|
DISBURSEMENT OF
<br />PEG FEES RECEIVED B"T'
<br />CITIES IN 2022
<br />TABLE
<br />CITY
<br />2021
<br />CABLE COMPANY
<br />REVENUE BY CITY®
<br />TOTAL
<br />SYSTEM (�
<br />REVENULi- -'
<br />CITY REVENUE
<br />AS % OF
<br />SYSTEM REVENUE
<br />Blaine
<br />$13,601,759 —
<br />$24,643,978
<br />= 55.19303%
<br />Centerville
<br />$861,180 —
<br />$24,643,978
<br />= 3.49448%
<br />Circle Pines
<br />$1,041,974 —
<br />$24,643,978
<br />= 4.22811%
<br />Ham Lake
<br />$3,403,324 —
<br />$24,643,978
<br />= 13.80996%
<br />Lexington
<br />$411,295 —
<br />$24,643,978
<br />= 1.66895%
<br />Lino Lakes
<br />$3,957,657 —
<br />$24,643,978
<br />= 16.05933%
<br />Spring Lake Park,$1,366,789
<br />—
<br />$24,643,978
<br />= 5.54614%
<br />TOTAL:
<br />$24,643,978 —
<br />$24,643,978
<br />= 100.00000%
<br />TABLE 11
<br />CITY REVENUE
<br />TOTAL FEES AS % OF TOTAL FEES
<br />RETAINED SYSTEM RETAINED
<br />CITY BY CITIES REVENUE BY EACH CITY
<br />Blaine
<br />$225,000
<br />x
<br />55.19303% _
<br />$124,184.32
<br />Centerville
<br />$225,000
<br />x
<br />3.49448% —
<br />$7,862.58
<br />Circle Pines
<br />$225,000
<br />x
<br />4.22811%
<br />$9,513.25
<br />Ham Lake
<br />$225,000
<br />x
<br />13.80996% _
<br />$31,072.41
<br />Lexington
<br />$225,000
<br />x
<br />1.66895% _
<br />$3,755.14
<br />Lino Lakes
<br />$225,000
<br />x
<br />16.05933% _
<br />$36,133.49
<br />Spring Lake Park
<br />$225,000
<br />x
<br />5.54614% _
<br />$12,478.81
<br />TOTAL:
<br />$225,000
<br />x
<br />100.00000% _
<br />$225,000.00
<br />® All amounts are rounded to nearest
<br />dollar.
<br />M
<br />
|