Admin Fees - Housing Anglers | | | | $15,000 | $20,114 | 134% |
Admin Fees - Housing Brett Ranch | | | | $8,500 | $20,490 | 241% |
Admin Fees - Housing Eagle Ranch | | | | $6,500 | $7,672 | 118% |
Admin Fees - Housing Good Deeds | | | | $35,000 | | |
Admin Fees - Housing Haymeadow | | | | $45,000 | $106,623 | 237% |
Admin Fees - Housing Miller Ranch | | | | $112,500 | $32,217 | 29% |
Admin Fees - Housing Other | | | | $5,000 | $18,800 | 376% |
Admin Fees - Housing Riverwalk | | | | $750 | $500 | 67% |
Admin Fees - Housing Town of Avon | | | | $750 | $7,502 | 1000% |
Airport Fees AC De-Ice Facility Use Fee | | | | $30,000 | $67,374 | 225% |
Airport Fees ECAT Vending Commissions | | | | $2,000 | $1,628 | 81% |
Airport Fees Fingerprint/S.I.D.A. Nonrefund | | | | $10,000 | $8,995 | 90% |
Airport Fees Landing Fees | | | | $735,000 | $458,753 | 62% |
Airport Fees Landing fees Air Carrier | | | | $1,200,000 | $1,112,190 | 93% |
Airport Fees Parking Lot Revenue | | | | $550,000 | $730,852 | 133% |
Airport Fees Terminal mgt fee from ECAT | | | | $522,353 | $522,353 | 100% |
Airport Fees V V J C 100 LL | | | | $7,000 | $4,138 | 59% |
Airport Fees V V J C Jet A Fuel | | | | $450,000 | $342,242 | 76% |
Airport Fees V V J C US Customs reimb | | | | $800,000 | $620,214 | 78% |
Airport Fees VVJC De-Icing Facility Use Fee | | | | $50,000 | $49,909 | 100% |
Cable Company fees | | | | $380,000 | $91,972 | 24% |
Cable PEG Fees Program | | | | $30,000 | $6,020 | 20% |
ComDev Fees Bldg-plan check fees | | | | $700,000 | $1,150,987 | 164% |
ComDev Fees Eng-plat surveys | | | | $1,000 | $880 | 88% |
ComDev Fees EV Road impact fees | | | | $355,000 | $46,803 | 13% |
ComDev Fees Planning - Land Use File Fees | | | | $66,800 | $41,590 | 62% |
ComDev Fees RF Road impact fees | | | | $195,000 | $53,495 | 27% |
Contracts with Towns | | | | $1,943,547 | $1,455,300 | 75% |
Contractual Service Revenue Projects | | | | $220,062 | $236,231 | 107% |
Control Tower & Facility Charges | | | | $17,667 | $17,667 | 100% |
Cost allocation plan Non Project | | | | $179,918 | $199,517 | 111% |
Dog summons | | | | $1,800 | $1,770 | 98% |
Donations and contributions Congregate Meals | | | | $28,000 | $26,323 | 94% |
Donations and contributions Contributions Projects | | | | $155,000 | | |
Donations and contributions Home Delivered Meals | | | | $14,000 | $6,605 | 47% |
Donations and contributions Locations | | | | $3,000 | $3,000 | 100% |
Donations and contributions Senior Exercise Program | | | | $3,000 | $2,274 | 76% |
Donations and contributions Transportation | | | | $3,000 | $1,411 | 47% |
Donations and contributions TVHS Program Sponsorship | | | | $1,200 | $400 | 33% |
DUI Eagle Court | | | | $30,000 | $18,510 | 62% |
Election Admin Revenues | | | | $1,000 | | |
Environmental Hlth Fees Child Care Inspect & Plan Review | | | | $2,860 | $2,340 | 82% |
Environmental Hlth Fees Food Service Plan Review Fees | | | | $3,625 | $7,495 | 207% |
External Sales Chemical sales | | | | $5,000 | | |
External Sales Fair-Beer and concession sales | | | | $105,000 | $116,382 | 111% |
External Sales Fuel Sales | | | | $791,976 | $526,573 | 66% |
External Sales Recycled Materials | | | | $100 | | |
External Sales Scrap Sales | | | | $3,000 | $10,845 | 362% |
External Sales-Non taxable Chemical Sales | | | | $15,000 | $7,663 | 51% |
External Sales-Non taxable Wholesale/Broker Recycle Sales | | | | $110,000 | $73,237 | 67% |
Facilities Fees Recreational Users - Projects | | | | $10,000 | | |
Facilities Fees Water Usage | | | | $20,000 | $14,219 | 71% |
Fair and Rodeo fees Other fair fees | | | | $29,600 | $27,889 | 94% |
Fair and Rodeo fees Rodeo admission | | | | $210,000 | $236,244 | 112% |
Fair and Rodeo fees Rodeo Sponsers | | | | $215,000 | $246,705 | 115% |
Fair and Rodeo fees Trade Sponsorships | | | | $60,000 | $57,750 | 96% |
Fair and Rodeo fees Vendor Concession Fees | | | | $8,000 | $6,245 | 78% |
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 | $14,256 | 43% |
Fees Open Space - Special Events | | | | $5,000 | $2,910 | 58% |
Fees Photocopy fees | | | | $28,350 | $51,918 | 183% |
Fees Plastic Bags | | | | $11,000 | $3,230 | 29% |
Fees Private Immunizations | | | | $15,150 | $12,220 | 81% |
Fees Reports & Maps | | | | $13,190 | $12,065 | 91% |
Fees Senior Meals - Guest | | | | $280 | $221 | 79% |
Fees Travel Immunization Program | | | | $22,000 | $16,127 | 73% |
Fees VFC Immunizations | | | | $27,270 | $27,323 | 100% |
Fees Vital statistics | | | | $26,970 | $19,048 | 71% |
Fees-Animal Services Adoption fees | | | | $40,000 | $34,900 | 87% |
Fees-Animal Services Animal Svc fees-other | | | | $264,792 | $176,528 | 67% |
Fees-Animal Services Boarding fees | | | | $5,000 | $4,225 | 85% |
Fees-Animal Services Impound fees | | | | $6,000 | $4,950 | 83% |
Fees-E911 | | | | $1,859,180 | $1,098,093 | 59% |
Fees-ECO | | | | $98,000 | $97,780 | 100% |
Fees-Microwave radio | | | | $574,329 | $575,552 | 100% |
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 | $11,497 | 96% |
Fees-Sheriff Service of process | | | | $45,000 | $28,109 | 62% |
Fees-Sheriff VIN check | | | | $13,000 | $9,965 | 77% |
Fees-Treasurer Advert, delinquent tax | | | | $5,000 | $150 | 3% |
Fees-Treasurer Authentication | | | | $400 | $540 | 135% |
Fees-Treasurer Bad check charges | | | | $500 | $609 | 122% |
Fees-Treasurer Cert of purchase | | | | $800 | $658 | 82% |
Fees-Treasurer Cert of taxes due | | | | $24,000 | $24,964 | 104% |
Fees-Treasurer Delinquent tax coll | | | | $100 | | |
Fees-Treasurer Other Treas fees | | | | $750,000 | $753,949 | 101% |
Fees-Treasurer Premium on tax lien sales | | | | $20,000 | | |
Fees-Treasurer Tax collection comm | | | | $5,200,000 | $5,335,131 | 103% |
Fees-Treasurer Treasurer deeds | | | | $225 | $300 | 133% |
Housing CMC B1 | | | | $22,678 | $18,000 | 79% |
Housing CMC B1 Wage Reimb | | | | $91,511 | $68,311 | 75% |
Housing CMC B2 | | | | $30,514 | $20,250 | 66% |
Housing Golden Eagle mgt & cost recovery | | | | $8,316 | $6,237 | 75% |
Housing Intergovernmental TVHS IGA Program Income | | | | $11,800 | ($3,100) | -26% |
Housing Prop Mgmt ECHO House | | | | $8,400 | | |
Housing Prop Mgmt ECSD | | | | $113,253 | $84,781 | 75% |
Housing Prop Mgmt Revenue - ECWF | | | | $24,000 | $18,000 | 75% |
Housing Prop Mgmt Revenue - Two10 | | | | $12,000 | $9,000 | 75% |
Housing Property Mgmt - Firehouse | | | | $6,000 | $2,500 | 42% |
Housing Riverview mgt & cost recovery | | | | $271,066 | $145,670 | 54% |
Housing Seniors(SOB) Mgt & Cost Recovery | | | | $8,076 | $6,057 | 75% |
Intergovernmental Receipts | | | | $89,000 | $88,015 | 99% |
Landfill disposal charges | | | | $4,341,600 | $3,183,711 | 73% |
License-Animal Svc Dog licenses | | | | $14,000 | $10,150 | 73% |
Licenses & Permits Building permits | | | | $1,700,000 | $1,999,868 | 118% |
Licenses & Permits Flood plain permits | | | | $2,000 | $750 | 38% |
Licenses & Permits Marijuana | | | | $33,000 | $35,500 | 108% |
Licenses & Permits Permit to construct in pub way | | | | $3,000 | $8,950 | 298% |
Licenses & Permits Projects | | | | $500,000 | $36,688 | 7% |
Licenses & Permits Sign permits | | | | $1,000 | $404 | 40% |
Licenses & Permits State Highway access permit | | | | $1,000 | | |
Licenses & Permits Tobacco Licensing | | | | $7,500 | $5,000 | 67% |
Licenses & Permits Wildfire Mitigation | | | | $15,000 | $14,000 | 93% |
Licenses - EH Food service license | | | | $188,043 | $194,766 | 104% |
Licenses - EH OWTS Installer/Cleaner Licenses | | | | $2,985 | $3,237 | 108% |
Licenses - EH OWTS Permits | | | | $63,200 | $48,229 | 76% |
Licenses - EH Temp Event Food Licenses | | | | $25,235 | $31,725 | 126% |
Listing Fees - Housing Miller Ranch | | | | $37,500 | $10,738 | 29% |
Mineral leasing & severance Non Project | | | | $4,000 | $1,980 | 49% |
Motor Vehicle Licenses | | | | $128,000 | $81,689 | 64% |
Motor Vehicle Revenue Chattel mortgages | | | | $95,000 | $89,772 | 94% |
Motor Vehicle Revenue Hire Fees | | | | $320,000 | $247,595 | 77% |
Motor Vehicle Revenue Late Fees | | | | $110,000 | $95,466 | 87% |
Motor Vehicle Revenue Licenses | | | | $13,500 | $14,425 | 107% |
Motor Vehicle Revenue Over & Shorts/Misc | | | | $500 | ($1,675) | -335% |
Motor Vehicle Revenue Sales tax vendor fee | | | | $93,000 | $66,530 | 72% |
Motor Vehicle Revenue Special Permits | | | | $7,000 | $5,592 | 80% |
Motor Vehicle Revenue Titles | | | | $80,000 | $63,481 | 79% |
Motor Vehicle Revenue Traffic Ticket | | | | $7,500 | $9,362 | 125% |
Motor Vehicle Revenue VIN Inspection Revenue | | | | $6,000 | $1,610 | 27% |
MPL External Services Contract maint service, ext | | | | $862,538 | $677,042 | 78% |
Other permits | | | | $415,000 | $501,708 | 121% |
Pers prop late filing penalty | | | | $6,000 | $10,038 | 167% |
PFC Receipts | | | | $700,000 | $600,385 | 86% |
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 | $19,852 | 27% |
Recording Revenue Copies | | | | $25,000 | $26,400 | 106% |
Recording Revenue County Tech Surcharge Restricted | | | | $15,000 | $11,845 | 79% |
Recording Revenue Liquor licenses | | | | $20,000 | $21,114 | 106% |
Recording Revenue Marriage licenses | | | | $4,500 | $3,724 | 83% |
Recording Revenue Miscellaneous Revenue | | | | $100 | $75 | 75% |
Recording Revenue Recordings | | | | $300,000 | $350,109 | 117% |
Recording Revenue State Doc Fee | | | | $250,000 | $231,237 | 92% |
Recording Revenue Subscriptions | | | | $27,000 | $18,950 | 70% |
Registration Short-Term Rental | | | | $229,370 | | |
Restitution | | | | $12,000 | $14,115 | 118% |
Sheriff Intergov Drug enforcement | | | | $5,500 | | |
Traffic tkt income | | | | $20,000 | $8,373 | 42% |
Total: | $0 | $0 | | $31,121,792 | $26,362,355 | 85% |