{% extends "admin/base_site.html" %}
{% load ev_tags %}
{% block content %}
<style>
  .pv-table{border-collapse:collapse;width:100%;font-size:13px}
  .pv-table th,.pv-table td{padding:6px 10px;border-bottom:1px solid var(--hairline-color);text-align:right;white-space:nowrap}
  .pv-table th:first-child,.pv-table td:first-child{text-align:left}
  .pv-table tr.sep td{border-top:2px solid var(--hairline-color);font-weight:600}
  .pv-warn{color:#b45309}
  .pv-form{margin:0 0 16px}
</style>
<form class="pv-form" method="get">
  Date <input type="date" name="date" value="{{ on_date|date:'Y-m-d' }}">
  Referral levels <input type="number" name="levels" value="{{ depth }}" min="0" max="4" style="width:50px">
  <button type="submit">Recalculate</button>
  &nbsp; GST {{ settings_obj.gst_rate|floatformat:-2 }}% · Discount borne by {{ settings_obj.get_discount_bearer_display }} · Benefits funded by {{ settings_obj.get_benefit_bearer_display }}
</form>
{% if missing %}<p class="pv-warn">No master price on this date for: {% for m in missing %}{{ m.name }}{% if not forloop.last %}, {% endif %}{% endfor %}</p>{% endif %}
<table class="pv-table">
  <thead><tr><th>Line</th>{% for r in rows %}<th>{{ r.model_name }}</th>{% endfor %}</tr></thead>
  <tbody>
    <tr><td>Master / ex-factory (pre-GST)</td>{% for r in rows %}<td>₹{{ r.master_price|inr }}</td>{% endfor %}</tr>
    <tr><td>+ C&amp;F margin</td>{% for r in rows %}<td>₹{{ r.cf_margin|inr }}</td>{% endfor %}</tr>
    <tr><td>+ Dealer margin</td>{% for r in rows %}<td>₹{{ r.dealer_margin|inr }}</td>{% endfor %}</tr>
    <tr class="sep"><td>= Ex-showroom (pre-GST)</td>{% for r in rows %}<td>₹{{ r.ex_showroom_pre_gst|inr }}</td>{% endfor %}</tr>
    <tr><td>− Customer discount</td>{% for r in rows %}<td>₹{{ r.customer_discount|inr }}<br><small>{{ r.discount_name|default:"—" }}</small></td>{% endfor %}</tr>
    <tr class="sep"><td>= Taxable value</td>{% for r in rows %}<td>₹{{ r.taxable_value|inr }}</td>{% endfor %}</tr>
    <tr><td>+ GST</td>{% for r in rows %}<td>₹{{ r.gst_amount|inr }}</td>{% endfor %}</tr>
    <tr class="sep"><td>= Customer pays</td>{% for r in rows %}<td>₹{{ r.customer_total|inr }}</td>{% endfor %}</tr>
    <tr><td>C&amp;F buys from Company at</td>{% for r in rows %}<td>₹{{ r.cf_buy_price|inr }}</td>{% endfor %}</tr>
    <tr><td>Dealer buys from C&amp;F at</td>{% for r in rows %}<td>₹{{ r.dealer_buy_price|inr }}</td>{% endfor %}</tr>
    <tr><td>Referral benefits (if delivered)</td>{% for r in rows %}<td>{% for b in r.referral_benefits %}L{{ b.level }} ₹{{ b.amount|inr }}<br>{% empty %}—{% endfor %}</td>{% endfor %}</tr>
    <tr class="sep"><td>Net — Company</td>{% for r in rows %}<td>₹{{ r.company_net|inr }}</td>{% endfor %}</tr>
    <tr><td>Net — C&amp;F</td>{% for r in rows %}<td>₹{{ r.cf_net|inr }}</td>{% endfor %}</tr>
    <tr><td>Net — Dealer</td>{% for r in rows %}<td>₹{{ r.dealer_net|inr }}</td>{% endfor %}</tr>
    <tr><td>Warnings</td>{% for r in rows %}<td class="pv-warn">{% for w in r.warnings %}{{ w }}<br>{% empty %}—{% endfor %}</td>{% endfor %}</tr>
  </tbody>
</table>
{% endblock %}