Laserfiche WebLink
<br />@omcast <br /> <br />10 River Park Plaza <br />St. Paul, MN.55107-1219 <br />651-493-5823 <br />FAX 651-493-5572 <br /> <br />January 11, 2006 <br /> <br />North Metro Telecommunications Commission <br />1630 101st Ave. NE <br />Blaine, MN 55449 <br /> <br />Enclosed is the quarterly Franchise Fee payment for the period of Oct 2005 to Dec 2005. Per the agreement, it is calculated based on a percentage of Gross Revenue, <br />which is detailed below. <br /> <br />GROSS REVENUE SOURCE <br /> <br />AMOUNT <br /> <br />AD SALES <br />ALA CARTE <br />AUDIO <br />BAD DEBT <br />BASIC <br />DIGITAL <br />EQUIPMENT RENTAL <br />EXPANDED BASIC <br />FCC FEES <br />FRANCHISE FEES <br />GUIDE REVENUE <br />INSTALLATION <br />LATE FEES <br />OTHER <br />OTHER REVENUE <br />OTHER SUBSCRIBER REVENUE <br />PEG FEES <br />PPV <br />PREMIUM <br />REVENUE ADJUSTMENTS <br />SHOPPING COMMISSIONS <br /> <br />297,074.83 <br />683.22 <br />9,567.57 <br />(36,235.00) <br />622,515.70 <br />482,099.67 <br />41,420.58 <br />1,574,783.64 <br />EXCLUDE <br />182,955.17 <br />5,720.35 <br />44,822.65 <br />25,608.84 <br /> <br />(7,331.85) <br />1,750.00 <br />EXCLUDE <br />84,732.11 <br />238,051.47 <br />2,055.84 <br />27,853.61 <br /> <br />TOT AL GROSS REVENUE <br /> <br />3,598,128.41 <br /> <br />Franchise Fee Rate <br /> <br />5% <br /> <br />Franchise Fee Due <br /> <br />179,906.42 <br /> <br />G~~>;'" Q ?ffi <br /> <br />Appr~y . <br /> <br />;//.(76& <br />, <br />Date <br /> <br />TRADE SECRET INFORMATION - NOT FOR PUBLIC DISCLOSURE <br /> <br />P.29 <br />