Spreadsheet: 0a03b167-aeeb-4e56-b61d-1b7ef298224c
Sheet: Sheet1

FINANCIAL STABILITY OF SCHOOL DISTRICTS | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11 | Unnamed: 12
Utah Bond Guarantee Act
Table 1
Tax Year 2010 (FY 2010-11) Debt Analysis Data
 |  |  |  |  |  |  |  | Ratio of Annual |  | Funds 10 & 32
 | TY 2010 Final | TY 2010 Final | TY 2010 Final | Calculated | Calculated | Total Outstanding | Current Debt | Debt Service to | Funds 10 & 32 | General Fund Available and
 | Assessed | [NAME] | [NAME] | Fair Market | Constitutional | Bonds at | as Percent of | Total General Fund | Undistributed Reserve | Capital Fund Restricted |  | Difference between
School | Valuations  for | Land & Building Valuations | Mobile Home Valuations | Value | Debt Limit*** | End of Year | Debt Limit | Expenditures | Fund Balance | Fund Balances |  | Debt Limit and
District | Tax Collection* | for Tax Collection** | for Tax Collection** | (C2-(C3+C4))+((C3+C4)/.55) | (C5 X 4%) | (From FY 2010-11 CAFR) | (C7/C6) | (From FY 2010-11 CAFR) | (From FY 2010-11 CAFR) | (From FY 2010-11 CAFR) |  | Outstanding Bonds
(1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) | (9) | (10) | (11) |  | C6 - C7
1 Alpine | 16659571686 | 8930273502 | 8676378 | 23973257951.45454 | 958930318.0581818 | 357220000 | 0.373 | 0.09452472450975617 | 16000000 | 42820666 |  | 601710318.0581818
2 Beaver | 1054573796 | 150382420 | 432610 | 1177967911.454545 | 47118716.45818182 | 13445000 | 0.285 | 0.0893054387012169 | 531883 | 2222521 |  | 33673716.45818182
3 Box Elder | 3557663486 | 1246655361 | 6102322 | 4582647044.818182 | 183305881.7927273 | 48200000 | 0.263 | 0.06098989420573363 | 2320000 | 18293805 |  | 135105881.7927273
4 Cache | 3599958322 | 2009073030 | 2125847 | 5245484675.90909 | 209819387.0363636 | 78115000 | 0.372 | 0.0604886867998238 | 1600000 | 4161176 |  | 131704387.0363636
5 Carbon | 2271733555 | 452126784 | 4316226 | 2645186926.818182 | 105807477.0727273 | 9185000 | 0.087 | 0.1200228543010687 | 300000 | 8891605 |  | 96622477.07272728
6 Daggett | 265397114 | 24299410 | 295030 | 285519837.6363636 | 11420793.50545455 | 4000000 | 0.35 | 0 | 90272 | 5021243 |  | 7420793.505454546
7 [NAME] | 17484298662 | 10512734396 | 27009566 | 26107725540 | 1044309021.6 | 413625000 | 0.396 | 0.1793368721643917 | 0 | 63515833 |  | 630684021.6
8 Duchesne | 1787970553 | 437336950 | 2865740 | 2148136390.272727 | 85925455.61090909 | 31686870 | 0.369 | 0.07313058709989395 | 675000 | 20473746 |  | 54238585.61090909
9 Emery | 1860719429 | 184284911 | 2451210 | 2013503528 | 80540141.12 | 0 | 0 | 0 | 0 | 6239062 |  | 80540141.12
10 [NAME] | 608990959 | 113553700 | 228725 | 702085670.3636364 | 28083426.81454546 | 3295000 | 0.117 | 0.2226189152383415 | 170000 | 2032556 |  | 24788426.81454546
11 Grand | 1269996713 | 329407511 | 3817495 | 1542635354.272727 | 61705414.17090909 | 32965000 | 0.534 | 0.1101363544791037 | 0 | 4004361 |  | 28740414.17090909
12 Granite | 22935068278 | 12515386495 | 41853103 | 33209173403.63636 | 1328366936.145454 | 65780000 | 0.05 | 0.03582546315049168 | 20349243 | 90010140 |  | 1262586936.145454
13 Iron | 3492464218 | 1174495355 | 0 | 4453414963 | 178136598.52 | 59713000 | 0.335 | 0.1525976836557412 | 2400000 | 10056339 |  | 118423598.52
14 Jordan | 16807659757 | 8203104049 | 3896710 | 23522478559.81818 | 940899142.3927273 | 97872600 | 0.104 | 0.04236379408355283 | 14450000 | 92846145 |  | 843026542.3927273
15 [NAME] | 772396637 | 218161515 | 0 | 950892422 | 38035696.88 | 21485000 | 0.565 | 0.08092470383059931 | 624723 | 2950822 |  | 16550696.88
16 [NAME] | 1430281178 | 220106382 | 357244 | 1610660508.363636 | 64426420.33454545 | 2360000 | 0.037 | 0.0649523175381878 | 0 | 4938039 |  | 62066420.33454545
17 Millard | 1905531152 | 248960942 | 0 | 2109226468.181818 | 84369058.72727272 | 0 | 0 | 0 | 200000 | 8778826 |  | 84369058.72727272
18 Morgan | 942743848 | 423781038 | 437693 | 1289831900.636364 | 51593276.02545454 | 28751884 | 0.557 | 0.0658621177305335 | 250000 | 4158763 |  | 22841392.02545454
19 Nebo | 6213495976 | 3328334557 | 9357059 | 8944334570.90909 | 357773382.8363636 | 184360000 | 0.515 | 0.09388657733405271 | 8000000 | 14964089 |  | 173413382.8363636
20 [NAME] | 664469358 | 251650926 | 286046 | 870599607.8181818 | 34823984.31272727 | 1475000 | 0.042 | 0.02805518992023161 | 850000 | 5305051 |  | 33348984.31272727
21 N. Summit | 1006465270 | 234601033 | 0 | 1198411569.727273 | 47936462.78909091 | 8235000 | 0.172 | 0.06801243378330267 | 0 | 3559801 |  | 39701462.78909091
22 Park City | 11550858169 | 3029213570 | 0 | 14029305635.36364 | 561172225.4145454 | 15305000 | 0.027 | 0.1136161612307371 | 2150000 | 24887483 |  | 545867225.4145454
23 Piute | 101633886 | 30590195 | 79345 | 126727146 | 5069085.84 | 4435000 | 0.875 | 0 | 175000 | 2021750 |  | 634085.8399999999
[NAME] | 821310636 | 66946848 | 0 | 876085329.8181818 | 35043413.19272727 | 3500000 | 0.1 | 0.04507929736146077 | 0 | 3711902 |  | 31543413.19272727
25 San Juan | 893358614 | 171264780 | 787770 | 1034128882.181818 | 41365155.28727273 | 0 | 0 | 0 | 1671328 | 12388271 |  | 41365155.28727273
26 Sevier | 1399466014 | 526722270 | 960177 | 1831206197.909091 | 73248247.91636364 | 9525000 | 0.13 | 0.0448785294526191 | 1550000 | 8533912 |  | 63723247.91636364
27 [NAME] | 605040608 | 317757602 | 252119 | 865230379.7272726 | 34609215.18909091 | 22625000 | 0.654 | 0.04424885141043951 | 1000000 | 10692961 |  | 11984215.18909091
28 S. Summit | 1490765808 | 306757588 | 0 | 1741749289.090909 | 69669971.56363636 | 0 | 0 | 0 | 532827 | 2684130 |  | 69669971.56363636
29 Tintic | 36498634 | 11403855 | 0 | 45829060.81818181 | 1833162.432727273 | 174000 | 0.095 | 0.02613053771420508 | 50000 | 1354077 |  | 1659162.432727273
30 Tooele | 3853814538 | 1639583323 | 9828432 | 5203333246.636364 | 208133329.8654546 | 92055000 | 0.442 | 0.09961119206548148 | 3500000 | 23311964 |  | 116078329.8654546
31 Uintah | 4760416866 | 911664788 | 3172116 | 5508919787.454545 | 220356791.4981818 | 43377000 | 0.197 | 0.03772952854613572 | 2350000 | 22966574 |  | 176979791.4981818
32 Wasatch | 4291250111 | 1195655592 | 1844416 | 5271022844.818182 | 210840913.7927273 | 67885000 | 0.322 | 0.09228945172584307 | 881256 | 9020777 |  | 142955913.7927273
33 Washington | 10934730839 | 4479698047 | 5287882 | 14604264780.90909 | 584170591.2363636 | 241984000 | 0.414 | 0.1796001917999704 | 3300000 | 57663738 |  | 342186591.2363636
34 Wayne | 281078651 | 70138975 | 155205 | 338592071 | 13543682.84 | 0 | 0 | 0 | 385000 | 1817542 |  | 13543682.84
35 Weber | 8560214355 | 4724407943 | 17205515 | 12439716275.18182 | 497588651.0072727 | 96125000 | 0.193 | 0.03582140342492668 | 4000000 | 21548031 |  | 401463651.0072727
36 Salt Lake | 18930284004 | 7203158472 | 3709447 | 24826812301.36364 | 993072492.0545454 | 118280722 | 0.119 | 0.1790993356655985 | 7000000 | 44514414 |  | 874791770.0545454
37 Ogden | 4038242742 | 1675420426 | 5119134 | 5413229654.727272 | 216529186.1890909 | 79299000 | 0.366 | 0.03907836837868745 | 3578518 | 10030680 |  | 137230186.1890909
38 Provo | 4955209529 | 2580661447 | 7463781 | 7072766533.727272 | 282910661.3490909 | 48182000 | 0.17 | 0.04865138556786749 | 7044402 | 8750252 |  | 234728661.3490909
39 Logan | 2191721051 | 974208165 | 4174438 | 2992215908 | 119688636.32 | 14565000 | 0.122 | 0.03909521109727532 | 800000 | 1924247 |  | 105123636.32
40 [NAME] | 3115569985 | 1274080389 | 5934862 | 4162855190.363636 | 166514207.6145454 | 19435000 | 0.117 | 0.04042686372159188 | 2000000 | 13908662 |  | 147079207.6145454
42 Canyons | 16888209639 | 9749578181 | 8322805 | 24871946809.36364 | 994877872.3745455 | 203157400 | 0.204 | 0.0853862048462389 | 10000000 | 157918984 |  | 791720472.3745455
TOTAL | 206291124626 | 92147622723 | 188806448 | 281839112129.5454 | 11273564485.18182 | 2541678476 | 0.225 | 0.0851757466377106 | 120779452 | 854894940 |  | 8731886009.181818
*Includes estimated Fee-in-Lieu valuations.
**These valuations include the statutory 45% exemption for Primary Use (from Fair Market Value to Taxable Value).
*** Article XIV, Section 4, Utah Constitution; 53A-18-102, Utah Code