Oracle Corporation et al v. SAP AG et al

Filing 1023

Declaration of Stephen K. Clarke in Support of 1021 Response filed by SAP AG, SAP America Inc, Tomorrownow Inc. (Attachments: # 1 Exhibit A, # 2 Exhibit B, # 3 Exhibit C)(Related document(s) 1021 ) (Froyd, Jane) (Filed on 12/23/2010) Modified on 12/27/2010 (kc, COURT STAFF).

Oracle Corporation et al v. SAP AG et al

Doc. 1023 Att. 1

EXHIBIT A

Dockets.Justia.com

Prejudgment Interest Calculation

Exhibit A

Allocation of Verdict: License PeopleSoft Database Siebel Total Oracle Damages Claim $1,500,000,000 $55,600,000 $100,000,000 $1,655,600,000 % of Total 90.60% 3.36% 6.04% 100.00% Allocated Verdict $1,177,820,730 $43,657,888 $78,521,382 $1,300,000,000 TOTAL 1/19/2005 1/18/2006 $ 1,177,820,730 1/19/2006 1/18/2007 $ 1,181,354,192 $ 1/19/2007 1/18/2008 1,184,898,255 1/19/2008 1/18/2009 $ 1,188,452,950 1/19/2009 1/18/2010 $ 1,192,018,309 $ 1/19/2010 12/23/2010 1,195,594,364

PeopleSoft License (1/19/2005) Period Start Date Period End Date BOP Amount Interest Interest Rate [1] Partial Year Adj. Adj. Interest Rate Interest EOP Amount $ $

0.30% 1.00 0.30% 3,533,462 1,181,354,192 $

0.30% 1.00 0.30% 3,544,063 $ $

0.30% 1.00 0.30% 3,554,695 1,188,452,950 $

0.30% 1.00 0.30% 3,565,359 $

0.30% 1.00 0.30% 3,576,055 $ $

0.30% 0.93 0.28% 3,347,664 1,198,942,028 $ 21,121,298

$ 1,184,898,255

$ 1,192,018,309

$ 1,195,594,364

Database License (1/19/2005) Period Start Date Period End Date BOP Amount Interest on BOP: Interest Rate [1] Partial Year Adj. Adj. Interest Rate Interest on BOP Period License Fees[3] Interest on Period Fees: Interest Rate [1] Partial Year Adj.[2] Adj. Interest Rate Interest on Period Fees EOP Amount Siebel License (9/29/2006) Period Start Date Period End Date BOP Amount Interest Interest Rate [1] Partial Year Adj. Adj. Interest Rate Interest EOP Amount $ $ $ 9/29/2006 9/28/2007 78,521,382 $ 9/29/2007 9/28/2008 78,756,946 $ 9/29/2008 9/28/2009 78,993,217 $ 9/29/2009 9/28/2010 79,230,197 $ 9/29/2010 12/23/2010 79,467,888 $ $ $ $ $ 1/19/2005 1/18/2006 $ 1/19/2006 1/18/2007 15,889,298 $ 1/19/2007 1/18/2008 29,748,584 $ 1/19/2008 1/18/2009 39,996,806 $ 1/19/2009 1/18/2010 43,980,279 $ 1/19/2010 12/23/2010 44,112,220

0.30% 1.00 0.30% 15,865,500 $ $

0.30% 1.00 0.30% 47,668 13,790,932 $ $

0.30% 1.00 0.30% 89,246 10,143,760 $ $

0.30% 1.00 0.30% 119,990 3,857,696 $ $

0.30% 1.00 0.30% 131,941 $ $

0.30% 0.93 0.28% 123,514 $ 512,359

0.30% 0.50 0.15% 23,798 15,889,298 $ $

0.30% 0.50 0.15% 20,686 29,748,584 $ $

0.30% 0.50 0.15% 15,216 39,996,806 $ $

0.30% 0.50 0.15% 5,787 43,980,279 $ $ 44,112,220 $ $ 44,235,734 $ 65,487

0.30% 1.00 0.30% 235,564 78,756,946 $ $

0.30% 1.00 0.30% 236,271 78,993,217 $ $

0.30% 1.00 0.30% 236,980 79,230,197 $ $

0.30% 1.00 0.30% 237,691 79,467,888 $ $

0.30% 0.23 0.07% 55,628 79,523,516 $ 22,701,278 $ 1,002,134

TOTAL INTEREST Notes: [1] U.S. Treasury securities 1-year constant maturity yield for the week ended December 17, 2010 (http://www.federalreserve.gov/releases/h15/data.htm). [2] Interest on database license fees for the period is calculated using the mid-year convention. [3] Calculated as annual amount from Meyer Schedule 44.SU x ($43,657,888 ÷ $55,624,097).

Page 1 of 1