Note: Overall totals include all historical data up to and including July 2025.
£51k
£24k
Discount:
£-27k (-52.8%)
£18k
Scope Change:
£-6k (-24.5%)
£13k
Unrealised:
£-5k (-25.4%)
£13k
Leakage:
£-0k (-1.8%)
£13k
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) |
£22k | £15k | £7k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£17k | £11k | £6k | £1k | £1k | £1k |
| 2024 | £34k | £12k | £12k | £12k | £12k | £12k |
| 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) |
£22k |
£-7k (-30.8%) |
£-8k (-51.3%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£17k |
£-5k (-30.8%) |
£-6k (-51.3%) |
£-5k (-82.1%) |
£-0k (-25.0%) |
£-0k (0.0%) |
| 2024 | £34k |
£-22k (-63.4%) |
£0k (0.0%) |
£-0k (0.0%) |
£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 | - | - | - | £3k | £4k | £4k | £5k | £4k | £4k | £5k | £4k | £5k | £38k |
| Planned | - | - | - | £2k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £3k | £27k |
| Corrected | - | - | - | £1k | £1k | £1k | £2k | £1k | £1k | £2k | £1k | £2k | £13k |
| Written | - | - | - | - | £1k | £0k | - | - | - | - | - | - | £1k |
| Revenue | - | - | - | - | £1k | - | - | - | - | - | - | - | £1k |
| Invoiced | - | - | - | - | - | £1k | - | - | - | - | - | - | £1k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | - | - | - | - | - | £4k | £16k | £14k | - | £34k |
| Planned | - | - | - | - | - | - | - | - | £1k | £6k | £5k | - | £12k |
| Corrected | - | - | - | - | - | - | - | - | £1k | £6k | £5k | - | £12k |
| Written | - | - | - | - | - | - | - | - | - | £10k | £3k | - | £12k |
| Revenue | - | - | - | - | - | - | - | - | - | £10k | £3k | - | £12k |
| Invoiced | - | - | - | - | - | - | - | - | - | - | £12k | - | £12k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2120 | VER2120-4 | 15597 | CH | Manager | No | 2024-09-23 | 2024-11-30 | 15% | 343.75 | 208.33 | 60.00 | 60.00 | |
| VER2120 | VER2120-5 | 15686 | NL | Partner | No | 2024-09-23 | 2024-11-30 | 2% | 397.50 | 0.00 | 8.00 | 0.00 | |
| VER2120 | VER2120-6 | 15999 | NL | Consultant | No | 2024-09-23 | 2024-11-30 | 15% | 172.50 | 0.00 | 60.00 | 63.00 | |
| VER2548 | VER2548-1 | 15686 | NL | Partner | No | 2025-04-08 | 2026-01-01 | 0% | 407.50 | 396.74 | 0.00 | 0.00 | |
| VER2548 | VER2548-2 | 15597 | CH | Senior Manager | No | 2025-04-08 | 2026-01-01 | 0% | 400.66 | 262.89 | 0.00 | 0.00 | |
| VER2551 | VER2551-1 | 15686 | NL | Partner | No | 2025-04-08 | 2026-01-01 | 1% | 407.50 | 376.90 | 8.00 | 0.00 | |
| VER2551 | VER2551-2 | 15597 | CH | Senior Manager | No | 2025-04-08 | 2026-01-01 | 3% | 400.66 | 249.75 | 40.00 | 4.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2551 | 15686 | - | - | - |
0.70
0.00
0.70
|
0.91
0.00
0.91
|
0.87
0.00
0.87
|
0.95
0.00
0.95
|
0.87
0.00
0.87
|
0.91
0.00
0.91
|
0.96
0.00
0.96
|
0.83
0.00
0.83
|
0.96
0.00
0.96
|
7.96
0.00
7.96
|
|
| VER2551 | 15597 | - | - | - |
3.52
0.00
3.52
|
4.56
3.00
1.56
|
4.35
1.00
3.35
|
4.77
0.00
4.77
|
4.35
0.00
4.35
|
4.56
0.00
4.56
|
4.77
0.00
4.77
|
4.15
0.00
4.15
|
4.76
0.00
4.76
|
39.79
4.00
35.79
|