Enfinium

YTD vs Budget, Ferrybridge 1

Plant-level year-to-date against budget, projected year-end and gap drivers. Price assumption £110/MWh.

Energy (GWh)

Generation against the budgeted export profile.

YTD Actual
149.7 GWh
YTD Budget
150.5 GWh
YTD Variance
-0.8 GWh
-0.5%
Forecast Year-End
348.6 GWh
Run-rate + outages
Full-Year Budget
353.2 GWh
Projected Gap
-4.6 GWh
-1.3%

Energy vs plan, running total

Total energy sent to the grid so far this year, month by month, against the energy plan.

Behind plan by 0.8 GWh after April. On current trend the year ends behind by 4.6 GWh.

JFMAMJJASOND353 GWh0BudgetActual YTDForecast

Month-by-month vs plan

Each bar is one month's difference vs that month's plan.

2 of the last 4 completed months came in below plan. Worst month: April at -0.7 GWh.

-0.3+0.9+1.0-0.7JFMAM*JJASOND

* current month in progress, excluded from monthly variance to avoid skew.

What's pushing us off plan

Walks from the full-year plan on the left to the forecast year-end on the right, showing what's pulling the number up or down.

Biggest single driver of the gap: other / run-rate at -3.7 GWh.

348354353.2Full-year budget-0.1Planned outages-0.6Critical systems-0.2Overdue actions-3.7Other / run-rate348.6Forecast year-end

Why we're off plan

The biggest reasons in plain English, with your own notes underneath.

  • Projected to miss budget by 4.6 GWh at current run-rate.
  • 1 critical system dragging availability: WSC (Excluding Boiler).
  • 1 overdue action, combined exposure ~£74k/wk.
  • Planned outages remaining this year average 1.4% impact/month.

Financial (£)

Revenue against the budgeted income profile.

YTD Actual
£16.46m
YTD Budget
£16.55m
YTD Variance
£-86k
-0.5%
Forecast Year-End
£38.34m
Run-rate + outages
Full-Year Budget
£38.85m
Projected Gap
£-507k
-1.3%

Money vs plan, running total

Total revenue earned so far this year, month by month, against the revenue plan.

Behind plan by £86k after April. On current trend the year ends behind by £507k.

JFMAMJJASOND39 £m0BudgetActual YTDForecast

Month-by-month vs plan

Each bar is one month's difference vs that month's plan.

2 of the last 4 completed months came in below plan. Worst month: April at -£72k.

-0.0+0.1+0.1-0.1JFMAM*JJASOND

* current month in progress, excluded from monthly variance to avoid skew.

What's pushing us off plan

Walks from the full-year plan on the left to the forecast year-end on the right, showing what's pulling the number up or down.

Biggest single driver of the gap: other / run-rate at -£411k.

£38m£39m£38.9mFull-year budget£-0.0mPlanned outages£-0.1mCritical systems£-0.0mOverdue actions£-0.4mOther / run-rate£38.3mForecast year-end

Why we're off plan

The biggest reasons in plain English, with your own notes underneath.

  • Projected to miss budget by £0.51m at current run-rate.
  • 1 critical system dragging availability: WSC (Excluding Boiler).
  • 1 overdue action, combined exposure ~£74k/wk.
  • Planned outages remaining this year average 1.4% impact/month.