АвтоАвтоматизацияАрхитектураАстрономияАудитБиологияБухгалтерияВоенное делоГенетикаГеографияГеологияГосударствоДомДругоеЖурналистика и СМИИзобретательствоИностранные языкиИнформатикаИскусствоИсторияКомпьютерыКулинарияКультураЛексикологияЛитератураЛогикаМаркетингМатематикаМашиностроениеМедицинаМенеджментМеталлы и СваркаМеханикаМузыкаНаселениеОбразованиеОхрана безопасности жизниОхрана ТрудаПедагогикаПолитикаПравоПриборостроениеПрограммированиеПроизводствоПромышленностьПсихологияРадиоРегилияСвязьСоциологияСпортСтандартизацияСтроительствоТехнологииТорговляТуризмФизикаФизиологияФилософияФинансыХимияХозяйствоЦеннообразованиеЧерчениеЭкологияЭконометрикаЭкономикаЭлектроникаЮриспунденкция
|
Financing: Loans (2/5)
EPC contractor financing: Currency USD, interest rate fixed 8%
| AZN'000
| H2 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General
| Loan amount in USD'000
| -
| -
| -
| 94,273
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| 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
| -
| -
| -
| 74,400
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Principal control account
| Principal, BoP
| -
| -
| -
| -
| 74,400
| 62,000
| 49,600
| 37,200
| 24,800
| 12,400
| -
| -
| -
| -
| -
| -
| -
| Financing
| -
| -
| -
| 74,400
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Interest transferred to principal
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Principal to be paid
| -
| -
| -
| -
| 12,400
| 12,400
| 12,400
| 12,400
| 12,400
| 12,400
| -
| -
| -
| -
| -
| -
| -
| Principal paid
| -
| -
| -
| -
| (12,400)
| (12,400)
| (12,400)
| (12,400)
| (12,400)
| (12,400)
| -
| -
| -
| -
| -
| -
| -
| Principal EoP
| -
| -
| -
| 74,400
| 62,000
| 49,600
| 37,200
| 24,800
| 12,400
| -
| -
| -
| -
| -
| -
| -
| -
| Interest payable control account
| Interest payable, BoP
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Interest expense
| -
| -
| -
| -
| 5,952
| 4,960
| 3,968
| 2,976
| 1,984
|
| -
| -
| -
| -
| -
| -
| -
| Interest transferred to principal
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Interest to be paid
| -
| -
| -
| -
| 5,952
| 4,960
| 3,968
| 2,976
| 1,984
|
| -
| -
| -
| -
| -
| -
| -
| Interest paid
| -
| -
| -
| -
| (5,952)
| (4,960)
| (3,968)
| (2,976)
| (1,984)
| (992)
| -
| -
| -
| -
| -
| -
| -
| Interest payable, EoP
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Commissions
| Up-front fee
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Commitment fee
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| -
| Bank gurantee
| 1,488
| 1,488
| 1,488
| 1,488
| 1,488
| 1,240
|
|
|
|
| -
| -
| -
| -
| -
| -
| -
| Total commissions
| 1,488
| 1,488
| 1,488
| 1,488
| 1,488
| 1,240
|
|
|
|
| -
| -
| -
| -
| -
| -
| -
| 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:
|