Note: Overall totals include all historical data up to and including July 2025.
£293k
£222k
Discount:
£-70k (-24.1%)
£216k
Scope Change:
£-6k (-2.7%)
£215k
Unrealised:
£-1k (-0.4%)
£146k
Leakage:
£-70k (-32.4%)
£107k
Billing:
£-38k (-26.4%)
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) |
£47k | £35k | £35k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£241k | £189k | £183k | £182k | £112k | £107k |
| 2024 | £52k | £33k | £33k | £33k | £33k | £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) |
£47k |
£-11k (-24.3%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£241k |
£-52k (-21.4%) |
£-6k (-3.2%) |
£-1k (-0.4%) |
£-70k (-38.3%) |
£-5k (-4.7%) |
| 2024 | £52k |
£-19k (-36.3%) |
£0k (0.0%) |
£0k (0.0%) |
£0k (0.0%) |
£-33k (-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 | - | - | £18k | £37k | £68k | £65k | £52k | £47k | - | - | - | - | £287k |
| Planned | - | - | £15k | £30k | £53k | £51k | £40k | £35k | - | - | - | - | £224k |
| Corrected | - | - | £14k | £28k | £52k | £50k | £39k | £35k | - | - | - | - | £218k |
| Written | - | - | £21k | £31k | £59k | £65k | £5k | - | - | - | - | - | £182k |
| Revenue | - | - | £21k | £26k | £66k | - | - | - | - | - | - | - | £112k |
| Invoiced | - | - | - | £21k | £26k | £61k | - | - | - | - | - | - | £107k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | £8k | £44k | - | - | - | - | - | - | - | - | - | £52k |
| Planned | - | £5k | £28k | - | - | - | - | - | - | - | - | - | £33k |
| Corrected | - | £5k | £28k | - | - | - | - | - | - | - | - | - | £33k |
| Written | - | £5k | £28k | - | - | - | - | - | - | - | - | - | £33k |
| Revenue | - | £5k | £28k | - | - | - | - | - | - | - | - | - | £33k |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1781 | VER1781-1 | 15772 | CH | Consultant | No | 2024-02-26 | 2024-03-29 | 96% | 270.83 | 172.50 | 192.00 | 192.00 | |
| VER2453 | VER2453-1 | 15309 | GB | Partner | No | 2025-03-03 | 2025-07-01 | 1% | 398.81 | 384.38 | 4.00 | 0.00 | |
| VER2453 | VER2453-5 | 15768 | NL | Senior Manager | No | 2025-03-03 | 2025-07-01 | 0% | 270.00 | 253.13 | 0.00 | 0.00 | |
| VER2453 | VER2453-8 | 16111 | GB | Senior Manager | No | 2025-03-03 | 2025-07-01 | 4% | 306.55 | 253.12 | 28.00 | 25.00 | |
| VER2453 | VER2453-4 | 16081 | GB | Manager | No | 2025-03-03 | 2025-07-01 | 23% | 278.27 | 228.13 | 160.00 | 160.00 | |
| VER2453 | VER2453-3 | 15205 | NL | Director | No | 2025-03-04 | 2025-07-01 | 6% | 312.50 | 286.25 | 40.00 | 40.00 | |
| VER2453 | VER2453-2 | 15528 | CH | Partner | No | 2025-03-21 | 2025-07-01 | 1% | 507.89 | 395.00 | 4.00 | 8.00 | |
| VER2531 | VER2531-2 | 15205 | NL | Director | No | 2025-04-21 | 2025-08-30 | 3% | 312.50 | 286.25 | 24.00 | 8.00 | |
| VER2531 | VER2531-4 | 15279 | CH | Manager | No | 2025-04-21 | 2025-08-30 | 32% | 352.63 | 268.75 | 240.00 | 213.50 | |
| VER2531 | VER2531-3 | 16081 | GB | Manager | No | 2025-04-21 | 2025-08-30 | 53% | 278.27 | 221.88 | 400.00 | 269.00 | |
| VER2531 | VER2531-1 | 15528 | CH | Partner | No | 2025-04-21 | 2025-08-30 | 2% | 507.89 | 0.00 | 16.00 | 0.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2453 | 15309 | - | - |
0.97
0.00
0.97
|
1.01
0.00
1.01
|
1.01
0.00
1.01
|
0.96
0.00
0.96
|
0.05
0.00
0.05
|
- | - | - | - | - |
4.00
0.00
4.00
|
|
| VER2453 | 16111 | - | - |
6.76
0.00
6.76
|
7.08
0.00
7.08
|
7.08
0.00
7.08
|
6.76
25.00
-18.24
|
0.32
0.00
0.32
|
- | - | - | - | - |
28.00
25.00
3.00
|
|
| VER2453 | 16081 | - | - |
38.62
68.00
-29.38
|
40.46
79.00
-38.54
|
40.46
13.00
27.46
|
38.62
0.00
38.62
|
1.84
0.00
1.84
|
- | - | - | - | - |
160.00
160.00
0.00
|
|
| VER2453 | 15205 | - | - |
9.30
15.00
-5.70
|
10.23
17.00
-6.77
|
10.24
8.00
2.24
|
9.76
0.00
9.76
|
0.47
0.00
0.47
|
- | - | - | - | - |
40.00
40.00
0.00
|
|
| VER2453 | 15528 | - | - |
0.38
3.00
-2.62
|
1.21
5.00
-3.79
|
1.20
0.00
1.20
|
1.16
0.00
1.16
|
0.05
0.00
0.05
|
- | - | - | - | - |
4.00
8.00
-4.00
|
|
| VER2531 | 15205 | - | - | - |
2.02
0.00
2.02
|
5.56
1.00
4.56
|
5.30
7.00
-1.70
|
5.81
0.00
5.81
|
5.31
0.00
5.31
|
- | - | - | - |
24.00
8.00
16.00
|
|
| VER2531 | 15279 | - | - | - |
20.21
24.00
-3.79
|
55.58
108.50
-52.92
|
53.05
81.00
-27.95
|
58.11
0.00
58.11
|
53.05
0.00
53.05
|
- | - | - | - |
240.00
213.50
26.50
|
|
| VER2531 | 16081 | - | - | - |
33.68
0.00
33.68
|
92.63
111.00
-18.37
|
88.42
158.00
-69.58
|
96.85
24.00
72.85
|
88.42
0.00
88.42
|
- | - | - | - |
400.00
293.00
107.00
|
|
| VER2531 | 15528 | - | - | - |
1.35
0.00
1.35
|
3.70
0.00
3.70
|
3.54
0.00
3.54
|
3.87
0.00
3.87
|
3.54
0.00
3.54
|
- | - | - | - |
16.00
0.00
16.00
|