ࡱ>  ZOـ\pEric Nicholson Ba= ThisWorkbook=pD8v@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 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@ & $  $  #4@  !4@@  $@  $ @  !4@@  $@  $ @  !<@@  ,@  , @  !<@@ &&t@* &&t @* &&t@@ * & &4@@ )  ) $ )#4a@ ||r}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\`2H 2005A-2015A~2005A-2015A Academic5 <TotalPayment. ϡȱ Debt Service from Earnings (Auxiliary)Date PrincipalInterest* Total Academic Projects - 2000A+ Total Auxiliary Projects - 2000A- UMCP SCUB 3 Planning & Construct (Auxiliary), UMCP Stamp Student Union Renov (Auxiliary)+ UMCP N. Campus Parking Garage (Auxiliary),UMCP South Campus Parking Garage (Auxiliary), UMB Pascault Row Renovation (Auxiliary)* UMB New Parking Garage (Auxiliary). UMES Student Services Building (Auxiliary)+ UMES New Residence Hall (Auxiliary)* UMBC University Commons (Auxiliary)( UMBC Parking Garage (Auxiliary)0 UMBC Housing Central Utility Plant (Auxiliary).CEES Coastal Sciences Laboratories (Auxiliary)- CSC New Residence Hall/Dining (Auxiliary)2 FSU Athletic Facilities - Various (Auxiliary)* TU 7800 York Road Garage (Auxiliary)- TU Interim Fitness Center (Auxiliary), ϡȱ- 2000 Series A Bond Funded Projects- UMCP Arena - 19th Resolution(Auxiliary)* UMCP Performing Arts Center (Academic)) UMCP Facilities Renewal (Academic)) UMCP Key & Taliaferro Renov (Academic)* UMCP Hornbake & Mckeldin Renov (Academic)) UMCP Steam Plant Improvement (Academic)) UMCP Technology Advancement (Academic)' UMCP Symons Hall Renov (Academic)+ UMB Health Science Library (Academic)) UMB Facilities Renewal (Academic)+ UMB School of Nursing Equip (Academic), UMB School of Law Marshall Libr (Academic), UMB Lane Hall & Marshall Law (Academic)* UMES Facilities Renewal (Academic)* UMBC Facilities Renewal (Academic)* CEES Facilities Renewal (Academic)' ϡȱO Emergency Projects (Academic)* BSU Facilities Renewal (Academic)* CSU Facilities Renewal (Academic)* FSU Facilities Renewal (Academic)* SU Facilities Renewal (Academic)* TU Facilities Renewal (Academic)* UB Facilities Renewal (Academic)+ SU Holloway Hall Renov (Academic)* TU 7800 York Road Renov (Academic)) UMCP Health Center (Auxiliary)Amort ofPremiumLoss on Refunding Amort of 4Distribution of Debt Service after 2009 C Bond IssueRevised 2000A after 2015A4Distribution of Debt Service after 2015 A Bond Issue2000A Refinanced on 2005A/2015ABt1 023?%56*7`9I:cc 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]  ZOـ  TI  dMbP?_*+% &?'?(?)?"G??&U} ?} } O} O} N}  N} qN} } } } } @} @} @} @} U@} @} #@} $$@} %%@} &)@} **U@} ++@} ,/@} 00@} 11@} 25@} 66@} 77@} 8;@} <<q@} ==@} >A@} BB@} CC@} DG@} HHU@} II@} JM@} NN@} OO@} PS@} TTU@} UU@} VY@} ZZ@} [[@} \_@} ``@} aa@} be@} ff@} gg@} hk@} ll@} mm@} nq@} rrq@} ss@} tw@} xx@} yy@} z}@} ~~@} @} @} @}   >_     WIVX XOOOXXONNXO X AA XA &XA' *X2X 6X>X BXGAJX NXVX ZX_ANbXWIVX V:OOOXXONNXOV D74Distribution of Debt Service after 2015 A Bond Issue AA V8A &XA' *V82X 6V8>X BV8GAJX NV8VX ZV8_ANbXWIVV XOOOVVONNVO X  X&X *X2X 6X>X BXJX NXVX ZXNbXWIXX XOOO AA!A-A]AA B m9klTT P QRTT PQRTT CDETT C DETT  C !DETTJ% &C3'DETTJ+ ,C -DETTJ1 2C3DETT6 8C 9DETT< >C ?DETTB DaEbcTTH JCKDETTN PCQDETTJU VCWDETTZ \C]DETTJa bCcDETTf hCiDETTl nCoDETTr tCuDETTx zC{DETTJ CDETTJ Y n; nn T4 T7 NS `ѕc r? R  T4  T7Se85NF? kDDD!D'D-D3D9D?DEDKDQDWD]DcDiDoDuD{R T4 T7ZM3o0/+?[ T4 T7ZM3 8:?[ T4 T7 Z!Meuʳ?"[ #T4 $T7 %HZ&'M&zHm?([ )T4 *T7 +HZ,-M,u51?.[ /T4 0T7 1HZ23MuX?4[ 5T4 6T78Z9M-+&j?:[ ;T4 <T7>Z?M- Ȩ|9?@[ AT4 BT7DdEe~ ?Ff GT4 HT7JZKM/:ݰ?L[ MT4 NT7PZQM4?R[ ST4 TT7 UHZVWM.$-Đ?X[ YT4 ZT7\Z]M#E Rʐ?^[ _T4 `T7 aHZbcMVaL>?d[ eT4 fT7hZiMq0O?j[ kT4 lT7nZoM,ZgH?p[ qT4 rT7tZuM->0z?v[ wT4 xT7zZ{M%G ?G @G AT5 BT6 DG EG FG GT5 HT6 JG KG LG MT5 NT6 PG QG RG ST5 TT6UK VG WG XG YT5 ZT6 \G ]G ^G _T5 `T6aK bG cG dG eT5 fT6 hG iG jG kT5 lT6 nG oG pG qT5 rT6 tG uG vG wT5 xT6 zG {G |G }T5 ~T6K G G G T5 T6K~ ^ @U~ UrA!OrA DD~ OH6AO@N @ ]U U,S@ ZZ ZZZZ!Z'Z-Z3Z9Z?ZEZKZQZWZ]ZcZiZoZuZ{ZZZ# O,S@ %  U[Rx@ ZZ ZZZZ#Z)Z/Z5Z;ZAZGZMZSZYZ_ZeZkZqZwZ}ZZZ UA@ ZZ ZZZZ$Z*Z0Z6Z<ZBZHZNZTZZZ`ZfZlZrZxZ~ZZZNN@ "qDDD!D'D-D3D9D?DEDKDQDWD]DcDiDoDuD{D!N@  DDNTA( qDDD#D)D/D5D;DADGDMDSDYD_DeDkDqDwD}DN E@(~qDDD$D*D0D6D<DBDHDNDTDZD`DfDlDrDxD~DN!N2%W?@  D@D!N2%W?@  DD!Ny(4ZI@  D@D!NmG.@  D@D ]N!N_̪3@ ! D@D!N_̪3@  DD!Nȋ@ # D@D!NI@ 6 D@D ]N !!NE@ ! D!@D!"NE@ " D D!!#N(z_@ ) D!@D!$NkqQV@ - D!@D %]N&!'Nt$@ - D'@D!(Nt$@ ' D&D'!)NA I@ / D'@D!*NGp@ ` D'@D +]N,!-NԚC@ . D-@D!.NԚC@ . D,D-!/N[)P@ 5 D-@D!0N%GuR3@ r D-@D 1]N2!3Ny&11I@ 9 D3@D!4Ny&11I@ 4 D2D3!5NSup)@ 5 D3@D!6Nc@ B D3@D 7]N8!9NK=&~@ ? D9@D!:NK=&~@  D8D9!;Ni@ A D9@D!<Nۋm@ f D9@D =]N>!?N(bM@ E D?@D!@N(bM@ @ D>D?!ANnX@ G D?@D!BN G"<@ x D?@D C]ND!ENq= ׉@ K DE@D!FNq= ׉@ F DDDE!GNj@ G DE@D!HN(yuS@ ~ DE@D I]NJ!KN?q@ L DK@D!LN?q@ L DJDK!MN@?B@ S DK@D!NN:(_@ T DK@D O]NP!QNG9$@ W DQ@D!RNG9$@ ( DPDQ!SNbek!@ Y DQ@D!TN@  DQ@D UNNV!WNC>ٴU@ ] DW@D!XNC>ٴU@ X DVDW!YN: @ _ DW@D!ZN&hPB@  DW@D []N\!]N[@ ^ D]@D!^N[@ ^ D\D]!_N}OQ@ e D]@D!`Nx_Z@ $ D]@D a]Nb!cNk+]wQ@ i Dc@D!dNk+]wQ@ ^ DbDc!eN"-D\@ e Dc@D!fNA@ Y Dc@D g]Nh!iN_)ZDZJZPZVZ\ZbZhZnZtZzZZZ U,S@ ZZ ZZZZ!Z'Z-Z3Z9Z?ZEZKZQZWZ]ZcZiZoZuZ{ZZZ# O_h9A %  U[Rx@ ZZ ZZZZ#Z)Z/Z5Z;ZAZGZMZSZYZ_ZeZkZqZwZ}ZZZ UA@  ZZ ZZZZ$Z*Z0Z6Z<ZBZHZNZTZZZ`ZfZlZrZxZ~ZZZN(PA lqDDD D&D,D2D8D>DDDJDPDVD\DbDhDnDtDzDN@ 9qDDD!D'D-D3D9D?DEDKDQDWD]DcDiDoDuD{D!N71QA  DDNTA( )qDDD#D)D/D5D;DADGDMDSDYD_DeDkDqDwD}DN E@( qDDD$D*D0D6D<DBDHDNDTDZD`DfDlDrDxD~D!NO@  D@D!N2%W?@  D@D!Nx $(N@  DD!Ny(4ZI@  D@D!NmG.@ B D@DN!Nv@$A  D@D!N_̪3@ ! D@D!N9#2$A  DD!Nȋ@ # D@D!NI@  D@DN! N ףpA D!@D!!NE@ ' D!@D!"N7A <A R D D!!#N(z_@ ) D!@D!$NkqQV@ $ D!@D%N!&N|?@ , D'@D!'Nt$@ - D'@D!(Ny*@  D&D'!)NA I@ / D'@D!*NGp@ * D'@D+N!,NA`Ы@ 2 D-@D!-NԚC@ 3 D-@D!.N`vOI@ ( D,D-!/N[)P@ 5 D-@D!0N%GuR3@ 0 D-@D1N!2NQ!A 8 D3@D!3Ny&11I@ 9 D3@D!4N|"A 4 D2D3!5NSup)@ ; D3@D!6Nc@ 6 D3@D7N!8N/$]@ > D9@D!9NK=&~@ : D9@D!:NPP@ : D8D9!;Ni@ A D9@D!<Nۋm@ < D9@D=N!>NV]@ D D?@D!?N(bM@ E D?@D!@N*XӢ@ > D>D?!ANnX@ G D?@D!BN G"<@ H D?@DCN!DNLA J DE@D!ENq= ׉@ K DE@D!FNPA F DDDE!GNj@ M DE@D!HN(yuS@ H DE@DIN!JNَMA L DK@D!KN?q@ Q DK@D!LNwA P DJDK!MN@?B@ S DK@D!NN:(_@ N DK@DON!PNyH+A P DQ@D!QNG9$@ W DQ@D!RNףpIj^,A R DPDQ!SNbek!@ Y DQ@D!TN@ r DQ@DUN!VNMb"+@ \ DW@D!WNC>ٴU@ ] DW@D!XNŏ1@ X DVDW!YN: @ _ DW@D!ZN&hPB@  DW@D[N!\N#~2@ b D]@D!]N[@ ] D]@D!^NѳY@ X D\D]!_N}OQ@ e D]@D!`Nx_Z@ ` D]@Da]!bNF4ե@ h Dc@D!cNk+]wQ@ i Dc@D!dNg`@ d DbDc!eN"-D\@ k Dc@D!fNA@ f Dc@DgN!hN~="A n Di@D!iN_)@  %  N# \v@$A  % # \_̪3@ h % # \,C%A c % # \ȋ@ k % # \I@ T %  N# \ ףpA & % # !\E@ ' % !!# "\d;A f % ""# #\(z_@ M % ### $\kqQV@  % $$ %N# &\|?@  % &&# '\t$@ ; % ''# (\_vO8(@  % ((# )\A I@ W % ))# *\G@ Z % ** +N# ,\A`Ы@ & % ,,# -\ԚS@ l % --# .\7>W@ 3 % ..# /\[)`@ S % //# 0\%GuRC@ | % 00 1N# 2\Q!A E % 22# 3\y&11I@ z % 33# 4\7AH"A . % 44# 5\Sup)@ ; % 55# 6\c@ K % 66 7N# 8\/$]@ b % 88# 9\K=&@ o % 99# :\q @ ? % ::# ;\i@ x % ;;# <\ۋ}@  % << =N# >\V]@  % >># ?\(b]@ , % ??# @\QH@ 4 % @@# A\nh@ ? % AA# B\ G"L@ ( % BB CN# D\LA A % DD# E\q= ׉@ Q % EE# F\p=FA @ % FF# G\j@ M % GG# H\(yuS@ T % HH IN# J\َMA D % JJ# K\?q@ ` % KK# L\W"A Q % LL# M\@?B@ w % MM# N\:(_@  % NN ON# P\yH+A V % PP# Q\G9$@ R % QQ# R\G-A  % RR# S\bek!@ : % SS# T\@  % TT UU# V\Mb"+@  % VV# W\C>ٴU@  % WW# X\^}`@ F % XX# Y\: @ _ % YY# Z\&hPB@  % ZZ [N# \\#~2@ J % \\# ]\[@ c % ]]# ^\kh@ c % ^^# _\}OQ@ n % __# `\x_Z@ * % `` aU# b\F4ե@ # % bb# c\k+]wa@ d % cc# d\sת@ 3 % dd# e\"-Dl@ k % ee# f\Q@ 6 % ff gN# h\~="A @ % hh# i\_)yX˲@ u % pp# q\QGtw@ w % qq# r\3L6 \@ * % rr sN# t\@ i % tt# u\ꕲ A@  % uu# v\b2U@ 8 % vv# w\@ } % ww# x\Vcx@ { % xx yN# z\Qf@ 2 % zz# {\"yr@  % {{# |\,@ $ % ||# }\rL~@ u % }}# ~\I~įXSb@ N % ~~ N# \ t % # \ V % # \ | %  UU! OA`MRWA D D ! OԚ=rA D D ! O5>|6XA'. D D ! O_eH6A D D ! O6<A  D D Mh2`1TD  6   4   * x*6 ~0B ::N  <Z Bf Hr vf~  '     l  dZ  ? ~   Z  \    "  p(  !)  *_  >-  :0^N  2[  n;K  TB  K  $Srel  T  hW/  o"  u  Nx   v=>@A    7b(b(03fggD ZOـ   dMbP?_*+% &?'?(?)?"G??&U} } q} } q} }  } } } } } } } } } } } } #} $$} %%} &)} **} ++} ,/} 00} 11} 25} 66} 77} 8;} <<} ==} >A} BB} CC} DG} HH} II} JM} NN} OO} PS} TT} UU} VY} ZZ} [[} \_} ``} aa} be} ff} gg} hk} ll} mm} nq} rr} ss} tw} xxU} yy} z}} ~~} } } } } } } } } }       WIVXO XOOOOXXONNXO X@A@@@A@@ XA@@@@@@XA@@) *X+@@@@@@@X@@@5 6X7@@@@@@@X@@@A BXC@@@@A@@X@@@M NXO@@@@@@@X@@@Y ZX[@@@@A@@XbWIVXO V8OOOOXXONNXO V8@A@@@A@@ V8A@@@@@@XA@@) *V8+@@@@@@@X@@@5 6V87@@@@@@@X@@@A BV8C@@@@A@@X@@@M NV8O@@@@@@@X@@@Y ZV8[@@@@A@@XbWIVVO XOOOOVVONNVO X@@@@@@@@ X@@@@@@@X@@@) *X+@@@@@@@X@@@5 6X7@@@@@@@X@@@A BXC@@@@@@@X@@@M NXO@@@@@@@X@@@Y ZX[@@@@@@@Xb B CDETT@ g hiTT@ CDETTJ CDETTJ CDETTJ  C !DETT@% &C!'DETT@+ ,C"-DETT@1 2a#3bcTT@7 8C$9DETT@= >C%?DETTJC DC&EDETT@I Ja'KDETTJO Pj(QDETT@U Vj)WDETT@[ \C*]DETT@a bC+cDETT@g hC,iDETTJm nC-oDETTJs tC.uDETTJy zC1{DETTJ C/DETTJ g2DETTJ C0DETT YZMsr?[ T4 T7 >Z Mc4Mm_? [  T4  T7  >ZMicl2Y?[ T4 T7 HZM:?[ T4 T7 HZM~2kf?[ T4 T7 HZ !Mh9M?"[ #T4 $T7 %>Z&'M0=p?([ )T4 *T7 +>Z,-Mi~yy?.[ /T4 0T7 1>d23eZh4 ?4f 5T4 6T7 7>Z89M`I*T?:[ ;T4 <T7 =>Z>?MtUE]0?@[ AT4 BT7 CHZDEMq)?F[ GT4 HT7 I>ZJKM.c?L[ MT4 NT7 OHZPQMOΨ?R[ ST4 TT7 U>ZVWM-y?X[ YT4 ZT7 [>Z\]M&:,BU?^[ _T4 `T7 a>ZbcMn'[nz?d[ eT4 fT7 g>ZhiM絃?j[ kT4 lT7 mHZnoMZ?p[ qT4 rT7 sHZtuM5G7y?v[ wT4 xT7 yHZz{MŸ́p?|[ }T4 ~T7 HZMLqx?[ T4 T7 HZMtv~ e?[ T4 T7 HZMW+t?[ T4 T7F G G G T5 T6@ G  G  G  T5  T6 @ G G G T5 T6K G G G T5 T6K G G G T5 T6K  G !G "G #T5 $T6%@ &G 'G (G )T5 *T6+@ ,G -G .G /T5 0T61@ 2G 3G 4G 5T5 6T67@ 8G 9G :G ;T5 <T6=@ >G ?G @G AT5 BT6CK DG EG FG GT5 HT6I@ JG KG LG MT5 NT6OK PG QG RG ST5 TT6U@ VG WG XG YT5 ZT6[@ \G ]G ^G _T5 `T6a@ bG cG dG eT5 fT6g@ hG iG jG kT5 lT6mK nG oG pG qT5 rT6sK tG uG vG wT5 xT6yK zG {G |G }T5 ~T6K G G G T5 T6K G G G T5 T6K G G G T5 T6~ ^ @o#oǺ@  ZD@!oǺ@  DD#o] œ@ ZD@#oO%a@ ZD@ po# oAcWh@ ZD @! oAcWh@  DD # o`|,2@ ZD @# o^nĭ@0 ZD @  po#o F%m@ ZD@!o F%m@ DD#o]%x@ ZD@#o5 K]@ \ ZD@ po#om4Hr@ ZD@!om4Hr@  DD#o*@ ZD@#op@  ZD@ po#o7@ ZD@!o7@! DD#o$h_@  ZD@#oMĔ@x ZD@ po #!oh"lx:`@" ZD!@!"oh"lx:`@ " D D!##o4-+×k@) ZD!@#$oq76~P@~ ZD!@ %po&#'o$(~y@( ZD'@!(o$(~y@ ( D&D'#)oAB@/ ZD'@#*o~*] r@ ZD'@ +po,#-oCq@. ZD-@!.oCq@ . D,D-#/o: '@ / ZD-@#0o:ˇ|@` ZD-@ 1po2#3oM@4 ZD3@!4oM@9 D2D3#5o]o6@; ZD3@#6oWf=@  ZD3@ 7po8#9oe@g@: ZD9@!:oe@g@? D8D9#;oN s@A ZD9@#<oQ V@ ZD9@ =po>#?o|a2B@@ ZD?@!@o|a2B@E D>D?#Ao"mfN@G ZD?@#BoX#qEx2@ B ZD?@ CooD#Eo%u@F ZDE@!Fo%u@ F DDDE#Go @ G ZDE@#HoGSci@ ZDE@ IpoJ#Kouv@L ZDK@!Louv@ L DJDK#Mof@@ M ZDK@#No7YY4f@ ZDK@ OpoP#Qo؁sFї@R ZDQ@!Ro؁sFї@W DPDQ#So m-M@Y ZDQ@#To_FQ@$ ZDQ@ UpoV#Wo,CBƍ@X ZDW@!Xo,CBƍ@ X DVDW#Yo6tza@_ ZDW@#Zo.2k%}@* ZDW@ [po\#]o/i@^ ZD]@!^o/i@ ^ D\D]#_o?zt@ _ ZD]@#`on{X@f ZD]@ apob#coё\&@d ZDc@!doё\&@ d DbDc#eo'cm@ e ZDc@#fo@r ZDc@ gpoh#io q㹖@ i ZDi@!jo q㹖@o DhDi#kouX@q ZDi@#loV,?@ ZDi@ mpon#oo#~*n@p ZDo@!po#~*n@ p DnDo#qomv.x@w ZDo@#ro*mqw]@ r ZDo@ spot#uoۗҍ@v ZDu@!voۗҍ@ v DtDu#wo9Ok@ w ZDu@#xoNr}1}@H ZDu@ ypoz#{oV}b)@ { ZD{@!|oV}b)@ DzD{#}oRt݌/5@ } ZD{@#~ouS@N ZD{@ po#o٬\Y@ ZD@!o٬\Y@ DD#o17@ ZD@#o`{@T ZD@ po#oEJEx@ ZD@!oEJEx@ DD#o t߃@ ZD@#oBOx.g@Z ZD@ po#o@߾@@ ZD@!o@߾@@ DD#o @ ZD@#o$rf`v@ ZD@oooo~ ^@#ojtLA ZD@#oǺ@ ZD@!oWJ[:A DD#o] œ@ ZD@#oO%a@< ZD@p#ov6A ZD @# oAcWh@ ZD @! o>zA  DD # o`|,2@ ZD @# o^nĭ@ ZD @ p#oK7@ ZD@#o F%m@ ZD@!o +@  DD#o]%x@ ZD@#o5 K]@ ZD@p#oL7Aڎ@  ZD@#om4Hr@ ZD@!o{,l@ h DD#o*@ ZD@#op@ ZD@p#o~jg@ ZD@#o7@! ZD@!oY#/@ DD#o$h_@# ZD@#oMĔ@$ ZD@p# o+@ ZD!@#!oh"lx:`@" ZD!@!"oJR@' D D!##o4-+×k@) ZD!@#$oq76~P@B ZD!@%p#&o-O@, ZD'@#'o$(~y@( ZD'@!(on@- D&D'#)oAB@/ ZD'@#*o~*] r@ * ZD'@+p#,oMf@2 ZD-@#-oCq@3 ZD-@!.o^ih@ D,D-#/o: '@5 ZD-@#0o:ˇ|@ 0 ZD-@1p#2oGe@ 2 ZD3@#3oM@9 ZD3@!4oEk@ 4 D2D3#5o]o6@; ZD3@#6oWf=@ ZD3@7p#8o}?5^@> ZD9@#9oe@g@? ZD9@!:o\mʽ@d D8D9#;oN s@A ZD9@#<oQ V@ ZD9@=p#>o"@D ZD?@#?o|a2B@E ZD?@!@o猰,@ @ D>D?#Ao"mfN@G ZD?@#BoX#qEx2@H ZD?@Co#DonAJ ZDE@#Eo%u@F ZDE@!Fo&SYAK DDDE#Go @M ZDE@#HoGSci@N ZDE@Ip#JotZ@L ZDK@#Kouv@Q ZDK@!Lo$N@P DJDK#Mof@@S ZDK@#No7YY4f@T ZDK@Op#PoNbXq@ P ZDQ@#Qo؁sFї@R ZDQ@!Ro]C@ R DPDQ#So m-M@Y ZDQ@#To_FQ@r ZDQ@Up#Vo@ V ZDW@#Wo,CBƍ@] ZDW@!Xo @ K DVDW#Yo6tza@_ ZDW@#Zo.2k%}@ Z ZDW@[p#\oGzC@^ ZD]@#]o/i@c ZD]@!^oV-@b D\D]#_o?zt@e ZD]@#`on{X@ ` ZD]@ap#boF0@ b ZDc@#coё\&@i ZDc@!do՚@  DbDc#eo'cm@k ZDc@#fo@ f ZDc@gp#hoO\h@n ZDi@#io q㹖@j ZDi@!joF+@o DhDi#kouX@q ZDi@#loV,?@< ZDi@mp#no(\Z@t ZDo@#oo#~*n@u ZDo@!pocX9H@ : DnDo#qomv.x@w ZDo@#ro*mqw]@x ZDo@sp#tox鞣@ t ZDu@#uoۗҍ@{ ZDu@!voH@ - DtDu#wo9Ok@} ZDu@#xoNr}1}@~ ZDu@yp#zoV-+@ ZD{@#{oV}b)@| ZD{@!|oK=@ DzD{#}oRt݌/5@ ZD{@#~ouS@ S ZD{@p#oZ>@ ZD@#o٬\Y@ ZD@!oO)@ DD#o17@ ZD@#o`{@ ZD@p#oV-V@ ZD@#oEJEx@ ZD@!o @ DD#o t߃@ ZD@#oBOx.g@ ZD@p#oPn>@ ZD@#o@߾@@ ZD@!ordF@| DD#o @ & ZD@#o$rf`v@f ZD@oooo ?, pppppopppppopppppooopppopppppopppppooooooooooooooooooooooooooooooooooooopppppppppppooooooooooooooooooooooooopppppopppppopppppopppppopppppopppoooooo L# qjtLA D % # qǺ@ % # q:jA  % # q] œ@ % # qO%a@  %  q# qv6A 9 % # qAcWh@ o % # qS!yA ? % # q`|,2@  % # q^nĽ@ B % # q % # qK7@ | % # q F%}@  % # quV@  % # q]%@  % # q5 Km@ l % # q % # qL7Aڎ@  % # qm4Hr@  % # q@  % # q*@ q % # qp@ > % # q  % # q~jg@ # % # q7@  % # qk@ l % # q$h_@ # % # qMĤ@ E % # q  % # q+@ & % # !qh"lx:p@  % !!# "q( @ ' % ""# #q4-+×{@ n % ### $qq76~`@ : % $$# %q  % %%# &q-O@  % &&# 'q$(~y@ @ % ''# (qe?@ - % ((# )qAB@ % ))# *q~*] @  % **# +q % % ++# ,qMf@ . % ,,# -qCq@ 3 % --# .qJ,R@ 3 % ..# /q: '@ 5 % //# 0q:ˇь@  % 00# 1q + % 11# 2qGe@ 8 % 22# 3qM@ z % 33# 4q/$)@ ' % 44# 5q]o6@ 1 % 55# 6qWf=@ < % 66# 7q 5 % 77# 8q}?5^@ T % 88# 9qe@w@ W % 99# :qݵ|Ԅ@ j % ::# ;qN @  % ;;# <qQ f@ '. % <<# =q 7 % ==# >q"@  % >># ?q|a2R@ 4 % ??# @qØ@ Q % @@# Aq"mf^@  % AA# BqX#qExB@  % BB# Cq = % CC# DqnA k % DD# Eq%u@  % EE# Fq9#)^A K % FF# Gq @ M % GG# HqGSci@ ~ % HH# Iq C % II# JqtZ@ $ % JJ# Kqu@ J % KK# LqԚ@ Q % LL# Mqf@@ S % MM# Nq7YY4v@ ! % NN# Oq I % OO# PqNbXq@ V % PP# Qq؁sFѧ@  % QQ# RqlwC@ W % RR# Sq m-M@  % SS# Tq_FQ@ x % TT# Uq O % UU# Vq@ \ % VV# Wq,CBƝ@ , % WW# XqJ@ ] % XX# Yq6tza@ ) % YY# Zq.2k%@ * % ZZ# [q U % [[# \qGzC@ l % \\# ]q/y@  % ]]# ^qx&i@ c % ^^# _q?z@ e % __# `qn{h@ 0 % ``# aq [ % aa# bqF0@ h % bb# cqё\&@ % cc# dqdٽ*s@ i % dd# eq'cm@ k % ee# fq@ 6 % ff# gq a % gg# hqO\h@ 8 % hh# iq q㹦@ j % ii# jq`T@ % jj# kquX@ ; % kk# lqV,?@ 6 % ll# mq g % mm# nq(\Z@ u % nn# oq#~*~@ X % oo# pqS+@ u % pp# qqmv.@ A % qq# rq*mqwm@  % rr# sq m % ss# tqx鞣@ z % tt# uqۗҝ@ N % uu# vq>yX3@ { % vv# wq9Ok@ } % ww# xqNr}1@ H % xx# yq s % yy# zqV-+@ % zz# {qV}b9@  % {{# |q@ǘ@  % ||# }qRt݌/E@  % }}# ~quS)@ c % ~~# q y % # qZ>@  % # q٬\Y@ % # qnE@ p % # q17@  % # q`@ Z % # q  % # qV-V@  % # qEJE@ ] % # q|a@  % # q tߓ@  % # qBOx.w@ ` % # q % # qPn>@ v % # q@߾@@ Y % # qZN@  % # q @  % # q$rf`Æ@ 6 %  ooooPxxx<: o Z6  ro x$p ~*p Z6o `<o |o lo  Wo o :p  dp po  lo  o  o  p  `p  p  E#p  :$p  4p  8o  <[  ?K  fB  VE  YJrel  {N  \/  |j"  xu  (   cv=  f[xp>@   7b(b(03fggD Oh+'0 PXx debt services for 96aWeems R McFaddenEric NicholsonMicrosoft Macintosh Excel@p8@@@O-* ՜.+,0HP X`hp x   2005A-2015A2005A-2015A Academic  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{}~Root Entry FbQ-*@WorkbookpSummaryInformation(|DocumentSummaryInformation8Bagaaqy23kudbhchAaq5u2chNd8&Q-*bQ-*CONTENTS   ]8O8m0HPX`8| ,urn:schemas-microsoft-com:Win32CreationTime.urn:schemas-microsoft-com:Win32LastAccessTime0urn:schemas-microsoft-com:Win32LastModifiedTime.urn:schemas-microsoft-com:Win32FileAttributesMon, 05 Apr 2021 15:06:53 GMTMon, 05 Apr 2021 15:06:53 GMTMon, 05 Apr 2021 15:06:53 GMT 00000020