CBG Disaggregation Annual Suijijort @$31/$51* @ Models' Own Default Inputs @ FCC "Common" Inputs
Total Page:16
File Type:pdf, Size:1020Kb
CBG Disaggregation Annual SUIJIJort @$31/$51* @ Models' Own Default Inputs @ FCC "Common" Inputs HA15.0a @ BCPM 3.1 @ BCPM HA15.0a @ BCPM 3.1 @ BCPM HAl Default Input BCPM Default Relative to FCC Common FCC Common Relative to State Study Area Values** Input Values HAl Input Values Input Values HAl VT New England Tel-VT $19,829,582 $57,713,841 291% $ 27,911,383 24,829,014 89% WA GTE Northwest Inc - Washington $13,558,020 $55,341,292 408% $ 14,785,430 26,023,743 176% WA Pacific Northwest Bell-Washington $32,613,930 $105,403,642 323% $ 34,340,028 46,203,827 135% WA Telephone Utilities Of WA Inc $28,687,697 $82,203,800 287% $ 33,992,927 44,105,939 130% WI GTE North Inc-WI $36,617,671 $157,105,870 429% $ 53,418,843 76,074,367 142% WI Wisconsin Bell $17,204,673 $64,229,071 373% $ 20,723,109 25,470,320 123% WV C And P Tel Co Of W VA $68,799,486 $169,186,364 246% $ 83,053,812 76,933,339 93% WY Mountain Bell-Wyoming $34,184,430 $96,228,775 281% $ 36,206,946 47,038,477 130% Sum $3,491,436,915 $10,009,263,007 287% $4,103,441,290 $4,485,465,272 109% * In these comparisons, it is assumed that all residence lines are supported at $51/month and all business lines are supported at $51/month. ** The true HAl default is to provide support only for primary residence lines and single line business lines, and not all lines as reported here. ..t1171ClR AT&T and Mel Analysis Page 4 ofB CBG Disaggregation Annual @ Base Selection of @ Base Plus Areas Reduced to Match @ Base Plus Areas and RIA Reduced to Suppor(@$31/$51_* BCPM Inputs BCPM Inputs Match BCPM Inputs BCPM BCPM Resulting Dollar BCPM HA15.0a @ Relative to HA15.0a @ Resulting Dollar Relative to HA15.0a @ Change from Relative to BCPM Default HAl Emu BCPM Default Change from HAl Emu BCPM Default Base Plus Area HAl Emu State study Area Input Values of BCPM Input Values Base of BCPM Input Values Reduction of BCPM AK Anchorage Tel Util $ 3,168,385 56% $ 2,203,771 $ (964,614) 81% $ 2,033,584 $ (170,187) 87% AL Contel Of The South Dba GTE South $ 57,640,616 94% $ 34,956,452 $ (22,684,164) 155% $ 33,424,995 $ (1,531,458) 162% AL GTE And Contel Of Alabama $ 47,418,241 95% $ 26,746,925 $ (20,671,316) 169% $ 25,448,610 $ (1,298,315) 178% AL South Central Bell-AL $ 250,261,891 87% $ 133,069,453 $ (117,192,438) 164% $ 126,872,020 $ (6,197,434) 171% AR Southwestern Bell-Arkansas $ 120,534,837 123% $ 68,430,054 $ (52,104,783) 216% $ 64,865,428 $ (3,564,626) 228% AZ Mountain Bell-Arizona $ 92,873,996 169% $ 72,478,072 $ (20,395,923) 217% $ 69,089,221 $ (3,388,852) 228% CA Contel Of California - California $ 67,466,457 144% $ 54,490,462 $ (12,975,994) 178% $ 51,520,077 $ (2,970,386) 188% CA GTE Of California $ 43,739,932 152% $ 30,731,403 $ (13,008,529) 216% $ 28,973,662 $ (1,757,740) 229% CA Pacific Bell $ 245,177,442 136% $ 173,562,766 $ (71,614,677) 192% $ 164,178,002 $ (9,384,764) 203% CA Roseville Telephone Company $ 836,142 32% $ 333,167 $ (502,976) 79% $ 303,480 $ (29,687) 87% CO Mountain Bell-Colorado $ 172,537,304 110% $ 135,442,700 $ (37,094,604) 140% $ 129,637,123 $ (5,805,576) 147% CT Southern New England Tel $ 58,801,273 84% $ 29,669,779 $ (29,131,494) 167% $ 28,167,307 $ (1,502,472) 176% DC C And P Telephone Company Of DC $ 13,737 117% $ 1,444 $ (12,293) 1108% $ 72 $ (1,373) 22336% DE Diamond State Tel Co $ 20,316,827 96% $ 11,796,052 $ (8,520,775) 166% $ 11,260,205 $ (535,847) 173% FL Central Tel Co Of Florida $ 37,071,001 107% $ 23,177,351 $ (13,893,650) 171% $ 22,051,549 $ (1,125,801) 180% FL GTE Floridainc $ 37,816,944 82% $ 18,644,840 $ (19,172,104) 166% $ 17,509,046 $ (1,135,794) 177% FL Southern Bell-FL $ 109,546,275 98% $ 61,148,047 $ (48,398,228) 176% $ 58,210,534 $ (2,937,512) 185% FL United Tel Co Of Florida $ 80,723,147 112% $ 47,968,597 $ (32,754,550) 189% $ 45,555,367 $ (2,413,230) 199% GA Alltel Georgia Communications Corp $ 74,263,194 90% $ 45,808,184 $ (28,455,010) 146% $ 43,800,940 $ (2,007,244) 153% GA Southern Bell-GA $ 223,047,789 92% $ 115,626,755 $ (107,421,034) 178% $ 110,550,232 $ (5,076,522) 186% HI GTE Hawaiian Telephone Co Inc $ 30,724,207 72% $ 20,013,465 $ (10,710,742) 111% $ 18,828,241 $ (1,185,224) 118% IA GTE And Contel Of Iowa $ 58,601,994 118% $ 38,553,307 $ (20,048,687) 180% $ 36,273,207 $ (2,280,100) 191% IA Northwestern Bell-IA $ 91,506,231 104% $ 52,624,895 $ (38,881,336) 180% $ 49,547,240 $ (3,077,655) 191% 10 GTE Northwest Inc - Idaho $ 34,233,518 140% $ 26,150,890 $ (8,082,628) 183% $ 25,102,830 $ (1,048,060) 191% 10 Mountain Belt-Idaho $ 65,743,356 115% $ 49,176,719 $ (16,566,638) 154% $ 47,178,535 $ (1,998,184) 160% IL Central Tel Co Of IL $ 9,528,049 107% $ 5,724,026 $ (3,804,023) 179% $ 5,361,379 $ (362,648) 191% IL Contel Of Illinois Inc Dba GTE - Illinois $ 73,917,995 105% $ 46,436,907 $ (27,481,088) 168% $ 43,876,537 $ (2,560,369) 178% IL GTE Of Illinois $ 159,966,933 100% $ 99,300,334 $ (60,666,598) 161% $ 93,763,361 $ (5,536,973) 171% IL Illinois Belt Tef Co $ 75,505,922 103% $ 39,487,882 $ (36,018,041) 198% $ 37,229,830 $ (2,258,052) 210% IN Contel Of Indiana Inc Dba GTE - IN $ 60,390,565 91% $ 35,502,488 $ (24,888,077) 155% $ 33,790,184 $ (1,712,304) 163% IN GTE Of Indiana $ 78,574,919 91% $ 42,926,555 $ (35,648,365) 167% $ 40,825,553 $ (2,101,002) 175% IN Indiana Bell Tel Co $ 89,667,220 101% $ 47,503,815 $ (42,163,405) 191% $ 45,070,254 $ (2,433,561 ) 201% IN United Tel Co Of Indiana Inc $ 61,918,918 92% $ 37,220,505 $ (24,698,413) 153% $ 35,447,888 $ (1,772,617) 161% KS Southwestern Bell-Kansas $ 110,775,357 147% $ 81,812,216 $ (28,963,141) 199% $ 77,468,573 $ (4,343,643) 211% KY Cincinnati Bell-KY $ 19,250,283 61% $ 10,793,350 $ (8,456,933) 109% $ 10,262,287 $ (531,064) 114% ATJl.T ..nrl Mr.1 Analvsis Page 5 of8 CBG Disaggregation Annual @ Base Selection of @ Base Plus Areas Reduced to Match @ Base Plus Areas and RIA Reduced to SUIJIJort @$31/$51* BCPM Inputs BCPM Inputs Match BCPM Inputs BCPM BCPM Resulting Dollar BCPM HA15.0a @ Relative to HA15.0a @ Resulting Dollar Relative to HA15.0a @ Change from Relative to BCPM Default HAl Emu BCPM Default Change from HAl Emu BCPM Default Base Plus Area HAl Emu State Study Area Input Values of BCPM Input Values Base of BCPM Input Values Reduction of BCPM KY GTE South Inc - Kentucky $ 66,221,033 100% $ 35,057,848 $ (31,163,185) 189% $ 33,397,498 $ (1,660,350) 199% KY South Central Bell-KY $ 162,944,724 99% $ 89,954,718 $ (72,990,007) 179% $ 85,505,630 $ (4,449,088) 188% LA South Central Bell-LA $ 205,866,556 100% $ 117,966,824 $ (87,899,731) 175% $ 112,205,811 $ (5,761,013) 184% MA New England Tel-MA $ 74,131,020 81% $ 39,440,952 $ (34,690,068) 152% $ 36,764,160 $ (2,676,792) 163% MD C And P Tel Co Of MD $ 99,299,524 82% $ 56,917,103 $ (42,382,421 ) 142% $ 54,292,011 $ (2,625,091 ) 149% ME New England Tef-Maine $ 101,273,321 107% $ 58,628,464 $ (42,644,£57) 184% $ 55,566,928 $ (3,061,536) 194% MI GTE North Inc-MI $ 146,136,886 101% $ 87,780,154 $ (58,356,733) 168% $ 83,787,794 $ (3,992,360) 176% MI Michigan Bell Tel Co $ 182,057,422 111% $ 102,853,771 $ (79,203,652) 197% $ 97,817,360 $ (5,036,411 ) 207% MN Contel Of Minnesota Inc Dba GTE MN $ 70,104,184 119% $ 47,403,730 $ (22,700,453) 176% $ 44,885,957 $ (2,517,774) 186% MN Frontier Comm Of Minnesota Inc $ 28,641,359 91% $ 17,855,160 $ (10,786,199) 146% $ 16,823,819 $ (1,031,341 ) 155% MN Northwestern Bell-Minnesota $ 146,737,303 87% $ 85,314,978 $ (61,422,325) 149% $ 80,806,068 $ (4,508,909) 157% MN United Telephone Co Of Minn $ 34,093,429 94% $ 19,741,282 $ (14,352,147) 162% $ 18,708,193 $ (1,033,089) 171% MO Contel Missouri DBA GTE Missouri $ 112,053,071 109% $ 66,525,668 $ (45,527,403) 183% $ 63,025,066 $ (3,500,602) 194% MO GTE North Inc - Missouri $ 31,925,297 100% $ 18,855,851 $ (13,069,446) 169% $ 17,935,101 $ (920,749) 178% MO Southwestern Bell-Missouri $ 160,346,835 100% $ 85,341,384 $ (75,005,451) 188% $ 81,049,079 $ (4,292,305) 198% MO United Telephone Co Of Missouri $ 64,628,024 101% $ 37,592,681 $ (27,035,343) 174% $ 35,561,522 $ (2,031,159) 184% MS South Central Bell-Mississippi $ 313,151,071 96% $ 175,020,089 $ (138,130,982) 172% $ 166,758,049 $ (8,262,039) 180% MT Mountain Bell-Montana $ 72,799,525 142% $ 63,231,016 $ (9,568,509) 164% $ 60,596,526 $ (2,634,490) 171 % NC Alltel Carolina Inc-north $ 33,738,219 71% $ 19,996,366 $ (13,741,853) 119% $ 19,230,607 $ (765,759) 124% NC Carolina Tel And Tel Co $ 198,706,346 80% $ 113,327,592 $ (85,378,754) 141% $ 108,343,460 $ (4,984,132) 148% NC Central Tel Co-NC $ 41,904,315 78% $ 23,410,811 $ (18,493,504) 140% $ 22,537,390 $ (873,421 ) 145% NC Contel Of North Carolina Dba GTE NC $ 41,230,730 92% $ 25,480,240 $ (15,750,490) 149% $ 24,503,702 $ (976,538) 155% NC GTE South Inc - North Carolina $ 9,379,584 76% $ 4,525,636 $ (4,853,948) 158% $ 4,312,115 $ (213,522) 166% NC North State Tel Co-NC $ 6,491,596 62% $ 3,145,353 $ (3,346,243) 128% $ 2,978,378 $ (166,975) 135% NC Southern Bell-NC $ 134,595,093 83% $ 68,593,684 $ (66,001,409) 163% $ 65,718,411 $ (2,875,273) 170% NO Northwestern Bell-North Dakota $ 34,455,401 150% $ 25,538,007 $ (8,917,394) 202% $ 24,167,828 $ (1,370,179) 213% NE Lincoln Tel And Tele Co $ 58,023,904 116% $ 40,411,223 $ (17,612,681) 167% $ 38,165,960 $ (2,245,263) 176% NE Northwestern Bell-Nebraska $ 77,120,548 100% $ 56,190,964 $ (20,929,584) 137% $ 53,103,970 $ (3,086,995) 145% NH New England Tel-NH $ 66,259,162 86% $ 35,326,953 $ (30,932,210) 162% $ 33,350,793 $ (1,976,160) 172% NJ New Jersey Bell $ 43,099,249 70% $ 22,244,227 $ (20,855,023) 135% $ 20,874,331 $ (1,369,896) 144% NJ United Tel Co Of NJ Inc $ 13,002,790 71% $ 7,587,720 $ (5,415,070) 121% $ 7,191,613