Docstoc

DebtSimulation-protected

Document Sample
DebtSimulation-protected Powered By Docstoc
					                                   Normal
                        Normal     trading                      Debt
End                   spending       gain                     (billions
 of                    (billions (billions Events this year       of
year   Die1 Die2 Die3 of dollars) of dollars) creating debt    dollars)


1970

1971

1972

1973

1974

1975

1976

1977

1978

1979

1980

1981

1982

1983

1984

1985

1986

1987

1988
1989

1990

1991

1992

1993

1994

1995

1996

1997

1998

1999

2000

2001

2002

2003

2004

2005
                                            Interest                       Total
              Income Loans                 charged         Current       amount
 Events this (billions (billions           on loans        balance      borrowed
year creating    of        of    Interest (billions of   (billions of    (billions
   income     dollars) dollars) rate %       dollars)      dollars)     of dollars)
                          10.00                             20.00
                                    7.75                                  10.00

                                    6.25                                  10.00

                                    7.00                                  10.00

                                   11.00                                  10.00

                                   11.50                                  10.00

                                    8.25                                  10.00

                                    7.25                                  10.00

                                    8.75                                  10.00

                                   12.75                                  10.00

                                   16.25                                  10.00

                                   22.50                                  10.00

                                   16.75                                  10.00

                                   12.50                                  10.00

                                   12.00                                  10.00

                                   11.75                                  10.00

                                   10.50                                  10.00

                                    8.50                                  10.00

                                    9.75                                  10.00

                                   11.50                                  10.00
11.50   10.00

11.00   10.00

7.50    10.00

7.00    10.00

7.00    10.00

9.50    10.00

9.50    10.00

9.25    10.00

9.50    10.00

8.75    10.00

9.50    10.00

10.50   10.00

5.75    10.00

5.25    10.00

5.00    10.00

6.25    10.00

8.25    10.00
   Total
 interest
  repaid
 (billions
of dollars)
                                    Normal
                        Normal      trading                     Debt
End                   spending        gain                    (billions
 of                    (billions   (billions Events this year     of
year   Die1 Die2 Die3 of dollars) of dollars) creating debt    dollars)


1970

1971

1972

1973

1974

1975

1976

1977

1978

1979

1980

1981

1982

1983

1984

1985

1986

1987
1988

1989

1990

1991

1992

1993

1994

1995

1996

1997

1998

1999

2000

2001

2002

2003

2004

2005
                                             Interest
                                             charged                         Total
                                                on                 Total   interest
                 Income    Loans              loans    Current   amount     repaid
 Events this    (billions (billions          (billions balance borrowed (billions
year creating       of        of    Interest     of    (billions (billions    of
   income        dollars) dollars) rate % dollars) of dollars) of dollars) dollars)
                           20.00                       50.00
                                    7.75                          20.00

                                    6.25                          20.00

                                    7.00                          20.00

                                    11.00                         20.00

                                    11.50                         20.00

                                    8.25                          20.00

                                    7.25                          20.00

                                    8.75                          20.00

                                    12.75                         20.00

                                    16.25                         20.00

                                    22.50                         20.00

                                    16.75                         20.00

                                    12.50                         20.00

                                    12.00                         20.00

                                    11.75                         20.00

                                    10.50                         20.00

                                    8.50                          20.00

                                    9.75                          20.00
11.50   20.00

11.50   20.00

11.00   20.00

7.50    20.00

7.00    20.00

7.00    20.00

9.50    20.00

9.50    20.00

9.25    20.00

9.50    20.00

8.75    20.00

9.50    20.00

10.50   20.00

5.75    20.00

5.25    20.00

5.00    20.00

6.25    20.00

8.25    20.00
                                       Normal
                                       trading
                         Normal          gain                       Debt
                        spending      (billions    Events this    (billions
 End                   (billions of       of      year creating       of
of year Die1 Die2 Die3   dollars)      dollars)        debt        dollars)


 1970

 1971

 1972

 1973

 1974

 1975

 1976

 1977

 1978

 1979

 1980

 1981

 1982

 1983

 1984

 1985

 1986

 1987

 1988
1989

1990

1991

1992

1993

1994

1995

1996

1997

1998

1999

2000

2001

2002

2003

2004

2005
                                               Interest                    Total
                           Loans               charged     Current       amount
 Events this   Income     (billions            on loans balance         borrowed
year creating (billions       of      Interest (billions   (billions     (billions
   income     of dollars) dollars)     rate % of dollars) of dollars)   of dollars)
                            50.00                           100.00
                                       7.75                               50.00

                                       6.25                               50.00

                                       7.00                               50.00

                                       11.00                              50.00

                                       11.50                              50.00

                                       8.25                               50.00

                                       7.25                               50.00

                                       8.75                               50.00

                                       12.75                              50.00

                                       16.25                              50.00

                                       22.50                              50.00

                                       16.75                              50.00

                                       12.50                              50.00

                                       12.00                              50.00

                                       11.75                              50.00

                                       10.50                              50.00

                                       8.50                               50.00

                                       9.75                               50.00

                                       11.50                              50.00
11.50   50.00

11.00   50.00

7.50    50.00

7.00    50.00

7.00    50.00

9.50    50.00

9.50    50.00

9.25    50.00

9.50    50.00

8.75    50.00

9.50    50.00

10.50   50.00

5.75    50.00

5.25    50.00

5.00    50.00

6.25    50.00

8.25    50.00
   Total
 interest
  repaid
 (billions
of dollars)
                                       Normal
                            Normal     trading
End                       spending       gain     Events this    Debt
 of                        (billions (billions year creating (billions
year   Die1   Die2   Die3 of dollars) of dollars)    debt     of dollars)


1970

1971

1972

1973

1974

1975

1976

1977

1978

1979

1980

1981

1982

1983

1984

1985

1986

1987

1988
1989

1990

1991

1992

1993

1994

1995

1996

1997

1998

1999

2000

2001

2002

2003

2004

2005
                                              Interest                   Total
                                              charged       Current     amount
 Events this   Income       Loans            on loans       balance borrowed
year creating (billions (billions Interest (billions        (billions (billions of
   income     of dollars) of dollars) rate % of dollars)   of dollars) dollars)
                            50.00                            20.00
                                      7.75                               50.00

                                      6.25                               50.00

                                      7.00                               50.00

                                      11.00                              50.00

                                      11.50                              50.00

                                      8.25                               50.00

                                      7.25                               50.00

                                      8.75                               50.00

                                      12.75                              50.00

                                      16.25                              50.00

                                      22.50                              50.00

                                      16.75                              50.00

                                      12.50                              50.00

                                      12.00                              50.00

                                      11.75                              50.00

                                      10.50                              50.00

                                      8.50                               50.00

                                      9.75                               50.00

                                      11.50                              50.00
11.50   50.00

11.00   50.00

7.50    50.00

7.00    50.00

7.00    50.00

9.50    50.00

9.50    50.00

9.25    50.00

9.50    50.00

8.75    50.00

9.50    50.00

10.50   50.00

5.75    50.00

5.25    50.00

5.00    50.00

6.25    50.00

8.25    50.00
  Total
interest
 repaid
(billions
    of
 dollars)
 ABHI                                             Isistan
         Credit                                           Credit
Debt in           Loans    Total                  Debt in          Loans    Total
             in                                               in
billions          added loans Interest Interest billions           added loans Interest Interest
         billions                                         billions
    of            previou outstan rate % payable     of            previou outstan rate % payable
            of                                               of
dollars            s year   ding                  dollars           s year   ding
         dollars                                          dollars
  0.00     0.00    10.00   10.00     7.75  0.775 0.00       0.00    20.00   20.00     7.75   1.55
  0.00     0.00     0.00   10.00     6.25  0.625 0.00       0.00     0.00   20.00     6.25   1.25
  0.00     0.00     0.00   10.00     7.00     0.7 0.00      0.00     0.00   20.00     7.00    1.4
  0.00     0.00     0.00   10.00    11.00     1.1 0.00      0.00     0.00   20.00    11.00    2.2
  0.00     0.00     0.00   10.00    11.50   1.15 0.00       0.00     0.00   20.00    11.50    2.3
  0.00     0.00     0.00   10.00     8.25  0.825 0.00       0.00     0.00   20.00     8.25   1.65
  0.00     0.00     0.00   10.00     7.25  0.725 0.00       0.00     0.00   20.00     7.25   1.45
  0.00     0.00     0.00   10.00     8.75  0.875 0.00       0.00     0.00   20.00     8.75   1.75
  0.00     0.00     0.00   10.00    12.75  1.275 0.00       0.00     0.00   20.00    12.75   2.55
  0.00     0.00     0.00   10.00    16.25  1.625 0.00       0.00     0.00   20.00    16.25   3.25
  0.00     0.00     0.00   10.00    22.50   2.25 0.00       0.00     0.00   20.00    22.50    4.5
  0.00     0.00     0.00   10.00    16.75  1.675 0.00       0.00     0.00   20.00    16.75   3.35
  0.00     0.00     0.00   10.00    12.50   1.25 0.00       0.00     0.00   20.00    12.50    2.5
  0.00     0.00     0.00   10.00    12.00     1.2 0.00      0.00     0.00   20.00    12.00    2.4
  0.00     0.00     0.00   10.00    11.75  1.175 0.00       0.00     0.00   20.00    11.75   2.35
  0.00     0.00     0.00   10.00    10.50   1.05 0.00       0.00     0.00   20.00    10.50    2.1
  0.00     0.00     0.00   10.00     8.50   0.85 0.00       0.00     0.00   20.00     8.50    1.7
  0.00     0.00     0.00   10.00     9.75  0.975 0.00       0.00     0.00   20.00     9.75   1.95
  0.00     0.00     0.00   10.00    11.50   1.15 0.00       0.00     0.00   20.00    11.50    2.3
  0.00     0.00     0.00   10.00    11.50   1.15 0.00       0.00     0.00   20.00    11.50    2.3
  0.00     0.00     0.00   10.00    11.00     1.1 0.00      0.00     0.00   20.00    11.00    2.2
  0.00     0.00     0.00   10.00     7.50   0.75 0.00       0.00     0.00   20.00     7.50    1.5
  0.00     0.00     0.00   10.00     7.00     0.7 0.00      0.00     0.00   20.00     7.00    1.4
  0.00     0.00     0.00   10.00     7.00     0.7 0.00      0.00     0.00   20.00     7.00    1.4
  0.00     0.00     0.00   10.00     9.50   0.95 0.00       0.00     0.00   20.00     9.50    1.9
  0.00     0.00     0.00   10.00     9.50   0.95 0.00       0.00     0.00   20.00     9.50    1.9
  0.00     0.00     0.00   10.00     9.25  0.925 0.00       0.00     0.00   20.00     9.25   1.85
  0.00     0.00     0.00   10.00     9.50   0.95 0.00       0.00     0.00   20.00     9.50    1.9
  0.00     0.00     0.00   10.00     8.75  0.875 0.00       0.00     0.00   20.00     8.75   1.75
  0.00     0.00     0.00   10.00     9.50   0.95 0.00       0.00     0.00   20.00     9.50    1.9
  0.00     0.00     0.00   10.00    10.50   1.05 0.00       0.00     0.00   20.00    10.50    2.1
  0.00     0.00     0.00   10.00     5.75  0.575 0.00       0.00     0.00   20.00     5.75   1.15
  0.00     0.00     0.00   10.00     5.25  0.525 0.00       0.00     0.00   20.00     5.25   1.05
  0.00     0.00     0.00   10.00     5.00     0.5 0.00      0.00     0.00   20.00     5.00      1
  0.00     0.00     0.00   10.00     6.25  0.625 0.00       0.00     0.00   20.00     6.25   1.25
  0.00     0.00     0.00   10.00     8.25  0.825 0.00       0.00     0.00   20.00     8.25   1.65
  0.00     0.00     0.00   10.00     0.00       0 0.00      0.00     0.00   20.00     0.00      0
  0.00     0.00     0.00   10.00     0.00       0 0.00      0.00     0.00   20.00     0.00      0
           0.00     0.00   10.00     0.00       0           0.00     0.00   20.00     0.00      0
0.00   0.00
Latinia                                           Zambopa
         Credit                                            Credit
Debt in           Loans    Total                   Debt in          Loans    Total
             in                                                in
billions          added loans Interest Interest billions            added loans Interest Interest
         billions                                          billions
    of            previou outstan rate % payable     of             previou outstan rate % payable
            of                                                of
dollars            s year   ding                   dollars           s year   ding
         dollars                                           dollars
  0.00     0.00    50.00   50.00     7.75  3.875 0.00        0.00    50.00   50.00     7.75  3.875
  0.00     0.00     0.00   50.00     6.25  3.125 0.00        0.00     0.00   50.00     6.25  3.125
  0.00     0.00     0.00   50.00     7.00     3.5 0.00       0.00     0.00   50.00     7.00     3.5
  0.00     0.00     0.00   50.00    11.00     5.5 0.00       0.00     0.00   50.00    11.00     5.5
  0.00     0.00     0.00   50.00    11.50   5.75 0.00        0.00     0.00   50.00    11.50   5.75
  0.00     0.00     0.00   50.00     8.25  4.125 0.00        0.00     0.00   50.00     8.25  4.125
  0.00     0.00     0.00   50.00     7.25  3.625 0.00        0.00     0.00   50.00     7.25  3.625
  0.00     0.00     0.00   50.00     8.75  4.375 0.00        0.00     0.00   50.00     8.75  4.375
  0.00     0.00     0.00   50.00    12.75  6.375 0.00        0.00     0.00   50.00    12.75  6.375
  0.00     0.00     0.00   50.00    16.25  8.125 0.00        0.00     0.00   50.00    16.25  8.125
  0.00     0.00     0.00   50.00    22.50  11.25 0.00        0.00     0.00   50.00    22.50  11.25
  0.00     0.00     0.00   50.00    16.75  8.375 0.00        0.00     0.00   50.00    16.75  8.375
  0.00     0.00     0.00   50.00    12.50   6.25 0.00        0.00     0.00   50.00    12.50   6.25
  0.00     0.00     0.00   50.00    12.00       6 0.00       0.00     0.00   50.00    12.00       6
  0.00     0.00     0.00   50.00    11.75  5.875 0.00        0.00     0.00   50.00    11.75  5.875
  0.00     0.00     0.00   50.00    10.50   5.25 0.00        0.00     0.00   50.00    10.50   5.25
  0.00     0.00     0.00   50.00     8.50   4.25 0.00        0.00     0.00   50.00     8.50   4.25
  0.00     0.00     0.00   50.00     9.75  4.875 0.00        0.00     0.00   50.00     9.75  4.875
  0.00     0.00     0.00   50.00    11.50   5.75 0.00        0.00     0.00   50.00    11.50   5.75
  0.00     0.00     0.00   50.00    11.50   5.75 0.00        0.00     0.00   50.00    11.50   5.75
  0.00     0.00     0.00   50.00    11.00     5.5 0.00       0.00     0.00   50.00    11.00     5.5
  0.00     0.00     0.00   50.00     7.50   3.75 0.00        0.00     0.00   50.00     7.50   3.75
  0.00     0.00     0.00   50.00     7.00     3.5 0.00       0.00     0.00   50.00     7.00     3.5
  0.00     0.00     0.00   50.00     7.00     3.5 0.00       0.00     0.00   50.00     7.00     3.5
  0.00     0.00     0.00   50.00     9.50   4.75 0.00        0.00     0.00   50.00     9.50   4.75
  0.00     0.00     0.00   50.00     9.50   4.75 0.00        0.00     0.00   50.00     9.50   4.75
  0.00     0.00     0.00   50.00     9.25  4.625 0.00        0.00     0.00   50.00     9.25  4.625
  0.00     0.00     0.00   50.00     9.50   4.75 0.00        0.00     0.00   50.00     9.50   4.75
  0.00     0.00     0.00   50.00     8.75  4.375 0.00        0.00     0.00   50.00     8.75  4.375
  0.00     0.00     0.00   50.00     9.50   4.75 0.00        0.00     0.00   50.00     9.50   4.75
  0.00     0.00     0.00   50.00    10.50   5.25 0.00        0.00     0.00   50.00    10.50   5.25
  0.00     0.00     0.00   50.00     5.75  2.875 0.00        0.00     0.00   50.00     5.75  2.875
  0.00     0.00     0.00   50.00     5.25  2.625 0.00        0.00     0.00   50.00     5.25  2.625
  0.00     0.00     0.00   50.00     5.00     2.5 0.00       0.00     0.00   50.00     5.00     2.5
  0.00     0.00     0.00   50.00     6.25  3.125 0.00        0.00     0.00   50.00     6.25  3.125
  0.00     0.00     0.00   50.00     8.25  4.125 0.00        0.00     0.00   50.00     8.25  4.125
  0.00     0.00     0.00   50.00     0.00       0 0.00       0.00     0.00   50.00     0.00       0
  0.00     0.00     0.00   50.00     0.00       0 0.00       0.00     0.00   50.00     0.00       0
           0.00     0.00   50.00     0.00       0            0.00     0.00   50.00     0.00       0
0.00   0.00

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:6
posted:1/21/2012
language:
pages:34