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: 2%)

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 21.00 12.08 0.42 11.66
3 132.46 33.08 13.25 0.66 12.58
4 145.04 46.33 14.50 0.93 13.58
5 158.62 60.83 15.86 1.22 14.65
6 173.27 76.69 17.33 1.53 15.79
7 189.06 94.02 18.91 1.88 17.03
8 206.09 112.93 20.61 2.26 18.35
9 224.44 133.53 22.44 2.67 19.77
10 244.21 155.98 24.42 3.12 21.30
11 265.51 180.40 26.55 3.61 22.94
12 288.45 206.95 28.85 4.14 24.71
13 313.16 235.80 31.32 4.72 26.60
14 339.76 267.11 33.98 5.34 28.63
15 368.39 301.09 36.84 6.02 30.82
16 399.21 337.93 39.92 6.76 33.16
17 432.38 377.85 43.24 7.56 35.68
18 468.06 421.09 46.81 8.42 38.38
19 506.44 467.89 50.64 9.36 41.29
20 547.73 518.54 54.77 10.37 44.40
21 592.13 573.31 59.21 11.47 47.75
22 639.87 632.52 63.99 12.65 51.34
23 691.21 696.51 69.12 13.93 55.19
24 746.40 765.63 74.64 15.31 59.33
25 805.73 840.27 80.57 16.81 63.77
26 869.50 920.84 86.95 18.42 68.53
27 938.03 1007.79 93.80 20.16 73.65
28 1011.68 1101.60 101.17 22.03 79.14
29 1090.81 1202.76 109.08 24.06 85.03
30 1175.84 1311.84 117.58 26.24 91.35
31 1267.19 1429.43 126.72 28.59 98.13
32 1365.32 1556.15 136.53 31.12 105.41
33 1470.73 1692.68 147.07 33.85 113.22
34 1583.94 1839.75 158.39 36.80 121.60
35 1705.54 1998.15 170.55 39.96 130.59
36 1836.13 2168.70 183.61 43.37 140.24
37 1976.37 2352.31 197.64 47.05 150.59
38 2126.97 2549.95 212.70 51.00 161.70
39 2288.66 2762.65 228.87 55.25 173.61
40 2462.28 2991.51 246.23 59.83 186.40
41 2648.67 3237.74 264.87 64.75 200.11
42 2848.79 3502.61 284.88 70.05 214.83
43 3063.61 3787.49 306.36 75.75 230.61
44 3294.22 4093.85 329.42 81.88 247.55
45 3541.77 4423.27 354.18 88.47 265.71
46 3807.48 4777.45 380.75 95.55 285.20
47 4092.68 5158.20 409.27 103.16 306.10
48 4398.78 5567.46 439.88 111.35 328.53
49 4727.31 6007.34 472.73 120.15 352.58
50 5079.90 6480.07 507.99 129.60 378.39
51 5458.29 6988.06 545.83 139.76 406.07
52 5864.35 7533.89 586.44 150.68 435.76
53 6300.11 8120.33 630.01 162.41 467.60
54 6767.72 8750.34 676.77 175.01 501.76
55 7269.48 9427.11 726.95 188.54 538.41
56 7807.89 10154.06 780.79 203.08 577.71
57 8385.59 10934.85 838.56 218.70 619.86
58 9005.46 11773.41 900.55 235.47 665.08
59 9670.53 12673.95 967.05 253.48 713.57
60 10384.11 13641.01 1038.41 272.82 765.59
61 11149.70 14679.42 1114.97 293.59 821.38
62 11971.08 15794.39 1197.11 315.89 881.22
63 12852.30 16991.49 1285.23 339.83 945.40
64 13797.70 18276.72 1379.77 365.53 1014.24
65 14811.94 19656.50 1481.19 393.13 1088.06
66 15900.00 21137.69 1590.00 422.75 1167.25
67 17067.25 22727.69 1706.72 454.55 1252.17
68 18319.42 24434.41 1831.94 488.69 1343.25
69 19662.67 26266.36 1966.27 525.33 1440.94
70 21103.61 28232.62 2110.36 564.65 1545.71
71 22649.32 30342.98 2264.93 606.86 1658.07
72 24307.39 32607.92 2430.74 652.16 1778.58
73 26085.98 35038.66 2608.60 700.77 1907.82
74 27993.80 37647.25 2799.38 752.95 2046.43
75 30040.23 40446.63 3004.02 808.93 2195.09
76 32235.33 43450.66 3223.53 869.01 2354.52
77 34589.84 46674.19 3458.98 933.48 2525.50
78 37115.35 50133.17 3711.53 1002.66 2708.87
79 39824.22 53844.71 3982.42 1076.89 2905.53
80 42729.74 57827.13 4272.97 1156.54 3116.43
81 45846.18 62100.10 4584.62 1242.00 3342.62
82 49188.79 66684.72 4918.88 1333.69 3585.18
83 52773.98 71603.60 5277.40 1432.07 3845.33
84 56619.30 76881.00 5661.93 1537.62 4124.31
85 60743.61 82542.93 6074.36 1650.86 4423.50
86 65167.11 88617.29 6516.71 1772.35 4744.37
87 69911.48 95134.00 6991.15 1902.68 5088.47
88 74999.95 102125.15 7499.99 2042.50 5457.49
89 80457.44 109625.14 8045.74 2192.50 5853.24
90 86310.68 117670.89 8631.07 2353.42 6277.65
91 92588.33 126301.96 9258.83 2526.04 6732.79
92 99321.13 135560.79 9932.11 2711.22 7220.90
93 106542.02 145492.90 10654.20 2909.86 7744.34
94 114286.37 156147.10 11428.64 3122.94 8305.69
95 122592.06 167575.74 12259.21 3351.51 8907.69
96 131499.75 179834.95 13149.98 3596.70 9553.28
97 141053.03 192984.92 14105.30 3859.70 10245.60
98 151298.63 207090.23 15129.86 4141.80 10988.06
99 162286.69 222220.09 16228.67 4444.40 11784.27
100 174070.96 238448.76 17407.10 4768.98 12638.12