̲
IJ 1
ײ (в 16)..
1.1 ..
1.2
1..
IJ 2
вҲ ϲȪ..
2.1 1. ..
2.2 2. ..
2..
IJ 3
в Բ Ʋ ϲȪ
3.1 3. ⅅ..
3.2 ⅅ..
3..
ȅ.
ί ˲ȅ...
ȅ..
, , , , , .
:
1) , ;
2) , ;
3) ;
4) , ;
5) , ;
6) 䒺 ( ).
, :
1) 1. .
2) 2. .
3) 3.
16.
- Excel2010.
IJ 1. ײ (в 16)
1.1
1.1
, . | 140 709 |
20% | |
LIBOR | 3,6% |
ᒺ | 0,1% |
4,0% | |
0,5% | |
1,0% | |
, , . | 175 887 |
5,0% | |
1, . | 56 284 |
2, . | 14 071 |
3, . | 28 142 |
./. | 5,25 |
|
|
1.2
/ | ||
1/23-456, . | 10 | 29 314 |
1/23-457, . | 5 | 34 005 |
1/23-458-, . | 20 | 11 491 |
1/23-459, . | 13 | 22 162 |
1/23-460, . | 7 | 28 025 |
1/23-461, . | 17 | 14 599 |
1/23-462-, . | 12 | 15 877 |
1/23-463-, . | 27 | 4 104 |
1/23-464, . | 14 | 16 299 |
1/23-465, . | 18 | 28 494 |
1/23-466, . | 21 | 25 773 |
1/23-467, . | 27 | 40 454 |
, . | 25 | 5 277 |
, . | 10 | |
㳿, . | 15 | 1 466 |
, . | 20 | |
2/3-12, . | 15 | 5 277 |
2/3-13, . | 23 | 9 381 |
2/3-14, . | 2 | 15 244 |
2/3-15, . | 5 | 11 573 |
2/3-16-, . | 13 | 19 899 |
2/3-17, . | 7 | 12 722 |
2/3-18, . | 1 | 13 555 |
2/3-19, . | 21 | 12 148 |
2/3-20, . | 18 | 4 995 |
2/3-21, . | 13 | 13 790 |
2/3-22, . | 24 | 11 960 |
2/3-23, . | 16 | 12 359 |
, . | 10 | |
IV 2001 , . | 15 | 7 974 |
, . | 36,5% | |
, . | 15 | |
, . | 12 | 5 347 |
, . | 16 | 6 658 |
, . | 6 | 4 048 |
, . | 19 | 7 434 |
, . | 23 | 9 263 |
, . | 4 | 10 964 |
, . | 12 | 5 382 |
, . | 1 | 2 697 |
, . | 22 | 3 283 |
, . | 16 | 2 880 |
, . | 22 | 2 568 |
, . | 19 | 3 818 |
01.01 | - | 1 708 |
01.01 | - |
|
|
1.3
2001 . | 2001 . | |
, . | 41 955 | 45 899 |
(), . | 3 356 | 3 617 |
³ | 7,0% | 6,0% |
0,4% | 0,6% | |
- | 0,5% | |
- | 0,96 | |
- | 0,95 | |
- | 0,98 |
1. (, , , , ) .
2. .
3. .
4. .
..
..
: .09.2016 .
, = 140 709 .
, ( ) 20 .
.
1.4.
1.4
, +/- %
ѳ | ||||||
2,50 | 1,50 | - | -2,20 | - | 4,50 | |
- | - | - | 3,50 | - | - | |
LIBOR | 0,25 | 0,37 | 1,68 | 0,14 | 0,16 | -0,28 |
- | -1,50 | - | 2,50 | 3,80 | - | |
- | 5,70 | - | - | - | 4,20 | |
LIBOR | -0,23 | 0,5 | 0,65 | -0,24 | 0,87 | 0,48 |
R1%= 20%, LIBOR R2%= 3,6%.
³ , () 볺.
(. 1.5).
1.5
1
70% | 70% ᒺ | 70% ᒺ | 90% | |
20 | 20 | 20 | 20 | |
R1+5% | R1+3% | LIBOR+8% | R1+6% | |
Գ | ||||
- | ||||
, | , | , |
, 46 = 175 887 . 5% . 5,25 ./. .
|
|
10.01.02 60 % 15.01.02 40 % .
:
- 4% ,
- 0,5 % ,
- - 1,0% ,
- ᒺ 0,1% , ,
- ,
- ( 10 ),
- 1% / ,
- 50% ,
- 30%.
3 , 47 = 56 284 ., 48 = 14 071 . 49 = 28 142 . 20.08.02, 31.10.02 15.12.02.
2001 . 1 = 41 955 ., 1% = 7,0% 1 . , 31 = 3 356 . 2% = 0,4%.
2001 . 3% = 9,4 , 1 4% = 6,0%. , 32 = 3 617 . 5% = 0,5%, 6% = 0,6%. 7 = 0,96, 8 = 0,95, 9 = 0,98.
R%. , (. 1.6).
1.6
1-7 | 8-14 | 15-21 | 22-31 | |
, % | R | R+2% | R+4% | R+6% |
.
, . .