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: 10%; Debt Repayment: 2%; GDP Boost from New Credit Use: 100%; Interest Rate: 1%)

Year GDP Accum Debt New Credit Use Debt Repayment GDP Boost
0 100.00 0.00 10.00 0.00 10.00
1 110.00 10.00 11.00 0.20 10.80
2 120.80 20.90 12.08 0.42 11.66
3 132.46 32.77 13.25 0.66 12.59
4 145.05 45.69 14.51 0.91 13.59
5 158.64 59.74 15.86 1.19 14.67
6 173.31 75.00 17.33 1.50 15.83
7 189.15 91.59 18.91 1.83 17.08
8 206.23 109.58 20.62 2.19 18.43
9 224.66 129.11 22.47 2.58 19.88
10 244.54 150.29 24.45 3.01 21.45
11 265.99 173.24 26.60 3.46 23.13
12 289.13 198.10 28.91 3.96 24.95
13 314.08 225.04 31.41 4.50 26.91
14 340.98 254.19 34.10 5.08 29.01
15 370.00 285.75 37.00 5.72 31.28
16 401.28 319.89 40.13 6.40 33.73
17 435.01 356.82 43.50 7.14 36.36
18 471.38 396.75 47.14 7.94 39.20
19 510.58 439.92 51.06 8.80 42.26
20 552.84 486.58 55.28 9.73 45.55
21 598.39 537.00 59.84 10.74 49.10
22 647.49 591.47 64.75 11.83 52.92
23 700.41 650.31 70.04 13.01 57.03
24 757.45 713.84 75.74 14.28 61.47
25 818.91 782.45 81.89 15.65 66.24
26 885.16 856.52 88.52 17.13 71.39
27 956.54 936.47 95.65 18.73 76.92
28 1033.47 1022.76 103.35 20.46 82.89
29 1116.36 1115.88 111.64 22.32 89.32
30 1205.68 1216.35 120.57 24.33 96.24
31 1301.92 1324.76 130.19 26.50 103.70
32 1405.61 1441.70 140.56 28.83 111.73
33 1517.34 1567.84 151.73 31.36 120.38
34 1637.72 1703.90 163.77 34.08 129.69
35 1767.41 1850.63 176.74 37.01 139.73
36 1907.14 2008.87 190.71 40.18 150.54
37 2057.68 2179.49 205.77 43.59 162.18
38 2219.85 2363.47 221.99 47.27 174.72
39 2394.57 2561.82 239.46 51.24 188.22
40 2582.79 2775.65 258.28 55.51 202.77
41 2785.56 3006.18 278.56 60.12 218.43
42 3003.99 3254.67 300.40 65.09 235.31
43 3239.29 3522.52 323.93 70.45 253.48
44 3492.77 3811.23 349.28 76.22 273.05
45 3765.83 4122.39 376.58 82.45 294.13
46 4059.96 4457.75 406.00 89.16 316.84
47 4376.80 4819.17 437.68 96.38 341.30
48 4718.10 5208.66 471.81 104.17 367.64
49 5085.73 5628.38 508.57 112.57 396.01
50 5481.74 6080.67 548.17 121.61 426.56
51 5908.30 6568.04 590.83 131.36 459.47
52 6367.77 7093.19 636.78 141.86 494.91
53 6862.68 7659.03 686.27 153.18 533.09
54 7395.77 8268.71 739.58 165.37 574.20
55 7969.97 8925.60 797.00 178.51 618.49
56 8588.46 9633.34 858.85 192.67 666.18
57 9254.64 10395.85 925.46 207.92 717.55
58 9972.18 11217.36 997.22 224.35 772.87
59 10745.06 12102.40 1074.51 242.05 832.46
60 11577.51 13055.89 1157.75 261.12 896.63
61 12474.15 14083.08 1247.41 281.66 965.75
62 13439.90 15189.66 1343.99 303.79 1040.20
63 14480.10 16381.76 1448.01 327.64 1120.37
64 15600.47 17665.95 1560.05 353.32 1206.73
65 16807.20 19049.33 1680.72 380.99 1299.73
66 18106.93 20539.56 1810.69 410.79 1399.90
67 19506.83 22144.86 1950.68 442.90 1507.79
68 21014.62 23874.09 2101.46 477.48 1623.98
69 22638.60 25736.81 2263.86 514.74 1749.12
70 24387.72 27743.31 2438.77 554.87 1883.91
71 26271.63 29904.65 2627.16 598.09 2029.07
72 28300.70 32232.76 2830.07 644.66 2185.41
73 30486.11 34740.50 3048.61 694.81 2353.80
74 32839.92 37441.71 3283.99 748.83 2535.16
75 35375.07 40351.29 3537.51 807.03 2730.48
76 38105.56 43485.28 3810.56 869.71 2940.85
77 41046.41 46860.98 4104.64 937.22 3167.42
78 44213.83 50497.01 4421.38 1009.94 3411.44
79 47625.27 54413.43 4762.53 1088.27 3674.26
80 51299.53 58631.82 5129.95 1172.64 3957.32
81 55256.84 63175.45 5525.68 1263.51 4262.18
82 59519.02 68069.38 5951.90 1361.39 4590.51
83 64109.53 73340.59 6410.95 1466.81 4944.14
84 69053.67 79018.14 6905.37 1580.36 5325.00
85 74378.68 85133.32 7437.87 1702.67 5735.20
86 80113.88 91719.86 8011.39 1834.40 6176.99
87 86290.87 98814.05 8629.09 1976.28 6652.81
88 92943.68 106455.00 9294.37 2129.10 7165.27
89 100108.94 114684.81 10010.89 2293.70 7717.20
90 107826.14 123548.86 10782.61 2470.98 8311.64
91 116137.78 133095.99 11613.78 2661.92 8951.86
92 125089.64 143378.80 12508.96 2867.58 9641.39
93 134731.03 154453.98 13473.10 3089.08 10384.02
94 145115.05 166382.54 14511.50 3327.65 11183.85
95 156298.90 179230.22 15629.89 3584.60 12045.29
96 168344.19 193067.81 16834.42 3861.36 12973.06
97 181317.25 207971.55 18131.73 4159.43 13972.29
98 195289.55 224023.56 19528.95 4480.47 15048.48
99 210338.03 241312.28 21033.80 4826.25 16207.56
100 226545.59 259932.96 22654.56 5198.66 17455.90