{"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":26,"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":77,"n_cols":6,"rows_kept":77,"cut":false,"hidden":false,"merged":[[38,1,38,9],[37,1,37,9],[3,1,3,9],[1,1,1,9],[6,1,6,9],[7,1,7,9],[2,1,2,9],[4,1,4,9],[34,1,34,9],[9,4,9,6]]}
[]
[null,"Public Utilities Commission of Nevada"]
[null,"Application For a Change in Rates"]
[null,"Telecommunications"]
[null,"Class B."]
[]
[]
[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 B 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":[[32,6,32,9],[101,6,101,7],[101,1,101,2],[95,1,95,4],[97,1,97,4],[78,1,78,2],[78,6,78,7],[88,1,88,2],[99,1,99,4],[68,6,68,7],[72,1,72,4],[74,1,74,4],[68,1,68,2],[62,1,62,4],[0,0,0,9],[2,0,2,9],[43,1,43,4],[40,1,40,4],[41,1,41,4],[30,1,30,4],[32,1,32,4],[34,1,34,4],[7,0,7,9],[10,1,10,4],[34,6,34,9],[24,1,24,4],[30,6,30,9],[36,6,36,9],[42,1,42,4],[20,6,20,7],[1,0,1,9],[12,1,12,4],[20,1,20,2],[16,1,16,4],[110,1,110,8],[108,1,108,8],[107,1,107,8],[105,1,105,8],[106,1,106,8],[109,1,109,8],[46,1,46,2],[58,6,58,7],[58,1,58,2],[88,6,88,7],[82,1,82,4],[84,1,84,4],[18,1,18,4],[26,1,26,4],[56,1,56,4],[76,1,76,4],[86,1,86,4],[66,1,66,4],[64,1,64,4],[36,1,36,4],[52,1,52,4],[54,1,54,4]]}
["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":78,"n_cols":8,"rows_kept":78,"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 B."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,"Test Year Ending:",{"$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,{"$f":"SUM(H24:H27)","v":0}]
[16,"Regulated Plant"]
[17,null,"Telecom Plant in Service [From Form E, Column (c), Line 41]",2001,null,null,null,{"$f":"'TEL-Form E'!F56","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,{"$f":"SUM(H30:H35)","v":0}]
[24,"Depreciation and Amortization"]
[25,null,"Accumulated Dep. Telecom Plant in Service *\n[To Form E, Column (c), Line 3]",3100]
[26,null,"Accumulated Dep. Held for Future Use *",3200]
[27,null,"Accumulated Dep. Nonoperating *",3300]
[28,null,"Accumulated Amort. Tangible *",3400]
[29,null,"Total Depreciation and Amortization",null,null,{"$f":"SUM(F38:F41)","v":0},null,{"$f":"SUM(H38:H41)","v":0}]
[30,"Total Assets",null,null,null,{"$f":"F22+F28+F36+F42","v":0},null,{"$f":"H22+H28+H36+H42","v":0}]
[]
[null,null,"* Should be entered as negative."]
[]
[{"$f":"+A43+1","v":31},"Current Liabilities"]
[32,null,"Current Accounts and Notes Payable",4000]
[33,null,"Customer's Deposits [To Form F, Column (c), Line 5]",4040]
[34,null,"Income Taxes Accrued",4070]
[35,null,"Other Taxes Accrued",4080]
[36,null,"Net Current Def. Operating Income Taxes",4100]
[37,null,"Net current Def. Nonoperating Income Taxes",4110]
[38,null,"Other Current Liabilities",4130]
[39,null,"Total Current Liabilities",null,null,{"$f":"SUM(F48:F54)","v":0},null,{"$f":"SUM(H48:H54)","v":0}]
[40,"Other Liabilities and Deferred Credits"]
[41,null,"Long-Term Debt and Funded Debt\n[To Form F, Column (c), Line 3]",4200]
[42,null,"Other Liabilities and Def. Credits",4300]
[43,null,"Unamortized Operating Invest. Tax Credits- Net",4320]
[44,null,"Unamortized Nonoperating Invest. Tax Credits- Net",4330]
[45,null,"Net Noncurrent Def. Operating Taxes",4340]
[46,null,"Net Def. Tax Liability Adjustments",4341]
[47,null,"Net Noncurrent Def. Nonoperating Income Taxes",4350]
[48,null,"Def. Tax Regulatory Adjustments",4361]
[49,null,"Other Jurisdictional Liabilities and Def. Credits Net",4370]
[50,null,"Total Other Liabilities and Deferred Credits",null,null,{"$f":"SUM(F57:F65)","v":0},null,{"$f":"SUM(H57:H65)","v":0}]
[51,"Stockholders' Equity"]
[52,null,"Preferred Stock",4510]
[53,null,"Common Stock",4510]
[54,null,"Additional Paid In Capital",4520]
[55,null,"Treasury Stock*",4530]
[56,null,"Other Capital",4540]
[57,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}]
[58,null,"Total Common Equity",null,null,{"$f":"SUM(F69:F73)","v":0},null,{"$f":"SUM(H69:H73)","v":0}]
[59,null,"Total Shareholders' Equity",null,null,{"$f":"SUM(F68:F73)","v":0},null,{"$f":"SUM(H68:H73)","v":0}]
[60,"Total Liabilities and Shareholders' Equity",null,null,null,{"$f":"F55+F66+F75","v":0},null,{"$f":"H55+H66+H75","v":0}]
[]
[null,null,"* Should be entered as negative."]

{"sheet":"TEL-Form C","index":3,"n_rows":75,"n_cols":6,"rows_kept":75,"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 B."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,"Test Year Ending:",{"$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",5000]
[{"$f":"A15+1","v":3},null,"Total Local Network Services Revenues",null,null,{"$f":"SUM(F15:F15)","v":0}]
[4,"Network Access Services Revenues"]
[5,null,"End User Revenue",5081]
[6,null,"Switched Access Revenue",5082]
[7,null,"Special Access Revenue",5083]
[8,null,"Total Network Access Services Revenues",null,null,{"$f":"SUM(F18:F20)","v":0}]
[9,"Miscellaneous Revenues"]
[10,null,"Long Distance Message Revenue",5100]
[11,null,"Miscellaneous Revenue",5200]
[12,null,"Nonregulated Operating Revenues",5280]
[13,null,"Uncollectible Revenue*",5300]
[14,null,"Total Network Miscellaneous Revenues",null,null,{"$f":"SUM(F23:F26)","v":0}]
[15,null,"Total Operating Revenue",null,null,{"$f":"F16+F21+F27","v":0}]
[16,"Plant Specific Operation Expenses"]
[17,null,"Network Support Expenses",6110]
[18,null,"General Support Expenses",6120]
[19,null,"General Office Switching Expense",6210]
[20,null,"Operators System Expense",6220]
[21,null,"Central Office Transmission Expenses",6230]
[22,null,"Information Origination/Termination Expenses",6310]
[23,null,"Cable and Wire Facilities Expenses",6410]
[24,null,"Total Plant Specific Operation Exp.",null,null,{"$f":"SUM(F30:F36)","v":0}]
[25,"Plant Nonspecific Operation Expenses"]
[26,null,"Other Property Plant and Equipment Expenses",6510]
[27,null,"Network Operations Expenses",6530]
[28,null,"Access Expense",6540]
[29,null,"Total Plant Nonspecific Operation Exp.",null,null,{"$f":"SUM(F39:F41)","v":0}]
[]
[null,null,"* Should be entered as negative."]
[]
[]
[{"$f":"A42+1","v":30},"Depreciation and Amortization Expenses"]
[{"$f":"A47+1","v":31},null,"Depreciation and Amortization Expenses",6560]
[{"$f":"A48+1","v":32},"Customer Operation Expenses"]
[33,null,"Marketing",6610]
[34,null,"Services",6620]
[35,null,"Total Customer Operation Expenses",null,null,{"$f":"SUM(F50:F51)","v":0}]
[36,"Corporate Operations Expense"]
[37,null,"General and Administrative",6720]
[38,null,"Provision for Uncollectable Notes Receivable",6790]
[39,null,"Total Corporate Operations Expense",null,null,{"$f":"SUM(F54:F55)","v":0}]
[40,null,"Total Operations Expenses",null,null,{"$f":"F37+F42+F48+F52+F56","v":0}]
[41,null,"Net Operating Income Before Taxes",null,null,{"$f":"F28-F57","v":0}]
[42,"Other Operating Income and Expense:"]
[43,null,"Other Operating Income and (Expense*)",7100]
[44,"Operating Taxes"]
[45,null,"Operating Taxes",7200]
[46,null,"Net Operating Income",null,null,{"$f":"F58+F60-F62","v":0}]
[47,"Non-Operating Income and Expense:"]
[48,null,"Nonoperating Income and Expense**",7300]
[49,null,"Nonoperating Taxes*",7400]
[50,null,"Interest and Related Items*",7500]
[51,null,"Extraordinary Items**",7600]
[52,null,"Income Effect of Jurisd. Ratemaking Differences**",7910]
[53,null,"Nonregulated Net Income",7990]
[54,null,"Net Income [To Form D, Column (b), Line 3]",null,null,{"$f":"F63+SUM(F65:F70)","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 B."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,"Test Year Ending:",{"$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"]
[{"$f":"+A14+1","v":3},null,"Net Income [From Form C, Column (c), Line 54]",null,{"$f":"'TEL-Form C'!F71","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":64,"n_cols":12,"rows_kept":64,"cut":false,"hidden":false,"merged":[[61,2,61,11],[62,2,62,11],[63,2,63,11],[2,0,2,11],[0,0,0,11],[1,0,1,11],[59,2,59,11],[60,2,60,11]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class B."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,null,"Test Year Ending:",null,{"$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 41]",2001,null,{"$f":"F56","v":0},null,{"$f":"H56","v":0},null,{"$f":"J56","v":0},null,{"$f":"SUM(+H15+J15)","v":0}]
[{"$f":"+A15+1","v":3},null,"Accum. Depreciation  [From Form B, Col.(d), Line 25]",null,null,{"$f":"'TEL-Form B'!H38","v":0},null,null,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},{"$f":"SUM(K15:K16)","v":0},{"$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,null,null,null,null,null,null,null,null,null,0]
[12,null,"Sub Total",null,null,{"$f":"SUM(F19:F24)","v":0},null,{"$f":"SUM(H19:H24)","v":0},null,{"$f":"SUM(J19:J24)","v":0},{"$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 Income 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'd 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":"L17+L25-L33","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}]
[{"$f":"A42+1","v":28},"TPIS-General Support Assets"]
[29,null,"Land and Support Assets",2110,null,null,null,null,null,null,null,{"$f":"SUM(+H44+J44)","v":0}]
[30,"TPIS-Central Office Assets"]
[31,null,"Central Office Switching",2210,null,null,null,null,null,null,null,0]
[{"$f":"A46+1","v":32},null,"Operator Systems",2220,null,null,null,null,null,null,null,{"$f":"SUM(+H47+J47)","v":0}]
[33,null,"Central Office Transmission",2230,null,null,null,null,null,null,null,0]
[34,"TPIS-Information Origination Termination Assets"]
[35,null,"Information Origination/Termination",2310,null,null,null,null,null,null,null,0]
[36,"TPIS-Cable and Wire Facilities"]
[37,null,"Cable and Wire Facilities",2410,null,null,null,null,null,null,null,0]
[38,"TPIS - Amortizable Tangible Assets"]
[39,null,"Amortizable Tangible Assets",2680,null,null,null,null,null,null,null,{"$f":"SUM(+H54+J54)","v":0}]
[40,null,"Intangibles",2690,null,null,null,null,null,null,null,{"$f":"SUM(+H55+J55)","v":0}]
[41,null,"Total Telecom. Plant in Serv.",2001,null,{"$f":"SUM(F38:F55)","v":0},null,{"$f":"SUM(H38:H55)","v":0},null,{"$f":"SUM(J38:J55)","v":0},null,{"$f":"SUM(L38:L55)","v":0}]
[null,null,null,null,null,"Column (c), Line 2",null,"Column (d), Line 2",null,"Column (e), Line 2"]
[null,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 B."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,null,"Test Year Ending:",{"$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,0,null,{"$f":"IF(E15=0,\"\",E15/$E$33)","v":""},null,null,null,{"$f":"IF(E15=0,\" \",ROUND(+G15*I15,4))","v":" "}]
[{"$f":"+A15+1","v":3},null,"Long Term Debt  [Form B, Column (d), Line 41]",null,{"$f":"'TEL-Form B'!H57","v":0},null,{"$f":"IF(E16=0,\"\",E16/$E33)","v":""},null,null,null,{"$f":"IF(E16=0,\" \",ROUND(+G16*I16,4))","v":" "}]
[4,null,"Notes Payable",null,0,null,{"$f":"IF(E17=0,\"\",E17/$E33)","v":""},null,null,null," "]
[5,null,"Customer Deposits  [Form B, Column (d), Line 33]",null,{"$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":84,"n_cols":16,"rows_kept":84,"cut":false,"hidden":false,"merged":[[83,2,83,15],[0,0,0,15],[1,0,1,15],[2,0,2,15],[77,2,77,15],[78,2,78,15],[79,2,79,15],[80,2,80,15],[81,2,81,15],[82,2,82,15]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class B."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,null,null,null,"Test Year Ending:",null,{"$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",5000,null,{"$f":"'TEL-Form C'!F15","v":0},null,null,null,{"$f":"+F15+H15","v":0},null,{"$f":"J15+H15","v":0},null,null,null,{"$f":"L15+N15","v":0}]
[{"$f":"A15+1","v":3},null,"Total Local Network Services Rev.",null,null,{"$f":"F15","v":0},null,{"$f":"H15","v":0},null,0,null,0,null,0,null,0]
[4,"Network Access Services Revenues"]
[5,null,"End User Revenue",5081,null,{"$f":"'TEL-Form C'!F18","v":0},null,null,null,{"$f":"+F18+H18","v":0},null,{"$f":"J18+H18","v":0},null,null,null,{"$f":"L18+N18","v":0}]
[6,null,"Switched Access Revenue",5082,null,{"$f":"'TEL-Form C'!F19","v":0},null,null,null,{"$f":"+F19+H19","v":0},null,{"$f":"J19+H19","v":0},null,null,null,{"$f":"L19+N19","v":0}]
[7,null,"Special Access Revenue",5083,null,{"$f":"'TEL-Form C'!F20","v":0},null,null,null,{"$f":"+F20+H20","v":0},null,{"$f":"J20+H20","v":0},null,null,null,{"$f":"L20+N20","v":0}]
[8,null,"Total Network Access Services Rev.",null,null,{"$f":"SUM(F18:F20)","v":0},null,{"$f":"SUM(H18:H20)","v":0},null,{"$f":"SUM(J18:J20)","v":0},null,{"$f":"SUM(L18:L20)","v":0},null,{"$f":"SUM(N18:N20)","v":0},null,{"$f":"SUM(P18:P20)","v":0}]
[9,"Miscellaneous Revenues"]
[10,null,"Long Distance Message Rev.",5100,null,{"$f":"'TEL-Form C'!F23","v":0},null,null,null,{"$f":"+F23+H23","v":0},null,{"$f":"H23+J23","v":0},null,null,null,{"$f":"L23+N23","v":0}]
[11,null,"Miscellaneous Revenue",5200,null,{"$f":"'TEL-Form C'!F24","v":0},null,null,null,{"$f":"+F24+H24","v":0},null,{"$f":"H24+J24","v":0},null,null,null,{"$f":"L24+N24","v":0}]
[12,null,"Nonregulated Operating Rev.",5280,null,{"$f":"'TEL-Form C'!F25","v":0},null,null,null,{"$f":"+F25+H25","v":0},null,{"$f":"H25+J25","v":0},null,null,null,{"$f":"L25+N25","v":0}]
[13,null,"Uncollectible Revenue*",5300,null,{"$f":"'TEL-Form C'!F26","v":0},null,null,null,{"$f":"+F26+H26","v":0},null,{"$f":"H26+J26","v":0},null,null,null,{"$f":"L26+N26","v":0}]
[14,null,"Total Network Miscellaneous Revs.",null,null,{"$f":"SUM(F23:F26)","v":0},null,{"$f":"SUM(H23:H26)","v":0},null,{"$f":"SUM(J23:J26)","v":0},null,{"$f":"SUM(L23:L26)","v":0},null,{"$f":"SUM(N23:N26)","v":0},null,{"$f":"SUM(P23:P26)","v":0}]
[15,"Total Operating Revenue",null,null,null,{"$f":"F16+F21+F27","v":0},null,{"$f":"H16+H21+H27","v":0},null,{"$f":"J16+J21+J27","v":0},null,{"$f":"L16+L21+L27","v":0},null,{"$f":"N16+N21+N27","v":0},null,{"$f":"P16+P21+P27","v":0}]
[16,"Plant Specific Operating Expenses"]
[17,null,"Network Support Expenses",6110,null,{"$f":"'TEL-Form C'!F30","v":0},null,null,null,null,null,{"$f":"J30+H30","v":0},null,null,null,{"$f":"L30+N30","v":0}]
[18,null,"General Support Expenses",6120,null,{"$f":"'TEL-Form C'!F31","v":0},null,null,null,null,null,{"$f":"J31+H31","v":0},null,null,null,0]
[19,null,"General Office Switching Expense",6210,null,{"$f":"'TEL-Form C'!F32","v":0},null,null,null,null,null,0,null,null,null,0]
[20,null,"Operators System Expense",6220,null,{"$f":"'TEL-Form C'!F33","v":0},null,null,null,null,null,0,null,null,null,0]
[21,null,"Central Office Transmission Expenses",6230,null,{"$f":"'TEL-Form C'!F34","v":0},null,null,null,null,null,0,null,null,null,{"$f":"L34+N34","v":0}]
[22,null,"Information Origination/Termination Expenses",6310,null,{"$f":"'TEL-Form C'!F35","v":0},null,null,null,null,null,0,null,null,null,0]
[23,null,"Cable and Wire Facilities Expenses",6410,null,{"$f":"'TEL-Form C'!F36","v":0},null,null,null,null,null,0,null,null,null,0]
[24,null,"Total Plant Specific Operation Exp.",null,null,{"$f":"SUM(F30:F36)","v":0},null,{"$f":"SUM(H30:H36)","v":0},null,{"$f":"SUM(J30:J36)","v":0},null,{"$f":"SUM(L30:L36)","v":0},null,{"$f":"SUM(N30:N36)","v":0},null,{"$f":"SUM(P30:P36)","v":0}]
[25,"Plant Nonspecific Operating Expenses"]
[26,null,"Other Property Plant and Equipment Expenses",6510,null,{"$f":"'TEL-Form C'!F39","v":0},null,null,null,null,null,0,null,null,null,0]
[27,null,"Network Operations Expenses",6530,null,{"$f":"'TEL-Form C'!F40","v":0},null,null,null,null,null,0,null,null,null,0]
[28,null,"Access Expense",6540,null,{"$f":"'TEL-Form C'!F41","v":0},null,null,null,null,null,0,null,null,null,0]
[29,null,"Total Plant Nonspecific Operation Exp.",null,null,{"$f":"SUM(F39:F41)","v":0},null,{"$f":"SUM(H39:H41)","v":0},null,{"$f":"SUM(J39:J41)","v":0},null,{"$f":"SUM(L39:L41)","v":0},null,{"$f":"SUM(N39:N41)","v":0},null,{"$f":"SUM(P39:P41)","v":0}]
[]
[null,"* Should be entered as negative."]
[]
[]
[30,"Depreciation and Amortization Expenses"]
[31,null,"Depreciation and Amortization Expenses",6560,null,{"$f":"'TEL-Form C'!F48","v":0},null,null,null,null,null,{"$f":"H48+J48","v":0},null,null,null,{"$f":"L48+N48","v":0}]
[32,"Customer Operation Expenses"]
[33,null,"Marketing",6610,null,{"$f":"'TEL-Form C'!F50","v":0},null,null,null,{"$f":"+F50+H50","v":0},null,{"$f":"J50+H50","v":0},null,null,null,{"$f":"L50+N50","v":0}]
[34,null,"Services",6620,null,{"$f":"'TEL-Form C'!F51","v":0},null,null,null,{"$f":"+F51+H51","v":0},null,{"$f":"J51+H51","v":0},null,null,null,{"$f":"L51+N51","v":0}]
[35,null,"Total Customer Operation Expenses",null,null,{"$f":"SUM(F50:F51)","v":0},null,{"$f":"SUM(H50:H51)","v":0},null,{"$f":"SUM(J50:J51)","v":0},null,{"$f":"SUM(L50:L51)","v":0},null,{"$f":"SUM(N50:N51)","v":0},null,{"$f":"SUM(P50:P51)","v":0}]
[36,"Corporate Operations Expense"]
[37,null,"General and Administrative",6720,null,{"$f":"'TEL-Form C'!F54","v":0},null,null,null,null,null,{"$f":"J54+H54","v":0},null,null,null,{"$f":"L54+N54","v":0}]
[38,null,"Provision for Uncollectible Notes Receivable",6790,null,{"$f":"'TEL-Form C'!F55","v":0},null,null,null,null,null,{"$f":"J55+H55","v":0},null,null,null,{"$f":"L55+N55","v":0}]
[39,null,"Total Corporate Operations Expense",null,null,{"$f":"SUM(F54:F55)","v":0},null,{"$f":"SUM(H54:H55)","v":0},null,0,null,0,null,0,null,0]
[40,"Total Operating Expenses",null,null,null,{"$f":"F37+F42+F48+F52+F56","v":0},null,{"$f":"H37+H42+H48+H52+H56","v":0},null,{"$f":"J37+J42+J48+J52+J56","v":0},null,{"$f":"L37+L42+L48+L52+L56","v":0},null,{"$f":"N37+N42+N48+N52+N56","v":0},null,{"$f":"P37+P42+P48+P52+P56","v":0}]
[41,"Net Operating Income Before Taxes",null,null,null,{"$f":"F28-F57","v":0},null,{"$f":"H28-H57","v":0},null,0,null,0,null,0,null,0]
[{"$f":"A58+1","v":42},"Other Operating Income and Expense:"]
[43,null,"Other Operating (Income) and Expense:",7100,null,{"$f":"-'TEL-Form C'!F60","v":0},null,null,null,null,null,{"$f":"J60+H60","v":0},null,null,null,{"$f":"L60+N60","v":0}]
[44,"Operating Taxes"]
[45,null,"Operating Taxes",7200,null,{"$f":"'TEL-Form C'!F62","v":0},null,null,null,null,null,{"$f":"J62+H62","v":0},null,null,null,{"$f":"L62+N62","v":0}]
[46,"Net Operating Income",null,null,null,{"$f":"F58-F60-F62","v":0},null,{"$f":"H58-H60-H62","v":0},null,{"$f":"J58-J60-J62","v":0},null,{"$f":"L58-L60-L62","v":0},null,{"$f":"N58-N60-N62","v":0},null,{"$f":"P58-P60-P62","v":0}]
[47]
[48,"Rate Base [Form E.]",null,null,null,{"$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":"L65","v":0}]
[49]
[50,"Return on Equity ",null,null,null,{"$f":"F63/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}},null,{"$f":"H63/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"L63/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"P63/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}}]
[51,"(NAC 703.27132 (1)(b)(7)(IV)"]
[52,"Return on Rate Base",null,null,null,{"$f":"F63/F65","v":{"$error":"#DIV/0!"}},null,{"$f":"H63/H65","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"L63/L65","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"P63/P65","v":{"$error":"#DIV/0!"}}]
[53,"(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,"Details For Each Adjustment:"]
[null,"(1)"]
[null,"(2)"]
[null,"(3)"]
[null,"(4)"]
[null,"(5)"]
[null,"(6)"]
[null,"(7)"]

{"sheet":"TEL-Form H","index":8,"n_rows":78,"n_cols":16,"rows_kept":78,"cut":false,"hidden":false,"merged":[[75,2,75,15],[76,2,76,15],[77,2,77,15],[0,0,0,15],[1,0,1,15],[2,0,2,15],[73,2,73,15],[74,2,74,15]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class B."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,null,null,null,"Test Year Ending:",null,{"$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,{"$f":"'TEL-Form C'!F15","v":0},null,null,null,{"$f":"+F16+H16","v":0},null,{"$f":"J16+H16","v":0},null,null,null,{"$f":"L16+N16","v":0}]
[{"$f":"A16+1","v":3},null,"Total Local Network Services Rev.",null,null,{"$f":"F16","v":0},null,{"$f":"H16","v":0},null,{"$f":"+F17+H17","v":0},null,{"$f":"J17+H17","v":0},null,{"$f":"N14","v":0},null,{"$f":"L17+N17","v":0}]
[4,"Network Access Services Revenues"]
[5,null,"End User Revenue",5081,null,{"$f":"'TEL-Form C'!F18","v":0},null,null,null,{"$f":"+F19+H19","v":0},null,{"$f":"J19+H19","v":0},null,null,null,{"$f":"L19+N19","v":0}]
[6,null,"Switched Access Revenue",5082,null,{"$f":"'TEL-Form C'!F19","v":0},null,null,null,{"$f":"+F20+H20","v":0},null,{"$f":"J20+H20","v":0},null,null,null,{"$f":"L20+N20","v":0}]
[7,null,"Special Access Revenue",5083,null,{"$f":"'TEL-Form C'!F20","v":0},null,null,null,{"$f":"+F21+H21","v":0},null,{"$f":"J21+H21","v":0},null,null,null,{"$f":"L21+N21","v":0}]
[8,null,"Total Network Access Services Rev.",null,null,{"$f":"SUM(F19:F21)","v":0},null,{"$f":"SUM(H19:H21)","v":0},null,{"$f":"SUM(J19:J21)","v":0},null,{"$f":"H22+J22","v":0},null,{"$f":"SUM(N19:N21)","v":0},null,{"$f":"L22+N22","v":0}]
[9,"Miscellaneous Revenues"]
[10,null,"Long Distance Message Rev.",5100,null,{"$f":"'TEL-Form C'!F23","v":0},null,null,null,{"$f":"+F24+H24","v":0},null,{"$f":"H24+J24","v":0},null,null,null,{"$f":"L24+N24","v":0}]
[11,null,"Miscellaneous Revenue",5200,null,{"$f":"'TEL-Form C'!F24","v":0},null,null,null,{"$f":"+F25+H25","v":0},null,{"$f":"H25+J25","v":0},null,null,null,{"$f":"L25+N25","v":0}]
[12,null,"Nonregulated Operating Rev.",5280,null,{"$f":"'TEL-Form C'!F25","v":0},null,null,null,{"$f":"+F26+H26","v":0},null,{"$f":"H26+J26","v":0},null,null,null,{"$f":"L26+N26","v":0}]
[13,null,"Uncollectible Revenue*",5300,null,{"$f":"'TEL-Form C'!F26","v":0},null,null,null,{"$f":"+F27+H27","v":0},null,{"$f":"H27+J27","v":0},null,null,null,{"$f":"L27+N27","v":0}]
[14,null,"Total Network Miscellaneous Revs.",null,null,{"$f":"SUM(F24:F27)","v":0},null,{"$f":"SUM(H24:H27)","v":0},null,{"$f":"SUM(J24:J27)","v":0},null,{"$f":"H28+J28","v":0},null,{"$f":"SUM(N24:N27)","v":0},null,{"$f":"L28+N28","v":0}]
[15,"Total Operating Revenue",null,null,null,{"$f":"F17+F22+F28","v":0},null,{"$f":"H17+H22+H28","v":0},null,{"$f":"J17+J22+J28","v":0},null,{"$f":"L17+L22+L28","v":0},null,{"$f":"N17+N22+N28","v":0},null,{"$f":"P17+P22+P28","v":0}]
[16,"Plant Specific Operating Expenses"]
[17,null,"Network Support Expenses",6110,null,{"$f":"'TEL-Form C'!F30","v":0},null,null,null,null,null,{"$f":"J31+H31","v":0},null,null,null,{"$f":"L31+N31","v":0}]
[18,null,"General Support Expenses",6120,null,{"$f":"'TEL-Form C'!F31","v":0},null,null,null,null,null,{"$f":"J32+H32","v":0},null,null,null,0]
[19,null,"General Office Switching Expense",6210,null,{"$f":"'TEL-Form C'!F32","v":0},null,null,null,null,null,0,null,null,null,0]
[20,null,"Operators System Expense",6220,null,{"$f":"'TEL-Form C'!F33","v":0},null,null,null,null,null,0,null,null,null,{"$f":"L34+N34","v":0}]
[21,null,"Central Office Transmission Expenses",6230,null,{"$f":"'TEL-Form C'!F34","v":0},null,null,null,null,null,0,null,null,null,{"$f":"L35+N35","v":0}]
[22,null,"Information Origination/Termination Expenses",6310,null,{"$f":"'TEL-Form C'!F35","v":0},null,null,null,null,null,0,null,null,null,0]
[23,null,"Cable and Wire Facilities Expenses",6410,null,{"$f":"'TEL-Form C'!F36","v":0},null,null,null,null,null,0,null,null,null,0]
[24,null,"Total Plant Specific Operation Exp.",null,null,{"$f":"SUM(F31:F37)","v":0},null,{"$f":"SUM(H31:H37)","v":0},null,{"$f":"SUM(J31:J37)","v":0},null,{"$f":"SUM(L31:L37)","v":0},null,{"$f":"SUM(N31:N37)","v":0},null,{"$f":"SUM(P31:P37)","v":0}]
[25,"Plant Nonspecific Operating Expenses"]
[26,null,"Other Property Plant and Equipment Expenses",6510,null,{"$f":"'TEL-Form C'!F39","v":0},null,null,null,null,null,0,null,null,null,0]
[27,null,"Network Operations Expenses",6530,null,{"$f":"'TEL-Form C'!F40","v":0},null,null,null,null,null,0,null,null,null,0]
[28,null,"Access Expense",6540,null,{"$f":"'TEL-Form C'!F41","v":0},null,null,null,null,null,0,null,null,null,0]
[29,null,"Total Plant Nonspecific Operation Exp.",null,null,{"$f":"SUM(F40:F42)","v":0},null,{"$f":"SUM(H40:H42)","v":0},null,{"$f":"SUM(J40:J42)","v":0},null,{"$f":"SUM(L40:L42)","v":0},null,{"$f":"SUM(N40:N42)","v":0},null,{"$f":"SUM(P40:P42)","v":0}]
[]
[null,"* Should be entered as negative."]
[]
[]
[30,"Depreciation and Amortization Expenses"]
[{"$f":"A48+1","v":31},null,"Depreciation and Amortization Expenses",6560,null,{"$f":"'TEL-Form C'!F48","v":0},null,null,null,null,null,{"$f":"H49+J49","v":0},null,null,null,{"$f":"L49+N49","v":0}]
[32,"Customer Operation Expenses"]
[33,null,"Marketing",6610,null,{"$f":"'TEL-Form C'!F50","v":0},null,null,null,null,null,{"$f":"J51+H51","v":0},null,null,null,{"$f":"L51+N51","v":0}]
[34,null,"Services",6620,null,{"$f":"'TEL-Form C'!F51","v":0},null,null,null,null,null,{"$f":"J52+H52","v":0},null,null,null,{"$f":"L52+N52","v":0}]
[35,null,"Total Customer Operation Expenses",null,null,{"$f":"F51+F52","v":0},null,{"$f":"H51+H52","v":0},null,{"$f":"J51+J52","v":0},null,0,null,0,null,0]
[36,"Corporate Operations Expense"]
[37,null,"General and Administrative",6720,null,{"$f":"'TEL-Form C'!F54","v":0},null,null,null,null,null,{"$f":"J55+H55","v":0},null,null,null,{"$f":"L55+N55","v":0}]
[38,null,"Provision for Uncollectible Notes Receivable",6790,null,{"$f":"'TEL-Form C'!F55","v":0},null,null,null,null,null,{"$f":"J56+H56","v":0},null,null,null,{"$f":"L56+N56","v":0}]
[39,null,"Total Corporate Operations Expense",null,null,{"$f":"SUM(F55:F56)","v":0},null,{"$f":"SUM(H55:H56)","v":0},null,0,null,0,null,0,0,0]
[40,"Total Operating Expenses",null,null,null,{"$f":"F38+F43+F49+F53+F57","v":0},null,{"$f":"H38+H43+H49+H53+H57","v":0},null,{"$f":"J38+J43+J49+J53+J57","v":0},null,{"$f":"L38+L43+L49+L53+L57","v":0},null,{"$f":"N38+N43+N49+N53+N57","v":0},{"$f":"O43+O49+O53+O57","v":0},{"$f":"P38+P43+P49+P53+P57","v":0}]
[41,"Net Operating Income Before Taxes",null,null,null,{"$f":"F29-F58","v":0},null,{"$f":"H29-H58","v":0},null,0,null,0,null,0,0,0]
[{"$f":"A59+1","v":42},"Other Operating Income and Expense:"]
[{"$f":"A60+1","v":43},null,"Other Operating Income and Expense:",7100,null,{"$f":"-'TEL-Form C'!F60","v":0},null,null,null,null,null,{"$f":"J61+H61","v":0},null,null,null,{"$f":"L61+N61","v":0}]
[44,"Operating Taxes"]
[45,null,"Total Operating Taxes",7200,null,{"$f":"'TEL-Form C'!F62","v":0},null,null,null,null,null,{"$f":"J63+H63","v":0},null,null,null,{"$f":"L63+N63","v":0}]
[46,"Net Operating Income",null,null,null,{"$f":"F59-F61-F63","v":0},null,{"$f":"H59-H61-H63","v":0},null,{"$f":"J59-J61-J63","v":0},null,{"$f":"L59-L61-L63","v":0},null,{"$f":"N59-N61-N63","v":0},{"$f":"O59-#REF!","v":{"$error":"#REF!"}},{"$f":"P59-P61-P63","v":0}]
[47]
[48,"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,{"$f":"L66","v":0}]
[49]
[50,"Return on Equity ",null,null,null,{"$f":"F64/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}},null,{"$f":"H64/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"L64/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"P64/'TEL-Form F'!$E30","v":{"$error":"#DIV/0!"}}]
[51,"(NAC 703.27132 (1)(b)(7)(IV)"]
[52,"Return on Rate Base",null,null,null,{"$f":"F64/F66","v":{"$error":"#DIV/0!"}},null,{"$f":"H64/H66","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"L64/L66","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"P64/P66","v":{"$error":"#DIV/0!"}}]
[53,"(NAC 703.27132 (1)(b)(7)(IV)"]
[]
[null,"Details For Each Certification Adjustment:"]
[null,"(1)"]
[null,"(2)"]
[null,"(3)"]
[null,"(4)"]
[null,"(5)"]

{"sheet":"TEL-Form I","index":9,"n_rows":35,"n_cols":32,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,0,31],[1,0,1,31],[2,0,2,31],[29,29,29,31]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class B."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test Year Ending:",null,null,{"$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,"Total Local Network Services Revenues",null,null,{"$f":"F15","v":0},null,{"$f":"H15","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"AD15","v":0},null,{"$f":"AF15","v":0}]
[4,"Network Access Services Revenues"]
[5,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,{"$f":"SUM(F18:AB18)","v":0}]
[6,null,"Switched Access Revenue",5082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[7,null,"Special Access Revenue",5083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F20:AB20)","v":0}]
[8,null,"Total Network Access Services Revenues",null,null,{"$f":"SUM(F18:F20)","v":0},null,{"$f":"SUM(H18:H20)","v":0},null,{"$f":"SUM(J18:J20)","v":0},null,{"$f":"SUM(L18:L20)","v":0},null,{"$f":"SUM(N18:N20)","v":0},null,{"$f":"SUM(P18:P20)","v":0},null,{"$f":"SUM(R18:R20)","v":0},null,{"$f":"SUM(T18:T20)","v":0},null,{"$f":"SUM(V18:V20)","v":0},null,{"$f":"SUM(X18:X20)","v":0},null,{"$f":"SUM(Z18:Z20)","v":0},null,{"$f":"SUM(AB18:AB20)","v":0},null,{"$f":"SUM(AD18:AD20)","v":0},null,{"$f":"SUM(AF18:AF20)","v":0}]
[9,"Miscellaneous Revenues"]
[10,null,"Long Distance Message Revenue",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,{"$f":"SUM(F23:AB23)","v":0}]
[11,null,"Miscellaneous Revenue",5200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F24:AB24)","v":0}]
[12,null,"Nonregulated Operating Revenues",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]
[13,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]
[14,null,"Total Network Miscellaneous Revenues",null,null,{"$f":"SUM(F23:F26)","v":0},null,{"$f":"SUM(H23:H26)","v":0},null,{"$f":"SUM(J23:J26)","v":0},null,{"$f":"SUM(L23:L26)","v":0},null,{"$f":"SUM(N23:N26)","v":0},null,{"$f":"SUM(P23:P26)","v":0},null,{"$f":"SUM(R23:R26)","v":0},null,{"$f":"SUM(T23:T26)","v":0},null,{"$f":"SUM(V23:V26)","v":0},null,{"$f":"SUM(X23:X26)","v":0},null,{"$f":"SUM(Z23:Z26)","v":0},null,{"$f":"SUM(AB23:AB26)","v":0},null,{"$f":"SUM(AD23:AD26)","v":0},null,{"$f":"SUM(AF23:AF26)","v":0}]
[15,"Total Operating Revenue",null,null,null,{"$f":"F16+F21+F27","v":0},null,{"$f":"H16+H21+H27","v":0},null,{"$f":"J16+J21+J27","v":0},null,{"$f":"L16+L21+L27","v":0},null,{"$f":"N16+N21+N27","v":0},null,{"$f":"P16+P21+P27","v":0},null,{"$f":"R16+R21+R27","v":0},null,{"$f":"T16+T21+T27","v":0},null,{"$f":"V16+V21+V27","v":0},null,{"$f":"X16+X21+X27","v":0},null,{"$f":"Z16+Z21+Z27","v":0},null,{"$f":"AB16+AB21+AB27","v":0},null,{"$f":"AD16+AD21+AD27","v":0},null,{"$f":"AF16+AF21+AF27","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":44,"n_cols":32,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,0,0,31],[1,0,1,31],[2,0,2,31],[39,29,39,31]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class B."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test Year Ending:",null,null,{"$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$5)","v":""}]
[]
["(NEVADA MONTHLY) INCOME STATEMENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recorded",null,"Recorded"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test Year",null,"Test Year"]
["Line",null,null,"Part 32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,"Amount"]
["No.",null,"Description","Acc.",null,"Month 1",null,"Month 2",null,"Month 3",null,"Month 4",null,"Month 5",null,"Month 6",null,"Month 7",null,"Month 8",null,"Month 9",null,"Month 10",null,"Month 11",null,"Month 12",null,"Total Company",null,"NV-Intra"]
[null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)",null,"(f)",null,"(g)",null,"(h)",null,"(i)",null,"(j)",null,"(k)",null,"(l)",null,"(m)",null,"(n)",null,"(o)",null,"(p)"]
[]
[1,"Plant Specific Operation Expenses"]
[{"$f":"A14+1","v":2},null,"Network Support Expenses",6110,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,{"$f":"SUM(F15:AB15)","v":0}]
[3,null,"General Support Expenses",6120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F16:AB16)","v":0}]
[4,null,"General Office Switching Expense",6210,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,"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]
[6,null,"Central Office Transmission Expenses",6230,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,"Information Origination/Termination Expenses",6310,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,"Cable and Wire Facilities Expenses",6410,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]
[null,null,"Total Plant Specific Operation Exp.",null,null,{"$f":"SUM(F15:F21)","v":0},null,{"$f":"SUM(H15:H21)","v":0},null,{"$f":"SUM(J15:J21)","v":0},null,{"$f":"SUM(L15:L21)","v":0},null,{"$f":"SUM(N15:N21)","v":0},null,{"$f":"SUM(P15:P21)","v":0},null,{"$f":"SUM(R15:R21)","v":0},null,{"$f":"SUM(T15:T21)","v":0},null,{"$f":"SUM(V15:V21)","v":0},null,{"$f":"SUM(X15:X21)","v":0},null,{"$f":"SUM(Z15:Z21)","v":0},null,{"$f":"SUM(AB15:AB21)","v":0},null,{"$f":"SUM(AD15:AD21)","v":0},null,{"$f":"SUM(AF15:AF21)","v":0}]
[null,"Plant Nonspecific Operation Expenses"]
[{"$f":"A21+1","v":9},null,"Other Property Plant and Equipment Expenses",6510,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[10,null,"Network Operations Expenses",6530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[11,null,"Access Expense",6540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[12,null,"Total Plant Nonspecific Operation Exp.",null,null,{"$f":"SUM(F24:F26)","v":0},null,{"$f":"SUM(H24:H26)","v":0},null,{"$f":"SUM(J24:J26)","v":0},null,{"$f":"SUM(L24:L26)","v":0},null,{"$f":"SUM(N24:N26)","v":0},null,{"$f":"SUM(P24:P26)","v":0},null,{"$f":"SUM(R24:R26)","v":0},null,{"$f":"SUM(T24:T26)","v":0},null,{"$f":"SUM(V24:V26)","v":0},null,{"$f":"SUM(X24:X26)","v":0},null,{"$f":"SUM(Z24:Z26)","v":0},null,{"$f":"SUM(AB24:AB26)","v":0},null,{"$f":"SUM(AD24:AD26)","v":0},null,{"$f":"SUM(AF24:AF26)","v":0}]
[13,"Depreciation and Amortization Expenses"]
[14,null,"Depreciation and Amortization Expenses",6560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F29:AB29)","v":0}]
[15,"Customer Operation Expenses"]
[16,null,"Marketing",6610,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,{"$f":"SUM(F31:AB31)","v":0}]
[17,null,"Services",6620,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F32:AB32)","v":0}]
[18,null,"Total Customer Operation Expenses",null,null,{"$f":"SUM(F31:F32)","v":0},null,{"$f":"SUM(H31:H32)","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,0]
[19,"Corporate Operations Expense"]
[20,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]
[21,null,"Provision for Uncollectable Notes Receivable",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]
[22,null,"Total Corporate Operations Expense",null,null,{"$f":"SUM(F35:F36)","v":0},null,{"$f":"SUM(H35:H36)","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,{"$f":"SUM(AF35:AF36)","v":0}]
[23,"Total Operating Expenses",null,null,null,{"$f":"F22+F27+F29+F33+F37","v":0},null,{"$f":"H22+H27+H29+H33+H37","v":0},null,{"$f":"J22+J27+J29+J33+J37","v":0},null,{"$f":"L22+L27+L29+L33+L37","v":0},null,{"$f":"N22+N27+N29+N33+N37","v":0},null,{"$f":"P22+P27+P29+P33+P37","v":0},null,{"$f":"R22+R27+R29+R33+R37","v":0},null,{"$f":"T22+T27+T29+T33+T37","v":0},null,{"$f":"V22+V27+V29+V33+V37","v":0},null,{"$f":"X22+X27+X29+X33+X37","v":0},null,{"$f":"Z22+Z27+Z29+Z33+Z37","v":0},null,{"$f":"AB22+AB27+AB29+AB33+AB37","v":0},null,{"$f":"AD22+AD27+AD29+AD33+AD37","v":0},null,{"$f":"AF22+AF27+AF29+AF33+AF37","v":0}]
[]
[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,"Should agree to:"]
[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,"Form C",null,"Form G"]
[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,"Column (c)",null,"Column (d)"]
[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 K","index":11,"n_rows":41,"n_cols":12,"rows_kept":41,"cut":false,"hidden":false,"merged":[[38,2,38,11],[39,2,39,11],[40,2,40,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[36,2,36,11],[37,2,37,11]]}
["Public Utilities Commission of Nevada"]
["Telecommunications Class B."]
[{"$f":"IF('TEL-Cover'!B7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,null,null,"Test Year Ending:",null,{"$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$5)","v":""}]
[]
["DEPRECIATION EXPENSE - REGULATED PLANT"]
[null,null,null,null,null,"Recorded",null,"Recorded",null,"Adjustments",null,"Adjusted"]
[null,null,null,"Part 32",null,"Test Year",null,"Test Year",null,"to Test Year",null,"Test Year"]
["Line",null,null,"Account",null,"Plant",null,"Depr. Exp.",null,"Depr. Exp.",null,"Depr. Exp."]
["No.",null,"Description","Numbers",null,"NV-Intra",null,"NV-Intra",null,"NV-Intra",null,"NV-Intra"]
[null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)",null,"(f)"]
[null,null,null,null,null,"[From Form E, Column (d)]"]
[1,"Property, Plant, and Equipment"]
[{"$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":"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":"H16+J16","v":0}]
[4,null,"Telecom Plant Adjustment",2005,null,{"$f":"'TEL-Form E'!H40","v":0},null,null,null,null,null,0]
[5,null,"Nonoperating Plant",2006,null,{"$f":"'TEL-Form E'!H41","v":0},null,null,null,null,null,0]
[6,null,"Goodwill",2007,null,{"$f":"'TEL-Form E'!H42","v":0},null,null,null,null,null,0]
[{"$f":"A19+1","v":7},"TPIS-General Support Assets"]
[8,null,"Land and Support Assets",2110,null,{"$f":"'TEL-Form E'!H44","v":0},null,null,null,null,null,0]
[9,"TPIS-Central Office Assets"]
[10,null,"Central Office Switching",2210,null,{"$f":"'TEL-Form E'!H46","v":0},null,null,null,null,null,0]
[11,null,"Operator Systems",2220,null,{"$f":"'TEL-Form E'!H47","v":0},null,null,null,null,null,0]
[12,null,"Central Office Transmission",2230,null,{"$f":"'TEL-Form E'!H48","v":0},null,null,null,null,null,0]
[13,"TPIS-Information Origination Termination Assets"]
[14,null,"Information Origination/Termination",2310,null,{"$f":"'TEL-Form E'!H50","v":0},null,null,null,null,null,0]
[15,"TPIS-Cable and Wire Facilities"]
[16,null,"Cable and Wire Facilities",2410,null,{"$f":"'TEL-Form E'!H52","v":0},null,null,null,null,null,0]
[17,"TPIS - Amortizable Tangible Assets"]
[18,null,"Amortizable Tangible Assets",2680,null,{"$f":"'TEL-Form E'!H54","v":0},null,null,null,null,null,0]
[19,null,"Intangibles",2690,null,{"$f":"'TEL-Form E'!H55","v":0},null,null,null,null,null,0]
[20,null,"Total Telecom. Plant in Serv.",2001,null,{"$f":"SUM(F15:F32)","v":0},null,{"$f":"SUM(H21:H32)","v":0},{"$f":"SUM(I15:I32)","v":0},{"$f":"SUM(J21:J32)","v":0},null,{"$f":"SUM(L21:L32)","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,{"$f":"IF('TEL-Cover'!B7:J7=0,\"\",'TEL-Cover'!B7)","v":""}]
[null,"of the Utility's request for approval from the Public Utilities Commission of Nevada"]
[null,"(\"Commission\") to increase  Telecommunications rates.  Tabulated below are the principle rates"]
[null,"presently in effect compared to the requested new rates. "]
[]
[null,"The present rates have been in effect since       ",null,null,"."]
[null,"The requested new rates would increase revenues to the Utility                    ",null,null,null,null,"over the"]
[null,"present rates. (Applicant may wish to add any explanation for the requested increase.)"]
[]
[null,null,null,"Existing",null,"Proposed",null,"% Inc./Dec."]
[null,null,null,null,null,null,null,{"$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":[[20,8,20,11],[1,1,1,11],[9,3,9,6],[10,5,10,8],[10,11,10,12],[17,8,17,11]]}
[]
[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],[1,1,1,8],[2,1,2,8],[3,1,3,8],[7,3,7,5],[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)"]