Compare commits
2 commits
35cfc409e2
...
5098bf86f4
| Author | SHA1 | Date | |
|---|---|---|---|
|
|
5098bf86f4 | ||
|
|
f224e98e0a |
2 changed files with 28 additions and 13 deletions
|
|
@ -683,7 +683,13 @@ export function InputsTab({ scenarioId, inputsJson, onSaved }: Props) {
|
|||
const solarTotalCr = computeCostWithTax(costItems, "SolarOnly");
|
||||
const windTotalCr = computeCostWithTax(costItems, "WindOnly");
|
||||
const bessTotalCr = computeCostWithTax(costItems, "BESSOnly");
|
||||
const totalCostCr = solarTotalCr + windTotalCr + bessTotalCr;
|
||||
|
||||
// Calculate upfront lease cost based on user inputs (acres * rate * years)
|
||||
const leaseRate = gv(inputs, "project", "land_lease_rate", 0.4);
|
||||
const leaseYears = gv(inputs, "project", "land_lease_years", 5);
|
||||
const upfrontLeaseCostCr = effectiveLandAcres * leaseRate * leaseYears;
|
||||
|
||||
const totalCostCr = solarTotalCr + windTotalCr + bessTotalCr + upfrontLeaseCostCr;
|
||||
|
||||
// COD sync helper
|
||||
function handlePlantCodChange(v: string) {
|
||||
|
|
@ -981,7 +987,7 @@ export function InputsTab({ scenarioId, inputsJson, onSaved }: Props) {
|
|||
<NumField
|
||||
label="Lease Rate"
|
||||
sub="Lakh/acre/year"
|
||||
value={gv(inputs, "project", "land_lease_rate", 0.4)}
|
||||
value={leaseRate}
|
||||
onChange={(v) => upd("project", "land_lease_rate", v)}
|
||||
step={0.05}
|
||||
min={0}
|
||||
|
|
@ -990,7 +996,7 @@ export function InputsTab({ scenarioId, inputsJson, onSaved }: Props) {
|
|||
<NumField
|
||||
label="Lease Years"
|
||||
sub="3, 5, 10 or custom"
|
||||
value={gv(inputs, "project", "land_lease_years", 5)}
|
||||
value={leaseYears}
|
||||
onChange={(v) => upd("project", "land_lease_years", v)}
|
||||
step={1}
|
||||
min={1}
|
||||
|
|
@ -998,7 +1004,7 @@ export function InputsTab({ scenarioId, inputsJson, onSaved }: Props) {
|
|||
suffix="yr"
|
||||
/>
|
||||
<div className="col-span-3 text-[10px] text-muted-foreground py-1">
|
||||
Upfront Lease Cost: <span className="font-medium text-foreground">{effectiveLandAcres * (gv(inputs, "project", "land_lease_rate", 0.4) || 0) * (gv(inputs, "project", "land_lease_years", 5) || 0)} Cr</span>
|
||||
Upfront Lease Cost (included in Total Project Cost): <span className="font-medium text-foreground">{upfrontLeaseCostCr.toFixed(2)} Cr</span>
|
||||
</div>
|
||||
</CollapsibleCard>
|
||||
|
||||
|
|
|
|||
|
|
@ -4,6 +4,11 @@ import { useState } from "react";
|
|||
import { Button } from "@/components/ui/button";
|
||||
import type { ScenarioInputPayload } from "@/lib/api";
|
||||
|
||||
// Helper to convert decimal to percentage display
|
||||
function pct(raw: number): number {
|
||||
return parseFloat((raw * 100).toFixed(2));
|
||||
}
|
||||
|
||||
const LOCATION_OPTIONS = [
|
||||
{ value: "RJ", label: "Rajasthan (High Solar)" },
|
||||
{ value: "GJ", label: "Gujarat (High Solar)" },
|
||||
|
|
@ -359,14 +364,18 @@ function StepSolver({
|
|||
/>
|
||||
</Field>
|
||||
{state.solver_mode === "solve_tariff" ? (
|
||||
<Field label="Target Equity IRR (e.g. 0.18 = 18%)">
|
||||
<Field label="Target Equity IRR">
|
||||
<div className="flex items-center gap-1.5">
|
||||
<Input
|
||||
type="number"
|
||||
value={state.target_irr}
|
||||
step={0.01}
|
||||
min={0.05}
|
||||
onChange={(v) => set("target_irr", Number(v))}
|
||||
value={pct(state.target_irr)}
|
||||
step={1}
|
||||
min={5}
|
||||
max={40}
|
||||
onChange={(v) => set("target_irr", Number(v) / 100)}
|
||||
/>
|
||||
<span className="text-sm text-muted-foreground">%</span>
|
||||
</div>
|
||||
</Field>
|
||||
) : (
|
||||
<Field label="Fixed Tariff (INR/kWh)">
|
||||
|
|
|
|||
Loading…
Add table
Reference in a new issue