Financial Reports



GIS Consortium
FY2026 (01/01/2026-12/31/2026) Financial Report
Fund 8850

This table contains the CCGISC revenue report.
REVENUEBudgeted
(Original)
Budgeted
(Amended)
Actual YTD
03/31/2026
Actual %
of Budget
Unrealized
Balance
Budgeted Local Government
Champaign County$361,506.00$361,506.00$0.000%$361,506.00
City of Champaign$87,819.00$87,819.00$0.000%$87,819.00
City of Urbana$43,416.00$43,416.00$0.000%$43,416.00
Douglas County$35,000.00$35,000.00$0.000%$35,000.00
Piatt County$40,000.00$40,000.00$0.000%$40,000.00
U-C Sanitary District$482.00$482.00$0.000%$482.00
University of Illinois$42,632.00$42,632.00$0.000%$42,632.00
Village of Mahomet$22,592.00$22,592.00$0.000%$22,592.00
Village of Rantoul$33,802.00$33,802.00$0.000%$33,802.00
Village of Savoy$19,420.00$19,420.00$0.000%$19,420.00
Village of St Joseph$10,452.00$10,452.00$0.000%$10,452.00
Local Government Total$697,121.00$697,121.00$0.000%$697,121.00
 
Local Government Reimbursement$18,993.00$18,993.00$0.000%$18,993.00
Charges for Services$68,000.00$68,000.00$0.000%$68,000.00
Investment Interest$15,500.00$15,500.00$457.373%$15,042.63
Maps & Data Sales$12,500.00$12,500.00$735.006%$11,765.00
Miscellaneous Revenue$0.00$0.00$0.000%$0.00
Interfund Transfers$60,500.00$60,500.00$0.000%$60,500.00
REVENUE TOTAL$872,614.00$872,614.00$1,192.370%$871,421.63

This table contains the CCGISC expenditure report.
EXPENDITUREBudgeted
(Original)
Budgeted
(Amended)
Actual YTD
03/31/2026
Actual %
of Budget
Unencumbered
Balance
Personnel
Salaries & Wages$453,796.00$453,796.00$90,555.8520%$363,240.15
Fringe Benefits$140,625.00$140,625.00$28,322.0420%$112,302.96
Personnel Total$594,421.00$594,421.00$118,877.8920%$475,543.11
 
Commodities$7,200.00$7,200.00$140.492%$7,059.51
 
Services
Audit$18,500.00$18,500.00$0.000%$18,500.00
Professional Services$202,000.00$202,000.00$0.000%$202,000.00
Job Required Travel$500.00$1,500.00$913.6061%$586.40
Utilities$2,250.00$2,250.00$0.000%$2,250.00
Computer/InfoTech Services$9,000.00$9,000.00$0.000%$9,000.00
Telephone Service$800.00$800.00$207.6126%$592.39
Equipment Maintenance$71,159.00$71,309.00$843.201%$70,465.80
Conferences & Training$3,000.00$1,850.00$600.0032%$1,250.00
All Other Services$8,700.00$8,700.00$10.000%$8,690.00
Services Total$315,909.00$315,909.00$2,574.411%$313,334.59
 
Capital$28,000.00$28,000.00$0.000%$28,000.00
Transfer to County Fund$0.00$0.00$0.000%$0.00
Interdepartment Transfers$60,500.00$60,500.00$0.000%$60,500.00
EXPENDITURE TOTAL$1,006,030.00$1,006,030.00$121,592.7912%$884,437.21

This table contains the CCGISC 850 fund balance report.
Beginning Fund Balance not available at this time