20250717WOW PUC Complaint Exhibit D.pdf

Wired Or Wireless, Inc.
Exhibit D

EXHIBIT B
Computation of Rate per Attachment for
Telecommunication Attachments
on Avista Utilities poles
In tho State of Idaho
for contact year 2023
IDAHO
ITEM IDESCRIPTION SOURCE AMOUNT ISUBTOTAL ITOTAL
USE FACTOR
A SPACE OCCUPIED BY ATTACHMENT FCC 1
B TOTAL USABLE SPACE UTC 12.0
C AVERAGE POLE HEIGHT UTC 37.5
D AVERAGE NUMBER OF ATTACHERS DATA AL 2.0
E USE FACTOR A/C+GB x 2/3 C!D 0.253
DEPRECIATION EXPENSE
F DEPRECIATION CARRYING CHARGE DATA(AA) 2.6900%
G GROSS TO NET INVESTMENT RATIO DATA(AB) 1.820
H DEPRECIATION EXPENSE FxG 4.90%
ADMINISTRATIVE AND GENERAL EXPENSE
I TOTAL APPLICABLE A&G DATA(Z) 128,535,"0'
J NET APPLICABLE PLANT DATA(V) 2,669,622,632
K 1ADMIN CARRYING CHARGE I1J 4.8 i%
MAINTENANCE EXPENSE
L TOTAL APPLICABLE MAINTENANCE DATA(AJ) 10.451,684
M NET DIST PLANT IN STATE DATA(Y) 212,629,854
N MAINT CARRYING CHARGE UM 4.92%
NORMALIZED TAXES
O TOTAL ALLOCATED TAXES DATA(AI) 65,466,972
P NET ELECTRIC PLANT DATA(V) 2,669,622,632
Q TAX CARRYING CHARGE O/P 2.45%
RATE OF RETURN
R ROR CARRYING CHARGE UTC 7.91%
S TOTAL CARRYING CHARGE F+K+N+Q+R 24.99%
NET INVESTMENT PER BARE POLE
T NET INVESTMENT IN POLES DATA(X) 100,549,833
U RATIO FOR BARE POLE FCC 0.85
V NUMBER OF POLES DATA AK 76,810
W NET INVESTMENT PER BARE POLE T•UN 1112.71
X 2023 CALCULATED RATE PER POLE ATTACHMENT E"S'W $70.44
Y 2023 BILLING RATE PER POLE ATTACHMENT $70.44
{ Digitally signed by Jesse Butter
Source of Data is FERC Form 1 dated 12t31/22 Jesse B U i�
e r Dale:2023.06.14 07:58:46
Prepared By: -07'00'
Title: Joint Use Manager
Date: June 9,2023