Budget by Department

Fiscal Year:
DepartmentBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
800 MHZ Radio System$460,302$230,05250%$589,529$8,1611%
Administration$2,393,545$1,307,28155%   
Adult Protection Services$5,912$2,77447%   
Airport $9,021,689$5,028,45456%$9,415,878$7,699,86882%
Airport Capital$8,250,000($241,784)-3%$7,566,449$211,3843%
Animal Services$1,151,606$664,95858%$341,592$201,94659%
Assessor$2,965,621$1,750,83759%$16,020$20,540128%
Attorney $2,595,044$1,271,42049%$5,000$2,88258%
Board of Equalization$97,943$65,38567%   
Building Inspection$1,489,230$774,34352%$2,807,300$2,253,59380%
Car Share$51,984$32,86063%   
Central Training$236,550$72,66431%   
Child Care Assistance Program$5,568$1,36625%   
Child Welfare Services$178,063$136,28977%   
Clerk & Recorder$3,214,206$1,774,73255%$3,125,100$2,293,67473%
Collaborative Management Program$96,561$52,61654%$103,372  
Commissioners$1,831,076$1,314,68672%   
Communications$1,402,608$746,21453%   
Community and Workforce Support$3,995,000$2,206,57255%$3,500,000$2,558,89573%
Community Prevention Initiative$267,824$128,26248%$182,500$84,54046%
CORE Services$26,600$8,82633%   
Coroner $540,343$269,71450%   
CSU Extension$236,710$87,88337%   
DHS General$7,031,848$4,084,67858%$4,353,791$2,723,93663%
Disease Prevention$752,195$444,77159%$242,622$121,04950%
District Attorney$2,057,464$1,543,09875%   
E911$1,818,703$270,98315%$1,997,235$856,45343%
Eagle County Trails$17,340,713$1,448,5008%$7,029,503$853,05612%
Eagle County Transportation$27,329,153$6,183,05223%$14,720,190$7,028,90648%
Early Childhood$1,500,901$1,154,91077%   
Early Headstart$1,324,070$700,69753%$1,198,339$567,19547%
ECAT$8,567,108$4,891,76357%$8,354,121$5,660,22768%
ECG TV$107,150$55,52752%$410,000$00%
Economic Development$709,034$317,34945%$392,100$114,21629%
Elected Officials/Surrendered$15,000  $5,025  
Emergency Incident Response$360$701195%$90,000$315,657351%
Emergency Management$462,135$214,20246%$84,385$00%
Employee Events$71,500$37,00052%   
Engineering$5,486,661$754,29314%$567,250$76,87514%
Environmental Health$643,815$352,62355%$354,948$301,93585%
Facilities Management$25,102,568$11,108,12944%$1,088,899$696,93564%
Fair & Rodeo$784,517$503,28664%$627,600$438,64770%
Family Health$1,874,944$1,059,27256%$1,142,521$383,00934%
Finance$904,175$530,06559%   
Finance Administrative $33,474,400$9,795,56029%$101,361,892$79,812,56279%
Finance Central Services$108,960$63,34258%   
Fire Mitigation$1,572,105$575,10337%$15,000$10,40069%
Fleet Maintenance$6,609,498$3,191,83248%$4,322,259$1,942,75545%
Fleet Replacement$1,151,906$1,758,978153%$3,739,768$1,874,85550%
GIS$333,166$200,71460%$1,250$57046%
Health Insurance$11,930,641$7,502,43063%$12,690,460$8,547,25567%
Healthy Aging$1,040,126$600,09258%$239,380$98,77141%
Household Hazardous Waste $244,062$126,77252%$50,000$28,32157%
Housing$9,300,850$3,642,41139%$6,828,011$2,498,14537%
Human Resources $2,362,212$1,293,97155%   
Innovation & Technology$3,990,139$2,299,95658%   
IV-D Child Support Services$43,085$19,98146%   
Landfill$2,905,268$1,600,74455%$4,294,600$2,208,17751%
Materials Recovery Facility$1,093,345$509,58247%$110,000$39,85036%
Mental Health$656,867$371,06856%$700,000$287,70441%
MIRA$78,750$39,37550%   
Natural Resources$2,121,465$671,82732%$139,500$138,06599%
Neighborhood Services$254,886$157,76062%$33,000$23,50071%
Open Space$8,898,894$5,641,38063%$28,000$18,71367%
Planning$1,277,658$767,14060%$68,300$32,79548%
Policy and Partnership$1,443,714$678,58847%$559,408$478,37286%
Prevention$752  $49,997$18,46537%
Project Management$6,045,623$6,174,232102%   
Public Assistance$8,550$94611%   
Public Health & Environment$1,824,472$931,73251%$1,134,470$410,67336%
Public Trustee$78,628$26,65334%$47,750  
Road & Bridge$10,776,843$4,915,16746%$3,012,681$1,476,91049%
Roaring Fork Transportation$1,288,177$501,43639%$1,301,188$633,09849%
Sheriff$18,135,783$10,143,55856%$2,802,219$1,418,59051%
Short-Term Rental$229,374$22,70410%$229,370  
Surveyor $20,840$12,98362%   
Sustainable Communities$3,343,845$1,848,56455%$4,511,000$1,210,13827%
TANF Colorado Works$75,072$26,88736%   
Treasurer$3,254,694$2,419,61474%$9,166,275$9,864,441108%
Vegetation Management$741,050$242,73133%$470,000$40,1939%
Veteran Services$162,846$77,22047%$27,000$8,55932%
Total:$281,276,545$122,194,33143%$228,244,047$148,595,45565%