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
06/30/2026
Actual %
of Budget
Unrealized
Balance
Budgeted Local Government
Champaign County$361,506.00$361,506.00$149,406.8541%$212,099.15
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$9,645.2929%$24,156.71
Village of Savoy$19,420.00$19,420.00$1,518.008%$17,902.00
Village of St Joseph$10,452.00$10,452.00$0.000%$10,452.00
Local Government Total$697,121.00$697,121.00$160,570.1423%$536,550.86
 
Local Government Reimbursement$18,993.00$18,993.00$0.000%$18,993.00
Charges for Services$68,000.00$68,000.00$8,815.5513%$59,184.45
Investment Interest$15,500.00$15,500.00$1,477.0210%$14,022.98
Maps & Data Sales$12,500.00$12,500.00$2,900.0023%$9,600.00
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$173,762.7120%$698,851.29

This table contains the CCGISC expenditure report.
EXPENDITUREBudgeted
(Original)
Budgeted
(Amended)
Actual YTD
06/30/2026
Actual %
of Budget
Unencumbered
Balance
Personnel
Salaries & Wages$453,796.00$453,796.00$212,252.6847%$241,543.32
Fringe Benefits$140,625.00$140,625.00$59,461.8042%$81,163.20
Personnel Total$594,421.00$594,421.00$271,714.4846%$322,706.52
 
Commodities$7,200.00$7,200.00$1,001.0514%$6,198.95
 
Services
Audit$18,500.00$18,500.00$2,677.5014%$15,822.50
Professional Services$202,000.00$202,000.00$124,015.3561%$77,984.65
Job Required Travel$500.00$2,300.00$2,235.1097%$64.90
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$455.6957%$344.31
Equipment Maintenance$71,159.00$71,309.00$51,942.6473%$19,366.36
Conferences & Training$3,000.00$1,050.00$600.0057%$450.00
All Other Services$8,700.00$8,700.00$67.171%$8,632.83
Services Total$315,909.00$315,909.00$181,993.4558%$133,915.55
 
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$454,708.9845%$551,321.02

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