Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
August 2017 Sales Tax
1. Current year activity :City Hold Harmless School Hold Harmless Fiscal Year 2018 Article 39 Article 40 Article 42 Article 40 Article 42 Article 44 Article 44 *524 Article 46 Article 39 Article 39 Special Districts Total Distribution July, 2017 527,233.64$ 464,751.25$ 172,971.15$ 161,069.44$ 322,138.89$ 4,014.56$ 343,826.29$ 143,817.13$ (97,992.88)$ (172,089.32)$ 100,187.30$ 1,969,927.45$ August, 2017 668,435.36$ 455,300.15$ 200,189.49$ 160,239.15$ 320,478.31$ 78.72$ 343,826.29$ 193,110.34$ (91,957.00)$ (130,593.88)$ 122,764.51$ 2,241,871.44$ September, 2017 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ October, 2017 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ November, 2017 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ December, 2017 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ January, 2018 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ February, 2018 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ March, 2018 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ April, 2018 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ May, 2018 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ June, 2018 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 1,195,669.00$ 920,051.40$ 373,160.64$ 321,308.60$ 642,617.20$ 4,093.28$ 687,652.58$ 336,927.47$ (189,949.88)$ (302,683.20)$ 222,951.81$ 4,211,798.89$ Year over Year Change 42.08% 5.87% 28.99% 6.40% 6.40% 1043.73% 7.10% 50.98% 2.28% -16.17% 36.97% 24.34% 2. Comparison to prior year :City Hold Harmless School Hold Harmless Fiscal Year 2017 Article 39 Article 40 Article 42 Article 40 Article 42 Article 44 Article 44 *524 Article 46 Article 39 Article 39 Special Districts Total Distribution July, 2016 342,547.33$ 419,514.05$ 128,001.89$ 144,266.60$ 288,533.20$ 135.45$ 321,026.87$ 84,912.72$ (91,102.93)$ (189,556.62)$ 68,261.28$ 1,516,539.84$ August, 2016 499,004.02$ 449,495.13$ 161,297.39$ 157,725.20$ 315,450.39$ 222.44$ 321,026.87$ 138,244.67$ (94,619.99)$ (171,491.32)$ 94,507.77$ 1,870,862.57$ September, 2016 631,866.15$ 430,585.46$ 191,506.70$ 149,848.85$ 299,697.69$ -$ 321,026.87$ 180,968.20$ (84,719.28)$ (122,236.57)$ 117,252.06$ 2,115,796.13$ October, 2016 575,714.83$ 425,516.34$ 180,885.75$ 146,960.71$ 293,921.43$ 1.00$ 321,026.87$ 167,429.35$ (84,799.65)$ (131,785.11)$ 108,128.48$ 2,003,000.00$ November, 2016 629,952.15$ 453,962.93$ 191,407.10$ 159,532.55$ 319,065.11$ 60.38$ 320,930.23$ 179,625.92$ (91,306.16)$ (139,541.42)$ 116,975.74$ 2,140,664.53$ December, 2016 725,691.08$ 518,816.07$ 218,610.94$ 183,173.38$ 366,346.75$ 0.25$ 320,930.23$ 206,817.61$ (104,224.69)$ (158,745.37)$ 134,402.58$ 2,411,818.83$ January, 2017 511,567.30$ 374,618.22$ 163,977.91$ 127,099.22$ 254,198.45$ 5.17$ 320,930.23$ 162,127.90$ (73,528.68)$ (112,886.21)$ 96,730.35$ 1,824,839.86$ February, 2017 631,392.75$ 400,093.30$ 189,344.20$ 138,591.38$ 277,182.76$ 52.73$ 320,930.23$ 175,711.78$ (77,011.03)$ (100,904.06)$ 116,800.24$ 2,072,184.28$ March, 2017 743,738.67$ 487,885.01$ 223,019.71$ 170,320.46$ 340,640.91$ -$ 320,930.23$ 213,362.73$ (94,955.46)$ (130,879.99)$ 137,612.20$ 2,411,674.47$ April, 2017 688,501.18$ 459,575.02$ 208,857.75$ 159,536.52$ 319,073.05$ 3,266.05$ 320,930.23$ 186,060.41$ (89,510.33)$ (125,665.59)$ 128,229.31$ 2,258,853.60$ May, 2017 627,008.12$ 427,075.22$ 185,527.75$ 151,333.57$ 302,667.13$ 30.26$ 320,322.29$ 181,863.08$ (86,984.59)$ (123,507.66)$ 115,252.77$ 2,100,587.94$ June, 2017 625,443.09$ 489,768.32$ 192,911.17$ 172,825.49$ 345,650.98$ 27.96$ 343,826.29$ 177,089.83$ (102,407.54)$ (165,649.67)$ 116,478.30$ 2,195,964.23$ 841,551.35$ 869,009.18$ 289,299.28$ 301,991.80$ 603,983.59$ 357.89$ 642,053.74$ 223,157.39$ (185,722.92)$ (361,047.94)$ 162,769.05$ 3,387,402.41$ 110-0000-313.30-01 1,195,669.00$ 7,576,024$ (6,380,355.00)$ 1,262,671$ (67,001.67)$ Article 39 110-0000-313.30-02 920,051.40$ 5,811,321$ (4,891,269.60)$ 968,554$ (48,502.10)$ Article 40 General Fund Received Prior FY 4,194,864.31$ 3,011,441.73$ 110-0000-313.30-03 321,308.60$ 1,971,604$ (1,650,295.40)$ 328,601$ (7,292.07)$ Article 40 Education Received to Date this FY 687,652.58 336,927.47 110-0000-313.30-04 373,160.64$ 2,415,842$ (2,042,681.36)$ 402,640$ (29,479.69)$ Article 42 General Fund Interest Earned - - 110-0000-313.30-05 642,617.20$ 3,943,207$ (3,300,589.80)$ 657,201$ (14,583.97)$ Article 42 Education 110-0000-313.30-06 4,093.28$ -$ 4,093.28$ -$ 4,093.28$ Article 44 110-0000-313.30-07 (189,949.88)$ (812,748)$ 622,798.12$ (135,458)$ (54,491.88)$ Article 39 City Hold Harmless 110-0000-313.30-08 (302,683.20)$ (1,250,000)$ 947,316.80$ (208,333)$ (94,349.87)$ Article 39 School Hold Harmless 2,964,267.03$ 19,655,250$ (16,690,982.97)$ 3,275,875$ (311,607.97)$ 242-0000-313.30-00 222,951.81$ 1,377,362$ (1,154,410.19)$ 229,560$ (6,608.52)$ Special Districts 226-0000-313.30-10 687,652.58$ 3,800,000$ (3,112,347.42)$ 633,333$ 54,319.25$ Article 44 *524 Sales Tax 225-0000-313.30-10 336,927.47$ 2,529,968$ (2,193,040.53)$ 421,661$ (84,733.86)$ Article 46 Sales Tax (2,628,025.00)$ Expended To Date 4,882,516.89$ 3,348,369.20$ (1,545,508.11)$ 818,401.20$ General Fund Board of Education 3,800,000.00$ 2,529,968.00$ Appropriated Available for Appropriation Article 44 *524 Sales Tax HARNETT COUNTY SALES TAX ANALYSIS BY ARTICLE 3. Reconciliation to general ledger : ActivityBalance to HTE Article 46 Sales Tax General Fund Board of Education Activity Over/(Under) Annualized Budget Annualized Budget (2 months) Over/(Under) BudgetBudget U:\My Documents\Monthly Reports\2017 - 2018\Sales Tax\Sales Tax 2018