FY 23/24 FINANCIAL PROJECTION & TRACKING PLATFORM
MONTH ESTIMATE ACTUAL ACHIEVED Variance %
May 21,500,000 21,500,000 0 0
June 5000000 7,500,000 1,500,000 20%
July 5000000 3,500,000 -1,500,000 -43%
August 14000000 12,000,000 -2,000,000 -17%
September 4500000 4,500,000 0 0
October 5000000 5000000 0 0
November 4000000 14,000,000 10,000,000 71% Justine
December 14500000 Carlos
January 4000000 Walter
February 5000000 Mitcho
March 4500000 Justine
April 15500000 Carlos
Total Estimate 102,500,000
Actual Total 68,000,000
BALANCE 34,500,000
DEFICIT