Spreadsheet: 044430cc-20b6-4371-aaaf-53e135eb71e0
Sheet: Sheet1

Unnamed: 0 | Unnamed: 1 | No. | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Calculated | Unnamed: 10 | Estimated | Unnamed: 12 | Unnamed: 13
 |  | P |  | (A) Actual or |  | 2011 |  |  | 2011 |  | 2012
 |  | r | R | (*) Estimated | R | ESTIMATED | R | Estimated | Percent of | Calculated | Percent of | Estimated
 | City/County | o | E | 2011 RDA Tax | E | Total County/ | E | 2012 RDA Tax | Tax | FY 2011-12 | Tax | FY 2012-13
School | Redevelopment | j | C | Increment | C | City/Town | C | Increment | Increment by | Tax Rate by | Increment by | Tax Rate by
District | Agency | e | D' | (FY 2011-12) | D' | Tax Rates | D' | (FY 2012-13) | District | District | District | District | ANNUAL
 |  | c |  |  |  |  |  |  | (3/Sub Total) | (6X4) | (5/Sub Total) | (8x4) | REVIEW MEETING
1 | 2 | t |  | 3 |  | 4 |  | 5 | 6 | 7 | 8 | 9
1 Alpine | American Fork City* | 4 | * | 1223374 |  | 0.012591 |  | 1223374 | 0.07528302038893854 | 0.0009478885097171251 | 0.07528302038893854 | 0.0009478885097171251 | Y
 | Lehi City | 4 | * | 9435000 |  | 0.012343 |  | 9435000 | 0.5806035581675228 | 0.007166389718461734 | 0.5806035581675228 | 0.007166389718461734 | Y
 | Lindon City | 2 | * | 1124400 |  | 0.011815 |  | 1124400 | 0.06919243675713437 | 0.0008175086402855426 | 0.06919243675713437 | 0.0008175086402855426
 | Pleasant Grove City | 2 | * | 802557 |  | 0.012046 |  | 802557 | 0.04938711709933785 | 0.0005949172125786237 | 0.04938711709933785 | 0.0005949172125786237
 | Orem City | 7 | * | 3665000 |  | 0.01171 |  | 3665000 | 0.2255338675870664 | 0.002641001589444547 | 0.2255338675870664 | 0.002641001589444547
 | SUBTOTAL |  |  | 16250331 |  |  |  | 16250331 | 1 | 0.01216770567048757 | 1 | 0.01216770567048757
3 Box Elder | Brigham City | 5 | * | 2180000 |  | 0.013402 |  | 360229 | 0.2810228251121481 | 0.003766267902153009 | 0.06134623192117797 | 0.0008221622002076271 | Y
 | Garland City | 2 | * | 8602 |  | 0.014594 |  | 8602 | 0.001108879973217751 | 1.618299432913986e-05 | 0.001464902289893298 | 2.137878401870279e-05
 | Tremonton City | 3 | * | 4663000 |  | 0.013894 |  | 4663000 | 0.6011052447238286 | 0.008351756270192875 | 0.7940989743980992 | 0.01103321115028719 | Y
 | [NAME] | 1 | * | 24575 |  | 0.011728 |  | 15233 | 0.003167952260151853 | 3.715374410706093e-05 | 0.002594147475231877 | 3.042416158951946e-05
 | Perry City | 3 | * | 56200 |  | 0.01382 |  | 0 | 0.007244716867570057 | 0.0001001219871098182 | 0 | 0
 | [NAME] | 2 | * | 825000 |  | 0.011569 |  | 825000 | 0.1063503810630836 | 0.001230367558518814 | 0.1404957439155977 | 0.001625395261359549 | Y
 | SUBTOTAL |  |  | 7757377 |  |  |  | 5872064 | 1 | 0.01350185045641072 | 1 | 0.01353257155746259
4 Cache | Smithfield City | 1 | * | 225000 |  | 0.01027 |  | 225000 | 1 | 0.01027 | 1 | 0.01027
 | North Logan | 2 | * | 0 |  | 0.010807 |  | 0 | 0 | 0 | 0 | 0
 | SUBTOTAL |  |  | 225000 |  |  |  | 225000 | 1 | 0.01027 | 1 | 0.01027
5 Carbon | Helper City | 1 | * | 0 |  | 0.014213 |  | 0 | 0 | 0 | 0 | 0
 | Price City | 1 | * | 167700 |  | 0.012383 |  | 167700 | 0.9334921624510153 | 0.01155943344763092 | 0.9334921624510153 | 0.01155943344763092 | Y
 | Wellington City | 1 | * | 0 |  | 0.012987 |  | 0 | 0 | 0 | 0 | 0
 | Carbon County | 1 | * | 11948 |  | 0.011154 |  | 11948 | 0.06650783754898468 | 0.0007418284200213751 | 0.06650783754898468 | 0.0007418284200213751 | Y
 | SUBTOTAL |  |  | 179648 |  |  |  | 179648 | 1 | 0.0123012618676523 | 1 | 0.0123012618676523
7 [NAME] | Bountiful City | 3 | * | 1570866 |  | 0.012665 |  | 1570866 | 0.2073914217914497 | 0.00262661235698871 | 0.2768380947614275 | 0.003506154470153479
 | Centerville City | 1 | * | 1395000 |  | 0.012536 |  | 757828 | 0.1841729551719066 | 0.002308792166035022 | 0.1335541412678504 | 0.001674234714933773
 | Clearfield City | 7 | * | 2349452 |  | 0.0143 |  | 1399669 | 0.3101831669351587 | 0.004435619287172769 | 0.2466675701534265 | 0.003527346253193999
 | Clinton City | 1 | * | 77422 |  | 0.013356 |  | 48586 | 0.01022153300022893 | 0.0001365187947510576 | 0.008562446237985109 | 0.0001143600319545291
 | Farmington City | 3 | * | 350000 |  | 0.013302 |  | 350000 | 0.04620826832270059 | 0.0006146623852285632 | 0.061681475801564 | 0.0008204869911124042 | Y
 | Layton City | 2 | * | 225000 |  | 0.012804 |  | 225000 | 0.02970531535030752 | 0.0003803468577453375 | 0.03965237730100542 | 0.0005077090389620734
 | North Salt Lake City | 0 | * | 35935 |  | 0.013014 |  | 35935 | 0.004744268920503559 | 6.174191573143331e-05 | 0.006332925236940578 | 8.241668903354468e-05
 | Sunset City | 0 | * | 0 |  | 0.010618 |  | 0 | 0 | 0 | 0 | 0
 | Syracuse | 2 | * | 420000 |  | 0.013235 |  | 135702 | 0.05544992198724071 | 0.0007338797175011309 | 0.02391514179778239 | 0.00031651690169365
 | West Bountiful City | 3 | * | 510727 |  | 0.012809 |  | 510727 | 0.06742802930185116 | 0.0008636856273274114 | 0.09000684311915821 | 0.001152897653513297 | Y
 | Woods Cross City | 4 | * | 640000 |  | 0.012361 |  | 640000 | 0.0844951192186525 | 0.001044444168661764 | 0.1127889843228599 | 0.001394184635214871
 | SUBTOTAL |  |  | 7574402 |  |  |  | 5674313 | 1 | 0.0132063032771432 | 1 | 0.01309630737976562
8 Duchesne | Roosevelt City | 0 | * | 0 |  | 0.014509 |  | 0 | 1 | 0.014509 | 1 | 0.014509
11 Grand | Moab City (Rescinded) | 0 | * | 0 |  |  |  | 0
12 Granite* | South Salt Lake City | 13 | * | 650000 |  | 0.012966 |  | 1259700 | 0.05119798963610911 | 0.0006638331336217907 | 0.09054904333717324 | 0.001174058895909788
 | West Valley City | 12 | * | 10942200 |  | 0.015091 |  | 11263200 | 0.8618748341480509 | 0.01300655312212824 | 0.8096149757206078 | 0.01221789959859969 | Y
 | SL County (Cottonwood) | 1 | * | 0 |  | 0.014414 |  | 0 | 0 | 0 | 0 | 0
 | S.L. County (Magna West) | 1 | * | 43492 |  | 0.016047 |  | 43492 | 0.003425696869621011 | 5.497215766680836e-05 | 0.003126267359546193 | 5.016721231863775e-05
 | S.L. County (Arbor Park) | 1 | * | 0 |  | 0.015298 |  | 0 | 0 | 0 | 0 | 0 | Y
 | Holladay City | 3 | * | 967406 |  | 0.012002 |  | 967406 | 0.0761988344029381 | 0.0009145384105040631 | 0.06953853125239455 | 0.0008346014520912395 | Y
 | Taylorsville City | 1 | * | 92713 |  | 0.013347 |  | 378000 | 0.007302644943280898 | 9.746840205797015e-05 | 0.02717118233027823 | 0.0003626537705622235
 | SUBTOTAL |  |  | 12695811 |  |  |  | 13911798 | 1 | 0.01473736522597887 | 1 | 0.01463938092948158
13 Iron | Cedar City | 1 | * | 100000 |  | 0.012572 |  | 100000 | 1 | 0.012572 | 1 | 0.012572 | Y
 | [NAME] | 1 | * | 0 |  | 0.013357 |  |  | 0 | 0 | 0 | 0 | Y
 | SUBTOTAL |  |  | 100000 |  |  |  | 100000 | 1 | 0.012572 | 1 | 0.012572
 |  |  |  |  |  |  |  |  |  |  |  |  | Y
14 Jordan* |  |  | *
 |  |  | *
 |  |  | *
 | Riverton City | 2 | * | 230000 |  | 0.013725 |  | 230000 | 0.02512910899171963 | 0.0003448970209113519 | 0.02071850701357495 | 0.0002843615087613161
 | South Jordan City | 13 | * | 5045149 |  | 0.013373 | * | 5046186 | 0.5512178221759361 | 0.007371435935958793 | 0.4545627827513204 | 0.006078868093733408 | Y
 | West Jordan City | 8 | * | 2651216 |  | 0.01267 |  | 3525000 | 0.2896638948895259 | 0.003670041548250293 | 0.3175336400993551 | 0.00402315122005883 | Y
 | Bluffdale City | 3 | * | 1226367 |  | 0.012271 |  | 2300000 | 0.1339891739428184 | 0.001644181153452325 | 0.2071850701357495 | 0.002542367995635782 | Y
 | S.L. County (Ft Union) | 1 | * | 0 |  | 0.014863 |  | 0 | 0 | 0 | 0 | 0
 | S.L. County (Union/Family Ctr) | 0 | * | 0 |  |  |  | 0 | 0 | 0 | 0 | 0
 | S.L. County Cottonwood Corporate | 0 | * | 0 |  |  |  | 0 | 0 | 0 | 0 | 0
 | SUBTOTAL |  |  | 9152732 |  |  |  | 11101186 | 0.9999999999999999 | 0.01303055565857276 | 1 | 0.01292874881818934
17 Millard | Fillmore City (Dissolved 11/18/97) | 1 | * | 0 |  | 0.010903 |  | 0 | 1 | 0.010903
 | Reinstated 25-Sep-01
18 Morgan | Morgan City | 1 | * | 40000 |  | 0.010763 | * | 40000 | 1 | 0.010763 | 1 | 0.010763
 | Morgan County (Rescinded 7/7/97)
 | SUBTOTAL |  |  | 40000 |  |  |  | 40000 | 1 | 0.010763 | 1 | 0.010763
19 Nebo | Payson City | 1 | * | 398927 |  | 0.01216 |  | 470515.22 | 0.3204678240430194 | 0.003896888740363116 | 0.3576661165501374 | 0.004349219977249671
 | Spanish Fork City | 3 | * | 835900 |  | 0.012066 |  | 845000 | 0.6714989311767815 | 0.008102306103579046 | 0.6423338834498619 | 0.007750400637706033 | Y
 | Salem City | 0 | * | 1e-11 |  | 0.012224 | * | 1e-11 | 8.033244780198366e-18 | 9.819838419314483e-20 | 7.601584419524993e-18 | 9.292176794427352e-20
 | Springville City | 1 | * | 10000 |  | 0.013319 |  | 0 | 0.008033244780198366 | 0.000106994787227462 | 0 | 0
 | Santaquin City | 0 | * | 1e-09 |  | 0 |  | 1e-09 | 8.033244780198367e-16 | 0 | 7.601584419524994e-16 | 0
 | SUBTOTAL |  |  | 1244827.000000001 |  |  |  | 1315515.220000001 | 1 | 0.01210618963116962 | 1 | 0.0120996206149557
20 No Sanpete | Mt. Pleasant City | 1 | * | 108000 |  | 0.013259 |  | 28000 | 1 | 0.013259 | 1 | 0.013259
 | Fairview City | 1 | * | 0 |  | 0.011177 |  | 0 | 0 | 0 | 0 | 0
 | SUBTOTAL |  |  | 108000 |  |  |  | 28000 | 1 | 0.013259 | 1 | 0.013259
21 No Summit | Coalville City | 0 | * | 1e-06 |  | 0 |  | 1e-06 | 1 | 0 | 1 | 0
22 Park City | Park City | 2 | * | 3825000 |  | 0.008905 |  | 3928305 | 1 | 0.008905 | 1 | 0.008905
[NAME] | Garden City | 1 | * | 110000 |  | 0.006777 |  | 100759.9 | 1 | 0.006777 | 1 | 0.006777
26 Sevier | Richfield City | 0 | * | 1e-05 |  | 0.011281 |  | 1e-05 | 1 | 0.011281 | 1 | 0.011281
 |  |  |  | 1e-05 |  |  |  | 1e-05 | 1 | 0.011281 | 1 | 0.011281
27 So [NAME] | Ephraim City | 0 | * | 1e-06 |  | 0.014273 |  | 1e-05 | 1 | 0.014273 | 1 | 0.014273
28 So Summit | Summit County (Slvr Creek) | 0 | * | 1e-06 |  | 0 |  | 1e-06 | 1 | 0 | 1 | 0
(Incorporated into So. Summit TY 2000)
30 Tooele | Tooele City | 3 | * | 1754200 |  | 0.011696 |  | 1255588 | 0.2319587662946009 | 0.002712989730581651 | 0.1777461555089873 | 0.002078919034833115
 | Wendover City | 0 | * | 0 |  | 0.013051 |  | 0 | 0 | 0 | 0 | 0
 | Granstville | 1 | * | 783351 |  | 0.013356 |  | 783351 | 0.1035829047632208 | 0.001383453276017577 | 0.1108943607808618 | 0.00148110508258919
 | Tooele County | 2 | * | 5025000 |  | 0.011328 |  | 5025000 | 0.6644583289421784 | 0.007526983950256996 | 0.7113594837101509 | 0.008058280231468588 | Y
 |  |  |  | 7562551 |  |  |  | 7063939 | 1 | 0.01162342695685623 | 0.1777461555089873 | 0.01161830434889089
31 Uintah | Naples City | 2 | * | 126000 |  | 0.010821 |  | 134852.74 | 1 | 0.010821 | 1 | 0.010821
32 Wasatch | Midway City | 1 | * | 86005 |  | 0.010821 |  | 86005 | 1 | 0.010821 | 0.6377697627797552 | 0.006901306603039731
33 Washington | Hurricane City | 3 | * | 0 |  | 0.014285 |  | 900000 | 0 | 0 | 0.1855670103092784 | 0.002650824742268041
 | Ivins City | 1 | * | 0 |  | 0.012766 |  | 0 | 0 | 0 | 0 | 0
 | Santa Clara City, Dissolved 2002 | 0 | * | 0 |  | 0 |  | 0 | 0 | 0 | 0 | 0
 | St. George City | 6 | * | 3550000 |  | 0.012526 |  | 3950000 | 1 | 0.012526 | 0.8144329896907216 | 0.01020158762886598
 | SUBTOTAL |  |  | 3550000 |  |  |  | 4850000 | 1 | 0.012526 | 1 | 0.01285241237113402
35 Weber | South Ogden City | 4 | * | 1101750 |  | 0.014356 |  | 385541 | 0.2313594718263276 | 0.00332139657753876 | 0.07639944237310471 | 0.001096790394708291 | Y
 | Washington Terrace City | 2 | * | 552000 |  | 0.014784 |  | 465024 | 0.1159159777155733 | 0.001713701814547035 | 0.09214992514443508 | 0.001362344493335328
 | Riverdale City | 4 | * | 1140000 |  | 0.013123 |  | 1313500 | 0.2393916931082491 | 0.003141537188659553 | 0.2602853329660738 | 0.003415724424513786 | Y
 | Plain City | 0 | * | 0 |  | 0.011766 |  | 0 | 0 | 0 | 0 | 0
 | Roy City | 3 | * | 476000 |  | 0.014245 |  | 1390000 | 0.09995653150835666 | 0.001423880791336541 | 0.2754446995225295 | 0.003923709744698432
 | North Ogden City | 1 | * | 600000 |  | 0.014402 |  | 600000 | 0.1259956279517101 | 0.001814589033760528 | 0.118896992599653 | 0.001712354487420203
 | Weber County | 3 | * | 657320 |  | 0.013405 |  | 657320 | 0.1380324102753634 | 0.001850324459741247 | 0.1302556186260065 | 0.001746076567681618 | Y
 | Pleasant View | 1 | * | 235000 |  | 0.014108 |  | 235000 | 0.04934828761441978 | 0.0006962056416642342 | 0.04656798876819743 | 0.0006569811855417294 | Y
 | SUBTOTAL |  |  | 4762070 |  |  |  | 5046385 | 1 | 0.0139616355072479 | 1 | 0.01391398129789939
36 Salt Lake* | Salt Lake City | 10 | * | 41610000 |  | 0.015359 | * | 37850000 | 1 | 0.015359 | 1 | 0.015359 | Y
37 Ogden | Ogden City | 19 | * | 15886100 |  | 0.017106 |  | 7711215 | 1 | 0.017106 | 1 | 0.017106 | Y
38 Provo | Provo City | 4 | * | 1384000 |  | 0.010815 |  | 2294017 | 1 | 0.010815 | 0.5471491688355302 | 0.005917418260956259
 | [NAME] | 1 | * | 1898655 |  | 0.011445 |  | 1898655 | 0 | 0 | 0.4528508311644698 | 0.005182877762677358
 | SUBTOTAL |  |  | 3282655 |  |  |  | 4192672 | 1 | 0.010815 | 1 | 0.01110029602363362
39 Logan | Logan City | 7 | * | 3985214 |  | 0.012107 | * | 3985214 | 1 | 0.012107 | 1 | 0.012107 | Y
40 [NAME]* | Murray City | 5 | * | 1790020 |  | 0.011289 |  | 1790020 | 1 | 0.011289 | 1 | 0.011289
42 Canyons | Midvale City | 3 | * | 1939300 |  | 0.01502 |  | 1939300 | 0.1682404854292791 | 0.002526972091147773 | 0.1386080387945267 | 0.002081892742693792
 | Sandy City | 5 | * | 6026952 |  | 0.014372 |  | 6026952 | 0.5228573867575748 | 0.007514506362479864 | 0.430765738477157 | 0.0061909651933937
 | Draper City | 4 | * | 3560700 |  | 0.014394 |  | 6025000 | 0.3089021278131461 | 0.004446337227742425 | 0.4306262227283162 | 0.006198433849951384
 | SUBTOTAL |  |  | 11526952 |  |  |  | 13991252 | 1 | 0.01448781568137006 | 1 | 0.01447129178603888
TOTAL |  | 236 |  | 153430695.000013 |  |  |  | 145428474.860022
*Salt Lake County Auditor's Office does not send increment for RDA projects that have unresolved problems such as parcels to be combined or split without regard to the project's legal bounraries and not appportioned by the LS County Assessor's Office.