Beruflich Dokumente
Kultur Dokumente
GENERALS
This valuation worksheet used semi-annual payment for principal and interest
All drawdown is assumed to be one time at the beginning of t = 0
Discount rate will be the same for all vendors and will be based on Telkom's USD WAC
For floating-rate, the reference rate will be LIBOR6M
The winner is the one with the lowest NPV
For Vendor with ALL-IN-COST proposal, please fill all the "BLUE BOXES" with 0 ( zero ) and pick one choice from "MARG
either "Fixed-Rate" or " Floating-rate"
ALL-IN-COST
The amount of interest that will be paid by Telkom semi-annually. This could be fixedAll-in-Cost )
The amount of external financing offered to Telkom which is 85% of the full amount
Annual interest rate for external financing, which will be paid semi-annually
FIXED RATE
Only the portion of margin. Floating rate will be assumed as "LIBOR6m + Margin".
MATURITIES / TENOR
GRACE PERIODS
Will be started immediately after drawdown. Grace Period is in years, for 6 months, pl
COMMITMENT FEE
UP-FRONT FEE
ARRANGER FEE
RISK PREMIUM
Risk premium could be one-time ( charged at initial loan period, multiplied by 100% of
( will be counted semi-annually, multiplied by outstanding of loan amount )
INSURANCE PREMIUM
S" with 0 ( zero ) and pick one choice from "MARGIN/INTEREST RATE" section,
charged at initial loan period, multiplied by 100% of loan amount ) or could be annually
ultiplied by outstanding of loan amount )
MIXED-INTEREST FINANCING
NPV OF USD PORTION
NET PRESENT VALUE OF FINANCING ( in IDR )
IDR PORTION
Rp775,474,057,747
Rp100,000,000
Bugs
Rp775,574,057,747
6-1
8-1
8-3
9-1
9-2
THE FOLLOWING ITEMS MUST BE FILLED BY VENDOR ( Green boxes for all vendor & blue boxes if you have any. Please do not change the other boxes )
"Please filled all of the followings boxes and filled '0' (zero) if you don't have any ( exclude the yellow boxes )"
IDR PORTION ( Full Amount )
Rp100,000,000
10.00
$100,000,000
2.00
$85,000,000
0.20%
9-4
% of loan amount
AMOUNT OF FINANCING OFFERED
100.00% annually
% of loan amount
% of loan amount
FIXED-RATE
1.70%
60.00%
0.90%
40.00%
0.65%
40.00% one-time
% of loan amount
0.00%
100.00% one-time
% of loan amount
0.00%
100.00%
0.77%
60.00%
% of loan amount
0.00%
40.00%
0.00%
100.00%
THE FOLLOWING ITEMS WILL BE COMPLETED BY TELKOM 2 (TWO) DAYS BEFORE SUBMISSION STAGE-II
LIBOR6M RATE
0.50%
DISCOUNT RATE
6.82% p.a
EXCHANGE RATE
Rp9,670
CORPORATE TAX
20.00%
PROJECTED DATA
PROJECTED LIBOR6M FOR THE NEXT 10 YEARS
LIBOR6M
LIBOR6M + MARGIN
YEAR 1
1
2
0.65%
0.81%
1.55%
1.71%
0.15%
0.50%
4.00%
3.50%
3.00%
2.50%
2.00%
1.50%
YEAR 2
3
0.96%
1.86%
YEAR 3
4
1.12%
2.02%
5
1.27%
2.17%
6
1.43%
2.33%
YEAR 4
7
8
1.58%
1.73%
2.48%
2.63%
YEAR 5
9
10
1.89%
2.04%
2.79%
2.94%
YEAR 6
11
2.20%
3.10%
YEAR 7
14
2.66%
3.56%
YEAR 8
15
16
2.82%
2.97%
3.72%
3.87%
1.50%
1.00%
0.50%
6
10
11
12
13
14
15
16
17
18
2004
2003
1995
1994
1990
1989
0.00%
ACTUAL LIBOR6M SINCE 1989 & PROJECTED LIBOR6M FOR THE NEXT 10 YEARS
0.09%
1989
9.06%
10.00%
0.09%
1990
8.68%
0.08%
1990
8.42%
9.00%
0.07%
1991
6.53%
8.00%
0.06%
1991
5.68%
0.05%
1992
4.54%
7.00%
0.03%
1992
3.31%
6.00%
0.03%
1993
3.37%
0.03%
1993
3.37%
5.00%
0.04%
1994
4.25%
4.00%
0.06%
1994
5.68%
3.00%
2.00%
1.00%
2019
2018
2017
2016
2015
2014
2013
2012
2011
2010
2009
2008
2007
2006
2005
2002
2001
2000
1999
1998
1997
1996
0.00%
1993
6.43%
5.98%
5.51%
5.75%
5.96%
5.85%
5.79%
5.35%
5.08%
5.97%
6.53%
6.76%
4.71%
2.53%
2.33%
1.75%
1.26%
1.17%
1.15%
2.16%
3.38%
4.21%
5.11%
5.37%
5.32%
5.35%
2.67%
3.33%
1.82%
0.67%
0.65%
1992
1995
1995
1996
1996
1997
1997
1998
1998
1999
1999
2000
2000
2001
2001
2002
2002
2003
2003
2004
2004
2005
2005
2006
2006
2007
2007
2008
2008
2009
2009
2010
1991
0.06%
0.06%
0.06%
0.06%
0.06%
0.06%
0.06%
0.05%
0.05%
0.06%
0.07%
0.07%
0.05%
0.03%
0.02%
0.02%
0.01%
0.01%
0.01%
0.02%
0.03%
0.04%
0.05%
0.05%
0.05%
0.05%
0.03%
0.03%
0.02%
0.01%
2010
2011
2011
2012
2012
2013
2013
2014
2014
2015
2015
2016
2016
2017
2017
2018
2018
2019
2019
0.81%
0.96%
1.12%
1.27%
1.43%
1.58%
1.73%
1.89%
2.04%
2.20%
2.35%
2.51%
2.66%
2.82%
2.97%
3.13%
3.28%
3.44%
3.59%
850
77.1
65535
YEAR 9
17
18
3.13%
3.28%
4.03%
4.18%
YEAR 10
19
20
3.44%
3.59%
4.34%
4.49%
Internal Fund
Loan Amount
Floating
Fixed
Tenor
Grace Periods
Interest
Risk Premium
Insurance
END OF YEAR
Semi-annual
LIBOR6M + Margin
FIXED
FLOAT
10.00
2.00
1.70%
1.40%
15,000,000
85,000,000
34,000,000
51,000,000
20.00
4.00
0.85%
0.70%
One-Time
Annually
0.00%
0.46%
0.23%
One-Time
Annually
0.00%
0.00%
0.00%
1
0
1
0.78%
1
2
0.85%
INTERNAL FUNDS
15,000,000
Principal Outstanding
Principal Payment
85,000,000
85,000,000
85,000,000
34,000,000
34,000,000
34,000,000
0
263,648
0
289,976
51,000,000
51,000,000
0
433,500
0
433,500
196,350
0
196,350
0
FLOATING
Outstanding
Principals Payment
Interests
FIXED
Outstanding
51,000,000
Principals Payment
Interests
FEES
Risk Premium
Insurance
Up Front
Commitments
0
0
221,000
85,000
Arranger
139,430
144,695
15,221,000
754,069
860,131
PV in USD
15,221,000
729,600
805,215
NPV in USD
NPV in IDR
80,193,801
775,474,057,747
Discount Rate
6.82%
Up-Front
0.26%
Commitment
0.20%
Arranger
0.00%
#REF!
Corporate Tax
2
2
3
0.93%
#REF!
20.00%
3
4
3
4
1.01%
5
1.09%
3.35%
10.00%
4
6
5
6
1.16%
7
1.24%
85,000,000
85,000,000
85,000,000
5,312,500
79,687,500
5,312,500
74,375,000
5,312,500
34,000,000
34,000,000
34,000,000
28,687,500
23,375,000
0
316,305
0
342,633
5,312,500
368,961
5,312,500
333,525
5,312,500
289,862
51,000,000
51,000,000
51,000,000
51,000,000
51,000,000
0
433,500
0
433,500
0
433,500
0
433,500
0
433,500
196,350
0
196,350
0
196,350
0
184,078
0
171,806
0
149,961
155,227
160,492
153,405
144,672
796,194
817,256
6,150,819
6,110,198
6,062,996
721,174
716,231
5,215,567
5,012,999
4,812,860
Check-sum
34,000,000
#REF!
5
8
7
8
1.32%
9
1.39%
6
10
9
10
1.47%
11
1.55%
11
12
1.63%
69,062,500
5,312,500
63,750,000
5,312,500
58,437,500
5,312,500
53,125,000
5,312,500
47,812,500
5,312,500
18,062,500
12,750,000
7,437,500
2,125,000
5,312,500
237,971
5,312,500
177,853
5,312,500
109,507
2,125,000
32,933
0
0
51,000,000
51,000,000
51,000,000
51,000,000
47,812,500
0
433,500
0
433,500
0
433,500
3,187,500
433,500
5,312,500
406,406
159,534
0
147,263
0
134,991
0
122,719
0
110,447
0
134,294
122,271
108,601
93,287
81,281
6,009,211
5,948,845
5,881,896
5,808,365
5,748,072
4,615,377
4,420,751
4,229,163
4,040,776
3,869,071
7
12
13
1.70%
8
14
13
14
1.78%
15
1.86%
9
16
15
16
1.94%
17
2.01%
42,500,000
5,312,500
37,187,500
5,312,500
31,875,000
5,312,500
26,562,500
5,312,500
21,250,000
5,312,500
0
0
0
0
0
0
0
0
0
0
42,500,000
37,187,500
31,875,000
26,562,500
21,250,000
5,312,500
361,250
5,312,500
316,094
5,312,500
270,938
5,312,500
225,781
5,312,500
180,625
98,175
0
85,903
0
73,631
0
61,359
0
49,088
0
72,250
63,219
54,188
45,156
36,125
5,699,675
5,651,278
5,602,881
5,554,484
5,506,088
3,712,003
3,561,055
3,415,994
3,276,598
3,142,652
10
18
17
18
2.09%
19
2.17%
19
20
2.25%
15,937,500
5,312,500
10,625,000
5,312,500
5,312,500
5,312,500
0
0
0
0
0
0
15,937,500
10,625,000
5,312,500
5,312,500
135,469
5,312,500
90,313
5,312,500
45,156
36,816
0
24,544
0
12,272
0
85,000,000
34,000,000
51,000,000
27,094
18,063
9,031
5,457,691
5,409,294
5,360,897
3,013,948
2,890,288
2,771,480
September of 1989
October of 1989
November of 1989
December of 1989
January of 1990
February of 1990
March of 1990
April of 1990
May of 1990
June of 1990
July of 1990
August of 1990
September of 1990
October of 1990
November of 1990
December of 1990
January of 1991
February of 1991
March of 1991
April of 1991
May of 1991
June of 1991
July of 1991
August of 1991
September of 1991
October of 1991
November of 1991
December of 1991
January of 1992
February of 1992
March of 1992
April of 1992
May of 1992
June of 1992
July of 1992
August of 1992
September of 1992
October of 1992
November of 1992
December of 1992
January of 1993
February of 1993
March of 1993
April of 1993
May of 1993
June of 1993
July of 1993
August of 1993
September of 1993
October of 1993
November of 1993
December of 1993
January of 1994
1-Month
9.063
8.703
8.813
8.5
8.313
8.375
8.375
8.563
8.313
8.328
8.063
8.125
8.297
7.938
9.125
7.641
6.969
7.063
6.328
6.078
5.953
6.078
5.953
5.75
5.5
5.25
4.813
4.238
4.141
4.25
4.25
3.969
4.016
3.922
3.391
3.5
3.188
3.281
3.172
3.344
3.203
3.203
3.203
3.141
3.203
3.203
3.188
3.203
3.188
3.188
3.578
3.297
3.141
3-Month
9.125
8.688
8.5
8.375
8.375
8.375
8.5
8.75
8.375
8.375
8.047
8.188
8.375
8.063
8.516
7.578
7.125
6.891
6.375
6.188
6.063
6.25
6.063
5.75
5.688
5.375
5
4.25
4.188
4.25
4.375
4.078
4.078
3.953
3.453
3.516
3.281
3.625
3.891
3.453
3.313
3.219
3.266
3.203
3.313
3.328
3.313
3.25
3.375
3.453
3.5
3.375
3.25
6-Month
9.063
8.438
8.313
8.313
8.438
8.438
8.688
9
8.5
8.438
8.047
8.188
8.422
8.063
8.375
7.563
7.125
6.891
6.531
6.313
6.188
6.563
6.313
5.875
5.688
5.359
4.938
4.25
4.25
4.375
4.547
4.266
4.25
4.125
3.625
3.625
3.313
3.641
3.891
3.641
3.438
3.328
3.375
3.313
3.438
3.563
3.563
3.438
3.375
3.5
3.516
3.5
3.391
12-Month
9
8.375
8.25
8.234
8.625
8.688
8.938
9.375
8.75
8.5
8.109
8.313
8.5
8.063
8.188
7.563
7.313
7.063
7
6.75
6.625
7
6.625
6
5.813
5.5
5.063
4.375
4.625
4.75
5.063
4.703
4.75
4.375
3.75
3.75
3.375
3.938
4.141
4.078
3.75
3.578
3.625
3.563
3.75
3.781
3.781
3.563
3.531
3.688
3.781
3.813
3.703
February of 1994
March of 1994
April of 1994
May of 1994
June of 1994
July of 1994
August of 1994
September of 1994
October of 1994
November of 1994
December of 1994
January of 1995
February of 1995
March of 1995
April of 1995
May of 1995
June of 1995
July of 1995
August of 1995
September of 1995
October of 1995
November of 1995
December of 1995
January of 1996
February of 1996
March of 1996
April of 1996
May of 1996
June of 1996
July of 1996
August of 1996
September of 1996
October of 1996
November of 1996
December of 1996
January of 1997
February of 1997
March of 1997
April of 1997
May of 1997
June of 1997
July of 1997
August of 1997
September of 1997
October of 1997
November of 1997
December of 1997
January of 1998
February of 1998
March of 1998
April of 1998
May of 1998
June of 1998
July of 1998
August of 1998
3.594
3.703
3.938
4.375
4.563
4.516
4.875
5
5.078
6
5.984
6.078
6.125
6.141
6.079
6.063
6.079
5.875
5.907
5.922
5.844
6.032
5.735
5.469
5.352
5.454
5.454
5.446
5.516
5.493
5.43
5.438
5.375
5.391
5.547
5.461
5.469
5.719
5.704
5.711
5.719
5.641
5.68
5.672
5.633
5.766
5.852
5.704
5.789
5.719
5.688
5.696
5.748
5.696
5.727
3.75
3.938
4.25
4.625
4.875
4.875
5
5.438
5.688
6.078
6.5
6.328
6.25
6.266
6.188
6.063
6
5.891
5.907
5.993
6.008
5.907
5.657
5.438
5.313
5.493
5.485
5.516
5.625
5.704
5.539
5.649
5.516
5.524
5.586
5.594
5.555
5.805
5.883
5.829
5.813
5.735
5.735
5.782
5.766
6.016
5.985
5.758
5.782
5.758
5.766
5.735
5.785
5.758
5.713
4
4.25
4.625
5
5.25
5.328
5.328
5.688
6
6.438
7
6.688
6.438
6.438
6.313
6.063
5.875
5.875
5.938
5.985
5.954
5.735
5.563
5.336
5.289
5.516
5.422
5.641
5.844
5.922
5.743
5.75
5.579
5.547
5.618
5.711
5.68
5.961
6.079
6.008
5.938
5.892
5.86
5.852
5.805
6.039
6.008
6.039
5.782
5.797
5.868
5.805
5.871
5.822
5.692
4.344
4.75
5.25
5.516
5.828
5.828
5.813
6.188
6.563
7.078
7.75
7.25
6.75
6.75
6.563
6.055
5.766
5.875
5.954
5.969
5.883
5.672
5.454
5.196
5.274
5.704
5.829
5.977
6.172
6.243
6.055
5.985
5.719
5.696
5.789
5.954
5.954
6.282
6.454
6.289
6.141
5.977
6.079
6.008
5.922
6.11
5.669
5.774
5.836
5.914
6.024
5.93
5.94
5.897
5.648
September of 1998
October of 1998
November of 1998
December of 1998
January of 1999
February of 1999
March of 1999
April of 1999
May of 1999
June of 1999
July of 1999
August of 1999
September of 1999
October of 1999
November of 1999
December of 1999
January of 2000
February of 2000
March of 2000
April of 2000
May of 2000
June of 2000
July of 2000
August of 2000
September of 2000
October of 2000
November of 2000
December of 2000
January of 2001
February of 2001
March of 2001
April of 2001
May of 2001
June of 2001
July of 2001
August of 2001
September of 2001
October of 2001
November of 2001
December of 2001
January of 2002
February of 2002
March of 2002
April of 2002
May of 2002
June of 2002
July of 2002
August of 2002
September of 2002
October of 2002
November of 2002
December of 2002
January of 2003
February of 2003
March of 2003
5.4
5.277
5.048
5.118
4.946
5.003
4.94
4.902
4.93
5.223
5.178
5.37
5.396
5.41
6.503
5.832
5.856
5.907
6.133
6.197
6.641
6.649
6.625
6.628
6.62
6.621
6.827
6.565
5.622
5.278
5.078
4.435
4.059
3.835
3.76
3.584
2.637
2.321
2.145
1.876
1.829
1.883
1.88
1.842
1.844
1.836
1.818
1.82
1.819
1.741
1.38
1.382
1.339
1.334
1.306
5.422
5.351
5.377
5.172
5.032
5.065
5.009
4.993
5.053
5.355
5.32
5.505
6.083
6.218
6.122
6.005
6.049
6.104
6.289
6.393
6.617
6.778
6.715
6.684
6.816
6.755
6.735
6.403
5.518
5.103
4.877
4.312
3.999
3.791
3.677
3.487
2.597
2.232
2.08
1.883
1.862
1.92
2.031
1.913
1.896
1.86
1.823
1.816
1.806
1.702
1.432
1.383
1.348
1.336
1.288
5.359
5.131
5.28
5.172
5.036
5.168
5.083
5.075
5.193
5.633
5.68
5.913
5.974
6.144
6.063
6.136
6.238
6.328
6.53
6.614
7.064
7.014
6.887
6.831
6.761
6.721
6.678
6.208
5.361
4.955
4.711
4.231
3.99
3.827
3.694
3.479
2.532
2.173
2.101
1.983
1.989
2.068
2.332
2.1
2.09
1.948
1.863
1.815
1.751
1.618
1.471
1.383
1.353
1.336
1.262
5.186
4.865
5.244
5.213
5.108
5.405
5.307
5.303
5.503
5.803
5.836
6.023
6.053
6.313
6.261
6.508
6.659
6.76
6.97
6.964
7.453
7.214
7.047
6.978
6.811
6.725
6.618
5.997
5.284
4.925
4.67
4.33
4.259
4.055
3.835
3.6
2.65
2.311
2.492
2.445
2.42
2.496
3.006
2.613
2.634
2.251
2.07
1.943
1.813
1.664
1.705
1.447
1.477
1.368
1.34
0
0.005
0
-0.026
April of 2003
May of 2003
June of 2003
July of 2003
August of 2003
September of 2003
October of 2003
November of 2003
December of 2003
January of 2004
February of 2004
March of 2004
April of 2004
May of 2004
June of 2004
July of 2004
August of 2004
September of 2004
October of 2004
November of 2004
December of 2004
January of 2005
February of 2005
March of 2005
April of 2005
May of 2005
June of 2005
July of 2005
August of 2005
September of 2005
October of 2005
November of 2005
December of 2005
January of 2006
February of 2006
March of 2006
April of 2006
May of 2006
June of 2006
July of 2006
August of 2006
September of 2006
October of 2006
November of 2006
December of 2006
January of 2007
February of 2007
March of 2007
April of 2007
May of 2007
June of 2007
July of 2007
August of 2007
September of 2007
October of 2007
1.318
1.3189
1.1232
1.1036
1.117
1.1214
1.1201
1.1157
1.1195
1.0982
1.0973
1.0914
1.1007
1.1089
1.3582
1.4929
1.6482
1.8401
1.987
2.2826
2.4178
2.5892
2.6895
2.8582
3.0826
3.1126
3.3401
3.5107
3.6942
3.8584
4.0882
4.2954
4.3857
4.572
4.631
4.826
5.0245
5.1071
5.3451
5.4045
5.3314
5.3229
5.3198
5.3479
5.3279
5.3201
5.3214
5.3195
5.3201
5.321
5.3195
5.32
5.4975
5.4927
4.9814
1.308
1.2782
1.1164
1.1176
1.142
1.1598
1.1657
1.1701
1.157
1.132
1.1251
1.1107
1.1764
1.3082
1.6039
1.6945
1.7901
2.0054
2.1582
2.4026
2.5582
2.7439
2.9101
3.0995
3.2107
3.3292
3.5045
3.6948
3.872
4.0551
4.2523
4.4139
4.5298
4.6795
4.8192
4.9898
5.1479
5.2335
5.5085
5.4889
5.4014
5.3725
5.3729
5.3685
5.3601
5.3601
5.3598
5.3479
5.3555
5.3595
5.3593
5.3597
5.4837
5.4939
5.1465
1.29
1.2232
1.1239
1.1507
1.2098
1.1795
1.2207
1.2297
1.2192
1.2107
1.2026
1.1595
1.3682
1.5789
1.942
1.9857
1.9907
2.1695
2.3007
2.6239
2.7751
2.9582
3.1495
3.3876
3.4151
3.5314
3.6914
3.9235
4.0817
4.2154
4.4467
4.5795
4.6901
4.8126
4.9907
5.1196
5.2879
5.3215
5.6382
5.5473
5.4501
5.3704
5.3898
5.3495
5.3651
5.4014
5.3723
5.3212
5.3581
5.3844
5.3817
5.3743
5.3773
5.3538
5.0513
1.362
1.2214
1.2014
1.2789
1.4714
1.2857
1.4551
1.4867
1.4582
1.4607
1.3645
1.3401
1.8082
2.0764
2.4682
2.4632
2.3001
2.4445
2.5289
2.9607
3.1004
3.271
3.5114
3.842
3.7101
3.7789
3.8632
4.1745
4.3123
4.4067
4.6765
4.7379
4.8226
4.9412
5.1526
5.2476
5.4217
5.4139
5.766
5.591
5.4501
5.2985
5.3348
5.2439
5.3139
5.4414
5.3328
5.2009
5.2967
5.3885
5.4048
5.3832
5.186
5.0618
4.8771
-0.018
-0.055
0.0075
0.0331
0.0678
0.0197
0.055
0.0596
0.0622
0.0787
0.0775
0.0488
0.1918
0.2707
0.3381
0.2912
0.2006
0.1641
0.1425
0.2213
0.2169
0.2143
0.2394
0.2881
0.2044
0.2022
0.1869
0.2287
0.2097
0.1603
0.1944
0.1656
0.1603
0.1331
0.1715
0.1298
0.14
0.088
0.1297
0.0584
0.0487
-0.0021
0.0169
-0.019
0.005
0.0413
0.0125
-0.0267
0.0026
0.0249
0.0224
0.0146
-0.1064
-0.1401
-0.0952
November of 2007
December of 2007
January of 2008
February of 2008
March of 2008
April of 2008
May of 2008
June of 2008
July of 2008
August of 2008
September of 2008
October of 2008
November of 2008
December of 2008
January of 2009
February of 2009
March of 2009
April of 2009
May of 2009
June of 2009
July of 2009
August of 2009
September of 2009
October of 2009
November of 2009
December of 2009
January of 2010
February of 2010
March of 2010
April of 2010
May of 2010
June of 2010
July of 2010
August of 2010
September of 2010
October of 2010
November of 2010
December of 2010
January of 2011
February of 2011
March of 2011
April of 2011
May of 2011
June of 2011
July of 2011
August of 2011
September of 2011
October of 2011
November of 2011
December of 2011
January of 2012
February of 2012
March of 2012
April of 2012
May of 2012
4.7672
5.0172
3.9091
3.1368
2.8066
2.7854
2.5065
2.4704
2.46
2.4682
2.927
3.8096
1.621
1.0826
0.3834
0.4628
0.5325
0.45
0.3423
0.3162
0.2907
0.2704
0.2473
0.2443
0.2378
0.2329
0.2317
0.2291
0.2373
0.2598
0.3355
0.3487
0.3341
0.2755
0.257
0.2561
0.2542
0.2618
0.2606
0.2629
0.2533
0.2214
0.1978
0.1872
0.1866
0.2112
0.2309
0.2437
0.2537
0.2836
0.2829
0.25
0.2406
0.2398
0.2389
4.9621
4.9794
3.9176
3.0876
2.7825
2.7947
2.6924
2.7654
2.7921
2.8063
3.1217
4.0586
2.2791
1.8294
1.2108
1.2426
1.2667
1.1062
0.8166
0.6207
0.5153
0.4245
0.298
0.2831
0.2681
0.2531
0.2501
0.2505
0.2684
0.3116
0.4585
0.5369
0.5103
0.3626
0.2914
0.2888
0.2869
0.3027
0.3034
0.3119
0.3084
0.2814
0.2607
0.2478
0.2499
0.2932
0.3502
0.4065
0.4753
0.5557
0.5659
0.5032
0.4733
0.4668
0.4665
4.8324
4.825
3.7795
3.0039
2.6798
2.8386
2.8544
3.1035
3.1157
3.1116
3.3369
3.8784
2.6578
2.1778
1.6211
1.7569
1.8273
1.6519
1.357
1.1796
0.9814
0.8428
0.6774
0.5897
0.5168
0.4529
0.3993
0.3878
0.4106
0.4759
0.6593
0.7518
0.7185
0.5791
0.4778
0.455
0.4455
0.4584
0.4554
0.4641
0.4608
0.4423
0.4141
0.3976
0.4139
0.4592
0.5222
0.5952
0.6805
0.7799
0.797
0.7573
0.7413
0.7314
0.733
4.5219
4.4227
3.4415
2.8046
2.5133
2.8288
3.0306
3.4176
3.2796
3.2364
3.3709
3.7893
2.8231
2.3845
1.9024
2.0644
2.1173
1.9351
1.6791
1.6776
1.5
1.4231
1.2691
1.2275
1.0844
0.9993
0.8979
0.8516
0.8733
0.9598
1.13
1.188
1.1178
0.9436
0.8044
0.7681
0.7644
0.7839
0.7818
0.7934
0.7797
0.7701
0.7392
0.7269
0.7272
0.7767
0.8332
0.9086
1.0003
1.1003
1.1146
1.0712
1.0103
1.0486
1.0615
-0.1297
-0.1544
-0.1381
-0.0837
-0.1027
0.0439
0.162
0.3381
0.3236
0.3053
0.2152
-0.1802
0.3787
0.3484
0.4103
0.5143
0.5606
0.5457
0.5404
0.5589
0.4661
0.4183
0.3794
0.3066
0.2487
0.1998
0.1492
0.1373
0.1422
0.1643
0.2008
0.2149
0.2082
0.2165
0.1864
0.1662
0.1586
0.1557
0.152
0.1522
0.1524
0.1609
0.1534
0.1498
0.164
0.166
0.172
0.1887
0.2052
0.2242
0.2311
0.2541
0.268
0.2646
0.2665
June of 2012
July of 2012
August of 2012
September of 2012
October of 2012
November of 2012
Median
Average
Mode
0.2432
0.2465
0.2377
0.2213
0.2135
0.2089
4.238
3.8161
3.203
0.4656
0.4536
0.4323
0.3856
0.3305
0.311
4.25
3.9254
8.375
Average
0.7364
0.7302
0.7175
0.6717
0.5823
0.5283
4.375
4.0443
8.438
1.0692
1.0653
1.0424
0.9998
0.9186
0.8632
4.6765
4.2536
3.75
0.2708
0.2766
0.2852
0.2861
0.2518
0.2173
0.1587167
1.00
5.00
0.31%
1.91%
1.60%
0.32%
0.52%
2.07%
1.55%
0.15%