Sie sind auf Seite 1von 22

EXPLANATION OF VALUATION WORKSHEET ( The following items are only used for valuation purposes )

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 )

TOTAL AMOUNT OF THE PROJECT

The total amount of the project offered to Telkom

AMOUNT OF FINANCING OFFERED

The amount of external financing offered to Telkom which is 85% of the full amount

MARGIN / INTEREST RATE

Annual interest rate for external financing, which will be paid semi-annually

FIXED RATE

The total of annual fixed-interest rate

FLOATING RATE's MARGIN

Only the portion of margin. Floating rate will be assumed as "LIBOR6m + Margin".

MATURITIES / TENOR

The numbers of years of external financing. The maximum numbers is 10 years

GRACE PERIODS

Will be started immediately after drawdown. Grace Period is in years, for 6 months, pl

COMMITMENT FEE

Assuming to be charged 1 year after drawdown, multiplied by 50% of outstanding loan

UP-FRONT FEE

Assuming to be charged at initial loan period ( t = 0 ), multiplied by 100% of loan amou

ARRANGER FEE

Assuming to be charged at initial loan period ( t = 0 ), multiplied by 100% of loan amou

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

Insurance premium could be one-time ( charged at initial loan period, multiplied by 10


annually ( will be counted semi-annually, multiplied by outstanding of loan amount )

y used for valuation purposes )

mi-annual payment for principal and interest


ne time at the beginning of t = 0
r all vendors and will be based on Telkom's USD WACC

S" with 0 ( zero ) and pick one choice from "MARGIN/INTEREST RATE" section,

e paid by Telkom semi-annually. This could be fixed-rate or floating rate ( LIBOR6M +

offered to Telkom which is 85% of the full amount

nancing, which will be paid semi-annually

ng rate will be assumed as "LIBOR6m + Margin".

inancing. The maximum numbers is 10 years

drawdown. Grace Period is in years, for 6 months, please fill "0.5"

er drawdown, multiplied by 50% of outstanding loan amount

oan period ( t = 0 ), multiplied by 100% of loan amount

oan period ( t = 0 ), multiplied by 100% of loan amount

charged at initial loan period, multiplied by 100% of loan amount ) or could be annually
ultiplied by outstanding of loan amount )

me ( charged at initial loan period, multiplied by 100% of loan amount ) or could be


nually, multiplied 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

NPV OF TOTAL PROJECT

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

MATURITIES / TENOR ( YEARS )

10.00

USD PORTION ( Full amount )

$100,000,000

GRACE PERIODS ( YEARS )

2.00

$85,000,000

COMMITMENT FEE (if any)

0.20%

9-4

% of loan amount
AMOUNT OF FINANCING OFFERED

100.00% annually
% of loan amount

INTEREST RATE MARGIN

% of loan amount

FIXED-RATE

1.70%

60.00%

FLOATING RATE's MARGIN (w/o LIBOR)

0.90%

40.00%

UP-FRONT FEE (if any)

0.65%

40.00% one-time
% of loan amount

ARRANGER FEE (if any)

0.00%

100.00% one-time

"Floating rate is assumed as LIBOR6M + Margin"


IN CASE OF ECA FINANCING, PLEASE FILLED FOLLOWING ITEMS :
RISK PREMIUM ( Please choose one )

INSURANCE PREMIUM ( Please choose one )

% of loan amount

One-Time Payment (if any)

0.00%

100.00%

Annual Payment (if any)

0.77%

60.00%

% of loan amount

One-Time Payment (if any)

0.00%

40.00%

Annual Payment (if any)

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

Interest - Tax Shield

139,430

144,695

TOTAL PAYMENTS in USD

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%

Exchange Rate Risk

#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%

Das könnte Ihnen auch gefallen