|
|
|
|
@ -398,7 +398,8 @@ def main():
|
|
|
|
|
cost_a_depreciation = 0
|
|
|
|
|
net_capacity_factor_v = 0
|
|
|
|
|
eaf_v = 0
|
|
|
|
|
|
|
|
|
|
eaf_history = []
|
|
|
|
|
cf_history = []
|
|
|
|
|
# Prefetch master data CF dan EAF sekali saja di luar loop
|
|
|
|
|
cur.execute("""
|
|
|
|
|
SELECT year as tahun, cf, eaf
|
|
|
|
|
@ -424,6 +425,15 @@ def main():
|
|
|
|
|
net_capacity_factor_v = 0
|
|
|
|
|
eaf_v = 0
|
|
|
|
|
|
|
|
|
|
# rata-rata 3 tahun terakhir untuk net_capacity_factor
|
|
|
|
|
eaf_history.append(eaf_v)
|
|
|
|
|
cf_history.append(net_capacity_factor_v)
|
|
|
|
|
last_3_eaf = eaf_history[-3:]
|
|
|
|
|
last_3_cf = cf_history[-3:]
|
|
|
|
|
avg_eaf_3 = sum(last_3_eaf) / len(last_3_eaf) if last_3_eaf else 0
|
|
|
|
|
avg_cf_3 = sum(last_3_cf) / len(last_3_cf) if last_3_cf else 0
|
|
|
|
|
selisih_eaf_cf = abs(avg_cf_3 - avg_eaf_3)
|
|
|
|
|
|
|
|
|
|
if data["is_actual"] == 1:
|
|
|
|
|
production_bruto = validate_number(data["production_bruto"])
|
|
|
|
|
production_netto = validate_number(data["production_netto"])
|
|
|
|
|
@ -437,6 +447,8 @@ def main():
|
|
|
|
|
cost_bd_om = validate_number(data["cost_bd_om"])
|
|
|
|
|
cost_bd_pm_nonmi = validate_number(data["cost_bd_pm_nonmi"])
|
|
|
|
|
cost_bd_bd = validate_number(data["cost_bd_bd"])
|
|
|
|
|
net_capacity_factor = net_capacity_factor_v
|
|
|
|
|
eaf = eaf_v
|
|
|
|
|
else:
|
|
|
|
|
production_netto = net_capacity_factor * 8760 * daya_mampu_netto / 100
|
|
|
|
|
production_bruto = production_netto / (100 - (auxiliary + susut_trafo)) * 100
|
|
|
|
|
@ -457,8 +469,8 @@ def main():
|
|
|
|
|
cost_bd_pm_nonmi = cost_bd_pm_nonmi
|
|
|
|
|
cost_bd_bd = cost_bd_bd
|
|
|
|
|
|
|
|
|
|
net_capacity_factor = net_capacity_factor_v
|
|
|
|
|
eaf = eaf_v
|
|
|
|
|
net_capacity_factor = eaf_v - selisih_eaf_cf
|
|
|
|
|
|
|
|
|
|
# ++++++ REVENUE +++++++
|
|
|
|
|
revenue_total = revenue_a + revenue_b + revenue_c + revenue_d
|
|
|
|
|
|
