Note: Overall totals include all historical data up to and including July 2025.
£140k
£128k
Discount:
£-12k (-8.4%)
£123k
Scope Change:
£-4k (-3.5%)
£52k
Unrealised:
£-71k (-57.8%)
£52k
Leakage:
£0k (0.0%)
£74k
Billing:
£22k (42.8%)
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) |
£21k | £20k | £17k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£30k | £29k | £24k | £13k | £13k | £20k |
| 2024 | £110k | £99k | £99k | £39k | £39k | £54k |
| 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) |
£21k |
£-1k (-3.0%) |
£-3k (-15.8%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£30k |
£-1k (-2.8%) |
£-4k (-15.4%) |
£-11k (-45.6%) |
£0k (0.0%) |
£7k (51.9%) |
| 2024 | £110k |
£-11k (-9.9%) |
£0k (0.0%) |
£-60k (-60.8%) |
£0k (0.0%) |
£15k (39.6%) |
| 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 | £5k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £51k |
| Planned | £5k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £4k | £49k |
| Corrected | £4k | £3k | £3k | £3k | £3k | £3k | £4k | £3k | £3k | £4k | £3k | £4k | £42k |
| Written | £3k | £9k | £2k | - | - | - | - | - | - | - | - | - | £13k |
| Revenue | £3k | £9k | £2k | - | - | - | - | - | - | - | - | - | £13k |
| Invoiced | £7k | £3k | £9k | £2k | - | - | - | - | - | - | - | - | £20k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £23k | £22k | £24k | £25k | £1k | £0k | £0k | £0k | £0k | £0k | £0k | £14k | £110k |
| Planned | £21k | £19k | £21k | £22k | £1k | £0k | £0k | £0k | £0k | £0k | £0k | £14k | £99k |
| Corrected | £21k | £19k | £21k | £22k | £1k | £0k | £0k | £0k | £0k | £0k | £0k | £14k | £99k |
| Written | £19k | £1k | £6k | £6k | - | - | - | - | - | £1k | - | £6k | £39k |
| Revenue | £19k | £1k | £6k | £6k | - | - | - | - | - | - | - | £7k | £39k |
| Invoiced | £18k | £34k | - | £1k | - | - | - | - | - | - | - | - | £54k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1589 | VER1589-4 | 128 | NL | Partner | No | 2023-10-23 | 2024-05-01 | 1% | 375.00 | 200.00 | 10.00 | 3.00 | |
| VER1589 | VER1589-2 | 15659 | NL | Consultant | No | 2023-10-23 | 2024-05-01 | 30% | 165.00 | 200.00 | 333.00 | 144.50 | |
| VER1589 | VER1589-1 | 10231 | NL | Director | No | 2023-10-30 | 2024-05-01 | 25% | 287.50 | 200.00 | 267.00 | 182.00 | |
| VER1589 | VER1589-5 | 15250 | NL | Director | No | 2024-02-26 | 2024-05-01 | 5% | 305.00 | 200.00 | 20.00 | 1.00 | |
| VER2135 | VER2135-1 | 128 | NL | Partner | No | 2024-01-02 | 2025-01-01 | 0% | 397.50 | 271.50 | 3.00 | 6.00 | |
| VER2135 | VER2135-2 | 15449 | NL | Director | No | 2024-01-02 | 2025-01-01 | 0% | 305.00 | 271.50 | 3.00 | 8.50 | |
| VER2135 | VER2135-4 | 15696 | NL | Consultant | No | 2024-12-02 | 2025-01-01 | 22% | 165.00 | 186.00 | 40.00 | 0.00 | |
| VER2135 | VER2135-5 | 15566 | NL | Business Associate | No | 2024-12-02 | 2025-01-01 | 22% | 186.00 | 186.00 | 40.00 | 16.00 | |
| VER2268 | VER2268-2 | 15449 | NL | Director | No | 2025-01-02 | 2026-01-01 | 2% | 312.50 | 282.00 | 40.00 | 9.50 | |
| VER2268 | VER2268-1 | 128 | NL | Director | No | 2025-01-02 | 2026-01-01 | 1% | 312.50 | 282.00 | 24.00 | 19.50 | |
| VER2268 | VER2268-8 | 15566 | NL | Business Associate | No | 2025-01-02 | 2026-01-01 | 3% | 257.00 | 257.00 | 60.00 | 20.00 | |
| VER2268 | VER2268-3 | 15696 | NL | Consultant | No | 2025-01-02 | 2026-01-01 | 0% | 165.00 | 193.00 | 0.00 | 0.00 | |
| VER2268 | VER2268-4 | 15659 | NL | Senior Consultant | No | 2025-01-02 | 2026-01-01 | 2% | 210.00 | 193.00 | 40.00 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2135 | 128 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER2135 | 15449 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER2135 | 15696 |
1.74
0.00
1.74
|
- | - | - | - | - | - | - | - | - | - | - |
1.74
0.00
1.74
|
|
| VER2135 | 15566 |
1.74
0.00
1.74
|
- | - | - | - | - | - | - | - | - | - | - |
1.74
0.00
1.74
|
|
| VER2268 | 15449 |
3.37
2.00
1.37
|
3.07
4.50
-1.43
|
3.22
3.00
0.22
|
3.37
0.00
3.37
|
3.37
0.00
3.37
|
3.22
0.00
3.22
|
3.52
0.00
3.52
|
3.22
0.00
3.22
|
3.37
0.00
3.37
|
3.53
0.00
3.53
|
3.06
0.00
3.06
|
3.53
0.00
3.53
|
39.85
9.50
30.35
|
|
| VER2268 | 128 |
2.02
7.00
-4.98
|
1.84
9.00
-7.16
|
1.93
3.50
-1.57
|
2.02
0.00
2.02
|
2.02
0.00
2.02
|
1.93
0.00
1.93
|
2.12
0.00
2.12
|
1.93
0.00
1.93
|
2.02
0.00
2.02
|
2.12
0.00
2.12
|
1.84
0.00
1.84
|
2.12
0.00
2.12
|
23.91
19.50
4.41
|
|
| VER2268 | 15566 |
5.06
0.00
5.06
|
4.60
20.00
-15.40
|
4.83
0.00
4.83
|
5.06
0.00
5.06
|
5.06
0.00
5.06
|
4.83
0.00
4.83
|
5.28
0.00
5.28
|
4.83
0.00
4.83
|
5.06
0.00
5.06
|
5.28
0.00
5.28
|
4.60
0.00
4.60
|
5.28
0.00
5.28
|
59.77
20.00
39.77
|
|
| VER2268 | 15659 |
3.37
0.00
3.37
|
3.07
0.00
3.07
|
3.22
0.00
3.22
|
3.37
0.00
3.37
|
3.37
0.00
3.37
|
3.22
0.00
3.22
|
3.52
0.00
3.52
|
3.22
0.00
3.22
|
3.37
0.00
3.37
|
3.53
0.00
3.53
|
3.06
0.00
3.06
|
3.53
0.00
3.53
|
39.85
0.00
39.85
|