Loading...
HomeMy WebLinkAbout2022Annual Report.pdfANNUAL REPORT OF CmW Ta<«<CT 1AME ADDRESS TO THE IDAHO PUBLIC UTILITIES COMMISSION FOR THE YEAR ENDED 2022 CAM-T ANNUAL REPORT OF SMALL TELEPHONE COMPANIES TO THE IDAHO PUBLIC UTILITIES COMMISSION FOR THE YEAR ENDING DECEMBER 31,2022 COMPANY INFORMATION Exact name of utility:CambridgeTelephoneCompany Address of principal office:P.O.Box 69,Cambridge,ID 83610 TelephoneNumber Area Code (208 )257-3314 Email address:rwiggins@ctctele.com Cities or towns served:Cambridge,Council,Indian Valley,Cuprum,Lowman Name and title of officer havingcustody of the general corporatebooks of account: James Wescott,CEO Address of office wherecorporatebooks are kept and phone number: P.O.Box 88,130 SuperiorStreet,Cambridge,ID 83610,(208)257-3314 Organizedunder the laws of the State of:Idaho Date of organization:1966 Form of organization(proprietorship,association,corporation):Corporation If a SubchapterS Corporation,please specify:N/A Name and address of controlling company,if any:N/A Names of affiliatedcompanies.Give address and description of business: CTC Telecom,Inc.,P.O.Box 69,Cambridge,ID 83610-Telecommunications,Internetand Wireless (CLEC) OFFICERS Report below the title,name and office address of each general officer of the utility at the end of the year.If there were any changes during the year,show the name,title,and address of the previous officerand the date of change. Title Name Address President Richard Wiggins P.O.Box 88,Cambridge,ID 83610 Vice President Kermit Wiggins P.O.Box 88,Cambridge,ID 83610 Secretary Kristie Kanady P.O.Box 353,Cambridge,ID 83610 Treasurer Joana Wiggins P.O.Box 88,Cambridge,ID 83610 Board Member James Wescott P.O.Box 88,Cambridge,ID 83610 Rev 3/02 Page 1 These financial statements have not been subjected to an audit,reviewor compilation engagement,and no assurance is providedfor them. DIRECTORS List the name of each person who was a member of the Board of Directors at any giventime during the year:(Fees related to meetings only.) Term Expired or Current Term Meetings Attended Fees Paid Name Will Expire This year 525658.7 and Address Kermit Wiggins Indefinite 1 - P.O.Box 88,Cambridge,ID 83610 Richard Wiggins Indefinite 1 - P.O.Box 88,Cambridge,ID 83610 Joana Wiggins Indefinite 1 - P.O.Box 88.Cambridge,ID 83610 Karen Wiggins Indefinite 1 - P.O.Box 88,Cambridge,ID 83610 Kristie Kanady Indefinite 1 - P.O.Box 88,Cambridge,ID 83610 James Wescott Indefinite 1 - P.O.Box 88,Cambridge,ID 83610 Name of Chairman of the Board:Kermit Wiggins Name of Secretary (or Clerk)of Board:Kristie Kanady Number of Meetings of the Board during the year:1 MANAGERS List the name of each person who performedmanagementduties for the Companyduring the year,and the total wages and bonuses paid to those persons:(Do not include Directorfees in these amounts.) Name Title Wages and Bonuses Paid RichardWiggins Board Chairman $152,954 Kristie Kanady Secretary/Treasurer $70,520 Jerry Piper Assistant Manager $122,785 Rev 3/02 Page 2 These financial statements have not been subjected to an audit,review or compilation engagement,and no assurance is providedfor them. NOTES TO THE FINANCIAL STATEMENTS Please provide important information such as changes in accounting or depreciation practices, extensions or additions to the system;disposal of any substantial portion of the property of the utility;reorganization,mergers,or consolidations with other companies;leases executed;other contracts or agreements entered into;changes made in articles of incorporation or amendments;the occurrence of contingency losses or gains. 1 in 1998,CTC Telecom,Inc.(CTC),a wholly-owned subsidiary of Cambridge Telephone Company, was incorporated,with an initial investment of $100,000.CTC operates as a Competitive Local Exchange Carrier in the state of Idaho.Additional capital investments of $8,927,037 have been made through December 31,2022. 2 Cambridge Telephone Company (Cambridge)is a member of Syringa Networks,LLC,an Idaho Limited Liability Company.Cambridge's investment in Syringa as of December 31,2022 was $5,141,066 (equity method investment). 3 As of December 31,2022,the company has five loans with Zions Bank: [a]$1,324,323 (b]$1,308,152 (c]$556,200 (d)$152,799 (el $2,000,000 (f)$1,752,565 4 The Company opted into the A-CAM model-based support and is eligible to receive $2,891,180 annually until 2028. Rev 3/02 Page 3 These financial statements have not been subjected to an audit,review or compilation engagement,and no assurance is provided for them. BALANCE SHEETAssetsandOtherDebits Balance Balance increaseBeginningatEndor Title of Account of Year of Year (Decrease) Current Assets 525658.7 1120 Cash and Equivalents 1130 Cash 80,191 291,629 211,438 1140 Special Cash Deposits --- 1150 Working Cash Advances - 1160 TemporaryInvestments - 1180 TelecommunicationsAccts.Receivable 854,087 227,842 (626,244) 1181 Accts.Rec.Allow.-Telecommunications - 1190 Other Accounts Receivable 1,038,704 3,343,704 2,305,000 1191 Accounts ReceivableAllow.-Other - 1200 Notes Receivable --- 1201 Notes ReceivableAllowance - 1210 Interest &Dividends Receivable --- 1220 Material and Supplies 1,014,537 2,092,548 1,078,012 1280 Prepayments - 1290 Prepaid Rents - 1300 Prepaid Taxes --- 1310 Prepaid Insurance 60,204 51,744 (8,459) 1320 Prepaid Directory Expenses - 1330 Other Prepayments --- 1350 OtherCurrentAssets - Noncurrent Assets 1401 Investmentin Affiliated Companies 8,927,037 10,960,435 2,033,398 1402 Investmentin NonaffiliatedCompanies 6,350,782 6,360,046 9,264 1406 NonregulatedInvestments --- 1407 Unamortized Debt issuance Expense --- 1408 Sinking Funds - 1410 OtherNoncurrentAssets 14,494 78,554 64,060 1438 DeferredMaintenance&Retirements - 1439 DeferredCharges 1,470 1,470 - 1500 Other Jurisdiction Assets -Net - Property,Plant and Equipment - 2001 TelecommunicationsPlants in Service 24,969,233 26,458,842 1,489,609 2002 Prop.Held for Future Telecom.Use - 2003 Telecom.Plant under Constr.-Short Term 1,071,528 557,949 (513,579) 2006 NonoperatingPlant - 2007 Goodwill 338,332 169,166 (169,166)Depreciation and Amortization Accounts - 3100 Accumulated Depreciated (20,997,105)(22,178,062)(1,180,957) 3200 Accum.Depre.-Held for Future Use - 3300 Accumulated Depreciation -Nonoperating - 3400 Accumulated Amortization -Tangible - 3410 Accum.Amort.-Capitalized Leases - 3420 Accum.Amort.-Leasehold Improvements - 3500 Accumulated Amortization -Intangible - 3600 Accumulated Amortization -Other - TOTALASSETS 23,723,493 28,415,868 4,692,376 Rev 3/02 Page 4 These financial statements have not been subjected to an audit,reviewor compilation engagement,and no assurance is providedfor them. BALANCE SHEET Liabilities &Stockholders'Equity Balance Balance increase Beginning at End orTitleofAccountofYearofYear(Decrease) 525658.7CurrentLiabilities 4010 Accounts Payable 529,962 798,957 268,995 4020 Notes Payable 161,806 -(161,806) 4030 AdvanceBillings and Payments --- 4040 Customer Deposits 4,240 160,718 156,478 4050 CurrentMaturities -Long -Term Debt 1,088,200 -(1,088,200) 4060 CurrentMaturities -Capital leases - 4070 Income Taxes -Accrued (223,850)(104,464)119,386 4080 Other Taxes -Accrued 13,888 14,000 112 4100 Net Current Defer.Oper.Income Taxes (56,512)-56,512 4110 Net Current Defer.Nonoper.Income Taxes - 4120 Other Accrued Liabilities 328,411 349,098 20,687 4130 Other Current Liabilities - Long-Term Debt 4210 Funded Debt 5,154,393 7,094,039 1,939,645 4220 Premium on Long-TermDebt - 4230 Discount on Long-TermDebt - 4240 ReacquiredDebt - 4250 Obligations UnderCapital Leases - 4260 Advancesfrom AffiliatedCompanies - 4270 Other Long-Term Debt - Other Liabilities &Deferred Credits 4310 Other Long-TermLiabilities - 4320 Unamort.Oper.Invest.Tax Credits -Net 950,698 652,886 (297,812) 4330 Unamort.Nonoper.Invest.Tax Credits -Net - 4340 Net NoncurrentDefer.Oper.Income Taxes (193,764)-193,764 4350 Net Noncur.Defer.Nonoper.Income Taxes (72,282)-72,282 4360 OtherDeferred Credits 183.503 -(183,503) 4370 Other Juris.Liab.&Def.Credits -Net - Stockholders'Equity 4510 Capital Stock 30,000 30,000 - 4520 Additional Paid-In Capital 4530 Treasury Stock (547,511)(757,511)(210,000) 4540 Other Capital TOTAL LIAB.&OTHERCREDITS 7,351,182 8,237,723 886,541 Rev 3/02 Page 5 Thesefinancial statements have not been subjected to an audit,review or compilationengagement,and no assurance is providedfor them. AN A L Y S I S OF TE L E C O M M U N I C A T I O N S PL A N T IN SE R V I C E TO T A L Co m p a n y Ba s i s Ba l a n c e Pl a n t Tr a n s f e r s Ba l a n c e Be g i n n i n g Ad d i t i o n s Re t i r e d an d En d of Ye a r Du r i n g ye a r or So l d Ad j u s t m e n t s of Ye a r An a l y s i s of Te l e c o m m u n i c a t i o n s Pl a n t in Se r v i c e ## # 21 1 1 La n d 10 2 , 3 0 2 10 2 , 3 0 2 21 1 2 Mo t o r Ve h i c l e s 1, 5 3 9 , 9 8 0 18 4 , 7 9 6 - 1, 7 2 4 , 7 7 6 21 1 3 Air c r a f t - 21 1 4 Sp e c i a l Pu r p o s e Ve h i c l e s - 21 1 5 Ga r a g e Wo r k Eq u i p m e n t - 21 1 6 Ot h e r Wo r k Eq u i p m e n t 1, 8 9 5 , 3 2 5 84 , 6 2 1 - - 1, 9 7 9 , 9 4 6 21 2 1 Bu i l d i n g s 2, 4 1 4 , 9 3 0 1 - - 2, 4 1 4 , 9 3 1 21 2 2 Fu r n i t u r e 76 , 9 6 5 - (4 , 7 0 5 ) - 72 , 2 6 0 21 2 3 Off i c e Eq u i p m e n t 4, 7 8 7 11 , 3 8 0 - - 16 , 1 6 7 21 2 4 Ge n e r a l Pu r p o s e Co m p u t e r s 61 , 6 8 5 86 5 - - 62 , 5 5 0 22 1 1 An a l o g El e c t r o n i c Sw i t c h i n g - 22 1 2 Di g i t a l El e c t r o n i c Sw i t c h i n g 1, 1 0 1 , 5 4 8 - (1 2 , 6 9 6 ) - 1, 0 8 8 , 8 5 2 22 1 5 El e c t r o - M e c h a n i c a l Sw i t c h i n g - - 22 2 0 Op e r a t o r Sy s t e m s - - 22 3 1 Ra d i o Sy s t e m s 58 5 , 1 9 5 - (2 , 1 2 8 ) - 58 3 , 0 6 7 22 3 2 Cir c u i t Eq u i p m e n t 2, 3 9 2 , 6 4 8 41 4 , 4 5 6 - - 2, 8 0 7 , 1 0 4 23 1 1 St a t i o n Ap p a r a t u s - - 23 2 1 Cu s t o m e r Pr e m i s e s Wir i n g - - 23 4 1 La r g e Pr i v a t e Br a n c h Ex c h a n g e s - - 23 5 1 Pu b l i c Te l e p h o n e Te r m i n a l Eq u i p m e n t - 23 6 2 Ot h e r Te r m i n a l Eq u i p m e n t - 24 1 1 Po l e s 21 , 8 8 9 - (2 ) - 21 , 8 8 7 24 2 1 Ae r i a l Ca b l e - 24 2 2 Un d e r g r o u n d Ca b l e 37 , 6 6 2 - - - 37 , 6 6 2 24 2 3 Bu r i e d Ca b l e 14 , 4 4 4 , 6 8 3 42 2 , 0 1 9 - - 14 , 8 6 6 , 7 0 2 24 2 4 Su b m a r i n e Ca b l e - 24 2 6 In t r a b u i l d i n g Ne t w o r k Ca b l e 7, 3 5 9 - (0 ) 7, 3 5 9 24 3 1 Ae r i a l Wi r e - 24 4 1 Co n d u i t Sy s t e m s 11 6 , 2 8 7 - 11 6 , 2 8 7 26 8 1 Ca p i t a l Le a s e s - 26 8 2 Le a s e h o l d Im p r o v e m e n t s - 26 9 0 In t a n g i b l e s - TO T A L PL A N T AC C O U N T S 24 , 0 3 1 , 0 6 8 1, 1 1 8 , 1 3 7 (1 9 , 5 3 1 ) - 25 , 9 0 1 , 8 5 2 Re v 3/ 0 2 Pa g e 6 Th e s e fi n a n c i a l st a t e m e n t s ha v e no t be e n su b j e c t e d to an au d i t , re v i e w or co m p i l a t i o n en g a g e m e n t , an d no as s u r a n c e is pr o v i d e d fo r th e m . AN A L Y S I S OF TE L E C O M M U N I C A T I O N S PL A N T AC C O U N T S ID A H O Op e r a t i o n s On l y Ba l a n c e Pla n t Tr a n s f e r s Ba l a n c e Be g i n n i n g Ad d i t i o n s Re t i r e d an d En d of Ye a r Du r i n g Ye a r or So l d Ad j u s t m e n t s of Ye a r An a l y s i s of Te l e c o m m u n i c a t i o n s Pl a n t in Se r v i c e 21 1 1 La n d SA M E AS TO T A L CO M P A N Y 21 1 2 Mo t o r Ve h i c l e s 21 1 3 Ai r c r a f t 21 1 4 Sp e c i a l Pu r p o s e Ve h i c l e s 21 1 5 Ga r a g e Wo r k Eq u i p m e n t 21 1 6 Ot h e r Wo r k Eq u i p m e n t 21 2 1 Bu i l d i n g s 21 2 2 Fu r n i t u r e 21 2 3 Of f i c e Eq u i p m e n t 21 2 4 Ge n e r a l Pu r p o s e Co m p u t e r s 22 1 1 An a l o g El e c t r o n i c Sw i t c h i n g 22 1 2 Di g i t a l El e c t r o n i c Sw i t c h i n g 22 1 5 El e c t r o - M e c h a n i c a l Sw i t c h i n g 22 2 0 Op e r a t o r Sy s t e m s 22 3 1 Ra d i o Sy s t e m s 22 3 2 Ci r c u i t Eq u i p m e n t 23 1 1 St a t i o n Ap p a r a t u s 23 2 1 Cu s t o m e r Pr e m i s e s Wir i n g 23 4 1 La r g e Pr i v a t e Br a n c h Ex c h a n g e s 23 5 1 Pu b l i c Te l e p h o n e Te r m i n a l Eq u i p m e n t 23 6 2 Ot h e r Te r m i n a l Eq u i p m e n t 24 1 1 Po l e s 24 2 1 Ae r i a l Ca b l e 24 2 2 Un d e r g r o u n d Ca b l e 24 2 3 Bu r i e d Ca b l e 24 2 4 Su b m a r i n e Ca b l e 24 2 6 In t r a b u i l d i n g Ne t w o r k Ca b l e 24 3 1 Ae r i a l Wir e 24 4 1 Co n d u i t Sy s t e m s 26 8 1 Ca p i t a l Le a s e s 26 8 2 Le a s e h o l d Im p r o v e m e n t s 26 9 0 In t a n g i b l e s TO T A L PL A N T AC C O U N T S Re v 3/ 0 2 Pa g e 7 Th e s e fi n a n c i a l st a t e m e n t s ha v e no t be e n su b j e c t e d to an au d i t , re v i e w or co m p i l a t i o n en g a g e m e n t , an d no as s u r a n c e is pr o v i d e d fo r th e m . AN A L Y S I S OF EN T R I E S IN AC C U M U L A T E D DE P R E C I A T I O N Ac c o u n t 31 0 0 TO T A L Co m p a n y Ba s i s Ba l a n c e Cr e d i t s Re t i r e m e n t s Ba l a n c e Be g i n n i n g De p r e c i a t i o n Du r i n g an d En d of Ye a r Ra t e * 52 5 6 5 8 . 7 Ad j u s t m e n t s of Ye a r An a l y s i s of En t r i e s in Ac c u m u l a t e d De p r e c i a t i o n 21 1 2 Mo t o r Ve h i c l e s 1, 1 3 4 , 6 6 1 25 . 0 0 % 19 4 , 1 9 7 - 1, 3 2 8 , 8 5 8 21 1 3 Ai r c r a f t - - 21 1 4 Sp e c i a l Pu r p o s e Ve h i c l e s - - 21 1 5 Ga r a g e Wo r k Eq u i p m e n t - - 21 1 6 Ot h e r Wo r k Eq u i p m e n t 1, 2 4 1 , 4 8 3 10 . 0 0 % 17 2 , 1 9 8 - 1, 4 1 3 , 6 8 1 21 2 1 Bu i l d i n g s 1, 9 4 9 , 1 6 5 3. 0 0 % 72 , 4 4 8 2, 0 2 1 , 6 1 3 21 2 2 Fu r n i t u r e 68 , 7 1 7 12 . 5 0 % (4 , 1 5 4 ) 64 , 5 6 3 21 2 3 Of f i c e Eq u i p m e n t 13 , 3 5 1 20 . 0 0 % - - 13 , 3 5 1 21 2 4 Ge n e r a l Pu r p o s e Co m p u t e r s 33 , 7 8 9 20 . 0 0 % (3 0 4 ) - 33 , 4 8 5 22 1 1 An a l o g El e c t r o n i c Sw i t c h i n g - - 22 1 2 Di g i t a l El e c t r o n i c Sw i t c h i n g 1, 1 0 1 , 5 4 8 12 . 0 0 % (1 2 , 6 9 6 ) - 1, 0 8 8 , 8 5 2 22 1 5 El e c t r o - M e c h a n i c a l Sw i t c h i n g - - 22 2 0 Op e r a t o r Sy s t e m s - - 22 3 1 Ra d i o Sy s t e m s 28 2 , 3 0 9 10 . 0 0 % 56 , 3 9 1 - 33 8 , 7 0 0 22 3 2 Ci r c u i t Eq u i p m e n t 2, 1 3 0 , 6 9 6 8. 0 0 % 18 , 3 7 9 - 2, 1 4 9 , 0 7 5 23 1 1 St a t i o n Ap p a r a t u s - - 23 2 1 Cu s t o m e r Pr e m i s e s Wi r i n g - - 23 4 1 La r g e Pr i v a t e Br a n c h Ex c h a n g e s - - 23 5 1 Pu b l i c Te l e p h o n e Te r m i n a l Eq u i p m e n t - 23 6 2 Ot h e r Te r m i n a l Eq u i p m e n t 11 2 , 4 0 6 6. 5 0 % 23 , 2 6 4 13 5 , 6 7 0 24 1 1 Po l e s 21 , 8 8 8 6. 5 0 % - - 21 , 8 8 8 24 2 1 Ae r i a l Ca b l e - 24 2 2 Un d e r g r o u n d Ca b l e 37 , 6 6 2 6. 5 0 % - - 37 , 6 6 2 24 2 3 Bu r i e d Ca b l e 12 , 3 0 6 , 5 2 8 6. 5 0 % 55 0 , 0 5 4 - 12 , 8 5 6 , 5 8 2 24 2 4 Su b m a r i n e Ca b l e - - 24 2 6 In t r a b u i l d i n g Ne t w o r k Ca b l e 7, 3 5 9 6. 5 0 % - 7, 3 5 9 24 3 1 Ae r i a l Wi r e - 24 4 1 Co n d u i t Sy s t e m s 11 6 , 2 8 7 6. 5 0 % - 11 6 , 2 8 7 TO T A L 20 , 5 5 7 , 8 4 8 1, 0 6 9 , 7 7 6 - 21 , 6 2 7 , 6 2 4 *P l e a s e li s t in d i v i d u a l de p r e c i a t i o n ra t e fo r ea c h ac c o u n t . Th e s e fi n a n c i a l st a t e m e n t s ha v e no t be e n su b j e c t e d to an au d i t , re v i e w or co m p i l a t i o n en g a g e m e n t , an d no as s u r a n c e is pr o v i d e d fo r th e m . AN A L Y S I S OF EN T R I E S IN AC C U M U L A T E D DE P R E C I A T I O N Ac c o u n t 31 0 0 ID A H O Op e r a t i o n s On l y Ba l a n c e Cr e d i t s Re t i r e m e n t s Ba l a n c e Be g i n n i n g De p r e c i a t i o n ## Du r i n g an d En d of Ye a r Ra t e * Ye a r Ad j u s t m e n t s of Ye a r An a l y s i s of En t r i e s in Ac c u m u l a t e d De p r e c i a t i o n SA M E AS TO T A L CO M P A N Y 21 1 2 Mo t o r Ve h i c l e s 21 1 3 Ai r c r a f t 21 1 4 Sp e c i a l Pu r p o s e Ve h i c l e s 21 1 5 Ga r a g e Wo r k Eq u i p m e n t 21 1 6 Ot h e r Wo r k Eq u i p m e n t 21 2 1 Bu i l d i n g s 21 2 2 Fu r n i t u r e 21 2 3 Of f i c e Eq u i p m e n t 21 2 4 Ge n e r a l Pu r p o s e Co m p u t e r s 22 1 1 An a l o g El e c t r o n i c Sw i t c h i n g 22 1 2 Di g i t a l El e c t r o n i c Sw i t c h i n g 22 1 5 El e c t r o - M e c h a n i c a l Sw i t c h i n g 22 2 0 Op e r a t o r Sy s t e m s 22 3 1 Ra d i o Sy s t e m s 22 3 2 Ci r c u i t Eq u i p m e n t 23 1 1 St a t i o n Ap p a r a t u s 23 2 1 Cu s t o m e r Pr e m i s e s Wi r i n g 23 4 1 La r g e Pr i v a t e Br a n c h Ex c h a n g e s 23 5 1 Pu b l i c Te l e p h o n e Te r m i n a l Eq u i p m e n t 23 6 2 Ot h e r Te r m i n a l Eq u i p m e n t 24 1 1 Po l e s 24 2 1 Ae r i a l Ca b l e 24 2 2 Un d e r g r o u n d Ca b l e 24 2 3 Bu r i e d Ca b l e 24 2 4 Su b m a r i n e Ca b l e 24 2 6 In t r a b u i l d i n g Ne t w o r k Ca b l e 24 3 1 Ae r i a l Wi r e 24 4 1 Co n d u i t Sy s t e m s TO T A L Re v 3/ 0 2 Pa g e 9 Th e s e fi n a n c i a l st a t e m e n t s ha v e no t be e n su b j e c t e d to an au d i t , re v i e w or co m p i l a t i o n en g a g e m e n t , an d no as s u r a n c e is pr o v i d e d fo r th e m . INVESTMENTS Report below the investmentsin Accounts 1401,1402 and 1406.Identify each investmentas to the account in which included.Minor amounts in Account 1406 may be grouped by classes. Book Cost of Book Cost of Investments Investments Disposed of Held at Description Date Acquired This year End of Year CTC Telecom,Inc.1998 10,960,435 Cash value life insurance 151,439 Syringa Networks,LLC 2000-2008 6,239,613 NRTC 2003-2020 25,976 Totals 17,377,464 RECEIVABLES Itemize amounts show in Accounts 1180,1190 and 1200.For notes receivablelist each note separately and include the maturity date and interest rate.Minor amounts in Account 1210 may be combined. Amount at End of Year Notes Accounts Name of Company Receivable Receivable Due from customers 239,977 Interexchangecarriers 267,945 CTC Telecom,Inc.3,004,222 Totals -3,512,144 Thesefinancialstatements havenot been subjected to an audit,reviewor compilation engagement,and no assurance is providedfor them. NOTES PAYABLE For Notes Payable,list each note separately and include the maturity date and interest rate. Interest Name of Creditor Date of Note Ratg Due Date Face Amount Ford Credit line of credit 10/28/2020 525,659 Totals 525,659 ACCOUNTS PAYABLE Report below all Accounts Payable amounting to more than $100 00 Name of Creditor Amount Calix 57,240 Power &Tel 35,504 Zions Bank 27,661 Streakwave Wireless 25,844 Allied Benefits 17,101 FORVIS 12,385 telsipire 8,250 CTi 8,167 Erisa Law Group 7,183 Idaho Power 5,784 Anxister 4,508 Universal Service Admin 4,484 ID State Insurance 4,387 Syringa Networks 3,146 ID Dept of Commerce 2,545 Core Telecom Systems 2,262 Jerry's Auto Repair 1,920 Graybar Electric 1,877 Amerigas 1,873 Cleo Stacy 1,778 ID State Tax Commission 1,766 Zions ACH Payment 1,351 Safeguard 1,272 Christensen Oil 1,045 Totals 239,313 Rev 3/02 Page 11 These financial statements have not been subjected to an audit,review or compilation engagement,and no assurance is provided for them. LO N G - TE R M DE B T Ac c o u n t s 42 1 0 , 42 4 0 , 42 5 0 , 42 6 0 , 42 7 0 an d 43 1 0 Lis t th e re q u i r e d da t a fo r ea c h ob l i g a t i o n in c l u d e d in th e s e ac c o u n t s , gr o u p i n g th e m by ac c o u n t nu m b e r an d sh o w i n g to t a l s fo r ea c h ac c o u n t . If an y ob l i g a t i o n s ma t u r e se r i a l l y or ot h e r w i s e at va r i o u s da t e s , giv e pa r t i c u l a r s in a no t e . Da t e Da t e Fa c e Pr e m i u m l Di s c o u n t Cl a s s & Se r i e s of of Am o u n t Ou t s t a n d i n g Ye a r In t e r e s t fo r ye a r of Ob l i g a t i o n .I s s u e Ma t u r i t y Au t h o r i z e d Ye a r - E n d To t a l Am o r t i z e d Ra t e Am o u n t Zi o n Ba n k Pr o m i s s o r y LO C 20 2 1 20 2 7 2, 0 0 0 , 0 0 0 2, 0 0 0 , 0 0 0 3. 5 0 % 70 , 0 0 0 Zi o n Ba n k Pr o m i s s o r y No t e -1 9 0 4 20 2 0 20 2 7 1, 9 1 0 , 0 0 0 1, 3 2 4 , 3 2 3 3. 5 0 % 46 , 3 5 1 Zi o n Ba n k Pr o m i s s o r y No t e - 18 8 8 20 2 0 20 2 5 2, 3 5 6 , 0 0 0 1, 3 0 8 , 1 5 2 3. 5 0 % 45 , 7 8 5 Zio n Ba n k Pr o m i s s o r y No t e - 17 7 1 20 2 0 20 2 6 75 0 , 0 0 0 55 6 , 2 0 0 3. 5 0 % 19 , 4 6 7 Zio n Ba n k Pr o m i s s o r y No t e - 95 3 9 20 2 1 20 2 6 22 8 , 4 0 0 15 2 , 7 9 9 3. 5 0 % 5, 3 4 8 Zio n Ba n k Pr o m i s s o r y No t e - 47 9 7 20 2 2 20 2 7 1, 0 0 0 , 0 0 0 87 6 , 2 8 3 3. 5 0 % 30 , 6 7 0 Zi o n Ba n k Pr o m i s s o r y No t e - 76 5 8 20 2 2 20 2 7 1, 0 0 0 , 0 0 0 87 6 , 2 8 3 3. 5 0 % 30 , 6 7 0 To t a l = 7, 0 9 4 , 0 3 9 24 8 , 2 9 1 Re v 3/ 0 2 Pa g e 12 Th e s e fi n a n c i a l st a t e m e n t s ha v e no t be e n su b j e c t e d to an au d i t , re v i e w or co m p i l a t i o n en g a g e m e n t , an d no as s u r a n c e is pr o v i d e d fo r th e m . CAPITAL STOCK Report below the particulars called for concerning common and preferredstock at end of year, designating separate series of any general class.Show totals separately for common andpreferred. For each class of preferred stock,show the dividendrate and whetherdividendsare cumulativeor noncumulative. Show details in a footnote of capital stock sold during the year.Include numberof shares, consideration received,premium or discount,and expenses incurred. Number Outstanding per of Shares Par Value Balance Sheet Class &Series of Stock Authorized per Share Shares 179766 Common stock 30,000 $1.00 30,000 30,000 Rev 3/02 Page 13 These financial statements have not been subjected to an audit,reviewor compilation engagement,and no assurance is providedfor them. INCOME &RETAINED EARNINGS STATEMENT Item Total Company Idaho Only Total OperatingIncome (from page 15)5,795,068 Same as Total OperatingExpenses (from pages 16 &17)4,721,794 total company 7100 Other OperatingIncome and Expense 7210 Operating InvestmentTax Credits-Net 76,879 7220 Operating FederalIncome Taxes 88,739 7230 Operating State and Local income Taxes (24,991) 7240 Operating Other Taxes 49,151 7250 Provision for DeferredOperating Income Taxes-Net (390,034) 7200 OperatingTaxes (Total)(200,256) 7310 DividendIncome 0 7320 Interest Income O 7330 Income from Sinking and Other Funds O 7340 Allowance for Funds Used During Construction (32,446) 7350 Gains/Losses from the Disposition of Certain Property (11,226) 7360 Other Nonoperatingincome (3,106,698) 7370 Special Charges 15,355 7300 NonoperatingIncome and Expense (3,135,015) 7410 NonoperatingInvestmentTax Credits-Net 0 7420 NonoperatingFederal Income Taxes 237,093 7430 NonoperatingState and Local Income Taxes 51,397 7440 NonoperatingOtherTaxes O 7450 Provision for DeferredNonoperating Income Taxes-Net 88,119 7400 NonoperatingTaxes 376,609 7510 Interest on Funded Debt 61,569 7520 Interest Expense-CapitalLeases 164,244 7530 Amortization of Debt issuance Expense 0 7540 Other Interest Deductions 60 7500 Interest and Related Items 225,874 7610 Extraordinary Income Credits 7620 Extraordinary income Charges Extraordinary Items-Net 7600 Extraordinary Items 7910 Income Effect of Jurisdictional Ratemaking Differences-Net 7991 NonregulatedNet Income 326 AMOUNTTRANSFERREDTO RETAINEDEARNINGS 3,805,735 Rev 3/02 Page 14 Thesefinancialstatements have not been subjected to an audit,reviewor compilation engagement,and no assurance is providedfor them. OPERATINGREVENUES Item Total Company Idaho Only Local Network Services Revenues 5001 Basic Area Revenue 433,455 Same as 5002 Optional Extended Area Revenue total company 5003 Cellular Mobile Revenue 5004 Other Mobile Services Revenue 5010 Public TelephoneRevenue 5040 Local PrivateLine Revenue 5050 CustomerPremises Revenue 5060 Other Local Exchange Revenue 56,844 5069 Other Local Exchange Settlements 2,891,058 Network Access Services Revenues 5081 End User Revenue(SLC)155,654 5082 Switched Access Revenue(Interstate)719,212 5083 Special Access Revenue 0 5084 State Access Revenue(Intrastate)221,493 Long Distance Network Services Revenues 5100 Long Distance Message Revenue-All Miscellaneous Revenues 5230 Directory Revenue 4,932 5240 Rent Revenue 4,200 5250 Corporate Operations Revenue 1,306,440 5261 Special Billing ArrangementsRevenue 5262 Customer Operations Revenue 5263 Plant OperationsRevenue 5264 Other Incidental Regulated Revenue (172) 5269 Other RevenueSettlements 5270 Carrier Billing &Collection Revenue 0UncollectibleRevenues 5301 Uncollectible Revenue-Telecommunications 1,953 5302 UncollectibleRevenue-Other TOTAL OPERATINGREVENUES 5,795,068 Please identify the following revenues: NECA USF $2,891,180.To what account were they booked?5069.10 State USF $126,655.To what account were they booked?5084.52 Rev 3/02 Page 15 Thesefinancial statements havenot been subjected to an audit,reviewor compilation engagement,and no assurance is providedfor them. OPERATINGREVENUES Item Total Company Idaho Only Plant Specific Operations Expense 6110 NetworkSupport Expenses Same as 6112 MotorVehicle Expense 27,180 total company 6113 Aircraft Expense 0 6114 Special Purpose Vehicles Expense 0 6115 GarageWork Equipment Expense 0 6116 OtherWork Equipment Expense 0 6120 General Support Expenses 0 6121 Land and Building Expenses 95,685 6122 Furnitureand Artworks Expense 0 6123 Office Equipment Expense 17,362 6124 General Purpose ComputersExpense 131,591 6210 Central Office Switching Expenses 0 6211 Analog Electronic E×pense 0 6212 Digital Electronic Expense 156,866 6215 Electro-Mechanical Expense 0 6220 Operators System Expense 0 6230 Central Office TransmissionExpenses 8,400 6231 Radio Systems Expense 0 6232 Circuit Equipment Expense 400,031 6310 InformationOrigination/TerminationExpense 0 6311 Station Apparatus Expense 0 6341 Large Private Branch Exchange Expense 0 6351 Public TelephoneTerminal EquipmentExpense 0 6362 Other TerminalEquipmentExpense 0 6410 Cable and Wire Facilities Expenses 137,332 6411 Pole Expense 0 6421 Aerial Cable Expense 0 6422 UndergroundCable Expense 0 6423 Buried Cable Expense 255,520 6424 Submarine Cable Expense 0 6425 Deep Sea Cable Expense O 6426 IntrabuildingNetwork Cable Expense 0 6431 Aerial Wire Expense 0 6441 Conduit Systems Expense 0 1,229,967 Rev 3/02 Page 16 These financialstatements have not been subjected to an audit,review or compilation engagement,and no assurance is providedfor them. OPERATING REVENUES Item Total Company Idaho Only Plant NonspecificOperations Expense 6510 Other Property/Plant/Equipment Expenses Same as 6511 Property Held for Future Telecomm.Use Expenses 0 total company 6512 Provisioning Expense 0 6530 Network Operations Expense 0 6531 Power Expense 0 6532 Network Administration Expense 193,279 6533 Testing Expense 0 6534 Plant Operations Administration Expense 0 6535 Engineering Expense 0 6540 Access Expense 35,718 6560 Depreciation and Amortization Expenses 0 6561 Depreciation Expense-Telecom.Plant in Service 1,351,698 6562 Depreciation Expense-Property Held for Future Use 0 6563 Amortization Expense -Tangible 0 6564 Amortization Expense -Intangible 169,166 6565 Amortization Expense -Other 0 Total Plant Nonspecific Operations Expenses 1,749,860 CustomerOperationsExpense 6610 Marketing 0 6611 Product Management 0 6612 Sales O 6613 Product Advertising 109,012 6620 Services 0 6621 Call Completion Services 0 6622 Number Services 10,749 6623 Customer Services 136,273 Total Customer Operations Expense 256,034 CorporateOperationsExpense 6710 Executive and Planning 0 6711 E×ecutive 510,033 6712 Planning 0 6720 General and Administrative 33,940 6721 Accounting and Finance 555,505 6722 External Relations O 6723 Human Resources O 6726 Procurement 0 6727 Research and Development 0 6728 Other General and Administrative 386,457 6790 Provision for Uncollectible Notes Receivable 0 Total CorporateOperations Expense 1,485,934 TOTAL OPERATING EXPENSES 3,491,827 Rev3/02 Page17 These financial statements have not been subjected to an audit,review or compilation engagement,and no assurance is provided for them. CE N T R A L OF F I C E DA T A as of De c e m b e r 31 , 20 2 2 (u n l e s s ot h e r w i s e in d i c a t e d ) Na m e of Ce n t r a l Of f i c e : Ca m b r i d g e Pr e f i x (e s ) : 25 7 , 2 5 3 , 2 5 6 , 2 5 9 Ce n t r a l Of f i c e Sw i t c h Ty p e : TE K E L E C T7 0 0 0 ## # Ch e c k all th a t ap p l y : Ch e c k on e : Ch e c k on e : St a n d Al o n e _ X _ Di g i t a l X El e c t r o n i c X Ho s t An a l o g _ El e c t r o - M e c h a n i c a l Re m o t e _ Ot h e r : Ac c e s s Li n e Ca p a c i t y Ac c e s s Li n e s in Us e De s i g n : 51 1 2 Cu s t o m e r Li n e s : (I n c l u d e Ce n t r e x , PA L , Se m i - P u b . ) In s t a l l e d / E q u i p p e d : Pu b l i c Te l e p h o n e Li n e s Co m p a n y Of f i c i a l Li n e s 25 Co m p a n y Te s t Li n e s 25 Cl a s s i f i c a t i o n of Cu s t o m e r Ac c e s s Re s i d e n c e Bu s i n e s s Mu l t i - Si n g l e Li n e Mu l t i - Sin g l e Li n e To t a l Lin e Mu l t i - Su b t o t a l Ce n t r e x Li n e Mu l t i - Su b t o t a l Re s i d e n c e 1- P a r t y 1- P a r t y Pa r t y Re s i d e n c e N. A . R . 1- P a r t y 1- P a r t y Pa r t y Bu s i n e s s & Bu s i n e s s Be g i n n i n g of Ye a r 14 7 8 14 7 8 21 3 21 3 16 9 1 Ne w Co n n e c t s 11 3 11 3 13 13 12 6 Di s c o n n e c t s 23 9 23 9 25 25 26 4 En d of Ye a r 13 5 2 13 5 2 20 1 20 1 15 5 3 Fo r e i g n Ex c h a n g e : Di r e c t o r y Li s t i n g s : Di a l To n e fr o m th i s C. O . : 0 Nu m b e r of Cu s t o m e r s wit h No n p u b l i s h e d or No n l i s t e d : Di a l To n e fr o m an o t h e r C. O . : O Cu s t o m Ca l l i n g : Nu m b e r of cu s t o m e r s wit h at le a s t on e fe a t u r e : 16 3 1 To t a l nu m b e r of fe a t u r e s su b s c r i b e d to : 1 Re v 3/ 0 2 Th e s e fi n a n c i a l st a t e m e n t s ha v e no t be e n su b j e c t e d to an au d i t , re v i e w or co m p i l a t i o n en g a g e m e n t , an d no as s u r a n c e is pr o v i d e d fo r th e m . NU M B E R OF CA L L S CO M P L E T E D BY CU S T O M E R S DU R I N G (Y e a r ) 20 2 2 . Av e r a g e # To l l Ca l l s Or i g i n a t e d (T o t a l of all Ca r r i e r s ) of Cu s t o m e r Av g . / Av g . / Lo c a l Ex c h a n g e Li n e s in Us e Li n e In t r a s t a t e In t e r s t a t e To t a l Li n e Ca m b r i d g e Te l 25 3 , 25 6 , 25 7 , 25 9 15 5 3 10 3 , 6 2 0 18 0 , 1 5 3 28 3 , 7 7 3 18 2 . 7 3 2 # 3 5 5 6 7 8 9 10 11 12 13 14 15 16 17 18 Re v 3/ 0 2 Pa g e 19 Th e s e fi n a n c i a l st a t e m e n t s ha v e no t be e n su b j e c t e d to an au d i t , re v i e w or co m p i l a t i o n en g a g e m e n t , an d no as s u r a n c e is pr o v i d e d fo r th e m . ANNUAL REPORTFOR SMALL TELEPHONECOMPANIES YEAR ENDED DECEMBER 31,2022. CUSTOMERRELATIONS RULES COMPLIANCE Rule IDAPA 31.21.01.603 Rule IDAPA 31.41.01.105 Please providecopies of: Summary of Customer Relations Rules for TelephoneCorporations Idaho TelephoneSolicitation Act Notification Method of Notification: Mailed separately to customers Yes X No Included in directory Yes No X Date of notification 12/1/20 Alternate method of notification Rule IDAPA 31.41.01.403.02 Record of Complaints: Number receivedby Company 11 Category of complaints (if known): Deposit Disputes Chargeson Bill 7 Denial/Termination of Service CarrierSelection/Assignment Miscellaneous 4 Rev 3/02 Page 20 Thesefinancialstatements have not been subjected to an audit,review or compilation engagement,and no assurance is providedfor them. CERTIFICATE State of Idaho ) )ss County of Washington ) WE,the undersigned James Wescott and of the CAMBRIDGE TELEPHONE COMPANY.INC.utility, on our oath do severallysay that the foregoingreturn has been prepared under our direction,from the original books,papers,and records of said utílity;that we have carefullyexamined same,and declarethe same to be a correct statement of the business affairs of said utility for the period covered by the return in respect to each and every matter and thing therein set forth,to the best of our knowledge,informationand belief (Chief Officer) (Officer in Chargeof Accounts) Subscribed and Sworn to Before Me this 12th day of AM ,(Year)2_023. Nota Public My Commission expires i 2 ,(Year)JO DANA LYNNE MUNDEN Rev 3/02 Notary Public -State of idaho Commission Number 55672 My Commission Expires Feb 2,2028 gdkle×celljnelson/anulipts/telannualrpt - Page 21 4