Line Item Change - GRF

Obj Approp Name CY Approp CY Adj. CY Est Expend. Maint. Adj BY Request % Change
1900 CMS Fleet Management $2,026.8 $0.0 $2,026.8 $0.0 $2,026.8 0.00%
1900 Commodities $24,681.1 $123.4 $24,804.5 $102.8 $24,907.3 0.41%
1900 Contractual Services $83,536.8 ($3,560.2) $79,976.6 $10,496.7 $90,473.3 13.12%
1900 Contractual Services It Mgt $35,422.6 $0.0 $35,422.6 $44.4 $35,467.0 0.13%
1900 EBT Contractual $10,800.0 $0.0 $10,800.0 $0.0 $10,800.0 0.00%
1900 Equipment $2,255.4 $0.0 $2,255.4 $715.6 $2,971.0 31.73%
1900 Governor's Office of Health Innovation & Transforma $0.0 $160.0 $160.0 $0.0 $160.0 0.00%
1900 Graphic Design Management $56.7 $0.0 $56.7 $0.0 $56.7 0.00%
1900 Indirect Cost Principles $0.0 $0.0 $0.0 $0.1 $0.1 100.00%
1900 Leased Property Management $40,459.3 $800.0 $41,259.3 $0.0 $41,259.3 0.00%
1900 Living Skills $119.5 $0.0 $119.5 $3.3 $122.8 2.76%
1900 Operation Of Auto Equipment $983.1 $11.5 $994.6 $167.9 $1,162.5 16.88%
1900 Permanent Improvements $1,491.1 $0.0 $1,491.1 $0.0 $1,491.1 0.00%
1900 Personal Services $708,609.8 $64,591.6 $773,201.4 $16,179.9 $789,381.3 2.09%
1900 Press Information Officers Management $206.0 $0.0 $206.0 $0.0 $206.0 0.00%
1900 Printing $1,499.7 $0.0 $1,499.7 $0.0 $1,499.7 0.00%
1900 Project Cornerstone $433.5 $0.0 $433.5 $0.0 $433.5 0.00%
1900 Refunds-General Revenue Fund $7.7 $0.0 $7.7 $0.0 $7.7 0.00%
1900 Sexually Violent Persons Program $2,388.8 $0.0 $2,388.8 $0.0 $2,388.8 0.00%
1900 Social Security $52,283.1 $2,872.9 $55,156.0 $5,244.2 $60,400.2 9.51%
1900 Student Member/Inmate Compensation $34.6 $0.0 $34.6 $0.0 $34.6 0.00%
1900 Support Services Inservice Training $15.2 $0.0 $15.2 ($15.2) $0.0 -100.00%
1900 Telecommunications $9,398.1 $0.0 $9,398.1 $4,296.0 $13,694.1 45.71%
1900 Tort Claims $475.0 $0.0 $475.0 $0.0 $475.0 0.00%
1900 Tort Claims Employees $10.9 $0.0 $10.9 $0.0 $10.9 0.00%
1900 Travel $1,245.4 $5.9 $1,251.3 $136.6 $1,387.9 10.92%
1900 Upward Mobility Program $0.0 $750.0 $750.0 $0.0 $750.0 0.00%
4900 Addiction Prevention & Related $1,025.0 $0.0 $1,025.0 ($1,025.0) $0.0 -100.00%
4900 Addiction Treatment Services $53,888.5 $303.0 $54,191.5 ($24,471.0) $29,720.5 -45.16%
4900 Addiction Treatment/Medicaid Eligible $37,114.6 ($303.0) $36,811.6 $568.1 $37,379.7 1.54%
4900 Addiction Treatment/Medicaid Eligible - Care Coordi $17,033.8 $0.0 $17,033.8 $170.4 $17,204.2 1.00%
4900 Addiction Treatment-Special Population $5,824.7 $0.0 $5,824.7 $0.0 $5,824.7 0.00%
4900 After School Youth Programs $13,800.0 $0.0 $13,800.0 ($13,800.0) $0.0 -100.00%
4900 Aid To Aged, Blind Or Disabled $29,748.7 $0.0 $29,748.7 ($1,244.0) $28,504.7 -4.18%
4900 ARC of IL Life Span Project $482.2 $0.0 $482.2 ($482.2) $0.0 -100.00%
4900 Assistance For Homeless $300.0 $0.0 $300.0 ($300.0) $0.0 -100.00%
4900 Best Buddies $1,000.0 $0.0 $1,000.0 ($1,000.0) $0.0 -100.00%
4900 Case Services Migrant Workers $18.8 $0.0 $18.8 ($18.8) $0.0 -100.00%
4900 Case Services To Individuals $8,950.9 $0.0 $8,950.9 $0.0 $8,950.9 0.00%
4900 Child Care Services $228,401.2 $277,745.1 $506,146.3 ($167,670.8) $338,475.5 -33.13%
4900 Children's Place $390.0 $0.0 $390.0 ($390.0) $0.0 -100.00%
4900 Comm Transitions & System Rebalancing $35,520.0 $2,425.9 $37,945.9 $19,967.5 $57,913.4 52.62%
4900 Community Reintegration Program $1,262.7 $0.0 $1,262.7 $0.0 $1,262.7 0.00%
4900 Community Services $5,645.4 $0.0 $5,645.4 ($5,645.4) $0.0 -100.00%
4900 Comprehensive Community Services $16,546.4 $0.0 $16,546.4 $0.0 $16,546.4 0.00%
4900 DCFS Clients $9,165.1 $0.0 $9,165.1 ($1,800.0) $7,365.1 -19.64%
4900 DCFS Community Integrated Living Arrangements $2,394.0 $0.0 $2,394.0 $77.6 $2,471.6 3.24%
4900 DD Balancing Incentive Payment Programs $7,400.0 $0.0 $7,400.0 $5,014.4 $12,414.4 67.76%
4900 Developmental Disabilities Grants & Long Term Care $627,923.2 $14,400.6 $642,323.8 $66,031.2 $708,355.0 10.28%
4900 Developmental Disabilities Transitions $14,341.7 $0.0 $14,341.7 $20,359.9 $34,701.6 141.96%
4900 Domestic Violence Shelters $18,635.0 $0.0 $18,635.0 $0.0 $18,635.0 0.00%
4900 DRS Balancing Incentive Payment Programs $3,578.0 $0.0 $3,578.0 ($1,228.1) $2,349.9 -34.32%
4900 DRS Federal Match for Supported Employment Progr $0.0 $0.0 $0.0 $102.0 $102.0 100.00%
4900 Early Intervention Program $75,691.9 $12,000.0 $87,691.9 ($23,000.0) $64,691.9 -26.23%
4900 Emergency Food Program $220.4 $0.0 $220.4 ($220.4) $0.0 -100.00%
4900 Employability Development Services $10,645.7 $0.0 $10,645.7 ($1,500.0) $9,145.7 -14.09%
4900 Food Stamp Employment & Training $3,651.0 $0.0 $3,651.0 $0.0 $3,651.0 0.00%
4900 Funeral and Burial Expense $9,485.0 ($5,000.0) $4,485.0 ($4,485.0) $0.0 -100.00%
4900 Healthy Families $10,040.0 $0.0 $10,040.0 $0.0 $10,040.0 0.00%
4900 Home & Community Based Waiver $480.6 $0.0 $480.6 $0.0 $480.6 0.00%
4900 Home Services Program $326,220.2 $26,011.7 $352,231.9 ($95,946.4) $256,285.5 -27.24%
4900 Home Services Program - Care Coordination $12,234.5 $0.0 $12,234.5 $0.0 $12,234.5 0.00%
4900 Homeless Youth Services $4,598.1 $0.0 $4,598.1 ($3,098.1) $1,500.0 -67.38%
4900 Homelessness Prevention $1,000.0 $0.0 $1,000.0 ($1,000.0) $0.0 -100.00%
4900 Immigrant Integration Services $6,673.6 $0.0 $6,673.6 ($6,673.6) $0.0 -100.00%
4900 Independent Living Centers $4,296.5 $0.0 $4,296.5 $0.0 $4,296.5 0.00%
4900 Independent Living Older Blind $134.1 $0.0 $134.1 $0.0 $134.1 0.00%
4900 Infant Mortality $36,792.8 $0.0 $36,792.8 ($6,792.8) $30,000.0 -18.46%
4900 Mental Health Individual Care Grants $15,415.0 ($5,800.0) $9,615.0 $0.0 $9,615.0 0.00%
4900 Mental Health Psychotropic Medications $1,881.8 $0.0 $1,881.8 $0.0 $1,881.8 0.00%
4900 Mental Health Supportive Housing $13,354.2 $0.0 $13,354.2 $2,561.6 $15,915.8 19.18%
4900 MH Balancing Incentive Payment Programs $4,326.0 $1,877.3 $6,203.3 $1,640.6 $7,843.9 26.45%
4900 MH C&A $7,000.0 ($7,000.0) $0.0 $0.0 $0.0 0.00%
4900 MH Care Coordination $34,372.9 $0.0 $34,372.9 ($18,477.6) $15,895.3 -53.76%
4900 MH Grants, C&A, Transitions, & SOF $142,699.1 $25,239.4 $167,938.5 ($53,534.7) $114,403.8 -31.88%
4900 Parents Too Soon $6,870.3 $0.0 $6,870.3 $0.0 $6,870.3 0.00%
4900 Pilot Program Opioid Dependents $500.0 $0.0 $500.0 $0.0 $500.0 0.00%
4900 Project For Autism $4,300.0 $0.0 $4,300.0 ($4,300.0) $0.0 -100.00%
4900 Rape Victims/Prevention Act $6,159.7 $0.0 $6,159.7 $0.0 $6,159.7 0.00%
4900 Redeploy Illinois $4,885.1 $0.0 $4,885.1 $0.0 $4,885.1 0.00%
4900 Refugee Social Services $208.7 $0.0 $208.7 ($208.7) $0.0 -100.00%
4900 Refugees $1,126.7 $0.0 $1,126.7 $0.0 $1,126.7 0.00%
4900 Special Services $7,667.1 $0.0 $7,667.1 $0.0 $7,667.1 0.00%
4900 Specialized MH Rehabilitation Facility Comm Progra $16,233.3 ($8,000.0) $8,233.3 ($8,233.3) $0.0 -100.00%
4900 SSI Advocacy Services $1,316.1 $0.0 $1,316.1 ($1,316.1) $0.0 -100.00%
4900 State Family & Child Assistance Program $0.0 $0.0 $0.0 $0.0 $0.0 0.00%
4900 State Transitional Assistance $0.0 $0.0 $0.0 $0.0 $0.0 0.00%
4900 Supportive Housing Services $13,738.5 $0.0 $13,738.5 ($13,738.5) $0.0 -100.00%
4900 Teen Parents Services $1,426.9 $0.0 $1,426.9 ($1,426.9) $0.0 -100.00%
4900 Temporary Assistance to Needy Families $181,059.7 $0.0 $181,059.7 ($12,288.5) $168,771.2 -6.79%
4900 Welcoming Centers $1,033.5 $0.0 $1,033.5 ($1,033.5) $0.0 -100.00%
4900 Westside Health Authority Crisis Intervention $300.0 $0.0 $300.0 ($300.0) $0.0 -100.00%
Grand Total $3,086,869.1 $399,655.1 $3,486,524.2 ($322,783.8) $3,163,740.4 -9.26%