XML 46 R32.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt (Tables)
12 Months Ended
Dec. 31, 2016
Debt [Abstract]  
Schedule Of Debt Issuance Costs Associated With Long-Term Obligations



 

 

 

 

 



 

 

 

 

 

Long-term obligations at December 31 are as follows:

2016

 

2015

2011 CoBank Note, 2.78% variable rate at redemption, with interest payable monthly and principal due annually beginning in 2003

$

 

$

24,941,165 

2011 Series A Bond of 4.20%, maturing in 2031, with interest payable semi-annually March 15 and September 15 and principal due annually beginning in 2012

 

67,500,000 

 

 

72,000,000 

2011 Series A Bond of 4.75%, maturing in 2041, with interest payable semi-annually March 15 and September 15 and principal due annually beginning in 2012

 

154,166,665 

 

 

160,333,332 

2012 Series A Bond of 4.01%, maturing in 2032, with interest payable semi-annually March 15 and September 15 and principal due annually beginning in 2013

 

60,000,000 

 

 

63,750,000 

2012 Series A Bond of 4.41%, maturing in 2042, with interest payable semi-annually March 15 and September 15 and principal due annually between 2013 and 2020 and between 2032 and 2042

 

95,000,000 

 

 

102,000,000 

2012 Series A Bond of 4.78%, maturing in 2042, with interest payable semi-annually March 15 and September 15 and principal due annually beginning in 2023

 

50,000,000 

 

 

50,000,000 

2016 CoBank Note, 2.58% fixed rate note maturing in 2031, with interest and principal due quarterly beginning in 2016

 

43,776,000 

 

 

Total long-term obligations

$

470,442,665 

 

$

473,024,497 

Less current installments

 

24,836,667 

 

 

24,115,980 

Less unamortized debt issuance costs

 

2,715,745 

 

 

2,680,897 

Long-term obligations, excluding current installments

$

442,890,253 

 

$

446,227,620 



Schedule Of Maturities Of Long-Term Obligations



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Year ending
December 31

 

 

2011 Series A
Bonds

 

 

2016 CoBank Note

 

 

2012 Series A
Bonds

 

 

Total

2017

 

$

10,666,667 

 

$

3,420,000 

 

$

10,750,000 

 

$

24,836,667 

2018

 

 

10,666,667 

 

 

3,192,000 

 

 

10,750,000 

 

 

24,608,667 

2019

 

 

10,666,667 

 

 

3,192,000 

 

 

10,750,000 

 

 

24,608,667 

2020

 

 

10,666,667 

 

 

3,420,000 

 

 

10,750,000 

 

 

24,836,667 

2021

 

 

10,666,667 

 

 

3,648,000 

 

 

3,750,000 

 

 

18,064,667 

Thereafter

 

 

168,333,330 

 

 

26,904,000 

 

 

158,250,000 

 

 

353,487,330 



 

$

221,666,665 

 

$

43,776,000 

 

$

205,000,000 

 

$

470,442,665 



Schedule Of Average Commercial Paper Balances Outstanding And Weighted Average Interest Rates



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Month

 

Average Balance

 

Weighted Average
Interest Rate

 

Month

 

Average Balance

 

Weighted Average Interest Rate

January 2016

 

$

16.1

 

0.61

 

July 2016

 

$

47.3

 

0.66

February 2016

 

$

16.9

 

0.60

 

August 2016

 

$

54.2

 

0.63

March 2016

 

$

30.5

 

0.60

 

September 2016

 

$

60.0

 

0.65

April 2016

 

$

55.1

 

0.60

 

October 2016

 

$

63.5

 

0.65

May 2016

 

$

78.2

 

0.60

 

November 2016

 

$

60.8

 

0.65

June 2016

 

$

76.0

 

0.62

 

December 2016

 

$

63.7

 

0.86



Schedule Of Additional Information Regarding Series A Bonds



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



 

Maturing
March 15,

 

Average
Life
(Years)

 

Interest
Rate

 

Issue
Amount

 

Carrying
Value

2011 Series A, Tranche A

 

2031

 

7.2

 

4.20 

%

 

$

90,000 

 

$

67,500 

2011 Series A, Tranche B

 

2041

 

12.2

 

4.75 

%

 

 

185,000 

 

 

154,167 

2012 Series A, Tranche A

 

2032

 

7.7

 

4.01 

%

 

 

75,000 

 

 

60,000 

2012 Series A, Tranche B

 

2042

 

14.8

 

4.41 

%

 

 

125,000 

 

 

95,000 

2012 Series A, Tranche C

 

2042

 

15.7

 

4.78 

%

 

 

50,000 

 

 

50,000 

2016 CoBank Note

 

2031

 

6.2

 

2.58 

%

 

 

45,600 

 

 

43,776 

Total

 

 

 

 

 

 

 

 

$

570,600 

 

$

470,443