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: 20%; Debt Repayment: 10%; GDP Boost from New Credit Use: 120%; Interest Rate: 6%)

Year GDP Accum Debt New Credit Use Debt Repayment GDP Boost
0 100.00 0.00 20.00 0.00 24.00
1 124.00 20.00 24.80 2.00 27.76
2 151.76 44.00 30.35 4.40 32.02
3 183.78 72.59 36.76 7.26 36.85
4 220.63 106.44 44.13 10.64 42.31
5 262.94 146.31 52.59 14.63 48.47
6 311.41 193.05 62.28 19.30 55.43
7 366.85 247.61 73.37 24.76 63.28
8 430.13 311.07 86.03 31.11 72.12
9 502.25 384.66 100.45 38.47 82.07
10 584.33 469.72 116.87 46.97 93.27
11 677.59 567.80 135.52 56.78 105.84
12 783.43 680.60 156.69 68.06 119.96
13 903.40 810.07 180.68 81.01 135.81
14 1039.21 958.34 207.84 95.83 153.58
15 1192.78 1127.85 238.56 112.79 173.48
16 1366.27 1321.29 273.25 132.13 195.77
17 1562.04 1541.69 312.41 154.17 220.72
18 1782.76 1792.43 356.55 179.24 248.62
19 2031.38 2077.29 406.28 207.73 279.80
20 2311.18 2400.47 462.24 240.05 314.64
21 2625.82 2766.69 525.16 276.67 353.53
22 2979.34 3181.19 595.87 318.12 396.92
23 3376.27 3649.81 675.25 364.98 445.32
24 3821.59 4179.07 764.32 417.91 499.28
25 4320.87 4776.23 864.17 477.62 559.39
26 4880.25 5449.35 976.05 544.94 626.33
27 5506.58 6207.43 1101.32 620.74 700.84
28 6207.42 7060.45 1241.48 706.04 783.74
29 6991.15 8019.51 1398.23 801.95 875.93
30 7867.08 9096.96 1573.42 909.70 978.40
31 8845.48 10306.50 1769.10 1030.65 1092.27
32 9937.74 11663.33 1987.55 1166.33 1218.73
33 11156.47 13184.35 2231.29 1318.43 1359.12
34 12515.59 14888.27 2503.12 1488.83 1514.91
35 14030.50 16795.85 2806.10 1679.59 1687.73
36 15718.23 18930.12 3143.65 1893.01 1879.36
37 17597.60 21316.56 3519.52 2131.66 2091.77
38 19689.37 23983.42 3937.87 2398.34 2327.11
39 22016.47 26961.96 4403.29 2696.20 2587.76
40 24604.23 30286.77 4920.85 3028.68 2876.34
41 27480.57 33996.15 5496.11 3399.61 3195.72
42 30676.29 38132.41 6135.26 3813.24 3549.07
43 34225.36 42742.37 6845.07 4274.24 3939.85
44 38165.20 47877.75 7633.04 4787.78 4371.87
45 42537.08 53595.68 8507.42 5359.57 4849.33
46 47386.41 59959.27 9477.28 5995.93 5376.81
47 52763.22 67038.18 10552.64 6703.82 5959.35
48 58722.57 74909.30 11744.51 7490.93 6602.49
49 65325.06 83657.44 13065.01 8365.74 7312.27
50 72637.33 93376.15 14527.47 9337.62 8095.34
51 80732.67 104168.57 16146.53 10416.86 8958.98
52 89691.66 116148.36 17938.33 11614.84 9911.16
53 99602.82 129440.76 19920.56 12944.08 10960.60
54 110563.42 144183.69 22112.68 14418.37 12116.85
55 122680.27 160529.03 24536.05 16052.90 13390.36
56 136070.63 178643.92 27214.13 17864.39 14792.56
57 150863.19 198712.29 30172.64 19871.23 16335.94
58 167199.13 220936.44 33439.83 22093.64 18034.15
59 185233.27 245538.81 37046.65 24553.88 19902.11
60 205135.38 272763.91 41027.08 27276.39 21956.10
61 227091.48 302880.43 45418.30 30288.04 24213.91
62 251305.39 336183.51 50261.08 33618.35 26694.94
63 278000.33 372997.25 55600.07 37299.72 29420.36
64 307420.69 413677.42 61484.14 41367.74 32413.22
65 339833.91 458614.46 67966.78 45861.45 35698.69
66 375532.61 508236.67 75106.52 50823.67 39304.16
67 414836.76 563013.72 82967.35 56301.37 43259.45
68 458096.22 623460.53 91619.24 62346.05 47597.04
69 505693.25 690141.35 101138.65 69014.13 52352.25
70 558045.50 763674.34 111609.10 76367.43 57563.49
71 615608.99 844736.47 123121.80 84473.65 63272.51
72 678881.50 934068.81 135776.30 93406.88 69524.68
73 748406.17 1032482.36 149681.23 103248.24 76369.25
74 824775.42 1140864.30 164955.08 114086.43 83859.67
75 908635.09 1260184.81 181727.02 126018.48 92053.94
76 1000689.03 1391504.43 200137.81 139150.44 101014.92
77 1101703.96 1535982.06 220340.79 153598.21 110810.74
78 1212514.70 1694883.57 242502.94 169488.36 121515.17
79 1334029.87 1869591.17 266805.97 186959.12 133208.05
80 1467237.92 2061613.50 293447.58 206161.35 145975.75
81 1613213.67 2272596.54 322642.73 227259.65 159911.63
82 1773125.30 2504335.41 354625.06 250433.54 175116.53
83 1948241.83 2758787.06 389648.37 275878.71 191699.33
84 2139941.17 3038083.94 427988.23 303808.39 209777.49
85 2349718.65 3344548.82 469943.73 334454.88 229477.59
86 2579196.25 3680710.60 515839.25 368071.06 250936.04
87 2830132.29 4049321.42 566026.46 404932.14 274299.61
88 3104431.89 4453375.02 620886.38 445337.50 299726.15
89 3404158.05 4896126.40 680831.61 489612.64 327385.29
90 3731543.34 5381112.95 746308.67 538111.30 357459.11
91 4089002.44 5912177.10 817800.49 591217.71 390142.88
92 4479145.32 6493490.51 895829.06 649349.05 425645.83
93 4904791.14 7129579.95 980958.23 712957.99 464191.88
94 5368983.02 7825354.98 1073796.60 782535.50 506020.43
95 5875003.45 8586137.39 1175000.69 858613.74 551387.09
96 6426390.54 9417692.58 1285278.11 941769.26 600564.47
97 7026955.01 10326262.99 1405391.00 1032626.30 653842.90
98 7680797.92 11318603.47 1536159.58 1131860.35 711531.15
99 8392329.07 12402018.91 1678465.81 1240201.89 773957.09
100 9166286.16 13584403.97 1833257.23 1358440.40 841468.28