|
1989 FRANCHISE FEE CALCULATION: NORTH SUBURBS
<br /> Date: 12/31/89 ARDEN FALCON LAUDERDALE LITTLE MOUNDS NEW NORTH ROSEVILLE ST.ANTHONY SHOREVIEW TOTAL
<br /> HILLS HEIGHTS CANADA VIEW BRIGHTON OAKS
<br /> INSTALL REVENUE 1,057.15 644.30 449.95 2,321.59 1,912.37 3,234.05 786.88 5,515.93 774.65 3,896.64 20,593.51 i
<br /> BASIC REVENUE 308,928.45 157,461.41 99,993.12 390,163.46 420,727.89 751,481.57 126,718.64 1,206,362.11 259,969.93 892,897.43 4,614,704.01
<br /> PAY REV., W/PAY PER VIEW 116,668.55 48,688.94 32,185.24 153,506.88 183,976.10 311,739.33 57,893.85 444,170.71 90,525.28 367,656.67 1,807,011.55
<br /> PAY PER VIEW 8/89-12/89 7,196.98 3,469.44 3,028.01 12,325.75 11,919.60 19,477.87 2,836.20 28,325.29 5,395.18 21,359.76 115,334.08
<br /> VCR/FM/LATE FEE 4,623.88 2,180.27 1,892.37 6,795.54 8,074.25 12,375.51 1,614.49 16,706.07 3,554.24 13,903.61 71,720.23
<br /> MISC/ADSALES REV 7,875.96 3,857.80 2,456.14 10,132.95 11,246.91 19,722.57 3,400.85 30,534.65 6,453.75 23,283.90 118,965.49
<br /> TOTAL 446,350.97 216,302.16 140,004.83 575,246.17 637,857.12 1,118,030.90 193,250.91 1,731,614.76 366,673.03 1,322,998.01 6,748,328.87
<br /> 5% FRANCHISE FEE 22,317.55 10,815.11 7,000.24 28,762.31 31,892.86 55,901.55 9,662.55 86,580.74 18,333.65 66,149.90 337,416.44
<br />
|