{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["TEL-Cover","TEL-Form A","TEL-Form B","TEL-Form C","TEL-Form D","TEL-Form E","TEL-Form F","TEL-Form G","TEL-Form H","TEL-Form I","TEL-Form J","TEL-Form K","TEL-Form L Customer Notice","TEL-Verification","TEL-Affidavit"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":28,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"TEL-Cover","index":0,"n_rows":75,"n_cols":6,"rows_kept":75,"cut":false,"hidden":false,"merged":[[36,1,36,9],[35,1,35,9],[3,1,3,9],[1,1,1,9],[6,1,6,9],[7,1,7,9],[2,1,2,9],[4,1,4,9],[32,1,32,9],[9,4,9,6]]}
[]
[null,"Public Utilities Commission of Nevada"]
[null,"Application For a Change in Rates"]
[null,"Telecommunications"]
[null,"Class A"]
[]
[]
[null,"(Please enter legal name of utility above)"]
[]
[null,null,"Docket No. :"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Using Procedures Pursuant to NRS 703.025 and NAC 703.27132"]
[]
[]
[null,"Public Utilities Commission of Nevada"]
[null,"Small Scale Provider of Last Resort"]
[]
["Instructions for Application"]
[]
["1)","This form is to be used as an Application by class A Telecommunication utilities to file for a change in rates,"]
[null,"which could result in an increase in annual revenues.  "]
[]
["2)","Nevada Administrative Code (\"NAC\") sections 703.27132 sets forth the requirements for this Application.  "]
[]
["3)","This master document is available on the Commission's website: www.puc.nv.gov."]
[]
["4)","A test year (12-month period) that ends within 6 months of the date the utility plans to file this Application"]
[null,"with the PUCN will be selected."]
[]
["5)","Information can only be input into the SHADED cells.  Non-shaded cells are locked and contain formulas"]
[null,"providing the necessary calculations.  Please make sure that the input data contains the proper arithmetic sign"]
[null,"so that the embedded formulas  return the desired results.  Please report any problems with this application"]
[null,"form to PUCN Staff at (775) 684-6155."]
[]
["6)","An applicant that files a request pursuant to subsection (4) of NRS 704.110 for an expected change in"]
[null,"circumstance shall provide additional information in Forms G, I, and J in accordance with NAC"]
[null,"703.27118(4); 703.27122(3); and 703.27132(1)(b)(9), (3), (4), and (5). The modified forms shall be"]
[null,"submitted electronically."]
[]
["7)","Additional information may be attached as a separate worksheet or as separate documents if necessary."]
[null,"Note that applicants pursuant to NAC 703.2712 sustain the burden of proof of establishing that the"]
[null,"proposed rates are just and reasonable. Pursuant to this requirement, the applicant should attach any"]
[null,"additional information necessary to sustain its burden of proof. If possible, please send a copy of any"]
[null,"additional data in electronic format, either in Microsoft Excel or Word formats."]
[]
["8)","When complete, please file this application together with all supporting documentation with the PUCN and"]
[null,"the appropriate filing fees either by hand delivery or mail to either of the PUCN's locations:"]
[]
[null,"Public Utilities Commission of Nevada",null,null,null,"Public Utilities Commission of Nevada"]
[null,"1150 E. William Street",null,null,null,"9075 West Diablo Drive, Suite 250"]
[null,"Carson City, NV 89701",null,null,null,"Las Vegas, NV  89148"]
[]
[null,"You may electronically file this application with the PUCN. For more information regarding electronic filing"]
[null,"please refer to the Electronic Filings User's Guide on the PUCN's website."]

{"sheet":"TEL-Form A","index":1,"n_rows":105,"n_cols":9,"rows_kept":105,"cut":false,"hidden":false,"merged":[[72,1,72,4],[109,1,109,8],[110,1,110,8],[101,1,101,2],[101,6,101,7],[105,1,105,8],[106,1,106,8],[107,1,107,8],[108,1,108,8],[99,1,99,4],[74,1,74,4],[76,1,76,4],[78,1,78,2],[78,6,78,7],[82,1,82,4],[84,1,84,4],[86,1,86,4],[88,1,88,2],[88,6,88,7],[95,1,95,4],[97,1,97,4],[46,1,46,2],[52,1,52,4],[54,1,54,4],[56,1,56,4],[58,1,58,2],[62,1,62,4],[64,1,64,4],[66,1,66,4],[68,1,68,2],[58,6,58,7],[68,6,68,7],[43,1,43,4],[30,1,30,4],[30,6,30,9],[32,1,32,4],[32,6,32,9],[34,1,34,4],[34,6,34,9],[36,1,36,4],[36,6,36,9],[40,1,40,4],[41,1,41,4],[42,1,42,4],[26,1,26,4],[0,0,0,9],[1,0,1,9],[2,0,2,9],[7,0,7,9],[10,1,10,4],[12,1,12,4],[16,1,16,4],[18,1,18,4],[20,1,20,2],[20,6,20,7],[24,1,24,4]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class B."]
[{"$f":"IF(B11=0,\"\",B11)","v":""}]
[null,null,null,null,null,"Test Year Ending: "]
[null,null,null,null,null,"Certification Period Ending:"]
[]
[]
["COMPANY INFORMATION"]
["                                                                                                                                          "]
["1)","Applicant:"]
[null,{"$f":"IF('TEL-Cover'!B7:J7=0, \"\", 'TEL-Cover'!B7:J7)","v":""}]
["                                                                                                                                          ","(Legal Name)",null,null,null,null,"(CPC No.)"]
[]
[null,"(Utility Name - If different from above.)"]
["                                                                                                                                          "]
["2)","Business Address:"]
[]
["                                                                                                                                          ","(Physical Address)"]
[]
["                                                                                                                                          ","(City or Town)",null,null,null,null,"(State)",null,"(Zip Code)"]
[]
["                                                                                                                                          ","(Business Phone)",null,null,null,null,"(Emergency Phone)"]
[]
["3)","Mailing Address:"]
[]
["                                                                                                                                          ","(Address)"]
[]
["                                                                                                                                          ","(City or Town)",null,null,null,null,"(State)",null,"(Zip Code)"]
["                                                                                                                                          "]
["4)","Corporate Information:"]
[]
[null,"(President)",null,null,null,null,"(State of Incorporation)"]
[]
[null,"(Vice President)",null,null,null,null,"(Year of Incorporation)"]
[]
[null,"(Secretary)",null,null,null,null,"(Other)"]
[]
[null,"(Treasurer)",null,null,null,null,"(Other)"]
["                                                                                                                                          "]
["5)","List shareholders holding 2% or more of outstanding stock:   %    "]
[]
[]
[]
[]
[]
["6)","Type of federal income tax return filed:"]
[]
[]
[]
[]
[]
["7)","President and General/Operations Manager:"]
[]
[null,"(Name)"]
[]
[null,"(Address)"]
[]
[null,"(City or Town)",null,null,null,null,"(State)",null,"(Zip Code)"]
[]
[null,"(Business Phone)",null,null,null,null,"(Emergency Phone)"]
[]
["8)","Customer Service (Complaints, Billings, etc.):"]
[]
[null,"(Name)"]
[]
[null,"(Address)"]
[]
[null,"(City or Town)",null,null,null,null,"(State)",null,"(Zip Code)"]
[]
[null,"(Business Phone)",null,null,null,null,"(Emergency Phone)"]
[]
["9)","Operations/Engineering:"]
[]
[null,"(Name)"]
[]
[null,"(Address)"]
[]
[null,"(City or Town)",null,null,null,null,"(State)",null,"(Zip Code)"]
[]
[null,"(Business Phone)",null,null,null,null,"(Emergency Phone)"]
[]
["10)","Emergency Service:"]
[]
[null,"(Name)"]
[]
[null,"(Address)"]
[]
[null,"(City or Town)",null,null,null,null,"(State)",null,"(Zip Code)"]
[]
[null,"(Business Phone)",null,null,null,null,"(Emergency Phone)"]
[]
[]
[]
[]
["11)","Accounting/Rate Application:"]
[]
[null,"(Name)"]
[]
[null,"(Address)"]
[]
[null,"(City or Town)",null,null,null,null,"(State)",null,"(Zip Code)"]
[]
[null,"(Business Phone)",null,null,null,null,"(Emergency Phone)"]
["                                                                                                                                          "]
["12)","Reasons for rate increase:"]

{"sheet":"TEL-Form B","index":2,"n_rows":79,"n_cols":8,"rows_kept":79,"cut":false,"hidden":false,"merged":[[10,1,10,2],[0,0,0,7],[1,0,1,7],[2,0,2,7]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class A."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,"Test Year Ending:",{"$f":"IF('TEL-Form A'!$G$4=0,\"\",'TEL-Form A'!$G$4)","v":""}]
[null,null,"Certification Period Ending:",{"$f":"IF('TEL-Form A'!$G$5=0,\"\",'TEL-Form A'!$G$5)","v":""}]
[]
["BALANCE SHEET"]
[null,null,null,null,null,"Recorded",null,"Recorded"]
[null,null,null,"Part 32",null,"Test Year ",null,"Test Year "]
["Line",null,null,"Account",null,"Beg. Balance",null,"End Balance"]
["No.","Description",null,"Numbers",null,"Total Company",null,"Total Company"]
[null,null,"(a)","(b)",null,"(c)",null,"(d)"]
[]
[1,"Current Assets"]
[{"$f":"+A14+1","v":2},null,"Cash and Equivalents",1120]
[{"$f":"+A15+1","v":3},null,"Receivables",1170]
[4,null,"Allowance for Doubtful Accounts *",1171]
[5,null,"Accounts Receivable Allowance - Other",1191]
[6,null,"Inventories - Materials and Supplies",1220]
[7,null,"Prepayments",1280]
[8,null,"Other Current Assets",1350]
[9,null,"Total Current Assets",null,null,{"$f":"SUM(F15:F21)","v":0},null,{"$f":"SUM(H15:H21)","v":0}]
[10,"Noncurrent Assets"]
[11,null,"Nonregulated Investments",1406]
[12,null,"Other Noncurrent Assets",1410]
[13,null,"Def. Maintenance, Retirements, Other Def. Charges",1438]
[14,null,"Other Jurisdictional Assets - Net",1500]
[15,null,"Total Noncurrent Assets",null,null,{"$f":"SUM(F24:F27)","v":0},null,{"$f":"SUM(H24:H27)","v":0}]
[16,"Regulated Plant"]
[17,null,"Telecom Plant in Service [From Form E, Column (c), Line 62]  ",2001,null,null,null,{"$f":"'TEL-Form E'!F77","v":0}]
[{"$f":"+A30+1","v":18},null,"Property Held for Future Telecom Use  ",2002]
[19,null,"Telecom Plant Under Construction  ",2003]
[20,null,"Telecom Plant Adjustment  ",2005]
[21,null,"Nonoperating Plant",2006]
[22,null,"Goodwill",2007]
[23,null,"Total Regulated Plant",null,null,{"$f":"SUM(F30:F35)","v":0},null,{"$f":"SUM(H30:H35)","v":0}]
[24,"Depreciation and Amortization"]
[25,null,"Accumulated Dep. Telecom Plant in Service *\n[To Form E, Column (c), Line 3]",3100]
[26,null,"Accumulated Dep. Held for Future Use *",3200]
[27,null,"Accumulated Dep. Nonoperating *",3300]
[28,null,"Accumulated Amort. Capitalized Leases *",3410]
[{"$f":"+A41+1","v":29},null,"Total Depreciation and Amortization",null,null,{"$f":"SUM(F38:F41)","v":0},null,{"$f":"SUM(H38:H41)","v":0}]
[30,"Total Assets"]
[31,null,null,null,null,{"$f":"F22+F28+F36-F42","v":0},null,{"$f":"H22+H28+H36-H42","v":0}]
[null,null,"* Should be entered as negative."]
[]
[{"$f":"+A44+1","v":32},"Current Liabilities"]
[33,null,"Current Accounts and Notes Payable",4000]
[34,null,"Customer's Deposits",4040]
[35,null,"Income Taxes Accrued",4070]
[36,null,"Other Taxes Accrued",4080]
[37,null,"Net Current Def. Operating Income Taxes",4100]
[38,null,"Net current Def. Nonoperating Income Taxes",4110]
[39,null,"Other Current Liabilities",4130]
[40,null,"Total Current Liabilities",null,null,{"$f":"SUM(F48:F54)","v":0},null,{"$f":"SUM(H48:H54)","v":0}]
[41,"Other Liabilities and Deferred Credits"]
[42,null,"Long-Term Debt and Funded Debt",4200]
[43,null,"Other Liabilities and Def. Credits",4300]
[44,null,"Unamortized Operating Invest. Tax Credits- Net",4320]
[45,null,"Unamortized Nonoperating Invest. Tax Credits- Net",4330]
[46,null,"Net Noncurrent Def. Operating Taxes",4340]
[47,null,"Net Def. Tax Liability Adjustments",4341]
[48,null,"Net Noncurrent Def. Nonoperating Income Taxes",4350]
[49,null,"Def. Tax Regulatory Adjustments",4361]
[50,null,"Other Jurisdictional Liabilities and Def. Credits Net",4370]
[51,null,"Total Other Liabilities and Deferred Credits",null,null,{"$f":"SUM(F57:F65)","v":0},null,{"$f":"SUM(H57:H65)","v":0}]
[52,"Stockholders' Equity"]
[53,null,"Preferred Stock",4510]
[54,null,"Common Stock",4510]
[55,null,"Additional Paid In Capital",4520]
[56,null,"Treasury Stock*",4530]
[57,null,"Other Capital",4540]
[58,null,"Retained Earnings [From Form D, Column (b), Line 2,7] ",4550,null,{"$f":"'TEL-Form D'!E14","v":0},null,{"$f":"'TEL-Form D'!E19","v":0}]
[59,null,"Total Common Equity",null,null,{"$f":"SUM(F69:F73)","v":0},null,{"$f":"SUM(H69:H73)","v":0}]
[60,null,"Total Shareholders' Equity",null,null,{"$f":"SUM(F68:F73)","v":0},null,{"$f":"SUM(H68:H73)","v":0}]
[61,"Total Liabilities and Shareholders' Equity",null,null,null,{"$f":"F55+F66+F75","v":0},null,{"$f":"H55+H66+H75","v":0}]
[62]
[63,null,"* Should be entered as negative."]
[64]

{"sheet":"TEL-Form C","index":3,"n_rows":111,"n_cols":6,"rows_kept":111,"cut":false,"hidden":false,"merged":[[2,0,2,5],[0,0,0,5],[1,0,1,5],[10,1,10,2]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class A."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,"Test Year Ending:",{"$f":"IF('TEL-Form A'!$G$4=0,\"\",'TEL-Form A'!$G$4)","v":""}]
[null,null,"Certification Period Ending:",{"$f":"IF('TEL-Form A'!$G$5=0,\"\",'TEL-Form A'!$G$5)","v":""}]
[]
["INCOME STATEMENT"]
[null,null,null,null,null,"Recorded"]
[null,null,null,"Part 32",null,"Test Year"]
["Line",null,null,"Account",null,"Balance "]
["No.","Description",null,"Numbers",null,"Total Company"]
[null,null,"(a)","(b)",null,"(c)"]
[]
[1,"Local Network Services Revenues"]
[{"$f":"A14+1","v":2},null,"Basic Area Revenue",5001]
[{"$f":"A15+1","v":3},null,"Optional Extended Area Revenue",5002]
[4,null,"Cellular Mobile Revenue",5003]
[5,null,"Private Line Revenue",5040]
[6,null,"Other Basic Area Revenue",5060]
[7,null,"Total Local Network Services Revenues",null,null,{"$f":"SUM(F15:F19)","v":0}]
[8,"Network Access Services Revenues"]
[9,null,"End User Revenue",5081]
[10,null,"Switched Access Revenue",5082]
[11,null,"Special Access Revenue",5083]
[12,null,"Total Network Access Services Revenues",null,null,{"$f":"SUM(F22:F24)","v":0}]
[13,"Miscellaneous Revenues"]
[14,null,"Long Distance Message Revenue",5100]
[15,null,"Miscellaneous Revenue",5200]
[16,null,"Directory Revenue",5230]
[17,null,"Nonregulated Operating Revenues",5280]
[18,null,"Uncollectible Revenue*",5300]
[19,null,"Total Network Miscellaneous Revenues",null,null,{"$f":"SUM(F27:F31)","v":0}]
[20,null,"Total Operating Revenue",null,null,{"$f":"F20+F25+F32","v":0}]
[21,"Plant Nonspecific Operation Expenses"]
[22,null,"Motor Vehicle Expense",6112]
[23,null,"Aircraft Expense",6113]
[24,null,"Tools and Other Work Equipment Exp.",6114]
[25,null,"Land and Building Expenses",6121]
[26,null,"Furniture and Artworks Expense",6122]
[27,null,"Office Equipment Expense",6123]
[28,null,"General Purpose Computers Expense",6124]
[29,null,"Non-digital Switching Expense",6211]
[30,null,"Digital Electronic Switching Expense",6212]
[31,null,"Operators System Expense",6220]
[32,null,"Radio Systems Expenses",6231]
[{"$f":"A45+1","v":33},null,"Circuit Equipment Expense",6232]
[]
[null,null,"* Should be entered as negative."]
[]
[{"$f":"A46+1","v":34},"Plant Nonspecific Operation Expenses Continued"]
[{"$f":"A50+1","v":35},null,"Station Apparatus Expense",6311]
[{"$f":"A51+1","v":36},null,"Large Private Branch Exchange Expense",6341]
[37,null,"Public Telephone Terminal Equipment",6351]
[38,null,"Other Terminal Equipment Expense",6362]
[39,null,"Poles Expense",6411]
[40,null,"Aerial Cable Expense",6421]
[41,null,"Underground Cable Expense",6422]
[42,null,"Buried Cable Expense",6423]
[43,null,"Submarine and Deep Sea Cable Expense",6424]
[44,null,"Intrabuilding Network Cable Expense",6426]
[45,null,"Aerial wire Expense",6431]
[46,null,"Conduit Systems Expense",6441]
[47,null,"Property Held for Future Telecom Use ",6511]
[48,null,"Provisioning Expense",6512]
[49,null,"Power Expense",6531]
[50,null,"Network Administration Expense",6532]
[51,null,"Testing Expense",6533]
[52,null,"Plant Operations Administration Expense",6534]
[53,null,"Engineering Expense",6535]
[54,null,"Access Expense",6540]
[55,null,"Dep. Expense - Telecom Plant in Service",6561]
[56,null,"Dep. Expense - Property Held for Future Use",6562]
[57,null,"Amortization Expense - Tangible",6563]
[58,null,"Amortization Expense - Intangible",6565]
[59,null,"Total Plant Nonspecific Operation Exp.",null,null,{"$f":"SUM(F35:F74)","v":0}]
[]
[]
[{"$f":"A75+1","v":60},"Customer Operation Expenses"]
[61,null,"Product Management and Sales",6611]
[62,null,"Product Advertising",6613]
[63,null,"Call Completion Services",6621]
[64,null,"Number Services",6622]
[65,null,"Customer Services",6623]
[66,null,"Total Customer Operation Expenses",null,null,{"$f":"SUM(F79:F83)","v":0}]
[{"$f":"A84+1","v":67},"Corporate Operations Expense"]
[68,null,"General and Administrative",6720]
[69,null,"Provision for Uncollectable Notes Receivable",6790]
[70,null,"Total Corporate Operations Expense",null,null,{"$f":"SUM(F86:F87)","v":0}]
[null,null,"Total Operations Expenses",null,null,{"$f":"F75+F84+F88","v":0}]
[{"$f":"A88+1","v":71},null,"Net Operating Income Before Taxes",null,null,{"$f":"F33-F89","v":0}]
[72,"Other Operating Income and Expense:"]
[73,null,"Other Operating Income and Expense**",7100]
[74,"Operating Taxes"]
[75,null,"Operating Investment Tax Credits",7210]
[76,null,"Operating Federal Income Taxes",7220]
[77,null,"Operating State and Local Income Taxes",7230]
[78,null,"Operating Other Taxes",7240]
[79,null,"Provision for Deferred Operating Income Taxes",7250]
[80,null,"Total Operating Taxes",null,null,{"$f":"SUM(F94:F98)","v":0}]
[{"$f":"A99+1","v":81},null,"Net Operating Income",null,null,{"$f":"F90+F92-F99","v":0}]
[82,"Non-Operating Income and Expense:"]
[83,null,"Nonoperating Income and Expense**",7300]
[84,null,"Nonoperating Taxes*",7400]
[85,null,"Interest and Related Items*",7500]
[86,null,"Extraordinary Items**",7600]
[87,null,"Income Effect of Jurisd. Ratemaking Differences**",7910]
[88,null,"Nonregulated Net Income",7990]
[89,null,"Net Income [to Form D, Column (b), Line 3]",null,null,{"$f":"F100+SUM(F102:F107)","v":0}]
[]
[null,null,"* Should be entered as negative."]
[null,null,"** Should be entered as negative if the net balance is a debit."]

{"sheet":"TEL-Form D","index":4,"n_rows":21,"n_cols":5,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class A."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,"Test Year Ending:",{"$f":"IF('TEL-Form A'!$G$4=0,\"\",'TEL-Form A'!$G$4)","v":""}]
[null,null,"Certification Period Ending:",{"$f":"IF('TEL-Form A'!$G$5=0,\"\",'TEL-Form A'!$G$5)","v":""}]
[]
["STATEMENT OF RETAINED EARNINGS"]
[null,null,null,null,"Recorded"]
["Line",null,null,null,"Test Year Balance"]
["No.",null,"Description",null,"Total Company"]
[null,null,"(a)",null,"(b)"]
[]
[1,"Statement of Retained Earnings"]
[{"$f":"+A13+1","v":2},null,"Retained Earnings Beginning Balance"]
[{"$f":"+A14+1","v":3},null,"Net Income [From Form C, Column (c), Line 89]",null,{"$f":"'TEL-Form C'!F108","v":0}]
[4,null,"Dividends*"]
[5,null,"Other Debits*"]
[6,null,"Other Credits"]
[7,null,"Retained Earnings Ending Balance",null,{"$f":"SUM(E14:E18)","v":0}]
[]
[null,null,"*  Should be entered as negative."]

{"sheet":"TEL-Form E","index":5,"n_rows":86,"n_cols":12,"rows_kept":86,"cut":false,"hidden":false,"merged":[[83,2,83,11],[84,2,84,11],[85,2,85,11],[2,0,2,11],[0,0,0,11],[1,0,1,11],[81,2,81,11],[82,2,82,11]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class A."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,null,"Test Year Ending:",null,{"$f":"IF('TEL-Form A'!$G$4=0,\"\",'TEL-Form A'!$G$4)","v":""}]
[null,null,null,"Certification Period Ending:",null,{"$f":"IF('TEL-Form A'!$G$5=0,\"\",'TEL-Form A'!$G$5)","v":""}]
[]
["RATE BASE - REGULATED PLANT"]
[null,null,null,null,null,"Recorded",null,"Recorded",null,"Adjustments",null,"Adjusted"]
[null,null,null,"Part 32",null,"Test Year",null,"Test Year",null,"to Test Year",null,"Test Year"]
["Line",null,null,"Account",null,"Balance",null,"Balance",null,"Balances",null,"Balance"]
["No.",null,"Description","Numbers",null,"Total Company",null,"NV-Intra",null,"NV-Intra",null,"NV-Intra"]
[null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)",null,"(f)"]
[]
[1,"Plant in Service"]
[{"$f":"+A14+1","v":2},null,"Telecom. Plant in Service [From Line 62]",2001,null,{"$f":"F77","v":0},null,{"$f":"H77","v":0},null,{"$f":"J77","v":0},null,{"$f":"SUM(+H15+J15)","v":0}]
[{"$f":"+A15+1","v":3},null,"Acc. Depreciation  [From Form B, Column (c)/(d), Line 25]",null,null,{"$f":"'TEL-Form B'!F38","v":0},null,{"$f":"'TEL-Form B'!H38","v":0},null,null,null,{"$f":"SUM(+H16+J16)","v":0}]
[4,null,"Net Utility Plant in Service",null,null,{"$f":"F15-F16","v":0},null,{"$f":"H15-H16","v":0},null,{"$f":"J15-J16","v":0},null,{"$f":"L15-L16","v":0}]
[5,"Add"]
[6,null,"Materials and Supplies",1220,null,null,null,null,null,null,null,0]
[7,null,"Prepayments",1280,null,null,null,null,null,null,null,0]
[8,null,"Miscellaneous Deferred Charges",1438,null,null,null,null,null,null,null,0]
[9,null,"Accum. Deferred Inc.Taxes",null,null,null,null,null,null,null,null,0]
[10,null,"Cash Working Capital",null,null,null,null,null,null,null,null,0]
[11,null,"Other",null,null,null,null,null,null,null,null,0]
[12,null,"Sub Total",null,null,{"$f":"SUM(F19:F24)","v":0},{"$f":"SUM(G19:G23)","v":0},{"$f":"SUM(H19:H24)","v":0},{"$f":"SUM(I19:I23)","v":0},{"$f":"SUM(J19:J24)","v":0},{"$f":"SUM(K19:K23)","v":0},{"$f":"SUM(L19:L24)","v":0}]
[13,"Less"]
[14,null,"Other Liab. and Def. Credits",4300,null,null,null,null,null,null,null,{"$f":"SUM(+H27+J27)","v":0}]
[15,null,"Accum. Deferred Inc. Taxes",4340,null,null,null,null,null,null,null,0]
[16,null,"Net Deferred Tax Liab. Adjustments",4341,null,null,null,null,null,null,null,0]
[17,null,"Deferred Tax Regulatory Adjustments",4361,null,null,null,null,null,null,null,0]
[18,null,"Other Jurisdictional Liab. And Def. Credits",4370,null,null,null,null,null,null,null,0]
[19,null,null,null,null,null,null,null,null,null,null,0]
[20,null,"Sub Total",null,null,{"$f":"SUM(F27:F32)","v":0},null,{"$f":"SUM(H27:H32)","v":0},null,{"$f":"SUM(J27:J32)","v":0},null,{"$f":"SUM(L27:L32)","v":0}]
[21,null,"Net Rate Base",null,null,{"$f":"F17+F25-F33","v":0},null,{"$f":"H17+H25-H33","v":0},null,{"$f":"J17+J25-J33","v":0},null,{"$f":"SUM(+H34+J34)","v":0}]
[]
[]
[{"$f":"A34+1","v":22},"Property, Plant, and Equipment"]
[23,null,"Property Held for Future Use",2002,null,null,null,null,null,null,null,{"$f":"SUM(+H38+J38)","v":0}]
[24,null,"Telecom Plant Under Const.",2003,null,null,null,null,null,null,null,{"$f":"SUM(+H39+J39)","v":0}]
[25,null,"Telecom Plant Adjustment",2005,null,null,null,null,null,null,null,{"$f":"SUM(+H40+J40)","v":0}]
[26,null,"Nonoperating Plant",2006,null,null,null,null,null,null,null,{"$f":"SUM(+H41+J41)","v":0}]
[27,null,"Goodwill",2007,null,null,null,null,null,null,null,{"$f":"SUM(+H42+J42)","v":0}]
[{"$f":"A42+1","v":28},"TPIS-General Support Assets"]
[29,null,"Land",2111,null,null,null,null,null,null,null,{"$f":"SUM(+H44+J44)","v":0}]
[30,null,"Motor Vehicles",2112,null,null,null,null,null,null,null,0]
[31,null,"Aircraft",2113,null,null,null,null,null,null,null,0]
[{"$f":"A46+1","v":32},null,"Tools and Other Work Equip.",2114,null,null,null,null,null,null,null,0]
[33,null,"Buildings",2121,null,null,null,null,null,null,null,0]
[34,null,"Furniture",2122,null,null,null,null,null,null,null,0]
[35,null,"Office Equipment",2123,null,null,null,null,null,null,null,0]
[36,null,"General Purpose Computers",2124,null,null,null,null,null,null,null,0]
[37,"TPIS-Central Office Assets"]
[38,null,"Non-Digital Switching",2211,null,null,null,null,null,null,null,{"$f":"SUM(+H53+J53)","v":0}]
[39,null,"Digital Electronic Switching",2212,null,null,null,null,null,null,null,{"$f":"SUM(+H54+J54)","v":0}]
[40,null,"Operator Systems",2220,null,null,null,null,null,null,null,{"$f":"SUM(+H55+J55)","v":0}]
[41,null,"Radio Systems",2231,null,null,null,null,null,null,null,{"$f":"SUM(+H56+J56)","v":0}]
[42,null,"Circuit Equipment",2232,null,null,null,null,null,null,null,{"$f":"SUM(+H57+J57)","v":0}]
[43,"TPIS-Information Origination Termination Assets"]
[44,null,"Station Apparatus",2311,null,null,null,null,null,null,{"$f":"SUM(K51:K58)","v":0},{"$f":"SUM(+H59+J59)","v":0}]
[45,null,"Customer Premises Wiring",2321,null,null,null,null,null,null,null,0]
[46,null,"Large Private Branch Exc.",2341,null,null,null,null,null,null,null,0]
[47,null,"Public Tele. Terminal Equip.",2351,null,null,null,null,null,null,null,0]
[48,null,"Other Terminal Equipment",2362,null,null,null,null,null,null,null,0]
[49,"TPIS-Cable and Wire Facilities"]
[50,null,"Telephone Poles",2411,null,null,null,null,null,null,null,{"$f":"SUM(+H65+J65)","v":0}]
[51,null,"Aerial Cable",2421,null,null,null,null,null,null,null,0]
[52,null,"Underground Cable",2422,null,null,null,null,null,null,null,0]
[53,null,"Buried Cable",2423,null,null,null,null,null,null,null,0]
[54,null,"Submarine and Deep Sea Cable",2424,null,null,null,null,null,null,null,{"$f":"SUM(+H69+J69)","v":0}]
[55,null,"Intrabuilding Network cable",2426,null,null,null,null,null,null,null,0]
[56,null,"Aerial Wire",2431,null,null,null,null,null,null,null,0]
[57,null,"Conduit Systems",2441,null,null,null,null,null,null,null,0]
[58,"TPIS - Amortizable Tangible Assets"]
[59,null,"Capital Leases",2681,null,null,null,null,null,null,null,{"$f":"SUM(+H74+J74)","v":0}]
[60,null,"Leasehold Improvements",2682,null,null,null,null,null,null,null,{"$f":"SUM(+H75+J75)","v":0}]
[61,null,"Intangibles",2690,null,null,null,null,null,null,null,{"$f":"SUM(+H76+J76)","v":0}]
[62,null,"Total Telecom. Plant in Serv.",2001,null,{"$f":"SUM(F38:F76)","v":0},null,{"$f":"SUM(H38:H76)","v":0},null,{"$f":"SUM(J38:J76)","v":0},null,{"$f":"SUM(L38:L76)","v":0}]
[63,null,null,"To:",null,"Column (c), Line 2",null,"Column (d), Line 2",null,"Column (e), Line 2"]
[64,null,null,null,null,"[To Form B, Column (d), Line 17]"]
[]
[null,"Details For Each Adjustment:"]
[null,"(1)"]
[null,"(2)"]
[null,"(3)"]
[null,"(4)"]
[null,"(5)"]

{"sheet":"TEL-Form F","index":6,"n_rows":44,"n_cols":11,"rows_kept":44,"cut":false,"hidden":false,"merged":[[2,0,2,11],[0,0,0,11],[1,0,1,11],[24,3,26,3]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class A."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,null,"Test Year Ending:",{"$f":"IF('TEL-Form A'!$G$4=0,\"\",'TEL-Form A'!$G$4)","v":""}]
[null,null,null,"Certification Period Ending:",{"$f":"IF('TEL-Form A'!$G$5=0,\"\",'TEL-Form A'!$G$5)","v":""}]
[]
["WEIGHTED COST OF CAPITAL"]
[null,null,null,null,"Recorded"]
[null,null,null,null,"Test Year",null,null,null,null,null,"Weighted"]
["Line",null,null,null,"Balance",null,"Weight",null,"Cost",null,"Cost"]
["No.",null,"Description",null,"Total Company",null,"(% of Total)",null,"( % )",null,"( % )"]
[null,null,"(a)",null,"(c)",null,"(d)",null,"(e)",null,"(f)"]
[]
[1,null,"DEBT: *"]
[{"$f":"+A14+1","v":2},null,"Short Term Debt",null,null,null,{"$f":"IF(E15=0,\"\",E15/$E$33)","v":""},null,null,null,{"$f":"IF(E15=0,\" \",ROUND(+G15*I15,4))","v":" "}]
[{"$f":"+A15+1","v":3},null,"Long Term Debt",null,{"$f":"'TEL-Form B'!F57","v":0},null,{"$f":"IF(E16=0,\"\",E16/$E33)","v":""},null,null,null,{"$f":"IF(E16=0,\" \",ROUND(+G16*I16,4))","v":" "}]
[4,null,"Notes Payable",null,null,null,{"$f":"IF(E17=0,\"\",E17/$E33)","v":""},null,null,null," "]
[5,null,"Customer Deposits  [Form B, Column (d), Line 34]",null,{"$f":"'TEL-Form B'!H49","v":0},null,{"$f":"IF(E18=0,\"\",E18/$E33)","v":""},null,null,null," "]
[6,null,null,null,null,null,{"$f":"IF(E19=0,\"\",E19/$E33)","v":""},null,null,null," "]
[7,null,null,null,null,null,{"$f":"IF(E20=0,\"\",E20/$E33)","v":""},null,null,null," "]
[8,null,"Total Debt",null,{"$f":"SUM(E15:E20)","v":0},null,{"$f":"SUM(G15:G20)","v":0},null,null,null,{"$f":"SUM(K15:K20)","v":0}]
[9,null,"EQUITY:* [From Form B, Column (d)]"]
[10,null,"Preferred Equity ",null,{"$f":"'TEL-Form B'!H68","v":0},null,{"$f":"IF(E23=0,\" \",+E23/$E$33)","v":" "}]
[11,null,"Common Equity ",null,{"$f":"'TEL-Form B'!H69","v":0},null," "]
[12,null,"Additional Paid in Capital ",null,{"$f":"'TEL-Form B'!H70","v":0},null," "]
[13,null,"Retained Earnings [Form D, Column (b), Line 7] ",null,{"$f":"'TEL-Form D'!E19","v":0},null," "]
[14,null,null,null,null,null," "]
[15,null,null,null,null,null," "]
[16,null,null,null,null,null," "]
[17,null,"Total Equity",null,{"$f":"SUM(E23:E29)","v":0},null,{"$f":"SUM(G23:G29)","v":0},null,null,null,{"$f":"ROUND(+G30*I30,4)","v":0}]
[18,null,null,null,null,null,null,null,"(NAC 703.27138)**"]
[19]
[20,null,"Total Weighted Cost of Capital",null,{"$f":"+E21+E30","v":0},null,{"$f":"+G21+G30","v":0},null,null,null,{"$f":"ROUND(K21+K30,4)","v":0}]
[]
[null,"Notes:"]
[null,"*","Insert additional rows as necessary. For assistance, please contact PUCN Staff at the number"]
[null,null,"listed in the Instructions section of this application."]
[]
[null,"**","The Commission will use the formula or generic return on common equity developed pursuant to"]
[null,null,"Nevada Administrative Code (“NAC”) 703.27138, to calculate the return on equity to be used in"]
[null,null,"the present general rate application.  If you would like to use a rate of return on common equity"]
[null,null,"different than that developed pursuant to NAC 703.27138, you must notify the Commission and"]
[null,null,"other parties of record in writing and present evidence sufficient to justify support for a different"]
[null,null,"rate of return on common equity."]

{"sheet":"TEL-Form G","index":7,"n_rows":120,"n_cols":16,"rows_kept":120,"cut":false,"hidden":false,"merged":[[118,2,118,15],[117,2,117,15],[119,2,119,15],[0,0,0,15],[1,0,1,15],[2,0,2,15],[115,2,115,15],[116,2,116,15]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class A."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,null,null,null,"Test Year Ending:",null,{"$f":"IF('TEL-Form A'!$G$4=0,\"\",'TEL-Form A'!$G$4)","v":""}]
[null,null,null,null,null,"Certification Period Ending:",null,{"$f":"IF('TEL-Form A'!$G$5=0,\"\",'TEL-Form A'!$G$5)","v":""}]
[]
["INCOME STATEMENT"]
[null,null,null,null,null,"Recorded",null,"Recorded",null,"Adjustments",null,"Adjusted",null,"Additional ",null,"Total"]
[null,null,null,"Part 32",null,"Test Year",null,"Test Year",null,"to Test Year",null,"Test Year",null,"Revenue",null,"Revenue"]
["Line",null,null,"Acc.",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Requirement",null,"Requirement"]
["No.",null,"Description","Num.",null,"Total Co.",null,"NV-Intra",null,"NV-Intra",null,"NV-Intra",null,"NV-Intra",null,"NV-Intra"]
[null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)",null,"(f)",null,"(g)",null,"(h)"]
[null,null,null,null,null,"[From Form C]"]
[1,"Local Network Services Revenues"]
[{"$f":"A14+1","v":2},null,"Basic Area Revenue",5001,null,{"$f":"'TEL-Form C'!F15","v":0},null,null,null,null,null,{"$f":"J15+H15","v":0},null,null,null,{"$f":"L15+N15","v":0}]
[{"$f":"A15+1","v":3},null,"Optional Extended Area Rev.",5002,null,{"$f":"'TEL-Form C'!F16","v":0},null,null,null,null,null,{"$f":"J16+H16","v":0},null,null,null,{"$f":"L16+N16","v":0}]
[4,null,"Cellular Mobile Revenue",5003,null,{"$f":"'TEL-Form C'!F17","v":0},null,null,null,null,null,0,null,null,null,0]
[5,null,"Private Line Revenue",5040,null,{"$f":"'TEL-Form C'!F18","v":0},null,null,null,null,null,0,null,null,null,0]
[6,null,"Other Basic Area Revenue",5060,null,{"$f":"'TEL-Form C'!F19","v":0},null,null,null,null,null,0,null,null,null,0]
[7,null,"Total Local Network Services Revs.",null,null,{"$f":"SUM(F15:F19)","v":0},null,{"$f":"SUM(H15:H19)","v":0},null,{"$f":"SUM(J15:J19)","v":0},null,{"$f":"SUM(L15:L19)","v":0},null,{"$f":"SUM(N15:N19)","v":0},null,{"$f":"L20+N20","v":0}]
[8,"Network Access Services Revenues"]
[9,null,"End User Revenue",5081,null,{"$f":"'TEL-Form C'!F22","v":0},null,null,null,null,null,{"$f":"J22+H22","v":0},null,null,null,0]
[10,null,"Switched Access Revenue",5082,null,{"$f":"'TEL-Form C'!F23","v":0},null,null,null,null,null,{"$f":"J23+H23","v":0},null,null,null,0]
[11,null,"Special Access Revenue",5083,null,{"$f":"'TEL-Form C'!F24","v":0},null,null,null,null,null,{"$f":"J24+H24","v":0},null,null,null,0]
[12,null,"Total Network Access Services Revs.",null,null,{"$f":"SUM(F22:F24)","v":0},null,{"$f":"SUM(H22:H24)","v":0},null,{"$f":"SUM(J22:J24)","v":0},null,{"$f":"SUM(L22:L24)","v":0},null,{"$f":"SUM(N22:N24)","v":0},null,{"$f":"L25+N25","v":0}]
[13,"Miscellaneous Revenues"]
[14,null,"Long Distance Message Rev.",5100,null,{"$f":"'TEL-Form C'!F27","v":0},null,null,null,null,null,{"$f":"H27+J27","v":0},null,null,null,0]
[15,null,"Miscellaneous Revenue",5200,null,{"$f":"'TEL-Form C'!F28","v":0},null,null,null,null,null,{"$f":"H28+J28","v":0},null,null,null,0]
[16,null,"Directory Revenue",5230,null,{"$f":"'TEL-Form C'!F29","v":0},null,null,null,null,null,0,null,null,null,0]
[17,null,"Nonregulated Operating Rev.",5280,null,{"$f":"'TEL-Form C'!F30","v":0},null,null,null,null,null,{"$f":"H30+J30","v":0},null,null,null,0]
[18,null,"Uncollectible Revenue*",5300,null,{"$f":"'TEL-Form C'!F31","v":0},null,null,null,null,null,0,null,null,null,0]
[19,null,"Total Network Miscellaneous Revs.",null,null,{"$f":"SUM(F27:F31)","v":0},null,{"$f":"SUM(H27:H31)","v":0},null,{"$f":"SUM(J27:J31)","v":0},null,{"$f":"SUM(L27:L31)","v":0},null,{"$f":"SUM(N27:N31)","v":0},null,{"$f":"L32+N32","v":0}]
[20,"Total Operating Revenue",null,null,null,{"$f":"F20+F25+F32","v":0},null,{"$f":"H20+H25+H32","v":0},null,{"$f":"J20+J25+J32","v":0},null,{"$f":"L20+L25+L32","v":0},null,{"$f":"N20+N25+N32","v":0},null,0]
[21]
[22,"Plant Nonspecific Operating Expenses"]
[23,null,"Motor Vehicle Expense",6112,null,{"$f":"'TEL-Form C'!F35","v":0},null,null,null,null,null,{"$f":"J36+H36","v":0},null,null,null,0]
[24,null,"Aircraft Expense",6113,null,{"$f":"'TEL-Form C'!F36","v":0},null,null,null,null,null,{"$f":"J37+H37","v":0},null,null,null,0]
[25,null,"Tools and Other Work Equip.",6114,null,{"$f":"'TEL-Form C'!F37","v":0},null,null,null,null,null,0,null,null,null,0]
[26,null,"Land and Building Expenses",6121,null,{"$f":"'TEL-Form C'!F38","v":0},null,null,null,null,null,0,null,null,null,0]
[27,null,"Furniture and Artworks Exp.",6122,null,{"$f":"'TEL-Form C'!F39","v":0},null,null,null,null,null,0,null,null,null,0]
[28,null,"Office Equipment Expense",6123,null,{"$f":"'TEL-Form C'!F40","v":0},null,null,null,null,null,0,null,null,null,0]
[29,null,"General Purpose Computers",6124,null,{"$f":"'TEL-Form C'!F41","v":0},null,null,null,null,null,0,null,null,null,0]
[30,null,"Non-digital Switching Exp.",6211,null,{"$f":"'TEL-Form C'!F42","v":0},null,null,null,null,null,0,null,null,null,0]
[31,null,"Digital Electronic Switching ",6212,null,{"$f":"'TEL-Form C'!F43","v":0},null,null,null,null,null,0,null,null,null,0]
[32,null,"Operators System Expense",6220,null,{"$f":"'TEL-Form C'!F44","v":0},null,null,null,null,null,0,null,null,null,0]
[33,null,"Radio Systems Expenses",6231,null,{"$f":"'TEL-Form C'!F45","v":0},null,null,null,null,null,0,null,null,null,0]
[34,null,"Circuit Equipment Expense",6232,null,{"$f":"'TEL-Form C'!F46","v":0},null,null,null,null,null,0,null,null,null,0]
[35,null,"Station Apparatus Expense",6311,null,{"$f":"'TEL-Form C'!F51","v":0},null,null,null,null,null,0,null,null,null,0]
[36,null,"Large Private Branch Exchange",6341,null,{"$f":"'TEL-Form C'!F52","v":0},null,null,null,null,null,0,null,null,null,0]
[37,null,"Public Telephone Terminal Equip.",6351,null,{"$f":"'TEL-Form C'!F53","v":0},null,null,null,null,null,0,null,null,null,0]
[38,null,"Other Terminal Equipment ",6362,null,{"$f":"'TEL-Form C'!F54","v":0},null,null,null,null,null,0,null,null,null,0]
[39,null,"Poles Expense",6411,null,{"$f":"'TEL-Form C'!F55","v":0},null,null,null,null,null,0,null,null,null,0]
[40,null,"Aerial Cable Expense",6421,null,{"$f":"'TEL-Form C'!F56","v":0},null,null,null,null,null,0,null,null,null,0]
[41,null,"Underground Cable Expense",6422,null,{"$f":"'TEL-Form C'!F57","v":0},null,null,null,null,null,0,null,null,null,0]
[42,null,"Buried Cable Expense",6423,null,{"$f":"'TEL-Form C'!F58","v":0},null,null,null,null,null,0,null,null,null,0]
[43,null,"Submarine and Deep Sea Cable",6424,null,{"$f":"'TEL-Form C'!F59","v":0},null,null,null,null,null,0,null,null,null,0]
[44,null,"Intrabuilding Network Cable",6426,null,{"$f":"'TEL-Form C'!F60","v":0},null,null,null,null,null,0,null,null,null,0]
[45,null,"Aerial wire Expense",6431,null,{"$f":"'TEL-Form C'!F61","v":0},null,null,null,null,null,0,null,null,null,0]
[]
[null,null,"* Should be entered as negative."]
[]
[]
[]
[{"$f":"A58+1","v":46},"Plant Nonspecific Operating Expenses Continued"]
[{"$f":"A64+1","v":47},null,"Conduit Systems Expense",6441,null,{"$f":"'TEL-Form C'!F62","v":0},null,null,null,null,null,{"$f":"H65+J65","v":0},null,null,null,0]
[48,null,"Property Held for Future Use ",6511,null,{"$f":"'TEL-Form C'!F63","v":0},null,null,null,null,null,{"$f":"H66+J66","v":0},null,null,null,0]
[49,null,"Provisioning Expense",6512,null,{"$f":"'TEL-Form C'!F64","v":0},null,null,null,null,null,0,null,null,null,0]
[50,null,"Power Expense",6531,null,{"$f":"'TEL-Form C'!F65","v":0},null,null,null,null,null,0,null,null,null,0]
[51,null,"Network Administration ",6532,null,{"$f":"'TEL-Form C'!F66","v":0},null,null,null,null,null,0,null,null,null,0]
[52,null,"Testing Expense",6533,null,{"$f":"'TEL-Form C'!F67","v":0},null,null,null,null,null,0,null,null,null,0]
[53,null,"Plant Operations Admin.",6534,null,{"$f":"'TEL-Form C'!F68","v":0},null,null,null,null,null,0,null,null,null,0]
[54,null,"Engineering Expense",6536,null,{"$f":"'TEL-Form C'!F69","v":0},null,null,null,null,null,0,null,null,null,0]
[55,null,"Access Expense",6540,null,{"$f":"'TEL-Form C'!F70","v":0},null,null,null,null,null,0,null,null,null,0]
[56,null,"Dep. Exp.-Plant in Service",6561,null,{"$f":"'TEL-Form C'!F71","v":0},null,null,null,null,null,0,null,null,null,0]
[57,null,"Dep. Exp.-Property Held for Future Use",6562,null,{"$f":"'TEL-Form C'!F72","v":0},null,null,null,null,null,0,null,null,null,0]
[58,null,"Amortization Exp.-Tangible",6564,null,{"$f":"'TEL-Form C'!F73","v":0},null,null,null,null,null,0,null,null,null,0]
[59,null,"Amortization Exp.-Intangible",6565,null,{"$f":"'TEL-Form C'!F74","v":0},null,null,null,null,null,0,null,null,null,0]
[60,null,"Total Plant Nonspecific Oper. Exp.",null,null,{"$f":"SUM(F36:F77)","v":0},null,{"$f":"SUM(H36:H77)","v":0},null,0,null,0,null,{"$f":"SUM(N36:N77)","v":0},null,0]
[61,"Customer Operating Expenses"]
[62,null,"Product Management and Sales",6611,null,{"$f":"'TEL-Form C'!F79","v":0},null,null,null,null,null,{"$f":"J80+H80","v":0},null,null,null,0]
[63,null,"Product Advertising",6613,null,{"$f":"'TEL-Form C'!F80","v":0},null,null,null,null,null,{"$f":"J81+H81","v":0},null,null,null,0]
[64,null,"Call Completion Services",6621,null,{"$f":"'TEL-Form C'!F81","v":0},null,null,null,null,null,0,null,null,null,0]
[65,null,"Number Services",6622,null,{"$f":"'TEL-Form C'!F82","v":0},null,null,null,null,null,0,null,null,null,0]
[{"$f":"A83+1","v":66},null,"Customer Services",6623,null,{"$f":"'TEL-Form C'!F83","v":0},null,null,null,null,null,0,null,null,null,{"$f":"L84+N84","v":0}]
[67,null,"Total Customer Oper. Expenses",null,null,{"$f":"SUM(F80:F84)","v":0},null,{"$f":"SUM(H80:H84)","v":0},null,{"$f":"SUM(J80:J84)","v":0},null,{"$f":"SUM(L80:L84)","v":0},null,{"$f":"SUM(N80:N84)","v":0},null,{"$f":"L85+N85","v":0}]
[68,"Corporate Operating Expense"]
[69,null,"General and Administrative",6720,null,{"$f":"'TEL-Form C'!F86","v":0},null,null,null,null,null,{"$f":"J87+H87","v":0},null,null,null,0]
[70,null,"Provision for Uncoll. Notes Rec.",6790,null,{"$f":"'TEL-Form C'!F87","v":0},null,null,null,null,null,{"$f":"J88+H88","v":0},null,null,null,0]
[71,null,"Total Corporate Operations Expense",null,null,{"$f":"SUM(F87:F88)","v":0},null,{"$f":"SUM(H87:H88)","v":0},null,{"$f":"SUM(J87:J88)","v":0},null,0,null,{"$f":"SUM(N87:N88)","v":0},null,0]
[72,"Total Operating Expenses",null,null,null,{"$f":"F78+F85+F89","v":0},null,{"$f":"H78+H85+H89","v":0},null,0,null,0,null,0,0,0]
[73,"Net Operating Income Before Taxes",null,null,null,{"$f":"F33-F90","v":0},null,{"$f":"H33-H90","v":0},null,0,null,0,null,0,0,{"$f":"L91+N91","v":0}]
[74,"Operating Taxes"]
[75,null,"Other Operating Income and Expense*",7100,null,{"$f":"'TEL-Form C'!F92","v":0},null,null,null,null,null,{"$f":"J93+H93","v":0},null,null,null,{"$f":"L93+N93","v":0}]
[76,null,"Investment Tax Credits",7210,null,{"$f":"'TEL-Form C'!F94","v":0},null,null,null,null,null,{"$f":"J94+H94","v":0},null,null,null,{"$f":"L94+N94","v":0}]
[77,null,"Federal Income Taxes",7220,null,{"$f":"'TEL-Form C'!F95","v":0},null,null,null,null,null,{"$f":"J95+H95","v":0},null,null,null,0]
[78,null,"State and Local Income Taxes",7230,null,{"$f":"'TEL-Form C'!F96","v":0},null,null,null,null,null,0,null,null,null,0]
[79,null,"Other Taxes",7240,null,{"$f":"'TEL-Form C'!F97","v":0},null,null,null,null,null,0,null,null,null,0]
[80,null,"Deferred Oper. Income Taxes",7250,null,{"$f":"'TEL-Form C'!F98","v":0},null,null,null,null,null,0,null,null,null,0]
[81,null,"Total Operating Taxes",null,null,{"$f":"SUM(F93:F98)","v":0},null,{"$f":"SUM(H93:H98)","v":0},null,{"$f":"SUM(J93:J98)","v":0},null,{"$f":"SUM(L93:L98)","v":0},null,{"$f":"SUM(N93:N98)","v":0},null,{"$f":"SUM(P93:P98)","v":0}]
[82,"Net Operating Income",null,null,null,{"$f":"F91-F99","v":0},null,{"$f":"H91-H99","v":0},null,{"$f":"J91-J99","v":0},null,0,null,{"$f":"N91-N99","v":0},null,{"$f":"L100+N100","v":0}]
[83]
[84,"Rate Base [Form E.]",null,null,null,{"$f":"'TEL-Form E'!F34","v":0},null,{"$f":"'TEL-Form E'!H34","v":0},null,{"$f":"'TEL-Form E'!J34","v":0},null,{"$f":"'TEL-Form E'!L34","v":0},null,null,null,{"$f":"L102","v":0}]
[85]
[86,"Return on Equity ",null,null,null,{"$f":"F100/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}},null,{"$f":"H100/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"L100/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"P100/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}}]
[87,"(NAC 703.27132 (1)(b)(7)(IV)"]
[88,"Return on Rate Base",null,null,null,{"$f":"F100/F102","v":{"$error":"#DIV/0!"}},null,{"$f":"H100/H102","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"L100/L102","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"P100/P102","v":{"$error":"#DIV/0!"}}]
[89,"(NAC 703.27132 (1)(b)(7)(IV)"]
[]
[null,"NOTE:"]
[null,"An applicant that files a request pursuant to subsection (4) of NRS 704.110 for an expected change in circumstance shall provide"]
[null,"additional information in this form in accordance with NAC 703.27118(4); 703.27122(3); and 703.27132(1)(b)(9), (3), (4), and"]
[null,"(5). The modified form shall be submitted electronically."]
[null,"*","Should be entered as negative if the net balance is a debit."]
[]
[null,"Details For Each Adjustment:"]
[null,"(1)"]
[null,"(2)"]
[null,"(3)"]
[null,"(4)"]
[null,"(5)"]

{"sheet":"TEL-Form H","index":8,"n_rows":112,"n_cols":16,"rows_kept":112,"cut":false,"hidden":false,"merged":[[111,2,111,15],[0,0,0,15],[1,0,1,15],[2,0,2,15],[109,2,109,15],[110,2,110,15]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class A."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,null,null,null,"Test Year Ending:",null,{"$f":"IF('TEL-Form A'!$G$4=0,\"\",'TEL-Form A'!$G$4)","v":""}]
[null,null,null,null,null,"Certification Period Ending:",null,{"$f":"IF('TEL-Form A'!$G$5=0,\"\",'TEL-Form A'!$G$5)","v":""}]
[]
["INCOME STATEMENT"]
[null,null,null,null,null,"Recorded",null,"Recorded",null,"Adjustments",null,"Adjusted",null,"Additional ",null,"Total"]
[null,null,null,"Part 32",null,"Test Year",null,"Test Year",null,"to Test Year",null,"Test Year",null,"Revenue",null,"Revenue"]
["Line",null,null,"Acc.",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Requirement",null,"Requirement"]
[null,null,null,null,null,"Total Co.",null,"NV-Intra",null,"NV-Intra",null,"NV-Intra",null,"NV-Intra",null,"NV-Intra"]
["No.",null,"Description","Num.",null,"Certified",null,"Certified",null,"Certified",null,"Certified",null,"Certified",null,"Certified"]
[null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)",null,"(f)",null,"(g)",null,"(h)"]
[null,null,null,null,null,"[From Form C]"]
[1,"Local Network Services Revenues"]
[{"$f":"A15+1","v":2},null,"Basic Area Revenue",5001,null,{"$f":"'TEL-Form C'!F15","v":0},null,null,null,null,null,{"$f":"J16+H16","v":0},null,null,null,{"$f":"L16+N16","v":0}]
[{"$f":"A16+1","v":3},null,"Optional Extended Area Rev.",5002,null,{"$f":"'TEL-Form C'!F16","v":0},null,null,null,null,null,{"$f":"J17+H17","v":0},null,null,null,{"$f":"L17+N17","v":0}]
[4,null,"Cellular Mobile Revenue",5003,null,{"$f":"'TEL-Form C'!F17","v":0},null,null,null,null,null,0,null,null,null,0]
[5,null,"Private Line Revenue",5040,null,{"$f":"'TEL-Form C'!F18","v":0},null,null,null,null,null,0,null,null,null,0]
[6,null,"Other Basic Area Revenue",5060,null,{"$f":"'TEL-Form C'!F19","v":0},null,null,null,null,null,0,null,null,null,0]
[7,null,"Total Local Network Services Revs.",null,null,{"$f":"SUM(F16:F20)","v":0},null,{"$f":"SUM(H16:H20)","v":0},null,{"$f":"SUM(J16:J20)","v":0},null,{"$f":"SUM(L16:L20)","v":0},null,{"$f":"SUM(N16:N20)","v":0},null,{"$f":"L21+N21","v":0}]
[8,"Network Access Services Revenues"]
[9,null,"End User Revenue",5081,null,{"$f":"'TEL-Form C'!F22","v":0},null,null,null,null,null,{"$f":"J23+H23","v":0},null,null,null,0]
[10,null,"Switched Access Revenue",5082,null,{"$f":"'TEL-Form C'!F23","v":0},null,null,null,null,null,{"$f":"J24+H24","v":0},null,null,null,0]
[11,null,"Special Access Revenue",5083,null,{"$f":"'TEL-Form C'!F24","v":0},null,null,null,null,null,{"$f":"J25+H25","v":0},null,null,null,0]
[12,null,"Total Network Access Services Revs.",null,null,{"$f":"SUM(F23:F25)","v":0},null,{"$f":"SUM(H23:H25)","v":0},null,{"$f":"SUM(J23:J25)","v":0},null,{"$f":"SUM(L23:L25)","v":0},null,{"$f":"SUM(N23:N25)","v":0},null,{"$f":"L26+N26","v":0}]
[13,"Miscellaneous Revenues"]
[14,null,"Long Distance Message Rev.",5100,null,{"$f":"'TEL-Form C'!F27","v":0},null,null,null,null,null,{"$f":"H28+J28","v":0},null,null,null,0]
[15,null,"Miscellaneous Revenue",5200,null,{"$f":"'TEL-Form C'!F28","v":0},null,null,null,null,null,{"$f":"H29+J29","v":0},null,null,null,0]
[16,null,"Directory Revenue",5230,null,{"$f":"'TEL-Form C'!F29","v":0},null,null,null,null,null,0,null,null,null,0]
[17,null,"Nonregulated Operating Rev.",5280,null,{"$f":"'TEL-Form C'!F30","v":0},null,null,null,null,null,{"$f":"H31+J31","v":0},null,null,null,0]
[18,null,"Uncollectible Revenue*",5300,null,{"$f":"'TEL-Form C'!F31","v":0},null,null,null,null,null,0,null,null,null,0]
[19,null,"Total Network Miscellaneous Revs.",null,null,{"$f":"SUM(F28:F32)","v":0},null,{"$f":"SUM(H28:H32)","v":0},null,{"$f":"SUM(J28:J32)","v":0},null,{"$f":"SUM(L28:L32)","v":0},null,{"$f":"SUM(N28:N32)","v":0},null,{"$f":"L33+N33","v":0}]
[20,"Total Operating Revenue",null,null,null,{"$f":"F21+F26+F33","v":0},null,{"$f":"H21+H26+H33","v":0},null,{"$f":"J21+J26+J33","v":0},null,{"$f":"L21+L26+L33","v":0},null,{"$f":"N21+N26+N33","v":0},null,0]
[21]
[22,"Plant Nonspecific Operating Expenses"]
[23,null,"Motor Vehicle Expense",6112,null,{"$f":"'TEL-Form C'!F35","v":0},null,null,null,null,null,{"$f":"J37+H37","v":0},null,null,null,0]
[24,null,"Aircraft Expense",6113,null,{"$f":"'TEL-Form C'!F36","v":0},null,null,null,null,null,{"$f":"J38+H38","v":0},null,null,null,0]
[25,null,"Tools and Other Work Equip.",6114,null,{"$f":"'TEL-Form C'!F37","v":0},null,null,null,null,null,0,null,null,null,0]
[26,null,"Land and Building Expenses",6121,null,{"$f":"'TEL-Form C'!F38","v":0},null,null,null,null,null,0,null,null,null,0]
[27,null,"Furniture and Artworks Exp.",6122,null,{"$f":"'TEL-Form C'!F39","v":0},null,null,null,null,null,0,null,null,null,0]
[28,null,"Office Equipment Expense",6123,null,{"$f":"'TEL-Form C'!F40","v":0},null,null,null,null,null,0,null,null,null,0]
[29,null,"General Purpose Computers",6124,null,{"$f":"'TEL-Form C'!F41","v":0},null,null,null,null,null,0,null,null,null,0]
[30,null,"Non-digital Switching Exp.",6211,null,{"$f":"'TEL-Form C'!F42","v":0},null,null,null,null,null,0,null,null,null,0]
[31,null,"Digital Electronic Switching ",6212,null,{"$f":"'TEL-Form C'!F43","v":0},null,null,null,null,null,0,null,null,null,0]
[32,null,"Operators System Expense",6220,null,{"$f":"'TEL-Form C'!F44","v":0},null,null,null,null,null,0,null,null,null,0]
[33,null,"Radio Systems Expenses",6231,null,{"$f":"'TEL-Form C'!F45","v":0},null,null,null,null,null,0,null,null,null,0]
[34,null,"Circuit Equipment Expense",6232,null,{"$f":"'TEL-Form C'!F46","v":0},null,null,null,null,null,0,null,null,null,0]
[35,null,"Station Apparatus Expense",6311,null,{"$f":"'TEL-Form C'!F51","v":0},null,null,null,null,null,0,null,null,null,0]
[36,null,"Large Private Branch Exchange",6341,null,{"$f":"'TEL-Form C'!F52","v":0},null,null,null,null,null,0,null,null,null,0]
[37,null,"Public Telephone Terminal Equip.",6351,null,{"$f":"'TEL-Form C'!F53","v":0},null,null,null,null,null,0,null,null,null,0]
[38,null,"Other Terminal Equipment ",6362,null,{"$f":"'TEL-Form C'!F54","v":0},null,null,null,null,null,0,null,null,null,0]
[39,null,"Poles Expense",6411,null,{"$f":"'TEL-Form C'!F55","v":0},null,null,null,null,null,0,null,null,null,0]
[40,null,"Aerial Cable Expense",6421,null,{"$f":"'TEL-Form C'!F56","v":0},null,null,null,null,null,0,null,null,null,0]
[41,null,"Underground Cable Expense",6422,null,{"$f":"'TEL-Form C'!F57","v":0},null,null,null,null,null,0,null,null,null,0]
[42,null,"Buried Cable Expense",6423,null,{"$f":"'TEL-Form C'!F58","v":0},null,null,null,null,null,0,null,null,null,0]
[43,null,"Submarine and Deep Sea Cable",6424,null,{"$f":"'TEL-Form C'!F59","v":0},null,null,null,null,null,0,null,null,null,0]
[44,null,"Intrabuilding Network Cable",6426,null,{"$f":"'TEL-Form C'!F60","v":0},null,null,null,null,null,0,null,null,null,0]
[45,null,"Aerial wire Expense",6431,null,{"$f":"'TEL-Form C'!F61","v":0},null,null,null,null,null,0,null,null,null,0]
[]
[null,null,"* Should be entered as negative."]
[]
[]
[]
[{"$f":"A59+1","v":46},"Plant Nonspecific Operating Expenses Continued"]
[{"$f":"A65+1","v":47},null,"Conduit Systems Expense",6441,null,{"$f":"'TEL-Form C'!F62","v":0},null,null,null,null,null,{"$f":"H66+J66","v":0},null,null,null,0]
[48,null,"Property Held for Future Use ",6511,null,{"$f":"'TEL-Form C'!F63","v":0},null,null,null,null,null,{"$f":"H67+J67","v":0},null,null,null,0]
[49,null,"Provisioning Expense",6512,null,{"$f":"'TEL-Form C'!F64","v":0},null,null,null,null,null,0,null,null,null,0]
[50,null,"Power Expense",6531,null,{"$f":"'TEL-Form C'!F65","v":0},null,null,null,null,null,0,null,null,null,0]
[51,null,"Network Administration ",6532,null,{"$f":"'TEL-Form C'!F66","v":0},null,null,null,null,null,0,null,null,null,0]
[52,null,"Testing Expense",6533,null,{"$f":"'TEL-Form C'!F67","v":0},null,null,null,null,null,0,null,null,null,0]
[53,null,"Plant Operations Admin.",6534,null,{"$f":"'TEL-Form C'!F68","v":0},null,null,null,null,null,0,null,null,null,0]
[54,null,"Engineering Expense",6536,null,{"$f":"'TEL-Form C'!F69","v":0},null,null,null,null,null,0,null,null,null,0]
[55,null,"Access Expense",6540,null,{"$f":"'TEL-Form C'!F70","v":0},null,null,null,null,null,0,null,null,null,0]
[56,null,"Dep. Exp.-Plant in Service",6561,null,{"$f":"'TEL-Form C'!F71","v":0},null,null,null,null,null,0,null,null,null,0]
[57,null,"Dep. Exp.-Property Held for Future Use",6562,null,{"$f":"'TEL-Form C'!F72","v":0},null,null,null,null,null,0,null,null,null,0]
[58,null,"Amortization Exp.-Tangible",6564,null,{"$f":"'TEL-Form C'!F73","v":0},null,null,null,null,null,0,null,null,null,0]
[59,null,"Amortization Exp.-Intangible",6565,null,{"$f":"'TEL-Form C'!F74","v":0},null,null,null,null,null,0,null,null,null,0]
[60,null,"Total Plant Nonspecific Oper. Exp.",null,null,{"$f":"SUM(F37:F78)","v":0},null,{"$f":"SUM(H37:H78)","v":0},null,0,null,0,null,0,null,0]
[61,"Customer Operating Expenses"]
[{"$f":"A80+1","v":62},null,"Product Management and Sales",6611,null,{"$f":"'TEL-Form C'!F79","v":0},null,null,null,null,null,{"$f":"J81+H81","v":0},null,null,null,0]
[63,null,"Product Advertising",6613,null,{"$f":"'TEL-Form C'!F80","v":0},null,null,null,null,null,{"$f":"J82+H82","v":0},null,null,null,0]
[64,null,"Call Completion Services",6621,null,{"$f":"'TEL-Form C'!F81","v":0},null,null,null,null,null,0,null,null,null,0]
[65,null,"Number Services",6622,null,{"$f":"'TEL-Form C'!F82","v":0},null,null,null,null,null,0,null,null,null,0]
[66,null,"Customer Services",6623,null,{"$f":"'TEL-Form C'!F83","v":0},null,null,null,null,null,0,null,null,null,{"$f":"L85+N85","v":0}]
[67,null,"Total Customer Oper. Expenses",null,null,{"$f":"SUM(F81:F85)","v":0},null,{"$f":"SUM(H81:H85)","v":0},null,{"$f":"SUM(J81:J85)","v":0},null,{"$f":"SUM(L81:L85)","v":0},null,{"$f":"SUM(N81:N85)","v":0},null,{"$f":"L86+N86","v":0}]
[68,"Corporate Operating Expense"]
[69,null,"General and Administrative",6720,null,{"$f":"'TEL-Form C'!F86","v":0},null,null,null,null,null,{"$f":"J88+H88","v":0},null,null,null,0]
[70,null,"Provision for Uncoll. Notes Rec.",6790,null,{"$f":"'TEL-Form C'!F87","v":0},null,null,null,null,null,{"$f":"J89+H89","v":0},null,null,null,0]
[71,null,"Total Corporate Operations Expense",null,null,{"$f":"SUM(F88:F89)","v":0},null,{"$f":"SUM(H88:H89)","v":0},null,{"$f":"SUM(J88:J89)","v":0},null,0,null,{"$f":"SUM(N88:N89)","v":0},null,0]
[72,"Total Operating Expenses",null,null,null,{"$f":"F79+F86+F90","v":0},null,{"$f":"H79+H86+H90","v":0},null,0,null,0,null,0,null,0]
[73,"Net Operating Income Before Taxes",null,null,null,{"$f":"F34-F91","v":0},null,{"$f":"H34-H91","v":0},null,0,null,0,null,0,null,{"$f":"L92+N92","v":0}]
[74,"Operating Taxes"]
[75,null,"Investment Tax Credits",7210,null,{"$f":"'TEL-Form C'!F94","v":0},null,null,null,null,null,{"$f":"J94+H94","v":0},null,null,null,0]
[76,null,"Federal Income Taxes",7220,null,{"$f":"'TEL-Form C'!F95","v":0},null,null,null,null,null,{"$f":"J95+H95","v":0},null,null,null,0]
[77,null,"State and Local Income Taxes",7230,null,{"$f":"'TEL-Form C'!F96","v":0},null,null,null,null,null,0,null,null,null,0]
[78,null,"Other Taxes",7240,null,{"$f":"'TEL-Form C'!F97","v":0},null,null,null,null,null,0,null,null,null,0]
[79,null,"Deferred Oper. Income Taxes",7250,null,{"$f":"'TEL-Form C'!F98","v":0},null,null,null,null,null,0,null,null,null,0]
[80,null,"Total Operating Taxes",null,null,{"$f":"SUM(F94:F98)","v":0},null,{"$f":"SUM(H94:H98)","v":0},null,{"$f":"SUM(J94:J98)","v":0},null,{"$f":"SUM(L94:L98)","v":0},null,{"$f":"SUM(N94:N98)","v":0},null,{"$f":"SUM(P94:P98)","v":0}]
[81,"Net Operating Income",null,null,null,{"$f":"F92-F99","v":0},null,{"$f":"H92-H99","v":0},null,{"$f":"J92-J99","v":0},null,0,null,0,null,{"$f":"L100+N100","v":0}]
[82]
[83,"Rate Base [Form E.]",null,null,null,{"$f":"'TEL-Form E'!F34","v":0},null,{"$f":"'TEL-Form E'!H34","v":0},null,{"$f":"'TEL-Form E'!J34","v":0},null,{"$f":"'TEL-Form E'!L34","v":0},null,null,null,{"$f":"L102","v":0}]
[84]
[{"$f":"A103+1","v":85},"Return on Equity ",null,null,null,{"$f":"F100/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}},null,{"$f":"H100/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"L100/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"P100/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}}]
[86,"(NAC 703.27132 (1)(b)(7)(IV)"]
[87,"Return on Rate Base",null,null,null,{"$f":"F100/F102","v":{"$error":"#DIV/0!"}},null,{"$f":"H100/H102","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"L100/L102","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"P100/P102","v":{"$error":"#DIV/0!"}}]
[88,"(NAC 703.27132 (1)(b)(7)(IV)"]
[]
[null,"Details For Each Certification Adjustment:"]
[null,"(1)"]
[null,"(2)"]
[null,"(3)"]

{"sheet":"TEL-Form I","index":9,"n_rows":40,"n_cols":32,"rows_kept":40,"cut":false,"hidden":false,"merged":[[0,0,0,31],[1,0,1,31],[2,0,2,31],[34,29,34,31]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class A."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test Year Ending:",null,null,{"$f":"IF('TEL-Form A'!$G$4=0,\"\",'TEL-Form A'!$G$4)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Certification Period Ending:",null,null,{"$f":"IF('TEL-Form A'!$G$5=0,\"\",'TEL-Form A'!$G$5)","v":""}]
[]
["(NEVADA MONTHLY) INCOME STATEMENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recorded",null,"Recorded"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test Year",null,"Test Year"]
["Line",null,null,"Part 32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,"Amount"]
["No.",null,"Description","Acc.",null,"Month 1",null,"Month 2",null,"Month 3",null,"Month 4",null,"Month 5",null,"Month 6",null,"Month 7",null,"Month 8",null,"Month 9",null,"Month 10",null,"Month 11",null,"Month 12",null,"Total Company",null,"NV-Intra"]
[null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)",null,"(f)",null,"(g)",null,"(h)",null,"(i)",null,"(j)",null,"(k)",null,"(l)",null,"(m)",null,"(n)",null,"(o)",null,"(p)"]
[]
[1,"Local Network Services Revenues"]
[{"$f":"A14+1","v":2},null,"Basic Area Revenue",5001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F15:AB15)","v":0}]
[{"$f":"A15+1","v":3},null,"Optional Extended Area Rev.",5002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F16:AB16)","v":0}]
[4,null,"Cellular Mobile Revenue",5003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[5,null,"Private Line Revenue",5040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[6,null,"Other Basic Area Revenue",5060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[7,null,"Total Local Network Services Revs.",null,null,{"$f":"SUM(F15:F19)","v":0},null,{"$f":"SUM(H15:H19)","v":0},null,0,null,0,null,{"$f":"SUM(N15:N19)","v":0},null,{"$f":"SUM(P15:P19)","v":0},null,{"$f":"SUM(R15:R19)","v":0},null,{"$f":"SUM(T15:T19)","v":0},null,{"$f":"SUM(V15:V19)","v":0},null,{"$f":"SUM(X15:X19)","v":0},null,{"$f":"SUM(Z15:Z19)","v":0},null,{"$f":"SUM(AB15:AB19)","v":0},null,{"$f":"SUM(AD15:AD19)","v":0},null,{"$f":"SUM(AF15:AF19)","v":0}]
[8,"Network Access Services Revenues"]
[9,null,"End User Revenue",5081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F22:AB22)","v":0}]
[10,null,"Switched Access Revenue",5082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F23:AB23)","v":0}]
[11,null,"Special Access Revenue",5083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[12,null,"Total Network Access Services Revs.",null,null,{"$f":"SUM(F22:F24)","v":0},null,{"$f":"SUM(H22:H24)","v":0},null,0,null,0,null,{"$f":"SUM(N22:N24)","v":0},null,{"$f":"SUM(P22:P24)","v":0},null,{"$f":"SUM(R22:R24)","v":0},null,{"$f":"SUM(T22:T24)","v":0},null,{"$f":"SUM(V22:V24)","v":0},null,{"$f":"SUM(X22:X24)","v":0},null,{"$f":"SUM(Z22:Z24)","v":0},null,{"$f":"SUM(AB22:AB24)","v":0},null,{"$f":"SUM(AD22:AD24)","v":0},null,{"$f":"SUM(AF22:AF24)","v":0}]
[13,"Miscellaneous Revenues"]
[14,null,"Long Distance Message Rev.",5100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F27:AB27)","v":0}]
[15,null,"Miscellaneous Revenue",5200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,null,"Directory Revenue",5230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[17,null,"Nonregulated Operating Rev.",5280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,"Uncollectible Revenue*",5300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[19,null,"Total Network Miscellaneous Revs.",null,null,{"$f":"SUM(F27:F31)","v":0},null,{"$f":"SUM(H27:H31)","v":0},null,0,null,0,null,{"$f":"SUM(N27:N31)","v":0},null,{"$f":"SUM(P27:P31)","v":0},null,{"$f":"SUM(R27:R31)","v":0},null,{"$f":"SUM(T27:T31)","v":0},null,{"$f":"SUM(V27:V31)","v":0},null,{"$f":"SUM(X27:X31)","v":0},null,{"$f":"SUM(Z27:Z31)","v":0},null,{"$f":"SUM(AB27:AB31)","v":0},null,{"$f":"SUM(AD27:AD31)","v":0},null,{"$f":"SUM(AF27:AF31)","v":0}]
[20,"Total Operating Revenue",null,null,null,{"$f":"F20+F25+F32","v":0},null,{"$f":"H20+H25+H32","v":0},null,{"$f":"J20+J25+J32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Z20+Z25+Z32","v":0},null,{"$f":"AB20+AB25+AB32","v":0},null,{"$f":"AD20+AD25+AD32","v":0},null,{"$f":"AF20+AF25+AF32","v":0}]
[]
[null,null,"* Should be entered as negative.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Should agree to:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Form C",null,"Form G"]
[null,"NOTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column (c)",null,"Column (d)"]
[null,"An applicant that files a request pursuant to subsection (4) of NRS 704.110 for an expected change in circumstance shall provide"]
[null,"additional information in this form in accordance with NAC 703.27118(4); 703.27122(3); and 703.27132(1)(b)(9), (3), (4), and"]
[null,"(5). The modified form shall be submitted electronically."]

{"sheet":"TEL-Form J","index":10,"n_rows":71,"n_cols":32,"rows_kept":71,"cut":false,"hidden":false,"merged":[[0,0,0,31],[1,0,1,31],[2,0,2,31],[67,29,67,31]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class A."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test Year Ending:",null,null,{"$f":"IF('TEL-Form A'!$G$4=0,\"\",'TEL-Form A'!$G$4)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Certification Period Ending:",null,null,{"$f":"IF('TEL-Form A'!$G$5=0,\"\",'TEL-Form A'!$G$5)","v":""}]
[]
["(NEVADA MONTHLY) INCOME STATEMENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recorded",null,"Recorded"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test Year",null,"Test Year"]
["Line",null,null,"Part 32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,"Amount"]
["No.",null,"Description","Acc.",null,"Month 1",null,"Month 2",null,"Month 3",null,"Month 4",null,"Month 5",null,"Month 6",null,"Month 7",null,"Month 8",null,"Month 9",null,"Month 10",null,"Month 11",null,"Month 12",null,"Total Company",null,"NV-Intra"]
[null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)",null,"(f)",null,"(g)",null,"(h)",null,"(i)",null,"(j)",null,"(k)",null,"(l)",null,"(m)",null,"(n)",null,"(o)"]
[]
[1,"Plant Nonspecific Operating Expenses"]
[{"$f":"A14+1","v":2},null,"Motor Vehicle Expense",6112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F15:AB15)","v":0}]
[3,null,"Aircraft Expense",6113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F16:AB16)","v":0}]
[4,null,"Tools and Other Work Equip.",6114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[5,null,"Land and Building Expenses",6121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[6,null,"Furniture and Artworks Exp.",6122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[7,null,"Office Equipment Expense",6123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[8,null,"General Purpose Computers",6124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[9,null,"Non-digital Switching Exp.",6211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[10,null,"Digital Electronic Switching ",6212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[11,null,"Operators System Expense",6220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[12,null,"Radio Systems Expenses",6231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[13,null,"Circuit Equipment Expense",6232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[14,null,"Station Apparatus Expense",6311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[15,null,"Large Private Branch Exchange",6341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,null,"Public Telephone Terminal Equip.",6351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[17,null,"Other Terminal Equipment ",6362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,"Poles Expense",6411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[19,null,"Aerial Cable Expense",6421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,"Underground Cable Expense",6422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[21,null,"Buried Cable Expense",6423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[22,null,"Submarine and Deep Sea Cable",6424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,"Intrabuilding Network Cable",6426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[24,null,"Aerial wire Expense",6431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[{"$f":"A37+1","v":25},"Plant Nonspecific Operating Expenses Continued"]
[{"$f":"A40+1","v":26},null,"Conduit Systems Expense",6441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[27,null,"Property Held for Future Use ",6511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[28,null,"Provisioning Expense",6512,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[29,null,"Power Expense",6531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[30,null,"Network Administration ",6532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[31,null,"Testing Expense",6533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[32,null,"Plant Operations Admin.",6534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[33,null,"Engineering Expense",6536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[34,null,"Access Expense",6540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[35,null,"Dep. Exp.-Plant in Service",6561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[36,null,"Dep. Exp.-Property Held for Future Use",6562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[37,null,"Amortization Exp.-Tangible",6564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[38,null,"Amortization Exp.-Intangible",6565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[39,null,"Total Plant Nonspecific Oper. Exp.",null,null,{"$f":"SUM(F15:F53)","v":0},null,{"$f":"SUM(H15:H53)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(AF15:AF53)","v":0}]
[40,"Customer Operating Expenses"]
[41,null,"Product Management and Sales",6611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F56:AB56)","v":0}]
[42,null,"Product Advertising",6613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F57:AB57)","v":0}]
[43,null,"Call Completion Services",6621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"A58+1","v":44},null,"Number Services",6622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[45,null,"Customer Services",6623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[46,null,"Total Customer Oper. Expenses",null,null,{"$f":"SUM(F56:F60)","v":0},null,{"$f":"SUM(H56:H60)","v":0},null,0,null,0,null,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(AF56:AF60)","v":0}]
[47,"Corporate Operating Expense"]
[48,null,"General and Administrative",6720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[49,null,"Provision for Uncoll. Notes Rec.",6790,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[50,null,"Total Corporate Operations Expense",null,null,{"$f":"SUM(F63:F64)","v":0},null,{"$f":"SUM(H63:H64)","v":0},null,0,null,0,null,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[51,"Total Operating Expenses",null,null,null,{"$f":"F54+F61+F65","v":0},null,{"$f":"H54+H61+H65","v":0},null,0,null,0,null,0,0,0,null,{"$f":"R54+R61+R65","v":0},null,{"$f":"T54+T61+T65","v":0},null,0,null,0,null,0,null,0,null,0,null,{"$f":"AF54+AF61+AF65","v":0}]
[]
[null,"NOTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Should agree to:"]
[null,"An applicant that files a request pursuant to subsection (4) of NRS 704.110 for an expected change in circumstance shall provide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Form C",null,"Form G"]
[null,"additional information in this form in accordance with NAC 703.27118(4); 703.27122(3); and 703.27132(1)(b)(9), (3), (4), and",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column (c)",null,"Column (d)"]
[null,"(5). The modified form shall be submitted electronically."]

{"sheet":"TEL-Form K","index":11,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[[59,2,59,11],[60,2,60,11],[61,2,61,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[57,2,57,11],[58,2,58,11]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class A."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,null,"Test Year Ending:",null,{"$f":"IF('TEL-Form A'!$G$4=0,\"\",'TEL-Form A'!$G$4)","v":""}]
[null,null,null,"Certification Period Ending:",null,{"$f":"IF('TEL-Form A'!$G$5=0,\"\",'TEL-Form A'!$G$5)","v":""}]
[]
["DEPRECIATION - REGULATED PLANT"]
[null,null,null,null,null,"Recorded",null,"Recorded",null,"Adjustments",null,"Adjusted"]
[null,null,null,"Part 32",null,"Test Year",null,"Test Year",null,"to Test Year",null,"Test Year Balance"]
["Line",null,null,"Account",null,"Plant",null,"Depreciation Exp.",null,"Depreciation Exp.",null,"Plant"]
["No.",null,"Description","Numbers",null,"NV-Intra",null,"NV-Intra",null,"NV-Intra",null,"NV-Intra"]
[null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)",null,"(f)"]
[null,null,null,null,null,"[From Form E, Column (d)]"]
[1,"Property, Plant, and Equipment"]
[{"$f":"+A14+1","v":2},null,"Property Held for Future Use",2002,null,{"$f":"'TEL-Form E'!H38","v":0},null,null,null,null,null,{"$f":"SUM(+H15+J15)","v":0}]
[3,null,"Telecom Plant Under Const.",2003,null,{"$f":"'TEL-Form E'!H39","v":0},null,null,null,null,null,{"$f":"SUM(+H16+J16)","v":0}]
[4,null,"Telecom Plant Adjustment",2005,null,{"$f":"'TEL-Form E'!H40","v":0},null,null,null,null,null,{"$f":"SUM(+H17+J17)","v":0}]
[5,null,"Nonoperating Plant",2006,null,{"$f":"'TEL-Form E'!H41","v":0},null,null,null,null,null,{"$f":"SUM(+H18+J18)","v":0}]
[6,null,"Goodwill",2007,null,{"$f":"'TEL-Form E'!H42","v":0},null,null,null,null,null,{"$f":"SUM(+H19+J19)","v":0}]
[{"$f":"A19+1","v":7},"TPIS-General Support Assets"]
[8,null,"Land",2111,null,{"$f":"'TEL-Form E'!H44","v":0},null,null,null,null,null,{"$f":"SUM(+H21+J21)","v":0}]
[9,null,"Motor Vehicles",2112,null,{"$f":"'TEL-Form E'!H45","v":0},null,null,null,null,null,0]
[10,null,"Aircraft",2113,null,{"$f":"'TEL-Form E'!H46","v":0},null,null,null,null,null,0]
[11,null,"Tools and Other Work Equip.",2114,null,{"$f":"'TEL-Form E'!H47","v":0},null,null,null,null,null,0]
[12,null,"Buildings",2121,null,{"$f":"'TEL-Form E'!H48","v":0},null,null,null,null,null,0]
[13,null,"Furniture",2122,null,{"$f":"'TEL-Form E'!H49","v":0},null,null,null,null,null,0]
[14,null,"Office Equipment",2123,null,{"$f":"'TEL-Form E'!H50","v":0},null,null,null,null,null,0]
[15,null,"General Purpose Computers",2124,null,{"$f":"'TEL-Form E'!H51","v":0},null,null,null,null,null,0]
[16,"TPIS-Central Office Assets"]
[17,null,"Non-Digital Switching",2211,null,{"$f":"'TEL-Form E'!H53","v":0},null,null,null,null,null,{"$f":"SUM(+H30+J30)","v":0}]
[18,null,"Digital Electronic Switching",2212,null,{"$f":"'TEL-Form E'!H54","v":0},null,null,null,null,null,{"$f":"SUM(+H31+J31)","v":0}]
[19,null,"Operator Systems",2220,null,{"$f":"'TEL-Form E'!H55","v":0},null,null,null,null,null,{"$f":"SUM(+H32+J32)","v":0}]
[20,null,"Radio Systems",2231,null,{"$f":"'TEL-Form E'!H56","v":0},null,null,null,null,null,{"$f":"SUM(+H33+J33)","v":0}]
[21,null,"Circuit Equipment",2232,null,{"$f":"'TEL-Form E'!H57","v":0},null,null,null,null,null,{"$f":"SUM(+H34+J34)","v":0}]
[22,"TPIS-Information Origination Termination Assets"]
[23,null,"Station Apparatus",2311,null,{"$f":"'TEL-Form E'!H59","v":0},null,null,null,null,null,{"$f":"SUM(+H36+J36)","v":0}]
[24,null,"Customer Premises Wiring",2321,null,{"$f":"'TEL-Form E'!H60","v":0},null,null,null,null,null,0]
[25,null,"Large Private Branch Exc.",2341,null,{"$f":"'TEL-Form E'!H61","v":0},null,null,null,null,null,0]
[26,null,"Public Tele. Terminal Equip.",2351,null,{"$f":"'TEL-Form E'!H62","v":0},null,null,null,null,null,0]
[27,null,"Other Terminal Equipment",2362,null,{"$f":"'TEL-Form E'!H63","v":0},null,null,null,null,null,0]
[28,"TPIS-Information Origination Termination Assets"]
[29,null,"Telephone Poles",2411,null,{"$f":"'TEL-Form E'!H65","v":0},null,null,null,null,null,{"$f":"SUM(+H42+J42)","v":0}]
[30,null,"Aerial Cable",2421,null,{"$f":"'TEL-Form E'!H66","v":0},null,null,null,null,null,{"$f":"SUM(+H43+J43)","v":0}]
[31,null,"Underground Cable",2422,null,{"$f":"'TEL-Form E'!H67","v":0},null,null,null,null,null,0]
[32,null,"Buried Cable",2423,null,{"$f":"'TEL-Form E'!H68","v":0},null,null,null,null,null,0]
[33,null,"Submarine and Deep Sea Cable",2424,null,{"$f":"'TEL-Form E'!H69","v":0},null,null,null,null,null,0]
[34,null,"Intrabuilding Network cable",2426,null,{"$f":"'TEL-Form E'!H70","v":0},null,null,null,null,null,0]
[35,null,"Aerial Wire",2431,null,{"$f":"'TEL-Form E'!H71","v":0},null,null,null,null,null,0]
[36,null,"Conduit Systems",2441,null,{"$f":"'TEL-Form E'!H72","v":0},null,null,null,null,null,0]
[37,"TPIS - Amortizable Tangible Assets"]
[38,null,"Capital Leases",2681,null,{"$f":"'TEL-Form E'!H74","v":0},null,null,null,null,null,{"$f":"SUM(+H51+J51)","v":0}]
[39,null,"Leasehold Improvements",2682,null,{"$f":"'TEL-Form E'!H75","v":0},null,null,null,null,null,{"$f":"SUM(+H52+J52)","v":0}]
[40,null,"Intangibles",2690,null,{"$f":"'TEL-Form E'!H76","v":0},null,null,null,null,null,{"$f":"SUM(+H53+J53)","v":0}]
[41,null,"Total Telecom. Plant in Serv.",2001,null,{"$f":"SUM(F15:F53)","v":0},null,{"$f":"SUM(H43:H53)","v":0},null,{"$f":"SUM(J43:J53)","v":0},null,{"$f":"SUM(L43:L53)","v":0}]
[null,null,null,null,null,"[From Form E, Column (d)]"]
[]
[null,"Details For Each Adjustment:"]
[null,"(1)"]
[null,"(2)"]
[null,"(3)"]
[null,"(4)"]
[null,"(5)"]

{"sheet":"TEL-Form L Customer Notice","index":12,"n_rows":52,"n_cols":8,"rows_kept":52,"cut":false,"hidden":false,"merged":[[1,1,1,7],[4,3,4,7]]}
[]
[null,"CUSTOMER NOTICE"]
[]
[]
[null,"Notice is hereby given to customers of ",null,{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,"of the Utility's request for approval from the Public Utilities Commission of Nevada"]
[null,"(\"Commission\") to increase  Telecommunications rates.  Tabulated below are the principle rates"]
[null,"presently in effect compared to the requested new rates. "]
[]
[null,"The present rates have been in effect since       ",null,null,"."]
[null,"The requested new rates would increase revenues to the Utility                    ",null,null,null,null,"over the"]
[null,"present rates. (Applicant may wish to add any explanation for the requested increase.)"]
[]
[null,null,null,"Existing",null,"Proposed",null,"% Inc./Dec."]
[null,null,null,null,null,null,null,{"$f":"IF(D15=0,\"\",((F15-D15)/D15))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(D16=0,\"\",((F16-D16)/D16))","v":""}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[]
[]
[null,"No public utility shall raise any rates or alter any charge, classification, contract or rules so as to"]
[null,"result in any increase in a rate except upon a showing before the Commission that such increase"]
[null,"is justified. The Commission may set rates which may be higher or lower then the rates proposed."]
[null,"Customers may wish to bring to the Commission's attention any problem concerning service,"]
[null,"billing procedures or other factors concerning the adequacy of service provided."]
[]
[null,"In order to protect the public's interest, the Commission's Staff will investigate consumer"]
[null,"complaints.  Customers wishing to communicate directly with the Commission should write no"]
[null,"later than 20 days from the date of the postmark on the envelope in which this notice is sent or"]
[null,"from the date upon which it is distributed if not mailed.  "]
[]
[null,"Written comments should be directed the Commission Secretary at:"]
[]
[null,"Public Utilities Commission of Nevada",null,"OR","Public Utilities Commission of Nevada"]
[null,"1150 E. William Street",null,null,"9075 West Diablo Drive, Suite 250"]
[null,"Carson City, NV 89701",null,null,"Las Vegas, NV 89148"]
[]
[null,"Customers wishing to phone the Commission with their concerns may call the Commission's"]
[null,"Consumer Division in Carson City at (775) 684-6100 or the Las Vegas office at (702) 486-2600."]
[]
[null,"Additional information can be found at the Commissions' offices in Carson City or Las Vegas or"]
[null,"at the applicant's business office."]
[]
[null,"Sincerely,"]
[]
[null,"(Company officer and title)"]

{"sheet":"TEL-Verification","index":13,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,1,1,11],[10,11,10,12],[17,8,17,11],[20,8,20,11],[9,3,9,6],[10,5,10,8]]}
[]
[null,"VERIFICATION"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"I, ",null,null,null,null,"due here by swear, under penalty of perjury"]
[null,null,"that I am the ",null,null,null,null,null,null,null,"(title) for",{"$f":"'TEL-Form L Customer Notice'!D5","v":""}]
[null,null,"that I have read the foregoing application and know the contents thereof; that the same is true of my"]
[null,null,"own knowledge, except to those matters therein stated on information and belief, and as to those"]
[null,null,"matters I believe them to be true."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"(Signature)"]
[]
[]
[null,null,null,null,null,null,null,null,"(Title)"]

{"sheet":"TEL-Affidavit","index":14,"n_rows":38,"n_cols":7,"rows_kept":38,"cut":false,"hidden":false,"merged":[[34,6,34,8],[36,6,36,8],[0,1,0,8],[7,3,7,5],[1,1,1,8],[2,1,2,8],[3,1,3,8],[28,2,28,4],[28,5,28,6]]}
[]
[null,"AFFIDAVIT OF PROOF OF SERVICE"]
[null,"AND"]
[null,"POSTING OF APPLICATION"]
[]
[]
[]
[null,null,"I, ",null,null,null,",being duly sworn, under penalty of "]
[null,null,null,"perjury depose and say the following:"]
[]
[null,"1)","Upon the filing of this application for an increase in rates with the Public Utilities Commission of"]
[null,null,"Nevada (\"Commission\"), the Utility has made available a complete copy in such form and place as"]
[null,null,"is readily accessible and available to be conveniently inspected by the utility's customers and the"]
[null,null,"public."]
[]
[null,"2)","Upon the filing of this application for an increase in rates with the Commission, the Utility has"]
[null,null,"served a copy of the application on each county, municipality and general improvement district"]
[null,null,"whose citizens would be affected by the proposed change in rates.  A copy has also been served"]
[null,null,"upon the Nevada Attorney General Bureau of Consumer Protection - Utility Consumer's Advocate;"]
[]
[null,"3)","Within 10 days of filing this application for an increase in rates with the Commission, the Utility has"]
[null,null,"made available in plain type and posted at its place of business a notice stating that the application"]
[null,null,"has been filed with the Commission.  Said notice describes the purpose of the application and"]
[null,null,"indicates that the complete application is available for public inspection on the premise. Said notice"]
[null,null,"shall be in such form and place as to be readily accessible to and confidently inspected by the public."]
[]
[null,"4)","After the Commission has scheduled a hearing on the application pursuant to NAC 703.27136, I or"]
[null,null,"my representative under my direction has notified each and every customer of "]
[]
[null,null,"by U.S. mail at their address on file, of the filing of this application in accordance with NAC"]
[null,null,"703.27146(2)."]
[]
[]
[]
[]
[null,null,null,null,null,null,"(Name)"]
[]
[null,null,null,null,null,null,"(Title)"]