Note: Overall totals include all historical data up to and including July 2025.
£817k
£600k
Discount:
£-217k (-26.5%)
£600k
Scope Change:
£0k (0.0%)
£493k
Unrealised:
£-108k (-17.9%)
£454k
Leakage:
£-39k (-7.9%)
£452k
Billing:
£-2k (-0.4%)
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) |
£92k | £66k | £66k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£478k | £349k | £349k | £278k | £239k | £261k |
| 2024 | £339k | £252k | £252k | £214k | £214k | £191k |
| 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) |
£92k |
£-26k (-28.6%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£478k |
£-129k (-27.1%) |
£0k (0.0%) |
£-70k (-20.1%) |
£-39k (-14.0%) |
£22k (9.1%) |
| 2024 | £339k |
£-87k (-25.7%) |
£0k (0.0%) |
£-37k (-14.9%) |
£0k (0.0%) |
£-23k (-10.9%) |
| 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 | £74k | £69k | £73k | £76k | £76k | £73k | £36k | £29k | £31k | £32k | - | - | £570k |
| Planned | £54k | £51k | £53k | £56k | £56k | £53k | £26k | £21k | £22k | £23k | - | - | £415k |
| Corrected | £54k | £51k | £53k | £56k | £56k | £53k | £26k | £21k | £22k | £23k | - | - | £415k |
| Written | £51k | £37k | £50k | £54k | £45k | £41k | - | - | - | - | - | - | £278k |
| Revenue | £19k | £69k | £50k | £55k | £45k | - | - | - | - | - | - | - | £239k |
| Invoiced | £23k | £51k | £37k | £50k | £55k | £44k | - | - | - | - | - | - | £261k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | - | £30k | £41k | £47k | £45k | £43k | £47k | £43k | £45k | £339k |
| Planned | - | - | - | - | £23k | £30k | £35k | £33k | £32k | £35k | £32k | £33k | £252k |
| Corrected | - | - | - | - | £23k | £30k | £35k | £33k | £32k | £35k | £32k | £33k | £252k |
| Written | - | - | - | - | £14k | £25k | £36k | £16k | £33k | £36k | £32k | £23k | £214k |
| Revenue | - | - | - | - | £9k | £25k | £36k | £20k | £33k | £36k | £32k | £23k | £214k |
| Invoiced | - | - | - | - | - | - | £34k | £36k | £20k | £33k | £36k | £32k | £191k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1935 | VER1935-1 | 15403 | NL | Senior Manager | No | 2024-05-13 | 2025-01-01 | 97% | 262.50 | 195.00 | 1300.00 | 1100.00 | |
| VER2291 | VER2291-1 | 15669 | NL | Consultant | No | 2025-01-07 | 2025-07-01 | 98% | 175.00 | 125.00 | 992.00 | 781.00 | |
| VER2391 | VER2391-1 | 15403 | NL | Senior Manager | No | 2025-01-02 | 2025-07-01 | 97% | 270.00 | 200.00 | 1000.00 | 904.00 | |
| VER2572 | VER2572-1 | 15669 | NL | Consultant | No | 2025-07-01 | 2025-11-01 | 100% | 175.00 | 125.00 | 712.00 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1935 | 15403 |
7.74
0.00
7.74
|
- | - | - | - | - | - | - | - | - | - | - |
7.74
0.00
7.74
|
|
| VER2291 | 15669 |
149.59
152.00
-2.41
|
157.46
120.00
37.46
|
165.33
135.00
30.33
|
173.21
160.00
13.21
|
173.20
132.00
41.20
|
165.34
82.00
83.34
|
7.87
0.00
7.87
|
- | - | - | - | - |
992.00
781.00
211.00
|
|
| VER2391 | 15403 |
170.54
160.00
10.54
|
155.04
112.00
43.04
|
162.79
168.00
-5.21
|
170.54
168.00
2.54
|
170.54
144.00
26.54
|
162.80
152.00
10.80
|
7.75
0.00
7.75
|
- | - | - | - | - |
1000.00
904.00
96.00
|
|
| VER2572 | 15669 | - | - | - | - | - | - |
184.00
0.00
184.00
|
168.00
0.00
168.00
|
176.00
0.00
176.00
|
184.00
0.00
184.00
|
- | - |
712.00
0.00
712.00
|