Note: Overall totals include all historical data up to and including July 2025.
£89k
£76k
Discount:
£-13k (-14.6%)
£41k
Scope Change:
£-35k (-46.5%)
£38k
Unrealised:
£-2k (-5.8%)
£32k
Leakage:
£-6k (-15.8%)
£32k
Billing:
£0k (0.0%)
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) |
£21k | £16k | £16k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£30k | £23k | £23k | £18k | £12k | £32k |
| 2024 | £59k | £52k | £18k | £20k | £20k | £0k |
| 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) |
£21k |
£-5k (-23.0%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£30k |
£-7k (-22.7%) |
£-0k (-1.9%) |
£-5k (-21.8%) |
£-6k (-32.8%) |
£20k (165.8%) |
| 2024 | £59k |
£-6k (-10.5%) |
£-35k (-66.5%) |
£3k (15.1%) |
£-0k (-0.7%) |
£-20k (-100.0%) |
| 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 | £5k | £4k | £4k | £4k | £4k | £4k | £5k | £4k | £4k | £5k | £4k | £5k | £52k |
| Planned | £4k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £40k |
| Corrected | £4k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £39k |
| Written | £2k | £9k | £1k | - | £1k | £6k | - | - | - | - | - | - | £18k |
| Revenue | £2k | £9k | £1k | - | £1k | - | - | - | - | - | - | - | £12k |
| Invoiced | £20k | £2k | £9k | £1k | - | £1k | - | - | - | - | - | - | £32k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | - | - | - | - | - | £8k | £17k | £16k | £17k | £59k |
| Planned | - | - | - | - | - | - | - | - | £8k | £16k | £14k | £15k | £52k |
| Corrected | - | - | - | - | - | - | - | - | £2k | £5k | £5k | £5k | £18k |
| Written | - | - | - | - | - | - | - | - | £6k | £5k | £7k | £2k | £20k |
| Revenue | - | - | - | - | - | - | - | - | - | - | £19k | £2k | £20k |
| Invoiced | - | - | - | - | - | - | - | - | - | - | - | - | £0k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2114 | VER2114-2 | 15339 | NL | Senior Consultant | No | 2024-09-11 | 2025-01-01 | 6% | 205.00 | 185.00 | 36.50 | 36.50 | |
| VER2114 | VER2114-3 | 15757 | NL | Consultant | No | 2024-09-17 | 2025-01-01 | 4% | 172.50 | 160.00 | 23.00 | 23.00 | |
| VER2114 | VER2114-7 | 15757 | NL | Consultant | No | 2024-09-24 | 2025-01-01 | 2% | 172.50 | 160.00 | 14.00 | 16.00 | |
| VER2114 | VER2114-6 | 15339 | NL | Senior Consultant | No | 2024-09-25 | 2025-01-01 | 2% | 205.00 | 185.00 | 14.00 | 14.00 | |
| VER2114 | VER2114-1 | 100 | NL | Partner | No | 2024-10-08 | 2026-01-01 | 2% | 397.50 | 265.00 | 50.00 | 17.50 | |
| VER2245 | VER2245-1 | 100 | NL | Partner | No | 2025-01-02 | 2026-01-01 | 2% | 407.50 | 274.00 | 33.50 | 10.50 | |
| VER2245 | VER2245-8 | 128 | NL | Director | No | 2025-01-02 | 2026-01-01 | 0% | 312.50 | 259.00 | 10.00 | 20.50 | |
| VER2245 | VER2245-2 | 15339 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 1% | 242.50 | 212.00 | 25.00 | 15.00 | |
| VER2245 | VER2245-3 | 15757 | NL | Consultant | No | 2025-01-02 | 2026-01-01 | 3% | 175.00 | 166.00 | 70.00 | 40.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2114 | 15339 |
0.45
0.00
0.45
|
- | - | - | - | - | - | - | - | - | - | - |
0.45
0.00
0.45
|
|
| VER2114 | 15757 |
0.30
0.00
0.30
|
- | - | - | - | - | - | - | - | - | - | - |
0.30
0.00
0.30
|
|
| VER2114 | 15757 |
0.19
0.00
0.19
|
- | - | - | - | - | - | - | - | - | - | - |
0.19
0.00
0.19
|
|
| VER2114 | 15339 |
0.20
0.00
0.20
|
- | - | - | - | - | - | - | - | - | - | - |
0.20
0.00
0.20
|
|
| VER2114 | 100 |
3.56
0.00
3.56
|
3.10
0.00
3.10
|
3.25
0.00
3.25
|
3.40
0.00
3.40
|
3.40
0.00
3.40
|
3.25
0.00
3.25
|
3.56
0.00
3.56
|
3.25
0.00
3.25
|
3.41
0.00
3.41
|
3.56
0.00
3.56
|
3.10
0.00
3.10
|
3.56
0.00
3.56
|
40.40
0.00
40.40
|
|
| VER2245 | 100 |
2.82
1.00
1.82
|
2.57
3.00
-0.43
|
2.70
3.00
-0.30
|
2.82
0.00
2.82
|
2.82
0.00
2.82
|
2.70
3.50
-0.80
|
2.95
0.00
2.95
|
2.70
0.00
2.70
|
2.82
0.00
2.82
|
2.95
0.00
2.95
|
2.57
0.00
2.57
|
2.95
0.00
2.95
|
33.37
10.50
22.87
|
|
| VER2245 | 128 |
0.84
0.50
0.34
|
0.77
20.00
-19.23
|
0.80
0.00
0.80
|
0.84
0.00
0.84
|
0.84
0.00
0.84
|
0.81
0.00
0.81
|
0.88
0.00
0.88
|
0.81
0.00
0.81
|
0.84
0.00
0.84
|
0.88
0.00
0.88
|
0.77
0.00
0.77
|
0.88
0.00
0.88
|
9.96
20.50
-10.54
|
|
| VER2245 | 15339 |
2.11
1.00
1.11
|
1.92
1.00
0.92
|
2.01
0.00
2.01
|
2.11
0.00
2.11
|
2.11
3.00
-0.89
|
2.01
10.00
-7.99
|
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
15.00
9.90
|
|
| VER2245 | 15757 |
5.90
7.00
-1.10
|
5.36
16.00
-10.64
|
5.63
0.00
5.63
|
5.90
0.00
5.90
|
5.90
0.00
5.90
|
5.63
17.00
-11.37
|
6.17
0.00
6.17
|
5.63
0.00
5.63
|
5.90
0.00
5.90
|
6.17
0.00
6.17
|
5.37
0.00
5.37
|
6.17
0.00
6.17
|
69.73
40.00
29.73
|