Budget by Department

Fiscal Year:
DepartmentBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
800 MHZ Radio System$460,302$269,13958%$589,529$586,30099%
Administration$2,393,545$1,558,51865%   
Adult Protection Services$5,912$4,69379%   
Airport $9,021,689$5,754,62364%$9,415,878$8,755,53993%
Airport Capital$8,250,000$323,8134%$7,566,449$800,43011%
Animal Services$1,151,606$784,19668%$341,592$260,29376%
Assessor$2,965,621$2,004,51168%$16,020$21,040131%
Attorney $2,595,044$1,719,38966%$5,000$3,01060%
Board of Equalization$97,943$66,51168%   
Building Inspection$1,489,230$1,055,38771%$2,807,300$3,641,764130%
Car Share$51,984$41,38480%   
Central Training$236,550$120,19851%   
Child Care Assistance Program$5,568$1,57528%   
Child Welfare Services$178,063$102,86158%   
Clerk & Recorder$3,214,206$2,065,02564%$3,125,100$2,742,52688%
Collaborative Management Program$96,561$59,48462%$103,372$103,910101%
Commissioners$1,831,076$1,465,94480%   
Communications$1,402,608$867,03762%   
Community and Workforce Support$3,995,000$2,260,05357%$3,500,000$2,561,92873%
Community Prevention Initiative$267,824$153,47657%$182,500$95,79052%
CORE Services$26,600$11,52343%   
Coroner $540,343$318,07359%   
CSU Extension$236,710$91,65139%   
DHS General$7,031,848$4,737,41867%$4,353,791$3,175,67273%
Disease Prevention$752,195$521,29569%$242,622$129,71453%
District Attorney$2,057,464$2,057,464100%   
E911$1,818,703$328,45618%$1,997,235$1,189,60660%
Eagle County Trails$17,340,713$2,898,40417%$7,029,503$984,52814%
Eagle County Transportation$27,329,153$8,253,51230%$14,720,190$8,198,80456%
Early Childhood$1,500,901$1,213,40381%   
Early Headstart$1,324,070$795,34660%$1,198,339$567,19547%
ECAT$8,567,108$5,066,39359%$8,354,121$6,487,76578%
ECG TV$107,150$71,34867%$410,000$97,99224%
Economic Development$709,034$355,90650%$392,100$128,13833%
Elected Officials/Surrendered$15,000  $5,025  
Emergency Incident Response$360$701195%$90,000$343,092381%
Emergency Management$462,135$253,87755%$84,385$48,07957%
Employee Events$71,500$45,10063%   
Engineering$5,486,661$1,226,52322%$567,250$98,22617%
Environmental Health$643,815$416,07565%$354,948$319,79290%
Facilities Management$25,102,568$14,078,49556%$1,088,899$783,46772%
Fair & Rodeo$784,517$637,31781%$627,600$691,215110%
Family Health$1,874,944$1,229,96266%$1,142,521$503,79644%
Finance$904,175$617,56668%   
Finance Administrative $33,474,400$16,370,91249%$101,361,892$85,894,48185%
Finance Central Services$108,960$83,24376%   
Fire Mitigation$1,572,105$965,49761%$15,000$14,00093%
Fleet Maintenance$6,609,498$3,793,34057%$4,322,259$2,623,19361%
Fleet Replacement$1,151,906$1,913,008166%$3,739,768$2,403,80464%
GIS$333,166$233,68570%$1,250$82066%
Health Insurance$11,930,641$9,507,07580%$12,690,460$8,725,54969%
Healthy Aging$1,040,126$707,74968%$239,380$121,39851%
Household Hazardous Waste $244,062$159,29065%$50,000$34,81270%
Housing$9,300,850$4,953,37353%$6,828,011$2,851,82342%
Human Resources $2,362,212$1,513,81364%   
Innovation & Technology$3,990,139$2,633,25566%   
IV-D Child Support Services$43,085$25,85460%   
Landfill$2,905,268$1,910,21566%$4,294,600$3,159,74474%
Materials Recovery Facility$1,093,345$747,10268%$110,000$73,23767%
Mental Health$656,867$414,57663%$700,000$391,33856%
MIRA$78,750$39,37550%   
Natural Resources$2,121,465$720,41634%$139,500$138,06599%
Neighborhood Services$254,886$177,28370%$33,000$35,500108%
Open Space$8,898,894$6,041,06568%$28,000$19,03868%
Planning$1,277,658$898,61070%$68,300$41,99461%
Policy and Partnership$1,443,714$761,37053%$559,408$478,37286%
Prevention$752  $49,997$22,91546%
Project Management$6,045,623$7,614,415126%   
Public Assistance$8,550$1,07413%   
Public Health & Environment$1,824,472$1,115,72361%$1,134,470$610,67354%
Public Trustee$78,628$31,18040%$47,750  
Road & Bridge$10,776,843$6,438,63560%$3,012,681$2,048,30268%
Roaring Fork Transportation$1,288,177$755,21259%$1,301,188$762,84059%
Sheriff$18,135,783$11,687,47064%$2,802,219$1,945,22969%
Short-Term Rental$229,374$22,70410%$229,370  
Surveyor $20,840$13,95167%   
Sustainable Communities$3,343,845$1,911,77857%$4,511,000$1,629,43236%
TANF Colorado Works$75,072$31,37542%   
Treasurer$3,254,694$2,622,64781%$9,166,275$11,193,794122%
Vegetation Management$741,050$397,74554%$470,000$159,47534%
Veteran Services$162,846$87,31354%$27,000$8,55932%
Total:$281,276,545$153,204,95154%$228,244,047$168,707,99874%