Joseph Spada commited on
Commit
ab410ee
·
1 Parent(s): 8cf1c86
Files changed (1) hide show
  1. app.py +4 -0
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(