College Category
Annual
Budget
pent Thru
April % of Bdgt
Annual
Budget
pent Thru
April % of Bdgt
Annual
Budget
pent Thru
April % of Bdgt % of Year
Frontier Bills $1,494,476 $1,394,137 $1,483,537
Payroll 1,551,211 1,569,766 1,704,179
Totals $3,338,586 3,045,687 91% $3,517,920 2,963,903 84% $3,614,748 3,187,716 88% 83%
Lincoln Trail Bills 986,801 1,037,627 1,112,528
Payroll 1,923,463 1,923,011 2,011,611
Totals 3,415,527 2,910,264 85% 3,539,299 2,960,638 84% 3,610,776 3,124,139 87% 83%
Olney Central Bills 1,527,477 1,607,899 1,573,614
Payroll 3,053,282 3,122,201 3,353,425
Totals 5,197,559 4,580,759 88% 5,450,839 4,730,100 87% 5,511,199 4,927,039 89% 83%
Wabash Valley Bills 1,379,709 1,383,934 1,518,701
Payroll 2,354,587 2,436,415 2,572,007
Totals 4,013,571 3,734,296 93% 4,260,975 3,820,349 90% 4,394,989 4,090,708 93% 83%
Workforce Educ. Bills 1,000,778 1,134,366 1,342,041
Payroll 897,413 937,427 942,593
Totals 2,129,290 1,898,191 89% 2,627,781 2,071,793 79% 2,791,185 2,284,634 82% 83%
District Office Bills 241,443 192,563 202,967
Payroll 720,826 720,081 730,309
Totals 1,252,323 962,269 77% 1,169,354 912,644 78% 1,217,781 933,276 77% 83%
District Wide Bills 1,443,738 1,431,103 1,381,783
Payroll 457,005 514,910 519,447
Totals 3,586,335 1,900,743 53% 3,206,924 1,946,013 61% 3,283,135 1,901,230 58% 83%
O & M Bills
Payroll
Totals
$22,933,191 $19,032,209 83% $23,773,092 $19,405,440 82% $24,423,813 $20,448,742 84% 83%
Excludes DOC
GRAND TOTALS
ILLINOIS EASTERN COMMUNITY COLLEGES
OPERATING FUNDS
COMPARISON REPORT FY03-05
FISCAL YEAR 2003 FISCAL YEAR 2004 FISCAL YEAR 2005