File size: 1,607 Bytes
f4642b6
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
import prediction

def compute_income_breakdown(income_transformed, exh_num, lambdas):
    income = prediction.inv_yeojohnson(income_transformed, lambdas)
    if exh_num > 0:
        reg_income_transformed = 0.995 * income_transformed 
    else:
        reg_income_transformed = income_transformed
    reg_income = prediction.inv_yeojohnson(reg_income_transformed, lambdas)
    # Exhibit income
    tiers = [
        (0, 20, 1100),
        (20, 35, 1750),
        (35, 50, 1500),
        (50, float('inf'), 5300)
    ]

    exh = 0

    for start, end, price in tiers:
        if exh_num > start:
            units = min(exh_num, end) - start
            exh += units * price
        else:
            break

    exh = min(exh, income - reg_income)

    # Sponsorship
    sponsor = min(exh_num * 2300, income - reg_income - exh)
    if exh_num > 50:
        sponsor = min(50 * 2300, income - reg_income - exh)

    # Adjust
    other = income - reg_income - exh - sponsor
    reg_income += other

    return income, reg_income, exh#, sponsor


def compute_expenses(income):
    expenses = income * 0.85

    return {
        "Total Expenses": expenses,
        "Social Functions Expenses": expenses * 0.35,
        "Local Arrangements Expenses": expenses * 0.25,
        "Management Service Expenses": expenses * 0.09,
        "Committee Expenses": expenses * 0.06,
        "Administration": expenses * 0.06,
        "Social Admin Fees": expenses * 0.06,
        "Publication Expenses": expenses * 0.05,
        "Program Expenses": expenses * 0.05,
    }