HomeMy WebLinkAboutCAG1993-0577 - Other - Franchise Fee Report - 01/30/2006 Ccomcast Comcast Cable
19909120t0th Ave.NE,Suite 200
Bothell,WA 98011
January 30, 2006
SENT VIA UPS
Brenda Jacober
City of Kent
220 Fourth Ave S
Kent, WA 98032
RE: Franchise Fee Report - Fourth Quarter 2005
Dear Ms. Jacober:
In accordance with our franchise agreement with the City of Kent, please find enclosed
the franchise fee report for Fourth Quarter 2005. The figures reported herein should be
consistent with the franchise fee check you received from our corporate office in Denver,
Colorado.
If you have any questions about your franchise fee check or the attached report,please
feel free to contact me at (425) 398-6051.
Sincerely,
Ann Svensson
Franchising Contracts Administrator
Comcast—WA Market
Encls.
cc: Janet L. Turpen, Comcast
Ken Rhoades, Comcast
Terry Davis, Comcast
OPERATOR: City of Kent
Comcast Period From 10/1/05-12/31/05
19909 120th Ave NE,Suite 200
Bothell,WA 98011 FRANCHISE FEE PAYMENT WORKSHEET
UNITS UNIT PRICE MONTHSIN GROSS FEE% FRANCHISE YTD
REVENUE SOURCE (AVE OF PER) (EACH MO) PERIOD REVENUE FEE
Installation-(Including Digital) 1,132 $16.02 3 54,408.05 5 2,720.40 11,031.36
Rate Card Price
$14.14 Limited Cable Service 22,571 $12.16 3 823,077.60 5 41,153.88 166,628.80
$28.85 Expanded Cable Service* 20,078 $27.34 3 1,646,716.12 5 82,335.81 331,654.13
$11.99 Special Interest(Digital) 9,637 $16.66 3 481,622.40 5 24,081.12 90,206.06
$15.99 HBO Customers 4,657
$15.99 Showtime Customers 1,644
$15.99 Cinemax Customers 1,249
$15.99 TMC Customers 1,096
$15.99 Starz!Customers 2,352
$15.99 Encore Customers 1,949
Total Premium 12,947 $7.04 3 273,257.86 5 13,662.89 56,123.71
$2.99•$44.95 Pay-Per-View 8,760 $6.73 3 176,806.85 5 8,840.34 32,946.08
$1.18 Standard Converters 72
$4.70 Addressable Converters 405
$4.70 to$6.50 Digital Converters 14,572
$0.25 Remote Units 14,455
Total Equipment 29,504 $0.06 3 5,629.53 5 281.48 1,430.14
TOTAL SERVICE/INSTALL INCOME 3,461,518.41 5 173,075.92 690,020.28
Advertising Revenue 281,038.45 5 14,051.92 53,579.73
Shopping Services 45,565.26 5 2,278.26 7,974.04
$3.30 Guides 775 $3.31 3 7,705.67 5 385.28 1,690.49
Late Fees 20,443.94 1,022.20 4,081.93
Miscellaneous 5,086.88 5 254.34 1,349.23
TOTAL NON-SUBSCRIBER INCOME 359,840.20 5 17,992.01 68,675.41
Less Refunds/Bad Debts (86,596.47) 5 (4,329.82) (19,117.93)
Plus Bad Debt Recovery 0.00 5 0.00 0.00
NET BAD DEBTS(-) (86,596.47) 5 (4,329.82) (19,117.93)
TOTAL REVENUES 3,734,762.14 5 186,738.11 739,577.76
Franchise Fee Revenue 202,379.77 5 10,118.99 38,974.19
Adjustments* 13.21
TOTAL DUE CITY 3,937,141.91 5 196,857.10 778,565.16
EXPLANATORY NOTES:
All Limited Cable Bulk/Comm'l revenues are recorded in the Expanded Basic revenue category.
**This includes revenue for Digital Additional Outlets as well as Bulk/Commercial Additional Outlets
The customer information is for Digital Additional Outlets only.
Send to: Prepared by: Ann S s sson
City of Kent Authorized by:
Title: Franchise Contracts Administrator
Date: January 30,2006
— oos
as
a.
®. o e W"o� �n &RR8m�8g;N z " SCR a8nry " g pia o
o �
E8.,3. ^S9988'8p �2 Sffi,8.88 88d8
y�y� 9t '" � Ao9So�g� 8� N mS S
S8
o` 4 z
RR �88S88S.R.88. ,$ 88 ,q$e 8HR8 R S8 S
z;s Fo,
o x
S �R8
a
SEE a
88 7R�8S88� svt..g 8 88
gums, sl
6 ' 6
^st ,8 S.ONO liRSBS 8 8R ?a; 888qRarau 8 R
as mR _ "" a�
98 8mR FS^ 68�888
—m$
A
a
IMP i 88 w 99 f S'
8R °° 88.�$ry888RR,8 s8 88� S8R8 * ^$ 8
: � a
89,^ 91e:9aS8B� ,R, 8.� ,'R8 8x6C
�v� a �� g
"88mSR�F m 8.: SR�y RBR� �. rS. RSA
a
s
t�`o 88�88.R88F�3 y 8S. �S 8voq19,
w
W J J y9 w E0
W w OF a OF 0U o¢
aw
W ¢i u>W e d W w K ¢ m
w 8 0 i LL a ? 'z i rc W
W - 8 cW m kz w > a H a z �Nrc
LL Wy yy y t
W 3Z W3 0 �
U i�z-aww m F ¢>mV>2�w9K>WJrcK �wwjrcF°� wNCi¢
pkm� o6 2 ygo�frc w m.a w o ao z Q
z '�
Q �� ���i5�� � � ocwi�Fxa�uw.iwaLLrcrcrc� 4 wwww �o0 4 0 �o
U. g�oo� �im a