May 2020 - Judicial Special Revenue Fund Income StmtAs of 6/12/2020
May 2020 YTD Budget
% of
Budget
% Year
Complete
Revenue 38,840.79 474,927.22 818,700.00 58.01% 66.67%
Transfer from General Fund ‐ 121,794.00 0.00%
38,840.79 474,927.22 940,494.00
Expenses
Salaries 18,892.94 158,947.69 246,649.00 64.44%
Benefits 2,862.16 24,714.48 38,027.00 64.99%
Transfer to Group Health 5,000.00 40,000.00 60,000.00 66.67%
Operating 852.28 12,541.33 30,268.00 41.43%
Jail Costs 317,014.59 565,550.00 56.05%
Capital Outlay ‐ ‐ 0.00%
27,607.38 553,218.09 940,494.00 58.82% 66.67%
Net 11,233.41 (78,290.87) ‐
Judicial Bank Account
Judicial Operating Account 434,714.55
City of Prattville
Judicial Special Revenue Fund Income Statement