Ill. Admin. Code tit. 83, § 755.EXHIBIT A
| Line | Description | Amount |
| (A) | (B) | (C) |
| 1 | Projection Period Revenues (Over)/Under Expenses at Present Line Charge and Assessment, As Adjusted (a) | |
| 2 | Prior Calendar Year Actual Revenues (Over)/Under Expenses (b) | |
| 3 | Adjustment to Projected Cash Balance (c) | |
| 4 | End-of-Period Projected Lines | |
| 5 | Annual Revenue Adjustment Per Line (Line 3 Divided by Line 4 – Rounded to 4 Decimal Places) | |
| 6 | Increase (Decrease) in Monthly Line Charge and Assessment for Projection Period (Line 5 Divided by 12 Months – Rounded to 4 Decimal Places) | |
| 7 | Add: Present Line Charge and Assessment | |
| 8 | Subtotal (Line 6 Plus Line 7) | |
| 9 | Proposed Monthly Line Charge and Assessment (Line 8 Rounded to Next Higher Cent) | |
| 10 | Prepaid wireless sale (d) | |
| 11 | Proposed Monthly Line Charge (Line 9 as a Percentage of Line 10) | |
| 12 | 3% Retailer Surcharge Collected Before ITAC Remittance (Line 11 multiplied by 1.03) | |
| 13 | 2% IDOR Surcharge Collected After Retailer Surcharge and Before ITAC Remittance (Line 12 multiplied by 1.02) | |
| 14 | Proposed Prepaid Wireless Line Charge Percentage | |
| NOTES: (a) | Amount from Line 17, column E, schedule A-3. | |
| (b) | Amount from line 17, column D, schedule A-4. | |
| (c) | Amount from line 6 or 11, column D, schedule A-5. | |
| (d) | Estimated value of a prepaid wireless sale based 9-1-1 prepaid wireless charges. |
(Source: Amended at 41 Ill. Reg. 5401, effective May 5, 2017)