Division of Alcohol Beverage Control

 

The Executive Budget recommends (analysis as of January 30, 2004):

 


 

Alcoholic Beverage Control

Program Details-State Operations

 

Enacted

Proposed

Change in

Percent

Program

2003-04 Budget

2004-05 Budget

Appropriation

Change

All Funds

$13,297,500

$13,502,000

$204,500

1.5%

Special Revenue-Other

$13,297,500

$13,502,000

$204,500

1.5%

 

 

 

 

_

Administration

$3,790,000

$3,704,000

($86,000)

-2.3%

Personal Service

$1,042,000

$838,000

($204,000)

-19.6%

Nonpersonal Service

$2,332,000

$2,483,000

$151,000

6.5%

Fringes & Indirect Costs

$416,000

$383,000

($33,000)

-7.9%

 

 

 

 

_

Compliance Program

$5,258,500

$5,509,000

$250,500

4.8%

Personal Service

$3,330,000

$3,356,000

$26,000

0.8%

Nonpersonal Service

$599,000

$617,000

$18,000

3.0%

Fringes & Indirect Costs

$1,329,500

$1,536,000

$206,500

15.5%

 

 

 

 

 

Lic & Wholesaler Serv Prog

$4,249,000

$4,289,000

$40,000

0.9%

Personal Service

$2,693,000

$2,601,000

($92,000)

-3.4%

Nonpersonal Service

$482,000

$497,000

$15,000

3.1%

Fringes & Indirect Costs

$1,074,000

$1,191,000

$117,000

10.9%