Note: Overall totals include all historical data up to and including July 2025.
£63k
£61k
Discount:
£-1k (-2.2%)
£72k
Scope Change:
£11k (17.3%)
£73k
Unrealised:
£1k (0.9%)
£63k
Leakage:
£-10k (-13.7%)
£69k
Billing:
£7k (10.5%)
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) |
£23k | £23k | £23k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£32k | £32k | £32k | £33k | £23k | £29k |
| 2024 | £30k | £29k | £40k | £40k | £39k | £40k |
| 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) |
£23k |
£0k (0.0%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£32k |
£-0k (0.0%) |
£0k (0.1%) |
£0k (1.5%) |
£-9k (-28.5%) |
£6k (25.7%) |
| 2024 | £30k |
£-1k (-4.4%) |
£11k (36.3%) |
£0k (0.4%) |
£-1k (-1.5%) |
£1k (1.4%) |
| 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 | £5k | £5k | £4k | £5k | £4k | £5k | £5k | £4k | £5k | £55k |
| Planned | £5k | £4k | £4k | £5k | £5k | £4k | £5k | £4k | £5k | £5k | £4k | £5k | £55k |
| Corrected | £5k | £4k | £4k | £5k | £5k | £4k | £5k | £4k | £5k | £5k | £4k | £5k | £55k |
| Written | £6k | £4k | £7k | £3k | £5k | £8k | - | - | - | - | - | - | £33k |
| Revenue | £1k | £8k | £7k | £3k | £5k | - | - | - | - | - | - | - | £23k |
| Invoiced | - | - | £11k | - | £16k | £2k | - | - | - | - | - | - | £29k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £3k | £2k | £2k | £3k | £3k | £2k | £3k | £3k | £2k | £3k | £2k | £3k | £30k |
| Planned | £2k | £2k | £2k | £2k | £3k | £2k | £3k | £2k | £2k | £3k | £2k | £2k | £29k |
| Corrected | £3k | £3k | £3k | £3k | £4k | £3k | £4k | £3k | £3k | £4k | £3k | £3k | £40k |
| Written | £3k | £4k | £3k | £2k | £2k | £4k | £5k | £5k | £1k | £5k | £4k | £1k | £40k |
| Revenue | - | - | - | £13k | £2k | £4k | £5k | £5k | £1k | £4k | £4k | £1k | £39k |
| Invoiced | - | - | - | - | - | - | £16k | - | - | £14k | - | £10k | £40k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1815 | VER1815-1 | 15570 | NL | Business Associate | No | 2024-01-02 | 2025-01-01 | 3% | 260.00 | 260.00 | 60.67 | 60.67 | |
| VER1815 | VER1815-6 | 15570 | NL | Business Associate | No | 2024-01-02 | 2025-01-01 | 4% | 260.00 | 260.00 | 90.00 | 90.00 | |
| VER1815 | VER1815-7 | 15441 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 0% | 205.00 | 175.00 | 0.00 | 0.00 | |
| VER1815 | VER1815-2 | 15441 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 0% | 205.00 | 175.00 | 0.00 | 0.00 | |
| VER1815 | VER1815-8 | 15076 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 0% | 262.50 | 175.00 | 4.00 | 4.00 | |
| VER2403 | VER2403-6 | 15570 | NL | Business Associate | No | 2025-01-02 | 2026-01-01 | 5% | 270.00 | 270.00 | 105.50 | 48.75 | |
| VER2403 | VER2403-1 | 15570 | NL | Business Associate | No | 2025-01-02 | 2026-01-01 | 5% | 270.00 | 270.00 | 100.00 | 72.50 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1815 | 15570 |
0.23
0.00
0.23
|
- | - | - | - | - | - | - | - | - | - | - |
0.23
0.00
0.23
|
|
| VER1815 | 15570 |
0.34
0.00
0.34
|
- | - | - | - | - | - | - | - | - | - | - |
0.34
0.00
0.34
|
|
| VER1815 | 15076 |
0.02
0.00
0.02
|
- | - | - | - | - | - | - | - | - | - | - |
0.02
0.00
0.02
|
|
| VER2403 | 15570 |
8.89
9.75
-0.86
|
8.08
1.75
6.33
|
8.49
14.00
-5.51
|
8.89
5.00
3.89
|
8.89
6.25
2.64
|
8.49
12.00
-3.51
|
9.30
0.00
9.30
|
8.49
0.00
8.49
|
8.89
0.00
8.89
|
9.30
0.00
9.30
|
8.09
0.00
8.09
|
9.30
0.00
9.30
|
105.10
48.75
56.35
|
|
| VER2403 | 15570 |
8.43
11.25
-2.82
|
7.66
11.75
-4.09
|
8.05
13.00
-4.95
|
8.43
7.00
1.43
|
8.43
13.25
-4.82
|
8.05
16.25
-8.20
|
8.81
0.00
8.81
|
8.04
0.00
8.04
|
8.43
0.00
8.43
|
8.81
0.00
8.81
|
7.66
0.00
7.66
|
8.82
0.00
8.82
|
99.62
72.50
27.12
|