20250530Inland Telephone Company CAF ICC.pdf

INLAND TELEPHONE COMPANY RECEIVED
Corporate Offices May 30, 2025
IDAHO PUBLIC
103 South 2nd Street UTILITIES COMMISSION
P.O. Box 171 INLAND
Roslyn, WA 98941 TELEPHONE
Telephone:[phone]
Fax:[phone]
May 30, 2025
Via electronic filiriq to: secretary a? uc.idaho.qov
Ms. Monica Barrios-Sanchez
Commission Secretary
Idaho Public Utilities Commission
11331 W. Chinden Blvd, Bldg 8, Suite 201-A
Boise, ldaho 83714
Re: CAF/ICC filing to the Federal Communications Commission
Dear Ms. Barrios-Sanchez:
Pursuant to Part 54.304(d)(1) of the Federal Communications Commission
("FCC") rules, Inland Telephone Company (Study Area Code 472423) is
electronically submitting Connect America Fund ("CAF") and Intercarrier
Compensation ("ICC") data that will be filed with the FCC and the Universal
Service Administrative Company by the National Exchange Carrier Association
on the Company's behalf.
If you should have any questions or need further information, please call
me at [phone].
Sincerely,
ames K. Brooks
Treasurer/Controller

NEC-�
Study Area: INLAND TELEPHONE COMPANY - ID (ID: 472423)
Settlement Type:Cost CONNECT AMERICA FUND
[Data to be provided to USAC/FCC in June 2025 for CAF ICC Purposes]
Test Period 7/1/25-6/30/26 Post True-up (Filing)View
Rate-of-Return(ROR)Carrier Revenue Requirement
1 2011 Interstate Switched Access Revenue Requirement $194,406
2 FY 2011 Intrastate Terminating Switched Access Revenues $12,999
3 FY 2011 Net Reciprocal Compensation Revenues $0
4 2011 ROR Carrier Base Period Revenue(Line 1 + Line 2 + Line 3) $207,405
5 ROR Carrier Baseline Adjustment Factor(0.95 A 14) 0.487675
6 ROR Carrier Revenue Requirement(Line 4 x Line 5) $101,146
7 Pool Administration Expenses $6,012
8 Total ROR Carrier Revenue Requirement(Line 6 + Line 7) $107,158
Revenues from Reformed Intercarrier Compensation(ICC)Rates
9 Interstate Switched Access Revenues $2,124
10 Interstate Allocated Switched Access Revenues# $10,374
11 Transitional Intrastate Access Service Revenues $1,509
12 Net Transitional Reciprocal Compensation Revenues $0
13 Total ICC Revenue(Line 10 + Line 11 + Line 12) $11,883
Eligible Recovery
14 TRS Increment $0
15 Regulatory Fees Increment $0
16 NANPA Increment $0
17 Interstate Local Switching Support for Price Cap Affiliates or Estimated Duplicate LSS Costs in CAF II $0
18 Adjustment for Double Recovery or Corrections $0
19 Test Period 23/24 Trueup- Net Impact on Total Eligible Recovery ($1,864)
20 Eligible Recovery(Line 8 - Line 13) + (Line 14+ Line 15 + Line 16+ Line 18 + Line 19) - (Line 17) $93,410
Revenues from Access Recovery Charges(ARC)
21 Residential ARC Revenues $0
22 Single Line Business ARC Revenues $252
23 Multi-Line Business ARC Revenues $324
24 Total ARC Revenues (Line 21 + Line 22 + Line 23) $576
Connect America Fund(CAF)ICC Support**
25 Connect America Fund (CAF) ICC Support(Line 20- Line 24) $92,834
Revised CAF ICC Support with Imputed ARC Revenues for Broadband-Only Loops
26 Imputed ARC revenue for broadband-only loops $36
27 Adjusted Test Period 2025-2026 CAFICC Support(Line 25- Line 26) $92,798
NOTES:
#Per FCC Designation Order,calculated as(Sum of Line 9 for all TS pool participants)*(Line 1/Sum of Line 1 for all TS pool participants)
**NECA estimate provided for informational purposes only-actual to be calculated by USAC.