April 2020 - Judicial Special Revenue Fund Income StmtAs of 5/15/2020
April 2020 YTD Budget
% of
Budget
% Year
Complete
Revenue 50,193.42 436,086.43 818,700.00 53.27% 58.33%
Transfer from General Fund ‐ 121,794.00 0.00%
50,193.42 436,086.43 940,494.00
Expenses
Salaries 19,144.89 140,054.75 246,649.00 56.78%
Benefits 2,901.82 21,852.32 38,027.00 57.47%
Transfer to Group Health 5,000.00 35,000.00 60,000.00 58.33%
Operating 801.26 11,689.05 30,268.00 38.62%
Jail Costs 141,387.60 317,014.59 565,550.00 56.05%
Capital Outlay ‐ ‐ 0.00%
169,235.57 525,610.71 940,494.00 55.89% 58.33%
Net (119,042.15) (89,524.28) ‐
Judicial Bank Account
Judicial Operating Account 397,501.26
City of Prattville
Judicial Special Revenue Fund Income Statement