Spreadsheet: 0226f0ea-f0f5-430e-8b72-bf33fcc3486d
Sheet: Sheet1

ESTIMATED ASSESSED VALUATIONS AND TAX RATE PROCEEDS - 2009-10 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | 2011-05-03 17:22:03.620000 | Unnamed: 11 | Unnamed: 12
 | Utah State Tax Commission | Estimated | FINAL | Estimated** |  | Local Tax |  |  | FY10
 | FINAL | Redevelopment | Adjusted | Basic | Collection | Rate Yield | Estimated | Adjusted | Legislative
District | (With Motor Vehicle Fees) | Adjustments | Assessed | [NAME] | Rate |  | Recapture | Tax Rate | Estimates
 | October 19, 2010 | 2011-05-03 17:22:03.620000 | Valuations | Tax Rate | (5 Yr Avg) |  | Amount | Yield | Dollar Entitlement
 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | J:/MSP10
 |  |  | (C1+C2) |  | From V:\123\TAX\TAXRATE.WK1;AD10..AD49 | (C3xC4xC5) | (Leg Est) | (C6-C7) | April 1, 2009 | with or withour foreign exchange
01 ALPINE | 18073457224 | -1443180042 | 16630277182 | 0.001433 | 1 | 23831187 | 0 | 23831187 | 204900763
02 BEAVER | 786887746 |  | 786887746 | 0.001433 | 1 | 1127610 | 0 | 1127610 | 6354531
03 BOX ELDER | 3391308334 | -346882066 | 3044426268 | 0.001433 | 1 | 4362663 | 0 | 4362663 | 37497074
04 CACHE | 3658558198 | -23736218 | 3634821980 | 0.001433 | 1 | 5208700 | 0 | 5208700 | 49494847
05 CARBON | 2332959190 | -34106769 | 2298852421 | 0.001433 | 1 | 3294256 | 0 | 3294256 | 12983198
06 DAGGETT | 265602684 |  | 265602684 | 0.001433 | 1 | 380609 | 0 | 380609 | 1457595
07 DAVIS | 17783627905 | -515307622 | 17268320283 | 0.001433 | 0.9871 | 24426286 | 0 | 24426286 | 213808448
08 DUCHESNE | 1809661415 |  | 1809661415 | 0.001433 | 1 | 2593245 | 0 | 2593245 | 16691141
09 EMERY | 1827922167 |  | 1827922167 | 0.001433 | 1 | 2619412 | 0 | 2619412 | 9469683
10 GARFIELD | 597582002 |  | 597582002 | 0.001433 | 1 | 856335 | 0 | 856335 | 5547387
11 GRAND | 1235472577 |  | 1235472577 | 0.001433 | 1 | 1770432 | 0 | 1770432 | 5788811 |  | Jordan | Canyons
12 GRANITE | 23277613047 | -573359996 | 22704253051 | 0.001433 | 0.989 | 32177307 | 0 | 32177307 | 221823290 | 31707497119 | 0.452055 | 0.547945
13 IRON | 4041112125 | -7943475 | 4033168650 | 0.001433 | 1 | 5779531 | 0 | 5779531 | 29154817
14 JORDAN | 14333542195 | -801594557 | 13531947638 | 0.001433 | 1 | 19391281 | 0 | 19391281 | 158097913
15 [NAME] | 780900237 |  | 780900237 | 0.001433 | 1 | 1119030 | 0 | 1119030 | 7664690 | 30123300329 | 0.449219 | 0.475829
16 KANE | 1644826025 |  | 1644826025 | 0.001433 | 1 | 2357036 | 0 | 2357036 | 6336484
17 MILLARD | 2008317296 | -39563154 | 1968754142 | 0.001433 | 1 | 2821225 | 0 | 2821225 | 11119270 | 14333539872.2477
18 MORGAN | 969216629 | -4166085 | 965050544 | 0.001433 | 1 | 1382917 | 0 | 1382917 | 7712634
19 NEBO | 6364911169 | -121017446 | 6243893723 | 0.001433 | 1 | 8947500 | 0 | 8947500 | 93585601
20 N SANPETE | 666525824 | -2203768 | 664322056 | 0.001433 | 1 | 951974 | 0 | 951974 | 8425988
21 N SUMMIT | 1256871178 |  | 1256871178 | 0.001433 | 0.9866 | 1776962 | 0 | 1776962 | 4430580
22 PARK CITY | 12873229512 | -524957432 | 12348272080 | 0.001433 | 1 | 17695074 | 2778315 | 14916759 | 14916759
23 PIUTE | 97480330 |  | 97480330 | 0.001433 | 1 | 139689 | 0 | 139689 | 2117605
24 RICH | 825979987 | -18225401 | 807754586 | 0.001433 | 1 | 1157512 | 0 | 1157512 | 2762138
25 SAN JUAN | 799864402 |  | 799864402 | 0.001433 | 0.9862 | 1130388 | 0 | 1130388 | 12513436
26 SEVIER | 1321271137 |  | 1321271137 | 0.001433 | 1 | 1893382 | 0 | 1893382 | 17123746
27 S SANPETE | 589129816 |  | 589129816 | 0.001433 | 1 | 844223 | 0 | 844223 | 11788974
28 S SUMMIT | 1772114239 |  | 1772114239 | 0.001433 | 1 | 2539440 | 0 | 2539440 | 5401000
29 TINTIC | 33414619 |  | 33414619 | 0.001433 | 1 | 47883 | 0 | 47883 | 2003075
30 TOOELE | 3513885135 | -320755059 | 3193130076 | 0.001433 | 1 | 4575755 | 0 | 4575755 | 45430949
31 UINTAH | 4856155974 | -11243545 | 4844912429 | 0.001433 | 1 | 6942760 | 0 | 6942760 | 22058410
32 WASATCH | 4603732696 |  | 4603732696 | 0.001433 | 0.9817 | 6476421 | 0 | 6476421 | 17102433
33 WASHINGTON | 12363537073 | -264801117 | 12098735956 | 0.001433 | 1 | 17337489 | 0 | 17337489 | 84378095
34 WAYNE | 279888706 |  | 279888706 | 0.001433 | 1 | 401081 | 0 | 401081 | 3136436
35 WEBER | 9108343783 | -323591766 | 8784752017 | 0.001433 | 1 | 12588550 | 0 | 12588550 | 104131604
36 SALT LAKE | 19423594034 | -1715016050 | 17708577984 | 0.001433 | 1 | 25376392 | 0 | 25376392 | 79755333
37 OGDEN | 4186380191 | -689784962 | 3496595229 | 0.001433 | 0.9869 | 4944982 | 0 | 4944982 | 41617474
38 PROVO | 5128159238 | -124355897 | 5003803341 | 0.001433 | 1 | 7170450 | 0 | 7170450 | 44095788
39 LOGAN | 2265423846 | -237426378 | 2027997468 | 0.001433 | 1 | 2906120 | 0 | 2906120 | 19712789
40 MURRAY | 3224790385 | -173337753 | 3051452632 | 0.001433 | 1 | 4372732 | 0 | 4372732 | 21154280
42 CANYONS | 17373954924 | -782602233 | 16591352691 | 0.001433 | 1 | 23775408 | 0 | 23775408 | 111298670 |  | 0.550781 | 0.576761
Institution/Charter |  |  |  |  |  |  |  |  | 104029029
Unallocated |  |  |  |  |  |  |  |  | 6251695
Total Revenue Short (Over) |  |  |  |  |  |  | -2778315 | -12762150
TOTAL | 211747205194 | -9099158791 | 202648046403 |  | 1 | 289491229 | 2778315 | 273950764 | 1885124463
Notes:
*Includes estimated Fees-in-Lieu revenue |  |  | 13039095 |  |  | 42547667
**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).
 |  |  |  | 0.001433 |  | Tax Rate Yield
Jordan | 13531947638 | 0.44921862778006 |  |  |  | Balance No:-------> |  | 273950764
Canyons | 16591352691 | 0.550781372 |  |  |  | Less Sum I52..I9----> |  | 286712914
 | 30123300329 | 1 |  |  |  |  |  | -
 |  |  |  | 3e-05 |  | This number goes in I50------> |  | -12762150
 |  |  |  |  |  | Recapture |  | 2778315
 |  |  |  |  |  | Balance No:-------> |  | 0
 |  |  |  | 0.001791 |  | Less Sum H52..H9----> |  | 2778315
 |  |  |  |  |  |  |  | -
 |  |  |  |  |  | This number goes in H51----> |  | -2778315