ࡱ> :;  !"#$%&'()*+,-./0123456789<Root Entry FPi;{@Workbook\iBagaaqy23kudbhchAaq5u2chNd8H7H7CONTENTS   ]8O8m0HPX`8| ,urn:schemas-microsoft-com:Win32CreationTime.urn:schemas-microsoft-com:Win32LastAccessTime0urn:schemas-microsoft-com:Win32LastModifiedTime.urn:schemas-microsoft-com:Win32FileAttributesMon, 05 Apr 2021 15:12:13 GMTMon, 05 Apr 2021 15:12:13 GMTMon, 05 Apr 2021 15:12:13 GMT 00000020 Oh+'0 PXx debt services for 96aWeems R McFadden ZOـ\pEric Nicholson Ba==pD8@"1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1>Calibri1 Calibri1Calibri1?Calibri1h>Cambria1Calibri1 Calibri"$"#,##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/yy0_);[Red]\(0\)4/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)                                                                      ff + ) , *     P  P       `            a8  "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@ &#4a@ & $  $  #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 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\` 9B2012B_ Percentage  ;55PercentInstTypeProjectTotalUMCP by projectTotal dollars:Percent by Institution:PaymentDate PrincipalInterest$ Distribution of Debt Services! ϡȱ18th Aux- Debt Svc from Earnings and Accrued Interest2003 Series B BondsStamp Student Union 18th 1st AmendStamp Student Union Cost of Issue+ Total Auxiliary Projects - 2003B+ UMCP Stamp Student Union (Auxiliary) PremiumAmort ofLoss on Refunding.2003 Series B Bond Funded Projects After 2012B= Total Debt Services - Revised 2003 Series B after 2012B2003B refinanced on 2012B"2 2[v3f4cc 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}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 0_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!0ktheme/theme/theme1.xmlPK-! ѐ' theme/theme/_rels/themeManager.xml.relsPK]  ZOـ  M^  dMbP?_*+%&?'?(?)?M HP Deskjet 3000 J310 seriesC odLetterDINU"0P6>0SMTJ PLPPHQ`Q`XXX,}KK<<<<''''''''''''''''''''''''''''''''Mon Jan 24 10:33:45:580 2022w`KKw`"d??&U} P} }  ^} ^} ^}  } } }  }  } } Q}  Q} } %%%%%%%I%%r%r %r %r %r %r %% % h[i i h[i i h[i I i h[R S mcdff b cdff TUVff v UV j b nd f f^esd  f  f k]l f f k]lW f f f f f f  f  f  f  f X X X f f X X X~ q@g~ g@a@  LLa\@a@p^   L g@ ^@    LL ^\@   L a@  Lg~ g@a@  LLa\@a@*pgp^pppppppppppppp$~ q@g`rAg@ajAa\@a@p^`rA  g@  ^jA   ^\@   a@  g`rAg@ajAa\@a@*pgp^pppppppppppppp$~ q`@ g~ g7@ a7@  a\@a@ p ^  g7@  ^7@   ^\@   a@   g~ g7@ a7@ a\@a@* pgp^pppppppppppppp$~ q @ gAg7@ a\A  a\@a@ p ^A  g7@  ^\A   ^\@   a@   gAg7@ a\A  a\@a@* pgp^pppppppppppppp$~ q@ g~ g8@ a8@  a\@a@ p ^  g8@  ^8@   ^\@   a@   g~ g8@ a8@  a\@a@* pgp^pppppppppppppp$~ q(@ g\Ag8@ aA  a\@a8@ p ^\A  g8@ ^A   ^\@  a8@   g\Ag8@ aA ~ a\@ a8@ "* pgp^pppppppppppppp$ ggggg g. yg^ppp^^^^^^^^^^^^^^$ \#on/A % #o@ % #o޴0A  % #o @ % #oѲ@  % #on/A % # o@ % # o޴0A % # o @ % # oѲ@ % #on/A % #o@ % #o޴0A % #o @ % #oѲ@ % ^#o % #o % #o % "^^^^^^^^^^^^^^$$,(w{w{P  ^  ^>< 7ggD ZOـ `ch  dMbP?_*+%&A &CPage &P&R&D&?'(?)"d,?&U} } } } B}  B}  I} U } H   I  I I rr O>>>@@@ w ? ? ? A A A x EE E#Fp=|SA  %#F= sRA % #Fgfff6c@ % LCttDDDM [ [ #BQ'A % +BQ'A= sRADD!I4L? DD [ [ #BQf^QA % BQf^QA!Iykb?  DD [[ Bgfff6c@ $)Bgfff6c@QC@Gz_@~ I GGGN u J# K? %  ! K?  DD! K w? DD# K?  %  _ JYYYY _ JYYYY `_CCMZZYCCCMZZYIIIIIIIIIII OIIII@D$bz   $ I   >@ A   7ggD SummaryInformation( ,DocumentSummaryInformation8$CompObjlEric NicholsonMicrosoft Macintosh Excel@67@@@7 ՜.+,0HP X`hp x  2012B Percentage'2012B'!Print_Titles  Worksheets Named Ranges F Microsoft Excel 2003 WorksheetBiff8Excel.Sheet.89q