PK ! xl/worksheets/sheet1.xml
0
1
2
345
6
7
8
PK ! xl/worksheets/sheet2.xml
9
1011
1220133
147100153
162000171
181.11195
201.36211
2213.25234
PK ! z
( ( xl/worksheets/sheet3.xml
24
2526272829
30
31181781215000245000285000
32100730800007500045000
33208108000010000090000
34146421150000160000170000
35430613430000375000385000
880355955000955000975000
36
37181773145000165000170000
3834027400004000040000
393180500009000090000
218980235000295000300000
401099335119000012500001275000
PK ! I
xl/worksheets/sheet4.xml
412627
30
31763671
32678850
33782799
34601759
35774629
732692
36
37412532
38485754
3942743
42443615
4467243678
PK ! xl/worksheets/sheet5.xml
45
4647484950
5117700021500025000052
5354215000245000285000
PK ! = xl/worksheets/sheet6.xml
55565758596061
21326263646566100
PK ! C> xl/worksheets/sheet7.xml
6747484950
5197000960006500052
5368800007500045000
PK ! @ xl/worksheets/sheet8.xml
6947484950
5115000490008500052
70718000010000090000
PK ! S xl/worksheets/sheet9.xml
7247484950
5116500016500016000052
5373150000160000170000
PK ! ʦ xl/worksheets/sheet10.xml
7447484950
5136000036700035000052
5375430000375000385000
PK ! Dvw w xl/worksheets/sheet11.xml
76
7747484950
5115900013600016100052
5378145000165000170000
PK ! Q xl/worksheets/sheet12.xml
7980818283
1945848561
PK ! J xl/worksheets/sheet13.xml
8647484950
5132000520005500052
5387400004000040000
PK ! .} xl/worksheets/sheet14.xml
8880818283
1563899020
PK ! X< xl/worksheets/sheet15.xml
9147484950
5152400008100052
5392500009000090000
PK ! xl/worksheets/sheet16.xml
9380818283
3173949512
PK ! <_H H xl/worksheets/sheet17.xml
96
979899100101
30
3168131
321631
3316132
34566543
3534
1024253
190133157
36
37292931
392443
3861
373384
10321
10419
1052271662351
PK ! &w w xl/worksheets/sheet18.xml
106
107108
109110111
1124711311447113114
30
3138804206-32654.540.46
32281395-1145.975.950.02
33372349241.521.55-0.03
3447144783-684.644.490.15
3517512294-5423.272.820.45
10228412987-1457.386.980.4
1150178-1781161.88116
1171384015192-13524.614.20.4
|
36
3722662714-4482.462.210.25
39758776-170.870.720.15
11730243490-181.691.520.17
1181686518681-18173.513.160.35
PK ! M xl/worksheets/sheet19.xml
119
120121
122122
123123
30
312891561
32213172
3318961374
34988996
35768421
10230822712
1241008778
12531420
12682768434
|
36
37692726
39686960
12613781686
127965410121
PK ! xl/worksheets/sheet20.xml
128129
130131132133131132133
134
1352.591119134532.798559537
136
1372.0633850702.395987793
PK ! iN. N. xl/worksheets/sheet21.xml
138
139140141142143144140145
146146147147147148149
150
151
30
1523.4823.270.310.60.070000000000000016685978
1535.991951011
1541.526119
1553.525222
1564.46126882
1574.271511104
1582.881041128
1597.31834
36
1600.9720.5911365
1612.996.191491601
1622.5482.171611966
1630.645228
1643.49129811568
|
165
30
1525.518.370.230.68999999999999990.03321218149
1535.9287456
1541.523677485
1553.4516147
1564.66454730373
1664.65456330520
1583.26164715692
1596.039634965
1678.3418706978
1687.38283311943
36
1602.0942.8472810835
1612.6976.73999999999999137715903
1692.4563210526738
1700.8775326868
1713.5115567137850
1724.61384193618
1731.69302455800
1743.5116865149418
PK ! uP" " xl/worksheets/sheet22.xml
139140141142143144145
146146147147147149
175
30
1541.8612360
1562.69511
36
1700.334970
1761.4617841
177
30
1522.1232.530.161.610.164242
1534.281550
1542.0317744
1562.7910519
1582.544934
1784.852341
1793.287275
1804.336911
1675.4612075
1815.0518986
1821.7911044
1835.631704
1842.3112748
1854.54429
1861.93504
36
1600.789.9499999999999993420
1611.7941.3310515
1871.5433.6313935
1700.3851266
1881.97139199
1892.9686869
1900.6170171
1911.91157040
PK ! ;hA xl/worksheets/sheet23.xml
139140141142143144145
146146147147147149
192
30
1524.6114.720.270.550.0510536
1933.14391
1537.06585
1945.49976
1541.6426068
1554257
1564.127265
1954.127522
1583.151100
1784.362213
1963.963313
1594.871137
1677.4510574
1977.211711
1821.16679
1834.543888
1984.044567
1854.561263
1992.891823
2004.1131.111896
36
1601.0521.2315040
1612.5454.772667
2011.2826.2817707
1700.3682089
2023.7769674
2030.5399795
2041.86169470
PK ! z!X' ' xl/worksheets/sheet24.xml
205
206207
4711347113
208
209261863536399989173596
21082461168246116
211173452075571635100377
2122741453199111277186392
2133686461092173074234495
21480094412167963227
2157578836170227579261915
2161998522070207134791020002
2177982572680296078271861
218537227116537227116
2195742136232250856313000
220-47462198108-370682435141
221-213051533835844124225
222-45331682770-406526310916
223-2.610.48-2.351.82
|
224135944105964438296696007
|
225
2261244168413661667
22720.231.2522.4231.66
2281958190619071955
2297275766871608083
PK ! &b xl/worksheets/sheet25.xml
230
231
2095133636911181781160875
2101930511620810116
2112632324621100730106191
2124171045273146421175878
2134649048932181773183662
2141066635603402751175
23231801163180116
21512343377238430613366030
23332244323653510993351043811
234
20949654721022244
21221166116
21354862223662237
2141564674
23231163116
215292110091
2351093119646234646
236447287221981438637
237123281448354126
|
238
231
2095076337726184489158823
2101699111616991116
2112878424309102673104771
2124344246620148561170478
2134511746149182964178334
2141049640523195651650
21513092879752430748364006
23332652123860810983821028062
234
20952556621792233
21211165116
21355357523672162
2141474473
21528199987
2391121116746944555
236512390732043242604
237122780048384115
PK ! M%TU U xl/worksheets/sheet26.xml
240
209664756763569
241782116782116
211655742678697
242687569601565
213442295412276
243431116485326
2156371200774913
244623769672640
PK ! O% O% xl/worksheets/sheet27.xml
245
246247
|
248
249
250170041332008
2516730067750
252
2533994152342
2545854369695
255253160222630
2561868219313
2577458144719
25855902112
25911699392977
260804831903546
2616639455838
26239017229279
26340491174067456
49593595256119
264
249
265173374185329
266345216816
26711637905
2681380313602
269752310061
2701203512955
258467277
271210654276945
2721000000830000
273178236127735
274593320611227
275
276
27732940073241922
278174470148032
27911624858
2803725415665
281-5134417046
282-15141-27311
28329771493410212
49593595256119
PK ! dU0
+
+ xl/worksheets/sheet28.xml
284
206207
4711347113
|
285
28643724044938316384061917714
|
287
288237388242363924927897712
28987891608344236109500
2177982572680296078271861
2902589027726115800119085
29156655513427212732
292116116-15044001
29315424142875799957887
2945019-56588242389
2952941-933-1509819
296-74-16464-74-9733
297537227116537227116
298-6233-4453-718816320
299-47462198108-370682435141
300-213051533835844124225
222-45331682770-406526310916
|
301-2.610.48-2.351.82
302-2.610.48-2.351.81
|
303
304173616171837172893171250
305173616173432172893171486
PK ! y.I I xl/worksheets/sheet29.xml
306
206207
4711347113
|
307
222-45331682770-406526310916
308
2177982572680296078271861
309-3924625358-1655072145
310907499344490447632
296-74-16464-74-9733
29156655513427212732
218537227116537227116
298-6233-4453-718816320
1251250646262381716048
311-694-5682-9081-21449
312
251-312992944508149
3132687-2968771713304
314217066811-23232-44145
259264907156-2344718909
265-50340-49550-12695-20928
268-6204-7380-3764246
224135944105964438296696007
|
315
316-133095-151843-577789-445550
317-4776116-69855-12035
3181714262617173358
319-137700-109217-647473-384227
|
320
321-31999-29331-126266-118121
322-1961-3274-10605-12063
3231092811610928116
3245000060000290000315000
325116-30000-120000-605000
326116116116200000
327116116116-3133
328116116-19000-12031
3293843167412367232742
330308111413648729-202606
|
331-682318-15191376
|
3322837311201-161967110550
333141668320807332008221458
334170041332008170041332008
|
335
33622261218895815252213
33716495299735647856962
PK ! ՚
e e xl/worksheets/sheet30.xml
338
339339340340
341342343342343
344237388242363924927897712
2095412058106229911225647
2101317211613172116
21118165194826953273376
34527691254068028798037
2133140233606130129128618
34652791161672617885
2158755999324363894347710
44237388235924903651891273
PK ! pϷ xl/worksheets/sheet31.xml
347
339339340340
348342343342343
3495412058106229911225647
350
351-18845-29214-82057-131750
352-688-367-7123107
353-520-611-2122-2422
354340672791413860991582
3555133636911181781160875
356664756763569
PK ! eW W xl/worksheets/sheet32.xml
357
339339340340
348342343342343
3491317235813172358
350
3512611626116
35218961161896116
3541509435815094358
3551930511619305116
356782358782358
PK ! xl/worksheets/sheet33.xml
359
339339340340
348342343342343
34918165194826953273376
350
35178167376513
352-978-1365-1504-71
353-16-15-67191
35417249182696833774009
3552632324621100730106191
356655742678697
PK ! FY xl/worksheets/sheet34.xml
360
339339340340
348342343342343
34927691254068028798037
350
3516065281391
352109643245611564
353-185-148-435-551
35428662257558469499441
3554171045273141032175878
356687569601565
PK ! C' ' xl/worksheets/sheet35.xml
361
339339340340
348342343342343
3493140233606130129128618
350
351-10079-19006-48417-67720
3526142192-8842718
353-75-51-297-205
362-1327-2291-5581-12762
35420535144507495050649
3554649048932181773183662
356442295412276
PK ! в9 9 xl/worksheets/sheet36.xml
363
339339340340
348342343342343
34952793581672617885
350
351-171116-520-1758
352-5116517-60
353-35116-108-559
362-471116-1052116
35445973581556315508
355106661163212047615
356431358485326
PK ! KƢ- - xl/worksheets/sheet37.xml
364
339339340340
348342343342343
3498755999324363894347710
350
351-298-6-1471-1651
352-46282084-54714582
353-377-406-1538-1611
362-3593-8341-22305-14806
3547866392655333109334224
35512343377238430613366030
3566371200774913
PK ! ~eS` ` xl/worksheets/sheet38.xml
365
339339340340
348342343342343
3665412058106229911225647
350
367-487-282-6259984
353-520-610-2122-2421
3685311357214221530224210
369665581266572806622865466225159
37061958723192359
3716690669866996695
PK ! #e e xl/worksheets/sheet39.xml
372
339339340340
348342343342343
3661317235813172358
350
36718961161896116
353116116116116
3681506835815068358
369661579866116661579866116
370492116492116
371663266116663266116
PK ! j㆟ xl/worksheets/sheet40.xml
373
339339340340
348342343342343
36618165194826953273376
350
367-907-1343-121754
353-16-15-67191
36817242181246824873621
3696618106661814266706216673813
370168161641641
37166108661136611066115
PK ! W9 xl/worksheets/sheet41.xml
374
339339340340
348342343342343
36627691254068028798037
350
367109643245611569
353-185-148-435-551
36828602256908441399055
37537621629376191483766410237675305
3703082798821090
37737670376693767337669
PK ! Y xl/worksheets/sheet42.xml
378
339339340340
348342343342343
3663140233606130129128618
350
3676712248-8212815
353-75-51-297-205
362-1327-2291-5581-12762
3683067133512123430118466
37967373027252862
38046464541
PK ! Є xl/worksheets/sheet43.xml
381
339339340340
348342343342343
36652793581672617885
350
367-5116515-60
353-35116-108-559
362-471116-1052116
36847683581608117266
37932611610241454
380153581612
PK ! : xl/worksheets/sheet44.xml
382
339339340340
348342343342343
3668755999324363894347710
350
367-42291806-52204407
353-377-406-1538-1610
362-3593-8341-22305-14806
3687936092383334831335701
369668270366924716634314766336431
3701048103041433821
3716679669066836688
PK ! (a
xl/workbook.xml
PK ! Pc? ? xl/sharedStrings.xml
SIGNATURESAGNICO EAGLE MINES LIMITED(Registrant)Date: February 14, 2014By:/s/ R. Gregory LaingR. Gregory LaingGeneral Counsel, Sr. Vice President, Legaland Corporate Secretary11:00 AM (E.S.T.)2014 Commodity and currency price
assumptionsApproximate impact on total cash costs per
ounceSilver ($/oz)$1 / oz change in silver priceCopper ($/mt)10% change in copper priceZinc ($/mt)10% change in zinc priceC$/US$$0.01 change in US$/C$US$/EURO$0.01 change in Euro$/US$MXP/US$1 peso change in US$/MXNLaRonde, Goldex, La India and Meadowbank are Key Production Drivers Over the Next Two YearsEstimated Payable Gold
Production2013 Actual2014 Estimated
Mid-Point2015 Estimated
Mid-Point2016 Estimated
Mid-PointNorthern BusinessLaRondeLapaGoldexKittilaMeadowbankSouthern BusinessPinos AltosCreston MascotaLa IndiaTotal Gold ProductionTotal Cash Costs Per Ouncen/a*TotalNorthern BusinessLaRonde Forecast2013201420152016Previous Guidance (oz)n.a.Current Guidance (oz)181,781 (actual)LaRonde
2014
ForecastOre
Milled
(000
tonnes)Gold (g/t),
Mill
RecoverySilver (g/t),
Mill
RecoveryZinc (%),
Mill RecoveryCopper (%),
Mill RecoveryMinesite Cost
Per Tonne43.37, 93.2%22.8, 65.8%0.55, 66.8%0.3, 80.1%C$Lapa Forecast100,730 (actual)Goldex
ForecastCurrent Guidance (oz)20,810 (actual)Kittila
Forecast146,421 (actual)Meadowbank
Forecast430,613 (actual)Southern BusinessPinos Altos
Forecast181,773 (actual)Pinos Altos
2014 ForecastTotal Ore
(000 tonnes)Gold (g/t)
RecoverySilver (g/t)
RecoveryMinesite Cost
Per Tonne2.45, 94.7%73, 44.8%Creston Mascota
Forecast34,027 (actual)Creston Mascota
2014 Forecast1.3, 61.2%13.4, 7.2%La India Forecast3,180 (actual)La India 2014
Forecast0.84, 58.2%3.6, 21.8%Continued Capital Discipline Expected in 2014Estimated 2014 Capital
Expenditures
(millions of $)SustainingDevelopment
ProjectsCapitalized
ExplorationExpensed
ExplorationMeliadineProject Eval/Corp DevOther ExplorationTotal ExpendituresGold Reserves - 16.9M Ounces with 11% Improvement in GradeProven & ProbableAverage Gold ReserveGold ReservesReserve (000s ounces)Grade (g/t)By Mine2012ChangeBousquetTotal/AverageTotal ReservesDecember 31, 2013 ResourcesMeasured & IndicatedInferredResources*(000 oz gold)Bousquet/EllisonOtherSubtotalTotal ResourcesDec. 31, 2012Dec. 31, 2013ZoneGold grade
(g/t)Gold
(000s oz)Tonnes
(000s)Proven & Probable reservesVault zone, Meadowbank mineIndicated resourcesD zone, Goldex mineDetailed Mineral Reserve and Resource Data (as at December 31, 2013)Category and OperationAuAgCuZnPbTonnes(g/t)(%)(000s(000s)oz.)Proven Mineral ReserveLaRonde (underground)Lapa (underground)Goldex (underground)Kittila (open pit)Kittila (underground)Kittila Total ProvenMeadowbank (open pit)Meliadine (open pit)Pinos Altos (open pit)Pinos Altos (underground)Pinos Altos Total ProvenLa India (open pit)Subtotal Proven Mineral ReserveProbable Mineral ReserveKittila Total ProbableMeliadine (underground)Meliadine Total ProbablePinos Altos Total ProbableLa India projects (open pit)Subtotal Probable Mineral ReserveNorthern Total Proven and Probable ReservesSouthern Total Proven and Probable ReservesTotal Proven and Probable Mineral ReservesMeasured Mineral ResourceTotal Measured Mineral ResourceIndicated Mineral ResourceMeadowbank (underground)Meadowbank Total IndicatedMeliadine (open pit)Meliadine Total IndicatedBousquet (open pit)Bousquet (underground)Bousquet Total IndicatedEllison (underground)Swanson (open pit)Pinos Altos Total IndicatedTotal Indicated Mineral ResourceNorthern Total Measured and Indicated ResourcesSouthern Total Measured and Indicated ResourcesTotal Measured & Indicated Mineral ResourcesInferred Mineral ResourceLapa (open pit Zulapa)Lapa Total InferredKittila Total InferredMeadowbank Total InferredMeliadine Total InferredBousquet Total InferredKuotko, Finland (open pit)Kylmäkangas, Finland (underground)Pinos Altos Total InferredNorthern Total Inferred ResourcesSouthern Total Inferred ResourcesTotal Inferred ResourceSUMMARY OF OPERATIONS KEY PERFORMANCE INDICATORSThree months ended
December 31,Year ended
December 31,Operating margin(i) by mine:LaRonde mineGoldex mineLapa mineKittila minePinos Altos mineCreston Mascota deposit at Pinos AltosMeadowbank mineTotal operating marginAmortization of property, plant and mine developmentImpairment lossExploration, corporate and otherIncome (loss) before income and mining taxesIncome and mining taxes expense (recovery)Net income (loss) for the periodNet income (loss) per share - basic (US$)Cash provided by operating activitiesRealized prices (US$):Gold (per ounce)Silver (per ounce)Zinc (per tonne)Copper (per tonne)Payable production(ii):Gold (ounces):La India projectTotal gold (ounces)Silver (thousands of ounces):Total silver (thousands of ounces)Zinc (tonnes)Copper (tonnes)Payable metal sold:Total silver (thousands of ounces)Total cash costs per ounce of gold produced (US$)(iii):Goldex mine(iv)Kittila mine (v)Creston Mascota deposit at Pinos Altos(vi)Weighted average total cash costs per ounce of gold producedCONSOLIDATED BALANCE SHEETSAs at
December 31, 2013As at
December 31, 2012ASSETSCurrentCash and cash equivalentsTrade receivablesInventories:Ore stockpilesConcentrates and dore barsSuppliesIncome taxes recoverableAvailable-for-sale securitiesFair value of derivative financial instrumentsOther current assetsTotal current assetsOther assetsGoodwillProperty, plant and mine developmentLIABILITIES AND SHAREHOLDERS EQUITYAccounts payable and accrued liabilitiesReclamation provisionDividends payableInterest payableIncome taxes payableCapital lease obligationsTotal current liabilitiesLong-term debtReclamation provision and other liabilitiesDeferred income and mining tax liabilitiesSHAREHOLDERS EQUITYCommon shares:Authorized - unlimited Issued - 174,181,163 (December 31, 2012 - 172,296,610)Stock optionsWarrantsContributed surplusRetained earnings (deficit)Accumulated other comprehensive lossTotal shareholders equityCONSOLIDATED STATEMENTS OF INCOME (LOSS)REVENUESRevenues from mining operationsCOSTS, EXPENSES AND OTHER INCOMEProduction (i)Exploration and corporate developmentGeneral and administrativeImpairment loss on available-for-sale securitiesProvincial capital taxInterest expenseInterest and sundry expense (income)Loss (gain) on derivative financial instrumentsGain on sale of available-for-sale securitiesImpairment loss (ii)Foreign currency translation (gain) lossIncome (loss) before income and mining taxesIncome and mining taxes expense (recovery)Net income (loss) per share - basicNet income (loss) per share - dilutedWeighted average number of common shares outstanding (in thousands):BasicDilutedCONSOLIDATED STATEMENTS OF CASH FLOWSOPERATING ACTIVITIESAdd (deduct) items not affecting cash:Deferred income and mining taxesStock-based compensationAdjustment for settlement of environmental remediationChanges in non-cash working capital balances:Income taxesInventoriesINVESTING ACTIVITIESAdditions to property, plant and mine developmentAcquisitions and investmentsNet proceeds from sale of available-for-sale securitiesCash used in investing activitiesFINANCING ACTIVITIESDividends paidRepayment of capital lease obligationsSale-leaseback financingProceeds from long-term debtRepayment of long-term debtNotes issuanceLong-term debt financing costsRepurchase of common shares for restricted share unit planCommon shares issuedCash provided by (used in) financing activitiesEffect of exchange rate changes on cash and cash equivalentsNet increase (decrease) in cash and cash equivalents during the periodCash and cash equivalents, beginning of periodCash and cash equivalents, end of periodSUPPLEMENTAL CASH FLOW INFORMATION:Interest paidIncome and mining taxes paidRECONCILIATION OF NON-GAAP FINANCIAL PERFORMANCE MEASURESThree
Months
EndedYear
Ended(thousands of United States dollars)December
31, 2013December
31, 2012Production costs per the consolidated statements of income (loss)Kittila mine(i)Creston Mascota deposit at Pinos Altos(ii)LaRonde Mine - Total Cash Costs per Ounce of Gold Produced(thousands of United States dollars, except
as noted)Production costsAdjustments:Byproduct metal revenues, net of smelting, refining and marketing chargesInventory and other adjustments(iv)Non-cash reclamation provisionCash operating costsGold production (ounces)Total cash costs per ounce of gold produced ($ per ounce)(iii)Goldex Mine - Total Cash Costs per Ounce of Gold Produced$Lapa Mine - Total Cash Costs per Ounce of Gold ProducedKittila Mine - Total Cash Costs per Ounce of Gold ProducedPinos Altos Mine - Total Cash Costs per Ounce of Gold ProducedStripping costs(vi)Creston Mascota deposit at Pinos Altos - Total Cash Costs per Ounce of Gold ProducedMeadowbank Mine - Total Cash Costs per Ounce of Gold ProducedLaRonde Mine - Minesite Costs per TonneProduction costsInventory adjustment(viii)Minesite operating costsMinesite operating costs (thousands of C$)Tonnes of ore milled (thousands of tonnes)Minesite costs per tonne (C$)(vii)Goldex Mine - Minesite Costs per TonneLapa Mine - Minesite Costs per TonneKittila Mine - Minesite Costs per TonneMinesite operating costs (thousands of )Minesite costs per tonne ()(vii)Pinos Altos Mine - Minesite Costs per TonneTonnes of ore processed (thousands of tonnes)Minesite costs per tonne (US$)(vii)Creston Mascota deposit at Pinos Altos - Minesite Costs per TonneMeadowbank Mine - Minesite Costs per TonnePK ! !
docProps/app.xml
Microsoft Excel0falseWorksheets44signatures1100 am estlaronde goldex la india anlaronde goldex la india an-1northern businessnorthern business-1northern business-2northern business-3northern business-4northern business-5southern businesssouthern business-1southern business-2southern business-3southern business-4southern business-5continued capital discipligold reserves 169m ouncesdecember 31 2013 resourcesdecember 31 2013 resources-1detailed mineral reserve adetailed mineral reserve a-1detailed mineral reserve a-2summary of operations keysummary of operations key -1summary of operations key -2consolidated balance sheetsincome losscash flowsreconciliation of nongaaplaronde mine total cash cgoldex mine total cash colapa mine total cash costkittila mine total cash cpinos altos mine total cacreston mascota deposit atmeadowbank mine total caslaronde mine minesite cosgoldex mine minesite costlapa mine minesite costskittila mine minesite cospinos altos mine minesitecreston mascota deposit at-1meadowbank mine minesitefalsefalsefalse12.0000PK ! &P P docProps/core.xml
2020-01-18T15:55:56Z2020-01-18T15:55:56ZPK ! Pު [Content_Types].xml
PK ! Nq q
xl/styles.xml
PK ! FTR R xl/theme/theme1.xml
PK ! IK K _rels/.rels
PK ! V xl/_rels/workbook.xml.rels
PK ! xl/worksheets/sheet1.xmlPK ! S xl/worksheets/sheet2.xmlPK ! z
( (
xl/worksheets/sheet3.xmlPK ! I
xl/worksheets/sheet4.xmlPK ! ) xl/worksheets/sheet5.xmlPK ! = 0 xl/worksheets/sheet6.xmlPK ! C> 7 xl/worksheets/sheet7.xmlPK ! @ ^= xl/worksheets/sheet8.xmlPK ! S 5C xl/worksheets/sheet9.xmlPK ! ʦ I xl/worksheets/sheet10.xmlPK ! Dvw w N xl/worksheets/sheet11.xmlPK ! Q U xl/worksheets/sheet12.xmlPK ! J Z xl/worksheets/sheet13.xmlPK ! .} ` xl/worksheets/sheet14.xmlPK ! X< e xl/worksheets/sheet15.xmlPK ! k xl/worksheets/sheet16.xmlPK ! <_H H p xl/worksheets/sheet17.xmlPK ! &w w ` xl/worksheets/sheet18.xmlPK ! M xl/worksheets/sheet19.xmlPK ! xl/worksheets/sheet20.xmlPK ! iN. N. xl/worksheets/sheet21.xmlPK ! uP" " xl/worksheets/sheet22.xmlPK ! ;hA xl/worksheets/sheet23.xmlPK ! z!X' ' ! xl/worksheets/sheet24.xmlPK ! &b I xl/worksheets/sheet25.xmlPK ! M%TU U i xl/worksheets/sheet26.xmlPK ! O% O% fy xl/worksheets/sheet27.xmlPK ! dU0
+
+ xl/worksheets/sheet28.xmlPK ! y.I I 0 xl/worksheets/sheet29.xmlPK ! ՚
e e c xl/worksheets/sheet30.xmlPK ! pϷ ' xl/worksheets/sheet31.xmlPK ! eW W 9 xl/worksheets/sheet32.xmlPK ! {J xl/worksheets/sheet33.xmlPK ! FY K\ xl/worksheets/sheet34.xmlPK ! C' ' n xl/worksheets/sheet35.xmlPK ! в9 9 t xl/worksheets/sheet36.xmlPK ! KƢ- - xl/worksheets/sheet37.xmlPK ! ~eS` ` H xl/worksheets/sheet38.xmlPK ! #e e xl/worksheets/sheet39.xmlPK ! j㆟ { xl/worksheets/sheet40.xmlPK ! W9 a xl/worksheets/sheet41.xmlPK ! Y xl/worksheets/sheet42.xmlPK ! Є U xl/worksheets/sheet43.xmlPK ! : >" xl/worksheets/sheet44.xmlPK ! (a
: xl/workbook.xmlPK ! Pc? ? G xl/sharedStrings.xmlPK ! !
z docProps/app.xmlPK ! &P P ( docProps/core.xmlPK ! Pު [Content_Types].xmlPK ! Nq q
b xl/styles.xmlPK ! FTR R xl/theme/theme1.xmlPK ! IK K _rels/.relsPK ! V xl/_rels/workbook.xml.relsPK 5 5 e