ALEXANDER CITY BOARD OF EDUCATION |
COMPARISON
OF TAX REVENUES |
FY13 and FY12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
County Ad-Valorem |
|
District Ad-Valorem |
|
District Ad-Valorem |
|
|
|
|
|
4.5 Mills |
|
3.0 Mills |
|
7.5 Mills |
|
Total Ad-Valorem Tax Revenue |
|
2013 |
2012 |
Variance |
|
2013 |
2012 |
Variance |
|
2013 |
2012 |
Variance |
|
2013 |
2012 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ 29,828.33 |
$ 25,653.41 |
4,174.92 |
|
$ 11,865.19 |
$ 7,831.06 |
4,034.13 |
|
$ 5,732.06 |
$ 5,748.48 |
(16.42) |
|
$ 47,425.58 |
$39,232.95 |
$ 8,192.63 |
November |
192,249.62 |
152,976.85
|
39,272.77 |
|
92,777.21 |
63,723.07 |
29,054.14 |
|
60,604.70 |
38,809.99 |
21,794.71 |
|
$ 345,631.53 |
$255,509.91 |
90,121.62 |
December |
366,319.02 |
357,133.59
|
9,185.43 |
|
156,681.06 |
168,568.46
|
(11,887.40) |
|
148,179.68 |
118,336.82
|
29,842.86 |
|
$ 671,179.76 |
$644,038.87 |
27,140.89 |
January |
692,528.63 |
717,911.84
|
(25,383.21) |
|
448,558.11 |
371,084.18
|
77,473.93 |
|
266,167.09 |
387,688.40
|
(121,521.31) |
|
$ 1,407,253.83 |
$1,476,684.42 |
(69,430.59) |
February |
34,485.34 |
34,514.79 |
(29.45) |
|
8,499.89 |
14,546.70 |
(6,046.81) |
|
18,208.83 |
12,124.80 |
6,084.03 |
|
$ 61,194.06 |
$61,186.29 |
7.77 |
March |
15,238.21 |
25,333.03 |
(10,094.82) |
|
7,649.30 |
15,252.95 |
(7,603.65) |
|
4,035.45 |
6,009.87 |
(1,974.42) |
|
$ 26,922.96 |
$46,595.85 |
(19,672.89) |
April |
26,850.92 |
22,397.29 |
4,453.63 |
|
13,656.25 |
12,301.81 |
1,354.44 |
|
5,747.44 |
4,574.15 |
1,173.29 |
|
$ 46,254.61 |
$39,273.25 |
6,981.36 |
May |
15,699.74 |
18,874.19 |
(3,174.45) |
|
9,009.12 |
8,473.81 |
535.31 |
|
1,817.36 |
2,365.11 |
(547.75) |
|
$ 26,526.22 |
$29,713.11 |
(3,186.89) |
June |
9,722.27 |
- |
9,722.27 |
|
2,116.15 |
- |
2,116.15 |
|
5,055.22 |
- |
5,055.22 |
|
$ 16,893.64 |
$0.00 |
16,893.64 |
July |
8,906.68 |
18,436.84 |
(9,530.16) |
|
1,481.89 |
9,651.69 |
(8,169.80) |
|
4,559.26 |
3,646.85 |
912.41 |
|
$ 14,947.83 |
$31,735.38 |
(16,787.55) |
August |
9,692.31 |
9,543.11 |
149.20 |
|
5,019.53 |
5,039.27 |
(19.74) |
|
1,800.07 |
1,511.34 |
288.73 |
|
$ 16,511.91 |
$16,093.72 |
418.19 |
September |
- |
10,884.11 |
|
|
- |
6,186.02 |
|
|
- |
2,268.12 |
|
|
$ - |
$19,338.25 |
- |
Sep(accrual) |
- |
11,100.00 |
|
|
- |
2,350.00 |
|
|
- |
5,150.00 |
|
|
$ - |
$18,600.00 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
1,401,521.07 |
1,404,759.05 |
18,746.13 |
|
757,313.70 |
685,009.02 |
72,304.68 |
|
521,907.16 |
588,233.93 |
(66,326.77) |
|
2,680,741.93 |
2,678,002.00 |
2,739.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of August |
1,401,521.07 |
1,382,774.94 |
18,746.13 |
|
757,313.70 |
676,473.00 |
80,840.70 |
|
521,907.16 |
580,815.81 |
(58,908.65) |
|
2,680,741.93 |
2,640,063.75 |
40,678.18 |
|
|
|
1.36% |
|
|
|
11.95% |
|
|
|
-10.14% |
|
|
|
1.54% |
BUDGET |
1,405,000.00 |
1,405,000.00 |
0.00 |
|
685,000.00 |
685,000.00 |
0.00 |
|
638,000.00 |
590,000.00 |
48,000.00 |
|
2,728,000.00 |
2,680,000.00 |
48,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ (3,478.93) |
$ (240.95) |
|
|
$ 72,313.70 |
$ 9.02 |
|
|
$ (116,092.84) |
$ (1,766.07) |
|
|
$ (47,258.07) |
$ (1,998.00) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tallapoosa County Business Privilege Tax |
|
Beer Tax |
|
County Sales (1%) |
|
Total Tax Revenue |
|
2013 |
2012 |
Variance |
|
2013 |
2012 |
Variance |
|
2013 |
2012 |
Variance |
|
2013 |
2012 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ - |
$ - |
|
|
$ 10,636.49 |
$ 10,563.15 |
$ 73.34 |
|
$ 111,328.84 |
$ 111,395.31 |
$ (66.47) |
|
$ 169,390.91 |
$ 161,191.41 |
$ 8,199.50 |
November |
- |
- |
|
|
9,899.06 |
10,033.42 |
$ (134.36) |
|
122,871.46 |
115,171.33 |
$ 7,700.13 |
|
$ 478,402.05 |
$ 380,714.66 |
$ 97,687.39 |
December |
- |
- |
|
|
- |
8,516.02 |
$ (8,516.02) |
|
121,099.53 |
111,392.69 |
$ 9,706.84 |
|
$ 792,279.29 |
$ 763,947.58 |
$ 28,331.71 |
January |
- |
- |
|
|
9,588.01 |
9,237.15 |
$ 350.86 |
|
124,176.20 |
123,521.31 |
$ 654.89 |
|
$ 1,541,018.04 |
$ 1,609,442.88 |
$ (68,424.84) |
February |
- |
- |
|
|
17,307.32 |
8,080.90 |
$ 9,226.42 |
|
100,347.35 |
104,310.76 |
$ (3,963.41) |
|
$ 178,848.73 |
$ 173,577.95 |
$ 5,270.78 |
March |
- |
- |
|
|
- |
9,053.15 |
$ (9,053.15) |
|
122,944.24 |
125,243.72 |
$ (2,299.48) |
|
$ 149,867.20 |
$ 180,892.72 |
$ (31,025.52) |
April |
- |
21,404.79 |
$ (21,404.79) |
|
7,965.04 |
11,321.47 |
$ (3,356.43) |
|
127,388.65 |
130,316.36 |
$ (2,927.71) |
|
$ 181,608.30 |
$ 202,315.87 |
$ (20,707.57) |
May |
21,543.28 |
- |
$ 21,543.28 |
|
8,934.74 |
10,412.86 |
$ (1,478.12) |
|
123,932.81 |
117,592.42 |
$ 6,340.39 |
|
$ 180,937.05 |
$ 157,718.39 |
$ 23,218.66 |
June |
- |
- |
|
|
5,437.40 |
14,247.18 |
$ (8,809.78) |
|
134,040.33 |
134,484.78 |
$ (444.45) |
|
$ 156,371.37 |
$ 148,731.96 |
$ 7,639.41 |
July |
- |
- |
|
|
12,321.57 |
12,787.13 |
$ (465.56) |
|
134,230.60 |
128,689.53 |
$ 5,541.07 |
|
$ 161,500.00 |
$ 173,212.04 |
$ (11,712.04) |
August |
- |
- |
|
|
22,948.43 |
11,067.79 |
$ 11,880.64 |
|
121,920.42 |
58,157.17 |
$ 63,763.25 |
|
$ 161,380.76 |
$ 85,318.68 |
$ 76,062.08 |
September |
- |
- |
|
|
- |
- |
|
|
- |
121,454.79 |
|
|
$ - |
$ 140,793.04 |
$ - |
Sep(accrual) |
- |
- |
|
|
- |
11,675.00 |
|
|
- |
- |
|
|
$ - |
$ 30,275.00 |
$ - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
21,543.28 |
21,404.79 |
138.49 |
|
105,038.06 |
126,995.22 |
(21,957.16) |
|
1,344,280.43 |
1,381,730.17 |
(37,449.74) |
|
4,151,603.70 |
4,208,132.18 |
(56,528.48) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of August |
21,543.28 |
21,404.79 |
138.49 |
|
105,038.06 |
115,320.22 |
(10,282.16) |
|
1,344,280.43 |
1,260,275.38 |
84,005.05 |
|
4,151,603.70 |
4,037,064.14 |
114,539.56 |
|
|
|
|
|
|
|
-8.92% |
|
|
|
6.67% |
|
|
|
2.84% |
BUDGET |
21,400.00 |
21,400.00 |
0.00 |
|
135,000.00 |
135,000.00 |
0.00 |
|
1,417,000.00 |
1,417,000.00 |
0.00 |
|
4,301,400.00 |
4,253,400.00 |
48,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ 143.28 |
$ 4.79 |
|
|
$ (29,961.94) |
$ (8,004.78) |
|
|
$ (72,719.57) |
$ (35,269.83) |
|
|
$ (149,796.30) |
$ (45,267.82) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|