ࡱ> 9K  !"#$%&'()*+,-./012345678<=>?@ABCDEFGHIJRoot Entry F-pxB:WorkbookJlSummaryInformation(;DocumentSummaryInformation8 \pEric Nicholson Ba==x8~@"1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1>Calibri1 Calibri1Calibri1?Calibri1h>Cambria1Calibri1 Calibri"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) 0.00000% mm/dd/yy0_);[Red]\(0\)                                                                      ff + ) , *     P  P       `            a8         ! "4@ @  !4@@  $@  $ @ "4@ "4@ @   ! "  $@ &  &# &#4 @ & #4@@ &"4@ @ &#4 &! ! & ! "4@  !4@@  $ @ & !t@@* &#t@* &#t @* &"4@ &#4a@ & $  $  !4@@ ||aFO}A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*ef ;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*L ;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A} 00\);_(*23;_(@_) }A}  00\);_(*23;_(@_) }A}! 00\);_(*23 ;_(@_) }A}" 00\);_(*;_(@_) }A}# 00\);_(*;_(@_) }A}$ 00\);_(*;_(@_) }A}% 00\);_(*;_(@_) }A}& 00\);_(*;_(@_) }A}' 00\);_(* ;_(@_) }A}( 00\);_(*;_(@_) }}) }00\);_(*;_(@_)    }}* 00\);_(*;_(@_) ??? ??? ??? ???}-}/ 00\);_(*}A}0 a00\);_(*;_(@_) }A}1 00\);_(*;_(@_) }A}2 00\);_(*?;_(@_) }A}3 00\);_(*23;_(@_) }-}4 00\);_(*}}5 ??v00\);_(*̙;_(@_)    }A}6 }00\);_(*;_(@_) }A}7 e00\);_(*;_(@_) }x}800\);_(*;_(  }}9 ???00\);_(*;_(??? ???  ??? ???}-}; 00\);_(*}U}< 00\);_(*;_( }-}= 00\);_(* 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L湸 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ٗ % 60% - Accent3M( 60% - Accent3 23֚ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%"Normal 8Noteb Note   9OutputwOutput  ???%????????? ???:$Percent ;Title1Title I}% <TotalMTotal %OO= Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight168 ``i̜̙3f3333f3ffff333ff333f33f33BBB\`/2004B   ;KTotalPaymentDate PrincipalInterest$ Distribution of Debt Services! ϡȱ) Total Debt Services - 2004 Series B"2004 Series B Bond Funded Projects( UMUC Hotel Addition (Auxiliary)Taxable* UMCP Avanti Property (Auxiliary)Amort ofPremium.. .ccB  +6,^k  dMbP?_*+% &CPage &P&R&D&?'?(ffffff?)?MvHP Deskjet F4200 series#:2S oUXXLetterPRIV0'''' \K\K  SMTJTP PS Driver EF84CA900AFE4d3098AEC67BF9D2D923PageSizeLetterPageRegionMediaTypeplain-paperOutputModenormalHPColorModecolorsmartColorModelRGBHPPaperSourceTray1Resolution300x300dpiHPMirrorFlipFalseHPSimpleImageEnhancementbasicHPGrayscaleModehigh-quality SPPT"UXX&U} ?} }  M} L}  @} L}  } } +""""""">""" " " " " """"""""""""""_"_"_"_"_"_SIRT TSIRT TSIRR TSIRTA B X YZP ` DEP  C  DEP UO [ N P LVK~(? W  P  LV  Kү?W P F P P P P G G  G  P  G  G G P ~ ?@e@~ MD%AMD%A& LL!Mg@( D DQ&& LQP@dL d,yRA& & LQP@d L d,yRA& & LL~  L@ L M7 mA& & Lʦ\A@dL7 mA(& LL~ LT@"LLLLLLLLLLLLLL!~ ?|@M /AMD%AM2:A Mg@& LL QR#AL d,yRA L0A  ~  L@ L ZCA&  & Lʦ\A@d M7 mA  L#xA"A~ LT@"LLLLLLLLLLLLLL!~ ?@~ MT$A MT$A  Mg@ Q LtۉqA LtۉqA  ~ L@ L M&HN9YA  L>N9YA  ~ L@ L Mtb A   Ltb A ~ LT@" LLLLLLLLLLLLLL!~ ?@MP1AM%M?T;AMg@ Q$A&A L>N9YA  L 0t1A  ~  L@ LF};A   Mtb A  L;_#A ~ LT@"LLLLLLLLLLLLLL!~ ?@~ Mn $M6"AMg@QL6C'A L6C'A  ~  L@ L Myo A  Lyo A~ LT@"LLLLLLLLLLLLLL!~ ?2@M82AMn $MS;AMg@Q&1(5(AL6C'A L"a)1A  ~  L@ L-wA   Myo A  L=#A~ LT@"LLLLLLLLLLLLLL!~ ?I@H~ M>"M!AMg@QLHTA LHTA  ~  L@ L M(n˦WA  L(n˦WA~ LT@H"LLLLLLLLLLLLLL!~ ?@`@M 3AM>"M/XAMg@Q~j| -ALfM,xlZA LR@\U3A  ~  L@ L A   M4eRA  LSZG%A~ LT@"LLLLLLLLLLLLLL!~ ? @~ MNAMNAMg@QLXPH/:A LXPH/:A  ~  L@ L M#bA  L#bA~ LT@"LLLLLLLLLLLLLL!~ ^@Q 8AQNAM>AMg@]QC /ALXPH/:A Lի)3A  ~  L@ ] Ljw!A   M#bA  LHT"6&A~ LT@"]]]]]]]]]]]]]]!~ ^-@Q~ QpAMpAMg@]QLimK! A LimK! A  ~  L@  ]L  M-%iͫ@  L-%iͫ@~ LT@"]]]]]]]]]]]]]]!~ ^D@Q:AQpAMs?AMg@]QVͷ0ALimK! A Lq44A  ~  L@ ] LSe"A   M-%iͫ@  Lj&A~ LT@"]]]]]]]]]]]]]]!~ ^`[@Q~ QiAMiAMg@]QLnضA LnضA  ~  L@  ]L  M#ORW@  L#ORW@~ LT@"]]]]]]]]]]]]]]!~ ^@r@QP;AQiAM]@AMg@]Q~j1ALnضA LZ4A  ~  L@ ] L +Y#A   M#ORW@  LKD 'A~ LT@"]]]]]]]]]]]]]]!~ ^ @Q~ QkAMkA Mg@]QL1A L1A  ~  L@  ]L  M|i@  L|i@~ LT@"]]]]]]]]]]]]]]!D&l hA^A^A^A^U^A^A^A^ArYrYr "_!"_""_#"_$"_%"_&"_'"(" )"*"~ ^@ Qx8=AQkA M@A! Mg@ ] Qv/2A L1A LݗZ65A  ~ L@ ] Lo$A   M|i@   LE'A~ LT@" ]]]]]]]]]]]]]]!~ !^@!Q~ !QA!MA"!Mg@ !]!Q !LTz^@ ! LTz^@  ~ ! L@ ! ]L ! Mdu'@  !Ldu'@ ~ !LT@"!]]]]]]]]]]]]]]!~ "^@"Q(>AQA"MM@A#"Mg@!"]"Qq= 3A!"LTz^@!" L5A!  ~ " L@" ]" L&A  " Mdu'@!  "L*7(A!~ "LT@""]]]]]]]]]]]]]]!~ #^`@#Q~ #Q 9A#M 9A$#Mg@"#]#Q"#L(D@"# L(D@"  ~ # L@ # ]L # Mwh5@"  #Lwh5@"~ #LT@"#]]]]]]]]]]]]]]!~ $^ @$Q8g@AQ 9A$MjAA($Mg@#$]$Qp=*5A#$L(D@#$ LtY;`6A#  ~ $ L@$ ]$ LYw'A"  $ Mwh5@#  $L3M7(A#~ $LT@"$]]]]]]]]]]]]]]!~ %^@%Q~ %Q@%M@$%Mg@$%]%Q$%Lwt@$% Lwt@$  ~ % L@ % ]L % M@$  %L@&~ %LT@"%]]]]]]]]]]]]]]!~ &^(@&Q eAAQ@&MAA%&Mg@%&]&QrhX6A%&Lwt@%& LgW!7A%  ~ & L@& ]& L/ݕ(A$  & M@%  &L/Q)A%~ &LZ@"&]]]]]]]]]]]]]]!'QQQQ']]]] "'LLLLLLLLLLLLLL! (J#(\wA( %'#(\rjA( %'#(\1kA( %'#(\|gA& %'#(\&1UnA( %'#(\4T`A %'#( \WswA( %' #( \A( %' #( \'`A %' #( \x4RA( %' #(\SsYjA( %'#(\0T@( %'"(LLLLLLLLLLLLLL!* L rYrYrYrJ>@ A   7ggD ՜.+,0HP X`hp x  2004B '2004B '!Print_Titles  Worksheets Named RangesTBGx F&Microsoft Office Excel 2003 WorksheetBiff8Excel.Sheet.89qOh+'0x X` debt services for 96aWeems R McFaddenEric NicholsonMicrosoft Excel@Q@@@TBGxY 0 4 E  9  '' ' 9' 9' 9-  -- @ !-- @ !-""- @ !"-33- @ !3-DD- @ !D-UU- @ !U-ff- @ !f-ww- @ !w-- @ !-- @ !-- @ !-- @ !-- @ !-9- @ !-- @ !-^^- @ !^-xx- @ !x-- @ !-88- @ !8-  @ !- -- @ !-- @ !- -- @ !-- @ !- -- @ !-- @ !         ---$   ----$   ----$   ----$    ----$   ----$   ----$   ----$   ----$  ---''Arial X$cXwaw @wf$- 'A> 2  1 2 # 2 2 4 3 2 E 4 2 V 5 2 g 6 2 x 7 2 8 2 9 2 10 2 11 2 8A1 2 gB1 2 C1 2 D1 -"System $cXwaw @wf$- '- 'A>9-    @ !!Ux 2 V#Payment  E2 V{) Total Debt Services - 2004 Series B    2 g/Date 2 gTaxable2 x Principal 2 xInterest2 *10/01/0822 696,91482 *04/01/092 1,020,00022 696,91492 *10/01/0922 674,47492 *04/01/102 1,065,00022 674,4740- - '--  9-    -U- @ !D-  -UU_- @ !DU-   -^U^- @ !D^-U_Ux- @ !U_-xUx- @ !Dx-U- @ !D-8U8- @ !D8-ff^- @ !Cf-f_fx- @ !f_-ww^- @ !Cw-w_wx- @ !w_-gw- @ !g-g8w8- @ !g8-  -U- @ !4U-_- @ !D-V^^- @ !3V^-   -_x- @ !_-  -Uxx- @ !4Ux-x- @ !x-x88- @ !x8-   -- @ !E-^^- @ !E^-xx- @ !Ex-- @ !E-88- @ !E8-:- @ ! -"":- @ ! "-33:- @ ! 3-DD:- @ ! D-  -UyU:- @ !Uy-fyf:- @ !fy-wyw:- @ !wy-y:- @ !y-   -:- @ ! -:- @ ! -:- @ ! -:- @ ! -- '- 9- '- 9-   -9- @ !9-- @ !-'#A 9(    CompObjr