ࡱ> uwt ZOـ\pEric Nicholson Ba==pD8@"1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 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 0.000000% 0_);\(0\)$[$-409]dddd\,\ mmmm\ dd\,\ yyyy                                                                      ff + ) , *     P  P       `            a8  "0@@ "0@ ("4@@ ("4@ ("4@ (  "0 ("4 #0 (#4` ( $ #    #  $` "4@@ "4@ #4` "4  $  !      ! "4@ @  !4@@  $@  $ @ "4@ "4@ @  $ ( $ !  $ "4 "  $@ &  ( !4 ( ! &# & !4@@ &#4@ &#4 @ & #4@@ &"4@ @ &#4 &! ! & ! "4@  !4@@  $ @ &#4a@ & $  $  #4@  !4@@  $@  $ @  !4@@  $@  $ @ (! !4@@ &&t @* & &4@@ & &&4 @ &&t@* &&t@@ *  ,@  , @ &"<@ @  !<@@  ,@  , @ "<@ @ & & , &#<a@   !<@@ ||< }A} yyyy-* "ef-@_-_) }A} yyyy-* "ef-@_-_) }A} yyyy-* "ef-@_-_) }A} yyyy-* "ef-@_-_) }A} yyyy-* "ef-@_-_) }A} yyyy-* "ef -@_-_) }A} yyyy-* "L-@_-_) }A} yyyy-* "L-@_-_) }A} yyyy-* "L-@_-_) }A} yyyy-* "L-@_-_) }A} yyyy-* "L-@_-_) }A} yyyy-* "L -@_-_) }A} yyyy-* "23-@_-_) }A} yyyy-* "23-@_-_) }A} yyyy-* "23-@_-_) }A} yyyy-* "23-@_-_) }A}  yyyy-* "23-@_-_) }A}! yyyy-* "23 -@_-_) }A}" yyyy-* "-@_-_) }A}# yyyy-* "-@_-_) }A}$ yyyy-* "-@_-_) }A}% yyyy-* "-@_-_) }A}& yyyy-* "-@_-_) }A}' yyyy-* " -@_-_) }A}( yyyy-* "-@_-_) }}) }yyyy-* "-@_-_)    }}* yyyy-* "-@_-_) ??? ??? ??? ???}-}/ yyyy-* "}A}0 ayyyy-* "-@_-_) }A}1 yyyy-* "-@_-_) }A}2 yyyy-* "?-@_-_) }A}3 yyyy-* "23-@_-_) }-}4 yyyy-* "}}5 ??vyyyy-* "̙-@_-_)    }A}6 }yyyy-* "-@_-_) }A}7 eyyyy-* "-@_-_) }x}8yyyy-* "-@_  }}9 ???yyyy-* "-@_??? ???  ??? ???}-}; yyyy-* "}U}< yyyy-* "-@_ }-}= yyyy-* " 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\` J2017B Percentage5CVPercentInstTypeProjectTotalUMCPUMBCCEESFSU by projectTotal dollars:Facilities RenewalPayment. ϡȱ Debt Service from Earnings (Auxiliary)Date PrincipalInterestUMBTUUMESCSC16th AuxSCUB 3 Planning & Construct18th AuxNew Residence Hall7800 York Road GarageNew Parking Garage Health Center19th AuxInterim Fitness CenterHousing Central Utility PlantCoastal Sciences Laboratories, UMCP Stamp Student Union Renov (Auxiliary)+ UMCP N. Campus Parking Garage (Auxiliary),UMCP South Campus 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)* Total Academic Projects - 2001A+ Total Auxiliary Projects - 2001A2001 Series A BondsUMUC20th Aux Comcast ArenaS. Campus Parking Garage #5 20th,19th AuxStamp Student UnionN. Campus Parking Garage #4 18th,1st AuxPurchase of Hawk's LandingStudent Services Center 16th,15th AuxUniversity Commons Center 19th,18th AuxParking GarageHotel Addition at Inn & ConferAthletic Facilities 18th 2nd Aux18th & 1st AuxNewell Dining Renov & Add* UMCP SCUB 3 (Auxiliary)) UMB New Parking Garage (Auxiliary)- UMES Purchase of Hawk's Landing (Auxiliary)/ TU Newell Dining Renovation (Auxiliary) 20th Academic. UMCP Arena Comcast - 19th Resol (Auxiliary) . UMCP Arena Comcast - 20th Resol (Auxiliary) ) UMB Facilities Renewal (Academic)+ CEES Facilities Renewal (Academic)" ϡȱA Distribution of Debt Services after 2007A Bond Issue ) UMCP Health Center (Auxiliary)Amort ofPremiumLoss on Refunding."ϡȱ (Paid off by UMUC) (Auxiliary)2001A Refinanced on 2017B(2001 Series A Bond Funded Projects 2017BZy4 4K?55)L67U&99Lt:{;<jcc 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 K-  dMbP?_*+%&?'?(?)?"d333333?333333?&43U} S} }  f} f} c}  c} qc} }  } q} }  T} qT} T}  T} T} T} # T} $$T} %%T} &) T} **T} ++T} ,/ T} 00UT} 11T} 25 T} 66T} 77T} 8; T} <<T} ==T} >A T} BBT} CCT} DG T} HHT} IIT} JM T} NNT} OOT} PS T} TTUT} UUT} VY T} ZZT} [[T} \_ T} ``T} aaT} be T} ffT} ggT} hk T} llT} mmT} nq T} rrT} ssT} tw T} xxT} yyT} z} T} ~~T} T} T} T} T} T} qT} T} T} T} T} T} T} } } } } } Jvv      n^mooofff c oLUo c !oL &oU',o2c 3oL8o>oDc EoLJoPoVc WoL\o boUchc ioLtozc {oLoc oLUon^mooofff mMcUo  mM!c &oU',o 2mM3c8o>o DmMEcJoPo VmMWc\o boUc hmMicto zmM{co mMcUon^mmomfff c oUo c!o3D+(2001 Series A Bond Funded Projects 2017B&o,o2c3oED!+(2001 Series A Bond Funded Projects 2017B8o>oDcEoWD3+(2001 Series A Bond Funded Projects 2017BJoPoVcWoiDE+(2001 Series A Bond Funded Projects 2017B\obohcio{DW+(2001 Series A Bond Funded Projects 2017Btozc{oDi+(2001 Series A Bond Funded Projects 2017BocoD{+(2001 Series A Bond Funded Projects 2017Bon^mo offf U!U'U3UcUU V Tkk g- hikk g.hikk WHXYkk WIXYkk  W !XYkk$ &W!'XYkk_+ ,WN-XYkk_1 2W"3XYkk_7 8WC9XYkk< >WD?XYkkB DWEEXYkkH Jx#KyzkkN PW$QXYkkT VW%WXYkk_[ \W&]XYkk` bW'cXYkk_g hSi_m nW(oXYkkr tW)uXYkkx zW*{XYkk~ W+XYkk W,XYkk_ WFXYkk_ W XYkk_ JXYkkT WKXYkk p  kO kO cj w$zg? - D i  kO  kOj|܅f? DDD!D'D-D3D9D?DEDKDQDWD]DcDiDoDuD{DDDDi kO kOqbᡃC?r kO kOqbsaI^B?r kO kO q!bڱ?"r #kO $kO&q'bω&?(r )kO *kO +\q,-b;b>j]a?.r /kO 0kO 1\q23b!y(?4r 5kO 6kO 7\q89b` !?:r ;kO <kO>q?b-p94vc?@r AkO BkODqEb_ME?Fr GkO HkOJ{K|S*|?L} MkO NkOPqQb.$^?Rr SkO TkOVqWb ?Xr YkO ZkO [\q\]bnxф?^r _kO `kObqcb&?dr ekO fkO g\hiw[|?j kO lO m\qnob[*?pr qkO rkOtqubKPh=?vr wkO xkOzq{bs}g?|r }kO ~kOqbpz?r kO kOqb>Ąx?r kO kO \qbJ{dse?r kO kO\qbr kO kO \qbvFiL?r kO kOqb~m_?r kO kOZ k k k kP kQ k  k  k  kP  kQ k k k kP kQ [ [ [ kP kQ [ [ [ kP kQ  [ ![ "[ #kP $kQ &[ '[ ([ )kP *kQ+` ,[ -[ .[ /kP 0kQ1` 2[ 3[ 4[ 5kP 6kQ7` 8[ 9[ :[ ;kP <kQ >[ ?[ @[ AkP BkQ D[ E[ F[ GkP HkQ J[ K[ L[ MkP NkQ P[ Q[ R[ SkP TkQ V[ W[ X[ YkP ZkQ[` \[ ][ ^[ _kP `kQ b[ c[ d[ ekP fkQg` h i j kP lQm` n[ o[ p[ qkP rkQ t[ u[ v[ wkP xkQ z[ {[ |[ }kP ~kQ [ [ [ kP kQ [ [ [ kP kQ` [ [ [ kP kQ` [ [ [ kP kQ` [ [ [ kP kQT [ [ [ kP kQ~ u @t~ t@!f@ DDfhpAf`@t!f DD! lڬ\Mv@ DD! fڬ\Mv@ DD ! f 0d鼇@ DD! f Rx_@( DDccV@ zDDD!D'D-D3D9D?DEDKDQDWD]DcDiDoDuD{DDDD!cV@  DDcMdA DDD#D)D/D5D;DADGDMDSDYD_DeDkDqDwD}DDDDcև@ rDDD$D*D0D6D<DBDHDNDTDZD`DfDlDrDxD~DDDDt)t]C( @Dv.@d!c]C( @ DD!c&@ D@D!c"=@  D@D tc)c鷯m@!D"T0@d!c鷯m@  DD!cnjwB@ D@D!cZCق@$ D@D tc )!c{.@"D#@d!"c{.@ " D D!!#cɅE@) D!@D!$cHT@* D!@D %tc&)'c@-DwT@d!(c@( D&D'!)cï@/ D'@D!*cz@0 D'@D +tc,)-c<,Tq@.D}yѩ?d!.c<,Tq@3 D,D-!/cI 0@5 D-@D!0cU6X@6 D-@D 1tc2)3cqΈ޴8@9Djv?d!4cqΈ޴8@4 D2D3!5c&=I@; D3@D!6c!@< D3@D 7tc8)9cZӼ1@:D B ?d!:cZӼ1@ : D8D9!;cDxjoB@ ; D9@D!<cf+/q@B D9@D =tc>)?cU0*3?s@EDF_Ah?d!@cU0*3?s@ > D>D?!Ac?'@G D?@D!BcoZ@H D?@D CtcD)Ecp= @ ED/$@d!Fcp= @ F DDDE!Gc+@M DE@D!HcDDDJDPDVD\DbDhDnDtDzDDDDcV@!DDD!D'D-D3D9D?DEDKDQDWD]DcDiDoDuD{DDDD!ciop m7TA  DDcMdA/DDD#D)D/D5D;DADGDMDSDYD_DeDkDqDwD}DDDDcև@ DDD$D*D0D6D<DBDHDNDTDZD`DfDlDrDxD~DDDD)t8s'ADv.@d)t]C( @!Dv.@d!ch(A  DD!c&@ D@D!c"=@ D@Dt)cT㥛I*A D"T0@d)c鷯m@D"T0@d!c#ٱs+A  DD!cnjwB@# D@D!cZCق@$ D@Dt) c:A&D#@d)!c{.@'D#@d!"cU}&ܦA D D!!#cɅE@) D!@D!$cHT@* D!@D%t)&cA,DwT@d)'c@-DwT@d!(c;NIDA $ D&D'!)cï@ D'@D!*cz@0 D'@D+t),cK7@2D}yѩ?d)-c<,Tq@3D}yѩ?d!.cn@ , D,D-!/cI 0@5 D-@D!0cU6X@6 D-@D1t)2c +@8Djv?d)3cqΈ޴8@9Djv?d!4cH}@ 2 D2D3!5c&=I@; D3@D!6c!@ 6 D3@D7t)8c(1.@:D B ?d)9cZӼ1@?D B ?d!:cɓ@> D8D9!;cDxjoB@A D9@D!<cf+/q@B D9@D=t)>cjt@@DF_Ah?d)?cU0*3?s@EDF_Ah?d!@c 0@ @ D>D?!Ac?'@G D?@D!BcoZ@H D?@DCt)DcfffصAFD/$@d)Ecp= @KD/$@d!Fc)\-AJ DDDE!Gc+@M DE@D!Hc6 A' %""# #sɅE@ f %### $sHT@" %$$ %c# &sA h %&&# 's@ 4 %''# (s{A ? %((# )sï@ %))# *sz@ %** +c# ,sK7@( %,,# -s<,T@ %--# .sz@ v %..# /sI 0@ l %//# 0sU6h@ ( %00 1c# 2s +@. %22# 3sqΈ޴H@  %33# 4sz):6@ W %44# 5s&=Y@ %55# 6s1@< %66 7c# 8s(1.@ 9 %88# 9sZӼA@ B %99# :sfJ@? %::# ;sDxjoR@A %;;# <sf+/q(@ %<< =c# >sjt@4 %>># ?sU0*3?@ %??# @sp_B@D %@@# As?'@ X %AA# Bsoj@ i %BB Cc# DsfffصA@ %DD# Esp= @K %EE# FsQVA  %FF# Gs+@ %GG# Hs@  ggD ZOـ 36  dMbP?_*+%&A &CPage &P&R&D&'(?)"A,??&U} } } }  C} C} C} J} U } 3I      J J R/JJJJJJJJJ >>>@@@@@@@@@@  M ? ? ? A A A A A A0  B  B  B  B  N FF F G\ܑA -G\AGHzV A G0QcbA GZrAGGA  G ףp?A GJA  G\~E A # G('jPA %  O"DDDEEEEEEEEEEP  ^G  Cq= ׃@  - Cq= ׃@ q= ׃@! JϽmL? DD ^ ^G  C`A  C`A `A! J! +_? DD#J|g? %   R 2C\u~eAC\u~eA \u~eA JᡃC?  ^1 2 C)\"/hA C)\"/hA  )\"/hA JsaI^B?  ^ 3 CHz@ ~ C'W! J"(? D D  R7 5 C)\[A ) C)\[A ףp[.AG*XA! J/]? D D   6 Cףp-aUA  Cףp-aUA! JԘ&? D D    C ףpA~ C?! J1ea? D D   C)\•@~ C>! JL0!? DD   CQA~ CQ>! J6.vc? DD  1 8CףpPA~ Ci! JINE? DD  ^ C뱁pMA~ CO[! JC.6^? DD  R: 9CfffU4A)CfffU4AGa 2AQ@! Jq|? DD  R< ;C ҄? DD 0 1 >CGA ~ Cs ! Jg,a|? DD   Cp= m@  Cp= m@ p= m@! Jxa\*? DD  @ CJA  CJA JA! J M=? DD  RA ?C\~E A ) C\~E Affffb@)\'A! J@6ng? DD  R4 CQA ) CQAQ`AkA! Jᙕsx? DD  ^1 BC(\QA  C(\QA (\QA! JHWKse? DD  R< CQ-KA) CQ-KAfff&*GAGan"A! JR#? DDHHHHHHHHHHQ K#L? % !Lr[#? DD!LeIj? DD!Lx? DD!L14%q? DD!Lg,a|? DD! LJv*a? D D! L M=? D D! L@6ng? D D! L[n?h? D D# LVf?H'. % dK\\\\\\\\\\\ Dl2&~~|||||||  J!"v#v$%&'()*+,-./012 d K]\\\\\\\\\\ !~""dDDP]]dEEEEEE\ "#DDDP]]dEEEEEE\ $J$e%J%e&J'J(J)J*J+J,J-J.J /RJ0J1J2J*h, &&  T J  E  - \  c  v c  c  j c>@A ***7ggD Oh+'0 PXx debt services for 96aWeems R McFaddenEric NicholsonMicrosoft Macintosh Excel@pDX@@@:p-* ՜.+,0HP X`hp x  2017B Percentage  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcefghijkmnopqrsvyRoot Entry Ftr-*x@WorkbookSummaryInformation(dDocumentSummaryInformation8lBagaaqy23kudbhchAaq5u2chNd80r-*r-*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 15:07:48 GMTMon, 05 Apr 2021 15:07:48 GMTMon, 05 Apr 2021 15:07:48 GMT 00000020