20250527ATC Communications CAF ICC.pdf

.�. RECEIVED
A Z C
May 27, 2025
IDAHO PUBLIC
Communications UTILITIES COMMISSION
p 208-673-5335 / f 208-673-6200 / e [e-mail] / a 225 W. North St.Albion, ID 83311
May 27, 2025
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 1,2024-25 through June 30,2025-26. 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 Bradshaw
General Manager
Enclosures

5/27/25,8:28 AM 2025 CAF ICC Data Collection
Julie Laumb
Study Area i Study Area Data
Main Page CAF&ARC Output
Home Selection I 8 Input Menu
(1caficd5ource/defaultaspx) (/caficd5aurte/SelettCompany.aspx) Ocafi'.dSourcelsubmkUata.aspx) pcaflcdSource/Submitbata.aspx) f/caficuSource/CAFOutputaspx)
Hisat�oric Report/s�R ttH(S�QI(tR tt �px� (Ceerrttiifitc[atitio(n�Q�ati4 Q x] fI(nstrructions&Documents Contact Us
SiUtlytbreaeAtlplV IELQp�t1.aUI6/A AICcCOemmUIVIG �NSI{tu�aRLS(So11t�e/CAF{locuments.aspx; (Icafttd5ourcelCantactUsaspx)
Intrastate Revenues(FCC TRP exhibit)
Intrastate Revenues
Test Year 202S•2026 Expected Maximurn Intrastate Revenue:$19.523.18 View TRP report In Excel
----Ce10 -- __..__ - CoIE Col -- - CefG Co1H - Co41 cot - Calxf '. CdL Coi td _. CoiN
_ _ - - - pry - •Rt/xi^i12r21�1P100. HaL .
Rate Element Description �UrAta Demand 7inms Test Year 2034 711=5 FY2011 Intrastate Price- FY2024 'TeslYeaf 302S-• WArastate Was � TY 2025-2E
Interstate Rate 2025 eurtent Proposed .intrastatellni 'Iv ith Intrastate Valsr:2026 FaaMted' Growth Rateti Foracasted
tru.state Rate Intrastate Rate.Tumloallnp for 7f non 7erminaung far-Intrastate units. Mtrastale
Nen•Dedlcated proposed :Non-Dedicated. Revenue
ororl&attas fatnstaterate andtotalfor -
andTermfnaling and FY2011 Dedicated
fer Dedicated Demand Elements - -
Te-Ana&%End Of okcess Servic.11-Mnat;n8 End Office,P(MIUM 'MOV
pvacces�mkwle _ _..... _
,Terme'atln j End office kuess SanicaTerm'audng End Office,Non- •'MOu
'Premium,per access rlvawte
'Entrance FaDTKy.PerTerm4adonYdceGrade TlwVrke TermkaGa�_ _.{
Entrance Facvty,PerTrrmk+atsonVoicce Grade pour Ktra - - jTunnlnaOon
Envance Fac+T,ry.Per iarmlrtaf;onFhCapac7ly_Ds1._..._.._ _... •Trrrrdnad0n .
Envarue Fad%ry,Per Tem'satbn G ...
... ............__ _��.._
Enrance,Fac?ay,Per TaninaGon%rchronousOptical Channel OC3 •7ermWdon
...._...._.__...___.. ..... .____.__.__. ....._-..--._ __. ...._...
Envance Fad�ay,PerTsrm!MYon SyvxMomusOpdcal Oarwrd OC12 .Temdnstian
Entrance Fagj;Y,PerTarrrinaDan ESAL72 Mops GrctrA '
I
Enrance FadTry, in Ora&ParTmn L
Ewarxe Fadf-iy,ParTerminariafl ESAlT50 Mbps _ pr
OvectiNnkM Trzrvpat FaaSryl•he,Se Yorke Grad■-T�sewie6F0ur Wire MZe '
_.. ._.._.. ...___.. —_—..__.... .. ..__ .._. 1
D'uediNrdled Trnspor[Fa�ry/1N9e tt�gA Capadryfa5l .. -Mbe
DrceaTnnked TransportF»ry/M."e FRgh Capaa'ryQs3. _M2a -
p'rEa7Nnkad Transport FaoRtyf Mtk SyrdxOnovs Opdcal pannaFOC3 IARa ,
D}dStTNnked Transport Fac'QY M3a Synduanaer Optkal Wnnt50C12 MRe
Dkad7nNdted Transport Fadg'I Atx.e£SALT2Mbps O7F#7 -.- 6 AMaas- I
Q!reaTrunktd iramport Fa .yY M2e£SALT 2 Mhps DTF-£2 CwnA Was
O'red irunkad Trartsport iad"r.1y11.0ft ESALT 2 Mbps DTF-E3.. ._._ ._ OrNR Mk$
Oktd TNnked Transport Faa'6w11Y M7e ESALT 2 Mbps DTFE4
O'sod 7run7ced Rartsport FaaTy!Mae fSAIT 10 WB ps M F E! CkcuR Mks
O!rect Tr,jnt iranrpori paaftyY MlefSALT IO Mbps OTFE2______- ,Ckctft M2ts
A:rew Tnsdred Transport Fad?tyr aY2e ESAl77D Mbes DTFE3.--.__,.„C$cUk Mats_--
lxred7wlked Transport Fa<W Was WLT 10 Mbpl DTFE4 Clitu4 Milts
DieaTnxticed Traroport fadEyr M>L FSAIT 50 Mbps DTFE1 QfNx M+es _ '
Cried 11-1td irantpott FAOWI Mde£_SALT 50 Mbps DTFE2_--_- ...C8tts5:Mies
DYeaTNnked transport Fao=+ry'/M?t WIT SO Lrbps DTFE3 'OrwYnats -
D3ectTrunked7rarsspoaFaday/Mbe{SALT SD Mbps 0TFE4 CTrcta'c MBes
OkedTNnked Transport FacMyrf rm.4 on Wre Grade-T57a MeR •Terndnadorl
four KVa
Diced Trunked Transport fae;:yrterm'nation lF;gh Capadry 051-_--_7umdnadon --
trtwTNrdudiranspart Fao3t YyTvmnat%ntfsh CaWtYD53 Temvnaion_
Wen TruO dTransport Faa'CiyRermLadanSynwvorwus Opdcal •7arminauon 1
t3arsrel OC3
guest Trufsked Transport FaaAryrruffinadon 5yn7cfvonaw Optkal ,TvndraDon
Chamd OC12
D'sed Tnmkedirusport Fa�g+IfNmksatlon ESAL72 Mbps,.....__ _CNcuk terms._
Dvect Trunked;ranspart F2094-frermuadk EMT 10 Mbps ,Crrcult terms '
.__._. .__.. ..._.I '
D;rea TNnkedTrzNpon FatNQ'Rerminadon E5A1T50 MbPs Nw'cierma • '
Mu'xlp!aaSrg,P■r ArrangemeMD53 to O51 ......._ ...-�TvmvadOn -
MuldpkAn&Per Arran=anent 051 to Vdca :Ternueatton i
Ns[orrtar Node Per Node OC3155S21.145 7dr[
Castanet Node Pu laoda OC12 62208 Mbps Port `
Customer Premises Pare Per Pat OC3555S2 R4p3 Poo•.. .,,M1 ; f
Custotr:erPrerMsesport,PerPortsTS-151A4Mbps Port
Cunomer Prerrlies Port,Per Port DS3 44,736 Mbpa Pori
AddlQrop MuY.p4Ddng tenvalOHte Parr,Par Port DS11544Mbps Port
AdE/Drap Muk"Cerdral Off<e Port,Per Pori Ot3155S2 Mbp■ Pon
AddlDrop bWadpr4akrg Centrd Offce Port Per Pon 053 44.736 Nbps...__Port.
Netwwrklkoclft Per Blocked Cal Network Qbikinr,Per Bk k■d Cie, Yam
Applies to TC.D otey_._ _..._.._._.. .. L.. _.. .__._i
ESA23Aea1 TFme[oSrgoS,Per ELLL7 DTFEi Faddy ESALT 2 ti!pPs__ _,F3079..
ESALTUi1 Tlma COS/Q4 Por E&ALT D7F-Et Facr'tty ESALT IO Mbps �Fao'My
fSALFRaITvne CoTpoS,Per ESALT QTFEt FadOq ESALT 50 Mtp3_.•, Fao'&t�-__. - .I '
E!5t Trmrance Faddy Prottdbn,Per Esni7Envance Fac ty ESAL72 '
CBOki
Mbps
ESA2T£Mrance Fanaly ProtecCon,P■r ESALT EnvaMt FzBity ESALi 40 .Cv�t '� i
.BPS
EMT Frwanca Faie`'.ty Protection.Per ESALT EMranc!FaaV ESALi50
...
A1bps
Common Channel SrgraTng Network Caurecdon Sgnafat5 Maeaye Faduty,'M:4a ;
Per Mee
Cowmen Channel ftnAng Network Connection 101-trsg M'Mag■ TermWdw
TN!"On.Per-r—h3dk.
Coirsnon channel Sgra'7n;Netawk C—t;;w STneFng Envance Fadlty
Common Channel SlgrwW Nebrork Cometfon5P Poi.Pr Pat Pat «
•T !WAMaslASa
Trans .................F.
TU.*U ng Tandem W4*dTrarnpod TermrQW&Tandem Sr,Ached b....
Twm:N6M •
Termtvdn;Tandem Ssatdred Transport 7ermkadng.Tandem Sn@cldng,..GTaa+tas„-
https://%Avw.necainfo.org/CAFICC/source/intrastateTRPOu4

5/27/25,8:28 AM
Nonrecu� es 4oice GradlTpyYP.re ___ Tad'.sy .
NonretvringOurgts Yoke.Grade Four YF�e. --,._._ .. Fao:=�'._._... _
Nonrecurring Ovrges FFgfi CapeoYy D51 ;Fancy 1
Nonrecurring f7urges 5}xhrwnus Optical purtnd OC3 ......FW tY
Nonrenxrtngeharges SynWorwus Opdal Cl+annd OCl2 fau:ry l
Nonrecwrmg Oarges Interim fDJf TraruraLen,ver Ordu 'Ordv� i
t[orvetwrng aarges FGC and fCrD Conn:rsbn of Nredfregvemy Address
SstnarN to SST S'yu;ng orS575:gnatyg to a[utTregoency Address Order
Slgnsng,per 24 Wn1:t comarted w fractrgl IhtreoF on a Qv wdv baslf
HonrKvrk+g Ourgts Tnxtk AiCnGon,per24 ena+Ls acWaled ortract{on I
thereat on a per order bash �Ov -
taonrecvftOrerpsFlebt Automatk Number lden0cation tAex A IL EndOffice-
pvEnd Office,fer eK
trwuecvringChargea ES&'f l Ubps q Y
flonretvrhgCtsarges fiSA1.T 10 f1.bps .. ._. _. ._.. Fadky_._
Nonrecurring ChargesFSALTSORtbps
NonreNrr{ng Qurges ESALTO:'rect TrvJeed TerminaGon,per ESALTDSrect:Order
._.....:�
TruntedTvm"nacun Wta7ed
Nonrecvring Charges ESAtT fnbarrce facY,i4y Prottrtbn.per EMT
Entrance Fac=:ty Hoilky -
1
I,
I
Terms of Use(httpr
I�
E
I
{
f
i
i
3�
3
I
i
f
' I
i
i
i
j
i
E
i
f
l
i
https:/A,A-Av.necal nfo,org/CAFICC/source/intrastatoTRPOut�

5/27/25,8:28 AM 2025 CAF ICC Data Collection
v,
Julie Laumb
Study Area I Study Area Data
Home Selection Main Page 1 CAF&ARC Output
j Input Menu
(/cafcUSource/default.aspx) (lcaficUSource/Selectcompany.aspx) (icati•_USourceiSu6mitData.aspx) (/caficc/Source/5ubmltData_aspx) (Icafc"ource/CAFOufputaspx)
Historic(Reports
S�eS(H�I R �t �p �C(ertifi�c[atitiortn]�Cy�g0s11�t a�p�) (I/nstruuccttiions&Documents Contact Us
St(UdycATea�A�B101VI�Lep�t3 TA/A A��cCOeMMUNlCA WNS(ID�affiY t[4e/CAFDocuments.aspx) (lcafcd5ourcelContactUS.aspx)
Access Recovery Charges -
'I Test Pedod 2025-2026 Pre-True-up View Test Period 2025-2028 Post-Tnie•Up(FWAV View
- - - ---
t
Test Period 2025-2026 Post-True-Up(Filing)View
Exchange/Zone Name
l
iAlbion ....
i A#rkxdl
Almo
Almo/l
Arco
Arcoll t
Elba
Eibali
l Holbrook
HOLBROOKII
Howe
HOWEII
Mackay
Mackayll
I Malad I
Maladll I
Malta t•
} Maltall
Moore
Maorell
Raft River
-Raft Rlvedi
jYost I ;
I Yoslll I...
t ;
t Study Area Summary I R
i
I J
3 `
i
i
I
i
I
I 3...
i
ht(ps://vAvvv.necainfo.org/CI

5/19125,8:03 AM CAF ICC Data Collection-USAC Form
NECA':>
Study Area: ALBION TEL. CO. D/B/A ATC COMMUNICATIONS (111). 472213)
Settlement Type:Cost CONNECT AMERICA FUND
[Data to be provided to USACIFCC in June 2025 for CAF ICC Purposes]
iPariad I I,-;in- Vi_lj>,
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 I + Line 2+Line 3)
5 ROR Carrier Baseline Adjustment Factor(0.95^ 14)
6 ROR Carrier Revenue Requirement(Line 4 x Line 5)
7 Pool Administration Expenses
a 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
14 TRS Increment
is 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 23/24 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 Support**
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 2025-2026 CAFICC Support(Line 25-Line 26)
NOTES:
*Per FCC Designation Order,calculated as(Sum of Une 9 for all TS pool participants)-(Une 11 Sum of Une I for all TS pool participants)
**NECA estimate provided for Informational purposes only-actual to be calculated by USAC.
https:IA,A"v.necainfo.org/eeficc/Source/PrinterFriendlyUSACForm.aspx

0
c o
o v
Ncli
O
d CO
r 6
N � LO
L_ p
C to
i
? V (0)
> ro V
O
y a j
jv `7
O y
N
CV M
V C CV0 CD
O b if6 cv O
v c U _.
C1C i� E � Q
Y u p N O
a m o E
a Cm p chco
U v c E 0 co (j
za :3
o c EvQ oao
LL x V a� i� wo (.5
r
of v 01 n N -Op
is
F .. 0 ° m n m w
OLL
R y N O
O Z m LZ
w v a ODE
U r O uLL
C w
O c
Z �- W
Q
Z O NL
M E co
� O e-
a
N .
cam) o a r z
m d .Ccm
M Q' j
O U 0
F � Q L9 .: 9
N O
Q E d N CV
V N V ¢ N U d w ,�
a> O
d Cl) p
c > U o Q- cnl c
O a) a E r 0)0 w o E a) ° aEi I.....
F v v
y« Z E `o 4H
t o O m ° o v
.."
o
CD
N •`' '00 N O s0
a1 O w E f
> U N
—cY o 5 o c E
o v a co v U c`a
o E
wm a y
c r�
w ° y t Q V- v _
V L E C N p CL i

CA
(D ƒ m / M. / - - -
ƒ CD ]
§ % -0
= 2 i m} «\
{
2 / ° 2 G ) Bt
i / \ § & 2 / ƒ 02
k * & § \ 0 & o ,
§ \ Cr * E 0 2 k (
t ac 0 \;
i [ ; f o / ? \
a »
J / CD
k o § \ 0
\ % iCD
)
§ \ k k }7
`
] q ¢ E m ;$
j N \ ƒ § \ \
# \ _ } \ g R 2
k \ j
77 § m & �
� f «
c ° ® _ L o
CL + §
S . §
0 \ \
\ 7 \ CL
m m
m
§ 0 r3 co
/ § -
- a 0 � n ®
m S k o 2 CL
2A y \ � � g ƒ � §
m g _ )/
g § kw /2� / \
§ � $ (_ \\/ n _k /
f / � > � { 0 °
\2 } / k
/ � \ .
�
\ � \\\ k
\ 00
/ Ol !
Ul
p \ \
/ CL
- 0 /
4 7 _
c &
� « 2 (
§ 9 7
e
/ \ -4 7
R �
5 2
rr
t
m
§

;u z z
0 C ,-(D . �. f� w w 7 N 0T O Q v o co w m CD $ `9
a r o
D 0 a Z 0 0
O `a m (D o a al D Q a
v 3 m 9: d
g O O' N 0 3 .. —"
o
FD (a zF
D 0 N p N' W
(D C)
7• 7 Q w w O D
� N CL CL
@ 5 0 n
ti
o. O D z
N F O
Q p C S z
y. O -'
m ' z N
CD ( 0 CD
CD m x o a J
El � N y. xl 3 !" � o 5.
3 m CL C) = �CO 7 w �
N a) M O cn D n N
w c~u C) OD
3• w D d °1 -�« o
fn
-0 w D m a 3 2 O
Z) n (n m ( m m
3 g `° " `" O
m »o °- o w
6 N {
a c C
w :3. � m
cnC) c7 e� rP m
-i CD D m M 00
m
r: n O o m
of z c y D z
CD a (a G)
cD m
3 :3 A
(D O N r' p
c _ w O m
O a N -n �}
o ca m
c fl 33v wM. D
cn 3 c y cn CD 0 c m
C) �_ CL C, 3`� y a v -i
EL) o w•m o _
OO. 7 CD w �j O. `OC y a
m N .•'n li A`c O a
D T
(7 O Q -� CL t^' -
CO O 63 z
C � cn a�� CL W 0
Cl) C C7 d a v A W D
C) ^• m n� v 3 �' D
v o .�`, O
Z
a 3z < 30
o (n olio m0 N m
D cD 3 33 Q a
cn O 0 O rD O >
O rn i; 3
v
ro� To m
(.0 6) N 0 rD a f0 m
o Nm �a 0 cn
e y
v cN» o T m
o Q c9 D2
d a.0
C� m tc
cps
cm Q M s
cn W _7 m
N
Ch L 0
Q N a
W = O 7
iS O ?ffl
O N to
cn cr
7
CD
0 �N

;1 2) —i _I V7 Z
CDr ro (fl N coy—
'a CDro a v 3
S O CD a)
CDo ➢
0 -0 a m
o (D o
N 0 7 3 0 CD a3
ro (7 c ro ro o y o;
C ro (D O O O D 3
O -� O .O-' � (Q 0
O C =r N n W 7
cU O O �• CL (A 5.
O. O (D n O '~
CD n n 0 oro m Q
CD a
ro o m m (D 0 `� m
0 3 Z ��
•D
3 A CD3 `< •ram-- f°
CD0 3 CDm
N tD 'a O CD n t4
3 l< iiF E7 o n
o W 'a (D m n in d (D
a m =r
W =i
CD n
3 y CD � � n.
uroi X 3 D 07 0 •
O 3 9�1 (D Q :3
pOj w N C3 m
ro W a C
.�+ c CD W s o
m
a C rt � ro m '
a c Z o Q
t'n
;:vf CD -Di o
:L1 '0
oD OZ ro 3 (D m 1
p
a co
.� (D n p ,'a -�
CD N D
CL
t 7 O
N (D p ?t 0.. n -n
o. C' g a C s d
� ro
3 (Q 3 a�. a3 "a = m
m 30 3 ? ° a A
a m y m
Cam CL a 3, a s m
a p N ii mIn a
00 3 o� W v I o
'
D O
(� co m
o' �� z oo o
ay C 3it ro
c�b Z! p
O V O 3 , <
3N ro
`m ro N t
cn 7
v
a tA Y....
n m
0
cm -
Cl
m
a
O
-
�
O N
Ch
"i A
(D n i
o °
I