Spreadsheet: 03b8f458-788b-4e32-9063-acdc3d4b796c
Sheet: Sheet1

Unnamed: 0 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11 | Unnamed: 12
FY 2008 ESTIMATED BASIC RATE REVENUE--ESTIMATES
 |  |  |  |  |  | TOTAL REVENUE
 |  |  |  |  | TAX RATE | FROM LOCAL
 | SUM OF | ADJUSTMENT | ADJUSTED | COLLECTION | MINIMUM | TAX LEVIED
 | ASSESSED | FOR | ASSESSED | RATE | SCHOOL | UNDER BASIC
DISTRICT | VALUATION | REDEVELOPMENT | VALUATION | (5-YR AVERAGE) | PROGRAM | PROGRAM
 | DOLLARS | DOLLARS | DOLLARS | DOLLARS | TAX RATE | DOLLARS
01 ALPINE | 16377312102 | -643406400 | 15733905702 | 1 | 0.001311 | 21296975
02 BEAVER | 568857996 |  | 568857996 | 1 | 0.001311 | 791530
03 BOX ELDER | 2445745905 | -174107200 | 2271638705 | 1 | 0.001311 | 3949551
04 CACHE | 2894471327 | -22283200 | 2872188127 | 1 | 0.001311 | 4504153
05 CARBON | 2197530334 | -11150400 | 2186379934 | 1 | 0.001311 | 3041850
06 DAGGETT | 219442257 |  | 219442257 | 1 | 0.001311 | 305381
07 DAVIS | 15008149948 | -345659200 | 14662490748 | 1 | 0.001311 | 19598398
08 DUCHESNE | 1355922079 | -2422400 | 1353499679 | 1 | 0.001311 | 1877788
09 EMERY | 1613749559 |  | 1613749559 | 1 | 0.001311 | 2193330
10 GARFIELD | 507885019 |  | 507885019 | 1 | 0.001311 | 729535
11 GRAND | 1018370204 |  | 1018370204 | 1 | 0.001311 | 1496327
12 GRANITE | 24199430992 | -702177600 | 23497253392 | 1 | 0.001311 | 32563112
13 IRON | 4124334068 | -71257600 | 4053076468 | 1 | 0.001311 | 5545489
14 JORDAN | 30795418359 | -1294743200 | 29500675159 | 1 | 0.001311 | 41692236
15 [NAME] | 682561917 |  | 682561917 | 1 | 0.001311 | 941886
16 KANE | 1476606755 |  | 1476606755 | 1 | 0.001311 | 2022983
17 MILLARD | 1872331319 | -33269600 | 1839061719 | 1 | 0.001311 | 2502268
18 MORGAN | 787026406 | -4728800 | 782297606 | 1 | 0.001311 | 1148710
19 NEBO | 5789935353 | -76895200 | 5713040153 | 1 | 0.001311 | 7807993
20 NO. SANPETE | 554370110 | -2168000 | 552202110 | 1 | 0.001311 | 789141
21 NO. SUMMIT | 1106193720 |  | 1106193720 | 0.9879 | 0.001311 | 1458376
22 PARK CITY | 10852139866 | -466212000 | 10385927866 | 1 | 0.001311 | 13693180
23 PIUTE | 75461156 |  | 75461156 | 1 | 0.001311 | 120066
24 RICH | 653446095 | -17767200 | 635678895 | 1 | 0.001311 | 875725
25 SAN JUAN | 707861330 |  | 707861330 | 1 | 0.001311 | 927862
26 SEVIER | 1060853080 | 0 | 1060853080 | 1 | 0.001311 | 1556866
27 SO. SANPETE | 457262157 | 0 | 457262157 | 1 | 0.001311 | 640191
28 SO. SUMMIT | 1606870287 |  | 1606870287 | 1 | 0.001311 | 2085939
29 TINTIC | 32687910 |  | 32687910 | 0.971 | 0.001311 | 43975
30 TOOELE | 2787161987 | -282920000 | 2504241987 | 1 | 0.001311 | 3398540
31 UINTAH | 3475819259 | -13640800 | 3462178459 | 1 | 0.001311 | 4714558
32 WASATCH | 3581316106 |  | 3581316106 | 1 | 0.001311 | 4360812
33 WASHINGTON | 13360876501 | -314576800 | 13046299701 | 1 | 0.001311 | 17002607
34 WAYNE | 204455551 |  | 204455551 | 1 | 0.001311 | 310233
35 WEBER | 7652173003 | -288796800 | 7363376203 | 1 | 0.001311 | 10257318
36 SALT LAKE | 19783028889 | -1786004000 | 17997024889 | 1 | 0.001311 | 25236300
37 OGDEN | 3431263747 | -474055203 | 2957208544 | 0.9782 | 0.001311 | 4036700
38 PROVO | 4972299352 | -131763200 | 4840536152 | 1 | 0.001311 | 6722456
39 LOGAN | 1918449548 | -177669600 | 1740779948 | 1 | 0.001311 | 2402517
40 MURRAY | 3704169962 | -47136000 | 3657033962 | 1 | 0.001311 | 4472632
CHARTERS
OTHER INSTITUTIONS
ADJUSTMENT | 0 | 0 | 0 |  |  | -13860699
TOTAL | 195913241515 | -7384810403 | 188528431112 | 1 | 0.001311 | 245254790
FY 2008 LOCAL REVENUE--PRE-FINAL
 |  |  |  | MAXIMUM READING
 |  |  |  | ACHIEVEMENT
 |  |  | CLASS SIZE | BOARD LEEWAY
DISTRICT | BASIC LEVY | VOTED LEEWAY | BOARD LEEWAY | OR MATCHING FUNDS | TOTAL
01 ALPINE | 21296975 | 22742716 | 6497919 | 1533696 | 52071306
02 BEAVER | 791530 | 942471 | 0 | 31856 | 1765857
03 BOX ELDER | 3949551 | 1762388 | 1174925 | 288598 | 7175462
04 CACHE | 4504153 | 5497057 | 1374264 | 347340 | 11722814
05 CARBON | 3041850 | 2552275 | 436207 | 78947 | 6109279
06 DAGGETT | 305381 | 0 | 0 | 13758 | 319139
07 DAVIS | 19598398 | 23918756 | 5979689 | 1481028 | 50977871
08 DUCHESNE | 1877788 | 1145863 | 572932 | 139824 | 3736407
09 EMERY | 2193330 | 2193325 | 674226 | 48313 | 5109194
10 GARFIELD | 729535 | 0 | 183080 | 48776 | 961391
11 GRAND | 1496327 | 0 | 304744 | 66975 | 1868046
12 GRANITE | 32563112 | 39741442 | 7625389 | 2230194 | 82160137
13 IRON | 5545489 | 2144590 | 1070180 | 361561 | 9121820
14 JORDAN | 41692236 | 38162237 | 12720746 | 2080690 | 94655909
15 [NAME] | 941886 | 287379 | 287379 | 35493 | 1552137
16 KANE | 2022983 | 0 | 617233 | 106512 | 2746728
17 MILLARD | 2502268 | 1526935 | 381734 | 166999 | 4577936
18 MORGAN | 1148710 | 0 | 350483 | 44073 | 1543266
19 NEBO | 7807993 | 3573450 | 2382300 | 663295 | 14427038
20 NO. SANPETE | 789141 | 963101 | 240775 | 67079 | 2060096
21 NO. SUMMIT | 1458376 | 0 | 444965 | 70668 | 1974009
22 PARK CITY | 13693180 | 13578286 | 0 | 606238 | 27877704
23 PIUTE | 120066 | 30039 | 30039 | 8904 | 189048
24 RICH | 875725 | 317960 | 106209 | 10419 | 1310313
25 SAN JUAN | 927862 | 1132400 | 270360 | 85437 | 2416059
26 SEVIER | 1556866 | 712525 | 475017 | 128363 | 2872771
27 SO. SANPETE | 640191 | 781315 | 195329 | 55329 | 1672164
28 SO. SUMMIT | 2085939 | 490061 | 636443 | 99853 | 3312296
29 TINTIC | 43975 | 73594 | 14021 | 2671 | 134261
30 TOOELE | 3398540 | 1555399 | 0 | 337247 | 5291186
31 UINTAH | 4714558 | 0 | 0 | 246288 | 4960846
32 WASATCH | 4360812 | 3805310 | 1330528 | 255771 | 9752421
33 WASHINGTON | 17002607 | 14266123 | 5187681 | 994224 | 37450635
34 WAYNE | 310233 | 0 | 45908 | 22466 | 378607
35 WEBER | 10257318 | 7511087 | 2754065 | 806228 | 21328698
36 SALT LAKE | 25236300 | 28219977 | 2964445 | 1762880 | 58183602
37 OGDEN | 4036700 | 3818093 | 1231643 | 408332 | 9494768
38 PROVO | 6722456 | 4497013 | 1738298 | 567891 | 13525658
39 LOGAN | 2402517 | 1557693 | 733032 | 229525 | 4922767
40 MURRAY | 4472632 | 5168591 | 0 | 246546 | 9887769
CHARTERS | 0 | 0 | 0 | 0 | 0
OTHER INSTITUTIONS | 0 | 0 | 0 | 0 | 0
 |  |  | 0 | 0
ADJUSTMENT | -13860699 | -39177924 | -8629884 | -1780287 | -63448794
 |  |  | 0 | 0
TOTAL | 245254790 | 195491527 | 52402304 | 15000000 | 508148621
FY 2008 ESTIMATED BASIC RATE REVENUE--ESTIMATES
 | UNIFORM SCHOOL FUNDS
 | MINIMUM |  | OTHER |  | STATE | LOCAL | ALL
 | SCHOOL |  | STATE | SCHOOL LAND | FUNDS | LEVYS | PROGRAMS
DISTRICT | PROGRAM | ONE-TIME | PROGRAMS | TRUST | TOTAL | TOTAL | TOTAL
01 ALPINE | 229918508 | 10983163 | 16311730 | 2494078 | 259707479 | 52071306 | 311778785
02 BEAVER | 7634338 | 467338 | 90853 | 129530 | 8322059 | 1765857 | 10087916
03 BOX ELDER | 48358133 | 2370479 | 2028705 | 524560 | 53281877 | 7175462 | 60457339
04 CACHE | 63277435 | 2949681 | 4499912 | 649982 | 71377010 | 11722814 | 83099824
05 CARBON | 15242234 | 958672 | 122309 | 213216 | 16536431 | 6109279 | 22645710
06 DAGGETT | 1686138 | 183948 | 11361 | 68250 | 1949697 | 319139 | 2268836
07 DAVIS | 272353438 | 13009129 | 15909825 | 2789603 | 304061995 | 50977871 | 355039866
08 DUCHESNE | 20263042 | 1045250 | 480162 | 234322 | 22022776 | 3736407 | 25759183
09 EMERY | 10761796 | 659197 | 16931 | 162294 | 11600218 | 5109194 | 16709412
10 GARFIELD | 6811473 | 729227 | 13384 | 102400 | 7656484 | 961391 | 8617875
11 GRAND | 6141414 | 499877 | 109653 | 126756 | 6877700 | 1868046 | 8745746
12 GRANITE | 268687937 | 14552296 | 186769 | 3047207 | 286474209 | 82160137 | 368634346
13 IRON | 34965422 | 1986544 | 1219996 | 431556 | 38603518 | 9121820 | 47725338
14 JORDAN | 308414239 | 15531488 | 6422305 | 3475612 | 333843644 | 94655909 | 428499553
15 [NAME] | 8912965 | 571932 | 270429 | 151502 | 9906828 | 1552137 | 11458965
16 KANE | 6482774 | 420497 | 14026 | 113234 | 7030531 | 2746728 | 9777259
17 MILLARD | 13252655 | 802912 | 18412 | 187300 | 14261279 | 4577936 | 18839215
18 MORGAN | 8716718 | 522681 | 315977 | 152022 | 9707398 | 1543266 | 11250664
19 NEBO | 117640892 | 5401613 | 7982492 | 1177021 | 132202018 | 14427038 | 146629056
20 NO. SANPETE | 11436037 | 672808 | 372188 | 162900 | 12643933 | 2060096 | 14704029
21 NO. SUMMIT | 4602416 | 365089 | 13494 | 104263 | 5085262 | 1974009 | 7059271
22 PARK CITY | 6419447 | 1085603 | 22106 | 249664 | 7776820 | 27877704 | 35654524
23 PIUTE | 3052350 | 200971 | 82960 | 75183 | 3411464 | 189048 | 3600512
24 RICH | 2924755 | 259526 | 12095 | 80644 | 3277020 | 1310313 | 4587333
25 SAN JUAN | 19107220 | 945460 | 330034 | 186520 | 20569234 | 2416059 | 22985293
26 SEVIER | 21744839 | 1092047 | 824934 | 251658 | 23913478 | 2872771 | 26786249
27 SO. SANPETE | 16560687 | 825005 | 1113155 | 186736 | 18685583 | 1672164 | 20357747
28 SO. SUMMIT | 5055738 | 437762 | 14472 | 120775 | 5628747 | 3312296 | 8941043
29 TINTIC | 2965575 | 217071 | 106294 | 73016 | 3361956 | 134261 | 3496217
30 TOOELE | 56624628 | 2786425 | 5145000 | 603783 | 65159836 | 5291186 | 70451022
31 UINTAH | 24267499 | 1367454 | 454412 | 312548 | 26401913 | 4960846 | 31362759
32 WASATCH | 17082176 | 1106563 | 651919 | 252351 | 19093009 | 9752421 | 28845430
33 WASHINGTON | 95383254 | 5213732 | 5224362 | 1117127 | 106938475 | 37450635 | 144389110
34 WAYNE | 3905752 | 271092 | 54063 | 84761 | 4315668 | 378607 | 4694275
35 WEBER | 130794640 | 6045701 | 6465389 | 1326366 | 144632096 | 21328698 | 165960794
36 SALT LAKE | 86552174 | 5730116 | 72311 | 1094589 | 93449190 | 58183602 | 151632792
37 OGDEN | 56058406 | 3014280 | 1941523 | 602959 | 61617168 | 9494768 | 71111936
38 PROVO | 53159140 | 2978922 | 45045 | 640360 | 56823467 | 13525658 | 70349125
39 LOGAN | 23611720 | 1460037 | 25456 | 304837 | 25402050 | 4922767 | 30324817
40 MURRAY | 23844652 | 1444307 | 27279 | 337034 | 25653272 | 9887769 | 35541041
CHARTERS | 117755989 | 9967244 | 65178 | 915761 | 128704172 | 0 | 128704172
OTHER INSTITUTIONS | 3299796 | 333214 | 0 | 16758 | 3649768 | 0 | 3649768
 |  |  |  | 0
OVER(UNDER) | 44971167 | 7975647 | 0 | 2095 | 52948909 | -63448794 | -10499885
 |  |  |  | 0
TOTAL | 2280701608 | 129442000 | 79088900 | 25333133 | 2514565641 | 508148621 | 3022714262 |  |  |  |  | sd
 |  |  |  |  |  |  |  |  | 524680 | 505680 | 2890360322 | 5716
 |  |  |  |  |  |  |  |  | 19000 |  |  | 6774
 |  |  |  |  |  |  |  |  |  |  |  | 1058
 |  |  |  |  |  |  |  |  |  |  |  | 0.185