<PAGE>
=============================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                            ----------------------

                                 FORM 10-Q/A
                               Amendment No. 1

  [X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934

       For the quarterly period ended   September 30, 2005
                                      ----------------------

                                      OR

  [ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934

       For the transition period from ___________ to ___________


                            ----------------------


                                   333-36804
                             Commission file number


                           MADISON RIVER CAPITAL, LLC
            (Exact Name of Registrant as Specified in Its Charter)


           Delaware                                   56-2156823
(State or Other Jurisdiction of          (I.R.S. Employer Identification No.)
 Incorporation or Organization)


                            103 South Fifth Street
                         Mebane, North Carolina 27302
         (Address of Principal Executive Offices, Including Zip Code)

                                (919) 563-1500
             (Registrant's Telephone Number, Including Area Code)



Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days. Yes  X   No ___
                                                   ---

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes         No   X
                                                ---         ---

Indicate by check mark whether the registrant is a shell company (as
defined in Rule 12b-2 of the Exchange Act). Yes         No   X
                                                ---         ---

As of November 2, 2005, the Registrant had 211,583,892 Class A member
interests outstanding.  All member interests are owned by Madison River
Telephone Company, LLC.
=============================================================================

<PAGE>

                               EXPLANATORY NOTE

    Madison River Capital, LLC (the "Company") is filing this Amendment No.1
to its Form 10-Q to amend and restate its condensed consolidated financial
statements and related disclosures as of September 30, 2005 and December 31,
2004 and for the three-month and nine-month periods ended September 30, 2005,
initially filed with the Securities and Exchange Commission on November 7,
2005 (the "Original Filing"). Please see Note 11 to the Condensed
Consolidated Financial Statements for specific information related to the
restatement.

    This restatement corrects the accounting for certain incentive
compensation expenses and corrects the presentation of accumulated other
comprehensive loss to reflect the Company's additional minimum pension
liability net of applicable income taxes.  The Company had previously
accounted for certain incentive awards as a fixed obligation of the Company
following the guidelines of Accounting Principles Board Opinion No. 12,
Omnibus Opinion-1967-Deferred Compensation Contracts. In reviewing the
documentation governing its long-term incentive plan (the "LTIP"), the
Company determined that the incentive awards granted under the LTIP were not
a fixed obligation of the Company but rather, the LTIP should be accounted
for as an equity-based plan following the guidelines of Accounting Principles
Board Opinion No. 25, Accounting for Stock Issued to Employees. Since payment
of these incentive awards is contingent on the successful completion of a
liquidity event in the future and accounting guidance provides that this type
of future event can not be deemed to be probable of occurring, per the
guidance of Emerging Issues Task Force Issue No. 96-5, Recognition of
Liabilities for Contractual Termination Benefits or Changing Benefit Plan
Assumptions in Anticipation of the Business Combination, the Company
determined that no compensation expense should have been recorded for the
awards in the affected periods.  In addition, the Company determined that its
presentation of accumulated other comprehensive loss, which consists of the
additional minimum pension liability recorded by the Company, should be
presented net of applicable income taxes in accordance with Statement of
Financial Accounting Standards No. 130, Reporting Comprehensive Income.  The
Company corrected this presentation by netting the income tax benefit against
the additional minimum pension liability with a corresponding decrease in
long-term deferred income tax liabilities. Furthermore, the Company
determined that its condensed consolidated financial statements for the third
quarter ended September 30, 2005 should be restated to record a valuation
allowance to reflect certain deferred tax assets at their net realizable
value in accordance with Statement of Financial Accounting Standards No. 109,
Accounting for Income Taxes.

    In addition to the restatement, the Company is also revising the
presentation of telephone plant and equipment on its consolidated balance
sheets.   The Company previously presented telephone plant and equipment
acquired at the seller's net book value.  In reviewing this presentation for
telephone plant and equipment, the Company determined that it is more
appropriate to present the telephone plant and equipment and the associated
accumulated depreciation acquired in these transactions at their respective
gross amounts as recorded on the seller's balance sheet in accordance with
Statement of Financial Accounting Standards No. 71, Accounting for the
Effects of Certain Types of Regulation, and to be consistent with industry
practice.  The impact from this revision of the balance sheet presentation
is a reclassification on the balance sheet only and does not change net
telephone plant and equipment, total assets, member's capital or net income
(loss) as previously reported.

    This Form 10-Q/A sets forth the Original Filing in its entirety for the
convenience of the reader. However, this 10-Q/A solely amends and restates
certain information in Items 1, 2 and 4 of Part I of the Original Filing.
This Form 10-Q/A also updates Exhibit 31 and Exhibit 32 presenting the CEO
and CFO certifications.

    For purposes of this Form 10-Q/A and in accordance with Rule 12b-15 under
the Securities and Exchange Act of 1934, as amended, each item of the
Original Filing that was affected by the restatement has been amended and
restated in its entirety.  No attempt has been made in this Form 10-Q/A to
modify or update any other disclosures set forth in the Original Filing to
reflect events occurring after the original filing date, except as required
to reflect the effects of the restatement. Additionally, this Form 10-Q/A
does not purport to provide a general update or discussion of any other
developments at the Company after the date of the Original Filing. All
information contained in this amended Form 10-Q/A and the Original Filing is
subject to updating and supplementing as provided in the periodic reports,
such as Form 8-K, that the Company has filed and will file after the Original
Filing with the Securities and Exchange Commission.


<PAGE>


                          MADISON RIVER CAPITAL, LLC

                             Index to Form 10-Q/A

<TABLE>
<CAPTION>
Part I - Financial Information                                                             Page
                                                                                           ----
<S>                                                                                       <C>
Item  1.  Financial Statements
          Condensed Consolidated Balance Sheets - September 30, 2005 (Restated) (Unaudited)
            and December 31, 2004 (Restated).................................................1
          Condensed Consolidated Statements of Operations (Unaudited)
            - Three and Nine Months Ended September 30, 2005 (Restated) and 2004 (Restated)..2
          Condensed Consolidated Statement of Member's Capital (Unaudited) - Nine
            Months Ended September 30, 2005 (Restated).......................................3
          Condensed Consolidated Statements of Cash Flows (Unaudited) - Nine
            Months Ended September 30, 2005 and 2004.........................................4
          Notes to Condensed Consolidated Financial Statements (Restated) (Unaudited)........5

Item  2.  Management's Discussion and Analysis of Financial Condition and
            Results of Operations...........................................................14
Item  3.  Quantitative and Qualitative Disclosures About Market Risk........................34
Item  4.  Controls and Procedures...........................................................35



Part II - Other Information

Item  6.  Exhibits..........................................................................36
Signature...................................................................................36
</TABLE>






                                      i



<PAGE>




                                    Part I

ITEM 1 - FINANCIAL STATEMENTS

                          MADISON RIVER CAPITAL, LLC
                     Condensed Consolidated Balance Sheets
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                  September 30, 2005     December 31, 2004
                                                                  ------------------     -----------------
                                                                      (Restated)            (Restated)
Assets                                                                (Unaudited)
<S>                                                                <C>                    <C>
Current assets:
  Cash and cash equivalents                                          $   21,177             $   34,486
  Accounts receivable, less allowance for uncollectible accounts
    of $870 and $1,416 in 2005 and 2004, respectively                    10,230                  9,855
  Receivables, primarily from interexchange carriers, less
    allowance for uncollectible accounts of $1,275 and $1,310
    in 2005 and 2004, respectively                                        6,630                  5,862
  Inventories                                                               534                    644
  Rural Telephone Finance Cooperative stock to be redeemed                 -                       469
  Rural Telephone Finance Cooperative patronage capital receivable        1,725                  2,910
  Other current assets                                                    4,403                  3,810
                                                                      ---------              ---------
    Total current assets                                                 44,699                 58,036
                                                                      ---------              ---------

Telephone plant and equipment                                           691,968                670,000
Less accumulated depreciation and amortization                         (412,921)              (377,107)
                                                                      ---------              ---------
  Telephone plant and equipment, net                                    279,047                292,893
                                                                      ---------              ---------

Other assets:
  Rural Telephone Bank stock, at cost                                    10,079                 10,079
  Rural Telephone Finance Cooperative stock, at cost                       -                    42,190
  Goodwill                                                              366,332                366,332
  Other assets                                                           14,560                 11,474
                                                                      ---------              ---------
    Total other assets                                                  390,971                430,075
                                                                      ---------              ---------

    Total assets                                                     $  714,717             $  781,004
                                                                      =========              =========


Liabilities and member's capital
Current liabilities:
  Accounts payable                                                   $      691             $    1,753
  Accrued expenses                                                       23,296                 32,264
  Other current liabilities                                               6,851                  6,306
  Current portion of long-term debt                                        -                     9,385
                                                                      ---------              ---------
    Total current liabilities                                            30,838                 49,708
                                                                      ---------              ---------

Noncurrent liabilities:
  Long-term debt                                                        570,210                608,691
  Other liabilities                                                      55,045                 61,845
                                                                      ---------              ---------
    Total noncurrent liabilities                                        625,255                670,536
                                                                      ---------              ---------

    Total liabilities                                                   656,093                720,244

Member's capital:
  Member's interest                                                     251,684                251,684
  Accumulated deficit                                                  (190,460)              (188,324)
  Accumulated other comprehensive loss                                   (2,600)                (2,600)
                                                                      ---------              ---------

    Total member's capital                                               58,624                 60,760
                                                                      ---------              ---------


    Total liabilities and member's capital                           $  714,717             $  781,004
                                                                      =========              =========

</TABLE>




             See Notes to Condensed Consolidated Financial Statements.

                                      1


<PAGE>


                          MADISON RIVER CAPITAL, LLC
               Condensed Consolidated Statements of Operations
                            (Dollars in thousands)
                                  (Unaudited)
<TABLE>
<CAPTION>

                                         Three Months Ended September 30,    Nine Months Ended September 30,
                                         --------------------------------    -------------------------------
                                             2005              2004               2005            2004
                                             ----              ----               ----            ----
                                          (Restated)        (Restated)         (Restated)      (Restated)
<S>                                       <C>               <C>                <C>             <C>
Operating revenues:
  Local services                          $  32,958         $  34,347          $   95,614      $   99,014
  Long distance services                      3,990             3,783              11,825          11,299
  Internet and enhanced data services         6,112             5,361              17,824          15,146
  Edge-out services                           2,574             2,883               7,944           9,084
  Miscellaneous telecommunications
   services and equipment                     3,767             4,113              11,828          12,327
                                           --------          --------           ---------       ---------
     Total operating revenues                49,401            50,487             145,035         146,870
                                           --------          --------           ---------       ---------

Operating expenses:
  Cost of services and sales (exclusive
   of depreciation and amortization)         15,087            16,074              42,310          42,663
  Depreciation and amortization               9,266            10,173              27,962          32,989
  Selling, general and administrative
   expenses                                  10,601             9,479              28,793          27,895
                                           --------          --------           ---------       ---------
     Total operating expenses                34,954            35,726              99,065         103,547
                                           --------          --------           ---------       ---------

Net operating income                         14,447            14,761              45,970          43,323

Interest expense                            (13,193)          (14,971)            (41,735)        (45,258)
Realized loss on extinguishment
  of long-term debt                         (10,037)             -                (10,037)           (212)
Other income, net                             1,402               779               3,433           2,583
                                           --------          --------           ---------       ---------
(Loss) income before income taxes            (7,381)              569              (2,369)            436

Income tax benefit (expense)                  2,519             1,561                 233            (823)
                                           --------          --------           ---------       ---------

Net (loss) income                         $  (4,862)        $   2,130          $   (2,136)     $     (387)
                                           ========          ========           =========       =========

</TABLE>





             See Notes to Condensed Consolidated Financial Statements.


                                      2

<PAGE>

                          MADISON RIVER CAPITAL, LLC
              Condensed Consolidated Statement of Member's Capital
                            (Dollars in thousands)
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                                  Accumulated
                                                                                     Other
                                                    Member's       Accumulated   Comprehensive
                                                    Interest         Deficit          Loss         Total
                                                   ----------      -----------   -------------   ---------
<S>                                               <C>            <C>             <C>           <C>
Balance at December 31, 2004 (As previously
  reported)                                        $  251,684     $  (202,938)    $   (4,193)   $  44,553
Cumulative adjustments to restate opening
  balances (see Note 1)                                 -              14,614          1,593       16,207
                                                    ---------      ----------      ---------     --------
Balance at December 31, 2004 (Restated)               251,684        (188,324)        (2,600)      60,760
  Net loss (Restated)                                    -             (2,136)          -          (2,136)
                                                    ---------      ----------      ---------     --------
Balance at September 30, 2005 (Restated)           $  251,684     $  (190,460)    $   (2,600)   $  58,624
                                                    =========      ==========      =========     ========

</TABLE>





             See Notes to Condensed Consolidated Financial Statements.


                                      3





<PAGE>


                          MADISON RIVER CAPITAL, LLC
                Condensed Consolidated Statements of Cash Flows
                            (Dollars in thousands)
                                  (Unaudited)


<TABLE>
<CAPTION>
                                                                        Nine Months Ended September 30,
                                                                        -------------------------------
                                                                            2005               2004
                                                                        ------------       ------------
<S>                                                                     <C>                <C>
Operating activities
Net cash provided by operating activities                                $   19,261         $   21,386
                                                                          ---------          ---------

Investing activities
Purchases of telephone plant and equipment                                   (7,640)           (11,661)
Acquisition of rural local telephone exchanges                               (6,294)              -
Redemption of Rural Telephone Finance Cooperative stock, net                 42,659              1,354
Change in other assets                                                           57              1,221
                                                                          ---------          ---------
Net cash provided by (used for) investing activities                         28,782             (9,086)
                                                                          ---------          ---------


Financing activities
Net proceeds from issuance of long-term debt                                471,062               -
Repayments of long-term debt                                               (531,414)           (14,650)
Redemption of minority interest                                              (1,000)            (1,000)
Repurchase of outstanding 13.25% senior notes                                  -                (2,140)
                                                                          ---------          ---------
Net cash used for financing activities                                      (61,352)           (17,790)
                                                                          ---------          ---------


Net decrease in cash and cash equivalents                                   (13,309)            (5,490)
Cash and cash equivalents at beginning of year                               34,486             28,143
                                                                          ---------          ---------


Cash and cash equivalents at end of nine month period                    $   21,177         $   22,653
                                                                          =========          =========

</TABLE>




             See Notes to Condensed Consolidated Financial Statements.


                                      4

<PAGE>

                          MADISON RIVER CAPITAL, LLC
             Notes To Condensed Consolidated Financial Statements
                                 (Unaudited)


1.  GENERAL

    Madison River Capital, LLC (the "Company"), a wholly-owned subsidiary of
Madison River Telephone Company LLC ("MRTC"), was organized on August 26,
1999 as a limited liability company under the provisions of the Delaware
Limited Liability Company Act. Under the provisions of this Act, the member's
liability is limited to the Company's assets provided that the member returns
to the Company any distributions received by the member as the result of an
accounting or similar error.


    The Company offers a variety of telecommunications services to business
and residential customers in the Southeast and Midwest regions of the United
States including local and long distance voice services, Internet access
services, high-speed data and fiber transport.  The Company was founded for
the primary purpose of the acquisition, integration and operation of rural
local exchange telephone companies, or RLECs.  Since January 1998, the
Company has acquired four RLECs located in North Carolina, Illinois, Alabama
and Georgia.  These RLECs served 225,230 voice access and broadband
connections as of September 30, 2005.


    The Company's RLECs manage and operate edge-out competitive local
exchange carrier, or CLEC, businesses in markets in North Carolina, Illinois
and Louisiana, and provide fiber transport services to other businesses,
primarily in the Southeast.  These operations are referred to as Edge-Out
Services, or EOS.  The EOS markets were developed in close proximity, or
edged-out, from the RLEC operations by utilizing a broad range of experienced
and efficient resources provided by the RLECs.  At September 30, 2005, the
EOS operations served 12,431 voice access and high-speed data connections.



2.  BASIS OF PRESENTATION

    The accompanying unaudited condensed consolidated financial statements
include the accounts of the Company and its wholly-owned and majority-owned
subsidiaries as follows:


  * Madison River Finance Corp. ("MRF"), a wholly-owned subsidiary
  * Gallatin River Holdings, LLC and its subsidiary ("GRH"), a wholly-owned
      subsidiary
  * Madison River Communications, LLC and its subsidiary ("MRC"), a wholly-
      owned subsidiary

  * Madison River Holdings Corp. ("MRH"), a wholly-owned subsidiary

    * Madison River LTD Funding Corp. ("MRLTDF"), a wholly-owned subsidiary

      * Mebtel, Inc. ("Mebtel"), a wholly-owned subsidiary

      * Gulf Coast Services, Inc. and its subsidiaries  ("GCSI"), a wholly-
          owned subsidiary

      * Coastal Communications, Inc. and its subsidiaries ("CCI"), a
          majority-owned subsidiary

      * Madison River Management, LLC ("MRM"), a wholly-owned subsidiary

    * Madison River Long Distance Solutions, Inc. ("MRLDS"), a wholly-owned
        subsidiary

    * Mebtel Long Distance Solutions, Inc. ("MLDS"), a wholly-owned
        subsidiary


    These financial statements have been prepared by the Company in
accordance with generally accepted accounting principles for interim
financial information and are in the form prescribed by the Securities and
Exchange Commission in instructions to Form 10-Q and Article 10 of Regulation
S-X.  Accordingly, they do not include all of the information and footnotes
required by generally accepted accounting principles for complete financial
statements.  These interim unaudited financial statements should be read in
conjunction with the Company's restated audited financial statements included
in the Company's Annual Report on Form 10-K for the fiscal year ended
December 31, 2005 filed with the Securities and Exchange Commission.  The
amounts presented in the condensed consolidated balance sheet as of December
31, 2004 were derived from the Company's restated audited consolidated
balance sheet.  See note 11 below for further discussion regarding the
restatement.  In the opinion of management, all adjustments (consisting only
of normal recurring adjustments) considered necessary for a fair presentation
have been included. Operating results for the three-month and nine-month
periods ended September 30, 2005 are not necessarily indicative of the
results that may be expected for the year ending December 31, 2005.

    Certain amounts in the 2004 condensed consolidated financial statements
have been reclassified to conform to the 2005 presentation.  These
reclassifications had no effect on net income (loss) or member's capital as
previously reported.


                                      5


<PAGE>

                          MADISON RIVER CAPITAL, LLC
        Notes To Condensed Consolidated Financial Statements, Continued
                                 (Unaudited)


3.  TELEPHONE PLANT AND EQUIPMENT

    Telephone plant and equipment consisted of the following:

<TABLE>
<CAPTION>
                                         September 30,       December 31,
                                             2005                2004
                                         -------------       ------------
                                          (Restated)          (Restated)
                                                (in thousands)
<S>                                      <C>                 <C>
  Land, buildings and general equipment   $   81,272          $   80,216
  Central office equipment                   252,245             242,741
  Poles, wires, cables and conduit           329,835             319,299
  Leasehold improvements                       3,415               3,415
  Software                                    18,200              18,522
  Construction-in-process                      7,001               5,807
                                           ---------           ---------
    Total telephone plant and equipment   $  691,968          $  670,000
                                           =========           =========
</TABLE>


4.  RESTRUCTURING CHARGE

    As of September 30, 2005, the following amounts were recorded related to
the restructuring charges recognized by the Company in the third quarter of
2002 and the fourth quarter of 2001:

<TABLE>
<CAPTION>

                                 Balance at            2005            Balance at
                              December 31, 2004      payments      September 30, 2005
                              -----------------      --------      ------------------

                                                  (in thousands)
<S>                           <C>                    <C>           <C>

  Future lease obligations        $    540            $  187          $    353
  Legal related expenses                31                -                 31
                                   -------             -----           -------

                                  $    571            $  187          $    384
                                   =======             =====           =======

</TABLE>



    The remaining liability as of September 30, 2005 is recorded as $0.2
million in accrued expenses and $0.2 million in other long-term liabilities.

5.  BENEFIT PLANS

    The Company's net periodic benefit costs for the pension plan for the
third quarter and nine months ended September 30, 2005 and 2004 are as
follows:


<TABLE>
<CAPTION>
                                         Third quarter ended                  Nine months ended
                                    ------------------------------      ------------------------------
                                    September 30,    September 30,      September 30,    September 30,
                                         2005             2004               2005             2004
                                    -------------    -------------      -------------    -------------
                                                              (in thousands)
  <S>                                <C>              <C>                <C>              <C>
   Service cost                       $    89          $    98            $    287         $    294
   Interest cost                          200              187                 592              560
   Expected return on plan assets        (244)            (190)               (666)            (569)
   Amortization of net loss                46               79                 154              238
                                       ------           ------             -------          -------

   Total net periodic benefit cost    $    91          $   174            $    367         $    523
                                       ======           ======             =======          =======

</TABLE>



    The Company's net periodic benefit costs for the other postretirement
benefit plans for the third quarter and nine months ended September 30, 2005
and 2004 are as follows:


<TABLE>
<CAPTION>
                                         Third quarter ended                  Nine months ended
                                    ------------------------------      ------------------------------
                                    September 30,    September 30,      September 30,    September 30,
                                         2005             2004               2005             2004
                                    -------------    -------------      -------------    -------------
                                                              (in thousands)
  <S>                                <C>              <C>                <C>              <C>
   Service cost                       $    26          $    15            $     57         $     41
   Interest cost                           21               27                  76               80
   Amortization of net gain               (57)             (78)               (149)            (151)
   Amortization of prior service cost     (26)             (22)                (79)             (64)
                                       ------           ------             -------          -------

   Total net periodic benefit cost    $   (36)         $   (58)           $    (95)        $    (94)
                                       ======           ======             =======          =======

</TABLE>



    The Company made a contribution of $1.1 million to its pension plan in
the second quarter of 2005.  The Company does not expect to make any
additional contributions in 2005.

                                      6



<PAGE>

                          MADISON RIVER CAPITAL, LLC
        Notes To Condensed Consolidated Financial Statements, Continued
                                 (Unaudited)


6.  LONG-TERM DEBT AND LINES OF CREDIT

    Long-term debt and lines of credit outstanding consist of the following at:
<TABLE>
<CAPTION>
                                                                             September 30,    December 31,
                                                                                 2005             2004
                                                                             -------------    ------------
                                                                                     (in thousands)
<S>                                                                           <C>              <C>

Senior secured note payable to banks maturing July 2012, bearing variable
  interest of 6.22% at September 30, 2005.                                     $   475,000      $     -
RTFC notes payable, repaid in July 2005.                                              -            421,900
Unsecured 13.25% senior notes payable, due March 1, 2010, with interest
  payable semiannually on March 1 and September 1, net of debt discount
  of $790 and $1,824, respectively.                                                 95,210         196,176
                                                                                ----------       ---------

                                                                                   570,210         618,076
Less current portion                                                                  -              9,385
                                                                                ----------       ---------

                                                                               $   570,210      $  608,691
                                                                                ==========       =========

</TABLE>

    As of December 31, 2004, the Company's secured loan facilities consisted
of $421.9 million in outstanding term loans and $41.0 million in fully
available revolving lines of credit with the Rural Telephone Finance
Cooperative (the "RTFC") and were primarily obligations of the Company's
indirect wholly-owned subsidiary, MRLTDF, under a loan agreement that was
scheduled to mature in November 2016.  On July 29, 2005, the Company entered
into a new senior secured credit facility with a syndicate of banks providing
a seven-year, $475.0 million term loan.  Also under this credit facility, the
RTFC provided a seven-year, $75.0 million revolving line of credit that was
undrawn at September 30, 2005.  Approximately $375.0 million of the proceeds
from the term loan, together with the RTFC's redemption of the Company's
$42.2 million in RTFC subordinated stock certificates, were used to repay the
$417.2 million in RTFC term loans outstanding.  The Company also paid the
RTFC approximately $4.8 million in accrued interest and $0.8 million as a fee
for early repayment of certain fixed rate term loans.  The Company recorded
this fee as a loss on extinguishment of long-term debt. Upon repayment of the
outstanding term loans and concurrent with the provision of the new $75.0
million line of credit, the RTFC cancelled the two lines of credit totaling
$41.0 million that previously existed.  With the remaining proceeds of the
new term loan and cash on hand, the Company voluntarily redeemed $102.0
million of its outstanding 13.25% senior notes due 2010 on August 29, 2005
for a redemption price of 106.625% of the aggregate principal amount of
senior notes redeemed plus accrued interest. The Company recorded the premium
paid to redeem the senior notes of approximately $6.8 million and the
writeoff of approximately $1.7 million in unamortized debt issuance costs and
$0.8 million in unamortized discount related to the redeemed senior notes as
a loss on extinguishment of long-term debt.  As part of the transaction, the
Company paid approximately $2.9 million in origination fees for the new term
loan and the new revolving line of credit and approximately $1.3 million for
legal, accounting and other loan related expenses which have been capitalized
as debt issuance costs and will be amortized over seven years, the life of
the credit facility.


    The new term loan bears variable interest, at the Company's option, at
either (a) a base rate, as defined in the credit agreement, plus 1.5% or (b)
a London interbank offered rate ("LIBOR") plus 2.5%.  The Company converted
the interest rate to the LIBOR rate option effective August 3, 2005.  The new
credit agreement required the Company to enter into interest rate hedge
agreements within six months of the closing date of the transaction that
cover a minimum of 50% of the principal amount of the Company's and MRTC's
combined long-term debt for a period of two years from July 29, 2005.  During
October 2005, the Company entered into three interest rate swap agreements to
fix the interest rate on $350.0 million of its new credit facility at an
effective rate of approximately 7.22% for a period of four years.  The
interest rate on the $125.0 million variable portion of its term loan,
effective until January 6, 2006, is 6.59%.  Accordingly, as of October 21,
2005, the Company's weighted average interest rate on its new credit facility
was 7.06%.  As of June 30, 2005, the Company's weighted average interest rate
on its RTFC term debt was approximately 7.08%.


    The new $75.0 million revolving line of credit is with the RTFC and bears
interest that is payable quarterly at the RTFC's line of credit base rate
plus 0.5% per annum (8.4% at October 21, 2005).  As of September 30, 2005,
the line of credit was undrawn and fully available to the Company for general
corporate purposes.



                                      7




<PAGE>

                          MADISON RIVER CAPITAL, LLC
        Notes To Condensed Consolidated Financial Statements, Continued
                                 (Unaudited)



6.  LONG-TERM DEBT AND LINES OF CREDIT, Continued


    The new term loan has no scheduled principal payments until maturity of
the credit agreement in July 2012.  However, the Company is permitted under
the credit agreement to make voluntary prepayments of the term loan and
revolving line of credit without premium or penalty at any time.  Subject to
certain conditions and exceptions, the Company will be required to make
mandatory repayments of borrowings under the term loan and then under the
revolving credit facility with (i) the net cash proceeds from sales or
dispositions of certain assets, (ii) the net cash proceeds from certain debt
and equity issuances and (iii) 50% of its net excess cash flow as defined in
the credit agreement.  The Company may be subject to standard breakage costs
under its hedging obligations if it chooses to unwind its swaps prior to
their maturity.


    The credit agreement permits the Company to use 100% of its gross excess
cash flow, as defined in the credit agreement, to repay the remaining senior
notes, and, subject to limitations in the senior note indenture, make
distributions to MRTC to be used to repay its long-term debt.  In addition,
beginning January 1, 2007, if the total leverage ratio, as defined in the
credit agreement, is between 4.5 to 1.0 and 5.0 to 1.0, MRTC may pay
dividends in amounts up to 50% of gross excess cash flow and if the total
leverage ratio is below 4.5 to 1.0, MRTC may pay dividends in amounts up to
100% of gross excess cash flow.


    Under the terms of the credit agreement, the Company must comply with
certain financial ratios and administrative and financial covenants. The
Company is, among other things, restricted in its ability to (i) incur
additional indebtedness, (ii) make restricted payments or pay dividends,
(iii) redeem or repurchase equity interests, (iv) make various investments or
other restricted payments, (v) create certain liens or use assets as security
in other transactions, (vi) sell certain assets or utilize certain asset sale
proceeds, (vii) merge or consolidate with or into other companies or (viii)
enter into transactions with affiliates.  At September 30, 2005, the Company
was in compliance with the terms of the credit agreement.


   The credit facility is secured by a first mortgage lien on the operating
assets and revenues of the Company and those of MRTC and the Company's first-
tier, wholly-owned subsidiaries: MRH, MRF and MRC (collectively, the "Loan
Parties").  In addition to the Company, the remaining Loan Parties have
guaranteed the credit facility and each Loan Party has pledged the equity
interests in each wholly-owned subsidiary that it owns in support of the
credit facility.


    At September 30, 2005, the Company had $96.0 million of 13.25% senior
notes outstanding that mature in March 2010 and have semiannual interest
payments due on March 1 and September 1 of each year.  As discussed above,
under the new credit agreement, the Company has the ability to repurchase
additional senior notes on the open market or voluntarily redeem its senior
notes.  Accordingly, on October 12, 2005, the Company issued a notice of
redemption to its noteholders of its intent to voluntarily redeem $12.0
million in senior notes from cash on hand on November 11, 2005 for a
redemption price of 106.625% of par value plus accrued interest.


    The Company remains subject to the terms of the indenture that governs
the senior notes and, accordingly, must comply with certain financial and
administrative covenants contained in the indenture. The Company is, among
other things, restricted in its ability to (i) incur additional indebtedness,
(ii) pay dividends, (iii) redeem or repurchase equity interests, (iv) make
various investments or other restricted payments, (v) create certain liens or
use assets as security in other transactions, (vi) sell certain assets or
utilize certain asset sale proceeds, (vii) merge or consolidate with or into
other companies or (viii) enter into transactions with affiliates.  At
September 30, 2005, the Company was in compliance with the terms of its
indenture.


                                      8




<PAGE>

                          MADISON RIVER CAPITAL, LLC
        Notes To Condensed Consolidated Financial Statements, Continued
                                 (Unaudited)


7.  INCOME TAXES


    Effective January 1, 2005, the Company elected to convert from being
treated as a partnership for federal and state income tax purposes to a C
corporation.  As of the effective date of the conversion, the Company will
begin filing a consolidated federal income tax return that includes the
Company and its subsidiaries pursuant to tax sharing agreements entered into
with the Company's subsidiaries.


    During 2004, the Alabama Department of Revenue ("ALDOR") performed an
audit of the 2002 and 2001 combined state income tax returns filed by the
Company's subsidiary, GCSI, with the State of Alabama.  For 2002, as
permitted under Alabama's income tax regulations, GCSI filed a combined
return which included its consolidated financial results as well as the
financial results for certain other subsidiaries of the Company with Alabama
operations.  In March 2005, the ALDOR issued a Notice of Preliminary
Assessment (the "Alabama Notice"), based on its audit findings in which it
contended that some of the Company's subsidiaries lacked the necessary nexus
to be combined into the 2002 Alabama state income tax return.  Upon further
review and discussions with the ALDOR, the Company has agreed to reverse it
position regarding consolidation of certain subsidiaries for the 2002 return
only. In addition, the ALDOR has agreed to allow an offsetting adjustment in
the 2002 return that will result in no additional payments for the 2002 tax
year.   Based on this change in position, the Company received correspondence
from the ALDOR in October 2005 indicating the Preliminary Assessment had been
dismissed.  The Company's settlement with the ALDOR does not prejudice its
consolidation of the subsidiaries with Alabama operations in subsequent
returns, and as the Company believes its nexus position is more favorable in
2003, it has not made any changes to the consolidation of the subsidiaries of
the Company with Alabama operations in the 2003 return. For 2003, the Company
filed a combined return using the same basis as 2002. The ALDOR has indicated
that it intends review the Company's 2003 return. In 2005, the Company
accrued a contingent income tax liability of approximately $0.6 million to
recognize the additional income tax expense for 2003 that would be due if a
combined return was not filed.  The Company also accrued approximately $0.1
million for potential interest expense related to this income tax assessment.
For 2004, in establishing its liability for income taxes, the Company did not
recognize a benefit from the filing of a combined return.  The Company
continues to respond to the Alabama Department of Revenue's requests for
information.  At this time, the Company is uncertain as to the outcome of
this matter.


    During 2002, the Company amended certain prior year income tax returns
that resulted in refunds to the Company of approximately $7.8 million. The
Company received the refunds in 2002 and recorded them as deferred income tax
liabilities. In the fourth quarter of 2003, the Internal Revenue Service
("IRS") formally notified the Company that its position taken in the amended
tax returns was disallowed.  The refunds impacted by this IRS notification
totaled approximately $5.1 million and these amounts are reflected as
deferred income tax liabilities in the accompanying Condensed Consolidated
Balance Sheets. The Company believes its position is appropriate under
current tax laws and intends to vigorously defend the position taken in its
amended income tax returns. The Company is uncertain at this time as to the
timing of the resolution of this matter or if it will prevail in the defense
of its position taken in the amended income tax returns.


    In the fourth quarter of 2003, the Company recognized the remaining $2.7
million in refunds from the amendment of certain 1998 income tax returns as
an income tax benefit after being advised that the statute of limitations for
audit adjustments to the 1998 income tax returns had expired.  These refunds
were not included in the IRS notification. However, in June 2004, the
Department of Justice filed lawsuits against two of the Company's
subsidiaries claiming that these were erroneous refunds of income taxes that
our subsidiaries received which the United States of America is entitled to
have returned. The amount of alleged erroneous refunds being sought in the
lawsuits and related interest expense total approximately $2.9 million. In
the first quarter of 2004, as the result of certain income tax audit
adjustments made related to the examination of a separate year, the Company
paid approximately $0.9 million of these claims. Accordingly, to recognize
its potential exposure under the lawsuits, the Company accrued the remaining
$2.1 million as income tax expense in addition to $0.4 million in related
interest expense during the second quarter of 2004. The Company continues to
accrue interest quarterly related to this exposure.  The Company believes
that its position taken in the amended income tax returns was appropriate
under current tax laws and the Company intends to vigorously defend against
these claims.  The Company is uncertain at this time as to the ultimate
outcome of this matter.  The Company has been audited by federal tax
authorities through 2001.  The federal tax returns for 2002 and 2003 remain
open for audits.



                                      9


<PAGE>

                          MADISON RIVER CAPITAL, LLC
        Notes To Condensed Consolidated Financial Statements, Continued
                                 (Unaudited)


8.  SEGMENT INFORMATION

    The Company offers a variety of telecommunications services to business
and residential customers including local and long distance voice, high speed
data, Internet access and fiber transport.  In accordance with the
requirements of Statement of Financial Accounting Standards No. 131,
Disclosure about Segments of an Enterprise and Related Information, ("SFAS
131") the Company's operations are classified into two reportable business
segments.  The first segment consists of the Company's four RLECs that
provide regulated and nonregulated telecommunication services in their
franchised territories.  The second segment consists of the EOS operations
that are in close proximity to the RLEC territories and are managed and
operated as a line of business of the RLECs.  Although both segments provide
similar types of telecommunication services, are operated and managed by
common management teams and share common resources, certain differences exist
in the businesses of the RLECs and the EOS that the Company has evaluated to
indicate two segments.  Included in these differences between the RLECs and
the EOS are: (i) the extent to which each segment's operations are regulated,
(ii) different approaches in the way each segment markets its services, (iii)
positions within their respective markets and therefore how they price their
services and (iv) composition of each segment's customer base.  In addition,
each segment's financial and operating results are evaluated separately by
the chief operating decision maker of the Company.  Periodically, the Company
will analyze these factors, among others, to determine the appropriate
reportable business segments required under SFAS 131.


    The Company's two reportable segments follow the same accounting
principles and policies used for the Company's consolidated financial
statements.  Revenues by product line are disclosed in the Consolidated
Statement of Operations. The RLEC generates revenues from the provision of
local and long distance voice services, Internet and enhanced data services
and miscellaneous services.  The EOS generates revenues from provision of
local and long distance voice services, Internet and enhanced data services,
transport services and miscellaneous services.  All operations and assets are
located in the United States.  The following tables summarize the revenues
and net operating income for each segment for the three-month and nine-month
periods ended September 30, 2005 and 2004:

<TABLE>
<CAPTION>
                                       Three Month Period Ended           Nine Month Period Ended
                                     -----------------------------     -----------------------------
                                     September 30,   September 30,     September 30,   September 30,
                                          2005            2004              2005            2004
                                     -------------   -------------     -------------   -------------
                                      (Restated)      (Restated)        (Restated)      (Restated)
                                                              (in thousands)
    <S>                               <C>             <C>               <C>             <C>
     Total revenues
       RLEC operations                 $  47,425       $  48,347         $ 138,902       $ 139,986
       EOS                                 2,672           2,920             8,239           9,186
                                        --------        --------          --------        --------
                                          50,097          51,267           147,141         149,172
     Less intersegment revenues             (696)           (780)           (2,106)         (2,302)
                                        --------        --------          --------        --------
       Total reported revenues         $  49,401       $  50,487         $ 145,035       $ 146,870
                                        ========        ========          ========        ========


     Net operating income (loss):
       RLEC operations                 $  17,319       $  17,276         $  53,754       $  50,921
       EOS                                (2,872)         (2,515)           (7,784)         (7,598)
                                        --------        --------          --------        --------

       Total reported net operating
         income                        $  14,447       $  14,761         $  45,970       $  43,323
                                        ========        ========          ========        ========

</TABLE>


    At September 30, 2005 and December 31, 2004, total assets by segment, net
of intersegment investments and other intersegment balances, were as follows:

<TABLE>
<CAPTION>
                                      September 30,         December 31,
                                          2005                  2004
                                      -------------         ------------
                                                (in thousands)
       <S>                           <C>                   <C>
        Total assets:
          RLEC operations             $   695,838           $   840,537
          EOS                             459,123               433,952
                                       ----------            ----------
                                        1,154,961             1,274,489
          Less intersegment assets       (440,244)             (493,485)
                                       ----------            ----------
          Total reported assets       $   714,717           $   781,004
                                       ==========            ==========
</TABLE>

                                      10

<PAGE>

                          MADISON RIVER CAPITAL, LLC
        Notes To Condensed Consolidated Financial Statements, Continued
                                 (Unaudited)

9.  OTHER CHARGES

    The Company recorded approximately $0.8 million in expenses and
approximately $0.2 million for customer credits related to damages from
Hurricane Katrina in August 2005 at its RLEC in Alabama and its edge-out
service operations in New Orleans, Louisiana.


    The Company's RLEC in Alabama, which provides service to the Gulf Coast
area of Alabama from the western border of the Florida panhandle to the East
side of Mobile Bay, incurred damages from a hurricane in August 2005. The
Company incurred damage in certain outside plant facilities, primarily its
transmission and distribution plant in the coastal areas.  Based on its
evaluation, the Company has accrued approximately $0.7 million in its
operating expenses in the third quarter of 2005 for estimated minor building
and equipment repairs, restoration of services to customers and other
hurricane-related expenses.


    In addition, the Company anticipates making additional capital
expenditures of approximately $4.0 million in the fourth quarter of 2005 to
add significantly more high-capacity fiber optic transport lines using a
network architecture that will enhance the survivability of its network by
making it more resistant to outages from storms or other network disruptions
and to repair damages to its network sustained as a result of the hurricane.
The Company has received authorization from the Alabama Public Service
Commission to accelerate depreciation of its capital expenditures related to
this plan completely into the fourth quarter of 2005.


    In September 2004, the Company's Alabama RLEC incurred significant damage
from Hurricane Ivan.  The Company accrued approximately $1.7 million in the
third quarter of 2004 for storm-related repairs and restoration and related
expenses from that hurricane.  In addition, the Company made additional
capital expenditures of approximately $2.6 million during the fourth quarter
of 2004 to repair its network for hurricane-related damages.


    In its edge-out services operations in New Orleans, Louisiana, the
Company is continuing to assess the impact on its business from Hurricane
Katrina and the subsequent flooding.  During the third quarter, the Company
estimates that its revenues were approximately $0.2 million lower from
credits issued to customers.  In addition, the Company incurred approximately
$0.1 million in expenses for assistance given to its employees in this
market.  The Company is uncertain at this time what the long-term impact on
its business will be as this region recovers from the impact of the
hurricane.


    During the third quarter of 2005, the Company expensed approximately $1.7
million in deferred fees and expenses related to the registration of the
common stock of Madison River Communications Corp. in connection with an
initial public offering.  The Form S-1 for this offering has not yet become
effective.  These fees and expenses were incurred during the registration
process while preparing for the initial public offering, including the
preparation and review of the registration statement on Form S-1 and other
related costs. If the initial public offering was completed, these deferred
costs would have been netted against the cash proceeds from the initial
public offering.  However, based on guidance in the Securities and Exchange
Commission's Staff Accounting Bulletin Topic 5, the Company expensed these
deferred costs in the third quarter of 2005 as the result of its decision to
delay the initial public offering pending improvement in market conditions.
The Company intends to keep the Form S-1 in the registration process.


10.  RECENT ACCOUNTING PRONOUNCEMENTS


    In January 2003, the FASB issued Interpretation No. 46 ("FIN 46"),
"Consolidation of Variable Interest Entities" ("VIEs"), the primary objective
of which is to provide guidance on the identification of entities for which
control is achieved through means other than voting rights and to determine
when and which business enterprise should consolidate the VIEs. This new
model applies when either (1) the equity investors (if any) do not have a
controlling financial interest or (2) the equity investment at risk is
insufficient to finance the entity's activities without additional financial
support. FIN 46 also requires additional disclosures. The Interpretation was
effective immediately for interests acquired subsequent to January 31, 2003
and was effective March 31, 2004 for interests in VIEs created before
February 1, 2003. The Company has not obtained an interest in any VIEs since
January 31, 2003.  The Company determined that an unconsolidated company in
which it holds an investment accounted for under the equity method is a VIE
under FIN 46 but the Company is not the primary beneficiary of the VIE. As a
result, the provisions of FIN 46 did not have an impact on the Company's
financial condition or results of operations.

                                      11

<PAGE>


                          MADISON RIVER CAPITAL, LLC
        Notes To Condensed Consolidated Financial Statements, Continued
                                 (Unaudited)

11.  RESTATEMENT

    The Company determined that compensation expense recorded for incentive
awards granted to employees, principally under the Company's long term-
incentive plan (the "LTIP"), should not have been recognized during these
periods. The Company had previously accounted for these awards as a fixed
obligation of the Company following the guidelines of Accounting Principles
Board No. 12, Omnibus Opinion-1967-Deferred Compensation Contracts. In
reviewing the documentation governing the LTIP, the Company determined that
the incentive awards granted under the LTIP were not a fixed obligation of
the Company but rather, the LTIP should be accounted for as an equity-based
plan following the guidelines of Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees. As payment of these incentive
awards is contingent on a future liquidity event occurring and this type of
event is deemed to be not probable of occurring, per the guidance of Emerging
Issues Task Force Issue No. 96-5, Recognition of Liabilities for Contractual
Termination Benefits or Changing Benefit Plan Assumptions in Anticipation of
the Business Combination, the Company determined that no compensation expense
should have been recorded for the awards in the affected periods.

    The restatement of the Company's financial statements for each affected
period required the reversal of the compensation expense and associated long-
term liability accrual recognized for the incentive awards as well as the
related income tax effects.  At September 30, 2005 and December 31, 2004, the
Company had approximately $21.0 million and $22.4 million, respectively,
accrued for the incentive awards.  In addition, at December 31, 2003, the
Company had a $6.7 million valuation allowance recorded to reflect the
deferred tax assets associated with the LTIP at their net realizable value.
As the result of an amendment to the LTIP, the Company reversed this
valuation allowance in the fourth quarter of 2004. The impact of these
entries for the valuation allowance was also reversed as part of the
restatement.  Restating expenses in prior periods require that the Company
revise certain cost studies. Accordingly, the Company also restated local
service revenues to reflect the adjustments to be made to the amended cost
studies.  On a pre-tax basis, local service revenues decreased in 2004 by
approximately $0.2 million. This restatement resulted in corrections to the
condensed consolidated balance sheets, condensed consolidated statements of
operations, condensed consolidated statements of member's capital and
condensed consolidated statements of cash flows for the affected periods
presented herein.

    Additionally, the Company determined that the consolidated financial
statements and other financial information for 2003 and 2004 should be
restated to correct the presentation of its additional minimum pension
liability which is included in its accumulated other comprehensive loss on
the condensed consolidated balance sheet.  In accordance with Statement of
Financial Accounting Standards No. 130, Reporting Comprehensive Income,
comprehensive income (loss) should have been reflected net of applicable
income tax benefits of $1.3 million in 2003 and $0.3 million in 2004. The
Company corrected this presentation by netting the income tax benefit against
the additional minimum pension liability with a corresponding decrease in
long-term deferred income tax liabilities.  This restatement resulted in
corrections to the condensed consolidated balance sheets, condensed
consolidated statements of member's capital and condensed consolidated
statements of cash flows for the affected periods presented herein. There was
no impact to the condensed consolidated statements of operations presented
herein.

    Furthermore, the Company determined that its condensed consolidated
financial statements for the third quarter ended September 30, 2005 should be
restated to record a valuation allowance of approximately $0.7 million to
reflect certain deferred tax assets at their net realizable value in
accordance with Statement of Financial Accounting Standards No. 109,
Accounting for Income Taxes.  The deferred tax assets arose from state net
operating losses during the quarter, related primarily to interest expense
and losses on the extinguishment of long-term debt.  The valuation allowance
reflects the Company's assessment of its ability to utilize these state loss
carryforwards in future periods. This restatement resulted in corrections to
the condensed consolidated balance sheets, condensed consolidated statements
of operations, condensed consolidated statements of member's capital and
condensed consolidated statements of cash flows for the affected periods
presented herein.

                                      12

<PAGE>


                          MADISON RIVER CAPITAL, LLC
        Notes To Condensed Consolidated Financial Statements, Continued
                                 (Unaudited)


11.  RESTATEMENT, Continued

    In addition to the restatement, the Company also revised its presentation
of telephone plant and equipment on its consolidated balance sheets for the
aforementioned periods.  The Company previously presented telephone plant and
equipment acquired in its four RLEC acquisitions at the seller's net book
value.  In reviewing this presentation for telephone plant and equipment, the
Company determined that it is more appropriate to present the telephone plant
and equipment and the associated accumulated depreciation acquired in these
transactions at their respective gross amounts as recorded on the seller's
balance sheet in accordance with Statement of Financial Accounting Standards
No. 71, Accounting for the Effects of Certain Types of Regulation, and to be
consistent with industry practice.  As a result, the Company's telephone
plant and equipment increased by approximately $185.4 million with a
corresponding increase of the same amount in accumulated depreciation.  The
impact from this change of the balance sheet presentation for telephone plant
and equipment is a reclassification on the balance sheet only and did not
change net telephone plant and equipment, total assets, member's capital or
net income (loss) as previously reported.

    The following tables set forth the effects of the restatement and the
change in presentation for telephone plant and equipment on affected line
items within the Company's previously issued condensed consolidated balance
sheets and condensed consolidated statement of operations for the periods
presented.

<TABLE>
<CAPTION>
                                           September 30, 2005             December 31, 2004
                                          Reported     Restated         Reported    Restated
                                          --------     --------         --------    --------
  <S>                                   <C>          <C>              <C>         <C>
   Telephone plant and equipment         $ 496,369    $ 691,968        $ 484,608   $ 670,000
   Accumulated depreciation               (217,322)    (412,921)        (191,715)   (377,107)
   Accrued expenses                         22,512       23,296           32,048      32,264
   Total current liabilities                30,054       30,838           49,492      49,708
   Other liabilities                        70,487       55,045           78,268      61,845
   Total noncurrent liabilities            640,697      625,255          686,959     670,536
   Total liabilities                       670,751      656,093          736,451     720,244
   Accumulated deficit                    (203,525)    (190,460)        (202,938)   (188,324)
   Accumulated other comprehensive loss     (4,193)      (2,600)          (4,193)     (2,600)
   Total member's capital                   43,966       58,624           44,553      60,760
</TABLE>

Effects on Condensed Consolidated Statement of Operations:

<TABLE>
<CAPTION>

                                           Three Months Ended            Three Months Ended
                                           September 30, 2005            September 30, 2004
                                          Reported     Restated         Reported    Restated
                                          --------     --------         --------    --------
  <S>                                   <C>          <C>              <C>         <C>
   Local services                        $  32,786    $  32,958        $  34,347   $  34,347
   Total operating revenues                 49,229       49,401           50,487      50,487
   Cost of services and sales (exclusive
     of depreciation and amortization)      15,100       15,087           16,176      16,074
   Selling, general and administrative
     expenses                                9,072       10,601           10,257       9,479
   Total operating expenses                 33,438       34,954           36,606      35,726
   Net operating income                     15,791       14,447           13,881      14,761
   Income tax benefit (expense)              2,785        2,519            1,513       1,561
   Net (loss) income                        (3,252)      (4,862)           1,202       2,130
</TABLE>

<TABLE>
<CAPTION>

                                           Nine Months Ended             Nine Months Ended
                                           September 30, 2005            September 30, 2004
                                          Reported     Restated         Reported    Restated
                                          --------     --------         --------    --------
  <S>                                   <C>          <C>              <C>         <C>
   Local services                        $  95,442    $  95,614        $  99,014   $  99,014
   Total operating revenues                144,863      145,035          146,870     146,870
   Cost of services and sales (exclusive
     of depreciation and amortization)      42,407       42,310           43,038      42,663
   Selling, general and administrative
     expenses                               27,264       28,793           30,313      27,895
   Total operating expenses                 97,633       99,065          106,340     103,547
   Net operating income                     47,230       45,970           40,530      43,323
   Income tax benefit (expense)                522          233             (215)       (823)
   Net loss                                   (587)      (2,136)          (2,572)       (387)
</TABLE>


                                      13
<PAGE>


ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

    Certain statements, other than statements of historical fact, included in
this Form 10-Q/A are "forward-looking statements." Forward-looking statements
generally can be identified by the use of forward-looking terminology such as
"may," "will," "expect," "intend," "estimate," "anticipate," "plan," "seek"
or "believe." We believe that the expectations reflected in such forward-
looking statements are accurate. However, we cannot assure you that such
expectations will occur. Our actual future performance could differ
materially from such statements.  Factors that could cause or contribute to
such differences include, but are not limited, to the following:

  * our ability to service our significant amount of indebtedness;
  * our inability to sustain profitability;
  * our ability to sustain our revenues;
  * our dependence on economic conditions in the local markets we serve;
  * significant and growing competition in the telecommunications industry;
  * the advent of new technology that may force us to expand or adapt our
     network in the future;
  * our dependence on market acceptance of broadband-based services;
  * the success of efforts to expand our service offerings and grow our
     business;
  * our ability to execute our acquisition strategy, including successfully
     integrating acquired businesses;
  * our ability to implement our business plan for our edge-out services
     successfully;
  * unanticipated network disruptions;
  * our ability to obtain and maintain the necessary rights-of-way for our
     networks;
  * the financial difficulties of other companies in the telecommunications
     industry with which we have material relationships;
  * our ability to compete effectively with the regional Bell operating
     companies, cable television, wireless, VOIP and other telecommunication
     competitors, which may have greater resources than us;
  * our dependence on our key personnel;
  * our ability to raise additional capital on acceptable terms and on a
     timely basis;
  * a reduction in universal service fund payments; and
  * our regulatory environment.

    You should not unduly rely on these forward-looking statements, which
speak only as of the date of this Form 10-Q/A. Except as required by law, we
are not obligated to publicly release any revisions to these forward-looking
statements to reflect events or circumstances occurring after the date of
this Form 10-Q/A or to reflect the occurrence of unanticipated events.

    Important factors that could cause our actual results to differ
materially from our expectations are discussed in the "Risk Factors" section
beginning on page 21 of our Annual Report on Form 10-K for the fiscal year
ended December 31, 2004 (File No. 333-36804) as filed with the Securities and
Exchange Commission.

References in this Form 10-Q/A to "we," "us" and "our" mean Madison River
Capital, LLC and its subsidiaries.

Restatement of Financial Statements
-----------------------------------
    As discussed in the Explanatory Note to this Amendment No. 1 to Form 10-Q
and Note 11 to the Condensed Consolidated Financial Statements contained
herein, our Condensed Consolidated Financial Statements for the periods
covered by this report have been restated.  For this reason, the data set
forth in this section may not be comparable to discussions and data in our
previously filed Form 10-Q.  For additional information regarding the
restatement, please refer to Note 11 to the Condensed Consolidated Financial
Statements.

Overview
--------
    We operate four rural telephone companies that serve business and
residential customers in Alabama, Georgia, Illinois and North Carolina. We
offer our customers a variety of telecommunications services, including local
and long distance services, broadband, dial-up Internet and enhanced data
services, telephone directory and other miscellaneous services.  We also
provide edge-out services as a competitive local exchange carrier in
territories that are in close proximity to our rural telephone markets. At
September 30, 2005, we had 237,661 voice access line and broadband
connections in service in our rural telephone operations and our edge-out
services.


                                      14

<PAGE>



    On December 23, 2004, Madison River Communications Corp., an entity
formed to serve as the successor to MRTC, filed a Registration Statement on
Form S-1 with the SEC for the purpose of registering its common stock in
connection with an initial public offering. The Form S-1 has not yet become
effective. These securities may not be sold nor may offers to buy be accepted
prior to the time the Form S-1 becomes effective. This Form 10-Q/A shall not
constitute an offer to sell or the solicitation of an offer to buy nor shall
there by any sale of these securities in any state in which such offer,
solicitation or sale would be unlawful prior to registration or qualification
under the securities laws of any such state.

    The consummation of the initial public offering is subject to various
contingencies, including market conditions.  We continue to keep our Form S-1
in the registration process but completion of the offering is pending
improvement in market conditions.  There can be no assurance that the initial
public offering and the related transactions will be completed on the terms
described in the Form S-1 or at all.  See " - Proposed Initial Public
Offering of Common Stock by Madison River Communications Corp. and Related
Transactions" for further information.

    The rural telephone markets we serve as the incumbent local exchange
carrier are located in Foley, Alabama; Hinesville, Georgia; Galesburg, Dixon
and Pekin, Illinois and Mebane, North Carolina. In addition, our rural
telephone company in North Carolina serves as the incumbent local exchange
carrier in the Milton and Gatewood exchanges which were acquired in April
2005 and are in close proximity to Mebane.  We refer to these four companies
as our RLEC operations.  We also provide edge-out services in territories
that are in close proximity to our rural telephone markets. We currently
provide edge-out services to medium and large customers in three markets: (i)
the Triangle (Raleigh, Durham and Chapel Hill) and the Triad (Greensboro and
Winston-Salem) in North Carolina; (ii) Peoria and Bloomington in Illinois and
(iii) New Orleans, Louisiana and nearby cities. The management and operating
responsibility for the edge-out operations are provided by the managers of
the respective rural telephone companies.

    Our edge-out services include not only local exchange carrier services
but also transport services that provide transport and Internet Protocol, or
IP, transit services to other carriers and large businesses along
approximately 2,300 route miles of fiber optic network. The majority of this
network comprises a long-haul network in the Southeast United States that
connects Atlanta, Georgia and Dallas, Texas, two of the five Tier I Network
Access Points. Further, the route connects other metropolitan areas such as
Mobile and Montgomery, Alabama; Biloxi, Mississippi; New Orleans, Louisiana;
and Houston, Texas. We have designated Atlanta and Dallas as our Internet
egress points. Because the fiber transport business continues to be extremely
competitive, we are not actively expanding this line of business at this
time. Our fiber optic network remains a valuable asset for our rural
telephone companies in their provision of broadband, dial-up and high-speed
access and long distance telephone services to their customers.  Our rural
telephone companies use our fiber optic network to transport their customers'
Internet traffic to the Internet network access points and long distance
telephone service to interexchange carrier points of presence.

    Since our inception, our principal activities have been the acquisition,
integration, operation and improvement of rural telephone companies. In
acquiring our four rural telephone companies, we purchased established
businesses with stable cash flows, governmental authorizations and
certifications in place, operational support systems, experienced management
and key personnel and technologically advanced facilities. We continue to
develop the established markets in which our rural telephone companies
operate with successful marketing of related services and broadband and video
offerings and we are controlling expenses through the use of business process
management tools and other methods. For our edge-out services, our objective
remains that of maintaining a line of business that generates sufficient cash
flows to fund its own operations and capital requirements and does not harm
the enterprise as a whole. Accordingly, we utilize a rigorous set of criteria
for evaluating new customers and determining the desirability of renewing
existing contracts for customers of our edge-out services.


Factors Affecting Future Operations

    The following is a discussion of the primary factors that we believe will
affect our operations over the next few years.

Revenues

    Our revenues are derived principally from the sale of voice and data
communications services to business and residential customers in our
established rural telephone markets. For the nine months ended September 30,
2005, approximately 94.5% of our operating revenues came from our RLEC
operations and 5.5% from our edge-out services. For the year ended December
31, 2004, approximately 93.9% of our operating revenues came from our RLEC
operations and 6.1% from our edge-out services. We intend to focus on
continuing to generate increasing revenues in our RLEC operations from voice
services (local and long distance), Internet access and enhanced data


                                      15

<PAGE>



and other related telecommunication services. Beginning in 2005, we began
offering satellite television service to our customers.  However, we do not
expect the revenues generated by this business to be significant. We believe
the sale of communications services to customers of our RLEC operations will
continue to provide the predominant share of our revenues for the foreseeable
future.

    At the current time, we do not anticipate growth in revenues from our
edge-out services.  Our operations in New Orleans, Louisiana have been
impacted by the devastation in this region from Hurricane Katrina and the
subsequent flooding in August 2005.  Our facilities in this region received
some minor damage but are operational.  We are continuing the process of
evaluating the impact of the hurricane on our customers served in this
market.  Based on our estimates at this point, we believe that we may lose
approximately 15% to 20% of our customer base in the near term.  However, we
are uncertain at this time what the long-term impact on our remaining
customers will be as this region continues its recovery from the impacts of
the hurricane.  Our annual revenues from this region are approximately $3.0
million.  The objective of our business plan for our edge-out services is to
maintain a line of business that generates sufficient cash flows to fund its
own operations and capital requirements and does not harm the enterprise as a
whole.  We will be closely monitoring the progress of the recovery in this
region and the financial and operating results of our edge-out business in
New Orleans in order to assess this market's contribution to our overall
objective for our edge-out services line of business and what changes may be
necessary to our business.  Our fiber transport business, which provides
services to other carriers and major accounts, will increase revenues only if
certain profit margins are obtained without making significant additional
capital investments. Because the fiber transport business is highly
competitive, we do not anticipate any growth in this line of business at this
time.  We will continue to use our fiber transport facilities to support our
retail Internet access and long distance telephone service business in our
RLEC operations.

    At September 30, 2005, we had 237,661 voice access lines and broadband
connections in service compared to 234,204 connections in service at
September 30, 2004, an increase of 3,457 connections, or 1.5%. Our RLEC
operations had 225,230 connections in service at September 30, 2005 and
221,024 connections in service at September 30, 2004, an increase of 4,206
connections, or 1.9%. For our edge-out services, connections in service at
September 30, 2005 and September 30, 2004 were 12,431 and 13,180,
respectively, a decrease of 749 connections, or 5.7%.

    Voice access lines refer to local telephone service provided to
residential and business customers. Broadband connections are the high-speed
connections provided to end users for purposes of accessing the Internet.
Most broadband customers are residential customers who also subscribe to our
local telephone service. In our edge-out services, our customers are
primarily medium and large businesses that we actively market our services to
through sales calls. Our revenues are highly dependent on the number of
connections in service.

    The services we offer to customers may be purchased separately, but are
increasingly being included in a package with selected other service
offerings, often referred to as bundling, and sold at a discount. An
important part of our sales and marketing strategy for our RLEC operations
emphasizes the bundling of services and the benefits it provides to our
customers. We have branded our primary residential bundled offering as our
"No Limits-Broadband" package. The No Limits-Broadband bundle is marketed to
our residential customers at a price that varies slightly by location. The No
Limits-Broadband package offers:

  * unlimited local telephone service;
  * unlimited nationwide long distance;
  * unlimited use of our most popular custom calling features, including
     caller identification and voicemail; and
  * unlimited use of our high-speed broadband service for Internet access.

    Our results show that the No Limits-Broadband package has been successful
in increasing penetration rates in services such as broadband and long
distance. Many of our existing customers selecting the No Limits package are
new broadband subscribers and long distance customers, and this has led to an
overall increase in our monthly average revenue per unit for a subscriber of
the No Limits bundle. We intend to continue to enhance our bundled service
offerings with promotional pricing and new service additions. We have begun
to offer a No Limits-Telephone bundle in selected markets.  This bundle
includes the first three voice services and feature sets listed above, but
not the Broadband service.  Customers switching to No Limits-Telephone may
result in a reduction in our average revenue per unit since they would not be
taking our broadband service.  In addition, approximately 1,200 No Limits-
Broadband customers have or are expected to switch to No Limits-Telephone
from No Limits-Broadband from lack of use of their broadband connections.

    During 2005, we entered an agreement with the National Rural
Telecommunications Cooperative that allows us to offer DIRECTV satellite
television service to our customers. We believe that this is an attractive
enhancement to


                                      16

<PAGE>



our current bundled service offerings as we will now be able to provide a
video offering in addition to our current voice and data offerings. We
commenced the introduction of this satellite television offering during the
second quarter of 2005 primarily through a soft roll-out of the service to
our employees and other selected customers.  We introduced this product to
all of our customers during the third quarter of 2005.  While this product
offering will be important to our overall bundle of services, we do not
believe that it will have a significant impact on our results of operations
or cash flows going forward.

    On April 30, 2005, our North Carolina rural telephone company, Mebtel,
Inc., completed the acquisition of certain assets comprising two exchanges in
North Carolina.  As of September 30, 2005, these exchanges served 3,549 voice
access lines, 2,500 long distance accounts, 64 broadband connections and 90
dial-up Internet accounts.  We have continued to upgrade the network used to
provide services in these two exchanges and began offering broadband service
during the third quarter of 2005.

    We believe we have been successful in competing with high-speed Internet
access products from competitors, particularly cable television operators, in
our markets in recent years as the number of broadband subscribers we serve
in our RLEC operations has continued to increase. We believe that our
position as first to market with high-speed broadband service in all of our
markets, the execution of our strategy and our ability to deliver a quality
broadband product at a competitive price and in a timely manner has made us
the provider of choice in our markets. Currently, we are capable of providing
broadband service to approximately 99% of our customers.  With the
introduction of our No Limits package, we experienced significant growth in
broadband subscribers in 2004 and 2005 compared to prior years. As of
September 30, 2005, our penetration rate for residential broadband
connections as a percentage of primary residential voice access lines was
35.7% compared to 34.3% at June 30, 2005 and 29.4% at September 30, 2004.
Although we cannot be certain, we anticipate that our broadband product
offerings will continue to provide a source of increasing revenues for our
RLEC operations in future quarters. As of September 30, 2005, we had 44,403
broadband connections in service, an increase of 4,841 connections from
39,562 broadband connections in service at December 31, 2004 and an increase
of 7,339 connections from 37,064 broadband connections in service at
September 30, 2004.  As anticipated, the rate at which we are adding new
broadband connections has declined.  We believe we will continue to add new
broadband connections in future quarters but at a slower pace than we have
experienced in recent quarters.  As discussed further below, we have lost
broadband connections as a result of hurricane-related damages in Alabama and
a full deployment of troops stationed at the military bases near Hinesville,
Georgia.  Excluding the loss of broadband connections from these events,
which we believe are temporary, our increase in broadband connections in
service would have been approximately 8,452 connections, or 22.8% from
September 30, 2004.

    As we have increased the number of broadband connections we serve, we
have experienced a decrease in the number of dial-up Internet accounts in
service. At September 30, 2005, we had 12,337 dial-up Internet customers,
which was a decrease of 4,316 accounts, or 25.9%, from 16,653 dial-up
Internet accounts at September 30, 2004. We believe that a large percentage
of the decrease in dial-up Internet customers is the result of customers
migrating from our dial-up Internet service to our broadband service.

    We have also been successful in growing penetration rates in our RLEC
operations for the provision of long distance and related telecommunications
services to our customers. At September 30, 2005, we had 107,603 long
distance accounts compared to 100,931 long distance accounts at September 30,
2004, an increase of 6.6%. Our long distance penetration of total access
lines was 59.5% and 54.9% at September 30, 2005 and 2004, respectively.  In
addition, our penetration rates for our primary custom calling features
including voicemail, caller identification, call waiting and call forwarding
as of September 30, 2005 have increased since September 30, 2004.  A
substantial portion of the growth in long distance accounts served and custom
calling features provided can be attributed to the success of our No Limits
bundles, and to our acquisition of two exchanges in North Carolina during the
second quarter of 2005.

    As of September 30, 2005, our RLEC operations had 180,827 voice access
lines in service, which is a decrease of 3,133 voice access lines, or 1.7%,
from 183,960 voice access lines in service at September 30, 2004. The
decrease in voice access lines can be attributed primarily to four factors
that are impacting our business and is offset by 3,549 voice access lines in
two exchanges in North Carolina we acquired in the second quarter of 2005.

    First, storm-related damages from Hurricane Ivan in September 2004
resulted in a decrease of 1,478 voice access lines since the end of the third
quarter of 2004.  As of September 30, 2005, Gulf Telephone Company, our
Alabama rural telephone company, had 2,479 voice access lines disconnected as
a result of the hurricane.  Substantially all of these disconnected voice
access lines are due to damage at the customer premises making the location
unusable or uninhabitable until repairs or rebuilding, if necessary, can be
completed. In August 2005, Gulf Telephone Company received some damage from
Hurricane Katrina, though significantly less than the damages incurred from
Hurricane Ivan.  The Company estimates that 23 voice access lines were
disconnected as of


                                      17

<PAGE>



September 30, 2005 as a result of Hurricane Katrina.  We believe that these
voice access lines disconnected as a result of both hurricanes should return
to service as repairs and restorations in the coastal areas served by Gulf
Telephone Company are completed and people return to their properties.

    Second, at our rural telephone company in Illinois, Gallatin River
Communications, a persistent weakness in the local economies served by
Gallatin River continues to impact the number of voice access lines in
service.  In this market, primary voice access lines, which we define as
total voice access lines less second lines, declined by 3,518 lines from
September 30, 2004 to September 30, 2005, accounting for approximately 50% of
the total decline in voice access lines during this period.  This market is
predominantly industrial and agricultural in nature and has experienced
significant losses in its business base, resulting in higher unemployment. We
are uncertain at this time regarding the future trend for voice access lines
at Gallatin River, but absent any improvement in the local economies
comprising this market, we expect access lines in service in this market will
continue to decline.

    Third, we have seen a decrease in voice access lines at our rural
telephone company in Georgia, Coastal Utilities, Inc., as a result of the
full deployment of troops stationed at Fort Stewart and Hunter Army Airfield
to Iraq.  The deployment was completed in February 2005.  Coastal Utilities
serves the Hinesville area, including the military bases where the deployed
troops were stationed. According to military officials, the deployment could
last at least 14 months and public reports seem to indicate that a partial
return of the troops could occur in the first and second quarter of 2006. The
full extent of the impact on our operations is difficult to predict and will
vary depending on, among other factors, the duration of the troop deployment.
We estimate that primary voice access lines in service at Coastal Utilities
have decreased by approximately 1,328 lines at September 30, 2005 as a result
of the deployment.  We believe that we will recover the predominant share of
these voice access lines as the troops return to these military bases from
the deployment.

    A final factor impacting the number of voice access lines served is the
growth in our broadband connections and corresponding decrease in the number
of second lines served.  We believe that as our existing customers migrate
from our dial-up Internet service, where they may also purchase a second line
from us to use in connecting to the Internet, to our broadband service where
they no longer need a voice access line to connect to the Internet, they
often remove the second line from service.  Accordingly, the number of second
lines in service decreased by 708 lines, or 10.3% from 6,846 second lines in
service at September 30, 2004 to 6,138 second lines in service at September
30, 2005. We believe as we continue to increase the number of broadband
connections we serve, we will continue to experience a decline in the number
of second lines we serve.

    Excluding the positive impact of the acquisition of the two exchanges,
the voice access line losses related to hurricane damage in Alabama and the
troop deployment in Georgia, both of which we believe are temporary, and the
loss of second lines, our decrease in voice access lines would have been
approximately 3,145 lines, or 1.7%, during the twelve month period ended
September 30, 2005.

    On May 6, 2005, the State of Alabama signed into law the Alabama
Communications Reform Act of 2005, or the Alabama Act.  Our rural telephone
company, Gulf Telephone Company, serves customers in Foley, Alabama and
surrounding areas.  The Alabama Act became effective August 1, 2005, although
many of its provisions become effective at a later date.  The Alabama Public
Service Commission, or APSC, has established a Price Flexibility plan, which
is an alternative to the deregulation option under the Alabama Act.  The APSC
Price Flexibility plan provides price flexibility in competitive situations
in return for the electing company agreeing to offer an expanded local
calling plan and agreeing to offer its network to competition.  Rates are
based on annual price adjustments, not on rate of return regulation.  Gulf
Telephone Company, after a comprehensive review of its options, has elected
to operate under the Price Flexibility plan adopted by the APSC.  We do not
believe this election will have a material impact on our financial position,
results of operations or cash flows.

    Our RLEC operations benefit from statutory and regulatory requirements
that rates in rural areas be reasonably comparable to rates in urban areas,
which results in state and federal universal service fund payments in high
cost rural areas. For the nine months ended September 30, 2005 and September
30, 2004, revenues attributable to such payments represented 6.6% and 6.4%,
respectively, of our total revenues. Under the current regulatory scheme,
many factors impact the amount of universal service fund payments we receive.
Among these factors are the amount of expenses incurred at our regulated
telephone companies for the provision of services and the number of voice
access lines we serve.  Other factors are based on industry statistics that
are beyond our control.  Therefore, changes in our expenses and voice access
line counts in combination with other industry factors may result in a
decrease in the amount of universal service payments we receive.

    On September 23, 2005, the Federal Communications Commission released the
text of its order (the "FCC Order") which eliminates the requirement for
incumbent local exchange carriers, or ILECs, to share their broadband
infrastructure with other broadband providers and competitors.  Pursuant to
the FCC Order, ILECs will have the


                                      18

<PAGE>



choice to provide broadband infrastructure to affiliates and/or non-
affiliates on a common carrier or non-common carrier basis.  If an ILEC
chooses to provide broadband facilities on a common carrier basis, it will
continue to offer the service pursuant to interstate tariffs and will be
obligated to provide the service to any party who requests service.  Under
this option, the ILEC will also be obligated to bill and remit federal
universal service charges.  If the ILEC chooses to provide the facility on a
non-common carrier basis, it will do so on a non-tariffed but regulated
basis.  The FCC Order prohibits ILECs from offering end user broadband
information services as a regulated offering.  The FCC Order requires ILECs
to continue providing loop unbundled network elements to competitors to use
for broadband end user services.  On the effective date of the FCC Order
which will be established 30 days after the FCC Order is published in the
Federal Register, any existing broadband infrastructure tariff offerings will
remain in effect.  After one year, the tariffs may be withdrawn and the
Federal Communications Commission has already provided authorization to allow
for the tariff withdrawal.  ILECs may withdraw their tariffs sooner if other
arrangements are made for their customers covered by these tariffs.   ILECs
will continue to make universal service contributions for 270 days after the
effective date of the order based on "current contributions".  We are
reviewing our options that are available under the FCC Order.  We do not
anticipate the affect of the FCC Order will have a material impact on our
financial position, results of operations or cash flows.

    In our edge-out services, revenues decreased in the first nine months of
2005 compared to the first nine months of 2004.  The decrease is primarily
the result of sales of new services and renewals of expiring customer
contracts not being sufficient to replace customers that ceased purchasing
our services in our competitive markets. A large portion of the decrease is
attributed to the loss of one customer in the third quarter of 2004 which
resulted in the loss of approximately 2,200 voice access lines.  In addition,
we have seen a decrease in revenues from our fiber transport business as we
have not actively pursued growth in revenues for that business.  At September
30, 2005, our edge-out services had 11,753 voice access lines and 678 high-
speed data connections in service. At September 30, 2004, our edge-out
services served 12,519 voice access lines and 661 high-speed data
connections. This is a decrease of 766 voice access lines, or 6.1%, and an
increase of 17 high-speed data connections, or 2.6%.

    In August 2005, Hurricane Katrina came ashore east of New Orleans,
Louisiana and caused significant wind and flood damage to areas of
Mississippi and Louisiana, including New Orleans.  In our edge-out service
operations, we serve customers located in New Orleans and surrounding
communities including Biloxi and Gulfport, Mississippi.  Our facilities
sustained some damage but remained operational and are currently providing
voice and data services to our customers.  We have been actively working to
contact our customers in this market to ascertain their status.  Based on our
evaluation, we anticipate that we could lose 15% to 20% of our customers in
the near term.  We are uncertain at this time what the long-term impact on
the remaining customers will be as this region recovers from the damage
sustained.  Our annual revenues from this region are approximately $3.0
million annually.

    Our objective for the edge-out services has been to maintain a line of
business that generates sufficient cash flows to fund its own operations and
capital requirements and does not harm the enterprise as a whole.  We will be
closely monitoring the progress of the recovery in this region and the
financial and operating results of our edge-out business in New Orleans in
order to assess this market's contribution to our overall objective for our
edge-out services line of business and what changes may be necessary to our
business.  In terms of business development, we are focusing our efforts on
only adding customers that meet certain profitability criteria and on
increasing our profitability and margins for services provided to existing
customers when renegotiating their contracts at expiration.


Operating Expenses

    Our primary operating expenses consist of cost of services and sales
(exclusive of depreciation and amortization), selling, general and
administrative expenses and depreciation and amortization.

    Cost of services and sales

    Our cost of services and sales includes:

  * plant specific costs and expenses, such as network and general support
     expense, central office switching and transmission expense, broadband
     costs, including modems, peripheral materials and egress and transport,
     information origination/termination expense, underlying carrier costs
     for long distance transmissions services and cable and wire facilities
     expense;
  * plant nonspecific costs, such as testing, provisioning, Internet service
     provider, or ISP, external help desk costs, network administration,
     outside plant administration, power and engineering;
  * materials and contract labor costs related to construction of certain
     telecommunication facilities and telecommunication equipment
     installations for customers;


                                      19

<PAGE>



  * the cost of collocating in incumbent local exchange carrier central
     offices and leasing unbundled copper loop lines and high capacity
     digital lines from the incumbent local exchange carriers to connect our
     customers and other carriers' networks to our network; and
  * the cost of leasing transport from incumbent local exchange carriers or
     other providers where our fiber transport capacity is not available.

    We have entered into interconnection agreements with BellSouth, Verizon,
Sprint and SBC which allow, among other things, the edge-out services to
lease unbundled network elements from these incumbent local exchange
carriers, at contracted rates contained in the interconnection agreements. We
use these network elements to connect our edge-out services customers with
our network. Other interconnection agreements may be required by our edge-out
services. In addition, each of the edge-out services currently has the
necessary certifications to operate in the states where it has customers.

    In February and April 2005, we entered into two new agreements with
carriers to provide long distance transmission services for our customers.
With our new agreements, we are not subjected to any minimum volume
commitments as existed under our previous contract.

    On April 28, 2005, we completed a new collective bargaining agreement
with the Communications Workers of America, covering 56 employees of Gallatin
River Communications located in Galesburg, Illinois.  On October 6, 2005, we
completed a new collective bargaining agreement with the International
Brotherhood of Electrical Workers, or IBEW, covering 52 employees of Gallatin
River Communications in Pekin, Illinois. Both agreements are for five years.
As part of these agreements, we froze the further accrual of benefits for
these employees under our defined benefit pension plan in exchange for an
enhancement to their defined contribution 401(K) plan.  Our remaining
collective bargaining agreement with the IBEW, which expires on November 30,
2005, covers 28 employees in Dixon, Illinois.  We initiated formal union
negotiations for this contract in late October 2005.

    In response to a decision by the United States Court of Appeals for the
District of Columbia, or the DC Circuit Court, to vacate certain portions of
the FCC's Triennial Review Order, on August 20, 2004, the FCC released its
Order and Notice of Proposed Rulemaking in the Matter of Unbundled Access to
Network Elements and initiated a proceeding to review and revise its
unbundling rules. In response to the reversal of its rules by the DC Circuit
Court, the FCC issued interim rules on August 20, 2004, and initiated a
proceeding to review and revise its unbundling rules. On December 15, 2004,
the FCC adopted new rules which were released February 4, 2005. The new rules
reduce incumbent local exchange carriers' obligations to lease interoffice
transport and high-capacity loops, and eliminate the requirement to lease
mass market local circuit switching, including the unbundled network element
platform (a combination of loop, switching and transport which allows
competitive local exchange carriers to offer service without their own
infrastructure). The revised rules took effect March 11, 2005 and, subject to
a twelve month transition, eliminate incumbent local exchange carriers'
obligations to provide unbundled network element platform services
nationwide, certain high speed interoffice facilities and certain high
capacity unbundled network element loops in larger incumbent local exchange
carrier wire centers. Several challenged those rules in court and it is not
possible to predict the result of any subsequent reconsideration or appeal.
It is not possible to predict the outcome or the ultimate impact on our RLEC
operations or our edge-out services. We are also uncertain as to the impact
on our RLEC operations or edge-out services of actions that may be taken by
state utility commissions based upon the new regulations or new legislation
that may be considered and passed in response to the new regulations or any
further court decisions. Pending further clarification and guidance from the
FCC, we may enter into good faith discussions with SBC and BellSouth on
amendments to these provisions of our interconnection agreements. The FCC is
also considering changes in the rules it applies to the pricing of unbundled
network elements. Significant increases in pricing of unbundled network
elements, currently based on FCC total element long-run incremental cost
pricing rules, would significantly increase the cost of obtaining facilities
necessary to provide services to customers in our edge-out markets.  However,
based on information currently available, we believe the impact to our edge-
out services will not be material.  Our objective for the edge-out services
has been to maintain a line of business that generates sufficient cash flows
to fund its own operations and capital requirements and does not harm the
enterprise as a whole. We continue to analyze its financial and operating
results to determine that our objective for this line of business is being
accomplished.

    Selling, general and administrative expenses

    Selling, general and administrative expenses include:

  * selling and marketing expenses;
  * expenses associated with customer care;
  * billing and other operating support systems; and
  * corporate and administrative expenses.


                                      20

<PAGE>



    We market our business services through agency relationships and sales
people. We market our consumer services primarily through our customer sales
and service representatives. We offer competitive compensation packages
including sales commissions and incentives.

    We have operating support and other back office systems that we use to
enter, schedule, provision and track customer orders, test services and
interface with trouble management, inventory, billing, collection and
customer care service systems for the access lines in our operations. We may
review and consider the benefits offered by the latest generation of systems,
and, if we implement new systems, we expect that our operating support
systems and customer care expenses may increase.

    During the third quarter of 2005, we took a one-time charge of
approximately $1.7 million in deferred professional service fees and other
expenses related to the registration of the common stock of Madison River
Communications Corp. in connection with an initial public offering.
Approximately $1.6 million of the charge was recorded in the RLEC operations
and $0.1 million in the edge-out services.  The Form S-1 has not yet become
effective.  Based on guidance in the Securities and Exchange Commission's
Staff Accounting Bulletin Topic 5, we expensed these deferred costs in the
third quarter of 2005 as the result of our decision to delay the initial
public offering pending improvement in market conditions.  We intend to keep
the Form S-1 in the registration process.

    Also in the third quarter of 2005, in connection with the completion of
our new credit facility, certain fees and expenses related to our new credit
facility that previously had been deferred were capitalized as debt issuance
costs and, together with other fees and expenses we paid out of the proceeds
of the new credit facility, will be amortized over seven years, which is the
term of the new credit agreement.  Total debt issuance costs related to our
new credit facility totaled $4.2 million.

    Depreciation and amortization expenses

    We recognize depreciation expense for our telephone plant and equipment
that is in service and is used in our operations, excluding land which is not
depreciated. Our regulated RLEC operations use straight-line rates approved
by the public utility commissions in the states where we have regulated
telephone plants in service. In our unregulated RLEC operations and in our
edge-out services, telephone plant and equipment is depreciated over useful
lives, determined according to the class of the asset, ranging from three
years to thirty-three years. We have seen a decline in our depreciation
expense in recent quarters as a result of certain asset classes becoming
fully depreciated.

    During the fourth quarter of 2005, we expect to make approximately $4.0
million in additional capital expenditures in our Alabama rural telephone
company to add significantly more high-capacity fiber optic transport lines
to enhance our network survivability and to repair storm damage to our
network sustained as a result of a Hurricane Katrina in August 2005.  We
received authorization from the Alabama Public Service Commission to
accelerate depreciation of these capital expenditures completely in the
fourth quarter of 2005 which will substantially increase our depreciation
expense in this period. Beyond this one-time event, we anticipate that our
depreciation expense will continue to decrease in the near-term.
    In the fourth quarter of 2004, as a result of damages incurred in our
Alabama rural telephone company related to Hurricane Ivan in September 2004,
we made capital expenditures of approximately $2.6 million, with
substantially all of these expenditures being made in the fourth quarter of
2004. With the authorization of the Alabama Public Service Commission, we
accelerated depreciation of those capital expenditures completely in the
fourth quarter of 2004.

    Amortization expense is recognized primarily for our intangible assets
considered to have finite lives on a straight-line basis, primarily our debt
issuance costs. In accordance with Statement of Financial Accounting
Standards No. 142, Goodwill and Other Intangible Assets ("SFAS 142"),
goodwill and intangible assets deemed to have indefinite lives are no longer
permitted to be amortized but are subject to impairment tests at least
annually in accordance with the tenets of SFAS 142.


Results of Operations

Nine Months ended September 30, 2005 compared to Nine Months ended September
30, 2004
-----------------------------------------------------------------------------

    Revenues

    Total revenues for the nine months ended September 30, 2005 were $145.0
million, a decrease of $1.8 million, or 1.3%, from $146.9 million for the
nine months ended September 30, 2004. Revenues in the RLEC operations were



                                      21

<PAGE>



$137.1 million in the nine months ended September 30, 2005 and $137.8 million
in the nine months ended September 30, 2004, a decrease of $0.7 million, or
0.5%. In our edge-out services, revenues decreased $1.1 million, or 12.6%, to
$8.0 million in the first nine months of 2005 compared to $9.1 million in the
first nine months of 2004.

    For the nine months ended September 30, 2005, our RLEC operations and
edge-out services provided approximately 94.5% and 5.5%, respectively, of our
revenues. Comparatively, for the year ended December 31, 2004, our RLEC
operations provided 93.9% of our revenues and our edge-out services provided
6.1% of our revenues.

    Revenues from voice services, which are comprised of our revenues from
provision of local services, which include our network access revenues, and
our revenues from provision of long distance services, as a percentage of
total revenues, were approximately 74.1% and 75.1% for the nine months ended
September 30, 2005 and 2004, respectively.

    Local Services.    Revenues from local services, which are comprised
primarily of revenues from the provision of local telecommunication services
to end users and network access services, were approximately 65.9% and 67.4%
of total revenues for the nine months ended September 30, 2005 and 2004,
respectively.

    Local service revenues in the first nine months of 2005 were $95.6
million, a decrease of $3.4 million, or 3.4%, from local service revenues of
$99.0 million in the first nine months of 2004.  The decrease in local
service revenues is attributed largely to a decrease in network access
revenues.  Network access revenues in 2004 include nonrecurring revenues from
certain one-time wireless settlements and other carrier access revenues in
addition to settlements for updated cost study filings which include filings
to reflect the impact of the $1.7 million in hurricane-related expenses
recorded in the third quarter of 2004.  In the third quarter of 2005, we also
recognized certain nonrecurring revenues for settlements of updated cost
study filings and other carrier access revenues, but not to the extent of the
nonrecurring revenues recognized in the third quarter of 2004 resulting in a
decrease in network access revenues.  In addition, our end user revenues
decreased as the result of a decrease in the number of voice access lines in
service and lower access billings from a decrease in minutes of use.  Our
RLEC operations served 180,827 voice access lines at September 30, 2005.
This is compared to 183,960 voice access lines in service at September 30,
2004 and represents a decrease of 3,133 lines or 1.7%.  The decrease in local
service revenues from the decrease in the number of voice access lines was
partially offset by local service revenues and network access revenues from
the voice access lines we acquired on April 30, 2005 in two exchanges in
North Carolina.

    Long Distance Services.    Long distance revenues were approximately
$11.8 million in the first nine months of 2005 and $11.3 million in the first
nine months of 2004, an increase of $0.5 million, or 4.7%.  The increase is
attributed primarily to the increase in the number of long distance accounts
in service, including the addition of 2,500 long distance accounts from our
acquisition of two exchanges in North Carolina.  In addition, we have seen an
increase in our interstate toll revenues as a result of the troop deployment
in Georgia.

    Internet and Enhanced Data Services.    Revenues from Internet and
enhanced data services increased $2.7 million, or 17.7% to $17.8 million in
the first nine months of 2005 compared to $15.1 million in the first nine
months of 2004. The increase in revenues was attributable to the increase in
the number of broadband connections served in our RLEC operations and was
partially offset by a decrease in the number of dial-up Internet accounts. At
September 30, 2005, our RLEC operations served 44,403 broadband connections
compared to 37,064 broadband connections at September 30, 2004, an increase
of 7,339 connections, or 19.8%.  The number of dial-up Internet accounts
declined by 4,316 accounts, or 25.9% to 12,337 accounts at September 30, 2005
from 16,653 accounts at September 30, 2004.

    Edge-Out Services.    Revenues from our edge-out services in the first
nine months of 2005 were $8.0 million, a decrease of approximately $1.1
million, or 12.6%, from revenues of $9.1 million in the first nine months of
2004. The decrease was attributable primarily to a $0.9 million decrease in
local service revenues as the result of a decrease in the number of
connections served. At September 30, 2005 and 2004, our edge-out services
served approximately 11,753 and 12,519 voice access lines, respectively,
representing a 6.1% decrease.  In addition, a single customer with 2,200
voice access lines discontinued its service in the third quarter of 2004.
Therefore, the first nine months of 2004 include revenues from this customer
whereas the first nine months of 2005 do not.  Revenues from transport
services were approximately $1.6 million in the first nine months of 2005 and
$1.9 million in the first nine months of 2004, a decrease of $0.3 million.
The decrease is attributed primarily to a decrease in fiber transport
customers. We have found the fiber transport business to be extremely
competitive and we are not actively expanding this line of business at this
time. The main value being derived from our fiber optic network is through
support for our dial-up and broadband Internet access services which require
the use of our fiber optic network to connect to the Internet. Miscellaneous
telecommunications revenues in our edge-out services increased $0.2 million
in the first nine months of 2005 when compared to the first nine months of
2004.


                                      22

<PAGE>



    Miscellaneous Telecommunications Revenues.    Miscellaneous
telecommunications revenues were $11.8 million in the first nine months of
2005, a decrease of $0.5 million, or 4.1%, compared to miscellaneous
telecommunications revenues of $12.3 million in the first nine months of
2004.  The decrease in miscellaneous telecommunications revenues is
attributed largely to a decrease in revenues from a special construction and
maintenance project and lower equipment sales in the first nine months of
2005 compared to the same period of


                                      20

<PAGE>


2004.  Partially offsetting this decrease were increases in miscellaneous
telecommunications revenues from certain recovery and late payment charges
and a reduction in uncollectible expenses, which are included in
miscellaneous telecommunications revenues.


    Operating Expenses

    Total operating expenses decreased approximately $4.5 million from $103.5
million, or 70.5% of total revenues, in the first nine months of 2004 to
$99.1 million, or 68.3% of total revenues in the first nine months of 2005.
The decrease is attributable primarily to a decrease of $5.0 million in
depreciation and amortization expenses in the first nine months of 2005
compared to the same period in 2004. The decrease in depreciation and
amortization expenses is largely due to certain classes of assets becoming
fully depreciated.

   Cost of services and sales (exclusive of depreciation and amortization),
as a percentage of total revenues, were 29.2% in the nine months ended
September 30, 2005 and 29.1% in the nine months ended September 30, 2004.
Selling, general and administrative expenses, as a percentage of total
revenues, increased from 19.0% in the first nine months of 2004 to 19.9% in
the first nine months of 2005. Depreciation and amortization expenses, as a
percentage of total revenues, decreased from 22.5% in the first nine months
of 2004 to 19.3% in the first nine months of 2005.

    RLEC Operations Operating Expenses.    In the RLEC operations, operating
expenses in the nine months ended September 30, 2005 were $83.3 million, a
decrease of $3.6 million, or 4.1%, from operating expenses of $86.9 million
in the nine months ended September 30, 2004. Depreciation and amortization
expense in the first nine months of 2005 was $20.3 million, a decrease of
$3.7 million, or 15.4%, from depreciation and amortization expense of $24.0
million in the first nine months of 2004.  The decrease was attributed to
certain classes of assets becoming fully depreciated.

    Cost of services and sales (exclusive of depreciation and amortization)
in the RLEC operations were approximately $36.6 million in the first nine
months of 2005 and $37.8 million in the first nine months of 2004, a decrease
of $1.2 million or 3.1%.  The decrease is attributed primarily to an accrual
of approximately $1.7 million in the third quarter of 2004 for expenses to
repair and restore services to customers in Alabama as a result of damages
from Hurricane Ivan.  In the third quarter of 2005, approximately $0.7
million was accrued for repairs and restoration expenses as a result of
damages related to Hurricane Katrina.  Overall, this resulted in a decrease
of approximately $1.0 million in cost of services and sales.  Also
contributing to the variance were decreases in material and labor costs
related to less activity on a special construction and maintenance project
and a reduction in expenses for broadband modems which are expensed at the
time the broadband connection is placed in service. These decreases were
partially offset by higher access expenses from increased long distance
minutes.

    Selling, general and administrative expenses increased approximately $1.3
million, or 5.4%, to $26.4 million in the first nine months of 2005 from
$25.1 million in the first nine months of 2004.  The increase is attributed
primarily to a charge of $1.6 million for professional fees and other
expenses related to the registration of the common stock of Madison River
Communications Corp. in connection with an initial public offering recognized
in the third quarter of 2005.  The Form S-1 has not yet become effective.
These fees and expenses were incurred during the registration process while
preparing for the initial public offering, including the preparation and
review of the registration statement on Form S-1 and other related costs. If
the initial public offering was completed, these deferred costs would have
been netted against the cash proceeds from the initial public offering.
However, based on guidance in the Securities and Exchange Commission's Staff
Accounting Bulletin Topic 5, we expensed these deferred costs in the third
quarter of 2005 as the result of our decision to delay the initial public
offering pending improvement in market conditions.  We intend to keep the
Form S-1 in the registration process.

    Edge-Out Services Operating Expenses.    Operating expenses in our edge-
out services decreased approximately $1.0 million from $16.7 million in the
first nine months of 2004 to $15.7 million in the first nine months of 2005,
attributable primarily to a decrease in depreciation and amortization
expense.  Depreciation and amortization expense decreased $1.3 million, or
14.8%, to $7.7 million in the first nine months of 2005 from $9.0 million in
the first nine months of 2004. The decrease in depreciation expenses is
primarily attributable to certain assets becoming fully depreciated.  Cost of
services and sales (exclusive of depreciation and amortization) increased
approximately $0.9 million to $5.7 million in the first nine months of 2005
from $4.8 million in the first nine months of 2004.  The increase is largely
due to nonrecurring settlements from several disputes arising out of
interconnection agreements


                                      23

<PAGE>



that totaled approximately $0.6 million that reduced our cost of services and
sales in the first nine months of 2004.  No comparable settlements were
recognized in the first nine months of 2005.  Selling, general and
administrative expenses decreased $0.4 million to $2.4 million in the first
nine months of 2005 from $2.8 million in the first nine months of 2004 due
primarily to lower salary and benefits expenses and lower property tax
accruals.

    Net Operating Income

    Net operating income increased approximately $2.7 million from $43.3
million, or 29.5% of total revenues in the first nine months of 2004 to $46.0
million, or 31.7% of total revenues in the first nine months of 2005. The
increase is attributable primarily to the decrease in depreciation and
amortization expense in both the RLEC operations and the edge-out services
and partially offset by the decrease in total revenues. Net operating income
in the RLEC operations increased $2.8 million, or 5.6%, to $53.7 million in
the first nine months of 2005 from $50.9 million in the first nine months of
2004. For the edge-out services, the net operating loss increased $0.2
million to $7.8 million in the first nine months of 2005 from $7.6 million in
the first nine months of 2004.

    Interest Expense

    Interest expense decreased $3.5 million, or 7.8%, to $41.7 million, or
28.8% of total revenues, in the first nine months of 2005 from $45.3 million,
or 30.8% of total revenues, in the first nine months of 2004. The decrease is
attributed to a lower weighted average outstanding balance of long-term debt
together with lower weighted average interest rates.  Our weighted average
outstanding balance of long-term debt was approximately $627.7 million in the
first nine months of 2004 compared to $618.5 million in the first nine months
of 2005.  Our weighted average interest rate declined during 2005 from higher
fixed interest rates on certain RTFC term loans expiring and being converted
to lower variable rates and as a result of our refinancing of our secured
long-term debt and redemption of senior notes during the third quarter of
2005.  We expect our interest expense to continue to decline as a result of
our new refinancing which reduced the amount of long-term debt outstanding at
September 30, 2005 by approximately $43.3 million from outstanding long-term
debt at June 30, 2005 and the further redemption or repurchase of our senior
notes.

    Realized Loss on the Extinguishment of Long-term Debt

    As a result of our refinancing and subsequent redemption of $102.0
million in senior notes, we recognized a $10.0 million loss on extinguishment
of long-term debt in the first nine months of 2005, primarily for premiums
paid to redeem the senior notes and writeoffs of related unamortized discount
and debt issuance costs.  In the first nine months of 2004, we recognized a
loss on extinguishment of long-term debt of $0.2 million when we purchased
$2.0 million of our senior notes on the open market.

    Other Income and Expense

    Net other income in the first nine months of 2005 was $3.4 million, an
increase of $0.8 million, or 32.9%, from net other income of $2.6 million in
the first nine months of 2004. Net other income represented 2.4% and 1.8% of
total revenues in the first nine months of 2005 and 2004, respectively. The
increase is due primarily to an increase in interest income as a result of
higher cash balances.

    Income Tax Expense

    We recognized an income tax benefit of $0.2 million in the nine months
ended September 30, 2005 compared to income tax expense of $0.8 million in
the nine months ended September 30, 2004, a change of $1.0 million.  The
benefit in the first nine months of 2005 is largely attributed to the impact
of the realized loss on the extinguishment of long-term debt of $10.0 million
recognized in the third quarter of 2005.  Partially offsetting this benefit
is a one-time expense of approximately $0.6 million related to a proposed
audit adjustment from an audit by the Alabama Department of Revenue.  We also
accrued approximately $0.1 million for potential interest expense related to
this income tax assessment in the first quarter of 2005.  The income tax
expense in the first nine months of 2004 is attributed primarily to our
accrual of approximately $2.0 million in income tax expense as the result of
the filing of two lawsuits against certain of our subsidiaries by the
Department of Justice on behalf of the Internal Revenue Service.  The
lawsuits allege that certain refunds our subsidiaries had received were
erroneous refunds that should be returned.  We also accrued $0.4 million in
interest expense during the second quarter of 2004 related to these claims.
We are vigorously defending ourselves against these suits.  However, at this
time, we are uncertain as to the outcome of the appeal of the adjustment from
the audit by the Alabama Department of Revenue or the suits filed by the
Department of Justice.  This increase in income tax expense was partially
offset by an income tax benefit recognized in the third quarter of 2004 for
positions we took in our income tax returns filed in that quarter.

    Net Loss

    We reported a net loss of $2.1 million in the first nine months of 2005,
or 1.5% of total revenues compared to a net loss of $0.4 million, or 0.3% of
total revenues, in the first nine months of 2004.  Our net loss in the first


                                      24

<PAGE>



nine months of 2005 is largely attributed to the impact of the $10.0 million
loss on extinguishment of long-term debt.  The RLEC operations reported net
income of $31.3 million in the first nine months of 2005 compared to net
income of $27.0 million in the first nine months of 2004, an increase of $4.3
million, or 15.9%. For nine months ended September 30, 2005 and 2004, our
edge-out services reported net losses of $33.4 million and $27.4 million,
respectively.

Third Quarter Ended September 30, 2005 compared to Third Quarter Ended
September 30, 2004
-----------------------------------------------------------------------


    Revenues

    Total revenues for the third quarter ended September 30, 2005 were $49.4
million, a decrease of $1.1 million, or 2.2%, from $50.5 million in the third
quarter ended September 30, 2004. Revenues in the RLEC operations were $46.8
million in the third quarter of 2005 and $47.6 million in the third quarter
of 2004, a decrease of $0.8 million, or 1.6%. In our edge-out services,
revenues decreased $0.3 million, or 10.7%, to $2.6 million in the third
quarter of 2005 compared to $2.9 million in the third quarter of 2004.

    Revenues from voice services, which are comprised of our revenues from
provision of local services, which includes our network access revenues, and
our revenues from provision of long distance services, as a percentage of
total revenues, were approximately 74.8% and 75.5% for the third quarter of
2005 and 2004, respectively.

    Local Services.    Revenues from local services, which are comprised
primarily of revenues from the provision of local telecommunication services
to end users and network access services, were approximately 66.7% and 68.0%
of total revenues for the third quarter ended September 30, 2005 and 2004,
respectively.

    Local service revenues in the third quarter of 2005 were $33.0 million, a
decrease of $1.3 million, or 4.0%, from local service revenues of $34.3
million in the third quarter of 2004, primarily from a decrease in network
access revenues.  Network access revenues in the third quarter of 2004
include nonrecurring revenues from certain one-time wireless settlements and
other carrier access revenues in addition to settlements for updated cost
study filings which include filings to reflect the impact of the $1.7 million
in hurricane-related expenses recorded in the third quarter of 2004.  In the
third quarter of 2005, we also recognized certain nonrecurring revenues for
settlements of updated cost study filings and other carrier access revenues,
but not to the extent of the nonrecurring revenues recognized in the third
quarter of 2004 resulting in a decrease in network access revenues.
Excluding these nonrecurring amounts from each of the third quarter of 2005
and the third quarter of 2004, our local service revenues in the third
quarter of 2005 would have decreased slightly from the third quarter of 2004.
The average voice access lines in service in the third quarter of 2005 were
3,230 lines, or 1.7%, lower than the average voice access lines in service in
the third quarter of 2004.  The addition of local service and network access
revenues generated by voice access lines in two North Carolina exchanges we
acquired in April 2005 helped to offset the impact of voice access line
losses in other markets.

    Long Distance Services.    Long distance revenues in the third quarter of
2005 were approximately $4.0 million and in the third quarter of 2004 were
approximately $3.8 million, an increase of $0.2 million, or 5.5%.  The
increase is attributed primarily to the increase in the number of long
distance accounts in service, including the addition of 2,500 long distance
accounts from our acquisition of two exchanges in North Carolina.

    Internet and Enhanced Data Services.    Revenues from Internet and
enhanced data services increased $0.7 million, or 14.0% to $6.1 million in
the third quarter of 2005 compared to $5.4 million in the third quarter of
2004. The increase in revenues is attributable to the increase in the number
of broadband connections served in our RLEC operations and was partially
offset by a decrease in the number of dial-up Internet accounts.  The average
number of broadband connections in service increased by 7,956 connections, or
22.3% in the third quarter of 2005 compared to the third quarter of 2004.
Dial-up Internet connections decreased by 4,316 accounts from September 30,
2004 to September 30, 2005.

    Edge-Out Services.    Revenues from our edge-out services in the third
quarter of 2005 were $2.6 million, a decrease of approximately $0.3 million,
or 10.7%, from revenues of $2.9 million in the third quarter of 2004. The
decrease was attributable primarily to a $0.3 million decrease in local
service revenues as the result of a decrease in the number of connections
served. At September 30, 2005 and 2004, our edge-out services served 11,753
and 12,519 voice access lines, respectively, representing a 6.1% decrease.

    Miscellaneous Telecommunications Revenues.    Miscellaneous
telecommunications revenues were $3.8 million in the third quarter of 2005, a
decrease of $0.3 million, or 8.4%, compared to miscellaneous
telecommunications revenues of $4.1 million in the third quarter of 2004.
The decrease in miscellaneous telecommunications revenues is attributed
primarily to a decrease in revenues from a special construction and
maintenance project and lower miscellaneous equipment sales.  Partially
offsetting these decreases were a reduction in uncollectible expenses,


                                      25

<PAGE>



which are included in miscellaneous telecommunications revenues, and revenues
from our satellite television service offerings.


    Operating Expenses

    Total operating expenses decreased approximately $0.7 million from $35.7
million, or 70.8% of total revenues in the third quarter of 2004, to $35.0
million, or 70.8% of total revenues in the third quarter of 2005.  The
decrease is largely attributable to a decrease of $0.9 million in
depreciation and amortization expenses in the third quarter of 2005 compared
to the third quarter of 2004.  The decrease in depreciation and amortization
expense is largely due to certain assets becoming fully depreciated.

    Cost of services and sales (exclusive of depreciation and amortization),
as a percentage of total revenues, decreased to 30.5% in the third quarter of
2005 from 31.8% in the third quarter of 2004.  Selling, general and
administrative expenses, as a percentage of total revenues, increased from
18.8% in the third quarter of 2004 to 21.5% in the third quarter of 2005.
Depreciation and amortization expenses, as a percentage of total revenues,
decreased from 20.2% in the third quarter of 2004 to 18.8% in the third
quarter of 2005.

    RLEC Operations Operating Expenses.    In the RLEC operations, operating
expenses in the quarter ended September 30, 2005 were $29.5 million, a
decrease of $0.8 million, or 2.7%, from operating expenses of $30.3 million
in the quarter ended September 30, 2004. Cost of services and sales
(exclusive of depreciation and amortization) in the RLEC operations were
approximately $13.1 million in the third quarter of 2005 compared to $14.4
million in the third quarter of 2004, a decrease of $1.3 million, or 9.4%.
The decrease is attributed primarily to an accrual of approximately $1.7
million in the third quarter of 2004 in expenses for repairs and restoration
of services to customers in Alabama as a result of damages from Hurricane
Ivan.  In the third quarter of 2005, approximately $0.7 million was accrued
for repairs and restoration expenses as a result of damages related to
Hurricane Katrina.  Overall, the difference in these two charges resulted in
a decrease of $1.0 million in cost of services and sales.  In addition, lower
material and labor costs as a result of less activity on a special
construction and maintenance project contributed to the decrease in cost of
services and sales.

    Depreciation and amortization expense in the third quarter of 2005 was
$6.7 million, a decrease of $0.8 million, or 9.9%, from depreciation and
amortization expense of $7.5 million in the third quarter of 2004.  The
decrease was attributable to certain assets becoming fully depreciated.

    Selling, general and administrative expenses increased approximately $1.2
million, or 15.0%, to $9.7 million in the third quarter of 2005 from $8.5
million in the third quarter of 2004.  The increase is attributed primarily
to a charge of $1.6 million in the third quarter of 2005 for professional
fees and other related expenses related to the registration of the common
stock of Madison River Communications Corp. for an initial public offering.
In the third quarter of 2004, we took a similar charge to recognize expenses
for the preparation of a registration statement that was not filed.

    Edge-Out Services Operating Expenses.    Operating expenses in our edge-
out services were approximately $5.4 million in both the third quarter of
2005 and the third quarter of 2004.  Cost of services and sales (exclusive of
depreciation and amortization) increased approximately $0.3 million to $2.0
million in the third quarter of 2005 from $1.7 million in the third quarter
of 2004.  The increase is largely due to nonrecurring settlements that
reduced our cost of services in the prior year.  No comparable settlements
were recognized in the third quarter of 2005.  Depreciation and amortization
expense decreased $0.1 million, or 6.2%, to $2.6 million in the third quarter
of 2005 from $2.7 million in the third quarter of 2004. The decrease in
depreciation expenses is primarily attributable to certain assets becoming
fully depreciated.  Selling, general and administrative expenses decreased
$0.2 million to $0.8 million in the third quarter of 2005 from $1.0 million
in the third quarter of 2004 and is attributed primarily to a decrease in
salary and benefit expenses.

    Net Operating Income

    Net operating income decreased approximately $0.4 million from $14.8
million, or 29.2% of total revenues in the third quarter of 2004 to $14.4
million, or 29.2% of total revenues in the third quarter of 2005. The
increase is attributable primarily to the decrease in depreciation and
amortization expense in both the RLEC operations and the edge-out services
partially offset by a decrease in total revenues. Net operating income in the
RLEC operations was approximately $17.3 million in the third quarter of 2005
and in the third quarter of 2004. For the edge-out services, the net
operating loss was $2.9 million in the third quarter of 2005 and $2.5 million
in the third quarter of 2004.

    Interest Expense

    Interest expense in the third quarter of 2005 was $13.2 million compared
to $15.0 million in the third quarter of 2004, a decrease of $1.8 million, or
11.9%. Interest expense represented 26.8% of total revenues in the third
quarter of 2005 and 29.7% of total revenues in the third quarter of 2004. The
decrease is attributed to lower weighted


                                      26

<PAGE>



average interest rates and a lower weighted average outstanding balance on
long-term debt in the third quarter of 2005 compared to the third quarter of
2004. In the third quarter of 2005, our weighted average interest rate was
approximately 8.40% and in the third quarter of 2004 it was approximately
9.52%.  The weighted average outstanding balance of long-term debt was
approximately $4.1 million lower in 2005 compared to 2004.

    Realized Loss on the Extinguishment of Long-term Debt

    As a result of our refinancing and subsequent redemption of $102.0
million in senior notes, we recognized a $10.0 million loss on extinguishment
of long-term debt in the third quarter of 2005, primarily for premiums paid
to redeem the senior notes and writeoffs of related unamortized discount and
debt issuance costs.  No comparable loss was recognized in the third quarter
of 2004.

    Other Income and Expense

    Net other income in the third quarter of 2005 was $1.4 million, an
increase of $0.6 million, or 80.0%, from net other income of $0.8 million in
the third quarter of 2004. Net other income represented 2.8% and 1.5% of
total revenues in the third quarters of 2005 and 2004, respectively. The
increase is primarily due to an increase in interest income as a result of
higher cash balances.

    Income Tax Expense

    We recognized an income tax benefit of $2.5 million in the quarter ended
September 30, 2005 compared to an income tax benefit of $1.6 million in the
quarter ended September 30, 2004, a change of $0.9 million.  The benefit
recognized in the third quarter of 2005 reflects the impact of the $10.0
million in realized losses on the extinguishment of long-term debt on taxable
income for the quarter.  In the third quarter of 2004, we recognized an
income tax benefit based on certain positions we took in our income tax
returns.

    Net Income (Loss)

    We reported a net loss of $4.9 million in the third quarter of 2005, or
9.8% of total revenues.  The net loss includes nonrecurring charges we
recognized of $10.0 million for the loss on extinguishment of long-term debt
and $1.7 million for expenses related to the registration of Madison River
Communication Corp.'s common stock.  In the third quarter of 2004, we
reported net income of $2.1 million.  Our RLEC operations reported net income
of $16.3 million in the third quarter of 2005 compared to net income of $11.3
million in the third quarter of 2004, an increase of $5.0 million, or 44.7%.
For the quarters ended September 30, 2005 and 2004, our edge-out services
reported net losses of $20.4 million and $9.1 million, respectively.


Liquidity and Capital Resources

    We are a holding company with no business operations of our own. Our only
significant assets are the capital stock/member interests of our
subsidiaries. Accordingly, our only sources of cash to pay our obligations
are cash on hand and distributions from our subsidiaries from their net
earnings and cash flow. Even if our subsidiaries determine to pay a dividend
on, or make a distribution in respect of, their capital stock/member
interests, we cannot guarantee that our subsidiaries will generate sufficient
cash flow to pay such a dividend or distribute such funds or that they will
be permitted to pay such dividend or distribution under the terms of their
contractual obligations or the laws of their jurisdiction of incorporation.

    At September 30, 2005, we had total liquidity of $96.2 million, which
consisted of cash and cash equivalents of $21.2 million and available
borrowings under our revolving line of credit of $75.0 million.  On July 29,
2005, we completed a new $550.0 million credit facility with a syndicate of
banks consisting of a seven-year, $475.0 million term loan and a seven-year,
$75.0 million revolving line of credit provided by the RTFC. The $75.0
million revolver was undrawn at closing and is fully available to us for
general business purposes.

    At September 30, 2005, we had positive working capital of approximately
$14.6 million compared to working capital of approximately $8.3 million at
December 31, 2004, an increase of $6.3 million. The change is attributable
primarily to a $10.8 million decrease in our accounts payable and accrued
expenses and a $9.4 million decrease in the current portion of our long-term
debt at September 30, 2005 compared to September 30, 2004. These decreases
were offset by a $13.3 million decrease in cash due largely to the use of
cash for the redemption of the senior notes during the third quarter of 2005.
The decrease in accounts payable and accrued expenses is attributable
primarily to a reduction in interest payable on the senior notes from the
redemption in August 2005 and the timing of certain accruals.  For the
current portion of long-term debt, our new credit facility has no scheduled
principal amortization payments compared to the $9.4 million in scheduled
principal payments under our previous loan agreement with the RTFC.


                                      27

<PAGE>



    Operating Activities. For the nine months ended September 30, 2005 and
2004, we generated cash from operating activities of $19.3 million and $21.4
million, respectively, a decrease of $2.1 million.  The decrease is
attributed to an increase in cash used to pay accrued expenses, primarily an
increase in state and federal income tax payments and payments related to the
registration of Madison River Communications Corp.'s common stock.

    Investing Activities. For the nine months ended September 30, 2005, net
cash provided by investing activities was $28.8 million and consisted of the
redemption by the RTFC of our $42.2 million in subordinated capital
certificates as part of our refinancing and the redemption of subordinated
capital certificates in the amount of $0.5 million related to principal
payments made in 2004.  These sources of cash from investing activities were
offset by $7.6 million in cash used for the purchase of telephone plant and
equipment and $6.3 million in cash used for our acquisition of two exchanges
located in North Carolina.  For the nine months ended September 30, 2004, net
cash used in investing activities was $9.1 million and consisted primarily of
$11.7 million used for the purchase of telephone plant and equipment
partially offset by $1.4 million in cash received from the redemption of
subordinated capital certificates by the RTFC and $1.2 million from changes
in other assets.

    Financing Activities. For the nine months ended September 30, 2005, net
cash used for financing activities was $61.4 million.  We used cash of
approximately $531.4 million to retire long-term debt in the first nine
months of 2005.  This consisted principally of scheduled principal
amortization payments to the RTFC of $4.7 million, the repayment of our
remaining $417.2 million in existing term loans to the RTFC and $0.8 million
in fees for early repayment of certain fixed rate loans outstanding to the
RTFC.  In addition, we redeemed $102.0 million of our 13.25% senior notes
with a prepayment premium of $6.8 million.  We also redeemed $1.0 million of
the minority interest at Coastal Communications, Inc.  Offsetting these uses
of cash for financing activities was the $475.0 million in proceeds from our
new term loan net of approximately $3.9 million in origination fees and
expenses.  For the nine months ended September 30, 2004, net cash used for
financing activities included $14.7 million used to retire long-term debt,
$2.1 million for the repurchase of a portion of our 13.25% senior notes in
the open market and $1.0 million used to redeem a portion of the minority
interest at Coastal Communications, Inc.


Long-Term Debt and Revolving Credit Facilities

    At the end of the second quarter of 2005, our secured loan facilities
consisted of $417.2 million in term loans outstanding and $41.0 million in
fully available revolving lines of credit provided by the RTFC and were
primarily with our indirect wholly-owned subsidiary, MRLTDF, under a loan
agreement that was scheduled to mature in November 2016.  In total, as of
June 30, 2005, our weighted average interest rate on all RTFC term debt was
7.1%.

    On July 29, 2005, we entered into a new senior secured credit facility
with a syndicate of banks providing a seven-year, $475.0 million term loan.
In addition, as part of the new credit agreement, the RTFC provided a seven-
year, $75.0 million revolving line of credit that was undrawn at closing and
remains fully available.  We used proceeds from the term loan of
approximately $375.0 million, together with the RTFC's redemption of the
$42.2 million in RTFC subordinated stock certificates we held, to repay the
$417.2 million in term loans outstanding to the RTFC.  In addition, the RTFC
cancelled the two lines of credit at MRLTDF and Coastal Utilities that
previously existed.  We also paid the RTFC approximately $4.8 million for
accrued interest on the term loans and $0.8 million for a fee for early
repayment of certain fixed rate term loans which we recognized as loss on
extinguishment of debt.

    With the remaining proceeds of the new term loan and cash on hand, we
voluntarily redeemed $102.0 million of our outstanding 13.25% senior notes
due 2010 on August 29, 2005 for a redemption price of 106.625% of the
aggregate principal amount redeemed plus accrued interest. We recorded the
premium of approximately $6.8 million paid to redeem the senior notes, as
well as the writeoffs of $1.7 million in unamortized debt issuance costs and
$0.8 million in unamortized discount related to the redeemed senior notes, as
a realized loss on extinguishment of long-term debt.  To complete the
transaction, we paid approximately $2.9 million in origination fees for the
new term loan and the new revolving line of credit and $1.3 million in legal,
accounting and other loan related expenses which have been capitalized as
debt issuance costs and will be amortized over seven years, the life of the
credit facility.

    Our new term loan bears variable interest, at our option, at either (a) a
base rate, as defined in the credit agreement, plus 1.5% or (b) a London
interbank offered rate ("LIBOR") plus 2.5%.  Although our new term loan
initially bore interest at the base rate option, we converted the interest
rate to the LIBOR rate option effective August 3, 2005. The new credit
agreement required us to enter into interest rate hedge agreements within six
months of the closing date of the transaction that cover a minimum of 50% of
the combined principal amount of our long-term debt and MRTC's long-term debt
for a period of two years from July 29, 2005.  During October 2005, we
entered into three interest rate swap agreements to fix the interest rate on
$350.0 million of our new term loan at an effective rate of approximately
7.22% for a period of four years.  After entering into these swaps, we have


                                      28

<PAGE>



effectively fixed the interest rate on 73.7% of our new term loan and 78.1%
of our total long-term debt including our senior notes.  The interest rate on
the $125.0 million variable portion of our term loan that is effective until
January 6, 2006 is 6.59%.  Accordingly, as of October 21, 2005, our weighted
average interest rate on our new credit facility was 7.06%.

    As part of the transaction, the RTFC provided a new $75.0 million
revolving line of credit.  Our line of credit bears interest that is payable
quarterly at the RTFC's line of credit base rate plus 0.5% per annum (8.4% at
October 21, 2005).  The line of credit remains undrawn and is fully available
to us for general business purposes.

    Our new term loan has no scheduled amortization of principal until the
maturity of the credit agreement in July 2012.  However, under our credit
agreement, we are permitted to make voluntary prepayments of the term loan
and revolving line of credit without premium or penalty, other than standard
breakage costs related to any hedging obligations.  Subject to certain
conditions and exceptions, we will be required to make mandatory repayments
of borrowings under the term loan and then under the revolving credit
facility with (i) the net cash proceeds from the sale or disposition of
certain assets, (ii) the net cash proceeds from certain debt and equity
issuances and (iii) 50% of our net excess cash flow as defined in the credit
agreement.

    We are permitted under our credit agreement to use 100% of our gross
excess cash flow, as defined in the credit agreement, to redeem or repurchase
the remaining outstanding senior notes, and, subject to limitations contained
in our senior note indenture, make distributions to MRTC to be used to repay
its long-term debt.  In addition, beginning January 1, 2007, if our total
leverage ratio, as defined in the credit agreement, is between 4.5 to 1.0 and
5.0 to 1.0, MRTC may pay dividends in amounts up to 50% of gross excess cash
flow and if our total leverage ratio is below 4.5 to 1.0, MRTC may pay
dividends in amounts up to 100% of gross excess cash flow.

    Under the terms of the credit agreement, we are required to comply with
certain financial ratios and administrative and financial covenants. We are,
among other things, restricted in our ability to (i) incur additional
indebtedness, (ii) make restricted payments or pay dividends, (iii) redeem or
repurchase equity interests, (iv) make various investments or other
restricted payments, (v) create certain liens or use assets as security in
other transactions, (vi) sell certain assets or utilize certain asset sale
proceeds, (vii) merge or consolidate with or into other companies or (viii)
enter into transactions with affiliates.  At September 30, 2005, we were in
compliance with the terms of our credit agreement.

   The credit facility is secured by a first mortgage lien on our operating
assets and revenues and those of MRTC and our first-tier, wholly-owned
subsidiaries, Madison River Holdings Corp., Madison River Finance Corp. and
Madison River Communications, LLC (collectively, the "Loan Parties").  In
addition, MRTC and our first-tier, wholly-owned subsidiaries have guaranteed
the credit facility and each Loan Party has pledged the equity interests in
each wholly-owned subsidiary that it owns in support of the credit facility.

    We currently have $96.0 million of 13.25% senior notes outstanding that
mature in March 2010 and have semiannual interest payments due on March 1 and
September 1 of each year.  Using a portion of the proceeds from the new
credit facility and cash on hand, we redeemed $102.0 million of our senior
notes at a redemption price of 106.625% of the aggregate principal amount
redeemed plus accrued interest on August 29, 2005.  As discussed above, under
our new credit agreement, we have the ability to repurchase on the open
market or voluntarily redeem additional senior notes.  Accordingly, on
October 12, 2005, we issued a notice of redemption to our noteholders of our
intent to voluntarily redeem an additional $12.0 million in senior notes on
November 11, 2005 for a redemption price of 106.625% of aggregate principal
amount redeemed plus accrued interest.  Upon completion of this redemption,
we will have $84.0 million in senior notes outstanding.

    We remain subject to the terms of our indenture that governs the senior
notes and, accordingly, must comply with certain financial and administrative
covenants contained in the indenture. We are, among other things, restricted
in our ability to (i) incur additional indebtedness, (ii) pay dividends,
(iii) redeem or repurchase equity interests, (iv) make various investments or
other restricted payments, (v) create certain liens or use assets as security
in other transactions, (vi) sell certain assets or utilize certain asset sale
proceeds, (vii) merge or consolidate with or into other companies or (viii)
enter into transactions with affiliates.  At September 30, 2005, we were in
compliance with the terms of our indenture.


Minority Interest in Coastal Communications, Inc.

    As part of the consideration paid in the Coastal Communications, Inc.
acquisition in March 2000, MRTC issued to the shareholders of Coastal
Communications, Inc. (the "Coastal shareholders") 300 shares of Series A
stock and 300 shares of Series B non-voting common stock of Coastal
Communications, Inc. in the face amount of $10.0 million and $5.0 million,
respectively. The Series A and Series B stock had put and call features that
were defined


                                      29

<PAGE>



pursuant to the terms of a shareholders' agreement and were exercisable by
the holders and Coastal Communications, Inc. In April 2002, MRTC completed an
agreement with the Coastal shareholders that, among other things, modified
certain provisions of the shareholders' agreement. Under the terms of the
agreement, the Coastal shareholders exchanged certain of their equity
interests in Coastal Communications, Inc. for equity in MRTC and notes
payable from MRTC. The notes were repaid in December 2004.

    Coastal Communications, Inc. redeemed 30 shares of Series A Stock
retained by the Coastal shareholders for $33,333.33 per share, or
approximately $1.0 million, at the closing of the transaction in April 2002.
Under the terms of the amended shareholders' agreement, the Coastal
shareholders have the right to require Coastal Communications, Inc. to redeem
their remaining shares of Series A stock in increments not to exceed 30
shares at $33,333.33 per share, or an aggregate value of $1.0 million, in any
thirteen-month period. Accordingly, the Coastal shareholders put 30 shares of
Series A stock to Coastal Communications, Inc. in May 2003, June 2004 and
July 2005 and, in each case, Coastal Communications, Inc. redeemed the shares
for approximately $1.0 million shortly thereafter. The Coastal shareholders,
who continue to hold 60 shares of Series A stock, may put an additional 30
shares to Coastal Communications, Inc. in August 2006.  Under the terms of
the agreement, we may at any time require the Coastal shareholders to sell
their remaining shares of Series A stock to us for a purchase price of
$33,333.33 per share.


Deferred Income Tax Contingencies

    During 2002, we amended certain prior year income tax returns that
resulted in refunds to the Company of approximately $7.8 million. We received
the refunds in 2002 and recorded them as deferred income tax liabilities. In
the third quarter of 2003, the Internal Revenue Service (the "IRS"), as part
of an audit, verbally notified us that our position taken in the amended tax
returns would be disallowed and in the fourth quarter of 2003, we received
formal notice of such action by the IRS. The refunds impacted by this IRS
notification totaled approximately $5.1 million and these amounts continue to
be included in our deferred income tax liabilities. We believe that our
position is appropriate under current tax laws and we intend to vigorously
defend the position taken in our amended income tax returns. We continue to
accrue interest expense of approximately $0.1 million quarterly related to
these refunds until the issue is resolved. At this time, we cannot assure you
that we will prevail in our defense of our position taken in the amended
income tax returns and we are uncertain as to the amount of time it will take
to resolve. If we are not successful, we may be required to repay the amounts
received as refunds plus accrued interest.

    The remaining $2.7 million in refunds for 1998 amended income tax
returns, which were not included in the IRS notification and for which we
were advised the statute of limitations for audit adjustments had expired,
were recognized as an income tax benefit in the fourth quarter of 2003.
However, in June 2004, the Department of Justice filed suit against two of
our subsidiaries, Gulf Coast Services, Inc. and Coastal Utilities, Inc.,
claiming that these were erroneous refunds of income taxes that our
subsidiaries received which the United States of America is entitled to have
returned. The amount of alleged erroneous refunds being sought in the
lawsuits total approximately $2.9 million. In the first quarter of 2004, as
the result of certain income tax audit adjustments made related to the
examination of a separate year, we paid approximately $0.9 million of these
claims. Accordingly, to recognize our potential exposure under the lawsuits,
we accrued the remaining $2.1 million as income tax expense during the second
quarter of 2004. At the same time, we also recognized $0.4 million in
interest expense related to these alleged erroneous refunds. We believe that
our position taken in the amended income tax returns is appropriate under
current tax laws and we intend to vigorously defend against these claims.
However, if we are not successful, we may be required to repay the amounts
received as refunds plus the accrued interest and plaintiff's costs.

    During 2004, the Alabama Department of Revenue (the "ALDOR") performed an
audit of the 2002 and 2001 combined state income tax returns filed by our
subsidiary, Gulf Coast Services, Inc., with the State of Alabama.  For
2002, as permitted under Alabama's income tax regulations, Gulf Coast
Services, Inc. filed a combined return which included its consolidated
financial results as well as the financial results for certain other
subsidiaries of the Company with Alabama operations.  In March, 2005, the
ALDOR issued a Notice of Preliminary Assessment (the "Alabama Notice"), based
on its audit findings in which it contended that some of our subsidiaries
lacked the necessary nexus to be combined into our 2002 Alabama state income
tax return.  Upon further review and discussions with the ALDOR, the Company
has agreed to reverse it position regarding consolidation of certain
subsidiaries for the 2002 return only. In addition, the ALDOR has agreed to
allow an offsetting adjustment in the 2002 return that will result in no
additional payments for the 2002 tax year.   Based on this change in
position, the Company received correspondence from the ALDOR in October 2005
indicating the Preliminary Assessment had been dismissed. Our settlement with
the ALDOR does not prejudice our consolidation of these subsidiaries with
Alabama operations in subsequent returns, and since we believe our nexus
position is more favorable in 2003, we have not made any changes to the
consolidation of the subsidiaries of the Company with Alabama operations in
the 2003 return. The ALDOR has indicated that it intends review our 2003
return.  For 2003, we filed a combined return


                                      30

<PAGE>



using the same basis as 2002. As such, in the first quarter of 2005, we
accrued a contingent income tax liability of approximately $0.6 million to
recognize the additional income tax expense for 2003 that would be due if a
combined return was not filed.  We also accrued approximately $0.1 million
for potential interest expense related to this income tax assessment.  For
2004, in establishing our liability for income taxes, we did not recognize a
benefit from the filing of a combined return.  We continue to respond to the
Alabama Department of Revenue's requests for information.  At this time, we
are uncertain as to the outcome of this matter.  If we are not successful, we
may be required to pay the amount accrued as a contingent income tax
liability plus the accrued interest and our liability for state income taxes
in the state of Alabama may increase in future periods.


Capital and Liquidity Requirements

    Our working capital needs, our debt service requirements and our capital
expenditures are primarily funded with our cash flow from operations.  Our
other primary source of liquidity is our $75.0 million undrawn revolving line
of credit with the RTFC.

    On July 29, 2005, we completed a new $550.0 million credit facility with
a syndicate of banks consisting of a $475.0 million term loan and a $75.0
million revolving line of credit.  Proceeds from the $475.0 million term
loan, combined with the RTFC's redemption of our $42.2 million of
subordinated stock certificates in the RTFC, were used to retire our $417.2
million in outstanding term debt with the RTFC.  Then, on August 29, 2005,
with the remaining proceeds from the term loan and cash on hand, we redeemed
$102.0 million of our outstanding 13.25% senior notes.

    With the full repayment of our outstanding debt with the RTFC and
subsequent redemption of our senior notes, our weighted average interest rate
on our long-term debt decreased.  As of June 30, 2005, the weighted average
cost of our long-term debt was approximately 9.07%.  As of October 21, 2005,
the weighted average cost of our long-term debt decreased to approximately
8.10%, or a decrease of approximately 1.0% from our weighted average rate
before the refinancing and redemption of our senior notes.  Accordingly, the
cash we require to make the interest payments on our long-term debt will
decrease significantly from levels in prior periods.  The amount of this
decrease will depend, to an extent, upon the variability in interest rates.
In addition, we expect that our interest expense will decrease further as we
repurchase additional senior notes from our excess cash flow as permitted
under our credit agreement.  We have issued a notice of redemption to our
noteholders to redeem an additional $12.0 million of our senior notes on
November 11, 2005 at 106.625% of the aggregate principal amount redeemed plus
accrued interest.  After the refinancing and subsequent redemption of senior
notes, our outstanding long-term debt was approximately $570.2 million
compared to $613.5 million at June 30, 2005, a decrease of $43.3 million.

    In addition, by repaying the outstanding term loans to the RTFC, we have
eliminated the $9.4 million in annual scheduled principal payments required
by our long-term debt agreement with the RTFC.  Our new credit agreement does
not provide for any scheduled principal amortization payments on the new term
loan.  We do have requirements to make certain mandatory prepayments of the
term loan, including a requirement that 50% of our net excess cash flow be
used to repay the term loan.  Our net excess cash flow is our gross excess
cash flow, as defined in the credit agreement, less payments made to repay,
redeem or purchase other long-term debt and in certain instances, payments of
dividends.  In the next twelve months, we believe that we will use 100% of
our gross excess cash flow to voluntarily redeem or repay long-term debt,
primarily the senior notes, and therefore we do not anticipate making any
mandatory prepayments of the new term loan with our net excess cash flow.

    Partially offsetting the benefit of lower interest expense will be a
decrease in the amount of patronage capital dividends we receive from the
RTFC.  As a cooperative, the RTFC allocates its net margins to borrowers on a
pro rata basis based on each borrower's patronage ownership in the RTFC.  The
net margins are based on the RTFC's fiscal year which begins on June 1 and
ends on May 31.  In recent years, the Company has received an annual
patronage capital allocation from the RTFC that it records at cost.  As
determined by the RTFC's board of directors, a percentage of the patronage
capital allocations paid are retired with cash in January of each year with
the remainder being distributed in the form of patronage capital
certificates.  The patronage capital certificates will be retired for cash on
a scheduled 15-year cycle or as determined by the RTFC's board of directors.
For 2004, our allocation of patronage capital from the RTFC was $2.9 million
of which $2.0 million was retired with cash and $0.9 million was received in
patronage capital certificates in January 2005.  As we were borrowers of the
RTFC during their fiscal year ended May 31, 2005, we expect to receive our
proportionate allocation of patronage capital distributions to be made in
January 2006 by the RTFC.  In 2007, we expect to receive a prorated
allocation of patronage capital based on the period of time we were borrowers
during the RTFC's fiscal year that will end on May 31, 2006.  After receipt
of that dividend, we will not receive any future patronage capital
allocations from the RTFC.


                                      31

<PAGE>



    We also expect that as we repay our higher cost long-term debt and our
interest expense decreases, our cash paid for income taxes will increase as a
result.

    Although we anticipate using our excess cash flow to opportunistically
purchase, redeem or repay our higher cost long-term debt, we are uncertain as
to the timing and extent of these payments. Factors that will impact our
purchase, redemption or repayments, among others, are the results of our
operations and generation of cash flow from our business, market conditions
for our senior notes, other transactions that we may execute, the terms of
our new credit agreement and the terms of our senior note indenture.
Therefore, we expect that our cash balance may fluctuate from period to
period.

    As part of the proposed 2006 federal budget currently being reviewed by
Congress, certain language has been included that would allow for the
dissolution of the Rural Telephone Bank, or RTB, which may result in our
Class C shares in the RTB being redeemed for cash.  As the result of the
language in the proposed budget, the Board of Directors of the RTB, at its
August 4, 2005 meeting, voted to move forward with the liquidation and
dissolution of the RTB if the 2006 federal budget is adopted with the
proposed language included.  We currently own approximately $26.5 million in
Class C common stock in the RTB at par value.  The stock has a carrying value
of $10.1 million.  We currently believe we may receive an amount equivalent
to the par value of our investment in Class C shares of common stock if the
dissolution of the RTB does occur.  However, we are not certain that the
dissolution of the RTB will occur.  Alternatively, if the RTB is dissolved,
we cannot be certain that we will receive the full amount of the par value
for our shares until the final amount available for redemption is determined.
We will continue to monitor the developments related to the RTB.

    We currently receive annual cash dividends from the RTB on our Class C
shares.  The Board of Directors of the RTB declared a 5.74% cash dividend
payable to Class C shareholders on the par value of their stock in December
2005.  Based on the par value of the Class C shares we own, we should receive
a dividend of approximately $1.5 million in December 2005.  If the RTB is
dissolved and our shares are redeemed, we will no longer receive these cash
dividends.

    In the near term, we expect that our primary uses of cash will include:

  * repayments or redemptions of our long-term debt, including the redemption
     of $12.0 million in senior notes to take place on November 11, 2005, and
     open market purchases of our senior notes;
  * interest payments on our long-term debt;
  * payment of income taxes;
  * the maintenance and growth of our telephone plant and network
     infrastructure, including capital expenditures to improve the
     survivability of our network at our Alabama rural telephone company;
  * funding redemptions of Series A stock put to Coastal Communications, Inc.
     per the terms of a shareholders agreement with the former shareholders
     of Coastal Utilities, Inc.;
  * the maintenance, upgrade and integration of operating support systems and
     other automated back office systems;
  * sales and marketing expenses;
  * corporate overhead; and
  * personnel and related expenses.

    We currently estimate that capital expenditures in 2005 will be
approximately $17.3 million, or an increase of approximately $4.0 million
from our prior estimates.  Our estimate of capital expenditures includes
approximately $4.0 million in additional capital expenditures in our Alabama
rural telephone company to add significantly more high-capacity fiber optic
transport lines using a network architecture that will enhance network
survivability and to repair storm damage to our network sustained as a result
of Hurricane Katrina in August 2005.  The additional fiber will strengthen
our ability to sustain service to our customers through catastrophic storms
and will also create a dynamic network platform for providing high bandwidth
services to our customers in Alabama.  The fiber deployment will include
"intelligent" electronics and the network will be designed with "ring"
architecture so that if a portion of the network is damaged, the network will
immediately sense the damage and automatically route traffic in another
direction.  These enhancements will make our network highly resistant to
outages from storms or other network disruptions.  Our estimate also includes
approximately $0.6 million in capital expenditures for two exchanges we
acquired in April 2005.

    For 2004, our capital expenditures were approximately $14.6 million,
which included approximately $2.6 million in capital expenditures to replace
certain telephone and plant equipment, primarily our transmission and
distribution facilities used to serve the coastal areas of our RLEC
operations in Alabama, as a result of damages from Hurricane Ivan.  For the
years ended December 31, 2003 and 2002, our capital expenditures were


                                      32

<PAGE>



approximately $12.2 million and $12.3 million, respectively.  Our use of cash
for capital expenditures in recent years was significantly less than we had
incurred in years prior to 2002. This is a result of several factors. First,
we invested a significant amount in capital additions during 2000 and 2001 to
build-out and enhance our telephone plant and network facilities in our
markets. Absent major changes in the technology that we employ, we believe
that we have facilities in place capable of providing a high level of service
to our customers without significant alterations or enhancements. A large
portion of our capital expenditures in 2005 and 2004 have been directed
toward maintaining our existing facilities. Second, we have experienced
slower growth in recent quarters for our RLEC operations including losses in
the number of voice access lines we serve. In addition, we have not expanded
our edge-out services into any new markets, nor do we have any current
intentions to expand into new markets, and our existing edge-out operations
have not demonstrated any growth as part of our business plan to generate
sustainable cash flow. Therefore, there is minimal demand currently to expand
our telephone plant or network facilities. In 2004 and 2005, the demand for
use of capital in the expansion of our telephone plant and network facilities
has been assessed and will continue to be assessed, in part, using factors
such as the increase in demand for access lines and communications services
and the introduction of new technologies that will provide an appropriate
return on capital invested. We recently entered into an agreement with the
National Rural Telecommunications Cooperative that allows us to offer DIRECTV
satellite television service to our customers. This agreement will not
require us to make any significant capital expenditures to provide this
service.

    Effective January 1, 2005, we converted from being treated as a
partnership for federal and state income tax purposes to a C corporation.
Accordingly, rather than passing through our income, losses and credits to
MRTC, we will begin filing a consolidated federal income tax return with our
subsidiaries pursuant to tax sharing agreements we will enter into with those
subsidiaries.  In addition, we will begin filing the appropriate state income
tax returns.  Prior to this conversion, our corporate subsidiary, MRH, filed
a consolidated federal income tax return on behalf of itself and its
corporate subsidiaries.  We do not expect this conversion will have a
material impact on financial position, results of operations or cash flows
though we do anticipate that the amount of cash paid for income taxes will
increase as the result of the decrease in our interest expense from our debt
refinancing.

    Based on our business plan, we currently project that cash and cash
equivalents on hand, available borrowings under our $75.0 million revolving
line of credit and our cash flow from operations will be adequate to meet our
foreseeable operational liquidity needs for the next 12 months. However, our
actual cash needs may differ from our estimates, and those differences could
be material. Our future operating cash requirements will depend on many
factors, including, among others:

  * the outcome of current litigation with the Department of Justice
     regarding the claim that two of our subsidiaries received erroneous
     refunds;
  * the duration of the troop deployment at the military bases in Georgia;
  * the extent of any further hurricane-related damages to any of our
     operating companies;
  * the extent to which we consummate any significant additional
     acquisitions;
  * our success in maintaining a net positive cash flow in our edge-out
     operations;
  * the demand for our services in our existing markets;
  * the increase in competitive services in our existing markets for voice
     and broadband services;
  * our ability to acquire, maintain, develop, upgrade and integrate the
     necessary operating support systems and other back office systems; and
  * regulatory, technological and competitive developments.

    To the extent that our business plans or projections change or prove to
be inaccurate, we may require additional financing or require financing
sooner than we currently anticipate. Sources of additional financing may
include commercial bank borrowings, including additional borrowings under our
new credit facilities, sales of non-strategic assets, vendor financing or the
private or public sales of equity and debt securities. We cannot assure you
that we will generate sufficient cash flow from operations in the future or
that future borrowings or other financings will be available to us in amounts
sufficient to provide adequate working capital, service our indebtedness,
make anticipated capital expenditures or pay income taxes. Failure to obtain
adequate financing, if necessary, could require us to significantly reduce
our operations or level of capital expenditures which could have a material
adverse effect on our financial condition or results of operations.

    Under the terms of MRTC's Operating Agreement, at any time on or after
January 16, 2006, certain members may require MRTC to redeem all of their
Class A units at an amount equal to the fair market value of the units. Upon
written notice to our board from a member exercising its put rights, MRTC
will have 120 days to purchase the member's units for cash. To the extent
that cash is not available or MRTC is not permitted to make such payments,
MRTC may issue notes to the member, with such notes bearing interest at the
prime rate, until the notes can be


                                      33

<PAGE>



retired for cash.  Due to restrictive covenants in our debt agreements, we do
not believe exercise of the put rights is probable.  However, if such put
rights are exercised by any of our members, we may be required to fund this
obligation of MRTC.  The holders of MRTC's Class B, Class C and Class D units
have no rights to require the redemption of those units.


Proposed Initial Public Offering of Common Stock by Madison
Communications Corp. and Related Transactions

    On December 23, 2004, Madison River Communications Corp., an entity
formed to serve as the successor to Madison River Telephone Company, LLC, our
parent, filed a Registration Statement on Form S-1 with the SEC for the
purpose of registering its common stock in connection with an initial public
offering. The Form S-1 has not yet become effective. These securities may not
be sold nor may offers to buy be accepted prior to the time the Form S-1
becomes effective. This Quarterly Report on Form 10-Q/A shall not constitute
an offer to sell or the solicitation of an offer to buy nor shall there by
any sale of these securities in any state in which such offer, solicitation
or sale would be unlawful prior to registration or qualification under the
securities laws of any such state.

    The consummation of the initial public offering is subject to various
contingencies, including market conditions.  We continue to keep our Form S-1
in the registration process but completion of the offering is pending
improvement in market conditions.  There can be no assurance that the initial
public offering and the related transactions will be completed on the terms
described in the Form S-1 or at all.


ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

    Although we invest our short-term excess cash balances, the nature and
quality of these investments are restricted under our internal investment
policies and covenants under our credit agreement and senior note indenture.
Investments we are permitted to make are limited primarily to U.S. Treasury
agreement and agency securities, certain time deposits and high quality
repurchase agreements and commercial paper.  We do not invest in any
derivative or commodity type instruments. Accordingly, we are subject to
minimal market risk on our investments.

    As of September 30, 2005, our outstanding long-term debt consists of a
$475.0 million term loan bearing a weighted average interest rate of 7.06% as
of October 21, 2005 and $96.0 million of senior notes with a stated fixed
interest rate of 13.25%.  We have entered into interest rate swap agreements
with three banks to fix the interest rate on $350.0 million of our term loan
at an effective interest rate of 7.22% for a period of four years.
Therefore, $125.0 million of our term debt remains variable and subject to
interest rate risk if interest rates rise.  A one percent increase in
interest rates would result in an increase in our interest expense of
approximately $1.3 million.  We are not subject to interest rate risk on our
senior notes.

    As discussed above, we have entered into interest rate swap agreements to
manage our exposure to fluctuations in interest rates on our variable rate
indebtedness.  Each floating rate payor under the interest rate swap
agreements is a nationally recognized commercial bank, which has been
accorded ratings similar to other large commercial banks by primary rating
agencies. We will periodically monitor these credit ratings. While we may be
exposed to losses due to non-performance of the bank counterparties, we
consider the risk remote and do not expect the settlement of this transaction
to have a material effect on our financial condition or results of
operations.



                                      34

<PAGE>


ITEM 4 - CONTROLS AND PROCEDURES

(a) Disclosure Controls and Procedures

    We maintain disclosure controls and procedures that are designed to
ensure that material information required to be disclosed in its reports
under the Securities and Exchange Act of 1934, as amended, (the "Exchange
Act") is recorded, processed, summarized and reported within the time periods
specified in the SEC's rules and forms, and that such information is
accumulated and communicated to our management, including our Chief Executive
Officer and Chief Financial Officer, as appropriate to allow timely decisions
regarding required disclosure. In designing and evaluating the disclosure
controls and procedures, management recognized that any controls and
procedures, no matter how well designed and operated, can provide only a
reasonable assurance of achieving the desired control objectives.

    Subsequent to filing our Form 10-Q for the quarter and nine months ended
September 30, 2005, management determined that our consolidated financial
statements and other financial information for fiscal years 1998 through 2004
and for the previously issued fiscal year 2005 interim periods should be
restated to correct the accounting for two errors.  First, certain incentive
compensation expenses, primarily for awards granted to certain employees
under our long-term incentive plan (the "LTIP") that were expensed and
recognized as a fixed obligation of the Company.  The LTIP should have been
accounted for as an equity-based plan following the guidelines of Accounting
Principles Board Opinion No. 25, Accounting for Stock Issued to Employees.
Since payment of these incentive awards is contingent on a future liquidity
event occurring and this type of event is deemed to be not probable of
occurring, per the guidance of Emerging Issues Task Force Issue No. 96-5,
Recognition of Liabilities for Contractual Termination Benefits or Changing
Benefit Plan Assumptions in Anticipation of the Business Combination, the
Company determined that no compensation expense should have been recorded for
the awards in the affected periods.  Second, we determined that the
presentation of accumulated other comprehensive loss, which consists of the
additional minimum pension liability, should have been presented net of
applicable income taxes in accordance with Financial Accounting Standards
Statement No. 130, Reporting Comprehensive Income. We corrected this
presentation by netting the income tax benefit against the additional minimum
pension liability with a corresponding decrease in long-term deferred income
tax liabilities.

    These restatements led management to conclude that we had a material
weakness in our internal control over financial reporting because the
controls over the analysis of the LTIP agreement and the presentation of our
accumulated other comprehensive loss and the relevant accounting guidance did
not result in the correct application of generally accepted accounting
principles.

    Our management, with the participation of our Chief Executive Officer and
Chief Financial Officer, has re-evaluated the effectiveness of our disclosure
controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-
15(e) under the Exchange Act as of September 30, 2005.  Based on that
evaluation and due to the identification of a material weakness in our
internal control over financial reporting, our Chief Executive Officer and
Chief Financial Officer have concluded that our disclosure controls and
procedures were not effective as of September 30, 2005.

(b) Internal Control Over Financial Reporting

    There were no changes in internal controls during the quarter ended
September 30, 2005.  However, in connection with the restatements of the
Company's consolidated financial statements for the fiscal years 1998 through
2004 and for the previously issued fiscal year 2005 interim periods, as fully
described in Note 11 of the condensed consolidated financial statements
included in this Amendment No. 1 to Form 10-Q for the quarter and nine months
ended September 30, 2005, management determined that the material weakness
described above existed as of September 30, 2005 and has, as a result,
effected changes to the Company's internal control over financial reporting
subsequent to the period covered by this report, that have materially
affected the Company's internal control over financial reporting.  The
remediation action included enhancing and strengthening the process used to
interpret new accounting pronouncements, related interpretations and
supporting documentation, as well as the process of selection, review and
assessment of the accounting policies used.  We are confident that, as of the
date of this filing, we have fully remediated the material weakness in our
internal control over financial reporting as described above.



                                      35

<PAGE>



                                   Part II

Item 6.  EXHIBITS

  (a)  Exhibits

    Exhibit
    Number                            Description
    -------        ----------------------------------------------------------
     31.1          Certification of Chief Executive Officer of Madison River
                   Capital, LLC pursuant to Rule 13a-14(a)/Rule 15d-14(a) of
                   the Securities Exchange Act of 1934, as amended

     31.2          Certification of Chief Financial Officer of Madison River
                   Capital, LLC pursuant to Rule 13a-14(a)/Rule 15d-14(a) of
                   the Securities Exchange Act of 1934, as amended

     32.1          Certification of Chief Executive Officer of Madison River
                   Capital, LLC pursuant to 18 U.S.C. Section 1350, as
                   adopted pursuant to Section 906 of the Sarbanes-Oxley Act
                   of 2002

     32.2          Certification of Chief Financial Officer of Madison River
                   Capital, LLC pursuant to 18 U.S.C. Section 1350, as
                   adopted pursuant to Section 906 of the Sarbanes-Oxley Act
                   of 2002


                                   SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                      MADISON RIVER CAPITAL, LLC

Date:  March 31, 2006                 /s/  PAUL H. SUNU
                                      ---------------------------------------
                                      Name:  Paul H. Sunu
                                      Title:  Managing Director, Chief
                                              Financial Officer and Secretary

                                     36




<PAGE>


                                EXHIBIT INDEX

    Exhibit
    Number                            Description
    -------     -------------------------------------------------------------

     31.1       Certification of Chief Executive Officer of Madison River
                Capital, LLC pursuant to Rule 13a-14(a)/Rule 15d-14(a) of the
                Securities Exchange Act of 1934, as amended

     31.2       Certification of Chief Financial Officer of Madison River
                Capital, LLC pursuant to Rule 13a-14(a)/Rule 15d-14(a) of the
                Securities Exchange Act of 1934, as amended

     32.1       Certification of Chief Executive Officer of Madison River
                Capital, LLC pursuant to 18 U.S.C. Section 1350, as adopted
                pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

     32.2       Certification of Chief Financial Officer of Madison River
                Capital, LLC pursuant to 18 U.S.C. Section 1350, as adopted
                pursuant to Section 906 of the Sarbanes-Oxley Act of 2002







                                      37

<PAGE>