20170828Application.pdf

CABLE (ONE
i' ' ':jij P1'l ij: l:.i
August 21,2017
Idaho Broadband Equipment Investment Tax Credit for llll20l5 - 1213112015
Carolee Hall
Idaho Public Utilities Commission
472 W. Washington
Boise, Idaho 83702
E,vn-T-/7-oe
Dear Ms. Hall.
Justin Dougherty from our tax department discussed with you via phone conversation on August 14,2017
regarding our 201 5 tdaho Broadband Tax Credit applications. In June 2016 and August 2016, we had
submitted two original applications for 201 5 first short period return and second short period return,
respectively. Based on the phone conversation, the person in your department that handled the broadband
tax credit application previously had retired. And that you requested us to resubmit the 2015 applications
for your record. Also, you had asked us to combine the information in the two originally submitted
application into one.
Below is a summary of the credit we had originally applied for. Also, enclosed please find the suppofting
schedules. Should you need any additional information please do not hesitate to contact me.
Tax Period Covered Period Credit Applied
I st Period 1lUt5 - 711115 $99,357
2nd Period 7 t2lt5 - 12131115 $ 145,531
Total $ 244,888
Respectful ly Submitted,
Cable One, Inc
{1" r I znlf
Dafeng
Tax Manager
(602)-364-62s3
Dafen g.zh [e-mail]
210 East Earll Drive, Phoenix, Arizona 85012-262O
602-364-6000 o f 602-364-6010 o cableone.net
Comoanv Information
Name of company:
Location of equipment:
Mailing Address:
Type of company:
Contact Person:
ldaho Broadband Equipment Tax Credit Application - Tax Year 2015
Cable One, lnc.
8400 Westpark St. Boise, lD 83704
210 E. Earll Drive Phoenix, AZ 85012
Cable Operator
Dafeng Zhu
Equipment Description
Broadband services offered
Network description:
HSD
Cable One, lnc. provides high speed data service through a network that
uses an MX960 router that all data traffic travels through. The network
also contains several CMTSs that deliver broadband service to
customers. lt's the equipment that cable modems in customer homes talk
to. Netflix and Google caches store Netflix and YouTube content locally
so that customer requests for content are delivered from the local caches
in Boise as opposed to going all the way to Netflix and Google data
centers. The network also utilizes a Network Time Protocol server that
makes sure that allthe equipment in the headend has the right "time" on
it. Alcatel 9700 CDS is the equipment that delivers our commercialfiber
service. The switches are just devices that some of the servers in the
headend connect to for network access (Exhibit C).
From 3Mb to 200Mb.
Equipment list:
The total number of potential ldaho subscribers (homes passed) is
approximately 446,462 at the end of 2015. lt is estimated 99.9% of those
with access to Cable One have access to our broadband network. lt is
estimated that our cable system reaches 95o/o of the population in the
areas served by Cable One, lnc.
See Attached Broadband Equipment List (Exhibit B).
I hereby certify that I have read the applicable statutes for broadband investment income tax credit and believe
that the equipment listed herein qualifies for the tax credit under ldaho Code 63-30291.
y' ,n
Dafeng Zhu,Tax Manager 8t21t2017
Trartsmission Rate:
Number and Percentage of ldaho:
Cable One, lnc.
2015 ldaho Broadband Credit Backup for schedule 68
Period: 1.1.15 .6.30.15 Creation Date: 5.5.16
126,861 93,718 46,264 351,468 173,731 1,316,088 63,244
2,018 1,623 19,890 724 24,871 1,474
|ilEl@*Dn
$ 64,718
Plant, Distribution and Head-end Equipment
Drop Spending Equipment
Total
$
10Oo/o
64,718
34,639
$ 99,357
Broadband equipment acquired and sent to PUC for approval ' 3;311,865
Credit earned 99,357
Credit
Twin Falls -258 Lewtston-259 Pacatello-260
101640
141642
Cable One lnc
Asset Acquisition
Federal Tax
For the Period January
'1, 2015 to June 30,
2015
Asset lD Acquisition Date Acquisition Cost Depr Meth/Conv Placed ln Service Book Cost
Asset Type: 101640
System Namei EOISE
09991 0
09991 1
09991 3
09991 5
099917
099921
099923
099925
099926
099928
099931
099932
099934
INV REC
0410112015
CONTROLLABLE
04t01t2015
Ada, Boise, Dunham
04t0112015
DIGITAL HEAD END
04t01t2015
Boise video equp
04101t2015
EF: Albertsons HQ
04101t2015
Boase System
04t0112015
SMB: Maplegrove &
0410112015
Boise CMTS
0410112015
Boise CMTS
04t01t2015
Design &
04t01t20't5
Ada Boise South
04t0112015
Ada-Boise-East
20,757 MC200AHY
(126,921) MC200AHY
7,500 MC200AHY
2,1 19 MC2OOAHY
92 MC2OOAHY
23 MC2OOAHY
53,695 MC200AHY
10,897 MC200AHY
21,080 MC200AHY
23,814 MC200AHY
11,080 MC200AHY
1,146 MC200AHY
04l0'v2015
0410112015
04101t2015
0410'12015
04101120't5
o41o1t2015
04101t2015
0410112015
04101t2015
0410112015
041o112015
04t01t2015
Page: 2 Printed:5/5/2016
Asset lD Acquisition Date Acquisition Cost Depr ireth/Conv Placed ln Service Book Cost
099935
099937
099938
099939
099940
099941
099942
099943
099944
099945
099946
04t01t2015
Ada-Boise-Silver
o4t01t2015
Ada-Boise-Winters
o4to112015
Ada-Boise-
0410112015
Ada-Devonshire 6
04to1t2015
Ada-South Park
04101120'15
Ada-Boise-The
04t0112015
Ada, Boise,
0410112015
Ada, Boise,
0410112015
Ada, Boise, Multiple
04101t2015
Ada, Boise, Aralar
041o1t2015
Ada, Boise, Lucky
04t01t2015
12,350 MC200AHY
9,634 MC200AHY
288 MC20OAHY
9,172 MC200AHY
15,757 MC200AHY
5,556 MC200AHY
10,493 MC200AHY
1,619 MC200AHY
2,580 MC2OOAHY
5,338 MC200AHY
8,392 MC200AHY
28,427 MC200AHY
04t0112015
041o112015
0410112015
04101t2015
04t01t201s
04t01t2015
04t01t2015
04t01t2015
0410112015
04t01t2015
041o1t2015
04101t2015
'12,350
9,634
288
9,172
15,757
5,556
10,493
1 ,619
2,580
5,338
8,392
28,427
20,757
(126,921')
7,500
2,119
92
23
53,695
10,897
21,080
23,814
I 1,080
't,146
Cable One lnc
Asset Acquisition
Federal Tax
For the Period January
1, 2015 to June 30,
2015
Asset lD
099948
Acquisition Date Acquisition Cost Oepr Meth/Conv
Ada, Boise, Dallas
0410112015 29,203 MC200AHY
Placed ln Service Book Cost
04t01t2015 29,203
099957 VECIMA FOR ALL
o4101t2015 9.641 MC200AHY 04to1t2015 9,641
Subtotal: BOISE QA)
System Name: IDAHO
098873
098874
098876
098878
098880
098881
098882
098888
098889
098892
098895
098899
098900
09890'1
INV REC
04t0112015
CONTROLLABLE
o4to'U20't5
Pacificorp Violations
04t01t2015
Bonneville-ldaho
04t0112015
Madison-Rexburg-
04t0112015
2013 City of ldaho
0410112015
Redundant route lF
04t0112015
Vecima Concierge
0410112015
EF: Golden Valley
04t0112015
EF: Mountain View
04t0112015
Commercial
0410112015
Newbuild Design
0410112015
2014 Single Home
0410112015
Fairway Estates #20
0410'112015
MC2OOAHY
MC2OOAHY
MC2OOAHY
MC2OOAHY
MC20OAHY
MCzOOAHY
MC2OOAHY
MC2OOAHY
MC20OAHY
MC20OAHY
MC2OOAHY
MC2OOAHY
MC2OOAHY
MC2OOAHY
04101t2015
041011?015
04t0112015
0410112015
04101t2015
04t0112015
04101t2015
0410112015
o4101t2015
04101t2015
041o112015
04t0112015
0410112015
0410112015
$ 173.731
(2,07s)
(48,246)
34,1 01
7,73'l
109
1,745
17,0 19
212
6,804
2,317
30,864
3,894
2,928
407
(2,07e)
(48,246).
0
7,731
109
0
17,019
212
6,804
2,317
30,864
3,894
2,928
407
Page: 3 Printed: 5/5/201 6
Asset lD Acquisition Date Acquisition Cost Oepr Meth/Conv Placed ln Service Book Cost
098903
098905
098906
098908
0989'10
09891 1
09891 3
Bristol Heights #5
0410112015
Madison-Sugar City-
0410112015
Bonneville-Bonneville
0410112015
Bonneville-ldaho
0410'112015
Bonneville-Bonneville.
04l0'12015
Bonneville-Bonneville.
04101t2015
Bonneville-Bonnevilie
15,022 MC200AHY
30,222 MC200AHY
15,838 MC200AHY
22,097 MC200AHY
6,034 MC2OOAHY
9,662 t\rc200AHY
04t01t2015
04t0112015
04101t2015
04t0112015
04101t2015
04101t2015
15,022
30,222
15,838
22,O97
6,034
9,662
0
$1 73,731
Cable One lnc
Asset Acquisition
Federal Tax
For the Period January
1, 2015 to June 30,
2015
Asset lD
098916
098917
09891 8
04t0112015
Cable Replacemenl
04t01t2015
Utilization ldaho Falls
0410112015
VECIMA FOR ALL
0410112015
Acquisition Cost Depr Meth/Conv
22,826 MC200AHY
36,721 MC200AHY
1,026 MC200AHY
11,080 MC200AHY
Placed ln Service
04t01t2015
04t01t2015
04t0112015
0410112015
Book Cost
22,826
n
1,026
11,080
098924
098925
098929
098932
098935
098938
098940
098942
098943
098946
098948
098952
Hotel on the Falls HD
04/01t201s
EF: Eagle Eye
04t01t2015
EF: Shelley SD60
04t01t2015
EF: Bingham Co-Op
0410112015
EF: Bingham County
04t01t2015
EF: Bingham
04t01t20't5
EF: lD Science &
041o112015
EF: ENA South
04t01t2015
ldaho Falls Blanket
04t01t2015
Newbuild design
04t01t2015
2015 Single Home
04101t2015
Cable Replacement
04t01t2015
8,226 MC200AHY
5,733 MC200AHY
1,473 MC2OOAHY
4,185 MC200AHY
4,651 MC200AHY
3,942 MC200AHY
2,330 MC200AHY
3,840 MC200AHY
53,537 MC2004HY
331 MC2OOAHY
5.967 MC200AHY
28,919 MC200AHY
04t01t2015
04t01t2015
04t01t2015
0410112015
041o1t2015
04t01t2015
04to1t2015
04to1t2015
04101t2015
04101t2015
04t01t2015
0410112015
8,226
5,733
1,473
4,185
4,651
3,942
2,330
3,840
53,537
331
5,967
0
Subtotal: IDAHO FALLS
(s8)
System Name: LEWISTON
099090
099091
099094
099095
099099
0991 00
INV REC
04101120't5
CONTROLLABLE
04t01t2015
Lewiston GIS Llght
041o112015
HAHN'S BUILD
04lo1l20'15
Blanket Business
04t0112015
SMALL
$351,468
(2,s6s) MC200AHY
(22,7041 MC290AHY
1,860 MC200AHY
2,811 MC2OOAHY
8,383 MC20OAHY
o41o112015
04to112015
04t01t20',t5
04t0112015
041o1t2015
(2,565)
(22,7O41
0
2,811
8,383
Page: 4 Printed: 5/5/20 1 6
Asset lD Acquisition Oate Acquisition Cost Depr Meth/Conv Placed ln Service Book Cost
099 1 01
5,492 MC2OOAHY o4t01t2015 5,4920410112015
DROPS NEW
Acquisition Date
0
$249,982
Cable One lnc
Asset Acquisition
Federal Tax
For the Period January
1,2015 to June 30,
2015
Asset lO Acquisition Date
04t0112015
CONDUIT NEW
0410112015
ALLMON OR
04101t2015
Acquisition Cost Depr Meth/Conv
5,927 MC200AHY
4,970 MC200AHY
28,880 MC200AHY
Placed ln Service Book Cost
0410112015 5,927
0410112015 4,970
04t01t2015 28,880
0991 02
0991 03
0991 08
0991 09
0991 12
subtotar: LEwlsToN (13)
System,Vame.'
098606
098607
09861 1
098614
09861 5
098617
0410112015
SOUTH PORT TO
04101120't5
UTILIZATION
0410112015
lnventory
04t01t2015
CONTROLLABLE
0410112015
EF: Affinity LLC
04101t2015
2014 Commercial
04t0112015
Blanket Business
04t0112015
2014 Short
04t01t2015
7,500 MC20OAHY
21,036 MC200AHY
32,128 MC200AHY
s93,7'r 8
(232) MC200AHY
(32,997) MC200AHY
5,383 MC200AHY
8,659 MC200AHY
18,686 MC200AHY
16,077 MC200AHY
04101t2015
04lo1l20',t5
0410112015
0
0
32,128
04t0112015
04to1t2015
04t0112015
04t01t2015
041o112015
04t01t2015
$63,323
(232t
(32,997)
5,383
8,669
18,686
16,077
098627
098630
098633
Pocatello Blanket
o41o1t2015
201 5 Short
041011201s
'1,855 MC200AHY
28,823 MC200AHY
04t01t2015
04t0112015
Subtotal: POCATELLO
System Name: TWIN
FALLS
098687
$46.264
(3,780) MC200AHY
(20) MC200AHY
3,495 MC200AHY
2,384 MC200AHY
1,480 MC200AHY
1,691 MC200AHY
1,977 MC2OOAHY
INV REC
04t01t2015
CONTROLLABLE
0410112015
SHOSHONE
0410'v201s
CANYON PARK
04101t2015
MORNING SUN 7-B
04101t2015
Canyon Trails 6
0410'12015
SET. RID 2 PH 6,
041011201s
EF: Gannett Co.
041o112015
SINGLE
098689
098692
098693
098694
098695
098696
04t01t2015
04t01t2015
o41o1t2015
041o112015
04lo'112015
04101t20',t5
04t01t2015
(3,780)
(20)
3,495
23A4
1,480
1,691
1,977
098700
098703
7,243 MC200AHY 041o112015 7.243
o
1 ,855
28,823
s46,264
Cable One lnc
Asset Acquisition
Federal Tax
For the Period January
1, 2015 to June 30,
201 5
Asset lD Acquisition Date Acquisition Cost Depr Meth/Conv Placed ln Service BookCost
Page: 5 Printed:5/5/2016
Acquisition Depr Meth/Conv Placed ln Service Book Cosl
098704
098712
09871 3
09871 5
098716
098717
098719
098721
o4to1t20',t5
Twin Falls - Boise
0410112015
NEWBUILD DESIGN
04t01t2015
KIIUBERLY
041011201s
Set Rg 2 Ph 6, Pkwd
0410112015
SETTLERS RIDGE 2
04101t2015
STONEY RIDGE 2
04101t2015
CABLE
04t0112015
Utilization and
04t01t2015
2,715 MC2OOAHY
.I43 MC2OOAHY
3,450 MC2OOAHY
3,499 MC200AHY
6,754 MC200AHY
155 MC2OOAHY
5,509 MC200AHY
5,915 MC200AHY
17,818 MC200AHY
04t0'v2015
04101t2015
04t01t2015
041011201s
04t0112015
04to1120't5
04t01t2015
04101t2015
04t01t2015
2,715
143
3,450
3,499
6,754
155
5,509
0
17,818
09872s
098726
098728
098729
098731
098732
SMB: Excel
04t0112015
SMB: 2328-2332
0410112015
SMB: Lithia Chrysler
o4t01120',t5
Twin Falls Blanket
0410'tl201s
SINGLE HOME
04t01t2015
CONDUIT ONLY
04101t2015
8,793 MC200AHY
5,597 MC200AHY
2,037 MC200AHY
13,303 MC200AHY
2,532 MC2OOAHY
21,178 MC200AHY
04t0112015
04101t2015
04101t2015
04101t2015
o4to112015
04t0112015
8,793
5,597
2,037
1 3,303
2,532
21,178
o4taltzo1' o
098736 Battery upgrade for
04to112015 12,996 MC200AHY 04to'12015 0
Subtotal: TWIN FALLS
System Namer t4lEsf
$1 08,052
VALLEY
098422
098423
098425
098428
098429
098430
INV REC
o41o112015
CONTROLLABLE
04101t2015
EF-Ontario-
04l0'v2015
West Valley
0410112015
West Valley - Ada
04t01t2015
Ada - Meridian
(8,295) MC200AHY
(96,578) MC200AHY
3,090 MC2OOAHY
1,095 MC2OOAHY
9,380 MC200AHY
(8,295)
(96,578)
3,090
1 ,095
9,380
04101t2015
04t01t2015
04lo'U2015
04t01t2015
04lo1l20'15
Asset lD
s1 26,861
Cable One lnc
Asset Acquisition
Federal Tax
For the Period January
1, 2015 to June 30,
201s
Placed ln Servico
041o1t2015
0410112015
04t01t?015
04101t2015
04t0112015
04t01t2015
Book
098432
098436
098438
098443
098444
04t0112015
Capacity West Valley
04to1t2015
West Valley
0410112015
SPEC BUILD.
0410112015
West Valley Oesign
0410112015
West Valley Joint
04101t2015
29,888 MC200AHY
94,223 MC200AHY
36,643 MC200AHY
3,349 MC2OOAHY
33,320 MC200AHY
49,768 MC200AHY
0
94,223
36,643
3,349
33,320
49,768
Page: 6 Printed: 5/5/201 6
D6pr Placed ln Service Book Cost
098445
098447
098448
098449
098451
098452
098453
098454
098455
098456
098458
098459
098460
098461
098462
098463
098464
098465
098466
098467
098469
West Valley Single
0410112015
West Valley
04101t2015
Bridgetower Heights
04t01t2015
Lakemoor 4 and
04t0112015
Ashbury Sub &
04t0112015
Bridge Tower Est.
04t0112015
Falls-Heron Village
0410112015
Woodburn West
0410112015
Edgewood
04101t2015
Spunrving Rim
04t0112015
Ada Subdivisions
04t01t2015
Paramount 24
04lo1l20't5
Tradewinds Sub 2
04to112015
Spurwing Challenge
04t0112015
Paramount 26
04to112015
Paramount 25
04lo'12015
Cumberland 2
041o112015
Silver Trail 1
o41o1t2015
Spurwing Orchard 3
0410112015
Crimson Maple
04t0112015
Arbor Ridge 2
4,015 MC2OOAHY
73,459 MC200AHY
4,214 MC200AHY
2,486 MC2004HY
2,313 MC200AHY
23,377 MC200AHY
25,269 MC200AHY
10.232 MC200AHY
1,050 MC2OOAHY
790 MC2OOAHY
29,926 MC200AHY
8,892 MC200AHY
1,003 MC2ooAHY
10,916 MC200AHY
1,949 MC200AHY
1,061 MC200AHY
2,339 MC200AHY
5,088 I\rC200AHY
13,648 MC200AHY
5,140 MC200AHY
04t01t2015
04t0112015
0410112015
0410112015
04101t2015
04t0112015
04101t2015
04101t2015
04t01t2015
04t01t2015
0410112015
04t01t2015
04t01t2015
04to'12015
04to1l?015
0410112015
04t01t2015
04t01t2015
04101t2015
04t01t2015
4,015
73,459
4,214
2,486
2,313
23,377
25,269
10,232
1.050
790
29,926
8,892
1,003
10,916
1,949
1,061
2,339
5,088
13,648
5,140
Asset lD Acquisition Date
Asset lD
Cable One lnc
Asset Acquisition
Federal Tax
For the Period January
1, 2015 to June 30,
20't5
Asset lO Acquisition Date
04to',U2015
Linder Springs
Acquisition Cost Oepr Meth/Conv
5,852 MC2OOAHY
25,298 MC200AHY
9,316 MC200AHY
18,9s7 MC200AHY
6,726 MC2OOAHY
19,447 MC200AHY
17.248 MC200AHY
6,809 MC200AHY
12,779 MC200AHY
9,764 MC2OOAHY
Book Cost
098471
098473
098475
098477
098480
098481
098483
098486
098488
098490
04101t2015
Spring Mountain
04l01t?015
McLinder Apartments
0410112015
The Village at Cold
04t0112015
Ashbury Sub 2
0410112015
Hunte/s Point and
04101t2015
Colt Place Sub 3
0410112015
Carriage Hills North
o41o112015
Mace River Ranch
o410112015
Bellaterra Sub 2
041o112015
041o112015
0410112015
04t0112015
04t0112015
04t01t2015
04t01t2015
04t01t2015
04t01t2015
04t01t2015
5,852
25,298
9,316
'18,957
6,726
19,447
17,248
6,809
12,779
9,764
Page: 7 Prinled: 5/5/20'16
Asset lO AcquisitionDate AcquisitionCost DeprMeth/Conv Placed ln Service Book cost
098492
098494
098496
098499
098502
098504
098506
098508
09851 0
098512
098514
098523
098524
098525
098526
04t01t2015
Reynard Sub 3
0410112015
Casa Bella Sub 1
04t0112015
Brookdale Estates
04101t2015
Southern Highlands
04t01t2015
Davinci Park Sub 1
04t01t2015
JRW Apartments
0410112015
Paramount Sub 27
04t01t2015
Messina Meadows
o41o1t2015
Reynard Sub 4
04101t2015
West Highland Hills
0410112015
Starcreek Sub I
04t0112015
West Valley - Bad
041o112015
West Valley - Bad
04t0112015
West Valley - Bad
04t0'12015
West Valley - Bad
04t0112015
21,104 MC200AHY
8,660 MC200AHY
5,996 MC200AHY
21,783 MC200AHY
23,18s MC200AHY
5,077 MC200AHY
9,508 MC200AHY
1 1,578 MC200AHY
20,178 MC20oAHY
15,882 MC200AHY
7,717 MC200AHY
8,747 MC200AHY
2,472 MC200AHY
4,064 MC20OAHY
3,757 MC200AHY
9,554 MC200AHY
o4t01t2015
04t01t2015
041o112015
0410112015
04t0112015
04101t2015
041o112015
04t01t2015
o41o112015
041o112015
041o112015
041o112015
041o112015
0410112015
04to1t2015
0410112015
21,104
8,660
5,996
21,783
23,1 85
5,O77
9,508
1 1,578
20,'t78
15,882
7,717
8,747
0
0
0
Gable One lnc
Asset Acquisation
Federal Tax
For the Period January
1, 2015 to June 30,
2015
Asset lD
098527
098528
098529
098530
098531
098542
098544
098545
098546
098548
098549
Acquisition Date Acquisition Cost Depr Meth/Conv Placed ln Service Book Cost
West Valley - Bad
04t0112015
West Valley - Bad
0410'112015
West Valley - Bad
04t01t2015
Bad Cable
04101t2015
BAD CABLE
04101t2015
Ada-Star-Star
04101t?015
Canyon - Nampa
04101t?015
Canyon - Happy
04t01t2015
Canyon - Nampa
0410112015
Canyon-Caldwell-
04t01t2015
Ada-Meridian-Ten
0410112015
'10,921 MC200AHY
8,227 MC200AHY
19,798 MC200AHY
30,191 MC200AHY
14,035 MC200AHY
3,803 MC200AHY
28,858 MC200AHY
25,859 MC200AHY
4,931 MC2OOAHY
4,899 MC200AHY
28,644 MC200AHY
04t0112015
04t0112015
0410112015
04t01t2015
0410112015
04101t2015
04101120't5
04101t2015
04t01t2015
041o112015
04t01t2015
0
0
0
0
0
3,803
0
0
0
0
0
098552
098554
098557
EF: Country lnn &
04101t2015
EF: Keller Williams
o410112015
EF: Enterprise Fiber
0410112015
9,519 MC200AHY
6,395 MC200AHY
1,101 MC200AHY
041o112015
04t0112015
04t0112015
9,519
6,395
1,101
Page: I Printed: 5/5/2016
Asset lD Acquisition Date Acquisition Cost Depr Meth/Conv Book Cost
098559
098560
098561
098562
098564
098565
098566
098569
0s8572
098574
098576
SMB: Donald Larson
04t0112015
SMB: Mirage
04t01t2015
SMB: Treasure
04t0112015
West Valley Blanket
04101t2015
West Valley Oesign
041011?o15
West Valley Joint
04t0112015
West Valley Single
04t0112015
West Valley
0410112015
Greyhawk Sub 3
04t0112015
SandsPointe6&8A
041011201s
Three Corners sub 2
6,298 MC200AHY
4,334 MC200AHY
2,460 MC200AHY
31,665 MC200AHY
29,000 MC200AHY
12s,003 MC200AHY
2,971 MC2OOAHY
69,770 MC200AHY
3,182 MC2OOAHY
7,336 MC2OOAHY
04t01t2015
04t01t2015
04t01t2015
04t01t2015
04to112015
04lo'112015
0410112015
o4lo1l20'15
04to112015
04lo1l20't5
6,298
4,334
2,460
31,665
29,000
1 25,003
2,971
69,770
3,182
7,336
Cable One lnc
Asset Acquisition
Federal Tax
For the Period January
1,2015 to June 30,
2015
Asset lD
098578
098580
098582
098583
098584
098586
098588
098590
Acquisition Oate
0410112015
MSSB Storage
04t0112015
Renovare Sub 1
04t0112015
Sienna Hills Sub 3
04101t2015
Haclenda Sub 4
0410112015
Lakemoor Sub 5
0410112015
Bad Cables
0410112015
BAD CABLE 2/25115
o4lo'12015
Bad Cable 4/8/2015
0410112015
Acquisition Cost Depr Meth/Conv
7,586 MC200AHY
3,804 MC2OOAHY
8,606 MC200AHY
4,758 MC200AHY
9,674 MC200AHY
13,859 MC200AHY
11,825 MC200AHY
23,105 MC200AHY
10,753 MC200AHY
Placed ln Service
0410112015
0410112015
04101t2015
04t01t2015
0410112015
04t01t2015
041o112015
o4lo1120'15
0410112015
Book Cost
7,586
3,804
8,606
4,758
9,674
13,859
0
0
U
098596
098601
Subtotal: WEST VALLEY
(96)
Subtotal: 101640 (214)
Asset Type: 1O1 642
System Namei BOISE
099936
099949
Subtolal: BOISE (2)
System Name: IDAHO
FALLS
098877
VECIMA FOR
04t01t2015
Ada-Boise-Silver
04101t2015
Ada, Boise, Dallas
04t0112015
Pacificorp Violations
04l0'12015
48,41 5 MC200AHY
$1 ,31 6,088
$2,1 08,1 31
483 MC200AHY
241 MCzOOAHY
$724
2.987 l\ilC200AHY
04t01t2015 48,415
098599
$'1,68s,660
041o112015
o4t01t2015
483
241
$724
04to112015 0
Page: 9 Printed: 5/5/201 6
Asset lD Acquisition Date Acquisition Cost Depr Meth/Conv Placed ln Service Book Cost
098879
098883
098890
098904
098909
Bonneville-ldaho
04101t20't5
Redundant route lF
0410112015
EF: Golden Valley
0410112015
Bristol Heights #5
o410112015
Bonneville-ldaho
04t0112015
458 MC20OAHY
3,396 MC200AHY
1,648 MC2OOAHY
449 MC2OOAHY
587 MC2OOAHY
04101t2015
04101t2015
04t01t2015
o4to'v2015
04t0112015
458
3,396
1,648
449
587
Cable One lnc
Asset Acquisition
Federal Tax
For the Period January
1, 2015 to June 30,
2015
Asset lD
09891 4
0989'19
Acquisition Date Acquisition Cost Depr Meth/Conv Placed ln Service Book Cost
0410112015
0410112015
Bonneville-Bonneville.
0410112015
VECIMA FOR ALL
0410112015
972 MC200AHY
1,354 MC200AHY
972
1,354
098926
098930
098933
098936
098941
Subtotal: IDAHO FALLS
(14)
Sysfem Name: LEWISTON
0991 'r 0
Subtotat: LEWISTON (1)
System Name: TWIN
098701
098714
Subtotal: TWN FALLS (2)
System Name: WEST
098433
098497
098500
098547
098550
098553
098555
098570
098589
098591
Subtotal: WEST VALLEY
Subtotal: 101642 (29)
EF: Eagle Eye
041011201s
EF: Shelley SD60
0410112015
EF: Bingham Co-Op
0410112015
EF: Bingham County
0410112015
EF: lD Science &
04to112015
SOUTH PORT TO
o4lo'12015
EF: Gannett Co.
04t01t2015
KIMBERLY
04to1t2015
Capacity West Valley
041o1t2015
Brookdale Estates
04t01t2015
Southern Highlands
0410'120't5
Canyon - Nampa
04t01t2015
Ada-Meridian-Ten
04t0112015
EF: Country lnn &
04t01t2015
EF: KellerWilliams
04to112015
West Valley
04t01t2015
BAD CABLE 2/25115
04t01t2015
Bad Cable 4/8/2015
04t01t2015
742 MC2OOAHY
264 MC2OOAHY
1,329 MC200AHY
976 MC200AHY
4,729 MC200AHY
$19,890
1,623 MC200AHY
$1,623
'1.777 MC200AHY
241 MC200AHY
$2,018
409 MC200AHY
1,213 MC200AHY
535 MC2OOAHY
23 MC2OOAHY
1,901 MC200AHY
736 MC2OOAHY
356 MC200AHY
19,641 MC200AHY
33 MC2OOAHY
23 MC2OOAHY
$24.871
04t01t2015
0410112015
0410112015
0410112015
041o112015
04t0112015
742
264
1,329
976
4,729
$ 16,903
0
04t01t2015
04t01t2015
$0
1 ,777
241
0410112015
04t01t2015
04t0112015
04101t2015
0410112015
0410112015
041o112015
04101t2015
04101t2015
04t01t2015
$2,018
409
1,213
535
0
0
736
356
19,641
0
0
$22,890
$49, I 26 $42,535
Cable One, lnc.
EIN:13-3060083 Exhibit B-1
Application for order confirminq qualified broadband equipment
Period: 1.1.15 - 6.30.'15
Drop Spending: A standard industry practice is to estimate the % of the cost to the houso to be 60%; current engineering suggests
the outside cost to be closer to 80% since most homes are pre-wired. For a conservativo approach, Cable One is using 60% for drop
material and drop labor. Slnce most in-house labor on Multi Dwellings is interior, 0% is estimatod for the Broadband Credit.
Contract drop labor (single and multi) is for burying the drops and is 100% qualified since lt occurs prior to the demarcation point.
Drop labor overhead is deemed 0% for Broadband Credit.
Drop Spending ldaho
Systems
Total Spendinq Percentaqe oftotal
Spendinq in ldaho
Qualifvino
Percentaqe
Qualifoino
Amount
Twin Falls System
1 01 750
101754
1 01 755
1 01 758
258
Drop Material - Non Project
Labor - Drop - Non Project
Labor-Drop-Project
Labor-Drop-Overhead
52,959
41,086
1,440
1,970
100Yo
lOOo/o
IOOYo
1OlYo
60%
60%
60%
0o/o
31,775
24,651
864
0
97,455
Lewiston System
1 01 750
't01754
1 01 755
1 01 758
259
Drop Material - Non Project
Labor - Drop - Non Project
Labor-Drop-Project
Labor-Drop-Overhead
33,785
78
0
39
6SYo
6SYo
6SYo
6SYo
600/o
60%
600/o
Oo/o
13,176
30
0
0
33,902
Pocatello System 260
't 01750
10't7s4
1 01 758
Drop Material - Non Project
Labor - Drop - Non Project
Labor-Drop-Overhead
44,765
7,671
2,303
1000k
1000k
lOOo/o
600/o
60Yo
0%
26,859
4,602
0
ldaho Falls System
1 01 750
10't754
1 01 755
101758
267
Drop Material - Non Project
Labor - Drop - Non Project
Labor-Drop-Project
Labor-Drop-Overhead
66,733
10,863
9,447
5,432
100Yo
100%o
100%
100Yo
60%
600/o
600/o
Oo/o
40,040
6,518
5,668
0
92,475
Boise System
1 01 7s0
101754
101755
1 01 758
268
Drop Material - Non Project
Labor - Drop - Non Project
Labor-Drop-Project
Labor-Drop-Overhead
180,390
35s,324
0
22,433
IOOYo
IOOYo
100o/o
1lOYo
600h
600/o
600/o
0o/o
108,234
213,194
0
0
558,147
West Valley System
1 01 750
't01754
1 01 755
1 01 7s8
269
Drop Material - Non Project
Labor - Drop - Non Project
Labor-Drop-Project
Labor-Drop-Overhead
210,462
980,793
0
95,630
950/
9SYo
95%
9SYo
6OYo
60%
60%
Oo/o
1 19,963
559,052
0
0
1,286,885
2,123,602 1,154,628
3%
34,639
Q:\Tax Department\Tax Returns\Federal and State Tax Files\2015\State\ldaho\Broadband Credit 2015 Requested Files\Resubmit in
2017\Schedule B - 2015 ldaho Broadband Credit Backup for Schedule 68 L-L-15 to 7-1-15
54,738
Cable One, Inc.
2015 ldaho Broadband Credit Backup for schedule 68
Period: 7.1.15 -12.31.15 Creation Date: 5.5.16
102,162218,057 61,104 59,649 200,255 1,096,201 1,770,140
5,27012,565 893 8,880 119,512 33,833
$ 107,433
Plant, Distribution and Head-end Equipment
Drop Spending Equipment
Total
$
$ 145,531
Broadband equipment acquired and sent to PUC for approval arsd$r $
Credit earned 145,531
100%
107,433
38,099
Acouisition Cost Credit
3o/a
!01640
1016/,2
Cablo One lnc
Asset Acquisition
Federal Tax
Forthe Psriod July 1, 2015
to December 31, 2015
A$ot Typ: 101640
Sys,em Nami 8O,SE
103080
1 030E1
1030E3
103085
103087
103089
r03091
103092
103093
1 03094
103095
103096
103097
103098
INV REC
10/01/2015
CONTROLLABLE
10/01t2015
Boise Level 3
10t01t2015
DIGITAL HEAD END
10t01t2015
EF: Syringa Gowen
10t01t2015
Boise System
10t01t2015
SMBiVillage
10t01t2015
Boise CMTS
10/01/2015
Design &
't0/01/2015
Ada-Garden City-
'10t01t2015
Ada-Boise-MuIiple
10101t2015
Ada-Boise-East
10t01t2015
Ada-Boise-Silver
't0t01t2015
Ada-goise-Asheville
10to112015
(5,737) MC200AHY
(1,1,09'l) MC200AHY
425.202 MC200AHY
't,831 MC200AHY
2,970 |\4C200AHY
1,848 MC200AHY
't,|,409 t\4c200AHY
19.190 MC200AHY
580 MC200AHY
4 ,721 MC200AHY
3.214 MC200AHY
120 MC200AHY
,20 MC2OOAHY
9.393 MC2ooAHY
10t0112015
10t01D015
10to112015
1010112015
1010'120i5
1010't2015
't010'12015
'10t01t2015
't0t01t2015
1oto,2015
10t01t2015
't0/0't/20't5
10to'v2015
10lo't2015
(s,737)
(14,091)
425,202
1.831
2,970
1.848
1 1,409
19,190
580
4.721
3,211
120
120
9,393
Page:3 Pnnled:8/4/2016
't03099
103100
103101
103 t02
103103
1 031 04
't03105
103106
103107
103109
1031 't 0
1031 1 ,|
103112
1031 13
1031 15
1031 16
10311?
103't 18
103't't9
103120
Ada-Boise-Winters
10t01t2015
Ada-Devonshire 6
10t0112015
Ada-South Park
10/01/2015
Ada-Boise-Sunny
10t01t2015
Ada-Boise"The
10to1t2015
Ada, Boise,
10t01/2015
Ada, Eoise Muliiple
10t01t2015
Ada, Boise.
10t01t2015
Ada, Boise, Barber
10to1t2015
Ada, Boise, Aralar
10to1t2015
Ada, Boise, Pepper
10t01t2015
Ada. Boise,
10tolt2015
Ada, Boise, Painled
10t01t2015
Ada, Boise, Privada
10to1t2015
Ada, Boise, Lucky
10to1/2015
Ada, Boise, Multiple
10t01t2015
Ada, Boise, River
10t01t2015
Ada, Ethridge Square
10/01t2015
Ada. Charter Point
10to1t2015
Ada, Boise, River
2,976 MC200AHY
376 MC200AHY
3,972 MC200AHY
13,'178 l\,lC2ooAHY
240 MC200AHY
8,375 MC200AHY
4,335 MC2OOAHY
544 MC200AHY
6.551 MC200AHY
5,033 MC200AHY
15,731 MC2ooAHY
6,392 MC200AHY
22,467 MC200A|1\
6,340 MC2OOAHY
3,927 MC200AHY
7,129 MC200AHY
7,248 MC200AHY
5,838 MC200AHY
5,271 MC200AHY
10t01t2015
10to1t2015
10t01t2015
10t01t2015
1010112015
10tolt2015
1010112015
10t0112015
1010112015
1010112015
10t01t2015
10t01t2015
10t01t2015
10t01t2015
10/01/2015
10t01t2015
10t01t2015
10t01t2015
10101t2015
2,976
376
3,972
1 3,1 78
240
8,375
4.335
544
6.551
5,033
15.731
6.392
22.467
6,340
3,927
7,129
7,248
5,838
5.271
Asset lD Acquisition Oale Acquisition Cosl Depr Melh/conv
Asset lO Acquisition Date Acquisition Cost oepr Melhrconv
Cable One lnc
Asset Acquisition
Federal Tax
For the Period July l, 2015
to December 3't, 2015
Asset lD Acquisition Date Acqui3ition Cost
't0,735 MC200AHY
1.073 MC200AHY
7,478 MC200AHY
11.119 MC200AHY
8,790 MC200AHY
14,767 MC2ooAHY
4,029 MC200AHY
Depr Meth/Conv Placed ln Setuice
10t01t2015
10/01t2015
10/01t2015
10t01t2015
10t01t2015
10t01t2015
10to1t2015
Book Cost
10,735
1,073
7.478
11,119
8,790
14,767
4,029
103121
103122
1 031 23
103124
1 031 26
103130
10to1t20't5
Ada, Bois9. Oallas
10t01t2015
Ada, Boise, Hope
1oto1t2o15
Ada-Hazelwood
10t01t2015
Ada, Garden City,
10t01t2015
Ada-Boise-Barber
10t0112015
VECIMA FOR ALL
10t0112015
103134
103137
103138
103139
EF: ENA Bishop
10to1t2015
SMB: Taylor Brolhers
10t01t2015
SMB 1655 W,
1 0/01 i201 5
SMB: Broadway Ave
21,454 MC2ooAHY
1,01 1 MC200AHY
2,608 MC200AHY
10t01t2015
10t0112015
10t0112015
21.454
't.01'l
2.608
Page:4 Printed:8/4/2016
Asset lO Acquilition Date Acquisition Cost Depr Meth/Conv Book Cost
103140
1 031 44
103146
103149
103152
103153
103154
103155
'103156
103157
103158
103159
103161
103162
103't 63
103164
103165
1 03166
I 03167
103168
1 03169
103170
103171
10to1 t2015
EFr lnvoha Dele
10t01t2015
Boise Blanket
10t01t2015
Boise-Nampa ALU
10to1 t2015
Boise ring upgrade
10t01t2015
Zayo- BoiseHE
10t01t2015
Oesign &
10t01t2015
Ada.Boise
10t01t2015
Ada, Boise, District
10t0112015
Ada, Boise,
10t0112015
Ada, Boise Caden
10t0112015
Ada, Boise,
1010112015
Ada, Bois6, Antle.
1010112015
Ada, Boise, Multiple
10t01t2015
Ada, Boise, East
1010112015
Ada, Boise , Dallas
10t01t2015
Ada, Boise, South
10t01120't5
Ada, Boise ,Dallas
't0t01t2015
Ada, Boise, Boulder
10t0112015
Ada. Boise Dallas
10/01/20't 5
Ada. Hazelwood
10101t2015
Ada. Dashwood
10/0'l /2015
ADA BOISE
1010112015
Ada, Boise , Belmar
1010112015
7,029 MC200AHY
6,531 MC200AHY
59.601 MC200AHY
1,270 MC2ooAHY
2,889 MC200AHY
32.816 MC200AHY
29.813 MC200AHY
6,356 MC200AHY
5,204 MC200AHY
12,671 MC200AHY
10,982 MC200AHY
13,881 MC200AHY
10,319 MC200AHY
1 1,314 MC200AHY
14,426 MC2ooAHY
16,490 MC200AHY
21,870 MC200AHY
5,658 MC200AHY
12,236 MC200AHY
9,434 MC200AHY
13,646 MC200AHY
12.550 MC200AHY
4,950 MC200AHY
8,898 MC200AHY
10101120't5
10/01/20'r5
1010112015
10/0'r/2015
1010112015
10101t2015
1010112015
10t01t2015
10t01t2015
10to1t2015
10t01t2015
10t01t2015
10to1t2015
10/01t2015
1 0/01/201 5
10t01t2015
10/01/2015
10t01t2015
10t01t2015
10/01/2015
10to1t2015
't0t01t2015
10t0112015
10t01t2015
7,O29
6,531
59.601
1,270
2,889
32,816
29,813
6,356
5.204
12.671
10,982
13,881
'r0,319
1 1,314
'11,126
16,490
21.470
5,658
9,434
13,646
12,550
4,950
8,898
0
Cable One lnc
Asset Acquisition
Federal Tax
For the Period July 1, 2015
to Oecember 3'1, 2015
Asset lD Acquisition Date Acquisition Cost Oepr Meth/Conv Placed ln Seruice Book Cost
103172
1 031 73
1031 76
103179
1 031 82
1 031 85
Ada. Hazelwood
10101t2015
New Extension
't0t01t2015
Headend / OTN
10to1t20'15
Head9nd Equipment
10t01t20't5
Simulsat Eaflh
10t01t2015
Node splits
10t01t2015
19,1 MC200AHY
1.912 MC200AHY
10,291 MC200AHY
10,314 MC200AHY
3,774 MC200AHY
1,906 MC200AHY
10to1t2015
10t01t2015
10to1t2015
10to1t2015
10t01t2015
10to1t2015
.t 94
1,912
10,291
10.314
3.774
1,906
Page: 5 Prinled:8/4/2016
Asset lD Acquisition Date Acquisitlon Cost Oepr Meth/Conv Placed ln Seruice Book Cost
DigitalADU
10t01t2015 10,756 t\rC2ooAHY 10t01t2015 10,756
1 031 94
1010112015 45,809 MC200AHY 10to1/2015 0
103199
103200
Subtotal: BOISE(84)
Syslem Nafre: IDAHO
10275A
102760
ACHD - Five Mile I
'tolo'|/2o't5
ACHD, HILL RD &
10t0112015
5.045 MC200AHY 10t01t2015
10t01t2015
0
5,607
$1 .096201
MC2OOAHY 0
$1.039,739
INV REC
lolo'tDo15
CONTROLLABLE
10t01t20't5
(10,918) MC200AHY
(20,424) MC200AHY
10t01t2015
10t01t2015
(10,918)
102765
102767
102768
102769
102770
102772
Bnslol Heights #5
10t01t2015
Bingham-Bingham-
10to'12015
Bonneville-Bonneville
10/01/2015
Bonneville-Bonneville
10to1t2015
Bonnevilleidaho
10t01t2015
Bonneville-Bonneville
10to1t2015
1,151 MC200AHY
3,680 MC200AHY
,r,780 MC200AHY
917 MC200AHY
3,113 MC200AHY
8,792 MC200AHY
10t01t2015
10t01t2015
10t01t2015
'l0to1t2o15
1 0/01 /201 5
'10t01t2015
1,151
3.660
4.780
917
3,113
8,792
10101/2015
EF: Bingham
10t01t2015
EF: lO Science &
101o112015
EF: Vision WiFi
10t0112015
EF: ENA South
10t0112015
EF: ENA Sugar-
102782
102784
102786
102790
102793
1,060 MC200AHY
327 MC2ooAHY
163 MC200AHY
3,824 MC200AHY
4,669 MC200AHY
10/o1t2015
10/01t2015
10to1t2015
10t01t2015
10/o1t2015
1,060
3,421
4,669
Cable One lnc
Asset Acquisition
Federal Tax
Forthe Period July 1, 2015
to December 31, 2015
Asset lD Acquisition Date
10t01t2015
EFr Syringa Blackfool
10t01t2015
EF: Expressions
10t01t2015
Syringa- lUpper
Acquisition Cost
12.625 MC200AHY
't5.809 MC200AHY
1,350 MC200AHY
Oepr Meth/Conv Placed ln Seryice
10t01/2015
10/01t2015
10to1t2015
Book Coat
'12,625
15,809
1,360
102797
102800
102402
Page:6 Printed:8/4/2016
Asset lD Acqulsition Oate Acquisition cost Depr Meth/Conv Placed ln Seruice Book Cost
102E04
102805
102806
102407
102E08
102812
't02813
102815
'r02616
102817
't02Et8
102820
't02821
r02825
10t01/20',t5
SMB: Yellowstone
10t01t2015
Thresher Wheal -
10t0t2015
Aaron Tumer
10t01t2015
Landmark Cir
10t01t2015
ldaho Falls Blanket
10/01/2015
Bingham Courlhouse
10t01t2015
Ednetics Firth High
10t01t2015
ENA -Sugar Salem
10t01 t20'15
ENA - South
10t01t2015
Newbuild design
10/01/2015
2015 Single Home
10t01t2015
BONNEVILLE-
10t01t2015
BONNEVILLE-
10t01t2015
AMPS 80 lnstallation
10to1t2015
INV REC
10t01t2015
CONTROLLABLE
10t01t2015
Lewiston GIS Llght
10to1t2015
EFi Sprint Lewiston
10to1t2015
EF: Noel
10to1t2015
Noel ' Clearview Eye
1ot0't2015
EF: The Computer
10t01t2015
SMB: Blue Ribbon
'10101t2015
Lewiston Blanket
10101t2015
SMALL
10101t2015
DROPS NEW
10to1t2015
CONDUIT NEW
10to1t2015
1,052 MC200AHY
14.211 MC200AHY
6.775 MC200AHY
10.8i14 MC200AHY
7.998 MC200AHY
46,997 MC200AHY
2.067 MC200AHY
783 MC200AHY
783 MC200AHY
1,91/r MC200AHY
't0,199 MC200AHY
25,704 MC200AHY
't5.624 MC200AHY
12,846 MC200AHY
11,s32 MC200AHY
10t01t2015
10t01t2015
10t01t2015
10t01t2015
10t01/2015
10/01/2015
10t01t2015
10t01t2015
10t01t2015
10t01t2015
10t01t2015
10t01t2015
1010112015
10t01/2015
10to1/2015
1010'12015
10t0112015
1ot0'l2o15
10101t2015
10t01t2015
10/01/2015
10to1t2015
10t01t2015
10t01t2015
't0to1t2015
't0t01t2015
10t01D015
1.052
14.211
6,775
10,844
7,998
46,997
2.067
783
783
1,914
10,199
2s,704
15.624
12.446
1 1,532
subtotal: IDAHo FALLS (38)
System l!ile:
103327
103328
103330
103334
103337
103339
103342
103344
103345
103346
'| 03347
't 03348
$200,255
(2,380) rlrc2ooAHY
(19,896) MC200AHY
1,860 MC200AHY
18,738 MC200AHY
2,122 MC200AHY
1,288 MC2ooAHY
2,052 MC2ooAHY
5,042 MC200AHY
14.966 MC200AHY
14.253 MC200AHY
14,979 MC200AHY
2,478 MC200AHY
(2,380)
(19,896)
0
18,738
2.122
1,244
2,O52
5.042
1 4,966
14,253
14,979
2.478
Page:7 Printed:8/4/2016
$200.255
Cable One lnc
Asset Acquisition
Federal Tax
For the Period July 1, 20'15
to December 31, 2015
Asset lD Acquisition Date Acquisilion Cost Depr Meth/Conv Placed ln Seflice Book Cost
Asset lO Acquisition Date Acquisition Cost Depr Methrconv Placed ln Seryice Book Cost
103350 AERIAL EUILD
10t01t2015 3.720 MC200AHY 1010'12015 3,720
10/o1t2015 1.883 |\4C200AHY
$61 J04
't0t01t2015 1,883
$59244Subtotal: LEWISTON ( 1 5)
System Naael
10462E
104629
104632
104633
1 04636
104638
104640
104642
104648
lnvenlory
10t01t2015
CONTROLLABLE
10t01t2015
2014 Shod Extension
10to1t2015
201 4 Capacity
10t01t2015
EFr Edneiics
10t01t2015
Syranga AT&T
10t0112015
Pocatello Blanket
1010112015
223 MC2OOAHY
(371) MC200AHY
3,120 MC200AHY
1 60 tltc2ooAHY
16,930 MC200AHY
370 MC200AHY
9,136 MC200AHY
16,225 MC200AHY
13,855 MC200AHY
10t01t2015
10/01/201 5
10/01/2015
10i01/201 5
10t01t2015
10/01/2015
10t01t2015
10r01t2015
10t01t2015
223
(371)
3,120
160
16,930
370
9,136
16,225
13,855
10t0112015
2015 Short Exlension
t0/01/20'r5
subtotal: PocATELLo ( 1 0)
System Nane: TWIN
102926 INV REC
10t0112015
CONTROLLABLE
10to1t2015
102927
(3,361) MC200AHY
(3,479) MC200AHY
10101t2015
1010112015
(3,361)
(3,479)
102932
102933
102934
102935
102937
102938
SINGLE
10to',12015
NEWBUILD DESIGN
1010'1t2015
SINGLE HOME
10to'12015
KIMBERLY
10/01/2015
Set Rg 2 Ph 6, Pkwd
10t01t2015
STONEY RIDGE 2
101o1t2015
570 MC200AHY
1,373 MC200AHY
871 MC200AHY
7,048 MC200AHY
1,931 MC200AHY
2,029 MC200AHY
10t01t2015
10/01/2015
10t01t2015
10/01/2015
10t01t2015
'lot01t2o't5
570
1.373
E71
7.048
1,931
2.029
't02941 and
10t01t2015 16 .277 MC200AHY 10to1t2015 16,277
1010112015 31,908 MC200AHY 10t01t2015 31,908
Page:8 Pnnted 8/4/2016
Acqui3ition Date Acquisition Cost Placed ln Sedice Book cost
102948
1 02951
Asset lO
EF: lD School for lhe
10t01t2015
EF: ENATwinFalls
15.339 MC200AHY
Depr Meth/Conv
10/01/2015 15.339
103353
103355
0 Mc2ooAt-tY
$5S64'
0----------6;53;6
Cable One lnc
Asset Acquisition
Federal Tax
For the Period July l, 2015
to December 31, 2015
Asset lD Acquisition Dale AcquiEition Cost
6.954 MC200AHY
20,012 MC200AHY
7,88,1 MC200AHY
8,817 MC200AHY
5.585 MC200AHY
6.6t,| MC200AHY
21.728 MC2goAtaY
922 MC200AHY
4.629 MC200AHY
7.800 MC200AHY
23.457 MC200AHY
5,945 MC200AHY
6,077 MC200AHY
E,838 MC200AHY
12.293 MC200AHY
Oepr Meth/Conv Placed ln Scnice
't0t0112015
10t01t2015
loto'v2015
10101D015
10t0'12015
1ol0'12015
1010112015
't0/0'ti20'r5
10t0112015
10i01/2015
10101t2015
10to1t2015
10101t2015
10101t2015
10101120't5
Book CoEt
6.954
20,012
7,884
8,817
5,5E5
6,611
2't.728
922
4.629
7.800
23,457
5.945
6,O77
8,838
12,293
102955
102958
102959
102960
102961
102962
102964
102966
102967
102968
102969
102970
10297 1
102972
10t01t2015
sMB: Hwy 93 Jerome
10t01t2015
SMB: Lilhia Chrysler
1oto1t2015
SMB: ENPK Paft
10t01t2015
SMB: OS Setuices -
10101t2015
STANLEY
't0t01t2015
Twin Falls Blanket
10t01t2015
ENA School for
10t01t2015
NEWBUILO OESIGN
10t01t2015
SINGLE HOME
10t01t2015
CONNESTOGA /
10t01t2015
GRACE ASSISTED
10t01 t2015
t!!oRNtNGSTOE
10t01t2015
STONERIDGE
10t01t2015
GRANOVIEW
10t01t2015
1 02981 Battery upgrade for
10t01 t2015 0 l\,lC2ooAHY 1010112015
Subtotal: TWIN FALLS (35)
System Name: WEST
103807
103808
103810
103812
103814
103818
103819
103820
103821
103A22
$218,057
INV REC
10t01t2015
CONTROLLAgLE
10t01t2015
Copper Riv6r Basin 3
10t01t2015
Ada - Meridian
10101t20'ts
Capacity West Valley
1oto1t2o15
EF: Albertsons HQ
10101t2015
Wesl Valley
'toto1t2015
W€st Valley Head6nd
10t01t2015
Bridge Tower Est.
10t01t2015
Falls-Heron Village
(4,436) MC200AHY
(43,796) MC200AHY
356 MC200AHY
28.459 MC2ooAHY
15.745 MC200AHY
7,080 MC200AHY
3,5r9 MC200AHY
14.675 MC200AHY
1,013 MC200AHY
1010112015
10to112015
't0101t2015
t0/01/2015
10t01120't5
1010112015
1010'12015
10t0112015
1oto1t2o15
(4.436)
(43,796)
356
0
15,745
7.080
3,519
14,675
1,013
Prinled:8/4/2016
Asset lD Acquasition Date Acquisition cost Oepr MethrConv Placed ln Setuice Book Cost
10t01t2015
10t01t2015
Ada Subdivisions
10to1t2015
Paramount 24
10to1t2015
Arbor Ridge 2
10t0112015
Sunset Rim Sub 1
10t0112015
5
502
635
4.87'l
7.186
103823
103825
103826
103829
103830
10t01t2015
1oto1t2015
10to1t2015
10/01/2015
t0/01/2015
10t01t2015
10/012015
REROUTES /
1UO1n01s .::.E11{q?0&q}Y
$218.057
Page I
5 MC2OOAHY
502 MC200AHY
573 MC200AHY
635 MC200AHY
4.871 MC200AHY
7. 1 86 MC200AHY
Cable One lnc
Asset Acquisition
Federal Tax
Forthe Period July 1, 2015
to December 31, 2015
Asset lO Acquisilion Oate Acquisilion Cost Oepr Melh/Conv Placed ln Ssdice Book Cost
101o1t2015
10to1t2015
10t01t2015
10t01t2015
10to1t2015
10t01t2015
10t01 t2015
10t01t2015
10t01t2015
10t01t2015
10t01t2015
10t01t2015
10t01 t2015
10t01t2015
10t01t2015
10t01t2015
10t01t2015
10101/2015
10t01 t2015
10t01t2015
10t01t2015
10t01t2015
't0i01i2015
't0t0112015
10t01t2015
103832
103834
103836
103838
103841
103843
103845
103848
103850
103851
103855
103858
103861
103864
103865
103E66
103868
103870
103874
103876
103878
103881
103883
103884
103885
406 MC200AHY
1,372 MC200AHY
9.881 MC200AHY
21,917 MC200AHY
10,1 18 MC200AHY
881 MC200AHY
5,139 MC200AHY
1,523 MC200AHY
ur32 MC200AHY
24.805 MC200AHY
3.383 MC200AHY
21,088 MC200AHY
5,902 MC200AHY
8,331 MC200AHY
1.093 MC200AHY
3.760 MC200AHY
1.058 MC200AHY
't8.583 MC200AHY
8,267 MC200AHY
748 MC200AHY
4.830 MC200AHY
't73.018 MC200AHY
4.153 MC200AHY
7.580 MC200AHY
3,131 MC200AHY
Linder Springs
10to1t2015
McLinder Apaiments
10to1t2015
Golden Valley Sub 1
10/01/2015
Lockey Sub 1
't0t01t2015
Huntg/s Point and
10t01120',15
Colt Place Sub 3
't0/01/2015
Bellatera Sub 2
10t0112015
Reynard Sub 3
10t01t2015
Casa Bella Sub 'l
10/01/2015
The Oaks South Sub
10t01t2015
BDokdale Estales
10t01t2015
Snoqualmie Falli
10t01t2015
Southern Highlands
1010112015
Oavinci Park Sub 'l
10101t2o',t5
JRW Apartmenls
'toto'tDo15
Paramount Sub 27
10101t2015
Wesl Highland Hills
10t01t2015
Heritage Grcve Sub 1
10t01t2015
Coyole Springs Sub
t0/01/2015
Slarcreek Sub 1
10t01t2015
Lobo Cre6k Sub 2
10/01/20 t 5
lryV- Nampa lo Star
10t01t2015
Wesl Vallsy - B8d
10t01t2015
West Valley - gad
10t01t2015
Wesl Valley - Bad
10t01t2015
406
1.372
9,881
21.917
10,1 18
881
5,139
432
24,805
3,383
21,088
5,902
8,331
1,093
3,760
1,058
18,583
4.267
748
4,830
173.018
0
0
0
Asset lD Acqulsltion Oate Acquisilion Cost Depr Meth/Conv Book Cost
103886
103887
103888
103889
103E91
103894
103895
103896
103901
103904
9,7,13 MC200AHY
6,568 MC200AHY
5,566 MC200AHY
10,384 MC200AHY
14,273 MC200AHY
6,024 MC200AHY
30,729 MC200AHY
7.498 MC200AHY
1,730 MC200AHY
10/01/2015
10t01t2015
10t01t2015
10t01t2015
10t01t2015
10t01t2015
't0t0 tt2015
loto't2015
10t01t2015
West Valley - Bad
10t01t2015
West Valley - Bad
10t01t2015
Bad cable
10to1t2015
BAO CABLE
10101t2015
Arbor Ridge Node
10t01t2015
canyon - colorado
10t0112015
Ada'Meridian-Ten
't010112015
Denali Node Split
10t0112015
EF: Country lnn &
10t0112015
EF: Syringa Networks
0
0
0
0
14,273
0
0
7,498
1.730
Cable One lnc
Asset Acquisition
Federal Tax
Forthe Period July l, 2015
to December 3'1, 2015
Asset lO Acquiailion Oate AcquiEition Co3t
13,249 MC200AHY
7,493 MC200AHY
15,036 MC2ooAHY
13,17,{ MC200AHY
7,593 MC200AHY
7,336 MC200AHY
15,626 MC200AHY
9,064 MC200AHY
15,855 MC200AHY
1,359 MC200AHY
5,057 MC200AHY
1,136 MC200AHY
8,420 MC200AHY
7,362 MC200AHY
6,343 MC200AHY
2,295 MC200AHY
2,148 MC200AHY
27 ,717 MC200AHY
76,6,{9 MC200AHY
314.952 MC2ooAHY
11,602 MC2ooAHY
Oepr Meth/Conv Placod ln Scryico
10t01t2015
10/01/2015
10t01t2015
10101t2015
10t01t2015
10/01/2015
10/01/2015
10t01t2015
10/01/2015
10t01t2015
10t01t2015
'10/01/2015
1o/01/2015
10/01/2015
10t01t2015
10t01t2015
10/01/20't5
10/01/2015
10t01t2015
10/01/2015
10t01t2015
Book Co!t
13,249
7.493
15,036
13,174
7,593
7.336
15.626
9,064
15.855
1,359
5,057
1.136
8,420
7.362
6,343
2,295
2.148
27.717
76,649
314.952
1 1,602
103908
103914
103918
103922
103925
103929
103933
103936
103939
103940
103941
103942
10?944
103946
103947
103948
103949
103955
103956
103957
103958
1010112015
EFi Syringa - Vision
1010112015
EF: ENA Caldwell SO
10/01i2015
EF: ENA Compass
10t01t2015
EF: ENA PioneeT
10to112015
EF: Eagle Home
10to1t2015
EF: Champion
l0t0'12015
EF: Connecl
10/0112015
Syringa - Central
10t01t2015
SMB: Donald Larson
10t01t2015
SMB: Sonoma
10t01t2015
SMB: Treasure
1 0/01 /201 5
SMB: Dunkley
10to1t2015
Eagle state St
1010112015
lntemounlain Pet
10101t2015
Silver Creek Supply
10t0112015
SM8: Westco
1010112015
West Valley Blanket
10101t2015
West Valley Design &
10t0112015
west Valley Joint
1U01A015
West Valley Single
1010112015
Page:11 Printed 8/4/2016
Asset lD Acquisition Oate Acquisition Cost Oepr Meth/Conv Placed ln Seruice Book cost
1 03961
I 03964
103967
103968
1 03969
103970
103972
103975
103978
103980
103961
103982
103983
4,86E MC2OOAHY
78,,169 MC2oOAHY
19,948 MC200AHY
3,620 MC200AHY
995 MC200AHY
5,81 1 MC200AHY
10,653 MC200AHY
't3,860 MC200AHY
19,027 MC200AHY
16.569 MC2ooAHY
815 MC200AHY
2'1.60,1 MC200AHY
9,078 MC200AHY
't3,6E4 MC200AHY
10to1t2015
West Valley Headend
10to1t2015
Roselands Sub I
10101t20'15
Greyhawk Sub 3
1010112015
1010112015
Three Corners sub 2
10t0112015
Pleasant Loop Sub
1010112015
Soltera Sub 1
1010112015
Syringa Sub 1
't0t01t2015
HRC Level 3 Sub
10t01t2015
MSSB Slorage
10to1t2015
The Lakes at Pristine
10t01 t2015
Foxglove Estates
1010112015
Kentucky Ridge
10t01t2015
10t01t2015
10t01t2015
10t01 t2015
10t01t2015
10to1t2015
1oto1t2015
10t01t2015
10t01t2015
10to1t2015
10t0112015
10t01t2015
1010112015
101o112015
1010112015
4.868
78,,169
19,948
3,620
995
5,81 1
10,653
13,860
19.027
1 6,569
E'15
21,604
9.078
13,584
Cable One lnc
Asset Acquisition
Foderal Tax
For the Period July '1, 2015
to December 3'1, 2015
Asset lO Acquisition Date Acquisition Cost Depr Meth/Conv Placed ln Seflice Book Cost
10/01t2015
10to1t2015
10t01t2015
10t01t2015
10t01t2015
10t01t2015
10t01t2015
10t01t2015
10/01/2015
1 0/01 /201 5
10t01t2015
10t01t2015
10t01t2015
10/01/2015
10t01t2015
10t0tt2015
10t01t2015
103985
103987
103988
103990
103992
103994
103997
103998
104000
104002
104005
104007
104010
104012
1 04014
104017
104019
774 MC200AHY
4,381 MC200AHY
2,332 MC200AHY
14,447 MC200AHY
6,E76 MC200AHY
17,976 MC200AHY
615 MC200AHY
9,508 MC2OOAHY
19,775 MC200AHY
5,731 MC2OOAHY
15,71 1 MC200AHY
29,899 MC200AHY
19,431 MC200AHY
5,596 MC200AHY
12,818 MC200AHY
7,513 MC200AHY
13,942 MC200AHY
Renovare Sub 1
1010112015
Sienna Hills Sub 3
1010112015
Hacienda Sub 4
10t0112015
Zebulon Commons
10to't2015
AmbeMave Sub
10/01/2015
774
4.381
2.332
14.447
6,876
17.976
615
9,508
't9.775
5.73'l
15,711
29,899
19.431
5,596
12,818
7,5t3
't3.942
10/01/2015
Lakemoor Sub 5
10/01t2015
Bienville Square Sub
10t01t2015
Reflection Ridge Sub
1010'12015
Creek Water Sub 1
10t01t2015
Reflection Ridge Sub
10t01t2015
Rivers Edge
10to'tDo15
Granite Basin Sub 2
10to112015
Greyslone Village
10t0112015
Henrys For* Sub 3
1010112015
Roselands Sub 2
1010',12015
lsola Creek Sub 2
1010'12015
Page:12 Ptinled: 814/2016
104021
104023
104025
104033
104035
104036
104037
10,420 MC200AHY
3,710 MC200AHY
4,862 MC200AHY
260 MC200AHY
19,148 MC2ooAHY
48,271 MC200AHY
12.412 MC200AHY
10t01t2015
10to1t2015
10t01t2015
10to1t2015
10t01t2015
10to1t2015
10t01t2015
10.420
3,710
4,862
260
0
0
0
1 04041
104042
104043
104044
Bad cable 6/8/15
10to1t2015
Bad Cable 6/15/15
10t01t2015
Bad Cables 6/16/15
1 0/01/201 5
Bad Cable 7/16/15
10t01t2015
39,126 MC200AHY
45.855 i.,lC200AHY
14,925 [JC200AHY
30,488 [rC200AHY
'tolo1t2015
1010112015
1ol0'12015
1olo1l2015
Copper River Basin
10to1t2015
Reardon Sub
10/01t2o',t5
Alderyood Village
10101t2015
Office Equipment
't0to1t2015
Bad Cables
't0t01t2015
AAO CABLE 225115
10t01t20't5
Bad Cable 4/8/2015
10t01Do15
0
0
0
0
104055
104059
Capacity Node splils
10to1t2015
VECII\,tA FoR ALL
16.038 MC200AHY 10/01t2015 16,038
Cable One lnc
Asset Acquisition
Federal Tax
For the Period July l, 2015
to December 31, 2015
Asset lO Acquisition Dale Acquisitlon Cost
10/o1t2015 r.949 MC200AHY
Depr Melh/Conv Placed ln Seryice
't0/01/2015
Book Cosl
1.9ur9
Locust Grove
10t01t2015 46 548 MC200AHY 10t01t2015
Subtotal: 1O1U0(305)
A*t TyF: 101U2
Syslem /Vame: 8O/SE
1030&Boise Level 3
10t01t2015
Ada, Boise, Barber
1010112015
EF: ENA Bishop
1010112015
Ada, Boise, Antler
1010112015
1031 08
1 031 35
1 03160
1't7,734 MC200AHY
659 MC200AHY
636 MC200AHY
483 MC200AHY
10t01t2015
10t01t2015
10/01t2015
10t01t2015
Subtotal:
Page: 13 Printed: 8/4/2016
Asset lD Acqul3ltion Oate Acquisilion CoEl Oepr Melhrconv Placed ln Seryice Book Cost
System Name: IDAHO
102779
102781
102783
102787
102791
102794
102794
1 0281 I
10to1t2015
EF: Bingham Co-op
10t01t2015
EF: Bingham
'10t01 t2015
EF: Vision WiFi
10to1 t2015
EF: ENA South
10t01 t2015
EF: ENA SugaF
10101t2015
EF: Syringa Blackfool
10t01t2015
2015 Single Home
10/01t2015
1010112015
1010'12015
't0/01/20't5
10to'1t2015
10n1t2015
10/0't/2015
'toto1t2015
't0t01t2015
468
623
293
1.414
2,009
3,U7
(1,31 0)
IDAHO FALLS (10)
Syslem Name:
103335
103340
subtotal: LEwsToN (2)
Systen Name. TW|N
102936
't02942
'r 02946
1029.19
102952
102956
Subtotal: TWIN FALLS (6)
System /Vame; tYESf
EFr Spant Lewiston
10to1 t2015
Noel - Clearview Eye
10t01t2015
333 MC2OOAHY
560 |\4C200AHY
10to1t2015
10101t20't5 560
s893 $893
KII\4BERLY
10t01t2015
Utilizalion and
10to1t2015
EF: ENA Gooding
10t01 t2015
EFr lD School forthe
10to1t2015
EF ENA Twin FaIIs
10to1t2015
Sl\4B: Hwy 93 Jerome
10to1t2015
241 MC200AHY
3,663 MC200AHY
3,915 MC2ooAHY
1,836 MC200AHY
2,240 MC200AHY
669 MC200AHY
10t0112015
1010112015
l0/01/20't5
10t01t2015
10t01t2015
10t01t2015
241
3.663
3,915
1,836
2,240
669
s12,565 $ 1Z',6s
0
0
0
0
s1.770.140
s3305.405
$1.371,029
s2'947873
117.734
659
636
483
0
0
$1 19,512
a rrccooAHY
468 MC200AHY
623 |\4C200AHY
293 MC200AHY
1,,r1,r MC200AHY
2.009 MC2ooAHY
3,847 MC200AHY
(1,310) lvlC2ooAHY
1,535 |\4C200AHY
o tic2o0AlrY 0
$8.880 $8.880
Cable One lnc
A6set AcquiBition
Federal Tax
Forthe Period July 1, 2015
to December 3'1, 2015
Asset lD Acquisition Date Acquisition Cosl Oepr Methrconv Eook Cost
10381 5
103827
103839
103844
103846
103852
103856
103859
103862
Capacity West Valley
10t01t2015
Paramounl 24
10t01t2015
Lockey Sub 1
10/01/2015
Mace River Ranch
1 0/01 i201 5
Bellaterra Sub 2
10t01t2015
The Oaks South Sub
10t01t2015
Brookdale Estates
10t01t2015
Snoquahie Falls
10t01t2015
Southern Highlands
1.334 MC200AHY
1,740 MC200AHY
3,335 MC200AHY
1,353 MC200AHY
1 10 MC200AHY
990 MC200AHY
2.016 MC200AHY
1,500 MC200AHY
10t01t2015
10to1t2015
10/01/2015
10/01/2015
10101t2015
1010112015
10/01/2015
10t01t2015
1,334
1,740
1,353
110
990
2,016
1,500
Page:14 Ptinled 8/412016
Asset lD Acquisition Date Acquisition Cost Depr Meth/Conv Placed ln Seryice Book Cost
't 03867
103871
103477
103879
103882
103905
103909
1039r2
103915
103919
103923
103926
103930
103934
103937
103959
103962
1 03965
103976
1 04008
10t01t2015
Paramount Sub 27
10t01t20't5
He.ilage Grove Sub I
10t01t2015
Sla.creek Sub 1
10t01t2015
Lobo Creek Sub 2
10t01t2015
WV- Nampa to Star
10t0't2015
EF: Syringa Networks
10t01t2015
EF: Synnga - Vision
10t01t2015
EF: Hampton lnn
10t01t2015
EF: ENA Caldwell SD
10t01t2015
EFr ENA Compass
'10t01t2015
EFr ENA Pioneer
10to1t2015
EF: Eagle Home
10to1t20'15
EF: Champion
't0/0't/2015
EF: Connect
10t0112015
Syringa - Central
10to1t2015
10t01t2015
West Valley Headend
't0t01t2015
Roselands Sub 1
10t01 t2015
Syringa Sub 1
10to1t2015
Rivers Edge
10t01t2015
1,282 MC2OOAHY
69 MC2OOAHY
929 MC200AHY
193 MC200AHY
1,623 MC200AHY
229 MC200AHY
445 MC200AHY
2,570 MC200AHY
1,275 l\,lC2ooAHY
1,037 MC200AHY
23 MC2OOAHY
374 MC200AHY
56 MC2OOAHY
154 MC200AHY
23 MC2OOAHY
56 MC2OOAHY
1,009 MC200AHY
2,599 MC200AHY
584 MC200AHY
509 MC200AHY
942 MC200AHY
'tolo'12015
10to1t2015
10101t2015
10101t2015
10t01t2015
'10t01t2015
10t01t2015
10t0112015
't0t0'12015
10t01t2015
10to1t2015
1010112015
10t01t2015
10t01t2015
10/01/2015
10t01/2015
10to1t2015
10to1t2015
10/01/2015
't 0/01/2015
10t01t2015
't.282
69
929
193
1,623
229
445
2.570
1.275
1,O37
374
56
154
56
1,009
2.599
584
509
942
104045 Bad Cable 7/16/15
10t01t2015
104056 Capacily Node splits
47 [,C200AHY 10t0112015
Cablc One lnc
Asset AcquiBitlon
Federal Tax
For the Perlod July 1, 2015
to Decembcr 31, 2015
Asset lO Acquisilion Date Acquisition Cost
5,393 MC200AHY
33 MC2OOAHY
Oepr Melh/Conv Placed ln Seruice
10t01/2015
10t01t2015
Book Cosl
5,393
0
10t0112015
Locust Grove
10t01t2015
Subtotal:101642(61)$17s681 $175,602
't 04063
,0i1056
,. I
$33.753
Cable One, lnc.
EIN:13-3060083
Application for order confirminq qualified broadband equipment
Period: 7.1.15 - 12.31.15
Drop Spending: A standard industry practice is to ostimate the % of the cost to the house to be 60yo; current engineoring suggests
the outside cost to be closer to 80% since most homes are pre-wired. For a conservative approach, Cable One is using 60% for drop
material and drop labor. Since most in-house labor on Multi Dwellings is interior, 0% is estimated for the Broadband Credit.
Contract drop labor (single and multi) is for burying the drops and is 100% qualified since it occurs prior to the demarcation point.
Drop labor overhead is deemed 0% for Broadband Credit.
Drop Spending ldaho
Systems
Total Spendinq Percentaso of total
Spendinq in ldaho
Qualifvinq
Percentaoe
Exhibit B-1
Qualifvino
Amount
Twin Falls System
101750
101754
101755
101758
Lewiston System
1017s0
101754
101755
101758
Pocatello System 260
1 01 750
10't754
1 01 755
1 01 758
ldaho Falls System
1 01 750
101754
1 01 755
1 01 758
West Valley System
1 01 750
101754
1 01 755
1 01 758
258
Drop Material - Non Project
Labor - Drop - Non Project
Labor-Drop-Project
Labor-Drop-Overhead
259
Drop Material - Non Project
Labor - Drop - Non Project
Labor-Drop-Project
Labor-Drop-Overhead
Drop Material - Non Project
Labor - Drop - Non Project
Labor-Drop-Project
Labor-Drop-Overhead
267
Drop Material - Non Project
Labor - Drop - Non Project
Labor-Drop-Project
Labor-Drop-Overhead
268
Drop Material - Non Project
Labor - Drop - Non Project
Labor-Drop-Project
Labor-Drop-Overhead
269
Drop Material - Non Project
Labor - Drop - Non Project
Labor-Drop-Project
Labor-Drop-Overhead
111 ,911
47,306
59,905
3,670
1,030
10Oo/o
'100%
10Oo/o
10Oo/o
65%
65%
65%
65%
100Yo
100Yo
100o/o
100%
100o/o
100o/o
100o/o
100o/o
9SYo
9SYo
95%
95o/o
60%
60%
60%
oo/,
60%
600k
60%
0%
60%
60%
60%
0o/o
60%
60%
60%
0%
60%
60%
60%
0o/o
60%
60%
60Yo
jYo
28,384
35,943
2,202
0
13,516
34
0
0
34,655
88
0
44
34,788
40,1 95
15,53'l
800
2,117
24,117
9,319
480
0
58,643
82,093
1 0,1 80
6,800
5,090
49,256
6,1 08
4,080
0
96,692
235,889
14,501
0
123,413
626,025
0
0
1 04,1 63
161,153
393,1 48
24,168
25,974
604,442
216,513
1,098,289
0
70,789
1,385,591
2,299,538 1,269,956
3o/o
38,099
Q:\Tax Department\Tax Returns\Federal and State Tax Files\201S\State\ldaho\Broadband Credit 2015 Requested Files\Resubmit in
2017\Schedule B - 2015 ldaho Broadband Credit Backup for Schedule 687-2-L5 to 12-31-15
Boise System
1 01 750
101754
1 01 755
1 01 758
10Oo/o
10Oo/o
10Oo/o
100o/o
Cable One, lnc.Summary
EIN: 1"3-3060083
Application for Order Confirming Qualified Broadband Equipment
218281
11550
s1686
Garden City, lD
Avimore, lD
Caldwell,lD
Boise, lD
Eagle.lD 23612
Emmett,lD 6604
Fruitland,lD 5087
Greenleaf, lD 875
Homedale, lD 2565
Horseshoe Bend, lD 666
Kuna, lD L7226
Marsing,lD 1286
90739
Nampa, lD 89839
New Plymouth, lD 150:
Notus, lD 544
Parma, lD 2082
Payette, lD 738
Purple Sage, lD 0
Star, ID 7797
Weiser, lD 53L7
Wilder, lD L622
Cascade, lD
Donne ,lD
McCall, lD
L37
3105
Boise /
West Valley
100Mbps Down,3Mbps Up
L50Mbps Down,5Mbps Up
200Mbps Down, 10Mbps Up
277,824
New Meadows, lD 469
100Mbps,
3Mbps,
150Mbps,
5Mbps,
200Mbps,
10Mbps
100Mbps Down,3Mbps Up
150Mbps Down,5Mbps Up
200Mbps Down, 10Mbps Up
50,029
100Mbps,
3Mbps,
150Mbps,
5Mbps,
200Mbps,
10Mbps
Q:\Tax Department\Tax Returns\Federal and State Tax Files\2015\State\ldaho\Broadband Credit 2015 Requested Files\Resubmit in 2017\Schedule A - Subscriber Data3.6fl3
Cable One
System Network Capabilities Subscribers Locotions Pop 2075 -
U.S. Cens{rs Speeds
Meridian,lD
Middleton,lD 682t
90t
Twin Falls
Twin Falls, lD 4746t
Kimberly,lD 361{
l{ansen, lD 1249
Jerorne, lD 11814
Gooding,lD 3sog
Wendell,lD 7744
Fil*ri.,lD 2597
Filer Cty/TF Feed, lD C
fruperti ID 5705
Hevburn,lD 3243
Paul, lD 1191
Eurley, tD 10436
Buhl,lD 4275
Hagerman,lD 851
Shoshone, lD 1488
Cable One, lnc.
EIN: 3"3-3060083
Application for Order Confirming Qualified Broadband Equipment
Total ldaho Homes Passed 446,562
Estimated ldaho Homes in Cable One Area
(based on 3 person per home)
Summary
936,670
468,335
Percentage of Population that Cable One cable system reaches.9s%
100Mbps Down,3Mbps Up
150Mbps Down,5Mbps Up
200Mbps Down, 10Mbps Up
68,297
100Mbps,
3Mbps,
150Mbps,
5Mbps,
200Mbps,
10Mbps
100Mbps Down,3Mbps Up
150Mbps Down,5Mbps Up
200Mbps Down, 10Mbps Up
34,223
100Mbps,
3Mbps,
150Mbps,
5Mbps,
200Mbps,
10Mbps
lf0dvf5'pt
3Mbps,
150Mbps,
5Mbps,
200Mbos.
100Mbps Down,3Mbps Up
150Mbps Down,5Mbps Up
200Mbps Down, lOMbps Up
16,189
-
Q:\Tax Department\Tax Returns\Federal and State Tax Files\2015\State\ldaho\Broadband Credit 2015 Requested Files\Resubmit in 2017\Schedule A - Subscriber OataBSfiS
Cable One
System Network Capabilities Subscribers Locations Pop 2075 -
U.S, Censas Speeds
ldaho F$lls
tdah6. }ls,lD 59181
* ,6:8-;,.J0 t*$6(
Shelley, lD 43Sg
lona,lD 205(
Riebv,lO 402!
Ucon,lD rtz4
Ririe,lD 63I
Firth, lD iffiffi
3asalt,lD $91
*exb*rg,lD 27662
Sugar City, lD 132i
TetA+ iD 7L2
st.:BittilOitu, fil 3442
Slackfaot,lD t*7.,4t
ftockfcrd,,lCI 1
Salmon, lD
Pocatello
Pocatello, lD 54447
Chubbuck, lD 14428
lnkom,lD 8s6
American Falls, lD 4327
[mvuistOrr
Lewiston lD 31fi4t
Nez Perce County, lS 4004I
Boise*Switch*Cisco*5K-00 1
+s 2248 FEX :: AdSC..
i.- ro ear oato loc xey
Syfirduifie "*s Alcatel 9700 CDS
BOI{F-VSWO1
fo 8ols. Colo (HE)Bualmla
Google slt;t(x3)
Netflix
(xr,
fo Oltlc6 .nd Ad
Sal,tt_&5l( vas.5 2UA Far.
Cisco 2911
Router
Boise_CMTS_Cisco_t 0K_00'l
RF $witch
10K--005
BOI.HE.EQM-05
Boise_CMTS*Cisco_1 0K-004 RF
RF
t*tr.
Juniper MX!i$0
$yslerft Roulsr
, POTS
------}, *rtrnSy.A",
ldhqFh
Legend
fdrffifd Ody