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% |