UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWASHINGTON, D. C. 20549

---

FORM 10-K

|(Mark One)                                   |                                                                                         
|-------------------------------------------- | ----------------------------------------------------------------------------------------
|ý                                            | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934    
|For the fiscal year ended December 31, 2004 
|or                                          
|o                                            | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|For the transition period from            to

Commission file number 1-32362

---

OTELCO INC.(Exact Name of Registrant as Specified in Its Charter)

|Delaware                                                          |  | 52-2126395                          
|----------------------------------------------------------------- |  | ------------------------------------
|(State or Other Jurisdiction of
Incorporation or Organization)    |  | (I.R.S. Employer Identification No.)
|505 Third Avenue East, Oneonta, Alabama                           |  | 35121                               
|(Address of Principal Executive Offices)                          |  | (Zip Code)                          
|Registrant's telephone number, including area code:(205) 625-3574

Securities registered pursuant to Section 12(b) of the Act:

|Title of Each Class                                                                                                 |  | Name and Exchange on which Registered
|------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------
|Income Deposit Securities, each representing shares of Class A Common Stock, and Senior Subordinated Notes due 2019 |  | American Stock Exchange              

Securities
registered pursuant to Section 12(g) of the Act:None

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 than the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
90 days. Yes ý    No o

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S K (§229.405 of this chapter) is not contained
herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. o

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

The aggregate market value of the Income Deposit Securities (IDSs) held by non-affiliates of the registrant as of December 31, 2004 (the last
day of the registrant's most recently completed fiscal year) was approximately $151.9 million. Each IDS represents one share of Class A common stock, par value $0.01 per share, and $7.50
principal amount of senior subordinated notes due 2019. In determining the market value of the registrant's IDSs held by non-affiliates, IDSs beneficially owned by directors, officers and
holders of more than 10% of the registrant's IDSs have been excluded. This determination of affiliate status is not necessarily a conclusive determination for other purposes. The registrant did not
have publicly traded voting or non-voting common equity as of the last business day of its most recently completed second fiscal quarter.

As
of March 28, 2005, the registrant had 9,676,733 shares of Class A common stock, par value $0.01 per share, outstanding and 544,671 shares of Class B common stock,
par value $0.01 per share, outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

Certain information required by Part III of this report is incorporated by reference from the registrant's proxy statement to be filed pursuant to
Regulation 14A with respect to the registrant's 2005 annual meeting of stockholders.



---



|PART I   |  |                                                                                                
|-------- |  | -----------------------------------------------------------------------------------------------
|Item 1.  |  | Business.                                                                                      
|Item 2.  |  | Properties.                                                                                    
|Item 3.  |  | Legal Proceedings.                                                                             
|Item 4.  |  | Submission of Matters to a Vote of Security Holders.                                           
|         |  | Executive Officers of the Registrant.                                                          
|PART II  |  |                                                                                                
|Item 5.  |  | Market for Registrant's Common Equity and Related Stockholder Matters.                         
|Item 6.  |  | Selected Financial Data.                                                                       
|Item 7.  |  | Management's Discussion and Analysis of Financial Condition and Results of Operations.         
|Item 7A. |  | Quantitative and Qualitative Disclosures About Market Risk.                                    
|Item 8.  |  | Financial Statements and Supplementary Data.                                                   
|Item 9.  |  | Changes in and Disagreement with Accountants on Accounting and Financial Disclosure.           
|Item 9A. |  | Controls and Procedures.                                                                       
|Item 9B. |  | Other Information.                                                                             
|PART III |  |                                                                                                
|Item 10. |  | Directors and Executive Officers of the Registrant.                                            
|Item 11. |  | Executive Compensation.                                                                        
|Item 12. |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
|Item 13. |  | Certain Relationships and Related Transactions.                                                
|Item 14. |  | Principal Accountant Fees and Services.                                                        
|PART IV  |  |                                                                                                
|Item 15. |  | Exhibits, Financial Statement Schedules.                                                       

---





Unless the context otherwise requires, the words "we", "us", "our", "the company" and "Otelco" refer to Otelco Inc., a Delaware
corporation.

FORWARD-LOOKING STATEMENTS

The report contains forward-looking statements that are subject to risks and uncertainties. Forward-looking statements give our current expectations relating to
our financial condition, results of operations, plans, objectives, future performance and business. These statements may include words such as "anticipate," "estimate," "expect," "project," "plan,"
"intend," "believe" and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events. These
forward-looking statements are based on assumptions that we have made in light of our experience in the industry in which we operate, as well as our perceptions of historical trends, current
conditions, expected future developments and other factors we believe are appropriate under the circumstances. Although we believe that these forward-looking statements are based on reasonable
assumptions, you should be aware that many factors could affect our actual financial condition or results of operations and cause actual results to differ materially from those in the forward-looking
statements. These factors include, among other things, those discussed under the caption "Risk Factors Affecting Our Operating Performance" in Item 7A.

2

---



PART I

Item 1.    Business

History

We were formed for the purpose of operating and acquiring rural local exchange carriers or RLECs. Since 1999, we have acquired five RLEC businesses, four of which
serve contiguous territories in north central Alabama, and one which serves a portion of central Missouri. The company completed an initial public offering of income deposit securities in
December 2004 at which time it converted from a Delaware limited liability company into a Delaware corporation and changed its name to Otelco Inc.

The
following table shows the aggregate number of our access line equivalents, cable television, long distance, and dial-up Internet customers as of December 31, 2004:

Access line equivalents

37,139Long distance customers

13,641Cable television customers

3,959Dial-up Internet customers

15,348


The
five companies we acquired can trace their history as local communications providers as far back as the early 1900s. We are able to leverage our long-standing
relationship with our local service customers by offering them a broad suite of telecommunications and information services, such as long distance, Internet access and cable television, thereby
increasing customer loyalty and average revenue per access line.

Our
rural local exchange carriers have historically experienced stable operating results and strong cash flows and operate in supportive regulatory environments. Each of our rural local
exchange carriers qualifies as a rural telephone company under the federal Communications Act of 1934, so we are currently exempt from certain costly interconnection requirements imposed on incumbent
or historical local telephone companies, or incumbent local exchange carriers, by the Communications Act. This exemption helps us maintain our strong competitive position. Direct competition is
typically limited because rural local exchange carriers primarily serve low customer density communities with
predominantly residential customers, and the cost of operations and capital investment requirements for new entrants is high.

Otelco Telephone.On January 5, 1999, we, through Otelco Telephone LLC, or Otelco Telephone, acquired certain
telecommunications businesses from Oneonta Telephone Company, Inc., a rural local exchange carrier that serves a portion of Blount County in Alabama. In connection with the transaction, we
acquired 8,127 access line equivalents.

Hopper.On September 30, 1999, we acquired Hopper Telecommunications Company, Inc., or Hopper, a rural local
exchange carrier that serves portions of Blount and Etowah counties in Alabama. In connection with the transaction, we acquired 3,827 access line equivalents.

Brindlee Mountain.On July 19, 2000, we acquired Brindlee Mountain Telephone Company, or Brindlee, a rural local
exchange carrier that serves portions of Marshall, Morgan, Blount and Cullman counties in Alabama. In connection with the transaction, we acquired 14,013 access line equivalents.

Blountsville.On June 30, 2003, we acquired Blountsville Telephone Company, Inc., or Blountsville, a rural
local exchange carrier that serves portions of Blount county in Alabama. In connection with the transaction, we acquired 4,080 access line equivalents.

3

---



Mid-Missouri.On December 21, 2004, at the time of our initial public offering, we acquired
Mid-Missouri Telephone Company, or Mid-Missouri Telephone, a rural local exchange carrier that serves portions of Cooper, Moniteau, Morgan, Pettis and Saline counties in
central Missouri, from an affiliate of certain of then existing equity investors. In connection with the transaction, we acquired approximate 4,585 access line equivalents.

Service Offerings

The following table reflects the percentage of total revenues derived from each of our service offerings for the year ended December 31, 2004:

Revenue Mix

Source of RevenueLocal Service

37.6
%Network access

44.5Long distance and other telephone services

7.1Cable television

4.9Internet

5.9Total

100.0
%




We are the sole provider of wireline telephone services in the territories served by our five rural local exchange carriers. Local services enable customers to
originate and receive telephone calls within a defined exchange area, or territory. The maximum amount that we can charge a customer for local services in Alabama and Missouri is regulated by the
Alabama Public Service Commission, or APSC, and the Missouri Public Service Commission, or MPSC, respectively.

Revenue
derived from local services includes monthly recurring charges for access lines providing local dial tone and calling features, including caller identification, call waiting,
call forwarding and voicemail.
We provide local services on a retail basis to residential and business customers, in most cases for a fixed monthly charge that varies by the selected features.



Network access revenue relates primarily to services provided by us to long distance carriers (also referred to as interexchange carriers) in connection with
their use of our facilities to originate and terminate interstate and intrastate long distance, or toll, telephone calls. As toll calls are generally billed to the customer originating the call,
network access charges are applied in order to compensate each telecommunications company providing services relating to the call. Network access charges apply to both interstate and intrastate calls.
Our network access revenues also include revenues we receive from wireless carriers for originating or terminating their calls on our networks pursuant to our interconnection agreements with those
wireless carriers. Hopper, Blountsville and Mid-Missouri Telephone also receive Universal Service Fund High Cost, or USF HC, revenue which is included in our reported network access
revenue.

Intrastate
Access Charges.    We generate intrastate access revenue when a long distance call involving one of our RLECs and a long distance carrier is originated and
terminated within the same state. The interexchange carrier pays us an intrastate access payment for either terminating or originating the call. We record the details of the call through our carrier
access billing system. Our

4

---



access
charges for our intrastate access services are set by the APSC with respect to our Alabama rural local exchange carriers and by the MPSC with respect to Mid-Missouri Telephone.

Interstate
Access Charges.    We generate interstate access revenue when a long distance call originates from an area served by one of our rural local exchange carriers and
terminates in a local calling area outside of that state, or vice versa. We bill interstate access charges in a manner similar to intrastate access charges. Our interstate access charges are regulated
by the Federal Communications Commission, or FCC, through our participation in tariffs filed by the National Exchange Carriers Association, or NECA. The FCC regulates the prices local exchange
carriers charge for access services in three ways: price caps, rate-of-return and average schedule. None of our rural local exchange carriers is a price cap carrier for
purposes of interstate network access regulation. Mid-Missouri Telephone, Hopper and Blountsville are rate-of-return carriers, and Otelco Telephone and Brindlee are
average schedule carriers. Interstate access revenue for rate-of-return carriers is based upon an FCC regulated rate-of-return currently authorized at
up to 11.25% on investment and recovery of operating expenses and taxes, in each case solely to the extent related to interstate access. Average schedule carriers share in a settlement process
pursuant to which such carriers receive a portion of a pool of revenue based upon their individual cost of providing interstate access relative to an average of a statistical sample of other carriers'
costs. The tariffs for
average schedule carriers are developed to yield a return of up to 11.25% on the participating carriers' investment, and to cover their operating expenses and taxes, in each case solely to the extent
related to interstate access.

Federal
Universal Service Fund High Cost Revenue.    Hopper, Blountsville and Mid-Missouri Telephone recover a portion of their costs through the USF HC, which is
regulated by the FCC and administered by the Universal Service Administrative Company or USAC, a non-profit organization. Based on historic and other information, a nationwide average cost
per loop is determined by USAC. Any incumbent local exchange carrier whose individual cost per loop exceeds the nationwide average by more than 15% qualifies for USF HC support. Although all of our
rural local exchange carriers have been designated as eligible telecommunications carriers or ETCs, Otelco Telephone and Brindlee do not receive USF HC support because their cost per loop does not
exceed the national average. The USF HC, which is funded by assessments on all United States telecommunications carriers as a percentage of their revenue from end-users of interstate and
international service, distributes funds to our participating RLECs based upon their respective costs for providing local services. USF HC payments are received monthly.

Transition
Service Fund Revenue.    Otelco Telephone, Hopper, Brindlee, and Blountsville recover a portion of their costs through the Transition Service Fund, or TSF, which is
administered by the APSC. All interexchange carriers originating or completing calls in Alabama contribute to the TSF on a monthly basis, with the amount of each carrier's contribution calculated
based upon its relative originating and terminating minutes of use compared to the aggregate originating and terminating minutes of use for all telecommunications carriers participating in the TSF.
The TSF reduces the vulnerability of our Alabama rural local exchange carriers to a loss of access and interconnection revenue. TSF payments are received monthly.



We offer long distance telephone services to our local telephone customers. The majority of our long distance revenue is derived from reselling long distance
services purchased from a long distance provider. At December 31, 2004, approximately 40.5% of our access lines subscribed to our long distance services. We intend to continue to expand our
long distance business within our rural local exchange carrier territories, principally through marketing to our local telephone customers.

We
derive revenue from other telephone related services, including leasing, selling, installing, maintaining and repairing customer premise telecommunications equipment, pay telephone
service and

5

---



the
publication of local telephone directories in certain of our rural local exchange carrier territories. We also provide billing and collection services for interexchange carriers through negotiated
billing and collection agreements for certain types of toll calls placed by our local customers.



We provide cable television services over networks with 750 MHz of transmission capacity in the towns of Bunceton and Pilot Grove in Missouri, and in portions of
Blount and Etowah counties in Alabama. Our cable television packages offer from 59 to 184 channels, depending upon the location in which the services are offered. We intend to expand our cable
services selectively by extending our cable networks into areas adjacent to our existing cable network facilities within our telephone service area. With this strategy, we believe we will be able to
capture additional customers with minimal capital expenditures. Of the 8,169 homes we pass, we are the cable television provider to approximately 4,000 of these homes.



We provide two forms of Internet access to our customers: high-speed and dial-up. High-speed Internet access is provided via
DSL or cable modems, depending upon the location in which the service is offered. We charge our Internet customers a flat rate for unlimited Internet usage and a premium for high-speed
Internet services. We are able to provide high-speed Internet access to a majority of our access lines. We intend to expand the availability of our high-speed Internet services
as warranted by customer demand by installing additional DSL equipment at certain switching locations. In Missouri, we also offer internet services outside of but adjacent to our telephone service
area.

Network Assets

Our telephone networks include carrier grade advanced switching capabilities provided by four digital switches, fiber rings and network software, all of which
meet industry standards for service integrity, redundancy, reliability and flexibility. Our networks enable us to provide switched wireline telephone services and other calling features, long distance
services and Internet access services through dial-up, DSL and cable modems. As of December 31, 2004, our networks included the following elements, all of which are owned by us:



Our
cable television networks in Alabama and Missouri provide cable television and cable modem services with approximately 80 route miles of fiber optic cable and approximately 285 route
miles of coaxial cable in Alabama and approximately 10 route miles of coaxial cable in Missouri, each of which has been upgraded to a transmission capacity of 750 MHz.

Sales, Marketing & Customer Service

Our marketing approach emphasizes locally managed, customer-oriented sales, marketing and service. We believe we are able to differentiate ourselves from our
competition by providing a superior level of service in our territories. We believe that most telecommunications companies devote their resources and attention primarily toward customers in more
densely populated markets, thereby providing relatively poor service to rural customers.

Each
of our rural local exchange carriers has a long history in the communities it serves, which has helped to enhance our reputation among local residents by fostering familiarity with
our products and

6

---



level
of service. To demonstrate our commitment to the markets we serve, we maintain local offices in most of the population centers within our service territories. While customers have the option of
paying their bills by mail or automatic withdrawal from their bank account, a substantial portion of the customer base elects to pay their monthly bill in person at the local office. This provides us
with an opportunity to directly market our services to our existing customers. These offices typically are staffed by local residents and provide sales and customer support services in the community.
Local offices facilitate a direct connection to the community, which we believe improves customer satisfaction and enhances our reputation with local residents. We also build upon our strong
reputation by participating in local activities, such as local fund raising and charitable events for schools and community organizations and by airing local interest programs on our local access
community cable channels.

In
order to capitalize on the strong branding of each of our rural local exchange carriers, while simultaneously establishing and reinforcing the "Otelco" brand name across our Alabama
and Missouri territories, we identify each of our rural local exchange carriers as a division of Otelco. In each territory, both the name of the local rural local exchange carrier and the name of
Otelco appear on the customers' bills and our marketing materials. Part of our strategy is to increase customer loyalty and strengthen our brand name by deploying new technologies and by offering
comprehensive bundling of services, including dial-up and high-speed Internet access, cable television, long distance and a full array of calling features. In addition, we
believe that our ability to provide our customers with a single, unified bill for all of our services is a major competitive advantage and helps to enhance customer loyalty.

Prior
to their acquisition by us, many of our rural local exchange carriers had not engaged in significant sales and marketing activities. Upon their acquisition, we have provided
additional sales and marketing support that has enhanced the introduction of new services and the continued marketing of existing services and products.

Competition



We believe that many of the competitive threats now confronting larger telephone companies do not currently exist in our rural local exchange carrier service
areas. Our rural local exchange carriers have never experienced wireline telephone competition because the demographic characteristics of rural telecommunications markets generally would require
significant capital investment to offer competitive wireline telephone services with low potential revenues. For instance, the per minute cost of operating both telephone switches and interoffice
facilities is higher in rural areas than in urban areas, because rural local exchange carriers typically have fewer, more geographically dispersed customers and lower calling volumes. Furthermore, the
distance from the telephone switch to the customer is typically longer in rural areas, which results in increased distribution facilities costs that tend to discourage wireline telephone competitors
from entering territories serviced by rural local exchange carriers. As a result, rural local exchange carriers generally do not face the threat of significant wireline telephone competition. However,
in the future, we may face direct competition from new market entrants, such as providers of wireless broadband or voice over electric lines, and indirect competition such as voice over Internet
protocol, or VoIP.

We
currently qualify for the rural exemption from certain interconnection obligations which support industry competition, including obligations to provide services for resale at
discounted wholesale prices and to offer unbundled network elements. If the APSC or MPSC terminates this exemption for our rural local exchange carriers, we may face competition from resellers and
other wireline carriers.

In
our markets, we face competition from wireless carriers. To date, we do not believe that we have experienced any significant decrease in access lines as a result of customers
switching their

7

---



residential
wireline telephone service to a wireless service. Although we believe we have experienced a minor decrease in our minutes of use primarily due to flat rate "free minutes and long distance
calling offers" from certain wireless carriers, we have also experienced an increase in network access revenue associated with terminating wireless calls on our telephone network. We do not expect
wireless technology to represent a meaningful threat to our business in the near term due in part to the topography of our telephone territories and the inconsistent wireless coverage that has
resulted therefrom to date. However, as wireless carriers continue to build-out their networks, we may experience increased competition from this technology. The FCC has recently adopted
regulations requiring wireline telephone carriers to provide portability of telephone numbers to wireless carriers, which may increase the competition we face from wireless carriers. Our rural local
exchange carriers are currently capable of providing portability of telephone numbers to wireless carriers. The MPSC has ruled that the cellular carrier must provide and pay for the necessary
transport to implement a customer's request for wireline to wireless portability.

In
addition, under the Communications Act, a competitor can obtain USF HC support if a state public service commission (or the FCC in certain instances) determines that it would be in
the public interest and designates such competitor as an ETC. While access to USF HC support by our competitors does not significantly reduce our current USF HC revenue, such economic support could
facilitate competition in our rural local exchange carrier territories, particularly from wireless carriers. To date, no other telecommunications carriers receive USF HC funds within our rural local
exchange carrier territories, although three wireless carriers have applied for ETC status in our Alabama territories. In Missouri, one wireless carrier applied for ETC status and was denied by the
MPSC.



The long distance market is highly competitive in all of our rural local exchange carrier territories. We compete with major national and regional interexchange
carriers, including AT&T Corp., MCI, Inc. and Sprint Corporation as well as wireless carriers, and other service providers. However, we believe that our position as the rural local exchange
carrier in our territories, our long-standing local presence in our territories and our ability to provide a single, unified bill for all of our services, are major competitive advantages.
At December 31, 2004, customers with approximately 40.5% of our access lines subscribed to our long distance services. Most of these customers added our long distance services since our
acquisition of the related rural local exchange carrier.



We offer cable television services in select areas of our territories. In the northern portion of our Alabama territory, Charter Communications, Inc.
provides cable service, passing about 10,000 of our subscribers. In addition, in all of our cable television territories, we compete against digital broadcast satellite providers including EchoStar
Communications Corporation and DirecTV, Inc.



Competition in the provision of Internet services currently comes from alternative dial-up and high-speed Internet service providers.
Individual competitors vary on a market-to-market basis and include Mindspring Enterprises, Inc., Charter Communications, Inc. and a number of small, local
competitors. At December 31, 2004, we provided Internet services to approximately 21% of our access lines. In Missouri, we also provide Internet services outside our telephone services
territory.

8

---





Information Technology and Support Systems

We have an integrated software system that functions as an operational support and customer care/billing system. Our system includes automated provisioning and
service activation, mechanized line record and trouble reporting. These services are provided through the use of licensed third-party software. By utilizing an integrated software system, we are able
to reduce individual company costs and standardize functions resulting in greater efficiencies and profitability.

Our
system allows us to provide a single, unified bill for all our services which we believe is a significant competitive advantage. Additionally, our system provides us an extensive
database that enables us to gather detailed marketing information in our service territory. This capability allows us to market new services as they become available to particular customers.

Environment

We are subject to various federal, state and local laws relating to the protection of the environment. We believe that we are in compliance in all material
respects with all such laws. The environmental compliance costs incurred by us to date have not been material, and we currently have no reason to believe that such costs will become material in the
foreseeable future.

Employees

As of December 31, 2004, we employed a total of approximately 142 full-time employees. None of our employees are members of, or are represented
by, any labor union or other collective bargaining unit. We consider our relations with our employees to be good.

Available Information

Under the Securities Exchange Act of 1934, we are required to file annual, quarterly and current reports, proxy and information statements and other information
with the Securities and Exchange Commission, or SEC. You may read and copy any document we file with the SEC at the SEC's Public Reference Room at 450 Fifth Street, N.W., Washington, D.C. 20549.
Please call the SEC at 1-800-SEC-0330 for further information about the public reference room. The SEC maintains a web site at http://www.sec.gov that contains
reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC. We file electronically with the SEC.

We
make available, free of charge, through the investor relations section of our web site, our reports on Forms 10-K, 10-Q and 8-K, and amendments to
those reports, as soon as reasonably practicable after they are filed with the SEC. The address for our web site ishttp://www.otelco.net.

Our
Code of Ethics applies to all of our employees, officers and directors, including our chief executive officer and our chief financial officer and principal accounting officer. The
full text of the Code of Ethics is available at the investor relations section of our web site,http://www.otelco.net. We intend to disclose any
amendment to, or waiver from, a provision of the Code of Ethics that applies to our chief executive officer or chief financial officer and principal accounting officer in the investor relations
section of our web site.

The
information contained on our web site is not part of, and is not incorporated in, this or any other report we file with or furnish to the SEC.

Item 2.    Properties

Our property consists primarily of land and buildings, central office equipment, telephone lines and related equipment. Our telephone lines include aerial and
underground cable, conduit, poles and wires. Our central office equipment includes digital switches and peripheral equipment. We own

9

---



substantially
all our real property, including our head office. We also lease certain of our real property, including land in Oneonta, Alabama, pursuant to a long-term, renewable lease.
Substantially all our cable television service equipment is located on this leased property. Our real property is all located in Alabama and Missouri. As of December 31, 2004, our property and
equipment consisted of the following (in thousands):

(in thousands)Land

$
758Buildings and improvements


6,827Telephone equipment


89,233Cable television equipment


5,232Furniture and equipment


1,342Vehicles


3,185Computer hardware and software


2,887Internet equipment


1,924Total property and equipment

$
111,388Accumulated depreciation


(63,192
)Net property and equipment

$
48,196


Item 3.    Legal Proceedings

From time to time, we may be involved in various claims, legal actions and regulatory proceedings incidental to and in the ordinary course of business, including
administrative hearings of the APSC and MPSC relating primarily to rate making. Currently, none of the legal proceedings are expected to have a material adverse effect on our business.

Item 4.    Submission of Matters to a Vote of Security Holders

During the fourth quarter of fiscal 2004, no matter was submitted to a vote of our security holders.

Executive Officers of the Registrant

The following table sets forth the names and positions of our current executive officers, and their ages as of December 31, 2004.

|Name                  |  | Age |  | Position                                       
|--------------------- |  | --- |  | -----------------------------------------------
|Michael D. Weaver     |  | 52  |  | President, Chief Executive Officer and Director
|Curtis L. Garner, Jr. |  | 57  |  | Chief Financial Officer                        
|Keith "Scotty" Hawk   |  | 50  |  | Senior Vice President                          
|Dennis Andrews        |  | 48  |  | Vice President, Regulatory Affairs             
|Kenneth W. Gross      |  | 53  |  | Vice President, Operations                     
|Jerry C. Boles        |  | 52  |  | Vice President and Controller                  

Michael D. Weaverhas served as our President, Chief Executive Officer and a Director since January 1999. Prior to this time, he
spent 10 years with Oneonta Telephone Co., Inc., the predecessor to Otelco Telephone, serving as Chief Financial Officer from 1990 to 1998 and General Manager from January 1998 to
January 1999.

Curtis L. Garner, Jr.has served as our Chief Financial Officer since February 2004. Prior to this position, he
provided consulting services to a number of businesses and not-for-profit organizations from October 2002. He served PTEK Holdings, Inc. from November 1997
through September 2002 (including one year as a consultant), first as President of its Premiere Communications division, and

10

---



later
as Chief Administrative Officer of its VoiceCom division. Prior thereto, he spent approximately 26 years at AT&T Corp., retiring in 1997 as the Chief Financial Officer of the Southern and
Southwestern Regions of AT&T Corp.'s consumer long distance business.

Keith "Scotty" Hawkhas served as our Senior Vice President and General Manager of Brindlee since April 1996. Prior to this
position, he held various management positions with subsidiaries of Brindlee from January 1988 to April 1995 including General Manager of Valley Telephone Services d/b/a Marshall
Cellular and Director, Carrier Relations and Operator Services for Delta Communication, Inc.

Dennis Andrewshas served as our Vice President, Regulatory Affairs since July 2000. Prior to this position, he spent
21 years at Brindlee where he held several positions, including Vice President, Finance, General Manager, Operations Manager and Accounting Department Manager.

Kenneth W. Grosshas served as our Vice President, Operations since July 2000. From March 1988 to July 2000, he
served as Vice President/Manager, Marketing and Commercial Operations of Brindlee. Prior to joining Brindlee, he held several positions with two commercial lending institutions.

Jerry C. Boleshas served as our Controller since he joined the company in January 1999. Prior to joining Otelco, he was controller
for McPherson Oil Company for 14 years. He also worked in public accounting for 10 years, is certified as a CPA by the State of Alabama, and is a member in good standing of the AICPA.

Officers
are not elected for a fixed term of office but hold their position until a successor is named.

11

---



PART II

Item 5.    Market for Registrant's Common Equity and Related Stockholder Matters



We have outstanding two separate classes of common stock, our Class A common stock, par value $0.01 per share, and our Class B common stock, par
value $0.01 per share.

Our
Income Deposit Securities (IDSs), each representing one share of Class A common stock and $7.50 principal amount of senior subordinated notes due 2019, began trading on the
American Stock Exchange under the symbol "OTT" on December 16, 2004. The high and low for the stock during the quarter ended December 31, 2004 was US$16.05 and US$15.20 on the American
Stock Exchange. Prior to this quarter, the company was privately held and there was no trading in the company's equity.

There
is no established trading market for our Class B common stock.



As of March 10, 2005 there were approximately 4,600 record holders of our IDSs. Holders of our IDSs have the right to separate each IDS into the shares of
Class A common stock and senior subordinated notes represented thereby. As of the date of this Annual Report on form 10-K, no holder has elected to separate the IDSs.

As
of March 10, 2005, there were approximately 10 record holders of our Class B common stock.



No dividends were declared or paid on our Class A common stock in the prior two fiscal years.

At
the time of our initial public offering, our then board of directors adopted a dividend policy for our Class A common stock pursuant to which, in the event and to the extent we
have any available cash for distribution to the holders of shares of our Class A common stock and subject to applicable law and the terms of our credit facility, the indenture governing our
senior subordinated notes and any other then outstanding indebtedness of ours, our board of directors will declare cash dividends on our Class A common stock. Our dividend policy reflects a
basic judgment that our stockholders would be better served by distributing available cash in the form of dividends rather than retaining it. Under this dividend policy, cash generated by our business
in excess of operating needs, interest and principal payments on indebtedness, capital expenditures and income taxes, if any, would in general be distributed as regular quarterly dividends to the
holders of our Class A common stock rather than retained by us as cash on our consolidated balance sheet. In determining our expected initial dividend levels, we reviewed and analyzed, among
other things, our operating and financial performance in recent years, the anticipated cash requirements associated with our new capital structure, our anticipated capital expenditure requirements,
our expected other cash needs, the terms of our debt instruments, including our credit facility, other potential sources of liquidity and various other aspects of our business. If these factors were
to change, including based on new growth opportunities, we would need to reassess our dividend policy.

As
described more fully below, holders of our Class A common stock may not receive any dividends as a result of the following factors:



12

---





Dividends
on our Class A common stock will not be cumulative. Consequently, if dividends on our Class A common stock are not declared and/or paid at the targeted levels,
our stockholders will not be entitled to receive such payments in the future.

If
we have any remaining cash after the payment of dividends as contemplated above, our board of directors will, in its sole discretion, decide to use that cash to fund capital
expenditures or acquisitions, repay indebtedness, pay additional dividends or for general corporate purposes.



The indenture governing our senior subordinated notes restricts our ability to declare and pay dividends on our common stock as follows:



Our
credit facility does not allow us to pay dividends on our common stock unless we maintain:



In
addition, our credit facility does not allow us to pay dividends on our common stock if and for as long as (a) interest payments on our senior subordinated notes are required
to be deferred pursuant to the terms of the new credit facility, (b) any default or event of default exists under the new credit facility, (c) deferred interest or interest on deferred
interest is outstanding under our senior subordinated notes, (d) a compliance certificate for the prior fiscal quarter has not been timely delivered and (e) there is insufficient excess
cash, as defined in our credit facility.

13

---





No securities have been issued for any equity compensation plan and no such plan is currently in place.

Recent Sales of Unregistered Securities

During the fiscal year ended December 31, 2004, we issued the following unregistered securities. None of these sales involved an underwriter, finder or
other agent or the payment of any selling commission to any person. The sale of these securities were made pursuant to Section 4(2) of the Securities Act.



Beginning
on December 21, 2006, and subject to a financial test relating to our Adjusted EBITDA (as such term is defined in the indenture governing our senior subordinated notes)
that will no longer apply following December 21, 2009, and certain other conditions, at the option of the holders of our Class B common stock, such holders we will automatically exchange
one IDS for each share of Class B common stock, subject to compliance with law and applicable agreements.

Use of Proceeds from Registered Securities

On December 21, 2004, we consummated our initial public offering of IDSs, which resulted in net proceeds of approximately $20.1 million (including
our senior subordinated notes sold separately and after deducting underwriting discounts and commissions and the amount received by the selling stockholders).

We
used the net proceeds from our initial public offering, together with $6.4 million of cash on hand and $80.0 million from the senior secured term loan, as follows:



We
did not receive any of the $121.5 million of proceeds from the sale of IDSs offered by the selling stockholders.

14

---



Item 6.    Selected Financial Data

The following table sets forth selected consolidated financial and other information. The consolidated financial information as of December 31, 2002, 2003,
and 2004 and for each of the three periods in the period ended December 31, 2004 have been derived from, and should be read together with, our audited consolidated financial statements and the
accompanying notes included in Item 8 of this report. The consolidated financial information as of December 31, 2001 has been derived from our audited consolidated financial statements not
included in this report. The consolidated financial information as of December 31, 2000 and for the year ended December 31, 2000 have been derived from our unaudited consolidated
financial statements not included in this report. Our unaudited consolidated financial statements have been prepared on the same basis as our audited consolidated financial statements and, in the
opinion of management, include all adjustments considered necessary for a fair presentation of our financial condition and results of operations for such periods. The consolidated financial
information set forth should be read in conjunction with, and is qualified in its entirety by reference to, "Management's Discussion and Analysis of Financial Condition and Results of Operations" in
Item 7 and our audited consolidated financial statements and related notes in Item 8.

|                                  |                                                     | At and For The Year Ended December31,
|--------------------------------- | --------------------------------------------------- | -------------------------------------
|
|
|
|Income Statement Data             |                                                     |                                      
|Revenues:                         |                                                     |                                      
|                                  | Local service                                       |                                      
|                                  | Network access                                      |                                      
|                                  | Long distance and other telephone services          |                                      
|                                  | Cable television                                    |                                      
|                                  | Internet                                            |                                      
|                                  |                                                     |                                      
|                                  |                                                     | Total                                
|Income from operations            |                                                     | $                                    
|Income (loss) before income taxes |                                                     | $                                    
|Net income (loss)                 |                                                     | $                                    
|Net income per share(2)           |                                                     |                                      
|                                  | Basic                                               |                                      
|                                  | Diluted                                             |                                      
|Balance Sheet Data                |                                                     |                                      
|                                  | Cash and cash equivalents                           |                                      
|                                  | Property and equipment, net                         |                                      
|                                  | Total assets                                        |                                      
|                                  | Long-term notes payable (including current portion) |                                      

---

15

---



Item 7.    Management's Discussion and Analysis of Financial Condition and Results of Operations

Overview



Since 1999, we have acquired and operate five rural local exchange carriers serving twenty exchanges through four central offices and thirteen remote switches in
approximately 1,540 square miles of north central Alabama and central Missouri. We are the sole wireline telephone services provider in the rural communities we serve. Our services include local
telephone, network access, long distance and other telephone related services, cable television and Internet access. We view, manage and evaluate the results of operations from the various telephony
products and services as one company and therefore have identified one reporting segment as it relates to providing segment information. As of December 31, 2004, we operated approximately
37,100 access line equivalents.

Our
core businesses are local service and the provision of network access to other wireline, long distance and wireless carriers for calls originated or terminated on our network. Our
core businesses generated approximately 82.1% of our total revenues in 2004. We also provide long distance and other telephone related services, cable television and dial-up and
high-speed Internet access.

The
following discussion and analysis should be read in conjunction with our financial statements and the related notes and other financial information appearing elsewhere in this
report, included in Item 8. The following discussion and analysis discusses our financial condition and results of operations on a consolidated basis, including the acquisitions of Blountsville as of
June 30, 2003 and Mid-Missouri Holding as of December 21, 2004.



As a result of the significant amount of debt we have outstanding through our credit facility, the senior subordinated note portion of the outstanding IDSs, and
the senior subordinated notes sold separately (not in the form of IDSs), our interest expense has increased significantly. We will be required to refinance our credit facility upon its maturity in
five years and, if interest rates are higher at that time, interest expense will increase further.

Our
board of directors has adopted a dividend policy for our Class A common stock which, in the event and to the extent we have available cash for distribution to the holders of
shares of our Class A common stock and subject to applicable law and terms of our then existing indebtedness, our board of directors will declare cash dividends on our Class A common
stock. The cash requirements of this dividend policy are in addition to the increase in our indebtedness and related debt service requirements discussed above. We expect the cash requirements to be
funded through cash flow generated from the operations of our business. We also have access to a $15.0 million revolving credit facility to supplement our liquidity position as needed.

There
can be no assurance that we will have sufficient cash in the future to pay dividends on our Class A common stock in the intended amounts or at all. If we do not generate
sufficient cash from our operating activities in the future to pay dividends, we may have to rely on cash provided by financing activities in order to fund dividend payments, and such financing may
not be available. However, if we use working capital or borrowings under our credit facility to fund dividends, we would have less cash available for future dividends and we may not have sufficient
cash to pursue growth opportunities such as the expansion of our high-speed Internet access service area, the introduction of new services and the acquisition of other telephone companies,
or to respond to unanticipated events such as the failure of a portion of our switching or network facilities. If we do not have sufficient cash to finance growth opportunities or capital expenditures
that would otherwise be necessary or desirable, and cannot find alternative sources of financing, our financial condition and our business will suffer.

Our
current dividend policy, the increase in our indebtedness and related debt service requirements and our capital expenditure requirements will significantly limit any cash available
from operations for other uses for the foreseeable future.

16

---





We derive our revenues from five sources:



The number of access lines served is a fundamental factor in determining revenue stability for a telecommunications provider. Reflecting a general trend in the
rural local exchange carrier industry, the number of access lines we serve has been decreasing gradually when normalized for territory acquisitions. We expect that either this trend will continue or
the number of access lines that we serve in the future will remain relatively flat. In addition to the impact of the economy on our customers, the growth of our high-speed Internet access
services will continue to have an impact on residential and small business customers' requirements for second access lines. Our response to this trend will have an important impact on our future
revenues. Our primary strategy consists of leveraging our strong incumbent market position to increase revenue per access line by selling additional services to our customer base.

|                                           |                          | Year Ended December 31,      
|------------------------------------------ | ------------------------ | -----------------------------
|
|Access line equivalents(1):                |                          |                              
|                                           | Residential access lines |                              
|                                           | Business access lines    |                              
|                                           | High-speed lines         |                              
|                                           |                          |                              
|                                           |                          | Total access line equivalents
|Long distance customers                    |                          |                              
|Cable television customers                 |                          |                              
|Dial-up Internet customers                 |                          |                              
|Average monthly revenue per access line(2) |                          | $                            

---

17

---



We
will continue our strategy of increasing revenues by cross-selling to our existing customer base, in the form of bundled service packages and individual additional services as they
become available. Our high-speed Internet customers have grown rapidly from 502 customers at December 31, 2001 to 3,488 customers at December 31, 2004, including 115
high-speed lines associated with the Mid-Missouri Telephone acquisition. We expect continued revenue growth in this area of our business. This growth in our
high-speed Internet customers is expected to have a negative effect on our dial-up Internet customers as some customers migrate to high-speed Internet access. In
addition, we expect the growth in our high-speed Internet access customers will have a negative effect on our access lines as some customers will no longer have a need for second lines for
purposes of dial-up
Internet access. During 2004, we added three high-speed Internet customers for every access line lost.

Our
long distance customers increased at a compound annual growth rate of 34.2% from December 31, 2001 to December 31, 2004, including 996 associated with the
Mid-Missouri Telephone acquisition. Our cable television customers have grown at a compound annual growth rate of 5.6% from December 31, 2001 to December 31, 2004, as a
result of the expansion of our cable television service area, the introduction of additional channels to our cable television service offering, and the addition of 370 associated with the acquisition
of Mid-Missouri. While we have experienced annual increases in our cable television programming costs, and expect this trend to continue in the future, we expect these increases will be
offset by a corresponding increase in the price that we charge our cable television customers for cable television service offerings. The acquisition of Mid-Missouri Telephone added 13,079
dial-up internet customers, including 11,676 that are outside of our local telephone service area.

On
a comparable company basis including Mid-Missouri Telephone, access lines declined 1.2% for 2004, the smallest decline in the last three years. Thus, although we have
experienced a gradual decline in the number of access lines we serve, when normalized for territory acquisitions, our average revenue per access line increased by 7.5% from 2002 and 2003 and 4.4% from
2003 to 2004. The primary contributor to our ability to maintain our revenue stream during a time of decreasing access lines has been our success with cross-selling additional services to our existing
customers.

The
following is a discussion of the major factors affecting our access line count:

Cyclical Economic and Industry Factors.We believe that the general downturn in economic conditions and its related impact on
residential and small business customers since 2000 had a negative effect on our access line count. We expect that the improved performance of the Alabama and Missouri local economies will stabilize
this cyclical factor.

Competition.There are currently no wireline telephone competitors operating within our territory. We believe we have
experienced an impact on our local toll and long distance minutes of use due to flat rate "free minutes and long distance calling" offers from certain wireless carriers. While originating minutes have
declined, terminating minutes have increased. While we cannot precisely quantify the effect of this competition on the number of our access lines, we believe that our access line losses to wireless
carriers have been minimal to date. We are currently tracking the reasons for all disconnected service to monitor this impact going forward. In addition, we have responded to the threat of wireless
competition by offering bundled minutes packages at industry competitive rates and are developing service bundles to meet the broader communications needs of our customers.

Acquisitions.In June 2003, we purchased Blountsville, a rural local exchange carrier serving 4,080 access line
equivalents that is contiguous to our other Alabama rural local exchange carriers. This acquisition
allows us to cross-sell additional services to these customers, including high-speed and dial-up Internet access and long distance services.

In
December 2004, we purchased Mid-Missouri Telephone, a rural local exchange carrier serving 4,700 access line equivalents in central Missouri.

18

---



Ancillary Effects of our Internet Services.As we increase penetration of our high-speed Internet services,
customer demand for second access lines for dial-up Internet access decreases. We believe that the revenue potential of our high-speed Internet businesses outweighs the effect
of the potential access line loss.



In 1995, the APSC rebalanced the formula for service rates within Alabama as part of the move from rate-of-return regulation to a price
cap regulation. Under this price cap plan, local service rates for residential and business customers increased annually for five years. At the same time, the APSC reduced access rates paid by
carriers. The plan was intended to be revenue neutral for telephone companies. The Alabama Service Fund (which later became the Alabama Transition Service Fund, or TSF) was established to insure this
goal was met. We raised monthly rates for residential and business customers to their current levels of $16.30 and $32.60, respectively, under this plan. The ability to increase basic residential and
business rates, while still available through the APSC, is significantly limited through this rebalancing effort to material changes in the cost of providing services. Four of our operating
subsidiaries continue to receive compensation from the TSF. We received total compensation of $2.8 million, representing 7.4% of our total revenue, from the TSF for the year ended
December 31, 2004. We do not expect material changes in the amount of revenue we receive from the TSF.

Under
the 1995 Plan, selected local telecommunications services not classified as basic communications services, such as caller identification, call waiting, call forwarding and other
enhanced calling services, are regulated by the APSC as non-basic communications services. We were allowed to increase our rates each year for some or all of the non-basic
communications services we provide by amounts that are up to 10.0% higher than the rates for such services during the prior year.

The
APSC recently voted to approve a proposal that would provide each of our Alabama rural local exchange carriers with the option of being regulated under one of two new cap plans,
neither of which imposes rate of return regulation. Details of the new plans are still being developed. Our understanding of the new Alabama regulatory plans is based on proposals published by the
APSC for comment and statements by the APSC Commissioners and staff in public deliberations.

Under
the Price Flexibility Plan option, local exchange carriers would be granted much broader rate flexibility than under the 1995 Plan, subject to a two year prohibition on rate
increases for one party residential service, one party business service and certain vertical services. Local exchange carriers participating in the Price Flexibility Plan would be required to offer an
optional expanded residential calling plan at an additional charge not to exceed $22.00. Rural local exchange carriers that wish to participate in the Price Flexibility Plan will also be required to
agree to a change in the procedure through which they may seek to exercise their exemption, as a rural local exchange carrier, from certain interconnection requirements applicable to larger carriers
and to carry the burden of proof in any such proceedings.

Under
the Price Cap Plan option, tariffed services would be capped at current levels for three years, with limited increases allowed thereafter. Local exchange carriers regulated under
the Price Cap Plan will not be required to offer an expanded residential calling plan or agree to a change in the procedure through which they may seek to exercise their exemption as a rural telephone
company from certain interconnection requirements.

Under
either plan, pricing caps will not apply to bundled services or regulated services offered to customers under special contracts. Both plans will require local exchange carriers to
meet certain minimum service quality standards. Local exchange carriers that initially choose to be regulated under the Price Cap Plan may make an annual election to move to the Price Flexibility
Plan.

19

---



Parties
to the regulatory proceedings may seek reconsideration or judicial review of the APSC order. Our Alabama RLECs will not be required to elect one of the two new regulatory plans
until a written order is issued and the impact on each company can be more accurately assessed. We cannot predict the ultimate outcome of the review process or the impact that it will have on our
business and revenue.

In
Missouri, local exchange and exchange access telecommunications services are regulated under rate of return regulation. Since 1996, Missouri law provides for three degrees of
regulation for local exchange telecommunications companies: traditional rate of return regulation for certain incumbent local exchange companies; "price cap" regulation for certain exchanges of
incumbent local exchange companies; and "competitive classification" for certain services in certain exchanges of incumbent local exchange companies as well as for competitive local exchange
companies.

Mid-Missouri
Telephone is an incumbent local exchange company operating as a traditional rate of return company. Its rates were set in its last rate case or earnings review
in 1999. Those rates were reviewed in 2002 and remain in effect for the Company's local and exchange access services, presumptively lawful, and presumptively meeting the Company's revenue requirement,
until rates are changed in a subsequent rate proceeding. The Company has no ability to change prices for regulated local exchange and exchange access services without completing a rate case. The
Company is ineligible to convert to price cap regulation, and is ineligible for competitive classification at this time.

Since
1996, Missouri law has authorized a Missouri Universal Service Fund to ensure just, reasonable, and affordable rates for reasonably comparable essential local telecommunications
services throughout the state. In 2005, the Fund is expected to become operational, on a revenue neutral basis to the company, for low income and disabled customers. A high cost component of the Fund
has not been determined.

Our
rates for other services we provide in Alabama and Missouri, including cable, long-distance, and dial-up and high-speed Internet access, are not
price regulated. The combined revenues from these non-price regulated services were $6.7 million in 2004, up from $6.0 million in 2003 and $5.0 million in 2002. In
2004, 17.9% of our total revenues were generated from these services, up from 17.7% in 2003 and 16.7% in 2002.



Our operating expenses are categorized as cost of services; selling, general and administrative expenses; and depreciation and amortization. In addition, we had a
one-time write-off of capitalized transaction costs in 2003.

Cost of services.This includes expense for salaries, wages and benefits relating to plant operation, maintenance and
customer service; other plant operations, maintenance and administrative costs; network access costs; and costs of sales for long distance, cable television, Internet and directory services.

Selling, general and administrative expenses.This includes expenses for salaries, wages and benefits and contract service
payments (e.g., legal fees) relating to engineering, financial, human resources and corporate operations; information management expenses, including billing; allowance for uncollectibles; expenses for
travel, lodging and meals; internal and external communications costs; stock option compensation expense; insurance premiums; stock exchange and banking fees; and postage. Included in selling, general
and administrative expenses historically are annual management fees of approximately $0.7 million in 2002, $0.9 million in 2003 and $1.0 million in 2004 payable to Seaport Capital
Partners II, L.P. and its affiliates, or Seaport Capital. These fees were terminated on December 21, 2004 in
conjunction with our initial public offering. The incremental selling, general and administrative expenses associated with being a public company will replace these fees.

20

---



Write-off of capitalized transaction costs.This consists of expenses in 2003 associated with a
proposed
financing transaction not consummated and includes associated legal and accounting fees.

Depreciation and amortization.This includes depreciation of our telecommunications, cable and Internet networks and
equipment, and amortization of intangible assets. Prior to January 1, 2002, when we implemented the Statement of Financial Accounting Standards No. 142,Goodwill
and Other Intangible Assets,or SFAS 142, this expense category also included amortization of goodwill relating to our acquisitions of Otelco, Brindlee and Hopper.
Certain of these amortization expenses continue to be deductible for tax purposes.



We strive to control expenses in order to maintain our strong operating margins. As our revenue shifts to non-regulated services, operating margins
decrease reflecting the lower margins associated with these more competitive services. As an example, the cost of services as a percentage of revenue has increased each year from 2002 to 2004, but the
absolute dollars available to cover all other expenses after these service costs increased $4.9 million. We expect to control expenses while we continue to grow our business.



The following table sets forth our results of operations as a percentage of total revenues for the periods indicated.

|                                                                     |                                              | Years Ended December 31  |      
|-------------------------------------------------------------------- | -------------------------------------------- | ------------------------ | -----
|
|Revenues                                                             |                                              |                          |      
|                                                                     | Local service                                |                          | 43.1 
|                                                                     | Network access                               |                          | 40.2 
|                                                                     | Long distance and other telephone services   |                          | 7.4  
|                                                                     | Cable television                             |                          | 5.3  
|                                                                     | Internet                                     |                          | 4.0  
|                                                                     |                                              |                          |      
|                                                                     |                                              | Total revenues           |      
|                                                                     |                                              |                          |      
|Operating expenses                                                   |                                              |                          |      
|                                                                     | Cost of services and products                |                          | 21.2 
|                                                                     | Selling, general and administrative expenses |                          | 12.7 
|                                                                     | Write-off of capitalized transaction costs   |                          |     
|                                                                     | Depreciation and amortization                |                          | 16.3 
|                                                                     |                                              |                          |      
|                                                                     |                                              | Total operating expenses |      
|                                                                     |                                              |                          |      
|                                                                     | Income from operations                       |                          | 49.8 
|Other income (expense)                                               |                                              |                          |      
|                                                                     | Interest expense                             |                          | (15.3
|                                                                     | Other income                                 |                          | 2.5  
|                                                                     |                                              |                          |      
|                                                                     |                                              | Total other expense      |      
|                                                                     |                                              |                          |      
|                                                                     | Income before income taxes                   |                          | 37.0 
|Income tax expense                                                   |                                              | (12.8                    | )    
|                                                                     |                                              |                          |      
|Income before accretion expense                                      |                                              | 24.2                     |      
|Accretion of Class B common convertible to senior subordinated notes |                                              |                         |      
|                                                                     |                                              |                          |      
|Net income                                                           |                                              | 24.2                     | %    
|                                                                     |                                              |                          |      

21

---





Total Revenues.Total revenues grew 10.4% in 2004 to $37.3 million from $33.8 million in 2003. The table below
provides the components of our revenues for 2004 compared to 2003.

|                                           |       | Year Ended December 31, |        | Change |  
|------------------------------------------ | ----- | ----------------------- | ------ | ------ | -
|
|
|Local service                              |       | $                       | 13,090 |        | $
|Network access                             |       |                         | 14,701 |        |  
|Long distance and other telephone services |       |                         | 2,571  |        |  
|Cable television                           |       |                         | 1,748  |        |  
|Internet                                   |       |                         | 1,645  |        |  
|                                           |       |                         |        |        |  
|                                           | Total |                         | $      | 33,755 |  
|                                           |       |                         |        |        |  



Operating expenses.Operating expenses in 2004 increased 24.7% to $23.7 million from $19.0 million 2003. The
increase was primarily attributable to the purchase of Blountsville, one-time

22

---



initial
public offering and debt retirement costs, employee stock option expenses, and increased costs associated with higher Internet and long distance revenues.

|                                             |       | Year Ended December 31, |       | Change |  
|-------------------------------------------- | ----- | ----------------------- | ----- | ------ | -
|
|
|Cost of services                             |       | $                       | 7,488 |        | $
|Selling, general and administrative expenses |       |                         | 5,061 |        |  
|Write-off of capitalized transaction costs   |       |                         | 1,005 |        |  
|Depreciation and amortization                |       |                         | 5,482 |        |  
|                                             |       |                         |       |        |  
|                                             | Total |                         | $     | 19,036 |  
|                                             |       |                         |       |        |  



Interest expense.Interest expense increased 8.7% to $3.7 million in 2004 from $3.4 million in 2003. The
average outstanding balance declined by $6.1 million on our existing long-term notes payable prior to their repayment on December 21, 2004. Coupled with relatively stable
interest rates, this reduced interest expense by $0.2 million. The new senior and senior subordinated debt associated with our initial public offering generated approximately
$0.5 million in additional interest expense.

Other income.Other income decreased 16.0% to $0.2 million in 2004 from $0.3 million in 2003. The decline was
primarily attributable to the reduced patronage dividend income from the Rural Telephone Finance Cooperative as a result of our refinancing of our notes payable with another institution.

Income taxes.Income taxes in 2004 declined 3.9% to $3.9 million from $4.1 million in the 2003. Our 2004
effective income tax rate increased significantly due to the impact of the non-deductible initial public offering expenses of $1.5 million. Our effective tax rate, exclusive of
these expenses, was approximately 35.4% and 39.2% for 2003 and 2004 respectively.

Accretion of Class B common convertible to senior subordinated notes.Our Class B common stock were issued to
the existing equity holders coincident with our initial public offering on December 21, 2004. These shares represent their retained interest in the company. They do not receive any dividends
and will convert into IDSs not later than December 21, 2009. The discount will be accreted over two years which is the length of time up to the earliest date the Class B common stock
could be exchanged for IDSs.

23

---



Net income.As a result of the foregoing, net income in 2004 decreased 18.4% to $6.1 million from $7.5 million
in 2003.



Total Revenues.Total revenues grew 13.0% in 2003 to $33.8 million from $29.9 million in 2002. The table below
provides the components of our revenues for 2003 compared to 2002.

|                                           |       | Year Ended December 31, |        | Change |  
|------------------------------------------ | ----- | ----------------------- | ------ | ------ | -
|
|
|Local service                              |       | $                       | 12,882 |        | $
|Network access                             |       |                         | 12,003 |        |  
|Long distance and other telephone services |       |                         | 2,197  |        |  
|Cable television                           |       |                         | 1,586  |        |  
|Internet                                   |       |                         | 1,202  |        |  
|                                           |       |                         |        |        |  
|                                           | Total |                         | $      | 29,870 |  
|                                           |       |                         |        |        |  



Operating expenses.Operating expenses for 2003 increased 26.7% to $19.0 million from $15.0 million in 2002.
This increase is primarily attributable to the purchase of Blountsville, one time expenses of $1.0 million associated with a proposed financing that was not consummated, increased

24

---



costs
associated with higher Internet, cable television and long distance revenues and higher non-cash stock option compensation expense.

|                                             |       | Year Ended December 31, |       | Change |  
|-------------------------------------------- | ----- | ----------------------- | ----- | ------ | -
|
|
|Cost of services                             |       | $                       | 6,346 |        | $
|Selling, general and administrative expenses |       |                         | 3,796 |        |  
|Write-off of capitalized transaction costs   |       |                         |      |        |  
|Depreciation and amortization                |       |                         | 4,881 |        |  
|                                             |       |                         |       |        |  
|                                             | Total |                         | $     | 15,023 |  
|                                             |       |                         |       |        |  



Interest expense.Interest expense in 2003 decreased 26.2% to $3.4 million from $4.6 million in 2002. The
average long-term notes payable outstanding was $84.4 million in 2003 compared to $87.1 million in 2002. In addition, the average interest rate on our debt decreased from
5.2% in 2002 to 4.0% in 2003.

Other income.Other income in 2003 decreased 64.8% to $0.3 million from $0.8 million in 2002. This was
attributable to the reduction of $0.5 million in patronage dividend income from the Rural Telephone Finance Cooperative as a result of our refinancing of our notes payable with another
institution.

Income taxes.Income taxes in 2003 increased 7.6% to $4.1 million from $3.8 million in 2002. In addition to an
increase in taxable income, the effective income tax rate for the year ended December 31, 2003 was 35.4% compared to 34.7% in the prior year. The increase in the effective tax rate in 2003 was
related to higher marginal tax rates as the net operating loss carryforward was fully utilized in 2003.

Net income.As a result of the foregoing, net income in 2003 increased 4.1% to $7.5 million from $7.2 million
in 2002.

Liquidity and Capital Resources

Having completed the transactions associated with our initial public offering, our liquidity needs will arise primarily from: (i) interest payments related
to our credit facility and our senior subordinated notes; (ii) capital expenditures, which are expected to be approximately $4.3 million in 2005;

25

---



(iii) working
capital requirements; (iv) dividend payments on our Class A common stock; and (v) potential acquisitions.

Cash
flows from operating activities for 2004 amounted to $18.3 million compared to $17.1 million for 2003. The increase is primarily due to additional accrued expenses
related to completing our initial public offering that had not been paid by the end of the year.

Cash
flows from investing activities for 2004 amounted to $7.7 million compared to $19.0 million for 2003. The acquisition and construction of property and equipment used
$3.3 million in 2004, a decrease of $0.5 million from $3.8 million in 2003. In 2003, we purchased Blountsville for $15.2 million, net of cash. In 2004, we purchased an
interest rate cap associated with our senior credit facility for $4.7 million.The balance relates to the one-time proceeds from the retirement of an asset and cash acquired in
connection with the Mid-Missouri acquisition.

Cash
flows from financing activities for 2004 reflected the change in equity and debt structure of the company associated with our initial public offering. The company repaid
$99.8 million in long-term notes payable and issued $88.5 million in 5 and 15 year long-term notes payable. We received $12.7 million in proceeds
and incurred fees and costs of $8.0 million for selling IDSs.

Total
capital expenditures in 2004 were $3.3 million, down $0.5 million from $3.8 million in 2003. In 2004, $0.7 million was spent for upgrades to our
telephone network and expansion of our cable network and $2.4 million was spent for upgrades to extend the life of existing facilities. Included in our capital expenditures in 2004 were
$0.1 million in non-recurring capital expenditures related to our fiber network that connects our telephone companies and $0.1 million in non-recurring capital
expenditures related to one-time purchases of equipment for our Internet network. Our management views non-recurring capital expenditures as either one-time capital
expenditures or discretionary capital expenditures, which are not necessary to maintain our network infrastructure or operate our business.

We
currently have outstanding $80.0 million under the term loan portion of our credit facility that matures in 2009. Borrowings under term loan the bear interest at three-month
LIBOR plus 4.0% (6.53% as of December 31, 2004). The company purchased a five year rate cap as an effective hedge against any increase in interest rates, capping the overall cost at 7% per year
for the five years. We also have outstanding an aggregate of $81.1 million senior subordinated notes due 2019 which bear interest at a rate of 13% payable quarterly. Our Class B common
stock will be converted to IDSs in not more than five years. At the time of conversion, the IDSs will represent an additional $4.1 million in senior subordinated notes due in 2019. In addition,
we currently have a $15.0 million revolving credit facility, which bears interest at a variable rate. No borrowings were outstanding under this facility at December 31, 2004. If unused
balances on this credit facility exceed $7.5 million, we are charged with a .0075% fee on the unused balance.

Both
our credit facility and the senior subordinated notes have material covenants based upon Adjusted EBITDA, as defined in the indenture. In our credit facility, senior leverage and
fixed charge coverage covenants are calculated based upon Adjusted EBITDA. In the indenture for the senior subordinated notes, our ability to pay dividends on our common stock is dependent in large
part on our Adjusted EBITDA. In addition, our ability to incur debt under the indenture for the senior subordinated notes and the credit facility is based on our ability to meet a specified leverage
ratio. If we are unable to meet the leverage ratio, our liquidity would be adversely affected to the extent that we intend to rely on additional debt to enhance our liquidity.

We
anticipate that operating cash flow, together with borrowings under our credit facility, will be adequate to meet our currently anticipated operating and capital expenditure
requirements for at least the next 12 months. However, our current dividend policy, the increase in our indebtedness and related debt service requirements and our capital expenditure
requirements will significantly limit any cash available from operations for other uses for the foreseeable future. We may not retain a sufficient

26

---



amount
of cash to finance growth opportunities or unanticipated capital expenditure needs or to fund our operations in the event of a significant business downturn. We may have to forego growth
opportunities or capital expenditures that would otherwise be necessary or desirable if we do not find alternative sources of financing. If we do not have sufficient cash for these purposes, our
financial condition and our business will suffer.

Obligations and Commitments

The following table discloses aggregate information about our contractual obligations as of December 31, 2004, including scheduled interest and principal
for the periods in which payments are due (in millions):

Total

Less than
1 year

13
years

35
years

More than
5 yearsNew credit facilityTerm

$
80.0

$


$


$
80.0

$
Revolver(1)














Senior subordinated notes(2)


85.2











85.2Expected interest expense(3)


192.9


16.1


32.8


33.2


110.8Total contractual cash obligations

$
358.1

$
16.1

$
32.8

$
113.2

$
196.0


---

Critical Accounting Policies and Accounting Estimates

The process of preparing financial statements requires the use of estimates on the part of management. These estimates are based on our historical experience
combined with management's understanding of current facts and circumstances. Certain of our accounting policies are considered critical as they are both important to the portrayal of our financial
statements and require significant or complex judgment on the part of management. The following is a summary of certain policies considered critical by management.

Regulatory Accounting.We follow the accounting for regulated enterprises prescribed by SFAS No. 71, Accounting for The Effects of Certain Types of Regulations, or SFAS 71. This accounting recognizes the economic effects of rate regulation by recording
costs and a return on investment as such amounts are recovered through rates authorized by regulatory authorities. Accordingly, SFAS 71 requires us to depreciate telecommunications property and
equipment over the useful lives approved by regulators, which could be different than the useful lives that would otherwise be determined by management. SFAS 71 also requires deferral of certain costs
and obligations based upon approvals received from regulators to permit recovery of such amounts in future years. Criteria that would give rise to the discontinuance of SFAS 71 include
(i) increasing competition restricting our ability to

27

---



establish
prices that allow us to recover specific costs and (ii) significant changes in the manner in which rates are set by regulators from cost-based regulation to another form
of regulation. We periodically review these criteria to determine whether the continuing application of SFAS 71 is appropriate.

We
are subject to reviews and audits by regulatory agencies. The effect of these reviews and audits, if any, will be recorded in the period in which they become known and determinable.

Intangible Assets and Goodwill.Intangible assets consist primarily of the value of customer related intangibles. Goodwill
represents the excess of total acquisition cost over the assigned value of net identifiable tangible and intangible assets acquired through various business combinations. Due to the regulatory
accounting required by SFAS 71, we did not record acquired telecommunications property and equipment at fair value as required by SFAS No. 141,Business
Combinations,or SFAS 141. In accordance with 47 CFR 32.2000, the federal regulation governing acquired telecommunications property and equipment, such property and
equipment is accounted for at original cost and depreciation and amortization of property and equipment acquired is credited to accumulated depreciation. We have acquired identifiable intangible
assets associated with the territories we serve through our acquisitions of various companies. Any excess of the total purchase price over the amounts assigned to net tangible and intangible assets is
recorded as goodwill.

Revenue Recognition.Revenue for monthly recurring local services is billed in advance to a portion of our customers and in
arrears to the balance of our customers. We record our revenue for charges that have not yet been invoiced to our customers as unbilled revenue when services are rendered. We record revenue billed in
advance as advance billings and defers recognition until such revenue is earned.

Network
access revenue is derived from several sources. Compensation for interstate access services is received through tariffed access charges filed by the National Exchange Carrier
Association, or NECA, with the FCC on behalf of the NECA member companies. These access charges are billed by us to interstate interexchange carriers and pooled with like-revenues from all
NECA member companies. A portion of the pooled access charge revenue received by us is based upon our actual cost of providing interstate access service, plus a return on the investment dedicated to
providing that
service. The balance of the pooled access charge revenue received by us is based upon the nationwide average schedule costs of providing interstate access services. In Alabama and Missouri,
compensation for intrastate access services is received through tariffed access charges filed with the APSC and MPSC respectively. These access charges are billed by us to intrastate interexchange
carriers and retained by us. In addition, our Alabama companies receive payments for access services provided to BellSouth Telecommunications, Inc., or BellSouth, which serves as the primary
intraLATA toll provider to our customers. In addition, Otelco Telephone, Hopper, Brindlee and Blountsville recover a portion of their costs for providing access through the TSF, which is administered
by the APSC.

Long
distance service is billed to customers in arrears based on actual usage. We record unbilled long distance revenue as unbilled revenue when services are rendered.

Cable
television and Internet service revenues are recognized when services are rendered.

We
record revenue for charges that have not yet been invoiced to our customers as unbilled revenue when services are rendered. We record revenue billed in advance as advance billing and
we defer recognition until we have earned such revenue.

28

---





Long-Lived Assets.We review our long-lived assets for impairment at each balance sheet date and
whenever events or changes in circumstances indicate that the carrying amount of an asset should be assessed. To determine if an impairment exists, we estimate the future undiscounted cash flows
expected to result from the use of the asset being reviewed for impairment. If the sum of these expected future cash flows is less than the carrying amount of the asset, we recognize an impairment
loss in accordance with SFAS No. 144,Accounting for the Impairment or Disposal of Long-Lived Assets, or SFAS 144. The amount
of the impairment recognized is determined by estimating the fair value of the assets and recording a loss for the excess of the carrying value over the fair value.

Variable Accounting.We accounted for our option-based compensation plan based on variable accounting in accordance with
Accounting Principles Board (APB) Opinion No. 25,Accounting for Stock Issued to Employees, or APB 25. The option plan included a cashless
exercise feature that allowed option holders to provide payment upon exercise of vested options in the form of cash, units or options for units. As a result of applying variable accounting, we
recognized compensation expense based on the estimated fair market value of a membership unit at each period and at the offering price of the IDSs upon conversion coincident with our initial public
offering on December 21, 2004, at which time all options were exercised. As of December 31, 2004, we do not have an option plan.

The
estimated fair market value of a membership unit at each period for the years ended December 31, 2001, 2002 and 2003 was determined based on using market comparable valuations
for public companies in the same industry as us. Based on these comparable companies and their enterprise value to EBITDA multiples at each period, we calculated our enterprise value based on a range
of enterprise value to EBITDA multiples supported by the comparable company metrics after taking into account an illiquidity discount. From enterprise value, we calculated the resulting equity value
and value per unit to come up with a range of values per unit. We chose an estimated fair market value per unit from within this range.

Accounting Treatment for Class B Common Stock.In connection with our conversion, we issued shares of Class B
common stock. In general, beginning on December 21, 2006, and subject to a financial test and other conditions, our Class B common stock will be exchangeable at the holder's option for
IDSs registered under the Securities Act of 1933. Each share of Class B common stock will be exchangeable for one IDS, subject to certain adjustments. All Class B common stock will
convert to IDSs not later than December 21, 2009.

We
recorded the Class B common stock allocable to the potential debt issuance upon exchange outside stockholders' equity in the "mezzanine" section of our consolidated balance
sheet based upon the
present value of the par amount of the senior subordinated notes discounted for the two year period from their issuance to the date the exchange option is exercisable using the interest rate of the
senior subordinated notes. This obligation is labeled "Class B common convertible to senior subordinated notes." During this period, the Class B common convertible to senior subordinated
notes will be accreted up to the par amount of the senior subordinated notes which could be issued on or after December 21, 2007. This equals our maximum potential cash obligation at the
maturity of the senior subordinated notes assuming the senior subordinated notes are originally issued at par value of $7.50, with a charge for the accretion recorded as a reduction to income
available to shareholders.

We
are also accounting separately for the embedded exchange feature of the Class B common stock as a derivative liability. We have recorded the fair market value of the embedded
derivative liability with an immediate charge to retained earnings, resulting in a reduction to permanent equity. The derivative liability for the exchange feature of the Class B common stock
will be marked to current estimated fair value at each subsequent balance sheet date, with such adjustments recorded as other non-operating income or expense. Upon any actual exchange of
Class B common stock for IDSs, the pro rata portion of the Class B common convertible to senior subordinated notes of such exchange and the fair value of the derivative liability
associated with the exchange will be reduced and the newly

29

---



issued
senior subordinated notes will be recorded at fair value. Any difference in these amounts would either reduce or increase additional paid-in capital. If the then fair value (i.e.,
market price) of the senior subordinated notes is above or below the par value of the senior subordinated notes, we will amortize any premium or accrete any discount on a non-cash basis on
our consolidated statements of operations from the date that the exchange is made and record it as a permanent debt obligation of our company through the maturity date of the senior subordinated notes
whereby the carrying value of the senior subordinated notes at maturity would equal the par value of the senior subordinated notes. Following any exchange of a share of Class B common stock for
IDSs, the portion of such exchange (the permanent equity portion of the Class B common stock) representing the exchange into shares of Class A common stock would be reallocated as par
and additional paid-in capital to the Class A common stock issued upon the exchange.

To
the extent that holders exercise their exchange rights, the portion of the Class B common stock included in temporary equity will be reclassified to debt and the associated
interest payments will be included in interest expense. Diluted earnings per share of Class A common stock assumes all shares of Class B common stock are converted into the equivalent
number of IDSs. Accretion of the discount on the Class B common convertible to senior subordinated notes reduces the income available to Class A common stockholders for purposes of
computing earnings per share.

Income taxes.The Company accounts for income taxes using the asset and liability approach in accordance with SFAS
No. 109,Accounting for Income Taxes, or SFAS 109.The asset and liability approach requires the recognition of deferred tax liabilities
and assets for the expected future tax consequences of temporary differences between the carrying amounts and the tax basis of assets and liabilities. A valuation allowance is provided when it is more
likely than not that some portion or all of the deferred tax assets will not be realized.

The
provision for income taxes consists of an amount for the taxes currently payable and a provision for the tax consequences deferred to future periods.

Accounting for Interest Rate Cap.Our primary objective for holding derivative financial instruments is to manage future
interest rate risk. Our derivative instruments are recorded at fair value and are reported as other assets.

We
use derivative financial instruments to reduce our exposure to interest rate volatility. Coincident with our initial public offering, we entered into a five year interest rate cap
agreement in connection with the floating rate term loan under our credit facility. The interest rate cap agreement will effectively limit the interest expense under the term loan, which floats based
on LIBOR, to not more than 7.0% per annum for the five year term of our credit facility. This hedge is considered to be effective as all the critical terms noted in the interest rate cap are be
identical to the terms of our credit facility and thus qualify for hedge accounting and are accounted for at fair value under SFAS No. 133.

We
reflect a charge to interest expense for the portion of the interest rate cap hedge that has expired in each period. Changes in the fair value of the derivative asset will be
reflected in other comprehensive income in each respective period.

New Accounting Standards

In April 2002, the FASB issued SFAS No. 145,Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB
Statement No. 13, and Technical Corrections,or SFAS 145. Among other provisions, this statement rescinds SFAS No. 4,Reporting
Gains and Losses from Extinguishment of Debtor SFAS 4, which required all gains and losses from extinguishment of debt to be aggregated and, if material, classified as an
extraordinary item, net of the related income tax effect. As a result, the criteria in Accounting Policy Board Opinion No. 30,Reporting the Results of
OperationsReporting the

30

---



Effects of Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring Events and Transactionsof APB 30, which requires gains and losses on
extinguishments of debt to be classified as income or loss from continuing operations, will now be applied. We adopted this standard effective January 1, 2003, the earliest effective date
applicable.

In
December 2002, the FASB issued SFAS No. 148,Accounting for Stock Based CompensationTransition and Disclosure, an Amendment to FASB
Statement 123, or SFAS 148. SFAS 148 amends SFAS No. 123,Accounting for Stock Based Compensation, or
SFAS 123, to provide alternative methods of transition for a voluntary change to the fair value method of accounting for stock-based employee compensation. In addition, this statement amends
the disclosure requirements of SFAS 123 to require prominent disclosure in both annual and interim financial statements. Although we have adopted the disclosure provision required by
SFAS 148, we do not expect to voluntarily adopt the fair value-based method of accounting for our employee option-based compensation plan. The adoption of SFAS 148 did not have a
material impact on our financial statements. In conjunction with our initial public offering, all options were extinguished through the issuance of IDSs for their value. We do not currently have any
options or option plan.

FASB
Interpretation No. 45,Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of
Others, or FIN 45, was issued in November 2002 and clarifies disclosure and recognition/measurement requirements related to certain guarantees. The disclosure
requirements are effective for financial statements issued after December 15, 2002, and the recognition/measurement requirements are effective on a prospective basis for guarantees issued or
modified after December 31, 2002. The application of the requirements of FIN 45 did not have any impact on our financial position or results of operations.

In
January 2003, the FASB issued FASB Interpretation No. 46,Consolidation of Variable Interest Entities, an interpretation of ARB
No. 51, or FIN 46. In December 2003, the FASB revised Interpretation 46, which clarifies the application of Accounting Research Bulletin No. 51, Consolidated Financial
Statements, or ARB 51. As per ARB 51, a general rule for preparation of consolidated financial statements of a parent and its
subsidiary is ownership by the parent, either directly or indirectly, of over fifty percent of the outstanding voting shares of a subsidiary. However, application of the majority voting interest
requirement of ARB 51 to certain types of entities may not identify the party with a controlling financial interest because the controlling financial interest may be achieved through arrangements that
do not involve voting interest. FIN 46 clarifies applicability of ARB 51 to entities in which the equity investors do not have the characteristics of a controlling financial interest or do not have
sufficient equity at risk for the entity to finance its activities without additional subordinated financial support. FIN 46 requires an entity to consolidate a variable interest entity even though
the entity does not, either directly or indirectly, own over fifty percent of the outstanding voting shares. FIN 46 is applicable for financial statements issued for reporting periods that end after
March 15, 2004. We are in the process of reviewing the recent provisions of FIN 46. Any potential changes, as a result of implementation of FIN 46, are not expected to have a significant impact
on our financial statements.

In
May 2003, the FASB issued SFAS No. 150,Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and
Equity, or SFAS 150. SFAS 150 establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both
liabilities and equity. SFAS 150 applies specifically to a number of financial instruments that companies have historically presented within their financial statements, either as equity or
between the liabilities section and the equity section, rather than as liabilities. SFAS 150 is effective for financial instruments entered into or modified after May 31, 2003 and
otherwise is effective at the beginning of the first interim period beginning after June 15, 2003, except for mandatorily redeemable financial instruments of a non-public entity, in
which case this statement shall be effective for fiscal periods beginning after December 15, 2003. For purposes of SFAS 150, we met the definition of a non-public entity for
timing

31

---



of
its implementation. The adoption of SFAS 150 did not have a material impact on our financial statements.

Item 7A.    Quantitative and Qualitative Disclosures about Market Risk

Our short-term excess cash balance is invested in short-term commercial paper. We do not invest in any derivative or commodity type
instruments. Accordingly, we are subject to minimal market risk on our investments.

We
have the ability to borrow up to $15.0 million under a revolving loan facility. The interest rate is variable and, accordingly, we are exposed to interest rate risk, primarily
from the change in LIBOR or a base rate. Currently, we have no loans drawn under this facility.



Our business is concentrated geographically and dependent on regional economic conditions.

Our business is conducted primarily in north central Alabama and central Missouri and, accordingly, our business is dependent upon the general economic conditions
of these regions. There can be no
assurance that future economic conditions in these regions will not impact demand for our services or cause residents to relocate to other regions, which may adversely impact our business, revenue and
cash flow.

The telecommunications industry has experienced increased competition.

Although we have historically experienced no wireline telephone competition in our rural local exchange carrier territories, the market for telecommunications
services is highly competitive. Certain competitors benefit from brand recognition and financial, personnel, marketing and other resources that are significantly greater than ours. We cannot predict
the number of competitors that will emerge, especially as a result of existing or new federal and state regulatory or legislative actions. Increased competition from existing and new entities could
have an adverse effect on our business, revenue and cash flow.

In
our markets, we face competition from wireless carriers. We believe that we have experienced a minor decrease in our minutes of use, primarily due to flat rate "free minutes and long
distance calling" offers from certain wireless carriers. As wireless carriers continue to build-out their networks, we may experience increased competition, which could have an adverse
effect on our business, revenue and cash flow.

Our
current and potential competitors could include competitive local exchange carriers and other providers of telecommunications and information services, including Internet and voice
over Internet protocol, or VoIP, service providers, wireless carriers, satellite television companies, alternate access providers, neighboring incumbent local exchange carriers, long distance
companies, electric utilities and cable television companies that may provide services competitive with those products and services that we provide or intend to provide.

Although
our long distance operations have historically been modest in relation to our competitors, we intend to continue to expand our long distance business within our territories,
through marketing to our existing telephone services customers. Our existing long distance competitors can be expected to respond to such initiatives, including those with significantly greater
resources than us. There can be no assurance that our revenue from long distance services will not decrease in the future as competition and/or the cost of providing long distance services increase or
should market prices potentially decline.

32

---



The
FCC has recently adopted regulations requiring wireline telephone carriers to provide portability of telephone numbers to wireless carriers when a customer substitutes wireless
service for wireline service. Wireline to wireless portability may enhance the competitive position of wireless carriers.

We may not be able to integrate new technologies and provide new services in a cost-efficient manner.

The telecommunications industry is subject to rapid and significant changes in technology, frequent new service introductions and evolving industry standards. We
cannot predict the effect of these changes on our competitive position, our profitability or the industry generally. Technological developments may reduce the competitiveness of our networks and
require additional capital expenditures or the procurement of additional products that could be expensive and time consuming. In addition, new products and services arising out of technological
developments may reduce the attractiveness of our services. If we fail to adapt successfully to technological advances or fail to obtain access to new technologies, we could lose customers and be
limited in our ability to attract new customers and/or sell new services to our existing customers. In addition, delivery of new services in a cost-efficient manner depends upon many
factors, and we may not generate anticipated revenue from such services.

We may have difficulty acquiring businesses, managing growth and integrating acquired businesses.

We have grown rapidly by acquiring other businesses. Since 1999, we have acquired five rural local exchange carriers businesses. We face competition acquiring
rural local exchange carriers, including from businesses that are larger or have access to more financing than us. There can be no assurance that owners of rural local exchange carriers will want to
sell at all or to us. If we fail to expand our business, make acquisitions or successfully integrate the operations of any acquired companies with our own operations, the rate of our future growth, if
any, will likely be lower than our historical growth rate. There can be no assurance that we will be able to successfully expand our business through acquisitions or otherwise. In addition, the
pursuit of future acquisitions could lead to a diversion of resources and management attention from operational matters.

Disruptions in our networks and infrastructure may cause us to lose customers and incur additional expenses.

To be successful, we will need to continue to provide our customers with reliable and timely service over our networks. We face the following risks to our
networks and infrastructure:



Disruptions
may cause interruptions in service or reduced capacity for customers, either of which could cause us to lose customers and incur expenses, and thereby adversely affect our
business, revenue and cash flow. In addition, the ASPC and/or MPSC could require us to issue credits on customer bills for such service interruptions, further impacting revenue and cash.

Our success depends on a small number of key personnel.

Our success depends on the personal efforts of a small group of skilled employees and senior management. The rural nature of our service area provides for a
smaller pool of skilled telephone

33

---



employees
and increases the challenge of hiring employees from metropolitan areas. Although we believe we will be able to replace our key employees within a reasonable time should the need arise, the
loss of key personnel could have a material short-term adverse effect on our financial performance.

We provide services to our customers over access lines, and if we lose access lines, our business and results of operations may be adversely affected.

Our business generates revenue by delivering voice and data services over access lines. We have experienced net access line loss due to challenging economic
conditions, loss of second lines when we sell high-speed Internet access service and increased competition. Our access line count declined by 1.2% during 2004. We may continue to
experience net access line loss in our markets for an unforeseen period of time. Continued access line losses could adversely affect our business and results of operations.

Our performance is subject to a number of other economic and non-economic factors, which we may not be able to predict accurately.

There are factors that may be beyond our control that could affect our operations and business. Such factors include adverse changes in the conditions in the
specific markets for our products and services, the conditions in the broader market for telecommunications services and the conditions in the domestic and global economies, generally.

Although
our performance is affected by the general condition of the economy, not all of our services are affected equally. Local services revenue is generally linked to relatively
consistent variables such as population changes, housing starts and general economic activity levels in the areas served. Internet and cable television revenue is generally related to more variable
factors such as changing levels of discretionary spending on entertainment, the adoption of e-commerce and other on-line activities by our current or prospective customers. It
is not possible for management to accurately predict all of these factors and the impact of such factors on our performance.

Changes
in the regulatory, competitive and technological environments may also impact our ability to increase revenue and/or earnings from the provision of local wireline services. We
may therefore have to place increased emphasis on developing and realizing revenue through the provision of new and enhanced services with higher growth potential. In such a case, there is a risk that
these revenue sources as well as our cost savings efforts through further efficiency gains will not grow or develop at a fast enough pace to offset slowing growth in local services. It is also
possible that as we invest in new technologies and services, demand for those new services may not develop. There can be no assurance that we will be able to successfully expand our service offerings
through the development of new services, and our efforts to do so may have a material adverse effect on our financial performance.

Changes in the regulation of the telecommunications industry could adversely affect our business, revenue or cash flow.

We operate in a heavily regulated industry. The majority of our revenue has been generally supported by and subject to regulation at the federal, state and local
level. Certain federal, Alabama and Missouri regulations and local franchise requirements have been, are currently, and may in the future be, the subject of judicial proceedings, legislative hearings
and administrative proposals. Such proceedings may relate to, among other things, the rates we may charge for our local, network access and other services, the manner in which we offer and bundle our
services, the terms and conditions of interconnection, federal and state universal service funds (including USF HC), unbundled network elements and resale rates, and could change the manner in which
telecommunications companies operate. We cannot predict the outcome of these proceedings or the impact they will have on our business, revenue and cash flow.

34

---



Governmental authorities could decrease network access charges or rates for local services, which would adversely affect our revenue.

Approximately 19.2% of our revenue for the year ended December 31, 2004, was derived from network access charges paid by long distance carriers for use of
our facilities to originate and terminate interstate and intrastate telephone calls. The interstate network access rates that we can charge are regulated by the FCC, and the intrastate network access
rates that we can charge are regulated by the APSC and the MPSC. Those rates may change from time to time. The FCC has reformed and continues to reform the federal network access charge system. It is
unknown at this time what additional changes, if any, the FCC, APSC or MPSC may adopt. Such regulatory developments could adversely affect our business, revenue and cash flow.

The
local services rates and intrastate access charges charged by our rural local exchange carriers are regulated by state regulatory commissions which have the power to grant and revoke
authorization to companies to provide telecommunications services and to impose other conditions and penalties. If we fail to comply with regulations set forth by the APSC or the MPSC, we may face
revocation of our authorizations in Alabama or Missouri, as applicable, or other conditions and penalties. The APSC is considering several proposals that would result in greater pricing flexibility
for our Alabama rural local exchange carriers in regard to most services, as well as the expansion of local calling options. It is possible that a new plan would require us to reduce our rates, forego
future rate increases, provide greater features as part of our basic service plan or limit our rates for certain offerings. We cannot predict the ultimate outcome of the review process or the impact
that it will have on our business, revenue and cash flow.

Mid-Missouri
Telephone charges rates for local services and intrastate access service based in part upon a rate-of-return authorized by the MPSC.
These authorized rates are subject to audit by the MPSC at any time and may be reduced if the MPSC finds them excessive. If Mid-Missouri Telephone is ordered to reduce its rates or if its
applications to increase rates are denied or delayed, our business, revenue and cash flow may be negatively impacted.

The United States federal income tax consequences of the purchase, ownership and disposition of IDSs are unclear.

No statutory, judicial or administrative authority directly addresses the treatment of the IDSs or the senior subordinated notes, for United States federal income
tax purposes. As a result, the United States federal income tax consequences of the purchase, ownership and disposition of IDSs and senior subordinated notes are unclear. The IRS or the courts may
take the position that the IDSs are a single security classified as equity, which could adversely affect the amount, timing and character of income, gain or loss in respect of your investment in IDSs
or senior subordinated notes, and materially increase our taxable income and, thus, our United States federal and applicable state income tax liability. This would reduce our after-tax cash flow and
materially and adversely impact our ability to make interest and dividend payments on the senior subordinated notes and the common stock.

A reduction in Universal Service Fund High Cost support would adversely affect our business, revenue and cash flow.

Hopper, Blountsville and Mid-Missouri Telephone receive federal USF HC revenue to support their high cost of operations. Such support payments
represented approximately 9.2% of our revenue for the year ended December 31, 2004, and were based upon each participating rural local exchange carrier's average cost per loop as compared to
the national average cost per loop. These support payments fluctuate based upon the historical costs of our participating rural local exchange carriers as compared to the national average cost per
loop. If our participating rural local exchange carriers are

35

---



unable
to receive support from the USF HC, or if such support is reduced, our business, revenue and cash flow would be negatively affected.

During
the past two years, the FCC made certain modifications to the USF HC support system that changed the sources of support and the method for determining the level of support. There
is a cap on the total USF HC payments nationwide. It is unclear whether the changes in methodology will continue
to accurately reflect the costs incurred by our participating rural local exchange carriers, and whether they will provide for the same amount of USF HC support that we have received in the past. In
addition, a number of issues regarding source and amount of contributions to, and eligibility for, payments from USF HC are currently being reviewed by the FCC. On February 25, 2005, the FCC
adopted several Federal-State Joint Board recommendations to augment the requirements for telecommunications carriers seeking designation as eligible telecommunications carriers, or "ETCs," and urged
states exercising ETC designation authority to take the same steps. Applicants for ETC designation by the FCC will now be required to provide a five-year plan for utilization of the
high-cost universal service support to be received, demonstrate an ability to remain functional during emergency situations, demonstrate an ability to satisfy consumer protection and
service quality standards, offer local service plans comparable to that provided by the incumbent local exchange carrier, and acknowledge the possibility of being required to provide equal access to
long distance service providers if only one ETC remains designated within the service area. Those carriers already designated as ETCs by the Commission will be required to demonstrate compliance with
these standards by October 1, 2006. Additional annual certification and reporting requirements were also adopted. Similarly, the FCC in September 2004 asked the Federal-State Joint Board
on Universal Service to review the federal rules relating to universal service support mechanisms for rural carriers, including addressing the relevant costs and the definition of rural telephone
company for the purpose of determining the appropriate universal service support. The outcome of these proceedings or other regulatory changes could affect the amount of USF HC support that we
receive, and could have an adverse effect on our business, revenue and cash flow. If a wireless or other telecommunications carrier receives ETC status in our service areas or even outside of our
service areas, the amount of support we receive from the USF HC could decline under current rules, and under some proposed USF HC rule changes, could be significantly reduced. Recently, some
disbursements to another class of universal service fund recipients, schools and libraries, were suspended to comply with the Anti-Deficiency Act (31 U.S.C. § 1341)
(2000)). Some analysts have suggested that disbursements under the USF HC could also be suspended to comply with the Anti-Deficiency Act. We cannot predict the impact these actions may
have on us, including on our receipts from, and contributions to, the universal service fund.

If we were to lose our protected status under interconnection rules, we would incur additional administrative and regulatory expenses and face more competition.

As a "rural telephone company" under the Communications Act, each of our RLECs is exempt from the obligation to lease its unbundled facilities to competitive
local exchange carriers, to offer retail services at wholesale prices for resale, to permit competitive collocation at its facilities and to comply with certain other requirements applicable to larger
incumbent local exchange carriers. However, we eventually may be required to comply with these requirements in some or all of our service areas if: (i) we receive a bona fide request from a
telecommunications carrier; and (ii) the APSC or MPSC, as applicable, determines that it is in the public interest to impose such requirements. In addition, we may be required to comply with
some or all of these requirements in order to achieve greater pricing flexibility from state regulators. If we are required to comply with these requirements, we could incur additional administrative
and regulatory expenses and face more competition which could adversely affect our business, revenue and cash flow.

36

---



Changes in the regulation of cable television franchises and services may adversely impact our cable television operations.

Cable television systems are operated under franchises granted by local government authorities. Franchises may contain various conditions, including time
limitations on commencement or completion of construction, approval of initial fees charged to customers for basic service, the number of channels offered and the types of programming to be provided.
The regulation of cable television at the federal, state and local levels is subject to a political process and has been in constant flux over the past decade. This process continues in the context of
new legislative proposals and the adoption or deletion of administrative regulations and policies. We anticipate further material developments in these areas, but cannot anticipate their direction or
impact on our cable television operations. In addition, the regulatory approach to the utilization of cable television facilities for the provision of services beyond video programming is also in
flux, rendering it impossible to anticipate the extent or scope of future regulatory requirements or limitations.

Our current dividend policy may negatively impact our ability to maintain or expand our network infrastructure and finance capital expenditures or operations.

Our board of director has adopted a dividend policy pursuant to which substantially all of the cash generated by our business in excess of operating needs,
interest and principal payments on indebtedness, and capital expenditures sufficient to maintain our network infrastructure, would in general be distributed a s regular quarterly cash dividends to the
holders of our Class A common stock and not be retained by us. As a result we may not have a sufficient amount of cash to fund our operations in the event of a significant business downturn,
finance growth of our network or unanticipated capital expenditure needs. We may have to forego growth opportunities or capital expenditures that would otherwise be necessary or desirable if we do not
find alternative sources of financing. If we do not have sufficient cash for these purposes, our financial condition and our business will suffer.

We are subject to restrictive debt covenants that limit our business flexibility by imposing operating and financial restrictions on our operations.

The agreements governing our indebtedness impose significant operating and financial restrictions on us. These restrictions prohibit or limit, among other things:



Item 8.    Financial Statements and Supplementary Data

Consolidated Financial Statements:

Report of Independent Registered Public Accounting Firm

Consolidated
Balance Sheets

Consolidated
Statements of Income

Consolidated
Statements of Changes in Stockholders' Equity

Consolidated
Statements of Cash Flow

Notes
to Consolidated Financial Statements

37

---



Report of Independent Registered Public Accounting Firm

Board
of Directors and Stockholders
Otelco Inc.
Oneonta, Alabama

We
have audited the accompanying consolidated balance sheets of Otelco Inc. as of December 31, 2004 and 2003 and the related consolidated statements of income,
stockholders' equity, and cash flows for each of the three years in the period ended December 31, 2004. These financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on our audits.

We
conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal
control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances,
but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes
examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In
our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Otelco, Inc. at December 31,
2004 and 2003, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2004,in
conformity with accounting principles generally accepted in the United States of America.

/s/BDO SEIDMAN, LLP

Atlanta,
Georgia
March 18, 2005

38

---





OTELCO INC.        CONSOLIDATED BALANCE SHEETS

|                                     |                                                         | December 31,                                                                                                                     |                                                                                                    
|------------------------------------ | ------------------------------------------------------- | -------------------------------------------------------------------------------------------------------------------------------- | ---------------------------------------------------------------------------------------------------
|
|Assets                               |                                                         |                                                                                                                                  |                                                                                                    
|                                     | Current assets                                          |                                                                                                                                  |                                                                                                    
|                                     |                                                         | Cash and cash equivalents                                                                                                        |                                                                                                    
|                                     |                                                         | Accounts receivable:                                                                                                             |                                                                                                    
|                                     |                                                         |                                                                                                                                  | Due from subscribers, net of allowance for doubtful accounts of $130,400 and $160,270 respectively.
|                                     |                                                         |                                                                                                                                  | Unbilled receivables                                                                               
|                                     |                                                         |                                                                                                                                  | Other                                                                                              
|                                     |                                                         | Materials and supplies                                                                                                           |                                                                                                    
|                                     |                                                         | Prepaid expenses                                                                                                                 |                                                                                                    
|                                     |                                                         | Deferred income taxes                                                                                                            |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     | Property and equipment, net                             |                                                                                                                                  |                                                                                                    
|                                     | Goodwill                                                |                                                                                                                                  |                                                                                                    
|                                     | Intangible assets, net                                  |                                                                                                                                  |                                                                                                    
|                                     | Investments                                             |                                                                                                                                  |                                                                                                    
|                                     | Deferred financing costs                                |                                                                                                                                  |                                                                                                    
|                                     | Interest rate cap                                       |                                                                                                                                  |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|Liabilities and Stockholders' Equity |                                                         |                                                                                                                                  |                                                                                                    
|                                     | Current liabilities                                     |                                                                                                                                  |                                                                                                    
|                                     |                                                         | Accounts payable                                                                                                                 |                                                                                                    
|                                     |                                                         | Accrued expenses                                                                                                                 |                                                                                                    
|                                     |                                                         | Advance billings and payments                                                                                                    |                                                                                                    
|                                     |                                                         | Customer deposits                                                                                                                |                                                                                                    
|                                     |                                                         | Current portion of long-term notes payable                                                                                       |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     | Deferred income taxes                                   |                                                                                                                                  |                                                                                                    
|                                     | Other liabilities                                       |                                                                                                                                  |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     | Long-term notes payable, net of current portion         |                                                                                                                                  |                                                                                                    
|                                     | Derivative liability                                    |                                                                                                                                  |                                                                                                    
|                                     | Class B common convertible to senior subordinated notes |                                                                                                                                  |                                                                                                    
|                                     | Stockholders' Equity                                    |                                                                                                                                  |                                                                                                    
|                                     |                                                         | Class A Common Stock, $.01 par value-authorized 20,000,000 shares; issued and outstanding at December 31, 2004, 9,676,733 shares |                                                                                                    
|                                     |                                                         | Class B Common Stock, $.01 par value-authorized 800,000 shares; issued and outstanding at December 31, 2004, 544,671 shares      |                                                                                                    
|                                     |                                                         | Additional paid in capital                                                                                                       |                                                                                                    
|                                     |                                                         | Membership units, no par, 3,000,000 units authorized and 2,512,699 issued and outstanding                                        |                                                                                                    
|                                     |                                                         | Retained earnings (deficit)                                                                                                      |                                                                                                    
|                                     |                                                         | Accumulated other comprehensive income                                                                                           |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    
|                                     |                                                         |                                                                                                                                  |                                                                                                    

The accompanying notes are an integral part of these consolidated financial statements.

39

---





OTELCO INC.        CONSOLIDATED STATEMENTS OF INCOME

|                                                                     |                                              | Years Ended December 31, |           
|-------------------------------------------------------------------- | -------------------------------------------- | ------------------------ | ----------
|
|Revenues                                                             |                                              |                          |           
|                                                                     | Local service                                |                          | $         
|                                                                     | Network access                               |                          |           
|                                                                     | Long distance and other telephone services   |                          |           
|                                                                     | Cable television                             |                          |           
|                                                                     | Internet                                     |                          |           
|                                                                     |                                              |                          |           
|                                                                     |                                              | Total revenues           |           
|                                                                     |                                              |                          |           
|Operating expenses                                                   |                                              |                          |           
|                                                                     | Cost of services and products                |                          |           
|                                                                     | Selling, general and administrative expenses |                          |           
|                                                                     | Write-off of capitalized transaction costs   |                          |           
|                                                                     | Depreciation and amortization                |                          |           
|                                                                     |                                              |                          |           
|                                                                     |                                              | Total operating expenses |           
|                                                                     |                                              |                          |           
|                                                                     | Income from operations                       |                          |           
|                                                                     |                                              |                          |           
|Other income (expense)                                               |                                              |                          |           
|                                                                     | Interest expense                             |                          |           
|                                                                     | Other income                                 |                          |           
|                                                                     |                                              |                          |           
|                                                                     |                                              | Total other expense      |           
|                                                                     |                                              |                          |           
|                                                                     | Income before income taxes                   |                          |           
|Income tax expense                                                   |                                              |                          | (3,817,438
|                                                                     |                                              |                          |           
|Income before accretion expense                                      |                                              | $                        | 7,199,414 
|Accretion of Class B common convertible to senior subordinated notes |                                              |                          |          
|                                                                     |                                              |                          |           
|Net income available to common stockholders                          |                                              | $                        | 7,199,414 
|                                                                     |                                              |                          |           
|Weighted average shares outstanding:                                 |                                              |                          |           
|                                                                     | Basic                                        |                          |           
|                                                                     | Diluted                                      |                          |           
|Basic net income per share                                           |                                              | $                        | 0.89      
|Diluted net income per share                                         |                                              | $                        | 0.84      

The
accompanying notes are an integral part of these consolidated financial statements.

40

---



OTELCO INC.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

|                                                                                           |                   |                            |             | Class A
Common Stock |           | Class B
Common Stock |   |        |   |         |   |   |       |   |  
|------------------------------------------------------------------------------------------ | ----------------- | -------------------------- | ----------- | -------------------- | --------- | -------------------- | - | ------ | - | ------- | - | - | ----- | - | -
|
|
|
|Balance, December 31, 2001                                                                 |                   | $                          | 39,000,010  |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Comprehensive income:                                                                      |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           | Net income        |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           |                   | Total comprehensive income |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Balance, December 31, 2002                                                                 |                   | $                          | 39,000,010  |                      |           |                      | $ |       |   |         |   | $ |      |   | $
|                                                                                           |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Comprehensive income:                                                                      |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           | Net income        |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           |                   | Total comprehensive income |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Balance, December 31, 2003                                                                 |                   | $                          | 39,000,010  |                      |           |                      | $ |       |   |         |   | $ |      |   | $
|                                                                                           |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Comprehensive income:                                                                      |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           | Net income        |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           | Interest rate cap |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           |                   | Total comprehensive income |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Conversion Of Equity                                                                       |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Conversion of membership units into IDSs and Class B common stock                          |                   |                            | (39,000,010 | )                    | 7,853,994 |                      |   | 78,540 |   | 489,926 |   |   | 4,899 |   |  
|Embedded exchange feature of Class B common stock                                          |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Vesting and conversion into IDSs and Class B common stock of option shareholders           |                   |                            |             |                      | 200,847   |                      |   | 2,008  |   | 12,537  |   |   | 125   |   |  
|Stock options exercised                                                                    |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Adjust for negative balance APIC                                                           |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Acquisition of Mid Missouri                                                                |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Issuance of IDSs and Class B common stock for acquisition and conversion of option holders |                   |                            |             |                      | 856,234   |                      |   | 8,562  |   | 53,413  |   |   | 534   |   |  
|Embedded exchange feature of Class B common stock                                          |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Initial Public Offering                                                                    |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Issuance of IDSs                                                                           |                   |                            |             |                      | 830,776   |                      |   | 8,308  |   |        |   |   |      |   |  
|Repurchase and retirement of IDSs and Class B common stock                                 |                   |                            |             |                      | (65,118   | )                    |   | (651   | ) | (11,205 | ) |   | (111  | ) |  
|Embedded exchange feature of Class B common stock                                          |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Discount on repurchase of shares                                                           |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Capitalized transactions costs offsett against proceeds of offering                        |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|                                                                                           |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  
|Balance, December 31, 2004                                                                 |                   | $                          |            |                      | 9,676,733 |                      | $ | 96,767 |   | 544,671 |   | $ | 5,447 |   | $
|                                                                                           |                   |                            |             |                      |           |                      |   |        |   |         |   |   |       |   |  

The accompanying notes are an integral part of these consolidated financial statements.

41

---





OTELCO INC.        CONSOLIDATED STATEMENTS OF CASH FLOWS

|                                                          |                                                                                     | 2002                                                                       |                                          | 2003                               |           | 2004      |            
|--------------------------------------------------------- | ----------------------------------------------------------------------------------- | -------------------------------------------------------------------------- | ---------------------------------------- | ---------------------------------- | --------- | --------- | -----------
|Cash flows from operating activities:                     |                                                                                     |                                                                            |                                          |                                    |           |           |            
|                                                          | Net income (loss)                                                                   |                                                                            | $                                        | 7,199,414                          |           | $         | 7,492,916  
|                                                          | Adjustments to reconcile net income to cash flows from operating activities:        |                                                                            |                                          |                                    |           |           |            
|                                                          |                                                                                     | Depreciation                                                               |                                          |                                    | 4,530,054 |           |            
|                                                          |                                                                                     | Amortization                                                               |                                          |                                    | 351,435   |           |            
|                                                          |                                                                                     | Stock based compensation expense                                           |                                          |                                    | 304,807   |           |            
|                                                          |                                                                                     | Accretion expense                                                          |                                          |                                    |          |           |            
|                                                          |                                                                                     | Loss on sale of assets                                                     |                                          |                                    |          |           |            
|                                                          |                                                                                     | Provision for deferred income taxes                                        |                                          |                                    | 3,817,438 |           |            
|                                                          |                                                                                     | Provision for uncollectible revenue                                        |                                          |                                    | 121,456   |           |            
|                                                          |                                                                                     | Changes in assets and liabilities; net of assets and liabilities acquired: |                                          |                                    |           |           |            
|                                                          |                                                                                     |                                                                            | Accounts receivables                     |                                    |           | (80,348   | )          
|                                                          |                                                                                     |                                                                            | Material and supplies                    |                                    |           | 334,642   |            
|                                                          |                                                                                     |                                                                            | Prepaid expenses and other assets        |                                    |           | (81,118   | )          
|                                                          |                                                                                     |                                                                            | Accounts payable and accrued liabilities |                                    |           | 568,583   |            
|                                                          |                                                                                     |                                                                            | Advance billings and payments            |                                    |           | 58,435    |            
|                                                          |                                                                                     |                                                                            | Other liabilities                        |                                    |           | (64,166   | )          
|                                                          |                                                                                     |                                                                            |                                          |                                    |           |           |            
|                                                          |                                                                                     |                                                                            |                                          | Net cash from operating activities |           |           | 17,060,632 
|                                                          |                                                                                     |                                                                            |                                          |                                    |           |           |            
|Cash flows from investing activities:                     |                                                                                     |                                                                            |                                          |                                    |           |           |            
|                                                          | Purchase interest rate cap                                                          |                                                                            |                                          |                                   |           |           |           
|                                                          | Acquisition and construction of property and equipment                              |                                                                            |                                          | (4,304,355                         | )         |           | (3,838,477 
|                                                          | Cash received from acquisition                                                      |                                                                            |                                          |                                    |           |           |            
|                                                          | Proceeds from retirement of investment                                              |                                                                            |                                          |                                   |           |           |           
|                                                          | Payment for the purchase of Page & Kiser Communications, Inc., net of cash acquired |                                                                            |                                          |                                   |           |           | (15,207,565
|                                                          |                                                                                     |                                                                            |                                          |                                    |           |           |            
|                                                          |                                                                                     |                                                                            |                                          | Net cash from investing activities |           |           | (4,304,355 
|                                                          |                                                                                     |                                                                            |                                          |                                    |           |           |            
|Cash flows from financing activities:                     |                                                                                     |                                                                            |                                          |                                    |           |           |            
|                                                          | Proceeds from long-term notes payable                                               |                                                                            |                                          |                                   |           |           | 12,000,000 
|                                                          | Loan origination costs and transacation cost                                        |                                                                            |                                          |                                   |           |           | (327,836   
|                                                          | Repayment of long-term notes payable                                                |                                                                            |                                          | (16,129,286                        | )         |           | (10,419,840
|                                                          | Repurchase and retirement of IDSs and Class B common stock                          |                                                                            |                                          |                                   |           |           |           
|                                                          | Proceeds from issuances of Income Deposit Securities                                |                                                                            |                                          |                                   |           |           |           
|                                                          | Direct cost of initial public offering                                              |                                                                            |                                          |                                   |           |           |           
|                                                          |                                                                                     |                                                                            |                                          |                                    |           |           |            
|                                                          |                                                                                     |                                                                            |                                          | Net cash from financing activities |           |           | (16,129,286
|                                                          |                                                                                     |                                                                            |                                          |                                    |           |           |            
|Net (decrease) increase in cash and cash equivalents      |                                                                                     |                                                                            | (3,373,009                               | )                                  |           | (671,882  | )          
|Cash and cash equivalents, beginning of period            |                                                                                     |                                                                            | 5,695,198                                |                                    |           | 2,322,189 |            
|                                                          |                                                                                     |                                                                            |                                          |                                    |           |           |            
|Cash and cash equivalents, end of period                  |                                                                                     | $                                                                          | 2,322,189                                |                                    | $         | 1,650,307 |            
|                                                          |                                                                                     |                                                                            |                                          |                                    |           |           |            
|Supplemental disclosures of cash flow information:        |                                                                                     |                                                                            |                                          |                                    |           |           |            
|                                                          | Interest paid                                                                       |                                                                            | $                                        | 4,163,064                          |           | $         | 4,426,187  
|                                                          |                                                                                     |                                                                            |                                          |                                    |           |           |            
|                                                          | Income taxes paid                                                                   |                                                                            | $                                        | 12,500                             |           | $         | 948,000    
|                                                          |                                                                                     |                                                                            |                                          |                                    |           |           |            
|Supplemental disclosures of noncash financing activities: |                                                                                     |                                                                            |                                          |                                    |           |           |            
|                                                          | Issuance of IDSs and assumption of notes payable in connection with acquisition     |                                                                            | $                                        |                                   |           | $         |           
|                                                          | Issuance of IDSs in connection with option plan                                     |                                                                            | $                                        |                                   |           | $         |           
|                                                          | Embedded exchange feature of Class B common stock                                   |                                                                            | $                                        |                                   |           | $         |           

The accompanying notes are an integral part of these consolidated financial statements.

42

---



1.     Summary of Significant Accounting Policies



Otelco's principal line of business is providing local telephone service, long distance, cable television and high-speed and dial-up
Internet access. The principal markets for these services are local residential and business customers residing in and adjacent to the exchanges the Company serves in rural Alabama and Missouri. The
Company offers various communications services that are sold to economically similar customers in a comparable manner of distribution. The Company views, manages and evaluates the results of its
operations from the various communications services as one company and therefore has identified one reporting segment as it relates to providing segment information.



The consolidated financial statements include the accounts of Otelco Inc. (the "Company"), its wholly owned subsidiaries Otelco Telecommunications LLC
("OTC"), Otelco Telephone LLC ("OTP"), Hopper Holding Company, Inc. ("HHC"), and Brindlee Holdings LLC ("BH"). HHC's wholly owned subsidiary is Hopper Telecommunications Company, Inc.
("HTC"). BH's owned subsidiary is Brindlee Mountain Telephone Company, Inc. ("BMTC"). On June 30, 2003, the Company purchased Page & Kiser Communications, Inc. ("PKC"),
which is reflected in the 2003 results from the date acquired. PKC's wholly owned subsidiary is Blountsville Telephone Company, Inc. ("BTC"). On December 21, 2004, the Company purchased
Mid-Missouri Holding Corporation ("MMH"), which is reflected in the 2004 results from the date acquired. MMH's wholly owned subsidiary is Mid-Missouri Telephone Company
("MMT"). MMT is the sole stockholder of Imagination, Inc., which provides internet services in certain locations in Missouri. The accompanying consolidated financial statements include the
accounts of the Company and all of its subsidiaries after elimination of all material intercompany balances and transactions.



The Company prepares its consolidated financial statements in accordance with accounting principles generally accepted in the United States of America, which
require management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and disclosure of contingent assets and liabilities. The estimates
and assumptions used in the accompanying consolidated financial statements are based upon management's evaluation of the relevant facts and circumstances as of the date of the financial statements.
Actual results may differ from the estimates and assumptions used in preparing the accompanying consolidated financial statements.

Significant
accounting estimates include the recoverability of goodwill and long-term assets.



The Company follows the accounting for regulated enterprises prescribed by Statement of Financial Accounting Standards (SFAS) No. 71, Accounting for The
Effects of Certain Types of Regulationsor SFAS 71. This accounting recognizes the economic effects of rate regulation by recording
costs and a return on investment as such amounts are recovered through rates authorized by regulatory authorities. Accordingly, SFAS 71 requires the Company to depreciate telecommunications property
and equipment over the useful lives approved by regulators, which could be different than the useful lives that would otherwise be determined by management. SFAS 71 also requires deferral of certain
costs and obligations based upon approvals received from regulators to permit recovery of such amounts in future years. Criteria that would give rise to the discontinuance of accounting in accordance
with SFAS 71 include (1) increasing competition restricting the ability of the Company to establish prices that allow it to recover specific costs and (2) significant changes in the
manner in which rates are

43

---



set
by regulators from cost-based regulation to another form of regulation. The Company periodically reviews the criteria to determine whether the continuing application of SFAS 71 is
appropriate.

The
Company is subject to reviews and audits by regulatory agencies. The effect of these review and audits, if any, will be recorded in the period in which they become known and
determinable.



Intangible assets consist primarily of the value of customer related intangibles. Goodwill represents the excess of total acquisition cost over the assigned value
of net identifiable tangible and intangible assets acquired through various business combinations. Due to the regulatory accounting required by SFAS 71, the Company did not record acquired
telecommunications property and equipment at fair value as required by SFAS No. 141,Business Combinations,or
SFAS 141. In accordance with 47 CFR 32.2000, the federal regulation governing acquired telecommunications property and equipment, such property and equipment is
accounted for at original cost, and depreciation and amortization of property and equipment acquired is credited to accumulated depreciation. The Company has acquired identifiable intangible assets
associated with the territories it serves through its acquisitions of various companies. Any excess of the total purchase price over the amounts assigned to tangible and definable assets is recorded
as goodwill.

Effective
January 1, 2002, the Company adopted SFAS No. 142,Goodwill and Other Intangibles Assets, or SFAS 142,
which establishes accounting and reporting standards for intangible assets and goodwill. SFAS 142 requires that goodwill and intangible assets with indefinite useful lives no longer be
amortized, but rather tested for impairment at least annually or in the event that triggers an impairment event. SFAS 142 also requires that intangible assets with definite useful lives be
amortized over their respective estimated useful lives and reviewed for impairment in accordance with SFAS 144, Account for the Impairment or Disposal of Long-Lived Assets. The
Company performed the required transition impairment tests of goodwill and other intangibles in the first six months of adoption, and determined that no impairment existed. In addition, the Company
performs its annual assessment of impairment each January.

The
Company performs a quarterly review of its identified intangible assets to determine if facts and circumstances exist which indicate that the useful life is shorter than originally
estimated or that the carrying amount of assets may not be recoverable. If such facts and circumstances do exist, the Company assesses the recoverability of identified intangible assets by comparing
the projected undiscounted net cash flows associated with the related asset or group of assets over their remaining lives against their respective carrying amounts. Impairment, if any, is based on the
excess of the carrying amount over the fair value of those assets.



Local service.    Revenue for monthly recurring local services is billed in advance to a portion of the Company's customers and in arrears to the
balance of the customers. The Company records revenue for charges that have not yet been invoiced to its customers as unbilled revenue when services are
rendered. The Company records revenue billed in advance as advance billings and defers recognition until such revenue is earned.

Network
access services.    Network access revenue is derived from several sources. Revenue for interstate access services is received through tariffed access charges filed by
the National Exchange Carrier Association ("NECA") with the Federal Communications Commission ("FCC") on behalf of the NECA member companies. These access charges are billed by the Company to
interstate interexchange carriers and pooled with like-revenues from all NECA member companies. A portion of the pooled access charge revenue received by the Company is based upon its
actual cost of providing interstate access service, plus a return on the investment dedicated to providing that service. The balance of the pooled access charge revenue received by the Company is
based upon the nationwide

44

---



average
schedule costs of providing interstate access services. Revenue for intrastate/intraLATA access service is received under a Primary Carrier Plan. These access charges are billed by the Company
to the primary intraLATA interexchange carriers using tariffed access rates filed with the Alabama Public Service Commission ("APSC") and the Missouri Public Service Commission ("MPSC") and are
retained by the Company. Revenue for the intrastate/interLATA access service is received through tariffed access charges as filed with the APSC and MPSC. These access charges are billed to the
interLATA interchange carriers and are retained by the Company. Revenue for terminating and originating long distance service is received through charges for providing usage of the local exchange
network. Toll revenues are recognized when services are rendered.

Long
distance services.    Long distance service is billed to customers in arrears based on actual usage. The Company records unbilled long distance revenue as unbilled revenue
when services are rendered.

Cable
television and Internet services.    Cable television and Internet service revenues are recognized when services are rendered.



The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.



The Company extends credit to its commercial and residential customers based upon a written credit policy. Service interruption is the primary vehicle for
controlling losses. Accounts receivable are recorded at the invoiced amount and do not bear interest. The allowance for doubtful accounts is the Company's best estimate for the amount of probable
credit losses in the Company's existing accounts receivable. The Company establishes an allowance for doubtful accounts based upon factors surrounding the credit risk of specific customers, historical
trends, and other information. Receivable balances are reviewed on an aged basis and account balances are charged off against the allowance after all means of collection have been exhausted and the
potential for recovery is considered remote.



Materials and supplies are stated at the lower of cost or market value. Cost is determined using a first-in, first-out method of
valuation.



Property and equipment is stated at original cost. Expenditures for improvements that significantly add to productive capacity or extend the useful life of an
asset are capitalized. Expenditures for maintenance and repairs are expensed when incurred. Depreciation is computed principally using the straight-line method over useful lives determined
by the APSC and MPSC, as discussed above.



The Company reviews its long-lived assets for impairment at each balance sheet date and whenever events or changes in circumstances indicate that the
carrying amount of an asset should be assessed. To determine if an impairment exists, the Company estimates the future undiscounted cash flows expected to result from the use of the asset being
reviewed for impairment. If the sum of these expected future cash flows is less than the carrying amount of the asset, the Company recognizes an impairment loss in accordance with SFAS No. 144, Accounting for the
Impairment or Disposal of Long-Lived Assets.The amount of the impairment recognized is determined by estimating the fair
value of the assets and recording a loss for the excess of the carrying value over the fair value.

45

---





Deferred financing costs consist of debt issuance costs incurred in obtaining long-term financing, which are amortized over the life of the related
debt.



Derivative financial instruments are accounted for under SFAS No. 133,Accounting for Derivative Instruments and Hedging Activities
as amended, or SFAS 133. Under SFAS 133, all derivatives are recorded on the balance sheet as assets or liabilities and measured at fair value. The embedded
exchange feature of the Class B common stock is accounted for as a derivative liability and adjusted to fair value as of December 21, 2004 at the time of our initial public offering with
an offsetting entry to retained earnings. This liability will be adjusted to estimated fair value on each subsequent balance sheet date until the shares are converted with the offset to other
non-operating income or expense. In addition, the company has an effective hedge of its interest ratessee Note 9.

We
are exposed to the market risk of adverse changes in interest rates. On December 21, 2004, the Company purchased an interest rate cap with a notional amount of
$80 million, cap rate of 3.0%, and a
termination date of December 21, 2009. The interest rate cap is used to lock in a maximum interest expense of 7% should variable interest rates rise, but enable us otherwise to take advantage
of current lower market interest rates. The interest rate cap is an effective hedge in offsetting the potential variability of interest rates and all critical terms of the interest rate cap are
identical to the debt it hedges. Changes in the fair value of the interest rate cap are not included in earnings but are reported as a component of accumulated other comprehensive income. The cost of
the interest rate cap is expensed as interest over the effective life of the hedge in accordance with its quarterly future value at the date of inception.



The Company accounts for income taxes using the asset and liability approach in accordance with SFAS No. 109,Accounting for Income
Taxesor SFAS 109.The asset and liability approach requires the recognition of deferred tax liabilities and assets for
the expected future tax consequences of temporary differences between the carrying amounts and the tax basis of assets and liabilities. A valuation allowance is provided when it is more likely than
not that some portion or all of the deferred tax assets will not be realized.

The
provision for income taxes consists of an amount for the taxes currently payable and a provision for the tax consequences deferred to future periods.



The carrying value of the Company's financial instruments, including cash and cash equivalents, accounts receivable, accounts payable and long-term
notes payable approximate their net book value as of December 31, 2003 and 2004.



Comprehensive income equals net income plus other comprehensive income. Other comprehensive income refers to revenue, expenses, gains and losses, which are
reflected in the retained earnings but excluded from net income.



Until December 21, 2004, the Company had one member unit-based employee compensation plan, which is described more fully in Note 12. The
Company accounted for its plan under the intrinsic value recognition and measurement principles of Account Principles Board ("APB") Opinion No. 25,Accounting for Stock
Issued To Employees,or APB 25 and related interpretation. On December 21,

46

---



2004,
under the terms of the plan, a change in ownership caused the options to fully vest. The options under this plan were converted into IDSs and the plan was terminated.



The Company computes net income (loss) per Class A common share in accordance with the provision of SFAS No. 128,"Earnings
per Share"or SFAS 128". Under the provision of SFAS 128, basic and diluted income per share are computed by dividing net income available to stockholders by the
weighted average number of common shares and common share equivalents outstanding during the period. Basic income per common share excludes the effect of potentially dilutive securities, while diluted
income per common share reflects the potential dilution that would occur if securities or other contracts to issue common shares were exercised for, converted into or otherwise resulted in the
issuance of common shares.



In April 2002, the FASB issued SFAS No. 145,Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB
Statement No. 13, and Technical Correctionsor SFAS 145.Among other provisions, this statement rescinds SFAS
No. 4,Reporting Gains and Losses from Extinguishment of Debt,which required all gains and losses from extinguishment of debt to be aggregated
and, if material, classified as an extraordinary item, net of the related income tax effect. As a result, the criteria in APB Opinion No. 30,Reporting the Results of
OperationsReporting the Effects of Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring Events and Transactionsor APB
30,which requires gains and losses on extinguishments of debt to be classified as income or loss from
continuing operations, will now be applied. The Company adopted this standard effective January 1, 2003, the earliest effective date applicable.

In
December 2002, the FASB issued SFAS No. 148,Accounting for Stock Based CompensationTransition and Disclosure, an Amendment to FASB
Statement 123or SFAS 148. This Statement amends SFAS No. 123,Accounting for Stock Based Compensationor
SFAS 123, to provide alternative methods of transition for a voluntary change to the fair value method of accounting for stock -based employee compensation. In addition, this Statement amends
the disclosure requirements of SFAS 123 to require prominent disclosure in both annual and interim financial statements. Although the Company has adopted the disclosure provision required by
SFAS 148, we do not expect to voluntarily adopt the fair value based method of accounting for its employee option-based compensation plan. The adoption of SFAS 148 did not have a
material impact on its financial statements.

FASB
Interpretation ("FIN") No. 45,Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of
Othersor FIN 45, was issued in November 2002 and clarifies disclosure and recognition/measurement requirements related to certain guarantees. The disclosure
requirements are effective for financial statements issued after December 15, 2002 and the recognition/measurement requirements are effective on a prospective basis for guarantees issued or
modified after December 31, 2002. The application of the requirements of FIN 45 did not have any impact on our financial position or results of operations.

In
January 2003, the FASB issued FASB Interpretation No. 46,Consolidation of Variable Interest Entities, an interpretation of ARB
No. 51or FIN 46. In December 2003, the FASB revised FIN 46, which clarifies the application of Accounting Research Bulletin ("ARB") No. 51, Consolidated Financial
StatementsorARB 51. As per ARB 51, a general rule for preparation of consolidated financial statements of a parent and its
subsidiary is ownership by the parent, either directly or indirectly, of over fifty percent of the outstanding voting shares of a subsidiary. However, application of the majority voting interest
requirement of ARB 51 to certain types of entities may not identify the party with a controlling financial interest because the controlling financial interest may be achieved through arrangements that
do not involve voting interest. FIN 46 clarifies applicability of ARB 51 to entities in which the equity investors do not have the characteristics of a controlling financial interest or do not

47

---



have
sufficient equity at risk for the entity to finance its activities without additional subordinated financial support. FIN 46 requires an entity to consolidate a variable interest entity even
though the entity does not, either directly or indirectly, own over fifty percent of the outstanding voting shares. FIN 46 is applicable for financial statements issued for reporting periods that end
after March 15, 2004. The Company does not have any relationship with variable interest entities that would require consolidation under FIN 46.

In
May 2003, the FASB issued SFAS No. 150,Accounting for Certain Financial Instruments with Characteristics of both Liabilities and
Equityor SFAS 150. SFAS 150 establishes standards for how an
issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. SFAS 150 applies specifically to a number of financial instruments that
companies have historically presented within their financial statements either as equity or between the liabilities section and the equity section, rather than as liabilities. SFAS 150 is
effective for financial instruments entered into or modified after May 31, 2003, and otherwise is effective at the beginning of the first interim period beginning after June 15, 2003,
except for mandatorily redeemable financial instruments of a non-public entity, in which case this statement shall be effective for fiscal periods beginning after December 15, 2003.
For purposes of SFAS 150, the Company met the definition of a non-public entity for timing of its implementation. The adoption of SFAS 150 did not have a material impact on
the Company's financial statements.



Certain items in prior years financial statements have been reclassified to conform with 2004 presentation.

2.    Initial Public Offering and Equity Conversion

On December 16, 2004 the SEC declared the Company's Income Deposit Securities (IDSs) registration effective and public trading of the Company's IDSs
commenced. Prior to the closing of the offering, the Company converted from a Delaware limited liability company to a Delaware corporation and changed its name to Otelco Inc. Certain activities
occurred simultaneously with the offering, including a recapitalization of debt, our equity conversion to a Delaware corporation, the acquisition of Mid-Missouri Telephone Company and
offering IDSs to the public.

IDSs
are securities consisting of Class A common stock and senior subordinated notes. Each IDS represents:



The
initial public offering closed on December 21, 2004. The offering consisted of:



48

---





A
summary of the Class A common stock associated with the IDSs included in the public offering follows:

Shares sold by exising equity investors

7,828,224Shares sold in conjunction with overallotment by existing equity investors

672,513Shares sold by the Company

830,776Shares sold in initial public offering

9,331,513Shares retained by existing equity investors and employees

345,220Total Class A outstanding

9,676,733


Net
proceeds from the 830,776 sold by the Company of $12,627,795 were allocated to the senior subordinated notes portion of the IDSs and the Class A common stock
portion in amounts of $6,230,820 and $6,338,667, respectively, based on the fair value of these instruments.

Included
in the 9,331,513 IDSs were 8,054,841 shares of Class A common stock and 502,463 shares of Class B common stock, which represented our conversion from a Delaware
limited liability company to a Delaware corporation and the conversion of our 2,512,699 outstanding membership interests and 97,365 outstanding options to acquire membership interests. We recorded
$60,411,308 to reflect the senior subordinated notes portion of the IDSs at fair value.

In
conjunction with the public offering, the Company acquired Mid-Missouri in a business combination accounted for based on the purchase method of accounting under
SFAS 141. The Company issued 856,234 shares of Class A common stock and 53,413 shares of Class B common stock and assumed $16,714,140 in notes payable for a total purchase price
of $30,540,774. As part of the acquisition, the Company also issued 5,527 IDS for the vesting of Mid-Missouri's option plan. See Note 3 for additional disclosure related to the
acquisition of Mid-Missouri.

Class A
and Class B common stock carry identical voting rights. In conjunction with our public offering, we amended our articles of incorporation to prohibit participation
in dividends and other distributions to our Class B holders. Each outstanding share of our common stock will carry one vote per share and all classes of commons stock will vote as a single
class on all matters presented to the stockholders for a vote.

Class B
common stock will be exchangeable on a one-for-one basis for IDSs at the holder's option, upon our liquidation or during specified period beginning
December 21, 2006 subject to certain conditions. The conditions to such exchange include a financial test related to Adjusted EBITDA (as such term is defined in the indenture governing the
notes). After five years, the Adjusted EBITDA test will no longer apply and the Class B common stock will be exchangeable for IDSs at the option of the holder subject only to the satisfaction
of the other conditions to such exchange.

The
Class A and Class B common stock was recorded at the carryover basis of existing investor's equity. We recorded a $21,056,979 reduction to retained earnings to
eliminate deficiency in additional paid-in capital resulting from the conversion.

The
Company discounted to present value the potential debt issuance on conversion of Class B common stock to IDSs at a discount rate equal to the interest rate on the senior
subordinated notes. The fair value of the senior subordinated notes payable associated with the Class B common stock is recorded in the mezzanine section of the consolidated balance sheets as
of December 31, 2004.

As
previously described, the holders of Class B common stock have the right to exchange their shares for IDSs. This exchange right is an embedded derivative feature that is
required to be separately accounted for as a liability and measured at fair value. In connection with the issuance of Class B common stock and related partial repurchase, the Company has
reflected the initial fair value of the exchange right as a long-term liability and reduction of retained earnings and additional paid in capital of $2,788,716. The derivative is not considered a
hedge and thus does not qualify for hedge accounting under SFAS 133. The Company will adjust on a quarterly basis the derivative liability to fair value with a corresponding gain or loss
recorded in other income (expenses) in the consolidated statements of income.

49

---



A summary of shares issued by activity is provided. The impact of conversion of options is included in our conversion and the purchase of Mid-Missouri. The repurchase and
retirement of IDSs and Class B common stock shown below was associated with the tax impact of the cashless exercise of management options as part of the existing option plan.

|                                   |                    | Class A   |           | Class B |        
|---------------------------------- | ------------------ | --------- | --------- | ------- | -------
|Conversion to Delaware Corporation |                    | 8,054,841 |           | 502,463 |        
|Acquisition of Mid-Missouri        |                    | 856,234   |           | 53,413  |        
|Company offered shares             |                    | 830,776   |           |        |        
|Repurchase of shares               |                    | (65,118   | )         | (11,205 | )      
|                                   |                    |           |           |         |        
|                                   | Shares outstanding |           | 9,676,733 |         | 544,671
|                                   |                    |           |           |         |        

During
the year, the Company incurred costs related to the offering. These costs were for the public offering, expenses of the selling shareholders and cost of obtaining the new credit
facility and senior subordinated notes. In conjunction with the public offering, costs related to the debt were capitalized; costs related to the offering were charged to additional paid in capital;
and the costs associated with the selling share holders were expensed in the consolidated statements of income. The following table depicts all costs related to the public offering except the purchase
of the interest rate cap which is accounted for separately:

Costs related related to long term notes
payable and capitalized

$
8,060,735Costs related to selling shareholders
and expensed


1,526,138Costs related to the Company
and charged to APIC


143,232Total costs

$
9,730,105


After
the underwriters' discount of $1.0 million, net proceeds to the Company from the sale of IDSs and the senior subordinated notes sold separately were $20.1 million. On
December 21, 2004 the Company also obtained a new credit facility of $80.0 million. The net proceeds of the IPO, together with $6.4 million of cash on hand, and the new credit
facility were used to:

Repay existing indebtedness

$
92.0 millionPurchase interest rate cap

$
4.7 millionFees and expenses

$
8.7 millionRepurchase IDSs and Class B common stock

$
1.1 million


Also
as part of this offering, 8,500,737 IDSs were sold by certain selling shareholders of the Company, from which the Company received no proceeds.

We
recorded $3,212,528 to reflect the initial allocation of Class B common stock to the potential debt issuance upon conversion to IDSs. This entry is net of $885,852 which
reduced the potential debt issuance to its present value at the closing of the offering using a discount rate equal to the interest rate on the senior subordinated notes. The embedded exchange feature
of the Class B common stock is accounted for separately as a derivative liability.

3.     Acquisitions

On June 30, 2003, the Company acquired 100% of the outstanding common stock of PKC. PKC owns 100% of the common stock of BTC. BTC is a local exchange
telephone company with a service area that borders those of OTP, HTC and BMTC. The excess of the total acquisition cost over the

50

---



assigned
value of the identifiable net assets acquired is reflected as goodwill in the amount of $8,867,736. The goodwill related to this acquisition is not deductible for tax purposes.

The
allocation of the net purchase price for the PKC acquisition is as follows:

2003Current assets

$
5,545,389Property and equipment


6,566,794Excess cost over fair value of net assets acquired


8,867,736Current liabilities


(1,185,916
)Other liabilities


(1,065,750
)Net purchase price

$
18,728,253


The
following unaudited pro forma information presents the combined results of operations of the Company as though the acquisition PKC completed in 2003 occurred at the beginning of the
preceding year. The results include certain adjustments, including increased interest expense on notes payable related to the acquisition. The pro forma financial information does not necessarily
reflect the results of operations had the acquisition been completed at the beginning of 2002 or those which may be obtained in the future.

|                                  |  | Unaudited
|--------------------------------- |  | ---------
|
|Revenues                          |  | $        
|Income from continuing operations |  |          
|Net income                        |  |          
|Basic net income per share        |  | $        
|Diluted net income per share      |  | $        

On
December 21, 2004, the Company acquired 100% of the outstanding common stock of MMH. MMH owns 100% of MMT. MMT is a local exchange carrier in central Missouri. The purchase
price of the acquisition was $30,540,774 including assumed notes payable. The excess of the total purchase price over the assigned value of the identifiable net assets is reflected as goodwill and
intangible assets in the amount of $17,858,806 and $1,800,000, respectively. The goodwill related to the acquisition is not deductible for tax purposes.

The
allocation of the net purchase price for the MMH acquisition is as follows:

2004Current assets

$
1,158,957Property and equipment


12,900,823Intangible assets


1,800,000Goodwill


17,858,806Other assets


422,680Current liabilities


(1,144,674
)Notes payable


(16,714,140
)Other liabilities


(2,455,818
)Net purchase price

$
13,826,634


The
Company issued 856,234 shares of Class A common stock ($8,562 par value) underlying the 856,234 IDSs and 53,413 shares of Class B common stock ($534 par value) in
connection with the acquisition of MMHC based on an exchange ratio of 0.14126 IDSs and 0.00881 shares of Class B common stock for each share of MMHC. The issuance of Class A common stock
represented by IDSs, Class B common stock and Class A common stock associated with the conversion of options resulted in

51

---



an
increase in paid-in capital of $7,222,120. Each IDS represents one share of Class A common stock and a 13.0% senior subordinated note with a $7.50 principal amount. The number of
IDSs and shares of Class B common stock to be received upon exchange of each outstanding option to acquire shares of Mid-Missouri Holding were equal to the number of IDSs and shares
of Class B common stock that a holder would have received in the exchange had the holder exercised the option on a "cashless basis." The embedded exchange feature of the Class B common
stock is accounted for separately as a derivative liability. We recorded $273,475 for the value of the exchange feature to the derivative liability with an offsetting entry to additional
paid-in capital.

The
following unaudited pro forma information presents the combined results of operations of the Company as though the acquisition MMH completed in 2004 occurred at the beginning of the
preceding year. The results include certain adjustments, including increased interest expense on notes payable related to the acquisition. The pro forma financial information does not necessarily
reflect the results of operations had the acquisition been completed at the beginning of 2003 or those which may be obtained in the future.

|                             |  | Unaudited
|---------------------------- |  | ---------
|
|Revenues                     |  | $        
|Income from operations       |  |          
|Net income                   |  |          
|Basic net income per share   |  | $        
|Diluted net income per share |  | $        

Each
acquisition was accounted for using the purchase method of accounting and accordingly, the accompanying financial statements include the financial position and results of operation
from the respective dates of acquisition.

4.     Goodwill and Intangible Assets

In June 2001, FASB issued SFAS No. 142,Goodwill and Other Intangible Assets,or SFAS 142.
SFAS 142 requires that in periods beginning after December 15, 2001, goodwill shall no longer be amortized. Instead, goodwill shall be tested for impairment. The Company adopted
SFAS 142 in 2002 and ceased amortizing goodwill, and performs an annual impairment test to determine whether the carrying value
of goodwill exceeds its fair market value. Based on the results of its impairment test, the Company does not believe that there is an impairment of the goodwill balance at December 31, 2003 or
2004, respectively.

Intangible
assets are summarized as follows:

December 31, 2003

December 31, 2004Carrying
Value

Accumulated
Amortization

Net
Value

Carrying
Value

Accumulated
Amortization

Net
ValueCustomer relationships

$
1,800,000

$
(1,285,715
)
$
514,285

$
3,600,000

$
(1,549,057
)
$
2,050,943


These intangible assets have either seven or ten year useful lives. The following table presents current and expected amortization expense of the
existing intangible assets as of December 31, 2004 for each of the following periods:

Aggregate amortization expense:For the year ended December 31, 2002

$
257,143For the year ended December 31, 2003


257,143For the year ended December 31, 2004


263,342


52

---



Expected amortization expense for the years ending December 31,

2005

$
462,8562006


205,7142007


205,7142008


205,7142009


205,714


5.     Property and Equipment

A summary of property and equipment from continuing operations is shown as follows:

December 31,Estimated
Life2003

2004Land



$
653,434

$
757,897Building and improvements

2040


5,465,529


6,826,776Telephone equipment

620


62,027,949


89,233,193Cable television equipment

7


4,908,938


5,232,479Furniture and equipment

814


1,076,144


1,342,387Vehicles

79


2,568,176


3,184,904Computer software equipment

57


2,628,578


2,886,775Internet equipment

5


403,754


1,923,497Total property, plant and equipment




79,732,502


111,387,908Accumulated depreciation




(41,813,097
)

(63,192,340
)Net property, plant and equipment



$
37,919,405

$
48,195,568


The
Company's composite depreciation rate for property and equipment was 13.9%, 13.5% and 12.1% in 2002, 2003 and 2004, respectively. Depreciation expense from continuing
operations for the years ended December 31, 2002, 2003 and 2004 was $4,530,054, $5,107,110 and $5,837,033, respectively.

6.     Other Accounts Receivable

Other accounts receivable consist of the following:

December 31,2003

2004Carrier access bills receivable

$
621,544

$
1,021,969Receivables from Alabama Service Fund


461,673


461,729Other miscellaneous


198,389


39,247$
1,281,606

$
1,522,945


7.     Investments

Investments consist of the following:

December 31,2003

2004Investment in CoBank stock

$
409,876

$
271,031Investment in Rural Telephone Bank (Class C stock)


411,348


435,858Rental property


526,954


576,210Other miscellaneous





15,753$
1,348,178

$
1,298,852


The
investments in CoBank stock and Rural Telephone Bank Class C stock are carried at historical cost due to no readily determinable fair value for those
instruments being available. These investments are patronage certificates that represent ownership in the financial institutions (CoBank and Rural Telephone Bank) where the Company has, or in the
past, had, debt. These certificates yield dividends

53

---



on
an annual basis, and the investment is redeemed ratably subsequent to the repayment of the debt by the respective financial institution.

8.     Accrued Expenses

Our initial public offering and related notes payable transactions which closed on December 21, 2005 created a number of accrued expenses at
December 31, 2004. We accrued $688,762 for Merrill Corp., our printer for the initial public offering. No other vendor's accrued expenses exceeded 5% of total current liabilities.

9.     Long-Term Notes Payable

Long-term notes payable consists of the following:

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |  | December 31,
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------
|
|Term credit facility, General Electric Captial Corporation; variable interest rate of 6.53% at December 31, 2004. There are no principal payments. Interest payments are due on the last day of the LIBOR period
or at three month intervals, whichever date comes first. Interest rate is the index rate plus the applicable term loan index margin of 3.0% or the applicable LIBOR rate plus the applicable term loan LIBOR margin of 4.0%. The unpaid balance will be
due on December 21, 2009. |  | $           
|13% Senior subordinated notes payable, due 2019; interest payments are due quarterly                                                                                                                                                                                                                                                                                                                                                                                                               |  |             
|13% Senior subordinated notes payable, held seperately, due 2019; interest payments are due quarterly                                                                                                                                                                                                                                                                                                                                                                                              |  |             
|Mortgage note payable, CoBank-payable in quarterly installments; variable interest rates, 3.9% to 5.75% at December 31, 2003; principal and interest payments through 2010. On December 21, 2004, the
loan was repaid.                                                                                                                                                                                                                                                                             |  |             
|Mortgage note payable, CoBank-payable in quarterly installments; variable interest rates, 4.9% to 6.75% at December 31, 2003; principal and interest payments through 2010. On December 21, 2004, the
loan was repaid.                                                                                                                                                                                                                                                                             |  |             
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |  |             
|Total long-term notes payable                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |  | $           
|Less: current portion                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |  |             
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |  |             
|Long-term notes payable                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |  | $           
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |  |             

Associated
with these changes in long-term notes payable, the Company wrote off $1.0 million in deferred financing costs associated with the payoff of
the CoBank notes payable and capitalized $8.1 million in deferred financing costs associated with the new credit facility and the 13% senior subordinated notes payable. The credit facility is
secured by the total assets of the Company.

The
Company has a revolving credit facility of $15,000,000 available as of December 21, 2004. There was no balance outstanding as of December 31, 2004. The interest rate is
the index rate plus a 3.00% margin or LIBOR rate whichever is applicable. The Company pays a commitment fee of 0.75% per annum, payable quarterly in arrears, on the unused portion of the revolver
loan.

The
Company had an available working line of credit of $5,000,000 through December 21, 2004. No balance was outstanding at December 31, 2003. The Company had a commitment
fee of .50% per annum, payable quarterly in arrears, on the unused portion of the revolver loan. Commitment fee expense was minimal for the years ended December 31, 2002, 2003 and 2004,
respectively.

54

---



Maturities
of long-term debt for the next five years are as follows:

2005

$
2006


2007


2008


2009


80,000,000Thereafter


81,075,498Total

$
161,075,498


The
above schedule of maturities of long-term debt does not include the $4.1 million liquidation value of Class B common shares convertible into
senior subordinated notes.

The
Company's various long-term notes payable agreements contain certain financial covenants that require the maintenance of certain levels and ratios of working capital and
equity to total assets as well as certain coverage ratios associated with debt service and fixed charges. As of December 31, 2003 and 2004, respectively, the Company was in compliance with all
financial covenants.

The
Company has no independent assets or operations separate from its operating subsidiaries. The guarantees of its senior subordinated notes by four of its five operating subsidiaries
are full and unconditional, joint and several. The operating subsidiaries have no independent long-term notes payable. There are no significant restrictions on the ability of the Company
to obtain funds from its operating subsidiaries by dividend or loan.

10.   Income Taxes

Deferred income taxes are provided for certain temporary differences principally due to the use of accelerated depreciation for income tax purposes. Such deferred
taxes are credited to income as the related temporary differences reverse.

Income
tax expense for the years ended December 31, 2002, 2003 and 2004 is summarized below.

|                     |          | For the years ended December 31,
|-------------------- | -------- | --------------------------------
|
|Federal income taxes |          |                                 
|                     | Current  |                                 
|                     | Deferred |                                 
|                     |          |                                 
|                     |          | Total federal tax expense       
|State income taxes   |          |                                 
|                     | Current  |                                 
|                     | Deferred |                                 
|                     |          |                                 
|                     |          | Total state tax expense         
|                     |          |                                 
|                     |          | Total tax expense               
|                     |          |                                 

Total
income tax benefit (expense) from continuing operations was different than that computed by applying U.S. federal income tax rates to income from continuing operations before
income taxes for

55

---



the
years ended December 31, 2002, 2003 and 2004. The reasons for the differences are presented below.

|                                                                |  | For the years ended December 31, |          
|--------------------------------------------------------------- |  | -------------------------------- | ---------
|
|Federal income tax at statutory rate                            |  |                                  | 34       
|Federal income tax expense at statutory rate                    |  | $                                | 3,745,730
|Non-deductible IPO cost                                         |  |                                  |         
|State income tax (provision), net of federal income tax effects |  |                                  | 306,693  
|Other                                                           |  |                                  | (234,985 
|                                                                |  |                                  |          
|Provision for income taxes                                      |  | $                                | 3,817,438
|                                                                |  |                                  |          
|Effective income tax rate                                       |  |                                  | 34.7     

The
Company purchased PKC as described in Note 2, which resulted in incremental net deferred tax liabilities of approximately $0.8 million that are included
in the consolidated balance sheet at December 31, 2003.

The
Company purchased MMHC as described in Note 2, which resulted in incremental net deferred tax liabilities of approximately $2.2 million that are included in the
consolidated balance sheet at December 31, 2004.

The
Company had net operating loss carry forwards in 2002 of approximately $2.5 million. In 2003, the net operating loss carry forward was fully utilized.

The
tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities as of December 31, 2003 and 2004 are
presented below:

2003

2004Deferred tax liabilities:Amortization

$
(4,447,762
)
$
(6,637,399
)Depreciation


(3,518,194
)

(6,415,827
)Other


(14,550
)

Total deferred tax liabilities

$
(7,980,506
)
$
(13,053,226
)Deferred tax assets:Deferred compensation


229,388


283,948Stock options


648,214


Other


12,846


368,677Total deferred tax assets


890,448


652,625Net deferred income tax liability

$
(7,090,058
)
$
(12,400,601
)


11.   Employee Benefit Program

Employees of OTC, HTC, BMTC and MMHC participate in a defined contribution savings plan under Section 401(k) of the Internal Revenue Code, which is
sponsored by the Company. The terms of the plan provide for an elective contribution from employees up to 15% of their annual compensation through September 30, 2002 and 100% beginning
October 1, 2002, not to exceed $11,000, $12,000 and $13,000 for 2002, 2003, and 2004, respectively. The Company matches the employee's contribution up to 6% of the employee's annual
compensation. In addition, the Company made a discretionary contribution for each employee equal to 4% of their annual compensation for 2002, and 1.7% of their annual compensation in 2003 and 2004.
For the years ended December 31, 2002, 2003 and 2004, the total expense associated with this plan was $315,256, $244,625 and $265,366, respectively.

56

---



The employees of BTC participate in a Retirement and Security Program ("RSP") and a Savings Plan ("SP") provided through the National Telecommunications Cooperative Association.
Participation in the RSP requires a minimum contribution of 1% from the employees. The Company contributes 15.1% for every participating employee. SP is a defined contribution savings plan under
Section 401(k) of the Internal Revenue Code to which the Company contributes 1% of pre-tax employee earnings and the employee can make additional voluntary contributions as desired
with no additional Company contribution. For the year ended December 31, 2003 and 2004 the total expense associated with these plans was $148,893 and $95,721, respectively.

12.    Income per Common Share and Potential Common Share

Basic income per common share is computed by dividing net income by the weighted-average number of shares outstanding for the period. Diluted income per common
share reflects the potential dilution that could occur if the Class B common stock were exercised into IDSs with Class A common shares. Class B common stock is convertible on a
one-for-one basis into IDSs, each of which includes a Class A common share. For periods prior to our conversion, membership units were treated on an as if converted
basis into Class A and Class B common shares. For 2004, the shares associated with the purchase on Mid-Missouri Holding Corp., the sale of common shares by the Company, and
the buy-back of common shares by the Company, were prorated from December 21, 2004 until the end of the year.

A
reconciliation of the common shares for the Company's basic and diluted income per common share calculation is as follows:

|                                                                                                                                                            |  | For the year ended December 31,
|----------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------
|
|Weighted average common shares at conversion                                                                                                                |  |                                
|Purchase of Mid-Missouri Holding Corp., sale of common shares by Company, and buy-back of common shares by Company (12/21/04)                               |  |                                
|                                                                                                                                                            |  |                                
|Weighted average common shares                                                                                                                              |  |                                
|                                                                                                                                                            |  |                                
|Effect of Class B shares at conversion                                                                                                                      |  |                                
|Effect on Class B shares from purchase of Mid Missouri-Holding Corp., sale of common shares by Company, and buy-back of common shares by Company (12/21/04) |  |                                
|                                                                                                                                                            |  |                                
|Effect of dilutive securities                                                                                                                               |  |                                
|                                                                                                                                                            |  |                                
|Weighted-average common shares and potential common shares                                                                                                  |  |                                
|Net income                                                                                                                                                  |  | $                              
|Net income per basic share                                                                                                                                  |  | $                              
|Net income per diluted share                                                                                                                                |  | $                              

57

---



13.    Selected Quarterly Financial Data (unaudited)

|             |                               | First
Quarter |   | Second
Quarter |  | Third
Quarter |           | Fourth
Quarter(1) |  
|------------ | ----------------------------- | ------------- | - | -------------- |  | ------------- | --------- | ----------------- | -
|Fiscal 2003: |                               |               |   |                |  |               |           |                   |  
|             | Revenue                       |               | $ | 7,679,746      |  | $             | 7,843,849 |                   | $
|             | Operating income              |               |   | 3,648,250      |  |               | 3,757,630 |                   |  
|             | Net income                    |               |   | 1,947,782      |  |               | 2,003,320 |                   |  
|             | Net income per share, basic   |               |   | 0.24           |  |               | 0.25      |                   |  
|             | Net income per share, diluted |               |   | 0.23           |  |               | 0.23      |                   |  
|Fiscal 2004: |                               |               |   |                |  |               |           |                   |  
|             | Revenue                       |               | $ | 9,127,238      |  | $             | 9,029,003 |                   | $
|             | Operating income              |               |   | 3,973,643      |  |               | 3,955,372 |                   |  
|             | Net income                    |               |   | 2,056,516      |  |               | 2,047,558 |                   |  
|             | Net loss per share, basic     |               |   | 0.26           |  |               | 0.25      |                   |  
|             | Net loss per share, diluted   |               |   | 0.24           |  |               | 0.24      |                   |  

---

14.    Option-based Compensation

1999 Option Plan

In
1999 the Company adopted an option plan that covered senior management and consultants of the Company. At the time our initial public offering on December 21, 2004, under the
terms of the option plan, a change in ownership caused the outstanding options to fully vest. All options were converted to IDSs on a cashless exercise basis as allowed in the option plan and the plan
was terminated. As of December 31, 2004, there were no outstanding options.

|                                 |                             | Number of
units |         | Weighted
Average
Exercise
Price
|-------------------------------- | --------------------------- | --------------- | ------- | -------------------------------
|Outstanding at December 31, 2001 |                             | 68,365          |         | $                              
|                                 | Granted                     |                 | 14,500  |                                
|                                 | Exercised                   |                 |        |                                
|                                 |                             |                 |         |                                
|Outstanding at December 31, 2002 |                             | 82,865          |         |                                
|                                 | Granted                     |                 | 14,500  |                                
|                                 | Exercised                   |                 |        |                                
|                                 |                             |                 |         |                                
|Outstanding at December 31, 2003 |                             | 97,365          |         |                                
|                                 | Granted                     |                 |        |                                
|                                 | Exercised December 31, 2004 |                 | (97,365 | )                              
|                                 |                             |                 |         |                                
|Outstanding at December 31, 2004 |                             |                |         | $                              
|                                 |                             |                 |         |                                

The
Company accounts for the option-based compensation plan based on variable accounting in accordance with APB 25. The option plan included a cashless exercise feature
that allowed option holders to provide payment upon exercise of vested options in the form of cash, units or options for units. As a result of applying variable accounting, the Company recognized
compensation expense net of tax in the amount of $196,906, $662,753 and $908,343 for the periods ended 2002, 2003 and 2004 respectively, based on the estimated fair market value of a membership unit
at each period.

The
estimated fair market value of a membership unit at each period for the years ended December 31, 2002, 2003 and 2004 was determined based on using market comparable valuations
for

58

---



public
companies in the same industry as the Company. Based on these comparable companies and their enterprise value to EBITDA multiples at each period, the Company calculated its enterprise value
based on a range of enterprise value to EBITDA multiples supported by the comparable company metrics after taking into account an illiquidity discount. From enterprise value, the Company calculated
the resulting equity value and value per unit to come up with a range of values per unit. The Company chose an estimated fair market value per unit from with this range.

15.    Related Party Transactions

Two of the Company's subsidiaries had advisory agreements with CEA Management Corp. and Seaport Capital, LLC (together "Seaport"). Prior to December 21,
2004, affiliates of Seaport owned approximately 68% of the Company. Under the agreements, Seaport furnished professional advisory services. This agreement was terminated on December 21, 2004 in
conjunction with the initial public offering.

For
the years ended December 31, 2002, 2003 and 2004, Otelco Holdings paid Seaport $700,000, $850,000 and $973,118 respectively, in advisory fees. Accounts payable at
December 31, 2003 and 2004 included amounts payable to Seaport of $250,000 and $334,672, respectively.

16.    Revenue Concentrations

Revenues for interstate access services are based on reimbursement of costs and an allowed rate of return. Revenues of this nature are received from NECA in the
form of monthly settlements. Such revenues amounted to 13.1%, 15.4%, and 20.2% of the Company's total revenues from continuing operations for the years ended December 31, 2002, 2003 and 2004
respectively.

17.    Commitments and Contingencies

From time to time, we may be involved in various claims, legal action and regulatory proceedings incidental to and in the ordinary course of business, including
administrative hearings of the APSC and
MPSC relating primarily to rate making. Currently, none of the legal proceedings are expected to have a material adverse effect on our business.

Item 9.    Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

None.

Item 9A.    Controls and Procedures

With the participation of the Chief Executive Officer and the Chief Financial Officer, management has evaluated the effectiveness of our disclosure controls and
procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934). Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that
our disclosure controls and procedures were effective as of December 31, 2004.

With
the completion of our initial public offering on December 21, 2004, we are subject to the reporting requirements under Regulation S-K for the first time
and anticipate being classified as an accelerated filer for the year ending December 31, 2005.

There
were no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) during the fourth
quarter of fiscal 2004 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Item 9B.    Other Information

None.

59

---





PART III

Item 10.    Directors and Executive Officers of the Registrant

We have a code of ethics that applies to each director and employee of the company, including the executive, financial, and accounting officers. Our code of
conduct is available on our website athttp://www.otelco.netunder the Investor Relations section titled Corporate Governance.

The
other information required by this Item is incorporated herein by reference to the applicable information in the proxy statement for our 2005 annual meeting, including the
information set forth under the captions "Election of Directors," Section 16(a) Beneficial Ownership Reporting Compliance" and "Governance of the CompanyAudit
CommitteeAudit Committee Financial Expert."

Item 11.    Executive Compensation

The information required by this Item is incorporated herein by reference to the applicable information in the proxy statement for our 2005 annual meeting,
including the information set forth under the captions "Executive Compensation," Compensation of Directors" and Compensation Committee Interlocks and Insider Participation."

Item 12.    Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The Company currently has no securities authorized for issuance under an equity compensation plan. The other information required by this Item is incorporated
herein by reference to the applicable information in the proxy statement for our 2005 annual meeting, including the information set forth under the caption "Beneficial Ownership of Otelco Inc.
Common Stock."

Item 13.    Certain Relationships and Related Transactions

The information required by this Item is incorporated herein by reference to the applicable information in the proxy statement for our 2005 annual meeting,
including the information set forth under the caption "Other Relationships and Transactions with Executives."

Item 14.    Principal Accounting Fees and Services

The information required by this Item is incorporated herein by reference to the applicable information in the proxy statement for our 2005 annual meeting,
including the information set forth under the caption "Our Relationship with Our Independent Auditors."

60

---



PART IV

Item 15.    Exhibits, Financial Statement Schedules

(a)(1)    Financial Statements



(a)(2)    Financial Statement Schedules



(a)(3)    Exhibits

|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                          |  | 
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | 
|2.1         |  | Agreement and Plan of Merger, dated as of December 16, 2004, among Mid-Missouri Parent, LLC, Mid-Missouri Holding Corp., Rural LEC Acquisition LLC and Otelco Merger Subsidiary, Inc.                                                                                                                                                |  | 
|3.1         |  | Certificate of Incorporation of Otelco Inc.                                                                                                                                                                                                                                                                                          |  | 
|3.2         |  | Third Amended and Restated By-laws of Otelco Inc.                                                                                                                                                                                                                                                                                    |  | 
|4.1         |  | Indenture, dated as of December 21, 2004, among Otelco Inc., each subsidiary listed on the signature pages thereto and Wells Fargo Bank, National Association, as trustee, relating to the 13% Senior Subordinated Notes dues 2019                                                                                                   |  | 
|4.2         |  | Form of 13% Senior Subordinated Note due 2019 (included in Exhibit 4.1)                                                                                                                                                                                                                                                              |  | 
|4.3         |  | Investor Rights Agreement, dated December 21, 2004, among Otelco Inc., Seaport Capital Partners II, L.P., Seaport Investments, LLC, CEA Capital Partners USA, L.P., CEA Capital Partners USA CI, L.P., BancBoston Ventures Inc., Mid-Missouri Parent LLC,
Michael D. Weaver, Sean Reilly, Kevin Reilly and Sternberg Consulting Inc. |  | 
|4.4         |  | Form of stock certificate for Class A common stock (filed as Exhibit 4.4 to Amendment No. 4 to Registration Statement on Form S-1 (file no. 333-115341) and incorporated herein by reference)                                                                                                                                        |  | 
|4.5         |  | Form of global Income Deposit Security (filed as Exhibit 4.5 to Amendment No. 4 to Registration Statement on Form S-1 (file no. 333-115341) and incorporated herein by reference)                                                                                                                                                    |  | 
|10.1        |  | Credit Agreement, dated December 21, 2004, among Otelco Inc., as Borrower, the other credit parties signatory thereto, as Credit Parties, the Lenders signatory thereto from time to time, as Lenders and General Electric Capital Corporation, as
Administrative Agent and Lender and CoBank, ACB, as Syndication Agent and Lender  |  | 
|            |  |                                                                                                                                                                                                                                                                                                                                      |  | 

61

---



|10.2 |  | Amended and Restated Employment Agreement, dated as of June 21, 2004, between Otelco Telephone LLC and Michael D. Weaver (filed as Exhibit 10.2 to Amendment No. 1 to Registration Statement on Form S-1 (file no. 333-115341) and
incorporated herein by reference) |  | 
|---- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | 
|10.3 |  | Employment Agreement, dated as of June 9, 2004, between Otelco Telephone LLC and Curtis L. Garner, Jr. (filed as Exhibit 10.3 to Amendment No. 1 to Registration Statement on Form S-1 (file no. 333-115341) and incorporated herein
by reference)                   |  | 
|12.1 |  | Computation of Ratio of Earnings to Fixed Charges                                                                                                                                                                                                                    |  | 
|21.1 |  | List of material subsidiaries of Otelco Inc. (filed as Exhibit 21.1 to Registration Statement on Form S-1 (file no. 333-115341) and incorporated herein by reference)                                                                                                |  | 
|31.1 |  | Certificate pursuant to Rule 13A-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934 of the Chief Executive Officer                                                                                                                                       |  | 
|31.2 |  | Certificate pursuant to Rule 13A-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934 of the Chief Financial Officer                                                                                                                                       |  | 
|32.1 |  | Certificate pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of the Chief Executive Officer                                                                                                                 |  | 
|32.2 |  | Certificate pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of the Chief Financial Officer                                                                                                                 |  | 

62

---





Signatures

Pursuant to the requirements of Section 13 or 15(d) 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, in the City of Oneonta, State of Alabama, on the 30th day of March, 2005.

| |  | OTELCO INC.
| |  | -----------
| |  | BY:        
| |  |            

Pursuant
to the requirements of the Securities Act of 1934, this report has been signed by the following persons in the capacities and on the dates indicated:

|Signature                                     |  | Title                                                                         |  | Date          
|--------------------------------------------- |  | ----------------------------------------------------------------------------- |  | --------------
|                                              |  |                                                                               |  |               
|/s/MICHAEL D. WEAVERMichael D. Weaver         |  | President, Chief Executive Officer and Director
(Principal Executive Officer) |  | March 30, 2005
|/s/CURTIS L. GARNER, JR.Curtis L. Garner, Jr. |  | Chief Financial Officer (Principal Financial and Accounting Officer)          |  | March 30, 2005
|/s/WILLIAM BAKWilliam Bak                     |  | Director                                                                      |  | March 30, 2005
|/s/HOWARD HAUGHoward Haug                     |  | Director                                                                      |  | March 30, 2005
|/s/JOHN P. KUNZJohn P. Kunz                   |  | Director                                                                      |  | March 30, 2005
|/s/STEPHEN P. MCCALLStephen P. McCall         |  | Director                                                                      |  | March 30, 2005
|/s/ANDREW MEYERSAndrew Meyers                 |  | Director                                                                      |  | March 30, 2005
|/s/WILLIAM F. REDDERSENWilliam F. Reddersen   |  | Director                                                                      |  | March 30, 2005

63

---



QuickLinks