Note: Overall totals include all historical data up to and including July 2025.
£34k
£33k
Discount:
£-1k (-1.8%)
£31k
Scope Change:
£-2k (-5.8%)
£25k
Unrealised:
£-6k (-18.8%)
£18k
Leakage:
£-8k (-30.4%)
£21k
Billing:
£3k (17.3%)
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) |
£10k | £10k | £10k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£14k | £14k | £14k | £8k | £0k | £0k |
| 2024 | £20k | £19k | £17k | £17k | £18k | £21k |
| 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) |
£10k |
£0k (0.0%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£14k |
£-0k (0.0%) |
£-0k (-0.1%) |
£-6k (-43.3%) |
£-8k (-100.0%) |
£0k (0.0%) |
| 2024 | £20k |
£-1k (-3.0%) |
£-2k (-9.8%) |
£0k (0.4%) |
£0k (0.4%) |
£3k (17.3%) |
| 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 | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £23k |
| Planned | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £23k |
| Corrected | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £23k |
| Written | £1k | £1k | £1k | £1k | £2k | £1k | - | - | - | - | - | - | £8k |
| Revenue | - | - | - | - | - | - | - | - | - | - | - | - | £0k |
| Invoiced | - | - | - | - | - | - | - | - | - | - | - | - | £0k |
| 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 | £20k |
| Planned | £2k | £2k | £2k | £2k | £2k | £1k | £2k | £2k | £2k | £2k | £2k | £2k | £19k |
| Corrected | £1k | £1k | £1k | £1k | £2k | £1k | £2k | £1k | £1k | £2k | £1k | £1k | £17k |
| Written | £1k | £1k | £2k | £4k | £0k | £1k | £1k | £1k | £1k | £2k | £4k | £1k | £17k |
| Revenue | - | - | £3k | £4k | £0k | £1k | £1k | £1k | £1k | £3k | £3k | £2k | £18k |
| Invoiced | - | - | - | - | - | £3k | £7k | - | - | £5k | - | £5k | £21k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1831 | VER1831-1 | 15570 | NL | Business Associate | No | 2024-01-02 | 2025-01-01 | 0% | 265.00 | 265.00 | 5.00 | 5.00 | |
| VER1831 | VER1831-4 | 15570 | NL | Business Associate | No | 2024-01-02 | 2025-01-01 | 3% | 265.00 | 265.00 | 61.00 | 61.00 | |
| VER1831 | VER1831-5 | 15486 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 0% | 205.00 | 175.00 | 0.00 | 0.00 | |
| VER2371 | VER2371-6 | 15570 | NL | Business Associate | No | 2025-01-02 | 2026-01-01 | 4% | 276.00 | 276.00 | 75.00 | 28.00 | |
| VER2371 | VER2371-1 | 15570 | NL | Business Associate | No | 2025-01-02 | 2026-01-01 | 0% | 275.00 | 275.00 | 10.00 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1831 | 15570 |
0.02
0.00
0.02
|
- | - | - | - | - | - | - | - | - | - | - |
0.02
0.00
0.02
|
|
| VER1831 | 15570 |
0.23
0.00
0.23
|
- | - | - | - | - | - | - | - | - | - | - |
0.23
0.00
0.23
|
|
| VER2371 | 15570 |
6.32
3.00
3.32
|
5.75
3.75
2.00
|
6.03
4.50
1.53
|
6.32
4.50
1.82
|
6.32
8.25
-1.93
|
6.04
4.00
2.04
|
6.61
0.00
6.61
|
6.03
0.00
6.03
|
6.32
0.00
6.32
|
6.61
0.00
6.61
|
5.75
0.00
5.75
|
6.61
0.00
6.61
|
74.71
28.00
46.71
|
|
| VER2371 | 15570 |
0.84
0.00
0.84
|
0.77
0.00
0.77
|
0.80
0.00
0.80
|
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
|
0.88
0.00
0.88
|
9.96
0.00
9.96
|