Spaces:
Sleeping
Sleeping
Joseph Spada
commited on
Commit
·
14b59b2
1
Parent(s):
492af17
bug fix
Browse files
app.py
CHANGED
@@ -29,6 +29,8 @@ data = data[[
|
|
29 |
"Net Interest"
|
30 |
]]
|
31 |
|
|
|
|
|
32 |
print(data)
|
33 |
|
34 |
|
@@ -36,6 +38,7 @@ print(data)
|
|
36 |
baseline_interest_rate = 3.67
|
37 |
#baseline_revenues = 15928.73
|
38 |
baseline_cagr_revenues = 4.02
|
|
|
39 |
|
40 |
def plot_interest_coverage(interest_rate, cagr_revenues):
|
41 |
|
@@ -63,7 +66,7 @@ def plot_interest_coverage(interest_rate, cagr_revenues):
|
|
63 |
data["Total Revenues (Projected)"] = np.where(
|
64 |
data["Year"].astype(int) < 2025,
|
65 |
data["Total Revenues"],
|
66 |
-
|
67 |
# data["Total Revenues"] + (revenues_yearly_increase * (data["Year"].astype(int) - 2025)))
|
68 |
|
69 |
print(data)
|
|
|
29 |
"Net Interest"
|
30 |
]]
|
31 |
|
32 |
+
data.set_index("Year", inplace=True)
|
33 |
+
|
34 |
print(data)
|
35 |
|
36 |
|
|
|
38 |
baseline_interest_rate = 3.67
|
39 |
#baseline_revenues = 15928.73
|
40 |
baseline_cagr_revenues = 4.02
|
41 |
+
total_revenues_2024 = data.loc("2024", "Total Revenues")
|
42 |
|
43 |
def plot_interest_coverage(interest_rate, cagr_revenues):
|
44 |
|
|
|
66 |
data["Total Revenues (Projected)"] = np.where(
|
67 |
data["Year"].astype(int) < 2025,
|
68 |
data["Total Revenues"],
|
69 |
+
total_revenues_2024 * ((1 + (cagr_revenues / 100)) ** (data["Year"].astype(int) - 2024)))
|
70 |
# data["Total Revenues"] + (revenues_yearly_increase * (data["Year"].astype(int) - 2025)))
|
71 |
|
72 |
print(data)
|