Loading...
HomeMy Public PortalAboutd LOT ProjectionsACTUAL PERCENTAGESMonthly Actual Percentage of the Total per Year Year to date totalsMonth FY05 FY06 FY07 FY08 FY09 FY10 FY11 FY12Total averagesFY13 Budget dollarsFY13 actual and forecast based on trendPercentage +/‐ based on budgetActual total Budget total total +/‐ YTDOctober 0.00% 5.53% 6.03% 5.41% 4.89% 4.79% 4.85% 4.70%5.17%10,219 12,163        19.03% 12,154       10,219         18.94%November 0.00% 4.36% 3.47% 2.99% 3.09% 2.67% 2.33% 2.32%3.03%7,583 7,298           ‐3.76% 19,461       17,802         9.32%December 0.00% 7.18% 7.74% 8.35% 7.02% 6.53% 6.51% 5.29%6.95%14,967 19,101 27.62% 38,562       32,769         17.68%1st Quarter Total 32,769          38,562 17.68%January 9.99% 6.67% 6.66% 7.56% 7.76% 7.77% 7.37% 6.48%7.18% 18,038 19,334 7.19% 57,896       50,807         13.95%February 9.53% 7.92% 8.17% 10.25% 10.75% 8.62% 8.38% 7.48%8.80% 21,736          22,331 2.74% 80,227       72,543         10.59%March 6.44% 5.85% 4.87% 8.07% 6.91% 4.08% 5.03% 6.59%5.91% 14,169          20,251        42.92% 100,478     86,712         15.88%2nd Quarter Total 53,943          61,916 14.78%April 4.16% 2.82% 2.87% 2.41% 2.58% 2.83% 2.61% 2.54%2.67% 6,965            6,165           ‐11.49% 106,643     93,677         13.84%May 5.21% 4.64% 4.00% 3.51% 3.72% 3.35% 3.40% 3.59%3.75% 9,562            11,112        16.21% 117,755     103,239      14.06%June 10.25% 9.08% 8.76% 9.54% 9.63% 9.82% 8.72% 9.62%9.31% 22,601          33,681        49.03% 151,436     125,840      20.34%3rd Quarter Total 39,128          50,958 30.23%July 22.31% 18.45% 19.32% 17.65% 18.36% 22.27% 20.98% 20.57%19.66% 47,863          62,187        29.93% 213,623     173,703      22.98%August 18.68% 17.05% 18.85% 15.41% 14.06% 18.00% 18.73% 18.56%17.24% 41,486          56,634        36.51% 270,257     215,190      25.59%September 13.42% 10.44% 9.28% 8.85% 11.20% 9.26% 11.09% 12.26%10.34% 25,258          31,723        25.59% #DIV/0!4th Quarter Total 114,608        150,544 31.36%Total 100.00% 100.00% 100.00% 100.00% 99.99% 100.00% 100.00% 100.00%100.00% 240,448        301,980      125.59%240,448        301,979      61532Year to date the actual revenues received for FY13 are 16.90% OVER the year to date revenues for FY12 and 20.09% over the 7 year average year to date.3-Oct-13