MIRA INFORM REPORT

1. Summary Information

		Country	India
Company Name	NEXO INDUSTRIES LIMITED	Principal Name 1	Mr. Amrik Singh
Status	Satisfactory	Principal Name 2	Mr. Rajinder Singh
		Registration #	16 - 021859
Street Address	585, Overlock Roadmiller Ganj, Ludhiana – 141 003, Punjab, India
Established Date	09.10.1998	SIC Code	--
Telephone#	91-161-2848040	Business Style 1	Manufacturer
Fax #	91-161-2848042	Business Style 2	--
Homepage	http://www.nexoindia.com	Product Name 1	Nuts
# of employees	340 (Office-40, Factory-300) Approximately	Product Name 2	Bolts
Paid up capital	Rs. 99,565,000/-	Product Name 3	Structures
Shareholders	Directors or relatives of directors – 100%	Banking	State Bank of India
Public Limited Corp.	No	Business Period	14 Years
IPO	No	International Ins.	-
Public Enterprise	No	Rating	Ba (49)
Related Company
Relation	Country	Company Name	CEO
Note	-

2. Summary Financial Statement

Balance Sheet as of	31.03.2011		(Unit: Indian Rs.)
Assets		Liabilities
Current Assets	512,121,000	Current Liabilities	234,295,000
Inventories	272,291,000	Long-term Liabilities	360,224,000
Fixed Assets	316,522,000	Other Liabilities	19,303,000
Deferred Assets	0	Total Liabilities	613,822,000
Invest& other Assets	35,000	Retained Earnings	387,582,000
		Net Worth	487,147,000
Total Assets	1,100,969,000	Total Liab. & Equity	1,100,969,000
Total Assets (Previous Year)	1,109,218,000
P/L Statement as of	31.03.2011		(Unit: Indian Rs.)
Sales	1,399,804,000	Net Profit	60,962,000
Sales(Previous yr)	1,437,583,000	Net Profit(Prev.yr)	67,676,000

MIRA INFORM REPORT

Report Date :

23.05.2012

IDENTIFICATION DETAILS

Name :	NEXO INDUSTRIES LIMITED [w.e.f. 11.07.2005]

Formerly Known As :	NEXO INDUSTRIES PRIVATE LIMITED

Registered Office :	585, Overlock Roadmiller Ganj, Ludhiana – 141 003, Punjab

Country :	India

Financials (as on) :	31.03.2011

Date of Incorporation :	09.10.1998

Com. Reg. No.:	16 - 021859

Capital Investment / Paid-up Capital :	Rs. 99.565 Millions

CIN No.: [Company Identification No.]	U28939PB1998PLC021859

TAN No.: [Tax Deduction & Collection Account No.]	JLDN00600F

PAN No.: [Permanent Account No.]	AABCN0558L

Legal Form :	A Closely held Public Limited Liability Company

Line of Business :	Manufacturer of Nuts, bolts and Structures.

No. of Employees :	340 (Office-40, Factory-300) (Approximately)

RATING & COMMENTS

MIRA’s Rating :

Ba (49)

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

Maximum Credit Limit :	USD 1900000

Status :	Satisfactory

Payment Behaviour :	Regular

Litigation :	Clear

Comments :	Subject is a well established and reputed company having satisfactory track. Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitments. The company can be considered normal for business dealings at usual trade terms and conditions.

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

ECGC Country Risk Classification List – September 30, 2011

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

India

Risk Category	ECGC Classification
Insignificant	A1
Low	A2
Moderate	B1
High	B2
Very High	C1
Restricted	C2
Off-credit	D

LOCATIONS

Registered Office :	585, Overlock Road, Miller Ganj, Ludhiana – 141 003, Punjab, India
Tel. No.:	91-161-2532331/ 2532332/ 2532333/2848040
Fax No.:	91-161-2848042/2532334/ 2535280
E-Mail :	nexo_ind@yahoo.com nexo@nexoindia.com sbi.05276@sbi.co.in nexo@vsnl.com samna_ldh@yahoo.com
Website :	http://www.nexoindia.com http://www.nexogroup.com

Head Office :	Village Mangarh, Kohara Machhiwara Road, Ludhiana, Punjab, India
Tel. No.:	91-161-2848686/ 2848040
Fax No.:	91-161-2848042/ 2843662
E-Mail :	info@nexoindia.com

Factory :	Focal Point, Ludhiana – 141 001, Punjab, India
Area :	3000 Sq. Yards
Location :	Owned

Branch Office :	Located At: v New Delhi v Mumbai v Chennai v Vadodara v Hyderabad

DIRECTORS

AS ON 30.09.2011

Name :

Mr. Amrik Singh

Designation :

Director

Address :

330, Model Town, Ludhiana – 141 002, Punjab, India

Date of Birth/Age :

14.08.1961

Date of Appointment :

09.10.1998

DIN No.:

00933844

Other Directorship :

S.No.	CIN	Name of the Company	Current designation of the director	Date of appointment at current designation	Original date of appointment	Company Status	Defaulting status
1	U28939PB1998PLC021859	NEXO INDUSTRIES LIMITED	Managing director	01-11-08	09-10-98	Active	NO
2	U55101PB2005PTC028896	IVORY RETREAT PRIVATE LIMITED	Director	13-02-09	13-02-09	Active	NO

Name :

Mr. Rajinder Singh

Designation :

Director

Address :

250 – R, Model Town, Ludhiana – 141 002, Punjab, India

Date of Birth/Age :

15.07.1943

Date of Appointment :

09.10.1998

DIN No.:

01039135

Other Directorship :

S.No.	CIN	Name of the Company	Current designation of the director	Date of appointment at current designation	Original date of appointment	Company Status	Defaulting status
1	U28939PB1998PLC021859	NEXO INDUSTRIES LIMITED	Managing director	01-11-08	09-10-98	Active	NO
2	U55101PB2005PTC028896	IVORY RETREAT PRIVATE LIMITED	Director	13-02-09	13-02-09	Active	NO

Name :

Mr. Charanjit Kaur

Designation :

Director

Address :

330, Model Town, Ludhiana – 141 002, Punjab, India

Date of Appointment :

30.09.2005

DIN No.:

01041990

Name :

Mr. Gurdip Kaur

Designation :

Director

Address :

250 – R, Model Town, Ludhiana – 141 002, Punjab, India

Date of Appointment :

30.09.2005

DIN No.:

02475562

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

AS ON 30.09.2011

Names of Shareholders		No. of Shares
Rajinder Singh		5091500
Amrik Singh		3957500
Avtar Singh		250000
Amritpal Singh		50000
Gurdip Kaur		150000
Rajinder Singh and Sons, India		50000
Charanjit Kaur		400500
Mandeep Kaur		500
Gurvinder Kaur		500
Gurvinder Singh		2500
Sukhwinder Singh		500
Suminder kaur		500
Manjeet Singh		500
Kuldeep Singh		500
Manpreet Singh		500
Harbhajan Singh and Sons (HUF), India		500
Paramjit Kaur		500
Total		9956500

AS ON 30.09.2011

Equity Share Breakup		Percentage of Holding
Category
Directors or relatives of directors		100.00
Total		100.00

BUSINESS DETAILS

Line of Business :

Manufacturer of Nuts, bolts and Structures.

Products :

v Hex Bolt

v Hex Screw

v Hex Nut

v Coach Bolt

v Hex Bolt(structural)

v Spring Washer

v Plain Washer

v Pack Washer

v High Strength Structural Boly (Heavy Series)

v High Strength Structural Nut (Heavy Series)

v Heavy Washer

v Mechanical Properties of Bolt and Nut

v Hot Dip Galvanising

PRODUCTION STATUS AS ON 31.03.2011

Particulars	Unit	Licensed Capacity	Installed Capacity	Actual Production
Fasteners	M.T.	N.A.	N.A.	20373.119
Structure	M.T.	N.A.	N.A.	225.035

GENERAL INFORMATION

No. of Employees :

340 (Office-40, Factory-300) Approximately

Bankers :

State Bank of India, SCB Miller Ganj, Pahwa Complex, Ludhiana – 141003, Punjab, India

Facilities :

Secured Loan	As on 31.03.2011 (Rs. in Millions)	As on 31.03.2010 (Rs. in Millions)
Rupee term loan bank secured	63.935	64.732
Working capital loans bank secured	257.436	430.313
Loans taken for vehicles secured	4.770	10.910
Total	326.141	505.955

Unsecured Loan	As on 31.03.2011 (Rs. in Millions)	As on 31.03.2010 (Rs. in Millions)
Rupee term loan bank secured	6.719	2.394
Loans directors unsecured	14.574	9.014
Other Debt unsecured	12.790	11.691
Total	34.083	23.099


Banking Relations :	--

Auditors :
Name :	Kapoor Sanjay and Associates Chartered Accountants
Address :	72-73, Guru Nanak Dev market, Near Water Tank, Gill Road, Ludhiana – 141 001, Punjab, India
Income-tax PAN of auditor or auditor's firm :	AAWPK9744M

CAPITAL STRUCTURE

AS ON 31.03.2011

Authorised Capital :

No. of Shares	Type	Value	Amount

10000000	Equity Shares	Rs. 10/- each	Rs. 100.000 Millions

Issued, Subscribed & Paid-up Capital :

No. of Shares	Type	Value	Amount

9956500	Equity Shares	Rs. 10/- each	Rs. 99.565 Millions

FINANCIAL DATA

[all figures are in Rupees Millions]

ABRIDGED BALANCE SHEET

SOURCES OF FUNDS		31.03.2011	31.03.2010	31.03.2009
SHAREHOLDERS FUNDS
1] Share Capital		99.565	19.913	19.913
2] Share Application Money		0.000	0.000	0.000
3] Reserves & Surplus		387.582	406.272	338.595
4] (Accumulated Losses)		0.000	0.000	0.000
NETWORTH		487.147	426.185	358.508
LOAN FUNDS
1] Secured Loans		326.141	505.955	373.275
2] Unsecured Loans		34.083	23.099	19.955
TOTAL BORROWING		360.224	529.054	393.230
DEFERRED TAX LIABILITIES		8.762	11.337	6.788

TOTAL		856.133	966.576	758.526

APPLICATION OF FUNDS

FIXED ASSETS [Net Block]		316.522	335.765	248.528
Capital work-in-progress		0.000	0.000	0.000

INVESTMENT		0.035	0.035	0.035
DEFERRED TAX ASSETS		0.000	0.000	0.000

CURRENT ASSETS, LOANS & ADVANCES
	Inventories	272.291	168.186	168.186
	Sundry Debtors	295.528	275.510	275.510
	Cash & Bank Balances	30.329	43.807	43.807
	Other Current Assets	0.000	0.000	0.000
	Loans & Advances	186.264	154.470	154.470
Total Current Assets		784.412	773.418	641.973
Less : CURRENT LIABILITIES & PROVISIONS
	Sundry Creditors	211.249	119.814	106.394
	Other Current Liabilities	23.046	18.887	15.438
	Provisions	10.541	3.941	10.178
Total Current Liabilities		244.836	142.642	132.010
Net Current Assets		539.576	630.776	509.963

MISCELLANEOUS EXPENSES		0.000	0.000	0.000

TOTAL		856.133	966.576	758.526

PROFIT & LOSS ACCOUNT

	PARTICULARS		31.03.2011	31.03.2010	31.03.2009
	SALES
		Operating revenue	1399.804	1437.583	1667.451
		Other Income	46.182	38.144	22.180
		TOTAL (A)	1445.986	1475.727	1689.631

Less	EXPENSES
		Consumption material changes inventories	872.564	954.509
		Manufacturing service costs	254.230	205.109
		Employee related expenses	46.214	52.215	1500.769
		Administrative selling other Expenses	72.372	64.276
		TOTAL (B)	1245.38	1276.109

Less	PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C)		200.606	199.618	188.862

Less	FINANCIAL EXPENSES (D)		67.089	58.971	68.714

	PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)		133.517	140.647	120.148

Less/ Add	DEPRECIATION/ AMORTISATION (F)		45.414	35.643	26.502

	PROFIT BEFORE TAX (E-F) (G)		88.103	105.004	93.646

Less	TAX (H)		27.141	37.328	32.815

	PROFIT AFTER TAX (G-H) (I)		60.962	67.676	60.831

Add	PREVIOUS YEARS’ BALANCE BROUGHT FORWARD		328.972	261.295	249.178

Less	APPROPRIATIONS
		Transfer to General Reserve	N.A.	N.A.
		Dividend	N.A.	N.A.	48.714
		Tax on Dividend	N.A.	N.A.
	BALANCE CARRIED TO THE B/S		389.934	328.971	261.295

	Earnings Per Share (Rs.)		5.67	367.89	305.48

KEY RATIOS

PARTICULARS		31.03.2011	31.03.2010	31.03.2009
PAT / Total Income	(%)	4.22	4.59	5.54

Net Profit Margin (PBT/Sales)	(%)	6.29	7.30	5.62

Return on Total Assets (PBT/Total Assets}	(%)	8.00	9.47	10.52

Return on Investment (ROI) (PBT/Networth)		0.18	0.24	0.26

Debt Equity Ratio (Total Liability/Networth)		1.24	1.58	1.47

Current Ratio (Current Asset/Current Liability)		3.20	5.42	4.86

LOCAL AGENCY FURTHER INFORMATION

Check List by Info Agents	Available in Report (Yes / No)
1. Year of Establishment	Yes
2. Locality of the firm	Yes
3. Constructions of the firm	Yes
4. Premises details	No
5. Type of Business	Yes
6. Line of Business	Yes
7. Promoter’s background	Yes
8. No. of Employees	Yes
9. Name of person contacted	No
10. Designation of contact person	No
11. Turnover of firm for last three years	Yes
12. Profitability for last three years	Yes
13. Reasons for variation <> 20%	--
14. Estimation for coming financial year	No
15. Capital in the business	Yes
16. Details of sister concerns	No
17. Major suppliers	No
18. Major customers	No
19. Payments terms	No
20. Export / Import details	No
21. Market information	--
22. Litigations that the firm / promoter involved	--
23. Banking Details	Yes
24. Banking facility details	Yes
25. Conduct of the banking account	--
26. Buyer visit details	--
27. Financials, if provided	Yes
28. Incorporation details, if applicable	Yes
29. Last accounts filed at ROC	Yes
30. Major Shareholders, if available	Yes

BANKERS CHARGES REPORT AS PER REGISTRY

Corporate identity number of the company	U28939PB1998PLC021859
Name of the company	NEXO INDUSTRIES LIMITED
Address of the registered office or of the principal place of business in India of the company	585, Overlock Roadmiller Ganj, Ludhiana – 141 003, Punjab, India
This form is for	Modification of charge
Charge identification number of the modified	90171980
Type of charge	Immovable Property Book Debts Movable Property Other (1st charge on entire current and fixed assets)
Particular of charge holder	State Bank of India, SCB Miller Ganj, Pahwa Complex, Ludhiana – 141003, Punjab, India Email ID: sbi.04046@sbi.co.in
Nature of description of the instrument creating or modifying the charge	Supplemental agreement of hypothecation of goods and assets for increase in the overall limit Letter regarding the grant of individual limits within the overall limit
Date of instrument Creating the charge	29.11.2011
Amount secured by the charge	Rs. 611.400 Millions
Brief particulars of the principal terms an conditions and extent and operation of the charge	Rate of Interest Cash credit 3.25% above base rate effective rate 13.25 SLC 4.25% above base rate effective rate 14.25% Term loan-I 4.75% above base rate effective rate 14.75% Term loan-II 4.75% above base rate Terms of Repayment Working Capital: On Demand Margin Stocks : 25%, EPC 15% Book debts: 40% LC/BG : 15% Extent and Operation of the charge 100%
Short particulars of the property charged	Equitable Mortgage of Leasehold Rights of Factory land and Building at Village Man Garh, Kohara - Machiwara Road, Ludhiana
Date of latest modification prior to the present modification	20.07.2010
Particulars of the present modification	Cash credit hypothecation Limit enhanced to Rs. 360.000 millions with cash credit BD limit of Rs. 170.000 millions. EPC/ PCFC sub limit enhanced from millions to 120.000 millions. SLC limit Rs. 50.000 millions, CEL on forward contract Rs. 06.600 millions. Other facilities and terms and conditions remaining the same. Now totalling Rs. 611.400 millions.

CONTINGENT LIABILITIES:

i) Capital contracts to be executed: Rs. Millions (P.Y. Rs.4.753 Millions) net of advances.

ii) Bank Guarantee outstanding Rs.5.560 Millions and Letter of Credit outstanding Rs. 131.518 Millions against the margin of Rs.25.561 Millions with bank as STDR’s

AS PER WEBSITE DETAILS

PROFILE:

Subject is a name in the world of fasteners and structure, has been assisting the Global economy in the areas of Electricity, Telecommunication, Railways and Road Safety Guard Rails. Growing with growth in these areas Subject, today forms an Industry managing Two companies, namely, Nexo Industries Limited and Sond Impex Private Limited

Nexo Fastners Division:

Established its base in 1964 for manufacturing fasteners Nexo Industries Limited and High Tensile fasteners in 1978 with Hot Dip Galvanized fasteners in 1982. Nexo Industries Limited, has attained a place among the leading manufacturers of fasteners in the world. In the year 1997, after a number of achievements towards our aim of "Total Quality Management", Nexo became the first ISO 9002 Company in India of manufacturing Hot Dip Galvanized Fasteners. Nexo , having won the trust of OEM customers in highly competitive and quality-conscious makers, grows by Doubling its turnover every 2 years. Their team of highly motivated and Dynamic Technocrats and the most sophisticated technology has always had a close edge over our quality control at each level of production. While giving the customers - an extra touch Nexo finds itself alone among others, to provide a widest range of fasteners with surface coating. Nexo as the biggest manufacturer of the hot dip Galvanized Fasteners with the production of 4000 tonns per month. Their aim of TQM is set to achieve the level of customer expectations beyond customer satisfaction.

Their Contribution to the Nation Building:

v Bureau of International Standards (ISI).

v Power Grid Corporation of India Limited (PGCIL) Electricity Distribution Authority of Government of India.

v National Thermal Corporation of India Limited (NTPC) Electricity Generation Authority of Government of India.

v Department of Telecommunication (DOT) Telecommunication Authority of Government of India.

v Central Organization of Railway Electrification (CORE) Railway Controlling Authority of India.

v Electricity Departments of Various States in India and Globally.

v Director General Supplies and Disposal (DGS&D) Central Purchasing Authority of Government of India

v India's forts 800KVA Line was established between 'Kishanpura Moga" with the fasteners of " Nexo ". The total order was 1500 M.T. from Cobra- Spain. They are supplying their fasteners to World's reputed Transmission Tower Lines manufacturer i.e. KEC International Limited, Kalpathru Limited and many more.

CMT REPORT (Corruption, Money Laundering & Terrorism]

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

1] INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

2] Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

3] Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

4] Record on Financial Crime :

Charges or conviction registered against subject: None

5] Records on Violation of Anti-Corruption Laws :

Charges or investigation registered against subject: None

6] Records on Int’l Anti-Money Laundering Laws/Standards :

Charges or investigation registered against subject: None

7] Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

8] Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

9] Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

10] Press Report :

No press reports / filings exists on the subject.

CORPORATE GOVERNANCE

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

CONTRAVENTION

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

FOREIGN EXCHANGE RATES

Currency	Unit	Indian Rupees
US Dollar	1	Rs. 54.88
UK Pound	1	Rs. 86.84
Euro	1	Rs. 70.21

INFORMATION DETAILS

Report Prepared by :

BVA

SCORE & RATING EXPLANATIONS

SCORE FACTORS	RANGE	POINTS
HISTORY	1~10	6
PAID-UP CAPITAL	1~10	5
OPERATING SCALE	1~10	6
FINANCIAL CONDITION
--BUSINESS SCALE	1~10	5
--PROFITABILIRY	1~10	5
--LIQUIDITY	1~10	6
--LEVERAGE	1~10	6
--RESERVES	1~10	5
--CREDIT LINES	1~10	6
--MARGINS	-5~5	-
DEMERIT POINTS
--BANK CHARGES	YES/NO	YES
--LITIGATION	YES/NO	NO
--OTHER ADVERSE INFORMATION	YES/NO	NO
MERIT POINTS
--SOLE DISTRIBUTORSHIP	YES/NO	NO
--EXPORT ACTIVITIES	YES/NO	YES
--AFFILIATION	YES/NO	NO
--LISTED	YES/NO	NO
--OTHER MERIT FACTORS	YES/NO	YES
TOTAL		49

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

Financial condition (40%) Ownership background (20%) Payment record (10%)

Credit history (10%) Market trend (10%) Operational size (10%)

RATING EXPLANATIONS

RATING		STATUS	PROPOSED CREDIT LINE
>86	Aaa	Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums	Unlimited
71-85	Aa	Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums	Large
56-70	A	Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums	Fairly Large
41-55	Ba	Overall operation is considered normal. Capable to meet normal commitments.	Satisfactory
26-40	B	Capability to overcome financial difficulties seems comparatively below average.	Small
11-25	Ca	Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity	Limited with full security
<10	C	Absolute credit risk exists. Caution needed to be exercised	Credit not recommended
-	NB	New Business	-

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.

MIRA INFORM REPORT

272.291

168.186

168.186

295.528

275.510

275.510

30.329

43.807

43.807

0.000

0.000

0.000

186.264

154.470

154.470

784.412

641.973

211.249

106.394

23.046

15.438

10.541

10.178

244.836

132.010

539.576

509.963

4.22

5.54

6.29

5.62

8.00

10.52

0.18

0.26

1.24

1.47

3.20

4.86

Unit