HomeMy WebLinkAboutRevenue SharingRadio Tower Leases
Revenue Sharing
7/23/1997
Bell South*
Bell South*
Verizon
Mobility
Mobility
Wireless
Site VERO6
Site VERO6
Site 62719
Fiscal
01101-12155
01101-12155
07/24-06124
Year
expires 2055
expires 2055
expires 2022
Total
2007
$ 23,681.77
$
16,180.00
$ 14,400.00
54,261.77
2008
$ 289094.04
$
16,180.00
$ 14,400.00
58,674.04
2009
$ 29,217.81
$
16,180.00
$ 14,400.00
59,797.81
2010
$ 300386.52
$
16,180.00
$ 14,400.00
60,966.52
2011
$ 31,601.98
$
16,180.00
$ 14,400.00
62,181.98
2012
$ 329866.06
$
16,180.00
$ 17,280.00
66,326.06
2013
$ 349180.70
$
16,180.00
$ 17,280.00
67,640.70
2014
$ 35,547.93
$
16,180.00
$ 17,280.00
69,007.93
2015
$ 36,969.84
$
16,180.00
$ 17,280.00
70,429.84
2016
$ 38,448.64
$
16,180.00
$ 17,280.00
71,908.64
2017
$ 39,986.58
$
16,180.00
$ 20,736.00
76,902.58
2018
$ 41,586.05
$
16,180.00
$ 20,736.00
78,502.05
2019
$ 43,249.49
$
16,180.00
$ 20,736.00
80,165.49
2020
$ 449979.47
$
16,180.00
$ 20,736.00
81,895.47
2021
$ 46,778.65
$
16,180.00
$ 20,736.00
83,694.65
2022
$ 48,649.79
$
16,180.00
64,829.79
2023
$ 50,595.79
$
16,180.00
66,775.79
2024
$ 52,619.62
$
16,180.00
68,799.62
2025
$ 54,724.40
$
16,180.00
70,904.40
2026
$ 56,913.38
$
16,180.00
73,093.38
2027
$ 599189.91
$
16,180.00
75,369.91
2028
$ 61,557.51
$
16,180.00
77,737.51
2029
$ 649019.81
$
16,180.00
80,199.81
2030
$ 66,580.60
$
16,180.00
82,760.60
2031
$ 69,243.83
$
16,180.00
85,423.83
2032
$ 72,013.58
$
16,180.00
88,193.58
2033
$ 74,894.12
$
16,180.00
91,074.12
2034
$ 77,889.89
$
16,180.00
94,069.89
2035
$ 819005.48
$
16,180.00
97,185.48
2036
$ 840245.70
$
16,180.00
100,425.70
2037
$ 87,615.53
$
16,180.00
103,795.53
2038
$ 91,120.15
$
16,180.00
107,300.15
2039
$ 949764.96
$
16,180.00
110,944.96
2040
$ 980555.55
$
16,180.00
114,735.55
2041
$ 1029497.78
$
16,180.00
118,677.78
2042
$ 106,597.69
$
16,180.00
122,777.69
2043
$ 1109861.60
$
16,180.00
127,041.60
2044
$ 115,296.06
$
16,180.00
131,476.06
2045
$ 1192907.90
$
16,180.00
136,087.90
2046
$ 124,704.22
$
16,180.00
140,884.22
2047
$ 129,692.39
$
16,180.00
145,872.39
2048
$
134,880.08
$
16,180.00
151,060.08
2049
$
140,275.29
$
16,180.00
156,455.29
2050
$
145,886.30
$
16,180.00
162,066.30
2051
$
151,721.75
$
16,180.00
167,901.75
2052
$
1579790.62
$
16,180.00
173,970.62
2053
$
164,102.24
$
16,180.00
180,282.24
2054
$
170,666.33
$
16,180.00
186,846.33
2055
$
177,492.99
$
16,180.00
193,672.99
39978,692.55 274,080.00 5,040,049.30
Bell South Mobility Lease Schedule includes revenue sharing of 569.79+200+506.19 = 1275.98
for additional antennas
* Lease modified July 11, 2007 to increase base rent by $375 per month plus one time signing
bonus of $27,250.
a I wccuuntS NayaN10 %.uinacW. WeW:090. i ILLPZ.ii
DRAFT It 3318398388 DATED 03/23/2015
INV 10033581 M RS 0415- 03/01/2015
REVENUE SHARING - VOICESTREAM
INV 10033581 M RSI 0415- 03/01/2015
REVENUE SHARING - NEXTEL
INV IOA33581 tl RS2 0415- 03/01/2015
REVENUE SHARING - METRO PCS
INV 10033581 M RT 0415- 03/01/2015
TC VER06
Ne
tyiiiaina 0LUZl.au.Uuni Iola
** TOTAL DRAFT AMOUNT:
$752.86
$967.01
$545.63
$2,597.51
tic. touu) yt i-uvjw
$4,863.01 **
b - Detach and Retain For Your Re
DETACH CHECK ALONG THIS PERFORATION
BE/ / CSO/ ►TLl
1100
400NpnhporkyfpwnCenter
Suite
Abarnath Hoed American Cellular
260 BellSouth Mobility
Communications
Check
No. - 799663
4l.r,J l./ / !7
CELLULAR CORK
qe 30328
Check
Date- 06/21/00
770-604-641
Stub 1 of 1
It
4
®
a
TCVEROS(%)
062000
MONTHLY CELL SITE RENT
1,009.43
1,009.43
_________________
1,009.43
____________
_________________
1,009.43
c
�j
c.D
O
7r,
L
REMITTANCE VOUCHER - DETACH BEFORE DEPOSITING
BELLSOUTH:- American Cellular Communications BellSouth Mobility
1100 Abernathy Road
400 Northpark Town Center VENDOR NO. CHECK DATE CHECK AMOUNT
Suite 280
Atlanta, Georgia 30326 10042332 06/21/00 $********l, 009.43
770-604-6414
PAY
ONE THOUSAND NINE AND 431100+w+++wwww+.xw+++wwwwwwwwx*+++wwwwww«wwwww«w ww xwwwwxwwwwwwwxxw xwxxx+++*+*+w«w+www wxww+xxw+ww
TO THE ORDER OF
CITY OF SEBASTIAN
1225 MAIN STREET
SEBASTIAN FL 32956
Steal Bank, Atlanta or
SunTNat Bent Horthwau Georgie u.A. VOID AFTER 180 DAYS Authorized Signature
BE��,SOUlH
1100 Abernethy Road
400 Northpark Town Center
American Cellular Communications
BellSouth Mobility
Check No. - 915228
CELLULAR CORP.
Atlanta,
Atlanta, 30328
Check Date - 11/21/00
6414a
770.6D46414
Stub 1 of 1
TCVEROT
111600
RENT FOR TC VRRO
1,273.96
1,273.96
TCVER05T
111600
RENT FOR TC VERO
750,00
750.00
OPIRRTCVER0912000601
112000
REC. OPTION PAYMENT
11000.00
11000.00
------------
----------------- ------------
-----------------
REMITTANCE VOUCHER - DETACH BEFORE DEPOSITING
American Cellular Communications BellSouth Mobility
1100 Abernathy Road
400 Northpark Town Center VENDOR NO. CHECK DATE CHECK AMOUNT
Suite 280
Atlanta, Georgia 30328 10042332 11/21/00 $********3,023.96
770-6046414
PAY
THHES THOUSAND TWENTY THREE AND 961100rrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrrwrrrrrrrrrrrrrrrrrrrrrrrrrrrerrrr::.«««
TO THE ORDER OF
CITY OF SEBASTIAN
1225 MAIN ST
SEBASTIAN FL 32958
Station Bank, Atlanta or
SunTwt Bank. Northwest Seopla N.A. VOID AFTER 180 DAYS Aulhotlaed Signature
BELLSOUTH
olity
4 00AsernokTRoetl
400 Northpark Town Center
American Cellular Communications
Check No. - 976762
Swire
BellSouth Mobility
CELLULAR CORP
Atlanta,a, G Georgia 30325
Check Date - 11/22/00
no-saa-sata
Stub 1 of 1
INVOICEDATE
DESCRIPTION
OPITCVER06001100
112000
7,000.00
7,000.00
_________;.000.00 ____________
_________'.000.00
REMITTANCE VOUCHER - DETACH BEFORE DEPOSITING
BGLLJOUIH:, American Cellular Communications BellSouth Mobility
1100 Abernathy Road
400 Northpark Town Center VENDOR NO. CHECK DATE CHECK AMOUNT
Suite 280
Atlanta, Georgia 30328 10042332 .11/22/00 $********7, 000..00
770-604-6414
PAY
SEVEN THOUSAND AND 00/100 +r+xrw+++w++w++www+++++ww*xrrrxxxrxr+rxw++xw++rrx xrxr+xx+r+e+++w++w+ww+++wwxw+wxww+rw+wx++rwww
TO THE ORDER OF
CITY OF SEBASTIAN
1225 MAIN ST
SEBASTIAN FL 32958
Sun[ruat Bank, Atlanta or
SunTnwt Bink, Numayaa Georgia N.A. 'VOID AFTER 180 DAYS Authorized signature
DATE: CHECK NO:
7730 Market Center El Paso, T% 79912 1915)79i-7777
RENT - SLIM CITY OF SEBASTIAN - 2 2439480 06 -APR -05 8899997
REMOVE DOCUMENT ALONG THIS PERFORATION
. _ nu. nr o oia a u ao or _o—
Xcingular DATE � CHECKNo
Chase Bank,�UySAN A - _ -06—APR-05 8899.9,Qi7fi� 1,;u
.4t11. V t,FZ Dr
CHECKiAMQU Nbir
wenty usand 9 t Hundred Fifty -One 'Ahd 52/100 Dollars
TO THE ORDER OF
CITY OF SEBASTIAN - FL 2439480 Y-
1225 MAIN ST( "
SEBASTIAN, FL 32958 01- '"
United States
Check Void. After 190 u.0
LIZA= AUIVIIIVI, I KA I IUN WUtJ 1 IVINIZO CALL VK G-iV1A1L:"
RELeaseAdmin _cingular.com 1-877-231-5447
RENT CITY OF SEBASTIAN - 2 2439480
revenue s ari n -- F�—
;10033581 M RS1 0707-0 6010,7 revenue sham ng r� l' + � rY 0.00
s,�ti u a r >n
10033581 M RS2.0707-0 601 red .,ue share ng-�'r 0.00
;10033581 M RT 0707-0 60 07f , W1,R06 by. `r. ;" 0 d"O
DATE: CHECK NO:
22 -JUN -07 11556344
V• V V
0.00
0'.00
,0.00
s f
Jiy i,
r �!
f
ti
x
dt t
f`�
C
t'�tt't,�t' wii
I
rjl r` �r
�r
,•� it f -,.
1�A l
t
J
rf"J •
h� Pf Jf
! r
1 '• r
0 i
l 1 1 -
•
t
l
1
l!
I
if
Y,
DATE: CHECK NO:
22 -JUN -07 11556344
V• V V
0.00
0'.00
,0.00
s f
Jiy i,
�
f
ti
x
dt t
f`�
C
�r
,•� it f -,.
t
•
IF
l
? �� � �� �1 y v �� - �ut�ti .•-tip. -�; �- ti
REMOVE• • -
547.49
586.88
1,897..98
0
RELeaseAdmin(Mcin-gular.com 1-877-231-5447
RENT CITY OF SEBASTIAN - 2 2439480
DATE: CHECK NO:
20-JUL-07 � 11644077
V We
0:
�
Ws.� 141;
41 0
OF
IME
,
Mx
4
iuu Inni M KZ1 UtS
- I
revenue snaring -
U.uU
U.uu
e14.ul
10033581 M RS1 0807-0
)70107
revenue sharing -
0.00
0.00
547.49
10033581 M RS2 0807-0
)70107
revenue sharing -
0.00
0.00
592.56
10033581 M RT 0807-0
)70107
TC VER06
0.00
0.00
1,897.98
0.00
0.00
3,252.04
Xcinquiar
E1 Pasa. -�X 7S912 i-8_117_231-5447
REMOVE DOCUMENT ALONG THIS PERFORATION
Chase Bank USA N.A.
Wdra-,Wm DE
PAY
Three Thousand Two Hundred Fifty -Two
TO THE ORDER OF
CITY OF SEBASTIAN - FL
1225 MAIN ST
SEBASTIAN, FL 32958
United States
And 04/100 Dollars
2439480
Check Void After 380 Day,
F M" ME
DATE CHECK NO.
20-JUL-07 11644077
CHECK AMOUNT
$***"**3,252.04
RELeaseAdmin(q)_cinqu1ar.com 1-877-231-5447
RENT CITY OF SEBASTIAN - 2 2439480
DATE:I CHECK NO:
23 -AUG -07 11783969
W,
161JEORI'M �KZ) 1641PPM
I
, . . . . . . . . . . . . . . . . ...........
YOM am
MEW
_pM: MM*M*.�'�f*"�."'.ffl
a sharing -
P.-IMOUNT
U. DO
. ..
. .. .. . .. . .. . .
U.UU
.............
.............
Z14.Ui
10033581 M RS1 0907-0
)80107
revenue sharing -
0.00
0.00
547.49
10033581 M RS2 0907-0
)80107
revenue sharing -
0.00
0.00
604.49
10033581 M RT 0907-0
)80107
TC VER06
0.00
0.00
1,897.98
10033581 0 RI 0807-0
)81607
Metro cpi inc 8/1/
0.00
0.00
10.88
0.00
0.00
3,274.85
REMOVE DOCUMENT ALONG THIS PERFORATION
cinqu I a rCha��9��k USA N A DATE CHECK NO.
7110 11,1t cent" min""qw, DE 23 -AUG -07 11783969
El P.,,, TX 79912 1 877 231 5447
CHECK AMOUNT
PAY $"A***3,274.85
Three Thousand Two Hundred Seventy -Four And 85/100 Dollars
TO THE ORDER OF
CITY OF SEBASTIAN - FL 2439480
1225 MAIN ST
SEBASTIAN, FL 32958
United States
Check Vaid AfU,r 180 D,,- r