Division of Alcoholic Beverage Control

 

The enacted budget makes the following changes to the Executive Budget (analysis as of 3/30/09):

 

According to the Assembly Yellow Book, (analysis as of December 31, 2008):

 

According to the Senate White Book, (analysis as of December 31, 2008):

 

The Executive Budget recommends (analysis as of December 16, 2008):

A SFY 2009-10 workforce of 215.  This increases the level of FTEs from the adjusted FTE level for FY 2008-09 by 50.   The following chart identifies adjustments in the current fiscal year’s FTEs along with the recommended differences in FY 2009-10 FTEs by program (if the FTE’s are the same the program is not listed):

 

Program

FY 2008-09 Adjustment

FY 2009-10 Difference

Administration

 

+11

Compliance

 

+19

Licensing and Wholesaler Services

 

+20

 

Alcoholic Beverage Control 
Program Details-State Operations 
  Enacted Proposed Enacted Change in Percent
Program 2008-09 Budget 2009-10 Budget 2009-10 Budget Appropriation Change
All Funds $17,556,000 $21,480,000 $18,480,000 $924,000 5.3%
Special Revenue-Other $17,556,000 $21,480,000 $18,480,000 $924,000 5.3%
           
Personal Services $8,861,000 $9,479,000 $9,479,000 $618,000 7.0%
Contractual Services $2,723,000 $2,723,000 $2,723,000 $0 0.0%
           
Administration $4,766,000 $4,939,000 $4,939,000 $173,000 3.6%
Personal Service $1,229,000 $1,389,000 $1,389,000 $160,000 13.0%
Regular $1,224,000 $1,384,000 $1,384,000 $160,000 13.1%
Holiday/overtime compensation $5,000 $5,000 $5,000 $0 0.0%
Nonpersonal Service $3,337,000 $3,550,000 $3,550,000 $213,000 6.4%
Supplies and materials $117,000 $117,000 $117,000 $0 0.0%
Travel $32,000 $37,000 $37,000 $5,000 15.6%
Contractual Services $1,993,000 $2,083,000 $2,083,000 $90,000 4.5%
Equipment $592,000 $592,000 $592,000 $0 0.0%
Fringe benefits $557,000 $664,000 $664,000 $107,000 19.2%
Indirect costs $46,000 $57,000 $57,000 $11,000 23.9%
Maintenance Undistributed $200,000 $0 $0 ($200,000) -100.0%
Personal Service $70,000 $0 $0 ($70,000) -100.0%
Regular $70,000 $0 $0 ($70,000) -100.0%
Nonpersonal Service $130,000 $0 $0 ($130,000) -100.0%
Travel $5,000 $0 $0 ($5,000) -100.0%
Contractual Services $90,000 $0 $0 ($90,000) -100.0%
Fringe benefits $32,000 $0 $0 ($32,000) -100.0%
Indirect costs $3,000 $0 $0 ($3,000) -100.0%
           
Compliance Program $7,606,000 $8,048,000 $8,048,000 $442,000 5.8%
Personal Service $4,089,000 $4,799,000 $4,799,000 $710,000 17.4%
Regular $4,059,000 $4,769,000 $4,769,000 $710,000 17.5%
Holiday/overtime compensation $30,000 $30,000 $30,000 $0 0.0%
Nonpersonal Service $2,817,000 $3,249,000 $3,249,000 $432,000 15.3%
Supplies and materials $107,000 $107,000 $107,000 $0 0.0%
Travel $178,000 $178,000 $178,000 $0 0.0%
Contractual Services $370,000 $370,000 $370,000 $0 0.0%
Equipment $160,000 $260,000 $260,000 $100,000 62.5%
Fringe benefits $1,831,000 $2,156,000 $2,156,000 $325,000 17.7%
Indirect costs $171,000 $178,000 $178,000 $7,000 4.1%
Maintenance Undistributed $700,000 $0 $0 ($700,000) -100.0%
Personal Service $400,000 $0 $0 ($400,000) -100.0%
Regular $400,000 $0 $0 ($400,000) -100.0%
Nonpersonal Service $300,000 $0 $0 ($300,000) -100.0%
Equipment $100,000 $0 $0 ($100,000) -100.0%
Fringe benefits $200,000 $0 $0 ($200,000) -100.0%
           
Lic & Wholesaler Serv Prog $5,184,000 $8,493,000 $5,493,000 $309,000 6.0%
Personal Service $3,073,000 $3,291,000 $3,291,000 $218,000 7.1%
Regular $3,056,000 $3,274,000 $3,274,000 $218,000 7.1%
Temporary service $17,000 $17,000 $17,000 $0 0.0%
Nonpersonal Service $2,111,000 $2,202,000 $2,202,000 $91,000 4.3%
Supplies and materials $5,000 $5,000 $5,000 $0 0.0%
Travel $3,000 $3,000 $3,000 $0 0.0%
Contractual Services $270,000 $270,000 $270,000 $0 0.0%
Equipment $324,000 $324,000 $324,000 $0 0.0%
Fringe benefits $1,392,000 $1,477,000 $1,477,000 $85,000 6.1%
Indirect costs $117,000 $123,000 $123,000 $6,000 5.1%
Maintenance Undistributed $0 $3,000,000 $0 $0  
Personal Service $0 $1,850,000 $0 $0  
Regular $0 $1,500,000 $0 $0  
Temporary service $0 $250,000 $0 $0  
Holiday/overtime compensation $0 $100,000 $0 $0  
Nonpersonal Service $0 $1,150,000 $0 $0  
Supplies and materials $0 $64,000 $0 $0  
Travel $0 $64,000 $0 $0  
Contractual Services $0 $64,000 $0 $0  
Equipment $0 $64,000 $0 $0  
Fringe benefits $0 $820,000 $0 $0  
Indirect costs $0 $74,000 $0 $0