ࡱ> e  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdfghijklmnopqrstuvwxyz{|}~Root Entry FVZ`O_WorkbookBagaaqy23kudbhchAaq5u2chNd83,Z3,ZCONTENTS   ]8O8m0HPX`8| ,urn:schemas-microsoft-com:Win32CreationTime.urn:schemas-microsoft-com:Win32LastAccessTime0urn:schemas-microsoft-com:Win32LastModifiedTime.urn:schemas-microsoft-com:Win32FileAttributesMon, 05 Apr 2021 15:11:16 GMTTue, 01 Jun 2021 15:18:35 GMTTue, 01 Jun 2021 18:40:58 GMT 00000020 ՜.+,0HP X`hp x  2021A20 ZOـ\pEric Nicholson Ba= =pD8@"1Arial1Arial1Arial1Arial1Arial1 Arial1$Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1>Calibri1 Calibri1Calibri1?Calibri1h>Cambria1Calibri1 Calibri1Arial"$"#,##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]\(0\) 0.000%#,##0.0_);[Red]\(#,##0.0\)                                                                      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@@  $ @ &#4a@ & $  $  #4@ !0   !4@@ "4@ @ "4@ & $  $a@ "4@ &!4@@ &#4@ &"4@ (!4 #  $@  $ & $a@ &&t@* &&t @* &&4@ &&4 @ )# )  ) $ )#4 )#4a@  !<@@  ,@  , @ &"<@ @  !<@@  ,@  , @ "<@ @ )  )# & &#< &#<a@ &! &&|@@* &&<@@ &!|@@* &"<@ @  ||>-}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}1 a_-;_-* "-@_-_) }A}2 _-;_-* "-@_-_) }A}3 _-;_-* "?-@_-_) }A}4 _-;_-* "23-@_-_) }-}5 _-;_-* "}}7 ??v_-;_-* "̙-@_-_)    }A}8 }_-;_-* "-@_-_) }A}9 e_-;_-* "-@_-_) }x}:_-;_-* "-@_  }}; ???_-;_-* "-@_??? ???  ??? ???}-}= _-;_-* "}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 % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text %0 : Followed Hyperlink 1Good;Good  a%2 Heading 1G Heading 1 I}%O3 Heading 2G Heading 2 I}%?4 Heading 3G Heading 3 I}%235 Heading 49 Heading 4 I}%6( Hyperlink 7InputuInput ̙ ??v% 8 Linked CellK Linked Cell }% 9NeutralANeutral  e%"Normal :Noteb Note   ;OutputwOutput  ???%????????? ???<$Percent =Title1Title I}% >TotalMTotal %OO? Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight168 ``i̜̙3f3333f3ffff333ff333f33f33BBB\` X2021As2021A Academic Percentage53PercentInstTypeProjectTotalUMCP by projectTotal dollars:Percent by Institution:PaymentDate PrincipalInterest18th Aux- Debt Svc from Earnings and Accrued InterestStamp Student Union2003 Series A BondsUMBNew Dental School 22th AcadUMESUtilities Upgrade/Site ImproveCSCUpgrade Utilities/Security SysFacilities RenewalUMBCUMCESBSUFSUSUTUUB 21,22th Acad 21th AcadEqip Information Tech BldgAquaculture BuildingEquip Compton Sci CenterHealth/Human Service Bldg 20th AcadHornbake/McKeldin LibrariesHoward Hall PH IVSocial Sci/Education/Health20,21,22th AcadEmergency Fund Projects 19,20th Acad 19th Acad7800 York Road Renovation19,20,21,22th Acad 18th Acad 17th AcadPerforming Arts CenterSchool of Nursing EquipmentSchool of Law:Marshall Libr 15th AcadSteam Plant Improvements17,18,19,20,21,22 Acad22th AuxNew Parking LotResident Hall RenovationsDining Hall: HVAC UpgradeNew Student CenterϡȱO21th AuxHealth Center Addition/RenovQueen Anne's Hall RenovationNew Campus Center BldgNew Recreation & Athletic FacUMUC"Hotel Addition at Inn & Conference'Land Acquisition at Shady Grove Parking20th AuxSouth Campus Parking Garage #5Saratoga Street GarageMurphy Hall Annex RenovationNew Dining Hall*Prettyman/Scarborough HVAC/Fire ProtectionInterim Fitness Center 20,22th Aux19th AuxHousing Cetral Utility Plant7800 York Road GarageNorth Campus Parking Garage #4New Residence Hall16th AuxStudent Service Center* Total Academic Projects - 2003A) UMCP Facilities Renewal (Academic)+ UMCP Hornbake & McKeldin Libr (Academic)* UMCP Performing Arts Center (Academic)) UMCP Steam Plant Improvement (Academic)) UMB Facilities Renewal (Academic)( UMB New Dental School (Academic)( UMB Howard Hall PH IV (Academic)+ UMB School of Nursing Equip (Academic)- UMB School of Law: Marshall Libr (Academic)* UMB Emergency Fund Projects (Academic)) UMES Facilities Renewal (Academic)) UMES Utilities Upgrade (Academic), UMES Social Sci/Education/Health (Academic)* UMBC Facilities Renewal (Academic), UMBC Equip Information Tech Bldg (Academic)( UMCES Facilities Renewal (Academic)* UMCES Aquaculture Building (Academic)( UMCES Emergency Projects (Academic)* BSU Facilities Renewal (Academic)* BSU Emergency Projects (Academic)* CSC Facilities Renewal (Academic)) CSC Upgrade Utilities (Academic)+ CSC Health/Human Service Bldg (Academic)* FSU Facilities Renewal (Academic)+FSU Equip Compton Science Center (Academic)* SU Facilities Renewal (Academic)* SU Emergency Projects (Academic)* TU Facilities Renewal (Academic)* TU 7800 York Road Renov (Academic)* UB Facilities Renewal (Academic)+ Total Auxiliary Projects - 2003A, UMCP Health Center Addition (Auxiliary),UMCP South Campus Parking Garage (Auxiliary)* UMCP Stamp Student Union (Auxiliary)+ UMCP North Campus Parking (Auxiliary)) UMB Pine Street Annex (Auxiliary)* UMB New Campus Center (Auxiliary)- UMB Saratoga Street Garage (Auxiliary)* UMES Murphy Hall Annex (Auxiliary)+ UMES New Residence Hall (Auxiliary)- UMES Student Service Center (Auxiliary)( UMBC New Parking Lot (Auxiliary). UMBC Resident Hall Renovation (Auxiliary)- UMBC Dining Hall: HVAC Upgrade (Auxiliary), UMBC New Recreation & Athletic (Auxiliary)0 UMBC Housing Central Utility Plant (Auxiliary),ϡȱO Land Acq/Shady Grove Parking(Auxiliary)- CSC New Dining Hall (Auxiliary)- TU Prettyman/Scarborough HVAC (Auxiliary), TU Interim Fitness Center (Auxiliary)+ TU 7800 York Road Garage (Auxiliary)+ UB New Student Center (Auxiliary)%Engineering/Applied Sciences Building'Temporary Building #2/Pine Street Annex Par AmountNet Premium/OID- UMCP Engineering/Applied Sci Bldg (Academic)Shady Grove Parking Lot 2, ϡȱO Shady Grove Parking Lot 2 (Auxiliary) 22, 24th AcadChemical/Nuclear Engineering15,17,18,19,20,21,22,24 Acad18,19,20,21,22, 24th Acad19,21,22th Acadϡȱ 15, 19th Acad 21, 22th Aux21,22,24th Aux18,21,22,24th Acad19,20,21,22,24th Acad cost of issue disbursementpay debt service from earningInterest Earning in FY04Interest Earning in FY05 DifferentDifferent transfer from 2003BDifferent transfer from 2004B+ UMCP Chemical/Nuclear Eng (Academic)( ϡȱ Emergency Projects (Academic)+ UMCP Queen Anne's Hall Renov (Auxiliary)17,18,19th AcadAmort ofPremiumLoss on Refunding- ϡȱ. 2003 Series A Bond Funded Projects Amort of $ ϡȱ (Paid off by UMUC) (Auxiliary)Revised 2003A debt after 2021A4Distribution of Debt Services after 2021A Bond Issue2003A Refinanced on 2021A7 O7[7m8y8\9h::N;Z(<4<=O?[@ B* C DyFGSH_HIJcc 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 3hyC  dMbP?_*+%&ffffff?'ffffff?(?)?MCO1 Elkins  odXXLetterGIS4DINU"< ,SMTJx{B71661F4-A4DC-43DF-BC16-39D337D15A95}InputBinFORMSOURCERESDLLUniresDLLPaperSizeLETTERMediaTypeSTANDARDOutputBinFaceDownJobPageOrderStandardOrientationLANDSCAPE_CC90PageOutputQualityNormalCollateONPageScalingNoneDuplexNONEResolutionDPI600x600ColorModeColorJobPasscodeOFF< V4DMVPPIl( ns0000http://schemas.microsoft.com/windows/2018/04/printing/printschemakeywords/Ipppsfhttp://schemas.microsoft.com/windows/2003/08/printing/printschemaframeworkpsf2http://schemas.microsoft.com/windows/2013/12/printing/printschemaframework2pskhttp://schemas.microsoft.com/windows/2003/08/printing/printschemakeywordspsk11http://schemas.microsoft.com/windows/2013/05/printing/printschemakeywordsv11psk12http://schemas.microsoft.com/windows/2013/12/printing/printschemakeywordsv12hxmlhttp://www.w3.org/XML/1998/namespace`xsdhttp://www.w3.org/2001/XMLSchemapxsihttp://www.w3.org/2001/XMLSchema-instance  xpsk:JobInputBinpsk:AutoSelect<<psk12:MediaSizeLoadedpsk:NorthAmericaLegal"PXX333333?333333?&<3U} R} }  `} U`} `}  `} `} `}  } } `}  } } }  } } $ } %%} &* } ++S} ,0 S} 11S} 26 S} 77S} 8< S} ==S} >B S} CCS} DH S} IIS} JN S} OOS} PT S} UUS} VZ S} [[S} \` S} aaS} bf S} ggS} hl S} mmS} nr S} ssS} tx } yyS} z~ S} S} S} S} S} S} S} S} S} S} S} S} S} S} S}  3Kss      k]jl l llc l l``````l``` l ``` !`l" &l+l0 2l:l >lFl JlRl Vl^l bljl nltSSlSSx zll lJk]jl  llc ljD74Distribution of Debt Services after 2021A Bond Issue``````l```j&D74Distribution of Debt Services after 2021A Bond Issue ``` !`l"&j2D74Distribution of Debt Services after 2021A Bond Issue+l02j>D&74Distribution of Debt Services after 2021A Bond Issue:l>jJD274Distribution of Debt Services after 2021A Bond IssueFlJjVD>74Distribution of Debt Services after 2021A Bond IssueRlVjbDJ74Distribution of Debt Services after 2021A Bond Issue^lbjnDV74Distribution of Debt Services after 2021A Bond IssuejlnjzDb74Distribution of Debt Services after 2021A Bond IssuetSSlSSxzjDn74Distribution of Debt Services after 2021A Bond Issuelj Dz74Distribution of Debt Services after 2021A Bond IssueJk]jj l jjc l l``````l``` l ```K !`l" &l+l0 2l:l >lFl JlRl Vl^l bljl nltSSlSSx zll lJ k]T U hh dU efhh dtefhh VuWXhh VWXhh  Vv!WXhh$ &Vw'WXhh* ,Vx-WXhh0 2Vy3WXhh6 8Vz9WXhh< >V{?WXhhB DV|EWXhhH JV}KWXhhN PV~QWXhhT VVWWXhhZ \V]WXhh` bVcWXhhf hViWXhhl nVoWXhhr tuhx zw{WXhh~ wWXhh wWXhh wWXhh wWXhh wWXhh wWXhh wWXhh m   h h `g k^? f  h  h  `gt(WB?DDD!D'D-D3D9D?DEDKDQDWD]DcDiDoDuD{DDDDDDf h h `n_]L3?o h hn_Q@?o h h n!_gcbN+?"o #h $h&n'_c kc섗?(o )h *h,n-_ee?.o /h 0h2n3_탇ĘO?4o 5h 6h8n9_jG{r?:o ;h <h>n?_,$*?@o Ah BhDnE_FS&Q}?Fo Gh HhJnK_^qV?Lo Mh NhPnQ_3ev?Ro Sh ThVnW_zGז?Xo Yh Zh\n]_iOE?^o _h `hbnc_wr?do eh fhhni_̍P؊?jo kh lhnno_F@?po qh rhtu߾P?v w xhzn{_q?|o }h ~hn_W+?o h hn_8N}{2z?o h hn_Kc?o h hn_ h`??o h hn_ :?o h hn_N?o h h n_o h hY h h h h  h  h  h  h  h h h h  Z Z Z h  Z Z Z h   Z !Z "Z #h $ &Z 'Z (Z )h * ,Z -Z .Z /h 0 2Z 3Z 4Z 5h 6 8Z 9Z :Z ;h < >Z ?Z @Z Ah B DZ EZ FZ Gh H JZ KZ LZ Mh N PZ QZ RZ Sh T VZ WZ XZ Yh Z \Z ]Z ^Z _h ` bZ cZ dZ eh f hZ iZ jZ kh l nZ oZ pZ qh r t u v w x zZ {Z |Z }h ~ Z Z Z h  Z Z Z h  Z Z Z h  Z Z Z h  Z Z Z h  Z Z Z h  Z Z Z h ~ r@c~ cPEA#PEA %pDDDJDPDVD\DbDhDnDtDzDDDDDDx dr@DDD!D'D-D3D9D?DEDKDQDWD]DcDiDoDuD{DDDDDD!x dr@  DD|1AKDDD#D)D/D5D;DADGDMDSDYD_DeDkDqDwD}DDDDDDDm?tۆ@( DDD$D*D0D6D<DBDHDNDTDZD`DfDlDrDxD~DDDDDDD )t4@ D*DX @d!t4@  DD! @ D@D!c"@  D@D )a֐E@D@j@d!a֐E@ DD!3m@ D@D!FZZ@ D@D  )!{~@ !DyC @d!"{~@ " D D!!#肟k@! D!@D!$ 픥@ $ D!@D %&)'+YD@ 'DV_@d!(+YD@ ( D&D'!)JCBV@' D'@D!*Lid@ * D'@D +,)-\m|@.Dypw?d!.\m|@ . D,D-!/f$7@- D-@D!0dTl@ 0 D-@D 12)36)?N6@ڏa?!N6@< D>D?!A8c#@? D?@D!BʼnTJ@ B D?@D CD)EBi}@ EDn?d!FBi}@ F DDDE!GQ7s@E DE@D!H@ @ H DE@D IJ)K2Gn@ KD%e?d!L2Gn@p DJDK!M/Z@ DK@D!N?3?f^@ N DK@D OP)Q@RDxĬ?d!R@ R DPDQ!S!$_@Q DQ@D!T Wv2~@ T DQ@D UV)Wm4V@XD ^/؍?d!Xm4V@ X DVDW!YQ {@W DW@D!Z{эi@ Z DW@D [\)]cZB@^Ds,&6@d!^cZB@ ^ D\D]!_./eu@] D]@D!`!@ ` D]@D ab)cI׈@dDȰ72?d!dI׈@` DbDc!eW- !@c Dc@D!fc/"x@e Dc@D gh)i hء@jD ^?d!j hء@f DhDi!kL#<@i Di@D!l=f@ l Di@D mn)ovq V@ oDx=\rܩ?d!pvq V@  DnDo!qQKlq@o Do@D!r*dpF@ r Do@D st)u~SҲ@ uDm@d!v~SҲ@@ DtDu!wOw@u Du@D!x @ x Du@D yz){ZӼ@|D?M?d!|ZӼ@ | DzD{!}5@{ D{@D!~`dw@ ~ D{@D )[ i@D\r)@d![ i@ DD!ZE}@ D@D!֛b@ D@D )}bi@D,ypw?d!}bi@ DD!,#8@ D@D!˺{@ D@D )僞ͪ_&@D&Kz?d!僞ͪ_&@ DD!CDDDJDPDVD\DbDhDnDtDzDDDDDDx dr@4DDD!D'D-D3D9D?DEDKDQDWD]DcDiDoDuD{DDDDDD!±.;HA DD|1ADDD#D)D/D5D;DADGDMDSDYD_DeDkDqDwD}DDDDDDDm?tۆ@(DDD$D*D0D6D<DBDHDNDTDZD`DfDlDrDxD~DDDDDDD)(\ b!A D*DX @d)t4@ D*DX @d!v_a!A d DD! @ D@D!c"@ D@D)]I VAD@j@d)a֐E@D@j@d!l!A DD!3m@ D@D!FZZ@ D@D) w A"DyC @d)!{~@ DyC @d!"mV}. A D D!!#肟k@! D!@D!$ 픥@# D!@D%)&zA(DV_@d)'+YD@&DV_@d!(nA$ D&D'!)JCBV@ ) D'@D!*Lid@) D'@D+),Zd;W@.Dypw?d)-\m|@,Dypw?d!.z6Z@* D,D-!/f$7@- D-@D!0dTl@/ D-@D1)2EsA0D߉Y/@d)36NbX@ >Dڏa?d)?N@6@>Dڏa?d!@d o@ @ D>D?!A8c#@ A D?@D!BʼnTJ@A D?@DC)DtR\@FDn?d)EBi}@DDn?d!Few:@B DDDE!GQ7s@ G DE@D!H@ @G DE@DI)J-@ JD%e?d)K2Gn@JD%e?d!L he@ L DJDK!M/Z@K DK@D!N?3?f^@M DK@DO)Pa"C@NDxĬ?d)Q@PDxĬ?d!RQID@^ DPDQ!S!$_@ S DQ@D!T Wv2~@S DQ@DU)V7A`o@XD ^/؍?d)Wm4V@VD ^/؍?d!X,C\%@T DVDW!YQ {@W DW@D!Z{эi@Y DW@D[)\ґ AZDs,&6@d)]cZB@\Ds,&6@d!^oEK A V D\D]!_./eu@ _ D]@D!`!@_ D]@Da)bZ @`DȰ72?d)cI׈@bDȰ72?d!dU0*@p DbDc!eW- !@c Dc@D!fc/"x@e Dc@Dg)hI !N@jD ^?d)i hء@hD ^?d!j_L@f DhDi!kL#<@i Di@D!l=f@k Di@Dm)nMb@lDx=\rܩ?d)ovq V@nDx=\rܩ?d!p_)1@ DnDo!qQKlq@o Do@D!r*dpF@q Do@Ds)t}?5^A tDm@d)u~SҲ@tDm@d!vz)zA h DtDu!wOw@u Du@D!x @w Du@Dy)z&1̡@xD?M?d){ZӼ@|D?M?d!|q_@z DzD{!}5@{ D{@D!~`dw@} D{@D)X9AD\r)@d)[ i@D\r)@d!ǺXA DD!ZE}@ D@D!֛b@ D@D)Zd;W@D,ypw?d)}bi@D,ypw?d!z6O@ b DD!,#8@ D@D!˺{@ D@D)${@D&Kz?d)僞ͪ_&@D&Kz?d!sג|@ DD!Cݷ@< % >># ?pN@6@ % ??# @p8gD&8@v % @@# Ap8c#@? % AA# BpʼnTJ@A % BB C`# DptR\@ 2 % DD# EpBi}@B % EE# Fpg"@v % FF# GpQ7s@E % GG# Hp@ @G % HH I`# Jp-@H % JJ# Kp2G~@H % KK# Lp|a2@ Q % LL# Mp/Z@L % MM# Np?3?fn@M % NN O`# Ppa"C@ % PP# Qp@  % QQ# Rp@N % RR# Sp!$_@Q % SS# Tp Wv2@S % TT U`# Vp7A`o@ % VV# Wpm4V@ % WW# XpDX@T % XX# YpQ {@ \ % YY# Zp{эi@Y % ZZ [`# \pґ A } % \\# ]pcZB@ 9 % ]]# ^pX AZ % ^^# _p./eu@] % __# `p!@_ % `` a`# bpZ @ % bb# cpIט@ W % cc# dpQ|HM@ p % dd# epW- !@ - % ee# fpc/"@ P % ff g`# hpI !N@  % hh# ip hر@ z % ii# jp猨k@ M % jj# kpL#<@ f % kk# lp=f@k % ll m`# npMb@ % nn# opvq f@l % oo# pp4&@ % pp# qpQKlԁ@ e % qq# rp*dpV@q % rr s`# t}?5^Ar % tt# u~S@r % uu# vwO A % vv# wOw@ n % ww# x @w % xx y`# zp&1̡@ % zz# {pZӼ@ q % {{# |pf@x % ||# }p5@ % }}# ~p`ḋ@} % ~~ `# pX9A~ % # p[ i@ D % # p6<A~ % # pZE}@ % # p֛b@ %  `# pZd;W@  % # p}bi@L % # pŏ1@ % # p,#8@ % # p˺{@ %  `# p${@ % # p僞ͪ_6@ ] % # p -]}@ % # pC@   ggD ZOـ 3n  dMbP?_*+%&ffffff?'ffffff?(?)?MCO1 Elkins  odXXLetterGIS4DINU"< ,SMTJx{B71661F4-A4DC-43DF-BC16-39D337D15A95}InputBinFORMSOURCERESDLLUniresDLLPaperSizeLETTERMediaTypeSTANDARDOutputBinFaceDownJobPageOrderStandardOrientationLANDSCAPE_CC90PageOutputQualityNormalCollateONPageScalingNoneDuplexNONEResolutionDPI600x600ColorModeColorJobPasscodeOFF< V4DMVPPIl( ns0000http://schemas.microsoft.com/windows/2018/04/printing/printschemakeywords/Ipppsfhttp://schemas.microsoft.com/windows/2003/08/printing/printschemaframeworkpsf2http://schemas.microsoft.com/windows/2013/12/printing/printschemaframework2pskhttp://schemas.microsoft.com/windows/2003/08/printing/printschemakeywordspsk11http://schemas.microsoft.com/windows/2013/05/printing/printschemakeywordsv11psk12http://schemas.microsoft.com/windows/2013/12/printing/printschemakeywordsv12hxmlhttp://www.w3.org/XML/1998/namespace`xsdhttp://www.w3.org/2001/XMLSchemapxsihttp://www.w3.org/2001/XMLSchema-instance  xpsk:JobInputBinpsk:AutoSelect<<psk12:MediaSizeLoadedpsk:NorthAmericaLegal"PXX333333?333333?&<3U} R} }  `} `} `}  `} `} `}  `} `} `}  `} `}  `} `} $ `} %%`} &* `} ++`} ,0 `} 11`} 26 `} 77`} 8< `} ==`} >B `} CC`} DH `} II`} JN `} OO`} PT `} UU`} VZ `} [[`} \` `} aa`} bf `} gg`} hl `} mm`} nr `} ss`} tx `} yy`} z~ `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} `} 3Kss    k]jl l llc l ll l  "l% &l'lS1 2l3SSSSSSSlSSS= >l?SSSSSSSlSSSI JlKSSSSSSSlSSSU VlWSSSSSSSlSSSa blcSSSSSSSlSSSm nloSSSSSSSlSSSy zl{SSSSSSSlSS lk]jl  llc ljD74Distribution of Debt Services after 2021A Bond Issuelj&D74Distribution of Debt Services after 2021A Bond Issue  "l%&j2D74Distribution of Debt Services after 2021A Bond Issue'lS12j>D&74Distribution of Debt Services after 2021A Bond Issue3SSSSSSSlSSS=>jJD274Distribution of Debt Services after 2021A Bond Issue?SSSSSSSlSSSIJjVD>74Distribution of Debt Services after 2021A Bond IssueKSSSSSSSlSSSUVjbDJ74Distribution of Debt Services after 2021A Bond IssueWSSSSSSSlSSSabjnDV74Distribution of Debt Services after 2021A Bond IssuecSSSSSSSlSSSmnjzDb74Distribution of Debt Services after 2021A Bond IssueoSSSSSSSlSSSyzjDn74Distribution of Debt Services after 2021A Bond Issue{SSSSSSSlSSj *Dz74Distribution of Debt Services after 2021A Bond Issuek]jj l jjc l ll l K "l% &l'lS1 2l3SSSSSSSlSSS= >l?SSSSSSSlSSSI JlKSSSSSSSlSSSU VlWSSSSSSSlSSSa blcSSSSSSSlSSSm nloSSSSSSSlSSSy zl{SSSSSSSlSS l k] U efhh dU efhh dVefhh defhh }Wefhh  }!efhh$ &}X'efhh~+ ,dY-efhh0 2dZ3efhh6 8d[9efhh< >d\?efhhB Dd]EefhhH Jd^Kefhh~O Pd_QefhhT Vd`WefhhZ \da]efhh` bdbcefhhf hdciefhhl nddoefhhr tdeuefhhx zdf{efhh~ dgefhh defhh dhefhh diefhh djefhh dkefhh dlefhh dmefhh dnefhh doefhh dpefhh dqefhh drefhh dsefhh m g|Z2003A Refinanced on 2021Af h h `g k^?DDDD!D'D-D3D9D?DEDKDQDWD]DcDiDoDuD{DDDDDDDDDDDDDD f  h  h  `gtN?f h h `gtR?f h h `gtt?f h h `g !tQ{?"f #h $h %`g&'twQ?(f )h *h +~g,-tuo=M?.f /h 0h 1`g23t8s܆?4f 5h 6h 7`g89tj텳?:f ;h <h =`g>?tTL?@f Ah Bh C`gDEtJWUaC?Ff Gh Hh I`gJKtՠyJLf Mh Nh O~gPQtyRf Sh Th U`gVWt|a?Xf Yh Zh [`g\]t@T?^f _h `h a`gbctߖ~xL?df eh fh g`ghit&(4?jf kh lh m`gnoty&?pf qh rh s`gtut|wБEq?vf wh xh y`gz{tu%?|f }h ~h `gtVL[V)?f h h `gt00?f h h `gt7ʰ@?f h h `gtZ H/?f h h `gt/vm?f h h `gtbutd?f h h `gtt2P?f h h `gt)j?f h h `gt\^?f h h `gtG_-j?f h h `gt3@Pt?f h h `gtZV?f h h `gtjrTsT?f h h `gt8BPP}?f h h`Y h h h h  h  h  h  h  h h h h  h h h h  h h h h   h !h "h #h $ &h 'h (h )h *+ ,h -h .h /h 0 2h 3h 4h 5h 6 8h 9h :h ;h < >h ?h @h Ah B Dh Eh Fh Gh H Jh Kh Lh Mh NO Ph Qh Rh Sh T Vh Wh Xh Yh Z \h ]h ^h _h ` bh ch dh eh f hh ih jh kh l nh oh ph qh r th uh vh wh x zh {h |h }h ~ h h h h  h h h h  h h h h  h h h h  h h h h  h h h h  h h h h  h h h h  h h h h  h h h h  h h h h  h h h h  h h h h  h h h h ~ r@c~ cPEA#PEA  %p)?z,C-c@ ?D'fʉ?d!@z,C-c@< D>D?!AQ@? D?@D!BWg@S@A D?@D CD)EEJY@FDdXG?d!FEJY@B DDDE!GIt@ G DE@D!HP9I@ H DE@D IJ)K\C.LD / d!L\C.H DJDK!MQ HK DK@D!Nj N DK@D OP)QTt$$RDvӂwd!RTt$$N DPDQ!Sȣ5@Q DQ@D!T+ T DQ@D UV)WC?w@XDQCR?d!XC?w@T DVDW!Ywk֒@ Y DW@D!Z]6Wg@Y DW@D [\)]Pnޡ@^DX?d!^Pnޡ@ ^ D\D]!_#K@ _ D]@D!`@_ D]@D ab)ch"lx @dD"!@d!dh"lx @` DbDc!eyQ@ e Dc@D!ffG!@e Dc@D gh)i R@jD]`7l[?d!j R@ j DhDi!kh)@ k Di@D!l>c@k Di@D mn)oHP@ oD9@d!pHP@l DnDo!qZ@ q Do@D!r:|(ġ@q Do@D st)uH.a@vDs?d!vH.a@ v DtDu!wgIS@ w Du@D!xR w@ x Du@D yz){H}mq@|DytM@d!|H}mq@ | DzD{!}E@{ D{@D!~ 䞏@ ~ D{@D )٬\@@DSW>˓?d!٬\@@~ DD!W'K[@ D@D!r0&0@ D@D )9#*F@D[| ?d!9#*F@ DD!a@ D@D!G@6@ D@D )x#Qs@D?d!x#Qs@ DD!92G@ D@D!}s$<6@ D@D )V-BE@DHP?d!V-BE@ DD!O\9a@ D@D!W5@ D@D ) F%ubڃ@DKqU?d! F%ubڃ@ DD!Y@ D@D!FIs@ D@D )f*{@ D_5?d!f*{@ DD!wY@ D@D!Hsk@ D@D )He@D6XO?d!He@ DD!_Gs@ D@D!qM&U@ D@D )*:o@@D#G?d!*:o@@ DD!^2u@ D@D!lyu_@ D@D ) F%u @D~@d! F%u @ DD!23.џ@ D@D!o2@ D@D )Hf@Ds?d!Hf@ DD!33@ D@D!%xq@ D@D )\mE@DwkF=?d!\mE@ DD!id@ D@D!ߛ{@ D@D )X+@ DPN@d!X+@ DD!TI@ D@D!Q뢕@ D@D )sF/k@D4?d!sF/k@ DD!vx@ D@D!K[@ D@D )|@Dvۅ?d!|@ DD!.C@ D@D!7@ D@D~ r(@cZAcPEA#@[A %pDDDJDPDVD\DbDhDnDtDzDDDDDDDDDDDDDD @:DDDD!D'D-D3D9D?DEDKDQDWD]DcDiDoDuD{DDDDDDDDDDDDDD! =NaMA DD  A!^ADDDD#D)D/D5D;DADGDMDSDYD_DeDkDqDwD}DDDDDDDDDDDDDD d/@DDDD$D*D0D6D<DBDHDNDTDZD`DfDlDrDxD~DDDDDDDDDDDDDD )V-#ADDu@d)iq@DDu@d!aaA DD!/=@ D@D!5G7@  D@D)[d;O@ DQ?d)|/Lh@ DQ?d!w%@  DD!2{@ D@D!-IT^X@ D@D)V-Z@DݰmQ?d)Hċ@DݰmQ?d!ı.n@ DD!]3@ D@D! {@ D@D) 㥛"ADxWf!@d)!o_8.@"DxWf!@d!"#U#A " D D!!#Rt@! D!@D!$/%+M@# D!@D%)&C,?@ &D?d)'46S'ڽʉ?)?,->'ڽʉ?!46̑@< D>D?!AQ@? D?@D!BWg@S@A D?@DC)D+@FDdXG?d)EEJY@DDdXG?d!FJ@B DDDE!GIt@E DE@D!HP9I@G DE@DI)J~jt0 JD / d)K\C.JD / d!LStD L DJDK!MQ H M DK@D!NjM DK@DO)Pi|?y PDvӂwd)QTt$$ QDvӂwd!R yGy R DPDQ!Sȣ5@Q DQ@D!T+S DQ@DU)V~j@ VDQCR?d)WC?w@VDQCR?d!X[@ X DVDW!Ywk֒@W DW@D!Z]6Wg@ Z DW@D[)\p= sV@^DX?d)]Pnޡ@\DX?d!^-i@Z D\D]!_#K@] D]@D!`@_ D]@Da)bCK"A`D"!@d)ch"lx @ cD"!@d!d F%:#A d DbDc!eyQ@c Dc@D!ffG!@e Dc@Dg)hC@jD]`7l[?d)i R@hD]`7l[?d!j q1@f DhDi!kh)@i Di@D!l>c@k Di@Dm)nZd;߃A nD9@d)oHP@nD9@d!pFA p DnDo!qZ@o Do@D!r:|(ġ@q Do@Ds)t#~@rDs?d)uH.a@vDs?d!vjMej@t DtDu!wgIS@u Du@D!xR w@w Du@Dy)zPnfA|DytM@d){H}mq@zDytM@d!|r$Ax DzD{!}E@{ D{@D!~ 䞏@} D{@D)cX94 @DSW>˓?d)٬\@@DSW>˓?d!2w-!@~ DD!W'K[@ D@D!r0&0@ D@D)&1@D[| ?d)9#*F@ D[| ?d!I.!e@ DD!a@ D@D!G@6@ D@D)Cl%@ D?d)x#Qs@D?d!zX[@ DD!92G@ D@D!}s$<6@ D@D)Q@ DHP?d)V-BE@DHP?d!@5^<@ DD!O\9a@ D@D!W5@ D@D)n@DKqU?d) F%ubڃ@ DKqU?d!&o@ DD!Y@ D@D!FIs@ D@D)A`:=@D_5?d)f*{@D_5?d!ܵ|@ DD!wY@ D@D!Hsk@ D@D)/=@ D6XO?d)He@D6XO?d!@ DD!_Gs@ D@D!qM&U@ D@D)Zd;E@ D#G?d)*:o@@D#G?d!CiGa@ DD!^2u@ D@D!lyu_@ D@D)nNAD~@d) F%u @D~@d!A DD!23.џ@ D@D!o2@ D@D)"ہ@Ds?d)Hf@Ds?d!jMK@ DD!33@ D@D!%xq@ D@D)ZdkE@DwkF=?d)\mE@ DwkF=?d!z@ DD!id@ D@D!ߛ{@ D@D)/ݵA DPN@d)X+@DPN@d!5ǂA u DD!TI@ D@D!Q뢕@ D@D)1@D4?d)sF/k@D4?d!!j@ DD!vx@ D@D!K[@ D@D)jt[@Dvۅ?d)|@Dvۅ?d!ڊ@ DD!.C@ D@D!7@ D@D  ^# ZA % # PEA  % # [A  % # p<1A  % #  [A  %  # BLA % # A % # }ONA % # A!^"A % # d/@ . %  # V-#A { % # iq@ % # s΋AL % # /=@ % # 5G7@  %  # [d;O@ t % # |/Lx@ 3 % # I.!}%@  % # 2{@ % # -IT^h@ %  # V-Z@ % # Hě@ % #  O8@ % # ]3@  % #  @  %  # 㥛"A , % # !o_8.@ % !!# "aT#A % ""# #Rt@ % ### $/%+M@# % $$ %# &C,?@$ % &&# '46Sc@ % >># ?z,C-s@@ % ??# @0*5+@ % @@# AQ@  % AA# BWg@c@ A % BB C# D+@( % DD# EEJi@  % EE# F 0)@ ; % FF# GI@E % GG# HP9Y@G % HH I# J~jt0H % JJ# K\C> 5 % KK# L<,&R % LL# MQ XK % MM# Nj.M % NN O# Pi|?yN % PP# QTt$4P % QQ# R_vOAz % RR# Sȣ5P F % SS# T+$S % TT U# V~j@T % VV# WC?@ % WW# Xk @ % XX# Ywk֢@W % YY# Z]6Ww@Y % ZZ [# \p= sV@p % \\# ]Pnޱ@ S % ]]# ^x&1_t@Z % ^^# _#K@] % __# `@ K % `` a# bCK"A 6 % bb# ch"lx @b % cc# dO #A  % dd# eyQ@c % ee# ffG!@ ] % ff g# hC@ % hh# i R@ > % ii# jaӫ@f % jj# kh)@i % kk# l>c@ B % ll m# nZd;߃Al % nn# oHP@p % oo# p^)9A % pp# qZ@o % qq# r:|(ı@ f % rr s# t#~@ ! % tt# uH.a@ % uu# v"@r % vv# wgIS@u % ww# xR @w % xx y# zPnfA l % zz# {H}mq@ % {{# |oRAx % ||# }E@ r % }}# ~ 䞏@} % ~~ # cX94 @ h % # ٬\P@ ' % #  @  % # W'Kk@ % # r0&@@ %  # &1@ % # 9#*V@ % # 5;N@ % # q@ % # G@F@ } %  # Cl%@ % # x#Qs@ % # ^m~Z@ % # 92G@ % # }s$<6@ ` %  # Q@ % # V-BU@ @ % # a"@ % # O\9q@ % # WE@ %  # n@X % # F%ubړ@ % # 9@ % # Y@ % # FI@ %  # A`:=@ E % # f*@ % # w $(@ % # wY@ % # Hs{@ %  # /=@ % # Hu@ % # ' C@ 9 % # _Gs@ b % # qM&e@ z %  # Zd;E@ % # *:o@@ D % # ,]I@ - % # ^2u@ % # lyu_@ %  # nNA % # F%u @  % # :_A % # 23.џ@ % # o2@ %  # "ہ@ % # Hf@ i % # X[@ % # 33@ % # %x@ %  # ZdkE@ % # \mE@ % # ŏ}"@  % # id@ % # ߛ@ %  # /ݵA % # X+@ % # ¨A % # TI@ % # Q뢕@ %  # 1@ % # sF/{@ % # ;Ny@ % # vx@ % # Kk@ %  # jt[@ % # |@ W % # l Ò@ % # .C@ % # 7@ %  ,|r 3U! !"#$%&'()*+,-./012  !!""##$$%%&&''(())**++,,--..//001122*$"h                    \  t  >@  ggD ZOـ Wݻ  dMbP?_*+%&A &CPage &P&R&D&?'(?)?"<,??&U} } } (} D}  D}  K} U } WJ       Q(@@@BBBBBBBBBBBBBB x A A A C C C C C CC  C  C=  C  C  C C C C y GG G#HQkeA@ %HGA -;H\`pAHfffeAH(\GbAH333DA  HGA~CA  H9DA9  Hz.a3A H-O4A HdKA"HR(A$H<hQA&HKQA>N*EuuFFFFFFFFFFFFFFO ] ] DXA(# -  )DXAHzg6AfffSA!K*?( DD ] ]! Dzc@~ D!K $R? DD ] ], 'DzA)DzA \BA3333iA!Kvt?@ DD ] ]-  D(=`A=) D(=`A Q[bAa'A! KLo?# D D ] ]1 2 D{G]@ D{G]@  {G]@! K&^=xQ?@ D D ] ]5 6 D(\J@  D(\J@' (\J@! KO8#^M?2 D D ] ]  Dףp]KA o Dףp]KA Ya$Aث DD ] ]! "D\vCA~ DI<!KlV ?' DD ] ]* D{G@AM3 D{G@A ԭ@)\• AWA!K#~e Eq?5 DD ] ]! #DQXj1@A~  DWl2!Ke%?@ DD ] ]5 +D@  D@J!KZl_WV)?$ DD ] ] +Db@  Db@ &:!K,h0?& DD ] ] Dz13A G Dz13A1@{GA`AQ݉@QA!KgX7@? DD ] ]& +Db@  Db@ b@!K!sG/? DD ] ] D)\PA) D)\PA  Aq= ?@!K`Nm?4 DD ] ] DWA~  DWA!KSd? DD ] ] %D= ףد@: ) D= ףد@GbD@ffffN@!K2P? DDB*X:.||||| !"#$%&'()*+,-./0123456789:;<=>? ] ]/  DGzTA0A= DGzTA0A '\h9AGۊA(\Az) A! Kĩg? D D !] !]! !$!D{ĿBA ~ ! DD:!!K?- D!D "] "] ""Dp= $A#)"Dp= $A"Qq@RFA!"K=q-j?. D"D #] #] #+#DZeA3#DZeA#p@AjA!#KO2Lt?@ D#D $] $] $$Dz̛AA!_$Dz̛AA;IHzs@(\AA(\Ї.ARAp= x@Hz0A!$K*?W?@ D$D %] %]- %.%D@$~ %Do!%KJw&sT?@ D%D &] &]7 &&DRn%A%Q&DRn%A;fffff@`fAףp= @3333l@̰@= ף|A!&Kn0` P}?@ D&D&K '] '] '?'DQ^A*)'DQ^A'̛4A\A!'K'?/ D'D (] (]> (@(DGHLVA&(DGHLVA!(K_@?  D(D )] )]F )G)D(GA>))> -  ~ )D#eI!)KqO+?6 D)D *] *] **Dfff&42AA+)*Dfff&42AA* fff&42AA!*Kꄗ?9 D*D +] +] +Q+DQA )+DQA+ QA!+KJ~ ee? D+D ,] ,]> ,,D(\o)OA()~ ,Dlba!,KTO?7 D,D -] -]> -A-D ףpA,)~ -D# !-K}Ð?{r?  D-D .] .]F .H.DGz"5A0).DGz"5A. Gz"5A!.Kb)?@ D.D /] /]F /I/DGo%A))~ /D;I!/KI?Q}?: D/D 0] 0] 0R0D(\A)0D(\A0 (\A!0K{h}V? D0D 1] 1]S 1T1D{G A/)~ 1D[P !1K~bv? D1D 2] 2]8 292Dq= W+4A-)2Dq= W+4A!2KMЖ?3 D2D 3] 3] 3:3DHz;FA6)33DHz;FA3, A>A= ףQA!3Kv=H?+ D3D 4] 4]8 4;4D(RA2)~ 4D7f !4KwXCr?  D4D 5] 5]> 5B5DY3A4)5DY3A!5Kl 7D7D333DA5)~ 7DG@!7Ky˹P?@ D7D 8]= 8]8 88D(\FA7)~ 8 D/ !8K]wq?* D8D 9]= 9]> 9E9D@A8)9 D@A @A!9Kr?@ D9D :] :]F :J:Dzu'#A6): Dzu'#A zu'#A!:Kom|2z? D:D ;] ;]F ;K;D@:);D@!;Kb^E?< D;D <] <]F <L<D@;)~ <D@!<Kȧ=? D<D =] =]N =P=DR!@A<)~ =D3*j2!=K)? D=D >] >]M ><>D\MA9))>D\MAȞDHA= #6%A!>KCn?@ D>D"?IIIIIIIIIIIIIPDl|||||||||||@K AKBKCDsEsFGH IJKLM NOPQRST UV@v @L#@{? %@@6!@Mģ"? DD!@M-f?@ DD!@M'?) DD!@M?= DD!@My˹P?  DD!@ M.?% D D!@ M?! D D!@ M6ZU? D D!@ M.//Ƌ? D D!@ M-殂? D D!@MM7 ?0 DD!@MuΧ?@ DD!@MPM+?  DD#@M? %?Aa&AL[[[[[[[[[[[[[[[B B[[[[[[[[[[[[[Cb DaE D\\\\\\\\\\\\[ EEE E\\\\\\\\\\\\[ F~ FqWF[ GJGz tDWA HG#HpBAK %FG !Htl?@ DDH IEO\ JJ~ J`# KJ)K`QkeAMq= +\Aa'A LJ~ L`zMJ#M ף!AP %JL!MD,\@O DMDH NJ` OJ!O`,\T DHDM PJ)P`@SQ\%RA= sRA QJ)Q`)\CףpMcAcA RJR`pA SJ~ S`,8TJ#Tu: [@ %OSUKVK2G4. 22& Z;V3;; 1  u: @ * >@@BA )7ggD SummaryInformation(МDocumentSummaryInformation8 CompObjl21A Academic Percentage  Worksheets F Microsoft Excel 2003 WorksheetBiff8Excel.Sheet.89q      !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNO Oh+'0 X` debt services for 96aWeems R McFaddenEric NicholsonMicrosoft Macintosh Excel@8Z@@@ZG(!F M}  '' "System@eQ- . --' ' ' - -""- @ !"---- -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$  -- - -$     -- - -$     -- - -$     -- - -$     -- - -$   -- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$  -- - -$  !! -- -''---- -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+, , ++-- - -$ + , , + +-- - -$ + , , + +-- - -$ + , , + +-- - -$ + , , + +-- - -$ + ,,+ +-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+,,++-- - -$+, , ++-- - -$ + ,!,!+ +-- -''---- -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$AB B AA-- - -$ A B B A A-- - -$ A B B A A-- - -$ A B B A A-- - -$ A B B A A-- - -$ A BBA A-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$ABBAA-- - -$AB B AA-- - -$ A B!B!A A-- -''---- -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WX X WW-- - -$ W X X W W-- - -$ W X X W W-- - -$ W X X W W-- - -$ W X X W W-- - -$ W XXW W-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WXXWW-- - -$WX X WW-- - -$ W X!X!W W-- -''---- -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mn n mm-- - -$ m n n m m-- - -$ m n n m m-- - -$ m n n m m-- - -$ m n n m m-- - -$ m nnm m-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mnnmm-- - -$mn n mm-- - -$ m n!n!m m-- -''---- -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$ -- - -$ -- - -$ -- - -$ -- - -$ -- - -$  -- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$ -- - -$ !! -- -''---- -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$ -- - -$ -- - -$ -- - -$ -- - -$ -- - -$  -- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$ -- - -$ !! -- -''---- -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$ -- - -$ -- - -$ -- - -$ -- - -$ -- - -$  -- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$ -- - -$ !! -- -''---- -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$ -- - -$ -- - -$ -- - -$ -- - -$ -- - -$  -- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$ -- - -$ !! -- -''---- -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$ -- - -$ -- - -$ -- - -$ -- - -$ -- - -$  -- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$ -- - -$ !! -- -''- Arial-  DDD 2  1 2 / 2 2 E 3 2 [ 4 2 q 5 2 6 2 7 2 8 2 9 -- -"- @ !o"---- -$!!""!-- - -$!!""!-- - -$!!""!-- - -$!!""!-- - -$!!""!-- - -$!!""!-- - -$!!""!-- - -$!!""!-- - -$!! " "!-- - -$! ! " " ! -- - -$! ! " " ! -- - -$! ! " " ! -- - -$! ! " " ! -- - -$! !"" ! -- - -$!!""!-- - -$!!""!-- - -$!!""!-- - -$!!""!-- - -$!!""!-- - -$!!""!-- - -$!!""!-- - -$!!""!-- -''---- -$xxyyx-- - -$xxyyx-- - -$xxyyx-- - -$xxyyx-- - -$xxyyx-- - -$xxyyx-- - -$xxyyx-- - -$xxyyx-- - -$xx y yx-- - -$x x y y x -- - -$x x y y x -- - -$x x y y x -- - -$x x y y x -- - -$x xyy x -- - -$xxyyx-- - -$xxyyx-- - -$xxyyx-- - -$xxyyx-- - -$xxyyx-- - -$xxyyx-- - -$xxyyx-- - -$xxyyx-- -''---- -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$ -- - -$ -- - -$ -- - -$ -- - -$ -- - -$  -- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- -''---- -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$  -- - -$     -- - -$     -- - -$     -- - -$     -- - -$   -- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- -''---- -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$  -- - -$     -- - -$     -- - -$     -- - -$     -- - -$   -- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- - -$-- -''--   DDD 2 IA 2 B 2 C 2 MD --   @ !!-   @ !!-&&}A Ff(""""""" """"""" """"""" """"""" """"""" """"""" """"""" """"""" """"""" """"""" """"""" """"""" """"""" """"""" """"""" &&&--&&-  && & $& &&- $-&&&&&-&&&TNPP '&&TNPP''-   DDD- -' DDD#-   @ !rnArial-  2 q.Payment  Arial-42 qRevised 2003A debt after 2021A       - 2 =Date  --2 2003A Refinanced on 2021A     - 2 Principal   2 8Interest   2 610/01/23   2 L174,250  2 604/01/24    2 6,970,000   2 L174,250  --'- -  -  -"n"- @ !X"-  -n#nz- @ !Wn#-  -yny- @ !Xy-nzn- @ ! nz-n- @ !X-n- @ !X-n- @ !X-#y- @ !V#-z- @ ! z-#y- @ !V#-z- @ ! z-  -n""- @ !Cn"-#z- @ !W#-oyy- @ !Boy-  -z- @ ! z-  -n- @ !Cn-- @ !-- @ !-  -""- @ !-"-yy- @ !-y-- @ !--- @ !--- @ !--"- @ !p"-,",- @ !p,"-B"B- @ !pB"-X"X- @ !pX"-  -nn- @ !n-- @ !-- @ !-- @ !-  -"- @ !p"-"- @ !p"--'-  #-'-  -  -- @ !-- @ !-'#A (