Note: Overall totals include all historical data up to and including July 2025.
£305k
£238k
Discount:
£-67k (-21.8%)
£170k
Scope Change:
£-68k (-28.5%)
£132k
Unrealised:
£-39k (-22.6%)
£134k
Leakage:
£2k (1.6%)
£130k
Billing:
£-4k (-3.0%)
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) |
£130k | £109k | £80k | £59k | £47k | £47k |
| 2024 | £175k | £130k | £91k | £73k | £87k | £83k |
| 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) |
£130k |
£-21k (-16.0%) |
£-29k (-26.6%) |
£-21k (-26.6%) |
£-12k (-19.7%) |
£0k (0.0%) |
| 2024 | £175k |
£-46k (-26.1%) |
£-39k (-30.2%) |
£-17k (-19.1%) |
£14k (18.8%) |
£-4k (-4.6%) |
| 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 | £10k | £16k | £17k | £23k | £32k | £30k | £1k | - | - | - | - | - | £130k |
| Planned | £13k | £14k | £14k | £19k | £24k | £23k | £1k | - | - | - | - | - | £109k |
| Corrected | £13k | £9k | £9k | £14k | £18k | £17k | £1k | - | - | - | - | - | £80k |
| Written | £4k | £7k | £13k | £12k | £13k | £10k | - | - | - | - | - | - | £59k |
| Revenue | £2k | £7k | £13k | £12k | £13k | - | - | - | - | - | - | - | £47k |
| Invoiced | - | - | £9k | £13k | £12k | £13k | - | - | - | - | - | - | £47k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £1k | £7k | £10k | £11k | £11k | £10k | £36k | £35k | £33k | £8k | £6k | £7k | £175k |
| Planned | £2k | £4k | £6k | £6k | £6k | £6k | £24k | £24k | £23k | £11k | £9k | £9k | £130k |
| Corrected | £2k | £2k | £3k | £3k | £3k | £3k | £21k | £20k | £20k | £6k | £4k | £4k | £91k |
| Written | £3k | £1k | £5k | £2k | £1k | £4k | £19k | £15k | £23k | £0k | - | £0k | £73k |
| Revenue | £0k | £0k | £4k | £1k | £20k | £4k | £2k | £2k | £0k | £53k | - | £0k | £87k |
| Invoiced | - | £5k | - | - | - | £5k | £5k | - | - | £63k | £5k | - | £83k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1330 | VER1330-7 | 15332 | NL | Senior Consultant | No | 2023-01-31 | 2025-02-01 | 1% | 197.50 | 250.00 | 40.00 | 19.00 | |
| VER1330 | VER1330-6 | 172 | NL | Senior Manager | No | 2023-01-31 | 2025-02-01 | 1% | 250.00 | 250.00 | 40.00 | 28.50 | |
| VER1330 | VER1330-8 | 15680 | NL | Consultant | No | 2024-01-02 | 2025-02-01 | 2% | 172.50 | 250.00 | 40.00 | 31.50 | |
| VER1330 | VER1330-10 | 16011 | NL | Consultant | No | 2025-01-02 | 2025-02-01 | 23% | 175.00 | 250.00 | 40.00 | 7.00 | |
| VER1776 | VER1776-1 | 15685 | GB | Manager | No | 2024-02-12 | 2024-10-01 | 4% | 267.44 | 212.50 | 47.00 | 47.00 | |
| VER1776 | VER1776-2 | 15649 | NL | Consultant | No | 2024-02-12 | 2024-10-01 | 12% | 172.50 | 0.00 | 160.00 | 0.00 | |
| VER1776 | VER1776-6 | 15697 | ZA | Manager | No | 2024-10-01 | 2025-01-01 | 8% | 142.50 | 212.50 | 41.00 | 1.00 | |
| VER2032 | VER2032-1 | 15610 | GB | Director | No | 2024-07-01 | 2024-10-01 | 13% | 325.58 | 275.00 | 68.00 | 68.00 | |
| VER2032 | VER2032-2 | 15628 | CH | Manager | No | 2024-07-01 | 2024-10-01 | 20% | 343.75 | 212.50 | 109.00 | 109.00 | |
| VER2032 | VER2032-3 | 15814 | GB | Consultant | No | 2024-07-01 | 2024-10-01 | 6% | 212.21 | 128.13 | 32.00 | 32.00 | |
| VER2032 | VER2032-5 | 15894 | DE | Manager | No | 2024-07-08 | 2024-10-01 | 6% | 235.00 | 212.50 | 32.00 | 32.00 | |
| VER2376 | VER2376-2 | 15610 | GB | Director | No | 2025-01-30 | 2025-07-01 | 12% | 343.75 | 281.25 | 104.00 | 65.00 | |
| VER2376 | VER2376-1 | 15894 | DE | Manager | No | 2025-01-30 | 2025-07-01 | 9% | 242.50 | 218.75 | 80.00 | 80.00 | |
| VER2376 | VER2376-7 | 15815 | GB | Consultant | No | 2025-04-14 | 2025-07-01 | 16% | 220.24 | 175.00 | 72.00 | 72.00 | |
| VER2376 | VER2376-6 | 15597 | CH | Senior Manager | No | 2025-04-22 | 2025-07-01 | 10% | 400.66 | 218.75 | 40.00 | 39.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1330 | 15332 |
1.76
0.00
1.76
|
- | - | - | - | - | - | - | - | - | - | - |
1.76
0.00
1.76
|
|
| VER1330 | 172 |
1.76
0.00
1.76
|
- | - | - | - | - | - | - | - | - | - | - |
1.76
0.00
1.76
|
|
| VER1330 | 15680 |
3.24
0.00
3.24
|
- | - | - | - | - | - | - | - | - | - | - |
3.24
0.00
3.24
|
|
| VER1330 | 16011 |
40.00
7.00
33.00
|
- | - | - | - | - | - | - | - | - | - | - |
40.00
7.00
33.00
|
|
| VER1776 | 15697 |
0.62
0.00
0.62
|
- | - | - | - | - | - | - | - | - | - | - |
0.62
0.00
0.62
|
|
| VER2376 | 15610 |
1.91
3.00
-1.09
|
19.08
10.00
9.08
|
20.04
11.00
9.04
|
20.99
12.00
8.99
|
20.99
18.00
2.99
|
20.04
11.00
9.04
|
0.95
0.00
0.95
|
- | - | - | - | - |
104.00
65.00
39.00
|
|
| VER2376 | 15894 |
1.47
5.50
-4.03
|
14.67
19.50
-4.83
|
15.41
44.00
-28.59
|
16.15
11.00
5.15
|
16.14
0.00
16.14
|
15.42
0.00
15.42
|
0.74
0.00
0.74
|
- | - | - | - | - |
80.00
80.00
0.00
|
|
| VER2376 | 15815 | - | - | - |
16.42
27.00
-10.58
|
27.80
29.00
-1.20
|
26.52
16.00
10.52
|
1.26
0.00
1.26
|
- | - | - | - | - |
72.00
72.00
0.00
|
|
| VER2376 | 15597 | - | - | - |
5.49
8.00
-2.51
|
17.26
13.00
4.26
|
16.46
18.00
-1.54
|
0.79
0.00
0.79
|
- | - | - | - | - |
40.00
39.00
1.00
|