ࡱ> KM  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry F0>LWorkbook}SummaryInformation(NfDocumentSummaryInformation8P \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]\(0\)4/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)                                                                      ff + ) , *     P  P       `            a8  "0@@ "0@ ("4@@ ("4@ (  "0 ("4 #0 (#4` ( $ #    #  $` #4` "4  $  !      ! "4@ @  !4@@  $@  $ @ "4@ "4@ @    $ ( $ ! "  $@ &  ( !4 ( ! &# & !4@@ &#4@ &#4 @ & #4@@ &"4@ @ &#4 &! ! & ! "4@  !4@@  $ @ & !t@@* &#t@* &#t @* &"4@ &#4a@ & $  $  #4@ !0   !4@@ "4@ @ "4@  ||~ @}A} (* "-"??ef;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??ef ;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??L ;_(@_) }A} (* "-"??23;_(@_) }A} (* "-"??23;_(@_) }A} (* "-"??23;_(@_) }A} (* "-"??23;_(@_) }A}  (* "-"??23;_(@_) }A}! (* "-"??23 ;_(@_) }A}" (* "-"??;_(@_) }A}# (* "-"??;_(@_) }A}$ (* "-"??;_(@_) }A}% (* "-"??;_(@_) }A}& (* "-"??;_(@_) }A}' (* "-"?? ;_(@_) }A}( (* "-"??;_(@_) }}) }(* "-"??;_(@_)    }}* (* "-"??;_(@_) ??? ??? ??? ???}-}/ (* "-"??}A}0 a(* "-"??;_(@_) }A}1 (* "-"??;_(@_) }A}2 (* "-"???;_(@_) }A}3 (* "-"??23;_(@_) }-}4 (* "-"??}}5 ??v(* "-"??̙;_(@_)    }A}6 }(* "-"??;_(@_) }A}7 e(* "-"??;_(@_) }x}8(* "-"??;_(  }}9 ???(* "-"??;_(??? ???  ??? ???}-}; (* "-"??}U}< (* "-"??;_( }-}= (* "-"?? 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\`4 2003 B Bonds) Percentage  ;&  ;A PercentInstTypeProjectTotalUMCP by projectTotal dollars:Percent by Institution:PaymentDate PrincipalInterest$ Distribution of Debt Services! ϡȱ18th Aux- Debt Svc from Earnings and Accrued Interest) Total Debt Services - 2003 Series B* 1993 Series B Bonds Refinanced on 2003B"2003 Series B Bond Funded Projects* Total New Money - 2003 Series B 2003 Series B BondsStamp Student Union 18th 1st AmendStamp Student Union Cost of Issue+ Total Auxiliary Projects - 2003B+ UMCP Stamp Student Union (Auxiliary) Amort of PremiumAmort ofLoss on Refunding"1 1[v23 ccB  (>ov<  dMbP?_*+%  &CPage &P&R&D&?'?(ffffff?)?MCO1PRINT#:18S oCXXLetterPRIV0''''X, \K\K(XSMTJHTP PS Driver 6E0B0DD08ED943a08CBC27821C8DDD2DHPJobRetentionOptionHPJobRetentionOffHPUserNameFileSharingNameHPJobNameDocNamePageSizeLetterPageRegionInputSlot*UseFormTrayTableMediaTypeNoneDuplexNoneHPManualDuplexSwitchFalseHPManualDuplexPrintGuideFalseHPManualDuplexOrientationDuplexNoTumbleHPBookletFilterFalseHPBookletBackCoverFalseHPBookletPageOrderNormalHPBookletScalingProportionalHPBookletPageSizeLetterHPStraightPaperPathFalseHPCMYKInksDefaultHPTextNeutralGraysBlackHPTextHalftoneDetailHPTextRGBsRGBHPGraphicsNeutralGraysBlackHPGraphicsHalftoneDetailHPGraphicsRGBsRGBHPPhotoNeutralGraysProcessBlackHPPhotoHalftoneDetailHPPhotoRGBsRGBHPEdgeControlNormalColorModelCMYKHPwmSwitchOffHPwmPagesAllPagesHPwmTextMessageDraftHPwmFontNameHelveticaBHPwmFontSizept48HPwmTextAngleDeg45HPwmTextStyleMediumHPwmTextColorBlackHPwmBrightnessMediumResolution600dpiCollateFalse SPPT"CXX&U} P} }  b} b} _}  _} _} _}  _} _}  } }  }  } Q}  Q} (.......I... . . . . ............v.v.v.v.v.v.v.vj\ik kk kj\ik k k k j\ii kkI kj\ikR S opqgg c degg c deg c deg T UVg z UV l fde g g_fde  g  g _fre g_fwe g m^n g m^nW g g g g g g  g  g  g  g g g g g g g g g X X X g X X X~ P@~ b Ab A$ LLbPq@&$ LL be@&$Lb~  b0@ b0@   LL b@_e@ b~ b6@b6@$ LLb}@$L_$$ Lh6@$ L_6@$ LL_}@$L_~ b6@_6@&$ LL~ }}@*_h________________-~ P@bl7Ab Ab<:A bPq@be@b^4Ab0@  b6A   b@_e@ bjAb6@bA b}@_jAh6@_A _}@_jAb6@_A~ }}@*_h________________-~ P@~ bQA bQA  bPq@ be@ b~ bH@ bH@   b@_e@  b~ b@[@ b@[@  b}@  _ h@[@  _@[@  _}@  _~ b@[@ _@[@~ }}@* _h________________-~ P@@ bh/8AbQA b:A  bPq@  be@  b5AbH@  b!c6A   b@_e@  b@ Ab@[@ bA  b}@  _@ A  h@[@  _A  _}@  _@ Ab@[@ _A ~ }}@* _h________________-~ P @~ bA bA  bPq@  be@  b~ b@ b@   b@_e@  b~ bk@ bk@  b}@  _  hk@  _k@  _}@  _~ bk@ _k@ ~ }}@* _h________________-~ P@ bP-9AbA bnc;A  bPq@  be@  bx5Ab@  b6A   b@_e@  b> Abk@ b$:A  b}@  _> A  hk@  _$:A  _}@  _> Abk@ _$:A ~ }}@* _h________________-~ P@~ b`S@ b`S@ bPq@  be@  b~ b@ b@   b@_e@  b~ bP^@ bP^@ b}@  _  hP^@  _P^@ _}@  _~ bP^@ _P^@ ~ }}@* _h________________-~ P2@b:Ab`S@b;Abq@ be@ bP6Ab@  b;7A&   b@_e@ b AbP^@bEAb}@_ A hP^@_EA_}@_ AbP^@_EA ~ }}@*_h________________-~ PI@Y~ b1@b1@b}@bbbbb b~ b1@b1@b}@_h1@_1@_}@ Y_~ b1@_1@~ }}@*_h________________-~ P@`@b Ab1@b Ab}@bbbbb b Ab1@b Ab}@_ Ah1@_ A_}@_ Ab1@_ A~ }}@*_h________________-~ P w@~ b@b@b}@bbbbb b~ b@b@b}@_h@_@_}@_~ b@_@~ }}@*_h________________-~ P@b@ Ab@b-Ab}@bbbbb b@ Ab@b-Ab}@_@ Ah@_-A_}@_@ Ab@_-A~ }}@*_h________________-~ P@~ b` @b` @b}@bbbbb b~ b` @b` @b}@_h` @_` @_}@_~ b` @_` @~ }}@*_h________________-~ P@b Ab` @b rAb}@bbbbb b Ab` @b rAb}@_ Ah` @_ rA_}@_ Ab` @_ rA~ }}@*_h________________-~ P@~ b@0@b@0@b}@bbbbb b~ b@0@b@0@b}@_h@0@_@0@_}@_~ b@0@_@0@~ }}@*_h________________-~ P@@b,Ab@0@bAb}@bbbbb b,Ab@0@bA(b}@(_,A(h@0@(_A(_}@(_,Ab@0@_A(~ }}@*_h________________-~ P @~ b`6@b`6@b}@bbbbb b~ b`6@b`6@(b}@(_(h`6@(_`6@(_}@(_~ b`6@_`6@(~ }}@*_h________________-~ u@hAh`6@b=Ab}@bthhbbtt hAh`6@b=A(b}@(t_A(h`6@(_=A(_}@(_Ah`6@_=A(~ }}@*tht_tttttttttttttt-~ u-@h~ h`@b`@b}@bthhbbtth~ h`@b`@(b}@(t_(h`@(_`@(_}@(_~ h`@_`@(~ }}@*tht_tttttttttttttt-~ uD@h@Ah`@bluAb}@bthhbbtt h@Ah`@bluA(b}@(t_@A(h`@(_luA(&_}@(_@Ah`@_luA(~ }}@*tht_tttttttttttttt-~ u`[@h~ h@b@b}@bthhbbtth~ h@b@(b}@(t_(h@(_@(&_}@(_~ h@_@(~ }}@*tht_tttttttttttttt-~ u@r@hAh@bAb}@bthhbbtt hAh@bA(b}@(t_A(h@(_A(_}@(_Ah@_A(~ }}@*tht_tttttttttttttt-~ u @h~ h@b@b}@bthhbbtth~ h@b@(b}@(t_(h@(_@(_}@(_~ h@_@(~ }}@*tht_tttttttttttttt-~ u@hAh@bXtAb}@bthhbbtt hAh@bXtA(b}@(t_A(h@(_XtA(_}@(_Ah@_XtA(~ }}@*tht_tttttttttttttt-~ u@h~ h@b@ b}@bthhbbtth~ h@b@( b}@(t_(h@(_@(_}@(_~ h@_@(~ }}@*tht_tttttttttttttt-D+7l88Bh        .v!.v".v#.v$.v%.&. '.~ u@ h`rAh@ bA! b}@ b thhbbtt  h`rAh@ bA(! b}@(  t _`rA( h@(  _A( _}@(  _`rAh@ _A(~ }}@* tht_tttttttttttttt-~ !u`@!h~ !h@@!b@@"!b}@ !b !thhbbtth~ !h@@!b@@("!b}@(!!t!_( !h@@(!!_@@(!_}@(!!_~ !h@@!_@@( ~ !}}@*!tht_tttttttttttttt-~ "u @"h\Ah@@"b]A&"b}@!"b!"thhbbtt "h\Ah@@"b]A(&"b}@(""t"_\A(!"h@@(""_]A(!"_}@(""_\Ah@@"_]A(!~ "}}@*"tht_tttttttttttttt-~ #u@#h~ #he@#be@"#b}@"#b"#thhbbtth~ #he@#be@($#b}@(##t#_("#he@(##_e@($#_}@(##_~ #he@#_e@($~ #}}@*#tht_tttttttttttttt-~ $u(@$h GAhe@$bLA#$b~@#$b#$thhbbtt $h GAhe@$bLA(#$b~@($$t$_ GA(#$he@($$_LA(#$_~@($$_ GAhe@$_LA(#~ $}~@*$tht_tttttttttttttt-%hhhhh%hhhh %hhhh,%}_ttt______________- &]#&sbA  %%#&sO@A& %%#&sfA& %%#&s~|,A& %%#&se'A& %%#&sЃUA %%#& s!A& %% #& sRWA& %% #& s"A$ %% #& se'A & %% #&s OA  %%#&s9A & %%#&sUA & %%#&s5A & %%#&s OA & %%#&s9A & %%#&sUA & %%#&s5A %%#&s OA " %%#&s9A & %%#&sUA & %%#&s5A $ %%&_#&s  %%#&s & %%#&s & %%"& ______________-h $ _# _& _><d#"A   7ggD    dMbP?_*+%&A &CPage &P&R&D&?'(?)M\\UMSASERVER\UISPRINTW odLetterPRIV''''0 "d,?&U} } } } B}  B}  I} I H   I  I I vv O>>>@@@ { ? ? ? A A A | EE E#Fp=|SA  %#F= sRA % #Fgfff6c@ % LCxxDDDM \ \ #BQ'A % +BQ'A= sRADD!I4L?  DD \ \ #BQf^QA % BQf^QA!Iykb?  DD \\ Bgfff6c@ $)Bgfff6c@QC@Gz_@~ I GGGN y J# K? %  ! K?  DD! K w? DD# K? %  ` JZZZZ ` JZZZZ a`CCM[[ZCCCM[[ZIIIIIIIIIII OIIII@D$bz   $$ I$ &  >@ A   7ggD ՜.+,0 HP X`hp x   2003 B Bonds Percentage'2003 B Bonds'!Print_Area'2003 B Bonds'!Print_Titles  Worksheets Named Ranges F&Microsoft Office Excel 2003 WorksheetBiff8Excel.Sheet.89qOh+'0f X` debt services for 96aWeems R McFaddenEric NicholsonMicrosoft Excel@gH @@@>GeY 0 2 &" WMFC} 'Gl85& EMFG] @F, EMF+@``F\PEMF+"@ @ $@ 0@?!@ @     !" !" !  " !  9" !  9" !  9'%    &% 6% Ld!??% 6% Ld!??% "6"% Ld"""!??% 363% Ld333!??% D6D% LdDDD!??% U6U% LdUUU!??% f6f% Ldfff!??% w6w% Ldwww!??% 6% Ld!??% 6% Ld!??% 6% Ld!??% 6% Ld!??% 6% Ld!??% 69% Ld8!??% 6% Ld!??% ^6^% Ld^^^!??% x6x% Ldxxx!??% 6% Ld!??% 868% Ld888!??'%  Ld!??%  % 6% Ld!??% 6% Ld!??'%  ( &% 6% Ld!??% 6% Ld!??'%  ( &% 6% Ld!??% 6% Ld!??!b K!; $$==V(XXX$$AA<C  % '% % V0   % % ( '% % V0   % % ( '% % V0   % % ( '% % V0     % % ( '% % V0     % % ( '% % V0     % % ( '% % V0     % % ( '% % V0     % % ( '% % V0    % % ( % " " RpArial0O00  0 0 nc 0 0.0 0 0D |0 0T60 Arial0@dv%  'A>  TT !A`B LP1TT #2A`B #LP2|TT 4CA`B 4LP3TT ETA`B ELP4TT VeA`B VLP5TT gvA`B gLP6TT xA`B xLP7TT A`B LP8CTT A`B LP9TXA`BLP10TXA`BLP11TT8@A`B8LPA TTgoA`BgLPB TTA`BLPC TT A`BLPD % % " !%   'A>9'%&" WMFC G     LdxU8fxU!!??   Tx#VVeA`B#VL\Payment  TD{V8eA`B{V)L Total Debt Services - 2003 Series B    Td/gIvA`B/gLTDate TxA`Bx L`Principal T|xA`BxL\InterestT|*[A`B*L\10/01/092Tx1A`BL\201,508T|*[A`B*L\04/01/10TA`B L`1,535,0002Tx1A`BL\201,508T|*[A`B*L\10/01/102Tx1A`BL\174,645T|*[A`B*L\04/01/11TA`B L`1,585,0002Tx1A`BL\174,645% % " !% %   9'% (     ( &% 6U% LdTD!??'%   ( &% U6_U% LdU^UUD!??% (   ( &% ^6^U% Ld^^T^D!??% _U6xU% Ld_UwU_U!??% x6xU% LdxxTxD!??% 6U% LdTD!??% 868U% Ld88T8D!??% f6^f% Ldf]ffC!??% _f6xf% Ld_fwf_f!??% w6^w% Ldw]wwC!??% _w6xw% Ld_www_w!??% g6w% Ldgvg!??% 8g68w% Ld8g8v8g!??'%   ( &% U6% LdUU4!??% 6_% Ld^D!??% ^V6^% Ld^V^^V3!??% (   ( &% _6x% Ld_w_!??'%   ( &% xU6x% LdxUxxU4!??% x6% Ldxx!??% 8x68% Ld8x88x!??% (   ( &% 6% LdE!??% ^6^% Ld^^^E!??% x6x% LdxxxE!??% 6% LdE!??% 868% Ld888E!??% 6:% Ld8 !??% "6:"% Ld"8"" !??% 36:3% Ld3833 !??% D6:D% LdD8DD !??'%   ( &% yU6:U% LdyU8UyU!??% yf6:f% Ldyf8fyf!??% yw6:w% Ldyw8wyw!?&"WMFCG?% y6:% Ldy8y!??% (   ( &% 6:% Ld8 !??% 6:% Ld8 !??% 6:% Ld8 !??% 6:% Ld8 !??% % " !%   9% " !%   9'%     ( &% 69% Ld89!??% 6% Ld!??% " Q|8P(x9( F4(EMF+*@$??FEMF+@   9  '' ' ,9' ,9' ,9-  -- @ !-- @ !-""- @ !"-33- @ !3-DD- @ !D-UU- @ !U-ff- @ !f-ww- @ !w-- @ !-- @ !-- @ !-- @ !-- @ !-9- @ !-- @ !-^^- @ !^-xx- @ !x-- @ !-88- @ !8-  @ !- -- @ !-- @ !- -- @ !-- @ !- -- @ !-- @ !,,         ---$   ----$   ----$   ----$    ----$   ----$   ----$   ----$   ----$  ---''Arial- 'A> 2  1v 2 # 2v 2 4 3v 2 E 4v 2 V 5v 2 g 6v 2 x 7v 2 8v 2 9v 2 10 2 11 2 8Av 2 gBv 2 Cv 2 Dv -"System- '- 'A>,9-    @ !!Ux 2 V#Payment1  E2 V{) Total Debt Services - 2003 Series B    2 g/Date 2 x Principal 2 xInterest2 *10/01/0922 201,50892 *04/01/102 1,535,00022 201,50802 *10/01/1022 174,64502 *04/01/112 1,585,00022 174,6451- - '--  ,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