Note: Overall totals include all historical data up to and including July 2025.
£81k
£68k
Discount:
£-13k (-15.5%)
£68k
Scope Change:
£0k (0.0%)
£75k
Unrealised:
£6k (9.5%)
£75k
Leakage:
£-0k (-0.3%)
£75k
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) |
£3k | £3k | £3k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£4k | £4k | £4k | £5k | £5k | £5k |
| 2024 | £77k | £65k | £65k | £70k | £70k | £70k |
| 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) |
£3k |
£-0k (-6.7%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£4k |
£-0k (-6.8%) |
£0k (0.0%) |
£1k (34.3%) |
£0k (0.0%) |
£0k (0.0%) |
| 2024 | £77k |
£-12k (-16.0%) |
£0k (0.0%) |
£5k (8.1%) |
£-0k (-0.3%) |
£-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 | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £7k |
| Planned | £1k | £0k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £0k | £1k | £6k |
| Corrected | £1k | £0k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £0k | £1k | £6k |
| Written | £5k | - | - | - | - | - | - | - | - | - | - | - | £5k |
| Revenue | £4k | - | £1k | - | - | - | - | - | - | - | - | - | £5k |
| Invoiced | - | - | £5k | - | - | - | - | - | - | - | - | - | £5k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £1k | £1k | £1k | £1k | £1k | £1k | £18k | £17k | £16k | £18k | £2k | £1k | £77k |
| Planned | £1k | £1k | £1k | £1k | £1k | £1k | £15k | £14k | £14k | £15k | £1k | £1k | £65k |
| Corrected | £1k | £1k | £1k | £1k | £1k | £1k | £15k | £14k | £14k | £15k | £1k | £1k | £65k |
| Written | £1k | - | - | - | - | - | £15k | £16k | £19k | £19k | - | - | £70k |
| Revenue | - | - | £1k | - | - | - | £15k | £16k | £19k | £19k | - | - | £70k |
| Invoiced | - | - | £1k | - | - | - | - | - | - | £49k | £20k | - | £70k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1189 | VER1189-3 | 15332 | NL | Senior Consultant | No | 2023-01-02 | 2023-12-30 | 0% | 197.50 | 233.00 | 4.00 | 3.00 | |
| VER1819 | VER1819-1 | 128 | NL | Partner | No | 2024-01-02 | 2025-01-01 | 0% | 397.50 | 270.00 | 10.00 | 0.00 | |
| VER1819 | VER1819-4 | 15403 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 0% | 262.50 | 236.00 | 5.00 | 0.00 | |
| VER1819 | VER1819-3 | 15332 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 0% | 235.00 | 236.00 | 10.00 | 0.00 | |
| VER1819 | VER1819-2 | 172 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 0% | 262.50 | 236.00 | 10.00 | 7.00 | |
| VER2043 | VER2043-1 | 15339 | NL | Senior Consultant | No | 2024-07-01 | 2024-11-01 | 45% | 205.00 | 172.35 | 325.00 | 394.00 | |
| VER2338 | VER2338-1 | 128 | NL | Director | No | 2025-01-02 | 2026-01-01 | 0% | 312.50 | 280.00 | 8.00 | 3.00 | |
| VER2338 | VER2338-4 | 15332 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 0% | 242.50 | 245.00 | 8.00 | 3.00 | |
| VER2338 | VER2338-3 | 172 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 0% | 270.00 | 245.00 | 8.00 | 14.00 | |
| VER2338 | VER2338-2 | 15199 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 0% | 242.50 | 222.00 | 1.00 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1819 | 128 |
0.04
0.00
0.04
|
- | - | - | - | - | - | - | - | - | - | - |
0.04
0.00
0.04
|
|
| VER1819 | 15403 |
0.02
0.00
0.02
|
- | - | - | - | - | - | - | - | - | - | - |
0.02
0.00
0.02
|
|
| VER1819 | 15332 |
0.04
0.00
0.04
|
- | - | - | - | - | - | - | - | - | - | - |
0.04
0.00
0.04
|
|
| VER1819 | 172 |
0.04
0.00
0.04
|
- | - | - | - | - | - | - | - | - | - | - |
0.04
0.00
0.04
|
|
| VER2338 | 128 |
0.67
3.00
-2.33
|
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
3.00
4.97
|
|
| VER2338 | 15332 |
0.67
3.00
-2.33
|
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
3.00
4.97
|
|
| VER2338 | 172 |
0.67
14.00
-13.33
|
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
14.00
-6.03
|
|
| VER2338 | 15199 |
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
1.00
0.00
1.00
|