Eagle County Trails

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$28,336$16,31058%   
457 Plan Matching Expense$149$151101%   
Advertising and Legal Publications Services$3,000     
Business Trips & Meetings$500$643129%   
ComDev Fees EV Road impact fees   $125,000$12,93510%
ComDev Fees RF Road impact fees   $25,000$19,36877%
Computer Licenses$230     
Donations and contributions   $500,000$60,70012%
Employee Tuition and Training$1,000     
Federal Grant   $5,000,000  
Fleet Charges MP Fee-Heavy Veh/Equip$9,551     
Fleet Charges MP Fee-light Veh/Equip$40,835$33,50882%   
Fleet Charges MP Light Fuel Services$6,465$6,19696%   
Food$1,500$22815%   
Health insurance prem-Employer $79,341$72,73292%   
License and Permit Expense$100     
Life/AD&D Insurance/LTD$1,740$1,50587%   
Machinery & equip General$50,000$2,7115%   
Maintenance Contracts$250     
Marketing/service studies$150,000$67,45945%   
Medicare$5,337$2,93255%   
Memberships and Dues$250     
Office supplies $100$9292%   
Operating supplies$12,000$13,118109%   
Other Purchased Services$190,000$158,26283%   
Postage & PO Box Rental$100     
Printed Material Services$18,000     
Sales Tax   $1,379,503$900,11465%
Social Security taxes$22,821$12,53555%   
Telephone services Misc$780$47561%   
Trails constr and improvement Projects$15,000,000$3,568,36324%   
Transfer out Transfer to Cap Imp fund$1,344,350     
Wages-overtime$10,000$4,61046%   
Wages-regular$354,205$203,70358%   
Wages-temporary$3,875     
Workers' compensation$5,898$5,65296%   
Total:$17,340,713$4,171,18524%$7,029,503$993,11714%