Note: Overall totals include all historical data up to and including July 2025.
£365k
£245k
Discount:
£-121k (-33.0%)
£242k
Scope Change:
£-3k (-1.1%)
£228k
Unrealised:
£-14k (-5.9%)
£210k
Leakage:
£-18k (-7.9%)
£214k
Billing:
£4k (2.1%)
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) |
£62k | £47k | £44k | £33k | £24k | £41k |
| 2024 | £304k | £198k | £198k | £195k | £186k | £173k |
| 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) |
£62k |
£-15k (-24.4%) |
£-3k (-5.7%) |
£-11k (-25.0%) |
£-9k (-27.8%) |
£18k (73.7%) |
| 2024 | £304k |
£-106k (-34.8%) |
£0k (0.0%) |
£-3k (-1.6%) |
£-9k (-4.5%) |
£-13k (-7.1%) |
| 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 | £2k | - | £11k | £15k | £15k | £17k | £1k | - | - | - | - | - | £62k |
| Planned | £1k | - | £8k | £11k | £11k | £13k | £1k | - | - | - | - | - | £47k |
| Corrected | £1k | - | £6k | £9k | £9k | £17k | £1k | - | - | - | - | - | £44k |
| Written | - | - | £7k | £10k | £7k | £9k | - | - | - | - | - | - | £33k |
| Revenue | - | - | £7k | £10k | £7k | - | - | - | - | - | - | - | £24k |
| Invoiced | £18k | - | - | £7k | £10k | £7k | - | - | - | - | - | - | £41k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | £10k | £36k | £31k | £36k | £35k | £33k | £36k | £42k | £44k | £304k |
| Planned | - | - | - | £7k | £23k | £20k | £23k | £22k | £21k | £23k | £28k | £30k | £198k |
| Corrected | - | - | - | £7k | £23k | £20k | £23k | £22k | £21k | £23k | £28k | £30k | £198k |
| Written | - | - | - | £6k | £34k | £13k | £38k | £31k | £35k | £21k | £13k | £5k | £195k |
| Revenue | - | - | - | - | £36k | £12k | £34k | £31k | £35k | £21k | £3k | £15k | £186k |
| Invoiced | - | - | - | - | £6k | £33k | £12k | £37k | £31k | £34k | £21k | - | £173k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1890 | VER1890-1 | 15597 | CH | Manager | No | 2024-04-22 | 2025-01-01 | 8% | 343.75 | 256.51 | 120.00 | 92.00 | |
| VER1890 | VER1890-2 | 15413 | CH | Senior Consultant | No | 2024-04-22 | 2025-01-01 | 27% | 296.88 | 251.96 | 400.00 | 506.00 | |
| VER1890 | VER1890-7 | 7000015 | N/A | N/A | No | 2024-04-22 | 2025-01-01 | 3% | 185.00 | 185.00 | 40.00 | 0.00 | |
| VER1890 | VER1890-3 | 15843 | IN | Manager | No | 2024-04-23 | 2025-01-01 | 15% | 235.00 | 203.12 | 224.00 | 142.00 | |
| VER1890 | VER1890-5 | 108 | NL | Director | No | 2024-04-23 | 2025-01-01 | 6% | 305.00 | 0.00 | 90.00 | 6.00 | |
| VER1890 | VER1890-6 | 15528 | CH | Director | No | 2024-04-23 | 2025-01-01 | 6% | 434.90 | 0.00 | 90.00 | 8.00 | |
| VER2184 | VER2184-1 | 15413 | CH | Senior Consultant | No | 2024-11-01 | 2025-01-01 | 18% | 296.88 | 234.38 | 64.00 | 64.00 | |
| VER2447 | VER2447-3 | 15528 | CH | Partner | No | 2025-03-10 | 2025-07-01 | 1% | 507.89 | 460.53 | 4.00 | 4.00 | |
| VER2447 | VER2447-2 | 15597 | CH | Senior Manager | No | 2025-03-10 | 2025-07-01 | 2% | 400.66 | 328.95 | 16.00 | 15.50 | |
| VER2447 | VER2447-1 | 15413 | CH | Manager | No | 2025-03-10 | 2025-07-01 | 15% | 352.63 | 256.58 | 100.00 | 100.00 | |
| VER2447 | VER2447-6 | 16078 | IN | Senior Consultant | No | 2025-06-16 | 2025-07-01 | 40% | 210.00 | 256.58 | 38.50 | 1.50 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1890 | 15597 |
0.66
0.00
0.66
|
- | - | - | - | - | - | - | - | - | - | - |
0.66
0.00
0.66
|
|
| VER1890 | 15413 |
2.19
0.00
2.19
|
- | - | - | - | - | - | - | - | - | - | - |
2.19
0.00
2.19
|
|
| VER1890 | 7000015 |
0.22
0.00
0.22
|
- | - | - | - | - | - | - | - | - | - | - |
0.22
0.00
0.22
|
|
| VER1890 | 15843 |
1.23
0.00
1.23
|
- | - | - | - | - | - | - | - | - | - | - |
1.23
0.00
1.23
|
|
| VER1890 | 108 |
0.49
0.00
0.49
|
- | - | - | - | - | - | - | - | - | - | - |
0.49
0.00
0.49
|
|
| VER1890 | 15528 |
0.49
0.00
0.49
|
- | - | - | - | - | - | - | - | - | - | - |
0.49
0.00
0.49
|
|
| VER2184 | 15413 |
1.45
0.00
1.45
|
- | - | - | - | - | - | - | - | - | - | - |
1.45
0.00
1.45
|
|
| VER2447 | 15528 | - | - |
0.78
1.00
-0.22
|
1.07
0.00
1.07
|
1.08
1.50
-0.42
|
1.02
1.50
-0.48
|
0.05
0.00
0.05
|
- | - | - | - | - |
4.00
4.00
0.00
|
|
| VER2447 | 15597 | - | - |
3.12
3.00
0.12
|
4.29
3.00
1.29
|
4.30
4.50
-0.20
|
4.09
5.00
-0.91
|
0.20
0.00
0.20
|
- | - | - | - | - |
16.00
15.50
0.50
|
|
| VER2447 | 15413 | - | - |
19.51
20.00
-0.49
|
26.83
34.00
-7.17
|
26.84
20.00
6.84
|
25.60
26.00
-0.40
|
1.22
0.00
1.22
|
- | - | - | - | - |
100.00
100.00
0.00
|
|
| VER2447 | 16078 | - | - | - | - | - |
35.29
1.50
33.79
|
3.21
0.00
3.21
|
- | - | - | - | - |
38.50
1.50
37.00
|