Spreadsheet: 00fa28e5-d2a1-4eb4-a72c-f653bfc0fc8e
Sheet: Sheet1

ESTIMATED ASSESSED VALUATIONS AND TAX RATE PROCEEDS - 2005-06 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | 2007-03-19 08:21:53.930000
 | State Tax Commission | Estimated |  | Actual |  | Local Tax |  |  | Legislative
 | FINAL | Redevelopment | Adjusted | Basic | Collection | Rate Yield | Estimated | Adjusted | Projections
District | (With Fees-in-Lieu) | Adjustments | Assessed | [NAME] | Rate |  | Recapture | Tax Rate | Basic Program
 | September 8, 2006 | 2007-03-19 08:21:53.930000 | Valuations | Tax Rate | (5 Yr Avg) |  | Amount | Yield | Dollar Entitlement
 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | J:/MSP06
 |  |  | (C1+C2) |  | From V:\123\TAX\TAXRATE.WK1;AD10..AD49 | (C3xC4xC5) | (Leg Est) | (C6-C7) | 24-Apr-06
01 ALPINE | 10762475761 | -468311047 | 10294164714 | 0.00172 | 1 | 17705963 | 0 | 17705963 | 153552237
02 BEAVER | 493224259 | 0 | 493224259 | 0.00172 | 1 | 848346 | 0 | 848346 | 5484108
03 BOX ELDER | 2439914813 | -176424419 | 2263490394 | 0.00172 | 1 | 3893203 | 0 | 3893203 | 32150945
04 CACHE | 2331534120 | -15270930 | 2316263190 | 0.00172 | 1 | 3983973 | 0 | 3983973 | 39516072
05 CARBON | 1786566708 | -10548837 | 1776017871 | 0.00172 | 1 | 3054751 | 0 | 3054751 | 11866183
06 DAGGETT | 201732953 | 0 | 201732953 | 0.00172 | 1 | 346981 | 0 | 346981 | 1234618
07 DAVIS | 12093248839 | -322208721 | 11771040118 | 0.00172 | 1 | 20246189 | 0 | 20246189 | 177400560
08 DUCHESNE | 931595905 | -2037209 | 929558696 | 0.00172 | 1 | 1598841 | 0 | 1598841 | 13539755
09 EMERY | 1427886052 | 0 | 1427886052 | 0.00172 | 1 | 2455964 | 0 | 2455964 | 8635382
10 GARFIELD | 394609883 | 0 | 394609883 | 0.00172 | 1 | 678729 | 0 | 678729 | 4953289
11 GRAND | 725658099 | 0 | 725658099 | 0.00172 | 1 | 1248132 | 0 | 1248132 | 4914676
12 GRANITE | 19906393266 | -485549419 | 19420843847 | 0.00172 | 1 | 33403851 | 0 | 33403851 | 198744205
13 IRON | 2469573499 | -58176744 | 2411396755 | 0.00172 | 1 | 4147602 | 0 | 4147602 | 24422238
14 JORDAN | 21469862489 | -783682558 | 20686179931 | 0.00172 | 1 | 35580229 | 0 | 35580229 | 222933074
15 [NAME] | 559701767 | 0 | 559701767 | 0.00172 | 1 | 962687 | 0 | 962687 | 6054505
16 KANE | 776089431 | 0 | 776089431 | 0.00172 | 1 | 1334874 | 0 | 1334874 | 5646190
17 MILLARD | 1877486779 | -25316860 | 1852169919 | 0.00172 | 1 | 3185732 | 0 | 3185732 | 10154552
18 MORGAN | 592682700 | -4443023 | 588239677 | 0.00172 | 1 | 1011772 | 0 | 1011772 | 5954920
19 NEBO | 4276994096 | -53627326 | 4223366770 | 0.00172 | 1 | 7264191 | 0 | 7264191 | 71878214
20 N SANPETE | 478992046 | -2235465 | 476756581 | 0.00172 | 1 | 820021 | 0 | 820021 | 7226917
21 N SUMMIT | 549935390 | 0 | 549935390 | 0.00172 | 1 | 945889 | 0 | 945889 | 3799486
22 PARK CITY | 6878138558 | -330457558 | 6547681000 | 0.00172 | 0.9949 | 11204575 | 0 | 11204575 | 12809921
23 PIUTE | 65566383 | 0 | 65566383 | 0.00172 | 1 | 112774 | 0 | 112774 | 1785759
24 RICH | 373776163 | -11200581 | 362575582 | 0.00172 | 1 | 623630 | 0 | 623630 | 2377831
25 SAN JUAN | 495554394 | 0 | 495554394 | 0.00172 | 0.9975 | 850223 | 0 | 850223 | 10999111
26 SEVIER | 895436262 | -13670930 | 881765332 | 0.00172 | 1 | 1516636 | 0 | 1516636 | 14404847
27 S SANPETE | 414380012 | -1821512 | 412558500 | 0.00172 | 1 | 709601 | 0 | 709601 | 9674347
28 S SUMMIT | 1099614337 | 0 | 1099614337 | 0.00172 | 1 | 1891337 | 0 | 1891337 | 4520381
29 TINTIC | 28730044 | 0 | 28730044 | 0.00172 | 0.971 | 47983 | 0 | 47983 | 1806614
30 TOOELE | 2096674183 | -241451163 | 1855223020 | 0.00172 | 1 | 3190984 | 0 | 3190984 | 34979403
31 UINTAH | 2307203198 | -4409302 | 2302793896 | 0.00172 | 1 | 3960806 | 0 | 3960806 | 17448019
32 WASATCH | 2061544310 | 0 | 2061544310 | 0.00172 | 1 | 3545856 | 0 | 3545856 | 12948091
33 WASHINGTON | 8087832039 | -181386047 | 7906445992 | 0.00172 | 1 | 13599087 | 0 | 13599087 | 67540599
34 WAYNE | 173236009 | 0 | 173236009 | 0.00172 | 1 | 297966 | 0 | 297966 | 2566544
35 WEBER | 5975771673 | -236168023 | 5739603650 | 0.00172 | 1 | 9872118 | 0 | 9872118 | 85481792
36 SALT LAKE | 15639503279 | -2487296512 | 13152206767 | 0.00172 | 1 | 22621796 | 0 | 22621796 | 70247188
37 OGDEN | 3147110041 | -393120349 | 2753989692 | 0.00172 | 0.9835 | 4658704 | 0 | 4658704 | 36048743
38 PROVO | 3996464179 | -101033140 | 3895431039 | 0.00172 | 1 | 6700141 | 0 | 6700141 | 39571555
39 LOGAN | 1690775900 | -132315698 | 1558460202 | 0.00172 | 1 | 2680552 | 0 | 2680552 | 16823797
40 MURRAY | 2549278120 | -67048837 | 2482229283 | 0.00172 | 1 | 4269434 | 0 | 4269434 | 18897018
Institution/Charter |  |  |  |  |  |  |  |  | 30746857
Unallocated |  |  |  |  |  |  |  |  | -13323343
Total Revenue Short (Over) |  |  |  |  |  |  | 0 | -11199985
TOTAL | 144522747939 | -6609212210 | 137913535729 |  | 1 | 237072123 | 0 | 225872138 | 1488417200
Notes:
*Includes estimated Fees-in-Lieu revenue |  |  | 11367845 |  |  | 34149799
 |  |  |  | 0.00172 |  | Tax Rate Yield
 |  |  |  |  |  | Balance No:-------> |  | 225872138
 |  |  |  |  |  | Less Sum I52..I9----> |  | 237072123
 |  |  |  |  |  |  |  | -
 |  |  |  | 3e-05 |  | This number goes in I50------> |  | -11199985
 |  |  |  |  |  | Recapture |  | 0
 |  |  |  |  |  | Balance No:-------> |  | 0
 |  |  |  | 0.001791 |  | Less Sum H52..H9----> |  | 0
 |  |  |  |  |  |  |  | -
 |  |  |  |  |  | This number goes in H50----> |  | 0