Note: Overall totals include all historical data up to and including July 2025.
£39k
£35k
Discount:
£-3k (-8.6%)
£31k
Scope Change:
£-5k (-13.7%)
£26k
Unrealised:
£-4k (-13.7%)
£30k
Leakage:
£3k (12.7%)
£42k
Billing:
£12k (41.9%)
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) |
£9k | £8k | £8k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£13k | £11k | £11k | £9k | £8k | £19k |
| 2024 | £26k | £24k | £19k | £17k | £22k | £23k |
| 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) |
£9k |
£-1k (-9.3%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£13k |
£-1k (-9.3%) |
£-0k (-0.2%) |
£-2k (-21.5%) |
£-1k (-12.3%) |
£11k (145.6%) |
| 2024 | £26k |
£-2k (-8.2%) |
£-5k (-20.1%) |
£-2k (-9.1%) |
£4k (25.6%) |
£1k (4.8%) |
| 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 | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £22k |
| Planned | £2k | £1k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £1k | £2k | £20k |
| Corrected | £2k | £1k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £1k | £2k | £20k |
| Written | - | £3k | £2k | £1k | £3k | - | - | - | - | - | - | - | £9k |
| Revenue | - | £3k | £2k | £1k | £2k | - | - | - | - | - | - | - | £8k |
| Invoiced | - | - | £19k | - | - | £0k | - | - | - | - | - | - | £19k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £26k |
| Planned | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £2k | £24k |
| Corrected | £2k | £2k | £2k | £2k | £2k | £1k | £2k | £2k | £2k | £2k | £2k | £2k | £19k |
| Written | £2k | £2k | £2k | £2k | £2k | £2k | £3k | £0k | - | £2k | £1k | £1k | £17k |
| Revenue | - | £6k | £3k | £1k | £1k | £2k | £4k | £0k | - | £3k | £1k | £1k | £22k |
| Invoiced | - | £21k | - | - | - | - | £2k | - | - | - | - | - | £23k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1757 | VER1757-2 | 100 | NL | Partner | No | 2024-01-02 | 2025-01-01 | 0% | 397.50 | 320.00 | 0.00 | 0.00 | |
| VER1757 | VER1757-6 | 100 | NL | Partner | No | 2024-01-02 | 2025-01-01 | 0% | 397.50 | 320.00 | 6.50 | 6.50 | |
| VER1757 | VER1757-9 | 172 | NL | Senior Manager | No | 2024-01-02 | 2025-01-01 | 0% | 262.50 | 245.00 | 3.00 | 4.00 | |
| VER1757 | VER1757-7 | 15332 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 0% | 235.00 | 245.00 | 9.00 | 9.00 | |
| VER1757 | VER1757-8 | 15292 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 0% | 235.00 | 222.50 | 2.00 | 2.00 | |
| VER1757 | VER1757-1 | 15292 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 0% | 235.00 | 222.50 | 8.00 | 8.00 | |
| VER1757 | VER1757-5 | 15292 | NL | Manager | No | 2024-01-02 | 2025-01-01 | 3% | 235.00 | 222.50 | 54.00 | 61.00 | |
| VER2255 | VER2255-3 | 100 | NL | Partner | No | 2025-01-02 | 2026-01-01 | 0% | 407.50 | 330.50 | 1.00 | 0.00 | |
| VER2255 | VER2255-8 | 100 | NL | Partner | No | 2025-01-02 | 2026-01-01 | 1% | 407.50 | 330.50 | 15.00 | 6.50 | |
| VER2255 | VER2255-2 | 15292 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 0% | 242.50 | 230.00 | 1.00 | 1.00 | |
| VER2255 | VER2255-7 | 15292 | NL | Manager | No | 2025-01-02 | 2026-01-01 | 3% | 242.50 | 230.00 | 61.00 | 28.50 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1757 | 100 |
0.02
0.00
0.02
|
- | - | - | - | - | - | - | - | - | - | - |
0.02
0.00
0.02
|
|
| VER1757 | 172 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER1757 | 15332 |
0.04
0.00
0.04
|
- | - | - | - | - | - | - | - | - | - | - |
0.04
0.00
0.04
|
|
| VER1757 | 15292 |
0.01
0.00
0.01
|
- | - | - | - | - | - | - | - | - | - | - |
0.01
0.00
0.01
|
|
| VER1757 | 15292 |
0.03
0.00
0.03
|
- | - | - | - | - | - | - | - | - | - | - |
0.03
0.00
0.03
|
|
| VER1757 | 15292 |
0.21
0.00
0.21
|
- | - | - | - | - | - | - | - | - | - | - |
0.21
0.00
0.21
|
|
| VER2255 | 100 |
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
1.00
0.00
1.00
|
|
| VER2255 | 100 |
1.26
0.00
1.26
|
1.15
3.50
-2.35
|
1.21
0.00
1.21
|
1.26
0.00
1.26
|
1.26
3.00
-1.74
|
1.21
0.00
1.21
|
1.32
0.00
1.32
|
1.21
0.00
1.21
|
1.27
0.00
1.27
|
1.32
0.00
1.32
|
1.15
0.00
1.15
|
1.32
0.00
1.32
|
14.94
6.50
8.44
|
|
| VER2255 | 15292 |
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
0.00
0.08
|
0.08
1.00
-0.92
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
0.09
0.00
0.09
|
0.08
0.00
0.08
|
0.09
0.00
0.09
|
1.00
1.00
0.00
|
|
| VER2255 | 15292 |
5.14
0.00
5.14
|
4.67
7.50
-2.83
|
4.91
7.00
-2.09
|
5.14
5.50
-0.36
|
5.14
8.50
-3.36
|
4.91
0.00
4.91
|
5.38
0.00
5.38
|
4.91
0.00
4.91
|
5.14
0.00
5.14
|
5.38
0.00
5.38
|
4.67
0.00
4.67
|
5.38
0.00
5.38
|
60.77
28.50
32.27
|