20250717WOW PUC Complaint Exhibit C.pdf

Wired Or Wireless, Inc.
Exhibit C

EXHIBIT C
Computation of Rate per Attachment for
Telecommunication Attachments
on Av'Ista l.ItI Wes pales
In the Mate of Idaho
for contact year 2023
IDAHO
ITEM S IM1- N SOE:tP. r AMOUNT I8 G} L
USE FACTOR
A SPACE OCCUPIED BY ATTACHMENT FCC 1
B TOTAL USABLE SPACE UTC 12.0
C AVERAGE POLE HEIGHT UTC 37.5
D VERAiaE NUMBER OF ATTACHERS DATA(AL) 21
E +(C-B)x 2f1 Cf 0.
DEPRECIATION EXPENSE
F DEPRECIATION CARRYING CHARGE � _ DATA{AA y 2-eiawe
G GROSS TO NET INVESTMENT RATIO DATA(ABI, I A20
H C EPRECb4TION EXPENSE FxC 4,0014
ADMINISTRATIVE ANC?GEWRAL EXPENSE
I TOTALAPPL A&G DATA(Z) 128,535,0M
d NET APP .E PLANT OATA(VI 2,669,622,632
I4 MIN CARTMNG CHARGE Ili 4.81%
MAINTENANCE EXPENSE
L TOTAL APPLICABLE MAINTENANCE DATA(AJ) 10,451,684
M NET DIST PLANT IN STATE DATA(Y3 212,629,85+4
N MAINT CARRYING CHARGE LAM
NORMALIZED TAXES _
O ITOTAL ALLOCATED TAXES DATA(" 65, ,972
P INET ELECTRIC PLANT DATA(V) 2«660,622,632
0 TAX CAfRRYiNG CW,(GE DIP
RATE OF RETURN
fdOR CARRYIN4a CHAT t E UTC 7.ft1$4
S TOTAL CARRYING CHARGE F+K+ +dA 24.99%
NET INVESTMENT PER BARE POLE
T NET INVESTMENT IN POLES DATA(X) 100,549,833
* RATIO FOR BARE POLE FCC O.85
V NUMBER OF POLES _ DATA(AKI 7$810
Y NF-TIMxSTMENTPER BADE PC LE T*(A, 1112,71
x 2023 CALCULATED RATE PER POLE ATTACHMENT E`S°W $70.44
Y 2023 BILLING RATE PER POLE ATTACHMENT $74."
source of Data Is FERC Form Idated 12f31122 Daft-2023.08.14 07.5946
Prepared By: 0T `
To: ice+:use
Date: June 9,2023
t

FAc.Tc-f = SIC- + c-- -,` lc D
7. -_
I
Js4\J
7 c>.=ti-2.27 42,