Spreadsheet: 00a94484-cb6d-4d41-97e3-dd6d2918f4e7
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
FY11-12 |  |  |  |  |  |  |  |  |  |  | FY11-12
 | Prior Year |  |  |  |  |  | Prior Year |  |  |  | Percent of | Foundation Guarantee |  |  |  |  |  |  | Total Foundation Allocation = | 12510900
 | 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 | 996.5707878990601 |  |  |  |  |  |  | Total Capital Appropriation= | 14399700 |  | 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 | 0.003899902439024391 | Guarantee | Growth | FOUNDATION AND |  |  |  |  | Total Foundation Appropriation= | 12510900 | District |  |  |  |  |  |  |  |  | Current Collections | Total Tax | District |  |  |  |  |  |  |  |  |  | Current Collections | Total Tax
 | (FY 2009-10) | (FY 2009-10) |  | <=$382,272 (D53) | > $382,272 & <= 2 X $382,272 | > 2 X $382,272 & <= 5 X $382,272 | (FY 2009-10) | 0.003899902439024391 | (FY 2009-10) | ADM | Tax Rate |  | Program | ENROLLMENT GROWTH FUNDING |  |  |  |  | Actual Allocation  to Foundation = | 12510900 |  | 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) |  |  |  | 12510900 | 1888800 | Col. 9 + Col. 10 |  |  |  |  | Unallocated = | 0 |  | Growth Increase |  |  | 0.0006 | 11407013.58466991 | 34221040.75400973 | 45628054.33867964 | 0 | (FY 2009-10) | (FY 2009-10) |  |  |  |  |  |  |  |  |  |  | (FY 2006-07) | (FY 2006-07)
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 |  |  |  |  |  |  |  | 15 | 16 | 17 | 18 | 19 | 20 | 21
1 Alpine | 15895810486.04223 | 63746.75555555555 | 249358.7375154954 | 0 | 0 | 0 | 0.003581 | 61992110.08478557 | 63746.75555555555 | 972.4747486287235 | 0.9182280982638714 | 1410439.059598719 | 680539.8046875 | 2090978.864286219 |  |  | 1005.276086454676 | 32.80133782595294 |  |  | 1 Alpine |  |  | 2 |  |  |  |  |  | 115293357.61 | 0.007541000000000001 | 1 Alpine |  |  |  |  |  |  |  |  |  | 81934607 | 0.006883
2 Beaver | 618504734.982332 | 1578.038888888889 | 391945.1791316922 | 0 | 0 | 0 | 0.002411 | 2412108.124505731 | 1578.038888888889 | 1528.547960059538 | 0.6182205933857006 | 0 | 368.90625 | 368.90625 |  |  | 1528.781735191822 | 0.233775132284336 |  |  | 2 Beaver |  |  | 4 |  |  |  |  |  | 4411198.18 | 0.006664 | 2 Beaver |  |  |  |  |  |  |  |  |  | 4046207 | 0.007982
3 Box Elder | 2346745053.521871 | 11019.57777777778 | 212961.431086257 | 0 | 0 | 0 | 0.005015 | 9152076.75799837 | 11019.57777777778 | 830.5288045114185 | 1 | 1829712.550316602 | 23610 | 1853322.550316602 |  |  | 998.7133382286754 | 168.184533717257 |  |  | 3 Box Elder |  |  | 3 |  |  |  |  |  | 20427241.22 | 0.008201 | 3 Box Elder |  |  |  |  |  |  |  |  |  | 14275091 | 0.006227
4 Cache | 3398267529.25443 | 14868.27777777778 | 228558.2486448768 | 0 | 0 | 0 | 0.002591 | 13252911.82579674 | 14868.27777777778 | 891.3548713492985 | 0.6643755941361884 | 1039335.542430319 | 112055.2734375 | 1151390.815867819 |  |  | 968.7942919114228 | 77.43942056212427 |  |  | 4 Cache |  |  | 3 |  |  |  |  |  | 22304953.69 | 0.006213 | 4 Cache |  |  |  |  |  |  |  |  |  | 15094813 | 0.006484
5 Carbon | 2460813731.58175 | 3477.294444444444 | 707680.5749117131 | 0 | 0 | 0 | 0.00229 | 9596933.47378038 | 3477.294444444444 | 2759.885200148373 | 0.5871941762145393 | 0 | 0 | 0 |  |  | 2759.885200148373 | 0 |  |  | 5 Carbon |  |  | 4 |  |  |  |  |  | 14073664.55 | 0.006132 | 5 Carbon |  |  |  |  |  |  |  |  |  | 13044336 | 0.00605
6 Daggett | 250437753.0864198 | 146.7944444444445 | 1706043.808634733 | 0 | 0 | 50000 | 0.001488 | 976682.8040855166 | 146.7944444444445 | 6653.404410377058 | 0.3815480062040326 | 50000 | 0 | 50000 |  |  | 6994.016755682284 | 340.6123453052269 |  |  | 6 Daggett |  |  | 6 |  |  |  |  |  | 1134734.87 | 0.004302 | 6 Daggett |  |  |  |  |  |  |  |  |  | 887620 | 0.004091
7 [NAME] | 17090597810.46718 | 65135 | 262387.3157360433 | 0 | 0 | 0 | 0.002671 | 66651664.08542587 | 65135 | 1023.284932608058 | 0.684888927803072 | 0 | 135388.59375 | 135388.59375 |  |  | 1025.363516990495 | 2.078584382436475 |  |  | 7 [NAME] |  |  | 2 |  |  |  |  |  | 118238814.12 | 0.007118 | 7 [NAME] |  |  |  |  |  |  |  |  |  | 93979979 | 0.007305
8 Duchesne | 1646774564.498346 | 4380.227777777778 | 375956.3767101181 | 0 | 0 | 0 | 0.003403 | 6422260.140610429 | 4380.227777777778 | 1466.193190498562 | 0.8725859308550558 | 0 | 20658.75 | 20658.75 |  |  | 1470.909554817516 | 4.716364318953538 |  |  | 8 Duchesne |  |  | 4 |  |  |  |  |  | 13093811.54 | 0.007346999999999999 | 8 Duchesne |  |  |  |  |  |  |  |  |  | 9476757 | 0.007903
9 Emery | 1775331094.944973 | 2294.027777777778 | 773892.5884606047 | 0 | 0 | 0 | 0.000691 | 6923618.067251744 | 2294.027777777778 | 3018.105593280412 | 0.177183919547706 | 0 | 0 | 0 |  |  | 3018.105593280412 | 0 |  |  | 9 Emery |  |  | 5 |  |  |  |  |  | 9788016 | 0.005519 | 9 Emery |  |  |  |  |  |  |  |  |  | 9073129 | 0.005749
10 [NAME] | 627783173.6423383 | 911.2944444444446 | 688891.6940836349 | 0 | 100000 | 0 | 0.003536 | 2448293.130066228 | 911.2944444444446 | 2686.610397980412 | 0.9066893480762495 | 100000 | 0 | 100000 |  |  | 2796.344414916029 | 109.7340169356166 |  |  | 10 [NAME] |  |  | 5 |  |  |  |  |  | 3599900.55 | 0.006165 | 10 [NAME] |  |  |  |  |  |  |  |  |  | 3227059 | 0.007494
11 Grand | 1132632072.042836 | 1510.811111111111 | 749684.7645036532 | 0 | 0 | 0 | 0.003609 | 4417154.580277106 | 1510.811111111111 | 2923.697441587223 | 0.9254077650472805 | 0 | 2213.4375 | 2213.4375 |  |  | 2925.162507262026 | 1.4650656748031 |  |  | 11 Grand |  |  | 5 |  |  |  |  |  | 7250077.23 | 0.006150000000000001 | 11 Grand |  |  |  |  |  |  |  |  |  | 4221409 | 0.005154
12 Granite | 23334258803.61174 | 66761.32222222222 | 349517.6252792171 | 0 | 0 | 0 | 0.00203 | 91001332.82103178 | 66761.32222222222 | 1363.084639308432 | 0.5205258417971681 | 0 | 57641.60156250001 | 57641.60156250001 |  |  | 1363.948037450407 | 0.8633981419754946 |  |  | 12 Granite | 208.3333333333333 | 68573 | 1 | 14000555.28216704 | 1724572.687571044 | 12877278.98998913 | -1123276.29217791 |  | 118251980.34 | 0.006047 | 12 Granite |  |  |  |  |  |  |  |  |  | 117464752 | 0.005827
13 Iron | 4130815901.094606 | 8337.91111111111 | 495425.7542503513 | 0 | 0 | 0 | 0.002895 | 16109779.00783959 | 8337.91111111111 | 1932.112107356443 | 0.7423262620703456 | 0 | 0 | 0 |  |  | 1932.112107356443 | 0 |  |  | 13 Iron |  |  | 3 |  |  |  |  |  | 20996093.45 | 0.005658 | 13 Iron |  |  |  |  |  |  |  |  |  | 20592649 | 0.006115
14 Jordan | 15016938976.1088 | 48364.26111111112 | 310496.607021643 | 0 | 0 | 0 | 0.003614 | 58564596.93960714 | 48364.26111111112 | 1210.906475032503 | 0.9266898484014608 | 0 | 202160.625 | 202160.625 |  |  | 1215.086433959934 | 4.179958927431244 |  |  | 14 Jordan | 730.6666666666666 | 49729 | 1 | 9010163.385665277 | 6048421.329849164 | 9338576.508147078 | 6376834.452330964 |  | 29429512.69736547 | 0.007380000000000001 | 14 Jordan |  |  |  |  |  |  |  |  |  | 175710454 | 0.007347
15 [NAME] | 745193512.9451965 | 2231.85 | 333890.5002330786 | 0 | 0 | 0 | 0.004604 | 2906181.998680126 | 2231.85 | 1302.140376226057 | 1 | 0 | 12819.4921875 | 12819.4921875 |  |  | 1307.884262323913 | 5.743886097856148 |  |  | 15 [NAME] |  |  | 5 |  |  |  |  |  | 5909462.44 | 0.007728 | 15 [NAME] |  |  |  |  |  |  |  |  |  | 4915054 | 0.007547
16 [NAME] | 1501106047.098402 | 1181.166666666667 | 1270867.261547963 | 0 | 0 | 0 | 0.001149 | 5854167.134313321 | 1181.166666666667 | 4956.25833298715 | 0.2946227547906139 | 0 | 0 | 0 |  |  | 4956.25833298715 | 0 |  |  | 16 [NAME] |  |  | 5 |  |  |  |  |  | 6035139 | 0.003948999999999999 | 16 [NAME] |  |  |  |  |  |  |  |  |  | 4584640 | 0.003869
17 Millard | 1963676429.456541 | 2793.661111111111 | 702904.3077725116 | 0 | 0 | 0 | 0.002001 | 7658146.496692271 | 2793.661111111111 | 2741.258224282769 | 0.5130897583429229 | 0 | 0 | 0 |  |  | 2741.258224282769 | 0 |  |  | 17 Millard |  |  | 4 |  |  |  |  |  | 11155282.39 | 0.005649000000000001 | 17 Millard |  |  |  |  |  |  |  |  |  | 11079231 | 0.005956
18 Morgan | 964493033.1302361 | 2335.372222222222 | 412993.2795948362 | 0 | 0 | 0 | 0.00302 | 3761428.732326641 | 2335.372222222222 | 1610.633498392584 | 0.7743783459248511 | 0 | 23425.546875 | 23425.546875 |  |  | 1620.664253512515 | 10.03075511993097 |  |  | 18 Morgan |  |  | 5 |  |  |  |  |  | 5391955.9 | 0.005846000000000001 | 18 Morgan |  |  |  |  |  |  |  |  |  | 3534266 | 0.005257
19 Nebo | 5953803018.404908 | 28188.85555555555 | 211211.2358258373 | 0 | 0 | 0 | 0.005013 | 23219250.91294808 | 28188.85555555555 | 823.7032137465387 | 1 | 4872939.078024713 | 234993.28125 | 5107932.359274713 |  |  | 1004.907177462193 | 181.2039637156545 |  |  | 19 Nebo |  |  | 2 |  |  |  |  |  | 49502477.83 | 0.008701 | 19 Nebo |  |  |  |  |  |  |  |  |  | 40717683 | 0.008696
20 No. Sanpete | 607868235.0925292 | 2311.633333333333 | 262960.4904580582 | 0 | 0 | 0 | 0.0024 | 2370626.812642806 | 2311.633333333333 | 1025.520258104431 | 0.6154000100065041 | 0 | 7285.8984375 | 7285.8984375 |  |  | 1028.672098118346 | 3.151840013915034 |  |  | 20 No. Sanpete |  |  | 4 |  |  |  |  |  | 3986524.78 | 0.006359 | 20 No. Sanpete |  |  |  |  |  |  |  |  |  | 3116132 | 0.006207
21 No. Summit | 1225132919.318415 | 999.8722222222221 | 1225289.484085826 | 0 | 0 | 50000 | 0.002438 | 4777898.86017896 | 999.8722222222221 | 4778.509447497251 | 0.6251438434982738 | 50000 | 0 | 50000 |  |  | 4828.515837202603 | 50.00638970535147 |  |  | 21 No. Summit |  |  | 3 |  |  |  |  |  | 5478669.439999999 | 0.005258000000000001 | 21 No. Summit |  |  |  |  |  |  |  |  |  | 4305605 | 0.006218
22 Park City | 11576137160.46213 | 4583.755555555556 | 2525470.003833808 | 0 | 0 | 0 | 0.001004 | 45145805.54656715 | 4583.755555555556 | 9849.086627634406 | 0.2574423375193876 | 0 | 0 | 0 |  |  | 9849.086627634406 | 0 |  |  | 22 Park City |  |  | 3 |  |  |  |  |  | 46763140.59 | 0.004023 | 22 Park City |  |  |  |  |  |  |  |  |  | 41556869 | 0.005212
23 Piute | 75586216.44063106 | 318.6388888888889 | 237215.9176935505 | 200000 | 0 | 0 | 0.000987 | 294778.8698534426 | 318.6388888888889 | 925.1189359884868 | 0.2530832541151748 | 200000 | 461.1328125000001 | 200461.1328125 |  |  | 1554.235907590788 | 629.1169716023014 |  |  | 23 Piute |  |  | 6 |  |  |  |  |  | 273570 | 0.003685 | 23 Piute |  |  |  |  |  |  |  |  |  | 269230 | 0.005253
[NAME] | 786618105.7134126 | 457.3833333333333 | 1719822.408002214 | 0 | 0 | 50000 | 0.000905 | 3067733.869052484 | 457.3833333333333 | 6707.139603656636 | 0.2320570871066193 | 50000 | 0 | 50000 |  |  | 6816.457098099663 | 109.3174944430275 |  |  | [NAME] |  |  | 6 |  |  |  |  |  | 2951490.53 | 0.003834 | [NAME] |  |  |  |  |  |  |  |  |  | 2163330 | 0.005335
25 San Juan | 808859142.1536866 | 2917.65 | 277229.6684501865 | 0 | 0 | 0 | 0.003837 | 3154471.741312339 | 2917.65 | 1081.168660158806 | 0.9838707659978985 | 0 | 6271.406250000001 | 6271.406250000001 |  |  | 1083.31813190833 | 2.149471749524537 |  |  | 25 San Juan |  |  | 4 |  |  |  |  |  | 6363851 | 0.008091000000000001 | 25 San Juan |  |  |  |  |  |  |  |  |  | 5009490 | 0.007739
26 Sevier | 1307184180.354267 | 4512.877777777778 | 289656.4553090884 | 0 | 0 | 0 | 0.002885 | 5097890.773217706 | 4512.877777777778 | 1129.631916539073 | 0.7397620953619851 | 0 | 5349.140625 | 5349.140625 |  |  | 1130.817222432209 | 1.185305893135364 |  |  | 26 Sevier |  |  | 4 |  |  |  |  |  | 8411695.450000001 | 0.006311 | 26 Sevier |  |  |  |  |  |  |  |  |  | 6616165 | 0.006911
27 So. Sanpete | 538617899.8073218 | 2989.716666666667 | 180156.8375400083 | 0 | 0 | 0 | 0.004425 | 2100557.261160769 | 2989.716666666667 | 702.5940901291992 | 1 | 878907.0329341824 | 11712.7734375 | 890619.8063716824 |  |  | 1000.488474671218 | 297.8943845420188 |  |  | 27 So. Sanpete |  |  | 4 |  |  |  |  |  | 4653735.040000001 | 0.008303999999999999 | 27 So. Sanpete |  |  |  |  |  |  |  |  |  | 3419347 | 0.008104
28 So. Summit | 1662996903.914591 | 1428.072222222222 | 1164504.762459984 | 0 | 0 | 0 | 0.001912 | 6485525.681666523 | 1428.072222222222 | 4541.454963373211 | 0.490268674638515 | 0 | 0 | 0 |  |  | 4541.454963373211 | 0 |  |  | 28 So. Summit |  |  | 3 |  |  |  |  |  | 9202661.48 | 0.005747 | 28 So. Summit |  |  |  |  |  |  |  |  |  | 7883920 | 0.006307
29 Tintic | 28571113.03970493 | 225.2388888888889 | 126848.0464481387 | 200000 | 0 | 0 | 0.00469 | 111424.5534291868 | 225.2388888888889 | 494.6950057285753 | 1 | 200000 | 0 | 200000 |  |  | 1382.641136996612 | 887.9461312680362 |  |  | 29 Tintic |  |  | 5 |  |  |  |  |  | 269597.05 | 0.009132 | 29 Tintic |  |  |  |  |  |  |  |  |  | 246275 | 0.008784
30 Tooele | 2916231753.655927 | 13147.67222222222 | 221805.9367746411 | 0 | 0 | 0 | 0.004765 | 11373019.32884312 | 13147.67222222222 | 865.0215138175124 | 1 | 1729566.736695462 | 41594.17968750001 | 1771160.916382962 |  |  | 999.7344034033466 | 134.7128895858342 |  |  | 30 Tooele |  |  | 3 |  |  |  |  |  | 25924898.66 | 0.008645 | 30 Tooele |  |  |  |  |  |  |  |  |  | 21515848 | 0.008896
31 Uintah | 4456328196.611306 | 6403.205555555556 | 695952.7002447863 | 0 | 0 | 0 | 0.003128 | 17379245.2030576 | 6403.205555555556 | 2714.147633130253 | 0.8020713463751438 | 0 | 67417.61718750001 | 67417.61718750001 |  |  | 2724.676362311687 | 10.5287291814343 |  |  | 31 Uintah |  |  | 4 |  |  |  |  |  | 29149018.36 | 0.006101 | 31 Uintah |  |  |  |  |  |  |  |  |  | 19724823 | 0.006307
32 Wasatch | 4021980887.997209 | 4923.45 | 816902.961946848 | 0 | 0 | 0 | 0.002409 | 15685333.0748098 | 4923.45 | 3185.841853742761 | 0.6177077600440285 | 0 | 0 | 0 |  |  | 3185.841853742761 | 0 |  |  | 32 Wasatch |  |  | 4 |  |  |  |  |  | 24561356.8 | 0.006094 | 32 Wasatch |  |  |  |  |  |  |  |  |  | 16116869 | 0.006299
33 Washington | 13754500347.70268 | 25217.62777777778 | 545431.9680229157 | 0 | 0 | 0 | 0.003037 | 53641209.45356752 | 25217.62777777778 | 2127.131462414442 | 0.7787374293290639 | 0 | 34677.1875 | 34677.1875 |  |  | 2128.506579368566 | 1.375116954123769 |  |  | 33 Washington |  |  | 2 |  |  |  |  |  | 78738431.49 | 0.006919 | 33 Washington |  |  |  |  |  |  |  |  |  | 57953029 | 0.0056
34 Wayne | 289816780.7825086 | 559.6999999999999 | 517807.3624843821 | 0 | 100000 | 0 | 0.001489 | 1130257.170243903 | 559.6999999999999 | 2019.398195897629 | 0.3818044228748687 | 100000 | 1752.3046875 | 101752.3046875 |  |  | 2201.196131733791 | 181.7979358361624 |  |  | 34 Wayne |  |  | 6 |  |  |  |  |  | 1105377.13 | 0.003656 | 34 Wayne |  |  |  |  |  |  |  |  |  | 897994 | 0.004617
35 Weber | 8236398169.659214 | 30244.96111111111 | 272322.9876011777 | 0 | 0 | 0 | 0.00246 | 32121149.31063 | 30244.96111111111 | 1062.033083548242 | 0.6307850102566667 | 0 | 23056.640625 | 23056.640625 |  |  | 1062.795413529104 | 0.7623299808617503 |  |  | 35 Weber |  |  | 2 |  |  |  |  |  | 48204029.15000001 | 0.005721 | 35 Weber |  |  |  |  |  |  |  |  |  | 39152530 | 0.006263
36 Salt Lake | 17611882823.57707 | 23588.03333333333 | 746644.8166617142 | 0 | 0 | 0 | 0.002093 | 68684624.77947998 | 23588.03333333333 | 2911.841941583938 | 0.5366800920598388 | 0 | 39104.06250000001 | 39104.06250000001 |  |  | 2913.499733988562 | 1.657792404623251 |  |  | 36 Salt Lake | 141.3333333333333 | 23960 | 1 | 10567129.69414624 | 1169950.111248196 | 4499432.788417301 | -4897746.794480743 |  | 87933879.48 | 0.005976 | 36 Salt Lake |  |  |  |  |  |  |  |  |  | 95351991 | 0.006002
37 Ogden | 3307288655.574936 | 12426.68888888889 | 266143.9974193039 | 0 | 0 | 0 | 0.003594 | 12898103.09443439 | 12426.68888888889 | 1037.935624667244 | 0.9215615149847399 | 0 | 0 | 0 |  |  | 1037.935624667244 | 0 |  |  | 37 Ogden |  |  | 2 |  |  |  |  |  | 25339886.97 | 0.007782000000000001 | 37 Ogden |  |  |  |  |  |  |  |  |  | 21768831 | 0.00838
38 Provo | 4822129148.696491 | 13081.92777777778 | 368609.9809301673 | 0 | 0 | 0 | 0.002362 | 18805833.22829206 | 13081.92777777778 | 1437.542963678293 | 0.6056561765147345 | 0 | 27022.3828125 | 27022.3828125 |  |  | 1439.608590646392 | 2.065626968098968 |  |  | 38 Provo |  |  | 2 |  |  |  |  |  | 30069326.25 | 0.006639 | 38 Provo |  |  |  |  |  |  |  |  |  | 24068082 | 0.006147
39 Logan | 1861721077.491785 | 6088.794444444444 | 305761.8539233924 | 0 | 0 | 0 | 0.002532 | 7260530.57089333 | 6088.794444444444 | 1192.441399876458 | 0.6492470105568618 | 0 | 34861.64062500001 | 34861.64062500001 |  |  | 1198.166940612491 | 5.725540736033281 |  |  | 39 Logan |  |  | 3 |  |  |  |  |  | 14421520.49 | 0.007304 | 39 Logan |  |  |  |  |  |  |  |  |  | 11812402 | 0.007304
40 [NAME] | 3380965106.382979 | 6477.238888888889 | 521976.2871773519 | 0 | 0 | 0 | 0.001699 | 13185434.06463934 | 6477.238888888889 | 2035.656595475851 | 0.4356519237504377 | 0 | 6824.765625000001 | 6824.765625000001 |  |  | 2036.710249006634 | 1.05365353078264 |  |  | 40 [NAME] | 24.66666666666667 | 6500 | 1 | 2028579.063829787 | 204189.4062084116 | 1220630.76480436 | -603758.8928170158 |  | 14283662.36 | 0.005525 | 40 [NAME] |  |  |  |  |  |  |  |  |  | 17045697 | 0.006012
42 Canyons | 16702711521.45217 | 33201.82777777778 | 503066.0249563555 | 0 | 0 | 0 | 0.003514 | 65138945.40083212 | 33201.82777777778 | 1961.908417717596 | 0.9010481813178565 | 0 | 75533.5546875 | 75533.5546875 |  |  | 1964.183399540677 | 2.27498182308068 |  |  | 42 Canyons | 273 | 33469 | 1 | 10021626.9128713 | 2259880.049793096 | 6285121.702651863 | -1476625.160426345 |  | 32733212.91263453 | 0.007180000000000001 | 42 Canyons |  |  |  |  |  |  |  |  |  | 17045697 | 0.006012
Unallocated |  |  |  | 400000 | 200000 | 150000 |  |  |  |  |  | 0 | 0 | 0 |  |  |  |  |  |  | Unallocated |  |  |  |  |  |  |  |  |  |  | Unallocated
Total/Average | 200833510071.7961 | 525368.4666666668 | 382271.7251113968 |  |  |  | 0.002784804878048781 | 783231095.7668271 | 525368.4666666668 | 1490.822433131998 | 0.7140703957572422 | 12510900 | 1888800 | 14399700 |  |  |  |  | 1378 |  | Total/Average | 1378 | 182231 |  | 45628054.33867964 | 11407013.58466991 | 34221040.75400973 | -1724572.68757105 |  | 1077107209.02 |  | 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
 | 2007-10-01 00:00:00 | 2008-10-01 00:00:00 |  | 2009-10-01 00:00:00 |  | 2010-10-01 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
 |  |  |  |  |  | 2010-11-09 00:00:00 |  |  |  |  | FY07-08 | 1490.822433131998 |  | 1888800
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |  |  | 11 | 12 | 13 | 14 |  |  |  | 1 |  |  |  |  |  |  |  |  |  |  | 1
1 Alpine | 58665 | 61223 | 2558 | 64351 | 3128 | 66044 | 1693 |  |  | 2459.666666666667 | 972.4747486287235 | 2459.666666666667 | 0.360302734375 | 680539.8046875 |  | 52825 | 1 Alpine |  |  |  |  |  |  |  | 54773 | 56124 | 58665 | 1 Alpine
2 Beaver | 1562 | 1577 | 15 | 1600 | 23 | 1566 | -34 |  |  | 1.333333333333333 | 1528.547960059538 | 1.333333333333333 | 0.0001953125 | 368.90625 |  | 1508 | 2 Beaver |  |  |  |  |  |  |  | 1536 | 1564 | 1562 | 2 Beaver
3 Box Elder | 10931 | 11132 | 201 | 11052 | -80 | 11187 | 135 |  |  | 85.33333333333333 | 830.5288045114185 | 85.33333333333333 | 0.0125 | 23610 |  | 10561 | 3 Box Elder |  |  |  |  |  |  |  | 10625 | 10689 | 10931 | 3 Box Elder
4 Cache | 14194 | 14579 | 385 | 14917 | 338 | 15409 | 492 |  |  | 405 | 891.3548713492985 | 405 | 0.05932617187500001 | 112055.2734375 |  | 13388 | 4 Cache |  |  |  |  |  |  |  | 13428 | 13726 | 14194 | 4 Cache
5 Carbon | 3562 | 3502 | -60 | 3462 | -40 | 3458 | -4 |  |  | 0 | 2759.885200148373 | 0 | 0 | 0 |  | 3488 | 5 Carbon |  |  |  |  |  |  |  | 3389 | 3495 | 3562 | 5 Carbon
6 Daggett | 134 | 142 | 8 | 147 | 5 | 168 | 21 |  |  | 11.33333333333333 | 6653.404410377058 | 0 | 0 | 0 |  | 136 | 6 Daggett |  |  |  |  |  |  |  | 156 | 150 | 134 | 6 Daggett
7 [NAME] | 64551 | 65014 | 463 | 65452 | 438 | 66019 | 567 |  |  | 489.3333333333333 | 1023.284932608058 | 489.3333333333333 | 0.0716796875 | 135388.59375 |  | 60606 | 7 [NAME] |  |  |  |  |  |  |  | 62456 | 62943 | 64551 | 7 [NAME]
8 Duchesne | 4224 | 4355 | 131 | 4436 | 81 | 4448 | 12 |  |  | 74.66666666666667 | 1466.193190498562 | 74.66666666666667 | 0.0109375 | 20658.75 |  | 3894 | 8 Duchesne |  |  |  |  |  |  |  | 3993 | 3982 | 4224 | 8 Duchesne
9 Emery | 2262 | 2256 | -6 | 2316 | 60 | 2359 | 43 |  |  | 32.33333333333334 | 3018.105593280412 | 0 | 0 | 0 |  | 2366 | 9 Emery |  |  |  |  |  |  |  | 2335 | 2320 | 2262 | 9 Emery
10 [NAME] | 933 | 911 | -22 | 931 | 20 | 925 | -6 |  |  | 0 | 2686.610397980412 | 0 | 0 | 0 |  | 947 | 10 [NAME] |  |  |  |  |  |  |  | 940 | 938 | 933 | 10 [NAME]
11 Grand | 1486 | 1498 | 12 | 1526 | 28 | 1510 | -16 |  |  | 8 | 2923.697441587223 | 8 | 0.001171875 | 2213.4375 |  | 1418 | 11 Grand |  |  |  |  |  |  |  | 1470 | 1500 | 1486 | 11 Grand
12 Granite | 67948 | 68403 | 455 | 68131 | -272 | 68573 | 442 |  |  | 208.3333333333333 | 1363.084639308432 | 208.3333333333333 | 0.030517578125 | 57641.60156250001 |  | 68568 | 12 Granite |  |  |  |  |  |  |  | 69048 | 68887 | 67948 | 12 Granite
13 Iron | 8643 | 8344 | -299 | 8365 | 21 | 8483 | 118 |  |  | 0 | 1932.112107356443 | 0 | 0 | 0 |  | 7788 | 13 Iron |  |  |  |  |  |  |  | 8230 | 8533 | 8643 | 13 Iron
14 Jordan | 47537 | 47857 | 320 | 48411 | 554 | 49729 | 1318 |  |  | 730.6666666666666 | 1210.906475032503 | 730.6666666666666 | 0.10703125 | 202160.625 |  | 75716 | 14 Jordan |  |  |  |  |  |  |  | 77369 | 78773 | 80187 | 14 Jordan
15 [NAME] | 2147 | 2203 | 56 | 2244 | 41 | 2286 | 42 |  |  | 46.33333333333334 | 1302.140376226057 | 46.33333333333334 | 0.006787109375000001 | 12819.4921875 |  | 1963 | 15 [NAME] |  |  |  |  |  |  |  | 1992 | 2071 | 2147 | 15 [NAME]
16 [NAME] | 1178 | 1202 | 24 | 1194 | -8 | 1176 | -18 |  |  | 0 | 4956.25833298715 | 0 | 0 | 0 |  | 1196 | 16 [NAME] |  |  |  |  |  |  |  | 1194 | 1188 | 1178 | 16 [NAME]
17 Millard | 2852 | 2829 | -23 | 2820 | -9 | 2826 | 6 |  |  | 0 | 2741.258224282769 | 0 | 0 | 0 |  | 2957 | 17 Millard |  |  |  |  |  |  |  | 2952 | 2897 | 2852 | 17 Millard
18 Morgan | 2183 | 2276 | 93 | 2338 | 62 | 2437 | 99 |  |  | 84.66666666666667 | 1610.633498392584 | 84.66666666666667 | 0.01240234375 | 23425.546875 |  | 1967 | 18 Morgan |  |  |  |  |  |  |  | 2029 | 2083 | 2183 | 18 Morgan
19 Nebo | 26588 | 27592 | 1004 | 28282 | 690 | 29136 | 854 |  |  | 849.3333333333334 | 823.7032137465387 | 849.3333333333334 | 0.1244140625 | 234993.28125 |  | 24887 | 19 Nebo |  |  |  |  |  |  |  | 24742 | 25734 | 26588 | 19 Nebo
20 No. Sanpete | 2340 | 2329 | -11 | 2319 | -10 | 2419 | 100 |  |  | 26.33333333333333 | 1025.520258104431 | 26.33333333333333 | 0.003857421875 | 7285.8984375 |  | 2313 | 20 No. Sanpete |  |  |  |  |  |  |  | 2321 | 2334 | 2340 | 20 No. Sanpete
21 No. Summit | 1000 | 988 | -12 | 1003 | 15 | 978 | -25 |  |  | 0 | 4778.509447497251 | 0 | 0 | 0 |  | 986 | 21 No. Summit |  |  |  |  |  |  |  | 982 | 981 | 1000 | 21 No. Summit
22 Park City | 4443 | 4477 | 34 | 4563 | 86 | 4351 | -212 |  |  | 0 | 9849.086627634406 | 0 | 0 | 0 |  | 4212 | 22 Park City |  |  |  |  |  |  |  | 4367 | 4336 | 4443 | 22 Park City
23 Piute | 300 | 319 | 19 | 328 | 9 | 305 | -23 |  |  | 1.666666666666667 | 925.1189359884868 | 1.666666666666667 | 0.0002441406250000001 | 461.1328125000001 |  | 345 | 23 Piute |  |  |  |  |  |  |  | 302 | 310 | 300 | 23 Piute
[NAME] | 431 | 450 | 19 | 457 | 7 | 484 | 27 |  |  | 17.66666666666667 | 6707.139603656636 | 0 | 0 | 0 |  | 429 | [NAME] |  |  |  |  |  |  |  | 416 | 436 | 431 | [NAME]
25 San Juan | 2844 | 2889 | 45 | 2953 | 64 | 2912 | -41 |  |  | 22.66666666666667 | 1081.168660158806 | 22.66666666666667 | 0.0033203125 | 6271.406250000001 |  | 2957 | 25 San Juan |  |  |  |  |  |  |  | 2908 | 2879 | 2844 | 25 San Juan
26 Sevier | 4475 | 4511 | 36 | 4528 | 17 | 4533 | 5 |  |  | 19.33333333333333 | 1129.631916539073 | 19.33333333333333 | 0.00283203125 | 5349.140625 |  | 4305 | 26 Sevier |  |  |  |  |  |  |  | 4288 | 4382 | 4475 | 26 Sevier
27 So. Sanpete | 2911 | 2955 | 44 | 3025 | 70 | 3038 | 13 |  |  | 42.33333333333334 | 702.5940901291992 | 42.33333333333334 | 0.006201171875000001 | 11712.7734375 |  | 2739 | 27 So. Sanpete |  |  |  |  |  |  |  | 2764 | 2884 | 2911 | 27 So. Sanpete
28 So. Summit | 1374 | 1427 | 53 | 1424 | -3 | 1433 | 9 |  |  | 19.66666666666667 | 4541.454963373211 | 0 | 0 | 0 |  | 1322 | 28 So. Summit |  |  |  |  |  |  |  | 1344 | 1362 | 1374 | 28 So. Summit
29 Tintic | 238 | 232 | -6 | 233 | 1 | 220 | -13 |  |  | 0 | 494.6950057285753 | 0 | 0 | 0 |  | 262 | 29 Tintic |  |  |  |  |  |  |  | 274 | 260 | 238 | 29 Tintic
30 Tooele | 12988 | 13406 | 418 | 13180 | -226 | 13439 | 259 |  |  | 150.3333333333333 | 865.0215138175124 | 150.3333333333333 | 0.022021484375 | 41594.17968750001 |  | 11039 | 30 Tooele |  |  |  |  |  |  |  | 11793 | 12507 | 12988 | 30 Tooele
31 Uintah | 5952 | 6408 | 456 | 6489 | 81 | 6683 | 194 |  |  | 243.6666666666667 | 2714.147633130253 | 243.6666666666667 | 0.035693359375 | 67417.61718750001 |  | 5642 | 31 Uintah |  |  |  |  |  |  |  | 5539 | 5787 | 5952 | 31 Uintah
32 Wasatch | 4588 | 4745 | 157 | 4959 | 214 | 5089 | 130 |  |  | 167 | 3185.841853742761 | 0 | 0 | 0 |  | 4136 | 32 Wasatch |  |  |  |  |  |  |  | 4303 | 4398 | 4588 | 32 Wasatch
33 Washington | 25295 | 25775 | 480 | 25202 | -573 | 25671 | 469 |  |  | 125.3333333333333 | 2127.131462414442 | 125.3333333333333 | 0.018359375 | 34677.1875 |  | 21584 | 33 Washington |  |  |  |  |  |  |  | 23189 | 24352 | 25295 | 33 Washington
34 Wayne | 548 | 531 | -17 | 561 | 30 | 567 | 6 |  |  | 6.333333333333333 | 2019.398195897629 | 6.333333333333333 | 0.0009277343750000001 | 1752.3046875 |  | 517 | 34 Wayne |  |  |  |  |  |  |  | 514 | 531 | 548 | 34 Wayne
35 Weber | 30097 | 29879 | -218 | 30417 | 538 | 30347 | -70 |  |  | 83.33333333333333 | 1062.033083548242 | 83.33333333333333 | 0.01220703125 | 23056.640625 |  | 28527 | 35 Weber |  |  |  |  |  |  |  | 28774 | 29180 | 30097 | 35 Weber
36 Salt Lake | 23536 | 23678 | 142 | 23850 | 172 | 23960 | 110 |  |  | 141.3333333333333 | 2911.841941583938 | 141.3333333333333 | 0.020703125 | 39104.06250000001 |  | 23595 | 36 Salt Lake |  |  |  |  |  |  |  | 23728 | 23922 | 23536 | 36 Salt Lake
37 Ogden | 12603 | 12884 | 281 | 12578 | -306 | 12568 | -10 |  |  | 0 | 1037.935624667244 | 0 | 0 | 0 |  | 12684 | 37 Ogden |  |  |  |  |  |  |  | 12542 | 12488 | 12603 | 37 Ogden
38 Provo | 13083 | 13288 | 205 | 13241 | -47 | 13376 | 135 |  |  | 97.66666666666667 | 1437.542963678293 | 97.66666666666667 | 0.014306640625 | 27022.3828125 |  | 13359 | 38 Provo |  |  |  |  |  |  |  | 13273 | 13351 | 13083 | 38 Provo
39 Logan | 5755 | 5960 | 205 | 6123 | 163 | 6133 | 10 |  |  | 126 | 1192.441399876458 | 126 | 0.01845703125 | 34861.64062500001 |  | 5821 | 39 Logan |  |  |  |  |  |  |  | 5737 | 5820 | 5755 | 39 Logan
40 [NAME] | 6426 | 6458 | 32 | 6515 | 57 | 6500 | -15 |  |  | 24.66666666666667 | 2035.656595475851 | 24.66666666666667 | 0.003613281250000001 | 6824.765625000001 |  | 6492 | 40 [NAME] |  |  |  |  |  |  |  | 6469 | 6352 | 6426 | 40 [NAME]
42 Canyons | 32650 | 33160 | 510 | 33184 | 24 | 33469 | 285 |  |  | 273 | 1961.908417717596 | 273 | 0.039990234375 | 75533.5546875 |  | 6492 | 40 [NAME] |  |  |  |  |  |  |  | 6469 | 6352 | 6426 | 40 [NAME]
Unallocated |  | 523644 | 8187 | 529107 | 5463 | 536214 | 7107 |  |  | 7074.666666666667 |  | 6826.666666666666 |  | 0 |  | 495937 | Unallocated |  |  |  |  |  |  |  | 504953 | 512801 | 521883 | Unallocated
Total/Average | 515457 |  |  |  |  |  |  |  |  | 7074.666666666667 | 2304.390356407851 |  | 1 | 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