| Year | Bear (15% growth year) | Base (25% growth year) | Bull (45% growth year) | Uber (55% growth year) |
|---|---|---|---|---|
| 2027 | $924 | $996 | $1,116 | $1,150 |
| 2028 | $1,063 | $1,245 | $1,618 | $1,783 |
| 2029 | $1,222 | $1,557 | $2,346 | $2,764 |
| 2030 🐻 | $1,100 (-10%) | $1,245 (-20%) | $1,642 (-30%) | $1,658 (-40%) |
| 2031 | $1,265 | $1,557 | $2,381 | $2,570 |
| 2032 | $1,455 | $1,946 | $3,453 | $3,984 |
| 2033 | $1,673 | $2,432 | $5,007 | $6,175 |
| 2034 🐻 | $1,506 (-10%) | $1,946 (-20%) | $3,505 (-30%) | $3,705 (-40%) |
| 2035 | $1,732 | $2,432 | $5,082 | $5,743 |
| 2036 | $1,992 | $3,041 | $7,370 | $8,902 |
| 2037 | $2,291 | $3,801 | $10,686 | $13,798 |
| 2038 🐻 | $2,062 (-10%) | $3,041 (-20%) | $7,480 (-30%) | $8,279 (-40%) |
| 2039 | $2,371 | $3,801 | $10,847 | $12,832 |
| 2040 | $2,727 | $4,751 | $15,728 | $19,890 |
| 2041 | $3,136 | $5,939 | $22,806 | $30,830 |