~
At what price have you calculated buyback? Was price the same?
If your question was in regards to table #2, I calculated the price of bitcoin at each quarter date (i.e. the 4th during the outlined months).
If your question was in regards to table #1, everything was based on the minimum price of $3200 across the past two years. Table #1 was more for estimation and at-a-glance stats.