You cannot select more than 25 topics
Topics must start with a letter or number, can include dashes ('-') and can be up to 35 characters long.
143 lines
8.6 KiB
Python
143 lines
8.6 KiB
Python
from datetime import datetime
|
|
from typing import Any, List, Optional
|
|
from uuid import UUID
|
|
|
|
from pydantic import Field
|
|
from src.models import DefaultBase, Pagination
|
|
|
|
|
|
class PlantTransactionDataSimulationsBase(DefaultBase):
|
|
simulation_id: Optional[UUID] = Field(None)
|
|
tahun: Optional[int] = Field(None, ge=1900, le=9999)
|
|
is_actual: Optional[int] = Field(None, ge=0, le=1)
|
|
seq: Optional[int] = Field(None, ge=0, le=9999)
|
|
net_capacity_factor: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
eaf: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
production_bruto: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
production_netto: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
energy_sales: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fuel_consumption: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
revenue_a: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
revenue_b: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
revenue_c: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
revenue_d: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
revenue_total: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
revenue_pv: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
revenue_annualized: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_a_replacement: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_a_pm: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_a_acquisition: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_a_pinjaman: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_a_depreciation: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_a_total: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_a_pv: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_a_annualized: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_c_fuel: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_c_pv: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_c_annualized: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_bd_om: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_bd_pm_nonmi: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_bd_bd: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_bd_total: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_bd_pv: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_bd_annualized: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_disposal_cost: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
total_expense: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
total_cost_eac: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
total_profit_loss: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
total_residual_value: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
total_profit_loss: Optional[float] = Field(None)
|
|
total_residual_value: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
calc_depreciation: Optional[float] = Field(None)
|
|
calc_interest_payment: Optional[float] = Field(None)
|
|
calc_principal_payment: Optional[float] = Field(None)
|
|
calc_dept_amount: Optional[float] = Field(None)
|
|
calc2_ebitda: Optional[float] = Field(None)
|
|
calc2_earning_before_tax: Optional[float] = Field(None)
|
|
calc2_tax: Optional[float] = Field(None)
|
|
calc2_earning_after_tax: Optional[float] = Field(None)
|
|
calc2_nopat: Optional[float] = Field(None)
|
|
calc3_interest_after_tax: Optional[float] = Field(None)
|
|
calc3_free_cash_flow_on_project: Optional[float] = Field(None)
|
|
calc3_discounted_fcf_on_project: Optional[float] = Field(None)
|
|
calc4_principal_repayment: Optional[float] = Field(None)
|
|
calc4_free_cash_flow_on_equity: Optional[float] = Field(None)
|
|
calc4_discounted_fcf_on_equity: Optional[float] = Field(None)
|
|
created_at: Optional[datetime] = Field(None)
|
|
updated_at: Optional[datetime] = Field(None)
|
|
created_by: Optional[str] = Field(None)
|
|
updated_by: Optional[str] = Field(None)
|
|
chart_total_revenue: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_revenue_a: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_revenue_b: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_revenue_c: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_revenue_d: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_revenue_annualized: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_fuel_cost_component_c: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_fuel_cost: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_fuel_cost_annualized: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_oem_component_bd: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_oem_bd_cost: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_oem_periodic_maintenance_cost: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_oem_annualized: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_capex_component_a: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_capex_biaya_investasi_tambahan: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_capex_acquisition_cost: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
chart_capex_annualized: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
cost_disposal_cost: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_total_revenue: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_revenue_a: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_revenue_b: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_revenue_c: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_revenue_d: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_revenue_annualized: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_fuel_cost_component_c: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_fuel_cost: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_fuel_cost_annualized: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_oem_component_bd: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_oem_bd_cost: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_oem_periodic_maintenance_cost: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_oem_annualized: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_capex_component_a: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_capex_biaya_investasi_tambahan: Optional[float] = Field(
|
|
None, ge=0, le=1_000_000_000_000_000
|
|
)
|
|
fs_chart_capex_acquisition_cost: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
fs_chart_capex_annualized: Optional[float] = Field(None, ge=0, le=1_000_000_000_000_000)
|
|
|
|
|
|
class PlantTransactionChartSimulations(PlantTransactionDataSimulationsBase):
|
|
tahun: Optional[int] = Field(None, ge=0, le=9999)
|
|
is_actual: Optional[int] = Field(None, ge=0, le=1)
|
|
seq: Optional[int] = Field(None, ge=0, le=9999)
|
|
|
|
|
|
|
|
class PlantChartDataSimulations(DefaultBase):
|
|
items: List[PlantTransactionChartSimulations]
|
|
bep_year: Optional[int] = Field(int, ge=0, le=9999)
|
|
bep_total_lcc: Optional[float] = Field(float, ge=0, le=1_000_000_000_000_000)
|
|
|
|
|
|
class PlantTransactionFSImportSimulations(DefaultBase):
|
|
data: List[List[Optional[Any]]]
|
|
is_actual: Optional[int] = Field(None, ge=0, le=1)
|
|
seq: Optional[int] = Field(None, ge=0, le=9999)
|
|
simulation_id: UUID = Field(...)
|
|
|
|
|
|
class PlantTransactionDataSimulationsCreate(PlantTransactionDataSimulationsBase):
|
|
simulation_id: UUID = Field(...)
|
|
|
|
|
|
class PlantTransactionDataSimulationsUpdate(PlantTransactionDataSimulationsBase):
|
|
pass
|
|
|
|
|
|
class PlantTransactionDataSimulationsRead(PlantTransactionDataSimulationsBase):
|
|
id: UUID
|
|
|
|
|
|
class PlantTransactionDataSimulationsPagination(Pagination):
|
|
items: List[PlantTransactionDataSimulationsRead] = []
|