July 2021 - Judicial Special Revenue Fund Income StmtAs of 8/13/2021
July 2021 YTD Budget
% of
Budget
% Year
Complete
Revenue 49,710.80 640,169.19 778,200.00 82.26% 83.33%
Transfer from General Fund ‐ 222,614.00 0.00%
49,710.80 640,169.19 1,000,814.00
Expenses
Salaries 45,668.93 232,472.43 248,069.00 93.71%
Benefits 5,859.20 35,949.05 40,393.00 89.00%
Transfer to Group Health 5,000.00 50,000.00 60,000.00 83.33%
Operating 970.09 33,592.31 30,268.00 110.98%
Jail Costs 466,562.97 622,084.00 75.00%
Capital Outlay ‐ 0.00%
COVID‐19 ‐ 100.00%
57,498.22 818,576.76 1,000,814.00 81.79% 83.33%
Net (7,787.42) (178,407.57) ‐
Judicial Bank Account
Judicial Operating Account 230,725.52
City of Prattville
Judicial Special Revenue Fund Income Statement