|
Dogedegen
|
Regarding Format: I have been using an Excel spreadsheet to update the information, yet as you likely realize I cannot copy and paste the Excel spreadsheet information into the thread of the forum, so I have been getting help from some other members such as @fillippone and @AlcoHoDL in regards to some of the formatting of my tables. In other words, I am not very good at working with tables on the forum, and I have not yet been able to learn how to do it properly.. so in that regard, I am open to get assistance from any member who might reformat any of the tables to make them more user-friendly in their readability.
Thanks for sharing the story, now I understand better the situation here. Well the tables seem like something that I can get around with as the syntax is pretty clear. I can also try to help with this. Regarding Substance (about past facts versus future projections): I understand that I could probably present the information more clearly, and perhaps my choice to use the Spot Price Column and the 200-WMA as both 1) factually what happened and 2) projections of what I expect to happen, as you seem to be suggesting, this might have been more clearly presented if I had used a different column for past facts versus future projections.
In any event, if I update the table, then all of the data for spot price and 200-WMA for dates prior to my update are based on actually what had happened already, and all of the dates into the future are projections into the future. So I merely added the red highlighting in order to attempt to project that all data and dates on and after November 30, 2025 were projections of the BTC spot price and the 200-WMA into the future, and all of the data and dates before November 30, 2025 were factually what had already happened on each of those depicted dates.
Well the table can be split into two, where all existing entries that are based on things that actually happened are in the first table and then comes a slightly modified table that includes prediction too. I will try to provide it in this post. For sure, I could have had presented that information more clearly, and by the way, I am not trying to be any kind of guru about the future, I am just trying my best within 6 month time chunks to project out where the BTC price is going to go, and I understand if my projection for a 6 month time chunk is for 50% or 60% or more, then if it ends up ONLY being 15% or 20%, then that wrongness in the projection ends up potentially having a magnifying effect on the whole further out projections, and sure it is possible that the actual data will make up for the error or regress back to my mean, yet I still feel that my projections into the future are ballparked ideas rather than anything that I consider to be concrete, even though I still may well consider it prudent to attempt to act upon the ballparked ideas or for me to compare my own ballpark projections to the ideas that I see presented by others to see if they are in the same neighborhood as my projections, and if they deviate from my own projections, then what is their rationale (if any) for having such deviations, and many times when I see future projections, they have almost no rationale for their projecting out into the future beyond perhaps having some kind of a gut feeling, even though with mine I attempt to base my projections on the 200-WMA and also to have my slope of decreasing 200-WMA growth to go out into the future, even though it seems that some of my future 200-WMA growth rates get down into the 5-% annualized, which causes me to speculate that there are likely going to be some years of great outperformance and other years of great under performance (meaning negative numbers, even for the 200-WMA, perhaps?)
I understand. I am merely impressed by this idea here as I have stated in other threads during our discussions even if they are not really something new as you have indicated yourself. Still, it would be really interesting to me to see how accurate your predictions based on this strategy are going to be. It would be nice to look back 5 or 10 years from now on. If it ends up being quite accurate then that gives it some extra likeliness that it will continue to be a good strategy! Now if we are really lucky here this could unintended create a legendary moment similar to the origin of HODL. For that you have to be pretty accurate and for that we have to compare projected price to what actually happened.  Anyway so here is my attempt at the table... let me know how you feel about it. This would be the first part with real things and the 3 categories aligned in the first row. | | | | | | $800k | $2 million | $100 million | | Date | SpotPrice | 200 WMA | %gain/time | Spotvs200 | gain/time | Coins/10%FU Status | Coins/4%FU Status | Filthy-Rich | | 12/1/10 | $0.23 | $0.12 | xxx | 91.67% | xxx | 6,666,667 | 16,666,667 | 833,333,333 | | 6/1/11 | $9.57 | $1.03 | 758.33% | 829.13% | $0.91 | 776,699 | 1,941,748 | 97,087,379 | | 12/1/11 | $3.06 | $3.94 | 282.52% | -22.34% | $2.91 | 203,046 | 507,614 | 25,380,711 | | 5/31/12 | $5.18 | $4.21 | 6.85% | 23.04% | $0.27 | 190,024 | 475,059 | 23,752,969 | | 11/30/12 | $12.57 | $5.42 | 28.74% | 131.92% | $1.21 | 147,601 | 369,004 | 18,450,185 | | 6/1/13 | $129.09 | $15.09 | 178.41% | 755.47% | $9.67 | 53,015.2419 | 132,538 | 6,626,905 | | 11/30/13 | $1,127.45 | $40.59 | 168.99% | 2677.65% | $25.50 | 19,709.2880 | 49,273.2200 | 2,463,661 | | 6/1/14 | $640.16 | $119.77 | 195.07% | 434.49% | $79.18 | 6,679.4690 | 16,698.6725 | 834,934 | | 11/30/14 | $376.47 | $183.18 | 52.94% | 105.52% | $63.41 | 4,367.2890 | 10,918.2225 | 545,911 | | 6/1/15 | $223.32 | $216.22 | 18.04% | 3.28% | $33.04 | 3,699.9353 | 9,249.8381 | 462,492 | | 12/1/15 | $363.45 | $250.78 | 15.98% | 44.93% | $34.56 | 3,190.0471 | 7,975.1176 | 398,756 | | 5/31/16 | $531.41 | $305.36 | 21.76% | 74.03% | $54.58 | 2,619.8585 | 6,549.6463 | 327,482 | | 11/30/16 | $742.36 | $387.63 | 26.94% | 91.51% | $82.27 | 2,063.8237 | 5,159.5594 | 257,978 | | 5/31/17 | $2,329 | $528.67 | 36.39% | 340.55% | $141.04 | 1,513.2313 | 3,783.0783 | 189,154 | | 11/30/17 | $10,406 | $1,042 | 97.10% | 898.66% | $513.33 | 767.75431862 | 1,919.3858 | 95,969 | | 6/1/18 | $7,460 | $2,363 | 126.78% | 215.70% | $1,321 | 338.55268726 | 846.38172 | 42,319 | | 11/30/18 | $4,279 | $3,161 | 33.77% | 35.37% | $798 | 253.08446694 | 632.71117 | 31,636 | | 6/1/19 | $8,576 | $3,727 | 17.91% | 130.10% | $566 | 214.64985243 | 536.62463 | 26,831 | | 11/30/19 | $7,721 | $4,927 | 32.20% | 56.71% | $1,200 | 162.37061092 | 405.92653 | 20,296 | | 5/31/20 | $9,663 | $5,917 | 20.09% | 63.31% | $990 | 135.20365050 | 338.00913 | 16,900 | | 11/30/20 | $18,170 | $7,338 | 24.02% | 147.62% | $1,421 | 109.02153175 | 272.55383 | 13,628 | | 5/31/21 | $35,715 | $12,753 | 73.79% | 180.05% | $5,415 | 62.73033796 | 156.82584 | 7,841.2922 | | 11/30/21 | $57,849 | $17,766 | 39.31% | 225.62% | $5,013 | 45.02983226 | 112.57458 | 5,628.7290 | | 5/31/22 | $31,741 | $22,070 | 24.23% | 43.82% | $4,304 | 36.24830086 | 90.62075215 | 4,531.0376 | | 11/30/22 | $16,442 | $24,101 | 9.20% | -31.78% | $2,031 | 33.19364342 | 82.98410854 | 4,149.2054 | | 6/1/23 | $27,245 | $26,311 | 9.17% | 3.55% | $2,210 | 30.40553381 | 76.01383452 | 3,800.6917 | | 11/30/23 | $37,810 | $29,027 | 10.32% | 30.26% | $2,716 | 27.56054708 | 68.90136769 | 3,445.0684 | | 5/31/24 | $68,372 | $35,188 | 21.23% | 94.30% | $6,161 | 22.73502330 | 56.83755826 | 2,841.8779 | | 11/29/24 | $95,662 | $41,513 | 17.97% | 130.44% | $6,325 | 19.27107171 | 48.17767928 | 2,408.8840 | | 5/31/25 | $104,011 | $47,916 | 15.42% | 117.07% | $6,403 | 16.69588446 | 41.73971116 | 2,086.9856 |
And this would would then be for the projections. | | | | | | | | $800k | $2 million | $100 million | | Date | Projected SpotPrice | Real SpotPrice | Projected 200 WMA | Real 200 WMA | %gain/time | Spotvs200 | gain/time | Coins/10%FU Status | Coins/4%FU Status | Filthy-Rich | | 11/30/25 | $89,699 | TBD | $68,999 | TBD | 44.00% | 102.00% | $21,083 | 11.59436421 | 28.98591053 | 1,449.2955 | | 5/31/26 | $107,639 | TBD | $82,799 | TBD | 20.00% | 0.00% | $13,800 | 9.66197018 | 24.15492544 | 1,207.7463 | | 11/30/26 | $123,784 | TBD | $95,219 | TBD | 15.00% | 95.00% | $12,420 | 8.40171320 | 21.00428299 | 1,050.2141 | | 5/31/27 | $138,638 | TBD | $106,645 | TBD | 12.00% | 95.00% | $11,426 | 7.50152964 | 18.75382410 | 937.6912 | | 11/30/27 | $154,443 | TBD | $118,802 | TBD | 11.40% | 95.00% | $12,158 | 6.73386862 | 16.83467154 | 841.7336 | | 5/31/28 | $177,610 | TBD | $136,623 | TBD | 15.00% | 0.00% | $17,820 | 5.85553793 | 14.63884482 | 731.9422 | | 11/29/28 | $204,784 | TBD | $157,526 | TBD | 15.30% | 102.00% | $20,903 | 5.07852379 | 12.69630947 | 634.8155 | | 5/31/29 | $236,742 | TBD | $182,110 | TBD | 15.61% | 102.00% | $24,584 | 4.39295866 | 10.98239665 | 549.11983 | | 11/29/29 | $274,427 | TBD | $211,098 | TBD | 15.92% | 102.00% | $28,988 | 3.78970834 | 9.47427085 | 473.71354 | | 5/31/30 | $299,126 | TBD | $230,097 | TBD | 9.00% | 0.00% | $18,999 | 3.47679664 | 8.69199160 | 434.59958 | | 11/30/30 | $324,701 | TBD | $249,770 | TBD | 8.55% | 95.00% | $19,673 | 3.20294486 | 8.00736214 | 400.36811 | | 5/31/31 | $351,075 | TBD | $270,058 | TBD | 8.12% | 95.00% | $20,288 | 2.96232963 | 7.40582408 | 370.29120 | | 11/30/31 | $378,165 | TBD | $290,896 | TBD | 7.72% | 95.00% | $20,839 | 2.75012006 | 6.87530014 | 343.76501 | | 5/30/32 | $423,545 | TBD | $325,804 | TBD | 12.00% | 0.00% | $34,908 | 2.45546434 | 6.13866084 | 306.93304 | | 11/29/32 | $475,387 | TBD | $365,682 | TBD | 12.24% | 102.00% | $39,878 | 2.18769096 | 5.46922740 | 273.46137 | | 5/31/33 | $534,738 | TBD | $411,337 | TBD | 12.48% | 102.00% | $45,655 | 1.94487696 | 4.86219241 | 243.10962 | | 11/29/33 | $602,834 | TBD | $463,719 | TBD | 12.73% | 102.00% | $52,382 | 1.72518353 | 4.31295884 | 215.64794 | | 5/31/34 | $645,033 | TBD | $496,179 | TBD | 7.00% | 0.00% | $32,460 | 1.61232106 | 4.03080265 | 201.54013 | | 11/29/34 | $687,928 | TBD | $529,175 | TBD | 6.65% | 95.00% | $32,996 | 1.51178721 | 3.77946803 | 188.97340 | | 5/31/35 | $731,387 | TBD | $562,606 | TBD | 6.32% | 95.00% | $33,431 | 1.42195519 | 3.55488798 | 177.74440 | | 11/30/35 | $775,282 | TBD | $596,371 | TBD | 6.00% | 95.00% | $33,765 | 1.34144660 | 3.35361649 | 167.68082 | | 5/30/36 | $852,811 | TBD | $656,008 | TBD | 10.00% | 0.00% | $59,637 | 1.21949691 | 3.04874227 | 152.43711 | | 11/29/36 | $939,797 | TBD | $722,921 | TBD | 10.20% | 102.00% | $66,913 | 1.10662151 | 2.76655378 | 138.32769 | | 5/30/37 | $1,037,574 | TBD | $798,134 | TBD | 10.40% | 102.00% | $75,213 | 1.00233824 | 2.50584560 | 125.29228 | | 11/29/37 | $1,147,682 | TBD | $882,832 | TBD | 10.61% | 102.00% | $84,699 | 0.90617430 | 2.26543575 | 113.27179 | | 5/31/38 | $1,216,543 | TBD | $935,802 | TBD | 6.00% | 0.00% | $52,970 | 0.85488141 | 2.13720354 | 106.86018 | | 11/29/38 | $1,285,886 | TBD | $989,143 | TBD | 5.70% | 95.00% | $53,341 | 0.80878090 | 2.02195226 | 101.09761 | | 5/31/39 | $1,355,517 | TBD | $1,042,705 | TBD | 5.42% | 95.00% | $53,562 | 0.76723512 | 1.91808780 | 95.90439 | | 11/29/39 | $1,425,248 | TBD | $1,096,344 | TBD | 5.14% | 95.00% | $53,639 | 0.72969765 | 1.82424413 | 91.21221 | | 5/30/40 | $1,539,268 | TBD | $1,184,052 | TBD | 8.00% | 0.00% | $87,708 | 0.67564597 | 1.68911493 | 84.45575 | | 11/29/40 | $1,664,872 | TBD | $1,280,671 | TBD | 8.16% | 102.00% | $96,619 | 0.62467268 | 1.56168170 | 78.08409 | | 5/30/41 | $1,803,443 | TBD | $1,387,263 | TBD | 8.32% | 102.00% | $106,593 | 0.57667488 | 1.44168720 | 72.08436 | | 11/29/41 | $1,956,549 | TBD | $1,505,037 | TBD | 8.49% | 102.00% | $117,774 | 0.53154822 | 1.32887055 | 66.44353 | | 5/30/42 | $2,054,376 | TBD | $1,580,289 | TBD | 5.00% | 0.00% | $75,252 | 0.50623640 | 1.26559100 | 63.27955 | | 11/29/42 | $2,151,959 | TBD | $1,655,353 | TBD | 4.75% | 95.00% | $75,064 | 0.48328057 | 1.20820143 | 60.41007 | | 5/31/43 | $2,249,066 | TBD | $1,730,051 | TBD | 4.51% | 95.00% | $74,698 | 0.46241414 | 1.15603534 | 57.80176690 | | 11/29/43 | $2,345,481 | TBD | $1,804,216 | TBD | 4.29% | 95.00% | $74,165 | 0.44340588 | 1.10851470 | 55.42573493 | | 5/30/44 | $2,509,665 | TBD | $1,930,511 | TBD | 7.00% | 0.00% | $126,295 | 0.41439802 | 1.03599505 | 51.79975227 | | 11/28/44 | $2,688,855 | TBD | $2,068,350 | TBD | 7.14% | 102.00% | $137,838 | 0.38678180 | 0.96695449 | 48.34772472 | | 5/30/45 | $2,884,678 | TBD | $2,218,983 | TBD | 7.28% | 102.00% | $150,634 | 0.36052545 | 0.90131363 | 45.06568129 | | 11/29/45 | $3,098,966 | TBD | $2,383,820 | TBD | 7.43% | 102.00% | $164,836 | 0.33559586 | 0.83898965 | 41.94948244 | | 5/30/46 | $3,222,924 | TBD | $2,479,172 | TBD | 4.00% | 0.00% | $95,353 | 0.32268833 | 0.80672082 | 40.33604081 | | 11/29/46 | $3,345,395 | TBD | $2,573,381 | TBD | 3.80% | 95.00% | $94,209 | 0.31087507 | 0.77718768 | 38.85938421 | | 5/30/47 | $3,466,164 | TBD | $2,666,280 | TBD | 3.61% | 95.00% | $92,899 | 0.30004350 | 0.75010876 | 37.50543790 | | 11/29/47 | $3,585,036 | TBD | $2,757,720 | TBD | 3.43% | 95.00% | $91,440 | 0.29009471 | 0.72523676 | 36.26183816 | | 5/30/48 | $3,800,138 | TBD | $2,923,183 | TBD | 6.00% | 0.00% | $165,463 | 0.27367425 | 0.68418563 | 34.20928128 | | 11/28/48 | $4,032,707 | TBD | $3,102,082 | TBD | 6.12% | 102.00% | $178,899 | 0.25789130 | 0.64472826 | 32.23641282 | | 5/30/49 | $4,284,444 | TBD | $3,295,727 | TBD | 6.24% | 102.00% | $193,644 | 0.24273859 | 0.60684647 | 30.34232361 | | 11/28/49 | $4,557,246 | TBD | $3,505,574 | TBD | 6.37% | 102.00% | $209,847 | 0.22820802 | 0.57052005 | 28.52600230 | | 5/30/50 | $4,693,963 | TBD | $3,610,741 | TBD | 3.00% | 0.00% | $105,167 | 0.22156118 | 0.55390296 | 27.69514786 | | 11/29/50 | $4,827,741 | TBD | $3,713,647 | TBD | 2.85% | 95.00% | $102,906 | 0.21542167 | 0.53855416 | 26.92770818 | | 5/30/51 | $4,958,452 | TBD | $3,814,194 | TBD | 2.71% | 95.00% | $100,547 | 0.20974288 | 0.52435719 | 26.21785963 | | 11/29/51 | $5,085,990 | TBD | $3,912,300 | TBD | 2.57% | 95.00% | $98,106 | 0.20448331 | 0.51120828 | 25.56041384 | | 5/29/52 | $5,340,289 | TBD | $4,107,915 | TBD | 5.00% | 0.00% | $195,615 | 0.19474601 | 0.48686503 | 24.34325127 | | 11/28/52 | $5,612,644 | TBD | $4,317,418 | TBD | 5.10% | 102.00% | $209,504 | 0.18529592 | 0.46323980 | 23.16198979 | | 5/30/53 | $5,904,614 | TBD | $4,542,010 | TBD | 5.20% | 102.00% | $224,592 | 0.17613346 | 0.44033364 | 22.01668200 | | 11/28/53 | $6,217,915 | TBD | $4,783,011 | TBD | 5.31% | 102.00% | $241,001 | 0.16725865 | 0.41814661 | 20.90733067 | | 5/30/54 | $6,404,452 | TBD | $4,926,502 | TBD | 3.00% | 0.00% | $143,490 | 0.16238703 | 0.40596759 | 20.29837929 | | 11/28/54 | $6,586,979 | TBD | $5,066,907 | TBD | 2.85% | 95.00% | $140,405 | 0.15788725 | 0.39471812 | 19.73590597 | | 5/30/55 | $6,765,322 | TBD | $5,204,094 | TBD | 2.71% | 95.00% | $137,187 | 0.15372514 | 0.38431285 | 19.21564245 | | 11/29/55 | $6,939,334 | TBD | $5,337,949 | TBD | 2.57% | 95.00% | $133,856 | 0.14987029 | 0.37467572 | 18.73378605 | | 5/29/56 | $7,216,907 | TBD | $5,551,467 | TBD | 4.00% | 0.00% | $213,518 | 0.14410605 | 0.36026512 | 18.01325582 | | 11/28/56 | $7,511,357 | TBD | $5,777,967 | TBD | 4.08% | 102.00% | $226,500 | 0.13845700 | 0.34614250 | 17.30712512 | | 5/29/57 | $7,823,950 | TBD | $6,018,423 | TBD | 4.16% | 102.00% | $240,456 | 0.13292519 | 0.33231297 | 16.61564830 | | 11/28/57 | $8,156,063 | TBD | $6,273,895 | TBD | 4.24% | 102.00% | $255,472 | 0.12751250 | 0.31878124 | 15.93906190 | | 5/30/58 | $8,400,745 | TBD | $6,462,112 | TBD | 3.00% | 0.00% | $188,217 | 0.12379854 | 0.30949635 | 15.47481738 | | 11/28/58 | $8,640,167 | TBD | $6,646,282 | TBD | 2.85% | 95.00% | $184,170 | 0.12036805 | 0.30092012 | 15.04600620 | | 5/30/59 | $8,874,099 | TBD | $6,826,230 | TBD | 2.71% | 95.00% | $179,948 | 0.11719500 | 0.29298749 | 14.64937439 | | 11/28/59 | $9,102,352 | TBD | $7,001,809 | TBD | 2.57% | 95.00% | $175,579 | 0.11425618 | 0.28564046 | 14.28202291 | | 5/29/60 | $9,466,446 | TBD | $7,281,882 | TBD | 4.00% | 0.00% | $280,072 | 0.10986171 | 0.27465429 | 13.73271433 | | 11/28/60 | $9,852,677 | TBD | $7,578,982 | TBD | 4.08% | 102.00% | $297,101 | 0.10555507 | 0.26388767 | 13.19438349 |
I could not post the second part of it I always get an error? Is there a size limit for tables or maybe per user rank? Because if I preview it in another post that only has the second part it works. [table] [tr][td][/td] [td][/td] [td][/td] [td][/td] [td][/td] [td][/td] [td][/td] [td][/td] [td][b]$800k[/b][/td] [td][b]$2 million[/b][/td] [td][b]$100 million[/b][/td][/tr] [tr][td][b]Date[/b] [/td][td][b]Projected SpotPrice[/b] [/td][td][b]Real SpotPrice[/b] [/td][td][b]Projected 200 WMA[/b] [/td][td][b]Real 200 WMA[/b] [/td][td][b]%gain/time[/b] [/td][td][b]Spotvs200[/b] [/td][td][b]gain/time[/b] [/td][td][b]Coins/10%FU Status[/b] [/td][td][b]Coins/4%FU Status[/b] [/td][td][b]Filthy-Rich[/b][/td] [/tr][tr][td]5/29/61[/td][td]$10,262,706[/td][td]TBD[/td][td]$7,894,389[/td][td]TBD[/td][td]4.16%[/td][td]102.00%[/td][td]$315,407[/td][td]0.10133779[/td][td]0.25334449[/td][td]12.66722428[/td] [/tr][tr][td]11/28/61[/td][td]$10,698,341[/td][td]TBD[/td][td]$8,229,493[/td][td]TBD[/td][td]4.24%[/td][td]102.00%[/td][td]$335,104[/td][td]0.09721134[/td][td]0.24302834[/td][td]12.15141704[/td] [/tr][tr][td]5/29/62[/td][td]$11,019,291[/td][td]TBD[/td][td]$8,476,378[/td][td]TBD[/td][td]3.00%[/td][td]0.00%[/td][td]$246,885[/td][td]0.09437994[/td][td]0.23594985[/td][td]11.79749227[/td] [/tr][tr][td]11/28/62[/td][td]$11,333,341[/td][td]TBD[/td][td]$8,717,954[/td][td]TBD[/td][td]2.85%[/td][td]95.00%[/td][td]$241,577[/td][td]0.09176465[/td][td]0.22941161[/td][td]11.47058072[/td] [/tr][tr][td]5/30/63[/td][td]$11,640,191[/td][td]TBD[/td][td]$8,953,993[/td][td]TBD[/td][td]2.71%[/td][td]95.00%[/td][td]$236,039[/td][td]0.08934561[/td][td]0.22336403[/td][td]11.16820166[/td] [/tr][tr][td]11/28/63[/td][td]$11,939,591[/td][td]TBD[/td][td]$9,184,301[/td][td]TBD[/td][td]2.57%[/td][td]95.00%[/td][td]$230,308[/td][td]0.08710516[/td][td]0.21776290[/td][td]10.88814496[/td] [/tr][tr][td]5/29/64[/td][td]$12,417,175[/td][td]TBD[/td][td]$9,551,673[/td][td]TBD[/td][td]4.00%[/td][td]0.00%[/td][td]$367,372[/td][td]0.08375496[/td][td]0.20938740[/td][td]10.46937016[/td] [/tr][tr][td]11/27/64[/td][td]$12,923,796[/td][td]TBD[/td][td]$9,941,381[/td][td]TBD[/td][td]4.08%[/td][td]102.00%[/td][td]$389,708[/td][td]0.08047172[/td][td]0.20117929[/td][td]10.05896441[/td] [/tr][tr][td]5/29/65[/td][td]$13,461,632[/td][td]TBD[/td][td]$10,355,102[/td][td]TBD[/td][td]4.16%[/td][td]102.00%[/td][td]$413,721[/td][td]0.07725660[/td][td]0.19314151[/td][td]9.65707555[/td] [/tr][tr][td]11/28/65[/td][td]$14,033,056[/td][td]TBD[/td][td]$10,794,658[/td][td]TBD[/td][td]4.24%[/td][td]102.00%[/td][td]$439,557[/td][td]0.07411073[/td][td]0.18527682[/td][td]9.26384106[/td] [/tr][tr][td]5/29/66[/td][td]$14,454,048[/td][td]TBD[/td][td]$11,118,498[/td][td]TBD[/td][td]3.00%[/td][td]0.00%[/td][td]$323,840[/td][td]0.07195216[/td][td]0.17988041[/td][td]8.99402045[/td] [/tr][tr][td]11/28/66[/td][td]$14,865,988[/td][td]TBD[/td][td]$11,435,375[/td][td]TBD[/td][td]2.85%[/td][td]95.00%[/td][td]$316,877[/td][td]0.06995835[/td][td]0.17489588[/td][td]8.74479383[/td] [/tr][tr][td]5/29/67[/td][td]$15,268,485[/td][td]TBD[/td][td]$11,744,988[/td][td]TBD[/td][td]2.71%[/td][td]95.00%[/td][td]$309,613[/td][td]0.06811416[/td][td]0.17028540[/td][td]8.51426997[/td] [/tr][tr][td]11/28/67[/td][td]$15,661,209[/td][td]TBD[/td][td]$12,047,084[/td][td]TBD[/td][td]2.57%[/td][td]95.00%[/td][td]$302,096[/td][td]0.06640611[/td][td]0.16601528[/td][td]8.30076394[/td] [/tr][tr][td]5/29/68[/td][td]$16,287,657[/td][td]TBD[/td][td]$12,528,967[/td][td]TBD[/td][td]4.00%[/td][td]0.00%[/td][td]$481,883[/td][td]0.06385203[/td][td]0.15963008[/td][td]7.98150379[/td] [/tr][tr][td]11/27/68[/td][td]$16,952,194[/td][td]TBD[/td][td]$13,040,149[/td][td]TBD[/td][td]4.08%[/td][td]102.00%[/td][td]$511,182[/td][td]0.06134899[/td][td]0.15337248[/td][td]7.66862393[/td] [/tr][tr][td]5/29/69[/td][td]$17,657,676[/td][td]TBD[/td][td]$13,582,828[/td][td]TBD[/td][td]4.16%[/td][td]102.00%[/td][td]$542,679[/td][td]0.05889790[/td][td]0.14724474[/td][td]7.36223708[/td] [/tr][tr][td]11/27/69[/td][td]$18,407,215[/td][td]TBD[/td][td]$14,159,396[/td][td]TBD[/td][td]4.24%[/td][td]102.00%[/td][td]$576,568[/td][td]0.05649958[/td][td]0.14124896[/td][td]7.06244802[/td] [/tr][tr][td]5/29/70[/td][td]$18,959,432[/td][td]TBD[/td][td]$14,584,178[/td][td]TBD[/td][td]3.00%[/td][td]0.00%[/td][td]$424,782[/td][td]0.05485397[/td][td]0.13713491[/td][td]6.85674565[/td] [/tr][tr][td]11/28/70[/td][td]$19,499,775[/td][td]TBD[/td][td]$14,999,827[/td][td]TBD[/td][td]2.85%[/td][td]95.00%[/td][td]$415,649[/td][td]0.05333395[/td][td]0.13333487[/td][td]6.66674346[/td] [/tr][tr][td]5/29/71[/td][td]$20,027,732[/td][td]TBD[/td][td]$15,405,948[/td][td]TBD[/td][td]2.71%[/td][td]95.00%[/td][td]$406,120[/td][td]0.05192800[/td][td]0.12981999[/td][td]6.49099965[/td] [/tr][tr][td]11/28/71[/td][td]$20,542,870[/td][td]TBD[/td][td]$15,802,208[/td][td]TBD[/td][td]2.57%[/td][td]95.00%[/td][td]$396,260[/td][td]0.05062584[/td][td]0.12656459[/td][td]6.32822967[/td] [/tr][tr][td]5/28/72[/td][td]$21,364,585[/td][td]TBD[/td][td]$16,434,296[/td][td]TBD[/td][td]4.00%[/td][td]0.00%[/td][td]$632,088[/td][td]0.04867869[/td][td]0.12169672[/td][td]6.08483622[/td] [/tr][tr][td]11/27/72[/td][td]$22,236,260[/td][td]TBD[/td][td]$17,104,815[/td][td]TBD[/td][td]4.08%[/td][td]102.00%[/td][td]$670,519[/td][td]0.04677046[/td][td]0.11692614[/td][td]5.84630690[/td] [/tr][tr][td]5/29/73[/td][td]$23,161,644[/td][td]TBD[/td][td]$17,816,649[/td][td]TBD[/td][td]4.16%[/td][td]102.00%[/td][td]$711,834[/td][td]0.04490182[/td][td]0.11225455[/td][td]5.61272763[/td] [/tr][tr][td]11/27/73[/td][td]$24,144,817[/td][td]TBD[/td][td]$18,572,936[/td][td]TBD[/td][td]4.24%[/td][td]102.00%[/td][td]$756,287[/td][td]0.04307343[/td][td]0.10768357[/td][td]5.38417830[/td] [/tr][tr][td]5/29/74[/td][td]$24,869,162[/td][td]TBD[/td][td]$19,130,124[/td][td]TBD[/td][td]3.00%[/td][td]0.00%[/td][td]$557,188[/td][td]0.04181886[/td][td]0.10454715[/td][td]5.22735758[/td] [/tr][tr][td]11/27/74[/td][td]$25,577,933[/td][td]TBD[/td][td]$19,675,333[/td][td]TBD[/td][td]2.85%[/td][td]95.00%[/td][td]$545,209[/td][td]0.04066005[/td][td]0.10165012[/td][td]5.08250615[/td] [/tr][tr][td]5/29/75[/td][td]$26,270,455[/td][td]TBD[/td][td]$20,208,042[/td][td]TBD[/td][td]2.71%[/td][td]95.00%[/td][td]$532,710[/td][td]0.03958820[/td][td]0.09897050[/td][td]4.94852484[/td] [/tr][tr][td]11/28/75[/td][td]$26,946,164[/td][td]TBD[/td][td]$20,727,819[/td][td]TBD[/td][td]2.57%[/td][td]95.00%[/td][td]$519,776[/td][td]0.03859547[/td][td]0.09648869[/td][td]4.82443436[/td] [/tr][tr][td]5/28/76[/td][td]$28,024,011[/td][td]TBD[/td][td]$21,556,931[/td][td]TBD[/td][td]4.00%[/td][td]0.00%[/td][td]$829,113[/td][td]0.03711103[/td][td]0.09277758[/td][td]4.63887919[/td] [/tr][tr][td]11/27/76[/td][td]$29,167,390[/td][td]TBD[/td][td]$22,436,454[/td][td]TBD[/td][td]4.08%[/td][td]102.00%[/td][td]$879,523[/td][td]0.03565626[/td][td]0.08914065[/td][td]4.45703227[/td] [/tr][tr][td]5/28/77[/td][td]$30,381,220[/td][td]TBD[/td][td]$23,370,170[/td][td]TBD[/td][td]4.16%[/td][td]102.00%[/td][td]$933,715[/td][td]0.03423167[/td][td]0.08557918[/td][td]4.27895911[/td] [/tr][tr][td]11/27/77[/td][td]$31,670,852[/td][td]TBD[/td][td]$24,362,194[/td][td]TBD[/td][td]4.24%[/td][td]102.00%[/td][td]$992,024[/td][td]0.03283776[/td][td]0.08209441[/td][td]4.10472062[/td] [/tr][tr][td]5/29/78[/td][td]$32,620,978[/td][td]TBD[/td][td]$25,093,060[/td][td]TBD[/td][td]3.00%[/td][td]0.00%[/td][td]$730,866[/td][td]0.03188133[/td][td]0.07970331[/td][td]3.98516565[/td] [/tr][tr][td]11/27/78[/td][td]$33,550,676[/td][td]TBD[/td][td]$25,808,212[/td][td]TBD[/td][td]2.85%[/td][td]95.00%[/td][td]$715,152[/td][td]0.03099789[/td][td]0.07749471[/td][td]3.87473568[/td] [/tr][tr][td]5/29/79[/td][td]$34,459,060[/td][td]TBD[/td][td]$26,506,969[/td][td]TBD[/td][td]2.71%[/td][td]95.00%[/td][td]$698,757[/td][td]0.03018074[/td][td]0.07545185[/td][td]3.77259273[/td] [/tr][tr][td]11/27/79[/td][td]$35,345,390[/td][td]TBD[/td][td]$27,188,762[/td][td]TBD[/td][td]2.57%[/td][td]95.00%[/td][td]$681,792[/td][td]0.02942392[/td][td]0.07355980[/td][td]3.67799023[/td] [/tr][tr][td]5/28/80[/td][td]$36,759,206[/td][td]TBD[/td][td]$28,276,312[/td][td]TBD[/td][td]4.00%[/td][td]0.00%[/td][td]$1,087,550[/td][td]0.02829223[/td][td]0.07073058[/td][td]3.53652906[/td] [/tr][tr][td]11/27/80[/td][td]$38,258,981[/td][td]TBD[/td][td]$29,429,986[/td][td]TBD[/td][td]4.08%[/td][td]102.00%[/td][td]$1,153,674[/td][td]0.02718316[/td][td]0.06795790[/td][td]3.39789495[/td] [/tr][tr][td]5/28/81[/td][td]$39,851,167[/td][td]TBD[/td][td]$30,654,744[/td][td]TBD[/td][td]4.16%[/td][td]102.00%[/td][td]$1,224,758[/td][td]0.02609710[/td][td]0.06524276[/td][td]3.26213782[/td] [/tr][tr][td]11/27/81[/td][td]$41,542,782[/td][td]TBD[/td][td]$31,955,986[/td][td]TBD[/td][td]4.24%[/td][td]102.00%[/td][td]$1,301,242[/td][td]0.02503443[/td][td]0.06258608[/td][td]3.12930412[/td] [/tr][tr][td]5/28/82[/td][td]$42,789,066[/td][td]TBD[/td][td]$32,914,666[/td][td]TBD[/td][td]3.00%[/td][td]0.00%[/td][td]$958,680[/td][td]0.02430527[/td][td]0.06076319[/td][td]3.03815934[/td] [/tr][tr][td]11/27/82[/td][td]$44,008,554[/td][td]TBD[/td][td]$33,852,734[/td][td]TBD[/td][td]2.85%[/td][td]95.00%[/td][td]$938,068[/td][td]0.02363177[/td][td]0.05907942[/td][td]2.95397116[/td] [/tr][tr][td]5/29/83[/td][td]$45,200,086[/td][td]TBD[/td][td]$34,769,297[/td][td]TBD[/td][td]2.71%[/td][td]95.00%[/td][td]$916,563[/td][td]0.02300881[/td][td]0.05752201[/td][td]2.87610073[/td] [/tr][tr][td]11/27/83[/td][td]$46,362,689[/td][td]TBD[/td][td]$35,663,607[/td][td]TBD[/td][td]2.57%[/td][td]95.00%[/td][td]$894,310[/td][td]0.02243183[/td][td]0.05607958[/td][td]2.80397889[/td] [/tr][tr][td]5/28/84[/td][td]$48,217,196[/td][td]TBD[/td][td]$37,090,151[/td][td]TBD[/td][td]4.00%[/td][td]0.00%[/td][td]$1,426,544[/td][td]0.02156907[/td][td]0.05392267[/td][td]2.69613355[/td] [/tr][tr][td]11/26/84[/td][td]$50,184,458[/td][td]TBD[/td][td]$38,603,429[/td][td]TBD[/td][td]4.08%[/td][td]102.00%[/td][td]$1,513,278[/td][td]0.02072355[/td][td]0.05180887[/td][td]2.59044346[/td] [/tr][tr][td]5/28/85[/td][td]$52,272,934[/td][td]TBD[/td][td]$40,209,949[/td][td]TBD[/td][td]4.16%[/td][td]102.00%[/td][td]$1,606,520[/td][td]0.01989557[/td][td]0.04973893[/td][td]2.48694668[/td] [/tr][tr][td]11/27/85[/td][td]$54,491,832[/td][td]TBD[/td][td]$41,916,794[/td][td]TBD[/td][td]4.24%[/td][td]102.00%[/td][td]$1,706,845[/td][td]0.01908543[/td][td]0.04771357[/td][td]2.38567863[/td] [/tr][tr][td]5/28/86[/td][td]$56,126,587[/td][td]TBD[/td][td]$43,174,298[/td][td]TBD[/td][td]3.00%[/td][td]0.00%[/td][td]$1,257,504[/td][td]0.01852954[/td][td]0.04632386[/td][td]2.31619285[/td] [/tr][tr][td]11/27/86[/td][td]$57,726,195[/td][td]TBD[/td][td]$44,404,765[/td][td]TBD[/td][td]2.85%[/td][td]95.00%[/td][td]$1,230,467[/td][td]0.01801608[/td][td]0.04504021[/td][td]2.25201055[/td] [/tr][tr][td]5/28/87[/td][td]$59,289,132[/td][td]TBD[/td][td]$45,607,024[/td][td]TBD[/td][td]2.71%[/td][td]95.00%[/td][td]$1,202,259[/td][td]0.01754116[/td][td]0.04385289[/td][td]2.19264469[/td] [/tr][tr][td]11/27/87[/td][td]$60,814,122[/td][td]TBD[/td][td]$46,780,094[/td][td]TBD[/td][td]2.57%[/td][td]95.00%[/td][td]$1,173,070[/td][td]0.01710129[/td][td]0.04275323[/td][td]2.13766137[/td] [/tr][tr][td]5/28/88[/td][td]$63,246,687[/td][td]TBD[/td][td]$48,651,298[/td][td]TBD[/td][td]4.00%[/td][td]0.00%[/td][td]$1,871,204[/td][td]0.01644355[/td][td]0.04110887[/td][td]2.05544363[/td] [/tr][tr][td]11/26/88[/td][td]$65,827,152[/td][td]TBD[/td][td]$50,636,271[/td][td]TBD[/td][td]4.08%[/td][td]102.00%[/td][td]$1,984,973[/td][td]0.01579895[/td][td]0.03949738[/td][td]1.97486897[/td] [/tr][tr][td]5/28/89[/td][td]$68,566,615[/td][td]TBD[/td][td]$52,743,550[/td][td]TBD[/td][td]4.16%[/td][td]102.00%[/td][td]$2,107,279[/td][td]0.01516773[/td][td]0.03791933[/td][td]1.89596643[/td] [/tr][tr][td]11/26/89[/td][td]$71,477,152[/td][td]TBD[/td][td]$54,982,425[/td][td]TBD[/td][td]4.24%[/td][td]102.00%[/td][td]$2,238,875[/td][td]0.01455010[/td][td]0.03637526[/td][td]1.81876300[/td] [/tr][tr][td]5/28/90[/td][td]$73,621,467[/td][td]TBD[/td][td]$56,631,898[/td][td]TBD[/td][td]3.00%[/td][td]0.00%[/td][td]$1,649,473[/td][td]0.01412631[/td][td]0.03531579[/td][td]1.76578932[/td] [/tr][tr][td]11/27/90[/td][td]$75,719,679[/td][td]TBD[/td][td]$58,245,907[/td][td]TBD[/td][td]2.85%[/td][td]95.00%[/td][td]$1,614,009[/td][td]0.01373487[/td][td]0.03433718[/td][td]1.71685884[/td] [/tr] [/table]
|