ALEXANDER CITY BOARD OF EDUCATION |
COMPARISON
OF TAX REVENUES |
FY11 and FY10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
County Ad-Valorem |
|
District Ad-Valorem |
|
District Ad-Valorem |
|
|
|
|
|
4.5 Mills |
|
3.0 Mills |
|
7.5 Mills |
|
Total Ad-Valorem Tax Revenue |
|
2011 |
2010 |
Variance |
|
2011 |
2010 |
Variance |
|
2011 |
2010 |
Variance |
|
2011 |
2010 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ 42,380.29 |
$ 68,094.81 |
$ (25,714.52) |
|
$ 18,539.44 |
$ 29,194.80 |
$ (10,655.36) |
|
$ 11,138.40 |
$ 19,303.48 |
$ (8,165.08) |
|
$ 72,058.13 |
$116,593.09 |
$ (44,534.96) |
November |
118,796.95 |
114,979.91 |
3,817.04 |
|
59,775.84 |
50,058.94 |
9,716.90 |
|
26,690.95 |
25,266.93 |
1,424.02 |
|
$ 205,263.74 |
$190,305.78 |
14,957.96 |
December |
349,945.03 |
338,502.07 |
11,442.96 |
|
163,634.39 |
182,320.52 |
(18,686.13) |
|
98,546.46 |
98,754.22 |
(207.76) |
|
$ 612,125.88 |
$619,576.81 |
(7,450.93) |
January |
739,530.08 |
675,568.67 |
63,961.41 |
|
386,588.56 |
363,965.67 |
22,622.89 |
|
454,573.86 |
471,279.77 |
(16,705.91) |
|
$ 1,580,692.50 |
$1,510,814.11 |
69,878.39 |
February |
39,178.96 |
39,316.32 |
(137.36) |
|
19,626.38 |
15,423.70 |
4,202.68 |
|
11,997.02 |
10,517.36 |
1,479.66 |
|
$ 70,802.36 |
$65,257.38 |
5,544.98 |
March |
23,617.81 |
29,263.80 |
(5,645.99) |
|
15,330.93 |
11,253.60 |
4,077.33 |
|
14,088.46 |
19,339.29 |
(5,250.83) |
|
$ 53,037.20 |
$59,856.69 |
(6,819.49) |
April |
26,025.54 |
26,658.71 |
(633.17) |
|
8,724.80 |
5,865.04 |
2,859.76 |
|
3,596.10 |
10,856.57 |
(7,260.47) |
|
$ 38,346.44 |
$43,380.32 |
(5,033.88) |
May |
11,574.04 |
23,054.54 |
(11,480.50) |
|
5,000.81 |
5,921.37 |
(920.56) |
|
3,576.75 |
2,281.30 |
1,295.45 |
|
$ 20,151.60 |
$31,257.21 |
(11,105.61) |
June |
11,725.76 |
7,686.58 |
4,039.18 |
|
5,853.68 |
3,839.09 |
2,014.59 |
|
2,624.17 |
1,851.77 |
772.40 |
|
$ 20,203.61 |
$13,377.44 |
6,826.17 |
July |
8,800.05 |
8,180.48 |
619.57 |
|
4,523.18 |
4,275.21 |
247.97 |
|
1,582.24 |
1,771.30 |
(189.06) |
|
$ 14,905.47 |
$14,226.99 |
678.48 |
August |
8,630.02 |
7,948.94 |
681.08 |
|
4,421.03 |
4,331.50 |
89.53 |
|
1,375.81 |
1,346.47 |
29.34 |
|
$ 14,426.86 |
$13,626.91 |
799.95 |
September |
10,680.77 |
9,000.30 |
1,680.47 |
|
5,798.67 |
5,130.03 |
668.64 |
|
2,778.03 |
2,156.60 |
621.43 |
|
$ 19,257.47 |
$16,286.93 |
2,970.54 |
Sep(accrual) |
11,000.00 |
11,200.00 |
(200.00) |
|
2,350.00 |
2,785.00 |
(435.00) |
|
5,588.00 |
6,600.00 |
(1,012.00) |
|
$ 18,938.00 |
$20,585.00 |
(1,647.00) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
1,401,885.30 |
1,359,455.13 |
42,430.17 |
|
700,167.71 |
684,364.47 |
15,803.24 |
|
638,156.25 |
671,325.06 |
(33,168.81) |
|
2,740,209.26 |
2,715,144.66 |
25,064.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of August |
1,401,885.30 |
1,359,455.13 |
40,949.70 |
|
700,167.71 |
684,364.47 |
15,569.60 |
|
638,156.25 |
671,325.06 |
(32,778.24) |
|
2,740,209.26 |
2,715,144.66 |
23,741.06 |
|
|
|
3.01% |
|
|
|
2.28% |
|
|
|
-4.88% |
|
|
|
0.87% |
BUDGET |
1,343,000.00 |
1,310,000.00 |
33,000.00 |
|
678,000.00 |
702,000.00 |
(24,000.00) |
|
655,000.00 |
646,000.00 |
9,000.00 |
|
2,676,000.00 |
2,658,000.00
|
18,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ 58,885.30 |
$ 49,455.13 |
|
|
$ 22,167.71 |
$ (17,635.53) |
|
|
$ (16,843.75) |
$ 25,325.06 |
|
|
$ 64,209.26 |
$ 57,144.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tallapoosa County Business Privilege Tax |
|
Beer Tax |
|
County Sales (1%) |
|
Total Tax Revenue |
|
2011 |
2010 |
Variance |
|
2011 |
2010 |
Variance |
|
2011 |
2010 |
Variance |
|
2011 |
2010 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ - |
$ - |
|
|
$ 11,756.22 |
$ 11,039.88 |
$ 716.34 |
|
$ 115,690.14 |
$ 110,649.45 |
$ 5,040.69 |
|
$ 199,504.49 |
$ 238,282.42 |
$ (38,777.93) |
November |
- |
- |
|
|
9,634.27 |
- |
$ 9,634.27 |
|
104,280.39 |
108,543.64 |
$ (4,263.25) |
|
$ 319,178.40 |
$ 298,849.42 |
$ 20,328.98 |
December |
- |
- |
|
|
9,674.67 |
18,450.77 |
$ (8,776.10) |
|
107,316.39 |
108,248.14 |
$ (931.75) |
|
$ 729,116.94 |
$ 746,275.72 |
$ (17,158.78) |
January |
- |
- |
|
|
9,698.12 |
9,966.71 |
$ (268.59) |
|
118,685.79 |
118,249.53 |
$ 436.26 |
|
$ 1,709,076.41 |
$ 1,639,030.35 |
$ 70,046.06 |
February |
21,392.73 |
21,211.44 |
$ 181.29 |
|
7,007.01 |
7,570.01 |
$ (563.00) |
|
93,944.88 |
102,166.15 |
$ (8,221.27) |
|
$ 193,146.98 |
$ 196,204.98 |
$ (3,058.00) |
March |
- |
- |
|
|
- |
8,506.20 |
$ (8,506.20) |
|
110,521.16 |
105,804.17 |
$ 4,716.99 |
|
$ 163,558.36 |
$ 174,167.06 |
$ (10,608.70) |
April |
- |
- |
|
|
11,910.77 |
10,287.00 |
$ 1,623.77 |
|
118,414.56 |
117,380.89 |
$ 1,033.67 |
|
$ 168,671.77 |
$ 171,048.21 |
$ (2,376.44) |
May |
- |
- |
|
|
8,796.65 |
12,562.86 |
$ (3,766.21) |
|
110,337.33 |
118,489.24 |
$ (8,151.91) |
|
$ 139,285.58 |
$ 162,309.31 |
$ (23,023.73) |
June |
- |
- |
|
|
24,585.13 |
13,100.28 |
$ 11,484.85 |
|
119,906.55 |
123,609.38 |
$ (3,702.83) |
|
$ 164,695.29 |
$ 150,087.10 |
$ 14,608.19 |
July |
- |
- |
|
|
- |
13,186.45 |
|
|
130,473.76 |
118,630.05 |
$ 11,843.71 |
|
$ 145,379.23 |
$ 146,043.49 |
$ 12,522.19 |
August |
- |
- |
|
|
24,443.61 |
12,241.58 |
$ 12,202.03 |
|
121,102.20 |
122,117.89 |
$ (1,015.69) |
|
$ 159,972.67 |
$ 147,986.38 |
$ 11,986.29 |
September |
- |
- |
|
|
11,872.59 |
11,066.30 |
$ 806.29 |
|
113,625.71 |
111,950.31 |
$ 1,675.40 |
|
$ 144,755.77 |
$ 139,303.54 |
$ 5,452.23 |
Sep(accrual) |
- |
- |
|
|
- |
- |
|
|
- |
- |
|
|
$ 18,938.00 |
$ 20,585.00 |
$ (1,647.00) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
21,392.73 |
21,211.44 |
181.29 |
|
129,379.04 |
127,978.04 |
1,401.00 |
|
1,364,298.86 |
1,365,838.84 |
(1,539.98) |
|
4,255,279.89 |
4,230,172.98 |
25,106.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of August |
21,392.73 |
21,211.44 |
181.29 |
|
129,379.04 |
127,978.04 |
13,781.16 |
|
1,364,298.86 |
1,365,838.84 |
(3,215.38) |
|
4,255,279.89 |
4,230,172.98 |
34,488.13 |
|
|
|
|
|
|
|
10.77% |
|
|
|
-0.24% |
|
|
|
0.82% |
BUDGET |
21,211.00 |
21,211.00 |
0.00 |
|
122,000.00 |
100,000.00 |
22,000.00 |
|
1,376,000.00 |
1,365,000.00 |
11,000.00 |
|
4,195,211.00 |
4,144,211.00
|
51,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ 181.73 |
$ 0.44 |
|
|
$ 7,379.04 |
$ 27,978.04 |
|
|
$ (11,701.14) |
$ 838.84 |
|
|
$ 60,068.89 |
$ 85,961.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|