20170523Filer Mutual redacted CAF ICC.pdf

f-1,i.'li, FTLEFL MUTUAL\iit'# Telephonecompanv
&'*
May 18,2017
'.l::r:iEi",/ED
;i.;il ,", ?? Pil 2: L8
. ,: r"
, '"|.1!/, i,lls'-,1'.riJean D. Jewell
Commission Secretary
ldaho Public Utilities Commission
P.O. Box 83720
Boise, ldaho 83720-0074
RE: WC Docket No. 10-90: Administration of Connect America Fund lntercarrier
Compensation Replacement S54.304(dXl ).
Dear Ms. Jewell,
Pursuant to 47 C.F.R. S54.304(dX1) of the Federal Communications Commission's rules,
enclosed please find the projected eligibility for CAF ICC funding for July 1,2017 through
June 30, 2018 for Filer Mutual Telephone Company, Study Area Code 472220. 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.
This filing is made pursuant to Rule 67 of the ldaho Public Utilities Commission's Rules
of Procedure |.D.A.P.A. 31.01.01.067. Filer Mutual Telephone Company respectfully
requests confidential treatment of certain information (the "Request") included in its filing
pursuant to ldaho Code S 9-340 paragraph (D). Enclosed is a copy of each page that
contains confidential information printed on yellow-colored paper stamped "TRADE
SECRETS", which has been placed in a sealed envelope, stamped confidential can be
reviewed by Commission staff. This information is considered confidential due to the
proprietary and customer specific information contained therein. The undersigned
hereby asserts that he is familiar with the material claimed not to be available for public
inspection, examination and copying, and that he, in good faith, believes that there is a
basis in law for that claim, namely that the information contained therein constitutes a
"trade secret" as defined in ldaho Code S 9-340 paragraph (D), and is subject to
protection.
Filer Mutual Telephone considers all information that relates to its financial position and
subscriber information to be proprietary and confidential in nature. Public disclosure of
such information would likely cause substantial harm to the financial position of the
Company. The Company is requesting that this information be retained as confidential.
Should you have any questions regarding this filing, please contact me via electronic mail
at [e-mail] or by telephone at [phone].
Sincerely,
Steve Cowger, General
Enclosures
511812017 2013lCC CAF Data Collection
[Print this page]
#dtr#ffi
Study Area: FILER MUTUAL TEL -NV (ID: 552220)
CONNECT AMERICA FUND
Data to be provided to USAC/FCC in lune 2At7 for CAF ICC Purposes
Current Settlement Type: Cost
Rate-of-Return ( ROR) Carrier Reven ue Requ i rement
2011 Interstate Switched Access Revenue Requirement
FY 2011 Intrastate Terminating Switched Access Revenues
FY 2011 Net Reciprocal Compensation Revenues
2011 RORCarrierBase Period Revenue (Line 1 + Line 2 + Line 3)
ROR Carrier Baseline Rdiustment Factor (O.gS ^ O)
ROR Carrier Revenue Requirement (Line 4 x Line 5)
11
Pool Administration Expenses
Tota! ROR Carrier Revenue Requirement (Line 6 + Line 7)
_ Revenues from Reformed Intercarrier Compensation
Interstate Switched Ac99ss Revenues
I n !9r:ta!e Al located S,w 1t9f,r ea Accgs-s Reve n u es#
Tra n sitign a I I n t rastate Access Senri,ce Reven u es
Net Transitional Reciprocal Compensation Revenues
Total ICC Revenue (Llne 10 + Line 11+ Line 12)
Eligible Recovery
13
t4 TRS Increment
Regu latory Fees Increment
NANPA Increment
18
Intersiate Local Switching Suppoft for Price Cap Affiliates
Adjustment for Double Recovery or Corrections
19 Test Period 15/16 Trueup - Net Impact on Total Eligible Recovery
Eligible Recovery (Line 8 - Line 13) + (Line 14 + Line 15 + Line 16 +
+ Line 19) - (Line 17)
Revenues from Access Recovery Charges (ARC)
Residential ARC Reven ues
Single Line Business ARC Revenues
Multi-Line Business ARC Revenues
20
2L
25
Total ARC Revenues (Line 21 + Line 22 + Line23)
Connect America Fund (CAF) ICC Suppoft**
Connect America Fund (CAF) ICC Support (Line 20 - Line 24)
Revised CAF ICC Suppott with Imputed ARC Revenues for Broadband-Only Loops
(rcc)Rates
__ 1s
16
L7
Line 18
22
23
24
26
27
ARC Revenue Adjustment
Adjusted Test Period 2OL7-2OLA CAFICC Support (Line 25 - Line 25)
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)t*NECA estimate provided for informational purposes only - actual to be calculated by USAC.
https://www.necainfo.org/lCC_CAF/source/PrinterFriendlyUSACForm.aspx 1t1
5t1A2U7
Test Period 2017-2018 Pre True-Up View
Total Eligible Recovery (Pre-TrueUp)
Residential ARC Revenue at FCC Prescribed Rate
SLB ARC Revenue at FCC Prescribed Rate
MLB ARC Revenue at FCC Prescribed Rate
Total ARC Revenue (Pre-Trueup)
CAFICC Su pport ( Pre-Trueu p)
Test Period 2015-2O16 True-Up
Net Impac on Total Eligible Recovery
Test Period 2Ol7-?OLA Filing (Post True-Up) view
Total Eligible Recovery (Post-Trueup)
Residential ARc Revenue at FCC Prescribed Rate
SLB ARC Revenue at FCC Prescribed Rate
MLB ARC Revenue at FCC Prescribed Rate
Total ARC Revenue (Post-TrueUp)
CAFICC Su pport (Post-Trueu p)
2017 ICC CAF Data Collection
..20]7 NECArsrms of Use I Privacy Policy
2017 CAF ICC Data Collection
Logged in User: Bob Kraut
ita,le Select CornpanT lia;n Page Slud; ..1j-:: D.li,] !rt:,i l-ier:; > !.Xi !:.{i{C C'.rip,.-i ) i.ijts.la ge;4,-:5 } E-(:;-i,r'ill,,-;r }
Study Area: FITER MUTUAL TEL -NV (ID: 552220)
CAF Output and ARC Revenues
Test Period 2017-2018 Pre-True-Up view Test Period 20t7-2078 Post-True-Up (Filing) view
Test Period 2OL7-2OLa Post True-Up (Filing) View
trtr#s
10
30
40
50
60
70
80
$
90
110
120
130
140
150
https://www. necai nfo.org/lC C_CAF/source/CAFOutput.aspx 1t1