Loading...
HomeMy WebLinkAbout20190612Direct Communications Rockland CAF ICC.pdfDIREGT aCOMMUNICATIONS RECEIVED i0t9 JUH l2 All l0: 06 ,,'\?fJ{%3#'hi8''o* June 12,2019 Ms. Grace Seaman ldaho Public Utilities Commission 47 2 W. Washington Street Boise, ldaho 83720-0074 Case #GNR-T+*l lq'a I RE: WC Docket No. 10-90: Administration of Connect America Fund lntercarrier Compensation Replacement 554.304(dX1). Pursuant to 47 C.F.R. 554.304(d)(1) of the Federal Communications Commission's rules, enclosed please find the projected eligibility for CAF ICC funding for July 1, 2018 through June 30, 2019 for Direct Communications Rockland, Study Area Code 472232. 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 brian@directcom.com or by telephone at 208-548-2345. Sincerely, Brian Lee Accounting Enclosures ZO19 CAF ICC Data Collection ilECA Home ilECA Dat, Collectlohs Contact Us CAF ICC - Irstructions & Doeuments NECA ln - Pap€r Certificadon Tracking LoCaed ln User: Bruce Steed Home Select Company Maln Page Study ArGa Datn tnput Menu ) CAF & ARC Ostput ) Hl3torlc Reports ) E-Certiticauon I Study Area: DIRECT COMIIUNICATIONS ROCKLAI{D, INC. (IDr 4722321 Holdlng Compsnyi DIRECT COtIMUNICATIONS ROCKI-AND, tNC. (ID3 U00002232) Study Area USAC Reports lvlewprlnter-friendlyreport; ffi Logout,;I Settlement Typer Cost coilNECT AXEitCA fUrO lData to be provided to USAC/FCC rn June 2019 for CAF ICC Purposesl Test Period 711119-6130120 Post True-up (Flllng) View Rate-of-tetum (ROR)RGvenue 1 201r Interstate Swltched Access Revenue Requirement $ 1,85r,232 2 FY 2011 lntrastate TerminatinO Swltched Access Revenues $ r4,857 3 FY 2011 Net Reciprocal Compensation Revenues $0 4 2011 ROR Carler Ease Period Revenue (Line I + Llne 2 + Llne 3)s r,866,089 5 ROR Carrler Baselhe Adlustment Factor (o.95 ^ 8)0.663420 6 ROR Carrier Revenue Reguirement (Line 4 x Llne 5)$ 1,238,001 Pool Administration Expenses $32,3 r9 I Total ROR Carier Revenue Requirement (Line 6 + Llne 7)31,270,320 Revenues trom Re(omed lntc.carlcr comdenHtlon (tCC)Rrtes 9 Interstate Switched Access Revenues 593,414 10 lnterState Allo(ated Switched Access RevenuesJ s332,869 ll Transitional Intrastate Access SeMce Revenues t2r,63t Net Transi$onal ReciDrocal ComDensatton Revenues t0 13 Total lcc Revenu€ (Line l0 + une 1l + une 12)t354,500 Ellglble 14 TRS Incement $0 15 Regulatory Fees lncremnt JO 16 NANPA lncrement 77 lnterstate Local swttchlng support for Price cap Afllliat$ or Estimated Dupllcate Lss costs in cAF ll $0 18 Adrustment for Double Recovery or Corrections s0 19 Test Perlod 1zl8 Trueup - Net lmpact on Total Eliqible t24,236 20 EllqibleRecovery(Une8 - Une 13) + (Llne 14 + Line 15 + Llne 16 + Llne l8 + Llne l9)(Llne r7)1940,056 Revenu6 from Acce6s Chrioor IARC'I 21 Resrdentlal ARC Revenues $0 22 sinole Llne Business ARC i.evenues $1,260 23 Multl-Llne Euslness ARC Revenucs 92,628 24 Totrl ARC Revenues (Line 2l + Line 22 + Llne 23)t3,888 Connect Amerlca fund CAFI rcc SuoDort.. Connect America Fund (CAF) ICC Suooort (Une 20 - Llne 24)s936,168 Rcvlsed CAF ICC Support wlth lmputed ARC Revenucs for Broadband-Only Loops 26 ARC Revenue Adiustment following "Second Order on Reconslderatlon & Clarificatlon" FCC 18-r3 s0 27 AdJustGd TGrt Pcrlod 2019-2020 CAFICC Support (Un€ 25 - UnG 26) NOTES:tftr FCC O69n.!ron Ordf, ololald .r (Ss ol lna t fo. all TS rel p&opcl ' {Un. t/ Sum ol UE I br .ll tS @l p.tu(,p.dEl..Xf.l alfiatc aoyied la. rnlomaloal pupr!! c.lr - Ecal to h addrtd !y USAC. t936,r68 ,.;,rt -.',,", ji r!,t,1r."f. i frfEm> s0 ZO19 CAF IcC Data Collection NECA Home NECA Data Collectlons Contast Us CAF ICC - Instructicns & Documents NECA tR - Paper Certlflcatlon Tracklng Logged In User: Bruce Ste€d Home Select Company main Page Study Area Data Input Menu ) CAF & ARC Output ) Historic Reports l E-Certitication t Study Areri DIRECT COMMUNICATIONS ROCXLAND, lNC. (IDr 472212) Holdlng Companyr DIRECT COM!IUNICATIONS ROCKLAND, INC. (IO: ZOOOO2232) Access Recovery Charges Rr)(;lk:ulate ARC fiakiJ & CAI: Suppolt ICvcnu"s Tet P€rlod 2019-20 Pre-True-up Vi€w TGst Period 2019-20 Post-True.Up (Filing) Vl.w Test Period 2O19-2OZO Post True-Up (Flllng) Vlew Logout i:I Exchange/Zone Name Arbon Parls Rockland Study Arca Summary Residential Lines excluding Lifelincs Residential ARC $0'0( s0.0( $0.0c Residential ARC Revenue t0'0( 30.0( $0'0( s0.00 73 53'l t44 754 sLB I sLB I sla nnc I ur-s I MLB I MLB ARc I rotat ARclines I anc I Revenue I r-inus I ARC I Revenu" I Rer.nuc ,rl r3.ool rr,260.04 ,{ ".04 r2,o2s.ool s3,888,00 c: aJ1 t tEcafdrtr! U. !?(vrir Frtt ,,t ,., . ,t .-,'l' .'l. r' 'lr,'r, *lo Rats Elomont Descriplion Termlnaung End Ofrice Access Servlce Terminating End Omce, Premium, per access minute Terminating End Office Access SeNice Temlnatlng End Omce, Non-Premium, per agcess mlnute Entrance Facility, Per Termlnation Voice Grade Two Wire Entrance Facility, Per Temination Voice Grade Four Wire Entrance Facility, Per Termination Hagh Capacity OS1 Entrance facality, Per Terminatlon Ha0h Capacity DS3 Entrance Facility, Per Termination Synchronous Optical Channel OC3 Entrance Facility, PerTerminatio. Synchronous Optical Channel OC12 Entrance Facllity, Per TerminaUon ESALT 2 MbPs Entrance Facility, Per Termination ESALT 10 Mbps Entrance Facility, Per Termlnauon ESALT 50 Mbps Olrect Trunked Transport Facility/ Mile Volce Grade - Two Wire & Four Wire Direc't Trunked Transport Facility,/ Mile High capacity DS1 Oirect Trunked Transport Facility/ Mlle Hlgh Capaclryos3 Dl.ect Trunked Transport Facility/ Mlle Synchronous Optical Channel OC3 | '"r' L**r* I 1", l"::.,": lr",,,n",,on lrermrnation l":,:..* [:::: l'" [,:" 1,," Col F 7i1!2015 lntaBtate Rat6 $0,00070000 50.00070000 $88.62 s141.82 s432.10 $3,945.45 $4,023.18 ,4,295.47 $765.35 $824,91 $ 1,068.70 $6.32 629.62 $257.88 $276.05 $346.49 Col G To6t Year 201&2019 Cursnt lnt.aststo Rste t0.0021330c $0.002 r3300 $89.02 9r42.46 s434.O4 $3,963.13 t4,041.20 94,314.71 $768.78 $828.6r $1,073.49 $6.35 729.75 9259.04 $277.29 $348.04 2019 CAF ICC Data Collection Col H 7!112019 Prcposed lrlEstitG Rto $0.00070000 50.00070000 $88.52 s141.82 $432. r0 $3,945.45 14,023.18 14,295.47 $765,35 $824.9r $ 1,068.70 $6.32 $29.62 t257.88 t276.05 $346.49 NECA Home NECA Data Collectlons Contact Us CAF IcC - Instructions & Oocuments NECA IR - Paper Certiflcation Tracking Logout Logged ln User: Bruce Steed .q* Home Selest Company Main Page Study Area Data Input Menu ) CAF & ARC Output ) Historic Reports, E-Cerutication ) Study Arear DIRECT COIIITUNICATIONS ROCKLAND, INC. (tD! 472232)Holdlng Company: OIRECT COMMUT{ICATIONS ROCKLAND, INC. (IDr ZOOOOZ232) Intrcst.te Revenuea (FCC TRp exhlblt) Optlon 1r View TRP Output in Excel Optlon 2: Download TRP Data in Excel Intrastate Revenues Test Year 2019-2020 Expected Maxlmum lntrastate Revenue; *lt4.1O Col I FY 20t t lntra6talc Unilsl Temlnatlng ,or Non-Oodlc!ted or Origl6.ling end Torminatirg lor Dadicaled Elements 339,369.00 o.00 0,00 0,00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Col J H.t lnlraatatG P.lco{st wlth 7t112019 proposd lntr.statc rale and FY201 1 D6matrd $237.56 $0.00 $0.00 $0.00 $0.00 s0.00 $0.00 90.00 $0.00 $0.00 $0.00 $0.00 90.00 $0.00 $0.00 $0.00 Col X FY 2018 lntnsltte Units: Temlnrting lor Notr- Dsdlcated ard total tor Dadlcatcd Elcmnta 18r,115.00 0.00 0.00 0.00 0.00 0,00 0,00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Col L Tost Ycat 2019.2020 Foroc0stod lnta6tale Untts 163.003.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cal H [(Lrx)^(rz2r)-r,i{o0 -5.84% lntrstnlo Unlts Grcwth Rrte 9; 0.00o/o 0.007o 0,00o/o 0.00o/o 0.00o/o 0.00% 0.00% 0.00o/o 0.00o/o 0.00o/o 0.00o/o 0.009o 0.00% 0.00o/o 0,00% Col N H'L TY 2019.20 Forcca6ted lDtraitate Rcwnuc $114.10 $0.00 *0.00 $0.00 90.00 $0.00 10.00 $0.00 90.00 $0.00 $0.00 s0.00 $0.00 s0.00 $0.00 $0.00 Dlnct Trunl6dTr.nrpo,t Fadtty/M[c Syrldrorioo3OpotalCt nndOCrz DlrratTruntacd TnnsCort FrdlEy/l{Ir 6ALT 2 ltlbp. DTf.E1 Dllrct Trunle., Tr.G9o.t ?adflty/ mlc ES LT 2 ].lbpt OTF.E2 DlrcctTrudcdfrlnt9o.t F.dlty/li0cES tT2 ilboc UIE-E3 UrtctTruntcd Tr.nr9ort F.dIv/ilh eSALT 2 xDpt DTFE.I Dlract TrunkcdTrrn$ort FrdllU/i{1. ESALT t0 Xbp3 DTF-EI Dh.EtTtunLcd Tr.ns0ort F dltty/i{lh ESALT 10 MbDc OIFE2 DltrctTrunkcd Transport F8d!lty/ t{rle EsAtT t0 t,lbps DTFE3 DlrlttTrunlcd TrallsDon F.dlty/lrll! ES LT tO ilb9. OTFEI g|,ecf]unlcd Tr.mpo(t Frdlr /rth ESALT 50 llbps DTF.EI D|ltCTnmte.lfrauport Flclllty/lllh ES tr 50 ilbpsD'FE2 DlrrctlrunkodTrln$ort rldlty/illh eSA$ 50 xbe6 DIT.E3 Dlrcc Trunl(ldTr.n$ort FrdW/Uh eSALT 50 lrlbpe DTFE{ DlrlctTrur*ld Trrnrport Fadlty/fedrh.UoD \rokcGnde -IroWtr O Four WIG DlrcClTrunkadTarpot Fadllty/farmlnsBon Hlgh Cmrclty DSr DlrrctTrunted Trarrtport Facilty/fcnnlnatm lllgh Capadty DS3 OlrEat Trunkld TrrnrgontF.dltry/rertlfrlsuon Synchromr Opucal Oiannd OC, D|'lctTrunIGd Trantport F.rilty/Tcrmh!ttoo Synch0tous O!6cal Chrnnd OCtz OlrtcTrudedTranpoitfld[ry/T!rmlnr6on ESALT 2 ilbp3 UrBTrul*!{lT.!n$ortF.dllvTcrmln.Uo0 ES LT l0 libpc Olrtct TnmkedTr! nroalFacillry/TcrnmrUm €SALT 50 titbps HuUDlsdtaL P.r Arra[gonErt DS3 to DSr Carfllt l{ller ortult l,lllc. Clndt l,tll€s ClErrlt '.lle! Ctrcult Mllcr Orqrlt l(iles Clrt1dtilllcs OrBlt lllles Orrutt t'lllcs clrsrlt Mlle3 Orart l,llles orcult illles Tennlnauo0 Termlnauon TeEnlnaUm Termlnauon TlrmlnBtlon Clrcslt tlllttS omllt tcrmt Cfarrt.lll! Tcnrdnato.r Tc,lilmtbn 187.20 t58,15 $80.78 1r35,26 l22r.09 1r32,60 1203.33 *4r7.05 a519.r0 ?rl2.t6 3664.07 $r,r83..U 163.{5 $r53.60 t986.34 Ir.0z7.m 12,236.08 aur.47 ]2$.74 $3m.0r 3899.92 $47.+r 187.59 t50.{r fllr.l{ t1!5.87 3222.m 3133.2' $20{.24 1418.92 162t.87 Itta.6l 1067.(x I1,188.78 163.73 1r54.29 1990.76 It,031.60 lz246.to t204.38 3249,85 3305.37 $90!.e5 13a9.00 t87.20 158.r5 $E0.78 3r35.26 t22r.09 *r32,58 3203,3' sau.05 $19.!0 t1t2,76 456t.07 tr,r83.a3 a63,45 j153,00 t986.34 $!,027.00 i2,2r5.08 t203,47 a248,74 l3o{.0r $re.92 *3a7.q 0J0 0,00 0.00 o.00 0.00 0.@ 0.00 0.m 0,00 0.00 0.00 0.@ 0.o0 0.00 0.o0 0.00 0,00 0.00 0,oo o.(rc 0,00 0.00 10.00 ao.o0 t0.00 ao.@ t0.00 *0.00 f0.(x) 10.00 30.00 to.00 t0.00 $0.00 t0.00 to,m *0.00 t0,00 $0.00 10,00 t0.00 $0,00 t0.00 $.m 0.09,6 0.00$ 0.00h 0.00% 0.00t6 0.00% 0.0016 0.q,96 0.0tn5 0.0(I|6 0.00c6 0.00q6 o.o0% 0.00% 0.00r.16 0.00% 0.qrh 0,00% 0.00% 0,o(nt 0.oorb 0.(xr% *0.(x! $o.00 30.00 a0.qt lo,q, 30.(x) gl.q, t0.tx) 10.00 t0.00 t0.00 t0.00 t0.00 t0.00 $'q) $0.00 10,00 $0.00 t0,(xt 10,00 $.m $0.000.0( 0.0r 0.0( 0.0( 0.q 0.q o0t o,u 0.0( o.q 0.0( o,0t 0.u 0.0( 0.q 0.0r 0.0( 0.0r xutsphrdng, FlrAmnge',urt DSl to Voaca cldoImr ilode Pcr t{ode ocl rs5.s2 r,tbP6 Gr3Elrlgrl{Ode Fer r{odc ocl2 622.08 14bp, Cl5toancr P't,trbGaP!.t, FlrEtOC,lIi.S2l,tt95 cu36[trcr Prlntbc3 FoO 9rrh.tsls.r 5r.84 r,rtes CubcrrPr€mtsaa Port, Pcr Port DS3.t4.736 t{b9r curb(upnnusePlrt Per Port OStr.'.a fibps ^.l([orop}luluplcrhg Certtralofic! Po.t, Pcr Po'tost t,5.91 ttbps Ad.uDroc HdupLdn9 CentnlCfrh P!(t, Dcr Po.t OC! 155.52 Hbpc tfiloftrp iluluplcdng flrtral Orfce tort, Par PortD$].14.736 Xb95 NetrYort BlctloC, Bbd(rd Crll alchvort Bloddng, Per Blod(edca!, Applles to FGD only ESATT Red lt'rle Co6/Q06, Per eSALTDrF+r Fldllty eSALT 2 fibpr Ei,rLr R.!t TInc cotQos, Feres LT E fFEI Frcfity ESALTr0 ilb9c eSALT Rlal Tl,nB CoS/QoS, Per ESALT OTF-EI Frcllltl ESALT S0 Ibp3 ESALT ENTrINC! Fldllty Plolscuon, Par ESALT Entrancersdw EsrlLT 2 Mbps ESATT EnE!'IC. Faclltty ProEcBon, PGr ESALT Entrilefadlty ES LT t0tittes ESALT EntrrnceFldlry Ptrrbc[on, Per ESALT EntrsnccF.dfty ESALT 50llbpe Cotnmon Orannel Slgnalhg fetwort Coilnocuorl SlCnallrfl,tlLaCe F.dtlty. Fcr MIIC ComEar CllailndSbnrftn! ilctrral( ConnGCUm ShndlrEllllrlgc Tcrmfratql, PcrTrdntnat oo Csnilo ChannalSlfn lhg alctvrst Crrnccuon SlgmUrE EnEan@ fsdty. DcrFlrllty Comtnon Chsnnel Slgnrllng llltuort Colmlcdo|r sIP Port,Itr lrort T€flnhlune Trfit€rll Swtdrcal TranrportTcntilnaun0 Ttrdcm Swttsl|a, TramportF!dlty Icrmhaung T!ilEn Sw&hcd Transpod 39?r.tl 32,698,8t t305.5: $168.0: $368,0! t94.:ll a75.11 3306.5: $188.7: 30.0166@0( 3r6.6( t83.21 1258,9! f288,4( 1288.rt( 3288.4r i8.sc 185..2 tt63.5, t842.97 30.00(x3700 M[. FadllW Itt8,37 32,710.90 t307.90 3359.70 $369.70 39.,76 *75.83 3307.90 *189.t f0.01670000 tt6.73 383.6r 1260.15 1289.69 f289.69 *289,69 38.5. t8s.80 l16{.ro l&{6.75 10.0qN3900 t934.18 t2,698,8r t306.5t t168.05 3368.05 194,34 375.a9 1306.53 $r88.72 10.0r650000 1r5,66 183.24 1258,99 1288,40 9288.40 $288.40 $8.50 t85.42 Ir6t.5, t8.t2.97 to.oql.3700 0.q, 0.00 0.(p 0.00 0.00 0.(x) 0.00 o.@ 0.00 0.00 0.00 0.00 0.00 0.00 0.ql 0.q) o.o0 0.00 0.00 0.00 87,986,631.00 t0.00216100 lo.q)227700 t0.00226700 813,768.00 $1,8.llt.8r 0.qt o.00*1o.00 to,0( lo.0( 10.0( to.(x fo.0( 40,0( $.q $0.(x lo.o( lo.fi t0.0t t0.m i0.0t 30,00 s0.0{ 30.00 t0.00 t0.00 $0.00 30.00 938,450.15 0.00 0.@ 0.(xt 0.m 0.00 0.00 0.00 0.(x, 0.00 0.00 0.q, 0.00 0.00 0,(x) 0.q) 0.00 0.o0 0,(x, 0.oo o.oo 0.00 0.00q6 0,0096 0.osit 0.0096 0.00q6 0.0sr6 0.00% 0.q)99 0.00|}5 0.0096 0.009! 0.00% 0.00st 0.00% 0.0096 0.0096 0.00c6 0.00% 0.qn6 o.0096 0,0016 30.00 t0.00 1o.00 s.ql 30,00 10.00 t0.00 10.00 $0.00 t0,00 $o.tx, $0.00 t0.00 10.00 10.00 to.o0 *0.00 10.00 $0.00 to,00 30.00 T€rml0auno Ttndern Sw[dr8d Te]mll,lltbo Tern{natng Trndcm SYrltrlErt Transport Te'tnlnlung T.ndcm Swltsthg Volce Gr8de lldll€arnlng Chr]I63\rdcc Grlde FourWr! ImrcoJrflng Charlc3 Hleh clp.clty OSr ilonlrctnlnC Cha]lci Hhh Caprctr DSI Ftclllty ftdllty1{9trcfl!nlng Syrdronout OEnnd OC3 Ol.recc Opdcal tlmrtortllng ChargesStndlorcur Opuc.lChtn0d OCt2 ronrt(rr'rlng chargcs Intsrlm ilXXT6nrl.Uoo, tlrOdet fomrarlrIlng Chargca FGCand FGDGarerrlon dMuluftecrrarryAddtrfi Sbnlllne to SS7 Slondlno or SS7SSmlngb Htdgf'tquorcy AddrGsr SlgrBllm, pGt 24 tsrrnts @rlvertld orfracudl t l3feo,on a pGr oad€r basls ilonrlarElng Oraroe3 Trurk Acuvadon. per 2a tsunts rcUratrd or traclloo ttE lot onr per odcr ba3t ilonrcanrlng Chlf9c' Flcxlbh AuBaaUc ilumbrf lderluRc!fron (Flex Arl), per End Omcr. perctc ilfirlcrrrrlng Chlr0rs ESALT 2 l,lb93 O,m@ iloomorrlng Chorges ESAIT t0 lr{bpi Nont€qrrrtng Cha'geg eSALT 50 ilb9t ildtrrcurrlng charget ESALT DI'EGt Trun|@d Tcmlnauon, ESALT DI'€GTeitlhauon tmtalled Nolrlqr''lry Crurlcs eSALT Ertrancc Fadllty PllEcuon, pGr ESALT &trrnceFadlty t0.00571800 *{88,r7 l4{ts.17 a350.01 i{82.7! t390.!i( 1190.5( lzit&6: ]479.a3 +t97.9i f0.00qD00( l!978.' t',8.s: t57r.5: 338r,il t584.8: 30.00574400 3{90.36 1.190.36 t35t.6r t{8rt.9t $92,29 t392.29 J2ln,71 s€r,5{ 1500.1( 30.0000000t ls8r.1( Es8r.il t58r.il t382.6! f597.41 10,0057r80( *a88.ri t,r88.r? $3s8.0, a4a2,rl 1390.5a t390,t $238.67 t1r9.4l i497.9: t0.0000qxx t5r8.s: t378.5: 1578.!i 138r.il a584,8: 0.00 o.o0 0.00 0.00 0.@ 0.00 0.00 0.00 0.(xt 0.00 o.@ 0.00 0.00 0.o0 0.00 0.00 c lorl rGcAl3rdUa l?ry tltt fl.m fl!.00 10.00 t0.00 10.00 o.00 ao.00 t0.(tr t0.00 $0.00 s0.0c t0.0{ to.0( t0.0( flr.0( s0.tr $a0,632.e: o00 0.00 0.0 0.00 0.00 0.00 0.00 0.0( 0.00 0.0t 0.q 0.0( 0.u 0.0( G0{ 0.0( 0.00 0.o 0.m 0.m 0.00 0.@ 0.00 0.00 0.00 0,00 0.fi 0.0{ 0.00 0.G 0.0t 0.0( G0096 o.00qr 0.00r G00qt 0.00jt 0.001t 0.o(nr 0.009t 0.(xnt 0.009r 0.00* 0.0(n( 0.009r 0,00r 0.00r( 0.00.t $0.(n $rn lo.0 10.00 t0.00 to.m t0.00 10.00 30,(l0 to.d, 30.00 30,@ 30,q} It1a.t0 10.00 t0.00 10.00