Note: Overall totals include all historical data up to and including July 2025.
£40k
£39k
Discount:
£-1k (-3.4%)
£42k
Scope Change:
£4k (9.1%)
£29k
Unrealised:
£-13k (-31.6%)
£28k
Leakage:
£-1k (-3.9%)
£29k
Billing:
£1k (4.7%)
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) |
£22k | £21k | £21k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£25k | £25k | £25k | £11k | £10k | £11k |
| 2024 | £15k | £14k | £18k | £18k | £18k | £18k |
| 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) |
£22k |
£-1k (-2.5%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£25k |
£-1k (-3.0%) |
£0k (0.1%) |
£-13k (-54.5%) |
£-1k (-10.2%) |
£1k (10.1%) |
| 2024 | £15k |
£-1k (-4.2%) |
£4k (24.8%) |
£0k (0.4%) |
£0k (0.0%) |
£0k (1.6%) |
| 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 | £4k | £4k | £4k | £4k | £5k | £4k | £4k | £5k | £4k | £5k | £47k |
| Planned | £2k | £2k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £46k |
| Corrected | £2k | £2k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £46k |
| Written | £4k | £1k | £4k | £1k | £2k | £0k | - | - | - | - | - | - | £11k |
| Revenue | - | £3k | £4k | £1k | £3k | - | - | - | - | - | - | - | £10k |
| Invoiced | - | - | £4k | £4k | - | £3k | - | - | - | - | - | - | £11k |
| 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 | £15k |
| Planned | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £14k |
| Corrected | £1k | £1k | £1k | £1k | £2k | £1k | £2k | £1k | £1k | £2k | £1k | £1k | £18k |
| Written | £4k | £2k | £1k | £1k | £2k | £1k | £2k | £0k | £3k | £1k | £2k | - | £18k |
| Revenue | - | - | £7k | £1k | £2k | £1k | £2k | £0k | £3k | £1k | £2k | - | £18k |
| Invoiced | - | - | - | - | - | £10k | - | £2k | - | £3k | - | £3k | £18k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1750 | VER1750-3 | 15570 | NL | Business Associate | No | 2024-01-02 | 2025-01-01 | 0% | 280.00 | 280.00 | 3.75 | 3.75 | |
| VER1750 | VER1750-1 | 15570 | NL | Business Associate | No | 2024-01-02 | 2025-01-01 | 3% | 280.00 | 280.00 | 59.75 | 59.75 | |
| VER1750 | VER1750-2 | 15076 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 0% | 262.50 | 200.00 | 0.00 | 0.00 | |
| VER2349 | VER2349-1 | 15570 | NL | Business Associate | No | 2025-01-02 | 2026-01-01 | 3% | 290.00 | 290.00 | 60.00 | 34.00 | |
| VER2349 | VER2349-9 | 15570 | NL | Business Associate | No | 2025-01-02 | 2026-01-01 | 0% | 271.25 | 271.25 | 4.00 | 4.00 | |
| VER2349 | VER2349-2 | 15076 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 1% | 270.00 | 205.00 | 20.00 | 0.00 | |
| VER2349 | VER2349-10 | 15570 | NL | Business Associate | No | 2025-03-03 | 2026-01-01 | 5% | 290.00 | 290.00 | 80.00 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1750 | 15570 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER1750 | 15570 |
0.23
0.00
0.23
|
- | - | - | - | - | - | - | - | - | - | - |
0.23
0.00
0.23
|
|
| VER2349 | 15570 |
5.06
8.75
-3.69
|
4.60
1.75
2.85
|
4.83
12.50
-7.67
|
5.06
2.75
2.31
|
5.06
7.25
-2.19
|
4.83
1.00
3.83
|
5.28
0.00
5.28
|
4.83
0.00
4.83
|
5.06
0.00
5.06
|
5.28
0.00
5.28
|
4.60
0.00
4.60
|
5.28
0.00
5.28
|
59.77
34.00
25.77
|
|
| VER2349 | 15570 |
0.34
4.00
-3.66
|
0.31
0.00
0.31
|
0.32
0.00
0.32
|
0.34
0.00
0.34
|
0.34
0.00
0.34
|
0.32
0.00
0.32
|
0.35
0.00
0.35
|
0.32
0.00
0.32
|
0.34
0.00
0.34
|
0.35
0.00
0.35
|
0.30
0.00
0.30
|
0.35
0.00
0.35
|
3.98
4.00
-0.02
|
|
| VER2349 | 15076 |
1.69
0.00
1.69
|
1.53
0.00
1.53
|
1.61
0.00
1.61
|
1.69
0.00
1.69
|
1.68
0.00
1.68
|
1.61
0.00
1.61
|
1.76
0.00
1.76
|
1.61
0.00
1.61
|
1.69
0.00
1.69
|
1.76
0.00
1.76
|
1.53
0.00
1.53
|
1.76
0.00
1.76
|
19.92
0.00
19.92
|
|
| VER2349 | 15570 | - | - |
7.67
0.00
7.67
|
8.04
0.00
8.04
|
8.04
1.00
7.04
|
7.67
0.00
7.67
|
8.40
0.00
8.40
|
7.67
0.00
7.67
|
8.04
0.00
8.04
|
8.40
0.00
8.40
|
7.30
0.00
7.30
|
8.40
0.00
8.40
|
79.63
1.00
78.63
|