Note: Overall totals include all historical data up to and including July 2025.
£22k
£20k
Discount:
£-1k (-5.8%)
£19k
Scope Change:
£-2k (-8.1%)
£23k
Unrealised:
£4k (21.8%)
£22k
Leakage:
£-1k (-5.8%)
£22k
Billing:
£0k (0.3%)
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) |
£7k | £7k | £7k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£10k | £10k | £10k | £9k | £8k | £10k |
| 2024 | £12k | £11k | £9k | £14k | £14k | £12k |
| 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) |
£7k |
£-0k (-5.2%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£10k |
£-1k (-5.2%) |
£-0k (-0.1%) |
£-0k (-3.1%) |
£-1k (-14.5%) |
£2k (25.3%) |
| 2024 | £12k |
£-1k (-6.4%) |
£-2k (-15.1%) |
£4k (47.4%) |
£0k (0.0%) |
£-2k (-14.0%) |
| 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 | £2k | £1k | £1k | £1k | £1k | £1k | £2k | £1k | £1k | £2k | £1k | £2k | £17k |
| 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 | £2k | £2k | £1k | £2k | £0k | £1k | - | - | - | - | - | - | £9k |
| Revenue | - | - | - | - | £8k | - | - | - | - | - | - | - | £8k |
| Invoiced | £2k | - | - | - | - | £8k | - | - | - | - | - | - | £10k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £12k |
| Planned | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £11k |
| Corrected | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £9k |
| Written | £3k | £2k | £2k | £1k | £1k | £1k | £0k | - | - | £1k | £1k | £2k | £14k |
| Revenue | - | £4k | £2k | £1k | £1k | £1k | £0k | - | £0k | £1k | £0k | £2k | £14k |
| Invoiced | - | - | - | - | - | £8k | - | - | - | - | - | £3k | £12k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1797 | VER1797-1 | 15570 | NL | Business Associate | No | 2024-01-02 | 2025-01-01 | 1% | 265.00 | 265.00 | 25.00 | 41.50 | |
| VER1797 | VER1797-2 | 15441 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 1% | 205.00 | 175.00 | 15.50 | 15.50 | |
| VER2389 | VER2389-1 | 15570 | NL | Business Associate | No | 2025-01-02 | 2026-01-01 | 2% | 275.00 | 275.00 | 40.00 | 22.75 | |
| VER2389 | VER2389-2 | 15441 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 1% | 210.00 | 180.00 | 30.00 | 16.50 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1797 | 15570 |
0.10
0.00
0.10
|
- | - | - | - | - | - | - | - | - | - | - |
0.10
0.00
0.10
|
|
| VER1797 | 15441 |
0.06
0.00
0.06
|
- | - | - | - | - | - | - | - | - | - | - |
0.06
0.00
0.06
|
|
| VER2389 | 15570 |
3.37
5.75
-2.38
|
3.07
3.50
-0.43
|
3.22
4.25
-1.03
|
3.37
5.25
-1.88
|
3.37
1.75
1.62
|
3.22
2.25
0.97
|
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
22.75
17.10
|
|
| VER2389 | 15441 |
2.53
3.50
-0.97
|
2.30
5.50
-3.20
|
2.41
0.00
2.41
|
2.53
3.50
-0.97
|
2.53
0.00
2.53
|
2.41
4.00
-1.59
|
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
16.50
13.38
|