Loading...
HomeMy WebLinkAbout2005Annual Report.pdf' " I' , 'C- " '-".. !/ 1: U --, In: 2tJ ANNU/1L POIJl .. : i li :(:~ ""J " ,, ")\.... Oi;.SSfON OL- Columbine Telephone Company. rnc. dba Tetot;l Telecom NAME O. Box 226 104101 Hwy 89. FreedolI\, 83120 ADDRESS TO THE IDAHO PUBLIC UTiliTIES COMMISSION FOR THE YEAR EN OED 2005 ANNUAL REPORT OF SMALL TELEPHONE COMPANIES TO THE IDAHO PUBLIC UTILITIES COMMISSION FOR THE YEAR ENDING 2005 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 L307 -) 883-2411 E-mail address: 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: Wyoming Date of organization: Domesticated 12/23/04 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 Telecommunication 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 VP Finance Allen R. Hoopes Ron B. McCue Bonnie E. Hoopes Chad Turner O. Box 226, Freedom, WY 83120 O. Box 226, Freedom , WY 83120 O. Box 226, Freedom , WY 83120 O. Box 226, Freedom , WY 83120 President VP Operations SeclTreasurer 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. Name and Address Melvin R. Hoopes Allen R. Hoopes Bonnie E. Hoopes Term Expired or Current Term Will Expire Meetings Attended This year Fees Paid During Year Indefinate Indefinate Indefinate 750 750 750 Bradford E. Hoopes Indefinate Rod R. Jensen Indefinate W. Tom Davis Indefinate Vince Zimmer Indefinate Name of Chairman of the Board: Name of Secretary (or Clerk) of Board: Number of Meetings of the Board during the year: Melvin R. Hoopes Bonnie E. Hoopes 250 750 750 500 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 H. Turner Robert S. Tanguay Aaron Jenkins Drew Izatt Title General Manager VP Operations Customer Service Manager VP Finance Network Manager Engineering/Plant Manager Marketing Manager Wages and Bonuses Paid$ 138,190$ 127 021$ 67 151$ 106,914$ 74 324$ 81,912$ 62 157 Note: These wges include all dollars paid to managers performing work for Silver Star Telephone as well as those dollars allocated to Columbine Telephone Company, 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. NONE Rev 3/02 Page 3 BALANCE SHEET Assets and Other Debits Balance Balance Increase Beginning at End Title ot Account ot Year ot Year (DeCreaSe) Current Assets 1120 Cash and Equivalents 1130 Cash 729 951 714,705 (15 246) 1140 Special Cash Deposits 1150 Working Cash Advances 100 200 100 1160 Temporary Investments 191 323 213 132 808 1180 Telecommunications Accts. Receivable 056 113 837 781 1181 Accts. Rec. Allow. -Telecommunications 1190 Other Accounts Receivable 991 542 785 394 (206 149) 1191 Accounts Receivable Allow. - Other 000 000 1200 Notes Receivable 740 770 740 770 1201 Notes Receivable Allowance 1210 Interest & Dividends Receivable 1220 Material and Supplies 202,410 272 275 866 1280 Prepayments 1290 Prepaid Rents 350 350 1300 Prepaid Taxes 1310 Prepaid Insurance 755 755 1320 Prepaid Directory Expenses 1330 Other Prepayments 1350 Other Current Assets Noncurrent Assets 1401 Investment in Affiliated Companies 1402 Investment in Nonaffiliated Companies 2,430 792 613 152 182 359 1406 Nonregulated Investments 048,450 122 776 326 1407 Unamortized Debt Issuance Expense 1408 Sinking Funds 1410 Other Noncurrent Assets 743 794 051 1438 Deferred Maintenance & Retirements 1439 Deferred Charges 1500 Other Jurisdiction Assets - Net Property, Plant and Equipment 2001 Telecommunications Plants in Service 876 845 23,425 926 549 081 2002 Prop. Held for Future Telecom. Use 000 000 2003 Telecom. Plant under Constr. - Short Term 649 026 728 081 079 055 2004 Telecom. Plant under Constr. - Long Term 2005 Telecom. Plant Adjustment 637 771 637 771 2006 Nonoperating Plant 2007 Goodwill Depreciation and Amortization Accounts 3100 Accumulated Depreciated (12 049 744)(13 545 338)(1,495 594) 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 340 841)516 689)(175 848) 3600 Accumulated Amortization - Other (24 608)(42 025)(17,417) TOTAL ASSETS 257 937 393 867 135 929 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 991 671 099 610 109 4020 Notes Payable 4030 Advance Billings and Payments 4040 Customer Deposits 969 11,434 (535) 4050 Current Maturities - Long -Term Debt 403 058 007 811 604 753 4060 Current Maturities - Capital leases 4070 Income Taxes - Accrued 339 339 4080 Other Taxes - Accrued 7,471 801 330 4100 Net Current Defer. Oper. Income Taxes (67 393)(82 870)(15,477) 4110 Net Current Defer. Nonoper. Income Taxes 4120 Other Accrued Liabilities 271 325 312 976 651 4130 Other Current Liabilities Long-Term Debt 4210 Funded Debt 396 161 569,454 173 293 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 760 153 883 095 (877 057) Other Liabilities & Deferred Credits 4310 Other Long-Term Liabilities 4320 Unamort. Oper. Invest. Tax Credits - Net 226 308 186 923 (39 385) 4330 Unamort. Nonoper. Invest. Tax Credits - Net 4340 Net Noncurrent Defer. Oper. Income Taxes 948 629 725 943 (222 686) 4350 Net Noncur. Defer. Nonoper. Income Taxes 119,479 155 663 184 4360 Other Deferred Credits 493 870 833 835 339 966 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 231 927 302 164 237 4550 Retained Earnings 509 547 859 755 350 208 TOTAL LlAB. & OTHER CREDITS 257 937 393 867 135 929 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 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 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 ?3 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 74 3 40 8 , 02 0 39 7 53 0 46 0 , 26 0 59 3 17 7 99 7 18 3 , 51 0 95 5 , 60 2 59 4 , 4 1 5 85 8 14 8 10 3 , 27 3 12 6 09 6 19 6 86 8 13 , 37 9 , 52 9 11 , 04 4 20 , 99 1 41 6 15 0 21 , 64 0 92 4 58 8 Ad d i t i o n s Du r i n g y e a r 05 1 21 9 33 , 4 0 5 36 6 49 , 26 9 37 6 51 7 86 4 11 5 82 2 84 4 37 3 Pa g e 6 Pl a n t Re t i r e d or S o l d 10 0 ) , 7 0 ~ 1 02 6 ) 14 0 63 9 ) (6 2 7 ) 40 , 14 3 ) 77 , 24 0 ) 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 79 4 40 8 , 02 0 46 2 65 0 49 3 66 5 88 8 17 7 30 , 99 7 20 4 , 87 6 93 8 , 84 5 59 4 79 1 23 5 37 3 10 3 , 27 3 12 5 , 4 6 9 19 6 86 8 14 , 4 5 5 20 8 04 4 99 1 41 6 , 15 0 64 0 23 , 4 9 1 72 1 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 Pl a n t Be g i n n i n g Ad d i t i o n s Re t i r e d of Y e a r Du r i n g Y e a r or S o l d 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 47 , 74 3 18 , 05 1 21 1 1 La n d 40 8 02 0 21 1 2 Mo t o r V e h i c l e s 39 7 53 0 88 , 21 9 (2 3 , 10 0 ) 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 46 0 , 26 0 33 , 4 0 5 21 2 1 Bu i l d i n g s 50 9 , 23 2 1, 4 6 1 21 2 2 Fu r n i t u r e 17 7 21 2 3 Of f i c e E q u i p m e n t 99 7 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 18 3 , 51 0 36 6 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 95 5 , 60 2 49 , 26 9 (6 6 , 02 6 ) 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 53 7 , 33 4 22 3 2 Ci r c u i t E q u i p m e n t 78 3 , 38 7 46 2 , 95 1 (1 2 3 , 69 0 ) 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 10 3 27 3 24 2 1 Ae r i a l C a b l e 12 5 , 63 8 (6 2 7 ) 24 2 2 Un d e r g r o u n d C a b l e 19 6 86 8 24 2 3 Bu r i e d C a b l e 12 , 69 8 , 14 4 09 9 , 63 7 (3 9 , 37 1 ) 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 04 4 24 3 1 Ae r i a l W i r e 99 1 24 4 1 Co n d u i t S y s t e m s 41 6 , 15 0 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 64 0 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 93 6 , 54 1 77 4 , 35 8 (2 5 2 , 81 4 ) Re v 3 / 0 2 Pa g e 7 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 65 , 79 4 40 8 02 0 46 2 , 65 0 49 3 , 66 5 51 0 , 69 2 29 , 17 7 30 , 99 7 20 4 87 6 93 8 , 84 5 53 7 33 4 12 2 , 64 8 10 3 , 27 3 12 5 , 01 1 19 6 , 86 8 75 8 , 4 1 1 11 , 04 4 20 , 99 1 41 6 , 15 0 64 0 22 , 4 5 8 08 6 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 In t e r n e t 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 G a r a g e Wo 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 26 8 2 Am o r t i z e L e a s e h o l d I m p r o v e m n t 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 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 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 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 De p r e c i a t i o n of Y e a r R a t e Cr e d i t s Du r i n g Ye a r 60 8 28 7 13 3 33 . 33 % 25 . 00 % 17 , 4 1 7 75 7 46 0 , 07 9 20 . 00 % 32 , 77 5 26 6 , 73 4 00 % 40 , 88 5 17 7 14 . 00 % 30 , 4 3 3 20 . 00 % 56 4 16 6 , 80 2 33 . 33 % 31 2 30 9 , 38 8 12 . 00 % 10 8 , 62 5 59 4 31 6 20 . 00 % 37 6 18 8 , 56 1 12 . 50 % 49 6 , 50 9 10 3 , 27 3 50 % 86 9 60 % 10 , 82 2 12 1 , 38 6 10 , 00 % 68 7 25 6 , 90 3 50 % 97 4 , 99 7 64 0 Am o r t i z e 1 8 M o n t h s 80 8 50 % 71 8 18 8 05 4 00 % 20 , 80 8 07 4 35 2 79 0 25 1 Pa g e 8 Re t i r e m e n t s an d Ad j u s t m e n t s (2 3 , 10 0 ) (6 , 70 5 ) (6 6 , 02 6 ) (1 4 0 , 63 9 ) (6 2 7 ) (4 0 14 3 ) (2 7 7 , 24 0 ) Ba l a n c e En d of Y e a r 02 5 29 5 79 0 49 2 , 85 4 30 0 , 91 4 29 , 17 7 30 , 99 7 20 1 11 4 35 1 98 7 59 4 69 2 54 4 , 4 3 0 10 3 27 3 10 9 06 4 14 1 07 3 19 1 75 6 64 0 52 6 18 8 10 4 86 2 13 , 58 7 36 3 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 ID A H O O p e r a t i o n s O n l y 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 I n t e r n e t 60 8 33 , 33 % 17 , 4 1 7 21 1 2 M o t o r V e h i c l e s 28 7 13 3 25 , 00 % 31 , 75 7 (2 3 , 10 0 ) 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 46 0 07 9 20 , 00 % 32 , 77 5 21 2 1 B u i l d i n g s 23 2 , 00 2 00 % 25 , 4 6 2 21 2 2 F u r n i t u r e 29 , 17 7 14 . 00 % 21 2 3 O f f i c e E q u i p m e n t 30 , 4 3 3 20 . 00 % 56 4 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 16 6 , 80 2 33 , 33 % 31 2 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 30 9 38 8 12 . 00 % 10 8 62 5 (6 6 02 6 ) 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 53 7 23 5 20 . 00 % 22 3 2 C i r c u i t E q u i p m e n t 14 4 87 3 12 . 50 % 47 0 34 0 (1 2 3 69 0 ) 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 10 3 , 27 3 50 % 24 2 1 A e r i a l C a b l e 63 8 60 % 78 2 (6 2 7 ) 24 2 2 U n d e r g r o u n d C a b l e 12 1 38 6 10 . 00 % 19 , 68 7 24 2 3 B u r i e d C a b l e 72 5 , 11 2 50 % 92 5 , 67 4 (3 9 37 1 ) 26 8 2 A m o r t i z e L e a s e h o l d I m p r o v e m n t s 64 0 Am o r t i z e 1 8 M o n t h ~ 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 80 8 50 % 71 8 24 3 1 A e r i a l W i r e 18 8 24 4 1 C o n d u i t S y s t e m s 84 , 05 4 00 % 20 , 80 8 TO T A L 11 , 4 0 7 , 83 0 69 8 92 0 (2 5 2 81 4 ) 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 9 Ba l a n c e En d of Y e a r 02 5 29 5 79 0 49 2 85 4 25 7 , 4 6 4 17 7 99 7 20 1 , 11 4 35 1 98 7 53 7 23 5 2, 4 9 1 52 3 10 3 27 3 10 9 , 79 3 14 1 07 3 61 1 , 4 1 5 64 0 , 1 0 52 6 18 8 10 4 86 2 12 , 85 3 , 93 6 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 Certificates RTFC Certificates Syringa Valley Wireless Wells Fargo-New Century Goldstar Date AcQuired 1997 2003 2000 2003 2003 2005 Book Cost of Investments Disposed of This year Book Cost of Investments Held at End of Year 339 579 529,141 771 000 627 959 122 776 181084 Totals 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. Name of Company Due From Customers (1180) Neca (1190) Sprint (1190) ATT (1190) Other Interexchange Carriers) Other (1190) Schools & Libraries (1190) Affiliates (1190) Prepaid Income Taxes (1190) Bad Debt (1191) Shareholders U?1Q1 Amount at End of Year Notes Accountseceivable Receivable 113,837 317 581 036 764 631 10,819 237 009 000) 740 770 Totals 740,770 913,231 Rev 3/02 Page 1 NOTES PAYABLE For Notes Payable, list each note separately and include the maturity date and interest rate. Name of Creditor Totals Date of Note Interest Rate ACCOUNTS PAYABLE Report below all Accounts Payable amounting to more than $100. Name of Creditor Affiliates Due Date Neca Taxes S. West Other Carriers Employee Payroll/ Benefits Totals Rev 3/02 Page 11 Face Amount Amount 366 081 305 168 777 565 243) 650 763 998 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 g 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 Da t e Is s u e /7 / 1 9 9 7 20 0 3 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 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 20 1 2 10 , 00 0 , 00 0 03 4 , 4 4 7 20 0 4 00 0 , 00 0 79 9 , 50 0 20 1 8 11 6 , 12 6 69 1 26 3 20 0 5 37 9 , 77 3 20 8 , 59 5 20 0 6 24 0 , 00 0 30 , 78 5 20 0 4 90 8 20 0 6 27 4 04 0 27 4 04 0 20 0 6 42 1 73 0 42 1 73 0 00 7 81 1 ) 12 , 45 2 , 55 0 20 0 3 20 0 3 12 / 3 / 1 9 9 6 10 / 1 / 2 0 0 1 20 0 3 20 0 3 To t a l L o n g T e r m D e b t ( P a g e 5 ) Re v 3 / 0 2 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 % 37 7 60 3 70 % 62 , 33 6 50 % 22 5 , 85 7 50 % 32 0 00 % (3 4 99 ) 68 % 05 0 68 % 97 0 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, Number Outstanding per of Shares Par Value Balance Sheet Authorized per Share Shares Amount 000 2500 2500 000 8983 8983 Class & Series of Stock Common Stock Voting Common Stock Non-voting Rev 3/02 Page 13 Item INCOME & RETAINED EARNINGS STATEMENT 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 7,470 764 856 759) 022 518 (5,505 353) (39,385 (37 022) 564 941 531 045 128 829 121 099 966 688 (272 168 (255 838) 470.183 441,972 (75,848 (71 297) 872)(7,400) 246 (29 371) 612,411 575,666 506 576 512,951 482,174 242 847 (228,276) (86,821)(81 612) 8,466 958 (321 202)(301 930) 665,796 625,849 541 16,489 683,337 642,337 041,478 978 989 Page 14 OPERATING REVENUES Item 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: 534 841 1,442 750 960 903 662 66,422 280 358 263,537 754 046 588 803 412 515 387 764 611 324 514 645 505,946 475,589 145,347 136,626 45,036 334 566 32,492 246 011 (6,490 101) 593 258) 470,764 022 518 5069.NECA USF 750 631 To what account were they booked? 5069.State USF To what account were they booked? Rev 3/02 Page 15 OPERATING REVENUES Item 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 OriginationlTermination 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 1,479 210,431 167 621 202 127 298 888 258 110 554 6,425 153 346 386 222,490 Page 16 391 197 806 737 724 189 999 280 954 943 103 921 040 024 265 603 089,140 Item OPERATING REVENUES Total Company Idaho Only Plant Nonspecific Operations Expense 6510 Other Property/PlanUEquipment 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 T etal 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 3/02 347 935 069 155 091 38,420 784 889 075,751 316 316 888 405 609 583,129 253 867 310 272 920 639 000 814 868 192 971 975,389 856,759 Page 17 666 739 105 145 785 114 677 796 951 206 92,417 677 775 381 272 548 141 238 635 972 256 544 101 87,420 525 276 181 393 916,866 505 353 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 , _ 20 0 5 - ( 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 : D r i g g s , I d a h o Pr e f i x ( e s ) : 35 4 , 7 8 7 * , 4 5 6 * Se r v e d V i a C o n c e n t r a t o r s 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 Li n e C a p a c j 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 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 . Re s i d e n c e Si n gl e L i n e Mu l t i - Pa r t y pa r t y 31 2 2 31 1 7 31 1 7 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 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 6 (I n c l u d e C e n t r e x , P A L , S e m i - Pu b , 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 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 2 2 31 1 7 Ce n t r e x N. A . R . Bu s i n e s s Mu l t i - Si n g l e L i n e Li n e Mu l t i - Su b t o t a l Pa r t y Pa r t y Pa r t y Bu s i n e s s 67 1 33 9 10 1 0 75 7 28 8 10 4 5 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 : Pa g e 1 8 13 2 To t a l Re s i d e n c e & B u s i n e s s 41 3 2 10 0 41 6 2 Lo c a l E x c h a n g e 20 8 / 3 5 4 20 8 / 7 8 7 20 8 / 4 5 6 Re v 3 / 0 2 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 ) _ 20 0 5 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 C a l l s Nu m b e r Av g . / (1 0 0 0 s ) Li n e 03 2 , 4 9 9 54 9 , 87 8 27 6 , 17 0 Pa g e 1 9 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 ) In t r a s t a t e 60 0 40 , 77 0 87 4 In t e r s t a t e 31 5 51 4 97 0 99 8 32 0 87 4 To t a l 39 2 11 4 01 1 76 8 34 3 , 74 8 Av g . / Li n e ANNUAL REPORT FOR SMALL TELEPHONE COMPANIES YEAR ENDED DECEMBER 31, 2005 CUSTOMER RELATIONS RULES COMPLIANCE Rule IDAPA 31,21.01.603 Rule IDAPA 31.41.01.105 Please provide copies of: Summary of Customer Relations RulesiQI'..Telephone Corporations Idaho Telephone Solicitation Act Notification Method of Notification: Mailed separately to customers Yes- No Included in directory Yes - No Date of notification July 2005 Alternate method of notification Rule IDAPA 31.41.01.403. Record of Complaints:Silver Star Telecom Number received by Company Category of complaints (if known): Deposit Disputes Charges on Bill DeniallT ermination Quality or Availability of Service Carrier Selection/Assignment Miscellaneous Rev 3/02 Page 20 CERTIFICATE State of Idaho County of Teton ) ss , the undersigned Allen R. Hoopes and of the Columbine Telephone Company, Inc. aha Teton Telecom Chad Turner 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.f?~ (Chief Officer) l).J (Officer in Charge of Accounts) Subscribed and Swam to Before Me this ;; y of (Year) CJtt?;p A /;It~ Notary Public ~~4- MICHELLE MOTZKUS.NOTARY PUBLIC CCUNTV OF STATE OFUNCQLN WYOMING MY COMMISSION EXPIRES 5/S0iMy Commission expires , (Year) Rev 3/02 gd kIexcel/j nelson/an u I rpts/tel annua I rpt Page 21