Joseph Spada commited on
Commit
c8334c3
·
1 Parent(s): a7bd9f3
Files changed (1) hide show
  1. app.py +4 -0
app.py CHANGED
@@ -38,6 +38,8 @@ baseline_cagr_revenues = 4.02
38
 
39
  def plot_interest_coverage(interest_rate, cagr_revenues):
40
 
 
 
41
  # calculate the yearly increase in the interest rate based on the projected interest rate in 2054
42
  interest_rate_yearly_increase = (interest_rate - baseline_interest_rate) / (2054 - 2025) / 100
43
  # calculate the yearly increase in revenues based on the projected interest rate in 2054
@@ -65,6 +67,8 @@ def plot_interest_coverage(interest_rate, cagr_revenues):
65
  # data["Total Revenues"] + (revenues_yearly_increase * (data["Year"].astype(int) - 2025)))
66
  data["Total Revenues"] * (1 + (cagr_revenues / 100) ** (data["Year"].astype(int) - 2024)))
67
 
 
 
68
  # add a projected revenues ex SS OASDI column
69
  data["Revenues ex SS OASDI (Projected)"] = np.where(
70
  data["Year"].astype(int) < 2025,
 
38
 
39
  def plot_interest_coverage(interest_rate, cagr_revenues):
40
 
41
+ print(cagr_revenues)
42
+
43
  # calculate the yearly increase in the interest rate based on the projected interest rate in 2054
44
  interest_rate_yearly_increase = (interest_rate - baseline_interest_rate) / (2054 - 2025) / 100
45
  # calculate the yearly increase in revenues based on the projected interest rate in 2054
 
67
  # data["Total Revenues"] + (revenues_yearly_increase * (data["Year"].astype(int) - 2025)))
68
  data["Total Revenues"] * (1 + (cagr_revenues / 100) ** (data["Year"].astype(int) - 2024)))
69
 
70
+ print(data["Total Revenues (Projected)"])
71
+
72
  # add a projected revenues ex SS OASDI column
73
  data["Revenues ex SS OASDI (Projected)"] = np.where(
74
  data["Year"].astype(int) < 2025,