SmartPower - Projection Tool

Home Monthly Load Adjustment Update Heren offer

January 2027 A Shopping Centre Connection: DG7 Import Capacity: 250 kVA MPRN: 10302500000

Energy		Profile Adjustment	Average Wholesale Price (DAM)	€/kWh	Percent	DLAF Adjust	Units	Cost
Day Ahead Market (DAM)	per MWh	1.03000	€161.95 (Heren Gas 143.01 p/therm)	0.1619	100.00%	0.1676	117,044	€20,207
Admin Charge	per MWh	25.000			*DLAF		117,044	€3,029
								€23,235
Day	77,530				66.24%
WeekDay	47,719
Weekend	22,156
5pm to 7pm	7,655
Night	39,514

Transmission Use of System (TUoS)				Net Cost		Incl. DLAF
Demand Network Capacity Charge	per max MW	2103.7806	**assume 114.27% of Peak Annual kW (285.7)				1	€687
Demand Network Transfer Charge	Euro / MWh	4.6316		0.0046	*DLAF	0.0048	117,044	€561
Demand System Services Charge	Euro / MWh	26.6892		0.0267	*DLAF	0.0276	117,044	€3,233
								*€4,481*
Distribution Use of System (DUoS)			Monthly
Standing Charge	per Annum	4898.82	408.2350					€408
Capacity Charge	per kVA of MIC	35.83	**MIC connection 250.0 kVA				250	€746
Day Rate	per kWh (8am to 11pm)	0.0140	**assume day units 66.24% of total			0.0140	77,530	€1,085
Night Rate	per kWh (11pm to 8am)	0.0022	**assume night units 33.76% of total			0.0022	39,514	€88
								*€2,327*
Market Operator Charges (SEMO)
Supplier Capacity Charge	per MWh (7am to 11pm)	18.07	**assume 70.30% of total	0.0181	*DLAF	0.0187	82,282	€1,539
Residual Error Volume	per MWh	0.460		0.000460	*DLAF	0.000476	117,044	€56
Currency Cost	per MWh	0.0700		0.0001	*DLAF	0.000072	117,044	€8
Imperfections Price	per MWh	19.9300		0.0199	*DLAF	0.0206	117,044	€2,414
AOLR Fee	per MWh	0.1800		0.0002	*DLAF	0.0002	117,044	€22
Total Variable Charge	per MWh	0.5770		0.0006	*DLAF	0.0006	117,044	€70
								*€4,109*
Public Service Obligation (PSO)	per KVA of MIC	0.24					250	€60
TAX	per kWh	0.001					117,044	€117
							Total	€34,330
							AUP (DAM Contract)	29.33 c/kWh

February 2027 A Shopping Centre Connection: DG7 Import Capacity: 250 kVA MPRN: 10302500000

Energy		Profile Adjustment	Average Wholesale Price (DAM)	€/kWh	Percent	DLAF Adjust	Units	Cost
Day Ahead Market (DAM)	per MWh	1.03000	€157.36 (Heren Gas 138.01 p/therm)	0.1574	100.00%	0.1629	108,028	€18,122
Admin Charge	per MWh	25.000			*DLAF		108,028	€2,795
								€20,917
Day	71,558				66.24%
WeekDay	44,043
Weekend	20,450
5pm to 7pm	7,065
Night	36,470

Transmission Use of System (TUoS)				Net Cost		Incl. DLAF
Demand Network Capacity Charge	per max MW	2103.7806	**assume 114.27% of Peak Annual kW (285.7)				1	€687
Demand Network Transfer Charge	Euro / MWh	4.6316		0.0046	*DLAF	0.0048	108,028	€518
Demand System Services Charge	Euro / MWh	26.6892		0.0267	*DLAF	0.0276	108,028	€2,984
								*€4,189*
Distribution Use of System (DUoS)			Monthly
Standing Charge	per Annum	4898.82	408.2350					€408
Capacity Charge	per kVA of MIC	35.83	**MIC connection 250.0 kVA				250	€746
Day Rate	per kWh (8am to 11pm)	0.0140	**assume day units 66.24% of total			0.0140	71,558	€1,001
Night Rate	per kWh (11pm to 8am)	0.0022	**assume night units 33.76% of total			0.0022	36,470	€81
								*€2,237*
Market Operator Charges (SEMO)
Supplier Capacity Charge	per MWh (7am to 11pm)	18.07	**assume 70.30% of total	0.0181	*DLAF	0.0187	75,944	€1,420
Residual Error Volume	per MWh	0.460		0.000460	*DLAF	0.000476	108,028	€51
Currency Cost	per MWh	0.0700		0.0001	*DLAF	0.000072	108,028	€8
Imperfections Price	per MWh	19.9300		0.0199	*DLAF	0.0206	108,028	€2,228
AOLR Fee	per MWh	0.1800		0.0002	*DLAF	0.0002	108,028	€20
Total Variable Charge	per MWh	0.5770		0.0006	*DLAF	0.0006	108,028	€65
								*€3,793*
Public Service Obligation (PSO)	per KVA of MIC	0.24					250	€60
TAX	per kWh	0.001					108,028	€108
							Total	€31,303
							AUP (DAM Contract)	28.98 c/kWh

March 2027 A Shopping Centre Connection: DG7 Import Capacity: 250 kVA MPRN: 10302500000

Energy		Profile Adjustment	Average Wholesale Price (DAM)	€/kWh	Percent	DLAF Adjust	Units	Cost
Day Ahead Market (DAM)	per MWh	1.03000	€154.52 (Heren Gas 134.93 p/therm)	0.1545	100.00%	0.1599	113,151	€18,639
Admin Charge	per MWh	25.000			*DLAF		113,151	€2,928
								€21,567
Day	74,951				66.24%
WeekDay	46,132
Weekend	21,419
5pm to 7pm	7,400
Night	38,200

Transmission Use of System (TUoS)				Net Cost		Incl. DLAF
Demand Network Capacity Charge	per max MW	2103.7806	**assume 114.27% of Peak Annual kW (285.7)				1	€687
Demand Network Transfer Charge	Euro / MWh	4.6316		0.0046	*DLAF	0.0048	113,151	€542
Demand System Services Charge	Euro / MWh	26.6892		0.0267	*DLAF	0.0276	113,151	€3,126
								*€4,355*
Distribution Use of System (DUoS)			Monthly
Standing Charge	per Annum	4898.82	408.2350					€408
Capacity Charge	per kVA of MIC	35.83	**MIC connection 250.0 kVA				250	€746
Day Rate	per kWh (8am to 11pm)	0.0140	**assume day units 66.24% of total			0.0140	74,951	€1,049
Night Rate	per kWh (11pm to 8am)	0.0022	**assume night units 33.76% of total			0.0022	38,200	€85
								*€2,288*
Market Operator Charges (SEMO)
Supplier Capacity Charge	per MWh (7am to 11pm)	18.07	**assume 70.30% of total	0.0181	*DLAF	0.0187	79,545	€1,488
Residual Error Volume	per MWh	0.460		0.000460	*DLAF	0.000476	113,151	€54
Currency Cost	per MWh	0.0700		0.0001	*DLAF	0.000072	113,151	€8
Imperfections Price	per MWh	19.9300		0.0199	*DLAF	0.0206	113,151	€2,334
AOLR Fee	per MWh	0.1800		0.0002	*DLAF	0.0002	113,151	€21
Total Variable Charge	per MWh	0.5770		0.0006	*DLAF	0.0006	113,151	€68
								*€3,972*
Public Service Obligation (PSO)	per KVA of MIC	0.24					250	€60
TAX	per kWh	0.001					113,151	€113
							Total	€32,356
							AUP (DAM Contract)	28.60 c/kWh

April 2027 A Shopping Centre Connection: DG7 Import Capacity: 250 kVA MPRN: 10302500000

Energy		Profile Adjustment	Average Wholesale Price (DAM)	€/kWh	Percent	DLAF Adjust	Units	Cost
Day Ahead Market (DAM)	per MWh	1.03000	€116.01 (Heren Gas 92.98 p/therm)	0.1160	100.00%	0.1201	104,565	€12,932
Admin Charge	per MWh	25.000			*DLAF		104,565	€2,706
								€15,638
Day	69,264				66.24%
WeekDay	42,631
Weekend	19,794
5pm to 7pm	6,839
Night	35,301

Transmission Use of System (TUoS)				Net Cost		Incl. DLAF
Demand Network Capacity Charge	per max MW	2103.7806	**assume 114.27% of Peak Annual kW (285.7)				1	€687
Demand Network Transfer Charge	Euro / MWh	4.6316		0.0046	*DLAF	0.0048	104,565	€501
Demand System Services Charge	Euro / MWh	26.6892		0.0267	*DLAF	0.0276	104,565	€2,888
								*€4,077*
Distribution Use of System (DUoS)			Monthly
Standing Charge	per Annum	4898.82	408.2350					€408
Capacity Charge	per kVA of MIC	35.83	**MIC connection 250.0 kVA				250	€746
Day Rate	per kWh (8am to 11pm)	0.0140	**assume day units 66.24% of total			0.0140	69,264	€969
Night Rate	per kWh (11pm to 8am)	0.0022	**assume night units 33.76% of total			0.0022	35,301	€79
								*€2,202*
Market Operator Charges (SEMO)
Supplier Capacity Charge	per MWh (7am to 11pm)	18.07	**assume 70.30% of total	0.0181	*DLAF	0.0187	73,509	€1,375
Residual Error Volume	per MWh	0.460		0.000460	*DLAF	0.000476	104,565	€50
Currency Cost	per MWh	0.0700		0.0001	*DLAF	0.000072	104,565	€8
Imperfections Price	per MWh	19.9300		0.0199	*DLAF	0.0206	104,565	€2,157
AOLR Fee	per MWh	0.1800		0.0002	*DLAF	0.0002	104,565	€19
Total Variable Charge	per MWh	0.5770		0.0006	*DLAF	0.0006	104,565	€62
								*€3,671*
Public Service Obligation (PSO)	per KVA of MIC	0.24					250	€60
TAX	per kWh	0.001					104,565	€105
							Total	€25,752
							AUP (DAM Contract)	24.63 c/kWh

May 2027 A Shopping Centre Connection: DG7 Import Capacity: 250 kVA MPRN: 10302500000

Energy		Profile Adjustment	Average Wholesale Price (DAM)	€/kWh	Percent	DLAF Adjust	Units	Cost
Day Ahead Market (DAM)	per MWh	1.03000	€116.01 (Heren Gas 92.98 p/therm)	0.1160	100.00%	0.1201	103,696	€12,825
Admin Charge	per MWh	25.000			*DLAF		103,696	€2,683
								€15,508
Day	68,688				66.24%
WeekDay	42,277
Weekend	19,630
5pm to 7pm	6,782
Night	35,008

Transmission Use of System (TUoS)				Net Cost		Incl. DLAF
Demand Network Capacity Charge	per max MW	2103.7806	**assume 114.27% of Peak Annual kW (285.7)				1	€687
Demand Network Transfer Charge	Euro / MWh	4.6316		0.0046	*DLAF	0.0048	103,696	€497
Demand System Services Charge	Euro / MWh	26.6892		0.0267	*DLAF	0.0276	103,696	€2,864
								*€4,048*
Distribution Use of System (DUoS)			Monthly
Standing Charge	per Annum	4898.82	408.2350					€408
Capacity Charge	per kVA of MIC	35.83	**MIC connection 250.0 kVA				250	€746
Day Rate	per kWh (8am to 11pm)	0.0140	**assume day units 66.24% of total			0.0140	68,688	€961
Night Rate	per kWh (11pm to 8am)	0.0022	**assume night units 33.76% of total			0.0022	35,008	€78
								*€2,194*
Market Operator Charges (SEMO)
Supplier Capacity Charge	per MWh (7am to 11pm)	18.07	**assume 70.30% of total	0.0181	*DLAF	0.0187	72,898	€1,363
Residual Error Volume	per MWh	0.460		0.000460	*DLAF	0.000476	103,696	€49
Currency Cost	per MWh	0.0700		0.0001	*DLAF	0.000072	103,696	€8
Imperfections Price	per MWh	19.9300		0.0199	*DLAF	0.0206	103,696	€2,139
AOLR Fee	per MWh	0.1800		0.0002	*DLAF	0.0002	103,696	€19
Total Variable Charge	per MWh	0.5770		0.0006	*DLAF	0.0006	103,696	€62
								*€3,640*
Public Service Obligation (PSO)	per KVA of MIC	0.24					250	€60
TAX	per kWh	0.001					103,696	€104
							Total	€25,554
							AUP (DAM Contract)	24.64 c/kWh

June 2027 A Shopping Centre Connection: DG7 Import Capacity: 250 kVA MPRN: 10302500000

Energy		Profile Adjustment	Average Wholesale Price (DAM)	€/kWh	Percent	DLAF Adjust	Units	Cost
Day Ahead Market (DAM)	per MWh	1.03000	€116.01 (Heren Gas 92.98 p/therm)	0.1160	100.00%	0.1201	101,923	€12,605
Admin Charge	per MWh	25.000			*DLAF		101,923	€2,637
								€15,243
Day	67,514				66.24%
WeekDay	41,554
Weekend	19,294
5pm to 7pm	6,666
Night	34,409

Transmission Use of System (TUoS)				Net Cost		Incl. DLAF
Demand Network Capacity Charge	per max MW	2103.7806	**assume 114.27% of Peak Annual kW (285.7)				1	€687
Demand Network Transfer Charge	Euro / MWh	4.6316		0.0046	*DLAF	0.0048	101,923	€489
Demand System Services Charge	Euro / MWh	26.6892		0.0267	*DLAF	0.0276	101,923	€2,815
								*€3,991*
Distribution Use of System (DUoS)			Monthly
Standing Charge	per Annum	4898.82	408.2350					€408
Capacity Charge	per kVA of MIC	35.83	**MIC connection 250.0 kVA				250	€746
Day Rate	per kWh (8am to 11pm)	0.0140	**assume day units 66.24% of total			0.0140	67,514	€945
Night Rate	per kWh (11pm to 8am)	0.0022	**assume night units 33.76% of total			0.0022	34,409	€77
								*€2,176*
Market Operator Charges (SEMO)
Supplier Capacity Charge	per MWh (7am to 11pm)	18.07	**assume 70.30% of total	0.0181	*DLAF	0.0187	71,652	€1,340
Residual Error Volume	per MWh	0.460		0.000460	*DLAF	0.000476	101,923	€49
Currency Cost	per MWh	0.0700		0.0001	*DLAF	0.000072	101,923	€7
Imperfections Price	per MWh	19.9300		0.0199	*DLAF	0.0206	101,923	€2,102
AOLR Fee	per MWh	0.1800		0.0002	*DLAF	0.0002	101,923	€19
Total Variable Charge	per MWh	0.5770		0.0006	*DLAF	0.0006	101,923	€61
								*€3,578*
Public Service Obligation (PSO)	per KVA of MIC	0.24					250	€60
TAX	per kWh	0.001					101,923	€102
							Total	€25,150
							AUP (DAM Contract)	24.68 c/kWh

July 2027 A Shopping Centre Connection: DG7 Import Capacity: 250 kVA MPRN: 10302500000

Energy		Profile Adjustment	Average Wholesale Price (DAM)	€/kWh	Percent	DLAF Adjust	Units	Cost
Day Ahead Market (DAM)	per MWh	1.03000	€109.59 (Heren Gas 85.98 p/therm)	0.1096	100.00%	0.1134	106,995	€12,500
Admin Charge	per MWh	25.000			*DLAF		106,995	€2,768
								€15,268
Day	70,873				66.24%
WeekDay	43,622
Weekend	20,254
5pm to 7pm	6,997
Night	36,121

Transmission Use of System (TUoS)				Net Cost		Incl. DLAF
Demand Network Capacity Charge	per max MW	2103.7806	**assume 114.27% of Peak Annual kW (285.7)				1	€687
Demand Network Transfer Charge	Euro / MWh	4.6316		0.0046	*DLAF	0.0048	106,995	€513
Demand System Services Charge	Euro / MWh	26.6892		0.0267	*DLAF	0.0276	106,995	€2,956
								*€4,155*
Distribution Use of System (DUoS)			Monthly
Standing Charge	per Annum	4898.82	408.2350					€408
Capacity Charge	per kVA of MIC	35.83	**MIC connection 250.0 kVA				250	€746
Day Rate	per kWh (8am to 11pm)	0.0140	**assume day units 66.24% of total			0.0140	70,873	€992
Night Rate	per kWh (11pm to 8am)	0.0022	**assume night units 33.76% of total			0.0022	36,121	€81
								*€2,227*
Market Operator Charges (SEMO)
Supplier Capacity Charge	per MWh (7am to 11pm)	18.07	**assume 70.30% of total	0.0181	*DLAF	0.0187	75,217	€1,407
Residual Error Volume	per MWh	0.460		0.000460	*DLAF	0.000476	106,995	€51
Currency Cost	per MWh	0.0700		0.0001	*DLAF	0.000072	106,995	€8
Imperfections Price	per MWh	19.9300		0.0199	*DLAF	0.0206	106,995	€2,207
AOLR Fee	per MWh	0.1800		0.0002	*DLAF	0.0002	106,995	€20
Total Variable Charge	per MWh	0.5770		0.0006	*DLAF	0.0006	106,995	€64
								*€3,756*
Public Service Obligation (PSO)	per KVA of MIC	0.24					250	€60
TAX	per kWh	0.001					106,995	€107
							Total	€25,574
							AUP (DAM Contract)	23.90 c/kWh

August 2027 A Shopping Centre Connection: DG7 Import Capacity: 250 kVA MPRN: 10302500000

Energy		Profile Adjustment	Average Wholesale Price (DAM)	€/kWh	Percent	DLAF Adjust	Units	Cost
Day Ahead Market (DAM)	per MWh	1.03000	€109.59 (Heren Gas 85.98 p/therm)	0.1096	100.00%	0.1134	106,087	€12,394
Admin Charge	per MWh	25.000			*DLAF		106,087	€2,745
								€15,139
Day	70,272				66.24%
WeekDay	43,252
Weekend	20,082
5pm to 7pm	6,938
Night	35,815

Transmission Use of System (TUoS)				Net Cost		Incl. DLAF
Demand Network Capacity Charge	per max MW	2103.7806	**assume 114.27% of Peak Annual kW (285.7)				1	€687
Demand Network Transfer Charge	Euro / MWh	4.6316		0.0046	*DLAF	0.0048	106,087	€509
Demand System Services Charge	Euro / MWh	26.6892		0.0267	*DLAF	0.0276	106,087	€2,930
								*€4,126*
Distribution Use of System (DUoS)			Monthly
Standing Charge	per Annum	4898.82	408.2350					€408
Capacity Charge	per kVA of MIC	35.83	**MIC connection 250.0 kVA				250	€746
Day Rate	per kWh (8am to 11pm)	0.0140	**assume day units 66.24% of total			0.0140	70,272	€983
Night Rate	per kWh (11pm to 8am)	0.0022	**assume night units 33.76% of total			0.0022	35,815	€80
								*€2,218*
Market Operator Charges (SEMO)
Supplier Capacity Charge	per MWh (7am to 11pm)	18.07	**assume 70.30% of total	0.0181	*DLAF	0.0187	74,579	€1,395
Residual Error Volume	per MWh	0.460		0.000460	*DLAF	0.000476	106,087	€51
Currency Cost	per MWh	0.0700		0.0001	*DLAF	0.000072	106,087	€8
Imperfections Price	per MWh	19.9300		0.0199	*DLAF	0.0206	106,087	€2,188
AOLR Fee	per MWh	0.1800		0.0002	*DLAF	0.0002	106,087	€20
Total Variable Charge	per MWh	0.5770		0.0006	*DLAF	0.0006	106,087	€63
								*€3,724*
Public Service Obligation (PSO)	per KVA of MIC	0.24					250	€60
TAX	per kWh	0.001					106,087	€106
							Total	€25,373
							AUP (DAM Contract)	23.92 c/kWh

September 2027 A Shopping Centre Connection: DG7 Import Capacity: 250 kVA MPRN: 10302500000

Energy		Profile Adjustment	Average Wholesale Price (DAM)	€/kWh	Percent	DLAF Adjust	Units	Cost
Day Ahead Market (DAM)	per MWh	1.03000	€109.59 (Heren Gas 85.98 p/therm)	0.1096	100.00%	0.1134	101,164	€11,819
Admin Charge	per MWh	25.000			*DLAF		101,164	€2,618
								€14,436
Day	67,011				66.24%
WeekDay	41,245
Weekend	19,150
5pm to 7pm	6,616
Night	34,153

Transmission Use of System (TUoS)				Net Cost		Incl. DLAF
Demand Network Capacity Charge	per max MW	2103.7806	**assume 114.27% of Peak Annual kW (285.7)				1	€687
Demand Network Transfer Charge	Euro / MWh	4.6316		0.0046	*DLAF	0.0048	101,164	€485
Demand System Services Charge	Euro / MWh	26.6892		0.0267	*DLAF	0.0276	101,164	€2,794
								*€3,966*
Distribution Use of System (DUoS)			Monthly
Standing Charge	per Annum	4898.82	408.2350					€408
Capacity Charge	per kVA of MIC	35.83	**MIC connection 250.0 kVA				250	€746
Day Rate	per kWh (8am to 11pm)	0.0140	**assume day units 66.24% of total			0.0140	67,011	€937
Night Rate	per kWh (11pm to 8am)	0.0022	**assume night units 33.76% of total			0.0022	34,153	€76
								*€2,168*
Market Operator Charges (SEMO)
Supplier Capacity Charge	per MWh (7am to 11pm)	18.07	**assume 70.30% of total	0.0181	*DLAF	0.0187	71,118	€1,330
Residual Error Volume	per MWh	0.460		0.000460	*DLAF	0.000476	101,164	€48
Currency Cost	per MWh	0.0700		0.0001	*DLAF	0.000072	101,164	€7
Imperfections Price	per MWh	19.9300		0.0199	*DLAF	0.0206	101,164	€2,087
AOLR Fee	per MWh	0.1800		0.0002	*DLAF	0.0002	101,164	€19
Total Variable Charge	per MWh	0.5770		0.0006	*DLAF	0.0006	101,164	€60
								*€3,552*
Public Service Obligation (PSO)	per KVA of MIC	0.24					250	€60
TAX	per kWh	0.001					101,164	€101
							Total	€24,284
							AUP (DAM Contract)	24.00 c/kWh

October 2027 A Shopping Centre Connection: DG7 Import Capacity: 250 kVA MPRN: 10302500000

Energy		Profile Adjustment	Average Wholesale Price (DAM)	€/kWh	Percent	DLAF Adjust	Units	Cost
Day Ahead Market (DAM)	per MWh	1.03000	€112.13 (Heren Gas 88.74 p/therm)	0.1121	100.00%	0.1161	106,669	€12,750
Admin Charge	per MWh	25.000			*DLAF		106,669	€2,760
								€15,510
Day	70,658				66.24%
WeekDay	43,489
Weekend	20,192
5pm to 7pm	6,976
Night	36,012

Transmission Use of System (TUoS)				Net Cost		Incl. DLAF
Demand Network Capacity Charge	per max MW	2103.7806	**assume 114.27% of Peak Annual kW (285.7)				1	€687
Demand Network Transfer Charge	Euro / MWh	4.6316		0.0046	*DLAF	0.0048	106,669	€511
Demand System Services Charge	Euro / MWh	26.6892		0.0267	*DLAF	0.0276	106,669	€2,947
								*€4,145*
Distribution Use of System (DUoS)			Monthly
Standing Charge	per Annum	4898.82	408.2350					€408
Capacity Charge	per kVA of MIC	35.82	**MIC connection 250.0 kVA				250	€746
Day Rate	per kWh (8am to 11pm)	0.0140	**assume day units 66.24% of total			0.0140	70,658	€989
Night Rate	per kWh (11pm to 8am)	0.0022	**assume night units 33.76% of total			0.0022	36,012	€80
								*€2,223*
Market Operator Charges (SEMO)
Supplier Capacity Charge	per MWh (7am to 11pm)	18.07	**assume 70.30% of total	0.0181	*DLAF	0.0187	74,988	€1,402
Residual Error Volume	per MWh	0.460		0.000460	*DLAF	0.000476	106,669	€51
Currency Cost	per MWh	0.0700		0.0001	*DLAF	0.000072	106,669	€8
Imperfections Price	per MWh	19.9300		0.0199	*DLAF	0.0206	106,669	€2,200
AOLR Fee	per MWh	0.1800		0.0002	*DLAF	0.0002	106,669	€20
Total Variable Charge	per MWh	0.5770		0.0006	*DLAF	0.0006	106,669	€64
								*€3,745*
Public Service Obligation (PSO)	per KVA of MIC	0.24					250	€60
TAX	per kWh	0.001					106,669	€107
							Total	€25,790
							AUP (DAM Contract)	24.18 c/kWh

November 2027 A Shopping Centre Connection: DG7 Import Capacity: 250 kVA MPRN: 10302500000

Energy		Profile Adjustment	Average Wholesale Price (DAM)	€/kWh	Percent	DLAF Adjust	Units	Cost
Day Ahead Market (DAM)	per MWh	1.03000	€112.13 (Heren Gas 88.74 p/therm)	0.1121	100.00%	0.1161	111,925	€13,379
Admin Charge	per MWh	25.000			*DLAF		111,925	€2,896
								€16,275
Day	74,139				66.24%
WeekDay	45,632
Weekend	21,187
5pm to 7pm	7,320
Night	37,786

Transmission Use of System (TUoS)				Net Cost		Incl. DLAF
Demand Network Capacity Charge	per max MW	2103.7806	**assume 114.27% of Peak Annual kW (285.7)				1	€687
Demand Network Transfer Charge	Euro / MWh	4.6316		0.0046	*DLAF	0.0048	111,925	€537
Demand System Services Charge	Euro / MWh	26.6892		0.0267	*DLAF	0.0276	111,925	€3,092
								*€4,315*
Distribution Use of System (DUoS)			Monthly
Standing Charge	per Annum	4898.82	408.2350					€408
Capacity Charge	per kVA of MIC	35.82	**MIC connection 250.0 kVA				250	€746
Day Rate	per kWh (8am to 11pm)	0.0140	**assume day units 66.24% of total			0.0140	74,139	€1,037
Night Rate	per kWh (11pm to 8am)	0.0022	**assume night units 33.76% of total			0.0022	37,786	€84
								*€2,276*
Market Operator Charges (SEMO)
Supplier Capacity Charge	per MWh (7am to 11pm)	18.07	**assume 70.30% of total	0.0181	*DLAF	0.0187	78,683	€1,472
Residual Error Volume	per MWh	0.460		0.000460	*DLAF	0.000476	111,925	€53
Currency Cost	per MWh	0.0700		0.0001	*DLAF	0.000072	111,925	€8
Imperfections Price	per MWh	19.9300		0.0199	*DLAF	0.0206	111,925	€2,309
AOLR Fee	per MWh	0.1800		0.0002	*DLAF	0.0002	111,925	€21
Total Variable Charge	per MWh	0.5770		0.0006	*DLAF	0.0006	111,925	€67
								*€3,929*
Public Service Obligation (PSO)	per KVA of MIC	0.24					250	€60
TAX	per kWh	0.001					111,925	€112
							Total	€26,967
							AUP (DAM Contract)	24.09 c/kWh

December 2027 A Shopping Centre Connection: DG7 Import Capacity: 250 kVA MPRN: 10302500000

Energy		Profile Adjustment	Average Wholesale Price (DAM)	€/kWh	Percent	DLAF Adjust	Units	Cost
Day Ahead Market (DAM)	per MWh	1.03000	€112.13 (Heren Gas 88.74 p/therm)	0.1121	100.00%	0.1161	117,285	€14,019
Admin Charge	per MWh	25.000			*DLAF		117,285	€3,035
								€17,054
Day	77,690				66.24%
WeekDay	47,817
Weekend	22,202
5pm to 7pm	7,670
Night	39,595

Transmission Use of System (TUoS)				Net Cost		Incl. DLAF
Demand Network Capacity Charge	per max MW	2103.7806	**assume 114.27% of Peak Annual kW (285.7)				1	€687
Demand Network Transfer Charge	Euro / MWh	4.6316		0.0046	*DLAF	0.0048	117,285	€562
Demand System Services Charge	Euro / MWh	26.6892		0.0267	*DLAF	0.0276	117,285	€3,240
								*€4,489*
Distribution Use of System (DUoS)			Monthly
Standing Charge	per Annum	4898.82	408.2350					€408
Capacity Charge	per kVA of MIC	35.82	**MIC connection 250.0 kVA				250	€746
Day Rate	per kWh (8am to 11pm)	0.0140	**assume day units 66.24% of total			0.0140	77,690	€1,087
Night Rate	per kWh (11pm to 8am)	0.0022	**assume night units 33.76% of total			0.0022	39,595	€88
								*€2,330*
Market Operator Charges (SEMO)
Supplier Capacity Charge	per MWh (7am to 11pm)	18.07	**assume 70.30% of total	0.0181	*DLAF	0.0187	82,451	€1,542
Residual Error Volume	per MWh	0.460		0.000460	*DLAF	0.000476	117,285	€56
Currency Cost	per MWh	0.0700		0.0001	*DLAF	0.000072	117,285	€8
Imperfections Price	per MWh	19.9300		0.0199	*DLAF	0.0206	117,285	€2,419
AOLR Fee	per MWh	0.1800		0.0002	*DLAF	0.0002	117,285	€22
Total Variable Charge	per MWh	0.5770		0.0006	*DLAF	0.0006	117,285	€70
								*€4,118*
Public Service Obligation (PSO)	per KVA of MIC	0.24					250	€60
TAX	per kWh	0.001					117,285	€117
							Total	€28,167
							AUP (DAM Contract)	24.02 c/kWh

Month

Jan 2027

Feb 2027

Mar 2027

Apr 2027

May 2027

Jun 2027

Jul 2027

Aug 2027

Sep 2027

Oct 2027

Nov 2027

Dec 2027

Total

Gas Curve

143.01 p/thm

138.01 p/thm

134.93 p/thm

92.98 p/thm

85.98 p/thm

88.74 p/thm

Cost ex. VAT

€34,330

€31,303

€32,356

€25,752

€25,554

€25,150

€25,574

€25,373

€24,284

€25,790

€26,967

€28,167

€330,600

kWh

117,044

108,028

113,151

104,565

103,696

101,923

106,995

106,087

101,164

106,669

111,925

117,285

1,298,532

DAM AUP

29.33 c/kWh

28.98 c/kWh

28.60 c/kWh

24.63 c/kWh

24.64 c/kWh

24.68 c/kWh

23.90 c/kWh

23.92 c/kWh

24.00 c/kWh

24.18 c/kWh

24.09 c/kWh

24.02 c/kWh

25.46 c/kWh