| Town of Weathersfield, Vermont |
| Projected Fiscal Year 2010 Tax Rate Worksheet |
| Based upon Town Meeting Results |
| Grand List Valuation [2009 Values] |
$265,775,132 |
| Adjusted Grand List Taxables |
$2,657,751 |
| Fiscal Year 2010 General Fund Budget |
|
$928,562 |
| Amount to be Raised by Taxes |
|
$534,687 |
| Appropriations to other funds and agencies |
| Connecticut River Transit |
$2,250 |
| Council on Aging |
$375 |
| Health Care and Rehabilitative Services |
$2,683 |
| Meals on Wheels |
$500 |
| New Beginnings |
$500 |
| R.S.V.P. |
$400 |
| Southeastern Vermont Community Action |
$1,500 |
| Vermont Association for the Blind |
$750 |
| Vermont Center for Independent Living |
$185 |
| Visiting Nurse Association |
$12,100 |
| Volunteers in Action |
$300 |
| Windsor County Youth Services |
$600 |
| Appropriations by vote |
|
$22,143 |
| Appropriations in budget |
|
$65,118 |
| Total Appropriations |
|
$87,261 |
| Fiscal Year 2010 Highway Fund Budget |
|
$992,131 |
| Amount to be Raised by Taxes |
|
$801,636 |
| Projected General Fund Tax Rate |
|
|
$0.2020 |
| Projected Highway Fund Tax Rate |
|
|
$0.3020 |
| Appropriations |
|
|
$0.0330 |
| Highway Equipment Reserve Fund |
|
|
$0.0100 |
| Fire Apparatus Reserve Fund |
|
|
$0.0000 |
| Martin Memorial Hall Capital Maintenance Fund |
|
|
$0.0000 |
| Reappraisal Reserve Fund |
|
|
$0.0000 |
| Aid for Needy |
|
|
$0.0025 |
| Projected Town Tax Rate |
|
|
$0.5495 |
| County Tax |
|
$25,452.00 |
| Projected County Tax Rate |
|
|
$0.0096 |
| Projected Uncollected Current Taxes |
|
$190,971 |
| Uncollected Taxes Rate |
|
|
$0.0719 |
| Projected Total Town Tax Rate |
|
|
$0.6310 |
| Weathersfield School District |
| Equalized Education Grand List Common Level of Appraisal |
85.83 |
% |
| Per Pupil Spending |
|
$14,579.95 |
| State Average Per Pupil Spending |
|
$8,544.00 |
| Statutory Homestead Education Tax Rate |
$0.86 |
| Plus Adjustment for Common Level of Appraisal |
|
$0.1420 |
| Plus Adjustment for Per Pupil Spending Excess |
|
$0.7079 |
| Equalized Homestead Tax Rate |
|
|
$1.7098 |
| Statutory Non-Residential Education Tax Rate |
$1.3500 |
| Plus Adjustment for Common Level of Appraisal |
|
$0.2229 |
| Equalized Non-Residential Tax Rate |
|
|
$1.5729 |
| Local Agreement Education Tax Liability |
| Veterans' Exemptions in excess of $10,000.00 |
$656,100 |
| Voted Exemptions |
$251,300 |
| Total Non-covered Exemptions |
$907,400 |
| Local Agreement Education Tax Liability |
|
$15,515.04 |
| Local Agreement Tax Rate |
|
|
$0.0060 |
| Town Tax [including Appropriations] |
|
|
$0.5495 |
| County Tax |
|
|
$0.0096 |
| Local Agreement Education Tax |
|
|
$0.0060 |
| Uncollected Current Taxes Adjustment |
|
|
$0.0719 |
| Equalized Homestead State Education Tax |
|
|
$1.7098 |
| Total Homestead Tax Rate |
|
|
$2.3468 |
| Town Tax [including Appropriations] |
|
|
$0.5495 |
| County Tax |
|
|
$0.0096 |
| Local Agreement Education Tax |
|
|
$0.0060 |
| Uncollected Current Taxes Adjustment |
|
|
$0.0719 |
| Equalized Non-Residential State Education Tax |
|
|
$1.5729 |
| Total Non-Residential Tax Rate |
|
|
$2.2099 |
