Laserfiche WebLink
DISBURSEMENT OF FEES RECEIVED IN 2022 <br />w <br />TO BE PAYED TO CITIES IN 2023 <br />TABLE I <br />2022 <br />TOTAL <br />CITY REVENUE <br />CABLE COMPANY <br />SYSTEM <br />AS % OF <br />SYSTEM REVENUE <br />CITY <br />REVENUE BY CITY <br />REVENUX <br />Blaine <br />$13,413,984 — <br />$24,396,994 <br />= 54.98212% <br />Centerville <br />$874,747 <br />$24,396,994 <br />= 3.58547% <br />Circle Pines <br />$1,017,410 <br />$24,396,994 <br />— 4.17023% <br />Hain Lake <br />$3,409,497 — <br />$24,396,994 <br />= 13.97507% <br />Lexington <br />$381,920 — <br />$24,396,994 <br />= 1.56544% <br />Lino Lakes <br />$4,000,218 <br />$24,396,994 <br />— 16.39636% <br />Spring Lake Park <br />$1,299,218 — <br />$24,396,994 <br />= 5.32532% <br />$24,396,994 <br />$24,396,994 <br />— 100.00000% <br />TOTAL: <br />TABLE II <br />CITY REVENUE <br />TOTAL FEES <br />AS % OF <br />TOTAL FEES <br />RETAINED <br />SYSTEM <br />RETAINED <br />CITY <br />BY CITIES <br />REVENUE <br />BY EACH CITY <br />Blaine <br />$200,000 <br />x <br />54.98212% — <br />$109,964.24 <br />Centerville <br />$200,000 <br />x <br />3.58547% _ <br />$7,170.94 <br />Circle Pines <br />$200,000 <br />x <br />4•17023% <br />$8;340.46 <br />Ham Lake <br />$200,000 <br />x <br />13.97507% _ <br />$27,950.14 <br />Lexington <br />$200,000 <br />x <br />1.56544% — <br />$3,130.88 <br />Lino Lakes <br />$200,000 <br />x <br />16.39636% — <br />$32,792.72 <br />Spring Lake Park <br />$200,000 <br />x <br />5.32532% _ <br />$10,650.63 <br />TOTAL: <br />$200,000 <br />x <br />100.00001% — <br />$200,000.01 <br />'I❑ All amounts are rounded to nearest <br />dollar. <br />P. 1 <br />