FISCAL YEAR JULY 1, 2026 – JUNE 30, 2027
LEVY ESTIMATE – BUDGET DOCUMENT
STATE OF WEST VIRGINIA
MUNICIPALITY OF TOWN OF WOMELSDORFF (COALTON), WEST VIRGINIA
In accordance with Code Section 11-8-14, as amended, the Council proceeded to make
an estimate of the amounts necessary to be raised by levy of taxes for the current fiscal
year, and does determine and estimate the several amounts to be as follows:
The amount due and the amount that will become due and collectible from every
source during the fiscal year INCLUDING THE LEVY OF TAXES, is as follows:
General Coal Severence Fund Fund
REVENUE SOURCE
Assigned Fund Balance 11,063 1,529
Coal Severance Tax 650
Property Taxes – Current Expense 18,700
Tax Loss Restoration 2,650
Gas & Oil Severance Tax 471
Excise Tax on Utilities 1,360
Building Permit Fees 11,626
Rents 100
Gaming Income 11,259
Video Lottery (LVL) _ 985
TOTAL ESTIMATED REVENUE 55,874 2,179
ESTIMATED CURRENT EXPENDITURES
Regional Development Authority 217
City Hall 26,236
Fair Associations/Festivals 121 2,179
Capital Projects – General Government 29,300
TOTAL ESTIMATED EXPENDITURES 55,874 2,179
MUNICIPALITY OF TOWN OF WOLMELSDORFF (COALTON), WEST VIRGINIA
Regular Current Expense Levy
FISCAL YEAR JULY 1, 2026 – JUNE 30, 2027
Certificate
Of Valuation
Assessed Value Levy Taxes
for Tax Purposes Rate/$100 Levied
CLASS I
Personal Property 0 12.50 0
Public Utility 0 0
TOTAL CLASS I 0 0
CLASS II
Real Estate 3,267,800 25.00 8,170
Personal Property 99,768 249
3,369,568 8,419
CLASS IV
1,036,180 50.00 5,181
Personal Property 1,066,253 5,331
Public Utility 312,932 1,565
TOTAL CLASS IV 2,415,365 12,077
TOTAL VALUE &
PROTECTED REVENUE 5,782,933
Less Delinquencies, Exonerations & Uncollectable Taxes 5.00% 1,025
Less Tax Discounts (use Total Projected Revenue to calculate) 2.00% 389
Less Allowance for Tax Increment Financing (if Applicable) 0
TOTAL PROJECTED PROPERTY TAX COLLECTION 19,082
Less Assessor Valuation Fund 2.00% 382
(Subtracted from regular current expense taxes levied only)
NET AMOUNT TO BE RAISED BY LEVY PROPERTY TAXES 18,700
STATE OF WEST VIRGINIA
COUNTY OF RANDOLPH
MUNICIPALITY OF WOMELSDORFF (COALTON) I, Carol Silvester, Recording Officer of said municipality, do hereby certify that the
foregoing are true copies from the record of the orders made and entered by the
council of the said municipality on the 18th day of March, 2026.
ELK-March 23, 2026