| 2009 Town of Ellicott Budget | ||||||||
| View in PDF | ||||||||
| TOWN OF ELLICOTT 2009 FINAL BUDGET | ||||||||
| BREAKDOWN OF CHARGES & CALCULATION OF TAX RATES | ||||||||
| Town | To Be Raised | |||||||
| Outside | Falconer | Celoron | by Taxes | |||||
| A | TOWNWIDE-GENERAL | $ 1,214,888.48 | $ 328,558.48 | $ 115,114.04 | $ 1,658,561.00 | |||
| B | OUTSIDE-GENERAL | 8,050.00 | - | - | 8,050.00 | |||
| DA | HIGHWAY-TOWNWIDE | - | - | - | - | |||
| DB | HIGHWAY-OUTSIDE | 47,675.00 | - | - | 47,675.00 | |||
| $ 1,270,613.48 | $ 328,558.48 | $ 115,114.04 | $ 1,714,286.00 | |||||
| COMP INSURANCE | $ 45,707.42 | $ 11,819.14 | $ 4,140.97 | $ 61,667.53 | ||||
| CHARGEBACKS | 0 | 0 | 0 | 0 | ||||
| TOTAL | $ 1,316,320.91 | $ 340,377.62 | $ 119,255.00 | $ 1,775,953.53 | ||||
| TOWN OF ELLICOTT 2009 TAX RATES (FINAL) | ||||||||
| Valuation | Rate | Amount | ||||||
| TOWN OUTSIDE VILLAGE: | 339852.398 | 3.738722 | $ 1,270,613.48 | |||||
| VILLAGE OF FALCONER | 91910.812 | 3.574753 | 328,558.48 | |||||
| VILLAGE OF CELORON | 32201.953 | 3.574753 | 115,114.04 | |||||
| 463965.163 | $1,714,286.00 | |||||||
| CHARGEBACKS/COMP | Valuation | Rate | Amount | |||||
| 339852.398 | $ 0.134492 | $ 45,707.42 | ||||||
| 91910.812 | $ 0.128594 | $ 11,819.14 | ||||||
| 32201.953 | $ 0.128594 | $ 4,140.97 | ||||||
| 463965.163 | $ 61,667.53 | |||||||
| ELLICOTT BUDGET SUMMARY FOR 2009 (FINAL) | ||||||||
| To Be Raised | ||||||||
| Account | Description | Appropriations | Revenues | Unexpended | by Taxes | |||
| A | TOWNWIDE-GENERAL | $ 2,208,511.00 | $ 449,950.00 | $ 100,000.00 | $ 1,658,561.00 | |||
| B | OUTSIDE-GENERAL | 184,377.00 | 163,962.00 | 12,365.00 | 8,050.00 | |||
| DA | HIGHWAY-TOWNWIDE | 350.00 | 350.00 | - | - | |||
| DB | HIGHWAY-OUTSIDE | 1,223,613.00 | 1,150,938.00 | 25,000.00 | 47,675.00 | |||
| TOTALS | $ 3,616,851.00 | $1,765,200.00 | $ 137,365.00 | $ 1,714,286.00 | ||||
| Return to Homepage | ||||||||