Spreadsheet: 01167ad5-17aa-45d3-8096-8ba4f60a80ec
Sheet: Sheet1

ESTIMATED VOTED AND BOARD LEEWAY -- 2011-12 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11 | 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
Guarantee applies up to 0.0016 of Voted Leeway and 0.0004 of Board Leeway; State Aid amount held harmless if rate reduced due to Certified Tax Rate constraints; guarantee amount is $27-17 per 0.0001 tax rate per WPU.
 | (DATA) | (DATA) | (DATA) | (DATA) | (DATA) | (DATA) | (Estimate) |  |  | (DATA) | (DATA) | (DATA)
 | (Actual) | (Actual) | (Actual) | (Actual) | (Actual) | (Actual) | 2011-12 | [NAME] | [NAME] | FY12 MSP | Utah State Tax Commission |  |  | [NAME]
 | 2011-2012 | 2010-2011 | 2010-2011 | 2011-2012 | 2010-2011 | 2010-2011 | Total Board and | Up To | Excess of | LEGISLATIVE ESTIMATES | Adjusted Sum of Valuations | Estimated | [NAME] | Proceeds
 | Board | Board | Board Leeway | Voted | Voted | [NAME] | [NAME] | 0.0004 | 0.0004 | Total | (With Fees-in-Lieu) | 5-Year | Amount | (With Estimated |  | Total
 | Leeway | Leeway | Hold Harmless | Leeway | Leeway | Hold Harmless | Tax Rate | or | or | WPUs | Assessed Value | Collection | *(27-17Xh/.0001 | Fees-In-Lieu) | State | Local-State
District | Tax Rate | Tax Rate | Tax Rate | Tax Rate | Tax Rate | Tax Rate | (with hold harmless) | 0.002 | 0.002 | (14-Mar-11) | 2011-03-14 00:00:00 | Rate | Xj)+(iXkXl) | (hXkXl) | Funds | Proceeds
 | a | b | c | d | e | f | g | h | i | j | k | l | m | n | o | p
1 Alpine | 0.0004 | 0.0004 | 0.0004 | 0.0016 | 0.0016 | 0.0016 | 0.002 | 0.002 | 0 | 84933.463 | 14478950502 | 1 | 46152844 | 28957901 | 17194943 | 46152844
2 Beaver |  |  |  | 0.001443 | 0.001443 | 0.001719 | 0.001719 | 0.0016 | 0.000119 | 2440.004 | 1077000000 | 1 | 1188882 | 1554111 | 0 | 1554111
3 Box Elder | 0.0004 | 0.0004 | 0.0004 | 0.0006 | 0.0006 | 0.0006 | 0.001 | 0.001 | 0 | 14844.791 | 2840395874 | 0.9646 | 4033330 | 2739846 | 1293484 | 4033330
4 Cache | 0.000377 | 0.000377 | 0.0004 | 0.001512 | 0.001512 | 0.0016 | 0.002 | 0.002 | 0 | 20476.825 | 3224238127 | 1 | 11127106 | 6090586 | 5036520 | 11127106
5 Carbon | 0.000188 | 0.000188 | 0.000188 | 0.0011 | 0.0011 | 0.0011 | 0.001288 | 0.001288 | 0 | 5068.84 | 2122893645 | 1 | 1773838 | 2734287 | 0 | 2734287
6 Daggett |  |  |  |  |  |  | 0 | 0 | 0 | 639.445 | 258000000 | 1 | 0 | 0 | 0 | 0
7 [NAME] | 0.000395 | 0.000395 | 0.0004 | 0.001582 | 0.001582 | 0.0016 | 0.002 | 0.002 | 0 | 84379.61 | 15913866534 | 0.9847 | 45851880 | 30980350 | 14871530 | 45851880
8 Duchesne | 0.000408 | 0.000408 | 0.000408 | 0.001291 | 0.001291 | 0.001291 | 0.001699 | 0.001691 | 7.999999999999978e-06 | 6555.991 | 1652000000 | 1 | 3025331 | 2806748 | 218583 | 3025331
9 Emery | 0.000411 | 0.000411 | 0.000415 | 0.0016 | 0.0016 | 0.0016 | 0.002015 | 0.002 | 1.499999999999999e-05 | 3785.211 | 1848000000 | 1 | 2084604 | 3716328 | 0 | 3716328
10 [NAME] | 0.000327 | 0.000327 | 0.000329 |  |  |  | 0.000329 | 0.000329 | 0 | 2116.835 | 586000000 | 1 | 189222 | 191622 | 0 | 191622
11 Grand | 0.0004 | 0.0004 | 0.0004 |  |  |  | 0.0004 | 0.0004 | 0 | 2248.052 | 1226000000 | 1 | 244318 | 490400 | 0 | 490400
12 Granite | 0.000336 | 0.000336 | 0.000355 | 0.0016 | 0.0016 | 0.0016 | 0.001955 | 0.001955 | 0 | 86602.107 | 20298767606 | 0.9775 | 46000744 | 38414200 | 7586544 | 46000744
13 Iron | 0.000356 | 0.000356 | 0.000356 | 0.000713 | 0.000713 | 0.000713 | 0.001069 | 0.001069 | 0 | 11783.359 | 3178045485 | 1 | 3422445 | 3397330 | 25115 | 3422445
14 Jordan | 0.0004 | 0.0004 | 0.0004 | 0.0016 | 0.0016 | 0.0016 | 0.002 | 0.002 | 0 | 63050.309 | 14685305044 | 0.9978 | 34261538 | 29305995 | 4955543 | 34261538
15 [NAME] | 0.000441 | 0.000441 | 0.000441 | 0.0004 | 0.0004 | 0.0004 | 0.000841 | 0.0008 | 4.099999999999997e-05 | 3059.163 | 705000000 | 1 | 693845 | 592905 | 100940 | 693845
16 [NAME] | 0.000509 | 0.000509 | 0.000509 |  |  |  | 0.000509 | 0.0004 | 0.000109 | 2437.905 | 1323000000 | 1 | 409159 | 673407 | 0 | 673407
17 Millard | 0.000233 | 0.000233 | 0.000233 | 0.0008 | 0.0008 | 0.0008 | 0.001033 | 0.001033 | 0 | 4314.617 | 1782608696 | 1 | 1210967 | 1841435 | 0 | 1841435
18 Morgan | 0.000398 | 0.000398 | 0.0004 |  |  |  | 0.0004 | 0.0004 | 0 | 3214.423 | 881864214 | 1 | 349343 | 350982 | 0 | 350982
19 Nebo | 0.0004 | 0.0004 | 0.0004 | 0.0013 | 0.0013 | 0.0013 | 0.0017 | 0.0017 | 0 | 38944.171 | 5546276254 | 1 | 17987924 | 9428670 | 8559254 | 17987924
20 No. Sanpete | 0.000377 | 0.000377 | 0.0004 | 0.001508 | 0.001508 | 0.0016 | 0.002 | 0.002 | 0 | 3441.416 | 627888294 | 1 | 1870065 | 1183570 | 686495 | 1870065
21 No. Summit | 0.000526 | 0.000526 | 0.000526 |  |  |  | 0.000526 | 0.0004 | 0.000126 | 1707.238 | 925000000 | 0.9866 | 300531 | 480030 | 0 | 480030
22 Park City |  |  |  | 0.0015 | 0.0015 | 0.00165 | 0.00165 | 0.0016 | 4.999999999999991e-05 | 5869.596 | 10350865552 | 1 | 3069174 | 15526298 | 0 | 15526298
23 Piute | 0.000301 | 0.000301 | 0.00033 | 0.000301 | 0.000301 | 0.00033 | 0.00066 | 0.00066 | 0 | 827.182 | 93000000 | 1 | 148332 | 55986 | 92346 | 148332
[NAME] | 0.000147 | 0.000147 | 0.000242 | 0.000888 | 0.000888 | 0.000888 | 0.00113 | 0.00113 | 0 | 1124.832 | 776131773 | 1 | 345347 | 803296 | 0 | 803296
25 San Juan | 0.000391 | 0.000391 | 0.0004 | 0.0016 | 0.0016 | 0.0016 | 0.002 | 0.002 | 0 | 4865.265 | 871000000 | 1 | 2643785 | 1734161 | 909624 | 2643785
26 Sevier | 0.0004 | 0.0004 | 0.0004 | 0.0006 | 0.0006 | 0.0006 | 0.001 | 0.001 | 0 | 6743.31 | 1305000000 | 1 | 1832157 | 1305000 | 527157 | 1832157
27 So. Sanpete | 0.0004 | 0.0004 | 0.0004 | 0.0016 | 0.0016 | 0.0016 | 0.002 | 0.002 | 0 | 4601.624 | 523000000 | 1 | 2500522 | 1046000 | 1454522 | 2500522
28 So. Summit | 0.000409 | 0.000409 | 0.000423 | 0.0006 | 0.0006 | 0.0006 | 0.001023 | 0.001 | 2.299999999999996e-05 | 2105.343 | 1363000000 | 0.9985 | 603324 | 1373204 | 0 | 1373204
29 Tintic | 0.000484 | 0.000484 | 0.000484 | 0.002533 | 0.002533 | 0.002533 | 0.003017 | 0.002 | 0.001017 | 739.952 | 30000000 | 1 | 432600 | 90510 | 342090 | 432600
30 Tooele | 0.0004 | 0.0004 | 0.0004 | 0.0006 | 0.0006 | 0.000604 | 0.001004 | 0.001004 | 0 | 18063.531 | 2868999331 | 1 | 4927493 | 2869000 | 2058493 | 4927493
31 Uintah |  |  |  |  |  |  | 0 | 0 | 0 | 9052.19 | 4580537793 | 1 | 0 | 0 | 0 | 0
32 Wasatch | 0.0004 | 0.0004 | 0.0004 | 0.001224 | 0.001224 | 0.001224 | 0.001624 | 0.001624 | 0 | 6804.252 | 4080087134 | 0.9651 | 3002313 | 6394812 | 0 | 6394812
33 Washington | 0.000394 | 0.000394 | 0.0004 | 0.001085 | 0.001085 | 0.0011 | 0.0015 | 0.0015 | 0 | 33875.905 | 9597595560 | 0.992 | 13806125 | 14081285 | 0 | 14081285
34 Wayne | 0.0004 | 0.0004 | 0.0004 |  |  |  | 0.0004 | 0.0004 | 0 | 1222.07 | 263000000 | 1 | 132815 | 105200 | 27615 | 132815
35 Weber | 0.000406 | 0.000406 | 0.000406 | 0.001091 | 0.001091 | 0.001091 | 0.001497 | 0.001491 | 5.999999999999983e-06 | 40918.248 | 7473545151 | 1 | 16621015 | 11187897 | 5433118 | 16621015
36 Salt Lake | 0.0002 | 0.0002 | 0.0002 | 0.0018 | 0.0018 | 0.0018 | 0.002 | 0.0018 | 0.0001999999999999999 | 31398.065 | 15461258411 | 0.9954 | 18433565 | 30780273 | 0 | 30780273
37 Ogden | 0.0004 | 0.0004 | 0.0004 | 0.001285 | 0.001285 | 0.001285 | 0.001685 | 0.001685 | 0 | 16130.981 | 3211408799 | 0.9766 | 7384997 | 5284601 | 2100396 | 7384997
38 Provo | 0.000392 | 0.000392 | 0.0004 | 0.00134 | 0.00134 | 0.001346 | 0.001746 | 0.001746 | 0 | 17679.288 | 4206291639 | 1 | 8386846 | 7285297 | 1101549 | 8386846
39 Logan | 0.000443 | 0.000443 | 0.000443 | 0.00085 | 0.00085 | 0.00085 | 0.001293 | 0.00125 | 4.299999999999996e-05 | 7922.964 | 1691024749 | 1 | 2763551 | 2186495 | 577056 | 2763551
40 [NAME] |  |  |  | 0.001786 | 0.001786 | 0.001786 | 0.001786 | 0.00125 | 4.299999999999996e-05 | 8370.18 | 2731436789 | 1 | 4146732 | 4878346 | 0 | 4878346
42 Canyons | 0.0004 | 0.0004 | 0.0004 | 0.0016 | 0.0016 | 0.0016 | 0.002 | 0.002 | 0 | 42892.388 | 13842130752 | 0.6572 | 23307724 | 18194096 | 5113628 | 23307724
Total |  |  |  |  |  |  | 0.05549800000000001 | 0.05320500000000001 | 0.0018 | 707250.9410000001 | 180500413708 | 1 | 336666333 | 291112460 | 80266545 | 371379005
Average | 0.0003791388888888888 | 0.0003791388888888888 | 0.0003857777777777776 | 0.001240363636363636 | 0.001240363636363636 | 0.001260909090909091 | 0.001541611111111111 | 0.001477916666666667 | 0.00015 | Non-Adjusted--> | 192068000000
NOTE: |  |  |  |  |  |  |  |  |  |  |  |  | FY 2011-12 Appropriated: | 291112460 | 81292848 | 372405308
*53A-17a-133 (3) (a). = |  |  | 27.17 | Per WPU for each 0.0001 for first 0.001600 of Voted Leeway and 0.000400 of Board Leeway | Per WPU for each 0.0001 for first 0.001600 of Voted Leeway and 0.000400 of Board Leeway |  |  |  |  |  |  |  | Unallocated: | 0 | 1026303 | 1026303
ESTIMATED BOARD LEEWAY -- 2010-11
Guarantee applies up to 0.0016 of Voted Leeway and 0.0004 of Board Leeway; State Aid amount held harmless if rate reduced due to Certified Tax Rate constraints; guarantee amount is $27-17 per 0.0001 tax rate per WPU.
 | (Actual) | (Actual) | (Actual) |  |  |  |  |  |  | FY12 MSP |  |  |  | [NAME]
 | 2011-2012 | 2010-2011 | 2010-2011 |  |  |  |  | Hold Harmless |  | LEGISLATIVE ESTIMATES | Utah State Tax Commission |  | [NAME] | Proceeds
 | Board | Board | Board Leeway |  |  |  |  | [NAME] | [NAME] | Total | Adjusted Sum of Valuations | 5-Year | Amount | (With Estimated |  | Total |  |  |  | FY 2004-05 | FY 2004-05 | Up To | Excess of | Total Local Levy
 | Leeway | Leeway | Hold Harmless |  |  |  |  | for formula | Excess of | WPUs | (With Fees-in-Lieu) | Collection | *(27-17Xh/.0001 | Fees-In-Lieu) | State | Local-State |  |  |  | Total Taxes Collected | Total Tax Rate | .000400 | .000400 | Yield
District | Tax Rate | Tax Rate | Tax Rate |  |  |  |  | Calculation | 0.0004 | (14-Mar-11) | (22-Nov-10) | Rate | Xd)+(cXeXf) | (aXkXl) | Funds | Proceeds |  |  |  |  |  | FOR STATE AID FORMULA | FOR STATE AID FORMULA | (From Actual Levy)
 | a | b | c | d | e | f | g | h | i | j | k | l | m | n | o | p
1 Alpine | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 84933.463 | 14478950502 | 1 | 9230569 | 5791580 | 3438989 | 9230569 |  |  |  | 78815973.49 | 0.008119 | 3883038.477152359 | 0 | 3883038.477152359
2 Beaver | 0 | 0 | 0 |  |  |  |  | 0 | 0 | 2440.004 | 1077000000 | 1 | 0 | 0 | 0 | 0 |  |  |  | 3858058.94 | 0.008098 | 0 | 0 | 0
3 Box Elder | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 14844.791 | 2840395874 | 0.9646 | 1613332 | 1095938 | 517394 | 1613332 |  |  |  | 16014041.51 | 0.006408 | 999628.059300874 | 0 | 999628.059300874
4 Cache | 0.000377 | 0.000377 | 0.0004 |  |  |  |  | 0.0004 | 0 | 20476.825 | 3224238127 | 1 | 2225421 | 1215538 | 1009883 | 2225421 |  |  |  | 15650489.42 | 0.006995 | 894952.9332380272 | 0 | 843493.1395768406
5 Carbon | 0.000188 | 0.000188 | 0.000188 |  |  |  |  | 0.000188 | 0 | 5068.84 | 2122893645 | 1 | 258914 | 399104 | 0 | 399104 |  |  |  | 11975881.29 | 0.006595 | 341389.7926489764 | 0 | 341389.7926489764
6 Daggett | 0 | 0 | 0 |  |  |  |  | 0 | 0 | 639.445 | 258000000 | 1 | 0 | 0 | 0 | 0 |  |  |  | 894821.82 | 0.004415 | 0 | 0 | 0
7 [NAME] | 0.000395 | 0.000395 | 0.0004 |  |  |  |  | 0.0004 | 0 | 84379.61 | 15913866534 | 0.9847 | 9170376 | 6189802 | 2980574 | 9170376 |  |  |  | 96411577.29 | 0.007821 | 4930907.929420792 | 0 | 4869271.58030303
8 Duchesne | 0.000408 | 0.000408 | 0.000408 |  |  |  |  | 0.0004 | 7.999999999999978e-06 | 6555.991 | 1652000000 | 1 | 725721 | 674016 | 51705 | 725721 |  |  |  | 6263682.72 | 0.008117 | 308669.8395959099 | 6173.39679191818 | 314843.236387828
9 Emery | 0.000411 | 0.000411 | 0.000415 |  |  |  |  | 0.0004 | 1.499999999999999e-05 | 3785.211 | 1848000000 | 1 | 439097 | 759528 | 0 | 759528 |  |  |  | 8723876 | 0.00607 | 574884.7446457992 | 21558.17792421744 | 590694.0751235585
10 [NAME] | 0.000327 | 0.000327 | 0.000329 |  |  |  |  | 0.000329 | 0 | 2116.835 | 586000000 | 1 | 189222 | 191622 | 0 | 191622 |  |  |  | 3228015.85 | 0.008053 | 131878.4570532721 | 0 | 131076.7643052279
11 Grand | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 2248.052 | 1226000000 | 1 | 244318 | 490400 | 0 | 490400 |  |  |  | 4240612.48 | 0.005871 | 288919.2628172373 | 0 | 288919.2628172373
12 Granite | 0.000336 | 0.000336 | 0.000355 |  |  |  |  | 0.000355 | 0 | 86602.107 | 20298767606 | 0.9775 | 8353076 | 6666927 | 1686149 | 8353076 |  |  |  | 111198066.79 | 0.006746 | 5851662.275489179 | 0 | 5538474.717082716
13 Iron | 0.000356 | 0.000356 | 0.000356 |  |  |  |  | 0.000356 | 0 | 11783.359 | 3178045485 | 1 | 1139748 | 1131384 | 8364 | 1139748 |  |  |  | 15850793.39 | 0.007387 | 763893.6573493975 | 0 | 763893.6573493975
14 Jordan | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 63050.309 | 14685305044 | 0.9978 | 6852308 | 5861199 | 991109 | 6852308 |  |  |  | 163487113.45 | 0.008856 | 7384241.799909668 | 0 | 7384241.799909668
15 [NAME] | 0.000441 | 0.000441 | 0.000441 |  |  |  |  | 0.0004 | 4.099999999999997e-05 | 3059.163 | 705000000 | 1 | 361375 | 310905 | 50470 | 361375 |  |  |  | 3565752.77 | 0.007299 | 195410.4819838334 | 20029.57440334291 | 215440.0563871763
16 [NAME] | 0.000509 | 0.000509 | 0.000509 |  |  |  |  | 0.0004 | 0.000109 | 2437.905 | 1323000000 | 1 | 409159 | 673407 | 0 | 673407 |  |  |  | 3545360.24 | 0.00463 | 306294.6211663067 | 83465.28426781858 | 389759.9054341253
17 Millard | 0.000233 | 0.000233 | 0.000233 |  |  |  |  | 0.000233 | 0 | 4314.617 | 1782608696 | 1 | 273142 | 415348 | 0 | 415348 |  |  |  | 11943077.42 | 0.006058 | 459349.1315384617 | 0 | 459349.1315384617
18 Morgan | 0.000398 | 0.000398 | 0.0004 |  |  |  |  | 0.0004 | 0 | 3214.423 | 881864214 | 1 | 349343 | 350982 | 0 | 350982 |  |  |  | 3371022.16 | 0.005815 | 231884.5853826311 | 0 | 230725.162455718
19 Nebo | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 38944.171 | 5546276254 | 1 | 4232453 | 2218511 | 2013942 | 4232453 |  |  |  | 37875532.63 | 0.009247 | 1638392.240943008 | 0 | 1638392.240943008
20 No. Sanpete | 0.000377 | 0.000377 | 0.0004 |  |  |  |  | 0.0004 | 0 | 3441.416 | 627888294 | 1 | 374013 | 236714 | 137299 | 374013 |  |  |  | 3182036.42 | 0.006546 | 194441.5777574091 | 0 | 183261.1870363581
21 No. Summit | 0.000526 | 0.000526 | 0.000526 |  |  |  |  | 0.0004 | 0.000126 | 1707.238 | 925000000 | 0.9866 | 300531 | 480030 | 0 | 480030 |  |  |  | 3867846.17 | 0.007142 | 216625.3805656679 | 68236.99487818536 | 284862.3754438533
22 Park City | 0 | 0 | 0 |  |  |  |  | 0 | 0 | 5869.596 | 10350865552 | 1 | 0 | 0 | 0 | 0 |  |  |  | 36044783.06 | 0.005885 | 0 | 0 | 0
23 Piute | 0.000301 | 0.000301 | 0.00033 |  |  |  |  | 0.00033 | 0 | 827.182 | 93000000 | 1 | 74166 | 27993 | 46173 | 74166 |  |  |  | 387990.92 | 0.005804 | 22060.13156443832 | 0 | 20121.51394210889
[NAME] | 0.000147 | 0.000147 | 0.000242 |  |  |  |  | 0.000242 | 0 | 1124.832 | 776131773 | 1 | 73959 | 114091 | 0 | 114091 |  |  |  | 2053164.12 | 0.006056 | 82045.197661823 | 0 | 49837.3721334214
25 San Juan | 0.000391 | 0.000391 | 0.0004 |  |  |  |  | 0.0004 | 0 | 4865.265 | 871000000 | 1 | 528757 | 340561 | 188196 | 528757 |  |  |  | 4147258 | 0.00861 | 192671.6840882695 | 0 | 188336.5711962834
26 Sevier | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 6743.31 | 1305000000 | 1 | 732863 | 522000 | 210863 | 732863 |  |  |  | 6102564.450000001 | 0.007135 | 342119.9411352489 | 0 | 342119.9411352489
27 So. Sanpete | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 4601.624 | 523000000 | 1 | 500104 | 209200 | 290904 | 500104 |  |  |  | 3379760.91 | 0.008104 | 166819.3933859822 | 0 | 166819.3933859822
28 So. Summit | 0.000409 | 0.000409 | 0.000423 |  |  |  |  | 0.0004 | 2.299999999999996e-05 | 2105.343 | 1363000000 | 0.9985 | 260111 | 556631 | 0 | 556631 |  |  |  | 7608728.29 | 0.006089 | 499834.3432419117 | 28740.47473640987 | 511080.6159648547
29 Tintic | 0.000484 | 0.000484 | 0.000484 |  |  |  |  | 0.0004 | 8.399999999999998e-05 | 739.952 | 30000000 | 1 | 82938 | 14520 | 68418 | 82938 |  |  |  | 275068 | 0.009212 | 11943.89926183239 | 2508.218844984802 | 14452.1181068172
30 Tooele | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 18063.531 | 2868999331 | 1 | 1963145 | 1147600 | 815545 | 1963145 |  |  |  | 16542357.74 | 0.008896 | 743811.0494604318 | 0 | 743811.0494604318
31 Uintah | 0 | 0 | 0 |  |  |  |  | 0 | 0 | 9052.19 | 4580537793 | 1 | 0 | 0 | 0 | 0 |  |  |  | 12756064.16 | 0.00606 | 0 | 0 | 0
32 Wasatch | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 6804.252 | 4080087134 | 0.9651 | 739486 | 1575077 | 0 | 1575077 |  |  |  | 13002070.67 | 0.006194 | 839655.8391992252 | 0 | 839655.8391992252
33 Washington | 0.000394 | 0.000394 | 0.0004 |  |  |  |  | 0.0004 | 0 | 33875.905 | 9597595560 | 0.992 | 3681633 | 3751201 | 0 | 3751201 |  |  |  | 46019286 | 0.006675 | 2757710.02247191 | 0 | 2716344.372134831
34 Wayne | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 1222.07 | 263000000 | 1 | 132815 | 105200 | 27615 | 132815 |  |  |  | 861852.93 | 0.004846 | 71139.32562938507 | 0 | 71139.32562938507
35 Weber | 0.000406 | 0.000406 | 0.000406 |  |  |  |  | 0.0004 | 5.999999999999983e-06 | 40918.248 | 7473545151 | 1 | 4491836 | 3034259 | 1457577 | 4491836 |  |  |  | 36601300.14000001 | 0.006245 | 2344358.695916734 | 35165.38043875092 | 2379524.076355485
36 Salt Lake | 0.0002 | 0.0002 | 0.0002 |  |  |  |  | 0.0002 | 0 | 31398.065 | 15461258411 | 0.9954 | 1706171 | 3078027 | 0 | 3078027 |  |  |  | 83450926.42 | 0.006039 | 2763733.281006789 | 0 | 2763733.281006789
37 Ogden | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 16130.981 | 3211408799 | 0.9766 | 1753115 | 1254505 | 498610 | 1753115 |  |  |  | 20759710.04 | 0.007342 | 1131011.170798148 | 0 | 1131011.170798148
38 Provo | 0.000392 | 0.000392 | 0.0004 |  |  |  |  | 0.0004 | 0 | 17679.288 | 4206291639 | 1 | 1921385 | 1648866 | 272519 | 1921385 |  |  |  | 25006242.4 | 0.006234 | 1604507.05165223 | 0 | 1572416.910619185
39 Logan | 0.000443 | 0.000443 | 0.000443 |  |  |  |  | 0.0004 | 4.299999999999996e-05 | 7922.964 | 1691024749 | 1 | 933782 | 749124 | 184658 | 933782 |  |  |  | 11081852.88 | 0.007304 | 606892.2716319824 | 65240.91920043806 | 672133.1908324205
40 [NAME] | 0 | 0 | 0 |  |  |  |  | 0 | 0 | 8370.18 | 2731436789 | 1 | 0 | 0 | 0 | 0 |  |  |  | 15717701.01 | 0.006644 | 0 | 0 | 0
42 Canyons | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 42892.388 | 13842130752 | 0.6572 | 4661545 | 3638819 | 1022726 | 4661545 |  |  |  | 15717701.01 | 0.006644 | 946279.4105960266 | 0 | 946279.4105960266
Total |  |  |  |  |  |  |  | 0.01343299999999999 | 0.0004549999999999998 | 707250.9410000001 | 180500413708 | 1 | 70979929 | 56920609 | 17969682 | 74890291 |  |  |  | 961480015.3999994 | 0.006885512195121951 | 44723057.95666119 | 331118.4214860661 | 44479570.77369306
Average | 0.0003791388888888888 | 0.0003791388888888888 | 0.0003857777777777776 |  |  |  |  | 0.0004632068965517239 | 1.986899563318776e-06 | Non-Adjusted--> | 192068000000
NOTE: |  |  |  |  |  |  |  |  |  |  |  |  | FY 2011-12 Appropriated: | 56920609 | 18223888 | 75144497
*53A-17a-133 (3) (a). = |  |  | 27.17 | Per WPU for each 0.0001 for first 0.001600 of Voted Leeway and 0.000400 of Board Leeway |  |  |  |  |  |  |  |  | Unallocated: | 0 | 254206 | 254206
[NAME] -- 2010-11
Guarantee applies up to 0.0016 of Voted Leeway and 0.0004 of Board Leeway; State Aid amount held harmless if rate reduced due to Certified Tax Rate constraints; guarantee amount is $27-17 per 0.0001 tax rate per WPU.
 |  |  |  | (Actual) | (Actual) | (Actual) |  |  |  | FY12 MSP |  |  |  | [NAME]
 |  |  |  | 2011-2012 | 2010-2011 | 2010-2011 |  |  |  | LEGISLATIVE ESTIMATES | Utah State Tax Commission |  | [NAME] | Proceeds |  |  |  |  |  |  | Yield | Yield | Yield
 |  |  |  | Voted | Voted | [NAME] |  | [NAME] | [NAME] | Total | Adjusted Sum of Valuations | 5-Year | Amount | (With Estimated |  | Total |  |  | FY 2004-05 | FY 2004-05 | Up To | Excess of | of [NAME] | Total Local Levy
 |  |  |  | Leeway | Leeway | Hold Harmless |  | Up To | Excess of | WPUs | (With Fees-in-Lieu) | Collection | *(27-17Xh/.0001 | Fees-In-Lieu) | State | Local-State |  |  | Total Taxes Collected | Total Tax Rate | 0.0016 or Hold Harmless | 0.0016 or Hold Harlmess | Rate | Yield
District |  |  |  | Tax Rate | Tax Rate | Tax Rate |  | 0.0016 | 0.0016 | (14-Mar-11) | (22-Nov-10) | Rate | Xd)+(cXeXf) | (dXkXl) | Funds | Proceeds |  |  |  |  | FOR STATE AID FORMULA | FOR STATE AID FORMULA | FOR STATE AID FORMULA | (From Actual Levy)
 | a | b | c | d | e | f | g | h | i | j | k | l | m | n | o | p
1 Alpine |  |  |  | 0.0016 | 0.0016 | 0.0016 |  | 0.0016 | 0 | 84933.463 | 14478950502 | 1 | 36922275 | 23166321 | 13755954 | 36922275 |  |  | 78815973.49 | 0.008119 | 15532153.90860944 | 0 | 15532153.90860944 | 15532153.90860944
2 Beaver |  |  |  | 0.001443 | 0.001443 | 0.001719 |  | 0.0016 | 0.000119 | 2440.004 | 1077000000 | 1 | 1188882 | 1554111 | 0 | 1554111 |  |  | 3858058.94 | 0.008098 | 762273.9323289703 | 56694.12371696714 | 818968.0560459375 | 687475.80271919
3 Box Elder |  |  |  | 0.0006 | 0.0006 | 0.0006 |  | 0.0006 | 0 | 14844.791 | 2840395874 | 0.9646 | 2419998 | 1643908 | 776090 | 2419998 |  |  | 16014041.51 | 0.006408 | 1499442.088951311 | 0 | 1499442.088951311 | 1499442.088951311
4 Cache |  |  |  | 0.001512 | 0.001512 | 0.0016 |  | 0.0016 | 0 | 20476.825 | 3224238127 | 1 | 8901685 | 4875048 | 4026637 | 8901685 |  |  | 15650489.42 | 0.006995 | 3579811.732952109 | 0 | 3579811.732952109 | 3382922.087639743
5 Carbon |  |  |  | 0.0011 | 0.0011 | 0.0011 |  | 0.0011 | 0 | 5068.84 | 2122893645 | 1 | 1514924 | 2335183 | 0 | 2335183 |  |  | 11975881.29 | 0.006595 | 1997493.46762699 | 0 | 1997493.46762699 | 1997493.46762699
6 Daggett |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 639.445 | 258000000 | 1 | 0 | 0 | 0 | 0 |  |  | 894821.82 | 0.004415 | 0 | 0 | 0 | 0
7 [NAME] |  |  |  | 0.001582 | 0.001582 | 0.0016 |  | 0.0016 | 0 | 84379.61 | 15913866534 | 0.9847 | 36681504 | 24790548 | 11890956 | 36681504 |  |  | 96411577.29 | 0.007821 | 19723631.71768317 | 0 | 19723631.71768317 | 19501740.86085923
8 Duchesne |  |  |  | 0.001291 | 0.001291 | 0.001291 |  | 0.001291 | 0 | 6555.991 | 1652000000 | 1 | 2299610 | 2132732 | 166878 | 2299610 |  |  | 6263682.72 | 0.008117 | 996231.907295799 | 0 | 996231.907295799 | 996231.907295799
9 Emery |  |  |  | 0.0016 | 0.0016 | 0.0016 |  | 0.0016 | 0 | 3785.211 | 1848000000 | 1 | 1645507 | 2956800 | 0 | 2956800 |  |  | 8723876 | 0.00607 | 2299538.978583197 | 0 | 2299538.978583197 | 2299538.978583197
10 [NAME] |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 2116.835 | 586000000 | 1 | 0 | 0 | 0 | 0 |  |  | 3228015.85 | 0.008053 | 0 | 0 | 0 | 0
11 Grand |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 2248.052 | 1226000000 | 1 | 0 | 0 | 0 | 0 |  |  | 4240612.48 | 0.005871 | 0 | 0 | 0 | 0
12 Granite |  |  |  | 0.0016 | 0.0016 | 0.0016 |  | 0.0016 | 0 | 86602.107 | 20298767606 | 0.9775 | 37647668 | 31747273 | 5900395 | 37647668 |  |  | 111198066.79 | 0.006746 | 26373689.12896531 | 0 | 26373689.12896531 | 26373689.12896531
13 Iron |  |  |  | 0.000713 | 0.000713 | 0.000713 |  | 0.000713 | 0 | 11783.359 | 3178045485 | 1 | 2282697 | 2265946 | 16751 | 2282697 |  |  | 15850793.39 | 0.007387 | 1529933.083399215 | 0 | 1529933.083399215 | 1529933.083399215
14 Jordan |  |  |  | 0.0016 | 0.0016 | 0.0016 |  | 0.0016 | 0 | 63050.309 | 14685305044 | 0.9978 | 27409230 | 23444796 | 3964434 | 27409230 |  |  | 163487113.45 | 0.008856 | 29536967.19963867 | 0 | 29536967.19963867 | 29536967.19963867
15 [NAME] |  |  |  | 0.0004 | 0.0004 | 0.0004 |  | 0.0004 | 0 | 3059.163 | 705000000 | 1 | 332470 | 282000 | 50470 | 332470 |  |  | 3565752.77 | 0.007299 | 195410.4819838334 | 0 | 195410.4819838334 | 195410.4819838334
16 [NAME] |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 2437.905 | 1323000000 | 1 | 0 | 0 | 0 | 0 |  |  | 3545360.24 | 0.00463 | 0 | 0 | 0 | 0
17 Millard |  |  |  | 0.0008 | 0.0008 | 0.0008 |  | 0.0008 | 0 | 4314.617 | 1782608696 | 1 | 937825 | 1426087 | 0 | 1426087 |  |  | 11943077.42 | 0.006058 | 1577164.400132057 | 0 | 1577164.400132057 | 1577164.400132057
18 Morgan |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 3214.423 | 881864214 | 1 | 0 | 0 | 0 | 0 |  |  | 3371022.16 | 0.005815 | 0 | 0 | 0 | 0
19 Nebo |  |  |  | 0.0013 | 0.0013 | 0.0013 |  | 0.0013 | 0 | 38944.171 | 5546276254 | 1 | 13755471 | 7210159 | 6545312 | 13755471 |  |  | 37875532.63 | 0.009247 | 5324774.783064776 | 0 | 5324774.783064776 | 5324774.783064776
20 No. Sanpete |  |  |  | 0.001508 | 0.001508 | 0.0016 |  | 0.0016 | 0 | 3441.416 | 627888294 | 1 | 1496052 | 946856 | 549196 | 1496052 |  |  | 3182036.42 | 0.006546 | 777766.3110296365 | 0 | 777766.3110296365 | 733044.7481454323
21 No. Summit |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 1707.238 | 925000000 | 0.9866 | 0 | 0 | 0 | 0 |  |  | 3867846.17 | 0.007142 | 0 | 0 | 0 | 0
22 Park City |  |  |  | 0.0015 | 0.0015 | 0.00165 |  | 0.0016 | 4.999999999999991e-05 | 5869.596 | 10350865552 | 1 | 3069174 | 15526298 | 0 | 15526298 |  |  | 36044783.06 | 0.005885 | 9799771.095327104 | 306242.8467289715 | 10106013.94205607 | 9187285.40186916
23 Piute |  |  |  | 0.000301 | 0.000301 | 0.00033 |  | 0.00033 | 0 | 827.182 | 93000000 | 1 | 74166 | 27993 | 46173 | 74166 |  |  | 387990.92 | 0.005804 | 22060.13156443832 | 0 | 22060.13156443832 | 20121.51394210889
[NAME] |  |  |  | 0.000888 | 0.000888 | 0.000888 |  | 0.000888 | 0 | 1124.832 | 776131773 | 1 | 271388 | 689205 | 0 | 689205 |  |  | 2053164.12 | 0.006056 | 301058.4112549538 | 0 | 301058.4112549538 | 301058.4112549538
25 San Juan |  |  |  | 0.0016 | 0.0016 | 0.0016 |  | 0.0016 | 0 | 4865.265 | 871000000 | 1 | 2115028 | 1393600 | 721428 | 2115028 |  |  | 4147258 | 0.00861 | 770686.7363530779 | 0 | 770686.7363530779 | 770686.7363530779
26 Sevier |  |  |  | 0.0006 | 0.0006 | 0.0006 |  | 0.0006 | 0 | 6743.31 | 1305000000 | 1 | 1099294 | 783000 | 316294 | 1099294 |  |  | 6102564.450000001 | 0.007135 | 513179.9117028732 | 0 | 513179.9117028732 | 513179.9117028732
27 So. Sanpete |  |  |  | 0.0016 | 0.0016 | 0.0016 |  | 0.0016 | 0 | 4601.624 | 523000000 | 1 | 2000418 | 836800 | 1163618 | 2000418 |  |  | 3379760.91 | 0.008104 | 667277.5735439289 | 0 | 667277.5735439289 | 667277.5735439289
28 So. Summit |  |  |  | 0.0006 | 0.0006 | 0.0006 |  | 0.0006 | 0 | 2105.343 | 1363000000 | 0.9985 | 343213 | 816573 | 0 | 816573 |  |  | 7608728.29 | 0.006089 | 749751.5148628674 | 0 | 749751.5148628674 | 749751.5148628674
29 Tintic |  |  |  | 0.002533 | 0.002533 | 0.002533 |  | 0.0016 | 0.000933 | 739.952 | 30000000 | 1 | 349662 | 75990 | 273672 | 349662 |  |  | 275068 | 0.009212 | 47775.59704732957 | 27859.14502822406 | 75634.74207555363 | 75634.74207555363
30 Tooele |  |  |  | 0.0006 | 0.0006 | 0.000604 |  | 0.000604 | 0 | 18063.531 | 2868999331 | 1 | 2964348 | 1721400 | 1242948 | 2964348 |  |  | 16542357.74 | 0.008896 | 1123154.684685252 | 0 | 1123154.684685252 | 1115716.574190647
31 Uintah |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 9052.19 | 4580537793 | 1 | 0 | 0 | 0 | 0 |  |  | 12756064.16 | 0.00606 | 0 | 0 | 0 | 0
32 Wasatch |  |  |  | 0.001224 | 0.001224 | 0.001224 |  | 0.001224 | 0 | 6804.252 | 4080087134 | 0.9651 | 2262827 | 4819735 | 0 | 4819735 |  |  | 13002070.67 | 0.006194 | 2569346.867949629 | 0 | 2569346.867949629 | 2569346.867949629
33 Washington |  |  |  | 0.001085 | 0.001085 | 0.0011 |  | 0.0011 | 0 | 33875.905 | 9597595560 | 0.992 | 10124492 | 10330084 | 0 | 10330084 |  |  | 46019286 | 0.006675 | 7583702.561797754 | 0 | 7583702.561797754 | 7480288.435955056
34 Wayne |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 1222.07 | 263000000 | 1 | 0 | 0 | 0 | 0 |  |  | 861852.93 | 0.004846 | 0 | 0 | 0 | 0
35 Weber |  |  |  | 0.001091 | 0.001091 | 0.001091 |  | 0.001091 | 0 | 40918.248 | 7473545151 | 1 | 12129179 | 8153638 | 3975541 | 12129179 |  |  | 36601300.14000001 | 0.006245 | 6394238.343112892 | 0 | 6394238.343112892 | 6394238.343112892
36 Salt Lake |  |  |  | 0.0018 | 0.0018 | 0.0018 |  | 0.0016 | 0.0001999999999999999 | 31398.065 | 15461258411 | 0.9954 | 16727394 | 27702246 | 0 | 27702246 |  |  | 83450926.42 | 0.006039 | 22109866.24805431 | 2763733.281006787 | 24873599.5290611 | 24873599.5290611
37 Ogden |  |  |  | 0.001285 | 0.001285 | 0.001285 |  | 0.001285 | 0 | 16130.981 | 3211408799 | 0.9766 | 5631882 | 4030096 | 1601786 | 5631882 |  |  | 20759710.04 | 0.007342 | 3633373.386189049 | 0 | 3633373.386189049 | 3633373.386189049
38 Provo |  |  |  | 0.00134 | 0.00134 | 0.001346 |  | 0.001346 | 0 | 17679.288 | 4206291639 | 1 | 6465461 | 5636431 | 829030 | 6465461 |  |  | 25006242.4 | 0.006234 | 5399166.228809753 | 0 | 5399166.228809753 | 5375098.62303497
39 Logan |  |  |  | 0.00085 | 0.00085 | 0.00085 |  | 0.00085 | 0 | 7922.964 | 1691024749 | 1 | 1829769 | 1437371 | 392398 | 1829769 |  |  | 11081852.88 | 0.007304 | 1289646.077217963 | 0 | 1289646.077217963 | 1289646.077217963
40 [NAME] |  |  |  | 0.001786 | 0.001786 | 0.001786 |  | 0.0016 | 0.000186 | 8370.18 | 2731436789 | 1 | 4146732 | 4878346 | 0 | 4878346 |  |  | 15717701.01 | 0.006644 | 3785117.642384106 | 440019.9259271523 | 4225137.568311258 | 4225137.568311258
42 Canyons |  |  |  | 0.0016 | 0.0016 | 0.0016 |  | 0.0016 | 0 | 42892.388 | 13842130752 | 0.6572 | 18646179 | 14555277 | 4090902 | 18646179 |  |  | 15717701.01 | 0.006644 | 3785117.642384106 | 0 | 3785117.642384106 | 3785117.642384106
Total |  |  |  |  |  |  |  |  |  | 707250.9410000001 | 180500413708 | 1 | 265686404 | 234191851 | 62296863 | 296488714 |  |  | 961480015.3999994 |  | 182250573.7764859 | 3594549.322408102 | 185845123.098894 | 184194541.7806254
Average |  |  |  | 0.001240363636363636 | 0.001240363636363636 | 0.001260909090909091 |  | 0.001744434782608696 | 0.0001488 | Non-Adjusted--> | 192068000000
NOTE: |  |  |  |  |  |  |  |  |  |  |  |  | FY 2011-12 Appropriated: | 234191851 | 63068960 | 297260811
*53A-17a-133 (3) (a). = |  | 27.17 | Per WPU for each 0.0001 for first 0.001600 of Voted Leeway and 0.000400 of Board Leeway |  |  |  |  |  |  |  |  |  | Unallocated: | 0 | 772097 | 772097
Assumptions:
1.  Voted and Board Leeway guarantee is increased to $27.17 per statute (FY11 WPU value = $2,577 X 0.010544).
2.  Voted and Board Leeway actual tax rates are FY 2010-11 rates.  "Hold harmless tax rates" remain constant at known FY 2009-10 (Tax Year 2009) rates.  Previous year's rates will be used to calculate state guarantee.
When actual FY11-12 tax rates come in, those will be used.  The "hold harmless tax rates" will be the FY 10-11 (Tax Year 2009) rates.
3.  Total WPUs are Legislative Estimates as of 14 March 2011 and are subject to revision as the fiscal year progresses.
4.  Adjusted assessed valuations are assumed to be held constant at the Utah State Tax Commission's Sum of Valuations Estimates with adjustments for redeveloment as of Novembr 2010.
5.  The five-year tax collection rate is assumed to be held constant at the collection rate established November 2010.