Joseph Spada commited on
Commit
14b59b2
·
1 Parent(s): 492af17
Files changed (1) hide show
  1. app.py +4 -1
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
- data["Total Revenues"] * ((1 + (cagr_revenues / 100)) ** (data["Year"].astype(int) - 2024)))
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)