Spreadsheet: 16e79412-9c89-4e8b-a190-ac8c819578cc
Sheet: Sheet1

FINAL ASSESSED VALUATIONS AND TAX RATE PROCEEDS - 2008-09 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | 2010-03-04 12:21:40.270000
 | FINAL | Estimated | Estimated |  |  | Local Tax |  |  | FY09
 | ASSESSED VALUATIONS | Redevelopment | Adjusted | Basic | Collection | Rate Yield | Estimated | Adjusted | FINAL
District | (With Motor Vehicle Fees) | Adjustments | Assessed | [NAME] | Rate |  | Recapture | Tax Rate
 | September 28, 2009 | 2010-03-04 12:21:40.270000 | Valuations | Tax Rate | (5 Yr Avg) |  | Amount | Yield | Dollar Entitlement
 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | J:/MSP09
 |  |  | (C1+C2) |  | From V:\123\TAX\TAXRATE.WK1;AD10..AD49 | (C3xC4xC5) | (FINAL) | (C6-C7) | June 30, 2009 | with or withour foreign exchange
01 ALPINE | 19072703157 | -1796544800 | 17276158357 | 0.00125 | 1 | 21595198 | 0 | 21595198 | 191533186
02 BEAVER | 640054942 | 0 | 640054942 | 0.00125 | 1 | 800069 | 0 | 800069 | 6031534
03 BOX ELDER | 3279685328 | -286387200 | 2993298128 | 0.00125 | 1 | 3741623 | 0 | 3741623 | 37029947
04 CACHE | 3335506385 | -23685600 | 3311820785 | 0.00125 | 1 | 4139776 | 0 | 4139776 | 47235530
05 CARBON | 2481713036 | -19970400 | 2461742636 | 0.00125 | 1 | 3077178 | 0 | 3077178 | 12772897
06 DAGGETT | 244916810 | 0 | 244916810 | 0.00125 | 1 | 306146 | 0 | 306146 | 1300135
07 DAVIS | 18241426421 | -517364800 | 17724061621 | 0.00125 | 1 | 22155077 | 0 | 22155077 | 206189190
08 DUCHESNE | 1666269515 | 0 | 1666269515 | 0.00125 | 1 | 2082837 | 0 | 2082837 | 15873653
09 EMERY | 1773257341 | 0 | 1773257341 | 0.00125 | 1 | 2216572 | 0 | 2216572 | 9087528
10 GARFIELD | 626245849 | 0 | 626245849 | 0.00125 | 1 | 782807 | 0 | 782807 | 5491750
11 GRAND | 1190892979 | 0 | 1190892979 | 0.00125 | 1 | 1488616 | 0 | 1488616 | 5559451
12 GRANITE | 26530257296 | -656582400 | 25873674896 | 0.00125 | 1 | 32342094 | 0 | 32342094 | 216120544
13 IRON | 4489305800 | -84886400 | 4404419400 | 0.00125 | 1 | 5505524 | 0 | 5505524 | 29152406
14 JORDAN | 36069292281 | -1734993600 | 34334298681 | 0.00125 | 1 | 42917873 | 0 | 42917873 | 258919243
15 [NAME] | 760175548 | 0 | 760175548 | 0.00125 | 1 | 950219 | 0 | 950219 | 7375445
16 KANE | 1628571284 | 0 | 1628571284 | 0.00125 | 1 | 2035714 | 0 | 2035714 | 6245919
17 MILLARD | 1957789987 | -42380000 | 1915409987 | 0.00125 | 1 | 2394262 | 0 | 2394262 | 10926596
18 MORGAN | 990932567 | -4722400 | 986210167 | 0.00125 | 1 | 1232763 | 0 | 1232763 | 7360666
19 NEBO | 6548539875 | -90576800 | 6457963075 | 0.00125 | 1 | 8072454 | 0 | 8072454 | 88722154
20 N SANPETE | 629024122 | -2328000 | 626696122 | 0.00125 | 1 | 783370 | 0 | 783370 | 8126048
21 N SUMMIT | 1349478923 | 0 | 1349478923 | 0.00125 | 0.9879 | 1666438 | 0 | 1666438 | 4165104
22 PARK CITY | 12657327355 | -557152000 | 12100175355 | 0.00125 | 1 | 15125219 | 808446 | 14316773 | 14316773
23 PIUTE | 89632679 | 0 | 89632679 | 0.00125 | 1 | 112041 | 0 | 112041 | 1993164
24 RICH | 841706203 | -19178400 | 822527803 | 0.00125 | 1 | 1028160 | 0 | 1028160 | 2679853
25 SAN JUAN | 844051774 | 0 | 844051774 | 0.00125 | 1 | 1055065 | 0 | 1055065 | 12073715
26 SEVIER | 1265123474 | 0 | 1265123474 | 0.00125 | 1 | 1581404 | 0 | 1581404 | 16576863
27 S SANPETE | 571943836 | 0 | 571943836 | 0.00125 | 1 | 714930 | 0 | 714930 | 11255032
28 S SUMMIT | 1767268298 | 0 | 1767268298 | 0.00125 | 1 | 2209085 | 0 | 2209085 | 5226782
29 TINTIC | 32318321 | 0 | 32318321 | 0.00125 | 0.971 | 39226 | 0 | 39226 | 1835236
30 TOOELE | 3179782010 | -289682400 | 2890099610 | 0.00125 | 1 | 3612625 | 0 | 3612625 | 44562958
31 UINTAH | 4487208500 | -11536000 | 4475672500 | 0.00125 | 1 | 5594591 | 0 | 5594591 | 21472238
32 WASATCH | 4547847361 | 0 | 4547847361 | 0.00125 | 1 | 5684809 | 0 | 5684809 | 15800796
33 WASHINGTON | 14694101431 | -347268000 | 14346833431 | 0.00125 | 1 | 17933542 | 0 | 17933542 | 81701967
34 WAYNE | 270381974 | 0 | 270381974 | 0.00125 | 1 | 337977 | 0 | 337977 | 3015297
35 WEBER | 8937458465 | -320533600 | 8616924865 | 0.00125 | 1 | 10771156 | 0 | 10771156 | 100925040
36 SALT LAKE | 21864169682 | -2054170400 | 19809999282 | 0.00125 | 1 | 24762499 | 0 | 24762499 | 77955167
37 OGDEN | 4016427746 | -625081169 | 3391346577 | 0.00125 | 0.9782 | 4146769 | 0 | 4146769 | 40948800
38 PROVO | 5326279947 | -130871200 | 5195408747 | 0.00125 | 1 | 6494261 | 0 | 6494261 | 43336504
39 LOGAN | 2137453162 | -211604800 | 1925848362 | 0.00125 | 1 | 2407310 | 0 | 2407310 | 19056718
40 MURRAY | 3649514195 | -85474400 | 3564039795 | 0.00125 | 1 | 4455050 | 0 | 4455050 | 20805706
Institution/Charter |  |  |  |  |  |  |  |  | 81672529
Unallocated |  |  |  |  |  |  |  |  | 156489
Total Revenue Short (Over) |  |  |  |  |  |  | -808446 | -6812133
TOTAL | 224686035859 | -9912974769 | 214773061090 |  | 1 | 268352329 | 0 | 260731750 | 1792586553 | -47779779
Notes:
*Includes Fees-in-Lieu revenue |  |  | 12391218 |  |  | 46878458
**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).
 |  | 59269676
 |  | 59269676 |  | 0.00125 |  | Tax Rate Yield
 |  |  |  |  |  | Balance No:-------> |  | 260731750
 |  |  |  |  |  | Less Sum I52..I9----> |  | 267543883
 |  |  |  |  |  |  |  | -
 |  |  |  | 3e-05 |  | This number goes in I50------> |  | -6812133
 |  |  |  |  |  | Recapture |  | 0
 |  |  |  |  |  | Balance No:-------> |  | 0
 |  |  |  | 0.001791 |  | Less Sum H52..H9----> |  | 808446
 |  |  |  |  |  |  |  | -
 |  |  |  |  |  | This number goes in H50----> |  | -808446