74
ATTACHMENT 1 12

ATTACHMENT 1 - puc.nh.gov

  • Upload
    others

  • View
    1

  • Download
    0

Embed Size (px)

Citation preview

Page 1: ATTACHMENT 1 - puc.nh.gov

ATTACHMENT 1

12

Page 2: ATTACHMENT 1 - puc.nh.gov

FairPoint CommunicationsAnalysis of ARMIS Net Return as used on PAP Penalty CalculationsData Source ARMIS 4301 Table 1Years 2000, 2005, 2006 and 2007

Attachment One

ARMIS Line ARMIS# VERMONT Column VT 2000 VT 2005 VT 2006 VT 2007 Ave. 05106/07

1090 Total Operating Revenues State + 172,980 143,324 143,503 138,102 141,6431190 Total Operating Expenses State - 125,534 127,188 136,405 130,846 131,480

1290 Other Operating Income/Loss State + (15) 38 19 22 261390 Total Non-operating Items State - 6,138 (8,959) (3,977) (3,161) (5,366)1490 Total Other Taxes State - 8,739 6,794 6,890 4,744 6,1431590 Federal Income Taxes State - 8,930 3,721 (497) (657) 856

1915 Net Return Interstate + 14,621 14,545 14,935 17,002 15,494"Net Return" = 38,245 29,163 19,636 23,354 24,051

% of ARMIS Return used in NY 36.2% 36.2% 36.2% 36.2% 36.2%36% of ARMIS "Net Return" $ 13,830 $ 10,546 $ 7,101 $ 8,44 $ 8,69739% of ARMIS "Net Return" $ 14,916 $ 11,374 $ 7,658 $ 9,108 $ 9,380

ARMIS Line ARMIS# NEW HAMPSHIRE Column NH 2000 NH 2005 NH 2006 NH 2007 Ave. 05106/07

1090 Total Operating Revenues State + 328,109 264,987 252,264 236,273 251,1751190 Total Operating Expenses State - 232,964 274,926 285,633 280,957 280,5051290 Other Operating Income/Loss State + (35) 111 50 21 61

1390 Total Non-operating Items State - (2,381) 656 (698) 1,203 387

1490 Total Other Taxes State - 6,424 2,058 (307) (4,336) (862)1590 Federal Income Taxes State - 26,105 (9,681) (15,172) (20,105) (14,986)1915 Net Return Interstate + 44,826 24,248 21,437 23,069 22,918

"Net Return" = 109,788 21,387 4,295 1,644 9,109

% of ARMIS Return used in NY 36.2% 36.2% 36.2% 36.2% 36.2%

36% of ARMIS "Net Return" $ 39,702 $ 7,734 $ 1,553 $ 595 $ 3,29439% of ARMIS "Net Return" $ 42,817 $ 8,341 $ 1,675 $ 641 $ 3,552

ARMIS Line ARMIS# MAINE Column ME 2000 ME 2005 ME 2006 ME 2007 Ave. 05/06/07

1090 Total Operating Revenues State + 348,037 295,905 289,508 286,877 290,763

1190 Total Operating Expenses State - 257,703 278,760 273,452 264,628 272,2801290 Other Operating Income/Loss State + (31) 120 61 25 69

1390 Total Non-operating Items State - 11,575 (6,984) (8,538) (15,864) (10,462)1490 Total Other Taxes State - 21,839 37,371 15,232 19,901 24,1681590 Federal Income Taxes State - 14,914 (9,991) (661) 1,262 (3,130)1915 Net Return Interstate + 32,183 25,790 33,431 32,688 30,636

"Net Return" = 74,158 22,659 43,515 49,663 38,612

% of ARMIS Return used in NY 36.2% 36.2% 36.2% 36.2% 36.2%

36% of ARMIS "Net Return" $ 26,845 $ 8,194 $ 15,736 $ 17,959 $ 13,963

39% of ARMIS "Net Return" $ 28,922 $ 8,837 $ 16,971 $ 19,369 $ 15,059

222,19180,43386,654

0%

73,20926,47428,552

-67%

67,44624,39026,304

-70%

74,66126,99929,118

-66%

71,77225,95427,991

-68%

Total Company Net Return36% of ARMIS "Net Return"

39% of ARMIS "Net Return"Percent Change from Base Yr.

013

Page 3: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:ST

UD

Y A

RE

A:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DM

AIN

E

From

: Jan

200

0 T

o: D

ee 2

000

NE

ME

App

rove

d by

OM

B

3060

-512

Edi

ton

Dat

e: 1

2120

00

Unr

estr

cted

Ver

sion

SU

BM

ISS

ION

02

TA

BL

E I

FCC

Pap

er R

epor

t 43.

.1A

RM

IS A

nnua

l Sum

mar

y R

epor

t

TA

BL

E 1

- C

OST

AN

D R

EV

EN

UE

- C

LA

SS A

AC

CO

UN

T L

EV

EL

RE

POR

TIN

G

(DoU

ars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gS

NF

A a

ndA

lIO

ller

Subj

ect T

oSt

ate

Inte

rsta

teSp

ecia

lT

otal

BlU

ing

&IX

(a)

(b)

(c)

Intr

oA

djus

men

tsSe

para

tions

(g)

(h)

Acc

eA

cces

sC

olle

ctio

n(v

)A

djus

tmen

ts(e

)(n

Com

mon

Una

Tra

ffc

Sens

itve

(s)

(t)

(u)

(d)

Pay

rnsl

de W

ir1

BFP

I T

otal

Swüc

hlng

I E

qUai

, I T

rans

port

I'fO

rm°l

Tot

al(I) û1 (k) (m)

(n)

Acc

es (

p) (

q) (

r)R

OW

(0)

Rev

enue

s. .

_-_.

._--

1010

Bas

c Lo

cal S

ervc

es23

2,29

7N

/A0

023

2,29

723

2,29

7o N/A

N/A

N/A

N/A

N/A

N/A

N1A

N/A

N/A

00

N/A

N/A

1020

Net

wrk

Acc

e Se

rvce

s16

6,73

7N

/A0

2,74

316

3.99

528

,435

135,

560

N/A

N/A

NIA

56,2

2617

,320

N/A

14,5

1028

31,8

5647

,478

135,

560

NIA

0

1030

Tol

l Net

wrk

Ser

vice

s82

,449

NIA

00

82,4

4982

,454

-4 N/A

N/A

N/A

00

N1A

00

00

0N

/A

1040

Mis

ella

neou

s22

,495

N/A

00

22,4

9513

,175

9,32

0N

/AN

/AN

/A1,

574

170

N/A

253

242

591

12,

910

6.10

0

1045

Non

regu

late

d15

,359

15,3

59N

/AN

/AN

1AN

/AN

IAN

/AN

/AN

IAN

/AN

1AN

/AN

1AN

/AN

IAN

/AN

/AN

/AN

/A

1050

SetU

emen

ts1,

465

NIA

00

1,46

51.

465

o N/A

NIA

N/A

00

N/A

00

00

00

0

1080

Unc

olle

cllb

les

10.9

2236

10

010

,560

9,78

877

3N

/AN

/AN

/A31

589

N/A

870

176

282

773

00

1090

Tot

al O

pera

ting

Rev

enue

s50

9,88

114

,998

02,

743

492,

140

34.0

3714

4,10

3N

/AN

/AN

IA57

,485

17,4

01N

/A14

,676

2832

,105

48,1

0713

7,69

78,

410

-4- E

xpen

ss

= ~ .i

-"-,

-11

20Pl

ant S

pecñ

ic79

.147

5,49

816

2673

,807

52,7

4020

,866

N/A

N/A

10,3

9410

,394

2,59

1N

/A2,

011

104.

812

5,34

420

,350

517

0

1130

Plan

t Non

-pec

ifc

24,8

741,

227

527

23,4

1616

,730

6,68

6N

/AN

/A3,

206

3,20

661

2N

IA69

68

1,31

52,

184

6,88

60

0

1140

Cus

tom

er O

pera

tions

Mar

ketin

g21

,756

2,77

50

018

,981

14.1

654,

816

N/A

N/A

2,30

92,

309

440

N/A

499

594

41,

562

4,81

60

0

1150

Cus

tom

er O

pera

tions

Ser

vice

s41

,857

4,49

50

5937

,302

27,8

079,

495

N/A

N/A

658

658

84N

/A97

399

580

3,39

14,

629

3.87

399

3

1160

Cor

pora

te O

pera

tions

45,4

212,

856

021

742

,347

30,8

4511

,502

N/A

N/A

4,23

44,

234

932

N/A

8310

81,

875

3,18

49,

293

1,14

11,

068

1170

Ace

ss39

.825

00

039

,825

36,7

093,

116

N/A

N/A

00

0N

/A0

00

00

NIA

3,11

6

1180

Dep

reci

atio

n/A

mor

tzat

ion

111,

865

1,36

35

810

109,

886

78.7

0731

.178

N/A

N/A

14.1

0714

,107

3,49

0N

IA3,

463

777,

031

9,90

531

,Q2

136

0

1185

FC

C E

xens

e A

djus

tmen

tN

IAN

1AN

/AN

/AN

/AN

/A-1 N/A

N/A

-1-1

0N

/A0

00

0-1

00

1190

Tot

al O

pera

ting

Exp

ense

s38

4,54

318

,215

2693

934

5,36

225

7,70

387

,658

N/A

N1A

34,9

0834

,908

8,15

0N

/A7,

599

607

18,3

5625

,550

76,8

135,

667

5,17

7

Oth

er O

pera

ting

Item

s

1 129010llerOperating Incme/Loss 1 -121 -21 01 431 -531 -311 -221 N/A 1 N/A 1 -101 -101 -21 N/A 1 -21 01 -4 -71 -221 01 01

NO

rHpe

ratln

g It

ems

1320

Inc

Eff

ect/J

uris

dict

nal D

ifer

ence

(R

ev)

-12,

525

NIA

N/A

0-1

2,52

5-1

2,52

5N

/AN

/AN

/AN

1AN

/AN

/AN

IAN

IAN

/AN

/AN

/AN

1AN

1AN

1A

1330

Ext

ordi

nary

Ite

ms

(Rev

)0

00

00

0o N/A

N/A

00

0N

/A0

00

00

00

134

AF

UD

C (

Rev

)1.

345

70

01,

338

955

384

N/A

N/A

181

181

35N

/A39

074

127

381

20

1350

Spe

cial

Cha

rges

(E

xp)

512

00

508

64

2 N1A

N/A

11

0N

/A0

00

12

00

1360

AU

Oth

er N

on-o

pera

ting

Item

s (R

ev)

-4.8

230

0-4

,823

00

o N/A

NIA

00

0N

/A0

00

00

00

1370

FCC

Non

-ope

ratin

g A

djus

tmnt

(E

xp)

N/A

N/A

NIA

NIA

N/A

NIA

o N/A

N/A

00

0N

IA0

00

00

00

1390

Tot

al N

OrH

pera

ting

Item

s (E

xp)

16,5

15-7

05,

329

11.1

9311

,575

-382

NIA

N1A

-180

-180

-35

N1A

-39

0-7

4-1

26-3

80-2

0

Page 4: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

Sta

te a

nd L

ocal

Inco

me

7,15

6-3

61

1420

Oth

er S

tate

and

Loc

al25

,059

0

1490

Tot

al O

ther

Tax

es32

,215

-361

Fede

ral Incme Taxes

1510

Fix

ed C

harg

es (

Exp

)18

.694

198

024

218

,255

13.0

175,

238

N/A

N/A

2,49

22,

492

477

N/A

541

61,

023

1,89

05,

206

320

1520

IRS

Inco

me

Adj

ustm

nt (

Rev

)74

0N

/A0

074

050

123

9N

/AN

IA11

411

422

N/A

250

4777

237

10

1530

FCC

Tax

able

Inc

ome

Adj

ustm

ent (

Rev

)N

/AN

/A0

N/A

NIA

N/A

7 NIA

NIA

33

1N

/A1

01

27

00

1540

ITC

Am

rtza

tion

(Rev

)87

19

00

862

617

245

NIA

NIA

117

117

22N

/A25

048

7924

41

0

1550

FC

C ir

e A

djus

tmen

t (R

ev)

N/A

N/A

N1A

N/A

N/A

N/A

o NIA

NIA

00

0N

/A0

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)34

,997

-1,0

20-1

06,

852

29,1

7514

,914

14,2

64N

/AN

1AN

IA5,

438

2,57

0N

/A1,

908

-194

4,28

46,

030

15,7

5120

0-1

,887

Plan

t-ln

-erv

lce

1620

Supp

ort P

lant

119.

398

4,43

661

3,48

311

1,41

781

,475

29,9

42N

/AN

/A13

,061

13,0

612,

503

N/A

2,87

315,

407

8,67

327

.141

2,80

00

1630

Ope

rato

r S

yste

ms

Equ

ipm

ent

1.68

588

0-1

311,

728

1,25

447

4N

/AN

IAN

/AN

/A0

NIA

047

447

4N

/A47

4N

/A0

1640

CO

E-S

witc

hing

362,

691

3,08

10

18,2

5234

1,35

827

7 ,9

0663

,453

N/A

NIA

12,5

3012

,530

38,4

27N

/A12

,495

050

,922

063

.53

NIA

016

50C

OE

-Tra

nsm

isio

n36

2,59

60

018

536

2,41

123

3,48

412

8,92

7N

/AN

/A45

,776

45,7

760

N/A

17,9

37N

IA17

.937

65,2

1412

8,92

7N

1A0

1660

Cab

le a

nd W

ire F

acili

ties

747,

540

00

9,87

073

7,67

051

8,67

721

8,99

3N

/AN

/A13

7,91

613

7.91

68

N/A

13,7

33N

IA13

,741

67.3

3621

8,99

3N

IA0

1670

lOT

Equ

ipm

ent

25,2

257,

726

01,

305

16,1

9412

,145

4,04

8N

IAN

IA4,

027

4,02

7N

/AN

/AN

/AN

/AN

IA21

4,04

8N

IAN

IA

1880

Am

rtiz

able

Ase

ts30

,504

1.36

30

5,09

324

,049

17,3

546,

695

NIA

NIA

3,15

63,

156

607

N/A

893

71,

307

2,11

56,

578

116

0

1890

Tot

al P

lant

In-S

ervi

ce1,

649,

638

16,6

9361

38,0

571,

594,

827

1,14

2.29

645

2,53

1N

IAN

/A21

6.66

216,

486

41,5

45N

/A47

,732

512

89,7

8914

3,36

044

9,61

52,

916

0Othr Investmnts

~ i- !.

1705

Oth

er J

uriic

tiona

l Ase

ts-N

et-3

1,59

2N

/AN

1A-6

,779

-24,

813

-24,

813

N/A

NIA

N/A

NIA

NIA

N/A

NIA

N/A

N/A

N/A

NIA

NIA

N/A

N1A

1710

Pro

pert

y H

eld

for

Fut

re U

se0

00

00

0o N/A

N/A

00

0N

IA0

00

00

00

1720

Plan

t Und

er C

onst

rctio

n41

,250

217

015

.269

25,7

6418

,391

7,37

3N

IAN

/A3.

803,

480

680

NIA

788

81,

455

2,39

17,

328

480

1730

Plan

t Acq

uisi

ton

Adj

ustm

ent

00

N/A

00

0o NIA

NIA

00

0N

IA0

00

00

00

1740

Inve

stm

nt in

Non

affl

iate

d C

ompa

nies

00

00

00

o NIA

NIA

00

0N

IA0

00

00

00

1750

Oth

er D

efer

rd C

harg

es14

,298

10

14,2

980

0o N1A

N/A

00

0N

/A0

00

00

00

1760

Inve

ntor

ies

12,4

93-2

50

2,95

49,

565

6,71

32.

851

N/A

N/A

1,35

61,

356

262

N/A

298

356

391

42,

833

180

1770

Cas

h W

orkn

g C

apita

lN

/AN

IAN

IAN

IAN

IAN

/A2,

106

N/A

NIA

1,00

11,

001

195

N/A

221

241

867

32,

093

130

1780

FC

C In

vest

mnt

Adj

ustm

ent

NIA

N/A

N1A

NIA

NIA

N/A

-120

N/A

NIA

-57

-57

-11

NIA

-13

0-2

4-3

8-1

19-1

0

1790

Tot

al O

ther

Inv

estm

ents

36,4

4919

30

25,7

4110

.515

291

12,2

10N

/AN

/A5.

780

5,78

01,

125

NIA

1,27

142,

413

3,94

012

,133

770

Res

rves

1820

Acu

mul

ated

Dep

reci

atio

n97

2,78

87,

871

2138

,095

926,

802

659,

658

267,

143

NIA

N1A

129,

523

129,

523

22,9

33N

/A27

,857

169

50,9

5985

,705

266,

187

956

0

1830

Acu

mul

ated

Am

ortz

atio

n14

,676

607

02,

784

11,2

868,

199

3.08

7N

/AN

IA1,

379

1,37

926

5N

/A30

33

571

925

2,87

621

10

1840

Def

errd

Ope

ratin

g In

com

e T

axes

55,4

7458

125

3,99

850

,890

38,0

6212

,828

NIA

N1A

4,36

74.

367

3,35

2N

IA1.

859

885.

299

3.17

12.8

314

50

1850

Cus

tom

er D

epos

it-6

1-3

0-1

4-6

4-4

-18

N1A

NIA

-6-8

-2N

IA-2

0-4

-6-1

80

0

1870

Oth

er D

efer

rd C

redi

t-2

3,40

0-1

,138

0-1

,759

-20,

508

-14,

682

-5,8

24N

/AN

IA-2

.782

-2,7

82-5

35N

IA-6

14-7

-1,1

55-1

.850

-5,7

87-3

60

1881

Oth

er lo

ng-T

enn

Uab

ilfüs

77 ,2

034,

408

0-3

1,05

710

3,85

276

,093

27,7

59N

/AN

1A13

,321

13,3

212.

552

NIA

2,94

332

5,52

68,

737

27,5

8417

50

1882

Def

errd

Tax

Uab

ilite

s16

,394

N1A

NIA

16,3

94N

IAN

/AN

IAN

1AN

/AN

/AN

IAN

IAN

IAN

/AN

IAN

IAN

/AN

/AN

/AN

/A

1883

Oth

er J

uriic

tiona

l Uab

ilitie

s &

Def

errd

10,3

81N

/AN

IA4,

237

6.14

46,

144

NIA

N/A

N/A

N/A

NIA

N/A

NIA

N/A

N/A

NIA

N1A

NIA

NIA

NIA

Cre

dit

1885

FCC

Res

rve

Adj

ustm

ntN

IAN

1AN

/AN

IAN

/AN

IAo NIA

NIA

00

0N

IA0

00

00

00

1890

Tot

al R

esrv

es1,

123,

436

12,3

0846

32,6

791.

078.

403

773,

428

304,

976

N/A

N1A

145,

799

145,

799

28,5

68N

IA32

,345

286

81,1

9798

,528

303,

525

1,45

10

Page 5: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inve

stm

ent

N/A

NJA

N/A

N/A

526,

938

369,

159

159,

765

N/A

N/A

76,4

4776

.47

14,1

04N

/A16

,660

240

31,0

0450

,771

158,

223

1,54

20

1915

Net

Ret

urn

N/A

N/A

N/A

N/A

N/A

N/A

32,1

83 N

/AN

/AN

/A12

,807

5,29

1N

/A4.

131

-353

9,06

813

,035

34,9

10N

/AN

/A

1920

Rat

e of

Ret

umN

IAN

/AN

/AN

/AN

/AN

/A20

.14

N/A

N/A

N/A

00

N/A

00

00

0N

/AN

/A

Mis

llane

ous

Dat

a19

50 U

felin

e A

djus

tmnt

N/A

N/A

N/A

N/A

0-5

55555 N/A

NIA

NIA

N/A

1960

Uni

vers

l Ser

vice

Fun

d -

Hig

h L

oop

Cos

tN

/AN

/AN

/AN

/A0

-10,

776

10,7

76 N

/AN

IAN

/AN

/A

1970

Com

mon

Une

Sup

port

..ong

Ten

nN

/AN

JAN

IAN

/AN

IAN

/Ao NIA

NIA

NIA

N/A

FOO

TN

OT

E T

AB

LE

Tab

Row

Co

FNI

F_I

1830

E1

TH

E R

EA

LOC

AT

ION

OF

$18

3,00

0 O

F P

OW

ER

AN

D C

OM

MO

N

CO

ST

S A

RE

INC

LUD

ED

IN T

HIS

AM

OU

NT

.

1640

E2

TH

E R

EA

OC

AT

ION

OF

$11

,232

,000

OF

PO

WE

R

AN

D C

OM

MO

N

CO

ST

S A

RE

INC

LUD

ED

IN T

HIS

AM

OU

NT

.16

50E

3T

HE

RE

ALO

CA

TIO

N O

F $

22,3

45,0

00 O

F P

OW

ER

AN

D C

OM

MO

N

CO

ST

S A

RE

INC

LUD

ED

IN T

HIS

AM

OU

NT

.

1590

E4

CH

AN

GE

ME

TH

OD

OF

CA

LCU

LAT

ION

TO

CO

LUM

N B

-C-D

-F18

80A

LL

5IN

VE

ST

ME

NT

AM

OU

NT

S C

HA

NG

ED

FR

OM

GS

F O

NLY

PE

R69

.310

TO

INC

LUD

E G

SF

. CO

E, l

OT

& C

WF

PE

R 6

9.30

9.

ALS

O A

FF

EC

TS

PA

RT

69

ALL

OC

AT

ION

OF

AN

Y L

INE

S D

EP

EN

DE

NT

ON

LE

AS

EH

OLD

INV

ES

TM

EN

T.

AL

LA

LL

6E

LIM

INA

TIO

N O

F U

NN

EC

ES

SA

RY

CO

NF

IDE

NT

IAL

RE

CO

RD

.

=E

RR

AT

A T

AB

LE

i-T

abR

owC

o1C

oC

o3C

oC

oC

oaC

o7Co8 COL9

Co1

0FN

I

=-

I15

90E

4

I16

80A

LL

5

IA

LL

AL

La

Page 6: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DM

AIN

E

From

: Jan

200

1 T

o: D

ec 2

001

NE

ME

App

rove

d by

OM

B30

60-0

512

Edi

tion

Dat

e: 1

2/20

01

Unr

estr

icte

d V

ersi

onS

UB

MIS

SIO

N 0

2

TA

BLE

I

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

TA

BLE

I -

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gSN

FAan

dA

ll O

ther

Sub

ject

To

Stat

eIn

ters

tate

Com

mon

Lin

eSp

ecia

lB

iling

&

IX

(a)

(b)

(c)

Intr

a-co

Adj

usm

ents

Sepa

ratio

ns(g

)(h

)(m

)A

cces

sC

olle

ctio

n(v

)A

djus

tmen

ts(e

)(f

)T

raff

c Se

nsiti

ve(s

)(u

)

(d)

Switc

hing

I Tra

nspo

rt

I Total

RO

W(n

) (p

) (r

)~ R

even

ues

= ~ ..

1010

Bas

ic L

ocal

Ser

vice

s24

6,45

3N

/A0

024

6,45

324

6,45

30

NJA

N/A

NJA

NJA

0N

/AN

/A

1020

Net

wor

k A

cces

s S

ervi

ces

180,

749

NJA

02,

724

178,

025

29,4

5414

8,57

158

,11

10,5

8714

,074

24,6

6665

,494

NJA

0

1030

Tol

l Net

wor

k S

ervi

ces

68,0

31N

JA0

068

,031

68,0

35-4

00

00

0N

/A-4

1040

Mis

cella

neou

s29

,977

NJA

00

29,9

7719

,083

10,8

943,

028

429

583

1,01

52,

391

4,46

00

1045

Non

regu

late

d17

,258

17,2

58N

JAN

/AN

JAN

/AN

JAN

/AN

/AN

JAN

JAN

/AN

JAN

/A

1050

Sette

men

ts1,

489

N/A

00

1,48

91,

469

00

00

00

00

1060

Unc

olle

ctib

les

11,1

1837

20

010

,746

9,94

580

132

056

7513

134

90

0

1090

Tot

al O

pera

ting

Rev

enue

s53

2,83

916

,886

02,

724

513,

228

354,

568

158,

660

61,1

1910

,960

14,5

8225

,550

67,5

354,

460

-4~ E

xpen

ses

1120

Pla

nt S

peci

fic75

,190

6,93

40

2668

,229

46,9

4019

,289

8,99

82,

702

1,91

74,

628

5,25

840

60

1130

Plan

t Non

-8pe

cifc

19,9

951,

137

042

18,8

1613

,359

5,45

72,

464

478

547

1,03

01,

943

00

1140

Cus

tom

er O

pera

tions

Mar

ketin

g17

,593

1,88

30

015

,710

11,4

844,

226

1,91

836

942

379

61,

512

00

1150

Cus

tom

er O

pera

tions

Ser

vces

39,4

504,

092

059

35,2

9828

,590

6,70

931

741

4860

41,

358

3,37

11,

058

1160

Cor

pora

te O

pera

tions

64,8

564,

607

021

160

,037

44,1

5615

,881

5,56

91,

735

1,28

03,

180

3,89

31,

208

2,03

2

1170

Acc

ess

27,1

590

00

27,1

5922

,969

4,19

00

00

00

NJA

4,19

011

80D

epre

ciat

ion/

Am

ortiz

tion

119,

943

1,65

30

618

117,

672

84,0

4033

,632

14,6

103,

660

3,60

67,

332

11,5

6612

50

1185

FC

C E

xpen

se A

djus

tmen

tN

JAN

/AN

/AN

/AN

JAN

JA-5

-20

-1-1

-20

0

1190

Tot

al O

pera

ting

Exp

ense

s36

4,18

420

,307

095

634

2,92

125

3,53

889

,378

33,8

938,

983

7,82

117

,569

25,5

275,

110

7,28

0O

ther

Ope

ratin

g It

ems

I 129

010t

herO

pera

ting

Inco

me/

Loss

es I

1,75

81 3

31 0

1 79

1 1,

6451

1,1

931

4521

214

1 41

1 49

1 90

1 14

61 2

1 01

Non

-ope

ratin

g It

ems

1320

Inc

Effe

ct/J

uris

dict

iona

l Dife

renc

e (R

ev)

-18,

564

N/A

N/A

0-1

8,56

4-1

8,56

4N

IAN

/AN

/AN

/AN

/AN

JAN

IAN

/A

1330

Ext

raor

dina

ry It

ems

(Rev

)23

00

230

00

00

00

00

0

1340

AF

UD

C (

Rev

)1,

952

90

01,

943

1,38

655

825

448

5610

519

63

0

1350

Spe

cial

Cha

rges

(E

xp)

563

10

537

2518

63

11

12

00

1360

All

Oth

er N

on-o

pera

ting

Item

s (R

ev)

-18,

941

00

-18,

941

00

00

00

00

00

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/AN

JA0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

36,0

92-8

019

,455

16,6

4517

,197

-552

-251

-48

-55

-104

-194

-30

Page 7: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

Fede

ral

Inco

me

Tax

es

1510

Fix

ed C

harg

es (

Exp

)20

,325

211

028

419

,829

14,0

545,

776

2,61

650

458

31,

093

2,03

433

0

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)27

0N

/A0

027

016

610

448

911

2036

10

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

NIA

N/A

0N

IAN

IAN

IA2

10

00

10

0

1540

ITC

Am

ortiz

atio

n (R

ev)

1,63

116

00

1,61

51,

154

462

219

4250

9314

83

0

1550

FC

C IT

C A

djus

tmen

t (R

ev)

NIA

N/A

N/A

NIA

NIA

NIA

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)40

,944

-1,5

930

8,00

334

,533

16,1

2818

,408

6,95

837

21,

788

1,91

012

,074

-234

-2,3

01

Plan

t-In

-Ser

vice

1620

Supp

ort P

lant

124,

999

4,42

60

3,95

111

6,62

286

,180

30,4

4212

,716

2,43

42,

805

5,26

49,

772

2,69

00

1630

Ope

rato

r S

yste

ms

Equ

ipm

ent

1,10

058

0-4

91,

491

1,08

240

9N

/A0

040

9N

/AN

/A0

1640

CO

E-S

witc

hing

387,

854

3,26

30

20,4

436

4,14

729

9,15

064

,997

12,8

8839

,445

12,6

6552

,109

0N

IA0

1650

COE- Transmission

416,

982

00

8,29

540

8,68

725

8,95

014

9,73

750

,402

018

,080

18,0

8081

,255

N/A

0

1660

Cab

le a

nd W

ire

Faci

lties

773,

136

00

11,9

9676

1,14

053

0,62

523

0,51

513

7,63

036

14,6

5314

,689

78,1

96N

/A0

1670

lOT

Equ

ipm

ent

29,Q

87,

812

01,

701

19,5

3514

,651

4,88

44,

858

N/A

NIA

N/A

26N

/AN

/A

1680

Am

ortiz

able

Ass

ets

31,9

321,

151

03,

119

27,6

6219

,934

7,72

83,

494

670

769

1,44

62,

714

730

1690

Tot

al P

lant

In-S

ervi

ce1,

765,

050

16,7

090

49,0

571,

699,

284

1,21

0,57

348

8,71

222

1 ,9

8842

,584

48,9

7291

,998

171,

963

2,76

30

Oth

er I

nves

tmen

ts

= ~ QC

1705

Oth

er J

uris

dict

iona

l Ass

ets-

Net

-56,

008

N/A

N/A

-8,8

05-4

7,20

3-4

7,20

3N

/AN

/AN

IAN

/AN

IAN

/AN

IAN

IA

1710

Pro

pert

Hel

d fo

r F

utur

e U

se0

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n21

,986

103

0-1

0,09

931

,982

22,7

919,

192

4,16

879

490

91,

712

3,26

052

0

1730

Pla

nt A

cqui

sitio

n A

djus

tmen

t1

0N

IA0

00

00

00

00

00

1740

Inve

stm

ent i

n N

onaf

flia

ted

Com

pani

es0

00

00

00

00

00

00

0

1750

Oth

er D

efer

red

Cha

rges

18,8

050

018

,805

00

00

00

00

00

1760

Inve

ntor

ies

23,8

93-3

40

4,10

819

,819

13,8

235,

996

2,73

052

560

51,

136

2,09

734

0

1770

Cas

h W

orki

ng C

apita

lN

/AN

IAN

IAN

/AN

IAN

IA3,

177

1,46

128

032

460

61,

092

170

1780

FC

C In

vest

men

t Adj

ustm

ent

NIA

N/A

N/A

N/A

NIA

NIA

-114

-52

-10

-11

-21

-4-1

0

1790

Tot

al O

ther

Inv

estm

ents

8,67

869

04,

010

4,59

9-1

0,58

918

,251

8,30

81,

589

1,82

73,

433

6,40

910

20

- Res

erve

s18

20A

ccum

ulat

ed D

epre

ciat

ion

1,05

8,66

911

,426

041

,984

1,00

5,25

971

1,95

029

3,30

813

5,13

424

,745

29,0

8853

,998

103,

294

881

0

1830

Acc

umul

ated

Am

ortiz

atio

n13

,867

565

0-8

7714

,179

10,3

063,

873

1,69

232

437

370

11,

311

170

0

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es54

,826

519

0-4

3254

,739

41,0

4713

,691

4,42

3,54

21,

907

5,53

73,

578

135

0

1850

Cus

tom

er D

epos

its-8

8-3

0-1

-84

-60

-24

-11

-2-2

-5-9

00

1870

Oth

er D

efer

red

Cre

dits

-32,

202

-1,8

450

-5,4

34-2

4,92

3-1

7,76

2-7

,161

-3,2

68-6

26-7

23-1

,355

-2,4

98-4

00

1881

Oth

er L

ong-

Ter

m L

iabi

lties

77,2

034,

229

01,

541

71,4

3352

,811

18,6

238,

476

1,62

31,

868

3,50

86,

536

103

0

1882

Def

erre

d T

ax L

iabi

lties

16,2

25N

/AN

/A16

,225

NIA

NIA

N/A

NIA

N/A

NIA

NIA

N/A

N/A

N/A

1883

Oth

er J

uris

dict

iona

l Lia

bilti

es &

Def

erre

d4,

529

NIA

NIA

-2,5

627,

091

7,09

1N

IAN

/AN

IAN

/AN

IAN

/AN

/AN

/A

Cre

dits

1885

FC

C R

eser

ve A

djus

tmen

tN

IAN

/AN

IAN

/AN

IAN

/A0

00

00

00

0

1890

Tot

al R

eser

ves

1,19

3,03

014

,892

050

,44

1,12

7,69

380

5,38

332

2,31

014

6,46

429

,606

32,5

1262

,384

112,

213

1,25

00

Page 8: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a18

4,65

383

.831

14,5

6818

,287

33,

0741

,174

16,1

131,

306

4,03

64,

884

22.3

00

00

Mis

cella

neou

s D

ata

FOOTNOTE TABLE

Tab

leR

owC

OL

FN#

Foot

eI

1590

E1

CH

AN

GE

ME

TH

OD

OF

CA

LCU

LAT

ION

TO

CO

LUM

N B

-C-D

-F

B2

ELI

MIN

AT

E T

HE

ST

AT

E T

AX

AC

CO

UN

TS

FO

RM

ER

LY IN

CLU

DE

D.

C3

ELI

MIN

AT

E T

HE

ST

AT

E T

AX

AC

CO

UN

TS

FO

RM

ER

LY IN

CLU

DE

D.

1680

AL

L4

INV

ES

TM

EN

T A

MO

UN

TS

CH

AN

GE

D F

RO

M G

SF

ON

LY P

ER

69.3

10 T

O IN

CLU

DE

GS

F, C

OE

, lO

T &

CW

F P

ER

69.

309.

ALS

O A

FF

EC

TS

PA

RT

69

ALL

OC

AT

ION

OF

AN

Y L

INE

S D

EP

EN

DE

NT

ON

LE

AS

EH

OLD

INV

ES

TM

EN

T.

AL

LA

LL

5C

OR

RE

CT

ION

OF

PA

RT

69

FA

CT

OR

S F

OR

lOT

CA

T 1

, CO

E C

AT

2,

eO

PE

RA

TO

R S

ER

VIC

E E

XP

EN

SE

AN

D C

US

T S

VC

CA

T 1

...

6E

LIM

INA

TIO

N O

F U

NN

EC

ES

SA

RY

CO

NF

IDE

NT

IAL

RE

CO

RD

.\C

ER

RA

TA

TA

BL

ET

able

Row

CO

L1

CoI

2C

oI3

CoI

4C

OIS

Co6

CoI

7C

OL

8C

OL

9C

o10

FN#

I15

90E

1

i15

90B

2

I15

90C

3

i16

80A

LL

4

IA

LL

AL

L5

IA

LL

AL

L6

Page 9: ATTACHMENT 1 - puc.nh.gov

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:C

OSA

:

VE

RIZ

ON

NE

W E

NG

LAN

DM

AIN

E

Fro

m: J

an 2

002

To:

Dec

200

2

NE

ME

App

rove

d by

OM

B

3060

-051

2E

dKio

n D

ate:

121

2002

Unr

estr

icte

d V

ersi

onS

UB

MIS

SIO

N 0

2

TA

BLE

I

TA

BLE

I -

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsS

ubje

ct T

oSt

ate

Inte

rsta

teC

omm

on L

ine

Spec

ial

Bill

ng

&

IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)T

raff

c Se

nsiti

veA

cces

sC

olle

ctio

n(v

)

(I)

Switching I Transport

I Total

(s)

(u)

RO

W(n

) (p

) (r

)- R

even

ues

1010

Bas

ic L

ocal

Ser

vice

s25

2,11

6N

/A0

252,

116

252,

116

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

cces

Ser

vice

s15

5,89

3N

/A2,

569

153,

324

15,0

6913

8,25

558

,602

8,31

013

,537

21,8

4957

,804

N/A

0

1030

Tol

l Net

wor

k S

ervi

ces

57,2

82N

/A0

57,2

8257

,282

00

00

00

N/A

0

1040

Mis

cella

neou

s28

,513

N/A

028

,513

17,4

3711

,076

3,36

342

457

81,

004

2,50

14,

126

81

1045

Non

regu

late

d16

,868

16,8

68N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1050

Selli

emen

ts1,

562

N/A

01,

562

1,56

20

00

00

00

0

1060

Unc

olle

ctib

les

21,5

2088

60

20,6

3413

,920

6,71

42,

799

407

627

1,03

42,

877

13

1090

Tot

al O

pera

ting

Rev

enue

s49

0,71

315

,982

2,56

947

2,16

232

9,54

514

2,61

759

,166

8,32

713

,489

21,8

1957

,429

4,12

578

= N =E

xpen

ses

1120

Pla

nt S

peci

fic74

,723

5,39

126

69,3

0649

,597

19,7

099,

429

2,89

51,

078

3,98

04,

793

562

945

1130

Pla

nt N

on-S

peci

fic17

,003

822

6516

,116

11,4

934,

623

2,19

541

836

178

21,

510

013

6

1140

Cus

tom

er O

pera

tions

Mar

ketin

915

,910

833

015

,076

10,8

804,

196

1,99

137

932

870

91,

373

012

4

1150

Cus

tom

er O

pera

tions

Ser

vice

s38

,652

3,91

859

34,6

7425

,888

8,78

624

310

818

3,10

74,

127

1,29

211

60C

orpo

rate

Ope

ratio

ns74

,108

4,44

820

369

,457

51,1

2718

,330

6,02

81,

942

752

2,69

94,

544

1,91

93,

140

1170

Acc

ess

25,3

050

025

,305

20,8

904,

415

00

00

0N

/A4,

415

1180

Dep

reci

atio

n! A

mor

tizat

ion

123,

032

1,47

962

512

0,92

886

,432

34,4

9715

,539

3,77

02,

682

6,50

011

,068

159

1,23

1

1185

FCC

Exp

ense

Adj

ustm

ent

N/A

N/A

N/A

N/A

N/A

-4-2

00

-1-1

00

1190

Tot

al O

pera

ting

Exp

ense

s36

8,73

316

,892

978

350,

863

256,

306

94,5

5235

,422

9,41

35,

209

14,6

8726

,393

6,76

711

,283

Oth

er O

pera

ting

Item

s

1 129010ther Operating Income/Losses I -1491 -51 741 -2181 -1561 -611 -291 -61 -51 -101 -201 01 -21

Non-operating Items

1320

Inc

Eff

ectJ

uris

dict

iona

l Dif

eren

ce (

Rev

)12

,323

N/A

012

,323

12,3

23N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1330

Exraordinary Items (Rev)

-2,4

08-2

4-2

,384

00

00

00

00

00

1340

AFU

DC

(R

ev)

1 ,4

3614

01,

422

1,01

540

719

236

3268

132

312

1350

Spe

cial

Cha

rges

(E

xp)

471

046

47

52

10

00

10

0

1360

All

Oth

er N

on-o

pera

ting

Item

s (R

ev)

2,72

60

2,72

60

00

00

00

00

0

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-13,

607

1112

1-1

3,73

9-1

3,33

4-4

05-1

91-3

6-3

1-6

8-1

32-3

-12

Page 10: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

I1410lState and Local I

ncom

e 2,

162

-472

02,

634

1,88

475

075

021

434

247

-360

..l12

01

I14

2010

ther

Sta

te a

nd L

ocal

25,4

5823

448

25,1

7617

,650

7,52

63,

546

676

583

1,26

42,

446

501

2201

I14

901

Tot

al O

ther

Tax

es27

,620

-238

4827

,810

19,5

348,

276

4,29

688

961

71,

511

2,08

642

134

11

Fede

ral

Inco

me

Tax

es

1510

Fix

ed C

harg

es (

Exp

)18

,506

180

246

18,0

8012

,846

5,23

32,

467

470

406

879

1,70

035

153

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)66

6N

/A0

666

466

200

9418

1534

651

6

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A3

10

01

10

015

40IT

C A

mor

tizat

ion

(Rev

)76

77

076

054

221

710

220

1737

711

6

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)26

,231

-313

-4,0

5530

,599

18,5

3312

,068

5,93

1..5

82,

538

1,65

59,

529

-952

-4,0

95Pl

ant-

In-S

ervi

ce

1620

Support Plant

131,

112

5,56

93,

667

121,

875

88,2

2233

,653

14,4

262,

747

2,37

35,

141

9,92

53,

263

896

1630

Ope

rato

r S

yste

ms

Equ

ipm

ent

1,05

155

-160

1,15

583

831

7N

/A0

031

7N

/AN

/A0

1640

CO

E-S

witc

hing

402,

285

3,09

922

,282

376,

904

307,

303

69,6

0113

,726

42,1

13o 42,113

0N

/A13

,762

1650

CO

E-T

rans

mis

sion

443,

430

744

442,

718

284,

477

158,

242

55,7

470

21,5

8621

,586

80,9

08N

/A0

1660

Cable and Wire Facilties

790,

833

08,

283

782,

550

549,

899

232,

651

146,

307

6414

,847

14,9

1171

,433

N/A

016

70lO

T E

quip

men

t31

,984

7,86

81,

213

22,9

0417

,178

5,72

65,

696

N/A

N/A

N/A

30N

/AN

/A

1680

Am

ortiz

able

Ase

ts32

,429

1,57

62,

734

28,1

1920

,106

8,01

33,

779

720

622

1,34

72,

600

5223

516

90T

otal

Pla

nt In

-Ser

vice

1,83

3,15

718

,168

38,7

641,

776,

225

1,26

8,02

350

8,20

223

9.68

145

,644

39,4

2985

,415

164,

896

3,31

514

,893

= N i-O

ther

Inv

estm

ents

1705

Oth

er J

uris

dict

iona

l Ase

ts-N

et-3

7,75

8N

/A15

,748

-53,

506

-53,

506

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1710

Pro

pert

Hel

d fo

r F

utur

e U

se0

01

-1-1

00

00

00

00

1720

Pla

nt U

nder

Con

stru

ctio

n21

,060

111

-1,2

8622

,235

15,8

756,

360

3,00

157

149

41,

069

2,06

242

186

1730

Plan

t Acq

uis~

ion

Adj

ustm

ent

00

00

00

00

00

00

0

1740

Inve

stm

ent i

n N

onaf

fliat

ed C

ompa

nies

00

00

00

00

00

00

0

1750

Oth

er D

efer

red

Cha

rges

181,

071

018

1,07

10

00

00

00

00

0

1760

Inve

ntor

ies

500

51-2

2,74

223

,191

16,2

966,

895

3,25

361

953

51,

159

2,23

545

202

1770

Cash Working Cap~al

N/A

NJA

N/A

N/A

N/A

6,05

12,

852

543

469

1,01

61,

966

3917

717

80FC

C I

nves

tmen

t Adj

ustm

ent

N/A

N/A

N/A

N/A

N/A

-106

-50

-9..

-18

-34

-1-3

1790

Tot

al O

ther

Inve

stm

ents

164,

873

163

172,

792

..,08

1-2

1 ,3

3619

,200

9,05

61,

724

1 ,4

903,

227

6,22

912

556

3- R

eser

ves

1820

Acc

umul

ated

Dep

reci

atio

n1,

149,

656

11,3

3046

,494

1,09

1,83

277

6,89

131

4,94

115

0,74

328

,041

24,1

6552

,297

101,

687

1,06

59,

149

1830

Acc

umul

ated

Am

ortiz

atio

n15

,121

792

2,25

312

,075

8,65

23,

423

1;57

630

025

956

21,

085

103

9818

40D

efer

red

Ope

ratin

g In

com

e T

axes

63,2

18-1

,112

6,42

357

,906

43,2

8914

,618

4,72

93,

888

910

4,87

63,

544

199

1,27

0

1850

Cus

tom

er D

epos

its-9

2-3

-13

-76

-54

-22

-10

-2-2

-4-7

0-1

1870

Other Deferred Credit

-35,

212

-1,7

56-1

,029

-32,

427

-23,

149

-9,2

78-4

,376

..33

-720

-1,5

59-3

,010

-61

-272

1881

Oth

er L

ong-

Ter

m L

iabi

litie

s77

,081

4,50

3-3

672

,613

52,5

6420

,050

9,45

71,

801

1,55

63,

370

6,50

513

158

818

82D

efer

red

Tax

Lia

bil~

ies

16,2

25N

/A16

,225

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1883

Oth

er J

uris

dict

iona

l Lia

bilti

es &

Def

erre

d10

,456

N/A

5,31

65,

140

5,14

0N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

Cre

dits

1885

FC

C R

eser

ve A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A0

00

00

00

018

90T

otal

Res

erve

s1,

296,

452

13,7

5475

,635

1 ,2

07,0

6486

3,33

134

3,73

216

2,11

833

,195

26,1

6859

,542

109,

803

1,43

710

,832

Page 11: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

Mis

cella

neou

s D

ata

FOOTNOTE TABLE

Tab

leR

owC

OL

FN#

Foot

nota

IA

LL

AL

L1

BA

SIS

OF

PR

ES

EN

TA

TIO

N: T

HE

FE

DE

RA

L C

OM

MU

NIC

AT

ION

S

CO

MM

ISS

ION

(F

CC

) D

OC

KE

T N

O. 8

6-11

1 R

EQ

UIR

ED

TH

AT

TIE

R 1

LO

CA

L E

XC

HA

NG

E C

AR

RIE

RS

PR

EP

AR

E A

CO

ST

ALL

OC

AT

ION

MA

NU

AL

(CA

M)

FO

R T

HE

FC

C'S

RE

VIE

W A

ND

AP

PR

OV

AL.

TH

E V

ER

IZO

N T

ELE

PH

ON

E C

OM

PA

NIE

S C

AM

DE

SC

RIB

ES

TH

E C

OS

T A

LLO

CA

TIO

N S

YS

TE

M U

SE

D

BY

NE

W E

NG

LAN

D T

ELE

PH

ON

E &

TE

LEG

RA

PH

CO

MP

AN

Y

(TH

E C

OM

PA

NY

) T

O A

PP

OR

TIO

N C

OS

TS

BE

TW

EE

NIT

S R

EG

ULA

TE

D A

ND

NO

N-R

EG

ULA

TE

D A

CT

IVIT

IES

IN

AC

CO

RD

AN

CE

WIT

H T

HE

FC

C'S

RU

LES

AN

D R

EG

ULA

TIO

NS

. TH

E

VE

RIZ

ON

TE

LEP

HO

NE

CO

MP

AN

IES

CA

M, A

S A

ME

ND

ED

TH

RO

UG

H D

EC

EM

BE

R 3

1, 2

001

HA

S B

EE

N F

ILE

D W

ITH

TH

E=

FC

C. T

HE

CO

MP

AN

Y'S

FC

C R

EP

OR

T 4

3-03

, AR

MIS

JO

INT

~ ~C

OS

T R

EP

OR

T W

AS

PR

EP

AR

ED

PU

RS

UA

NT

TO

TH

E V

ER

IZO

N

TE

LEP

HO

NE

CO

MP

AN

IES

CA

M, T

HE

FC

C'S

JO

INT

CO

ST

OR

DE

RS

ISS

UE

D IN

CO

NJU

NC

TIO

N W

ITH

FC

C D

OC

KE

TN

O.8

6-11

1 A

ND

TH

E F

CC

'S P

UB

LIS

HE

D R

ULE

S A

ND

RE

GU

LAT

ION

S T

HE

RE

TO

(IN

CLU

DIN

G 4

7 C

FR

SE

CT

ION

S 3

2.23

,

32.2

7,64

.901

AN

D 6

4.90

3) IN

FO

RC

E A

S O

F D

EC

EM

BE

R

10, 2

001.

TH

IS R

EPO

RT

WA

S PR

EPA

RE

D F

OR

TH

E P

UR

POSE

OF

CO

MP

LYIN

G W

ITH

TH

OS

E R

ULE

S A

ND

RE

GU

LAT

ION

S A

ND

IS

NO

T IN

TE

ND

ED

TO

BE

A C

OM

PLE

TE

PR

ES

EN

TA

TIO

N O

F T

HE

CO

MP

AN

YS

CO

NS

OLI

DA

TE

D F

INA

NC

IAL

ST

AT

EM

EN

TS

.

1670

M2

CO

RR

EC

TE

D P

AR

T 6

9 A

LLO

CA

TIO

N. F

AC

TO

RS

WE

RE

RE

VE

RS

ED

BE

TW

EE

N C

OLU

MN

S M

AN

D S

.

S3

CO

RR

EC

TE

D P

AR

T 6

9 A

LLO

CA

TIO

N. F

AC

TO

RS

WE

RE

RE

VE

RS

ED

BE

TW

EE

N C

OLU

MN

S M

AN

D S

.

AL

LA

LL

4IN

VE

ST

ME

NT

AM

OU

NT

S C

HA

NG

ED

FR

OM

GS

F A

ND

ON

LY P

ER

69.3

10 T

O IN

CLU

DE

GS

F, C

OE

, lO

T &

CW

F P

ER

69.

309.

ALS

O A

FF

EC

TS

PA

RT

69

ALL

OC

AT

ION

OF

AN

Y L

INE

S D

EP

EN

DE

NT

ON

LE

AS

EH

OLD

INV

ES

TM

EN

T.

Page 12: ATTACHMENT 1 - puc.nh.gov

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DM

AIN

E

Fro

m: J

an 2

003

To:

Dec

200

3

NE

ME

App

rove

d by

OM

B

3060

-051

2E

ditio

n D

ate:

12/

2003

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

02

TA

BLE

I

TA

BLE

I -

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsSu

bjec

tTo

Stat

eIn

ters

tate

Com

mon

Lin

eSp

ecia

lB

iling

&

IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)Traffc Sensitive

Acc

ssC

olle

ctio

n(v

)

(I)

Switching I Transport I Total

(s)

(u)

RO

W(n

) (p

) (r

)R

even

ues

= N ~

1010

Bas

ic L

ocal

Ser

vice

s23

7,03

9N

/A0

237,

039

237,

039

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

cces

s S

ervi

ces

148,

057

N/A

2,51

414

5,54

213

,910

131,

633

54,1

147,

385

10,1

8717

,573

59,9

46N

/A0

1030

Tol

l Net

wor

k S

ervi

ces

49,6

16N

/A0

49,6

1649

,617

00

00

00

N/A

010

40M

isce

llane

ous

39.3

37N

/A0

39,3

3727

,556

11,7

813,

993

567

596

1,16

72,

791

3,65

917

110

45N

onre

gula

ted

13,4

1613

,416

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1060

Unc

olle

ctib

les

10,4

3928

70

10,1

529,

252

900

373

5459

113

413

01

1090

Tot

al O

pera

ting

Rev

enue

s47

7,02

613

,129

2,51

446

1,38

331

8,87

014

2,51

357

,734

7,89

810

,724

18,6

2762

,323

3,65

917

0E

xpen

ses

1120

Pla

nt S

peci

fic78

,115

5,34

726

72,7

4251

,931

20,8

1110

,461

1,99

51,

270

3,27

45,

764

662

651

1130

Pla

nt N

on-S

peci

fic28

,915

1,37

196

27,4

4819

,488

7,96

03,

724

708

612

1,32

52,

680

023

111

40C

usto

mer

Ope

ratio

ns M

arke

ting

18,3

9986

90

17,5

2912

,651

4,87

92,

282

434

375

812

1,64

30

141

1150

Cus

tom

er O

pera

tions

Ser

vice

s39

,446

4,17

059

35,2

1726

,294

8,92

424

610

818

3,15

64,

192

1,31

211

60G

ener

al &

Adm

inis

trat

ive

99,3

935,

004

214

94,1

7567

,937

26,2

389,

657

694

1,35

52,

059

7,75

52,

599

4,16

911

70A

ccss

26,0

870

026

,087

20,5

105,

577

00

00

0N

/A5,

577

1180

Dep

reci

atio

n/A

mor

tizat

ion

127,

480

1 ,4

4863

212

5,39

989

,370

36,0

2916

,059

3,68

42,

794

6,53

112

,083

154

1,20

311

85F

CC

Exp

ense

Adj

ustm

ent

N/A

N/A

N/A

N/A

N/A

-7-3

-1-1

-1-2

00

1190

Tot

al O

pera

ting

Exp

ense

s41

7,83

518

,210

1,02

739

8,59

828

8,18

011

0,41

142

,426

7,52

46,

413

14,0

1833

,078

7,60

513

,283

Other Operating Items

1 129010ther Operating Income/Losses I -1241 -71 01 -1171 -831 -341 -161 -31 -31 -61 -111 01 -11

Non

-ope

ratin

g It

ems

1320

Inc

Eff

ect/J

uris

dict

iona

l Dif

fere

nce

(Rev

)14

,236

N/A

014

,236

14,2

36N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A13

30E

xtra

ordi

nary

Item

s (R

ev)

00

00

00

00

00

00

0

1365

Non

-ope

ratin

g In

com

e an

d E

xpen

ses

-14,

076

-5-1

4,80

273

151

921

198

1916

3570

16

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

013

90T

otal

Non

-ope

ratin

g Ite

ms

(Exp

)-1

615

14,8

02-1

4,96

7-1

4,75

5-2

11-9

8-1

9-1

6-3

5-7

0-1

-6

Page 13: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

State and Local

Inco

me

-3,1

251,

162

0-4

,287

-3,4

15-8

71-3

4210

8-6

739

19-1

66-4

21

1420

Oth

er S

tate

and

Loc

al26

,992

228

4826

,715

18,9

887,

728

3,59

268

359

11,

279

2,58

647

223

1490

Tot

al

Oth

er

Tax

es

23,8

671,

391

4822

,428

15,5

726,

856

3,25

179

152

31,

318

2,60

5-1

19-1

99

1510

Fix

ed C

harg

es (

Exp

)17

,361

155

193

17,0

1412

,062

4,95

22,

304

438

379

820

1,65

530

143

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)46

2N

/A0

462

328

134

6212

1022

441

4

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

0

1540

ITC

Am

ortiz

atio

n (R

ev)

467

40

463

329

134

6212

1022

451

4

1550

FCC

IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)5,

777

-2,3

26-4

,963

13,0

665,

991

7,07

83,

402

-301

1,19

186

18,

736

-1,3

50-4

,571

Fede

ral

Inco

me

Tax

es

1620

Sup

port

Pla

nt13

5,21

54,

323

2,72

912

8,16

392

,500

35,6

6315

,219

2,89

42,

503

5,42

010

,926

3,15

494

4

1630

CO

E-O

pera

tor

Sys

tem

s E

quip

men

t1,

212

55-9

71,

253

910

344

N/A

00

344

N/A

N/A

0

1640

CO

E-S

witc

hing

404,

986

3,51

615

,546

385,

924

314,

658

71,2

6714

,054

43,1

21o 43.121

0N

/A14

,091

1650

CO

E-T

rans

mis

sion

458,

614

0-3

,306

461,

919

292,

422

169,

497

57,3

030

22,1

7922

.179

90,0

15N

/A0

1660

Cab

le a

nd W

ire

Faci

lties

809,

804

010

,481

799,

323

561,

685

237,

637

149,

443

6515

,166

15,2

3172

,964

N/A

0

1670

lOT

Equ

ipm

ent

30,2

036,

035

-1,2

0125

,370

19,0

276,

342

6,30

9N

/AN

/AN

/A33

N/A

N/A

1680

Am

ortiz

able

Ass

ets

16,4

7468

8-1

,323

17,1

1012

,187

4,92

22,

312

440

380

824

1,65

7-1

414

4

1690

Tot

al P

lant

In-S

ervi

ce1,

856,

507

14,6

1622

,829

1,81

9,06

21,

293,

389

525,

673

244,

641

46,5

2040

,227

87,1

1817

5,59

53,

140

15,1

79

Plan

t-In

-Ser

vice

= ~ ..17

05O

ther

Jur

isdi

ctio

nal A

sset

s-N

et-1

5,88

6N

/A10

,903

-26,

789

-26,

789

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1710

Propert Held for Future Use

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n7,

018

-96

-4,8

5511

,969

8,51

23,

456

1,61

030

626

557

41.

152

2110

0

1730

Pla

nt A

cqui

sitio

n A

djus

tmen

t0

00

00

00

00

00

00

1740

Inve

stm

ent i

n N

onaf

flia

ted

Com

pani

es0

00

00

00

00

00

00

1750

Oth

er D

efer

red

Cha

rges

144,

612

014

4,61

20

00

00

00

00

0

1760

Inve

ntor

ies

608

55-4

259

541

817

782

1614

2959

15

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

/A-3

8-1

8-3

-3-6

-13

-1-1

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-9

9-4

6-9

-8-1

6-3

3-1

-3

1790

Tot

al O

ther

Inv

estm

ents

136,

352

-41

150,

618

-14,

225

-17,

858

3,49

61,

628

310

268

580

1,16

521

101

Oth

er I

nves

tmen

ts

1820

Acc

umul

ated

Dep

reci

atio

n1,

229,

242

11,2

5842

,999

1,17

4,98

683

4,37

134

0,61

516

0,90

529

,033

26,0

2555

,191

114,

026

1,02

09,

472

1830

Acc

umul

ated

Am

ortiz

atio

n0

00

00

00

00

00

00

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es52

,625

-1,6

47-6

,706

60,9

7845

,533

15,4

464,

815

3,86

21,

023

4,95

74,

213

198

1,26

2

1850

Cus

tom

er D

epos

its-1

05-3

-3-9

9-7

0-2

8-1

3-3

-2-5

-10

0-1

1865

Oth

er L

ong-

term

Lia

bilit

ies

& D

efer

red

41 ,4

442,

190

-32,

285

71,5

3951

,644

19,8

959,

258

1,76

01,

522

3,29

66,

646

121

574

Cre

dits

1882

Def

erre

d T

ax L

iabi

lties

71N

/A71

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1883

Oth

er J

uris

dict

iona

l Lia

bilit

ies

& D

efer

red

18,0

92N

/A3,

764

14,3

2814

,328

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Cre

dits

1885

FC

C R

eser

ve A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1890

Tot

al R

eser

ves

1,34

1,37

011

,798

7,83

91,

321,

733

945,

806

375,

927

174,

965

34,6

5328

,568

63,4

4112

4,87

51,

339

11,3

08

Res

erve

s

Page 14: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inve

stm

ent

N/A

N/A

N/A

483,

104

329,

724

153,

242

71,3

0512

,177

11,9

2724

,258

51,8

851,

822

3,97

3

1915

Net

Ret

urn

N/A

N/A

N/A

N/A

N/A

18,3

458,

738

-100

2.61

02,

460

17,9

63N

/AN

/A

1920

Rat

e of

Ret

urn

N/A

N/A

N/A

N/A

N/A

11.9

70

00

00

N/A

N/A

Mis

cella

neou

s D

ata

1950

Life

line

Adj

ustm

ent

N/A

N/A

N/A

0-5

4354

3N

/AN

/AN

/AN

/AN

/AN

/AN

/A

1960

Uni

vers

al S

ervi

ce F

und

- H

igh

Loop

Cos

tN

/AN

/AN

/A0

-5,2

065,

206

NIA

N/A

N/A

N/A

N/A

N/A

NIA

1970

Com

mon

Lin

e S

uppo

rt-L

ong

Ter

mN

/AN

/AN

/AN

/AN

/A-4

94-4

94N

/AN

/AN

/AN

/AN

/AN

IA

FOO

TN

OT

E T

AB

LE

Tab

leR

oweo

lFN

#Fo

otno

tei

AL

LH

1T

HE

INT

ER

ST

AT

E C

OLU

MN

DO

ES

NO

T M

EE

T T

HE

PR

ICE

CA

P

OR

DE

R O

N R

EC

ON

SID

ER

AT

ION

DE

FIN

ITIO

N O

F T

OT

AL

INT

ER

ST

AT

E

AN

D S

HO

ULD

NO

T B

E R

EC

ON

SID

ER

AT

ION

DE

FIN

ITIO

N O

F T

OT

AL

INT

ER

ST

AT

E A

ND

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S L

EV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

.F

2. I

NV

ES

TM

EN

T A

MO

UN

TS

RE

FLE

CT

ED

IN L

INE

S 1

620

TH

RO

UG

H

1890

OF

CO

LUM

NS

(F

) T

HR

OU

GH

(V

) R

EP

RE

SE

NT

TH

E

AVERAGE OF MONTHLY BALACES. ADJUSTMENTS TO

=Y

EA

R-E

ND

BA

LAN

CE

S T

O C

ON

VE

RT

TO

AV

ER

AG

E B

ALA

NC

ES

~A

RE

MA

DE

IN C

OLU

MN

(D

).(.

G3

TH

E S

TA

TE

AM

OU

NT

S R

EF

LEC

TE

D IN

CO

LUM

N (

G)

AR

E N

OT

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D

FO

R S

TA

TE

RA

TE

-MA

KIN

G P

UR

PO

SE

S.

1770

AL

L4

CA

SH

WO

RK

ING

CA

PIT

AL

AV

ER

AG

ING

CA

LCU

LAT

ION

CO

RR

EC

TE

D T

O

INC

LUD

E A

LL D

AT

AP

OIN

TS

.

1790

AL

L5

SU

BT

OT

AL

CO

RR

EC

TE

D T

O R

EF

LEC

T C

AS

H W

OR

KIN

G C

AP

ITA

L

CO

RR

EC

TIO

N19

10A

LL

6S

UB

TO

TA

L C

OR

RE

CT

ED

TO

RE

FLE

CT

CA

SH

WO

RK

ING

CA

PIT

AL

CO

RR

EC

TIO

N

1920

H7

SU

BT

OT

AL

CO

RR

EC

TE

D T

O R

EF

LEC

T C

AS

H W

OR

KIN

G C

AP

ITA

L

CO

RR

EC

TIO

N

Page 15: ATTACHMENT 1 - puc.nh.gov

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DM

AIN

E

From

: Jan

200

4 T

o: D

ee 2

004

NE

ME

App

rove

d by

OM

B

3060

-051

2E

ditio

n D

ate:

12/

2004

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

01

TA

BLE

I

TA

BLE

I -

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsSu

bjec

lTo

Stat

eIn

ters

tate

Com

mon

Lin

eSp

ecia

lB

illng

&

IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)Traffc Sensitive

Acc

ess

Col

lect

ion

(v)

(f)

Sw

itchi

ng I

Tra

nspo

rt I

Tot

al(s

)(u

)R

OW

(n)

(p)

(r)

Rev

enue

s

= N c:

1010

Bas

ic L

ocal

Ser

vice

s22

7,71

4N

/A0

227,

714

227,

714

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

cces

s S

ervi

ces

143,

110

N/A

971

142,

139

10,1

9313

1,94

649

,216

7,62

69,

513

17,1

3965

,592

NIA

0

1030

Tol

l Net

wor

k S

ervi

ces

39,9

14N

/A0

39,9

1439

,910

40

00

00

N/A

410

40M

isce

llane

ous

54,5

59N

IA0

54,5

5938

,045

16,5

135,

791

913

922

1,84

24,

200

4,40

227

810

45N

onre

gula

ted

13,3

9613

,396

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

NIA

1060

Unc

olle

ctib

les

17,0

0248

113

16,5

0815

,925

583

232

2644

7027

90

2

1090

Tot

al O

pera

ting

Rev

enue

s46

1,69

112

,915

959

447,

817

299,

937

147,

880

54,7

748,

513

10,3

9118

,911

69,5

134,

401

280

Exp

ense

s11

20P

lant

Spe

cific

79,7

986,

450

307

73,0

4052

,023

21,0

1810

,399

2,54

21,

223

3,77

05,

512

506

830

1130

Pla

nt N

on-S

peci

fic27

,725

2,22

966

25,4

3018

,018

7,41

23,

488

641

579

1,22

52,

490

020

9

1140

Cus

tom

er O

pera

tions

Mar

ketin

g17

,542

741

3116

,770

12,1

034,

668

2,19

740

336

577

11,

568

013

2

1150

Cus

tom

er O

pera

tions

Ser

vice

s39

,176

5,00

660

34,1

1025

,467

8,64

323

99

817

3,05

74,

060

1,27

1

1160

Gen

eral

& A

dmin

istr

ativ

e73

,377

4,77

739

68,5

6149

,414

19,1

476,

518

1,44

987

22,

327

5,06

71,

840

3,39

4

1170

Acc

ss26

,579

00

26,5

7920

,988

5,59

10

00

00

N/A

5,59

1

1180

Dep

reci

atio

n/A

mor

tizat

ion

128,

607

1,28

120

312

7,12

390

,361

36,7

6216

,447

3,67

72,

904

6,63

412

,335

145

1,20

0

1185

FC

C E

xpen

se A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-6

-3-1

0-1

-20

0

1190

Tot

al O

pera

ting

Exp

ense

s39

2,80

320

,483

705

371,

615

268,

375

103,

234

39,2

868.

721

5,95

114

.744

30,0

266,

551

12,6

26Other Operating Items

1 129010ther Operating Income/Losses I 151 -21 01 181 121 51 21 01 01 11 21 01 01

Non-operating Items

1320

Inc

Eff

ect/J

uris

dict

iona

l Dif

fere

nce

(Rev

)14

,558

N/A

014

,558

14,5

58N

/AN

/AN

/AN

/AN

/AN

IAN

/AN

/A

1330

Ext

raor

dina

ry It

ems

(Rev

)0

00

00

00

00

00

00

1365

Non

-ope

ratin

g In

com

e an

d E

xpen

ses

20,0

68-6

19,7

7130

321

589

418

715

301

2

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-34,

627

6-1

9,77

1-1

4,86

2-1

4,77

3-8

9-4

1-8

-7-1

5-3

0-1

-2

Page 16: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

State and Local

Inco

me

-1 ,5

0050

80

-2,0

08-7

,114

5,10

62,

143

-748

1,43

966

87,

594

-740

-4,5

59

1420

Oth

er S

tate

and

Loc

al27

,852

254

627

,592

19,4

698,

122

3,80

069

863

11,

335

2,71

347

228

1490

Tot

al O

ther

Tax

es26

,352

762

625

,584

12,3

5613

,228

5,94

3-5

02,

069

2,00

210

,307

-693

-4,3

31Fe

dera

l In

com

e T

axes

1510

Fix

ed C

harg

es (

Exp

)17

,467

159

128

17,1

8012

,125

5,05

52,

364

435

392

831

1,68

829

142

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)-1

,689

N/A

0-1

,689

-1,2

18-4

71-2

23-4

0-3

7-7

7-1

56-2

-13

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

0

1540

ITC Amortization (Rev)

379

30

376

267

109

519

818

371

3

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)7,

609

-2,7

07-5

,627

15,9

446,

961

8,98

62,

400

-228

674

427

9,54

2-5

21-2

,862

Plan

t-In

-Ser

vce

1620

Supp

ort P

lant

139,

164

6,68

52,

021

130,

458

94,0

2436

,434

15,6

622,

885

2,59

95,

508

11,2

053,

117

941

1630

CO

E-O

pera

tor

Sys

tem

s E

quip

men

t1,

117

51-1

961,

262

916

346

N/A

00

346

N/A

N/A

0

1640

CO

E-S

witc

hing

391,

899

3,22

06,

232

382,

446

311,

822

70,6

2413

,928

42,7

32o 42,732

0N

/A13

,965

1650

CO

E-T

rans

mis

sion

453,

192

0-1

1,96

046

5,15

229

2,32

617

2,82

658

,689

022

,959

22,9

5991

,177

N/A

0

1660

Cab

le a

nd W

ire F

acili

ties

830,

963

09,

463

821,

500

577,

269

244,

231

153,

589

6715

,586

15,6

5374

.988

N/A

0

1670

lOT

Equ

ipm

ent

31,1

046,

434

227

24,4

4318

,332

6,11

16,

079

N/A

N/A

N/A

32N

/AN

/A

1680

Am

ortiz

able

Ass

ets

14,2

7664

9-2

3513

,862

9,85

24,

009

1,87

334

631

165

91,

342

2211

3

1690

Tot

al P

lant

In-S

ervi

ce1,

861,

714

17,0

405,

552

1,83

9,12

31,

304,

542

534,

581

249,

820

46,0

3041

,455

87,8

5817

8,74

53,

139

15,0

19O

ther

Inv

estm

ents

= N -.17

05O

ther

Jur

isdi

ctio

nal A

sset

s-N

et-6

,104

N/A

1,30

7-7

,411

-7,4

11N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1710

Propert Held for Future Use

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n7,

473

-78

1,00

56,

547

4,64

41,

903

889

164

148

313

636

1153

1730

Plan

t Acq

uisi

tion

Adj

ustm

ent

00

00

00

00

00

00

0

1740

Inve

stm

ent i

n N

onaf

flia

ted

Com

pani

es0

00

00

00

00

00

00

1750

Oth

er D

efer

red

Cha

rges

142,

354

014

2,35

40

00

00

00

00

0

1760

Inve

ntor

ies

957

6559

834

586

248

116

2119

4183

17

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

/A-2

,126

-994

-183

-165

-350

-709

-13

-60

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-9

3-4

4-8

-7-1

5-3

1-1

-3

1790

Tot

al O

ther

Inv

estm

ents

144,

680

-13

144,

724

.30

-2,1

81-6

9-3

2-6

-6-1

2-2

1-1

-2R

eser

ves

1820

Acc

umul

ated

Dep

reci

atio

n1,

302,

345

8,94

841

,820

1,25

1,57

688

7,59

636

3,98

017

1,93

531

,068

28,0

9559

,328

121,

510

1,07

110

,136

1830

Acc

umul

ated

Am

ortiz

atio

n0

00

00

00

00

00

00

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es46

,244

-1,8

19-1

,036

49.0

9936

,916

12,1

832,

389

3,88

391

54,

851

3,44

223

21,

269

1850

Cus

tom

er D

epos

its-1

07-4

-10

-93

-66

-27

-13

-2-2

-4-9

0-1

1865

Oth

er L

ong-

term

Lia

bilti

es &

Def

erre

d42

,099

2,33

1-3

2,08

271

,850

51,7

8020

,070

9,37

91,

728

1,55

63,

298

6,71

111

856

4

Cre

dits

1882

Def

erre

d T

ax L

iabi

lties

486

N/A

486

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1883

Oth

er J

uris

dict

iona

l Lia

bilit

ies

& D

efer

red

13,3

16N

/A-5

,973

19,2

8919

,289

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Cre

dits

1885

FCC

Res

erve

Adj

ustm

ent

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1890

Tot

al R

eser

ves

1,40

4,38

39,

458

3,20

41,

391,

722

995,

516

396,

206

183,

690

36,6

7630

,564

67,4

7313

1,65

41,

421

11,9

68

Page 17: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inv

estm

ent

N/A

N/A

N/A

447,

371

306,

845

138,

306

66,0

999,

347

10,8

8620

,372

47,0

691,

718

3,04

8

1915

Net

Ret

urn

N/A

N/A

N/A

N/A

N/A

22,5

267,

190

781,

705

1,75

319

,669

N/A

N/A

1920

Rat

e of

Ret

urn

N/A

N/A

N/A

N/A

N/A

16.2

90

00

00

N/A

N/A

Mis

cella

neou

s D

ata

1950

Life

line

Adj

ustm

ent

N/A

N/A

N/A

0-4

3243

2N

/AN

/AN

/AN

/AN

/AN

/AN

/A

1960

Uni

vers

al S

ervi

ce F

und

- H

igh

Loop

Cos

tN

/AN

/AN

/A0

-2,1

912,

191

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1970

Com

mon

Lin

e S

uppo

rt-L

ong

Ter

mN

/AN

/AN

/AN

/AN

/A0

0N

/AN

/AN

/AN

/AN

/AN

/A

Tab

leI

Row

AL

L

Col

H G

e QC

AL

L

FOO

TN

OT

E T

AB

LE

FN#

Foot

note

1 THE INTERSTATE COLUMN DOES NOT MEET THE PRICE CAP ORDER

ON

RE

CO

NS

IDE

RA

TIO

N D

EF

INIT

ION

OF

TO

TA

L IN

TE

RS

TA

TE

AN

D

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S

LEV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

.2 THE STATE AMOUNTS REFLECTED IN COLUMN (G) ARE NOT

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D

FO

R S

TA

TE

RA

TE

-MA

KIN

G P

UR

PO

SE

S.

3 INVESTMENT AMOUNTS REFLECTED IN LINES 1620 THROUGH 1890

OF

CO

LUM

NS

(F

) T

HR

OU

GH

(V

) R

EP

RE

SE

NT

TH

E A

VE

RA

GE

OF

MO

NT

HLY

BA

LAN

CE

S. A

DJU

ST

ME

NT

S T

O C

ON

VE

RT

YE

AR

-EN

D

BA

LAN

CE

S T

O A

VE

RA

GE

BA

LAN

CE

S A

RE

MA

DE

IN C

OLU

MN

(D

).

Page 18: ATTACHMENT 1 - puc.nh.gov

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DM

AIN

E

Fro

m: J

an 2

005

To:

Dee

200

5

NE

ME

App

rove

d by

OM

B

3060

-051

2E

ditio

n D

ate:

12/

2005

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

01

TA

BLE

I

TA

BLE

1-

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsS

ubje

ct T

oSt

ate

Inte

rsta

teC

omm

on L

ine

Spec

ial

Bill

ng &

IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)T

raffi

c S

ensi

tive

Acc

ess

Col

lect

ion

(v)

(t)

Sw

itchi

ng I

Tra

nspo

rt I

Tot

al(s

)(u

)R

OW

(n)

(p)

(r)

Rev

enue

s= ~ '=

1010

Bas

ic L

ocal

Ser

vice

s21

7,83

7N

/A0

217,

837

217,

837

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

cces

s S

ervi

ces

138,

914

NIA

614

138,

300

8,02

313

0,27

746

,942

7,19

48,

319

15,5

1367

,822

N/A

010

30T

oll N

etw

ork

Ser

vice

s36

,386

NIA

036

,386

36,3

5729

00

00

0N

/A29

1040

Mis

cella

neou

s59

,207

N/A

059

,207

41 ,4

4517

,762

6,33

296

899

41,

968

4,60

94,

554

299

1045

Non

regu

late

d15

,904

15,9

04N

/AN

/AN

IAN

/AN

IAN

IAN

/AN

/AN

/AN

/AN

/A

1060

Unc

olle

ctib

les

7,66

625

73

7,40

57,

757

-352

-140

-18

-27

-45

-167

0-1

1090

Tot

al O

pera

ting

Rev

enue

s46

0,58

215

,647

611

444,

324

295,

905

148,

420

53,4

148,

180

9,34

017

,526

72,5

984,

555

328

Exp

ense

s11

20P

lant

Spe

cific

87,8

257,

105

9680

,624

57,3

2623

,298

11 ,6

532,

724

1,34

64,

076

6,13

454

788

911

30P

lant

Non

-Spe

cific

33,8

672,

916

1630

,934

21,8

669,

068

4,29

375

270

31,

459

3,07

00

245

1140

Cus

tom

er O

pera

tions

Mar

ketin

g18

,461

608

817

,845

12,8

784,

967

2,35

241

238

580

01,

681

013

411

50C

usto

mer

Ope

ratio

ns S

ervi

ces

45,9

254,

484

5941

,382

30,8

9610

,486

289

1110

203,

709

4,92

51,

542

1160

Gen

eral

& A

dmin

istr

ativ

e62

,298

3,81

810

58,4

7042

,089

16,3

815,

539

1,17

073

71,

911

4,37

21,

611

2,94

811

70A

ccss

31.0

650

031

,065

23,9

107,

155

00

00

0N

/A7,

155

1180

Dep

reci

atio

n/A

mor

tizat

ion

128,

625

1,96

210

112

6,56

189

,794

36,7

6716

,593

3,55

82,

878

6,47

212

,412

128

1,16

1

1185

FC

C E

xpen

se A

djus

tmen

tN

IAN

/AN

/AN

/AN

/A-6

-30

0-1

-20

0

1190

Tot

al O

pera

ting

Exp

ense

s40

8,06

520

,892

291

386,

881

278,

760

108,

116

40,7

178,

626

6,05

914

,738

31,3

777,

211

14,0

74O

ther

Ope

ratin

g It

ems

I 129

010t

her

Ope

ratin

g In

com

e/Lo

sses

I 17

61 6

1 01

170

1 12

01 5

01 2

31 4

1 41

81

171

01 1

1N

on-o

pera

ting

Item

s

1320

Inc

Eff

ect/J

uris

dict

iona

l Dif

fere

nce

(Rev

)6,

794

N/A

06,

794

6,79

4N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1330

Ext

raor

dina

ry It

ems

(Rev

)0

00

00

00

00

00

00

1365

Non

-ope

ratin

g In

com

e an

d E

xpen

ses

4,20

2-6

3,93

926

919

079

376

613

270

213

70F

CC

Non

-ope

ratin

g A

djus

tmen

t (E

xp)

N/A

N/A

NIA

NIA

N/A

00

00

00

00

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-10,

996

6-3

,939

-7,0

63-6

,984

-79

-37

-6-6

-13

-27

0-2

Page 19: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

State and Local

Inco

me

-3,0

03-9

,996

06,

993

12,5

84-5

,591

-952

525

-560

-18

-10,

225

911

4,69

2

1420

Oth

er S

tate

and

Loc

al34

,883

274

234

,607

24,7

879,

820

4,62

181

075

71,

572

3,30

458

264

1490

Tot

al O

ther

Tax

es31

,880

-9,7

222

41,6

0037

,371

4,22

93,

669

1,33

619

71,

554

-6,9

2197

04,

956

1510

Fix

ed C

harg

es (

Exp

)19

,520

177

-140

19,4

8313

,717

5,76

62,

713

475

445

923

1,94

034

155

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)-1

,583

N/A

0-1

,583

-1,1

33-4

50-2

12-3

7-3

5-7

1-1

52-3

-12

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

0

1540

ITC

Am

ortiz

atio

n (R

ev)

.28

52

028

320

183

397

613

280

2

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)-6

00-1

,050

3042

0-9

,991

10,4

132.

118

-806

909

7816

,105

-1,2

82-6

,605

Fede

ral

Inco

me

Tax

es

1620

Sup

port

Pla

nt14

1,39

35,

382

2,69

913

3,31

295

,990

37,3

2216

,183

2,84

22,

653

5,51

211

,561

3,13

992

7

1630

CO

E-O

pera

tor

Sys

tem

s E

quip

men

t79

836

-158

919

667

252

N/A

00

252

N/A

N/A

0

1640

CaE

-Sw

itchi

ng37

6,07

495

67,

618

367,

500

299,

635

67,8

6413

,384

41,0

62o 41,062

0N

/A13

,419

1650

CO

E-T

rans

mis

sion

445,

115

0-8

,688

453,

803

283,

549

170,

254

57,3

200

22,4

3322

,433

90,5

01N

/A0

1660

Cab

le a

nd W

ire

Faci

lties

851,

502

010

,207

841,

296

591,

180

250,

116

157,

290

6915

,962

16,0

3176

,795

N/A

0

1670

lOT

Equ

ipm

ent

32,0

456,

115

865

25,0

6618

,799

6,26

66,

233

N/A

N/A

N/A

33N

/AN

/A

1680

Am

ortiz

able

Ass

ets

12,0

7970

9-4

3811

,807

8,38

83,

420

1,59

428

026

154

31,

139

5391

1690

Total Plant I

n-Se

rvic

e 1,

859,

006

13,1

9912

,104

1,83

3,70

21,

298,

208

535,

494

252,

003

44,2

5241

,309

85,8

3318

0,02

83,

192

14,4

37

Plan

t-In

-Ser

vice

= f. =17

05O

ther

Jur

isdi

ctio

nal A

sset

s-N

et5,

037

N/A

6,34

4-1

,307

-1,3

07N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1710

Propert Held for Future Use

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n5,

059

-68

-359

5,48

63,

884

1,60

275

413

312

425

753

99

43

1730

Pla

nt A

cqui

sitio

n A

djus

tmen

t0

00

00

00

00

00

00

1740

Inve

stm

ent i

n N

onaf

flia

ted

Com

pani

es0

00

00

00

00

00

00

1750

Oth

er D

efer

red

Cha

rges

142.

398

014

2,39

80

00

00

00

00

0

1760

Inve

ntor

ies

1,11

267

141,

030

724

306

144

2524

4910

32

8

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

/A-1

.410

-663

-117

-109

-226

-474

-8-3

8

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-8

8-4

1-7

-7-1

4-2

9-1

-2

1790

Tot

al O

ther

Inv

estm

ents

153,

606

-114

8,39

75,

210

3,30

141

119

334

3266

138

311

Oth

er I

nves

tmen

ts

1820

Acc

umul

ated

Dep

reci

atio

n1,

370,

203

7,50

243

,484

1,31

9,21

693

4,56

638

4,65

018

2,18

232

,433

29,4

7861

,978

128,

745

1,16

410

,581

1830

Acc

umul

ated

Am

ortiz

atio

n42

327

129

31

00

11

00

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es20

,508

-2,5

77-1

3,39

636

,480

27,1

499,

332

1,54

22,

904

774

3,71

72,

933

191

949

1850

Cus

tom

er D

epos

its-1

10-9

5-1

06-7

5-3

1-1

5-3

-2-5

-10

0-1

1865

Oth

er L

ong-

term

Lia

bilti

es &

Def

erre

d5,

655

833

-66,

816

71,6

3851

,579

20,0

599,

441

1,65

81,

547

3,21

56,

744

118

541

Cre

dits

1882

Def

erre

d T

ax L

iabi

litie

s48

6N

/A48

6N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1883

Oth

er J

uris

dict

iona

l Lia

bilti

es &

Def

erre

d17

,662

N/A

2,50

215

,160

15,1

60N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

Cre

dits

1885

FCC

Res

erve

Adj

ustm

ent

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1890

Tot

al R

eser

ves

1,41

4,44

65,

752

-33,

707

1,44

2,40

21,

028,

389

414,

013

193,

152

36,9

9231

,798

68,9

0513

8,41

21,

473

12,0

71

Res

erve

s

Page 20: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inv

estm

ent

N/A

N/A

N/A

396,

510

273,

121

121,

892

59,0

457,

295

9,54

316

,994

41,7

541,

722

2,37

8

1915

Net

Ret

urn

N/A

N/A

N/A

N/A

N/A

25,7

906,

970

-965

2,18

51,

176

32,0

80N

/AN

/A

1920

Rat

e of

Ret

urn

N/A

N/A

N/A

N/A

N/A

21.1

60

00

00

N/A

N/A

Mis

cella

neou

s D

ata

1950

Life

line

Adj

ustm

ent

1960

Uni

vers

al S

ervi

ce F

und

- H

igh

Loop

Cos

t

FOO

TN

OT

E T

AB

LE

G

FN#

Foot

note

1 THE INTERSTATE COLUMN DOES NOT MEET THE PRICE CAP ORDER

ON

RE

CO

NS

IDE

RA

TIO

N D

EF

INIT

ION

OF

TO

TA

L IN

TE

RS

TA

TE

AN

D

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S

LEV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

.2 THE STATE AMOUNTS REFLECTED IN COLUMN (G) ARE NOT

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D

FO

R S

TA

TE

RA

TE

-MA

KIN

G P

UR

PO

SE

S.

Tab

leI

Row

AL

L

Col

H

= ~ ..

Page 21: ATTACHMENT 1 - puc.nh.gov

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DM

AIN

E

Fro

m: J

an 2

006

To:

Dec

200

6

NE

ME

App

rove

d by

OM

B

3060

-051

2E

ditio

n D

ate:

12/

2006

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

01

TA

BLE

I

TA

BLE

I -

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsSu

bjec

tTo

Stat

eIn

ters

tate

Com

mon

Lin

eSp

ecia

lB

illng

&IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)T

raff

c Se

nsiti

veA

cces

sC

olle

ctio

n(v

)

(f)

Switching I Transport I Total

(s)

(u)

RO

W(n

) (p

) (r

)R

even

ues

= tH N

1010

Bas

ic L

ocal

Ser

vice

s20

7,18

3N

/A0

207,

183

207,

183

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

cces

s S

ervi

ces

139,

609

N/A

308

139,

301

7,65

013

1,65

243

,727

7,03

38,

630

15,6

6372

,262

N/A

0

1030

Tol

l Net

wor

k S

ervi

ces

37,2

72N

/A0

37,2

7237

,249

230

00

00

N/A

2310

40M

isce

llane

ous

62,0

10N

/A0

62,0

1042

,497

19,5

136,

353

959

992

1,95

74,

689

6,21

829

710

45N

onre

gula

ted

13,0

1713

,017

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1060

Unc

olle

ctib

les

5,98

217

00

5,81

25,

071

742

249

3763

100

391

02

1090

Tot

al O

pera

ting

Rev

enue

s45

3,10

912

,847

308

439,

953

289,

508

150,

446

49,8

307,

955

9,55

917

,520

76,5

606,

218

318

Exp

ense

s11

20Pl

ant S

peci

fc83

,771

6,73

426

77,0

1154

,679

22,3

3310

,933

2,95

81,

239

4,20

25,

701

531

966

1130

Pla

nt N

on-S

peci

fic35

,124

2,63

00

32,4

9322

,911

9,58

24,

535

779

735

1,51

93,

274

025

411

40C

usto

mer

Ope

ratio

ns M

arke

ting

16,4

4463

30

15,8

1111

,410

4,40

02,

082

358

337

697

1,50

40

117

1150

Cus

tom

er O

pera

tions

Ser

vice

s46

,435

7,09

559

39,2

8129

,328

9,95

327

510

919

3,52

14,

675

1 ,4

63

1160

Gen

eral

& A

dmin

istr

ativ

e70

,991

5,11

50

65,8

7647

,339

18,5

376,

426

1,58

283

52,

421

5,03

91,

859

2,79

211

70A

ccss

24,9

580

024

,958

19,4

625,

496

00

00

0N

/A5,

496

1180

Dep

reci

atio

n/A

mor

tizat

ion

126,

188

1,30

70

124,

880

88,3

2336

,557

16,4

703,

469

2,83

26,

336

12,4

8913

01,

132

1185

FC

C E

xpen

se A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-6

-30

0-1

-20

0

1190

Tot

al O

pera

ting

Exp

ense

s40

3,91

123

,515

8538

0,31

027

3,45

21

06,8

5340

,718

9,15

55,

987

15,1

9431

,525

7,19

512

,220

Oth

er O

pera

ting

Item

s

I 129010ther Operating Income/Losses I 861 01 01 861 611 251 121 21 21 41 91 01 11

Non-operating Items

1320

Inc

Eff

ect/J

uris

dict

iona

l Dif

fere

nce

(Rev

)8,

319

N/A

08,

319

8,31

9N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1330

Ext

raor

dina

ry It

ems

(Rev

)0

00

00

00

00

00

00

1365

Non

-ope

ratin

g In

com

e an

d E

xpen

ses

3,56

6-5

3,26

031

121

992

437

714

311

2

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-11,

884

5-3

,260

-8,6

29-8

,538

-92

-43

-7-7

-14

-31

-1-2

Page 22: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

State and Local

Inco

me

-3,7

1911

,966

0-1

5,68

5-3

,282

-12,

404

-2,5

03-7

88-3

5-8

04-1

3,27

3-2

694,

445

1420

Oth

er S

tate

and

Loc

al25

,673

192

025

,481

18,5

136,

968

3,27

856

453

21,

099

2,36

444

184

1490

Tot

al O

ther

Tax

es21

,954

12,1

580

9,79

615

,232

-5,4

3677

5-2

2449

629

5-1

0,91

0-2

264,

629

1510

Fix

ed C

harg

es (

Exp

)20

,164

232

-180

20,1

1114

,082

6,02

92,

836

488

460

950

2,04

737

159

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)5,

128

N/A

05,

128

3,17

71,

951

916

157

148

307

664

1251

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

0

1540

ITC

Am

ortiz

atio

n (R

ev)

203

10

202

142

5928

55

920

02

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)4,

619

-15,

517

5,08

515

,051

-661

15,7

142,

237

-458

966

483

19,0

90-2

72-5

,824

Fede

ral

Inco

me

Tax

es

1620

Supp

ort P

lant

144,

091

5,92

41,

750

136,

417

98,0

9238

,326

16,5

952,

853

2,69

25,

562

11,9

603,

278

931

1630

CaE-Operator Systems Equipment

646

29-2

6087

763

724

1N

/A0

024

1N

/AN

/A0

1640

CaE

-Sw

itchi

ng37

5,89

31,

040

10,5

6236

4,29

029

7,01

967

,272

13,2

6740

,703

o 40,703

0N

/A13

,302

1650

CaE

-Tra

nsm

issi

on43

1,36

00

-16,

081

447,

442

276,

573

170,

868

56,5

160

22,1

1922

,119

92,2

33N

/A0

1660

Cab

le a

nd W

ire

Faci

lties

870,

980

09,

275

861,

705

605,

522

256,

184

161,

106

7016

,349

16,4

2078

,658

N/A

0

1670

lOT

Equ

ipm

ent

30,8

736,

011

-309

25,1

7018

,878

6,29

36,

259

N/A

N/A

N/A

33N

/AN

/A

1680

Am

ortiz

able

Ass

ets

11,6

301,

046

-1,3

3211

,916

8,49

63,

420

1,55

026

725

152

01,

117

147

87

1690

Tot

al P

lant

In-S

ervi

ce1,

865,

473

14,0

513,

605

1,84

7,81

81,

305,

215

542,

602

255,

292

43,8

9341

,411

85,5

6418

4,00

23,

425

14,3

19

Plan

t-In

-Ser

vice

= ~ ~17

05O

ther

Jur

isdi

ctio

nal A

sset

s-N

et19

,003

N/A

7,11

111

,892

11,8

92N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1710

Propert Held for Future Use

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n5,

458

-64

392

5,13

03,

624

1,50

670

912

211

523

851

110

40

1730

Plan

t Acq

uisi

tion

Adj

ustm

ent

00

00

00

00

00

00

0

1740

Inve

stm

ent i

n N

onaf

flia

ted

Com

pani

es0

00

00

00

00

00

00

1750

Oth

er D

efer

red

Cha

rges

149,

982

014

9,98

20

00

00

00

00

0

1760

Inve

ntor

ies

194

34-7

8794

766

528

113

323

2244

952

7

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

/A-2

,394

-1,1

27-1

94-1

82-3

77-8

14-1

3-6

3

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-8

2-3

9-7

-6-1

3-2

8-1

-2

1790

Tot

al O

ther

Inv

estm

ents

174,

636

-30

156,

698

17,9

6816

,180

-689

-324

-56

-52

-108

-235

-3-1

8

Oth

er I

nves

tmen

ts

1820

Acc

umul

ated

Dep

reci

atio

n1,

447,

753

8,28

940

,090

1,39

9,37

499

0,61

140

8,76

419

2,82

235

,187

30,8

1466

,072

137,

132

1,25

811

,480

1830

Acc

umul

ated

Am

ortiz

atio

n69

577

312

306

220

8637

66

1227

72

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es-4

,629

-4,6

91-1

1,70

311

,765

9,01

92,

745

-886

1,64

928

81,

964

976

152

539

1850

Cus

tom

er D

epos

its-7

6-2

25-9

9-7

0-2

9-1

4-2

-2.5

-10

0-1

1865

Oth

er L

ong-

term

Lia

bilti

es &

Def

erre

d43

,607

4,28

3-3

0,99

070

,314

50,5

5019

,764

9,30

11,

599

1,50

93,

117

6,70

412

052

2

Cre

dits

1882

Def

erre

d T

ax L

iabi

lties

486

N/A

486

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1883

Oth

er J

uris

dict

iona

l Lia

bilti

es &

Def

erre

d23

,309

N/A

2,88

120

,428

20,4

28N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

Cre

dits

1885

FC

C R

eser

ve A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1890

Tot

al R

eser

ves

1,51

1,14

67,

955

1,10

21,

502,

089

1,07

0,75

943

1,33

120

1,26

038

,439

32,6

1471

,162

144,

829

1,53

712

,543

Res

erve

s

Page 23: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inve

stm

ent

N/A

N/A

N/A

363,

697

250,

637

110,

583

53,7

085,

399

8,74

514

,294

38,9

371,

885

1,75

919

15N

et R

etur

nN

/AN

/AN

/AN

/AN

/A33

,431

6,15

4-5

082,

119

1,56

736

,893

N/A

N/A

1920

Rat

e of

Ret

urn

N/A

N/A

N/A

N/A

N/A

30.2

30

00

00

N/A

N/A

Mis

cella

neou

s D

ata

FOO

TN

OT

E T

AB

LE

Tab

leI

Row

AL

L

Col

H G

FN#

Fooo

te1 THE INTERSTATE COLUMN DOES NOT MEET THE PRICE CAP ORDER

ON

RE

CO

NS

IDE

RA

TIO

N D

EF

INIT

ION

OF

TO

TA

L IN

TE

RS

TA

TE

AN

D

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S

LEV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

.2 THE STATE AMOUNTS REFLECTED IN COLUMN (G) ARE NOT

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D

FO

R S

TA

TE

RA

TE

-MA

KIN

G P

UR

PO

SE

S.

= ~ .a

Page 24: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DM

AIN

E

Fro

m: J

an 2

007

To:

Dee

200

7

NE

ME

App

rove

d by

OM

B

3060

-051

2E

ditio

n D

ate:

12/

2007

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

01

TA

BLE

I

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

TA

BL

E 1

- C

OST

AN

D R

EV

EN

UE

- C

LA

SS A

AC

CO

UN

T L

EV

EL

RE

POR

TIN

G

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsS

ubje

ct T

oSt

ate

Inte

rsta

teC

omm

on L

ine

Spec

ial

Bill

ng

&

IX

(al

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)Traffc Sensitive

Acc

ess

Col

lect

ion

(v)

(f)

Switching I Transport I Total

(s)

(u)

RO

W(n

) (p

l (r)

Rev

enue

s

= ~ tI

1010

Bas

ic L

ocal

Ser

vice

s20

4,41

7N

/A0

204,

417

204,

417

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

cces

s S

ervi

ces

141,

810

N/A

310

141,

500

9,54

613

1,95

439

,886

5,54

57,

412

13,4

7478

,594

N/A

0

1030

Tol

l Net

wor

k S

ervi

ces

39,2

13N

/A0

39,2

1339

,254

-41

00

00

0N

/A-4

1

1040

Mis

cella

neou

s57

,167

N/A

057

,167

37,7

7119

,396

6,13

590

294

51,

859

4,77

56,

350

278

1045

Non

regu

late

d14

,975

14,9

75N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1060

Unc

olle

ctib

les

5,76

717

80

5,58

94,

111

1,47

847

970

8315

684

10

3

1090

Tot

al O

pera

ting

Rev

enue

s45

1,81

614

,797

310

436,

709

286,

877

149,

832

45,5

426,

378

8,27

315

,177

82,5

296,

350

235

1120

Pla

nt S

peci

fic86

,329

6,22

226

80,0

8156

,620

23,4

6111

,548

3,03

01,

304

4,33

96,

135

449

989

1130

Plan

t Non

-Spe

cifc

33,5

012,

463

031

,039

21,7

879,

252

4,35

374

069

61,

441

3,21

60

241

1140

Cus

tom

er O

pera

tions

Mar

ketin

g16

,513

1,24

60

15,2

6711

,018

4,24

91,

999

340

320

662

1,47

70

111

1150

Cus

tom

er O

pera

tions

Ser

vice

s43

,048

7,35

359

35,6

3626

,606

9,03

024

99

817

3,19

54,

241

1,32

7

1160

Gen

eral

& A

dmin

istr

ativ

e60

,897

4,22

20

56,6

7640

,579

16,0

975;

847

1,29

975

62,

060

4,52

71,

475

2,18

8

1170

Acc

ss24

,960

00

24,9

6021

,028

3,93

30

00

00

N/A

3,93

3

1180

Dep

reci

atio

n/A

mor

tizat

ion

124,

377

783

012

3,59

486

,991

36,6

0316

,375

3,43

22,

772

6,24

512

,746

118

1,12

0

1185

FC

C E

xpen

se A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-5

-20

0-1

-20

0

1190

Tot

al O

pera

ting

Exp

ense

s38

9,62

622

,288

8536

7,25

326

4,62

810

2,61

940

,369

8,84

95,

856

14,7

6331

,294

6,28

39,

910

Exp

ense

s

Other Operating Items

1 129010lher Operating Income/Losses I 361 01 01 361 251 111 51 11 11 21 41 01 01

Non-operating Items

1320

Inc

Eff

ect/J

uris

dict

iona

l Dif

fere

nce

(Rev

)15

,700

N/A

015

,700

15,7

00N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1330

Ext

raor

dina

ry It

ems

(Rev

)0

00

00

00

00

00

00

1365

Non

-ope

ralin

g In

com

e an

d E

xpen

ses

4,04

1-6

3,81

423

316

469

326

511

240

2

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-19,

741

6-3

,814

-15,

933

-15,

864

-69

-32

-6-5

-11

-24

0-2

Page 25: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

Slate and Local

Inco

me

-3,8

241,

681

0-5

,506

1,20

6-6

,712

-40

805

-314

492

-9,2

8211

42,

004

1420

Oth

er S

late

and

Loc

al26

,114

183

025

,931

18,6

957,

236

3,38

557

554

11,

120

2,50

042

188

1490

Tot

al O

ther

Tax

es22

,290

1,86

40

20,4

2519

,901

524

3,34

51,

380

227

1,61

2-6

,781

156

2,19

2

1510

Fix

ed C

harg

es (

Exp

)19

,142

202

-201

19,1

4113

,275

5,86

62,

744

467

439

909

2,02

735

152

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)-1

,466

N/A

0-1

,466

-1,0

01-4

65-2

18-3

7-3

5-7

2-1

60-3

-12

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

0

1540

ITC Amortization (Rev)

178

10

176

124

5224

44

818

01

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)7,

013

-3,3

06-5

,02

15,3

611,

262

14,1

01-4

08-1

,526

599

-766

19,5

32-4

5-4

,211

Fede

ral

Inco

me

Tax

es

1620

Supp

ort P

lant

147,

644

5,36

91,

704

140,

571

100,

684

39,8

8717

,224

2,93

02,

754

5,70

412

,718

3,28

595

6

1630

CaE-Operator Systems Equipment

1,98

738

057

51,

033

749

283

N/A

00

283

N/A

N/A

0

1640

CaE

-Sw

itchi

ng37

6,63

079

211

,277

364,

561

297,

239

67,3

2213

,276

40,7

34o 40,734

0N

/A13

,312

1650

CaE

-Tra

nsm

issi

on43

3,06

40

-4,7

3343

7,79

726

4,19

417

3,60

355

,298

021

,62

21,6

4296

,663

N/A

0

1660

Cab

le a

nd W

ire F

acili

lies

890,

480

09,

443

881,

038

619,

107

261,

931

164,

720

7216

,716

16,7

8880

,423

N/A

0

1670

lOT

Equ

ipm

ent

32,9

735,

429

1,09

226

,451

19,8

396,

613

6,57

8N

/AN

/AN

/A35

N/A

N/A

1680

Am

ortiz

able

Ass

ets

10,3

1483

0-4

289,

912

7,05

52,

857

1,27

521

720

442

294

114

871

1690

Tot

al P

lant

In-S

ervi

ce1,

893,

092

12,7

9918

,929

1,86

1.36

31,

308,

867

552,

496

258,

371

43,9

5341

,316

85,5

7419

0,78

03,

433

14,3

38

Plan

t-In

-Ser

vce

= CH ="

1705

Oth

er J

uris

dict

iona

l Ass

ets-

Net

44,8

26N

/A12

,837

31,9

8931

,989

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1710

Propert Held for Future Use

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n4,

929

-106

507

4,52

93,

185

1,34

462

910

710

120

846

48

35

1730

Plan

t Acq

uisi

tion

Adj

ustm

ent

00

00

00

00

00

00

0

1740

Inve

stm

ent i

n N

onaf

fliat

ed C

ompa

nies

00

00

00

00

00

00

0

1750

Oth

er D

efer

red

Cha

rges

155,

135

015

5,13

50

00

00

00

00

0

1760

Inve

ntor

ies

1,06

643

3199

269

729

513

823

2246

102

28

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

/A-4

,170

-1,9

50-3

32-3

12-6

46-1

,440

-26

-108

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-7

8-3

6-6

-6-1

2-2

70

-2

1790

Tot

al O

ther

Inv

estm

ents

205,

956

-64

168,

510

37,5

0935

,870

-2,6

08-1

,220

-207

-195

-404

-901

-16

-68

Oth

er I

nves

tmen

ts

1820

Acc

umul

ated

Dep

reci

atio

n1,

542,

295

7,91

348

,591

1,48

5,79

11,

048,

649

437,

142

203,

806

38,5

0132

,164

70,8

2214

8,61

01,

341

12,5

62

1830

Acc

umul

ated

Am

ortiz

atio

n1,

402

125

336

941

674

267

115

2018

3885

226

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es-5

4,38

5-5

,483

-24,

031

-24,

871

-17,

241

-7,6

30-5

,273

327

-492

-150

-2,4

0287

108

1850

Cus

tom

er D

epos

its13

096

-84

-59

-25

-12

-2-2

-4-9

0-1

1865

Oth

er L

ong-

term

Lia

bilti

es &

Def

erre

d59

,584

3,97

6-2

9,95

885

,566

61,0

8524

,481

11,4

521,

948

1,83

13,

792

8,45

514

663

5

Cre

dits

1882

Def

erre

d T

ax L

iabi

lties

486

N/A

486

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1883

Oth

er J

uris

dict

iona

l Lia

bilti

es &

Def

erre

d33

,433

N/A

5,11

028

,323

28,3

23N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

Cre

dits

1885

FC

C R

eser

ve A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1890

T o

lal R

eser

ves

1,58

2,82

76,

532

630

1,57

5,66

51,

121,

431

454,

235

210,

089

40,7

9333

,520

74,4

9915

4,74

01,

596

13,3

11

Res

erve

s

Page 26: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inv

estm

ent

N/A

N/A

N/A

323,

207

223,

306

95,6

5347

,063

2,95

27,

602

10,6

7135

,139

1,82

196

0

1915

Net

Ret

urn

N/A

N/A

N/A

N/A

N/A

32,6

682,

273

-2,3

181,

597

-419

38,5

12N

/AN

/A

1920

Rat

e of

Ret

urn

N/A

N/A

N/A

N/A

N/A

34.1

50

00

00

N/A

N/A

FOOTNOTE TABLE

Tab

leR

owC

OL

FN#

Foot

note

IA

LL

H1

TH

E IN

TE

RS

TA

TE

CO

LUM

N D

OE

S N

OT

ME

ET

TH

E P

RIC

E C

AP

OR

DE

R

ON

RE

CO

NS

IDE

RA

TIO

N D

EF

INIT

ION

OF

TO

TA

L IN

TE

RS

TA

TE

AN

D

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S

LEV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

.G

2T

HE

ST

AT

E A

MO

UN

TS

RE

FLE

CT

ED

IN C

OLU

MN

(G

) A

RE

NO

T

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N=

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D(. ..

FO

R S

TA

TE

RA

TE

-MA

KIN

G P

UR

PO

SE

S.

1045

B3

VE

RIZ

ON

HA

S N

OT

INT

EG

RA

TE

D IT

S IN

-RE

GIO

N L

ON

G D

IST

AN

CE

OP

ER

AT

ION

S, P

UR

SU

AN

T T

O C

OM

MIS

SIO

N O

RD

ER

FC

C 0

7-15

9,

INT

O IT

S IL

EC

EN

TIT

IES

. AC

CO

RD

ING

LY, T

HE

RE

IS N

O

IMP

UT

AT

ION

FO

R L

ON

G D

IST

AN

CE

CO

ST

S.

C4

VE

RIZ

ON

HA

S N

OT

IN

TE

GR

AT

ED

IT

S IN

-RE

GIO

N L

ON

G D

IST

AN

CE

OP

ER

AT

ION

S, P

UR

SU

AN

T T

O C

OM

MIS

SIO

N O

RD

ER

FC

C 0

7-15

9,

INT

O IT

S IL

EC

EN

TIT

IES

. AC

CO

RD

ING

LY, T

HE

RE

IS N

OIM

PU

TA

TIO

N F

OR

LO

NG

DIS

TA

NC

E C

OS

TS

.

1630

C5

INC

RE

AS

E D

UE

TO

GR

OW

TH

IN W

HO

LES

ALE

DIR

EC

TO

RY

AS

SIS

TA

NC

E C

ALL

S.

Page 27: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DNEW HAMPSHIRE

Fro

m: J

an 2

000

To:

Dee

200

0

NE

NH

App

rove

d by

OM

B

3060

..512

Edi

tion

Dal

e: 1

2100

0

Unr

estr

cted

Ver

sion

SU

BM

ISS

ION

02

TABLE I

FC

C P

aper

Rep

ort 4

3"(1

AR

MIS

Ann

ual S

umm

aiy

Rep

ort

TA

BLE

1-

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Ool

lars

in Ih

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gSN

FA a

ndA

ll O

ther

Sub

ject

To

Stal

eIn

ters

tate

Spec

ial

Tot

alB

iling

&IX

(a)

(b)

(c)

Intr

&-o

Adj

usm

ents

Sep

arat

ions

(g)

(h)

Access Access Collection

(v)

Adj

ustm

ents

(e)

(Q(s

)(i

)(u

)

(d)

Pay

Tot

al

(i)

(rl

RO

W

Rev

enue

s. .

_._,

----

1010

Bas

ic lo

cal S

ervi

ces

244,

788

NIA

00

244,

788

244,

788

o NIA

NIA

NIA

NIA

NIA

NIA

NIA

NIA

NIA

00

NIA

NIA

1020

Net

wor

k A

cces

s S

ervi

ces

184,

216

NIA

02,

844

181,

372

20,2

216

1,15

0N

IAN

/AN

IA66

,651

26,4

02N

/A14

,466

3540

,902

53,5

9716

1,15

0N

IA0

1030

Tol

l Net

wor

k S

ervi

ces

52,5

33N

IA0

052

,533

52,5

36-3 N/A

NIA

NIA

00

N/A

00

00

0N

IA-3

1040

Mis

cella

neou

s30

.352

NIA

00

30,3

5217

,434

12,9

19N

fAN

fAN

IA2,

472

525

NfA

584

51,

114

1,92

05,

505

7,41

40

1045

Non

reau

lale

d18

,177

18,1

77N

fAN

/AN

IAN

IAN

IAN

fAN

IAN

IAN

IAN

fAN

fAN

/AN

IAN

IAN

/AN

fAN

/AN

IA

1050

SeU

lem

ents

700

N/A

00

700

700

o NIA

NfA

NIA

00

NfA

00

00

00

0

1060

Unc

olle

ctib

les

8,64

933

70

08,

312

7,57

174

2N

IAN

/AN

IA31

311

0N

fA70

018

024

874

10

0

1090

Tot

al O

Der

atin

a R

even

ues

522,

118

17,8

410

2,84

450

1,43

432

8,10

917

3,32

5N

/AN

fAN

IA68

,810

26,8

17N

fA14

,979

3941

,836

55,2

6916

5,91

47,

413

-3- E

xens

es

= I. QC

1120

Pla

nt S

peci

fc80

,470

6,24

110

624

74,0

9950

,465

23,6

34N

IAN

/A11

,300

11,3

002,

342

NIA

2,26

47

4,61

37,

080

22,9

9364

10

1130

Plan

t Non

-pec

ifc

34,6

111,

287

1827

33,2

7922

,099

11,1

81N

/AN

/A4,

804

4,60

41,

208

N/A

1,25

811

2,47

73,

899

11,1

810

0

1140

Cus

tom

er O

pera

tions

Mar

ketin

g17

,396

2,91

80

014

.48

10,3

504,

126

N/A

NfA

1,74

91,

749

457

N/A

455

491

61,

463

4,12

80

0

1150

Cus

tom

er O

pera

tins

Serv

ices

39,4

343.

833

055

35,5

4526

,300

9,24

5N

fAN

IA62

782

710

9N

fA11

326

348

53,

157

4,47

04,

002

774

1160

Cor

pora

te O

pera

tions

41,9

762,

692

021

739

,066

27,1

1011

,956

NfA

NIA

4,36

04,

360

974

NIA

953

661,

993

3,59

89,

951

1,04

596

0

1170

Acc

ess

19,1

850

00

19,1

8515

,773

3,41

2N

IAN

fA0

00

NIA

00

00

0N

/A3,

412

1180

Dep

reci

atio

n/A

mor

tzat

ion

124,

085

1,31

011

610

122,

154

80,8

6741

,288

N/A

N/A

16,4

3616

,436

5,21

0N

fA4,

897

126

10,2

3314

,494

41,1

6312

50

1185

FC

C E

xpen

se A

djus

tmen

tN

/AN

fAN

IAN

IAN

IAN

IA-7 NfA

NfA

-3-3

-1N

IA-1

0-1

-2-7

00

1190

Tot

al O

Der

atin

o E

xDen

ses

357,

157

18,2

8113

593

333

7,80

723

2,96

104,

837

NIA

N/A

39,4

7439

,474

10,2

99N

IA9,

940

477

20,7

1633

,689

93,8

795,

813

5,14

5

Oth

er O

pera

ting

lIem

s

I 129010ther Operating IncomelLosses I -351 -31 01 911 -1231 -351 -871 N/A 1 NfA 1 -371 -371 -gl N/A 1 -101 01 -191 -301 -871 01 01

Non

-ope

ratin

g It

ems

1320

lot E

ffec

t/Jur

isdi

ctio

nal D

iffe

renc

e (R

ev)

1,17

7N

/AN

IA0

1,17

71,

177

NfA

N1A

NIA

N/A

NfA

NfA

N/A

NIA

NIA

NfA

N/A

NIA

N/A

NIA

1330

Exa

ordi

nary

Ite

ms

(Rev

)0

00

00

0o NfA

NIA

00

0N

fA0

00

00

00

1340

AFU

DC

(R

ev)

1,90

268

00

1.83

51,

223

612

NfA

N/A

262

262

66N

fA67

113

421

360

93

0

1350

Soe

cial

Cha

roes

Exo

11,

020

10

991

2719

8 N/A

NfA

44

1N

IA1

02

38

00

1360

All

Oth

er N

OlH

pera

ting

Item

s (R

ev)

-5,1

140

0-5

,114

00

o NfA

NfA

00

0N

fA0

00

00

00

1370

FC

C N

on"'D

erat

ino

Adu

stm

enl (

ExD

1N

IAN

IAN

IAN

fAN

/AN

IAo NIA

NfA

00

0N

IA0

00

00

00

1390

Tot

al N

on-p

erat

ing

Item

s (E

xp)

3,05

4-6

60

6,10

6-2

,985

-2.3

81-6

04N

IAN

/A-2

58-2

58-6

5N

IA-6

7-1

-132

-210

-600

-30

Page 28: ATTACHMENT 1 - puc.nh.gov

7.66

7i ~ 10,6

80

-51 11 -32

o 23 23

7,71

9 i. 10,6

89

4,17

42,

250

6.3,545 N/A

720 N/A

4,265 N/A

N/A

N/A

N/A

N/A

N/A

N/A

-~ 1

-24

1,09

3 .2 1,25

4

~ 250, 1,~ ~ 4,409,

129 -277

4 0

133 -277

i-i;u

l;lo:

llil,"

UII

IO I

ClA

i;;:

1510

Fix

ed C

harn

es E

xn!

22,5

2921

20

266

22,0

5114

,946

7,10

5N

/AN

/A3,

040

3,04

076

4N

/A79

07

1,56

12,

464

7,06

540

0

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)92

0N

/A0

092

060

431

6N

/AN

/A13

513

534

N/A

350

6910

931

42

0

1530

FCC

Tax

able

Inc

ome

Adu

stm

ent (

Rev

NIA

N/A

0N

/AN

/AN

/A14 N/A

N/A

66

1N

/A2

03

514

00

1540

ire A

mor

tizat

ion

(Rev

)1,

133

100

01,

123

749

374

N/A

NIA

160

160

40N

/A42

082

130

372

20

1550

FC

C ir

e A

dius

tmen

t IR

ev\

N/A

N/A

N/A

N/A

N/A

N/A

o N/A

N/A

00

0N

/A0

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)47

,790

-56

-55

1,88

946

,011

26,1

0519

,913

NIA

N/A

N/A

8,54

05,

170

N/A

1,36

7-1

476,

389

6,19

021

,119

499

-1,7

05

Plan

t~ln

-erv

ce16

20Su

ppor

t Pla

nt14

1,58

05,

936

230

2,35

713

3,05

893

,002

40,0

56N

/AN

/A15

,83

15,8

33,

96N

IA4,

143

378,

142

12,7

4736

,732

3,32

40

1630

Ope

rato

r S

yste

ms

Equ

ipm

ent

2,01

710

50

-81,

920

1.36

056

0N

/AN

/AN

/AN

/A0

N/A

056

056

0N

/A56

0N

/A0

1640

CO

EøS

witc

hing

386,

490

4,44

80

23,9

7335

8,06

926

3,82

794

,242

N/A

N/A

16,7

0218

.702

60,2

38N

/A15

,302

075

,541

094

,242

N/A

0

1650

CO

E-T

rans

mis

sion

415,

157

00

9,79

040

5,36

723

1,78

617

3,58

1N

/AN

/A45

,193

45,1

930

N/A

27,1

11N

/A27

,111

101,

277

173,

581

N/A

0

1660

Cab

le a

nd W

ire

Faci

lties

899,

516

00

16,3

8088

3,13

659

7,16

126

5,97

4N

/AN

IA17

2,65

317

2,65

30

N/A

20,6

57N

/A20

,657

92,6

6428

5,97

4N

/A0

1670

lOT

Equ

ipm

ent

24,7

555,

801

056

318

,391

13,7

934,

598

N/A

N/A

4,57

94,

579

N/A

N/A

N/A

NIA

N/A

194,

598

N/A

N/A

1680

Am

ortiz

able

Ass

ets

29,2

041,

480

04.

240

23,4

8415

,856

7,62

8N

/AN

/A3,

263

3,26

382

0N

/A85

48

1,68

12,

641

7,58

642

0

1690

Tot

al P

lant

In-S

ervi

ce1,

898,

718

17,7

7023

057

,293

1,82

3,42

51,

216,

785

606.

640

N/A

N/A

260,

232

260,

232

65,0

20N

/A68

,067

604

133,

692

209,

349

603,

274

3,36

60

Oth

er I

nves

tmen

ts

1705

Oth

er J

uris

dict

iona

l Ase

tsN

et-1

0,06

2N

/AN

/A-3

,388

-6,6

74-6

,674

N/A

N/A

N/A

N/A

NIA

N/A

NIA

N/A

N/A

N/A

N/A

N/A

NIA

N/A

1710

Pro

Der

t Hel

d fo

r F

utur

e U

se0

00

00

0o N/A

N/A

00

0N

/A0

00

00

00

1720

Plan

t Und

er C

onst

ruct

ion

54,3

481.

448

015

,499

37,4

0224

,930

12,4

72N

/AN

IA5,

336

5,33

61.

344

N/A

1,39

112

2,74

84,

320

12,4

0369

0

1730

Plan

t Aca

uisi

tion

Adi

ustm

ent

00

NIA

00

0o N/A

NIA

00

0N

IA0

00

00

00

1740

Inve

stm

ent i

n N

onaf

fliat

ed C

ompa

nies

00

00

00

o NIA

N/A

00

0N

/A0

00

00

00

1750

Oth

er D

efer

red

Cha

raes

6,15

31

06,

152

00

o NIA

N/A

00

0N

/A0

00

00

00

1760

Inve

ntor

ies

14,2

0229

10

3.87

810

,033

6,77

03,

262

NIA

NlA

1,39

31,

393

351

N/A

364

371

91,

132

3,24

418

0

1770

Cas

h W

orki

n9 C

apitl

NIA

N/A

N/A

NIA

N/A

N/A

898

N/A

N/A

383

383

97N

/A10

11

198

311

893

50

1780

FCC

Inv

estm

ent A

djus

tmen

tN

IAN

/AN

/AN

IAN

IAN

IA-3

05N

/AN

IA-1

31-1

31-3

3N

IA-3

40

-67

-105

-304

-20

1790

Tot

al O

ther

Inv

estm

ents

64,6

411,

740

022

,140

40,7

6125

,027

16,3

26N

/AN

IA6,

981

6,98

11,

760

NIA

1,82

216

3,59

85,

658

16,2

3790

0-

= f. \CR

eser

ves

1820

Acc

umul

ated

Dep

reci

atio

n1,

073,

042

8,18

460

42,6

871,

022,

112

678,

958

343,

154

NIA

N/A

149,

640

149,

640

34,0

37N

/A38

,070

332

72,4

3911

9,80

034

1,87

91,

275

0

1830

Acc

umul

ated

Am

ortz

atio

n12

,839

667

02,

704

9,46

86,

490

2,97

8N

IAN

/A1,

218

1,21

830

6N

IA31

83

627

985

2,83

014

80

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es67

,383

631

774,

829

61,8

4741

,984

19,8

63N

/AN

IA6,

640

6.64

04,

762

N/A

2,60

915

37,

524

5,53

819

,702

161

0

1850

Cus

tom

er D

eoos

its10

15

0-5

114

699

47 N/A

N/A

2121

5N

/A5

010

1647

00

1870

Oth

er D

efer

red

Cre

dits

-35,

758

-1,6

870

265

-34,

337

-22,

913

-11,

423

N/A

N/A

-4,9

00-4

,900

-1,2

24N

IA-1

,282

-11

-2,5

18-3

,942

-11,

360

-63

0

1881

Oth

er L

ana-

Ter

m L

iabi

lites

86,8

704,

756

0-3

1,85

711

3,97

279

,745

34,2

27N

/AN

IA14

,684

14,6

843,

665

N/A

3,85

934

7,55

811

,794

34,0

3719

00

1882

Def

erre

d T

ax L

iabi

litie

s8,

822

NIA

NIA

8,82

2N

IAN

IAN

/AN

/AN

IAN

IAN

IAN

/AN

/AN

/AN

IAN

/AN

IAN

IAN

IAN

/A

1883

Oth

er J

uris

dict

iona

l lia

bilit

ies

& D

efer

red

-28,

070

N/A

N/A

221

-28,

291

-28,

291

NIA

NIA

N/A

NIA

N/A

N/A

N/A

N/A

N/A

N/A

NIA

N/A

N/A

NIA

Cre

dit

1885

FC

C R

eser

ve A

dius

tmen

tN

/AN

/AN

IAN

/AN

/AN

/Ao NIA

N/A

00

0N

/A0

00

00

00

1890

Tot

al R

eser

ves

1,18

5,23

012

,557

136

27,6

201,

144.

916

756,

070

388,

847

NIA

N/A

167,

302

167,

302

41,5

51N

/A43

,579

511

85,6

4113

4,19

338

7,13

61,

710

0'

Page 29: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

ra e

Net

Inve

stm

ent

1,74

60

1915

Net

Ret

urn

N/A

NIA

1920

Ral

e of

Ret

urn

N/A

NIA

Mis

cella

neou

s D

ata

1950

Life

line

Ad.

ustm

ent

NIA

1960

Uni

vers

al S

ervi

ce F

und

~ H

igh

Loop

Cos

tN

/A

1970

Com

mon

Lin

e S

uppo

rt~

Lona

Ter

mN

IA

FOO

TN

OT

E T

AB

LE

Tab

leR

ow

I16

30

1640

1650

1590

1680

AL

L

CO

L F

N#

Foot

note

E 1 THE REALLOCATION OF $149,000 OF POWER AND COMMON

CO

ST

S A

RE

INC

LUD

ED

IN T

HIS

AM

OU

NT

,

E 2 THE REALLOCATION OF $10,216,000 OF POWER AND COMMON

CO

ST

S A

RE

INC

LUO

ED

IN T

HIS

AM

OU

NT

.

E 3 THE REALLOCATION OF $20,156,000 OF POWER AND COMMON

CO

ST

S A

RE

INC

LUD

ED

IN T

HIS

AM

OU

NT

,E 4 CHANGE METHOO OF CALCULATION TO COLUMN B-CD-F

ALL 5 INVESTMENT AMOUNTS CHANGED FROM GSF ONLY PER

69,3

10 T

O IN

CLU

DE

GS

F, C

OE

, lO

T &

CW

F P

ER

69.

309.

ALS

O A

FF

EC

TS

PA

RT

69

ALL

OC

AT

ION

OF

AN

Y L

INE

S D

EP

EN

DE

NT

ON

LE

AS

EH

OLD

INV

ES

TM

EN

T,

ALL 6 ELIMINATION OF UNNECESSARY CONFIDENTIAL RECORD,

~ .a ~

Page 30: ATTACHMENT 1 - puc.nh.gov

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DNEW HAMPSHIRE

From

: Jan

200

1 T

o: D

ec 2

001

NE

NH

App

rove

d by

OM

B30

60-0

512

Edi

tion

Dat

e: 1

2/20

01

Unr

estr

icte

d V

ersi

onS

UB

MIS

SIO

N 0

2

TA

BLE

I

TA

BLE

1-

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gSN

FA a

ndA

ll O

ther

Sub

ject

To

Stat

eIn

ters

tate

Com

mon

Lin

eSp

ecia

lB

iling

&

IX

(a)

(b)

(c)

Intr

a-co

Adj

usm

ents

Sepa

ratio

ns(g

)(h

)(m

)A

cces

sC

olle

ctio

n(v

)A

djus

tmen

ts(e

)(I

)T

raff

c Se

nsiti

ve(s

)(u

)

(d)

Switc

hing

I T

rans

port

I T

otal

RO

W(n

) (p

) (r

)R

even

ues

= .. ¡.

1010

Bas

ic L

ocal

Ser

vice

s24

0,23

3N

JA0

024

0,23

324

0 ,2

330

NJA

N/A

N/A

N/A

0N

JAN

/A

1020

NetworK Access Services

184,

456

NJA

02,

547

181,

909

20,1

1016

1,79

965

,092

15,4

8313

,852

29,3

4267

,365

N/A

0

1030

Tol

l Net

wor

k S

ervi

ces

44,0

57N

JA0

044

,057

44,0

59-2

00

00

0N

JA-2

1040

Mis

cella

neou

s33

,269

N/A

00

33,2

6919

,590

13,6

793,

810

853

865

1,72

33,

406

4,74

00

1045

Non

regu

late

d18

,165

18,1

65N

/AN

/AN

JAN

/AN

/AN

/AN

/AN

JAN

/AN

JAN

/AN

/A

1050

Setd

emen

ts73

5N

/A0

073

573

50

00

00

00

010

60U

ncol

lect

ible

s13

,295

488

00

12,8

0711

,930

877

355

8277

159

363

00

1090

Tot

al O

pera

ting

Rev

enue

s50

7,61

917

,677

02,

547

487,

395

312,

797

174,

598

68,5

4816

,254

14,6

4030

,906

70,4

074,

739

-2E

xpen

ses

1120

Pla

nt S

peci

fic72

,865

4,15

40

2468

,686

46;5

6622

,120

9,99

62,

452,

085

4,53

57,

089

500

011

30P

lant

Non

-8pe

cific

32,6

0349

70

4232

,063

21,1

4710

,916

4,58

81,

146

1,12

62,

280

4,04

70

011

40C

usto

mer

Ope

ratio

ns M

arK

etin

g17

,162

2,00

80

015

,154

10,5

084,

646

1,95

348

647

396

21,

731

00

1150

Cus

tom

er O

pera

tions

Ser

vces

39,3

664,

318

055

34,9

9328

,017

6,97

552

253

5745

71,

505

3,64

564

611

60C

orpo

rate

Ope

ratio

ns62

,762

2,16

40

211

60,3

8842

,424

17,9

646,

231

1,20

41,

334

2,66

45,

442

1,60

52,

021

1170

Acc

ess

32,7

930

00

32,7

9328

,238

4,55

60

00

00

N/A

4,55

611

80D

epre

ciat

ion/

Am

ortiz

atio

n13

4,18

71,

470

061

813

2,10

087

,110

44,9

9017

,749

5,49

54,

941

10,5

4316

,578

120

0

1185

FC

C E

xpen

se A

djus

tmen

tN

JAN

JAN

/AN

/AN

JAN

/A-1

4-6

-1-1

-3-5

00

1190

Tot

al O

pera

ting

Exp

ense

s39

1,73

814

,611

095

037

6,17

726

4,01

011

2,15

341

,034

10,8

2810

,015

21,4

3936

,387

5,86

97,

423

Oth

er O

pera

ting

Item

s

I 129

010t

herO

pera

ting

Inco

me/

Loss

es I

3,47

31 3

31 0

1 10

21 3

,338

1 2,

3191

1,0

191

4291

108

1 11

61 2

241

3601

61

01N

on-o

pera

ting

Item

s

1320

Inc

Effe

ct/J

uris

dict

iona

l Dife

renc

e (R

ev)

-2,9

52N

/AN

JA0

-2,9

52-2

,952

NJA

N/A

N/A

N/A

NJA

N/A

N/A

N/A

1330

Exr

aord

inar

y It

ems

(Rev

)25

00

250

00

00

00

00

0

1340

AFU

DC

(R

ev)

3,01

937

00

2,98

31,

978

1,00

542

110

510

521

136

85

013

50S

peci

al C

harg

es (

Exp

)69

91

068

117

125

21

11

20

0

1360

All

Oth

er N

on-o

pera

ting

Item

s (R

ev)

-20,

785

00

-20,

785

00

00

00

00

00

1370

FC

C N

on-p

erat

ing

Adj

ustm

ent (

Exp

)N

JAN

JAN

/AN

JAN

/AN

JA0

00

00

00

0

1390

Tot

al N

on-p

erat

ing

Item

s (E

xp)

21,3

91-3

60

21,4

40-1

398

7-1

,000

-419

-105

-105

-210

-366

-50

Page 31: ATTACHMENT 1 - puc.nh.gov

" __

_._.

.___

_n._

. __

___

1510

Fix

ed C

harg

es (

Exp

)21

,721

223

023

021

,268

14,3

226,

946

2,90

572

572

11,

451

2,55

734

0

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)50

3N

1A0

050

332

917

473

1819

3763

10

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N1A

0N

/AN

/AN

1A5

21

11

20

0

1540

ITC

Am

ortiz

atio

n (R

ev)

1,98

521

00

1,96

41,

304

660

278

7075

146

233

40

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N1A

N/A

N/A

N1A

NIA

N1A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)30

,382

880

01,

855

27,6

4710

,211

17,4

437,

711

1,42

81,

217

2,46

29,

887

-316

-2,3

00Pl

ant-

In-S

ervi

ce

1620

Supp

ort P

lant

143,

350

5,44

20

4413

7,46

396

,634

40,8

3015

,856

3,95

93,

920

7,90

713

,857

3,21

00

1630

Ope

rato

r S

yste

ms

Equ

ipm

ent

1,10

485

0-5

221,

541

1,09

145

0N

1A0

045

0N

1AN

1A0

1640

CO

E-S

witc

hing

416,

814

5,46

10

30,9

9638

0,35

728

0,45

299

,905

19,6

6463

,832

16,4

0980

,241

0N

1A0

1650

CO

E-T

rans

mis

sion

482,

525

00

13,8

7346

8,65

327

3,43

719

5,21

656

,588

025

,140

25,1

4011

3,48

8N

1A0

1660

Cab

le a

nd W

ire

Faci

lties

931,

958

00

17,4

8991

4,47

060

8,12

130

6,34

917

4,61

60

21,5

3521

,535

110,

199

N/A

0

1670

lOT

Equ

ipm

ent

28,7

029,

151

021

119

,340

14,5

054,

835

4,81

5N

/AN

/AN

/A20

N1A

N1A

1680

Am

ortiz

able

Ass

ets

40,9

631,

705

08,

982

30,2

7620

,332

9,94

44,

171

1,04

21,

036

2,08

63,

638

500

1690

Total Plant In

-Ser

vice

2,

045,

418

21,8

440

71,4

741,

952,

100

1,29

4,57

165

7,52

827

5,71

068

,832

68,0

4013

7,35

724

1,20

13,

260

0

Oth

er I

nves

tmen

ts

= ,¡ N

1705

Oth

er J

uris

dict

iona

l Ase

ts-N

et-1

7,29

9N

1AN

/A-2

,207

-15,

093

-15,

093

N1A

N/A

N1A

N/A

N1A

N/A

N/A

N/A

1710

Pro

pert

y H

eld

for

Fut

ure

Use

00

00

00

00

00

00

00

1720

Pla

nt U

nder

Con

stru

ctio

n19

,796

265

0-2

7,70

547

,235

31,3

2015

,915

6,67

21,

665

1,63

33,

310

5,85

678

0

1730

Pla

nt A

cqui

sitio

n A

djus

tmen

t0

0N

/A0

00

00

00

00

00

1740

Inve

stm

ent i

n N

onaf

flia

ted

Com

pani

es0

00

00

00

00

00

00

0

1750

Oth

er D

efer

red

Cha

rges

10,6

970

010

,697

00

00

00

00

00

1760

Inve

ntor

ies

29,8

0311

60

5,75

323

,933

15,9

447,

990

3,34

883

783

61,

678

2,92

340

0

inO

Cas

h W

orki

ng C

apita

lN

/AN

1AN

/AN

1AN

1AN

1A1,

430

603

151

159

311

510

70

1780

FCC

Inv

estm

ent A

djus

tmen

tN

1AN

1AN

/AN

1AN

1AN

1A-2

89-1

21-3

0-3

0-6

0-1

06-1

0

1790

Tot

al O

ther

Inve

stm

ents

42,9

9638

10

-13,

6156

,076

32,1

7125

,046

10,5

022,

622

2,59

85,

239

9,18

312

30

Res

erve

s18

20A

ccum

ulat

ed D

epre

ciat

ion

1,16

6,08

413

,330

047

,252

1,10

5,50

273

0,66

937

4,83

216

0,44

937

,236

38,1

8575

,782

137,

471

1,13

00

1830

Acc

umul

ated

Am

ortiz

atio

n19

,157

901

03,

179

15,0

7710

,240

4,83

71,

972

493

492

989

1,71

815

80

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es67

,059

716

0-7

0167

,044

45,4

6821

,576

7,20

95,

089

2,65

87,

906

6,31

814

30

1850

Cus

tom

er D

epos

its62

20

-18

7852

2611

33

510

00

1870

Oth

er D

efer

red

Cre

dits

-35,

891

-1,0

900

-431

-34,

370

-22,

794

-11,

576

-4,8

55-1

,212

-1,1

98-2

,418

-4,2

46-5

70

1881

Oth

er L

ong-

Ter

m L

iabi

lties

86,8

704,

837

0-7

1582

,748

58,1

5224

,596

10,3

192,

576

2,55

85,

152

9,00

212

30

1882

Def

erre

d T

ax L

iabi

lties

8,70

0N

1AN

/A8,

700

N/A

N1A

N/A

N/A

N1A

N/A

N/A

N1A

N1A

N1A

1883

Oth

er J

uris

dict

iona

l Lia

bilti

es &

Def

erre

d-3

2,35

6N

/AN

1A-1

,352

-31,

004

-31,

004

N1A

N1A

N/A

N1A

N/A

N1A

N1A

N1A

Cre

dits

1885

FC

C R

eser

ve A

djus

tmen

tN

1AN

1AN

/AN

1AN

1AN

1A0

00

00

00

0

1890

Tot

al R

eser

ves

1,27

9,68

518

,697

055

,914

1,20

5,07

479

0,78

241

4,29

217

5,10

644

,184

42,6

9887

,416

150,

274

1,49

70

Page 32: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

Mis

cella

neou

s D

ata

FOO

TN

OT

E T

AB

LE

Tab

lR

owC

OL

FNI

1590

E1

B2

C3

1680

AL

L4

AL

LA

LL

5

Foot

nte

CH

AN

GE

ME

TH

OD

OF

CA

LCU

LAT

ION

TO

CO

LUM

N B

-C-D

-F

ELI

MIN

AT

E T

HE

ST

AT

E T

AX

AC

CO

UN

TS

FO

RM

ER

LY IN

CLU

DE

D.

ELI

MIN

AT

E T

HE

ST

AT

E T

AX

AC

CO

UN

TS

FO

RM

ER

LY IN

CLU

DE

D.

INV

ES

TM

EN

T A

MO

UN

TS

CH

AN

GE

D F

RO

M G

SF

ON

LY P

ER

69.3

10 T

O IN

CLU

DE

GS

F, C

OE

, lO

T &

CW

F P

ER

69.

309.

ALS

O A

FF

EC

TS

PA

RT

69

ALL

OC

AT

ION

OF

AN

Y L

INE

S D

EP

EN

DE

NT

ON

LE

AS

EH

OLD

INV

ES

TM

EN

T.

CO

RR

EC

TIO

N O

F P

AR

T 6

9 F

AC

TO

RS

FO

R lO

T C

AT

1, C

OE

CA

T 2

,

OP

ER

AT

OR

SE

RV

ICE

EX

PE

NS

E A

ND

CU

ST

SV

C C

AT

1.

ELI

MIN

AT

ION

OF

UN

NE

CE

SS

AR

Y C

ON

FID

EN

TIA

L R

EC

OR

D.

6

= e

Page 33: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

IJN

DNEW HAMPSHIRE

Fro

m: J

an 2

002

To:

Dec

200

2

NE

NH

App

rove

d by

OM

B

3060

-051

2E

ditio

n D

ate:

12/

2002

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

02

TA

BLE

I

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

TA

BLE

I -

CO

ST

AN

D R

EV

EN

UE

- C

IJS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CIJ

SS

IFIC

A T

ION

Tot

alN

onre

gA

djus

tmen

tsS

ubje

ct T

oSt

ate

Inte

rsta

teC

omm

on L

ine

Spec

ial

Bili

ng

&

IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)T

raff

c Se

nsiti

veA

ccss

Col

lect

ion

(v)

(I)

Switching I Transport

I Total

(s)

(u)

RO

W(n

) (p

) (r

)- R

even

ues

1010

Bas

ic L

ocal

Ser

vice

s21

8,00

8N

/A0

218,

008

218,

008

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

cces

s S

ervi

ces

186,

520

N/A

2,17

018

4,35

024

,885

159,

465

63,3

0411

,340

12,8

7924

,223

71,9

38N

/A0

1030

Tol

l Net

wor

k S

ervi

ces

37,7

52N

/A0

37,7

5237

,752

00

00

00

N/A

0

1040

Mis

cella

neou

s30

,639

N1A

030

,639

18,0

9512

,544

3,67

674

772

71,

477

3,32

03,

934

136

1045

Non

regu

late

d14

,901

14,9

01N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1050

Settl

emen

ts71

6N

/A0

716

716

00

00

00

00

1060

Unc

olle

ctib

les

24,8

5595

60

23,8

9916

,134

7,76

53,

086

566

669

1,23

63,

433

28

1090

Tot

al O

pera

ting

Rev

enue

s46

3,68

013

,945

2,17

044

7,56

528

3,32

216

4,24

463

,894

11,5

2112

,937

24,4

6471

,826

3,93

212

8

~ .¡ .¡E

xpen

ses

--r-

----

-11

20P

lant

Spe

cific

71,8

65,

831

2465

,991

44,8

6421

,127

9,83

32,

297

1,48

23,

783

6,18

374

358

5

1130

Pla

nt N

on-S

peci

fic23

,499

1,14

065

22,2

9414

,763

7,53

13,

180

809

665

1,47

82,

667

020

6

1140

Cus

tom

er O

pera

tions

Mar

ketin

g13

,112

814

012

,298

8,38

33,

915

1,65

342

034

676

81,

387

010

7

1150

Cus

tom

er O

pera

tions

Ser

vice

s39

,416

3,68

755

35,6

7426

,372

9,30

227

112

1021

3,18

54,

778

1,04

6

1160

Cor

pora

te O

pera

tions

73,2

924,

715

203

68,3

7448

,479

19,8

946,

333

1,47

11,

064

2,53

85,

749

2,41

82,

856

1170

Acc

ss43

,462

00

43,6

238

,719

4,74

40

00

00

N/A

4,74

4

1180

Dep

reci

atio

n/A

mor

tizat

ion

139,

476

2,05

362

513

6,79

990

,181

46,6

1818

,285

5,70

04,

229

9,99

616

,717

169

1,45

2

1185

FC

C E

xpen

se A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-1

3-5

-1-1

-2-5

00

1190

Tot

al O

pera

ting

Exp

ense

s40

4,10

418

,241

972

384,

891

271,

761

113,

118

39,5

5010

,708

7,79

418

,581

35,8

838,

108

10,9

96

Oth

er O

pera

ting

Item

s

1 129010ther Operating Income/Losses I 101 01 1321 -1221 -821 -411 -171 -41 -41 -81 -141 01 -11

Non-operating Items

1320

Inc

Effe

cUJu

risdi

ctio

nal D

ifren

ce (

Rev

)-2

28N

/A0

-228

-228

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1330

Ext

raor

dina

ry It

ems

(Rev

)-2

,585

-27

-2,5

580

00

00

00

00

0

1340

AFU

DC

(R

ev)

975

150

960

638

322

135

3428

6311

32

9

1350

Spe

cial

Cha

rges

(E

xp)

716

070

97

52

10

00

10

0

1360

All

Oth

er N

on-o

pera

ting

Item

s (R

ev)

3,26

60

3,26

60

00

00

00

00

0

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-712

121

-725

-405

-320

-134

-34

-28

-82

-113

-2-9

Page 34: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410 State and Local In

com

e

1420

Oth

er S

tate

and

Loc

al

1490

Tot

al O

ther

Tax

esFe

dera

l In

com

e T

axes

1510

Fix

ed C

harg

es (

Exp

)19

,871

204

326

19,3

4113

,094

6,24

72,

620

666

548

1,21

72,

197

4217

0

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)73

3N

/A0

733

486

247

104

2622

4887

27

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A5

21

01

20

0

1540

ITC

Am

ortiz

atio

n (R

ev)

930

90

921

612

309

130

3327

6010

92

8

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)11

,747

-1,6

9178

412

,654

-1,3

5814

,018

6,81

81

1,45

01,

426

10,7

60-1

,379

-3,6

07Pl

ant-

ln-5

ervi

ce

1620

Support Plant

148,

980

4,89

14,

358

139,

731

96,8

4142

,889

16,1

964,

121

3,38

47,

525

13,5

794,

540

1,05

0

1630

Ope

rato

r S

yste

ms

Equ

ipm

ent

1,10

485

-87

1,10

778

432

3N

/A0

032

3N

/AN

/A0

1640

CaE

-Sw

itchi

ng42

1 ,9

505,

601

14,3

2740

2,02

229

6,01

210

6,01

021

,02

67,7

320

67,7

320

N/A

17,2

51

1650

CaE

-Tra

nsm

issi

on49

8,05

30

-373

498,

426

285,

273

213,

154

55,6

650

33,4

9733

,497

123,

991

N/A

016

60C

able

and

Wire

Fac

ilitie

s95

7,69

50

12,4

4994

5,24

663

9,14

830

6,09

718

4,79

50

22,1

2122

,121

99,1

81N

/A0

1670

lOT

Equ

ipm

ent

25,6

219,

185

-2,4

5918

,894

14,1

714,

724

4,70

4N

/AN

/AN

/A19

N/A

N/A

1680

Am

ortiz

able

Ass

ets

38,0

011,

711

1,21

235

,078

23,4

7111

,607

4,86

91,

239

1,01

72,

262

4,08

278

316

1690

Tot

al P

lant

In-

5erv

ice

2,09

1,40

321

,474

29,4

272,

040,

503

1,35

5,69

968

4,80

428

7,25

673

,092

60,0

2013

3,46

024

0,85

34,

619

18,6

16O

ther

Inv

estm

ents

= .a f.

1705

Oth

er J

uris

dict

iona

l Ase

ts-N

et-1

8,10

4N

/A-4

24-1

7,68

0-1

7,68

0N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1710

Pro

Der

t Hel

d fo

r F

utur

e U

se0

0-4

42

11

00

00

00

1720

Pla

nt U

nder

Con

stru

ctio

n13

,321

211

-1,9

1415

,024

9,98

25,

Q2

2,11

553

844

298

31,

773

3413

7

1730

Pla

nt A

cqui

sitio

n A

djus

tmen

t0

00

00

00

00

00

00

1740

Inve

stm

ent i

n N

onaf

fliat

ed C

ompa

nies

00

00

00

00

00

00

0

1750

Oth

er D

efer

red

Cha

rges

178,

371

017

8,37

10

00

00

00

00

0

1760

Inve

ntor

ies

1,64

980

-27,

121

28,6

8919

,399

9,29

03,

898

992

814

1,81

13,

267

6225

3

1770

Cas

h W

orki

na C

apita

lN

/AN

/AN

/AN

/AN

/A3,

588

1,50

538

331

569

91,

262

2497

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-2

69-1

13-2

9-2

4-5

2-9

5-2

-7

1790

Tot

al O

ther

Inve

stm

ents

175,

238

292

148,

909

26,0

3711

,704

17 ,6

527,

405

1,88

41,

547

3,44

06,

209

119

480

Res

erve

s18

20A

ccum

ulat

ed D

epre

ciat

ion

1,25

8,94

915

,923

46,9

961,

196,

030

792,

824

403,

206

173,

302

41,1

4935

,077

76,4

8314

1,43

81,

503

10,4

80

1830

Acc

umul

ated

Am

ortiz

atio

n17

,962

832

1,22

815

,902

10,7

285,

174

2,09

853

443

897

41,

759

208

136

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es79

,041

-1,0

988,

013

72,1

2648

,695

23,4

317,

498

5,60

51,

750

7,50

56,

765

235

1,42

8

1850

Cus

tom

er D

epos

its56

2-2

680

5327

113

25

90

1

1870

Oth

er D

efer

red

Cre

dits

-35,

923

-1,7

1064

-34,

277

-22,

774

-11,

504

-4,8

25-1

,228

-1,0

08-2

,242

-4,0

46-7

8-3

13

1881

Oth

er L

ong-

Ten

n L

iabi

lties

86,8

705,

269

1,23

080

,372

55,7

0224

,670

10,3

492,

633

2,16

24,

808

8,67

716

667

1

1882

Def

erre

d T

ax L

iabi

litie

s8,

700

N/A

8,70

0N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1883

Oth

er J

uris

dict

iona

l Lia

bilit

ies

& D

efer

red

-32,

932

N/A

-272

-32,

659

-32,

659

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Cre

dit

1885

FC

C R

eser

ve A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1890

Tot

al R

eser

ves

1,38

2,72

419

,218

65,9

331

,297

,573

852,

569

445,

005

188,

432

48,6

9638

,22

87,5

3415

4,60

22,

034

12,4

03

Page 35: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910lAverage Net

Inve

stm

ent

N/A

N/A

N/A

768,9671 514.8341 257,4511

106.

2291

26.2

801

23,1

4549

,366

92,4

592.

703

6,69

3

19151Net Return

N/A

N/A

N/A

N/A

1N/A 1

32.9

11T

15,5

461

7361

3,29

63,

988

22,4

02N

/AN

/A

1920

lRat

e of

Ret

urn

N/A

N/A

N/A

N/A

1N/A 1

12,7

8f01

010

00

N/A

N/A

Mis

cella

neou

s D

ata

Net

Ret

urn

42,3

30 -

2,22

954

544

,014

11,4

2932

,590

FOO

TN

OT

E T

AB

LE

Tab

leR

owC

OL

FN#

Foot

note

IA

LL

AL

L1

BA

SIS

OF

PR

ES

EN

TA

TIO

N: T

HE

FE

DE

RA

L C

OM

MU

NIC

AT

ION

S

CO

MM

ISS

ION

(F

CC

) D

OC

KE

T N

O. 8

6-11

1 R

EQ

UIR

ED

TH

AT

TIE

R 1

LO

CA

L E

XC

HA

NG

E C

AR

RIE

RS

PR

EP

AR

E A

CO

ST

ALL

OC

AT

ION

MA

NU

AL

(CA

M)

FO

R T

HE

FC

C'S

RE

VIE

W A

ND

AP

PR

OV

AL.

TH

E V

ER

IZO

N T

ELE

PH

ON

E C

OM

PA

NIE

S C

AM

DE

SC

RIB

ES

TH

E C

OS

T A

LLO

CA

TIO

N S

YS

TE

M U

SE

D

BY

NE

W E

NG

LAN

D T

ELE

PH

ON

E &

TE

LEG

RA

PH

CO

MP

AN

Y

(TH

E C

OM

PA

NY

) T

O A

PP

OR

TIO

N C

OS

TS

BE

TW

EE

NIT

S R

EG

UL

AT

ED

AN

D N

ON

-RE

GU

LA

TE

D A

CT

IVT

IES

IN

AC

CO

RD

AN

CE

WIT

H T

HE

FC

C'S

RU

LES

AN

D R

EG

ULA

TIO

NS

. TH

E

VE

RIZ

ON

TE

LEP

HO

NE

CO

MP

AN

IES

CA

M, A

S A

ME

ND

ED

TH

RO

UG

H D

EC

EM

BE

R 3

1, 2

001

HA

S B

EE

N F

ILE

D W

ITH

TH

E

=F

CC

. TH

E C

OM

PA

NY

'S F

CC

RE

PO

RT

43-

03, A

RM

IS J

OIN

T

.iC

OS

T R

EP

OR

T W

AS

PR

EP

AR

ED

PU

RS

UA

NT

TO

TH

E V

ER

IZO

N0\

TE

LEP

HO

NE

CO

MP

AN

IES

CA

M, T

HE

FC

C'S

JO

INT

CO

ST

OR

DE

RS

ISS

UE

D IN

CO

NJU

NC

TIO

N W

ITH

FC

C D

OC

KE

T

NO

.86-

111

AN

D T

HE

FC

C'S

PU

BLI

SH

ED

RU

LES

AN

D

RE

GU

LAT

ION

S T

HE

RE

TO

(IN

CLU

DIN

G 4

7 C

FR

SE

CT

ION

S 3

2,23

,

32.2

7,64

.901

AN

D 6

4.90

3) IN

FO

RC

E A

S O

F D

EC

EM

BE

R

10,2

001,

TH

IS R

EP

OR

T W

AS

PR

EP

AR

ED

FO

R T

HE

PU

RP

OS

EO

F C

OM

PLY

ING

WIT

H T

HO

SE

RU

LES

AN

D R

EG

ULA

TIO

NS

AN

D IS

NO

T IN

TE

ND

ED

TO

BE

A C

OM

PLE

TE

PR

ES

EN

TA

TIO

N O

F T

HE

CO

MP

AN

YS

CO

NS

OLI

DA

TE

D F

INA

NC

IAL

ST

AT

EM

EN

TS

.

1670

M2

CO

RR

EC

TE

D P

AR

T 6

9 A

LLO

CA

TIO

N. F

AC

TO

RS

WE

RE

RE

VE

RS

ED

BE

TW

EE

N C

OLU

MN

S M

AN

D S

.

S3

CO

RR

EC

TE

D P

AR

T 6

9 A

LLO

CA

TIO

N. F

AC

TO

RS

WE

RE

RE

VE

RS

ED

BE

TW

EE

N C

OLU

MN

S M

AN

D S

,

AL

LA

LL

4IN

VE

ST

ME

NT

AM

OU

NT

S C

HA

NG

ED

FR

OM

GS

F A

ND

ON

LY P

ER

69.3

10 T

O IN

CLU

DE

GS

F, C

OE

, lO

T &

CW

F P

ER

69.

309,

ALS

O A

FF

EC

TS

PA

RT

69

ALL

OC

AT

ION

OF

AN

Y L

INE

S D

EP

EN

DE

NT

ON

LE

AS

EH

OLD

INV

ES

TM

EN

T.

Page 36: ATTACHMENT 1 - puc.nh.gov

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DNEW HAMPSHIRE

Fro

m: J

an 2

003

To:

Dec

200

3

NE

NH

App

rove

d by

OM

B

3060

-051

2E

ditio

n D

ate:

12/

2003

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

02

TA

BLE

I

TA

BLE

I -

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsS

ubje

ct T

oSt

ate

Inte

rsta

teC

omm

on L

ine

Spec

ial

Bili

ng

&

IX

(al

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)Traffc Sensitive

Acc

ess

Col

lect

ion

(v)

(f)

Switching I Transport I Total

(s)

(u)

RO

W(n

) (p

) (r

)R

even

ues

1010

Bas

ic L

ocal

Ser

vice

s20

4,38

8N

/A0

204,

388

204,

388

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

cces

s S

ervi

ces

171,

678

N/A

2,24

016

9,43

921

,523

147,

916

61 ,4

8210

,309

9,72

420

,033

66,4

00N

/A0

1030

Tol

l Net

wor

k S

ervi

ces

32,4

91N

/A0

32,4

9132

,492

00

00

00

N/A

0

1040

Mis

cella

neou

s39

,033

N/A

039

,033

23,1

4715

,887

4,25

092

583

31.

764

3,65

85,

995

220

1045

Non

regu

late

d13

,452

13,4

52N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1060

Unc

olle

ctib

les

10,1

3829

60

9,84

38,

917

925

382

6653

119

422

01

1090

Tot

al O

pera

ting

Rev

enue

s45

0,90

613

,156

2,24

043

5,50

927

2,63

216

2,87

765

,350

11,1

6810

,504

21,6

7869

,636

5,99

521

8= .. ..

Exp

ense

s11

20P

lant

Spe

cific

75,1

575,

805

2469

,328

47,0

9222

,236

10,9

571,

581

1,64

13,

229

7,04

360

440

311

30P

lant

Non

-Spe

cific

30,5

381,

392

9629

,051

19,1

199,

931

4,12

61,

030

870

1,90

83,

636

026

211

40C

usto

mer

Ope

ratio

ns M

arke

ting

14,7

0981

70

13,8

929;

470

4,42

21,

837

459

388

850

1,61

80

117

1150

Cus

tom

er O

pera

tions

Ser

vice

s38

,415

3,78

455

34,5

7625

,560

9,01

526

311

920

3,08

74,

631

1,01

4

1160

Gen

eral

& A

dmin

istr

ativ

e10

3,16

45,

617

214

97,3

3367

,735

29,5

9910

,171

192

1,80

22,

005

9,66

03,

405

4,35

811

70A

cces

s18

,527

00

18,5

2712

,418

6,10

90

00

00

N/A

6,10

911

80D

epre

ciat

ion/

Am

ortiz

atio

n14

4,37

21,

635

632

142,

105

93,1

4548

,960

18,9

115,

592

4,44

010

,128

18,3

3815

81,

424

1185

FCC

Exp

ense

Adj

ustm

ent

N/A

N/A

N/A

N/A

N/A

-17

-7-2

-1-3

-60

0

1190

Tot

al O

pera

ting

Exp

ense

s42

4,88

219

,049

1,02

140

4,81

227

4,53

913

0,25

546

,258

8,86

49,

149

18,1

3643

,377

8.79

813

,687

Oth

er O

pera

ting

Item

s

I 129010ther Operating Income/Losses 1 -1081 -71 01 -1011 -671 -341 -141 -41 -31 -71 -131 01 -11

Non

-ope

ratin

g It

ems

1320

Inc

Eff

ect/J

uris

dict

iona

l Dif

fere

nce

(Rev

)-5

13N

/A0

-513

-513

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1330

Ext

raor

dina

ry It

ems

(Rev

)0

00

00

00

00

00

00

1365

Non

-ope

ratin

g In

com

e an

d E

xpen

ses

-15,

225

4-1

5.69

446

530

715

866

1614

3057

14

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

lN

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

15,7

38-4

15,6

9448

206

-158

-66

-16

-14

-30

-57

-1-4

Page 37: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

State and Local

Inco

me

-2,5

734,

578

0-7

,151

-6,4

16-7

3516

643

3-8

334

145

1-5

54-1

,139

1420

Oth

er S

tate

and

Loc

al3,

091

201

3,07

02,

023

1,04

743

210

891

200

382

627

1490

Tot

al O

ther

Tax

es51

84,

598

1-4

,081

-4,3

9331

259

854

18

541

833

-547

-1,1

12

1510

Fix

ed C

harg

es (

Exp

)19

,390

189

170

19,0

3112

,566

6,46

62,

672

668

564

1,23

72,

349

3817

0

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)1,

684

N/A

01,

684

1,12

256

223

258

4910

820

43

15

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

0

1540

ITC Amortization (Rev)

553

50

548

362

186

7719

1636

681

5

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)1,

804

-4,1

9950

25,

500

-3,5

939,

099

5,56

038

927

962

88,

096

-802

-4,3

83

Fede

ral

Inco

me

Tax

es

1620

Supp

ort P

lant

153,

958

4,27

63,

159

146,

523

101,

017

45,5

0717

,221

4,31

03,

632

7,97

015

,109

4,10

91,

098

1630

CaE-Operator Systems Equipment

1,56

585

-45

1,52

51,

080

445

N/A

00

445

N/A

N/A

0

1640

CaE

-Sw

itchi

ng42

3,13

75,

681

12,0

5740

5,39

929

8,49

910

6,90

021

,204

68,3

010

68,3

010

NIA

17,3

96

1650

CaE

-Tra

nsm

issi

on52

7,95

90

1,06

252

6,89

729

6,62

723

0,27

057

,884

034

,843

34,8

4313

7,54

3N

IA0

1660

Cab

le a

nd W

ire

Faci

lties

986,

025

015

,433

970,

592

656,

287

314,

305

189,

750

022

,714

22,7

1410

1,84

0N

IA0

1670

lOT

Equ

ipm

ent

23,3

287.

274

-223

16,2

7612

,207

4,06

94,

052

N/A

N/A

N/A

17N

/AN

/A

1680

Am

ortiz

able

Ass

ets

20,6

8378

2-1

,280

21,1

8014

,044

7,13

62,

981

747

629

1,38

02,

608

-23

190

1690

Tot

al P

lant

In-S

ervi

ce2,

136,

655

18,0

9830

,164

2,08

8,39

31,

379,

761

708,

632

293,

092

73,3

5761

,818

135,

653

257,

117

4,08

618

,684

Plan

t-In

-Ser

vice

= .. QO

1705

Oth

er J

uris

dict

iona

l Ass

ets-

Net

-18,

980

N/A

-439

-18,

541

-18,

541

N/A

N/A

N/A

N/A

N/A

NIA

N/A

N/A

1710

Propert Held for Future Use

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n7,

113

39-1

,343

8,41

85,

563

2,85

51,

182

296

249

547

1,03

417

75

1730

Pla

nt A

cqui

sitio

n A

djus

tmen

t0

00

00

00

00

00

00

1740

Inve

stm

ent i

n N

onaf

fliat

ed C

ompa

nies

00

00

00

00

00

00

0

1750

Oth

er D

efer

red

Cha

rges

152,

861

015

2,86

10

00

00

00

00

0

1760

Inve

ntor

ies

1,26

377

-441

1.62

81,

100

527

218

5546

101

191

314

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

/A-1

,183

-489

.123

-103

-227

-430

-6-3

1

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

IAN

/AN

/AN

/A-2

55-1

05-2

6-2

2-4

9-9

2-1

-7

1790

Tot

al O

ther

Inv

estm

ents

142,

257

115

150,

638

-8,4

95-1

1,87

71,

944

805

202

170

372

702

1351

Oth

er I

nves

tmen

ts

1820

Acc

umul

ated

Dep

reci

atio

n1,

351,

606

14,7

3947

,961

1,28

8,90

685

0,82

343

8,08

318

5,18

943

,267

38,1

0481

,682

158,

939

1,25

311

,020

1830

Acc

umul

ated

Am

ortiz

atio

n0

00

00

00

00

00

00

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es69

,938

-1,7

09-6

,303

77,9

5052

,416

25,5

347,

831

5,93

11,

965

8,03

7,93

721

21,

511

1850

Cus

tom

er D

epos

its17

0-9

2517

94

11

23

00

1865

Oth

er L

ong-

term

Lia

bilti

es &

Def

erre

d50

,459

2,79

9-3

1,90

279

,563

54,8

7924

,685

10,2

072,

554

2,15

34,

724

8,96

014

365

1

Cre

dits

1882

Def

erre

d T

ax L

iabi

litie

s32

8N

/A32

8N

/AN

/AN

/AN

IAN

/AN

/AN

/AN

/AN

/AN

/A

1883

Oth

er J

uris

dict

iona

l Lia

bilit

ies

& D

efer

red

-33,

295

N/A

-228

-33,

067

-33,

067

NIA

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Cre

dits

1885

FC

C R

eser

ve A

djus

tmen

tN

/AN

IAN

/AN

/AN

/A0

00

00

00

0

1890

Tot

al R

eser

ves

1,43

9,05

315

,829

9,84

61,

413,

378

925,

067

488,

310

203,

231

51,7

5342

,222

94,4

5117

5,83

91,

609

13,1

81

Res

erve

s

Page 38: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inv

estm

ent

N/A

N/A

N/A

666,

519

442,

816

222,

265

90,6

6721

,806

19,7

6541

,575

81,9

812,

489

5,55

419

15N

et R

etur

nN

/AN

/AN

/AN

/AN

/A23

,334

12,9

851,

387

1,07

92,

397

17,3

74N

/AN

/A

1920

Rat

e of

Ret

urn

N/A

N/A

N/A

N/A

N/A

10.5

00

00

0N

/AN

/A

Mis

cella

neou

s D

ata

1950

Life

line

Adj

ustm

ent

N/A

N/A

N/A

0-2

2N

/AN

/AN

/AN

/AN

/AN

/AN

/A

1960

Uni

vers

al S

ervi

ce F

und

- H

igh

Loop

Cos

tN

/AN

/AN

/A0

00

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1970

Com

mon

Lin

e S

uppo

rt-L

ong

Ter

mN

/AN

/AN

/AN

/AN

/A-5

48-5

48N

/AN

/AN

/AN

/AN

/AN

/A

FOO

TN

OT

E T

AB

LE

Tab

leR

owC

OL

FN#

Foot

note

IA

LL

H1

TH

E IN

TE

RS

TA

TE

CO

LUM

N D

OE

S N

OT

ME

ET

TH

E P

RIC

E C

AP

OR

DE

R O

N R

EC

ON

SID

ER

AT

ION

DE

FIN

ITIO

N O

F T

OT

AL

INT

ER

ST

AT

E

AN

D S

HO

ULD

NO

T B

E R

EC

ON

SID

ER

AT

ION

DE

FIN

ITIO

N O

F T

OT

AL

INT

ER

ST

AT

E A

ND

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S L

EV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

.F

2IN

VE

ST

ME

NT

AM

OU

NT

S R

EF

LEC

TE

D IN

LIN

ES

162

0 T

HR

OU

GH

1890

OF

CO

LUM

NS

(F

) T

HR

OU

GH

(V

) R

EP

RE

SE

NT

TH

E

AV

ER

AG

E O

F M

ON

TH

LY B

ALA

NC

ES

. AD

JUS

TM

EN

TS

TO

YE

AR

-EN

D B

ALA

NC

ES

TO

CO

NV

ER

T T

O A

VE

RA

GE

BA

LAN

CE

S

AR

E M

AD

E IN

CO

LUM

N (

D).

G3

TH

E S

TA

TE

AM

OU

NT

S R

EF

LEC

TE

D IN

CO

LUM

N (

G)

AR

E N

OT

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N=

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D.. \C

FO

R S

TA

TE

RA

TE

-MA

KIN

G P

UR

PO

SE

S.

1770

AL

L4

CA

SH

WO

RK

ING

CA

PIT

AL

AV

ER

AG

ING

CA

LCU

LAT

ION

CO

RR

EC

TE

D T

O

INC

LUD

E A

LL D

AT

AP

OIN

TS

.17

90A

LL

5S

UB

TO

TA

L C

OR

RE

CT

ED

TO

RE

FLE

CT

CA

SH

WO

RK

ING

CA

PIT

AL

CO

RR

EC

TIO

N19

10A

LL

6S

UB

TO

TA

L C

OR

RE

CT

ED

TO

RE

FLE

CT

CA

SH

WO

RK

ING

CA

PIT

AL

CO

RR

EC

TIO

N19

20H

7S

UB

TO

TA

L C

OR

RE

CT

ED

TO

RE

FLE

CT

CA

SH

WO

RK

ING

CA

PIT

AL

CO

RR

EC

TIO

N

Page 39: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DN

EW

HA

MP

SH

IRE

From

: Jan

200

4 T

o: D

ee 2

004

NE

NH

App

rove

d by

OM

B

3060

-051

2E

ditio

n D

ate:

12/

2004

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

01

TA

BLE

I

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

TA

BLE

1-

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsS

ubje

ct T

oSt

ate

Inte

rsta

teC

omm

on L

ine

Spec

ial

Bill

ng &

IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)Traffc Sensitive

Acc

ssC

olle

ctio

n(v

)

(f)

Switching I Transport I Total

(s)

(u)

RO

W(n

) (p

) (r

)R

even

ues

1010

Bas

ic L

ocal

Ser

vice

s19

4,15

3N

/A0

194,

153

194,

153

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

cces

s S

ervi

ces

163,

119

N/A

602

162,

517

19,1

2414

3,39

355

,718

9,58

59,

064

18,6

4969

,026

N/A

0

1030

Tol

l Net

wor

k S

ervi

ces

31,9

26N

/A0

31,9

2631

,916

110

00

00

N/A

11

1040

Mis

cella

neou

s46

,837

N/A

046

,837

29,0

2517

,812

5,45

51,

179

1,09

22,

277

4,81

54,

983

282

1045

Non

regu

late

d13

,814

13,8

14N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1060

Unc

olle

clib

les

10,9

8635

414

10,6

1810

,301

318

136

1924

4313

70

1

1090

Tot

al O

pera

ting

Rev

enue

s43

8,86

313

,460

588

424,

815

263,

917

160,

898

61,0

3610

,745

10,1

3220

,883

73,7

044,

982

291

= Ul =

1120

Plan

t Spe

cifc

85,6

897,

087

338

78,2

6452

,611

25,6

5311

,712

3,58

91,

678

5,27

27,

191

563

914

1130

Pla

nt N

on-S

peci

fic27

,118

1,68

174

25,3

6416

,655

8,70

83,

643

870

768

1,64

23,

202

022

2

1140

Cus

tom

er O

pera

tions

Mar

ketin

g15

,203

645

3414

,523

9,90

04,

623

1,93

646

140

887

11,

699

011

7

1150

Cus

tom

er O

pera

tions

Ser

vice

s42

,482

4,14

156

38,2

8528

,302

9,98

329

111

1022

3,41

95,

128

1,12

3

1160

Gen

eral

& A

dmin

istr

ativ

e77

,026

5,12

944

71,8

5449

,418

22,4

367,

048

1,92

31,

146

3,07

46,

228

2,30

03,

787

1170

Acc

ess

5,63

10

05,

631

-563

6,19

30

00

00

N/A

6,19

3

1180

Dep

reci

atio

n/A

mor

tizat

ion

145,

996

1,24

822

614

4,52

294

,409

50,1

1319

,437

5,54

84,

578

1 0,

204

18,9

0215

61,

413

1185

FCC

Exp

ense

Adj

ustm

ent

N/A

N/A

N/A

N/A

N/A

-16

-7-2

-1-3

-60

0

1190

Tot

al O

pera

ting

Exp

ense

s39

9,14

519

,931

771

378,

443

250,

734

127,

693

44,0

6012

.400

8,58

721

,082

40,6

358,

147

13,7

68

Exp

ense

s

Oth

er O

pera

ting

Item

s

I 129010ther Operating Income/Losses I 471 01 01 471 311 161 71 21 11 31 61 01 01

Non

-ope

ratin

g It

ems

1320

Inc

Eff

ect/J

uris

dict

iona

l Dif

fere

nce

(Rev

)-3

26N

/A0

-326

-326

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1330

Ext

raor

dina

ry It

ems

(Rev

)0

00

00

00

00

00

00

1365

Non

-ope

ratin

g In

com

e an

d E

xpen

ses

22,1

912

21,8

1637

324

512

853

1311

2447

13

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-21,

865

-2-2

1,81

6-4

781

-128

-53

-13

-11

-24

-47

-1-3

Page 40: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

State and Local

Inco

me

-70

290

-99

383

-481

-78

176

136

315

-699

233

-253

1420

Oth

er S

tate

and

Loc

al4,

206

417

4,15

82,

634

1,52

463

415

113

428

555

79

38

1490

Tot

al O

ther

Tax

es4,

136

707

4,06

03,

017

1,Q

355

732

727

060

0-1

4224

3-2

15Fe

dera

l In

com

e T

axes

1510

Fix

ed C

harg

es (

Exp

)19

,348

173

134

19,0

4212

,550

6,49

32,

700

644

569

1,21

72,

372

3916

4

1520

IRS Income Adjustment (Rev)

-1,4

33N

/A0

-1,4

33-9

45-4

88-2

06-4

6-4

3-8

9-1

77-3

-12

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

0

1540

ITC

Am

ortiz

atio

n (R

ev)

497

40

493

325

168

7017

1532

611

4

1550

FC

C IT

C A

djus

tmen

t (R

ev)

NIA

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)4,

560

-2,0

90-5

337,

183

-1,5

078,

696

4,68

1-9

4722

2-7

5910

,689

-1,2

08-4

,706

Plan

t-In

-Ser

vce

1620

Sup

port

Pla

nt15

7,47

05,

185

2,31

214

9,97

310

3,19

446

,779

17,7

344,

246

3,73

78,

007

15,6

024,

356

1,08

1

1630

CaE-Operator Systems Equipment

1,32

472

-25

1,27

890

537

3N

/A0

037

3N

/AN

/A0

1640

CaE

-Sw

itchi

ng39

3,27

91,

313

-5,2

5839

7,22

429

2,47

910

4,74

520

,776

66,9

230

66,9

230

NIA

17,0

4516

50C

aE-T

rans

mis

sion

519,

058

0-1

4,62

753

3,68

529

7,57

923

6,10

559

,436

035

,535

35,5

3514

1,13

5N

IA0

1660

Cab

le a

nd W

ire

Faci

lties

1,00

9,09

70

10,8

8699

8,21

167

4,96

232

3,24

919

5,15

00

23,3

6123

,361

104,

738

NIA

0

1670

lOT

Equ

ipm

ent

23,9

607,

604

-77

16,4

3212

,324

4,10

84,

091

N/A

N/A

N/A

17N

/AN

IA

1680

Am

ortiz

able

Ass

ets

15,3

6364

7-2

,284

17,0

0011

,254

5,74

62,

412

579

508

1,09

12,

124

-29

147

1690

Tot

al P

lant

In-S

ervi

ce2,

119,

550

14,8

21-9

,074

2,11

3,80

41,

392,

698

721,

105

299,

599

71,7

4863

,141

135,

289

263,

616

4,32

718

,274

Oth

er I

nves

tmen

ts

Q ti "'

1705

Oth

er J

uris

dict

iona

l Ass

ets-

Net

-20,

012

N/A

-558

-19,

453

-19,

453

N/A

N/A

N/A

NIA

N/A

N/A

N/A

N/A

1710

Propert Held for Future Use

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

cton

20,6

3115

412

,238

8,23

95,

429

2,81

11,

168

279

246

527

1,02

817

71

1730

Pla

nt A

cqui

sitio

n A

djus

tmen

t0

00

00

00

00

00

00

1740

Inve

stm

ent i

n N

onaf

fliat

ed C

ompa

nies

00

00

00

00

00

00

0

1750

Oth

er D

efer

red

Cha

rges

152,

861

015

2,86

10

00

00

00

00

0

1760

Inve

ntor

ies

3,06

688

1.11

41,

864

1,26

160

425

160

5311

322

14

15

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

IA-1

,858

-773

-184

-163

-348

-678

-11

-47

1780

FCC

Inv

estm

ent A

djus

tmen

tN

IAN

/AN

/AN

/AN

/A-2

39-9

9-2

4-2

1-4

5-8

8-1

-6

1790

Tot

al O

ther

Inve

stm

ents

156,

546

241

165,

654

-9,3

49-1

2,76

41,

318

547

131

115

247

482

833

Res

erve

s18

20A

ccum

ulat

ed D

epre

ciat

ion

1,40

7,82

56,

891

27,7

631,

373,

171

904,

148

469,

022

198,

276

45,6

0840

,905

86,7

1117

1,11

51,

304

11,6

16

1830

Acc

umul

ated

Am

ortiz

atio

n0

00

00

00

00

00

00

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es67

,098

-2,1

641,

264

67,9

9845

,237

22,7

615,

458

6,02

31,

887

7,92

07,

494

355

1,53

4

1850

Cus

tom

er D

epos

its-5

9-2

-58

11

00

00

00

00

1865

Oth

er L

ong-

term

Lia

bilti

es &

Def

erre

d51

,806

3,20

2-3

1,42

380

,027

55,0

4824

,979

10,3

782,

485

2,18

74,

686

9,13

115

263

3

Cre

dits

1882

Def

erre

d T

ax L

iabi

lties

1,34

6N

IA1,

346

N/A

NIA

N/A

N/A

NIA

NIA

N/A

N/A

NIA

N/A

1883

Oth

er J

uris

dict

iona

l Lia

bilti

es &

Def

erre

d-3

4,00

0N

/A-3

96-3

3,60

5-3

3,60

5N

/AN

IAN

/AN

/AN

IAN

/AN

/AN

IA

Cre

dits

1885

FCC

Res

erve

Adj

ustm

ent

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1890

Tot

al R

eser

ves

1,49

4,01

67,

927

-1,5

031,

487,

592

970,

829

516,

763

214,

111

54,1

1644

,979

99,3

1618

7,74

11,

812

13,7

83

Page 41: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inv

estm

ent

N/A

N/A

N/A

616,

862

409,

105

205,

660

86,0

3517

,763

18,2

7736

,219

76,3

582,

524

4,52

4

1915

Net

Ret

urn

N/A

N/A

N/A

N/A

N/A

23,6

1011

,799

-1,0

201,

066

-13

22,5

75N

/AN

/A

1920

Rat

e of

Ret

urn

N/A

N/A

N/A

N/A

N/A

11.4

80

00

00

N/A

N/A

Mis

cella

neou

s D

ata

1950

Life

line

Adj

ustm

ent

N/A

N/A

N/A

0-1

1N

/AN

/AN

/AN

/AN

/AN

/AN

/A

1960

Uni

vers

al S

ervi

ce F

und

- H

igh

Loop

Cos

tN

/AN

/AN

/A0

00

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1970

Com

mon

Lin

e S

uppo

rt-L

ong

T e

rrN

/AN

/AN

/AN

/AN

/A0

0N

/AN

/AN

/AN

/AN

/AN

/A

Tab

leI

Row

AL

L

Col

H G AL

L

= f. N

FOO

TN

OT

E T

AB

LE

FN#

Foot

note

1 THE INTERSTATE COLUMN DOES NOT MEET THE PRICE CAP ORDER

ON

RE

CO

NS

IDE

RA

TIO

N D

EF

INIT

ION

OF

TO

TA

L IN

TE

RS

TA

TE

AN

D

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S

LEV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

.2 THE STATE AMOUNTS REFLECTED IN COLUMN (G) ARE NOT

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D

FO

R S

TA

TE

RA

TE

-MA

KIN

G P

UR

PO

SE

S.

3 INVESTMENT AMOUNTS REFLECTED IN LINES 1620 THROUGH 1890

OF

CO

LUM

NS

(F

) T

HR

OU

GH

(V

) R

EP

RE

SE

NT

TH

E A

VE

RA

GE

OF

MO

NT

HLY

BA

LAN

CE

S. A

DJU

ST

ME

NT

S T

O C

ON

VE

RT

YE

AR

-EN

D

BA

LAN

CE

S T

O A

VE

RA

GE

BA

LAN

CE

S A

RE

MA

DE

IN C

OLU

MN

(D

).

Page 42: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DN

EW

HA

MP

SH

IRE

Fro

m: J

an 2

005

To:

Dee

200

5

NE

NH

App

rove

d by

OM

B

3060

-051

2E

ditio

n D

ate:

12/

2005

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

01

TA

BLE

I

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

TA

BLE

1-

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsSu

bjec

t T

o St

ate

Inte

rsta

teC

omm

on L

ine

Spec

ial

Bili

ng

&

IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)Traffc Sensitive

Acc

ssC

olle

ctio

n(v

)

(f)

Switching I Transport I Total

(s)

(u)

RO

W(n

) (p

) (r

)R

even

ues

= ~

1010

Bas

ic L

ocal

Ser

vice

s18

5,19

3N

/A0

185,

193

185,

193

0N

/AN

/AN

/AN

/A0

N/A

NIA

1020

Net

wor

k A

cces

s S

ervi

ces

167,

395

NIA

286

167,

109

19,2

1214

7,87

54,1

449,

390

7,57

516

,965

76,7

88N

/A0

1030

Tol

l Net

wor

k S

ervi

ces

33,1

04N

IA0

33,1

0433

,041

620

00

00

N/A

62

1040

Mis

cella

neou

s51

,531

NIA

051

,531

31,3

8920

,142

6,03

31,

271

1,20

52,

483

5,43

65,

884

306

1045

Non

regu

late

d18

,879

18,8

79N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1060

Unc

olle

ctib

les

3,51

117

34

3,33

53,

849

-514

-197

-28

-25

-52

-263

0-1

1090

Tot

al O

pera

ting

Rev

enue

s45

2,59

118

,706

283

433,

603

264,

987

168,

616

60,3

7410

,689

8,80

419

,501

82,4

875,

884

369

1120

Plan

t Spe

cifc

106,

424

7,48

510

398

,837

66,0

3132

,805

14,6

575,

174

2,08

07,

268

8,98

258

21,

318

1130

Pla

nt N

on-S

peci

fic37

,113

2,63

718

34,4

5822

,567

11,8

914,

989

1,13

71,

048

2,19

14,

421

029

0

1140

Cus

tom

er O

pera

tions

Mar

ketin

g15

,617

556

915

,053

10,2

614,

792

2,01

045

942

288

41,

781

011

7

1150

Customer Operations Service

42,6

413,

449

5539

,137

28,9

3210

,205

298

1110

223,

496

5,24

21,

148

1160

Gen

eral

& A

dmin

istr

ativ

e62

,578

3,40

211

59,1

6540

,307

18,8

576,

135

1,91

41,

002

2,92

25,

235

1,60

62,

958

1170

Acc

ss19

,711

00

19,7

1112

,03

7,66

80

00

00

N/A

7,66

8

1180

Dep

reci

atio

nlA

mor

tizat

ion

147,

947

2,28

611

314

5,54

894

,784

50,7

6419

,735

5.39

74,

640

10,1

1919

,402

133

1,37

5

1185

FC

C E

xpen

se A

djus

tmen

tN

/AN

/AN

IAN

/AN

/A-1

5-6

-1-1

-3-6

00

1190

Tot

al O

pera

ting

Exp

ense

s43

2,03

219

,815

309

411,

909

274,

926

136,

967

47,8

1814

,091

9,20

123

.02

43,3

117,

563

14,8

73

Exp

ense

s

Other Operating Items

1 129010ther Operating Income/Losses I 1701 11 01 1701 1111 581 241 61 51 111 221 01 11

Non-operating Items

1320

Inc

Eff

ect/J

uris

dict

iona

l Dif

fere

nce

(Rev

)-1

,967

N/A

0-1

,967

-1,9

67N

IAN

/AN

/AN

IAN

/AN

/AN

/AN

IA

1330

Ext

raor

dina

ry It

ems

(Rev

)0

00

00

00

00

00

00

1365

Non

-ope

ratin

g In

com

e an

d E

xpen

ses

6,33

215

4,32

01,

996

1,31

068

628

665

6012

625

43

17

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-4,3

65-1

5-4

,320

-29

656

-686

-286

-65

-60

-126

-254

-3-1

7

Page 43: ATTACHMENT 1 - puc.nh.gov

Oth

er

Tax

es14

10State and Local

Inco

me

-1,8

34-1

,171

0-6

6333

2-9

95-2

3794

2712

4-1

,418

5248

3

1420

Oth

er S

tate

and

Loc

al2,

062

42

2,05

61,

726

330

138

3129

6012

32

8

1490

Tot

al O

ther

Tax

es22

8-1

,166

21,

393

2,05

8-6

65-9

912

556

184

-1,2

9554

491

1510

Fix

ed C

harg

es (

Exp

)20

,632

142

-22

20,5

1313

,87

7,02

62,

933

670

616

1,28

92,

597

3617

1

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)-1

,304

N/A

0-1

,304

-850

-454

-190

-42

-40

-82

-170

-2-1

1

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

0

1540

ITC Amortization (Rev)

419

30

416

273

143

6014

1326

531

3

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)-1

,173

-484

188

-877

-9,6

818,

809

3,38

6-1

,472

-378

-1,8

8913

,240

-619

-5,3

08

Fede

ral

Inco

me

Tax

es

1620

Supp

ort P

lant

162,

643

4,76

34,

927

152,

953

104,

392

48,5

6118

,787

4,29

33,

945

8,26

316

,623

3,79

41,

093

1630

CO

E-O

pera

tor

Sys

tem

s E

quip

men

t1,

339

72-5

01,

317

933

384

N/A

00

384

N/A

N/A

0

1640

CO

E-S

witc

hing

396,

901

1,31

810

,150

385,

432

283,

796

101,

635

20,1

5964

,936

064

,936

0N

/A16

,539

1650

COE- Transmission

539,

692

04,

199

535,

493

296,

227

239,

266

59,7

000

35,6

8235

,682

143,

884

N/A

0

1660

Cab

le a

nd W

ire

Faci

lties

1,04

6,36

90

21,9

021,

024,

467

692,

716

331,

751

200,

283

023

,975

23,9

7510

7,49

3N

/A0

1670

lOT

Equ

ipm

ent

22,5

066,

368

139

15,9

9911

,999

4,00

03,

983

N/A

N/A

N/A

16N

/AN

/A

1680

Am

ortiz

able

Ass

ets

9,03

244

6-2

,476

11,0

637,

292

3,77

01,

586

363

333

698

1,40

2-8

92

1690

Tot

al P

lant

In-S

ervi

ce2,

178,

482

12,9

6838

,790

2,12

6,72

41,

397,

356

729,

368

304,

498

69,5

9363

,935

133,

939

269,

419

3,78

717

,725

Plan

t-In

-Ser

vice

= t. ~17

05O

ther

Jur

isdi

ctio

nal A

sset

s-N

et-2

2,52

0N

/A-2

,164

-20,

356

-20,

356

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1710

Propert Held for Future Use

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n51

,757

422

16,3

8934

,946

22,9

5511

,991

5.00

51,

142

1,05

12,

200

4,43

361

291

1730

Plan

t Acq

uisi

tion

Adj

ustm

ent

00

00

00

00

00

00

0

1740

Inve

stm

ent i

n N

onaf

flia

ted

Com

pani

es0

00

00

00

00

00

00

1750

Oth

er D

efer

red

Cha

rges

159,

686

015

9,68

60

00

00

00

00

0

1760

Inve

ntor

ies

4,08

890

-333

4,33

12,

929

1,40

358

613

412

325

851

87

34

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

/A-2

,976

-1,2

42-2

84-2

61-5

46-1

,100

-16

-72

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-2

25-9

4-2

1-2

0-4

1-8

3-1

-5

1790

Tot

al O

ther

Inv

estm

ents

193,

011

512

173,

578

18,9

225,

529

10,1

924,

254

971

894

1,87

03,

769

5224

7

Other Investments

1820

Acc

umul

ated

Dep

reci

atio

n1,

526,

739

7,07

459

,349

1,46

0,31

795

9,11

650

1,20

121

1,62

347

,874

43,7

1591

,859

184,

445

1,08

012

,194

1830

Acc

umul

ated

Am

ortiz

atio

n0

00

00

00

00

00

00

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es42

,905

-2,2

22-1

2,72

057

,847

37,9

7519

,872

4,49

05,

020

1,74

86,

789

7,02

528

91,

279

1850

Cus

tom

er D

epos

its-6

2-7

6-6

0-3

9-2

1-9

-2-2

-4-8

0-1

1865

Oth

er L

ong-

term

Lia

bilti

es &

Def

erre

d14

,107

1,08

9-6

8,42

881

,446

55,5

6825

,878

10,8

032,

469

2,26

84,

752

9,55

813

562

9

Cre

dits

1882

Def

erre

d T

ax L

iabi

lties

1.34

6N

/A1,

346

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1883

Oth

er J

uris

dict

iona

l Lia

bilit

ies

& D

efer

red

-34,

542

N/A

-533

-34,

009

-34,

009

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Cre

dits

1885

FCC

Res

erve

Adj

ustm

ent

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1890

Tot

al R

eser

ves

1 ,5

50,9

45,

934

-20,

981

1,56

5,54

11,

018,

611

546,

930

226,

908

55,3

6147

,730

103,

397

201,

021

1,50

414

,101

Res

erve

s

Page 44: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inve

stm

ent

N/A

N/A

N/A

580,

105

384,

274

192,

630

81 ,8

4515

,202

17,0

9832

,413

72,1

672,

334

3,87

219

15N

et R

etur

nN

/AN

/AN

/AN

/AN

/A24

,248

9,58

0-1

,983

-10

-2,0

6127

,506

N/A

N/A

1920

Rat

e of

Ret

urn

N/A

N/A

N/A

N/A

N/A

12.5

90

00

00

N/A

N/A

Mis

cella

neou

s D

ata

1950

Life

line

Adj

ustm

ent

1960

Uni

vers

al S

ervi

ce F

und

- H

igh

Loop

Cos

t

FOO

TN

OT

E T

AB

LE

Tab

leR

owC

olFN

#Fo

otno

tI

AL

LH

1T

HE

INT

ER

ST

AT

E C

OLU

MN

DO

ES

NO

T M

EE

T T

HE

PR

ICE

CA

P O

RD

ER

ON

RE

CO

NS

IDE

RA

TIO

N D

EF

INIT

ION

OF

TO

TA

L IN

TE

RS

TA

TE

AN

D

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S

LEV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

.G

2T

HE

ST

AT

E A

MO

UN

TS

RE

FLE

CT

ED

IN C

OLU

MN

(G

) A

RE

NO

T

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D

FO

R S

TA

TE

RA

TE

-MA

KIN

G P

UR

PO

SE

S,

1170

B3

INC

RE

AS

E D

UE

MA

INLY

TO

SE

TT

LEM

EN

TS

WIT

H C

LEC

CA

RR

IER

S=

IN 2

005.

!. !.G

4IN

CR

EA

SE

DU

E M

AIN

LY T

O S

ET

TLE

ME

NT

S W

ITH

CLE

C C

AR

RIE

RS

IN 2

005.

1720

AL

L5

INC

RE

AS

E D

UE

TO

TH

E D

EP

LOY

ME

NT

OF

BR

OA

DB

AN

D F

IBE

R

FA

CIL

ITY

SE

RV

ICE

S.

Page 45: ATTACHMENT 1 - puc.nh.gov

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

CO

MPA

NY

:STUDY AREA:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LA

DN

EW

HA

MP

SH

IRE

Fro

m: J

an 2

006

To:

Dee

200

6

NE

NH

App

rove

d by

OM

B

3060

-051

2E

ditio

n D

ate:

12/

2006

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

01

TA

BLE

I

TA

BLE

I -

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsS

ubje

ct T

oSt

ate

Inte

rsta

teC

omm

on L

ine

Spec

ial

Bill

ng

&

iX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)Traffc Sensitive

Acc

ess

Col

lect

ion

(v)

(f)

Switc

hing

I T

rans

port

I T

otal

(s)

(u)

RO

W(n

) (p

) (r

)R

even

ues

1010

Bas

ic L

ocal

Ser

vice

s17

6,19

5N

/A0

176,

195

176,

195

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

ccss

Ser

vice

s17

2,90

7N

/A1

172,

905

19,7

8015

3,12

550

,969

8,43

18,

732

17,1

6484

,992

N/A

0

1030

Tol

l Net

wor

k S

ervi

ces

30,1

52N

/A0

30,1

5230

,132

200

00

00

N/A

20

1040

Mis

cella

neou

s51

,288

N/A

051

,288

30,9

1420

,374

6,05

31,

226

1,20

42,

437

5,57

46,

0529

410

45N

onre

gula

ted

19,2

4919

,249

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1060

Unc

olle

ctib

les

6,06

527

80

5,78

74,

758

1,03

033

254

6411

957

70

2

1090

Tot

al O

pera

ting

Rev

enue

s44

3,72

518

,971

142

4,75

325

2,26

417

2,48

956

,690

9,60

49,

872

19,4

8289

,990

6,01

531

2

= UI

="

Exp

ense

s11

20P

lant

Spe

cific

107,

615

9,87

224

97,7

1965

,385

32,3

3414

,662

4,49

92,

119

6,62

19,

222

683

1,14

6

1130

Plan

t Non

-Spe

cifc

38,0

442,

780

035

,264

23,0

5612

,209

5,15

01,

133

1,06

72,

207

4,56

30

289

1140

Cus

tom

er O

pera

tions

Mar

ketin

g16

,676

693

015

,983

10,8

955,

088

2,14

647

244

591

91,

902

012

0

1150

Cus

tom

er O

pera

tions

Ser

vice

s45

,915

5,79

055

40,0

7029

,622

10,4

4830

511

1122

3,57

95,

367

1,17

5

1160

Gen

eral

& A

dmin

istr

ativ

e79

,690

5,30

50

74,3

8550

,722

23,6

638,

063

2,12

71,

333

3,46

46,

999

2,12

53,

012

1170

Acc

ss14

,410

00

14,4

108,

171

6,23

90

00

00

N/A

6,23

911

80D

epre

ciat

ion/

Am

ortiz

atio

n15

2,48

92,

018

015

0,47

197

,782

52,6

8920

,567

5,43

84,

774

10,2

8720

,267

183

1,38

5

1185

FC

C E

xpen

se A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-1

4-6

-1.1

-3-5

00

1190

Tot

al O

pera

ting

Exp

ense

s45

4,83

926

,457

7942

8,30

228

5,63

314

2,65

550

,887

13,6

799,

747

23,5

1846

,527

8,35

913

,365

Other Operating Items

I 129010ther Operating Income/Losses I 761 01 01 761 501 261 111 21 21 51 101 01 11

Non-operating Items

1320

Inc

Eff

ect/J

uris

dict

iona

l Dif

fere

nce

(Rev

)-6

61N

/A0

-661

-661

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1330

Exraordinary Items (Rev)

00

00

00

00

00

00

0

1365

Non

-ope

ratin

g In

com

e an

d E

xpen

ses

6,57

773

4,43

12,

072

1,35

971

329

966

6212

826

54

17

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-5,9

16-7

3-4

,431

-1,4

12-6

98-7

13-2

99-6

6-6

2-1

28-2

65-4

-17

Page 46: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

State and Local

Inco

me

-3,6

63-7

860

-2,8

77-2

,794

-83

638

-1,3

51-9

3-1

,457

2,29

6-2

7-1

,532

1420

Oth

er S

tate

and

Loc

al3,

307

250

3,28

22,

487

794

333

7369

143

295

419

1490

Tot

al O

ther

Tax

es-3

56-7

610

405

-307

712

971

-1,2

78-2

4-1

,314

2,59

1-2

3-1

,514

1510

Fix

ed C

harg

es (

Exp

)21

,978

286

-75

21,7

6814

,286

7,48

13,

139

691

650

1,34

62,

780

4117

6

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)5,

821

N/A

05,

821

3,82

81,

993

836

184

173

358

741

1147

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

0

1540

ITC

Am

ortiz

atio

n (R

ev)

312

40

308

202

106

4410

919

391

2

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)-9

,067

-1 ,8

83-4

31-6

,752

-15,

172

8,42

594

9-1

,142

-102

-1,2

7013

,648

-822

-4,0

80

Fede

ral

Inco

me

Tax

es

1620

Supp

ort P

lant

169,

237

8,22

11,

370

159,

647

108,

789

50,8

5819

,774

4,36

04,

100

8,87

17,5

113,

975

1,11

1

1630

CO

E-O

pera

tor

Sys

tem

s E

quip

men

t1,

433

7620

1,33

794

739

0N

/A0

039

0N

/AN

/A0

1640

CaE

-Sw

itchi

ng39

7,61

91,

263

7,60

138

8,75

428

6,24

310

2,51

120

,333

65,4

960

65,4

960

N/A

16,6

82

1650

CaE

-Tra

nsm

issi

on54

5,14

92,

609

1,27

254

1,26

829

6,23

924

5,02

860

,344

036

,067

36,0

6714

8,61

8N

/A0

1660

Cab

le a

nd W

ire

Faci

lties

1,13

1,66

915

,778

25,0

651,

090,

826

737,

586

353,

240

213,

256

025

,528

25,5

2811

4,45

6N

/A0

1670

lOT

Equ

ipm

ent

16,0

895,

584

-2,0

8412

,589

9,44

23,

147

3,13

4N

/AN

/AN

/A13

N/A

N/A

1680

Am

ortiz

able

Ass

ets

11,1

2889

769

19,

539

6,26

83,

271

1,37

930

428

659

11,

221

377

1690

Tot

al P

lant

In-S

ervi

ce2,

272,

324

34,4

2933

,935

2,20

3,96

01,

445,

514

758,

446

318,

220

70,1

6065

,981

136,

559

281,

818

3,97

817

,870

Plan

t-n-

Serv

ce

= l. -i17

05O

ther

Jur

isdi

ctio

nal A

sset

s-N

et-2

2,50

4N

/A74

-22,

578

-22,

578

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1710

Propert Held for Future Use

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n26

,175

2,36

1-9

.327

33,1

4121

,740

11,4

014,

783

1,05

799

32,

056

4,23

459

269

1730

Pla

nt A

cqui

sitio

n A

djus

tmen

t0

00

00

00

00

00

00

1740

Inve

stm

ent i

n N

onaf

fliat

ed C

ompa

nies

00

00

00

00

00

00

0

1750

Oth

er D

efer

red

Cha

rges

161,

777

016

1,77

70

00

00

00

00

0

1760

Inve

ntor

ies

2,68

612

8-1

,352

3,91

02,

644

1,26

653

111

711

022

847

07

30

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

/A-4

,062

-1,7

05-3

76-3

54-7

32.1

,508

-21

-96

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

/AN

IAN

/AN

/A-2

11-8

9-2

0-1

8-3

8-7

8-1

-5

1790

Tot

al O

ther

Inv

estm

ents

168,

133

2,48

815

1,17

214

,473

1,80

68,

395

3,52

177

873

11,

514

3,11

844

198

Oth

er I

nves

tmen

ts

1820

Acc

umul

ated

Dep

reci

atio

n1,

618,

515

10,3

9852

,361

1,55

5,75

61,

020,

439

535,

317

224,

601

52,3

7246

,184

98,9

0619

7,32

51,

147

13,3

39

1830

Accumulated Amortiztion

00

00

00

00

00

00

0

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es15

,972

-3,9

10-1

2,Q

231

,925

20,6

5711

,268

1,59

63,

291

1,04

74,

346

4,22

925

883

8

1850

Cus

tom

er D

epos

its-5

9-3

-1-5

6-3

6-1

9-8

-2-2

-3-7

00

1865

Oth

er L

ong-

term

Lia

bilti

es &

Def

erre

d51

,142

4,78

8-3

2,34

378

,698

53,6

2425

,074

10,5

202,

320

2,18

14,

515

9,31

613

159

1

Cre

dits

1882

Def

erre

d T

ax L

iabi

lties

1,34

6N

IA1,

346

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1883

Oth

er J

uris

dict

iona

l Lia

bilti

es &

Def

erre

d-3

3,86

6N

/A37

3-3

4,23

9-3

4,23

9N

1AN

/AN

IAN

/AN

/AN

/AN

/AN

/A

Cre

dit

1885

FC

C R

eser

ve A

djus

tmen

tN

/AN

IAN

IAN

/AN

IA0

00

00

00

0

1890

Tot

al R

eser

ves

1,65

3,05

011

,272

9,69

41,

632,

084

1,06

0,44

457

1,64

023

6,70

957

,981

49,4

1010

7,76

421

0,86

31,

536

14,7

68

Res

erve

s

Page 47: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inve

stm

ent

N/A

N/A

N/A

586,

349

386,

876

195,

200

85.0

3212

,958

17,3

0130

,309

74,0

732,

486

3,30

0

1915

Net Return

N/A

N/A

N/A

N/A

N/A

21,4

374,

193

-1,5

8631

5-1

,318

27,4

98N

/AN

/A

1920

Rat

e of

Ret

urn

N/A

N/A

N/A

N/A

N/A

10.9

80

00

00

N/A

N/A

..."

- -

u_ _

_ ~

_ __

~ .._

.._

FOOTNOTE TABLE

Tab

leR

owC

OL

FN#

Foot

note

IA

LL

H1

TH

E IN

TE

RS

TA

TE

CO

LUM

N D

OE

S N

OT

ME

ET

TH

E P

RIC

E C

AP

OR

DE

RO

N R

EC

ON

SID

ER

AT

ION

DE

FIN

ITIO

N O

F T

OT

AL

INT

ER

ST

AT

E A

ND

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S

LEV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

,G

2T

HE

ST

AT

E A

MO

UN

TS

RE

FLE

CT

ED

IN C

OLU

MN

(G

) A

RE

NO

T

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D

FOR

ST

AT

E R

AT

E-M

AIN

G P

UR

POSE

S.

1650

C3

INC

RE

AS

E D

UE

TO

TH

E D

EP

LOY

ME

NT

OF

BR

OA

DB

AN

D F

IBE

R

FA

CIL

ITY

SE

RV

ICE

S.

=16

60C

4IN

CR

EA

SE

DU

E T

O T

HE

DE

PLO

YM

EN

T O

F B

RO

AD

BA

ND

FIB

ER

Ul

FA

CIL

ITY

SE

RV

ICE

S.

QC

Page 48: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DNEW HAMPSHIRE

Fro

m: J

an 2

007

To:

Dec

200

7

NE

NH

App

rove

d by

OM

B

3060

-051

2E

ditio

n D

ate:

12/

2007

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

01

TA

BLE

I

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

TA

BL

E 1

- C

OST

AN

D R

EV

EN

UE

- C

LA

SS A

AC

CO

UN

T L

EV

EL

RE

POR

TIN

G

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsS

ubje

ct T

oSt

ate

Inte

rsta

teC

omm

on L

ine

Spec

ial

Bill

ng &

IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)Traffc Sensitive

Acc

ess

Col

lect

ion

(v)

(f)

Switching I Transport I Total

(s)

(u)

RO

W(n

) (p

) (r

)R

even

ues

= UI

\C

1010

Bas

ic L

ocal

Ser

vice

s16

4,01

1N

/A0

164,

011

164,

011

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

cces

s S

ervi

ces

171,

623

N/A

-18

171,

641

16,4

7315

5,16

745

,727

6,70

98,

463

15,9

6393

,477

N/A

0

1030

Tol

l Net

wor

k S

ervi

ces

30,2

96N

/A0

30,2

9630

,474

-178

00

00

0N

/A-1

78

1040

Mis

cella

neou

s50

,050

N/A

050

,050

29,5

6120

,489

5,96

61,

178

1,18

82,

377

5,65

46,

210

282

1045

Non

regu

late

d20

,378

20,3

78N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1060

Unc

olle

ctib

les

5.60

425

60

5,34

94,

247

1,10

233

552

6512

464

10

1

1090

Tot

al O

pera

ting

Rev

enue

s43

0,75

420

,122

-18

410,

650

236,

273

174,

377

51,3

597,

835

9,58

618

,215

98,4

906,

210

103

1120

Pla

nt S

peci

fic11

1,55

29,

931

2410

1,59

667

,713

33,8

8415

,463

4,74

02,

217

6,95

59,

706

552

1,20

7

1130

Pla

nt N

on-S

peci

fic38

,529

2,88

00

35,6

4823

,265

12,3

835,

216

1,13

71,

079

2,22

24,

656

029

0

1140

Cus

tom

er O

pera

tions

Mar

ketin

g17

.854

1,44

90

16,4

0511

,183

5,22

22,

200

480

455

937

1,96

30

122

1150

Cus

tom

er O

pera

tions

Ser

vice

s41

,368

5,19

055

36,1

2226

,704

9,41

927

510

919

3,22

74,

838

1,05

9

1160

Gen

eral

& A

dmin

istr

ativ

e68

,496

5,09

70

63,3

9943

,051

20,3

497,

244

1,93

11,

184

3,11

76,

131

1,65

52,

202

1170

Acc

ss13

,479

00

13,4

799,

151

4,32

80

00

00

N/A

4,32

8

1180

Dep

reci

atio

n/A

mor

tizat

ion

156,

371

2,35

60

154,

015

99,8

9154

,124

21,1

555,

563

4,87

910

,443

20,9

3917

01,

417

1185

FC

C E

xpen

se A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-1

2-5

-1-1

-2-5

00

1190

Tot

al O

pera

ting

Exp

ense

s44

7,64

826

,904

7942

0,66

528

0,95

713

9,69

551

.548

13,8

589,

822

23,6

9246

,617

7,21

510

,624

Exp

ense

s

Other Operating Items

I 129010ther Operating Income/Losses I 321 01 01 321 211 111 51 11 11 21 41 01 01

Non-operating Items

1320

Inc

Eff

ect/J

uris

dict

iona

l Dif

fere

nce

(Rev

)-1

,510

N/A

0-1

,510

-1,5

10N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1330

Ext

raor

dina

ry It

ems

(Rev

)0

00

00

00

00

00

00

1365

Non

-ope

ratin

g In

com

e an

d E

xpen

ses

5,10

183

4,54

946

930

716

268

1514

2961

14

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-3,5

91-8

3-4

,549

1,04

01,

203

-162

-68

-15

-14

-29

-61

-1-4

Page 49: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

State and Local

Inco

me

-3,7

79-7

040

-3,0

75-6

,279

3,20

4-3

66-6

93-7

2-6

525,

436

-110

-1,1

03

1420

Oth

er S

tate

and

Loc

al2,

566

240

2,54

11,

944

598

251

5552

107

224

314

1490

Tot

al O

ther

Tax

es-1

,213

-679

0-5

34-4

,336

3,80

2-1

15-6

39-2

0-5

455,

659

-107

-1,0

90

1510

Fix

ed C

harg

es (

Exp

)21

,957

334

-33

21,6

5614

,150

7,50

63,

146

685

651

1,34

02,

809

3717

5

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)-1

,754

N/A

0-1

,754

-1,2

77-4

78-2

00-4

4-4

1-8

5-1

79-3

-11

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

0

1540

ITC

Am

ortiz

atio

n (R

ev)

263

40

260

170

9038

88

1634

02

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)-1

3,51

7-2

,265

873

-12,

125

-20,

105

7,98

5-1

,209

-2,1

42-3

21-2

,230

15,1

18-3

28-3

,367

Fede

ral

Inco

me

Tax

es

1620

Supp

ort P

lant

170,

818

6,04

01,

587

163,

190

111,

011

52,1

7920

,306

4,42

34,

202

8,64

718

,130

3,96

91,

127

1630

CaE-Operator Systems Equipment

1,22

617

9-1

281,

175

832

343

N/A

00

343

N/A

N/A

0

1640

CaE

-Sw

itchi

ng41

3,19

72,

256

13,1

4239

7,79

829

2,90

210

4,89

620

,806

67,0

200

67,0

200

N/A

17,0

70

1650

CaE

-Tra

nsm

issi

on55

2,59

32,

614

-5,6

5755

5,63

630

1,39

725

4,23

961

,946

037

,024

37,0

2415

5,27

0N

/A0

1660

Cab

le a

nd W

ire

Faci

lties

1,16

9,83

915

,766

15,4

791,

138,

595

769,

886

368,

709

222,

595

026

,646

26,6

4611

9,46

8N

/A0

1670

lOT

Equ

ipm

ent

12,5

895,

211

-2,0

699,

447

7,08

62,

362

2,35

2N

/AN

/AN

/A10

N/A

N/A

1680

Am

ortiz

able

Ass

ets

6,62

863

7-2

,145

8,13

65,

333

2,80

31,

182

257

245

503

1,05

6-3

65

1690

Total Plant I

n-Se

rvic

e 2,

326,

891

32,7

0320

,209

2,27

3,97

81,

488,

447

785,

531

329,

186

71,7

0068

,116

140,

183

293,

933

3,96

618

,262

Plan

t-In

-Ser

vice

= 0\ =17

05O

ther

Jur

isdi

ctio

nal A

sset

s-N

et-2

3,28

3N

/A-3

38-2

2,94

5-2

2,94

5N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1710

Propert Held for Future Use

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n5,

508

499

-2,4

387,

447

4,87

52,

573

1,07

723

422

345

896

414

59

1730

Plan

t Acq

uisi

tion

Adj

ustm

ent

00

00

00

00

00

00

0

1740

Inve

stm

ent i

n N

onaf

flia

ted

Com

pani

es0

00

00

00

00

00

00

1750

Oth

er D

efer

red

Cha

rges

167,

112

016

7,11

20

00

00

00

00

0

1760

Inve

ntor

ies

2,28

713

9-4

32,

591

1,75

283

935

277

7315

031

44

20

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

/A-5

,416

-2,2

70-4

95-4

70-9

67-2

,026

-26

-126

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-1

98-8

3-1

8-1

7-3

5-7

4-1

-5

1790

Tot

al O

ther

Inve

stm

ents

151,

624

638

163,

893

-12,

906

-16,

318

-2,2

03-9

24-2

03-1

91-3

95-8

23-9

-52

Oth

er I

nves

tmen

ts

1820

Acc

umul

ated

Dep

reci

atio

n1,

735,

468

8,83

959

,259

1,66

7,37

11,

092,

334

575,

036

239,

879

57,3

1349

,229

106,

872

212,

434

1,25

414

,598

1830

Acc

umul

ated

Am

ortiz

atio

n0

00

00

00

00

00

00

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es-3

7,53

6-5

,801

-25.

639

-6,0

96-4

,328

-1,7

68-3

,249

1,46

1-7

51,

379

-474

204

372

1850

Cus

tom

er D

epos

its29

913

231

5637

198

22

37

00

1865

Oth

er L

ong-

term

Lia

bilti

es &

Def

erre

d69

,002

4,94

4-2

9,08

493

,142

62,9

7030

,172

12,6

452,

756

2,61

65,

386

11,2

8815

170

2

Cre

dits

1882

Def

erre

d T

ax L

iabi

lties

1,34

6N

/A1,

346

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1883

Oth

er J

uris

dict

iona

l Lia

bilti

es &

Def

erre

d-3

3,13

5N

/A45

5-3

3,59

0-3

3,59

0N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

Cre

dits

1885

FC

C R

eser

ve A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1890

Tot

al R

eser

ves

1,73

5,44

47,

994

6,56

71

,720

,882

1,11

7,42

360

3,46

024

9,28

361

,532

51,7

7211

3,64

122

3,25

51,

609

15,6

72

Res

erve

s

Page 50: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inv

estm

ent

N/A

N/A

N/A

540,

189

354,

706

179,

869

78,9

799,

966

16,1

5326

,148

69,8

552,

348

2,53

8

1915

Net

Ret

urn

N/A

N/A

N/A

N/A

N/A

23,0

691,

208

-3,2

2711

9-2

,670

31,1

61N

/AN

/A

1920

Rat

e of

Ret

urn

N/A

N/A

N/A

N/A

N/A

12.8

30

00

00

N/A

N/A

Mis

cella

neou

s D

ata

1950

Life

line

Adj

ustm

ent

1960

Uni

vers

al S

ervi

ce F

und

- H

igh

Loop

Cos

t

FOO

TN

OT

E T

AB

LE

Tab

leR

owC

olFN

#Fo

otno

te

IA

LL

H1

TH

E IN

TE

RS

TA

TE

CO

LUM

N D

OE

S N

OT

ME

ET

TH

E P

RIC

E C

AP

OR

DE

R

ON

RE

CO

NS

IDE

RA

TIO

N D

EF

INIT

ION

OF

TO

TA

L IN

TE

RS

TA

TE

AN

D

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S

LEV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

.G

2T

HE

ST

AT

E A

MO

UN

TS

RE

FLE

CT

ED

IN C

OLU

MN

(G

) A

RE

NO

T

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D

FO

R S

TA

TE

RA

TE

-MA

KIN

G P

UR

PO

SE

S.

1045

B3

VE

RIZ

ON

HA

S N

OT

INT

EG

RA

TE

D IT

S IN

-RE

GIO

N L

ON

G D

IST

AN

CE

=O

PE

RA

TIO

NS

, PU

RS

UA

NT

TO

CO

MM

ISS

ION

OR

DE

R F

CC

07-

159,

c: l-IN

TO

ITS

ILE

C E

NT

ITIE

S. A

CC

OR

DIN

GLY

, TH

ER

E IS

NO

IMP

UT

AT

ION

FO

R L

ON

G D

IST

AN

CE

CO

ST

S.

C4

VE

RIZ

ON

HA

S N

OT

IN

TE

GR

AT

ED

IT

S IN

-RE

GIO

N L

ON

G D

IST

AN

CE

OP

ER

AT

ION

S, P

UR

SU

AN

T T

O C

OM

MIS

SIO

N O

RD

ER

FC

C 0

7-15

9,

INT

O IT

S IL

EC

EN

TIT

IES

. AC

CO

RD

ING

LY, T

HE

RE

IS N

O

IMP

UT

AT

ION

FO

R L

ON

G D

IST

AN

CE

CO

ST

S.

Page 51: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DV

ER

MO

NT

Fro

m: J

an 2

000

To:

Dee

200

0

NE

VT

App

rove

d by

OM

B30

60.(

512

Edi

tion

Dat

e: 1

2100

0

Unr

estr

cted

Ver

sion

SUB

MIS

SIO

N 0

2

TABLE I

FCC

Pap

er R

epor

t 43-

1A

RM

IS A

nnua

l Sum

mar

y R

epor

t

TA

BL

E 1

- C

OST

AN

O R

EV

EN

UE

- C

LA

SS A

AC

CO

UN

T L

EV

EL

RE

POR

TIN

G

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gS

NF

A a

ndA

ll O

ther

Sub

ject

To

Stat

eIn

ters

tate

Spec

ial

Tot

alB

illn9

&IX

(e)

(b)

(c)

Inlr

oA

cjus

men

ts S

epar

atio

ns(9

)(h

)A

cess

Acc

ess

Col

lect

ion

(v)

Adj

ustm

nts

(e)

(ij

(s)

(t)

(u)

(d)

Pay

Tot

al

(i)

(r)

RO

W~_

._...

.....

Rev

enue

sR

even

ues

1010

Bas

ic L

oal S

ervc

es14

1,49

0N

1A0

014

1,49

014

1,49

0o N/A

N/A

N/A

N1A

N/A

N/A

N/A

N/A

N/A

00

N/A

N1A

1020

Net

wrk

Acc

ess

Serv

ces

82,6

81N

1A0

1,18

481

,498

12,8

6968

,628

N1A

N/A

N/A

27,8

7610

,504

N/A

9,37

318 19,896

20,8

5668

,628

N/A

0

1030

Tol

l Net

wor

k S

ervc

es17

,404

N1A

00

17,4

0417

,406

-1 N/A

N1A

N/A

00

N1A

00

00

0N

/A-1

1040

Mis

cella

neou

s8,

156

N1A

00

8,15

63,

859

4,29

8N

/AN

1AN

1A53

245

N1A

114

116

121

590

83,

390

0

1045

Non

reau

lete

d9,

350

9,35

0N

1AN

/AN

1AN

1AN

1AN

/AN

/AN

IAN

/AN

IAN

/AN

IAN

IAN

/AN

1AN

1AN

1AN

1A

1050

Sette

men

ts63

0N

1A0

063

063

0o NIA

NIA

NlA

00

N1A

00

00

00

0

1060

Unc

olle

ctib

les

3,68

015

80

03,

522

3,27

324

8N

/AN

1AN

1A-4

560

NIA

670

128

166

248

00

1090

Tot

al O

oera

tina

Rev

enue

s25

6,03

19,

191

01,

184

245,

656

172,

980

72,6

76N

/AN

/AN

/A28

,454

10,4

89N

/A9,

420

20 19,929

20,9

0569

,288

3,39

0-1

~~--

_.._

..c= c: ~

Exe

nses

Exe

nses

1120

Pla

nt S

oeei

fie41

,044

3,03

958

737

,940

26.6

8311

,257

N/A

N1A

5,74

95,

749

1,04

0N

/A1,

648

112,

699

2,55

511

,004

253

0

1130

Ple

nt N

on-S

llEle

ifie

13,5

9987

23

1312

,710

8,83

33,

877

N/A

N1A

1,84

71,

847

383

N/A

631

131,

026

1,00

43,

877

00

1140

CU

tom

er O

orat

ions

Mer

ketin

a9,

733

1,19

30

08,

540

6,15

22,

388

N1A

N/A

1,13

81,

138

235

NIA

385

862

862

32,

388

00

1150

Cut

omer

OD

erat

ions

Ser

vces

16,3

431,

577

016

14,7

5010

,921

3,82

9N

lAN

/A29

229

235

N/A

5841

350

61,

470

2,26

91,

485

76

1160

Com

orat

e O

oera

tions

21,6

531,

431

010

920

,113

14,3

095,

804

N/A

N1A

2,28

42,

284

426

N/A

688

114

1,22

91,

432

4,94

543

942

0

1170

Acc

ess

17,3

650

00

17,3

6515

,813

1,55

1N

/AN

1A0

00

N/A

00

00

0N

IA1,

551

1180

DeD

reci

atio

nlA

mor

tzat

ion

62,7

8879

10

305

61,6

9242

,822

18,8

70N

1AN

/A8,

651

8,65

11,

986

N/A

3,13

212

95,

248

4,90

718

,805

650

1185

FCC

Exe

nse

Mus

tmnt

N/A

N/A

N/A

N1A

N1A

N/A

6 N1A

N/A

33

1N

/A1

02

26

00

1190

Tot

al O

oera

tina

Exo

ense

s18

2,52

48,

902

6145

017

3,11

012

5,53

447

,583

NIA

N/A

19,9

6519

,965

4,10

6N

/A6,

543

688

11,3

3711

,993

43,2

942,

242

2,04

7

Oth

er O

pera

ting

Item

s

1290

10th

r O

pera

tin9

Inco

me/

Loe

sN

OlH

pera

ting

Item

s-2

8-1

-27

-15

-121

N/A

N1A

-6-6

-11 N1A

-2-3

-3-1

2

1320

Inc

Eff

eeU

Juri

ictio

nel D

iffe

renc

e (R

ev\

-6,6

41N

/AN

/A0

-6,6

41-6

.641

NIA

NIA

NIA

NlA

N/A

NIA

N/A

N/A

N1A

N/A

NlA

N1A

NIA

NIA

1330

Exo

rdin

arv

Item

s R

ev)

00

00

00

o N/A

N1A

00

0N

IA0

00

00

00

1340

AFU

DC

Rev

729

40

072

550

522

0N

IAN

1A10

410

422

NIA

351

5858

219

10

1350

Soe

eiel

Cha

roes

IExo

'25

00

024

63

21 N/A

NIA

00

0N

IA0

00

01

00

1360

All

Oth

er N

OlH

oera

tino

Item

s (R

ev)

-2,3

310

0-2

,331

00

o N1A

N/A

00

0N

IA0

00

00

00

1370

FC

C N

OlH

oera

tino

Adu

slm

ent (

Ex¡

)N

/AN

/AN

/AN

1AN

/AN

IAo NlA

N/A

00

0N

IA0

00

00

00

1390

Tot

al N

on-o

oera

tino

Item

s E

x¡)

8,49

2-3

02,

577

5,91

96,

138

-220

NIA

NIA

-104

-104

-22

N/A

-35

-1-5

7-5

7-2

19-1

0

Page 52: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

Sta

te a

nd L

oal

Inco

me

1420

Oth

er S

tate

and

Loc

al

1490

Tot

al O

ther

Tex

esFe

dera

l In

com

e T

axes

1510

Fix

ed C

harg

es (

Exp

)9,

594

105

012

59,

364

6,61

12,

753

NfA

NfA

1,30

51,

305

270

N/A

445

972

471

22,

741

120

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)92

0N

/A0

092

064

327

8N

fAN

1A13

213

227

N/A

451

7372

276

10

1530

FCC

Tax

able

Inc

ome

Adj

ustm

nt (

Rev

)N

/AN

/A0

N1A

N/A

N/A

9 N1A

N/A

44

1N

/A1

02

29

00

1540

ITC

Am

ortz

atio

n (R

ev)

545

60

053

937

516

4N

/AN

1A78

7816

N/A

261

4342

163

10

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

NfA

NfA

N/A

o N1A

NfA

00

0N

fA0

00

00

00

1590

Fede

ral

Inco

me

Tax

as (

Exp

)19

,038

139

-22

3,69

915

,221

8,93

06,

292

N/A

N/A

N/A

1,92

91,

807

NfA

630

-222

2,21

52,

464

6,60

935

2';6

8Pl

ant-

ln-5

elV

ce

1620

Supp

ort P

lant

65,2

542,

219

204

2,99

559

,837

42,7

8017

,056

N1A

N/A

7,54

57,

545

1,55

6N

/A2,

566

514,

174

4,08

615

,805

1,25

10:

1630

Ope

rato

r S

yste

ms

Equ

ipm

ent

2,76

488

0-1

582,

833

2,00

782

7N

/AN

/AN

/AN

/A0

N/A

082

782

7N

/A82

7N

1A0'

1640

CO

E-S

witc

hina

192,

167

2,53

30

13,3

8717

6,24

612

9,55

046

,697

N/A

N/A

7,54

27,

542

25,1

09N

/A14

,046

o 39,155

046

,697

N/A

0'

1650

CO

E~T

rans

mis

sion

191,

745

00

-833

192,

579

124,

483

68,0

95N

/AN

/A25

,602

25,6

020

N/A

12,3

09N

/A12

,309

30,1

8468

,095

N/A

0'

1660

Cab

le a

nd W

ire F

acili

ties

468,

119

00

8,05

946

0,06

132

1,94

513

8,11

6N

/AN

/A87

,325

87,3

250

N/A

15,0

90N

/A15

,090

35,7

0013

8,11

6N

/A0

1670

lOT

EQ

ui m

ent

9,58

53,

974

016

95,

442

4,08

21,

361

N/A

N1A

1,34

71,

347

N/A

N/A

NfA

N/A

N/A

141,

361

N/A

N1A

1680

Am

rtza

ble

Ast

s15

,178

918

02,

255

12,0

058,

438

3,56

7N

/AN

/A1,

692

1,69

235

0N

/A57

711

939

920

3,55

116

0

1690

Tot

al P

lant

In-S

arvc

e94

4,81

39,

733

204

25,8

7490

9,00

363

3,28

427

5,71

8N

/AN

/A13

1,05

313

1,05

327

,016

NfA

44,5

8888

972

,493

70,9

0527

4,45

11.

267

0

Oth

er I

nvet

mnt

s

= ~ ~17

05O

thr

Juri

dict

iona

l Ass

ets-

Net

-53,

055

N/A

N/A

-7,0

72-4

5,98

2-4

5,98

2N

/AN

/AN

/AN

1AN

/AN

/AN

1AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1710

Pro

oert

Hel

d lo

r F

utur

e U

se0

00

00

0o N/A

N1A

00

0N

1A0

00

00

00

1720

Plan

t Und

er C

onst

rctio

n24

,916

990

8,06

116

,755

11,6

615,

093

N1A

N/A

2,41

02,

410

500

N/A

822

161,

339

1,32

15,

070

230

1730

Pla

nt A

caui

sitio

n A

cfus

tmen

t0

0N

/A0

00

o N/A

N1A

00

0N

1A0

00

00

00

1740

Inve

tmnt

in N

onaf

flia

ted

Com

Dan

ies

00

00

00

o N/A

N1A

00

0N

1A0

00

00

00

1750

Oth

ar O

efer

rd C

ha"'

es4,

347

00

4,34

70

0o N/A

N1A

00

0N

1A0

00

00

00

1760

Inve

ntor

is6,

105

132

01,

513

4,46

03,

119

1,34

1N

/AN

1A63

563

513

2N

1A21

74

353

347

1,33

56

0

1770

Cah Workna Capital

N/A

N1A

N1A

N1A

N1A

N/A

750

N1A

N/A

360

360

73N

/A11

92

194

192

746

40

1780

FCC Invetmnt Ad'ustment

N/A

N/A

N/A

N1A

N1A

N/A

-41

N/A

N/A

-20

-20

-4N

/A-7

0-1

1-1

1-4

10

0

1790

Tot

al O

ther

Inve

stm

nts

-17.

687

232

06,

846

-24,

768

-31,

202

7,14

3N

/AN

/A3,

386

3,38

670

0N

/A1,

152

231,

875

1,84

97,

110

330

Res

erv

1820

Acc

umul

ated

OeD

reci

atio

n58

1,68

64,

668

435

23,2

4455

3,33

838

4,63

316

8,70

6N

/AN

/A81

,373

81.3

7315

,610

N/A

26,9

1058

543

,105

43,7

1116

8,18

951

70

1830

Acc

umul

ated

Am

rtza

tion

5,04

031

60

1,26

23,

461

2,44

31,

018

N1A

N/A

465

465

96N

/A15

93

258

254

977

410

1840

Def

errd

OD

erat

ina

Inco

me

Tax

es15

,44

159

142,

398

12,8

739,

094

3,77

9N

/AN

/A1,

005

1,00

51,

179

N/A

907

492,

135

611

3,75

128

0

1850

CU

tom

er O

epos

it16

410

0-1

116

511

650 N/A

N1A

2424

5N

/A8

013

1349

00

1870

Oth

er D

efer

rd C

redi

ts-1

5,70

4-7

640

109

-15,

049

-10,

485

-4,5

64N

1AN

/A-2

,170

-2,1

70-4

7N

/A-7

38-1

5-1

,200

-1,1

73-4

,543

-21

0

1881

Oth

er L

ono-

Ter

m U

abilt

ie.

37,4

012,

079

0-1

6,25

951

,582

36,9

2614

,656

N/A

N/A

6,98

56,

985

1,43

5N

/A2,

372

473,

854

3,74

914

,588

680

1882

Def

errd

Tax

Uab

ilitie

s4,

767

N1A

N/A

4,76

7N

1AN

/AN

/AN

1AN

/AN

/AN

/AN

/AN

/AN

1AN

/AN

1AN

/AN

/AN

/AN

1A

1883

Olle

r Ju

ridic

tiona

l Ueb

iltie

s &

Oel

err

-13,

056

N1A

N1A

-1.5

8-1

1,39

8-1

1,39

8N

1AN

/AN

1AN

/AN

1AN

1AN

/AN

/AN

/AN

/AN

1AN

1AN

/AN

/A

Crd

its18

85FC

C R

eIV

Adj

ustm

ent

N/A

N1A

N/A

N1A

N1A

N/A

o N1A

N1A

00

0N

/A0

00

00

00

1890

Tot

al R

eser

vs61

5,74

26,

468

449

13,8

5159

4,97

411,

330

183,

644

N1A

N/A

87,6

8187

,681

17,8

78N

/A29

.618

670

48,1

6647

.164

183,

011

633

0

Page 53: ATTACHMENT 1 - puc.nh.gov

N/A

N/A

N/A

N/A

NIA

N/A

N1A

N/A

N/A

Tab

lR

oC

oI

1630

E

1640

E

1650

E

1590

E

1680

AL

L

AL

LA

LL

= c: ..

FOOTNOTE TABLE

FN#

Foot

nte

1 THE REALOCATION OF $254,000 OF POWER AND COMMON

CO

ST

S A

RE

INC

LUD

ED

IN T

HIS

AM

OU

NT

.

TH

E R

EA

LO

CA

TIO

N O

F $4

,468

,000

OF

POW

ER

AN

O C

OM

MO

NC

OS

TS

AR

E IN

CLU

DE

D IN

TH

IS A

MO

UN

T.

THE RELOCATION OF $12,506,000 OF POWER

AN

D C

OM

MO

N

CO

ST

S A

RE

INC

LUD

ED

IN T

HIS

AM

OU

NT

,4 CHANGE METHOD OF CACULATION TO COLUMN B-GD-F

5 INVESTMENT AMOUNTS CHANGEO FROM GSF ONLY PER

69.3

10 T

O IN

CLU

DE

GS

F, C

OE

, lO

T &

CW

F P

ER

69,

309.

ALS

O A

FF

EC

TS

PA

RT

69

ALL

OC

AT

ION

OF

AN

Y L

INE

S D

EP

EN

DE

NT

ON

LE

AS

EH

OLD

INV

ES

TM

EN

T,

ELI

MIN

AT

ION

OF

UN

NE

CE

SS

AR

Y C

ON

FID

EN

TIA

L R

EC

OR

D,

Page 54: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DV

ER

MO

NT

From

: Jan

200

1 T

o: D

ec 2

001

NE

V

App

rove

d by

OM

B

3060

-051

2

Edi

tion

Dat

e: 1

2/20

01

Unr

estr

icte

d V

ersi

onS

UB

MIS

SIO

N 0

2

TA

BLE

I

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

TA

BL

E I

- C

OST

AN

D R

EV

EN

UE

- C

LA

SS A

AC

CO

UN

T L

EV

EL

RE

POR

TIN

G

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gS

NF

A a

ndA

ll O

ther

Sub

ject

To

Stat

eIn

ters

tate

Com

mon

Lin

eSp

ecia

lB

illng

&

IX

(a)

(b)

(c)

Intr

a-co

Adj

usm

ents

Sepa

ratio

ns(g

)(h

)(m

)A

cces

sC

olle

ctio

n(v

)

Adj

ustm

ents

(e)

(I)

Trafc Sensitive

(s)

(u)

(d)

Sw

itchi

ng I

Tra

nspo

rt

I Total

RO

W(n

) (p

) (r

)R

even

ues

~ C' tJ

1010

Bas

ic L

ocal

Ser

vces

146,

376

N1A

00

146,

376

146,

376

0N

1AN

/AN

1AN

1A0

N1A

N1A

1020

Net

wor

k A

cces

s S

ervi

ces

88,0

71N

1A0

1,08

586

,985

12,0

1374

,973

29,5

156,

564

9,79

116

,359

29,0

99N

/A0

1030

Tol

l Net

wor

k S

ervi

ces

12,5

73N

1A0

012

,573

12,5

74-1

00

00

0N

/A-1

1040

Mis

cella

neou

s11

,099

N1A

00

11,0

996,

391

4,70

81,

044

159

305

468

697

2,49

90

1045

Non

regu

late

d10

,057

10,0

57N

1AN

1AN

/AN

1AN

/AN

1AN

/AN

/AN

/AN

/AN

/AN

/A

1050

Settl

emen

ts64

1N

1A0

064

164

10

00

00

00

0

1060

Unc

olle

ctib

les

5,58

721

30

05,

374

4,97

040

416

135

5388

155

00

1090

Tot

al O

pera

ting

Rev

enue

s26

3,22

99,

844

01,

085

252,

300

173,

024

79,2

7630

,398

6,68

910

,03

16,7

3929

,641

2,49

9-1

Exp

ense

s11

20P

lant

Spe

cific

36,6

902,

490

07

34,1

9224

,040

10,1

524,

881,

043

1,52

52,

575

2,53

319

60

1130

Plan

t Non

-Spe

cifc

9,38

126

50

219,

095

6,25

22,

843

1,29

627

445

373

581

20

0

1140

Cus

tom

er O

pera

tions

Mar

ketin

g7,

319

830

00

6,48

94,

622

1,86

664

817

929

247

654

20

0

1150

Cus

tom

er O

pera

tions

Ser

vice

s16

,421

1,70

80

1614

,698

11,9

272,

771

171

1729

464

710

1,33

096

1160

Cor

pora

te O

pera

tions

31,3

581,

542

010

529

,710

21,4

798,

231

2,99

461

695

21,

748

1,95

364

988

7

1170

Acc

ess

24,4

100

00

24,4

1022

,350

2,06

00

00

00

N1A

2,06

0

1180

Dep

reci

atio

n/A

mor

tizat

ion

67,4

489

10

309

66,2

4445

,617

20,6

289,

107

2,09

33,

330

5,54

15,

910

690

1185

FC

C E

xpen

se A

djus

tmen

tN

/AN

1AN

1AN

1AN

/AN

/A2

10

01

10

0

1190

Tot

al O

pera

ting

Exp

ense

s19

3,02

37,

726

045

818

4,83

813

6,28

748

,554

19,2

664,

222

6,58

211

,540

12,4

612,

244

3,03

Oth

er O

pera

ting

Item

s

1 12

9010

ther

Ope

ratin

g In

com

e/L

osse

s I

2,57

61 1

91 0

1 11

2,5

571

1,81

61 7

411

3511

711

120

1 19

31 1

931

31 0

1Non-perating Items

1320

Inc

Eff

ecU

Jurl

dict

iona

l Dif

eren

ce (

Rev

)-3

1,00

3N

/AN

/A0

-31,

003

-31,

003

N1A

N1A

N1A

N1A

N/A

N1A

N1A

N1A

1330

Exr

aord

inar

y It

ems

(Rev

)11

00

110

00

00

00

00

0

1340

AFU

DC

(R

ev)

1,50

37

00

1,49

61,

034

462

211

4473

118

131

20

1350

Spe

cial

Cha

rges

(E

xp)

148

00

139

86

21

00

11

00

1360

All

Oth

er N

on-p

erat

ing

Item

s (R

ev)

-9,3

450

0-9

,345

00

00

00

00

00

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

1AN

1AN

1AN

/AN

1AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

38,9

81-7

09,

473

29,5

1529

,975

-40

-210

-4-7

3-1

18-1

30-2

0

Page 55: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

Fede

ral

Inco

me

Tax

es

1510

Fix

ed C

harg

es (

Exp

)9,

845

113

010

89,

624

6,84

62,

778

1,26

326

543

770

979

312

0

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)27

6N

IA0

027

619

087

408

1423

230

0

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N1A

N1A

0N

1AN

IAN

IA5

20

11

10

0

1540

ITC

Am

ortiz

atio

n (R

ev)

914

100

090

462

827

613

027

4572

721

0

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N1A

N1A

N1A

NIA

N1A

NIA

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)17

,183

900

011

,097

5,18

6-3

,024

8,21

12,

819

633

850

1,24

65,

038

77-9

69

Plan

t-In

-$er

vice

1620

Support Plant

66,5

612,

973

0-4

7964

,067

46,6

4917

,418

7,40

81,

557

2,56

24,

164

4,60

41,

242

0

1630

Ope

rato

r S

yste

ms

Equ

ipm

ent

2,31

310

90

-399

2,60

31,

844

760

NIA

00

760

N1A

NIA

0

1640

CaE

-Sw

itchi

ng20

1,67

52,

652

014

,909

184,

113

134,

801

49,3

137,

977

26,5

2714

,808

41,3

350

NIA

0

1650

CaE

-Tra

nsm

issi

on21

5,18

60

03,

4121

1,74

513

5,69

376

,052

27,4

910

12,5

8112

,581

35,9

80N

IA0

1660

Cab

le a

nd W

ire

Faci

lties

490,

030

00

10,9

4947

9,08

133

0,96

414

8,11

788

,948

016

,173

16,1

7342

,996

NIA

0

1670

lOT

Equ

ipm

ent

12,9

385,

479

01,

273

6,18

64,

640

1,54

71,

531

NIA

NIA

NIA

16N

IAN

IA

1680

Am

ortiz

able

Ass

ets

20,6

921,

116

04,

415

15,1

6110

,642

4,51

92,

062

433

712

1,15

81,

280

190

1690

Tot

al P

lant

In-S

ervi

ce1,

009,

395

12,3

280

34,1

0996

2,95

866

5,23

229

7,72

513

5,41

728

,518

46,8

3676

,170

84,8

771,

262

0

Oth

er I

nves

tmen

ts= c: c:

1705

Oth

er J

urid

ictio

nal A

sset

s-N

et-1

02,4

26N

1AN

1A-1

6,82

1-8

5,60

6-8

5,60

6N

IAN

1AN

1AN

IAN

IAN

IAN

IAN

1A

1710

Pro

pert

Hel

d fo

r F

utur

e U

se0

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n13

,229

830

-10,

627

23,7

7316

,415

7,35

83,

334

705

1,15

41,

879

2,11

431

0

1730

Pla

nt A

cqui

sitio

n A

djus

tmen

t0

0N

1A0

00

00

00

00

00

1740

Inve

stm

ent i

n N

onaf

flia

ted

Com

pani

es0

00

00

00

00

00

00

0

1750

Oth

er D

efer

red

Cha

rges

5,96

10

05,

961

00

00

00

00

00

1760

Inve

ntor

ies

12,9

1410

20

2,66

710

,144

7,02

03,

124

1,42

829

949

480

188

113

0

1770

Cas

h W

orki

ng C

apita

lN

IAN

1AN

1AN

1AN

IAN

1A1,

140

519

109

181

293

323

50

1780

FCC

Inv

estm

ent A

djus

tmen

tN

1AN

1AN

1AN

1AN

1AN

IA-3

9-1

8-4

-6-1

0-1

10

0

1790

Tol

al O

ther

Inv

estm

ents

-70,

323

185

0-1

8,81

9-5

1,68

8-6

2,17

111

,583

5,26

41,

109

1,82

22,

963

3,30

749

0- R

eser

ves

1820

Acc

umul

ated

Dep

reci

atio

n62

7,90

57,

236

022

,264

598,

405

412,

375

186,

030

85,9

1017

,085

28,8

7446

,596

52,9

9453

00

1830

Acc

umul

ated

Am

ortiz

atio

n7,

923

463

01,

486

5,97

44,

207

1,76

779

016

627

344

348

846

0

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es13

,851

169

0-9

9514

,676

10,3

284,

348

1,06

71,

380

1,02

2,47

577

828

0

1850

Cus

tom

er D

epos

its11

74

0-8

121

8337

174

610

110

0

1670

Oth

er D

efer

red

Cre

dits

-15,

535

-561

014

6-1

5,12

1-1

0,44

5-4

,675

-2,1

26-4

8-7

35-1

,196

-1,3

34-2

00

1881

Other Long-Term liabilties

37,4

012,

010

0-3

835

,430

25,8

019,

629

4,39

392

31,

518

2,46

82,

728

400

1882

Def

erre

d T

ax li

abili

ties

4,51

5N

1AN

IA4,

515

NIA

N1A

NIA

N1A

NIA

NIA

NIA

N1A

NIA

N1A

1883

Other Jurisdictional

liabi

lties

& D

efer

red

-31,

424

NIA

NIA

-6,2

92-2

5,13

2-2

5,13

2N

1AN

IAN

IAN

1AN

1AN

1AN

IAN

1A

Cre

dits

1685

FC

C R

eser

ve A

djus

tmen

tN

IAN

1AN

1AN

1AN

IAN

IA0

00

00

00

0

1890

T o

lal R

eser

ves

644,

753

9,32

20

21,0

7961

4,35

341

7,21

619

7,13

690

,051

19,1

0930

,978

50,7

9655

,665

625

0

Page 56: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dal

a

Mis

cella

neou

s D

ata

FOOTNOTE TABLE

1680

CO

L

E B C AL

L

FN F

ootn

1 CHANGE METHOD OF CALCULATION TO COLUMN B-C-D-F

2 ELIMINATE THE STATE TAX ACCOUNTS FORMERLY INCLUDED.

3 ELIMINATE THE STATE TAX ACCOUNTS FORMERLY INCLUDED.

4 INVESTMENT AMOUNTS CHANGED FROM GSF ONLY PER

69.3

10 T

O IN

CLU

DE

GS

F, C

OE

, lO

T &

CW

F P

ER

69.

309.

ALS

O A

FF

EC

TS

PA

RT

69

ALL

OC

AT

ION

OF

AN

Y L

INE

S D

EP

EN

DE

NT

ON

LE

AS

EH

OLD

INV

ES

TM

EN

T.

5 CORRECTION OF PART 69 FACTORS FOR lOT CAT 1, COE CAT 2,

OP

ER

AT

OR

SE

RV

ICE

EX

PE

NS

E A

ND

CU

ST

SV

C C

AT

1.

6 ELIMINATION OF UNNECESSARY CONFIDENTIAL RECORD,

Tab

lI

Row

1590

AL

LA

LL

c= C' ..

Page 57: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DV

ER

MO

NT

Fro

m: J

an 2

002

To:

Dec

200

2

NE

VT

App

rove

d by

OM

B30

60-0

512

Edi

tion

Dat

e: 1

2/20

02

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

02

TA

BLE

I

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

TA

BLE

i -

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsS

ubje

ct T

oSt

ate

Inte

rsta

teC

omm

on L

ine

Spec

ial

Bill

ng &

IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)T

raff

c Se

nsiti

veA

cces

sC

olle

ctio

n(v

)

(I)

Sw

itchi

ng I

Tra

nspo

rtl T

otal

(s)

(u)

RO

W(n

) (p

) (r

)R

even

ues

= c: QC

1010

Bas

ic L

ocal

Ser

vice

s13

6,41

4N

/A0

136,

1413

6,41

40

N/A

N/A

N/A

N/A

0N

/AN

/A

1020

Net

wor

k A

cces

s S

ervi

ces

82,4

56N

/A1,

038

81,4

188,

993

72,4

2430

,752

5,34

99,

256

14,6

0527

,067

N/A

0

1030

Tol

l Net

wor

k S

ervi

ces

12,3

30N

/A0

12,3

3012

,330

00

00

00

N/A

0

1040

Mis

cella

neou

s9,

689

N/A

09,

689

5,69

43,

994

1,01

512

923

336

462

41,

950

42

1045

Non

regu

late

d8,

287

8,28

7N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1050

Settl

emen

ts62

5N

/A0

625

625

00

00

00

00

1060

Unc

olle

ctib

les

10,7

2542

30

10,3

026,

939

3,36

21,

326

236

408

644

1,39

10

1

1090

Tot

al O

pera

ting

Rev

enue

s23

9,07

57,

864

1,03

823

0,17

315

7,11

773

,056

30,4

05,

242

9,08

114

,326

26,3

001,

950

41- E

xpen

ses

1120

Pla

nt S

peci

fic36

,034

2,70

27

33,3

2523

,393

9,93

24,

987

958

932

1,89

72,

248

265

535

1130

Pla

nt N

on-8

peci

fic9,

817

451

329,

334

6,47

22,

862

1,35

427

631

159

376

00

154

1140

Cus

tom

er O

pera

tions

Mar

ketin

g6,

136

374

05,

762

3,95

71,

805

855

174

196

374

479

097

1150

Cus

tom

er O

pera

tions

Ser

vice

s15

,799

1,51

216

14,2

7010

,560

3,71

011

15

611

1,43

01,

687

472

1160

Cor

pora

te O

pera

tions

36,1

102,

200

102

33,8

0824

,425

9,38

33,

340

562

664

1,23

42,

311

950

1,54

7

1170

Acc

ess

17,4

970

017

,497

15,3

532,

144

00

00

0N

/A2,

144

1180

Dep

reci

atio

n/A

mor

tizat

ion

70,5

3275

231

269

,467

48,0

7621

,391

9,78

62,

149

2,34

64,

580

5,73

690

1,19

9

1185

FC

C E

xpen

se A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A3

10

01

10

0

1190

Tot

al O

pera

ting

Exp

ense

s19

1,92

47,

992

469

183,

4313

2,23

651

,229

20,4

334,

125

4,45

58,

690

12,9

652,

992

6,14

8

Oth

er O

pera

ting

Item

s

1 129010therOperating Income/Losses 1 -471 01 11 -481 -331 -151 -71 -11 -21 -31 -41 01 -11

Non

-ope

ratin

g It

ems

1320

Inc

Effe

ctJu

risdi

ctio

nal D

ifren

ce (

Rev

)-8

,181

N/A

0-8

,181

-8,1

81N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1330

Ext

raor

dina

ry It

ems

(Rev

)-1

,169

-11

-1,1

580

00

00

00

00

0

1340

AF

UD

C (

Rev

)62

817

061

142

518

788

1820

3949

110

1350

Soe

cial

Cha

rges

(E

xp)

253

025

03

21

00

00

00

0

1360

All

Oth

er N

on-o

pera

ting

Item

s (R

ev)

1,47

80

1,47

80

00

00

00

00

0

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

7.49

6-6

-70

7,57

37.

759

-186

-88

-18

-20

-38

-49

-1-1

0

Page 58: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

033

989

6

1863

180

8

1897

01,

704

Fede

ral

Inco

me

Tax

es

1510

Fix

ed C

harg

es (

Exp

)9,

140

8499

8,95

86,

463

2,49

51,

175

240

270

515

658

1313

4

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)74

1N

/A0

741

522

218

103

2124

4558

112

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A5

20

11

10

0

1540

ITC

Am

ortiz

atio

n (R

ev)

431

40

427

297

131

6113

1427

341

7

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)9,

365

-211

2,99

96,

578

1,26

75,

312

2,38

319

41,

299

1,45

43,

842

-327

-2,0

40

Plan

l-In

-Ser

vice

1620

Support Plant

70,6

322,

393

3,28

964

,950

45,9

8218

,968

8,23

61,

681

1,89

23,

608

4,60

51,

580

938

1630

Ope

rato

r S

yste

ms

Equ

ipm

ent

1,70

380

-349

1,97

11,

396

575

N/A

00

575

N/A

N/A

0

1640

CO

E-S

witc

hing

204,

713

377

11,3

8319

2,95

314

1,79

051

,163

8,27

027

,529

o 27,529

0N

/A15

,364

1650

CaE

-Tra

nsm

issi

on22

9,46

20

-997

230,

460

148,

373

82,0

8630

,535

014

,692

14,6

9236

,859

N/A

0

1660

Cab

le a

nd W

ire

Faci

lties

502,

186

05,

737

496,

449

347,

405

149,

044

94,2

320

16,2

8716

,287

38,5

24N

/A0

1670

lOT

Equ

ipm

ent

11,2

195,

519

-1,7

227,

422

5,56

71,

856

1,83

7N

/AN

/AN

/A19

N/A

N/A

1680

Am

ortiz

able

Ass

ets

20,6

751,

027

1,09

118

,557

12,9

505,

608

2,64

253

960

71,

158

1,47

729

301

1690

Tot

al P

lant

In-S

ervi

ce1,

040,

589

9,39

518

,432

1,01

2,76

270

3,46

330

9,29

914

5,75

229

,749

33,4

7963

,850

81,4

851,

609

16,6

03

Other Investments

= c: ~17

05O

ther

Jun

sdic

tiona

l Ase

ts-N

et-1

15,8

09N

/A-6

,753

-109

,056

-109

,056

N/A

.N

/AN

/AN

/AN

/AN

/AN

/AN

/A

1710

Pro

pert

Hel

d fo

r F

utur

e U

se0

0-4

43

11

00

00

00

1720

Pla

nt U

nder

Con

stru

ctio

n9,

932

529

749,

330

6,48

02,

850

1,34

327

430

858

875

215

153

1730

Pla

nt A

cqui

sitio

n A

djus

tmen

t0

00

00

00

00

00

00

1740

Inve

stm

ent i

n N

onaf

fliat

ed C

ompa

nies

00

00

00

00

00

00

0

1750

Oth

er D

efer

red

Cha

rges

90,9

650

90,9

650

00

00

00

00

0

1760

Inve

ntor

ies

1,01

946

-11,

445

12,4

188,

690

3,72

81,

758

359

404

770

981

1920

0

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

/A2,

250

1,06

221

724

446

559

012

121

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

/AN

/AN

fAN

/A-3

6-1

7-3

-4-7

-10

0-2

1790

Tot

al O

ther

Inve

stm

ents

-13,

893

575

72,8

36-8

7,30

4-9

3,88

38,

794

4,14

684

695

21,

816

2,31

346

472

- Res

erve

s18

20A

ccum

ulat

ed D

epre

ciat

ion

672,

225

5,10

124

,625

642,

499

445,

865

196,

634

94,6

3617

,936

21,2

3739

,705

51,5

8270

110

,010

1830

Acc

umul

ated

Am

ortiz

atio

n9,

410

483

1,51

87,

409

5,17

82,

232

1,02

620

923

644

957

466

117

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es18

,450

-744

3,62

515

,570

10,9

524,

618

1,10

01,

495

311

1,85

478

644

834

1850

Cus

tom

er D

epos

its11

04

-611

278

3416

34

79

02

1870

Oth

er D

efer

rd C

redi

ts-1

5,69

7-7

04-5

2-1

4,94

0-1

0,37

7-4

,563

-2,1

50-4

39-4

94-9

42-1

,202

-24

-245

1881

Oth

er L

ong-

Ten

n Li

abili

ties

37,4

012,

242

5535

, 10~

24,8

5310

,251

4,83

198

61,

110

2,11

62,

700

5355

0

1882

Def

erre

d T

ax L

iabi

lties

4,31

5N

/A4,

315

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1883

Oth

er J

uris

dict

iona

l Lia

bilit

ies

& D

efer

red

-36,

626

N/A

-2,6

08-3

4,01

9-3

4,01

9N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

Cre

dit

1885

FC

C R

eser

ve A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1890

Tot

al R

eser

ves

689,

590

6,38

331

,471

651,

735

442,

528

209,

207

99,4

5920

,190

22,4

0343

,190

54,4

5084

011

,268

Page 59: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inv

estm

ent

10,4

0512,027 22,476 29,348

815

1915

Net

Ret

urn

614

2,69

83,

247

7,83

3N

/A

1920

Rat

e of

Ret

urn

00

00

N/A

Mis

cella

neou

s D

ata

FOOTNOTE TABLE

Tab

leR

oC

OL

FN#

Foot

note

IA

LL

AL

L1

BA

SIS

OF

PR

ES

EN

TA

TIO

N: T

HE

FE

DE

RA

L C

OM

MU

NIC

AT

ION

S

CO

MM

ISS

ION

(F

CC

) D

OC

KE

T N

O. 8

6-11

1 R

EQ

UIR

ED

TH

AT

TIE

R 1

LO

CA

L E

XC

HA

NG

E C

AR

RIE

RS

PR

EP

AR

E A

CO

ST

ALL

OC

AT

ION

MA

NU

AL

(CA

M)

FO

R T

HE

FC

C'S

RE

VIE

W A

ND

AP

PR

OV

AL.

TH

E V

ER

IZO

N T

ELE

PH

ON

E C

OM

PA

NIE

S C

AM

DE

SC

RIB

ES

TH

E C

OS

T A

LLO

CA

TIO

N S

YS

TE

M U

SE

D

BY

NE

W E

NG

LA

ND

TE

LE

PHO

NE

& T

EL

EG

RA

H C

OM

PAN

Y

(TH

E C

OM

PA

NY

TO

AP

PO

RT

ION

CO

ST

S B

ET

WE

EN

ITS

RE

GU

LAT

ED

AN

D N

ON

-RE

GU

LAT

ED

AC

TIV

ITE

S IN

AC

CO

RD

AN

CE

WIT

H T

HE

FC

C'S

RU

LES

AN

D R

EG

ULA

TIO

NS

. TH

E

~V

ER

IZO

N T

ELE

PH

ON

E C

OM

PA

NIE

S C

AM

, AS

AM

EN

DE

D-i ~

TH

RO

UG

H D

EC

EM

BE

R 3

1,20

01 H

AS

BE

EN

FIL

ED

WIT

H T

HE

FC

C. T

HE

CO

MP

AN

Y'S

FC

C R

EP

OR

T 4

3-03

, AR

MIS

JO

INT

CO

ST

RE

PO

RT

WA

S P

RE

PA

RE

D P

UR

SU

AN

T T

O T

HE

VE

RIZ

ON

TE

LEP

HO

NE

CO

MP

AN

IES

CA

M, T

HE

FC

C'S

JO

INT

CO

ST

OR

DE

RS

ISS

UE

D IN

CO

NJU

NC

TIO

N W

ITH

FC

C D

OC

KE

T

NO

.86-

111

AN

D T

HE

FC

C'S

PU

BLI

SH

ED

RU

LES

AN

D

RE

GU

LAT

ION

S T

HE

RE

TO

(IN

CLU

DIN

G 4

7 C

FR

SE

CT

ION

S 3

2,23

,

32.2

7,64

.901

AN

D 6

4.90

3) IN

FO

RC

E A

S O

F D

EC

EM

BE

R

10,2

001.

TH

IS R

EP

OR

T W

AS

PR

EP

AR

ED

FO

R T

HE

PU

RP

OS

E

OF

CO

MP

LYIN

G W

ITH

TH

OS

E R

ULE

S A

ND

RE

GU

LAT

ION

S A

ND

IS

NO

T IN

TE

ND

ED

TO

BE

A C

OM

PLE

TE

PR

ES

EN

TA

TIO

N O

F T

HE

CO

MP

AN

Y'S

CO

NS

OLI

DA

TE

D F

INA

NC

IAL

ST

AT

EM

EN

TS

,

1670

M2

CO

RR

EC

TE

D P

AR

T 6

9 A

LLO

CA

TIO

N. F

AC

TO

RS

WE

RE

RE

VE

RS

ED

BE

TW

EE

N C

OLU

MN

S M

AN

D S

.S

3C

OR

RE

CT

ED

PA

RT

69

ALL

OC

AT

ION

. FA

CT

OR

S W

ER

E R

EV

ER

SE

D

BE

TW

EE

N C

OLU

MN

S M

AN

D S

.

AL

LA

LL

4IN

VE

ST

ME

NT

AM

OU

NT

S C

HA

NG

ED

FR

OM

GS

F A

ND

ON

LY P

ER

69.3

10 T

O IN

CLU

DE

GS

F, C

OE

, lO

T &

CW

F P

ER

69.

309,

ALS

O A

FF

EC

TS

PA

RT

69

ALL

OC

AT

ION

OF

AN

Y L

INE

S D

EP

EN

DE

NT

ON

LE

AS

EH

OLD

INV

ES

TM

EN

T.

Page 60: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DV

ER

MO

NT

Fro

m: J

an 2

003

To:

Dec

200

3

NE

VT

App

rove

d by

OM

B30

60-0

512

Edi

tion

Dat

e: 1

2/20

03

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

02

TA

BLE

I

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

TA

BLE

I -

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsSu

bjec

t T

o St

ate

Inte

rsta

teC

omm

on L

ine

Spec

ial

Bill

ng

&

IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)Traffc Sensitive

Acc

ssC

olle

ctio

n(v

)

(f)

Switching I Transport I Total

(s)

(u)

RO

W~) (~ (~

1010

Bas

ic L

ocal

Ser

vice

s12

8,94

1N

/A0

128,

941

128,

941

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

ccss

Ser

vice

s76

,790

N/A

1,04

075

,750

6,15

169

,599

30,3

514,

937

7,11

912

,055

27,1

93N

/A0

1030

Tol

l Net

wor

k S

ervi

ces

11 ,2

53N

/A0

11 ,2

5311

,253

00

00

00

N/A

0

1040

Mis

cella

neou

s12

,993

N/A

012

,993

7,32

45,

669

1,08

717

623

841

861

33,

452

98

1045

Non

regu

late

d7,

446

7,44

6N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1060

Unc

olle

ctib

les

5,18

316

40

5,01

94,

579

440

182

3038

6818

90

1

1090

Tot

al O

pera

ting

Rev

enue

s23

2,24

17,

282

1,04

022

3,91

914

9,09

074

,828

31 ,2

565,

083

7,31

912

,405

27,6

173,

452

97

Rev

enue

s

= ~ i-11

20Pl

ant S

peci

fc41

,328

2,86

37

38,4

5926

,978

11,4

815,

943

863

1,11

91,

991

2,76

530

148

2

1130

Pla

nt N

on-S

peci

fic15

,173

671

4814

,454

9,98

74,

467

2,08

842

448

491

71,

226

023

6

1140

Cus

tom

er O

pera

tions

Mar

ketin

g6,

969

386

06,

584

4,52

12,

063

964

196

223

423

566

010

9

1150

Cus

tom

er O

pera

tions

Ser

vice

s16

,579

1,60

416

14,9

5911

,070

3,88

911

65

611

1,50

01,

768

494

1160

Gen

eral

& A

dmin

istr

ativ

e51

,583

2,74

710

748

,7:2

934

,496

14,2

335,

362

507

1,09

71,

6ff

3,70

71,

324

2,22

1

1170

Acc

ess

497

00

497

-2,2

932.

790

00

00

0N

/A2,

790

1180

Dep

reci

atio

n/A

mor

tizat

ion

72,8

260

431

671

,922

49,6

2722

,295

10,0

992,

156

2,44

24,

674

6,22

890

1,20

3

1185

FCC

Exp

ense

Adj

ustm

ent

N/A

N/A

N/A

N/A

N/A

10

00

00

00

1190

Tot

al O

pera

ting

Exp

ense

s20

4,97

18,

875

494

195,

603

134,

386

61,2

1824

,573

4,15

05,

371

9,63

515

,991

3,48

37,

536

Exp

ense

s

Other Operating Items

I 129010ther Operating Income/Losses I -611 -31 01 -581 -401 -181 -81 -21 -21 -41 -51 01 -11

Non-operating Items

1320

Inc

Eff

ecV

Juri

sdic

tiona

l Dif

fere

nce

(Rev

)9,

680

N/A

09,

680

9,68

0N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

IA

1330

Ext

raor

dina

ry It

ems

(Rev

)0

00

00

00

00

00

00

1365

Non

-ope

ratin

g In

com

e an

d E

xpen

ses

-6,9

4738

-7,4

0742

229

213

061

1214

2736

17

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

IAN

/AN

IAN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-2,7

33-3

87,

407

-10,

102

-9,9

72-1

30-6

1-1

2-1

4-2

7-3

6-1

-7

Page 61: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

State and Local

Inco

me

-1,8

2134

90

-2,1

69-1

,888

-282

-245

7012

018

310

1-9

5-2

26

1420

Oth

er S

tate

and

Loc

al9,

424

6918

9,33

76,

459

2,87

81,

339

272

310

588

786

1415

2

1490

Tot

al O

ther

Tax

es7,

603

417

187,

168

4,57

12,

597

1,09

434

243

077

188

7-8

1-7

5

1510

Fix

ed C

harg

es (

Exp

)8,

724

7189

8,56

55,

917

2,64

81,

232

250

285

541

722

1314

0

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)10

7N

/A0

107

7434

163

47

90

2

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

0

1540

ITC

Am

ortiz

atio

n (R

ev)

250

20

248

171

7635

78

1621

04

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

NIA

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)3,

670

-753

-3,2

867,

710

4,80

72,

904

1,51

411

742

950

53,

499

13 -2,627

Fede

ral

Inco

me

Tax

es

1620

Supp

ort P

lant

74,7

291,

815

2,45

370

,461

49,7

5320

,707

8,94

41,

816

2,07

13,

927

5,24

01,

583

1,01

3

1630

CO

E-O

pera

tor

Sys

tem

s E

quip

men

t2,

127

94-7

82,

112

1 ,4

9661

6N

/A0

061

6N

IAN

/A0

1640

CO

E-S

witc

hing

208,

194

371

10,8

4319

6,98

014

4,74

952

,231

8,44

228

,103

o 28,103

0N

/A15

,685

1650

COE- Transmission

240,

640

0-2

,842

243,

481

154,

785

88,6

9731

,855

015

,327

15,3

2741

,514

N/A

0

1660

Cab

le a

nd W

ire

Faci

lties

517,

188

07,

479

509,

710

356,

685

153,

025

96,7

490

16,7

2316

,723

39,5

53N

/A0

1670

lOT

Equ

ipm

ent

9,84

14,

481

-218

5,57

94,

184

1,39

51,

381

N/A

N/A

N/A

14N

/AN

/A

1680

Am

ortiz

able

Ass

ets

9,52

039

9-1

,319

10,4

407,

258

3,18

21,

492

303

345

655

873

-716

9

1690

Tot

al P

lant

In-S

ervi

ce1,

062,

239

7,16

016

,317

1,03

8,76

271

8,91

031

9,85

214

8,86

430

,222

34,4

6665

,351

87,1

941,

576

16,8

67

Plan

t-In

-Ser

vice

= ~ ~17

05O

ther

Jur

isdi

ctio

nal A

sset

s-N

et-1

01,0

39N

/A2,

365

-103

,404

-103

,404

NIA

N/A

NIA

N/A

N/A

N/A

N/A

N/A

1710

Propert Held for Future Use

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n8,

307

953

151

7,20

34,

985

2,21

81,

032

210

239

453

605

1111

7

1730

Pla

nt A

cqui

sitio

n A

djus

tmen

t0

00

00

00

00

00

00

1740

Inve

stm

ent i

n N

onaf

flia

ted

Com

pani

es0

00

00

00

00

00

00

1750

Oth

er D

efer

red

Cha

rges

72,7

520

72,7

520

00

00

00

00

0

1760

Inve

ntor

ies

750

44-1

0180

756

424

211

323

2649

661

13

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

/A-4

96-2

32-4

7-5

4-1

02-1

34-2

-26

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-3

4-1

6-3

-4-7

-90

-2

1790

Tot

al O

ther

Inv

estm

ents

-19,

231

997

75,1

67-9

5,39

5-9

7,85

51,

930

897

182

208

394

527

1010

2

Oth

er I

nves

tmen

ts

1820

Acc

umul

ated

Dep

reci

atio

n72

3,37

03,

734

27,2

5669

2,38

147

9,39

321

2,98

810

1,45

018

,916

22,9

7542

,466

57,8

3168

310

,557

1830

Acc

umul

ated

Am

ortiz

atio

n0

00

00

00

00

00

00

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es13

,066

-1,0

42-3

,395

17,5

0212

,285

5,21

71,

173

1,65

536

72,

068

1,01

240

924

1850

Cus

tom

er D

epos

its95

3-7

100

6931

143

36

80

2

1865

Oth

er L

ong-

term

Lia

bilti

es &

Def

erre

d21

,295

1,36

4-1

5,66

735

,598

25,1

2910

,469

4,87

298

91,

128

2,13

92,

854

5255

2

Cre

dits

1882

Def

erre

d T

ax L

iabi

lties

128

N/A

128

N/A

N/A

N/A

NIA

NIA

N/A

N/A

N/A

NIA

N/A

1883

Oth

er J

uris

dict

iona

l Lia

bilti

es &

Def

erre

d-3

1,53

6N

/A76

6-3

2,30

2-3

2,30

2N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

Cre

dits

1885

FC

C R

eser

ve A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1890

Tot

al R

eser

ves

726,

417

4,05

89,

081

713,

279

484,

574

228,

705

107,

509

21,5

6324

,474

46,6

8061

,705

776

12,0

35

Res

erve

s

Page 62: ATTACHMENT 1 - puc.nh.gov

Ret

um D

ata

1910

Ave

rage

Net

Inve

stm

ent

N/A

N/A

N/A

230,

089

136,

482

93,0

7742

,252

8,84

110

,200

19,0

6626

,016

809

4,93

4

1915

Net

Ret

urn

N/A

N/A

N/A

N/A

N/A

8,22

24,

128

485

1,10

11,

517

7,27

0N

/AN

/A

1920

Rat

e of

Ret

urn

N/A

N/A

N/A

N/A

N/A

8.83

00

00

0N

/AN

/A

Mis

cella

neou

s D

ata

1950

Life

line

Adj

ustm

ent

N/A

N/A

N/A

0-2

323

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1960

Uni

vers

al S

ervi

ce F

und

- H

igh

Loop

Cos

tN

/AN

/AN

/A0

-9,1

119,

111

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1970

Com

mon

Lin

e S

uppo

rt-L

ong

Ter

mN

/AN

/AN

/AN

/AN

/A-2

48-2

48N

/AN

/AN

/AN

/AN

/AN

/A

FOO

TN

OT

E T

AB

LE

Tab

leR

owC

OL

FN#

Fooo

tei

AL

LH

1T

HE

INT

ER

ST

AT

E C

OLU

MN

DO

ES

NO

T M

EE

T T

HE

PR

ICE

CA

PO

RD

ER

ON

RE

CO

NS

IDE

RA

TIO

N D

EF

INIT

ION

OF

TO

TA

L IN

TE

RS

TA

TE

AN

D S

HO

ULD

NO

T B

E R

EC

ON

SID

ER

AT

ION

DE

FIN

ITIO

N O

F T

OT

AL

INT

ER

ST

AT

E A

ND

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S L

EV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

.F

2IN

VE

ST

ME

NT

AM

OU

NT

S R

EF

LEC

TE

D IN

LIN

ES

162

0 T

HR

OU

GH

1890

OF

CO

LUM

NS

(F

) T

HR

OU

GH

(V

) R

EP

RE

SE

NT

TH

E

AV

ER

AG

E O

F M

ON

TH

LY B

ALA

NC

ES

. AD

JUS

TM

EN

TS

TO

=Y

EA

R-E

ND

BA

LAN

CE

S T

O C

ON

VE

RT

TO

AV

ER

AG

E B

ALA

NC

ES

..A

RE

MA

DE

IN C

OLU

MN

(D

).~

G3

TH

E S

TA

TE

AM

OU

NT

S R

EF

LEC

TE

D IN

CO

LUM

N (

G)

AR

E N

OT

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D

FO

R S

TA

TE

RA

TE

-MA

KIN

G P

UR

PO

SE

S.

1770

AL

L4

CA

SH

WO

RK

ING

CA

PIT

AL

AV

ER

AG

ING

CA

LCU

LAT

ION

CO

RR

EC

TE

D T

O

INC

LUD

E A

LL D

AT

AP

OIN

TS

.

1790

AL

L5

SU

BT

OT

AL

CO

RR

EC

TE

D T

O R

EF

LEC

T C

AS

H W

OR

KIN

G C

AP

ITA

L

CO

RR

EC

TIO

N

1910

AL

L6

SU

BT

OT

AL

CO

RR

EC

TE

D T

O R

EF

LEC

T C

AS

H W

OR

KIN

G C

AP

ITA

L

CO

RR

EC

TIO

N

1920

H7

SU

BT

OT

AL

CO

RR

EC

TE

D T

O R

EF

LEC

T C

AS

H W

OR

KIN

G C

AP

ITA

L

CO

RR

EC

TIO

N

Page 63: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DV

ER

MO

NT

From

: Jan

200

4 T

o: D

ee 2

004

NE

VT

App

rove

d by

OM

B

3060

-051

2E

ditio

n D

ate:

121

2004

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

01

TA

BLE

I

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

TA

BLE

I -

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsSu

bjec

tTo

Stat

eIn

ters

tate

Com

mon

Lin

eSp

ecia

lB

iling

&

IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)Traffc Sensitive

Acc

ssC

olle

ctio

n(v

)

(f)

Switching I Transport I Total

(s)

(u)

RO

W(n

) (p

) (r

)R

even

ues

= ~ ..

1010

Bas

ic L

ocal

Ser

vice

s11

9,08

4N

IA0

119,

084

119,

084

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

cces

s S

ervi

ces

77,3

57N

IA29

977

,058

7,17

869

,880

29,7

104,

483

5,69

210

,175

29,9

95N

/A0

1030

Tol

l Net

wor

k S

ervi

ces

13,5

29N

IA0

13,5

2913

,528

10

00

00

NIA

1

1040

Mis

cella

neou

s11

,212

N/A

011

,212

3,48

07,

732

2,16

832

446

980

01,

252

3,34

416

7

1045

Non

regu

late

d7,

938

7,93

8N

/AN

/AN

/AN

IAN

/AN

/AN

IAN

IAN

/AN

/AN

/A

1060

Unc

olle

ctib

les

4,30

015

47

4,13

93,

973

166

7211

1324

700

0

1090

Tot

al O

pera

ting

Rev

enue

s22

4,82

17,

785

292

216,

744

139,

296

77 ,4

4831

,806

4,79

76,

148

10,9

5131

,178

3,34

416

9

1120

Plan

t Spe

cifc

43,4

803,

471

163

39,8

4627

,933

11,9

136,

278

856

1,16

32,

026

2,85

028

247

8

1130

Pla

nt N

on-S

peci

fic13

,399

945

3612

,417

8,56

83,

849

1,80

935

642

178

51,

056

019

9

1140

Cus

tom

er O

pera

tions

Mar

ketin

g7,

130

304

176,

808

4,67

52,

133

1,00

219

723

343

558

50

110

1150

Cus

tom

er O

pera

tions

Ser

vice

s16

,462

1,41

716

15,0

2911

,122

3,90

711

65

611

1,50

71,

776

497

1160

Gen

eral

& A

dmin

istr

ativ

e35

,135

2,12

422

32,9

9023

,267

9,72

33,

620

588

715

1,31

12,

312

751

1,72

9

1170

Acc

ess

-8,6

920

0-8

,692

-11,

473

2,78

10

00

N/A

2,78

1

1180

Dep

reci

atio

n/A

mor

tizat

ion

74,0

8168

511

273

,284

50,4

8122

,803

10,4

032,

167

2,53

54,

705

6,39

491

1,20

9

1185

FC

C E

xpen

se A

djus

tmen

tN

/AN

/AN

IAN

/AN

/A-1

-10

00

00

0

1190

Tot

al O

pera

ting

Exp

ense

s18

0,99

58,

947

366

171,

683

114,

574

57,1

0723

,227

4,16

95,

073

9,27

314

,704

2,90

07,

003

Exp

ense

s

Other Operating Items

I 129010therOperating Income/Losses 1 41 01 01 41 31 11 11 01 01 01 01 01 01

Non

-ope

ratin

g It

ems

1320

Inc

Eff

ect/J

uris

dict

iona

l Dif

fere

nce

(Rev

)-6

,656

N/A

0-6

,656

-6,6

56N

IAN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1330

Ext

raor

dina

ry It

ems

(Rev

00

00

00

00

00

1365

Non

-ope

ratin

g In

com

e an

d E

xpen

ses

10,3

8747

9,80

153

937

316

778

1518

3445

19

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

IAN

/AN

/AN

IA0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-3,7

31-4

7-9

,801

6,11

76,

284

-167

-78

-15

-18

-34

-45

-1-9

Page 64: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

State and Local

Inco

me

5148

03

-141

144

167

-89

-2-9

334

010

1-3

7014

20O

ther

Sta

te a

nd L

ocal

10,5

0694

310

,409

7,14

53,

264

1,52

630

235

566

489

016

168

1490

Tot

al O

ther

Tax

es10

,557

141

310

,412

7,00

43,

408

1,69

221

235

357

01,

230

117

-202

Fede

ral

Inco

me

Tax

es

1510

Fix

ed C

harg

es (

Exp

)8,

691

7611

58.

500

5,86

52,

635

1,23

224

328

753

571

913

136

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)-5

85N

/A0

-585

-404

-181

-85

-16

-20

-36

-49

-1-9

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

015

40IT

C A

mor

tizat

ion

(Rev

)22

42

022

215

469

326

714

190

415

50F

CC

ITC

Adj

ustm

ent (

Rev

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

015

90Fe

dera

l In

com

e T

axes

(E

xp)

8,09

3-5

002,

008

6,58

51,

655

4,93

11,

945

5414

418

65,

064

109

-2,3

72Pl

ant-

In-S

ervc

e16

20S

uppo

rt P

lant

75,6

042,

512

-177

73,2

6851

,734

21,5

359,

341

1,85

02,

174

4,06

75,

456

1,63

81,

033

1630

CaE-Operator Systems Equipment

1,15

451

-1,1

032,

206

1,56

264

4N

/A0

064

4N

/AN

/A0

1640

CaE

-Sw

itchi

ng19

5,78

416

8-2

,429

198,

045

145,

531

52,5

138,

488

28,2

55o 28,255

0N

/A15

,770

1650

CaE

-Tra

nsm

issi

on23

7,90

80

-12,

422

250,

331

158,

444

91,8

8633

,252

016

,006

16,0

0642

,627

N/A

016

60C

able

and

Wir

e Fa

cilti

es53

1,97

90

7,56

852

4,41

136

6,97

215

7,43

999

,540

017

,205

17.2

0540

,694

N/A

016

70lO

T E

quip

men

t11

,366

5,56

218

75,

617

4,21

31,

404

1,39

0N

/AN

/AN

/A14

N/A

N/A

1680

Am

ortiz

able

Ass

ets

7,15

839

0-1

,209

7,97

75,

539

2,43

81,

151

228

268

501

672

-14

127

1690

Tot

al P

lant

In-

Serv

ice

1,06

0,95

38,

684

-9,5

851,

061,

854

733,

996

327,

859

153,

162

30,3

3435

,653

66,6

7889

,464

1,62

416

,930

Oth

er I

nves

tmen

ts

= .. tI17

05O

ther

Jur

isdi

ctio

nal A

sset

s-N

et-1

11,3

98N

/A-5

,171

-106

,227

-106

,227

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1710

Propert Held for Future Use

00

00

00

00

00

00

017

20P

lant

Und

er C

onst

ruct

ion

12,6

4466

12,

744

9,23

96,

386

2,85

31,

333

264

310

580

778

1414

717

30P

lant

Acq

uisi

tion

Adj

ustm

ent

00

00

00

00

00

00

017

40In

vest

men

t in

Non

affl

iate

d C

ompa

nies

00

00

00

00

00

00

017

50O

ther

Def

erre

d C

harg

es71

,956

071

,956

00

00

00

00

00

1760

Inve

ntor

ies

743

454

694

486

208

9719

2342

571

1117

70C

ash

Wor

king

Cap

ital

N/A

N/A

N/A

N/A

N/A

-671

-314

.62

-73

-136

-182

-4-3

517

80FC

C I

nves

tmen

t Adj

ustm

ent

N/A

N/A

N/A

N1A

N/A

-32

-15

-3-3

-8.9

0-2

1790

Tot

al O

ther

Inv

estm

ents

-26,

055

706

69,5

33-9

6,29

4-9

9,35

52,

358

1,10

121

825

647

964

412

122

I"__

____

_R

eser

ves

1820

Acc

umul

ated

Dep

reci

atio

n74

8,04

13,

760

2,42

374

1,85

851

3,10

522

8,75

310

9,06

720

,229

24,8

2945

,652

62,0

2971

411

,291

1830

Acc

umul

ated

Am

ortiz

atio

n0

00

00

00

00

00

00

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es9,

763

-1,3

28-2

4711

,339

7,91

03,

429

-539

2,09

514

42,

213

520

651,

169

1850

Cus

tom

er D

epos

its91

3-2

8962

2813

33

68

01

1865

Oth

er L

ong-

term

Lia

bilit

ies

& D

efer

red

26,6

281,

893

-13,

447

38,1

8226

.905

11,2

775,

268

1 ,Q

31,

226

2,29

33,

077

5758

2C

redi

ts18

82D

efer

red

Tax

Lia

bilit

ies

-543

N/A

-543

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1883

Oth

er J

uris

dict

iona

l Lia

bilti

es &

Def

erre

d-3

5,23

8N

/A-1

,834

-33,

404

-33,

404

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Cre

dits

1885

FC

C R

eser

ve A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A0

00

00

00

018

90T

otal

Res

erve

s74

8,74

14,

328

-13,

651

758,

064

514,

578

243,

486

113,

810

23,3

7026

,203

50,1

6365

,634

836

13,0

44

Page 65: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inv

estm

ent

N/A

N/A

N/A

207,

496

120,

063

86,7

3040

,454

7,18

29,

707

16,9

9424

,475

800

4,00

8

1915

Net

Ret

urn

N/A

N/A

N/A

N/A

N/A

12,1

705,

021

377

596

956

1 0,

226

N/A

N/A

1920

Rat

e of

Ret

urn

N/A

N/A

N/A

N/A

N/A

14,0

30

00

00

N/A

N/A

1950

Life

line

Adj

ustm

ent

N/A

N/A

N/A

0-1

717

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1960

Uni

vers

al S

ervi

ce F

und

- H

igh

Loop

Cos

tN

/AN

/AN

/A0

-8,5

218,

521

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1970

Com

mon

Lin

e S

uppo

rt-L

ong

Ter

mN

/AN

/AN

/AN

/AN

/A0

0N

/AN

/AN

/AN

/AN

/AN

/A

Mis

cella

neou

s D

ata

FOO

TN

OT

E T

AB

LE

Tab

leR

owC

olFN

#Fo

otno

teI

AL

LH

1T

HE

INT

ER

ST

AT

E C

OLU

MN

DO

ES

NO

T M

EE

T T

HE

PR

ICE

CA

P O

RD

ER

ON

RE

CO

NS

IDE

RA

TIO

N D

EF

INIT

ION

OF

TO

TA

L IN

TE

RS

TA

TE

AN

D

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S

LEV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

.G

2T

HE

ST

AT

E A

MO

UN

TS

RE

FLE

CT

ED

IN C

OLU

MN

(G

) A

RE

NO

T

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D

FO

R S

TA

TE

RA

TE

-MA

KIN

G P

UR

PO

SE

S.

AL

L3

INV

ES

TM

EN

T A

MO

UN

TS

RE

FLE

CT

ED

IN L

INE

S 1

620

TH

RO

UG

H 1

890

OF

CO

LUM

NS

(F

) T

HR

OU

GH

(V

) R

EP

RE

SE

NT

TH

E A

VE

RA

GE

OF

MO

NT

HLY

BA

LAN

CE

S. A

DJU

ST

ME

NT

S T

O C

ON

VE

RT

YE

AR

-EN

D

=B

ALA

NC

ES

TO

AV

ER

AG

E B

ALA

NC

ES

AR

E M

AD

E IN

CO

LUM

N (

D).

..11

70B

4IN

CR

EA

SE

DU

E M

AIN

LY T

O S

ET

TLE

ME

NT

S W

ITH

CLE

C C

AR

RIE

RS

="

WH

ICH

RE

SU

LTE

D IN

RE

DU

CE

D A

CC

ES

S E

XP

EN

SE

IN 2

003.

Page 66: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DV

ER

MO

NT

Fro

m: J

an 2

005

To:

Dee

200

5

NE

V

App

rove

d by

OM

B

3060

-051

2

Edi

tion

Dat

e: 1

2/20

05

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

01

TA

BLE

I

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

TA

BLE

I -

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsSu

bjec

tTo

Stat

eIn

ters

tate

Com

mon

Lin

eSp

ecia

lB

illin

g &

IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(9

)(h

)(m

)Traffc Sensitive

Acc

ess

Col

lect

ion

(v)

(f)

Switching I Transport I Total

(s)

(u)

RO

W(n

) (p

) (r

)R

even

ues

= -i -i

1010

Bas

ic L

ocal

Ser

vice

s11

2,07

9N

/A0

112,

079

112,

079

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

ccss

Ser

vice

s77

,037

N/A

166

76,8

706,

381

70,4

9028

,251

4,24

35,

106

9,34

932

,890

N/A

0

1030

Tol

l Net

wor

k S

ervi

ces

15,1

72N

/A0

15,1

7215

,162

100

00

°0

N/A

10

1040

Mis

cella

neou

s19

,648

N/A

019

,648

11,7

017,

947

2,24

233

548

982

71,

367

3,33

917

2

1045

Non

regu

late

d9,

984

9,98

4N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1060

Unc

olle

ctib

les

1,81

489

21,

723

1,99

9-2

75-1

13-1

6-2

3-3

9-1

220

-1

1090

Tot

al O

pera

ting

Rev

enue

s23

2,10

69,

895

165

222,

0714

3,32

478

,722

30,6

064,

595

5,61

710

,215

34,3

803,

339

183

1120

Pla

nt S

peci

fic41

,908

3,27

446

38,5

8827

,090

11,4

996,

327

560

1,15

71,

719

2,85

628

331

2

1130

Pla

nt N

on-S

peci

fic15

,985

1 ,4

269

14,5

5010

,010

4,54

02,

157

388

499

890

1,27

70

216

1140

Cus

tom

er O

pera

tions

Mar

ketin

g7,

758

279

47,

474

5,13

32,

342

1,11

220

125

745

965

80

112

1150

Cus

tom

er O

pera

tions

Ser

vice

s17

,915

1,51

716

16,3

8212

,123

4,25

912

75

611

1,64

31,

936

541

1160

Gen

eral

& A

dmin

istr

ativ

e27

,140

1,80

55

25,3

2917

,883

7,44

62,

722

336

540

879

1,82

563

71,

382

1170

Acc

ess

9,73

30

09,

733

6,03

93,

694

00

00

0N

/A3,

694

1180

Dep

reci

atio

n/A

mor

tizat

ion

71 ,8

6879

256

71,0

2048

,909

22,1

1110

,285

2,02

02,

416

4,40

76,

205

861,

127

1185

FC

C E

xpen

se A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-1

-10

00

00

0

1190

Tot

al O

pera

ting

Exp

ense

s19

2,30

79,

093

137

183,

077

127,

188

55,8

8822

,729

3,51

04,

874

8,36

614

,464

2,94

37,

386

Exp

ense

s

Oth

er O

pera

ting

Item

s

1290

10th

er O

pera

ting

Inco

me/

Loss

esN

on-o

pera

ting

Item

s

1320

Inc

Eff

ect/J

uris

dict

iona

l Dif

fere

nce

(Rev

)8,

695

N/A

08,

695

8,69

5N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1330

Ext

raor

dina

ry It

ems

(Rev

)0

00

00

°0

00

1365

Non

-ope

ratin

g In

com

e an

d E

xpen

ses

2,44

214

2,04

538

326

411

956

1013

2333

16

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-11,

137

-14

-2,0

45-9

,078

-8,9

59-1

19-5

6-1

0-1

3-2

3-3

3-1

-6

Page 67: ATTACHMENT 1 - puc.nh.gov

Oth

er

Tax

es

1410

State and Local

Inco

me

-1,2

689

0-1

,277

-511

-766

-249

-37

-6-3

9-6

56-4

622

3

1420

Oth

er S

tate

and

Loc

al10

,639

921

10,5

467,

305

3,24

11,

531

277

354

634

905

1715

5

1490

Tot

al O

ther

Tax

es9,

371

101

19,

269

6,79

42,

475

1,28

224

134

859

524

9-2

937

8

1510

Fix

ed C

harg

es (

Exp

)9,

941

89-1

79,

869

6,78

83,

081

1 ,4

5626

333

660

186

116

147

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)-7

69N

/A0

-769

-529

-239

-113

-20

-26

-46

-67

-1-1

1

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

0

1540

ITC

Am

ortiz

atio

n (R

ev)

200

20

199

137

6229

57

1217

03

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)6,

602

207

-3,2

759,

670

3,72

15,

950

1,75

219

510

209

6,55

414

3-2

,709

Fede

ral

Inco

me

Tax

es

1620

Supp

ort P

lant

76,9

242,

247

1,98

272

,695

51,3

5021

,345

9,33

51,

689

2,15

73,

862

5,51

71,

687

943

1630

CO

E-O

pera

tor

Sys

tem

s E

quip

men

t45

720

-401

838

593

244

N/A

00

244

N/A

N/A

0

1640

CO

E-S

witc

hing

191,

543

805

5,39

818

5,34

013

6,19

649

,145

7,94

326

,443

o 26,443

0N

/A14

,759

1650

CO

E-T

rans

mis

sion

246,

378

0-1

,073

247,

451

154,

796

92,6

5532

,897

015

,836

15,8

3643

,922

N/A

0

1660

Cab

le a

nd W

ire F

acili

ties

557,

932

011

,525

546,

407

382,

365

164,

Q2

103,

715

017

,927

17,9

2742

,401

N/A

0

1670

lOT

Equ

ipm

ent

12,5

075,

931

325

6,25

14,

688

1,56

31,

547

N/A

N/A

N/A

16N

/AN

/A

1680

Am

ortiz

able

Ass

ets

4,18

725

6-1

,345

5,27

63,

657

1,61

978

414

218

132

546

3-3

179

1690

Total Plant I

n-Se

rvic

e 1,

089,

928

9,25

916

,410

1,06

4,25

873

3,64

533

0,61

315

6,22

228

,274

36,1

0064

,636

92,3

181,

656

15,7

81

Plan

t-In

-Ser

vice

~ -i QI

1705

Oth

er J

uris

dict

iona

l Ass

ets-

Net

-97,

642

N/A

17,6

95-1

15,3

37-1

15,3

37N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1710

Propert Held for Future Use

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n2,

440

8-3

,745

6,17

74,

260

1,91

790

416

620

937

753

310

93

1730

Pla

nt A

cqui

sitio

n A

djus

tmen

t0

°0

00

00

00

00

00

1740

Inve

stm

ent i

n N

onaf

flia

ted

Com

pani

es0

00

00

00

°0

00

00

1750

Oth

er D

efer

red

Cha

rges

72,2

410

72,2

410

00

00

00

00

0

1760

Inve

ntor

ies

610

39-1

0267

347

120

296

1722

3956

110

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

/A-1

,411

-667

-120

-154

-276

-394

-7-6

7

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-3

0-1

4-3

-3-6

-80

-1

1790

Tot

al O

ther

Inv

estm

ents

-22,

350

4786

,090

-108

,487

-110

,606

678

319

6074

135

187

434

Oth

er I

nves

tmen

ts

1820

Acc

umul

ated

Dep

reci

atio

n79

6,83

13,

706

25,8

2176

7,30

452

9,39

623

7,90

711

4,56

419

,659

25,8

8145

,840

65,8

0872

410

,972

1830

Acc

umul

ated

Am

ortiz

atio

00

00

00

°0

00

00

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es-3

,860

-1,4

15-6

,980

4,53

63,

083

1 ,4

53-1

,085

1 ,4

92-3

1,47

018

253

833

1850

Cus

tom

er D

epos

its89

9-6

8659

2713

23

57

01

1865

Oth

er L

ong-

term

Lia

bilti

es &

Def

erre

d2,

858

588

-33,

414

35,6

8525

,188

10,4

974,

959

899

1,14

62,

053

2,93

054

502

Cre

dits

1882

Def

erre

d T

ax L

iabi

litie

s-5

43N

/A-5

43N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1883

Oth

er J

uris

dict

iona

l Lia

bilti

es &

Def

erre

d-3

0,17

7N

/A6,

350

-36,

527

-36,

527

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Cre

dits

1885

FC

C R

eser

ve A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1890

Tot

al R

eser

ves

765,

198

2,88

7-8

,772

771,

083

521,

199

249,

884

118,

450

22,0

5327

,027

49,3

6868

,926

831

12,3

08

Res

erve

s

Page 68: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inve

stm

ent

N/A

N/A

N/A

184,

688

101,

840

81,4

0738

,090

6,28

29.

147

15,4

0223

,579

829

3,50

6

1915

Net

Ret

urn

N/A

N/A

N/A

N/A

N/A

14,5

454,

907

661

400

1,07

113

,150

N/A

N/A

1920

Rat

e of

Ret

urn

N/A

N/A

N/A

N/A

N/A

17.8

70

00

00

N/A

N/A

-

FOO

TN

OT

E T

AB

LE

Tab

leR

owC

OL

FN#

Foot

note

IA

LL

H1

TH

E IN

TE

RS

TA

TE

CO

LUM

N D

OE

S N

OT

ME

ET

TH

E P

RIC

E C

AP

OR

DE

R

ON

RE

CO

NS

IDE

RA

TIO

N D

EF

INIT

ION

OF

TO

TA

L IN

TE

RS

TA

TE

AN

D

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S

LEV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

.G

2T

HE

ST

AT

E A

MO

UN

TS

RE

FLE

CT

ED

IN C

OLU

MN

(G

) A

RE

NO

T

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D

FO

R S

TA

TE

RA

TE

-MA

KIN

G P

UR

PO

SE

S.

1040

G3

INC

RE

AS

E D

UE

TO

SE

RV

ICE

PE

RF

OR

MA

NC

E A

CC

RU

AL

IN 2

004

TH

AT

DID

NO

T R

EC

UR

IN 2

005.

1170

B4

INC

RE

AS

E D

UE

MA

INLY

TO

SE

TT

LEM

EN

TS

WIT

H C

LEC

CA

RR

IER

S

=IN

200

5...

G5

INC

RE

AS

E D

UE

MA

INLY

TO

SE

TT

LEM

EN

TS

WIT

H C

LEC

CA

RR

IER

S'=

IN 2

005.

1640

C6

INC

RE

AS

E D

UE

INV

ES

TM

EN

T F

OR

VO

ICE

ME

SS

AG

ING

SER

VIC

E.

Page 69: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:S

TU

DY

AR

EA

:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DV

ER

MO

NT

Fro

m: J

an 2

006

To:

Dec

200

6

NE

V

App

rove

d by

OM

B

3060

-051

2E

ditio

n D

ate:

12/

2006

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

01

TA

BLE

I

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

TA

BLE

I -

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsS

ubje

ct T

oSt

ate

Inte

rsta

teC

omm

on L

ine

Spec

ial

Bili

ng

&

IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)Traffc Sensitive

Acc

ess

Col

lect

ion

(v)

(f)

Switching I Transport I Total

(s)

(u)

RO

W(n

) (p

) (r

)10

10B

asic

Loc

al S

ervi

ces

108,

831

N/A

010

8,83

110

8,83

10

N/A

N/A

N/A

N/A

0N

/AN

/A

1020

Net

wor

k A

ccss

Ser

vice

s77

,202

N/A

1377

,189

5,31

171

,878

27,8

432,

497

5,73

38,

229

35,8

06N

/A0

1030

Tol

l Net

wor

k S

ervi

ces

15,7

30N

/A0

15,7

3015

,712

190

00

00

N/A

19

1040

Mis

cella

neou

s25

,647

N/A

025

,647

15,5

8110

,066

3,02

135

363

799

22,

311

3,57

416

8

1045

Non

regu

late

d9,

127

9,12

7N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1060

Unc

olle

ctib

les

2,43

397

02,

336

1,93

240

414

919

4665

189

01

1090

Tot

al O

pera

ting

Rev

enue

s23

4,10

59,

031

1322

5,06

114

3,50

381

,559

30,7

152,

831

6,32

39,

157

37,9

283,

574

185

Rev

enue

s

= QC =

1120

Pla

nt S

peci

fic43

,408

3,14

17

40,2

6128

,013

12,2

486,

211

1,24

61,

101

2,35

12,

748

243

696

1130

Pla

nt N

on-S

peci

fic16

,095

1,09

30

15,0

0110

,280

4,72

12,

237

384

520

907

1,36

30

214

1140

Cus

tom

er O

pera

tions

Mar

ketin

g7,

429

215

°7,

214

4,95

42,

260

1.07

118

424

943

465

30

103

1150

Cus

tom

er O

pera

tions

Ser

vice

s18

,064

2,45

016

15,5

9811

,543

4,05

512

14

611

1,56

51,

843

515

1160

Gen

eral

& A

dmin

istr

ativ

e33

,866

2,09

90

31,7

6822

,297

9,47

03,

539

627

697

1,32

72,

334

746

1,52

4

1170

Acc

ess

11,0

950

011

,095

8,23

22,

863

00

00

0N

/A2,

863

1180

Dep

reci

atio

n/A

mor

tizat

ion

75,5

8991

90

74,6

7051

,085

23,5

8510

,841

1,98

32,

623

4,60

76,

935

951,

107

1185

FC

C E

xpen

se A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-1

-10

00

00

0

1190

Tot

al O

pera

ting

Exp

ense

s20

5,54

69,

916

2319

5,60

713

6,40

559

,201

24,0

194,

429

5,19

69,

636

15,5

972,

927

7,02

2

Exp

ense

s

Oth

er O

pera

ting

Item

s

1 129010ther Operating Income/Losses I 281 01 01 281 191 91 41 11 11 21 31 01 01

Non

-ope

ratin

g It

ems

1320

Inc

Eff

ect/J

uris

dict

iona

l Dif

fere

nce

(Rev

)3,

919

N/A

03,

919

3,91

9N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1330

Ext

raor

dina

ry It

ems

(Rev

)0

00

00

00

00

00

1365

Non

-ope

ratin

g In

com

e an

d E

xpen

ses

1.73

40

1,65

183

5726

122

35

80

1

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-5,6

540

-1,6

51-4

,003

-3,9

77-2

6-1

2-2

-3-5

-80

-1

Page 70: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

State and Local

Inco

me

-2,5

4536

70

-2,9

12-5

95-2

,316

-269

-561

-137

-697

-1,8

67-7

358

9

1420

Oth

er S

tate

and

Loc

al10

,700

910

10,6

097,

485

3,12

41,

473

253

342

597

896

1514

1

1490

Tot

al O

ther

Tax

es8,

155

458

07,

698

6,89

080

71,

205

-308

206

-99

-971

-57

730

1510

Fix

ed C

harg

es (

Exp

)10

,449

97-4

210

,395

7,11

03,

285

1,54

926

636

062

894

216

149

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)2,

672

N/A

02,

672

1,81

985

240

269

9316

324

54

39

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

0

1540

ITC

Am

ortiz

atio

n (R

ev)

171

10

170

117

5325

46

1015

°2

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)4,

538

-680

-934

6,15

2-4

976,

650

1,50

1-5

2322

5-3

047,

900

242

-2,6

89

Fede

ral

Inco

me

Tax

es

1620

Supp

ort P

lant

79,0

022,

215

1,50

275

,286

52,9

9122

,295

9,75

71,

678

2,26

73,

958

5,92

41,

719

937

1630

CO

E-O

pera

tor

Sys

tem

s E

quip

men

t45

320

-273

706

500

206

N/A

00

206

N/A

N/A

0

1640

CO

E-S

witc

hing

188,

586

1,06

94,

909

182,

608

134,

188

48,4

207,

826

26,0

53o 26,053

0N

/A14

,541

1650

CO

E-T

rans

mis

sion

259,

175

0-6

1625

9,79

116

0,59

799

,194

34,5

380

16,6

2516

,625

48,0

31N

/A0

1660

Cab

le a

nd W

ire

Faci

lties

573,

127

07,

533

565,

594

395,

791

169,

802

107,

357

018

,556

18,5

5643

,889

N/A

0

1670

lOT

Equ

ipm

ent

13,2

425,

808

498

6,93

65,

202

1,73

41,

717

N/A

N/A

N/A

17N

/AN

/A

1680

Am

ortiz

able

Ass

ets

3,40

926

2-5

893,

736

2,59

01,

145

558

9613

022

733

9-3

254

1690

Tot

al P

lant

In-S

ervi

ce1,

116,

994

9,37

412

,965

1,09

4,65

675

1,85

934

2,79

716

1,75

327

,827

37,5

7765

,625

98,2

011,

687

15,5

31

Plan

t-In

-Ser

vce

= QC i-

1705

Oth

er J

uris

dict

iona

l Ass

ets-

Net

-90,

989

N/A

4,36

4-9

5,35

3-9

5,35

3N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1710

Propert Held for Future Use

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n2.

754

61,

090

1,65

81,

139

519

245

4257

9914

93

24

1730

Pla

nt A

cqui

Siti

on A

djus

tmen

t0

00

00

00

00

00

1740

Inve

stm

ent i

n N

onaf

fliat

ed C

ompa

nies

00

00

00

00

00

00

0

1750

Oth

er D

efer

red

Cha

rges

75,4

480

75,4

480

00

00

00

00

°

1760

Inve

ntor

ies

312

32-3

0558

540

917

683

1419

3450

18

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

/A-2

,055

-970

-167

-225

-394

-588

-10

-93

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-2

8-1

3-2

-3-5

-80

-1

1790

Tot

al O

ther

Inv

estm

ents

-12,

476

3880

,596

-93,

110

-93,

805

-1,3

88-6

55-1

13-1

52-2

66.3

97-7

-63

Oth

er I

nves

tmen

ts

1820

Acc

umul

ated

Dep

reci

atio

n85

5,74

84,

096

28,5

0782

3,14

556

6,37

125

6,77

412

3,18

120

,911

27,8

4748

,892

72,2

6276

811

,671

1830

Accumulated Amortzation

402

3715

121

415

164

285

611

175

3

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es-1

6,58

5-1

,949

-6,0

01-8

,634

-6,0

19-2

,615

-2,3

6059

7-3

7621

2-8

2323

333

1850

Cus

tom

er D

epos

its86

4-3

8659

2713

23

58

01

1865

Oth

er L

ong-

term

Lia

bilti

es &

Def

erre

d21

,736

1,63

9-1

3.67

033

,768

23,7

729,

996

4,71

681

11,

096

1,91

32,

863

5045

3

Cre

dits

1882

Def

erre

d T

ax L

iabi

litie

s-5

43N

/A-5

43N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1883

Oth

er J

uris

dict

iona

l Lia

bilit

ies

& D

efer

red

-27,

444

N/A

1,73

6-2

9,18

0-2

9,18

0N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

Cre

dits

1885

FC

C R

eser

ve A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A0

00

00

°0

0

1890

Tot

al R

eser

ves

833,

402

3,82

610

,178

819,

398

555,

153

264,

245

125,

577

22,3

2628

,577

51,0

3374

,328

845

12,4

61

Res

erve

s

Page 71: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inve

stm

ent

N/A

N/A

N/A

182,

149

102,

901

77,1

6435

,520

5,38

88,

849

14,3

2623

,476

835

3,00

7

1915

Net

Ret

urn

N/A

N/A

N/A

N/A

N/A

14,9

354,

006

-763

701

-69

15,4

12N

/AN

/A

1920

Rat

e of

Ret

urn

N/A

N/A

N/A

N/A

N/A

19.3

50

00

00

N/A

N/A

Mis

cella

neou

s D

ata

1950

Life

line

Adj

ustm

ent

1960

Uni

vers

al S

ervi

ce F

und

- H

igh

Loop

Cos

t

FOO

TN

OT

E T

AB

LE

Tab

leR

owC

OL

FN#

Foot

note

IA

LL

H1

TH

E IN

TE

RS

TA

TE

CO

LUM

N D

OE

S N

OT

ME

ET

TH

E P

RIC

E C

AP

OR

DE

R

ON

RE

CO

NS

IDE

RA

TIO

N D

EF

INIT

ION

OF

TO

TA

L IN

TE

RS

TA

TE

AN

D

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S

LEV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

.G

2T

HE

ST

AT

E A

MO

UN

TS

RE

FLE

CT

ED

IN C

OLU

MN

(G

) A

RE

NO

T

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D

FO

R S

TA

TE

RA

TE

-MA

KIN

G P

UR

PO

SE

S.

1720

F3

DE

CR

EA

SE

DU

E T

O A

ER

IAL

CA

BLE

BE

ING

PLA

CE

D IN

TO

SE

RV

ICE

.

= ~

Page 72: ATTACHMENT 1 - puc.nh.gov

CO

MPA

NY

:STUDY AREA:

PER

IOD

:

CO

SA:

VE

RIZ

ON

NE

W E

NG

LAN

DV

ER

MO

NT

Fro

m: J

an 2

007

To:

Dee

200

7

NE

V

App

rove

d by

OM

B

3060

-051

2

Edi

tion

Dat

e: 1

2/20

07

Unr

estr

icte

d V

ersi

onSU

BM

ISSI

ON

01

TA

BLE

I

FC

C P

aper

Rep

ort 4

3-01

AR

MIS

Ann

ual S

umm

ary

Rep

ort

TA

BLE

I -

CO

ST

AN

D R

EV

EN

UE

- C

LAS

S A

AC

CO

UN

T L

EV

EL

RE

PO

RT

ING

(Dol

lars

in th

ousa

nds)

CL

ASS

IFIC

AT

ION

Tot

alN

onre

gA

djus

tmen

tsSu

bjec

tTo

Stat

eIn

ters

tate

Com

mon

Lin

eSp

ecia

lB

illng

&

IX

(a)

(b)

(c)

(d)

Sepa

ratio

ns(g

)(h

)(m

)Traffc Sensitive

Acc

ess

Col

lect

ion

(v)

(f)

Sw

itchi

ng I

Tra

nspo

rt I

Tot

al(s

)(u

)

RO

W(n

) (p

) (r

)R

even

ues

= QC (,

1010

Bas

ic L

ocal

Ser

vice

s10

5,75

0N

/A0

105,

750

105,

750

0N

/AN

/AN

/AN

/A0

N/A

N/A

1020

Net

wor

k A

cces

s S

ervi

ces

77,7

02N

/A-2

277

,723

4,50

073

,223

26,1

083,

884

4,25

98,

488

38,6

27N

/A0

1030

Tol

l Net

wor

k S

ervi

ces

16,9

61N

/A0

16,9

6116

,977

-16

00

00

0N

/A-1

6

1040

Mis

cella

neou

s22

,740

N/A

022

,740

12,7

1310

,026

2,92

140

360

51,

025

2,33

83,

575

168

1045

Non

regu

late

d9,

655

9,65

5N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1060

Unc

olle

ctib

les

2,40

298

02,

303

1,83

846

516

926

3057

239

°1

1090

Tot

al O

pera

ting

Rev

enue

s23

0,40

69,

557

-22

220,

871

138,

102

82,7

6828

,860

4,26

14,

834

9,45

640

,727

3,57

515

1

Exp

ense

s11

20Pl

ant S

peci

fc45

,623

3,10

27

42,5

1329

,521

12,9

926,

704

1,20

31,

183

2,39

13,

007

219

671

1130

Pla

nt N

on-S

peci

fic15

,677

1,39

30

14,2

849,

726

4,55

82,

133

359

496

864

1,36

00

200

1140

Cus

tom

er O

pera

tions

Mar

ketin

g8,

421

699

07,

722

5,30

32,

419

1,13

319

126

345

972

20

106

1150

Cus

tom

er O

pera

tions

Ser

vice

s17

,111

2,37

616

14,7

1910

,892

3.82

611

44

610

1,47

71,

740

486

1160

Gen

eral

& A

dmin

istr

ativ

e30

,163

1.90

28,2

5719

,772

8,48

63,

320

553

647

1,20

62,

173

641

1,14

5

1170

Acc

ess

7,12

50

07,

125

5,10

52,

019

00

00

0N

/A2,

019

1180

Dep

reci

atio

n/A

mor

tizat

ion

76,4

082,

032

074

,376

50,5

2723

,849

10,8

351,

948

2,62

24,

572

7,27

184

1,08

7

1185

FCC

Exp

ense

Adj

ustm

ent

N/A

N/A

N/A

N/A

N/A

-1-1

00

00

00

1190

Tot

al O

pera

ting

Exp

ense

s20

0,52

711

,508

2318

8,99

613

0,84

658

,149

24,2

394,

256

5,21

69,

502

16,0

092,

683

5,71

5

Other Operating Items

1290

10th

er O

pera

ting

Inco

me/

Loss

esNon-operating Items

1320

Inc

Effe

cVJu

risdi

ctio

nal D

iffer

ence

(R

ev)

3,09

3N

/A°

3,09

33,

093

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1330

Ext

raor

dina

ry It

ems

(Rev

)0

00

00

00

00

00

1365

Non

-ope

ratin

g In

com

e an

d E

xpen

ses

2,10

10

2,00

210

068

3215

23

69

01

1370

FC

C N

on-o

pera

ting

Adj

ustm

ent (

Exp

)N

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1390

Tot

al N

on-o

pera

ting

Item

s (E

xp)

-5,1

950

-2,0

02-3

,193

-3,1

61-3

2-1

5-2

-3-6

-90

-1

Page 73: ATTACHMENT 1 - puc.nh.gov

Oth

er T

axes

1410

State and Local

Inco

me

-2,4

5944

10

-2,9

00-8

76-2

,023

-402

-61

-79

-155

-1,7

13-5

830

4

1420

Oth

er S

tate

and

Loc

al8,

164

630

8,10

25,

621

2,48

11,

156

195

269

468

736

1210

9

1490

Tot

al O

ther

Tax

es5,

705

503

05,

202

4,74

445

775

413

319

031

3-9

77-4

641

3

Fede

ral

Inco

me

Tax

es

1510

Fix

ed C

harg

es (

Exp

)10

,040

85-5

710

,013

6,76

33,

249

1,51

425

535

261

396

416

142

1520

IRS

Inco

me

Adj

ustm

ent (

Rev

)-7

95N

/A0

-795

-541

-254

-119

-20

-28

-48

-75

-1-1

1

1530

FC

C T

axab

le In

com

e A

djus

tmen

t (R

ev)

N/A

N/A

0N

/AN

/A0

00

00

00

0

1540

ITC

Am

ortiz

atio

n (R

ev)

138

10

137

9444

203

58

130

2

1550

FC

C IT

C A

djus

tmen

t (R

ev)

N/A

N/A

N/A

N/A

N/A

00

00

00

00

1590

Fede

ral

Inco

me

Tax

es (

Exp

)4,

745

-893

-906

6,54

4-6

577,

202

768

-143

-336

-362

8,62

132

2-2

,147

1620

Sup

port

Pla

nt80

,525

2,26

536

377

,896

54,5

1123

,385

10,1

531,

707

2,36

24,

108

6,45

61,

716

953

1630

CaE-Operator Systems Equipment

2,95

138

155

02,

020

1,43

158

9N

/A0

058

9N

/AN

/A0

1640

CaE

-Sw

itchi

ng19

1,80

950

9,18

618

2,57

313

4,16

248

,411

7,82

526

,08

o 26,08

0N

/A14

,538

1650

CaE

-Tra

nsm

issi

on25

7,55

40

-7,9

3526

5,49

015

9,77

410

5,71

635

,295

016

,990

16,9

9053

,431

N/A

0

1660

Cab

le a

nd W

ire

Faci

lties

588,

892

07,

829

581,

063

406,

617

174,

447

110,

293

019

,064

19,0

6445

,090

N/A

0

1670

lOT

Equ

ipm

ent

8,28

44,

820

-2,8

316,

296

4,72

21,

574

1,55

8N

/AN

/AN

/A16

N/A

N/A

1680

Am

ortiz

able

Ass

ets

2,37

717

5-4

412,

642

1,83

181

239

566

9216

025

1-3

037

1690

Tot

al P

lant

In-S

ervi

ce1,

132,

392

7,69

16,

721

1,11

7,98

076

3,04

735

4,93

416

5,51

927

,821

38,5

0766

,958

105,

243

1,68

515

,528

Plan

t-In

-Ser

vce

= QC .i

1705

Oth

er J

uris

dict

iona

l Ass

ets-

Net

-85,

353

N/A

4,23

7-8

9,59

0-8

9,59

0N

/AN

/AN

/AN

/AN

/AN

/AN

/AN

/A

1710

Propert Held for Future Use

00

00

00

00

00

00

0

1720

Pla

nt U

nder

Con

stru

ctio

n2,

333

937

81,

946

1,32

861

828

848

6711

718

33

27

1730

Pla

nt A

cqui

sitio

n A

djus

tmen

t0

00

00

00

00

00

00

1740

Inve

stm

ent i

n N

onaf

flia

ted

Com

pani

es0

00

00

00

00

00

00

1750

Oth

er D

efer

red

Cha

rges

77,5

960

77,5

960

00

00

00

00

0

1760

Inve

ntor

ies

875

26-8

593

565

428

113

122

3053

831

12

1770

Cas

h W

orki

ng C

apita

lN

/AN

/AN

/AN

/AN

/A-2

,342

-1,0

92-1

83-2

54-4

41-6

94-1

2-1

02

1780

FCC

Inv

estm

ent A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A-2

7-1

2-2

-3-5

-80

-1

1790

Tot

al O

ther

Inve

stm

ents

-4,5

4834

82,1

26-8

6,70

9-8

7,60

7-1

,470

-685

-115

-159

-277

-436

-8-6

4-O

ther

Inv

estm

ents

1820

Acc

umul

ated

Dep

reci

atio

n90

5,79

23,

981

22,9

2587

8,88

660

1,83

527

7,05

113

1,28

722

,517

29,5

1852

,578

79,8

0281

712

,567

1830

Acc

umul

ated

Am

ortiz

atio

n50

738

5141

929

312

655

913

2235

95

1840

Def

erre

d O

pera

ting

Inco

me

Tax

es-4

2,92

9-2

,960

-11,

948

-28,

022

-19,

210

-8,8

12-4

,624

-352

-992

-1 ,3

64-2

,604

-23

-196

1850

Cus

tom

er D

epos

its45

2-3

276

5224

112

35

70

1

1865

Oth

er L

ong-

term

Lia

bilti

es &

Def

erre

d27

,585

2,00

7-1

6,83

342

,411

29,5

4412

,867

6,00

01,

009

1,39

62,

428

3,81

562

563

Cre

dits

1882

Def

erre

d T

ax L

iabi

lties

-543

N/A

-543

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1883

Oth

er J

uris

dict

iona

l Lia

bilti

es &

Def

erre

d-2

4,90

1N

/A1,

806

-26,

707

-26,

707

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Cre

dits

1885

FC

C R

eser

ve A

djus

tmen

tN

/AN

/AN

/AN

/AN

/A0

00

00

00

0

1890

Tot

al R

eser

ves

865,

556

3,06

8-4

,575

867,

063

585,

806

281,

256

132,

728

23,1

8529

,937

53,6

6981

,054

865

12,9

40

Res

erve

s

Page 74: ATTACHMENT 1 - puc.nh.gov

Ret

urn

Dat

a

1910

Ave

rage

Net

Inve

stm

ent

N/A

NIA

NIA

164,

209

89,6

3372

,207

32,1

064,

521

8,41

113

.013

23,7

5381

32,

524

1915

Net

Ret

urn

N/A

N/A

N/A

N/A

N/A

17,0

023,

118

18-2

3111

17,0

86N

IAN

/A

1920

Rat

e of

Ret

umN

/AN

/AN

IAN

IAN

IA23

.55

00

00

0N

/AN

/A-

FOOTNOTE TABLE

Tab

leR

owC

OL

FN#

Fooo

teI

AL

LH

1T

HE

INT

ER

ST

AT

E C

OLU

MN

DO

ES

NO

T M

EE

T T

HE

PR

ICE

CA

P O

RD

ER

ON

RE

CO

NS

IDE

RA

TIO

N D

EF

INIT

ION

OF

TO

TA

L IN

TE

RS

TA

TE

AN

D

SH

OU

LD N

OT

BE

CO

NS

TR

UE

D T

O R

EP

RE

SE

NT

EA

RN

ING

S

LEV

ELS

UN

DE

R P

RIC

E C

AP

RE

GU

LAT

ION

.G

2T

HE

ST

AT

E A

MO

UN

TS

RE

FLE

CT

ED

IN C

OLU

MN

(G

) A

RE

NO

T

DE

VE

LOP

ED

PU

RS

UA

NT

TO

ST

AT

E P

UB

LIC

UT

ILIT

Y C

OM

MIS

SIO

N

RA

TE

-MA

KIN

G R

ULE

S A

ND

AC

CO

RD

ING

LY S

HO

ULD

NO

T B

E U

SE

D

FO

R S

TA

TE

RA

TE

.MA

KIN

G P

UR

PO

SE

S.

1045

B3

VE

RIZ

ON

HA

S N

OT

IN

TE

GR

AT

ED

IT

S IN

-RE

GIO

N L

ON

G D

IST

AN

CE

OP

ER

AT

ION

S, P

UR

SU

AN

T T

O C

OM

MIS

SIO

N O

RD

ER

FC

C 0

7-15

9,

INT

O IT

S IL

EC

EN

TIT

IES

. AC

CO

RD

ING

LY, T

HE

RE

IS N

O

IMP

UT

AT

ION

FO

R L

ON

G D

IST

AN

CE

CO

ST

S.

C4

VE

RIZ

ON

HA

S N

OT

INT

EG

RA

TE

D IT

S IN

-RE

GIO

N L

ON

G D

IST

AN

CE

OP

ER

AT

ION

S, P

UR

SU

AN

T T

O C

OM

MIS

SIO

N O

RD

ER

FC

C 0

7-15

9,=

INT

O IT

S IL

EC

EN

TIT

IES

. AC

CO

RD

ING

LY, T

HE

RE

IS N

OQ

C tIIM

PU

TA

TIO

N F

OR

LO

NG

DIS

TA

NC

E C

OS

TS

.

1140

C5

INC

RE

AS

E D

UE

TO

FIO

S A

DV

ER

TIS

ING

PE

ND

ING

FIN

AL

DIS

TR

IBU

TIO

N.

1630

C6

INC

RE

AS

E D

UE

TO

GR

OW

TH

IN W

HO

LES

ALE

DIR

EC

TO

RY

AS

SIS

TA

NC

E C

ALL

S.

1640

C7

DE

CR

EA

SE

DU

E T

O T

HE

RE

TIR

EM

EN

T O

F V

MS

EQ

UIP

ME

NT

.