Note: Overall totals include all historical data up to and including July 2025.
£66k
£62k
Discount:
£-4k (-5.6%)
£59k
Scope Change:
£-3k (-5.2%)
£42k
Unrealised:
£-17k (-29.3%)
£39k
Leakage:
£-3k (-6.9%)
£39k
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) |
£34k | £32k | £30k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£43k | £41k | £38k | £23k | £20k | £27k |
| 2024 | £23k | £21k | £21k | £18k | £18k | £12k |
| 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) |
£34k |
£-2k (-5.7%) |
£-2k (-5.7%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£43k |
£-3k (-6.0%) |
£-3k (-6.2%) |
£-15k (-39.1%) |
£-3k (-12.4%) |
£6k (30.6%) |
| 2024 | £23k |
£-1k (-4.8%) |
£-1k (-3.1%) |
£-2k (-11.4%) |
£0k (0.0%) |
£-6k (-34.0%) |
| 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 | £6k | £6k | £6k | £6k | £6k | £7k | £7k | £7k | £7k | £7k | £6k | £7k | £77k |
| Planned | £6k | £5k | £5k | £6k | £6k | £6k | £7k | £6k | £6k | £7k | £6k | £7k | £73k |
| Corrected | £5k | £5k | £5k | £5k | £5k | £6k | £6k | £6k | £6k | £6k | £6k | £6k | £68k |
| Written | £3k | £5k | £5k | £5k | £2k | £3k | - | - | - | - | - | - | £23k |
| Revenue | £3k | £5k | £5k | £5k | £2k | - | - | - | - | - | - | - | £20k |
| Invoiced | £6k | - | £5k | £8k | £5k | £2k | - | - | - | - | - | - | £27k |
| 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 | £5k | £5k | £23k |
| Planned | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £4k | £5k | £21k |
| Corrected | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £4k | £5k | £21k |
| Written | £2k | £1k | £0k | £0k | £1k | £1k | £2k | - | £2k | £1k | £4k | £4k | £18k |
| Revenue | - | £3k | £0k | £0k | £1k | £1k | £2k | - | £2k | £1k | £2k | £6k | £18k |
| Invoiced | - | - | £3k | £0k | - | £2k | - | £1k | - | £3k | - | £2k | £12k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1752 | VER1752-1 | 15076 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 0% | 262.50 | 240.00 | 10.00 | 18.00 | |
| VER1752 | VER1752-2 | 15339 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 3% | 205.00 | 193.00 | 62.00 | 54.00 | |
| VER2199 | VER2199-2 | 15339 | NL | Senior Consultant | No | 2024-11-05 | 2026-01-01 | 6% | 205.00 | 215.00 | 134.00 | 68.00 | |
| VER2199 | VER2199-1 | 15076 | NL | Senior Manager | No | 2024-11-06 | 2026-01-01 | 3% | 262.50 | 240.00 | 80.00 | 13.50 | |
| VER2199 | VER2199-3 | 16004 | BE | Senior Consultant | No | 2025-01-13 | 2026-01-01 | 2% | 210.00 | 162.00 | 50.00 | 20.50 | |
| VER2199 | VER2199-5 | 15570 | NL | Business Associate | No | 2025-06-02 | 2026-01-01 | 2% | 250.00 | 250.00 | 20.00 | 3.75 | |
| VER2306 | VER2306-1 | 15076 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 1% | 270.00 | 248.00 | 20.00 | 5.00 | |
| VER2306 | VER2306-2 | 15339 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 2% | 242.50 | 220.00 | 40.00 | 16.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1752 | 15076 |
0.04
0.00
0.04
|
- | - | - | - | - | - | - | - | - | - | - |
0.04
0.00
0.04
|
|
| VER1752 | 15339 |
0.24
0.00
0.24
|
- | - | - | - | - | - | - | - | - | - | - |
0.24
0.00
0.24
|
|
| VER2199 | 15339 |
10.17
2.50
7.67
|
8.85
3.00
5.85
|
9.29
19.00
-9.71
|
9.73
20.00
-10.27
|
9.73
3.00
6.73
|
9.29
7.50
1.79
|
10.17
0.00
10.17
|
9.29
0.00
9.29
|
9.73
0.00
9.73
|
10.17
0.00
10.17
|
8.84
0.00
8.84
|
10.17
0.00
10.17
|
115.43
55.00
60.43
|
|
| VER2199 | 15076 |
6.09
0.50
5.59
|
5.30
3.00
2.30
|
5.56
1.50
4.06
|
5.83
3.00
2.83
|
5.83
1.50
4.33
|
5.56
0.50
5.06
|
6.09
0.00
6.09
|
5.56
0.00
5.56
|
5.83
0.00
5.83
|
6.09
0.00
6.09
|
5.30
0.00
5.30
|
6.10
0.00
6.10
|
69.14
10.00
59.14
|
|
| VER2199 | 16004 |
2.95
5.00
-2.05
|
3.94
13.50
-9.56
|
4.13
2.00
2.13
|
4.33
0.00
4.33
|
4.33
0.00
4.33
|
4.13
0.00
4.13
|
4.53
0.00
4.53
|
4.14
0.00
4.14
|
4.33
0.00
4.33
|
4.53
0.00
4.53
|
3.94
0.00
3.94
|
4.52
0.00
4.52
|
49.80
20.50
29.30
|
|
| VER2199 | 15570 | - | - | - | - | - |
2.73
3.75
-1.02
|
2.99
0.00
2.99
|
2.73
0.00
2.73
|
2.86
0.00
2.86
|
2.98
0.00
2.98
|
2.60
0.00
2.60
|
2.98
0.00
2.98
|
19.87
3.75
16.12
|
|
| VER2306 | 15076 |
1.69
2.00
-0.31
|
1.53
1.00
0.53
|
1.61
0.00
1.61
|
1.69
0.00
1.69
|
1.68
2.00
-0.32
|
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
5.00
14.92
|
|
| VER2306 | 15339 |
3.37
5.50
-2.13
|
3.07
3.50
-0.43
|
3.22
2.00
1.22
|
3.37
1.50
1.87
|
3.37
2.50
0.87
|
3.22
1.00
2.22
|
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
16.00
23.85
|