Loading...
HomeMy WebLinkAbout2003Annual Report.pdf, RECEIVED ill rILED , ' 2nri4APR 33 AM8~5nna;r-Do: " . "' ' /:I , ' '" , ~;~ftt,~~ION r.m ,TTMRTI\fF'. TRT ,F.PHOI\fF'. COMPANY , TNr. 0 dba Teton T~lecom NAME 104101 Hwv89 PO Box ' 226 ADDRESS Freedom , WY 83120 0 TO TH E IDAHO PUBLIC UTI LIT I E S OM MIS S ION FOR THE YEAR ENDED 2003 355 c.OL--i ' , ANNUAL REPORT OF SMALL TELEPHONE COMPANIES TO THE IDAHO PUBLIC UTILITIES COMMISSION FOR THE YEAR ENDING _December 31,2003 COMPANY INFORMATION Exact name of utility: Columbine Telephone Company, Inc. dba Teton Telecom Address of principal office: PO Box 226 104101 Hwy 89 Freedom , WY 83120 Telephone Number (Area Code 307 883-2411 Cities or towns served: Idaho: Driggs, Victor, Tetonia; Wyoming: Alta, Leigh Canyon Name and title of officer having custody of the general corporate books of account: Allen R. Hoopes Address of office where corporate books are kept and phone number: PO Box 226 104101 Hwy 89, Freedom , WY 83120 Organized under the laws of the State of: Colorado Date of organization: 12/4/1964 Form of organization (proprietorship, association , corporation): If a Subchapter S Corporation , please specify: Name and address of controlling company, if any: Corporation Names of affiliated companies. Give address and description of business: Silver Star Telephone Company, Inc. PO Box 226 104101 Hwy 89 Freedom , WY 83120 Telecommunications Services 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 officer and the date of change- Title Name Address President Allen R. Hoopes PO Box 226 Freedom , WY 83120 VP Operations Ron B. McCue PO Box 226 Freedom , WY 83120 Sect Treasurer Bonnie E. Hoopes PO Box 226 Freedom , WY 83120 VP Finance Chad Turner PO Box 226 Freedom , WY 83120 Rev 3/02 Page 1 DIRECTORS List the name of each person who was a member of the Board of Directors at any given time during the year: (Fees related to meetings only. Term Expired or Current Term Name and Address Melvin R. Hoopes Indefinate Allen R. Hoopes Indefinate Bonnie E. Hoopes Indefinate Stephen R. Hoopes Deceased Bradford E. Hoopes Indefinate Rod R. Jensen Indefinate W. Tom Davis IndefinateVince Zimmer Indefinate Name of Chairman of the Board: Name of Secretary (or Clerk) of Board: Number of Meetings of the Board during the year: Will Expire Meetings Attended This year Fees Paid During Year MANAGERS List the name of each person who performed management duties for the Company during the year, and the total wages and bonuses paid to those persons: (Do not include Director fees in these amounts. Name Allen R. Hoopes Ron B. McCue Sharon Urbanik Chad Turner Robert S. Tanguay Karen Ricks Drew Izatt Mike Hunsaker Title General Manager VP Operations Customer Service Manager VP Finance Network Manager Engineering Manager Marketing Manager Plant Manager Melvin R. Hoopes Bonnie E. Hoopes 005 070 070 005 005 005 070 070 Wages and Bonuses Paid 125 243 118 557 383 252 470 153 885 680 Note: These wages include all dollars paid to managers perfoming work for Silver Star Telephone Company as well as those dollars allocated to Columbine Telephone Company, Inc. dba Teton Telecom Rev 3/02 Page 2 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. Rev 3/02 Page 3 BALANCE SHEETAssets and Other Debits Balance Balance IncreaseBegmnmgat EnaTitle Of Account Of Year Of Year (DeCreaSe)Current Assets 1120 Cash and Equivalents 1130 Cash 977 887 537 572 (440 315) 1140 Special Cash Deposits 1150 Working Cash Advances 731 350 (23 381) 1160 Temporary Investments 541 160 213 6721180Telecommunications Accts. Receivable 614 629 985) 1181 Accts. Rec. Allow. -Telecommunications 1190 Other Accounts Receivable 577 705 763 689 (814 016) 1191 Accounts Receivable Allow. - Other 1200 Notes Receivable 700 000 700 000 1201 Notes Receivable Allowance 1210 Interest & Dividends Receivable 1220 Material and Supplies 172 414 220 426 012 1280 Prepayments 1290 Prepaid Rents 350 350 1300 Prepaid Taxes 1310 Prepaid Insurance 658 044 386 1320 Prepaid Directory Expenses 1330 Other Prepayments 1350 Other Current Assets Noncurrent Assets 1401 Investment in Affiliated Companies 1402 Investment in Nonaffiliated Companies 144 660 119 933 975 273 1406 Nonregulated Investments 1407 Unamortized Debt Issuance Expense 1408 Sinking Funds 1410 Other Noncurrent Assets 558 250 163 882 394 368) 1438 Deferred Maintenance & Retirements 1439 Deferred Charges 1500 Other Jurisdiction Assets - Net Property, Plant and Equipment 2001 Telecommunications Plants in Service 18,777 666 21,484,427 706 761 2002 Prop. Held for Future Telecom. Use 000 000 2003 Telecom. Plant under Constr. - Short Term 714 397 163 384 (551 013) 2004 Telecom. Plant under Constr. - Long Term 2005 Telecom. Plant Adjustment 2006 Nonoperating Plant 2007 Goodwill 637 771 637 771 Depreciation and Amortization Accounts 3100 Accumulated Depreciated 693 130)(11 232 125)538 995) 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 (989 145)164 993)(175 848) TOTAL ASSETS 134 369 723 552 589 183 Rev 3/02 Page 4 BALANCE SHEET Liabilities & Stockholders' Equity Balance Balance Increase Beginning at End Title of Account of Year of Year (Decrease) Current Liabilities 4010 Accounts Payable 543 775 494 732 (49 043) 4020 Notes Payable 4030 Advance Billings and Payments 4040 Customer Deposits 825 759 934 4050 Current Maturities - Long -Term Debt 700 000 900 000 200 000 4060 Current Maturities - Capital leases 4070 Income Taxes - Accrued 605 (24 605) 4080 Other Taxes - Accrued 555 8,472 (32 083) 4100 Net Current Defer. Oper. Income Taxes (229 843)(217 ,487)356 4110 Net Current Defer. Nonoper. Income Taxes 4120 Other Accrued Liabilities 204 016 234 745 729 4130 Other Current Liabilities Long-Term Debt 4210 Funded Debt 914,468 096 326 181 858 4220 Premium on Long-Term Debt 4230 Discount on Long-Term Debt 4240 Reacquired Debt 4250 Obligations Under Capital Leases 4260 Advances from Affiliated Companies 4270 Other Long-Term Debt 843 913 565 299 278 614) Other Liabilities & Deferred Credits 4310 Other Long-Term Liabilities 4320 Unamort. Oper. Invest. Tax Credits - Net 122,433 186 517 084 4330 Unamort. Nonoper. Invest. Tax Credits - Net 4340 Net Noncurrent Defer. Oper. Income Taxes 617 357 724 827 107,470 4350 Net Noncur. Defer. Nonoper. Income Taxes 4360 Other Deferred Credits 200 120 654 41 ,454 4370 Other Juris. Liab. & Def. Credits - Net Stockholders' Equity 4510 Capital Stock 11 ,483 11 ,483 4520 Additional Paid-In Capital 872 960 872 960 4530 Treasury Stock 4540 Other Capital (12 624)161 724 174 348 4550 Retained Earnings 391 246 549 541 158 295 TOTAL LlAB. & OTHER CREDITS 134 369 723 552 589 183 Rev 3/02 Page 5 An a l y s i s o f T e l e c o m m u n i c a t i o n s P l a n t i n S e r v i c e 14 1 0 In t e r n e t E q u i p m e n t 21 1 1 la n d 21 1 2 Mo t o r V e 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 P u r p o s e V e h i c l e s 21 1 5 Ga r a g e W o r k E q u i p m e n t 21 1 6 Ot h e r W o r k E q 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 E q u i p m e n t 21 2 4 Ge n e r a l P u r p o s e C o m p u t e r s 22 1 1 An a l o g E l e c t r o n i c S w i t c h i n g 22 1 2 Di g i t a l E l e c t r o n i c S w i t c h i n g 22 1 5 E l e c t r o - Me c h a n i c a l S w i t c h i n g 22 2 0 Op e r a t o r S y s t e m s 22 3 1 Ra d i o S y s t e m s 22 3 2 Ci r c u i t E q u i p m e n t 23 1 1 St a t i o n A p p a r a t u s 23 2 1 Cu s t o m e r P r e m i s e s W i r i n g 23 4 1 la r g e P r i v a t e B r a n c h Ex c h a n g e s 23 5 1 Pu b l i c T e l e p h o n e T e r m i n a l E q u i p m e n t 23 6 2 Ot h e r T e r m i n a l E q u i p m e n t 24 1 1 Po l e s 24 2 1 Ae r i a l C a b l e 24 2 2 Un d e r g r o u n d C a b l e 24 2 3 Bu r i e d C a b l e 24 2 4 Su b m a r i n e C a b l e 24 2 6 In t r a b u i l d i n g N e t w o r k C a b l e 24 3 1 Ae r i a l W i r e 24 4 1 Co n d u i t S y s t e m s 26 8 1 Ca p i t a l l e a s e s 26 8 2 le a s e h o l d I m 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 P L A N T A C C O U N T S Re v 3 / 0 2 AN A L Y S I S O F T E L E C O M M U N I C A T I O N S P L A N T I N S E R V I C E TO T A L C o m p a n y B a s i s Ba l a n c e Be g i n n i n g of Y e a r Ad d i t i o n s Du r i n g y e a r Pl a n t Re t i r e d or S o l d Tr a n s f e r s an d Ad j u s t m e n t s Ba l a n c e En d of Y e a r I 4 5 54 9 B 2 19 5 B 4 7 74 4 40 8 02 0 4 0 8 02 0 36 0 82 3 9 79 9 ( 1 4 27 5 ) 3 5 6 34 7 40 9 43 5 59 5 17 8 99 7 11 8 31 1 86 1 19 8 59 4 41 5 63 0 64 6 10 3 27 3 12 0 85 3 17 6 60 9 97 6 61 0 04 4 93 0 27 8 54 0 64 0 77 7 66 6 82 , 4 0 9 35 5 68 5 61 9 59 6 90 8 25 9 01 4 21 2 13 7 08 9 91 0 50 7 Pa g e 6 (1 9 80 3 ) 72 4 ) (6 2 96 0 ) (9 9 76 2 ) (1 0 3 98 4 ) (1 0 3 98 4 ) 47 2 04 1 59 5 17 8 99 7 14 0 66 6 86 1 88 3 59 4 , 4 1 5 24 7 51 8 10 3 27 3 12 2 76 1 19 6 86 8 82 3 87 8 04 4 93 0 41 5 62 9 64 0 21 , 4 8 4 , 4 2 7 An a l y s i s o f T e l e c o m m u n i c a t i o n s P l a n t i n S e r v i c e 14 1 0 In t e r n e t E q u i p m e n t 21 1 1 La n d 21 1 2 Mo t o r V e 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 P u r p o s e V e h i c l e s 21 1 5 Ga r a g e W o r k E q u i p m e n t 21 1 6 Ot h e r W o r k E q 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 E q u i p m e n t 21 2 4 Ge n e r a l P u r p o s e C o m p u t e r s 22 1 1 An a l o g E l e c t r o n i c S w i t c h i n g 22 1 2 Di g i t a l E l e c t r o n i c S w i t c h i n g 22 1 5 E l e c t r o - Me c h a n i c a l S w i t c h i n g 22 2 0 Op e r a t o r S y s t e m s 22 3 1 Ra d i o S y s t e m s 22 3 2 Ci r c u i t E q u i p m e n t 23 1 1 St a t i o n A p p a r a t u s 23 2 1 Cu s t o m e r P r e m i s e s W i r i n g 23 4 1 La r g e P r i v a t e B r a n c h E x c h a n g e s 23 5 1 Pu b l i c T e l e p h o n e T e r m i n a l E q u i p m e n t 23 6 2 Ot h e r T e r m i n a l E q u i p m e n t 24 1 1 Po l e s 24 2 1 Ae r i a l C a b l e 24 2 2 Un d e r g r o u n d C a b l e 24 2 3 Bu r i e d C a b l e 24 2 4 Su b m a r i n e C a b l e 24 2 6 In t r a b u i l d i n g N e t w o r k C a b l e 24 3 1 Ae r i a l W i r e 24 4 1 Co n d u i t S y s t e m s 26 8 1 Ca p i t a l L e a s e s 26 8 2 Le a s e h o l d I m 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 P L A N T A C C O U N T S Re v 3 / 0 2 AN A L Y S I S O F T E L E C O M M U N I C A T I O N S P L A N T A C C O U N T S ID A H O O p e r a t i o n s O n l y Ba l a n c e Be g i n n i n g of Y e a r Pl a n t Re t i r e d or S o l d Tr a n s f e r s an d Ad j u s t m e n t s Ba l a n c e En d of Y e a r Ad d i t i o n s Du r i n g Y e a r 54 9 I I 21 9 5 1 74 4 40 8 02 0 I I I I 40 8 02 0 36 0 82 3 97 9 9 (1 4 27 6 ) 35 6 34 6 40 9 43 5 82 4 0 9 (1 9 80 4 ) 47 2 04 0 40 5 23 4 40 5 , 23 4 17 8 29 , 17 8 99 7 30 , 99 7 11 8 31 1 22 3 5 6 14 0 66 7 86 1 19 8 68 5 86 1 88 3 53 7 33 4 53 7 33 4 55 1 16 3 61 9 5 9 6 03 9 ) (6 8 5 ) 16 8 , 03 5 10 3 27 3 10 3 27 3 12 0 39 5 19 0 9 12 2 30 4 17 6 60 9 20 2 5 9 19 6 86 8 29 3 , 4 3 0 20 1 2 2 5 6 (6 2 96 0 ) (9 5 , 4 0 2 ) 14 7 , 32 4 04 4 11 , 04 4 93 0 93 0 27 8 54 0 13 7 0 8 9 41 5 , 62 9 64 0 64 0 78 3 , 10 3 90 8 , 55 3 (9 9 07 9 ) (9 6 08 7 ) 49 6 49 0 Pa g e 7 AN A L Y S I S O F E N T R I E S I N A C C U M U L A T E D D E P R E C I A T I O N Ac c o u n t 3 1 0 0 TO T A L C o m p a n y B a 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 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 of Y e a r Ra t e Ye a r Ad j u s t m e n t s An a l y s i s o f E n t r i e s i n A c c u m u l a t e d D e p r e c i a t i o n 14 1 0 In t e r n e t 16 6 33 . 33 % 42 2 1 21 1 2 Mo t o r V e h i c l e s 26 0 02 0 25 , 00 % 25 8 6 0 14 2 7 6 21 1 3 Ai r c r a f t 21 1 4 Sp e c i a l P u r p o s e V e h i c l e s 21 1 5 Ga r a g e W o r k E q u i p m e n t 21 1 6 Ot h e r W o r k E q u i p m e n t 31 3 28 9 20 . 00 % 96 3 4 6 19 8 0 3 21 2 1 Bu i l d i n g s 20 7 42 2 00 % 28 9 8 0 21 2 2 Fu r n i t u r e 04 8 14 . 00 % 40 8 5 21 2 3 Of f i c e E q u i p m e n t 07 4 20 . 00 % 13 9 3 21 2 4 Ge n e r a l P u r p o s e C o m p u t e r s 10 7 49 8 33 , 33 % 33 1 6 9 22 1 1 An a l o g E l e c t r o n i c S w i t c h i n g 22 1 2 Di g i t a l E l e c t r o n i c S w i t c h i n g 90 2 12 . 00 % 1 0 3 4 1 2 22 1 5 El e c t r o - Me c h a n i c a l S w i t c h i n g 22 2 0 Op e r a t o r S y s t e m s 22 3 1 Ra d i o S y s t e m s 59 4 31 5 20 . 00 % 22 3 2 Ci r c u i t E q u i p m e n t 04 4 34 6 12 . 50 % 49 1 4 9 4 27 2 4 23 1 1 St a t i o n A p p a r a t u s 03 3 12 . 50 % 23 2 1 Cu s t o m e r P r e m i s e s W i r i n g 23 4 1 La r g e P r i v a t e B r a n c h E x c h a n g e s 23 5 1 Pu b l i c T e l e p h o n e T e r m i n a l E q u i p m e n t 20 , 00 % 23 6 2 Ot h e r T e r m i n a l E q u i p m e n t 20 , 00 % 24 1 1 Po l e s 71 0 50 % 77 4 6 24 2 1 Ae r i a l C a b l e 48 9 60 % 23 0 0 24 2 2 Un d e r g r o u n d C a b l e 18 1 10 . 00 % 19 5 1 8 24 2 3 Bu r i e d C a b l e 63 1 79 4 50 % 79 9 8 4 6 62 9 6 0 26 8 2 Am o r t i z a t o n o f L e a s e h o l d I m p r o v e m e n t s 64 0 am o r t 1 8 m o n t h s 24 2 6 In t r a b u i l d i n g N e t w o r k C a b l e 37 2 50 % 71 8 24 3 1 Ae r i a l W i r e 18 8 24 4 1 Co n d u i t S y s t e m s 64 3 00 % 19 6 3 0 TO T A L 69 3 13 0 63 8 71 8 (9 9 76 3 ) # Ba l a n c e En d of Y e a r 38 7 27 1 60 4 38 9 83 2 23 6 , 4 0 2 13 3 29 , 4 6 7 14 0 66 7 20 1 31 4 59 4 31 5 53 3 11 6 03 3 10 2 , 4 5 6 82 9 10 1 69 9 36 8 68 0 21 , 64 0 09 0 18 8 27 3 23 2 12 5 Pl e a s e l i s t i n d i v i d u a l d e p r e c i a t i o n r a t e f o r e a c h a c c o u n t . Re v 3 / 0 2 Pa g e 8 AN A L Y S I S O F E N T R I E S I N A C C U M U L A T E D D E P R E C I A T I O N Ac c o u n t 3 1 0 0 An a l y s i s o f E n t r i e s i n A c c u m u l a t e d D e p r e c i a t i o n 14 1 0 I n t e r n e t E q u i p m e n t 21 1 2 M o t o r V e h i c l e s 21 1 3 A i r c r a f t 21 1 4 S p e c i a l P u r p o s e V e h i c l e s 21 1 5 G a r a g e W o r k E q u i p m e n t 21 1 6 O t h e r W o r k E q u i p m e n t 21 2 1 B u i l d i n g s 21 2 2 F u r n i t u r e 21 2 3 O f f i c e E q u i p m e n t 21 2 4 G e n e r a l P u r p o s e C o m p u t e r s 22 1 1 A n a l o g E l e c t r o n i c S w i t c h i n g 22 1 2 D i g i t a l E l e c t r o n i c S w i t c h i n g 22 1 5 E l e c t r o - Me c h a n i c a l S w i t c h i n g 22 2 0 O p e r a t o r S y s t e m s 22 3 1 R a d i o S y s t e m s 22 3 2 C i r c u i t E q u i p m e n t 23 1 1 S t a t i o n A p p a r a t u s 23 2 1 C u s t o m e r P r e m i s e s W i r i n g 23 4 1 L a r g e P r i v a t e B r a n c h E x c h a n g e s 23 5 1 P u b l i c T e l e p h o n e T e r m i n a l E q u i p m e n t 23 6 2 O t h e r T e r m i n a l E q u i p m e n t 24 1 1 P o l e s 24 2 1 A e r i a l C a b l e 24 2 2 U n d e r g r o u n d C a b l e 24 2 3 B u r i e d C a b l e 26 8 2 A m o r t i z a t i o n o f L e a s e h o l d I m p r o v e m e n t s 24 2 6 I n t r a b u i l d i n g N e t w o r k C a b l e 24 3 1 A e r i a l W i r e 24 4 1 C o n d u i t S y s t e m s TO T A L Pl e a s e l i s t i n d i v i d u a l d e p r e c i a t i o n r a t e f o r e a c h a c c o u n t . Re v 3 / 0 2 ID A H O O p e r a t i o n s O n l y Ba l a n c e Be g i n n i n g of Y e a r Cr e d i t s Du r i n g Ye a r Re t i r e m e n t s an d Ad j u s t m e n t s Ba l a n c e En d of Y e a r De p r e c i a t i o n Ra t e 16 1 6 6 1 33 . 33 % I 42 2 1 1 38 7 26 0 0 2 0 25 . 00 % 25 8 6 0 14 2 7 6 27 1 60 4 31 3 2 8 9 20 . 00 % 96 3 4 6 19 8 0 4 38 9 83 1 19 0 1 2 7 00 % 20 2 6 1 21 0 38 8 21 0 4 8 14 . 00 % 40 8 5 13 3 28 0 7 4 20 . 00 % 13 9 4 46 8 10 7 4 9 8 33 . 33 % 33 1 6 9 14 0 66 7 97 9 0 2 12 . 00 % 1 0 3 4 1 2 20 1 31 4 53 7 2 3 4 20 . 00 % 53 7 23 4 20 1 7 8 8 6 12 . 50 % 48 0 8 7 5 20 3 9 49 6 72 2 98 0 5 12 . 50 % 80 5 20 . 00 % 20 . 00 % 94 7 1 0 50 % 77 4 6 10 2 , 4 5 6 88 3 3 7 60 % 23 0 0 63 7 82 1 8 1 10 . 00 % 19 5 1 9 10 1 70 0 51 9 7 9 2 0 50 % 75 0 6 7 0 62 9 6 0 88 5 63 0 21 6 4 0 am o r t 1 8 m o n t h s 64 0 83 7 2 50 % 71 8 09 0 21 1 8 8 21 , 18 8 43 6 4 3 00 % 19 6 3 0 27 3 91 5 7 0 4 0 91 7 6 0 99 0 7 9 0 10 6 2 8 1 6 7 15 7 0 2 0 6 0 Pa g e 9 INVESTMENTS Report below the investments in Accounts 1401 , 1402 and 1406. Identify each investment as to the account in which included, Minor amounts in Account 1406 may be grouped by classes. Description RTFC Certficates RTFC Certficates Syringa Valley Wireless Wells Fargo -New Century Date Acquired 1997 2003 2000 2003 2003 Book Cost of Investments Disposed of This year Book Cost of Investments Held at End of Year 408 275 521 024 607 330 707 686 875 648 Totals 119 963 RECEIVABLES Itemize amounts show in Accounts 1180, 1190 and 1200. For notes receivable list each note separately and include the maturity date and interest rate. Minor amounts in Account 1210 may be combined. Amount at End of YearNotes AccountsReceivable Receivable 628 432 237 427 665 236 986 374 000 Name of Company Due from Customers (1180)Neca (1190)Sprint (1190)ATT (1190) Other Interexchange carriers (1190)Other (1190) Schools and Libraries (1190) Shareholders Totals 700 000 700 000 835 317 Rev 3/02 Page 10 NOTES PAYABLE For Notes Payable , list each note separately and include the maturity date and interest rate. Name of Creditor Date of Note Totals Interest Rate ACCOUNTS PAYABLE Report below all Accounts Payable amounting to more than $100, Name of Creditor Affiates NECA Qwest AFC Teton County Wyoming Treasurer Teton County Idaho Tax Collector Sprint Tunnel Mills Anixter Various other vendors Due Date Totals Rev 3/02 Page 11 Face Amount Amount 137 090 171 570 762 450 614 37,490 273 553 500 33,430 494 732 LO N G - T E R M D E B T Ac c o u n t s 4 2 1 0 , 4 2 4 0 , 4 2 5 0 , 4 2 6 0 , 4 2 7 0 a n d 4 3 1 0 Li s t t h e r e q u i r e d d a t a f o r e a c h o b l i g a t i o n i n c l u d e d i n t h e s e a c c o u n t s , g r o u p i n g t h e m b y a c c o u n t n u m b e r a n d s h o w i n g t o t a l s f o r e a c h a c c o u n t . If a n y o b l i g a t i o n s m a t u r e s e r i a l l y o r o t h e r w i s e a t v a r i o u s d a t e s , g i v e p a r t i c u l a r s i n a n o t e . Cl a s s & S e r i e s of O b l i Q a t i o n RT F C N o t e RT F C L O C RT F C H T C Ba u c h m a n Cu r t i s N o t e Fo r d M o t o r Si l v e r S t a r T e l e p h o n e Fo u r S t a r Le s s C u r r e n t P o r t i o n To t a l Re v 3 / 0 2 Da t e Da t e Fa c t Pr e m i u m / D i s c o u n t Am o u n t Ou t s t a n d i n g Ye a r Is s u e Ma t u r i t y Au t h o r i z e d Ye a r - En d To t a l Am o r t i z e d 5/ 7 / 1 9 9 7 20 1 2 00 0 00 0 50 0 92 7 20 0 3 20 0 4 00 0 00 0 79 9 50 0 20 0 3 20 1 8 11 6 12 6 11 6 12 6 20 0 3 20 0 5 37 9 77 3 37 9 77 3 12 / 3 / 1 9 9 6 20 0 6 24 0 00 0 63 0 10 / 1 / 2 0 0 1 20 0 4 90 8 91 9 20 0 3 20 0 6 25 2 99 0 25 2 99 0 20 0 3 20 0 6 41 4 76 0 41 4 76 0 (9 0 0 00 0 ) 66 1 62 5 Pa g e 1 2 In t e r e s t f o r y e a r Ra t e Am o u n t 50 % 70 % 50 % 50 % 00 % 68 % 68 % 40 9 66 3 94 0 41 4 CAPITAL STOCK Report below the particulars called for concerning common and preferred stock at end of year designating separate series of any general class. Show totals separately for common and preferred. For each class of preferred stock, show the dividend rate and whether dividends are cumulative or noncumulative. Show details in a footnote of capital stock sold during the year, Include number of shares consideration received, premium or discount, and expenses incurred. Class & Series of Stock Common Stock Voting Common Stock Non-voting Rev 3/02 Number of Shares Authorized 000 000 Par Value Qer Share Page 13 Outstanding per Balance SheetShares Amount 500 983 500 983 INCOME & RETAINED EARNINGS STATEMENT Item Total Company Idaho Only Total Operating Income (from page 16) Total Operating Expenses (from page 18) 7100 Other Operating Income and Expense 7210 Operating Investment Tax Credits-Net 7220 Operating Federal Income Taxes 7230 Operating State and Local Income Taxes 7240 Operating Other Taxes 7250 Provision for Deferred Operating Income Taxes-Net7200 Operating Taxes (Total) 7310 Dividend Income 7320 Interest Income 7330 Income from Sinking and Other Funds 7340 Allowance for Funds Used During Construction 7350 Gains/Losses from the Disposition of Certain Property 7360 Other Nonoperating Income 7370 Special Charges7300 Nonoperating Income and Expense 7410 Nonoperating Investment Tax Credits-Net 7420 Nonoperating Federal Income Taxes 7430 Nonoperating State and Local Income Taxes 7440 Nonoperating Other Taxes 7450 Provision for Deferred Nonoperating Income Taxes-Net7400 Nonoperating Taxes 7510 Interest on Funded Debt 7520 Interest Expense-Capital Leases 7530 Amortization of Debt Issuance Expense 7540 Other Interest Deductions7500 Interest and Related Items 7610 Extraordinary Income Credits 7620 Extraordinary Income Charges 7630 Current Income Tax Effect of Extraordinary Items-Net 7640 Provision for Deferred Income Tax Effect of Extraordinary Items-Net7600 Extraordinary Items 7910 Income Effect of Jurisdictional Ratemaking Differences-Net 7990 Nonregulated Net Income AMOUNT TRANSFERRED TO RETAINED EARNINGS Rev 3/02 252 678 162 988) 813 871 853 207) (64 084)(60 239) (339 028)(318 687) (23 728)(22 304) (89 814)(70 507) (203 829)(191 599) (720,483)(663 336) 201 609 623 985 6,413 028 (271,465)(255 177) 308)110) (214 536)(201 665) 4,405 141 247 652 272 66,413 (494 639)(464 960) 689) (503 328) 168) (473 128) 436 299 328 675 158 294 014 623 Page 14 Item OPERATING REVENUES Total Company Idaho Only Local Network Services Revenues 5001 Basic Area Revenue 5002 Optional Extended Area Revenue 5003 Cellular Mobile Revenue 5004 Other Mobile Services Revenue 5010 Public Telephone Revenue 5040 Local Private Line Revenue 5050 Customer Premises Revenue 5060 Other Local Exchange Revenue 5069 Other Local Exchange Settlements Network Access Services Revenues 5081 End User Revenue (SLC) 5082 Switched Access Revenue (Interstate) 5083 Special Access Revenue 5084 State Access Revenue (Intrastate) Long Distance Network Services Revenues 5100 Long Distance Message Revenue - All Miscellaneous Revenues 5230 Directory Revenue 5240 Rent Revenue 5250 Corporate Operations Revenue 5261 Special Billing Arrangements Revenue 5262 Customer Operations Revenue 5263 Plant Operations Revenue 5264 Other Incidental Regulated Revenue 5269 Other Revenue Settlements 5270 Carrier Billing & Collection Revenue Uncollectible Revenues 5301 Uncollectible Revenue - Telecommunications 5302 Uncollectible Revenue - Other TOTAL OPERATING REVENUES Please identify the following revenues: NECA USF $300.324 . To what account were they booked? 5069. State USF 1,489 389 1,428 357 347 063 61,473 246 729 234 224 303 128 147 363 387 779 360 014 249 137 136 160 258 439 251 217 142 783 125 737 301 34,453 813 687 541 586 516)214) (63 271)(63 271) 252 678 813 871 . To what account were they booked? 5069. Rev 3/02 Page 15 Item OPERATING REVENUES Total Company Idaho Only Plant Specific Operations Expense 6110 Network Support Expenses 6112 Motor Vehicle Expense 6113 Aircraft Expense 6114 Special Purpose Vehicles Expense 6115 Garage Work Equipment Expense 6116 Other Work Equipment Expense 6120 General Support Expenses 6121 Land and Building Expenses 6122 Furniture and Artworks Expense 6123 Office Equipment Expense 6124 General Purpose Computers Expense 6210 Central Office Switching Expenses 6211 Analog Electronic Expense 6212 Digital Electronic Expense 6215 Electro-Mechanical Expense 6220 Operators System Expense 6230 Central Office Transmission Expenses 6231 Radio Systems Expense 6232 Circuit Equipment Expense 6310 Information Origination/Termination Expense 6311 Station Apparatus Expense 6341 Large Private Branch Exchange Expense 6351 Public Telephone Terminal Equipment Expense 6362 Other Terminal Equipment Expense 6410 Cable and Wire Facilities Expenses 6411 Pole Expense 6421 Aerial Cable Expense 6422 Underground Cable Expense 6423 Buried Cable Expense 6424 Submarine Cable Expense 6425 Deep Sea Cable Expense 6426 Intrabuilding Network Cable Expense 6431 Aerial Wire Expense 6441 Conduit Systems Expense TOTAL PLANT SPECIFIC OPERATIONS EXPENSE Rev 3/02 498 150 840 418 280 167 841 296 201 190 136 012 182 569 131 974 918 005 Page 16 468 141 790 913 123 157 771 278 429 118 127 851 871 535 064 055 802 924 Item OPERATING REVENUES Total Company Idaho Only Plant Nonspecific Operations Expense 6510 Other Property/Plant/Equipment Expenses 6511 Property Held for Future Telecomm. Use Expenses 6512 Provisioning Expense 6530 Network Operations Expense 6531 Power Expense 6532 Network Administration Expense 6533 Testing Expense 6534 Plant Operations Administration Expense 6535 Engineering Expense 6540 Access Expense 6560 Depreciation and Amortization Expenses 6561 Depreciation Expense-Telecom, Plant in Service 6562 Depreciation Expense-Property Held for Future Use 6563 Amortization Expense - Tangible 6564 Amortization Expense - Intangible 6565 Amortization Expense - Other Total Plant Nonspecific Operations Expenses Customer Operations Expense 6610 Marketing 6611 Product Management 6612 Sales 6613 Product Advertising 6620 Services 6621 Call Completion Services 6622 Number Services 6623 Customer Services Total Customer Operations Expense Corporate Operations Expense 6710 Executive and Planning 6711 Executive 6712 Planning 6720 General and Administrative 6721 Accounting and Finance 6722 External Relations 6723 Human Resources 6724 Information Management 6725 Legal 6726 Procurement 6727 Research and Development 6728 Other General and Administrative 6790 Provision for Uncollectible Notes Receivable Total Corporate Operations Expense TOTAL OPERATING EXPENSES Rev 3/02 771 596 005 373 672 627 170 787 587 205 106 131 526 476 378 585 545 923 236 041 100 585 231 512 531 87,446 046 877 127 435 911,473 162 988 Page 17 125 18,421 765 590 892 529 539 680 332 193 763 595 42,747 355 870 513 168 221 878 550 217 621 659 199 623 464 119 789 856 783 853 207 CE N T R A L O F F I C E D A T A as o f D e c e m b e r 3 1 , 2 0 0 3 (u n l e s s o t h e r w i s e i n d i c a t e d ) Na m e o f C e n t r a l O f f i c e : Dr i g g s I d a h o Pr e f i x ( e s ) : 3 5 4 78 7 * 4 5 6 * Ce n t r a l O f f i c e S w i t c h Ch e c k a l l t h a t a p p l y : St a n d A l o n e Ho s t Re m o t e Ac c e s s L i n e C a p a c i t y De s i g n : Ty p e : DM S 1 0 Ch e c k o n e : Di g i t a l An a l o g - In s t a l l e d / E q u i p p e d : Cl a s s i f i c a t i o n o f C u s t o m e r A c c e s s Re s i d e n c e Mu l t i - Li n e Pa r t y Be g i n n i n g o f Y e a r Ne w C o n n e c t s Di s c o n n e c t s En d o f Y e a r Fo r e i g n E x c h a n g e : Di a l T o n e f r o m t h i s C . Di a l T o n e f r o m a n o t h e r C . Si n gl e L i n e Mu l t i - Pa r t y Pa r t y 31 0 6 31 2 4 Se r v e d V I A C o n c e n t r a t o r s Ch e c k o n e : El e c t r o n i c El e c t r o - Me c h a n i c a l Ot h e r : Ac c e s s L i n e s i n U s e Cu s t o m e r L i n e s : 41 7 7 (I n c l u d e C e n t r e x , P A L , S e m i - Pu b . Bu s i n e s s Mu l t i - Si n g l e L i n e To 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 NA R . Pa r t y Pa r t y Pa r t y Bu s i n e s s & B u s i n e s s 51 7 38 3 90 0 40 0 6 20 0 22 4 24 5 12 4 12 7 67 9 32 1 10 0 0 41 2 4 Pu b l i c T e l e p h o n e L i n e s Co m p a n y O f f i c i a l L i n e s - 4 4 Co m p a n y T e s t L i n e s Su b t o t a l Re s i d e n c e 31 0 6 31 2 4 Di r e c t o r y L i s t i n g s : Nu m b e r o f C u s t o m e r s w i t h N o n p u b l i s h e d o r N o n l i s t e d : 84 1 Cu s t o m C a l l i n g : Nu m b e r o f c u s t o m e r s w i t h a t l e a s t o n e f e a t u r e : N/ A To t a l n u m b e r o f f e a t u r e s s u b s c r i b e d t o : N/ A Re v 3 / 0 2 Pa g e 1 8 NU M B E R O F C A L L S C O M P L E T E D B Y C U S T O M E R S D U R I N G ( Y e a r ) To l l C a l l s O r i Q i n a t e d ( T o t a l o f a l l C a r r i e r s ) Av g . / 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 Lo c a l C a l l s Nu m b e r Av g . / (1 0 0 0 s ) Li n e 26 4 86 0 61 1 63 3 33 3 , 4 4 1 Av e r a g e # of C u s t o m e r Li n e s i n U s e Lo c a l E x c h a n g e 20 8 / 3 5 4 D r i g g s , I d a h o 51 2 85 6 04 3 47 5 57 2 70 1 1, 4 4 4 28 4 01 1 77 4 31 9 19 2 - 2 0 8 / 7 8 7 V i c t o r , I d a h o 33 9 61 6 20 , 4 2 4 20 8 / 4 5 6 Te t o n i a , I d a h o Pa g e 1 9 Re v 3 / 0 2 ANNUAL REPORT FOR SMALL TELEPHONE COMPANIES YEAR ENDED DECEMBER 31 CUSTOMER RELATIONS RULES COMPLIANCE Rule IDAPA 31.21.01.603 Rule IDAPA 31.41.01,105 Please provide copies of: Summary of Customer Relations Rules for Telephone Corporations Idaho Telephone Solicitation Act Notification Method of Notification: Mailed separately to customers Yes- No Included in directory Yes- X- No Date of notification Jul- Alternate method of notification Rule IDAPA 31.41.01.403. Record of Complaints: Number received by Company Category of complaints (if known): Deposit Disputes Charges on Bill Denial/Termination Quality or Availability of Service Carrier Selection/Assignment Miscellaneous Rev 3/02 Page 20 CERTIFICATE State o~ 1/ ~~(/), ()' ) ss County of ~/C;# )- , the undersigned A" pn R H()()T'P~ and Chad Turner of the Columbine Telephone Company. Inc. dba Teton Telecom utility, on our oath do severally say that the foregoing return has been prepared under our direction, from the original books , papers , and records of said utility; that we have carefully examined same, and declare the 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, information and belief.~A?~ (Chief Officer) JjJ 7:IMM (Officer in Charge of Accounts) ~0L tl- Notary Public /(Ivt , (Year) /2~~1- Subscribed and Sworn to Before Me this 2L day of My Commission expires , (Yea UlCHELLE UOTZKUS-NOTARY PUBLIC -==-- irAte OF uv COMMISSION EXPIRES 3; liS Rev 3/02 gdkl excel/j nelson/an u I rpts/telann ua I rpt Page 21