Schedule of Debt as at March 31 (thousands of dollars) Estimated Gov't Business Estimated Enterprise General Specific Estimated Estimated Forecast Estimated Gross Debt Gross Debt Sinking Funds Public Debt Public Debt Public Debt 20<strong>17</strong> 20<strong>17</strong> 20<strong>17</strong> 20<strong>17</strong> 20<strong>16</strong> 20<strong>16</strong> 1 Government - Operating.................................................................................................. Government - Saskatchewan Builds Capital Plan................................................................ Municipal Financing Corporation of Saskatchewan.............................................................. Saskatchewan Housing Corporation.................................................................................. Saskatchewan Liquor and Gaming Authority...................................................................... Saskatchewan Opportunities Corporation.......................................................................... Saskatchewan Power Corporation..................................................................................... Saskatchewan Telecommunications Holding Corporation.................................................... Saskatchewan Water Corporation..................................................................................... SaskEnergy Incorporated................................................................................................. 4,991,491 - (891,521) 4,099,970 4,099,970 3,799,970 1,700,000 - (14,140) 1,685,860 700,000 700,000 100,000 126,000 (7,779) 218,221 230,351 255,387 52,004 - (33,982) 18,022 19,571 19,569 - 100,000 - 100,000 119,476 119,476 55,684 - (3,263) 52,421 35,882 33,885 100,000 6,279,908 (606,830) 5,773,078 5,545,256 5,485,218 - 1,081,831 (145,623) 936,208 926,739 902,437 - 68,2<strong>17</strong> (15,924) 52,293 51,910 51,208 75,000 1,278,125 (103,985) 1,249,140 1,180,186 1,209,006 Debt 7,074,<strong>17</strong>9 8,934,081 (1,823,047) 14,185,213 12,909,341 12,576,156 Guaranteed Debt 158,289 - - 158,289 208,110 215,809 Budgeted change from the 2015-<strong>16</strong> Estimates adjusted to reflect the March 31, 2015, balance. 1 Government of Saskatchewan—20<strong>16</strong>–<strong>17</strong> Estimates 139
Schedule of Guaranteed Debt as at March 31 (thousands of dollars) Guaranteed Debt for Crown Corporations Estimated Forecast Estimated 20<strong>17</strong> 20<strong>16</strong> 20<strong>16</strong> 1 The Crown Corporations Act, 1993 Federal Immigrant Investor Loans............................................... 131,281 188,598 191,9<strong>17</strong> Guaranteed Debt for Crown Corporations 131,281 188,598 191,9<strong>17</strong> Other Guaranteed Debt The Farm Financial Stability Act Breeder Associations Loan Guarantees......................................... 15,000 10,000 12,409 Feeder Associations Loan Guarantees.......................................... 10,000 9,000 10,709 Feedlot Construction Loan Guarantees......................................... 2,000 500 767 The Student Assistance and Student Aid Fund Act.............................. 8 12 7 Other Guaranteed Debt 27,008 19,512 23,892 Guaranteed Debt 158,289 208,110 215,809 1 Budgeted change from the 2015-<strong>16</strong> Estimates adjusted to reflect the March 31, 2015, balance. 140 Government of Saskatchewan—20<strong>16</strong>–<strong>17</strong> Estimates