Spreadsheet: 055fe5f9-f5fb-4319-9633-f5faa92cfeb2
Sheet: Sheet1

ESTIMATED ASSESSED VALUATIONS AND TAX RATE PROCEEDS - 2006-07 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | 2008-01-31 12:55:59.660000
 | State Tax Commission | Estimated |  | Actual |  | Local Tax |  |  | FINAL
 | Final Valuations | Redevelopment | Adjusted | Basic | Collection | Rate Yield | Estimated | Adjusted
District | (With Motor Vehicle Fees) | Adjustments | Assessed | [NAME] | Rate |  | Recapture | Tax Rate | Basic Program
 | October 2, 2007 | 2008-01-31 12:55:59.660000 | Valuations | Tax Rate | (5 Yr Avg) |  | Amount | Yield | Dollar Entitlement
 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | J:/MSP07
 |  |  | (C1+C2) |  | From V:\123\TAX\TAXRATE.WK1;AD10..AD49 | (C3xC4xC5) | (Leg Est) | (C6-C7) | October 2, 2007
01 ALPINE | 12822793515 | -536706271 | 12286087244 | 0.001515 | 1 | 18613422 | 0 | 18613422 | 168010365
02 BEAVER | 511797480 | 0 | 511797480 | 0.001515 | 1 | 775373 | 0 | 775373 | 5851140
03 BOX ELDER | 2774046243 | -164880528 | 2609165715 | 0.001515 | 1 | 3952886 | 0 | 3952886 | 34127572
04 CACHE | 2554840632 | -18019142 | 2536821490 | 0.001515 | 1 | 3843285 | 0 | 3843285 | 42687367
05 CARBON | 2173783081 | -10434983 | 2163348098 | 0.001515 | 1 | 3277472 | 0 | 3277472 | 12586573
06 DAGGETT | 211280621 | 0 | 211280621 | 0.001515 | 1 | 320090 | 0 | 320090 | 1317527
07 DAVIS | 14997790804 | -303339274 | 14694451530 | 0.001515 | 1 | 22262094 | 0 | 22262094 | 189736400
08 DUCHESNE | 1210953325 | -2228383 | 1208724942 | 0.001515 | 1 | 1831218 | 0 | 1831218 | 14319177
09 EMERY | 1577829585 | 0 | 1577829585 | 0.001515 | 1 | 2390412 | 0 | 2390412 | 8993372
10 GARFIELD | 434695658 | 0 | 434695658 | 0.001515 | 1 | 658564 | 0 | 658564 | 5266462
11 GRAND | 825070005 | 0 | 825070005 | 0.001515 | 1 | 1249981 | 0 | 1249981 | 5339346
12 GRANITE | 21218515061 | -515023102 | 20703491959 | 0.001515 | 1 | 31365790 | 0 | 31365790 | 209557443
13 IRON | 3600177985 | -66951815 | 3533226170 | 0.001515 | 1 | 5352838 | 0 | 5352838 | 27071401
14 JORDAN | 25664717060 | -1050922772 | 24613794288 | 0.001515 | 1 | 37289898 | 0 | 37289898 | 241428372
15 [NAME] | 653159135 | 0 | 653159135 | 0.001515 | 1 | 989536 | 0 | 989536 | 6672143
16 KANE | 1298958118 | 0 | 1298958118 | 0.001515 | 1 | 1967922 | 0 | 1967922 | 6115858
17 MILLARD | 1876380748 | -32931353 | 1843449395 | 0.001515 | 1 | 2792826 | 0 | 2792826 | 10581696
18 MORGAN | 639012773 | -4424422 | 634588351 | 0.001515 | 1 | 961401 | 0 | 961401 | 6442316
19 NEBO | 4823969331 | -70497690 | 4753471641 | 0.001515 | 1 | 7201510 | 0 | 7201510 | 79443675
20 N SANPETE | 517436861 | -2237624 | 515199237 | 0.001515 | 1 | 780527 | 0 | 780527 | 7629525
21 N SUMMIT | 723098010 | 0 | 723098010 | 0.001515 | 1 | 1095493 | 0 | 1095493 | 4049998
22 PARK CITY | 8493223042 | -393915238 | 8099307804 | 0.001515 | 0.9949 | 12207872 | 0 | 12207872 | 13277151
23 PIUTE | 73884520 | 0 | 73884520 | 0.001515 | 1 | 111935 | 0 | 111935 | 1910496
24 RICH | 419689876 | -13803960 | 405885916 | 0.001515 | 1 | 614917 | 0 | 614917 | 2550238
25 SAN JUAN | 652319066 | 0 | 652319066 | 0.001515 | 1 | 988263 | 0 | 988263 | 11601412
26 SEVIER | 989597153 | -14178218 | 975418935 | 0.001515 | 1 | 1477760 | 0 | 1477760 | 15614450
27 S SANPETE | 440504032 | -2499670 | 438004362 | 0.001515 | 1 | 663577 | 0 | 663577 | 9933916
28 S SUMMIT | 1274230709 | 0 | 1274230709 | 0.001515 | 1 | 1930460 | 0 | 1930460 | 4834653
29 TINTIC | 30231172 | 0 | 30231172 | 0.001515 | 0.9953 | 45585 | 0 | 45585 | 1938527
30 TOOELE | 2449198571 | -159133993 | 2290064578 | 0.001515 | 0.9769 | 3389304 | 0 | 3389304 | 39495305
31 UINTAH | 2983229439 | -6557096 | 2976672343 | 0.001515 | 1 | 4509659 | 0 | 4509659 | 18913722
32 WASATCH | 2530231264 | 0 | 2530231264 | 0.001515 | 1 | 3833300 | 0 | 3833300 | 14128151
33 WASHINGTON | 10870960899 | -450659406 | 10420301493 | 0.001515 | 1 | 15786757 | 0 | 15786757 | 73821337
34 WAYNE | 178747161 | 0 | 178747161 | 0.001515 | 1 | 270802 | 0 | 270802 | 2797828
35 WEBER | 6635534380 | -264509571 | 6371024809 | 0.001515 | 1 | 9652103 | 0 | 9652103 | 92430778
36 SALT LAKE | 17625327455 | -2482417822 | 15142909633 | 0.001515 | 1 | 22941508 | 0 | 22941508 | 74736057
37 OGDEN | 3223750585 | -366284620 | 2857465965 | 0.001515 | 0.9954 | 4309147 | 0 | 4309147 | 38418553
38 PROVO | 4158516069 | -108738614 | 4049777455 | 0.001515 | 1 | 6135413 | 0 | 6135413 | 40827955
39 LOGAN | 1794026603 | -137566337 | 1656460266 | 0.001515 | 1 | 2509537 | 0 | 2509537 | 17858276
40 MURRAY | 2878545716 | -74161056 | 2804384660 | 0.001515 | 1 | 4248643 | 0 | 4248643 | 19944584
Institution/Charter |  |  |  |  |  |  |  |  | 53850709
Unallocated |  |  |  |  |  |  |  |  | -2804740
Total Revenue Short (Over) |  |  |  |  |  |  | 0 | -12115990
TOTAL | 168812053743 | -7253022960 | 161559030783 |  | 1 | 244599080 | 0 | 232483090 | 1633307086
Notes:
*Includes estimated Fees-in-Lieu revenue |  |  | 10988330 |  |  | 36127307
 |  |  |  | 0.001515 |  | Tax Rate Yield
 |  | FY07 |  |  |  | Balance No:-------> |  | 232483090
 |  | Total Average Tax Rate: |  |  |  | Less Sum I52..I9----> |  | 244599080
 |  | 0.006505 |  |  |  |  |  | -
 |  |  |  | 3e-05 |  | This number goes in I50------> |  | -12115990
 |  |  |  |  |  | Recapture |  | 0
 |  |  |  |  |  | Balance No:-------> |  | 0
 |  |  |  | 0.001791 |  | Less Sum H52..H9----> |  | 0
 |  |  |  |  |  |  |  | -
 |  |  |  |  |  | This number goes in H50----> |  | 0