¡¶¹ú¼Ê½ðÈÚʵÎñ¡·Ï°Ìâ´ð°¸69518 ÏÂÔØ±¾ÎÄ

£¨Í¼ÂÔ£©

7.ÊÕÒæ²âËã±í

±£µ×ÆÚȨÔËÓÃÊÕÒæ²âËã±í µ¥Î»£º% 6¸öÔÂLIBOR ¸¡¶¯ÀûÂʳï×ʳɱ¾£¨6¸öÔÂLIBOR-0.05%£© 6.0 5.5 7.0 6.5 8.0 7.5 9.0 8.5 10.0 9.5 11.0 10.5

¹ºÈë±£µ×ÆÚȨ Ö§¸¶·ÑÓà 0.3 0.3 0.3 0.3 0.3 0.3 ÊÕÈ¡ÀûÂʲî¶î 2 1 0 0 0 0 ±£µ×´æ¿îÊÕÒæÂÊ 7.2 7.2 7.2 8.2 9.2 10.2 ¡ô µÚ7ÕÂϰÌâ´ð°¸

4.·ÖÎö¼ÆËãÌâ

½â£º¢Ù3¸öÔºó£¬Êг¡ÀûÂÊϵø¡£6ÔÂ3ÈÕ£¬Ó¢¹úÒøÐмÒЭ»á¹«²¼µÄ6ÔÂ5ÈÕÆðÏ¢µÄ3¸öÔÂÇåËãÀûÂÊΪ4.5%¡£´Ëʱ£¬

iR?4.5%,iF?5.00%,Df?92,B?360£¬A=10 000 000ÃÀÔª

(iR?iF)?A?½»¸î¶î=

DfB=

(0.045?0.05)?10000000?1?0.045?923601?iR?DfB92360=-12 632.50

ÓÉÓÚ¼×¹«Ë¾Âô³öÔ¶ÆÚÀûÂÊЭÒ飬Òò´Ë»ñµÃÕⲿ·Ö½»¸î¶î£¬¼×¹«Ë¾µÄ×ʽð±äΪ 10 000 000+12 632.50=10 012 632.50 Õⲿ·Ö×ʽðÈô½øÐÐͶ×Ê£¬¿É»ñµÃµÄÊÕÒæ¶îΪ 10 012 632.50¡Á4.5%¡Á92/360=115 145.27 ¼×¹«Ë¾µÄͶ×ÊÊÕÒæÂÊΪ

(12632.50?115145.27)360??5.00%

1000000092¢Ú3¸öÔºó£¬Êг¡ÀûÂÊÉÏÉý¡£6ÔÂ3ÈÕ£¬Ó¢¹úÒøÐмÒЭ»á¹«²¼µÄ6ÔÂ5ÈÕÆðÏ¢µÄ3¸öÔÂÇåËãÀûÂÊΪ5.5%¡£´Ëʱ£¬

iR?5.5%,iF?5.00%,Df?92,B?360£¬A=10 000 000ÃÀÔª

(iR?iF)?A?½»¸î¶î=

DfB=

(0.055?0.05)?10000000?1?0.055?923601?iR?DfB92360=12 600.67

¼×¹«Ë¾ÐëÖ§¸¶12 600.67ÃÀÔª¸øÔ¶ÆÚÀûÂÊЭÒéµÄÂò·½£¬¼×¹«Ë¾µÄ×ʽð±äΪ 10 000 000-12 600.67=9 987 399.33

Õⲿ·Ö×ʽðÈô½øÐÐͶ×Ê£¬¿É»ñµÃµÄÊÕÒæ¶îΪ 9 987 399.33¡Á5.5%¡Á92/360=140 378.45

¼×¹«Ë¾µÄͶ×ÊÊÕÒæÂÊΪ

(140378.45?12600.67)360??5.00%

1000000092

5.·ÖÎö¼ÆËãÌ⠽⣺£¨1£©µÚÒ»ÖÖ²ßÂÔ£ºÔÚ1¡Á4µÄÔ¶ÆÚ¶ÔÔ¶ÆÚ»¥»»ÖÐÓÃÂí¿ËÂô³ö¡¢Âò½øÃÀÔª¡£ ÏÂÃæÓÃͼ±íʾÔÚ¸ÃÖÖ²ßÂÔÏÂͶ×ÊÕßµÄÏÖ½ðÁ÷ºÍÓ¯¿÷Çé¿ö£º

ÃÀÔª µÂ¹úÂí¿Ë -1 000 000 +1 805 300 +1 000 000 -1 700 000 +105 300 ¢Ù £­102 341 ¾»ÀûÈó=+2 959 +1 000 000 -1 821 500 ÏÖ -1 000 000 +1 716 600 Öµ - 104 900 Ô­ÏȵÄ1Ô¶Ô4ÔÂÔ¶ÆÚ/Ô¶ÆÚ»¥»» Ò»¸öÔºó½øÐеļ´ÆÚ/3¸öÔ»¥»» ¢Ù

102341=104900/(1+0.1*0.25)

£¨2£©µÚ¶þÖÖ²ßÂÔ£ºÂô³ö1¡Á4µÄERA¡£

A1=A2=1,000,000 CFS=0.0162 SFS=0.0166 ½»¸îÊý¶î=A2?0.0162?0.0.166CFS?SFS??390.24 =1000000?90D1?(10%?)1?(i?)360B½áËã½ð¶îΪ-390.24£¬½áËã½ð¶îΪ¸ºÖµ¡£ËµÃ÷Ô¶ÆÚ½»Ò××ÛºÏЭÒéµÄÂò·½ÒªÏòÂô·½Ö§¸¶ÏàÓ¦µÄ½ð¶î£¬¼´¸ÃͶ×ÊÕßµÄÊÕ

ÒæÎª390.24¡£

¡ô µÚ8ÕÂϰÌâ´ð°¸

Îå¡¢¼ÆËãÌâ

Á½ÖÖ×ʲúÊÕÒæ¸ÅÂÊ·Ö²¼ÈçÏ£º ×ʲúA ×ʲúB ¿ÉÄÜÀûÂÊ ¸ÅÂÊ ¿ÉÄÜÀûÂÊ 0% 0£®2 0% 5% 0£®3 10% 8% 0£®3 2% 12% 0£®2 5% £¨1£©¼ÆËãÁ½ÖÖ×ʲúµÄÆÚÍûÊÕÒæºÍ±ê×¼·½²î£¬ÄÄÒ»ÖÖ×ʲú·çÏÕ¸ü´ó£¿

¸ÅÂÊ 0£®1 0£®4 0£®1 0£®4

£¨2£©¼ÙÉèA£¬BµÄÏà¹ØÏµÊýΪ0.45£¬¼ÆËãA£¬BÔÚ±ÈÂÊ·Ö±ðΪ0.2£¬0.8µÄ×éºÏÇé¿öÏ£¬ÆäͶ×Ê×éºÏµÄÆÚÍûÊÕÒæºÍ±ê×¼²î¡£

½â´ð£º

4

(1) ×ʲúAµÄÔ¤ÆÚÊÕÒæÂÊµÄÆÚÍûΪ E(rA)= ¡Æ r i ¨w p i =6.3%

i = 1

4

×ʲúBµÄÔ¤ÆÚÊÕÒæÂÊµÄÆÚÍûΪ E(rB)= ¡Æ r i ¨w p i =6.2%

i = 1

4

×ʲúAµÄÔ¤ÆÚÊÕÒæÂʵķ½²îΪ£º¦ÒA= ¡Æ [ r i ¨C E(r) ] P i

i = 1

==0.3021%

2ÆäͶ×ÊÊÕÒæÂʲ¨¶¯µÄ·çÏÕˮƽΪ£º¦ÒA =¡Ì¦ÒA = ¡Ì0.3021% =5.50%

4

22

×ʲúBµÄÔ¤ÆÚÊÕÒæÂʵķ½²îΪ£º¦ÒB= ¡Æ [ r i ¨C E(r) ] P i

i = 1

==0.1196%

2ÆäͶ×ÊÊÕÒæÂʲ¨¶¯µÄ·çÏÕˮƽΪ£º¦ÒB =¡Ì¦ÒB = ¡Ì0.1196% =3.46% ËùÒÔ£¬×ʲúAµÄ·çÏÕ¸ü´ó¡£ (2) Ͷ×Ê×éºÏµÄÔ¤ÆÚÊÕÒæÂÊΪ£º

E(rAB) =WA E(rA)+WB E(rB)=0.2¨w6.3%+0.8¨w6.2 %=6.22%

22222

Æä·çÏÕˮƽΪ£º¦ÒAB =¡Ì¦ÒAB = ¡ÌWA¦ÒA + WB¦ÒB+2WA WB(¦ÑAB¦ÒA¦ÒB)

=3.41%

22

ËÉ¿ªµÄ¼ÇÒ䣬ƮÂäµÄĪÃûµÄ³¾°££¬ÏñÆð·üµÄ΢·ç£¬·÷¹ýÄÔº££¬ÁôÏÂÒ»·ÝÇé³î¡£Ò»Ìõ½Ö£¬Ã»ÓÐÄÇЩÈË£¬ÄÇЩÉíÓ°£¬È´ÄÜÀ´»ØÅÇ»²´©Ëó¡£½Ö£¬ÐÐ×ßʱ£¬×ÝÈ»Âþ³¤£¬Âþ³¤£¬ÓÐʱֻΪÌýÒ»¿ÅÁ÷¶¯µÄÐĵÄß½Óï¡£³ÁĬ£¬¾óÇ¿£¬»ØÍû£¬Íü¼Ç£¬¼Çס£¬Ò»ÇÐÏñ¶ÏÁ˵ÄÏÒ£¬ÓÐʱϣÍûÉú»î¼òµ¥¾ÍºÃ£¬ÓÐʱȴÓÖĪÃûµÄÍÇ·ÏÆäÖС£ ÓÐЩ·£¬Ö»ÄÜÒ»¸öÈË×ߣ»ÓÐЩÊ£¬Ö»ÄÜÒ»¸öÈËÈ¥¾­Àú¡£´Ö¶Á¼ÓçÑ¡¢ÈøÌصĴæÔÚÖ÷Ò壬Ëü¸æËßÎÒ£¬È˾ÍÊÇ·ÇÀíÐԵĴæÔÚ¡£¹âͺͺµÄÖ¦èâ¡¢Çå¼ÅµÄÇ峿¡¢Á÷¶¯µÄÑô¹â£¬Æ®ÂäÓÚÐÄ£¬»ò¿ìÒ⣬»ò¼ÅÁÈ£¬Ó³ÕÕÐľ³£¬È»¶ø£¬ÓÐʱȴֻÊôÓÚÄÇÒ»¿Ì¡£×ÜÖ®£¬Ò»ÇÐÖ»ÊÇÐÄÇé¡£ ÈËÉúµÄ»­ÃæÒ»·ù·ùµØ¼ô¼­£¬×îºóÆ´´Õ³öµÄÊÇÒ»ÕÅÎå²Ê°ßìµµÄË®²Ê»­£¬ÓÐÑÞÀöµÄ»ðºìÉ«£¬ÄýÖØµÄÄ«ºÚÒÔ¼°Ò»Ä¨ÓÇÓôµÄÌìÀ¶É«¡£È˵ļÇÒäºÜÆæÌØ£¬ÄÇÐ©Ôø¾­µÄ¹ýÍù£¬¾ÍÏñÒ»·ù·ùµÄ±³¾°Í¼£¬Ö»ÓÐÒ»¸ö˲¼ä£¬È´Ã»ÓÐÒÔǰ»òÒÔºó¡£±ÈÈ磬ֻÄܼǵÃij¸ö˲¼äµÄ΢Ц£¬Ö»ÄÜÔÚ¼ÇÒäµÄºÛ¼£Ñ°ÃÙijʱ¿ÌÆï×ŵ¥³µ´©¹ý·¿Ú¹Õ½ÇµÄ˲¼ä£¬È´¶¼²»ÖªÏþΪºÎ΢Ц£¬ÎªºÎ´©¹ý½Ö½Ç¡£ Ò»ÇУ¬ÓÐʱ»Äµ®µÃÏñÒ»³¡ÄªÃûÇé¾°¾ç¡£È»¶ø£¬Õâ¾ÍÊÇÉú»î¡£ Ôø¾­µÄÃΣ¬Ôø¾­µÄÍ´£¬Ôø¾­µÄ¸è£¬Ôø¾­µÄÈÈÇéÏàÓµ£¬Ôø¾­µÄè­è²Ðǿա£ Ò²Ðí£¬¶àÄêÒÔºó£¬ÔÙÒ²¼û²»µ½µÄÄÇЩÈË£¬ºÍ׿ÇÒäµÄËéÆ¬Æ®µ´¶øÀ´£¬Ôø¾­°é×ÅÎÒÃÇ×ß¹ý´º»ªÇïʵ¡£Ìì¿ÕεÀ¶£¬¶Å¾é·×·É£¬·É¹ý¼¾½Ú£¬Ôø¾­Æ¼Ë®Ïà·ê£¬»¶¾ÛÒ»Ìã¬ÝëÈ»»ØÊ×£¬Î¨¸èÉùÆ®Áô¡£ÈÃÈËÒäÆð¡¶Ã×À­²¨ÇÅ¡·ÀïµÄÊ«¾ä£ºÒ¹Ä»½µÁÙ£¬ÖÓÉùÓÆÓÆ£¬Ê±¹âÒÑÊÅ£¬Î¨ÎÒ¶ÀÁô¡£ ÈËÔÚÌìÑÄ£¬ÃàÃàµÄ˼Ð÷Ëæ×Å΢·çÆ®¸¡£¬´Ó²¼Âú½¸Ê¯µÄÐÄÁ麣̲ÉÏ´©¹ýǧɽÍòË®£¬À´µ½Óε´µÄÉíÇûÀ¿ÌÏÂһƪƪ¼ãÕ¡£¶øÕ⣬»òÐíÔÚ¶àÄêÒԺ󣬵±Ôٴη­¶¯Ê±£¬Ô­ÒÔΪʲô¶¼ÒѸı䣬 ËÉ¿ªµÄ¼ÇÒ䣬ƮÂäµÄĪÃûµÄ³¾°££¬ÏñÆð·üµÄ΢·ç£¬·÷¹ýÄÔº££¬ÁôÏÂÒ»·ÝÇé³î¡£Ò»Ìõ½Ö£¬Ã»ÓÐÄÇЩÈË£¬ÄÇЩÉíÓ°£¬È´ÄÜÀ´»ØÅÇ»²´©Ëó¡£½Ö£¬ÐÐ×ßʱ£¬×ÝÈ»Âþ³¤£¬Âþ³¤£¬ÓÐʱֻΪÌýÒ»¿ÅÁ÷¶¯µÄÐĵÄß½Óï¡£³ÁĬ£¬¾óÇ¿£¬»ØÍû£¬Íü¼Ç£¬¼Çס£¬Ò»ÇÐÏñ¶ÏÁ˵ÄÏÒ£¬ÓÐʱϣÍûÉú»î¼òµ¥¾ÍºÃ£¬ÓÐʱȴÓÖĪÃûµÄÍÇ·ÏÆäÖС£ ÓÐЩ·£¬Ö»ÄÜÒ»¸öÈË×ߣ»ÓÐЩÊ£¬Ö»ÄÜÒ»¸öÈËÈ¥¾­Àú¡£´Ö¶Á¼ÓçÑ¡¢ÈøÌصĴæÔÚÖ÷Ò壬Ëü¸æËßÎÒ£¬È˾ÍÊÇ·ÇÀíÐԵĴæÔÚ¡£¹âͺͺµÄÖ¦èâ¡¢Çå¼ÅµÄÇ峿¡¢Á÷¶¯µÄÑô¹â£¬Æ®ÂäÓÚÐÄ£¬»ò¿ìÒ⣬»ò¼ÅÁÈ£¬Ó³ÕÕÐľ³£¬È»¶ø£¬ÓÐʱȴֻÊôÓÚÄÇÒ»¿Ì¡£×ÜÖ®£¬Ò»ÇÐÖ»ÊÇÐÄÇé¡£ ÈËÉúµÄ»­ÃæÒ»·ù·ùµØ¼ô¼­£¬×îºóÆ´´Õ³öµÄÊÇÒ»ÕÅÎå²Ê°ßìµµÄË®²Ê»­£¬ÓÐÑÞÀöµÄ»ðºìÉ«£¬ÄýÖØµÄÄ«ºÚÒÔ¼°Ò»Ä¨ÓÇÓôµÄÌìÀ¶É«¡£È˵ļÇÒäºÜÆæÌØ£¬ÄÇÐ©Ôø¾­µÄ¹ýÍù£¬¾ÍÏñÒ»·ù·ùµÄ±³¾°Í¼£¬Ö»ÓÐÒ»¸ö˲¼ä£¬È´Ã»ÓÐÒÔǰ»òÒÔºó¡£±ÈÈ磬ֻÄܼǵÃij¸ö˲¼äµÄ΢Ц£¬Ö»ÄÜÔÚ¼ÇÒäµÄºÛ¼£Ñ°ÃÙijʱ¿ÌÆï×ŵ¥³µ´©¹ý·¿Ú¹Õ½ÇµÄ˲¼ä£¬È´¶¼²»ÖªÏþΪºÎ΢Ц£¬ÎªºÎ´©¹ý½Ö½Ç¡£ Ò»ÇУ¬ÓÐʱ»Äµ®µÃÏñÒ»³¡ÄªÃûÇé¾°¾ç¡£È»¶ø£¬Õâ¾ÍÊÇÉú»î¡£ Ôø¾­µÄÃΣ¬Ôø¾­µÄÍ´£¬Ôø¾­µÄ¸è£¬Ôø¾­µÄÈÈÇéÏàÓµ£¬Ôø¾­µÄè­è²Ðǿա£ Ò²Ðí£¬¶àÄêÒÔºó£¬ÔÙÒ²¼û²»µ½µÄÄÇЩÈË£¬ºÍ׿ÇÒäµÄËéÆ¬Æ®µ´¶øÀ´£¬Ôø¾­°é×ÅÎÒÃÇ×ß¹ý´º»ªÇïʵ¡£Ìì¿ÕεÀ¶£¬¶Å¾é·×·É£¬·É¹ý¼¾½Ú£¬Ôø¾­Æ¼Ë®Ïà·ê£¬»¶¾ÛÒ»Ìã¬ÝëÈ»»ØÊ×£¬Î¨¸èÉùÆ®Áô¡£ÈÃÈËÒäÆð¡¶Ã×À­²¨ÇÅ¡·ÀïµÄÊ«¾ä£ºÒ¹Ä»½µÁÙ£¬ÖÓÉùÓÆÓÆ£¬Ê±¹âÒÑÊÅ£¬Î¨ÎÒ¶ÀÁô¡£