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: 3%; Debt Repayment: 20%; GDP Boost from New Credit Use: 856%; Interest Rate: 5%)

Year GDP Accum Debt New Credit Use Debt Repayment GDP Boost
0 100.00 0.00 3.00 0.00 25.68
1 125.68 3.00 3.77 0.60 31.67
2 157.35 6.32 4.72 1.26 39.14
3 196.50 10.09 5.89 2.02 48.44
4 244.94 14.47 7.35 2.89 60.01
5 304.95 19.65 9.15 3.93 74.38
6 379.33 25.85 11.38 5.17 92.24
7 471.57 33.35 14.15 6.67 114.43
8 586.00 42.50 17.58 8.50 141.98
9 727.98 53.70 21.84 10.74 176.21
10 904.19 67.49 27.13 13.50 218.70
11 1122.89 84.49 33.69 16.90 271.46
12 1394.34 105.50 41.83 21.10 336.97
13 1731.31 131.51 51.94 26.30 418.30
14 2149.61 163.72 64.49 32.74 519.28
15 2668.89 203.65 80.07 40.73 644.64
16 3313.53 253.17 99.41 50.63 800.28
17 4113.80 314.60 123.41 62.92 993.50
18 5107.31 390.82 153.22 78.16 1233.39
19 6340.70 485.42 190.22 97.08 1531.21
20 7871.91 602.83 236.16 120.57 1900.94
21 9772.85 748.56 293.19 149.71 2359.96
22 12132.81 929.46 363.98 185.89 2929.81
23 15062.62 1154.03 451.88 230.81 3637.28
24 18699.89 1432.80 561.00 286.56 4515.57
25 23215.47 1778.88 696.46 355.78 5605.96
26 28821.42 2208.51 864.64 441.70 6959.64
27 35781.06 2741.88 1073.43 548.38 8640.20
28 44421.26 3404.03 1332.64 680.81 10726.58
29 55147.84 4226.06 1654.44 845.21 13316.75
30 68464.59 5246.59 2053.94 1049.32 16532.39
31 84996.98 6513.54 2549.91 1302.71 20524.52
32 105521.50 8086.42 3165.65 1617.28 25480.64
33 131002.14 10039.10 3930.06 2007.82 31633.53
34 162635.67 12463.30 4879.07 2492.66 39272.18
35 201907.85 15472.87 6057.24 3094.57 48755.36
36 250663.21 19209.18 7519.90 3841.84 60528.48
37 311191.69 23847.70 9335.75 4769.54 75144.49
38 386336.17 29606.29 11590.09 5921.26 93289.87
39 479626.04 36755.43 14388.78 7351.09 115816.88
40 595442.92 45630.90 17863.29 9126.18 143783.56
41 739226.48 56649.55 22176.79 11329.91 178503.45
42 917729.93 70328.91 27531.90 14065.78 221607.26
43 1139337.20 87311.48 34180.12 17462.30 275119.50
44 1414456.70 108394.87 42433.70 21678.97 341553.51
45 1756010.20 134569.34 52680.31 26913.87 424029.55
46 2180039.75 167064.25 65401.19 33412.85 526421.36
47 2706461.11 207405.80 81193.83 41481.16 653538.05
48 3359999.17 257488.76 100799.98 51497.75 811350.03
49 4171349.20 319665.42 125140.48 63933.08 1007269.39
50 5178618.59 396856.09 155358.56 79371.22 1250498.04
51 6429116.63 492686.23 192873.50 98537.25 1552459.90
52 7981576.53 611656.80 239447.30 122331.36 1927337.49
53 9908914.02 759355.57 297267.42 151871.11 2392738.01
54 12301652.03 942719.66 369049.56 188543.93 2970520.31
55 15272172.34 1170361.27 458165.17 234072.25 3687821.60
56 18959993.94 1452972.25 568799.82 290594.45 4578332.00
57 23538325.94 1803826.23 706149.78 360765.25 5683876.86
58 29222202.80 2239402.07 876666.08 447880.41 7056381.26
59 36278584.06 2780157.85 1088357.52 556031.57 8760308.82
60 45038892.88 3451491.69 1351166.79 690298.34 10875689.35
61 55914582.23 4284934.72 1677437.47 856986.94 13501877.77
62 69416460.00 5319631.98 2082493.80 1063926.40 16762220.53
63 86178680.53 6604180.98 2585360.42 1320836.20 20809848.96
64 106988529.49 8198914.25 3209655.88 1639782.85 25834871.52
65 132823401.02 10178733.00 3984702.03 2035746.60 32073302.78
66 164896703.80 12636625.08 4946901.11 2527325.02 39818148.52
67 204714852.32 15688032.43 6141445.57 3137606.49 49433167.59
68 254148019.90 19476273.14 7624440.60 3895254.63 61369956.88
69 315517976.79 24179272.76 9465539.30 4835854.55 76189161.89
70 391707138.68 30017921.15 11751214.16 6003584.23 94586808.98
71 486293947.66 37266447.14 14588818.43 7453289.43 117426996.33
72 603720943.99 46265298.50 18111628.32 9253059.70 145782478.72
73 749503422.70 57437132.04 22485102.68 11487426.41 180985052.54
74 930488475.24 71306664.92 27914654.26 14261332.98 224688107.46
75 1155176582.70 88525319.44 34655297.48 17705063.89 278944282.55
76 1434120865.25 109901819.00 43023625.96 21980363.80 346301874.40
77 1780422739.65 136440172.11 53412682.19 27288034.42 429924525.12
78 2210347264.77 169386828.48 66310417.94 33877365.70 533739811.90
79 2744087076.67 210289222.15 82322612.30 42057844.43 662623716.86
80 3406710793.52 261068451.13 102201323.81 52213690.23 822629641.55
81 4229340435.08 324109507.27 126880213.05 64821901.45 1021272722.27
82 5250613157.35 402373294.23 157518394.72 80474658.85 1267882799.96
83 6518495957.31 499535694.82 195554878.72 99907138.96 1574042622.87
84 8092538580.19 620160219.31 242776157.41 124032043.86 1954131863.53
85 10046670443.71 769912343.82 301400113.31 153982468.76 2426002501.18
86 12472672944.90 955825605.56 374180188.35 191165121.11 3011817291.14
87 15484490236.03 1186631953.07 464534707.08 237326390.61 3739090702.00
88 19223580938.03 1473171867.19 576707428.14 294634373.44 4641981211.45
89 23865562149.48 1828903515.25 715966864.48 365780703.05 5762895656.94
90 29628457806.42 2270534852.45 888853734.19 454106970.49 7154480994.20
91 36782938800.62 2818808358.78 1103488164.02 563761671.76 8882097012.24
92 45665035812.86 3499475268.98 1369951074.39 699895053.80 11026886142.95
93 56691921955.81 4344505053.02 1700757658.67 868901010.60 13689584547.65
94 70381506503.45 5393586953.74 2111445195.10 1078717390.75 16995253479.34
95 87376759982.79 6695994105.78 2621302799.48 1339198821.16 21099153142.42
96 108475913125.22 8312897789.40 3254277393.76 1662579557.88 26194034932.68
97 134669948057.89 10320240514.74 4040098441.74 2064048102.95 32519194558.32
98 167189142616.21 12812302879.27 5015674278.49 2562460575.85 40371711247.99
99 207560853864.20 15906131725.87 6226825615.93 3181226345.17 50120400927.15
100 257681254791.35 19747037582.91 7730437643.74 3949407516.58 62223138713.84