Division of Alcohol Beverage Control
The enacted budget makes the following changes to the Executive Budget (analysis as of March 29, 2006):
The Executive Budget recommends (analysis as of January 25, 2006):
· According to the Assembly analysis, the increases discussed above include:
· $2.2 million for doubling the number of beverage inspectors (including fringe and indirect costs)
· $2.0 million for information technology enhancements to increase on-line transactions by licensees and submission of data such as price postings.
· $115,000 for relocation costs of ABC from the Donovan Building in Buffalo
· $47,000 in nonpersonal services costs for per-diem Administrative Law Judges to reduce the backlog of cases requiring review by the State Liquor Authority ; and
· $477,000 for general salary increases and fringe benefit adjustments
|
Program Details-State Operations |
|||||
|
|
Enacted |
Proposed |
Enacted |
Change in |
Percent |
|
Program |
2005-06 Budget |
2006-07 Budget |
2006-07 Budget |
Appropriation |
Change |
|
All Funds |
$14,929,000 |
$19,782,000 |
$16,688,000 |
$1,759,000 |
11.8% |
|
Special Revenue-Other |
$14,929,000 |
$19,782,000 |
$16,688,000 |
$1,759,000 |
11.8% |
|
|
|
|
|
|
|
|
Administration |
$4,028,000 |
$6,286,000 |
$4,242,000 |
$214,000 |
5.3% |
|
Personal Service |
$965,000 |
$1,000,000 |
$1,000,000 |
$35,000 |
3.6% |
|
Nonpersonal Service |
$2,584,000 |
$4,776,000 |
$2,732,000 |
$148,000 |
5.7% |
|
Fringes & Indirect Costs |
$479,000 |
$510,000 |
$510,000 |
$31,000 |
6.5% |
|
|
|
|
|
|
|
|
Compliance Program |
$5,966,000 |
$8,369,000 |
$7,319,000 |
$1,353,000 |
22.7% |
|
Personal Service |
$3,562,000 |
$4,927,000 |
$3,691,000 |
$129,000 |
3.6% |
|
Nonpersonal Service |
$637,000 |
$955,000 |
$815,000 |
$178,000 |
27.9% |
|
Fringes & Indirect Costs |
$1,767,000 |
$2,487,000 |
$2,813,000 |
$1,046,000 |
59.2% |
|
|
|
|
|
|
|
|
Lic & Wholesaler Serv Prog |
$4,935,000 |
$5,127,000 |
$5,127,000 |
$192,000 |
3.9% |
|
Personal Service |
$2,957,000 |
$3,064,000 |
$3,064,000 |
$107,000 |
3.6% |
|
Nonpersonal Service |
$512,000 |
$518,000 |
$518,000 |
$6,000 |
1.2% |
|
Fringes & Indirect Costs |
$1,466,000 |
$1,545,000 |
$1,545,000 |
$79,000 |
5.4% |