Note: Overall totals include all historical data up to and including July 2025.
£14k
£14k
Discount:
£0k (0.2%)
£11k
Scope Change:
£-3k (-22.2%)
£14k
Unrealised:
£3k (25.0%)
£8k
Leakage:
£-6k (-42.4%)
£8k
Billing:
£0k (3.1%)
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) |
£5k | £5k | £5k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£3k | £3k | £3k | £6k | £0k | £0k |
| 2024 | £11k | £11k | £8k | £8k | £8k | £8k |
| 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) |
£5k |
£0k (0.7%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£3k |
£0k (0.7%) |
£-0k (-0.2%) |
£2k (72.9%) |
£-6k (-100.0%) |
£0k (0.0%) |
| 2024 | £11k |
£0k (0.0%) |
£-3k (-28.6%) |
£0k (5.3%) |
£-0k (-3.5%) |
£0k (3.1%) |
| 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 | £0k | - | - | £0k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £8k |
| Planned | £0k | - | - | £0k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £8k |
| Corrected | £0k | - | - | £0k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £8k |
| Written | - | - | - | - | - | £6k | - | - | - | - | - | - | £6k |
| Revenue | - | - | - | - | - | - | - | - | - | - | - | - | £0k |
| Invoiced | - | - | - | - | - | - | - | - | - | - | - | - | £0k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | £0k | £2k | £2k | £2k | £1k | £1k | £1k | £1k | £1k | £11k |
| Planned | - | - | - | £0k | £2k | £2k | £2k | £1k | £1k | £1k | £1k | £1k | £11k |
| Corrected | - | - | - | £0k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £8k |
| Written | - | - | - | - | £4k | - | £2k | £2k | - | - | - | - | £8k |
| Revenue | - | - | - | - | £4k | - | £2k | £0k | - | £2k | - | - | £8k |
| Invoiced | - | - | - | - | - | - | - | £8k | - | - | - | - | £8k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1957 | VER1957-3 | 15076 | NL | Senior Manager | No | 2024-04-30 | 2025-01-01 | 1% | 262.50 | 262.50 | 12.00 | 13.42 | |
| VER1957 | VER1957-5 | 15441 | NL | Senior Consultant | No | 2024-04-30 | 2025-01-01 | 0% | 205.00 | 205.00 | 1.50 | 1.50 | |
| VER1957 | VER1957-4 | 15635 | NL | Senior Consultant | No | 2024-05-07 | 2024-08-10 | 2% | 205.00 | 205.00 | 12.00 | 12.00 | |
| VER1957 | VER1957-6 | 16004 | BE | Senior Consultant | No | 2024-08-12 | 2025-01-01 | 1% | 205.00 | 205.00 | 9.25 | 9.25 | |
| VER2571 | VER2571-2 | 15076 | NL | Senior Manager | No | 2025-04-30 | 2026-01-01 | 1% | 270.00 | 271.00 | 12.00 | 11.00 | |
| VER2571 | VER2571-3 | 15441 | NL | Senior Consultant | No | 2025-04-30 | 2026-01-01 | 0% | 210.00 | 212.00 | 2.00 | 0.00 | |
| VER2571 | VER2571-1 | 16004 | BE | Senior Consultant | No | 2025-04-30 | 2026-01-01 | 2% | 210.00 | 212.00 | 22.00 | 12.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1957 | 15076 |
0.07
0.00
0.07
|
- | - | - | - | - | - | - | - | - | - | - |
0.07
0.00
0.07
|
|
| VER1957 | 15441 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER1957 | 16004 |
0.09
0.00
0.09
|
- | - | - | - | - | - | - | - | - | - | - |
0.09
0.00
0.09
|
|
| VER2571 | 15076 | - | - | - |
0.07
0.00
0.07
|
1.49
0.00
1.49
|
1.42
11.00
-9.58
|
1.56
0.00
1.56
|
1.42
0.00
1.42
|
1.49
0.00
1.49
|
1.56
0.00
1.56
|
1.36
0.00
1.36
|
1.56
0.00
1.56
|
11.93
11.00
0.93
|
|
| VER2571 | 15441 | - | - | - |
0.01
0.00
0.01
|
0.25
0.00
0.25
|
0.24
0.00
0.24
|
0.26
0.00
0.26
|
0.24
0.00
0.24
|
0.25
0.00
0.25
|
0.26
0.00
0.26
|
0.22
0.00
0.22
|
0.26
0.00
0.26
|
1.99
0.00
1.99
|
|
| VER2571 | 16004 | - | - | - |
0.12
0.00
0.12
|
2.74
0.00
2.74
|
2.61
12.00
-9.39
|
2.86
0.00
2.86
|
2.61
0.00
2.61
|
2.73
0.00
2.73
|
2.86
0.00
2.86
|
2.49
0.00
2.49
|
2.86
0.00
2.86
|
21.88
12.00
9.88
|