20220616Filer Mutual Telephone Company CAF ICC Data-Redacted.pdf

t. i, r;
ffii
i i: fi{ l: 3?FILENMUTUAL
Telephone Company
Jvne 15,2022
Jan Norijuki
Commission Secretary
Idaho Public Utilities Commission
11331 W Chinden Blvd ste 201-a
Boise,ID 83714
RE GNR-T-22-01
ETC - LIFELINE - CAF ICC REPORTS - ACCESS RATES
Filer Mutual Telephone Company hereby files with the Idaho Public Utilities Commission (PUC) in
accordance with 47 C.F.R $54.314 and Telecommunications Act $254(e). This filing includes projected
eligibility for CAF ICC funding for July 1,2022 through June 30, 2023 for Filer Mutual Telephone
Company, Study Area Code 472220. This projection includes any true-ups associated with earlier filings
periods. This projection has also been filed as confidential information with the Universal Service
Administrative Company, as the administrator of the Federal Universal Service Fund. It is frled with the
Idaho Public Utilities Commission as an information filing only and no action is required or requested.
Enclosed is the original stamped "Confidential" which has been placed in a sealed envelope, along with
one redacted copy. The filed is sent to the Commission as confidential information that is exempt from
discloser under Idaho Public Utilities Commission Rules of Procedure, Rule 67.
Should you have any questions regarding this filing, please contact me directly
Ammon Kohler
Controller
[phone]
[e-mail]
r lil-:i.3
L-'.--:
Enclosures
6115122,7132 AM 2022 CAF ICC Data Collection
Aaimoir 110:rl:r
l_iu:iie Study r i,'ain I-;9"Study /,rei tJatrllrltil M€nIl i CAF&/,RCOutpur l{irlori. Rel.on5 , (crtiiication I Ir$iuctions & l]:i:u rrcnt< r Co[t?ct UsSelc(lion
StudyArcr: FILER MUTUAL TEL, CoUPANY-ID dbr TRUTEAP TECH (lD: azua2o)
Study AH USAC Reports
I vlew pdnter+lEldl(JCE I
lc
Scttlement Type: Cost
t t .of.RCtum (ROR) Crrrlcr Rorauc RGqulrGm.nt
II 201 1 lnterstate Sdtched Access Revenue RequirementI
F 191l-'*"*:"-t:TlT,ll! slr,:Ylf"T RTny::
FY 201 1 Net Reciprocal compensatlon Revenues
201 I ROR Carrler Base Perlod Rarenue (Llne 1 + Llne 2 + Line 3)
CONNECTAMERICA FUND
IDat to bG prwldGd to USAC/FCC lnJunG 20Zl tor CAF ICC Purpor6l
fLet l'etlad i l\12:'.-el30l23 Post I rue-up (f illri&) \,lcw
Vicvr (rSAC r€port in Ex.el
i
i
I
ROR Carrler BasellneAdJustmrnt Factor (0.95 ^ t 1)
ROR Carrler Revenue Requlrement (Llne 4 x Llne 5)
7
8
Pool Admlnlstratlon Expenses
ROR Carrier Re\renue Requlrement (Une 5 + Line 7)
lGvrnu6ltom Lfo]mcd lntcE ttlct Compcn!.tlon (lCC) R.tcs
9 lnterstate Swltched Access Revenues
t0 hterstate Allocated Switded Access Revenues#
t1 Transitional lntrastate Access SeMce Revenues
12 Net Transltlonal Reclprocal Compensatlon Rcvenues
13 Total ICC Re,venue (Lhe 10 + Une 11 + Line 12)
Ultlihtccosry
14 TRS lncrement
t5 Regulatory Fees lncrement
16 tIANPA lncrement
17 tnterstate Local Swltchlng Support for Prlce Cap Affillates or Esthated Duplicate LSS Costs ln CAF ll
18 Adjustment for Double Recovery or Corredlons
t9 Test Period 20121 Trueup - Net lmpact on Total Ellgible Recovery
20 Ellgible Reco\rery(Line8 - Llne 13)+ (Llne 14 + Llne 15+ Line 16 + Llne 18+ Llne 19)-(Llne 17)
liluu.rfron A.c.3t R.ccvr?ych.]ttr (Af,C)
21 Residentlal ARC Revenu6
R
E
D
A
C
T
E
D
22
23
:1T!- Ll1" B'_'!:" 1T R"Y-"11'- _ _.
Muhl-Llne Buslness ARC Revenues
21 Total ARC Revenues (Llne 21 + Llne 22 + Llne 23)
E
Fund (CAF, !C€ SupPottlr
ConnectArnerlca Fund (CAF) ICC Support (Une 20 - Llne 24)
n yl'.d CAF lcc Support wlttr lmputrd ARC Row'ruC' for lrc.db.ndonly loopr
Re\renue Adjustment followlng "second order on Reconslderatlon & clarmcatlon" Fcc 18-13
27 tl.ryT TG$ P.rlod 202l-2023 CAFICC Support (Llnc 25 - Lln. 25)
NO]ES:,brccoGhEen da 6l@hu $ (gm d6.rbrdlE plDrnuFi!)'(un.1/$m dUn. t tur.IEFdEddpc).quffi. pEvl6 hr lnbm&il| p!@E ont " rdutb h obhd !y u*.
o 2022 NEC
https:/ ivww.necainfo.org/caficc/Source/USACData.aspx
Tlm of U* | Prlvacy Pollcy
111
fiftrgs .l
6t14t22.5 02 PM
:Dir.dTtunk€d TJffipon Fecllity/ M,ilc
D[rdTrunkGd Facllity/ Mile
2022 CAF ICC Data Collection
" i:,
Study Area: FILER MUTUAL TEL. coMPANY-lD dba TRUTEAP TECH (lD:4722201
Intrastate Revenues (FCC TRP exhibit)
Intrastate Revenues
:.{i
Download TRP Data in Excel
Test Year 2022-2023 Expeded Maximum lntrastate Revenu"f
. ti ,: .:i, , lr,.1r:, .\ir;-
I tit.t ,i,.!liir1.rr'r rl,,j',:rl:,r:' , latltt ..','
hr' rlcd'r\'\ frcl,.!.(, ri?,, Drail;r'i
',,(, ,, 'i :, ,(r,:1{rr.1,.,:1" .tr l\.i i
kr l)!itr,.r". trrni.r. l (..itl
I il r{ rtl\
' 1i : i
Temi^atiq End offceAcc!ss S€ilcc i€minrtiG End office, Premium. Moupq3K.$mind€
T€minrh8 End Ofrce A.(ess serylc€ Termin.tint End Offi.€, Non MOU'Premlum, per.ccess mlnute
€nr.nceFa(llity, Per Termln.lon Voke Grad€ Two Wtre
Enkinre Fdllty,
rEnrance Eallllty,
lEnrance Factlity,
Per Temtnauon Volce Grade tuur Wte
Perr;;;lnauon HIrh c.padty os1
P€rTemlnatlon Hlgh Capa.lty DS3
lDlrcdTrunk€d Transpoft raclllty/ Mlle Syn.hronous Optica! Chahnel
oa1,iDrredTrunl€d TGNpod Facility/Mlle E$lT 2 Mbps DTF-E1
Enr.nce Fadllty, Perl.mlninon SFrhronous Optical Channel OC3
EnuanceEadlhy, PerT€rmlnadonSF(hronousOpn.a Ch.nnelOcl2
rhrrncef-a_cllity, Per Termlnitlon 6ALT 2 Mbps
,EnE nc€ Fadllty. P€rTemlnatron SALT 1O Mbps
hrilc€ F.dlny, P€rTemhnon ESIT 50 Mbps
,DirdTrunl€d Tr.Npon F.dllty/Mll€ Vok€ Grad€ 'Two Wk€ & Four
trytrJ'Dke(Truhk d TraBpon Fadllty/Mile Hlgh Gpadty D51
DiredTruhled Tr.nspon F.clfity/ Mlle High ApEclty DS3
Drcdlrunicd Transpon Facillty/Mile Synchronous optiGl channel oC3 Mile
Termlnadon
Cf.uI
CIcul
Mbps OTFD
Mbps OTr-B
Mbps OTF-E4
Mbps DTF€1
Crc![ Mil€s
Ckcuit Mii€s(i(!it Mi €s
Circ!it Mlks
Chcuh Ml es
CkcuI Mll€s
Clrcut Ml €s
Clrot Mll€s
iDlre(Trunked Tran-spoftfaclllty/Mlle EilT 50 Mbps DTFU
:DlrodTrunk Tra$pon Faclllty/Mll€ ESALT 50 Mbps Drr-B
otrcd Trunked TEffpnfa(lli(y/Mil€ EglT 50 Mbps DTF-E4
DIredTrunked Transpod f.(llityf€mh.ilon volce 6rade -Two w[e &
olredirunkcd TEn+d Frclllryn€mlnatlon HlSh capa.tty Dsr
Dhd Trunked TEnspod facllltyfeminBllon HlSh Capaclty D53
Dked Trunked TransNft Facllitytrsmlnation Synchronous Opllcal
Temlnrtlon
!b^^.l_o-q TEryoaFa.itryfiemh.ttonsyld.onoulopr[a, T€rm,n.uontrh.nnel OC12
rDiredTrunked Tcnspgfr Faciliry^emination ESIT 2 Mbps
ior€d Trunked TraEpon F&ilitynerminatlon 6aT 10 Mbps
oredTrunk€_d TraNpod Facintytreminarion EST 50 Mbps
Murupb*n8, PcrAffanSemeni D53to OSr
iMuuplqln& Perkaqcment DSl to V-ol.€
(,u19$l r!9deP9lI9d! oc3 !5s.s2 Mbps
,Cunom.r Nod! Per Nole oc12 62.08 Mbps
tcusomerPremises Pon, Pej_Pod OG 155.52 Mbps
,Customr Pr.mlses Po_( P€r Pon $-1 51.& Mbps
<ustomr Predses Po( P€r Pon D53 4.735 Mbps
Cunorcr Pr€mtses Po( P€r Pon O51 1.W Mbps
AddDrop Muhlplqing Cenlal ffi(e ?o( Per Pon Dsl 1.9 Mbps
Add&op lLuUpluhgCentalffi.e PoG Per Pon OG 155.52 Mbps
AddDrcp MutlpkhgCenr.l Omce Po( Per Pon DS3 4 736 Mbps
NeM* Bl&kin& Per Blocked CallNeeork 8lo.klng. Per Blorled C.ll.
Applles tofGO only
'ES&T Realnme CoS/QoS, Per SLT DTF{l Facillty E5ALT 2 Mbps
EWT Real nme CoS/QoS, P€r EWT Dn-€1 raci lly TSALT 10 Mbpt
.E$tTRealnme CovQoS, Per E$tT OT[-E1 Facllq ESALT 50 Mbps
call
Facllhy
Fa(illty
Fa.lllty
,ESALT Entrance fadllty Pmtedlon, Per ESALT Enrance Facillty ESAI T 2 Ctrc! rr.Mbp: .. ..E$tTEnranc€ FaclliryPrdedion, Per ESITEnran.€ Faci]ny ISALTl0 a.r.!r.
ESATT Entrance FacilityProl€dion, Per ESALT €nr.nce Facility ISAIT 50
Mbps
Common Chann€l sign3l n8 Netwo.k Conn€dion SLgnal nt M le.te
F.cihy, Per Mil€
Common Channel SignalLnt Neeork Connedion SignallnS Mil€aEe
Common Chanml Sitn.T nt NeMoik Connedion signalinS Enra.c€
Common Ch.nnel Signalin8 NeMork Connedion STP Pod, Per Po(
I erm inaUng T;ndem SStched Tra nsp o( Te rmi na! n8 Ta ndem Swikh e d
TermLnat ng Tandem Switched Transpo(Terminaring Tandem Sw[ch€C
Cir(![
R
E
D
A
C
T
E
D
https ://www necainfo.org/CAF lC C/source/lnlrastateTR POulput. as px 1t2
6114122,5:02 PM 2022 CAF ICC Data Collection
ble G..dr Trc WE
Cl8mlE
ras!ry
F!.lllty
rFr!-ry.
trld-ny
radhy
o<12
Fr 24 Mkr aci&d s
iru;b.ridc;dn;fuon(itx "**-
TrmlDdoa p.r ESAIT
lear,,
,trTrry:r{!ry
odrr
F.clhy
fdlty
Od.r
Ordcr
I
P.d.r
[i rsrir
o 2022 NECA
Tcm of Use I Prlvary Pollry
R
E
D
A
C
T
E
D
https:/ ^,wwnecainfo.org/CAFICC/source/lntrastateTRPOutput.aspx 2t2
6115122,7:23 AM
Filer
Hollistor
2022 CAF ICC Data Collection
Ammon Kohler
*."
ISU',JJ|T l,rrnr*" itt]llff;'.ft'i.oruor.o*n,t iHi,to,i.n"nons f ceniric.,tion
!rr,.irucr;or,sr,r,o,,.un',
irontactus,
Study Aru.: FILEtr llUTUAt TEL. COMPAT{Y.ID db. IXUTEAP TECH (lDr fzUlo)
Acc6s n@vgry Chrrles
Recalculate ARC Rates & CAF Support tcvenue:
Test Period 2022-23 Prc-Tru€{p Violil Test P€riod 2022-23 Post-True-Up (Filing) View
T.st Pcriod 2022-2023 Poat-TruG-UD (FlllB) VaGw
Exchangefzone R6identi*l I Residenllsl SLB Lln6 SLB ARC SLB ARCRwcnueNmeARC
H
R6sidontiel
Llnes
orcludingLilellm
ARC
Revenue
MLB Ltnes I ula encI MLB ARC
Revenuo
Total ARC
Revenue
StudyA.lr
Summrry
REDACTED
o 2022 NECA
Tlrmi of Us. I Prlv.cy Pollry
https :/
^rww.necainfo.org/cafi
cc/Source/ARCChanges.aspx 111
-loEmc)o
=T-m-{m0
@
-{a.m,m!ovJzoov
2.m?
T
z
omz-{6l!trzoo
,-oz{-mc)
uu
m4U,
@m-
t-ft
!oaoI6I
e€
e*5t..!aE8ENT
Io
E$
oar=ABdo3;,r
Ego5:i Itrt
1s?E{3{:,srigoa
-a3css
E*eite
OE
"E
if-c|oocih:fri:BtEit
o
o
d
5L
cb
b,
a*
CL
do,ooo-oovoooa1aooq,
3.(D
)o'it'E=o
o
=c36o-o
oltr
=o
=.Nocto*oo:r
No@t(r)No)l(r)(.)o
=l+ooIt,oE.
oto
c
=o
Noo.o
=sIi
oofo
D
0,fo)@o
ooo
1'
=.:toCL,or3oo
C
=o
=.No6.o3I
(DoCTx
o)E
@orx
B
oaxa!!.9ts63,f t E
st aE
Eq#g
F E<668s96
s$E
T4Eo 90r tr56 #;lE;8@7
6CAD8d@
a.(ct
o,trao
c=o:.Noao3cto-
zql
3oo
7oEoa
=GIo0,
3.o:'r
l-mn
=C+IofvCrm
1'
zo)3oo
c
=o
oCL
(o
!D
zo)
6'lgr
mxo:'ofroooo)
oa
oa,og.
0,ETo
-f
=o
ooa
aD
o3o
ot
Clo
o
E
o
Fot,3
€oI
o.n
=o
E,o
DaGtlo
Bao:Eo=D
o
voEoa
oo,
3.o
ood€
T
zD
oo
ao9
zo)
6'
o)
mxoJo)f(oooo,
=.oa
ahooa.o)4o_f
ojOficotoo
ootg)
o
Ia!:lo
oa
aEo
ao,
9
Itot9.
o
E!lrlo*ETE6$COd8>TEdelF!.oooo
Efl
ft r<'
oClet
6c63di
flg6g
cg
-t
Eiot
E}ao3
Bi
a€
RgEEa8>-!q=o=a.=gq
ia
AF9erg
BT
It-o
rEo=EJtrePO,ocia
5{NNNo
ffi
i3
E"s6EEo
o
=U'
o-
3
CD
oNoNN'
ooo
(t
N'{
N'oNN
{oEmoo
=-ormImo
TD
-{ImamaovIzoo
v4ma
!oi,Io
3,
=
3t4aar.'0gT
NObi!{ }.E5
oiBladoo-!cttr
BgotlaIE1riEEEci{=sriq
e. !l-Orsss
ET(ris:reAE
-Fr-f)oo
-rlOJhE:Etqii
o
o
oo5L
Fpp
@4o
ao,ooCLoo
no!to;*
.t!o0,
3.o
Jo'
6',E
o3o
=c3
B-o
c
o
oCLo
ENo.D:1
N)o@I(r,No)t(r)(,,o
I
ootEooao
=o
c
o:-
ooo
I
o@:,o
o)
ot:,o,!ao
=.ooo
T
(o
CL
=E'3oo
E
=o
oo.o:sI
(Docrx
0,E
trorx
!ttr
oQxtrE q 363,f;i8
HEFE
s9scFA.:E E
iIF Es'? EE#'ilEl8
N=
HE-o'
a
GI,0,cdo
c
=o
Noo-o!tI:!
zot3oo
voooe)(cloo,
3.oa
lrmv
C
_-o
=7crm
'o
ooa
.to
9
o
o*oo
oo
o!io
ooE
Do
o
oo
1t
oo0oovoEoaoA
r;oo
as€g--OD13.ti-osis=o9-cl6
8€r9e*B6*gcl
9_q
E$3-.-
E3JEo-TEA=qE
BEp:iogo.oa
ac:L
€IooooEilo
oIofo
g
AIB
e
EIaA;5,c
o
=o
5{NNNo
i=S@tsos53s6o
-@'
o
3
CD
CDNoNN
ooo
Or
N{
NoI\)N
aIti.ga€ItC!3aa
EdrEatsEEa-:obB?EIE:
EEdl
fE
ErI'
aE
Oat5l8rtsf,-tta>5EpBit
Eiif?>g-rE!c30EE
EE;gC'Er
ac!>Db
!E
ao
BataEoil,Ia,cIoBEIto
o2
.e
IoE
ao
EotEE
,g
oa,Eo
E
EEtoGEo(,
L
I'JJ
=trFo
Ef
=v
3lL
t:oEaoo
ED
toCL(,tr
oo
E6z
(\lctoGIt-Nlr,
.itt!o
(ELY
.ctoo
Ua,
o
CLE0,
o
IEo
RN.EoEE
o
E6c
EE
o-
ooC)
0,CDGCo
=EoE
E
rio
-9CLEo
oIEo
E'oN
oE5
oEo5{,oo.
oo
tr
o(Y)(f,Y(oN(odosl
iriit
oEEll,
o
o,(.)Eo
!,{,N
oE
=
o
G'-a
EcocI
.L
-c-oF
q
!q
D
r.lf.D
Et
IJ
^E8E;EGiadEJOoC'?rf
E#
TT85BI1i9EEt'3EE!F
EiCEt;
EE
EI!E?r6r,EEslo_.E
Eqt$tl-C5I
E
aEE
EatEaA
egERlo8:8P8e
E*fi
E$E
f;6s
lEtr
$g tE
ooBCLEo
o
IEo!,oN
oE
oo
EcCD
cD
!l(!
IltoE
NC\loNb
b
Ee.aE
eo8AeIoggE
ll {2
oNNNt-$
oEG(J
P
E.otEoEo6p
!,
U)
GgEd
oo2FEoo-UG
uJIFlrouUJoEltoz
.oou,FIo-
=o(,
ullooF
I-5E
T$
E8
EL
!o<ts
stEr68
€eTEt.r
qE
$s
IE
sgli!a
fE
s3ETa!!E-goh
BE
EESa!igeEa
TESEPgeuli
Ef ;i! a
EEE
eo
Bt)oE,
C'(,GIL
o
eg
!a
ur
o
Ea(,
E
oEg
?cIE
o
olJEo
o
Eoto!iEo(,
o-
UJ
=E,to
Ef
=GUIJ
lr-
t.:0,E.Eo
EDcEoo.ot
ooE6z
c{NoNt\6l
r,)
5Ecl
5(!v
IToco
Uoo
CLEo
o
8Eo
RN
o-c
o{,E6c!,0,c.E
0-
ooo
o
CDoEo
=Eoco(,
oooo_EoLoIEo!toN
o.c,
=
o
Eo
ooCL
Loo
F
o(o(o
3(\l(4,
oAoN
Uo
oE.Eo
o
8EoEoIil
o.c5
o
o.ct
EtroEo.cCL
-gl-o
q
olD
5f6
EE
!d.r8!;EdadEJ6e
rg
EI
fE,E5lr
I€e3rt!l-
Eit;
rEEO
EE.IE!E5atEt?
I8a-ailEEttoCC!
E
+€tacoIo!.
.ai*t:@
$EE
stfi
Ess
$5S
lEss
EEFE
i"G,
o
CLtro
oIEoaoN
o.c5
o
a,56cCD6
6
Y
.ooo
NNo6t(o
@
Ee6E
E
0,
EE
9E
3EEE
oNGINNtf
L0,
EGo
CDcEoCLotr
ooBo6e
!,5o
Eu,
E,tooz
korlt.lg.
lrjEt-LoeulIltt.Loz
IDou.lF5o-
=oo
lrl6oF