April 2017 - Judicial Ent Fund Inc StatementAs of 5/12/2017
April 2017 YTD Budget
% of
Budget
% Year
Complete
Revenue 33,870.52 239,417.67 560,900.00 42.68% 58.33%
Transfer from General Fund ‐ 7,067.00 0.00%
Expenses
Salaries 15,268.79 112,816.60 194,909.00 57.88%
Benefits 2,167.36 17,478.29 29,227.00 59.80%
Transfer to Group Health 4,350.00 30,450.00 52,200.00 58.33%
Operating 451.01 10,577.60 31,631.00 33.44%
Jail Costs 14,408.64 89,411.40 260,000.00 34.39%
Capital Outlay ‐ ‐ 0.00%
36,645.80 260,733.89 567,967.00 45.91% 58.33%
Net (2,775.28) (21,316.22) ‐
Judicial Bank Account
Judicial Operating Account 239,506.48
City of Prattville
Judicial Special Revenue Fund Income Statement