Budget by Department

Fiscal Year:
DepartmentBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
800 MHZ Radio System$460,302$355,09677%$589,529$598,363101%
Administration$2,393,545$2,046,67286%   
Adult Protection Services$5,912$5,34390%   
Airport $9,021,689$7,058,31578%$9,415,878$10,411,651111%
Airport Capital$8,250,000$559,0887%$7,566,449$800,43011%
Animal Services$1,151,606$1,022,10789%$341,592$338,43199%
Assessor$2,965,621$2,592,79987%$16,020$21,240133%
Attorney $2,595,044$2,319,31889%$5,000$5,709114%
Board of Equalization$97,943$68,60870%   
Building Inspection$1,489,230$1,435,24096%$2,807,300$4,090,015146%
Car Share$51,984$50,00696%   
Central Training$236,550$146,10262%   
Child Care Assistance Program$5,568$1,78932%   
Child Welfare Services$178,063$124,15270%   
Clerk & Recorder$3,214,206$2,778,81586%$3,125,100$3,493,441112%
Collaborative Management Program$96,561$76,48479%$103,372$103,910101%
Commissioners$1,831,076$1,768,94197%   
Communications$1,402,608$1,110,91979%   
Community and Workforce Support$3,995,000$2,484,00862%$3,500,000$3,114,66989%
Community Prevention Initiative$267,824$213,34580%$182,500$122,29067%
CORE Services$26,600$13,72552%   
Coroner $540,343$418,59177%   
CSU Extension$236,710$140,81859%   
DHS General$7,031,848$6,212,94788%$4,353,791$4,165,74796%
Disease Prevention$752,195$671,58189%$242,622$169,03270%
District Attorney$2,057,464$2,539,690123%   
E911$1,818,703$364,29020%$1,997,235$1,464,11973%
Eagle County Trails$17,340,713$5,700,67833%$7,029,503$1,232,84918%
Eagle County Transportation$27,329,153$10,336,66238%$14,720,190$10,302,99770%
Early Childhood$1,500,901$1,342,31389%   
Early Headstart$1,324,070$1,092,63483%$1,198,339$795,34766%
ECAT$8,567,108$5,686,42066%$8,354,121$8,188,48998%
ECG TV$107,150$85,42480%$410,000$97,99224%
Economic Development$709,034$478,98768%$392,100$128,13833%
Elected Officials/Surrendered$15,000  $5,025  
Emergency Incident Response$360$701195%$90,000$359,648400%
Emergency Management$462,135$389,63584%$84,385$48,07957%
Employee Events$71,500$54,80077%   
Engineering$5,486,661$1,633,61830%$567,250$132,01923%
Environmental Health$643,815$550,52986%$354,948$378,745107%
Facilities Management$25,102,568$18,274,19173%$1,088,899$1,027,15694%
Fair & Rodeo$784,517$680,64787%$627,600$711,501113%
Family Health$1,874,944$1,581,62184%$1,142,521$670,55259%
Finance$904,175$832,97192%   
Finance Administrative $33,474,400$31,775,72195%$101,361,892$91,704,59990%
Finance Central Services$108,960$103,46995%   
Fire Mitigation$1,572,105$1,401,60389%$15,000$18,800125%
Fleet Maintenance$6,609,498$4,770,84772%$4,322,259$3,282,56676%
Fleet Replacement$1,151,906$1,998,735174%$3,739,768$2,905,97978%
GIS$333,166$303,24091%$1,250$97078%
Health Insurance$11,930,641$12,170,382102%$12,690,460$12,831,622101%
Healthy Aging$1,040,126$889,02985%$239,380$161,06367%
Household Hazardous Waste $244,062$187,67077%$50,000$42,65585%
Housing$9,300,850$8,020,36186%$6,828,011$3,480,43351%
Human Resources $2,362,212$1,927,62982%   
Innovation & Technology$3,990,139$3,281,30282%   
IV-D Child Support Services$43,085$32,09674%   
Landfill$2,905,268$2,401,87883%$4,294,600$4,066,03895%
Materials Recovery Facility$1,093,345$895,07082%$110,000$81,38174%
Mental Health$656,867$595,79291%$700,000$498,01371%
MIRA$78,750$39,37550%   
Natural Resources$2,121,465$1,028,69848%$139,500$138,06599%
Neighborhood Services$254,886$211,52783%$33,000$35,500108%
Open Space$8,898,894$6,564,90074%$28,000$19,28869%
Planning$1,277,658$1,129,17688%$68,300$49,72873%
Policy and Partnership$1,443,714$958,68366%$559,408$747,681134%
Prevention$752  $49,997$25,63851%
Project Management$6,045,623$10,114,574167%   
Public Assistance$8,550$2,08824%   
Public Health & Environment$1,824,472$1,481,89181%$1,134,470$803,93371%
Public Trustee$78,628$40,53252%$47,750  
Road & Bridge$10,776,843$8,704,71081%$3,012,681$2,489,71783%
Roaring Fork Transportation$1,288,177$990,09477%$1,301,188$1,000,09477%
Sheriff$18,135,783$14,786,32082%$2,802,219$2,138,83076%
Short-Term Rental$229,374$00%$229,370  
Surveyor $20,840$19,57194%   
Sustainable Communities$3,343,845$2,430,65673%$4,511,000$3,105,88669%
TANF Colorado Works$75,072$36,90049%   
Treasurer$3,254,694$3,039,46093%$9,166,275$13,077,693143%
Vegetation Management$741,050$504,50768%$470,000$274,81658%
Veteran Services$162,846$115,43271%$27,000$8,55932%
Total:$281,276,545$208,254,53674%$228,244,047$195,962,10786%