Form 990 for tax year 2022

Revenue

Part VIII, the statement of revenue.

• 2a · Program service revenue: SALE OF POWER

  total $15,808,830 · related or exempt $15,808,830

• 2b · Program service revenue: CAPITAL CREDITS

  total $642,222 · related or exempt $642,222

• 2c · Program service revenue: OTHER OPERATING

  total $83,109 · related or exempt $83,109

• 2d · Program service revenue: EQUITY INVESTMENTS

  total $56,761 · unrelated business $69,974 · excluded -$13,213

• 2f · All other program service revenue

  total $69,589 · related or exempt $69,589

• 3 · Investment income

  total $23,409 · excluded $23,409

• 6a · Gross rents

  personal property $2,652

• 6b · Less rental expenses

  personal property $0

• 6c · Rental income or loss

  personal property $2,652

• 6d · Net rental income or loss

  total $2,652 · related or exempt $2,652

• 7a · Gross sales of assets other than inventory

  other assets $493,550

• 7b · Less cost or other basis and sales expenses

  other assets $840,450

• 7c · Gain or loss

  other assets -$346,900

• 7d · Net gain or loss

  total -$346,900 · excluded -$346,900

• 10a · Gross sales of inventory

  $170,898

• 10b · Cost of goods sold

  $183,434

• 10c · Net income from sales of inventory

  total -$12,536 · unrelated business $1,409 · excluded -$13,945

Functional expenses

Part IX, the statement of functional expenses.

• 4 · Benefits paid to or for members

  total $1,496,219

• 5 · Compensation of officers, directors and key employees

  total $474,677

• 7 · Other salaries and wages

  total $1,375,082

• 8 · Pension plan contributions

  total $425,143

• 10 · Payroll taxes

  total $118,817

• 20 · Interest

  total $607,552

• 22 · Depreciation, depletion and amortization

  total $1,446,014

• 24a · Other expenses: COST OF POWER

  total $9,563,969

• 24b · Other expenses: DISTRIBUTION - OPERATIO

  total $879,042

• 24c · Other expenses: DISTRIBUTION - MAINTENA

  total $846,548

• 24d · Other expenses: CUSTOMER ACCOUNTS

  total $307,850

• 24e · All other expenses

  total -$1,213,777

Balance sheet

Part X, book values.

• 2 · Savings and temporary cash investments

  beginning of year $4,165,659 · end of year $3,349,961

• 4 · Accounts receivable

  beginning of year $2,247,622 · end of year $2,538,410

• 8 · Inventories for sale or use

  beginning of year $1,070,195 · end of year $895,768

• 9 · Prepaid expenses and deferred charges

  beginning of year $255,521 · end of year $195,656

• 10a · Land, buildings and equipment: cost or other basis

  $46,664,092

• 10b · Land, buildings and equipment: accumulated depreciation

  $17,180,500

• 10c · Land, buildings and equipment, net

  beginning of year $29,649,033 · end of year $29,483,592

• 12 · Investments: other securities

  beginning of year $207,866 · end of year $264,626

• 13 · Investments: program-related

  beginning of year $5,474,850 · end of year $5,845,051

• 15 · Other assets

  beginning of year $3,992 · end of year $4,466

• 17 · Accounts payable and accrued expenses

  beginning of year $2,335,684 · end of year $1,935,329

• 23 · Secured mortgages and notes payable

  beginning of year $23,917,517 · end of year $23,096,472

• 25 · Other liabilities

  beginning of year $239,938 · end of year $450,420

• 29 · Capital stock, trust principal or current funds

  beginning of year $0 · end of year $0

• 30 · Paid-in or capital surplus, or land, building or equipment fund

  beginning of year $0 · end of year $0

• 31 · Retained earnings, endowment or other funds

  beginning of year $16,581,599 · end of year $17,095,309

The filer's explanations (Part III)

PART I, LINE 1A

SPOUSE TRAVEL FOR THE NRECA ANNUAL MEETING IS PAID FOR BY THE COOPERATIVE FOR DESIGNATED DIRECTORS, MANAGEMENT OR EMPLOYEES AND THIS BENEFIT IS INCLUDED AS TAXABLE INCOME. ALSO, THE COOPERATIVE WILL PAY THE AIRFARE OF THE GENERAL MANAGER'S SPOUSE TO CO-OP RELATED MEETINGS. THIS BENEFIT IS INCLUDED AS TAXABLE INCOME ON THE MANAGER'S W-2.

SCHEDULE J, PART II COLUMN C

INCLUDED IN COLUMN C IS THE CHANGE IN ACTUARIAL VALUE OF THE DEFINED BENEFIT PLAN FOR EACH PARTICIPANT RATHER THAN THE ACTUAL CONTRIBUTION PAID TO THE PLAN. THE CHANGE IN ACTUARIAL VALUE IN THE DEFINED BENEFIT PLAN ARE AS FOLLOWS: - RONALD HORMAN $49,155 - HOPE LANG $38,383 - CHAD NELSEN $34,605 - MARTIN BERG $35,376 - CLARK GARDNER $58,865 - MATTHEW GRUNEWALD $29,655 - DONALD DIETZ $39,998 THE ACTUAL EXPENSE OF THE COOPERATIVE FOR DEFINED BENEFIT PLAN ARE AS FOLLOWS: - RONALD HORMAN $33,910 - HOPE LANG $36,186 - CHAD NELSEN $36,186 - MARTIN BERG $24,006 - CLARK GARDNER $25,447 - MATTHEW GRUNEWALD $24,006 - DONALD DIETZ $25,447