ALEXANDER CITY BOARD OF EDUCATION |
COMPARISON
OF TAX REVENUES |
FY16 and FY15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
County Ad-Valorem |
|
District Ad-Valorem |
|
District Ad-Valorem |
|
|
|
|
|
4.5 Mills |
|
3.0 Mills |
|
7.5 Mills |
|
Total Ad-Valorem Tax Revenue |
|
2016 |
2015 |
Variance |
|
2016 |
2015 |
Variance |
|
2016 |
2015 |
Variance |
|
2016 |
2015 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ 44,836.63 |
$ 56,877.43 |
(12,040.80) |
|
$ 16,686.74 |
$ 24,108.14 |
(7,421.40) |
|
$ 19,253.81 |
$ 22,611.46 |
(3,357.65) |
|
$ 80,777.18 |
$103,597.03 |
$ (22,819.85) |
November |
173,739.15 |
175,713.65 |
(1,974.50) |
|
87,245.96 |
89,861.21 |
(2,615.25) |
|
52,661.46 |
54,873.71 |
(2,212.25) |
|
$ 313,646.57 |
$320,448.57 |
(6,802.00) |
December |
376,933.36 |
320,143.26 |
56,790.10 |
|
245,666.68 |
181,284.53 |
64,382.15 |
|
177,376.11 |
84,924.25 |
92,451.86 |
|
$ 799,976.15 |
$586,352.04 |
213,624.11 |
January |
687,769.16 |
658,170.38 |
29,598.78 |
|
295,925.38 |
323,923.96 |
(27,998.58) |
|
249,967.14 |
355,632.30 |
(105,665.16) |
|
$ 1,233,661.68 |
$1,337,726.64 |
(104,064.96) |
February |
30,338.41 |
20,411.07 |
9,927.34 |
|
17,858.16 |
11,072.21 |
6,785.95 |
|
7,876.11 |
9,876.76 |
(2,000.65) |
|
$ 56,072.68 |
$41,360.04 |
14,712.64 |
March |
- |
35,106.81 |
|
|
- |
21,192.96 |
|
|
- |
11,598.80 |
|
|
$ - |
$67,898.57 |
- |
April |
- |
23,766.16 |
|
|
- |
18,280.18 |
|
|
- |
19,713.89 |
|
|
$ - |
$61,760.23 |
- |
May |
- |
18,349.79 |
|
|
- |
8,287.95 |
|
|
- |
5,236.92 |
|
|
$ - |
$31,874.66 |
- |
June |
- |
9,570.97 |
|
|
- |
5,051.92 |
|
|
- |
2,326.13 |
|
|
$ - |
$16,949.02 |
- |
July |
- |
9,817.63 |
|
|
- |
5,113.16 |
|
|
- |
2,079.11 |
|
|
$ - |
$17,009.90 |
- |
August |
- |
10,056.81 |
|
|
- |
5,237.62 |
|
|
- |
1,793.96 |
|
|
$ - |
$17,088.39 |
- |
September |
- |
10,565.76 |
|
|
- |
5,531.25 |
|
|
- |
2,170.12 |
|
|
$ - |
$18,267.13 |
- |
Sep(accrual) |
- |
13,550.59 |
|
|
- |
7,811.35 |
|
|
- |
3,328.62 |
|
|
$ - |
$24,690.56 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
1,313,616.71 |
1,362,100.31 |
82,300.92 |
|
663,382.92 |
706,756.44 |
(43,373.52) |
|
507,134.63 |
576,166.03 |
(69,031.40) |
|
2,484,134.26 |
2,645,022.78 |
(160,888.52) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of February |
1,313,616.71 |
1,231,315.79 |
82,300.92 |
|
663,382.92 |
630,250.05 |
33,132.87 |
|
507,134.63 |
527,918.48 |
(20,783.85) |
|
2,484,134.26 |
2,389,484.32 |
94,649.94 |
|
|
|
6.68% |
|
|
|
5.26% |
|
|
|
-3.94% |
|
|
|
3.96% |
BUDGET |
1,359,359.00 |
1,354,550.00 |
4,809.00 |
|
701,636.00 |
683,550.00 |
18,086.00 |
|
579,785.00 |
575,750.00 |
4,035.00 |
|
2,640,780.00 |
2,613,850.00 |
26,930.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ (45,742.29) |
$ 7,550.31 |
|
|
$ (38,253.08) |
$ 23,206.44 |
|
|
$ (72,650.37) |
$ 416.03 |
|
|
$ (156,645.74) |
$ 31,172.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tallapoosa County Business Privilege Tax |
|
Beer Tax |
|
County Sales (2%) |
|
Total Tax Revenue |
|
2016 |
2015 |
Variance |
|
2016 |
2015 |
Variance |
|
2016 |
2015 |
Variance |
|
2016 |
2015 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ - |
$ - |
|
|
$ - |
$ - |
|
|
$ 240,136.47 |
$ 125,244.54 |
114,891.93 |
|
$ 320,913.65 |
$ 228,841.57 |
$ 92,072.08 |
November |
- |
- |
|
|
- |
- |
|
|
229,850.24 |
119,973.34 |
109,876.90 |
|
$ 543,496.81 |
$ 440,421.91 |
$ 103,074.90 |
December |
- |
- |
|
|
20,045.53 |
10,811.87 |
9,233.66 |
|
243,555.27 |
112,469.23 |
131,086.04 |
|
$ 1,063,576.95 |
$ 709,633.14 |
$ 353,943.81 |
January |
- |
- |
|
|
8,542.55 |
- |
8,542.55 |
|
260,939.10 |
121,188.42 |
139,750.68 |
|
$ 1,503,143.33 |
$ 1,458,915.06 |
$ 44,228.27 |
February |
- |
- |
|
|
10,142.32 |
16,909.55 |
(6,767.23) |
|
229,880.52 |
107,521.99 |
122,358.53 |
|
$ 296,095.52 |
$ 165,791.58 |
$ 130,303.94 |
March |
- |
- |
|
|
- |
7,387.38 |
|
|
- |
116,462.49 |
|
|
$ - |
$ 191,748.44 |
$ - |
April |
- |
- |
|
|
- |
7,901.37 |
|
|
- |
124,396.45 |
|
|
$ - |
$ 194,058.05 |
$ - |
May |
- |
- |
|
|
- |
9,035.66 |
|
|
- |
122,456.98 |
|
|
$ - |
$ 163,367.30 |
$ - |
June |
- |
- |
|
|
- |
9,958.95 |
|
|
- |
129,420.85 |
|
|
$ - |
$ 156,328.82 |
$ - |
July |
- |
21,707.97 |
|
|
- |
12,156.66 |
|
|
- |
131,636.99 |
|
|
$ - |
$ 182,511.52 |
$ - |
August |
- |
- |
|
|
- |
12,585.21 |
|
|
- |
132,532.83 |
|
|
$ - |
$ 162,206.43 |
$ - |
September |
- |
- |
|
|
- |
10,358.91 |
|
|
- |
119,680.15 |
|
|
$ - |
$ 148,306.19 |
$ - |
Sep(accrual) |
- |
- |
|
|
- |
9,776.25 |
|
|
- |
- |
|
|
$ - |
$ 23,326.84 |
$ - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
- |
21,707.97 |
- |
|
38,730.40 |
106,881.81 |
(68,151.41) |
|
1,204,361.60 |
1,462,984.26 |
(258,622.66) |
|
3,727,226.26 |
4,225,456.85 |
(498,230.59) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of February |
0.00 |
0.00 |
0.00 |
|
38,730.40 |
27,721.42 |
11,008.98 |
|
1,204,361.60 |
586,397.52 |
617,964.08 |
|
3,727,226.26 |
3,003,603.26 |
723,623.00 |
|
|
|
#DIV/0! |
|
|
|
39.71% |
|
|
|
105.38% |
|
|
|
24.09% |
BUDGET |
21,635.00 |
21,635.00 |
0.00 |
|
100,000.00 |
127,500.00 |
(27,500.00) |
|
2,855,613.00 |
1,460,500.00 |
1,395,113.00 |
|
5,618,028.00 |
4,223,485.00 |
1,394,543.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ (21,635.00) |
$ 72.97 |
|
|
$ (61,269.60) |
$ (20,618.19) |
|
|
$ (1,651,251.40) |
$ 2,484.26 |
|
|
$ (1,890,801.74) |
$ 1,971.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|