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: 5%; Debt Repayment: 100%; GDP Boost from New Credit Use: 508%; Interest Rate: 5%)

Year GDP Accum Debt New Credit Use Debt Repayment GDP Boost
0 100.00 0.00 5.00 0.00 25.40
1 125.40 5.00 6.27 5.00 26.85
2 152.25 6.52 7.61 6.52 32.15
3 184.40 7.94 9.22 7.94 38.90
4 223.30 9.62 11.17 9.62 47.10
5 270.41 11.65 13.52 11.65 57.04
6 327.44 14.10 16.37 14.10 69.07
7 396.51 17.08 19.83 17.08 83.64
8 480.15 20.68 24.01 20.68 101.28
9 581.42 25.04 29.07 25.04 122.64
10 704.06 30.32 35.20 30.32 148.51
11 852.57 36.72 42.63 36.72 179.83
12 1032.41 44.46 51.62 44.46 217.77
13 1250.18 53.84 62.51 53.84 263.70
14 1513.88 65.20 75.69 65.20 319.32
15 1833.20 78.95 91.66 78.95 386.68
16 2219.88 95.61 110.99 95.61 468.24
17 2688.12 115.77 134.41 115.77 567.01
18 3255.13 140.19 162.76 140.19 686.61
19 3941.74 169.77 197.09 169.77 831.43
20 4773.17 205.58 238.66 205.58 1006.81
21 5779.98 248.94 289.00 248.94 1219.18
22 6999.16 301.45 349.96 301.45 1476.34
23 8475.50 365.03 423.77 365.03 1787.75
24 10263.25 442.03 513.16 442.03 2164.84
25 12428.08 535.26 621.40 535.26 2621.47
26 15049.55 648.17 752.48 648.17 3174.42
27 18223.97 784.89 911.20 784.89 3844.00
28 22067.98 950.44 1103.40 950.44 4654.82
29 26722.80 1150.92 1336.14 1150.92 5636.67
30 32359.47 1393.69 1617.97 1393.69 6825.62
31 39185.09 1687.66 1959.25 1687.66 8265.36
32 47450.44 2043.64 2372.52 2043.64 10008.78
33 57459.22 2474.70 2872.96 2474.70 12119.94
34 69579.16 2996.70 3478.96 2996.70 14676.41
35 84255.57 3628.79 4212.78 3628.79 17772.12
36 102027.69 4394.22 5101.38 4394.22 21520.82
37 123548.51 5321.10 6177.43 5321.10 26060.22
38 149608.73 6443.48 7480.44 6443.48 31557.14
39 181165.87 7802.61 9058.29 7802.61 38213.52
40 219379.39 9448.42 10968.97 9448.42 46273.94
41 265653.33 11441.39 13282.67 11441.39 56034.55
42 321687.88 13854.74 16084.39 13854.74 67853.99
43 389541.87 16777.13 19477.09 16777.13 82166.50
44 471708.37 20315.95 23585.42 20315.95 99497.98
45 571206.35 24601.22 28560.32 24601.22 120485.20
46 691691.55 29790.38 34584.58 29790.38 145899.27
47 837590.82 36074.10 41879.54 36074.10 176673.97
48 1014264.79 43683.25 50713.24 43683.25 213940.01
49 1228204.81 52897.40 61410.24 52897.40 259066.62
50 1487271.42 64055.11 74363.57 64055.11 313711.83
51 1800983.26 77566.33 90049.16 77566.33 379883.42
52 2180866.68 93927.48 109043.33 93927.48 460012.66
53 2640879.33 113739.71 132043.97 113739.71 557043.64
54 3197922.98 137730.95 159896.15 137730.95 674541.48
55 3872464.46 166782.70 193623.22 166782.70 816823.28
56 4689287.74 201962.36 234464.39 201962.36 989116.73
57 5678404.46 244562.50 283920.22 244562.50 1197752.23
58 6876156.69 296148.35 343807.83 296148.35 1450395.45
59 8326552.14 358615.25 416327.61 358615.25 1756328.99
60 10082881.14 434258.37 504144.06 434258.37 2126793.44
61 12209674.57 525856.98 610483.73 525856.98 2575400.37
62 14785074.94 636776.58 739253.75 636776.58 3118632.46
63 17903707.40 771092.58 895185.37 771092.58 3776449.10
64 21680156.50 933740.00 1084007.83 933740.00 4573019.75
65 26253176.26 1130694.83 1312658.81 1130694.83 5537611.94
66 31790788.20 1369193.55 1589539.41 1369193.55 6705666.65
67 38496454.85 1657999.09 1924822.74 1657999.09 8120100.44
68 46616555.29 2007722.70 2330827.76 2007722.70 9832882.35
69 56449437.64 2431213.90 2822471.88 2431213.90 11906943.26
70 68356380.90 2944032.58 3417819.04 2944032.58 14418488.17
71 82774869.07 3565020.67 4138743.45 3565020.67 17459796.07
72 100234665.14 4316994.49 5011733.26 4316994.49 21142610.46
73 121377275.60 5227582.98 6068863.78 5227582.98 25602245.02
74 146979520.62 6330242.93 7348976.03 6330242.93 31002555.31
75 177982075.93 7665488.18 8899103.80 7665488.18 37541959.11
76 215524035.04 9282378.21 10776201.75 9282378.21 45460726.69
77 260984761.73 11240320.66 13049238.09 11240320.66 55049808.82
78 316034570.55 13611254.12 15801728.53 13611254.12 66661526.80
79 382696097.35 16482291.23 19134804.87 16482291.23 80722517.49
80 463418614.84 19958919.43 23170930.74 19958919.43 97749408.74
81 561168023.58 24168876.71 28058401.18 24168876.71 118367801.28
82 679535824.86 29266845.01 33976791.24 29266845.01 143335254.50
83 822871079.36 35440133.49 41143553.97 35440133.49 173569120.66
84 996440200.02 42915560.64 49822010.00 42915560.64 210180250.16
85 1206620450.19 51967788.03 60331022.51 51967788.03 254513806.31
86 1461134256.50 62929411.91 73056712.83 62929411.91 308198689.24
87 1769332945.74 76203183.42 88466647.29 76203183.42 373207384.80
88 2142540330.54 92276806.46 107127016.53 92276806.46 451928437.50
89 2594468768.04 111740856.85 129723438.40 111740856.85 547254210.23
90 3141722978.27 135310481.24 157086148.91 135310481.24 662687155.24
91 3804410133.51 163851672.98 190220506.68 163851672.98 802468500.94
92 4606878634.44 198413090.32 230343931.72 198413090.32 971734082.82
93 5578612717.27 240264586.24 278930635.86 240264586.24 1176703043.95
94 6755315761.22 290943865.18 337765788.06 290943865.18 1424906338.17
95 8180222099.39 352312981.32 409011104.97 352312981.32 1725463431.93
96 9905685531.31 426626754.04 495284276.57 426626754.04 2089417370.92
97 11995102902.23 516615614.27 599755145.11 516615614.27 2530140522.90
98 14525243425.13 625585925.83 726262171.26 625585925.83 3063825904.16
99 17589069329.29 757541467.55 879453466.46 757541467.55 3710082142.09
100 21299151471.38 917330539.84 1064957573.57 917330539.84 4492653933.89