АвтоАвтоматизацияАрхитектураАстрономияАудитБиологияБухгалтерияВоенное делоГенетикаГеографияГеологияГосударствоДомДругоеЖурналистика и СМИИзобретательствоИностранные языкиИнформатикаИскусствоИсторияКомпьютерыКулинарияКультураЛексикологияЛитератураЛогикаМаркетингМатематикаМашиностроениеМедицинаМенеджментМеталлы и СваркаМеханикаМузыкаНаселениеОбразованиеОхрана безопасности жизниОхрана ТрудаПедагогикаПолитикаПравоПриборостроениеПрограммированиеПроизводствоПромышленностьПсихологияРадиоРегилияСвязьСоциологияСпортСтандартизацияСтроительствоТехнологииТорговляТуризмФизикаФизиологияФилософияФинансыХимияХозяйствоЦеннообразованиеЧерчениеЭкологияЭконометрикаЭкономикаЭлектроникаЮриспунденкция
|
Financing: Loans (1/5)
Export financing: Currency USD, interest rate fixed 8%
| AZN'000
| H2 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General
| Loan amount in USD'000
| -
| 93,379
| 74,140
| 6,151
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Exchange rate (source EIU)
| 0.7851
| 0.7849
| 0.7857
| 0.7892
| 0.7875
| 0.7932
| 0.7953
| 0.7986
| 0.8020
| 0.8042
| 0.8045
| 0.8021
| 0.7969
| 0.7888
| 0.7781
| 0.7653
| 0.7512
| Loan amount in AZN
| -
| 73,293
| 58,252
| 4,854
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Principal control account
| Principal, BoP
| -
| -
| 73,293
| 137,409
| 122,634
| 102,195
| 81,756
| 61,317
| 40,878
| 20,439
| -
| -
| -
| -
| -
| -
| -
| Financing
| -
| 73,293
| 58,252
| 4,854
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Interest transferred to principal
| -
| -
| 5,863
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Principal to be paid
| -
| -
| -
| 19,630
| 20,439
| 20,439
| 20,439
| 20,439
| 20,439
| 20,439
| -
| -
| -
| -
| -
| -
| -
| Principal paid
| -
| -
| -
| (19,630)
| (20,439)
| (20,439)
| (20,439)
| (20,439)
| (20,439)
| (20,439)
| -
| -
| -
| -
| -
| -
| -
| Principal EoP
| -
| 73,293
| 137,409
| 122,634
| 102,195
| 81,756
| 61,317
| 40,878
| 20,439
| -
| -
| -
| -
| -
| -
| -
| -
| Interest payable control account
| Interest payable, BoP
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Interest expense
| -
| -
| 5,863
| 10,993
| 9,811
| 8,176
| 6,540
| 4,905
| 3,270
| 1,635
| -
| -
| -
| -
| -
| -
| -
| Interest transferred to principal
| -
| -
| (5,863)
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Interest to be paid
| -
| -
| -
| 10,993
| 9,811
| 8,176
| 6,540
| 4,905
| 3,270
| 1,635
| -
| -
| -
| -
| -
| -
| -
| Interest paid
| -
| -
| -
| (10,993)
| (9,811)
| (8,176)
| (6,540)
| (4,905)
| (3,270)
| (1,635)
| -
| -
| -
| -
| -
| -
| -
| Interest payable, EoP
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Commissions
| Up-front fee
| 1,364
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Commitment fee
|
|
|
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Total commissions
| 2,046
|
|
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| 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:
|