Spaces:
Sleeping
Sleeping
Joseph Spada
commited on
Commit
·
c8334c3
1
Parent(s):
a7bd9f3
bug fix
Browse files
app.py
CHANGED
|
@@ -38,6 +38,8 @@ baseline_cagr_revenues = 4.02
|
|
| 38 |
|
| 39 |
def plot_interest_coverage(interest_rate, cagr_revenues):
|
| 40 |
|
|
|
|
|
|
|
| 41 |
# calculate the yearly increase in the interest rate based on the projected interest rate in 2054
|
| 42 |
interest_rate_yearly_increase = (interest_rate - baseline_interest_rate) / (2054 - 2025) / 100
|
| 43 |
# calculate the yearly increase in revenues based on the projected interest rate in 2054
|
|
@@ -65,6 +67,8 @@ def plot_interest_coverage(interest_rate, cagr_revenues):
|
|
| 65 |
# data["Total Revenues"] + (revenues_yearly_increase * (data["Year"].astype(int) - 2025)))
|
| 66 |
data["Total Revenues"] * (1 + (cagr_revenues / 100) ** (data["Year"].astype(int) - 2024)))
|
| 67 |
|
|
|
|
|
|
|
| 68 |
# add a projected revenues ex SS OASDI column
|
| 69 |
data["Revenues ex SS OASDI (Projected)"] = np.where(
|
| 70 |
data["Year"].astype(int) < 2025,
|
|
|
|
| 38 |
|
| 39 |
def plot_interest_coverage(interest_rate, cagr_revenues):
|
| 40 |
|
| 41 |
+
print(cagr_revenues)
|
| 42 |
+
|
| 43 |
# calculate the yearly increase in the interest rate based on the projected interest rate in 2054
|
| 44 |
interest_rate_yearly_increase = (interest_rate - baseline_interest_rate) / (2054 - 2025) / 100
|
| 45 |
# calculate the yearly increase in revenues based on the projected interest rate in 2054
|
|
|
|
| 67 |
# data["Total Revenues"] + (revenues_yearly_increase * (data["Year"].astype(int) - 2025)))
|
| 68 |
data["Total Revenues"] * (1 + (cagr_revenues / 100) ** (data["Year"].astype(int) - 2024)))
|
| 69 |
|
| 70 |
+
print(data["Total Revenues (Projected)"])
|
| 71 |
+
|
| 72 |
# add a projected revenues ex SS OASDI column
|
| 73 |
data["Revenues ex SS OASDI (Projected)"] = np.where(
|
| 74 |
data["Year"].astype(int) < 2025,
|