Eagle County Trails

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$28,571     
457 Plan Matching Expense$149     
Advertising and Legal Publications Services$8,000     
Business Trips & Meetings$500     
ComDev Fees EV Road impact fees   $75,000  
ComDev Fees RF Road impact fees   $25,000  
Computer Licenses$215     
Donations and contributions   $60,700  
Employee Tuition and Training$1,000     
Fleet Charges MP Fee-Heavy Veh/Equip$11,279     
Fleet Charges MP Fee-light Veh/Equip$46,815     
Fleet Charges MP Light Fuel Services$10,801     
Food$1,500     
Health insurance prem-Employer $116,755     
License and Permit Expense$100     
Life/AD&D Insurance/LTD$2,300     
Machinery & equip General$10,000     
Maintenance Contracts$245,000     
Marketing/service studies$75,000     
Medicare$5,380     
Memberships and Dues$250     
Office supplies $1,000     
Operating supplies$37,000     
Postage & PO Box Rental$300     
Printed Material Services$2,000     
Rental Expense - Machinery & Equipment General$10,000     
Repair/Installation Services - Machinery/Equipment$1,000     
Sales Tax   $1,446,052  
Social Security taxes$23,003     
Telephone services Misc$1,600     
Trails constr and improvement Conservation Trust Fund Reimb$325,000     
Trails constr and improvement Projects$6,175,000     
Transfer out Transfer to Cap Imp fund$750,000     
Wages-overtime$10,000     
Wages-regular$360,659     
Wages-temporary$3,875     
Workers' compensation$5,939     
Total:$8,269,991$00%$1,606,752 0%