| Balance at sign up | Projection before | Projection after | Difference |
| $37,198.48 | $481,435.00 | $656,439.00 | $175,004.00 |
| $38,431.69 | $310,076.00 | $599,015.00 | $288,939.00 |
| $39,082.23 | $51,922.00 | $87,625.00 | $35,703.00 |
| $39,533.37 | $489,293.00 | $1,173,357.00 | $684,064.00 |
| $40,503.91 | $355,227.00 | $914,423.00 | $559,196.00 |
| $41,598.87 | $285,777.00 | $647,503.00 | $361,726.00 |
| $41,603.28 | $6,089.00 | $54,382.00 | $48,293.00 |
| $41,653.00 | $170,330.00 | $302,331.00 | $132,001.00 |
| $42,262.16 | $204,512.05 | $423,199.52 | $218,687.47 |
| $43,029.68 | $118,926.00 | $280,682.00 | $161,756.00 |
| $43,507.95 | $398,489.00 | $650,191.00 | $251,702.00 |
| $43,616.48 | $186,236.00 | $303,388.00 | $117,152.00 |
| $43,980.00 | $113,263.00 | $239,449.00 | $126,186.00 |
| $44,839.55 | $243,859.00 | $434,764.00 | $190,905.00 |
| $44,892.49 | $147,351.00 | $362,458.00 | $215,107.00 |
| $45,262.92 | $483,262.00 | $763,794.00 | $280,532.00 |
| $46,712.00 | $189,058.00 | $304,604.00 | $115,546.00 |
| $47,217.38 | $334,855.00 | $658,163.00 | $323,308.00 |
| $47,332.07 | $368,404.00 | $639,613.00 | $271,209.00 |
| $48,164.98 | $223,844.00 | $295,834.00 | $71,990.00 |
| $48,706.96 | $192,194.00 | $616,143.00 | $423,949.00 |
| $49,095.34 | $180,731.00 | $346,495.00 | $165,764.00 |
| $49,517.03 | $445,316.00 | $722,733.00 | $277,417.00 |
| $49,831.69 | $409,863.00 | $623,733.00 | $213,870.00 |
| $49,887.82 | $352,468.00 | $559,111.00 | $206,643.00 |
| $50,185.00 | $415,552.00 | $682,877.00 | $267,325.00 |
| $50,239.38 | $240,190.00 | $400,799.00 | $160,609.00 |
| $51,052.09 | $405,104.00 | $912,298.00 | $507,194.00 |
| $52,993.59 | $677,588.00 | $992,644.00 | $315,056.00 |
| $53,916.86 | $957,017.00 | $1,339,602.00 | $382,585.00 |
| $54,108.36 | $594,638.00 | $1,053,810.00 | $459,172.00 |
| $54,748.00 | $153,337.00 | $224,523.00 | $71,186.00 |
| $55,497.04 | $338,522.00 | $746,072.00 | $407,550.00 |
| $57,029.04 | $84,994.00 | $223,899.00 | $138,905.00 |
| $57,394.92 | $580,692.00 | $809,254.00 | $228,562.00 |
| $57,851.20 | $351,477.00 | $421,256.00 | $69,779.00 |
| $58,610.45 | $666,735.00 | $1,161,932.00 | $495,197.00 |
| $58,999.56 | $567,556.00 | $779,770.00 | $212,214.00 |
| $59,270.41 | $115,611.36 | $185,604.95 | $69,993.59 |
| $60,018.00 | $244,152.00 | $613,629.00 | $369,477.00 |
| $60,087.84 | $220,141.00 | $319,451.00 | $99,310.00 |
| $60,293.58 | $386,198.00 | $911,601.00 | $525,403.00 |
| $60,712.46 | $781,351.00 | $2,144,393.00 | $1,363,042.00 |
| $62,216.66 | $316,904.00 | $432,827.00 | $115,923.00 |
| $62,744.34 | $44,163.00 | $228,024.00 | $183,861.00 |
| $64,442.90 | $178,706.00 | $238,849.00 | $60,143.00 |
| $65,449.76 | $542,519.00 | $1,415,082.00 | $872,563.00 |
| $66,008.02 | $407,612.00 | $697,162.00 | $289,550.00 |
| $66,358.82 | $340,152.27 | $760,509.75 | $420,357.48 |
| $66,968.00 | $707,911.00 | $1,113,490.00 | $405,579.00 |
| $68,281.82 | $226,319.00 | $349,579.00 | $123,260.00 |
| $68,759.24 | $215,546.70 | $663,134.73 | $447,588.03 |
| $69,016.85 | $330,722.77 | $467,314.37 | $136,591.60 |
| $70,140.41 | $176,411.00 | $251,098.00 | $74,687.00 |
| $70,155.01 | $397,257.00 | $734,531.00 | $337,274.00 |
| $70,489.59 | $432,538.00 | $542,571.00 | $110,033.00 |
| $70,842.26 | $538,733.00 | $851,264.00 | $312,531.00 |
| $71,145.60 | $387,769.00 | $585,022.00 | $197,253.00 |
| $72,296.54 | $218,122.00 | $1,039,374.00 | $821,252.00 |
| $73,789.00 | $515,543.00 | $676,054.00 | $160,511.00 |
| $74,836.13 | $393,541.00 | $589,959.00 | $196,418.00 |
| $74,918.48 | $448,386.00 | $646,385.00 | $197,999.00 |
| $75,035.06 | $78,139.00 | $139,354.00 | $61,215.00 |
| $75,242.00 | $934,697.86 | $2,031,926.29 | $1,097,228.43 |
| $75,823.13 | $609,043.00 | $1,670,985.00 | $1,061,942.00 |
| $76,552.14 | $1,102,461.00 | $2,178,595.00 | $1,076,134.00 |
| $76,624.37 | $297,813.00 | $397,345.00 | $99,532.00 |
| $77,878.21 | $1,035,134.00 | $2,133,751.00 | $1,098,617.00 |
| $79,309.09 | $401,804.86 | $573,886.84 | $172,081.98 |
| $79,630.68 | $406,493.00 | $867,018.00 | $460,525.00 |
| $80,353.39 | $423,084.00 | $544,516.00 | $121,432.00 |
| $80,496.34 | $874,179.00 | $1,396,575.00 | $522,396.00 |
| $81,539.27 | $385,706.00 | $667,532.00 | $281,826.00 |
| $81,948.93 | $323,821.00 | $518,656.00 | $194,835.00 |
| $82,613.83 | $638,647.00 | $986,947.00 | $348,300.00 |
| $82,798.95 | $423,479.00 | $820,107.00 | $396,628.00 |
| $82,846.20 | $221,492.00 | $355,093.00 | $133,601.00 |
| $84,987.92 | $1,424,531.00 | $2,653,538.00 | $1,229,007.00 |
| $87,032.00 | $197,269.00 | $331,453.00 | $134,184.00 |
| $87,852.63 | $163,275.00 | $320,772.00 | $157,497.00 |
| $88,814.70 | $169,568.00 | $229,475.00 | $59,907.00 |
| $89,319.73 | $451,653.00 | $834,872.00 | $383,219.00 |
| $89,997.39 | $1,496,952.00 | $2,591,370.00 | $1,094,418.00 |
| $90,577.03 | $224,879.00 | $466,485.00 | $241,606.00 |
| $90,907.53 | $603,198.00 | $1,315,753.00 | $712,555.00 |
| $91,407.22 | $2,283,958.95 | $4,775,560.40 | $2,491,601.45 |
| $93,117.97 | $606,182.00 | $1,570,470.00 | $964,288.00 |
| $93,186.47 | $358,610.00 | $1,272,366.00 | $913,756.00 |
| $93,225.90 | $717,705.00 | $1,102,307.00 | $384,602.00 |
| $93,243.63 | $644,980.00 | $837,253.00 | $192,273.00 |
| $97,774.08 | $518,225.46 | $759,587.02 | $241,361.56 |
| $99,137.06 | $420,939.00 | $865,433.00 | $444,494.00 |
| $99,548.16 | $354,505.00 | $808,170.00 | $453,665.00 |
| $99,689.51 | $644,783.00 | $1,497,128.00 | $852,345.00 |
| $100,028.02 | $481,518.00 | $755,244.00 | $273,726.00 |
| $100,502.61 | $740,664.00 | $2,112,724.00 | $1,372,060.00 |
| $100,892.36 | $903,786.00 | $1,954,920.00 | $1,051,134.00 |
| $101,148.19 | $126,113.00 | $258,421.00 | $132,308.00 |
| $101,452.00 | $276,063.00 | $601,980.00 | $325,917.00 |
| $101,569.34 | $217,434.00 | $496,103.00 | $278,669.00 |
| $102,710.98 | $224,253.00 | $323,737.00 | $99,484.00 |
| $104,549.82 | $884,648.00 | $1,073,793.00 | $189,145.00 |
| $104,909.39 | $480,897.00 | $731,570.00 | $250,673.00 |
| $107,278.87 | $112,622.00 | $185,452.00 | $72,830.00 |
| $108,648.50 | $543,603.00 | $634,814.00 | $91,211.00 |
| $108,998.08 | $202,735.00 | $506,113.00 | $303,378.00 |
| $109,895.75 | $388,471.57 | $713,673.41 | $325,201.84 |
| $109,906.92 | $372,992.00 | $470,537.00 | $97,545.00 |
| $111,515.32 | $510,537.00 | $1,078,625.00 | $568,088.00 |
| $112,798.00 | $667,801.00 | $904,286.00 | $236,485.00 |
| $113,021.42 | $597,094.84 | $935,941.79 | $338,846.95 |
| $116,607.76 | $222,360.00 | $269,352.00 | $46,992.00 |
| $118,880.17 | $509,821.00 | $944,252.00 | $434,431.00 |
| $119,039.73 | $245,498.00 | $359,572.00 | $114,074.00 |
| $119,658.05 | $160,937.00 | $756,684.00 | $595,747.00 |
| $121,476.35 | $713,276.00 | $783,343.00 | $70,067.00 |
| $121,814.14 | $506,791.00 | $742,223.00 | $235,432.00 |
| $122,021.99 | $1,588,534.00 | $2,925,427.00 | $1,336,893.00 |
| $124,108.78 | $1,362,318.00 | $3,591,549.00 | $2,229,231.00 |
| $124,419.00 | $474,521.00 | $656,518.00 | $181,997.00 |
| $125,088.45 | $711,380.00 | $1,780,543.00 | $1,069,163.00 |
| $127,534.50 | $434,042.00 | $1,014,305.00 | $580,263.00 |
| $128,045.00 | $184,092.00 | $295,251.00 | $111,159.00 |
| $128,476.57 | $993,498.00 | $2,052,945.00 | $1,059,447.00 |
| $128,854.31 | $457,172.95 | $640,361.82 | $183,188.87 |
| $129,848.27 | $189,378.00 | $218,545.00 | $29,167.00 |
| $130,366.21 | $234,922.00 | $395,858.00 | $160,936.00 |
| $137,930.42 | $507,143.00 | $542,304.00 | $35,161.00 |
| $138,396.36 | $464,185.00 | $1,053,499.00 | $589,314.00 |
| $140,561.36 | $825,391.00 | $1,579,058.00 | $753,667.00 |
| $145,933.14 | $367,902.00 | $432,552.00 | $64,650.00 |
| $146,840.15 | $425,525.00 | $611,682.00 | $186,157.00 |
| $147,030.15 | $337,126.00 | $548,162.00 | $211,036.00 |
| $148,388.12 | $281,240.00 | $419,426.00 | $138,186.00 |
| $149,596.71 | $1,012,123.00 | $1,676,979.00 | $664,856.00 |
| $150,324.59 | $982,961.00 | $1,122,136.00 | $139,175.00 |
| $154,992.08 | $304,453.00 | $392,258.00 | $87,805.00 |
| $163,090.26 | $746,142.00 | $960,113.00 | $213,971.00 |
| $163,856.65 | $815,069.00 | $1,823,580.00 | $1,008,511.00 |
| $166,822.05 | $602,479.00 | $1,476,928.00 | $874,449.00 |
| $172,363.38 | $615,781.39 | $2,040,192.67 | $1,424,411.28 |
| $173,807.00 | $499,053.00 | $1,081,397.00 | $582,344.00 |
| $176,144.39 | $271,902.00 | $344,126.00 | $72,224.00 |
| $176,700.88 | $724,539.00 | $932,951.00 | $208,412.00 |
| $182,087.26 | $281,708.00 | $412,310.00 | $130,602.00 |
| $183,496.45 | $742,993.00 | $857,457.00 | $114,464.00 |
| $188,749.44 | $376,367.00 | $529,700.00 | $153,333.00 |
| $190,876.51 | $575,506.00 | $1,158,129.00 | $582,623.00 |
| $193,683.00 | $630,884.00 | $789,586.00 | $158,702.00 |
| $195,442.28 | $331,849.00 | $349,056.00 | $17,207.00 |
| $201,876.14 | $588,545.00 | $937,098.00 | $348,553.00 |
| $203,403.17 | $412,690.58 | $732,046.37 | $319,355.79 |
| $205,638.19 | $578,578.00 | $1,004,224.00 | $425,646.00 |
| $209,568.45 | $428,161.00 | $884,246.00 | $456,085.00 |
| $232,577.88 | $1,165,485.00 | $1,291,575.00 | $126,090.00 |
| $241,306.67 | $710,111.00 | $858,599.00 | $148,488.00 |
| $241,554.42 | $399,695.00 | $574,728.00 | $175,033.00 |
| $259,352.89 | $460,595.00 | $528,596.00 | $68,001.00 |
| $265,468.97 | $2,773,782.00 | $4,689,049.00 | $1,915,267.00 |
| $265,851.34 | $559,929.00 | $937,516.00 | $377,587.00 |
| $268,604.98 | $948,658.00 | $1,037,977.00 | $89,319.00 |
| $400,073.05 | $1,878,094.00 | $2,874,176.00 | $996,082.00 |
| $422,520.40 | $1,499,673.00 | $2,087,896.00 | $588,223.00 |