Lapas attēli
PDF
ePub

Table E-3

Rates of Return in Middle-Market 10,000 Subscriber Systems in Top 50 Markets

Copyright Fee Schedule 12

13

Subscriber Penetration at Maturity = 0.648

Revenues per Subscriber $67.92 per Year

18.61%

18, 13%

17.65%

16.66%

Revenues per Subscriber .
$67.92 plus
2% Growth per Year

23.47%

23.01%

22. 54%

21. 60%

Revenues per Subscriber -
$67.92 plus
4% Growth per Year

27.63%

27. 16%

26.68%

25. 72%

Subscriber Penetration at Maturity = 0.553

Revenues per Subscriber $67.92 per Year

17. 17%

16, 71%

16. 24%

15. 29%

Revenues per Subscriber.
$67,92 plus
2% Growth per Year

22.09%

21. 65%

21. 20%

20, 31%

Revenues per Subscriber -
$67. 92 plus
4% Growth per Year

26. 24%

25. 79%

25. 34%

24. 43%

*with no growth over time Other Variables:

Density: 200 homes/mile

Imported Signals: 2 independent, 1 duplicate network, 1 educational

Microwave Hops: 15

Underground Cable: 5%

Investment Period for Distribution System: 2 years

[blocks in formation]

Subscriber Penetration at Maturity - 0.648

Revenues per Subscriber $67. 92 per Year

16. 30%

15. 85%

15. 40%

14. 48%

Revenues per Subscriber :
$67.92 plus
2% Growth per Year

21.22%

20.79%

20.37%

19.51%

Revenues per Subscriber :
$67.92 plus
4% Growth per Year

25.33%

24. 90%

24. 47%

23. 60%

Subscriber Penetration at Maturity = 0.553

Revenues per Subscriber $67. 92 per Year

14. 76%

14. 34

13. 90%

13.02%

Revenues per Subscriber -
$67.92 plus
2% Growth per Year

19. 76%

19. 36%

18.96%

18. 16%

Revenues per Subscriber -
$67,92 plus
4% Growth per Year

23.87%

23. 46%

23.06%

22. 24%

with no growth over time Other Variables:

Density: 150 homes/mile

Imported Signals: 2 independent, 1 duplicate network, 1 educational

Microwave Hops: 15

Underground Cable: 5%

Investment Period for Distribution System: 2 years

Table E-5

Rates of Return in Middle-Market 10, 000 Subscriber Systems in Market 51-100

Copyright Fee Schedule #2

13

Subscriber Penetration at Maturity - 0.653

Revenues per Subscriber » $67.92 per Year

16. 39%

15.94%

15. 48%

14.56%

Revenues per Subscriber -
$67.92 plus
2% Growth per Year

21, 30%

20.87%

20. 45%

19.59%

Revenues per Subscriber -
$67. 92 plus
4% Growth per Year

25. 42%

24. 98%

24.55%

23.67%

Subscriber Penetration at Maturity - 0.553

Revenues per Subscriber $67.92 per Year

14.82%

14.39%

13. 95%

13.07%

Revenues per Subscriber -
$67.92 plus
2% Growth per Year

19.82%

19. 42%

19.01%

18. 21%

Revenues per Subscriber -
$67.92 plus
4% Growth per Year

23.92%

23.52%

23. 11%

22.29%

*with no growth over time Other Variables:

Density: 150 homes/mile

Imported Signals: 2 independent, 1 educational

Microwave Hops: 15

Underground Cable: 5%

Investment Period for Distribution System: 2 years

Table E-6

Rates of Return in Edge-Market 10, 000 Subscriber Systems in Markets 51-100

Copyright Fee Schedule #2

#3

[graphic]

*with no growth over time Other Variables:

Density: 125 homes/mile

Imported Signals: 2 independent, 1 educational

Microwave Hops: 15

Underground Cable: 5%

Investment Period for Distribution System: 2 years

[blocks in formation]

Subscriber Penetration at Maturity: 0.653
Density: 125 homes/mile for middle-market systems, 100 homes/mile for edge-market systems

[merged small][merged small][merged small][merged small][graphic]
« iepriekšējāTurpināt »