ABCDEFGHIJKLMNOPQRSTUV
1
GDP (4.1% growth)Govt Debt (11% growth)Government Budget (5% Total Growth)Debt Service Interest Rate (3% blended)Interest Expense as Percent of GDPInterest As Percent of GovernmentGDP GrowthGovernment Debt GrowthInterest RateGovernment Growth Rate
2
15.0214.343.800.432.86%11.32%4.10%11.00%3.00%5.00%
3
15.6315.923.990.483.05%11.97%
4
16.2717.674.190.533.26%12.65%
5
16.9419.614.400.593.47%13.38%
6
17.6421.774.620.653.70%14.14%
7
18.3624.174.850.733.95%14.95%
8
19.1126.835.090.804.21%15.80%
9
19.9029.785.350.894.49%16.71%
10
20.7133.055.610.994.79%17.66%
11
21.5636.695.901.105.10%18.67%
12
22.4440.726.191.225.44%19.74%
13
23.3745.206.501.365.80%20.86%
14
24.3250.176.821.516.19%22.06%
15
25.3255.697.171.676.60%23.32%
16
26.3661.827.521.857.04%24.65%
17
27.4468.627.902.067.50%26.06%
18
28.5676.178.292.298.00%27.55%
19
29.7484.558.712.548.53%29.12%
20
30.9593.859.152.829.10%30.79%
21
32.22104.179.603.139.70%32.55%
22
33.54115.6310.083.4710.34%34.40%
23
34.92128.3510.593.8511.03%36.37%
24
36.35142.4711.124.2711.76%38.45%
25
37.84158.1411.674.7412.54%40.65%
26
39.39175.5312.265.2713.37%42.97%
27
41.01194.8412.875.8514.25%45.42%
28
42.69216.2813.516.4915.20%48.02%
29
44.44240.0714.197.2016.21%50.76%
30
46.26266.4714.907.9917.28%53.66%
31
48.16295.7815.648.8718.43%56.73%
32
50.13328.3216.429.8519.65%59.97%
33
52.19364.4417.2410.9320.95%63.40%
34
54.33404.5218.1112.1422.34%67.02%
35
56.56449.0219.0113.4723.82%70.85%
36
58.88498.4119.9614.9525.40%74.90%
37
61.29553.2420.9616.6027.08%79.18%
38
63.80614.1022.0118.4228.87%83.71%
39
66.42681.6523.1120.4530.79%88.49%
40
69.14756.6324.2622.7032.83%93.55%
41
71.98839.8625.4825.2035.01%98.89%
42
74.93932.2426.7527.9737.33%104.54%
43
78.001,034.7928.0931.0439.80%110.52%
44
81.201,148.6229.4934.4642.44%116.83%
45
84.531,274.9630.9738.2545.25%123.51%
46
87.991,415.2132.5242.4648.25%130.57%
47
91.601,570.8834.1447.1351.45%138.03%
48
95.361,743.6835.8552.3154.86%145.91%
49
99.271,935.4837.6458.0658.49%154.25%
50
103.332,148.3939.5264.4562.37%163.07%
51
107.572,384.7141.5071.5466.51%172.38%
52
111.982,647.0343.5879.4170.91%182.23%
53
116.572,938.2045.7588.1575.61%192.65%
54
121.353,261.4048.0497.8480.63%203.66%
55
126.333,620.1650.44108.6085.97%215.29%
56
131.514,018.3852.97120.5591.67%227.60%
57
136.904,460.4055.62133.8197.74%240.60%
58
142.514,951.0458.40148.53104.22%254.35%
59
148.365,495.6661.32164.87111.13%268.89%
60
154.446,100.1864.38183.01118.50%284.25%
61
160.776,771.2067.60203.14126.35%300.49%
62
167.367,516.0370.98225.48134.73%317.66%
63
174.228,342.7974.53250.28143.66%335.82%
64
181.379,260.5078.26277.81153.18%355.01%
65
188.8010,279.1582.17308.37163.33%375.29%
66
196.5411,409.8686.28342.30174.16%396.74%
67
204.6012,664.9590.59379.95185.70%419.41%
68
212.9914,058.0995.12421.74198.01%443.37%
69
221.7215,604.4899.88468.13211.13%468.71%
70
230.8117,320.97104.87519.63225.13%495.49%
71
240.2819,226.28110.11576.79240.05%523.81%
72
250.1321,341.17115.62640.24255.96%553.74%
73
260.3823,688.70121.40710.66272.93%585.38%
74
271.0626,294.46127.47788.83291.02%618.83%
75
282.1729,186.85133.85875.61310.31%654.19%
76
293.7432,397.40140.54971.92330.88%691.58%
77
305.7935,961.11147.561,078.83352.81%731.09%
78
318.3239,916.84154.941,197.51376.19%772.87%
79
331.3744,307.69162.691,329.23401.13%817.04%
80
344.9649,181.53170.821,475.45427.71%863.72%
81
359.1054,591.50179.371,637.75456.06%913.08%
82
373.8360,596.57188.331,817.90486.29%965.25%
83
389.1567,262.19197.752,017.87518.53%1020.41%
84
405.1174,661.03207.642,239.83552.90%1078.72%
85
421.7282,873.74218.022,486.21589.54%1140.36%
86
439.0191,989.86228.922,759.70628.62%1205.53%
87
457.01102,108.74240.373,063.26670.29%1274.41%
88
475.75113,340.70252.383,400.22714.71%1347.24%
89
495.25125,808.18265.003,774.25762.09%1424.22%
90
515.56139,647.08278.254,189.41812.60%1505.61%
91
536.69155,008.26292.174,650.25866.46%1591.64%
92
558.70172,059.16306.785,161.77923.89%1682.59%
93
581.61190,985.67322.115,729.57985.13%1778.74%
94
605.45211,994.10338.226,359.821050.43%1880.38%
95
630.27235,313.45355.137,059.401120.05%1987.83%
96
656.12261,197.93372.897,835.941194.29%2101.42%
97
683.02289,929.70391.538,697.891273.45%2221.50%
98
711.02321,821.96411.119,654.661357.86%2348.45%
99
740.17357,222.38431.6610,716.671447.86%2482.64%
100
770.52396,516.84453.2511,895.511543.83%2624.51%