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: 12%; Debt Repayment: 4%; GDP Boost from New Credit Use: 80%; Interest Rate: 0%)

Year GDP Accum Debt New Credit Use Debt Repayment GDP Boost
0 100.00 0.00 12.00 0.00 9.60
1 109.60 12.00 13.15 0.48 10.04
2 119.64 24.67 14.36 0.99 10.50
3 130.14 38.04 15.62 1.52 10.97
4 141.11 52.14 16.93 2.09 11.46
5 152.57 66.99 18.31 2.68 11.97
6 164.54 82.61 19.74 3.30 12.49
7 177.03 99.05 21.24 3.96 13.03
8 190.07 116.34 22.81 4.65 13.59
9 203.66 134.49 24.44 5.38 14.17
10 217.83 153.55 26.14 6.14 14.77
11 232.60 173.55 27.91 6.94 15.39
12 247.99 194.52 29.76 7.78 16.03
13 264.01 216.50 31.68 8.66 16.69
14 280.70 239.52 33.68 9.58 17.37
15 298.06 263.62 35.77 10.54 18.07
16 316.13 288.84 37.94 11.55 18.80
17 334.93 315.23 40.19 12.61 19.54
18 354.47 342.81 42.54 13.71 20.32
19 374.79 371.63 44.97 14.87 21.11
20 395.90 401.74 47.51 16.07 21.94
21 417.84 433.18 50.14 17.33 22.79
22 440.63 465.99 52.88 18.64 23.66
23 464.29 500.23 55.71 20.01 24.56
24 488.85 535.94 58.66 21.44 25.49
25 514.34 573.16 61.72 22.93 26.45
26 540.79 611.96 64.90 24.48 27.44
27 568.23 652.37 68.19 26.09 28.46
28 596.69 694.47 71.60 27.78 29.50
29 626.19 738.29 75.14 29.53 30.58
30 656.77 783.90 78.81 31.36 31.69
31 688.47 831.36 82.62 33.25 32.84
32 721.31 880.72 86.56 35.23 34.02
33 755.32 932.05 90.64 37.28 35.23
34 790.55 985.40 94.87 39.42 36.48
35 827.03 1040.85 99.24 41.63 37.76
36 864.79 1098.46 103.77 43.94 39.08
37 903.87 1158.30 108.46 46.33 40.44
38 944.31 1220.43 113.32 48.82 41.84
39 986.15 1284.93 118.34 51.40 43.27
40 1029.42 1351.87 123.53 54.07 44.75
41 1074.17 1421.33 128.90 56.85 46.27
42 1120.43 1493.37 134.45 59.73 47.83
43 1168.26 1568.09 140.19 62.72 49.43
44 1217.69 1645.56 146.12 65.82 51.08
45 1268.77 1725.86 152.25 69.03 52.77
46 1321.53 1809.08 158.58 72.36 54.50
47 1376.04 1895.30 165.12 75.81 56.29
48 1432.33 1984.61 171.88 79.38 58.12
49 1490.45 2077.11 178.85 83.08 60.00
50 1550.44 2172.87 186.05 86.91 61.93
51 1612.37 2272.01 193.48 90.88 63.91
52 1676.28 2374.62 201.15 94.98 65.94
53 1742.22 2480.79 209.07 99.23 68.02
54 1810.24 2590.62 217.23 103.62 70.16
55 1880.40 2704.22 225.65 108.17 72.35
56 1952.74 2821.70 234.33 112.87 74.60
57 2027.34 2943.16 243.28 117.73 76.90
58 2104.24 3068.72 252.51 122.75 79.26
59 2183.50 3198.48 262.02 127.94 81.68
60 2265.17 3332.56 271.82 133.30 84.15
61 2349.33 3471.08 281.92 138.84 86.69
62 2436.02 3614.15 292.32 144.57 89.29
63 2525.31 3761.91 303.04 150.48 91.95
64 2617.27 3914.47 314.07 156.58 94.68
65 2711.94 4071.96 325.43 162.88 97.47
66 2809.41 4234.52 337.13 169.38 100.32
67 2909.73 4402.27 349.17 176.09 103.24
68 3012.98 4575.34 361.56 183.01 106.23
69 3119.21 4753.89 374.31 190.16 109.29
70 3228.50 4938.04 387.42 197.52 112.41
71 3340.91 5127.94 400.91 205.12 115.61
72 3456.52 5323.73 414.78 212.95 118.88
73 3575.40 5525.56 429.05 221.02 122.22
74 3697.62 5733.59 443.71 229.34 125.63
75 3823.25 5947.96 458.79 237.92 129.11
76 3952.36 6168.83 474.28 246.75 132.67
77 4085.03 6396.36 490.20 255.85 136.31
78 4221.34 6630.71 506.56 265.23 140.02
79 4361.36 6872.04 523.36 274.88 143.81
80 4505.17 7120.52 540.62 284.82 147.68
81 4652.84 7376.32 558.34 295.05 151.62
82 4804.47 7639.61 576.54 305.58 155.64
83 4960.11 7910.56 595.21 316.42 159.75
84 5119.86 8189.35 614.38 327.57 163.93
85 5283.79 8476.16 634.05 339.05 168.20
86 5451.99 8771.17 654.24 350.85 172.54
87 5624.53 9074.56 674.94 362.98 176.97
88 5801.50 9386.52 696.18 375.46 181.48
89 5982.99 9707.24 717.96 388.29 186.08
90 6169.06 10036.91 740.29 401.48 190.75
91 6359.82 10375.72 763.18 415.03 195.51
92 6555.33 10723.87 786.64 428.95 200.36
93 6755.69 11081.56 810.68 443.26 205.28
94 6960.97 11448.98 835.32 457.96 210.29
95 7171.27 11826.33 860.55 473.05 215.39
96 7386.65 12213.83 886.40 488.55 220.57
97 7607.22 12611.68 912.87 504.47 225.83
98 7833.05 13020.08 939.97 520.80 231.17
99 8064.21 13439.24 967.71 537.57 236.60
100 8300.81 13869.38 996.10 554.78 242.10