20161214Inland Telephone Company CAF-ICC.pdf

INLAND TELEPHONE COMPANY
Corporate Offices
103 S. 2nd St.
P.O. Box 171
Roslyn, WA 98941
Telephone: [phone]
Fax: [phone]
December 14, 2016
INLAND
TELEPHONE
Via electronic filing to: ;ean. iewell@puc. idaho. gov
Ms. Jean Jewell
Commission Secretary
Idaho Public Utilities Commission
472 West Washington Street
Boise, Idaho
Re: CAF /ICC filing to the Federal Communications Commission
Dear Ms. Jewell:
Pursuant to Part 54.304(d)(l) of the Federal Communications
Commission rules, Inland Telephone Company (Study Area Code 4 72423) is
electronically submitting Connect America Fund ("CAF") and Intercarrier
Compensation ("ICC") data that was filed with the FCC and the Universal
Service Administrative Company by the National Exchange Carrier Association
on the Company's behalf.
If you should have any questions or need further information, please call
me at [phone].
Enclosures
Sincerely,
James K. Brooks
Treasurer/ Con troll er
2013 ICC CAF Data Collection https://www.necainfo.org/lCC _ CAF /source/Pri nterFriendlyUSACForm.aspx
IIECA :.>
~ 1mrc ns IDJ!
Study Area: INLAND TEL-ID (ID: 472423)
CONNECT AMERICA FUND
Data to be provided to USAC/FCC in December 2016 for CAF ICC Purposes
Current Settlement Type: Cost
Test Period 7/1/16-6/30/17 Post True-up (Filing) View
Rate-of-Return (ROR) Carrier Revenue Requirement
1 2011 Interstate Switched Access Revenue Requirement $194,406
2 FY 2011 Intrastate Terminating Switched Access Revenues $12,999
3 FY 2011 Net Reciprocal Compensation Revenues $0
4 2011 ROR Carrier Base Period Revenue (Line 1 + Line 2 + Line 3) $207,405
5 ROR Carrier Baseline Adjustment Factor (0.95 " 5) 0.773781
6 ROR Carrier Revenue Requirement (Line 4 x Line 5) $160,486
7 Pool Administration Expenses $4,468
8 Total ROR Carrier Revenue Requirement (Line 6 + Line 7) $164,954
Revenues from Reformed Intercarrier Compensation (ICC) Rates
9 Interstate Switched Access Revenues $23,287
10 Interstate Allocated Switched Access Revenues# $56,700
11 Transitional Intrastate Access Service Revenues $1,155
12 Net Transitional Reciprocal Compensation Revenues $0
13 Total ICC Revenue (Line 10 + Line 11 + Line 12) $57,856
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 14/15 Trueup -Net Impact on Total Eligible Recovery $6,812
20 Eligible Recovery (Line 8 -Line 13) + (Line 14 + Line 15 + Line 16 + Line 18 + Line 19) -(Line 17) $113,910
Revenues from Access Recovery Charges (ARC)
21 Residential ARC Revenues $0
22 Single Line Business ARC Revenues $180
23 Multi-Line Business ARC Revenues $540
24 Total ARC Revenues (Line 21 + Line 22 + Line 23) $720
Connect America Fund (CAF) ICC Support**
25 Connect America Fund (CAF) ICC Support (Line 20 -Line 24) $113,190
Revised CAF ICC Support with Imputed ARC Revenues for Consumer Broadband-Only Loops
26 ARC Revenue Adjustment $0
27 Adjusted Test Period 2016-2017 CAFICC Support (Line 25 -Line 26) $113,190
I of2 12/1 4/201 6 11 :56 AM
2013 ICC CAF Data Collection
2 of2
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/ICC _ CAF /source/Pri nterFriendlyUSACF orm.aspx
12/14/2016 11 :56 AM
2016 CAF ICC Data Collection https ://www.necainfo.org/ICC _ CAF /source/CAFBLS.aspx
I of I
NECA:> 2016 CAF ICC Data Collection
NECA Home NECA Data Collections Contact Us CAF ICC -Instructions & Documents Paper Certification Tracking Logout
Logged in User: James Brooks
Home Select Company Main Page Study Area Data Input Menu • CAF & ARC Output • E-Certification •
Study Area: INLAND TEL-ID (ID: 472423)
Revised CAFICC Support with Imputed ARC Revenue for Consumer Broadband Loops
[ View the calculation method ]
a
Line ID
10
20
30
40
50
60
70
Line Description Amount
Projected Average Monthly Consumer Broadband-Only Loops
Test Period 2016-2017 Projected ARC Revenues
Test Period 2016-2017 Total Lines excluding Life Line
Average ARC per Line per Month
ARC Revenue Adjustment
Test Period 2016-2017 CAFICC Support
Adjusted Test Period 2016-2017 CAFICC Support
«:>2016 l>ECA
Terms of Use I Privacy Policy
0
$720.00
268
$0.22
$0.00
$113,191.31
$113,191.31
12/14/2016 11 :54 AM