Thornton Township High School District 205
Bond Payment Schedule
April 18, 2008
Bond Issue Amout:     40,000,000
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     40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -  
2     40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -  
3     40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -  
4     40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -  
5     40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -  
6     40,000,000         166,667      1,000,000         1,000,000     40,000,000         166,667      1,000,000         1,000,000     40,000,000         166,667      1,000,000         1,000,000     40,000,000         166,667      1,000,000         1,000,000
7     40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -  
8     40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -  
9     40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -  
10     40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -  
11     40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -       40,000,000         166,667                    -  
12     26,666,667         166,667       13,333,333      1,000,000       14,333,333     32,000,000         166,667         8,000,000      1,000,000         9,000,000     35,000,000         166,667         5,000,000      1,000,000         6,000,000     36,000,000         166,667         4,000,000      1,000,000         5,000,000
13     26,666,667         111,111                    -       32,000,000         133,333                    -       35,000,000         145,833                    -       36,000,000         150,000                    -  
14     26,666,667         111,111                    -       32,000,000         133,333                    -       35,000,000         145,833                    -       36,000,000         150,000                    -  
15     26,666,667         111,111                    -       32,000,000         133,333                    -       35,000,000         145,833                    -       36,000,000         150,000                    -  
16     26,666,667         111,111                    -       32,000,000         133,333                    -       35,000,000         145,833                    -       36,000,000         150,000                    -  
17     26,666,667         111,111                    -       32,000,000         133,333                    -       35,000,000         145,833                    -       36,000,000         150,000                    -  
18     26,666,667         111,111         666,667            666,667     32,000,000         133,333         800,000            800,000     35,000,000         145,833         875,000            875,000     36,000,000         150,000         900,000            900,000
19     26,666,667         111,111                    -       32,000,000         133,333                    -       35,000,000         145,833                    -       36,000,000         150,000                    -  
20     26,666,667         111,111                    -       32,000,000         133,333                    -       35,000,000         145,833                    -       36,000,000         150,000                    -  
21     26,666,667         111,111                    -       32,000,000         133,333                    -       35,000,000         145,833                    -       36,000,000         150,000                    -  
22     26,666,667         111,111                    -       32,000,000         133,333                    -       35,000,000         145,833                    -       36,000,000         150,000                    -  
23     26,666,667         111,111                    -       32,000,000         133,333                    -       35,000,000         145,833                    -       36,000,000         150,000                    -  
24     13,333,333         111,111       13,333,333         666,667       14,000,000     24,000,000         133,333         8,000,000         800,000         8,800,000     30,000,000         145,833         5,000,000         875,000         5,875,000     32,000,000         150,000         4,000,000         900,000         4,900,000
25     13,333,333           55,556                    -       24,000,000         100,000                    -       30,000,000         125,000                    -       32,000,000         133,333                    -  
26     13,333,333           55,556                    -       24,000,000         100,000                    -       30,000,000         125,000                    -       32,000,000         133,333                    -  
27     13,333,333           55,556                    -       24,000,000         100,000                    -       30,000,000         125,000                    -       32,000,000         133,333                    -  
28     13,333,333           55,556                    -       24,000,000         100,000                    -       30,000,000         125,000                    -       32,000,000         133,333                    -  
29     13,333,333           55,556                    -       24,000,000         100,000                    -       30,000,000         125,000                    -       32,000,000         133,333                    -  
30     13,333,333           55,556         333,333            333,333     24,000,000         100,000         600,000            600,000     30,000,000         125,000         750,000            750,000     32,000,000         133,333         800,000            800,000
31     13,333,333           55,556                    -       24,000,000         100,000                    -       30,000,000         125,000                    -       32,000,000         133,333                    -  
32     13,333,333           55,556                    -       24,000,000         100,000                    -       30,000,000         125,000                    -       32,000,000         133,333                    -  
33     13,333,333           55,556                    -       24,000,000         100,000                    -       30,000,000         125,000                    -       32,000,000         133,333                    -  
34     13,333,333           55,556                    -       24,000,000         100,000                    -       30,000,000         125,000                    -       32,000,000         133,333                    -  
35     13,333,333           55,556                    -       24,000,000         100,000                    -       30,000,000         125,000                    -       32,000,000         133,333                    -  
36                  -             55,556       13,333,333         333,333       13,666,667     16,000,000         100,000         8,000,000         600,000         8,600,000     25,000,000         125,000         5,000,000         750,000         5,750,000     28,000,000         133,333         4,000,000         800,000         4,800,000
37                  -                    -                      -                    -                      -       16,000,000           66,667                    -       25,000,000         104,167                    -       28,000,000         116,667                    -  
38                  -                    -                      -                    -                      -       16,000,000           66,667                    -       25,000,000         104,167                    -       28,000,000         116,667                    -  
39                  -                    -                      -                    -                      -       16,000,000           66,667                    -       25,000,000         104,167                    -       28,000,000         116,667                    -  
40                  -                    -                      -                    -                      -       16,000,000           66,667                    -       25,000,000         104,167                    -       28,000,000         116,667                    -  
41                  -                    -                      -                    -                      -       16,000,000           66,667                    -       25,000,000         104,167                    -       28,000,000         116,667                    -  
42                  -                    -                      -                    -                      -       16,000,000           66,667         400,000            400,000     25,000,000         104,167         625,000            625,000     28,000,000         116,667         700,000            700,000
43                  -                    -                      -                    -                      -       16,000,000           66,667                    -       25,000,000         104,167                    -       28,000,000         116,667                    -  
44                  -                    -                      -                    -                      -       16,000,000           66,667                    -       25,000,000         104,167                    -       28,000,000         116,667                    -  
45                  -                    -                      -                    -                      -       16,000,000           66,667                    -       25,000,000         104,167                    -       28,000,000         116,667                    -  
46                  -                    -                      -                    -                      -       16,000,000           66,667                    -       25,000,000         104,167                    -       28,000,000         116,667                    -  
47                  -                    -                      -                    -                      -       16,000,000           66,667                    -       25,000,000         104,167                    -       28,000,000         116,667                    -  
48                  -                    -                      -                    -                      -        8,000,000           66,667         8,000,000         400,000         8,400,000     20,000,000         104,167         5,000,000         625,000         5,625,000     24,000,000         116,667         4,000,000         700,000         4,700,000
49                  -                    -                      -                    -                      -        8,000,000           33,333                    -       20,000,000           83,333                    -       24,000,000         100,000                    -  
50                  -                    -                      -                    -                      -        8,000,000           33,333                    -       20,000,000           83,333                    -       24,000,000         100,000                    -  
51                  -                    -                      -                    -                      -        8,000,000           33,333                    -       20,000,000           83,333                    -       24,000,000         100,000                    -  
52                  -                    -                      -                    -                      -        8,000,000           33,333                    -       20,000,000           83,333                    -       24,000,000         100,000                    -  
53                  -                    -                      -                    -                      -        8,000,000           33,333                    -       20,000,000           83,333                    -       24,000,000         100,000                    -  
54                  -                    -                      -                    -                      -        8,000,000           33,333         200,000            200,000     20,000,000           83,333         500,000            500,000     24,000,000         100,000         600,000            600,000
55                  -                    -                      -                    -                      -        8,000,000           33,333                    -       20,000,000           83,333                    -       24,000,000         100,000                    -  
56                  -                    -                      -                    -                      -        8,000,000           33,333                    -       20,000,000           83,333                    -       24,000,000         100,000                    -  
57                  -                    -                      -                    -                      -        8,000,000           33,333                    -       20,000,000           83,333                    -       24,000,000         100,000                    -  
58                  -                    -                      -                    -                      -        8,000,000           33,333                    -       20,000,000           83,333                    -       24,000,000         100,000                    -  
59                  -                    -                      -                    -                      -        8,000,000           33,333                    -       20,000,000           83,333                    -       24,000,000         100,000                    -  
60                  -                    -                      -                    -                      -                    -             33,333         8,000,000         200,000         8,200,000     15,000,000           83,333         5,000,000         500,000         5,500,000     20,000,000         100,000         4,000,000         600,000         4,600,000
61                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       15,000,000           62,500                    -       20,000,000           83,333                    -  
62                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       15,000,000           62,500                    -       20,000,000           83,333                    -  
63                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       15,000,000           62,500                    -       20,000,000           83,333                    -  
64                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       15,000,000           62,500                    -       20,000,000           83,333                    -  
65                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       15,000,000           62,500                    -       20,000,000           83,333                    -  
66                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       15,000,000           62,500         375,000            375,000     20,000,000           83,333         500,000            500,000
67                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       15,000,000           62,500                    -       20,000,000           83,333                    -  
68                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       15,000,000           62,500                    -       20,000,000           83,333                    -  
69                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -       15,000,000           62,500                    -       20,000,000           83,333                    -  
70                  -