Enfinium

Money vs plan, fleet

Year-to-date actuals against budget, year-end forecast and what it would take to close the gap. Energy and revenue side-by-side.

Energy (GWh)

Generation against the budgeted export profile.

YTD Actual
802.2 GWh
YTD Budget
827.3 GWh
YTD Variance
-25.1 GWh
-3.0%
Forecast Year-End
1866.2 GWh
Run-rate + outages
Full-Year Budget
1942.1 GWh
Projected Gap
-75.9 GWh
-3.9%

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 25.1 GWh after April. On current trend the year ends behind by 75.9 GWh.

JFMAMJJASOND1942 GWh0BudgetActual YTDForecast

Month-by-month vs plan

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

3 of the last 4 completed months came in below plan. Worst month: April at -4.8 GWh.

-3.6-2.1+4.6-4.8JFMAM*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: critical systems at -36.4 GWh.

185519531942.1Full-year budget-2.4Planned outages-36.4Critical systems-12.1Overdue actions-24.9Other / run-rate1866.2Forecast year-end

Why we're off plan

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

  • Projected to miss budget by 75.9 GWh at current run-rate.
  • 4 critical systems across fleet, biggest drag on YTD performance.
  • 4 overdue actions, combined exposure ~£162k/wk.
  • Planned outages remaining this year average 1.6% impact/month.

Financial (£)

Revenue against the budgeted income profile.

YTD Actual
£88.11m
YTD Budget
£90.85m
YTD Variance
£-2.74m
-3.0%
Forecast Year-End
£204.98m
Run-rate + outages
Full-Year Budget
£213.26m
Projected Gap
£-8.28m
-3.9%

Money vs plan, running total

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

Behind plan by £2.74m after April. On current trend the year ends behind by £8.28m.

JFMAMJJASOND213 £m0BudgetActual YTDForecast

Month-by-month vs plan

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

3 of the last 4 completed months came in below plan. Worst month: April at -£519k.

-0.4-0.2+0.5-0.5JFMAM*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: critical systems at -£3.98m.

£204m£215m£213.3mFull-year budget£-0.3mPlanned outages£-4.0mCritical systems£-1.3mOverdue actions£-2.7mOther / run-rate£205.0mForecast year-end

Why we're off plan

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

  • Projected to miss budget by £8.28m at current run-rate.
  • 4 critical systems across fleet, biggest drag on YTD performance.
  • 4 overdue actions, combined exposure ~£162k/wk.
  • Planned outages remaining this year average 1.6% impact/month.