Spreadsheet: 092f35d0-a66a-40ca-8849-9bc1a999d6b2
Sheet: Sheet1

FINAL ASSESSED VALUATIONS AND TAX RATE PROCEEDS - 2007-08 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | 2008-09-23 08:38:00.930000
 | FINAL | Estimated | Estimated |  |  | Local Tax |  |  | FY08
 | ASSESSED VALUATIONS | Redevelopment | Adjusted | Basic | Collection | Rate Yield | Estimated | Adjusted | MID-YEAR
District | (With Motor Vehicle Fees) | Adjustments | Assessed | [NAME] | Rate |  | Recapture | Tax Rate | Estimates
 | September 22, 2008 | 2008-09-23 08:38:00.930000 | Valuations | Tax Rate | (5 Yr Avg) |  | Amount | Yield | Dollar Entitlement
 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | J:/MSP08
 |  |  | (C1+C2) |  | From V:\123\TAX\TAXRATE.WK1;AD10..AD49 | (C3xC4xC5) | (Leg Est) | (C6-C7) | Dec. 10, 2007
01 ALPINE | 16655105028 | -643406560 | 16011698468 | 0.001311 | 1 | 20991337 | 0 | 20991337 | 183208490
02 BEAVER | 574980125 |  | 574980125 | 0.001311 | 1 | 753799 | 0 | 753799 | 6082433
03 BOX ELDER | 2828683698 | -174107551 | 2654576147 | 0.001311 | 1 | 3480149 | 0 | 3480149 | 36443927
04 CACHE | 2959713076 | -22282990 | 2937430086 | 0.001311 | 1 | 3850971 | 0 | 3850971 | 46208419
05 CARBON | 2246327140 | -11150267 | 2235176873 | 0.001311 | 1 | 2930317 | 0 | 2930317 | 12766072
06 DAGGETT | 223285666 |  | 223285666 | 0.001311 | 1 | 292728 | 0 | 292728 | 1312057
07 DAVIS | 15618400626 | -345659039 | 15272741587 | 0.001311 | 0.962 | 19261707 | 0 | 19261707 | 205593181
08 DUCHESNE | 1402473344 | -2422578 | 1400050766 | 0.001311 | 1 | 1835467 | 0 | 1835467 | 15691410
09 EMERY | 1644709126 |  | 1644709126 | 0.001311 | 1 | 2156214 | 0 | 2156214 | 9313068
10 GARFIELD | 518124847 |  | 518124847 | 0.001311 | 1 | 679262 | 0 | 679262 | 5323261
11 GRAND | 1036803063 |  | 1036803063 | 0.001311 | 1 | 1359249 | 0 | 1359249 | 5458135
12 GRANITE | 24777225904 | -702177727 | 24075048177 | 0.001311 | 1 | 31562388 | 0 | 31562388 | 215580787
13 IRON | 4202781017 | -71257818 | 4131523199 | 0.001311 | 1 | 5416427 | 0 | 5416427 | 28853868
14 JORDAN | 32595064478 | -1294742944 | 31300321534 | 0.001311 | 1 | 41034722 | 0 | 41034722 | 255333606
15 [NAME] | 698682750 |  | 698682750 | 0.001311 | 1 | 915973 | 0 | 915973 | 7203574
16 KANE | 1497088800 |  | 1497088800 | 0.001311 | 1 | 1962683 | 0 | 1962683 | 6170905
17 MILLARD | 1898374148 | -33269260 | 1865104888 | 0.001311 | 1 | 2445153 | 0 | 2445153 | 11011811
18 MORGAN | 810703310 | -4728452 | 805974858 | 0.001311 | 1 | 1056633 | 0 | 1056633 | 6982197
19 NEBO | 5943513480 | -76894737 | 5866618743 | 0.001311 | 1 | 7691137 | 0 | 7691137 | 85390016
20 N SANPETE | 572924344 | -2167811 | 570756533 | 0.001311 | 1 | 748262 | 0 | 748262 | 8016490
21 N SUMMIT | 1116220484 |  | 1116220484 | 0.001311 | 0.9855 | 1442146 | 0 | 1442146 | 4231754
22 PARK CITY | 10858303680 | -466212052 | 10392091628 | 0.001311 | 1 | 13624032 | 0 | 13624032 | 14334256
23 PIUTE | 81330481 |  | 81330481 | 0.001311 | 1 | 106624 | 0 | 106624 | 1961703
24 RICH | 660254326 | -17767353 | 642486973 | 0.001311 | 1 | 842300 | 0 | 842300 | 2620936
25 SAN JUAN | 728468466 |  | 728468466 | 0.001311 | 0.9973 | 952444 | 0 | 952444 | 11966360
26 SEVIER | 1122786534 | 0 | 1122786534 | 0.001311 | 1 | 1471973 | 0 | 1471973 | 16253542
27 S SANPETE | 479267390 | 0 | 479267390 | 0.001311 | 1 | 628320 | 0 | 628320 | 10921411
28 S SUMMIT | 1598969083 |  | 1598969083 | 0.001311 | 0.9979 | 2091846 | 0 | 2091846 | 5046501
29 TINTIC | 31856392 |  | 31856392 | 0.001311 | 1 | 41764 | 0 | 41764 | 1905341
30 TOOELE | 2821670244 | -282920671 | 2538749573 | 0.001311 | 1 | 3328301 | 0 | 3328301 | 42841999
31 UINTAH | 3524174969 | -13640732 | 3510534237 | 0.001311 | 1 | 4602310 | 0 | 4602310 | 20197898
32 WASATCH | 3614674369 |  | 3614674369 | 0.001311 | 0.999 | 4734099 | 0 | 4734099 | 15338556
33 WASHINGTON | 13582471631 | -314576659 | 13267894972 | 0.001311 | 1 | 17394210 | 0 | 17394210 | 80467264
34 WAYNE | 213790263 |  | 213790263 | 0.001311 | 1 | 280279 | 0 | 280279 | 2914078
35 WEBER | 7982506905 | -288796339 | 7693710566 | 0.001311 | 1 | 10086455 | 0 | 10086455 | 100256169
36 SALT LAKE | 20681645130 | -1786003814 | 18895641316 | 0.001311 | 1 | 24772186 | 0 | 24772186 | 77825731
37 OGDEN | 3575156659 | -474055228 | 3101101431 | 0.001311 | 0.9782 | 3976915 | 0 | 3976915 | 40519087
38 PROVO | 5065875486 | -131763539 | 4934111947 | 0.001311 | 1 | 6468621 | 0 | 6468621 | 42600483
39 LOGAN | 1981873829 | -177669718 | 1804204111 | 0.001311 | 1 | 2365312 | 0 | 2365312 | 18449090
40 MURRAY | 3347370602 | -47135774 | 3300234828 | 0.001311 | 1 | 4326608 | 0 | 4326608 | 20767447
Institution/Charter |  |  |  |  |  |  |  |  | 65227128
Unallocated |  |  |  |  |  |  |  |  | 4187957
Total Revenue Short (Over) |  |  |  |  |  |  | 0 | -8706533
TOTAL | 201773630893 | -7384809613 | 194388821280 |  | 1 | 253961323 | 0 | 245254790 | 1752778398
Notes:
*Includes estimated Fees-in-Lieu revenue |  |  | 9681485 |  |  | 38600400
**Tax rate is estimated based on adding actual Tax Year 2006 new growth dollars to the legislatively fixed FY 2007-08 total dollars to be generated statewide ($245,254,790).
 |  |  |  | 0.001311 |  | Tax Rate Yield
 |  |  |  |  |  | Balance No:-------> |  | 245254790
 |  |  |  |  |  | Less Sum I52..I9----> |  | 253961323
 |  |  |  |  |  |  |  | -
 |  |  |  | 3e-05 |  | This number goes in I50------> |  | -8706533
 |  |  |  |  |  | Recapture |  | 0
 |  |  |  |  |  | Balance No:-------> |  | 0
 |  |  |  | 0.001791 |  | Less Sum H52..H9----> |  | 0
 |  |  |  |  |  |  |  | -
 |  |  |  |  |  | This number goes in H50----> |  | 0