{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["PartABalance Sheet(PY)","PartABalance Sheet(CY) ","PartABalance Sheet (Summary)","RateBase","Statistics","PartBIncomeStmt(PY)","PartBIncomeStmt(CY) ","PartBIncomeStmtSummary","AccessRevDetail"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":11,"defined_names":186,"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":"PartABalance Sheet(PY)","index":0,"n_rows":54,"n_cols":9,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
["Company Name:"]
["Westgate Communications, LLC"]
[null,"Balance","Part 64","Adj. Balance",null,null,"Balance","Part 64","Adj. Balance"]
["ASSETS","End of Year","Adj to NonReg","End of Year",null,"LIABILITIES AND STOCKHOLDERS' EQUITY","End of Year","Adj to NonReg","End of Year"]
[null,"2012 (A)","2012 (B)",2012,null,null,"2012 (A)","2012 (B)",2012]
["CURRENT ASSETS",null,null,null,null,"CURRENT LIABILITIES"]
["1.  Cash and Equivalents",35725,null,{"$f":"SUM(B8:C8)","v":35725},null,"25.  Accounts Payable",604464,null,{"$f":"SUM(G8:H8)","v":604464}]
["2.  Cash-RUS Construction Fund",0,null,{"$f":"SUM(B9:C9)","v":0},null,"26.  Notes Payable",83451,null,{"$f":"SUM(G9:H9)","v":83451}]
["3.  Affiliates:",null,null,null,null,"27.  Advance Billings and Payments",0,null,0]
["   a. Telecom, Accounts Receivable",32388,null,{"$f":"SUM(B11:C11)","v":32388},null,"28.  Customer Deposits",0,0,0]
["   b. Other Accounts Receivable",0,null,{"$f":"SUM(B12:C12)","v":0},null,"29.  Current Mat. L/T Debt",550059,null,550059]
["   c. Notes Receivable",0,null,0,null,"30.  Current Mat. L/T Debt Rur. Dev.",0,null,0]
["4.  Non-Affiliates:",null,null,null,null,"31.  Current Mat. - Capital Leases",0,null,0]
["   a. Telecom, Accounts Receivable",38181,null,{"$f":"SUM(B15:C15)","v":38181},null,"32.  Income Taxes Accrued",0,null,0]
["   b. Other Accounts Receivable",0,null,{"$f":"SUM(B16:C16)","v":0},null,"33.  Other Taxes Accrued",9986,null,9986]
["   c. Notes Receivable",0,null,0,null,"34. Other Current Liabilities",362320,null,362320]
["5.  Interest and Dividends Receivable",0,null,0,null,"35. Total Current Liabilities (25 thru 34)",{"$f":"SUM(G8:G17)","v":1610280},{"$f":"H11","v":0},{"$f":"SUM(I8:I17)","v":1610280}]
["6.  Material-Regulated",0,0,0,null,"LONG-TERM DEBT"]
["7.  Material-Nonregulated",0,null,0,null,"36.  Funded Debt-RUS Notes",832337,null,{"$f":"SUM(G20:H20)","v":832337}]
["8.  Prepayments",0,null,0,null,"37.  Funded Debt-RTB Notes",0,null,{"$f":"SUM(G21:H21)","v":0}]
["9.  Other Current Assets",88,null,88,null,"38.  Funded Debt-FFB Notes",0,null,0]
["10. Total Current Assets (1 Thru 9)",{"$f":"B8+B9+B11+B12+B13+B15+B16+B17+B18+B19+B20+B21+B22","v":106382},{"$f":"C19","v":0},{"$f":"D8+D9+D11+D12+D13+D15+D16+D17+D18+D19+D20+D21+D22","v":106382},null,"39.  Funded Debt-Other",342653,null,342653]
[null,null,null,null,null,"40.  Funded Debt-Rural Develop. Loan",0,null,0]
["NONCURRENT ASSETS",null,null,null,null,"41.  Premium (Discount) on L/T Debt",0,null,0]
["11.  Investment in Affiliated Companies",null,null,null,null,"42.  Reacquired Debt",0,null,0]
["    a. Rural Development",0,null,{"$f":"SUM(B27:C27)","v":0},null,"43.  Obligations Under Capital Lease",0,null,0]
["    b. Nonrural Development",0,null,{"$f":"SUM(B28:C28)","v":0},null,"44.  Adv. From Affiliated Companies",0,null,0]
["12.  Other Investments",null,null,null,null,"45.  Other Long-Term Debt",0,null,0]
["   a. Rural Development",0,null,{"$f":"SUM(B30:C30)","v":0},null,"46. Total Long-Term Debt (36 thru 45)",{"$f":"SUM(G20:G29)","v":1174990},null,{"$f":"SUM(I20:I29)","v":1174990}]
["   b. Nonrural Development",0,null,{"$f":"SUM(B31:C31)","v":0},null,"OTHER LIAB. & DEF. CREDITS"]
["13.  Nonregulated Investments (B1)",0,{"$f":"-1*(C44+C19)","v":18708},18708,null,"47. Other Long-Term Liabilities",0,null,{"$f":"SUM(G32:H32)","v":0}]
["14.  Other Noncurrent Assets",5500,null,5500,null,"48. Other Deferred Credits (C)",0,null,{"$f":"SUM(G33:H33)","v":0}]
["15.  Deferred Charges",0,null,0,null,"49.  Other Jurisdictional Differences",0,null,0]
["16.  Jurisdictional Differences",0,null,0,null,"50. Total Other Liab. & Def. Credits (47 thru 49)",{"$f":"SUM(G32:G34)","v":0},{"$f":"SUM(H32:H34)","v":0},0]
["17.  Total noncurrent Assets (11 thru 16)",{"$f":"B27+B28+B30+B31+B32+B33+B34+B35","v":5500},{"$f":"C32","v":18708},{"$f":"D27+D28+D30+D31+D32+D33+D34+D35","v":24208},null,"EQUITY"]
[null,null,null,null,null,"51.  Cap. Stock Outstanding & Subscribed",0,null,{"$f":"SUM(G37:H37)","v":0}]
["PLANT, PROPERTY AND EQUIPMENT",null,null,null,null,"52.  Additional Paid-in-Capital",0,null,{"$f":"SUM(G38:H38)","v":0}]
["18.  Telecom Plant-In-Service",2074627,-25712,{"$f":"SUM(B39:C39)","v":2048915},null,"53. Treasury Stock",0,null,0]
["19.  Property Held for Future Use",0,null,{"$f":"SUM(B40:C40)","v":0},null,"54. Membership and cap. Certificates",0,null,0]
["20.  Plant Under Construction",2153,null,2153,null,"55. Other Capital",0,null,0]
["21.  Plant Adj.,Nonop Plant & Goodwill",0,null,0,null,"56. Patronage Capital Credits",0,null,0]
["22.   Accumulated Depreciation (CR.)",-1050347,7004,-1043343,null,"57. Retained Earnings or Margins (B2)",-1646955,{"$f":"-1*H35","v":0},-1646955]
["23.  Net Plant (18 thru 21 less 22)",{"$f":"B39+B40+B41+B42+B43","v":1026433},{"$f":"C39+C40+C41+C42+C43","v":-18708},1007725,null,"58. Total Equity (51 thru 57)",{"$f":"SUM(G37:G43)","v":-1646955},{"$f":"SUM(H37:H43)","v":0},-1646955]
[]
["TOTAL ASSETS (10+17+23)",{"$f":"B23+B36+B44","v":1138315},{"$f":"C23+C36+C44","v":0},1138315,null,"59.  TOTAL LIABILITIES AND EQUITY (35+46+50+58)",{"$f":"G18+G30+G35+G44","v":1138315},{"$f":"H18+H30+H35+H44","v":0},1138315]
[]
["(A) - As reported on Form 481",null,null,null,null,null,{"$f":"G46-B46","v":0},null,{"$f":"I46-D46","v":0}]
["(B) - Part 64 adjustments to rate base"]
["from regulated to nonregulated."]
["(B1) - Part 64 offset to nonreg investment"]
["(B2) - Part 64 offset to retained earnings"]
["(C) - Part 64 Adj. for line 48 is only for"]
["deferred taxes."]

{"sheet":"PartABalance Sheet(CY) ","index":1,"n_rows":54,"n_cols":9,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
["Company Name:"]
[{"$f":"'PartABalance Sheet(PY)'!A3","v":"Westgate Communications, LLC"}]
[null,"Balance","Part 64","Adj. Balance",null,null,"Balance","Part 64","Adj. Balance"]
["ASSETS","End of Year","Adj to NonReg","End of Year",null,"LIABILITIES AND STOCKHOLDERS' EQUITY","End of Year","Adj to NonReg","End of Year"]
[null,"2013 (A)","2013 (B)",2013,null,null,"2013 (A)","2013 (B)",2013]
["CURRENT ASSETS",null,null,null,null,"CURRENT LIABILITIES"]
["1.  Cash and Equivalents",1621.52,null,{"$f":"SUM(B8:C8)","v":1621.52},null,"25.  Accounts Payable",528033.98,null,{"$f":"SUM(G8:H8)","v":528033.98}]
["2.  Cash-RUS Construction Fund",0,null,{"$f":"SUM(B9:C9)","v":0},null,"26.  Notes Payable",80375.5,null,{"$f":"SUM(G9:H9)","v":80375.5}]
["3.  Affiliates:",null,null,null,null,"27.  Advance Billings and Payments",0,null,0]
["   a. Telecom, Accounts Receivable",5379.28,null,{"$f":"SUM(B11:C11)","v":5379.28},null,"28.  Customer Deposits",0,0,0]
["   b. Other Accounts Receivable",0,null,{"$f":"SUM(B12:C12)","v":0},null,"29.  Current Mat. L/T Debt",583700,null,583700]
["   c. Notes Receivable",0,null,0,null,"30.  Current Mat. L/T Debt Rur. Dev.",0,null,0]
["4.  Non-Affiliates:",null,null,null,null,"31.  Current Mat. - Capital Leases",0,null,0]
["   a. Telecom, Accounts Receivable",33962.9,null,{"$f":"SUM(B15:C15)","v":33962.9},null,"32.  Income Taxes Accrued",0,null,0]
["   b. Other Accounts Receivable",0,null,{"$f":"SUM(B16:C16)","v":0},null,"33.  Other Taxes Accrued",11921.23,null,11921.23]
["   c. Notes Receivable",0,null,0,null,"34. Other Current Liabilities",419681.84,null,419681.84]
["5.  Interest and Dividends Receivable",0,null,0,null,"35. Total Current Liabilities (25 thru 34)",{"$f":"SUM(G8:G17)","v":1623712.55},{"$f":"H11","v":0},{"$f":"SUM(I8:I17)","v":1623712.55}]
["6.  Material-Regulated",0,0,0,null,"LONG-TERM DEBT"]
["7.  Material-Nonregulated",0,null,0,null,"36.  Funded Debt-RUS Notes",806932,null,{"$f":"SUM(G20:H20)","v":806932}]
["8.  Prepayments",0,null,0,null,"37.  Funded Debt-RTB Notes",0,null,{"$f":"SUM(G21:H21)","v":0}]
["9.  Other Current Assets",0,null,0,null,"38.  Funded Debt-FFB Notes",0,null,0]
["10. Total Current Assets (1 Thru 9)",{"$f":"B8+B9+B11+B12+B13+B15+B16+B17+B18+B19+B20+B21+B22","v":40963.699999999997},{"$f":"C19","v":0},{"$f":"D8+D9+D11+D12+D13+D15+D16+D17+D18+D19+D20+D21+D22","v":40963.699999999997},null,"39.  Funded Debt-Other",333595,null,333595]
[null,null,null,null,null,"40.  Funded Debt-Rural Develop. Loan",0,null,0]
["NONCURRENT ASSETS",null,null,null,null,"41.  Premium (Discount) on L/T Debt",0,null,0]
["11.  Investment in Affiliated Companies",null,null,null,null,"42.  Reacquired Debt",0,null,0]
["    a. Rural Development",0,null,{"$f":"SUM(B27:C27)","v":0},null,"43.  Obligations Under Capital Lease",0,null,0]
["    b. Nonrural Development",0,null,{"$f":"SUM(B28:C28)","v":0},null,"44.  Adv. From Affiliated Companies",0,null,0]
["12.  Other Investments",null,null,null,null,"45.  Other Long-Term Debt",0,null,0]
["   a. Rural Development",0,null,{"$f":"SUM(B30:C30)","v":0},null,"46. Total Long-Term Debt (36 thru 45)",{"$f":"SUM(G20:G29)","v":1140527},null,{"$f":"SUM(I20:I29)","v":1140527}]
["   b. Nonrural Development",0,null,{"$f":"SUM(B31:C31)","v":0},null,"OTHER LIAB. & DEF. CREDITS"]
["13.  Nonregulated Investments (B1)",2649.28,{"$f":"-1*(C44+C19)","v":19735},22384.28,null,"47. Other Long-Term Liabilities",0,null,{"$f":"SUM(G32:H32)","v":0}]
["14.  Other Noncurrent Assets",4750,null,4750,null,"48. Other Deferred Credits (C)",0,0,{"$f":"SUM(G33:H33)","v":0}]
["15.  Deferred Charges",0,null,0,null,"49.  Other Jurisdictional Differences",0,null,0]
["16.  Jurisdictional Differences",0,null,0,null,"50. Total Other Liab. & Def. Credits (47 thru 49)",{"$f":"SUM(G32:G34)","v":0},{"$f":"SUM(H32:H34)","v":0},0]
["17.  Total noncurrent Assets (11 thru 16)",{"$f":"B27+B28+B30+B31+B32+B33+B34+B35","v":7399.2800000000007},{"$f":"C32","v":19735},{"$f":"D27+D28+D30+D31+D32+D33+D34+D35","v":27134.28},null,"EQUITY"]
[null,null,null,null,null,"51.  Cap. Stock Outstanding & Subscribed",0,null,{"$f":"SUM(G37:H37)","v":0}]
["PLANT, PROPERTY AND EQUIPMENT",null,null,null,null,"52.  Additional Paid-in-Capital",0,null,{"$f":"SUM(G38:H38)","v":0}]
["18.  Telecom Plant-In-Service",2199788.0900000003,-27954,{"$f":"SUM(B39:C39)","v":2171834.0900000003},null,"53. Treasury Stock",0,null,0]
["19.  Property Held for Future Use",0,null,{"$f":"SUM(B40:C40)","v":0},null,"54. Membership and cap. Certificates",0,null,0]
["20.  Plant Under Construction",2475.36,null,2475.36,null,"55. Other Capital",0,null,0]
["21.  Plant Adj.,Nonop Plant & Goodwill",0,null,0,null,"56. Patronage Capital Credits",0,null,0]
["22.   Accumulated Depreciation (CR.)",-1224965.8199999998,8219,-1216746.8199999998,null,"57. Retained Earnings or Margins (B2)",-1738578.9400000002,{"$f":"-1*H35","v":0},-1738578.9400000002]
["23.  Net Plant (18 thru 21 less 22)",{"$f":"B39+B40+B41+B42+B43","v":977297.63000000035},{"$f":"C39+C40+C41+C42+C43","v":-19735},957562.63000000035,null,"58. Total Equity (51 thru 57)",{"$f":"SUM(G37:G43)","v":-1738578.9400000002},{"$f":"SUM(H37:H43)","v":0},-1738578.9400000002]
[]
["TOTAL ASSETS (10+17+23)",{"$f":"B23+B36+B44","v":1025660.6100000003},{"$f":"C23+C36+C44","v":0},1025660.6100000003,null,"59.  TOTAL LIABILITIES AND EQUITY (35+46+50+58)",{"$f":"G18+G30+G35+G44","v":1025660.6099999996},{"$f":"H18+H30+H35+H44","v":0},1025660.6099999996]
[]
["(A) - As reported on Form 481",null,null,null,null,null,{"$f":"G46-B46","v":0},null,{"$f":"I46-D46","v":0}]
["(B) - Part 64 adjustments to rate base"]
["from regulated to nonregulated."]
["(B1) - Part 64 offset to nonreg investment"]
["(B2) - Part 64 offset to retained earnings"]
["(C) - Part 64 Adj. for line 48 is only for"]
["deferred taxes."]

{"sheet":"PartABalance Sheet (Summary)","index":2,"n_rows":52,"n_cols":7,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
["Company Name:"]
[{"$f":"'PartABalance Sheet(PY)'!A3","v":"Westgate Communications, LLC"}]
[null,"Adjusted","Adjusted",null,null,"Adjusted","Adjusted"]
["ASSETS","Prior Year","Current Year",null,"LIABILITIES AND STOCKHOLDERS' EQUITY","Prior Year","Current Year"]
[null,"Balance 2012","Balance 2013",null,null,"Balance 2012","Balance 2013"]
["CURRENT ASSETS",null,null,null,"CURRENT LIABILITIES"]
["1.  Cash and Equivalents",{"$f":"'PartABalance Sheet(PY)'!D8","v":35725},{"$f":"'PartABalance Sheet(CY) '!D8","v":1621.52},null,"25.  Accounts Payable",{"$f":"'PartABalance Sheet(PY)'!I8","v":604464},{"$f":"'PartABalance Sheet(CY) '!I8","v":528033.98}]
["2.  Cash-RUS Construction Fund",{"$f":"'PartABalance Sheet(PY)'!D9","v":0},{"$f":"'PartABalance Sheet(CY) '!D9","v":0},null,"26.  Notes Payable",{"$f":"'PartABalance Sheet(PY)'!I9","v":83451},{"$f":"'PartABalance Sheet(CY) '!I9","v":80375.5}]
["3.  Affiliates:",null,null,null,"27.  Advance Billings and Payments",{"$f":"'PartABalance Sheet(PY)'!I10","v":0},{"$f":"'PartABalance Sheet(CY) '!I10","v":0}]
["   a. Telecom, Accounts Receivable",{"$f":"'PartABalance Sheet(PY)'!D11","v":32388},{"$f":"'PartABalance Sheet(CY) '!D11","v":5379.28},null,"28.  Customer Deposits",{"$f":"'PartABalance Sheet(PY)'!I11","v":0},{"$f":"'PartABalance Sheet(CY) '!I11","v":0}]
["   b. Other Accounts Receivable",{"$f":"'PartABalance Sheet(PY)'!D12","v":0},{"$f":"'PartABalance Sheet(CY) '!D12","v":0},null,"29.  Current Mat. L/T Debt",{"$f":"'PartABalance Sheet(PY)'!I12","v":550059},{"$f":"'PartABalance Sheet(CY) '!I12","v":583700}]
["   c. Notes Receivable",{"$f":"'PartABalance Sheet(PY)'!D13","v":0},{"$f":"'PartABalance Sheet(CY) '!D13","v":0},null,"30.  Current Mat. L/T Debt Rur. Dev.",{"$f":"'PartABalance Sheet(PY)'!I13","v":0},{"$f":"'PartABalance Sheet(CY) '!I13","v":0}]
["4.  Non-Affiliates:",null,null,null,"31.  Current Mat. - Capital Leases",{"$f":"'PartABalance Sheet(PY)'!I14","v":0},{"$f":"'PartABalance Sheet(CY) '!I14","v":0}]
["   a. Telecom, Accounts Receivable",{"$f":"'PartABalance Sheet(PY)'!D15","v":38181},{"$f":"'PartABalance Sheet(CY) '!D15","v":33962.9},null,"32.  Income Taxes Accrued",{"$f":"'PartABalance Sheet(PY)'!I15","v":0},{"$f":"'PartABalance Sheet(CY) '!I15","v":0}]
["   b. Other Accounts Receivable",{"$f":"'PartABalance Sheet(PY)'!D16","v":0},{"$f":"'PartABalance Sheet(CY) '!D16","v":0},null,"33.  Other Taxes Accrued",{"$f":"'PartABalance Sheet(PY)'!I16","v":9986},{"$f":"'PartABalance Sheet(CY) '!I16","v":11921.23}]
["   c. Notes Receivable",{"$f":"'PartABalance Sheet(PY)'!D17","v":0},{"$f":"'PartABalance Sheet(CY) '!D17","v":0},null,"34. Other Current Liabilities",{"$f":"'PartABalance Sheet(PY)'!I17","v":362320},{"$f":"'PartABalance Sheet(CY) '!I17","v":419681.84}]
["5.  Interest and Dividends Receivable",{"$f":"'PartABalance Sheet(PY)'!D18","v":0},{"$f":"'PartABalance Sheet(CY) '!D18","v":0},null,"35. Total Current Liabilities (25 - 34)",{"$f":"SUM(F8:F17)","v":1610280},{"$f":"SUM(G8:G17)","v":1623712.55}]
["6.  Material-Regulated",{"$f":"'PartABalance Sheet(PY)'!D19","v":0},{"$f":"'PartABalance Sheet(CY) '!D19","v":0},null,"LONG-TERM DEBT"]
["7.  Material-Nonregulated",{"$f":"'PartABalance Sheet(PY)'!D20","v":0},{"$f":"'PartABalance Sheet(CY) '!D20","v":0},null,"36.  Funded Debt-RUS Notes",{"$f":"'PartABalance Sheet(PY)'!I20","v":832337},{"$f":"'PartABalance Sheet(CY) '!I20","v":806932}]
["8.  Prepayments",{"$f":"'PartABalance Sheet(PY)'!D21","v":0},{"$f":"'PartABalance Sheet(CY) '!D21","v":0},null,"37.  Funded Debt-RTB Notes",{"$f":"'PartABalance Sheet(PY)'!I21","v":0},{"$f":"'PartABalance Sheet(CY) '!I21","v":0}]
["9.  Other Current Assets",{"$f":"'PartABalance Sheet(PY)'!D22","v":88},{"$f":"'PartABalance Sheet(CY) '!D22","v":0},null,"38.  Funded Debt-FFB Notes",{"$f":"'PartABalance Sheet(PY)'!I22","v":0},{"$f":"'PartABalance Sheet(CY) '!I22","v":0}]
["10. Total Current Assets (1 Thru 9)",{"$f":"B8+B9+B11+B12+B13+B15+B16+B17+B18+B19+B20+B21+B22","v":106382},{"$f":"C8+C9+C11+C12+C13+C15+C16+C17+C18+C19+C20+C21+C22","v":40963.699999999997},null,"39.  Funded Debt-Other",{"$f":"'PartABalance Sheet(PY)'!I23","v":342653},{"$f":"'PartABalance Sheet(CY) '!I23","v":333595}]
[null,null,null,null,"40.  Funded Debt-Rural Develop. Loan",{"$f":"'PartABalance Sheet(PY)'!I24","v":0},{"$f":"'PartABalance Sheet(CY) '!I24","v":0}]
["NONCURRENT ASSETS",null,null,null,"41.  Premium (Discount) on L/T Debt",{"$f":"'PartABalance Sheet(PY)'!I25","v":0},{"$f":"'PartABalance Sheet(CY) '!I25","v":0}]
["11.  Investment in Affiliated Companies",null,null,null,"42.  Reacquired Debt",{"$f":"'PartABalance Sheet(PY)'!I26","v":0},{"$f":"'PartABalance Sheet(CY) '!I26","v":0}]
["    a. Rural Development",{"$f":"'PartABalance Sheet(PY)'!D27","v":0},{"$f":"'PartABalance Sheet(CY) '!D27","v":0},null,"43.  Obligations Under Capital Lease",{"$f":"'PartABalance Sheet(PY)'!I27","v":0},{"$f":"'PartABalance Sheet(CY) '!I27","v":0}]
["    b. Nonrural Development",{"$f":"'PartABalance Sheet(PY)'!D28","v":0},{"$f":"'PartABalance Sheet(CY) '!D28","v":0},null,"44.  Adv. From Affiliated Companies",{"$f":"'PartABalance Sheet(PY)'!I28","v":0},{"$f":"'PartABalance Sheet(CY) '!I28","v":0}]
["12.  Other Investments",null,null,null,"45.  Other Long-Term Debt",{"$f":"'PartABalance Sheet(PY)'!I29","v":0},{"$f":"'PartABalance Sheet(CY) '!I29","v":0}]
["   a. Rural Development",{"$f":"'PartABalance Sheet(PY)'!D30","v":0},{"$f":"'PartABalance Sheet(CY) '!D30","v":0},null,"46. Total Long-Term Debt (36-45)",{"$f":"SUM(F20:F29)","v":1174990},{"$f":"SUM(G20:G29)","v":1140527}]
["   b. Nonrural Development",{"$f":"'PartABalance Sheet(PY)'!D31","v":0},{"$f":"'PartABalance Sheet(CY) '!D31","v":0},null,"OTHER LIAB. & DEF. CREDITS"]
["13.  Nonregulated Investments",{"$f":"'PartABalance Sheet(PY)'!D32","v":18708},{"$f":"'PartABalance Sheet(CY) '!D32","v":22384.28},null,"47. Other Long-Term Liabilities",{"$f":"'PartABalance Sheet(PY)'!I32","v":0},{"$f":"'PartABalance Sheet(CY) '!I32","v":0}]
["14.  Other Noncurrent Assets",{"$f":"'PartABalance Sheet(PY)'!D33","v":5500},{"$f":"'PartABalance Sheet(CY) '!D33","v":4750},null,"48. Other Deferred Credits (B)",{"$f":"'PartABalance Sheet(PY)'!I33","v":0},{"$f":"'PartABalance Sheet(CY) '!I33","v":0}]
["15.  Deferred Charges",{"$f":"'PartABalance Sheet(PY)'!D34","v":0},{"$f":"'PartABalance Sheet(CY) '!D34","v":0},null,"49.  Other Jurisdictional Differences",{"$f":"'PartABalance Sheet(PY)'!I34","v":0},{"$f":"'PartABalance Sheet(CY) '!I34","v":0}]
["16.  Jurisdictional Differences",{"$f":"'PartABalance Sheet(PY)'!D35","v":0},{"$f":"'PartABalance Sheet(CY) '!D35","v":0},null,"50. Total Other Liab. & Def. Credits (47 thru 49)",{"$f":"SUM(F32:F34)","v":0},{"$f":"SUM(G32:G34)","v":0}]
["17.  Total noncurrent Assets (11 thru 16)",{"$f":"B27+B28+B30+B31+B32+B33+B34+B35","v":24208},{"$f":"C27+C28+C30+C31+C32+C33+C34+C35","v":27134.28},null,"EQUITY"]
[null,null,null,null,"51.  Cap. Stock Outstanding & Subscribed",{"$f":"'PartABalance Sheet(PY)'!I37","v":0},{"$f":"'PartABalance Sheet(CY) '!I37","v":0}]
["PLANT, PROPERTY AND EQUIPMENT",null,null,null,"52.  Additional Paid-in-Capital",{"$f":"'PartABalance Sheet(PY)'!I38","v":0},{"$f":"'PartABalance Sheet(CY) '!I38","v":0}]
["18.  Telecom Plant-in-Service",{"$f":"'PartABalance Sheet(PY)'!D39","v":2048915},{"$f":"'PartABalance Sheet(CY) '!D39","v":2171834.0900000003},null,"53. Treasury Stock",{"$f":"'PartABalance Sheet(PY)'!I39","v":0},{"$f":"'PartABalance Sheet(CY) '!I39","v":0}]
["19.  Property Held for Future Use",{"$f":"'PartABalance Sheet(PY)'!D40","v":0},{"$f":"'PartABalance Sheet(CY) '!D40","v":0},null,"54. Membership and cap. Certificates",{"$f":"'PartABalance Sheet(PY)'!I40","v":0},{"$f":"'PartABalance Sheet(CY) '!I40","v":0}]
["20.  Plant Under Construction",{"$f":"'PartABalance Sheet(PY)'!D41","v":2153},{"$f":"'PartABalance Sheet(CY) '!D41","v":2475.36},null,"55. Other Capital",{"$f":"'PartABalance Sheet(PY)'!I41","v":0},{"$f":"'PartABalance Sheet(CY) '!I41","v":0}]
["21.  Plant Adj.,Nonop Plant & Goodwill",{"$f":"'PartABalance Sheet(PY)'!D42","v":0},{"$f":"'PartABalance Sheet(CY) '!D42","v":0},null,"56. Patronage Capital Credits",{"$f":"'PartABalance Sheet(PY)'!I42","v":0},{"$f":"'PartABalance Sheet(CY) '!I42","v":0}]
["22.  Accumulated Depreciation (CR.)",{"$f":"'PartABalance Sheet(PY)'!D43","v":-1043343},{"$f":"'PartABalance Sheet(CY) '!D43","v":-1216746.8199999998},null,"57. Retained Earnings or Margins",{"$f":"'PartABalance Sheet(PY)'!I43","v":-1646955},{"$f":"'PartABalance Sheet(CY) '!I43","v":-1738578.9400000002}]
["23.  Net Plant (18 thru 21 less 22)",{"$f":"SUM(B39:B43)","v":1007725},{"$f":"SUM(C39:C43)","v":957562.63000000035},null,"58. Total Equity (51 thru 57)",{"$f":"SUM(F37:F43)","v":-1646955},{"$f":"SUM(G37:G43)","v":-1738578.9400000002}]
[]
["TOTAL ASSETS (10+17+23)",{"$f":"B23+B36+B44","v":1138315},{"$f":"C23+C36+C44","v":1025660.6100000003},null,"59.  TOTAL LIABILITIES AND EQUITY (35+46+50+58)",{"$f":"F18+F30+F35+F44","v":1138315},{"$f":"G18+G30+G35+G44","v":1025660.6099999996}]
[]
["Note:",{"$f":"B46-F46","v":0},{"$f":"C46-G46","v":0}]
["Adjusted Balances represents balances"]
["after current year Part 64 adjustments"]
["(B) - Provide Deferred Taxes on "]
["separate rate base schedule"]

{"sheet":"RateBase","index":3,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
["Company Name:"]
[{"$f":"'PartABalance Sheet(PY)'!A3","v":"Westgate Communications, LLC"}]
[null,null,"Adj. Balance","Adj. Balance","Average"]
[null,"Line","End of Year","End of Year","Adj End of Year"]
[null,"#",2012,2013,"Balance"]
["Average Rate Base:"]
["Total Regulated Adjusted Telecom Plant-In-service",18,{"$f":"'PartABalance Sheet (Summary)'!B39","v":2048915},{"$f":"'PartABalance Sheet (Summary)'!C39","v":2171834.0900000003},{"$f":"(C8+D8)/2","v":2110374.5449999999}]
["Total Regulated Adjusted Accumulated Depreciation (CR)",22,{"$f":"'PartABalance Sheet (Summary)'!B43","v":-1043343},{"$f":"'PartABalance Sheet (Summary)'!C43","v":-1216746.8199999998},{"$f":"(C9+D9)/2","v":-1130044.9099999999}]
["Total Regulated Materials & Supplies",6,{"$f":"'PartABalance Sheet (Summary)'!B19","v":0},{"$f":"'PartABalance Sheet (Summary)'!C19","v":0},0]
["Deferred Income Taxes (CR)",null,{"$f":"'PartABalance Sheet (Summary)'!F15","v":0},{"$f":"'PartABalance Sheet (Summary)'!G15","v":0},0]
["Total Regulated Rate Base",null,{"$f":"SUM(C8:C11)","v":1005572},{"$f":"SUM(D8:D11)","v":955087.27000000048},980329.63500000024]
[]
[]
["Note:"]
["1. Normal balance of deferred income taxes and"]
["accumulated depreciation is a credit."]
["2. Adjusted balance includes current year Part 64 adjustments"]

{"sheet":"Statistics","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
["Company Name:"]
[{"$f":"'PartABalance Sheet(PY)'!A3","v":"Westgate Communications, LLC"}]
[null,"Prior Year","Current Year"]
["Description","End of Yr. ","End of Yr","Difference","%"]
[null,"Balance - 2012","Balance - 2013",null,"Change"]
["Access Lines:"]
["  Residential",14,15,{"$f":"C8-B8","v":1},{"$f":"D8/B8","v":7.1428571428571425E-2}]
["  Business",{"$f":"6+9","v":15},{"$f":"26+9","v":35},{"$f":"C9-B9","v":20},{"$f":"D9/B9","v":1.3333333333333333}]
["  Total",{"$f":"SUM(B8:B9)","v":29},{"$f":"SUM(C8:C9)","v":50},21,{"$f":"D10/B10","v":0.72413793103448276}]
[]
[]
[]
[null,"End of Yr.","End of Year","Difference","%"]
[null,"Balance - 2012","Balance -2013",null,"Change"]
["Broadband Connections",0,0,{"$f":"C16-B16","v":0},{"$f":"D16/B16","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,"Prior Yr.","Current Yr.","Difference","%"]
[null,"2012",2013,null,"Change"]
["Total Annual Amount:"]
["Gross Capital Expenditures",92655.59,125160.98,{"$f":"C23-B23","v":32505.39},{"$f":"D23/B23","v":0.3508195242186683}]

{"sheet":"PartBIncomeStmt(PY)","index":5,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["FCC Form 481"]
["Part B Statement of Income and Retained Earnings Statement"]
[]
[null,"Company Name:"]
[null,{"$f":"'PartABalance Sheet(PY)'!A3","v":"Westgate Communications, LLC"}]
[null,null,"Prior Year","Part 64","Prior Year"]
["Line #","Item",2012,"Adj. to NonReg","Adjusted"]
[null,null,"(A)","(B)",2012]
[1,"Local Network Services Revenues",{"$f":"9722.22+0.83","v":9723.0499999999993},null,{"$f":"SUM(C9:D9)","v":9723.0499999999993}]
[2,"Network Access Services Revenues",{"$f":"494602.99-67.69+24.06","v":494559.36},null,{"$f":"SUM(C10:D10)","v":494559.36}]
[3,"Long Distance Network Services Revenues",{"$f":"613.6-24.06","v":589.54000000000008},null,589.54000000000008]
[4,"Carrier Billing and Collection Revenues",0,null,0]
[5,"Miscellaneous Revenues",{"$f":"67.69+18442.22","v":18509.91},null,18509.91]
[6,"Uncollectible Revenues (Normal Balance  is debit or in brackets)",33.69,null,33.69]
[7,"Net Operating Revenues (1 thru 6)",{"$f":"SUM(C9:C14)","v":523415.54999999993},{"$f":"SUM(D9:D14)","v":0},523415.54999999993]
[8,"Plant Specific Operations Expense",193084,-2155,{"$f":"SUM(C16:D16)","v":190929}]
[9,"Plant Nonspecific Operations Expense (excluding Depreciation & Amort.)",21264,0,{"$f":"SUM(C17:D17)","v":21264}]
[10,"Depreciation Expense",158486,-775,157711]
[11,"Amortization Expense",750,null,750]
[12,"Customer Operations Expense",16235,48,16283]
[13,"Corporate Operations",176088,-1101,174987]
["13a","Less:  Corporate Operations Adjustment (FCC 36.621) report in (  )",0,null,0]
["13b","Adjusted Corporate Operations Expense (Line 13 minus Line 13a)",{"$f":"SUM(C21:C22)","v":176088},{"$f":"SUM(D21:D22)","v":-1101},174987]
[14,"Total Operations Expenses (8 thru 12 +13b)",{"$f":"C16+C17+C18+C19+C20+C23","v":565907},{"$f":"D16+D17+D18+D19+D20+D23","v":-3983},561924]
[15,"Operating Income or Margins (7 less 14)",{"$f":"C15-C24","v":-42491.45000000007},{"$f":"D15-D24","v":3983},-38508.45000000007]
[16,"Other Operating Income and Expenses (  )",0,null,{"$f":"SUM(C26:D26)","v":0}]
[17,"State and Local Taxes",0,0,{"$f":"SUM(C27:D27)","v":0}]
[18,"Federal Income Taxes (A1)",0,0,0]
[19,"Other Taxes",4706,-61,4645]
[20,"Total Operating Taxes (17+18+19)",{"$f":"SUM(C27:C29)","v":4706},{"$f":"SUM(D27:D29)","v":-61},4645]
[21,"Net Operating Income or Margins (15+16-20)",{"$f":"C25+C26-C30","v":-47197.45000000007},{"$f":"D25+D26-D30","v":4044},{"$f":"E25+E26-E30","v":-43153.45000000007}]
[22,"Interest on Funded Debt",67020,null,{"$f":"SUM(C32:D32)","v":67020}]
[23,"Interest Expense - Capital Leases",0,null,{"$f":"SUM(C33:D33)","v":0}]
[24,"Other Interest Expense",2079,null,2079]
[25,"Allowance for Funds Used During Construction (CR)",0,null,0]
[26,"Total Fixed Charges (22+23+24-25)",{"$f":"SUM(C32:C35)","v":69099},{"$f":"SUM(D32:D35)","v":0},69099]
[27,"Nonoperating Net Income",-100,null,{"$f":"SUM(C37:D37)","v":-100}]
[28,"Extraordinary Items",0,null,{"$f":"SUM(C38:D38)","v":0}]
[29,"Jurisdictional Differences",0,null,0]
[30,"Nonregulated Net Income (B1)",3222,{"$f":"-1*D31","v":-4044},-822]
[31,"Total Net Income or Margins (21+27+28+29+30-26)",{"$f":"C31-C36+C37+C38+C39+C40","v":-113174.45000000007},{"$f":"D31-D36+D37+D38+D39+D40","v":0},-113174.45000000007]
[32,"Total Taxes Based on Income",4706,null,{"$f":"SUM(C42:D42)","v":4706}]
[33,"Retained Earning or Margins Beginning-of-Year",-1533781,null,{"$f":"SUM(C43:D43)","v":-1533781}]
[34,"Miscellaneous Credits Year-to-Date",0,null,0]
[35,"Dividends Declared (Common)",0,null,0]
[36,"Dividends Declared (Preferred)",0,null,0]
[37,"Other Debits Year-to-Date",0,null,0]
[38,"Transfers to Patronage Capital",0,null,0]
[39,"Retained Earnings or Margins End-of-Period ((31+33+34)-(35+36+37+38)",{"$f":"(C41+C43+C44)-(C45+C46+C47+C48)","v":-1646955.4500000002},{"$f":"(D41+D43+D44)-(D45+D46+D47+D48)","v":0},-1646955.4500000002]
[40,"Patronage Capital Beginning-of-Year",0,null,{"$f":"SUM(C50:D50)","v":0}]
[41,"Transfers to Patronage Capital",0,null,{"$f":"SUM(C51:D51)","v":0}]
[42,"Patronage Capital Credits Retired",0,null,0]
[43,"Patronage Capital End-of-Year (40+41-42)",{"$f":"C50+C51-C52","v":0},{"$f":"D50+D51-D52","v":0},0]
[44,"Annual Debt Service Payments",{"$f":"C32+822","v":67842},null,{"$f":"C54","v":67842}]
[45,"Cash Ratio ((14+20-10-11)/7)",{"$f":"((C24+C30-C18-C19)/C15)","v":0.78594722682579843},{"$f":"((D24+D30-D18-D19)/D15)","v":{"$error":"#DIV/0!"}},{"$f":"((E24+E30-E18-E19)/E15)","v":0.77970171119295184}]
[46,"Operating Accrual Ratio ((14+20+26)/7)",{"$f":"((C24+C30+C36)/C15)","v":1.2221876098255011},{"$f":"((D24+D30+D36)/D15)","v":{"$error":"#DIV/0!"}},{"$f":"((E24+E30+E36)/E15)","v":1.214461435087284}]
[47,"TIER ((31+26)/26)",{"$f":"((C41+C36)/C36)","v":-0.63785944803832284},{"$f":"((D41+D36)/D36)","v":{"$error":"#DIV/0!"}},-0.63785944803832284]
[48,"DSCR ((31+26+10+11)/44)",{"$f":"(C41+C36+C18+C19)/C54","v":1.697481648536304},{"$f":"(D41+D36+D18+D19)/D54","v":{"$error":"#DIV/0!"}},1.686058046637775]
[]
[]
["Notes:"]
["(A)","As reported on Form 481"]
["(A1)","S Corporations provide effective tax rate on Income Statement"]
[null,"Summary Schedule footnote, Page 8"]
["(B)","Part 64 adjustment from regulated to nonregulated"]
["(B1)","Part 64 offset to nonregulated income (No Impact to retained earnings)"]

{"sheet":"PartBIncomeStmt(CY) ","index":6,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["FCC Form 481"]
["Part B Statement of Income and Retained Earnings Statement"]
[]
[null,"Company Name:"]
[null,{"$f":"'PartABalance Sheet(PY)'!A3","v":"Westgate Communications, LLC"}]
[null,null,"Current Year","Part 64","Current Year"]
["Line #","Item",2013,"Adj. to NonReg","Adjusted"]
[null,null,"(A)","(B)",2013]
[1,"Local Network Services Revenues",{"$f":"1.52+13661.28","v":13662.800000000001},0,{"$f":"SUM(C9:D9)","v":13662.800000000001}]
[2,"Network Access Services Revenues",{"$f":"374+110882-18231+57867+16439.91+30518.48-1913+294484.6","v":490421.99},0,{"$f":"SUM(C10:D10)","v":490421.99}]
[3,"Long Distance Network Services Revenues",{"$f":"2065.94-156.76","v":1909.18},null,1909.18]
[4,"Carrier Billing and Collection Revenues",0,0,0]
[5,"Miscellaneous Revenues",{"$f":"18876.52+23.74","v":18900.260000000002},null,18900.260000000002]
[6,"Uncollectible Revenues (Normal Balance  is debit or in brackets)",-33.83,null,-33.83]
[7,"Net Operating Revenues (1 thru 6)",{"$f":"SUM(C9:C14)","v":524860.4},{"$f":"SUM(D9:D14)","v":0},524860.4]
[8,"Plant Specific Operations Expense",193938.31000000003,-2251,{"$f":"SUM(C16:D16)","v":191687.31000000003}]
[9,"Plant Nonspecific Operations Expense (excluding Depreciation & Amort.)",34201.46,-456,{"$f":"SUM(C17:D17)","v":33745.46}]
[10,"Depreciation Expense",174619.22999999998,-791,173828.22999999998]
[11,"Amortization Expense",0,null,0]
[12,"Customer Operations Expense",21991.54,-25,21966.54]
[13,"Corporate Operations",118309.08000000002,-1650,116659.08000000002]
["13a","Less:  Corporate Operations Adjustment (FCC 36.621) report in (  )",0,null,0]
["13b","Adjusted Corporate Operations Expense (Line 13 minus Line 13a)",{"$f":"SUM(C21:C22)","v":118309.08000000002},{"$f":"SUM(D21:D22)","v":-1650},116659.08000000002]
[14,"Total Operations Expenses (8 thru 12 +13b)",{"$f":"C16+C17+C18+C19+C20+C23","v":543059.62},{"$f":"D16+D17+D18+D19+D20+D23","v":-5173},537886.62]
[15,"Operating Income or Margins (7 less 14)",{"$f":"C15-C24","v":-18199.219999999972},{"$f":"D15-D24","v":5173},-13026.219999999972]
[16,"Other Operating Income and Expenses (  )",0,null,{"$f":"SUM(C26:D26)","v":0}]
[17,"State and Local Taxes",0,0,{"$f":"SUM(C27:D27)","v":0}]
[18,"Federal Income Taxes (A1)",0,0,0]
[19,"Other Taxes",2089.6800000000003,-27,2062.6800000000003]
[20,"Total Operating Taxes (17+18+19)",{"$f":"SUM(C27:C29)","v":2089.6800000000003},{"$f":"SUM(D27:D29)","v":-27},2062.6800000000003]
[21,"Net Operating Income or Margins (15+16-20)",{"$f":"C25+C26-C30","v":-20288.899999999972},{"$f":"D25+D26-D30","v":5200},{"$f":"E25+E26-E30","v":-15088.899999999972}]
[22,"Interest on Funded Debt",67820.649999999994,null,{"$f":"SUM(C32:D32)","v":67820.649999999994}]
[23,"Interest Expense - Capital Leases",0,null,{"$f":"SUM(C33:D33)","v":0}]
[24,"Other Interest Expense",7757.1900000000005,null,7757.1900000000005]
[25,"Allowance for Funds Used During Construction (CR)",0,null,0]
[26,"Total Fixed Charges (22+23+24-25)",{"$f":"SUM(C32:C35)","v":75577.84},{"$f":"SUM(D32:D35)","v":0},75577.84]
[27,"Nonoperating Net Income",-1933.9399999999998,null,{"$f":"SUM(C37:D37)","v":-1933.9399999999998}]
[28,"Extraordinary Items",0,null,{"$f":"SUM(C38:D38)","v":0}]
[29,"Jurisdictional Differences",0,null,0]
[30,"Nonregulated Net Income (B1)",6178.73,{"$f":"-1*D31","v":-5200},978.72999999999956]
[31,"Total Net Income or Margins (21+27+28+29+30-26)",{"$f":"C31-C36+C37+C38+C39+C40","v":-91621.949999999968},{"$f":"D31-D36+D37+D38+D39+D40","v":0},-91621.949999999968]
[32,"Total Taxes Based on Income",2089.6800000000003,null,{"$f":"SUM(C42:D42)","v":2089.6800000000003}]
[33,"Retained Earning or Margins Beginning-of-Year",-1646955,null,{"$f":"SUM(C43:D43)","v":-1646955}]
[34,"Miscellaneous Credits Year-to-Date",0,null,0]
[35,"Dividends Declared (Common)",0,null,0]
[36,"Dividends Declared (Preferred)",0,null,0]
[37,"Other Debits Year-to-Date",0,null,0]
[38,"Transfers to Patronage Capital",0,null,0]
[39,"Retained Earnings or Margins End-of-Period ((31+33+34)-(35+36+37+38)",{"$f":"(C41+C43+C44)-(C45+C46+C47+C48)","v":-1738576.95},{"$f":"(D41+D43+D44)-(D45+D46+D47+D48)","v":0},-1738576.95]
[40,"Patronage Capital Beginning-of-Year",null,null,{"$f":"SUM(C50:D50)","v":0}]
[41,"Transfers to Patronage Capital",null,null,{"$f":"SUM(C51:D51)","v":0}]
[42,"Patronage Capital Credits Retired",null,null,0]
[43,"Patronage Capital End-of-Year (40+41-42)",{"$f":"C50+C51-C52","v":0},{"$f":"D50+D51-D52","v":0},0]
[44,"Annual Debt Service Payments",{"$f":"C32","v":67820.649999999994},null,{"$f":"C54","v":67820.649999999994}]
[45,"Cash Ratio ((14+20-10-11)/7)",{"$f":"((C24+C30-C18-C19)/C15)","v":0.70595927983898199},{"$f":"((D24+D30-D18-D19)/D15)","v":{"$error":"#DIV/0!"}},{"$f":"((E24+E30-E18-E19)/E15)","v":0.6975589509134239}]
[46,"Operating Accrual Ratio ((14+20+26)/7)",{"$f":"((C24+C30+C36)/C15)","v":1.1826518822909864},{"$f":"((D24+D30+D36)/D15)","v":{"$error":"#DIV/0!"}},{"$f":"((E24+E30+E36)/E15)","v":1.1727444859623626}]
[47,"TIER ((31+26)/26)",{"$f":"((C41+C36)/C36)","v":-0.21228590285194671},{"$f":"((D41+D36)/D36)","v":{"$error":"#DIV/0!"}},-0.21228590285194671]
[48,"DSCR ((31+26+10+11)/44)",{"$f":"(C41+C36+C18+C19)/C54","v":2.3381539398398572},{"$f":"(D41+D36+D18+D19)/D54","v":{"$error":"#DIV/0!"}},2.3264908254344365]
[]
[]
["Notes:"]
["(A)","As reported on Form 481"]
["(A1)","S Corporations provide effective tax rate on Income Statement"]
[null,"Summary Schedule footnote, Page 8"]
["(B)","Part 64 adjustment from regulated to nonregulated"]
["(B1)","Part 64 offset to nonregulated income (No Impact to retained earnings)"]

{"sheet":"PartBIncomeStmtSummary","index":7,"n_rows":63,"n_cols":4,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["FCC Form 481"]
["Part B Statement of Income and Retained Earnings Statement"]
[]
[null,"Company Name:"]
[null,{"$f":"'PartABalance Sheet(PY)'!A3","v":"Westgate Communications, LLC"}]
[null,null,"Adjusted","Adjusted"]
["Line #","Item","Prior Year","Current Year"]
[null,null,2012,2013]
[1,"Local Network Services Revenues",{"$f":"'PartBIncomeStmt(PY)'!E9","v":9723.0499999999993},{"$f":"'PartBIncomeStmt(CY) '!E9","v":13662.800000000001}]
[2,"Network Access Services Revenues",{"$f":"'PartBIncomeStmt(PY)'!E10","v":494559.36},{"$f":"'PartBIncomeStmt(CY) '!E10","v":490421.99}]
[3,"Long Distance Network Services Revenues",{"$f":"'PartBIncomeStmt(PY)'!E11","v":589.54000000000008},{"$f":"'PartBIncomeStmt(CY) '!E11","v":1909.18}]
[4,"Carrier Billing and Collection Revenues",{"$f":"'PartBIncomeStmt(PY)'!E12","v":0},{"$f":"'PartBIncomeStmt(CY) '!E12","v":0}]
[5,"Miscellaneous Revenues",{"$f":"'PartBIncomeStmt(PY)'!E13","v":18509.91},{"$f":"'PartBIncomeStmt(CY) '!E13","v":18900.260000000002}]
[6,"Uncollectible Revenues (Normal Balance  is debit or in brackets)",{"$f":"'PartBIncomeStmt(PY)'!E14","v":33.69},{"$f":"'PartBIncomeStmt(CY) '!E14","v":-33.83}]
[7,"Net Operating Revenues (1 thru 6)",{"$f":"SUM(C9:C14)","v":523415.54999999993},{"$f":"SUM(D9:D14)","v":524860.4}]
[8,"Plant Specific Operations Expense",{"$f":"'PartBIncomeStmt(PY)'!E16","v":190929},{"$f":"'PartBIncomeStmt(CY) '!E16","v":191687.31000000003}]
[9,"Plant Nonspecific Operations Expense (excluding Depreciation & Amort.)",{"$f":"'PartBIncomeStmt(PY)'!E17","v":21264},{"$f":"'PartBIncomeStmt(CY) '!E17","v":33745.46}]
[10,"Depreciation Expense",{"$f":"'PartBIncomeStmt(PY)'!E18","v":157711},{"$f":"'PartBIncomeStmt(CY) '!E18","v":173828.22999999998}]
[11,"Amortization Expense",{"$f":"'PartBIncomeStmt(PY)'!E19","v":750},{"$f":"'PartBIncomeStmt(CY) '!E19","v":0}]
[12,"Customer Operations Expense",{"$f":"'PartBIncomeStmt(PY)'!E20","v":16283},{"$f":"'PartBIncomeStmt(CY) '!E20","v":21966.54}]
[13,"Corporate Operations",{"$f":"'PartBIncomeStmt(PY)'!E21","v":174987},{"$f":"'PartBIncomeStmt(CY) '!E21","v":116659.08000000002}]
["13a","Less:  Corporate Operations Adjustment (FCC 36.621) report in (  )",{"$f":"'PartBIncomeStmt(PY)'!E22","v":0},{"$f":"'PartBIncomeStmt(CY) '!E22","v":0}]
["13b","Adjusted Corporate Operations Expense (Line 13 minus Line 13a)",{"$f":"SUM(C21:C22)","v":174987},{"$f":"SUM(D21:D22)","v":116659.08000000002}]
[14,"Total Operations Expenses (8 thru 12 +13b)",{"$f":"C16+C17+C18+C19+C20+C23","v":561924},{"$f":"D16+D17+D18+D19+D20+D23","v":537886.62}]
[15,"Operating Income or Margins (7 less 14)",{"$f":"C15-C24","v":-38508.45000000007},{"$f":"D15-D24","v":-13026.219999999972}]
[16,"Other Operating Income and Expenses (  )",{"$f":"'PartBIncomeStmt(PY)'!E26","v":0},{"$f":"'PartBIncomeStmt(CY) '!E26","v":0}]
[17,"State and Local Taxes",{"$f":"'PartBIncomeStmt(PY)'!E27","v":0},{"$f":"'PartBIncomeStmt(CY) '!E27","v":0}]
[18,"Federal Income Taxes",{"$f":"'PartBIncomeStmt(PY)'!E28","v":0},{"$f":"'PartBIncomeStmt(CY) '!E28","v":0}]
[19,"Other Taxes",{"$f":"'PartBIncomeStmt(PY)'!E29","v":4645},{"$f":"'PartBIncomeStmt(CY) '!E29","v":2062.6800000000003}]
[20,"Total Operating Taxes (17+18+19)",{"$f":"SUM(C27:C29)","v":4645},{"$f":"SUM(D27:D29)","v":2062.6800000000003}]
[21,"Net Operating Income or Margins (15+16-20)",{"$f":"C25+C26-C30","v":-43153.45000000007},{"$f":"D25+D26-D30","v":-15088.899999999972}]
[22,"Interest on Funded Debt",{"$f":"'PartBIncomeStmt(PY)'!E32","v":67020},{"$f":"'PartBIncomeStmt(CY) '!E32","v":67820.649999999994}]
[23,"Interest Expense - Capital Leases",{"$f":"'PartBIncomeStmt(PY)'!E33","v":0},{"$f":"'PartBIncomeStmt(CY) '!E33","v":0}]
[24,"Other Interest Expense",{"$f":"'PartBIncomeStmt(PY)'!E34","v":2079},{"$f":"'PartBIncomeStmt(CY) '!E34","v":7757.1900000000005}]
[25,"Allowance for Funds Used During Construction",{"$f":"'PartBIncomeStmt(PY)'!E35","v":0},{"$f":"'PartBIncomeStmt(CY) '!E35","v":0}]
[26,"Total Fixed Charges (22+23+24-25)",{"$f":"SUM(C32:C35)","v":69099},{"$f":"SUM(D32:D35)","v":75577.84}]
[27,"Nonoperating Net Income",{"$f":"'PartBIncomeStmt(PY)'!E37","v":-100},{"$f":"'PartBIncomeStmt(CY) '!E37","v":-1933.9399999999998}]
[28,"Extraordinary Items",{"$f":"'PartBIncomeStmt(PY)'!E38","v":0},{"$f":"'PartBIncomeStmt(CY) '!E38","v":0}]
[29,"Jurisdictional Differences",{"$f":"'PartBIncomeStmt(PY)'!E39","v":0},{"$f":"'PartBIncomeStmt(CY) '!E39","v":0}]
[30,"Nonregulated Net Income",{"$f":"'PartBIncomeStmt(PY)'!E40","v":-822},{"$f":"'PartBIncomeStmt(CY) '!E40","v":978.72999999999956}]
[31,"Total Net Income or Margins (21+27+28+29+30-26)",{"$f":"C31-C36+C37+C38+C39+C40","v":-113174.45000000007},{"$f":"D31-D36+D37+D38+D39+D40","v":-91621.949999999968}]
[32,"Total Taxes Based on Income",{"$f":"'PartBIncomeStmt(PY)'!E42","v":4706},{"$f":"'PartBIncomeStmt(CY) '!E42","v":2089.6800000000003}]
[33,"Retained Earning or Margins Beginning-of-Year",{"$f":"'PartBIncomeStmt(PY)'!E43","v":-1533781},{"$f":"'PartBIncomeStmt(CY) '!E43","v":-1646955}]
[34,"Miscellaneous Credits Year-to-Date",null,{"$f":"'PartBIncomeStmt(CY) '!E44","v":0}]
[35,"Dividends Declared (Common)",{"$f":"'PartBIncomeStmt(PY)'!E45","v":0},{"$f":"'PartBIncomeStmt(CY) '!E45","v":0}]
[36,"Dividends Declared (Preferred)",null,{"$f":"'PartBIncomeStmt(CY) '!E46","v":0}]
[37,"Other Debits Year-to-Date",{"$f":"'PartBIncomeStmt(PY)'!E47","v":0},{"$f":"'PartBIncomeStmt(CY) '!E47","v":0}]
[38,"Transfers to Patronage Capital",{"$f":"'PartBIncomeStmt(PY)'!E48","v":0},{"$f":"'PartBIncomeStmt(CY) '!E48","v":0}]
[39,"Retained Earnings or Margins End-of-Period ((31+33+34)-(35+36+37+38)",{"$f":"(C41+C43+C44)-(C45+C46+C47+C48)","v":-1646955.4500000002},{"$f":"(D41+D43+D44)-(D45+D46+D47+D48)","v":-1738576.95}]
[40,"Patronage Capital Beginning-of-Year",{"$f":"'PartBIncomeStmt(PY)'!E50","v":0},{"$f":"'PartBIncomeStmt(CY) '!E50","v":0}]
[41,"Transfers to Patronage Capital",{"$f":"'PartBIncomeStmt(PY)'!E51","v":0},{"$f":"'PartBIncomeStmt(CY) '!E51","v":0}]
[42,"Patronage Capital Credits Retired",{"$f":"'PartBIncomeStmt(PY)'!E52","v":0},{"$f":"'PartBIncomeStmt(CY) '!E52","v":0}]
[43,"Patronage Capital End-of-Year (40+41-42)",{"$f":"C50+C51-C52","v":0},{"$f":"D50+D51-D52","v":0}]
[44,"Annual Debt Service Payments",{"$f":"'PartBIncomeStmt(PY)'!E54","v":67842},{"$f":"'PartBIncomeStmt(CY) '!E54","v":67820.649999999994}]
[45,"Cash Ratio ((14+20-10-11)/7)",{"$f":"((C24+C30-C18-C19)/C15)","v":0.77970171119295184},{"$f":"((D24+D30-D18-D19)/D15)","v":0.6975589509134239}]
[46,"Operating Accrual Ratio ((14+20+26)/7)",{"$f":"((C24+C30+C36)/C15)","v":1.214461435087284},{"$f":"((D24+D30+D36)/D15)","v":1.1727444859623626}]
[47,"TIER ((31+26)/26)",{"$f":"((C41+C36)/C36)","v":-0.63785944803832284},{"$f":"((D41+D36)/D36)","v":-0.21228590285194671}]
[48,"DSCR ((31+26+10+11)/44)",{"$f":"(C41+C36+C18+C19)/C54","v":1.686058046637775},{"$f":"(D41+D36+D18+D19)/D54","v":2.3264908254344365}]
[]
[]
[null,"Footnote (A1)","2012","2013"]
[null,"Limited Liability Corporation (LLC) Effective Tax Rate (2 decimal places):",0,0]
[null,"Note:   WeavTel has negative net income (loss) , therefore LLC tax rate is 0 percent"]

{"sheet":"AccessRevDetail","index":8,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Network Access Services Revenue:"]
[]
["Company Name:"]
[{"$f":"'PartABalance Sheet(PY)'!A3","v":"Westgate Communications, LLC"}]
[]
["Description","Part 32",2012,2013]
[null,"Account"]
["End User Revenue (SLC, ARC, etc.)",5081,3488.09,4015.52]
["Switched Access (excluding USF):",5082]
["  Intrastate",5084,13275.54,{"$f":"30518.48-1913-554","v":28051.48}]
["  Interstate",5082,53322.729999999996,{"$f":"75328.08+16439.91","v":91767.99}]
["Special Access:",5083]
["  Intrastate",5084.2,0,0]
["  Interstate",null,0,0]
["Federal USF (ICLS/Caf/HCL/SN)",5082.1000000000004,424473,366587]
["Total (must equal line 2 of Income Stmt.)",null,{"$f":"C8+C10+C11+C13+C14+C15","v":494559.36},{"$f":"D8+D10+D11+D13+D14+D15","v":490421.99}]
["Line 2 of Income Stmt.",null,{"$f":"'PartBIncomeStmt(PY)'!E10","v":494559.36},{"$f":"'PartBIncomeStmt(CY) '!E10","v":490421.99}]
["Difference",null,{"$f":"C16-C17","v":0},{"$f":"D16-D17","v":0}]