January 2019 - Judicial Special Revenue Fund Inc StmtAs of 2/15/2019
January 2019 YTD Budget
% of
Budget
% Year
Complete
Revenue 69,085.57 233,803.55 625,100.00 37.40% 33.33%
69,085.57 233,803.55 625,100.00
Expenses
Salaries 16,209.76 59,267.27 215,431.00 27.51%
Benefits 2,930.21 9,981.65 34,318.00 29.09%
Transfer to Group Health 5,000.00 20,000.00 60,000.00 33.33%
Operating 2,698.91 9,249.02 33,923.00 27.26%
Jail Costs 25,717.49 79,843.27 260,000.00 30.71%
Capital Outlay ‐ ‐ 0.00%
52,556.37 178,341.21 603,672.00 29.54% 33.33%
Net 16,529.20 55,462.34 21,428.00
Judicial Bank Account
Judicial Operating Account 381,765.14
City of Prattville
Judicial Special Revenue Fund Income Statement