PK ! p xl/worksheets/sheet1.xml
0
12
|
34345
|
6
71311688868921984
10111173371007337
|
51311644.71620555.329321
PK ! ǁ& & xl/worksheets/sheet2.xml
12
13
|
1415
1616
1717
181920181920
212223212223
|
24252627282930
31323334353637
PK ! M
xl/worksheets/sheet3.xml
38
3914357207
40
415340328
42329765
438592889
4494225
45995860
4614417
472428762
485911
4950
51195
PK ! h%=5 =5 xl/worksheets/sheet4.xml
52
53
5455
|
2005200420042003200220012000
|
56
57
58868024333539816617172218502911512064853
59
6020313115-52911475558739251370
|
61
62847714022039869516024717944211119563483
63441383128712452912197612794110088574446
64
6550204-3741-46058-2784-579-351711
66-71388-53212-242751-233150-230963-195438-131196
|
67
68107725145542344154628975841131256733
69680879121149179271034853871474520
70
711.270.172.780.61.080.160.11
72
7353682569536356315364860545501583449712904433149041187230
74
75
76145570599179540794913093014198340314486071027498
771374236210453826118096639316354817189851352273388156
78
7929320949193731842828862218773899178632101658529511971095
80
8182838384858386
8788899091929393
94959697989996100
101
102103104105106107108109
|
|
110111
|
200520042003200220012000
|
112
113
1144305939989198423401553644023263
115145403161346181410455442855942074238723585943
116160315511516000511932186976658381345604021948
117153185171430060611366458944768279263623934130
1185253114561753054891091226318654161
PK ! c>f
xl/worksheets/sheet5.xml
119
120
121122
123
12443059
1251531851715294653
12611250000
1271531851715544653
12811
129
1301111
131
132
73397397
133
134
73140140
135209259209259
136315151315151
137-64-64
138428428
139525311525311
1401584382816069964
PK ! c{; ; xl/worksheets/sheet6.xml
141
142
143
14455
54
200520042003200220012000
1452.031.921.231.321.061.03
PK ! Q xl/worksheets/sheet7.xml
12
|
34345
|
146
1471311688868921984
10111173371007337
|
51311644.71620555.329321
PK ! xl/worksheets/sheet8.xml
148
|
20052004
|
1616
1717
181920181920
212223212223
|
24252627282930
31323334353637
PK ! 7P3' ' xl/worksheets/sheet9.xml
149
53
54150
|
200520041514
|
152112
153
15420010710819691911155
15611348-348-100
157-15782-19817403520.4
15870023651335191.8
|
15919132716098949107.1
161
1621045254904355482113.1
|
58868024333543467100.3
16320313115-1084-34.8
|
164
165847714022044551110.8
|
166
16737176260631111342.6
16833561889146777.7
1692206189231416.6
17014001443-43-3
6460290-2527628172485.8
171-10086-1214-8872-730.8
|
172943422754666796242.5
|
173
17439327277691155841.6
175
176
177
1783293233096341.3
17911732078-905-43.6
18023282614-286-10.9
18142323082115037.3
1823138232381535.1
18357764460131629.5
1844306384845811.9
2078154708310766
|
1853206125443661826
|
18671388532121817634.2
|
1871077251455493171640.2
18839638543334205629.6
|
18968087912158966646.5
PK ! -*' *' xl/worksheets/sheet10.xml
190
150
|
200420031514
|
112
152
153
154705036413301291735191
15634812830-12482-97.3
192
193-70370-69316-1054-1.5
1581776215203255916.8
15965277637201828075875.5
194
1622546102002965431427.1
58398166171722226444131.9
195-52911475-12004-104.6
|
164
62398695160247238448148.8
|
196
167100130105146-5016-4.8
16870274572245553.7
16980518753-702-8
170932135055816165.9
197-11918-1183-10735-907.4
198-34140-1601-32539-2032.4
|
17278471119192-40721-34.2
173
17413366712427393947.6
175
176
177
17810631103582732.6
179876812766-3998-31.3
1991029114138-3847-27.2
18112817121017165.9
1821147010182128812.6
183150679437563059.7
200
201113519-3519-100
1841323513241-6-0
202680523135367015.9
1851090841088772070.2
18624275123315096014.1
202
6823441546289188126406.4
203852361929565941341.8
20414917926994122185452.6
20511109-109-100
18914917927103122076450.4
PK ! %J% % xl/worksheets/sheet11.xml
206
150
|
200320021514
|
112
207
208
2094133014082815020210
2111283049800-36970-74.2
212
213-69316-55065-14251-25.9
2141520320759-5556-26.8
215372018423775-51757-12.2
161
216200296238746-38450-16.1
217171722185029-13307-7.2
2181147555875888105.4
219
220160247179442-19195-10.7
196
221105146108705-3559-3.3
222457221332439114.3
22387536205254841.1
224350510898-7393-67.8
225-11832962-4145-139.9
226-1601-3541194054.8
227119192127362-8170-6.4
228
2291242731068741739916.3
230
231
232
23310358102351231.2
2341276622214-9448-42.5
235141381287912599.800000000000001
23612101114246775.9
2371018211512-1330-11.6
238943792372002.2
239
240351912800-9281-72.5
2411324111095214619.3
2023135226934421.9
242108877124089-15212-12.3
24323315023096321870.9
244
2454628975841-29552-39
2461929527679-8384-30.3
2472699448162-21168-44
248109376-267-71
2492710348538250-44.2
PK ! xl/worksheets/sheet12.xml
251
|
252252150
54253
200520041514
|
112
254
25514540316134618141078502256
25714430121698191-255179-15
258482231148223100
|
11616031551151600058715465.7
|
259
260153185171430060610179117.1
2581111895-11895-100
261187723391329-203606-52
|
26215506240147038308024105.5
263
1185253114561756913615.2
|
264
26516031551151600058715465.7
PK ! C) xl/worksheets/sheet13.xml
266
267
2684269
270271272273
|
112
274
2758289473276277278
279354247023.1280281
2821183194377.2
283278676718.2284285
2866609434.3287288
289388640.3290291
515318517292
PK ! e q q xl/worksheets/sheet14.xml
293294
5295296297298
299299299299299
300
11715318517253398620300177922711802303
301198595815900132081835
515338376253980121200278243511804138
PK ! A xl/worksheets/sheet15.xml
302
|
120303304
151415141514
|
112
305
41534032830650474873074900249308
423297652.32529101.92492172.4
43859288959.1790829258.7507308148.5
309942250.7904050.7923270.9
|
51435720798.81329909498.81031487498.7
3101919611.31699921.31565941.5
311
312-99-0-117-0-9755-0.1
313-8753-0.1-7155-0.1-6271-0.1
|
314145403162921346181429210455442292
PK ! 1\睆$ $ xl/worksheets/sheet16.xml
315
|
31655
|
20052004200420032002
112
317727216026160261200010242
318
319811445-763938352957
32019501670711076402630
321
6020313115-529114755587
322
319-99-985-1999-3450-2570
320-503-1629-6674-4132-1333
323-602-2614-8673-7582-3903
3241519644813374
325-451-2518-8225-7449-3829
32688521662372721602612000
327
328
319991021511797559370
32087536408715562712630
32988521662372721602612000
|
330
102103104105106107
331332333334335336
337
338334339109340341
342
343
344345346347348349
7713742362104538261180966393163548171898
350143572071106586513299094103148748404388
351
3529422592567904059232775260
PK ! xl/worksheets/sheet17.xml
120303304
151415141514
300
353
35442040563552941228
356171891516541581362335
357
358750015835971428083605244281361
3622916733.53384344.32794354.7
3631738592.11544771.91303392.2
364
3653743214.53345524.22649294.5
366834001129279702712925918984292
|
367142629821320868910222547
|
368
354255002310625537
3562338211014776
357
358610693695860635945554370
36219532.925593.925314.9
36316432.514952.315563
364
36517222.625293.923734.6
366663872926518929252014292
|
367942259040592327
PK ! x%| | xl/worksheets/sheet18.xml
371
31655
20052004200420032002
112
37213299094103148741031487484043887267055
373
37474509080656530604272266499859120
375-337100-368400-1411200-1160000-682383
376
37740799043816516492271106499176737
37815502392927279885236855224827
379673841354503989867808843521023
38018716385204780803602777577603
3813168820996250609338040483213
3821455705991795395039130930141983403
38311111361381111
384
385-397592-240804-1102309-1182528-846070
386143572071106586513299094103148748404388
PK ! X2ύ xl/worksheets/sheet19.xml
387
31655
20052004200420032002
388389390391392393
394-0.63-0.55-0.58-0.44-0.31
395
396-0.46-0.76-0.6-0.74-0.67
3975.373.45.373.834.93
398-3.12-1.73-2.25-1.91-2.67
3992.251.673.121.922.26
40011-0.0111-0.14-0.61
401
402-0.6111-1.461111
4038283838485
404
40513742362104538261180966393163548171898
406
405146772131163164812822524105780889071936
PK ! =O O xl/worksheets/sheet20.xml
407
120303304
151415141514
112
408539369740955597484105532497411
412896351062.4773934658.2478237746.4
5143572072921329909429210314874292
413660943414712641415927694100
4161465757495.713587965951043876491.8
5153185172921430060629211366458292
PK ! *<` ` xl/worksheets/sheet21.xml
417418419420
421422423424
112
425426427160003
4286.213.57299487
4296.714.07359426
4307.524.88315462
4318.565.92977817
4329.56.863281502
5393697
PK ! ܸ xl/worksheets/sheet22.xml
433434
435
436437438
439440441442
4434444454465447
146
2005118710002102397448
20066135001111132.99
200751211115123.42
200846311114633.76
200931211113124.01
20101138111111384.25
54225150021059353.32
4495218945045148223
PK ! @
xl/worksheets/sheet23.xml
31655
20052004200420032002
112
452
453602904544554562962
457-10086-1214-34140-1601-3541
64
6550204458459460461
PK ! 0d xl/worksheets/sheet24.xml
462
463464464
465465466
151415141514
467
468
469
470
47111623472473474475476
477-9900-9.19999999999999999009.1999999999999991980018.4
478
4791723480481482271483
484
4850.024860
487
463464464
465465466
151415141514
488
489
469
470
47121808490491492493494
477-17033-1171293488.9000000000000127917191.8
4954775496845058.120794497
498
4990.060.10.24
PK ! +\ \ xl/worksheets/sheet25.xml
500
463464464
465465466
151415141514
501
|
|
|
|
69617502503504505506
-60177-25.76017725.712035551.3
94405072386550853473509
0.110.280.63
|
|
510
463464464
465465466
151415141514
511
|
|
|
34719512513514515516
-8382-18.16007131320228.5
|
26337517518519520521
|
|
0.37522523
PK ! xl/worksheets/sheet26.xml
524
525526
525527
525528
PK ! xl/worksheets/sheet27.xml
15295305295
|
146
711888531918853221076
533111172135347213
|
5118885351640153628289
PK ! k1| xl/worksheets/sheet28.xml
537
538
20042003200220012000
539539539539539
5401.921.231.321.061.03
PK ! fO xl/workbook.xml
PK ! Ϊ:M :M xl/sharedStrings.xml
Nelnet INCNelnetThird partyVolumePercentTotal(dollars in
millions)FFELP and private
loans59.7%40.3%Canadian loans (in U.S. $)Disclosures about Segments of an Enterprise and Related InformationThree months
ended March 31,20052004StudentLoan andAssetGuaranteeOtherManagementServicingSegmentsSegment
revenue77.0%21.1%1.9%59.9%37.4%2.7%Segment net
income (loss) before taxes82.9%15.4%1.7%34.3%68.6%(2.9)%Asset management, including student loan originations and acquisitionsLoans
outstandingFederally insured loans:StaffordPLUS/SLSConsolidationNon-federally insured loansNumber of borrowersAverage outstanding principal balance
per borrowerNumber of loansAverage outstanding principal balance
per loanWeighted average annual borrower
interest rate4.13%Weighted average remaining term (months)SUMMARY CONSOLIDATED FINANCIAL INFORMATIONThree months endedMarch 31,Year ended December 31,(dollars in thousands, except
share data)Income Statement Data:Net
interest incomeLess provision
(recovery) forloan
lossesNet interest
income after provision(recovery)
for loan lossesOther incomeDerivative
market value adjustmentand
net settlementsOperating
expensesIncome before income taxes andminority
interestNet incomeEarnings
per share, basic anddilutedWeighted
average sharesoutstandingOther
Data:Origination and
acquisitionvolume
(a)Average student
loansStudent
loans serviced(at
end of period)Ratios:Core student loan
spread1.64%1.66%1.78%1.65%2.26%Return
on average total assets1.73%0.30%1.11%0.25%0.52%0.12%Return on average
equity54.4%11.7%39.7%19.4%49.2%8.2%Net
loan charge-offs as a percentageof
average student loans0.013%0.096%0.070%0.080%0.047%0.042%0.055%As of March 31,As
of December 31,(dollars in thousands)Balance
Sheet Data:Cash and cash equivalentsStudent
loans receivables, netTotal
assetsBonds
and notes payableShareholders
equityCAPITALIZATIONAs of March 31, 2005ActualAs Adjusted(in thousands, except share
data)Cash
and cash equivalentsBonds
and notes payable (other than notes offered hereby)Notes offered
herebyTotal
bonds and notes payableShareholders
equity:Preferred
stock, $0.01 par value:50,000,000
shares authorized; no shares issued or outstandingClass
A common stock, $0.01 par value:600,000,000
shares authorized; 39,727,864 shares issued andClass
B common stock, $0.01 par value:15,000,000
shares authorized; 13,983,454 shares issued andAdditional
paid-in capitalRetained
earningsUnearned
compensationAccumulated
other comprehensive income, net of taxesTotal
shareholders equityTotal
capitalizationRATIO OF EARNINGS TO FIXED CHARGESThreemonthsendedRatio
of earnings to fixed charges(1)(dollars in millions)FFELP and private loansThree
months ended March 31,Three months ended March 31, 2005 compared to three months ended March 31, 2004ChangeDollarsInterest
income:Loan
interest, excluding variable-ratefloor
income84.9%Variable-rate
floor incomeAmortization
of loan premiums and
deferred
origination costsInvestment
interestTotal
interest income92,
378Interest expense:Interest
on bonds and notes payableLess provision
for loan lossesNet
interest income after provisionfor
loan lossesOther
income:Loan
and guarantee servicing incomeOther
fee-based incomeSoftware
services incomeOther
incomeDerivative
settlements, netTotal
other incomeOperating
expenses:Salaries
and benefitsOther
operating expenses:Depreciation
and amortization,excluding
amortization ofintangible
assetsAmortization
of intangible assetsTrustee
and other debt related feesOccupancy
and communicationsAdvertising
and marketingProfessional
servicesPostage
and distributionTotal
other operating expensesTotal
operating expensesIncome
before income taxesIncome tax
expenseNet
incomeYear ended December 31, 2004 compared to year ended December 31, 200370.6%Amortization
of loan premiums anddeferred
origination costsInterest
expense:Less
provision (recovery) for loan lossesOther income:Derivatives
market value adjustmentDerivatives
settlements, netTrustee
and other debt-related feesConsulting
fees and support servicesto
related partiesIncome
before income taxes andIncome
tax expenseIncome
before minority interestMinority
interest in subsidiary lossYear ended December 31, 2003 compared to year ended December 31, 2002Interest income:Loan interest,
excluding variable-ratefloor
income1.2%Variable-rate
floor incomeAmortization
of loan premiums and deferredorigination
costsInvestment
interestTotal
interest incomeInterest
on bonds and notes payableNet
interest incomeLess provision
for loan lossesNet
interest income after provision forloan
lossesLoan and
guarantee servicing incomeOther
fee-based incomeSoftware
services incomeOther
IncomeDerivatives
market value adjustmentDerivatives
settlements, netTotal
other incomeOperating expenses:Salaries
and benefitsOther
operating expenses:Depreciation
and amortization,excluding
amortization ofintangible
assetsAmortization
of intangible assetsTrustee
and other debt related feesOccupancy
and communicationsAdvertising
and marketingProfessional
servicesConsulting
fees and support servicesto
related partiesPostage
and distributionTotal
other operating expensesTotal
operating expensesIncome
before income taxes andminority
interestIncome
tax expenseIncome
before minority interestMinority
interest in subsidiary lossNet
income$ (21,435)As of March 31, 2005 compared to December 31, 2004As ofDecember 31,Assets:Student loans receivable, net8.0%Other assetsFair value of derivative instruments,
netLiabilities:Bonds and notes
payableOther liabilitiesTotal
liabilitiesShareholders equity:Total
liabilities and shareholdersequityLiquidity and Capital ResourcesInterest rateCarryingrange onamountof totalcarrying amountFinal maturityVariable rate
bonds and notes (a):Bond
and notes based on indices54.1%1.84% - 3.79%11/25/09 - 01/25/41Bond
and notes based on auction1.85% - 3.20%11/01/09 - 07/01/43Total
variable rate bonds and notesCommercial
paper and other2.65% - 2.80%05/13/05 - 09/02/09Fixed-rate
bonds and notes (a)5.20% - 6.68%05/01/05 - 05/01/29Other borrowings2.95% - 6.00%09/23/05 - 11/01/05100.0%Less thanMore than1 year1 to 3 years3 to 5 years5 years_____________(dollars
in thousands)Operating lease
obligationsStudent Loan PortfolioAs of December 31, 2004As of December 31, 2003Federally
insured:36.7%37.5%46.9%Non-federally
insuredUnamortized premiums and deferred
origination costsAllowance for
loan losses:Allowance
federally insuredAllowance
non-federally insuredNetActivity in the Allowance for Loan LossesThree months ended March 31,Balance
at beginning of periodProvision (recovery)
for loan losses:Federally
insured loansNon-federally
insured loansTotal
provision (recovery) forCharge-offs:Total
charge-offsRecoveries, non-federally insured
loansNet charge-offsBalance at end of periodAllocation
of the allowance forloan
losses:Total
allowance for loan lossesNet loan charge-offs
as a percentageTotal allowance
as a percentage of
average student loans0.064%0.159%0.062%0.172%0.147%Total allowance as a percentage
ofending
balance of student loans0.150%0.155%0.143%Non-federally insured allowance
as apercentage
of the ending balanceof
non-federally insured loans9.289%6.923%7.914%6.792%3.495%Ending balance of student loansEnding balance
of non-federallyinsured
loansFederally
Insured Loans:Loans
in-school/grace/deferment (1)$ 3, 584,260Loans
in forbearance (2)Loans
in repayment status:Loans
current89.9%89.6%88.6%Loans
delinquent 31-60 days (3)Loans
delinquent 61-90 days (3)Loans
delinquent 91 days orgreater
(4)Total
loans in repaymentTotal
federally insured loansNon-Federally
Insured Loans:92.0%87.5%Origination and AcquisitionBeginning
balanceDirect channel:Consolidation
loan originationsLess
consolidation of existing portfolioNet
consolidation loanoriginationsStafford/PLUS
loan originationsBranding partner channelForward flow
channelOther channelsTotal
channel acquisitionsLoans acquired in business acquisitionRepayments,
claims, capitalizedinterest
and otherEnding
balanceStudent Loan Spread AnalysisStudent
loan yield6.46%4.71%6.55%5.01%5.91%Consolidation rebate feesPremium and
deferred originationcosts
amortizationStudent
loan net yieldStudent loan cost of funds (a)Student
loan spreadVariable-rate floor incomeSpecial allowance
yield adjustment,net
of settlements on derivatives (b)Core
student loan spreadAverage
balance of student loans(in
thousands)Average balance of debt outstandingInterest Rate RiskFixed-rate
loan assets37.6%41.8%53.6%Variable-rate loans assetsFixed-rate
debt instruments4.3%5.0%Variable-rate
debt instrumentsFixed
interestBorrower/lenderEstimated variableCurrent balance ofrate rangeweighted average yieldconversion rate (a)fixed-rate assets5.5 6.0%5.69%3.05%6.0 6.56.5 7.07.0 8.0> 8.09.5 floor yieldNotional amounts by product
typeWeightedaverage fixedFixed/Floating/rate onfloatingBasisfixedfixed/floatingMaturityswaps (a)swaps (b)swaps (c)swaps2.20%Fair
value (d) (in thousands)$ (2,802)$ (1,164)Change
in fair value of derivativeinstruments$ (2,527)$ (11,918)$ (1,183)Settlements,
net$ (3,741)$ (46,058)$ (2,784)$ (579)Three
months ended March 31, 2005Change from decreaseChange from increaseof 100 basis pointsof 200 basis points(dollars in thousands, except
share data)Effect on earnings:Increase
(decrease) in pre-tax netincome
before impact ofderivative
settlements10.8%$ (10,808)(10.0)%$ (19,529)(18.1)%Impact
of derivative settlementsIncrease
(decrease) in net incomebefore
taxes1.6%$ (908)(0.8)%0.3%Increase
(decrease) in basic anddiluted
earnings per share$ (0.01)Three
months ended March 31, 2004(dollars
in thousands, except share data)Effect
on earnings:149.8%$ (4,484)(30.8)%$ (7,123)(48.9)%Increase
in net income before taxes32.8%142.9%Increase
in basic and dilutedearnings
per shareYear ended December 31, 2004(dollars
in thousands, except share data)29.7%$ (36,312)(15.5)%$ (66,882)(28.5)%4.0%10.2%22.8%Year
ended December 31, 2003(dollars
in thousands, except share data)75.0%$ (18,256)(39.4)%$ (30,356)(65.6)%56.9%$ (12,249)(26.4)%$ (17,154)(37.1)%$ (0.17)$ (0.24)INCORPORATION OF DOCUMENTS BY REFERENCEour annual report on Form 10-K for
the year ended December 31, 2004;our quarterly report on Form 10-Q
for the period ended March 31, 2005; andour current reports on Form 8-K filed
on February 10, 2005, March 2, 2005, March 31, 2005 and April 29, 2005.%Third Party56%44%Canadian loans100%42%58%RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDSYear Ended December 31,_________Ratio
of earnings to fixed charges(1)(2)PK ! |jo docProps/app.xml
Microsoft Excel0falseWorksheets28nelnet incdisclosures about segmentsasset management includingsummary consolidated financapitalizationratio of earnings to fixedratio of earnings to fixed-1ratio of earnings to fixed-2three months ended march 3year ended december 31 200year ended december 31 200-1as of march 31 2005 comparliquidity and capital resoliquidity and capital reso-1student loan portfolioactivity in the allowanceactivity in the allowance -1origination and acquisitionstudent loan spread analysisinterest rate riskinterest rate risk-1interest rate risk-2interest rate risk-3interest rate risk-4interest rate risk-5incorporation of documentsincorporation of documents-1ratio of earnings to fixed-3falsefalsefalse12.0000PK ! TP P docProps/core.xml
2020-02-08T07:18:10Z2020-02-08T07:18:10ZPK ! [Content_Types].xml
PK ! ]&
xl/styles.xml
PK ! FTR R xl/theme/theme1.xml
PK ! IK K _rels/.rels
PK ! ,<) xl/_rels/workbook.xml.rels
PK ! p xl/worksheets/sheet1.xmlPK ! ǁ& & xl/worksheets/sheet2.xmlPK ! M
X xl/worksheets/sheet3.xmlPK ! h%=5 =5 xl/worksheets/sheet4.xmlPK ! c>f
V xl/worksheets/sheet5.xmlPK ! c{; ; d xl/worksheets/sheet6.xmlPK ! Q qm xl/worksheets/sheet7.xmlPK ! -w xl/worksheets/sheet8.xmlPK ! 7P3' ' i xl/worksheets/sheet9.xmlPK ! -*' *' xl/worksheets/sheet10.xmlPK ! %J% % xl/worksheets/sheet11.xmlPK ! 3 xl/worksheets/sheet12.xmlPK ! C)
xl/worksheets/sheet13.xmlPK ! e q q X xl/worksheets/sheet14.xmlPK ! A $ xl/worksheets/sheet15.xmlPK ! 1\睆$ $ (; xl/worksheets/sheet16.xmlPK ! _ xl/worksheets/sheet17.xmlPK ! x%| | ~ xl/worksheets/sheet18.xmlPK ! X2ύ xl/worksheets/sheet19.xmlPK ! =O O [ xl/worksheets/sheet20.xmlPK ! *<` ` xl/worksheets/sheet21.xmlPK ! ܸ x xl/worksheets/sheet22.xmlPK ! @
V xl/worksheets/sheet23.xmlPK ! 0d D xl/worksheets/sheet24.xmlPK ! +\ \ ' xl/worksheets/sheet25.xmlPK ! xl/worksheets/sheet26.xmlPK ! ! xl/worksheets/sheet27.xmlPK ! k1| ) xl/worksheets/sheet28.xmlPK ! fO 1 xl/workbook.xmlPK ! Ϊ:M :M ; xl/sharedStrings.xmlPK ! |jo l docProps/app.xmlPK ! TP P docProps/core.xmlPK ! [Content_Types].xmlPK ! ]&
) xl/styles.xmlPK ! FTR R & xl/theme/theme1.xmlPK ! IK K _rels/.relsPK ! ,<) xl/_rels/workbook.xml.relsPK % %