City of Courtenay Annual Report 2022
The Corporation of the City of Courtenay
Consolidated Schedule of Debenture and Other Long-Term Debt - Schedule 4 Year ended December 31, 2022
Principal Outstanding Dec 31/21
Current Year Borrowing
Actuarial Adjustment/ Princ. Reduct.
Principal Outstanding Dec 31/22
Term Years
Maturity Date
Interest Rate
Bylaw Number
General Capital Fund 2227 Fifth Street Bridge
15 25 20 25 20 20 15 15 15
2023 2.90 2029 2.85 2025 5.10 2030 0.91 2026 1.53 2026 1.53 2022 2.25 2024 2.25 2025 1.28 2027 3.39 2027 3.39 2041 2.58
77,609 458,581 121,085 331,733 235,852 468,266 136,209 786,223 195,441
- - - - - - - - - - - - -
38,044 48,023 29,138 32,654 43,545 86,455 136,209 251,865 46,369 298,544 110,887 136,483
39,565 410,558 91,947 299,079 192,307 381,811
2304 Lerwick Road Ext. Prop Acquisition 2354 Repaving Program 2355 Lerwick Road Extension 2425 Lerwick Road Construction 2453 Police Property Acquisition 2458 Public Works Maintenance Building 15
-
2539 Capital Infrastructure Work 2538 Native Sons Hall Renovation 2680 Lewis Centre Renovation
534,358 149,072 1,681,687 624,627 3,263,517 7,668,528
1,980,231 735,514 3,400,000 8,926,744
2681 Infrastructure Works - Road Paving 15 2978 Fifth Street Bridge Rehabilitation 20
TOTAL GENERAL CAPITAL FUND
1,258,216
Water Capital Fund
Debenture Debt 2424 Water Extension - Lerwick Road
20
2026 1.53
196,544 196,544
- -
36,288 36,288
160,256 160,256
TOTAL WATER CAPITAL FUND
Sewer Capital Fund
Debenture Debt 2305 Sewer Extension 2353 Sewer Extension
25 25 20
2029 2.85 2030 0.91 2026 1.53 2045 0.91
343,937 933,593 119,236 2,903,311 4,300,077
- - - - -
36,017 91,897 22,014 98,381 248,309
307,920 841,696 97,222
2423 Sewer Extension - Lerwick Road
2,804,930 4,051,768
2985 Sewer Extension - Greenwood Trunk 25
TOTAL SEWER CAPITAL FUND
TOTAL ALL CAPITAL FUNDS
13,423,365
-
1,542,813
11,880,552
85
City of Courtenay | 2022 Annual Report
Made with FlippingBook - professional solution for displaying marketing and sales documents online