| Year | Bear (15% growth year) | Base (25% growth year) | Bull (45% growth year) | Uber (55% growth year) |
|---|---|---|---|---|
| 2027 | $1.00 | $1.00 | $1.00 | $1.00 |
| 2028 | $1.00 | $1.00 | $2.00 | $2.00 |
| 2029 | $1.00 | $2.00 | $3.00 | $4.00 |
| 2030 🐻 | $1.00 (-10%) | $1.00 (-20%) | $2.00 (-30%) | $2.00 (-40%) |
| 2031 | $2.00 | $2.00 | $3.00 | $4.00 |
| 2032 | $2.00 | $3.00 | $5.00 | $6.00 |
| 2033 | $2.00 | $3.00 | $7.00 | $9.00 |
| 2034 🐻 | $2.00 (-10%) | $3.00 (-20%) | $5.00 (-30%) | $5.00 (-40%) |
| 2035 | $2.00 | $3.00 | $8.00 | $9.00 |
| 2036 | $3.00 | $4.00 | $11 | $14 |
| 2037 | $3.00 | $6.00 | $17 | $22 |
| 2038 🐻 | $3.00 (-10%) | $4.00 (-20%) | $11 (-30%) | $13 (-40%) |
| 2039 | $3.00 | $6.00 | $17 | $20 |
| 2040 | $4.00 | $7.00 | $25 | $31 |
| 2041 | $5.00 | $9.00 | $36 | $49 |