Note: Overall totals include all historical data up to and including July 2025.
£49k
£41k
Discount:
£-8k (-16.6%)
£38k
Scope Change:
£-3k (-7.7%)
£31k
Unrealised:
£-6k (-16.8%)
£34k
Leakage:
£2k (6.9%)
£30k
Billing:
£-4k (-10.8%)
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) |
£22k | £18k | £17k | £4k | £4k | £14k |
| 2024 | £27k | £24k | £20k | £28k | £30k | £16k |
| 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) |
£22k |
£-4k (-19.5%) |
£-0k (-0.1%) |
£-14k (-79.2%) |
£0k (0.0%) |
£10k (284.7%) |
| 2024 | £27k |
£-4k (-14.3%) |
£-3k (-13.4%) |
£7k (36.8%) |
£2k (7.8%) |
£-14k (-46.8%) |
| 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 | £12k | £10k | - | - | - | - | - | - | - | - | - | - | £22k |
| Planned | £9k | £8k | - | - | - | - | - | - | - | - | - | - | £18k |
| Corrected | £9k | £8k | - | - | - | - | - | - | - | - | - | - | £17k |
| Written | £4k | - | - | - | - | - | - | - | - | - | - | - | £4k |
| Revenue | £4k | - | - | - | - | - | - | - | - | - | - | - | £4k |
| Invoiced | £14k | - | - | - | - | - | - | - | - | - | - | - | £14k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | - | £1k | £2k | £2k | £2k | £2k | £2k | £4k | £13k | £27k |
| Planned | - | - | - | - | £1k | £2k | £2k | £2k | £2k | £2k | £3k | £11k | £24k |
| Corrected | - | - | - | - | £1k | £1k | £1k | £1k | £1k | £1k | £3k | £10k | £20k |
| Written | - | - | - | - | £5k | £2k | - | - | £0k | - | £6k | £14k | £28k |
| Revenue | - | - | - | - | £4k | £2k | - | - | £0k | £-0k | £10k | £14k | £30k |
| Invoiced | - | - | - | - | - | £10k | - | - | - | - | - | £6k | £16k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1966 | VER1966-8 | 15424 | BE | Senior Consultant | No | 2024-05-15 | 2025-01-01 | 1% | 205.00 | 225.00 | 14.00 | 0.00 | |
| VER1966 | VER1966-9 | 15424 | BE | Senior Consultant | No | 2024-05-15 | 2025-01-01 | 0% | 205.00 | 225.00 | 6.00 | 6.00 | |
| VER1966 | VER1966-4 | 15685 | GB | Manager | No | 2024-05-15 | 2025-01-01 | 1% | 267.44 | 211.50 | 9.50 | 9.50 | |
| VER1966 | VER1966-6 | 15424 | BE | Senior Consultant | No | 2024-05-15 | 2025-01-01 | 1% | 205.00 | 185.00 | 8.00 | 8.00 | |
| VER1966 | VER1966-5 | 15766 | NL | Consultant | No | 2024-05-15 | 2025-01-01 | 1% | 172.50 | 125.00 | 16.00 | 24.00 | |
| VER2204 | VER2204-2 | 15424 | BE | Senior Consultant | No | 2024-11-25 | 2025-03-01 | 9% | 205.00 | 205.00 | 50.00 | 29.50 | |
| VER2204 | VER2204-4 | 15977 | BE | Consultant | No | 2024-11-25 | 2025-03-01 | 7% | 172.50 | 0.00 | 40.00 | 15.00 | |
| VER2204 | VER2204-1 | 15977 | BE | Consultant | No | 2024-11-27 | 2025-03-01 | 19% | 172.50 | 172.50 | 102.00 | 102.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1966 | 15424 |
0.08
0.00
0.08
|
- | - | - | - | - | - | - | - | - | - | - |
0.08
0.00
0.08
|
|
| VER1966 | 15424 |
0.03
0.00
0.03
|
- | - | - | - | - | - | - | - | - | - | - |
0.03
0.00
0.03
|
|
| VER1966 | 15685 |
0.06
0.00
0.06
|
- | - | - | - | - | - | - | - | - | - | - |
0.06
0.00
0.06
|
|
| VER1966 | 15424 |
0.05
0.00
0.05
|
- | - | - | - | - | - | - | - | - | - | - |
0.05
0.00
0.05
|
|
| VER1966 | 15766 |
0.10
0.00
0.10
|
- | - | - | - | - | - | - | - | - | - | - |
0.10
0.00
0.10
|
|
| VER2204 | 15424 |
16.43
6.00
10.43
|
14.29
0.00
14.29
|
- | - | - | - | - | - | - | - | - | - |
30.72
6.00
24.72
|
|
| VER2204 | 15977 |
13.14
0.00
13.14
|
11.43
0.00
11.43
|
- | - | - | - | - | - | - | - | - | - |
24.57
0.00
24.57
|
|
| VER2204 | 15977 |
34.50
14.00
20.50
|
30.00
0.00
30.00
|
- | - | - | - | - | - | - | - | - | - |
64.50
14.00
50.50
|