20250610E4 CAF ICC Redacted and ETC Affidavit.pdf

ECA REDACTED FOR PUBLIC INSPECTION
RECEIVED
N
June 10, 2025
Study Area: E4-CONNECT (ID: 532390) IDAHO PUBLIC
Holding Company: E4 CONNECT, INC (ID: 200000286) UTILITIES COMMISSION
CONNECT AMERICA FUND
Settlement Type:Cost
[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
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 14)
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*
it 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
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 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 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.

Tyler McGill
REDACTED FOR PUBLIC INSPECTION
Home Study Area Main Page Study Area Data CAF&ARC Output
Selection Input Menu
(/caficc/Source/default.aspx) (/caficc/Source/SelectCompany-aspx) (/caficc/Source/SubmitData.aspx) (/caficc/Source/SubmitData.aspx) (/caficc/Source/CAFOutput.aspx)
Historic Reports¢ Instructions&Documents Contact Us
st'/calfic rea e/541ect11i5tagFBep6bfi?<cL399f'fi c/Source/CAFD9cuments.aspx) U�cc/SOUfCe/COf[taetUS.aspx) cam{
Holding Company::E44rCCOTNIFNDECSTT,,INC(ID:200000286)
Intrastate Revenues(FCC TRIP exhibit)
Intrastate Revenues
Test Year 2025-2026 Expected Maximum Intrastate Revenue:$3,216.00 View TRIP report in Excel
Cal D Col E Col F Cal G Col H Col I Coll Col K Col L Col M Cal N
H-1 - [(L/K1a(12/Z1)-11'100 H•L
Rate Element Description Unit of Demand 7/l/2025 Test Year 2024. 7/1/2025 FY 2011 Intrastate Price- FY 2024 Test Year 2025- Intrastate units TY 2025-26
Interstate Rate 2025 Current Proposed Intrastate Units: outwith Intrastate Units:2026 Forecasted Growth Rate% Forecasted
Intrastate Rate Intrastate Rate Terminating for 7/1/2025 Terminating for Intrastate Units Intrastate
Non-Dedicated proposed Non-Dedicated Revenue
or Originating intrastate rate and total for
and Terminating and FY2011 Dedicated
for Dedicated Demand Elements
Etemenr
Terminating End Office Access Service Terminating End Office.Premium,per access MOU so OCOD00GO $000000000 $0.00000000
minute
Terminating End Office Access Service Terminating End Office,Non-Premium,per MOU 50-00000000 so 00000000 SOA000D000
access minute
Entrance Facility,Per Termination Voice Grade Two Wire Termination 569.25 S8492 S6925
Entrance Fao liry,Per Termination Voice Grade Four Wire Termination S110.82 S135.89 $110.82
Entrance Facility,Per Termination High Capacity DST Termination 5337-62 S41399 $337.62
Entrance Facility,Per Termination High Capacity DS3 Termination $3.082.68 S3,780-03 S3,082.68
Entrance Facility,Per Termination Synchronous Optical Channel OC3 Termination $3,143.40 53.114 49 S3,143.40
Entrance Facility,PerTermination Synchronous Optical Channel OC12 Termination $3.356,13 S4.115.34 83,356.13
Entrance Facility,Per Termination ESALT 2 Mbps Gran 4597.98 $733.25 5597.98
Entrance Facility,Per Termination ESALT 10 Mbps Circuit S644.50 S790.30 $644.50
EnVa nce Facility,Per Termination ESALT 50 Mbps Circuit S83580 SI.023.89 $935.00
Direct Trunked Transport Facility/Mile Voice Grade-Tyro Wire&Four Wire Mile S4.92 S6.03 S4.92
Direct Trunked Transport Facility/Mile High Capacity DST Mile S23.14 S2838 $23-14
Direct Trunked Transport Facility/Mde High Capacity DS3 Mile S201A9 $24707 S2OIA9
Direct Trunked TransportFacAiry/Mile Synchronous Optical Channel 00 Mile 521S.70 S264.49 S21S,70
Direct Trunked Transport Facility/Mile Synchronous Optical Channel OC12 Mile $270.73 S33197 S270.73
Direct Trunked Transport Facility/Mile ESALT2 Mbps DTF-El Circuit Miles 568.13 583.54 S6813
Direct Trunked Transport Facility/Mile ESALT 2 Mbps Di Circuit Miles S4S.42 SSS70 S45,42
Direct Trunked Transport Facility/Mile ESALT 2 Mbps DTF-E3 Circuit Miles 56765 $82 9S S67.65
Direct Trunked Transport Facility/Mile ESALT 2 Mbps DTF.E4 Circuit Miles 5113.26 5138 88 S113.26
Direct Trunked Transport Facility/Mite ESALT 10 Mbps Di Circuit Miles S172.75 S211 83 S172.75
Direct Trunked Transport Facility/Mde ESALT 10 Mbps DTF-E2 Circuit Miles S103.67 S127.12 $103 67
Direct Trunked Transport Facility/Mile ESALT 10 Mbps DTF-E3 Circuit Miles S170.27 S20879 5170.27
Direct Trunked Transport Facdiry/Mile ESALT IO Mbps DTF-E4 Circuit Miles $349.23 542823 $34913
Direct Trunked Transport Facility/Mile ESALT 50 Mbps OTF.E 1 Circuit Miles S483.70 3593.12 $483.70
Direct Trunked Transport Facility/Mile ESALT 30 Mbps DTF-E2 Circuit Miles S32149 S39544 $322.49
Direct Trunked Transport Facility/Mile ESALT 50 Mbps DTF-E3 Circuit Miles S5S6.08 $69188 5556.06
Direct Trunked Transport Facility/Mile ESALT 50 Mbps DT F-E4 circuit Miles $991.02 S1,21511 S991.02
Direct Trunked Transport Facility/rermination Voice Grade-Two Wire A,Four Wire Termination S49.58 560-79 549.58
Direct Trunked Transport Facility/rermination High Capacity DSl Termination $120.00 5147.15 s120.00
Direct Trunked Transport Facility/Termination High Capacity Di Termination S770-66 $945.00 $77066
Direct Trunked Transport Fac liry/Termmarmn Synchronous Optical Channel OC3 Termination S802,40 S983.92 $802,40
Direct Trunked TransportFacAiry/Terminaoon Synchronous Optical Channel Oct 2 Termination $1,747,08 52,142.30 S1,747.OB
Direct Trunked Transport Facillry/Termination ESALT 2 Mbps Circuit terms S15898 5194-94 S15899
Direct Trunked Transport Faci iry/rermini Lion ESALT 10 Mbps Cucuit terms S19435 S238.32 S194.35
Direct Trunked Transport Faciliry/rermination ESALT 50 Mbps Circuit terms $237.54 S291 27 S237.54
Multiplexing,Per Arrangement D13 m 051 Termination 570313 $862.19 $703.13
Multiplexing,Per Arrangement OSI to Voice Termination S271.48 $332.89 $271A8
Customer Node Per Node OC3 15552 Mbps Part 5729.90 $89502 $729.90
Customer Node Per Node Oct 2622.08 Mbps Part $2.10864 S2.585.65 SZ10864
Customer Premises Port,Per Port OC31SS.S2 Mbps Port S239.50 S293.68 S239.50
Customer Premises Port,Per Port STS-1 51.84 Mbps Port $287.55 S352.60 S287,55
Customer Premises Port,Per Port DS3 44.736 Mbps Port $287.55 S352.60 $287.55
Customer Premises Port,Per Pon DSI 1.544 Mbps Port S7371 $9039 573.71
Add/Drop Multiplexing Central Office Port,Per Port DST 1.544 Mops Port S58 97 S72.31 S58 97
Add/Drop Multiplexing Central Office Port,Per Port OC3 155.52 Mbps Port S239.50 S293-68 S239.50
Add/Drop Multiplexing Central Office Port,Per Port OS344.736 Mbps Port S147A5 SI8081 S147-45
Network Blocking,Per Blocked Call Network Blocking,Per Blocked Call,Applies to Call SO,01390000 S0 01 71 0000 SO.01390000
FGD only
ESALT Real Time CoS/OaS,Per ESALT DTF Et Facility ESALT 2 Mbps Facility 513.01 S15.9S S13,01
ESALT Real Time CoSli Per ESALT OTF-Et Facility ESALT 10 Mbps Facility S65.05 s79.77 56S.OS
ESALT Real Time CaS/i Per ESALT DTF-EI Faclliry ESALT SO Mbps Facility S202AS S248.25 S202AS
ESALT Entrance Facility Protection,Per ESALT Entrance Facility ESALT 2 Mbps Circuit S241.50 $296.13 5241.50
ESALT Entrance Fealily Protection,Per ESALT Entrance Facility ESALT 10 Mbps Circuit S241,50 S296,13 S241,SO
ESALT Entrance Facility Protection,Per ESALT Entrance Facility ESALT SO Mbps Circuit S241.50 S296.13 S241.SO
Common Channel Signaling Network Connection Signaling Mileage Facility,Per Mile Mile S6,6S s81s $6.65
Common Channel Signaling Network Connection Signaling Mileage Termination, Termination S66.73 S81.83 S66,73
Per Termination
Common Channel Signaling Network Connection Signaling Entrance Facility.Per Facility S127.82 S156.73 S127,82
Facility
Common Channel Signaling Network Connection STP Port.Per Part Part S658 64 S807,63 5658 64
Terminating Tandem Switched Transport Terminating Tandem Switched Transport Minutes/Mile SO.00036500 S0,00044800 SO00036500
Facility
Terminating Tandem Switched Transport Terminating Tandem Switched Minutes SO.00189900 S000232800 S0100189900
Termination
Terminating Tandem Switched Transport Terminating Tandem Switching Minutes 50.00478900 S0,00587200 SO.00478900
Nonrecurring Charges Voice Grade Two Wire Facility $40879 S501.26 S408,79
N onrecurring Charges Voice Grade Four Wire Facility S408.79 S501.26 $408.79
Nonrecurnng Charges High Capacity DS1 Facility 5299.79 S367.61 S299.79
Nonrecurring Charges High Capacity 053 FacAiry S404,24 549569 S40414
Nonrecurring Charges Synchronous Optical Channel OC3 FacAiry $327.03 S401.01 S327,03
Nonrecurnng Charges Synchronous Optical Channel OC12 Facility S327.03 S401.01 S327A3
NonrecurnngCharges Interim NXX Translation.Per Order Order S19986 5245,07 5199 0
6
Nonrecurring Charges FGC and FGD Conversion of Multi frequency Address
Signaling to 557 Signaling or 5575ignaling to Multifrequency Address Signaling,per Order $401,SZ 5492.35 5401.52
24 trunks convened or fraction thereof on a per order basis

Non recurring Charges Trunk Achxaaon,per 24 trunks activated or fraction thereof Order 5416.96 S511.28 5416.96
on a per order basis
Nonrecurring Charges Flexible Automatic Number ldenti6cation(Flex ANO,per End End Office SO.00OOOD00 SO OO000DOD $0 ODDDODOD
Office,per CIC
Nonrecurring Charges ESALT 2 Mbps Facility S48449 5594.09 5484.49
Nonrecurring Charges ESALT 10 Mbps Facility $484.49 559409 S49449
Nonrecurring Charges ESALT 50 Mbps Facility $49449 $59409 5484.49
Nonrecurring Charges ESALT Direct Trunked Termination,per ESALT Direct Order S319.19 5391.40 5319.19
Trunked Termination installed
Nonrecurring Charges ESALT Entrance Facility Protection.per ESALT Entrance Facility 548971 560049 5489.71
Facility
9)2025 NECA
Terms of Use(https://www.neca.org/terms-of-use)I Privacy Policy(hrtps:tlwww.neca.org/privacy-policy)
REDACTED FOR PUBLIC INSPECTION

Tyler McGill
REDACTED FOR PUBLIC INSPECTION
Study Area Main Page Study Area Data CAF&ARC Output
Home Selection Input Menu
(/caficc/Source/default.aspx) (/caficc/Source/SelectCompanyaspx) (/caficc/Source/SubmitData.aspx) (/caficc/Source/Submitoata.aspx) (/cafcc/source/CAFOutput.aspx)
(Hisatforic(Reports instructions
CtS[4 Instructions&Documents Contact Us
SYUtlycAfeapE4�CONNricRoop�aSpyL3gdfaficc/Source/CAFDocumenMaspx) (/caficc/Source/ContactUS.aspx) 64
Holding Company:E4ECCOTNIfNEC�TT,,INC(ID:200000286)
Access Recovery Charges
Test Period 2025-2026 Pre-True-up View Test Period 2025-2026 Post-True-Up(Filing)View
Test Period 2025-2026 Post-True-Up(Filing)View
Exchange/Zone Name Residential Residential Residential SLB Lines SLB ARC SLB ARC MLB Lines MLB ARC MLB ARC Total ARC
Lines ARC ARC Revenue Revenue Revenue
excluding Revenue
Lifelines
Adrian
Jordan Valley/R1
Jordan ValleylRlA
Jordan Valley/R1 B
Ridgeview
South Mountain
Study Area Summary
Terms of Use(https://www.neca.org/terms-of-use))Privacy Policy(https://www.neca.org/privacy-policy)

2 S
/ 0
2 �
3 j LO
} e w
Ln
Ln (m
0 ) d
� j
k �
] \ ¥
m § r k
{ CN
g %
/ R 6
$ E
§
0 m � \ cm
_ ]
a) ) 5f J �
� E § /
\ � � k • a
§ f . �{ § a) \ 2 v
p Q JE _
§
} \ m
LU $ _ -
% f cm
a
» LL
= G ' o
/ 2 § § e
u o . � %
;
2
\ \ CO
± 2 $ $
S 3 �
§ § S §
u 6. E } CL
\ \ / 7 / I
Q % g § a &
0)� E ?
c # E # G r
% § \ / / § k
e § z \ \ � ) §
� z
£ E O \ ) § °
% a \ @ / { N 2
LU \ ° 'o 3
u .. _
CD 0
a c U 0 Cl) '\ \
0 E
0 � _
22 \ $ \
§ 0 E 0CL
\ \ §
E \ 5` ) § \ 2 •E 5
ac a - = Q !
� o c % e a) nG .
fv r E § eE
< .-
§ ) / \ \ { L A
—� co z $
/ f \ f ƒ a

\/ o
— o y
77 �
z b
d ] @ �
E0 / /
k ¥ / �
�§ a ƒ
W)
0 d
\ ] \
LL $ : _
} § � 0 LU z \
§ � jj f \ \ /
L co
o ) e
2 f \ B a %
§ $] k � En
% k0 ] \ $ /
§ — } a � 7 # ^
/ 7 � M / f \ \
< / \co 0 .6 k E _�
U- 0) I \ 'o � /
2 = � ( c � ° D
} k 0M / a) \ ± U
3 ] S LR
2
2 N ; 3 Eb
33 2E _ «
! «
< k )2 / E 2 =
E 2 k0) Ef 'cR
E - E / 7
— _
»Ui \ » f
S
@2
z/ < ] »\
js % 2
§ 2 z £ -
E
w
/ % .(kk } (3) /
§ \ r ) E\ \
( G< 0 E S
} ■ .§ /0 \ > 2 / &
§ % cN 2 \ /, E
-
ƒ k
§ e 0 2 $ / \
o \ c \ E = 5 5 = r I
° J £ 2 c e 2 9 \ \ 2 m
: / o0 y / E § o .. r §
© � z ° ° k R
Q ) e 2 5 z
) { > 2 \ $ § $ G
y} CL z 3 \ \ \ /
. o c 0, U _ .. .. % p
</ 2 \ § 0 % \ 5 m
% o \ 7 % ) a ° E
� t = O \ »
c
E , ; _ _ , ® 0
f & 2 ,
b o / _ \ \ Cu
j )/ \ ƒ \ § \ \ 2 = \
° 5 0 _ o < / %
/\ ( ( � / \ ƒ f E
z z e 2 I / e / ±

�
0
C t
. \ b
k CD
co Cl)
%§ \ w
2 # . 2
_ »
cm
\ d
■ a) \
_ y \ \
. r q /
R\ ƒ 2
Am 3k
o
( 0 ] § \ w
3 ■ Eg � E rS
(if U ) a k/ .2
I � 2 �« cm
L .2 _ ,
o . §
2 § §
J� § _
E \
ƒ § d2 /\ m $ \ f0
� �, \§§ 3
` E _ -a
§ � tr \] # R $ \ k
o 0. aa] � E
§ e f
E ' a) g JE 22
LL L)
� \ /
\ �
= 2L . b /
6 ) k / 0
E 4 �e m 2
L m § ; 2f
+ 0 = e
a c
� 0 m ±2
0 / /2 / / 2 \
o a » _ = q § /
-0 I = o =
a )' 0 5 # co E )
§ v I y 3 2 } E
c � 5 m
� ? f a) (D / \ f
§ § CDa) E E \ /
=G a t a ° ® 7
0 m \ % E b * Cl) (
ƒ/ k E / ( \ k
CD 0& el ° ° $ %
V
o
� j \ \ 0
■ § ® a
t y
o . % = b a c 2
ca o q = _ 0
. � \ ] = a 0 a
\ 2 \ f f = \
k / ° c d r
2 \ @ 2 = °
% % 2 « f §
E� m » b � o I
/I E k ° $ E
2 7 C / e « �

0
% /
7 \ &
/ \ �
2 ^ S
� a .
/ \
` 0 q
( 2 d
§ \
e cm
/
; \ Ln
\ 3
N /
� o %
k ) [ 9
0 2 a 5
7 \ m � \
7
a) { & -(CD
w /ƒ gm
) e f - E §
? m
E 65 ƒ § 5
§ E / � / �
i G = a
s 2
o > a_ ® m g
cn
\/ \ ) \ %
± z e coo jE § \
\ k f ƒ E
/ \ /
E % z k \
%
\ � ® k \
/
w & 2 = g
2 m
\ 0 � )
± ( / © 0) 3 \ 5
o u 0 a) = r = —
# § \ \ ) \
2 aE _c a 3 CC) ES
r_ = Z o c CDg 2 a / &
° a 2 &
7 §k
to _ _m § \ \
/ k
om
L E ° (
E ` z k °
z E 5 a 2
/ 3 0 ° » ° °
� � \ \ \ \ \
.. o = q / \
S ; \ e c
e ( = 5 \ \| { / N / 5 \ _\
E k E t m ` � 0 - D
2 & \ M \ 0 \
2 o G = o @
)% ƒ \ \ 0 / ) � \
= t = § < .g
a � ccu 2
} \ q a)� - 0
z 7 / / e mI

State of Idaho ) CERTIFICATION BY ELIGIBLE TELECOMMUNICATIONS CARRIER
) Ss OF COMPLIANCE WITH SERVICE QUALITY AND CUSTOMER
County of Owyhee ) PROTECTION,ABILITY TO REMAIN FUNCTIONAL IN EMERGENCIES,
AND USE OF FEDERAL HIGH-COST SUPPORT.
AFFIDAVIT OF BUSINESS OR CORPORATE OFFICER
The Idaho Public Utilities Commission Order No. 29841 requires that Eligible Telecommunications Carriers
(ETC) certify that it is compliant with applicable service quality standards and consumer protection rules; and
ETCs must demonstrate the ability to remain functional in emergencies. In addition,the Commission must file
an annual certification with the USAC and the FCC that all federal high-cost support provided to ETCs within
the State of Idaho will be used only for the provision, maintenance, and upgrading of facilities and services for
which the support is intended. Accordingly, the undersigned states and verifies under oath the following:
1. I am an officer of E4 Connect, Inc. an eligible telecommunications carrier for receiving federal
universal service support under section 214(e) of the Telecommunications Act of 1996 in the state of
Idaho.
2. 1 am familiar with the Company's day-to-day operations in the state of Idaho and with the State's
service quality standards and consumer protection rules as set forth in Commission Order No. 29841.
3. E4 Connect, Inc. is complying with applicable service quality standards and consumer
protection rules of the Federal Communications Commission and the Idaho Public Utilities
Commission.
4. 1 certify to the Commission that the Company is able to remain functional in emergencies as set forth in
Commission Order No. 29841 and in 47 C.F.R. § 54.202(a)(2).
5. 1 also certify that all federal universal service support funds received by E4 Connect, Inc. during
the current calendar year will be used in a manner consistent with section 254(e); that is, for the
provision, maintenance, and upgrading of facilities and services for which the support is intended. The
company will continue to comply for the period of January 1, 2023, through December 31, 2023, to be
eligible for federal universal service fund support.
6. This verification and affidavit is provided to be the Idaho Public Utilities Commission to enable the IPUC
to certify to the FCC that federal universal service support received by the eligible carriers in the state
will be used in a manner consistent with Section 254(e) of the Telecommunications Act.
eD �Gene�raZnager
Name/Title
(�- 10- a S
Date
SUBSCRIBED AND SWORN to before me this lv �— day of r1 ^;- 2--S
Notary Pubffc1for residing at /IT-I"
KEVIP ST / Commission expires - u- -X�
,gDTHER
COMMISSION#69872
NOTARY PUBLIC
STATE OF IDAHO
MY COMMISSION;EXPIRES 04/11/2029