{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["confid"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":14,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"confid","index":0,"n_rows":321,"n_cols":7,"rows_kept":321,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[{"$nulls":4},"FOR OFFICIAL USE ONLY"]
[]
[null,null,"FCC FORM 1210"]
["UPDATING MAXIMUM PERMITTED RATES FOR REGULATED CABLE SERVICES "]
[]
[null,"Cable Operator:"]
[]
[null,"Name of Cable Operator"]
[]
[null,"Mailing Address of Cable Operator"]
[]
[null,"City",null,"State","ZIP Code"]
[]
[]
[{"$nulls":4},"YES","NO"]
["1. Does this filing involve a single franchise authority and a single community unit?"]
[]
[null,"If yes, complete the franchise authority information below and enter the associated CUID number here:"]
[{"$nulls":4},"YES","NO"]
["2. Does this filing involve a single franchise authority but multiple community units?"]
[]
[null,"If yes, enter the associated CUIDs below and complete the franchise authority information at the bottom of this page:"]
{"$rows_empty":7}
["3. Does this filing involve multiple franchise authorities?"]
[]
[null,"If yes, attach a separate sheet for each franchise authority and include the following franchise authority information with "]
[null,"it's associated CUID(s):"]
[]
["Franchise Authority Information:"]
[]
[null,"Name of Local Franchising Authority"]
[]
[null,"Mailing Address of Local Franchising Authority"]
[]
[null,"City",null,"State","ZIP Code"]
[]
[null,"Telephone number",null,"Fax Number"]
[]
[]
[{"$nulls":4},"TO"]
["4. Indicate the time period for which this form is being filed.",{"$nulls":5},"(mm/dd/yy)"]
[]
[]
["5. Status of Previous Filing of FCC Form 1210 (enter an \"x\" in the appropriate box)"]
[{"$nulls":4},"YES","NO"]
["a. Is this the first FCC Form 1210 filed in any jurisdiction?"]
["b. Has an FCC Form 1210 been previously filed with the FCC? "]
[]
[null,null,null,"If yes, enter the date of the most recent filing: ",null,"(mm/dd/yy)"]
[]
[{"$nulls":4},"YES","NO"]
["c. Has an FCC Form 1210 been previously filed with the Franchising Authority?"]
[]
[null,null,null,"If yes, enter the date of the most recent filing: ",null,"(mm/dd/yy)"]
[]
["6. Status of FCC Form 1200 Filing (enter an \"x\" in the appropriate box)"]
[{"$nulls":4},"YES","NO"]
["a. Is this form being filed along with an FCC Form 1200?"]
["b. Has an FCC Form 1200 been previously filed with the FCC? "]
[]
[null,null,null,"If yes, enter the date filed: ",null,"(mm/dd/yy)"]
[]
[{"$nulls":4},"YES","NO"]
["c. Has an FCC Form 1200 been previously filed with the Franchising Authority?"]
[]
[null,null,null,"If yes, enter the date filed: ",null,"(mm/dd/yy)"]
[]
["7. Cable Programming Services Complaint Status (enter an \"x\" in the appropriate box)"]
[{"$nulls":4},"YES","NO"]
["a. Is this form being filed in response to an FCC Form 329 complaint?"]
[]
[null,null,null,"If yes, enter the date of the complaint: ",null,"(mm/dd/yy)"]
[]
["8. Selection of \"Going Forward\" Channel Addition Methodology  (enter an \"x\" in the appropriate box) "]
[]
[null,"Check here if you are using the original rules  [MARKUP METHOD]."]
[]
[null,"Check here if you are using the new, alternative rules [CAPS METHOD]."]
[]
["If using the CAPS METHOD, have  you elected to revise recovery for ",null,null,null,"YES","NO"]
["channels added during the period May 15, to Dec 31, 1994?"]
[]
["9. Headend Upgrade Methodology"]
["*NOTE:  Operators must certify to the Commission their eligibility to use this module and attach an equipment list and depreciation schedule."]
[]
[null,"Check here if you are a qualifying system using the streamlined headend upgrade methodology."]
["MODULE A: TRANSITION RATE AND PERMITTED CHARGE FROM PREVIOUS FILINGS"]
[null,null,"a","b","c","d","e"]
["Line","Line Description","Basic","Tier 2","Tier 3","Tier 4","Tier 5"]
[]
["A1","Transition Rate"]
["A2","Permitted Charge"]
[]
[]
[]
[]
["MODULE B: HEADEND UPGRADES FOR QUALIFYING* SYSTEMS "]
[null,null,"a","b","c","d","e"]
["Line","Line Description","Basic","Tier 2","Tier 3","Tier 4","Tier 5"]
["*NOTE:  Operators must certify to the Commission their eligibility to use this module and attach an equipment list and depreciation schedule."]
["B1","Original Cost of Headend Equipment"]
["B2","Original Cost of Equipment less Depreciation"]
["B3","Computed Return on Equipment [B2x11.25%]","","","","",""]
["B4","Depreciation Expense"]
["B5","Cost Adjustment [B3+B4]","","","","",""]
["B6","Number of Channels Added per Tier"]
["B7","Per Channel Cost Adjustment  [B5/B6]","","","","",""]
["B8","Subscribers per Tier"]
["B9","Per Channel, per Sub, Cost Adjustment [B7/B8]","","","","",""]
["B10","Monthly per Channel Cost Adjustment [B9/12]","","","","",""]
[]
["MODULE C:  CALCULATING ONE-TIME ADJUSTMENTS TO PREVIOUS EXTERNAL COSTS PER SUBSCRIBER"]
[null,null,"a","b","c","d","e"]
["Line","Line Description","Basic","Tier 2","Tier 3","Tier 4","Tier 5"]
[null,"One-Time Adjustment to Revise Programming Added Using Original Methodology [MARKUP METHOD] Between May 15 & Dec 31, 1994.  "]
["C1","Cost Per Tier of Programming to be Revised from Markup Method to Caps Method "]
["C2","Margin Taken on Above Programming [C1 X .075]","","","","",""]
["C3","Non-External Cost Adj. Taken on Above Prog."]
["C4","Subscribers per Tier (see instructions)"]
["C5","Margin Adjusted Prog. Costs per Subscriber [(C2+C3)/C4]","","","","",""]
[null,"One-Time Adjustment of Previous Programming Cost for First Filing of FCC Form 1210"]
["C6","Cost of Programming per Tier (Form 1200 in B8)"]
["C7","Margin on 3/31/94 Prog. Cost [C6 x 0.075]","","","","",""]
["C8","Subscribers per Tier as of 3/31/94"]
["C9","Programming Margin Adj. per Subscriber [C7/C8]","","","","",""]
["MODULE C:  ONE-TIME ADJUSTMENTS CONTINUED"]
[null,null,"a","b","c","d","e"]
["Line","Line Description","Basic","Tier 2","Tier 3","Tier 4","Tier 5"]
[null,"One-Time Adjustment of Retransmission Consent Fees for the 1210 Filing Period Including October 6, 1994."]
["C10","Consent Fees per Tier "]
["C11","Margin on Previous Consent Fees [C10 x 1.075]","","","","",""]
["C12","Subscribers per Tier "]
["C13","Margin Adj. Consent Fees per Subscriber [C11/C12]","","","","",""]
[null,"Application of Adjustments to Previous External Costs per Subscriber"]
["C14","Previous Ext. Costs per Tier per Sub. (See Inst.)"]
["C15","Adjusted Prev. Ext. Costs [C9+C13+C14-C5]","","","","",""]
[]
["MODULE D:  CALCULATION OF CURRENT EXTERNAL COSTS PER SUBSCRIBER"]
[null,null,"a","b","c","d","e"]
["Line","Line Description","Basic","Tier 2","Tier 3","Tier 4","Tier 5"]
[]
["D1","Current Cost of Programming Prior to 5/15/94 or Added After 5/15/94 Using Markup method"]
["D2","Current Retransmission Consent Fees"]
["D3","Margin Eligible Pgming/Consent Fees [D1+D2]","","","","",""]
["D4","Margin Adj. Pgming/Consent Fees [D3 x 1.075]","","","","",""]
["D5","Taxes "]
["D6","Franchise Related Costs "]
["D7","Total Current External Costs  [D4+D5+D6]","","","","",""]
["D8","Current Subscribers "]
["D9","Current Ext. Costs per Subscriber (D7/D8)","","","","",""]
["Cost of Programming Added Using Caps method Being Claimed as External Costs (per sub, per tier)"]
["MODULE E: TOTAL INCREASE IN CHANNELS PER REGULATED TIER"]
[null,null,"a","b","c","d","e"]
["Line","Line Description","Basic","Tier 2","Tier 3","Tier 4","Tier 5"]
[]
["E1","Previous Number of Channels per Regulated Tier"]
["E2","Current Number of Channels per Regulated Tier"]
["E3","Net Change in Channels per Regulated Tier [E2-E1]","","","","",""]
["E4","Total Increase in Channels* [E3a...E3e]",""]
[]
[]
["MODULE F:  PER CHANNEL ADJUSTMENTS FOR CHANNEL ADDITIONS USING ALTERNATIVE METHODOLOGY [CAPS METHOD]"]
[]
["Line","Line Description",null,null,null,"Amount"]
["* NOTE:  Operators are allowed to apply more than .30 to programming, however any amount in excess of .30 will be deleted from the $1.20 Operator's cap."]
["F1","Previous Operator's Cap Remainder (Revised 1210 line F8)"]
["F2","Portion of Operator's Cap used (1.20 - F1)",{"$nulls":4},""]
["F3","Aggregate Per Channel Adjustment for Channel Additions & Cost Increases"]
["F4","Previous License Fee Reserve Remainder (Revised 1210 in F9)"]
["F5","Portion of License Fee Reserve used (See Inst.)",{"$nulls":4},""]
["F6","Aggregate Cost of Programming Applied Against License Fee Reserve per Current Channel Added "]
["F7","Total Amount Applied to Cap & License Fee Reserve [F2+F3+F5+F6]",{"$nulls":4},""]
["F8","Current Operator's Cap Remainder [F1-F3] ",{"$nulls":4},""]
["F9","Current License Fee Reserve Remainder [F4-F6]",{"$nulls":4},""]
[]
["Tier Allocation of Channel Adjustments & Amounts Applied Against the License Fee Reserve"]
[null,null,"a","b","c","d","e"]
["Line","Line Description","Basic","Tier 2","Tier 3","Tier 4","Tier 5"]
[]
["F10","Current per Channel Adjustment per Tier"]
["F11","Current License Fee Reserve Amt. per Tier"]
[]
[]
[]
["MODULE  G: PER CHANNEL ADJUSTMENT PER TIER FOR CHANNEL ADDITIONS [MARKUP METHOD] "]
[null,null,"a","b","c","d","e"]
["Line","Line Description","Basic","Tier 2","Tier 3","Tier 4","Tier 5"]
[]
["G1","Previous Number of Channels per Regulated Tier","","","","",""]
["G2","Current Number of Channels per Regulated Tier","","","","",""]
["G3","Sum of Previous Channels [G1a...e]",""]
["G4","Sum of Current Channels [G2a...e]",""]
["G5","Average of Previous and New Channels [(G3+G4)/2]",""]
["G6","Adjustment per Channel (see table)"]
["G7","Per Channel Adjustment per Tier"]
["MODULE H: CALCULATING RESIDUAL FOR CHANNEL DELETION AND MOVEMENT"]
[null,null,"a","b","c","d","e"]
["Line","Line Description","Basic","Tier 2","Tier 3","Tier 4","Tier 5"]
[]
["Calculating Residual (Transition Rate)"]
["H1","Transition Rate [A1]","","","","",""]
["H2","Adjusted Previous External Costs  [C15]","","","","",""]
["H3","Total Per Channel Adjustments after 5/14/94 for Channels Added Using Caps method by Tier"]
["H4","Tier Residual [H1-H2-H3]","","","","",""]
["H5","Previous Channels per Regulated Tier [E1]","","","","",""]
["H6","Previous Caps Method Channels per Tier "]
["H7","Remaining Channels [H5-H6]","","","","",""]
["H8","Per Channel Residual [H4/H7]","","","","",""]
["Channel Deletion and Channel Movement  (See Instructions)"]
["H9","Residual of Channels Deleted From Tier"]
["H10","Residual of Channels Moved (added) to Tier"]
["H11","Net Per-Channel Cost Adj. per Tier [H10-H9]","","","","",""]
["Calculating Residual (Permitted Charge)"]
["H12","Permitted Charge [A2]","","","","",""]
["H13","Adjusted Previous External Costs  [C15]","","","","",""]
["H14","Total Per Channel Adjustments after 5/14/94 for Channels Added Using Caps method by Tier"]
["H15","Tier Residual [H12-H13-H14]","","","","",""]
["H16","Previous Channels per Regulated Tier [E1]","","","","",""]
["H17","Previous Caps Method Channels per Tier "]
["H18","Remaining Channels [H16-H17]","","","","",""]
["H19","Per Channel Residual [H15/H18]","","","","",""]
["Channel Deletion and Channel Movement  (See Instructions)"]
["H20","Residual of Channels Deleted From Tier"]
["H21","Residual of Channels Moved (added) to Tier"]
["H22","Net Per-Channel Cost Adj. per Tier [H21-H20]","","","","",""]
[]
["MODULE I: UPDATING TRANSITION RATE FOR INFLATION, CHANGES IN EXTERNAL COSTS AND CHANNELS"]
[null,null,"a","b","c","d","e"]
["Line","Line Description","Basic","Tier 2","Tier 3","Tier 4","Tier 5"]
[]
["I1","Transition Rate  [A1]","","","","",""]
["I2","Per Channel Cost Adjustments [B10+F10+F11+G7+H11]","","","","",""]
["I3","Adjusted Previous External Costs per Sub [C15]","","","","",""]
["I4","Portion of Rate Eligible for Inflation Adj. [I1+I2-I3]","","","","",""]
["I5","Inflation Adjustment Factor (See Instructions)"]
["I6","Rate Adjusted for Inflation [I4*I5]","","","","",""]
["I7","Current External Costs per Sub [D9]","","","","",""]
["I8","Updated Transition Rate  [I6+I7]","","","","",""]
["MODULE J: UPDATING PERMITTED CHARGE FOR INFLATION, CHANGES IN EXTERNAL COSTS AND CHANNELS"]
[null,null,"a","b","c","d","e"]
["Line","Line Description","Basic","Tier 2","Tier 3","Tier 4","Tier 5"]
[]
["J1","Permitted Charge [A2]  ","","","","",""]
["J2","Per Channel Cost Adjustment [B10+F10+F11+G7+H22]","","","","",""]
["J3","Adjusted Previous External Costs per Sub. [C15]","","","","",""]
["J4","Portion of Rate Eligible for Inflation Adj. [J1+J2-J3]","","","","",""]
["J5","Inflation Adjustment Factor (See Instructions)"]
["J6","Rate Adjusted for Inflation [J4*J5]","","","","",""]
["J7","Current External Costs per Subscriber [D9]","","","","",""]
["J8","Updated Permitted Charge [J6 + J7]","","","","",""]
["MODULE K: COMPARISON OF TRANSITION RATE AND PERMITTED CHARGE"]
[null,null,"a","b","c","d","e"]
["Line","Line Description","Basic","Tier 2","Tier 3","Tier 4","Tier 5"]
[]
["K1","Current Subscribers  [D8]","","","","",""]
["K2","Weighting Factor [K1a...e / K1a]","","","","",""]
["K3","Updated Transition Rate [I8]","","","","",""]
["K4","Weighted Transition Rate [K2*K3]","","","","",""]
["K5","Aggregate Transition Rate [K4a...e]",""]
["K6","Updated Permitted Charge  [J8]","","","","",""]
["K7","Weighted Permitted Charge [K2*K6]","","","","",""]
["K8","Aggregate Permitted Charge [K7 a...e]",""]
["COMPARE LINES  K5 AND K8."]
["     If K5 is larger than K8, enter the tier rates from Line K3 (your updated transition rate) on Line K9 below."]
["     If K8 is larger than K5, enter the tier rates from Line K6 (your updated permitted charge) on Line K9 below."]
["K9","Maximum Permitted Rate","","","","",""]
[]
[]
[null,"Certification Statement"]
[null,"WILLFUL FALSE STATEMENTS MADE ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT"]
[null,"(U.S. CODE TITLE 18, SECTION 1001), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503)."]
[null,"I certify that the statements made in this form are true and correct to the best of my knowledge and belief, and are made in good faith."]
[null,"Signature",null,"Date"]
[]
[null,"Name and Title of Person Completing this Form:"]
[]
[null,"Telephone number",null,"Fax Number"]
[]
[]
[]
[null,"TABLE A."]
[null,null,"NON-EXTERNAL COST ADJUSTMENT FOR "]
[null,null,"CHANGES IN CHANNELS"]
[]
[null,null,"Average Channels",null,"Adjustment"]
[null,null,"From:","To:","per channel"]
[]
[null,null,7,7,0.52]
[null,null,7.5,7.5,0.45]
[null,null,8,8,0.4]
[null,null,8.5,8.5,0.36]
[null,null,9,9,0.33]
[null,null,9.5,9.5,0.29]
[null,null,10,10,0.27]
[null,null,10.5,10.5,0.24]
[null,null,11,11,0.22]
[null,null,11.5,11.5,0.2]
[null,null,12,12,0.19]
[null,null,12.5,12.5,0.17]
[null,null,13,13,0.16]
[null,null,13.5,13.5,0.15]
[null,null,14,14,0.14]
[null,null,14.5,14.5,0.13]
[null,null,15,15.5,0.12]
[null,null,16,16,0.11]
[null,null,16.5,17,0.1]
[null,null,17.5,18,0.09]
[null,null,18.5,19,0.08]
[null,null,19.5,21.5,0.07]
[null,null,22,23.5,0.06]
[null,null,24,26,0.05]
[null,null,26.5,29.5,0.04]
[null,null,30,35.5,0.03]
[null,null,36,46,0.02]
[null,null,46.5,99,0.01]