Energy Pricing Model

A mean-reverting simulation of the delivered retail power tariff, calibrated on National Grid MA's G-3 rate class: what power would cost without a broker deal. The model itself runs on the brokered base case of $45.38/MWh (4.538¢/kWh), escalated 4% a year, with the same mean-reverting volatility applied around it (Assumptions §10). Under the true NNN leases the operator pays for its own power, so the tariff moves the landlord's result only through the ~2% of cost it retains.