ALEXANDER CITY BOARD OF EDUCATION |
COMPARISON
OF TAX REVENUES |
FY18 and
FY17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
County-Wide Ad-Valorem (Tallapoosa County) |
|
District 25A Ad-Valorem (District-Wide) |
|
Special District 25A Ad-Valorem (Outside City
Limits) |
|
|
|
|
|
4.5 Mills |
|
3.0 Mills |
|
7.5 Mills |
|
Total Ad-Valorem Tax Revenue |
|
2018 |
2017 |
Variance |
|
2018 |
2017 |
Variance |
|
2018 |
2017 |
Variance |
|
2018 |
2017 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ 149,438.48 |
$ 59,317.24 |
90,121.24 |
|
$ 72,901.57 |
$ 29,861.86 |
43,039.71 |
|
$ 67,245.76 |
$ 23,522.40 |
43,723.36 |
|
$ 289,585.81 |
$112,701.50 |
$ 176,884.31 |
November |
61,885.13 |
196,867.25 |
(134,982.12) |
|
34,535.33 |
97,944.44 |
(63,409.11) |
|
22,237.63 |
69,024.64 |
(46,787.01) |
|
$ 118,658.09 |
$363,836.33 |
(245,178.24) |
December |
349,328.68 |
351,182.45 |
(1,853.77) |
|
153,833.84 |
187,535.29 |
(33,701.45) |
|
98,123.84 |
93,540.37 |
4,583.47 |
|
$ 601,286.36 |
$632,258.11 |
(30,971.75) |
January |
836,790.29 |
642,999.21 |
193,791.08 |
|
409,581.51 |
316,687.37 |
92,894.14 |
|
228,665.04 |
205,453.52 |
23,211.52 |
|
$ 1,475,036.84 |
$1,165,140.10 |
309,896.74 |
February |
46,648.30 |
37,913.81 |
8,734.49 |
|
20,247.69 |
18,215.15 |
2,032.54 |
|
14,777.33 |
16,065.95 |
(1,288.62) |
|
$ 81,673.32 |
$72,194.91 |
9,478.41 |
March |
23,912.74 |
23,569.11 |
343.63 |
|
13,151.47 |
16,437.36 |
(3,285.89) |
|
5,878.73 |
6,686.29 |
(807.56) |
|
$ 42,942.94 |
$46,692.76 |
(3,749.82) |
April |
15,950.38 |
18,396.23 |
(2,445.85) |
|
5,996.18 |
8,607.93 |
(2,611.75) |
|
1,696.68 |
5,049.73 |
(3,353.05) |
|
$ 23,643.24 |
$32,053.89 |
(8,410.65) |
May |
14,212.36 |
10,562.22 |
3,650.14 |
|
11,121.99 |
5,630.34 |
5,491.65 |
|
2,361.18 |
1,995.28 |
365.90 |
|
$ 27,695.53 |
$18,187.84 |
9,507.69 |
June |
9,506.90 |
10,306.39 |
(799.49) |
|
4,447.08 |
5,060.84 |
(613.76) |
|
1,371.88 |
1,817.83 |
(445.95) |
|
$ 15,325.86 |
$17,185.06 |
(1,859.20) |
July |
8,599.14 |
9,743.09 |
(1,143.95) |
|
4,471.40 |
5,189.73 |
(718.33) |
|
1,292.36 |
1,838.01 |
(545.65) |
|
$ 14,362.90 |
$16,770.83 |
(2,407.93) |
August |
9,935.06 |
10,326.35 |
(391.29) |
|
4,735.88 |
5,027.84 |
(291.96) |
|
1,450.09 |
1,522.20 |
(72.11) |
|
$ 16,121.03 |
$16,876.39 |
(755.36) |
September |
10,833.40 |
11,663.93 |
(830.53) |
|
5,363.19 |
6,066.65 |
(703.46) |
|
1,578.48 |
2,194.58 |
(616.10) |
|
$ 17,775.07 |
$19,925.16 |
(2,150.09) |
Sep(accrual) |
11,564.66 |
13,105.70 |
(1,541.04) |
|
5,042.37 |
6,837.78 |
(1,795.41) |
|
1,473.82 |
2,680.84 |
(1,207.02) |
|
$ 18,080.85 |
$22,624.32 |
(4,543.47) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
1,548,605.52 |
1,395,952.98 |
152,652.54 |
|
745,429.50 |
709,102.58 |
36,326.92 |
|
448,152.82 |
431,391.64 |
16,761.18 |
|
2,742,187.84 |
2,536,447.20 |
205,740.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of September |
1,548,605.52 |
1,395,952.98 |
152,652.54 |
|
745,429.50 |
709,102.58 |
36,326.92 |
|
448,152.82 |
431,391.64 |
16,761.18 |
|
2,742,187.84 |
2,536,447.20 |
205,740.64 |
|
|
|
10.94% |
|
|
|
5.12% |
|
|
|
3.89% |
|
|
|
8.11% |
AMENDED
BUDGET |
1,552,666.00 |
1,396,631.00 |
156,035.00 |
|
748,968.00 |
702,133.00 |
46,835.00 |
|
450,608.00 |
430,800.00 |
19,808.00 |
|
2,752,242.00 |
2,529,564.00
|
222,678.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ (4,060.48) |
$ (678.02) |
|
|
$ (3,538.50) |
$ 6,969.58 |
|
|
$ (2,455.18) |
$ 591.64 |
|
|
$ (10,054.16) |
$ 6,883.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tallapoosa County Business Privilege Tax |
|
Beer Tax |
|
County Sales (2%) |
|
Total Tax Revenue |
|
2018 |
2017 |
Variance |
|
2018 |
2017 |
Variance |
|
2018 |
2017 |
Variance |
|
2018 |
2017 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ - |
$ - |
|
|
$ - |
$ - |
|
|
$ 236,604.21 |
$ 258,414.03 |
(21,809.82) |
|
$ 526,190.02 |
$ 371,115.53 |
$ 155,074.49 |
November |
- |
- |
|
|
9,215.37 |
- |
9,215.37 |
|
267,677.24 |
248,667.43 |
19,009.81 |
|
$ 395,550.70 |
$ 612,503.76 |
$ (216,953.06) |
December |
- |
- |
|
|
9,770.54 |
20,475.74 |
(10,705.20) |
|
251,382.51 |
263,049.56 |
(11,667.05) |
|
$ 862,439.41 |
$ 915,783.41 |
$ (53,344.00) |
January |
- |
- |
|
|
8,507.13 |
9,797.31 |
(1,290.18) |
|
243,738.04 |
279,096.11 |
(35,358.07) |
|
$ 1,727,282.01 |
$ 1,454,033.52 |
$ 273,248.49 |
February |
- |
- |
|
|
8,015.54 |
9,107.58 |
(1,092.04) |
|
244,156.05 |
234,746.97 |
9,409.08 |
|
$ 333,844.91 |
$ 316,049.46 |
$ 17,795.45 |
March |
- |
- |
|
|
- |
- |
|
|
248,646.41 |
261,101.36 |
(12,454.95) |
|
$ 291,589.35 |
$ 307,794.12 |
$ (16,204.77) |
April |
- |
- |
|
|
18,194.11 |
16,917.64 |
1,276.47 |
|
298,376.90 |
298,677.47 |
(300.57) |
|
$ 340,214.25 |
$ 347,649.00 |
$ (7,434.75) |
May |
- |
- |
|
|
- |
21,756.35 |
(21,756.35) |
|
269,208.48 |
285,298.64 |
(16,090.16) |
|
$ 296,904.01 |
$ 325,242.83 |
$ (28,338.82) |
June |
- |
- |
|
|
23,661.28 |
13,425.02 |
10,236.26 |
|
302,731.36 |
301,785.22 |
946.14 |
|
$ 341,718.50 |
$ 332,395.30 |
$ 9,323.20 |
July |
- |
- |
|
|
12,759.98 |
- |
12,759.98 |
|
295,277.53 |
288,405.35 |
6,872.18 |
|
$ 322,400.41 |
$ 305,176.18 |
$ 17,224.23 |
August |
22,237.00 |
22,122.31 |
114.69 |
|
11,446.42 |
23,963.80 |
(12,517.38) |
|
292,041.88 |
287,830.76 |
4,211.12 |
|
$ 341,846.33 |
$ 350,793.26 |
$ (8,946.93) |
September |
- |
- |
|
|
12,162.33 |
12,788.55 |
(626.22) |
|
258,758.03 |
255,374.13 |
3,383.90 |
|
$ 288,695.43 |
$ 288,087.84 |
$ 607.59 |
Sep(accrual) |
- |
- |
|
|
10,184.93 |
10,236.20 |
(51.27) |
|
- |
- |
|
|
$ 28,265.78 |
$ 32,860.52 |
$ (4,594.74) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
22,237.00 |
22,122.31 |
114.69 |
|
123,917.63 |
138,468.19 |
(14,550.56) |
|
3,208,598.64 |
3,262,447.03 |
(53,848.39) |
|
6,096,941.11 |
5,959,484.73 |
137,456.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of September |
22,237.00 |
22,122.31 |
114.69 |
|
123,917.63 |
138,468.19 |
(14,550.56) |
|
3,208,598.64 |
3,262,447.03 |
(53,848.39) |
|
6,096,941.11 |
5,959,484.73 |
137,456.38 |
|
|
|
0.52% |
|
|
|
-10.51% |
|
|
|
-1.65% |
|
|
|
2.31% |
AMENDED
BUDGET |
21,941.00 |
21,941.00 |
0.00 |
|
125,833.00 |
126,508.00 |
(675.00) |
|
3,169,500.00 |
3,263,000.00 |
(93,500.00) |
|
6,069,516.00 |
5,941,013.00
|
128,503.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ 296.00 |
$ 181.31 |
|
|
$ (1,915.37) |
$ 11,960.19 |
|
|
$ 39,098.64 |
$ (552.97) |
|
|
$ 27,425.11 |
$ 18,471.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|