Division of Alcoholic Beverage Control
The enacted budget makes the following changes to the
Executive Budget (analysis as of 3/30/09):
- Rejects the proposed $3 million appropriation in a new
Maintenance
Undistributed (MU) account within the License & Wholesaler Services Program,
for services and expenses related to the processing of license
applications, enforcement, and implementation of a bill authorizing the sale
of wine in grocery stores. This
appropriation included $1.85 million for personal service and $1.15 million
for nonpersonal service ($64,000 of which is for contractual services). It is unclear what impact this cut will have
on the agency’s plans to add 50 FTE positions but since these positions were
linked to the rejected Executive Budget’s proposal to sell wine in grocery
stores it is unlikely any of these new positions will be filled.
-
Adds
Article VII language that requires the authority, for SFY 2009-10, to
improve and update their information technology in order to meet federal
security requirements to assist in the processing of license and/or permit
applications and renewals.
According to the Assembly
Yellow Book, (analysis as of December 31, 2008):
-
Part of
the License & Wholesaler Services Program $3 million appropriation increase,
will support long term improvements to the agency’s licensing function,
including the establishment of the on-line licensing application.
According to the Senate
White Book, (analysis as of December
31, 2008):
- The 50 additional personnel would be used to
facilitate the anticipated increase in license applications from the
Executive’s proposal to sell wine in grocery stores and drug stores.
Once the initial increase of applications has slowed, the license
inspectors would be used to decrease the current backlog of applications.
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
|
- According to the Agency Presentation,
there is no difference between the estimated FTEs
for SFY 2008-09 and the adjusted level of 2008-09 FTEs.
However, the Workforce Impact
Summary Report shows that the difference between the estimated FTEs for
SFY 2008-09 and the adjusted level of 2008-09 FTEs is -1. This should be
addressed at statewide labor management.
-
The total
appropriation for Personal Service is $9.5 million, a 7% increase from SFY
2008-09. However the
Executive Budget Agency Presentation
narrative for the Division shows that there is no change in the Personal Service
appropriation from the
SFY
2008-09 agency appropriation. This
reflects adjustments, which occurred during the fiscal year, due to the
agency-wide reductions made and the Special Pay Bill, which contained negotiated
union raises.
-
An All
Funds increase of $3.9 million (+22.4%) from SFY 2008-09.
This increase is primarily due to an appropriation of $3 million to a
new Maintenance Undistributed (MU) account within the License & Wholesaler
Services Program, for services and expenses related to the processing
of license applications, enforcement, and implementation of a bill
authorizing the sale of wine in grocery stores.
This appropriation includes $1.8 million for personal service and
$1.15 million for nonpersonal service ($64,000 of which is for contractual
services).
According to the According to the Agency Presentation
the increase in All Funds is $3 million, this may
reflect adjustments made due to the negotiated union raises and the
agency-wide reductions made during the fiscal year.
-
The
following programs had a decrease in personal service
funding that is not associated with a decrease in FTEs.
These funding and position changes should be clarified with
management.
- Administration, MU appropriation for services and
expenses of the State Law Revision Commission (-$70,000 or -100%).
However, the Agency Presentation indicates that resources from the 2008-09
budget suballocated to the State Law Revision Commission will continue
to be available to support the Commission’s mandated study of the
Alcoholic Beverage Control Law. A
final report of recommended changes is due in June of 2009.
The funding for the entire MU appropriation may have been
absorbed in the regular appropriation.
- Compliance Program, MU appropriation for services
and expenses of nine investigators charged with responsibility of
investigating on-premises establishments that pose a significant threat
to the public’s health, safety, or welfare (-$400,000 or -100%).
The funding for the entire MU appropriation may have been
absorbed in the regular appropriation.
-
The
Division of Alcoholic Beverage Control employed an estimated 7 employees
under consultant contracts in SFY 2008-09 at a cost of $410,200 or an
average cost of $58,600 per consultant contract employee. It is estimated
that the same amount of funding and number employees will be allocated for
consultant contracts in SFY 2009-10.
- The following program had a substantial
increase in the proposed
contractual services appropriation when compared to SFY 2008-09:
- Administration (+$90,000 or +4.5%).
This increase is equal to the decrease of the Administration’s MU
contractual services appropriation (-$90,000 or -100%).
The funds may have been shifted rather than increased or
decreased.
- The Revenue Article VII legislation includes proposal
that would change the Alcoholic Beverage Control law: increase the excise
tax on beer and wine; provide a tax on flavored malt beverages; and allow
the sale of wine in grocery and drug stores upon payment of a franchise fee.
|
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 |
|