Spaces:
Sleeping
Sleeping
Joseph Spada
commited on
Commit
·
e303038
1
Parent(s):
7d8b9a1
updates
Browse files
app.py
CHANGED
@@ -46,7 +46,7 @@ def plot_interest_coverage(interest_rate, cagr_revenues):
|
|
46 |
interest_rate_yearly_increase = (interest_rate - baseline_interest_rate) / (2055 - 2025) / 100
|
47 |
# calculate the yearly increase in revenues based on the annual growth rate through 2055
|
48 |
total_revenues_2055 = total_revenues_2024 * ((1 + (cagr_revenues / 100)) ** (2055 - 2024))
|
49 |
-
revenues_yearly_increase = (
|
50 |
|
51 |
# add a baseline net interest / revenues column
|
52 |
data["Net Interest / Revenues (Baseline)"] = data["Net Interest"] / data["Total Revenues"]
|
|
|
46 |
interest_rate_yearly_increase = (interest_rate - baseline_interest_rate) / (2055 - 2025) / 100
|
47 |
# calculate the yearly increase in revenues based on the annual growth rate through 2055
|
48 |
total_revenues_2055 = total_revenues_2024 * ((1 + (cagr_revenues / 100)) ** (2055 - 2024))
|
49 |
+
revenues_yearly_increase = (total_revenues_2055 - total_revenues_2055_bl) / (2055 - 2025)
|
50 |
|
51 |
# add a baseline net interest / revenues column
|
52 |
data["Net Interest / Revenues (Baseline)"] = data["Net Interest"] / data["Total Revenues"]
|