Note: Overall totals include all historical data up to and including July 2025.
£42k
£39k
Discount:
£-2k (-5.7%)
£39k
Scope Change:
£0k (0.0%)
£22k
Unrealised:
£-17k (-43.6%)
£20k
Leakage:
£-3k (-11.4%)
£33k
Billing:
£13k (66.3%)
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) |
£8k | £7k | £7k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£11k | £10k | £10k | £3k | £2k | £12k |
| 2024 | £31k | £29k | £29k | £19k | £18k | £20k |
| 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) |
£8k |
£-0k (-5.1%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£11k |
£-1k (-5.1%) |
£0k (0.0%) |
£-7k (-69.7%) |
£-1k (-33.9%) |
£10k (488.2%) |
| 2024 | £31k |
£-2k (-6.0%) |
£0k (0.0%) |
£-10k (-34.2%) |
£-1k (-7.7%) |
£3k (16.3%) |
| 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 | £2k | £1k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £1k | £2k | £19k |
| Planned | £2k | £1k | £1k | £1k | £1k | £1k | £2k | £1k | £1k | £2k | £1k | £2k | £18k |
| Corrected | £2k | £1k | £1k | £1k | £1k | £1k | £2k | £1k | £1k | £2k | £1k | £2k | £18k |
| Written | - | £0k | £1k | £2k | - | - | - | - | - | - | - | - | £3k |
| Revenue | - | £0k | £1k | £1k | - | - | - | - | - | - | - | - | £2k |
| Invoiced | - | - | - | - | £12k | - | - | - | - | - | - | - | £12k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £2k | £2k | £2k | £3k | £3k | £2k | £3k | £3k | £3k | £3k | £3k | £3k | £31k |
| Planned | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £3k | £2k | £3k | £29k |
| Corrected | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £3k | £2k | £3k | £29k |
| Written | £1k | £3k | £1k | £1k | £1k | £3k | £2k | £1k | £2k | £5k | - | - | £19k |
| Revenue | - | £3k | £2k | £1k | £1k | £3k | £2k | £0k | £2k | £4k | - | £0k | £18k |
| Invoiced | - | - | £2k | - | £3k | - | £3k | £5k | - | £3k | £4k | - | £20k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1731 | VER1731-12 | 15292 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 0% | 235.00 | 218.00 | 6.00 | 7.00 | |
| VER1731 | VER1731-3 | 15292 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 2% | 235.00 | 218.00 | 35.00 | 24.00 | |
| VER1731 | VER1731-13 | 15486 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 1% | 205.00 | 195.00 | 25.00 | 9.00 | |
| VER1731 | VER1731-11 | 15486 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 1% | 205.00 | 195.00 | 16.00 | 18.00 | |
| VER1731 | VER1731-4 | 15486 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 2% | 205.00 | 195.00 | 35.00 | 21.00 | |
| VER1731 | VER1731-14 | 15292 | NL | Manager | No | 2024-01-03 | 2025-01-01 | 1% | 235.00 | 218.00 | 20.00 | 9.00 | |
| VER1731 | VER1731-21 | 15659 | NL | Senior Consultant | No | 2024-09-02 | 2025-01-01 | 1% | 205.00 | 195.00 | 5.00 | 5.00 | |
| VER2272 | VER2272-2 | 15292 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 0% | 242.50 | 226.00 | 1.00 | 0.00 | |
| VER2272 | VER2272-7 | 15292 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 2% | 242.50 | 226.00 | 32.00 | 13.50 | |
| VER2272 | VER2272-3 | 15486 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 0% | 210.00 | 202.00 | 1.00 | 0.00 | |
| VER2272 | VER2272-8 | 15486 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 2% | 210.00 | 202.00 | 50.00 | 0.50 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1731 | 15292 |
0.02
0.00
0.02
|
- | - | - | - | - | - | - | - | - | - | - |
0.02
0.00
0.02
|
|
| VER1731 | 15292 |
0.13
0.00
0.13
|
- | - | - | - | - | - | - | - | - | - | - |
0.13
0.00
0.13
|
|
| VER1731 | 15486 |
0.10
0.00
0.10
|
- | - | - | - | - | - | - | - | - | - | - |
0.10
0.00
0.10
|
|
| VER1731 | 15486 |
0.06
0.00
0.06
|
- | - | - | - | - | - | - | - | - | - | - |
0.06
0.00
0.06
|
|
| VER1731 | 15486 |
0.13
0.00
0.13
|
- | - | - | - | - | - | - | - | - | - | - |
0.13
0.00
0.13
|
|
| VER1731 | 15292 |
0.08
0.00
0.08
|
- | - | - | - | - | - | - | - | - | - | - |
0.08
0.00
0.08
|
|
| VER1731 | 15659 |
0.06
0.00
0.06
|
- | - | - | - | - | - | - | - | - | - | - |
0.06
0.00
0.06
|
|
| VER2272 | 15292 |
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
|
|
| VER2272 | 15292 |
2.70
0.00
2.70
|
2.45
0.50
1.95
|
2.57
3.00
-0.43
|
2.70
10.00
-7.30
|
2.70
0.00
2.70
|
2.57
0.00
2.57
|
2.82
0.00
2.82
|
2.58
0.00
2.58
|
2.70
0.00
2.70
|
2.82
0.00
2.82
|
2.45
0.00
2.45
|
2.82
0.00
2.82
|
31.88
13.50
18.38
|
|
| VER2272 | 15486 |
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
|
|
| VER2272 | 15486 |
4.21
0.00
4.21
|
3.83
0.50
3.33
|
4.02
0.00
4.02
|
4.22
0.00
4.22
|
4.22
0.00
4.22
|
4.02
0.00
4.02
|
4.41
0.00
4.41
|
4.02
0.00
4.02
|
4.21
0.00
4.21
|
4.41
0.00
4.41
|
3.83
0.00
3.83
|
4.41
0.00
4.41
|
49.81
0.50
49.31
|