GOV
Excise Division Cost Center in FY 2025
Expenditures by cost center Excise Division (616000) in the 2025 fiscal year
Totals
Budget
$742,416
Total budget for FY 2025.
Total Expended
$164,086
22% expended of total budget
Total amount expended in FY 2025.
Downloads
All expenditures made by cost center Excise Division (616000) in the 2025 fiscal year.
Browse Expenditures
Totals by Account
| Account | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 510100 | Salaries Regular Employees | $392,262 | $100,326 | 26% |
| 510900 | Overtime Regular Employees | $50,000 | $12,398 | 25% |
| 511200 | Salaries Per Performance Employees | $42,000 | $0 | 0% |
| 512000 | FICA | $37,046 | $8,330 | 22% |
| 513800 | Employee Retirement Plan | $68,685 | $17,254 | 25% |
| 513810 | Employee Retirement System Debt Contr | $7,845 | $2,007 | 26% |
| 514700 | Workers Compensation Admin | $4,903 | $1,274 | 26% |
| 515000 | Medical Insurance | $63,945 | $15,396 | 24% |
| 515030 | Life Insurance | $1,530 | $278 | 18% |
| 515060 | Long Term Disability | $549 | $77 | 14% |
| 520000 | Computer Supplies | $3,000 | $0 | 0% |
| 520500 | Office Supplies | $7,000 | $1,619 | 23% |
| 521000 | Communication Supplies | $600 | $0 | 0% |
| 521001 | Radio Parts and Supplies | $500 | $0 | 0% |
| 521002 | Telephone Parts and Supplies | $500 | $0 | 0% |
| 521500 | Health and Safety Supplies | $2,500 | $0 | 0% |
| 521506 | Wearing Apparel | $750 | $0 | 0% |
| 521507 | Ammunition | $800 | $0 | 0% |
| 521508 | Drugs and Medicines | $500 | $0 | 0% |
| 521521 | Public Safety and Health Body Camera Supplies | $250 | $0 | 0% |
| 523000 | Education and Training Materials and Supplies | $1,000 | $95 | 10% |
| 523002 | Subscriptions | $600 | $0 | 0% |
| 530500 | Office Rental and Leases | $2,927 | $465 | 16% |
| 540000 | Computer Equipment | $5,000 | $0 | 0% |
| 540500 | Office Equipment | $2,363 | $0 | 0% |
| 541000 | Communication Equipment | $1,000 | $0 | 0% |
| 541500 | Health and Safety Equipment | $1,500 | $0 | 0% |
| 541501 | Public Safety and Health Body Cameras | $300 | $0 | 0% |
| 542500 | Fleet Equipment | $0 | $0 | 0% |
| 560500 | Office Services | $3,000 | $0 | 0% |
| 560501 | Maintenance Services | $3,000 | $0 | 0% |
| 560503 | Postal Services Office Services | $8,395 | $0 | 0% |
| 561000 | Communication Services | $1,500 | $686 | 46% |
| 561005 | Cellular Phone Services | $4,293 | $0 | 0% |
| 563000 | Education and Training Services | $5,000 | $0 | 0% |
| 565800 | Internal Services | $3,000 | $1,950 | 65% |
| 565801 | Internal Services Gas | $1,000 | $138 | 14% |
| 566000 | Professional Services | $6,100 | $0 | 0% |
| 566500 | Legal Services | $5,547 | $1,795 | 32% |
| 700002 | 27th Pay Reserve | $1,726 | $0 | 0% |
Totals by Supplier
| Number | Name | Expended |
|---|---|---|
| $119,560 | ||
| 0 | $39,866 | |
| 107158 | OFFICE ESSENTIALS | $1,619 |
| 109492 | SUMNERONE - LEASING DIVISION | $465 |
| 109882 | THOMSON REUTERS - WEST | $1,795 |
| 109588 | T-MOBILE | $686 |
| 110185 | U.S. IDENTIFICATION MANUAL | $95 |
Totals by Fund
| Fund | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 1000 | General Fund | $742,416 | $164,086 | 22% |
Feedback is anonymous.
