Budget by Department

Fiscal Year:
DepartmentBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
800 MHZ Radio System$460,302$133,76729%$589,529$5,5741%
Administration$2,393,545$755,24332%   
Adult Protection Services$5,912$3756%   
Airport $9,021,689$2,830,86531%$9,415,878$4,812,50751%
Airport Capital$8,250,000($307,351)-4%$7,566,449$138,6942%
Animal Services$1,151,606$372,40432%$341,592$123,40136%
Assessor$2,965,621$1,024,84935%$16,020$13,33583%
Attorney $2,595,044$715,86528%$5,000$1,01420%
Board of Equalization$97,943$17,30818%   
Building Inspection$1,489,230$472,68832%$2,807,300$1,460,25252%
Car Share$51,984$21,00940%   
Central Training$236,550$56,81624%   
Child Care Assistance Program$5,568$82415%   
Child Welfare Services$178,063$52,94330%   
Clerk & Recorder$3,214,206$1,023,81332%$3,125,100$1,301,71042%
Collaborative Management Program$96,561$28,06929%$103,372  
Commissioners$1,831,076$886,04148%   
Communications$1,402,608$440,91931%   
Community and Workforce Support$3,995,000$871,64422%$3,500,000$4,9060%
Community Prevention Initiative$267,824$50,53519%$182,500$34,14119%
CORE Services$26,600$5,10819%   
Coroner $540,343$161,31130%   
CSU Extension$236,710$48,38120%   
DHS General$7,031,848$2,270,72132%$4,353,791$1,319,51030%
Disease Prevention$752,195$259,54335%$242,622$75,44131%
District Attorney$2,057,464$514,36625%   
E911$1,818,703$194,55011%$1,997,235$521,66226%
Eagle County Trails$17,340,713$271,7002%$7,029,503$583,3068%
Eagle County Transportation$27,329,153$4,723,13517%$14,720,190$4,678,61932%
Early Childhood$1,500,901$784,27852%   
Early Headstart$1,324,070$394,67430%$1,198,339$250,78421%
ECAT$8,567,108$3,386,01240%$8,354,121$4,051,23548%
ECG TV$107,150$34,07832%$410,000$00%
Economic Development$709,034$175,81825%$392,100$21,1255%
Elected Officials/Surrendered$15,000  $5,025  
Emergency Incident Response$360$467130%$90,000$295,625328%
Emergency Management$462,135$126,84627%$84,385$00%
Employee Events$71,500$33,90047%   
Engineering$5,486,661$445,7408%$567,250$35,1316%
Environmental Health$643,815$195,22630%$354,948$265,56575%
Facilities Management$25,102,568$5,830,00523%$1,088,899$438,00740%
Fair & Rodeo$784,517$68,0259%$627,600$111,59018%
Family Health$1,874,944$603,31032%$1,142,521$190,04017%
Finance$904,175$300,93533%   
Finance Administrative $33,474,400$3,532,78111%$101,361,892$53,330,11153%
Finance Central Services$108,960$50,71347%   
Fire Mitigation$1,572,105$271,32517%$15,000$5,60037%
Fleet Maintenance$6,609,498$1,992,32330%$4,322,259$1,171,90327%
Fleet Replacement$1,151,906$1,296,431113%$3,739,768$1,333,14436%
GIS$333,166$117,91635%$1,250$45036%
Health Insurance$11,930,641$4,983,28842%$12,690,460$3,449,46827%
Healthy Aging$1,040,126$346,22133%$239,380$75,86632%
Household Hazardous Waste $244,062$78,52732%$50,000$18,26437%
Housing$9,300,850$1,689,18518%$6,828,011$797,99012%
Human Resources $2,362,212$801,16334%   
Innovation & Technology$3,990,139$1,511,03038%   
IV-D Child Support Services$43,085$12,85430%   
Landfill$2,905,268$961,85133%$4,294,600$932,44122%
Materials Recovery Facility$1,093,345$322,24629%$110,000$31,99729%
Mental Health$656,867  $700,000$200,05229%
MIRA$78,750$34,50044%   
Natural Resources$2,121,465$573,00227%$139,500$137,98799%
Neighborhood Services$254,886$88,26035%$33,000$14,50044%
Open Space$8,898,894$5,328,18260%$28,000$11,24140%
Planning$1,277,658$438,27134%$68,300$23,04734%
Policy and Partnership$1,443,714$346,59124%$559,408$389,81170%
Prevention$752  $49,997$13,65927%
Project Management$6,045,623$1,467,15724%   
Public Assistance$8,550$1,50218%   
Public Health & Environment$1,824,472$464,32325%$1,134,470$246,82722%
Public Trustee$78,628$15,37920%$47,750  
Road & Bridge$10,776,843$3,210,83130%$3,012,681$955,55032%
Roaring Fork Transportation$1,288,177$289,19422%$1,301,188$301,77323%
Sheriff$18,135,783$6,548,58136%$2,802,219$1,133,48840%
Short-Term Rental$229,374$8,5914%$229,370  
Surveyor $20,840$6,10329%   
Sustainable Communities$3,343,845$1,274,04038%$4,511,000$28,5891%
TANF Colorado Works$75,072$16,77822%   
Treasurer$3,254,694$1,519,73947%$9,166,275$7,190,47778%
Vegetation Management$741,050$111,56315%$470,000$6480%
Veteran Services$162,846$35,17522%$27,000$00%
Total:$281,276,545$70,022,36925%$228,244,047$92,528,05441%