Town of Blacksburg Adopted Operating Budget FY 2027

The annual requirements to amortize all debt outstanding as of June 30, 2026, including interest payments of $14,099,293 on general obligation bonds, are as follows: E B DEBT SERVICE INFORMATION

Years Ending

General Obligation

June 30

Bonds

2027 2028

5,080,925 4,738,975 22,275,437 19,462,013 11,530,144 1,801,800 64,889,293

2029-2033 2034-2038 2039-2043 2044-2045

$

The changes in long-term liabilities are as follows:

July 1

Additions

Deletions

June 30

General Obligation Debt: Bonds Capital lease obligation*

33,496,250

- - - - -

2,191,754

31,304,496

- - -

- - -

- - -

SBITA liability*

Employee leave liability*

33,496,250

2,191,754

31,304,496

Enterprise Fund Debt: Bonds Employee leave liability*

12,357,599

- - -

1,162,095

11,195,504

-

-

-

12,357,599

1,162,095

11,195,504

Special Revenue Fund Debt: Bonds Employee leave liability

8,800,000

- - -

510,000

8,290,000

-

-

-

8,800,000

510,000

8,290,000

Total E

$ 54,653,849

$

-

$

3,863,849

$

50,790,000

Note: * To Be Provided When The Audit Is completed.

202