ALEXANDER CITY BOARD OF EDUCATION |
COMPARISON
OF TAX REVENUES |
FY17 and FY16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
2017 |
2016 |
Variance |
|
2017 |
2016 |
Variance |
|
2017 |
2016 |
Variance |
|
2017 |
2016 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ 59,317.24 |
$ 44,212.03 |
15,105.21 |
|
$ 29,861.86 |
$ 16,492.42 |
13,369.44 |
|
$ 23,522.40 |
$ 18,969.45 |
4,552.95 |
|
$ 112,701.50 |
$79,673.90 |
$ 33,027.60 |
November |
197,472.25 |
171,475.00 |
25,997.25 |
|
97,944.44 |
86,274.35 |
11,670.09 |
|
69,024.64 |
51,915.01 |
17,109.63 |
|
$ 364,441.33 |
$309,664.36 |
54,776.97 |
December |
351,545.45 |
372,014.67 |
(20,469.22) |
|
187,535.29 |
242,946.19 |
(55,410.90) |
|
93,540.37 |
174,852.40 |
(81,312.03) |
|
$ 632,621.11 |
$789,813.26 |
(157,192.15) |
January |
642,999.21 |
687,769.14 |
(44,769.93) |
|
316,687.37 |
295,925.38 |
20,761.99 |
|
205,453.52 |
249,967.14 |
(44,513.62) |
|
$ 1,165,140.10 |
$1,233,661.66 |
(68,521.56) |
February |
37,951.81 |
30,338.41 |
7,613.40 |
|
18,215.15 |
17,858.16 |
356.99 |
|
16,065.95 |
7,876.11 |
8,189.84 |
|
$ 72,232.91 |
$56,072.68 |
16,160.23 |
March |
23,590.61 |
23,348.23 |
242.38 |
|
16,437.36 |
12,599.48 |
3,837.88 |
|
6,686.29 |
7,614.37 |
(928.08) |
|
$ 46,714.26 |
$43,562.08 |
3,152.18 |
April |
20,068.30 |
21,632.04 |
(1,563.74) |
|
8,607.93 |
14,485.05 |
(5,877.12) |
|
3,394.66 |
4,464.34 |
(1,069.68) |
|
$ 32,070.89 |
$40,581.43 |
(8,510.54) |
May |
- |
13,543.03 |
|
|
- |
7,169.98 |
|
|
- |
2,099.99 |
|
|
$ - |
$22,813.00 |
- |
June |
- |
10,622.52 |
|
|
- |
5,764.35 |
|
|
- |
2,332.28 |
|
|
$ - |
$18,719.15 |
- |
July |
- |
10,033.16 |
|
|
- |
5,092.98 |
|
|
- |
1,993.56 |
|
|
$ - |
$17,119.70 |
- |
August |
- |
10,323.96 |
|
|
- |
5,143.24 |
|
|
- |
1,650.20 |
|
|
$ - |
$17,117.40 |
- |
September |
- |
11,977.58 |
|
|
- |
6,233.83 |
|
|
- |
2,473.71 |
|
|
$ - |
$20,685.12 |
- |
Sep(accrual) |
- |
13,885.66 |
|
|
- |
7,373.40 |
|
|
- |
3,096.90 |
|
|
$ - |
$24,355.96 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
1,332,944.87 |
1,421,175.43 |
(17,844.65) |
|
675,289.40 |
723,358.81 |
(48,069.41) |
|
417,687.83 |
529,305.46 |
(111,617.63) |
|
2,425,922.10 |
2,673,839.70 |
(247,917.60) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of April |
1,332,944.87 |
1,350,789.52 |
(17,844.65) |
|
675,289.40 |
686,581.03 |
(11,291.63) |
|
417,687.83 |
515,658.82 |
(97,970.99) |
|
2,425,922.10 |
2,553,029.37 |
(127,107.27) |
|
|
|
-1.32% |
|
|
|
-1.64% |
|
|
|
-19.00% |
|
|
|
-4.98% |
AMENDED
BUDGET |
1,420,631.00 |
1,405,059.00 |
15,572.00 |
|
723,633.00 |
715,336.00 |
8,297.00 |
|
528,800.00 |
528,295.00 |
505.00 |
|
2,673,064.00 |
2,648,690.00 |
24,374.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ (87,686.13) |
$ 16,116.43 |
|
|
$ (48,343.60) |
$ 8,022.81 |
|
|
$ (111,112.17) |
$ 1,010.46 |
|
|
$ (247,141.90) |
$ 25,149.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tallapoosa County Business Privilege Tax |
|
Beer Tax |
|
County Sales (2%) |
|
Total Tax Revenue |
|
2017 |
2016 |
Variance |
|
2017 |
2016 |
Variance |
|
2017 |
2016 |
Variance |
|
2017 |
2016 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ - |
$ - |
|
|
$ - |
$ - |
|
|
$ 258,414.03 |
$ 240,136.47 |
18,277.56 |
|
$ 371,115.53 |
$ 319,810.37 |
$ 51,305.16 |
November |
- |
- |
|
|
- |
- |
|
|
248,667.43 |
229,850.24 |
18,817.19 |
|
$ 613,108.76 |
$ 539,514.60 |
$ 73,594.16 |
December |
- |
- |
|
|
20,475.74 |
20,045.53 |
430.21 |
|
263,049.56 |
243,555.27 |
19,494.29 |
|
$ 916,146.41 |
$ 1,053,414.06 |
$ (137,267.65) |
January |
- |
- |
|
|
9,797.31 |
8,542.55 |
1,254.76 |
|
279,096.11 |
260,939.10 |
18,157.01 |
|
$ 1,454,033.52 |
$ 1,503,143.31 |
$ (49,109.79) |
February |
- |
- |
|
|
9,107.58 |
10,142.32 |
(1,034.74) |
|
234,746.97 |
229,880.52 |
4,866.45 |
|
$ 316,087.46 |
$ 296,095.52 |
$ 19,991.94 |
March |
- |
- |
|
|
- |
15,220.03 |
(15,220.03) |
|
261,101.36 |
246,604.91 |
14,496.45 |
|
$ 307,815.62 |
$ 305,387.02 |
$ 2,428.60 |
April |
- |
- |
|
|
16,917.64 |
10,708.70 |
6,208.94 |
|
298,677.47 |
260,032.51 |
38,644.96 |
|
$ 347,666.00 |
$ 311,322.64 |
$ 36,343.36 |
May |
- |
- |
|
|
- |
9,897.86 |
|
|
- |
268,529.99 |
|
|
$ - |
$ 301,240.85 |
$ - |
June |
- |
- |
|
|
- |
13,006.13 |
|
|
- |
274,654.53 |
|
|
$ - |
$ 306,379.81 |
$ - |
July |
- |
- |
|
|
- |
13,144.38 |
|
|
- |
294,280.83 |
|
|
$ - |
$ 324,544.91 |
$ - |
August |
- |
21,941.00 |
|
|
- |
10,425.91 |
|
|
- |
278,415.31 |
|
|
$ - |
$ 327,899.62 |
$ - |
September |
- |
- |
|
|
- |
- |
|
|
- |
251,409.77 |
|
|
$ - |
$ 272,094.89 |
$ - |
Sep(accrual) |
- |
- |
|
|
- |
10,783.10 |
|
|
- |
- |
|
|
$ - |
$ 35,139.06 |
$ - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
- |
21,941.00 |
- |
|
56,298.27 |
121,916.51 |
(65,618.24) |
|
1,843,752.93 |
3,078,289.45 |
(1,234,536.52) |
|
4,325,973.30 |
5,895,986.66 |
(1,570,013.36) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of April |
0.00 |
0.00 |
0.00 |
|
56,298.27 |
64,659.13 |
(8,360.86) |
|
1,843,752.93 |
1,710,999.02 |
132,753.91 |
|
4,325,973.30 |
4,328,687.52 |
(2,714.22) |
|
|
|
#DIV/0! |
|
|
|
-12.93% |
|
|
|
7.76% |
|
|
|
-0.06% |
AMENDED
BUDGET |
21,635.00 |
21,635.00 |
0.00 |
|
126,508.00 |
100,000.00 |
26,508.00 |
|
3,079,230.00 |
3,049,400.00 |
29,830.00 |
|
5,900,437.00 |
5,819,725.00 |
80,712.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ (21,635.00) |
$ 306.00 |
|
|
$ (70,209.73) |
$ 21,916.51 |
|
|
$ (1,235,477.07) |
$ 28,889.45 |
|
|
$ (1,574,463.70) |
$ 76,261.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|