100002 OXFORD WEST TEL CO ME Oxford Telephone and Telegraph OXFR $867,282 $721,940 $535,597 $700,131
100003 LINCOLNVILLE TEL CO ME Lincolnville Telephone Company LNCL2 $837,498 $606,205 $414,906 $727,247
100019 OXFORD COUNTY TEL ME Oxford Telephone and Telegraph OXFR $1,116,708 $936,273 $295,544 $972,661
100027 UNION RIVER TEL CO ME Union River Telephone Company UNNR $839,850 $739,931 $1,526,151 $831,054
100029 UNITY TEL CO., INC. ME UniTek, Inc. UNTK $736,878 $622,248 $245,406 $606,418
120038 BRETTON WOODS TEL CO NH LICT Corporation LCTC $298,878 $259,843 $22,293 $248,142
120039 GRANITE STATE TEL NH Yankee Telecom, Inc. YNKT $1,632,966 $1,407,595 $201,628 $1,140,240
120042 DIXVILLE TEL CO NH Dixville Telephone Company DXVL $19,866 $17,542 $35,714 $24,769
120043 DUNBARTON TEL CO NH Dunbarton Telephone Company, Inc. DNBR $285,354 $238,680 $37,380 $227,972
140053 FRANKLIN TEL CO - VT VT Franklin Telephone Co., Inc. FRNK $174,228 $146,358 $119,546 $160,047
140064
SHOREHAM TELEPHONE COMPANY, LLC
VT Otelco Inc. OTLC $1,082,388 $910,947 $1,011,344 $1,069,979
140068 TOPSHAM TEL CO VT
Citizens Telephone Company of Hammond NY, Inc.
CTZN9 $800,628 $690,292 $288,456 $694,639
140069 WAITSFIELD/FAYSTON VT Selectronics Corporation SLCT $2,753,022 $2,249,866 $561,660 $2,114,538
147332 VERMONT TEL. CO-VT VT
Vermont National Telephone Company, Inc.
VRMN $2,511,798 $2,033,058 $478,177 $1,867,108
150076 CASSADAGA TEL CORP NY Brick Skirt Holdings BRCK $156,150 $129,984 $118,933 $140,938
150077 CHAMPLAIN TEL CO NY The Champlain Telephone Company THCH2 $685,932 $566,903 $218,157 $523,620
150085 CROWN POINT TEL CORP NY Crown Point Telephone Corporation CRWN $451,164 $395,023 $189,579 $382,409
150091 DUNKIRK & FREDONIA NY Brick Skirt Holdings BRCK $394,434 $275,836 $108,821 $392,445
150097 GERMANTOWN TEL CO NY Germantown Telephone Company, Inc. GRMN $473,988 $400,869 $9,283 $357,336
150099 HANCOCK TEL CO NY The Hancock Telephone Company THHN $220,230 $176,488 $487,901 $216,114
150111 ONEIDA COUNTY RURAL NY Oneida County Rural Telephone ONDC $400,962 $345,639 $192,965 $437,564
150112 ONTARIO TEL CO, INC. NY
Trumansburg Telephone Co., Inc./Ontario Telephone Co., Inc.
TRMN $950,970 $828,707 $87,378 $848,752
150125 STATE TEL CO NY State Telephone Company, Inc. STTT $1,085,400 $919,573 $104,680 $752,040
150131 TRUMANSBURG TEL CO. NY
Trumansburg Telephone Co., Inc./Ontario Telephone Co., Inc.
TRMN $900,258 $723,498 $418,494 $918,955
160135 WARWICK VALLEY-NJ NJ Alteva, Inc. ALTV $249,006 $161,351 $0 $201,851
170156 CITIZENS - KECKSBURG PA
Citizens Telephone Company of Kecksburg
CTZN5 $385,392 $296,627 $47,815 $312,309
170171 HICKORY TEL CO PA Hickory Utility Services, Inc. HCKR $232,542 $197,233 $133,853 $216,423
170175 IRONTON TEL CO PA Ironton Telephone Company IRNT $465,216 $377,108 $0 $372,672
170177 LACKAWAXEN TELECOM PA LTC Communications Inc. LTCC $277,812 $224,313 $2,794 $237,217
170179 LAUREL HIGHLAND TEL PA
Laurel Highland Total Communications, Inc.
LRLH $680,856 $557,570 $663,930 $822,193
170189 ARMSTRONG TEL CO-PA PA Armstrong Holdings, Inc. ARMS $680,910 $588,019 $123,602 $548,203
170195 ARMSTRONG TEL NORTH PA Armstrong Holdings, Inc. ARMS $129,126 $106,954 $23,718 $115,799
170196 PALMERTON TEL CO PA Pencor Services, Inc. PNCR $869,268 $721,129 $351,990 $747,064
170197 PENNSYLVANIA TEL CO PA Pennsylvania Telephone Company PNNS $187,572 $155,639 $43,341 $168,308
170205 South Canaan Tel Co PA
Laurel Highland Total Communications, Inc.
LRLH $382,326 $322,843 $609,783 $412,086
170210 VENUS TEL CORP PA Venus Telephone Corporation VNST $246,798 $209,610 $221,408 $237,300
170215 YUKON - WALTZ TEL CO PA
Laurel Highland Total Communications, Inc.
LRLH $138,054 $115,159 $6,882 $121,094
180216 ARMSTRONG TEL OF MD MD Armstrong Holdings, Inc. ARMS $1,163,436 $999,232 $14,358 $900,632
190219 BUGGS ISLAND COOP VA Buggs Island Telephone Cooperative BGGS2 $212,268 $135,901 $403,731 $224,742
190220 BURKE'S GARDEN TEL VA Burke's Garden Telephone Co., Inc. BRKS $88,890 $77,280 $124,377 $85,242
190239 NEW HOPE TEL COOP VA New Hope Telephone Cooperative (VA) NWHP $150,720 $127,839 $116,444 $143,084
190243 PEMBROKE TEL COOP VA Pembroke Telephone Cooperative PMBR $437,262 $362,981 $206,782 $371,323
190248 SCOTT COUNTY COOP VA Scott County Telephone Cooperative SCTT3 $1,384,884 $1,116,485 $1,097,169 $1,341,654
190250 SHENANDOAH TEL CO VA
Shenandoah Telecommunications Company
SHNN $3,826,854 $3,173,439 $1,770,327 $2,931,556
197251
SHENANDOAH TELEPHONE COMPANY - NR
VA
Shenandoah Telecommunications Company
SHNN $203,034 $167,050 $356,297 $177,678
200257 SPRUCE KNOB SENECA WV
Spruce Knob Seneca Rocks Telephone, Inc.
SPRC $1,310,880 $1,169,516 $885,377 $1,183,247
200259 HARDY TELECOM WV Hardy Telecommunications, Inc. HRDY $2,784,726 $2,465,230 $2,599,766 $2,473,740
210331 ITS TELECOMM. SYS. FL Postco, Inc. PSTC $2,238,174 $1,994,278 $0 $1,793,860
210335 NORTHEAST FLORIDA FL Townes Telecommunications, Inc. TWNS $638,778 $479,696 $420,301 $614,122
220324 VALLEY TEL CO, LLC GA WideOpenWest WDPN $215,484 $174,254 $9,386 $199,474
220347 BRANTLEY TEL CO GA Strickland Communications, Inc. STRK $3,249,942 $2,865,677 $1,480,741 $2,830,401
220348 BULLOCH COUNTY RURAL GA
Bulloch County Rural Telephone Cooperative, Inc.
BLLC $2,357,616 $1,917,539 $1,195,207 $2,121,317
220358 DARIEN TEL CO GA Darien Telephone Company, Inc. DRNT $2,757,666 $2,429,563 $459,589 $2,286,491
220360 ELLIJAY TEL CO GA Ellijay Telephone Company ELLJ $2,295,564 $1,836,743 $1,675,617 $2,443,049
220365 GLENWOOD TEL CO GA Glenwood Telephone Company GLNW $457,674 $405,664 $457,757 $482,390
220368 HART TEL CO GA Lintel, Inc. LNTL $1,181,850 $920,029 $181,612 $987,332
220371
KNOLOGY OF THE VALLEY FORMERLY INTERSTATE
GA WideOpenWest WDPN $464,376 $348,615 $229,601 $584,280
220376 PEMBROKE TEL CO GA Pembroke Telephone Company, Inc. PMBR2 $1,950,798 $1,706,792 $270,395 $1,583,243
220378 PLANTERS RURAL COOP GA
Planters Rural Telephone Cooperative, Inc.
PLNT $5,353,458 $4,722,598 $1,688,979 $4,665,505
220380 PROGRESSIVE RURAL GA
Progressive Rural Telephone Co-Op., Inc.
PRGR $1,004,142 $804,914 $1,559,973 $964,917
220381 PUBLIC SERVICE TEL GA Public Service Communications, Inc. PBLC $5,740,026 $5,089,529 $2,548,785 $4,979,206
220382 RINGGOLD TEL CO GA Ringgold Telephone Company RNGG $2,269,692 $1,838,511 $26,676 $1,698,700
220389 TRENTON TEL CO GA Trenton Telephone Co. TRNT $801,882 $683,418 $368,480 $641,331
220392 WAVERLY HALL, LLC GA USConnect Holdings, Inc. USCH $253,434 $206,179 $207,055 $235,569
220394 WILKES TEL & ELC CO GA Dycom Holding, Inc. DYCM $2,823,984 $2,369,024 $2,212,091 $2,692,212
230468 ATLANTIC MEMBERSHIP NC
Atlantic Telephone Membership Corporation
ATLN $2,880,156 $2,216,007 $346,244 $2,652,860
230469 BARNARDSVILLE TEL CO NC
Wilkes Telephone Membership Corporation
WLKS $290,748 $245,877 $0 $200,177
230473 CITIZENS TEL CO NC Comporium, Inc. COMP $1,623,600 $1,255,168 $494,390 $1,620,018
230478 ELLERBE TEL CO NC Ellerbe Telephone Company ELLR $245,796 $204,126 $151,527 $222,362
Estimated Support for Rate of Return SACs Using a Minimum of 80% of New Model Offer
(Using $1.238 Billion for Legacy RoR Budget and Pro-rata Budget Control Mechanism)
SAC Study Area ST Holding Company/Affiliate Name Shortname
2017 Projected
Legacy Claims
without Budget
Control
1
2017 Projected
Legacy Support with
Budget Control
1
New Model
Offer Times
80%
Projected Support
using 80% of New
Model Offer as a
Minimum Guarantee
230491 N.ST. DBA N. ST.COMM NC North-State Telephone Co. (NC) NRTHC $7,263,582 $5,901,610 $5,620 $5,097,678
230496 RANDOLPH MEMBERSHIP NC
Randolph Telephone Membership Corporation
RNDL $2,070,696 $1,712,364 $379,902 $1,663,303
230497 PIEDMONT MEMBERSHIP NC
Surry Telephone Membership Corporation
SRRY $385,878 $320,605 $18,339 $291,971
230498 SALUDA MOUNTAIN TEL NC
Wilkes Telephone Membership Corporation
WLKS $472,122 $416,990 $53,853 $291,376
230500 SERVICE TEL CO NC
Wilkes Telephone Membership Corporation
WLKS $175,104 $142,526 $110,151 $161,603
230501 SKYLINE MEMBERSHIP NC
Skyline Telephone Membership Corporation
SKYL $4,592,232 $3,757,638 $1,244,211 $3,618,916
230502 STAR MEMBERSHIP CORP NC
Star Telephone Membership Corporation
STRT2 $1,865,304 $1,471,677 $1,597,923 $1,670,510
230503 SURRY MEMBERSHIP NC
Surry Telephone Membership Corporation
SRRY $1,798,116 $1,460,222 $296,072 $1,435,783
230505 TRI COUNTY TEL MEMBR NC
Tri-County Telephone Membership Corporation
TRCN3 $546,150 $462,709 $426,969 $474,866
230510 WILKES MEMBERSHIP NC
Wilkes Telephone Membership Corporation
WLKS $6,503,922 $5,691,458 $861,772 $5,308,572
230511 YADKIN VALLEY TEL NC
Yadkin Valley Telephone Membership Corporation
YDKN $3,779,394 $3,183,276 $274,514 $2,652,740
240512 BLUFFTON TEL. CO. SC Hargray Communications Group, Inc. HRGR $10,374,930 $9,052,431 $82,345 $8,166,955
240515 CHESNEE TEL CO SC
Skyline Telephone Membership Corporation
SKYL $446,190 $358,170 $19,914 $344,750
240516 CHESTER TEL CO - SC SC Chester Telephone Company CHST $1,251,672 $950,271 $1,243,391 $1,367,806
240520 FARMERS TEL COOP SC
Farmers Telephone Cooperative, Inc. (SC)
FRMSC $13,182,324 $10,984,729 $4,210,951 $12,051,574
240521 FORT MILL TEL CO SC Comporium, Inc. COMP $1,847,424 $1,399,386 $35,687 $2,362,308
240523 HARGRAY TEL CO SC Hargray Communications Group, Inc. HRGR $9,708,894 $8,290,117 $163,544 $7,979,136
240528 HORRY TEL COOP SC Horry Telephone Cooperative, Inc. HRRY $6,807,786 $5,257,788 $994,268 $6,018,668
240531 LANCASTER TEL CO SC Comporium, Inc. COMP $1,177,278 $863,852 $507,986 $1,187,295
240532 LOCKHART TEL CO INC SC Chester Telephone Company CHST $111,666 $93,831 $51,100 $112,509
240536 PALMETTO RURAL COOP SC
Palmetto Rural Telephone Cooperative, Inc.
PLMT $4,882,170 $4,183,031 $1,927,853 $4,028,792
240538 PIEDMONT RURAL COOP SC
Piedmont Rural Telephone Cooperative, Inc.
PDMN $1,299,852 $1,027,423 $292,513 $1,138,931
240539 PBT TELECOM, INC. SC Comporium, Inc. COMP $4,373,286 $3,667,579 $873,787 $4,058,876
240541 RIDGEWAY TEL CO SC Chester Telephone Company CHST $285,720 $234,313 $203,211 $285,536
240542 ROCK HILL TEL CO SC Comporium, Inc. COMP $3,263,070 $2,510,661 $61,866 $2,800,685
240546 SANDHILL TEL COOP SC Sandhill Telephone Cooperative, Inc. SNDH $2,104,956 $1,699,949 $1,575,410 $1,934,818
250285 CASTLEBERRY TEL CO AL Castleberry Communications CSTL $163,050 $140,497 $510,334 $165,159
250290 FARMERS TELECOM COOP AL
Farmers Telecommunications Cooperative, Inc.
FRMRA $5,950,170 $5,055,448 $1,539,201 $4,842,629
250295 KNOLOGY TOTAL COMMUNICATIONS AL WideOpenWest WDPN $692,412 $603,720 $465,308 $643,080
250299 HAYNEVILLE TEL CO AL Hayneville Holding Company, Inc. HYNV $205,872 $161,813 $472,528 $209,604
250305 MON-CRE TEL COOP AL Mon-Cre Telephone Cooperative, Inc. MNCR $2,859,270 $2,572,597 $764,862 $2,357,137
250307 MOUNDVILLE TEL CO AL Moundville Communications, Inc. MNDV $682,452 $599,198 $132,335 $611,051
250308 NEW HOPE TEL COOP AL
New Hope Telephone Cooperative, Inc. (AL)
NWHP2 $4,203,156 $3,724,623 $187,347 $3,397,936
250315 PINE BELT TEL CO AL Pine Belt Communications Co. Inc. PNBL $1,149,696 $998,948 $775,687 $1,152,100
250316 RAGLAND TEL CO AL Ragland Telephone Company, Inc. RGLN $998,700 $894,242 $169,600 $816,815
250322 UNION SPRINGS TEL CO AL Troy Cablevision, Inc. TRYC $1,805,052 $1,579,660 $1,483,912 $1,628,784
260396 BALLARD RURAL COOP KY
Ballard Rural Telephone Cooperative Corporation, Inc.
BLLR $3,159,306 $2,782,301 $877,351 $2,976,724
260398 BRANDENBURG TEL CO KY Brandenburg Communications Corp. BRND $2,624,352 $2,137,689 $1,919,780 $2,396,123
260401 DUO COUNTY TEL COOP KY Duo County Telephone Cooperative Inc. DCNT $5,701,926 $4,966,200 $1,550,276 $4,888,785
260406 FOOTHILLS RURAL COOP KY
Foothills Rural Telephone Cooperative Corporation, Inc.
FTHL $7,520,760 $6,542,390 $2,910,037 $6,647,455
260408 GEARHEART-COALFIELDS KY Gearheart Communications GEAR $959,388 $801,211 $130,677 $757,142
260413 LOGAN TEL. COOP. INC KY Logan Telephone Cooperative, Inc. LGNT $4,321,830 $3,820,007 $1,781,805 $3,739,797
260414 MOUNTAIN RURAL COOP KY
Mountain Rural Telephone Cooperative Corporation, Inc.
MNTN $7,535,214 $6,490,507 $3,372,228 $7,047,727
260415 PEOPLES RURAL COOP KY
Peoples Rural Telephone Cooperative Corporation, Inc.
PPLS3 $6,622,518 $5,892,835 $1,728,031 $5,520,826
260418 SOUTH CENTRAL RURAL KY
South Central Rural Telephone Cooperative Corporation
STHC $5,751,990 $4,550,397 $3,786,947 $4,936,162
260419 THACKER/GRIGSBY TEL KY
Thacker-Grigsby Telephone Company, Inc.
THCK $1,256,202 $1,062,971 $261,024 $994,713
260421 WEST KENTUCKY RURAL KY Synergy Technology Partners, Inc. SYNR $8,955,744 $7,860,179 $3,911,753 $7,948,936
270425 CAMERON TEL CO - LA LA
American Broadband Communications et al.
AMRC $2,313,714 $1,970,872 $733,330 $1,956,126
270428 DELCAMBRE TEL CO LA Delcambre Telephone Co. DLCM $224,568 $188,916 $8,547 $173,857
270429 EAST ASCENSION TEL LA EATEL Corp. ETLC $7,521,408 $6,309,513 $124,642 $7,900,591
270430 ELIZABETH TEL CO LA
American Broadband Communications et al.
AMRC $1,671,210 $1,465,849 $1,394,847 $1,602,402
270432 KAPLAN TEL CO LA Kaplan Telephone Company, Inc. KPLN $1,586,616 $1,378,149 $411,693 $1,506,590
270433 LAFOURCHE TEL CO LA EATEL Corp. ETLC $1,498,446 $1,181,180 $303,953 $1,080,516
270435 NORTHEAST LOUISIANA LA Northeast Louisiana Telephone Co., Inc. NRTH5 $1,426,969 $1,300,117 $515,015 $1,191,649
270438 RESERVE TEL CO LA Reserve Holdings, Inc. RSRV $724,848 $590,802 $23,337 $518,600
270441 STAR TEL CO LA Star Telephone Company, Inc. STRT $1,812,168 $1,599,295 $971,882 $1,718,426
280451 DECATUR TEL CO -MS MS Decatur Holding Company, Inc. DCTR $282,456 $238,679 $592,772 $262,542
280457 LAKESIDE TEL. CO. MS Sunflower Enterprises, Inc. SNFL $611,682 $556,674 $216,880 $537,288
280461 NOXAPATER TEL CO MS Colonial Telephone Company COTC $856,674 $771,095 $371,910 $716,850
280466 SLEDGE TEL CO MS Sunflower Enterprises, Inc. SNFL $657,342 $598,242 $176,589 $633,556
290280 ARDMORE TEL CO TN Synergy Technology Partners, Inc. SYNR $770,238 $591,672 $903,027 $719,922
290553 BEN LOMAND RURAL TN Ben Lomand BNLM $4,616,820 $3,773,489 $3,172,509 $4,179,733
290554 BLEDSOE TEL COOP TN Bledsoe Telephone Cooperative Inc. BLDS $1,785,192 $1,470,007 $2,153,112 $1,676,478
290565 HIGHLAND TEL COOP-TN TN
Highland Telephone Cooperative, Inc. (KY & TN)
HGHL2 $2,926,584 $2,391,681 $2,797,183 $2,762,484
290570 LORETTO TEL CO TN LTC Holding Company, Inc. LTCH $835,212 $700,388 $1,021,853 $802,218
290571 MILLINGTON TEL CO TN E. Ritter Communications Holdings, Inc. ERTT $1,575,366 $1,189,263 $529,359 $1,282,797
290573 NORTH CENTRAL COOP TN
North Central Telephone Cooperative, Inc.
NRTCI $8,705,448 $7,456,458 $2,867,152 $7,946,247
290579 TWIN LAKES TEL COOP TN
Twin Lakes Telephone Cooperative Corporation
TWNL $9,133,404 $7,493,809 $4,757,617 $8,824,812
290581 UTC OF TN TN United Communications Holdings LLC UNTD2 $3,799,452 $3,158,583 $524,309 $3,173,043
Estimated Support for Rate of Return SACs Using a Minimum of 80% of New Model Offer
(Using $1.238 Billion for Legacy RoR Budget and Pro-rata Budget Control Mechanism)
SAC Study Area ST Holding Company/Affiliate Name Shortname
2017 Projected
Legacy Claims
without Budget
Control
1
2017 Projected
Legacy Support with
Budget Control
1
New Model
Offer Times
80%
Projected Support
using 80% of New
Model Offer as a
Minimum Guarantee
290598 WEST KENTUCKY RURAL TELEPHONE TN Synergy Technology Partners, Inc. SYNR $440,958 $375,748 $725,734 $446,904
300586 THE ARTHUR MUTUAL OH The Arthur Mutual Telephone Company THRT $341,112 $283,246 $0 $271,701
300588 AYERSVILLE TEL CO OH Ayersville Telephone Company AYRS $224,244 $186,950 $0 $171,217
300589 BASCOM MUTUAL TEL CO OH Bascom Mutual Telephone Company BSCM $201,618 $178,558 $0 $156,472
300590 BENTON RIDGE TEL CO OH Benton Ridge Telephone Company BNTN $551,532 $484,135 $220,914 $475,782
300591 BUCKLAND TEL. CO. OH Buckland Telephone Co. BCKL $137,628 $112,408 $208,450 $147,552
300594 THE CHAMPAIGN TEL CO OH The Champaign Telephone Company THCH $597,126 $460,847 $39,991 $536,028
300598 MCCLURE TEL CO OH McClure Telephone Company MCCL $691,950 $620,472 $0 $614,568
300606 CONNEAUT TEL CO OH The Conneaut Telephone Company THCN $788,940 $628,638 $69,059 $705,729
300609 DOYLESTOWN TEL CO OH Doylestown Telephone Company DYLS $373,080 $319,009 $9,012 $262,880
300612 FARMERS MUTUAL TEL OH
Farmers Mutual Telephone Company (OH)
FRMR9 $330,750 $293,330 $0 $219,572
300614 FORT JENNINGS TEL CO OH Ft. Jennings Telephone Company FTJN $248,382 $210,242 $2,545 $171,675
300619 GLANDORF TEL CO OH Glandorf Telephone Co., Inc. GLND $195,702 $162,128 $0 $153,049
300625 KALIDA TEL CO OH Kalida Telephone Company, Inc. KLDT $282,876 $237,354 $0 $213,453
300634 MINFORD TEL CO OH Minford Telephone Company MNFR $800,886 $656,458 $408,708 $659,308
300639 THE NEW KNOXVILLE OH
New Knoxville Telephone Company/GoldStar Communications, LLC
NWKN $188,292 $157,949 $239,085 $172,542
300650 OTTOVILLE MUTUAL OH
The Ottoville Mutual Telephone Company
THTT $343,848 $275,562 $0 $291,334
300656 SHERWOOD MUTUAL TEL OH
Sherwood Mutual Telephone Association, Inc.
SHRW $229,224 $188,558 $0 $177,600
300663 VAUGHNSVILLE TEL CO OH Vaughnsville Telephone Company VGHN $136,158 $119,246 $0 $109,751
300664 WABASH MUTUAL TEL CO OH Wabash Mutual Telephone Company WBSH2 $177,372 $148,711 $240,512 $175,182
310542
ALLBAND COMMUNICATIONS COOPERATIVE
MI Allband Communications Cooperative ALLB $384,030 $348,238 $380,010 $430,270
310669 ALLENDALE TEL CO MI Ace Telephone Association ACTL $3,022,608 $2,711,552 $4,142 $2,292,595
310675 BARAGA TEL CO MI Baraga Telephone Company BRGT $938,262 $799,226 $1,930,049 $782,712
310676 BARRY COUNTY TEL CO MI Barry County Services Company BRRY $941,034 $769,583 $959,517 $881,430
310678 BLANCHARD TEL ASSN MI Blanchard Telephone Association, Inc. BLNC2 $180,060 $149,769 $0 $145,189
310679 BLOOMINGDALE TEL CO MI Bloomingdale Telephone Company, Inc. BLMN $251,664 $209,611 $448,526 $291,210
310688 CLIMAX TEL CO MI CTS Telecommunications Corporation CTSC $317,142 $273,600 $212,403 $253,178
310691 DEERFIELD FARMERS MI D & P Communications, Inc. DPCM $1,217,844 $1,081,786 $435,595 $934,751
310692 DRENTHE TEL CO MI Ace Telephone Association ACTL $140,340 $118,075 $131,422 $186,222
310694 FARMERS DBA CHAPIN MI Chapin Communications Corporation CHPN $163,470 $136,751 $312,291 $161,397
310703 KALEVA TEL CO MI KALTELCO, Inc. KLTL $408,024 $343,279 $1,134,900 $484,182
310704 ACE TEL OF MICHIGAN MI Ace Telephone Association ACTL $1,424,022 $1,221,732 $1,724,825 $1,452,753
310708 LENNON TEL CO MI Lennon Telephone Company LNNN $391,554 $342,132 $99,140 $298,232
310714 OGDEN TEL CO MI Ogden Communications, Inc. OGDN1 $534,888 $487,462 $313,657 $452,443
310721 PIGEON TEL CO MI Agri-Valley Communications, Inc. AGRV $1,344,642 $1,190,322 $1,042,687 $1,219,620
310728 SPRINGPORT TEL CO MI Springcom, Inc. SPRN3 $349,740 $293,596 $408,866 $306,348
310734 WALDRON TEL CO MI Waldron Communication Company WLDR $212,694 $184,161 $186,842 $202,527
310737 WINN TEL CO MI Winn Telephone Company WNNT $77,034 $63,059 $0 $76,645
310777
ACE TELEPHONE CO. OF MI, INC. (OLD MISSION)
MI Ace Telephone Association ACTL $145,242 $121,323 $0 $98,540
320751 CITIZENS TEL CORP IN Citizens Telephone Corporation CTZN $541,254 $473,532 $55,815 $393,510
320753
CLAY COUNTY RURAL TEL COOP D/B/A ENDEAVOR COMMUNICATION
IN
Clay County Rural Telephone Cooperative, Inc.
CLYC $6,883,278 $6,065,381 $1,922,770 $5,770,525
320756 CRAIGVILLE TEL CO IN Craigville Telephone Company, Inc. CRGV $305,436 $263,813 $212,979 $255,543
320759 DAVIESS-MARTIN/RTC IN Daviess-Martin County RTC DVSS $2,907,900 $2,590,360 $1,404,853 $2,533,953
320771 GEETINGSVILLE TEL CO IN Geetingsville Telephone Company Inc. GTNG $263,592 $234,312 $27,883 $195,135
320775 HANCOCK TELECOM IN Hancock Rural Telephone Corporation HNCC $5,870,244 $5,245,164 $340,659 $4,686,167
320783 LIGONIER TEL CO IN Ligonier Telephone Co., Inc. LGNR $2,335,416 $2,120,779 $177,085 $1,847,443
320790 MONON TEL CO IN Monon Telephone Company Inc. MNNT $1,147,830 $1,034,710 $0 $878,443
320792 MULBERRY COOP TEL CO IN
Mulberry Cooperative Telephone Co. Inc.
MLBR $510,708 $442,107 $28,566 $343,282
320796 NEW LISBON TEL CO IN New Lisbon Telephone Company, Inc. NWLS $645,876 $587,939 $356,396 $576,322
320797 NEW PARIS TEL INC IN New Paris Telephone Company, Inc. NWPR $331,440 $269,183 $154,437 $258,460
320800 NORTHWESTERN INDIANA IN NITCO Holding Corporation NTCH $1,629,738 $1,376,910 $114,936 $1,153,815
320807 PERRY-SPENCER RURAL IN
Perry-Spencer Rural Telephone Cooperative, Inc.
PRRY $4,813,716 $4,320,889 $2,816,440 $4,336,967
320813 PULASKI-WHITE RURAL IN
Pulaski White Rural Telephone Coop., Inc.
PLSK $1,012,494 $903,086 $0 $775,577
320815 ROCHESTER TEL CO IN Rochester Telephone Co., Inc. RCHS $1,040,628 $871,099 $447,782 $1,445,670
320818 SMITHVILLE TEL CO IN Smithville Holding Company, Inc. SMTH $17,504,070 $15,529,888 $2,643,545 $14,760,176
320819 SE INDIANA RURAL IN
Southeastern Indiana Rural Telephone Cooperative
STHS3 $4,765,974 $4,272,925 $1,581,915 $4,072,059
320825 SUNMAN TELECOMM CORP IN Miles Enterprises, Inc. MLSN $2,317,782 $2,017,928 $583,696 $1,938,172
320826 SWAYZEE TEL CO IN Swayzee Telephone Company SWYZ $326,418 $289,054 $322,082 $286,416
320827 SWEETSER RURAL TEL IN
Sweetser Rural Telephone Company, Inc.
SWTS $266,712 $231,782 $83,624 $219,744
320834 WASHINGTON CTY RURAL IN
Washington County Rural Telephone Cooperative
WSHN $1,104,054 $939,716 $392,480 $892,367
320839 YEOMAN TEL CO, INC IN Yeoman Telephone Company YMNT $177,078 $146,885 $0 $137,843
330843 AMHERST TEL CO WI Amherst Telephone Company AMHR $763,038 $628,392 $957,656 $728,118
330846 BALDWIN TELECOM WI Baldwin Telecom, Inc. BLDW $571,152 $472,156 $760,224 $549,126
330847 BELMONT TEL CO WI LICT Corporation LCTC $210,180 $178,005 $490,305 $191,268
330848 BERGEN TEL CO WI Bergen Telephone Company BRGN $65,592 $57,286 $0 $57,521
330850 BLOOMER TEL CO WI Bloomer Telephone Company BLMR $721,824 $584,267 $640,892 $786,770
330860 CHEQUAMEGON COM COOP WI
Chequamegon Communications Cooperative, Inc.
CHQM $5,566,380 $4,909,368 $5,230,750 $5,414,145
330861 CHIBARDUN TEL COOP WI Chibardun Telephone Cooperative, Inc. CHBR $3,015,624 $2,636,438 $2,262,273 $2,702,690
330863 CITIZENS TEL COOP-WI WI
Citizens Telephone Cooperative, Inc. (WI)
CTZN8 $2,333,532 $2,095,326 $923,666 $2,013,755
Estimated Support for Rate of Return SACs Using a Minimum of 80% of New Model Offer
(Using $1.238 Billion for Legacy RoR Budget and Pro-rata Budget Control Mechanism)
SAC Study Area ST Holding Company/Affiliate Name Shortname
2017 Projected
Legacy Claims
without Budget
Control
1
2017 Projected
Legacy Support with
Budget Control
1
New Model
Offer Times
80%
Projected Support
using 80% of New
Model Offer as a
Minimum Guarantee
330866 COCHRANE COOP TEL CO WI
Cochrane Cooperative Telephone Company
CCHR $998,856 $887,983 $332,980 $844,928
330872 CUBA CITY EXCHANGE WI LICT Corporation LCTC $292,854 $254,644 $298,940 $255,876
330889 HAGER TELECOM INC. WI
Rural Communications Holding Corporation
RRLC $543,096 $463,801 $724,295 $486,669
330896 LAKEFIELD TEL CO WI
Northeast Communications of Wisconsin, Inc.
NRTH4 $465,810 $395,740 $0 $355,110
330899 LA VALLE TEL COOP WI LaValle Telephone Cooperative, Inc. LVLL $1,848,852 $1,669,122 $752,665 $1,429,037
330900 LEMONWEIR VALLEY TEL WI Lemonweir Valley Telephone Company LMNW $2,868,336 $2,585,999 $1,053,798 $2,499,131
330902 LUCK TEL CO WI Lakeland Communications, Inc. LKLN $2,100,780 $1,901,419 $853,349 $1,774,454
330908 MARQUETTE-ADAMS COOP WI
Marquette-Adams Telephone Cooperative, Inc.
MRQT $3,019,452 $2,686,147 $1,058,151 $2,611,384
330910 MILLTOWN MUTUAL TEL WI Lakeland Communications, Inc. LKLN $2,091,726 $1,893,079 $515,950 $1,764,503
330918 NELSON TEL COOP WI Nelson Telephone Cooperative NLSN $4,914,768 $4,432,134 $1,863,065 $4,232,409
330920 NIAGARA TEL CO WI
Northeast Communications of Wisconsin, Inc.
NRTH4 $537,546 $450,704 $1,410,179 $572,460
330925 BAYLAND TEL CO WI
Northeast Communications of Wisconsin, Inc.
NRTH4 $446,154 $389,118 $237,472 $333,373
330936 INDIANHEAD TEL CO WI
Rural Communications Holding Corporation
RRLC $262,890 $215,336 $1,445,709 $250,926
330937 PRICE COUNTY TEL CO WI Price County Telephone Company PRCC $345,918 $247,216 $1,620,132 $262,908
330938 NORTHEAST TEL CO WI
Northeast Communications of Wisconsin, Inc.
NRTH4 $1,495,950 $1,320,921 $449,016 $1,066,306
330942 RICHLAND-GRANT COOP WI
Richland-Grant Telephone Cooperative, Inc.
RCHL $2,573,526 $2,314,825 $1,737,430 $2,332,787
330946 SHARON TEL CO WI Sharon Telephone Company (IL & WI) SHRN2 $233,526 $197,929 $0 $197,993
330949 SIREN TEL CO, INC WI Siren Telephone Company, Inc. SRNT $911,244 $791,460 $516,424 $895,244
330953 SPRING VALLEY TEL CO WI Spring Valley Telephone Company, Inc. SPRN $814,722 $718,425 $265,936 $715,226
330960 TRI-COUNTY COMM COOP WI
Tri-County Communications Cooperative, Inc.
TRCN $3,447,258 $3,096,056 $2,174,320 $3,438,881
330966 VERNON TEL COOP WI Vernon Telephone Cooperative, Inc. VRNN $3,538,182 $3,118,092 $3,113,892 $3,571,955
330971 W. WISCONSIN TELCOM WI
West Wisconsin Telcom Cooperative, Inc.
WSTW $3,505,914 $3,055,109 $1,547,063 $2,943,595
330974 WOOD COUNTY TEL CO WI Wood County Telephone Company WDCN $7,651,590 $6,749,134 $1,096,388 $5,842,342
340978 ALHAMBRA-GRANTFORK IL
Alhambra-Grantfork Communications, Inc.
ALHM $763,206 $674,571 $169,405 $651,484
340983 CAMBRIDGE TEL CO -IL IL Cambridge TelCom, Inc. CMBR3 $375,324 $310,611 $420,003 $356,706
340990 CLARKSVILLE MUTUAL IL Clarksville Mutual Telephone Company CLRK $85,290 $71,642 $238,910 $87,816
341003 EGYPTIAN COOP ASSN IL
Egyptian Telephone Cooperative Association
EGYP $1,305,906 $1,129,969 $1,306,282 $1,322,571
341020 GRAFTON TEL CO IL Grafton Communications, Inc. GRFT $201,600 $173,664 $105,001 $182,012
341021 GRANDVIEW MUTUAL TEL IL Grandview Mutual Telephone Company GRND3 $42,948 $37,592 $124,774 $44,520
341023 GRIDLEY TEL CO IL
American Broadband Communications et al.
AMRC $384,636 $317,788 $0 $320,215
341025 SHAWNEE TELEPHONE CO IL Shawnee Communications, Inc. SHWN $9,453,444 $8,609,948 $4,510,950 $8,557,605
341026 HARRISONVILLE TEL CO IL HTC Holding Co. HTCH $3,210,798 $2,778,383 $1,503,197 $3,354,511
341032 HOME TEL CO-ST JACOB IL Progressive Voice & Data, Inc. PRGR2 $1,366,914 $1,230,886 $0 $1,070,300
341041 KINSMAN MUTUAL TEL IL Kinsman Mutual Telephone Co. KNSM $42,054 $36,791 $0 $33,487
341043 LA HARPE TEL CO IL LaHarpe Telephone Company, Inc. (IL) LHRP1 $1,101,036 $989,821 $577,560 $1,016,053
341045 LEAF RIVER TEL CO IL ZMP Holding Company ZMPH $838,104 $763,583 $0 $677,273
341046 LEONORE MUTUAL TEL IL Leonore Mutual Telephone Co., Inc. LNRM $64,464 $55,786 $0 $51,781
341047 MCDONOUGH TEL COOP IL McDonough Telephone Cooperative Inc. MCDN2 $4,281,510 $3,863,080 $2,682,099 $3,524,431
341049 MADISON TEL CO IL Schwartz Ventures, Inc. SCHW $2,774,886 $2,485,251 $445,871 $2,222,047
341050 MARSEILLES TEL CO IL MTCO Corporation MTCC $289,416 $236,636 $149,599 $265,809
341053 METAMORA TEL CO IL MTCO Corporation MTCC $435,924 $358,294 $211,776 $384,630
341058 MONTROSE MUTUAL TEL IL Respond Communications, Inc. RSPN $268,242 $224,340 $1,350,877 $198,954
341060 MOULTRIE INDEPENDENT IL Shawnee Communications, Inc. SHWN $500,436 $450,728 $236,645 $547,282
341062 NEW WINDSOR TEL CO IL New Windsor Communications, Inc. NWWN $144,180 $118,538 $269,940 $141,792
341066 ONEIDA TEL EXCHANGE IL Oneida Telephone Exchange, Inc. ONDT $602,766 $539,299 $186,077 $492,726
341087 VIOLA HOME TEL CO IL Viola Home Telephone Company VLHM $162,738 $134,212 $295,481 $159,450
341088 WABASH TEL COOP, INC IL Wabash Telephone Cooperative, Inc. WBSH $4,835,850 $4,322,830 $2,805,752 $4,320,424
341091 WOODHULL TEL CO IL Woodhull Communications, Inc. WDHL $453,060 $401,807 $292,639 $399,048
350739 REASNOR TELEPHONE COMPANY IA Reasnor Telephone Company RSNR $70,170 $61,251 $29,904 $61,977
351098 ARCADIA TEL CO IA Arcadia Telephone Cooperative ARCD $122,592 $105,261 $50,853 $107,339
351101 ATKINS TEL CO, INC IA Atkins Telephone Company ATKN $233,472 $197,398 $214,234 $222,439
351106 ALPINE COMM. IA Alpine Communications, LLC ALPN $974,256 $818,686 $1,927,341 $840,366
351107 BALDWIN-NASHVILLE IA
Baldwin Nashville Telephone Company, Inc.
BLDW2 $116,844 $100,147 $339,409 $117,936
351110 BERNARD TEL CO INC IA Bernard Telephone Company, Inc. BRNR $870,234 $787,966 $714,134 $812,518
351113 BROOKLYN MUTUAL TEL IA
Brooklyn Mutual Telecommunications Cooperative
BRKL $233,454 $194,003 $398,603 $219,714
351118 CASCADE COMM. CO. IA Cascade Communications Company CSCD2 $757,608 $657,274 $685,633 $596,814
351129 CITIZENS MUTUAL TEL IA Citizens Mutual Telephone Cooperative CTZN2 $1,254,144 $1,061,029 $1,530,335 $1,299,924
351130 CLARENCE TEL CO IA Clarence Telephone Company, Inc. CLRN $317,976 $273,593 $380,431 $320,028
351132 CLEAR LAKE INDEPEND IA
Clear Lake Independent Telephone Company
CLRL $2,408,358 $2,095,691 $277,206 $1,700,591
351133 C-M-L TEL COOP ASSN IA
C-M-L Telephone Cooperative Association
CMLT $372,108 $320,961 $241,486 $351,244
351134 COLO TEL CO IA Colo Telephone Company CLTL $511,284 $454,951 $2,805 $407,446
351141 CORN BELT TEL CO IA Corn Belt Telephone Company CRNB $164,970 $132,670 $261,659 $163,842
351152 DUMONT TEL CO IA Dumont Telephone Company DMNT $851,364 $751,935 $570,997 $796,929
351153 DUNKERTON TEL COOP IA Dunkerton Telephone Cooperative DNKR $187,584 $155,498 $114,291 $164,640
351157 ELLSWORTH COOP ASSN IA
Ellsworth Cooperative Telephone Association
ELLS $313,698 $268,968 $116,588 $274,613
351158 MINBURN TELECOMM. IA Minburn Telephone Company MNBR $678,738 $607,487 $4,208 $567,446
351160 FARMERS&BUSINESS MEN IA F&B Communications, Inc. FBCM $552,702 $493,704 $700,850 $725,380
351162 FARMERS COOP TEL CO IA
Farmers Cooperative Telephone Company-Dysart
FRMR3 $306,498 $252,404 $594,357 $314,940
351166 FARMERS & MERCHANTS IA
Farmers & Merchants Mutual Telephone Company
FRMR2 $160,338 $128,929 $79,646 $141,970
Estimated Support for Rate of Return SACs Using a Minimum of 80% of New Model Offer
(Using $1.238 Billion for Legacy RoR Budget and Pro-rata Budget Control Mechanism)
SAC Study Area ST Holding Company/Affiliate Name Shortname
2017 Projected
Legacy Claims
without Budget
Control
1
2017 Projected
Legacy Support with
Budget Control
1
New Model
Offer Times
80%
Projected Support
using 80% of New
Model Offer as a
Minimum Guarantee
351169 FARMERS MUTUAL COOP IA
Farmers Mutual Cooperative Telephone Company-Moulton
FRMRU $233,364 $203,011 $26,275 $202,454
351172 FARMERS MUTUAL TEL IA
Farmers Mutual Telephone Company-Nora Springs
FRMRN $2,183,058 $1,966,050 $373,514 $2,004,247
351173 FARMERS MUTUAL COOP IA Farmers Mutual Telephone Cooperative FRMRC $790,056 $683,081 $388,004 $711,194
351174 FARMERS MUTUAL TEL IA
Farmers Mutual Telephone Company of Stanton, Iowa
FRMRS $1,567,224 $1,420,702 $669,298 $1,408,551
351175 FARMERS TEL CO - BAT IA Farmers Telephone Company-Batavia FRMRB $114,720 $97,862 $0 $97,164
351177 FARMERS TEL CO -RICE IA
Farmers Mutual Telephone Company-Nora Springs
FRMRN $793,134 $694,799 $723,720 $834,963
351188 GOLDFIELD TEL CO IA Goldfield Telephone Company GLDF $189,222 $164,549 $22,565 $141,963
351189 RIVER VALLEY TELECOM IA River Valley Telephone Coop. RVRV $280,146 $236,475 $458,082 $289,482
351191 GRAND MOUND COOP TEL IA
Grand Mound Cooperative Telephone Association
GRND2 $157,350 $131,542 $301,218 $164,358
351195 GRISWOLD CO-OP TEL IA
Griswold Cooperative Telephone Company
GRSW $1,342,986 $1,186,360 $1,012,177 $1,332,758
351199 HAWKEYE TEL CO IA Hawkeye Telephone Company HWKY $156,060 $133,464 $353,251 $151,488
351202 HOSPERS TEL EXCH INC IA Hospers Telephone Exchange, Inc. HSPR $161,364 $133,637 $250,219 $169,530
351203 HUBBARD COOP ASSN IA
Hubbard Cooperative Telephone Association
HBBR $294,864 $255,944 $15,347 $186,729
351205 HUXLEY COMM. COOP. IA Huxley Communications Cooperative HXLY $774,120 $691,708 $6,905 $516,547
351206 IAMO TEL CO - IA IA IAMO Telephone Company IMTL $576,870 $523,623 $404,119 $550,466
351209 INTERSTATE 35 TEL CO IA
Farmers Mutual Telephone Company-Nora Springs
FRMRN $1,141,050 $1,014,436 $66,630 $970,435
351214 KALONA COOP TEL CO IA
Kalona Cooperative Telephone Company
KLNC $1,313,184 $1,155,750 $152,500 $1,080,717
351217 KEYSTONE FRMS COOP IA
Keystone Farmers Cooperative Telephone Company
KYST $932,406 $835,008 $612,303 $832,947
351220 LA PORTE CITY TEL CO IA La Porte City Telephone Company LPRT $1,245,870 $1,105,671 $390,642 $1,012,040
351225 LEHIGH VALLEY COOP IA
Lehigh Valley Cooperative Telephone Association
LHGH $708,234 $603,765 $679,210 $799,208
351229 LOST NATION-ELWOOD IA
Lost Nation-Elwood Telephone Company
LSTN $553,188 $490,875 $630,148 $628,584
351232 LYNNVILLE TEL. CO. IA Lynnville Telephone Company LYNN $209,094 $178,506 $39,153 $174,838
351237 MARNE & ELK HORN TEL IA Marne & Elk Horn Telephone Company MRNL $672,114 $586,771 $805,292 $665,064
351242 MILES COOP TEL ASSN IA
Miles Cooperative Telephone Association
MLSC $277,680 $243,955 $616,620 $229,701
351245 MINBURN TEL CO IA Minburn Telephone Company MNBR $407,250 $365,337 $7,013 $335,258
351246 MINERVA VALLEY TEL IA
Minerva Valley Telephone Company, Inc.
MNRV $255,312 $217,411 $482,262 $261,060
351251 MEDIAPOLIS TEL CO IA Mediapolis Telephone Company MDPL2 $1,325,724 $1,172,225 $837,151 $1,217,006
351252 MUTUAL TEL CO IA Mutual Telephone Company (IA) MTLT3 $1,692,240 $1,442,644 $493,788 $1,440,978
351259 NORTHERN IOWA TEL CO IA Mutual Telephone Company (IA) MTLT3 $2,071,512 $1,864,236 $674,902 $1,951,917
351262 COMM 1 NETWORK IA Communications 1 Network, Inc. CMMN3 $523,710 $457,814 $604,180 $556,764
351263 OGDEN TEL CO - IA IA Ogden Telephone Company OGDN2 $1,260,978 $1,123,575 $47,887 $1,028,510
351269 PALO COOP TEL ASSN IA Palo Cooperative Telephone Association PLCP $180,636 $151,359 $34,839 $152,979
351270 PALMER MUTUAL TEL CO IA Palmer Mutual Telephone Company PLMR $109,992 $94,244 $218,539 $112,869
351271 PANORA COMM COOP IA Panora Communications Cooperative PNRC $745,800 $636,856 $173,164 $595,837
351275 PRAIRIEBURG TEL CO IA Prairieburg Telephone Company, Inc. PRRB $76,746 $66,462 $225,341 $76,554
351276 PRESTON TEL CO IA Preston Telephone Company PRST $612,936 $539,475 $583,514 $661,587
351277 RADCLIFFE TEL CO IA Radcliffe Telephone Company RDCL $239,070 $208,041 $127,051 $221,231
351278 READLYN TEL CO IA Readlyn Telephone Company RDLY $196,242 $161,989 $370,437 $192,972
351280 RINGSTED TEL CO IA Ringsted Telephone Company RNGS $398,964 $358,892 $173,547 $329,413
351283 ROYAL TEL CO IA Royal Telephone Company RYLT $152,490 $131,451 $95,699 $148,649
351284 RUTHVEN TEL EXCHANGE IA River Valley Telephone Coop. RVRV $355,818 $308,372 $240,196 $329,314
351292 SEARSBORO TEL CO IA Searsboro Telephone Company SRSB $102,534 $89,146 $18,402 $80,467
351293 SHARON TEL CO IA Sharon Telephone Company (IA) SHRN $328,452 $277,259 $83,935 $283,839
351297 HEART OF IOWA COMM. IA
Heart of Iowa Communications Cooperative
HRTF $2,715,960 $2,391,095 $1,458,651 $2,481,185
351298 SOUTH SLOPE COOP TEL IA
South Slope Cooperative Telephone Company, Inc.
STHS $7,709,076 $6,933,014 $1,269,853 $6,732,959
351301 SOUTHWEST TEL EXCH IA
Farmers Mutual Telephone Company-Nora Springs
FRMRN $278,586 $242,208 $516,888 $273,159
351302 SPRINGVILLE COOP TEL IA
Springville Cooperative Telephone Association, Inc.
SPRN2 $212,028 $177,228 $74,159 $174,458
351303 COOP TEL EXCHANGE IA Cooperative Telephone Exchange CPRT $348,762 $303,214 $469,751 $378,678
351304 SWISHER TEL CO IA
South Slope Cooperative Telephone Company, Inc.
STHS $205,938 $175,185 $79,481 $223,922
351305 STRATFORD MUTUAL TEL IA Stratford Mutual Telephone Company STRT3 $577,074 $515,891 $367,528 $522,568
351306 SULLY TEL ASSOC IA Sully Telephone Association SLLY $192,720 $157,993 $271,199 $198,867
351316 UNITED FARMERS TEL IA Evertek Enterprises EVRT $460,584 $409,986 $2,805 $359,470
351320 VAN HORNE COOP TEL IA
Van Horne Cooperative Telephone Company
VNHR $203,652 $173,567 $234,161 $207,519
351322 VENTURA TEL CO, INC IA
Clear Lake Independent Telephone Company
CLRL $158,514 $134,292 $153,409 $150,366
351324 VILLISCA FARMERS TEL IA
Farmers Mutual Telephone Company of Stanton, Iowa
FRMRS $1,389,312 $1,256,506 $627,768 $1,190,564
351326 WALNUT TEL CO, INC IA Walnut Telephone Company WLNT $587,790 $525,065 $363,900 $539,158
351327 WEBB-DICKENS TEL IA Mutual Telephone Company (IA) MTLT3 $432,204 $390,700 $341,533 $424,932
351328 WEBSTER-CALHOUN COOP IA
Webster-Calhoun Cooperative Telephone Association
WBST $2,149,434 $1,858,432 $1,571,428 $2,011,825
351329 WELLMAN COOP TEL IA
Wellman Cooperative Telephone Association
WLLM $674,058 $581,043 $466,631 $642,498
351331 WEST IOWA TEL CO IA West Iowa Telephone Company WSTW2 $1,565,460 $1,340,677 $1,354,108 $1,412,411
351332 WEST LIBERTY TEL CO IA West Liberty Telephone Company WSTL $1,013,250 $846,897 $484,921 $862,874
351336 WILTON TEL CO IA WTC Communications, Inc. WTCC $390,930 $343,092 $211,033 $284,515
351337 WINNEBAGO COOP ASSN IA
Winnebago Cooperative Telephone Association
WNNB $2,442,810 $2,110,565 $2,683,692 $2,266,146
351346 ACE TEL ASSN-IA IA Ace Telephone Association ACTL $932,502 $780,255 $2,336,622 $952,710
351405 HILLS TEL CO, INC-IA IA
Alliance Communications Cooperative, Inc.
ALLN $921,198 $785,177 $73,240 $734,259
351407 KILLDUFF TEL. CO. IA Killduff Telephone Company KLLD $97,272 $84,513 $35,914 $84,850
351888 GRAND RIVER MUT-IA IA
Grand River Mutual Telephone Corporation
GRND4 $3,453,228 $3,028,248 $3,178,075 $3,255,654
361337 WINNEBAGO COOP ASSN MN
Winnebago Cooperative Telephone Association
WNNB $134,580 $106,122 $539,730 $130,596
361346 ACE TEL ASSN-MN MN Ace Telephone Association ACTL $3,658,770 $3,141,663 $2,482,294 $3,549,252
Estimated Support for Rate of Return SACs Using a Minimum of 80% of New Model Offer
(Using $1.238 Billion for Legacy RoR Budget and Pro-rata Budget Control Mechanism)
SAC Study Area ST Holding Company/Affiliate Name Shortname
2017 Projected
Legacy Claims
without Budget
Control
1
2017 Projected
Legacy Support with
Budget Control
1
New Model
Offer Times
80%
Projected Support
using 80% of New
Model Offer as a
Minimum Guarantee
361347 ALBANY MUTUAL ASSN MN Albany Mutual Telephone Association ALBN $1,973,802 $1,715,484 $636,270 $1,830,612
361353 CITY OF BARNESVILLE MN City of Barnesville Municipal Telephone CTYF4 $225,894 $189,563 $74,214 $185,051
361356 BENTON COOP TEL CO MN
Benton Cooperative Telephone Company
BNTN2 $816,270 $684,480 $1,875,935 $730,908
361373 CONSOLIDATED TEL CO MN Consolidated Telephone Company CNSL $6,082,224 $5,385,985 $3,224,457 $5,794,650
361387 EMILY COOP TEL CO MN Emily Cooperative Telephone Company EMLY $1,408,572 $1,261,432 $547,428 $1,273,184
361389 FEDERATED TEL COOP MN Federated Telephone Cooperative FDRT $1,130,526 $1,013,145 $1,056,317 $1,130,283
361390 FEDERATED TEL COOP MN Federated Telephone Cooperative FDRT $815,922 $695,686 $1,777,824 $836,115
361395 GARDEN VALLEY TEL CO MN Garden Valley Telephone Company GRDN2 $5,197,122 $4,401,335 $9,209,300 $5,154,798
361396 GARDONVILLE COOP TEL MN
Gardonville Cooperative Telephone Association
GRDN $582,120 $466,955 $1,562,205 $589,386
361401 HALSTAD TEL CO MN Halstad Telephone Company HLST $1,024,998 $895,506 $698,948 $880,322
361403 FEDERATED UTILITIES MN Federated Telephone Cooperative FDRT $174,852 $147,503 $417,482 $179,160
361404 HARMONY TEL CO MN Harmony Telephone Company HRMN $285,678 $237,979 $398,205 $295,746
361405 HILLS TEL CO, INC MN
Alliance Communications Cooperative, Inc.
ALLN $303,102 $262,120 $213,919 $277,566
361410 JOHNSON TEL CO MN Johnson Telephone Company JHNS $791,640 $682,241 $1,780,395 $972,864
361412 KASSON & MANTORVILLE MN
Kasson & Mantorville Telephone Company
KSSN $977,298 $801,310 $746,160 $895,125
361419 LISMORE COOP TEL CO MN
Lismore Cooperative Telephone Company
LSMR $328,572 $294,986 $371,733 $335,736
361422 LONSDALE TEL CO MN Lonsdale Telephone Company LNSD $789,306 $670,825 $429,678 $710,086
361423
RUNESTONE TELEPHONE ASSOCIATION
MN Runestone Telephone Association RNST $170,238 $145,235 $2,805 $132,725
361426 MANCHESTER-HARTLAND MN
Manchester-Hartland Telephone Company
MNCH $361,014 $315,876 $80,963 $350,793
361451 PAUL BUNYAN RURAL MN
Paul Bunyan Rural Telephone Cooperative
PLBN $4,675,746 $3,946,356 $8,478,168 $5,248,368
361475 RUNESTONE TEL ASSN MN Runestone Telephone Association RNST $1,249,818 $1,060,504 $1,807,112 $1,212,666
361479 SCOTT RICE -INTEGRA MN Zayo Group, LLC ZAYO $1,122,888 $880,246 $187,320 $924,365
361485 SPRING GROVE COOP MN Spring Grove Communications SPRN4 $717,756 $624,228 $531,138 $749,182
361494 UPSALA COOP TEL ASSN MN
Upsala Cooperative Telephone Association
UPSL $888,426 $793,837 $58,839 $738,031
361499 CROSSLAKE TEL CO MN Tri-Co Technologies, LLC TRICO $513,786 $449,552 $78,310 $322,562
361501 WEST CENTRAL TEL MN West Central Telephone Assn. WSTC2 $4,194,324 $3,744,914 $3,078,504 $4,116,495
361510 WOODSTOCK TEL CO MN Woodstock Telephone Company WDST $1,801,596 $1,637,758 $937,930 $1,634,242
361512 WOLVERTON TEL CO MN
Polar Communication Mutual Aid Corporation
PLRC $76,602 $66,765 $159,891 $74,388
371516 ARAPAHOE TEL CO NE Arapahoe Telephone Company ARPH $1,135,914 $990,783 $578,265 $1,006,689
371525 THREE RIVER TELCO NE Three River Telco THRR $2,591,796 $2,350,131 $1,073,363 $2,270,217
371526 CAMBRIDGE TEL CO -NE NE Pinpoint Holdings, Inc. PNPN $1,193,838 $1,069,505 $118,253 $979,215
371531 CLARKS TELECOM CO. NE
Northeast Nebraska Telephone Company
NRTH7 $892,560 $801,051 $241,071 $765,558
371534 COZAD TEL CO NE Cozad Telephone Company CZDT $2,502,720 $2,255,931 $24,237 $1,951,802
371540 DILLER TEL CO NE DTC Holding Company DLLR $1,228,812 $1,109,520 $919,401 $1,152,188
371553 GLENWOOD TEL MEMBER NE
Glenwood Telephone Membership Corp.
GLNW2 $3,242,964 $2,922,287 $1,365,687 $2,839,465
371555 HAMILTON TEL CO NE Nedelco, Incorporated NDLC $1,362,648 $1,108,982 $1,514,348 $1,342,680
371556 HARTINGTON TEL CO NE
Hartington Telecommunications Co., Inc.
HRTN $913,128 $802,182 $554,942 $880,718
371557 HARTMAN TEL EXCH INC NE BW Telcom BWTL $737,142 $669,352 $262,442 $670,410
371558 HEMINGFORD COOP TEL NE
Hemingford Cooperative Telephone Company
HMNG $1,588,248 $1,442,059 $599,676 $1,287,021
371559 HENDERSON CO-OP TEL NE
Henderson Cooperative Telephone Company
HNDR $793,536 $705,154 $275,818 $678,701
371561 HERSHEY COOP TEL CO NE
Hershey Cooperative Telephone Company
HRSH $268,062 $228,053 $34,923 $225,416
371567 KEYSTONE-ARTHUR TEL NE
Glenwood Telephone Membership Corp.
GLNW2 $946,392 $861,423 $319,734 $780,653
371576 NORTHEAST NEBRASKA NE
Northeast Nebraska Telephone Company
NRTH7 $5,868,360 $5,218,622 $3,789,876 $5,548,284
371582 PLAINVIEW TEL CO NE Plainview Telephone Co. Inc. PLNV $1,167,096 $1,048,549 $427,077 $1,012,837
371590 SODTOWN TEL CO NE Sodtown Telephone Company SDTW $42,960 $37,731 $0 $33,613
371591 SE NEBRASKA TEL CO NE
Southeast Nebraska Communications, Inc.
STHS2 $1,880,460 $1,653,162 $997,280 $1,737,104
371592 STANTON TELECOM INC. NE Stanton Telecom, Inc. STNT $1,280,268 $1,150,794 $384,803 $1,117,208
371597 WAUNETA TEL CO NE BW Telcom BWTL $773,040 $697,731 $359,491 $679,396
372455 BENKELMAN TEL CO NE BW Telcom BWTL $1,148,670 $1,031,534 $520,143 $1,020,954
381447 NORTH DAKOTA TEL CO ND North Dakota Telephone Company NRTH2 $4,510,590 $3,803,741 $7,128,999 $4,461,162
381509 WOLVERTON TEL CO ND
Polar Communication Mutual Aid Corporation
PLRC $149,514 $129,895 $288,273 $142,344
381604 BEK COMM. COOP. ND BEK Communications Cooperative BKCM $5,794,362 $5,149,111 $5,412,550 $5,846,805
381607 CONSOLIDATED TELCOM ND Consolidated Telcom CNSL3 $12,314,856 $11,170,844 $5,007,155 $10,119,741
381610 DAKOTA CENTRAL COOP ND
Dakota Central Telecommunications Cooperative
DKTC $3,892,746 $3,480,971 $3,930,188 $3,853,632
381611 DICKEY RURAL COOP ND Dickey Rural Telephone Cooperative DCKY $4,400,886 $3,780,547 $5,946,349 $4,192,458
381614 POLAR TELECOMM. ND
Polar Communication Mutual Aid Corporation
PLRC $679,782 $581,433 $890,661 $689,010
381615 GRIGGS COUNTY TEL CO ND
Moore & Liberty Telephone Company/Griggs County Telephone
MRLB $563,922 $473,158 $1,027,153 $568,080
381617 MIDSTATE TEL CO ND Midstate Telephone Company MDST2 $2,248,074 $2,000,298 $659,553 $1,774,681
381622 MOORE & LIBERTY TEL ND
Moore & Liberty Telephone Company/Griggs County Telephone
MRLB $288,906 $241,179 $15,428 $240,573
381625 NORTHWEST COMM COOP ND
Northwest Communications Cooperative
NRTHW $3,621,150 $3,158,349 $3,646,493 $3,391,104
381630 POLAR COMM MUT AID ND
Polar Communication Mutual Aid Corporation
PLRC $6,240,186 $5,548,882 $4,081,452 $5,721,191
381631 RED RIVER RURAL TEL ND Red River Rural Telephone Association RDRV $2,308,164 $2,012,529 $2,958,659 $2,421,966
381632 RESERVATION TEL COOP ND Reservation Telephone Cooperative RSRV2 $12,209,280 $10,941,591 $5,537,270 $10,352,079
381636 UNITED TEL MUTUAL ND UTMA UTMA $4,838,112 $4,181,280 $4,597,283 $4,591,512
381637 W. RIVER TELECOM. ND
West River Telecommunications Cooperative
WSTR5 $6,228,630 $5,345,633 $7,998,642 $6,312,816
381638 MIDSTATE COMM. ND Midstate Telephone Company MDST2 $407,292 $345,052 $463,000 $415,404
382247 NEMONT TEL COOP - ND ND Nemont Telephone Cooperative, Inc. NMNT $2,630,952 $2,300,137 $1,044,278 $2,379,501
383303 SRT COMMUNICATIONS ND SRT Communications, Inc. SRTS $11,487,438 $9,734,063 $7,790,326 $10,696,569
391405 HILLS TEL CO-SD SD
Alliance Communications Cooperative, Inc.
ALLN $167,436 $139,981 $118,266 $161,433
Estimated Support for Rate of Return SACs Using a Minimum of 80% of New Model Offer
(Using $1.238 Billion for Legacy RoR Budget and Pro-rata Budget Control Mechanism)
SAC Study Area ST Holding Company/Affiliate Name Shortname
2017 Projected
Legacy Claims
without Budget
Control
1
2017 Projected
Legacy Support with
Budget Control
1
New Model
Offer Times
80%
Projected Support
using 80% of New
Model Offer as a
Minimum Guarantee
391640 ARMOUR INDEPENDENT SD
Golden West Telecommunications Cooperative, Inc.
GLDN2 $459,396 $382,805 $787,576 $468,144
391642 ALLIANCE-BALTIC SD
Alliance Communications Cooperative, Inc.
ALLN $1,270,476 $1,089,288 $329,223 $1,041,304
391647 CHEYENNE RIVER SIOUX SD
Cheyenne River Sioux Tribe Telephone Authority
CHYN $4,589,112 $4,142,251 $1,828,908 $4,080,240
391649 BERESFORD MUNICIPAL SD
Beresford Municipal Telephone Company
BRSF $236,964 $196,779 $0 $178,826
391650 CITY OF BROOKINGS SD City of Brookings Telephone Fund CTYF $972,858 $723,950 $2,946 $713,798
391653 CITY OF FAITH MUNIC SD
City of Faith Municipal Telephone Company
CTYF2 $121,266 $103,110 $5,616 $98,590
391654 INTERSTATE TELECOMM. SD
Interstate Telecommunications Cooperative, Inc.
INTR4 $6,843,210 $5,973,625 $7,817,674 $6,652,926
391657 ALLIANCE-SPLITROCK SD
Alliance Communications Cooperative, Inc.
ALLN $1,890,660 $1,510,041 $1,599,382 $1,779,059
391659 GOLDEN WEST TELECOMM SD
Golden West Telecommunications Cooperative, Inc.
GLDN2 $14,348,772 $12,828,385 $9,281,885 $13,021,602
391666 JEFFERSON TEL CO -SD SD Long Lines LNGL $393,024 $353,592 $0 $312,954
391667 KADOKA TELEPHONE CO SD
Golden West Telecommunications Cooperative, Inc.
GLDN2 $442,302 $393,469 $129,251 $363,909
391668 KENNEBEC TEL CO SD Kennebec Telephone Company, Inc. KNNB $1,649,628 $1,501,179 $430,513 $1,373,502
391669 MCCOOK COOP TEL CO SD TrioTel Communications, Inc. TRTL $864,468 $736,606 $1,235,717 $907,998
391670 MIDSTATE COMM., INC. SD Midstate Communications, Inc. (SD) MDST $3,610,602 $3,196,856 $3,414,111 $3,574,400
391671 WEST RIVER(MOBRIDGE) SD
West River Telecommunications Cooperative
WSTR5 $329,472 $271,130 $224,820 $303,232
391674 ROBERTS COUNTY COOP SD
Roberts County Telephone Cooperative Association
RBRT $1,215,864 $1,072,669 $1,450,652 $1,120,158
391676 SANTEL COMM. COOP. SD Santel Communications Cooperative SNTL $2,200,224 $1,895,904 $3,347,046 $2,112,204
391677 SIOUX VALLEY TEL. CO SD
Golden West Telecommunications Cooperative, Inc.
GLDN2 $2,058,486 $1,781,224 $1,193,604 $1,818,314
391679 STOCKHOLM-STRANDBURG SD
Interstate Telecommunications Cooperative, Inc.
INTR4 $363,714 $322,456 $351,302 $264,324
391680 VENTURE COMM. COOP SD
Venture Communications Cooperative, Inc./Western Telephone Company
VNTR $6,817,476 $5,916,680 $7,436,611 $6,911,244
391682 TRI-COUNTY TELCOM SD TrioTel Communications, Inc. TRTL $200,322 $173,519 $310,037 $198,354
391684 UNION TEL CO. SD
Golden West Telecommunications Cooperative, Inc.
GLDN2 $1,553,040 $1,386,569 $331,461 $1,248,126
391685 VALLEY TELECOMM. SD
Valley Telecommunications Cooperative Association, Inc.
VLLY2 $3,633,330 $3,254,691 $1,835,340 $3,222,746
391686 VIVIAN TELEPHONE CO SD
Golden West Telecommunications Cooperative, Inc.
GLDN2 $10,197,030 $8,938,344 $8,645,095 $9,697,434
391688 WESTERN TEL CO. SD
Venture Communications Cooperative, Inc./Western Telephone Company
VNTR $315,486 $258,830 $456,160 $327,714
391689 WEST RIVER COOP SD
West River Cooperative Telephone Company
WSTR2 $3,996,384 $3,574,913 $2,718,490 $3,827,513
401697 CENTRAL ARKANSAS TEL AR
Central Arkansas Telephone Cooperative, Inc.
CNTR3 $1,276,062 $1,105,996 $614,898 $1,135,528
401698 CLEVELAND COUNTY TEL AR ARK-O Holding Company ARCO $162,978 $108,235 $833,434 $134,622
401699 DECATUR TEL CO INC AR ARK-O Holding Company ARCO $140,124 $118,520 $50,196 $101,494
401702 SOUTH ARKANSAS TEL AR TLB, Inc. TLBI $1,790,634 $1,576,620 $2,386,598 $1,707,330
401704 LAVACA TEL CO-AR AR Lavaca Telephone Company, Inc. LVCT $1,401,162 $1,260,936 $81,190 $1,144,197
401709 MADISON COUNTY TEL AR MADCO Holding Company MDCH $2,165,544 $1,899,334 $1,308,340 $1,974,515
401710 MAGAZINE TEL CO AR Magazine Telephone Company, Inc. MGZN $262,776 $220,492 $473,836 $277,350
401713 NORTH ARKANSAS TEL AR NATCO Communications, Inc. NTCC $2,734,080 $2,373,208 $1,898,195 $2,680,619
401718 PRAIRIE GROVE TEL CO AR D D & B, Inc. DDBN $3,219,162 $2,767,466 $786,637 $2,570,415
401721 RICE BELT TEL CO AR Smithville Holding Company, Inc. SMTH $1,507,536 $1,369,576 $455,362 $1,344,342
401724 SW ARKANSAS TEL COOP AR
Southwest Arkansas Telephone Cooperative, Inc.
STHW3 $7,032,258 $6,335,345 $2,080,118 $6,035,427
401734 ARKWEST COMM., INC. AR Spectracomm, Inc. SPCT $8,170,470 $7,400,332 $1,659,889 $6,845,498
411746 BLUE VALLEY TELE-COM KS Blue Valley Tele-Communications, Inc. BLVL $5,582,982 $5,022,910 $2,653,875 $4,956,123
411756 COLUMBUS TELEPHONE KS Columbus Telephone Company CLMB $1,083,132 $961,855 $7,282 $869,297
411758 COUNCIL GROVE TEL CO KS Tri County Telephone Association, Inc. TRCN2 $2,885,988 $2,603,944 $559,940 $2,360,198
411761 CUNNINGHAM TEL CO KS Cunningham Management, Inc. CNNN $2,421,960 $2,202,590 $743,006 $2,050,864
411764 ELKHART TEL CO INC KS Epic Touch Company EPCT $2,101,566 $1,895,380 $34,471 $1,778,519
411777 GOLDEN BELT TEL ASSN KS Rural Telephone Service/Golden Belt RRLT1 $4,683,174 $4,183,722 $2,297,180 $4,079,152
411778 GORHAM TEL CO KS Gorham Communications, Inc. GRHM $609,870 $546,988 $396,643 $621,373
411781 H & B COMMUNICATIONS KS H&B Communications, Inc. HBCM $738,144 $661,558 $363,740 $644,731
411782 HOME TEL CO KS Home Enterprises, Inc. HMNT $3,293,580 $2,981,402 $732,549 $2,859,416
411788 KANOKLA TEL ASSN-KS KS KanOkla Telephone Association, Inc. KNKL $4,466,352 $4,056,997 $495,749 $3,910,341
411791 LA HARPE TEL CO INC KS LaHarpe Telephone Company, Inc. (KS) LHRP2 $541,020 $489,663 $0 $463,338
411801 MADISON TEL., LLC KS Madison Telephone Company MDSN $882,246 $795,108 $338,392 $822,625
411807 MOKAN DIAL INC-KS KS Townes Telecommunications, Inc. TWNS $514,884 $424,326 $183,486 $428,456
411809 MUTUAL TEL CO KS Mutual Telephone Company (KS) MTLT $963,036 $872,529 $262,962 $811,261
411814 PEOPLES TELECOM LLC KS Peoples Telecommunications, LLC PPLS2 $1,854,030 $1,672,602 $709,915 $1,565,202
411817 PIONEER TEL ASSN INC KS Pioneer Telephone Association, Inc. PNRT4 $3,879,528 $3,300,698 $137,217 $3,527,535
411818 CRAW-KAN TEL COOP KS Craw-Kan Telephone Cooperative Inc. CRWK $6,211,668 $5,430,233 $4,432,175 $5,547,710
411820 RAINBOW TELECOM KS
Rainbow Telecommunications Association, Inc.
RNBW $3,019,404 $2,734,325 $1,662,452 $2,705,371
411826 RURAL TEL SERVICE CO KS Rural Telephone Service/Golden Belt RRLT2 $13,380,114 $12,071,352 $6,831,038 $13,740,577
411827 S & T TEL COOP ASSN KS S&T Telephone Cooperative Association STTL $6,554,202 $5,968,210 $1,213,985 $5,255,383
411831 S. CENTRAL TEL - KS KS
South Central Telephone Association, Inc.
STHC4 $3,003,240 $2,723,073 $778,068 $2,545,007
411833 SOUTHERN KANSAS TEL KS Southern Kansas Telephone Company STHR2 $2,797,236 $2,485,083 $2,148,329 $2,614,733
411839 TRI-COUNTY TEL ASSN KS Tri County Telephone Association, Inc. TRCN2 $6,675,060 $6,057,161 $3,353,257 $5,998,735
411840 TWIN VALLEY TEL INC KS Twin Valley Management, Inc. TWNV $4,347,486 $3,812,374 $4,897,220 $4,666,572
411841 UNITED TEL ASSN KS United Telephone Association, Inc. UNTD $3,193,014 $2,814,888 $1,977,686 $3,014,954
411845 WAMEGO TEL CO INC KS Wamego Telephone Company, Inc. WMGT $6,668,058 $6,015,804 $909,606 $4,949,526
411847 WHEAT STATE TEL, INC KS Golden Wheat, Inc. GLDN $4,881,720 $4,449,563 $1,101,572 $3,997,745
411849 WILSON TEL CO INC KS Grauer Management Inc. GRRM $3,313,770 $3,009,752 $1,198,072 $2,782,271
420463 BPS TEL. CO. MO FDF Communications Co. FDFC $1,515,174 $1,342,223 $528,310 $1,268,849
421206 IAMO TEL CO - MO MO IAMO Telephone Company IMTL $1,571,880 $1,427,696 $748,656 $1,367,882
421759 CRAW-KAN TEL COOP-MO MO Craw-Kan Telephone Cooperative Inc. CRWK $1,587,360 $1,401,889 $1,161,343 $1,535,530
Estimated Support for Rate of Return SACs Using a Minimum of 80% of New Model Offer
(Using $1.238 Billion for Legacy RoR Budget and Pro-rata Budget Control Mechanism)
SAC Study Area ST Holding Company/Affiliate Name Shortname
2017 Projected
Legacy Claims
without Budget
Control
1
2017 Projected
Legacy Support with
Budget Control
1
New Model
Offer Times
80%
Projected Support
using 80% of New
Model Offer as a
Minimum Guarantee
421807 MOKAN DIAL INC-MO MO Townes Telecommunications, Inc. TWNS $123,030 $96,954 $200,753 $125,124
421860 ALMA COMM. CO. MO Alma Communications Company ALMC $505,698 $456,697 $173,629 $421,157
421864 CHARITON VALLEY TEL MO Chariton Valley Telephone Corporation CHRT $6,170,496 $5,513,207 $3,803,141 $5,778,107
421865 CITIZENS TEL CO - MO MO
Citizens Telephone Company of Higginsville, Missouri
CTZN4 $1,200,930 $1,024,238 $1,002,197 $1,049,785
421866 OZARK TEL. CO. MO Seneca Telephone Company, Inc. SNCT $934,248 $805,310 $640,661 $769,503
421876 FARBER TEL CO MO Farber Telephone Company FRBR $374,298 $340,726 $23,499 $306,333
421882 FIDELITY TEL CO MO Fidelity Communications Company FDLT $1,957,764 $1,604,248 $3,765,216 $1,786,542
421886 GOODMAN TEL CO MO Seneca Telephone Company, Inc. SNCT $818,868 $715,388 $473,613 $681,009
421887 GRANBY TEL CO - MO MO Granby Telephone Company GRNB $2,347,752 $2,117,112 $172,366 $1,792,263
421890 GREEN HILLS TEL CORP MO Green Hills Telephone Corporation GRNH $3,515,466 $3,144,701 $3,190,202 $3,371,706
421893 CHOCTAW TELEPHONE CO MO Townes Telecommunications, Inc. TWNS $121,434 $102,416 $233,722 $127,230
421901 KINGDOM TELEPHONE CO MO Kingdom Telephone Company KNGD $2,712,456 $2,379,604 $2,238,315 $2,493,924
421912 MCDONALD COUNTY TEL MO McDonald County Telephone Company MCDN $2,721,840 $2,415,658 $772,604 $2,388,365
421920 MILLER TEL CO - MO MO TelAtlantic, Inc. TLTL $1,340,286 $1,212,931 $477,823 $1,184,955
421931 NE MISSOURI RURAL MO
Northeast Missouri Rural Telephone Company
NRTH6 $4,128,882 $3,619,468 $3,517,430 $4,018,719
421935 OREGON FARMERS MUT MO Northwest Missouri Holdings, Inc. NMHI $294,342 $245,070 $450,844 $185,220
421942 ROCK PORT TEL CO MO Rock Port Telephone Company RCKP $477,330 $398,506 $570,757 $486,582
421945 SENECA TEL CO MO Seneca Telephone Company, Inc. SNCT $786,024 $651,435 $430,106 $698,940
421949 STEELVILLE TEL EXCH MO Steelville Telephone Exchange, Inc. STLV $3,198,450 $2,829,110 $2,572,473 $3,053,035
431704 LAVACA TEL CO-OK OK Lavaca Telephone Company, Inc. LVCT $1,160,094 $1,040,371 $256,668 $956,078
431788 KANOKLA TEL ASSN-OK OK KanOkla Telephone Association, Inc. KNKL $2,405,730 $2,184,178 $1,032,891 $2,301,392
431831 S. CENTRAL TEL - OK OK
South Central Telephone Association, Inc.
STHC4 $899,682 $818,467 $367,132 $795,046
431966 ATLAS TEL CO OK Atlas Telephone Company, Inc. ATLS $440,562 $386,980 $966,995 $439,386
431968 BEGGS TEL CO OK Beggs Telephone Company, Inc. BGGS $238,674 $199,772 $436,612 $231,936
431969 BIXBY TEL CO OK Bixby Telephone Company BXBY $4,585,164 $4,103,831 $534,087 $3,367,961
431974 CANADIAN VALLEY TEL OK Canadian Valley Telephone Company CNDN $1,231,152 $1,111,105 $684,939 $1,091,612
431977 CENTRAL OKLAHOMA TEL OK Central Oklahoma Telephone Co. CNTR $2,598,438 $2,328,645 $1,975,041 $2,614,962
431979 CHEROKEE TEL CO OK Cherokee Telephone Company CHRK $1,575,720 $1,393,611 $1,000,006 $1,466,022
431980 CHICKASAW TEL CO OK Chickasaw Holding Company CHCK $5,954,796 $5,321,449 $139,689 $4,474,030
431994 GRAND TEL CO INC OK Grand Telephone Company GRND $3,116,748 $2,794,390 $975,643 $2,626,920
431995 HINTON TEL CO OK Hinton Holding Company HNTN $1,501,026 $1,311,579 $1,806,746 $1,465,056
432008 MEDICINE PARK TEL CO OK Hilliary Communications, LLC HLLR $1,456,968 $1,324,650 $0 $1,136,425
432013 OKLATEL COMMUNICATIONS, INC. OK TOTE Holdings LLC TTHL $1,844,214 $1,666,959 $1,778,853 $1,823,867
432016 PANHANDLE TEL COOP OK Panhandle Telephone Cooperative, Inc. PNHN $10,952,112 $9,807,978 $3,742,409 $9,721,383
432017 PINE TELEPHONE CO OK Pine Telephone Company PNTL $4,665,846 $4,157,029 $1,907,957 $4,224,265
432023 SHIDLER TEL CO OK Shidler Telephone Company SHDL $1,352,298 $1,226,976 $733,648 $1,171,244
432029 TERRAL TEL CO OK Terral Telephone Company TRRL $340,332 $308,768 $179,333 $326,519
432030 TOTAH COMMUNICATIONS OK Totah Communications, Inc. TTHC $1,492,278 $1,327,054 $1,310,745 $1,440,569
432034 WYANDOTTE TEL CO OK ARK-O Holding Company ARCO $207,816 $178,205 $178,472 $180,706
432141 SANTA ROSA TEL COOP OK Santa Rosa Telephone Cooperative, Inc. SNTR $1,398,684 $1,278,070 $476,053 $1,025,281
440425 CAMERON TEL CO TEXAS TX
American Broadband Communications et al.
AMRC $203,838 $172,544 $260,183 $207,246
442038 BLOSSOM TEL CO TX Blossom Telephone Co., Inc. BLSS $1,339,578 $1,210,744 $135,054 $1,149,759
442039 BIG BEND TEL CO INC TX Nevill Holdings, Inc. NVLH $12,601,554 $11,440,410 $3,884,956 $10,845,081
442040 BRAZORIA TEL CO TX Brazoria Telephone Company BRZR $3,967,302 $3,547,348 $178,629 $2,872,333
442046 CAP ROCK TEL COOP TX Cap Rock Telephone Cooperative, Inc. CPRC $2,430,024 $2,127,068 $1,541,676 $2,244,787
442057 COLEMAN COUNTY CO-OP TX
Coleman County Telephone Cooperative, Inc.
CLMN $3,838,104 $3,483,682 $2,032,541 $3,339,771
442061 COMMUNITY TEL CO TX Community Telephone Co., Inc. CMMN2 $1,880,442 $1,694,425 $917,097 $1,743,250
442065 CUMBY TEL COOP INC TX Cumby Telephone Cooperative, Inc. CMBY $145,434 $121,523 $286,776 $144,804
442066 DELL TEL. CO-OP - TX TX Dell Telephone Cooperative, Inc. DLLT $2,012,280 $1,829,498 $874,859 $1,818,721
442068 EASTEX TEL COOP INC TX Eastex Telephone Cooperative, Inc. ESTX $11,983,212 $10,492,053 $5,872,539 $10,738,790
442069 ELECTRA TELEPHONE CO TX Townes Telecommunications, Inc. TWNS $210,492 $169,081 $33,767 $187,473
442073 BORDER TO BORDER TX Border to Border Communications, Inc. BRDR $248,916 $227,115 $312,464 $233,136
442076 GANADO TELEPHONE CO TX Ganado Telephone Company, Inc. GNDT $2,302,242 $2,051,092 $633,688 $2,020,681
442083 GUADALUPE VALLEY TEL TX
Guadalupe Valley Telephone Cooperative, Inc.
GDLP $10,359,618 $8,511,556 $1,010,068 $9,111,055
442086 HILL COUNTRY CO-OP TX Hill Country Telephone Cooperative, Inc. HLLC $9,401,430 $8,257,140 $7,235,500 $8,831,132
442090 ALENCO COMMUNICATION TX Alenco Communications, Inc. ALNC $3,698,136 $3,357,071 $1,554,855 $3,100,846
442091 ETS TEL. CO., INC. TX En-Touch Systems, Inc. ETSTX $7,792,374 $6,939,664 $0 $5,563,699
442103 LA WARD TEL EXCHANGE TX La Ward Telephone Exchange, Inc. LWRD $1,148,874 $1,036,483 $493,951 $1,008,702
442104 LAKE LIVINGSTON TEL TX Lake Livingston Telephone Company LKLV $1,563,876 $1,425,206 $4,959 $1,157,177
442105 LIPAN TEL CO TX Lipan Telephone Company, Inc. LPNT $1,986,894 $1,790,978 $269 $1,573,271
442107 LIVINGSTON TEL CO TX USConnect Holdings, Inc. USCH $608,982 $460,411 $122,518 $493,594
442116 MUENSTER DBA NORTEX TX Nortex Communications NRTX $2,422,488 $2,128,915 $680,029 $1,984,479
442130 PEOPLES TEL COOP -TX TX
Peoples Telephone Cooperative, Inc./Peoples FiberCom
PPLS $4,697,352 $4,020,707 $2,236,508 $4,116,112
442135 SOUTHWEST TEXAS TEL TX Southwest Texas Telcom, Inc. STHW $3,723,774 $3,308,058 $3,128,133 $3,644,915
442141 SANTA ROSA TEL COOP TX Santa Rosa Telephone Cooperative, Inc. SNTR $3,636,120 $3,313,178 $1,647,586 $2,984,285
442143 SOUTH PLAINS TEL TX
South Plains Telephone Cooperative, Inc.
STHP $3,875,226 $3,448,585 $762,014 $3,172,349
442150 TATUM TEL CO TX Townes Telecommunications, Inc. TWNS $105,108 $84,129 $91,859 $88,674
442159 VALLEY TEL CO-OP -TX TX Valley Telephone Cooperative, Inc. (TX) VLLY $14,481,684 $13,181,977 $3,909,144 $11,783,453
442170 XIT RURAL TEL CO-OP TX XIT Rural Telephone Cooperative, Inc. XTRR $3,465,411 $3,154,397 $983,625 $2,924,690
Estimated Support for Rate of Return SACs Using a Minimum of 80% of New Model Offer
(Using $1.238 Billion for Legacy RoR Budget and Pro-rata Budget Control Mechanism)
SAC Study Area ST Holding Company/Affiliate Name Shortname
2017 Projected
Legacy Claims
without Budget
Control
1
2017 Projected
Legacy Support with
Budget Control
1
New Model
Offer Times
80%
Projected Support
using 80% of New
Model Offer as a
Minimum Guarantee
452169 SAN CARLOS APACHE AZ
San Carlos Apache Telecommunications Utility, Inc.
SNCR $3,828,186 $3,451,940 $816,612 $2,859,162
452173 TOHONO O'ODHAM UTIL. AZ Tohono O'Odham Utility Authority THND $2,897,646 $2,555,714 $2,995,927 $2,816,706
452176 VALLEY TEL COOP-AZ AZ
Valley Telephone Cooperative, Inc. (AZ/NM)
VLLY $5,540,598 $4,949,298 $250,799 $4,709,948
452179 GILA RIVER TELECOM. AZ Gila River Telecommunications, Inc. GLRV $7,928,802 $7,190,280 $375,873 $6,402,651
452200 FORT MOJAVE TEL, INC AZ Fort Mojave Telecommunications, Inc. FRTM $2,147,322 $1,954,046 $89,940 $1,696,006
452226 MIDVALE-AZ AZ Midvale Telephone Exchange MDVL $2,787,960 $2,526,556 $1,076,213 $2,440,334
453334 TABLE TOP TEL CO AZ Ponderosa Communications, Inc. PNDR $3,641,880 $3,258,012 $3,540,177 $3,570,466
457991 SADDLEBACK COMM CO AZ Saddleback Communications Inc. SDDL $1,889,670 $1,661,280 $135,432 $1,625,890
462178 AGATE MUTUAL TEL CO CO
Agate Mutual Telephone Cooperative Association
AGTM $286,236 $260,267 $0 $228,873
462182 BLANCA TEL CO CO
Blanca Telephone Company/Jade Communications LLC
BLNC $1,178,568 $1,067,311 $976,422 $1,156,145
462186 EASTERN SLOPE RURAL CO
Eastern Slope Rural Telephone Association, Inc.
ESTR $2,620,230 $2,302,796 $961,274 $2,207,468
462188 FARMERS TEL CO - CO CO Farmers Telephone Company, Inc. FRMRI $609,228 $549,221 $657,831 $604,122
462194 NUNN TEL CO CO Nunn Telephone Company NNNT $1,434,924 $1,302,172 $153,928 $1,167,631
462195 SOUTH PARK TEL. CO. CO USConnect Holdings, Inc. USCH $391,386 $357,089 $1,284,980 $396,489
462196 PEETZ COOP TEL CO CO
The Peetz Cooperative Telephone Company
THPT $99,726 $84,457 $193,702 $119,196
462197 PHILLIPS COUNTY TEL CO Phillips County Telephone Company PHLL $1,959,036 $1,756,800 $721,300 $1,680,267
462199 PLAINS COOP TEL ASSN CO
Plains Cooperative Telephone Association, Inc.
PLNS $2,714,964 $2,465,320 $1,675,419 $2,485,809
462202 ROGGEN TEL COOP CO CO
Roggen Telephone Cooperative Company
RGGN $469,446 $427,913 $278,395 $379,163
462203 RYE TELEPHONE CO CO USConnect Holdings, Inc. USCH $2,307,324 $2,067,998 $1,270,114 $2,031,416
462206 STONEHAM COOP TEL CO CO
Stoneham Cooperative Telephone Corporation
STNH $42,972 $37,897 $128,564 $43,542
462209 WIGGINS TEL ASSOC CO Wiggins Telephone Association WGGN $2,509,230 $2,261,256 $1,449,738 $2,370,895
462210 WILLARD TEL CO CO Willard Telephone Company WLLR $63,942 $56,016 $86,186 $60,852
472213 ALBION TEL CO-ATC ID Albion Telephone Company, Inc. ALBN2 $4,131,612 $3,705,139 $1,707,347 $3,582,377
472218 CUSTER TEL COOP ID Custer Telephone Cooperative Inc. CSTR $1,804,716 $1,602,197 $1,382,582 $1,753,186
472220 FILER MUTUAL TEL -ID ID Filer Mutual Telephone Company FLRM $2,914,668 $2,646,185 $77,575 $1,956,722
472221 FARMERS MUTUAL TEL ID
Farmers Mutual Telephone Company (ID)
FRMR7 $1,241,370 $1,070,343 $0 $887,964
472226 MIDVALE TEL EXCH INC ID Midvale Telephone Exchange MDVL $1,547,226 $1,400,668 $1,203,559 $1,462,061
472232 DIRECT COMM-ROCKLAND ID May, Bott et al. MYBT $1,506,624 $1,362,079 $892,768 $1,280,317
472295 SILVER STAR TEL- ID ID Horizon Communications, Inc. HRZC $2,627,916 $2,284,540 $826,234 $1,974,386
482242 INTERBEL TEL COOP MT InterBel Telephone Cooperative, Inc. INTR2 $4,837,740 $4,384,054 $2,083,989 $4,183,756
482247 NEMONT TEL COOP-MT MT Nemont Telephone Cooperative, Inc. NMNT $9,104,778 $8,042,649 $5,580,563 $8,485,405
482248 NORTHERN TEL COOP MT Northern Telephone Cooperative, Inc. NRTH9 $1,686,012 $1,510,702 $1,512,315 $1,623,746
482250 PROJECT TEL CO MT Nemont Telephone Cooperative, Inc. NMNT $4,024,926 $3,590,988 $3,371,099 $3,923,592
482255 3-RIVERS TEL COOP MT 3 Rivers Telephone Cooperative, Inc. 3RVR $21,986,070 $19,859,390 $11,620,256 $16,454,165
482257 TRIANGLE TEL COOP MT
Triangle Telephone Cooperative Assn., Inc.
TRNG $15,386,130 $13,889,208 $7,498,537 $13,339,343
483310 CENTRAL MONTANA MT
Triangle Telephone Cooperative Assn., Inc.
TRNG $10,805,328 $9,742,809 $3,561,194 $8,940,547
491231 MESCALERO APACHE NM Mescalero Apache Telecom, Inc. MSCL $2,126,700 $1,932,112 $772,001 $1,845,122
492066 DELL TEL CO-OP - NM NM Dell Telephone Cooperative, Inc. DLLT $731,694 $658,711 $1,229,232 $781,254
492176 VALLEY TEL COOP - NM NM
Valley Telephone Cooperative, Inc. (AZ/NM)
VLLY $1,589,076 $1,434,311 $419,573 $1,332,716
492259 BACA VALLEY TEL CO NM Baca Valley Telephone Company, Inc. BCVL $1,684,710 $1,532,120 $467,800 $1,460,660
492262 ENMR TEL COOP INC-NM NM ENMR Telephone Cooperative, Inc. ENMR $11,769,618 $10,555,724 $7,140,673 $11,149,567
492263 LA JICARITA RURAL NM La Jicarita Rural Telephone Cooperative LJCR $3,466,554 $3,139,850 $1,836,639 $3,070,516
492264 LEACO RURAL TEL COOP NM Leaco Rural Telephone Cooperative, Inc. LCRR $3,685,302 $3,342,233 $1,306,358 $3,236,763
492265 TULAROSA BASIN TEL. NM Tularosa Basin Telephone Company, Inc. TLRS $2,990,082 $2,654,816 $1,078,013 $2,656,389
492270 PENASCO VALLEY TEL NM
Penasco Valley Telephone Cooperative, Inc.
PNSC $5,410,596 $4,902,127 $2,866,864 $4,939,516
493403 SACRED WIND NM Sacred Wind Enterprises, Inc. SCRD $9,049,632 $8,229,135 $5,462,743 $8,005,263
500758
DIRECT COMMUNICATIONS CEDAR VALLEY, LLC
UT May, Bott et al. MYBT $1,923,288 $1,647,670 $0 $1,444,594
502278 EMRY DBA EMRY TELCOM UT Emery Telcom EMRY $1,663,620 $1,358,301 $1,538,184 $1,541,655
502282 MANTI TEL CO UT Manti Telephone Company MNTT $433,938 $356,579 $323,462 $395,847
502284 BEEHIVE TEL CO - UT UT Beehive Telephone Companies BHVT $1,988,088 $1,816,074 $2,004,340 $2,043,203
502286 SOUTH CENTRAL UTAH UT
South Central Utah Telephone Association, Inc.
STHC3 $5,317,662 $4,578,378 $4,546,250 $5,093,232
502288 ALL WEST COMM-UT UT All West Communications, Inc. ALLW $3,922,656 $3,455,421 $2,370,343 $3,277,094
512251 RANGE TEL COOP - WY WY Range Telephone Cooperative, Inc. RNGT $7,683,690 $6,683,512 $7,150,232 $7,540,539
512290 ALL WEST COMM.-WY WY All West Communications, Inc. ALLW $342,330 $304,482 $256,019 $343,352
512291 DUBOIS TEL EXCHANGE WY Range Telephone Cooperative, Inc. RNGT $2,266,452 $2,028,157 $1,729,226 $2,116,945
512295 SILVER STAR TEL-WY WY Horizon Communications, Inc. HRZC $2,816,856 $2,495,807 $705,761 $2,209,855
512296 TRI COUNTY TEL ASSN WY Tri County Telephone Association, Inc. TRCN2 $5,084,844 $4,549,605 $2,586,664 $5,456,576
520580
WESTGATE COMMUNICATIONS LLC D/B/A WEAVTEL
WA Westgate Communications LLC WSTG $198,510 $181,428 $167,552 $190,843
520581
BEAVER CREEK TELEPHONE COMPANY
WA May, Bott et al. MYBT $384,030 $347,756 $54,700 $307,015
522417 HAT ISLAND TEL CO WA Whidbey Telephone Company WHDB $13,692 $11,466 $8,509 $10,845
522419 HOOD CANAL TEL CO WA RJB Telecommunications Corp. RJBT $742,176 $660,602 $88,876 $581,449
522423 INLAND TEL CO -WA WA Western Elite Incorporated Services WSTR4 $991,464 $848,145 $495,451 $964,287
522426 KALAMA TEL CO WA Scatter Creek Ltd. SCTT2 $914,034 $774,552 $233,544 $803,012
522431 MASHELL TELECOM INC WA Mashell Inc. MSHL $1,503,048 $1,314,881 $1,033,642 $1,259,958
522442 ST JOHN TEL CO WA St. John Telephone, Inc. STJH $1,310,844 $1,191,634 $378,401 $1,164,852
522446 TENINO TELEPHONE CO WA Scatter Creek Ltd. SCTT2 $813,690 $672,273 $104,258 $758,114
522447 TOLEDO TELEPHONE CO WA The Toledo Telephone Company THTL $4,901,112 $4,490,754 $1,506,910 $3,388,285
522451 WESTERN WAHKIAKUM WA Wahkiakum West Inc. WHKL $2,137,506 $1,938,425 $788,308 $1,817,982
522452 WHIDBEY TEL CO. WA Whidbey Telephone Company WHDB $2,490,702 $2,142,498 $17,726 $1,821,598
Estimated Support for Rate of Return SACs Using a Minimum of 80% of New Model Offer
(Using $1.238 Billion for Legacy RoR Budget and Pro-rata Budget Control Mechanism)
SAC Study Area ST Holding Company/Affiliate Name Shortname
2017 Projected
Legacy Claims
without Budget
Control
1
2017 Projected
Legacy Support with
Budget Control
1
New Model
Offer Times
80%
Projected Support
using 80% of New
Model Offer as a
Minimum Guarantee
532359 BEAVER CREEK COOP OR
Beaver Creek Cooperative Telephone Company
BVRC $651,024 $544,901 $304,832 $558,153
532362 CANBY TEL ASSN OR Canby Telephone Association CNBY $2,071,104 $1,782,550 $98,657 $1,723,589
532363 CLEAR CREEK MUTUAL OR Clear Creek Mutual Telephone Company CLRC $516,834 $410,355 $102,057 $422,989
532364 COLTON TEL CO OR Colton Telephone Company CLTN $1,994,472 $1,812,387 $556,805 $1,520,585
532369 EAGLE TEL SYSTEMS OR Eagle Telephone Systems, Inc. EGLT $873,600 $792,708 $327,959 $740,888
532373 GERVAIS TELEPHONE CO OR Gervais Telephone Company GRVS $849,948 $766,228 $177,223 $652,823
532377 HOME TELEPHONE CO OR May, Bott et al. MYBT $93,588 $76,331 $370,613 $95,610
532383 MOLALLA TEL CO. OR Molalla Communications Company MLLL $5,077,632 $4,592,336 $1,147,942 $4,945,087
532384 MONITOR COOP TEL OR
Monitor Cooperative Telephone Company
MNTR $985,098 $891,877 $243,414 $787,631
532386 MT. ANGEL TEL CO. OR Canby Telephone Association CNBY $241,872 $197,770 $147,422 $217,186
532387 NEHALEM TELECOMM. OR Martell Enterprises, Inc. MRTL2 $239,118 $179,775 $157,635 $285,074
532388 NORTH STATE TEL CO. OR May, Bott et al. MYBT $1,120,248 $1,018,764 $564,982 $1,011,165
532389 OREGON TEL CORP OR May, Bott et al. MYBT $2,726,052 $2,467,020 $1,376,860 $2,510,095
532390 OREGON-IDAHO UTIL. OR Robinson Communications Corporation RBNS $1,644,828 $1,496,059 $978,078 $1,516,883
532391 PEOPLES TEL CO. - OR OR
Stayton Cooperative Telephone Company
STYT $1,494,144 $1,352,093 $199,511 $1,231,709
532392 PINE TEL SYSTEM INC. OR May, Bott et al. MYBT $2,464,338 $2,241,739 $1,228,050 $2,244,228
532396 ST PAUL COOP ASSN OR St. Paul Cooperative Telephone STPL $139,578 $111,483 $405,360 $141,714
532397 SCIO MUTUAL TEL ASSN OR Scio Mutual Telephone Association SCMT $3,187,434 $2,902,967 $88,343 $2,141,383
532399 STAYTON COOP TEL CO OR
Stayton Cooperative Telephone Company
STYT $3,330,414 $2,941,156 $372,977 $2,509,035
533336
OREGON TEL. CORP. (MTE - OREGON)
OR May, Bott et al. MYBT $145,872 $128,499 $325,154 $117,864
542301 CALAVERAS TEL CO CA Calaveras Communications Company CLVR $3,709,650 $3,305,759 $137,671 $3,045,911
542313 DUCOR TELEPHONE CO CA VARCOMM, Inc. VRCM $875,730 $775,568 $769,515 $887,090
542318 FORESTHILL TEL CO. CA Sebastian Enterprises SBST $3,039,708 $2,719,195 $643,000 $2,599,832
542324 KERMAN TELEPHONE CO CA Sebastian Enterprises SBST $4,283,490 $3,798,655 $1,564,856 $3,759,596
542332 THE PONDEROSA TEL CO CA Ponderosa Communications, Inc. PNDR $7,762,422 $6,906,816 $4,071,532 $7,201,410
542338 SIERRA TELEPHONE CO CA Sierra Tel Communications Group SRRT $6,772,806 $5,689,296 $3,499,067 $5,844,064
542339 THE SISKIYOU TEL CO CA Siskiyou Communications, Inc. SSKY $9,622,506 $8,745,972 $3,704,714 $8,491,839
542343 VOLCANO TEL CO CA Volcano Communications Company VLCN $4,176,294 $3,568,928 $1,999,870 $3,519,214
552220 FILER MUTUAL TEL -NV NV Filer Mutual Telephone Company FLRM $141,408 $124,348 $409,552 $124,974
552349 CHURCHILL-CC COMM. NV Churchill County, State of Nevada CHRC $3,943,656 $3,386,169 $1,406,978 $3,516,875
553304 HUMBOLDT TEL CO NV Robinson Communications Corporation RBNS $1,340,400 $1,212,312 $1,171,846 $1,327,909
663800 GTA TELECOM, LLC GU AP TeleGuam Holdings, Inc. GTAT $6,305,940 $5,151,970 $699,043 $5,102,171
673900 AMERICAN SAMOA AS
American Samoa Telecommunications Authority
ASTA $1,490,904 $1,231,606 $915,363 $1,222,279
   
1
 From the "SAC by SAC Totals" tab of https://www.usac.org/_res/documents/hc/xls/budget-analysis/2017-2018-Budget-Analysis.xlsx.
Estimated Support for Rate of Return SACs Using a Minimum of 80% of New Model Offer
(Using $1.238 Billion for Legacy RoR Budget and Pro-rata Budget Control Mechanism)
SAC Study Area ST Holding Company/Affiliate Name Shortname
2017 Projected
Legacy Claims
without Budget
Control
1
2017 Projected
Legacy Support with
Budget Control
1
New Model
Offer Times
80%
Projected Support
using 80% of New
Model Offer as a
Minimum Guarantee