Note: Overall totals include all historical data up to and including July 2025.
£108k
£70k
Discount:
£-38k (-35.5%)
£100k
Scope Change:
£30k (43.2%)
£77k
Unrealised:
£-23k (-22.6%)
£78k
Leakage:
£1k (1.1%)
£68k
Billing:
£-10k (-13.3%)
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) |
£56k | £37k | £60k | £46k | £44k | £55k |
| 2024 | £52k | £33k | £40k | £32k | £35k | £13k |
| 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 (-34.4%) |
£0k (75.2%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£56k |
£-19k (-34.3%) |
£23k (63.0%) |
£-15k (-24.3%) |
£-2k (-4.7%) |
£12k (26.9%) |
| 2024 | £52k |
£-19k (-36.7%) |
£7k (20.9%) |
£-8k (-20.0%) |
£3k (9.6%) |
£-22k (-63.7%) |
| 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 | £5k | £6k | £9k | £9k | £9k | £9k | £9k | £0k | - | - | - | - | £57k |
| Planned | £3k | £4k | £6k | £6k | £6k | £6k | £6k | £0k | - | - | - | - | £37k |
| Corrected | £5k | £5k | £9k | £10k | £10k | £10k | £11k | £0k | - | - | - | - | £61k |
| Written | £6k | £14k | £7k | £4k | £10k | £5k | £0k | - | - | - | - | - | £46k |
| Revenue | £6k | £15k | £3k | £9k | £10k | - | - | - | - | - | - | - | £44k |
| Invoiced | - | £16k | £21k | - | £12k | £10k | £-4k | - | - | - | - | - | £55k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £3k | £3k | £3k | £3k | £3k | £5k | £4k | £4k | £5k | £8k | £5k | £5k | £52k |
| Planned | £2k | £2k | £2k | £2k | £2k | £3k | £3k | £2k | £3k | £5k | £3k | £3k | £33k |
| Corrected | £2k | £2k | £2k | £2k | £2k | £3k | £3k | £2k | £5k | £8k | £5k | £5k | £40k |
| Written | £0k | £0k | £0k | £1k | £1k | £1k | £3k | £3k | £5k | £8k | £5k | £4k | £32k |
| Revenue | - | - | - | £4k | £1k | £1k | £3k | £3k | £3k | £3k | - | £16k | £35k |
| Invoiced | - | - | - | £2k | - | £2k | - | £5k | £3k | - | - | - | £13k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1531 | VER1531-3 | 15413 | CH | Senior Consultant | No | 2023-08-15 | 2024-06-29 | 0% | 286.46 | 165.00 | 2.00 | 0.00 | |
| VER1531 | VER1531-1 | 15667 | GB | Manager | No | 2023-08-15 | 2024-06-29 | 5% | 254.36 | 165.00 | 94.00 | 0.00 | |
| VER1885 | VER1885-2 | 15413 | CH | Senior Consultant | No | 2023-08-15 | 2024-06-29 | 0% | 286.46 | 165.00 | 1.00 | 1.00 | |
| VER1885 | VER1885-1 | 15667 | GB | Manager | No | 2023-09-05 | 2024-10-01 | 1% | 254.36 | 165.00 | 32.00 | 32.00 | |
| VER1885 | VER1885-4 | 15856 | GB | Manager | No | 2024-06-10 | 2024-10-01 | 7% | 267.44 | 165.00 | 46.00 | 46.00 | |
| VER1885 | VER1885-5 | 15478 | GB | Manager | No | 2024-09-11 | 2024-11-01 | 12% | 267.44 | 165.00 | 37.00 | 36.50 | |
| VER2172 | VER2172-3 | 7000015 | N/A | N/A | No | 2024-10-01 | 2025-07-01 | 1% | 180.00 | 180.00 | 10.00 | 0.00 | |
| VER2172 | VER2172-1 | 15478 | GB | Manager | No | 2024-10-07 | 2025-08-01 | 15% | 267.44 | 165.00 | 265.00 | 258.00 | |
| VER2172 | VER2172-5 | 15232 | NL | Manager | No | 2025-02-18 | 2025-08-01 | 8% | 242.50 | 165.00 | 80.00 | 34.00 | |
| VER2172 | VER2172-2 | 15533 | ZA | Manager | No | 2025-03-12 | 2025-08-01 | 11% | 153.13 | 165.00 | 93.00 | 73.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2172 | 7000015 |
1.17
0.00
1.17
|
1.02
0.00
1.02
|
1.07
0.00
1.07
|
1.13
0.00
1.13
|
1.12
0.00
1.12
|
1.08
0.00
1.08
|
0.05
0.00
0.05
|
- | - | - | - | - |
6.64
0.00
6.64
|
|
| VER2172 | 15478 |
28.34
36.00
-7.66
|
24.66
51.00
-26.34
|
25.88
33.00
-7.12
|
27.12
8.00
19.12
|
27.12
30.00
-2.88
|
25.88
11.00
14.88
|
28.34
0.00
28.34
|
1.24
0.00
1.24
|
- | - | - | - |
188.58
169.00
19.58
|
|
| VER2172 | 15232 | - |
6.05
32.00
-25.95
|
14.12
1.00
13.12
|
14.79
0.00
14.79
|
14.79
0.00
14.79
|
14.12
1.00
13.12
|
15.46
0.00
15.46
|
0.67
0.00
0.67
|
- | - | - | - |
80.00
34.00
46.00
|
|
| VER2172 | 15533 | - | - |
12.64
8.00
4.64
|
19.87
18.00
1.87
|
19.86
29.00
-9.14
|
18.96
18.00
0.96
|
20.76
1.00
19.76
|
0.91
0.00
0.91
|
- | - | - | - |
93.00
74.00
19.00
|