********************************************************    
                         NOTICE
********************************************************

This document was converted from
WordPerfect to ASCII Text format.

Content from the original version of the document such as
headers, footers, footnotes, endnotes, graphics, and page numbers
will not show up in this text version.

All text attributes such as bold, italic, underlining, etc. from the
original document will not show up in this text version.

Features of the original document layout such as
columns, tables, line and letter spacing, pagination, and margins
will not be preserved in the text version.

If you need the complete document, download the
WordPerfect version or Adobe Acrobat version, if available.

*****************************************************************
Table 2:  Worksheet for Development of Combined
Totals and Averages -- Beehive Telephone Company
Source:  Direct Case Filed April 6, 1998, Exhibit 6






Utah
Nevada
Combined









Reported Total Oper. Expenses
1995
$3,335,666 
$270,931 
$3,606,597 


Reported Total Oper. Expenses
1996
$2,994,631 
$272,439 
$3,267,070 


Reported Total Oper. Expenses
Total
$6,330,297 
$543,370 
$6,873,667 









Reported Interstate TOE
1995
$2,162,914 
$165,357 
$2,328,271 


Reported Interstate TOE
1996
$1,847,565 
$109,186 
$1,956,751 


Reported Interstate TOE
Total
$4,010,479 
$274,543 
$4,285,022 









Reported Total Net Plant
1995
$2,700,843 
$678,834 
$3,379,677 


Reported Total Net Plant
1996
$2,862,519 
$749,780 
$3,612,299 


Reported Total Net Plant
Total
$5,563,362 
$1,428,614 
$6,991,976 









Reported Interstate Net Plant
1995
$1,258,166 
$333,805 
$1,591,971 


Reported Interstate Net Plant
1996
$1,417,268 
$261,629 
$1,678,897 


Reported Interstate Net Plant
Total
$2,675,434 
$595,434 
$3,270,868 









Customer Operations Services 
1995
$28,720 
$6,450 
$35,170 


Customer Operations Services 
1996
$71,469 
$6,836 
$78,305 


Customer Operations Services 
Total


$113,475 


Average of 1995 & 1996



$56,738 









Interstate Fixed Charges
1995
$9,523 
$0 
$9,523 


Interstate Fixed Charges
1996
$11,474 
$0 
$11,474 


Interstate Fixed Charges
Total
$20,997 
$0 
$20,997 


Average of 1995 & 1996

$10,499 
$0 
$10,499 









Reported Interstate Rev. Reqmnt
1995
$2,382,239 
$221,499 
$2,603,738 


Reported Interstate Rev. Reqmnt
1996
$2,094,448 
$153,778 
$2,248,226 


Reported Interstate Rev. Reqmnt
Total


$4,851,964 


Average of 1995 & 1996



$2,425,982