Note: Overall totals include all historical data up to and including July 2025.
£113k
£117k
Discount:
£3k (3.1%)
£113k
Scope Change:
£-4k (-3.1%)
£112k
Unrealised:
£-1k (-1.1%)
£84k
Leakage:
£-28k (-24.9%)
£117k
Billing:
£33k (39.1%)
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) |
£79k | £78k | £78k | £88k | £56k | £117k |
| 2024 | £34k | £39k | £35k | £24k | £28k | £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) |
£79k |
£-1k (-1.5%) |
£-0k (0.0%) |
£10k (12.8%) |
£-32k (-36.4%) |
£61k (109.2%) |
| 2024 | £34k |
£5k (13.6%) |
£-4k (-9.4%) |
£-11k (-31.8%) |
£4k (16.9%) |
£-28k (-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 | £14k | £12k | £12k | £13k | £14k | £14k | £1k | - | - | - | - | - | £79k |
| Planned | £13k | £11k | £12k | £13k | £14k | £14k | £1k | - | - | - | - | - | £78k |
| Corrected | £13k | £11k | £12k | £13k | £14k | £14k | £1k | - | - | - | - | - | £78k |
| Written | £10k | £9k | £15k | £15k | £3k | £36k | - | - | - | - | - | - | £88k |
| Revenue | £11k | £11k | £16k | £15k | £3k | - | - | - | - | - | - | - | £56k |
| Invoiced | £55k | £10k | £8k | £19k | £14k | £10k | - | - | - | - | - | - | £117k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | - | - | - | £3k | £3k | £3k | £3k | £9k | £12k | £34k |
| Planned | - | - | - | - | - | - | £5k | £5k | £4k | £5k | £9k | £12k | £39k |
| Corrected | - | - | - | - | - | - | £4k | £4k | £3k | £4k | £9k | £12k | £35k |
| Written | - | - | - | - | - | - | - | - | £1k | £2k | £11k | £10k | £24k |
| Revenue | - | - | - | - | - | - | - | - | £1k | £3k | £10k | £14k | £28k |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2093 | VER2093-3 | 15710 | ZA | Senior Consultant | No | 2024-07-01 | 2025-07-01 | 0% | 115.00 | 185.00 | 3.50 | 3.50 | |
| VER2093 | VER2093-6 | 15961 | ZA | Consultant | No | 2024-07-01 | 2025-07-01 | 3% | 101.25 | 185.00 | 56.00 | 53.00 | |
| VER2093 | VER2093-5 | 15897 | ZA | Consultant | No | 2024-07-01 | 2025-07-01 | 4% | 101.25 | 185.00 | 76.00 | 64.00 | |
| VER2093 | VER2093-4 | 15871 | IN | Senior Consultant | No | 2024-07-01 | 2025-07-01 | 4% | 205.00 | 185.00 | 93.00 | 93.00 | |
| VER2093 | VER2093-9 | 15232 | NL | Manager | No | 2024-11-01 | 2025-07-01 | 1% | 235.00 | 185.00 | 16.00 | 49.00 | |
| VER2093 | VER2093-8 | 15371 | NL | Manager | No | 2024-11-01 | 2025-07-01 | 2% | 235.00 | 185.00 | 24.00 | 50.00 | |
| VER2093 | VER2093-10 | 16104 | ZA | Senior Consultant | No | 2025-05-01 | 2025-07-01 | 6% | 123.75 | 185.00 | 21.50 | 21.50 | |
| VER2200 | VER2200-1 | 100 | NL | Partner | No | 2024-11-13 | 2025-07-01 | 5% | 397.50 | 265.00 | 66.00 | 62.00 | |
| VER2200 | VER2200-3 | 15339 | NL | Senior Consultant | No | 2024-11-13 | 2025-07-01 | 15% | 205.00 | 192.50 | 202.00 | 169.50 | |
| VER2200 | VER2200-2 | 10072 | NL | Director | No | 2024-12-17 | 2025-07-01 | 1% | 305.00 | 265.00 | 12.00 | 4.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2093 | 15710 |
0.31
0.00
0.31
|
0.27
0.00
0.27
|
0.28
0.00
0.28
|
0.29
0.00
0.29
|
0.30
0.00
0.30
|
0.27
0.00
0.27
|
0.02
0.00
0.02
|
- | - | - | - | - |
1.74
0.00
1.74
|
|
| VER2093 | 15961 |
4.92
0.00
4.92
|
4.28
0.00
4.28
|
4.48
0.00
4.48
|
4.70
0.00
4.70
|
4.70
0.00
4.70
|
4.49
53.00
-48.51
|
0.22
0.00
0.22
|
- | - | - | - | - |
27.79
53.00
-25.21
|
|
| VER2093 | 15897 |
6.67
0.50
6.17
|
5.81
1.00
4.81
|
6.09
2.50
3.59
|
6.38
1.00
5.38
|
6.38
0.00
6.38
|
6.10
57.00
-50.90
|
0.29
0.00
0.29
|
- | - | - | - | - |
37.72
62.00
-24.28
|
|
| VER2093 | 15871 |
8.16
0.00
8.16
|
7.10
2.00
5.10
|
7.46
3.00
4.46
|
7.81
3.00
4.81
|
7.81
5.00
2.81
|
7.46
53.00
-45.54
|
0.35
0.00
0.35
|
- | - | - | - | - |
46.15
66.00
-19.85
|
|
| VER2093 | 15232 |
2.13
19.00
-16.87
|
1.85
28.00
-26.15
|
1.94
1.00
0.94
|
2.03
0.00
2.03
|
2.04
1.00
1.04
|
1.94
0.00
1.94
|
0.09
0.00
0.09
|
- | - | - | - | - |
12.02
49.00
-36.98
|
|
| VER2093 | 15371 |
3.19
1.00
2.19
|
2.78
0.00
2.78
|
2.91
0.00
2.91
|
3.05
0.00
3.05
|
3.06
0.00
3.06
|
2.91
0.00
2.91
|
0.14
0.00
0.14
|
- | - | - | - | - |
18.04
1.00
17.04
|
|
| VER2093 | 16104 | - | - | - | - |
10.75
0.00
10.75
|
10.26
21.50
-11.24
|
0.49
0.00
0.49
|
- | - | - | - | - |
21.50
21.50
0.00
|
|
| VER2200 | 100 |
9.20
8.00
1.20
|
8.00
4.00
4.00
|
8.40
20.00
-11.60
|
8.80
11.00
-2.20
|
8.80
3.00
5.80
|
8.40
0.00
8.40
|
0.40
0.00
0.40
|
- | - | - | - | - |
52.00
46.00
6.00
|
|
| VER2200 | 15339 |
28.16
17.00
11.16
|
24.49
14.00
10.49
|
25.71
46.00
-20.29
|
26.93
57.00
-30.07
|
26.94
3.50
23.44
|
25.71
8.50
17.21
|
1.22
0.00
1.22
|
- | - | - | - | - |
159.16
146.00
13.16
|
|
| VER2200 | 10072 |
1.96
3.00
-1.04
|
1.70
0.00
1.70
|
1.78
0.00
1.78
|
1.88
0.00
1.88
|
1.87
0.00
1.87
|
1.80
0.00
1.80
|
0.08
0.00
0.08
|
- | - | - | - | - |
11.07
3.00
8.07
|