Laserfiche WebLink
<br />@omcast <br /> <br />10 River Park Plaza <br />S1. Paul, MN. 55107-1219 <br />651-493-5823 <br />FAX 651-493-5572 <br /> <br />January 11, 2006 <br /> <br />BLAINE <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 />159,308.06 <br />305.17 <br />5,257.76 <br />(21,378.00) <br />330,457.51 <br />255,997.66 <br />22,866.24 <br />840,684.67 <br />EXCLUDE <br />98,405.87 <br />3,690.90 <br />26,137.47 <br />14,619.42 <br /> <br />(4,250.00) <br />1,030.00 <br />EXCLUDE <br />45,623.40 <br />128,789.00 <br />978.63 <br />14,944.68 <br /> <br />TOTAL GROSS REVENUE <br /> <br />1,923,468.44 <br /> <br />Franchise Fee Rate <br /> <br />5% <br /> <br />Franchise Fee Due <br /> <br />96,173.42 <br /> <br />~...., <br />/ <br />- ~ ' <br />QS~C??~- ,/ ,- <br /> <br />Approved by <br /> <br />//K/o (,. <br />Date <br /> <br />P.30 <br /> <br />TRADE SECRET INFORMATION - NOT FOR PUBLIC DISCLOSURE <br />