Spaces:
Sleeping
Sleeping
Joseph Spada
commited on
Commit
·
ab410ee
1
Parent(s):
8cf1c86
updates
Browse files
app.py
CHANGED
@@ -39,6 +39,8 @@ baseline_interest_rate = 3.64
|
|
39 |
baseline_cagr_revenues = 4.1
|
40 |
total_revenues_2024 = data.loc[2024, "Total Revenues"]
|
41 |
|
|
|
|
|
42 |
def plot_interest_coverage(interest_rate, cagr_revenues):
|
43 |
|
44 |
# calculate the yearly increase in the interest rate based on the projected interest rate in 2054
|
@@ -66,6 +68,8 @@ def plot_interest_coverage(interest_rate, cagr_revenues):
|
|
66 |
data.index.astype(int) < 2025,
|
67 |
data["Total Revenues"],
|
68 |
total_revenues_2024 * ((1 + (cagr_revenues / 100)) ** (data.index.astype(int) - 2024)))
|
|
|
|
|
69 |
|
70 |
# add a projected revenues ex SS OASDI column
|
71 |
data["Revenues ex SS OASDI (Projected)"] = np.where(
|
|
|
39 |
baseline_cagr_revenues = 4.1
|
40 |
total_revenues_2024 = data.loc[2024, "Total Revenues"]
|
41 |
|
42 |
+
print(total_revenues_2024)
|
43 |
+
|
44 |
def plot_interest_coverage(interest_rate, cagr_revenues):
|
45 |
|
46 |
# calculate the yearly increase in the interest rate based on the projected interest rate in 2054
|
|
|
68 |
data.index.astype(int) < 2025,
|
69 |
data["Total Revenues"],
|
70 |
total_revenues_2024 * ((1 + (cagr_revenues / 100)) ** (data.index.astype(int) - 2024)))
|
71 |
+
|
72 |
+
print(data.loc[2055, "Total Revenues (Projected)"])
|
73 |
|
74 |
# add a projected revenues ex SS OASDI column
|
75 |
data["Revenues ex SS OASDI (Projected)"] = np.where(
|