Note: Overall totals include all historical data up to and including July 2025.
£50k
£48k
Discount:
£-2k (-4.0%)
£53k
Scope Change:
£5k (10.0%)
£50k
Unrealised:
£-2k (-4.5%)
£36k
Leakage:
£-14k (-28.6%)
£24k
Billing:
£-12k (-33.3%)
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) |
£0k | £0k | £0k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£47k | £45k | £45k | £42k | £15k | £15k |
| 2024 | £3k | £3k | £8k | £8k | £21k | £9k |
| 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) |
£0k |
£0k (0.0%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£47k |
£-2k (-4.1%) |
£0k (0.1%) |
£-3k (-6.7%) |
£-27k (-64.3%) |
£0k (0.0%) |
| 2024 | £3k |
£-0k (-2.9%) |
£5k (160.0%) |
£1k (8.2%) |
£13k (150.0%) |
£-12k (-57.1%) |
| 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 | £3k | £26k | - | £14k | £2k | £2k | - | - | - | - | - | - | £47k |
| Planned | £2k | £25k | - | £14k | £2k | £2k | - | - | - | - | - | - | £45k |
| Corrected | £2k | £25k | - | £14k | £2k | £2k | - | - | - | - | - | - | £45k |
| Written | - | £27k | - | £15k | - | - | - | - | - | - | - | - | £42k |
| Revenue | - | - | - | - | £15k | - | - | - | - | - | - | - | £15k |
| Invoiced | - | - | - | - | £15k | - | - | - | - | - | - | - | £15k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £3k |
| Planned | - | - | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £3k |
| Corrected | - | - | £0k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £8k |
| Written | - | - | £3k | £3k | - | - | - | £2k | - | - | - | - | £8k |
| Revenue | - | - | - | £4k | - | - | - | £3k | - | - | - | £14k | £21k |
| Invoiced | - | - | - | £3k | - | - | - | - | - | - | £18k | £-12k | £9k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1858 | VER1858-3 | 15573 | NL | Business Associate | No | 2024-03-27 | 2025-01-01 | 1% | 300.00 | 300.00 | 24.00 | 24.00 | |
| VER1858 | VER1858-4 | 15680 | NL | Consultant | No | 2024-03-28 | 2025-01-01 | 0% | 172.50 | 150.00 | 4.00 | 8.00 | |
| VER2458 | VER2458-3 | 15573 | NL | Business Associate | No | 2025-01-30 | 2025-03-01 | 31% | 400.00 | 400.00 | 54.00 | 54.00 | |
| VER2458 | VER2458-4 | 15332 | NL | Manager | No | 2025-01-30 | 2025-03-01 | 15% | 242.50 | 200.00 | 27.00 | 27.00 | |
| VER2535 | VER2535-3 | 15573 | NL | Business Associate | No | 2025-04-01 | 2025-05-02 | 16% | 400.00 | 400.00 | 30.00 | 30.00 | |
| VER2535 | VER2535-2 | 15332 | NL | Manager | No | 2025-04-01 | 2025-05-02 | 8% | 242.50 | 200.00 | 15.00 | 15.00 | |
| VER2535 | VER2535-5 | 15573 | NL | Business Associate | No | 2025-05-28 | 2025-06-06 | 9% | 400.00 | 400.00 | 6.00 | 0.00 | |
| VER2535 | VER2535-6 | 15332 | NL | Manager | No | 2025-05-28 | 2025-06-06 | 5% | 242.50 | 200.00 | 3.00 | 0.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1858 | 15573 |
0.12
0.00
0.12
|
- | - | - | - | - | - | - | - | - | - | - |
0.12
0.00
0.12
|
|
| VER1858 | 15680 |
0.02
0.00
0.02
|
- | - | - | - | - | - | - | - | - | - | - |
0.02
0.00
0.02
|
|
| VER2458 | 15573 |
4.91
0.00
4.91
|
49.09
54.00
-4.91
|
- | - | - | - | - | - | - | - | - | - |
54.00
54.00
0.00
|
|
| VER2458 | 15332 |
2.45
0.00
2.45
|
24.55
27.00
-2.45
|
- | - | - | - | - | - | - | - | - | - |
27.00
27.00
0.00
|
|
| VER2535 | 15573 | - | - | - |
27.50
30.00
-2.50
|
2.50
0.00
2.50
|
- | - | - | - | - | - | - |
30.00
30.00
0.00
|
|
| VER2535 | 15332 | - | - | - |
13.75
15.00
-1.25
|
1.25
0.00
1.25
|
- | - | - | - | - | - | - |
15.00
15.00
0.00
|
|
| VER2535 | 15573 | - | - | - | - |
2.25
0.00
2.25
|
3.75
0.00
3.75
|
- | - | - | - | - | - |
6.00
0.00
6.00
|
|
| VER2535 | 15332 | - | - | - | - |
1.12
0.00
1.12
|
1.88
0.00
1.88
|
- | - | - | - | - | - |
3.00
0.00
3.00
|