FY19 Line Item Change - All Funds

BY19 Line Item Change - All Funds

Obj. Approp. Name CY Approp. CY Adj. CY Est. Exp. BY Adj. BY Request % Change from Est.
1120 Personal Services $829,952.9 $0.0 $829,952.9 $7,265.6 $837,218.5 0.9%
1140 Student Member/Inmate Compensation $34.6 $0.0 $34.6 $0.0 $34.6 0.0%
1160 Retirement $46,853.6 $0.0 $46,853.6 ($2,081.1) $44,772.5 -4.4%
1170 Social Security $64,227.5 $0.0 $64,227.5 $971.8 $65,199.3 1.5%
1180 Group Insurance $26,803.2 $0.0 $26,803.2 $0.0 $26,803.2 0.0%
1200 CMS Facility Management $42,259.3 $0.0 $42,259.3 $0.0 $42,259.3 0.0%
1200 Contractual Services $101,367.6 $4,800.0 $106,167.6 ($4,131.0) $102,036.6 -3.9%
1200 Contractual Services IT Mgt $2,292.6 $0.0 $2,292.6 $0.0 $2,292.6 0.0%
1200 EBT Contractual $10,800.0 $0.0 $10,800.0 $0.0 $10,800.0 0.0%
1200 Leased Property Management $8,599.8 $0.0 $8,599.8 $0.0 $8,599.8 0.0%
1200 Press Information Officers Management $206.0 $0.0 $206.0 $0.0 $206.0 0.0%
1290 Travel $3,311.0 $0.0 $3,311.0 $75.0 $3,386.0 2.3%
1300 Commodities $27,494.6 $0.0 $27,494.6 $0.0 $27,494.6 0.0%
1302 Printing $2,138.6 $0.0 $2,138.6 $50.0 $2,188.6 2.3%
1500 Equipment $5,323.4 $0.0 $5,323.4 $250.0 $5,573.4 4.7%
1600 DoIT Services $61,000.0 $87,120.0 $148,120.0 ($71,215.3) $76,904.7 -48.1%
1600 Electronic Data Processing $300.0 $0.0 $300.0 $0.0 $300.0 0.0%
1600 Integrated Eligibility System Support $0.0 $0.0 $0.0 $20,000.0 $20,000.0 100.0%
1700 Telecommunications $12,516.1 $4,360.0 $16,876.1 ($4,360.0) $12,516.1 -25.8%
1800 Operation Of Auto Equipment $1,219.6 $0.0 $1,219.6 $45.8 $1,265.4 3.8%
1900 Behavioral Health Special Projects $6,000.0 $0.0 $6,000.0 $5,000.0 $11,000.0 83.3%
1900 DHS Inter-Agencies Support Services $3,000.0 $0.0 $3,000.0 $0.0 $3,000.0 0.0%
1900 Energy Conservation & Efficiency Program $1,000.0 $0.0 $1,000.0 $0.0 $1,000.0 0.0%
1900 Framework Project Program $10,000.0 $0.0 $10,000.0 $0.0 $10,000.0 0.0%
1900 Implement Firearm Conceal & Carry $2,500.0 $0.0 $2,500.0 $0.0 $2,500.0 0.0%
1900 Medicare Part D $1,507.9 $0.0 $1,507.9 $0.0 $1,507.9 0.0%
1900 MIS Technology Assistance & Support $6,636.6 $0.0 $6,636.6 $0.0 $6,636.6 0.0%
1900 Operation Of Federal Employment $10,783.7 $0.0 $10,783.7 $0.0 $10,783.7 0.0%
1900 Payment For Alcoholic Liquors $150.0 $0.0 $150.0 $0.0 $150.0 0.0%
1900 Private Resources $10.0 $0.0 $10.0 $0.0 $10.0 0.0%
1900 Secondary Transitional Experience $152.9 $0.0 $152.9 $0.0 $152.9 0.0%
1900 Sexually Violent Persons Program $2,269.4 $0.0 $2,269.4 $0.0 $2,269.4 0.0%
1910 Alcohol & Substance Abuse Prevention & Treatment $215.0 $0.0 $215.0 $0.0 $215.0 0.0%
1910 CMS Fleet Management $2,026.8 $1,520.0 $3,546.8 ($1,520.0) $2,026.8 -42.9%
1910 CMS Graphic Design Management $56.7 $0.0 $56.7 $0.0 $56.7 0.0%
1910 DHS GATA Unit $5,000.0 $0.0 $5,000.0 $0.0 $5,000.0 0.0%
1910 DHS Recoveries Trust $16,263.0 $0.0 $16,263.0 $6,000.0 $22,263.0 36.9%
1910 Drugs & Costs Associated With $12,300.0 $0.0 $12,300.0 $0.0 $12,300.0 0.0%
1910 Federally Assisted Programs $7,388.3 $0.0 $7,388.3 $0.0 $7,388.3 0.0%
1910 Grants Accountability Transparency Non-DHS $803.9 $0.0 $803.9 ($803.9) $0.0 -100.0%
1910 Maternal & Child Health Programs $458.1 $0.0 $458.1 $0.0 $458.1 0.0%
1910 Public Health Programs $368.0 $0.0 $368.0 $0.0 $368.0 0.0%
1910 SODC Special Projects $10,000.0 $0.0 $10,000.0 $0.0 $10,000.0 0.0%
1910 Support Services $9,043.8 $0.0 $9,043.8 $0.0 $9,043.8 0.0%
1910 Support Services In-service Training $366.7 $0.0 $366.7 $0.0 $366.7 0.0%
1993 Fund deposit into Public Health Services Fund $500.0 $0.0 $500.0 ($500.0) $0.0 -100.0%
1993 Indirect Cost Principles $0.1 $0.0 $0.1 $0.0 $0.1 0.0%
4400 Addiction Prevention Related Services $17,050.0 $0.0 $17,050.0 $1,000.0 $18,050.0 5.9%
4400 Addiction Treatment & Related Services $530.0 $0.0 $530.0 $0.0 $530.0 0.0%
4400 Addiction Treatment Services $98,676.0 ($8,000.0) $90,676.0 $1,080.5 $91,756.5 1.2%
4400 Addiction Treatment Services Rate Increase $1,080.5 $0.0 $1,080.5 ($1,080.5) $0.0 -100.0%
4400 Addiction Treatment/Medicaid Eligible $43,379.7 ($10,000.0) $33,379.7 ($6,144.5) $27,235.2 -18.4%
4400 Aid To Aged, Blind Or Disabled $28,504.7 $0.0 $28,504.7 $0.0 $28,504.7 0.0%
4400 ARC of IL Life Span Project $471.4 ($34.8) $436.6 $0.0 $436.6 0.0%
4400 Autism Cares $100.0 $0.0 $100.0 ($50.0) $50.0 -50.0%
4400 Best Buddies $977.5 ($72.1) $905.4 $0.0 $905.4 0.0%
4400 Case Services Migrant Workers $228.4 ($18.4) $210.0 $0.0 $210.0 0.0%
4400 Case Services To Individuals $66,364.6 $0.0 $66,364.6 $0.0 $66,364.6 0.0%
4400 Children's Place $381.2 ($28.1) $353.1 $0.0 $353.1 0.0%
4400 Children's Wellness Charities $100.0 $0.0 $100.0 ($50.0) $50.0 -50.0%
4400 Coalition for Technical Assistance & Training $250.0 $0.0 $250.0 $0.0 $250.0 0.0%
4400 Community Grants $7,257.8 $0.0 $7,257.8 $0.0 $7,257.8 0.0%
4400 DCFS Clients $7,365.1 $0.0 $7,365.1 $0.0 $7,365.1 0.0%
4400 Dental Grants $986.0 $0.0 $986.0 ($986.0) $0.0 -100.0%
4400 Developmental Disabilities Purchase Of Care $9,965.6 $0.0 $9,965.6 $0.0 $9,965.6 0.0%
4400 Early Intervention Program $96,691.9 $0.0 $96,691.9 $3,000.0 $99,691.9 3.1%
4400 Epilepsy Services $2,075.0 ($153.1) $1,921.9 $0.0 $1,921.9 0.0%
4400 Grants Supportive Housing Services $3,382.5 $0.0 $3,382.5 $0.0 $3,382.5 0.0%
4400 Group Home Loans $200.0 $0.0 $200.0 $0.0 $200.0 0.0%
4400 Homeless Youth Services $1,000.0 $0.0 $1,000.0 $0.0 $1,000.0 0.0%
4400 Housing for Families $100.0 $0.0 $100.0 ($50.0) $50.0 -50.0%
4400 Hunger Relief Checkoff $300.0 $0.0 $300.0 ($200.0) $100.0 -66.7%
4400 Independent Living Centers $6,373.7 $0.0 $6,373.7 $0.0 $6,373.7 0.0%
4400 Living Skills $122.8 $0.0 $122.8 $0.0 $122.8 0.0%
4400 Mental Health Block Grant $18,025.4 $0.0 $18,025.4 $0.0 $18,025.4 0.0%
4400 Mental Health Block Grant Children & Adolescents $4,341.8 $0.0 $4,341.8 $0.0 $4,341.8 0.0%
4400 MH Treatments $2,000.0 $0.0 $2,000.0 $1,000.0 $3,000.0 50.0%
4400 Project For Autism $4,300.0 ($317.1) $3,982.9 $0.0 $3,982.9 0.0%
4400 Rape Victims/Prevention Act $6,159.7 $0.0 $6,159.7 $0.0 $6,159.7 0.0%
4400 Refugees $1,126.7 $0.0 $1,126.7 $0.0 $1,126.7 0.0%
4400 Respite Services $8,778.0 $0.0 $8,778.0 $0.0 $8,778.0 0.0%
4400 Services To Disabled Individuals $25,000.0 $0.0 $25,000.0 $0.0 $25,000.0 0.0%
4400 Sexual Assault Services $100.0 $0.0 $100.0 $0.0 $100.0 0.0%
4400 Specialized Services for Survivors of Human Trafficking $100.0 $0.0 $100.0 $0.0 $100.0 0.0%
4400 Supported Employment $1,900.0 $0.0 $1,900.0 $0.0 $1,900.0 0.0%
4400 Supportive Food Program WIC $1,400.0 $0.0 $1,400.0 $0.0 $1,400.0 0.0%
4400 TANF - Stimulus $20,000.0 ($20,000.0) $0.0 $0.0 $0.0 0.0%
4400 Temporary Assistance to Needy Families $148,771.2 ($20,000.0) $128,771.2 ($9,569.3) $119,201.9 -7.4%
4400 Youth Employment Programs $15,000.0 ($3,421.1) $11,578.9 $0.0 $11,578.9 0.0%
4429 Tort Claims $485.0 $0.0 $485.0 $0.0 $485.0 0.0%
4429 Tort Claims Employees $10.9 $0.0 $10.9 $0.0 $10.9 0.0%
4462 Funeral and Burial Expense $9,271.6 ($3,271.6) $6,000.0 $0.0 $6,000.0 0.0%
4463 Free Distribution Food Supplies $251,000.0 $0.0 $251,000.0 ($21,000.0) $230,000.0 -8.4%
4900 Addiction Prevention Related Services $3,501.9 ($48.3) $3,453.6 $0.0 $3,453.6 0.0%
4900 Addiction Treatment & Related Services $34,212.2 $0.0 $34,212.2 $0.0 $34,212.2 0.0%
4900 Addiction Treatment Services $5,105.8 $0.0 $5,105.8 $0.0 $5,105.8 0.0%
4900 Addiction Treatment-Special Population $5,824.7 $0.0 $5,824.7 $0.0 $5,824.7 0.0%
4900 After School Youth Programs $19,489.5 ($6,994.8) $12,494.7 $0.0 $12,494.7 0.0%
4900 Assistance For Homeless $300.0 $0.0 $300.0 $0.0 $300.0 0.0%
4900 Autism Awareness $100.0 $0.0 $100.0 ($50.0) $50.0 -50.0%
4900 Autism Research Checkoff $100.0 $0.0 $100.0 ($75.0) $25.0 -75.0%
4900 Child Care Service Great Start $5,200.0 $0.0 $5,200.0 $0.0 $5,200.0 0.0%
4900 Child Care Services $692,590.9 ($100,000.0) $592,590.9 $3,917.5 $596,508.4 0.7%
4900 Client Assistance Project $1,179.2 $0.0 $1,179.2 $0.0 $1,179.2 0.0%
4900 Community Transitions & System Rebalancing $44,592.9 $0.0 $44,592.9 $0.0 $44,592.9 0.0%
4900 Community Reintegration Program $1,262.7 $0.0 $1,262.7 $0.0 $1,262.7 0.0%
4900 Community Services $5,518.4 ($275.9) $5,242.5 $0.0 $5,242.5 0.0%
4900 Comprehensive Community Services $16,546.4 $0.0 $16,546.4 $0.0 $16,546.4 0.0%
4900 Compulsive Gamblers Treatment $1,029.5 $0.0 $1,029.5 $0.0 $1,029.5 0.0%
4900 DCFS Community Integrated Living Arrangements $2,471.6 $0.0 $2,471.6 $0.0 $2,471.6 0.0%
4900 Developmental Disabilities Grants & Long Term Care $1,187,297.3 $0.0 $1,187,297.3 $97,717.1 $1,285,014.4 8.2%
4900 Developmental Disabilities Grants & Purchase of Care $75,000.0 $0.0 $75,000.0 $0.0 $75,000.0 0.0%
4900 Developmental Disabilities Long Term Care $45,000.0 $0.0 $45,000.0 $0.0 $45,000.0 0.0%
4900 Developmental Disabilities Transitions $5,201.6 $0.0 $5,201.6 $0.0 $5,201.6 0.0%
4900 DHS Community Services $15,000.0 $0.0 $15,000.0 $0.0 $15,000.0 0.0%
4900 DHS Federal Projects Fund $16,036.1 $0.0 $16,036.1 $0.0 $16,036.1 0.0%
4900 Domestic Violence Programs $100.0 $0.0 $100.0 $0.0 $100.0 0.0%
4900 Domestic Violence Shelters $19,587.2 $0.0 $19,587.2 $0.0 $19,587.2 0.0%
4900 Donated Funds Initiative Program $22,729.4 $0.0 $22,729.4 $0.0 $22,729.4 0.0%
4900 DRS Federal Match for Supported Employment Programs $102.0 $0.0 $102.0 $0.0 $102.0 0.0%
4900 Early Intervention Program $180,000.0 $0.0 $180,000.0 $0.0 $180,000.0 0.0%
4900 Emergency & Transitional Housing $9,383.7 $0.0 $9,383.7 $0.0 $9,383.7 0.0%
4900 Emergency Food Program $5,379.2 ($215.4) $5,163.8 $0.0 $5,163.8 0.0%
4900 Emergency Solutions Grants Program $12,000.0 $0.0 $12,000.0 $0.0 $12,000.0 0.0%
4900 Employability Development Services $9,145.7 $0.0 $9,145.7 $0.0 $9,145.7 0.0%
4900 Employment & Training Program $485,000.0 $0.0 $485,000.0 $0.0 $485,000.0 0.0%
4900 Family Violence Programs $5,018.2 $0.0 $5,018.2 $0.0 $5,018.2 0.0%
4900 Farmer's Market Nutrition $500.0 $0.0 $500.0 $0.0 $500.0 0.0%
4900 Farmer's Market Technology $1,000.0 $0.0 $1,000.0 ($1,000.0) $0.0 -100.0%
4900 Federal/State Employment Program $5,000.0 $0.0 $5,000.0 $0.0 $5,000.0 0.0%
4900 Food Stamp Employment & Training $3,651.0 $0.0 $3,651.0 $0.0 $3,651.0 0.0%
4900 For Children's Health Programs $1,138.8 $0.0 $1,138.8 $0.0 $1,138.8 0.0%
4900 Gear Up $3,516.8 $0.0 $3,516.8 $0.0 $3,516.8 0.0%
4900 Head Start State Collaboration $500.0 $0.0 $500.0 $0.0 $500.0 0.0%
4900 Health & Human Services Medicaid Trust $23,700.0 $0.0 $23,700.0 $0.0 $23,700.0 0.0%
4900 Healthy Families $10,040.0 $0.0 $10,040.0 $0.0 $10,040.0 0.0%
4900 Home & Community Based Waiver $480.6 $0.0 $480.6 $0.0 $480.6 0.0%
4900 Home Services Program $612,774.5 $0.0 $612,774.5 ($39,717.4) $573,057.1 -6.5%
4900 Home Services Program Rate Increase $12,695.8 ($10,000.0) $2,695.8 ($2,695.8) $0.0 -100.0%
4900 Homeless Youth Services $4,550.0 $0.0 $4,550.0 $0.0 $4,550.0 0.0%
4900 Homelessness Prevention $4,977.5 ($51.3) $4,926.2 $0.0 $4,926.2 0.0%
4900 Immigrant Integration Services $6,035.0 ($445.1) $5,589.9 $0.0 $5,589.9 0.0%
4900 Independent Living Older Blind $1,879.6 $0.0 $1,879.6 $0.0 $1,879.6 0.0%
4900 Infant Mortality $33,965.0 ($497.0) $33,468.0 ($1,803.0) $31,665.0 -5.4%
4900 JTED-SNAP Pilot Employment & Training $21,857.6 $0.0 $21,857.6 $0.0 $21,857.6 0.0%
4900 Juvenile Accountability Block Grant (JABG) $5,000.0 ($4,990.0) $10.0 $990.0 $1,000.0 9900.0%
4900 Juvenile Justice Planning & Action Grants $4,000.0 $0.0 $4,000.0 $0.0 $4,000.0 0.0%
4900 Maternal Child Health Program $9,401.2 $0.0 $9,401.2 $0.0 $9,401.2 0.0%
4900 Medicaid-Mentally Ill/Kid Care $92,902.4 $0.0 $92,902.4 $0.0 $92,902.4 0.0%
4900 Mental Health Psychotropic Medications $1,881.8 $0.0 $1,881.8 $0.0 $1,881.8 0.0%
4900 Mental Health Supportive Housing $15,915.8 $0.0 $15,915.8 $0.0 $15,915.8 0.0%
4900 MH Community Services Rate Increase $3,511.6 $0.0 $3,511.6 ($3,511.6) $0.0 -100.0%
4900 MH Evaluation Determination, Disposition $1,200.0 ($1,200.0) $0.0 $0.0 $0.0 0.0%
4900 MH Grants, C&A, Transitions, & SOF $151,488.1 ($25,000.0) $126,488.1 ($19,914.8) $106,573.3 -15.7%
4900 MIEC Home Visiting Program $14,006.8 $0.0 $14,006.8 $0.0 $14,006.8 0.0%
4900 Migrant Day Care Services $3,422.4 $0.0 $3,422.4 $0.0 $3,422.4 0.0%
4900 Open Door Project $315.5 $0.0 $315.5 $0.0 $315.5 0.0%
4900 Parents Too Soon $9,375.3 $0.0 $9,375.3 $0.0 $9,375.3 0.0%
4900 Partnership for Success Program $5,000.0 $0.0 $5,000.0 $0.0 $5,000.0 0.0%
4900 Pilot Program Opioid Dependents $500.0 $0.0 $500.0 $0.0 $500.0 0.0%
4900 Prevention RX Drug OD-Related Deaths $0.0 $0.0 $0.0 $2,000.0 $2,000.0 100.0%
4900 Public Health Programs $10,742.3 $0.0 $10,742.3 $0.0 $10,742.3 0.0%
4900 Race to the Top $16,000.0 $0.0 $16,000.0 $0.0 $16,000.0 0.0%
4900 Rate increase $53,417.1 $0.0 $53,417.1 ($53,417.1) $0.0 -100.0%
4900 Redeploy Illinois $8,885.1 ($4,000.0) $4,885.1 $0.0 $4,885.1 0.0%
4900 Refugee Settlement Services $10,611.2 $0.0 $10,611.2 $0.0 $10,611.2 0.0%
4900 Refugee Social Services $204.0 $0.0 $204.0 $0.0 $204.0 0.0%
4900 Sexual Assault Services and Prevention $600.0 $0.0 $600.0 $0.0 $600.0 0.0%
4900 Small Business Enterprise Program $3,527.3 $0.0 $3,527.3 $0.0 $3,527.3 0.0%
4900 SNAP Education $18,000.0 $0.0 $18,000.0 $0.0 $18,000.0 0.0%
4900 SNAP Outreach $2,000.0 $0.0 $2,000.0 $0.0 $2,000.0 0.0%
4900 Special Olympics IL and Children's Charities $2,000.0 $0.0 $2,000.0 ($1,000.0) $1,000.0 -50.0%
4900 Special Olympics IL Fund $100.0 $0.0 $100.0 ($50.0) $50.0 -50.0%
4900 Special Services $7,667.1 $0.0 $7,667.1 $0.0 $7,667.1 0.0%
4900 SSI Advocacy Services $2,295.9 ($1,286.5) $1,009.4 $0.0 $1,009.4 0.0%
4900 Supportive Housing Services $13,429.4 ($671.5) $12,757.9 $0.0 $12,757.9 0.0%
4900 Technical Assistance Project $1,050.0 $0.0 $1,050.0 $0.0 $1,050.0 0.0%
4900 Teen Parents Services $1,394.8 ($1,394.8) $0.0 $0.0 $0.0 0.0%
4900 Tobacco Enforcement Program (TEP) $1,000.0 $1,300.0 $2,300.0 $500.0 $2,800.0 21.7%
4900 Welcoming Centers $1,499.0 ($1,499.0) $0.0 $0.0 $0.0 0.0%
4900 Westside Health Authority Crisis Intervention $793.3 ($521.6) $271.7 $0.0 $271.7 0.0%
4900 WIC Nutrition Program $70,049.0 $0.0 $70,049.0 ($10,000.0) $60,049.0 -14.3%
6900 Permanent Improvements $0.0 $0.0 $0.0 $1,000.0 $1,000.0 100.0%
9930 Refunds-DHS Federal Projects Fund $25.0 $0.0 $25.0 $0.0 $25.0 0.0%
9930 Refunds-Drug Treatment Fund $5.0 $0.0 $5.0 $0.0 $5.0 0.0%
9930 Refunds-Early Intervention Services Revolving Fund $300.0 $0.0 $300.0 $0.0 $300.0 0.0%
9930 Refunds-General Revenue Fund $7.7 $0.0 $7.7 $0.0 $7.7 0.0%
9930 Refunds-Maternal and Child Health Services Block Grant Fund $5.0 $0.0 $5.0 $0.0 $5.0 0.0%
9930 Refunds-Mental Health Fund $2,000.0 $0.0 $2,000.0 $0.0 $2,000.0 0.0%
9930 Refunds-Sexual Assault Services $0.4 $0.0 $0.4 $0.0 $0.4 0.0%
9930 Refunds-Vocational Rehabilitation Fund $5.0 $0.0 $5.0 $0.0 $5.0 0.0%
9930 Refunds-WIC Program $200.0 $0.0 $200.0 $0.0 $200.0 0.0%
9930 Refunds-Youth Drug Abuse Prevention Fund $30.0 $0.0 $30.0 $0.0 $30.0 0.0%
$6,492,218.8 ($125,307.5) $6,366,911.3 ($105,113.0) $6,261,798.3 -1.7%