Note: Overall totals include all historical data up to and including July 2025.
£355k
£171k
Discount:
£-184k (-51.9%)
£171k
Scope Change:
£0k (0.0%)
£112k
Unrealised:
£-59k (-34.5%)
£81k
Leakage:
£-31k (-27.9%)
£60k
Billing:
£-21k (-25.5%)
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) |
£46k | £22k | £22k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£320k | £153k | £153k | £104k | £73k | £60k |
| 2024 | £35k | £18k | £18k | £8k | £8k | £0k |
| 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) |
£46k |
£-24k (-52.9%) |
£0k (0.0%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£320k |
£-167k (-52.2%) |
£0k (0.0%) |
£-49k (-32.0%) |
£-31k (-30.0%) |
£-13k (-17.4%) |
| 2024 | £35k |
£-17k (-49.4%) |
£0k (0.0%) |
£-10k (-56.4%) |
£0k (1.1%) |
£-8k (-100.0%) |
| 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 | £37k | £44k | £46k | £48k | £48k | £46k | £51k | £46k | - | - | - | - | £366k |
| Planned | £19k | £22k | £22k | £23k | £23k | £22k | £24k | £22k | - | - | - | - | £175k |
| Corrected | £19k | £22k | £22k | £23k | £23k | £22k | £24k | £22k | - | - | - | - | £175k |
| Written | £18k | £17k | £21k | £13k | £18k | £17k | - | - | - | - | - | - | £104k |
| Revenue | £18k | - | £22k | £13k | £19k | - | - | - | - | - | - | - | £73k |
| Invoiced | £8k | - | - | £21k | £13k | £18k | - | - | - | - | - | - | £60k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | - | - | - | - | - | - | - | - | - | - | - | £35k | £35k |
| Planned | - | - | - | - | - | - | - | - | - | - | - | £18k | £18k |
| Corrected | - | - | - | - | - | - | - | - | - | - | - | £18k | £18k |
| Written | - | - | - | - | - | - | - | - | - | - | - | £8k | £8k |
| Revenue | - | - | - | - | - | - | - | - | - | - | - | £8k | £8k |
| Invoiced | - | - | - | - | - | - | - | - | - | - | - | - | £0k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2262 | VER2262-1 | 15682 | SE | Senior Manager | No | 2024-12-02 | 2025-02-01 | 76% | 264.24 | 133.74 | 272.00 | 193.00 | |
| VER2438 | VER2438-1 | 15682 | SE | Senior Manager | No | 2025-02-03 | 2025-03-01 | 100% | 274.60 | 136.20 | 160.00 | 124.00 | |
| VER2469 | VER2469-1 | 15682 | SE | Senior Manager | No | 2025-03-03 | 2025-08-30 | 100% | 274.60 | 129.35 | 1040.00 | 535.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER2262 | 15682 |
139.02
135.00
4.02
|
- | - | - | - | - | - | - | - | - | - | - |
139.02
135.00
4.02
|
|
| VER2438 | 15682 | - |
160.00
124.00
36.00
|
- | - | - | - | - | - | - | - | - | - |
160.00
124.00
36.00
|
|
| VER2469 | 15682 | - | - |
168.00
164.00
4.00
|
176.00
99.00
77.00
|
176.00
141.00
35.00
|
168.00
131.00
37.00
|
184.00
0.00
184.00
|
168.00
0.00
168.00
|
- | - | - | - |
1040.00
535.00
505.00
|