Spreadsheet: 0106e4a4-eaa0-4763-9a47-900cbd857c33
Sheet: Sheet1

ESTIMATED VOTED AND BOARD LEEWAY -- 2010-11 | 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 $25.25 per 0.0001 tax rate per WPU.
 | (DATA) | (DATA) | (DATA) | (DATA) | (DATA) | (DATA) | (Estimate) |  |  | (DATA) | (DATA) | (DATA)
 | (Actual) | (Actual) | (Actual) | (Actual) | (Actual) | (Actual) | 2010-11 | [NAME] | [NAME] | FY11 MSP | Utah State Tax Commission |  |  | [NAME]
 | 2010-2011 | 2009-2010 | 2009-2010 | 2010-2011 | 2009-2010 | 2009-2010 | Total Board and | Up To | Excess of | PRE FINAL | 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 | *(25.25Xh/.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 | (21-June-11) | 2010-11-22 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 | 82291.843 | 14816747257 | 1 | 41557381 | 31730825.86861314 | 9826555.131386857 | 41557381
2 Beaver |  |  |  | 0.001443 | 0.001527 | 0.00176 | 0.00176 | 0.0016 | 0.00016 | 2455.247 | 1077309743 | 1 | 1164289 | 1463963.436225125 | 0 | 1463963.436225125
3 Box Elder | 0.0004 | 0.000388 | 0.0004 | 0.0006 | 0.000581 | 0.0006 | 0.001 | 0.001 | 0 | 14718.293 | 2843004243 | 0.9646 | 3716369 | 3159304.2481203 | 557064.7518796993 | 3716369
4 Cache | 0.000377 | 0.000362 | 0.0004 | 0.001512 | 0.001452 | 0.0016 | 0.002 | 0.002 | 0 | 19876.134 | 3347285368 | 1 | 10037448 | 6939266.448008973 | 3098181.551991027 | 10037448
5 Carbon | 0.000188 | 0.000188 | 0.000188 | 0.0011 | 0.0011 | 0.0011 | 0.001288 | 0.001288 | 0 | 5084.665 | 2156359557 | 1 | 1653635 | 2885722.238133334 | 0 | 2885722.238133334
6 Daggett |  |  |  |  |  |  | 0 | 0 | 0 | 602.351 | 259697695 | 1 | 0 | 0 | 0 | 0
7 [NAME] | 0.000395 | 0.000378 | 0.0004 | 0.001582 | 0.001513 | 0.0016 | 0.002 | 0.002 | 0 | 83750.201 | 16144253990 | 0.9847 | 42293851 | 33282311.53043512 | 9011539.469564887 | 42293851
8 Duchesne | 0.000408 | 0.0004 | 0.0004 | 0.001291 | 0.001118 | 0.001118 | 0.001518 | 0.001518 | 0 | 6548.088 | 1665019069 | 1 | 2509850 | 3123815.995242933 | 0 | 3123815.995242933
9 Emery | 0.000411 | 0.000398 | 0.000419 | 0.0016 | 0.0016 | 0.0016 | 0.002019 | 0.002 | 1.899999999999997e-05 | 3725.472 | 1830522710 | 1 | 1916144 | 3790118.685327153 | 0 | 3790118.685327153
10 [NAME] | 0.000327 | 0.000331 | 0.0004 |  |  |  | 0.0004 | 0.0004 | 0 | 2127.672 | 592577772 | 1 | 214895 | 186640.622563431 | 28254.37743656902 | 214895
11 Grand | 0.0004 | 0.000239 | 0.000326 |  |  |  | 0.000326 | 0.000326 | 0 | 2234.422 | 1229757760 | 1 | 183926 | 513295.8196116195 | 0 | 513295.8196116195
12 Granite | 0.000336 | 0.000333 | 0.0004 | 0.0016 | 0.0016 | 0.0016 | 0.002 | 0.002 | 0 | 86310.409 | 20947187032 | 0.9775 | 43586756 | 38857491.44318309 | 4729264.55681691 | 43586756
13 Iron | 0.000356 | 0.000287 | 0.000393 | 0.000713 | 0.000575 | 0.000735 | 0.001128 | 0.001128 | 0 | 11506.4 | 3349343203 | 1 | 3277253 | 3702850.845558663 | 0 | 3702850.845558663
14 Jordan | 0.0004 | 0.0004 | 0.0004 | 0.0016 | 0.0016 | 0.0016 | 0.002 | 0.002 | 0 | 62749.304 | 14979407239 | 0.9978 | 31688399 | 32853189.51426369 | 0 | 32853189.51426369
15 [NAME] | 0.000441 | 0.0004 | 0.0004 | 0.0004 | 0.0004 | 0.0004 | 0.0008 | 0.0008 | 0 | 3029.873 | 716103178 | 1 | 612034 | 649283.151997478 | 0 | 649283.151997478
16 [NAME] | 0.000509 | 0.000427 | 0.000427 |  |  |  | 0.000427 | 0.0004 | 2.700000000000001e-05 | 2463.291 | 1358035716 | 1 | 285459 | 757670.1166717325 | 0 | 757670.1166717325
17 Millard | 0.000233 | 0.0002 | 0.0002 | 0.0008 | 0.0008 | 0.0008 | 0.001 | 0.001 | 0 | 4309.644 | 1854056916 | 1 | 1088185 | 1981333.44054311 | 0 | 1981333.44054311
18 Morgan | 0.000398 | 0.00037 | 0.0004 |  |  |  | 0.0004 | 0.0004 | 0 | 3101.634 | 892191717 | 1 | 313265 | 380942.6508367411 | 0 | 380942.6508367411
19 Nebo | 0.0004 | 0.0004 | 0.0004 | 0.0013 | 0.0013 | 0.0013 | 0.0017 | 0.0017 | 0 | 37708.608 | 5633897522 | 1 | 16186420 | 10491289.03804644 | 5695130.961953559 | 16186420
20 No. Sanpete | 0.000377 | 0.000373 | 0.0004 | 0.001508 | 0.001493 | 0.0016 | 0.002 | 0.002 | 0 | 3361.031 | 637176411 | 1 | 1697321 | 1269200.621375349 | 428120.3786246507 | 1697321
21 No. Summit | 0.000526 | 0.000419 | 0.000422 |  |  |  | 0.000422 | 0.0004 | 2.199999999999999e-05 | 1719.451 | 977269938 | 0.9866 | 194876 | 558580.4057138314 | 0 | 558580.4057138314
22 Park City |  |  |  | 0.0015 | 0.001302 | 0.00165 | 0.00165 | 0.0016 | 4.999999999999991e-05 | 5877.691 | 10782358860 | 1 | 2913705 | 16817775.40940367 | 0 | 16817775.40940367
23 Piute | 0.000301 | 0.000299 | 0.000332 | 0.000301 | 0.000299 | 0.000332 | 0.000664 | 0.000664 | 0 | 832.443 | 94303075 | 1 | 139568 | 46168.54727668845 | 93399.45272331155 | 139568
[NAME] | 0.000147 | 0.000132 | 0.000267 | 0.000888 | 0.0008 | 0.0008 | 0.001067 | 0.001067 | 0 | 1103.654 | 783773430 | 1 | 297344 | 830808.154962095 | 0 | 830808.154962095
25 San Juan | 0.000391 | 0.0004 | 0.0004 | 0.0016 | 0.0016 | 0.0016 | 0.002 | 0.002 | 0 | 4894.891 | 845026075 | 1 | 2471920 | 1806758.878610558 | 665161.1213894422 | 2471920
26 Sevier | 0.0004 | 0.0004 | 0.0004 | 0.0006 | 0.0006 | 0.0006 | 0.001 | 0.001 | 0 | 6680.935 | 1294189810 | 1 | 1686936 | 1442307.970320728 | 244628.0296792724 | 1686936
27 So. Sanpete | 0.0004 | 0.00036 | 0.0004 | 0.0016 | 0.001439 | 0.0016 | 0.002 | 0.002 | 0 | 4589.353 | 535880017 | 1 | 2317624 | 1171741.117681159 | 1145882.882318841 | 2317624
28 So. Summit | 0.000409 | 0.0004 | 0.000442 | 0.0006 | 0.0006 | 0.0006 | 0.001042 | 0.001 | 4.199999999999999e-05 | 2063.21 | 1420044131 | 0.9985 | 580513 | 1536729.554807497 | 0 | 1536729.554807497
29 Tintic | 0.000484 | 0.000479 | 0.000479 | 0.002533 | 0.00251 | 0.00251 | 0.002989 | 0.002 | 0.0009889999999999999 | 749.776 | 29933149 | 1 | 408241 | 109663.1836807169 | 298577.8163192831 | 408241
30 Tooele | 0.0004 | 0.0004 | 0.0004 | 0.0006 | 0.000604 | 0.000604 | 0.001004 | 0.001004 | 0 | 17838.973 | 2826061862 | 1 | 4522358 | 3312335.36431574 | 1210022.63568426 | 4522358
31 Uintah |  |  |  |  |  |  | 0 | 0 | 0 | 8841.5 | 4573470165 | 1 | 0 | 0 | 0 | 0
32 Wasatch | 0.0004 | 0.000375 | 0.0004 | 0.001224 | 0.001071 | 0.001144 | 0.001544 | 0.001544 | 0 | 6694.981 | 4220705628 | 0.9651 | 2610105 | 6958998.304848486 | 0 | 6958998.304848486
33 Washington | 0.000394 | 0.0004 | 0.0004 | 0.001085 | 0.0011 | 0.0011 | 0.0015 | 0.0015 | 0 | 33259.645 | 10041298672 | 0.992 | 12597090 | 15886458.60961814 | 0 | 15886458.60961814
34 Wayne | 0.0004 | 0.000156 | 0.000217 |  |  |  | 0.000217 | 0.000217 | 0 | 1210.035 | 268017429 | 1 | 66301 | 124572.5067677315 | 0 | 124572.5067677315
35 Weber | 0.000406 | 0.000365 | 0.0004 | 0.001091 | 0.000943 | 0.001091 | 0.001491 | 0.001491 | 0 | 40437.869 | 7634674738 | 1 | 15223948 | 12067321.14278578 | 3156626.857214219 | 15223948
36 Salt Lake | 0.0002 | 0.0002 | 0.0002 | 0.0018 | 0.001768 | 0.0018 | 0.002 | 0.0018 | 0.0001999999999999999 | 31123.283 | 15276283971 | 0.9954 | 17186735 | 30371883.03876943 | 0 | 30371883.03876943
37 Ogden | 0.0004 | 0.000394 | 0.0004 | 0.001285 | 0.001222 | 0.00124 | 0.00164 | 0.00164 | 0 | 16124.081 | 2971241730 | 0.9766 | 6676982 | 5462714.33625688 | 1214267.66374312 | 6676982
38 Provo | 0.000392 | 0.000226 | 0.0004 | 0.00134 | 0.001346 | 0.001346 | 0.001746 | 0.001746 | 0 | 17233.681 | 4548245075 | 1 | 7597727 | 8136513.338795108 | 0 | 8136513.338795108
39 Logan | 0.000443 | 0.0004 | 0.0004 | 0.00085 | 0.00085 | 0.00085 | 0.00125 | 0.00125 | 0 | 7731.751 | 1767893744 | 1 | 2440334 | 2492251.601961108 | 21055.87728774804 | 2513307.479248856
40 [NAME] |  |  |  | 0.001786 | 0.001661 | 0.001786 | 0.001786 | 0.00125 | 0 | 8262.152 | 2806711724 | 1 | 3859958 | 4896441.323980435 | 0 | 4896441.323980435
42 Canyons | 0.0004 | 0.0004 | 0.0004 | 0.0016 | 0.0016 | 0.0016 | 0.002 | 0.002 | 0 | 43219.362 | 15283866168 | 0.6572 | 21825778 | 29246658.13151365 | 0 | 29246658.13151365
Total |  |  |  |  |  |  | 0.054778 | 0.05273300000000001 | 0.001509 | 698443.2990000001 | 185311183489 | 1 | 309600923 | 321295196.6368269 | 41423733.51601367 | 362718930.1528406
Average | 0.0003791388888888888 | 0.0003466388888888888 | 0.0003753333333333332 | 0.001240363636363636 | 0.001199212121212121 | 0.001250484848484848 | 0.001521611111111111 | 0.001464805555555556 | 0.00012575 | Non-Adjusted--> | 192309000000
NOTE: |  |  |  |  |  |  |  |  |  |  |  |  | FY 2010-11 Appropriated: | 295463914 | 57928148 | 353392062
*53A-17a-133 (3) (a). = |  |  | 25.25 | 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: | -25831282.63682687 | 16504414.48398633 | -9326868.152840538
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 $25.25 per 0.0001 tax rate per WPU.
 | (Actual) | (Actual) | (Actual) |  |  |  |  |  |  | FY11 MSP |  |  |  | [NAME]
 | 2010-2011 | 2009-2010 | 2009-2010 |  |  |  |  | Hold Harmless |  | PRE FINAL | Utah State Tax Commission |  | [NAME] | Proceeds
 | Board | Board | Board Leeway |  |  |  |  | [NAME] | [NAME] | Total | Adjusted Sum of Valuations | 5-Year | Amount | (With Estimated |  | Total |  |  |  | FY 2010-11 | FY 2010-11 | Up To | Excess of | Total Local Levy
 | Leeway | Leeway | Hold Harmless |  |  |  |  | for formula | Excess of | WPUs | (With Fees-in-Lieu) | Collection | *(25.25Xh/.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 | (21-June-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 | 82291.843 | 14816747257 | 1 | 8311476 | 6346165.173722629 | 1965310.826277371 | 8311476 |  |  |  | 130413694.32 | 0.00822 | 6346165.173722629 | 0 | 6346165.173722629
2 Beaver | 0 | 0 | 0 |  |  |  |  | 0 | 0 | 2455.247 | 1077309743 | 1 | 0 | 0 | 0 | 0 |  |  |  | 6678635.689999999 | 0.006582999999999999 | 0 | 0 | 0
3 Box Elder | 0.0004 | 0.000388 | 0.0004 |  |  |  |  | 0.0004 | 0 | 14718.293 | 2843004243 | 0.9646 | 1486548 | 1263721.69924812 | 222826.3007518796 | 1486548 |  |  |  | 25211247.9 | 0.00798 | 1263721.69924812 | 0 | 1263721.69924812
4 Cache | 0.000377 | 0.000362 | 0.0004 |  |  |  |  | 0.0004 | 0 | 19876.134 | 3347285368 | 1 | 2007490 | 1384914.479036201 | 622575.5209637994 | 2007490 |  |  |  | 23745589.37 | 0.006463999999999999 | 1469405.28279703 | 0 | 1384914.479036201
5 Carbon | 0.000188 | 0.000188 | 0.000188 |  |  |  |  | 0.000188 | 0 | 5084.665 | 2156359557 | 1 | 241369 | 421207.9043238095 | 0 | 421207.9043238095 |  |  |  | 14114945.73 | 0.0063 | 421207.9043238095 | 0 | 421207.9043238095
6 Daggett | 0 | 0 | 0 |  |  |  |  | 0 | 0 | 602.351 | 259697695 | 1 | 0 | 0 | 0 | 0 |  |  |  | 1162134.16 | 0.004287 | 0 | 0 | 0
7 [NAME] | 0.000395 | 0.000378 | 0.0004 |  |  |  |  | 0.0004 | 0 | 83750.201 | 16144253990 | 0.9847 | 8458770 | 6649728.403905852 | 1809041.596094148 | 8458770 |  |  |  | 132321177.86 | 0.00786 | 6733902.181170483 | 0 | 6649728.403905852
8 Duchesne | 0.000408 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 6548.088 | 1665019069 | 1 | 661357 | 750157.107745213 | 0 | 750157.107745213 |  |  |  | 14115088.52 | 0.007677 | 735448.144848248 | 0 | 750157.107745213
9 Emery | 0.000411 | 0.000398 | 0.000419 |  |  |  |  | 0.0004 | 1.899999999999997e-05 | 3725.472 | 1830522710 | 1 | 411053 | 774609.0401141022 | 0 | 774609.0401141022 |  |  |  | 10571246 | 0.005609000000000001 | 753877.4113032626 | 35809.17703690492 | 774609.0401141022
10 [NAME] | 0.000327 | 0.000331 | 0.0004 |  |  |  |  | 0.0004 | 0 | 2127.672 | 592577772 | 1 | 214895 | 186640.622563431 | 28254.37743656902 | 214895 |  |  |  | 3486812.12 | 0.006109000000000001 | 228306.5719430349 | 0 | 186640.622563431
11 Grand | 0.0004 | 0.000239 | 0.000326 |  |  |  |  | 0.000326 | 0 | 2234.422 | 1229757760 | 1 | 183926 | 513295.8196116195 | 0 | 513295.8196116195 |  |  |  | 7995865.630000001 | 0.006231 | 418336.0929834698 | 0 | 513295.8196116195
12 Granite | 0.000336 | 0.000333 | 0.0004 |  |  |  |  | 0.0004 | 0 | 86310.409 | 20947187032 | 0.9775 | 8717351 | 6743862.151296238 | 1973488.848703762 | 8717351 |  |  |  | 129136931.79 | 0.006434 | 8028407.322971713 | 0 | 6743862.151296238
13 Iron | 0.000356 | 0.000287 | 0.000393 |  |  |  |  | 0.000393 | 0 | 11506.4 | 3349343203 | 1 | 1141809 | 1233129.000017665 | 0 | 1233129.000017665 |  |  |  | 23529902.52 | 0.006793 | 1361291.283727366 | 0 | 1233129.000017665
14 Jordan | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 62749.304 | 14979407239 | 0.9978 | 6337680 | 6570637.902852738 | 0 | 6570637.902852738 |  |  |  | 106526467 | 0.006485 | 6570637.902852738 | 0 | 6570637.902852738
15 [NAME] | 0.000441 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 3029.873 | 716103178 | 1 | 306017 | 340468.3353518285 | 0 | 340468.3353518285 |  |  |  | 6122253.74 | 0.00793 | 308814.8166456495 | 0 | 340468.3353518285
16 [NAME] | 0.000509 | 0.000427 | 0.000427 |  |  |  |  | 0.0004 | 2.700000000000001e-05 | 2463.291 | 1358035716 | 1 | 285459 | 757670.1166717325 | 0 | 757670.1166717325 |  |  |  | 6856244.710000001 | 0.004606000000000001 | 595418.5592705167 | 40190.75275075989 | 757670.1166717325
17 Millard | 0.000233 | 0.0002 | 0.0002 |  |  |  |  | 0.0002 | 0 | 4309.644 | 1854056916 | 1 | 217637 | 446902.8960760353 | 0 | 446902.8960760353 |  |  |  | 11301080.96 | 0.005892 | 383607.6361167686 | 0 | 446902.8960760353
18 Morgan | 0.000398 | 0.00037 | 0.0004 |  |  |  |  | 0.0004 | 0 | 3101.634 | 892191717 | 1 | 313265 | 380942.6508367411 | 0 | 380942.6508367411 |  |  |  | 6085510.99 | 0.006358000000000001 | 382856.9355143127 | 0 | 380942.6508367411
19 Nebo | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 37708.608 | 5633897522 | 1 | 3808569 | 2468538.597187398 | 1340030.402812602 | 3808569 |  |  |  | 56609761.38000001 | 0.009173 | 2468538.597187398 | 0 | 2468538.597187398
20 No. Sanpete | 0.000377 | 0.000373 | 0.0004 |  |  |  |  | 0.0004 | 0 | 3361.031 | 637176411 | 1 | 339464 | 253840.1242750699 | 85623.87572493014 | 339464 |  |  |  | 4337501.54 | 0.006442 | 269326.3918037877 | 0 | 253840.1242750699
21 No. Summit | 0.000526 | 0.000419 | 0.000422 |  |  |  |  | 0.0004 | 2.199999999999999e-05 | 1719.451 | 977269938 | 0.9866 | 194876 | 558580.4057138314 | 0 | 558580.4057138314 |  |  |  | 6679602.189999999 | 0.00629 | 424775.973926868 | 23362.67856597773 | 558580.4057138314
22 Park City | 0 | 0 | 0 |  |  |  |  | 0 | 0 | 5877.691 | 10782358860 | 1 | 0 | 0 | 0 | 0 |  |  |  | 48883667.19 | 0.00436 | 0 | 0 | 0
23 Piute | 0.000301 | 0.000299 | 0.000332 |  |  |  |  | 0.000332 | 0 | 832.443 | 94303075 | 1 | 69784 | 23084.27363834422 | 46699.72636165578 | 69784 |  |  |  | 528024 | 0.006885 | 25461.72374727669 | 0 | 23084.27363834422
[NAME] | 0.000147 | 0.000132 | 0.000267 |  |  |  |  | 0.000267 | 0 | 1103.654 | 783773430 | 1 | 74406 | 117998.8394004135 | 0 | 117998.8394004135 |  |  |  | 3494210.53 | 0.004353 | 214324.4225844245 | 0 | 117998.8394004135
25 San Juan | 0.000391 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 4894.891 | 845026075 | 1 | 494384 | 354818.0419571713 | 139565.9580428287 | 494384 |  |  |  | 7288743 | 0.008032000000000001 | 362985.2091633466 | 0 | 354818.0419571713
26 Sevier | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 6680.935 | 1294189810 | 1 | 674774 | 576923.188128291 | 97850.81187170895 | 674774 |  |  |  | 9038944.05 | 0.006267 | 576923.188128291 | 0 | 576923.188128291
27 So. Sanpete | 0.0004 | 0.00036 | 0.0004 |  |  |  |  | 0.0004 | 0 | 4589.353 | 535880017 | 1 | 463525 | 234348.2235362318 | 229176.7764637682 | 463525 |  |  |  | 5053133.569999999 | 0.008625 | 234348.2235362318 | 0 | 234348.2235362318
28 So. Summit | 0.000409 | 0.0004 | 0.000442 |  |  |  |  | 0.0004 | 4.199999999999999e-05 | 2063.21 | 1420044131 | 0.9985 | 267937 | 622916.142632573 | 0 | 622916.142632573 |  |  |  | 10482962.86 | 0.006883 | 609208.9414499492 | 63966.93885224464 | 622916.142632573
29 Tintic | 0.000484 | 0.000479 | 0.000479 |  |  |  |  | 0.0004 | 7.899999999999997e-05 | 749.776 | 29933149 | 1 | 78092 | 17592.63536674411 | 60499.36463325589 | 78092 |  |  |  | 328553.37 | 0.009039 | 14539.36807168935 | 2871.525194158644 | 17592.63536674411
30 Tooele | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 17838.973 | 2826061862 | 1 | 1801736 | 1324934.145726296 | 476801.8542737039 | 1801736 |  |  |  | 28366840.06 | 0.008564 | 1324934.145726296 | 0 | 1324934.145726296
31 Uintah | 0 | 0 | 0 |  |  |  |  | 0 | 0 | 8841.5 | 4573470165 | 1 | 0 | 0 | 0 | 0 |  |  |  | 29745770.87 | 0.006261 | 0 | 0 | 0
32 Wasatch | 0.0004 | 0.000375 | 0.0004 |  |  |  |  | 0.0004 | 0 | 6694.981 | 4220705628 | 0.9651 | 676193 | 1714038.991341992 | 0 | 1714038.991341992 |  |  |  | 27716010.49 | 0.006468 | 1714038.991341992 | 0 | 1714038.991341992
33 Washington | 0.000394 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 33259.645 | 10041298672 | 0.992 | 3359224 | 4232092.422034853 | 0 | 4232092.422034853 |  |  |  | 83825505.74 | 0.007804 | 4296540.529984623 | 0 | 4232092.422034853
34 Wayne | 0.0004 | 0.000156 | 0.000217 |  |  |  |  | 0.000217 | 0 | 1210.035 | 268017429 | 1 | 66301 | 124572.5067677315 | 0 | 124572.5067677315 |  |  |  | 1150427.1 | 0.003694 | 67580.58492149432 | 0 | 124572.5067677315
35 Weber | 0.000406 | 0.000365 | 0.0004 |  |  |  |  | 0.0004 | 0 | 40437.869 | 7634674738 | 1 | 4084225 | 3272767.123561141 | 811457.8764388594 | 4084225 |  |  |  | 52606104.06 | 0.006526 | 3224401.106956789 | 0 | 3272767.123561141
36 Salt Lake | 0.0002 | 0.0002 | 0.0002 |  |  |  |  | 0.0002 | 0 | 31123.283 | 15276283971 | 0.9954 | 1571726 | 3037188.303876942 | 0 | 3037188.303876942 |  |  |  | 96749633.42 | 0.006371 | 3037188.303876942 | 0 | 3037188.303876942
37 Ogden | 0.0004 | 0.000394 | 0.0004 |  |  |  |  | 0.0004 | 0 | 16124.081 | 2971241730 | 0.9766 | 1628532 | 1296786.786055046 | 331745.2139449543 | 1628532 |  |  |  | 26503079.94 | 0.008175 | 1296786.786055046 | 0 | 1296786.786055046
38 Provo | 0.000392 | 0.000226 | 0.0004 |  |  |  |  | 0.0004 | 0 | 17233.681 | 4548245075 | 1 | 1740602 | 1841520.339958246 | 0 | 1841520.339958246 |  |  |  | 31503151.53 | 0.006706 | 1879102.387712496 | 0 | 1841520.339958246
39 Logan | 0.000443 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 7731.751 | 1767893744 | 1 | 780907 | 853880.4792488561 | 0 | 853880.4792488561 |  |  |  | 15165534.11 | 0.007868 | 770998.1753940011 | 0 | 853880.4792488561
40 [NAME] | 0 | 0 | 0 |  |  |  |  | 0 | 0 | 8262.152 | 2806711724 | 1 | 0 | 0 | 0 | 0 |  |  |  | 16254759.58 | 0.005929 | 0 | 0 | 0
42 Canyons | 0.0004 | 0.0004 | 0.0004 |  |  |  |  | 0.0004 | 0 | 43219.362 | 15283866168 | 0.6572 | 4365156 | 5849331.626302729 | 0 | 5849331.626302729 |  |  |  | 117864032.27 | 0.008060000000000001 | 5849331.626302729 | 0 | 5849331.626302729
Total |  |  |  |  |  |  |  | 0.01332299999999999 | 0.0001889999999999999 | 698443.2990000001 | 185311183489 | 1 | 65836515 | 63539806.50008386 | 10240949.3307958 | 73780755.83087966 |  |  |  | 1339550781.86 | 0.006746170731707316 | 64662739.5973108 | 166201.0724000458 | 63539806.50008386
Average | 0.0003791388888888888 | 0.0003466388888888888 | 0.0003753333333333332 |  |  |  |  | 0.000459413793103448 | 8.253275109170303e-07 | Non-Adjusted--> | 192309000000
NOTE: |  |  |  |  |  |  |  |  |  |  |  |  | FY 2010-11 Appropriated: | 57263559 | 14667456 | 71931015
*53A-17a-133 (3) (a). = |  |  | 25.25 | Per WPU for each 0.0001 for first 0.001600 of Voted Leeway and 0.000400 of Board Leeway |  |  |  |  |  |  |  |  | Unallocated: | -6276247.500083864 | 4426506.669204203 | -1849740.83087966
[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 $25.25 per 0.0001 tax rate per WPU.
 |  |  |  | (Actual) | (Actual) | (Actual) |  |  |  | FY11 MSP |  |  |  | [NAME]
 |  |  |  | 2010-2011 | 2009-2010 | 2009-2010 |  |  |  | PRE FINAL | 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 2010-11 | FY 2010-11 | Up To | Excess of | of [NAME] | Total Local Levy
 |  |  |  | Leeway | Leeway | Hold Harmless |  | Up To | Excess of | WPUs | (With Fees-in-Lieu) | Collection | *(25.25Xh/.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 | (21-June-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 | 82291.843 | 14816747257 | 1 | 33245905 | 25384660.69489051 | 7861244.305109486 | 33245905 |  |  | 130413694.32 | 0.00822 | 25384660.69489051 | 0 | 25384660.69489051 | 25384660.69489051
2 Beaver |  |  |  | 0.001443 | 0.001527 | 0.00176 |  | 0.0016 | 0.00016 | 2455.247 | 1077309743 | 1 | 1164289 | 1463963.436225125 | 0 | 1463963.436225125 |  |  | 6678635.689999999 | 0.006582999999999999 | 1623244.2813307 | 162324.42813307 | 1785568.709463771 | 1463963.436225125
3 Box Elder |  |  |  | 0.0006 | 0.000581 | 0.0006 |  | 0.0006 | 0 | 14718.293 | 2843004243 | 0.9646 | 2229821 | 1895582.54887218 | 334238.4511278197 | 2229821 |  |  | 25211247.9 | 0.00798 | 1895582.54887218 | 0 | 1895582.54887218 | 1895582.54887218
4 Cache |  |  |  | 0.001512 | 0.001452 | 0.0016 |  | 0.0016 | 0 | 19876.134 | 3347285368 | 1 | 8029958 | 5554351.968972772 | 2475606.031027228 | 8029958 |  |  | 23745589.37 | 0.006463999999999999 | 5877621.13118812 | 0 | 5877621.13118812 | 5554351.968972772
5 Carbon |  |  |  | 0.0011 | 0.0011 | 0.0011 |  | 0.0011 | 0 | 5084.665 | 2156359557 | 1 | 1412266 | 2464514.333809524 | 0 | 2464514.333809524 |  |  | 14114945.73 | 0.0063 | 2464514.333809524 | 0 | 2464514.333809524 | 2464514.333809524
6 Daggett |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 602.351 | 259697695 | 1 | 0 | 0 | 0 | 0 |  |  | 1162134.16 | 0.004287 | 0 | 0 | 0 | 0
7 [NAME] |  |  |  | 0.001582 | 0.001513 | 0.0016 |  | 0.0016 | 0 | 83750.201 | 16144253990 | 0.9847 | 33835081 | 26632583.12652926 | 7202497.873470739 | 33835081 |  |  | 132321177.86 | 0.00786 | 26935608.72468193 | 0 | 26935608.72468193 | 26632583.12652926
8 Duchesne |  |  |  | 0.001291 | 0.001118 | 0.001118 |  | 0.001118 | 0 | 6548.088 | 1665019069 | 1 | 1848493 | 2373658.88749772 | 0 | 2373658.88749772 |  |  | 14115088.52 | 0.007677 | 2055577.564850854 | 0 | 2055577.564850854 | 2373658.88749772
9 Emery |  |  |  | 0.0016 | 0.0016 | 0.0016 |  | 0.0016 | 0 | 3725.472 | 1830522710 | 1 | 1505091 | 3015509.64521305 | 0 | 3015509.64521305 |  |  | 10571246 | 0.005609000000000001 | 3015509.64521305 | 0 | 3015509.64521305 | 3015509.64521305
10 [NAME] |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 2127.672 | 592577772 | 1 | 0 | 0 | 0 | 0 |  |  | 3486812.12 | 0.006109000000000001 | 0 | 0 | 0 | 0
11 Grand |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 2234.422 | 1229757760 | 1 | 0 | 0 | 0 | 0 |  |  | 7995865.630000001 | 0.006231 | 0 | 0 | 0 | 0
12 Granite |  |  |  | 0.0016 | 0.0016 | 0.0016 |  | 0.0016 | 0 | 86310.409 | 20947187032 | 0.9775 | 34869405 | 32113629.29188685 | 2755775.708113149 | 34869405 |  |  | 129136931.79 | 0.006434 | 32113629.29188685 | 0 | 32113629.29188685 | 32113629.29188685
13 Iron |  |  |  | 0.000713 | 0.000575 | 0.000735 |  | 0.000735 | 0 | 11506.4 | 3349343203 | 1 | 2135444 | 2469721.845540998 | 0 | 2469721.845540998 |  |  | 23529902.52 | 0.006793 | 2545926.446665685 | 0 | 2545926.446665685 | 2469721.845540998
14 Jordan |  |  |  | 0.0016 | 0.0016 | 0.0016 |  | 0.0016 | 0 | 62749.304 | 14979407239 | 0.9978 | 25350719 | 26282551.61141095 | 0 | 26282551.61141095 |  |  | 106526467 | 0.006485 | 26282551.61141095 | 0 | 26282551.61141095 | 26282551.61141095
15 [NAME] |  |  |  | 0.0004 | 0.0004 | 0.0004 |  | 0.0004 | 0 | 3029.873 | 716103178 | 1 | 306017 | 308814.8166456495 | 0 | 308814.8166456495 |  |  | 6122253.74 | 0.00793 | 308814.8166456495 | 0 | 308814.8166456495 | 308814.8166456495
16 [NAME] |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 2463.291 | 1358035716 | 1 | 0 | 0 | 0 | 0 |  |  | 6856244.710000001 | 0.004606000000000001 | 0 | 0 | 0 | 0
17 Millard |  |  |  | 0.0008 | 0.0008 | 0.0008 |  | 0.0008 | 0 | 4309.644 | 1854056916 | 1 | 870548 | 1534430.544467074 | 0 | 1534430.544467074 |  |  | 11301080.96 | 0.005892 | 1534430.544467074 | 0 | 1534430.544467074 | 1534430.544467074
18 Morgan |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 3101.634 | 892191717 | 1 | 0 | 0 | 0 | 0 |  |  | 6085510.99 | 0.006358000000000001 | 0 | 0 | 0 | 0
19 Nebo |  |  |  | 0.0013 | 0.0013 | 0.0013 |  | 0.0013 | 0 | 37708.608 | 5633897522 | 1 | 12377851 | 8022750.440859043 | 4355100.559140957 | 12377851 |  |  | 56609761.38000001 | 0.009173 | 8022750.440859043 | 0 | 8022750.440859043 | 8022750.440859043
20 No. Sanpete |  |  |  | 0.001508 | 0.001493 | 0.0016 |  | 0.0016 | 0 | 3361.031 | 637176411 | 1 | 1357857 | 1015360.497100279 | 342496.5028997206 | 1357857 |  |  | 4337501.54 | 0.006442 | 1077305.567215151 | 0 | 1077305.567215151 | 1015360.497100279
21 No. Summit |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 1719.451 | 977269938 | 0.9866 | 0 | 0 | 0 | 0 |  |  | 6679602.189999999 | 0.00629 | 0 | 0 | 0 | 0
22 Park City |  |  |  | 0.0015 | 0.001302 | 0.00165 |  | 0.0016 | 4.999999999999991e-05 | 5877.691 | 10782358860 | 1 | 2913705 | 16817775.40940367 | 0 | 16817775.40940367 |  |  | 48883667.19 | 0.00436 | 17938960.43669725 | 560592.513646788 | 18499552.95034404 | 16817775.40940367
23 Piute |  |  |  | 0.000301 | 0.000299 | 0.000332 |  | 0.000332 | 0 | 832.443 | 94303075 | 1 | 69784 | 23084.27363834422 | 46699.72636165578 | 69784 |  |  | 528024 | 0.006885 | 25461.72374727669 | 0 | 25461.72374727669 | 23084.27363834422
[NAME] |  |  |  | 0.000888 | 0.0008 | 0.0008 |  | 0.0008 | 0 | 1103.654 | 783773430 | 1 | 222938 | 712809.3155616815 | 0 | 712809.3155616815 |  |  | 3494210.53 | 0.004353 | 642170.5545600734 | 0 | 642170.5545600734 | 712809.3155616815
25 San Juan |  |  |  | 0.0016 | 0.0016 | 0.0016 |  | 0.0016 | 0 | 4894.891 | 845026075 | 1 | 1977536 | 1451940.836653386 | 525595.1633466135 | 1977536 |  |  | 7288743 | 0.008032000000000001 | 1451940.836653386 | 0 | 1451940.836653386 | 1451940.836653386
26 Sevier |  |  |  | 0.0006 | 0.0006 | 0.0006 |  | 0.0006 | 0 | 6680.935 | 1294189810 | 1 | 1012162 | 865384.7821924365 | 146777.2178075635 | 1012162 |  |  | 9038944.05 | 0.006267 | 865384.7821924365 | 0 | 865384.7821924365 | 865384.7821924365
27 So. Sanpete |  |  |  | 0.0016 | 0.001439 | 0.0016 |  | 0.0016 | 0 | 4589.353 | 535880017 | 1 | 1854099 | 937392.8941449274 | 916706.1058550726 | 1854099 |  |  | 5053133.569999999 | 0.008625 | 937392.8941449274 | 0 | 937392.8941449274 | 937392.8941449274
28 So. Summit |  |  |  | 0.0006 | 0.0006 | 0.0006 |  | 0.0006 | 0 | 2063.21 | 1420044131 | 0.9985 | 312576 | 913813.4121749236 | 0 | 913813.4121749236 |  |  | 10482962.86 | 0.006883 | 913813.4121749236 | 0 | 913813.4121749236 | 913813.4121749236
29 Tintic |  |  |  | 0.002533 | 0.00251 | 0.00251 |  | 0.0016 | 0.00091 | 749.776 | 29933149 | 1 | 330149 | 92070.54831397279 | 238078.4516860272 | 330149 |  |  | 328553.37 | 0.009039 | 58157.47228675739 | 33077.06236309326 | 91234.53464985066 | 92070.54831397279
30 Tooele |  |  |  | 0.0006 | 0.000604 | 0.000604 |  | 0.000604 | 0 | 17838.973 | 2826061862 | 1 | 2720622 | 1987401.218589444 | 733220.781410556 | 2720622 |  |  | 28366840.06 | 0.008564 | 2000650.560046707 | 0 | 2000650.560046707 | 1987401.218589444
31 Uintah |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 8841.5 | 4573470165 | 1 | 0 | 0 | 0 | 0 |  |  | 29745770.87 | 0.006261 | 0 | 0 | 0 | 0
32 Wasatch |  |  |  | 0.001224 | 0.001071 | 0.001144 |  | 0.001144 | 0 | 6694.981 | 4220705628 | 0.9651 | 1933912 | 5244959.313506494 | 0 | 5244959.313506494 |  |  | 27716010.49 | 0.006468 | 4902151.515238096 | 0 | 4902151.515238096 | 5244959.313506494
33 Washington |  |  |  | 0.001085 | 0.0011 | 0.0011 |  | 0.0011 | 0 | 33259.645 | 10041298672 | 0.992 | 9237866 | 11654366.18758329 | 0 | 11654366.18758329 |  |  | 83825505.74 | 0.007804 | 11815486.45745771 | 0 | 11815486.45745771 | 11654366.18758329
34 Wayne |  |  |  | 0 | 0 | 0 |  | 0 | 0 | 1210.035 | 268017429 | 1 | 0 | 0 | 0 | 0 |  |  | 1150427.1 | 0.003694 | 0 | 0 | 0 | 0
35 Weber |  |  |  | 0.001091 | 0.000943 | 0.001091 |  | 0.001091 | 0 | 40437.869 | 7634674738 | 1 | 11139723 | 8794554.01922464 | 2345168.98077536 | 11139723 |  |  | 52606104.06 | 0.006526 | 8794554.01922464 | 0 | 8794554.01922464 | 8794554.01922464
36 Salt Lake |  |  |  | 0.0018 | 0.001768 | 0.0018 |  | 0.0016 | 0.0001999999999999999 | 31123.283 | 15276283971 | 0.9954 | 15615009 | 27334694.73489248 | 0 | 27334694.73489248 |  |  | 96749633.42 | 0.006371 | 24297506.43101554 | 3037188.30387694 | 27334694.73489248 | 27334694.73489248
37 Ogden |  |  |  | 0.001285 | 0.001222 | 0.00124 |  | 0.00124 | 0 | 16124.081 | 2971241730 | 0.9766 | 5048450 | 4165927.550201835 | 882522.4497981654 | 5048450 |  |  | 26503079.94 | 0.008175 | 4020039.036770642 | 0 | 4020039.036770642 | 4165927.550201835
38 Provo |  |  |  | 0.00134 | 0.001346 | 0.001346 |  | 0.001346 | 0 | 17233.681 | 4548245075 | 1 | 5857125 | 6294992.998836862 | 0 | 6294992.998836862 |  |  | 31503151.53 | 0.006706 | 6323179.534652549 | 0 | 6323179.534652549 | 6294992.998836862
39 Logan |  |  |  | 0.00085 | 0.00085 | 0.00085 |  | 0.00085 | 0 | 7731.751 | 1767893744 | 1 | 1659427 | 1638371.122712252 | 21055.87728774804 | 1659427 |  |  | 15165534.11 | 0.007868 | 1638371.122712252 | 0 | 1638371.122712252 | 1638371.122712252
40 [NAME] |  |  |  | 0.001786 | 0.001661 | 0.001786 |  | 0.0016 | 0.000186 | 8262.152 | 2806711724 | 1 | 3859958 | 4896441.323980435 | 0 | 4896441.323980435 |  |  | 16254759.58 | 0.005929 | 4386509.584752909 | 509931.7392275256 | 4896441.323980435 | 4896441.323980435
42 Canyons |  |  |  | 0.0016 | 0.0016 | 0.0016 |  | 0.0016 | 0 | 43219.362 | 15283866168 | 0.6572 | 17460622 | 23397326.50521092 | 0 | 23397326.50521092 |  |  | 117864032.27 | 0.008060000000000001 | 23397326.50521092 | 0 | 23397326.50521092 | 23397326.50521092
Total |  |  |  |  |  |  |  |  |  | 698443.2990000001 | 185311183489 | 1 | 243764408 | 257755390.136743 | 31182784.18521787 | 288938174.3219609 |  |  | 1339550781.86 | 0.006746170731707316 | 255546784.5235263 | 4303114.047247417 | 259849898.5707737 | 257755390.136743
Average |  |  |  | 0.001240363636363636 | 0.001199212121212121 | 0.001250484848484848 |  | 0.001728695652173913 | 0.0001506 | Non-Adjusted--> | 192309000000
NOTE: |  |  |  |  |  |  |  |  |  |  |  |  | FY 2010-11 Appropriated: | 238200355 | 43260692 | 281461047
*53A-17a-133 (3) (a). = |  | 25.25 | Per WPU for each 0.0001 for first 0.001600 of Voted Leeway and 0.000400 of Board Leeway |  |  |  |  |  |  |  |  |  | Unallocated: | -19555035.13674301 | 12077907.81478213 | -7477127.321960878
Assumptions:
1.  Voted and Board Leeway guarantee remains as specified in current statute (S.B. 2 of the 2010 Legislature: 53A-17a-133 and 134) @ $25.25.
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.  Per SB2 of the 20011 General Legislative Session, previous year's rates will be used to calculate state guarantee.
3.  Total WPUs are Mid-Year updates as of 22 November 2010 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.