Exhibit 99.3

Frontier Communications Corporation

Pro Forma Combined Historical Financial and Operating Data

for the Four Quarters Ended June 30, 2010

and

Actual Financial and Operating Data

for the Four Quarters Ended June 30, 2011

The following unaudited schedules are presented in order to provide unaudited pro forma combined historical financial and operating data for Frontier Communications Corporation (Frontier), including financial and operating data for the properties acquired from Verizon Communications Inc. (Verizon) on July 1, 2010 in a merger transaction.  The unaudited financial and operating data for the three months ended September 30, 2010, December 31, 2010, March 31, 2011 and June 30, 2011 represent actual information for the third and fourth quarters of 2010 and the first and second quarters of 2011.

The unaudited pro forma combined statements of operations information, which have been prepared for the three months ended September 30, 2009, December 31, 2009, March 31, 2010 and June 30, 2010, give effect to the transactions and other events as if they had occurred on January 1, 2009.  The pro forma information is not necessarily indicative of what the financial position or results of operations actually would have been had the acquisition been completed at the beginning of each period presented.  The pro forma information assumes that the debt of Verizon's Separate Telephone Operations (VSTO or the Acquired Properties) was assumed by Frontier as of January 1, 2009, the Frontier common stock was issued to Verizon shareholders as of January 1, 2009 and the Frontier annual cash dividend policy was $0.75 per share in 2009 and 2010.

Frontier is considered the accounting acquirer.  The historical quarterly financial information of Frontier and VSTO prior to July 1, 2010 has been adjusted to give effect to events that are directly attributable to the transactions and factually supportable and, in the case of the statements of operations information, that are expected to have a continuing impact.  Pro Forma adjustments were made:  to adjust the historical pension and other postretirement employee benefit obligations retained by Verizon; to conform the bad debt expense classification of VSTO to Frontier's policy; to remove acquisition, integration and realignment expenditures; to include interest expense on $3.2 billion of notes assumed by Frontier in the acquisition; to include amortization of acquired customer assets, and to exclude interest charged to VSTO by Verizon.

Note:  All amounts in the attached schedules for the second quarter of 2011 have been shaded.  Additionally, any other new or revised amounts that have been included in these schedules have been shaded.

Frontier Communications Corporation
Pro Forma Combined Historical Financial Data
for the Four Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Four Quarters Ended June 30, 2011
																									Actual					Actual					Actual					Actual
		September 30,					December 31,							March 31,						June 30,					September 30,					December 31,					March 31,					June 30,
(Amounts in millions, except		2009		Var.			2009				Var.			2010			Var.			2010		Var.			2010		Var.			2010		Var.			2011		Var.			2011
per share amounts)
Income Statement Data
Revenue		$	1,514	$	(60	)	$	1,454			$	2		$	1,456		$	(22	)	$	1,434	$	(31	)	$	1,403	$	(44	)	$	1,359	$	(12	)	$	1,347	$	(25	)	$	1,322
	Costs and expenses (1)		781		18			799				(22	)		777			18			795		34			829		(63	)		766		(21	)		745		(20	)		725
	Depreciation and amortization		367		(22	)		345				(1	)		344			2			346		(6	)		340		13			353		(2	)		351		8			359
Total operating expenses			1,148		(4	)		1,144				(23	)		1,121			20			1,141		28			1,169		(50	)		1,119		(23	)		1,096		(12	)		1,084
Operating income			366		(56	)		310				25			335			(42	)		293		(59	)		234		6			240		11			251		(13	)		238
	Investment and other income (loss), net		5		(57	)		(52	)	(2)		59			7			3			10		(7	)		3		(2	)		1		8			9		(9	)		-
	Interest expense		168		2			170				(5	)		165			1			166		1			167		1			168		(1	)		167		-			167
Income before income taxes			203		(115	)		88				89			177			(40	)		137		(67	)		70		3			73		20			93		(22	)		71
	Income tax expense		74		(39	)		35				50			85	(3)		(38	)		47		(7	)		40		(14	)		26		11			37		-			37
Net income		$	129	$	(76	)	$	53			$	39		$	92		$	(2	)	$	90	$	(60	)	$	30	$	17		$	47	$	9		$	56	$	(22	)	$	34
Weighted average shares outstanding			989		-			989				-			989			-			989		-			989		1			990		-			990		(1	)		989
Basic net income per share attributable to
	common shareholders of Frontier	$	0.13	$	(0.08	)	$	0.05			$	0.04		$	0.09		$	-		$	0.09	$	(0.06	)	$	0.03	$	0.02		$	0.05	$	-		$	0.05	$	(0.02	)	$	0.03
(1)	Sequential quarterly changes in Costs and Expenses of the acquired properties are impacted by variations in employee and contractor levels at the acquired properties prior to closing on July 1, 2010, including an increase in employees and contractors in the first six months of 2010.
(2)	Includes premium on debt repurchases of $54 million ($34 million or $0.03 per share after tax).
(3)	Includes tax expense of $21 million related to the impact of health care reform legislation enacted in March 2010.
	Note: Refer to the cover page for explanatory notes which are an integral part of the pro forma combined historical financial data. The unaudited pro forma financial information makes certain assumptions for illustrative purposes and is subject to change based on the final results of the third-party valuation of the acquired assets and other factors.

Frontier Communications Corporation
Pro Forma Combined Historical Financial and Operating Data
for the Four Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Four Quarters Ended June 30, 2011
																										Actual						Actual						Actual						Actual
		September 30,						December 31,						March 31,						June 30,						September 30,						December 31,						March 31,						June 30,
(Amounts in millions)		2009			Var.			2009			Var.			2010			Var.			2010			Var.			2010			Var.			2010			Var.			2011			Var.			2011
Selected Income Statement Data
Revenue
	Local and long distance services	$	767		$	(7	)	$	760		$	(38	)	$	722		$	(13	)	$	709		$	(20	)	$	689		$	(27	)	$	662		$	(27	)	$	635		$	(17	)	$	618
	Data and internet services		457			2			459			(1	)		458			5			463			(10	)		453			-			453			6			459			3			462
	Other		94			(49	)		45			41			86			2			88			5			93			(10	)		83			4			87			(3	)		84
	Customer revenue		1,318			(54	)		1,264			2			1,266			(6	)		1,260			(25	)		1,235			(37	)		1,198			(17	)		1,181			(17	)		1,164
	Switched access and subsidy		196			(6	)		190			-			190			(16	)		174			(6	)		168			(7	)		161			5			166			(8	)		158
Total revenue			1,514			(60	)		1,454			2			1,456			(22	)		1,434			(31	)		1,403			(44	)		1,359			(12	)		1,347			(25	)		1,322
Expenses
	Costs and expenses (1)		781			18			799			(22	)		777			18			795			34			829			(63	)		766			(21	)		745			(20	)		725
	Depreciation and amortization		367			(22	)		345			(1	)		344			2			346			(6	)		340			13			353			(2	)		351			8			359
Total operating expenses			1,148			(4	)		1,144			(23	)		1,121			20			1,141			28			1,169			(50	)		1,119			(23	)		1,096			(12	)		1,084
Operating Income		$	366		$	(56	)	$	310		$	25		$	335		$	(42	)	$	293		$	(59	)	$	234		$	6		$	240		$	11		$	251		$	(13	)	$	238
Other Financial Data
	Adjusted operating income (2)	$	369		$	9		$	378		$	(25	)	$	353		$	(44	)	$	309		$	22		$	331		$	(62	)	$	269		$	6		$	275		$	-		$	275
	Adjusted operating income %		24.4	%		1.6	%		26.0	%		-1.8	%		24.2	%		-2.7	%		21.5	%		2.1	%		23.6	%		-3.8	%		19.8	%		0.6	%		20.4	%		0.4	%		20.8	%
	Operating cash flow, as adjusted (2)	$	736		$	(13	)	$	723		$	(26	)	$	697		$	(42	)	$	655		$	16		$	671		$	(49	)	$	622		$	4		$	626		$	8		$	634
	Operating cash flow %, as adjusted		48.6	%		1.1	%		49.7	%		-1.8	%		47.9	%		-2.2	%		45.7	%		2.2	%		47.9	%		-2.1	%		45.8	%		0.7	%		46.5	%		1.4	%		47.9	%
	Free cash flow (2)	$	310		$	(10	)	$	300		$	57		$	357		$	(72	)	$	285		$	54		$	339		$	(126	)	$	213		$	40		$	253		$	(22	)	$	231
	Dividends (3)	$	186		$	-		$	186		$	-		$	186		$	-		$	186		$	-		$	186		$	-		$	186		$	1		$	187		$	-		$	187
	Dividend payout ratio (3)		60.0	%		2.0	%		62.0	%		-9.9	%		52.1	%		13.2	%		65.3	%		-10.3	%		55.0	%		32.5	%		87.5	%		-13.7	%		73.8	%		6.8	%		80.6	%
(1)	Sequential quarterly changes in Costs and Expenses of the acquired properties are impacted by variations in employee and contractor levels at the acquired properties prior to closing on July 1, 2010, including an increase in employees and contractors in the first six months of 2010.
(2)	A reconciliation to this measure is presented on pages 5 and 6.
(3)	Assumes annual cash dividend of $0.75 per common share.
	Note: Refer to the cover page for explanatory notes which are an integral part of the pro forma combined historical financial data. The unaudited pro forma financial information makes certain assumptions for illustrative purposes and is subject to change based on the final results of the third-party valuation of the acquired assets and other factors.

Frontier Communications Corporation
Pro Forma Combined Historical Financial and Operating Data
for the Four Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Four Quarters Ended June 30, 2011
																										Actual						Actual						Actual							Actual
		September 30,						December 31,						March 31,						June 30,						September 30,						December 31,						March 31,							June 30,
(Amounts in millions of dollars)		2009			Var.			2009			Var.			2010			Var.			2010			Var.			2010			Var.			2010			Var.			2011				Var.			2011
Other Financial Data
Revenue:
	Residential		690			(17	)		673			(18	)		655			(10	)		645			(15	)		630			(23	)		607			(22	)		585		(1)		(14	)		571
	Business		628			(37	)		591			20			611			4			615			(10	)		605			(14	)		591			5			596		(1)		(3	)		593
	Total customer revenue		1,318			(54	)		1,264			2			1,266			(6	)		1,260			(25	)		1,235			(37	)		1,198			(17	)		1,181				(17	)		1,164
	% of total revenue		87	%		0	%		87	%		0	%		87	%		1	%		88	%		0	%		88	%		0	%		88	%		0	%		88	%			0	%		88	%
	Switched Access Revenue		108			(3	)		105			(2	)		103			(6	)		97			(9	)		88			(6	)		82			5			87				(2	)		85
	Federal Subsidies		48			(1	)		47			(1	)		46			(11	)		35			8			43			-			43			(2	)		41				(5	)		36
	State Subsidies		6			1			7			-			7			-			7			3			10			1			11			(1	)		10				1			11
	Surcharges		34			(3	)		31			3			34			1			35			(8	)		27			(2	)		25			3			28				(2	)		26
	Total regulatory revenue		196			(6	)		190			-			190			(16	)		174			(6	)		168			(7	)		161			5			166				(8	)		158
	% of total revenue		13	%		0	%		13	%		0	%		13	%		-1	%		12	%		0	%		12	%		0	%		12	%		0	%		12	%			0	%		12	%
	Total revenue		1,514			(60	)		1,454			2			1,456			(22	)		1,434			(31	)		1,403			(44	)		1,359			(12	)		1,347				(25	)		1,322
Capital expenditures:
	Base wireline operations		162			12			174			(59	)		115			29			144			(5	)		139			72			211			(18	)		193				13			206
	Fiber optic		31			4			35			(14	)		21			(3	)		18			2			20			(2	)		18			(8	)		10				(5	)		5
	Subtotal		193			16			209			(73	)		136			26			162			(3	)		159			70			229			(26	)		203				8			211
	Integration		-			22			22			8			30			3			33			(17	)		16			3			19			(13	)		6				7			13
	Total		193			38			231			(65	)		166			29			195			(20	)		175			73			248			(39	)		209				15			224
(1)	Reflects a reclassification of $8 million of revenue from Business Revenue to Residential Revenue.

Frontier Communications Corporation
Pro Forma Combined Historical Financial and Operating Data
for the Four Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Four Quarters Ended June 30, 2011
																										Actual						Actual						Actual							Actual
		September 30,						December 31,						March 31,						June 30,						September 30,						December 31,						March 31,							June 30,
(Amounts in millions, except operating data)		2009			Var.			2009			Var.			2010			Var.			2010			Var.			2010			Var.			2010			Var.			2011				Var.			2011
Other Financial and Operating Data
Access lines:
	Residential		4,220,946			(126,356	)		4,094,590			(111,174	)		3,983,416			(128,275	)		3,855,141			(119,981	)		3,735,160			(99,490	)		3,635,670			(113,960	)		3,521,710				(92,799	)		3,428,911
	Business		2,249,753			(33,694	)		2,216,059			(32,679	)		2,183,380			(29,271	)		2,154,109			(18,357	)		2,135,752			(25,704	)		2,110,048			(22,794	)		2,087,254				(26,303	)		2,060,951
Total access lines			6,470,699			(160,050	)		6,310,649			(143,853	)		6,166,796			(157,546	)		6,009,250			(138,338	)		5,870,912			(125,194	)		5,745,718			(136,754	)		5,608,964				(119,102	)		5,489,862
Residential customer metrics:
	Customers		3,992,529			(116,745	)		3,875,784			(101,966	)		3,773,818			(120,484	)		3,653,334			(115,239	)		3,538,095			(92,902	)		3,445,193			(106,887	)		3,338,306				(86,347	)		3,251,959
	Revenue	$	690		$	(17	)	$	673		$	(18	)	$	655		$	(10	)	$	645		$	(15	)	$	630		$	(23	)	$	607		$	(22	)	$	585		(2)	$	(14	)	$	571
	Average monthly residential revenue per customer
	(ARPU)	$	56.54		$	0.51		$	57.05		$	0.01		$	57.06		$	0.83		$	57.89		$	0.54		$	58.43		$	(0.49	)	$	57.94		$	(0.48	)	$	57.46		(2)	$	0.35		$	57.81
	Customer monthly churn		2.24	%		-0.22	%		2.02	%		-0.16	%		1.86	%		0.15	%		2.01	%		-0.13	%		1.88	%		-0.24	%		1.64	%		0.15	%		1.79	%			-0.13	%		1.66	%
	Products per residential customer (1)		2.13			0.03			2.16			0.03			2.19			0.04			2.23			0.03			2.26			0.04			2.30			0.05			2.35				0.05			2.40
Business customer metrics:
	Customers	NA						NA						NA						NA							354,233			(10,410	)		343,823			(10,427	)		333,396				(6,633	)		326,763
	Revenue	$	628		$	(37	)	$	591		$	20		$	611		$	4		$	615		$	(10	)	$	605		$	(14	)	$	591		$	5		$	596		(2)	$	(3	)	$	593
	Average monthly business revenue per customer (ARPU)	NA						NA						NA						NA						$	565.06		$	(0.28	)	$	564.78		$	21.70		$	586.48		(2)	$	12.25		$	598.73
Other data:
	Employees	NA						NA						NA							14,800			(42	)		14,758			40			14,798			102			14,900				30			14,930
	High-Speed Internet (HSI) subscribers		1,675,013			20,236			1,695,249			15,726			1,710,975			(14,399	)		1,696,576			(4,971	)		1,691,605			5,562			1,697,167			10,511			1,707,678				7,441			1,715,119
	Video subscribers		467,437			17,962			485,399			11,502			496,901			7,643			504,544			11,097			515,641			15,805			531,446			14,958			546,404				7,814			554,218
	Switched access minutes of use (in millions)		6,050			(276	)		5,774			105			5,879			(973	)		4,906			440			5,346			(248	)		5,098			(98	)		5,000				(215	)		4,785
	Average monthly total revenue per access line	$	76.89		$	(1.06	)	$	75.83		$	1.96		$	77.79		$	0.72		$	78.51		$	0.22		$	78.73		$	(0.75	)	$	77.98		$	1.09		$	79.07			$	0.35		$	79.42
	Average monthly customer revenue per access line	$	66.92		$	(0.99	)	$	65.93		$	1.72		$	67.65		$	1.33		$	68.98		$	0.31		$	69.29		$	(0.52	)	$	68.77		$	0.54		$	69.31			$	0.63		$	69.94
(1)	Products per residential customer: primary residential voice line, HSI and video products have a value of 1. Long distance, Frontier Secure, second lines, feature packages and dial-up have a value of 0.5. Acquired properties did not have Frontier Secure.
(2)	Reflects a reclassification of $8 million of revenue from Business Revenue to Residential Revenue.

Frontier Communications Corporation
Pro Forma Combined Historical Reconciliation of Non-GAAP Financial Measures
for the Four Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Four Quarters Ended June 30, 2011
							For the											For the
							year ended							Actual		Actual		year ended		Actual		Actual
		September 30,		December 31,			December 31,			March 31,		June 30,		September 30,		December 31,		December 31,		March 31,		June 30,
	(Amounts in millions)	2009		2009			2009			2010		2010		2010		2010		2010		2011		2011
	Net Income to Free Cash Flow
	Net income	$	129	$	53		$	433		$	92	$	90	$	30	$	47	$	259	$	56	$	34
	Add back:
	Depreciation and amortization		367		345			1,505			344		346		340		353		1,383		351		359
	Income tax expense		74		35			241			85		47		40		26		198		37		37
	Pension/OPEB costs (non-cash)		3		67			86			18		15		12		16		61		11		6
	Stock-based compensation		2		2			9			3		2		5		5		15		4		4
	Acquisition and integration costs		-		-			-			-		-		78		11		89		13		20
	Subtract:
	Cash paid for income taxes  (1)		67		47			248			44		43		5		16		108		9		18
	Other income, net		5		(54	)		(40	)		5		10		2		-		17		7		-
	Capital expenditures - Business operations		193		209			789			136		162		159		229		686		203		211
	Free cash flow	$	310	$	300		$	1,277		$	357	$	285	$	339	$	213	$	1,194	$	253	$	231
(1)	Cash paid for income taxes in 2009 for the acquired properties was allocated evenly across all four quarters of 2009. Actual amounts for 2010 were not available and have been estimated.
	Note: Refer to the cover page for explanatory notes which are an integral part of the pro forma combined historical financial data. The unaudited pro forma financial information makes certain assumptions for illustrative purposes and is subject to change based on the final results of the third-party valuation of the acquired assets and other factors.

Frontier Communications Corporation
Pro Forma Combined Historical Reconciliation of Non-GAAP Financial Measures
for the Four Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Four Quarters Ended June 30, 2011
								For the															For the
								year ended									Actual			Actual			year ended			Actual			Actual
		September 30,			December 31,			December 31,			March 31,			June 30,			September 30,			December 31,			December 31,			March 31,			June 30,
(Amounts in millions)		2009			2009			2009			2010			2010			2010			2010			2010			2011			2011
Operating Cash Flow and
Operating Cash Flow Margin
Operating income		$	366		$	310		$	1,373		$	335		$	293		$	234		$	240		$	1,102		$	251		$	238
Add back:
	Depreciation and amortization		367			345			1,505			344			346			340			353			1,383			351			359
Operating cash flow		$	733		$	655		$	2,878		$	679		$	639		$	574		$	593		$	2,485		$	602		$	597
Adjustments:
	Non-cash pension/OPEB costs		3			67			86			18			15			12			16			61			11			6
	Severance and early retirement costs		-			1			4			-			1			7			2			10			-			11
	Acquisition and integration costs		-			-			-			-			-			78			11			89			13			20
Operating income, as adjusted		$	369		$	378		$	1,463		$	353		$	309		$	331		$	269		$	1,262		$	275		$	275
Operating cash flow, as adjusted		$	736		$	723		$	2,968		$	697		$	655		$	671		$	622		$	2,645		$	626		$	634
Revenue		$	1,514		$	1,454		$	6,071		$	1,456		$	1,434		$	1,403		$	1,359		$	5,652		$	1,347		$	1,322
Operating income margin
	(Operating income divided by revenue)		24.2	%		21.3	%		22.6	%		23.0	%		20.4	%		16.7	%		17.6	%		19.5	%		18.6	%		18.0	%
Operating income margin, as adjusted			24.4	%		26.0	%		24.1	%		24.2	%		21.5	%		23.6	%		19.8	%		22.3	%		20.4	%		20.8	%
Operating cash flow margin
	(Operating cash flow divided by revenue)		48.4	%		45.0	%		47.4	%		46.6	%		44.6	%		40.9	%		43.6	%		44.0	%		44.7	%		45.2	%
Operating cash flow margin, as adjusted			48.6	%		49.7	%		48.9	%		47.9	%		45.7	%		47.9	%		45.8	%		46.8	%		46.5	%		47.9	%
Note: Refer to the cover page for explanatory notes which are an integral part of the pro forma combined historical financial data. The unaudited pro forma financial information makes certain assumptions for illustrative purposes and is subject to change based on the final results of the third-party valuation of the acquired assets and other factors.

Frontier Communications Corporation
Pro Forma Combined Historical Financial Support Data
for the Four Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Four Quarters Ended June 30, 2011
																										Actual						Actual						Actual						Actual
		September 30,						December 31,						March 31,						June 30,						September 30,						December 31,						March 31,						June 30,
(Amounts in millions of dollars)		2009			Var.			2009			Var.			2010			Var.			2010			Var.			2010			Var.			2010			Var.			2011			Var.			2011
Revenue:
	Legacy Frontier		527			(6	)		521			(1	)		520			(4	)		516			(3	)		513			(12	)		501			4			505			(8	)		497
	Acquired properties		987			(54	)		933			3			936			(18	)		918			(28	)		890			(32	)		858			(16	)		842			(17	)		825
	Total revenue		1,514			(60	)		1,454			2			1,456			(22	)		1,434			(31	)		1,403			(44	)		1,359			(12	)		1,347			(25	)		1,322
Cash operating expenses
	Legacy Frontier		239			(3	)		236			3			239			(2	)		237			16			253			1			254			(4	)		250			(4	)		246
	Acquired properties (1)		539			(44	)		495			25			520			22			542			(63	)		479			3			482			(12	)		470			(28	)		442
	Total cash operating expenses		778			(47	)		731			28			759			20			779			(47	)		732			4			736			(16	)		720			(32	)		688
Operating cash flow, as adjusted
	Legacy Frontier		288			(3	)		285			(4	)		281			(2	)		279			(19	)		260			(14	)		246			8			254			(3	)		251
	%		54.6	%		0.1	%		54.7	%		-0.7	%		54.0	%		0.0	%		54.0	%		-3.2	%		50.8	%		-1.7	%		49.1	%		1.3	%		50.4	%		0.1	%		50.5	%
	Acquired properties		448			(10	)		438			(22	)		416			(40	)		376			35			411			(35	)		376			(4	)		372			11			383
	%		45.4	%		1.5	%		46.9	%		-2.5	%		44.4	%		-3.4	%		41.0	%		5.2	%		46.2	%		-2.4	%		43.8	%		0.4	%		44.2	%		2.2	%		46.4	%
	Total operating cash flow, as adjusted		736			(13	)		723			(26	)		697			(42	)		655			16			671			(49	)		622			4			626			8			634
	%		48.6	%		1.1	%		49.7	%		-1.8	%		47.9	%		-2.2	%		45.7	%		2.2	%		47.9	%		-2.1	%		45.8	%		0.7	%		46.5	%		1.4	%		47.9	%
Capital expenditures (excluding integration):
	Legacy Frontier		54			15			69			(29	)		40			13			53			2			55			24			79			(25	)		54			(12	)		42
	% of revenue		10	%		3	%		13	%		-5	%		8	%		2	%		10	%		1	%		11	%		5	%		16	%		-5	%		11	%		-3	%		8	%
	Acquired properties		139			1			140			(44	)		96			13			109			(5	)		104			46			150			(1	)		149			20			169
	% of revenue		14	%		1	%		15	%		-5	%		10	%		2	%		12	%		0	%		12	%		5	%		17	%		1	%		18	%		2	%		20	%
	Total capital expenditures		193			16			209			(73	)		136			26			162			(3	)		159			70			229			(26	)		203			8			211
	% of revenue		13	%		1	%		14	%		-5	%		9	%		2	%		11	%		0	%		11	%		6	%		17	%		-2	%		15	%		1	%		16	%
(1)	Sequential quarterly changes in Costs and Expenses of the acquired properties are impacted by variations in employee and contractor levels at the acquired properties prior to closing on July 1, 2010, including an increase in employees and contractors in the first six months of 2010.

Frontier Communications Corporation
Pro Forma Combined Historical Revenue Support Data
for the Four Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Four Quarters Ended June 30, 2011
																						Actual					Actual					Actual						Actual
		September 30,					December 31,					March 31,					June 30,					September 30,					December 31,					March 31,						June 30,
(Amounts in millions of dollars)		2009		Var.			2009		Var.			2010		Var.			2010		Var.			2010		Var.			2010		Var.			2011			Var.			2011
Revenue:
Residential revenue:
	Legacy Frontier		224		(6	)		218		2			220		1			221		(2	)		219		(5	)		214		(2	)		212			(3	)		209
	Acquired properties		466		(11	)		455		(20	)		435		(11	)		424		(13	)		411		(18	)		393		(20	)		373			(11	)		362
	Total residential revenue		690		(17	)		673		(18	)		655		(10	)		645		(15	)		630		(23	)		607		(22	)		585	(1)		(14	)		571
Business revenue:
	Legacy Frontier		212		-			212		(1	)		211		4			215		(2	)		213		(4	)		209		5			214			-			214
	Acquired properties		416		(37	)		379		21			400		-			400		(8	)		392		(10	)		382		-			382			(3	)		379
	Total business revenue		628		(37	)		591		20			611		4			615		(10	)		605		(14	)		591		5			596	(1)		(3	)		593
Regulatory revenue:
	Switched access revenue
	Legacy Frontier		60		1			61		(1	)		60		(3	)		57		(6	)		51		(3	)		48		1			49			(1	)		48
	Acquired properties		48		(4	)		44		(1	)		43		(3	)		40		(3	)		37		(3	)		34		4			38			(1	)		37
	Total switched access revenue		108		(3	)		105		(2	)		103		(6	)		97		(9	)		88		(6	)		82		5			87			(2	)		85
	Federal subsidy revenue
	Legacy Frontier		19		-			19		(2	)		17		(7	)		10		8			18		-			18		(1	)		17			(3	)		14
	Acquired properties		29		(1	)		28		1			29		(4	)		25		-			25		-			25		(1	)		24			(2	)		22
	Total Federal USF revenue		48		(1	)		47		(1	)		46		(11	)		35		8			43		-			43		(2	)		41			(5	)		36
	State subsidy revenue
	Legacy Frontier		2		-			2		-			2		-			2		-			2		-			2		-			2			-			2
	Acquired properties		4		1			5		-			5		-			5		3			8		1			9		(1	)		8			1			9
	Total State USF revenue		6		1			7		-			7		-			7		3			10		1			11		(1	)		10			1			11
	Surcharges revenue
	Legacy Frontier		10		(1	)		9		1			10		1			11		(1	)		10		(1	)		9		2			11			(1	)		10
	Acquired properties		24		(2	)		22		2			24		-			24		(7	)		17		(1	)		16		1			17			(1	)		16
	Total surcharges revenue		34		(3	)		31		3			34		1			35		(8	)		27		(2	)		25		3			28			(2	)		26
	Total regulatory revenue		196		(6	)		190		-			190		(16	)		174		(6	)		168		(7	)		161		5			166			(8	)		158
Total revenue:
	Legacy Frontier		527		(6	)		521		(1	)		520		(4	)		516		(3	)		513		(12	)		501		4			505			(8	)		497
	Acquired properties		987		(54	)		933		3			936		(18	)		918		(28	)		890		(32	)		858		(16	)		842			(17	)		825
	Total revenue		1,514		(60	)		1,454		2			1,456		(22	)		1,434		(31	)		1,403		(44	)		1,359		(12	)		1,347			(25	)		1,322
(1)	Reflects a reclassification of $8 million of revenue from Business Revenue to Residential Revenue.

Frontier Communications Corporation
Pro Forma Combined Historical Operating Expenses Support Data
for the Four Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Four Quarters Ended June 30, 2011
																							Actual					Actual					Actual					Actual
		September 30,						December 31,					March 31,					June 30,					September 30,					December 31,					March 31,					June 30,
(Amounts in millions of dollars)		2009			Var.			2009		Var.			2010		Var.			2010		Var.			2010		Var.			2010		Var.			2011		Var.			2011
Operating expenses:
	Cash other operating expenses
	Legacy Frontier		239			(3	)		236		3			239		(2	)		237		16			253		1			254		(4	)		250		(4	)		246
	Acquired properties (1)		539			(44	)		495		25			520		22			542		(63	)		479		3			482		(12	)		470		(28	)		442
	Total cash other operating expenses		778			(47	)		731		28			759		20			779		(47	)		732		4			736		(16	)		720		(32	)		688
	Non-cash other operating expenses
	Legacy Frontier		9			2			11		(3	)		8		(3	)		5		73			78		(61	)		17		-			17		2			19
	Acquired properties		(6	)		63			57		(47	)		10		1			11		8			19		(6	)		13		(5	)		8		10			18
	Total non-cash other operating expenses		3			65			68		(50	)		18		(2	)		16		81			97		(67	)		30		(5	)		25		12			37
Other operating expenses
	Legacy Frontier		248			(1	)		247		-			247		(5	)		242		89			331		(60	)		271		(4	)		267		(2	)		265
	Acquired properties		533			19			552		(22	)		530		23			553		(55	)		498		(3	)		495		(17	)		478		(18	)		460
	Total other operating expenses		781			18			799		(22	)		777		18			795		34			829		(63	)		766		(21	)		745		(20	)		725
Depreciation and Amortization
	Legacy Frontier		103			-			103		(2	)		101		(1	)		100		(2	)		98		2			100		-			100		(1	)		99
	Acquired properties		264			(22	)		242		1			243		3			246		(4	)		242		11			253		(2	)		251		9			260
	Total depreciation and amortization		367			(22	)		345		(1	)		344		2			346		(6	)		340		13			353		(2	)		351		8			359
	Total operating expenses
	Legacy Frontier		351			(1	)		350		(2	)		348		(6	)		342		87			429		(58	)		371		(4	)		367		(3	)		364
	Acquired properties		797			(3	)		794		(21	)		773		26			799		(59	)		740		8			748		(19	)		729		(9	)		720
	Total operating expenses		1,148			(4	)		1,144		(23	)		1,121		20			1,141		28			1,169		(50	)		1,119		(23	)		1,096		(12	)		1,084
(1)	Sequential quarterly changes in Costs and Expenses of the acquired properties are impacted by variations in employee and contractor levels at the acquired properties prior to closing on July 1, 2010, including an increase in employees and contractors in the first six months of 2010.

Frontier Communications Corporation
Pro Forma Combined Historical Capital Expenditures Support Data
for the Four Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Four Quarters Ended June 30, 2011
																										Actual						Actual						Actual						Actual
		September 30,						December 31,						March 31,						June 30,						September 30,						December 31,						March 31,						June 30,
(Amounts in millions of dollars)		2009			Var.			2009			Var.			2010			Var.			2010			Var.			2010			Var.			2010			Var.			2011			Var.			2011
Capital expenditures:
	Base wireline operations
	Legacy Frontier		54			15			69			(29	)		40			13			53			2			55			24			79			(25	)		54			(12	)		42
	% of revenue		10	%		3	%		13	%		-5	%		8	%		2	%		10	%		1	%		11	%		5	%		16	%		-5	%		11	%		-3	%		8	%
	Acquired properties		108			(3	)		105			(30	)		75			16			91			(7	)		84			48			132			7			139			25			164
	% of revenue		11	%		0	%		11	%		-3	%		8	%		2	%		10	%		-1	%		9	%		6	%		15	%		2	%		17	%		3	%		20	%
	Total capital expenditures		162			12			174			(59	)		115			29			144			(5	)		139			72			211			(18	)		193			13			206
	% of revenue		11	%		1	%		12	%		-4	%		8	%		2	%		10	%		0	%		10	%		6	%		16	%		-2	%		14	%		2	%		16	%
	Fiber optic		31			4			35			(14	)		21			(3	)		18			2			20			(2	)		18			(8	)		10			(5	)		5
	% of revenue		2	%		0	%		2	%		-1	%		1	%		0	%		1	%		0	%		1	%		0	%		1	%		0	%		1	%		0	%		1	%
	Capital Expenditures
	(excluding integration):
	Legacy Frontier		54			15			69			(29	)		40			13			53			2			55			24			79			(25	)		54			(12	)		42
	% of revenue		10	%		3	%		13	%		-5	%		8	%		2	%		10	%		1	%		11	%		5	%		16	%		-5	%		11	%		-3	%		8	%
	Acquired properties		139			1			140			(44	)		96			13			109			(5	)		104			46			150			(1	)		149			20			169
	% of revenue		14	%		1	%		15	%		-5	%		10	%		2	%		12	%		0	%		12	%		5	%		17	%		1	%		18	%		2	%		20	%
	Total capital expenditures		193			16			209			(73	)		136			26			162			(3	)		159			70			229			(26	)		203			8			211
	% of revenue		13	%		1	%		14	%		-5	%		9	%		2	%		11	%		0	%		11	%		6	%		17	%		-2	%		15	%		1	%		16	%

Frontier Communications Corporation
Pro Forma Combined Historical Residential Customer Metrics Support Data
for the Four Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Four Quarters Ended June 30, 2011
																											Actual						Actual						Actual						Actual
Amounts in millions, except			September 30,						December 31,						March 31,						June 30,						September 30,						December 31,						March 31,						June 30,
(operating data)			2009			Var.			2009			Var.			2010			Var.			2010			Var.			2010			Var.			2010			Var.			2011			Var.			2011
Residential customer metrics:
	Customers -
		Legacy Frontier		1,277,066			(22,558	)		1,254,508			(24,082	)		1,230,426			(23,827	)		1,206,599			(20,780	)		1,185,819			(22,058	)		1,163,761			(21,024	)		1,142,737			(19,231	)		1,123,506
		Acquired properties		2,715,463			(94,187	)		2,621,276			(77,884	)		2,543,392			(96,657	)		2,446,735			(94,459	)		2,352,276			(70,844	)		2,281,432			(85,863	)		2,195,569			(67,116	)		2,128,453
		Total residential customers		3,992,529			(116,745	)		3,875,784			(101,966	)		3,773,818			(120,484	)		3,653,334			(115,239	)		3,538,095			(92,902	)		3,445,193			(106,887	)		3,338,306			(86,347	)		3,251,959
	Revenue -
		Legacy Frontier	$	224		$	(6	)	$	218		$	2		$	220		$	1		$	221		$	(2	)	$	219		$	(5	)	$	214		$	(2	)	$	212		$	(3	)	$	209
		Acquired properties		466			(11	)		455			(20	)		435			(11	)		424			(13	)		411			(18	)		393			(20	)		373			(11	)		362
		Total residential revenue	$	690		$	(17	)	$	673		$	(18	)	$	655		$	(10	)	$	645		$	(15	)	$	630		$	(23	)	$	607		$	(22	)	$	585	(2)	$	(14	)	$	571
	ARPU -
		Legacy Frontier	$	57.68		$	(0.16	)	$	57.52		$	1.61		$	59.13		$	1.31		$	60.44		$	0.59		$	61.03		$	(0.29	)	$	60.74		$	0.43		$	61.17		$	(0.01	)	$	61.16
		Acquired properties	$	56.00		$	0.83		$	56.83		$	(0.76	)	$	56.07		$	0.57		$	56.64		$	0.49		$	57.13		$	(0.61	)	$	56.52		$	(0.96	)	$	55.56		$	0.50		$	56.06
		Total residential ARPU	$	56.54		$	0.51		$	57.05		$	0.01		$	57.06		$	0.83		$	57.89		$	0.54		$	58.43		$	(0.49	)	$	57.94		$	(0.48	)	$	57.46	(2)	$	0.35		$	57.81
	Percent of customers on price protection plans -
		Legacy Frontier		51.0	%		2.3	%		53.3	%		2.0	%		55.3	%		1.5	%		56.8	%		0.8	%		57.6	%		0.8	%		58.4	%		0.6	%		59.0	%		1.5	%		60.5	%
	Customer monthly churn -
		Legacy Frontier		1.55	%		-0.14	%		1.41	%		-0.04	%		1.37	%		0.00	%		1.37	%		0.02	%		1.39	%		-0.03	%		1.36	%		-0.01	%		1.35	%		-0.01	%		1.34	%
		Acquired properties		2.55	%		-0.24	%		2.31	%		-0.21	%		2.10	%		0.21	%		2.31	%		-0.18	%		2.13	%		-0.35	%		1.78	%		0.23	%		2.01	%		-0.18	%		1.83	%
		Total residential customer monthly churn		2.24	%		-0.22	%		2.02	%		-0.16	%		1.86	%		0.15	%		2.01	%		-0.13	%		1.88	%		-0.24	%		1.64	%		0.15	%		1.79	%		-0.13	%		1.66	%
	Products per residential customer - (1)
		Legacy Frontier		2.48			0.06			2.54			-			2.54			0.03			2.57			0.01			2.58			0.02			2.60			0.04			2.64			0.03			2.67
		Acquired properties		1.96			0.03			1.99			0.02			2.01			0.05			2.06			0.04			2.10			0.05			2.15			0.05			2.20			0.06			2.26
		Total products per residential customer		2.13			0.03			2.16			0.03			2.19			0.04			2.23			0.03			2.26			0.04			2.30			0.05			2.35			0.05			2.40
(1)	Products per residential customer: primary residential voice line, HSI and video products have a value of 1. Long distance, Frontier Secure, second lines, feature packages and dial-up have a value of 0.5. Acquired properties did not have Frontier Secure.
(2)	Reflects a reclassification of $8 million of revenue from Business Revenue to Residential Revenue.

Frontier Communications Corporation

Pro Forma Combined Historical Business Customer Metrics Support Data

for the Four Quarters Ended June 30, 2010

and

Actual Financial and Operating Data

for the Four Quarters Ended June 30, 2011

																					Actual						Actual						Actual						Actual
		September 30,					December 31,					March 31,				June 30,					September 30,						December 31,						March 31,						June 30,
(Amounts in millions,		2009		Var.			2009		Var.			2010		Var.		2010		Var.			2010			Var.			2010			Var.			2011			Var.			2011
	except operating data)
Business customer metrics:
	Customers -
	Legacy Frontier		145,931		(5,168	)		140,763		(2,540	)		138,223		305		138,528		(1,072	)		137,456			(1,973	)		135,483			(2,832	)		132,651			(832	)		131,819
	Acquired properties (1)	NA					NA					NA				NA						222,906			(8,550	)		214,356			(7,836	)		206,520			(5,593	)		200,927
	Total business customers	NA					NA					NA				NA						354,233	(2)		(10,410	)		343,823	(2)		(10,427	)		333,396	(2)		(6,633	)		326,763	(2)
	Revenue -
	Legacy Frontier	$	212	$	-		$	212	$	(1	)	$	211	$	4	$	215	$	(2	)	$	213		$	(4	)	$	209		$	5		$	214		$	-		$	214
	Acquired properties		416		(37	)		379		21			400		-		400		(8	)		392			(10	)		382			-			382			(3	)		379
	Total business revenue	$	628	$	(37	)	$	591	$	20		$	611	$	4	$	615	$	(10	)	$	605		$	(14	)	$	591		$	5		$	596	(3)	$	(3	)	$	593
	ARPU -
	Legacy Frontier	$	483.27	$	8.95		$	492.22	$	11.19		$	503.41	$	14.30	$	517.71	$	(4.30	)	$	513.41		$	(2.45	)	$	510.96		$	20.63		$	531.59		$	7.75		$	539.34
	Acquired properties (1)	NA					NA					NA				NA					$	581.05		$	1.65		$	582.70		$	22.32		$	605.02		$	14.99		$	620.01
	Total business ARPU	NA					NA					NA				NA					$	565.06		$	(0.28	)	$	564.78		$	21.70		$	586.48	(3)	$	12.25		$	598.73
(1)	Business customer metrics for the acquired properties is not available for prior periods.
(2)	Excludes master customer accounts of 6,129, 6,016, 5,775 and 5,983 that overlap Legacy Frontier and Acquired properties as of September 30, 2010, December 31, 2010, March 31, 2011 and June 30, 2011, respectively.
(3)	Reflects a reclassification of $8 million of revenue from Business Revenue to Residential Revenue.

Frontier Communications Corporation
Pro Forma Combined Historical Access Lines Support Data
for the Four Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Four Quarters Ended June 30, 2011
																							Actual					Actual					Actual					Actual
			September 30,					December 31,					March 31,					June 30,					September 30,					December 31,					March 31,					June 30,
			2009		Var.			2009		Var.			2010		Var.			2010		Var.			2010		Var.			2010		Var.			2011		Var.			2011
Access lines:
	Residential -
		Legacy Frontier		1,374,822		(25,312	)		1,349,510		(26,845	)		1,322,665		(26,194	)		1,296,471		(23,299	)		1,273,172		(24,778	)		1,248,394		(23,428	)		1,224,966		(21,652	)		1,203,314
		Acquired properties		2,846,124		(101,044	)		2,745,080		(84,329	)		2,660,751		(102,081	)		2,558,670		(96,682	)		2,461,988		(74,712	)		2,387,276		(90,532	)		2,296,744		(71,147	)		2,225,597
		Total residential access lines		4,220,946		(126,356	)		4,094,590		(111,174	)		3,983,416		(128,275	)		3,855,141		(119,981	)		3,735,160		(99,490	)		3,635,670		(113,960	)		3,521,710		(92,799	)		3,428,911
	Business -
		Legacy Frontier		776,886		(8,884	)		768,002		(7,855	)		760,147		(4,599	)		755,548		(5,511	)		750,037		(8,957	)		741,080		(7,666	)		733,414		(5,890	)		727,524
		Acquired properties		1,472,867		(24,810	)		1,448,057		(24,824	)		1,423,233		(24,672	)		1,398,561		(12,846	)		1,385,715		(16,747	)		1,368,968		(15,128	)		1,353,840		(20,413	)		1,333,427
		Total business access lines		2,249,753		(33,694	)		2,216,059		(32,679	)		2,183,380		(29,271	)		2,154,109		(18,357	)		2,135,752		(25,704	)		2,110,048		(22,794	)		2,087,254		(26,303	)		2,060,951
	Total -
		Legacy Frontier		2,151,708		(34,196	)		2,117,512		(34,700	)		2,082,812		(30,793	)		2,052,019		(28,810	)		2,023,209		(33,735	)		1,989,474		(31,094	)		1,958,380		(27,542	)		1,930,838
		Acquired properties		4,318,991		(125,854	)		4,193,137		(109,153	)		4,083,984		(126,753	)		3,957,231		(109,528	)		3,847,703		(91,459	)		3,756,244		(105,660	)		3,650,584		(91,560	)		3,559,024
		Total access lines		6,470,699		(160,050	)		6,310,649		(143,853	)		6,166,796		(157,546	)		6,009,250		(138,338	)		5,870,912		(125,194	)		5,745,718		(136,754	)		5,608,964		(119,102	)		5,489,862

Frontier Communications Corporation
Pro Forma Combined Historical Other Operating Support Data
for the Four Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Four Quarters Ended June 30, 2011
																					Actual					Actual					Actual					Actual
			September 30,				December 31,				March 31,					June 30,					September 30,					December 31,					March 31,					June 30,
			2009		Var.		2009		Var.		2010		Var.			2010		Var.			2010		Var.			2010		Var.			2011		Var.			2011
HSI subscribers (DSL and
Fiber optic)
	Legacy Frontier			621,331		14,616		635,947		8,113		644,060		3,427			647,487		3,244			650,731		1,435			652,166		3,215			655,381		3,325			658,706
	Acquired properties:
	DSL			909,794		1,884		911,678		3,752		915,430		(20,750	)		894,680		(11,475	)		883,205		(1,024	)		882,181		12,159			894,340		8,972			903,312
	Fiber Optic			143,888		3,736		147,624		3,861		151,485		2,924			154,409		3,260			157,669		5,151			162,820		(4,863	)		157,957		(4,856	)		153,101
	Total			1,053,682		5,620		1,059,302		7,613		1,066,915		(17,826	)		1,049,089		(8,215	)		1,040,874		4,127			1,045,001		7,296			1,052,297		4,116			1,056,413
		Total HSI subscribers		1,675,013		20,236		1,695,249		15,726		1,710,975		(14,399	)		1,696,576		(4,971	)		1,691,605		5,562			1,697,167		10,511			1,707,678		7,441			1,715,119
Video subscribers
	Direct Broadcast Satellite (DBS)
		Legacy Frontier		164,535		8,426		172,961		2,814		175,775		3,784			179,559		2,046			181,605		3,940			185,545		8,703			194,248		7,570			201,818
		Acquired properties		195,819		5,620		201,439		5,392		206,831		916			207,747		6,129			213,876		8,068			221,944		17,888			239,832		13,910			253,742
		Total DBS subscribers		360,354		14,046		374,400		8,206		382,606		4,700			387,306		8,175			395,481		12,008			407,489		26,591			434,080		21,480			455,560
	Fiber optic - acquired properties			107,083		3,916		110,999		3,296		114,295		2,943			117,238		2,922			120,160		3,797			123,957		(11,633	)		112,324		(13,666	)		98,658
		Total video subscribers		467,437		17,962		485,399		11,502		496,901		7,643			504,544		11,097			515,641		15,805			531,446		14,958			546,404		7,814			554,218

Frontier Communications Corporation
Pro Forma Combined Historical ARPU Support Data
for the Four Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Four Quarters Ended June 30, 2011
																					Actual					Actual				Actual					Actual
		September 30,					December 31,				March 31,					June 30,					September 30,					December 31,				March 31,					June 30,
		2009		Var.			2009		Var.		2010		Var.			2010		Var.			2010		Var.			2010		Var.		2011		Var.			2011
Average monthly total revenue per access line
	Legacy Frontier	$	80.91	$	0.44		$	81.35	$	1.16	$	82.51	$	0.71		$	83.22	$	0.67		$	83.89	$	(0.69	)	$	83.20	$	2.06	$	85.26	$	(0.08	)	$	85.18
	Acquired properties	$	77.30	$	(2.15	)	$	75.15	$	1.25	$	76.40	$	(0.29	)	$	76.11	$	(0.08	)	$	76.03	$	(0.81	)	$	75.22	$	0.55	$	75.77	$	0.55		$	76.32
	Total average monthly total revenue per access line	$	76.89	$	(1.06	)	$	75.83	$	1.96	$	77.79	$	0.72		$	78.51	$	0.22		$	78.73	$	(0.75	)	$	77.98	$	1.09	$	79.07	$	0.35		$	79.42
Average monthly customer revenue (1) per access line
	Legacy Frontier	$	66.90	$	0.26		$	67.16	$	1.26	$	68.42	$	1.85		$	70.27	$	0.33		$	70.60	$	(0.28	)	$	70.32	$	1.52	$	71.84	$	0.43		$	72.27
	Acquired properties	$	66.93	$	(1.61	)	$	65.32	$	1.93	$	67.25	$	1.06		$	68.31	$	0.29		$	68.60	$	(0.65	)	$	67.95	$	0.01	$	67.96	$	0.72		$	68.68
	Total average monthly customer revenue (1) per
	access line	$	66.92	$	(0.99	)	$	65.93	$	1.72	$	67.65	$	1.33		$	68.98	$	0.31		$	69.29	$	(0.52	)	$	68.77	$	0.54	$	69.31	$	0.63		$	69.94
(1)	Customer revenue is defined as total revenue less regulatory revenue. Regulatory revenue includes switched access and subsidies.