Budget by Department

Fiscal Year:
DepartmentBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
800 MHZ Radio System   $589,529$3,0531%
Administration$2,393,545$685,56629%   
Airport $9,021,689$2,525,77128%$9,415,878$2,932,57831%
Airport Capital$8,250,000($357,374)-4%$7,566,449$26,0640%
Animal Services$1,151,606$331,59729%$341,592$87,25326%
Assessor$2,965,621$927,78531%$16,020$9,23558%
Attorney $2,595,044$617,41124%$5,000  
Board of Equalization$97,943$16,68517%   
Building Inspection$1,489,230$411,91828%$2,807,300$974,40235%
Central Training$236,550$31,93814%   
Clerk & Recorder$3,214,206$880,98827%$3,125,100$919,23029%
Collaborative Management Program   $103,372  
Commissioners$1,831,076$786,97143%   
Communications$1,402,608$383,87227%   
Community and Workforce Support   $3,500,000$2,2010%
Community Prevention Initiative   $182,500$23,68713%
Coroner $540,343$142,38626%   
CSU Extension$236,710$47,53420%   
DHS General   $4,353,791$849,67620%
Disease Prevention   $242,622$34,76314%
District Attorney$2,057,464$514,36625%   
E911   $1,997,235$186,6109%
Eagle County Trails   $7,029,503$211,7963%
Eagle County Transportation   $14,720,190$1,537,34910%
Early Headstart   $1,198,339$213,91018%
ECAT   $8,354,121$3,691,32944%
ECG TV$107,150$12,57812%$410,000$00%
Economic Development$709,034$160,58023%$392,100$5,1251%
Elected Officials/Surrendered$15,000  $5,025  
Emergency Incident Response   $90,000$10,87412%
Emergency Management$462,135$113,11124%$84,385$00%
Employee Events$71,500$30,10042%   
Engineering$5,321,661$403,7618%$567,250$20,7784%
Environmental Health   $354,948$209,74059%
Facilities Management$6,396,605$2,021,19432%$1,088,899$278,61426%
Fair & Rodeo$784,517$57,2757%$627,600$13,0002%
Family Health   $1,142,521$188,59517%
Finance$904,175$271,84430%   
Finance Administrative $5,244,263$195,4084%$101,361,892$33,399,38733%
Finance Central Services$108,960$38,13335%   
Fire Mitigation$1,572,105$260,76217%$15,000$3,40023%
Fleet Maintenance   $4,322,259$842,82619%
Fleet Replacement   $3,739,768$900,73924%
GIS$333,166$107,59232%$1,250$30024%
Health Insurance   $12,690,460$3,390,75327%
Healthy Aging   $239,380$40,80317%
Household Hazardous Waste    $50,000$13,04826%
Housing$38,980$7,93520%$6,828,011$740,80411%
Human Resources $2,362,212$730,28531%   
Innovation & Technology$3,938,139$1,367,49135%   
Landfill   $4,294,600$635,08815%
Materials Recovery Facility   $110,000$26,39624%
Mental Health   $700,000$68,27710%
Natural Resources$2,121,465$455,58921%$139,500$137,98799%
Neighborhood Services$254,886$79,37331%$33,000$14,50044%
Open Space   $28,000$7,93628%
Planning$1,277,658$396,06731%$68,300$11,17216%
Policy and Partnership   $559,408$389,81170%
Prevention   $49,997$11,35723%
Project Management$545,395$157,58829%   
Public Health & Environment   $1,134,470$102,5229%
Public Trustee   $47,750  
Road & Bridge   $3,012,681$472,95616%
Roaring Fork Transportation   $1,301,188$93,7677%
Sheriff$18,135,783$5,929,42533%$2,802,219$600,61021%
Short-Term Rental$229,374$8,5914%$229,370  
Surveyor $20,840$5,74628%   
Sustainable Communities$3,343,845$1,117,54433%$4,511,000$19,3600%
Treasurer$2,372,875$777,49133%$9,166,275$2,507,99927%
Vegetation Management$741,050$73,68610%$470,000  
Veteran Services   $27,000$00%
Total:$94,896,408$22,726,56524%$228,244,047$56,861,65925%