* S I M D E F * CIA.

3
ESTADO DE RESULTADOS TRIMESTRAL
N U M E R O 14

INGRESOS VTAS ( 55000. UNIDS A $ 107.00) 5,779,070

OTROS INGRESOS: VALORES NEGOCIABLES 0
INGRESO TOTAL 5,779,070
COSTO PROD VENDIDA;
INVENTARIO INICIAL ( 0. A $ .00) 0
MAT.PRIMA 825,000
M.O. DIRECT 2,061,400
TOTAL COSTOS DCTOS 2,886,400
GASTOS ALMACEN 0
DEPRECIACION;MAQUI. Y EQUIP. 461,859
EDIF 2,105,906
OTROS GASTS INDIRECTOS 172,000
TOTAL COSTOS INDIRTS 2,739,765
COSTOS PRODUCCION 55000. A $ 102.29 5,626,165
PRODS DISPON. PARA VENTAS (A $102.29 POR UNID) 5,626,165
MENOS:INVENTARIO FINAL ( 0. UNIDS) 0
COSTO PRODUC.VEND. 5,626,165
UTILIDAD BRUTA 152,905
GASTOS DE ADMINISTRACION Y VENTAS 1,363,954
GASTOS FINANCIEROS;
INTERES PREST.CORTO PLAZ;BANCO 0
PRESTAMISTAS SA. 414,103
INTERES PRESTAMO MEDIANO PLAZO 52,321
INTERES BONOS 245,245
COSTO REDENCION BONOS 0
TOTAL CARGOS FINANCIERS 711,669
2,075,623
INGRSO OPERATIVO ANTES DE ITEMS EXTRAORDIN. -1,922,718
ITEMS EXTTRAORDIN. 0
INGRESO ANTES IMPTS -1,922,718
IMPUESTO ( .40 DEL INGRS) -769,086
INGRESO DESP.IMPTS -1,153,632
DIVIDENDOS ACCS.PREFEREN. 0
INGRESOS PARA ACCIONTS.COMUNES -1,153,632
DIVIDENDOS ACCNS.COMUN ( .00 POR ACCN.) 0
INGRESO NETO TRANSFERIDO A UTILS.RETENIDAS -1,153,632
 * S I M D E F *CIA. 3
SINTESIS DATOS EJECUTIVOS TRIMESTRE 14
INFORMACION HISTORICA
DATOS SOBRE ACCIONES COMUNES ;
PRECIO AL FINAL TRIMEST 5.00
VALOR ACUM. SIMDEF 5.10
INGSOS. X ACCION -1.15
TASA DIVIDENDO 0.000
RAZON PRECIO INGSOS(BASADO EN INGRSOS TRIM ACTL) 0.00
PRECIO VENTA O PRECIO MERCDO CUANDO OFERTA 0.00
DATOS ADICIONALES;
PRECIO LIBRE 93.00
DEMANDA LIBRE 78796
TASA RET.VAL.NEGS.CTO.PZO 0.0139
TASAS INT. SALDOS DEUDORES
CORTO PZO. 0.0300
2 ANOS PTMO 0.0311
3 ANOS PTMO 0.0231
BONO 0.0236
PRESTAMISTA 0.0500
PRECIO ACCNS PREFERENCI. 10.17
TASA DIVNDS. PREFERENCIALES 0.09830
DIVIDENDS.POR ACCNS.PREFER. ACUM.E IMPAGAS AUN 0.00
RETORNO S. INVERSION -0.123
RETORNO S.CAPITL -0.265
PREMIO REDENCIO.ACCNS.PREF. 0.08000
BONO PREMIO REDEN 0.08000
DATOS PARA TRIMESTRES FUTUROS
TRIMESTRE 15 16
PRONOSTICOS;
UNIDADES DEMANDADAS 116822 129271
PRECIO UNIDADES $ 105.40 106.57
SEGUNDO PRONOST;UNIDS 116665 112856
PRCIO $ 105.39 107.16
TERCER PRONOST:UNIDS 116011 117624
PRCIO A 106.06 107.17
ACTUAL;
CAPACID.PLANTA (UNIDS) 160000 160000
CAPACID.MAQUINAS (UNIDS) 45000 45000
OTROS GAS. INDTS (DOLAR) 172000 187000
DEPRECIACION (DOLAR );
MAQUINAR. 280254 280254
PROYS.INV.CAPITAL 124200 59400
PLANT 2405026 2405026
REPAGO PRINCIPAL DE DEUDAS :
CORTO PLAZO 0 0
2 ANOS 0 0
3 ANOS 706000 353000
BONOS 313000 313000
INTERESES VENCEN PXMO TRIMESTRE S.SALDO DEUDOR;
 CORTO PLZO 0
PMO.INTERMED 24463
BONOS 237859
COSTOS PRODUCCION UNITARIOS PXMO.TRIM.
UNIDS HASTA 60000 SGTS 40000
COST.M.OBR 37.43 27.43
MATERIALES:TODOS NIVELES DE PRODUCCION 15.00
MAQUINAR. 53.12
PLANT 360.87
GASTOS ALMACENAJ;
UNIDS HASTA 2000 SGTS 5000
COST/UNID 1.00 3.00
TASAS PARA FONDOS EN TRIMES 8;
CORTO PLZO 2 ANOS PTMO
0.0369 0.0387
ALTERNATIVAS DE INVERSION DE CAPITAL SGTE TRIM.
VIDA COSTO UNID
INIC CAPACID.
A 2ANS 594000 100000
B 3ANS 561600 120000
 17 18

106500 83626
102.26 101.46
112163 93681
104.99 94.26
117073 86279
103.34 97.84

160000 160000
30000 30000
187000 200000

192441 192441
59400 0
2405026 2405026

0 0
0 0
0 0
313000 313000
SGTS 20000 MAS 120000
25.00 33.00

MAS 7000
8.00

3 ANOS PTMO BONO ACCNS PRF

0.0414 0.0527 0.3228

GTS INDI AHORR.UN.M.OB. CAMBIO TRIMES.

AHORRO TRIMTL. 15 AHORRO M.OBRA
16000 0.75 0.05
-10000 0.94 -0.04
 PRONSTICO DE UNIDADES DEMANDADAS PRONSTICO DE PRE

140000 107.00
120000 106.00
105.00
100000
104.00
80000 103.00
60000 102.00
101.00
40000
100.00
20000 99.00
0 98.00
15 16 17 18 15 16 1
Trimestre Trimestre

CAPACIDAD DE PLANTA (UNIDADES) CAPACIDAD DE MAQUI

180000 50000
160000 45000
140000 40000
120000 35000
30000
100000
25000
80000
20000
60000 15000
40000 10000
20000 5000
0 0
15 16 17 18 15 16 17
Trimestre Trimestre
ONSTICO DE PRECIO UNIDADES $

16 17 18
Trimestre

ACIDAD DE MAQUINAS (UNIDADES)

16 17 18
Trimestre
 * S I M D E F * CIA. 3
B A L A N C E
TRIMESTRE N U M E R O 14
trimestre anterior
ACTIVO saldo inicial compra venta saldo final
ACTIVOS CORRTS
CAJA Y BANCOS 165,641
VALORES NEGOCIABLES 0 0 0 0
CTAS.POR COBRAR 394,295 0
INVENTARIOS ( 0. UNIDS A $102.29/UNID) 0 0
TOTAL ACTIVOS CORRTS 559,936
ACTIVOS FIJOS(NETO DE DEPREC. ) saldo idnicial compra depreciacion saldo final
MAQUINARIA Y EQUIPO 1,958,154 880485 461,859 418626 1,539,528 4,711,531 801,707
EDIF. 35,051,900 37157808 2,105,906 35051902 -2 3,909,824
TOTAL ACTIVO FIJO 37,010,060
TOT. ACTIVOS 37,569,992

PASIVOS Y CAPITAL ACCIONARIO ,

PASIVOS CORRIENTES
CTAS. POR PAGAR 305,840 0
PTMOS.CRTO.PLZO.P.PAGAR 0 0
PTMOS.CRTO.PZO. MULTA 8,696,165 11669510
PARTE CTE. DEUDA A MEDIANO PLZO 1,059,000 2265000
PARTE CTE. BONOS 1,252,000 1252000
TOTAL PASIVOS CORRIENTES 11,313,010
PASIVOS A LARGO PLAZO
PTMOS MDNO PLAZO 2 ANOS 0 0
3ANS 0 0
BONOS 8,826,750 9139750
TOTAL PASIVOS A LARGO PLAZO 8,826,750
TOTAL PASIVOS 20,139,760
CAPITAL ACCIN,
ACCIONES PREFER( 0. ACCNS.) 0
ACCNS COMUNS ( 1000000. ACCNS.) 8,000,000
UTILIS.RETENIDAS 9,430,238
TOTAL CAPITL 17,430,240
TOTAL PASIVO Y CAPITAL 37,569,992
SIMDEF. REPORTE DE RAZONES FINANCIERAS

1. LIQUIDEZ
Perodo Firma 1 Firma 2 Firma 3 Firma 4 Firma 5 Firma 6 Firma 7
Per. 1 2.16 2.16 2.16 2.16 2.16 2.16 2.16
Per. 2 2.91 2.93 2.98 2.25 2.91 2.02 2.82
Per. 3 3.88 3.50 1.83 2.82 3.83 2.17 3.13
Per. 4 3.02 1.54 1.47 0.25 4.29 2.01 3.30
Per. 5 1.98 1.00 1.38 0.08 3.89 1.75 4.03
Per. 6 2.60 0.33 0.43 0.15 2.02 0.07 5.46
Per. 7 3.28 1.57 0.60 0.10 2.20 0.33 2.42
Per. 8 4.16 3.85 0.71 0.09 2.49 0.36 1.85
Per. 9 4.80 4.89 0.70 0.19 2.39 0.21 3.09
Per. 10 0.60 4.52 0.82 0.39 2.03 0.36 1.49
Per. 11 1.17 1.44 1.10 0.35 1.71 0.67 1.25
Per. 12 1.96 2.08 0.10 0.39 1.81 0.71 1.06
Per. 13 2.36 2.95 0.34 0.82 1.72 1.14 0.95
Per. 14 3.01 2.34 0.05 0.75 1.64 1.56 0.87

2. PRUEBA ACIDA
Perodo Firma 1 Firma 2 Firma 3 Firma 4 Firma 5 Firma 6 Firma 7
Per. 1 1.92 1.92 1.92 1.92 1.92 1.92 1.92
Per. 2 2.69 2.67 2.60 2.25 2.69 2.02 2.82
Per. 3 3.81 3.36 1.75 2.82 3.82 2.17 3.13
Per. 4 3.02 1.54 1.46 0.25 4.29 2.01 3.30
Per. 5 1.98 1.00 1.37 0.08 3.89 1.75 4.03
Per. 6 2.33 0.25 0.37 0.08 2.02 0.07 5.46
Per. 7 3.28 1.29 0.60 0.10 2.20 0.33 2.42
Per. 8 4.16 3.40 0.71 0.09 2.49 0.36 1.85
Per. 9 4.80 4.39 0.67 0.19 2.39 0.11 3.09
Per. 10 0.48 4.25 0.32 0.07 1.82 0.04 1.22
Per. 11 1.17 1.11 1.10 0.22 1.71 0.09 0.63
Per. 12 1.67 1.76 0.10 0.39 1.81 0.09 0.43
Per. 13 1.94 2.34 0.34 0.82 1.72 0.44 0.28
Per. 14 1.64 1.19 0.05 0.75 1.23 0.57 0.14

3. ENDEUDAMIENTO
Perodo Firma 1 Firma 2 Firma 3 Firma 4 Firma 5 Firma 6 Firma 7
Per. 1 0.51 0.51 0.51 0.51 0.51 0.51 0.51
Per. 2 0.40 0.39 0.39 0.45 0.40 0.46 0.40
Per. 3 0.29 0.29 0.70 0.38 0.30 0.46 0.34
Per. 4 1.73 0.73 0.83 2.29 0.25 1.07 0.31
Per. 5 1.73 1.06 0.92 1.86 1.74 1.16 0.24
Per. 6 1.75 0.95 1.26 1.83 2.57 2.02 0.20
Per. 7 1.69 0.66 1.08 1.79 2.34 3.76 4.09
Per. 8 1.58 0.44 0.90 1.90 2.11 3.84 5.93
Per. 9 1.55 0.37 1.05 2.19 2.38 4.21 83.28
Per. 10 1.50 0.36 0.95 2.16 3.12 4.95 -19.09
Per. 11 1.41 0.62 0.85 2.15 3.08 4.99 -10.68
Per. 12 1.23 0.56 0.83 1.95 2.72 4.81 -7.89
Per. 13 1.12 0.52 1.33 2.05 2.57 6.09 -6.20
Per. 14 1.07 0.66 1.16 2.41 2.55 9.00 -5.06

4. RENTABILIDAD VTAS.
Perodo Firma 1 Firma 2 Firma 3 Firma 4 Firma 5 Firma 6 Firma 7
Per. 1 29.22 29.22 29.22 29.22 29.22 29.22 29.22
Per. 2 30.44 31.65 34.47 0.00 30.44 0.00 25.25
Per. 3 32.17 32.72 32.91 29.50 30.86 30.79 0.00
Per. 4 25.36 32.98 35.91 25.81 23.68 26.31 22.24
Per. 5 28.98 34.37 35.58 29.06 21.78 24.75 20.34
Per. 6 24.82 27.95 25.95 18.38 18.00 19.39 22.57
Per. 7 20.88 33.32 30.43 16.49 32.70 27.27 0.00
Per. 8 29.86 32.23 34.65 18.47 31.98 28.68 32.34
Per. 9 24.29 31.90 27.40 29.30 0.00 30.77 27.34
Per. 10 29.77 12.78 30.96 34.23 24.87 26.74 28.42
Per. 11 33.13 42.24 21.74 28.20 33.01 29.42 42.84
Per. 12 42.11 41.68 25.04 23.77 38.13 28.40 41.22
Per. 13 34.24 27.77 20.24 26.66 27.86 24.32 39.41
Per. 14 32.63 14.12 2.65 7.24 25.89 19.35 37.19

5. RETORNO SOBRE LA INVERSION

Perodo Firma 1 Firma 2 Firma 3 Firma 4 Firma 5 Firma 6 Firma 7
Per. 1 17.54 17.54 17.54 17.54 17.54 17.54 17.54
Per. 2 21.59 23.24 26.68 -47.86 21.62 -46.39 11.39
Per. 3 26.76 27.53 18.57 22.46 23.95 23.44 -46.75
Per. 4 -1.83 17.51 19.64 -2.81 4.05 2.76 4.26
Per. 5 -0.16 8.79 15.13 1.20 -6.48 -0.85 -1.86
Per. 6 -1.85 3.83 0.86 -5.88 -9.70 -10.67 -2.51
Per. 7 -3.15 13.94 9.11 -7.45 3.86 -9.91 -28.12
Per. 8 0.85 15.49 13.58 -7.90 4.02 -3.76 -19.30
Per. 9 -3.90 11.83 5.22 2.20 -26.40 -2.42 -22.43
Per. 10 0.40 -4.38 2.77 -0.30 -5.53 -9.12 -28.07
Per. 11 5.36 12.05 3.28 4.69 2.46 -2.62 -18.13
Per. 12 19.39 14.00 1.92 -2.60 7.60 -1.55 -17.64
Per. 13 10.66 6.35 -4.56 0.78 0.68 -6.57 -19.99
Per. 14 1.35 -5.19 -12.28 -17.17 -6.00 -12.77 -24.38

6. RETORNO SOBRE EL CAPITAL

Perodo Firma 1 Firma 2 Firma 3 Firma 4 Firma 5 Firma 6 Firma 7
Per. 1 26.49 26.49 26.49 26.49 26.49 26.49 26.49
Per. 2 30.14 32.39 37.05 -69.57 30.18 -67.49 15.99
Per. 3 34.60 35.53 31.53 30.95 31.04 34.13 -62.69
Per. 4 -4.99 30.34 35.87 -9.24 5.07 5.72 5.58
Per. 5 -0.44 18.10 29.03 3.42 -17.76 -1.84 -2.32
Per. 6 -5.11 7.47 1.93 -16.63 -34.63 -32.22 -3.01
Per. 7 -8.46 23.17 18.94 -20.82 12.91 -47.15 0.00
Per. 8 2.20 22.37 25.77 -22.87 12.52 -18.22 0.00
Per. 9 -9.96 15.39 10.70 7.02 -89.19 -12.61 0.00
Per. 10 0.99 -5.97 5.41 -0.96 -22.81 -54.26 507.82
Per. 11 12.92 17.87 6.07 14.76 10.04 -15.70 175.57
Per. 12 43.20 20.29 3.53 -7.68 28.30 -9.03 121.57
Per. 13 22.61 8.13 -10.62 2.38 2.42 -46.55 103.98
Per. 14 2.81 -8.63 -26.47 -58.53 -21.28 0.00 99.04

7. RETORNO SOBRE ACTIVOS

Perodo Firma 1 Firma 2 Firma 3 Firma 4 Firma 5 Firma 6 Firma 7
Per. 1 4.39 4.39 4.39 4.39 4.39 4.39 4.39
Per. 2 5.40 5.81 6.67 -11.96 5.40 -11.60 2.85
Per. 3 6.69 6.88 4.64 5.61 5.99 5.86 -11.69
Per. 4 -0.46 4.38 4.91 -0.70 1.01 0.69 1.07
Per. 5 -0.04 2.20 3.78 0.30 -1.62 -0.21 -0.47
Per. 6 -0.46 0.96 0.21 -1.47 -2.42 -2.67 -0.63
Per. 7 -0.79 3.48 2.28 -1.86 0.97 -2.48 -7.03
Per. 8 0.21 3.87 3.40 -1.97 1.01 -0.94 -4.82
Per. 9 -0.98 2.96 1.31 0.55 -6.60 -0.60 -5.61
Per. 10 0.10 -1.09 0.69 -0.08 -1.38 -2.28 -7.02
Per. 11 1.34 3.01 0.82 1.17 0.62 -0.65 -4.53
Per. 12 4.85 3.50 0.48 -0.65 1.90 -0.39 -4.41
Per. 13 2.66 1.59 -1.14 0.20 0.17 -1.64 -5.00
Per. 14 0.34 -1.30 -3.07 -4.29 -1.50 -3.19 -6.09

8. ROTACION ACTIVOS
Perodo Firma 1 Firma 2 Firma 3 Firma 4 Firma 5 Firma 6 Firma 7
Per. 1 0.58 0.58 0.58 0.58 0.58 0.58 0.58
Per. 2 0.61 0.61 0.60 0.10 0.61 0.10 0.57
Per. 3 0.64 0.64 0.48 0.70 0.65 0.66 0.08
Per. 4 0.22 0.44 0.43 0.24 0.46 0.37 0.56
Per. 5 0.23 0.28 0.36 0.28 0.17 0.31 0.47
Per. 6 0.23 0.27 0.23 0.30 0.12 0.19 0.41
Per. 7 0.26 0.35 0.32 0.31 0.26 0.15 0.01
Per. 8 0.23 0.38 0.34 0.27 0.27 0.25 0.08
Per. 9 0.21 0.32 0.28 0.35 0.03 0.25 0.12
Per. 10 0.23 0.23 0.20 0.26 0.19 0.18 0.11
Per. 11 0.28 0.24 0.33 0.41 0.26 0.29 0.16
Per. 12 0.36 0.26 0.26 0.35 0.28 0.32 0.17
Per. 13 0.33 0.27 0.17 0.36 0.27 0.26 0.15
Per. 14 0.22 0.16 0.15 0.22 0.20 0.16 0.09

9. MARGEN NETO
Perodo Firma 1 Firma 2 Firma 3 Firma 4 Firma 5 Firma 6 Firma 7
Per. 1 7.61 7.61 7.61 7.61 7.61 7.61 7.61
Per. 2 8.81 9.53 11.11 0.00 8.82 0.00 4.99
Per. 3 10.37 10.75 9.60 8.08 9.21 8.84 0.00
Per. 4 -2.04 9.87 11.43 -2.98 2.21 1.84 1.92
Per. 5 -0.18 7.79 10.53 1.07 -9.32 -0.70 -0.99
Per. 6 -2.03 3.56 0.95 -4.97 -20.45 -13.79 -1.52
Per. 7 -3.07 10.09 7.11 -5.92 3.72 -16.94 0.00
Per. 8 0.91 10.16 10.10 -7.27 3.72 -3.70 -62.54
Per. 9 -4.56 9.34 4.62 1.56 0.00 -2.39 -45.04
Per. 10 0.43 -4.74 3.39 -0.30 -7.34 -12.94 -61.60
Per. 11 4.77 12.81 2.46 2.87 2.36 -2.29 -27.72
Per. 12 13.64 13.62 1.88 -1.83 6.74 -1.22 -26.17
Per. 13 8.01 5.87 -6.59 0.54 0.62 -6.37 -34.42
Per. 14 1.56 -7.94 -19.96 -19.26 -7.50 -20.15 -66.37

10. PODER PARA GENERAR GANANCIAS

Perodo Firma 1 Firma 2 Firma 3 Firma 4 Firma 5 Firma 6 Firma 7
Per. 1 4.39 4.39 4.39 4.39 4.39 4.39 4.39
Per. 2 5.40 5.81 6.67 -11.96 5.40 -11.60 2.85
Per. 3 6.69 6.88 4.64 5.61 5.99 5.86 -11.69
Per. 4 -0.46 4.38 4.91 -0.70 1.01 0.69 1.07
Per. 5 -0.04 2.20 3.78 0.30 -1.62 -0.21 -0.47
Per. 6 -0.46 0.96 0.21 -1.47 -2.42 -2.67 -0.63
Per. 7 -0.79 3.48 2.28 -1.86 0.97 -2.48 -7.03
Per. 8 0.21 3.87 3.40 -1.97 1.01 -0.94 -4.82
Per. 9 -0.98 2.96 1.31 0.55 -6.60 -0.60 -5.61
Per. 10 0.10 -1.09 0.69 -0.08 -1.38 -2.28 -7.02
Per. 11 1.34 3.01 0.82 1.17 0.62 -0.65 -4.53
Per. 12 4.85 3.50 0.48 -0.65 1.90 -0.39 -4.41
Per. 13 2.66 1.59 -1.14 0.20 0.17 -1.64 -5.00
Per. 14 0.34 -1.30 -3.07 -4.29 -1.50 -3.19 -6.09
* S I M D E F * CIA.
SINTESIS DATOS EJECUTIVOS TRIMESTRE 14
INFORMACION HISTORICA Firma 1 Firma 2 Firma 3
DATOS SOBRE ACCIONES COMUNES ;
PRECIO AL FINAL TRIMEST 37.27 24.18 5.00
VALOR ACUM. SIMDEF 37.37 24.29 5.10
INGRSOS. X ACCION 0.11 -0.52 -1.15
TASA DIVIDENDO 0.00 0.00 0.00
RAZON PRECIO INGSOS(BASADO EN INGRSOS TRIM ACTL) 86.26 0.00 0.00
PRECIO VENTA O PRECIO MERCDO CUANDO OFERTA 0.00 0.00 0.00
DATOS ADICIONALES;
PRECIO LIBRE 93.00 93.00 93.00
DEMANDA LIBRE 78796.0 78796.0 78796.0
TASA RET.VAL.NEGS.CTO.PZO 0.01393 0.01393 0.01393
TASAS INT. SALDOS DEUDORES
CORTO PZO. 0.02500 0.03000 0.03000
2 ANOS PTMO 0.03060 0.03110 0.03110
3 ANOS PTMO 0.02500 0.03610 0.02310
BONO 0.03840 0.03450 0.02360
PRESTAMISTA 0.05000 0.05000 0.05000
PRECIO ACCNS PREFERENCI. 11.79 11.79 10.17
TASA DIVNDS. PREFERENCIALES 0.08480 0.09580 0.09830
DIVIDENDS.POR ACCNS.PREFERENCIALES ACUM.E IMPAGAS AUN 0.00000 2.00000 0.00000
RETORNO S. INVERSION 0.01400 -0.05200 -0.12300
RETORNO S.CAPITL 0.02800 -0.08600 -0.26500
PREMIO REDENCIO.ACCNS.PREF. 0.08000 0.08000 0.08000
BONO PREMIO REDEN 0.08000 0.08000 0.08000
Firma 4 Firma 5 Firma 6 Firma 7

5.00 3.60 5.00 5.00

5.10 3.70 5.10 5.10
-1.17 -0.54 -1.46 -4.11
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

93.00 93.00 93.00 93.00

78796.0 78796.0 78796.0 78796.0
0.01393 0.01393 0.01393 0.01393

0.02500 0.04190 0.02970 0.04790

0.03100 0.02970 0.03580 0.03150
0.03780 0.04300 0.05950 0.04080
0.07220 0.04720 0.05420 0.10840
0.05000 0.05000 0.05000 0.05000
11.79 2.39 10.44 1.90
0.08480 0.41830 0.09580 0.52630
0.00000 0.00000 0.00000 0.00000
-0.17200 -0.06000 -0.12800 -0.24400
-0.58500 -0.21300 -1.27700 0.99000
0.08000 0.08000 0.08000 0.08000
0.08000 0.08000 0.08000 0.08000