Note: Overall totals include all historical data up to and including July 2025.
£121k
£96k
Discount:
£-25k (-20.6%)
£96k
Scope Change:
£0k (0.0%)
£95k
Unrealised:
£-1k (-1.2%)
£84k
Leakage:
£-11k (-11.4%)
£53k
Billing:
£-31k (-36.5%)
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) |
£0k | £0k | £0k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£36k | £22k | £22k | £22k | £10k | £0k |
| 2024 | £85k | £74k | £74k | £73k | £74k | £53k |
| 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) |
£36k |
£-15k (-39.9%) |
£0k (0.0%) |
£-0k (-0.9%) |
£-11k (-52.6%) |
£-10k (-100.0%) |
| 2024 | £85k |
£-10k (-12.3%) |
£0k (0.0%) |
£-1k (-1.2%) |
£1k (0.8%) |
£-20k (-27.7%) |
| 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 | £22k | £15k | - | - | - | - | - | - | - | - | - | - | £36k |
| Planned | £14k | £8k | - | - | - | - | - | - | - | - | - | - | £22k |
| Corrected | £14k | £8k | - | - | - | - | - | - | - | - | - | - | £22k |
| Written | £7k | £15k | - | - | - | - | - | - | - | - | - | - | £22k |
| Revenue | £5k | £5k | - | - | - | - | - | - | - | - | - | - | £10k |
| Invoiced | - | - | - | - | - | - | - | - | - | - | - | - | £0k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | - | - | - | - | £14k | £18k | £10k | £12k | £31k | £85k |
| Planned | - | - | - | - | - | - | - | £15k | £18k | £10k | £10k | £22k | £74k |
| Corrected | - | - | - | - | - | - | - | £15k | £18k | £10k | £10k | £22k | £74k |
| Written | - | - | - | - | - | - | - | £6k | £25k | £11k | £16k | £14k | £73k |
| Revenue | - | - | - | - | - | - | - | £6k | £27k | £12k | - | £29k | £74k |
| Invoiced | - | - | - | - | - | - | - | - | - | - | £27k | £26k | £53k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2083 | VER2083-5 | 15754 | NL | Director | No | 2024-08-08 | 2024-10-16 | 2% | 305.00 | 222.30 | 8.00 | 8.00 | |
| VER2083 | VER2083-4 | 15591 | CH | Consultant | No | 2024-08-08 | 2024-10-16 | 6% | 270.83 | 222.30 | 24.00 | 24.00 | |
| VER2083 | VER2083-3 | 15937 | NL | Senior Consultant | No | 2024-08-08 | 2024-10-16 | 40% | 205.00 | 222.30 | 160.00 | 160.00 | |
| VER2209 | VER2209-3 | 15754 | NL | Director | No | 2024-11-01 | 2025-01-01 | 2% | 305.00 | 227.86 | 8.00 | 8.00 | |
| VER2209 | VER2209-5 | 15591 | CH | Consultant | No | 2024-11-01 | 2025-01-01 | 23% | 270.83 | 227.86 | 80.00 | 80.00 | |
| VER2209 | VER2209-4 | 15767 | DE | Manager | No | 2024-12-09 | 2025-02-01 | 10% | 235.00 | 227.86 | 32.00 | 32.00 | |
| VER2279 | VER2279-3 | 15821 | CH | Senior Manager | No | 2024-12-02 | 2025-03-01 | 2% | 390.63 | 130.21 | 8.00 | 3.00 | |
| VER2279 | VER2279-2 | 15724 | CH | Director | No | 2024-12-02 | 2025-03-01 | 12% | 434.90 | 130.21 | 64.00 | 60.50 | |
| VER2279 | VER2279-4 | 15983 | CH | Analyst | No | 2024-12-02 | 2025-03-01 | 25% | 130.21 | 130.21 | 128.00 | 128.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2209 | 15754 |
0.18
0.00
0.18
|
- | - | - | - | - | - | - | - | - | - | - |
0.18
0.00
0.18
|
|
| VER2209 | 15591 |
1.82
0.00
1.82
|
- | - | - | - | - | - | - | - | - | - | - |
1.82
0.00
1.82
|
|
| VER2209 | 15767 |
18.40
0.00
18.40
|
- | - | - | - | - | - | - | - | - | - | - |
18.40
0.00
18.40
|
|
| VER2279 | 15821 |
2.83
0.00
2.83
|
2.46
3.00
-0.54
|
- | - | - | - | - | - | - | - | - | - |
5.29
3.00
2.29
|
|
| VER2279 | 15724 |
22.65
12.50
10.15
|
19.69
37.00
-17.31
|
- | - | - | - | - | - | - | - | - | - |
42.34
49.50
-7.16
|
|
| VER2279 | 15983 |
45.29
40.00
5.29
|
39.39
74.00
-34.61
|
- | - | - | - | - | - | - | - | - | - |
84.68
114.00
-29.32
|