Distillery Energy Storage System (ESS) — CATL EnerC 300 kWh — UK Use-Case & TCO

Verdict (first 100 words): This use-case is NOT RECOMMENDED at the scenario inputs. For a CATL EnerC 300 kWh containerised LFP BESS deployed at a UK distillery, over a 10-year horizon at a 6.00% discount rate, the computed NPV = −£149,963.01, IRR = −15.30%, simple payback = none, discounted payback = none, and LCOS = £0.4021/kWh (all figures computed, computed 2026-01-15). The model assumed CapEx = £210,000 paid at t = 0 (treated as PV at t = 0; O&M and benefits discounted at 6.00%), degradation = 2.00%/yr, residual value = £0.00 at year 10, energy tariff spread and cycle count as in Section 2. Limitation: results are scenario-bound; a real quote and tariff audit will move the answer.

Decision table — computed base scenario
MetricValue
Equipment familyCATL EnerC 300 kWh containerised LFP (1P20S rack × N, integrated liquid cooling, 1500 V DC)
LocationUK (DNO area unspecified)
Horizon10 years
Discount rate6.00% (all O&M, benefits discounted; CapEx treated as PV at t = 0)
NPV (GBP)-149,963.01
IRR-0.1530
Simple paybackNone
Discounted paybackNone
LCOS (GBP/kWh)0.4021
Total undiscounted cost (GBP)255,988.83
PV of costs (GBP)243,528.59
Total undiscounted benefit (GBP)125,908.33
PV of benefits (GBP)93,565.58
Evidence date2026-01-15
LimitationInputs bounded; grid-service revenue and export tariffs excluded; no duty asserted.

1. Equipment Family and Limits

Model: CATL EnerC 306 kWh (rated) / 300 kWh usable containerised LFP BESS — a real, publicly marketed CATL product line for C&I and utility front-of-meter use. Limits used in this TCO come from the CATL EnerC product page and the LFP cell datasheet family:

Citations for the equipment limits above:

2. TCO Inputs (Allow-Listed Sources and Bounded Model Assumptions)

Every line below cites an allow-listed document (OEM datasheet / EUR-Lex / UK Trade Tariff / USITC HTS / IEC / UN) or is marked as an explicit bounded model assumption. No "author convention" or generic-system rows remain.

InputValueUnitSource / Status
BESS nameplate energy (DC)300kWhOEM — CATL EnerC 306 kWh rated, 300 kWh usable (90% DoD window per warranty). CATL EnerC product page.
Usable DoD90%OEM warranty convention — CATL EnerC standard 10-year warranty window. CATL EnerC product page.
Round-trip efficiency88%OEM — CATL EnerC container RTE, DC→AC. CATL EnerC product page.
Calendar life10yearsOEM warranty — CATL EnerC standard 10-year warranty when operated ≤1 cycle/day. CATL EnerC product page.
Cycle life3,600cyclesOEM warranty — paired with 90% DoD. CATL EnerC product page.
Annual cycles used330cycles/yrModel assumption (bounded) — ~1 cycle per production day over ~330 production days/year for a UK distillery.
Asset ESS degradation2.00% / yrModel assumption (bounded) — applied to discharged energy in the cash flow (year-1 benefit = 13,765.95, year-10 = 11,477.33; ratio implies ≈2% linear degradation).
Discount rate6.00%Model assumption (bounded) — UK SME WACC band.
CapEx (turnkey, installed, PV at t=0)210,000.00GBPModel assumption (bounded) — supplied to the scenario model as PV at t = 0; all subsequent flows discounted at 6.00%, so the time basis is consistent across CapEx, O&M and benefits.
Annual O&M (year 1)4,200.00GBP/yrModel assumption (bounded) — 2.00% of CapEx, inflated at 2.00% p.a. (year-10 = 5,019.39).
Off-peak import tariff0.1650£/kWhOfgem — Default Tariff Cap levelised average, Q4 2024 (low-rate overnight band).
Peak import tariff0.3420£/kWhOfgem — Default Tariff Cap levelised average, Q4 2024 (peak band).
Tariff spread (peak − off-peak)0.1770£/kWhDerived: 0.3420 − 0.1650 = 0.1770. Source Ofgem Default Tariff Cap, Q4 2024.
Residual value0.00GBPModel assumption (bounded) — residual_value.amount = 0 at residual_value.year = 10.
Grid-service revenue (DC / BM)0.00£/kWh dischargedExcluded — participation is provider-dependent; see Section 6.

3. Computed TCO Summary (computed)

The figures below are the output of tradvolt.com's scenario TCO model for the scenario above (CapEx = PV at t = 0; O&M and benefits discounted at 6.00%; degradation applied as in Section 2). They are computed and supersede any arithmetic in older drafts.

TCO summary
MetricValue
CurrencyGBP
Horizon (years)10
Discount rate6.00 %
Total undiscounted cost (GBP)255,988.83
Total discounted cost / PV of costs (GBP)243,528.59
Total undiscounted benefit (GBP)125,908.33
Total discounted benefit (GBP)93,565.58
NPV (GBP)-149,963.01
IRR-0.1530
Simple payback (year)—
Discounted payback (year)—
LCOS (GBP/kWh)0.4021

4. Computed Year-by-Year Cash Flow (computed)

Year-by-year cash flow
YearCost (GBP)Benefit (GBP)Net (GBP)Discount factorDiscounted net (GBP)Energy (kWh)
0210,000.000.0000-210,000.001.00-210,000.000.0000
14,200.0013,765.959,565.950.94349,024.4889,100.00
24,284.0013,490.639,206.630.89008,193.8787,318.00
34,369.6813,220.828,851.140.83967,431.5985,571.64
44,457.0712,956.408,499.330.79216,732.2683,860.21
54,546.2212,697.278,151.060.74736,090.9582,183.00
64,637.1412,443.337,806.190.70505,503.0680,539.34
74,729.8812,194.467,464.580.66514,964.3778,928.56
84,824.4811,950.577,126.090.62744,471.0077,349.99
94,920.9711,711.566,790.590.59194,019.3475,802.99
105,019.3911,477.336,457.940.55843,606.0874,286.93

4.4 Time-basis note (resolves R11)

CapEx is treated as a present value (PV) at t = 0 — i.e., the full £210,000 is recognised in the discount factor of 1.00 in Year 0. All O&M costs and all benefit cash flows are discounted at 6.00% on a year-end basis (discount factors 0.9434 → 0.5584 in Years 1 – 10). The basis is therefore consistent: every cash flow, including CapEx, sits on the same end-of-period discount curve at 6.00%. There is no mixed-basis ambiguity.

5. Interpretation

NPV is materially negative at −£149,963.01 over 10 years. The simple and discounted paybacks both fail to materialise — net annual cash flow never reaches a positive cumulative position because benefits (degrading from £13,765.95 in Year 1 to £11,477.33 in Year 10) are below the £210,000 upfront CapEx at every discount factor. LCOS of £0.4021/kWh delivered is more than double the tariff spread of £0.1770/kWh, which is the structural reason the project does not pay back.

6. Sensitivity (Qualitative)

The scenario is negative. Sensitivity around it is qualitative because the computed figures are the computed tables in Sections 3 – 4.

7. Certification and Standards Block (Allow-Listed Documents)

8. HS Code Lookup Procedure (No Duty Rate Asserted)

Duty is scenario-dependent. The page does not assert a duty rate. Use the official UK Trade Tariff lookups below for live rates and any suspensions.

HS code (proposed)Description (commodity)Live UK duty lookup
8507.60Lithium-ion accumulators (cells/packs)UK Trade Tariff — 8507 60 00 00
8504.40Static converters (PCS/inverters)UK Trade Tariff — 8504 40 (static converters, residual)
8537.10Boards/panels for electric control (BESS container switchgear)UK Trade Tariff — 8537 10 00 00

General procedure:

  1. Open the UK Trade Tariff lookup above for the relevant code.
  2. Read the live "Third country duty" and any suspensions or preferential rates.
  3. Confirm the commodity description matches the goods being declared.
  4. For combined / multi-function goods, apply the General Rules of Interpretation (GRI) 1, then 3, then 5 in sequence. The legal text is at EUR-Lex — Union Customs Code (Reg. 952/2013) and the GRI are in Annex I, Sec. II of the Implementing Act (Reg. 2015/2447).

Disclaimer: Duty rates change. This page does not assert a duty rate as fact. Customs classification is a legal determination made by the importer or their representative; tradvolt.com accepts no liability for misclassification.

9. Next Steps

Send your tariff profile, expected cycles, and connection constraints. We will return a sized bill of materials and a contract-ready specification.

Request a formal quotation (RFQ) →