I-70 West Vail Pass Auxiliary Lanes · Budget to actual
How much of the budget can a public record show was paid?
A budget names this project. A payment record names a contract, a fund or a vendor. This page links the two, one record at a time, and grades each link by how sure it is. Money no public record ties to the project stays unlinked. We never guess it.
- Exact $93,598,472 28.8% of the basis
- Documented $113,504,654 34.9% of the basis
Budgeted and allocated
Every public figure for what this project was given or is expected to cost. The basis is the one the linked payments are measured against. Other lines are shown and not added.
| What it is | Amount | Label | Source |
|---|---|---|---|
| Construction cost, as CDOT's construction page states it (August 2021 to December 2026) The basisConstruction cost, as the publisher states it | $325,000,000 | FACT | CDOT, I-70 West Vail Pass Auxiliary Lanes construction page (opens in a new tab). As of September 24, 2026. |
| The first-phase project CDOT's main page describes, started with a federal INFRA grantCost of one phase | $164,200,000 | FACT | CDOT, I-70 West Vail Pass Auxiliary Lanes project page (opens in a new tab). As of March 24, 2026. |
| Federal INFRA grant toward the first phaseA grant awarded toward the project | $60,700,000 | FACT | CDOT, I-70 West Vail Pass Auxiliary Lanes project page (opens in a new tab). As of March 24, 2026. |
| Total estimated cost in CDOT's 10-Year Plan for Vail Pass Safety Improvements, Phase 1Estimated total cost of the whole project | $458,100,000 | FACT | CDOT, 10-Year Strategic Project Pipeline, project tables, all regions (adopted May 21, 2026) (opens in a new tab), page 11. As of May 21, 2026. |
| Transportation Commission approved budget for project 24567, Construction Package 4, after the April 2026 supplementMoney an agency allocated or programmed | $167,179,177 | FACT | CDOT, Transportation Commission meeting packet, April 2026 (opens in a new tab), page 140. As of March 25, 2026. |
| STIP line SIN7021.999, programmed for FY 2027Money an agency allocated or programmed | $1,000,000 | FACT | CDOT, FY 2027-2030 Statewide Transportation Improvement Program (STIP) reports (opens in a new tab), page 8. As of June 18, 2026. |
Paid
Every public payment figure that can be tied to this project, with the grade of the link that ties it.
| What it is | Amount | Label | Link | Source |
|---|---|---|---|---|
| Net paid, contract C24251 (Phase 1, CAP 1), final estimatePaid to date on one contract, as the payment document prints it | $9,375,958 | FACT | DocumentedLinked to: Construction cost, as CDOT's construction page states it (August 2021 to December 2026) | CDOT contract pay estimates (Estimate Summary, one PDF per monthly estimate) (opens in a new tab). As of August 26, 2024. |
| Net paid, contract C24403 (Phase 1, CAP 2), final estimatePaid to date on one contract, as the payment document prints it | $23,114,302 | FACT | DocumentedLinked to: Construction cost, as CDOT's construction page states it (August 2021 to December 2026) | CDOT contract pay estimates (Estimate Summary, one PDF per monthly estimate) (opens in a new tab). As of April 9, 2024. |
| Net paid, contract C24894-COMBO (Phase 1, CP 3), first project 24404, final estimatePaid to date on one contract, as the payment document prints it | $5,423,912 | FACT | DocumentedLinked to: Construction cost, as CDOT's construction page states it (August 2021 to December 2026) | CDOT contract pay estimates (Estimate Summary, one PDF per monthly estimate) (opens in a new tab). As of May 7, 2025. |
| Net paid, contract C24894-COMBO (Phase 1, CP 3), second project 24894 (a Bridge Enterprise project), final estimatePaid to date on one contract, as the payment document prints it | $40,258,033 | FACT | DocumentedLinked to: Construction cost, as CDOT's construction page states it (August 2021 to December 2026) | CDOT contract pay estimates (Estimate Summary, one PDF per monthly estimate) (opens in a new tab). As of May 7, 2025. |
| Net paid to date, contract C24567 (Phase 1, CP 4), estimate 16Paid to date on one contract, as the payment document prints it | $93,598,472 | FACT | ExactLinked to: Transportation Commission approved budget for project 24567, Construction Package 4, after the April 2026 supplement | CDOT contract pay estimates (Estimate Summary, one PDF per monthly estimate) (opens in a new tab). As of July 16, 2026. |
| Net paid to date, contract C24896 (Phase 1, CP 5, a Bridge Enterprise project)Paid to date on one contract, as the payment document prints it | $35,332,450 | FACT | DocumentedLinked to: Construction cost, as CDOT's construction page states it (August 2021 to December 2026) | CDOT contract pay estimates (Estimate Summary, one PDF per monthly estimate) (opens in a new tab). As of September 28, 2026. |
Each link and its evidence
-
Documented Net paid, contract C24251 (Phase 1, CAP 1), final estimate → Construction cost, as CDOT's construction page states it (August 2021 to December 2026) Moves $9,375,958.
The record says so: “I-70 VAIL PASS AUX PHASE 1 CAP 1” (CDOT contract pay estimates (Estimate Summary, one PDF per monthly estimate) (opens in a new tab), page 1). The pay estimate's own contract description names the project in CDOT's abbreviation. No CDOT project page lists the contract.
-
Documented Net paid, contract C24403 (Phase 1, CAP 2), final estimate → Construction cost, as CDOT's construction page states it (August 2021 to December 2026) Moves $23,114,302.
The record says so: “VAIL PASS AUX PHASE 1 CAP 2” (CDOT contract pay estimates (Estimate Summary, one PDF per monthly estimate) (opens in a new tab), page 1).
-
Documented Net paid, contract C24894-COMBO (Phase 1, CP 3), first project 24404, final estimate → Construction cost, as CDOT's construction page states it (August 2021 to December 2026) Moves $5,423,912.
The record says so: “VAIL PASS AUX PHASE 1 CP 3” (CDOT contract pay estimates (Estimate Summary, one PDF per monthly estimate) (opens in a new tab), page 1).
-
Documented Net paid, contract C24894-COMBO (Phase 1, CP 3), second project 24894 (a Bridge Enterprise project), final estimate → Construction cost, as CDOT's construction page states it (August 2021 to December 2026) Moves $40,258,033.
The record says so: “VAIL PASS AUX BE F-12-AT PHASE 1 CP 3” (CDOT contract pay estimates (Estimate Summary, one PDF per monthly estimate) (opens in a new tab), page 13).
-
Exact Net paid to date, contract C24567 (Phase 1, CP 4), estimate 16 → Transportation Commission approved budget for project 24567, Construction Package 4, after the April 2026 supplement Moves $93,598,472.
The same CDOT project number, 24567, is printed on both records. The Transportation Commission's budget memo and the contract's pay estimate print the same number, 24567, and the memo names Vail Pass. A shared key on both sides, so the link is EXACT.
-
Documented Net paid to date, contract C24896 (Phase 1, CP 5, a Bridge Enterprise project) → Construction cost, as CDOT's construction page states it (August 2021 to December 2026) Moves $35,332,450.
The record says so: “Contid: C24896 Contract Description: VAIL PASS AUX BE F-12-AS PHASE 1 CP” (CDOT contract pay estimates (Estimate Summary, one PDF per monthly estimate) (opens in a new tab), page 1).
Also published, not added
Other public figures for the same money. Each is shown so you can check it, and none is added, so nothing is counted twice.
-
Net paid to date on the later estimate 18 for contract C24567S (Phase 1, CP 4): $109,258,944 FACT
Not added. The page prints its last digit on the line below, and another figure on it is cut off at the column edge, so our pipeline refuses the page. The earlier estimate 16 is linked instead, which understates what has been paid. CDOT contract pay estimates (Estimate Summary, one PDF per monthly estimate) (opens in a new tab), page 1. As of September 21, 2026.
What cannot be bridged, and why
- Design, right of way and CDOT's own staff costs. Pay estimates cover construction contracts only. No public CDOT record states what else has been spent on the project.
- Which phase figure the payments belong to. CDOT labels all five contracts Phase 1. Their payments already pass the $164.2 million first-phase figure on CDOT's main page, CDOT's 10-Year Plan gives Phase 1 a $458.1 million total, and its construction page gives $325 million. No CDOT document says how the three relate.
- Which budget line each payment came from. Only contract 24567 has a budget record that prints its number. The other four contracts, and the STIP line, cannot be joined to a budget account without the key in the first records-request line.
How this works
Link grades
- Exact The publisher prints the same key on both records, such as a contract code.
- Documented A public document states in words that this money belongs to this project.
- Inferred Our own match, by name, place or date. It is our arithmetic, and the method is shown.
- Pending No public record links this money to the project yet. It moves no dollars.
Formulas
- Linked payments = the sum of every Exact, Documented and Inferred link. A Pending link adds nothing.
- Unlinked = the basis − linked payments.
- Share = linked payments ÷ the basis.
- A link never moves more than the payment record it comes from states, and the linked total never passes the basis. Our checks fail the page if either happens.
What this does not show
- Unlinked money is not unspent money. It is money no public record ties to this project yet.
- A contractor is named as the contractor of record.