Long-termliabilityactivityfortheyearendedAugust31,2022,asrestatedforGASBStatementNo.96issummarizedas
follows:
Balance
September1,2021 Additions Reductions
Balance
August31,2022
Amountsdue
withinoneyear
BondsPayable:
PermanentUniversityFund $ 2,307,025,000 — 58,935,000 2,248,090,000 386,695,000
RevenueFinancingSystem 6,702,085,000 256,395,000 413,940,000 6,544,540,000 1,224,490,000
SubtotalBondsPayable–Par 9,009,110,000 256,395,000 472,875,000 8,792,630,000 1,611,185,000
UnamortizedNetPremiums 677,676,799 30,320,873 91,988,009 616,009,663 88,111,681
TotalBondsPayable 9,686,786,799 286,715,873 564,863,009 9,408,639,663 1,699,296,681
Notes,LoansandLeasesPayable:
NotesandLoansPayable 19,000,000 417,700,000
1
— 436,700,000 19,000,000
NotesfromDirectBorrowings
17,678,505 16,519,598 2,477,640 31,720,463 6,443,614
LeaseObligations
888,343,155 196,761,546 122,046,823 963,057,878 107,368,206
SBITALiability 94,815,658 59,698,619 60,359,419 94,154,858 41,016,036
TotalNotes,LoansandLeasesPayable
2
1,019,837,318 690,679,763 184,883,883 1,525,633,198 173,827,855
TotalOPEBLiability
11,931,417,814 2,945,429,208 181,252,716 14,695,594,306 243,697,144
NetPensionLiability 4,805,427,562 — 2,504,716,063 2,300,711,499 —
TotalPensionLiability
1,026,357,235 66,700,741 47,005,635 1,046,052,341 —
HedgingDerivativeLiability 293,360,762 — 205,849,951 87,510,811 —
EmployeeCompensableLeave 819,809,713 460,625,101 425,010,102 855,424,712 445,635,293
IncurredButNotReportedSelf-Insurance
Claims 177,110,866 1,753,641,214 1,709,032,839 221,719,241 187,951,915
AssetRetirementObligation 18,178,517 1,330,423 — 19,508,940 —
Total
1,2
$ 29,778,286,586 6,205,122,323 5,822,614,198 30,160,794,711 2,750,408,888
1
Additions of Notes and Loans Payable include $417,700,000 of commercial paper notes reclassified from short-term debt to long-term notes and loans payable on the
statementofnetpositionasaresultofrefundingcommercialpapernotessubsequenttoAugust31,2022throughtheissuanceoflong-termbonds.Seenote10relatedto
short-termdebtandnote24fordetailsonthesubsequentevents.
2
IncludesretroactiverestatementsrelatedtoGASBStatementNo.96.SeeNote4forfurtherdetails.
PROJECTEDBONDDEBTSERVICEREQUIREMENTS
The principal and interest expense for the next five years and beyond are projected below for bonds issued and
outstanding:
FiscalYear Principal Interest Total
2024 $ 1,576,135,000 351,905,496 1,928,040,496
2025 341,695,000 333,658,298 675,353,298
2026 373,915,000 316,794,406 690,709,406
2027 287,145,000 298,384,320 585,529,320
2028 256,505,000 284,253,913 540,758,913
2029–2033 1,693,215,000 1,207,518,020 2,900,733,020
2034–2038 1,065,404,000 827,593,054 1,892,997,054
2039–2043 964,256,000 601,168,323 1,565,424,323
2044–2048 1,901,600,000 354,101,248 2,255,701,248
2049–2053 714,135,000 50,820,658 764,955,658
TotalRequirements $ 9,174,005,000 4,626,197,736 13,800,202,736
91