Note: Overall totals include all historical data up to and including July 2025.
£39k
£37k
Discount:
£-2k (-4.2%)
£40k
Scope Change:
£3k (8.0%)
£20k
Unrealised:
£-21k (-51.0%)
£20k
Leakage:
£0k (0.0%)
£22k
Billing:
£2k (9.6%)
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) |
£1k | £1k | £1k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£6k | £6k | £8k | £1k | £1k | £2k |
| 2024 | £33k | £31k | £33k | £19k | £19k | £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) |
£1k |
£-0k (-2.9%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£6k |
£-0k (-4.2%) |
£2k (27.0%) |
£-7k (-89.5%) |
£0k (0.0%) |
£1k (97.0%) |
| 2024 | £33k |
£-1k (-4.2%) |
£1k (4.5%) |
£-14k (-42.3%) |
£0k (0.0%) |
£1k (6.0%) |
| 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 | £2k | £2k | £2k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £8k |
| Planned | £2k | £1k | £2k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £7k |
| Corrected | £2k | £2k | £2k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £0k | £9k |
| Written | - | - | £1k | - | - | - | - | - | - | - | - | - | £1k |
| Revenue | £8k | £-16k | £9k | - | - | - | - | - | - | - | - | - | £1k |
| Invoiced | £1k | £8k | - | £-7k | - | - | - | - | - | - | - | - | £2k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £1k | £2k | £3k | £5k | £5k | £4k | £3k | £2k | £2k | £2k | £2k | £2k | £33k |
| Planned | £1k | £1k | £3k | £4k | £5k | £4k | £2k | £2k | £2k | £2k | £2k | £2k | £31k |
| Corrected | £1k | £1k | £3k | £4k | £4k | £4k | £3k | £3k | £3k | £3k | £3k | £3k | £33k |
| Written | - | - | £5k | £3k | £9k | £1k | - | - | - | - | £0k | £1k | £19k |
| Revenue | - | - | £5k | £3k | £9k | £1k | - | - | - | - | £0k | £1k | £19k |
| Invoiced | - | - | £2k | £5k | £2k | £10k | - | £1k | - | - | - | £0k | £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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1612 | VER1612-1 | 15449 | NL | Director | No | 2023-11-01 | 2025-01-01 | 0% | 287.50 | 287.50 | 2.00 | 2.00 | |
| VER1612 | VER1612-2 | 6 | NL | Senior Manager | No | 2023-11-01 | 2025-01-01 | 0% | 250.00 | 250.00 | 4.00 | 4.00 | |
| VER1612 | VER1612-3 | 15659 | NL | Consultant | No | 2023-11-01 | 2025-01-01 | 0% | 165.00 | 165.00 | 2.00 | 2.00 | |
| VER1678 | VER1678-1 | 15449 | NL | Director | No | 2024-01-02 | 2025-01-01 | 0% | 305.00 | 292.00 | 8.00 | 0.00 | |
| VER1678 | VER1678-2 | 6 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 1% | 262.50 | 254.00 | 24.00 | 4.00 | |
| VER1807 | VER1807-3 | 15403 | NL | Senior Manager | No | 2024-02-12 | 2024-07-02 | 1% | 262.50 | 250.00 | 5.00 | 0.00 | |
| VER1807 | VER1807-2 | 15561 | NL | Senior Manager | No | 2024-03-08 | 2025-04-02 | 3% | 262.50 | 250.00 | 57.00 | 57.00 | |
| VER1807 | VER1807-1 | 15726 | NL | Senior Consultant | No | 2024-03-11 | 2025-04-02 | 2% | 205.00 | 195.00 | 47.00 | 14.00 | |
| VER1807 | VER1807-4 | 6 | NL | Senior Manager | No | 2024-03-25 | 2024-07-02 | 3% | 262.50 | 250.00 | 15.00 | 4.00 | |
| VER2322 | VER2322-1 | 15449 | NL | Director | No | 2025-01-02 | 2026-01-01 | 0% | 312.50 | 302.00 | 4.00 | 0.00 | |
| VER2322 | VER2322-2 | 6 | NL | Senior Manager | No | 2025-01-02 | 2026-01-01 | 0% | 270.00 | 263.00 | 8.00 | 3.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1612 | 15449 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER1612 | 6 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER1612 | 15659 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER1678 | 15449 |
0.03
0.00
0.03
|
- | - | - | - | - | - | - | - | - | - | - |
0.03
0.00
0.03
|
|
| VER1678 | 6 |
0.09
0.00
0.09
|
- | - | - | - | - | - | - | - | - | - | - |
0.09
0.00
0.09
|
|
| VER1807 | 15561 |
4.69
0.00
4.69
|
4.08
0.00
4.08
|
4.30
0.00
4.30
|
0.41
0.00
0.41
|
- | - | - | - | - | - | - | - |
13.48
0.00
13.48
|
|
| VER1807 | 15726 |
3.89
0.00
3.89
|
3.38
0.00
3.38
|
3.54
0.00
3.54
|
0.34
0.00
0.34
|
- | - | - | - | - | - | - | - |
11.15
0.00
11.15
|
|
| VER2322 | 15449 |
0.34
0.00
0.34
|
0.31
0.00
0.31
|
0.32
0.00
0.32
|
0.34
0.00
0.34
|
0.34
0.00
0.34
|
0.32
0.00
0.32
|
0.35
0.00
0.35
|
0.32
0.00
0.32
|
0.34
0.00
0.34
|
0.35
0.00
0.35
|
0.30
0.00
0.30
|
0.35
0.00
0.35
|
3.98
0.00
3.98
|
|
| VER2322 | 6 |
0.67
0.00
0.67
|
0.61
0.00
0.61
|
0.64
3.00
-2.36
|
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
|