ࡱ > 7 O
! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 9 : ; < = > ? @ A B C D E F G H I J K L M N R o o t E n t r y F D( W o r k b o o k ` 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 @ @16@ @@ 6
՜. +,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 D( D( Y 3 Q R E S G X E A V = = 2 D( D( I t e m
8 - P X ` h p
x ' 2012B '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 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]\(0\)
ff + ) , *
P P
` a 8 ! " 4@ @ $ @ $ @ " 4@ " 4@ @ ! " $ @ & & # & # 4 @ & " 4@ @ & # 4 & ! ! & ! " 4 @ ! 4@ @ $ @ & ! t@ @ * & # t @ * & # t @ * & " 4 @ & # 4 a @ & $ $ ! 4@ @ ! <@ @ , @ , @ & " <@ @ ! <@ @ , @ , @ " <@ @ & & # & # < a @ & ! 4@ @ & & # & # < a @ | | n T}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 \ `
? 2012B ; % Total Payment Date Principal Interest$ Distribution of Debt Services! ϡȱ* UMCP Avanti Property (Auxiliary) Amort of Premium, ϡȱ (Paid off by UMUC) (Auxiliary). 2004 Series B Bond Funded Projects after 2012B5 Total Debt Services - 2004 Series B after 2012B Refinanced on 2012B Loss on Refunding 1 1 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 @ 4`
d MbP?_ * + %
& ?' ?( ?) ?M H " H ? ? & U
} ? } } *K } K } J } *@ } @ }
J } * } } } } } % % % % % % % > % % \ % \ % \
% \ % \ % \
% \ % \ % \ % \ % \ % \ % % % % P G O Q
Q P G O Q
Q P G O O
Q P G O Q A
B
U V W M M
] C D M M
^
_ ` a M
R
j
X L
M
M
J S I ~(?
T
M
M
J b c ү? d
a
M E
M
M
M
M
M
F
F
F
M
M
e
e
e
a
M ~
[ -@ N ~
N |A K |A L L K u@K @ Z N L QP@ d J C R@ L QP@ d
J C R@
L L J F^֊G@( L @L K )z@ L @L
Z f g ze(x O@ L ʦ\A@ d f ze(x O@ L L k sCSZ@ L @L l њY@ L @L " Z Z Z Z Z Z Z Z Z Z Z Z Z Z $ ~
[ D@ N s=AN |A K T@A K u@K @ Z N T{2A J C R@
J (ݏ4A
J F^֊G@( K )z@
Z ) f X9%A D ʦ\A@ d g ze(x O@ f 6&A
k sCSZ@ l њY@ " Z Z Z Z Z Z Z Z Z Z Z Z Z Z $ ~
[ `[@ N ~
N !A K !A
K u@K @ Z N
J
*K@
J
*K@
J F^֊G@(
K )z@
Z f g qK@ f qK@
k sCSZ@
l њY@
" Z Z Z Z Z Z Z Z Z Z Z Z Z Z $ ~
[ @r@
N P>AN !A
K )@A
K u@K @
Z
N ZdO3A
J
*K@
J np=4A
J F^֊G@(
K )z@
Z )
f K7h%A
D
ʦ\A@ d
g qK@
f $k m 'A
k sCSZ@
l њY@ "
Z Z Z Z Z Z Z Z Z Z Z Z Z Z $ ~
[ @ N ~
N `@ K `@ K u@K @ Z N
J @
J @
J F^֊G@( K )z@
Z f g |@ f |@ k sCSZ@ l њY@ " Z Z Z Z Z Z Z Z Z Z Z Z Z Z $ ~
[ @ N >AN `@ K gU@A
K u@K @ Z N 3A
J @
J 4A
J F^֊G@(
K )z@
Z ) f %%A D ʦ\A@ d g |@
f ]'A k sCSZ@
l њY@
" Z Z Z Z Z Z Z Z Z Z Z Z Z Z $ ~
[ @
N ~
N 0@
K 0@
K u@K @
Z
N
J 6&@
J 6&@
J F^֊G@(
K )z@
Z f
g Y;@
f Y;@
k sCSZ@
l њY@ "
Z Z Z Z Z Z Z Z Z Z Z Z Z Z $ ~
[ @ N h?AN 0@ K @A K u@K @ Z N 9&{=4A J 6&@
J sW55A
J F^֊G@( K )z@
Z ) f nى&A D ʦ\A@ d g Y;@ f P'A k sCSZ@ l њY@ " Z Z Z Z Z Z Z Z Z Z Z Z Z Z $ ~
[ `@ N ~
N @@ K @@ K u@K @ Z N
J ~;@
J ~;@
J F^֊G@( K )z@
Z f g },@ f },@ k sCSZ@ l њY@ " Z Z Z Z Z Z Z Z Z Z Z Z Z Z $ ~
[ @ N (@@AN @@ K b@A K u@K @ Z N ?5^4A
J ~;@
J +jhs5A
J F^֊G@( K )z@
Z ) f Cw?'A D ʦ\A@ d g },@ f ҩ+/'A k sCSZ@ l њY@ " Z Z Z Z Z Z Z Z Z Z Z Z Z Z $ ~
[ @ N ~
N t@ K t@ K u@K @ Z N
J rm@
J rm@
J F^֊G@( K )z@
Z f g 6@ f 6@ k sCSZ@ l њY@ " Z Z Z Z Z Z Z Z Z Z Z Z Z Z $ ~
[ (@ N @AN t@ K AA K z@ u # K @
@ Z N 85A J rm@
J I}5A
J Ρ J@( K U]z@
Z ) f (\(A D ʦ\A@ d g 6@ f o f(A k b}^@ l UEZ@ " Z Z Z Z Z Z Z Z Z Z Z Z Z Z $ N N N N N Z Z Z Z N h h h h N " J J J J J J J J J J J J J J $
H # Y zgA
% # Y "3A
% # Y @iA
% # Y X@
% # Y =3A
% # Y M *^A
% # Y -aC)A
% #
Y U:`A
%
# Y (Uk@
% # Y 91A(A
% # i -UrPA
% # i :! A
% # i hURA
% # i KTш@
% # m }A
% " J J J J J J J J J J J J J J $ h h h h h ! K zgA D D ! K "3A D D ! K X@
D D ! K =3A
D D J 2 c n b } > @
7 g g D
P r o p e r t i e s N I Q 0 0 X F A R 3 = = 2
D( D( 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