|
|
|
@ -239,7 +239,8 @@ def main():
|
|
|
|
chart_capex_component_a = %s,
|
|
|
|
chart_capex_component_a = %s,
|
|
|
|
chart_capex_biaya_investasi_tambahan = %s,
|
|
|
|
chart_capex_biaya_investasi_tambahan = %s,
|
|
|
|
chart_capex_acquisition_cost = %s,
|
|
|
|
chart_capex_acquisition_cost = %s,
|
|
|
|
chart_capex_annualized = %s
|
|
|
|
chart_capex_annualized = %s,
|
|
|
|
|
|
|
|
cost_disposal_cost = %s,
|
|
|
|
WHERE seq = %s \
|
|
|
|
WHERE seq = %s \
|
|
|
|
"""
|
|
|
|
"""
|
|
|
|
|
|
|
|
|
|
|
|
@ -274,7 +275,7 @@ def main():
|
|
|
|
tahun_cod = get_param("tahun_cod")
|
|
|
|
tahun_cod = get_param("tahun_cod")
|
|
|
|
daya_terpasang = get_param("daya_terpasang")
|
|
|
|
daya_terpasang = get_param("daya_terpasang")
|
|
|
|
equity = get_param("equity")
|
|
|
|
equity = get_param("equity")
|
|
|
|
|
|
|
|
|
|
|
|
params = []
|
|
|
|
params = []
|
|
|
|
revenue_total_array = []
|
|
|
|
revenue_total_array = []
|
|
|
|
cost_a_acquisition_array = []
|
|
|
|
cost_a_acquisition_array = []
|
|
|
|
@ -500,6 +501,8 @@ 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)
|
|
|
|
|
|
|
|
|
|
|
|
row_params = (
|
|
|
|
row_params = (
|
|
|
|
net_capacity_factor,
|
|
|
|
net_capacity_factor,
|
|
|
|
eaf,
|
|
|
|
eaf,
|
|
|
|
@ -567,7 +570,8 @@ def main():
|
|
|
|
chart_capex_biaya_investasi_tambahan,
|
|
|
|
chart_capex_biaya_investasi_tambahan,
|
|
|
|
chart_capex_acquisition_cost,
|
|
|
|
chart_capex_acquisition_cost,
|
|
|
|
chart_capex_annualized,
|
|
|
|
chart_capex_annualized,
|
|
|
|
seq # <-- penting: ini untuk WHERE
|
|
|
|
cost_disposal_cost,
|
|
|
|
|
|
|
|
seq # <-- penting: ini untuk WHERE
|
|
|
|
)
|
|
|
|
)
|
|
|
|
params.append(tuple(normalize_db_value(v) for v in row_params))
|
|
|
|
params.append(tuple(normalize_db_value(v) for v in row_params))
|
|
|
|
|
|
|
|
|
|
|
|
|