A component-level forward forecast for ComEd Illinois retail rates with a CRGA storage procurement overlay. Built for community solar developers and asset acquirers underwriting in Illinois where the storage ramp materially affects distribution-component trajectories.
ComEd retail rates are reconstructed from filed tariffs and projected forward by component. The CRGA overlay tracks Illinois storage procurement targets and their flow-through into distribution rates over the forecast horizon.
Anchored to PJM forward curves and ComEd’s default service procurement cadence.
PJM BRA-derived capacity costs flowed through to ComEd retail recovery, with zone-specific allocation impacts.
Illinois storage procurement targets and the projected impact on the Infrastructure Service Charge rider over the forecast horizon.
Forward T&D escalators and policy rider trajectories built from rate-case history and ICC orders.
Community solar developers building under the Illinois Solar for All and Adjustable Block programs. Asset acquirers evaluating ComEd-territory portfolios with storage retrofit or repowering exposure. Project finance teams underwriting against the CRGA-driven storage ramp.
Reconstruct the ComEd tariff from filed schedules. Decompose into generation, capacity, T&D, and rider components. Layer the CRGA storage procurement schedule into ISC rider projections. Deliver as Excel-ready forward curve with methodology memo. Updated when the market moves.
# ComEd + CRGA — Forward Curve Excerpt ($/MWh)
# -----------------------------------------------
2026: $128.40 Generation: $64.20 Capacity: $14.20 T&D: $42.80 CRGA Rider: $7.20
2027: $134.10 Generation: $66.20 Capacity: $16.10 T&D: $43.70 CRGA Rider: $8.10
2028: $142.30 Generation: $69.50 Capacity: $18.40 T&D: $44.90 CRGA Rider: $9.50
2029: $148.80 ...
...
2050: $267.40 Generation: $148.30 Capacity: $42.10 T&D: $61.80 CRGA Rider: $15.20