20240528ATC Communications CAF ICC.pdf

RECEIVED
Tuesday, May 28, 2024
.. IDAHO PUBLIC��C
. UTILITIES COMMISSION
Communications
p 208-673-5335 / f 208-673-6200 / e [e-mail] / a 225 W. North St. Albion, ID 83311
May 29, 2024
VIA ELECTRONIC FILING AND USPS—
CONFIDENTIAL FILING
Ms.Jan Noriyuki, Commission Secretary
Idaho Public Utilities Commission
472 W. Washington Street
Boise, Idaho 83720-0074
RE: WC Docket No. 10-90:Administration of Connect America Fund Intercarrier
Compensation Replacement,Annual Reporting Requirements
Case Number GNR-T-15-01
Albion Telephone Company, Inc. respectfully files with the Idaho Public Utilities Commission (PUC) in
accordance with 47 C.F.R. §54.304(d)(1) and 54.313(h)(i). This filing includes the projected eligibility for
CAF ICC funding for July 1,2023-24 through June 30,2024-25. These filings have also been made with the
Federal Communications Commission and the Universal Services Administrate Company as required by
federal rules and regulations.
In addition to this redacted electronic filing, a hard copy of the redacted and confidential version (on
yellow paper and in a sealed envelope) will be sent via USPS mail to the Commission as confidential
information that is exempt from disclosure under the Idaho Public Utilities Commission Rules of
Procedure, Rule 67.
Should you have any questions regarding this filing, please contact me via electronic mail at
[e-mail] or by telephone at 208-673-5335.
Sincerely, '
Kyle radshaw
General Manager
Enclosures

5/28/24,3:28 PM 2024 CAF ICC Data Collection
III � ;dlit:I:{Ittlth
I Sw*j Area I Study Afea Dala r, o f r,it c l t c 1 t
1= riC Main r:# rF• A,.0 output lii5.t r R-:port. , Czrlltita Ion fnsuvction!tr D••turn^nt5 Comic[L i
I seI?Uidn ir1;:t{l6ienv � ;
--------------
Study Area:ALBION TEL,CO.D/BIA ATC COMMUNICATIONS(ID:472213)
Intrastate Revenues(FCC TRP exhibit)
Download TRP Data In Excel
Intrastate Revenues
•die;r TFS,report In Excel
Test Year2024.2025 Expected Maximum Intrastate Revenue:$40,927.70
_._.-.._......._.::.-...:.--__.-- ..=T.- __......::..,-..--..._.----_-__+..._.__-,.,..,.-._.....,...-.-....._. _...-.___.-_.-.---....._...._- i...
ts1E Cclf tole CeIH - Calf CCF � G331c Cell [al AS [cE fi
AaM[!ewsnl 0^-str,pU�n iUnit uE DrncsnJ; Mizv23 TAst Yrar_d:3•� 71112b24 FY2011 --W!lawe Price; ;V2 i Tast Yn{r.d,.-! lit, ,ta W,rs ' TY 2474-75
1 lnteestate Bata' Y0211104nt i P11•Paaa4 :Intra3tsta Unicc' masin\ 4i!ti aJto;i t}ryL3:-S925 FCreeASt:^j fit-N Kau?4 F.£2t13'Led
t ilnLm'1A*Pate:INruxlale ttR+'Tw,nirvs{InGF,•: 711Y_[_k tTetmlmu r,.y,l4r,lntr Carr Unna, j Fra:a;rate
3 {3t j E,ti'.n•Dtd:catxd i prcptsad \c-f Dzdiisted� : Nr:anue
f � F1 O,t;trv,{.,t;iG,tr.lxittr rain a,W tcf a{Fan i
and lerm`:rctcn� and Fi All I Vedicared
; 3.r D+d,talc.l i Qemund Elanitntd 3
TermiutN4 Fnd OR,ce Access Sen'keTerm•natfn4 Ertd 0ltsct.Pretn=!m, MOIL .... ..,... u M
pv access m'rwte.._......_.__._�._ ......_'-
Tann;ultny End OlRce Access 5erlkeTarrAnadn4 End offke,Nam 140d
Presrd,m�per access_mYarte __ _ ,,II
Fn MA FaOscy Alf erTermnatianxo_'te GradeMvlWre _•_, :Tvr�
---mxknYokaGrada ia Wve Te15_...,
Entrance Aary:PV Termrutlart FF4A Caparfpr PSl - ___ Tvn
Fntrante FaO!.ry,PV Terrrrudon W,4Ft Ca�adry 053 .-..- ,--_�_.Ta1�i
EMrande Fati4ly,PerYvmk,aOorr Sy±,dvonous C QAIu e1 OC3 .Terri
Entrance FadlR7A Per TumOtador{synthr—Optkal Channel OCl2 TertS
Erxrar,ca FadE�_Pv TumF!adon ES114.€2.11�s-�_--_,.-Ckc4
Entrance faddy,Per Terrtlrutlon ESALT 50 MbPs_..__..___........__....._ C1.1
FnVarxeFwT. Per Termaudon Fsl1T50 67
DVectTnar!ked Transport Fatx.Ay/M2a Yaict Grade-TxolYrtkfaur �
Qkact7r,mked Transport Faa�VM4 tP�i CaPaoi�l051_ ---._AA�I .
DkeaTrvnked Ttart_wt Facftf MZe KghC&pattry D53 l+Le
DVect7runicad Transpat F AEEe Syntivonan OptiW Cwnti 00 M7e
DirectTnm*ed Transport Facftf Mae Synchronous CpUcal ChChwwW
OC12
Dkectirunked TrvnpatFaaT:tyfAi3e ESAL72 MbpS DTFES- i -
p%reaT/wJ'ed TransRttrt FadetyfA' ESALT2 Mbps-DTF•E2,. Y..Ckfl .
.Olrect7rtxd!ed Transport HtStyf Area ESAfT2 Alps OTFE3 _
DlrectTNNted Tramport FatWMde E54T2 Wqw DTFE4�
DWac1Trunkad TraMpOft FadtkyfM3e ES,1LT 50 Mbps OTF-EI_---- 'CW
Ok Trunke!TreruportfadOty W,.+t ESALTIOME�sO7FE2 ..... S
MrxtTnx,ked Transport FFadW Mao ESALT 10 Mbps STIR_ Ckj '
pYa<t€nrdced Tra. ort Fa t :4e ESALT f0 M6ps DTFE4 -.,M4 f
OrsttTrunAed TraTransport Facf Aa2e f5ALT50 TT
OirercTturdcad TrarupOrt Fan'erylMTeLLE5AlT50 M!> OTFE2 CH
UkatTronired Transport Fat�M7e ESALT SO M�sOTFp -_--:Cw�
OaectTmMed Transport FacRtyfAFde FSALT 50 OTFE4 _
Direct Trued Transport Fats'Esyrfamkutlon YokkaG da-YNo%ltd& I
yaw vare Tei
DYettTrunked 7r�ort Fali�kyfrermrrudon IFgh Ca�aa'e�•D51•_._-FE
.'T
Dlwt7natked Transpatfad mT¢y li on Eh Capadty.P53,,_. Tel
D'rettTrunktd Trmport Fao'4ry/rem,5na0on Syn<Monws Optiol Tel
.Channel OC3 ._ _T.el
pI,KtTm.ked Transport Fa*fTi; !nation Sjrxhtonous Op&W__
Channa10C12
MettTamlred Transport Faa_fram4uton EstLT2 -y__-._.C-ei
Q'rectTrunEaeTrusDortFa08t�rfvlNnMionESAET50MOPs__,_,.___.., ._�
Dtrect7lxdted Transport Fadatyrrvm'4uCon FSALT50 Mbps
Mu%2kxft PerMan4uMl DS3 to DS5- -'_--- --.T
Mutttpkr,'r,4,PV Arrar!Sen,utt D51 t0 Yoke 7J .
YustomerNodePerliodeOC3ISSS2Mbps�___.'___.____.__Pr _...
[ustorru Node Per Node OC1262L06 AOaps______ P
Customv Premises Port,Pv Pat OC3 55552 s P
,Customer Premkes Part,Per Pert STS-1 S3.8i Mops 'P
[uatanxr Premkes Port,Per Pert D53 44.736 Mops p `
,C�olnet Premixs-Port Fer Port_D51 1.54�s'�s__„_..-.�.-mot,.PI
AdQrOro�AtukJ{deidn�Centrol Office Putt Pv"0511544Vbps
fldd/Dryroe IJPu.,�Iec4�Ceritral0�ca Port Pvtort OC315S52 Mbps--�
AdNDrop kuYtp^edK Centr�l0lft^Port PrpM US3 4a.736�s_-,P!
f2tMork PWCLk n4 Pv 11-0,W CIO Network Moding.Per B'adced Cat '�
J�ppi_es to FG0 or!ty- -._...._ -.
'ESAt7 Rral1"ane COSfQoS,Per ESAL7 DTFE1 Fad:'ty ESAtT 2 Mbps _-,q
!SALT Real Time C.SM$Par EMT DTF-El Far ay ESALT 10 Mbps
.ESAL7 Real Time Co51Qo5.Per ES!4T PTFEt_fao_7,_ry ESALT SO Atb�s_F
ESAL€Entrant■Faa'W Ptwecden,Per ESALT ErArance Fadgty ESALT 2 'C
klbps--------- —1
-ESALT Entrance FaciRy Protecdo,Per ESALT Entrance Fachty ESALT 10 �
ESM.T
ommEntrance Fad3ty Protectin,Per ESALT
YsoW Envante iau4q fiSA1750___�1.i.....,;�
:Corramcham!el s;Vwr 4 Netatnk Collnectloll St4naii416irea4e
Tvm!rtatlon,Per Term_nation
[omrran[hanne194nY%rtg NtV,crlt eor11{ectlon 94na::a,4 Entrance^�'
cco n*Pmt�.g.._l_____.___.. --.__.---.
[ornmonChannelF _ __.._..._�
•_-.._._..___.._��►.'NetYRrk Cofinecdon STP Port,Per Pat
TvmAatin4Tandem Srkdted TransportTermlreaCrSTandem SwitNed j
TranspatFaa:ry f
-rm&,3dn4Tandem SN,c&'c TransportTermkwtln4 Tandem5wttthed .I
TermSuticn
i7erm'nat�Tartdrm 5nlcUrtd Transport Terninalm47andem Swttddri�
hftps://www.necainfo.org/CAFICC/source/intras

5/28/24,3:28 PM 2024 OAF ICC Data Collection
honrecwMCluTr�ts Yeka Grads Tore Wre
?torrecseritL Q,arges Wyu Grade FourK're�_._-...„��_t—_
Neriecwtin`�arLes F6 GPadtY o33__.._— ._..--_-._
'Norreorr7ngthanesSXnchsornus op"SC_tjO
Norreciark�L Charjes S)t+rhra+aus Opdnl O�annel pCi2 .._____
)Mor.rmffrk4 Charges KeAm NXX Trandatm fu Order
Nonrea ;j 0,arp,UGC and FGD COWNS on of MMrrcq"KY
''Address Stgn M to SS7 ftolgrtg or S57 Sty e.9 to Mtr!kkequanq
'Addrass siW,,.pr 24 uunU mamled w fracdOn tYWWm a per
cyder bask
1faMacurrinj flurgez Trtm;<Ac9radoq p'ar 24wnAs acGrated pr4acttor
thereoronaperwder
florrecurrkrj 6targes Fte+-glk Autuma0s NWrberidentiPratlon(Fkt
NavecurrNl Charges EW12 MIP Charges fSALT 10 Mbps
NonrecurtMg Char es FSJ TSO s
gorvenrrirtg ptujtS ESALT D'reclTrurdied Terrn`naYon,per ESAET
Diets TrW&vd_THFrAUdMtnstaSed
Hawecurcin;Charges6 TEnvanca Fa protecUm per MT
I
1
I
i
i
https:/Avww.necainfo.orgICAF I CC/souree/

5m1124.4:12nw uoz*cxF oatanolleomnn
- - � ��--- -- ---' -- - - ---- -- '-'--- -----'r' - -- - -- -- --
/ x=^ i »"�^^ | m=, w"y� ) �"°�y^
� _ - � ^' �
Stodyure°^mmw TEL.cO�ommmzmuuuNImnom (Im*72213) --
Access Recovery Charges
Test Period 2024-2025 Post-True-Up(Filing)View
mLo^nu MLm^aC i Towonv �
Mama i Lines �mo xmn ' w=o�° � � x�o�" . n�"="
excluding < n�^�" ' |
I-mu""s
Albion
Almo
Almofl
Arco
Acoll
swi
Holbrook
Howe
HOWEII
Mackay
Mackayll
Malta
Maltall
Moore
Moorell
Raft fVYer
Yost
Study Area
summary
-
�
! /
} �
!
|
i
| �
. �
|
| . �
�
.-,-~--_---_.-~g~

ECA -
Study Area: ALBION TEL. CO. D/B/A ATC COMMUNICATIONS (ID: 472213)
Settlement Type:Cost CONNECT AMERICA FUND
(Data to be provided to USAC/FCC in June 2024 for CAF ICC Purposes}
Test Period 7/21241JV30/25 Post Twe-up(Filing)V"swvv
Rate-of-Return(ROR)Carrier Revenue Requirement
1 2011 Interstate Switched Access Revenue Requirement
2 FY 2011 Intrastate Terminating Switched Access Revenues
3 FY 2011 Net Reciprocal Compensation Revenues
4 2011 ROR Carrier Base Period Revenue(Line 1 +Line 2+Line 3)
5 ROR Carrier Baseline Adjustment Factor(0.95 A 13)
6 ROR Carrier Revenue Requirement(Line 4 x Line 5)
7 Pool Administration Expenses
8 Total ROR Carrier Revenue Requirement(Line 6 +Line 7)
Revenues from Reformed Intercarrier Compensation(ICC)Rates
9 Interstate Switched Access Revenues
10 Interstate Allocated Switched Access Revenues#
11 Transitional Intrastate Access Service Revenues
12 Net Transitional Reciprocal Compensation Revenues
13 Total ICC Revenue(Line 10+Line 11 +Line 12)
Eligible Recovery W
14 TRS Increment
15 Regulatory Fees Increment
16 NANPA Increment
17 Interstate Local Switching Support for Price Cap Affiliates or Estimated Duplicate LSS Costs in CAF II
18 Adjustment for Double Recovery or Corrections
19 Test Period 22/23 Trueup-Net Impact on Total Eligible Recovery
20 Eligible Recovery(Line 8-Line 13) + (Line 14 + Line 15+ Line 16+Line 18+ Line 19)- (Line 17)
Revenues from Access Recovery Charges(ARC)
21 Residential ARC Revenues
22 Single Line Business ARC Revenues
23 Multi-Line Business ARC Revenues
24 Total ARC Revenues(Line 21 +Line 22+ Line 23)
Connect America Fund(CAF)ICC Sup port*
25 Connect America Fund(CAF)ICC Support(Line 20-Line 24)
Revised CAF ICC Support with Imputed ARC Revenues for Broadband-Only Loops
26 Imputed ARC revenue for broadband-only loops
27 Adjusted Test Period 2024-2025 CAFICC Support(Line 25-Line 26) j
NOTES:
#Per FCC Designation Order,calculated as(Sum of Une 9 for all TS pool participants)'(Une I/Sum of Line I for all TS pod participants) -
*•NECA estimate provided for Informational purposes only-actual to be calculated by USAC.

v
N
O
N
V
N
l�
U
ro Vl
O �
ti
a
d O
m u
> U
O Q
C � „
V O
Z' a No c o
> > 'rJ- " N m r
C2 O M 0 �
chi c E U
m Y 5 .0 co E q
W j E S O c
a C. 8z
c E 4 m m
r
.a N 'O, K c, O
CD
V, � k n I m o t ,m° U
z E w c "m
5 rnw, A ° r
O 1C C t B £ 3 9
w III
a « d to -r� 8 + =?
z Z „ y Q `off
L N
9 p)
� L Q Ow9:a p j C
O o s U p o °
w A
m m c I m
U E '-
LL L O 2' C Ce) Il L
LLO
Q L O ~ a
r Q o m U N a c
p Y d 0 f0 U ci �
y C
O u N O t N
U U N n o m
w O v > tZ W
p o m0 w ei o cc `
F C T a m °
O z j, O E E.
U J 1 0 N a H
• C_ .2 m O E E O N
J L m
W G Q CL O N
U $ o O y O �
CD
0 1i O .N
L
V j
u E21
N g CL
m = N D a o
c Q 0 `y °
E N w o .a v �
eo m o c 0 m
¢ o � a
m e CL
'� CK o a`9i
fl o Q
o v y o a
cEo v a�
z in a F cn

\
$ _ _
/
\ �
of
CSp
m # \
» � ® R § i
C
g | gf E '
� - !(( CID
m 2m, E 0 0
ƒf)- "
� / �({§ t \ )
2
f 0 }g k ^
B / § m &
\ k �}
r
a . o �)
; ® >
\ § / � E \
W ( Cc .0 6 E «
< ° d c { Cl) :
2 © ® i �
/ 0 /k -j E § 0 aJ
u M G .
a \ /\ CL z § /
) G ; ! m Q 2 �
±c 0: § e \
& 0 « / Q J §
3 ■ a \' § o \ e
0
§ I $ § N c to
' d) § § 2 ) 0 f (
) k } / $ 7 ƒ )
S % ƒ c \ ) \ \ { k
2 e 7 f § E 2 2
k ƒ * E = 2 0
_ £ 2 a\ §
\\ \ / \ / /
z m a w P n

v
0
N
LO
a �}
o �,r
� a
L
M
d q N �
C V p w°
s
m mN a
f0 ° r m tt N
ai ma`o m a o`0 0 0 0
4 M m
IL = c V i N
i � E rU
W d Ev
tofY m w oEc E �
O C Y c m n U
3v
Q m E N N •� ep�
w
of o N ° L m$
� 6qi ° ? Q ani•w � � ' 9
O O N C m (n m m 8 0
do m o 0 -' ro �
c� ca n ¢ Qwa
z G
v a
w
LL m o S ° o to c'E d
U.cn 0 �, c Cl) � E r
c V a_D @ N
a
0 N 1? co U a a c
Im m
Q Q A d Q
00
Q U °o
= In 0 F' .c �. O c m
m Q v 0 E
co co
W o U °a U w a
ir
+L N 2 3 m — N E
cQi Q rn r, " c OU N °
C� ° L o r ° c
} u X u ° Ux W "
W
a O76
° a iu Z a
c c c M
w a g r g s
0 Z �' 0 Z Q � c
w N
} V W C Q c�q
in
f0 W1
A L v U 1-2v f m N rn E
w O m
d m y C N O N u = CL
pQ ° c CDy o s m 0)U C ^' O Q U N L r3 �-
fL m m j 44
0 J Q O p c
m E t Q N C L.. w p A
O y G 0 w 0
w
vo v Q y m .O v
Q O Q
a y,
z z to n 66

0
N
U
ip y
m
cli
r
M Q O
ro r = r
a O q o
N 9
d td)0 A 0
CO
1U z $o cp Euf
o c E
�U1 L .� E §Q U
m
Q o $ v
F- "O' trot r
E
w d p1 a1 E 8 -
a1 d ar Z ,,C U N 07 p C
w ` y O ro ro N w
w 9Ero
w d Uo w o c o
� •i
w v o LO E a d
U r a o M -- £ m
t °c W �.
0 a: a m O E
z E Lm C) 0 ti a
m i - v F ev T) 00
m E a` N 3
a
O A n O VO4
N «
w O U ai r` u m
v N V c
0 A a LLI N 0 o
~ Y m 1d zm o E m
u un O ui o n .fin
o w y n
d N Q Q O O o
UCL An
E
CCCp...111� _
d > o -o Y
° 0 m ro
d en- w O ,N
y L N r C
C 0 N O.
O v
A w C 01 .0 Q O C
E " a ¢ O n °' C
0 Q 0 3 °CL a
Y £m a o c a�Oi
t' t°' 3 aoi o c >
m m �
z in a 4= H C�