Page 101 - TownofPantegoFY25Budget
P. 101

Expenditures by Expense Type

                                           Budgeted Expenditures by Expense Type




                                                /


                                                g
                                                g
                                                /
                                                 D
                                                   e
                                                   e
                                                   s
                                                 D
                                                  u
                                                  u
                                             a
                                             a
                                             i
                                           T     T Training/ Dues / Misc. (0.4%) ) )
                                            r
                                            r
                                             i
                                              i
                                               n
                                               n
                                              n
                                              n
                                              i
                                                   s
                                                       c
                                                        .
                                                          .
                                                          .
                                                       s
                                                       c
                                                          4
                                                        .
                                                         (
                                                         0
                                                           %
                                                         (

                                                         0

                                                          4
                                                     M
                                                      i

                                                     M

                                                           %

                                                    /

                                                      i
                                                       s
                                                    /

                                         G


                                        &
                                         G

                                        &
                                       s
                                     l
                                     l
                                     i
                                    i
                                    t
                                    t
                                    i
                                     i
                                      e
                                      e
                                       s
                                      i
                                     t
                                     t
                                      i
                                          a
                                               (
                                               0
                                               0


                                               (
                                                4
                                                 %
                                                 %
                                                .
                                                .
                                                4
                                              e
                                            o
                                            o
                                            l
                                          a
                                           s
                                           s
                                             n
                                             n
                                              e
                                            l
                                             i
                                             i
                                   U     U
                                   Utilities & Gasoline (0.4%) ) )
                                          s
                                 u
                                          t
                                          s

                                           (
                                           (
                                 u

                                       m
                                  a
                                       m
                                      e
                                      e
                                  a
                                         n
                                          t
                                         n
                                        e
                                        e
                                           0
                               r
                               t
                               r
                                a
                                a
                               t
                             o
                            C     C Contractual Agreements (0.6%) ) )
                             o
                              n
                              n
                                            .
                                            .
                                 t
                                           0
                                 t
                                            6
                                             %
                                             %
                                c
                                            6
                                c
                                     r
                                    g
                                    g
                                     r
                                   A
                                   A


                                   l
                                      e
                                      e
                                   l
                                     v
                                          5
                                          .

                                        1
                                        1
                                         0
                                          .
                                     v
                                         0
                                          5
                                 e
                                   S
                                     r
                                 e
                                D     D Debt Service (10.5%) ) )
                                    e
                                    e
                                           %
                                  b
                                  b
                                           %
                                     r
                                   S

                                  t
                                      i

                                      i

                                      c
                                      c
                                       e
                                  t
                                       e
                                        (
                                        (

                                    (
                               O

                              t
                              t
                             i
                               l
                               l
                             i
                                 t
                                 t
                                   y
                                      6
                                    1
                                    1
                              a
                              a
                                      6


                               O
                                    (
                                u
                                u
                                      %
                            a
                           C     C
                                  a
                           Capital Outlay (15.6%) ) )
                                  a
                                  l
                             p
                                  l
                                     .
                             p
                                     5
                            a
                                      %
                                     .
                                   y
                                     5
                                                                                                  %
                                                                                     Operating Costs (55.2%)
                                                                                           C
                                                                                     O     O p p e e r r a a t t i i n n g g     C o o s s t t s s     ( ( 5 5 5 5 . . 2 2 % ) )
                              s

                           p
                            p
                            p

                          u
                          u
                             e
                         S     S Supplies / Maintenance (17.2%) ) )
                             e
                             i
                              s
                           p
                             l
                             i
                             l
                                     n
                                         7
                                  n
                                        1
                                  n
                                     n
                                          2
                                         .
                                         7
                                         .
                                        1
                                   t
                                       e
                                   t
                                      c
                                      c
                                        (
                                        (

                                       e

                                          2
                                   e

                                M
                                M

                                    n
                                    n
                               /
                               /
                                   e
                                    a
                                    a
                                 i
                                 i
                                          %
                                          %
                                 a
                                 a
                                    Budgeted and Historical Expenditures by Expense Type
                       2.5
                        2
                       1.5
                     Millions
                        1
                       0.5
                        0
                              FY2020       FY2021       FY2022       FY2023       FY2024       FY2025
                         Operating Utilities  Training/ Dues / Misc.  Utilities & Gasoline  Contractual Agreements
                         Debt Service        Capital Outlay       Supplies / Maintenance  Operating Costs
                                                 Grey background indicates budgeted figures.
           Town of Pantego | Town of Pantego FY 2024-2025                                                 Page 100
   96   97   98   99   100   101   102   103   104   105   106