ABCDEFGHIJKLMNOPQRSTUVW
1
Years
Wealth ($ million)
Year
Growth rate (first 6 years)
Wealth while startup is growing ($mil)
Initial stock value ($ mil)
Value after hypergrowth ($ mil)
Year
Current wealth with wealth tax
Annual expenses adjusted for inflation ($ mil)
Current wealth without wealth tax
Year
Current wealth with wealth tax and no expenses
Current wealth without wealth tax and no expenses
2
11101300%62162116251621162162
3
2108.82300%182167.46085.15169.962171.72174.96
4
3107.6243200%36Steady state growth3173.09051075.3045178.40683182.0232188.9568
5
4106.471524200%728%4178.89449655.463635187.3748444192.944592204.073344
6
5105.34208965150%1085184.87830015.62754405196.90119655204.5212675220.3992115
7
6104.23524786150%162Wealth tax6191.04764885.796370372207.02574826216.7925436238.0311484
8
7103.15054292%7197.40846115.970261483217.79143777229.8000962257.0736403
9
8102.0875328203.96685386.149369327229.24449128243.588102277.6395315
10
9101.0457814Annual expenses ($ mil)9210.72914876.333850407241.43468129258.2033881299.8506941
11
10100.0248657510217.70188066.523865919254.415605310273.6955914323.8387496
12
1199.0243684111224.89180456.719581897268.244987811290.1173268349.7458496
13
1298.04388104Inflation12232.3059046.921169354282.985004912307.5243665377.7255175
14
1397.083003423%13239.95139947.128804434298.702635913325.9758284407.9435589
15
1496.1413433614247.83575677.342668567315.470042414345.5343781440.5790436
16
1595.2185164915255.96669647.562948624333.364977215366.2664408475.8253671
17
1694.31414616Years16264.35220287.789837083352.471226716388.2424273513.8913965
18
1793.427863245817273.00053448.023532195372.879087817411.5369729555.0027082
19
1892.5593059718281.92023348.264238161394.685882618436.2291913599.4029249
20
1991.70811985Future value ($ mil)19291.12013688.512165306417.996515119462.4029428647.3551589
21
2090.873957457035.2420300.60938758.767530265442.92407120490.1471193699.1435716
22
2190.0564783121310.39744559.030556173469.590466421519.5559465755.0750573
23
2289.25534874
Future value in today's dollars ($ mil)
22320.49410019.301472859498.127147522550.7293033815.4810619
24
2388.470241761202.37380223330.90948279.580517044528.675846523583.7730615880.7195468
25
2487.7008369324341.65407959.867932556561.389397124618.7994452951.1771106
26
2586.9468201925352.738745210.16397053596.432616425655.92741191027.271279
27
2686.2078837926364.174717310.46888965633.983255126695.28305661109.452982
28
2785.4837261127375.973631210.78295634674.233025927737.000041198.20922
29
2884.7740515928388.147534911.10644503717.388711628781.22004241294.065958
30
2984.0785705629400.708905911.43963838763.673363529828.09324491397.591235
31
3083.3969991530413.670667611.78282753813.327594230877.77883961509.398533
32
3182.7290591631427.046207112.13631236866.610974231930.445571630.150416
33
3282.0744779832440.849393212.50040173923.803539832986.27230421760.562449
34
3381.4329884233455.094596112.87541378985.2074213331045.4486421901.407445
35
3480.8043286534469.796706713.261676191051.148601341108.1755612053.520041
36
3580.1882420835484.971158213.659526481121.978813351174.6660952217.801644
37
3679.5844772436500.633947414.069312271198.077592361245.146062395.225776
38
3778.9927876937516.801657614.491391641279.854487371319.8548242586.843838
39
3878.4129319438533.491482814.926133391367.751454381399.0461132793.791345
40
3977.844673339550.72125215.373917391462.245437391482.988883017.294652
41
4077.2877798340568.509455715.835134911563.851155401571.9682133258.678225
42
4176.7420242441586.87527316.310188961673.124112411666.2863063519.372482
43
4276.2071837542605.838616.799494631790.663852421766.2634843800.922281
44
4375.6830400843625.420079617.303479471917.117466431872.2392934104.996064
45
4475.1693792844645.641132817.822583852053.183383441984.5736514433.395749
46
4574.6659916945666.523991118.357261372199.61547452103.648074788.067409
47
4674.1726718646688.091730818.907979212357.227446462229.8669545171.112801
48
4773.6892184247710.368308719.475218582526.897663472363.6589715584.801825
49
4873.2154340548733.378599320.059475142709.574257482505.478516031.585971
50
4972.7511253749757.148434420.66125942906.280723492655.807226514.112849
51
5072.2961028650781.704643521.281097183118.121921502815.1556537035.241877
52
5171.8501808151807.075097521.919530093346.290578512984.0649937598.061227
53
5271.4131771952833.288753122.5771163592.074294523163.1088928205.906125
54
5370.9849136553860.375700323.254429483856.863121533352.8954268862.378615
55
5470.5652153754888.367211823.952062364142.157742543554.0691519571.368905
56
5570.1539110655917.295794624.670624234449.578299553767.313310337.07842
57
5669.7508328456947.195244725.410742964780.873938563993.35209811164.04469
58
5769.3558161957978.100704126.173065255137.93311574232.95322412057.16827
59
5868.96869986581010.0487226.95825725522.794694584486.93041813021.74173
60
5968.58932587591043.07730827.767004925937.660012594756.14624314063.48106
61
6068.21753935601077.22601828.600015076384.905808605041.51501715188.55955
62
6167.853188562020 dollars -188.326127751116.241686881.38327992655.34118
63
6267.49612479
64
6367.14620229
65
6466.80327825
66
6566.46721268
67
6666.13786843
68
6765.81511106
69
6865.49880884
70
6965.18883266
71
7064.88505601
72
7164.58735489
73
7264.29560779
74
7364.00969564
75
7463.72950172
76
7563.45491169
77
7663.18581346
78
7762.92209719
79
7862.66365524
80
7962.41038214
81
8062.16217449
82
8161.918931
83
8261.68055238
84
8361.44694134
85
8461.21800251
86
8560.99364246
87
8660.77376961
88
8760.55829422
89
8860.34712833
90
8960.14018577
91
9059.93738205
92
9159.73863441
93
9259.54386172
94
9359.35298449
95
9459.1659248
96
9558.9826063
97
9658.80295418
98
9758.62689509
99
9858.45435719
100
9958.28527005