FY09 Budget - Change by Line Item - All Funds
Illinois School for theVisually Impaired

FY08 Budgeted FY08 Adj. FY08 EOY FY09 Adj. FY09 Request
Staff (June 30th) 130.6 130.6 130.6
Appropriation Name FY08 Approp. FY08 Adj. FY08 Est. Exp. FY09 Adj. FY09 Request
Personal Services $7,097.4 $7,097.4 $104.0 $7,201.4
Client Comp $16.4 $16.4 $16.4
Retirement $1,178.2 $1,178.2 ($243.4) $934.8
Social Security $542.9 $542.9 $8.0 $550.9
Subtotal $8,834.9 $8,834.9 ($131.4) $8,703.5
Contractual $668.8 $668.8 $668.8
Travel $13.8 $13.8 $13.8
Commodities $238.4 $238.4 $117.5 $355.9
Printing $2.5 $2.5 $2.5
Equipment $80.0 $80.0 $80.0
Tech Equipment $250.0 $250.0 $250.0
Telecommunications $50.1 $50.1 $50.1
Op of Automotive $16.5 $16.5 $16.5
Secondary Transitional Exper. $42.9 $42.9 $42.9
Subtotal $1,363.0 $1,363.0 $117.5 $1,480.5
Total Appropriation $10,197.9 $10,197.9 ($13.9) $10,184.0

FY09 Adjustments

Adjustment Description Amount
Personal Services Personal Services Pricing Adjustment, including annualization of FY08 COLA and funding for FY09 Steps for bargaining unit employees $104.0
Retirement Annualized cost at rate of 16.561 % ($243.4)
Social Security Annualized Cost at 7.65% $8.0
Commodities Cost of Group Insurance Rate Increase $117.5

FY09 Budget - Change by Line Item - General Revenue Fund
Illinois School for theVisually Impaired

FY08 Budgeted FY08 Adj. FY08 EOY FY09 Adj. FY09 Request
Staff (June 30th) 129.6 129.6 129.6
Appropriation Name FY08 Approp. FY08 Adj. FY08 Est. Exp. FY09 Adj. FY09 Request
Personal Services $7,097.4 $7,097.4 $104.0 $7,201.4
Client Comp $16.4 $16.4 $16.4
Retirement $1,178.2 $1,178.2 ($243.4) $934.8
Social Security $542.9 $542.9 $8.0 $550.9
Subtotal $8,834.9 $8,834.9 ($131.4) $8,703.5
Contractual $668.8 $668.8 $668.8
Travel $13.8 $13.8 $13.8
Commodities $238.4 $238.4 $117.5 $355.9
Printing $2.5 $2.5 $2.5
Equipment $80.0 $80.0 $80.0
Tech Equipment $250.0 $250.0 $250.0
Telecommunications $50.1 $50.1 $50.1
Op of Automotive $16.5 $16.5 $16.5
Subtotal $1,320.1 $1,320.1 $117.5 $1,437.6
Total Appropriation $10,155.0 $10,155.0 ($13.9) $10,141.1

FY09 Adjustments

Adjustment Description Amount
Personal Services Personal Services Pricing Adjustment, including annualization of FY08 COLA and funding for FY09 Steps for bargaining unit employees $104.0
Retirement Annualized cost at rate of 16.561 % ($243.4)
Social Security Annualized Cost at 7.65% $8.0
Commodities Text Books for ISVI $117.5