Note: Overall totals include all historical data up to and including July 2025.
£238k
£183k
Discount:
£-56k (-23.3%)
£142k
Scope Change:
£-40k (-22.1%)
£131k
Unrealised:
£-11k (-8.1%)
£113k
Leakage:
£-17k (-13.3%)
£17k
Billing:
£-96k (-85.1%)
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) |
£199k | £145k | £106k | £102k | £83k | £17k |
| 2024 | £39k | £37k | £36k | £28k | £30k | £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) |
£0k |
£-0k (-33.8%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£199k |
£-54k (-27.2%) |
£-39k (-26.6%) |
£-4k (-4.0%) |
£-19k (-18.3%) |
£-67k (-79.8%) |
| 2024 | £39k |
£-1k (-3.8%) |
£-2k (-4.8%) |
£-7k (-20.1%) |
£1k (4.5%) |
£-30k (-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 | £17k | £15k | £15k | £25k | £82k | £39k | £8k | £0k | - | - | - | - | £199k |
| Planned | £17k | £14k | £15k | £21k | £50k | £23k | £5k | £0k | - | - | - | - | £145k |
| Corrected | £14k | £12k | £12k | £14k | £26k | £23k | £5k | £0k | - | - | - | - | £107k |
| Written | £5k | £18k | £18k | £13k | £31k | £17k | - | - | - | - | - | - | £102k |
| Revenue | £6k | £19k | £18k | £10k | £31k | - | - | - | - | - | - | - | £83k |
| Invoiced | - | - | - | - | - | £17k | - | - | - | - | - | - | £17k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | - | - | - | - | - | £12k | £17k | £1k | £9k | £39k |
| Planned | - | - | - | - | - | - | - | - | £11k | £16k | £1k | £9k | £37k |
| Corrected | - | - | - | - | - | - | - | - | £11k | £16k | £1k | £7k | £36k |
| Written | - | - | - | - | - | - | - | - | £0k | £24k | - | £5k | £28k |
| Revenue | - | - | - | - | - | - | - | - | - | £24k | £1k | £5k | £30k |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2107 | VER2107-1 | 903 | NL | Partner | No | 2024-09-09 | 2024-11-01 | 1% | 397.50 | 350.00 | 4.00 | 0.00 | |
| VER2107 | VER2107-2 | 15845 | AE | Director | No | 2024-09-09 | 2024-11-01 | 11% | 275.00 | 275.00 | 36.00 | 36.00 | |
| VER2107 | VER2107-4 | 15438 | GB | Senior Manager | No | 2024-09-09 | 2024-11-01 | 8% | 290.70 | 237.50 | 24.00 | 11.00 | |
| VER2107 | VER2107-3 | 15853 | AE | Senior Consultant | No | 2024-09-09 | 2024-11-01 | 19% | 187.50 | 187.50 | 60.00 | 60.00 | |
| VER2265 | VER2265-3 | 15845 | AE | Director | No | 2024-12-09 | 2025-05-15 | 5% | 275.00 | 275.00 | 45.00 | 45.00 | |
| VER2265 | VER2265-4 | 15853 | AE | Senior Consultant | No | 2024-12-16 | 2025-05-15 | 31% | 187.50 | 187.50 | 270.50 | 270.50 | |
| VER2265 | VER2265-2 | 903 | NL | Partner | No | 2025-01-10 | 2025-08-01 | 1% | 407.50 | 350.00 | 8.00 | 7.50 | |
| VER2265 | VER2265-8 | 16117 | AE | Director | No | 2025-05-15 | 2025-07-01 | 7% | 351.56 | 275.00 | 19.00 | 0.00 | |
| VER2265 | VER2265-9 | 16116 | AE | Manager | No | 2025-05-15 | 2025-08-01 | 11% | 290.18 | 187.50 | 49.50 | 40.00 | |
| VER2538 | VER2538-1 | 15853 | AE | Manager | No | 2025-04-29 | 2025-05-16 | 43% | 290.18 | 161.87 | 48.00 | 48.00 | |
| VER2538 | VER2538-4 | 16116 | AE | Manager | No | 2025-05-15 | 2025-07-01 | 59% | 290.18 | 161.87 | 160.00 | 160.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2265 | 15845 |
9.08
15.00
-5.92
|
7.89
6.00
1.89
|
8.29
14.00
-5.71
|
8.68
0.00
8.68
|
4.35
3.00
1.35
|
- | - | - | - | - | - | - |
38.29
38.00
0.29
|
|
| VER2265 | 15853 |
57.08
6.00
51.08
|
49.64
79.50
-29.86
|
52.11
74.00
-21.89
|
54.60
56.00
-1.40
|
27.29
40.00
-12.71
|
- | - | - | - | - | - | - |
240.72
255.50
-14.78
|
|
| VER2265 | 903 |
0.88
0.50
0.38
|
1.10
3.00
-1.90
|
1.15
0.00
1.15
|
1.20
0.00
1.20
|
1.21
4.00
-2.79
|
1.15
0.00
1.15
|
1.26
0.00
1.26
|
0.05
0.00
0.05
|
- | - | - | - |
8.00
7.50
0.50
|
|
| VER2265 | 16117 | - | - | - | - |
6.71
0.00
6.71
|
11.73
0.00
11.73
|
0.56
0.00
0.56
|
- | - | - | - | - |
19.00
0.00
19.00
|
|
| VER2265 | 16116 | - | - | - | - |
10.42
40.00
-29.58
|
18.24
0.00
18.24
|
19.97
0.00
19.97
|
0.87
0.00
0.87
|
- | - | - | - |
49.50
40.00
9.50
|
|
| VER2538 | 15853 | - | - | - |
6.85
16.00
-9.15
|
41.15
32.00
9.15
|
- | - | - | - | - | - | - |
48.00
48.00
0.00
|
|
| VER2538 | 16116 | - | - | - | - |
56.47
56.00
0.47
|
98.82
104.00
-5.18
|
4.71
0.00
4.71
|
- | - | - | - | - |
160.00
160.00
0.00
|