Note: Overall totals include all historical data up to and including July 2025.
£126k
£96k
Discount:
£-30k (-23.7%)
£96k
Scope Change:
£0k (0.0%)
£62k
Unrealised:
£-34k (-35.5%)
£62k
Leakage:
£0k (0.0%)
£100k
Billing:
£38k (61.1%)
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 | £6k | £6k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£8k | £8k | £8k | £9k | £9k | £9k |
| 2024 | £118k | £88k | £88k | £53k | £53k | £90k |
| 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 (4.3%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£8k |
£0k (2.5%) |
£0k (0.0%) |
£1k (12.6%) |
£0k (0.0%) |
£0k (1.5%) |
| 2024 | £118k |
£-30k (-25.4%) |
£0k (0.0%) |
£-35k (-39.9%) |
£0k (0.0%) |
£38k (71.4%) |
| 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 | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £13k |
| Planned | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £14k |
| Corrected | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £14k |
| Written | £0k | £0k | £0k | £5k | £4k | - | - | - | - | - | - | - | £9k |
| Revenue | £0k | £0k | £0k | £5k | £4k | - | - | - | - | - | - | - | £9k |
| Invoiced | £0k | - | £0k | £0k | £5k | £4k | - | - | - | - | - | - | £9k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £10k | £9k | £9k | £10k | £10k | £9k | £10k | £10k | £9k | £10k | £9k | £10k | £118k |
| Planned | £8k | £7k | £7k | £7k | £8k | £7k | £8k | £7k | £7k | £8k | £7k | £7k | £88k |
| Corrected | £8k | £7k | £7k | £7k | £8k | £7k | £8k | £7k | £7k | £8k | £7k | £7k | £88k |
| Written | £7k | £7k | £4k | £5k | £6k | £6k | £6k | £3k | £2k | £4k | £1k | £2k | £53k |
| Revenue | £7k | £7k | £5k | £2k | £9k | £6k | £6k | £3k | £2k | £4k | £1k | £2k | £53k |
| Invoiced | £31k | - | £14k | - | £6k | £2k | £13k | - | - | £17k | - | £6k | £90k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1453 | VER1453-1 | 15339 | NL | Senior Consultant | No | 2023-06-22 | 2025-01-01 | 22% | 197.50 | 133.00 | 696.00 | 824.00 | |
| VER1677 | VER1677-1 | 128 | NL | Partner | No | 2024-01-02 | 2025-01-01 | 1% | 397.50 | 380.00 | 20.00 | 0.00 | |
| VER1677 | VER1677-2 | 15688 | NL | Business Associate | No | 2024-01-02 | 2025-01-01 | 2% | 291.50 | 291.50 | 40.00 | 2.00 | |
| VER1677 | VER1677-3 | 15339 | NL | Senior Consultant | No | 2024-01-02 | 2025-01-01 | 2% | 205.00 | 200.00 | 40.00 | 116.00 | |
| VER2270 | VER2270-1 | 128 | NL | Director | No | 2025-01-02 | 2026-01-01 | 0% | 312.50 | 393.00 | 10.00 | 0.00 | |
| VER2270 | VER2270-2 | 15339 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 2% | 242.50 | 236.00 | 40.00 | 38.50 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1453 | 15339 |
1.74
0.00
1.74
|
- | - | - | - | - | - | - | - | - | - | - |
1.74
0.00
1.74
|
|
| VER1677 | 128 |
0.08
0.00
0.08
|
- | - | - | - | - | - | - | - | - | - | - |
0.08
0.00
0.08
|
|
| VER1677 | 15688 |
0.15
0.00
0.15
|
- | - | - | - | - | - | - | - | - | - | - |
0.15
0.00
0.15
|
|
| VER1677 | 15339 |
0.15
0.00
0.15
|
- | - | - | - | - | - | - | - | - | - | - |
0.15
0.00
0.15
|
|
| VER2270 | 128 |
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
|
|
| VER2270 | 15339 |
3.37
0.50
2.87
|
3.07
1.00
2.07
|
3.22
2.00
1.22
|
3.37
20.00
-16.63
|
3.37
15.00
-11.63
|
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
38.50
1.35
|