Note: Overall totals include all historical data up to and including July 2025.
£1,227k
£946k
Discount:
£-281k (-22.9%)
£865k
Scope Change:
£-81k (-8.6%)
£937k
Unrealised:
£73k (8.4%)
£902k
Leakage:
£-35k (-3.8%)
£848k
Billing:
£-54k (-6.0%)
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) |
£339k | £263k | £238k | £0k | £0k | £0k |
| 2025 (Actual) (Up to July 2025) |
£686k | £530k | £494k | £355k | £249k | £418k |
| 2024 | £541k | £416k | £371k | £583k | £653k | £430k |
| 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) |
£339k |
£-75k (-22.3%) |
£-26k (-9.7%) |
- | - | - |
| 2025 (Actual) (Up to July 2025) |
£686k |
£-156k (-22.8%) |
£-36k (-6.7%) |
£-140k (-28.2%) |
£-106k (-29.8%) |
£169k (67.9%) |
| 2024 | £541k |
£-125k (-23.1%) |
£-45k (-10.9%) |
£212k (57.3%) |
£70k (12.1%) |
£-223k (-34.2%) |
| 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 | £93k | £86k | £90k | £118k | £118k | £98k | £83k | £66k | £68k | £71k | £62k | £71k | £1,025k |
| Planned | £73k | £67k | £71k | £92k | £92k | £73k | £62k | £51k | £53k | £56k | £48k | £56k | £793k |
| Corrected | £68k | £63k | £66k | £87k | £87k | £68k | £57k | £46k | £48k | £50k | £44k | £50k | £732k |
| Written | £73k | £68k | £78k | £69k | £43k | £23k | £1k | - | - | - | - | - | £355k |
| Revenue | £67k | £42k | £67k | £33k | £39k | - | - | - | - | - | - | - | £249k |
| Invoiced | - | £71k | £56k | £135k | £80k | £76k | - | - | - | - | - | - | £418k |
| Metric | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Target | £0k | £1k | £1k | £42k | £56k | £55k | £63k | £64k | £62k | £68k | £62k | £65k | £541k |
| Planned | £0k | £1k | £1k | £31k | £42k | £42k | £48k | £50k | £49k | £53k | £49k | £51k | £416k |
| Corrected | £0k | £1k | £1k | £27k | £37k | £37k | £43k | £44k | £44k | £48k | £44k | £46k | £371k |
| Written | - | - | - | £19k | £65k | £81k | £59k | £102k | £81k | £101k | £49k | £26k | £583k |
| Revenue | - | - | - | - | - | £159k | £65k | £150k | £85k | £109k | £67k | £20k | £653k |
| Invoiced | - | - | - | - | - | £45k | £48k | £39k | £35k | £55k | £163k | £47k | £430k |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1984 | VER1984-22 | 15413 | CH | Senior Consultant | No | 2024-02-01 | 2026-03-07 | 1% | 296.88 | 143.23 | 48.00 | 56.00 | |
| VER1984 | VER1984-4 | 15122 | GB | Partner | No | 2024-04-08 | 2026-03-31 | 1% | 383.72 | 390.62 | 23.00 | 17.00 | |
| VER1984 | VER1984-8 | 15528 | CH | Director | No | 2024-04-08 | 2026-03-31 | 1% | 434.90 | 364.58 | 39.00 | 95.50 | |
| VER1984 | VER1984-5 | 15243 | GB | Director | No | 2024-04-08 | 2026-03-31 | 2% | 325.58 | 286.46 | 71.00 | 60.00 | |
| VER1984 | VER1984-19 | 15528 | CH | Director | No | 2024-04-08 | 2026-03-31 | 3% | 434.90 | 221.35 | 127.20 | 127.20 | |
| VER1984 | VER1984-7 | 15569 | NL | Business Associate | No | 2024-04-08 | 2026-03-31 | 6% | 221.35 | 221.35 | 243.00 | 243.00 | |
| VER1984 | VER1984-29 | 15473 | IN | Business Associate | No | 2024-04-08 | 2026-03-31 | 2% | 201.18 | 201.18 | 72.00 | 0.00 | |
| VER1984 | VER1984-6 | 15473 | IN | Business Associate | No | 2024-04-08 | 2026-03-31 | 31% | 195.31 | 195.31 | 1280.00 | 1037.50 | |
| VER1984 | VER1984-28 | 15709 | DE | Senior Consultant | No | 2024-04-08 | 2026-03-31 | 0% | 205.00 | 193.36 | 12.00 | 0.00 | |
| VER1984 | VER1984-27 | 16078 | IN | Senior Consultant | No | 2024-04-08 | 2026-03-31 | 0% | 210.00 | 188.80 | 10.00 | 10.00 | |
| VER1984 | VER1984-17 | 15709 | DE | Senior Consultant | No | 2024-04-08 | 2026-03-31 | 1% | 205.00 | 188.80 | 50.00 | 50.00 | |
| VER1984 | VER1984-9 | 15279 | CH | Manager | No | 2024-04-08 | 2026-03-31 | 5% | 343.75 | 188.80 | 226.60 | 226.60 | |
| VER1984 | VER1984-23 | 7000015 | N/A | N/A | No | 2024-04-08 | 2026-03-31 | 6% | 170.00 | 170.00 | 240.00 | 12.10 | |
| VER1984 | VER1984-24 | 16078 | IN | Senior Consultant | No | 2024-04-08 | 2026-03-31 | 8% | 210.00 | 143.23 | 350.00 | 72.50 | |
| VER1984 | VER1984-14 | 15843 | IN | Manager | No | 2024-04-08 | 2026-03-31 | 43% | 235.00 | 143.23 | 1798.00 | 1382.50 | |
| VER1984 | VER1984-15 | 15569 | NL | Business Associate | No | 2024-04-08 | 2026-03-31 | 0% | 110.68 | 110.68 | 0.00 | 0.00 | |
| VER1984 | VER1984-13 | 15473 | IN | Business Associate | No | 2024-04-08 | 2026-03-31 | 1% | 97.66 | 97.66 | 40.00 | 40.00 | |
| VER1984 | VER1984-16 | 15843 | IN | Manager | No | 2024-04-08 | 2026-03-31 | 1% | 235.00 | 71.61 | 40.00 | 10.00 | |
| VER1984 | VER1984-25 | 15413 | CH | Senior Consultant | No | 2024-04-08 | 2026-03-31 | 5% | 296.88 | 10.42 | 200.00 | 54.00 | |
| VER1984 | VER1984-20 | 15709 | DE | Senior Consultant | No | 2024-08-09 | 2026-03-31 | 13% | 205.00 | 221.35 | 440.80 | 359.00 | |
| VER1984 | VER1984-21 | 15871 | IN | Senior Consultant | No | 2025-01-06 | 2026-03-31 | 9% | 210.00 | 144.74 | 220.00 | 106.50 | |
| VER1984 | VER1984-32 | 15473 | IN | Business Associate | No | 2025-06-02 | 2025-08-01 | 3% | 203.29 | 203.29 | 12.00 | 0.00 | |
| VER1984 | VER1984-31 | 16078 | IN | Senior Consultant | No | 2025-06-02 | 2025-08-01 | 24% | 210.00 | 106.84 | 88.00 | 2.00 | |
| VER2008 | VER2008-10 | 16029 | CH | Business Associate | No | 2024-01-02 | 2026-07-01 | 1% | 332.03 | 332.03 | 40.00 | 29.00 | |
| VER2008 | VER2008-1 | 15323 | CH | Senior Manager | No | 2024-06-03 | 2026-07-01 | 4% | 390.63 | 332.03 | 179.00 | 179.00 | |
| VER2008 | VER2008-3 | 15569 | NL | Business Associate | No | 2024-06-03 | 2026-07-01 | 0% | 221.35 | 221.35 | 7.50 | 7.50 | |
| VER2008 | VER2008-9 | 15709 | DE | Senior Consultant | No | 2024-06-03 | 2026-07-01 | 1% | 205.00 | 221.35 | 32.50 | 13.25 | |
| VER2008 | VER2008-2 | 15405 | NL | Senior Consultant | No | 2024-06-03 | 2026-07-01 | 9% | 205.00 | 188.80 | 400.00 | 152.00 | |
| VER2323 | VER2323-1 | 15279 | CH | Manager | No | 2025-01-07 | 2025-05-31 | 35% | 352.63 | 276.32 | 288.00 | 288.00 | |
| VER2323 | VER2323-2 | 15709 | DE | Senior Consultant | No | 2025-01-08 | 2025-05-31 | 12% | 210.00 | 197.37 | 96.00 | 96.00 | |
| VER2510 | VER2510-1 | 15843 | IN | Manager | No | 2025-04-01 | 2025-07-01 | 19% | 242.50 | 190.14 | 99.00 | 23.00 | |
| VER2510 | VER2510-2 | 15871 | IN | Senior Consultant | No | 2025-04-01 | 2025-07-01 | 44% | 210.00 | 148.68 | 231.00 | 43.00 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VER1984 | 15413 |
2.02
0.00
2.02
|
1.76
40.00
-38.24
|
1.84
16.00
-14.16
|
1.93
0.00
1.93
|
1.93
0.00
1.93
|
1.84
0.00
1.84
|
2.02
0.00
2.02
|
1.84
0.00
1.84
|
1.93
0.00
1.93
|
2.02
0.00
2.02
|
1.76
0.00
1.76
|
2.02
0.00
2.02
|
22.91
56.00
-33.09
|
|
| VER1984 | 15122 |
1.02
0.00
1.02
|
0.89
2.00
-1.11
|
0.94
5.00
-4.06
|
0.98
0.00
0.98
|
0.98
0.00
0.98
|
0.93
1.00
-0.07
|
1.02
0.00
1.02
|
0.94
0.00
0.94
|
0.98
0.00
0.98
|
1.02
0.00
1.02
|
0.89
0.00
0.89
|
1.03
0.00
1.03
|
11.62
8.00
3.62
|
|
| VER1984 | 15528 |
1.74
0.00
1.74
|
1.51
1.50
0.01
|
1.58
2.00
-0.42
|
1.66
0.00
1.66
|
1.66
0.00
1.66
|
1.58
0.00
1.58
|
1.74
0.00
1.74
|
1.58
0.00
1.58
|
1.66
0.00
1.66
|
1.74
0.00
1.74
|
1.51
0.00
1.51
|
1.73
0.00
1.73
|
19.69
3.50
16.19
|
|
| VER1984 | 15243 |
3.16
0.00
3.16
|
2.75
0.00
2.75
|
2.88
0.00
2.88
|
3.02
2.00
1.02
|
3.02
1.00
2.02
|
2.88
2.00
0.88
|
3.16
0.00
3.16
|
2.89
0.00
2.89
|
3.02
0.00
3.02
|
3.16
0.00
3.16
|
2.75
0.00
2.75
|
3.16
0.00
3.16
|
35.85
5.00
30.85
|
|
| VER1984 | 15528 |
5.66
0.00
5.66
|
4.92
4.50
0.42
|
5.17
2.00
3.17
|
5.41
11.00
-5.59
|
5.41
0.00
5.41
|
5.17
0.00
5.17
|
5.66
0.00
5.66
|
5.17
0.00
5.17
|
5.41
0.00
5.41
|
5.66
0.00
5.66
|
4.92
0.00
4.92
|
5.66
0.00
5.66
|
64.22
17.50
46.72
|
|
| VER1984 | 15569 |
10.81
0.00
10.81
|
9.40
0.00
9.40
|
9.87
0.00
9.87
|
10.34
0.00
10.34
|
10.34
0.00
10.34
|
9.87
0.00
9.87
|
10.82
0.00
10.82
|
9.87
0.00
9.87
|
10.34
0.00
10.34
|
10.81
0.00
10.81
|
9.40
0.00
9.40
|
10.81
0.00
10.81
|
122.68
0.00
122.68
|
|
| VER1984 | 15473 |
3.20
0.00
3.20
|
2.79
0.00
2.79
|
2.93
0.00
2.93
|
3.06
0.00
3.06
|
3.06
0.00
3.06
|
2.93
5.00
-2.07
|
3.20
0.00
3.20
|
2.93
0.00
2.93
|
3.06
0.00
3.06
|
3.20
0.00
3.20
|
2.79
0.00
2.79
|
3.20
0.00
3.20
|
36.35
5.00
31.35
|
|
| VER1984 | 15473 |
56.94
71.50
-14.56
|
49.52
48.50
1.02
|
51.99
67.50
-15.51
|
54.47
58.50
-4.03
|
54.47
79.00
-24.53
|
51.99
27.50
24.49
|
56.94
0.00
56.94
|
51.99
0.00
51.99
|
54.47
0.00
54.47
|
56.95
0.00
56.95
|
49.52
0.00
49.52
|
56.94
0.00
56.94
|
646.19
352.50
293.69
|
|
| VER1984 | 15709 |
0.54
0.00
0.54
|
0.46
0.00
0.46
|
0.49
0.00
0.49
|
0.51
0.00
0.51
|
0.51
0.00
0.51
|
0.49
0.00
0.49
|
0.54
0.00
0.54
|
0.49
0.00
0.49
|
0.51
0.00
0.51
|
0.53
0.00
0.53
|
0.47
0.00
0.47
|
0.53
0.00
0.53
|
6.07
0.00
6.07
|
|
| VER1984 | 16078 |
0.44
0.00
0.44
|
0.39
0.00
0.39
|
0.41
0.00
0.41
|
0.42
0.00
0.42
|
0.43
0.00
0.43
|
0.41
10.00
-9.59
|
0.44
0.00
0.44
|
0.41
0.00
0.41
|
0.42
0.00
0.42
|
0.44
0.00
0.44
|
0.39
0.00
0.39
|
0.44
0.00
0.44
|
5.04
10.00
-4.96
|
|
| VER1984 | 15709 |
2.22
0.00
2.22
|
1.94
0.00
1.94
|
2.03
0.00
2.03
|
2.13
0.00
2.13
|
2.13
0.00
2.13
|
2.03
0.00
2.03
|
2.22
0.00
2.22
|
2.03
0.00
2.03
|
2.13
0.00
2.13
|
2.23
0.00
2.23
|
1.93
0.00
1.93
|
2.23
0.00
2.23
|
25.25
0.00
25.25
|
|
| VER1984 | 15279 |
10.08
0.00
10.08
|
8.77
0.00
8.77
|
9.20
0.00
9.20
|
9.64
0.00
9.64
|
9.64
0.00
9.64
|
9.21
0.00
9.21
|
10.08
0.00
10.08
|
9.21
0.00
9.21
|
9.64
0.00
9.64
|
10.08
0.00
10.08
|
8.77
0.00
8.77
|
10.08
0.00
10.08
|
114.40
0.00
114.40
|
|
| VER1984 | 7000015 |
10.68
0.00
10.68
|
9.28
0.00
9.28
|
9.74
0.00
9.74
|
10.22
0.00
10.22
|
10.22
0.00
10.22
|
9.74
0.00
9.74
|
10.68
0.00
10.68
|
9.74
0.00
9.74
|
10.22
0.00
10.22
|
10.68
0.00
10.68
|
9.28
0.00
9.28
|
10.68
0.00
10.68
|
121.16
0.00
121.16
|
|
| VER1984 | 16078 |
15.57
0.00
15.57
|
13.54
0.00
13.54
|
14.22
0.00
14.22
|
14.89
41.50
-26.61
|
14.89
0.00
14.89
|
14.22
31.00
-16.78
|
15.57
6.50
9.07
|
14.22
0.00
14.22
|
14.89
0.00
14.89
|
15.57
0.00
15.57
|
13.54
0.00
13.54
|
15.57
0.00
15.57
|
176.69
79.00
97.69
|
|
| VER1984 | 15843 |
79.99
130.00
-50.01
|
69.55
103.00
-33.45
|
73.03
103.00
-29.97
|
76.51
130.00
-53.49
|
76.51
60.00
16.51
|
73.03
7.00
66.03
|
79.99
0.00
79.99
|
73.03
0.00
73.03
|
76.51
0.00
76.51
|
79.99
0.00
79.99
|
69.56
0.00
69.56
|
79.99
0.00
79.99
|
907.69
533.00
374.69
|
|
| VER1984 | 15473 |
1.78
0.00
1.78
|
1.55
0.00
1.55
|
1.62
0.00
1.62
|
1.70
0.00
1.70
|
1.70
28.00
-26.30
|
1.63
0.00
1.63
|
1.78
0.00
1.78
|
1.63
0.00
1.63
|
1.70
0.00
1.70
|
1.78
0.00
1.78
|
1.55
0.00
1.55
|
1.78
0.00
1.78
|
20.20
28.00
-7.80
|
|
| VER1984 | 15843 |
1.78
0.00
1.78
|
1.55
0.00
1.55
|
1.62
0.00
1.62
|
1.70
0.00
1.70
|
1.70
0.00
1.70
|
1.63
0.00
1.63
|
1.78
0.00
1.78
|
1.63
0.00
1.63
|
1.70
0.00
1.70
|
1.78
0.00
1.78
|
1.55
0.00
1.55
|
1.78
0.00
1.78
|
20.20
0.00
20.20
|
|
| VER1984 | 15413 |
8.90
0.00
8.90
|
7.74
0.00
7.74
|
8.12
0.00
8.12
|
8.51
0.00
8.51
|
8.51
54.00
-45.49
|
8.12
0.00
8.12
|
8.90
0.00
8.90
|
8.12
0.00
8.12
|
8.51
0.00
8.51
|
8.90
0.00
8.90
|
7.74
0.00
7.74
|
8.90
0.00
8.90
|
100.97
54.00
46.97
|
|
| VER1984 | 15709 |
23.69
35.50
-11.81
|
20.60
24.00
-3.40
|
21.63
25.50
-3.87
|
22.66
36.25
-13.59
|
22.66
5.25
17.41
|
21.63
0.00
21.63
|
23.69
0.00
23.69
|
21.63
0.00
21.63
|
22.65
0.00
22.65
|
23.68
0.00
23.68
|
20.60
0.00
20.60
|
23.68
0.00
23.68
|
268.80
126.50
142.30
|
|
| VER1984 | 15871 |
13.66
20.00
-6.34
|
13.66
20.50
-6.84
|
14.35
64.00
-49.65
|
15.03
2.00
13.03
|
15.03
0.00
15.03
|
14.35
0.00
14.35
|
15.72
0.00
15.72
|
14.35
0.00
14.35
|
15.03
0.00
15.03
|
15.71
0.00
15.71
|
13.67
0.00
13.67
|
15.71
0.00
15.71
|
176.27
106.50
69.77
|
|
| VER1984 | 15473 | - | - | - | - | - |
5.60
12.00
-6.40
|
6.13
0.00
6.13
|
0.27
0.00
0.27
|
- | - | - | - |
12.00
12.00
0.00
|
|
| VER1984 | 16078 | - | - | - | - | - |
41.07
2.00
39.07
|
44.97
0.00
44.97
|
1.96
0.00
1.96
|
- | - | - | - |
88.00
2.00
86.00
|
|
| VER2008 | 16029 |
1.41
0.00
1.41
|
1.23
8.00
-6.77
|
1.29
1.50
-0.21
|
1.35
2.00
-0.65
|
1.35
11.50
-10.15
|
1.29
6.00
-4.71
|
1.41
0.00
1.41
|
1.29
0.00
1.29
|
1.35
0.00
1.35
|
1.41
0.00
1.41
|
1.23
0.00
1.23
|
1.41
0.00
1.41
|
16.02
29.00
-12.98
|
|
| VER2008 | 15323 |
7.59
0.00
7.59
|
6.59
0.00
6.59
|
6.93
0.00
6.93
|
7.25
0.00
7.25
|
7.25
0.00
7.25
|
6.92
0.00
6.92
|
7.58
0.00
7.58
|
6.93
0.00
6.93
|
7.25
0.00
7.25
|
7.59
0.00
7.59
|
6.59
0.00
6.59
|
7.58
0.00
7.58
|
86.05
0.00
86.05
|
|
| VER2008 | 15569 |
0.31
0.00
0.31
|
0.27
0.00
0.27
|
0.29
0.00
0.29
|
0.31
0.00
0.31
|
0.31
0.00
0.31
|
0.29
0.00
0.29
|
0.33
0.00
0.33
|
0.29
0.00
0.29
|
0.31
0.00
0.31
|
0.31
0.00
0.31
|
0.27
0.00
0.27
|
0.33
0.00
0.33
|
3.62
0.00
3.62
|
|
| VER2008 | 15709 |
1.38
0.00
1.38
|
1.20
2.00
-0.80
|
1.26
0.00
1.26
|
1.31
0.00
1.31
|
1.31
2.00
-0.69
|
1.26
1.00
0.26
|
1.37
0.00
1.37
|
1.26
0.00
1.26
|
1.31
0.00
1.31
|
1.38
0.00
1.38
|
1.20
0.00
1.20
|
1.37
0.00
1.37
|
15.61
5.00
10.61
|
|
| VER2008 | 15405 |
16.94
4.00
12.94
|
14.73
1.00
13.73
|
15.47
0.00
15.47
|
16.21
22.00
-5.79
|
16.21
7.00
9.21
|
15.47
9.00
6.47
|
16.94
0.00
16.94
|
15.47
0.00
15.47
|
16.21
0.00
16.21
|
16.94
0.00
16.94
|
14.73
0.00
14.73
|
16.94
0.00
16.94
|
192.26
43.00
149.26
|
|
| VER2323 | 15279 |
52.62
88.00
-35.38
|
55.38
69.00
-13.62
|
58.15
83.00
-24.85
|
60.92
24.00
36.92
|
60.93
24.00
36.93
|
- | - | - | - | - | - | - |
288.00
288.00
0.00
|
|
| VER2323 | 15709 |
16.78
25.00
-8.22
|
18.64
24.00
-5.36
|
19.57
32.00
-12.43
|
20.50
15.00
5.50
|
20.51
0.00
20.51
|
- | - | - | - | - | - | - |
96.00
96.00
0.00
|
|
| VER2510 | 15843 | - | - | - |
33.00
13.00
20.00
|
33.00
9.00
24.00
|
31.50
1.00
30.50
|
1.50
0.00
1.50
|
- | - | - | - | - |
99.00
23.00
76.00
|
|
| VER2510 | 15871 | - | - | - |
77.00
32.00
45.00
|
77.00
3.00
74.00
|
73.50
8.00
65.50
|
3.50
0.00
3.50
|
- | - | - | - | - |
231.00
43.00
188.00
|