Note: Overall totals include all historical data up to and including July 2025.
£358k
£230k
Discount:
£-128k (-35.8%)
£234k
Scope Change:
£4k (1.9%)
£180k
Unrealised:
£-55k (-23.3%)
£163k
Leakage:
£-17k (-9.5%)
£143k
Billing:
£-20k (-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) |
£339k | £217k | £219k | £167k | £150k | £143k |
| 2024 | £19k | £13k | £15k | £13k | £13k | £0k |
| 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) |
£339k |
£-123k (-36.2%) |
£2k (1.1%) |
£-52k (-24.0%) |
£-17k (-10.2%) |
£-7k (-4.5%) |
| 2024 | £19k |
£-6k (-30.1%) |
£2k (15.1%) |
£-2k (-14.1%) |
£0k (0.0%) |
£-13k (-100.0%) |
| 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 | £12k | £65k | £58k | £61k | £61k | £58k | £25k | - | - | - | - | - | £339k |
| Planned | £8k | £42k | £37k | £39k | £39k | £37k | £16k | - | - | - | - | - | £217k |
| Corrected | £9k | £43k | £37k | £39k | £39k | £37k | £16k | - | - | - | - | - | £219k |
| Written | £17k | £38k | £42k | £34k | £18k | £15k | £2k | - | - | - | - | - | £167k |
| Revenue | £17k | £38k | £42k | £34k | £18k | - | - | - | - | - | - | - | £150k |
| Invoiced | £13k | - | £35k | £42k | £34k | £18k | - | - | - | - | - | - | £143k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | - | - | - | - | - | - | - | £8k | £11k | £19k |
| Planned | - | - | - | - | - | - | - | - | - | - | £5k | £8k | £13k |
| Corrected | - | - | - | - | - | - | - | - | - | - | £6k | £9k | £15k |
| Written | - | - | - | - | - | - | - | - | - | - | £5k | £8k | £13k |
| Revenue | - | - | - | - | - | - | - | - | - | - | - | £13k | £13k |
| Invoiced | - | - | - | - | - | - | - | - | - | - | - | - | £0k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2192 | VER2192-1 | 15724 | CH | Director | No | 2024-11-11 | 2025-03-01 | 10% | 434.90 | 267.50 | 64.00 | 64.00 | |
| VER2192 | VER2192-2 | 15647 | NL | Senior Consultant | No | 2024-11-11 | 2025-03-01 | 14% | 205.00 | 180.00 | 88.00 | 88.00 | |
| VER2412 | VER2412-1 | 10062 | NL | Partner | No | 2025-02-03 | 2025-07-12 | 30% | 407.50 | 263.75 | 272.00 | 136.00 | |
| VER2412 | VER2412-2 | 15003 | NL | Director | No | 2025-02-03 | 2025-07-12 | 39% | 312.50 | 213.75 | 360.00 | 316.00 | |
| VER2412 | VER2412-3 | 15643 | NL | Senior Consultant | No | 2025-02-03 | 2025-07-12 | 49% | 210.00 | 117.50 | 448.00 | 368.50 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2192 | 15724 |
18.40
37.00
-18.60
|
16.00
7.00
9.00
|
- | - | - | - | - | - | - | - | - | - |
34.40
44.00
-9.60
|
|
| VER2192 | 15647 |
25.30
39.00
-13.70
|
22.00
6.00
16.00
|
- | - | - | - | - | - | - | - | - | - |
47.30
45.00
2.30
|
|
| VER2412 | 10062 | - |
47.30
27.00
20.30
|
49.67
36.00
13.67
|
52.04
37.00
15.04
|
52.03
18.00
34.03
|
49.67
18.00
31.67
|
21.29
0.00
21.29
|
- | - | - | - | - |
272.00
136.00
136.00
|
|
| VER2412 | 15003 | - |
62.61
88.00
-25.39
|
65.74
92.00
-26.26
|
68.87
68.00
0.87
|
68.87
34.00
34.87
|
65.74
26.00
39.74
|
28.17
8.00
20.17
|
- | - | - | - | - |
360.00
316.00
44.00
|
|
| VER2412 | 15643 | - |
77.91
77.00
0.91
|
81.81
113.00
-31.19
|
85.70
81.50
4.20
|
85.71
54.00
31.71
|
81.81
43.00
38.81
|
35.06
0.00
35.06
|
- | - | - | - | - |
448.00
368.50
79.50
|