ALEXANDER CITY BOARD OF EDUCATION |
COMPARISON
OF TAX REVENUES |
FY11 and
FY10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
County Ad-Valorem |
|
District Ad-Valorem |
|
District Ad-Valorem |
|
|
|
|
|
4.5 Mills |
|
3.0 Mills |
|
7.5 Mills |
|
Total Ad-Valorem Tax Revenue |
|
2011 |
2010 |
Variance |
|
2011 |
2010 |
Variance |
|
2011 |
2010 |
Variance |
|
2011 |
2010 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ 42,380.29 |
$ 68,094.81 |
$ (25,714.52) |
|
$ 18,539.44 |
$ 29,194.80 |
$ (10,655.36) |
|
$ 11,138.40 |
$ 19,303.48 |
$ (8,165.08) |
|
$ 72,058.13 |
$116,593.09 |
$ (44,534.96) |
November |
118,796.95 |
114,979.91 |
3,817.04 |
|
59,775.84 |
50,058.94 |
9,716.90 |
|
26,690.95 |
25,266.93 |
1,424.02 |
|
$ 205,263.74 |
$190,305.78 |
14,957.96 |
December |
349,945.03 |
338,502.07 |
11,442.96 |
|
163,634.39 |
182,320.52 |
(18,686.13) |
|
98,546.46 |
98,754.22 |
(207.76) |
|
$ 612,125.88 |
$619,576.81 |
(7,450.93) |
January |
- |
675,568.67 |
|
|
- |
363,965.67 |
|
|
- |
471,279.77 |
|
|
$ - |
$1,510,814.11 |
- |
February |
- |
39,316.32 |
|
|
- |
15,423.70 |
|
|
- |
10,517.36 |
|
|
$ - |
$65,257.38 |
- |
March |
- |
29,263.80 |
|
|
- |
11,253.60 |
|
|
- |
19,339.29 |
|
|
$ - |
$59,856.69 |
- |
April |
- |
26,658.71 |
|
|
- |
5,865.04 |
|
|
- |
10,856.57 |
|
|
$ - |
$43,380.32 |
- |
May |
- |
23,054.54 |
|
|
- |
5,921.37 |
|
|
- |
2,281.30 |
|
|
$ - |
$31,257.21 |
- |
June |
- |
7,686.58 |
|
|
- |
3,839.09 |
|
|
- |
1,851.77 |
|
|
$ - |
$13,377.44 |
- |
July |
- |
8,180.48 |
|
|
- |
4,275.21 |
|
|
- |
1,771.30 |
|
|
$ - |
$14,226.99 |
- |
August |
- |
7,948.94 |
|
|
- |
4,331.50 |
|
|
- |
1,346.47 |
|
|
$ - |
$13,626.91 |
- |
September |
- |
9,000.30 |
|
|
- |
5,130.03 |
|
|
- |
2,156.60 |
|
|
$ - |
$16,286.93 |
- |
Sep(accrual) |
- |
11,200.00 |
|
|
- |
2,785.00 |
|
|
- |
6,600.00 |
|
|
$ - |
$20,585.00 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
511,122.27 |
1,359,455.13 |
(10,454.52) |
|
241,949.67 |
684,364.47 |
(442,414.80) |
|
136,375.81 |
671,325.06 |
(534,949.25) |
|
889,447.75 |
2,715,144.66 |
(1,825,696.91) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of December |
511,122.27 |
521,576.79 |
(10,454.52) |
|
241,949.67 |
261,574.26 |
(19,624.59) |
|
136,375.81 |
143,324.63 |
(6,948.82) |
|
889,447.75 |
926,475.68 |
(37,027.93) |
|
|
|
-2.00% |
|
|
|
-7.50% |
|
|
|
-4.85% |
|
|
|
-4.00% |
BUDGET |
1,343,000.00 |
1,310,000.00 |
33,000.00 |
|
678,000.00 |
702,000.00 |
(24,000.00) |
|
655,000.00 |
646,000.00 |
9,000.00 |
|
2,676,000.00 |
2,658,000.00
|
18,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ (831,877.73) |
$ 49,455.13 |
|
|
$ (436,050.33) |
$ (17,635.53) |
|
|
$ (518,624.19) |
$ 25,325.06 |
|
|
$ (1,786,552.25) |
$ 57,144.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tallapoosa County Business Privilege Tax |
|
Beer Tax |
|
County Sales (1%) |
|
Total Tax Revenue |
|
2011 |
2010 |
Variance |
|
2011 |
2010 |
Variance |
|
2011 |
2010 |
Variance |
|
2011 |
2010 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ - |
$ - |
|
|
$ 11,756.22 |
$ 11,039.88 |
$ 716.34 |
|
$ 115,690.14 |
$ 110,649.45 |
$ 5,040.69 |
|
$ 199,504.49 |
$ 238,282.42 |
$ (38,777.93) |
November |
- |
- |
|
|
9,634.27 |
- |
$ 9,634.27 |
|
104,280.39 |
108,543.64 |
$ (4,263.25) |
|
$ 319,178.40 |
$ 298,849.42 |
$ 20,328.98 |
December |
- |
- |
|
|
9,674.67 |
18,450.77 |
$ (8,776.10) |
|
107,316.39 |
108,248.14 |
$ (931.75) |
|
$ 729,116.94 |
$ 746,275.72 |
$ (17,158.78) |
January |
- |
- |
|
|
- |
9,966.71 |
|
|
- |
118,249.53 |
|
|
$ - |
$ 1,639,030.35 |
$ - |
February |
- |
21,211.44 |
|
|
- |
7,570.01 |
|
|
- |
102,166.15 |
|
|
$ - |
$ 196,204.98 |
$ - |
March |
- |
- |
|
|
- |
8,506.20 |
|
|
- |
105,804.17 |
|
|
$ - |
$ 174,167.06 |
$ - |
April |
- |
- |
|
|
- |
10,287.00 |
|
|
- |
117,380.89 |
|
|
$ - |
$ 171,048.21 |
$ - |
May |
- |
- |
|
|
- |
12,562.86 |
|
|
- |
118,489.24 |
|
|
$ - |
$ 162,309.31 |
$ - |
June |
- |
- |
|
|
- |
13,100.28 |
|
|
- |
123,609.38 |
|
|
$ - |
$ 150,087.10 |
$ - |
July |
- |
- |
|
|
- |
13,186.45 |
|
|
- |
118,630.05 |
|
|
$ - |
$ 146,043.49 |
$ - |
August |
- |
- |
|
|
- |
12,241.58 |
|
|
- |
122,117.89 |
|
|
$ - |
$ 147,986.38 |
$ - |
September |
- |
- |
|
|
- |
11,066.30 |
|
|
- |
111,950.31 |
|
|
$ - |
$ 139,303.54 |
$ - |
Sep(accrual) |
- |
- |
|
|
- |
- |
|
|
- |
- |
|
|
$ - |
$ 20,585.00 |
$ - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
- |
21,211.44 |
- |
|
31,065.16 |
127,978.04 |
(96,912.88) |
|
327,286.92 |
1,365,838.84 |
(1,038,551.92) |
|
1,247,799.83 |
4,230,172.98 |
(2,982,373.15) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of December |
0.00 |
0.00 |
0.00 |
|
31,065.16 |
29,490.65 |
1,574.51 |
|
327,286.92 |
327,441.23 |
(154.31) |
|
1,247,799.83 |
1,283,407.56 |
(35,607.73) |
|
|
|
|
|
|
|
5.34% |
|
|
|
-0.05% |
|
|
|
-2.77% |
BUDGET |
21,211.00 |
21,211.00 |
0.00 |
|
122,000.00 |
100,000.00 |
22,000.00 |
|
1,376,000.00 |
1,365,000.00 |
11,000.00 |
|
4,195,211.00 |
4,144,211.00
|
51,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ (21,211.00) |
$ 0.44 |
|
|
$ (90,934.84) |
$ 27,978.04 |
|
|
$ (1,048,713.08) |
$ 838.84 |
|
|
$ (2,947,411.17) |
$ 85,961.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|