Debt Accumulation

each year, we create this percentage of our GDP as new debt

each year, we pay off this percentage of our total debt

each dollar of new credit creates this many pennies of GDP

since we are not modeling inflation, this should be the 'real' interest rate


Your results:

(New Credit Use: 1%; Debt Repayment: 100%; GDP Boost from New Credit Use: 100%; Interest Rate: 100%)

Year GDP Accum Debt New Credit Use Debt Repayment GDP Boost
0 100.00 0.00 1.00 0.00 1.00
1 101.00 1.00 1.01 1.00 0.01
2 101.01 2.01 1.01 2.01 -1.00
3 100.01 3.02 1.00 3.02 -2.02
4 97.99 4.02 0.98 4.02 -3.04
5 94.95 5.00 0.95 5.00 -4.05
6 90.90 5.95 0.91 5.95 -5.04
7 85.86 6.86 0.86 6.86 -6.00
8 79.86 7.72 0.80 7.72 -6.92
9 72.94 8.52 0.73 8.52 -7.79
10 65.15 9.25 0.65 9.25 -8.59
11 56.56 9.90 0.57 9.90 -9.33
12 47.23 10.46 0.47 10.46 -9.99
13 37.24 10.93 0.37 10.93 -10.56
14 26.68 11.31 0.27 11.31 -11.04
15 15.64 11.57 0.16 11.57 -11.42
16 4.22 11.73 0.04 4.22 -4.18
17 0.04 19.28 0.00 0.04 -0.04
18 0.00 38.52 0.00 0.00 -0.00
19 0.00 77.05 0.00 0.00 -0.00
20 0.00 154.10 0.00 0.00 -0.00
21 0.00 308.20 0.00 0.00 -0.00
22 0.00 616.39 0.00 0.00 -0.00
23 0.00 1232.79 0.00 0.00 -0.00
24 0.00 2465.58 0.00 0.00 -0.00
25 0.00 4931.15 0.00 0.00 -0.00
26 0.00 9862.31 0.00 0.00 -0.00
27 0.00 19724.62 0.00 0.00 -0.00
28 0.00 39449.24 0.00 0.00 -0.00
29 0.00 78898.47 0.00 0.00 -0.00
30 0.00 157796.94 0.00 0.00 -0.00
31 0.00 315593.89 0.00 0.00 -0.00
32 0.00 631187.78 0.00 0.00 -0.00
33 0.00 1262375.55 0.00 0.00 -0.00
34 0.00 2524751.10 0.00 0.00 -0.00
35 0.00 5049502.20 0.00 0.00 -0.00
36 0.00 10099004.40 0.00 0.00 -0.00
37 0.00 20198008.81 0.00 0.00 -0.00
38 0.00 40396017.61 0.00 0.00 -0.00
39 0.00 80792035.22 0.00 0.00 -0.00
40 0.00 161584070.45 0.00 0.00 -0.00
41 0.00 323168140.90 0.00 0.00 -0.00
42 0.00 646336281.80 0.00 0.00 -0.00
43 0.00 1292672563.60 0.00 0.00 -0.00
44 0.00 2585345127.20 0.00 0.00 -0.00
45 0.00 5170690254.39 0.00 0.00 -0.00
46 0.00 10341380508.79 0.00 0.00 -0.00
47 0.00 20682761017.58 0.00 0.00 -0.00
48 0.00 41365522035.16 0.00 0.00 -0.00
49 0.00 82731044070.32 0.00 0.00 -0.00
50 0.00 165462088140.64 0.00 0.00 -0.00
51 0.00 330924176281.28 0.00 0.00 -0.00
52 0.00 661848352562.56 0.00 0.00 -0.00
53 0.00 1323696705125.11 0.00 0.00 -0.00
54 0.00 2647393410250.23 0.00 0.00 -0.00
55 0.00 5294786820500.46 0.00 0.00 -0.00
56 0.00 10589573641000.91 0.00 0.00 -0.00
57 0.00 21179147282001.82 0.00 0.00 -0.00
58 0.00 42358294564003.65 0.00 0.00 -0.00
59 0.00 84716589128007.30 0.00 0.00 -0.00
60 0.00 169433178256014.59 0.00 0.00 -0.00
61 0.00 338866356512029.19 0.00 0.00 -0.00
62 0.00 677732713024058.38 0.00 0.00 -0.00
63 0.00 1355465426048116.75 0.00 0.00 -0.00
64 0.00 2710930852096233.50 0.00 0.00 -0.00
65 0.00 5421861704192467.00 0.00 0.00 -0.00
66 0.00 10843723408384934.00 0.00 0.00 -0.00
67 0.00 21687446816769868.00 0.00 0.00 -0.00
68 0.00 43374893633539736.00 0.00 0.00 -0.00
69 0.00 86749787267079472.00 0.00 0.00 -0.00
70 0.00 173499574534158944.00 0.00 0.00 -0.00
71 0.00 346999149068317888.00 0.00 0.00 -0.00
72 0.00 693998298136635776.00 0.00 0.00 -0.00
73 0.00 1387996596273271552.00 0.00 0.00 -0.00
74 0.00 2775993192546543104.00 0.00 0.00 -0.00
75 0.00 5551986385093086208.00 0.00 0.00 -0.00
76 0.00 11103972770186172416.00 0.00 0.00 -0.00
77 0.00 22207945540372344832.00 0.00 0.00 -0.00
78 0.00 44415891080744689664.00 0.00 0.00 -0.00
79 0.00 88831782161489379328.00 0.00 0.00 -0.00
80 0.00 177663564322978758656.00 0.00 0.00 -0.00
81 0.00 355327128645957517312.00 0.00 0.00 -0.00
82 0.00 710654257291915034624.00 0.00 0.00 -0.00
83 0.00 1421308514583830069248.00 0.00 0.00 -0.00
84 0.00 2842617029167660138496.00 0.00 0.00 -0.00
85 0.00 5685234058335320276992.00 0.00 0.00 -0.00
86 0.00 11370468116670640553984.00 0.00 0.00 -0.00
87 0.00 22740936233341281107968.00 0.00 0.00 -0.00
88 0.00 45481872466682562215936.00 0.00 0.00 -0.00
89 0.00 90963744933365124431872.00 0.00 0.00 -0.00
90 0.00 181927489866730248863744.00 0.00 0.00 -0.00
91 0.00 363854979733460497727488.00 0.00 0.00 -0.00
92 0.00 727709959466920995454976.00 0.00 0.00 -0.00
93 0.00 1455419918933841990909952.00 0.00 0.00 -0.00
94 0.00 2910839837867683981819904.00 0.00 0.00 -0.00
95 0.00 5821679675735367963639808.00 0.00 0.00 -0.00
96 0.00 11643359351470735927279616.00 0.00 0.00 -0.00
97 0.00 23286718702941471854559232.00 0.00 0.00 -0.00
98 0.00 46573437405882943709118464.00 0.00 0.00 -0.00
99 0.00 93146874811765887418236928.00 0.00 0.00 -0.00
100 0.00 186293749623531774836473856.00 0.00 0.00 -0.00