Professional Documents
Culture Documents
4:41 PM
11/14/11
Cash Basis
615,790.49
-1,807.87
29,036.28
19,703.00
2,983.78
62,659.64
173.50
33,647.56
20,821.24
1,350.00
31,311.81
10,355.00
620.00
33.61
1,075.88
4,986.35
2,450.00
46,756.56
10,200.00
37,848.15
3,199.20
16,514.09
933,194.18
167.45
0.00
57.91
0.00
93.00
131.23
0.00
110.00
559.59
1,936.46
657.29
551.99
900.00
372.00
897.69
930.00
710.00
1,200.00
1,446.00
1,060.00
417.55
0.00
2,214.00
1,010.00
0.00
6,955.43
13,200.00
22,249.40
11,253.22
5,046.82
4,707.00
26,199.00
10,120.00
4,800.00
7,347.55
97,575.44
54.81
27.01
89.59
250.41
0.00
59.00
260.00
0.00
0.00
98.81
0.00
0.00
0.00
0.00
0.00
1,482.62
1,185.29
919.17
1,694.01
143.94
715.06
3,301.74
118.09
6,435.00
12,340.01
0.00
414.18
942.73
775.95
500.00
8,187.18
128,543.23
Page 1
4:41 PM
11/14/11
Cash Basis
541.67
600.00
550.00
184.85
1,876.52
0.00
0.00
0.00
18,971.59
92,074.00
710.00
1,340.12
0.00
5,958.37
6,600.00
6,050.00
363.22
1,716.00
121.98
46,000.00
10,643.12
4,688.70
0.00
0.00
5,349.79
0.00
0.00
30,479.56
94,124.12
25,009.45
1,615.03
140,300.00
60,899.98
30,050.91
1,673.53
5,024.50
37,197.79
1,200.00
225.00
215,771.16
98,999.15
518,967.35
0.00
1,964.33
109,622.44
769,526.05
-93,108.35
163,668.13
Page 2
4:42 PM
Balance Sheet
11/14/11
Cash Basis
114,824.94
241,233.31
26,172.36
107,969.01
100,001.00
103.58
100.00
Total Checking/Savings
590,404.20
2,015.84
2,267.46
616,853.00
621,136.30
1,211,540.50
371,456.77
13,845.75
2,391.88
31,596.00
-103,573.16
128,870.00
574,545.04
533,395.78
1,552,528.06
2,764,068.56
725.95
372.10
323.00
772.53
6,435.00
616,853.00
625,481.58
625,481.58
625,481.58
Equity
Invested in Capital Assets, Net
Fund Balance - Amendment 1
Fund Balance - Conservation Trs
General Fund Balance
Net Income
1,548,112.00
25,490.00
102,960.81
298,356.04
163,668.13
Total Equity
2,138,586.98
2,764,068.56
Page 1
4:42 PM
11/14/11
Cash Basis
Budget
$ Over Budget
% of Budget
Income
General Property Tax
Delinquent Taxes
Lodging Tax
Specific Ownership Tax
Motor Vehicle License Fees
Sales Tax
Cigarette Tax
Highway User's Tax
Road & Bridge
Architectural Review Fees
Building Inspection Dept
Municipal Court Fines
Boat Decals
Interest on Investments
Interest on Taxes
Conservation Trust Fund
Donations
Natural Gas Franchise
Lodging Tax Registration
GOCO Grant
Miscellaneous Income
Road Imp. Capital
615,790.49
-1,807.87
29,036.28
19,703.00
2,983.78
62,659.64
173.50
33,647.56
20,821.24
1,350.00
31,311.81
10,355.00
620.00
33.61
1,075.88
4,986.35
2,450.00
46,756.56
10,200.00
0.00
37,848.15
3,199.20
616,853.00
0.00
0.00
24,000.00
3,000.00
90,000.00
200.00
39,000.00
22,000.00
1,000.00
30,000.00
8,000.00
120.00
800.00
50.00
0.00
2,300.00
40,000.00
0.00
96,250.00
1,000.00
0.00
-1,062.51
-1,807.87
29,036.28
-4,297.00
-16.22
-27,340.36
-26.50
-5,352.44
-1,178.76
350.00
1,311.81
2,355.00
500.00
-766.39
1,025.88
4,986.35
150.00
6,756.56
10,200.00
-96,250.00
36,848.15
3,199.20
99.8%
100.0%
100.0%
82.1%
99.5%
69.6%
86.8%
86.3%
94.6%
135.0%
104.4%
129.4%
516.7%
4.2%
2,151.8%
100.0%
106.5%
116.9%
100.0%
0.0%
3,784.8%
100.0%
Total Income
933,194.18
974,573.00
-41,378.82
95.8%
Expense
Town Hall Expense
Natural Gas
Cable
Electricity
Water/Sewer
Trash
Repairs & Maintenance
Grounds & Snow Removal
Cleaning
Supplies
Total Town Hall Expense
General Government
Administration Salaries & Fees
Salary - Elected Officials
Salary - Town Clerk
Salary - Road Manager
Soc Sec/Medicare
Workman's Comp
Town Attorney
Accounting
Auditor
1,936.46
657.29
551.99
900.00
372.00
897.69
930.00
710.00
0.00
6,955.43
13,200.00
22,249.40
11,253.22
5,046.82
4,707.00
26,199.00
10,120.00
4,800.00
2,200.00
720.00
2,000.00
876.00
400.00
500.00
2,200.00
1,000.00
500.00
10,396.00
14,400.00
23,000.00
5,000.00
6,700.00
700.00
25,000.00
10,000.00
4,800.00
-263.54
-62.71
-1,448.01
24.00
-28.00
397.69
-1,270.00
-290.00
-500.00
88.0%
91.3%
27.6%
102.7%
93.0%
179.5%
42.3%
71.0%
0.0%
-3,440.57
-1,200.00
-750.60
6,253.22
-1,653.18
4,007.00
1,199.00
120.00
0.00
66.9%
91.7%
96.7%
225.1%
75.3%
672.4%
104.8%
101.2%
100.0%
97,575.44
89,600.00
7,975.44
108.9%
1,482.62
1,185.29
919.17
1,694.01
0.00
143.94
715.06
3,301.74
118.09
6,435.00
12,340.01
0.00
0.00
414.18
942.73
775.95
4,500.00
900.00
950.00
600.00
500.00
1,000.00
500.00
0.00
250.00
6,435.00
11,000.00
50.00
2,500.00
1,500.00
982.00
500.00
-3,017.38
285.29
-30.83
1,094.01
-500.00
-856.06
215.06
3,301.74
-131.91
0.00
1,340.01
-50.00
-2,500.00
-1,085.82
-39.27
275.95
32.9%
131.7%
96.8%
282.3%
0.0%
14.4%
143.0%
100.0%
47.2%
100.0%
112.2%
0.0%
0.0%
27.6%
96.0%
155.2%
Page 1
4:42 PM
11/14/11
Cash Basis
CAST
Elections
Total General Government
Municipal Court
Municipal Judge
Clerk - Municipal Court
Prosecutor
Court Administration
Total Municipal Court
Public Safety
Summit County Sheriff/Marshall
Animal Shelter
Communication
HASMAT
Auto Repair & Maintenance
Total Public Safety
Public Works
Building Inspector
Street Lights Utilities
Snow Removal
Street Maintenance
Engineering
Signs
Tarn Improvements
Forest Improvements
Blue River Road Project
Mtn View Bridge Project
Town Park Project
Total Public Works
Interest Expense
Contingency Reserve
Total Expense
Net Income
500.00
0.00
128,543.23
5,958.37
6,600.00
6,050.00
363.22
18,971.59
92,074.00
710.00
0.00
1,340.12
0.00
94,124.12
25,009.45
1,615.03
140,300.00
60,899.98
30,050.91
1,673.53
5,024.50
37,197.79
1,200.00
225.00
215,771.16
Budget
$ Over Budget
0.00
500.00
122,267.00
6,500.00
7,200.00
6,600.00
500.00
20,800.00
80,000.00
800.00
4,050.00
1,500.00
5,000.00
91,350.00
30,000.00
2,000.00
150,000.00
50,000.00
0.00
5,000.00
5,000.00
7,500.00
0.00
0.00
152,500.00
500.00
-500.00
6,276.23
-541.63
-600.00
-550.00
-136.78
-1,828.41
12,074.00
-90.00
-4,050.00
-159.88
-5,000.00
2,774.12
-4,990.55
-384.97
-9,700.00
10,899.98
30,050.91
-3,326.47
24.50
29,697.79
1,200.00
225.00
63,271.16
% of Budget
100.0%
0.0%
105.1%
91.7%
91.7%
91.7%
72.6%
91.2%
115.1%
88.8%
0.0%
89.3%
0.0%
103.0%
83.4%
80.8%
93.5%
121.8%
100.0%
33.5%
100.5%
496.0%
100.0%
100.0%
141.5%
518,967.35
402,000.00
116,967.35
129.1%
1,964.33
0.00
0.00
327,760.00
1,964.33
-327,760.00
100.0%
0.0%
769,526.05
974,573.00
-205,046.95
79.0%
163,668.13
0.00
163,668.13
100.0%
Page 2