REON JV Scenario Tool

v2.0

176-Unit Battery Energy Storage Portfolio · ties to JV Model and Analysis V3

Fixed Parameters(non-editable constants from JV Model and Analysis V3)

Effective ITC Rate

30.0%

Units

176

Equipment/Unit

$22,000

Install/Unit

$8,000

REON Profit/Unit

$4,000

Total Investment

$5,984,000

Total ITC

$1,795,200

CPEC Y1

$45/MWh

CPEC Y2-3

$65/MWh

CS Base Rate

$275/kW/yr

Deployment

Sep 2026 – Jan 2028

Program A Cap

$6,000,000

Run a scenario to view charts

Scenario Inputs

Customer Monthly Fee

$/mo

Monitoring Fee

$/mo

Monitoring Split to REON

O&M Cost per Unit/Year

$/yr

JV Share of CS Payment

Connected Solutions Zone Mix

% Units Greater Boston CS+

% Units SE MA CS+

Remainder of the portfolio earns the $275/kW-yr base rate. Boston CS+ pays $400/kW-yr; SE MA CS+ pays $275 summer + $100 shoulder.

Investment Tax Credit (ITC)

Effective ITC RateApplied to total investment (0–30%)

Financing Partner Profit Split

REON One-Time Fees

Sales Commission Fee% of invested capital, paid to REON as units reach COD

Project Management Fee% of invested capital, paid to REON as units reach COD

Paid by the JV to REON out of the revenue stream as units reach COD. They reduce JV distributable cash, so distributions to both the Financing Partner and REON fall as these rise.

Saved Scenarios

Save, load, and compare scenarios

No saved scenarios yet