ࡱ > ; S
! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : = > ? @ A B C D E F G H I J K L M N O P Q R R o o t E n t r y F W o r k b o o k Hi C o m p O b j e S u m m a r y I n f o r m a t i o n ( ,
F Microsoft Excel 2003 Worksheet Excel.Sheet.8 9q
Oh +'0 P X x
' debt services for 96a Weems R McFadden Eric Nicholson Microsoft Macintosh Excel @ C6@ @@ wi6
՜. +,0 H D o c u m e n t S u m m a r y I n f o r m a t i o n 8 $ M s o D a t a S t o r e ӵ 1 4 C S L = = 2 ӵ I t e m
< - P X ` h p
x ' 2012B Percentage '2012B'!Print_Titles Worksheets
Named Ranges
ZOـ \ p Eric Nicholsons B a = = pD8 @ " 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 C a l i b r i 1 C a l i b r i 1 C a l i b r i 1
C a l i b r i 1 C a l i b r i 1 C a l i b r i 1 C a l i b r i 1 , > C a l i b r i 1 > C a l i b r i 1 > C a l i b r i 1 > C a l i b r i 1
C a l i b r i 1 C a l i b r i 1 ? C a l i b r i 1 h > C a m b r i a 1 C a l i b r i 1
C a l i b r i "$"#,##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 # "$"#,##0.00;[Red]\-"$"#,##0.00 5 0 _-"$"* #,##0_-;\-"$"* #,##0_-;_-"$"* "-"_-;_-@_- , ' _-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_- = 8 _-"$"* #,##0.00_-;\-"$"* #,##0.00_-;_-"$"* "-"??_-;_-@_- 4 / _-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-
0.00000%
mm/dd/yy 0_);[Red]\(0\) 4 / _(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_) 0 + _(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)
ff + ) , *
P P
` a 8 " 0@ @ " 0@ ( " 4@ @ ( " 4@ ( " 0 ( " 4 # 0 ( # 4 ` ( $ # # $ ` # 4 ` " 4 $ ! ! " 4@ @ ! 4@ @ $ @ $ @ " 4@ " 4@ @ $ ( $ ! " $ @ & ( ! 4 ( ! & # & ! 4@ @ & # 4 @ & # 4 @ & # 4@ @ & " 4@ @ & # 4 ! & ! " 4 @ ! 4@ @ $ @ & ! t@ @ * & " 4 @ & # 4 a @ & $ $ # 4 @ ! 0 ! 4@ @ " 4@ @ " 4@ | | z }}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
2 0 % - A c c e n t 1 ef %
20% - Accent2M "
2 0 % - A c c e n t 2 ef %
20% - Accent3M &
2 0 % - A c c e n t 3 ef %
20% - Accent4M *
2 0 % - A c c e n t 4 ef %
20% - Accent5M .
2 0 % - A c c e n t 5 ef %
20% - Accent6M 2
2 0 % - A c c e n t 6 ef %
40% - Accent1M
4 0 % - A c c e n t 1 L %
40% - Accent2M #
4 0 % - A c c e n t 2 L渷 %
40% - Accent3M '
4 0 % - A c c e n t 3 L %
40% - Accent4M +
4 0 % - A c c e n t 4 L %
40% - Accent5M /
4 0 % - A c c e n t 5 L %
40% - Accent6M 3
4 0 % - A c c e n t 6 Lմ %
60% - Accent1M
6 0 % - A c c e n t 1 23 %
60% - Accent2M $
6 0 % - A c c e n t 2 23ږ %
60% - Accent3M (
6 0 % - A c c e n t 3 23כ %
60% - Accent4M ,
6 0 % - A c c e n t 4 23 %
60% - Accent5M 0
6 0 % - A c c e n t 5 23 % !
60% - Accent6M 4
6 0 % - A c c e n t 6 23 % " Accent1A A c c e n t 1 O % # Accent2A ! A c c e n t 2 PM % $ Accent3A % A c c e n t 3 Y % % Accent4A ) A c c e n t 4 d % & Accent5A - A c c e n t 5 K % ' Accent6A 1 A c c e n t 6 F % ( Bad9 B a d % ) Calculation C a l c u l a t i o n } % *
Check Cell
C h e c k C e l l % ??? ??? ??? ??? + C o m m a ,( C o m m a [ 0 ] -& C u r r e n c y .. C u r r e n c y [ 0 ] / Explanatory TextG 5 E x p l a n a t o r y T e x t % 0 Good; G o o d a % 1 Heading 1G H e a d i n g 1 I}% O 2 Heading 2G H e a d i n g 2 I}% ? 3 Heading 3G H e a d i n g 3 I}% 23 4 Heading 49 H e a d i n g 4 I}%
5 Inputu I n p u t ̙ ??v% 6 Linked CellK L i n k e d C e l l } % 7 NeutralA N e u t r a l e % " N o r m a l 8 Noteb
N o t e 9 Outputw O u t p u t ???% ??? ??? ??? ??? :$ P e r c e n t
; Title1 T i t l e I}%
< TotalM T o t a l % O O = Warning Text? W a r n i n g T e x t % X T a b l e S t y l e M e d i u m 9 P i v o t S t y l e L i g h t 1 6 8 ` ` i ̜ ̙ 3f 3 33 3 f3 ff ff 33 3ff 3 33 f3 3f 33 BBB \ `
9B 2012B R_
Percentage ; % 5 Percent Inst Type Project Total UMCP
by project Total dollars: Percent by Institution: Payment Date Principal Interest$ Distribution of Debt Services! ϡȱ 18th Aux- Debt Svc from Earnings and Accrued Interest 2003 Series B Bonds Stamp Student Union 18th 1st Amend Stamp Student Union
Cost of Issue+ Total Auxiliary Projects - 2003B+ UMCP Stamp Student Union (Auxiliary) Premium Amort of Loss on Refunding. 2003 Series B Bond Funded Projects After 2012B= Total Debt Services - Revised 2003 Series B after 2012B 2003B refinanced on 2012B " 2 2 [ v3 f4 c c PK ! [Content_Types].xmlN0EH-J@%ǎǢ|ș$زULTB l,3;r ØJB+$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]$f 94^c>Y[XE>#{Sq c8 >;-&~
..R(zy s^Fvԇ$*cߓqrB3' }'g7t4Kf"߇ފAV_]
2H7Hk ;hIf; ZX_Fڲe}NM;SIvưõ [H5Dt(?]oQ| fNL {d׀O&kNa4%d8?L_H-Ak1h
fx-jWBxlB -6j>},khxdrXg([x?eޓϲكkS1' |^=aѱnRv PK !
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- ! ky theme/theme/themeManager.xmlPK- ! 0k theme/theme/theme1.xmlPK- !
ѐ '
theme/theme/_rels/themeManager.xml.relsPK ]
ZOـ qC ^
d MbP?_ * + % & ?' ?( ?) ?M d " d ? ? & U
} P } }
^ } *^ } ^ }
} }
}
}
} * } Q }
Q } } % % % % % % % I % % r % r % r
% r % r % r
% r % r % r % r % r % r % % % h [ i
i h [ i
i
h [ i I
i
h [ R
S
m c d f f
b c d f f
T U V f f
v
U V
j
b
n d
f
f ^ e s d
f
f k ] l
f
f k ] l W
f
f
f
f
f
f
f
f
f
f
X
X
X
f
f
X
X
X ~
q -@ g ~
g ]@ a ]@ L L a \@a @ p ^ L g ]@
^ ]@
L L ^ \@ L a @ L g ~
g ]@ a ]@ L L a \@a @ * p g p ^ p p p p p p p p p p p p p p $ ~
q D@ g Ag ]@ a A a \@a @ p ^ A g ]@
^ A
^ \@ a @ g Ag ]@ a A a \@a @ * p g p ^ p p p p p p p p p p p p p p $ ~
q `[@ g ~
g V@ a V@
a \@a @ p ^ g V@
^ V@
^ \@
a @ g ~
g V@ a V@ a \@a @ * p g p ^ p p p p p p p p p p p p p p $ ~
q @r@
g 9Ag V@
a HA
a \@a @
p
^ 9A
g V@
^ HA
^ \@
a @
g 9Ag V@
a HA
a \@a @ *
p g p ^ p p p p p p p p p p p p p p $ ~
q @ g ~
g @ a @ a \@a @ p ^ g @
^ @
^ \@ a @
g ~
g @ a @
a \@a @ * p g p ^ p p p p p p p p p p p p p p $ ~
q @ g Ag @ a A
a \@a @ p ^ A g @
^ A
^ \@
a @ g Ag @ a A a \@a @ * p g p ^ p p p p p p p p p p p p p p $ ~
q @
g ~
g @
a @
a \@a @
p
^
g @
^ @
^ \@
a @
g ~
g @
a @
a \@a @ *
p g p ^ p p p p p p p p p p p p p p $ ~
q @ g `rAg @ a jA a \@a @ p ^ `rA g @
^ jA
^ \@ a @
g `rAg @ a jA
a \@a @ * p g p ^ p p p p p p p p p p p p p p $ ~
q `@ g ~
g 7@ a 7@ a \@a @ p ^ g 7@
^ 7@
^ \@ a @ g ~
g 7@ a 7@ a \@a @ * p g p ^ p p p p p p p p p p p p p p $ ~
q @ g Ag 7@ a \A a \@a @ p ^ A g 7@
^ \A
^ \@ a @ g Ag 7@ a \A a \@a @ * p g p ^ p p p p p p p p p p p p p p $ ~
q @ g ~
g 8@ a 8@ a \@a @ p ^ g 8@
^ 8@
^ \@ a @ g ~
g 8@ a 8@ a \@a @ * p g p ^ p p p p p p p p p p p p p p $ ~
q (@ g \Ag 8@ a A
a \@a 8@ p ^ \A g 8@
^ A
^ \@ a 8@ g \Ag 8@ a A ~
a \@ a 8@ " * p g p ^ p p p p p p p p p p p p p p $ g g g g g g . y g ^ p p p ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ $
\ # o `6>A
% # o K A
% # o @A
% # o
@
% # o @
% # o `6>A
% # o K A
% #
o @A
%
# o
@
% # o @
% # o `6>A
% # o K A
% # o @A
% # o
@
% # o @
% ^ # o
% # o
% # o
% " ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ $ 0 ( w{w{w{w{w{P $
^
^ ^ > @
7 g g D
ZOـ ` Oh
d MbP?_ * + % &A
&CPage &P&R&D & ?' ( ?) M d , " d , ? & U
} } } } B }
B }
I } U
} H
I I I
r r
O > > > @ @ @
w
?
?
?
A
A
A
x
E E
E # F p=|SA
% # F =
sRA
% # F gfff6c@
% L C t t D D D M
[
[
# B Q'A
% + B Q'A =
sRAD D ! I 4L?
D D
[
[
# B Qf^QA
% B Qf^QA ! I ykb?
D D
[ [
B gfff6c@ $ ) B gfff6c@ QC@ Gz_@~
I G G G N
u
J #
K ?
%
!
K ?
D D !
K w?
D D #
K ?
% _ J Y Y Y Y _ J Y Y Y Y
` _ C C M Z Z Y C C C M Z Z Y I I I I I I I I I I I
O I I I I @ D $ b z
$
I > @ A
7 g g D
P r o p e r t i e s C 2 Z D K U G I C 2 G M 1 2 = = 2
ӵ I t e m
P r o p e r t i e s
This value indicates the number of saves or revisions. The application is responsible for updating this value after each revision.
DocumentLibraryFormDocumentLibraryFormDocumentLibraryForm