FY11 Budget - Change by Line Item - All Funds
Illinois Center for Rehabilitation & Education

Staff (June 30th) All Funds

FY10 Request FY10 Adj. FY10 EOY FY11 Adj. FY11 Request
Staff (June 30th) 66.3 66.3 66.3

Appropriations All Funds

Appropriation Name FY10 Approp. FY10 Adj. FY10 Est. Exp. FY11 Adj. FY11 Request
Personal Services $4,090.9 ($287.9) $3,803.0 $527.7 $4,330.7
Client Compensation $2.0 $2.0 $2.0
Retirement
Social Security $313.0 ($22.1) $290.9 $40.4 $331.3
Subtotal $4,405.9 ($310.0) $4,095.9 $568.1 $4,664.0
Contractual $920.4 $920.4 $73.4 $993.8
Travel $3.9 $3.9 $3.9
Commodities $63.3 $63.3 $63.3
Printing $2.6 $2.6 $2.6
Equipment $32.8 $32.8 $32.8
Telecommunications $69.3 $69.3 $69.3
Op of Automotive $21.0 $21.0 $21.0
Secondary Transitional Experience $60.0 $60.0 $60.0
Subtotal $1,173.3 $1,173.3 $73.4 $1,246.7
Total Appropriation $5,579.2 ($310.0) $5,269.2 $641.5 $5,910.7

FY10 Adjustments All Funds 

Adjustment Description Amount
Personal Services FY10 General Revenue Fund Reserve based on EOY projected spending, which may include layoffs, attrition, elimination of vacant positions, and furlough savings ($287.9)
Social Security Fringe Benefits associated with Personal Services General Revenue Fund Reserve ($22.1)

FY11 Adjustments All Funds

Adjustment Description Amount
Personal Services Personal Services Pricing Adjustment, including annualization of FY10 COLA and funding for FY11 COLA and Steps for Bargaining Unit Employees $527.7
Social Security Annualized cost at rate of 7.65% $40.4
Contractual Increase in Food $19.5; Medical $3.1; Security 8.0; Swimming Pool Maint $ 42.8. $73.4

FY11 Budget - Change by Line Item - General Revenue Fund
Illinois Center for Rehabilitation & Education

Staff (June 30th) GRF

FY10 Request FY10 Adj. FY10 EOY FY11 Adj. FY11 Request
Staff (June 30th) 66.3 66.3 66.3

Appropriations GRF

Appropriation Name FY10 Approp. FY10 Adj. FY10 Est. Exp. FY11 Adj. FY11 Request
Personal Services $4,090.9 ($287.9) $3,803.0 $527.7 $4,330.7
Client Compensation $2.0 $2.0 $2.0
Retirement
Social Security $313.0 ($22.1) $290.9 $40.4 $331.3
Subtotal $4,405.9 ($310.0) $4,095.9 $568.1 $4,664.0
Contractual $920.4 $920.4 $73.4 $993.8
Travel $3.9 $3.9 $3.9
Commodities $63.3 $63.3 $63.3
Printing $2.6 $2.6 $2.6
Equipment $32.8 $32.8 $32.8
Telecommunications $69.3 $69.3 $69.3
Op of Automotive $21.0 $21.0 $21.0
Subtotal $1,113.3 $1,113.3 $73.4 $1,186.7
Total Appropriation $5,519.2 ($310.0) $5,209.2 $641.5 $5,850.7

FY10 Adjustments GRF

Adjustment Description Amount
Personal Services FY10 General Revenue Fund Reserve based on EOY projected spending, which may include layoffs, attrition, elimination of vacant positions, and furlough savings ($287.9)
Social Security Fringe Benefits associated with Personal Services General Revenue Fund Reserve ($22.1)

FY11 Adjustments GRF

Adjustment Description Amount
Personal Services Personal Services Pricing Adjustment, including annualization of FY10 COLA and funding for FY11 COLA and Steps for Bargaining Unit Employees 527.7
Social Security Annualized cost at rate of 7.65% 40.4
Contractual Increase in Food $19.5; Medical $3.1; Security 8.0; Swimming Pool Maint $42.8 73.4