Page tree
Skip to end of metadata
Go to start of metadata

You are viewing an old version of this page. View the current version.

Compare with Current View Page History

« Previous Version 30 Next »


Reserve Components:

  • Driver
  • Value
  • Look Ahead Period (Driver = Next Debt Service)
  • Start
  • End
  • Financing Mode
  • Interest
  • Method of Payment


Profit & Loss statement

 The Profit & Loss statement depends on the Interst Rate and on the Reserves book value from the previous period.

Interest x Reserves.Balance Sheet(t-1)

Cashflow statement

 The Cashflow statement depends on Start and End dates, on Drivers and on the assigned Value.
  • The Reserve amount is deposited at the Start Date (cash drain) and gets liquidated at the End Date (cash inflow).
  • The Reserve amount is the percentage value of Debt Service in the Look Ahead Period. Accordingly cash drains and cash inflows take place (Driver = Next Debt Service). Compare example Debt Service.
  • The Reserve amount yields from the multiplication between the Value input and the installed Power (Driver = Power).
 The Cashflow statement depends on the Method of Payment (concerns Interest payments on Reserves).

Error rendering macro 'excerpt-include'

No link could be created for 'Zahlungsmodalitäten und Zahlungsdatum'.

Balance Sheet

 The Balane Sheet yields from the Balance Sheet logic.

Unable to render {include} The included page could not be found.


Reserves can be financed internal or external:

Unable to render {include} The included page could not be found.

Debt Service Example

When a Reserve entity has Next Debt Service as Driver, the percentage value of Debt Service in the defined Look Ahead Period is deposited as Reserve.

When Debt is issued for example on the 31.12.2015 with a Loan Period of 10 years, Interests of 5% and yearly linear Redemptions, with a Debt Service of 50% and 12 months Look Ahead Period the following example yields:

Profit & Loss statement-550'0000100'00090'00080'00070'00060'00050'00040'00030'00020'00010'000
Cashflow statement-550'0002'000'000-300'000-290'000-280'000-270'000-260'000-250'000-240'000-230'000-220'000-210'000
Balance Sheet -2'000'000-1'800'000-1'600'000-1'400'000-1'200'000-1'000'000-800'000-600'000-400'000-200'0000

The Debt Service, composed of Redemption and Interest payments, yields the Cashflow statement. With a Debt Service of 50% the following Reserve amount yield:

Debt Service12.201501.201601.201701.201801.201901.202001.202101.202201.202301.202401.2025
Profit & Loss statement000000000000
Cashflow statement0-150'0005'0005'0005'0005'0005'0005'0005'0005'0005'000105'000
Balance Sheet 150'000145'000140'000135'000130'000125'000120'000115'000110'000105'0000

With the Debt issuing a Reserve entity with 50% of Debt Service of the following year is deposited. Based on a yearly decreasing Debt Service the Reserve decreases as well during the Loan Period. When the Debt is refund the Reserve can be liquidated completely.

  • No labels