Joseph Spada commited on
Commit
7d8b9a1
·
1 Parent(s): 237470e
Files changed (1) hide show
  1. app.py +2 -6
app.py CHANGED
@@ -38,8 +38,7 @@ baseline_interest_rate = 3.64
38
  #baseline_revenues = 15928.73
39
  baseline_cagr_revenues = 4.1
40
  total_revenues_2024 = data.loc[2024, "Total Revenues"]
41
-
42
- print(total_revenues_2024)
43
 
44
  def plot_interest_coverage(interest_rate, cagr_revenues):
45
 
@@ -47,9 +46,7 @@ def plot_interest_coverage(interest_rate, cagr_revenues):
47
  interest_rate_yearly_increase = (interest_rate - baseline_interest_rate) / (2055 - 2025) / 100
48
  # calculate the yearly increase in revenues based on the annual growth rate through 2055
49
  total_revenues_2055 = total_revenues_2024 * ((1 + (cagr_revenues / 100)) ** (2055 - 2024))
50
- print(total_revenues_2055)
51
- revenues_yearly_increase = (total_revenues_2055 - total_revenues_2024) / (2055 - 2025)
52
- print(revenues_yearly_increase)
53
 
54
  # add a baseline net interest / revenues column
55
  data["Net Interest / Revenues (Baseline)"] = data["Net Interest"] / data["Total Revenues"]
@@ -72,7 +69,6 @@ def plot_interest_coverage(interest_rate, cagr_revenues):
72
  data["Total Revenues"],
73
  data["Total Revenues"] + (revenues_yearly_increase * (data.index.astype(int) - 2024)))
74
 
75
- print(data.loc[2055, "Total Revenues (Projected)"])
76
 
77
  # add a projected revenues ex SS OASDI column
78
  data["Revenues ex SS OASDI (Projected)"] = np.where(
 
38
  #baseline_revenues = 15928.73
39
  baseline_cagr_revenues = 4.1
40
  total_revenues_2024 = data.loc[2024, "Total Revenues"]
41
+ total_revenues_2055_bl = data.loc[2055, "Total Revenues"]
 
42
 
43
  def plot_interest_coverage(interest_rate, cagr_revenues):
44
 
 
46
  interest_rate_yearly_increase = (interest_rate - baseline_interest_rate) / (2055 - 2025) / 100
47
  # calculate the yearly increase in revenues based on the annual growth rate through 2055
48
  total_revenues_2055 = total_revenues_2024 * ((1 + (cagr_revenues / 100)) ** (2055 - 2024))
49
+ revenues_yearly_increase = (total_revenues_2055_bl - total_revenues_2055) / (2055 - 2025)
 
 
50
 
51
  # add a baseline net interest / revenues column
52
  data["Net Interest / Revenues (Baseline)"] = data["Net Interest"] / data["Total Revenues"]
 
69
  data["Total Revenues"],
70
  data["Total Revenues"] + (revenues_yearly_increase * (data.index.astype(int) - 2024)))
71
 
 
72
 
73
  # add a projected revenues ex SS OASDI column
74
  data["Revenues ex SS OASDI (Projected)"] = np.where(