Spreadsheet: 0269ee2b-0d9b-459d-a9a3-21a1bd0ffe11
Sheet: Sheet1

Unnamed: 0 | 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 | Unnamed: 22 | Unnamed: 23 | Unnamed: 24 | Unnamed: 25 | Unnamed: 26 | Unnamed: 27 | Unnamed: 28 | Unnamed: 29 | Unnamed: 30 | Unnamed: 31
FY 2007 ESTIMATED BASIC RATE REVENUE--FINAL JUNE 2007 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [\C] | {GOTO}AU12~
 |  |  |  |  | TAX RATE | TOTAL REVENUE |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | {GOTO}av12~
 |  |  |  |  | MINIMUM | FROM LOCAL |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME] |  |  | Total Local Voted Leeway Funds Brought Forward From CURDATAF.WK1
 | ESTIMATED | ADJUSTMENT | ADJUSTED | COLLECTION | SCHOOL | TAX LEVIED |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | {GOTO}AW12~
 | ASSESSED | FOR | ASSESSED | RATE | PROGRAM | UNDER BASIC |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME] |  |  | Total State Funds Brougt Forward From CURDATAF.WK1
DISTRICT | VALUATION | REDEVELOPMENT | VALUATION | (5-YR AVERAGE) | 0.001515 | PROGRAM |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | {GOTO}ad12~
 | DOLLARS | DOLLARS | DOLLARS | DOLLARS | TAX RATE | DOLLARS |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | /FCANh524.h567~MSP93\CURDATAF.WK1~ |  |  | Non-Adjusted Assessed Valuations
01 ALPINE | 12384685184 | -536706271 | 11847978913 | 1 | 0.001515 | 19432126 |  |  | -19432126 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | {GOTO}af12~
02 BEAVER | 468516592 | 0 | 468516592 | 1 | 0.001515 | 829608 |  |  | -829608 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | /FCANi524.i567~MSP93\CURDATAF.WK1~ |  |  | Assessed Valuations Adjustments for Redevelopment
03 BOX ELDER | 2450347068 | -164880528 | 2285466540 | 1 | 0.001515 | 3578445 |  |  | -3578445 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | {GOTO}aj12~
04 CACHE | 2460293511 | -18019142 | 2442274369 | 1 | 0.001515 | 3637605 |  |  | -3637605 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | /FCANj524.j569~MSP93\CURDATAF.WK1~ |  |  | Tax Collection Rate
05 CARBON | 2123053347 | -10434983 | 2112618364 | 1 | 0.001515 | 3307890 |  |  | -3307890 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | {GOTO}al12~
06 DAGGETT | 206859236 | 0 | 206859236 | 1 | 0.001515 | 351444 |  |  | -351444 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | /FCANk524.k567~MSP93\CURDATAF.WK1~ |  |  | Basic Tax Rate
07 DAVIS | 12789280439 | -303339274 | 12485941165 | 1 | 0.001515 | 20732447 |  |  | -20732447 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | {calc}
08 DUCHESNE | 870002038 | -2228383 | 867773655 | 1 | 0.001515 | 1876266 |  |  | -1876266 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | {home}
09 EMERY | 1500053352 | 0 | 1500053352 | 1 | 0.001515 | 2407908 |  |  | -2407908
10 GARFIELD | 427766240 | 0 | 427766240 | 1 | 0.001515 | 668013 |  |  | -668013
11 GRAND | 804680018 | 0 | 804680018 | 1 | 0.001515 | 1314906 |  |  | -1314906
12 GRANITE | 20435093490 | -515023102 | 19920070388 | 1 | 0.001515 | 31979853 |  |  | -31979853
13 IRON | 3535322263 | -66951815 | 3468370448 | 1 | 0.001515 | 5525880 |  |  | -5525880
14 JORDAN | 24624384303 | -1050922772 | 23573461531 | 1 | 0.001515 | 38252650 |  |  | -38252650
15 [NAME] | 546945775 | 0 | 546945775 | 1 | 0.001515 | 1016000 |  |  | -1016000
16 KANE | 1129555423 | 0 | 1129555423 | 1 | 0.001515 | 1913816 |  |  | -1913816
17 MILLARD | 1842994215 | -32931353 | 1810062862 | 1 | 0.001515 | 2844786 |  |  | -2844786
18 MORGAN | 602240127 | -4424422 | 597815705 | 1 | 0.001515 | 1123276 |  |  | -1123276
19 NEBO | 4683133675 | -70497690 | 4612635985 | 1 | 0.001515 | 7557088 |  |  | -7557088
20 NO. SANPETE | 491564209 | -2237624 | 489326585 | 1 | 0.001515 | 826913 |  |  | -826913
21 NO. SUMMIT | 709644083 | 0 | 709644083 | 1 | 0.001515 | 1090414 |  |  | -1090414
22 PARK CITY | 8366566086 | -393915238 | 7972650848 | 0.9949 | 0.001515 | 12511927 |  |  | -12511927
23 PIUTE | 70607684 | 0 | 70607684 | 1 | 0.001515 | 120769 |  |  | -120769
24 RICH | 412487226 | -13803960 | 398683266 | 1 | 0.001515 | 647722 |  |  | -647722
25 SAN JUAN | 631903155 | 0 | 631903155 | 1 | 0.001515 | 1002696 |  |  | -1002696
26 SEVIER | 935153026 | -14178218 | 920974808 | 1 | 0.001515 | 1477816 |  |  | -1477816
27 SO. SANPETE | 417858909 | -2499670 | 415359239 | 1 | 0.001515 | 677891 |  |  | -677891
28 SO. SUMMIT | 1263831227 | 0 | 1263831227 | 1 | 0.001515 | 1971884 |  |  | -1971884
29 TINTIC | 28552804 | 0 | 28552804 | 0.9953 | 0.001515 | 55338 |  |  | -55338
30 TOOELE | 2367182543 | -159133993 | 2208048550 | 0.9769 | 0.001515 | 3763966 |  |  | -3763966
31 UINTAH | 2891692976 | -6557096 | 2885135880 | 1 | 0.001515 | 4831242 |  |  | -4831242
32 WASATCH | 2274504279 | 0 | 2274504279 | 1 | 0.001515 | 4097009 |  |  | -4097009
33 WASHINGTON | 10570863495 | -450659406 | 10120204089 | 1 | 0.001515 | 16043836 |  |  | -16043836
34 WAYNE | 168082133 | 0 | 168082133 | 1 | 0.001515 | 305594 |  |  | -305594
35 WEBER | 6289847729 | -264509571 | 6025338158 | 1 | 0.001515 | 9809782 |  |  | -9809782
36 SALT LAKE | 17162870476 | -2482417822 | 14680452654 | 1 | 0.001515 | 24988424 |  |  | -24988424
37 OGDEN | 3077941821 | -366284620 | 2711657201 | 0.9954 | 0.001515 | 4129434 |  |  | -4129434
38 PROVO | 4019067901 | -108738614 | 3910329287 | 1 | 0.001515 | 6384120 |  |  | -6384120
39 LOGAN | 1743307446 | -137566337 | 1605741109 | 1 | 0.001515 | 2501750 |  |  | -2501750
40 MURRAY | 2787868554 | -74161056 | 2713707498 | 1 | 0.001515 | 4396656 |  |  | -4396656
CHARTERS
OTHER INSTITUTIONS
ADJUSTMENT | 0 | 0 | 0 |  |  | -17502100
TOTAL | 160566604058 | -7253022960 | 153313581098 | 1 | 0.001515 | 232483090
FY 2007 LOCAL REVENUE--FINAL AUGUST 2007
 |  |  |  | MAXIMUM
 |  |  |  | READING
 |  |  | CLASS SIZE | ACHIEVEMENT
DISTRICT | BASIC LEVY | VOTED LEEWAY | BOARD LEEWAY | BOARD LEEWAY | TOTAL
01 ALPINE | 19432126 | 14711947 | 4527739 | 1158401 | 39830213
02 BEAVER | 829608 | 941317 | 0 | 29048 | 1799973
03 BOX ELDER | 3578445 | 1417208 | 944805 | 268169 | 6208627
04 CACHE | 3637605 | 3560772 | 890793 | 277613 | 8366783
05 CARBON | 3307890 | 2401770 | 410484 | 175549 | 6295693
06 DAGGETT | 351444 | 0 | 0 | 13305 | 364749
07 DAVIS | 20732447 | 20431401 | 5104429 | 1143424 | 47411701
08 DUCHESNE | 1876266 | 990770 | 495385 | 104746 | 3467167
09 EMERY | 2407908 | 2118642 | 659592 | 37595 | 5223737
10 GARFIELD | 668013 | 0 | 167554 | 37265 | 872832
11 GRAND | 1314906 | 0 | 282944 | 63041 | 1660891
12 GRANITE | 31979853 | 29953357 | 7493616 | 2145810 | 71572636
13 IRON | 5525880 | 1984214 | 992107 | 312278 | 8814479
14 JORDAN | 38252650 | 30299072 | 10099691 | 1675938 | 80327351
15 [NAME] | 1016000 | 0 | 268251 | 28988 | 1313239
16 KANE | 1913816 | 0 | 505298 | 80888 | 2500002
17 MILLARD | 2844786 | 1502199 | 375550 | 151401 | 4873936
18 MORGAN | 1123276 | 0 | 296575 | 34324 | 1454175
19 NEBO | 7557088 | 5491984 | 1830661 | 513793 | 15393526
20 NO. SANPETE | 826913 | 811086 | 203044 | 59480 | 1900523
21 NO. SUMMIT | 1090414 | 0 | 288617 | 18731 | 1397762
22 PARK CITY | 12511927 | 13626868 | 0 | 5457 | 26144252
23 PIUTE | 120769 | 26306 | 26306 | 3813 | 177194
24 RICH | 647722 | 310393 | 103464 | 30265 | 1091844
25 SAN JUAN | 1002696 | 0 | 250839 | 76269 | 1329804
26 SEVIER | 1477816 | 585273 | 390182 | 113154 | 2566425
27 SO. SANPETE | 677891 | 715924 | 178981 | 50561 | 1623357
28 SO. SUMMIT | 1971884 | 623455 | 550566 | 79100 | 3225005
29 TINTIC | 55338 | 75976 | 14465 | 3355 | 149134
30 TOOELE | 3763966 | 1490682 | 0 | 283815 | 5538463
31 UINTAH | 4831242 | 0 | 0 | 82898 | 4914140
32 WASATCH | 4097009 | 3093719 | 1081720 | 127372 | 8399820
33 WASHINGTON | 16043836 | 6353988 | 4235992 | 683295 | 27317111
34 WAYNE | 305594 | 0 | 43772 | 18987 | 368353
35 WEBER | 9809782 | 7064334 | 2590040 | 575343 | 20039499
36 SALT LAKE | 24988424 | 29689201 | 3298800 | 1437782 | 59414207
37 OGDEN | 4129434 | 3300814 | 1068472 | 366286 | 8865006
38 PROVO | 6384120 | 4357209 | 1685574 | 378917 | 12805820
39 LOGAN | 2501750 | 1403620 | 660529 | 187969 | 4753868
40 MURRAY | 4396656 | 5183121 | 0 | 216432 | 9796209
CHARTERS | 0 | 0 | 0 | 0 | 0
OTHER INSTITUTIONS | 0 | 0 | 0 | 0 | 0
ADJUSTMENT | -17502100 | -19176271 | -4035598 | 1949143 | -38764826
TOTAL | 232483090 | 175340351 | 47981239 | 15000000 | 470804680
FY 2007 STATE REVENUE--FINAL AUGUST 2007
 | UNIFORM SCHOOL FUNDS
 | MINIMUM |  | OTHER |  | STATE | LOCAL | ALL
 | SCHOOL |  | STATE | SCHOOL LAND | FUNDS | LEVYS | PROGRAMS
DISTRICT | PROGRAM | ONE-TIME | PROGRAMS | TRUST | TOTAL | TOTAL | TOTAL
01 ALPINE | 206056012 | 1288296 | 9034822 | 1824354 | 218203484 | 39830213 | 258033697
02 BEAVER | 7011198 | 42238 | 65423 | 94803 | 7213662 | 1799973 | 9013635
03 BOX ELDER | 43321137 | 380356 | 224672 | 389857 | 44316022 | 6208627 | 50524649
04 CACHE | 57416348 | 496886 | 1829940 | 476177 | 60219351 | 8366783 | 68586134
05 CARBON | 13730744 | 120536 | 19837 | 155003 | 14026120 | 6295693 | 20321813
06 DAGGETT | 1583215 | 15445 | 11384 | 49971 | 1660015 | 364749 | 2024764
07 DAVIS | 236008186 | 1499416 | 8123853 | 2073958 | 247705413 | 47411701 | 295117114
08 DUCHESNE | 17697738 | 163744 | 96934 | 174625 | 18133041 | 3467167 | 21600208
09 EMERY | 9620408 | 88342 | 17081 | 120760 | 9846591 | 5223737 | 15070328
10 GARFIELD | 6553549 | 50192 | 13434 | 75440 | 6692615 | 872832 | 7565447
11 GRAND | 5816082 | 51484 | 29044 | 92658 | 5989268 | 1660891 | 7650159
12 GRANITE | 248739886 | 1619731 | 191514 | 2288118 | 252839249 | 71572636 | 324411885
13 IRON | 30976700 | 267570 | 620851 | 312276 | 32177397 | 8814479 | 40991876
14 JORDAN | 278580725 | 1849369 | 2381782 | 2558412 | 285370288 | 80327351 | 365697639
15 [NAME] | 7761676 | 53275 | 87304 | 109617 | 8011872 | 1313239 | 9325111
16 KANE | 6215274 | 52630 | 14098 | 83692 | 6365694 | 2500002 | 8865696
17 MILLARD | 11640663 | 128936 | 18694 | 140805 | 11929098 | 4873936 | 16803034
18 MORGAN | 7622356 | 71924 | 86108 | 110819 | 7891207 | 1454175 | 9345382
19 NEBO | 101465870 | 653756 | 4967565 | 848714 | 107935905 | 15393526 | 123329431
20 NO. SANPETE | 10135080 | 93668 | 150157 | 120306 | 10499211 | 1900523 | 12399734
21 NO. SUMMIT | 4473181 | 42496 | 13544 | 76804 | 4606025 | 1397762 | 6003787
22 PARK CITY | 5159288 | 143887 | 22394 | 185898 | 5511467 | 26144252 | 31655719
23 PIUTE | 2879755 | 28458 | 64114 | 54713 | 3027040 | 177194 | 3204234
24 RICH | 2942894 | 30160 | 12064 | 58416 | 3043534 | 1091844 | 4135378
25 SAN JUAN | 16600872 | 196172 | 466589 | 139376 | 17403009 | 1329804 | 18732813
26 SEVIER | 19760529 | 142556 | 285097 | 184209 | 20372391 | 2566425 | 22938816
27 SO. SANPETE | 14165061 | 98802 | 546277 | 134698 | 14944838 | 1623357 | 16568195
28 SO. SUMMIT | 4541324 | 50140 | 14490 | 88565 | 4694519 | 3225005 | 7919524
29 TINTIC | 2872910 | 16730 | 105691 | 53803 | 3049134 | 149134 | 3198268
30 TOOELE | 48701649 | 336680 | 2919837 | 428030 | 52386196 | 5538463 | 57924659
31 UINTAH | 21376812 | 228544 | 122441 | 224851 | 21952648 | 4914140 | 26866788
32 WASATCH | 14836204 | 141831 | 225242 | 184696 | 15387973 | 8399820 | 23787793
33 WASHINGTON | 81529467 | 661681 | 2253051 | 798261 | 85242460 | 27317111 | 112559571
34 WAYNE | 3577712 | 29991 | 18785 | 61600 | 3688088 | 368353 | 4056441
35 WEBER | 113833937 | 767663 | 2902320 | 979705 | 118483625 | 20039499 | 138523124
36 SALT LAKE | 77300882 | 635791 | 73017 | 815771 | 78825461 | 59414207 | 138239668
37 OGDEN | 50194712 | 286172 | 766539 | 452363 | 51699786 | 8865006 | 60564792
38 PROVO | 49090074 | 336216 | 181455 | 476112 | 50083857 | 12805820 | 62889677
39 LOGAN | 21432685 | 158817 | 25976 | 236482 | 21853960 | 4753868 | 26607828
40 MURRAY | 21658611 | 141500 | 27890 | 255065 | 22083066 | 9796209 | 31879275
CHARTERS | 89531579 | 7626073 | 2057590 | 419419 | 99634661 | 0 | 99634661
OTHER INSTITUTIONS | 2360458 | 211846 | 0 | 15086 | 2587390 | 0 | 2587390
OVER(UNDER) | 19346102 | 0 | 2100000 | 80000 | 21526102 | -38764826 | -17238724
TOTAL | 1996119545 | 21300000 | 43188900 | 18504288 | 2079112733 | 470804680 | 2549917413 |  |  |  |  | sd
 |  |  |  |  |  |  |  |  | 524680 | 505680 | 2447695362 | 4840
 |  |  |  |  |  |  |  |  | 19000 |  |  | 5244
 |  |  |  |  |  |  |  |  |  |  |  | 404
 |  |  |  |  |  |  |  |  |  |  |  | 0.083