Note: Overall totals include all historical data up to and including July 2025.
£52k
£46k
Discount:
£-6k (-11.7%)
£40k
Scope Change:
£-6k (-13.7%)
£37k
Unrealised:
£-2k (-6.0%)
£36k
Leakage:
£-2k (-4.7%)
£55k
Billing:
£20k (55.0%)
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) |
£11k | £10k | £10k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£16k | £14k | £14k | £10k | £8k | £24k |
| 2024 | £36k | £32k | £25k | £28k | £28k | £31k |
| 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) |
£11k |
£-1k (-8.9%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£16k |
£-1k (-9.0%) |
£-0k (-0.1%) |
£-5k (-33.4%) |
£-2k (-19.0%) |
£17k (212.5%) |
| 2024 | £36k |
£-5k (-12.9%) |
£-6k (-19.9%) |
£2k (9.7%) |
£0k (0.3%) |
£3k (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 | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £27k |
| Planned | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £25k |
| Corrected | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £25k |
| Written | £4k | - | £1k | £2k | £2k | £2k | - | - | - | - | - | - | £10k |
| Revenue | £4k | £0k | £1k | £2k | £1k | - | - | - | - | - | - | - | £8k |
| Invoiced | - | £24k | - | - | - | - | - | - | - | - | - | - | £24k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £4k | £4k | £4k | £36k |
| Planned | £2k | £2k | £2k | £2k | £3k | £2k | £3k | £2k | £2k | £4k | £3k | £3k | £32k |
| Corrected | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £3k | £3k | £3k | £25k |
| Written | £2k | £0k | £2k | £3k | £2k | £2k | £2k | £1k | £2k | £8k | £2k | £2k | £28k |
| Revenue | - | £3k | £1k | £3k | £2k | £2k | £2k | £0k | £2k | £8k | £2k | £2k | £28k |
| Invoiced | - | £23k | - | £1k | £2k | £1k | £1k | - | - | £2k | - | - | £31k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1737 | VER1737-1 | 15449 | NL | Director | No | 2024-01-02 | 2025-01-01 | 0% | 305.00 | 248.50 | 4.00 | 5.00 | |
| VER1737 | VER1737-5 | 15449 | NL | Director | No | 2024-01-02 | 2025-01-01 | 1% | 305.00 | 248.50 | 12.00 | 12.00 | |
| VER1737 | VER1737-2 | 15292 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 1% | 235.00 | 208.00 | 20.00 | 30.00 | |
| VER1737 | VER1737-6 | 15292 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 3% | 235.00 | 208.00 | 64.50 | 64.50 | |
| VER1737 | VER1737-7 | 15659 | NL | Senior Consultant | No | 2024-10-01 | 2025-01-01 | 4% | 205.00 | 187.50 | 21.00 | 21.00 | |
| VER2257 | VER2257-2 | 15292 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 0% | 242.50 | 216.00 | 1.00 | 0.00 | |
| VER2257 | VER2257-6 | 15292 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 2% | 242.50 | 216.00 | 48.00 | 27.50 | |
| VER2257 | VER2257-3 | 15659 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 0% | 210.00 | 194.50 | 1.00 | 0.00 | |
| VER2257 | VER2257-5 | 15659 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 3% | 210.00 | 194.50 | 72.00 | 19.00 | |
| VER466 | VER466-8 | 15449 | NL | Director | No | 2022-01-13 | 2024-01-01 | 0% | 305.00 | 220.00 | 20.00 | 14.50 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1737 | 15449 |
0.02
0.00
0.02
|
- | - | - | - | - | - | - | - | - | - | - |
0.02
0.00
0.02
|
|
| VER1737 | 15449 |
0.04
0.00
0.04
|
- | - | - | - | - | - | - | - | - | - | - |
0.04
0.00
0.04
|
|
| VER1737 | 15292 |
0.08
0.00
0.08
|
- | - | - | - | - | - | - | - | - | - | - |
0.08
0.00
0.08
|
|
| VER1737 | 15292 |
0.24
0.00
0.24
|
- | - | - | - | - | - | - | - | - | - | - |
0.24
0.00
0.24
|
|
| VER1737 | 15659 |
0.31
0.00
0.31
|
- | - | - | - | - | - | - | - | - | - | - |
0.31
0.00
0.31
|
|
| VER2257 | 15292 |
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
|
|
| VER2257 | 15292 |
4.05
12.50
-8.45
|
3.68
0.00
3.68
|
3.86
4.00
-0.14
|
4.05
4.00
0.05
|
4.04
3.00
1.04
|
3.86
4.00
-0.14
|
4.23
0.00
4.23
|
3.86
0.00
3.86
|
4.05
0.00
4.05
|
4.23
0.00
4.23
|
3.68
0.00
3.68
|
4.23
0.00
4.23
|
47.82
27.50
20.32
|
|
| VER2257 | 15659 |
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
|
|
| VER2257 | 15659 |
6.07
5.00
1.07
|
5.52
0.00
5.52
|
5.79
0.00
5.79
|
6.07
5.00
1.07
|
6.07
5.00
1.07
|
5.79
4.00
1.79
|
6.34
0.00
6.34
|
5.79
0.00
5.79
|
6.07
0.00
6.07
|
6.35
0.00
6.35
|
5.52
0.00
5.52
|
6.34
0.00
6.34
|
71.72
19.00
52.72
|