20150617Albion Telephone Co Replacement Update.pdf

Communications
p 208-673-5335 /f 208-673-6200 /e atc@atcneLnet I a 225 W.North St.Albion,ID 83311
June 16,2015
Idaho Public Utilities Commission
Attn:Jean Jewell
P0 Box 83720
Boise,ID 83720-0074
RE:WC Docket No.10-90:Administration of Connect America Fund lntercarrier Compensation
Replacement §54.304(d)(1).
Pursuant to 47 C.F.R.§54.304(d)(1)of the Federal Communication Commission’s rules,enclosed please
find the projected eligibility for CAF ICC funding for July 1,2015 through June 30,2016 for Albion
Telephone Company,Inc.dba ATC Communications,Inc.Study Area Code 472213.This projection
includes any true-ups associated with earlier filing periods.This projection has also been filed with the
Federal Communications Commission and the Universal Service Administrative Company,as the
administrator of the Federal Universal Service Fund.
Should you have any questions regarding this filing,please contact me via electronic mail at
richatcnet.net or by telephone at 208-673-5335.
Sincerely,
/—
/....:.•./;
Rich Redman
Vice President
Enclosures
2013 ICC CAF Data Collection Page 1 of 1
[Print this page]
NECA
Study Area:ALBION TEL CO-ATC (ID:472213)
CONNECT AMERICA FUND
Data to be Provided to USAC/FCC in June 2015 for CAF ICC Purposes
Current Settlement Type:Cost
Test Period 711115-6130116 Post True-up (Filing)View
Rate-of-Return (ROR)Carrier Revenue Requirement
1 2011 Interstate Switched Access Revenue Requirement $2,225,509
2 FY 2011 Intrastate Terminating Switched Access Revenues $100,867
3 FY 2011 Net Reciprocal Compensation Revenues $70,797
4 2011 ROR Carrier Base Period Revenue (Line 1 +Line 2 +Line 3)$2,397,173
5 ROR Carrier Baseline Adjustment Factor (0.95 x 0.95 x 0.95 x 0.95)0.814506
6 ROR Carrier Revenue Requirement (Line 4 x Line 5)$1,952,512
7 Pool Administration Expenses $48,003
8 Total ROR Carrier Revenue Requirement (Line 6 +Line 7)$2,000,515
Revenues from Reformed Intercarrier Compensation (ICC)Rates
9 Interstate Switched Access Revenues $224,525
10 Interstate Allocated Switched Access Revenues#$822,074
11 Transitional Intrastate Access Service Revenues $95,492
12 Net Transitional Reciprocal Compensation Revenues $0
13 Total ICC Revenue (Line 10 +Line 11 +Line 12)$917,566
Eligible Recovery
14 TRS Increment $0
15 Regulatory Fees Increment $0
16 NANPA Increment $0
17 Interstate Local Switching Support for Price Cap Affiliates $0
18 Adjustment for Double Recovery or Corrections $0
19 Test Period 13/14 Trueup -Net Impact on Total Eligible Recovery $106,769
20 Eligible Recovery (Line 8 -Line 13)+(Line 14 +Line 15 +Line 16 +$1 189 718Line18+Line 19)-(Line 17)
Revenues from Access Recovery Charges (ARC)
21 Residential ARC Revenues $0
22 Single Line Business ARC Revenues $3,984
23 Multi-Line Business ARC Revenues $24,300
24 Total ARC Revenues (Line 21 +Line 22 ÷ Line 23)$28,284
Connect America Fund (CAF)ICC Support**
25 Connect America Fund (CAF)ICC Support (Line 20 -Line 24)$1,161,434
NOTES:
#Per FCC Designation Order,calculated as (Sum of Line 9 for all TS pool participants)$(Line 1/Sum of Line 1 for all TS pool participants)
NECA estimate provided for informational purposes only -actual to be calculated by USAC.
https://www.necainfo.org/ICCCAF/source/PrinterFriendlyUSACForm.aspx 6/8/2015