Spreadsheet: 01c73154-f109-4c1a-8cc3-132ba4b1d3f9
Sheet: Sheet1

REGULAR BASIC SCHOOL PROGRAMS | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7
2004-2005 PRE-FINAL
 |  | KINDERGARTEN |  |  | GRADES 1-12
 |  | Pgm:Various |  | Rev:3010 | Pgm:Various |  | Rev:3010
 |  | WPU VALUE = |  | 2182 | WPU VALUE = |  | 2182
 | DISTRICT | ALLOCATION = |  | 22481 | ALLOCATION = |  | 438303
 |  | WPUs |  | DOLLARS | WPUs |  | DOLLARS
1 | ALPINE | 2487.74 |  | 5428249 | 46328.763 |  | 101089361
2 | BEAVER | 78.73 |  | 171789 | 1332.691 |  | 2907932
3 | BOX ELDER | 440.37 |  | 960887 | 9512.97 |  | 20757301
4 | CACHE | 599.5 |  | 1308109 | 12002.072 |  | 26188521
5 | CARBON | 139.187 |  | 303706 | 3137.022 |  | 6844982
6 | DAGGETT | 7.417 |  | 16184 | 120.183 |  | 262239
7 | DAVIS | 2617.436 |  | 5711245 | 53572.948 |  | 116896173
8 | DUCHESNE | 150.966 |  | 329408 | 3375.399 |  | 7365121
9 | EMERY | 107.773 |  | 235161 | 2154.434 |  | 4700975
10 | [NAME] | 36.92 |  | 80559 | 831.423 |  | 1814165
11 | GRAND | 59.418 |  | 129650 | 1308.2 |  | 2854492
12 | GRANITE | 3008.457 |  | 6564453 | 59555.116 |  | 129949263
13 | IRON | 351.352 |  | 766650 | 6867.873 |  | 14985699
14 | JORDAN | 3134.499 |  | 6839477 | 67220.854 |  | 146675903
15 | [NAME] | 81.454 |  | 177733 | 1742.092 |  | 3801245
16 | KANE | 42.735 |  | 93248 | 1092.844 |  | 2384586
17 | MILLARD | 116.756 |  | 254762 | 2721.494 |  | 5938300
18 | MORGAN | 71.583 |  | 156194 | 1811.886 |  | 3953535
19 | NEBO | 1230.568 |  | 2685099 | 21997.289 |  | 47998085
20 | NO. SANPETE | 91.838 |  | 200391 | 2106.967 |  | 4597402
21 | NO. SUMMIT | 44.089 |  | 96202 | 894.241 |  | 1951234
22 | PARK CITY | 140.735 |  | 307084 | 3914.708 |  | 8541893
23 | PIUTE | 9.333 |  | 20365 | 316.913 |  | 691504
24 | RICH | 16.427 |  | 35844 | 414.618 |  | 904696
25 | SAN JUAN | 115.848 |  | 252780 | 2710.621 |  | 5914575
26 | SEVIER | 195.366 |  | 426289 | 3837.095 |  | 8372541
27 | SO. SANPETE | 109.71 |  | 239387 | 2457.649 |  | 5362590
28 | SO. SUMMIT | 55.772 |  | 121695 | 1198.019 |  | 2614077
29 | TINTIC | 7.82 |  | 17063 | 240.639 |  | 525074
30 | TOOELE | 551.069 |  | 1202433 | 9706.492 |  | 21179566
31 | UINTAH | 263.328 |  | 574582 | 4884.643 |  | 10658291
32 | WASATCH | 188.032 |  | 410286 | 3661.855 |  | 7990168
33 | WASHINGTON | 963.099 |  | 2101482 | 19209.455 |  | 41915031
34 | WAYNE | 22.584 |  | 49278 | 466.995 |  | 1018983
35 | WEBER | 1163.119 |  | 2537926 | 25376.397 |  | 55371298
36 | SALT LAKE | 1145.183 |  | 2498789 | 20518.745 |  | 44771902
37 | OGDEN | 604.523 |  | 1319069 | 10931.707 |  | 23852985
38 | PROVO | 629.077 |  | 1372646 | 11682.945 |  | 25492186
39 | LOGAN | 288.087 |  | 628606 | 5178.388 |  | 11299243
40 | MURRAY | 262.557 |  | 572899 | 5817.864 |  | 12694579
 | CHARTERS | 327.168 |  | 713882 | 5652.228 |  | 12333160
 | UNALLOCATED | 523.375 |  | 1142001 | 438.263 |  | 956290
 | T O T A L | 22481 |  | 49053542 | 438303 |  | 956377146
REGULAR BASIC SCHOOL PROGRAMS
2004-2005 PRE-FINAL
 |  | TOTAL K-12 FUNDS: |  |  | NECESSARILY EXISTENT
 |  | (KINDERGARTEN, GRADES 1-12, |  |  | SMALL SCHOOLS
 |  | [NAME]., AND EARLY GRAD) |  |  | Pgm:Various |  | Rev: 3015
 | DISTRICT | WPU VALUE = |  | 2182 | WPU VALUE = |  | 2182
 |  | ALLOCATION = |  | 460784 | ALLOCATION = |  | 7667
 |  | WPUs |  | DOLLARS | WPUs |  | DOLLARS
1 | ALPINE | 48822.232 |  | 106530110 | 0 |  | 0
2 | BEAVER | 1412.28 |  | 3081596 | 279.269 |  | 609365
3 | BOX ELDER | 9954.716 |  | 21721191 | 225.784 |  | 492661
4 | CACHE | 12604.86 |  | 27503805 | 0 |  | 0
5 | CARBON | 3283.427 |  | 7164438 | 270.979 |  | 591276
6 | DAGGETT | 127.6 |  | 278423 | 202.893 |  | 442713
7 | DAVIS | 56203.675 |  | 122636418 | 0 |  | 0
8 | DUCHESNE | 3527.568 |  | 7697154 | 454.242 |  | 991156
9 | EMERY | 2265.702 |  | 4943761 | 376.36 |  | 821218
10 | [NAME] | 869.145 |  | 1896474 | 686.418 |  | 1497764
11 | GRAND | 1369.302 |  | 2987816 | 104.728 |  | 228516
12 | GRANITE | 62573.5 |  | 136535377 | 0 |  | 0
13 | IRON | 7223.235 |  | 15761099 | 151.359 |  | 330265
14 | JORDAN | 70364.49 |  | 153535316 | 0 |  | 0
15 | [NAME] | 1824.062 |  | 3980103 | 17.954 |  | 39176
16 | KANE | 1136.226 |  | 2479245 | 615 |  | 1341930
17 | MILLARD | 2839.739 |  | 6196312 | 321.353 |  | 701192
18 | MORGAN | 1883.678 |  | 4110185 | 0 |  | 0
19 | NEBO | 23239.05 |  | 50707607 | 0 |  | 0
20 | NO. SANPETE | 2200.123 |  | 4800668 | 34.8175 |  | 75972
21 | NO. SUMMIT | 938.559 |  | 2047936 | 217.445 |  | 474465
22 | PARK CITY | 4055.901 |  | 8849977 | 0 |  | 0
23 | PIUTE | 326.246 |  | 711869 | 237.841 |  | 518969
24 | RICH | 431.045 |  | 940540 | 343.977 |  | 750558
25 | SAN JUAN | 2827.099 |  | 6168730 | 777.007 |  | 1695429
26 | SEVIER | 4034.965 |  | 8804293 | 478.453 |  | 1043984
27 | SO. SANPETE | 2569.421 |  | 5606477 | 255.616 |  | 557754
28 | SO. SUMMIT | 1254.249 |  | 2736772 | 158.833 |  | 346574
29 | TINTIC | 248.459 |  | 542137 | 320.582 |  | 699510
30 | TOOELE | 10261.972 |  | 22391624 | 391.079 |  | 853334
31 | UINTAH | 5152.326 |  | 11242376 | 133.61 |  | 291537
32 | WASATCH | 3850.173 |  | 8401079 | 0 |  | 0
33 | WASHINGTON | 20172.898 |  | 44017263 | 170.703 |  | 372474
34 | WAYNE | 489.98 |  | 1069136 | 306.359 |  | 668475
35 | WEBER | 26541.14 |  | 57912768 | 40.211 |  | 87742
36 | SALT LAKE | 21676.703 |  | 47298566 | 0 |  | 0
37 | OGDEN | 11539.288 |  | 25178727 | 0 |  | 0
38 | PROVO | 12317.178 |  | 26876082 | 0 |  | 0
39 | LOGAN | 5467.048 |  | 11929100 | 0 |  | 0
40 | MURRAY | 6081.108 |  | 13268978 | 0 |  | 0
 | CHARTERS | 5979.583 |  | 13047451 |  |  | 0
 | COLLEGES/UNIVERSITIES | 120.97 |  | 263957 |  |  | 0
 | UNALLOCATED | 723.079 |  | 1577752 | 94.127 |  | 205385
 | T O T A L | 460784 |  | 1005430688 | 7667 |  | 16729394
REGULAR BASIC SCHOOL PROGRAMS
2004-2005 PRE-FINAL
 |  | TOTAL "1-2-3"
 |  | INCL: K-12, [NAME]., EARLY GRAD |  |  | PROFESSIONAL STAFF
 |  | AND SMALL SCHOOLS |  |  | Pgm:Various |  | Rev:3020
 |  | WPU VALUE = |  | 2182 | WPU VALUE = |  | 2182
 | DISTRICT | ALLOCATION = |  | 468451 | ALLOCATION = |  | 42814
 |  | WPUs |  | DOLLARS | WPUs |  | DOLLARS
1 | ALPINE | 48822.232 |  | 106530110 | 3856.956 |  | 8415878
2 | BEAVER | 1691.549 |  | 3690961 | 145.473 |  | 317422
3 | BOX ELDER | 10180.5 |  | 22213852 | 956.967 |  | 2088102
4 | CACHE | 12604.86 |  | 27503805 | 1121.833 |  | 2447840
5 | CARBON | 3554.406 |  | 7755714 | 334.114 |  | 729037
6 | DAGGETT | 330.493 |  | 721136 | 31.727 |  | 69228
7 | DAVIS | 56203.675 |  | 122636418 | 5339.349 |  | 11650460
8 | DUCHESNE | 3981.81 |  | 8688310 | 386.236 |  | 842767
9 | EMERY | 2642.062 |  | 5764979 | 272.132 |  | 593792
10 | [NAME] | 1555.563 |  | 3394238 | 147.778 |  | 322452
11 | GRAND | 1474.03 |  | 3216332 | 145.929 |  | 318417
12 | GRANITE | 62573.5 |  | 136535377 | 6069.63 |  | 13243933
13 | IRON | 7374.594 |  | 16091364 | 693.212 |  | 1512589
14 | JORDAN | 70364.49 |  | 153535316 | 6403.169 |  | 13971715
15 | [NAME] | 1842.016 |  | 4019279 | 152.887 |  | 333599
16 | KANE | 1751.226 |  | 3821175 | 154.108 |  | 336264
17 | MILLARD | 3161.092 |  | 6897504 | 306.626 |  | 669058
18 | MORGAN | 1883.678 |  | 4110185 | 160.113 |  | 349367
19 | NEBO | 23239.05 |  | 50707607 | 1859.124 |  | 4056609
20 | NO. SANPETE | 2234.941 |  | 4876640 | 219.024 |  | 477910
21 | NO. SUMMIT | 1156.004 |  | 2522401 | 109.82 |  | 239627
22 | PARK CITY | 4055.901 |  | 8849977 | 405.59 |  | 884997
23 | PIUTE | 564.087 |  | 1230838 | 51.896 |  | 113237
24 | RICH | 775.022 |  | 1691098 | 73.627 |  | 160654
25 | SAN JUAN | 3604.106 |  | 7864159 | 349.598 |  | 762823
26 | SEVIER | 4513.418 |  | 9848277 | 469.395 |  | 1024220
27 | SO. SANPETE | 2825.037 |  | 6164231 | 285.329 |  | 622588
28 | SO. SUMMIT | 1413.082 |  | 3083346 | 117.286 |  | 255918
29 | TINTIC | 569.041 |  | 1241647 | 53.49 |  | 116715
30 | TOOELE | 10653.051 |  | 23244958 | 905.509 |  | 1975821
31 | UINTAH | 5285.936 |  | 11533913 | 496.878 |  | 1084188
32 | WASATCH | 3850.173 |  | 8401079 | 346.516 |  | 756098
33 | WASHINGTON | 20343.601 |  | 44389737 | 1952.986 |  | 4261415
34 | WAYNE | 796.339 |  | 1737611 | 67.689 |  | 147697
35 | WEBER | 26581.351 |  | 58000510 | 2418.903 |  | 5278046
36 | SALT LAKE | 21676.703 |  | 47298566 | 2254.377 |  | 4919051
37 | OGDEN | 11539.288 |  | 25178727 | 1073.154 |  | 2341622
38 | PROVO | 12317.178 |  | 26876082 | 1071.594 |  | 2338218
39 | LOGAN | 5467.048 |  | 11929100 | 508.435 |  | 1109405
40 | MURRAY | 6081.108 |  | 13268978 | 602.03 |  | 1313629
 | CHARTERS | 5979.583 |  | 13047451 | 253.239 |  | 552569
 | COLLEGES/UNIVERSITIES | 120.97 |  | 263957 | 0 |  | 0
 | UNALLOCATED | 817.206 |  | 1783137 | 190.272000000004 |  | 415171
 | T O T A L | 468451 |  | 1022160082 | 42814 |  | 93420148
REGULAR BASIC SCHOOL PROGRAMS
2004-2005 PRE-FINAL
 |  | ADMINISTRATIVE COST |  |  | TOTAL REGULAR BASIC
 |  | Pgm:Various |  | Rev:3025 | SCHOOL PROGRAMS
 |  | WPU VALUE = |  | 2182 | WPU VALUE = |  | 2182
 | DISTRICT | ALLOCATION = |  | 1662 | ALLOCATION = |  | 512927
 |  | WPUs |  | DOLLARS | WPUs |  | DOLLARS
1 | ALPINE | 16 |  | 34912 | 52695.188 |  | 114980900
2 | BEAVER | 53 |  | 115646 | 1890.022 |  | 4124029
3 | BOX ELDER | 25 |  | 54550 | 11162.467 |  | 24356504
4 | CACHE | 25 |  | 54550 | 13751.693 |  | 30006195
5 | CARBON | 48 |  | 104736 | 3936.52 |  | 8589487
6 | DAGGETT | 53 |  | 115646 | 415.22 |  | 906010
7 | DAVIS | 16 |  | 34912 | 61559.024 |  | 134321790
8 | DUCHESNE | 48 |  | 104736 | 4416.046 |  | 9635813
9 | EMERY | 48 |  | 104736 | 2962.194 |  | 6463507
10 | [NAME] | 53 |  | 115646 | 1756.341 |  | 3832336
11 | GRAND | 53 |  | 115646 | 1672.959 |  | 3650395
12 | GRANITE | 16 |  | 34912 | 68659.13 |  | 149814222
13 | IRON | 48 |  | 104736 | 8115.806 |  | 17708689
14 | JORDAN | 16 |  | 34912 | 76783.659 |  | 167541943
15 | [NAME] | 53 |  | 115646 | 2047.903 |  | 4468524
16 | KANE | 53 |  | 115646 | 1958.334 |  | 4273085
17 | MILLARD | 48 |  | 104736 | 3515.718 |  | 7671298
18 | MORGAN | 53 |  | 115646 | 2096.791 |  | 4575198
19 | NEBO | 16 |  | 34912 | 25114.174 |  | 54799128
20 | NO. SANPETE | 48 |  | 104736 | 2501.965 |  | 5459286
21 | NO. SUMMIT | 53 |  | 115646 | 1318.824 |  | 2877674
22 | PARK CITY | 48 |  | 104736 | 4509.491 |  | 9839710
23 | PIUTE | 53 |  | 115646 | 668.983 |  | 1459721
24 | RICH | 53 |  | 115646 | 901.649 |  | 1967398
25 | SAN JUAN | 48 |  | 104736 | 4001.704 |  | 8731718
26 | SEVIER | 48 |  | 104736 | 5030.813 |  | 10977233
27 | SO. SANPETE | 48 |  | 104736 | 3158.366 |  | 6891555
28 | SO. SUMMIT | 53 |  | 115646 | 1583.368 |  | 3454910
29 | TINTIC | 53 |  | 115646 | 675.531 |  | 1474008
30 | TOOELE | 25 |  | 54550 | 11583.56 |  | 25275329
31 | UINTAH | 48 |  | 104736 | 5830.814 |  | 12722837
32 | WASATCH | 48 |  | 104736 | 4244.689 |  | 9261913
33 | WASHINGTON | 16 |  | 34912 | 22312.587 |  | 48686064
34 | WAYNE | 53 |  | 115646 | 917.028 |  | 2000954
35 | WEBER | 16 |  | 34912 | 29016.254 |  | 63313468
36 | SALT LAKE | 16 |  | 34912 | 23947.08 |  | 52252529
37 | OGDEN | 25 |  | 54550 | 12637.442 |  | 27574899
38 | PROVO | 25 |  | 54550 | 13413.772 |  | 29268850
39 | LOGAN | 48 |  | 104736 | 6023.483 |  | 13143241
40 | MURRAY | 48 |  | 104736 | 6731.138 |  | 14687343
 | CHARTERS | 48 |  | 104736 | 6280.822 |  | 13704756
 | COLLEGES/UNIVERSITIES | 0 |  | 0 | 120.97 |  | 263957
 | UNALLOCATED | 0 |  | 0 | 1007.478 |  | 2198308
 | T O T A L | 1662 |  | 3626484 | 512927 |  | 1119206714
REGULAR BASIC SCHOOL PROGRAMS
2004-2005 PRE-FINAL
 |  | IMMUNIZATION |  |  | EARLY GRADUATION
 | DISTRICT | WPU VALUE = |  | 2182 | WPU VALUE = |  | 2182
 |  | WPUs |  | DOLLARS | WPUs |  | DOLLARS
1 | ALPINE | 0 |  | 0 | 5.729 |  | 12500
2 | BEAVER | 0 |  | 0 | 0.859 |  | 1875
3 | BOX ELDER | 0 |  | 0 | 1.376 |  | 3003
4 | CACHE | 0 |  | 0 | 3.288 |  | 7175
5 | CARBON | 0 |  | 0 | 7.218 |  | 15750
6 | DAGGETT | 0 |  | 0 | 0 |  | 0
7 | DAVIS | 0 |  | 0 | 13.291 |  | 29000
8 | DUCHESNE | 0 |  | 0 | 1.203 |  | 2625
9 | EMERY | 0 |  | 0 | 3.495 |  | 7625
10 | [NAME] | 0 |  | 0 | 0.802 |  | 1750
11 | GRAND | 0 |  | 0 | 1.684 |  | 3674
12 | GRANITE | -9.665 |  | -21089 | 19.592 |  | 42750
13 | IRON | 0 |  | 0 | 4.01 |  | 8750
14 | JORDAN | -4.883 |  | -10655 | 14.02 |  | 30591
15 | [NAME] | 0 |  | 0 | 0.516 |  | 1125
16 | KANE | -0.098 |  | -214 | 0.745 |  | 1625
17 | MILLARD | 0 |  | 0 | 1.489 |  | 3250
18 | MORGAN | -0.403 |  | -879 | 0.612 |  | 1335
19 | NEBO | 0 |  | 0 | 11.193 |  | 24423
20 | NO. SANPETE | 0 |  | 0 | 1.318 |  | 2875
21 | NO. SUMMIT | 0 |  | 0 | 0.229 |  | 500
22 | PARK CITY | 0 |  | 0 | 0.458 |  | 1000
23 | PIUTE | 0 |  | 0 | 0 |  | 0
24 | RICH | 0 |  | 0 | 0 |  | 0
25 | SAN JUAN | 0 |  | 0 | 0.63 |  | 1375
26 | SEVIER | 0 |  | 0 | 2.504 |  | 5463
27 | SO. SANPETE | 0 |  | 0 | 2.062 |  | 4500
28 | SO. SUMMIT | 0 |  | 0 | 0.458 |  | 1000
29 | TINTIC | 0 |  | 0 | 0 |  | 0
30 | TOOELE | 0 |  | 0 | 4.411 |  | 9625
31 | UINTAH | 0 |  | 0 | 4.355 |  | 9503
32 | WASATCH | 0 |  | 0 | 0.286 |  | 625
33 | WASHINGTON | 0 |  | 0 | 0.344 |  | 750
34 | WAYNE | 0 |  | 0 | 0.401 |  | 875
35 | WEBER | 0 |  | 0 | 1.624 |  | 3544
36 | SALT LAKE | 0 |  | 0 | 12.775 |  | 27875
37 | OGDEN | 0 |  | 0 | 3.058 |  | 6673
38 | PROVO | 0 |  | 0 | 5.156 |  | 11250
39 | LOGAN | 0 |  | 0 | 0.573 |  | 1251
40 | MURRAY | 0 |  | 0 | 0.687 |  | 1500
 | CHARTERS | -0.672 |  | -1466 | 0.859 |  | 1875
 | COLLEGES/UNIVERSITIES | 0 |  | 0 | 120.97 |  | 263957
 | UNALLOCATED | 15.721 |  | 34303 | -254.28 |  | -554842
 | T O T A L | 0 |  | 0 | 0 |  | 0