Laserfiche WebLink
<br />I ~ <br /> <br />ATTACHMENT 2 <br /> <br />~ mmm__~_"_ ~ <br /> <br />r ' .. . · . . · · · .. · .. · .. .. . .. · .. .. · .. 'I <br />;;;;:;:;;;~;~~;;;;:~:I~~:;:~:~:;:~:~:;:~:~:;; <br /> <br />MEMBER <br />CITIES <br />FRANCHISE FEES <br /> <br />2003 <br />COMMISSION <br />BUDGET <br /> <br />FRANCHISE FEES <br />RETAINED BY <br />CITIES <br /> <br />TOTAL: <br /> <br />495,385 <br /> <br />358,410 <br /> <br />= <br /> <br />136,975 <br /> <br />f..."".....,.........,..... ....~ <br /> <br />:;:~:;:;:~:~:~:;:~:_;l~:~:~:~:;:~:~:~:~:~ <br /> <br /> 2002 TOTAL CITY.REVENUE <br /> CABLE COMPANY ml ~ AS ., OF <br />CITY REVENUE BY CITY SYSTEM REVENUE <br />Blaine $5,275,079 $9,907,703 = 53.24220% <br />Centerville $340,399 $9,907,703 = 3.43570% <br />Circle Pines $480,774 $9,907,703 = 4.85253% <br />Ham Lake $1,161,888 $9,907,703 = 11.72712% <br />Lexington $244,303 $9,907,703 = 2.46579% <br />LinoLakes $1,567,763 $9,907,703 = 15.82368% <br />Spring Lake Park $837,497 $9,907,703 = 8.45299% <br /> <br /> <br />1~:~:~:~:;:~:~:~:~:t_I.~~~l~:~~:~~:~:~:1 <br /> <br /> CITY REVENUE TOTAL <br /> FRANCHISE FEES AS 'II OF FRANCHISE <br /> RETAINED SYSTEM FEES RETAINED <br />CITY BY CITIES REVENUE BY CITY <br />Blaine $136,975 x 53.24220% = $72,928.50 <br />Centerville $136,975 x 3.43570% = $4,706.05 <br />Circle Pines $136.975 x 4.85253% = $6,646.75 <br />Ham Lake $136,975 x 11.72712% = $16,063.22 <br />Lexington $136,975 x 2.46579% = $3,377.52 <br />Lino Lakes $136,975 x 15.82368% = $21,674.49 <br />Spring Lake Park $136,975 x 8.45299% = $11,578.47 <br /> <br />~ All amounts are rounded to nearest <br />dollar. <br />