Note: Overall totals include all historical data up to and including July 2025.
£413k
£348k
Discount:
£-65k (-15.7%)
£256k
Scope Change:
£-93k (-26.6%)
£256k
Unrealised:
£0k (0.2%)
£260k
Leakage:
£4k (1.4%)
£220k
Billing:
£-39k (-15.1%)
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) |
£0k | £0k | £0k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£186k | £158k | £140k | £118k | £102k | £95k |
| 2024 | £228k | £191k | £115k | £138k | £157k | £125k |
| 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) |
£0k |
£0k (0.0%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£186k |
£-28k (-15.2%) |
£-17k (-10.9%) |
£-22k (-15.7%) |
£-16k (-13.6%) |
£-7k (-6.9%) |
| 2024 | £228k |
£-37k (-16.2%) |
£-76k (-39.6%) |
£22k (19.4%) |
£20k (14.3%) |
£-32k (-20.5%) |
| 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 | £51k | £51k | £32k | £33k | £18k | - | - | - | - | - | - | - | £186k |
| Planned | £43k | £43k | £27k | £28k | £15k | - | - | - | - | - | - | - | £158k |
| Corrected | £42k | £42k | £22k | £23k | £12k | - | - | - | - | - | - | - | £140k |
| Written | £19k | £16k | £35k | £35k | £15k | - | - | - | - | - | - | - | £118k |
| Revenue | £14k | £5k | £34k | £42k | £7k | - | - | - | - | - | - | - | £102k |
| Invoiced | £48k | £24k | - | £24k | - | - | - | - | - | - | - | - | £95k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | - | - | - | £3k | £17k | £43k | £54k | £54k | £57k | £228k |
| Planned | - | - | - | - | - | - | £3k | £14k | £36k | £45k | £45k | £47k | £191k |
| Corrected | - | - | - | - | - | - | £3k | £6k | £19k | £28k | £29k | £31k | £115k |
| Written | - | - | - | - | - | - | £17k | £15k | £33k | £34k | £21k | £18k | £138k |
| Revenue | - | - | - | - | - | - | £17k | £15k | £41k | £40k | £23k | £21k | £157k |
| Invoiced | - | - | - | - | - | - | - | - | - | £74k | £51k | - | £125k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2024 | VER2024-1 | 15845 | AE | Director | No | 2024-07-09 | 2025-01-01 | 9% | 244.19 | 244.19 | 96.00 | 96.00 | |
| VER2024 | VER2024-6 | 15845 | AE | Director | No | 2024-08-01 | 2025-01-01 | 0% | 244.19 | 244.19 | 0.00 | 0.00 | |
| VER2024 | VER2024-2 | 15778 | SE | Director | No | 2024-08-20 | 2025-01-01 | 9% | 307.38 | 244.19 | 66.00 | 63.50 | |
| VER2024 | VER2024-5 | 15987 | NL | Manager | No | 2024-09-09 | 2025-03-01 | 45% | 235.00 | 200.58 | 451.00 | 451.00 | |
| VER2024 | VER2024-8 | 15987 | NL | Manager | No | 2024-10-21 | 2025-03-01 | 20% | 235.00 | 200.58 | 152.00 | 152.00 | |
| VER2316 | VER2316-3 | 15987 | NL | Manager | No | 2025-01-09 | 2025-05-17 | 63% | 242.50 | 205.36 | 463.00 | 468.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2024 | 15845 |
0.76
0.00
0.76
|
- | - | - | - | - | - | - | - | - | - | - |
0.76
0.00
0.76
|
|
| VER2024 | 15778 |
0.68
0.00
0.68
|
- | - | - | - | - | - | - | - | - | - | - |
0.68
0.00
0.68
|
|
| VER2024 | 15987 |
82.98
38.00
44.98
|
72.16
73.00
-0.84
|
- | - | - | - | - | - | - | - | - | - |
155.14
111.00
44.14
|
|
| VER2024 | 15987 |
36.80
0.00
36.80
|
32.00
0.00
32.00
|
- | - | - | - | - | - | - | - | - | - |
68.80
0.00
68.80
|
|
| VER2316 | 15987 |
85.55
55.00
30.55
|
100.65
5.00
95.65
|
105.69
168.00
-62.31
|
110.72
168.00
-57.28
|
60.39
72.00
-11.61
|
- | - | - | - | - | - | - |
463.00
468.00
-5.00
|