Note: Overall totals include all historical data up to and including July 2025.
£364k
£307k
Discount:
£-57k (-15.6%)
£306k
Scope Change:
£-1k (-0.2%)
£305k
Unrealised:
£-1k (-0.4%)
£304k
Leakage:
£-1k (-0.3%)
£304k
Billing:
£-0k (0.0%)
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) |
£9k | £8k | £8k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£97k | £84k | £83k | £50k | £49k | £69k |
| 2024 | £267k | £224k | £223k | £255k | £255k | £236k |
| 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) |
£9k |
£-1k (-15.4%) |
£0k (5.3%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£97k |
£-13k (-13.8%) |
£-0k (-0.3%) |
£-33k (-39.9%) |
£-1k (-1.6%) |
£20k (39.6%) |
| 2024 | £267k |
£-43k (-16.3%) |
£-0k (-0.2%) |
£32k (14.4%) |
£0k (0.0%) |
£-20k (-7.6%) |
| 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 | £16k | £14k | £15k | £16k | £16k | £9k | £10k | £9k | - | - | - | - | £106k |
| Planned | £14k | £12k | £13k | £14k | £14k | £8k | £9k | £8k | - | - | - | - | £92k |
| Corrected | £14k | £12k | £13k | £13k | £13k | £8k | £9k | £8k | - | - | - | - | £92k |
| Written | £20k | £15k | £8k | £4k | £2k | £1k | - | - | - | - | - | - | £50k |
| Revenue | £20k | £15k | £8k | £4k | £2k | - | - | - | - | - | - | - | £49k |
| Invoiced | £20k | £20k | £15k | £8k | - | £5k | - | - | - | - | - | - | £69k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | - | - | £46k | £53k | £50k | £53k | £33k | £16k | £16k | £267k |
| Planned | - | - | - | - | - | £38k | £44k | £42k | £44k | £28k | £14k | £14k | £224k |
| Corrected | - | - | - | - | - | £38k | £44k | £42k | £44k | £28k | £14k | £13k | £223k |
| Written | - | - | - | - | - | £38k | £52k | £48k | £39k | £31k | £28k | £20k | £255k |
| Revenue | - | - | - | - | - | £38k | £47k | £53k | £39k | £31k | £28k | £20k | £255k |
| Invoiced | - | - | - | - | - | - | £38k | £52k | £48k | £39k | £31k | £28k | £236k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1981 | VER1981-8 | 15569 | NL | Business Associate | No | 2024-06-03 | 2024-10-05 | 1% | 274.50 | 274.50 | 8.00 | 5.50 | |
| VER1981 | VER1981-1 | 15205 | NL | Director | No | 2024-06-03 | 2024-10-05 | 30% | 305.00 | 274.50 | 215.00 | 215.00 | |
| VER1981 | VER1981-2 | 15894 | DE | Manager | No | 2024-06-03 | 2024-10-05 | 42% | 235.00 | 211.50 | 299.00 | 298.00 | |
| VER1981 | VER1981-3 | 15857 | GB | Senior Consultant | No | 2024-06-03 | 2024-10-05 | 35% | 238.37 | 184.50 | 254.00 | 254.00 | |
| VER1981 | VER1981-4 | 108 | NL | Director | No | 2024-06-03 | 2024-10-05 | 3% | 305.00 | 0.00 | 24.00 | 5.00 | |
| VER2132 | VER2132-1 | 15205 | NL | Director | No | 2024-09-23 | 2024-11-01 | 20% | 305.00 | 274.50 | 48.00 | 62.00 | |
| VER2132 | VER2132-2 | 15857 | GB | Senior Consultant | No | 2024-09-23 | 2024-11-01 | 20% | 238.37 | 184.50 | 48.00 | 48.00 | |
| VER2163 | VER2163-3 | 15857 | GB | Senior Consultant | No | 2024-10-17 | 2025-08-30 | 10% | 238.37 | 184.50 | 184.00 | 148.00 | |
| VER2163 | VER2163-1 | 15205 | NL | Director | No | 2024-10-28 | 2025-08-30 | 11% | 305.00 | 274.50 | 200.00 | 179.00 | |
| VER2163 | VER2163-2 | 15894 | DE | Manager | No | 2024-10-28 | 2025-05-31 | 12% | 235.00 | 211.50 | 154.00 | 154.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2163 | 15857 |
18.64
20.00
-1.36
|
16.21
25.00
-8.79
|
17.02
16.00
1.02
|
17.83
6.00
11.83
|
17.84
0.00
17.84
|
17.02
0.00
17.02
|
18.65
0.00
18.65
|
17.02
0.00
17.02
|
- | - | - | - |
140.23
67.00
73.23
|
|
| VER2163 | 15205 |
20.91
44.00
-23.09
|
18.18
28.00
-9.82
|
19.09
15.00
4.09
|
20.00
9.00
11.00
|
20.00
6.00
14.00
|
19.09
3.00
16.09
|
20.91
0.00
20.91
|
19.09
0.00
19.09
|
- | - | - | - |
157.27
105.00
52.27
|
|
| VER2163 | 15894 |
22.86
21.00
1.86
|
19.87
15.00
4.87
|
20.86
6.00
14.86
|
21.86
0.00
21.86
|
21.85
0.00
21.85
|
- | - | - | - | - | - | - |
107.30
42.00
65.30
|