Note: Overall totals include all historical data up to and including July 2025.
£390k
£296k
Discount:
£-95k (-24.2%)
£544k
Scope Change:
£248k (84.0%)
£427k
Unrealised:
£-117k (-21.6%)
£427k
Leakage:
£-0k (0.0%)
£471k
Billing:
£44k (10.4%)
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) |
£165k | £120k | £169k | £75k | £75k | £114k |
| 2024 | £226k | £176k | £375k | £352k | £351k | £357k |
| 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) |
£165k |
£-45k (-27.1%) |
£49k (41.1%) |
£-94k (-55.5%) |
£0k (0.1%) |
£39k (51.1%) |
| 2024 | £226k |
£-50k (-22.2%) |
£199k (113.2%) |
£-23k (-6.2%) |
£-0k (0.0%) |
£6k (1.7%) |
| 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 | £55k | £48k | £50k | £12k | £0k | - | - | - | - | - | - | - | £165k |
| Planned | £39k | £34k | £36k | £11k | £0k | - | - | - | - | - | - | - | £120k |
| Corrected | £57k | £49k | £52k | £12k | £0k | - | - | - | - | - | - | - | £169k |
| Written | £33k | £22k | £18k | £2k | - | - | - | - | - | - | - | - | £75k |
| Revenue | £29k | £24k | £21k | £2k | - | - | - | - | - | - | - | - | £75k |
| Invoiced | £16k | £19k | £68k | £12k | - | - | - | - | - | - | - | - | £114k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £8k | £8k | £8k | £8k | £8k | £7k | £8k | £8k | £23k | £44k | £43k | £52k | £226k |
| Planned | £8k | £8k | £8k | £8k | £8k | £7k | £8k | £8k | £17k | £29k | £29k | £38k | £176k |
| Corrected | £26k | £24k | £24k | £25k | £26k | £22k | £26k | £25k | £33k | £47k | £45k | £54k | £375k |
| Written | £29k | £30k | £30k | £30k | £30k | £29k | £33k | £32k | £36k | £22k | £20k | £31k | £352k |
| Revenue | £29k | £30k | £30k | £30k | £30k | £29k | £33k | £32k | £36k | £22k | £19k | £32k | £351k |
| Invoiced | £29k | £30k | £32k | £32k | £31k | £31k | £30k | £34k | £33k | £37k | £19k | £17k | £357k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1398 | VER1398-1 | 15548 | NL | Interim | No | 2023-04-11 | 2025-04-01 | 78% | 180.00 | 180.00 | 3210.00 | 2988.00 | |
| VER2102 | VER2102-2 | 903 | NL | Partner | No | 2024-09-16 | 2025-01-01 | 3% | 397.50 | 275.00 | 20.00 | 0.00 | |
| VER2102 | VER2102-1 | 15341 | NL | Manager | No | 2024-09-17 | 2025-01-01 | 78% | 235.00 | 135.00 | 480.00 | 408.00 | |
| VER2102 | VER2102-5 | 15341 | NL | Manager | No | 2025-01-02 | 2025-04-01 | 81% | 242.50 | 139.00 | 416.00 | 348.00 | |
| VER2214 | VER2214-3 | 15292 | NL | Manager | No | 2024-11-21 | 2025-05-01 | 9% | 235.00 | 235.00 | 80.00 | 76.50 | |
| VER2214 | VER2214-2 | 903 | NL | Partner | No | 2024-11-25 | 2025-05-01 | 4% | 397.50 | 370.00 | 40.00 | 31.50 | |
| VER2214 | VER2214-4 | 15659 | NL | Senior Consultant | No | 2024-11-25 | 2025-05-01 | 9% | 205.00 | 205.00 | 80.00 | 88.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1398 | 15548 |
143.08
0.00
143.08
|
124.42
0.00
124.42
|
130.65
0.00
130.65
|
6.22
0.00
6.22
|
- | - | - | - | - | - | - | - |
404.37
0.00
404.37
|
|
| VER2102 | 903 |
0.26
0.00
0.26
|
- | - | - | - | - | - | - | - | - | - | - |
0.26
0.00
0.26
|
|
| VER2102 | 15341 |
6.23
0.00
6.23
|
- | - | - | - | - | - | - | - | - | - | - |
6.23
0.00
6.23
|
|
| VER2102 | 15341 |
143.00
136.00
7.00
|
130.00
128.00
2.00
|
136.50
84.00
52.50
|
6.50
0.00
6.50
|
- | - | - | - | - | - | - | - |
416.00
348.00
68.00
|
|
| VER2214 | 15292 |
15.86
26.00
-10.14
|
13.79
6.50
7.29
|
14.49
8.50
5.99
|
15.17
3.50
11.67
|
0.69
0.00
0.69
|
- | - | - | - | - | - | - |
60.00
44.50
15.50
|
|
| VER2214 | 903 |
8.07
6.00
2.07
|
7.02
3.00
4.02
|
7.37
8.00
-0.63
|
7.72
0.00
7.72
|
0.35
0.00
0.35
|
- | - | - | - | - | - | - |
30.53
17.00
13.53
|
|
| VER2214 | 15659 |
16.14
28.00
-11.86
|
14.03
9.00
5.03
|
14.74
9.00
5.74
|
15.44
4.00
11.44
|
0.70
0.00
0.70
|
- | - | - | - | - | - | - |
61.05
50.00
11.05
|