Spreadsheet: 0880cefa-cc3a-42b1-9042-0686126a7b7e
Sheet: Sheet1

ESTIMATED ASSESSED VALUATIONS AND TAX RATE PROCEEDS - 2010-11 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | 2011-06-28 17:15:49.410000 | Unnamed: 11 | Unnamed: 12 | Unnamed: 13
 | SUM OF | Estimated | Estimated | Estimated** |  | Local Tax |  |  | FY11
 | VALUATIONS | Redevelopment | Adjusted | Basic | Collection | Rate Yield | Estimated | Adjusted | Mid Year
District | Utah State Tax Commission | Adjustments | Assessed | [NAME] | Rate |  | Recapture | Tax Rate | Update
 | October 14, 2010 | 2011-06-28 17:15:49.410000 | Valuations | Tax Rate | (5 Yr Avg) |  | Amount | Yield | Dollar Entitlement
 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | J:/MSP11 |  |  |  | Assessed Valuations
 |  |  | (C1+C2) |  | From V:\123\TAX\TAXRATE.WK1;AD10..AD49 | (C3xC4xC5) | (Leg Est) | (C6-C7) | February 1, 2011 | with or withour foreign exchange |  |  | X Collection Rate
01 ALPINE | 16399406789 | -1582659532 | 14816747257 | 0.001495 | 1 | 22151037 | 0 | 22151037 | 212105960 |  |  |  | 14816747257
02 BEAVER | 1077309743 |  | 1077309743 | 0.001495 | 1 | 1610578 | 0 | 1610578 | 6325226 |  |  |  | 1077309743
03 BOX ELDER | 3349299895 | -506295652 | 2843004243 | 0.001495 | 0.9646 | 4099831 | 0 | 4099831 | 37932638 |  |  |  | 2742361893
04 CACHE | 3370654599 | -23369231 | 3347285368 | 0.001495 | 1 | 5004192 | 0 | 5004192 | 51235110 |  |  |  | 3347285368
05 CARBON | 2172263905 | -15904348 | 2156359557 | 0.001495 | 1 | 3223758 | 0 | 3223758 | 13102591 |  |  |  | 2156359557
06 DAGGETT | 259697695 | 0 | 259697695 | 0.001495 | 1 | 388248 | 0 | 388248 | 1551563 |  |  |  | 259697695
07 DAVIS | 16634613067 | -490359077 | 16144253990 | 0.001495 | 0.9847 | 23766384 | 0 | 23766384 | 215855912 |  |  |  | 15897246904
08 DUCHESNE | 1665019069 | 0 | 1665019069 | 0.001495 | 1 | 2489204 | 0 | 2489204 | 16878747 |  |  |  | 1665019069
09 EMERY | 1830522710 | 0 | 1830522710 | 0.001495 | 1 | 2736631 | 0 | 2736631 | 9598683 |  |  |  | 1830522710
10 GARFIELD | 592577772 | 0 | 592577772 | 0.001495 | 1 | 885904 | 0 | 885904 | 5481279 |  |  |  | 592577772
11 GRAND | 1229757760 | 0 | 1229757760 | 0.001495 | 1 | 1838488 | 0 | 1838488 | 5756598 |  | Jordan | Canyons | 1229757760
12 GRANITE | 21708228048 | -761041016 | 20947187032 | 0.001495 | 0.9775 | 30611434 | 0 | 30611434 | 222382416 | 32060901501 | 0.499147 | 0.500853 | 20475875324
13 IRON | 3357297718 | -7954515 | 3349343203 | 0.001495 | 1 | 5007268 | 0 | 5007268 | 29655321 |  |  |  | 3349343203
14 JORDAN | 16003104898 | -1023173913 | 14979930985 | 0.001495 | 0.9978 | 22345728 | 0 | 22345728 | 161708068 |  |  |  | 14946975137
15 [NAME] | 716103178 | 0 | 716103178 | 0.001495 | 1 | 1070574 | 0 | 1070574 | 7805712 | 30263797153 | 0.494979 | 0.528787 | 716103178
16 KANE | 1358035716 | 0 | 1358035716 | 0.001495 | 1 | 2030263 | 0 | 2030263 | 6346002 |  |  |  | 1358035716
17 MILLARD | 1854056916 | 0 | 1854056916 | 0.001495 | 1 | 2771815 | 0 | 2771815 | 11102834 | 16003102505.1434 |  |  | 1854056916
18 MORGAN | 896372988 | -4181271 | 892191717 | 0.001495 | 1 | 1333827 | 0 | 1333827 | 7995781 |  |  |  | 892191717
19 NEBO | 5730940331 | -97042809 | 5633897522 | 0.001495 | 1 | 8422677 | 0 | 8422677 | 97189172 |  |  |  | 5633897522
20 N SANPETE | 639288117 | -2111706 | 637176411 | 0.001495 | 1 | 952579 | 0 | 952579 | 8658058 |  |  |  | 637176411
21 N SUMMIT | 977269938 | 0 | 977269938 | 0.001495 | 0.9866 | 1441441 | 0 | 1441441 | 4429800 |  |  |  | 964174521
22 PARK CITY | 11258046485 | -475687625 | 10782358860 | 0.001495 | 1 | 16119626 | 972609 | 15147017 | 15147017 |  |  |  | 10782358860
23 PIUTE | 94303075 | 0 | 94303075 | 0.001495 | 1 | 140983 | 0 | 140983 | 2144352 |  |  |  | 94303075
24 RICH | 802218246 | -18444816 | 783773430 | 0.001495 | 1 | 1171741 | 0 | 1171741 | 2843696 |  |  |  | 783773430
25 SAN JUAN | 845026075 | 0 | 845026075 | 0.001495 | 1 | 1263314 | 0 | 1263314 | 12610544 |  |  |  | 845026075
26 SEVIER | 1294189810 | 0 | 1294189810 | 0.001495 | 1 | 1934814 | 0 | 1934814 | 17220119 |  |  |  | 1294189810
27 S SANPETE | 535880017 | 0 | 535880017 | 0.001495 | 1 | 801141 | 0 | 801141 | 11836406 |  |  |  | 535880017
28 S SUMMIT | 1420044131 | 0 | 1420044131 | 0.001495 | 0.9985 | 2119782 | 0 | 2119782 | 5315108 |  |  |  | 1417914065
29 TINTIC | 29933149 | 0 | 29933149 | 0.001495 | 1 | 44750 | 0 | 44750 | 1931617 |  |  |  | 29933149
30 TOOELE | 3504330089 | -678268227 | 2826061862 | 0.001495 | 1 | 4224962 | 0 | 4224962 | 45969816 |  |  |  | 2826061862
31 UINTAH | 4584652105 | -11181940 | 4573470165 | 0.001495 | 1 | 6837338 | 0 | 6837338 | 22779924 |  |  |  | 4573470165
32 WASATCH | 4223708972 | -3003344 | 4220705628 | 0.001495 | 0.9651 | 6089737 | 0 | 6089737 | 17252169 |  |  |  | 4073403002
33 WASHINGTON | 10402703354 | -361404682 | 10041298672 | 0.001495 | 0.992 | 14891648 | 0 | 14891648 | 85747582 |  |  |  | 9960968283
34 WAYNE | 268017429 | 0 | 268017429 | 0.001495 | 1 | 400686 | 0 | 400686 | 3124959 |  |  |  | 268017429
35 WEBER | 7968167046 | -399804682 | 7568362364 | 0.001495 | 1 | 11314702 | 0 | 11314702 | 104219608 |  |  |  | 7568362364
36 SALT LAKE | 18313126111 | -3036842140 | 15276283971 | 0.001495 | 0.9954 | 22732990 | 0 | 22732990 | 80216025 |  |  |  | 15206013065
37 OGDEN | 3788743647 | -817501917 | 2971241730 | 0.001495 | 0.9766 | 4338063 | 0 | 4338063 | 41549849 |  |  |  | 2901714674
38 PROVO | 4695538052 | -147292977 | 4548245075 | 0.001495 | 1 | 6799626 | 0 | 6799626 | 44417190 |  |  |  | 4548245075
39 LOGAN | 2072868995 | -304975251 | 1767893744 | 0.001495 | 1 | 2643001 | 0 | 2643001 | 19941470 |  |  |  | 1767893744
40 MURRAY | 2968896339 | -162184615 | 2806711724 | 0.001495 | 1 | 4196034 | 0 | 4196034 | 21302654 |  |  |  | 2806711724
42 CANYONS | 16057796603 | -773930435 | 15283866168 | 0.001495 | 0.6572 | 15016612 | 0 | 15016612 | 111383659 |  | 0.505021 | 0.530594 | 10044556846
Institution/Charter |  |  |  |  |  |  |  |  | 125178859 |  |  |  | 178771512087
Unallocated |  |  |  |  |  |  |  |  | 10702092
Total Revenue Short (Over) |  |  |  |  |  |  | 472111 | 7659962
TOTAL | 196950010582 | -11704615721 | 185245394861 |  | 1 | 267263411 | 1444720 | 273950764 | 1935932186
Notes:
*Includes estimated Fees-in-Lieu revenue |  |  | 17498401 |  |  | 61460937
**Tax rate is estimated based on adding actual Tax Year 2009 new growth dollars (which is negative so growth = zero) to the legislatively fixed FY 2008-09 total dollars to be generated statewide ($273,950,764).
 |  |  |  | 0.001495 |  | Tax Rate Yield
 |  |  |  |  |  | Balance No:-------> |  | 273950764
 | 5163259 |  |  |  |  | Less Sum I8..[NAME]----> |  | 266290802
 |  |  |  |  |  |  |  | -
 |  |  |  |  |  | This number goes in I51------> |  | 7659962
 |  |  |  |  |  | Recapture
 |  |  |  |  |  | Balance No:-------> |  | 1444720
 |  |  |  |  |  | Less [NAME]H50----> |  | 972609
 |  |  |  |  |  |  |  | -
 |  |  |  |  |  | This number goes in H51----> |  | 472111
 |  |  |  |  |  | Total Short (Over)------------> |  | 6687353