Spreadsheet: 210fff61-6017-4c12-bf15-dc924992f520
Sheet: Sheet1

Capital Outlay Foundation and Enrollment Growth Program-NEW FORMULA | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Capital Outlay Foundation and Enrollment Growth Program-NEW FORMULA.1 | Unnamed: 12 | Unnamed: 13 | Unnamed: 14 | Unnamed: 15 | Unnamed: 16 | Unnamed: 17 | Unnamed: 18 | Unnamed: 19 | Unnamed: 20 | Unnamed: 21 | Unnamed: 22 | Unnamed: 23 | Unnamed: 24 | Unnamed: 25 | Unnamed: 26 | Unnamed: 27 | Unnamed: 28 | Unnamed: 29 | Unnamed: 30 | Unnamed: 31 | Unnamed: 32
FY09-10 |  |  |  |  |  |  |  |  |  |  | FY09-10 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 53A-16-107.1 | No Fee in Lieu
 | Prior Year |  |  |  |  |  | Current Year |  |  |  | Percent of | Foundation Guarantee |  |  |  |  |  |  | Total Foundation Allocation = | 19568800 |  |  |  |  |  |  | 53A-2-118.3 | No redemptions
 | Derived Valuations |  | PROPERTY |  |  |  | Capital Outlay | Local Tax |  |  | Capital Outlay, | Level Per ADM |  |  |  |  |  |  | Total Enrollment Growth Allocation= | 2930900
 | (Prior Year Current | Prior Year | TAX BASE | BASE AMOUNT | BASE AMOUNT | BASE AMOUNT | Debt and | Rate | Prior Year | Property | Debt and Voted | 1329.427578152305 |  |  |  |  |  |  | Total Capital Appropriation= | 22499700 |  | FOR SCHOOL DISTRICTS THAT HAVE DIVIDED
 | Collections Divided by | ADM | PER ADM | 200000 | 100000 | 50000 | Voted Capital | Yield | ADM | Tax Yield | [NAME] to | Foundation | Enrollment | TOTAL |  |  |  |  |  |  |  | ESTIMATE - JUNE 15, 2009 |  |  |  |  |  |  |  | Prior Year | Prior Year
District | Prior Year Tax Rates) | Update w/ FY08 ADM |  | 53A-21-202 (5)(a)(i) | 53A-21-202 (5)(a)(ii) | 53A-21-202 (5)(a)(iii) | Total Levies | BOX ELDER |  | Per | 0.005015 | Guarantee | Growth | FOUNDATION AND |  |  |  |  | Total Foundation Appropriation= | 19568800 | District |  |  |  |  |  |  |  |  | Current Collections | Total Tax | District
 | (FY 2008-09) | (FY 2008-09) |  | <=$387,211 | > $387,211 & <= 2 X $387,211 | > 2 X $387,211 & <= 5 X $387,211 | (FY 2009-10) | 0.005015 | (FY 2008-09) | ADM | Tax Rate | [NAME] | Program | ENROLLMENT GROWTH FUNDING |  |  |  |  | Actual Allocation  to Foundation = | 19568799.99999999 |  | 3 Year Averge | First Class County School Districts' October 1 Enrollment Projected for FY2010 | COUNTY CLASS | TAX REVENUE GENERATED BY IMPOSED TAX RATE OF: | TOTAL DISTRIBUTED @ 25% THREE YEAR AVERAGE GROWTH INCREASE | TOTAL DISTRIBUTED @ 75% BASED ON SCHOOL DISTRICTS' FALL ENROLLMENT TO THE TOTAL | Increase/decrease of 0.0006 from a school district |  | (No Redemptions) | Rates
 |  |  | (Col. 2/Col. 3) |  |  |  |  | (C2x0.005015) |  | (C9/C10) |  | 19568800 | 2930900 | Col. 9 + Col. 10 |  |  |  |  | Unallocated = | 0 |  | Growth Increase |  |  | 0.0006 | 10034293.75 | 30102881.25 | 40137175 | 0 | (FY 2008-09) | (FY 2008-09)
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 |  |  |  |  |  |  |  | 15 | 16 | 17 | 18 | 19 | 20 | 21
1 Alpine | 15895810486.04223 | 60639.35555555556 | 262136.8637646399 | 200000 | 0 | 0 | 0.003581 | 79717489.58750178 | 60639.35555555556 | 1314.616371779669 | 0.7140578265204386 | 641325.3311652716 | 1035093.981541103 | 1676419.312706375 | No Transfer |  |  |  |  |  | 1 Alpine |  |  | 2 |  |  |  |  |  | 112176734.6 | 0.007056999999999999 | 1 Alpine
2 Beaver | 618504734.982332 | 1579.711111111111 | 391530.2808418549 | 0 | 100000 | 0 | 0.002411 | 3101801.245936395 | 1579.711111111111 | 1963.524358421903 | 0.4807577268195413 | 100000 | 4529.401159047005 | 104529.401159047 | 0 |  |  |  |  |  | 2 Beaver |  |  | 4 |  |  |  |  |  | 4025847.32 | 0.006509000000000001 | 2 Beaver
3 Box Elder | 2346745053.521871 | 10961.98333333333 | 214080.3340200181 | 200000 | 0 | 0 | 0.005015 | 11768926.44341218 | 10961.98333333333 | 1073.612875110391 | 1 | 2804236.511167083 | 45671.46168705731 | 2849907.97285414 | No Transfer |  |  |  |  |  | 3 Box Elder |  |  | 3 |  |  |  |  |  | 17757819.82 | 0.007567000000000001 | 3 Box Elder
4 Cache | 3398267529.25443 | 14469.66111111111 | 234854.6730403336 | 200000 | 0 | 0 | 0.002591 | 17042311.65921097 | 14469.66111111111 | 1177.796185297273 | 0.5166500498504486 | 1133558.557142813 | 149847.6883451384 | 1283406.245487951 | No Transfer |  |  |  |  |  | 4 Cache |  |  | 3 |  |  |  |  |  | 20328436.36 | 0.005981999999999999 | 4 Cache
5 Carbon | 2460813731.58175 | 3446.705555555555 | 713961.1121162643 | 0 | 100000 | 0 | 0.00229 | 12340980.86388248 | 3446.705555555555 | 3580.514977263065 | 0.456630109670987 | 100000 | 0 | 100000 | 0 |  |  |  |  |  | 5 Carbon |  |  | 4 |  |  |  |  |  | 13861763.75 | 0.005633 | 5 Carbon
6 Daggett | 250437753.0864198 | 144.0555555555556 | 1738480.353087372 | 0 | 0 | 50000 | 0.001488 | 1255945.331728395 | 144.0555555555556 | 8718.478970733171 | 0.2967098703888335 | 50000 | 0 | 50000 | 0 |  |  |  |  |  | 6 Daggett |  |  | 6 |  |  |  |  |  | 1014272.9 | 0.00405 | 6 Daggett
7 [NAME] | 17090597810.46718 | 64735.93333333333 | 264004.8104731197 | 200000 | 0 | 0 | 0.002671 | 85709348.01949291 | 64735.93333333333 | 1323.984124522696 | 0.5326021934197408 | 200000 | 315674.0974458038 | 515674.0974458038 | 0 |  |  |  |  |  | 7 [NAME] |  |  | 2 |  |  |  |  |  | 115600803.59 | 0.006764 | 7 [NAME]
8 Duchesne | 1646774564.498346 | 4325.988888888889 | 380670.0864923656 | 200000 | 0 | 0 | 0.003403 | 8258574.440959206 | 4325.988888888889 | 1909.060483759214 | 0.6785643070787637 | 200000 | 57120.78128353725 | 257120.7812835372 | 0 |  |  |  |  |  | 8 Duchesne |  |  | 4 |  |  |  |  |  | 11948996.24 | 0.007256 | 8 Duchesne
9 Emery | 1775331094.944973 | 2238.794444444444 | 792985.3048145833 | 0 | 0 | 50000 | 0.000691 | 8903285.441149041 | 2238.794444444444 | 3976.821303645135 | 0.1377866400797607 | 50000 | 0 | 50000 | 0 |  |  |  |  |  | 9 Emery |  |  | 5 |  |  |  |  |  | 9517550 | 0.005360999999999999 | 9 Emery
10 [NAME] | 627783173.6423383 | 900.2777777777778 | 697321.6368751675 | 0 | 100000 | 0 | 0.003536 | 3148332.615816327 | 900.2777777777778 | 3497.068008928965 | 0.7050847457627119 | 100000 | 0 | 100000 | 0 |  |  |  |  |  | 10 [NAME] |  |  | 5 |  |  |  |  |  | 3629842.31 | 0.005782000000000001 | 10 [NAME]
11 Grand | 1132632072.042836 | 1494.4 | 757917.6070950455 | 0 | 100000 | 0 | 0.003609 | 5680149.841294822 | 1494.4 | 3800.956799581653 | 0.7196410767696908 | 100000 | 3271.234170422837 | 103271.2341704228 | 0 |  |  |  |  |  | 11 Grand |  |  | 5 |  |  |  |  |  | 6980411.459999999 | 0.006163000000000001 | 11 Grand
12 Granite | 23334258803.61174 | 67018.37222222221 | 348177.0450383227 | 200000 | 0 | 0 | 0.00203 | 117021307.9001129 | 67018.37222222221 | 1746.107880867188 | 0.4047856430707876 | 200000 | 0 | 200000 | 0 |  |  |  |  |  | 12 Granite | 0 | 68131 | 1 | 12232882 | 0 | 11388350.34756734 | -844531.6524326596 |  | 124044919.8 | 0.005316 | 12 Granite
13 Iron | 4045929702.892887 | 8295.15 | 487746.4184364221 | 0 | 100000 | 0 | 0.002895 | 20290337.46000783 | 8295.15 | 2446.048288458657 | 0.5772681954137587 | 100000 | 0 | 100000 | 0 |  |  |  |  |  | 13 Iron |  |  | 3 |  |  |  |  |  | 20698976.36 | 0.005115999999999999 | 13 Iron
14 Jordan | 15016938976.1088 | 47706.24444444445 | 314779.3156008442 | 200000 | 0 | 0 | 0.003614 | 75309948.96518563 | 47706.24444444445 | 1578.618267738234 | 0.7206380857427717 | 200000 | 388270.3326894184 | 588270.3326894185 | 0 |  |  |  |  |  | 14 Jordan | 1028.666666666667 | 48411 | 1 | 7180295 | 9530880.428593414 | 8092078.916735151 | 10442664.34532857 |  | 92354174.70306912 | 0.006150000000000001 | 14 Jordan
15 [NAME] | 745193512.9451965 | 2207.833333333333 | 337522.5392670928 | 200000 | 0 | 0 | 0.004604 | 3737145.467420161 | 2207.833333333333 | 1692.675534424471 | 0.9180458624127615 | 200000 | 21766.28890319811 | 221766.2889031981 | 0 |  |  |  |  |  | 15 [NAME] |  |  | 5 |  |  |  |  |  | 5670177.439999999 | 0.007608999999999999 | 15 [NAME]
16 [NAME] | 1501106047.098402 | 1184.322222222222 | 1267481.111923896 | 0 | 0 | 50000 | 0.001149 | 7528046.826198488 | 1184.322222222222 | 6356.417776298341 | 0.2291126620139581 | 50000 | 0 | 50000 | 0 |  |  |  |  |  | 16 [NAME] |  |  | 5 |  |  |  |  |  | 5354445.27 | 0.003567 | 16 [NAME]
17 Millard | 1963676429.456541 | 2812.488888888889 | 698198.8221231044 | 0 | 100000 | 0 | 0.002001 | 9847837.293724554 | 2812.488888888889 | 3501.467092947369 | 0.3990029910269193 | 100000 | 0 | 100000 | 0 |  |  |  |  |  | 17 Millard |  |  | 4 |  |  |  |  |  | 11092808.15 | 0.005649 | 17 Millard
18 Morgan | 964493033.1302361 | 2270.961111111111 | 424706.9790897209 | 0 | 100000 | 0 | 0.00302 | 4836932.561148135 | 2270.961111111111 | 2129.905500134951 | 0.6021934197407777 | 100000 | 32083.25820991629 | 132083.2582099163 | 0 |  |  |  |  |  | 18 Morgan |  |  | 5 |  |  |  |  |  | 5065517.41 | 0.005252 | 18 Morgan
19 Nebo | 5953803018.404908 | 27386.16111111111 | 217401.8839022068 | 200000 | 0 | 0 | 0.005013 | 29858322.13730062 | 27386.16111111111 | 1090.270447769567 | 0.9996011964107676 | 6546983.701258084 | 320580.9487014381 | 6867564.649959522 | No Transfer |  |  |  |  |  | 19 Nebo |  |  | 2 |  |  |  |  |  | 48523494.59999999 | 0.00815 | 19 Nebo
20 No. Sanpete | 607868235.0925292 | 2312.466666666667 | 262865.7285550188 | 200000 | 0 | 0 | 0.0024 | 3048459.198989034 | 2312.466666666667 | 1318.27162870342 | 0.4785643070787636 | 200000 | 0 | 200000 | 0 |  |  |  |  |  | 20 No. Sanpete |  |  | 4 |  |  |  |  |  | 3547519.02 | 0.005836 | 20 No. Sanpete
21 No. Summit | 1225132919.318415 | 978.327777777778 | 1252272.44605202 | 0 | 0 | 50000 | 0.002438 | 6144041.590381852 | 978.327777777778 | 6280.146316950881 | 0.4861415752741775 | 50000 | 0 | 50000 | 0 |  |  |  |  |  | 21 No. Summit |  |  | 3 |  |  |  |  |  | 5967622.45 | 0.004871 | 21 No. Summit
22 Park City | 11576137160.46213 | 4425.255555555555 | 2615925.117800082 | 0 | 0 | 0 | 0.001004 | 58054327.85971759 | 4425.255555555555 | 13118.86446576741 | 0.2001994017946161 | 0 | 0 | 0 | 0 |  |  |  |  |  | 22 Park City |  |  | 3 |  |  |  |  |  | 45089054.23999999 | 0.003895 | 22 Park City
23 Piute | 75586216.44063106 | 321.4666666666666 | 235129.2506448498 | 200000 | 0 | 0 | 0.000987 | 379064.8754497648 | 321.4666666666666 | 1179.173191983922 | 0.1968095712861416 | 200000 | 2264.700579523503 | 202264.7005795235 | 0 |  |  |  |  |  | 23 Piute |  |  | 6 |  |  |  |  |  | 273093 | 0.003613 | 23 Piute
[NAME] | 786618105.7134126 | 449.0055555555555 | 1751911.743586621 | 0 | 0 | 50000 | 0.000905 | 3944889.800152765 | 449.0055555555555 | 8785.837394086904 | 0.1804586241276171 | 50000 | 0 | 50000 | 0 |  |  |  |  |  | [NAME] |  |  | 6 |  |  |  |  |  | 2574601.06 | 0.003273000000000001 | [NAME]
25 San Juan | 808859142.1536866 | 2868.95 | 281935.6008831407 | 200000 | 0 | 0 | 0.003837 | 4056428.597900739 | 2868.95 | 1413.907038428951 | 0.7651046859421734 | 200000 | 9310.435715818845 | 209310.4357158188 | 0 |  |  |  |  |  | 25 San Juan |  |  | 4 |  |  |  |  |  | 6241966 | 0.007717 | 25 San Juan
26 Sevier | 1307184180.354267 | 4485.150000000001 | 291447.1490037718 | 200000 | 0 | 0 | 0.002885 | 6555528.66447665 | 4485.150000000001 | 1461.607452253915 | 0.5752741774675971 | 200000 | 18369.23803391285 | 218369.2380339128 | 0 |  |  |  |  |  | 26 Sevier |  |  | 4 |  |  |  |  |  | 8117613.76 | 0.00621 | 26 Sevier
27 So. Sanpete | 538617899.8073218 | 2934.927777777777 | 183519.9843367676 | 200000 | 0 | 0 | 0.004425 | 2701168.767533719 | 2934.927777777777 | 920.3527214488895 | 0.8823529411764706 | 1059357.494231752 | 17740.15453960077 | 1077097.648771352 | 0 |  |  |  |  |  | 27 So. Sanpete |  |  | 4 |  |  |  |  |  | 4472683.04 | 0.008304 | 27 So. Sanpete
28 So. Summit | 1662996903.914591 | 1423.766666666666 | 1168026.294510751 | 0 | 0 | 50000 | 0.001912 | 8339929.473131673 | 1423.766666666666 | 5857.65186697142 | 0.3812562313060817 | 50000 | 0 | 50000 | 0 |  |  |  |  |  | 28 So. Summit |  |  | 3 |  |  |  |  |  | 9813344.73 | 0.005901 | 28 So. Summit
29 Tintic | 28571113.03970493 | 230.5277777777777 | 123937.8322001901 | 200000 | 0 | 0 | 0.00469 | 143284.1318941202 | 230.5277777777777 | 621.5482284839534 | 0.9351944167497507 | 200000 | 0 | 200000 | 0 |  |  |  |  |  | 29 Tintic |  |  | 5 |  |  |  |  |  | 263368.52 | 0.009218 | 29 Tintic
30 Tooele | 2916231753.655927 | 13323.13333333333 | 218884.8284179342 | 200000 | 0 | 0 | 0.004765 | 14624902.24458447 | 13323.13333333333 | 1097.70741451594 | 0.950149551345962 | 2933338.405034992 | 84674.63833440653 | 3018013.043369398 | No Transfer |  |  |  |  |  | 30 Tooele |  |  | 3 |  |  |  |  |  | 24528425.28 | 0.008411 | 30 Tooele
31 Uintah | 4456328196.611306 | 6334.688888888889 | 703480.1984400138 | 0 | 100000 | 0 | 0.003128 | 22348485.9060057 | 6334.688888888889 | 3527.95319517667 | 0.623728813559322 | 100000 | 88323.32260141661 | 188323.3226014166 | 0 |  |  |  |  |  | 31 Uintah |  |  | 4 |  |  |  |  |  | 26564172.38 | 0.005961 | 31 Uintah
32 Wasatch | 4021980887.997209 | 4736.261111111112 | 849189.0108342579 | 0 | 0 | 50000 | 0.002409 | 20170234.153306 | 4736.261111111112 | 4258.682889333804 | 0.480358923230309 | 50000 | 0 | 50000 | 0 |  |  |  |  |  | 32 Wasatch |  |  | 4 |  |  |  |  |  | 23053994.45 | 0.005731999999999999 | 32 Wasatch
33 Washington | 13754500347.70268 | 25456.39444444444 | 540316.1228397936 | 0 | 100000 | 0 | 0.003037 | 68978819.24372895 | 25456.39444444444 | 2709.685356041565 | 0.6055832502492522 | 100000 | 106944.1940330543 | 206944.1940330543 | 0 |  |  |  |  |  | 33 Washington |  |  | 2 |  |  |  |  |  | 77534118.46000001 | 0.005637 | 33 Washington
34 Wayne | 289816780.7825086 | 532.8666666666667 | 543882.3610331076 | 0 | 100000 | 0 | 0.001489 | 1453431.155624281 | 532.8666666666667 | 2727.570040581035 | 0.2969092721834496 | 100000 | 3774.500965872505 | 103774.5009658725 | 0 |  |  |  |  |  | 34 Wayne |  |  | 6 |  |  |  |  |  | 1007403.13 | 0.003476 | 34 Wayne
35 Weber | 8236398169.659214 | 29809.88888888889 | 276297.5132298861 | 200000 | 0 | 0 | 0.00246 | 41305536.82084096 | 29809.88888888889 | 1385.632028847879 | 0.4905284147557328 | 200000 | 155635.2564928096 | 355635.2564928096 | 0 |  |  |  |  |  | 35 Weber |  |  | 2 |  |  |  |  |  | 44954261.20999999 | 0.005458 | 35 Weber
36 Salt Lake | 17611882823.57707 | 23355.35 | 754083.4465583718 | 0 | 100000 | 0 | 0.002093 | 88323592.360239 | 23355.35 | 3781.728484490235 | 0.4173479561316051 | 100000 | 0 | 100000 | 0 |  |  |  |  |  | 36 Salt Lake | 0 | 23850 | 1 | 9673709 | 0 | 3986616.309601813 | -5687092.690398187 |  | 86949865.5 | 0.004937 | 36 Salt Lake
37 Ogden | 3307288655.574936 | 12421.22222222222 | 266261.1292516788 | 200000 | 0 | 0 | 0.003594 | 16586052.60770831 | 12421.22222222222 | 1335.299563197169 | 0.7166500498504486 | 200000 | 11323.50289761751 | 211323.5028976175 | 0 |  |  |  |  |  | 37 Ogden |  |  | 2 |  |  |  |  |  | 24649222.35 | 0.007453 | 37 Ogden
38 Provo | 4822129148.696491 | 13095.51666666667 | 368227.4836067171 | 200000 | 0 | 0 | 0.002362 | 24182977.6807129 | 13095.51666666667 | 1846.660830287687 | 0.4709870388833499 | 200000 | 0 | 200000 | 0 |  |  |  |  |  | 38 Provo |  |  | 2 |  |  |  |  |  | 29964710.53 | 0.006214000000000001 | 38 Provo
39 Logan | 1861721077.491785 | 5924.044444444444 | 314265.2110312412 | 200000 | 0 | 0 | 0.002532 | 9336531.203621304 | 5924.044444444444 | 1576.040033321675 | 0.5048853439680957 | 200000 | 38122.4597553123 | 238122.4597553123 | 0 |  |  |  |  |  | 39 Logan |  |  | 3 |  |  |  |  |  | 13598010.75 | 0.007304 | 39 Logan
40 [NAME] | 3380965106.382979 | 6365.166666666666 | 531166.783752661 | 0 | 100000 | 0 | 0.001699 | 16955540.00851064 | 6365.166666666666 | 2663.801420519595 | 0.3387836490528415 | 100000 | 20508.12191457395 | 120508.1219145739 | 0 |  |  |  |  |  | 40 [NAME] | 54.33333333333334 | 6515 | 1 | 1722050 | 503413.3214065866 | 1089006.509729803 | -129630.1688636101 |  | 16208346.72 | 0.004794 | 40 [NAME]
42 Canyons | 16702711521.45217 | 33063.98333333334 | 505163.3178333173 | 0 | 100000 | 0 | 0.003514 | 83764098.28008266 | 33063.98333333334 | 2533.394038934086 | 0.7006979062811565 | 100000 | 0 | 100000 | 0 |  |  |  |  |  | 42 Canyons | 0 | 33184 | 1 | 9328239 | 0 | 5546829.166365894 | -3781409.833634106 |  | 102721675.8569309 | 0.00615 | 42 Canyons
Unallocated |  |  |  | 4000000 | 1300000 | 350000 |  |  |  |  |  | 0 | 0 | 0 |  |  |  |  |  |  | Unallocated |  |  |  |  |  |  |  |  |  |  | Unallocated
Total/Average | 200748623873.5944 | 518666.7611111111 | 387047.4048569098 |  |  |  | 0.002784804878048781 | 1006754348.726076 | 518666.7611111111 | 1941.042735357403 | 0.5552950903387399 | 19568799.99999999 | 2930900 | 22499699.99999999 |  |  |  |  | 1083 |  | Total/Average | 1083 | 180091 |  | 40137175 | 10034293.75 | 30102881.25 | 0 |  | 1187742064.52 |  | Total/Average
 |  |  |  |  |  |  |  |  | 20 | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 40137175 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | *Based on feasiblity study estimates of enrollment and taxable value distribution -- not independently verified. |  |  |  |  |  |  |  |  |  |  | *Based on feasiblity study estimates of enrollment and taxable value distribution -- not independently verified.
ENROLLMENT GROWTH--Capital Facilities Aid Based on Prior Three Year Average Net Enrollment Growth |  |  |  |  |  |  |  |  |  |  | ENROLLMENT GROWTH--Capital Facilities Aid Based on Prior Three Year Average Net Enrollment Growth |  |  |  |  |  |  |  |  |  |  | 40137175
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -30102881.25
 |  |  |  |  |  |  |  |  |  |  |  | Average |  |  | 2930900
 |  |  |  |  |  |  |  |  |  | Average | Property Tax | Enrollment Growth
 | 2006-10-01 00:00:00 | 2007-10-01 00:00:00 |  | 2008-10-01 00:00:00 |  | 2009-10-01 00:00:00 |  |  |  | Annual | Base Per | if Yield Per ADM | Percent Share |  |  |  |  |  |  |  |  |  |  |  | 2005-10-01 00:00:00 | 2006-10-01 00:00:00 | 2007-10-01 00:00:00
District | Enrollment | Enrollment | Net Change | Enrollment | Net Change | Enrollment | Net Change |  |  | Net Enrollment | Student | is less than | Column 13 |  |  |  |  |  |  |  |  |  |  |  | Enrollment | Enrollment | Enrollment | District
 |  |  |  |  |  | Actual |  |  |  | Increase |  | 2 X the Average of: | is toTotal
 |  |  |  |  |  |  |  |  |  |  | (FY 2008-09) | 1941.042735357403 |  | 2930900
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |  |  | 11 | 12 | 13 | 14 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1
1 Alpine | 56124 | 58665 | 2541 | 61223 | 2558 | 64351 | 3128 |  |  | 2742.333333333333 | 1314.616371779669 | 2742.333333333333 | 0.3531659154324963 | 1035093.981541103 |  |  |  |  |  |  |  |  |  |  | 54773 | 56124 | 58665 | 1 Alpine
2 Beaver | 1564 | 1562 | -2 | 1577 | 15 | 1600 | 23 |  |  | 12 | 1963.524358421903 | 12 | 0.00154539600772698 | 4529.401159047005 |  |  |  |  |  |  |  |  |  |  | 1536 | 1564 | 1562 | 2 Beaver
3 Box Elder | 10689 | 10931 | 242 | 11132 | 201 | 11052 | -80 |  |  | 121 | 1073.612875110391 | 121 | 0.01558274307791372 | 45671.46168705731 |  |  |  |  |  |  |  |  |  |  | 10625 | 10689 | 10931 | 3 Box Elder
4 Cache | 13726 | 14194 | 468 | 14579 | 385 | 14917 | 338 |  |  | 397 | 1177.796185297273 | 397 | 0.05112685125563426 | 149847.6883451384 |  |  |  |  |  |  |  |  |  |  | 13428 | 13726 | 14194 | 4 Cache
5 Carbon | 3495 | 3562 | 67 | 3502 | -60 | 3462 | -40 |  |  | 0 | 3580.514977263065 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 3389 | 3495 | 3562 | 5 Carbon
6 Daggett | 150 | 134 | -16 | 142 | 8 | 147 | 5 |  |  | 0 | 8718.478970733171 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 156 | 150 | 134 | 6 Daggett
7 [NAME] | 62943 | 64551 | 1608 | 65014 | 463 | 65452 | 438 |  |  | 836.3333333333334 | 1323.984124522696 | 836.3333333333334 | 0.1077055162051943 | 315674.0974458038 |  |  |  |  |  |  |  |  |  |  | 62456 | 62943 | 64551 | 7 [NAME]
8 Duchesne | 3982 | 4224 | 242 | 4355 | 131 | 4436 | 81 |  |  | 151.3333333333333 | 1909.060483759214 | 151.3333333333333 | 0.01948916076411247 | 57120.78128353725 |  |  |  |  |  |  |  |  |  |  | 3993 | 3982 | 4224 | 8 Duchesne
9 Emery | 2320 | 2262 | -58 | 2256 | -6 | 2316 | 60 |  |  | 0 | 3976.821303645135 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 2335 | 2320 | 2262 | 9 Emery
10 [NAME] | 938 | 933 | -5 | 911 | -22 | 931 | 20 |  |  | 0 | 3497.068008928965 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 940 | 938 | 933 | 10 [NAME]
11 Grand | 1500 | 1486 | -14 | 1498 | 12 | 1526 | 28 |  |  | 8.666666666666666 | 3800.956799581653 | 8.666666666666666 | 0.00111611933891393 | 3271.234170422837 |  |  |  |  |  |  |  |  |  |  | 1470 | 1500 | 1486 | 11 Grand
12 Granite | 68887 | 67948 | -939 | 68403 | 455 | 68131 | -272 |  |  | 0 | 1746.107880867188 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 69048 | 68887 | 67948 | 12 Granite
13 Iron | 8533 | 8643 | 110 | 8344 | -299 | 8365 | 21 |  |  | 0 | 2446.048288458657 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 8230 | 8533 | 8643 | 13 Iron
14 Jordan | 45325 | 47537 | 2212 | 47857 | 320 | 48411 | 554 |  |  | 1028.666666666667 | 1578.618267738234 | 1028.666666666667 | 0.1324747799957073 | 388270.3326894184 |  |  |  |  |  |  |  |  |  |  | 77369 | 78773 | 80187 | 14 Jordan
15 [NAME] | 2071 | 2147 | 76 | 2203 | 56 | 2244 | 41 |  |  | 57.66666666666666 | 1692.675534424471 | 57.66666666666666 | 0.007426486370465765 | 21766.28890319811 |  |  |  |  |  |  |  |  |  |  | 1992 | 2071 | 2147 | 15 [NAME]
16 [NAME] | 1188 | 1178 | -10 | 1202 | 24 | 1194 | -8 |  |  | 2 | 6356.417776298341 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 1194 | 1188 | 1178 | 16 [NAME]
17 Millard | 2897 | 2852 | -45 | 2829 | -23 | 2820 | -9 |  |  | 0 | 3501.467092947369 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 2952 | 2897 | 2852 | 17 Millard
18 Morgan | 2083 | 2183 | 100 | 2276 | 93 | 2338 | 62 |  |  | 85 | 2129.905500134951 | 85 | 0.01094655505473278 | 32083.25820991629 |  |  |  |  |  |  |  |  |  |  | 2029 | 2083 | 2183 | 18 Morgan
19 Nebo | 25734 | 26588 | 854 | 27592 | 1004 | 28282 | 690 |  |  | 849.3333333333334 | 1090.270447769567 | 849.3333333333334 | 0.1093796952135652 | 320580.9487014381 |  |  |  |  |  |  |  |  |  |  | 24742 | 25734 | 26588 | 19 Nebo
20 No. Sanpete | 2334 | 2340 | 6 | 2329 | -11 | 2319 | -10 |  |  | 0 | 1318.27162870342 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 2321 | 2334 | 2340 | 20 No. Sanpete
21 No. Summit | 981 | 1000 | 19 | 988 | -12 | 1003 | 15 |  |  | 7.333333333333333 | 6280.146316950881 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 982 | 981 | 1000 | 21 No. Summit
22 Park City | 4336 | 4443 | 107 | 4477 | 34 | 4563 | 86 |  |  | 75.66666666666667 | 13118.86446576741 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 4367 | 4336 | 4443 | 22 Park City
23 Piute | 310 | 300 | -10 | 319 | 19 | 328 | 9 |  |  | 6 | 1179.173191983922 | 6 | 0.00077269800386349 | 2264.700579523503 |  |  |  |  |  |  |  |  |  |  | 302 | 310 | 300 | 23 Piute
[NAME] | 436 | 431 | -5 | 450 | 19 | 457 | 7 |  |  | 7 | 8785.837394086904 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 416 | 436 | 431 | [NAME]
25 San Juan | 2879 | 2844 | -35 | 2889 | 45 | 2953 | 64 |  |  | 24.66666666666667 | 1413.907038428951 | 24.66666666666667 | 0.00317664734921657 | 9310.435715818845 |  |  |  |  |  |  |  |  |  |  | 2908 | 2879 | 2844 | 25 San Juan
26 Sevier | 4382 | 4475 | 93 | 4511 | 36 | 4528 | 17 |  |  | 48.66666666666666 | 1461.607452253915 | 48.66666666666666 | 0.00626743936467053 | 18369.23803391285 |  |  |  |  |  |  |  |  |  |  | 4288 | 4382 | 4475 | 26 Sevier
27 So. Sanpete | 2884 | 2911 | 27 | 2955 | 44 | 3025 | 70 |  |  | 47 | 920.3527214488895 | 47 | 0.006052801030264005 | 17740.15453960077 |  |  |  |  |  |  |  |  |  |  | 2764 | 2884 | 2911 | 27 So. Sanpete
28 So. Summit | 1362 | 1374 | 12 | 1427 | 53 | 1424 | -3 |  |  | 20.66666666666667 | 5857.65186697142 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 1344 | 1362 | 1374 | 28 So. Summit
29 Tintic | 260 | 238 | -22 | 232 | -6 | 233 | 1 |  |  | 0 | 621.5482284839534 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 274 | 260 | 238 | 29 Tintic
30 Tooele | 12507 | 12988 | 481 | 13406 | 418 | 13180 | -226 |  |  | 224.3333333333333 | 1097.70741451594 | 224.3333333333333 | 0.02889031981111827 | 84674.63833440653 |  |  |  |  |  |  |  |  |  |  | 11793 | 12507 | 12988 | 30 Tooele
31 Uintah | 5787 | 5952 | 165 | 6408 | 456 | 6489 | 81 |  |  | 234 | 3527.95319517667 | 234 | 0.03013522215067611 | 88323.32260141661 |  |  |  |  |  |  |  |  |  |  | 5539 | 5787 | 5952 | 31 Uintah
32 Wasatch | 4398 | 4588 | 190 | 4745 | 157 | 4959 | 214 |  |  | 187 | 4258.682889333804 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 4303 | 4398 | 4588 | 32 Wasatch
33 Washington | 24352 | 25295 | 943 | 25775 | 480 | 25202 | -573 |  |  | 283.3333333333333 | 2709.685356041565 | 283.3333333333333 | 0.03648851684910925 | 106944.1940330543 |  |  |  |  |  |  |  |  |  |  | 23189 | 24352 | 25295 | 33 Washington
34 Wayne | 531 | 548 | 17 | 531 | -17 | 561 | 30 |  |  | 10 | 2727.570040581035 | 10 | 0.00128783000643915 | 3774.500965872505 |  |  |  |  |  |  |  |  |  |  | 514 | 531 | 548 | 34 Wayne
35 Weber | 29180 | 30097 | 917 | 29879 | -218 | 30417 | 538 |  |  | 412.3333333333333 | 1385.632028847879 | 412.3333333333333 | 0.05310152393217429 | 155635.2564928096 |  |  |  |  |  |  |  |  |  |  | 28774 | 29180 | 30097 | 35 Weber
36 Salt Lake | 23922 | 23536 | -386 | 23678 | 142 | 23850 | 172 |  |  | 0 | 3781.728484490235 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 23728 | 23922 | 23536 | 36 Salt Lake
37 Ogden | 12488 | 12603 | 115 | 12884 | 281 | 12578 | -306 |  |  | 30 | 1335.299563197169 | 30 | 0.00386349001931745 | 11323.50289761751 |  |  |  |  |  |  |  |  |  |  | 12542 | 12488 | 12603 | 37 Ogden
38 Provo | 13351 | 13083 | -268 | 13288 | 205 | 13241 | -47 |  |  | 0 | 1846.660830287687 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 13273 | 13351 | 13083 | 38 Provo
39 Logan | 5820 | 5755 | -65 | 5960 | 205 | 6123 | 163 |  |  | 101 | 1576.040033321675 | 101 | 0.01300708306503542 | 38122.4597553123 |  |  |  |  |  |  |  |  |  |  | 5737 | 5820 | 5755 | 39 Logan
40 [NAME] | 6352 | 6426 | 74 | 6458 | 32 | 6515 | 57 |  |  | 54.33333333333334 | 2663.801420519595 | 54.33333333333334 | 0.006997209701652716 | 20508.12191457395 |  |  |  |  |  |  |  |  |  |  | 6469 | 6352 | 6426 | 40 [NAME]
42 Canyons | 33448 | 32650 | -798 | 33160 | 510 | 33184 | 24 |  |  | 0 | 2533.394038934086 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  | 6469 | 6352 | 6426 | 40 [NAME]
Unallocated |  | 515457 | 9008 | 523644 | 8187 | 529107 | 5463 |  |  | 8064.666666666667 |  | 7765 |  | 0 |  |  |  |  |  |  |  |  |  |  | 504953 | 512801 | 521883 | Unallocated
Total/Average | 506449 |  |  |  |  |  |  |  |  | 8064.666666666667 | 3006.816118244119 |  | 0.9999999999999999 | 2930900 |  |  |  |  |  |  |  |  |  |  |  |  |  | Total/Average
53A-21-103 and 103.5 and Administrative rule R277-451 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 53A-21-103 and 103.5 and Administrative rule R277-451
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | NOTES:  The calculation of these funds based on the legislation is
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | using data from the FY07-08 calculation of the funds using the existing
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | formula.
 |  |  |  |  |  |  |  |  | 10
 |  |  |  |  |  |  |  |  | 0