Remodel/PROJECT.md

Project: REmodel A Python calculation engine + FastAPI backend + Next.js frontend for Indian renewable energy (Solar + Wind + BESS) project finance modeling. Replaces an Excel-macro workflow currently used by senior finance professionals at ReNew Power for bid preparation. Owner: Manohar (senior finance professional, self-taught dev, India). Builds in evening/weekend hours. Goal: Compute optimal flat tariff and full 25-year project financials for hybrid RTC RE projects in <30 seconds per scenario, with 50-scenario sensitivity sweeps in <10 minutes. Vision Three layers of architecture, in order of foundation to UI:

Calculation engine (packages/engine) — pip-installable, UI-agnostic Python library. Takes a Pydantic ScenarioInput, returns a Pydantic ScenarioResult. Can be driven by CLI, Jupyter, or the API. This is the durable asset. API layer (packages/api) — FastAPI + Arq async workers. Schedules scenario runs, persists results to SQLite + Parquet. Exposes REST + SSE for the UI. Web UI (packages/web) — Next.js 14 App Router + shadcn/ui + Tailwind. Configurable KPI dashboard, scenario wizard, results viewer, sensitivity tornado.

Domain context (essential reading)

Indian RE bidding workflow: developer wins a PPA (power purchase agreement) at a tariff (₹/kWh) bid into auctions (SECI, state DISCOMs). Tariff must clear target equity IRR (typically 15-20%) given debt sizing constraints (D:E ≤ 75:25, DSCR ≥ 1.20). Hybrid RTC project: delivers ~24×7 power from a combination of solar + wind + BESS (battery firming). Contracted at a "RTC CUF" — the developer commits to a specific load factor, e.g., 57.64%. Shortfall triggers DSM (deviation settlement mechanism) penalties. Construction takes 18-36 months. During this time, debt is drawn progressively, and interest accrues — this is IDC (Interest During Construction). IDC is a major capex item and a primary lever for tariff optimization. Indian tax regime: Section 115BAA applies → 22% + cess = 25.17%, no MAT, no carry-forward. Book and tax depreciation differ (SLM book vs WDV 40% tax for solar/wind plant), creating deferred tax. Currency: INR Crore (Cr) = 10 million; Lakh = 100 thousand. Capex typically quoted in Cr/MW or INR/Wp.

Key architectural decisions (don't relitigate)

Engine is UI-agnostic. Importable Python package. Web UI is one of three drivers (web, CLI, notebook). No web logic in engine. CostItem table model, not flat fields. Every capex line item is a record with basis (INR/Wp, Cr/MW, Lakh/Acre, etc.), depreciation class, attribution (solar/wind/BESS/common), and a phasing curve. Three nested iterations in the solver: tariff (brentq) → debt sizing (fixed-point) → IDC (fixed-point). Each converges in 5-20 iters. IDC has independent equity and debt drawdown schedules. Equity can bridge (>100% momentarily), debt can replace equity later (negative cum equity delta). Both editable by user. Two compliance knobs for DSCR: raise tariff OR reshape debt schedule. User chooses; system supports both. Sync-async hybrid: all scenario runs go through Arq queue (Redis-backed). UI polls/subscribes via SSE. Even single runs use the queue to avoid refactor later. Storage: SQLite (v0) + Parquet for timeseries. Migrate to Postgres in v2 when multi-user. DataGrid component is a shared React component used in 5+ places (CostItem table, phasing matrix, equity/debt schedules, opex table, debt repayment %). Build once, well. Excel parity is the trust gate. Three parity gates at Sprints 2, 3, 4, 7. We don't ship a sprint if its parity gate fails.

Tech stack (locked)

Backend: Python 3.12, Poetry, Pydantic v2, FastAPI, Arq, Redis, SQLAlchemy + SQLite, Pandas, NumPy, scipy, numpy_financial, pyarrow, openpyxl Frontend: Node 20, Next.js 14 App Router, TypeScript strict, shadcn/ui, Tailwind, Recharts, AG Grid Community (for DataGrid), TanStack Query, Zustand (lightweight state) Tooling: Ruff, mypy strict, pytest, pytest-cov, pre-commit, GitHub Actions, Docker Compose Deployment target (later): Hetzner. Local-first for v0.

Repo structure remodel/ ├── packages/ │ ├── engine/ Python package │ │ ├── pyproject.toml │ │ ├── src/remodel_engine/ │ │ │ ├── init.py │ │ │ ├── schemas/ Pydantic models (single source of truth) │ │ │ ├── catalog/ Default values, CostItem catalog, profiles │ │ │ ├── generation/ solar.py, wind.py, bess_state.py │ │ │ ├── dispatch/ hybrid_rtc.py, mcp_settlement.py │ │ │ ├── commercial/ ppa.py, dsm.py, charges.py, losses.py │ │ │ ├── capex/ cost_items.py, phasing.py, idc.py │ │ │ ├── financial/ pnl.py, cfs.py, bs.py, depreciation.py, tax.py, working_capital.py │ │ │ ├── debt/ sizing.py, sculpting.py, schedule.py, compliance.py │ │ │ ├── irr/ metrics.py │ │ │ ├── solver/ tariff.py │ │ │ ├── scenarios/ runner.py, sweep.py │ │ │ ├── io/ parquet_io.py, excel_export.py │ │ │ └── cli.py Typer-based CLI │ │ └── tests/ │ │ ├── fixtures/ Gold scenarios from user's Excel │ │ ├── unit/ │ │ └── integration/ │ ├── api/ │ │ ├── pyproject.toml │ │ └── src/remodel_api/ │ │ ├── main.py │ │ ├── routers/ scenarios, sensitivities, dashboard, templates │ │ ├── workers/ Arq tasks │ │ ├── db/ SQLAlchemy models, migrations │ │ └── deps.py │ └── web/ │ ├── package.json │ ├── next.config.mjs │ └── src/ │ ├── app/ │ │ ├── (dashboard)/ │ │ ├── scenarios/ │ │ └── api-types/ Auto-generated from OpenAPI │ ├── components/ │ │ ├── DataGrid/ │ │ ├── KpiCard/ │ │ ├── Wizard/ │ │ └── Charts/ │ └── lib/ ├── docker-compose.yml ├── .github/workflows/ci.yml ├── PROJECT.md This file ├── sprints/ │ ├── SPRINT_00.md │ ├── SPRINT_01.md │ └── ... └── README.md Module specs (summary — full detail in sprint files) Generation

Solar 25y: 8760 profile × scaling × DC losses × inverter × AC losses → clipping at MW_AC → availability → soiling → degradation Y1..Y25 Wind 25y: power curve lookup at hub-height-corrected wind speed → wakes → electrical → availability → degradation BESS state: nameplate × capacity_factor(year) where capacity_factor = degradation_curve(cum_cycles) + augmentation_steps

Dispatch (Hybrid RTC)

Per timestamp: target = ppa_capacity (flat 24×7), gen = solar+wind, surplus → charge BESS or curtail/MCP, deficit → discharge BESS or shortfall (DSM) SOC update with RTE on charge, 1/RTE on discharge, aux load User toggle: surplus when BESS full → curtail (zero rev) OR MCP merchant sale (uses MCP forecast input)

Commercial

Revenue = injection × tariff × (1 - aux_loss) × (1 - tx_loss) × (1 - dsm_loss) DSM loss% absorbs RTC penalty exposure (per user requirement) Receivables, bad debt provision

Capex (CostItem catalog + IDC)

~30 standard CostItem records, user-extensible Tier 1 fields exposed prominently (module INR/Wp, BOS INR/Wp, WTG Cr/MW, WTG BOP, land Lakh/Acre + lease/yr); Tier 2/3 collapsed Phasing matrix: items × construction months, % per cell, rows sum to 100% Equity drawdown: cumulative %, allowed >100% temporarily (bridge), settles at 100% by COD Debt drawdown: cumulative %, monotonic, settles at 100% by COD IDC: monthly waterfall, fixed-point converging IDC + total cost + debt = consistent

Financial (3-statement)

P&L: Revenue → OpEx → EBITDA → Depreciation → EBIT → Interest → PBT → Tax → PAT CFS: indirect method, CFO/CFI/CFF BS: assets = liab + equity, reconciled within ₹1 each year Depreciation by asset class (book SLM + tax WDV 40% for plant) Tax: 115BAA hardcoded v0 WC: receivable_days, payable_days, inventory_days

Debt

Sizing: 3 constraints (D:E cap, min DSCR, avg DSCR), take binding Schedule shapes: equal_principal, equal_installment, dscr_sculpted, custom_pct_vector, balloon Compliance: try sculpting first; if equity_irr below target, raise tariff; if infeasible, warn user

Solver

brentq on tariff in [2.0, 8.0] ₹/kWh Inner: debt sizing fixed-point Innermost: IDC fixed-point

Sensitivities (the "frequent 7")

CAPEX, Module price, WTG price, Interest rate, CUF, Tariff, DSCR target

Pydantic schema sketch (canonical types) pythonclass CostItem(BaseModel): id: str name: str category: Literal["BOS","HardCost","SoftCost","EPCOverhead","EPCMargin","FinancingCost"] basis: Literal["PER_WP_DC","PER_MW_AC","PER_MWP_DC","PER_ACRE","PER_KWH_USD","PCT_OF_HARDCOST","ABS_INR_CR","PER_MW_SOLAR","PER_MW_WIND"] value: float fx_rate: Optional[float] = None depr_class: Literal["Plant","BESS","Building","Land_NoDepr","LandLease_Amortized","Intangible","Capitalized_NoDepr","Expensed"] escalation_pct: float = 0.0 phasing_id: str attribution: Literal["SolarOnly","WindOnly","BESSOnly","Common"]

class ScenarioInput(BaseModel): project: ProjectInfo solar: Optional[SolarConfig] wind: Optional[WindConfig] bess: Optional[BessConfig] commercial: CommercialConfig capex: CapexConfig # contains list[CostItem] + phasing curves + equity/debt curves opex: OpexConfig debt: DebtConfig # rate, tenor, target_dscr, schedule_shape, ... tax: TaxConfig solver: SolverConfig # target_equity_irr OR fixed_tariff

class ScenarioResult(BaseModel): inputs: ScenarioInput status: Literal["queued","running","success","failed"] solved_tariff: Optional[float] kpis: KpiSummary # equity_irr, project_irr, min_dscr, avg_dscr, rtc_cuf, capex, idc, ... financials: Financials # pnl_25y, cfs_25y, bs_25y as DataFrames timeseries_uri: str # parquet path debt_schedule: list[DebtYearRow] warnings: list[str] runtime_s: float Working agreements

Always read PROJECT.md and the active SPRINT_XX.md at session start. The sprint file lists tasks; pick one, complete it, mark it done, commit. One task per commit. Commit message format: [S2-T03] Implement IDC fixed-point solver. Tests before features. Every public function gets a unit test. Every module gets an integration test. Coverage target ≥85%. Type strict. mypy strict mode. No Any except at JSON boundaries. Lint clean. Ruff pre-commit hook; CI fails on lint errors. Pydantic for all I/O. No raw dicts crossing module boundaries. No magic numbers. Defaults live in catalog/defaults.py. Comments explain WHY, not WHAT. Code shows what; comments show why a non-obvious decision was made. When in doubt, ask the user. Don't silently make architectural choices. Add a # DECISION NEEDED: comment with options. Excel parity is sacred. When a parity test fails, stop adding features. Debug the diff. Don't paper over with tolerance bumps. Don't optimize prematurely. Vectorize when slow. Pure-Python loops are fine for v0 if they pass tests. Frontend types come from backend. Run openapi-typescript in CI. Never hand-write API types. One DataGrid component. Don't create a second grid implementation, no matter how convenient. Reference scenarios live in tests/fixtures/. When the user supplies new ones, add them as new fixtures, never modify existing. README in every package. Setup steps, common commands, troubleshooting.

Definition of Done (per sprint)

All sprint tasks ticked off in SPRINT_XX.md All tests pass locally and in CI Coverage ≥85% on new code Parity gate (if applicable) passes Sprint demo runnable (CLI command or UI flow) Sprint retro added to SPRINT_XX.md (what worked, what didn't, carryover)

When to bring back Opus Stop and ask the user to consult Opus when:

A parity test fails by >0.5% and the cause isn't obvious in 30 minutes An architectural decision arises that wasn't covered in PROJECT.md or sprint specs A module is shaping up to be >800 LOC — likely needs decomposition Performance is >2× the budget for a sprint deliverable