ALEXANDER CITY BOARD OF EDUCATION |
COMPARISON
OF TAX REVENUES |
FY21 and
FY20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
2021 |
2020 |
Variance |
|
2021 |
2020 |
Variance |
|
2021 |
2020 |
Variance |
|
2021 |
2020 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ 44,018.21 |
$ 45,666.59 |
(1,648.38) |
|
$ 18,087.37 |
$ 18,755.60 |
(668.23) |
|
$ 10,494.85 |
$ 17,966.02 |
(7,471.17) |
|
$ 72,600.43 |
$82,388.21 |
$ (9,787.78) |
November |
- |
224,532.09 |
|
|
- |
101,127.32 |
|
|
- |
77,886.24 |
|
|
$ - |
$403,545.65 |
- |
December |
- |
1,020,725.30 |
|
|
- |
440,061.74 |
|
|
- |
292,531.77 |
|
|
$ - |
$1,753,318.81 |
- |
January |
- |
207,936.92 |
|
|
- |
146,620.93 |
|
|
- |
79,614.63 |
|
|
$ - |
$434,172.48 |
- |
February |
- |
36,813.33 |
|
|
- |
21,672.04 |
|
|
- |
15,308.84 |
|
|
$ - |
$73,794.21 |
- |
March |
- |
23,143.12 |
|
|
- |
12,391.39 |
|
|
- |
3,775.80 |
|
|
$ - |
$39,310.31 |
- |
April |
- |
15,382.24 |
|
|
- |
7,800.67 |
|
|
- |
1,653.15 |
|
|
$ - |
$24,836.06 |
- |
May |
- |
14,373.75 |
|
|
- |
6,413.90 |
|
|
- |
3,567.56 |
|
|
$ - |
$24,355.21 |
- |
June |
- |
18,380.01 |
|
|
- |
11,978.16 |
|
|
- |
1,386.67 |
|
|
$ - |
$31,744.84 |
- |
July |
- |
11,595.84 |
|
|
- |
5,370.81 |
|
|
- |
1,590.18 |
|
|
$ - |
$18,556.83 |
- |
August |
- |
11,708.34 |
|
|
- |
6,134.52 |
|
|
- |
1,552.75 |
|
|
$ - |
$19,395.61 |
- |
September |
- |
11,668.35 |
|
|
- |
5,688.87 |
|
|
- |
1,793.94 |
|
|
$ - |
$19,151.16 |
- |
Sep(accrual) |
- |
14,294.30 |
|
|
- |
6,724.46 |
|
|
- |
1,402.52 |
|
|
$ - |
$22,421.28 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
44,018.21 |
1,656,220.18 |
(1,648.38) |
|
18,087.37 |
790,740.41 |
(772,653.04) |
|
10,494.85 |
500,030.07 |
(489,535.22) |
|
72,600.43 |
2,946,990.66 |
(2,874,390.23) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of October |
44,018.21 |
45,666.59 |
(1,648.38) |
|
18,087.37 |
18,755.60 |
(668.23) |
|
10,494.85 |
17,966.02 |
(7,471.17) |
|
72,600.43 |
82,388.21 |
(9,787.78) |
|
|
|
-3.61% |
|
|
|
-3.56% |
|
|
|
-41.59% |
|
|
|
-11.88% |
BUDGET |
1,658,500.00 |
1,618,700.00 |
39,800.00 |
|
794,700.00 |
776,500.00 |
18,200.00 |
|
500,500.00 |
501,122.00 |
(622.00) |
|
2,953,700.00 |
2,896,322.00
|
57,378.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ (1,614,481.79) |
$ 37,520.18 |
|
|
$ (776,612.63) |
$ 14,240.41 |
|
|
$ (490,005.15) |
$ (1,091.93) |
|
|
$ (2,881,099.57) |
$ 50,668.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tallapoosa County Business Privilege Tax |
|
Beer Tax |
|
County Sales (2%) |
|
Total Tax Revenue |
|
2021 |
2020 |
Variance |
|
2021 |
2020 |
Variance |
|
2021 |
2020 |
Variance |
|
2021 |
2020 |
Variance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October |
$ - |
$ - |
|
|
$ - |
$ - |
|
|
$ 349,483.98 |
$ 269,089.47 |
80,394.51 |
|
$ 422,084.41 |
$ 351,477.68 |
$ 70,606.73 |
November |
- |
- |
|
|
- |
11,244.66 |
|
|
- |
261,764.17 |
|
|
$ - |
$ 676,554.48 |
$ - |
December |
- |
- |
|
|
- |
9,061.15 |
|
|
- |
295,913.10 |
|
|
$ - |
$ 2,058,293.06 |
$ - |
January |
- |
- |
|
|
- |
9,411.35 |
|
|
- |
280,036.20 |
|
|
$ - |
$ 723,620.03 |
$ - |
February |
- |
- |
|
|
- |
8,992.65 |
|
|
- |
226,527.72 |
|
|
$ - |
$ 309,314.58 |
$ - |
March |
- |
- |
|
|
- |
8,137.58 |
|
|
- |
244,355.85 |
|
|
$ - |
$ 291,803.74 |
$ - |
April |
- |
- |
|
|
- |
11,049.52 |
|
|
- |
318,482.39 |
|
|
$ - |
$ 354,367.97 |
$ - |
May |
- |
- |
|
|
- |
11,553.55 |
|
|
- |
314,400.40 |
|
|
$ - |
$ 350,309.16 |
$ - |
June |
- |
- |
|
|
- |
14,597.63 |
|
|
- |
351,620.00 |
|
|
$ - |
$ 397,962.47 |
$ - |
July |
- |
- |
|
|
- |
15,563.46 |
|
|
- |
398,853.00 |
|
|
$ - |
$ 432,973.29 |
$ - |
August |
- |
22,638.80 |
|
|
- |
14,762.27 |
|
|
- |
318,181.93 |
|
|
$ - |
$ 374,978.61 |
$ - |
September |
- |
- |
|
|
- |
13,267.71 |
|
|
- |
320,348.73 |
|
|
$ - |
$ 352,767.60 |
$ - |
Sep(accrual) |
- |
- |
|
|
- |
12,663.52 |
|
|
- |
- |
|
|
$ - |
$ 35,084.80 |
$ - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
- |
22,638.80 |
- |
|
0.00 |
140,305.05 |
- |
|
349,483.98 |
3,599,572.96 |
(3,250,088.98) |
|
422,084.41 |
6,709,507.47 |
(6,287,423.06) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
as of October |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
349,483.98 |
269,089.47 |
80,394.51 |
|
422,084.41 |
351,477.68 |
70,606.73 |
|
|
|
#DIV/0! |
|
|
|
#DIV/0! |
|
|
|
29.88% |
|
|
|
20.09% |
BUDGET |
22,639.00 |
22,237.00 |
402.00 |
|
140,300.00 |
129,800.00 |
10,500.00 |
|
3,600,000.00 |
3,303,444.00 |
296,556.00 |
|
6,716,639.00 |
6,351,803.00
|
364,836.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVER/
(UNDER) |
$ (22,639.00) |
$ 401.80 |
|
|
$ (140,300.00) |
$ 10,505.05 |
|
|
$ (3,250,516.02) |
$ 296,128.96 |
|
|
$ (6,294,554.59) |
$ 357,704.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|