Note: Overall totals include all historical data up to and including July 2025.
£31k
£27k
Discount:
£-4k (-12.8%)
£27k
Scope Change:
£0k (0.0%)
£60k
Unrealised:
£32k (117.5%)
£59k
Leakage:
£-1k (-1.8%)
£59k
Billing:
£-0k (0.0%)
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) |
£14k | £13k | £13k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£13k | £12k | £12k | £18k | £17k | £17k |
| 2024 | £18k | £16k | £16k | £41k | £41k | £41k |
| 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) |
£14k |
£-1k (-9.2%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£13k |
£-1k (-9.2%) |
£0k (0.0%) |
£7k (54.8%) |
£-1k (-5.9%) |
£0k (0.0%) |
| 2024 | £18k |
£-3k (-15.3%) |
£0k (0.0%) |
£26k (165.4%) |
£0k (0.0%) |
£-0k (0.0%) |
| 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 | £0k | - | £1k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £27k |
| Planned | £0k | - | £1k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £2k | £3k | £25k |
| Corrected | £0k | - | £1k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £2k | £3k | £25k |
| Written | - | - | £1k | £4k | £12k | £1k | - | - | - | - | - | - | £18k |
| Revenue | - | - | £1k | £4k | £12k | - | - | - | - | - | - | - | £17k |
| Invoiced | - | - | - | £1k | £4k | £12k | - | - | - | - | - | - | £17k |
| 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 | £18k |
| Planned | - | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £16k |
| Corrected | - | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £1k | £16k |
| Written | - | £7k | £28k | £7k | - | - | - | - | - | - | - | - | £41k |
| Revenue | - | - | £34k | £7k | - | - | - | - | £0k | £-0k | - | £0k | £41k |
| Invoiced | - | - | - | £34k | £7k | - | - | - | - | - | - | - | £41k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1803 | VER1803-1 | 128 | NL | Partner | No | 2024-02-01 | 2025-01-01 | 1% | 397.50 | 275.00 | 10.00 | 38.50 | |
| VER1803 | VER1803-2 | 15403 | NL | Senior Manager | No | 2024-02-01 | 2025-01-01 | 1% | 262.50 | 230.00 | 27.00 | 80.00 | |
| VER1803 | VER1803-3 | 15635 | NL | Senior Consultant | No | 2024-02-01 | 2025-01-01 | 2% | 205.00 | 185.00 | 36.00 | 66.50 | |
| VER2488 | VER2488-1 | 128 | NL | Director | No | 2025-03-17 | 2026-01-01 | 2% | 312.50 | 283.50 | 41.00 | 18.50 | |
| VER2488 | VER2488-2 | 16004 | BE | Senior Consultant | No | 2025-03-17 | 2026-01-01 | 4% | 210.00 | 191.00 | 70.00 | 69.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1803 | 128 |
0.04
0.00
0.04
|
- | - | - | - | - | - | - | - | - | - | - |
0.04
0.00
0.04
|
|
| VER1803 | 15403 |
0.11
0.00
0.11
|
- | - | - | - | - | - | - | - | - | - | - |
0.11
0.00
0.11
|
|
| VER1803 | 15635 |
0.15
0.00
0.15
|
- | - | - | - | - | - | - | - | - | - | - |
0.15
0.00
0.15
|
|
| VER2488 | 128 | - | - |
2.16
0.00
2.16
|
4.32
2.50
1.82
|
4.32
14.50
-10.18
|
4.12
1.50
2.62
|
4.51
0.00
4.51
|
4.12
0.00
4.12
|
4.31
0.00
4.31
|
4.51
0.00
4.51
|
3.92
0.00
3.92
|
4.51
0.00
4.51
|
40.80
18.50
22.30
|
|
| VER2488 | 16004 | - | - |
3.68
7.00
-3.32
|
7.37
17.50
-10.13
|
7.37
41.00
-33.63
|
7.03
3.50
3.53
|
7.70
0.00
7.70
|
7.04
0.00
7.04
|
7.37
0.00
7.37
|
7.70
0.00
7.70
|
6.70
0.00
6.70
|
7.70
0.00
7.70
|
69.66
69.00
0.66
|