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: 4%; Debt Repayment: 10%; GDP Boost from New Credit Use: 742%; Interest Rate: 3%)

Year GDP Accum Debt New Credit Use Debt Repayment GDP Boost
0 100.00 0.00 4.00 0.00 29.68
1 129.68 4.00 5.19 0.40 38.09
2 167.77 8.91 6.71 0.89 48.90
3 216.67 14.99 8.67 1.50 62.81
4 279.48 22.61 11.18 2.26 80.69
5 360.17 32.21 14.41 3.22 103.68
6 463.85 44.36 18.55 4.44 133.23
7 597.08 59.81 23.88 5.98 171.23
8 768.31 79.51 30.73 7.95 220.09
9 988.40 104.67 39.54 10.47 282.89
10 1271.29 136.88 50.85 13.69 363.63
11 1634.92 178.15 65.40 17.82 467.43
12 2102.35 231.08 84.09 23.11 600.87
13 2703.22 299.00 108.13 29.90 772.42
14 3475.63 386.20 139.03 38.62 992.95
15 4468.58 498.19 178.74 49.82 1276.46
16 5745.04 642.06 229.80 64.21 1640.92
17 7385.96 826.91 295.44 82.69 2109.46
18 9495.42 1064.47 379.82 106.45 2711.79
19 12207.21 1369.77 488.29 136.98 3486.12
20 15693.33 1762.18 627.73 176.22 4481.56
21 20174.90 2266.56 807.00 226.66 5761.25
22 25936.15 2914.89 1037.45 291.49 7406.36
23 33342.51 3748.30 1333.70 374.83 9521.23
24 42863.74 4819.62 1714.55 481.96 12240.00
25 55103.73 6196.79 2204.15 619.68 15735.11
26 70838.84 7967.17 2833.55 796.72 20228.25
27 91067.09 10243.02 3642.68 1024.30 26004.41
28 117071.50 13168.69 4682.86 1316.87 33429.95
29 150501.45 16929.74 6020.06 1692.97 42975.86
30 193477.31 21764.72 7739.09 2176.47 55247.59
31 248724.91 27980.28 9949.00 2798.03 71023.52
32 319748.43 35970.66 12789.94 3597.07 91304.27
33 411052.70 46242.65 16442.11 4624.26 117376.18
34 528428.87 59447.77 21137.15 5944.78 150892.91
35 679321.79 76423.58 27172.87 7642.36 193980.35
36 873302.14 98246.80 34932.09 9824.68 249371.39
37 1122673.53 126301.61 44906.94 12630.16 320579.34
38 1443252.87 162367.44 57730.11 16236.74 412120.71
39 1855373.58 208731.83 74214.94 20873.18 529801.69
40 2385175.27 268335.55 95407.01 26833.55 681086.47
41 3066261.74 344959.07 122650.47 34495.91 875570.58
42 3941832.32 443462.41 157673.29 44346.24 1125589.59
43 5067421.91 570093.33 202696.88 57009.33 1447001.49
44 6514423.40 732883.67 260576.94 73288.37 1860192.50
45 8374615.89 942158.75 334984.64 94215.88 2391370.12
46 10765986.02 1211192.28 430639.44 121119.23 3074225.42
47 13840211.44 1557048.26 553608.46 155704.83 3952069.93
48 17792281.37 2001663.34 711691.25 200166.33 5080582.78
49 22872864.14 2573238.16 914914.57 257323.82 6531342.26
50 29404206.41 3308026.05 1176168.26 330802.61 8396365.86
51 37800572.26 4252632.49 1512022.89 425263.25 10793946.60
52 48594518.86 5466971.10 1943780.75 546697.11 13876156.09
53 62470674.95 7028063.88 2498827.00 702806.39 17838489.94
54 80309164.89 9034926.41 3212366.60 903492.64 22932267.50
55 103241432.39 11614848.15 4129657.30 1161484.82 29480572.32
56 132722004.70 14931466.08 5308880.19 1493146.61 37898744.39
57 170620749.09 19195143.64 6824829.96 1919514.36 48720723.97
58 219341473.06 24676313.55 8773658.92 2467631.35 62632917.85
59 281974390.90 31722630.52 11278975.64 3172263.05 80517736.17
60 362492127.07 40781022.02 14499685.08 4078102.20 103509561.11
61 466001688.19 52426035.56 18640067.53 5242603.56 133066697.50
62 599068385.68 67396280.60 23962735.43 6739628.06 171063868.81
63 770132254.49 86641276.39 30805290.18 8664127.64 219911125.50
64 990043379.99 111381677.22 39601735.20 11138167.72 282706707.46
65 1272750087.45 143186695.01 50910003.50 14318669.50 363433556.45
66 1636183643.90 184073629.86 65447345.76 18407362.99 467211942.52
67 2103395586.43 236635821.53 84135823.46 23663582.15 600624227.90
68 2704019814.32 304207137.48 108160792.57 30420713.75 772132367.14
69 3476152181.47 391073430.43 139046087.26 39107343.04 992614624.42
70 4468766805.88 502744377.56 178750672.24 50274437.76 1276055550.23
71 5744822356.11 646302943.36 229792894.24 64630294.34 1640432980.96
72 7385255337.07 830854631.57 295410213.48 83085463.16 2108858320.89
73 9494113657.96 1068105020.84 379764546.32 106810502.08 2711042431.60
74 12205156089.56 1373102215.70 488206243.58 137310221.57 3485180105.81
75 15690336195.37 1765191304.19 627613447.81 176519130.42 4480372652.37
76 20170708847.73 2269241360.71 806828353.91 226924136.07 5759742249.94
77 25930451097.67 2917222819.37 1037218043.91 291722281.94 7404435603.85
78 33334886701.52 3750235265.92 1333395468.06 375023526.59 9518770846.42
79 42853657547.94 4821114265.37 1714146301.92 482111426.54 12236854133.69
80 55090511681.64 6197782568.71 2203620467.27 619778256.87 15731085610.24
81 70821597291.87 7967558256.16 2832863891.67 796755825.62 20223094250.61
82 91044691542.49 10242693069.91 3641787661.70 1024269306.99 25997795142.82
83 117042486685.31 13167492216.71 4681699467.41 1316749221.67 33421460826.53
84 150463947511.83 16927467228.96 6018557900.47 1692746722.90 42964952898.62
85 193428900410.45 21761102423.40 7737156016.42 2176110242.34 55233587399.48
86 248662487809.93 27974981270.18 9946499512.40 2797498127.02 71005528254.97
87 319668016064.90 35963232093.67 12786720642.60 3596323209.37 91281143958.70
88 410949160023.60 46232526489.71 16437966400.94 4623252648.97 117346458046.03
89 528295618069.63 59434216036.37 21131824722.79 5943421603.64 150854717839.43
90 679150335909.06 76405645636.61 27166013436.36 7640564563.66 193931255134.15
91 873081591043.21 98223263878.41 34923263641.73 9822326387.84 249308289833.78
92 1122389880876.99 126270899048.65 44895595235.08 12627089904.86 320498226739.43
93 1442888107616.42 162327531350.32 57715524304.66 16232753135.03 412016437205.52
94 1854904544821.94 208680128460.46 74196181792.88 20868012846.05 529667656057.11
95 2384572200879.05 268268701261.10 95382888035.16 26826870126.11 680914159094.79
96 3065486359973.84 344872780207.99 122619454398.95 34487278020.80 875349073619.44
97 3940835433593.28 443351139992.38 157633417343.73 44335113999.24 1125304842691.25
98 5066140276284.53 569949977536.65 202645611051.38 56994997753.66 1446635436247.58
99 6512775712532.11 732699090160.46 260511028501.28 73269909016.05 1859721922463.48
100 8372497634995.59 941921182350.52 334899905399.82 94192118235.05 2390765179831.64