September 2017 - Monthly Tax Breakdown ComparisonCity of Prattville, Alabama
Tax Breakdown Comparison
September 2017
These are the unaudited revenue figures for September (August sales):
September 2017 (w/ sales tax increase)
Taxes 2,096,597.88
Rebates ‐82,184.13
Net Tax 2,014,413.75
September 2017 (w/o sales tax increase)
Taxes 1,622,169.43
Rebates ‐72,210.58
Net Tax 1,549,958.85
September 2016 (w/ sales tax increase)
Taxes 2,021,601.16
Rebates ‐57,774.58
Net Tax 1,963,826.58
September 2016 (w/o sales tax increase)
Taxes 1,555,767.54
Rebates ‐49,519.64
Net Tax 1,506,247.90
There was an increase in gross taxes of $74,996.72 or 3.71%.
There was an increase in gross taxes w/o the sales tax increase of $66,401.90 or 4.27%.
There was an increase in net taxes (with the rebates taken out) of $50,587.17 or 2.58%.
There was an increase in net taxes (with the rebates taken out) w/o the sales tax increase of $43,710.96
or 2.90%.
This month the sales tax increase generated an additional $474,428.45. A check in this amount will be
cut and deposited into the debt service reserve account during the week of 10/16/2017.
Thus far the sales tax increase has generated an additional $37,005,423.62.
In that same time (less one month as the transfers to the debt service reserve account are made one
month in arrears) the City has paid $37,366,781.93 towards Debt Service.
Lodging Fee Revenue for the month was $26,167.50.
Sep‐17
Adjusted
September 2017 Sep‐16
Adjusted
September 2016
Organic
Difference
Actual
Difference
10‐4‐0004‐000 Rental Tax 19,086.74 13,633.39 22,723.78 16,231.27 (2,597.89) (3,637.04)
10‐4‐0004‐001 Rental Automotive 7,362.28 7,362.28 7,004.92 7,004.92 357.36 357.36
10‐4‐0005‐000 Sales Tax 1,237,834.52 884,167.51 1,208,813.05 863,437.89 20,729.62 29,021.47
10‐4‐0005‐001 Sales Tax‐Auto 53,677.31 53,677.31 52,547.27 52,547.27 1,130.04 1,130.04
10‐4‐0005‐002 Sales Tax‐Boats & Trailers ‐ ‐ ‐ ‐ ‐ ‐
10‐4‐0005‐003 Sales Tax‐Restaurants 310,298.28 221,641.63 292,359.31 208,828.08 12,813.55 17,938.97
10‐4‐0005‐004 Sales Tax‐Boats(County) 290.59 290.59 181.20 181.20 109.39 109.39
10‐4‐0005‐006 Sales Tax‐Vehicles 5,861.42 5,861.42 5,644.05 5,644.05 217.37 217.37
10‐4‐0005‐007 Use Tax 93,280.02 66,628.59 106,521.54 76,086.81 (9,458.23) (13,241.52)
10‐4‐0005‐008 Use Tax ‐ Machine 1,794.33 1,794.33 1,767.82 1,767.82 26.51 26.51
10‐4‐0005‐009 District Tax 106,880.31 106,880.31 100,040.22 100,040.22 6,840.09 6,840.09
10‐4‐0005‐010 Simple Sell/Use Tax 17,823.73 17,823.73 ‐ ‐ 17,823.73 17,823.73
10‐4‐0005‐099 Sales Tax Discount (24,853.82) (24,853.82) (24,477.63) (24,477.63) (376.19) (376.19)
10‐4‐0006‐000 Gasoline Tax‐Local 89,756.33 89,756.33 87,330.52 87,330.52 2,425.81 2,425.81
10‐4‐0007‐000 Whiskey Tax 6,757.06 6,757.06 6,041.43 6,041.43 715.63 715.63
10‐4‐0008‐000 Beer Tax 24,275.11 24,275.11 23,918.02 23,918.02 357.09 357.09
10‐4‐0009‐000 Wine Tax 538.32 538.32 532.58 532.58 5.74 5.74
10‐4‐0010‐000 Tobacco Tax 9,967.14 9,967.14 10,374.10 10,374.10 (406.96) (406.96)
10‐4‐0011‐000 Excise Tax Financial Inst ‐ ‐ ‐ ‐ ‐ ‐
10‐4‐0012‐000 Lodging Tax 135,968.21 135,968.21 120,278.98 120,278.98 15,689.23 15,689.23
10‐4‐0014‐000 ABC Sales Tax ‐ ‐ ‐ ‐ ‐ ‐
2,096,597.88 1,622,169.43 2,021,601.16 1,555,767.54 66,401.90 74,996.72
4.27% 3.71%
Total Rebate 82,184.13 72,210.58 57,774.58 49,519.64 22,690.94 24,409.55
Net Total 2,014,413.75 1,549,958.85 1,963,826.58 1,506,247.90 43,710.96 50,587.17
2.90% 2.58%
Sep‐17
Adjusted
September 2017 Sep‐16
Adjusted
September 2016
Organic
Difference
Actual
Difference
12‐4‐0012‐001 Lodging Fee 25,476.00 25,476.00 23,775.00 23,775.00 1,701.00 1,701.00
City of Prattville
Tax Breakdown Comparison