Word Document PDF Document

Communications Division

ALTERNATE RESOLUTION T- 17232

Carrier Oversight and Programs Branch

December 3, 2009

__________________________________________________________________

This decision also provides the potential for the applicants to seek CASF program funding while pursuing funding for broadband deployment grants issued under the American Recovery and Reinvestment Act (ARRA).2 Because the federal grants under ARRA can fund up to 80% of the project, the Commission provided applicants in D.09-07-020 the opportunity to seek an additional 10% funding coverage from the CASF leaving only 10% for the applicant to provide. In reducing the amount of funding the Commission commits to projects receiving ARRA funds, the Commission acknowledged that there may be situations where "additional CASF funding" may be warranted.3 The Commission contemplated situations similar to the CASF applications it had received before from for-profit broadband providers and did not contemplate an application with the unique non-profit financial structure, middle mile open-access network, large number of jobs, and public safety benefits as the Digital 395 Middle Mile project provides to California consumers.

Event

Payment Cycle 1

(Day/Month)

Payment Cycle 2

(Day/Month)

Invoices due from CBC to CD

5th of Month 1

20th of Month 1

Payment letters from CD to Information and Management Services Division (IMSD) 4

On 19th of Month 1

On 4th of Month 2

Invoices submitted from IMSD to State Controller's Office (SCO) for payments

20th through 26th of Month 1

5th through 13th of Month 2

1

Project ID

California Broadband Cooperative Middle Mile

 

2

Project Name

Digital 395 Middle Mile

 

3

Project Plan

The CBC Digital 395 is a proposed 448 mile network
that would provide wholesale middle mile broadband / backhaul network between Northwest Mono County, at the Nevada border, down through Inyo and Kern Counties, terminating at Barstow in Northwest San Bernardino County.

4

Project Size (in square miles)

965

 

5

Download speed

100 mbps up to Gigabit Ethernet

 

6

Upload speed

100 mbps up to Gigabit Ethernet

 

7

Location

Mono, Inyo and Eastern Kern Counties, North Eastern San Bernardino

a)

Community Name

Topaz, Coleville, Bridgeport, Mono Lake, June Lake, Crowley Lake, Benton, Mammoth Lakes, Bishop, Big Pine, Independence, Lone Pine, Cartago / Olancha, Boron, China Lake, Ridgecrest, Inyokern, Johannesburg, Kramer Junction, Red Mountain

 

b)

CBGs / Household Income

   
   

60510001001

$31,125

   

60510001002

$38,929

   

60510001003

$36,281

   

60510001004

$45,500

   

60510001005

$48,214

   

60510001006

$54,597

   

60510001007

$40,278

   

60510002001

$55,417

   

60510002002

$47,277

   

60510002003

$45,278

   

60510002004

$36,429

   

60510002005

$34,375

   

60270001001

$27,716

   

60270001002

$61,042

   

60270002001

$59,886

   

60270002002

$31,635

   

60270003001

$57,469

   

60270003002

$56,354

   

60270004001

$26,591

   

60270004002

$25,878

   

60270004003

$27,525

   

60270004004

$32,308

   

60270005001

$34,250

   

60270005002

$37,946

   

60270006001

$23,750

   

60270006002

$31,150

   

60270006003

$21,346

   

60290056001

$41,250

   

60290056002

$47,963

   

60290056003

$21,136

   

60290052027

N/A

   

60290052028

N/A

   

60290053001

$38,393

   

60290053002

N/A

   

60290053003

$16,484

   

60290054011

$28,550

   

60290054012

$35,481

   

60290054013

$70,721

   

60290054014

$74,911

   

60290054015

$48,462

   

60290054021

$31,221

   

60290054022

$61,071

   

60290054023

$72,067

   

60290054031

$42,267

   

60290054032

$35,320

   

60290054033

$71,447

   

60290054034

$46,250

   

60290054035

$14,102

   

60290054041

$41,699

   

60290054042

$50,574

   

60290054043

$56,899

   

60290054044

$32,250

   

60290055011

$43,269

   

60290055012

$87,094

   

60290055013

$22,981

   

60290055014

$34,732

   

60290055015

$61,711

   

60290055016

$31,346

   

60290055031

$28,542

   

60710116001

$28,821

   

60710116002

$28,821

   

60710089012

$36,602

       

c)

ZIP Codes

96133

 
   

96107

 
   

93517

 
   

93541

 
   

93529

 
   

93546

 
   

93514

 
   

93512

 
   

93513

 
   

93526

 
   

93545

 
   

93549

 
   

93282

 
   

93240

 
   

93527

 
   

93559

 
   

93505

 
   

93501

 
   

93516

 

8

Estimated Potential Subscriber Size

   

a)

Households

28,127

 

9

Deployment Schedule (from Commission approval)

24

 

10

Proposed Project Budget

   
 

CASF (19%)

$19,294,717

 
 

CIAC

N/A

 
 

Amount of CASF Funds Requested

$19,294,717

 

APPENDIX A

1 SB 1193 (Chapter 393, Statutes of 2008) established the California Advanced Services Fund as a new public purpose program.

2 The American Recovery and Reinvestment Act appropriates $7.2 billion for grants and loans to support broadband deployment on a national level. ARRA offers a unique and ground breaking opportunity for California to partner with the federal government and other state agencies in advancing the goal of bridging the digital divide.

3 D.09-07-020, mimeo, at page 11.

4 The above schedule is contingent on the CASF recipient submitting clear, complete and error-free invoices to CD. Additional time to process payments may be necessary if CD finds problems with the submitted invoices.

5 D.09-07-020, mimeo at page 11.

6 Id.

7 Id. at page 21.

8 Some applicants have broken out the CIAC cost as a specific line item according to the tax factor established by using Method 5 as set forth in Decision No. 87-09-026 and modified by Decision No. 87-12-028 in OII 86-11-019. The formula used to compute Method 5 includes the following factors: (1) Corporate Tax rate of 35%, California Corporate Franchise Tax rate of 8.84%, and the effect of deducting state income taxes on the Federal Income Tax Return of 3.09%; (2) A discount rate of 12% and a pre-tax rate of return of 18% for 1987 and 17% for 1988 and forward. D.87-09-026, does allow for different methods for calculating CIAC. Most utilities use Method 5, though small water companies and small telephone companies often use Method 2. CIAC contributions have ranged from 21% of the CASF award up to 66% of the CASF award. Based on CBC's filings we can determine that their additional CIAC award would be $3,968,424 had it been a for-profit entity.

9 NTIA and RUS received almost 2,200 applications requesting nearly $28 billion in funding for proposed broadband projects, nearly seven times the amount of funds available in this round of funding. See NTIA & RUS Press Release of August, 27, 2009, available at http://www.ntia.doc.gov/press/2009/BTOP_BIP_090827.html.

10 D.09-07-020, mimeo at 14

11 CASF funds may be awarded after the applicant has expended $2 million, and for each $2 million thereafter which will result in at least ten funding awards for CBC instead of the traditional 25% increments.

Top Of Page