Note: Overall totals include all historical data up to and including July 2025.
£36k
£31k
Discount:
£-5k (-13.1%)
£25k
Scope Change:
£-6k (-18.1%)
£12k
Unrealised:
£-14k (-53.4%)
£12k
Leakage:
£-0k (-2.5%)
£12k
Billing:
£1k (6.2%)
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) |
£13k | £12k | £11k | £3k | £3k | £2k |
| 2024 | £23k | £20k | £14k | £9k | £9k | £10k |
| 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 (-12.2%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£13k |
£-2k (-12.1%) |
£-0k (-0.2%) |
£-9k (-74.3%) |
£-0k (-10.0%) |
£-0k (-11.5%) |
| 2024 | £23k |
£-3k (-13.6%) |
£-6k (-28.6%) |
£-5k (-36.2%) |
£0k (0.0%) |
£1k (11.6%) |
| 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 | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £22k |
| Planned | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £20k |
| Corrected | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £20k |
| Written | £1k | £0k | £0k | £1k | £1k | £0k | - | - | - | - | - | - | £3k |
| Revenue | £1k | £0k | £0k | £1k | £1k | - | - | - | - | - | - | - | £3k |
| Invoiced | - | - | - | £2k | - | £1k | - | - | - | - | - | - | £2k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £3k | £23k |
| Planned | £2k | £1k | £1k | £2k | £2k | £1k | £2k | £2k | £1k | £2k | £2k | £2k | £20k |
| Corrected | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £2k | £2k | £14k |
| Written | £1k | £0k | £0k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £9k |
| Revenue | - | - | £2k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £4k | £-3k | £9k |
| Invoiced | £2k | - | - | - | - | - | £1k | £1k | - | - | - | £7k | £10k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2333 | VER2333-1 | 172 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 1% | 270.00 | 197.07 | 25.00 | 0.00 | |
| VER2333 | VER2333-2 | 15332 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 1% | 242.50 | 197.07 | 25.00 | 4.50 | |
| VER2333 | VER2333-4 | 16011 | NL | Consultant | No | 2025-01-02 | 2026-01-01 | 1% | 175.00 | 197.07 | 25.00 | 4.50 | |
| VER2333 | VER2333-3 | 15500 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 1% | 210.00 | 197.07 | 25.00 | 6.00 | |
| VER36 | VER36-2 | 10146 | N/A | N/A | No | 2021-01-04 | 2035-12-29 | 0% | 182.07 | 182.07 | 1.00 | 0.00 | |
| VER36 | VER36-14 | 172 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 0% | 262.50 | 193.21 | 2.50 | 2.50 | |
| VER36 | VER36-9 | 172 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 0% | 262.50 | 193.21 | 4.00 | 3.00 | |
| VER36 | VER36-11 | 15680 | NL | Consultant | No | 2024-01-02 | 2025-01-01 | 0% | 172.50 | 193.21 | 7.50 | 7.50 | |
| VER36 | VER36-15 | 15332 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 1% | 235.00 | 193.21 | 15.75 | 14.25 | |
| VER36 | VER36-10 | 15332 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 2% | 235.00 | 193.21 | 34.50 | 18.00 | |
| VER36 | VER36-12 | 15500 | NL | Senior Consultant | No | 2024-11-01 | 2025-01-01 | 1% | 205.00 | 193.21 | 3.00 | 0.00 | |
| VER36 | VER36-13 | 16011 | NL | Consultant | No | 2024-11-01 | 2025-01-01 | 1% | 172.50 | 193.21 | 3.00 | 0.00 | |
| VER36 | VER36-16 | 15500 | NL | Senior Consultant | No | 2024-11-01 | 2025-01-01 | 1% | 205.00 | 193.21 | 2.25 | 0.75 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2333 | 172 |
2.11
0.00
2.11
|
1.92
0.00
1.92
|
2.01
0.00
2.01
|
2.11
0.00
2.11
|
2.11
0.00
2.11
|
2.01
0.00
2.01
|
2.20
0.00
2.20
|
2.01
0.00
2.01
|
2.11
0.00
2.11
|
2.20
0.00
2.20
|
1.91
0.00
1.91
|
2.20
0.00
2.20
|
24.90
0.00
24.90
|
|
| VER2333 | 15332 |
2.11
0.00
2.11
|
1.92
0.00
1.92
|
2.01
0.00
2.01
|
2.11
0.00
2.11
|
2.11
3.00
-0.89
|
2.01
1.50
0.51
|
2.20
0.00
2.20
|
2.01
0.00
2.01
|
2.11
0.00
2.11
|
2.20
0.00
2.20
|
1.91
0.00
1.91
|
2.20
0.00
2.20
|
24.90
4.50
20.40
|
|
| VER2333 | 16011 |
2.11
0.00
2.11
|
1.92
0.00
1.92
|
2.01
1.50
0.51
|
2.11
3.00
-0.89
|
2.11
0.00
2.11
|
2.01
0.00
2.01
|
2.20
0.00
2.20
|
2.01
0.00
2.01
|
2.11
0.00
2.11
|
2.20
0.00
2.20
|
1.91
0.00
1.91
|
2.20
0.00
2.20
|
24.90
4.50
20.40
|
|
| VER2333 | 15500 |
2.11
3.00
-0.89
|
1.92
1.50
0.42
|
2.01
0.00
2.01
|
2.11
0.00
2.11
|
2.11
1.50
0.61
|
2.01
0.00
2.01
|
2.20
0.00
2.20
|
2.01
0.00
2.01
|
2.11
0.00
2.11
|
2.20
0.00
2.20
|
1.91
0.00
1.91
|
2.20
0.00
2.20
|
24.90
6.00
18.90
|
|
| VER36 | 10146 |
0.01
0.00
0.01
|
0.00
0.00
0.00
|
0.00
0.00
0.00
|
0.01
0.00
0.01
|
0.00
0.00
0.00
|
0.00
0.00
0.00
|
0.01
0.00
0.01
|
0.00
0.00
0.00
|
0.01
0.00
0.01
|
0.01
0.00
0.01
|
0.00
0.00
0.00
|
0.01
0.00
0.01
|
0.06
0.00
0.06
|
|
| VER36 | 172 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER36 | 172 |
0.02
0.00
0.02
|
- | - | - | - | - | - | - | - | - | - | - |
0.02
0.00
0.02
|
|
| VER36 | 15680 |
0.03
0.00
0.03
|
- | - | - | - | - | - | - | - | - | - | - |
0.03
0.00
0.03
|
|
| VER36 | 15332 |
0.06
0.00
0.06
|
- | - | - | - | - | - | - | - | - | - | - |
0.06
0.00
0.06
|
|
| VER36 | 15332 |
0.14
0.00
0.14
|
- | - | - | - | - | - | - | - | - | - | - |
0.14
0.00
0.14
|
|
| VER36 | 15500 |
0.07
0.00
0.07
|
- | - | - | - | - | - | - | - | - | - | - |
0.07
0.00
0.07
|
|
| VER36 | 16011 |
0.07
0.00
0.07
|
- | - | - | - | - | - | - | - | - | - | - |
0.07
0.00
0.07
|
|
| VER36 | 15500 |
0.05
0.00
0.05
|
- | - | - | - | - | - | - | - | - | - | - |
0.05
0.00
0.05
|