HomeMy WebLinkAboutCAG1993-0577 - Other - Franchise Fee Report - 04/28/2005 Comcast
@Omcast 199091 0thiAve,NE,Suite 200
Bothell,WA 98011
April 28, 2005 D E C E _Q V( E
SENT VIA UPS APR 2 8 2005
CITY OF KENT
Brenda Jacober CITY CLERK
City of Kent
220 First Ave S
Kent, WA 98032
RE: Franchise Fee Report - First Quarter 2005
Dear Ms. Jacober:
In accordance with our franchise agreement with the City of Kent, please find enclosed
the franchise fee report for First 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 1/1105-3/31/05
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) 967 $16.02 3 46,492.65 5 2,324.63 2,324.63
Rate Card Price
$14.14> Limited Cable Service 22,305 $12.74 3 852,363.61 5 42,618.18 42,618.18
$28.85 Expanded Cable Service* 19,810 $28.09 3 1,669,224.01 5 83,461.20 83,461.20
$11.99 Special Interest(Digital) 8,592 $16.43 3 423,392.55 5 21,169.63 21,169.63
$15.99 HBO Customers 4,562
$15.99 Showtime Customers 1,740
$15.99 Cinemax Customers 1,382
$15.99 TMC Customers 1,183
$15.99 Starz!Customers 2,453
$15.99 Encore Customers 2,441
Total Premium 13,760 $7.11 3 293,522.72 5 14,676.14 14,676.14
$3.99-$44.95 Pay-Per-View 7,787 $6.16 3 143,818.23 5 7,190.91 7,190.91
$1.18 Standard Converters 89
$4.76 Addressable Converters 533
$4.76 to$6.45 Digital Converters 13,204
$0.33 Remote Units 13,124
Total Equipment 26,950 $0.13 3 10,657.87 5 532.89 532.89
TOTAL SERVICE/INSTALL INCOME 3,439,471.64 5 171,973.58 171,973.58
Advertising Revenue 238,543.89 5 11,927.19 11,927.19
Shopping Services 36,626.26 5 1,831.31 1,831.31
$3.30 Guides 937 $3.37 3 9,481.62 5 474.08 474.08
Late Fees 20,035.66 1,001.78 1,001.78
Miscellaneous 6,579.27 5 328.96 328.96
TOTAL NON-SUBSCRIBER INCOME 311,266.70 5 15,563.34 15,563.34
Less Refunds/Bad Debts (81,688.12) 5 (4,084.41) (4,084.41)
Plus Bad Debt Recovery 0.00 5 0.00 0.00
NET BAD DEBTS(-) (81,688.12) 5 (4,084.41) (4,084.41)
TOTAL REVENUES 3,669,050.22 5 183,452.51 183,452.51
Franchise Fee Revenue 191,758.52 5 9,587.93 9,587.93
Adjustments*
TOTAL DUE CITY 3,860,808.74 5 193 040.44 193, 440.44
EXPLANATORY NOTES:
*All Limited Cable Bulk/Com m'l revenues are recorded in the Expanded Basic revenue category.
**This includes revenue for Digital Additonat.Outlets as well as Bulk/Commercial Additional Outlets
The customer information is for Digital Additional outlets only.
Send to: Prepared by: Ann Svftfi4n
City of Kent Authorized by:
Title: Franchise Contracts Administrator
Date: April 28,2005
n A n A Qmi�i w =i<°53cm� omgoa> w g<mmmm w
m o yRy mmom<-�nvcs-p o n yp�'F 4m-�i y'� ci.
� D ApfA1pT O y�y2G1y1��IIT�A2m0 ��3°� 2 OmOZZ Z< z
w m OO FFDm Dm< ° m c"Hm<AAmwAmTo00m'� y N fCii31pIA�4i D _
Z F °° m 2Tm<Olmm AT mp w m Dmf3ii
D D yDpAAj y °DmAN r ° A CmAmmZwmOp I°n 2 m
w< 2 - N n p m mm<C AfCii°m3 m N XC �A..
T A 0y2° On N y Dy A Z Z m C� ° y m
D N < ANO <A y m A m m z O m g
Am N A C m m� O A O m
1.
n X m m y < m A y ; G
w = D m
ss
m o y -� c
z
oNz Im
c 88
l � !
Hii"m
O
c NA � z
NEE
N ?.
wgN8a 18 5 �aa
o vo 0 8000 $oo$oo v $ of
< « ZG« ««« A Z G3
a as <a aaaa aaaaaa - a a0
a as a aaaa aaaaaa a a<
x
8 88oq pvvvv
< « 2«< ««« i <i
a as a aaaa aaaaaa a am
x
O O
$ o o$ 8 8$$$ 800000 a $�
a a as a aaaa as<a_aaa a
q q$ o goo$ a$$$oo $ o
a saga aaaaaa a a<
x
0 0o v a000 a00000 > 8 0c>
c.
a as a aaaa aaaaaa a
< < < 2aaa a«< Z«aaaa«< <
aa m a a<m
X
O O
0 0 00 0 000 a00000 S oA
a a as a aaaa aaaaaa ° <a_ `a�o
a as a aaaa aaaaaa m a_
X
' o0 o aaaa S$vo$o < a aO
a as a<_ aaaa aaaaaa m a aW
x
m m
a� $ 800o aaoa m
as a <a_<a_aa aaaaaa m <a_ am
as $ g000
as a aaaa aaaaaa a a<
D -D
Ora $O a a$$$ a 8 8 -9
ao a_` as _ RUN a00aaa � 3