May 2021 - Judicial Special Revenue Fund Income StmtAs of 6/14/2021
May 2021 YTD Budget
% of
Budget
% Year
Complete
Revenue 75,541.96 527,903.53 778,200.00 67.84% 66.67%
Transfer from General Fund ‐ 222,614.00 0.00%
75,541.96 527,903.53 1,000,814.00
Expenses
Salaries 19,785.87 166,977.06 248,069.00 67.31%
Benefits 3,093.85 26,888.12 40,393.00 66.57%
Transfer to Group Health 5,000.00 40,000.00 60,000.00 66.67%
Operating 13,854.89 32,156.82 30,268.00 106.24%
Jail Costs 311,041.98 622,084.00 50.00%
Capital Outlay ‐ 0.00%
COVID‐19 ‐ 100.00%
41,734.61 577,063.98 1,000,814.00 57.66% 66.67%
Net 33,807.35 (49,160.45) ‐
Judicial Bank Account
Judicial Operating Account 304,945.06
City of Prattville
Judicial Special Revenue Fund Income Statement