ALEXANDER CITY BOARD OF EDUCATION |
COMPARISON
OF TAX REVENUES |
FY15 and FY14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
County Ad-Valorem |
|
District Ad-Valorem |
|
District Ad-Valorem |
|
|
|
|
|
4.5 Mills |
|
3.0 Mills |
|
7.5 Mills |
|
Total Ad-Valorem Tax Revenue |
|
2015 |
2014 |
Variance |
|
2015 |
2014 |
Variance |
|
2015 |
2014 |
Variance |
|
2015 |
2014 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ 56,877.43 |
$ 31,988.12 |
24,889.31 |
|
$ 24,108.14 |
$ 14,054.53 |
10,053.61 |
|
$ 22,611.46 |
$ 3,171.67 |
19,439.79 |
|
$ 103,597.03 |
$49,214.32 |
$ 54,382.71 |
November |
175,713.65 |
222,268.58 |
(46,554.93) |
|
89,861.21 |
96,277.15 |
(6,415.94) |
|
54,873.71 |
66,201.25 |
(11,327.54) |
|
$ 320,448.57 |
$384,746.98 |
(64,298.41) |
December |
- |
407,965.54 |
|
|
- |
137,598.89 |
|
|
- |
90,797.88 |
|
|
$ - |
$636,362.31 |
- |
January |
- |
555,598.31 |
|
|
- |
370,195.11 |
|
|
- |
371,970.64 |
|
|
$ - |
$1,297,764.06 |
- |
February |
- |
29,604.69 |
|
|
- |
15,263.43 |
|
|
- |
8,826.30 |
|
|
$ - |
$53,694.42 |
- |
March |
- |
25,858.15 |
|
|
- |
12,767.55 |
|
|
- |
7,875.24 |
|
|
$ - |
$46,500.94 |
- |
April |
- |
18,250.14 |
|
|
- |
8,257.26 |
|
|
- |
10,852.04 |
|
|
$ - |
$37,359.44 |
- |
May |
- |
12,465.73 |
|
|
- |
7,501.09 |
|
|
- |
2,083.18 |
|
|
$ - |
$22,050.00 |
- |
June |
- |
10,927.44 |
|
|
- |
4,998.39 |
|
|
- |
2,110.48 |
|
|
$ - |
$18,036.31 |
- |
July |
- |
9,075.21 |
|
|
- |
4,683.29 |
|
|
- |
1,835.18 |
|
|
$ - |
$15,593.68 |
- |
August |
- |
9,599.31 |
|
|
- |
4,605.81 |
|
|
- |
1,623.06 |
|
|
$ - |
$15,828.18 |
- |
September |
- |
9,944.76 |
|
|
- |
5,669.61 |
|
|
- |
2,418.28 |
|
|
$ - |
$18,032.65 |
- |
Sep(accrual) |
- |
12,530.93 |
|
|
- |
3,175.14 |
|
|
- |
7,047.07 |
|
|
$ - |
$22,753.14 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
232,591.08 |
1,356,076.91 |
(21,665.62) |
|
113,969.35 |
685,047.25 |
(571,077.90) |
|
77,485.17 |
576,812.27 |
(499,327.10) |
|
424,045.60 |
2,617,936.43 |
(2,193,890.83) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of November |
232,591.08 |
254,256.70 |
(21,665.62) |
|
113,969.35 |
110,331.68 |
3,637.67 |
|
77,485.17 |
69,372.92 |
8,112.25 |
|
424,045.60 |
433,961.30 |
(9,915.70) |
|
|
|
-8.52% |
|
|
|
3.30% |
|
|
|
11.69% |
|
|
|
-2.28% |
BUDGET |
1,354,550.00 |
1,352,225.00 |
2,325.00 |
|
683,550.00 |
677,050.00 |
6,500.00 |
|
575,750.00 |
582,350.00 |
(6,600.00) |
|
2,613,850.00 |
2,611,625.00 |
2,225.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ (1,121,958.92) |
$ 3,851.91 |
|
|
$ (569,580.65) |
$ 7,997.25 |
|
|
$ (498,264.83) |
$ (5,537.73) |
|
|
$ (2,189,804.40) |
$ 6,311.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tallapoosa County Business Privilege Tax |
|
Beer Tax |
|
County Sales (1%) |
|
Total Tax Revenue |
|
2015 |
2014 |
Variance |
|
2015 |
2014 |
Variance |
|
2015 |
2014 |
Variance |
|
2015 |
2014 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ - |
$ - |
|
|
$ - |
$ 8,915.10 |
(8,915.10) |
|
$ 125,244.54 |
$ 99,537.23 |
$ 25,707.31 |
|
$ 228,841.57 |
$ 157,666.65 |
$ 71,174.92 |
November |
- |
- |
|
|
- |
10,211.23 |
(10,211.23) |
|
119,973.34 |
124,740.89 |
$ (4,767.55) |
|
$ 440,421.91 |
$ 519,699.10 |
$ (79,277.19) |
December |
- |
- |
|
|
- |
8,819.90 |
|
|
- |
135,278.52 |
|
|
$ - |
$ 780,460.73 |
$ - |
January |
- |
- |
|
|
- |
9,300.21 |
|
|
- |
114,838.13 |
|
|
$ - |
$ 1,421,902.40 |
$ - |
February |
- |
- |
|
|
- |
7,766.42 |
|
|
- |
111,571.90 |
|
|
$ - |
$ 173,032.74 |
$ - |
March |
- |
- |
|
|
- |
|
|
|
- |
95,325.11 |
|
|
$ - |
$ 141,826.05 |
$ - |
April |
- |
- |
|
|
- |
16,641.66 |
|
|
- |
148,608.00 |
|
|
$ - |
$ 202,609.10 |
$ - |
May |
- |
- |
- |
|
- |
10,327.55 |
|
|
- |
120,202.28 |
|
|
$ - |
$ 152,579.83 |
$ - |
June |
- |
21,635.31 |
|
|
- |
- |
|
|
- |
130,159.47 |
|
|
$ - |
$ 169,831.09 |
$ - |
July |
- |
- |
|
|
- |
23,832.84 |
|
|
- |
131,960.57 |
|
|
$ - |
$ 171,387.09 |
$ - |
August |
- |
- |
|
|
- |
- |
|
|
- |
127,260.99 |
|
|
$ - |
$ 143,089.17 |
$ - |
September |
- |
- |
|
|
- |
21,950.11 |
|
|
- |
119,680.47 |
|
|
$ - |
$ 159,663.23 |
$ - |
September (pmt
to TCBOE) |
|
|
|
|
|
|
|
|
(29,873.90) |
|
|
$ - |
$ (7,120.76) |
$ - |
Sep(accrual) |
- |
- |
|
|
- |
9,216.62 |
|
|
- |
- |
|
|
$ - |
$ 9,216.62 |
$ - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
- |
21,635.31 |
- |
|
0.00 |
126,981.64 |
(126,981.64) |
|
245,217.88 |
1,429,289.66 |
(1,184,071.78) |
|
669,263.48 |
4,195,843.04 |
(3,526,579.56) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of November |
0.00 |
0.00 |
0.00 |
|
0.00 |
19,126.33 |
(19,126.33) |
|
245,217.88 |
224,278.12 |
20,939.76 |
|
669,263.48 |
677,365.75 |
(8,102.27) |
|
|
|
|
|
|
|
-100.00% |
|
|
|
9.34% |
|
|
|
-1.20% |
BUDGET |
21,635.00 |
21,543.00 |
92.00 |
|
127,500.00 |
120,000.00 |
7,500.00 |
|
1,460,500.00 |
1,466,191.00 |
(5,691.00) |
|
4,223,485.00 |
4,219,359.00 |
4,126.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ (21,635.00) |
$ 92.31 |
|
|
$ (127,500.00) |
$ 6,981.64 |
|
|
$ (1,215,282.12) |
$ (36,901.34) |
|
|
$ (3,554,221.52) |
$ (23,515.96) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|