Capital & Facility Acquisition Plan | Page 9

NSSRA Facility Acquisition Plan
9
affected
expense
principal
year 20.
years
years
12.5 years
13
13.5
3.170% 120,000
182,072.70
Debt
Service
40,360.75
141,390.75
41,390.75
142,240.75
42,240.75
37,783.00
37,783.00
39,148.00
39,148.00
40,360.75