- Solar land cost: only items with id containing 'land' AND attribution 'SolarOnly'
- Wind land cost: only items with id containing 'land' AND attribution 'WindOnly'
- Prevents wind land cost from appearing in pure solar projects
- Remove DSRA from Total Hard Cost (it's a financing reserve, not capital cost)
- Use baseHardCost instead of inflated totalCostCr for financing calculations
- DSRA shown separately after Total Hard Cost
- Split Solar Land and Wind Land into separate lines
- Add DSRA (Debt Service Reserve Account)
- Split EPC overheads into Solar and Wind
- Add EPC Margin categories (WTG Tower+BOP, Solar BOS)
- Split Contingency into Solar and Wind
- Add Total Hard Cost subtotal
- Add financing costs (upfront fee, IDC, bank guarantee)
The financing cost (IDC + upfront fees) was being displayed both as a separate
line item AND included in the total calculation, causing the Total Project Cost
to be inflated by the financing amount. This fix removes the separate financing
row from the breakdown table while keeping the correct total calculation.
- Added upfrontLeaseCostCr to totalCostCr calculation
- IDC and upfront fee now calculated on full project cost including lease
- Updated Land & Common card to show lease cost is included in total
- Changed Lease Rate default from 30 to 0.4 Lakh/acre/year
- Changed Upfront Fee default from 1% to 0.75%*1.18 (=0.885%)
- Updated upfront lease cost calculation to use new default
