20161219Albion Redacted CAF-ICC.pdf

Communications
p 208-673-5335 / f 208-673-6200 / e [e-mail] / a 225 W. North St. Albion, ID 83311
December 14, 2016
VIA ELECTRONIC FILING AND USPS -
CONFIDENTIAL FILING
Ms. Jean Jewell, Commission Secretary
Idaho Public Utilities Commission
472 W. Washington Street
Boise, Idaho 83720-0074
RE: WC Docket No. 10-90: Administration of Connect America Fund lntercarrier
Compensation Replacement, Revision to Annual Filing
C
~: . , ....... .:_ :._.,.., --(/)0
(f)
0 z
,._, = c:. .,
r·-1 ;:-:-, ,-.1
I..D
!:!
1...D ..
c.J1
(.,)
Albion Telephone Company, Inc. respectfully files with the Idaho Public Utilities Commission (PUC) in
accordance with 47 C.F.R. §§4.304(d)(l). This revision filing for the projected eligibility for CAF ICC funding
for July 1, 2016 through June 30, 2017, and Local Rate Floor Data. These filings have also been made with
the Federal Communications Commission and the Universal Services Administrate Company as required
by federal rules and regulations.
In addition to this redacted electronic filing, a hard copy of the redacted and confidential version (on
yellow paper and in a sealed envelope) will be sent via overnight mail to the Commission as confidential
information that is exempt from disclosure under the Idaho Public Utilities Commission Rules of
Procedure, Rule 67.
Should you have any questions regarding this filing, please contact me via electronic mail at
[e-mail] or by telephone at 208-673-5335.
Rich Redman
Vice President
Enclosures
::;] ---.
·-, '-.•
i11
<
rri
0
..,-
12/14/2016 2013 ICC CAF Data Collection
NECA:::>
Study Area: ALBION TEL CO-ATC (ID: 472213)
CONNECT AMERICA FUND
Data to be provided to USAC/FCC in December 2016 for CAF ICC Purposes
Current Settlement Type: Cost
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
NOTES:
T~st Period 711/15~6/30/'17 Post TrmHJP {Filing) View
Rate-of-Return {ROR) Carrier Revenue Requirement
2011 Interstate Switched Access Revenue Requirement
FY 2011 Intrastate Terminating Switched Access Revenues
FY 2011 Net Reciprocal Compensation Revenues
2011 ROR Carrier Base Period Revenue (Line 1 + Line 2 + Line 3)
ROR Carrier Baseline Adjustment Factor (0.95 /\ 5)
ROR: Carrier Revenue Requirement (Line 4 x Line 5)
Pool Administration Expenses
Total ROR Carrier Revenue Requirement (Line 6 + Line 7)
Revenues from Reformed Intercarrier Compensation {ICC) Rates
Interstate Switched Access Revenues
Interstate Allocated Switched Access Revenues#
Transitional Intrastate Access Service Revenues
Net Transitional Reciprocal Compensation Revenues
Total ICC Revenue (Line 10 + Line 11 + Line 12)
Eligible Recovery
TRS Increment
Regulatory Fees Increment
NANPA Increment
Interstate Local Switching Support for Price Cap Affiliates
Adjustment for Double Recovery or Corrections
Test Period 14/15 Trueup -Net Impact on Total Eligible Recovery
Eligible Recovery (Line 8 -Line 13) + (Line 14 + Line 15 + Line 16 + Line 18
+ Line 19) -(Line 17)
Revenues from Access Recovery Charges (ARC)
Residential ARC Revenues
Single Line Business ARC Revenues
Multi-Line Business ARC Revenues
Total ARC Revenues (Line 21 + Line 22 + Line 23)
Connect America Fund (CAF) ICC Support**
Connect America Fund (CAF) ICC Support (Line 20 -Line 24)
Revised CAF ICC Support with Imputed ARC Revenues for Consumer Broadband-Only
ARC Revenue Adjustment
Adjusted Test Period 2016-2017 CAFICC Support (Line 25 -Line 26)
#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 participan
**NECA estimate provided for informational purposes only -actual to be calculated by USAC.
https://www.necainfo.org/lCC _ CAF /source/Printer F riendl yU SAC Form .aspx
[Print this page]
12/14/2016 2016 GAF ICC Data Collection
Nfcif=> 2016 CAF ICC Data Collection
NEO\ Home NECA Data Collections Co.itact Us CAf ICC -lnstructions l!, Documents Paper Certification Tr;;icking logout
Logged in User: Julie Laumb
Home Select Company Main Page Study Area Dat a Input Menu CAF & ARC Output E-Certification
Study Area: ALBION TEL CO-ATC (ID: 472213)
Revised CAFICC Support with Imputed ARC Revenue for Consumer Broadband Loops
[ View the calculation method J
Line ID
10
20
30
40
so
60
70
Line Description
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
Ii:) 2016 NECA
Terms of Use I Privacy Policy
https://www.necainfo.org/lCC _ GAF /source/CAFBLS.aspx