HomeMy WebLinkAboutCAG1993-0577 - Other - Franchise Fee Report - 01/30/2007 Comcast Cable
Ccomcast P.O.Box 3042
Bothell,WA 98011
January 30, 2007
SENT VIA UPS
Brenda Jacober
City of Kent
220 Fourth Ave S
Kent, WA 98032
RE: Franchise Fee Report - Fourth Quarter 2006
Dear Ms. Jacober:
In accordance with our franchise agreement with the City of Kent, please find enclosed
the franchise fee report for Fourth Quarter 2006. 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 10/1/06-12/31/06
19909 120th Ave NE,Suite 200
Bothell,WA 98011 FRANCHISE FEE PAYMENT WORKSHEET
UNITS UNIT PRICE MONTHS IN GROSS FEE% FRANCHISE YTD
REVENUE SOURCE (AVE OF PER) (EACH MO) PERIOD REVENUE FEE
Installation-(Including Digital) 1,300 $16.02 3 62,467.21 5 3,123.36 11,530.61
Rate Card Price
$12.60 Limited Cable Service 23,981 $11.30 3 812,969.19 5 40,648.46 165,171.47
$33.39 Expanded Cable Service* 20,077 $29.86 3 1,798,513.04 5 89,925.65 360,850.74
$11.99 Special Interest(Digital) 11,665 $17.02 3 595,624.46 5 29,781.22 110,370.31
$15.99 HBO Customers 4,490
$15.99 Showtime Customers 1,401
$15.99 Cinemax Customers 1,104
$15.99 TMC Customers 949
$15.99 Starz!Customers 2,574
$15.99 Encore Customers 1,501
Total Premium 12,018 $7.87 3 283,629.26 5 14,181.46 56,747.94
$3.99-$44.95 Pay-Per-View 1,935 $41.60 3 241,436.32 5 12,071.82 42,281.46
$1.10 Standard Converters 62
$3.80 Addressable Converters 284
$3.80 to$6.50 Digital Converters 17,292
$0.15 Remote Units 17,119
Total Equipment 34,757 $0.03 3 2,654.72 5 132.74 869.10
TOTAL SERVICE/INSTALL INCOME 3,797,294.20 5 189,864.71 747,821.62
Advertising Revenue 362,197.89 5 18,109.89 56,595.84
Shopping Services 42,129.51 5 2,106.48 8,440.53
$3.30 Guides 752 $3.25 3 7,320.34 5 366.02 1,475.09
Late Fees 31,460.82 1,573.04 4,674.65
Miscellaneous 8,777.34 5 438.87 1,924.56
TOTAL NON-SUBSCRIBER INCOME 451,885.90 5 22,594.30 73,110.66
Less Refunds/Bad Debts (127,838.11) 5 (6,391.91) (22,721,65)
Plus Bad Debt Recovery 0.00 5 0.00 0.00
NET BAD DEBTS(-) (127,838.11) 5 (6,391.91) (22,721.65)
TOTAL REVENUES 4,121,341.99 5 206,067.10 798,210.62
Franchise Fee Revenue 227,976.19 5 11,398.81 44,850.10
0.14
Adjustments*
TOTAL DUE CITY 4,349,318.18 5 217 465.91 843,060.86
EXPLANATORY NOTES:
*All Limited Cable Bulk/Comm'I 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 Syensson
City of Kent Authorized by:
Title: Franchise Contracts Administrator
Date: January 30,2006
ohs = gaga" . ; 5H SAH R
o
o �
SA s sa"�assama sy -s ��� gm
�I o @"v488:
-
8—" � 8
a '�d :mrF"q c d rYy mid o8
a c
oa'50 era "
ss
o a
mR,g ^sasmaa�ry ry ss �s.� $',sg
9I^C8a1 .9 RSR 'ilia " g R$
85!F5t 8 Sp �8
c o
gm,8 a #m"ni "s. a �$ "�4a ea
s W!992$xso Ims m�. ao�w s ss
xa ��
W sy
2 p u
> � � Z
1 K y U p "
W LL z Z m O Uo 2rp 3
`� zw "�
a m CW
w W1y w`<Q ww�y�zwwaw. w o�q "�w'�'x rc�¢w ZaZ o o
N UjZQ W b �u��m K�jLL20wjJ %m UUww¢ W<O
U =u�lWti1 W ph> �V >s �p� z> z zax¢b a w 4 4 z
Z�i�y 33 cuUz�zd "awwaa� 4 $www3 ciao u
u w:—R— d . $9.a 3w' LL c�?SouaS m