February 2023�Revenue Estimate
February 28, 2023
Office of the Chief Financial Officer
Government of the District of Columbia
Deteriorating economic outlook amidst mixed signals
2
Office of the Chief Financial Officer
Government of the District of Columbia
DC economic performance lags US on key indicators
3
02/28/2023
Office of the Chief Financial Officer
Government of the District of Columbia
FY 2023 year-to-date revenue growth still strong
4
02/28/2023
Office of the Chief Financial Officer
Government of the District of Columbia
FY 2023 - FY 2027 Revenue Forecast
5
02/28/2023
February revenue estimate compared to previous estimate: | ||||||
| Actual | Estimated | Projected | |||
Local Source, General Fund Revenue Estimate ($M) | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | FY 2027 |
December 2022 Revenue Estimate |
| 9,570.2 | 9,716.1 | 9,997.0 | 10,320.8 |
|
February revision to estimate |
| 128.1 | -81.2 | -182.8 | -199.8 |
|
|
|
|
|
|
|
|
February 2023 Revenue Estimate | 9,886.8 | 9,698.3 | 9,634.9 | 9,814.1 | 10,121.1 | 10,445.9 |
Revenue Change From Previous Year |
|
|
|
|
|
|
Amount | 1,163.3 | (188.5) | (63.3) | 179.2 | 306.9 | 324.9 |
Year-Over-Year Percent Change | 13.3% | -1.9% | -0.7% | 1.9% | 3.1% | 3.2% |
Office of the Chief Financial Officer
Government of the District of Columbia
Major components of the revised revenue estimate
6
02/28/2023
REVISION FROM DECEMBER ESTIMATE ($000) |
|
| ||
Sources of February Revision | FY 2023 | FY 2024 | FY 2025 | FY 2026 |
PROPERTY | 2,336 | (53,008) | (96,975) | (114,154) |
SALES & EXCISE | 46,884 | 34,664 | 42,484 | 44,506 |
INCOME | 67,232 | (18,285) | (65,884) | (65,627) |
GROSS RECEIPTS | 11,234 | 8,677 | 10,058 | 10,102 |
DEED TAXES | (138,163) | (129,034) | (106,146) | (87,181) |
GROSS TAX | (10,477) | (156,986) | (216,463) | (212,354) |
NONTAX | 147,005 | 87,012 | 54,313 | 40,965 |
Net REVISION (GROSS) | 136,527 | (69,973) | (162,151) | (171,390) |
Dedicated revision | (8,457) | (11,187) | (20,690) | (28,385) |
LOCAL FUND REVISION | 128,071 | (81,160) | (182,840) | (199,775) |
Office of the Chief Financial Officer
Government of the District of Columbia
Components of revisions: Real property & sales
7
02/28/2023
Note: Revision to hotel taxes also reflects the enacted rate increase from 14.95% to 15.95%
Office of the Chief Financial Officer
Government of the District of Columbia
Components of revisions: Income taxes
8
02/28/2023
Office of the Chief Financial Officer
Government of the District of Columbia
Actual and forecasted trends in major revenue sources:
9
02/28/2023
Office of the Chief Financial Officer
Government of the District of Columbia
Risks to Outlook
National:
District:
10
02/28/2023
Office of the Chief Financial Officer
Government of the District of Columbia
11
02/28/2023
Questions?
Office of the Chief Financial Officer
Government of the District of Columbia
12
02/28/2023
Appendix:
Alternative Scenarios
Office of the Chief Financial Officer
Government of the District of Columbia
Two major sources of risk for the District’s economy
13
02/28/2023
Office of the Chief Financial Officer
Government of the District of Columbia
Alternative scenario #1: A steeper economic slowdown
14
02/28/2023
Office of the Chief Financial Officer
Government of the District of Columbia
Alternative scenario #1: Steeper economic slowdown
15
02/28/2023
Change in revenue compared to baseline: | ||||||
| Actual | Estimated | Projected | |||
General Fund Revenue Estimate ($M) | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | FY 2027 |
FEB 2023 Revenue Estimate: Gross Baseline | 9,887.4 | 10,466.4 | 10,497.3 | 10,724.6 | 11,064.4 | 11,401.7 |
Impact on Individual Income Taxes: | | (51.0) | (79.0) | (95.4) | (116.8) | (147.2) |
Withholding | | (51.0) | (79.0) | (95.4) | (116.8) | (147.2) |
Impact on General Sales Taxes | | (74.1) | (103.2) | (108.2) | (112.5) | (115.6) |
Hotel tax | | (37.0) | (51.2) | (56.4) | (58.9) | (58.1) |
Restaurant tax | | (22.7) | (25.2) | (26.2) | (27.2) | (28.3) |
Retail | | (7.5) | (18.6) | (19.3) | (20.1) | (20.9) |
All others | | (6.9) | (8.3) | (6.3) | (6.3) | (8.3) |
Total | | (125.1) | (182.2) | (203.6) | (229.3) | (262.8) |
Office of the Chief Financial Officer
Government of the District of Columbia
Actual and forecasted trends in major revenue sources
16
02/28/2023
Real property
Office of the Chief Financial Officer
Government of the District of Columbia
Alternative scenario #2: Steeper decline in property market
17
02/28/2023
Office of the Chief Financial Officer
Government of the District of Columbia
Alternative scenario #2: Steeper decline in property market
18
02/28/2023
Change in revenue compared to baseline: | ||||||
| Actual | Estimated | Projected | |||
General Fund Revenue Estimate ($M) | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | FY 2027 |
FEB 2023 Gross GF Revenue Estimate: Baseline | 9,887.4 | 10,466.4 | 10,497.3 | 10,724.6 | 11,064.4 | 11,401.7 |
Impact of Real Property Revenue: Scenario 1 | | | | | | |
Residential (C1) | | (8.8) | (11.2) | (2.6) | (2.4) | (2.1) |
Commercial (C2) | | (68.5) | (79.3) | (143.3) | (143.3) | (143.3) |
Others (C3 & C4) | | (2.3) | (2.4) | (2.4) | (2.4) | (2.4) |
| | | | | | |
Total | | (79.6) | (92.9) | (148.3) | (148.1) | (147.8) |
Office of the Chief Financial Officer
Government of the District of Columbia
Actual and forecasted trends in major revenue sources
19
02/28/2023
Real property
Office of the Chief Financial Officer
Government of the District of Columbia