Laserfiche WebLink
FRANCHISE FEES DISBURSED TO CITIES IN 2000 <br />MEMBER <br />CITIES <br />FRANCHISE FEES <br />2000 <br />COMMISSION <br />BUDGET <br />FRANCHISE FEES <br />RETAINED BY <br />CITIES <br />1999 430,449 <br />CITY <br />FRANCHISE FEES <br />RETAINED <br />BY CITY <br />213,045 <br />= 217,404 <br />TOTAL FRANCHISE <br />% OF SYSTEM FEES RETAINED <br />REVENUE BY CITY 2000 <br />Blaine 217,404.00 <br />Centerville 217,404.00 <br />Circle Pines 217,404.00 <br />Ham Lake 217,404.00 <br />Lexington 217,404.00 <br />Lino Lakes 217,404.00 <br />Spring Lake Park 217,404.00 <br />0.5285159 <br />0.0320738 <br />0.0515717 <br />0.1130879 <br />0.0255058 <br />0.1537530 <br />0.0954920 <br />114,901.47 <br />6,972.97 <br />= 11,211.89 <br />= 24,585.76 <br />5,545.06 <br />= 33,426.52 <br />= 20,760.34 <br />PROSPECTIVE FRANCHISE FEES TO BE DISBURSED TO CITIES IN 2001 <br />MEMBER <br />CITIES <br />FRANCHISE FEES <br />2001 <br />COMMISSION <br />BUDGET <br />FRANCHISE FEES <br />RETAINED BY <br />CITIES <br />2000 470,000 <br />CITY <br />FRANCHISE FEES <br />RETAINED <br />BY CITY <br />272,478 <br />197,522 <br />TOTAL FRANCHISE <br />% OF SYSTEM FEES RETAINED <br />REVENUE BY CITY 2001 <br />Blaine 197,522.00 x 0.5285159 <br />Centerville 197,522.00 x 0.0320738 <br />Circle Pines 197,522.00 x 0.0515717 <br />Ham Lake 197,522.00 x 0.1130879 <br />Lexington 197,522.00 x 0.0255058 <br />Lino Lakes 197,522.00 x 0.1537530 <br />Spring Lake Park 197,522.00 x 0.0954920 <br />CITY <br />104,393.52 <br />6,335.28 <br />10,186.55 <br />22,337.35 <br />5,037.96 <br />30,369.60 <br />18,861.77 <br />AMOUNT LESS OF TOTAL AMOUNT <br />FRANCHISE FEES LESS FRANCHISE <br />RETAINED % OF SYSTEM FEES RETAINED <br />BY CITY REVENUE BY CITY 2001 <br />Blaine 19,882.00 x 0.5285159 = 10,507.95 <br />Centerville 19,882.00 x 0.0320738 = 637.69 <br />Circle Pines 19,882.00 x 0.0515717 = 1,025.35 <br />Ham Lake 19,882.00 x 0.1130879 = 2,248.41 <br />Lexington 19,882.00 x 0.0255058 = 507.11 <br />Lino Lakes 19,882.00 x 0.1537530 = 3,056.92 <br />Spring Lake Park 19,882.00 x 0.0954920 = 1,898.57 <br />