This places the project significantly further along the development pathway than greenfield or early-stage BESS opportunities.
LAND & SITE
- 01
Gross land area~2 hectares
- 02
Land classificationAgricultural
- 03
Land strategyAcquisition
- 04
LocationBrescia, Lombardy, Italy
- 05
Indicative land acquisition cost€450,000 / ~US$522,000
The approximately 2-hectare footprint represents a highly efficient land requirement relative to the project's 94 MW power capacity.
INDICATIVE DEVELOPMENT COSTS
Based on the currently available project information:
| Item |
EUR |
Approx. USD* |
| STMG Cost |
€146,340 |
~US$170,000 |
| Land Acquisition |
€450,000 |
~US$522,000 |
| Total Identified Costs |
€596,340 |
~US$692,000 |
Note: These figures represent the identified STMG and land costs only and should not be interpreted as total project development or construction CAPEX.
TRANSACTION OPPORTUNITY
The project offers potential investors two principal entry structures:
1. PROJECT ACQUISITION
Acquisition of the RTB BESS project, including its existing development position, confirmed STMG and assigned grid connection bay.
2. CO-DEVELOPMENT
Partnership with the existing project owner to complete the remaining authorization and development milestones and progress the project toward construction and operation.
INVESTMENT RATIONALE
RTB-Stage Project
The project has reached Ready-to-Build status, substantially reducing early-stage development risk.
94 MW / 376 MWh
A meaningful utility-scale storage asset with a four-hour duration, providing substantial energy-storage capability.
Grid Bay Already Assigned
The assigned grid bay represents a key competitive advantage and provides greater certainty around the project's grid-connection pathway.
Confirmed STMG
The project has already secured a confirmed STMG grid-connection solution.
Advanced Authorization
The authorization process is advanced, with estimated completion in 2026 / early 2027.
Highly Compact Footprint
Only approximately 2 hectares are required for the project, supporting an attractive land-to-capacity ratio.
Strategic Northern Italian Location
Located in Brescia, Lombardy, one of Italy's economically significant and highly industrialized regions, providing strategic positioning within the Northern Italian power market
| Metric / Assumption |
Conservative |
Moderate (Base) |
Aggressive |
Market Benchmark / Notes |
| All-in EPC & BoS (€/MWh) |
€205,000 |
€180,000 |
€160,000 |
DC container blocks, PCS, BMS, EMS |
| Grid Works & Interconnection (€M) |
€12.00M |
€10.00M |
€8.50M |
Bay already assigned (direct hook-up) |
| Development, Land & Closing Fees (€M) |
€4.00M |
€3.50M |
€3.00M |
2 ha land (€450k) + permit closing fees |
| Total CAPEX (€M) |
€93.08M |
€81.18M |
€71.66M |
All-in turnkey project cost |
| Senior Debt Facility (70%) |
€65.16M |
€56.83M |
€50.16M |
Bank debt tranche |
| Equity Contribution (30%) |
€27.92M |
€24.35M |
€21.50M |
Sponsor equity required |
| Contracted Revenue (MACSE / CM) |
€26,000 / MWh-yr |
€31,000 / MWh-yr |
€35,000 / MWh-yr |
15-year capacity premium |
| Merchant Arbitrage & Ancillary (MSD) |
€45,000 / MW-yr |
€68,000 / MW-yr |
€90,000 / MW-yr |
Arbitrage spread + grid balancing in North |
| Total OPEX (€/MW-yr) |
€19,000 |
€16,000 |
€13,500 |
O&M, Route-to-Market, taxes, insurance |
| Annual Battery Degradation |
1.7% / yr |
1.4% / yr |
1.1% / yr |
~1.1 to 1.3 equivalent daily cycles |
========================================================================================
FINANCIAL LINE ITEM (EUR Millions) CONSERVATIVE MODERATE (BASE) AGGRESSIVE
========================================================================================
Contracted Revenue (MACSE / Capacity) €9.78M €11.66M €13.16M
Merchant Spread & Ancillary (MSD) €4.23M €6.39M €8.46M
----------------------------------------------------------------------------------------
GROSS REVENUE €14.01M €18.05M €21.62M
OPEX & Commercial Asset Management (€1.79M) (€1,50M) (€1.27M)
----------------------------------------------------------------------------------------
EBITDA €12.22M €16.55M €20.35M
EBITDA Margin 87.2% 91.7% 94.1%
Straight-Line Depreciation (15 Years) (€6.21M) (€5.41M) (€4.78M)
----------------------------------------------------------------------------------------
EBIT €6.01M €11.14M €15.57M
Senior Debt Interest (Year 1 @ 4.25%) (€2.77M) (€2.42M) (€2.13M)
----------------------------------------------------------------------------------------
EBT (Earnings Before Taxes) €3.24M €8.72M €13.44M
Italian Corporate Income Tax (27.9%) (€0.90M) (€2.43M) (€3.75M)
----------------------------------------------------------------------------------------
NET INCOME €2.34M €6.29M €9.69M
+ Non-Cash Depreciation €6.21M €5.41M €4.78M
- Debt Principal Repayment (Year 1) (€3.18M) (€2.77M) (€2.45M)
----------------------------------------------------------------------------------------
FREE CASH FLOW TO EQUITY (FCFE, Year 1) €5.37M €8.93M €12.02M
========================================================================================