FactHub saved analysis

Actual revenue as a multiple of the estimate

For each comparison, how did revenue compare with the estimate?

Coverage: Estimates made 2004-2025; revenue years FY2005-06 through FY2025-26

Node: dataset:top-rate-taxes-forecast-vs-actual:1:analysis:ratio-by-comparison

Contained in Top-rate and millionaire taxes: official revenue estimates vs. actual collections.

What this dataset measures

We included every top-rate or millionaire tax we could find, from 2004 on, for which both a pre-collection official estimate and a later collection figure (or official re-estimate) are published in a source we could open. Taxes with no published bracket-level collections (New Jersey 2018 and 2020, New York 2021) and New Jersey's 2004 tax (whose estimate we could not retrieve from a source) are excluded. Where one tax has several years, we include each year that has a matching estimate. The Massachusetts row includes both the Department of Revenue's forecast and the Tufts dynamic estimate, because the second is the only pre-enactment estimate in the set that cut revenue for behavioral responses.

Supporting files

Source snapshots, manifests, quality reports, documentation, and other materials used to produce or review this release.

  • results.json Derived table · application/json · 15.4 KB (15,799 bytes)

    Saved-analysis results written by build_fva.js: ratio rows, verified-only rows, counts, per-tax summary and erosion rows.

  • build_fva.js Transformation manifest · text/javascript · 13.9 KB (14,195 bytes)

    Node.js script holding every typed input value and computing the tables and results (node build_fva.js).

Saved analyses

Actual revenue as a multiple of the estimate

Question: For each comparison, how did revenue compare with the estimate?

Result: Ratios range from 0.56 (Maryland, tax year 2009) to 2.20 (Washington 2.9% surcharge, tax year 2025); 12 of 18 are above 1.

Operation: actual_usd_m / estimate_usd_m for each row of forecast-vs-actual

Scope: All 18 comparisons

View this analysis

  • A ratio describes the forecast error; it does not separate behavioral responses from market and economic changes.

Robustness checks

  • Sensitivity analysis: Ratios, verified comparisons only. Dropping the two comparisons with secondary-source values (Oregon; Multnomah FY2025) leaves 16, of which 11 are above the estimate and 5 below, with every 2008-09 recession comparison still below.

Forecast vs. actual

Each forecast beside the value later observed by a saved analysis. FactHub computes the error as the actual value minus the forecast; for a range, it is zero inside the range and otherwise measured from the nearest bound.

Forecast Forecast value Actual Error Percent error Source
Proposition 30 personal income tax revenue, FY2011-12
California Legislative Analyst's Office,
2816 US dollars, millions 3500 US dollars, millions
FY2011-12 (LAO estimate, Nov 2014)
Actual revenue as a multiple of the estimate
+684 US dollars, millions +24.29% California Legislative Analyst's Office
Date is the LAO handout reproducing the summer 2012 ballot-analysis estimates. Partial year.
Proposition 30 personal income tax revenue, FY2012-13
California Legislative Analyst's Office,
4265 US dollars, millions 5300 US dollars, millions
FY2012-13 (LAO: over $5.3 billion)
Actual revenue as a multiple of the estimate
+1035 US dollars, millions +24.27% California Legislative Analyst's Office
The outcome is a lower bound and includes income accelerated into 2012.
Proposition 30 personal income tax revenue, FY2013-14
California Legislative Analyst's Office,
4358 US dollars, millions 5600 US dollars, millions
FY2013-14 (LAO estimate, Nov 2014)
Actual revenue as a multiple of the estimate
+1242 US dollars, millions +28.50% California Legislative Analyst's Office
Proposition 30 personal income tax revenue, FY2016-17
California Legislative Analyst's Office,
5173 US dollars, millions 7000 US dollars, millions
FY2016-17 (budget assumption reported by LAO, 2016)
Actual revenue as a multiple of the estimate
+1827 US dollars, millions +35.32% California Legislative Analyst's Office
The outcome is the 2016-17 budget's assumption, not a final tabulation.
Proposition 63 surcharge revenue, FY2005-06
California Legislative Analyst's Office,
750 US dollars, millions 906 US dollars, millions
FY2005-06 (cash basis)
Actual revenue as a multiple of the estimate
+156 US dollars, millions +20.80% California Legislative Analyst's Office
Approximate date: ballot analysis for the November 2004 election. Other state reports give a higher accrual-basis figure for FY2005-06.
Proposition 63 surcharge revenue, FY2006-07
California Legislative Analyst's Office,
800 US dollars, millions 984 US dollars, millions
FY2006-07 (cash basis)
Actual revenue as a multiple of the estimate
+184 US dollars, millions +23.00% California Legislative Analyst's Office
Approximate date: ballot analysis for the November 2004 election.
4% surtax revenue, FY2024
Massachusetts Department of Revenue,
1445 to 1766 US dollars, millions 2199 US dollars, millions
FY2024 (DOR preliminary certification, July 24, 2024)
Actual revenue as a multiple of the estimate
+433 US dollars, millions
outside the forecast range; error from the nearest bound
+24.52% Massachusetts Taxpayers Foundation
Range presented at the FY2024 consensus revenue hearing; date is the bulletin reporting it. The budget capped use at $1 billion, which was not a forecast.
4% surtax revenue (dynamic estimate), 2023
Tufts Center for State Policy Analysis,
1300 US dollars, millions 2199 US dollars, millions
FY2024 (DOR preliminary certification)
Actual revenue as a multiple of the estimate
+899 US dollars, millions +69.15% Tufts University Center for State Policy Analysis
Approximate date (January 2022). Estimate is for calendar 2023; compared with FY2024, the first full fiscal year of collections. The static estimate was $2.1 billion.
High-income surcharge revenue, SFY2009-10
New York State Division of the Budget,
4000 US dollars, millions 3600 US dollars, millions
SFY2009-10 (DOB revised forecast, Oct 30, 2009)
Actual revenue as a multiple of the estimate
-400 US dollars, millions -10.0% New York State Division of the Budget
Approximate date (April 2009 enacted budget). The outcome is a revised in-year forecast, not final collections.
Revenue from the 6.25% rate over $1 million, Tax year 2008
Maryland Department of Legislative Services,
102.1 US dollars, millions 78.2 US dollars, millions
Tax year 2008 (Comptroller)
Actual revenue as a multiple of the estimate
-23.9 US dollars, millions -23.41% Maryland Department of Legislative Services
Revenue from the 6.25% rate over $1 million, Tax year 2009
Maryland Department of Legislative Services,
109.3 US dollars, millions 60.8 US dollars, millions
Tax year 2009 (Comptroller)
Actual revenue as a multiple of the estimate
-48.5 US dollars, millions -44.37% Maryland Department of Legislative Services
Revenue from Measure 66 rate increases and subtraction phase-out, 2009-11 biennium
Oregon Legislative Revenue Office,
504 US dollars, millions 336 US dollars, millions
2009-11 (LRO revised projection, Dec 2010, as reported)
Actual revenue as a multiple of the estimate
-168 US dollars, millions -33.33% Oregon Legislative Revenue Office
The outcome is a revised projection ('about two-thirds' of $504 million) reported by Oregon Business; Oregon Business also reported first-year preliminary collections of $130 million against $180 million projected (72%).
Preschool for All tax revenue, FY2022
Multnomah County,
112 US dollars, millions 187 US dollars, millions
FY2022
Actual revenue as a multiple of the estimate
+75 US dollars, millions +66.96% Multnomah County
Approximate date: the forecast in place for FY2022 (the county does not date it). Willamette Week reported the projection as $119 million.
Preschool for All tax revenue, FY2025
Multnomah County,
163 US dollars, millions 224 US dollars, millions
FY2025
Actual revenue as a multiple of the estimate
+61 US dollars, millions +37.42% Willamette Week
Approximate date. Both values as reported by Willamette Week; FY2025 includes a one-time lottery windfall.
Supportive Housing Services tax revenue, FY2024-25
Metro,
374.5 US dollars, millions 325 US dollars, millions
FY2024-25
Actual revenue as a multiple of the estimate
-49.5 US dollars, millions -13.22% Metro (Portland regional government)
Approximate date: the original adopted budget. Metro's updated Fall 2024 forecast ($323.1 million) was within 0.6% of actual.
Capital gains tax revenue (gross), FY2023 (tax year 2022)
Washington Department of Revenue,
527 US dollars, millions 782 US dollars, millions
Tax year 2022 net payments as of June 9, 2026
Actual revenue as a multiple of the estimate
+255 US dollars, millions +48.39% Washington Office of Financial Management (DOR fiscal note)
Gross capital gains tax lines of the fiscal note; the note's $442 million state total also subtracts a B&O tax credit.
Capital gains tax revenue (gross), 2023-25 biennium (tax years 2023-24)
Washington Department of Revenue,
1162 US dollars, millions 978.5 US dollars, millions
Tax years 2023 and 2024 net payments as of June 9, 2026
Actual revenue as a multiple of the estimate
-183.5 US dollars, millions -15.79% Washington Office of Financial Management (DOR fiscal note)
Revenue from the 2.9% capital gains surcharge, FY2026 (tax year 2025)
Washington Department of Revenue,
151 US dollars, millions 331.9 US dollars, millions
FY2026 (ERFC attribution)
Actual revenue as a multiple of the estimate
+180.9 US dollars, millions +119.80% Washington Office of Financial Management (DOR fiscal note)
The outcome is ERFC's estimate of the surcharge's share of FY2026 collections, as reported by the Washington Research Council.

Sources

  1. California Legislative Analyst's Office Year-by-year Proposition 30 revenue estimates (table 'Proposition 30 Revenue Estimates')

    Retrieved October 21, 2026. California state government publication. Facts and figures quoted; document linked, not hosted

    Reliability: Government. Nonpartisan fiscal adviser to the California Legislature; prepares the official ballot-pamphlet fiscal estimates. The handout reproduces the ballot-analysis estimates by year.

  2. California Legislative Analyst's Office Estimated Proposition 30 revenue generated, FY2011-12 to FY2013-14

    Retrieved October 21, 2026. California state government publication. Facts and figures quoted; page linked

    Reliability: Government. LAO's November 2014 estimate of what Proposition 30 raised; LAO says the amounts remain subject to change.

  3. California Legislative Analyst's Office 2016-17 budget assumption for Proposition 30 income-tax revenue

    Retrieved October 21, 2026. California state government publication. Facts and figures quoted; document linked

    Reliability: Government. Official ballot analysis of Proposition 55 (2016). The $7 billion figure is the state budget's assumption, not a final tabulation.

  4. California Legislative Analyst's Office Pre-enactment Proposition 63 revenue estimate

    Retrieved October 21, 2026. California state government publication. Facts and figures quoted; page linked

    Reliability: Government. Official ballot-pamphlet fiscal analysis for the November 2004 election.

  5. California Mental Health Services Oversight and Accountability Commission Mental Health Services Act revenue by fiscal year Free copy

    Retrieved October 21, 2026. California state government publication. Facts and figures quoted; document linked

    Reliability: Government. State commission overseeing Proposition 63 spending; figures drawn from Governor's Budget fund condition statements, cash basis. The live site blocks automated access, so we read the archived copy.

  6. Massachusetts Taxpayers Foundation FY2024 surtax projections presented at the consensus revenue hearing (DOR range $1,445M-$1,766M) and the $1 billion budget cap

    Retrieved October 21, 2026. Publication of a private nonprofit. Facts and figures quoted; document linked

    Reliability: Advocacy group. Business-backed fiscal research group; it opposed the surtax campaign but here reports the official hearing projections in a table. The bulletin is dated January 30, 2023.

  7. Massachusetts Department of Revenue Preliminary certified FY2024 surtax revenue ($2.199 billion)

    Retrieved October 21, 2026. Massachusetts state government publication. Facts and figures quoted; page linked

    Reliability: Government. Official DOR press release of August 9, 2024, reporting the July 24, 2024 preliminary certification; later certifications may revise it.

  8. Tufts University Center for State Policy Analysis Static ($2.1B) and dynamic ($1.3B) estimates of 2023 surtax revenue

    Retrieved October 21, 2026. University publication. Facts and figures quoted; document linked

    Reliability: Academic. Nonpartisan university policy center, January 2022. Its dynamic estimate cut revenue about 35% for avoidance (central income elasticity of 1) and migration.

  9. New York State Division of the Budget Original ($4.0B) and revised ($3.6B) forecast of the 2009 high-income surcharge

    Retrieved October 21, 2026. New York state government publication. Facts and figures quoted; page linked

    Reliability: Government. Governor's budget office press release of October 30, 2009 on the mid-year financial plan update.

  10. Maryland Department of Legislative Services Pre-enactment estimate for the 6.25% bracket ($102.1M TY2008, $109.3M TY2009)

    Retrieved October 21, 2026. Maryland state government publication. Facts and figures quoted; document linked

    Reliability: Government. Nonpartisan legislative fiscal note on SB 46 (2008), revised April 4, 2008.

  11. Maryland Department of Legislative Services Comptroller's figures for revenue raised by the 6.25% rate, TY2008-10

    Retrieved October 21, 2026. Maryland state government publication. Facts and figures quoted; document linked

    Reliability: Government. 2012 fiscal note quoting the Comptroller's Office on what the expired bracket raised.

  12. Oregon Legislative Revenue Office Pre-vote revenue estimate for Measure 66 (Table 2: $504M from rates and phase-out; $472M net)

    Retrieved October 21, 2026. Oregon state government publication. Facts and figures quoted; document linked

    Reliability: Government. Nonpartisan legislative revenue office research report RR 6-09, November 19, 2009.

  13. Oregon Business Report of the December 2010 LRO revised projection (about two-thirds of $504M) and first-year preliminary collections ($130M vs $180M)

    Retrieved October 21, 2026. News article (archived copy). Facts quoted; archived page linked

    Reliability: News report. Business magazine item of December 16, 2010, summarizing a Statesman Journal report on an LRO presentation; the LRO document itself was not found. The original page is offline, so we link the Internet Archive copy.

  14. Multnomah County FY2022 Preschool for All forecast ($112M) and collections ($187M)

    Retrieved October 21, 2026. County government publication. Facts and figures quoted; page linked

    Reliability: Government. County news release of February 14, 2023. The county administers the tax with the City of Portland.

  15. Willamette Week FY2025 Preschool for All forecast ($163M) and collections ($224M)

    Retrieved October 21, 2026. News article. Facts quoted; page linked

    Reliability: News report. Portland weekly reporting figures from the county's annual financial report, November 21, 2025; we did not read the county report itself.

  16. Metro (Portland regional government) FY2024-25 original budget ($374.5M), Fall 2024 forecast ($323.1M) and actual collections ($325.0M)

    Retrieved October 21, 2026. Regional government publication. Facts and figures quoted; document linked

    Reliability: Government. Metro administers and spends the tax; this is its own year-end revenue report.

  17. Washington Office of Financial Management (DOR fiscal note) Capital gains tax revenue estimate as passed (gross tax lines: $527M FY2023; $1,162M 2023-25)

    Retrieved October 21, 2026. Washington state government publication. Facts and figures quoted; document linked

    Reliability: Government. Multi-agency fiscal note for SSB 5096 (2021), revised June 22, 2021. Gross tax = Education Legacy Trust plus Common School Construction lines; the note's $442M state total also nets out a B&O tax credit.

  18. Washington Department of Revenue Capital gains tax net payments by tax year, as of June 9, 2026

    Retrieved October 21, 2026. Washington state government publication. Facts and figures quoted; page linked

    Reliability: Government. DOR administers the tax; net payments are payments minus refunds as of the stated date and may change.

  19. Washington Office of Financial Management (DOR fiscal note) Revenue estimate for the 2.9% capital gains surcharge ($151M FY2026)

    Retrieved October 21, 2026. Washington state government publication. Facts and figures quoted; document linked

    Reliability: Government. Fiscal note for ESSB 5813 (2025), dated May 5, 2025; assumes about 900 taxpayers and ERFC growth, with no behavioral adjustment stated.

  20. Washington Research Council ERFC estimate that the 2.9% rate accounts for $331.9M of FY2026 capital gains revenue

    Retrieved October 21, 2026. Publication of a private nonprofit. Facts quoted; page linked

    Reliability: Advocacy group. Business-supported fiscal research nonprofit that generally opposes new taxes; here it reports a figure attributed to the state's Economic and Revenue Forecast Council.

  21. Joshua Rauh and Ryan Shyu, American Economic Journal: Economic Policy 16(1), 2024 Behavioral erosion of California Proposition 30 windfall revenue (45.2% year 1, 60.9% within two years) Free copy

    Retrieved October 21, 2026. Working paper; abstract quoted. Facts quoted; paper linked

    Reliability: Peer-reviewed study. Peer-reviewed study using California tax-return data; Rauh is a Hoover Institution fellow. Erosion is measured against the authors' no-response counterfactual.

  22. Conway, Iselin and Rork, 'Mult-No-More?' (working paper, April 2026) Migration revenue loss from the Preschool for All tax (about 8.5% of static 2022 revenue)

    Retrieved October 21, 2026. Working paper hosted by OPB. Facts quoted; paper linked

    Reliability: Academic. Economists at UNH, the Yale Budget Lab and Reed College; not yet peer reviewed. The authors call their estimate likely an upper bound.

  23. Cristobal Young and Charles Varner, National Tax Journal 64(2), 2011 New Jersey 2004 tax: static yield ($1.08B, 2006) and migration revenue loss ($16.4M/yr)

    Retrieved October 21, 2026. Journal article; copy posted by the Vermont Legislature. Facts quoted; copy linked

    Reliability: Peer-reviewed study. Peer-reviewed study of New Jersey tax-return data; measures migration only, not reported-income responses.

  24. Washington Office of Financial Management (DOR fiscal note) Behavioral assumption in the ESSB 6346 income-tax revenue estimate

    Retrieved October 21, 2026. Washington state government publication. Facts quoted; document linked

    Reliability: Government. Multi-agency fiscal note for ESSB 6346 (2026) as passed; states that affected taxpayers do not reduce taxable income and applies a 4.71% AGI cut for reduced IRS enforcement.

Limitations and reproducibility

Reproducible from public sources: Every estimate and actual value was typed from the cited source; build_fva.js computes the ratios, counts and per-tax summaries and writes the CSV tables and results.json. Running node build_fva.js reproduces the published files byte for byte.

  • Estimates and actuals are not always on the same basis. Several actuals are later official estimates rather than final tabulations (California FY2011-12 to FY2016-17, New York SFY2009-10, Oregon 2009-11), and California Proposition 63 actuals are cash-basis receipts.
  • Ratios are nominal and compare one estimate with one outcome; they say nothing about why the outcome differed. In particular, a ratio above 1 does not show that taxpayers did not respond to the tax, and a ratio below 1 does not show that they did.
  • Estimators differ (legislative analysts, revenue departments, a university center, local budget offices), and some estimates were made shortly before collections (Massachusetts FY2024, Multnomah, Metro) while others were made before enactment.
  • The Oregon outcome is a revised projection reported second-hand by Oregon Business, and the Multnomah FY2025 figures come from Willamette Week; these rows are marked Unverified.
  • The set is small (18 comparisons, 10 taxes) and not a random sample; its timing is dominated by the 2008-09 recession and the 2012-2025 market expansion.
  • Some forecast dates are approximate (see each forecast's note).

Publications using this dataset

Version details

The exact citing versions, and the version of this dataset each cites.

  • Article wa-millionaires-tax-static-estimate — version 3 (published) cites version 1
  • Chart top-rate-taxes-actual-vs-estimate — version 1 (published) cites version 1
  • Briefing wa-i-645 — version 6 (published) cites version 1
  • Briefing wa-i-645 — version 4 (published) cites version 1