| Year | Bear (15% growth year) | Base (25% growth year) | Bull (45% growth year) | Uber (55% growth year) |
|---|---|---|---|---|
| 2027 | $2,862 | $3,085 | $3,455 | $3,561 |
| 2028 | $3,292 | $3,856 | $5,010 | $5,520 |
| 2029 | $3,785 | $4,820 | $7,264 | $8,556 |
| 2030 🐻 | $3,407 (-10%) | $3,856 (-20%) | $5,085 (-30%) | $5,134 (-40%) |
| 2031 | $3,918 | $4,820 | $7,373 | $7,957 |
| 2032 | $4,506 | $6,025 | $10,691 | $12,334 |
| 2033 | $5,182 | $7,531 | $15,502 | $19,118 |
| 2034 🐻 | $4,663 (-10%) | $6,025 (-20%) | $10,852 (-30%) | $11,471 (-40%) |
| 2035 | $5,363 | $7,531 | $15,735 | $17,780 |
| 2036 | $6,167 | $9,414 | $22,816 | $27,559 |
| 2037 | $7,093 | $11,768 | $33,083 | $42,716 |
| 2038 🐻 | $6,383 (-10%) | $9,414 (-20%) | $23,158 (-30%) | $25,630 (-40%) |
| 2039 | $7,341 | $11,768 | $33,579 | $39,726 |
| 2040 | $8,442 | $14,710 | $48,690 | $61,576 |
| 2041 | $9,709 | $18,388 | $70,601 | $95,443 |