Note: Overall totals include all historical data up to and including July 2025.
£29k
£26k
Discount:
£-3k (-10.0%)
£26k
Scope Change:
£0k (0.0%)
£19k
Unrealised:
£-7k (-27.4%)
£17k
Leakage:
£-1k (-6.7%)
£18k
Billing:
£0k (1.9%)
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) |
£8k | £7k | £7k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£11k | £10k | £10k | £5k | £4k | £4k |
| 2024 | £18k | £16k | £16k | £14k | £14k | £13k |
| 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) |
£8k |
£-1k (-10.2%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£11k |
£-1k (-10.2%) |
£0k (0.0%) |
£-5k (-49.6%) |
£-1k (-25.3%) |
£1k (19.0%) |
| 2024 | £18k |
£-2k (-9.9%) |
£0k (0.0%) |
£-2k (-13.7%) |
£0k (0.0%) |
£-0k (-2.7%) |
| 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 | £1k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £1k | £2k | £19k |
| Planned | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £17k |
| Corrected | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £17k |
| Written | £1k | £0k | £0k | £1k | £1k | £1k | - | - | - | - | - | - | £5k |
| Revenue | - | £2k | £0k | £1k | £1k | - | - | - | - | - | - | - | £4k |
| Invoiced | £0k | - | £2k | £0k | £1k | £1k | - | - | - | - | - | - | £4k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £1k | £1k | £1k | £1k | £2k | £1k | £2k | £1k | £1k | £2k | £1k | £1k | £18k |
| Planned | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £16k |
| Corrected | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £16k |
| Written | £1k | £0k | - | £6k | £1k | £0k | - | - | - | £3k | £1k | £0k | £14k |
| Revenue | - | £2k | - | £6k | £1k | £0k | - | - | £0k | £3k | £1k | £0k | £14k |
| Invoiced | - | - | £2k | - | £6k | - | - | £1k | - | - | £3k | £1k | £13k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1751 | VER1751-2 | 15449 | NL | Director | No | 2024-01-02 | 2025-01-01 | 0% | 305.00 | 258.00 | 10.00 | 6.00 | |
| VER1751 | VER1751-3 | 15659 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 1% | 205.00 | 187.00 | 24.00 | 26.50 | |
| VER1751 | VER1751-1 | 15339 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 2% | 205.00 | 187.00 | 48.00 | 39.00 | |
| VER2418 | VER2418-2 | 15449 | NL | Director | No | 2025-01-02 | 2026-01-01 | 0% | 312.50 | 267.00 | 8.00 | 0.00 | |
| VER2418 | VER2418-3 | 15076 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 0% | 270.00 | 245.00 | 5.00 | 5.00 | |
| VER2418 | VER2418-1 | 15339 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 2% | 242.50 | 215.00 | 40.00 | 13.50 | |
| VER2418 | VER2418-5 | 15757 | NL | Consultant | No | 2025-01-02 | 2026-01-01 | 1% | 175.00 | 164.00 | 30.00 | 5.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1751 | 15449 |
0.04
0.00
0.04
|
- | - | - | - | - | - | - | - | - | - | - |
0.04
0.00
0.04
|
|
| VER1751 | 15659 |
0.09
0.00
0.09
|
- | - | - | - | - | - | - | - | - | - | - |
0.09
0.00
0.09
|
|
| VER1751 | 15339 |
0.18
0.00
0.18
|
- | - | - | - | - | - | - | - | - | - | - |
0.18
0.00
0.18
|
|
| VER2418 | 15449 |
0.67
0.00
0.67
|
0.61
0.00
0.61
|
0.64
0.00
0.64
|
0.68
0.00
0.68
|
0.68
0.00
0.68
|
0.64
0.00
0.64
|
0.71
0.00
0.71
|
0.64
0.00
0.64
|
0.67
0.00
0.67
|
0.71
0.00
0.71
|
0.61
0.00
0.61
|
0.71
0.00
0.71
|
7.97
0.00
7.97
|
|
| VER2418 | 15076 |
0.42
5.00
-4.58
|
0.38
0.00
0.38
|
0.40
0.00
0.40
|
0.42
0.00
0.42
|
0.42
0.00
0.42
|
0.40
0.00
0.40
|
0.44
0.00
0.44
|
0.40
0.00
0.40
|
0.43
0.00
0.43
|
0.44
0.00
0.44
|
0.39
0.00
0.39
|
0.44
0.00
0.44
|
4.98
5.00
-0.02
|
|
| VER2418 | 15339 |
3.37
1.00
2.37
|
3.07
2.00
1.07
|
3.22
0.50
2.72
|
3.37
3.00
0.37
|
3.37
5.00
-1.63
|
3.22
2.00
1.22
|
3.52
0.00
3.52
|
3.22
0.00
3.22
|
3.37
0.00
3.37
|
3.53
0.00
3.53
|
3.06
0.00
3.06
|
3.53
0.00
3.53
|
39.85
13.50
26.35
|
|
| VER2418 | 15757 |
2.53
0.00
2.53
|
2.30
0.00
2.30
|
2.41
0.00
2.41
|
2.53
0.00
2.53
|
2.53
2.00
0.53
|
2.41
3.00
-0.59
|
2.64
0.00
2.64
|
2.42
0.00
2.42
|
2.53
0.00
2.53
|
2.64
0.00
2.64
|
2.30
0.00
2.30
|
2.64
0.00
2.64
|
29.88
5.00
24.88
|