
City of Alexandria, VA
Online Reference 2: Comparative Statement of Revenues, General Fund, For the Periods Ending January 31, 2011, and January 31, 2010
View All Revenue Summaries and Explanations Return to January Financial Report
NOTE: Click on any of the highlighted revenue categories below to see the revenue summary for that category or click on the link above to view all revenue summaries and explanations. Click on any highlighted number for notes.
| |
FY 2010
ACTUALS |
FY 2011
REVISED
BUDGET |
FY 2011
PROJECTED
REVENUES |
FY 2011
REVENUES
THRU 1/31/11 |
% OF
BUDGET |
FY 2010
REVENUES
THRU 1/31/10 |
%
CHANGE |
| General Property Taxes |
|
|
|
|
|
|
|
| Real Property Taxes |
$302,666,192 |
$296,237,904 |
$307,976,901 |
$151,249,244 |
51.1% |
$151,088,560 |
0% |
| Personal Property Taxes |
32,923,178 |
32,300,000 |
33,700,000 |
32,495,820 |
100.6% |
30,784,086 |
6% |
| Penalties and Interest |
1,631,548 |
1,870,000 |
1,870,000 |
917,141 |
49.0% |
750,526 |
22% |
| Total Gen. Property Taxes |
$337,220,918 |
$330,407,904 |
$343,546,901 |
$184,662,205 |
55.9% |
$182,623,172 |
1% |
| |
|
|
|
|
|
|
|
| Other Local Taxes |
|
|
|
|
|
|
|
| Local Sales and Use Tax |
$22,744,483 |
$23,500,000 |
$23,700,000 |
$9,780,902 |
41.6% |
$9,558,885 |
2% |
| Consumer Utility Taxes |
10,462,233 |
10,500,000 |
10,700,000 |
5,383,297 |
51.3% |
5,165,144 |
4% |
| Communication Sales and Use Tax |
11,315,541 |
11,600,000 |
11,600,000 |
4,817,074 |
41.5% |
4,632,815 |
4% |
| Business License Taxes |
30,295,624 |
30,200,000 |
28,800,000 |
2,979,358 |
9.9% |
1,796,760 |
66%1 |
| Transient Lodging Taxes |
10,824,410 |
11,100,000 |
11,800,000 |
5,381,330 |
48.5% |
5,049,284 |
7% |
| Restaurant Meals Tax |
14,908,999 |
15,400,000 |
16,000,000 |
7,628,467 |
49.5% |
7,252,178 |
5% |
| Tobacco Taxes |
2,910,382 |
2,900,000 |
2,900,000 |
1,424,976 |
49.1% |
1,516,584 |
-6% |
| Motor Vehicle License Tax |
3,172,254 |
3,200,000 |
3,200,000 |
2,805,651 |
87.7% |
2,730,117 |
3% |
| Real Estate Recordation |
3,313,547 |
3,800,000 |
3,800,000 |
1,876,897 |
49.4% |
1,819,982 |
3% |
| Admissions Tax |
1,125,172 |
1,200,000 |
1,200,000 |
551,292 |
45.9% |
584,620 |
-6% |
| Other Local Taxes |
3,298,706 |
3,030,000 |
2,830,000 |
360,227 |
11.9% |
454,754 |
-21% |
| Total Other Local Taxes |
$114,371,351 |
$116,430,000 |
$116,530,000 |
$42,989,471 |
36.9% |
$40,561,123 |
6% |
| |
|
|
|
|
|
|
|
| Intergovernmental Revenues |
|
|
|
|
|
|
|
| Revenue from the Federal Government |
$8,804,712 |
$8,826,689 |
$8,725,244 |
$5,159,040 |
58.4% |
$3,307,022 |
56%2 |
| Personal Property Tax Relief from the Commonwealth |
23,578,531 |
23,578,531 |
23,578,531 |
22,399,604 |
95.0% |
22,399,604 |
0% |
| Revenue from the Commonwealth |
20,082,668 |
19,769,080 |
20,098,964 |
10,741,538 |
54.3% |
11,002,105 |
-2%
|
| Total Intergovernmental Revenues |
$52,465,911 |
$52,174,300 |
$52,402,739 |
$38,300,182 |
73.4% |
$36,708,731 |
4%
|
| |
|
|
|
|
|
|
|
| Other Governmental Revenues And Transfers In |
|
|
|
|
|
|
|
| Fines and Forfeitures |
$3,941,372 |
$4,646,020 |
$4,494,000 |
$2,477,990 |
53.3% |
$2,247,534 |
10% |
| License and Permits |
4,811,588 |
1,802,010 |
$1,876,975 |
1,573,573 |
87.3% |
2,691,838 |
-42%3 |
| Charges for City Services |
13,803,578 |
14,902,302 |
14,175,471 |
7,794,833 |
52.3% |
7,183,664 |
9% |
| Revenue from Use of Money & Property |
3,033,638 |
4,010,000 |
3,330,000 |
2,156,937 |
53.8% |
1,975,340 |
9% |
| Other Revenue |
787,960 |
783,700 |
763,000 |
448,974 |
57.3% |
337,496 |
33% |
| Transfer from Other Funds |
1,301,560 |
1,446,713 |
1,446,713 |
- |
0.0% |
- |
0% |
| Total Other Government Revenues |
$27,679,696 |
$27,590,745 |
$26,086,159 |
$14,452,307 |
52.4% |
$14,435,872 |
0% |
| |
|
|
|
|
|
|
|
| TOTAL REVENUE |
$531,737,876 |
$526,602,949 |
$538,565,799 |
$280,404,1654 |
53.2% |
$274,328,898 |
2% |
| |
|
|
|
|
|
|
|
Appropriated Fund Balance
General Fund |
- |
$5,499,291 |
$5,499,291 |
- |
- |
- |
0% |
Reappropriation of FY 2010
Encumbrances and Other
Supplemental Appropriations |
- |
7,272,932 |
-
|
- |
- |
- |
0% |
| TOTAL |
$531,737,876 |
$539,375,172 |
$544,065,090 |
$280,404,165 |
52.0% |
$274,328,898 |
2% |
Revenues Chart

Back to Top Back to Report
Notes
- Business License Tax: The increase in this category reflects a change in the timing of payments due to an increase in the number of businesses on quarterly payment plans.
- Revenue from the Federal Government: The City has received $1.2 million in FY 2011 for the Build America Bonds subsidy as compared to $0.4 million in FY 2010.
- Licenses and Permits: The category decrease is due to the transfer of the approximate $3.8 million budget for new construction fees from the General Fund to a special revenue account beginning July 1, 2010, where they will be used to cover the cost of Code Enforcement’s New Construction Division, which is now self-financed from these permit fees.
Year-to-Date Revenues: As of January 31, 2011, actual General Fund revenues totaled $280.4 million, which is 2.2 percent higher than FY 2010 revenues for the same period last year. Most of this increase is related to the other local taxes category, which is up 6.0 percent over last year. The FY 2012 Proposed Budget contains a revised estimate for FY 2011 revenues. That estimate shows a revenue surplus of $12.5 million or 2.3 percent compared to the original FY 2011 budget estimate of General Fund revenues for $526.1 million, primarily due to real property revenues (due to higher assessments than previously forecast). As discussed at the October Council Retreat, this surplus was set aside primarily for capital.
Back to Top
|
|