Note: Overall totals include all historical data up to and including July 2025.
£79k
£70k
Discount:
£-9k (-11.9%)
£70k
Scope Change:
£0k (0.0%)
£28k
Unrealised:
£-42k (-60.3%)
£25k
Leakage:
£-3k (-9.1%)
£25k
Billing:
£-0k (-0.5%)
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) |
£28k | £26k | £26k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£39k | £36k | £36k | £20k | £18k | £25k |
| 2024 | £40k | £33k | £33k | £8k | £7k | £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) |
£28k |
£-2k (-6.9%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£39k |
£-3k (-6.9%) |
£0k (0.0%) |
£-17k (-45.4%) |
£-2k (-11.2%) |
£7k (41.4%) |
| 2024 | £40k |
£-7k (-16.9%) |
£0k (0.0%) |
£-25k (-76.7%) |
£-0k (-3.7%) |
£-7k (-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 | £6k | £5k | £5k | £6k | £6k | £5k | £6k | £5k | £6k | £6k | £5k | £6k | £67k |
| Planned | £6k | £5k | £5k | £5k | £5k | £5k | £5k | £5k | £5k | £5k | £5k | £5k | £62k |
| Corrected | £6k | £5k | £5k | £5k | £5k | £5k | £5k | £5k | £5k | £5k | £5k | £5k | £62k |
| Written | £6k | £10k | £1k | £1k | £1k | £2k | - | - | - | - | - | - | £20k |
| Revenue | £6k | £10k | £1k | £1k | £1k | - | - | - | - | - | - | - | £18k |
| Invoiced | £8k | £5k | £10k | £1k | £1k | £1k | - | - | - | - | - | - | £25k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £8k | £7k | £7k | - | - | - | - | - | - | £6k | £5k | £6k | £40k |
| Planned | £6k | £6k | £6k | - | - | - | - | - | - | £6k | £5k | £5k | £33k |
| Corrected | £6k | £6k | £6k | - | - | - | - | - | - | £6k | £5k | £5k | £33k |
| Written | - | - | - | - | - | - | - | - | - | - | £2k | £6k | £8k |
| Revenue | - | - | - | - | - | - | - | - | - | - | - | £7k | £7k |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1406 | VER1406-1 | 15552 | JP | Manager | No | 2023-04-03 | 2024-03-30 | 5% | 212.05 | 160.31 | 100.00 | 19.00 | |
| VER1406 | VER1406-2 | 15617 | JP | Senior Consultant | No | 2023-04-03 | 2024-03-30 | 18% | 183.04 | 138.37 | 380.00 | 51.00 | |
| VER2213 | VER2213-1 | 15552 | JP | Senior Manager | No | 2024-10-01 | 2025-04-01 | 6% | 224.52 | 224.52 | 65.00 | 19.00 | |
| VER2213 | VER2213-2 | 15617 | JP | Senior Consultant | No | 2024-10-01 | 2025-04-01 | 3% | 171.18 | 171.18 | 30.00 | 46.50 | |
| VER2213 | VER2213-3 | 15582 | NL | Senior Consultant | No | 2024-10-01 | 2025-04-01 | 7% | 205.00 | 171.18 | 70.00 | 70.00 | |
| VER2483 | VER2483-1 | 15552 | JP | Senior Manager | No | 2025-04-01 | 2026-04-01 | 4% | 226.56 | 226.56 | 90.00 | 4.00 | |
| VER2483 | VER2483-3 | 15582 | NL | Senior Consultant | No | 2025-04-01 | 2026-04-01 | 6% | 210.00 | 171.88 | 120.00 | 7.00 | |
| VER2483 | VER2483-2 | 15617 | JP | Senior Consultant | No | 2025-04-01 | 2026-04-01 | 6% | 171.88 | 171.88 | 120.00 | 7.50 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2213 | 15552 |
11.41
6.00
5.41
|
9.92
0.00
9.92
|
10.42
0.00
10.42
|
0.50
0.00
0.50
|
- | - | - | - | - | - | - | - |
32.25
6.00
26.25
|
|
| VER2213 | 15617 |
5.27
13.00
-7.73
|
4.58
17.50
-12.92
|
4.80
3.50
1.30
|
0.23
0.00
0.23
|
- | - | - | - | - | - | - | - |
14.88
34.00
-19.12
|
|
| VER2213 | 15582 |
12.29
14.00
-1.71
|
10.69
40.50
-29.81
|
11.22
0.00
11.22
|
0.53
0.00
0.53
|
- | - | - | - | - | - | - | - |
34.73
54.50
-19.77
|
|
| VER2483 | 15552 | - | - | - |
7.56
0.00
7.56
|
7.56
2.00
5.56
|
7.21
2.00
5.21
|
7.90
0.00
7.90
|
7.21
0.00
7.21
|
7.56
0.00
7.56
|
7.90
0.00
7.90
|
6.87
0.00
6.87
|
7.90
0.00
7.90
|
67.67
4.00
63.67
|
|
| VER2483 | 15582 | - | - | - |
10.08
6.00
4.08
|
10.08
0.00
10.08
|
9.62
1.00
8.62
|
10.53
0.00
10.53
|
9.62
0.00
9.62
|
10.08
0.00
10.08
|
10.53
0.00
10.53
|
9.16
0.00
9.16
|
10.53
0.00
10.53
|
90.23
7.00
83.23
|
|
| VER2483 | 15617 | - | - | - |
10.08
0.00
10.08
|
10.08
1.00
9.08
|
9.62
6.50
3.12
|
10.53
0.00
10.53
|
9.62
0.00
9.62
|
10.08
0.00
10.08
|
10.53
0.00
10.53
|
9.16
0.00
9.16
|
10.53
0.00
10.53
|
90.23
7.50
82.73
|