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: 6%; Debt Repayment: 100%; GDP Boost from New Credit Use: 798%; Interest Rate: 0%)

Year GDP Accum Debt New Credit Use Debt Repayment GDP Boost
0 100.00 0.00 6.00 0.00 47.88
1 147.88 6.00 8.87 6.00 64.80
2 212.68 8.87 12.76 8.87 92.96
3 305.65 12.76 18.34 12.76 133.58
4 439.23 18.34 26.35 18.34 191.96
5 631.19 26.35 37.87 26.35 275.86
6 907.05 37.87 54.42 37.87 396.43
7 1303.48 54.42 78.21 54.42 569.68
8 1873.16 78.21 112.39 78.21 818.66
9 2691.82 112.39 161.51 112.39 1176.45
10 3868.27 161.51 232.10 161.51 1690.62
11 5558.89 232.10 333.53 232.10 2429.50
12 7988.39 333.53 479.30 333.53 3491.31
13 11479.70 479.30 688.78 479.30 5017.18
14 16496.88 688.78 989.81 688.78 7209.92
15 23706.80 989.81 1422.41 989.81 10361.00
16 34067.80 1422.41 2044.07 1422.41 14889.26
17 48957.06 2044.07 2937.42 2044.07 21396.57
18 70353.63 2937.42 4221.22 2937.42 30747.89
19 101101.52 4221.22 6066.09 4221.22 44186.19
20 145287.71 6066.09 8717.26 6066.09 63497.67
21 208785.38 8717.26 12527.12 8717.26 91249.18
22 300034.56 12527.12 18002.07 12527.12 131129.42
23 431163.98 18002.07 25869.84 18002.07 188439.24
24 619603.22 25869.84 37176.19 25869.84 270796.18
25 890399.41 37176.19 53423.96 37176.19 389147.04
26 1279546.45 53423.96 76772.79 53423.96 559222.88
27 1838769.32 76772.79 110326.16 76772.79 803629.97
28 2642399.29 110326.16 158543.96 110326.16 1154854.62
29 3797253.91 158543.96 227835.23 158543.96 1659581.22
30 5456835.13 227835.23 327410.11 227835.23 2384897.42
31 7841732.55 327410.11 470503.95 327410.11 3427211.44
32 11268943.99 470503.95 676136.64 470503.95 4925066.43
33 16194010.41 676136.64 971640.62 676136.64 7077555.55
34 23271565.96 971640.62 1396293.96 971640.62 10170785.16
35 33442351.12 1396293.96 2006541.07 1396293.96 14615903.76
36 48058254.88 2006541.07 2883495.29 2006541.07 21003751.37
37 69062006.25 2883495.29 4143720.37 2883495.29 30183393.30
38 99245399.54 4143720.37 5954723.97 4143720.37 43374976.93
39 142620376.47 5954723.97 8557222.59 5954723.97 62331912.28
40 204952288.75 8557222.59 12297137.33 8557222.59 89573933.27
41 294526222.02 12297137.33 17671573.32 12297137.33 128722017.78
42 423248239.79 17671573.32 25394894.39 17671573.32 184979683.89
43 608227923.69 25394894.39 36493675.42 25394894.39 265824635.47
44 874052559.16 36493675.42 52443153.55 36493675.42 382002689.91
45 1256055249.07 52443153.55 75363314.94 52443153.55 548956099.70
46 1805011348.77 75363314.94 108300680.93 75363314.94 788876118.85
47 2593887467.62 108300680.93 155633248.06 108300680.93 1133652638.57
48 3727540106.19 155633248.06 223652406.37 155633248.06 1629112954.79
49 5356653060.97 223652406.37 321399183.66 223652406.37 2341113079.22
50 7697766140.19 321399183.66 461865968.41 321399183.66 3364291244.27
51 11062057384.46 461865968.41 663723443.07 461865968.41 4834647107.27
52 15896704491.73 663723443.07 953802269.50 663723443.07 6947618667.57
53 22844323159.30 953802269.50 1370659389.56 953802269.50 9984059659.17
54 32828382818.47 1370659389.56 1969702969.11 1370659389.56 14347570303.93
55 47175953122.40 1969702969.11 2830557187.34 1969702969.11 20618143385.90
56 67794096508.29 2830557187.34 4067645790.50 2830557187.34 29629256220.83
57 97423352729.12 4067645790.50 5845401163.75 4067645790.50 42578655496.20
58 140002008225.32 5845401163.75 8400120493.52 5845401163.75 61187560374.54
59 201189568599.86 8400120493.52 12071374115.99 8400120493.52 87929444952.09
60 289119013551.96 12071374115.99 17347140813.12 12071374115.99 126358809572.69
61 415477823124.64 17347140813.12 24928669387.48 17347140813.12 181583640898.96
62 597061464023.60 24928669387.48 35823687841.42 24928669387.48 260944359587.02
63 858005823610.63 35823687841.42 51480349416.64 35823687841.42 374989500503.35
64 1232995324113.98 51480349416.64 73979719446.84 51480349416.64 538877811769.14
65 1771873135883.12 73979719446.84 106312388152.99 73979719446.84 774393138014.00
66 2546266273897.11 106312388152.99 152775976433.83 106312388152.99 1112839903788.95
67 3659106177686.07 152775976433.83 219546370661.16 152775976433.83 1599204061442.26
68 5258310239128.33 219546370661.16 315498614347.70 219546370661.16 2298132571833.48
69 7556442810961.81 315498614347.70 453386568657.71 315498614347.70 3302526203540.81
70 10858969014502.62 453386568657.71 651538140870.16 453386568657.71 4745887795486.15
71 15604856809988.77 651538140870.16 936291408599.33 651538140870.16 6820067299752.46
72 22424924109741.23 936291408599.33 1345495446584.47 936291408599.33 9800762255144.78
73 32225686364886.01 1345495446584.47 1933541181893.16 1345495446584.47 14084163184922.95
74 46309849549808.96 1933541181893.16 2778590972988.54 1933541181893.16 20239614782555.37
75 66549464332364.33 2778590972988.54 3992967859941.86 2778590972988.54 29085292549347.50
76 95634756881711.83 3992967859941.86 5738085412902.71 3992967859941.86 41796953735021.77
77 137431710616733.59 5738085412902.71 8245902637004.01 5738085412902.71 60064217630389.33
78 197495928247122.94 8245902637004.02 11849755694827.38 8245902637004.01 86315147807718.44
79 283811076054841.38 11849755694827.38 17028664563290.48 11849755694827.38 124038987520230.67
80 407850063575072.06 17028664563290.48 24471003814504.32 17028664563290.48 178249945876454.06
81 586100009451526.12 24471003814504.33 35166000567091.57 24471003814504.33 256153680710886.38
82 842253690162412.50 35166000567091.57 50535221409744.75 35166000567091.57 368105066282671.56
83 1210358756445084.00 50535221409744.74 72621525386705.05 50535221409744.74 528984551176161.50
84 1739343307621245.50 72621525386705.03 104360598457274.72 72621525386705.03 760176050302347.38
85 2499519357923593.00 104360598457274.72 149971161475415.59 104360598457274.72 1092409270116541.75
86 3591928628040135.00 149971161475415.59 215515717682408.09 149971161475415.59 1569844265630201.25
87 5161772893670336.00 215515717682408.09 309706373620220.19 215515717682408.09 2255941143806949.00
88 7417714037477285.00 309706373620220.12 445062842248637.12 309706373620220.12 3241895107523904.00
89 10659609145001188.00 445062842248637.12 639576548700071.25 445062842248637.12 4658758016377931.00
90 15318367161379120.00 639576548700071.25 919102029682747.25 639576548700071.25 6694857648168252.00
91 22013224809547372.00 919102029682747.25 1320793488572842.25 919102029682747.25 9620830009128532.00
92 31634054818675904.00 1320793488572842.25 1898043289120554.25 1320793488572842.25 13825591958609182.00
93 45459646777285088.00 1898043289120554.25 2727578806637105.50 1898043289120554.25 19868035587843544.00
94 65327682365128632.00 2727578806637106.00 3919660941907718.00 2727578806637106.00 28551315509786480.00
95 93878997874915104.00 3919660941907718.00 5632739872494906.00 3919660941907718.00 41029603240601624.00
96 134908601115516736.00 5632739872494906.00 8094516066931004.00 5632739872494906.00 58961498341614504.00
97 193870099457131232.00 8094516066931004.00 11632205967427874.00 8094516066931004.00 84730487553143424.00
98 278600587010274656.00 11632205967427876.00 16716035220616478.00 11632205967427876.00 121761755093091616.00
99 400362342103366272.00 16716035220616476.00 24021740526201980.00 16716035220616476.00 174977454178475328.00
100 575339796281841600.00 24021740526201980.00 34520387776910496.00 24021740526201980.00 251450953933543776.00