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: 25%; GDP Boost from New Credit Use: 904%; Interest Rate: 3%)

Year GDP Accum Debt New Credit Use Debt Repayment GDP Boost
0 100.00 0.00 5.00 0.00 45.20
1 145.20 5.00 7.26 1.25 64.38
2 209.58 11.16 10.48 2.79 91.94
3 301.52 19.18 15.08 4.80 131.49
4 433.01 30.04 21.65 7.51 188.21
5 621.22 45.08 31.06 11.27 269.52
6 890.75 66.22 44.54 16.56 386.06
7 1276.81 96.19 63.84 24.05 553.07
8 1829.88 138.87 91.49 34.72 792.39
9 2622.26 199.81 131.11 49.95 1135.31
10 3757.57 286.97 187.88 71.74 1626.68
11 5384.26 411.71 269.21 102.93 2330.76
12 7715.01 590.35 385.75 147.59 3339.60
13 11054.61 846.22 552.73 211.56 4785.13
14 15839.73 1212.78 791.99 303.20 6856.36
15 22696.10 1737.96 1134.80 434.49 9824.15
16 32520.25 2490.41 1626.01 622.60 14076.55
17 46596.79 3568.53 2329.84 892.13 20169.62
18 66766.41 5113.30 3338.32 1278.32 28900.09
19 95666.50 7326.69 4783.33 1831.67 41409.59
20 137076.09 10498.14 6853.80 2624.54 59333.86
21 196409.95 15042.36 9820.50 3760.59 85016.71
22 281426.66 21553.54 14071.33 5388.38 121816.46
23 403243.12 30883.09 20162.16 7720.77 174545.12
24 577788.24 44250.97 28889.41 11062.74 250097.54
25 827885.78 63405.17 41394.29 15851.29 358353.08
26 1186238.87 90850.32 59311.94 22712.58 513467.39
27 1699706.25 130175.19 84985.31 32543.80 735723.43
28 2435429.68 186521.96 121771.48 46630.49 1054183.73
29 3489613.41 267258.61 174480.67 66814.65 1510490.61
30 5000104.02 382942.39 250005.20 95735.60 2164311.42
31 7164415.43 548700.27 358220.77 137175.07 3101140.71
32 10265556.14 786206.98 513277.81 196551.74 4443479.63
33 14709035.77 1126519.25 735451.79 281629.81 6366854.36
34 21075890.13 1614136.80 1053794.51 403534.20 9122768.14
35 30198658.27 2312821.21 1509932.91 578205.30 13071588.23
36 43270246.50 3313933.46 2163512.33 828483.36 18729668.05
37 61999914.56 4748380.42 3099995.73 1187095.11 26836866.27
38 88836780.83 6803732.46 4441839.04 1700933.11 38453291.82
39 127290072.65 9748750.36 6364503.63 2437187.59 55097925.25
40 182387997.90 13968528.91 9119399.89 3492132.23 78947242.82
41 261335240.72 20014852.45 13066762.04 5003713.11 113119815.69
42 374455056.42 28678346.94 18722752.82 7169586.74 162084098.76
43 536539155.18 41091863.44 26826957.76 10272965.86 232242732.28
44 768781887.46 58878611.24 38439094.37 14719652.81 332769760.32
45 1101551647.79 84364411.14 55077582.39 21091102.79 476810242.01
46 1578361889.80 120881823.08 78918094.49 30220455.77 683199118.42
47 2261561008.22 173205916.49 113078050.41 43301479.12 978924096.59
48 3240485104.82 248178665.27 162024255.24 62044666.32 1402654601.06
49 4643139705.87 355603614.16 232156985.29 88900903.54 2009798243.52
50 6652937949.39 509527804.33 332646897.47 127381951.08 2879746002.04
51 9532683951.43 730078584.85 476634197.57 182519646.21 4126253499.83
52 13658937451.27 1046095493.75 682946872.56 261523873.44 5912315854.53
53 19571253305.80 1498901357.69 978562665.29 374725339.42 8471481154.80
54 28042734460.60 2147705724.29 1402136723.03 536926431.07 12138389545.12
55 40181124005.71 3077347187.98 2009056200.29 769336796.99 17392531253.59
56 57573655259.30 4409387006.91 2878682762.97 1102346751.73 24920945425.48
57 82494600684.78 6318004628.35 4124730034.24 1579501157.09 35708058352.43
58 118202659037.21 9052773644.35 5910132951.86 2263193411.09 51164408473.73
59 169367067510.94 12971296394.46 8468353375.55 3242824098.61 73311090416.33
60 242678157927.27 18585964563.22 12133907896.36 4646491140.81 105044036242.32
61 347722194169.59 26630960255.68 17386109708.48 6657740063.92 150512691700.74
62 498234885870.33 38158258707.91 24911744293.52 9539564676.98 215662603736.41
63 713897489606.74 54675186085.68 35694874480.34 13668796521.42 309012868780.83
64 1022910358387.57 78341519627.17 51145517919.38 19585379906.79 442770102084.39
65 1465680460471.96 112251903228.57 73284023023.60 28062975807.14 634424592326.18
66 2100105052798.14 160840507541.88 105005252639.91 40210126885.47 909037356979.29
67 3009142409777.42 230460848522.58 150457120488.87 57615212130.64 1302517157088.75
68 4311659566866.17 330216582336.48 215582978343.31 82554145584.12 1866315978639.39
69 6177975545505.57 473151912565.76 308898777275.28 118287978141.44 2674156968427.07
70 8852132513932.64 677957269076.57 442606625696.63 169489317269.14 3831674579028.41
71 12683807092961.05 971413295576.36 634190354648.05 242853323894.09 5490227482124.30
72 18174034575085.36 1391892725197.61 908701728754.27 347973181299.40 7866690446639.18
73 26040725021724.53 1994378054408.41 1302036251086.23 498594513602.10 11271813196217.39
74 37312538217941.92 2857651133524.78 1865626910897.10 714412783381.20 16150854491128.55
75 53463392709070.48 4094594795046.43 2673169635453.52 1023648698761.61 23141804805738.25
76 76605197514808.72 5866953575589.74 3830259875740.44 1466738393897.43 33158810882796.11
77 109764008397604.83 8406483664700.43 5488200419880.24 2101620916175.11 47511710879542.27
78 157275719277147.09 12045257678346.58 7863785963857.36 3011314419586.64 68077310693683.84
79 225353029970830.94 17259086952967.69 11267651498541.55 4314771738241.92 97544797808573.66
80 322897827779404.62 24729739321856.34 16144891388970.23 6182434830464.09 139767383325826.78
81 462665211105231.38 35434088060018.18 23133260555261.57 8858522015004.54 200266153404560.06
82 662931364509791.50 50771849242075.75 33146568225489.57 12692962310518.94 286952014447906.81
83 949883378957698.25 72748610634308.66 47494168947884.91 18187152658577.16 411160134630302.31
84 1361043513588000.50 104238085242645.66 68052175679400.02 26059521310661.41 589132146831114.88
85 1950175660419115.50 149357882168663.66 97508783020955.78 37339470542165.91 844139927967274.50
86 2794315588386390.00 214007931112513.44 139715779419319.50 53501982778128.36 1209528663172520.00
87 4003844251558910.00 306641965687080.00 200192212577945.53 76660491421770.00 1733077110282857.50
88 5736921361841768.00 439372945813868.00 286846068092088.38 109843236453467.00 2483245219099012.00
89 8220166580940780.00 629556965826905.50 411008329047039.06 157389241456726.38 3558126053128507.00
90 11778292634069288.00 902062762392025.38 588914631703464.38 225515690598006.38 5098272580001312.00
91 16876565214070600.00 1292523586369244.00 843828260703529.88 323130896592311.00 7305076580167599.00
92 24181641794238200.00 1851996658071540.00 1209082089711910.00 462999164517884.94 10467102926477782.00
93 34648744720715984.00 2653639483007711.00 1732437236035799.00 663409870751927.75 14997822743011694.00
94 49646567463727680.00 3802276032781814.00 2482328373186384.00 950569008195453.50 21489679485409460.00
95 71136246949137136.00 5448103678756198.00 3556812347456857.00 1362025919689049.50 30791557701320940.00
96 101927804650458080.00 7806333216886690.00 5096390232522904.00 1951583304221672.75 44119784397785376.00
97 146047589048243456.00 11185330141694524.00 7302379452412173.00 2796332535423631.00 63217177714382408.00
98 209264766762625856.00 16026936962933900.00 10463238338131292.00 4006734240733475.00 90580940335973408.00
99 299845707098599296.00 22964249169219732.00 14992285354929966.00 5741062292304933.00 129789197316261952.00
100 429634904414861248.00 32904399706921356.00 21481745220743064.00 8226099926730339.00 185968876868786976.00