FY 26 Approved Operating Budget
FUND SUMMARY BY DEPARTMENT
Highways Fund Summary by Department
FY 23 Audited FY 24 Audited
FY 25 Approved Budget
FY 26 Approved Budget
PROCUREMENT
$10,782,294
$10,705,882
$13,567,561
$13,599,290
HUMAN RESOURCES
$450,438
$169,547
$858,261
$883,871
PUBLIC WORKS
$31,897,893
$33,778,019
$39,870,027
$41,806,840
DEBT SERVICE
$2,604,732
$2,993,375
$3,122,425
$3,826,367
INSURANCE
$399,047
$527,982
$533,746
$765,852
BENEFITS
$53,196
$304,442
$301,980
$173,180
MISCELLANEOUS
$10,601,000
$13,935,000
$14,284,000
$12,616,600
RESERVE FOR CONTINGENCIES
$0
$0
$200,000
$200,000
$56,788,602
$62,414,246
$72,738,000
$73,872,000
TOTAL
SUMMARY BY REVENUE SOURCE
HIGHWAYS SUMMARY REVENUES WITH BREAKOUT
FY 23 Audited FY 24 Audited FY 25 Approved Budget
FY 26 Approved Budget
TAXES
REAL & PERSONAL PROPERTY
$39,790,846
$40,522,305
$42,821,390
$44,979,950
$39,790,846
$40,522,305
$42,821,390
$44,979,950
TAXES TOTAL
INTERGOVERNMENTAL REVENUE
STATE GOVERNMENT GRANTS
HIGHWAYS USERS TAX
$3,598,063
$3,989,571
$4,800,000
$5,300,000
DNR PARKS PILOT
$12,912
$11,870
$12,000
$10,000
$3,610,975
$4,001,441
$4,812,000
$5,310,000
STATE GOVERNMENT GRANTS TOTAL
$3,610,975
$4,001,441
$4,812,000
$5,310,000
INTERGOVERNMENTAL REVENUE TOTAL
CHARGES FOR SERVICES
$2,275,809
$2,216,170
$2,334,000
$2,225,000
FINES & FORFEITURES
$15,437
$17,905
$15,000
$18,000
MISCELLEANOUS REVENUES
$1,145,895
$1,578,264
$1,444,610
$1,262,109
LONG TERM DEBT PROCEEDS
$397,066
$415,101
$0
$0
INTRA-COUNTY REVENUES
$10,140,690
$10,182,456
$21,311,000
$20,076,941
$57,376,719
$58,933,642
$72,738,000
$73,872,000
TOTAL
187
Made with FlippingBook - Online magazine maker