August 2017 - JUD Special Revenue Fund ISAs of 9/15/2017
August 2017 YTD Budget
% of
Budget
% Year
Complete
Revenue 37,007.15 395,471.18 560,900.00 70.51% 91.67%
Transfer from General Fund ‐ 7,067.00 0.00%
Expenses
Salaries 14,483.60 171,981.93 194,909.00 88.24%
Benefits 2,059.59 25,693.59 29,227.00 87.91%
Transfer to Group Health 4,350.00 47,850.00 52,200.00 91.67%
Operating 2,527.40 22,748.06 31,631.00 71.92%
Jail Costs 13,873.00 162,815.44 260,000.00 62.62%
Capital Outlay ‐ ‐ ‐ 0.00%
37,293.59 431,089.02 567,967.00 75.90% 91.67%
Net (286.44) (35,617.84) ‐
Judicial Bank Account
Judicial Operating Account 197,748.95
City of Prattville
Judicial Special Revenue Fund Income Statement