Hmce Reports
Dec 2025 · Scenario comparison
Left:(hmce.202512)
basecase565kW
actuals:
osam:
ph10:
Compare with:(hmce.202512)
actuals:
osam:
ph10:
Simulation Details
BASECASE
Price Curve Algorithm
Battery dispatch based on price curves, peak shaving, and NIV chase
Data: Simulation
Grid Connection
Import Limit230 kW
Export Limit500 kW
Generation
No generation
Battery Storage
Power565 kW
Capacity1700 kWh
Avg Cycles/Day0.51
Simulation Details
Select a scenario to compare
Total Annual Value
Revenue £64,103 - Cost £44,419
+£19,684
Total Annual Value
Select a scenarioAnnualised Customer Cost Summary
hmce.202512.basecase
| Load Supply | Volume | Rate | Annual Cost |
|---|---|---|---|
Grid → Load | 181.846 MWh | 17.34 p/kWh | £31,529 |
Solar → Load | 37.515 MWh | 17.99 p/kWh | £6,751 |
Battery → Load | 56.952 MWh | 26.16 p/kWh | £14,901 |
| Market Cost of Load | 276.312 MWh | 19.25 p/kWh | £53,180 |
| Generation | Volume | Rate | Annual Value |
|---|---|---|---|
Solar → Load | 37.515 MWh | 17.99 p/kWh | £6,751 |
Solar → Battery | 13.529 MWh | 8.19 p/kWh | £1,108 |
Solar → Grid | 9.523 MWh | 9.48 p/kWh | £903 |
| Market Value of Solar | 60.567 MWh | 14.47 p/kWh | £8,761 |
Customer Cost (before storage)£44,419
Market Cost of Load minus Market Value of Solar
Net cost = load supply cost minus generation earnings.
Annualised Customer Cost Summary
Select a scenario to view customer costs
Annualised Battery Revenue Summary
hmce.202512.basecase
Battery: 565 kW / 1,700 kWh
| Revenue Stream | Modo Benchmark | Without OSAM | With OSAM |
|---|---|---|---|
| Simtricity Flux (Price Curve Algo) | £26,450 | £20,921 | £42,450 |
| P415 Flex Aggregator | £0 | £21,653 | £21,653 |
| Total (annualized) | £26,450 | £42,574 | £64,103 |
| OSAM (P395) Benefit | — | — | +£21,529 |
Battery Owner Savings£64,103
Total annualised revenue with OSAM
Per MW
Modo Benchmark:£46,815/MW
Without OSAM:£75,352/MW
With OSAM:£113,456/MW
OSAM Benefit:+£38,104/MW
Per MWh
Modo Benchmark:£23,408/MWh
Without OSAM:£25,043/MWh
With OSAM:£37,707/MWh
OSAM Benefit:+£12,664/MWh
Modo Benchmark: ME BESS GB 2H Index for 1000kW / 2000kWh battery
OSAM (P395): On-Site Asset Metering exemption reducing Final Consumption Levies on grid charging
Annualised Battery Revenue Summary
Select a scenario to view revenue summary