MIRA INFORM REPORT

Report Date :

16.09.2011

IDENTIFICATION DETAILS

Name :	HINDUSTAN PLATINUM PRIVATE LIMITED

Formerly Known As :	RAVINDRA HERAEUS PRIVATE LIMITED

Registered Office :	C 122, TTC Industrial Area, Pawane, Navi Mumbai – 400703, Maharashtra

Country :	India

Financials (as on) :	31.03.2010

Date of Incorporation :	04.10.1961

Com. Reg. No.:	11-12143

Capital Investment / Paid-up Capital :	Rs.42.740 Millions

CIN No.: [Company Identification No.]	U74999MH1961PTC012143

TAN No.: (Tax Deduction & Collection Account No.)	MUMH00234D

PAN No.: [Permanent Account No.]	AAACH1111J

Legal Form :	Private Limited Liability Company

Line of Business :	Manufacturers of precious metals products having industrial applications across a broad spectrum of industries

RATING & COMMENTS

MIRA’s Rating :

Ba (51)

RATING		STATUS	PROPOSED CREDIT LINE
41-55	Ba	Overall operation is considered normal. Capable to meet normal commitments.	Satisfactory

Maximum Credit Limit :	USD 3350572

Status :	Satisfactory

Payment Behaviour :	Regular

Litigation :	Clear

Comments :	Subject is a well established and reputed company having fine 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 for 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 – April 1, 2010

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

India

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

LOCATIONS

Registered Office/ Factory :	C 122, TTC Industrial Area, Pawane, Navi Mumbai – 400703, Maharashtra, India
Tel. No.:	91-22-27683006 Extn. 329
Fax No.:	91-22-27630413/ 27619398/99
E-Mail :	info@hpl.com
Website :	http://www.hp.co.in

Administrative Office / Factory :	Shanti Nagar, Vakola, Santacruz (East), Mumbai 400055, Maharashtra.
Tel. No.:	91-22-26105791
Fax No.:	91-22-26106737
E-Mail :	info@hp.co.in
Website :	http://www.hp.co.in

DIRECTORS

As on 28.09.2010

Name :	Mr. Shashikant Sajanlal Choksi
Designation :	Managing Director
Address :	58 – Manglika, Presidency Society, 7^th N S Road, JVPD Scheme, Vile Parle (West), Mumbai - 400049
Date of Birth/Age :	27.11.1938
Date of Appointment :	08.11.1971
DIN No.:	00526472

Other Directorship

S.No.	CIN	Name of the Company	Current designation of the director	Date of appointment at current designation	Original date of appointment	Date of cessation	Company Status	Defaulting status
1	U74999MH1961PTC012143	HINDUSTAN PLATINUM PRIVATE LIMITED	Managing director	08-11-71	08-11-71	-	Active	NO
2	U67120MH1976PTC019207	CHOKSI INVESTMENT PRIVATE LIMITED	Director	06-09-76	06-09-76	-	Active	NO

Name :	Mr. Abhay Sajanlal Choksi
Designation :	Whole-time Director
Address :	222-A, Grand Paradi, Dadi Seth Hill, August Kranti Marg, Mumbai – 400036
Date of Birth/Age :	1.12.1948
Date of Appointment :	17.07.1980
DIN No.:	00526769

Other Directorship

S.No.	CIN	Name of the Company	Current designation of the director	Date of appointment at current designation	Original date of appointment	Date of cessation	Company Status	Defaulting status
1	U74999MH1961PTC012143	HINDUSTAN PLATINUM PRIVATE LIMITED	Whole-time director	17-07-80	17-07-80	-	Active	NO
2	U40108MH2003PTC142293	Pink Ginger Arts Private Limited	Director	15-09-08	15-09-08	-	Active	NO

Name :	Mr. Vikram Sajanlal Choksi
Designation :	Whole-time Director
Address :	20 Mangal President Society, 7^th N.S. Road, JVPD Scheme, Vile Parle (West), Mumbai - 400049
Date of Birth/Age :	24.04.1953
Date of Appointment :	17.07.1980
DIN No.:	00526890

Other Directorship

S.No.	CIN	Name of the Company	Current designation of the director	Date of appointment at current designation	Original date of appointment	Date of cessation	Company Status
1	U74999MH1961PTC012143	HINDUSTAN PLATINUM PRIVATE LIMITED	Whole-time director	17-07-80	17-07-80	-	Active
2	U93000MH2003PTC142518	SOS MEDIA PRIVATE LIMITED	Director	06-10-03	06-10-03	-	Active

Name :	Mr. Ashok Sajanlal Choksi
Designation :	Whole-time Director
Address :	221- A, Grand Paradi, Dadi Seth Hill, August Kranti Marg, Mumbai - 400036
Date of Birth/Age :	24.05.1947
Date of Appointment :	17.07.1980
DIN No.:	00526715

Other Directorship

S.No.	CIN	Name of the Company	Current designation of the director	Date of appointment at current designation	Original date of appointment	Date of cessation	Company Status	Defaulting status
1	U74999MH1961PTC012143	HINDUSTAN PLATINUM PRIVATE LIMITED	Whole-time director	17-07-80	17-07-80	-	Active	NO

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

AS ON 28.09.2010

Names of Shareholders		No. of Shares
Shashikant Sajanlal Choksi HUF		120060
Shashikant Sajanlal Choksi and Bharti Sajanlal Choksi		12030
Bharti Sajanlal Choksi and Shashikant Sajanlal Choksi		294300
Shashikant Sajanlal Choksi		243080
Bharti Sajanlal Choksi		19140
Ashish Sajanlal Choksi and Bharti Sajanlal Choksi		108930
Ashish Sajanlal Choksi an Shashikant Choksi		14120
Madhulika A. Choksi and Abhay Sajanlal Choksi		227100
Pallavi V. Choksi		128680
Rushabh V. Choksi		271090
Gaurav A. Choksi, Abhay s. Choksi and Madhulika A. Choksi		295710

AS ON 30.09.2010

Equity share breakup
Category	Percentage
Directors or relatives of directors	100.00
Total	100.00

BUSINESS DETAILS

Line of Business :

Manufacturers of precious metals products having industrial applications across a broad spectrum of industries

Products :

Product Description	Item Code (ITC Code)
Chemical Catalyst and Compounds of Precious Metals	381512.01
Electrical Contact Made of Silver and Silver Alloys	853810.09

Job Work Charges

PRODUCTION STATUS as on 31.03.2009

Particulars	Unit	Installed Capacity	Actual Production
Scientific instruments, Electrical contracts, Wire Gauze catalysts, Precious metal compounds and	KGS	237070	93882
Catalysts, Spinnerettes, Bushings, Targets, Stirrers, Jewellery Alloys etc.	NOS	15000	855
Power Generation	KWH	73584	13852

GENERAL INFORMATION

Bankers :

Bank of Baroda, Worli Branch, Mumbai-400018, Maharashtra, India.
Dena Bank
State Bank of India
HDFC Bank Limited, HDFC Bank House Senapati Bapat Marg, Lower Parel West, Mumbai-400013, Maharashtra, India.
Industrial Development Bank of India, IDBI Tower, Cuff Parade, Mumbai-4000005, Maharashtra, India
Citi Bank

Financial Institute :

The Honkong and Shanghai Banking Corporation Limited, Plot No. 139-140 B, Shiv Building, Sahar Road Junction, Opposite W.E. Highway, Vileparle (East), Mumbai-400057, Maharashtra, India.

Facilities :

Secured Loan	As on 31.03.2010 (Rs. In millions)	As on 31.03.2009 (Rs. In millions)
From Consortium of Bankers	620.837	448.570
Add : Interest secured by a demand promissory note, hypothecation of raw materials, work in process, finished goods, book debts and movables machinery, equitable mortgage of fixed assets located at Navi Mumbai unit and guaranteed by all the directors of the company)	0.503	0.000
Term Loan
From Banks (Wind power Project) (Amount due within 12 months Rs.25.832 millions) (Previous year Rs.25.832 millions)	75.179	251.283
Add: Interest Accrued and due (secured by a demand promissory note, hypothecation of raw materials, work in process, finished goods, book debts and movables machinery, equitable mortgage of fixed assets located at Navi Mumbai unit and guaranteed by all the directors of the company)	0.000	1.783
Total	696.519	701.637
	As on 31.03.2010 (Rs. In millions)	As on 31.03.2009 (Rs. In millions)
Unsecured Loan
From Director, shareholders and Relatives (Amount due within 12 months Rs.56.723 Millions (Previous Year Rs.17.089 Millions))	306.640	156.643
Interest accrued and due	0.000	13.523
Total	306.640	170.166


Banking Relations :	--

Auditors :
Name :	Natvarlal Vepari and Company Chartered Accountant
Address :	Oricon House, 4^th Floor, 12 K. Dubash Marg, Mumbai-400023, Maharashtra, India.
Tel. No.:	91-22-66315851
Fax No.:	91-22-66315852
E-Mail :	nve@nvc.in
PAN No.:	AAAFN2322E

Subsidiaries :	Hindustan Platinum International Limited (Formerly Epsilon Limited)

Associates (As on 31.03.2009):	Choksi Investments Private Limited Choksi Contacts Private Limited Panache Engineers Private Limited GTC Powers Private Limited

CAPITAL STRUCTURE

AS ON 31.03.2010

Authorised Capital :

No. of Shares	Type	Value	Amount
50000000	Equity Share	Rs.10/- Each	Rs.500.000 Millions

Issued, Subscribed & Paid-up Capital :

No. of Shares	Type	Value	Amount
4274000	Equity Share	Rs.10/- Each	Rs.42.740 Millions

Note:

3800000 equity shares of Rs. 10/- each are allotted as fully paid up by way of bonus shares by capitalization of the general reserves.
1068500 equity shares extinguished under Buy Back Scheme (Previous year : 617300 equity shares)

FINANCIAL DATA

[all figures are in Rupees Millions]

ABRIDGED BALANCE SHEET

SOURCES OF FUNDS		31.03.2010	31.03.2009	31.03.2008
SHAREHOLDERS FUNDS
1] Share Capital		42.740	47.252	53.425
2] Share Application Money		0.000	0.000	0.000
3] Reserves & Surplus		794.903	746.480	783.973
4] (Accumulated Losses)		0.000	0.000	0.000
NETWORTH		837.643	793.732	837.398
LOAN FUNDS
1] Secured Loans		696.519	701.637	669.931
2] Unsecured Loans		306.640	170.166	121.915
TOTAL BORROWING		1003.159	871.803	791.846
DEFERRED TAX LIABILITIES		193.029	217.280	197.495

TOTAL		2033.831	1882.815	1826.739

APPLICATION OF FUNDS

FIXED ASSETS [Net Block]		924.038	974.228	997.648
Capital work-in-progress		4.657	3.504	3.137

INVESTMENT		42.664	42.664	17.394
DEFERREX TAX ASSETS		0.000	0.000	0.000

CURRENT ASSETS, LOANS & ADVANCES
	Inventories	1108.132	704.224	909.654
	Sundry Debtors	515.499	283.791	287.504
	Cash & Bank Balances	37.002	0.992	27.076
	Other Current Assets	0.000	0.000	0.000
	Loans & Advances	177.856	117.616	55.959
Total Current Assets		1838.489	1106.623	1280.193
Less : CURRENT LIABILITIES & PROVISIONS
	Sundry Creditors	664.416	184.936	359.821
	Current Liabilities	94.267	49.607	101.769
	Provisions	17.334	9.661	10.043
Total Current Liabilities		776.017	244.204	471.633
Net Current Assets		1062.472	862.419	808.560

MISCELLANEOUS EXPENSES		0.000	0.000	0.000

TOTAL		2033.831	1882.815	1826.739

PROFIT & LOSS ACCOUNT

	PARTICULARS		31.03.2010	31.03.2009	31.03.2008
	SALES
		Income	4785.869	3968.462	3120.373
		Job Work Charges	0.000	0.000	242.562
		Other Income	7.787	23.150	150.507
		TOTAL (A)	4793.656	3991.612	3513.442

Less	EXPENSES
		Raw material consumed			2737.826
		Manufacturing and administrative expenses		3734.025	315.312
		TOTAL (B)	4490.080	3734.025	3053.138

Less	PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C)		303.576	257.587	460.304

Less	FINANCIAL EXPENSES (D)		0.000	0.000	99.003

	PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)		303.576	257.587	361.301

Less/ Add	DEPRECIATION/ AMORTISATION (F)		0.000	0.000	62.473

	PROFIT BEFORE TAX (E-F) (G)		303.576	257.587	298.828

Less	TAX (I)		62.296	94.185	100.978

	PROFIT AFTER TAX (G-I) (J)		214.280	163.402	197.850

	EARNINGS IN FOREIGN CURRENCY
		FOB Value of Exports		1028.951	802.056
		Job Work Receipts		12.711	7.967
		Metal Hedging		27.376	0.000
	TOTAL EARNINGS		1696.743	1069.038	810.023

	IMPORTS
		Raw Materials		1771.845	647.664
		Machinery		5.264	9.300
		Stores & Spares		5.166	6.426
	TOTAL IMPORTS			1782.275	663.390

	Earnings Per Share (Rs.)		46.84	34.58	37.03

KEY RATIOS

PARTICULARS		31.03.2010	31.03.2009	31.03.2008
PAT / Total Income	(%)	4.47	4.09	5.63

Net Profit Margin (PBT/Sales)	(%)	6.34	6.49	9.58

Return on Total Assets (PBT/Total Assets}	(%)	10.99	12.38	13.12

Return on Investment (ROI) (PBT/Networth)		0.36	0.32	0.36

Debt Equity Ratio (Total Liability/Networth)		2.12	1.41	1.51

Current Ratio (Current Asset/Current Liability)		2.37	4.53	2.71

LOCAL AGENCY FURTHER INFORMATION

OPERATIONAL PERFORMANCE:

Sales and Job-work charges of the Company have increased to Rs.4785.869 Millions from Rs.3979.930 Millions. The Operating profit before tax for the current year shows a increase from Rs.257.587 Millions to Rs.303.576 Millions, an increase of Rs.45.989 Millions over the previous year.

FORM 8

This form is for	Creation of charge
Corporate identity number of the company	U74999MH1961PTC012143
Name of the company	HINDUSTAN PLATINUM PRIVATE LIMITED
Address of the registered office or of the principal place of business in India of the company	C 122, TTC Industrial Area, Pawane, Navi Mumbai – 400703, Maharashtra, India Email Id : info@hp.co.in
Type of charge	Book Debts Movable Property (not being pledge) Immovable Property
Particular of charge holder	The Honkong and Shanghai Banking Corporation Limited, Plot No. 139-140 B, Shiv Building, Sahar Road Junction, Opposite W.E. Highway, Vileparle (East), Mumbai-400057, Maharashtra, India. Email : ctlaindia@hsbc.co.in
Nature of description of the instrument creating or modifying the charge	Deed of Mortgage cum charge dated December 07, 2009 duly registered with the Sub-Registrar's Office, Thane, and executed between Hindustan Platinum Private Limited ("Company) and The Hongkong and Shanghai Banking Corporation Limited (HSBC), in its capacity as a Security Trustee, on behalf of and for the benefit of the Lenders.
Date of instrument Creating the charge	07.12.2009
Amount secured by the charge	Rs.6000.000 Millions
Brief particulars of the principal terms an conditions and extent and operation of the charge	Rate of Interest As per agreed terms and conditions set out in the sanction letters issued to the Company by the Lenders or Loan Agreement executed between the Lenders and the Company and as modified from time to time Terms of Repayment As per agreed terms and conditions set out in the sanction letters issued to the Company by the Lenders or Loan Agreement executed between the Lenders and the Company and as modified from time to time Margin As per agreed terms and conditions set out in the sanction letters issued to the Company by the Lenders or Loan Agreement executed between the Lenders and the Company and as modified from time to time Extent and Operation of the charge (i)1st Pari-passu charge in favour of the Security Trustee by way of mortgage on the entire fixed assets/leasehold immovable properties for the benefit of W.C. and Term Lenders and (ii) 1st Pari-passu charge in favour of Security Trustee for the benefit of W.C. Lenders and 2nd Pari-passu basis for the benefit of Term Lenders on entire current assets to secure the moneys advanced or to be advanced by the Lenders from time to time up to an aggregate amount of INR 6000.000 millions
Short particulars of the property charged	I) Leasehold properties bearing Plot Nos. C-122 and C-154 admeasuring 11982 sq. mtrs and 2400 sq mtrs. respectively located in District Thane, Maharashtra, along with benefits attached to those properties II) Entire movable fixed assets of the Company including tangible movable Plant and Machinery and including the Wind Mills situated at Jaisalmer (Rajasthan), Andiyur (Coimbatore) and Sangli (Maharashtra) III) Entire current assets of the Company such as raw-materials, semi-finished and finished goods, stores and spares, bills receivables, book debts and other receivables including the insurance policies thereof

FIXED ASSETS:

Leasehold Land
Buildings
Plant and Machinery
Wind Turbine Converter
Computer
Dies
Furniture and Fixtures
Vehicles

AS PER WEBSITE DETAILS:

PROFILE:

Subject, established in 1961, is a manufacturer of precious metals products having industrial applications across a broad spectrum of industries. Armed with technical partnerships with world leaders in the field, such as Engelhard-CLAL, Corning Incorporated of USA, dmc² (formerly, Degussa-Huls), Germany and Chugai Electric Industrial Company, Japan, commitment to quality and customer-driven research enables us to constantly meet the customers' requirements and to constantly strive to exceed it.

In accepting responsibility as a manufacturer whose components are critical to the manufacturing processes of other industries, Hindustan Platinum ensures stringent quality control at all levels of manufacturing starting right with purity of raw material, for which we have state of the art in-house refining facilities.

A quest for perfection and precision has resulted in technologies that are continuously evolving. With a customer base in USA, Europe, UK and Asia, the world is its market. Moreover, diminished entry and exit barriers due to our having custom-bonded manufacturing premises and a custom bonded warehouse ensures smooth movement of goods and timely delivery. It approach, therefore, is truly global.

MAKING HISTORY

1952 Founded

1961 Equity collaboration with Heraeus

1976 Equity collaboration with Heraeus ends. Becomes family held

1984 Collaboration with Chugai of Japan for Electrical Contacts

1985 Collaboration with Engelhard Corporation for Catchment Gauzes

1994 Collaboration with Chugai renewed

1994 Collaboration with Degussa for Knitted Gauzes.

1996 Collaboration with Engelhard - CLAL for Sputter Targets

1997 Collaboration with Corning Inc. for Stirrers and other Platinum Components

1998 Collaboration Engelhard-CLAL for Bushings and Feeder Systems

1999 Commissioning of our plant in New Bombay

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.47.84
UK Pound	1	Rs.75.40
Euro	1	Rs.65.68

SCORE & RATING EXPLANATIONS

SCORE FACTORS	RANGE	POINTS
HISTORY	1~10	7
PAID-UP CAPITAL	1~10	5
OPERATING SCALE	1~10	5
FINANCIAL CONDITION
--BUSINESS SCALE	1~10	6
--PROFITABILIRY	1~10	6
--LIQUIDITY	1~10	6
--LEVERAGE	1~10	5
--RESERVES	1~10	6
--CREDIT LINES	1~10	5
--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	NO
--AFFILIATION	YES/NO	YES
--LISTED	YES/NO	NO
--OTHER MERIT FACTORS	YES/NO	YES
TOTAL		51

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

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

1108.132

704.224

515.499

283.791

37.002

0.992

0.000

0.000

177.856

117.616

1838.489

1106.623

664.416

184.936

94.267

49.607

17.334

9.661

776.017

244.204

471.633

1062.472

862.419

4.47

4.09

6.34

6.49

10.99

12.38

0.36

0.32

2.12

1.41

2.37

4.53

Unit