|
FRANCHISE FEE PAYMENT WORKSHEET
<br /> MEREDITH CABLE ST.ANTHONY
<br /> 934 WOODHILL DRIVE
<br /> ROSEVILLE,MN 55113 1995 4th QUARTER
<br /> 612-483-3233- CONTACT:KATHI DONNELLY-COHEN
<br /> 1st QUARTER aid QUARTER 3rd QUARTER 4th QUARTER YTD
<br /> REVENUE SOURCE CASH RECEIPTS CASH RECEIPTS CASH RECEIPTS CASH RECEIPTS 5%FRANCHISE FEE
<br /> INSTALLATION 1,357.45 1,324.23 1,340.10 1,962.38 299.21
<br /> BASIC/PREFERRED 81,795.91 104,904.06 107,538.56 111,806.87 20,302.27
<br /> HBO 5,820.42 6,082.87 5,850.67 5,406.15 1,158.01
<br /> CINEMAX 1,530.82 1,444.14 1,728.69 1,448.88 307.63
<br /> THE MOVIE CHANNEL 1,091.34 1,084.16 1,117.46 919:94 210.65
<br /> SHOWTIME 5,043.46 5,331.07 4,900.68 4,672.54 997.39
<br /> DISNEY 1,641.32 1,789.24 1,833.38 1,738.62 350.13
<br /> PAY PER VIEW 2,211.93 2,843.82 3,322.24 2,857.52 561.78
<br /> SEGA 95.28 714.37 40.48
<br /> ADDITIONAL OUTLETS 0.78 0.07 0.04 0.00 0.04
<br /> REMOTE SALES 16.75 0.00 0.00 16.73 1.67
<br /> REMOTE LEASE 312.32 359.09 397.55 406.50 73.77
<br /> CONVERTER LEASE 6,753.30 7,591.42 7,768.43 7,408.54 1,476.08
<br /> CABLECARE 410.09 506.22 582.05 650.50 107.44
<br /> LATE FEES 857.17 1,422.81 1,598.13 1,473.17 267.56
<br /> ADVERTISING** 4,934.33 4,069.98 4,326.02 4,808.33 906.93
<br /> SHOPPING** 477.48 564.38 448.43 557.47 102.39
<br /> OTHER** 58.75 69.86 41.96 37.78 10.42
<br /> TOTAL 114,313.62 139,387.41 142,889.67 146,886.30 27,173.85
<br /> "ALLOCATED
<br />
|