Note: Overall totals include all historical data up to and including July 2025.
£44k
£39k
Discount:
£-4k (-10.2%)
£40k
Scope Change:
£1k (1.7%)
£23k
Unrealised:
£-17k (-41.5%)
£21k
Leakage:
£-3k (-11.8%)
£30k
Billing:
£9k (45.8%)
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) |
£6k | £5k | £5k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£22k | £20k | £20k | £6k | £1k | £10k |
| 2024 | £22k | £19k | £19k | £18k | £19k | £19k |
| 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) |
£6k |
£-1k (-10.0%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£22k |
£-2k (-7.6%) |
£0k (0.0%) |
£-15k (-72.7%) |
£-4k (-81.1%) |
£9k (899.7%) |
| 2024 | £22k |
£-3k (-12.8%) |
£1k (3.5%) |
£-2k (-8.9%) |
£2k (9.9%) |
£0k (0.0%) |
| 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 | £3k | £9k | £6k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £28k |
| Planned | £3k | £8k | £5k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £25k |
| Corrected | £3k | £8k | £5k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £25k |
| Written | - | £1k | £1k | £0k | £0k | £3k | - | - | - | - | - | - | £6k |
| Revenue | - | - | £1k | £0k | £0k | - | - | - | - | - | - | - | £1k |
| Invoiced | - | £10k | - | - | - | £0k | - | - | - | - | - | - | £10k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £22k |
| Planned | £2k | £1k | £1k | £2k | £2k | £1k | £2k | £2k | £2k | £2k | £2k | £2k | £19k |
| Corrected | £2k | £2k | £2k | £2k | £2k | £1k | £2k | £2k | £2k | £2k | £2k | £2k | £19k |
| Written | £3k | £3k | £2k | - | £1k | £2k | £1k | £0k | - | £1k | £5k | - | £18k |
| Revenue | - | £5k | £3k | - | £1k | £2k | £1k | £0k | - | £1k | £5k | £1k | £19k |
| Invoiced | - | £10k | - | £4k | - | - | - | £1k | - | - | - | £5k | £19k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1723 | VER1723-3 | 15449 | NL | Director | No | 2024-01-02 | 2025-01-01 | 0% | 305.00 | 261.00 | 2.50 | 2.50 | |
| VER1723 | VER1723-11 | 15449 | NL | Director | No | 2024-01-02 | 2025-01-01 | 0% | 305.00 | 257.00 | 0.50 | 0.50 | |
| VER1723 | VER1723-13 | 15076 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 0% | 262.50 | 238.00 | 3.00 | 3.00 | |
| VER1723 | VER1723-8 | 15076 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 0% | 262.50 | 214.00 | 8.00 | 8.00 | |
| VER1723 | VER1723-4 | 15486 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 1% | 205.00 | 190.00 | 26.50 | 26.50 | |
| VER1723 | VER1723-9 | 15486 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 2% | 205.00 | 190.00 | 35.00 | 28.50 | |
| VER1723 | VER1723-5 | 15726 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 1% | 205.00 | 166.00 | 16.00 | 9.00 | |
| VER1723 | VER1723-10 | 15726 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 0% | 205.00 | 166.00 | 10.00 | 13.50 | |
| VER1723 | VER1723-12 | 15757 | NL | Consultant | No | 2024-06-17 | 2025-01-01 | 0% | 172.50 | 166.00 | 2.00 | 2.00 | |
| VER2254 | VER2254-11 | 15076 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 1% | 270.00 | 230.00 | 14.00 | 4.50 | |
| VER2254 | VER2254-12 | 15076 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 0% | 270.00 | 230.00 | 8.00 | 5.00 | |
| VER2254 | VER2254-3 | 15726 | NL | Senior Consultant | No | 2025-01-02 | 2025-03-08 | 1% | 210.00 | 197.00 | 5.00 | 0.00 | |
| VER2254 | VER2254-2 | 15486 | NL | Senior Consultant | No | 2025-01-02 | 2025-03-01 | 3% | 210.00 | 197.00 | 10.00 | 0.00 | |
| VER2254 | VER2254-10 | 15659 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 0% | 210.00 | 197.00 | 5.00 | 2.00 | |
| VER2254 | VER2254-9 | 15659 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 1% | 210.00 | 197.00 | 31.00 | 9.00 | |
| VER2254 | VER2254-7 | 15486 | NL | Senior Consultant | No | 2025-02-21 | 2025-03-01 | 38% | 210.00 | 197.00 | 18.00 | 3.00 | |
| VER2254 | VER2254-8 | 15726 | NL | Senior Consultant | No | 2025-02-26 | 2025-03-08 | 53% | 210.00 | 197.00 | 34.00 | 3.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1723 | 15449 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER1723 | 15449 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER1723 | 15076 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER1723 | 15076 |
0.03
0.00
0.03
|
- | - | - | - | - | - | - | - | - | - | - |
0.03
0.00
0.03
|
|
| VER1723 | 15486 |
0.10
0.00
0.10
|
- | - | - | - | - | - | - | - | - | - | - |
0.10
0.00
0.10
|
|
| VER1723 | 15486 |
0.14
0.00
0.14
|
- | - | - | - | - | - | - | - | - | - | - |
0.14
0.00
0.14
|
|
| VER1723 | 15726 |
0.06
0.00
0.06
|
- | - | - | - | - | - | - | - | - | - | - |
0.06
0.00
0.06
|
|
| VER1723 | 15726 |
0.04
0.00
0.04
|
- | - | - | - | - | - | - | - | - | - | - |
0.04
0.00
0.04
|
|
| VER1723 | 15757 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER2254 | 15076 |
1.18
0.00
1.18
|
1.07
0.00
1.07
|
1.13
0.00
1.13
|
1.18
1.00
0.18
|
1.18
0.50
0.68
|
1.13
3.00
-1.87
|
1.23
0.00
1.23
|
1.13
0.00
1.13
|
1.18
0.00
1.18
|
1.23
0.00
1.23
|
1.07
0.00
1.07
|
1.24
0.00
1.24
|
13.95
4.50
9.45
|
|
| VER2254 | 15076 |
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
5.00
-4.36
|
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
5.00
2.97
|
|
| VER2254 | 15726 |
2.34
0.00
2.34
|
2.13
0.00
2.13
|
0.53
0.00
0.53
|
- | - | - | - | - | - | - | - | - |
5.00
0.00
5.00
|
|
| VER2254 | 15486 |
5.24
0.00
5.24
|
4.76
0.00
4.76
|
- | - | - | - | - | - | - | - | - | - |
10.00
0.00
10.00
|
|
| VER2254 | 15659 |
0.42
0.00
0.42
|
0.38
0.00
0.38
|
0.40
0.00
0.40
|
0.42
0.00
0.42
|
0.42
0.00
0.42
|
0.40
2.00
-1.60
|
0.44
0.00
0.44
|
0.40
0.00
0.40
|
0.43
0.00
0.43
|
0.44
0.00
0.44
|
0.39
0.00
0.39
|
0.44
0.00
0.44
|
4.98
2.00
2.98
|
|
| VER2254 | 15659 |
2.61
0.00
2.61
|
2.38
0.00
2.38
|
2.49
3.00
-0.51
|
2.61
0.00
2.61
|
2.61
0.00
2.61
|
2.50
6.00
-3.50
|
2.73
0.00
2.73
|
2.50
0.00
2.50
|
2.61
0.00
2.61
|
2.73
0.00
2.73
|
2.38
0.00
2.38
|
2.73
0.00
2.73
|
30.88
9.00
21.88
|
|
| VER2254 | 15486 | - |
18.00
3.00
15.00
|
- | - | - | - | - | - | - | - | - | - |
18.00
3.00
15.00
|
|
| VER2254 | 15726 | - |
12.75
3.00
9.75
|
21.25
0.00
21.25
|
- | - | - | - | - | - | - | - | - |
34.00
3.00
31.00
|