XML 25 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONSOLIDATED STATEMENTS OF CAPITALIZATION - USD ($)
$ in Thousands
Dec. 31, 2016
Dec. 31, 2015
Secured Long-term debt:    
Total Secured Long-term, debt $ 8,304,523 $ 7,575,027
Obligations under capital leases 98,531 100,456
Obligation under Rocky Mountain transactions 18,765 17,561
Patronage capital and membership fees 859,810 809,465
Accumulated other comprehensive (deficit) margin (370) 58
Subtotal 9,281,259 8,502,567
Less: long-term debt and capital leases due within one year (316,861) (189,840)
Less: unamortized debt issuance costs (93,133) (93,651)
Less: unamortized bond discounts on long-term debt (8,128) (4,337)
Total capitalization 8,863,137 8,214,739
Federal Financing Bank | First mortgage notes payable to the Federal Financing Bank at interest rates varying from 1.84% to 8.43% (average rate of 4.09% at December 31, 2016) due in quarterly installments through 2043    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 2,581,281 2,596,912
Federal Financing Bank | First mortgage notes payable to the Federal Financing Bank at interest rates varying from 2.51% to 3.87% (average rate of 3.36% at December 31, 2016) due in quarterly installments through 2044    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 1,678,442 1,180,628
National Rural Utilities Cooperative Finance Corporation | First mortgage notes payable to National Rural Utilities Cooperative Finance Corporation at interest rates varying from 4.35% to 4.90% (average rate of 4.60% at December 31, 2016) due in quarterly installments through 2020    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 3,347 4,238
Public | First mortgage bonds payable: Series 2006 First Mortgage Bonds, 5.534%, due 2031 through 2035    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 300,000 300,000
Public | First mortgage bonds payable: Series 2007 First Mortgage Bonds, 6.191%, due 2024 through 2031    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 500,000 500,000
Public | First mortgage bonds payable: Series 2009A First Mortgage Bonds, 6.10%, due 2019    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 350,000 350,000
Public | First mortgage bonds payable: Series 2009B First Mortgage Bonds, 5.95%, due 2039    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 400,000 400,000
Public | First mortgage bonds payable: Series 2009 Clean renewable energy bond, 1.81%, due 2024    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 8,083 9,093
Public | First mortgage bonds payable: Series 2010A First Mortgage Bonds, 5.375% due 2040    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 450,000 450,000
Public | First mortgage bonds payable: Series 2011A First Mortgage Bonds, 5.25% due 2050    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 300,000 300,000
Public | First mortgage bonds payable: Series 2012A First Mortgage Bonds, 4.20% due 2042    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 250,000 250,000
Public | First mortgage bonds payable: Series 2014A First Mortgage Bonds, 4.55% due 2044    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 250,000 250,000
Public | First Mortgage Bonds Payable: Series 2016 First Mortgage Bonds, 4.25% due 2046    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 250,000  
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2003A Burke, Heard, Monroe and 2003B Burke Auction rate bonds, 1.24%, due 2024    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 95,230 95,230
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2004 Burke and Monroe Auction rate bonds, 1.35%, due 2020    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 11,525 11,525
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2005 Burke and Monroe Auction rate bonds, 1.06%, due 2040    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 15,865 15,865
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2008A through 2008C Burke Fixed rate bonds, 5.30% to 5.70%, due 2032 through 2043    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 255,035 255,035
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2008E Burke Fixed rate bonds, 7.00%, due 2020 through 2023    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 144,750 144,750
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2009A Heard and Monroe, and 2009B Monroe Weekly rate bonds, 0.73% to 0.76%, due 2030 through 2038    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 112,055 112,055
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: 2010A Burke and Monroe, and 2010B Burke Weekly rate bonds, 0.72% to 0.73%, due 2036 through 2037    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 133,550 133,550
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: 2013A Appling, Burke and Monroe Term rate bonds, 2.40% through April 1, 2020, due 2038 through 2040    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 212,760 212,760
CoBank | ACB notes payable: Transmission first mortgage notes payable: variable at 2.65% to 3.75% through January 31, 2017, due in bimonthly installments through November 1, 2018    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 419 595
CoBank | ACB notes payable: Transmission first mortgage notes payable: variable at 2.65% to 3.75% through January 31, 2017, due in bimonthly installments through September 1, 2019    
Secured Long-term debt:    
Debt Instrument Principal Outstanding $ 2,181 $ 2,791