ࡱ> ML \psnjdp Ba== `0`$8X@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_)4/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_)0.0 0.00?%_)0_)$[$-409]dddd\,\ mmmm\ dd\,\ yyyy[$-409]h:mm:ss\ AM/PM[$-F400]h:mm:ss\ AM/PM3._(* #,##0.0_);_(* \(#,##0.0\);_(* "-"?_);_(@_) #,##0.0 0.0%"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)                + ) , *     @ @  $@ @   (@ @ "x@ @ * "x@ @  ,@ @  $@ @  (@ @  ,@ @  d@ @  (@ @  ,@ @   hQ@ @ *   lQ@ @ *  xQ@ @ * x@ @ * x@ @ * *x@ @ *  $@ @  $@ @  @  !@ @  (!@ @  (@      (@ @ 8f3ffff̙̙3f3fff3f3f33333f33333\S8p,]n$CM;/<X Stuart Roberts - Personal View`4Sheet1dHousing Phase IImDataBudgetOperating Reviews2007 Financial and PBB ReviewDebt Financing DataLoanAmort_student_union.xlsLoan Amortization ScheduleYlZ `FAZ ?Z @Z C@Z wEDAZ O AAZ *)_ Z ?Z @Z AZ BZ CZ DZ EZ FZ GZ HZ IZ JZ KZ LZ MZ NZ OZ PZ QZ RZ SZ TZ UZ VZ WZ XZ YZ ZZ [Z \Z ]Z ^Z _Z `Z aZ bZ cZ dZ eZ fZ gZ hZ iZ jZ kZ lZ mZ nZ oZ pZ qZ rZ sZ tZ uZ vZ wZ xZ yZ zZ {Z |Z }Z ~Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z  Z  Z  Z  Z  Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z Z  Z !Z "Z #Z $Z %Z &Z 'Z (Z )Z *Z +Z ,Z -Z .Z /Z 0Z 1Z 2Z 3Z 4Z 5Z 6Z 7Z 8Z 9Z :Z ;Z <Z =Z >Z ?Z @Z AZ BZ CZ DZ EZ FZ GZ HZ IZ JZ KZ LZ MZ NZ OZ PZ QZ RZ SZ TZ UZ VZ WZ XZ YZ ZZ [Z \Z ]Z ^Z _Z `Z aZ bZ cZ dZ eZ fZ gZ hZ iZ jZ kZ lZ mZ nZ oZ pZ qZ rZ sZ tZ uZ vZ wZ xfDataBudgetOperating Reviews2007 Financial and PBB ReviewDebt Financing DataLoanAmort_garage.xlsLoan Amortization ScheduleYZ |{'"-A&! Beg_Bal;x# Beg_Bal_1;x( beg_bal_garage;x! Cum_Int;x  Data;x ! End_Bal;x# End_Bal_1;x# Extra_Pay;x% Extra_Pay_1;x* extra_pay_garage;x$ Full_Print;x ( Header_Row;b* Header_Row_1;b$ ing_garage;x Int;x Int_1;x# Interest_Rate:%Interest_Rate_1:<%Last_Rowc6c c # "> %last_row_2c6c c # "@ %last_row_garc7c c  # "! Loan_Amount:# Loan_Amount_1: Loan_Start:" Loan_Start_1: Loan_Years:" Loan_Years_1:&Num_Pmt_Per_Year:(Num_Pmt_Per_Year_1:-num_pmt_per_year_garage:@Number_of_Payments{Gz?#b@Gnumber_of_payments_garage{Gz?#b@" Pay_Date;x! Pay_Num;x# Pay_Num_1;x( pay_num_garage;x Princ;x! Princ_1;x& princ_garage;x# Sched_Pay;x% Sched_Pay_1;x* sched_pay_garage;x6 schedculed_extra_payments_garage: .Scheduled_Extra_Payments: 0Scheduled_Extra_Payments_1: -Scheduled_Interest_Rate:/Scheduled_Monthly_Payment:1Scheduled_Monthly_Payment_1:6 scheduled_monthly_payment_garage:$Total_Interest:# Total_Pay;x% Total_Pay_1;x* total_pay_garage;xN1Values_Enteredcccc  "U1values_entered_garagecccc  "J0 Z_2CA3A370_6E5D_4324_A491_A44D3BD52F10_.wvu.Cols;Y0Z_2CA3A370_6E5D_4324_A491_A44D3BD52F10_.wvu.Rows); ;Q7 Z_BA54A088_19A3_4B38_BABC_7331EC1815F2_.wvu.PrintTitles; "*)FY07FY08FY09FY10FY11FY12FY13FY14FY15Aviation Simulator Templewood Diplomacy7th & ANotes:HUniversity Center covered by State of 91ֱdebt reimbursement program. Current DebtProjected Debt ProjectsERA Aviation/Merrill Field FY16+Land Acquisition (Tudor Rd & Merrill Field)% Sub-Total: Existing Debt Service; Sub-Total: Debt Service on Proposed New Debt FinancingKachemak Bay Addition **)Debt Service as % of Unrestricted Revenue7Total: Debt Service on Existing Plus New Debt FinancingD** Assumes that the $165,000 received in FY07 capital appropriations6 will be used to debt serve the note until mid FY09Total Unrestricted RevenueFY17Total Project Cost 7North, East and West Housing Units and Commons FacilityAmount to be Debt FinancedFY18Funding Source Auxiliary GF/ICR/RentGF Parking Fees Attachment CKEast Campus Parking Garage and Loop Road (inc. $500K in debt issuance cost)20 0D`1z2314cc  89J  dMbP?_*+%&'M\\chinook\BOR-LaserwriterS odXXLegalPRIV0''''\KhC]J "dXX??U} :} ` } @ } @ }  }  }  }  } } } @ } } ` } }  \\\@>@>@ >@ >@ >@ >` >@>`>@ @>@>@>@ @  .'.. ' '                 ! '" &$  NAqAAAAAA1AA1AAAA #  E@@  N w@@@@@@A @ w@ @@@@ $   T@@   N @@@l@m@@@@@`m@`m@`m@ %  $   B @@`@@ν@@@@@@ % $  `@ -@gffff6@gffff@33333@@ ̭@  @  ̺@  @  @ #@ % , %$* /(xoA)̿iA B@X@@@@@@@@@@@@@@@@@@ !=I@ Z &&(   -@X@@@@@@@@ @@  @@  @@  @@  @@ =I@+   !!!`@ LL!k@!gffff@!gffffa@!33333x@!}@ !}@  !@  !̊@  !@  !@ !yDfkE@-&  ~ L9A%AD(\?%jt~AD(\?%) x AD(\?% s1 AD(\?V A  L(\? rX`A  `{۩LA  #A   'CA  %UA%rsJAD Q?& $ ""# ]W?g LL#"?#9?#\.!?#(^ ?#Dp?am? #xs%? #s p?  #5?  # /Y1?  #C ? !# ? DD    < 6|R|R|6t66***>@?@p,]n$CM;/d@}(5"""PM&C&"Arial,Bold"&11 University of 91ֱAnchorage Debt Payments FY08 to FY18&LSection 5.E&R&F&'(@M6hp LaserJet 1320 PCL 6XC odXXLetterDINU"4$]'$IUPH dLetter [none] [none]Arial4Pd?ANSJR<Automatic>600dpi  dType new Quick Set name herei j. m @EXCEL.EXE"UXX??7  qe  dMbP?_*+%"XX??U>@  @p,]n$CM;/d@<="??< 7gg@ 2 6Stuart Roberts Oh+'0HPl| Florence KahklensnjdpMicrosoft Excel@Eo)@CE@o)՜.+,0 PX  > University of 91ֱAnchorage Sheet1Housing Phase II Beg_Bal_1Cum_IntData End_Bal_1 Extra_Pay_1 Full_PrintInt_1Interest_Rate_1Loan_Amount_1 Loan_Start_1 Loan_Years_1Num_Pmt_Per_Year_1 Pay_Date Pay_Num_1Princ_1 Sched_Pay_1Scheduled_Extra_Payments_1Scheduled_Interest_RateScheduled_Monthly_Payment_1Total_Interest Total_Pay_1  Worksheets Named Ranges  !"#$%&'()*+,-./012356789:;=>?@ABCEFGHIJKNRoot Entry F`ю,WorkbookfRevision Log4SummaryInformation(<DocumentSummaryInformation8D