|
16
<br /> TABLE 35
<br /> CALCULATION OF REVENUES RECEIVED AND DEVELOPMENT RIGHTS ACQUIRED
<br /> FROM PAY-AS-YOU-GO PDR, PROGRAM
<br /> Appreciation
<br /> Assessed Revenue of Per Acre Annual Appreciation Annual
<br /> Valuation from Development Development of Average Cost to New
<br /> Growth $.0046 Tax Rights Cost Rights New Home Home for
<br /> Fiscal @ 25% Earmarked @ 25% Acquisition @ 25% PDR
<br /> Year Per Annum for PDR Per Annum (Acres) Per Annum Program
<br /> 93. gq .... ,408,10 ,951 .. fA $2768 1WT/A $170,t100 N/A
<br /> 94-95 $4,518,927,700 $203,713 $2,837 72 $174,250 $8.02
<br /> $2t1$ 52. 72 $I78;b06 $8.22
<br /> . ... ............ .......
<br /> 96-97 $4,747,698,415 $214,026 $2,981 72 $183,071 $8.42
<br /> 5. 19 72 :;: : ::..: : 18T .63
<br /> 98-99 $4,88,050,647 $224,861 $3,132 72 $192,339 $8.85
<br /> _......
<br /> $3'. .0;:::: ::::;.: ; .'<:72 $197148..... $9.07
<br /> .. . . .. .
<br /> 00-01 $5,240,570,711 $236,245 $3,290 72 $202,077 $930
<br /> ....... ..... .. .. .............................................................. ... ........ .. ........... .. . ....... .
<br /> _ .. . . . ............ _._....... ......
<br /> 01:42: :::;::>:::>. 2' ::»»:;« 953
<br /> 7 84E ':.........:... .:.... `.....�1� . ,;::,::,,:.;:;:.;:.:;:; 3 ..;::::::.:...:::.: 2 3 ,1�8� $
<br /> 02-03 $5,505,874,603 $248,205 $3,457 72 $212,307 $9.77
<br /> .94:.:*:.....:;... A3,52 254x41A 1 4 :.: 72 $217.61
<br /> 04-05 $5,784,609,505 $260,770 $3,632 72 $223,055 $1026
<br /> Z.:.;:: .... 9 .;;:::::<.::: 5 ,77 .:,;; .;.: ;..:: . . ' ?.28,631: $10 2
<br /> 06-07 $6,077,455,361 $273,972 $3,816 72 $234,347 $10.78
<br /> .;:>::::
<br /> .. . .:::: 1.05
<br /> .........:... ,$1 31 1. 72 ? $1
<br /> 08-09 $6,385,126,539 $287,842 $4,009 72 $246,211 $1133
<br /> .72: S252;366
<br /> 10-11 $6,708,373,570 $302,413 $4,212 72 $258,675 $1190
<br /> I1-12 6; 16,081,x : '4:;<; >:.>::.:::::;.;>::..5. 7 _.. 72: : $265 !2 : . $1220
<br /> . ..... ..... .................... ... _......:.....::..::::... :.. ..:..:.
<br /> 12-13 $7,047,984,982 $317,713 $4,425 72 $271,771 $1250
<br /> ...::.: ::::: >;::: .:;:::;:::54,536: ;::'.'72 $278,Sb5 : :: $128I
<br /> 14-15 $7,404,789,221 $333,808 $4,649 72 $285,529 $13.13
<br /> 15�16 5'Zx589 :..:. LT3:: $4 'TL ::' ;: .: ..::::::$292 7...:<:<: $13.46
<br /> . ..:.. .................. ....... ......: .....:...........• .:.:.:.::.. :.:. .::.. . . .fib.
<br /> 16-17 $7,719,656,676 $350,707 $4,884 72 $299,984 $13.80
<br /> 17-i8. :.:<.:$'T ..41 <:<>::: g'' : : $14.14
<br /> . : 48,093 . . $35..,47 .:... ...:... .:..:55,007 .. .. .
<br /> Totals $6,58928 NIA 1723 N/A $259.29
<br /> Averages $274,5901 S3,8241 72 $234,867 $10.80
<br /> 3.10
<br />
|