Spreadsheet: 01bc0258-7387-4bd5-97f2-70c4840a64a7
Sheet: Sheet1

FINAL VOTED AND BOARD LEEWAY -- 2009-10 | 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
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) | (Estimate) |  |  | (DATA) | (DATA) | (DATA)
 | (Actual) | (Actual) | (Actual) | (Actual) | 2009-10 | [NAME] | [NAME] | FY10 MSP | Sum of Valuations |  |  | [NAME]
 | 2009-2010 | 2009-2010 | 2009-2010 | 2009-2010 | Total Board and | Up To | Excess of | FINAL | Estimated Assessed Valuations | Estimated | [NAME] | Proceeds
 | Board | Board Leeway | Voted | [NAME] | [NAME] | 0.0004 | 0.0004 | Total | (With Fees-in-Lieu) | 5-Year | Amount | (With Estimated |  | Total
 | Leeway | Hold Harmless | Leeway | Hold Harmless | Tax Rate | or | or | WPUs | Assessed Value | Collection | *(25.25Xb/.0001 | Fees-In-Lieu) | State | Local-State
District | Tax Rate | Tax Rate | Tax Rate | Tax Rate | (with hold harmless) | 0.002 | 0.002 | (27-Sept-10) | 2009-11-05 00:00:00 | Rate | Xf)+(eXgXh) | (cXgXh) | Funds | Proceeds
 | a |  | b |  | c | d | e | f | g | h | i | j | k | l
1 Alpine | 0.0004 | 0.0004 | 0.0016 | 0.0016 | 0.002 | 0.002 | 0 | 79511.357 | 16814506235 | 1 | 40153235 | 33081945.99390002 | 7071289.006099985 | 40153235
2 Beaver |  |  | 0.001527 | 0.001785 | 0.001785 | 0.0016 | 0.0001849999999999998 | 2465.865 | 690976885 | 1 | 1124040 | 1060657.133013205 | 63382.86698679486 | 1124040
3 Box Elder | 0.000388 | 0.0004 | 0.000581 | 0.0006 | 0.001 | 0.001 | 0 | 14550.669 | 2669326098 | 1 | 3674044 | 2527577.745587124 | 1146466.254412876 | 3674044
4 Cache | 0.000362 | 0.0004 | 0.001452 | 0.0016 | 0.002 | 0.002 | 0 | 19206.383 | 3563653301 | 1 | 9699224 | 6649255.606988573 | 3049968.393011427 | 9699224
5 Carbon | 0.000188 | 0.000188 | 0.0011 | 0.0011 | 0.001288 | 0.001288 | 0 | 5038.105 | 2257561702 | 1 | 1638493 | 3009611.448858447 | 0 | 3009611.448858447
6 Daggett |  |  |  |  | 0 | 0 | 0 | 565.617 | 261759584 | 1 | 0 | 0 | 0 | 0
7 [NAME] | 0.000378 | 0.0004 | 0.001513 | 0.0016 | 0.002 | 0.002 | 0 | 82967.966 | 16990153671 | 0.962 | 41898823 | 32639144.98650745 | 9259678.013492553 | 41898823
8 Duchesne | 0.0004 | 0.0004 | 0.001118 | 0.001118 | 0.001518 | 0.001518 | 0 | 6476.967 | 1702381115 | 1 | 2482589 | 2800021.213956717 | 0 | 2800021.213956717
9 Emery | 0.000398 | 0.00042 | 0.0016 | 0.0016 | 0.00202 | 0.002 | 2e-05 | 3674.694 | 1782819254 | 1 | 1891376 | 3582386.486319986 | 0 | 3582386.486319986
10 [NAME] | 0.000331 | 0.0004 |  |  | 0.0004 | 0.0004 | 0 | 2152.653 | 584817093 | 1 | 217418 | 206552.0293673966 | 10865.97063260339 | 217418
11 Grand | 0.000239 | 0.000326 |  |  | 0.000326 | 0.000326 | 0 | 2246.337 | 1234199701 | 1 | 184907 | 294914.5960081301 | 0 | 294914.5960081301
12 Granite | 0.000333 | 0.0004 | 0.0016 | 0.0016 | 0.002 | 0.002 | 0 | 86078.11 | 22045738313 | 1 | 43469445 | 43209769.40190013 | 1250095.305828895 | 44459864.70772903
13 Iron | 0.000287 | 0.000393 | 0.000575 | 0.000787 | 0.00118 | 0.00118 | 0 | 11313.471 | 4003718648 | 1 | 3370849 | 3473667.15454224 | 0 | 3473667.15454224
14 Jordan | 0.0004 | 0.0004 | 0.0016 | 0.0016 | 0.002 | 0.002 | 0 | 61349.597 | 12830189487 | 1 | 30981546 | 24777937.56505577 | 6203608.434944236 | 30981546
15 [NAME] | 0.0004 | 0.0004 | 0.0004 | 0.0004 | 0.0008 | 0.0008 | 0 | 2974.27 | 773125714 | 1 | 600802 | 631346.8654244307 | 0 | 631346.8654244307
16 [NAME] | 0.000427 | 0.000427 |  |  | 0.000427 | 0.0004 | 2.700000000000001e-05 | 2458.861 | 1609196031 | 1 | 291793 | 710477.7201823246 | 0 | 710477.7201823246
17 Millard | 0.0002 | 0.0002 | 0.0008 | 0.0008 | 0.001 | 0.001 | 0 | 4314.812 | 1989779822 | 1 | 1089490 | 1977090.506284298 | 0 | 1977090.506284298
18 Morgan | 0.00037 | 0.000415 |  |  | 0.000415 | 0.0004 | 1.499999999999999e-05 | 2992.873 | 935611200 | 1 | 316314 | 353735.5202531646 | 0 | 353735.5202531646
19 Nebo | 0.0004 | 0.0004 | 0.0012 | 0.0012 | 0.0016 | 0.0016 | 0 | 36315.715 | 6115257357 | 1 | 14671549 | 9753179.399149522 | 4918369.600850479 | 14671549
20 No. Sanpete | 0.000373 | 0.0004 | 0.001493 | 0.0016 | 0.002 | 0.002 | 0 | 3269.689 | 611998473 | 1 | 1651193 | 1251764.005692719 | 399428.9943072809 | 1651193
21 No. Summit | 0.000419 | 0.000422 |  |  | 0.000422 | 0.0004 | 2.199999999999999e-05 | 1719.277 | 1271716877 | 0.9855 | 201219 | 473937.127624572 | 0 | 473937.127624572
22 Park City |  |  | 0.001302 | 0.00165 | 0.00165 | 0.0016 | 4.999999999999991e-05 | 5788.419 | 12494429424 | 1 | 2963243 | 15892514.12354959 | 0 | 15892514.12354959
23 Piute | 0.000299 | 0.000334 | 0.000299 | 0.000334 | 0.000668 | 0.000668 | 0 | 821.733 | 84594673 | 1 | 138602 | 70510.44776119404 | 68091.55223880596 | 138602
[NAME] | 0.000132 | 0.000278 | 0.0008 | 0.0008 | 0.001078 | 0.001078 | 0 | 1071.842 | 842862329 | 1 | 291750 | 748446.7811163276 | 0 | 748446.7811163276
25 San Juan | 0.0004 | 0.0004 | 0.0016 | 0.0016 | 0.002 | 0.002 | 0 | 4855.816 | 781688856 | 0.9973 | 2452187 | 1661558.274626128 | 790628.7253738721 | 2452187
26 Sevier | 0.0004 | 0.0004 | 0.0006 | 0.0006 | 0.001 | 0.001 | 0 | 6644.836 | 1249673510 | 1 | 1677821 | 1368879.576929172 | 308941.4230708284 | 1677821
27 So. Sanpete | 0.00036 | 0.0004 | 0.001439 | 0.0016 | 0.002 | 0.002 | 0 | 4574.69 | 530020554 | 1 | 2310219 | 1066890.2709092 | 1243328.7290908 | 2310219
28 So. Summit | 0.0004 | 0.000442 | 0.0006 | 0.0006 | 0.001042 | 0.001 | 4.199999999999999e-05 | 2095.847 | 1834251743 | 0.9979 | 606078 | 1761105.098312163 | 0 | 1761105.098312163
29 Tintic | 0.000479 | 0.000479 | 0.00251 | 0.00251 | 0.002989 | 0.002 | 0.0009889999999999999 | 777.29 | 30437097 | 1 | 422634 | 96178.07617279897 | 326455.923827201 | 422634
30 Tooele | 0.0004 | 0.0004 | 0.000604 | 0.000604 | 0.001004 | 0.001004 | 0 | 17629.393 | 1898259391 | 1 | 4469228 | 3147851.554729902 | 1321376.445270098 | 4469228
31 Uintah |  |  |  |  | 0 | 0 | 0 | 8559.725 | 2864464895 | 1 | 0 | 0 | 0 | 0
32 Wasatch | 0.000375 | 0.0004 | 0.001071 | 0.001144 | 0.001544 | 0.001544 | 0 | 6636.567 | 4499564336 | 0.999 | 2587332 | 6520446.041736133 | 0 | 6520446.041736133
33 Washington | 0.0004 | 0.0004 | 0.0011 | 0.0011 | 0.0015 | 0.0015 | 0 | 32742.762 | 11925796301 | 1 | 12401321 | 17724190.13296719 | 0 | 17724190.13296719
34 Wayne | 0.000156 | 0.000217 |  |  | 0.000217 | 0.000217 | 0 | 1217.088 | 270241989 | 1 | 66687 | 48316.31786652079 | 18370.68213347921 | 66687
35 Weber | 0.000365 | 0.000407 | 0.000943 | 0.001091 | 0.001498 | 0.001491 | 7.000000000000008e-06 | 40408.073 | 7926421345 | 1 | 15268215 | 11534188.94191924 | 3734026.058080756 | 15268215
36 Salt Lake | 0.0002 | 0.0002 | 0.001768 | 0.0018 | 0.002 | 0.0018 | 0.0001999999999999999 | 30948.907 | 15992244041 | 1 | 17264727 | 33211287.93446429 | 0 | 33211287.93446429
37 Ogden | 0.000394 | 0.0004 | 0.001222 | 0.00124 | 0.00164 | 0.00164 | 0 | 16149.582 | 3527922699 | 0.9782 | 6687542 | 5430604.400493447 | 1256937.599506553 | 6687542
38 Provo | 0.000226 | 0.0004 | 0.001346 | 0.001346 | 0.001746 | 0.001746 | 0 | 17111.288 | 4897032032 | 1 | 7543768 | 7794458.96083145 | 607662.5666998043 | 8402121.527531255
39 Logan | 0.0004 | 0.0004 | 0.00085 | 0.00085 | 0.00125 | 0.00125 | 0 | 7649.51 | 1935976425 | 1 | 2414377 | 2529122.473986857 | 0 | 2529122.473986857
40 [NAME] |  |  | 0.001661 | 0.001786 | 0.001786 | 0.00125 | 0 | 8208.884 | 3415932195 | 1 | 3951753 | 4936291.573790863 | 0 | 4936291.573790863
42 Canyons6 | 0.0004 | 0.0004 | 0.0016 | 0.0016 | 0.002 | 0.002 | 0 | 43189.243 | 16161069272 | 1 | 21810568 | 31544604.44401545 | 0 | 31544604.44401545
Total | 0.012479 |  | 0.039474 | 0.041245 | 0.054793 | 0.05270000000000002 | 0.001557 | 688724.7829999999 | 193901369668 | 1 | 304936401 | 319552417.9327941 | 43048972.54585934 | 362601390.4786534
Average | 0.0003466388888888888 |  | 0.001196181818181818 |  | 0.001522027777777778 | 0.001463888888888889 | 0.00012975 | Non-Adjusted--> | 217838000000
NOTE: |  |  |  |  |  |  |  |  |  |  | FY 2009-10 Appropriated: | 313720606 | 51500184 | 365220790
*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: | -5831811.932794131 | 8451211.454140669 | 2619399.521346537
FINAL BOARD LEEWAY -- 2009-10
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) |  |  |  |  |  | FY10 MSP |  |  |  | [NAME]
 | 2009-2010 | 2009-2010 |  |  |  | Hold Harmless |  | FINAL | Sum of Valuations |  | [NAME] | Proceeds
 | Board | Board Leeway |  |  |  | [NAME] | [NAME] | Total | Estimated Assessed Valuations | 5-Year | Amount | (With Estimated |  | Total |  | FY 2009-10 | FY 2009-10 | Up To | Excess of | Total Local Levy
 | Leeway | Hold Harmless |  |  |  | for formula | Excess of | WPUs | (With Fees-in-Lieu) | Collection | *(25.25Xb/.0001 | Fees-In-Lieu) | State | Local-State |  | Total Taxes Collected | Total Tax Rate | .000400 | .000400 | Yield
District | Tax Rate | Tax Rate |  |  |  | Calculation | 0.0004 | (27-Sept-10) | 40122 | Rate | Xd)+(cXeXf) | (aXeXf) | Funds | Proceeds |  |  |  | FOR STATE AID FORMULA | FOR STATE AID FORMULA | (From Actual Levy)
 | a |  |  |  |  | b | c | d | e | f | g | h | i | j
1 Alpine | 0.0004 | 0.0004 |  |  |  | 0.0004 | 0 | 79511.357 | 16814506235 | 1 | 8030647 | 6616389.198780003 | 1414257.801219997 | 8030647 |  | 124735477.37 | 0.007541 | 6616389.198780003 | 0 | 6616389.198780003
2 Beaver | 0 | 0 |  |  |  | 0 | 0 | 2465.865 | 690976885 | 1 | 0 | 0 | 0 | 0 |  | 4628827.199999999 | 0.006664 | 0 | 0 | 0
3 Box Elder | 0.000388 | 0.0004 |  |  |  | 0.0004 | 0 | 14550.669 | 2669326098 | 1 | 1469618 | 1012074.473981222 | 457543.5260187781 | 1469618 |  | 21391811.24 | 0.008201 | 1043375.746372394 | 0 | 1012074.473981222
4 Cache | 0.000362 | 0.0004 |  |  |  | 0.0004 | 0 | 19206.383 | 3563653301 | 1 | 1939845 | 1326918.704371479 | 612926.2956285207 | 1939845 |  | 22773883.73 | 0.006213 | 1466208.513117657 | 0 | 1326918.704371479
5 Carbon | 0.000188 | 0.000188 |  |  |  | 0.000188 | 0 | 5038.105 | 2257561702 | 1 | 239159 | 439291.1121004566 | 0 | 439291.1121004566 |  | 14328367.55 | 0.006132 | 439291.1121004566 | 0 | 439291.1121004566
6 Daggett | 0 | 0 |  |  |  | 0 | 0 | 565.617 | 261759584 | 1 | 0 | 0 | 0 | 0 |  | 1164254.95 | 0.004302 | 0 | 0 | 0
7 [NAME] | 0.000378 | 0.0004 |  |  |  | 0.0004 | 0 | 82967.966 | 16990153671 | 0.962 | 8379765 | 6524376.946007306 | 1855388.053992694 | 8379765 |  | 122858505.56 | 0.007118 | 6904102.588367519 | 0 | 6524376.946007306
8 Duchesne | 0.0004 | 0.0004 |  |  |  | 0.0004 | 0 | 6476.967 | 1702381115 | 1 | 654174 | 737818.5017013747 | 0 | 737818.5017013747 |  | 13551881.33 | 0.007347 | 737818.5017013747 | 0 | 737818.5017013747
9 Emery | 0.000398 | 0.00042 |  |  |  | 0.0004 | 2e-05 | 3674.694 | 1782819254 | 1 | 406800 | 713608.5192969743 | 0 | 713608.5192969743 |  | 9895491 | 0.005519 | 717194.4917557529 | 35859.72458778764 | 713608.5192969743
10 [NAME] | 0.000331 | 0.0004 |  |  |  | 0.0004 | 0 | 2152.653 | 584817093 | 1 | 217418 | 206552.0293673966 | 10865.97063260339 | 217418 |  | 3847109.55 | 0.006165 | 249609.703163017 | 0 | 206552.0293673966
11 Grand | 0.000239 | 0.000326 |  |  |  | 0.000326 | 0 | 2246.337 | 1234199701 | 1 | 184907 | 294914.5960081301 | 0 | 294914.5960081301 |  | 7588806.550000001 | 0.00615 | 402268.4447642277 | 0 | 294914.5960081301
12 Granite | 0.000333 | 0.0004 |  |  |  | 0.0004 | 0 | 86078.11 | 22045738313 | 1 | 8693889 | 7443793.694171105 | 1250095.305828895 | 8693889 |  | 121760793.55 | 0.005447 | 8941493.926932257 | 0 | 7443793.694171105
13 Iron | 0.000287 | 0.000393 |  |  |  | 0.000393 | 0 | 11313.471 | 4003718648 | 1 | 1122664 | 1156545.792753623 | 0 | 1156545.792753623 |  | 22800474.2 | 0.005658 | 1583702.078579003 | 0 | 1156545.792753623
14 Jordan | 0.0004 | 0.0004 |  |  |  | 0.0004 | 0 | 61349.597 | 12830189487 | 1 | 6196309 | 4955587.513011153 | 1240721.486988847 | 6196309 |  | 66652652.05 | 0.00538 | 4955587.513011153 | 0 | 4955587.513011153
15 [NAME] | 0.0004 | 0.0004 |  |  |  | 0.0004 | 0 | 2974.27 | 773125714 | 1 | 300401 | 315673.4327122153 | 0 | 315673.4327122153 |  | 6098810.720000001 | 0.007728 | 315673.4327122153 | 0 | 315673.4327122153
16 [NAME] | 0.000427 | 0.000427 |  |  |  | 0.0004 | 2.700000000000001e-05 | 2458.861 | 1609196031 | 1 | 291793 | 710477.7201823246 | 0 | 710477.7201823246 |  | 6570671 | 0.003949 | 665552.8994682197 | 44924.82071410484 | 710477.7201823246
17 Millard | 0.0002 | 0.0002 |  |  |  | 0.0002 | 0 | 4314.812 | 1989779822 | 1 | 217898 | 395418.1012568597 | 0 | 395418.1012568597 |  | 11168584.27 | 0.005649 | 395418.1012568597 | 0 | 395418.1012568597
18 Morgan | 0.00037 | 0.000415 |  |  |  | 0.0004 | 1.499999999999999e-05 | 2992.873 | 935611200 | 1 | 316314 | 353735.5202531646 | 0 | 353735.5202531646 |  | 5589021.220000001 | 0.005846 | 382416.7786520699 | 14340.62919945261 | 353735.5202531646
19 Nebo | 0.0004 | 0.0004 |  |  |  | 0.0004 | 0 | 36315.715 | 6115257357 | 1 | 3667887 | 2438294.849787381 | 1229592.150212619 | 3667887 |  | 53039008.72 | 0.008701 | 2438294.849787381 | 0 | 2438294.849787381
20 No. Sanpete | 0.000373 | 0.0004 |  |  |  | 0.0004 | 0 | 3269.689 | 611998473 | 1 | 330239 | 250218.6356502595 | 80020.3643497405 | 330239 |  | 4265791.7 | 0.006359 | 268330.9765686429 | 0 | 250218.6356502595
21 No. Summit | 0.000419 | 0.000422 |  |  |  | 0.0004 | 2.199999999999999e-05 | 1719.277 | 1271716877 | 0.9855 | 201219 | 473937.127624572 | 0 | 473937.127624572 |  | 5947401.949999999 | 0.005258 | 452445.9452263218 | 24884.52698744769 | 473937.127624572
22 Park City | 0 | 0 |  |  |  | 0 | 0 | 5788.419 | 12494429424 | 1 | 0 | 0 | 0 | 0 |  | 49105671.52 | 0.004023 | 0 | 0 | 0
23 Piute | 0.000299 | 0.000334 |  |  |  | 0.000334 | 0 | 821.733 | 84594673 | 1 | 69301 | 35255.22388059702 | 34045.77611940298 | 69301 |  | 434500 | 0.003685 | 39382.08955223881 | 0 | 35255.22388059702
[NAME] | 0.000132 | 0.000278 |  |  |  | 0.000278 | 0 | 1071.842 | 842862329 | 1 | 75238 | 106003.1921752739 | 0 | 106003.1921752739 |  | 3078910.9 | 0.003834 | 223249.1471570161 | 0 | 106003.1921752739
25 San Juan | 0.0004 | 0.0004 |  |  |  | 0.0004 | 0 | 4855.816 | 781688856 | 0.9973 | 490437 | 332311.6549252256 | 158125.3450747744 | 490437 |  | 6721834 | 0.008091 | 332311.6549252256 | 0 | 332311.6549252256
26 Sevier | 0.0004 | 0.0004 |  |  |  | 0.0004 | 0 | 6644.836 | 1249673510 | 1 | 671128 | 547551.8307716687 | 123576.1692283313 | 671128 |  | 8638999.010000002 | 0.006311 | 547551.8307716687 | 0 | 547551.8307716687
27 So. Sanpete | 0.00036 | 0.0004 |  |  |  | 0.0004 | 0 | 4574.69 | 530020554 | 1 | 462044 | 213496.6634393064 | 248547.3365606936 | 462044 |  | 4924656.370000001 | 0.008304 | 237218.5149325627 | 0 | 213496.6634393064
28 So. Summit | 0.0004 | 0.000442 |  |  |  | 0.0004 | 4.199999999999999e-05 | 2095.847 | 1834251743 | 0.9979 | 288557 | 704442.0393248651 | 0 | 704442.0393248651 |  | 10121071 | 0.005747 | 704442.0393248651 | 73966.41412911082 | 704442.0393248651
29 Tintic | 0.000479 | 0.000479 |  |  |  | 0.0004 | 7.899999999999997e-05 | 777.29 | 30437097 | 1 | 80911 | 15412.94696780552 | 65498.05303219448 | 80911 |  | 293843.49 | 0.009132 | 12870.93692509856 | 2542.010042706964 | 15412.94696780552
30 Tooele | 0.0004 | 0.0004 |  |  |  | 0.0004 | 0 | 17629.393 | 1898259391 | 1 | 1780569 | 1254124.125390399 | 526444.8746096008 | 1780569 |  | 27104757.66 | 0.008645 | 1254124.125390399 | 0 | 1254124.125390399
31 Uintah | 0 | 0 |  |  |  | 0 | 0 | 8559.725 | 2864464895 | 1 | 0 | 0 | 0 | 0 |  | 29605970.4 | 0.006101 | 0 | 0 | 0
32 Wasatch | 0.000375 | 0.0004 |  |  |  | 0.0004 | 0 | 6636.567 | 4499564336 | 0.999 | 670293 | 1690987.044018707 | 0 | 1690987.044018707 |  | 27479666.79 | 0.006094 | 1803719.513619954 | 0 | 1690987.044018707
33 Washington | 0.0004 | 0.0004 |  |  |  | 0.0004 | 0 | 32742.762 | 11925796301 | 1 | 3307019 | 4726450.702124584 | 0 | 4726450.702124584 |  | 81755781.02 | 0.006919 | 4726450.702124584 | 0 | 4726450.702124584
34 Wayne | 0.000156 | 0.000217 |  |  |  | 0.000217 | 0 | 1217.088 | 270241989 | 1 | 66687 | 48316.31786652079 | 18370.68213347921 | 66687 |  | 1132336.27 | 0.003656 | 67209.2370322757 | 0 | 48316.31786652079
35 Weber | 0.000365 | 0.000407 |  |  |  | 0.0004 | 7.000000000000008e-06 | 40408.073 | 7926421345 | 1 | 4136700 | 3218638.351529452 | 918061.6484705475 | 4136700 |  | 50448849.34 | 0.005721 | 3527274.905785702 | 61727.31085124984 | 3218638.351529452
36 Salt Lake | 0.0002 | 0.0002 |  |  |  | 0.0002 | 0 | 30948.907 | 15992244041 | 1 | 1562920 | 3375130.88764881 | 0 | 3375130.88764881 |  | 90723518.26 | 0.005376 | 3375130.88764881 | 0 | 3375130.88764881
37 Ogden | 0.000394 | 0.0004 |  |  |  | 0.0004 | 0 | 16149.582 | 3527922699 | 0.9782 | 1631108 | 1324045.874872783 | 307062.1251272166 | 1631108 |  | 26151586.29 | 0.007782 | 1344209.010023131 | 0 | 1324045.874872783
38 Provo | 0.000226 | 0.0004 |  |  |  | 0.0004 | 0 | 17111.288 | 4897032032 | 1 | 1728240 | 1120577.433300196 | 607662.5666998043 | 1728240 |  | 32918201.68 | 0.006639 | 1983322.890796807 | 0 | 1120577.433300196
39 Logan | 0.0004 | 0.0004 |  |  |  | 0.0004 | 0 | 7649.51 | 1935976425 | 1 | 772601 | 809319.1916757941 | 0 | 809319.1916757941 |  | 14778168.44 | 0.007304 | 809319.1916757941 | 0 | 809319.1916757941
40 [NAME] | 0 | 0 |  |  |  | 0 | 0 | 8208.884 | 3415932195 | 1 | 0 | 0 | 0 | 0 |  | 14636505.72 | 0.004925 | 0 | 0 | 0
42 Canyons | 0.0004 | 0.0004 |  |  |  | 0.0004 | 0 | 43189.243 | 16161069272 | 1 | 4362114 | 6308920.88880309 | 0 | 6308920.88880309 |  | 81700525.51 | 0.00518 | 6308920.88880309 | 0 | 6308920.88880309
Total | 0.012479 |  |  |  |  | 0.01333599999999999 | 0.0002119999999999999 | 688724.7829999999 | 193901369668 | 1 | 65016813 | 62196610.83773208 | 11158805.53192874 | 73355416.36966082 |  | 1212412979.08 | 0.006214536585365854 | 66271882.36880574 | 258245.4365118604 | 62196610.83773208
Average | 0.0003466388888888888 |  |  |  |  | 0.000459862068965517 | 9.257641921397378e-07 | Non-Adjusted--> | 217838000000
NOTE: |  |  |  |  |  |  |  |  |  |  | FY 2009-10 Appropriated: | 63252384 | 12886656 | 76139040
*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: | 1055773.162267916 | 1727850.468071258 | 2783623.630339174
FINAL VOTED LEEWAY -- 2009-10
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) |  |  |  | FY10 MSP |  |  |  | [NAME]
 |  |  | 2009-2010 | 2009-2010 |  |  |  | FINAL | Sum of Valuations |  | [NAME] | Proceeds |  |  |  |  |  | Yield | Yield | Yield
 |  |  | Voted | [NAME] |  | [NAME] | [NAME] | Total | Estimated Assessed Valuations | 5-Year | Amount | (With Estimated |  | Total |  | FY 2009-10 | FY 2009-10 | Up To | Excess of | of [NAME] | Total Local Levy
 |  |  | Leeway | Hold Harmless |  | Up To | Excess of | WPUs | (With Fees-in-Lieu) | Collection | *(25.25Xb/.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 |  | 0.0016 | 0.0016 | (27-Sept-10) | 40122 | Rate | Xd)+(cXeXf) | (aXeXf) | 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
1 Alpine |  |  | 0.0016 | 0.0016 |  | 0.0016 | 0 | 79511.357 | 16814506235 | 1 | 32122588 | 26465556.79512001 | 5657031.204879988 | 32122588 |  | 124735477.37 | 0.007541 | 26465556.79512001 | 0 | 26465556.79512001 | 26465556.79512001
2 Beaver |  |  | 0.001527 | 0.001785 |  | 0.0016 | 0.0001849999999999998 | 2465.865 | 690976885 | 1 | 1124040 | 1060657.133013205 | 63382.86698679486 | 1124040 |  | 4628827.199999999 | 0.006664 | 1111363.073229292 | 128501.3553421367 | 1239864.428571428 | 1060657.133013205
3 Box Elder |  |  | 0.000581 | 0.0006 |  | 0.0006 | 0 | 14550.669 | 2669326098 | 1 | 2204426 | 1515503.271605902 | 688922.7283940981 | 2204426 |  | 21391811.24 | 0.008201 | 1565063.61955859 | 0 | 1565063.61955859 | 1515503.271605902
4 Cache |  |  | 0.001452 | 0.0016 |  | 0.0016 | 0 | 19206.383 | 3563653301 | 1 | 7759379 | 5322336.902617093 | 2437042.097382907 | 7759379 |  | 22773883.73 | 0.006213 | 5864834.052470627 | 0 | 5864834.052470627 | 5322336.902617093
5 Carbon |  |  | 0.0011 | 0.0011 |  | 0.0011 | 0 | 5038.105 | 2257561702 | 1 | 1399334 | 2570320.336757991 | 0 | 2570320.336757991 |  | 14328367.55 | 0.006132 | 2570320.336757991 | 0 | 2570320.336757991 | 2570320.336757991
6 Daggett |  |  | 0 | 0 |  | 0 | 0 | 565.617 | 261759584 | 1 | 0 | 0 | 0 | 0 |  | 1164254.95 | 0.004302 | 0 | 0 | 0 | 0
7 [NAME] |  |  | 0.001513 | 0.0016 |  | 0.0016 | 0 | 82967.966 | 16990153671 | 0.962 | 33519058 | 26114768.04050014 | 7404289.959499858 | 33519058 |  | 122858505.56 | 0.007118 | 27616410.35347008 | 0 | 27616410.35347008 | 26114768.04050014
8 Duchesne |  |  | 0.001118 | 0.001118 |  | 0.001118 | 0 | 6476.967 | 1702381115 | 1 | 1828415 | 2062202.712255342 | 0 | 2062202.712255342 |  | 13551881.33 | 0.007347 | 2062202.712255342 | 0 | 2062202.712255342 | 2062202.712255342
9 Emery |  |  | 0.0016 | 0.0016 |  | 0.0016 | 0 | 3674.694 | 1782819254 | 1 | 1484576 | 2868777.967023012 | 0 | 2868777.967023012 |  | 9895491 | 0.005519 | 2868777.967023012 | 0 | 2868777.967023012 | 2868777.967023012
10 [NAME] |  |  | 0 | 0 |  | 0 | 0 | 2152.653 | 584817093 | 1 | 0 | 0 | 0 | 0 |  | 3847109.55 | 0.006165 | 0 | 0 | 0 | 0
11 Grand |  |  | 0 | 0 |  | 0 | 0 | 2246.337 | 1234199701 | 1 | 0 | 0 | 0 | 0 |  | 7588806.550000001 | 0.00615 | 0 | 0 | 0 | 0
12 Granite |  |  | 0.0016 | 0.0016 |  | 0.0016 | 0 | 86078.11 | 22045738313 | 1 | 34775556 | 35765975.70772903 | 0 | 35765975.70772903 |  | 121760793.55 | 0.005447 | 35765975.70772903 | 0 | 35765975.70772903 | 35765975.70772903
13 Iron |  |  | 0.000575 | 0.000787 |  | 0.000787 | 0 | 11313.471 | 4003718648 | 1 | 2248185 | 2317121.361788617 | 0 | 2317121.361788617 |  | 22800474.2 | 0.005658 | 3171433.933439378 | 0 | 3171433.933439378 | 2317121.361788617
14 Jordan |  |  | 0.0016 | 0.0016 |  | 0.0016 | 0 | 61349.597 | 12830189487 | 1 | 24785237 | 19822350.05204461 | 4962886.947955389 | 24785237 |  | 66652652.05 | 0.00538 | 19822350.05204461 | 0 | 19822350.05204461 | 19822350.05204461
15 [NAME] |  |  | 0.0004 | 0.0004 |  | 0.0004 | 0 | 2974.27 | 773125714 | 1 | 300401 | 315673.4327122153 | 0 | 315673.4327122153 |  | 6098810.720000001 | 0.007728 | 315673.4327122153 | 0 | 315673.4327122153 | 315673.4327122153
16 [NAME] |  |  | 0 | 0 |  | 0 | 0 | 2458.861 | 1609196031 | 1 | 0 | 0 | 0 | 0 |  | 6570671 | 0.003949 | 0 | 0 | 0 | 0
17 Millard |  |  | 0.0008 | 0.0008 |  | 0.0008 | 0 | 4314.812 | 1989779822 | 1 | 871592 | 1581672.405027439 | 0 | 1581672.405027439 |  | 11168584.27 | 0.005649 | 1581672.405027439 | 0 | 1581672.405027439 | 1581672.405027439
18 Morgan |  |  | 0 | 0 |  | 0 | 0 | 2992.873 | 935611200 | 1 | 0 | 0 | 0 | 0 |  | 5589021.220000001 | 0.005846 | 0 | 0 | 0 | 0
19 Nebo |  |  | 0.0012 | 0.0012 |  | 0.0012 | 0 | 36315.715 | 6115257357 | 1 | 11003662 | 7314884.549362141 | 3688777.450637859 | 11003662 |  | 53039008.72 | 0.008701 | 7314884.549362141 | 0 | 7314884.549362141 | 7314884.549362141
20 No. Sanpete |  |  | 0.001493 | 0.0016 |  | 0.0016 | 0 | 3269.689 | 611998473 | 1 | 1320954 | 1001545.37004246 | 319408.6299575404 | 1320954 |  | 4265791.7 | 0.006359 | 1073323.906274572 | 0 | 1073323.906274572 | 1001545.37004246
21 No. Summit |  |  | 0 | 0 |  | 0 | 0 | 1719.277 | 1271716877 | 0.9855 | 0 | 0 | 0 | 0 |  | 5947401.949999999 | 0.005258 | 0 | 0 | 0 | 0
22 Park City |  |  | 0.001302 | 0.00165 |  | 0.0016 | 4.999999999999991e-05 | 5788.419 | 12494429424 | 1 | 2963243 | 15892514.12354959 | 0 | 15892514.12354959 |  | 49105671.52 | 0.004023 | 19529971.27317922 | 610311.6022868496 | 20140282.87546607 | 15892514.12354959
23 Piute |  |  | 0.000299 | 0.000334 |  | 0.000334 | 0 | 821.733 | 84594673 | 1 | 69301 | 35255.22388059702 | 34045.77611940298 | 69301 |  | 434500 | 0.003685 | 39382.08955223881 | 0 | 39382.08955223881 | 35255.22388059702
[NAME] |  |  | 0.0008 | 0.0008 |  | 0.0008 | 0 | 1071.842 | 842862329 | 1 | 216512 | 642443.5889410537 | 0 | 642443.5889410537 |  | 3078910.9 | 0.003834 | 642443.5889410537 | 0 | 642443.5889410537 | 642443.5889410537
25 San Juan |  |  | 0.0016 | 0.0016 |  | 0.0016 | 0 | 4855.816 | 781688856 | 0.9973 | 1961750 | 1329246.619700902 | 632503.3802990976 | 1961750 |  | 6721834 | 0.008091 | 1329246.619700902 | 0 | 1329246.619700902 | 1329246.619700902
26 Sevier |  |  | 0.0006 | 0.0006 |  | 0.0006 | 0 | 6644.836 | 1249673510 | 1 | 1006693 | 821327.7461575029 | 185365.2538424971 | 1006693 |  | 8638999.010000002 | 0.006311 | 821327.7461575029 | 0 | 821327.7461575029 | 821327.7461575029
27 So. Sanpete |  |  | 0.001439 | 0.0016 |  | 0.0016 | 0 | 4574.69 | 530020554 | 1 | 1848175 | 853393.6074698941 | 994781.3925301059 | 1848175 |  | 4924656.370000001 | 0.008304 | 948874.0597302507 | 0 | 948874.0597302507 | 853393.6074698941
28 So. Summit |  |  | 0.0006 | 0.0006 |  | 0.0006 | 0 | 2095.847 | 1834251743 | 0.9979 | 317521 | 1056663.058987298 | 0 | 1056663.058987298 |  | 10121071 | 0.005747 | 1056663.058987298 | 0 | 1056663.058987298 | 1056663.058987298
29 Tintic |  |  | 0.00251 | 0.00251 |  | 0.0016 | 0.00091 | 777.29 | 30437097 | 1 | 341723 | 80765.12920499346 | 260957.8707950065 | 341723 |  | 293843.49 | 0.009132 | 51483.74770039423 | 29281.38150459922 | 80765.12920499344 | 80765.12920499346
30 Tooele |  |  | 0.000604 | 0.000604 |  | 0.000604 | 0 | 17629.393 | 1898259391 | 1 | 2688659 | 1893727.429339503 | 794931.5706604973 | 2688659 |  | 27104757.66 | 0.008645 | 1893727.429339503 | 0 | 1893727.429339503 | 1893727.429339503
31 Uintah |  |  | 0 | 0 |  | 0 | 0 | 8559.725 | 2864464895 | 1 | 0 | 0 | 0 | 0 |  | 29605970.4 | 0.006101 | 0 | 0 | 0 | 0
32 Wasatch |  |  | 0.001071 | 0.001144 |  | 0.001144 | 0 | 6636.567 | 4499564336 | 0.999 | 1917039 | 4829458.997717426 | 0 | 4829458.997717426 |  | 27479666.79 | 0.006094 | 5158637.808953069 | 0 | 5158637.808953069 | 4829458.997717426
33 Washington |  |  | 0.0011 | 0.0011 |  | 0.0011 | 0 | 32742.762 | 11925796301 | 1 | 9094302 | 12997739.43084261 | 0 | 12997739.43084261 |  | 81755781.02 | 0.006919 | 12997739.43084261 | 0 | 12997739.43084261 | 12997739.43084261
34 Wayne |  |  | 0 | 0 |  | 0 | 0 | 1217.088 | 270241989 | 1 | 0 | 0 | 0 | 0 |  | 1132336.27 | 0.003656 | 0 | 0 | 0 | 0
35 Weber |  |  | 0.000943 | 0.001091 |  | 0.001091 | 0 | 40408.073 | 7926421345 | 1 | 11131515 | 8315550.590389792 | 2815964.409610208 | 11131515 |  | 50448849.34 | 0.005721 | 9620642.305530502 | 0 | 9620642.305530502 | 8315550.590389792
36 Salt Lake |  |  | 0.001768 | 0.0018 |  | 0.0016 | 0.0001999999999999999 | 30948.907 | 15992244041 | 1 | 15701807 | 29836157.04681548 | 0 | 29836157.04681548 |  | 90723518.26 | 0.005376 | 27001047.10119048 | 3375130.887648808 | 30376177.98883929 | 29836157.04681548
37 Ogden |  |  | 0.001222 | 0.00124 |  | 0.00124 | 0 | 16149.582 | 3527922699 | 0.9782 | 5056434 | 4106558.525620663 | 949875.4743793369 | 5056434 |  | 26151586.29 | 0.007782 | 4167047.931071704 | 0 | 4167047.931071704 | 4106558.525620663
38 Provo |  |  | 0.001346 | 0.001346 |  | 0.001346 | 0 | 17111.288 | 4897032032 | 1 | 5815528 | 6673881.527531255 | 0 | 6673881.527531255 |  | 32918201.68 | 0.006639 | 6673881.527531255 | 0 | 6673881.527531255 | 6673881.527531255
39 Logan |  |  | 0.00085 | 0.00085 |  | 0.00085 | 0 | 7649.51 | 1935976425 | 1 | 1641776 | 1719803.282311062 | 0 | 1719803.282311062 |  | 14778168.44 | 0.007304 | 1719803.282311062 | 0 | 1719803.282311062 | 1719803.282311062
40 [NAME] |  |  | 0.001661 | 0.001786 |  | 0.0016 | 0.000186 | 8208.884 | 3415932195 | 1 | 3951753 | 4936291.573790863 | 0 | 4936291.573790863 |  | 14636505.72 | 0.004925 | 4755006.934416244 | 552769.5561258883 | 5307776.490542132 | 4936291.573790863
42 Canyons |  |  | 0.0016 | 0.0016 |  | 0.0016 | 0 | 43189.243 | 16161069272 | 1 | 17448454 | 25235683.55521236 | 0 | 25235683.55521236 |  | 81700525.51 | 0.00518 | 25235683.55521236 | 0 | 25235683.55521236 | 25235683.55521236
Total |  |  | 0.039474 |  |  | 0.03971399999999999 | 0.001531 | 688724.7829999999 | 193901369668 | 1 | 239919588 | 257355807.095062 | 31890167.01393059 | 289245974.1089927 |  | 1212412979.08 | 0.006214536585365854 | 262812452.386822 | 4695994.782908282 | 267508447.1697303 | 257355807.095062
Average |  |  | 0.001196181818181818 |  |  | 0.001726695652173913 | 0.0001531 | Non-Adjusted--> | 217838000000
NOTE: |  |  |  |  |  |  |  |  |  |  | FY 2009-10 Appropriated: | 250468222 | 38613528 | 289081750
*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: | -6887585.095062047 | 6723360.986069411 | -164224.1089926362
Assumptions:
2.  Voted and Board Leeway are actual tax rates and "hold harmless tax rates" remain constant at known FY 2009-10 (Tax Year 2009) rates.
3.  Total WPUs are actuals as of 05 November 2009 and are subject to revision as the fiscal year progresses.
4.  Adjusted assessed valuations are assumed to be held constant at the Sum of Valuation Estimates obtained from the State Tax Commission in June, 2009, with adjustments for redeveloment as of November 2009.
5.  The five-year tax collection rate is assumed to be held constant at the collection rate established November 2009.