Loans/Revenue

	A	B	C	D	E	F	G	I	J	K	L	M
1	Year	GDP with BL	Increase from BL Only	Difference due to BL	GDP with Both	Increase from Bonus + BL	Difference due to Both	Cost/year
2	0	25	1.5	0	25	1.525	0	50
3	1	26.5	1.59	1.5	26.525	1.618025	1.525	51.5
4	2	28.09	1.6854	3.09	28.143025	1.716724525	3.143025	53.045
5	3	29.7754	1.786524	4.7754	29.85974953	1.821444721	4.859749525	54.63635		Baseline Rate	Bonus	Student Loan Cost Increase
6	4	31.561924	1.89371544	6.561924	31.68119425	1.932552849	6.681194246	56.2754405		0.06	0.001	0.03
7	5	33.45563944	2.007338366	8.45563944	33.6137471	2.050438573	8.613747095	57.96370372
8	6	35.46297781	2.127778668	10.46297781	35.66418567	2.175515326	10.66418567	59.70261483
9	7	37.59075647	2.255445388	12.59075647	37.83970099	2.308221761	12.83970099	61.49369327
10	8	39.84620186	2.390772112	14.84620186	40.14792275	2.449023288	15.14792275	63.33850407
11	9	42.23697398	2.534218439	17.23697398	42.59694604	2.598413709	17.59694604	65.23865919
12				79.51987356			81.07147132	573.1939656
13
14								Average loans
15		Y 9 GDP difference	0.3599720671		Cummulative difference due to bonus	1.551597764		Not being repaid	57.31939656
16		Trillions			Trillions			Over 10 years
17
18		Y 9 GDP difference						Needed GDP
19		Needed to Cover						Increase in
20		Loans - Billions	362.4369955					Y9 - Billions:	42.59694604
21
22
23								Y0 equivalent:	25
24								Billions
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
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