July 2022 - Judicial Special Revenue Fund Income StmtAs of 8/14/2022
July 2022 YTD Budget
% of
Budget
% Year
Complete
Revenue 42,788.34 551,479.44 806,200.00 68.40% 83.33%
Transfer from General Fund 261,287.36 261,287.00 100.00%
42,788.34 812,766.80 1,067,487.00
Expenses
Salaries 24,897.29 209,334.09 263,304.00 79.50%
Benefits 4,050.75 35,459.62 44,809.00 79.14%
Transfer to Group Health 5,250.00 52,500.00 63,000.00 83.33%
Operating 5,844.92 25,672.61 37,267.00 68.89%
Jail Costs 490,580.07 659,107.00 74.43%
Capital Outlay ‐ 0.00%
COVID‐19 ‐ 0.00%
40,042.96 813,546.39 1,067,487.00 76.21% 83.33%
Net 2,745.38 (779.59) ‐
Judicial Bank Account
Judicial Operating Account 342,375.43$
City of Prattville
Judicial Special Revenue Fund Income Statement