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: 40%; Debt Repayment: 50%; GDP Boost from New Credit Use: 107%; Interest Rate: 50%)

Year GDP Accum Debt New Credit Use Debt Repayment GDP Boost
0 100.00 0.00 40.00 0.00 42.80
1 142.80 40.00 57.12 20.00 41.12
2 183.92 97.12 73.57 48.56 30.16
3 214.08 170.69 85.63 85.34 6.28
4 220.36 256.32 88.14 128.16 -33.85
5 186.51 344.46 74.60 172.23 -92.40
6 94.11 419.06 37.64 94.11 -53.83
7 40.28 572.13 16.11 40.28 -23.04
8 17.24 834.03 6.90 17.24 -9.86
9 7.38 1240.70 2.95 7.38 -4.22
10 3.16 1856.63 1.26 3.16 -1.81
11 1.35 2783.05 0.54 1.35 -0.77
12 0.58 4173.77 0.23 0.58 -0.33
13 0.25 6260.30 0.10 0.25 -0.14
14 0.11 9390.30 0.04 0.11 -0.06
15 0.05 14085.39 0.02 0.05 -0.03
16 0.02 21128.06 0.01 0.02 -0.01
17 0.01 31692.08 0.00 0.01 -0.00
18 0.00 47538.11 0.00 0.00 -0.00
19 0.00 71307.16 0.00 0.00 -0.00
20 0.00 106960.74 0.00 0.00 -0.00
21 0.00 160441.11 0.00 0.00 -0.00
22 0.00 240661.67 0.00 0.00 -0.00
23 0.00 360992.50 0.00 0.00 -0.00
24 0.00 541488.75 0.00 0.00 -0.00
25 0.00 812233.12 0.00 0.00 -0.00
26 0.00 1218349.68 0.00 0.00 -0.00
27 0.00 1827524.53 0.00 0.00 -0.00
28 0.00 2741286.79 0.00 0.00 -0.00
29 0.00 4111930.18 0.00 0.00 -0.00
30 0.00 6167895.27 0.00 0.00 -0.00
31 0.00 9251842.91 0.00 0.00 -0.00
32 0.00 13877764.36 0.00 0.00 -0.00
33 0.00 20816646.55 0.00 0.00 -0.00
34 0.00 31224969.82 0.00 0.00 -0.00
35 0.00 46837454.73 0.00 0.00 -0.00
36 0.00 70256182.09 0.00 0.00 -0.00
37 0.00 105384273.14 0.00 0.00 -0.00
38 0.00 158076409.70 0.00 0.00 -0.00
39 0.00 237114614.56 0.00 0.00 -0.00
40 0.00 355671921.83 0.00 0.00 -0.00
41 0.00 533507882.75 0.00 0.00 -0.00
42 0.00 800261824.13 0.00 0.00 -0.00
43 0.00 1200392736.19 0.00 0.00 -0.00
44 0.00 1800589104.28 0.00 0.00 -0.00
45 0.00 2700883656.42 0.00 0.00 -0.00
46 0.00 4051325484.63 0.00 0.00 -0.00
47 0.00 6076988226.95 0.00 0.00 -0.00
48 0.00 9115482340.43 0.00 0.00 -0.00
49 0.00 13673223510.64 0.00 0.00 -0.00
50 0.00 20509835265.96 0.00 0.00 -0.00
51 0.00 30764752898.94 0.00 0.00 -0.00
52 0.00 46147129348.41 0.00 0.00 -0.00
53 0.00 69220694022.62 0.00 0.00 -0.00
54 0.00 103831041033.93 0.00 0.00 -0.00
55 0.00 155746561550.89 0.00 0.00 -0.00
56 0.00 233619842326.34 0.00 0.00 -0.00
57 0.00 350429763489.51 0.00 0.00 -0.00
58 0.00 525644645234.27 0.00 0.00 -0.00
59 0.00 788466967851.40 0.00 0.00 -0.00
60 0.00 1182700451777.10 0.00 0.00 -0.00
61 0.00 1774050677665.65 0.00 0.00 -0.00
62 0.00 2661076016498.48 0.00 0.00 -0.00
63 0.00 3991614024747.71 0.00 0.00 -0.00
64 0.00 5987421037121.57 0.00 0.00 -0.00
65 0.00 8981131555682.35 0.00 0.00 -0.00
66 0.00 13471697333523.53 0.00 0.00 -0.00
67 0.00 20207546000285.30 0.00 0.00 -0.00
68 0.00 30311319000427.95 0.00 0.00 -0.00
69 0.00 45466978500641.92 0.00 0.00 -0.00
70 0.00 68200467750962.88 0.00 0.00 -0.00
71 0.00 102300701626444.33 0.00 0.00 -0.00
72 0.00 153451052439666.50 0.00 0.00 -0.00
73 0.00 230176578659499.75 0.00 0.00 -0.00
74 0.00 345264867989249.62 0.00 0.00 -0.00
75 0.00 517897301983874.44 0.00 0.00 -0.00
76 0.00 776845952975811.62 0.00 0.00 -0.00
77 0.00 1165268929463717.50 0.00 0.00 -0.00
78 0.00 1747903394195576.25 0.00 0.00 -0.00
79 0.00 2621855091293364.50 0.00 0.00 -0.00
80 0.00 3932782636940047.00 0.00 0.00 -0.00
81 0.00 5899173955410070.00 0.00 0.00 -0.00
82 0.00 8848760933115105.00 0.00 0.00 -0.00
83 0.00 13273141399672658.00 0.00 0.00 -0.00
84 0.00 19909712099508988.00 0.00 0.00 -0.00
85 0.00 29864568149263480.00 0.00 0.00 -0.00
86 0.00 44796852223895216.00 0.00 0.00 -0.00
87 0.00 67195278335842824.00 0.00 0.00 -0.00
88 0.00 100792917503764240.00 0.00 0.00 -0.00
89 0.00 151189376255646368.00 0.00 0.00 -0.00
90 0.00 226784064383469568.00 0.00 0.00 -0.00
91 0.00 340176096575204352.00 0.00 0.00 -0.00
92 0.00 510264144862806528.00 0.00 0.00 -0.00
93 0.00 765396217294209792.00 0.00 0.00 -0.00
94 0.00 1148094325941314688.00 0.00 0.00 -0.00
95 0.00 1722141488911972096.00 0.00 0.00 -0.00
96 0.00 2583212233367958016.00 0.00 0.00 -0.00
97 0.00 3874818350051937280.00 0.00 0.00 -0.00
98 0.00 5812227525077905408.00 0.00 0.00 -0.00
99 0.00 8718341287616858112.00 0.00 0.00 -0.00
100 0.00 13077511931425288192.00 0.00 0.00 -0.00