Note: Overall totals include all historical data up to and including July 2025.
£79k
£75k
Discount:
£-4k (-4.9%)
£45k
Scope Change:
£-30k (-40.1%)
£43k
Unrealised:
£-2k (-5.4%)
£42k
Leakage:
£-1k (-1.2%)
£41k
Billing:
£-1k (-2.9%)
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) |
£19k | £19k | £19k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£26k | £26k | £26k | £15k | £13k | £17k |
| 2024 | £52k | £49k | £19k | £27k | £29k | £24k |
| 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) |
£19k |
£-0k (-1.4%) |
£-0k (-0.6%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£26k |
£-0k (-1.4%) |
£-0k (-0.8%) |
£-11k (-41.0%) |
£-3k (-16.8%) |
£4k (32.1%) |
| 2024 | £52k |
£-3k (-6.6%) |
£-30k (-61.1%) |
£8k (43.2%) |
£2k (7.5%) |
£-5k (-18.1%) |
| 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 | £4k | £3k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £3k | £4k | £46k |
| Planned | £4k | £3k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £3k | £4k | £45k |
| Corrected | £4k | £3k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £3k | £4k | £45k |
| Written | £5k | £2k | £4k | £1k | £1k | £1k | £0k | - | - | - | - | - | £15k |
| Revenue | £6k | £1k | £4k | £1k | £0k | - | - | - | - | - | - | - | £13k |
| Invoiced | - | - | - | £11k | £4k | £2k | - | - | - | - | - | - | £17k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £11k | £21k | £3k | £2k | £52k |
| Planned | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £10k | £20k | £3k | £2k | £49k |
| Corrected | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £3k | £6k | £1k | £1k | £19k |
| Written | £4k | £2k | £2k | £2k | £1k | £0k | £1k | £0k | £5k | £4k | £1k | £3k | £27k |
| Revenue | - | £7k | £2k | £2k | £2k | £0k | £1k | £0k | £1k | £8k | £2k | £4k | £29k |
| Invoiced | - | £4k | £2k | £2k | £2k | £2k | £2k | £2k | - | - | £8k | - | £24k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1724 | VER1724-3 | 6 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 0% | 262.50 | 252.50 | 4.00 | 4.00 | |
| VER1724 | VER1724-7 | 15441 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 0% | 205.00 | 199.40 | 5.00 | 5.00 | |
| VER1724 | VER1724-4 | 15486 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 1% | 205.00 | 199.40 | 31.00 | 72.00 | |
| VER1724 | VER1724-5 | 15726 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 1% | 205.00 | 163.80 | 16.50 | 16.50 | |
| VER1724 | VER1724-18 | 6 | NL | Senior Manager | No | 2024-09-16 | 2024-11-02 | 0% | 262.50 | 252.50 | 0.00 | 0.00 | |
| VER1724 | VER1724-14 | 6 | NL | Senior Manager | No | 2024-09-16 | 2024-11-02 | 7% | 262.50 | 252.50 | 19.00 | 19.00 | |
| VER1724 | VER1724-19 | 15486 | NL | Senior Consultant | No | 2024-09-16 | 2024-11-02 | 0% | 205.00 | 199.40 | 0.00 | 0.00 | |
| VER1724 | VER1724-16 | 15486 | NL | Senior Consultant | No | 2024-09-16 | 2024-11-02 | 2% | 205.00 | 199.40 | 5.00 | 5.00 | |
| VER1724 | VER1724-15 | 15726 | NL | Senior Consultant | No | 2024-09-16 | 2024-11-02 | 4% | 205.00 | 199.40 | 12.00 | 12.00 | |
| VER2325 | VER2325-2 | 6 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 0% | 270.00 | 270.00 | 4.00 | 4.00 | |
| VER2325 | VER2325-6 | 6 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 1% | 270.00 | 270.00 | 28.00 | 4.00 | |
| VER2325 | VER2325-11 | 15441 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 0% | 210.00 | 210.00 | 8.00 | 0.00 | |
| VER2325 | VER2325-3 | 15486 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 0% | 210.00 | 210.00 | 6.00 | 6.00 | |
| VER2325 | VER2325-7 | 15486 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 1% | 210.00 | 210.00 | 18.50 | 18.50 | |
| VER2325 | VER2325-10 | 15441 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 6% | 210.00 | 210.00 | 127.50 | 24.50 | |
| VER2325 | VER2325-8 | 15726 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 0% | 210.00 | 175.00 | 10.00 | 4.00 | |
| VER2325 | VER2325-4 | 15726 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 0% | 210.00 | 175.00 | 4.00 | 11.50 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1724 | 6 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER1724 | 15441 |
0.02
0.00
0.02
|
- | - | - | - | - | - | - | - | - | - | - |
0.02
0.00
0.02
|
|
| VER1724 | 15486 |
0.12
0.00
0.12
|
- | - | - | - | - | - | - | - | - | - | - |
0.12
0.00
0.12
|
|
| VER1724 | 15726 |
0.06
0.00
0.06
|
- | - | - | - | - | - | - | - | - | - | - |
0.06
0.00
0.06
|
|
| VER2325 | 6 |
0.34
0.00
0.34
|
0.31
0.00
0.31
|
0.32
4.00
-3.68
|
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
|
|
| VER2325 | 6 |
2.36
0.00
2.36
|
2.15
0.00
2.15
|
2.25
4.00
-1.75
|
2.36
0.00
2.36
|
2.36
0.00
2.36
|
2.25
0.00
2.25
|
2.47
0.00
2.47
|
2.25
0.00
2.25
|
2.36
0.00
2.36
|
2.47
0.00
2.47
|
2.15
0.00
2.15
|
2.46
0.00
2.46
|
27.89
4.00
23.89
|
|
| VER2325 | 15441 |
0.67
0.00
0.67
|
0.61
0.00
0.61
|
0.64
0.00
0.64
|
0.68
0.00
0.68
|
0.68
0.00
0.68
|
0.64
0.00
0.64
|
0.71
0.00
0.71
|
0.64
0.00
0.64
|
0.67
0.00
0.67
|
0.71
0.00
0.71
|
0.61
0.00
0.61
|
0.71
0.00
0.71
|
7.97
0.00
7.97
|
|
| VER2325 | 15486 |
0.50
6.00
-5.50
|
0.46
0.00
0.46
|
0.48
0.00
0.48
|
0.51
0.00
0.51
|
0.51
0.00
0.51
|
0.48
0.00
0.48
|
0.53
0.00
0.53
|
0.48
0.00
0.48
|
0.50
0.00
0.50
|
0.53
0.00
0.53
|
0.46
0.00
0.46
|
0.54
0.00
0.54
|
5.98
6.00
-0.02
|
|
| VER2325 | 15486 |
1.55
15.50
-13.95
|
1.42
3.00
-1.58
|
1.49
0.00
1.49
|
1.56
0.00
1.56
|
1.56
0.00
1.56
|
1.49
0.00
1.49
|
1.63
0.00
1.63
|
1.49
0.00
1.49
|
1.56
0.00
1.56
|
1.63
0.00
1.63
|
1.42
0.00
1.42
|
1.63
0.00
1.63
|
18.43
18.50
-0.07
|
|
| VER2325 | 15441 |
10.74
0.00
10.74
|
9.77
6.00
3.77
|
10.26
0.00
10.26
|
10.75
7.00
3.75
|
10.74
4.50
6.24
|
10.26
7.00
3.26
|
11.24
0.50
10.74
|
10.26
0.00
10.26
|
10.75
0.00
10.75
|
11.24
0.00
11.24
|
9.77
0.00
9.77
|
11.23
0.00
11.23
|
127.01
25.00
102.01
|
|
| VER2325 | 15726 |
0.84
2.00
-1.16
|
0.76
2.00
-1.24
|
0.81
0.00
0.81
|
0.84
0.00
0.84
|
0.84
0.00
0.84
|
0.81
0.00
0.81
|
0.88
0.00
0.88
|
0.81
0.00
0.81
|
0.84
0.00
0.84
|
0.88
0.00
0.88
|
0.77
0.00
0.77
|
0.89
0.00
0.89
|
9.97
4.00
5.97
|
|
| VER2325 | 15726 |
0.34
0.00
0.34
|
0.31
0.00
0.31
|
0.32
11.50
-11.18
|
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
11.50
-7.52
|