I.87-11-033 et al. COM/cacd                                                                                 Page E-41                                                                               0
                                                                                                                                                                                                    0
Winterhaven Telephone Company                                                                                                                                                   0
                                                                                                                                                                                          0
Adopted Rates and Charges
                                                                                                                                                                                          0
                                                                                                                                                                                  ==================================

                                                              Incrementa     $303,972
                                                              Incrementa      $16,952
                                                              % Increase        98.19%
                                                              Factor Inc      1.98190




                           EST.'91    PRESENT      PRESENT     ADOPTED     ADOPTED      CHARGE     ANNUAL    PERCENT
SERVICE CHARGES             UNITS      CHARGE       TOTAL       CHARGE      TOTAL        DIFF       DIFF       DIFF

                             (a)        (b)          (c)         (d)         (e)         (f)        (g)        (h)

NEW SERVICE                     410       $8.00        $3,280    $15.85        $6,499      7.85       3,219     98.13%
MOVE AND CHANGE                 308        4.00         1,232     $7.95         2,449      3.95       1,217     98.75%
CENTRAL OFFICE WORK             495        8.50         4,208    $16.85         8,341      8.35       4,133     98.24%
PREMISE VISIT                    78       30.00         2,340    $59.45         4,637     29.45       2,297     98.17%
RECONNECT                       204       30.00         6,120    $59.45        12,128     29.45       6,008     98.17%
VISIT CHARGE -N/HRS               4       20.00            80    $39.65           159     19.65          79     98.25%
VISIT CHARGE - A/HRS              0       30.00             0    $59.45             0     29.45           0     98.17%

                              1,499                    17,260                  34,211                16,952



                          Incremental Revenue Requirement to be recovered from CHCF:               $287,020









                                                End of Appendix E





I.87-11-033 et al. COM/cacd                                                                                 Page E-40

Winterhaven Telephone Company

Adopted Rates and Charges



                                                Incremental Revenue Requ     $374,405
                                                Incremental Revenue Earn      $70,433
                                                % Increase to Basic Rate        34.42%
                                                Factor Increase:              1.34422


                           EST.'91
                            MO AVG    PRESENT      PRESENT     ADOPTED     ADOPTED       RATE      ANNUAL    PERCENT
LOCAL EXCHANGE              UNITS     MO RATE      YR TOTAL    MO RATE     YR TOTAL      DIFF       DIFF       DIFF

                             (a)        (b)          (c)         (d)         (e)         (f)        (g)        (h)
RESIDENCE
    1-PARTY--flat               856      $12.55      $128,914    $16.85      $173,083     $4.30     $44,170     34.26%
    2-PARTY--flat                41        7.40         3,641      9.95         4,895      2.55       1,255     34.46%
    SUBURBAN--flat               30        7.40         2,664      9.95         3,582      2.55         918     34.46%

BUSINESS
    1-PARTY--flat               197       26.15        61,819     35.15        83,095      9.00      21,276     34.42%
    SUBURBAN--flat                1       14.85           178     19.95           239      5.10          61     34.34%
    SEMI-PUBLIC COIN              0       26.15             0     35.15             0      9.00           0     34.42%
    CO TRUNKS--flat              17       39.25         8,007     52.75        10,761     13.50       2,754     34.39%

         TOTAL BUS.+RES.      1,142                  $205,222                $275,656               $70,433



             Incremental Rev. Req. To Be Recovered From Service Connection Charges:                $303,972




































































































































































                                                                                                                                                                                             PRESENT             PROPOSED
                                                                                                                                                              SERVICE CHARGES                 CHARGE              CHARGE
                                                                                                                                                              -----------------             ----------          ----------
                                                                                                                                                              NEW SERVICE                       $8.00              $15.85
                                                                                                                                                              MOVE AND CHANGE                    4.00                7.95
                                                                                                                                                              CENTRAL OFFICE WORK                8.50               16.85
                                                                                                                                                              PREMISE VISIT                     30.00               59.45
                                                                                                                                                              RECONNECT                         30.00               59.45