АвтоАвтоматизацияАрхитектураАстрономияАудитБиологияБухгалтерияВоенное делоГенетикаГеографияГеологияГосударствоДомДругоеЖурналистика и СМИИзобретательствоИностранные языкиИнформатикаИскусствоИсторияКомпьютерыКулинарияКультураЛексикологияЛитератураЛогикаМаркетингМатематикаМашиностроениеМедицинаМенеджментМеталлы и СваркаМеханикаМузыкаНаселениеОбразованиеОхрана безопасности жизниОхрана ТрудаПедагогикаПолитикаПравоПриборостроениеПрограммированиеПроизводствоПромышленностьПсихологияРадиоРегилияСвязьСоциологияСпортСтандартизацияСтроительствоТехнологииТорговляТуризмФизикаФизиологияФилософияФинансыХимияХозяйствоЦеннообразованиеЧерчениеЭкологияЭконометрикаЭкономикаЭлектроникаЮриспунденкция
|
Raw material cost
The key raw material costs were estimated based on forecast prices and sales volumes:
Raw Material cost
| AZN'000
| H2 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Phase 1 Key raw material expenses
| Purchased clinker
| 2,410
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Gypsum
|
|
|
|
|
|
|
|
|
|
|
| 1,010
| 1,035
| 1,063
| 1,093
| 1,126
| 1,161
| Volcanic Ash
|
| 1,721
| 1,785
| 1,857
| 1,936
| 1,975
| 2,007
| 2,043
| 2,082
| 2,123
| 2,170
| 2,222
| 2,278
| 2,339
| 2,405
| 2,477
| 2,553
| Limestone
|
| 1,850
| 1,919
| 1,995
| 2,081
| 2,123
| 2,157
| 2,195
| 2,237
| 2,282
| 2,332
| 2,388
| 2,448
| 2,514
| 2,584
| 2,662
| 2,744
| Clay
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Iron ore
|
| 2,339
| 2,425
| 2,522
| 2,631
| 2,683
| 2,726
| 2,775
| 2,828
| 2,885
| 2,948
| 3,019
| 3,094
| 3,178
| 3,267
| 3,365
| 3,469
| Total raw material expense for Phase 1
| 4,349
| 6,979
| 7,237
| 7,527
| 7,850
| 8,007
| 8,135
| 8,282
| 8,439
| 8,608
| 8,797
| 9,008
| 9,234
| 9,483
| 9,749
| 10,041
| 10,352
| Phase 2 Key raw material expenses
| Purchased clinker
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Gypsum
| -
| -
| -
| 1,398
| 2,046
| 2,087
| 2,121
| 2,159
| 2,200
| 2,244
| 2,293
| 2,348
| 2,407
| 2,472
| 2,541
| 2,618
| 2,699
| Volcanic Ash
| -
| -
| -
| 1,605
| 2,350
| 2,397
| 2,435
| 2,479
| 2,526
| 2,577
| 2,634
| 2,697
| 2,764
| 2,839
| 2,918
| 3,006
| 3,099
| Limestone
| -
| -
| -
| 2,843
| 4,162
| 4,245
| 4,313
| 4,391
| 4,474
| 4,564
| 4,664
| 4,776
| 4,896
| 5,028
| 5,169
| 5,324
| 5,489
| Clay
| -
| -
| -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Iron ore
| -
| -
| -
| 3,594
| 5,261
| 5,367
| 5,452
| 5,551
| 5,656
| 5,769
| 5,896
| 6,038
| 6,189
| 6,356
| 6,534
| 6,730
| 6,938
| Total raw material expense for Phase 2
| -
| -
| -
| 9,881
| 14,464
| 14,753
| 14,989
| 15,259
| 15,549
| 15,860
| 16,209
| 16,598
| 17,013
| 17,472
| 17,961
| 18,500
| 19,074
| Total
| 4,349
| 6,979
| 7,237
| 17,407
| 22,314
| 22,761
| 23,125
| 23,541
| 23,988
| 24,468
| 25,006
| 25,606
| 26,247
| 26,955
| 27,710
| 28,541
| 29,426
| Source: KPMG analysis
Financial projections 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 | 43 | 44 | 45 | 46 | 47 | 48 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | Поиск по сайту:
|