Avto Union JSC issues a bond of EUR 6,800,000 on 10 December 2015. The maturity for repayment of the principal is 60 months after the date of conclusion of the issue – 10 December 2017, with interest paid at a six-month period at 6.75% annual interest.
By a general meeting of the bondholders of Avto Union JSC on 31.08.2015, a decision was made to change the terms and parameters of the issue, which consisted in changing the method of calculation of the “Interest expense cover ratio” as well as changing the interest rate from 6.75% to 5.5%.
On 08.09.2017 the General Meeting of the Bondholders of Avto Union JSC adopted a decision on new changes to the terms of the bond loan, namely:
Extension of the issue period by 60 (sixty) months as of 10.12.2017 to 10.12.2022. The maturity date of the bond issue after the change is 10.12.2022;
The principal payments on the bond issue change as follows: Payment of BGN 2 000 000. until 10.12.2022 (inclusive) and one final principal payment of BGN 4 800 000. on 10.12.2022, as set out below on point 4;
Determination of the interest coupon of the bond loan for the new term, respectively. from 10.12.2017 to 10.12.2022 of 4.5% on an annual basis;
Change of the repayment plan of the bond loan in accordance with:
Year | Date of payment | Principal payment | Remaining principal | Days in period | Compound Base | Coupon payment |
---|---|---|---|---|---|---|
0 | 10.12.2017 | – | 6 800 000 | 183 | 365 | 187 512,33 |
1 | 10.06.2018 | – | 6 800 000 | 182 | 365 | 152 580,82 |
1 | 10.12.2018 | 250 000 | 6 550 000 | 183 | 356 | 153 419,18 |
2 | 10.06.2019 | 250 000 | 6 300 000 | 182 | 365 | 146 971,23 |
2 | 10.12.2019 | 250 000 | 6 050 000 | 183 | 365 | 142 138,36 |
3 | 10.06.2020 | 250 000 | 5 800 000 | 183 | 366 | 136 125,00 |
3 | 10.12.2020 | 250 000 | 5 550 000 | 183 | 366 | 130 500,00 |
4 | 10.06.2021 | 250 000 | 5 300 000 | 182 | 365 | 124 532,88 |
4 | 10.12.2021 | 250 000 | 5 050 000 | 183 | 365 | 119 576,71 |
5 | 10.06.2022 | 250 000 | 4 800 000 | 182 | 365 | 113 313,70 |
5 | 10.12.2022 | 4 800 000 | 0 | 183 | 365 | 108 295,89 |
1 514 966,10
Invitation to the General Meeting of Bondholders, ISIN BG2100025126
Protocol of the General Meeting of Bondholders – 31.08.2015
Invitation to the General Meeting of Bondholders, ISIN BG2100025126
The repayment plan of the bond loan is as follows:
Year | Date of payment | Principal payment | Remaining principal | Days of period | Compound period | Coupon payment |
---|---|---|---|---|---|---|
0 | 13.06.2018 | – | 8 800 000 | 0 | 365 | 0 |
1 | 13.12.2018 | – | 8 800 000 | 183 | 365 | 169 864,11 |
1 | 13.06.2019 | – | 8 800 000 | 182 | 365 | 168 935,89 |
2 | 13.12.2019 | – | 8 800 000 | 183 | 365 | 169 864,11 |
2 | 13.06.2020 | – | 8 800 000 | 183 | 366 | 169 400,00 |
3 | 13.12.2020 | – | 8 800 000 | 183 | 366 | 169 400,00 |
3 | 13.06.2021 | – | 8 800 000 | 182 | 365 | 168 935,89 |
4 | 13.12.2021 | – | 8 800 000 | 183 | 365 | 169 864,11 |
4 | 13.06.2022 | – | 8 800 000 | 182 | 365 | 168 935,89 |
5 | 13.12.2022 | – | 8 800 000 | 183 | 365 | 169 864,11 |
5 | 13.06.2023 | 200 000 | 8 600 000 | 182 | 365 | 168 935,89 |
6 | 13.12.2023 | 200 000 | 8 400 000 | 183 | 365 | 166 003,56 |
6 | 13.06.2024 | 200 000 | 8 200 000 | 183 | 366 | 161 700,00 |
7 | 13.12.2024 | 200 000 | 8 000 000 | 183 | 366 | 157 850,00 |
7 | 13.06.2025 | 200 000 | 7 800 000 | 182 | 365 | 153 578,08 |
8 | 13.12.2025 | 200 000 | 7 600 000 | 183 | 365 | 150 561,37 |
8 | 13.06.2026 | 200 000 | 7 400 000 | 182 | 365 | 145 899,18 |
9 | 13.12.2026 | 200 000 | 7 200 000 | 183 | 365 | 142 840,27 |
9 | 13.06.2027 | 200 000 | 7 000 000 | 182 | 365 | 138 220,27 |
10 | 13.12.2027 | 200 000 | 6 800 000 | 183 | 365 | 135 119,18 |
10 | 13.06.2028 | 200 000 | – | 183 | 366 | 130 900,00 |