Fourth Quarter Fiscal Year 2025 Traffic and Revenue Performance Page Four Attachment C Analysis of Actual Toll Revenue Performance & Financial Forecast Differences July 1, 2024 to June 30, 2025
Actual Revenue less Forecasted Revenue
$35,070,524
Forecast Assumption Differences: E-ZPass Daily Average Traffic Lower than Forecasted (FY2025) - ongoing E-ZPass NY IAG Processing Delay (FY2025) - one-time (Timing: processed in July 2025)
(6,217,986) (1,698,142)
Pay-By-Plate Usage Higher than Forecasted (FY2025) - ongoing Video Toll Collections Higher than Forecasted (FY2025) - one-time
349,231
8,085,068
Administrative Toll Revenue Higher than Forecasted (FY2025) - one-time (CPFs +$33.6M; E-ZPass Fees +$1.1M)
34,552,353
Total Forecast Assumption Differences Unreconciled/Analyzed Difference
$ 35,070,524
$
-
Made with FlippingBook - professional solution for displaying marketing and sales documents online