from sqlalchemy import Column, Float, ForeignKey, Integer, UUID
from sqlalchemy.orm import relationship
from src.database.core import Base
from src.models import DefaultMixin, IdentityMixin


class PlantTransactionDataSimulations(Base, DefaultMixin, IdentityMixin):
    __tablename__ = "lcc_plant_tr_data_simulations"

    simulation_id = Column(
        UUID(as_uuid=True), ForeignKey("lcc_simulations.id"), nullable=False
    )
    tahun = Column(Integer, nullable=False)
    is_actual = Column(Integer, nullable=False)
    seq = Column(Integer, nullable=False)
    net_capacity_factor = Column(Float, nullable=True)
    eaf = Column(Float, nullable=True)
    production_bruto = Column(Float, nullable=True)
    production_netto = Column(Float, nullable=True)
    energy_sales = Column(Float, nullable=True)
    fuel_consumption = Column(Float, nullable=True)
    revenue_a = Column(Float, nullable=True)
    revenue_b = Column(Float, nullable=True)
    revenue_c = Column(Float, nullable=True)
    revenue_d = Column(Float, nullable=True)
    revenue_total = Column(Float, nullable=True)
    revenue_pv = Column(Float, nullable=True)
    revenue_annualized = Column(Float, nullable=True)
    cost_a_replacement = Column(Float, nullable=True)
    cost_a_pm = Column(Float, nullable=True)
    cost_a_acquisition = Column(Float, nullable=True)
    cost_a_pinjaman = Column(Float, nullable=True)
    cost_a_depreciation = Column(Float, nullable=True)
    cost_a_total = Column(Float, nullable=True)
    cost_a_pv = Column(Float, nullable=True)
    cost_a_annualized = Column(Float, nullable=True)
    cost_c_fuel = Column(Float, nullable=True)
    cost_c_pv = Column(Float, nullable=True)
    cost_c_annualized = Column(Float, nullable=True)
    cost_bd_om = Column(Float, nullable=True)
    cost_bd_pm_nonmi = Column(Float, nullable=True)
    cost_bd_bd = Column(Float, nullable=True)
    cost_bd_total = Column(Float, nullable=True)
    cost_bd_pv = Column(Float, nullable=True)
    cost_bd_annualized = Column(Float, nullable=True)
    cost_disposal_cost = Column(Float, nullable=True)
    total_expense = Column(Float, nullable=True)
    total_cost_eac = Column(Float, nullable=True)
    total_profit_loss = Column(Float, nullable=True)
    total_residual_value = Column(Float, nullable=True)
    calc_depreciation = Column(Float, nullable=True)
    calc_interest_payment = Column(Float, nullable=True)
    calc_principal_payment = Column(Float, nullable=True)
    calc_dept_amount = Column(Float, nullable=True)
    calc2_ebitda = Column(Float, nullable=True)
    calc2_earning_before_tax = Column(Float, nullable=True)
    calc2_tax = Column(Float, nullable=True)
    calc2_earning_after_tax = Column(Float, nullable=True)
    calc2_nopat = Column(Float, nullable=True)
    calc3_interest_after_tax = Column(Float, nullable=True)
    calc3_free_cash_flow_on_project = Column(Float, nullable=True)
    calc3_discounted_fcf_on_project = Column(Float, nullable=True)
    calc4_principal_repayment = Column(Float, nullable=True)
    calc4_free_cash_flow_on_equity = Column(Float, nullable=True)
    calc4_discounted_fcf_on_equity = Column(Float, nullable=True)
    chart_total_revenue = Column(Float, nullable=True)
    chart_revenue_a = Column(Float, nullable=True)
    chart_revenue_b = Column(Float, nullable=True)
    chart_revenue_c = Column(Float, nullable=True)
    chart_revenue_d = Column(Float, nullable=True)
    chart_revenue_annualized = Column(Float, nullable=True)
    chart_fuel_cost_component_c = Column(Float, nullable=True)
    chart_fuel_cost = Column(Float, nullable=True)
    chart_fuel_cost_annualized = Column(Float, nullable=True)
    chart_oem_component_bd = Column(Float, nullable=True)
    chart_oem_bd_cost = Column(Float, nullable=True)
    chart_oem_periodic_maintenance_cost = Column(Float, nullable=True)
    chart_oem_annualized = Column(Float, nullable=True)
    chart_capex_component_a = Column(Float, nullable=True)
    chart_capex_biaya_investasi_tambahan = Column(Float, nullable=True)
    chart_capex_acquisition_cost = Column(Float, nullable=True)
    chart_capex_annualized = Column(Float, nullable=True)
    fs_chart_total_revenue = Column(Float, nullable=True)
    fs_chart_revenue_a = Column(Float, nullable=True)
    fs_chart_revenue_b = Column(Float, nullable=True)
    fs_chart_revenue_c = Column(Float, nullable=True)
    fs_chart_revenue_d = Column(Float, nullable=True)
    fs_chart_revenue_annualized = Column(Float, nullable=True)
    fs_chart_fuel_cost_component_c = Column(Float, nullable=True)
    fs_chart_fuel_cost = Column(Float, nullable=True)
    fs_chart_fuel_cost_annualized = Column(Float, nullable=True)
    fs_chart_oem_component_bd = Column(Float, nullable=True)
    fs_chart_oem_bd_cost = Column(Float, nullable=True)
    fs_chart_oem_periodic_maintenance_cost = Column(Float, nullable=True)
    fs_chart_oem_annualized = Column(Float, nullable=True)
    fs_chart_capex_component_a = Column(Float, nullable=True)
    fs_chart_capex_biaya_investasi_tambahan = Column(Float, nullable=True)
    fs_chart_capex_acquisition_cost = Column(Float, nullable=True)
    fs_chart_capex_annualized = Column(Float, nullable=True)

    simulation = relationship(
        "Simulation",
        back_populates="plant_transactions",
        lazy="joined",
    )