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: 100%; 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 0.00 100.00 0.00 100.00
1 200.00 100.00 200.00 100.00 100.00
2 300.00 300.00 300.00 300.00 0.00
3 300.00 600.00 300.00 300.00 0.00
4 300.00 1200.00 300.00 300.00 0.00
5 300.00 2400.00 300.00 300.00 0.00
6 300.00 4800.00 300.00 300.00 0.00
7 300.00 9600.00 300.00 300.00 0.00
8 300.00 19200.00 300.00 300.00 0.00
9 300.00 38400.00 300.00 300.00 0.00
10 300.00 76800.00 300.00 300.00 0.00
11 300.00 153600.00 300.00 300.00 0.00
12 300.00 307200.00 300.00 300.00 0.00
13 300.00 614400.00 300.00 300.00 0.00
14 300.00 1228800.00 300.00 300.00 0.00
15 300.00 2457600.00 300.00 300.00 0.00
16 300.00 4915200.00 300.00 300.00 0.00
17 300.00 9830400.00 300.00 300.00 0.00
18 300.00 19660800.00 300.00 300.00 0.00
19 300.00 39321600.00 300.00 300.00 0.00
20 300.00 78643200.00 300.00 300.00 0.00
21 300.00 157286400.00 300.00 300.00 0.00
22 300.00 314572800.00 300.00 300.00 0.00
23 300.00 629145600.00 300.00 300.00 0.00
24 300.00 1258291200.00 300.00 300.00 0.00
25 300.00 2516582400.00 300.00 300.00 0.00
26 300.00 5033164800.00 300.00 300.00 0.00
27 300.00 10066329600.00 300.00 300.00 0.00
28 300.00 20132659200.00 300.00 300.00 0.00
29 300.00 40265318400.00 300.00 300.00 0.00
30 300.00 80530636800.00 300.00 300.00 0.00
31 300.00 161061273600.00 300.00 300.00 0.00
32 300.00 322122547200.00 300.00 300.00 0.00
33 300.00 644245094400.00 300.00 300.00 0.00
34 300.00 1288490188800.00 300.00 300.00 0.00
35 300.00 2576980377600.00 300.00 300.00 0.00
36 300.00 5153960755200.00 300.00 300.00 0.00
37 300.00 10307921510400.00 300.00 300.00 0.00
38 300.00 20615843020800.00 300.00 300.00 0.00
39 300.00 41231686041600.00 300.00 300.00 0.00
40 300.00 82463372083200.00 300.00 300.00 0.00
41 300.00 164926744166400.00 300.00 300.00 0.00
42 300.00 329853488332800.00 300.00 300.00 0.00
43 300.00 659706976665600.00 300.00 300.00 0.00
44 300.00 1319413953331200.00 300.00 300.00 0.00
45 300.00 2638827906662400.00 300.00 300.00 0.00
46 300.00 5277655813324800.00 300.00 300.00 0.00
47 300.00 10555311626649600.00 300.00 300.00 0.00
48 300.00 21110623253299200.00 300.00 300.00 0.00
49 300.00 42221246506598400.00 300.00 300.00 0.00
50 300.00 84442493013196800.00 300.00 300.00 0.00
51 300.00 168884986026393600.00 300.00 300.00 0.00
52 300.00 337769972052787200.00 300.00 300.00 0.00
53 300.00 675539944105574400.00 300.00 300.00 0.00
54 300.00 1351079888211148800.00 300.00 300.00 0.00
55 300.00 2702159776422297600.00 300.00 300.00 0.00
56 300.00 5404319552844595200.00 300.00 300.00 0.00
57 300.00 10808639105689190400.00 300.00 300.00 0.00
58 300.00 21617278211378380800.00 300.00 300.00 0.00
59 300.00 43234556422756761600.00 300.00 300.00 0.00
60 300.00 86469112845513523200.00 300.00 300.00 0.00
61 300.00 172938225691027046400.00 300.00 300.00 0.00
62 300.00 345876451382054092800.00 300.00 300.00 0.00
63 300.00 691752902764108185600.00 300.00 300.00 0.00
64 300.00 1383505805528216371200.00 300.00 300.00 0.00
65 300.00 2767011611056432742400.00 300.00 300.00 0.00
66 300.00 5534023222112865484800.00 300.00 300.00 0.00
67 300.00 11068046444225730969600.00 300.00 300.00 0.00
68 300.00 22136092888451461939200.00 300.00 300.00 0.00
69 300.00 44272185776902923878400.00 300.00 300.00 0.00
70 300.00 88544371553805847756800.00 300.00 300.00 0.00
71 300.00 177088743107611695513600.00 300.00 300.00 0.00
72 300.00 354177486215223391027200.00 300.00 300.00 0.00
73 300.00 708354972430446782054400.00 300.00 300.00 0.00
74 300.00 1416709944860893564108800.00 300.00 300.00 0.00
75 300.00 2833419889721787128217600.00 300.00 300.00 0.00
76 300.00 5666839779443574256435200.00 300.00 300.00 0.00
77 300.00 11333679558887148512870400.00 300.00 300.00 0.00
78 300.00 22667359117774297025740800.00 300.00 300.00 0.00
79 300.00 45334718235548594051481600.00 300.00 300.00 0.00
80 300.00 90669436471097188102963200.00 300.00 300.00 0.00
81 300.00 181338872942194376205926400.00 300.00 300.00 0.00
82 300.00 362677745884388752411852800.00 300.00 300.00 0.00
83 300.00 725355491768777504823705600.00 300.00 300.00 0.00
84 300.00 1450710983537555009647411200.00 300.00 300.00 0.00
85 300.00 2901421967075110019294822400.00 300.00 300.00 0.00
86 300.00 5802843934150220038589644800.00 300.00 300.00 0.00
87 300.00 11605687868300440077179289600.00 300.00 300.00 0.00
88 300.00 23211375736600880154358579200.00 300.00 300.00 0.00
89 300.00 46422751473201760308717158400.00 300.00 300.00 0.00
90 300.00 92845502946403520617434316800.00 300.00 300.00 0.00
91 300.00 185691005892807041234868633600.00 300.00 300.00 0.00
92 300.00 371382011785614082469737267200.00 300.00 300.00 0.00
93 300.00 742764023571228164939474534400.00 300.00 300.00 0.00
94 300.00 1485528047142456329878949068800.00 300.00 300.00 0.00
95 300.00 2971056094284912659757898137600.00 300.00 300.00 0.00
96 300.00 5942112188569825319515796275200.00 300.00 300.00 0.00
97 300.00 11884224377139650639031592550400.00 300.00 300.00 0.00
98 300.00 23768448754279301278063185100800.00 300.00 300.00 0.00
99 300.00 47536897508558602556126370201600.00 300.00 300.00 0.00
100 300.00 95073795017117205112252740403200.00 300.00 300.00 0.00