Budget by Department

Fiscal Year:
DepartmentBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
800 MHZ Radio System$460,302$201,76844%$589,529$5,7061%
Administration$2,393,545$1,116,75447%   
Adult Protection Services$5,912$2,14936%   
Airport $9,021,689$4,365,53248%$9,415,878$6,706,80271%
Airport Capital$8,250,000($272,019)-3%$7,566,449$211,3843%
Animal Services$1,151,606$568,89849%$341,592$196,09657%
Assessor$2,965,621$1,495,54750%$16,020$17,615110%
Attorney $2,595,044$1,083,91642%$5,000$2,46249%
Board of Equalization$97,943$45,84347%   
Building Inspection$1,489,230$667,40245%$2,807,300$2,102,61975%
Car Share$51,984$27,09052%   
Central Training$236,550$67,55229%   
Child Care Assistance Program$5,568$1,28423%   
Child Welfare Services$178,063$67,40838%   
Clerk & Recorder$3,214,206$1,525,33747%$3,125,100$1,886,68560%
Collaborative Management Program$96,561$42,87144%$103,372  
Commissioners$1,831,076$1,184,42565%   
Communications$1,402,608$640,97246%   
Community and Workforce Support$3,995,000$2,206,57255%$3,500,000$2,296,47866%
Community Prevention Initiative$267,824$104,17039%$182,500$73,67140%
CORE Services$26,600$8,64032%   
Coroner $540,343$231,28043%   
CSU Extension$236,710$86,05136%   
DHS General$7,031,848$3,422,17249%$4,353,791$1,767,19541%
Disease Prevention$752,195$379,56750%$242,622$88,13136%
District Attorney$2,057,464$1,543,09875%   
E911$1,818,703$266,16815%$1,997,235$686,41234%
Eagle County Trails$17,340,713$442,1793%$7,029,503$676,01210%
Eagle County Transportation$27,329,153$6,183,05223%$14,720,190$5,435,51237%
Early Childhood$1,500,901$1,076,13472%   
Early Headstart$1,324,070$600,30445%$1,198,339$250,78421%
ECAT$8,567,108$4,843,46357%$8,354,121$4,658,71856%
ECG TV$107,150$50,86947%$410,000$00%
Economic Development$709,034$283,13340%$392,100$81,29721%
Elected Officials/Surrendered$15,000  $5,025  
Emergency Incident Response$360$584162%$90,000$295,625328%
Emergency Management$462,135$184,53340%$84,385$00%
Employee Events$71,500$35,70050%   
Engineering$5,486,661$645,39912%$567,250$70,49712%
Environmental Health$643,815$296,67546%$354,948$269,78076%
Facilities Management$25,102,568$9,063,85136%$1,088,899$547,31850%
Fair & Rodeo$784,517$354,23645%$627,600$381,53561%
Family Health$1,874,944$903,54948%$1,142,521$325,89829%
Finance$904,175$454,93550%   
Finance Administrative $33,474,400$9,775,31429%$101,361,892$74,957,51774%
Finance Central Services$108,960$56,77152%   
Fire Mitigation$1,572,105$520,99733%$15,000$7,20048%
Fleet Maintenance$6,609,498$2,716,22341%$4,322,259$1,562,40336%
Fleet Replacement$1,151,906$1,643,318143%$3,739,768$1,609,06643%
GIS$333,166$171,33351%$1,250$51041%
Health Insurance$11,930,641$6,607,29155%$12,690,460$6,512,46851%
Healthy Aging$1,040,126$503,15348%$239,380$92,97139%
Household Hazardous Waste $244,062$105,11043%$50,000$25,99952%
Housing$9,300,850$3,343,32036%$6,828,011$2,125,85131%
Human Resources $2,362,212$1,137,71248%   
Innovation & Technology$3,990,139$2,019,33851%   
IV-D Child Support Services$43,085$19,78746%   
Landfill$2,905,268$1,358,41147%$4,294,600$1,857,75543%
Materials Recovery Facility$1,093,345$468,34343%$110,000$39,85036%
Mental Health$656,867$359,06855%$700,000$246,19935%
MIRA$78,750$39,37550%   
Natural Resources$2,121,465$620,63529%$139,500$138,06599%
Neighborhood Services$254,886$136,19753%$33,000$14,50044%
Open Space$8,898,894$5,500,45062%$28,000$12,17143%
Planning$1,277,658$650,82951%$68,300$29,64543%
Policy and Partnership$1,443,714$517,48936%$559,408$407,02873%
Prevention$752  $49,997$18,46537%
Project Management$6,045,623$4,487,72674%   
Public Assistance$8,550$1,60119%   
Public Health & Environment$1,824,472$746,77441%$1,134,470$334,60229%
Public Trustee$78,628$22,65829%$47,750  
Road & Bridge$10,776,843$4,132,60438%$3,012,681$1,229,73641%
Roaring Fork Transportation$1,288,177$501,43639%$1,301,188$398,19631%
Sheriff$18,135,783$8,890,99449%$2,802,219$1,154,01241%
Short-Term Rental$229,374$16,9827%$229,370  
Surveyor $20,840$10,23549%   
Sustainable Communities$3,343,845$1,647,72049%$4,511,000$33,7091%
TANF Colorado Works$75,072$21,31028%   
Treasurer$3,254,694$2,230,91069%$9,166,275$8,155,88789%
Vegetation Management$741,050$206,24028%$470,000$36,2858%
Veteran Services$162,846$65,08840%$27,000$00%
Total:$281,276,545$107,751,78538%$228,244,047$130,034,32257%