Note: Overall totals include all historical data up to and including July 2025.
£486k
£403k
Discount:
£-84k (-17.2%)
£472k
Scope Change:
£70k (17.3%)
£408k
Unrealised:
£-65k (-13.7%)
£397k
Leakage:
£-11k (-2.7%)
£280k
Billing:
£-117k (-29.5%)
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) |
£21k | £18k | £16k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£54k | £47k | £46k | £11k | £23k | £22k |
| 2024 | £432k | £355k | £427k | £397k | £374k | £258k |
| 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) |
£21k |
£-3k (-16.5%) |
£-1k (-7.1%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£54k |
£-7k (-12.9%) |
£-2k (-3.8%) |
£-35k (-76.8%) |
£12k (113.3%) |
£-1k (-3.9%) |
| 2024 | £432k |
£-76k (-17.7%) |
£72k (20.1%) |
£-30k (-7.0%) |
£-23k (-5.8%) |
£-116k (-31.0%) |
| 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 | £13k | £12k | £12k | £5k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £75k |
| Planned | £12k | £10k | £11k | £4k | £4k | £3k | £4k | £3k | £4k | £4k | £3k | £4k | £65k |
| Corrected | £12k | £10k | £11k | £4k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £62k |
| Written | £3k | £1k | £4k | £1k | £1k | £0k | £0k | - | - | - | - | - | £11k |
| Revenue | £15k | £1k | £4k | £2k | £1k | - | - | - | - | - | - | - | £23k |
| Invoiced | £6k | £3k | £3k | £3k | £3k | £3k | - | - | - | - | - | - | £22k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £31k | £40k | £46k | £49k | £59k | £56k | £65k | £21k | £18k | £17k | £15k | £16k | £432k |
| Planned | £24k | £33k | £37k | £40k | £48k | £45k | £52k | £18k | £16k | £15k | £14k | £14k | £355k |
| Corrected | £30k | £38k | £49k | £53k | £60k | £56k | £65k | £20k | £18k | £13k | £12k | £12k | £427k |
| Written | £29k | £57k | £62k | £61k | £50k | £35k | £23k | £34k | £15k | £18k | £8k | £4k | £397k |
| Revenue | £29k | £56k | £62k | £61k | £50k | £31k | £14k | £31k | £3k | £26k | £8k | £3k | £374k |
| Invoiced | £28k | £34k | £41k | £24k | £35k | £27k | - | £5k | £15k | £21k | £19k | £10k | £258k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1343 | VER1343-4 | 15571 | NL | Business Associate | No | 2023-02-27 | 2024-08-01 | 17% | 213.75 | 213.75 | 498.00 | 498.00 | |
| VER1343 | VER1343-3 | 15205 | NL | Director | No | 2023-02-27 | 2024-08-01 | 19% | 287.50 | 213.75 | 572.00 | 618.00 | |
| VER1343 | VER1343-1 | 82 | NL | Senior Manager | No | 2023-02-27 | 2024-08-01 | 19% | 250.00 | 213.75 | 576.00 | 701.50 | |
| VER1343 | VER1343-2 | 15614 | NL | Consultant | No | 2023-03-08 | 2024-08-01 | 39% | 165.00 | 104.50 | 1134.00 | 1280.00 | |
| VER1343 | VER1343-7 | 15246 | BE | Manager | No | 2024-02-01 | 2024-08-01 | 30% | 235.00 | 202.50 | 312.00 | 312.00 | |
| VER1343 | VER1343-9 | 15614 | NL | Consultant | No | 2024-03-04 | 2024-10-01 | 33% | 172.50 | 104.50 | 402.00 | 350.00 | |
| VER1343 | VER1343-10 | 15571 | NL | Business Associate | No | 2024-03-06 | 2024-08-01 | 19% | 213.75 | 213.75 | 166.00 | 166.00 | |
| VER1343 | VER1343-11 | 15205 | NL | Director | No | 2024-05-13 | 2024-08-01 | 14% | 305.00 | 213.75 | 68.00 | 19.00 | |
| VER1642 | VER1642-5 | 82 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 0% | 262.50 | 195.00 | 0.00 | 0.00 | |
| VER1642 | VER1642-4 | 15614 | NL | Consultant | No | 2024-01-02 | 2025-01-01 | 0% | 172.50 | 195.00 | 0.00 | 0.00 | |
| VER1642 | VER1642-2 | 15614 | NL | Consultant | No | 2024-01-02 | 2025-01-01 | 0% | 172.50 | 195.00 | 3.00 | 3.00 | |
| VER1642 | VER1642-6 | 15296 | GB | Senior Manager | No | 2024-01-02 | 2025-01-01 | 1% | 290.70 | 195.00 | 20.00 | 20.00 | |
| VER1642 | VER1642-3 | 82 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 2% | 262.50 | 195.00 | 49.00 | 49.00 | |
| VER1642 | VER1642-7 | 15571 | NL | Business Associate | No | 2024-05-01 | 2025-01-01 | 2% | 236.25 | 236.25 | 26.00 | 26.00 | |
| VER1642 | VER1642-8 | 15571 | NL | Business Associate | No | 2024-05-01 | 2025-01-01 | 0% | 195.00 | 195.00 | 1.00 | 1.00 | |
| VER1642 | VER1642-9 | 15246 | BE | Manager | No | 2024-06-03 | 2025-01-01 | 8% | 235.00 | 195.00 | 100.00 | 100.00 | |
| VER2082 | VER2082-4 | 15246 | BE | Manager | No | 2024-08-01 | 2025-04-01 | 6% | 235.00 | 204.38 | 90.00 | 90.00 | |
| VER2082 | VER2082-2 | 15571 | NL | Business Associate | No | 2024-08-02 | 2025-04-01 | 7% | 228.75 | 228.75 | 94.00 | 94.00 | |
| VER2082 | VER2082-3 | 15614 | NL | Consultant | No | 2024-08-05 | 2025-04-01 | 6% | 172.50 | 150.00 | 86.75 | 86.00 | |
| VER2082 | VER2082-1 | 82 | NL | Senior Manager | No | 2024-08-19 | 2025-04-01 | 2% | 262.50 | 228.75 | 32.00 | 32.00 | |
| VER2358 | VER2358-5 | 82 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 0% | 270.00 | 199.00 | 1.00 | 0.00 | |
| VER2358 | VER2358-3 | 15246 | BE | Manager | No | 2025-01-02 | 2026-01-01 | 0% | 242.50 | 199.00 | 1.00 | 0.00 | |
| VER2358 | VER2358-4 | 15571 | NL | Business Associate | No | 2025-01-02 | 2026-01-01 | 0% | 199.00 | 199.00 | 1.00 | 0.00 | |
| VER2358 | VER2358-2 | 15614 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 0% | 210.00 | 199.00 | 1.00 | 0.00 | |
| VER2358 | VER2358-10 | 15246 | BE | Manager | No | 2025-01-02 | 2026-01-01 | 2% | 242.50 | 199.00 | 41.00 | 0.00 | |
| VER2358 | VER2358-7 | 15614 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 2% | 210.00 | 199.00 | 48.00 | 1.00 | |
| VER2358 | VER2358-12 | 15296 | GB | Director | No | 2025-01-02 | 2026-01-01 | 1% | 343.75 | 199.00 | 15.00 | 4.00 | |
| VER2358 | VER2358-8 | 82 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 2% | 270.00 | 199.00 | 40.00 | 13.50 | |
| VER2358 | VER2358-11 | 15571 | NL | Business Associate | No | 2025-01-02 | 2026-01-01 | 2% | 199.00 | 199.00 | 48.00 | 21.00 | |
| VER2358 | VER2358-9 | 15571 | NL | Business Associate | No | 2025-01-02 | 2026-01-01 | 0% | 0.00 | 0.00 | 0.00 | 0.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1642 | 15614 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER1642 | 15296 |
0.07
0.00
0.07
|
- | - | - | - | - | - | - | - | - | - | - |
0.07
0.00
0.07
|
|
| VER1642 | 82 |
0.19
0.00
0.19
|
- | - | - | - | - | - | - | - | - | - | - |
0.19
0.00
0.19
|
|
| VER1642 | 15571 |
0.15
0.00
0.15
|
- | - | - | - | - | - | - | - | - | - | - |
0.15
0.00
0.15
|
|
| VER1642 | 15571 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER1642 | 15246 |
0.65
0.00
0.65
|
- | - | - | - | - | - | - | - | - | - | - |
0.65
0.00
0.65
|
|
| VER2082 | 15246 |
11.90
0.00
11.90
|
10.34
0.00
10.34
|
10.86
0.00
10.86
|
0.52
0.00
0.52
|
- | - | - | - | - | - | - | - |
33.62
0.00
33.62
|
|
| VER2082 | 15571 |
12.50
4.00
8.50
|
10.87
0.00
10.87
|
11.41
0.00
11.41
|
0.54
0.00
0.54
|
- | - | - | - | - | - | - | - |
35.32
4.00
31.32
|
|
| VER2082 | 15614 |
11.60
0.00
11.60
|
10.09
0.00
10.09
|
10.59
12.00
-1.41
|
0.50
0.00
0.50
|
- | - | - | - | - | - | - | - |
32.78
12.00
20.78
|
|
| VER2082 | 82 |
4.54
0.00
4.54
|
3.95
0.00
3.95
|
4.15
0.00
4.15
|
0.20
0.00
0.20
|
- | - | - | - | - | - | - | - |
12.84
0.00
12.84
|
|
| VER2358 | 82 |
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
1.00
0.00
1.00
|
|
| VER2358 | 15246 |
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
1.00
0.00
1.00
|
|
| VER2358 | 15571 |
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
1.00
0.00
1.00
|
|
| VER2358 | 15614 |
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
1.00
0.00
1.00
|
|
| VER2358 | 15246 |
3.46
0.00
3.46
|
3.14
0.00
3.14
|
3.30
0.00
3.30
|
3.46
0.00
3.46
|
3.45
0.00
3.45
|
3.30
0.00
3.30
|
3.61
0.00
3.61
|
3.30
0.00
3.30
|
3.46
0.00
3.46
|
3.61
0.00
3.61
|
3.14
0.00
3.14
|
3.62
0.00
3.62
|
40.85
0.00
40.85
|
|
| VER2358 | 15614 |
4.05
0.00
4.05
|
3.68
0.00
3.68
|
3.86
0.00
3.86
|
4.05
0.00
4.05
|
4.04
1.00
3.04
|
3.86
0.00
3.86
|
4.23
0.00
4.23
|
3.86
0.00
3.86
|
4.05
0.00
4.05
|
4.23
0.00
4.23
|
3.68
0.00
3.68
|
4.23
0.00
4.23
|
47.82
1.00
46.82
|
|
| VER2358 | 15296 |
1.26
0.00
1.26
|
1.15
0.00
1.15
|
1.21
1.00
0.21
|
1.26
1.00
0.26
|
1.26
1.00
0.26
|
1.21
1.00
0.21
|
1.32
0.00
1.32
|
1.21
0.00
1.21
|
1.27
0.00
1.27
|
1.32
0.00
1.32
|
1.15
0.00
1.15
|
1.32
0.00
1.32
|
14.94
4.00
10.94
|
|
| VER2358 | 82 |
3.38
3.50
-0.12
|
3.07
0.00
3.07
|
3.22
5.00
-1.78
|
3.37
1.50
1.87
|
3.36
1.50
1.86
|
3.22
1.50
1.72
|
3.52
0.50
3.02
|
3.22
0.00
3.22
|
3.38
0.00
3.38
|
3.52
0.00
3.52
|
3.07
0.00
3.07
|
3.52
0.00
3.52
|
39.85
13.50
26.35
|
|
| VER2358 | 15571 |
4.05
6.00
-1.95
|
3.68
5.00
-1.32
|
3.86
3.00
0.86
|
4.05
5.00
-0.95
|
4.04
2.00
2.04
|
3.86
0.00
3.86
|
4.23
0.00
4.23
|
3.86
0.00
3.86
|
4.05
0.00
4.05
|
4.23
0.00
4.23
|
3.68
0.00
3.68
|
4.23
0.00
4.23
|
47.82
21.00
26.82
|