|
<br />II
<br />
<br />?i~~U,~~~t9~~i,6.0WF:~@~t,ri,S,F~~S,:
<br />.:.: .:.:.:.:.:.:. :~:tAlNm:BY:Ctl1ES:.:. :-:.:.;.;. :.:.:
<br />:.:-:-: :-:-:.;.:.;.:.'.;.;.;-:.:-: ,.;.;.;.:-:-:.;.;.;.:.:-:-:-:-:-:-:.:.
<br />
<br />lrr~~::{ft~t~::i.:ft:t:~:d .
<br />
<br />MEMBER
<br />CITIES
<br />FRANCHISE FEES
<br />
<br />2005
<br />COMMISSION
<br />BUDGET
<br />
<br />FRANCHISE FEES
<br />RETAINED BY
<br />CITIES
<br />
<br />TOTAL:
<br />
<br />594,947
<br />
<br />474,719
<br />
<br />;
<br />
<br />120,228
<br />
<br />Ir:::???'t~:i,i.::::::(::::::?1
<br />
<br /> 2004 TOTAL CITY REVENUE
<br /> CABLE COMPANY [jj] SYSTE~ AS%OF
<br />CITY REVENUE BY CITY 1 REVEN SYSTEM REVENUE
<br />Blaine $6,380,495 $11,898,937 ~ 53.62240%
<br />Centerville $411,729 $11,898,937 '" 3.46022%
<br />Circle Pines $655,219 $11,898,937 '" 5.50653%
<br />Ham Lake $1,449,688 . $11,898,937 '" 12.18334%
<br />Lexington $267,164 $11,898,937 '" 2.24528%
<br />Lioo Lakes $1,828,738 $11,898,937 '" 15.36892%
<br />Spring Lake Pad<: $906,654 $11,898,937 '" 7.61962%
<br />
<br />I".,>' ", 'TO' TAL' . ',:,--' -".$11','899,"'07' ,'.. -' :',:", ,,'>> '$.1'1,89'8,937" -', '.' - '100 """'3D"" . "
<br />. va .' - " .' .w;:,. 'w ' .r
<br />
<br />t::::{{::~~:J(t:::}:::{:l
<br />
<br /> CITY REVENUE TOTAL
<br /> FRANCHISE FEES AS % OF FRANCmSE
<br /> RETAINED SYSTEM FEES RETAINED
<br />CITY BY CITIES REVENUE BY CITY
<br />Blaine $120,228 J{ 53.62240% '" $64,469.14
<br />Centerville $120,228 J{ 3.46022% '" $4,160.15
<br />Circle Pines $120,228 J{ 5.50653% '" $6,620.39
<br />Ham Lake $120,228 J{ 12.18334% '" $14,647.79
<br />Lexington. $120,228 J{ 2.24528% '" $2,699.46
<br />Lino Lakes $120,228 J{ 15.36892% '" $18,477.75
<br />Spring Lake Park $120,228 J{ 7.61962% '" $9,160.91
<br />
<br />/. " " 'TOTAL:', .... ". ,$120,228
<br />f;B
<br />
<br />:;<":::):}:::!,'
<br />
<br />.x
<br />
<br />"100.0063'1% .
<br />
<br />,-"",-:;..,;
<br />
<br />,'" , $t2d,235.59 ,I
<br />
<br />All amounts are rounded to nearest
<br />dollar.
<br />
<br />P.I
<br />
|