The Bond Economy
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAW
1
Bond Interest Rate
2.50%
2
Stipend Amount200
3
Period12345678910111213141516171819202122
4
BeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEndBeginEnd
5
Stipend-200.00-200.00-200.00-200.00-400.00-400.00-400.00-400.00-600.00-600.00-400.00-400.00-400.00-400.00-200.00-200.00-200.00-200.000.000.000.000.00
6
Interest0.00-5.00-10.13-15.38-20.76-31.28-42.06-53.12-64.44-81.05-98.08-53.12-64.44-76.05-87.96-37.74-43.68-49.77-56.020.000.000.00
7
Govt Redeem0.000.000.000.000.00-200.00-205.00-210.13-215.38-420.76-631.28-210.13-215.38-420.76-631.28-210.13-215.38-220.76-426.280.000.000.00
8
Govt Income0.00200.000.00205.000.00210.130.00215.380.00420.760.00631.280.00647.060.00663.240.00879.820.001,101.82482.301,129.360.00663.240.00679.820.00896.82482.30919.240.00447.860.00459.060.00470.54482.30482.300.000.000.000.000.000.00
9
govt Issue0.00-200.000.00-205.000.00-210.130.00-215.380.00-420.76200.00-631.28205.00-647.06210.13-663.24215.38-879.82420.76-1,101.822,445.68-647.06210.13-663.24215.38-679.82420.76-896.822,445.68-436.94210.13-447.86215.38-459.06220.76-470.542,240.680.000.000.000.000.000.000.00
10
Other Asset200.00405.00615.13830.501,251.271,682.552,124.612,577.733,242.173,923.222,124.612,577.733,042.173,518.221,509.491,747.221,990.902,240.680.000.000.000.00
11
12
Individual 1
13
Bonds redeemed0.000.000.000.000.00200.00205.00210.13215.38220.76426.28
14
Interest Received0.005.0010.1315.3820.7626.2831.9437.7443.6849.7756.02
15
Stipend Received200.00200.00200.00200.00200.00200.00200.00200.00200.00200.000.00
16
Bonds Bought-200.00-205.00-210.13-215.38-220.76-426.28-436.94-447.86-459.06-470.540.00
17
Taxation-482.30
18
Bonds Asset200.00405.00615.13830.501,051.271,277.551,509.491,747.221,990.902,240.68-1,814.390.00
19
20
Individual 2
21
Bonds redeemed0.000.000.000.000.00200.00205.00210.13215.38220.76426.28
22
Interest Received0.005.0010.1315.3820.7626.2831.9437.7443.6849.7756.02
23
Stipend Received200.00200.00200.00200.00200.00200.00200.00200.00200.00200.000.00
24
Bonds Bought-200.00-205.00-210.13-215.38-220.76-426.28-436.94-447.86-459.06-470.540.00
25
Bonds Sold-482.30
26
Bonds Asset200.00405.00615.13830.501,051.271,277.551,509.491,747.221,990.902,240.68-1,814.390.00
27
28
Individual 3
29
Bonds redeemed0.000.000.000.000.00200.00205.00210.13215.38220.76426.28
30
Interest Received0.005.0010.1315.3820.7626.2831.9437.7443.6849.7756.02
31
Stipend Received200.00200.00200.00200.00200.00200.00200.00200.00200.00200.000.00
32
Bonds Bought-200.00-205.00-210.13-215.38-220.76-426.28-436.94-447.86-459.06-470.540.00
33
Bonds Sold-482.30
34
Bonds Asset200.00405.00615.13830.501,051.271,277.551,509.491,747.221,990.902,240.68-1,814.390.00
35
36
Private Assets
37
Circulation400.00410.00420.25430.76841.531,262.561,294.131,326.481,759.642,203.631,776.431,326.481,359.641,793.631,356.18895.72918.12941.07482.300.00
38
Interest Paid0.005.0010.1315.3820.7631.2842.0653.1264.4481.0598.0853.1264.4476.0587.9637.7443.6849.7756.020.00
39
Circulation Growth
2.50%2.50%2.50%95.36%50.03%2.50%2.50%32.65%25.23%-19.39%-25.33%2.50%31.92%-24.39%-33.95%2.50%2.50%-48.75%-100.00%
40
Interest Growth102.50%51.88%35.01%50.66%34.47%26.27%21.33%25.78%21.01%-45.85%21.33%18.02%15.65%-57.10%15.75%13.95%12.55%-100.00%
41
Private Assets200.00405.00615.13830.501,251.271,682.552,124.612,577.733,242.173,923.222,124.612,577.733,042.173,518.221,509.491,747.221,990.902,240.680.000.00
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...