ࡱ> cb 'ـ\pEric Nicholson Ba= =p4D8g@"1`Arial1`Arial1`Arial1`Arial1`Arial1`Arial1Calibri1 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_);_(* \(#,##0.00\);_(* "-"??_);_(@_)"$"#,##0;\-"$"#,##0"$"#,##0;[Red]\-"$"#,##0"$"#,##0.00;\-"$"#,##0.00#"$"#,##0.00;[Red]\-"$"#,##0.0050_-"$"* #,##0_-;\-"$"* #,##0_-;_-"$"* "-"_-;_-@_-,'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=8_-"$"* #,##0.00_-;\-"$"* #,##0.00_-;_-"$"* "-"??_-;_-@_-4/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_- 0.00000% mm/dd/yy                                                                      ff + ) , *     P  P       `            a8        "4@ @  !4@@  $@  $ @ "4@ "4@ @  $  $ "4 "  $@ &  &# & !4@@ &#4@ &#4 @ & #4@@ &"4@ @ &#4 &! "4@  !4@@  $ @ & $@ & $ @ &#4a@ & $  $  "0@ "0 @ &"t@@ * ||ay }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渷 % 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 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 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\`2C 2005A-2015A  ;a|k,TotalPayment) UMCP Byrd Stadium (Auxiliary), UMCP Health & Human Performance (Auxiliary)+ UMCP Recreation Fields (Auxiliary)* UMCP Ritchie Coliseum (Auxiliary)' UMBC Field House (Auxiliary)( SSU Dining Facility (Auxiliary). ϡȱ Debt Service from Earnings (Auxiliary)Date PrincipalInterest* UMCP Performing Arts Center (Academic)+ SSU Facilities Renewal (Academic)) UMBC Facilities Renewal (Academic)* CEES Facilities Renewal (Academic)- BSU Facilities Renewal (Academic)* FSU Facilities Renewal (Academic)& SSU Holloway Hall (Academic)* TU Facilities Renewal (Academic)' UMCP Golf Course (Auxiliary)' UMCP Stamp Union (Auxiliary). UMCP Parking Garage III (Auxiliary). TU Richmond Hall & Newell Dining (Auxiliary), UMCP Parking Garage - Planning (Auxiliary) (1.2 millions) +* UMCP Facilities Renewal (Academic)) UMCP Construct Steam Plant (Academic)+ UMB Health Sciences Library (Academic)- UMB Health Sci Facility Equipment (Academic)* UMB Facilities Renewal (Academic), Total Auxiliary Projects - 1997 A+ Total Academic Projects - 1997 Aϡȱ8 1997 Series A Bonds Funded Projects= Distribution of Debt Service after 2005 A Bonds IssueAmort ofPremium Amort of Loss on Refunding Revised 97A after 2015A= Distribution of Debt Service after 2015 A Bonds Issue!97A Refinanced on the 2005A/2015A2/ 0)1,+345cc PK![Content_Types].xmlN0EH-J@%ǎǢ|ș$زULTB l,3;rØJB+$G]7O٭VѠԯٴ++2a,/$nECA6٥D-ʵ? dXiJF8,nx (MKoP(\HbWϿ})zg'8yV#x'˯?oOz3?^?O?~B,z_=yǿ~xPiL$M>7Ck9I#L nꎊ)f><|HL|3.ŅzI2O.&e>Ƈ8qBۙ5toG1sD1IB? }J^wi(#SKID ݠ1eBp{8yC]$f94^c>Y[XE>#{Sq c8 >;-&~ ..R(zy s^Fvԇ$*cߓqrB3' }'g7t4Kf"߇ފAV_] 2H7Hk;hIf;ZX_Fڲe}NM;SIvưõ[H5Dt(?]oQ|fNL{d׀O&kNa4%d8?L_H-Ak1h fx-jWBxlB -6j>},khxd׺rXg([x?eޓϲكkS1'|^=aѱnRvPK! ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 0_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!0ktheme/theme/theme1.xmlPK-! ѐ' theme/theme/_rels/themeManager.xml.relsPK]  'ـ  vDš  dMbP?_*+% &?'?(?)?M G"G??&U } } }  } } }  } } }  } *} }  } }  } U} } # } $$} %%} &) } **U} ++} ,0 } 11} 26 } 77} 8; } <<} ==} >A } BB*} CC} DG } HHU} II} JM } NN} OO} PT } UU} VZ } [[U} \_ } ``} aa} be } ff*} gg} hk } ll} mm} nq } rr} ss} tw } xx*} yy} z} } ~~U} } } } } } } } } } } } } } } } } } }  >]     T T! T !T!2T 3T!DT ET!VT WT! T*M T "D@= Distribution of Debt Service after 2015 A Bonds Issue!M 2T#3M DT#EM VT#WM T"M  T"!M 2T"3M DT"EM VT"WM A ^)^_RRL N  OPRR NOPRR BCDRR@ BCDRR@  B!CDRR@% &B'CDRR@+ ,B-CDRRH1 2B3CDRRH7 8B9CDRRH= >B?CDRR@C DBECDRR@I JBKCDRRHO PBQCDRRHU VBWCDRRZ \N]XYRR@a bB cCDRRf hNiXYRRl nNoXYRRr tBuCDRRHy zB{CDRR~ BCDRR BCDRR BCDRR BCDRR BCDRR B CDRRH BCDRR U `+ ^^ R$ R&LQOP  R$  R& QOP R$ R&VKd}^Ln?W R$ R&VKŭa?W R$ R& V!KX餭?"W #R$ $R&&V'Ke: w?(W )R$ *R&,V-K$P1s&R?.W /R$ 0R& 1GV23Kݺa?4W 5R$ 6R& 7GV89K?:W ;R$ <R& =GV>?Kd1?@W AR$ BR&DVEK#?FW GR$ HR& JVKKjY kR$ lR&nNoK>G.?pY qR$ rR&tVuK(lx^o?vW wR$ xR& yGVz{KA"G?|W }R$ ~R&VK%LbZS?W R$ R&VK+u?W R$ R&VK!p$`c?W R$ R&VK̖pa?W R$ R&VKUdt@?W R$ R&VK(Sx!?W R$ R& GVKh??W R$ R&E R R R R% R'L R  R  R  R%  R' R R R R% R' F F F R% R'@ F F F R% R'@  F !F "F #R% $R'%@ &F 'F (F )R% *R'+@ ,F -F .F /R% 0R'1I 2F 3F 4F 5R% 6R'7I 8F 9F :F ;R% <R'=I >F ?F @F AR% BR'C@ DF EF FF GR% HR'I@ JF KF LF MR% NR'OI PF QF RF SR% TR'UI VF WF XF YR% ZR' \R ]R ^R _R% `R'a@ bF cF dF eR% fR' hR iR jR kR% lR' nR oR pR qR% rR' tF uF vF wR% xR'yI zF {F |F }R% ~R' F F F R% R' F F F R% R' F F F R% R' F F F R% R' F F F R% R' F F F R% R'I F F F R% R'~ ? @M~ MЏ@!MЏ@  DDMX AMC@LcM]MD\DbDhDnDtDzDDDDDDDc S@ MD]DcDiDoDuD{DDDDDDD! M@  DD c MIWD e@ _MD_DeDkDqDwD}DDDDDDDc M"i@fMD`DfDlDrDxD~DDDDDDD]L(GDDD D&D,D2D8D>DDDJDPDV]L9EGr`@(GDDD!D'D-D3D9D?DEDKDQDW!L9EGr`@  DD]LËtu@( GDDD#D)D/D5D;DADGDMDSDY]L;SC@(GDDD$D*D0D6D<DBDHDNDTDZL!LQܲr@  DD@!LQܲr@  DD!L ´@  D@D!L6jr@  D@D LL!L+e@  DD@!L+e@ ! DD!L hY|@ # D@D!L;-e@ $ D@D LL !!L_L@ ' DD!@!"L_L@ D D!!#LUנ@ ) D!@D!$L I@ * D!@D %LL&!'LW/$#@ ( DD'@!(LW/$#@ - D&D'!)L*Zk@ ) D'@D!*LtT+@ * D'@D +LL,!-L Ac0V@ . DD-@!.L Ac0V@ 3 D,D-!/L] m@ 5 D-@D!0L U@ 0 D-@D 1LL2!3L%Ce@ 4 DD3@!4L%Ce@ 9 D2D3!5L n|@ 5 D3@D!6LoG Ye@ 6 D3@D 7LL8!9L|гY@ ? DD9@!:L|гY@ : D8D9!;LT>@ A D9@D!<L3;@ < D9@D =LL>!?Ljt:@ ? DD?@!@Ljt:@ 3 D>D?!AL;P'@ G D?@D!BLaobHl@ B D?@D CLLD!EL߾G@ E DDE@!FL߾G@ L DDDE!GLuZI@ M DE@D!HLn@ H DE@D ILLJ!KL A@ L DDK@!LL A@ Q DJDK!ML'c!:@ M DK@D!NLGN@ T DK@D OLLP!QL H@ W DDQ@!RL H@ : DPDQ!SLXΔ _@ S DQ@D!TL9aG@ Z DQ@D ULLV!WL X DDW@!XL  DVDW!YL  DW@D!ZL  DW@D [LL\!]LǺf߲@ c DD]@!^LǺf߲@ ^ D\D]!_Lߦ@ e D]@D!`Lr+)@  D]@D a@Lb!cLH?M@ d DDc@!dLH?M@ i DbDc!eL@ k Dc@D!fLorZ@ l Dc@DhL!iLd;O? o DDi@!jLd;O? ^ DhDi!kLh@ q Di@D!lL5ڋh[? r Di@DnL!oL`L@ p DDo@!pL`L@ u DnDo!qLD㘍@ w Do@D!rLr/z)@ x Do@DtL!uLiqJ-s@ v DDu@!vLiqJ-s@ v DtDu!wLi'@ w Du@D!xLf6r@ x Du@D y@Lz!{LDM@ { DD{@!|LDM@  DzD{!}Lս_c@  D{@D!~LɾРL@  D{@D LL!Lo_/@  DD@!Lo_/@ j DD!L6ܒf+@ D@D!L d@ D@D LL!L&1z@  DD@!L&1z@  DD!L4($!@ D@D!LkFMz@ D@D LL!LZ$g@  DD@!LZ$g@  DD!LV(@  D@D!Lho}Ug@ D@D LL!LZd;}e@  DD@!LZd;}e@  DD!LHL/|@  D@D!L)e@  D@D LL!L;OP@  DD@!L;OP@  DD!LcD@  D@D!LGsd@  D@D LL!Lz):%@  DD@!Lz):%@  DD!L^XP<@  D@D!L?%@  D@D LL!LJYf @  DD@!LJYf @ DD!L,TX @ D@D!L0#!@ D@D~ \@SsHASЏ@!MBIA  DDMX AMC@[cMnu=AMD\DbDhDnDtDzDDDDDDDc S@ \MD]DcDiDoDuD{DDDDDDD! S#(~n>A DD c MIWD e@ MD_DeDkDqDwD}DDDDDDDc M"i@ MD`DfDlDrDxD~DDDDDDD]LBl'2A(GDDD D&D,D2D8D>DDDJDPDV]L9EGr`@( GDDD!D'D-D3D9D?DEDKDQDW![W5u3A K DD]LËtu@( iGDDD#D)D/D5D;DADGDMDSDY]L;SC@( GDDD$D*D0D6D<DBDHDNDTDZ!L`"_@  DD@!LQܲr@  DD@!L鷯*@  DD!L ´@  D@D!L6jr@  D@D[!LM@  DD@!L+e@ ! DD@!Lgs@  DD!L hY|@  D@D!L;-e@  D@D[! Le;O} @ " DD!@!!L_L@ ' DD!@!"L3s@ & D D!!#LUנ@ ) D!@D!$L I@ * D!@D%[!&Lu#A ( DD'@!'LW/$#@ - DD'@!(Lgꇃ#A , D&D'!)L*Zk@ / D'@D!*LtT+@ 0 D'@D+[!,Lh|@ . DD-@!-L Ac0V@ 3 DD-@!.Lq n@ 2 D,D-!/L] m@ 5 D-@D!0L U@ 6 D-@D1[!2L/ݔ@ 4 DD3@!3L%Ce@ 9 DD3@!4LHPŻ@ 8 D2D3!5L n|@ ; D3@D!6LoG Ye@ < D3@D7[!8L h@ > DD9@!9L|гY@ 9 DD9@!:LcxZ@ : D8D9!;LT>@ ; D9@D!<L3;@ B D9@D=[!>L1A > DD?@!?Ljt:@ @ DD?@!@LshA E D>D?!AL;P'@ A D?@D!BLaobHl@ H D?@DC[!DLn@ D DDE@!EL߾G@ F DDE@!FL@ K DDDE!GLuZI@ M DE@D!HLn@ N DE@DI[!JL;@ P DDK@!KL A@ Q DDK@!LL8gDJd@  DJDK!ML'c!:@ S DK@D!NLGN@ T DK@DO[!PLC!@ R DDQ@!QL H@ W DDQ@!RLq@ R DPDQ!SLXΔ _@ Y DQ@D!TL9aG@ Z DQ@DU[!VL X DDW@!WL  DDW@!XL  DVDW!YL DW@D!ZL _ DW@D[[!\Lxi@A b DD]@!]LǺf߲@ c DD]@!^L O;.A R D\D]!_Lߦ@ e D]@D!`Lr+)@ f D]@DaH!bLOG2A h DDc@!cLH?M@ i DDc@!dLq|)3A DbDc!eL@ e Dc@D!fLorZ@ f Dc@D!hL= ףpM@ n DDi@!iLd;O? j DDi@!jLV-cN@ j DhDi!kLh@ k Di@D!lL5ڋh[? r Di@D!nLw8BA n DDo@!oL`L@ u DDo@!pL:#JGA p DnDo!qLD㘍@ w Do@D!rLr/z)@ x Do@D!tLV@ v DDu@!uLiqJ-s@ { DDu@!vLfa@ z DtDu!wLi'@ } Du@D!xLf6r@ ~ Du@DyH!zLjt+@ z DD{@!{LDM@  DD{@!|LSt$_@ | DzD{!}Lս_c@  D{@D!~LɾРL@  D{@D[!LK7{j@ DD@!Lo_/@  DD@!L8EG$k@ DD!L6ܒf+@  D@D!L d@  D@D[!LRw@  DD@!L&1z@  DD@!L|?M@  DD!L4($!@  D@D!LkFMz@  D@D[!L ףpm@ DD@!LZ$g@  DD@!LjtZ@ DD!LV(@ D@D!Lho}Ug@  D@D[!Lp= Sܺ@  DD@!LZd;}e@  DD@!LV<@ d DD!LHL/|@ D@D!L)e@  D@D[!L ףp@  DD@!L;OP@  DD@!LV-B@ DD!LcD@ D@D!LGsd@  D@D[!LX9vM{@  DD@!Lz):%@ DD@!LZ3{@ } DD!L^XP<@  D@D!L?%@  D@D[!L-?@  DD@!LJYf @ ' DD@!L h"@ ] DD!L,TX @ # D@D!L0#!@ N D@D ? SSSSSLSSSSS : [[[[[L[[[[[L[[[[[L[[[[[L[[- .[(v /[[L[[[[[L[[[[[L[[[[[L[[[[[L[[[[[L[[[[[L[[[[[L[[[[[@[[[[[f h[[[[[l nSSSSSrp tHHHHH@[[[[[L[[[[[L[[[[[L[[[[[L[[[[[L[[[[[L[[[[[L[[[[[ J# ZsHA %# ZЏA  %# ZIA %# ZXA %# ZCA  % L# Znu=A & %# Z@  % # Znj?A  % # ZIWD eA ` % # Z"i@ % # ZBl'2A F %# Z9EGr`@  %# Zl3A  %# ZËtuA  %# Z;SC@ / %# Z`"_@  %# ZQܲ@  %# Zr@ %# Z ´@  %# Z6j@ P % L# ZM@ %# Z+u@ | %# ZsF@ @ %# Z hY@ # %# Z;-u@ $ % L# Ze;O} @ 8 % # !Z_L@ Q %!!# "Z]C@  %""# #ZUװ@ G %### $Z I@  %$$ %L# &Zu#A p %&&# 'ZW/$#@ %''# (Zso$A W %((# )Z*Zk@ / %))# *ZtT+@ 0 %** +L# ,Zh|@ $ %,,# -Z Ac0f@ , %--# .Zz,C @ X %..# /Z] }@ ~ %//# 0Z e@ 6 %00 1L# 2Z/ݔ@  %22# 3Z%Cu@ o %33# 4Zuqis@ %44# 5Z n@ ; %55# 6ZoG Yu@ < %66 7L# 8Z h@  %88# 9Z|гY@ ? %99# :Z@ " %::# ;ZT>@ A %;;# <Z3;@ B %<< =L# >Z1A D %>># ?Zjt:@ E %??# @ZK7A d %@@# AZ;P'@ G %AA# BZaobHl@ H %BB CL# DZn@ J %DD# EZ߾G@ K %EE# FZZӼ0N@  %FF# GZuZI@  %GG# HZn@ N %HH IL# JZ;@ - %JJ# KZ A@  %KK# LZ$X@  %LL# MZ'c!:@ S %MM# NZGN@  %NN OL# PZC!@  %PP# QZ X@ ] %QQ# RZa{@ V %RR# SZXΔ o@ Y %SS# TZ9aW@ J %TT UL# VZ ( %VV# WZ  %WW# XZ L %XX YSSL[# \Zxi@A  %\\# ]ZǺf@ %]]# ^Z F%6A %^^# _Zߦ@ %__# `Zr+)@ V % `` a@# bZOG2A %bb# cZH?M@  %cc# dZݓb3A %dd# eZA k %ee# fZorZ@ l %ff# hZ= ףpM@ T %hh# iZd;O@ F %ii# jZx O@ o %jj# kZh@ q %kk# lZ5ڋh[@ 2 %ll# nZw8BA t %nn# oZ`L@  %oo# pZKUA | %pp# qZD㘍@ h %qq# rZr/z)@ @ %rr# tZV@ %tt# uZiqJ-@  %uu# vZsq+@ { %vv# wZi'@ } %ww# xZf6@ ~ %xx y@# zZjt+@  %zz# {ZD]@  %{{# |Z<,Ԛ@ t %||# }Zս_s@ %}}# ~ZɾР\@ %~~ L# ZK7{j@  %# Zo_/%@ ! %# ZB-k@  %# Z6ܒf;@  %# Z d$@  % L# ZRw@ ^ %# Z&1@ b %# ZA`#@ %# Z4($!@  %# ZkFM@  % L# Z ףpm@  %# ZZ$w@  %# ZʡE@  %# ZV(@  %# Zho}Uw@  % L# Zp= Sܺ@ c %# ZZd;}u@  %# Z$4@  %# ZHL/@  %# Z)u@ ` % L# Z ףp@ q %# Z;OP@ %# ZxI@  %# ZcD@  %# ZGsd@ l % L# ZX9vM{@  %# Zz):5@  %# ZV|@ . %# Z^XPL@ %# Z?5@ r % L# Z-?@  %# ZJYf @ u %# Z}a2U@ \ %# Z,TX @ _ %# Z0#!@ ` %! LgsHA D D ! LڊϏA 4 D D ! L?~IA D D ! Lq~WA  D D ! L_ CA  D D  ,L nLWXxxH>@ A   7ggD Oh+'0 PXx 'debt services for 96aWeems R McFaddenEric NicholsonMicrosoft Macintosh Excel@ULZ@@@ԣZ ՜.+,0HP X`hp x '  2005A-2015A'2005A-2015A'!Print_Titles  Worksheets Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQSTUVWXY[\]^_`aRoot Entry F@&WorkbookSummaryInformation(RDocumentSummaryInformation8Z