Joseph Spada commited on
Commit
5f3ae5d
·
1 Parent(s): a6a8b4a
Files changed (1) hide show
  1. app.py +4 -1
app.py CHANGED
@@ -69,7 +69,7 @@ def plot_interest_coverage(interest_rate, cagr_revenues):
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(
@@ -83,6 +83,9 @@ def plot_interest_coverage(interest_rate, cagr_revenues):
83
  data["Net Interest / Revenues (Baseline)"],
84
  data["Average Rate on Federal Debt (Projected)"] * data["Debt Balance"] / data["Total Revenues (Projected)"])
85
 
 
 
 
86
  # add a projected interest / revenues ex SS OASDI column
87
  data["Net Interest / Revenues ex SS OASDI (Projected)"] = np.where(
88
  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(
 
83
  data["Net Interest / Revenues (Baseline)"],
84
  data["Average Rate on Federal Debt (Projected)"] * data["Debt Balance"] / data["Total Revenues (Projected)"])
85
 
86
+ print(data.loc[2055, "Net Interest / Revenues"])
87
+ print(data.loc[2055, "Net Interest / Revenues (Projected)"])
88
+
89
  # add a projected interest / revenues ex SS OASDI column
90
  data["Net Interest / Revenues ex SS OASDI (Projected)"] = np.where(
91
  data.index.astype(int) < 2025,