Note: Overall totals include all historical data up to and including July 2025.
£41k
£37k
Discount:
£-3k (-8.0%)
£36k
Scope Change:
£-1k (-2.4%)
£29k
Unrealised:
£-7k (-19.6%)
£29k
Leakage:
£-0k (-0.6%)
£32k
Billing:
£3k (9.2%)
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) |
£2k | £3k | £3k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£3k | £4k | £4k | £0k | £0k | £2k |
| 2024 | £37k | £33k | £33k | £29k | £29k | £30k |
| 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) |
£2k |
£0k (19.1%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£3k |
£1k (17.9%) |
£-0k (-0.1%) |
£-4k (-97.1%) |
£-0k (-100.0%) |
£2k (0.0%) |
| 2024 | £37k |
£-4k (-10.3%) |
£-1k (-2.6%) |
£-3k (-10.4%) |
£-0k (-0.2%) |
£1k (3.3%) |
| 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 | £1k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £6k |
| Planned | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £7k |
| Corrected | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £7k |
| Written | - | - | - | - | - | £0k | - | - | - | - | - | - | £0k |
| Revenue | - | - | £0k | - | £-0k | - | - | - | - | - | - | - | £0k |
| Invoiced | - | - | £2k | - | - | - | - | - | - | - | - | - | £2k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £1k | £1k | £1k | £1k | £1k | £5k | £6k | £6k | £5k | £6k | £5k | £1k | £37k |
| Planned | £1k | £1k | £1k | £1k | £1k | £5k | £5k | £5k | £5k | £5k | £5k | £1k | £33k |
| Corrected | £0k | £0k | £0k | £0k | £1k | £4k | £5k | £5k | £5k | £5k | £5k | £0k | £33k |
| Written | £0k | - | £0k | £0k | £2k | £4k | £9k | £5k | £3k | £5k | £1k | - | £29k |
| Revenue | - | - | £1k | £1k | £0k | £0k | £13k | £5k | £3k | £5k | £1k | - | £29k |
| Invoiced | - | - | - | £0k | - | £-0k | - | £1k | - | £27k | £0k | £1k | £30k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1730 | VER1730-2 | 128 | NL | Partner | No | 2024-01-02 | 2025-01-01 | 0% | 397.50 | 321.50 | 4.00 | 1.00 | |
| VER1730 | VER1730-8 | 15292 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 0% | 235.00 | 222.00 | 0.00 | 0.00 | |
| VER1730 | VER1730-7 | 15332 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 0% | 235.00 | 222.00 | 3.00 | 3.00 | |
| VER1730 | VER1730-1 | 15292 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 1% | 235.00 | 222.00 | 16.00 | 13.50 | |
| VER1978 | VER1978-1 | 15292 | NL | Manager | No | 2024-05-28 | 2024-11-30 | 7% | 235.00 | 222.00 | 80.00 | 71.50 | |
| VER1978 | VER1978-2 | 128 | NL | Partner | No | 2024-06-04 | 2024-11-30 | 3% | 397.50 | 321.50 | 29.00 | 29.00 | |
| VER2300 | VER2300-8 | 172 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 0% | 270.00 | 859.00 | 1.00 | 0.00 | |
| VER2300 | VER2300-7 | 15332 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 0% | 242.50 | 859.00 | 1.00 | 0.00 | |
| VER2300 | VER2300-2 | 128 | NL | Director | No | 2025-01-02 | 2026-01-01 | 0% | 312.50 | 330.00 | 4.00 | 0.00 | |
| VER2300 | VER2300-1 | 15292 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 1% | 242.50 | 228.00 | 16.00 | 0.50 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1730 | 128 |
0.02
0.00
0.02
|
- | - | - | - | - | - | - | - | - | - | - |
0.02
0.00
0.02
|
|
| VER1730 | 15332 |
0.02
0.00
0.02
|
- | - | - | - | - | - | - | - | - | - | - |
0.02
0.00
0.02
|
|
| VER1730 | 15292 |
0.06
0.00
0.06
|
- | - | - | - | - | - | - | - | - | - | - |
0.06
0.00
0.06
|
|
| VER2300 | 172 |
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
1.00
0.00
1.00
|
|
| VER2300 | 15332 |
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
1.00
0.00
1.00
|
|
| VER2300 | 128 |
0.34
0.00
0.34
|
0.31
0.00
0.31
|
0.32
0.00
0.32
|
0.34
0.00
0.34
|
0.34
0.00
0.34
|
0.32
0.00
0.32
|
0.35
0.00
0.35
|
0.32
0.00
0.32
|
0.34
0.00
0.34
|
0.35
0.00
0.35
|
0.30
0.00
0.30
|
0.35
0.00
0.35
|
3.98
0.00
3.98
|
|
| VER2300 | 15292 |
1.35
0.00
1.35
|
1.23
0.00
1.23
|
1.29
0.00
1.29
|
1.35
0.00
1.35
|
1.35
0.00
1.35
|
1.29
0.50
0.79
|
1.41
0.00
1.41
|
1.28
0.00
1.28
|
1.35
0.00
1.35
|
1.41
0.00
1.41
|
1.22
0.00
1.22
|
1.41
0.00
1.41
|
15.94
0.50
15.44
|