home directory

_2006 Yearend Financials

 
COMBINED BALANCE SHEET
 
YEAR ENDED DECEMBER 31, 2006
Cable TV
Assets
Electric
Telephone
Internet
Eliminations
Total
Current assets:
Cash and cash equivalents $
750,597
1,194,769
-
-
1,945,366
Accounts receivable (net)
1,114,453
276,519
6,456
1,397,428
Interdivision note receivable
-
1,066,667
(1,066,667)
Materials and supplies inventory
190,109
99,253
29,259
318,621
Fuel inventory
2,323,945
-
-
2,323,945
Prepaid expenses
16,888
70,223
100
87,211
Interdivision receivable (Note H)
-
384,804
(384,804)
-
Total current assets
4,395,992
3,092,235
35,815
(1,451,471)
6,072,571
Other assets:
Investments in Assoc. Org (Note I)
528,251
225,575
-
-
753,826
Deferred charges (Note J)
305,614
-
-
-
305,614
Total other assets
833,865
225,575
-
-
1,059,440
Property, plant and equipment:
In service
13,739,674
11,360,785
1,725,072
-
26,825,531
Under construction (Note K)
379,827
94,592
36,665
-
511,084
Total property, plant, equipmt
14,119,501
11,455,377
1,761,737
-
27,336,615
Less accumulated depreciation
(9,187,187)
(6,577,295)
(974,510)
-
(16,738,992)
Property, plant, equipmt; net
4,932,315
4,878,082
787,227
-
10,597,623
Total assets $
10,162,171
8,195,892
823,042
(1,451,471)
17,729,634
Liabilities and Equities
Current liabilities:
Line of credit
445,230
-
-
-
445,230
Interdivision note payable
1,066,667
(1,066,667)
-
Accounts payable
80,136
83,411
27,297
-
190,844
Consumer deposits
62,308
81,697
-
-
144,005
Other accrued liabilities (Note L)
337,952
138,405
-
-
476,357
Interdivision payables (Note H)
-
-
384,804
(384,804)
-
Total current liabilities
1,992,293
303,513
412,101
(1,451,471)
1,256,437
Long-term debt, current maturities net
3,323,765
1,543,096
-
-
4,866,861
Total liabilities
5,316,058
1,846,610
412,101
(1,451,471)
6,123,298
Equities:
Patronage capital
4,830,967
6,331,885
410,941
-
11,573,793
Other equities
15,146
17,397
-
-
32,543
Total equities
4,846,113
6,349,282
410,941
-
11,606,336
Total liabilities and equities $
10,162,171
8,195,892
823,042
(1,451,471)
17,729,634

  COMBINED STATEMENT OF OPERATIONS
 
YEAR ENDED DECEMBER 31, 2006
Cable TV
Electric
Telephone
Internet
Total
Operating revenues:
Energy sales $
4,177,328
-
-
4,177,328
Fuel surcharge or credit (Note A)
1,542,772
-
-
1,542,772
Energy sales, net
5,720,100
-
-
5,720,100
Supplemental heat revenues
158,521
-
-
158,521
Local service revenues
-
753,661
-
753,661
Network access (Note B)
-
1,680,554
-
1,680,554
Universal Service Fund (Note C)
-
665,124
-
665,124
Cable - less retransmission fees
-
-
260,725
260,725
Internet
-
-
364,508
364,508
Miscellaneous (Note D)
16,790
41,624
9,899
68,313
Total operating revenues
5,895,411
3,140,964
635,132
9,671,506
Operating expenses:
Fuel consumption (Note E)
2,693,796
-
-
2,693,796
Power production
888,781
-
-
888,781
Distribution
248,777
-
-
248,777
Plant Specific
-
898,364
-
898,364
Plant Non-Specific
-
260,762
-
260,762
Depreciation and amortization
513,789
682,463
137,964
1,334,216
Consumer expense
308,642
343,577
-
652,219
Administrative and General (Note F)
895,195
755,256
1,650,451
Cable and Internet
-
-
489,499
489,499
Taxes
8,804
64,349
-
73,152
Total operating expenses
5,557,784
3,004,771
627,463
9,190,018
Operating margin
337,627
136,193
7,669
481,488
Other income (expense):
Interest income
57,897
96,109
-
154,006
Interest on Debt
(211,648)
(107,274)
-
(318,922)
Patronage capital, other associations
30,263
1,515,299
-
1,545,562
Non-regulated net loss (Note G)
-
(27,610)
-
(27,610)
Total other income (expense)
(123,488)
1,476,524
-
1,353,035
Net margin $
214,139
1,612,716
7,669
1,834,524
 

Notes to Financial Statements for the period ending December 31, 2006

 


Note A
– A fuel surcharge or credit is applied to each bill to reflect increases or decreases in the cost of fuel compared to the base price of fuel set in our tariff at $.90 per gallon. The weighted average cost of fuel was $2.4676 per gallon in Y2006.

Note B – Network Access revenue related to toll service is received under a system of access charges. Access charges represent a methodology by which local telephone companies charge the long distance carrier for access and interconnection to their local families. The revenues are placed into a common pooling arrangement with other exchange carriers for redistribution or kept by the Cooperative. The redistributions are made according to formulas established by the governing boards of the pools and are generally based upon expenses incurred and investment maintained by the individual exchange carriers (of which the Cooperative is one).

Note C – Universal Service Fund was set up by the Federal Communications Commission in 1985 to provide a support fund for rural companies whose average cost per line continues to be 115% above the national average. Since that time, the USF has grown to provide phone service discounts to consumers with qualifying low-incomes, to the nation's schools and libraries, and to link health care providers located in rural areas to urban medical centers.

Note D – Miscellaneous revenue includes connect fees, equipment rental, advertising income and installation fees.

Note E – Fuel consumption represents the cost of fuel consumed to generate electricity. Nushagak Cooperative purchased 1,267,321 gallons of #2 diesel fuel at $2.5852 per gallon for a total cost of $3,277,545.57.

Note F – Administrative and General includes: management, accounting, support staff and director expense; outside services, such as consultants, auditors, legal; insurances, including property, general liability, etc; office supplies; dues/memberships.

Note G – Non-regulated net loss includes phone and inside wire installs, repairs and maintenance of payphones.

Note H – Interdivision receivable and interdivision payable entries record the associated costs with cable tv/internet upgrade and the resultant transfer of funds between telephone and cable.

Note I – Investments in associated organizations consists of the following: National Rural Utilities Cooperative Finance Corporation (NRUCFC), capital term certificates and Alaska Rural Electric Cooperative Association (ARECA), patronage capital credits.

Note J – Deferred charges relate to the electric division and consist of costs associated with the preliminary study and investigation of future projects. Such costs are originally deferred and subsequently capitalized to resultant construction or amortized over five years if construction doesn't materialize. Also included are air quality permit study and major overhauls.

Note K – Work under construction at year end includes projects to be closed out and capitalized in the following divisions: Electric – Phase II Jacket water/cooling upgrade and supplemental heat pipe and meter replacement; Telephone – Phase II Clark's Point switch replacement and Aleknagik N.S. remote CO.

Note L – Other accrued liabilities include accruals for gross receipts tax, payroll taxes, city tax, certain insurances such as worker's compensation and general liability, audit accrual, and certain employee benefits (annual leave, sick leave, and holiday pay).

   

directory home directory home directory home Copyright 2007 Nushagak Cooperative