|
PROSPECTIVE INTERNET SERVICE FRANCHISE FEES IN 2002
<br />PROSEPECTIVE
<br />PERCENT WITH CABLE MODEM
<br /># OF SUBSCRIBERS INTERNET SERVICE SUBSCRIBERS
<br />MONTHLY TOTAL ANNUAL
<br />CABLE MODEM CABLE MODEM
<br />SUBSCRIBER FEE INCOME
<br />INTERNET
<br />FRANCHISE FEE
<br />RETAINED BY
<br />CITIES
<br />18,915
<br />18,915
<br />18,915
<br />CITY
<br />0:15
<br />0.20
<br />0.25
<br />INTERNET
<br />FRANCHISE FEES
<br />RETAINED
<br />BY CITY
<br />2,837
<br />3,783
<br />4,728
<br />39.95
<br />39.95
<br />39.95
<br />% OF SYSTEM
<br />REVENUE
<br />1,360,058
<br />1,813,570
<br />2,266,603
<br />68,003
<br />90,679
<br />113,330
<br />TOTAL INTERNET
<br />FRANCHISE
<br />FEES RETAINED
<br />BY CITY 2002
<br />Blaine
<br />Centerville
<br />Circle Pines
<br />Ham Lake
<br />Lexington
<br />Lino Lakes
<br />Spring Lake Park
<br />CITY
<br />68,003.00
<br />68,003.00
<br />68,003.00
<br />68,003.00
<br />68,003.00
<br />68,003.00
<br />68,003.00
<br />INTERNET
<br />FRANCHISE FEES
<br />RETAINED
<br />BY CITY
<br />0.5285159
<br />0.0320738
<br />0.0515717
<br />0.1130879
<br />0.0255058
<br />0.1537530
<br />0.0954920
<br />% OF SYSTEM
<br />REVENUE
<br />35,940.67
<br />2,181.11
<br />3,507.03
<br />7,690.32
<br />1,734.47
<br />10,455.67
<br />6,493.74
<br />TOTAL INTERNET
<br />FRANCHISE
<br />FEES RETAINED
<br />BY CITY 2002
<br />Blaine
<br />Centerville
<br />Circle Pines
<br />Ham Lake
<br />Lexington
<br />Lino Lakes
<br />Spring Lake Park
<br />CITY
<br />90,679.00
<br />90,679.00
<br />90,679.00
<br />90,679.00
<br />90,679.00
<br />90,679.00
<br />90,679.00
<br />INTERNET
<br />FRANCHISE FEES
<br />RETAINED
<br />BY CITY
<br />0.5285159
<br />0.0320738
<br />0.0515717
<br />0.1130879
<br />0.0255058
<br />0.1537530
<br />0.0954920
<br />% OF SYSTEM
<br />REVENUE
<br />47,925.29
<br />2,908.42
<br />4,676.47
<br />10,254.70
<br />2,312.84
<br />13,942.17
<br />8,659.12
<br />TOTAL INTERNET
<br />FRANCHISE
<br />FEES RETAINED
<br />BY CITY 2002
<br />Blaine 113,330.00
<br />Centerville 113,330.00
<br />Circle Pines 113,330.00
<br />Ham Lake 113,330.00
<br />Lexington 113,330.00
<br />Lino Lakes 113,330.00
<br />Spring Lake Park 113,330.00
<br />0.5285159
<br />0.0320738
<br />0.0515717
<br />0.1130879
<br />0.0255058
<br />0.1537530
<br />0.0954920
<br />-32-
<br />59,896.71
<br />3,634.92
<br />5,844.62
<br />12,816.25
<br />2,890.57
<br />17,424.83
<br />10,822.11
<br />
|