Académique Documents
Professionnel Documents
Culture Documents
CARE !!! For WC - 2 year acutals Est., and proj.for next two years (Total 4 Years)
CARE!!! For Term Loan upto the period of Amortisation of Term Loan
FORM II : OPERATING STATEMENT
-------------------------------------------------------Sheet 1
AMOUNT IN Rs : Crores
Branch
NAME OF THE UNIT
GROSS SALES
i.
Domestic sales
320.86
ii
Export Sales
Total
323.50
644.36
38.73
2006
Proj.
IV
2007
Proj.
V
2008
Proj.
VI
2009
Proj.
VII
2010
Proj.
VIII
2011
Proj.
IX
394.49
393.66
788.15
45.19
5
i.)
ii)
605.63
296.68
67.89
115.00
(b) Indigenous
228.79
281.00
#DIV/0!
742.96
#DIV/0!
396.00
Other spares
25.56
26.00
(a) Imported
14.00
(b) Indigenous
25.56
12.00
iii)
41.96
37.79
iv)
Direct labour
47.66
56.00
37.70
45.00
vi)
27.02
31.00
Depreciation
476.58
591.79
61.96
62.00
71.00
538.54
653.79
71.00
Form II : Sheet 2
0
ix)
2003
Aud.
2004
Aud.
2005
Proj.
2006
Proj.
2007
Proj.
2008
Proj.
2009
Proj.
2010
Proj.
2011
Proj.
71.00
55.00
55.00
(62.00) 637.79
126.00
126.00
126.00
(126.00)
x)
Cost of Production
xi)
69.66
62.00
468.88
51.94
520.82
71.00
(62.00) 582.79
62.26
458.56
55.00
55.00
(117.00) 582.79
539.51
(117.00) 679.79
66.12
SUB-TOTAL (5+6)
80.95
97.00
117.00
63.17
( 3-7 )
Working Capital Interest
26.14
9.70
10.88
Total Interest
37.02
10
29.10
11 (i)
6.67
0.66
19.84
-
117.00
29.54
33.63
(126.00)
2.00
-
21.09
3.50
28.42
5.50
7.91
4.00
0.65
(d)
Sub-total ( expenses )
(iii) Net of other non-operating
8.56
4.00
19.86
1.50
48.96
117.00
35.13
(126.00)
(126.00)
income/expenses
12
13
14
15
16
17
18
4.89
44.07
4.62
117.00
5.94
30.51
5.94
0.75
0.75
20%
20%
37.38
-
#DIV/0!
117.00
23.82
(126.00)
100.00
78.07
100.00
LIABILITIES
STATEMENT
FORM III
Sheet 1
0
0
Sl.
No.
1
2
3
4
5
6
7
LIABILITIES
CURRENT LIABILITIES
Short-term borrowings from
banks(including bills purchased,
discounted & excess borrowing
placed on repayment basis)
(i.) From applicant banks
(ii.) From other banks
(iii) Of which BP & BD
SUB TOTAL
Short term borrowings from others
Sundry Creditors (Trade)
Advance payments from customers/deposits from dealers
Provision for taxes
Dividend payable
Other statutory liabilities
(due within one year)
8 Deposits/instalments of term
loans/DPGs/Debentures,etc.
(due within one year)
9 Other current liabilities &
provisions(due within 1 Yr)
(specify major items)
SUB-TOTAL (B)
11
12
13
14
15
16
17
18
19
20
21
22
23
2003
Aud.
I
2004
Aud.
II
2005
Proj.
III
106.94
2009
Proj.
VII
2010
Proj.
VIII
2011
Proj.
IX
50.00
155.00
65.69
12.66
75.00
10.00
8.99
6.69
5.60
5.00
6.69
5.00
31.69
47.98
35.69
167.01
273.95
2008
Proj.
VI
155.00
40.68
106.94
Rs in Crores
2006
2007
Proj.
Proj.
IV
V
33.00
182.67
337.67
As on 31st March
154.41
106.43
13.14
154.41
16.00
135.57
273.95
154.41
473.24
125.00
29.67
115.83
43.70
7.62
(15.45)
117.00
140.82
14.82
14.82
14.82
14.82
14.82
273.95
242.00
396.41
322.19
795.43
14.82
14.82
14.82
14.82
14.82
14.82
14.82
14.82
14.82
14.82
FORM III
Sheet 3
0
0
Sl.
No.
ASSETS
2003
Aud.
I
2004
Aud.
II
2005
Proj.
III
Rs. in Crores
2006
2007
Proj.
Proj.
IV
V
2008
Proj.
VI
2009
Proj.
VII
2010
Proj.
VIII
2011
Proj.
IX
131.92
117.00
126.00
69.66
62.26
-
62.00
55.00
-
71.00
55.00
-
131.92
117.00
126.00
31.00
(31.00)
31.00
(31.00)
31.00
(31.00)
31.00
(31.00)
31.00
(31.00)
31.00
(31.00)
131.92
117.00
95.00
(31.00)
(31.00)
(31.00)
(31.00)
(31.00)
39
40
YEAR
2003
2004
N
131.92
273.95
-142.03
Y
0.00
0.00
0.00
2005
2006
2007
2008
2009
2010
2011
N
-31.00
14.82
-45.82
N
-31.00
14.82
-45.82
N
-31.00
14.82
-45.82
N
-31.00
14.82
-45.82
0
If ASSETS are equal to LIABILITIES
Balance Sheet Total ASSETS
Balance Sheet Total LIABILITIES
Diff Assets- liabilities
623.65
N
N
N
117.00 95.00 -31.00
396.41 795.43 14.82
-279.41 -700.43 -45.82
0.00
0.00
0.00
0.00
0.00
0.00
31.00
31.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
47.57 #DIV/0!
0.00
52.66
4.10 #DIV/0!
0.00
3.46
6.73 #DIV/0!
0.00
5.03
7.64 #DIV/0!
0.00
7.45
6.05 #DIV/0!
0.00
5.98
113.00
0.00 117.00
95.67 -126.00
0.00
0.00
0.00
0.00
N
0.00
0.00
0.00
N
Y
Y
N
N
N
N
N
0.00
117.00 65.51 -126.00 0.00
0.00
0.00
0.00
31.69
0.00
0.00
47.98
0.00
0.00
0.00
0.00
-31.69 117.00
65.51 -173.98
0.00
0.00
0.00
0.00
0.00 #DIV/0! #DIV/0!
-2.63 #DIV/0! #DIV/0! #DIV/0! #DIV/0!
N
0.00
0.00
0.00
N
0.00
0.00
0.00
Y
0.00
0.00
0.00
N
0.00
0.00
0.00
N
0.00
0.00
0.00
N
0.00
0.00
0.00
N
0.00
0.00
0.00
44.07
0.00
117.00
30.51
-126.00
0.00
0.00
0.00
0.00
Dividend
PBDIT
5.94
113.00
0.00
0.00
0.00
117.00
5.94
95.67
0.00
-126.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Particulars
Domestic Sales(Gross)
Export Sales
Net Sales
As on 31st March
Rs. In Crores
2003
Aud.
2004
Aud.
320.86
0.00
605.63
0.00
0.00
0.00
2005
Proj.
2006
Proj.
0.00
0.00
0.00
394.49
0.00
742.96
#DIV/0!
#DIV/0!
2007
Proj.
0.00
0.00
0.00
2008
Proj.
2009
Proj.
2010
Proj.
2011
Proj.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-100.00 #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Operating Profit
29.10
0.00
117.00
33.63
-126.00
0.00
0.00
0.00
0.00
48.96
0.00
117.00
35.13
-126.00
0.00
0.00
0.00
0.00
8.08 #DIV/0!
#DIV/0!
4.73
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
44.07
0.00
117.00
30.51
-126.00
0.00
0.00
0.00
0.00
Cash Accrual
79.00
0.00
117.00
65.51
-126.00
0.00
0.00
0.00
0.00
Paid Up Capital
0.00
0.00
125.00
29.67
0.00
0.00
0.00
0.00
0.00
TNW
0.00
0.00
242.00
314.57
14.82
14.82
14.82
14.82
14.82
Adjusted TNW
0.00
0.00
242.00
314.57
14.82
14.82
14.82
14.82
14.82
TOL/TNW (times)
#DIV/0!
#DIV/0!
0.64
1.50
0.00
0.00
0.00
0.00
0.00
Adjusted TOL/TNW
#DIV/0!
#DIV/0!
0.64
1.50
0.00
0.00
0.00
0.00
0.00
117.00 -211.67
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
95.47 #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
NWC
Current Ratio
-142.03
0.00
0.48 #DIV/0!
#DIV/0!
0.37
95.20 #DIV/0!
#DIV/0!
4.59 #DIV/0!
0.00
7.82
0.00
0.00
0.00
0.00
0.00
117.00
95.67
-126.00
0.00
0.00
0.00
0.00
Other Ratios
Operating Cost/ sales %
Net Sales /TTA (times)
PBDIT
113.00
0.00
EFFICIENCY RATIOS
Particular
Net Sales/ Total Tangible
Assets (times)
PBT/ Total Tangible Assets (%)
2003
Aud.
2004
Aud.
2005
Proj.
2006
Proj.
As on 31st As
March
on 31st As
March
on 31st As
March
on 31st As
March
on 31st March
2007
2008
2009
2010
2011
Proj.
Proj.
Proj.
Proj.
Proj.
4.59 #DIV/0!
0.00
7.82
0.00
0.00
0.00
0.00
0.00
37.11 #DIV/0!
100.00
36.98
406.45
0.00
0.00
0.00
0.00
95.20 #DIV/0!
#DIV/0!
95.47 #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
81.06 #DIV/0!
0.00
123.02 #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
79.51 #DIV/0!
#DIV/0!
61.90 #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
PBDIT
113.00
0.00
117.00
95.67
-126.00
0.00
0.00
0.00
0.00
0.37
1.50
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
Current Ratio
TOL/TNW (times)
PBDIT/Interest (times)
PAT/Net Sales (%)
ROCE (%) (PBDIT/TA)
INV+REC./Sales (days)
0.48
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.64
3.05
7.28
85.66
80
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
100.00
#DIV/0!
Historical Comparison
Input
2003
Current Ratio
TOL/TNW
PBDIT/IINTT.
PAT/NET SALES
ROCE%
INV.+REC./SALES (DAYS)
2004
2005
2007
2008
2009
2010
2011
0.48
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.64
2006
0.37
1.50
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
7.28
#DIV/0!
#DIV/0!
4.11
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
80
#DIV/0!
#DIV/0!
62
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2003
Aud.
2004
Aud.
2005
Proj.
2006
Proj.
2007
Proj.
2008
Proj.
2009
Proj.
2010
Proj.
2011
Proj.
II
III
IV
VI
VII
VIII
IX
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
69.66
0.00
62.00
71.00
0.00
0.00
0.00
0.00
0.00
1.78 #DIV/0!
-12.00
1.46
0.00
55.00
55.00
1.63 #DIV/0!
-5.64
1.13
0.00
0.00
0.00
62.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Receivables
0.00
0.00
0.00
0.00
S. Creditors
65.69
b) Export
0.00
0.00
0.00
0.00
0.00
0.00
101.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
75.00
0.00
0.00
0.00
0.00
0.00
0.00 107.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
ABF ASSESSMENT
As on 31st March
Rs. in
Crores
2003
Aud.
2004
Aud.
2005
Proj.
2006
Proj.
2007
Proj.
2008
Proj.
2009
Proj.
2010
Proj.
Total CA
131.92
0.00
117.00
126.00
0.00
0.00
0.00
0.00
167.01
0.00
0.00
182.67
0.00
0.00
0.00
0.00
-35.09
0.00
117.00
-56.67
0.00
0.00
0.00
0.00
-142.03
0.00
117.00
-211.67
0.00
0.00
0.00
0.00
106.94
0.00
0.00
155.00
0.00
0.00
0.00
0.00
-107.66
#DIV/0!
100.00
-167.99
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
81.06
#DIV/0!
0.00
123.02
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
49.80
#DIV/0!
0.00
59.52
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
76.80
#DIV/0!
0.00
85.45
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
79.51
#DIV/0!
#DIV/0!
61.90
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
80.82
#DIV/0!
#DIV/0!
69.13
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2004
Aud.
2005
Proj.
2006
Proj.
2007
Proj.
2008
Proj.
2009
Proj.
2010
Proj.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Particulars
Particulars
NWC to TCA (%)
Bank Finance to TCA %
Other CL to TCA (%)
#DIV/0!
#DIV/0!
#DIV/0!
100.00
0.00
0.00
-167.99
123.02
144.98
2011
Proj.
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2011
Proj.
#DIV/0!
#DIV/0!
#DIV/0!
f
g.
2
SOURCES
Net Profit (After Tax)
Depreciation
Increase in Capital
Increase In TL. Incl.public deposits
Decrease in
i.) Fixed Assets
ii.) Other Non Current Assets
Others
Total
USES
a. Net Loss
b. Dec.in Term Liab. incl. Pub.Dep.
c. Increase in
i) Fixed Assets
ii) Other Non current assets
d. Dividend Payment
e Others
f Total
As on 31st March
Rs in
Crores
2005
2006
Proj.
Proj.
117.00
30.51
0.00
31.00
125.00 -95.33
154.41
0.00
2007
Proj.
0.00
0.00
-29.67
0.00
2008
Proj.
0.00
0.00
0.00
0.00
2009
Proj.
0.00
0.00
0.00
0.00
2010
Proj.
0.00
0.00
0.00
0.00
2011
Proj.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 151.70
0.00 396.41 117.88
0.00
0.00
0.00
-29.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2004
Aud.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 126.00
18.84 135.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.94
0.00
0.00 151.70
24.78 413.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2008
Proj.
0.00
0.00
0.00
0.00
0.00
0.00
2009
Proj.
0.00
0.00
0.00
0.00
0.00
0.00
2010
Proj.
0.00
0.00
0.00
0.00
0.00
0.00
2011
Proj.
0.00
0.00
0.00
0.00
0.00
0.00
2008
Proj.
2009
Proj.
2010
Proj.
2011
Proj.
3
4
5
6
7
8
I
ii
iii
iv
v
vi
Particulars
Long Term Surplus/Deficit
Increase/decrease in Curr. Assts.
Inc./Dec. in CL other than BB
Inc./Dec. in WC Gap
Net Surplus (+) Deficit (-)
Inc./Dec. in Bank Borrowings
As on 31st
AsMarch
on 31st March
Rs in
Rs in Crores
2004
2005
2006
Aud.
Proj.
Proj.
0.00 396.41
93.10
-131.92 117.00
9.00
-167.01
0.00 182.67
35.09 117.00 -173.67
-35.09 279.41 266.77
-106.94
0.00 155.00
2007
Proj.
-442.94
-126.00
-182.67
56.67
-499.61
-155.00
Particulars
Long Term Sources
Long Term Uses
Surplus/Deficit
2004
Aud.
2005
Proj.
2006
Proj.
2007
Proj.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Particulars
Opening balance
1 Add.
i Profit/(-)Loss after Tax
ii Increase in Capital
iii Dec./(-) Inc.in Intangible Assets
iv Inc../(-) \ Dec.in Reserves
v. Adjust prior year expenses
2 Less
Div Paid(Incl.Div.Tax)/ Withdrawals
TNW
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14.82
0.00
14.82
0.00
14.82
0.00
14.82
0.00
14.82
2007
Proj.
2008
Proj.
2009
Proj.
2010
Proj.
2011
Proj.
14.82
14.82
14.82
14.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14.82
14.82
14.82
14.82
Particulars
2004
Aud.
2005
Proj.
2006
Proj.
Opening balance
0.00
0.00 242.00 314.57
Increase in Capital #
0.00 242.00 -71.51 -155.67
Dec./(-) Inc.in Intangible Assets
0.00
0.00
0.00
0.00
Dec./(-) Inc.in Reserves
0.00
0.00 150.95 #####
Closing Balance
0.00 242.00 321.44
7.20
# Net of Increse in capital+Net profit for the Year- Witdrawls
0
0
Sensitivity Analysis
Decrease in sales by
5.00%
0
2,006
Net Sales
Term Loan Interest
Decrease in sales by
2,007
2,008
2,009
2,010
2,011 Total
788.15
19.84
748.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
788.15
19.84
748.74
Difference
39.41
0.00
0.00
0.00
0.00
0.00
39.41
Cash Accrual
58.82
-126.00
0.00
0.00
0.00
0.00
-67.18
19.41
-126.00
0.00
0.00
0.00
0.00
-106.59
T.L.Reypayment
0.00
47.98
0.00
0.00
0.00
0.00
47.98
Net DSCR
Gross DSCR
#DIV/0!
#DIV/0!
#DIV/0!
1.98
#DIV/0!
#DIV/0!
-2.22
(1.28)
Increase in RM cost by
0.05
5.00%
2,006
Net Sales
788.15
0.00
0.00
0.00
0.00
0.00
788.15
R.M.Cost
396.00
0.00
0.00
0.00
0.00
0.00
396.00
RM cost increase by
415.80
0.00
0.00
0.00
0.00
0.00
415.80
Difference
Cash Accruals
19.80
58.82
0.00
-126.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.80
-67.18
39.02
-126.00
0.00
0.00
0.00
0.00
-86.98
T.L.Reypayment
0.00
47.98
0.00
0.00
0.00
0.00
47.98
Net DSCR
Gross DSCR
2,007
2,008
2,009
2,010
2,011 Total
#DIV/0!
#DIV/0!
#DIV/0!
2.97
#DIV/0!
#DIV/0!
-1.81
(0.99)
Sales
RM COST INCREASE BY
5.00%
Year
Proj.
2004.00
0.00
Total
VC%
FC%
Raw Material
Spare and consumables
Power and Fuel
Direct Labour
Other Manufacturing Expenses
Depreciation
Selling General & Admn Expen
Interest - WC
Interest - Term Loan
Others
Difference in stock
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100
75
85
50
50
0
25
100
0.00
100
Total
Contribution
Fixed Cost
0.00
0
25
15
50
50
100
75
100
100
% increase in RM
Cost
VC Amt
VC Amt
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
FC(Amt)
5.00%
0.00
0.00
0.00
0.00
Contribution
Fixed Cost
Veriable Cost
Break Even sales
#DIV/0!
#DIV/0!
0
0
TABLE A
DSCR STATEMENT
Particulars
Net Sales
Sources
Net Cash Accrual
TL Interest
Total Sources
Obligations
TL Instalment
TL Interest
Total Uses
2006
I
788.15
2007
II
2008
III
2009
IV
2010
V
2011 Total
VI
-
788.15
58.82
-126.00
0.00
0.00
0.00
0.00
19.84
78.66
0.00
-126.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-67.18
19.84
-47.34
19.84
19.84
47.98
47.98
0.00
0.00
0.00
0.00
47.98
19.84
67.82
Gross DSCR
Average GDSCR
3.96
-2.63
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-0.70
Net DSCR
Average NDSCR
#DIV/0!
-2.63
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-1.40
TABLE B
MARGIN OF SECURITY
Particulars
WDV of Fixed Assets
TL Outstandings
Margin
Security Margin
Average Security Margin
2006
2007
2008
2009
2010
2011
-31.00
-31.00
-31.00
-31.00
-31.00
154.41
0.00
0.00
0.00
0.00
0.00
-185.41
-31.00
-31.00
-31.00
-31.00
-31.00
598.10
100.00
100.00
100.00
100.00
100.00
99.68
-31.00