ALEXANDER CITY BOARD OF EDUCATION |
COMPARISON
OF TAX REVENUES |
FY14 and FY13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
County Ad-Valorem |
|
District Ad-Valorem |
|
District Ad-Valorem |
|
|
|
|
|
4.5 Mills |
|
3.0 Mills |
|
7.5 Mills |
|
Total Ad-Valorem Tax Revenue |
|
2014 |
2013 |
Variance |
|
2014 |
2013 |
Variance |
|
2014 |
2013 |
Variance |
|
2014 |
2013 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ 31,988.12 |
$ 29,828.33 |
2,159.79 |
|
$ 14,054.53 |
$ 11,865.19 |
2,189.34 |
|
$ 3,171.67 |
$ 5,732.06 |
(2,560.39) |
|
$ 49,214.32 |
$47,425.58 |
$ 1,788.74 |
November |
222,268.58 |
192,249.62 |
30,018.96 |
|
96,277.15 |
92,777.21 |
3,499.94 |
|
66,201.25 |
60,604.70 |
5,596.55 |
|
$ 384,746.98 |
$345,631.53 |
39,115.45 |
December |
407,965.54 |
366,319.02 |
41,646.52 |
|
137,598.89 |
156,681.06 |
(19,082.17) |
|
90,797.88 |
148,179.68 |
(57,381.80) |
|
$ 636,362.31 |
$671,179.76 |
(34,817.45) |
January |
- |
692,528.63 |
|
|
- |
448,558.11 |
|
|
- |
266,167.09 |
|
|
$ - |
$1,407,253.83 |
- |
February |
- |
34,485.34 |
|
|
- |
8,499.89 |
|
|
- |
18,208.83 |
|
|
$ - |
$61,194.06 |
- |
March |
- |
15,238.21 |
|
|
- |
7,649.30 |
|
|
- |
4,035.45 |
|
|
$ - |
$26,922.96 |
- |
April |
- |
26,850.92 |
|
|
- |
13,656.25 |
|
|
- |
5,747.44 |
|
|
$ - |
$46,254.61 |
- |
May |
- |
15,699.74 |
|
|
- |
9,009.12 |
|
|
- |
1,817.36 |
|
|
$ - |
$26,526.22 |
- |
June |
- |
9,722.27 |
|
|
- |
2,116.15 |
|
|
- |
5,055.22 |
|
|
$ - |
$16,893.64 |
- |
July |
- |
8,906.68 |
|
|
- |
1,481.89 |
|
|
- |
4,559.26 |
|
|
$ - |
$14,947.83 |
- |
August |
- |
9,692.31 |
|
|
- |
5,019.53 |
|
|
- |
1,800.07 |
|
|
$ - |
$16,511.91 |
- |
September |
- |
10,958.24 |
|
|
- |
5,998.05 |
|
|
- |
2,164.16 |
|
|
$ - |
$19,120.45 |
- |
Sep(accrual) |
- |
11,500.00 |
|
|
- |
2,500.00 |
|
|
- |
5,150.00 |
|
|
$ - |
$19,150.00 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
662,222.24 |
1,423,979.31 |
73,825.27 |
|
247,930.57 |
765,811.75 |
(517,881.18) |
|
160,170.80 |
529,221.32 |
(369,050.52) |
|
1,070,323.61 |
2,719,012.38 |
(1,648,688.77) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of December |
662,222.24 |
588,396.97 |
73,825.27 |
|
247,930.57 |
261,323.46 |
(13,392.89) |
|
160,170.80 |
214,516.44 |
(54,345.64) |
|
1,070,323.61 |
1,064,236.87 |
6,086.74 |
|
|
|
12.55% |
|
|
|
-5.13% |
|
|
|
-25.33% |
|
|
|
0.57% |
BUDGET |
1,422,000.00 |
1,405,000.00 |
17,000.00 |
|
770,000.00 |
685,000.00 |
85,000.00 |
|
524,000.00 |
638,000.00 |
(114,000.00) |
|
2,716,000.00 |
2,728,000.00 |
(12,000.00) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ (759,777.76) |
$ 18,979.31 |
|
|
$ (522,069.43) |
$ 80,811.75 |
|
|
$ (363,829.20) |
$ (108,778.68) |
|
|
$ (1,645,676.39) |
$ (8,987.62) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tallapoosa County Business Privilege Tax |
|
Beer Tax |
|
County Sales (1%) |
|
Total Tax Revenue |
|
2014 |
2013 |
Variance |
|
2014 |
2013 |
Variance |
|
2014 |
2013 |
Variance |
|
2014 |
2013 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ - |
$ - |
|
|
$ 8,915.10 |
$ 10,636.49 |
(1,721.39) |
|
$ 99,537.23 |
$ 111,328.84 |
$ (11,791.61) |
|
$ 157,666.65 |
$ 169,390.91 |
$ (11,724.26) |
November |
- |
- |
|
|
10,211.23 |
9,899.06 |
312.17 |
|
124,740.89 |
122,871.46 |
$ 1,869.43 |
|
$ 519,699.10 |
$ 478,402.05 |
$ 41,297.05 |
December |
- |
- |
|
|
8,819.90 |
- |
8,819.90 |
|
135,278.52 |
121,099.53 |
$ 14,178.99 |
|
$ 780,460.73 |
$ 792,279.29 |
$ (11,818.56) |
January |
- |
- |
|
|
- |
18,241.67 |
|
|
- |
124,176.20 |
|
|
$ - |
$ 1,549,671.70 |
$ - |
February |
- |
- |
|
|
- |
8,653.66 |
|
|
- |
100,347.35 |
|
|
$ - |
$ 170,195.07 |
$ - |
March |
- |
- |
|
|
- |
- |
|
|
- |
122,944.24 |
|
|
$ - |
$ 149,867.20 |
$ - |
April |
- |
- |
|
|
- |
7,965.04 |
|
|
- |
127,388.65 |
|
|
$ - |
$ 181,608.30 |
$ - |
May |
- |
21,543.28 |
|
|
- |
8,934.74 |
|
|
- |
123,932.81 |
|
|
$ - |
$ 180,937.05 |
$ - |
June |
- |
- |
|
|
- |
5,437.40 |
|
|
- |
134,040.33 |
|
|
$ - |
$ 156,371.37 |
$ - |
July |
- |
- |
|
|
- |
12,321.57 |
|
|
- |
134,230.60 |
|
|
$ - |
$ 161,500.00 |
$ - |
August |
- |
- |
|
|
- |
22,948.43 |
|
|
- |
121,920.42 |
|
|
$ - |
$ 161,380.76 |
$ - |
September |
- |
- |
|
|
- |
- |
|
|
- |
126,310.97 |
|
|
$ - |
$ 145,431.42 |
$ - |
Sep(accrual) |
- |
- |
|
|
- |
11,416.41 |
|
|
- |
- |
|
|
$ - |
$ 30,566.41 |
$ - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
- |
21,543.28 |
- |
|
27,946.23 |
116,454.47 |
(88,508.24) |
|
359,556.64 |
1,470,591.40 |
(1,111,034.76) |
|
1,457,826.48 |
4,327,601.53 |
(2,869,775.05) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of December |
0.00 |
0.00 |
0.00 |
|
27,946.23 |
20,535.55 |
7,410.68 |
|
359,556.64 |
355,299.83 |
4,256.81 |
|
1,457,826.48 |
1,440,072.25 |
17,754.23 |
|
|
|
|
|
|
|
36.09% |
|
|
|
1.20% |
|
|
|
1.23% |
BUDGET |
21,543.00 |
21,400.00 |
143.00 |
|
110,000.00 |
135,000.00 |
(25,000.00) |
|
1,393,347.00 |
1,417,000.00 |
(23,653.00) |
|
4,240,890.00 |
4,301,400.00 |
(60,510.00) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ (21,543.00) |
$ 143.28 |
|
|
$ (82,053.77) |
$ (18,545.53) |
|
|
$ (1,033,790.36) |
$ 53,591.40 |
|
|
$ (2,783,063.52) |
$ 26,201.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|