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: 4%; GDP Boost from New Credit Use: 372%; Interest Rate: 0%)

Year GDP Accum Debt New Credit Use Debt Repayment GDP Boost
0 100.00 0.00 6.00 0.00 22.32
1 122.32 6.00 7.34 0.24 27.06
2 149.38 13.10 8.96 0.52 32.82
3 182.20 21.54 10.93 0.86 39.81
4 222.01 31.61 13.32 1.26 48.29
5 270.29 43.66 16.22 1.75 58.58
6 328.88 58.14 19.73 2.33 71.08
7 399.95 75.54 24.00 3.02 86.25
8 486.20 96.52 29.17 3.86 104.66
9 590.86 121.83 35.45 4.87 127.01
10 717.87 152.41 43.07 6.10 154.13
11 872.00 189.38 52.32 7.58 187.06
12 1059.06 234.13 63.54 9.37 227.02
13 1286.07 288.31 77.16 11.53 275.52
14 1561.59 353.94 93.70 14.16 334.39
15 1895.98 433.48 113.76 17.34 405.84
16 2301.83 529.90 138.11 21.20 492.57
17 2794.40 646.81 167.66 25.87 597.84
18 3392.24 788.60 203.53 31.54 725.60
19 4117.84 960.59 247.07 38.42 880.68
20 4998.52 1169.24 299.91 46.77 1068.90
21 6067.42 1422.38 364.05 56.90 1297.35
22 7364.78 1729.53 441.89 69.18 1574.64
23 8939.42 2102.24 536.36 84.09 1911.19
24 10850.60 2554.51 651.04 102.18 2319.67
25 13170.28 3103.37 790.22 124.13 2815.47
26 15985.75 3769.45 959.14 150.78 3417.24
27 19402.99 4577.82 1164.18 183.11 4147.63
28 23550.62 5558.88 1413.04 222.36 5034.14
29 28584.77 6749.57 1715.09 269.98 6110.14
30 34694.90 8194.67 2081.69 327.79 7416.12
31 42111.02 9948.58 2526.66 397.94 9001.24
32 51112.26 12077.30 3066.74 483.09 10925.16
33 62037.42 14660.94 3722.25 586.44 13260.31
34 75297.74 17796.75 4517.86 711.87 16094.58
35 91392.32 21602.74 5483.54 864.11 19534.66
36 110926.98 26222.17 6655.62 1048.89 23710.01
37 134636.99 31828.90 8078.22 1273.16 28777.82
38 163414.81 38633.97 9804.89 1545.36 34928.83
39 198343.64 46893.50 11900.62 1875.74 42394.56
40 240738.20 56918.37 14444.29 2276.73 51456.03
41 292194.23 69085.93 17531.65 2763.44 62454.32
42 354648.55 83854.15 21278.91 3354.17 75803.39
43 430451.94 101778.90 25827.12 4071.16 92005.72
44 522457.66 123534.86 31347.46 4941.39 111671.15
45 634128.81 149940.92 38047.73 5997.64 135539.91
46 769668.72 181991.01 46180.12 7279.64 164510.42
47 934179.14 220891.50 56050.75 8835.66 199673.12
48 1133852.27 268106.58 68031.14 10724.26 242351.56
49 1376203.83 325413.46 82572.23 13016.54 294152.16
50 1670355.99 394969.15 100221.36 15798.77 357024.69
51 2027380.68 479391.74 121642.84 19175.67 433335.70
52 2460716.37 581858.91 147642.98 23274.36 525957.54
53 2986673.91 706227.54 179200.43 28249.10 638376.52
54 3625050.43 857178.87 217503.03 34287.15 774824.10
55 4399874.53 1040394.74 263992.47 41615.79 940436.20
56 5340310.73 1262771.42 320418.64 50510.86 1141446.50
57 6481757.23 1532679.21 388905.43 61307.17 1385421.05
58 7867178.28 1860277.48 472030.70 74411.10 1681543.09
59 9548721.37 2257897.07 572923.28 90315.88 2040958.73
60 11589680.10 2740504.47 695380.81 109620.18 2477196.42
61 14066876.51 3326265.10 844012.59 133050.60 3006676.23
62 17073552.75 4037227.09 1024413.16 161489.08 3649327.89
63 20722880.64 4900151.17 1243372.84 196006.05 4429340.91
64 25152221.55 5947517.96 1509133.29 237900.72 5376075.13
65 30528296.68 7218750.53 1831697.80 288750.02 6525165.80
66 37053462.48 8761698.31 2223207.75 350467.93 7919864.89
67 44973327.37 10634438.13 2698399.64 425377.53 9612669.14
68 54585996.52 12907460.25 3275159.79 516298.41 11667296.01
69 66253292.53 15666321.63 3975197.55 626652.87 14161082.03
70 80414374.56 19014866.32 4824862.47 760594.65 17187893.75
71 97602268.30 23079134.14 5856136.10 923165.37 20861660.92
72 118463929.23 28012104.87 7107835.75 1120484.19 25320664.81
73 143784594.03 33999456.43 8627075.64 1359978.26 30732743.13
74 174517337.16 41266553.81 10471040.23 1650662.15 37301607.50
75 211818944.67 50086931.89 12709136.68 2003477.28 45274511.17
76 257093455.84 60792591.29 15425607.35 2431703.65 54951555.69
77 312045011.53 73786494.99 18722700.69 2951459.80 66696986.77
78 378741998.31 89557735.89 22724519.90 3582309.44 80952904.59
79 459694902.89 108699946.35 27581694.17 4347997.85 98255904.47
80 557950807.37 131933642.67 33477048.44 5277345.71 119257274.50
81 677208081.86 160133345.40 40632484.91 6405333.82 144747510.06
82 821955591.92 194360496.50 49317335.52 7774419.86 175686068.26
83 997641660.18 235903412.15 59858499.61 9436136.49 213237482.07
84 1210879142.24 286325775.28 72652748.53 11453031.01 258815193.54
85 1469694335.78 347525492.80 88181660.15 13901019.71 314134756.03
86 1783829091.81 421806133.24 107029745.51 16872245.33 381278407.96
87 2165107499.78 511963633.42 129906449.99 20478545.34 462773448.61
88 2627880948.39 621391538.07 157672856.90 24855661.52 561687366.16
89 3189568314.55 754208733.45 191374098.87 30168349.34 681743298.47
90 3871311613.02 915414482.98 232278696.78 36616579.32 827460172.71
91 4698771785.72 1111076600.44 281926307.14 44443064.02 1004322798.56
92 5703094584.28 1348559843.57 342185675.06 53942393.74 1218988317.47
93 6922082901.75 1636803124.88 415324974.10 65472125.00 1479536778.67
94 8401619680.42 1986655973.99 504097180.83 79466238.96 1795775273.71
95 10197394954.13 2411286915.86 611843697.25 96451476.63 2179607077.13
96 12377002031.26 2926679136.47 742620121.88 117067165.46 2645479687.92
97 15022481719.17 3552232092.89 901348903.15 142089283.72 3210928636.00
98 18233410355.18 4311491712.32 1094004621.31 172459668.49 3897237522.78
99 22130647877.96 5233036665.14 1327838872.68 209321466.61 4730239139.76
100 26860887017.72 6351554071.21 1611653221.06 254062162.85 5741287819.51