Spreadsheet: 064e1e71-2bb3-4933-ae0a-510d9730d7fb
Sheet: Sheet1

ESTIMATED ASSESSED VALUATIONS AND TAX RATE PROCEEDS - 2011-12 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | 2011-06-29 17:22:54.800000 | Unnamed: 11 | Unnamed: 12 | Unnamed: 13
 | TAX COMMISSION | Estimated | Estimated | Estimated** |  | Local Tax |  |  | FY12
 | SUM OF | Redevelopment | Adjusted | Basic | Collection | Rate Yield | Estimated | Adjusted | Legislative
District | VALUATIONS | Adjustments | Assessed | [NAME] | Rate |  | Recapture | Tax Rate | Estimates
 | June 20, 2011 | 2011-06-29 17:22:54.800000 | Valuations | Tax Rate | (5 Yr Avg) |  | Amount | Yield | Dollar Entitlement
 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | J:/MSP10 |  |  |  | Assessed Valuations
 |  |  | (C1+C2) |  | From V:\123\TAX\TAXRATE.WK1;AD10..AD49 | (C3xC4xC5) | (Leg Est) | (C6-C7) | November 9, 2010 | with or withour foreign exchange |  |  | X Collection Rate
01 ALPINE | 15340895168 | -1578690761 | 13762204407 | 0.001591 | 1 | 21895667 | 0 | 21895667 | 236827190 |  |  |  | 13762204407
02 BEAVER | 1072946066 |  | 1072946066 | 0.001591 | 1 | 1707057 | 0 | 1707057 | 6812759 |  |  |  | 1072946066
03 BOX ELDER | 3857115226 | -452604213 | 3404511013 | 0.001591 | 0.9646 | 5224830 | 0 | 5224830 | 41389383 |  |  |  | 3283991323
04 CACHE | 3494004889 | -21762414 | 3472242475 | 0.001591 | 1 | 5524338 | 0 | 5524338 | 57162056 |  |  |  | 3472242475
05 CARBON | 1987032272 | -10106851 | 1976925421 | 0.001591 | 1 | 3145288 | 0 | 3145288 | 14098445 |  |  |  | 1976925421
06 DAGGETT | 262484973 | 0 | 262484973 | 0.001591 | 1 | 417614 | 0 | 417614 | 1644910 |  |  |  | 262484973
07 DAVIS | 15388304211 | -435809941 | 14952494270 | 0.001591 | 0.9847 | 23425440 | 0 | 23425440 | 235366138 |  |  |  | 14723721108
08 DUCHESNE | 1901203568 | 0 | 1901203568 | 0.001591 | 1 | 3024815 | 0 | 3024815 | 18248647 |  |  |  | 1901203568
09 EMERY | 1918405179 | 0 | 1918405179 | 0.001591 | 1 | 3052183 | 0 | 3052183 | 10551966 |  |  |  | 1918405179
10 GARFIELD | 598848304 | 0 | 598848304 | 0.001591 | 1 | 952768 | 0 | 952768 | 5896058 |  |  |  | 598848304
11 GRAND | 1287450827 | 0 | 1287450827 | 0.001591 | 1 | 2048334 | 0 | 2048334 | 6263361 |  |  |  | 1287450827
12 GRANITE | 21395709117 | -999084042 | 20396625075 | 0.001591 | 0.9775 | 31720882 | 0 | 31720882 | 241393713 |  |  |  | 19937701011
13 IRON | 3040250940 | -7954117 | 3032296823 | 0.001591 | 1 | 4824384 | 0 | 4824384 | 32727066 |  |  |  | 3032296823
14 JORDAN | 15147129056 | -860459321 | 14286669735 | 0.001591 | 0.9978 | 22680085 | 0 | 22680085 | 175901863 |  |  |  | 14255239062
15 [NAME] | 724350256 | 0 | 724350256 | 0.001591 | 1 | 1152441 | 0 | 1152441 | 8505612 |  |  |  | 724350256
16 KANE | 1193485337 | 0 | 1193485337 | 0.001591 | 1 | 1898835 | 0 | 1898835 | 6784911 |  |  |  | 1193485337
17 MILLARD | 2071915004 | -33391578 | 2038523426 | 0.001591 | 1 | 3243291 | 0 | 3243291 | 12048747 |  |  |  | 2038523426
18 MORGAN | 840223204 | -4135764 | 836087440 | 0.001591 | 1 | 1330215 | 0 | 1330215 | 8988154 |  |  |  | 836087440
19 NEBO | 5675518316 | -108723444 | 5566794872 | 0.001591 | 1 | 8856771 | 0 | 8856771 | 108490982 |  |  |  | 5566794872
20 N SANPETE | 628534847 | -2111879 | 626422968 | 0.001591 | 1 | 996639 | 0 | 996639 | 9562888 |  |  |  | 626422968
21 N SUMMIT | 904980549 | 0 | 904980549 | 0.001591 | 0.9866 | 1420530 | 0 | 1420530 | 4772316 |  |  |  | 892853810
22 PARK CITY | 11379799752 | -441134507 | 10938665245 | 0.001591 | 1 | 17403416 | 1034483 | 16368933 | 16368933 |  |  |  | 10938665245
23 PIUTE | 98767698 | 0 | 98767698 | 0.001591 | 1 | 157139 | 0 | 157139 | 2293215 |  |  |  | 98767698
24 RICH | 835593958 | -14868008 | 820725950 | 0.001591 | 1 | 1305775 | 0 | 1305775 | 3154957 |  |  |  | 820725950
25 SAN JUAN | 929429993 | 0 | 929429993 | 0.001591 | 1 | 1478723 | 0 | 1478723 | 13535003 |  |  |  | 929429993
26 SEVIER | 1299297953 | 0 | 1299297953 | 0.001591 | 1 | 2067183 | 0 | 2067183 | 18772115 |  |  |  | 1299297953
27 S SANPETE | 522067142 | 0 | 522067142 | 0.001591 | 1 | 830609 | 0 | 830609 | 12794779 |  |  |  | 522067142
28 S SUMMIT | 1395850907 | 0 | 1395850907 | 0.001591 | 0.9985 | 2217468 | 0 | 2217468 | 5845898 |  |  |  | 1393757131
29 TINTIC | 39848854 | 0 | 39848854 | 0.001591 | 1 | 63400 | 0 | 63400 | 2065092 |  |  |  | 39848854
30 TOOELE | 3599217807 | -608000629 | 2991217178 | 0.001591 | 1 | 4759027 | 0 | 4759027 | 50353946 |  |  |  | 2991217178
31 UINTAH | 4690200842 | -12461974 | 4677738868 | 0.001591 | 1 | 7442283 | 0 | 7442283 | 25258729 |  |  |  | 4677738868
32 WASATCH | 4317047253 | -3111742 | 4313935511 | 0.001591 | 0.9651 | 6623936 | 0 | 6623936 | 18958595 |  |  |  | 4163379162
33 WASHINGTON | 10011654757 | -380404011 | 9631250746 | 0.001591 | 0.992 | 15200733 | 0 | 15200733 | 94546382 |  |  |  | 9554200740
34 WAYNE | 271611842 | 0 | 271611842 | 0.001591 | 1 | 432134 | 0 | 432134 | 3415586 |  |  |  | 271611842
35 WEBER | 7867029010 | -362684475 | 7504344535 | 0.001591 | 1 | 11939412 | 0 | 11939412 | 113643950 |  |  |  | 7504344535
36 SALT LAKE | 18328005306 | -2475741649 | 15852263657 | 0.001591 | 0.9954 | 25104935 | 0 | 25104935 | 87487222 |  |  |  | 15779343244
37 OGDEN | 3777781211 | -461591306 | 3316189905 | 0.001591 | 0.9766 | 5152598 | 0 | 5152598 | 44933193 |  |  |  | 3238591061
38 PROVO | 4401361231 | -387671904 | 4013689327 | 0.001591 | 1 | 6385780 | 0 | 6385780 | 49270996 |  |  |  | 4013689327
39 LOGAN | 2076873059 | -329165933 | 1747707126 | 0.001591 | 1 | 2780602 | 0 | 2780602 | 22103954 |  |  |  | 1747707126
40 MURRAY | 2917728968 | -158563168 | 2759165800 | 0.001591 | 1 | 4389833 | 0 | 4389833 | 23353202 |  |  |  | 2759165800
42 CANYONS | 15466030172 | -1568869397 | 13897160775 | 0.001591 | 1 | 22110383 | 0 | 22110383 | 119566806 |  |  |  | 13897160775
Institution/Charter |  |  |  |  |  |  |  |  | 155537257 |  |  |  | 180004888280
Unallocated |  |  |  |  |  |  |  |  | 0
Total Revenue Short (Over) |  |  |  |  |  |  | 410237 | -1131580
TOTAL | 192955985024 | -11719103028 | 181236881996 |  | 1 | 286387776 | 1444720 | 284221713 | 2126696975
Notes:
*Includes estimated Fees-in-Lieu revenue |  |  | 18645093 |  |  | 54798526
**Tax rate is estimated based on adding actual Tax Year 2010 new growth dollars to the legislatively fixed FY 2010-11 total dollars to be generated statewide:
($273,950,764 + $10,270,949=$284,221,713).
 |  |  |  | 0.001591 |  | Tax Rate Yield
 |  |  |  |  |  | Balance No:-------> |  | 284221713
 | 5163259 |  |  |  |  | Less Sum I8..[NAME]----> |  | 285353293
 |  |  |  |  |  |  |  | -
 |  |  |  |  |  | This number goes in I51------> |  | -1131580
 |  |  |  |  |  | Recapture
 |  |  |  |  |  | Balance No:-------> |  | 1444720
 |  |  |  |  |  | Less [NAME]H50----> |  | 1034483
 |  |  |  |  |  |  |  | -
 |  |  |  |  |  | This number goes in H51----> |  | 410237
 |  |  |  |  |  | Total Short (Over)------------> |  | -2166063