Budget by Department

Fiscal Year:
DepartmentBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
800 MHZ Radio System$460,302$242,33153%$589,529$8,2271%
Administration$2,393,545$1,382,42558%   
Adult Protection Services$5,912$4,67679%   
Airport $9,021,689$5,242,90558%$9,415,878$7,832,02283%
Airport Capital$8,250,000($241,784)-3%$7,566,449$211,3843%
Animal Services$1,151,606$698,23961%$341,592$206,35660%
Assessor$2,965,621$1,835,40162%$16,020$20,540128%
Attorney $2,595,044$1,405,10554%$5,000$2,94859%
Board of Equalization$97,943$65,64867%   
Building Inspection$1,489,230$942,10363%$2,807,300$3,160,663113%
Car Share$51,984$32,86863%   
Central Training$236,550$79,87934%   
Child Care Assistance Program$5,568$1,41025%   
Child Welfare Services$178,063$91,57351%   
Clerk & Recorder$3,214,206$1,860,36358%$3,125,100$2,320,77374%
Collaborative Management Program$96,561$54,78657%$103,372  
Commissioners$1,831,076$1,337,05573%   
Communications$1,402,608$784,63656%   
Community and Workforce Support$3,995,000$2,214,74155%$3,500,000$2,558,89573%
Community Prevention Initiative$267,824$139,13952%$182,500$84,54046%
CORE Services$26,600$9,05234%   
Coroner $540,343$282,93252%   
CSU Extension$236,710$90,29538%   
DHS General$7,031,848$4,294,57061%$4,353,791$2,669,80061%
Disease Prevention$752,195$465,13562%$242,622$121,04950%
District Attorney$2,057,464$1,543,09875%   
E911$1,818,703$282,99516%$1,997,235$881,52944%
Eagle County Trails$17,340,713$1,458,8268%$7,029,503$853,05612%
Eagle County Transportation$27,329,153$7,095,31226%$14,720,190$7,028,90648%
Early Childhood$1,500,901$1,164,99978%   
Early Headstart$1,324,070$732,83955%$1,198,339$567,19547%
ECAT$8,567,108$4,917,79157%$8,354,121$5,732,91469%
ECG TV$107,150$63,68859%$410,000$00%
Economic Development$709,034$329,70147%$392,100$114,21629%
Elected Officials/Surrendered$15,000  $5,025  
Emergency Incident Response$360$701195%$90,000$315,657351%
Emergency Management$462,135$225,67549%$84,385$00%
Employee Events$71,500$40,60057%   
Engineering$5,486,661$792,29214%$567,250$79,19014%
Environmental Health$643,815$372,33458%$354,948$307,95287%
Facilities Management$25,102,568$11,378,80845%$1,088,899$698,60564%
Fair & Rodeo$784,517$532,02268%$627,600$608,06097%
Family Health$1,874,944$1,131,11160%$1,142,521$383,00934%
Finance$904,175$560,78462%   
Finance Administrative $33,474,400$10,029,95230%$101,361,892$79,812,56279%
Finance Central Services$108,960$66,73361%   
Fire Mitigation$1,572,105$591,81338%$15,000$11,40076%
Fleet Maintenance$6,609,498$3,291,62150%$4,322,259$2,109,17649%
Fleet Replacement$1,151,906$1,819,631158%$3,739,768$1,874,85550%
GIS$333,166$213,52264%$1,250$57046%
Health Insurance$11,930,641$7,754,39665%$12,690,460$8,600,91968%
Healthy Aging$1,040,126$626,80160%$239,380$99,15641%
Household Hazardous Waste $244,062$130,79054%$50,000$29,55259%
Housing$9,300,850$3,810,24641%$6,828,011$2,517,29737%
Human Resources $2,362,212$1,348,19557%   
Innovation & Technology$3,990,139$2,408,02560%   
IV-D Child Support Services$43,085$20,02746%   
Landfill$2,905,268$1,666,87357%$4,294,600$2,366,53555%
Materials Recovery Facility$1,093,345$549,14250%$110,000$39,85036%
Mental Health$656,867$387,57659%$700,000$336,05348%
MIRA$78,750$39,37550%   
Natural Resources$2,121,465$683,51732%$139,500$138,06599%
Neighborhood Services$254,886$166,64865%$33,000$23,50071%
Open Space$8,898,894$5,665,31264%$28,000$18,71367%
Planning$1,277,658$805,93463%$68,300$37,62555%
Policy and Partnership$1,443,714$705,02449%$559,408$478,37286%
Prevention$752  $49,997$20,38241%
Project Management$6,045,623$6,189,371102%   
Public Assistance$8,550$94611%   
Public Health & Environment$1,824,472$974,70053%$1,134,470$508,14245%
Public Trustee$78,628$28,16336%$47,750  
Road & Bridge$10,776,843$5,030,76447%$3,012,681$1,476,91049%
Roaring Fork Transportation$1,288,177$626,76749%$1,301,188$633,09849%
Sheriff$18,135,783$10,540,33358%$2,802,219$1,419,49851%
Short-Term Rental$229,374$22,70410%$229,370  
Surveyor $20,840$13,28964%   
Sustainable Communities$3,343,845$1,875,67156%$4,511,000$1,210,13827%
TANF Colorado Works$75,072$26,88736%   
Treasurer$3,254,694$2,455,52075%$9,166,275$9,864,441108%
Vegetation Management$741,050$259,45335%$470,000$40,1939%
Veteran Services$162,846$80,46149%$27,000$8,55932%
Total:$281,276,545$126,845,23645%$228,244,047$150,443,04766%