EXHIBIT XII | |||||||
ESTIMATED INTEREST AND DEBT RETIREMENT
1998-99
|
|||||||
Sinking | |||||||
Amount | Interest | Fund | Sinking | Debt | |||
Term | Series | Outstanding | Rate | Rate | Interest | Fund | Redemption |
% | % | $ | $ | $ |
|||
Payable in Canadian Dollars: |
|||||||
1982/2002 |
5K |
50,000,000 |
14.75 |
2 |
7,375,000 |
1,000,000 |
|
1983/2003 |
5L |
125,000,000 |
12.875 |
2 |
16,093,800 |
2,500,000 |
|
1984/2004 |
5N |
100,000,000 |
13.50 |
2 |
13,500,000 |
2,000,000 |
|
1986/2001 |
EC3 |
66,407,000 |
7.50 |
2 |
4,980,500 |
1,328,100 |
|
1986/2006 |
5Q |
100,000,000 |
11 |
2 |
11,000,000 |
2,000,000 |
|
1987/2007 |
5S |
42,300,000 |
10.79 |
2 |
4,564,200 |
846,000 |
|
1987/2007 |
EC4 |
15,447,000 |
9 |
2 |
1,390,200 |
308,900 |
|
1987/2010 |
5R |
100,000,000 |
9.375 |
2 |
9,375,000 |
2,000,000 |
|
1988/2008 |
5T |
100,000,000 |
11.25 |
2 |
11,250,000 |
2,000,000 |
|
1989/2012 |
5U |
125,000,000 |
11 |
2 |
13,750,000 |
2,500,000 |
|
1989/2014 |
5V |
150,000,000 |
10.125 |
1.5 |
15,187,500 |
2,250,000 |
|
1991/2001 |
5W |
9,456,000 |
10.50 |
- |
992,900 |
||
1991/2021 |
5X |
140,544,000 |
10.95 |
- |
15,389,600 |
||
1992/1998 |
EC5 |
150,000,000 |
9.125 |
- |
13,687,500 |
150,000,000 |
|
1993/2003 |
EC6 |
150,000,000 |
8.75 |
2 |
13,125,000 |
3,000,000 |
|
1995/1999 |
J12 |
42,000,000 |
FLOATING |
- |
1,680,000 |
42,000,000 |
|
1995/2025 |
6B |
100,000,000 |
9.15 |
.75 |
9,150,000 |
750,000 |
|
1996/2001 |
6D |
100,000,000 |
7.6 |
- |
7,600,000 |
||
1996/2004 |
5Z |
98,895,000 |
9.55 |
- |
9,444,500 |
||
1996/2026 |
6C |
150,000,000 |
8.45 |
.75 |
12,675,000 |
1,125,000 |
|
1997/2007 |
6E |
150,000,000 |
5.90 |
- |
8,850,000 |
||
Anticipated 1998/1999 |
13,950,000 |
||||||
215,010,700 |
23,608,000 |
192,000,000 |
|||||
Payable in United States Dollars: |
|||||||
1987/2007 |
AF |
100,000,000 |
11.625 |
2 |
16,507,500 |
2,800,000 |
|
1989/2019 |
AG |
150,000,000 |
9 |
1.5 |
18,900,000 |
3,195,000 |
|
1990/2020 |
AH |
150,000,000 |
9.875 |
.5 |
20,737,500 |
1,065,000 |
|
1990/2020 |
AJ |
150,000,000 |
10 |
.5 |
21,000,000 |
1,035,000 |
|
1991/2021 |
AK |
200,000,000 |
9 |
.5 |
25,560,000 |
1,400,000 |
|
1992/2022 |
AM |
200,000,000 |
8.65 |
.5 |
24,566,000 |
1,400,000 |
|
1993/2023 |
AN |
200,000,000 |
7.32 |
.75 |
20,788,800 |
2,100,000 |
|
1994/2001 |
J11 |
23,500,000 |
FLOATING |
- |
2,035,600 |
||
150,095,400 |
12,995,000 |
||||||
Payable in Japanese Yen: |
|||||||
1994/1999 |
J9 |
4,700,000,000 |
4.8 |
- |
3,045,600 |
||
1994/2001 |
J10 |
2,300,000,000 |
4.95 |
- |
1,541,200 |
||
4,586,800 |
|||||||
Payable in Swiss Francs: |
|||||||
1985/2000 |
S3 |
150,000,000 |
5.375 |
- |
8,385,000 |
||
1990/1999 |
S6 |
125,000,000 |
7.50 |
- |
9,750,000 |
130,000,000 |
|
1991/2003 |
S7 |
150,000,000 |
7 |
2 |
10,920,000 |
2,191,700 |
|
1997/2002 |
S8 |
150,000,000 |
3.25 |
- |
5,070,000 |
|
|
34,125,000 |
2,191,700 |
130,000,000 |
|||||
403,817,900 | 38,794,700 | 322,000,000 |
|||||
Canada Pension Plan: (20 Year Term) |
|||||||
1978/79 |
3A |
36,622,000 |
9.35-10.16 |
- |
2,393,300 |
||
1979/80 |
3A |
40,070,000 |
9.98-12.74 |
- |
4,242,100 |
||
1980/81 |
3A |
42,645,000 |
11.61-13.46 |
- |
5,416,800 |
||
1981/82 |
3A |
52,973,000 |
13.66-17.51 |
- |
8,173,600 |
||
1982/83 |
3A |
52,104,000 |
12.01-16.53 |
- |
7,645,000 |
||
1983/84 |
3A |
50,738,000 |
10.92-12.14 |
- |
5,882,300 |
||
1984/85 |
3A |
47,146,000 |
12.08-14.06 |
0.004 |
6,303,100 |
177,500 |
|
1985/86 |
3A |
50,570,000 |
10.58-12.57 |
0.011 |
5,806,900 |
543,100 |
|
1986/87 |
3A |
59,659,000 |
9.04-10.17 |
0.012 |
5,735,200 |
744,900 |
|
1987/88 |
3A |
43,829,000 |
9.12-11.07 |
0.014 |
4,280,400 |
604,700 |
|
1988/89 |
3A |
41,635,000 |
9.62-10.39 |
0.015 |
4,196,400 |
616,800 |
|
1989/90 |
3A |
45,188,000 |
9.15-10.31 |
0.016 |
4,475,100 |
706,300 |
|
1990/91 |
3A |
40,432,000 |
9.78-11.33 |
0.017 |
4,385,400 |
685,700 |
|
1991/92 |
3A |
40,858,000 |
9.81-10.04 |
0.017 |
4,052,800 |
684,800 |
|
1992/93 |
3A |
28,770,000 |
9.17- 9.45 |
0.017 |
2,695,300 |
493,900 |
|
75,683,700 |
5,257,700 |
||||||
TOTAL | 479,501,600 | 44,052,400 |
322,000,000 |
EXCHANGE RATES USED IN CONVERSION |
||
U.S. |
Average of Quarterly Forecasts : 1.4100 Cdn. |
|
Yen | 0.0135 Cdn. | |
S.F. | 1.0400 Cdn. |
Main Page Contents Previous Next