March 2022 - Judicial Special Revenue Fund Income StmtAs of 4/15/2022
March 2022 YTD Budget
% of
Budget
% Year
Complete
Revenue 78,471.92 329,136.50 806,200.00 40.83% 50.00%
Transfer from General Fund ‐ 261,287.00 0.00%
78,471.92 329,136.50 1,067,487.00
Expenses
Salaries 21,034.58 122,611.66 263,304.00 46.57%
Benefits 3,360.94 21,410.33 44,809.00 47.78%
Transfer to Group Health 5,250.00 31,500.00 63,000.00 50.00%
Operating 2,103.02 15,088.60 37,267.00 40.49%
Jail Costs 163,526.69 327,053.38 659,107.00 49.62%
Capital Outlay ‐ 0.00%
COVID‐19 ‐ 100.00%
195,275.23 517,663.97 1,067,487.00 48.49% 50.00%
Net (116,803.31) (188,527.47) ‐
Judicial Bank Account
Judicial Operating Account 194,061.56$
City of Prattville
Judicial Special Revenue Fund Income Statement