XML 24 R4.htm IDEA: XBRL DOCUMENT v3.20.4
CONSOLIDATED STATEMENTS OF CAPITALIZATION - USD ($)
$ in Thousands
Dec. 31, 2020
Dec. 31, 2019
Secured Long-term debt:    
Total Secured Long-term debt $ 10,619,826 $ 9,726,428
Obligations under finance leases 75,649 81,730
Obligation under Rocky Mountain transactions 26,861 25,196
Patronage capital and membership fees 1,072,642 1,016,747
Subtotal 11,794,978 10,850,101
Less: long-term debt and finance leases due within one year (208,649) (217,440)
Less: unamortized debt issuance costs (102,914) (100,680)
Less: unamortized bond discounts on long-term debt (16,651) (10,542)
Total capitalization 11,466,764 10,521,439
Federal Financing Bank (FFB) | First mortgage notes payable to the Federal Financing Bank at interest rates varying from 1.03% to 8.21% (average rate of 3.65% at December 31, 2020) due in quarterly installments through 2046    
Secured Long-term debt:    
Total Secured Long-term debt 2,430,810 2,526,867
Federal Financing Bank (FFB) | First mortgage notes payable to the Federal Financing Bank at interest rates varying from 1.44% to 3.87% (average rate of 2.87% at December 31, 2020) due in quarterly installments through 2044    
Secured Long-term debt:    
Total Secured Long-term debt 3,554,205 3,013,348
National Rural Utilities Cooperative Finance Corporation (CFC) | First mortgage notes payable to National Rural Utilities Cooperative Finance Corporation at interest rate of 4.90% due in quarterly installments through 2020    
Secured Long-term debt:    
Total Secured Long-term debt 0 391
Public | First mortgage bonds payable: Series 2006 First Mortgage Bonds, 5.534%, due 2031 through 2035    
Secured Long-term debt:    
Total Secured Long-term debt 300,000 300,000
Public | First mortgage bonds payable: Series 2007 First Mortgage Bonds, 6.191%, due 2024 through 2031    
Secured Long-term debt:    
Total Secured Long-term debt 500,000 500,000
Public | First mortgage bonds payable: Series 2009B First Mortgage Bonds, 5.95%, due 2039    
Secured Long-term debt:    
Total Secured Long-term debt 400,000 400,000
Public | First mortgage bonds payable: Series 2009 Clean renewable energy bond, 1.81%, due 2024    
Secured Long-term debt:    
Total Secured Long-term debt 4,041 5,052
Public | First mortgage bonds payable: Series 2010A First Mortgage Bonds, 5.375% due 2040    
Secured Long-term debt:    
Total Secured Long-term debt 450,000 450,000
Public | First mortgage bonds payable: Series 2011A First Mortgage Bonds, 5.25% due 2050    
Secured Long-term debt:    
Total Secured Long-term debt 300,000 300,000
Public | First mortgage bonds payable: Series 2012A First Mortgage Bonds, 4.20% due 2042    
Secured Long-term debt:    
Total Secured Long-term debt 250,000 250,000
Public | First mortgage bonds payable: Series 2014A First Mortgage Bonds, 4.55% due 2044    
Secured Long-term debt:    
Total Secured Long-term debt 250,000 250,000
Public | First mortgage bonds payable: Series 2016A First Mortgage Bonds, 4.25% due 2046    
Secured Long-term debt:    
Total Secured Long-term debt 250,000 250,000
Public | First Mortgage Bonds Payable: Series 2018A First Mortgage Bonds, 5.05% Due 2048    
Secured Long-term debt:    
Total Secured Long-term debt 500,000 500,000
Public | First Mortgage Bonds Payable Series 2020A First Mortgage Bonds, 3.75% Due 2048    
Secured Long-term debt:    
Total Secured Long-term debt 450,000 0
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: 2009A Heard and Monroe, and 2009B Monroe, Weekly rate bonds, 1.80%, due 2030 through 2038    
Secured Long-term debt:    
Total Secured Long-term debt 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, 1.71% to 1.82%, due 2036 through 2037    
Secured Long-term debt:    
Total Secured Long-term debt 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:    
Total Secured Long-term debt 212,760 212,760
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2017 A Burke, Heard, Monroe and 2017B Burke, Indexed put bonds - weekly reset, 2.81% due 2040 through 2045    
Secured Long-term debt:    
Total Secured Long-term debt 122,620 122,620
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2017 C, D Burke, Remarketed in 2018 to fixed rate bonds, 4.125%, due 2041 through 2045    
Secured Long-term debt:    
Total Secured Long-term debt 200,000 200,000
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2017E Burke, Remarketed in 2018 to term rate bonds, 3.25% through February 3, 2025, due 2041 through 2045    
Secured Long-term debt:    
Total Secured Long-term debt 100,000 100,000
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2017 F Burke, Remarketed in 2018 to term rate bonds, 3.00% through February 1, 2023, due 2041 through 2045    
Secured Long-term debt:    
Total Secured Long-term debt $ 99,785 $ 99,785