SlideShare uma empresa Scribd logo
1 de 10
Baixar para ler offline
FY 2014 Revised Estimate
Per Senate Bill 29, December 16, 2013

Commonwealth of Virginia/Department of Accounts
Summary Report on General Fund Revenue Collections
For the Fiscal Years 2013 and 2014
(Dollars in Thousands)
(1)

(2)

FY 2014
Estimate

As a % of
Gen Fund Rev

(3)

(4)

(5)

(6)

January
Revenue
Individual Income Tax:
Withholding
Tax Dues/Estimated Payments

FY 2014

FY 2013

(7)

(8)

Year-To-Date
%
Change

FY 2014

FY 2013

%
Change

(9)
% Annual
Growth
Req By
Est

$10,585,200
2,984,300

62.38
17.58

$1,008,349
317,093

$1,027,766
424,387

(1.9)
(25.3)

$6,071,310
950,473

$5,926,116
988,123

2.5
(3.8)

3.3
6.3

Gross Individual Income Tax
Individual and Fiduciary Income
(Refunds)

$13,569,500

79.96

$1,325,442

$1,452,153

(8.7)

$7,021,783

$6,914,239

1.6

3.9

26.0

5.1

Net Individual Income Tax

$11,762,400

69.31

$1,302,486

$1,422,244

(8.4)

$6,723,282

$6,677,289

0.7

3.7

$3,079,400

18.14

$290,228

$315,488

(8.0)

$1,710,252

$1,777,322

(3.8)

(4.4)

Corporations Income Tax

799,900

4.71

39,868

35,196

13.3

343,561

401,883

(14.5)

0.4

Wills, Suits, Deeds, Contracts

377,500

2.22

20,853

31,283

(33.3)

190,286

214,172

(11.2)

0.0

Insurance Premiums

289,400

1.71

2,170

(46,533)

104.7

92,427

33,395

176.8

50,000

0.29

1,053

(209)

603.8

42,163

41,779

0.9

(25.9)

196,800

1.16

3,374

3,362

0.4

65,852

65,171

1.0

0.8

Sales and Use Tax

Interest Income (a)
Alcoholic Beverage Sales (b)
All Other Revenues
Total General Fund Revenues

(1,807,100)

(10.65)

(22,956)

(29,909)

(23.2)

(298,501)

(236,950)

10.4

415,500

2.46

40,850

45,950

(11.1)

203,666

210,763

(3.4)

(2.4)

$16,970,900

100.00

$1,700,882

$1,806,781

(5.9)

$9,371,489

$9,421,774

(0.5)

1.7

# Percentage is greater than or equal to 1,000%.
(a) Interest was allocated in accordance with Section 3-3.03 of Chapter 806, 2013 Virginia Acts of Assembly.
(b) Includes Beer and Beverage Excise Tax and Alcoholic Beverage State Tax.

-1-
Commonwealth of Virginia/Department of Accounts
General Fund Statement of Revenue Collections and Estimates
For the Fiscal Years 2013 and 2014
(Dollars in Thousands)

FY 2014 Revised Estimate
Per Senate Bill 29, December 16, 2013

(1)

Revenue
Taxes:
Individual Income Tax - Withholding
Tax Dues/Estimated Payments
Gross Individual Income Tax
Individ and Fiduc Income (Refunds)
Net Individual Income Tax
Sales and Use Tax
Corporations Income
Public Service Corporations
Insurance Premiums
Alcoholic Beverage Excise
Beer and Beverage Excise
Wills, Suits, Deeds, Contracts
Inheritance, Gift, and Estate
Bank Franchise
Other Taxes
Total Taxes
Rights and Privileges:
Licenses and Permits
Corp. Franchise and Charters
Fees for Misc. Privileges & Services
Total Rights and Privileges
Other Revenues:
Sales of Property & Commodities
Assessmts & Rcpts for Support of Special Svcs
Institutional Revenue
Interest (a)
Dividends and Rent
Fines, Forfeitures & Fees
Other Revenue
Excess Fees
Private Donations, Gifts & Cont.
Cities, Counties, and Towns
Total Other Revenues
Total General Fund Revenues

FY 2014
Estimate
$10,585,200
2,984,300
$13,569,500
(1,807,100)
$11,762,400
3,079,400
799,900
97,700
289,400
154,500
42,300
377,500
0
20,000
(700)
$16,622,400

(2)
As a %
of Total
Gen Fund Rev
62.38
17.58
79.96
(10.65)
69.31
18.14
4.71
0.58
1.71
0.91
0.25
2.22
0.00
0.12
0.00
97.95

(3)

(4)
January

FY 2014

FY 2013

$1,008,349
317,093
$1,325,442
(22,956)
$1,302,486
290,228
39,868
8,409
2,170
0
3,374
20,853
0
3
1,173
$1,668,564

$1,027,766
424,387
$1,452,153
(29,909)
$1,422,244
315,488
35,196
7,965
(46,533)
0
3,362
31,283
853
0
94
$1,769,952

(5)

(6)

%
Change

FY 2014

FY 2013

$6,071,310
950,473
$7,021,783
(298,501)
$6,723,282
1,710,252
343,561
47,623
92,427
40,465
25,387
190,286
29
530
1,349
$9,175,191

$5,926,116
988,123
$6,914,239
(236,950)
$6,677,289
1,777,322
401,883
47,740
33,395
39,509
25,662
214,172
899
79
3,301
$9,221,251

(1.9)
(25.3)
(8.7)
(23.2)
(8.4)
(8.0)
13.3
5.6
104.7
0.4
(33.3)
(100.0)
#
(5.7)

(7)
Year-To-Date

(8)
%
Change

(9)
% Annual
Growth
Req By Est

2.5
(3.8)
1.6
26.0
0.7
(3.8)
(14.5)
(0.2)
176.8
2.4
(1.1)
(11.2)
(96.8)
570.9
(59.1)
(0.5)

3.3
6.3
3.9
5.1
3.7
(4.4)
0.4
1.5
10.4
1.1
0.0
0.0
100.0
(2.2)
(33.3)
1.9

$4,300
47,900
10,800
$63,000

0.03
0.28
0.06
0.37

$141
12,015
1,583
$13,739

$153
11,451
1,330
$12,934

(7.8)
4.9
19.0
6.2

$2,183
15,007
6,161
$23,351

$2,270
14,285
5,601
$22,156

(3.8)
5.1
10.0
5.4

3.0
1.7
(0.8)
1.4

$100
400
5,600
50,000
300
219,100
11,600
(9,400)
0
7,800
$285,500

0.00
0.00
0.03
0.29
0.00
1.29
0.07
(0.06)
0.00
0.06
1.68

$0
18
492
1,053
18
16,451
387
(437)
0
597
$18,579

$0
30
414
(209)
17
18,521
5,042
(794)
0
874
$23,895

(40.0)
18.8
603.8
5.9
(11.2)
(92.3)
45.0
(31.7)
(22.2)

$2,330
180
3,060
42,163
254
123,474
1,946
(5,202)
3
4,739
$172,947

$0
188
3,439
41,779
236
126,483
7,706
(5,914)
0
4,450
$178,367

(4.3)
(11.0)
0.9
7.6
(2.4)
(74.7)
12.0
6.5
(3.0)

78.6
23.1
(1.7)
(25.9)
(12.5)
(2.5)
(40.4)
13.0
(100.0)
(1.6)
(9.4)

$16,970,900

100.00

$1,700,882

$1,806,781

# Percentage is greater than or equal to 1,000%.

(a) Interest was allocated in accordance with Section 3-3.03 of Chapter 806, 2013 Virginia Acts of Assembly.

-2-

(5.9)

$9,371,489

$9,421,774

(0.5)

1.7
Commonwealth of Virginia/Department of Lottery
Summary Report on Lottery Collections
For the Fiscal Years 2013 and 2014
(Dollars in Thousands)

January
FY 2014
Estimate (a)

Year-To-Date

FY 2014 (b)

FY 2013

%
Change

FY 2014

(b)

FY 2013

% Annual
Growth
%
Required
Change (c) By Estimate

Lottery Collections
Total Lottery Sales
Other Income
Total Income

$1,744,200
1,500
$1,745,700

$141,635
20
$141,655

$133,589
70
$133,659

6.0
(71.4)
6.0

Less:
Prize Expenses
Retailer Commissions
Operating Expenses
Total Expenses

$1,059,658
99,362
91,679
$1,250,699

$81,028
8,078
7,344
$96,450

$74,268
7,728
6,127
$88,123

$495,001
22,199
$517,200

$45,205
0
$45,205

$45,536
0
$45,536

Net Proceeds from Operations
Net Lottery Ticket Profits
Prior Year Residual Profit Transfer
Available to Lottery Proceeds Fund

$1,033,776
1,048
$1,034,824

$945,505
1,016
$946,521

9.3
3.1
9.3

3.3
(5.5)
3.2

9.1
4.5
19.9
9.4

$606,024
57,443
50,543
$714,010

$560,081
53,284
49,022
$662,387

8.2
7.8
3.1
7.8

3.4
4.6
8.9
3.9

(0.7)
(0.7)

$320,814
22,199
$343,013

$284,134
22,971
$307,105

12.9
(3.4)
11.7

(a) Estimate established by Senate Bill 29, December 16, 2013. Prior Year Residual Profit Transfer of $22,199,087 was made on
August 20, 2013, and is included in the total revenue estimate.
(b) Amounts reported are accrual-based estimates (unaudited closing).
(c) The current year figures on this chart, including growth percentages, are not an indicator of the probable outcome for the fiscal year.
Lottery revenues can have dramatic swings up and down month to month depending on the lotto jackpots, prize expense, and game
related administrative expenses.

-3-

6.6
6.1
Commonwealth of Virginia/Department of Accounts
Highway Maintenance and Operating Fund and Transportation Trust Fund Revenues
Summary Statement of Selected Revenue Estimates & Collections
For the Fiscal Years 2013 and 2014
(Dollars in Thousands)
% Annual
January

As a %
FY 2014
Revenue
Motor Fuel Taxes (b)

of Total

Estimate

Fund

Year-To-Date

Growth

%
FY 2014

FY 2013

%

Change

Required

Change

By Estimate

FY 2014

FY 2013

$350,878

$442,399

(20.7)

(27.8)

-

130,769

130,064

0.5

0.6

$607,500

15.24

$48,373

$71,701

Priority Transportation Fund (PTF) (b)

130,800

3.28

0

0

Motor Vehicle Sales and Use Tax

859,200

21.55

69,863

54,174

29.0

471,532

356,424

32.3

38.0

State Sales and Use Tax (a)

837,800

21.01

83,544

53,442

56.3

473,501

303,016

56.3

60.8

Motor Vehicle License Fees

250,700

6.29

18,157

19,512

(6.9)

137,294

137,377

(0.1)

2.1

International Registration Plan

62,300

1.56

4,556

6,521

(30.1)

28,927

27,744

4.3

0.9

Recordation Tax

45,500

1.15

2,511

3,876

(35.2)

22,968

26,210

(12.4)

(1.8)

Interest Earnings

13,100

0.33

1,615

2,095

(22.9)

3,578

4,733

(24.4)

41.1

Misc. Taxes, Fees, and Revenues

16,100

0.40

1,288

1,409

(8.6)

9,558

7,739

23.5

8.7

$2,823,000

70.81

$229,907

$212,730

$1,629,005

$1,435,706

13.5

13.2

Total State Taxes and Fees

(32.5)

8.1

# Percentage is greater than or equal to 1,000%.
(a) New revenue streams for State Sales and Use Tax are included in the Fiscal Year 2014 Highway Maintenance and Operating Fund Revenue Forecast.
As there were no collections for state sales and use tax recorded in the Highway Maintenance and Operating Fund during Fiscal Year 2013, a comparison
between Fiscal Years 2013 and 2014 may not be appropriate. Refer to the "State Sales and Use Tax" line item on page 5 for the detailed information
pertaining to the "State Sales and Use Tax" line item.
(b) Certain Fiscal Year 2013 monthly and year-to-date amounts have been reclassified. Refer to (b) on page 5 for additional information.
-4-
Commonwealth of Virginia/Department of Accounts
Highway Maintenance and Operating Fund and Transportation Trust Fund Revenues
Statement of Revenue Estimates & Collections
For the Fiscal Years 2013 and 2014
(Dollars in Thousands)

Revenue
HIGHWAY MAINTENANCE
AND OPERATING FUND:
Motor Fuel Taxes (Includes Road Tax)
Motor Vehicle Sales and Use Tax
State Sales and Use Tax (a)
Motor Vehicle License Fees
International Registration Plan
Recordation Tax (1 cent)
Misc. Taxes, Fees, and Revenues
Total State Taxes and Fees
Other Revenues:
Federal Grants and Contracts
Miscellaneous Revenues
Transfer (to) / from Transportation
Trust Fund
Total Highway Maintenance and
Operating Fund

FY 2014
Estimate

As a %
of Total
Fund

January
FY 2014

Year-To-Date
%
Change

FY 2013

FY 2014

FY 2013

%
Change

% Annual
Growth
Required
By Est

$485,100
611,700
199,500
228,800
62,300
15,000
16,100
$1,618,500

12.17
15.34
5.00
5.74
1.56
0.39
0.40
40.60

$36,587
49,071
20,416
16,508
4,556
837
1,288
$129,263

$59,979
33,165
0
17,682
6,521
1,292
1,409
$120,048

(39.0)
48.0
(6.6)
(30.1)
(35.2)
(8.6)
7.7

$279,635
333,446
108,569
125,365
28,927
7,665
9,558
$893,165

$371,896
220,331
0
125,220
27,744
8,737
7,739
$761,667

(24.8)
51.3
0.1
4.3
(12.3)
23.5
17.3

(31.3)
57.9
2.2
0.9
(2.9)
8.7
14.8

$0
18,658

0.00
0.47

$2,146
1,663

$2,337
1,243

(8.2)
33.8

$17,082
10,386

$15,186
8,975

12.5
15.7

(100.0)
11.5

313,942

7.87

0

0

-

190,000

170,000

11.8

(10.4)

$1,951,100

48.94

$133,072

$123,628

7.6

$1,110,633

$955,828

16.2

8.3

TRANSPORTATION TRUST FUND:
Motor Fuel Taxes
(Includes Aviation & Road Taxes) (b)
PTF Insurance Premiums Tax
Motor Vehicle Sales and Use Tax
(Includes Rental Tax)
State Sales and Use Tax
Motor Vehicle License Fees
Recordation Tax (2 cents)
Interest Earnings
Total State Taxes and Fees

$122,400
130,800

3.07
3.28

$11,786
0

$11,722
0

0.5
-

$71,243
130,769

$70,503
130,064

1.0
0.5

(9.5)
0.6

247,500
638,300
21,900
30,500
13,100
$1,204,500

6.21
16.01
0.55
0.76
0.33
30.21

20,792
63,128
1,649
1,674
1,615
$100,644

21,009
53,442
1,830
2,584
2,095
$92,682

(1.0)
18.1
(9.9)
(35.2)
(22.9)
8.6

138,086
364,932
11,929
15,303
3,578
$735,840

136,093
303,016
12,157
17,473
4,733
$674,039

1.5
20.4
(1.9)
(12.4)
(24.4)
9.2

5.2
22.5
1.1
(1.3)
41.1
11.2

Other Revenues:
Federal Grants and Contracts
Receipts from Cities/Counties
Toll Revenues (Includes Route 28)
Miscellaneous Revenues
Total Other Revenues

$929,928
178,614
16,768
19,854
$1,145,164

23.33
4.48
0.42
0.49
28.72

$54,354
5,870
835
882
$61,941

$90,874
3,236
897
288
$95,295

(40.2)
81.4
(6.9)
206.3
(35.0)

$863,510
51,640
6,964
13,101
$935,215

$915,309
43,375
6,686
34,986
$1,000,356

(5.7)
19.1
4.2
(62.6)
(6.5)

(28.8)
208.5
(5.0)
(57.6)
(19.9)

Transfer (to) / from Highway
Maintenance and Operating Fund
Total Transportation Trust Fund

($313,942)
$2,035,722

(7.87)
51.06

$0
$162,585

$0
$187,977

(13.5)

($190,000)
$1,481,055

($170,000)
$1,504,395

(11.8)
(1.6)

10.4
(5.8)

$295,657

$311,605

(5.1)

$2,591,688

$2,460,223

5.3

0.6

TOTAL HIGHWAY MAINTENANCE AND
OPERATING AND TRANSPORTATION
TRUST FUND

$3,986,822

100.00

# Percentage is greater than or equal to 1,000%.
(a) This line item was added to the Fiscal Year 2014 Revenue Forecast. Since there were no collections for this line item during Fiscal Year 2013, the Monthly and Year-To-Date %
Change columns do not provide comparable data.
(b) The "PTF Motor Fuels" line item was removed from the Transportation Trust Fund Revenue Forecast. The amount previously reported in "PTF Motor Fuels" was reclassified
to "Motor Fuel Taxes (Includes Aviation & Roads Taxes)." In order to provide comparable data, the Fiscal Year 2013 monthly and year-to-date amounts were likewise reclassified.
-5-
Total General Fund Revenues
2000
1800
1600

$ Millions

1400
FY 2014

1200

FY 2013
FY 2012

1000
800
600
400
200
0
JUL

AUG

SEP

OCT

NOV

DEC

JAN

FY 2012 Actual = $15,846.7 Million
FY 2013 Actual = $16,684.6 Million
FY 2014 Estimate = $16,970.9 Million
-6-

FEB

MAR

APR

MAY

JUN
Net Individual Income Tax
1600
1400
1200

$ Millions

1000

FY 2014
FY 2013

800

FY 2012

600
400
200
0
JUL

AUG

SEP

OCT

NOV

DEC

JAN

FY 2012 Actual = $10,612.8 Million
FY 2013 Actual = $11,340.0 Million
FY 2014 Estimate = $11,762.4 Million
-7-

FEB

MAR

APR

MAY

JUN
Individual and Fiduciary Income Tax Refunds
500
450
400

$ Millions

350

FY 2014

300

FY 2013
FY 2012

250
200
150
100
50
0
JUL

AUG

SEP

OCT

NOV

DEC

FY 2012 Actual = $1,784.7 Million
FY 2013 Actual = $1,719.1 Million
FY 2014 Estimate = $1,807.1 Million
-8-

JAN

FEB

MAR

APR

MAY

JUN
DEPARTMENT OF THE TREASURY
General Account Investment Portfolio
Monthly Average Balances and Rates
For the Fiscal Year 2014
(Dollars in Millions)

MONTH

PRIMARY LIQUIDITY

COMPOSITE

EXTERNAL MANAGEMENT
EXTENDED DURATION

TREASURY 1 YR.
CONSTANT
MATURITY1

Avg. Balance

Yield

Avg. Balance

Annualized
Total Return

Avg. Balance

Rate

Yield

July, 2013

$4,340.0

0.23%

$1,157.6

2.22%

$5,497.6

0.65%

0.12%

August

$3,872.1

0.25%

$1,156.3

-4.33%

$5,028.4

-0.80%

0.13%

September

$4,217.5

0.25%

$1,158.0

8.23%

$5,375.5

1.97%

0.12%

October

$4,601.1

0.24%

$1,165.3

7.17%

$5,766.4

1.64%

0.12%

November

$4,167.9

0.25%

$1,168.4

-0.26%

$5,336.3

0.14%

0.12%

December

$4,028.8

0.25%

$1,165.8

-4.96%

$5,194.6

-0.92%

0.13%

January, 2014

$4,439.3

0.23%

$1,169.5

12.92%

$5,608.8

2.88%

0.12%

$4,238.1

0.24%

$1,163.0

3.00%

$5,401.1

0.84%

0.12%

February
March
April
May
June
Year-to-Date Average

▪ Performance on the extended duration portion of the General Account is reported on an annualized total return basis. Total return includes unrealized gains and losses, which in the short term can make returns more volatile. Over an
extended time period the fluctuations average out and total return approaches the portfolio yield.
▪ Unaudited.
1

Federal Reserve Bank H.15 Release.

-9-
Commonwealth of Virginia/Department of Accounts
Report on the Revenue Stabilization Fund
For the Fiscal Year 2014

Month

Beginning Balance

Deposits

Withdrawals

Interest Allocated (A)

Ending Balance

July

$439,971,765

$0

$0

$0

$439,971,765

August

$439,971,765

$0

$0

$0

$439,971,765

September

$439,971,765

$0

$0

$0

$439,971,765

October

$439,971,765

$0

$0

$865,753

$440,837,518

November

$440,837,518

$0

$0

$0

$440,837,518

December

$440,837,518

$0

$0

$0

$440,837,518

January

$440,837,518

$0

$0

$611,764

$441,449,282

February
March
April
May
June

Notes: (A) Interest is earned monthly but credited to the Revenue Stabilization Fund on a quarterly basis.

-10-

Mais conteúdo relacionado

Mais procurados

Intl Financial Highlights
Intl Financial HighlightsIntl Financial Highlights
Intl Financial Highlights
earnirgsreports
 
Rickmers Maritime Trust Q2 2013 results presentation
Rickmers Maritime Trust Q2 2013 results presentationRickmers Maritime Trust Q2 2013 results presentation
Rickmers Maritime Trust Q2 2013 results presentation
TradeWindsnews
 
Globus Maritime Q2 2013 results presentation
Globus Maritime Q2 2013 results presentationGlobus Maritime Q2 2013 results presentation
Globus Maritime Q2 2013 results presentation
TradeWindsnews
 
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesUt intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
American Lands Council
 
Nordnet Q3 2011 report
Nordnet Q3 2011 reportNordnet Q3 2011 report
Nordnet Q3 2011 report
Nordnet
 
qwest communications 1231 06
qwest communications 1231 06qwest communications 1231 06
qwest communications 1231 06
finance19
 
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
Rajendra Inani
 

Mais procurados (18)

Intl Financial Highlights
Intl Financial HighlightsIntl Financial Highlights
Intl Financial Highlights
 
Ekiti State 2010 Accountant General Report
Ekiti State 2010 Accountant General ReportEkiti State 2010 Accountant General Report
Ekiti State 2010 Accountant General Report
 
Nordnet Q2 2010 report
Nordnet Q2 2010 reportNordnet Q2 2010 report
Nordnet Q2 2010 report
 
Indian Ocean Region Seychelles
Indian Ocean Region SeychellesIndian Ocean Region Seychelles
Indian Ocean Region Seychelles
 
Ocean City 2014 budget workshop presentation
Ocean City 2014 budget workshop presentationOcean City 2014 budget workshop presentation
Ocean City 2014 budget workshop presentation
 
Rickmers Maritime Trust Q2 2013 results presentation
Rickmers Maritime Trust Q2 2013 results presentationRickmers Maritime Trust Q2 2013 results presentation
Rickmers Maritime Trust Q2 2013 results presentation
 
Globus Maritime Q2 2013 results presentation
Globus Maritime Q2 2013 results presentationGlobus Maritime Q2 2013 results presentation
Globus Maritime Q2 2013 results presentation
 
CHRSA P&L
CHRSA P&LCHRSA P&L
CHRSA P&L
 
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesUt intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
 
Nordnet Q3 2011 report
Nordnet Q3 2011 reportNordnet Q3 2011 report
Nordnet Q3 2011 report
 
Audit Report: Hyundai Commercial 2Q2011
Audit Report: Hyundai Commercial 2Q2011Audit Report: Hyundai Commercial 2Q2011
Audit Report: Hyundai Commercial 2Q2011
 
Nordnet Q2 2011 report
Nordnet Q2 2011 reportNordnet Q2 2011 report
Nordnet Q2 2011 report
 
Excel Workbook for Treasury Bond Portfolio Management
Excel Workbook for Treasury Bond Portfolio ManagementExcel Workbook for Treasury Bond Portfolio Management
Excel Workbook for Treasury Bond Portfolio Management
 
qwest communications 1231 06
qwest communications 1231 06qwest communications 1231 06
qwest communications 1231 06
 
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
 
BRF_NEs1ITR2016_EN
BRF_NEs1ITR2016_ENBRF_NEs1ITR2016_EN
BRF_NEs1ITR2016_EN
 
Informe de balance de comprobación marzo 2013
Informe de balance de comprobación marzo 2013Informe de balance de comprobación marzo 2013
Informe de balance de comprobación marzo 2013
 
2012 budget
2012 budget2012 budget
2012 budget
 

Destaque

Kenny Snyder LPN license
Kenny Snyder LPN licenseKenny Snyder LPN license
Kenny Snyder LPN license
Kenny Snyder
 
Zaklady managementu a_marketingu[1]
Zaklady managementu a_marketingu[1]Zaklady managementu a_marketingu[1]
Zaklady managementu a_marketingu[1]
mauhur
 

Destaque (14)

The team
The teamThe team
The team
 
Hooking Up With Spanish Speakers
Hooking Up With Spanish Speakers
Hooking Up With Spanish Speakers
Hooking Up With Spanish Speakers
 
Origins: The "North Country," "New York Town," and the Folk Revival
Origins: The "North Country," "New York Town," and the Folk RevivalOrigins: The "North Country," "New York Town," and the Folk Revival
Origins: The "North Country," "New York Town," and the Folk Revival
 
Kenny Snyder LPN license
Kenny Snyder LPN licenseKenny Snyder LPN license
Kenny Snyder LPN license
 
AUDI A4 B5 1996 2000 1.8 20V 4adr
 AUDI A4 B5 1996 2000 1.8 20V 4adr AUDI A4 B5 1996 2000 1.8 20V 4adr
AUDI A4 B5 1996 2000 1.8 20V 4adr
 
17ReasonsinOhio
17ReasonsinOhio17ReasonsinOhio
17ReasonsinOhio
 
Tugasan 1 b markah pelajar
Tugasan 1 b markah pelajarTugasan 1 b markah pelajar
Tugasan 1 b markah pelajar
 
Diabetes treatment in mexico
Diabetes treatment in mexicoDiabetes treatment in mexico
Diabetes treatment in mexico
 
Zaklady managementu a_marketingu[1]
Zaklady managementu a_marketingu[1]Zaklady managementu a_marketingu[1]
Zaklady managementu a_marketingu[1]
 
Webinar-Serie mit LinkedIn: Social Recruiting einsetzen (Suchfilter)
Webinar-Serie mit LinkedIn: Social Recruiting einsetzen (Suchfilter)Webinar-Serie mit LinkedIn: Social Recruiting einsetzen (Suchfilter)
Webinar-Serie mit LinkedIn: Social Recruiting einsetzen (Suchfilter)
 
Global Comparator Standards
Global Comparator StandardsGlobal Comparator Standards
Global Comparator Standards
 
Die Candidate Journey auf LinkedIn
Die Candidate Journey auf LinkedInDie Candidate Journey auf LinkedIn
Die Candidate Journey auf LinkedIn
 
L’accord du participe passé
L’accord  du  participe  passéL’accord  du  participe  passé
L’accord du participe passé
 
carlos vives
carlos vivescarlos vives
carlos vives
 

Semelhante a January 2014 revenue data, State of Virginia

Webcast 1 q16 ing(1)
Webcast 1 q16 ing(1)Webcast 1 q16 ing(1)
Webcast 1 q16 ing(1)
Localiza
 
FINALANALYSTPRESENTATION30092014.pptx
FINALANALYSTPRESENTATION30092014.pptxFINALANALYSTPRESENTATION30092014.pptx
FINALANALYSTPRESENTATION30092014.pptx
Sumit133807
 
BOS-BOF MONTHLY REPORT -MARCH 2016
BOS-BOF MONTHLY REPORT -MARCH 2016BOS-BOF MONTHLY REPORT -MARCH 2016
BOS-BOF MONTHLY REPORT -MARCH 2016
Bill Leverence
 

Semelhante a January 2014 revenue data, State of Virginia (20)

1Q16 Conference Call
1Q16 Conference Call1Q16 Conference Call
1Q16 Conference Call
 
Webcast 1 q16 ing(1)
Webcast 1 q16 ing(1)Webcast 1 q16 ing(1)
Webcast 1 q16 ing(1)
 
FINALANALYSTPRESENTATION30092014.pptx
FINALANALYSTPRESENTATION30092014.pptxFINALANALYSTPRESENTATION30092014.pptx
FINALANALYSTPRESENTATION30092014.pptx
 
Webcast 2Q17
Webcast 2Q17Webcast 2Q17
Webcast 2Q17
 
2015 Financial Report
2015 Financial Report2015 Financial Report
2015 Financial Report
 
Spdr debunking-5-common-gold-misconceptions
Spdr debunking-5-common-gold-misconceptionsSpdr debunking-5-common-gold-misconceptions
Spdr debunking-5-common-gold-misconceptions
 
Cash flow
Cash flowCash flow
Cash flow
 
Monsanto company
Monsanto companyMonsanto company
Monsanto company
 
BOS-BOF MONTHLY REPORT -MARCH 2016
BOS-BOF MONTHLY REPORT -MARCH 2016BOS-BOF MONTHLY REPORT -MARCH 2016
BOS-BOF MONTHLY REPORT -MARCH 2016
 
Hansson
HanssonHansson
Hansson
 
ACC Q1FY15: Earnings mildly below expectation; outlook remains strong
 ACC Q1FY15: Earnings mildly below expectation; outlook remains strong ACC Q1FY15: Earnings mildly below expectation; outlook remains strong
ACC Q1FY15: Earnings mildly below expectation; outlook remains strong
 
Resultados da arrecadação de novembro-2015
Resultados da arrecadação de novembro-2015Resultados da arrecadação de novembro-2015
Resultados da arrecadação de novembro-2015
 
Insurance financial statement analysis
Insurance financial statement analysisInsurance financial statement analysis
Insurance financial statement analysis
 
AZN/ALXN
AZN/ALXNAZN/ALXN
AZN/ALXN
 
Call 4 t13_eng
Call 4 t13_engCall 4 t13_eng
Call 4 t13_eng
 
Call 3 t13_eng
Call 3 t13_engCall 3 t13_eng
Call 3 t13_eng
 
P&L FORECAST
P&L FORECASTP&L FORECAST
P&L FORECAST
 
IFF 2016 DCF
IFF 2016 DCFIFF 2016 DCF
IFF 2016 DCF
 
Intertech Public Land Management Report Tables: Idaho
Intertech Public Land Management Report Tables: IdahoIntertech Public Land Management Report Tables: Idaho
Intertech Public Land Management Report Tables: Idaho
 
Financial Model Sample Format - Cement Company
Financial Model Sample Format - Cement CompanyFinancial Model Sample Format - Cement Company
Financial Model Sample Format - Cement Company
 

Mais de Chuck Thompson

Mais de Chuck Thompson (20)

Virginia minute men militia
Virginia minute men militiaVirginia minute men militia
Virginia minute men militia
 
Constitutional Law Your Ironclad Guarantee of Freedom
Constitutional Law   Your Ironclad Guarantee of FreedomConstitutional Law   Your Ironclad Guarantee of Freedom
Constitutional Law Your Ironclad Guarantee of Freedom
 
Rules For The Militia
Rules For The MilitiaRules For The Militia
Rules For The Militia
 
The American Judiciary
The American JudiciaryThe American Judiciary
The American Judiciary
 
Fake law fake courts
Fake law fake courts Fake law fake courts
Fake law fake courts
 
Why climate change science does not matter
Why climate change science does not matterWhy climate change science does not matter
Why climate change science does not matter
 
Constitutional Law And Meaning
Constitutional Law And MeaningConstitutional Law And Meaning
Constitutional Law And Meaning
 
Judge Jeffery W Shaw Arrest Legal Filing
Judge Jeffery W Shaw Arrest Legal FilingJudge Jeffery W Shaw Arrest Legal Filing
Judge Jeffery W Shaw Arrest Legal Filing
 
Business Tax Form, Gloucester, Virginia
Business Tax Form, Gloucester, VirginiaBusiness Tax Form, Gloucester, Virginia
Business Tax Form, Gloucester, Virginia
 
Circuit Court Judge Jeffrey W Shaw Lawsuit Update
Circuit Court Judge Jeffrey W Shaw Lawsuit UpdateCircuit Court Judge Jeffrey W Shaw Lawsuit Update
Circuit Court Judge Jeffrey W Shaw Lawsuit Update
 
Internal revenue codes of 1879
Internal revenue codes of 1879Internal revenue codes of 1879
Internal revenue codes of 1879
 
Buccaneers no. 22
Buccaneers no. 22Buccaneers no. 22
Buccaneers no. 22
 
Buccaneers no. 19
Buccaneers no. 19Buccaneers no. 19
Buccaneers no. 19
 
Letter of Vice Admiral Lord Viscount Horatio Nelson
Letter of Vice Admiral Lord Viscount Horatio NelsonLetter of Vice Admiral Lord Viscount Horatio Nelson
Letter of Vice Admiral Lord Viscount Horatio Nelson
 
Homeland Security Building Recommendations
Homeland Security Building RecommendationsHomeland Security Building Recommendations
Homeland Security Building Recommendations
 
The Battle of Gettysburg, 1863
The Battle of Gettysburg, 1863The Battle of Gettysburg, 1863
The Battle of Gettysburg, 1863
 
Daredevil 131
Daredevil 131Daredevil 131
Daredevil 131
 
Les Miserables, five volumes, complete by victor hugo
Les Miserables, five volumes, complete by victor hugoLes Miserables, five volumes, complete by victor hugo
Les Miserables, five volumes, complete by victor hugo
 
The Art of Making Whiskey
The Art of Making WhiskeyThe Art of Making Whiskey
The Art of Making Whiskey
 
The Practical Distiller
The Practical DistillerThe Practical Distiller
The Practical Distiller
 

Último

THE OBSTACLES THAT IMPEDE THE DEVELOPMENT OF BRAZIL IN THE CONTEMPORARY ERA A...
THE OBSTACLES THAT IMPEDE THE DEVELOPMENT OF BRAZIL IN THE CONTEMPORARY ERA A...THE OBSTACLES THAT IMPEDE THE DEVELOPMENT OF BRAZIL IN THE CONTEMPORARY ERA A...
THE OBSTACLES THAT IMPEDE THE DEVELOPMENT OF BRAZIL IN THE CONTEMPORARY ERA A...
Faga1939
 
Powerful Love Spells in Phoenix, AZ (310) 882-6330 Bring Back Lost Lover
Powerful Love Spells in Phoenix, AZ (310) 882-6330 Bring Back Lost LoverPowerful Love Spells in Phoenix, AZ (310) 882-6330 Bring Back Lost Lover
Powerful Love Spells in Phoenix, AZ (310) 882-6330 Bring Back Lost Lover
PsychicRuben LoveSpells
 

Último (20)

AI as Research Assistant: Upscaling Content Analysis to Identify Patterns of ...
AI as Research Assistant: Upscaling Content Analysis to Identify Patterns of ...AI as Research Assistant: Upscaling Content Analysis to Identify Patterns of ...
AI as Research Assistant: Upscaling Content Analysis to Identify Patterns of ...
 
Transformative Leadership: N Chandrababu Naidu and TDP's Vision for Innovatio...
Transformative Leadership: N Chandrababu Naidu and TDP's Vision for Innovatio...Transformative Leadership: N Chandrababu Naidu and TDP's Vision for Innovatio...
Transformative Leadership: N Chandrababu Naidu and TDP's Vision for Innovatio...
 
THE OBSTACLES THAT IMPEDE THE DEVELOPMENT OF BRAZIL IN THE CONTEMPORARY ERA A...
THE OBSTACLES THAT IMPEDE THE DEVELOPMENT OF BRAZIL IN THE CONTEMPORARY ERA A...THE OBSTACLES THAT IMPEDE THE DEVELOPMENT OF BRAZIL IN THE CONTEMPORARY ERA A...
THE OBSTACLES THAT IMPEDE THE DEVELOPMENT OF BRAZIL IN THE CONTEMPORARY ERA A...
 
2024 02 15 AZ GOP LD4 Gen Meeting Minutes_FINAL_20240228.docx
2024 02 15 AZ GOP LD4 Gen Meeting Minutes_FINAL_20240228.docx2024 02 15 AZ GOP LD4 Gen Meeting Minutes_FINAL_20240228.docx
2024 02 15 AZ GOP LD4 Gen Meeting Minutes_FINAL_20240228.docx
 
2024 03 13 AZ GOP LD4 Gen Meeting Minutes_FINAL.docx
2024 03 13 AZ GOP LD4 Gen Meeting Minutes_FINAL.docx2024 03 13 AZ GOP LD4 Gen Meeting Minutes_FINAL.docx
2024 03 13 AZ GOP LD4 Gen Meeting Minutes_FINAL.docx
 
Kishan Reddy Report To People (2019-24).pdf
Kishan Reddy Report To People (2019-24).pdfKishan Reddy Report To People (2019-24).pdf
Kishan Reddy Report To People (2019-24).pdf
 
Embed-4.pdf lkdiinlajeklhndklheduhuekjdh
Embed-4.pdf lkdiinlajeklhndklheduhuekjdhEmbed-4.pdf lkdiinlajeklhndklheduhuekjdh
Embed-4.pdf lkdiinlajeklhndklheduhuekjdh
 
Nurturing Families, Empowering Lives: TDP's Vision for Family Welfare in Andh...
Nurturing Families, Empowering Lives: TDP's Vision for Family Welfare in Andh...Nurturing Families, Empowering Lives: TDP's Vision for Family Welfare in Andh...
Nurturing Families, Empowering Lives: TDP's Vision for Family Welfare in Andh...
 
Enjoy Night⚡Call Girls Iffco Chowk Gurgaon >༒8448380779 Escort Service
Enjoy Night⚡Call Girls Iffco Chowk Gurgaon >༒8448380779 Escort ServiceEnjoy Night⚡Call Girls Iffco Chowk Gurgaon >༒8448380779 Escort Service
Enjoy Night⚡Call Girls Iffco Chowk Gurgaon >༒8448380779 Escort Service
 
Group_5_US-China Trade War to understand the trade
Group_5_US-China Trade War to understand the tradeGroup_5_US-China Trade War to understand the trade
Group_5_US-China Trade War to understand the trade
 
1971 war india pakistan bangladesh liberation.ppt
1971 war india pakistan bangladesh liberation.ppt1971 war india pakistan bangladesh liberation.ppt
1971 war india pakistan bangladesh liberation.ppt
 
Enjoy Night⚡Call Girls Rajokri Delhi >༒8448380779 Escort Service
Enjoy Night⚡Call Girls Rajokri Delhi >༒8448380779 Escort ServiceEnjoy Night⚡Call Girls Rajokri Delhi >༒8448380779 Escort Service
Enjoy Night⚡Call Girls Rajokri Delhi >༒8448380779 Escort Service
 
Powerful Love Spells in Phoenix, AZ (310) 882-6330 Bring Back Lost Lover
Powerful Love Spells in Phoenix, AZ (310) 882-6330 Bring Back Lost LoverPowerful Love Spells in Phoenix, AZ (310) 882-6330 Bring Back Lost Lover
Powerful Love Spells in Phoenix, AZ (310) 882-6330 Bring Back Lost Lover
 
KAHULUGAN AT KAHALAGAHAN NG GAWAING PANSIBIKO.pptx
KAHULUGAN AT KAHALAGAHAN NG GAWAING PANSIBIKO.pptxKAHULUGAN AT KAHALAGAHAN NG GAWAING PANSIBIKO.pptx
KAHULUGAN AT KAHALAGAHAN NG GAWAING PANSIBIKO.pptx
 
TDP As the Party of Hope For AP Youth Under N Chandrababu Naidu’s Leadership
TDP As the Party of Hope For AP Youth Under N Chandrababu Naidu’s LeadershipTDP As the Party of Hope For AP Youth Under N Chandrababu Naidu’s Leadership
TDP As the Party of Hope For AP Youth Under N Chandrababu Naidu’s Leadership
 
Enjoy Night ≽ 8448380779 ≼ Call Girls In Gurgaon Sector 47 (Gurgaon)
Enjoy Night ≽ 8448380779 ≼ Call Girls In Gurgaon Sector 47 (Gurgaon)Enjoy Night ≽ 8448380779 ≼ Call Girls In Gurgaon Sector 47 (Gurgaon)
Enjoy Night ≽ 8448380779 ≼ Call Girls In Gurgaon Sector 47 (Gurgaon)
 
Pakistan PMLN Election Manifesto 2024.pdf
Pakistan PMLN Election Manifesto 2024.pdfPakistan PMLN Election Manifesto 2024.pdf
Pakistan PMLN Election Manifesto 2024.pdf
 
Nara Chandrababu Naidu's Visionary Policies For Andhra Pradesh's Development
Nara Chandrababu Naidu's Visionary Policies For Andhra Pradesh's DevelopmentNara Chandrababu Naidu's Visionary Policies For Andhra Pradesh's Development
Nara Chandrababu Naidu's Visionary Policies For Andhra Pradesh's Development
 
BDSM⚡Call Girls in Indirapuram Escorts >༒8448380779 Escort Service
BDSM⚡Call Girls in Indirapuram Escorts >༒8448380779 Escort ServiceBDSM⚡Call Girls in Indirapuram Escorts >༒8448380779 Escort Service
BDSM⚡Call Girls in Indirapuram Escorts >༒8448380779 Escort Service
 
Enjoy Night ≽ 8448380779 ≼ Call Girls In Gurgaon Sector 46 (Gurgaon)
Enjoy Night ≽ 8448380779 ≼ Call Girls In Gurgaon Sector 46 (Gurgaon)Enjoy Night ≽ 8448380779 ≼ Call Girls In Gurgaon Sector 46 (Gurgaon)
Enjoy Night ≽ 8448380779 ≼ Call Girls In Gurgaon Sector 46 (Gurgaon)
 

January 2014 revenue data, State of Virginia

  • 1. FY 2014 Revised Estimate Per Senate Bill 29, December 16, 2013 Commonwealth of Virginia/Department of Accounts Summary Report on General Fund Revenue Collections For the Fiscal Years 2013 and 2014 (Dollars in Thousands) (1) (2) FY 2014 Estimate As a % of Gen Fund Rev (3) (4) (5) (6) January Revenue Individual Income Tax: Withholding Tax Dues/Estimated Payments FY 2014 FY 2013 (7) (8) Year-To-Date % Change FY 2014 FY 2013 % Change (9) % Annual Growth Req By Est $10,585,200 2,984,300 62.38 17.58 $1,008,349 317,093 $1,027,766 424,387 (1.9) (25.3) $6,071,310 950,473 $5,926,116 988,123 2.5 (3.8) 3.3 6.3 Gross Individual Income Tax Individual and Fiduciary Income (Refunds) $13,569,500 79.96 $1,325,442 $1,452,153 (8.7) $7,021,783 $6,914,239 1.6 3.9 26.0 5.1 Net Individual Income Tax $11,762,400 69.31 $1,302,486 $1,422,244 (8.4) $6,723,282 $6,677,289 0.7 3.7 $3,079,400 18.14 $290,228 $315,488 (8.0) $1,710,252 $1,777,322 (3.8) (4.4) Corporations Income Tax 799,900 4.71 39,868 35,196 13.3 343,561 401,883 (14.5) 0.4 Wills, Suits, Deeds, Contracts 377,500 2.22 20,853 31,283 (33.3) 190,286 214,172 (11.2) 0.0 Insurance Premiums 289,400 1.71 2,170 (46,533) 104.7 92,427 33,395 176.8 50,000 0.29 1,053 (209) 603.8 42,163 41,779 0.9 (25.9) 196,800 1.16 3,374 3,362 0.4 65,852 65,171 1.0 0.8 Sales and Use Tax Interest Income (a) Alcoholic Beverage Sales (b) All Other Revenues Total General Fund Revenues (1,807,100) (10.65) (22,956) (29,909) (23.2) (298,501) (236,950) 10.4 415,500 2.46 40,850 45,950 (11.1) 203,666 210,763 (3.4) (2.4) $16,970,900 100.00 $1,700,882 $1,806,781 (5.9) $9,371,489 $9,421,774 (0.5) 1.7 # Percentage is greater than or equal to 1,000%. (a) Interest was allocated in accordance with Section 3-3.03 of Chapter 806, 2013 Virginia Acts of Assembly. (b) Includes Beer and Beverage Excise Tax and Alcoholic Beverage State Tax. -1-
  • 2. Commonwealth of Virginia/Department of Accounts General Fund Statement of Revenue Collections and Estimates For the Fiscal Years 2013 and 2014 (Dollars in Thousands) FY 2014 Revised Estimate Per Senate Bill 29, December 16, 2013 (1) Revenue Taxes: Individual Income Tax - Withholding Tax Dues/Estimated Payments Gross Individual Income Tax Individ and Fiduc Income (Refunds) Net Individual Income Tax Sales and Use Tax Corporations Income Public Service Corporations Insurance Premiums Alcoholic Beverage Excise Beer and Beverage Excise Wills, Suits, Deeds, Contracts Inheritance, Gift, and Estate Bank Franchise Other Taxes Total Taxes Rights and Privileges: Licenses and Permits Corp. Franchise and Charters Fees for Misc. Privileges & Services Total Rights and Privileges Other Revenues: Sales of Property & Commodities Assessmts & Rcpts for Support of Special Svcs Institutional Revenue Interest (a) Dividends and Rent Fines, Forfeitures & Fees Other Revenue Excess Fees Private Donations, Gifts & Cont. Cities, Counties, and Towns Total Other Revenues Total General Fund Revenues FY 2014 Estimate $10,585,200 2,984,300 $13,569,500 (1,807,100) $11,762,400 3,079,400 799,900 97,700 289,400 154,500 42,300 377,500 0 20,000 (700) $16,622,400 (2) As a % of Total Gen Fund Rev 62.38 17.58 79.96 (10.65) 69.31 18.14 4.71 0.58 1.71 0.91 0.25 2.22 0.00 0.12 0.00 97.95 (3) (4) January FY 2014 FY 2013 $1,008,349 317,093 $1,325,442 (22,956) $1,302,486 290,228 39,868 8,409 2,170 0 3,374 20,853 0 3 1,173 $1,668,564 $1,027,766 424,387 $1,452,153 (29,909) $1,422,244 315,488 35,196 7,965 (46,533) 0 3,362 31,283 853 0 94 $1,769,952 (5) (6) % Change FY 2014 FY 2013 $6,071,310 950,473 $7,021,783 (298,501) $6,723,282 1,710,252 343,561 47,623 92,427 40,465 25,387 190,286 29 530 1,349 $9,175,191 $5,926,116 988,123 $6,914,239 (236,950) $6,677,289 1,777,322 401,883 47,740 33,395 39,509 25,662 214,172 899 79 3,301 $9,221,251 (1.9) (25.3) (8.7) (23.2) (8.4) (8.0) 13.3 5.6 104.7 0.4 (33.3) (100.0) # (5.7) (7) Year-To-Date (8) % Change (9) % Annual Growth Req By Est 2.5 (3.8) 1.6 26.0 0.7 (3.8) (14.5) (0.2) 176.8 2.4 (1.1) (11.2) (96.8) 570.9 (59.1) (0.5) 3.3 6.3 3.9 5.1 3.7 (4.4) 0.4 1.5 10.4 1.1 0.0 0.0 100.0 (2.2) (33.3) 1.9 $4,300 47,900 10,800 $63,000 0.03 0.28 0.06 0.37 $141 12,015 1,583 $13,739 $153 11,451 1,330 $12,934 (7.8) 4.9 19.0 6.2 $2,183 15,007 6,161 $23,351 $2,270 14,285 5,601 $22,156 (3.8) 5.1 10.0 5.4 3.0 1.7 (0.8) 1.4 $100 400 5,600 50,000 300 219,100 11,600 (9,400) 0 7,800 $285,500 0.00 0.00 0.03 0.29 0.00 1.29 0.07 (0.06) 0.00 0.06 1.68 $0 18 492 1,053 18 16,451 387 (437) 0 597 $18,579 $0 30 414 (209) 17 18,521 5,042 (794) 0 874 $23,895 (40.0) 18.8 603.8 5.9 (11.2) (92.3) 45.0 (31.7) (22.2) $2,330 180 3,060 42,163 254 123,474 1,946 (5,202) 3 4,739 $172,947 $0 188 3,439 41,779 236 126,483 7,706 (5,914) 0 4,450 $178,367 (4.3) (11.0) 0.9 7.6 (2.4) (74.7) 12.0 6.5 (3.0) 78.6 23.1 (1.7) (25.9) (12.5) (2.5) (40.4) 13.0 (100.0) (1.6) (9.4) $16,970,900 100.00 $1,700,882 $1,806,781 # Percentage is greater than or equal to 1,000%. (a) Interest was allocated in accordance with Section 3-3.03 of Chapter 806, 2013 Virginia Acts of Assembly. -2- (5.9) $9,371,489 $9,421,774 (0.5) 1.7
  • 3. Commonwealth of Virginia/Department of Lottery Summary Report on Lottery Collections For the Fiscal Years 2013 and 2014 (Dollars in Thousands) January FY 2014 Estimate (a) Year-To-Date FY 2014 (b) FY 2013 % Change FY 2014 (b) FY 2013 % Annual Growth % Required Change (c) By Estimate Lottery Collections Total Lottery Sales Other Income Total Income $1,744,200 1,500 $1,745,700 $141,635 20 $141,655 $133,589 70 $133,659 6.0 (71.4) 6.0 Less: Prize Expenses Retailer Commissions Operating Expenses Total Expenses $1,059,658 99,362 91,679 $1,250,699 $81,028 8,078 7,344 $96,450 $74,268 7,728 6,127 $88,123 $495,001 22,199 $517,200 $45,205 0 $45,205 $45,536 0 $45,536 Net Proceeds from Operations Net Lottery Ticket Profits Prior Year Residual Profit Transfer Available to Lottery Proceeds Fund $1,033,776 1,048 $1,034,824 $945,505 1,016 $946,521 9.3 3.1 9.3 3.3 (5.5) 3.2 9.1 4.5 19.9 9.4 $606,024 57,443 50,543 $714,010 $560,081 53,284 49,022 $662,387 8.2 7.8 3.1 7.8 3.4 4.6 8.9 3.9 (0.7) (0.7) $320,814 22,199 $343,013 $284,134 22,971 $307,105 12.9 (3.4) 11.7 (a) Estimate established by Senate Bill 29, December 16, 2013. Prior Year Residual Profit Transfer of $22,199,087 was made on August 20, 2013, and is included in the total revenue estimate. (b) Amounts reported are accrual-based estimates (unaudited closing). (c) The current year figures on this chart, including growth percentages, are not an indicator of the probable outcome for the fiscal year. Lottery revenues can have dramatic swings up and down month to month depending on the lotto jackpots, prize expense, and game related administrative expenses. -3- 6.6 6.1
  • 4. Commonwealth of Virginia/Department of Accounts Highway Maintenance and Operating Fund and Transportation Trust Fund Revenues Summary Statement of Selected Revenue Estimates & Collections For the Fiscal Years 2013 and 2014 (Dollars in Thousands) % Annual January As a % FY 2014 Revenue Motor Fuel Taxes (b) of Total Estimate Fund Year-To-Date Growth % FY 2014 FY 2013 % Change Required Change By Estimate FY 2014 FY 2013 $350,878 $442,399 (20.7) (27.8) - 130,769 130,064 0.5 0.6 $607,500 15.24 $48,373 $71,701 Priority Transportation Fund (PTF) (b) 130,800 3.28 0 0 Motor Vehicle Sales and Use Tax 859,200 21.55 69,863 54,174 29.0 471,532 356,424 32.3 38.0 State Sales and Use Tax (a) 837,800 21.01 83,544 53,442 56.3 473,501 303,016 56.3 60.8 Motor Vehicle License Fees 250,700 6.29 18,157 19,512 (6.9) 137,294 137,377 (0.1) 2.1 International Registration Plan 62,300 1.56 4,556 6,521 (30.1) 28,927 27,744 4.3 0.9 Recordation Tax 45,500 1.15 2,511 3,876 (35.2) 22,968 26,210 (12.4) (1.8) Interest Earnings 13,100 0.33 1,615 2,095 (22.9) 3,578 4,733 (24.4) 41.1 Misc. Taxes, Fees, and Revenues 16,100 0.40 1,288 1,409 (8.6) 9,558 7,739 23.5 8.7 $2,823,000 70.81 $229,907 $212,730 $1,629,005 $1,435,706 13.5 13.2 Total State Taxes and Fees (32.5) 8.1 # Percentage is greater than or equal to 1,000%. (a) New revenue streams for State Sales and Use Tax are included in the Fiscal Year 2014 Highway Maintenance and Operating Fund Revenue Forecast. As there were no collections for state sales and use tax recorded in the Highway Maintenance and Operating Fund during Fiscal Year 2013, a comparison between Fiscal Years 2013 and 2014 may not be appropriate. Refer to the "State Sales and Use Tax" line item on page 5 for the detailed information pertaining to the "State Sales and Use Tax" line item. (b) Certain Fiscal Year 2013 monthly and year-to-date amounts have been reclassified. Refer to (b) on page 5 for additional information. -4-
  • 5. Commonwealth of Virginia/Department of Accounts Highway Maintenance and Operating Fund and Transportation Trust Fund Revenues Statement of Revenue Estimates & Collections For the Fiscal Years 2013 and 2014 (Dollars in Thousands) Revenue HIGHWAY MAINTENANCE AND OPERATING FUND: Motor Fuel Taxes (Includes Road Tax) Motor Vehicle Sales and Use Tax State Sales and Use Tax (a) Motor Vehicle License Fees International Registration Plan Recordation Tax (1 cent) Misc. Taxes, Fees, and Revenues Total State Taxes and Fees Other Revenues: Federal Grants and Contracts Miscellaneous Revenues Transfer (to) / from Transportation Trust Fund Total Highway Maintenance and Operating Fund FY 2014 Estimate As a % of Total Fund January FY 2014 Year-To-Date % Change FY 2013 FY 2014 FY 2013 % Change % Annual Growth Required By Est $485,100 611,700 199,500 228,800 62,300 15,000 16,100 $1,618,500 12.17 15.34 5.00 5.74 1.56 0.39 0.40 40.60 $36,587 49,071 20,416 16,508 4,556 837 1,288 $129,263 $59,979 33,165 0 17,682 6,521 1,292 1,409 $120,048 (39.0) 48.0 (6.6) (30.1) (35.2) (8.6) 7.7 $279,635 333,446 108,569 125,365 28,927 7,665 9,558 $893,165 $371,896 220,331 0 125,220 27,744 8,737 7,739 $761,667 (24.8) 51.3 0.1 4.3 (12.3) 23.5 17.3 (31.3) 57.9 2.2 0.9 (2.9) 8.7 14.8 $0 18,658 0.00 0.47 $2,146 1,663 $2,337 1,243 (8.2) 33.8 $17,082 10,386 $15,186 8,975 12.5 15.7 (100.0) 11.5 313,942 7.87 0 0 - 190,000 170,000 11.8 (10.4) $1,951,100 48.94 $133,072 $123,628 7.6 $1,110,633 $955,828 16.2 8.3 TRANSPORTATION TRUST FUND: Motor Fuel Taxes (Includes Aviation & Road Taxes) (b) PTF Insurance Premiums Tax Motor Vehicle Sales and Use Tax (Includes Rental Tax) State Sales and Use Tax Motor Vehicle License Fees Recordation Tax (2 cents) Interest Earnings Total State Taxes and Fees $122,400 130,800 3.07 3.28 $11,786 0 $11,722 0 0.5 - $71,243 130,769 $70,503 130,064 1.0 0.5 (9.5) 0.6 247,500 638,300 21,900 30,500 13,100 $1,204,500 6.21 16.01 0.55 0.76 0.33 30.21 20,792 63,128 1,649 1,674 1,615 $100,644 21,009 53,442 1,830 2,584 2,095 $92,682 (1.0) 18.1 (9.9) (35.2) (22.9) 8.6 138,086 364,932 11,929 15,303 3,578 $735,840 136,093 303,016 12,157 17,473 4,733 $674,039 1.5 20.4 (1.9) (12.4) (24.4) 9.2 5.2 22.5 1.1 (1.3) 41.1 11.2 Other Revenues: Federal Grants and Contracts Receipts from Cities/Counties Toll Revenues (Includes Route 28) Miscellaneous Revenues Total Other Revenues $929,928 178,614 16,768 19,854 $1,145,164 23.33 4.48 0.42 0.49 28.72 $54,354 5,870 835 882 $61,941 $90,874 3,236 897 288 $95,295 (40.2) 81.4 (6.9) 206.3 (35.0) $863,510 51,640 6,964 13,101 $935,215 $915,309 43,375 6,686 34,986 $1,000,356 (5.7) 19.1 4.2 (62.6) (6.5) (28.8) 208.5 (5.0) (57.6) (19.9) Transfer (to) / from Highway Maintenance and Operating Fund Total Transportation Trust Fund ($313,942) $2,035,722 (7.87) 51.06 $0 $162,585 $0 $187,977 (13.5) ($190,000) $1,481,055 ($170,000) $1,504,395 (11.8) (1.6) 10.4 (5.8) $295,657 $311,605 (5.1) $2,591,688 $2,460,223 5.3 0.6 TOTAL HIGHWAY MAINTENANCE AND OPERATING AND TRANSPORTATION TRUST FUND $3,986,822 100.00 # Percentage is greater than or equal to 1,000%. (a) This line item was added to the Fiscal Year 2014 Revenue Forecast. Since there were no collections for this line item during Fiscal Year 2013, the Monthly and Year-To-Date % Change columns do not provide comparable data. (b) The "PTF Motor Fuels" line item was removed from the Transportation Trust Fund Revenue Forecast. The amount previously reported in "PTF Motor Fuels" was reclassified to "Motor Fuel Taxes (Includes Aviation & Roads Taxes)." In order to provide comparable data, the Fiscal Year 2013 monthly and year-to-date amounts were likewise reclassified. -5-
  • 6. Total General Fund Revenues 2000 1800 1600 $ Millions 1400 FY 2014 1200 FY 2013 FY 2012 1000 800 600 400 200 0 JUL AUG SEP OCT NOV DEC JAN FY 2012 Actual = $15,846.7 Million FY 2013 Actual = $16,684.6 Million FY 2014 Estimate = $16,970.9 Million -6- FEB MAR APR MAY JUN
  • 7. Net Individual Income Tax 1600 1400 1200 $ Millions 1000 FY 2014 FY 2013 800 FY 2012 600 400 200 0 JUL AUG SEP OCT NOV DEC JAN FY 2012 Actual = $10,612.8 Million FY 2013 Actual = $11,340.0 Million FY 2014 Estimate = $11,762.4 Million -7- FEB MAR APR MAY JUN
  • 8. Individual and Fiduciary Income Tax Refunds 500 450 400 $ Millions 350 FY 2014 300 FY 2013 FY 2012 250 200 150 100 50 0 JUL AUG SEP OCT NOV DEC FY 2012 Actual = $1,784.7 Million FY 2013 Actual = $1,719.1 Million FY 2014 Estimate = $1,807.1 Million -8- JAN FEB MAR APR MAY JUN
  • 9. DEPARTMENT OF THE TREASURY General Account Investment Portfolio Monthly Average Balances and Rates For the Fiscal Year 2014 (Dollars in Millions) MONTH PRIMARY LIQUIDITY COMPOSITE EXTERNAL MANAGEMENT EXTENDED DURATION TREASURY 1 YR. CONSTANT MATURITY1 Avg. Balance Yield Avg. Balance Annualized Total Return Avg. Balance Rate Yield July, 2013 $4,340.0 0.23% $1,157.6 2.22% $5,497.6 0.65% 0.12% August $3,872.1 0.25% $1,156.3 -4.33% $5,028.4 -0.80% 0.13% September $4,217.5 0.25% $1,158.0 8.23% $5,375.5 1.97% 0.12% October $4,601.1 0.24% $1,165.3 7.17% $5,766.4 1.64% 0.12% November $4,167.9 0.25% $1,168.4 -0.26% $5,336.3 0.14% 0.12% December $4,028.8 0.25% $1,165.8 -4.96% $5,194.6 -0.92% 0.13% January, 2014 $4,439.3 0.23% $1,169.5 12.92% $5,608.8 2.88% 0.12% $4,238.1 0.24% $1,163.0 3.00% $5,401.1 0.84% 0.12% February March April May June Year-to-Date Average ▪ Performance on the extended duration portion of the General Account is reported on an annualized total return basis. Total return includes unrealized gains and losses, which in the short term can make returns more volatile. Over an extended time period the fluctuations average out and total return approaches the portfolio yield. ▪ Unaudited. 1 Federal Reserve Bank H.15 Release. -9-
  • 10. Commonwealth of Virginia/Department of Accounts Report on the Revenue Stabilization Fund For the Fiscal Year 2014 Month Beginning Balance Deposits Withdrawals Interest Allocated (A) Ending Balance July $439,971,765 $0 $0 $0 $439,971,765 August $439,971,765 $0 $0 $0 $439,971,765 September $439,971,765 $0 $0 $0 $439,971,765 October $439,971,765 $0 $0 $865,753 $440,837,518 November $440,837,518 $0 $0 $0 $440,837,518 December $440,837,518 $0 $0 $0 $440,837,518 January $440,837,518 $0 $0 $611,764 $441,449,282 February March April May June Notes: (A) Interest is earned monthly but credited to the Revenue Stabilization Fund on a quarterly basis. -10-