Note: Overall totals include all historical data up to and including July 2025.
£1,434k
£1,174k
Discount:
£-261k (-18.2%)
£1,065k
Scope Change:
£-108k (-9.2%)
£987k
Unrealised:
£-78k (-7.3%)
£987k
Leakage:
£0k (0.0%)
£1,108k
Billing:
£121k (12.2%)
Note: '2025 (Actual)' includes data up to and including July 2025. '2025 (Forecast)' includes data after this date.
| Time Period | Target Fees | Planned Fees | Corrected Fees | Written Hours | Revenue Assigned | Invoiced |
|---|---|---|---|---|---|---|
| 2025 (Forecast) (After July 2025) |
£0k | £0k | £0k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£360k | £257k | £271k | £165k | £165k | £210k |
| 2024 | £1,075k | £916k | £794k | £823k | £823k | £898k |
| Pre-2024 | £0k | £0k | £0k | £0k | £0k | £0k |
Note: '2025 (Actual)' includes data up to and including July 2025. '2025 (Planned)' includes data after this date.
| Time Period | Target Fees | Discount | Scope Change | Unrealised Revenue | Leakage | Billing |
|---|---|---|---|---|---|---|
| 2025 (Forecast) (After July 2025) |
£0k |
£0k (0.0%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£360k |
£-102k (-28.4%) |
£14k (5.3%) |
£-106k (-39.3%) |
£0k (0.0%) |
£45k (27.6%) |
| 2024 | £1,075k |
£-159k (-14.8%) |
£-122k (-13.3%) |
£29k (3.6%) |
£0k (0.0%) |
£75k (9.2%) |
| Pre-2024 | £0k |
£0k (0.0%) |
£0k (0.0%) |
£0k (0.0%) |
£0k (0.0%) |
£0k (0.0%) |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £133k | £108k | £113k | £5k | - | - | - | - | - | - | - | - | £360k |
| Planned | £97k | £77k | £80k | £4k | - | - | - | - | - | - | - | - | £257k |
| Corrected | £107k | £78k | £82k | £4k | - | - | - | - | - | - | - | - | £271k |
| Written | £68k | £62k | £35k | - | - | - | - | - | - | - | - | - | £165k |
| Revenue | £68k | £62k | £35k | - | - | - | - | - | - | - | - | - | £165k |
| Invoiced | £45k | £68k | £62k | £35k | - | - | - | - | - | - | - | - | £210k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £103k | £94k | £94k | £98k | £103k | £89k | £103k | £98k | £94k | £71k | £63k | £66k | £1,075k |
| Planned | £89k | £81k | £81k | £85k | £89k | £77k | £89k | £85k | £81k | £57k | £51k | £53k | £916k |
| Corrected | £71k | £65k | £65k | £68k | £71k | £62k | £71k | £68k | £65k | £65k | £59k | £62k | £794k |
| Written | £67k | £75k | £79k | £88k | £72k | £74k | £76k | £51k | £60k | £69k | £66k | £45k | £823k |
| Revenue | £67k | £75k | £79k | £87k | £74k | £73k | £76k | £51k | £60k | £69k | £66k | £45k | £823k |
| Invoiced | - | £188k | £75k | £79k | £89k | £71k | - | £150k | £51k | £60k | £69k | £66k | £898k |
Note: This table lists all allocation tasks for the client's projects. Non-billable tasks and tasks without an assigned resource are excluded from financial summaries but are shown here for completeness.
| Project ID | Task ID | Resource ID | Country | Grade | Billable | Start Date | End Date | Allocations (%) | Target Price | Agreed Price | Corrected Hours | Actual Hours | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1423 | VER1423-6 | 15594 | NL | Consultant | No | 2023-06-08 | 2025-01-01 | 107% | 165.00 | 122.50 | 3520.00 | 2629.00 | |
| VER1423 | VER1423-1 | 56 | NL | Partner | No | 2023-06-12 | 2025-02-01 | 5% | 375.00 | 235.00 | 180.00 | 101.00 | |
| VER1423 | VER1423-2 | 15250 | NL | Senior Manager | No | 2023-06-13 | 2025-01-01 | 25% | 250.00 | 235.00 | 800.00 | 1044.00 | |
| VER1423 | VER1423-9 | 15758 | NL | Interim | No | 2023-10-02 | 2024-10-01 | 21% | 182.50 | 182.50 | 431.00 | 431.00 | |
| VER1423 | VER1423-11 | 15759 | NL | Interim | No | 2023-10-09 | 2025-02-01 | 52% | 182.50 | 182.50 | 1423.00 | 1423.00 | |
| VER1423 | VER1423-10 | 15620 | NL | Consultant | No | 2023-10-09 | 2025-01-01 | 45% | 165.00 | 122.50 | 1160.00 | 1957.00 | |
| VER2385 | VER2385-1 | 56 | NL | Partner | No | 2025-01-02 | 2025-04-01 | 5% | 407.50 | 243.25 | 24.00 | 7.00 | |
| VER2385 | VER2385-2 | 15250 | NL | Director | No | 2025-01-02 | 2025-04-01 | 94% | 312.50 | 243.25 | 480.00 | 175.00 | |
| VER2385 | VER2385-3 | 15759 | NL | Interim | No | 2025-01-02 | 2025-04-01 | 6% | 182.50 | 182.50 | 29.00 | 29.00 | |
| VER2385 | VER2385-4 | 15620 | NL | Consultant | No | 2025-01-02 | 2025-04-01 | 94% | 175.00 | 126.80 | 480.00 | 428.00 | |
| VER2385 | VER2385-5 | 15594 | NL | Senior Consultant | No | 2025-01-02 | 2025-04-01 | 94% | 210.00 | 126.80 | 480.00 | 480.00 |
Table cells show: Corrected Hours (Planned + Correction) / Actual Hours (Timesheet) / Difference
| Project ID | Resource ID | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1423 | 15594 |
8.59
0.00
8.59
|
- | - | - | - | - | - | - | - | - | - | - |
8.59
0.00
8.59
|
|
| VER1423 | 56 |
9.62
0.00
9.62
|
- | - | - | - | - | - | - | - | - | - | - |
9.62
0.00
9.62
|
|
| VER1423 | 15250 |
1.97
0.00
1.97
|
- | - | - | - | - | - | - | - | - | - | - |
1.97
0.00
1.97
|
|
| VER1423 | 15759 |
94.86
0.00
94.86
|
- | - | - | - | - | - | - | - | - | - | - |
94.86
0.00
94.86
|
|
| VER1423 | 15620 |
3.59
0.00
3.59
|
- | - | - | - | - | - | - | - | - | - | - |
3.59
0.00
3.59
|
|
| VER2385 | 56 |
8.25
5.00
3.25
|
7.50
2.00
5.50
|
7.88
0.00
7.88
|
0.37
0.00
0.37
|
- | - | - | - | - | - | - | - |
24.00
7.00
17.00
|
|
| VER2385 | 15250 |
165.00
84.00
81.00
|
150.00
91.00
59.00
|
157.50
0.00
157.50
|
7.50
0.00
7.50
|
- | - | - | - | - | - | - | - |
480.00
175.00
305.00
|
|
| VER2385 | 15759 |
9.97
29.00
-19.03
|
9.06
0.00
9.06
|
9.52
0.00
9.52
|
0.45
0.00
0.45
|
- | - | - | - | - | - | - | - |
29.00
29.00
0.00
|
|
| VER2385 | 15620 |
165.00
160.00
5.00
|
150.00
160.00
-10.00
|
157.50
108.00
49.50
|
7.50
0.00
7.50
|
- | - | - | - | - | - | - | - |
480.00
428.00
52.00
|
|
| VER2385 | 15594 |
165.00
160.00
5.00
|
150.00
152.00
-2.00
|
157.50
168.00
-10.50
|
7.50
0.00
7.50
|
- | - | - | - | - | - | - | - |
480.00
480.00
0.00
|