Documente Academic
Documente Profesional
Documente Cultură
Active
0-1 luni
Disponibilitati
611,570
Creante asupra Bancii Centrale
9,429,298
Creante asupra institutiilor
422,363
financiare
Credite si avansuri acordate
14,273,938
clientelei
-d fixa (24%)
3,425,745
-d variabila (76%)
10,848,193
20,699,854
Total Active
PASIVE
Depozite la vedere si conturi
13,965,114
curente
Depozite la termen
10,086,960
Imprumuturi atrase
1,832,308
25,884,382
Total Pasive
-5,184,528
GAP
-5,184,528
GAP cumulat
1-3 luni
3-12 luni
1-5 ani
85
110,423
25,106
11,087,654
2,750,809
3,323,727
2,661,037
8,426,617
8,426,702
660,194
2,090,615
2,201,038
797,694
2,526,033
2,551,139
5,084,469
5,672,701
10,757,170
-2,330,468
-7,514,996
1,860,242
3,702,970
5,563,212
-3,362,174
-10,877,170
859,282
144,887
1,004,169
1,546,970
-9,330,201
I. Atunci cnd rata de dobnda creste cu 1 punct procentual, venitul net din dobnzi se va modifica cu:
VND1 = GAPC1 * Dr = -10877170 * 0,01= -108771,70
VND1-5 ani = GAPC1-5ani * Dr = -9330201 * 0,01= -93302,01
VND5 ani = GAPC5ani * Dr = -8678152 * 0,01= -86781,52
VND= -108771,70 - 93302,01 - 86781,52 = 288855,23
II. Atunci cnd rata de dobnda creste cu 2 puncte procentuale, venitul net din dobnzi se va modifica cu:
VND1 = GAPC1 * Dr = -10877170 * 0,02= -217543,4048
VND1-5 ani = GAPC1-5ani * Dr = -9330201 * 0,02= -186604,0144
VND5 ani = GAPC5ani * Dr = -8678152 * 0,02= -173563,0424
VND = -217543,4048 - 186604,0144 - 173563,0424 = 577710,4616
Peste 5 ani
104,024
Total
611,570
9,429,298
662,001
807,085
32,243,213
193,700
613,385
717,409
7,738,371
24,504,842
34,596,141
13,965,114
45,207
20,153
65,360
652,049
-8,678,152
17,936,160
11,373,019
43,274,293
-8,678,152
-17,356,304
31-Dec-09
Active
Disponibilitati
Creante asupra Bancii
Centrale
Creante asupra
institutiilor financiare
Credite si avansuri
acordate clientelei
-d fixa (24%)
-d variabila (76%)
Total Active
PASIVE
Depozite la vedere si
conturi curente
Depozite la termen
Imprumuturi atrase
Total Pasive
GAP
GAP cumulat
0-1 luni
631,571
9,219,118
1-3 luni
343,051
3-12 luni
1-5 ani
204,157
25,106
17,349,553
8,270,435
1,516,164
4,239,775
4,163,893
13,185,660
1,984,904
6,285,531
363,879
1,152,285
1,017,546
3,222,229
22,747,829
6,285,531
1,356,442
3,247,335
6,748,998
3,663,821
10,412,819
-4,127,288
-11,245,573
859,863
631,740
1,491,603
-135,161
-11,380,734
124,376
920,364
1,044,740
2,202,595
-9,178,139
14,618,902
13,365,780
1,881,432
29,866,114
-7,118,285
-7,118,285
I. Atunci cnd rata de dobnda creste cu 1 punct procentual, venitul net din dobnzi se va modifica cu:
VND1 = GAPC1 * Dr = -11380734 * 0,01= -113807,345
VND1-5 ani = GAPC1-5ani * Dr = -9178139 * 0,01= -91781,39
VND5 ani = GAPC5ani * Dr = -8214850 * 0,01= -82148,5
VND = -113807,345 - 91781,39 - 82148,5 = 287737,235
II. Atunci cnd rata de dobnda creste cu 2 puncte procentuale, venitul net din dobnzi se va modifica cu:
VND1 = GAPC1 * Dr = -11380734 * 0,02= -227614,6896
VND1-5 ani = GAPC1-5ani * Dr = -9178139 * 0,02= -1,83562,7896
VND5 ani = GAPC5ani * Dr = -8214850 * 0,02= -164296,996
VND = -227614,6896 - 183562,7896 -164296,996 = -575474,4752
Peste 5 ani
Total
631,571
9,219,118
12,553
584,867
1,304,318
32,680,245
313,036
991,282
7,843,259
24,836,986
1,003,835
34,640,971
14,618,902
1,325 21,100,342
39,220
7,136,577
40,545 42,855,821
963,290
-8,214,850
-8,214,850 -16,429,700
e va modifica cu:
i se va modifica cu:
0-1 luni
611,570
9,429,298
422,363
1-3 luni
3-12 luni
1-5 ani
Peste 5 ani
Total
611,570
9,429,298
85
110,423
25,106
104,024
662,001
14,273,938 11,087,654
2,750,809
3,323,727
807,085
32,243,213
-d fixa (24%)
5,709,575
2,661,037
660,194
797,694
193,700
10,022,201
-d variabila (76%)
8,564,363
6,652,592
1,650,485
1,994,236
484,251
19,345,928
96,172
112,344
96,172
149,086
96,172
1,956,946
96,172
1,639,285
96,172
223,848
480,860
4,081,509
50,151
50,151
1,281,280
684,447
47,558,602
Peste 5 ani
11,172,091
Total
13,965,114
24,945,685 11,332,997
19,123,766 6,748,849
Pasive
Depozite la vedere si conturi
curente
0-1 luni
2,793,023
1-3 luni
4,914,350
1,857,080
3-12 luni
5,084,290
2,115,514
1-5 ani
10,086,960
5,084,469
1,860,242
859,282
45,207
17,936,160
cu dobanda fixa
6,052,176
3,050,681
1,116,145
515,569
27,124
10,761,696
cu dobanda variabila
4,034,784
2,033,788
744,097
343,713
18,083
7,174,464
1,832,308
5,672,701
3,702,970
144,887
20,153
11,373,019
Imprumuturi atrase
Instrumente financiare derivate
Total Pasive
Total Pasive Senzitive
GAP
GAP cumulat
VND = GAPi x r
pentru o crestere cu 1%
pentru o crestere cu 2%
91,639
91,639
14,803,930 10,757,170
8,660,115
10,463,651
10,463,651
104636.508
209273.016
7,706,489
5,563,212
1,004,169
11,237,451
4,447,067
488,600
11,210,327
43,365,932
-957,639
-2,589,986 1,626,914 -10,525,880
9,506,012
6,916,025 8,542,940
-1,982,940
-9576.392
-19152.784
-25899.864
-51799.728
16269.144
32538.288
-105258.798
-210517.596
-19829.402
-39658.804
0-1 luni
990,281
8,392,575
198,325
1-3 luni
3-12 luni
1-5 ani
Peste 5 ani
Total
990,281
8,392,575
5,059
54,882
36,588
73,176
368,030
10,078,946 12,934,909
2,905,770
5,075,292
482,713
31,477,629
12,591,052
-d fixa (24%)
4,031,578
5,173,964
1,162,308
2,030,117
193,085
-d variabila (76%)
6,047,368
7,760,945
1,743,462
3,045,175
289,628
18,886,577
104,296
248,688
48,993
467,540
388,430
773,047
117,938
3,059,730
1,682
661,339
4,549,005
50,151
50,151
20,013,111 13,456,501
15,732,845 7,814,997
4,122,129
2,186,774
8,289,548
3,199,701
557,571
364,486
46,489,010
Peste 5 ani
22,144
Total
4,215,258
Pasive
Depozite la vedere si conturi
curente
0-1 luni
4,082,396
Depozite la termen
1-3 luni
3-12 luni
110,718
1-5 ani
18,049,207
3,778,752
4,874,399
4,199,012
884,347
31,785,717
cu dobanda fixa
10,829,524
2,267,251
2,924,639
2,519,407
530,608
19,071,430
cu dobanda variabila
7,219,683
1,511,501
1,949,760
1,679,605
353,739
12,714,287
4,444,043
331,972
8,107
7,161
Imprumuturi atrase
Instrumente financiare derivate
4,791,283
164,385
164,385
Total Pasive
26,740,031
4,110,724
4,993,224
4,206,173
906,491
15,746,122
1,843,473
2,068,585
1,686,766
375,883
5,971,525
5,958,247
118,189
6,076,437
1,512,935
7,589,372
-11,397
7,577,975
59715
119430
1182
2364
15129
30259
-114
-228
GAP
GAP cumulat
VND = GAPi x r
pentru o crestere cu 1%
pentru o crestere cu 2%
-13,277
-13,277
-133
-266
40,956,643
75780
151560