October 2019 - Judicial Special Revenue Fund Income StmtAs of 11/15/2019
October 2019 YTD Budget
% of
Budget
% Year
Complete
Revenue 69,841.00 69,841.00 818,700.00 8.53% 8.33%
Transfer from General Fund ‐ 121,794.00 0.00%
69,841.00 69,841.00 940,494.00
Expenses
Salaries 17,734.54 17,734.54 246,649.00 7.19%
Benefits 2,665.60 2,665.60 38,027.00 7.01%
Transfer to Group Health 5,000.00 5,000.00 60,000.00 8.33%
Operating 4,704.04 4,704.04 30,268.00 15.54%
Jail Costs ‐ ‐ 565,550.00 0.00%
Capital Outlay ‐ ‐ 0.00%
30,104.18 30,104.18 940,494.00 3.20% 8.33%
Net 39,736.82 39,736.82 ‐
Judicial Bank Account
Judicial Operating Account 490,532.93
City of Prattville
Judicial Special Revenue Fund Income Statement