Page 13 - ClearGov
P. 13

Expenditures by Expense Type

                                           Budgeted Expenditures by Expense Type






                                                 M
                                                 M
                                                &
                                                &

                                                   n
                                                   n
                                                    t
                                                   i
                                                  a
                                                  a
                                                   i

                                             a
                                             a
                                           R R Repairs & Maintenance (0.03%) ) )
                                            p
                                           e
                                           e
                                            p
                                               s
                                               s

                                              r
                                              i
                                              i
                                              r
                                                      n
                                                          .
                                                       c
                                                       c
                                                          .
                                                          0
                                                      n
                                                      a
                                                         (
                                                         (


                                                        e
                                                        e
                                                         0
                                                         0
                                                    e
                                                           3
                                                     n
                                                            %
                                                            %
                                                    e
                                                    t
                                                      a
                                                          0
                                                           3
                                                     n
                                  T
                                   r
                                   r

                                          s

                                           /
                                          s
                                           /
                                    n
                                    n
                                       /
                                    i
                                       /
                                      g
                                     n
                                     i
                                     n
                                      g
                                     i
                                         u
                                        D
                                         u
                                         e
                                         e
                                   a

                                    i

                                   a
                                        D
                                  T
                                               (
                                               (
                                                0
                                               .


                                                0
                                                 7
                                                 %
                                                 %
                                                .
                                                .
                                                 7
                                               .
                                             i
                                             i
                                             s
                                             s
                                            M

                                  Training/ Dues / Misc. (0.7%) ) )
                                            M

                                              c
                                              c
                                Utilities & Gasoline (1.9%)
                                U t t i i l l i i t t i i e e s s     & &     G a a s s o o l l i i n n e e     ( ( 1 1 . . 9 9 % ) )
                                U
                                      G
                                             %
                                           %
                                     m
                          C
                          Contractual Agreements (4.4%)
                          C o o n n t t r r a a c c t t u u a a l l     A A g g r r e e e e m e e n n t t s s     ( ( 4 4 . . 4 4 % ) )
                             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     ( ( 4 4 . . 8 8 % ) )
                                         %
                                   C
                             Operating Costs (4.8%)
                                        %
                                       2

                                        %

                                       2
                                       .
                                      7
                                      7
                                      (
                                       .
                                      (
                           e
                           e
                           i
                               a
                            s
                            s
                           i
                           l
                          p
                          p
                           l
                                   n
                                   n
                                  n
                                  n
                                   a
                              M
                              M

                                   a

                               a


                             /
                             /
                                     e
                       Supplies / Maintenance (7.2%) ) )
                                     e
                                 e
                       S
                                i
                                n
                                n
                                i
                                 t
                                 t
                         p
                                 e
                                    c
                         p
                                    c
                        u
                       S
                        u
                                e
                                e
                               S
                                  i

                                 v
                               t
                                 v

                                 r
                              b
                                 r
                               S
                               t
                                  i
                                      %
                                     7
                                      %
                                    (
                                    (
                                     .
                                     .
                                      4
                                     7
                                      4

                                   e
                                  c
                                  c
                             e
                             e
                            D Debt Service (7.4%) ) )

                            D
                              b
                                   e
                                                                                                 %
                                                                                          O
                                                                                      C a a p p i i t t a a l l     O u u t t l l a a y y     ( ( 4 4 6 6 . . 8 8 % ) )
                                                                                      Capital Outlay (46.8%)
                                                                                      C
                                              7
                                               %
                                               %
                                              7
                                        r
                                        v
                                        v
                                   n
                                   n
                                        r
                                         c
                                   o
                                   o
                                         i
                                         i
                                         c
                                     e


                                      l
                                      l
                                     e
                                    n
                                       e
                                       e
                                    n
                                      S
                                      S
                                            2
                                 e
                                 e
                                            2
                                 r
                                            (
                                            (
                                P
                                P
                                Personnel Services (26.7%) ) )
                                              .
                                             6
                                             6
                                              .
                                           s
                                  s
                                           s
                                          e
                                          e
                                 r
                                  s


                                    Budgeted and Historical Expenditures by Expense Ty pe
                        25
                        20
                        15
                       s
                       n
                       o
                       i
                       l
                       l
                       i
                       M
                        10
                        5
                        0
                              FY2020    FY2021     FY2022     FY2023     FY2024     FY2025     FY2026
                                   Operating Utilities  Repairs & Maintenance  Training/ Dues / Misc.
                                   Utilities & Gasoline  Contractual Agreements  Operating Costs
                                   Supplies / Maintenance  Debt Service     Personnel Services
                                   Capital Outlay
                                                 Grey background indicates budgeted figures.
           Town of Pantego | Town of Pantego FY 2025-2026                                                  Page 12
   8   9   10   11   12   13   14   15   16   17   18