Note: Overall totals include all historical data up to and including July 2025.
£399k
£330k
Discount:
£-70k (-17.4%)
£330k
Scope Change:
£0k (0.0%)
£263k
Unrealised:
£-66k (-20.1%)
£315k
Leakage:
£52k (19.7%)
£235k
Billing:
£-80k (-25.3%)
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) |
£97k | £79k | £79k | £11k | £11k | £59k |
| 2024 | £302k | £251k | £251k | £253k | £304k | £177k |
| 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) |
£97k |
£-18k (-19.0%) |
£0k (0.0%) |
£-68k (-86.4%) |
£0k (0.0%) |
£48k (448.5%) |
| 2024 | £302k |
£-51k (-16.9%) |
£0k (0.0%) |
£2k (0.6%) |
£52k (20.5%) |
£-128k (-42.0%) |
| 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 | £17k | £15k | £16k | £16k | £16k | £16k | £1k | - | - | - | - | - | £97k |
| Planned | £14k | £12k | £13k | £13k | £13k | £13k | £1k | - | - | - | - | - | £79k |
| Corrected | £14k | £12k | £13k | £13k | £13k | £13k | £1k | - | - | - | - | - | £79k |
| Written | £11k | - | - | - | - | - | - | - | - | - | - | - | £11k |
| Revenue | £63k | £-53k | £1k | - | - | - | - | - | - | - | - | - | £11k |
| Invoiced | - | - | £59k | - | - | - | - | - | - | - | - | - | £59k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £50k | £47k | £47k | £31k | £16k | £12k | £17k | £16k | £16k | £17k | £16k | £16k | £302k |
| Planned | £44k | £41k | £41k | £25k | £13k | £10k | £14k | £13k | £13k | £14k | £13k | £13k | £251k |
| Corrected | £44k | £41k | £41k | £25k | £13k | £10k | £14k | £13k | £13k | £14k | £13k | £13k | £251k |
| Written | £42k | £24k | £15k | £15k | £15k | - | £5k | £27k | £19k | £18k | £45k | £28k | £253k |
| Revenue | £67k | £-4k | £1k | £77k | £15k | - | £5k | £27k | £19k | £18k | £26k | £53k | £304k |
| Invoiced | - | - | - | - | £77k | - | - | - | - | - | - | £99k | £177k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1517 | VER1517-10 | 15309 | GB | Partner | No | 2023-09-04 | 2024-03-30 | 1% | 363.37 | 397.50 | 8.00 | 8.00 | |
| VER1517 | VER1517-12 | 15604 | US | Director | No | 2023-09-04 | 2024-03-30 | 1% | 393.75 | 305.00 | 9.00 | 9.00 | |
| VER1517 | VER1517-14 | 15604 | US | Director | No | 2023-09-04 | 2024-03-30 | 1% | 393.75 | 305.00 | 12.00 | 12.00 | |
| VER1517 | VER1517-11 | 10158 | NL | Senior Manager | No | 2023-09-04 | 2024-03-30 | 1% | 250.00 | 262.50 | 11.00 | 9.50 | |
| VER1517 | VER1517-9 | 15438 | GB | Senior Manager | No | 2023-09-04 | 2024-03-30 | 1% | 276.16 | 262.50 | 10.00 | 10.00 | |
| VER1517 | VER1517-13 | 10158 | NL | Senior Manager | No | 2023-09-04 | 2024-03-30 | 1% | 250.00 | 262.50 | 15.00 | 11.50 | |
| VER1517 | VER1517-8 | 15551 | GB | Senior Consultant | No | 2023-09-04 | 2024-03-30 | 1% | 229.65 | 235.00 | 13.00 | 13.00 | |
| VER1517 | VER1517-5 | 15438 | GB | Senior Manager | No | 2023-09-04 | 2024-03-30 | 0% | 276.16 | 225.00 | 3.00 | 3.00 | |
| VER1517 | VER1517-1 | 15682 | SE | Manager | No | 2023-09-07 | 2024-03-30 | 46% | 185.00 | 185.00 | 536.00 | 360.50 | |
| VER1809 | VER1809-1 | 15682 | SE | Senior Manager | No | 2024-01-02 | 2024-05-02 | 67% | 264.24 | 208.00 | 472.00 | 370.50 | |
| VER1967 | VER1967-1 | 15682 | SE | Senior Manager | No | 2024-05-02 | 2024-06-29 | 29% | 264.24 | 208.00 | 96.00 | 72.00 | |
| VER2052 | VER2052-1 | 15682 | SE | Senior Manager | No | 2024-07-01 | 2025-07-02 | 35% | 264.24 | 214.00 | 738.00 | 711.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2052 | 15682 |
64.54
50.00
14.54
|
56.12
0.00
56.12
|
58.93
0.00
58.93
|
61.73
0.00
61.73
|
61.74
0.00
61.74
|
58.93
0.00
58.93
|
5.61
0.00
5.61
|
- | - | - | - | - |
367.60
50.00
317.60
|