

| Business
Census Info History Location Recreation |
| Public Safety
Utilities Residential Health Legal Transportation |
| Schools
Lifestyle Organizations |
|
|
|
Certificate of Valuation |
|
|
Levy |
Taxes |
|
|
|
Assessed Value for Tax Purposes |
|
|
Rate/$100 |
Levied |
|
Class I |
|
|
|
|
|
|
|
Personal Property |
$ |
|
|
|
12.26 |
$ - |
|
Public Utility |
|
|
|
|
|
$ - |
|
Total Class I |
$ |
|
|
|
|
$ - |
|
|
|
|
|
|
|
|
|
Class II |
|
|
|
|
|
|
|
Real Estate |
$ |
77,768,350 |
|
|
24.52 |
$ 190,688 |
|
Personal Property |
|
756,174 |
|
|
|
$ 1,854 |
|
Total Class II |
$ |
78,524,524 |
|
|
|
$ 192,542 |
|
|
|
|
|
|
|
|
|
Class IV |
|
|
|
|
|
|
|
Real Estate |
$ |
61,143,140 |
|
|
49.04 |
$ 299,846 |
|
Personal Property |
|
37,685,371 |
|
|
|
$ 184,809 |
|
Public Utility |
|
9,861,035 |
|
|
|
$ 48,359 |
|
Total Class IV |
$ |
108,689,546 |
|
|
|
$ 533,014 |
|
|
|
|
|
|
|
|
|
Total Value & Projected Revenue |
$ |
187,214,070 |
|
|
|
$ 725,556 |
|
|
|
|
|
|
|
|
|
Less Delinquencies, Exonerations & Uncollectible Taxes |
|
5% |
. . . . . . . . |
$ 36,278 |
||
|
Less Tax Discounts |
|
|
|
2% |
. . . . . . . . |
$ 13,786 |
|
Less Allowance for Tax Increment Financing - see worksheet |
|
|
|
|
||
|
(Subtracted from regular current expense taxes levied only) |
|
|
. . . . . . . . |
|
||
|
Total Projected Property Tax Collection |
|
|
|
. . . . . . . . |
$ 675,492 |
|
|
Less Assessor's Valuation Fund |
|
|
|
1.9% |
. . . . . . . . |
$ 12,834 |
|
(Subtracted from regular current expense taxes levied only) |
|
|
|
|
||
|
Net Amount to be Raised by Levy of Property Taxes |
|
|
|
|
||
|
For Budget Purposes |
|
|
|
|
. . . . . . . . |
$ 662,658 |
|
|
|
||||||
|
LEVY ESTIMATE - BUDGET DOCUMENT |
|
|
|||||
|
|
|
|
|
||||
|
STATE OF WEST VIRGINIA |
|
|
|
||||
|
MUNICIPALITY OF ELKINS |
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
|||||
|
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: |
|
|
|||||
|
|
|
|
|
||||
|
REVENUE SOURCE |
|
|
|
||||
|
Unencumbered Balance (July 1) |
$ 50,000 |
|
|
||||
|
Ad Valorem Taxes |
662,658 |
|
|
||||
|
Prior Year Taxes |
43,149 |
|
|
||||
|
Supplemental Taxes |
14,319 |
|
|
||||
|
Tax Loss Restoration |
1,186 |
|
|
||||
|
Tax Penalties and Interest |
6,657 |
|
|
||||
|
Gas & Oil Severance Tax |
6,711 |
|
|
||||
|
Excise Tax on Utilities |
286,078 |
|
|
||||
|
Business and Occupation Tax |
1,110,504 |
|
|
||||
|
Wine and Liquor Tax |
85,750 |
|
|
||||
|
Animal Control Tax |
1,617 |
|
|
||||
|
Hotel Occupancy Tax |
54,000 |
|
|
||||
|
Fines, Fees and Court Costs |
102,750 |
|
|
||||
|
Parking Violation Fines |
12,598 |
|
|
||||
|
Licenses |
22,151 |
|
|
||||
|
Building Permit Fees |
24,997 |
|
|
||||
|
Miscellaneous Permits |
30 |
|
|
||||
|
Franchise Agreements |
64,236 |
|
|
||||
|
IRP Fees |
6,000 |
|
|
||||
|
Municipal Service Fees |
1,050 |
|
|
||||
|
Parking Meter Revenues |
8,322 |
|
|
||||
|
Off Street Parking |
10,980 |
|
|
||||
|
Rents and Concessions |
5,655 |
|
|
||||
|
Jail Fees |
2,793 |
|
|
||||
|
Special Assessments |
2,376 |
|
|
||||
|
Fire Protection Fees |
321,084 |
|
|
||||
|
Charges for Services |
571,389 |
|
|
||||
|
Payments in-Lieu of Taxes |
10,500 |
|
|
||||
|
Interest Earned on Investments |
5,992 |
|
|
||||
|
Reimbursements |
4,489 |
|
|
||||
|
Commissions |
2 |
|
|
||||
|
Police Accident Reports |
2,225 |
|
|
||||
|
Interest on Special Assessments |
900 |
|
|
||||
|
Video Lottery |
23,000 |
|
|
||||
|
Miscellaneous Revenue |
11,111 |
|
|
||||
|
|
|
|
|
||||
|
TOTAL ESTIMATED REVENUE (GENERAL FUND) $ |
3,537,259 |
|
|
||||
|
|
|
|
|
||||
|
COAL SEVERANCE TAX FUND - REVENUE SOURCE |
|
|
|
||||
|
Unencumbered Balance (July 1) |
|
|
127,098 |
||||
|
Coal Severance Tax |
|
|
26,300 |
||||
|
TOTAL ESTIMATED REVENUE (COAL SEVERANCE FUND) |
|||||||