FY24 Line Item Change - GRF

Obj. Approp. Name CY Approp. CY Adj. CY Est. Exp. BY Adj. BY Request % Change from Est.
1120 Personal Services $959,604.4 $0.0 $959,604.4 $70,975.3 $1,030,579.7 7.4%
1140 Student Member/Inmate Compensation $34.6 $0.0 $34.6 $0.0 $34.6 0.0%
1170 Social Security $73,657.0 $0.0 $73,657.0 $5,318.5 $78,975.5 7.2%
1200 CMS Facility Management $42,259.3 $0.0 $42,259.3 $0.0 $42,259.3 0.0%
1200 Contractual Services $110,198.6 $0.0 $110,198.6 $3,049.6 $113,248.2 2.8%
1200 EBT Contractual $10,800.0 $0.0 $10,800.0 $0.0 $10,800.0 0.0%
1200 Press Information Officers Management $206.0 $0.0 $206.0 $0.0 $206.0 0.0%
1290 Travel $1,125.5 $0.0 $1,125.5 $0.0 $1,125.5 0.0%
1300 Commodities $28,382.9 $0.0 $28,382.9 $1,560.7 $29,943.6 5.5%
1302 Printing $1,586.2 $0.0 $1,586.2 $0.0 $1,586.2 0.0%
1500 Equipment $8,037.8 $0.0 $8,037.8 $115.7 $8,153.5 1.4%
1600 DoIT Services $121,574.8 $0.0 $121,574.8 $6,125.0 $127,699.8 5.0%
1700 Telecommunications $8,949.4 $0.0 $8,949.4 $0.0 $8,949.4 0.0%
1800 Operation Of Auto Equipment $956.1 $0.0 $956.1 $0.0 $956.1 0.0%
1900 Children's Behavioral Health Portal Development $0.0 $0.0 $0.0 $1,500.0 $1,500.0 100.0%
1900 CMS Fleet Management $2,026.8 $0.0 $2,026.8 $0.0 $2,026.8 0.0%
1900 CMS Graphic Design Management $56.7 $0.0 $56.7 $0.0 $56.7 0.0%
1900 Community Services and Volunteer Activities $846.0 $0.0 $846.0 ($312.5) $533.5 -36.9%
1900 First Responders Wellness Program in City of Chicago $10,000.0 ($10,000.0) $0.0 $10,000.0 $10,000.0 100.0%
1900 GATA Technical Assistance and Navigation $500.0 $0.0 $500.0 $0.0 $500.0 0.0%
1900 Homelessness/Poverty Prevention $845.8 $0.0 $845.8 ($54.0) $791.8 -6.4%
1900 Indirect Cost Principles $0.1 $0.0 $0.1 $0.0 $0.1 0.0%
1900 Office of the Inspector General $9,987.2 $0.0 $9,987.2 $347.7 $10,334.9 3.5%
1900 Sexually Violent Persons Program $7,769.4 $0.0 $7,769.4 $0.0 $7,769.4 0.0%
1993 Deposit to Off-Hours Child Care Program Fund $2,000.0 $0.0 $2,000.0 ($2,000.0) $0.0 -100.0%
1993 First a Responder Behavioral Health Grant $10,000.0 $0.0 $10,000.0 ($10,000.0) $0.0 -100.0%
4400 Ada S Mckinley Community Srvs $1,000.0 ($985.0) $15.0 $970.0 $985.0 6463.6%
4400 Addiction Treatment/Medicaid Eligible $15,521.1 $0.0 $15,521.1 $0.0 $15,521.1 0.0%
4400 Aid to Aged, Blind or Disabled $31,504.7 $0.0 $31,504.7 $0.0 $31,504.7 0.0%
4400 Alternative School Network $1,000.0 ($908.3) $91.7 $816.6 $908.3 890.7%
4400 Alternatives $100.0 ($100.0) $0.0 $100.0 $100.0 100.0%
4400 Answer Inc for Autism and DD programs $250.0 ($113.2) $136.8 ($23.6) $113.2 -17.3%
4400 ARC of IL Life Span Project $471.4 $0.0 $471.4 $0.0 $471.4 0.0%
4400 ART Inc in Peoria for Academic and STEAM Programming $300.0 $0.0 $300.0 ($300.0) $0.0 -100.0%
4400 Asian Human Services $100.0 ($100.0) $0.0 $100.0 $100.0 100.0%
4400 Asthma and Allergy Foundation of America, St. Louis Chapter $2,400.0 ($2,400.0) $0.0 $2,400.0 $2,400.0 100.0%
4400 Austin Childcare Provider's Network $250.0 $0.0 $250.0 ($250.0) $0.0 -100.0%
4400 Becoming a Man $100.0 $0.0 $100.0 ($100.0) $0.0 -100.0%
4400 Best Buddies $977.5 $0.0 $977.5 $0.0 $977.5 0.0%
4400 Black Ensemble Theater $100.0 ($82.2) $17.8 $64.4 $82.2 362.0%
4400 Black Girls Break Bread - Org programs and srvs $100.0 ($99.7) $0.3 $99.5 $99.7 36430.0%
4400 Black Men United to fight Homelessness and Hunger $250.0 $0.0 $250.0 ($250.0) $0.0 -100.0%
4400 Black Researchers Collective $700.0 ($700.0) $0.0 $700.0 $700.0 100.0%
4400 Build $560.0 ($560.0) $0.0 $560.0 $560.0 100.0%
4400 Calumet Memorial Park $300.0 ($300.0) $0.0 $300.0 $300.0 100.0%
4400 Centro Romero $100.0 ($55.8) $44.2 $11.6 $55.8 26.2%
4400 Chicago Center for Torah and Chesed $125.0 ($125.0) $0.0 $125.0 $125.0 100.0%
4400 Chicago Recovering Communities Coalition $1,000.0 ($1,000.0) $0.0 $1,000.0 $1,000.0 100.0%
4400 Chicago Survivors $1,000.0 $0.0 $1,000.0 ($1,000.0) $0.0 -100.0%
4400 Chicago Westside Branch NAACP $250.0 $0.0 $250.0 ($250.0) $0.0 -100.0%
4400 Children's Place $381.2 $0.0 $381.2 $0.0 $381.2 0.0%
4400 Chinese Mutual Aid $100.0 ($90.3) $9.7 $80.6 $90.3 832.2%
4400 City of Brooklyn $1,000.0 ($1,000.0) $0.0 $1,000.0 $1,000.0 100.0%
4400 City of Cahokia Heights $1,000.0 ($1,000.0) $0.0 $1,000.0 $1,000.0 100.0%
4400 City of Chicago - Asylum Seekers $20,000.0 $0.0 $20,000.0 ($20,000.0) $0.0 -100.0%
4400 City of East St Louis $1,000.0 ($1,000.0) $0.0 $1,000.0 $1,000.0 100.0%
4400 City of Fairmont City $500.0 ($319.1) $180.9 $138.1 $319.1 76.4%
4400 City of Madison $500.0 ($500.0) $0.0 $500.0 $500.0 100.0%
4400 City of North Chicago $200.0 ($190.4) $9.6 $180.9 $190.4 1892.7%
4400 City of Peoria for Violence Prevention $500.0 ($500.0) $0.0 $500.0 $500.0 100.0%
4400 City of Venice $500.0 ($500.0) $0.0 $500.0 $500.0 100.0%
4400 City of Washington Park $500.0 ($500.0) $0.0 $500.0 $500.0 100.0%
4400 City of Waukegan $200.0 ($145.1) $54.9 $90.3 $145.1 164.5%
4400 Club Apaseo el Alto $350.0 $0.0 $350.0 ($350.0) $0.0 -100.0%
4400 Community Works $200.0 ($112.5) $87.5 $24.9 $112.5 28.5%
4400 CYN Counseling Center - Comm Bsd Counseling and Psychotherapy $310.0 ($310.0) $0.0 $310.0 $310.0 100.0%
4400 DCFS Clients $5,802.4 $0.0 $5,802.4 $0.0 $5,802.4 0.0%
4400 Dental Grants $995.9 $0.0 $995.9 $0.0 $995.9 0.0%
4400 Early Intervention Program $115,891.9 $0.0 $115,891.9 $40,000.0 $155,891.9 34.5%
4400 East Side Health District for Comm Garden and Sexual Health Prgm $500.0 ($388.3) $111.7 $276.5 $388.3 247.5%
4400 Elyssa's Mission $50.0 ($50.0) $0.0 $50.0 $50.0 100.0%
4400 Employee Connections $200.0 ($166.7) $33.3 $133.3 $166.7 400.0%
4400 Epilepsy Services $2,098.0 $0.0 $2,098.0 $0.0 $2,098.0 0.0%
4400 Ethiopian Community Association $100.0 ($100.0) $0.0 $100.0 $100.0 100.0%
4400 Family Cares (AFC) Mission $1,000.0 $0.0 $1,000.0 ($1,000.0) $0.0 -100.0%
4400 Family Matters $100.0 ($70.0) $30.0 $40.0 $70.0 133.3%
4400 Fathers Who Care $250.0 $0.0 $250.0 ($250.0) $0.0 -100.0%
4400 Fedecmi Casa Michoacan $500.0 $0.0 $500.0 ($500.0) $0.0 -100.0%
4400 Friendship House $400.0 ($255.0) $145.0 $109.9 $255.0 75.8%
4400 Greater St. John Baptist Church $100.0 ($100.0) $0.0 $100.0 $100.0 100.0%
4400 Guaranteed Income Plot $3,570.0 ($3,500.0) $70.0 $3,430.0 $3,500.0 4900.0%
4400 Harvey Park District $400.0 ($378.1) $21.9 $356.2 $378.1 1625.5%
4400 Howard Area Community Center $100.0 ($88.3) $11.7 $76.6 $88.3 655.7%
4400 Howard Brown Youth Center $100.0 ($100.0) $0.0 $100.0 $100.0 100.0%
4400 Illinois Health Practice Alliance $1,400.0 ($1,400.0) $0.0 $1,400.0 $1,400.0 100.0%
4400 Independent Living Centers $6,358.9 $0.0 $6,358.9 $0.0 $6,358.9 0.0%
4400 Joliet United Cerebral Palsy Center $200.0 ($200.0) $0.0 $200.0 $200.0 100.0%
4400 Kennedy Forum MH outreach and education srvs $250.0 $0.0 $250.0 ($250.0) $0.0 -100.0%
4400 Kenwood Oakland Organization $700.0 ($583.3) $116.7 $466.7 $583.3 400.0%
4400 Living Skills $129.9 $0.0 $129.9 $0.0 $129.9 0.0%
4400 Loaves and Fishes Community Services $300.0 ($300.0) $0.0 $300.0 $300.0 100.0%
4400 Local Healthy Foods Incentive $500.0 $0.0 $500.0 $0.0 $500.0 0.0%
4400 LUV Institute $700.0 ($433.5) $266.5 $167.0 $433.5 62.6%
4400 National Alliance on Mental Illness (NAMI) for Mental Health Services $180.0 $0.0 $180.0 $0.0 $180.0 0.0%
4400 Oak Park River Forest Infant Welfare Society $100.0 ($100.0) $0.0 $100.0 $100.0 100.0%
4400 Oral Health Forum $300.0 ($300.0) $0.0 $300.0 $300.0 100.0%
4400 Peoria County Residential Safety Improvements $50.0 ($50.0) $0.0 $50.0 $50.0 100.0%
4400 Phalanx Family Services $2,000.0 ($1,498.6) $501.4 $997.2 $1,498.6 198.9%
4400 Prevention Partnership Inc. $100.0 ($100.0) $0.0 $100.0 $100.0 100.0%
4400 Prevention Partnership, Inc. $750.0 ($590.6) $159.4 $431.3 $590.6 270.7%
4400 Project for Autism $4,800.0 $0.0 $4,800.0 $0.0 $4,800.0 0.0%
4400 Public Image Partnership $1,000.0 ($666.7) $333.3 $333.3 $666.7 100.0%
4400 Rape Victims Prevention Act $7,659.7 $0.0 $7,659.7 $0.0 $7,659.7 0.0%
4400 Refugees $1,126.7 $0.0 $1,126.7 $0.0 $1,126.7 0.0%
4400 Respite Services $6,744.3 $0.0 $6,744.3 $0.0 $6,744.3 0.0%
4400 Rosecrance Inc $1,000.0 ($739.0) $261.0 $478.1 $739.0 183.2%
4400 Roseland Peace Center $1,500.0 ($1,251.0) $249.0 $1,002.0 $1,251.0 402.4%
4400 Sangamon County $1,000.0 ($988.3) $11.7 $976.6 $988.3 8358.7%
4400 Sothern Illinois University (SIU) Rural Health for Mental Health Support Services to Farm Owners $500.0 $0.0 $500.0 ($500.0) $0.0 -100.0%
4400 South Shore Works $700.0 ($700.0) $0.0 $700.0 $700.0 100.0%
4400 Special Children's Charities $1,000.0 ($1,000.0) $0.0 $1,000.0 $1,000.0 100.0%
4400 St Claire County $1,500.0 ($1,500.0) $0.0 $1,500.0 $1,500.0 100.0%
4400 St Sabine Church $1,000.0 ($800.9) $199.1 $601.8 $800.9 302.2%
4400 St. Mary's Hospital $1,500.0 $0.0 $1,500.0 ($1,500.0) $0.0 -100.0%
4400 Temporary Assistance to Needy Families $150,000.0 $0.0 $150,000.0 $50,000.0 $200,000.0 33.3%
4400 Thornton Township $1,000.0 ($1,000.0) $0.0 $1,000.0 $1,000.0 100.0%
4400 Touched by an Angel Community Enrichment Center - Single Parent Programs $350.0 ($210.4) $139.6 $70.9 $210.4 50.8%
4400 United Way of Greater St Louis $1,000.0 $0.0 $1,000.0 ($1,000.0) $0.0 -100.0%
4400 Urban Autism Solutions - West Side Transition Academy $750.0 $0.0 $750.0 ($750.0) $0.0 -100.0%
4400 WDB Cares, NFP $300.0 ($300.0) $0.0 $300.0 $300.0 100.0%
4400 West Austin Development Center for Childcare, Education and Development Programs $620.0 ($620.0) $0.0 $620.0 $620.0 100.0%
4400 Wonder Works Children's Museum $100.0 ($100.0) $0.0 $100.0 $100.0 100.0%
4400 Youth Build $200.0 ($200.0) $0.0 $200.0 $200.0 100.0%
4400 Youth Employment Programs $19,000.0 $0.0 $19,000.0 $0.0 $19,000.0 0.0%
4400 Youth Guidance - Becoming a Man $3,000.0 ($2,225.1) $774.9 $1,450.2 $2,225.1 187.1%
4400 Youth Guidance - Working on Womanhood $3,000.0 ($2,129.3) $870.7 $1,258.6 $2,129.3 144.6%
4429 Tort Claims $475.0 $0.0 $475.0 $0.0 $475.0 0.0%
4429 Tort Claims Employees $10.9 $0.0 $10.9 $0.0 $10.9 0.0%
4462 Funeral and Burial Expense $5,000.0 $0.0 $5,000.0 $0.0 $5,000.0 0.0%
4900 Access to Justice Resurrection Project $10,000.0 $0.0 $10,000.0 ($3,000.0) $7,000.0 -30.0%
4900 Access to Justice The West Side Justice Center $10,000.0 $0.0 $10,000.0 ($3,000.0) $7,000.0 -30.0%
4900 Addiction Prevention Related Services $1,674.0 $0.0 $1,674.0 $0.0 $1,674.0 0.0%
4900 Addiction Treatment Services and Related Services $98,508.9 $0.0 $98,508.9 $0.0 $98,508.9 0.0%
4900 Addiction Treatment-Special Population $6,098.2 $0.0 $6,098.2 $0.0 $6,098.2 0.0%
4900 After School Youth Programs $16,812.4 $0.0 $16,812.4 $0.0 $16,812.4 0.0%
4900 Child Care Services $410,599.0 ($10,000.0) $400,599.0 $210,000.0 $610,599.0 52.4%
4900 Comm Transitions and System Rebalancing $52,651.4 $0.0 $52,651.4 $5,130.1 $57,781.5 9.7%
4900 Community Services $7,513.8 $0.0 $7,513.8 $0.0 $7,513.8 0.0%
4900 Community Transitions and System Rebalancing - Colbert $51,118.2 $0.0 $51,118.2 $5,559.3 $56,677.5 10.9%
4900 Comprehensive Community Services $21,309.9 $0.0 $21,309.9 $10,000.0 $31,309.9 46.9%
4900 CPD Memorial Foundation MH Programs $2,000.0 ($2,000.0) $0.0 $2,000.0 $2,000.0 100.0%
4900 DCFS Community Integrated Living Arrangements $2,471.6 $0.0 $2,471.6 $0.0 $2,471.6 0.0%
4900 DD Community and LTC recruitment and retention $12,500.0 ($12,500.0) $0.0 $12,500.0 $12,500.0 100.0%
4900 Developmental Disabilities Grants and Long Term Care $1,756,595.1 $0.0 $1,756,595.1 $173,400.0 $1,929,995.1 9.9%
4900 Developmental Disabilities Transitions $5,201.6 $0.0 $5,201.6 $0.0 $5,201.6 0.0%
4900 Domestic Violence Shelters $70,910.1 $0.0 $70,910.1 $0.0 $70,910.1 0.0%
4900 Employability Development Services $6,199.5 $0.0 $6,199.5 $0.0 $6,199.5 0.0%
4900 Evaluation, Determination, Disposition and Assessment $1,200.0 $0.0 $1,200.0 $0.0 $1,200.0 0.0%
4900 Food Stamp Employment and Training $3,651.0 $0.0 $3,651.0 $0.0 $3,651.0 0.0%
4900 For Case Services $11,450.9 $0.0 $11,450.9 $3,000.0 $14,450.9 26.2%
4900 Healthy Families $10,576.0 $0.0 $10,576.0 $0.0 $10,576.0 0.0%
4900 Home and Community Based Waiver $480.6 $0.0 $480.6 $0.0 $480.6 0.0%
4900 Home Illinois $25,000.0 $0.0 $25,000.0 $175,300.0 $200,300.0 701.2%
4900 Home Services Program $782,772.4 $0.0 $782,772.4 $40,800.0 $823,572.4 5.2%
4900 Homeless Youth Services $7,403.1 $0.0 $7,403.1 $0.0 $7,403.1 0.0%
4900 Homelessness Prevention $5,000.0 $0.0 $5,000.0 $0.0 $5,000.0 0.0%
4900 Illinois Migrant Council $90.0 $0.0 $90.0 $0.0 $90.0 0.0%
4900 Immigrant Integration Services $38,000.0 $0.0 $38,000.0 $0.0 $38,000.0 0.0%
4900 Independent Living Older Blind $146.1 $0.0 $146.1 $0.0 $146.1 0.0%
4900 Infant Mortality $29,722.9 $0.0 $29,722.9 $0.0 $29,722.9 0.0%
4900 Mental Health Psychotropic Medications $1,381.8 $0.0 $1,381.8 $0.0 $1,381.8 0.0%
4900 Mental Health Supportive Housing $22,713.8 $0.0 $22,713.8 $0.0 $22,713.8 0.0%
4900 MH Grants, Child and Adolescent, Transitions, and Facility Operations $168,251.3 $0.0 $168,251.3 $1,510.6 $169,761.9 0.9%
4900 Parents Too Soon/Maternal and Child Home Visiting Prgm $7,350.3 $0.0 $7,350.3 $5,000.0 $12,350.3 68.0%
4900 Pilot Program Opioid Dependents $500.0 $0.0 $500.0 $0.0 $500.0 0.0%
4900 Redeploy Illinois $14,373.6 $0.0 $14,373.6 $0.0 $14,373.6 0.0%
4900 Refugee Social Services $204.0 $0.0 $204.0 $0.0 $204.0 0.0%
4900 Reimagine Public Safety $5,000.0 $0.0 $5,000.0 $0.0 $5,000.0 0.0%
4900 Special Services $7,675.8 $0.0 $7,675.8 $0.0 $7,675.8 0.0%
4900 State Food Purchasing Program $0.0 $0.0 $0.0 $2,000.0 $2,000.0 100.0%
4900 Supported Employment Programs $90.0 $0.0 $90.0 $0.0 $90.0 0.0%
4900 Supportive Housing Services $16,490.1 $0.0 $16,490.1 $0.0 $16,490.1 0.0%
4900 Transgender, Gender Non-confirming and Intersex Wellness Grant Program $0.0 $0.0 $0.0 $3,000.0 $3,000.0 100.0%
4900 Welcoming Centers $115,000.0 $0.0 $115,000.0 ($90,000.0) $25,000.0 -78.3%
4900 Westside Health Authority Crisis Intervention $1,000.0 $0.0 $1,000.0 $0.0 $1,000.0 0.0%
4900 Youth Summer Job Programming $3,200.0 $0.0 $3,200.0 ($3,200.0) $0.0 -100.0%
6900 Permanent Improvements $5,000.0 $0.0 $5,000.0 $0.0 $5,000.0 0.0%
9930 Refunds-General Revenue Fund $7.7 $0.0 $7.7 $0.0 $7.7 0.0%
$5,685,014.2 ($73,379.8) $5,611,634.4 $732,300.5 $6,343,935.0 13.0%