Note: Overall totals include all historical data up to and including July 2025.
£71k
£63k
Discount:
£-8k (-11.8%)
£64k
Scope Change:
£1k (2.1%)
£39k
Unrealised:
£-25k (-39.0%)
£39k
Leakage:
£-0k (0.0%)
£8k
Billing:
£-31k (-79.7%)
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) |
£18k | £15k | £15k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£25k | £21k | £21k | £0k | £0k | £0k |
| 2024 | £47k | £42k | £43k | £39k | £39k | £8k |
| 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) |
£18k |
£-3k (-14.9%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£25k |
£-4k (-14.9%) |
£0k (0.0%) |
£-21k (-100.0%) |
£0k (0.0%) |
£0k (0.0%) |
| 2024 | £47k |
£-5k (-10.2%) |
£1k (3.1%) |
£-4k (-9.4%) |
£-0k (0.0%) |
£-31k (-79.7%) |
| 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 | £4k | £3k | £3k | £4k | £4k | £3k | £4k | £3k | £4k | £4k | £3k | £4k | £42k |
| Planned | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £36k |
| Corrected | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £36k |
| Written | - | - | - | - | - | - | - | - | - | - | - | - | £0k |
| Revenue | - | - | - | - | - | - | - | - | - | - | - | - | £0k |
| Invoiced | - | - | - | - | - | - | - | - | - | - | - | - | £0k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £10k | £9k | £9k | £9k | £0k | £0k | £1k | £1k | £1k | £2k | £2k | £2k | £47k |
| Planned | £9k | £8k | £8k | £9k | £0k | £0k | £1k | £1k | £1k | £2k | £2k | £2k | £42k |
| Corrected | £9k | £8k | £8k | £9k | £0k | £0k | £1k | £1k | £1k | £2k | £2k | £2k | £43k |
| Written | £11k | £11k | £7k | £2k | - | £0k | £3k | - | £1k | £3k | - | - | £39k |
| Revenue | £14k | £7k | £7k | £3k | - | - | - | - | £5k | £3k | - | - | £39k |
| Invoiced | - | - | - | - | - | - | - | - | - | - | - | £8k | £8k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1061 | VER1061-8 | 15635 | NL | Consultant | No | 2023-12-27 | 2024-05-01 | 33% | 165.00 | 150.00 | 238.00 | 224.00 | |
| VER2047 | VER2047-3 | 3023 | NL | Senior Manager | No | 2024-06-24 | 2025-01-01 | 1% | 262.50 | 220.00 | 8.00 | 8.00 | |
| VER2047 | VER2047-2 | 6 | NL | Senior Manager | No | 2024-07-11 | 2025-01-01 | 2% | 262.50 | 220.00 | 20.00 | 18.00 | |
| VER2047 | VER2047-5 | 16004 | BE | Senior Consultant | No | 2024-09-16 | 2025-01-01 | 2% | 205.00 | 180.00 | 12.00 | 10.00 | |
| VER2047 | VER2047-1 | 15403 | NL | Senior Manager | No | 2024-10-03 | 2025-01-01 | 0% | 262.50 | 220.00 | 2.00 | 2.00 | |
| VER2047 | VER2047-6 | 128 | NL | Director | No | 2025-01-02 | 2026-01-01 | 2% | 312.50 | 267.00 | 40.00 | 0.00 | |
| VER2047 | VER2047-7 | 6 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 2% | 270.00 | 226.00 | 40.00 | 0.00 | |
| VER2047 | VER2047-8 | 3023 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 2% | 270.00 | 226.00 | 40.00 | 0.00 | |
| VER2047 | VER2047-9 | 16004 | BE | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 2% | 210.00 | 185.00 | 40.00 | 0.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2047 | 3023 |
0.06
0.00
0.06
|
- | - | - | - | - | - | - | - | - | - | - |
0.06
0.00
0.06
|
|
| VER2047 | 6 |
0.16
0.00
0.16
|
- | - | - | - | - | - | - | - | - | - | - |
0.16
0.00
0.16
|
|
| VER2047 | 16004 |
0.15
0.00
0.15
|
- | - | - | - | - | - | - | - | - | - | - |
0.15
0.00
0.15
|
|
| VER2047 | 15403 |
0.03
0.00
0.03
|
- | - | - | - | - | - | - | - | - | - | - |
0.03
0.00
0.03
|
|
| VER2047 | 128 |
3.37
0.00
3.37
|
3.07
0.00
3.07
|
3.22
0.00
3.22
|
3.37
0.00
3.37
|
3.37
0.00
3.37
|
3.22
0.00
3.22
|
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
0.00
39.85
|
|
| VER2047 | 6 |
3.37
0.00
3.37
|
3.07
0.00
3.07
|
3.22
0.00
3.22
|
3.37
0.00
3.37
|
3.37
0.00
3.37
|
3.22
0.00
3.22
|
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
0.00
39.85
|
|
| VER2047 | 3023 |
3.37
0.00
3.37
|
3.07
0.00
3.07
|
3.22
0.00
3.22
|
3.37
0.00
3.37
|
3.37
0.00
3.37
|
3.22
0.00
3.22
|
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
0.00
39.85
|
|
| VER2047 | 16004 |
3.37
0.00
3.37
|
3.07
0.00
3.07
|
3.22
0.00
3.22
|
3.37
0.00
3.37
|
3.37
0.00
3.37
|
3.22
0.00
3.22
|
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
0.00
39.85
|