Charges for Service

Fiscal Year:
AccountBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
Admin Fees - Housing Anglers   $15,000$20,114134%
Admin Fees - Housing Brett Ranch   $8,500$20,740244%
Admin Fees - Housing Eagle Ranch   $6,500$9,447145%
Admin Fees - Housing Good Deeds   $35,000  
Admin Fees - Housing Haymeadow   $45,000$126,623281%
Admin Fees - Housing Miller Ranch   $112,500$32,21729%
Admin Fees - Housing Other   $5,000$19,000380%
Admin Fees - Housing Riverwalk   $750$50067%
Admin Fees - Housing Town of Avon   $750$13,7191829%
Airport Fees AC De-Ice Facility Use Fee   $30,000$67,374225%
Airport Fees ECAT Vending Commissions   $2,000$1,77089%
Airport Fees Fingerprint/S.I.D.A. Nonrefund   $10,000$12,405124%
Airport Fees Landing Fees   $735,000$531,91572%
Airport Fees Landing fees Air Carrier   $1,200,000$1,178,51698%
Airport Fees Parking Lot Revenue   $550,000$800,169145%
Airport Fees Terminal mgt fee from ECAT   $522,353$522,353100%
Airport Fees V V J C 100 LL   $7,000$4,95671%
Airport Fees V V J C Jet A Fuel   $450,000$437,11097%
Airport Fees V V J C US Customs reimb   $800,000$620,21478%
Airport Fees VVJC De-Icing Facility Use Fee   $50,000$49,909100%
Cable Company fees   $380,000$91,97224%
Cable PEG Fees Program   $30,000$6,02020%
ComDev Fees Bldg-plan check fees   $700,000$1,169,575167%
ComDev Fees Eng-plat surveys   $1,000$1,160116%
ComDev Fees EV Road impact fees   $355,000$68,91719%
ComDev Fees Planning - Land Use File Fees   $66,800$46,73570%
ComDev Fees RF Road impact fees   $195,000$53,49527%
Contracts with Towns   $1,943,547$1,455,30075%
Contractual Service Revenue Projects   $220,062$240,631109%
Control Tower & Facility Charges   $17,667$17,667100%
Cost allocation plan Non Project   $179,918$199,517111%
Dog summons   $1,800$2,110117%
Donations and contributions Congregate Meals   $28,000$29,946107%
Donations and contributions Contributions Projects   $155,000  
Donations and contributions Home Delivered Meals   $14,000$7,47353%
Donations and contributions Locations   $3,000$3,000100%
Donations and contributions Senior Exercise Program   $3,000$2,69490%
Donations and contributions Transportation   $3,000$1,48850%
Donations and contributions TVHS Program Sponsorship   $1,200$40033%
DUI Eagle Court   $30,000$19,16864%
Election Admin Revenues   $1,000  
Environmental Hlth Fees Child Care Inspect & Plan Review   $2,860$2,82099%
Environmental Hlth Fees Food Service Plan Review Fees   $3,625$8,665239%
External Sales Chemical sales   $5,000  
External Sales Fair-Beer and concession sales   $105,000$116,382111%
External Sales Fuel Sales   $791,976$646,22482%
External Sales Recycled Materials   $100  
External Sales Scrap Sales   $3,000$10,845362%
External Sales-Non taxable Chemical Sales   $15,000$8,22155%
External Sales-Non taxable Wholesale/Broker Recycle Sales   $110,000$77,74971%
Facilities Fees Recreational Users - Projects   $10,000  
Facilities Fees Water Usage   $20,000$14,21971%
Fair and Rodeo fees Other fair fees   $29,600$27,88994%
Fair and Rodeo fees Rodeo admission    $210,000$239,750114%
Fair and Rodeo fees Rodeo Sponsers   $215,000$261,705122%
Fair and Rodeo fees Trade Sponsorships   $60,000$57,75096%
Fair and Rodeo fees Vendor Concession Fees   $8,000$7,59595%
Fees   $5,000  
Fees - PT F/C Commencement   $4,000  
Fees - PT F/C Confirmation Deed   $250  
Fees - PT F/C Cure   $300  
Fees - PT F/C Withdrawal   $200  
Fees - PT Releases   $24,000  
Fees Advertising Revenue   $500  
Fees Appeal fee   $200  
Fees Client Fees   $100  
Fees Declaration extension fees   $80  
Fees Medicaid Fees   $33,513$16,26149%
Fees Open Space - Special Events   $5,000$2,91058%
Fees Photocopy fees   $28,350$53,972190%
Fees Plastic Bags   $11,000$4,69343%
Fees Private Immunizations   $15,150$15,485102%
Fees Reports & Maps   $13,190$12,21593%
Fees Senior Meals - Guest   $280$293105%
Fees Travel Immunization Program   $22,000$17,22178%
Fees VFC Immunizations   $27,270$28,832106%
Fees Vital statistics   $26,970$20,75577%
Fees-Animal Services Adoption fees   $40,000$39,75099%
Fees-Animal Services Animal Svc fees-other   $264,792$220,66083%
Fees-Animal Services Boarding fees   $5,000$4,57592%
Fees-Animal Services Impound fees   $6,000$5,55093%
Fees-E911   $1,859,180$1,253,34167%
Fees-ECO   $98,000$97,780100%
Fees-Microwave radio    $574,329$575,552100%
Fees-Sheriff Distraint, tax, serv of process   $3,000  
Fees-Sheriff Fingerprints   $2,500  
Fees-Sheriff Misc. Fees/Fines/Penalties   $1,000  
Fees-Sheriff Prisoner board   $12,000$11,49796%
Fees-Sheriff Service of process   $45,000$31,22569%
Fees-Sheriff VIN check   $13,000$11,37588%
Fees-Treasurer Advert, delinquent tax   $5,000$2355%
Fees-Treasurer Authentication   $400$630158%
Fees-Treasurer Bad check charges   $500$711142%
Fees-Treasurer Cert of purchase   $800$67284%
Fees-Treasurer Cert of taxes due   $24,000$28,238118%
Fees-Treasurer Delinquent tax coll   $100  
Fees-Treasurer Other Treas fees   $750,000$831,361111%
Fees-Treasurer Premium on tax lien sales   $20,000  
Fees-Treasurer Tax collection comm   $5,200,000$5,357,712103%
Fees-Treasurer Treasurer deeds   $225$300133%
Housing Intergovernmental TVHS IGA Program Income   $11,800($3,100)-26%
Housing Property Mgmt & Wg Reimb - ECSD    $113,253$95,42684%
Housing Property Mgmt - CMC B1   $22,678$18,00079%
Housing Property Mgmt - CMC B2   $30,514$20,25066%
Housing Property Mgmt - ECWF   $24,000$18,00075%
Housing Property Mgmt - Firehouse   $6,000$2,50042%
Housing Property Mgmt - GE   $8,316$6,23775%
Housing Property Mgmt - Parkside   $8,400  
Housing Property Mgmt - SOB   $8,076$6,05775%
Housing Property Mgmt- Two10   $12,000$9,00075%
Housing Wage Reimb & Surplus Cash - RAP   $271,066$166,94262%
Housing Wage Reimb - CMC B1   $91,511$78,64386%
Intergovernmental Receipts   $89,000$88,01599%
Landfill disposal charges   $4,341,600$3,869,06489%
License-Animal Svc Dog licenses   $14,000$10,32074%
Licenses & Permits Building permits   $1,700,000$2,027,796119%
Licenses & Permits Flood plain permits   $2,000$75038%
Licenses & Permits Marijuana   $33,000$35,500108%
Licenses & Permits Permit to construct in pub way   $3,000$12,400413%
Licenses & Permits Projects   $500,000$36,6887%
Licenses & Permits Sign permits   $1,000$40440%
Licenses & Permits State Highway access permit   $1,000  
Licenses & Permits Tobacco Licensing   $7,500$5,50073%
Licenses & Permits Wildfire Mitigation   $15,000$16,000107%
Licenses - EH Food service license   $188,043$197,521105%
Licenses - EH OWTS Installer/Cleaner Licenses   $2,985$3,497117%
Licenses - EH OWTS Permits   $63,200$50,83880%
Licenses - EH Temp Event Food Licenses   $25,235$31,725126%
Listing Fees - Housing Miller Ranch   $37,500$14,21538%
Mineral leasing & severance Non Project   $4,000$1,98049%
Motor Vehicle Licenses   $128,000$92,62172%
Motor Vehicle Revenue Chattel mortgages   $95,000$107,297113%
Motor Vehicle Revenue Hire Fees   $320,000$275,88786%
Motor Vehicle Revenue Late Fees   $110,000$106,01196%
Motor Vehicle Revenue Licenses   $13,500$16,065119%
Motor Vehicle Revenue Over & Shorts/Misc   $500($2,033)-407%
Motor Vehicle Revenue Sales tax vendor fee   $93,000$77,37283%
Motor Vehicle Revenue Special Permits   $7,000$6,25489%
Motor Vehicle Revenue Titles   $80,000$71,39889%
Motor Vehicle Revenue Traffic Ticket   $7,500$10,179136%
Motor Vehicle Revenue VIN Inspection Revenue   $6,000$1,61327%
MPL External Services Contract maint service, ext   $862,538$854,39499%
Other permits   $415,000$561,935135%
Pers prop late filing penalty   $6,000$10,213170%
PFC Receipts   $700,000$690,61599%
PT Reimbursement Foreclosure - GTS Electr Filing   $2,000  
PT Reimbursement Foreclosure - Publications   $12,000  
PT Reimbursement Foreclosure - Recording   $1,000  
R & B Fees Contract Mtc Svc   $72,920$19,85227%
Recording Revenue Copies   $25,000$29,501118%
Recording Revenue County Tech Surcharge Restricted   $15,000$13,61491%
Recording Revenue Liquor licenses   $20,000$25,594128%
Recording Revenue Marriage licenses   $4,500$4,29896%
Recording Revenue Miscellaneous Revenue   $100$7777%
Recording Revenue Recordings   $300,000$418,901140%
Recording Revenue State Doc Fee   $250,000$277,235111%
Recording Revenue Subscriptions   $27,000$21,67580%
Registration Short-Term Rental   $229,370  
Restitution   $12,000$14,115118%
Sheriff Intergov Drug enforcement   $5,500  
Traffic tkt income   $20,000$10,51253%
Total:$0$0 $31,121,792$28,545,29192%