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: 15%; Debt Repayment: 40%; GDP Boost from New Credit Use: 120%; Interest Rate: 0%)

Year GDP Accum Debt New Credit Use Debt Repayment GDP Boost
0 100.00 0.00 15.00 0.00 18.00
1 118.00 15.00 17.70 6.00 15.24
2 133.24 26.70 19.99 10.68 13.30
3 146.54 36.01 21.98 14.40 11.98
4 158.52 43.59 23.78 17.43 11.10
5 169.62 49.93 25.44 19.97 10.56
6 180.18 55.40 27.03 22.16 10.27
7 190.45 60.27 28.57 24.11 10.17
8 200.62 64.73 30.09 25.89 10.22
9 210.85 68.93 31.63 27.57 10.38
10 221.23 72.98 33.18 29.19 10.63
11 231.85 76.97 34.78 30.79 10.94
12 242.80 80.96 36.42 32.39 11.32
13 254.11 85.00 38.12 34.00 11.74
14 265.86 89.12 39.88 35.65 12.21
15 278.06 93.35 41.71 37.34 12.71
16 290.78 97.72 43.62 39.09 13.25
17 304.03 102.25 45.60 40.90 13.83
18 317.85 106.95 47.68 42.78 14.43
19 332.29 111.85 49.84 44.74 15.07
20 347.36 116.95 52.10 46.78 15.74
21 363.10 122.28 54.47 48.91 16.45
22 379.55 127.83 56.93 51.13 17.19
23 396.74 133.63 59.51 53.45 17.96
24 414.70 139.69 62.20 55.88 18.77
25 433.47 146.02 65.02 58.41 19.62
26 453.08 152.63 67.96 61.05 20.50
27 473.59 159.54 71.04 63.82 21.43
28 495.02 166.76 74.25 66.71 22.40
29 517.41 174.31 77.61 69.72 23.41
30 540.82 182.20 81.12 72.88 24.47
31 565.29 190.44 84.79 76.18 25.58
32 590.87 199.06 88.63 79.62 26.73
33 617.60 208.07 92.64 83.23 27.94
34 645.54 217.48 96.83 86.99 29.21
35 674.75 227.32 101.21 90.93 30.53
36 705.28 237.60 105.79 95.04 31.91
37 737.19 248.35 110.58 99.34 33.35
38 770.54 259.59 115.58 103.84 34.86
39 805.40 271.33 120.81 108.53 36.44
40 841.84 283.61 126.28 113.44 38.09
41 879.92 296.44 131.99 118.58 39.81
42 919.73 309.85 137.96 123.94 41.61
43 961.34 323.87 144.20 129.55 43.49
44 1004.83 338.52 150.73 135.41 45.46
45 1050.29 353.84 157.54 141.54 47.52
46 1097.81 369.85 164.67 147.94 49.67
47 1147.48 386.58 172.12 154.63 51.91
48 1199.39 404.07 179.91 161.63 54.26
49 1253.65 422.35 188.05 168.94 56.72
50 1310.37 441.46 196.56 176.58 59.28
51 1369.66 461.43 205.45 184.57 61.97
52 1431.62 482.31 214.74 192.92 64.77
53 1496.39 504.13 224.46 201.65 67.70
54 1564.09 526.94 234.61 210.77 70.76
55 1634.85 550.77 245.23 220.31 73.96
56 1708.82 575.69 256.32 230.28 77.31
57 1786.13 601.74 267.92 240.70 80.81
58 1866.93 628.96 280.04 251.58 84.46
59 1951.40 657.42 292.71 262.97 88.28
60 2039.68 687.16 305.95 274.86 92.28
61 2131.96 718.25 319.79 287.30 96.45
62 2228.41 750.74 334.26 300.30 100.82
63 2329.23 784.71 349.38 313.88 105.38
64 2434.61 820.21 365.19 328.08 110.15
65 2544.75 857.32 381.71 342.93 115.13
66 2659.88 896.10 398.98 358.44 120.34
67 2780.22 936.64 417.03 374.66 125.78
68 2906.00 979.02 435.90 391.61 131.47
69 3037.48 1023.31 455.62 409.33 137.42
70 3174.90 1069.61 476.23 427.84 143.64
71 3318.54 1118.00 497.78 447.20 150.14
72 3468.67 1168.58 520.30 467.43 156.93
73 3625.60 1221.45 543.84 488.58 164.03
74 3789.63 1276.71 568.44 510.68 171.45
75 3961.08 1334.47 594.16 533.79 179.21
76 4140.28 1394.84 621.04 557.94 187.31
77 4327.60 1457.95 649.14 583.18 195.79
78 4523.39 1523.91 678.51 609.56 204.65
79 4728.03 1592.85 709.20 637.14 213.90
80 4941.94 1664.92 741.29 665.97 223.58
81 5165.52 1740.24 774.83 696.10 233.70
82 5399.22 1818.97 809.88 727.59 244.27
83 5643.48 1901.27 846.52 760.51 255.32
84 5898.81 1987.28 884.82 794.91 266.87
85 6165.68 2077.19 924.85 830.88 278.95
86 6444.62 2171.17 966.69 868.47 291.57
87 6736.19 2269.39 1010.43 907.76 304.76
88 7040.95 2372.06 1056.14 948.83 318.54
89 7359.49 2479.38 1103.92 991.75 332.96
90 7692.45 2591.55 1153.87 1036.62 348.02
91 8040.47 2708.80 1206.07 1083.52 363.76
92 8404.23 2831.35 1260.63 1132.54 380.22
93 8784.46 2959.44 1317.67 1183.78 397.42
94 9181.88 3093.34 1377.28 1237.33 415.40
95 9597.28 3233.28 1439.59 1293.31 434.20
96 10031.48 3379.56 1504.72 1351.82 453.84
97 10485.32 3532.46 1572.80 1412.98 474.37
98 10959.70 3692.27 1643.95 1476.91 495.84
99 11455.53 3859.32 1718.33 1543.73 518.27
100 11973.80 4033.92 1796.07 1613.57 541.72