Note: Overall totals include all historical data up to and including July 2025.
£39k
£37k
Discount:
£-1k (-3.6%)
£37k
Scope Change:
£-0k (-1.2%)
£37k
Unrealised:
£-0k (-0.9%)
£31k
Leakage:
£-5k (-14.6%)
£46k
Billing:
£15k (47.2%)
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) |
£12k | £12k | £12k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£15k | £14k | £14k | £14k | £11k | £23k |
| 2024 | £24k | £23k | £23k | £23k | £20k | £23k |
| 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) |
£12k |
£-0k (-3.0%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£15k |
£-1k (-3.4%) |
£0k (0.0%) |
£-0k (-2.8%) |
£-3k (-22.2%) |
£13k (115.4%) |
| 2024 | £24k |
£-1k (-3.7%) |
£-0k (-1.9%) |
£0k (0.4%) |
£-2k (-9.9%) |
£2k (11.1%) |
| 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 | £3k | £2k | £2k | £3k | £2k | £3k | £27k |
| Planned | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £26k |
| Corrected | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £26k |
| Written | £4k | £2k | £4k | £1k | £0k | £3k | £0k | - | - | - | - | - | £14k |
| Revenue | £1k | £5k | £4k | £1k | £0k | - | - | - | - | - | - | - | £11k |
| Invoiced | - | - | £23k | - | - | - | - | - | - | - | - | - | £23k |
| 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 | £24k |
| Planned | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £23k |
| Corrected | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £23k |
| Written | £5k | - | £1k | £2k | £2k | £3k | £3k | - | £3k | £0k | £1k | £3k | £23k |
| Revenue | - | £5k | £3k | £1k | £2k | £3k | £3k | - | £3k | - | - | - | £20k |
| Invoiced | - | - | £23k | - | - | - | - | - | - | - | - | - | £23k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1760 | VER1760-2 | 15076 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 0% | 262.50 | 250.00 | 0.00 | 0.00 | |
| VER1760 | VER1760-6 | 15076 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 2% | 262.50 | 250.00 | 40.00 | 40.00 | |
| VER1760 | VER1760-3 | 15441 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 0% | 205.00 | 199.00 | 0.00 | 0.00 | |
| VER1760 | VER1760-5 | 15441 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 3% | 205.00 | 199.00 | 64.00 | 64.00 | |
| VER2397 | VER2397-2 | 15076 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 2% | 270.00 | 257.00 | 32.00 | 27.00 | |
| VER2397 | VER2397-3 | 15441 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 4% | 210.00 | 204.00 | 74.00 | 33.00 | |
| VER2397 | VER2397-5 | 15570 | NL | Business Associate | No | 2025-06-02 | 2026-01-01 | 1% | 271.00 | 271.00 | 10.00 | 1.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1760 | 15076 |
0.15
0.00
0.15
|
- | - | - | - | - | - | - | - | - | - | - |
0.15
0.00
0.15
|
|
| VER1760 | 15441 |
0.24
0.00
0.24
|
- | - | - | - | - | - | - | - | - | - | - |
0.24
0.00
0.24
|
|
| VER2397 | 15076 |
2.70
2.00
0.70
|
2.45
6.50
-4.05
|
2.57
10.00
-7.43
|
2.70
2.50
0.20
|
2.70
0.50
2.20
|
2.57
5.50
-2.93
|
2.82
0.00
2.82
|
2.58
0.00
2.58
|
2.70
0.00
2.70
|
2.82
0.00
2.82
|
2.45
0.00
2.45
|
2.82
0.00
2.82
|
31.88
27.00
4.88
|
|
| VER2397 | 15441 |
6.24
19.50
-13.26
|
5.67
0.50
5.17
|
5.95
5.00
0.95
|
6.24
0.50
5.74
|
6.24
0.50
5.74
|
5.95
6.00
-0.05
|
6.52
1.00
5.52
|
5.95
0.00
5.95
|
6.24
0.00
6.24
|
6.52
0.00
6.52
|
5.67
0.00
5.67
|
6.53
0.00
6.53
|
73.72
33.00
40.72
|
|
| VER2397 | 15570 | - | - | - | - | - |
1.36
1.00
0.36
|
1.49
0.00
1.49
|
1.36
0.00
1.36
|
1.43
0.00
1.43
|
1.50
0.00
1.50
|
1.30
0.00
1.30
|
1.50
0.00
1.50
|
9.94
1.00
8.94
|