Note: Overall totals include all historical data up to and including July 2025.
£147k
£167k
Discount:
£20k (13.9%)
£169k
Scope Change:
£2k (1.0%)
£161k
Unrealised:
£-8k (-4.4%)
£162k
Leakage:
£0k (0.3%)
£157k
Billing:
£-4k (-2.7%)
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) |
£86k | £101k | £121k | £87k | £80k | £99k |
| 2024 | £60k | £67k | £48k | £75k | £82k | £58k |
| 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) |
£86k |
£14k (16.4%) |
£21k (20.5%) |
£-35k (-28.5%) |
£-7k (-8.0%) |
£19k (24.2%) |
| 2024 | £60k |
£6k (10.4%) |
£-19k (-28.5%) |
£27k (56.7%) |
£7k (9.9%) |
£-24k (-28.8%) |
| 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 | £15k | £13k | £14k | £15k | £14k | £14k | £1k | - | - | - | - | - | £86k |
| Planned | £18k | £15k | £17k | £18k | £16k | £15k | £1k | - | - | - | - | - | £101k |
| Corrected | £18k | £15k | £21k | £24k | £22k | £20k | £1k | - | - | - | - | - | £121k |
| Written | £16k | £23k | £20k | £21k | £2k | £4k | - | - | - | - | - | - | £87k |
| Revenue | £11k | £24k | £21k | £21k | £2k | - | - | - | - | - | - | - | £80k |
| Invoiced | £17k | - | £40k | £21k | £21k | - | - | - | - | - | - | - | £99k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | - | £1k | £14k | £14k | £3k | £3k | £3k | £8k | £14k | £60k |
| Planned | - | - | - | - | £1k | £13k | £13k | £4k | £4k | £4k | £10k | £17k | £67k |
| Corrected | - | - | - | - | £0k | £4k | £4k | £4k | £4k | £4k | £10k | £17k | £48k |
| Written | - | - | - | - | £2k | £8k | £13k | £5k | £2k | £0k | £24k | £20k | £75k |
| Revenue | - | - | - | - | £1k | £9k | £14k | £6k | £2k | £0k | £29k | £22k | £82k |
| Invoiced | - | - | - | - | - | - | £10k | £13k | £6k | £2k | £0k | £28k | £58k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1942 | VER1942-1 | 15243 | GB | Director | No | 2024-05-30 | 2025-07-01 | 1% | 325.58 | 325.58 | 16.00 | 16.00 | |
| VER1942 | VER1942-3 | 15413 | CH | Senior Consultant | No | 2024-05-30 | 2024-07-27 | 0% | 296.88 | 238.37 | 0.00 | 0.00 | |
| VER1942 | VER1942-5 | 15382 | NL | Senior Consultant | No | 2024-05-30 | 2025-07-01 | 3% | 205.00 | 238.37 | 73.00 | 67.00 | |
| VER1942 | VER1942-2 | 15697 | ZA | Manager | No | 2024-05-31 | 2024-11-01 | 5% | 142.50 | 267.44 | 46.00 | 46.00 | |
| VER1942 | VER1942-6 | 15856 | GB | Manager | No | 2024-11-18 | 2025-07-01 | 5% | 267.44 | 267.44 | 58.50 | 54.50 | |
| VER1942 | VER1942-7 | 15648 | NL | Consultant | No | 2024-11-18 | 2025-07-01 | 5% | 172.50 | 238.37 | 63.50 | 63.50 | |
| VER1942 | VER1942-8 | 15478 | GB | Manager | No | 2024-12-02 | 2025-07-01 | 0% | 267.44 | 267.44 | 4.00 | 4.00 | |
| VER2207 | VER2207-1 | 15697 | ZA | Manager | No | 2024-11-01 | 2025-05-01 | 4% | 142.50 | 290.70 | 46.00 | 46.00 | |
| VER2207 | VER2207-2 | 15856 | GB | Manager | No | 2024-11-18 | 2025-07-01 | 11% | 267.44 | 267.44 | 144.00 | 144.00 | |
| VER2207 | VER2207-3 | 15648 | NL | Consultant | No | 2024-11-18 | 2025-06-14 | 9% | 172.50 | 209.30 | 109.00 | 109.00 | |
| VER2207 | VER2207-5 | 15697 | ZA | Manager | No | 2025-03-10 | 2025-07-01 | 14% | 153.13 | 273.81 | 94.00 | 82.00 | |
| VER2207 | VER2207-6 | 16127 | AE | Senior Consultant | No | 2025-06-16 | 2025-07-01 | 8% | 256.70 | 214.29 | 8.00 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1942 | 15243 |
1.30
0.00
1.30
|
1.13
2.00
-0.87
|
1.18
0.00
1.18
|
1.24
0.00
1.24
|
1.24
0.00
1.24
|
1.17
0.00
1.17
|
0.06
0.00
0.06
|
- | - | - | - | - |
7.32
2.00
5.32
|
|
| VER1942 | 15382 |
5.91
0.00
5.91
|
5.14
0.00
5.14
|
5.40
0.00
5.40
|
5.66
0.00
5.66
|
5.66
0.00
5.66
|
5.39
0.00
5.39
|
0.26
0.00
0.26
|
- | - | - | - | - |
33.42
0.00
33.42
|
|
| VER1942 | 15856 |
8.31
6.00
2.31
|
7.22
11.50
-4.28
|
7.58
0.00
7.58
|
7.95
0.00
7.95
|
7.94
0.00
7.94
|
7.59
0.00
7.59
|
0.36
0.00
0.36
|
- | - | - | - | - |
46.95
17.50
29.45
|
|
| VER1942 | 15648 |
9.02
20.00
-10.98
|
7.84
9.50
-1.66
|
8.23
0.00
8.23
|
8.62
0.00
8.62
|
8.62
0.00
8.62
|
8.24
0.00
8.24
|
0.39
0.00
0.39
|
- | - | - | - | - |
50.96
29.50
21.46
|
|
| VER1942 | 15478 |
0.61
0.00
0.61
|
0.53
0.00
0.53
|
0.55
0.00
0.55
|
0.58
0.00
0.58
|
0.58
0.00
0.58
|
0.54
0.00
0.54
|
0.03
0.00
0.03
|
- | - | - | - | - |
3.42
0.00
3.42
|
|
| VER2207 | 15697 |
8.14
11.00
-2.86
|
7.08
18.00
-10.92
|
7.43
0.00
7.43
|
7.79
0.00
7.79
|
0.35
0.00
0.35
|
- | - | - | - | - | - | - |
30.79
29.00
1.79
|
|
| VER2207 | 15856 |
20.45
16.00
4.45
|
17.78
28.00
-10.22
|
18.67
34.00
-15.33
|
19.55
21.00
-1.45
|
19.55
0.00
19.55
|
18.68
0.00
18.68
|
0.88
0.00
0.88
|
- | - | - | - | - |
115.56
99.00
16.56
|
|
| VER2207 | 15648 |
16.72
10.00
6.72
|
14.54
22.00
-7.46
|
15.26
28.00
-12.74
|
15.98
18.00
-2.02
|
16.00
1.00
15.00
|
7.26
2.00
5.26
|
- | - | - | - | - | - |
85.76
81.00
4.76
|
|
| VER2207 | 15697 | - | - |
18.34
20.00
-1.66
|
25.22
43.00
-17.78
|
25.22
7.00
18.22
|
24.08
12.00
12.08
|
1.14
0.00
1.14
|
- | - | - | - | - |
94.00
82.00
12.00
|
|
| VER2207 | 16127 | - | - | - | - | - |
7.33
0.00
7.33
|
0.67
0.00
0.67
|
- | - | - | - | - |
8.00
0.00
8.00
|