Note: Overall totals include all historical data up to and including July 2025.
£242k
£239k
Discount:
£-3k (-1.1%)
£239k
Scope Change:
£-1k (-0.3%)
£214k
Unrealised:
£-25k (-10.6%)
£192k
Leakage:
£-21k (-9.9%)
£160k
Billing:
£-33k (-17.0%)
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) |
£11k | £10k | £10k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£169k | £167k | £167k | £124k | £103k | £91k |
| 2024 | £73k | £73k | £72k | £89k | £89k | £69k |
| 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) |
£11k |
£-0k (-1.8%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£169k |
£-2k (-1.4%) |
£-0k (-0.2%) |
£-42k (-25.5%) |
£-21k (-16.6%) |
£-12k (-11.9%) |
| 2024 | £73k |
£-0k (-0.5%) |
£-0k (-0.5%) |
£17k (23.8%) |
£-0k (-0.5%) |
£-21k (-23.0%) |
| 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 | £30k | £26k | £27k | £23k | £21k | £20k | £22k | £11k | - | - | - | - | £180k |
| Planned | £29k | £26k | £27k | £22k | £21k | £20k | £22k | £10k | - | - | - | - | £177k |
| Corrected | £29k | £26k | £27k | £22k | £21k | £20k | £22k | £10k | - | - | - | - | £177k |
| Written | £31k | £26k | £6k | £22k | £21k | £17k | £1k | - | - | - | - | - | £124k |
| Revenue | £30k | £26k | £7k | £21k | £21k | - | - | - | - | - | - | - | £103k |
| Invoiced | £21k | £30k | - | - | £21k | £21k | - | - | - | - | - | - | £91k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | - | - | - | - | - | - | £21k | £25k | £27k | £73k |
| Planned | - | - | - | - | - | - | - | - | - | £21k | £25k | £27k | £73k |
| Corrected | - | - | - | - | - | - | - | - | - | £21k | £25k | £27k | £72k |
| Written | - | - | - | - | - | - | - | - | - | £39k | £30k | £21k | £89k |
| Revenue | - | - | - | - | - | - | - | - | - | - | £69k | £21k | £89k |
| Invoiced | - | - | - | - | - | - | - | - | - | - | - | £69k | £69k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2153 | VER2153-1 | 15778 | SE | Director | No | 2024-10-01 | 2025-04-01 | 3% | 307.38 | 268.75 | 35.00 | 35.00 | |
| VER2153 | VER2153-3 | 15473 | IN | Business Associate | No | 2024-10-02 | 2025-04-01 | 21% | 218.75 | 218.75 | 221.00 | 221.00 | |
| VER2153 | VER2153-4 | 15382 | NL | Senior Consultant | No | 2024-10-02 | 2025-04-01 | 29% | 205.00 | 218.75 | 298.00 | 298.00 | |
| VER2153 | VER2153-2 | 108 | NL | Director | No | 2024-10-23 | 2025-04-01 | 2% | 305.00 | 0.00 | 16.00 | 12.50 | |
| VER2153 | VER2153-8 | 15232 | NL | Manager | No | 2024-11-04 | 2025-04-01 | 13% | 235.00 | 243.75 | 110.00 | 110.00 | |
| VER2153 | VER2153-5 | 7000015 | N/A | N/A | No | 2024-12-27 | 2025-04-01 | 5% | 218.75 | 218.75 | 25.00 | 12.50 | |
| VER2489 | VER2489-2 | 15232 | NL | Manager | No | 2025-04-01 | 2025-08-16 | 12% | 242.50 | 250.00 | 96.00 | 58.00 | |
| VER2489 | VER2489-4 | 15473 | IN | Business Associate | No | 2025-04-01 | 2025-08-16 | 15% | 225.00 | 225.00 | 120.00 | 90.50 | |
| VER2489 | VER2489-3 | 15382 | NL | Senior Consultant | No | 2025-04-01 | 2025-08-16 | 21% | 210.00 | 225.00 | 168.00 | 109.00 | |
| VER2489 | VER2489-5 | 7000015 | N/A | N/A | No | 2025-04-01 | 2025-08-16 | 3% | 218.75 | 218.75 | 24.00 | 0.00 | |
| VER2489 | VER2489-1 | 108 | NL | Director | No | 2025-04-01 | 2025-08-16 | 2% | 312.50 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2153 | 15778 |
6.14
0.00
6.14
|
5.34
0.00
5.34
|
5.61
0.00
5.61
|
0.27
0.00
0.27
|
- | - | - | - | - | - | - | - |
17.36
0.00
17.36
|
|
| VER2153 | 15473 |
39.10
44.50
-5.40
|
34.00
44.50
-10.50
|
35.70
15.50
20.20
|
1.70
0.00
1.70
|
- | - | - | - | - | - | - | - |
110.50
104.50
6.00
|
|
| VER2153 | 15382 |
52.72
56.00
-3.28
|
45.85
51.00
-5.15
|
48.14
6.00
42.14
|
2.29
0.00
2.29
|
- | - | - | - | - | - | - | - |
149.00
113.00
36.00
|
|
| VER2153 | 108 |
3.20
0.00
3.20
|
2.79
0.00
2.79
|
2.92
0.00
2.92
|
0.14
0.00
0.14
|
- | - | - | - | - | - | - | - |
9.05
0.00
9.05
|
|
| VER2153 | 15232 |
23.64
31.00
-7.36
|
20.56
22.00
-1.44
|
21.59
1.00
20.59
|
1.03
0.00
1.03
|
- | - | - | - | - | - | - | - |
66.82
54.00
12.82
|
|
| VER2153 | 7000015 |
8.46
5.25
3.21
|
7.35
0.00
7.35
|
7.72
5.25
2.47
|
0.37
0.00
0.37
|
- | - | - | - | - | - | - | - |
23.90
10.50
13.40
|
|
| VER2489 | 15232 | - | - | - |
21.33
15.00
6.33
|
21.33
25.00
-3.67
|
20.37
14.00
6.37
|
22.30
4.00
18.30
|
10.67
0.00
10.67
|
- | - | - | - |
96.00
58.00
38.00
|
|
| VER2489 | 15473 | - | - | - |
26.67
31.00
-4.33
|
26.67
28.50
-1.83
|
25.45
31.00
-5.55
|
27.88
0.00
27.88
|
13.33
0.00
13.33
|
- | - | - | - |
120.00
90.50
29.50
|
|
| VER2489 | 15382 | - | - | - |
37.33
44.00
-6.67
|
37.33
35.00
2.33
|
35.64
30.00
5.64
|
39.03
0.00
39.03
|
18.67
0.00
18.67
|
- | - | - | - |
168.00
109.00
59.00
|
|
| VER2489 | 7000015 | - | - | - |
5.33
5.50
-0.17
|
5.33
2.25
3.08
|
5.09
0.00
5.09
|
5.58
0.00
5.58
|
2.67
0.00
2.67
|
- | - | - | - |
24.00
7.75
16.25
|
|
| VER2489 | 108 | - | - | - |
3.56
0.00
3.56
|
3.55
0.00
3.55
|
3.39
0.00
3.39
|
3.72
0.00
3.72
|
1.78
0.00
1.78
|
- | - | - | - |
16.00
0.00
16.00
|