Spaces:
Sleeping
Sleeping
Joseph Spada
commited on
Commit
·
5f3ae5d
1
Parent(s):
a6a8b4a
updates
Browse files
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,
|