Spreadsheet: 001073c9-9654-4e84-bee5-b6492231aca5
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 | Unnamed: 33 | Unnamed: 34 | Unnamed: 35 | Unnamed: 36 | Unnamed: 37 | Unnamed: 38 | Unnamed: 39 | Unnamed: 40 | Unnamed: 41 | Unnamed: 42 | Unnamed: 43
FY10-11 |  |  |  |  |  |  |  |  |  |  | FY10-11
 | Prior Year |  |  |  |  |  | Prior Year |  |  |  | Percent of | Foundation Guarantee |  |  |  |  |  |  | Total Foundation Allocation = | 12610900
 | Derived Valuations |  | PROPERTY |  |  |  | Capital Outlay | Local Tax |  |  | Capital Outlay, | Level Per ADM |  |  |  |  |  |  | Total Enrollment Growth Allocation= | 1888800
 | (Prior Year Current | Prior Year | TAX BASE | BASE AMOUNT | BASE AMOUNT | BASE AMOUNT | Debt and | Rate | Prior Year | Property | Debt and Voted | 1027.307993191257 |  |  |  |  |  |  | Total Capital Appropriation= | 14499700 |  | 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 |  |  |  |  |  |  |  |  |  |  | Prior Year | Prior Year
District | Prior Year Tax Rates) |  |  | 53A-21-202 (5)(a)(i) | 53A-21-202 (5)(a)(ii) | 53A-21-202 (5)(a)(iii) | Total Levies |  |  | Per | 0.003888304878048781 | Guarantee | Growth | FOUNDATION AND |  |  |  |  | Total Foundation Appropriation= | 12610900 | District |  |  |  |  |  |  |  |  | Current Collections | Total Tax | District |  |  |  |  |  |  |  |  |  | Current Collections | Total Tax
 | (FY 2008-09) | (FY 2008-09) |  | <=$387,211 (D53) | > $387,211 & <= 2 X $387,211 | > 2 X $387,211 & <= 5 X $387,211 | (FY 2008-09) | 0.003888304878048781 | (FY 2008-09) | ADM | Tax Rate |  | Program | ENROLLMENT GROWTH FUNDING | FY 2009-2010 CURRENT DISTRIBUTION |  |  |  | Actual Allocation  to Foundation = | 12610900.00000001 |  | 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 |  |  |  |  |  |  |  |  |  |  | (No Redemptions) | Rates
 |  |  | (Col. 2/Col. 3) |  |  |  |  | (B11xI8) |  |  |  | 12610900 | 1888800 | Col. 9 + Col. 10 |  |  |  |  | Unallocated = | -1.490116119384766e-08 |  | Growth Increase |  |  | 0.0006 | 11407013.58466991 | 34221040.75400973 | 45628054.33867964 | 0 | (FY 2008-09) | (FY 2008-09) |  |  |  |  |  |  |  |  |  |  | (FY 2006-07) | (FY 2006-07)
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 |  | Diff |  |  |  |  |  | 15 | 16 | 17 | 18 | 19 | 20 | 21
1 Alpine | 15895810486.04223 | 60639.35555555556 | 262136.8637646399 | 0 | 0 | 0 | 0.003275 | 61807757.45341696 | 60639.35555555556 | 1019.268046092458 | 0.8422693442813188 | 410637.6468296146 | 667059.781068899 | 1077697.427898514 | 1676419.312706375 | -598721.8848078614 | 1037.040290174293 | 17.77224408183508 |  |  | 1 Alpine |  |  | 2 |  |  |  |  |  | 112176734.6 | 0.007056999999999999 | 1 Alpine |  |  |  |  |  |  |  |  |  | 81934607 | 0.006883
2 Beaver | 618504734.982332 | 1579.711111111111 | 391530.2808418549 | 0 | 0 | 0 | 0.003128 | 2404934.97812807 | 1579.711111111111 | 1522.389100901194 | 0.8044636668433482 | 0 | 2918.94397939472 | 2918.94397939472 | 104529.401159047 | -101610.4571796523 | 1524.236871647923 | 1.847770746729566 |  |  | 2 Beaver |  |  | 4 |  |  |  |  |  | 4025847.32 | 0.006509000000000001 | 2 Beaver |  |  |  |  |  |  |  |  |  | 4046207 | 0.007982
3 Box Elder | 2346745053.521871 | 10961.98333333333 | 214080.3340200181 | 0 | 0 | 0 | 0.004602 | 9124860.239145938 | 10961.98333333333 | 832.4096070643486 | 1 | 2136472.860416735 | 29432.68512556342 | 2165905.545542298 | 2849907.97285414 | -684002.4273118419 | 1029.992971286057 | 197.5833642217085 |  |  | 3 Box Elder |  |  | 3 |  |  |  |  |  | 17757819.82 | 0.007567000000000001 | 3 Box Elder |  |  |  |  |  |  |  |  |  | 14275091 | 0.006227
4 Cache | 3398267529.25443 | 14469.66111111111 | 234854.6730403336 | 0 | 0 | 0 | 0.002403 | 13213500.21091478 | 14469.66111111111 | 913.1865708152808 | 0.6180070944451936 | 1020514.068955719 | 96568.39665164199 | 1117082.465607361 | 1283406.245487951 | -166323.7798805903 | 990.3882728475119 | 77.20170203223108 |  |  | 4 Cache |  |  | 3 |  |  |  |  |  | 20328436.36 | 0.005981999999999999 | 4 Cache |  |  |  |  |  |  |  |  |  | 15094813 | 0.006484
5 Carbon | 2460813731.58175 | 3446.705555555555 | 713961.1121162643 | 0 | 0 | 0 | 0.002038 | 9568394.036478743 | 3446.705555555555 | 2776.098474978803 | 0.5241358545481917 | 0 | 0 | 0 | 100000 | -100000 | 2776.098474978803 | 0 |  |  | 5 Carbon |  |  | 4 |  |  |  |  |  | 13861763.75 | 0.005633 | 5 Carbon |  |  |  |  |  |  |  |  |  | 13044336 | 0.00605
6 Daggett | 250437753.0864198 | 144.0555555555556 | 1738480.353087372 | 0 | 0 | 50000 | 0.001482 | 973778.3369735021 | 144.0555555555556 | 6759.741637301595 | 0.3811429521297449 | 50000 | 0 | 50000 | 50000 | 0 | 7106.829951995001 | 347.0883146934057 |  |  | 6 Daggett |  |  | 6 |  |  |  |  |  | 1014272.9 | 0.00405 | 6 Daggett |  |  |  |  |  |  |  |  |  | 887620 | 0.004091
7 [NAME] | 17090597810.46718 | 64735.93333333333 | 264004.8104731197 | 0 | 0 | 0 | 0.002636 | 66453454.83520935 | 64735.93333333333 | 1026.531192390975 | 0.6779303790917729 | 34091.03400679911 | 203434.1790083709 | 237525.21301517 | 515674.0974458038 | -278148.8844306338 | 1030.200332554478 | 3.669140163502789 |  |  | 7 [NAME] |  |  | 2 |  |  |  |  |  | 115600803.59 | 0.006764 | 7 [NAME] |  |  |  |  |  |  |  |  |  | 93979979 | 0.007305
8 Duchesne | 1646774564.498346 | 4325.988888888889 | 380670.0864923656 | 0 | 0 | 0 | 0.003657 | 6403161.572185576 | 4325.988888888889 | 1480.161354235517 | 0.9405126693242085 | 0 | 36811.12685125564 | 36811.12685125564 | 257120.7812835372 | -220309.6544322816 | 1488.670651831219 | 8.509297595702037 |  |  | 8 Duchesne |  |  | 4 |  |  |  |  |  | 11948996.24 | 0.007256 | 8 Duchesne |  |  |  |  |  |  |  |  |  | 9476757 | 0.007903
9 Emery | 1775331094.944973 | 2238.794444444444 | 792985.3048145833 | 0 | 0 | 0 | 0.000968 | 6903028.556626223 | 2238.794444444444 | 3083.368628931544 | 0.2489516718364325 | 0 | 0 | 0 | 50000 | -50000 | 3083.368628931544 | 0 |  |  | 9 Emery |  |  | 5 |  |  |  |  |  | 9517550 | 0.005360999999999999 | 9 Emery |  |  |  |  |  |  |  |  |  | 9073129 | 0.005749
10 [NAME] | 627783173.6423383 | 900.2777777777778 | 697321.6368751675 | 0 | 100000 | 0 | 0.003386 | 2441012.376430449 | 900.2777777777778 | 2711.399122230674 | 0.8708164884691743 | 100000 | 0 | 100000 | 100000 | 0 | 2822.475950370137 | 111.076828139463 |  |  | 10 [NAME] |  |  | 5 |  |  |  |  |  | 3629842.31 | 0.005782000000000001 | 10 [NAME] |  |  |  |  |  |  |  |  |  | 3227059 | 0.007494
11 Grand | 1132632072.042836 | 1494.4 | 757917.6070950455 | 0 | 0 | 0 | 0.00375 | 4404018.810758657 | 1494.4 | 2947.014728826724 | 0.9644305468870062 | 0 | 2108.126207340631 | 2108.126207340631 | 103271.2341704228 | -101163.1079630822 | 2948.425412851979 | 1.410684025254795 |  |  | 11 Grand |  |  | 5 |  |  |  |  |  | 6980411.459999999 | 0.006163000000000001 | 11 Grand |  |  |  |  |  |  |  |  |  | 4221409 | 0.005154
12 Granite | 23334258803.61174 | 67018.37222222221 | 348177.0450383227 | 0 | 0 | 0 | 0.001811 | 90730712.33173622 | 67018.37222222221 | 1353.81850264712 | 0.4657556587766316 | 0 | 0 | 0 | 200000 | -200000 | 1353.81850264712 | 0 |  |  | 12 Granite | 0 | 68131 | 1 | 14000555.28216704 | 0 | 12946308.96386514 | -1054246.318301899 |  | 124044919.8 | 0.005316 | 12 Granite |  |  |  |  |  |  |  |  |  | 117464752 | 0.005827
13 Iron | 4130815901.094606 | 8295.15 | 497979.6508917387 | 0 | 0 | 0 | 0.002704 | 16061871.61854763 | 8295.15 | 1936.296705731377 | 0.695418719675324 | 0 | 0 | 0 | 100000 | -100000 | 1936.296705731377 | 0 |  |  | 13 Iron |  |  | 3 |  |  |  |  |  | 21133254.15 | 0.005115999999999999 | 13 Iron |  |  |  |  |  |  |  |  |  | 20592649 | 0.006115
14 Jordan | 15016938976.1088 | 47706.24444444445 | 314779.3156008442 | 0 | 0 | 0 | 0.00312 | 58390437.0741647 | 47706.24444444445 | 1223.957948359619 | 0.8024062150099892 | 0 | 250218.3644558919 | 250218.3644558919 | 588270.3326894185 | -338051.9682335266 | 1229.202929752931 | 5.244981393311718 |  |  | 14 Jordan | 1028.666666666667 | 48411 | 1 | 9010163.385665277 | 10834731.89359537 | 9199098.255561717 | 11023666.76349181 |  | 92354174.70306912 | 0.006150000000000001 | 14 Jordan |  |  |  |  |  |  |  |  |  | 175710454 | 0.007347
15 [NAME] | 745193512.9451965 | 2207.833333333333 | 337522.5392670928 | 0 | 0 | 0 | 0.00468 | 2897539.571475115 | 2207.833333333333 | 1312.390535883648 | 1 | 0 | 14027.14745653574 | 14027.14745653574 | 221766.2889031981 | -207739.1414466624 | 1318.743890208342 | 6.353354324693555 |  |  | 15 [NAME] |  |  | 5 |  |  |  |  |  | 5670177.439999999 | 0.007608999999999999 | 15 [NAME] |  |  |  |  |  |  |  |  |  | 4915054 | 0.007547
16 [NAME] | 1501106047.098402 | 1184.322222222222 | 1267481.111923896 | 0 | 0 | 0 | 0.001177 | 5836757.965401241 | 1184.322222222222 | 4928.352990328379 | 0.3027026009829351 | 0 | 0 | 0 | 50000 | -50000 | 4928.352990328379 | 0 |  |  | 16 [NAME] |  |  | 5 |  |  |  |  |  | 5354445.27 | 0.003567 | 16 [NAME] |  |  |  |  |  |  |  |  |  | 4584640 | 0.003869
17 Millard | 1963676429.456541 | 2812.488888888889 | 698198.8221231044 | 0 | 0 | 0 | 0.002158 | 7635372.639565281 | 2812.488888888889 | 2714.80988590918 | 0.554997632048576 | 0 | 0 | 0 | 100000 | -100000 | 2714.80988590918 | 0 |  |  | 17 Millard |  |  | 4 |  |  |  |  |  | 11092808.15 | 0.005649 | 17 Millard |  |  |  |  |  |  |  |  |  | 11079231 | 0.005956
18 Morgan | 964493033.1302361 | 2270.961111111111 | 424706.9790897209 | 0 | 0 | 0 | 0.002874 | 3750242.965564362 | 2270.961111111111 | 1651.390218535924 | 0.7391395711342016 | 0 | 20675.85318737927 | 20675.85318737927 | 132083.2582099163 | -111407.405022537 | 1660.494669108071 | 9.104450572147016 |  |  | 18 Morgan |  |  | 5 |  |  |  |  |  | 5065517.41 | 0.005252 | 18 Morgan |  |  |  |  |  |  |  |  |  | 3534266 | 0.005257
19 Nebo | 5953803018.404908 | 27386.16111111111 | 217401.8839022068 | 0 | 0 | 0 | 0.004684 | 23150201.31940536 | 27386.16111111111 | 845.3248056739453 | 1 | 4983820.892862645 | 206596.3683193818 | 5190417.261182027 | 6867564.649959522 | -1677147.388777495 | 1034.851816784538 | 189.5270111105924 |  |  | 19 Nebo |  |  | 2 |  |  |  |  |  | 48523494.59999999 | 0.00815 | 19 Nebo |  |  |  |  |  |  |  |  |  | 40717683 | 0.008696
20 No. Sanpete | 607868235.0925292 | 2312.466666666667 | 262865.7285550188 | 0 | 0 | 0 | 0.002208 | 2363577.023721184 | 2312.466666666667 | 1022.102094612326 | 0.5678567060070693 | 6836.124178416836 | 0 | 6836.124178416836 | 200000 | -193163.8758215832 | 1025.058299031165 | 2.956204418838524 |  |  | 20 No. Sanpete |  |  | 4 |  |  |  |  |  | 3547519.02 | 0.005836 | 20 No. Sanpete |  |  |  |  |  |  |  |  |  | 3116132 | 0.006207
21 No. Summit | 1225132919.318415 | 978.327777777778 | 1252272.44605202 | 0 | 0 | 50000 | 0.002317 | 4763690.306443937 | 978.327777777778 | 4869.217060630148 | 0.595889487236585 | 50000 | 0 | 50000 | 50000 | 0 | 4920.324676232735 | 51.10761560258743 |  |  | 21 No. Summit |  |  | 3 |  |  |  |  |  | 5967622.45 | 0.004871 | 21 No. Summit |  |  |  |  |  |  |  |  |  | 4305605 | 0.006218
22 Park City | 11576137160.46213 | 4425.255555555555 | 2615925.117800082 | 0 | 0 | 0 | 0.000924 | 45011550.58998667 | 4425.255555555555 | 10171.51439615239 | 0.2376356867529583 | 0 | 0 | 0 | 0 | 0 | 10171.51439615239 | 0 |  |  | 22 Park City |  |  | 3 |  |  |  |  |  | 45089054.23999999 | 0.003895 | 22 Park City |  |  |  |  |  |  |  |  |  | 41556869 | 0.005212
23 Piute | 75586216.44063106 | 321.4666666666666 | 235129.2506448498 | 200000 | 0 | 0 | 0.001322 | 293902.2540993567 | 321.4666666666666 | 914.2542122543241 | 0.339993915462566 | 200000 | 1459.47198969736 | 201459.4719896974 | 202264.7005795235 | -805.2285898261471 | 1540.942739804192 | 626.6885275498676 |  |  | 23 Piute |  |  | 6 |  |  |  |  |  | 273093 | 0.003613 | 23 Piute |  |  |  |  |  |  |  |  |  | 269230 | 0.005253
[NAME] | 786618105.7134126 | 449.0055555555555 | 1751911.743586621 | 0 | 0 | 50000 | 0.001234 | 3058611.017606954 | 449.0055555555555 | 6811.966978498803 | 0.3173619452956176 | 50000 | 0 | 50000 | 50000 | 0 | 6923.324175266969 | 111.3571967681664 |  |  | [NAME] |  |  | 6 |  |  |  |  |  | 2574601.06 | 0.003273000000000001 | [NAME] |  |  |  |  |  |  |  |  |  | 2163330 | 0.005335
25 San Juan | 808859142.1536866 | 2868.95 | 281935.6008831407 | 0 | 0 | 0 | 0.003688 | 3145090.948090532 | 2868.95 | 1096.25157220953 | 0.9484852951784745 | 0 | 6000.051513200257 | 6000.051513200257 | 209310.4357158188 | -203310.3842026186 | 1098.342947630224 | 2.091375420694021 |  |  | 25 San Juan |  |  | 4 |  |  |  |  |  | 6241966 | 0.007717 | 25 San Juan |  |  |  |  |  |  |  |  |  | 5009490 | 0.007739
26 Sevier | 1307184180.354267 | 4485.150000000001 | 291447.1490037718 | 0 | 0 | 0 | 0.002884 | 5082730.624979694 | 4485.150000000001 | 1133.235371164776 | 0.7417113859259002 | 0 | 11837.9394719897 | 11837.9394719897 | 218369.2380339128 | -206531.2985619231 | 1135.87473427905 | 2.639363114274829 |  |  | 26 Sevier |  |  | 4 |  |  |  |  |  | 8117613.76 | 0.00621 | 26 Sevier |  |  |  |  |  |  |  |  |  | 6616165 | 0.006911
27 So. Sanpete | 538617899.8073218 | 2934.927777777777 | 183519.9843367676 | 0 | 0 | 0 | 0.004681 | 2094310.607225199 | 2934.927777777777 | 713.5816503160892 | 1 | 920764.1583249656 | 11432.53058596265 | 932196.6889109283 | 1077097.648771352 | -144900.959860424 | 1031.203329448771 | 317.6216791326818 |  |  | 27 So. Sanpete |  |  | 4 |  |  |  |  |  | 4472683.04 | 0.008304 | 27 So. Sanpete |  |  |  |  |  |  |  |  |  | 3419347 | 0.008104
28 So. Summit | 1662996903.914591 | 1423.766666666666 | 1168026.294510751 | 0 | 0 | 0 | 0.002622 | 6466238.973671123 | 1423.766666666666 | 4541.642338635397 | 0.6743298383833949 | 0 | 0 | 0 | 50000 | -50000 | 4541.642338635397 | 0 |  |  | 28 So. Summit |  |  | 3 |  |  |  |  |  | 9813344.73 | 0.005901 | 28 So. Summit |  |  |  |  |  |  |  |  |  | 7883920 | 0.006307
29 Tintic | 28571113.03970493 | 230.5277777777777 | 123937.8322001901 | 200000 | 0 | 0 | 0.00502 | 111093.1982035678 | 230.5277777777777 | 481.9080775187904 | 1 | 200000 | 0 | 200000 | 200000 | 0 | 1349.482484073797 | 867.5744065550066 |  |  | 29 Tintic |  |  | 5 |  |  |  |  |  | 263368.52 | 0.009218 | 29 Tintic |  |  |  |  |  |  |  |  |  | 246275 | 0.008784
30 Tooele | 2916231753.655927 | 13323.13333333333 | 218884.8284179342 | 0 | 0 | 0 | 0.004969 | 11339198.15326109 | 13323.13333333333 | 851.0909460683241 | 1 | 2347763.214425119 | 54568.03605924018 | 2402331.250484359 | 3018013.043369398 | -615681.7928850395 | 1031.403729133696 | 180.3127830653719 |  |  | 30 Tooele |  |  | 3 |  |  |  |  |  | 24528425.28 | 0.008411 | 30 Tooele |  |  |  |  |  |  |  |  |  | 21515848 | 0.008896
31 Uintah | 4456328196.611306 | 6334.688888888889 | 703480.1984400138 | 0 | 0 | 0 | 0.003183 | 17327562.66507007 | 6334.688888888889 | 2735.34548720503 | 0.818608648197691 | 0 | 56919.40759819704 | 56919.40759819704 | 188323.3226014166 | -131403.9150032196 | 2744.330838908416 | 8.985351703385732 |  |  | 31 Uintah |  |  | 4 |  |  |  |  |  | 26564172.38 | 0.005961 | 31 Uintah |  |  |  |  |  |  |  |  |  | 19724823 | 0.006307
32 Wasatch | 4021980887.997209 | 4736.261111111112 | 849189.0108342579 | 0 | 0 | 0 | 0.002313 | 15638687.90621851 | 4736.261111111112 | 3301.905773212264 | 0.5948607613199055 | 0 | 0 | 0 | 50000 | -50000 | 3301.905773212264 | 0 |  |  | 32 Wasatch |  |  | 4 |  |  |  |  |  | 23053994.45 | 0.005731999999999999 | 32 Wasatch |  |  |  |  |  |  |  |  |  | 16116869 | 0.006299
33 Washington | 13754500347.70268 | 25456.39444444444 | 540316.1228397936 | 0 | 0 | 0 | 0.002581 | 53481690.79709598 | 25456.39444444444 | 2100.913816126374 | 0.6637853977374302 | 0 | 68919.51062459755 | 68919.51062459755 | 206944.1940330543 | -138024.6834084567 | 2103.621171670184 | 2.707355543810536 |  |  | 33 Washington |  |  | 2 |  |  |  |  |  | 77534118.46000001 | 0.005637 | 33 Washington |  |  |  |  |  |  |  |  |  | 57953029 | 0.0056
34 Wayne | 289816780.7825086 | 532.8666666666667 | 543882.3610331076 | 0 | 100000 | 0 | 0.001492 | 1126896.002457022 | 532.8666666666667 | 2114.78043748972 | 0.3837147669214436 | 100000 | 2432.453316162267 | 102432.4533161623 | 103774.5009658725 | -1342.047649710235 | 2307.009487876613 | 192.2290503868926 |  |  | 34 Wayne |  |  | 6 |  |  |  |  |  | 1007403.13 | 0.003476 | 34 Wayne |  |  |  |  |  |  |  |  |  | 897994 | 0.004617
35 Weber | 8236398169.659214 | 29809.88888888889 | 276297.5132298861 | 0 | 0 | 0 | 0.002432 | 32025627.18063797 | 29809.88888888889 | 1074.328968484514 | 0.6254653573411199 | 0 | 100298.1584030908 | 100298.1584030908 | 355635.2564928096 | -255337.0980897188 | 1077.69356198491 | 3.364593500396268 |  |  | 35 Weber |  |  | 2 |  |  |  |  |  | 44954261.20999999 | 0.005458 | 35 Weber |  |  |  |  |  |  |  |  |  | 39152530 | 0.006263
36 Salt Lake | 17611882823.57707 | 23355.35 | 754083.4465583718 | 0 | 0 | 0 | 0.001628 | 68480369.89453825 | 23355.35 | 2932.106343708755 | 0.4186914480885457 | 0 | 0 | 0 | 100000 | -100000 | 2932.106343708755 | 0 |  |  | 36 Salt Lake | 0 | 23850 | 1 | 10567129.69414624 | 0 | 4531996.72378482 | -6035132.97036142 |  | 86949865.5 | 0.004937 | 36 Salt Lake |  |  |  |  |  |  |  |  |  | 95351991 | 0.006002
37 Ogden | 3307288655.574936 | 12421.22222222222 | 266261.1292516788 | 0 | 0 | 0 | 0.003511 | 12859746.61258742 | 12421.22222222222 | 1035.304447704079 | 0.9029641733654077 | 0 | 7297.3599484868 | 7297.3599484868 | 211323.5028976175 | -204026.1429491307 | 1035.891939000663 | 0.5874912965837211 |  |  | 37 Ogden |  |  | 2 |  |  |  |  |  | 24649222.35 | 0.007453 | 37 Ogden |  |  |  |  |  |  |  |  |  | 21768831 | 0.00838
38 Provo | 4822129148.696491 | 13095.51666666667 | 368227.4836067171 | 0 | 0 | 0 | 0.002127 | 18749908.29145778 | 13095.51666666667 | 1431.780720739626 | 0.5470250061943099 | 0 | 0 | 0 | 200000 | -200000 | 1431.780720739626 | 0 |  |  | 38 Provo |  |  | 2 |  |  |  |  |  | 29964710.53 | 0.006214000000000001 | 38 Provo |  |  |  |  |  |  |  |  |  | 24068082 | 0.006147
39 Logan | 1861721077.491785 | 5924.044444444444 | 314265.2110312412 | 0 | 0 | 0 | 0.002873 | 7238939.147177541 | 5924.044444444444 | 1221.958953053805 | 0.7388823896550318 | 0 | 24567.77849323889 | 24567.77849323889 | 238122.4597553123 | -213554.6812620734 | 1226.106082388102 | 4.147129334297688 |  |  | 39 Logan |  |  | 3 |  |  |  |  |  | 13598010.75 | 0.007304 | 39 Logan |  |  |  |  |  |  |  |  |  | 11812402 | 0.007304
40 [NAME] | 3380965106.382979 | 6365.166666666666 | 531166.783752661 | 0 | 0 | 0 | 0.001359 | 13146223.11566165 | 6365.166666666666 | 2065.338396322953 | 0.3495096301918511 | 0 | 13216.32968448165 | 13216.32968448165 | 120508.1219145739 | -107291.7922300923 | 2067.414748817177 | 2.076352494223556 |  |  | 40 [NAME] | 54.33333333333334 | 6515 | 1 | 2028579.063829787 | 572281.6910745446 | 1237985.687859879 | -218311.6848953639 |  | 16208346.72 | 0.004794 | 40 [NAME] |  |  |  |  |  |  |  |  |  | 17045697 | 0.006012
42 Canyons | 16702711521.45217 | 33063.98333333334 | 505163.3178333173 | 0 | 0 | 0 | 0.00312 | 64945234.68550406 | 33063.98333333334 | 1964.228992942594 | 0.8024062150099892 | 0 | 0 | 0 | 100000 | -100000 | 1964.228992942594 | 0 |  |  | 42 Canyons | 0 | 33184 | 1 | 10021626.9128713 | 0 | 6305651.122938176 | -3715975.789933127 |  | 102721675.8569309 | 0.00615 | 42 Canyons |  |  |  |  |  |  |  |  |  | 17045697 | 0.006012
Unallocated |  |  |  | 400000 | 200000 | 150000 |  |  |  |  |  | -1.490116119384766e-08 | 0 | -1.490116119384766e-08 |  |  |  |  |  |  | Unallocated |  |  |  |  |  |  |  |  |  |  | Unallocated
Total/Average | 200833510071.7961 | 518666.7611111111 | 387211.0671629729 |  |  |  | 0.002756609756097561 | 780901916.8878237 | 518666.7611111111 | 1505.594681284262 | 0.7089489745672608 | 12610900 | 1888800 | 14499700 | 22499699.99999999 | -7999999.99999998 |  |  | 1083 |  | Total/Average | 1083 | 180091 |  | 45628054.33867964 | 11407013.58466991 | 34221040.75400973 | 0 |  | 1188176342.31 |  | Total/Average |  |  |  |  |  |  |  |  |  | 1027854195 | 0.006496
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 45628054.33867964 | 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 |  |  |  |  |  |  |  |  |  |  | 45628054.33867964
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -34221040.75400973
 |  |  |  |  |  |  |  |  |  |  |  | Average |  |  | 1888800
 |  |  |  |  |  |  |  |  |  | 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 |  |  | 2004-10-01 00:00:00 |  |  |  |  |  |  |  |  | 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 | District |  |  |  |  |  |  |  | Enrollment | Enrollment | Enrollment | District
 |  |  |  |  |  | ACTUAL |  |  |  | Increase |  | 2 X the Average of: | is toTotal
 |  |  |  |  |  | 2009-11-04 00:00:00 |  |  |  |  | FY07-08 | 1505.594681284262 |  | 1888800
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |  |  | 11 | 12 | 13 | 14 |  |  |  | 1 |  |  |  |  |  |  |  |  |  |  | 1
1 Alpine | 56124 | 58665 | 2541 | 61223 | 2558 | 64351 | 3128 |  |  | 2742.333333333333 | 1019.268046092458 | 2742.333333333333 | 0.3531659154324963 | 667059.781068899 |  | 52825 | 1 Alpine |  |  |  |  |  |  |  | 54773 | 56124 | 58665 | 1 Alpine
2 Beaver | 1564 | 1562 | -2 | 1577 | 15 | 1600 | 23 |  |  | 12 | 1522.389100901194 | 12 | 0.00154539600772698 | 2918.94397939472 |  | 1508 | 2 Beaver |  |  |  |  |  |  |  | 1536 | 1564 | 1562 | 2 Beaver
3 Box Elder | 10689 | 10931 | 242 | 11132 | 201 | 11052 | -80 |  |  | 121 | 832.4096070643486 | 121 | 0.01558274307791372 | 29432.68512556342 |  | 10561 | 3 Box Elder |  |  |  |  |  |  |  | 10625 | 10689 | 10931 | 3 Box Elder
4 Cache | 13726 | 14194 | 468 | 14579 | 385 | 14917 | 338 |  |  | 397 | 913.1865708152808 | 397 | 0.05112685125563426 | 96568.39665164199 |  | 13388 | 4 Cache |  |  |  |  |  |  |  | 13428 | 13726 | 14194 | 4 Cache
5 Carbon | 3495 | 3562 | 67 | 3502 | -60 | 3462 | -40 |  |  | 0 | 2776.098474978803 | 0 | 0 | 0 |  | 3488 | 5 Carbon |  |  |  |  |  |  |  | 3389 | 3495 | 3562 | 5 Carbon
6 Daggett | 150 | 134 | -16 | 142 | 8 | 147 | 5 |  |  | 0 | 6759.741637301595 | 0 | 0 | 0 |  | 136 | 6 Daggett |  |  |  |  |  |  |  | 156 | 150 | 134 | 6 Daggett
7 [NAME] | 62943 | 64551 | 1608 | 65014 | 463 | 65452 | 438 |  |  | 836.3333333333334 | 1026.531192390975 | 836.3333333333334 | 0.1077055162051943 | 203434.1790083709 |  | 60606 | 7 [NAME] |  |  |  |  |  |  |  | 62456 | 62943 | 64551 | 7 [NAME]
8 Duchesne | 3982 | 4224 | 242 | 4355 | 131 | 4436 | 81 |  |  | 151.3333333333333 | 1480.161354235517 | 151.3333333333333 | 0.01948916076411247 | 36811.12685125564 |  | 3894 | 8 Duchesne |  |  |  |  |  |  |  | 3993 | 3982 | 4224 | 8 Duchesne
9 Emery | 2320 | 2262 | -58 | 2256 | -6 | 2316 | 60 |  |  | 0 | 3083.368628931544 | 0 | 0 | 0 |  | 2366 | 9 Emery |  |  |  |  |  |  |  | 2335 | 2320 | 2262 | 9 Emery
10 [NAME] | 938 | 933 | -5 | 911 | -22 | 931 | 20 |  |  | 0 | 2711.399122230674 | 0 | 0 | 0 |  | 947 | 10 [NAME] |  |  |  |  |  |  |  | 940 | 938 | 933 | 10 [NAME]
11 Grand | 1500 | 1486 | -14 | 1498 | 12 | 1526 | 28 |  |  | 8.666666666666666 | 2947.014728826724 | 8.666666666666666 | 0.00111611933891393 | 2108.126207340631 |  | 1418 | 11 Grand |  |  |  |  |  |  |  | 1470 | 1500 | 1486 | 11 Grand
12 Granite | 68887 | 67948 | -939 | 68403 | 455 | 68131 | -272 |  |  | 0 | 1353.81850264712 | 0 | 0 | 0 |  | 68568 | 12 Granite |  |  |  |  |  |  |  | 69048 | 68887 | 67948 | 12 Granite
13 Iron | 8533 | 8643 | 110 | 8344 | -299 | 8365 | 21 |  |  | 0 | 1936.296705731377 | 0 | 0 | 0 |  | 7788 | 13 Iron |  |  |  |  |  |  |  | 8230 | 8533 | 8643 | 13 Iron
14 Jordan | 45325 | 47537 | 2212 | 47857 | 320 | 48411 | 554 |  |  | 1028.666666666667 | 1223.957948359619 | 1028.666666666667 | 0.1324747799957073 | 250218.3644558919 |  | 75716 | 14 Jordan |  |  |  |  |  |  |  | 77369 | 78773 | 80187 | 14 Jordan
15 [NAME] | 2071 | 2147 | 76 | 2203 | 56 | 2244 | 41 |  |  | 57.66666666666666 | 1312.390535883648 | 57.66666666666666 | 0.007426486370465765 | 14027.14745653574 |  | 1963 | 15 [NAME] |  |  |  |  |  |  |  | 1992 | 2071 | 2147 | 15 [NAME]
16 [NAME] | 1188 | 1178 | -10 | 1202 | 24 | 1194 | -8 |  |  | 2 | 4928.352990328379 | 0 | 0 | 0 |  | 1196 | 16 [NAME] |  |  |  |  |  |  |  | 1194 | 1188 | 1178 | 16 [NAME]
17 Millard | 2897 | 2852 | -45 | 2829 | -23 | 2820 | -9 |  |  | 0 | 2714.80988590918 | 0 | 0 | 0 |  | 2957 | 17 Millard |  |  |  |  |  |  |  | 2952 | 2897 | 2852 | 17 Millard
18 Morgan | 2083 | 2183 | 100 | 2276 | 93 | 2338 | 62 |  |  | 85 | 1651.390218535924 | 85 | 0.01094655505473278 | 20675.85318737927 |  | 1967 | 18 Morgan |  |  |  |  |  |  |  | 2029 | 2083 | 2183 | 18 Morgan
19 Nebo | 25734 | 26588 | 854 | 27592 | 1004 | 28282 | 690 |  |  | 849.3333333333334 | 845.3248056739453 | 849.3333333333334 | 0.1093796952135652 | 206596.3683193818 |  | 24887 | 19 Nebo |  |  |  |  |  |  |  | 24742 | 25734 | 26588 | 19 Nebo
20 No. Sanpete | 2334 | 2340 | 6 | 2329 | -11 | 2319 | -10 |  |  | 0 | 1022.102094612326 | 0 | 0 | 0 |  | 2313 | 20 No. Sanpete |  |  |  |  |  |  |  | 2321 | 2334 | 2340 | 20 No. Sanpete
21 No. Summit | 981 | 1000 | 19 | 988 | -12 | 1003 | 15 |  |  | 7.333333333333333 | 4869.217060630148 | 0 | 0 | 0 |  | 986 | 21 No. Summit |  |  |  |  |  |  |  | 982 | 981 | 1000 | 21 No. Summit
22 Park City | 4336 | 4443 | 107 | 4477 | 34 | 4563 | 86 |  |  | 75.66666666666667 | 10171.51439615239 | 0 | 0 | 0 |  | 4212 | 22 Park City |  |  |  |  |  |  |  | 4367 | 4336 | 4443 | 22 Park City
23 Piute | 310 | 300 | -10 | 319 | 19 | 328 | 9 |  |  | 6 | 914.2542122543241 | 6 | 0.00077269800386349 | 1459.47198969736 |  | 345 | 23 Piute |  |  |  |  |  |  |  | 302 | 310 | 300 | 23 Piute
[NAME] | 436 | 431 | -5 | 450 | 19 | 457 | 7 |  |  | 7 | 6811.966978498803 | 0 | 0 | 0 |  | 429 | [NAME] |  |  |  |  |  |  |  | 416 | 436 | 431 | [NAME]
25 San Juan | 2879 | 2844 | -35 | 2889 | 45 | 2953 | 64 |  |  | 24.66666666666667 | 1096.25157220953 | 24.66666666666667 | 0.00317664734921657 | 6000.051513200257 |  | 2957 | 25 San Juan |  |  |  |  |  |  |  | 2908 | 2879 | 2844 | 25 San Juan
26 Sevier | 4382 | 4475 | 93 | 4511 | 36 | 4528 | 17 |  |  | 48.66666666666666 | 1133.235371164776 | 48.66666666666666 | 0.00626743936467053 | 11837.9394719897 |  | 4305 | 26 Sevier |  |  |  |  |  |  |  | 4288 | 4382 | 4475 | 26 Sevier
27 So. Sanpete | 2884 | 2911 | 27 | 2955 | 44 | 3025 | 70 |  |  | 47 | 713.5816503160892 | 47 | 0.006052801030264005 | 11432.53058596265 |  | 2739 | 27 So. Sanpete |  |  |  |  |  |  |  | 2764 | 2884 | 2911 | 27 So. Sanpete
28 So. Summit | 1362 | 1374 | 12 | 1427 | 53 | 1424 | -3 |  |  | 20.66666666666667 | 4541.642338635397 | 0 | 0 | 0 |  | 1322 | 28 So. Summit |  |  |  |  |  |  |  | 1344 | 1362 | 1374 | 28 So. Summit
29 Tintic | 260 | 238 | -22 | 232 | -6 | 233 | 1 |  |  | 0 | 481.9080775187904 | 0 | 0 | 0 |  | 262 | 29 Tintic |  |  |  |  |  |  |  | 274 | 260 | 238 | 29 Tintic
30 Tooele | 12507 | 12988 | 481 | 13406 | 418 | 13180 | -226 |  |  | 224.3333333333333 | 851.0909460683241 | 224.3333333333333 | 0.02889031981111827 | 54568.03605924018 |  | 11039 | 30 Tooele |  |  |  |  |  |  |  | 11793 | 12507 | 12988 | 30 Tooele
31 Uintah | 5787 | 5952 | 165 | 6408 | 456 | 6489 | 81 |  |  | 234 | 2735.34548720503 | 234 | 0.03013522215067611 | 56919.40759819704 |  | 5642 | 31 Uintah |  |  |  |  |  |  |  | 5539 | 5787 | 5952 | 31 Uintah
32 Wasatch | 4398 | 4588 | 190 | 4745 | 157 | 4959 | 214 |  |  | 187 | 3301.905773212264 | 0 | 0 | 0 |  | 4136 | 32 Wasatch |  |  |  |  |  |  |  | 4303 | 4398 | 4588 | 32 Wasatch
33 Washington | 24352 | 25295 | 943 | 25775 | 480 | 25202 | -573 |  |  | 283.3333333333333 | 2100.913816126374 | 283.3333333333333 | 0.03648851684910925 | 68919.51062459755 |  | 21584 | 33 Washington |  |  |  |  |  |  |  | 23189 | 24352 | 25295 | 33 Washington
34 Wayne | 531 | 548 | 17 | 531 | -17 | 561 | 30 |  |  | 10 | 2114.78043748972 | 10 | 0.00128783000643915 | 2432.453316162267 |  | 517 | 34 Wayne |  |  |  |  |  |  |  | 514 | 531 | 548 | 34 Wayne
35 Weber | 29180 | 30097 | 917 | 29879 | -218 | 30417 | 538 |  |  | 412.3333333333333 | 1074.328968484514 | 412.3333333333333 | 0.05310152393217429 | 100298.1584030908 |  | 28527 | 35 Weber |  |  |  |  |  |  |  | 28774 | 29180 | 30097 | 35 Weber
36 Salt Lake | 23922 | 23536 | -386 | 23678 | 142 | 23850 | 172 |  |  | 0 | 2932.106343708755 | 0 | 0 | 0 |  | 23595 | 36 Salt Lake |  |  |  |  |  |  |  | 23728 | 23922 | 23536 | 36 Salt Lake
37 Ogden | 12488 | 12603 | 115 | 12884 | 281 | 12578 | -306 |  |  | 30 | 1035.304447704079 | 30 | 0.00386349001931745 | 7297.3599484868 |  | 12684 | 37 Ogden |  |  |  |  |  |  |  | 12542 | 12488 | 12603 | 37 Ogden
38 Provo | 13351 | 13083 | -268 | 13288 | 205 | 13241 | -47 |  |  | 0 | 1431.780720739626 | 0 | 0 | 0 |  | 13359 | 38 Provo |  |  |  |  |  |  |  | 13273 | 13351 | 13083 | 38 Provo
39 Logan | 5820 | 5755 | -65 | 5960 | 205 | 6123 | 163 |  |  | 101 | 1221.958953053805 | 101 | 0.01300708306503542 | 24567.77849323889 |  | 5821 | 39 Logan |  |  |  |  |  |  |  | 5737 | 5820 | 5755 | 39 Logan
40 [NAME] | 6352 | 6426 | 74 | 6458 | 32 | 6515 | 57 |  |  | 54.33333333333334 | 2065.338396322953 | 54.33333333333334 | 0.006997209701652716 | 13216.32968448165 |  | 6492 | 40 [NAME] |  |  |  |  |  |  |  | 6469 | 6352 | 6426 | 40 [NAME]
42 Canyons | 33448 | 32650 | -798 | 33160 | 510 | 33184 | 24 |  |  | 0 | 1964.228992942594 | 0 | 0 | 0 |  | 6492 | 40 [NAME] |  |  |  |  |  |  |  | 6469 | 6352 | 6426 | 40 [NAME]
Unallocated |  | 515457 | 9008 | 523644 | 8187 | 529107 | 5463 |  |  | 8064.666666666667 |  | 7765 |  | 0 |  | 495937 | Unallocated |  |  |  |  |  |  |  | 504953 | 512801 | 521883 | Unallocated
Total/Average | 506449 |  |  |  |  |  |  |  |  | 8064.666666666667 | 2332.2601729729 |  | 0.9999999999999999 | 1888800 |  |  | Total/Average |  |  |  |  |  |  |  |  |  |  | Total/Average
 |  |  |  |  |  | 529354
53A-21-101-302 and Administrative rule R277-451 |  |  |  |  |  | Projection |  |  |  |  |  |  |  |  |  |  | 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 |  |  |  |  |  |  |  |  |  |  | NOTES:  The calculation of these funds based on the legislation is
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | using data from the FY07-08 calculation of the funds using the existing |  |  |  |  |  |  |  |  |  |  | using data from the FY07-08 calculation of the funds using the existing
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | formula. |  |  |  |  |  |  |  |  |  |  | formula.
 |  |  |  |  |  |  |  |  | 10
 |  |  |  |  |  |  |  |  | 0