Budget by Department

Fiscal Year:
DepartmentBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
800 MHZ Radio System$460,302$331,05572%$589,529$587,428100%
Administration$2,393,545$1,887,26479%   
Adult Protection Services$5,912$5,34390%   
Airport $9,021,689$6,651,30974%$9,415,878$9,938,258106%
Airport Capital$8,250,000$411,2615%$7,566,449$800,43011%
Animal Services$1,151,606$936,08681%$341,592$312,91592%
Assessor$2,965,621$2,380,56480%$16,020$21,215132%
Attorney $2,595,044$2,117,64482%$5,000$3,01060%
Board of Equalization$97,943$67,64769%   
Building Inspection$1,489,230$1,333,96890%$2,807,300$3,827,670136%
Car Share$51,984$49,99096%   
Central Training$236,550$141,91860%   
Child Care Assistance Program$5,568$1,78932%   
Child Welfare Services$178,063$123,32969%   
Clerk & Recorder$3,214,206$2,512,45978%$3,125,100$3,196,312102%
Collaborative Management Program$96,561$70,49973%$103,372$103,910101%
Commissioners$1,831,076$1,592,16487%   
Communications$1,402,608$1,020,17373%   
Community and Workforce Support$3,995,000$2,434,00861%$3,500,000$3,114,66989%
Community Prevention Initiative$267,824$193,75572%$182,500$122,29067%
CORE Services$26,600$13,34850%   
Coroner $540,343$383,62571%   
CSU Extension$236,710$136,39858%   
DHS General$7,031,848$5,693,18681%$4,353,791$4,165,74796%
Disease Prevention$752,195$618,15282%$242,622$142,46059%
District Attorney$2,057,464$2,539,690123%   
E911$1,818,703$349,08319%$1,997,235$1,356,69768%
Eagle County Trails$17,340,713$4,249,64025%$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$1,333,79289%   
Early Headstart$1,324,070$1,004,29676%$1,198,339$795,34766%
ECAT$8,567,108$5,250,00461%$8,354,121$7,813,62594%
ECG TV$107,150$78,18673%$410,000$97,99224%
Economic Development$709,034$448,59463%$392,100$128,13833%
Elected Officials/Surrendered$15,000  $5,025  
Emergency Incident Response$360$701195%$90,000$343,092381%
Emergency Management$462,135$303,37166%$84,385$48,07957%
Employee Events$71,500$51,70072%   
Engineering$5,486,661$1,542,12628%$567,250$130,78623%
Environmental Health$643,815$502,93478%$354,948$344,28197%
Facilities Management$25,102,568$17,591,41770%$1,088,899$948,16087%
Fair & Rodeo$784,517$669,80585%$627,600$711,321113%
Family Health$1,874,944$1,464,18078%$1,142,521$611,98954%
Finance$904,175$731,45381%   
Finance Administrative $33,474,400$31,643,55795%$101,361,892$91,641,28190%
Finance Central Services$108,960$86,05279%   
Fire Mitigation$1,572,105$1,272,66581%$15,000$17,400116%
Fleet Maintenance$6,609,498$4,465,70468%$4,322,259$3,279,74176%
Fleet Replacement$1,151,906$1,981,792172%$3,739,768$2,902,54478%
GIS$333,166$277,48683%$1,250$97078%
Health Insurance$11,930,641$10,962,98092%$12,690,460$11,735,80992%
Healthy Aging$1,040,126$829,60180%$239,380$158,34466%
Household Hazardous Waste $244,062$178,19373%$50,000$41,34083%
Housing$9,300,850$6,519,42870%$6,828,011$2,756,33840%
Human Resources $2,362,212$1,743,23474%   
Innovation & Technology$3,990,139$3,025,67676%   
IV-D Child Support Services$43,085$31,76474%   
Landfill$2,905,268$2,303,96879%$4,294,600$4,047,15194%
Materials Recovery Facility$1,093,345$866,80879%$110,000$81,38174%
Mental Health$656,867$425,68465%$700,000$441,63863%
MIRA$78,750$39,37550%   
Natural Resources$2,121,465$948,54445%$139,500$138,06599%
Neighborhood Services$254,886$199,07978%$33,000$35,500108%
Open Space$8,898,894$6,423,90372%$28,000$19,28869%
Planning$1,277,658$1,046,67282%$68,300$48,04870%
Policy and Partnership$1,443,714$887,75161%$559,408$547,68198%
Prevention$752  $49,997$25,63851%
Project Management$6,045,623$10,241,521169%   
Public Assistance$8,550$2,08824%   
Public Health & Environment$1,824,472$1,327,45773%$1,134,470$720,74064%
Public Trustee$78,628$37,09747%$47,750  
Road & Bridge$10,776,843$8,360,76578%$3,012,681$2,442,21281%
Roaring Fork Transportation$1,288,177$990,09477%$1,301,188$1,000,09477%
Sheriff$18,135,783$13,678,70675%$2,802,219$2,008,47772%
Short-Term Rental$229,374$31,22414%$229,370  
Surveyor $20,840$17,90786%   
Sustainable Communities$3,343,845$2,223,51466%$4,511,000$1,630,92836%
TANF Colorado Works$75,072$36,90049%   
Treasurer$3,254,694$2,870,02888%$9,166,275$11,824,317129%
Vegetation Management$741,050$423,47657%$470,000$274,81658%
Veteran Services$162,846$106,23165%$27,000$8,55932%
Total:$281,276,545$196,061,49070%$228,244,047$189,029,96483%