Loading...
Loading...
See how forecasts evolved over time compared to the original budget and actuals.
| Month | Budget | Forecast Q1 | Forecast Q2 | Forecast Q3 | Actual | Budget vs Actual |
|---|---|---|---|---|---|---|
| Jan | €1,000,000 | €885,600 | €885,600 | €885,600 | €885,600 | €-114,400 (-11.4%) |
| Feb | €1,030,000 | €770,440 | €770,440 | €770,440 | €770,440 | €-259,560 (-25.2%) |
| Mar | €1,060,900 | €1,183,434 | €1,183,434 | €1,183,434 | €1,183,434 | +€122,534 (11.6%) |
| Apr | €1,092,727 | €1,038,091 | €1,058,852 | €1,058,852 | €1,058,852 | €-33,875 (-3.1%) |
| May | €1,125,509 | €1,188,538 | €1,361,415 | €1,361,415 | €1,361,415 | +€235,906 (21%) |
| Jun | €1,159,274 | €1,087,399 | €1,093,195 | €1,093,195 | €1,093,195 | €-66,079 (-5.7%) |
| Jul | €1,194,052 | €1,275,248 | €1,313,457 | €1,379,130 | €1,379,130 | +€185,078 (15.5%) |
| Aug | €1,229,874 | €1,138,863 | €1,084,749 | €1,074,910 | €1,074,910 | €-154,964 (-12.6%) |
| Sep | €1,266,770 | €1,368,112 | €1,439,051 | €1,631,600 | €1,631,600 | +€364,830 (28.8%) |
| Oct | €1,304,773 | €1,416,983 | €1,505,708 | €1,370,012 | €1,447,254 | +€142,481 (10.9%) |
| Nov | €1,343,916 | €1,467,556 | €1,575,070 | €1,427,239 | €1,915,081 | +€571,165 (42.5%) |
| Dec | €1,384,234 | €1,519,889 | €1,647,238 | €1,486,667 | €2,292,291 | +€908,057 (65.6%) |