Thornton Township High School District 205
Bond Payment Schedule
April 18, 2008
Bond Issue Amout:     30,000,000
Interest Rate: 5.00%
Three Year Bond Repayment Schedule Five Year Bond Repayment Schedule Eight Year Bond Repayment Schedule Ten Year Bond Repayment Schedule
Principal Interest   Principal Interest   Total Principal Interest   Principal Interest   Total Principal Interest   Principal Interest   Total Principal Interest   Principal Interest   Total
1     30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -  
2     30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -  
3     30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -  
4     30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -  
5     30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -  
6     30,000,000         125,000         750,000            750,000     30,000,000         125,000         750,000            750,000     30,000,000         125,000         750,000            750,000     30,000,000         125,000         750,000            750,000
7     30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -  
8     30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -  
9     30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -  
10     30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -  
11     30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -       30,000,000         125,000                    -  
12     20,000,000         125,000       10,000,000         750,000       10,750,000     24,000,000         125,000         6,000,000         750,000         6,750,000     26,250,000         125,000         3,750,000         750,000         4,500,000     27,000,000         125,000         3,000,000         750,000         3,750,000
13     20,000,000           83,333                    -       24,000,000         100,000                    -       26,250,000         109,375                    -       27,000,000         112,500                    -  
14     20,000,000           83,333                    -       24,000,000         100,000                    -       26,250,000         109,375                    -       27,000,000         112,500                    -  
15     20,000,000           83,333                    -       24,000,000         100,000                    -       26,250,000         109,375                    -       27,000,000         112,500                    -  
16     20,000,000           83,333                    -       24,000,000         100,000                    -       26,250,000         109,375                    -       27,000,000         112,500                    -  
17     20,000,000           83,333                    -       24,000,000         100,000                    -       26,250,000         109,375                    -       27,000,000         112,500                    -  
18     20,000,000           83,333         500,000            500,000     24,000,000         100,000         600,000            600,000     26,250,000         109,375         656,250            656,250     27,000,000         112,500         675,000            675,000
19     20,000,000           83,333                    -       24,000,000         100,000                    -       26,250,000         109,375                    -       27,000,000         112,500                    -  
20     20,000,000           83,333                    -       24,000,000         100,000                    -       26,250,000         109,375                    -       27,000,000         112,500                    -  
21     20,000,000           83,333                    -       24,000,000         100,000                    -       26,250,000         109,375                    -       27,000,000         112,500                    -  
22     20,000,000           83,333                    -       24,000,000         100,000                    -       26,250,000         109,375                    -       27,000,000         112,500                    -  
23     20,000,000           83,333                    -       24,000,000         100,000                    -       26,250,000         109,375                    -       27,000,000         112,500                    -  
24     10,000,000           83,333       10,000,000         500,000       10,500,000     18,000,000         100,000         6,000,000         600,000         6,600,000     22,500,000         109,375         3,750,000         656,250         4,406,250     24,000,000         112,500         3,000,000         675,000         3,675,000
25     10,000,000           41,667                    -       18,000,000           75,000                    -       22,500,000           93,750                    -       24,000,000         100,000                    -  
26     10,000,000           41,667                    -       18,000,000           75,000                    -       22,500,000           93,750                    -       24,000,000         100,000                    -  
27     10,000,000           41,667                    -       18,000,000           75,000                    -       22,500,000           93,750                    -       24,000,000         100,000                    -  
28     10,000,000           41,667                    -       18,000,000           75,000                    -       22,500,000           93,750                    -       24,000,000         100,000                    -  
29     10,000,000           41,667                    -       18,000,000           75,000                    -       22,500,000           93,750                    -       24,000,000         100,000                    -  
30     10,000,000           41,667         250,000            250,000     18,000,000           75,000         450,000            450,000     22,500,000           93,750         562,500            562,500     24,000,000         100,000         600,000            600,000
31     10,000,000           41,667                    -       18,000,000           75,000                    -       22,500,000           93,750                    -       24,000,000         100,000                    -  
32     10,000,000           41,667                    -       18,000,000           75,000                    -       22,500,000           93,750                    -       24,000,000         100,000                    -  
33     10,000,000           41,667                    -       18,000,000           75,000                    -       22,500,000           93,750                    -       24,000,000         100,000                    -  
34     10,000,000           41,667                    -       18,000,000           75,000                    -       22,500,000           93,750                    -       24,000,000         100,000                    -  
35     10,000,000           41,667                    -       18,000,000           75,000                    -       22,500,000           93,750                    -       24,000,000         100,000                    -  
36                  -             41,667       10,000,000         250,000       10,250,000     12,000,000           75,000         6,000,000         450,000         6,450,000     18,750,000           93,750         3,750,000         562,500         4,312,500     21,000,000         100,000         3,000,000         600,000         3,600,000
37                  -                    -                      -                    -                      -       12,000,000           50,000                    -       18,750,000           78,125                    -       21,000,000           87,500                    -  
38                  -                    -                      -                    -                      -       12,000,000           50,000                    -       18,750,000           78,125                    -       21,000,000           87,500                    -  
39                  -                    -                      -                    -                      -       12,000,000           50,000                    -       18,750,000           78,125                    -       21,000,000           87,500                    -  
40                  -                    -                      -                    -                      -       12,000,000           50,000                    -       18,750,000           78,125                    -       21,000,000           87,500                    -  
41                  -                    -                      -                    -                      -       12,000,000           50,000                    -       18,750,000           78,125                    -       21,000,000           87,500                    -  
42                  -                    -                      -                    -                      -       12,000,000           50,000         300,000            300,000     18,750,000           78,125         468,750            468,750     21,000,000           87,500         525,000            525,000
43                  -                    -                      -                    -                      -       12,000,000           50,000                    -       18,750,000           78,125                    -       21,000,000           87,500                    -  
44                  -                    -                      -                    -                      -       12,000,000           50,000                    -       18,750,000           78,125                    -       21,000,000           87,500                    -  
45                  -                    -                      -                    -                      -       12,000,000           50,000                    -       18,750,000           78,125                    -       21,000,000           87,500                    -  
46                  -                    -                      -                    -                      -       12,000,000           50,000                    -       18,750,000           78,125                    -       21,000,000           87,500                    -  
47                  -                    -                      -                    -                      -       12,000,000           50,000                    -       18,750,000           78,125                    -       21,000,000           87,500                    -  
48                  -                    -                      -                    -                      -        6,000,000           50,000         6,000,000         300,000         6,300,000     15,000,000           78,125         3,750,000         468,750         4,218,750     18,000,000           87,500         3,000,000         525,000         3,525,000
49                  -                    -                      -                    -                      -        6,000,000           25,000                    -       15,000,000           62,500                    -       18,000,000           75,000                    -  
50                  -                    -                      -                    -                      -        6,000,000           25,000                    -       15,000,000           62,500                    -       18,000,000           75,000                    -  
51                  -                    -                      -                    -                      -        6,000,000           25,000                    -       15,000,000           62,500                    -       18,000,000           75,000                    -  
52                  -                    -                      -                    -                      -        6,000,000           25,000                    -       15,000,000           62,500                    -       18,000,000           75,000                    -  
53                  -                    -                      -                    -                      -        6,000,000           25,000                    -       15,000,000           62,500                    -       18,000,000           75,000                    -  
54                  -                    -                      -                    -                      -        6,000,000           25,000         150,000            150,000     15,000,000           62,500         375,000            375,000     18,000,000           75,000         450,000            450,000
55                  -                    -                      -                    -                      -        6,000,000           25,000                    -       15,000,000           62,500                    -       18,000,000           75,000                    -  
56                  -                    -                      -                    -                      -        6,000,000           25,000                    -       15,000,000           62,500                    -       18,000,000           75,000                    -  
57                  -                    -                      -                    -                      -        6,000,000           25,000                    -       15,000,000           62,500                    -       18,000,000           75,000                    -  
58                  -                    -                      -                    -                      -        6,000,000           25,000                    -       15,000,000           62,500                    -       18,000,000           75,000                    -  
59                  -                    -                      -                    -                      -        6,000,000           25,000                    -       15,000,000           62,500                    -       18,000,000           75,000                    -  
60                  -                    -                      -                    -                      -                    -             25,000         6,000,000         150,000         6,150,000     11,250,000           62,500         3,750,000         375,000         4,125,000     15,000,000           75,000         3,000,000         450,000         3,450,000
61                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       11,250,000           46,875                    -       15,000,000           62,500                    -  
62                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       11,250,000           46,875                    -       15,000,000           62,500                    -  
63                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       11,250,000           46,875                    -       15,000,000           62,500                    -  
64                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       11,250,000           46,875                    -       15,000,000           62,500                    -  
65                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       11,250,000           46,875                    -       15,000,000           62,500                    -  
66                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       11,250,000           46,875         281,250            281,250     15,000,000           62,500         375,000            375,000
67                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       11,250,000           46,875                    -       15,000,000           62,500                    -  
68                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       11,250,000           46,875                    -       15,000,000           62,500                    -  
69                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       11,250,000           46,875                    -       15,000,000           62,500                    -  
70