Note: Overall totals include all historical data up to and including July 2025.
£41k
£33k
Discount:
£-8k (-18.9%)
£31k
Scope Change:
£-2k (-5.8%)
£27k
Unrealised:
£-4k (-12.8%)
£26k
Leakage:
£-1k (-2.4%)
£24k
Billing:
£-2k (-7.8%)
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) |
£4k | £4k | £4k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£6k | £6k | £6k | £7k | £7k | £7k |
| 2024 | £34k | £27k | £26k | £20k | £20k | £17k |
| 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) |
£4k |
£-0k (-9.9%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£6k |
£-1k (-10.7%) |
£-0k (-0.1%) |
£2k (31.5%) |
£-1k (-9.0%) |
£0k (6.8%) |
| 2024 | £34k |
£-7k (-20.4%) |
£-2k (-6.9%) |
£-6k (-22.4%) |
£0k (0.0%) |
£-3k (-12.7%) |
| 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 | £11k |
| Planned | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £9k |
| Corrected | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £9k |
| Written | £1k | £1k | £1k | £2k | £2k | £1k | - | - | - | - | - | - | £7k |
| Revenue | £1k | £1k | £1k | £2k | £2k | - | - | - | - | - | - | - | £7k |
| Invoiced | £3k | - | £2k | £1k | £2k | - | - | - | - | - | - | - | £7k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £2k | £2k | £2k | £2k | £2k | £1k | £2k | £2k | £2k | £7k | £6k | £7k | £34k |
| Planned | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £5k | £5k | £5k | £27k |
| Corrected | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £5k | £5k | £5k | £26k |
| Written | - | - | - | £6k | - | £1k | - | - | - | £10k | £1k | £2k | £20k |
| Revenue | - | - | - | £6k | - | £1k | - | - | - | £10k | £1k | £2k | £20k |
| Invoiced | - | - | - | - | £6k | - | - | £1k | - | - | £10k | - | £17k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1861 | VER1861-3 | 100 | NL | Partner | No | 2024-01-02 | 2025-01-01 | 0% | 397.50 | 269.00 | 1.00 | 1.00 | |
| VER1861 | VER1861-1 | 15403 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 1% | 262.50 | 236.00 | 26.00 | 26.00 | |
| VER1861 | VER1861-4 | 15292 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 2% | 235.00 | 214.00 | 40.00 | 35.50 | |
| VER1861 | VER1861-5 | 128 | NL | Partner | No | 2024-10-01 | 2025-01-01 | 7% | 397.50 | 269.00 | 40.00 | 21.50 | |
| VER2283 | VER2283-2 | 128 | NL | Director | No | 2025-01-02 | 2026-01-01 | 0% | 312.50 | 276.00 | 8.00 | 5.00 | |
| VER2283 | VER2283-1 | 15292 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 2% | 242.50 | 220.00 | 32.00 | 24.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1861 | 15403 |
0.09
0.00
0.09
|
- | - | - | - | - | - | - | - | - | - | - |
0.09
0.00
0.09
|
|
| VER1861 | 15292 |
0.16
0.00
0.16
|
- | - | - | - | - | - | - | - | - | - | - |
0.16
0.00
0.16
|
|
| VER1861 | 128 |
0.60
0.00
0.60
|
- | - | - | - | - | - | - | - | - | - | - |
0.60
0.00
0.60
|
|
| VER2283 | 128 |
0.67
1.50
-0.83
|
0.61
0.00
0.61
|
0.64
0.50
0.14
|
0.68
1.50
-0.82
|
0.68
1.50
-0.82
|
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
5.00
2.97
|
|
| VER2283 | 15292 |
2.70
1.50
1.20
|
2.45
4.50
-2.05
|
2.57
4.00
-1.43
|
2.70
6.50
-3.80
|
2.70
7.50
-4.80
|
2.57
3.00
-0.43
|
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
27.00
4.88
|