The URL can be used to link to this page

Home My WebLink About20230619Blackfoot Telephone Coopertive Inc 2023 CAF ICC Data.pdfCONTAINS PRIVILEGED AND CONFIDENTIAL INFORMATION - DO NOT RELEASE Filing Entity COSA Study Area Name TY 2021-2022 Total Eligible True-Up Including Otherwise True-Up Revenue TY 2021-2022 Interstate Eligible Recovery (After True-Up)Recovery (After True-Up) Recip. Comp. (After True-Up) Total of Exogenous Cost Increments for TY 2019-2020 Revenue 2020 2019-2020 Otherwise Adjustment Expected Revenue Expected ARC Revenues Assessed Per 51.917(e) And Imputed Per 51.917(f)(2) Expected Imputed ARC Lines Per 51.917(f)(4), After 51.917(f)(5) Limit Support After Eligible ARC Lines Projected SLB Eligible ARC Lines Eligible ARC Lines Total Projected CBOL Line Demand CBOL Lines TY 2022-2023 Total Eligible True-Up Including Otherwise True-Up Revenue TY 2022-2023 Interstate Eligible Recovery (After True-Up) 2023 Intrastate Eligible Recovery Up) Comp. Eligible Recovery Up) Total of Increments for TY 2020-2021 CBOL Lines 2020-2021 Exogenous for TY 2020-2021 Otherwise True-Up Revenue Double Recovery Adjustment Expected Expected ARC Revenues 51.917(e) Per 51.917(f)(2) Expected Revenue From Projected Per After For CBOL Lines Projected Res Eligible ARC Lines Lines Eligible ARC Lines 2023 Total Projected CBOL Line Demand 2023 Total Projected Revenue Lines TY 2023-2024 Total Eligible Recovery After True-Up Including Otherwise True-Up TY 2023-2024 Interstate Eligible Recovery (After True- TY 2023-2024 Intrastate Eligible Recovery Comp. Eligible Recovery Total of for TY 2021-CBOL Lines Total of Exogenous for TY 2021- Otherwise True-Up TY 2023-2024 Double Recovery Expected Maximum Expected ARC Revenues 51.917(e) Per Expected Revenue From Per After ARC Imputation For CBOL Eligible ARC Eligible ARC TY 2023- Projected TY 2023- Revenue C2 cell B9 cell C9 cell D9 cell E9-G9 Summary, cell H9 Eligible Recovery Summary, cell J9-L9 Eligible Recovery Summary, cell T9 Eligible Recovery Summary, cell M9 Ceiling CAF Calc cell K10 TY Noted Above Ceiling CAF Calc cell F17 TY Noted Above Rate Comp. cell AG12 TY Noted TY Noted Above W9 Eligible Recovery Eligible Recovery Summary, cell Z9-AB9 Eligible Recovery Summary, cell AD9 Eligible Recovery Summary, cell AE9-AG9 Summary, cell AO9 Summary, cell AH9 Noted Above Noted Above Noted Above Noted Above Ceiling CAF Calc cell Noted Above Ceiling CAF Calc Above Tariff Rate Comp. Summary, cell AR9 Eligible Recovery Eligible Recovery AW9 Summary, cell AX9 Summary, cell AZ9-BB9 BH9 Calc cell I10 Calc cell K10 Calc cell U10 cell D17 Calc cell F17 Calc cell H17 Comp. Not A Holding Company 482235Blackfoot Tel - BTC 179,729 249,187 16,295 63,554 0 (749)0 0 0 (148,558)0 0 0 0 0 0 0 0 0 167,022 225,905 16,793 60,376 0 5,078 0 0 0 (141,130)0 0 0 0 0 0 0 0 0 164,552 215,344 10,111 57,357 0 15,814 0 0 0 (134,074)28,188 0 0 0 0 2,544 6,852 0 0 RECEIVED 2023 June 19, AM 10:11 IDAHO PUBLIC UTILITIES COMMISSION Certification of Officer to Authorize an Agent to File Data on Behalf of Reporting Carrier I certify that (Name of Agent) John Staurulakis, Inc. (JSI) is authorized to submit information reported on behalf of the reporting carrier. I also certify that I am an officer of the reporting carrier; my responsibilities include ensuring the accuracy of the data provided to the Authorized Agent; and, to the best of my knowledge, the actual data provided to the Authorized Agent are accurate. Name of Authorized Agent John Staurulakis, Inc. (JSI) Name of Reporting Carrier Blackfoot Telephone Cooperative, Inc. Signature of Authorized Officer Printed name of Authorized Officer Stacey Mueller Title or position of Authorized Officer Chief Financial Officer Telephone number or Authorized Officer. (406 ) 541-5000 Study Area Code of Reporting Carrier 482235 Filing Due Date for this form (mm/dd/yyyy) 06/16/2023 Persons willfully making false statements on this form can be punished by fine or forfeiture under the Communications Act of 1934, 47 U.S.C. §§ 502, 503(b), or fine or imprisonment under Title 18 of the United States Code, 18 U.S.C. § 1001. Certification of Officer as to the Accuracy of the CAF ICC Data Reported I certify that I am an officer of the reporting carrier; my responsibilities include ensuring the accuracy of the actual data reported; and, to the best of my knowledge, the information reported on this form is accurate. Name of Reporting Carrier Blackfoot Telephone Cooperative, Inc. Signature of Authorized Officer Printed name of Authorized Officer Stacey Mueller Title or position of Authorized Officer Chief Financial Officer Telephone number or Authorized Officer. ( 406 ) 541-5000 Study Area Code of Reporting Carrier 482235 Filing Due Date for this form (mm/dd/yyyy) 06/16/2023 Persons willfully making false statements on this form can be punished by fine or forfeiture under the Communications Act of 1934, 47 U.S.C. §§ 502, 503(b), or fine or imprisonment under Title 18 of the United States Code, 18 U.S.C. § 1001. Certification of Officer for Rate-of-Return Carrier Eligibility for CAF/ICC Recovery I certify that I am an officer of the reporting carrier and that, to the best of my knowledge, the reporting carrier on this form certifies that it has complied with Eligible Recovery §51.917(d) and Access Recovery Charge §51.917(e) and is eligible to receive the CAF ICC support requested pursuant to §51.917(f). Name of Reporting Carrier Blackfoot Telephone Cooperative, Inc. Signature of Authorized Officer Printed name of Authorized Officer Stacey Mueller Title or position of Authorized Officer Chief Financial Officer Telephone number or Authorized Officer. ( 406 ) 541-5000 Study Area Code of Reporting Carrier 482235 Filing Due Date for this form (mm/dd/yyyy) 06/16/2023 Persons willfully making false statements on this form can be punished by fine or forfeiture under the Communications Act of 1934, 47 U.S.C. §§ 502, 503(b), or fine or imprisonment under Title 18 of the United States Code, 18 U.S.C. § 1001. Certification of Officer for Rate-of-Return Carrier Not Seeking Duplicative Recovery I certify that I am an officer of the reporting carrier and that, to the best of my knowledge, the reporting carrier is not seeking duplicative recovery in the state jurisdiction for any Eligible Recovery subject to the recovery mechanism as per §51.917(d)(vii). Name of Reporting Carrier Blackfoot Telephone Cooperative, Inc. Signature of Authorized Officer Printed name of Authorized Officer Stacey Mueller Title or position of Authorized Officer Chief Financial Officer Telephone number or Authorized Officer. ( 406 ) 541-5000 Study Area Code of Reporting Carrier 482235 Filing Due Date for this form (mm/dd/yyyy) 06/16/2023 Persons willfully making false statements on this form can be punished by fine or forfeiture under the Communications Act of 1934, 47 U.S.C. §§ 502, 503(b), or fine or imprisonment under Title 18 of the United States Code, 18 U.S.C. § 1001.