Note: Overall totals include all historical data up to and including July 2025.
£99k
£82k
Discount:
£-17k (-17.1%)
£69k
Scope Change:
£-13k (-15.9%)
£59k
Unrealised:
£-10k (-14.5%)
£59k
Leakage:
£0k (0.0%)
£59k
Billing:
£0k (0.4%)
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) |
£46k | £40k | £40k | £32k | £32k | £38k |
| 2024 | £53k | £42k | £30k | £27k | £27k | £22k |
| 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) |
£46k |
£-6k (-13.0%) |
£-0k (-0.9%) |
£-8k (-20.0%) |
£-0k (0.0%) |
£6k (19.2%) |
| 2024 | £53k |
£-11k (-20.6%) |
£-13k (-30.0%) |
£-2k (-7.1%) |
£0k (0.0%) |
£-6k (-21.2%) |
| 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 | £10k | £9k | £9k | £6k | £6k | £5k | £0k | - | - | - | - | - | £46k |
| Planned | £9k | £8k | £8k | £5k | £5k | £5k | £0k | - | - | - | - | - | £40k |
| Corrected | £8k | £7k | £7k | £6k | £6k | £6k | £0k | - | - | - | - | - | £40k |
| Written | £5k | £6k | £11k | £5k | £4k | - | - | - | - | - | - | - | £32k |
| Revenue | £5k | £6k | £11k | £5k | £4k | - | - | - | - | - | - | - | £32k |
| Invoiced | £6k | - | £11k | £11k | - | £9k | - | - | - | - | - | - | £38k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £10k | £9k | £9k | - | - | - | - | - | £0k | £8k | £7k | £9k | £53k |
| Planned | £8k | £7k | £7k | - | - | - | - | - | £0k | £7k | £6k | £8k | £42k |
| Corrected | £5k | £5k | £5k | - | - | - | - | - | £0k | £4k | £4k | £7k | £30k |
| Written | £3k | £1k | £2k | - | - | - | - | - | £0k | £8k | £7k | £6k | £27k |
| Revenue | £3k | £1k | £2k | - | - | - | - | - | - | - | £16k | £6k | £27k |
| Invoiced | £2k | £3k | £1k | - | - | - | - | - | - | - | - | £16k | £22k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1461 | VER1461-1 | 15205 | NL | Director | No | 2023-06-19 | 2024-03-30 | 4% | 287.50 | 258.75 | 72.00 | 43.00 | |
| VER1461 | VER1461-2 | 15532 | US | Manager | No | 2023-06-19 | 2024-03-30 | 2% | 325.00 | 202.50 | 40.00 | 24.00 | |
| VER1461 | VER1461-8 | 15685 | GB | Senior Consultant | No | 2023-06-19 | 2024-03-30 | 6% | 229.65 | 202.50 | 96.00 | 81.00 | |
| VER2105 | VER2105-1 | 15569 | NL | Business Associate | No | 2024-09-30 | 2025-07-01 | 7% | 236.25 | 236.25 | 116.00 | 114.50 | |
| VER2105 | VER2105-2 | 15551 | GB | Manager | No | 2024-10-01 | 2025-04-01 | 3% | 267.44 | 211.50 | 29.50 | 29.50 | |
| VER2105 | VER2105-6 | 15685 | GB | Manager | No | 2024-12-09 | 2025-07-01 | 8% | 267.44 | 211.50 | 98.50 | 95.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2105 | 15569 |
13.54
9.50
4.04
|
11.77
6.50
5.27
|
12.36
16.00
-3.64
|
12.96
13.50
-0.54
|
12.94
8.00
4.94
|
12.37
0.00
12.37
|
0.59
0.00
0.59
|
- | - | - | - | - |
76.53
53.50
23.03
|
|
| VER2105 | 15551 |
5.19
0.00
5.19
|
4.51
0.00
4.51
|
4.73
0.00
4.73
|
0.22
0.00
0.22
|
- | - | - | - | - | - | - | - |
14.65
0.00
14.65
|
|
| VER2105 | 15685 |
15.41
15.00
0.41
|
13.40
20.00
-6.60
|
14.07
36.00
-21.93
|
14.74
8.00
6.74
|
14.75
11.00
3.75
|
14.07
0.00
14.07
|
0.67
0.00
0.67
|
- | - | - | - | - |
87.11
90.00
-2.89
|