Spaces:
Sleeping
Sleeping
Joseph Spada
commited on
Commit
·
3612724
1
Parent(s):
a966a42
bug fix
Browse files
app.py
CHANGED
@@ -63,10 +63,10 @@ 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"] *
|
67 |
# data["Total Revenues"] + (revenues_yearly_increase * (data["Year"].astype(int) - 2025)))
|
68 |
|
69 |
-
print(data
|
70 |
|
71 |
# add a projected revenues ex SS OASDI column
|
72 |
data["Revenues ex SS OASDI (Projected)"] = np.where(
|
|
|
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)
|
70 |
|
71 |
# add a projected revenues ex SS OASDI column
|
72 |
data["Revenues ex SS OASDI (Projected)"] = np.where(
|