|
|
|
@ -501,7 +501,7 @@ def main():
|
|
|
|
calc4_free_cash_flow_on_equity_array.append(calc4_free_cash_flow_on_equity)
|
|
|
|
calc4_free_cash_flow_on_equity_array.append(calc4_free_cash_flow_on_equity)
|
|
|
|
calc4_discounted_fcf_on_equity = hitung_pv(wacc_on_equity, seq, calc4_free_cash_flow_on_equity)
|
|
|
|
calc4_discounted_fcf_on_equity = hitung_pv(wacc_on_equity, seq, calc4_free_cash_flow_on_equity)
|
|
|
|
|
|
|
|
|
|
|
|
cost_disposal_cost = -npf.pmt(discount_rate, seq, cost_a_acquisition)
|
|
|
|
cost_disposal_cost = -npf.pmt(discount_rate, seq, cost_a_acquisition) if seq > 0 else 0
|
|
|
|
|
|
|
|
|
|
|
|
row_params = (
|
|
|
|
row_params = (
|
|
|
|
net_capacity_factor,
|
|
|
|
net_capacity_factor,
|
|
|
|
|