Joseph Spada commited on
Commit
237470e
·
1 Parent(s): c26229d
Files changed (1) hide show
  1. app.py +2 -0
app.py CHANGED
@@ -47,7 +47,9 @@ def plot_interest_coverage(interest_rate, cagr_revenues):
47
  interest_rate_yearly_increase = (interest_rate - baseline_interest_rate) / (2055 - 2025) / 100
48
  # calculate the yearly increase in revenues based on the annual growth rate through 2055
49
  total_revenues_2055 = total_revenues_2024 * ((1 + (cagr_revenues / 100)) ** (2055 - 2024))
 
50
  revenues_yearly_increase = (total_revenues_2055 - total_revenues_2024) / (2055 - 2025)
 
51
 
52
  # add a baseline net interest / revenues column
53
  data["Net Interest / Revenues (Baseline)"] = data["Net Interest"] / data["Total Revenues"]
 
47
  interest_rate_yearly_increase = (interest_rate - baseline_interest_rate) / (2055 - 2025) / 100
48
  # calculate the yearly increase in revenues based on the annual growth rate through 2055
49
  total_revenues_2055 = total_revenues_2024 * ((1 + (cagr_revenues / 100)) ** (2055 - 2024))
50
+ print(total_revenues_2055)
51
  revenues_yearly_increase = (total_revenues_2055 - total_revenues_2024) / (2055 - 2025)
52
+ print(revenues_yearly_increase)
53
 
54
  # add a baseline net interest / revenues column
55
  data["Net Interest / Revenues (Baseline)"] = data["Net Interest"] / data["Total Revenues"]