ࡱ> A@ \pChris Ba==xK;X8X@"1Calibri1Calibri1Calibri1Calibri1Calibri1Arial1Arial1h8Cambria1,8Calibri18Calibri18Calibri1Calibri1Calibri1<Calibri1>Calibri1?Calibri14Calibri14Calibri1 Calibri1 Calibri1Calibri1Calibri1 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_);_(* \(#,##0.00\);_(* "-"??_);_(@_) mm/dd/yy;@0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_) mm/dd/yy                                                                       ff + ) , *     P  P        `            a>   ! " "   ! " "|UU@ @  "|PU@ @  "  !| " "    `  a@ @  "4a@ @  "4a@ @  ! # "|PU@ @     ,a@ @   !   (  ("t@ @ ) ("t@ @ ) "  ! ! ! ( ! ( "t@ @ ) ("  !p* ( D* ( d* ( $    20% - Accent1 20% - Accent2 20% - Accent3 20% - Accent4 20% - Accent5 20% - Accent6 40% - Accent1 40% - Accent2 40% - Accent3 40% - Accent4 40% - Accent5 40% - Accent6 60% - Accent1 60% - Accent2 60% - Accent3 60% - Accent4 60% - Accent5! 60% - Accent6 "Accent1 #Accent2 $Accent3 %Accent4 &Accent5 'Accent6(Bad) Calculation* Check Cell+,-./Explanatory Text 0Good1 Heading 12 Heading 23 Heading 34 Heading 4 5Input6 Linked Cell 7Neutral 8Note 9Output: ;Title <Total= Warning Text`7: DisbursementJDEBTSVC UINST-PMT\0Revolving Equipment Loan Program DisbursementsFY2009FYCert #DateTotal Prof ServiceUMCPUMBUMBIUMESUMBCϡȱBSUCSUFSUSUTUUB Clear Date09 FY09 Total Revolving Equipment Loan Program Debt ServicesUMUCCEES ϡȱ Office Cost of Issue Prior LoansJune 30, 2008 Balance New Loans Adjustment Down PaymentRepayments of PrincipalLoans OutstandingJune 30, 2009 BalanceBudget Stabilization Payment From Institutions - FY09FY 2009Gross Debt Service PrincipalInterestAmmortization of COIPrior Budget StabilizationPay back to InstitutionsBal as of June 30, 20092 bg]b ||e(}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-}  (* "-"??}-}  (* "-"??}-}  (* "-"??}-}  (* "-"??}-}  (* "-"??}-} (* "-"??}-} (* "-"??}-}+ (* "-"??}-}H (* "-"??}-}I (* "-"??}-}J (* "-"??}-}K (* "-"??}-}L (* "-"??}-}M (* "-"??}-}N (* "-"??}-}R (* "-"??}-}S (* "-"??}-}T (* "-"??}-}U (* "-"??}-}V (* "-"??}-}W (* "-"??}-}X (* "-"??}-}Y (* "-"??}-}Z (* "-"??}-}[ (* "-"??}-}\ (* "-"??}-}] (* "-"??}-}^ (* "-"??}-}_ (* "-"??}-}` (* "-"??}-}a (* "-"??}-}b (* "-"??}-}c (* "-"??}-}d (* "-"??}-}, (* "-"??}-}- (* "-"??}-}. (* "-"??}-}: (* "-"??}-}; (* "-"??}A}1 (* "-"??;_(@_) }A}2 (* "-"???;_(@_) }A}3 (* "-"??23;_(@_) }-}4 (* "-"??}A}0 a(* "-"??;_(@_) }A}( (* "-"??;_(@_) }A}7 e(* "-"??;_(@_) }}5 ??v(* "-"??̙;_(@_)    }}9 ???(* "-"??;_(@_) ??? ??? ??? ???}}) }(* "-"??;_(@_)    }A}6 }(* "-"??;_(@_) }}* (* "-"??;_(@_) ??? ??? ??? ???}-}= (* "-"??}}8 (* "-"??;_(@_)    }-}/ (* "-"??}U}< (* "-"??;_(@_)  }A}" (* "-"??;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??23;_(@_) }A}# (* "-"??;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??23;_(@_) }A}$ (* "-"??;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??23;_(@_) }A}% (* "-"??;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??23;_(@_) }A}& (* "-"??;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??L;_(@_) }A}  (* "-"??23;_(@_) }A}' (* "-"?? ;_(@_) }A} (* "-"??ef ;_(@_) }A} (* "-"??L ;_(@_) }A}! (* "-"??23 ;_(@_) M 20% - Accent1 ef %M" 20% - Accent2 ef %M& 20% - Accent3 ef %M* 20% - Accent4 ef %M. 20% - Accent5 ef %M2 20% - Accent6  ef %M 40% - Accent1 L %M# 40% - Accent2 L湸 %M' 40% - Accent3 L %M+ 40% - Accent4 L %M/ 40% - Accent5 L %M3 40% - Accent6  Lմ %M 60% - Accent1 23 %M$ 60% - Accent2 23ٗ %M( 60% - Accent3 23֚ %M, 60% - Accent4 23 %M0 60% - Accent5 23 %M4 60% - Accent6  23 %AAccent1 O %A!Accent2 PM %A%Accent3 Y %A)Accent4 d %A-Accent5 K %A1Accent6  F %9Bad  % Calculation  }%  Check Cell  %????????? ??? Comma( Comma [0]&Currency. Currency [0]G5Explanatory Text %;Good  a%G Heading 1 I}%OG Heading 2 I}%?G Heading 3 I}%239 Heading 4 I}%uInput ̙ ??v% K Linked Cell }%ANeutral  e%3Normal %b Note  wOutput  ???%????????? ???$Percent1Title I}%MTotal %OO? Warning Text %XTableStyleMedium9PivotStyleLight16ccB  #;I  dMbP?_*+%,&ffffff?'ffffff?(?)?",333333?333333?U} $ H} $ I} IR} $ R}  R} I R} I R} I R} R} I R} I R} R} I R} $ IaaAaAaAaAaA aA0a;a,a, a, a, a, a, a,a,a,,,,,; ; >(?@OPPPPPPPPPPPPP@ B(?@OPPPPPPPPPPPPP@ B(?@OPPPPPPPPPPPPP@ >(?@OPPPPPPPPPPPPP@*BC@OPPPPPPPPPPPPP@ D D E Q Q Q Q Q Q  Q  Q  Q  Q  Q Q Q Q EFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFFF` GHP@I@\@RQD-A - ~ Rb~ Rߢ R Rϗ' ~  Rö@~ I\@ JHP@I`@R{I\'A~ R@~ I`@ JHQ@I`@RzG%A~ R8@~ RA^A RKR+  R AR@ ~ I`@ J H@Q@I d@ Rp= cA~ R~ R׼~ R@~ Ia@ K HQ@Ig@ RG0-A ~ R{ RR@ ~ R^@~ Ig@ K HQ@Ik@ RQ1-A ~ RBA~ R3vb RR ~ R{@~ Il@ K HR@Io@ RRt A ~ RA~ Rl ~ RXA~ Ip@ K H@R@I`s@ R(\v`1A  Rh@Rv7  R# Ro/m ~ Is@ KHR@Iw@Rffff@J+A ~ R@~ RB3 RR@ ~ I`w@ KHR@Iz@R/A~ RY R4@R5A ~  R5,A~ I {@ KHS@I~@Rp= +!A~ RzA R. R3A ~  R@~ I~@ KH@S@I@@R(\5GAR @Ru@R0A RC( -R@@ ~  R@~ I@ KHS@I@RO@~ RO@~ I @ KHS@I@@R\µ0AR{ʼnR__R R8ARi0A  RARۤ ~ I@ L MNS433hhA -Sz+AS ASQmLASS S(\9UA Sz.(A  S  SA3A  SA S SS0 ::::._{{}_>@A  @7&<3ggD  K T  dMbP?_*+%,&ffffff?'ffffff?(?)?",333333?333333?U} }  }  }  }  }  } } }  II,I,I,I,I,I,I,I,I, I, I, I, I, I,I,I,,, T  T(UVVVVVVVVVVVVVVVVU W X X X X X X X  X  X  X  X  X X X XvYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYYH U&VVVVVVVVVVVVVVVV ZV(hUA~ V'0ZVQ\AVVKwiVzVaA~ V7Y"VQ V|TXA V* VA<V70V;nJ Vk V{tV:V (UVVVVVVVVVVVVVVVV U V333hhAVV]XVVV(\9UABVVVwA)VVOVAVVVVa( UVVVVVVVVVVVVVVVV U!~ V$ VVVVVVVVVVVVVVV( UVVVVVVVVVVVVVVVV U"~ V$ VVVVVVVVVVVVVVV( UVVVVVVVVVVVVVVVV Z#VG9r@fA`V~BJVVVxAVrV`@VVTFVV!V$H"AV AV}-AV\,AV?(UVVVVVVVVVVVVVVVV U$&VVVVVVVVVVVVVVVV [%V ףA~ V!BV ף`AVV+V]eeA~ VVQ VأpnWA V VS<(Vg*V;\ V= ׫@Vdu$V7$(T,d8,,D,D,,8>@A 7&<3ZUggD  Uw]  dMbP?_*+%,&ffffff?'ffffff?(?)?",333333?333333?U} } V}  V}  V}  V}  V} V} V}  V} $ V,,,,Y,, , ,,,,,,,d \ &  ]' T( W W ^ W W W W W  W  W  W  W  W W W _____________ )`VfD<VUV*VVAVV h AVV*7AVVν%VƝ+V@ AV@A   7&<3bggD Oh+'0@H`p Eric NicholsonChrisicMicrosoft Excel@z]E@՜.+,0 PXd lt| P  DisbursementDEBTSVC INST-PMT  Worksheets  !"#$%&'()*+,-./12345679:;<=>?Root Entry FWorkbookr^SummaryInformation(0DocumentSummaryInformation88