Note: Overall totals include all historical data up to and including July 2025.
£80k
£70k
Discount:
£-10k (-12.2%)
£41k
Scope Change:
£-30k (-42.3%)
£43k
Unrealised:
£2k (5.7%)
£43k
Leakage:
£0k (0.2%)
£28k
Billing:
£-15k (-34.3%)
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) |
£17k | £15k | £15k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£24k | £22k | £21k | £24k | £24k | £25k |
| 2024 | £56k | £48k | £19k | £19k | £19k | £4k |
| 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) |
£17k |
£-2k (-9.1%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£24k |
£-2k (-9.3%) |
£-1k (-3.0%) |
£3k (11.9%) |
£0k (0.0%) |
£0k (2.0%) |
| 2024 | £56k |
£-8k (-13.5%) |
£-29k (-60.4%) |
£-0k (-1.2%) |
£0k (0.4%) |
£-15k (-80.4%) |
| 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 | £4k | £3k | £3k | £3k | £3k | £3k | £4k | £3k | £3k | £4k | £3k | £4k | £41k |
| Planned | £4k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £38k |
| Corrected | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £37k |
| Written | £1k | £0k | £5k | £16k | £3k | - | - | - | - | - | - | - | £24k |
| Revenue | - | £1k | £5k | £16k | £3k | - | - | - | - | - | - | - | £24k |
| Invoiced | £0k | - | £1k | £5k | £16k | £3k | - | - | - | - | - | - | £25k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £11k | £6k | - | - | - | - | - | - | - | £2k | £17k | £19k | £56k |
| Planned | £10k | £5k | - | - | - | - | - | - | - | £2k | £15k | £17k | £48k |
| Corrected | £10k | £5k | - | - | - | - | - | - | - | £0k | £2k | £2k | £19k |
| Written | £14k | £0k | - | - | - | - | - | - | - | £1k | £3k | £0k | £19k |
| Revenue | - | £15k | - | - | - | - | - | - | - | - | £4k | £0k | £19k |
| Invoiced | - | - | - | - | - | - | - | - | - | - | - | £4k | £4k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1680 | VER1680-5 | 128 | NL | Partner | No | 2024-01-02 | 2024-02-16 | 2% | 397.50 | 275.00 | 5.00 | 6.00 | |
| VER1680 | VER1680-3 | 15403 | NL | Senior Manager | No | 2024-01-02 | 2024-02-16 | 11% | 262.50 | 230.00 | 31.00 | 32.00 | |
| VER1680 | VER1680-4 | 15757 | NL | Consultant | No | 2024-01-02 | 2024-02-16 | 14% | 172.50 | 165.00 | 39.00 | 34.00 | |
| VER2143 | VER2143-2 | 15292 | NL | Manager | No | 2024-10-24 | 2025-01-01 | 3% | 235.00 | 205.00 | 11.50 | 11.50 | |
| VER2143 | VER2143-5 | 15757 | NL | Consultant | No | 2024-11-01 | 2025-01-01 | 2% | 172.50 | 165.00 | 6.00 | 6.00 | |
| VER2143 | VER2143-3 | 128 | NL | Partner | No | 2024-11-11 | 2025-01-01 | 1% | 397.50 | 275.00 | 3.00 | 3.00 | |
| VER2308 | VER2308-3 | 128 | NL | Director | No | 2025-01-02 | 2026-01-01 | 1% | 312.50 | 282.50 | 30.00 | 28.00 | |
| VER2308 | VER2308-1 | 15292 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 4% | 242.50 | 210.50 | 75.00 | 64.50 | |
| VER2308 | VER2308-2 | 15757 | NL | Consultant | No | 2025-01-02 | 2026-01-01 | 4% | 175.00 | 169.50 | 75.00 | 15.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2143 | 15292 |
0.23
0.00
0.23
|
- | - | - | - | - | - | - | - | - | - | - |
0.23
0.00
0.23
|
|
| VER2143 | 15757 |
0.14
0.00
0.14
|
- | - | - | - | - | - | - | - | - | - | - |
0.14
0.00
0.14
|
|
| VER2143 | 128 |
0.08
0.00
0.08
|
- | - | - | - | - | - | - | - | - | - | - |
0.08
0.00
0.08
|
|
| VER2308 | 128 |
2.53
1.00
1.53
|
2.30
0.00
2.30
|
2.41
2.50
-0.09
|
2.53
23.00
-20.47
|
2.53
1.50
1.03
|
2.41
0.00
2.41
|
2.64
0.00
2.64
|
2.42
0.00
2.42
|
2.53
0.00
2.53
|
2.64
0.00
2.64
|
2.30
0.00
2.30
|
2.64
0.00
2.64
|
29.88
28.00
1.88
|
|
| VER2308 | 15292 |
6.32
1.00
5.32
|
5.75
0.50
5.25
|
6.03
11.00
-4.97
|
6.32
40.50
-34.18
|
6.32
11.50
-5.18
|
6.04
0.00
6.04
|
6.61
0.00
6.61
|
6.03
0.00
6.03
|
6.32
0.00
6.32
|
6.61
0.00
6.61
|
5.75
0.00
5.75
|
6.61
0.00
6.61
|
74.71
64.50
10.21
|
|
| VER2308 | 15757 |
6.32
1.00
5.32
|
5.75
0.00
5.75
|
6.03
9.00
-2.97
|
6.32
5.00
1.32
|
6.32
0.00
6.32
|
6.04
0.00
6.04
|
6.61
0.00
6.61
|
6.03
0.00
6.03
|
6.32
0.00
6.32
|
6.61
0.00
6.61
|
5.75
0.00
5.75
|
6.61
0.00
6.61
|
74.71
15.00
59.71
|