Your updates lookslook good (correct).

If you don't mind, let's update itthat information from 2010 to 2157^** so that the similarly generated data is all contained within one table... so this is the raw data that I have in my Excel spreadsheet for the actual facts from December 2010 to May 2025, and the projected out data from November 2025 to May 2157:.  

**right now, the forum software seems to be allowing me to paste in the data all the way to 2157, even though previously it would only allow me to post until 2074.

By the way the column that I have labeled as "Spotvs 200" are actual facts of the spot price versus the 200-WMA from December 2010 to May 2025.  Yet that column converts into projected formulas for the future rows that I attempt to use based on a projected ongoing 4 year cycle) from November 2025 to May 2157.. So generally speaking, the formula is something like 2 years of positive appreciation in relation to the base followed by 2 years of negative depreciation in relation to the base, and then just repeating that same pattern for every 4 years into the future..

Yeah of course at some point that kind of a 4-year pattern will weaken even further or maybe break, even though there is some out of my ass diminishing percentage increases for each of the 6 month periods that fit into a 4-year pattern of 2 years up and 2 years down.. more or less.. with my throwing in a base number for the start of each 2 years that is increasingly going down, and perhaps in the future the amount that it goes down is too flat.. Perhaps? perhaps?

You might even notice by the time we get to 2126, the base for the 2 years up and for the 2 years down both gravitate towards 2% for every 6 months, which would be 4% for the year, yet I keep the 2 years up and the 2 years down in there... It might make more sense to continue to have that percentage to decrease, yet we hardly have enough information to know what might happen that far out into the future, and there is a bit of a dynamic within bitcoin that it is designed to pump forever, yet there still might be limits in terms of how much it can pump, and there also could be outrageous and catastrophic disasters and/or quasi-ending of civilization kinds of events between now and 2157 that would truly put some kind of reset in the data and/or there could be some movement into some kind of a "new bitcoin" that might end up having to take place at some point along the way, too.  Not that any of us should give too many shits for either our own accumulating of bitcoin and/or living off of our bitcoin and/or our legacy decisions regarding our bitcoin (how we might decide to pass down our bitcoin) - presuming that we are going to die within normal kinds of parameters that relate to current life-span dynamics.. Personally, I don't believe in great extensions of life, even though sure there may well be some of us who might be able to extend and to live 25% to 40% or so longer than our current lifespan averages.. perhaps? perhaps?  .. but being able to stay physically active in any kind of meaningful way past 95 years or so might be another story... that does not seem too likely to me.

Date   SpotPrice   200 WMA   %gain/time   Spotvs200   gain/time   Coins/10%FU Status   Coins/4%FU Status   Filty-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
11/30/25   $89,699   $68,999   44.00%   102.00%   $21,083   11.59436421   28.98591053   1,449.2955
5/31/26   $107,639   $82,799   20.00%   0.00%   $13,800   9.66197018   24.15492544   1,207.7463
11/30/26   $123,784   $95,219   15.00%   95.00%   $12,420   8.40171320   21.00428299   1,050.2141
5/31/27   $138,638   $106,645   12.00%   95.00%   $11,426   7.50152964   18.75382410   937.6912
11/30/27   $154,443   $118,802   11.40%   95.00%   $12,158   6.73386862   16.83467154   841.7336
5/31/28   $177,610   $136,623   15.00%   0.00%   $17,820   5.85553793   14.63884482   731.9422
11/29/28   $204,784   $157,526   15.30%   102.00%   $20,903   5.07852379   12.69630947   634.8155
5/31/29   $236,742   $182,110   15.61%   102.00%   $24,584   4.39295866   10.98239665   549.11983
11/29/29   $274,427   $211,098   15.92%   102.00%   $28,988   3.78970834   9.47427085   473.71354
5/31/30   $299,126   $230,097   9.00%   0.00%   $18,999   3.47679664   8.69199160   434.59958
11/30/30   $324,701   $249,770   8.55%   95.00%   $19,673   3.20294486   8.00736214   400.36811
5/31/31   $351,075   $270,058   8.12%   95.00%   $20,288   2.96232963   7.40582408   370.29120
11/30/31   $378,165   $290,896   7.72%   95.00%   $20,839   2.75012006   6.87530014   343.76501
5/30/32   $423,545   $325,804   12.00%   0.00%   $34,908   2.45546434   6.13866084   306.93304
11/29/32   $475,387   $365,682   12.24%   102.00%   $39,878   2.18769096   5.46922740   273.46137
5/31/33   $534,738   $411,337   12.48%   102.00%   $45,655   1.94487696   4.86219241   243.10962
11/29/33   $602,834   $463,719   12.73%   102.00%   $52,382   1.72518353   4.31295884   215.64794
5/31/34   $645,033   $496,179   7.00%   0.00%   $32,460   1.61232106   4.03080265   201.54013
11/29/34   $687,928   $529,175   6.65%   95.00%   $32,996   1.51178721   3.77946803   188.97340
5/31/35   $731,387   $562,606   6.32%   95.00%   $33,431   1.42195519   3.55488798   177.74440
11/30/35   $775,282   $596,371   6.00%   95.00%   $33,765   1.34144660   3.35361649   167.68082
5/30/36   $852,811   $656,008   10.00%   0.00%   $59,637   1.21949691   3.04874227   152.43711
11/29/36   $939,797   $722,921   10.20%   102.00%   $66,913   1.10662151   2.76655378   138.32769
5/30/37   $1,037,574   $798,134   10.40%   102.00%   $75,213   1.00233824   2.50584560   125.29228
11/29/37   $1,147,682   $882,832   10.61%   102.00%   $84,699   0.90617430   2.26543575   113.27179
5/31/38   $1,216,543   $935,802   6.00%   0.00%   $52,970   0.85488141   2.13720354   106.86018
11/29/38   $1,285,886   $989,143   5.70%   95.00%   $53,341   0.80878090   2.02195226   101.09761
5/31/39   $1,355,517   $1,042,705   5.42%   95.00%   $53,562   0.76723512   1.91808780   95.90439
11/29/39   $1,425,248   $1,096,344   5.14%   95.00%   $53,639   0.72969765   1.82424413   91.21221
5/30/40   $1,539,268   $1,184,052   8.00%   0.00%   $87,708   0.67564597   1.68911493   84.45575
11/29/40   $1,664,872   $1,280,671   8.16%   102.00%   $96,619   0.62467268   1.56168170   78.08409
5/30/41   $1,803,443   $1,387,263   8.32%   102.00%   $106,593   0.57667488   1.44168720   72.08436
11/29/41   $1,956,549   $1,505,037   8.49%   102.00%   $117,774   0.53154822   1.32887055   66.44353
5/30/42   $2,054,376   $1,580,289   5.00%   0.00%   $75,252   0.50623640   1.26559100   63.27955
11/29/42   $2,151,959   $1,655,353   4.75%   95.00%   $75,064   0.48328057   1.20820143   60.41007
5/31/43   $2,249,066   $1,730,051   4.51%   95.00%   $74,698   0.46241414   1.15603534   57.80176690
11/29/43   $2,345,481   $1,804,216   4.29%   95.00%   $74,165   0.44340588   1.10851470   55.42573493
5/30/44   $2,509,665   $1,930,511   7.00%   0.00%   $126,295   0.41439802   1.03599505   51.79975227
11/28/44   $2,688,855   $2,068,350   7.14%   102.00%   $137,838   0.38678180   0.96695449   48.34772472
5/30/45   $2,884,678   $2,218,983   7.28%   102.00%   $150,634   0.36052545   0.90131363   45.06568129
11/29/45   $3,098,966   $2,383,820   7.43%   102.00%   $164,836   0.33559586   0.83898965   41.94948244
5/30/46   $3,222,924   $2,479,172   4.00%   0.00%   $95,353   0.32268833   0.80672082   40.33604081
11/29/46   $3,345,395   $2,573,381   3.80%   95.00%   $94,209   0.31087507   0.77718768   38.85938421
5/30/47   $3,466,164   $2,666,280   3.61%   95.00%   $92,899   0.30004350   0.75010876   37.50543790
11/29/47   $3,585,036   $2,757,720   3.43%   95.00%   $91,440   0.29009471   0.72523676   36.26183816
5/30/48   $3,800,138   $2,923,183   6.00%   0.00%   $165,463   0.27367425   0.68418563   34.20928128
11/28/48   $4,032,707   $3,102,082   6.12%   102.00%   $178,899   0.25789130   0.64472826   32.23641282
5/30/49   $4,284,444   $3,295,727   6.24%   102.00%   $193,644   0.24273859   0.60684647   30.34232361
11/28/49   $4,557,246   $3,505,574   6.37%   102.00%   $209,847   0.22820802   0.57052005   28.52600230
5/30/50   $4,693,963   $3,610,741   3.00%   0.00%   $105,167   0.22156118   0.55390296   27.69514786
11/29/50   $4,827,741   $3,713,647   2.85%   95.00%   $102,906   0.21542167   0.53855416   26.92770818
5/30/51   $4,958,452   $3,814,194   2.71%   95.00%   $100,547   0.20974288   0.52435719   26.21785963
11/29/51   $5,085,990   $3,912,300   2.57%   95.00%   $98,106   0.20448331   0.51120828   25.56041384
5/29/52   $5,340,289   $4,107,915   5.00%   0.00%   $195,615   0.19474601   0.48686503   24.34325127
11/28/52   $5,612,644   $4,317,418   5.10%   102.00%   $209,504   0.18529592   0.46323980   23.16198979
5/30/53   $5,904,614   $4,542,010   5.20%   102.00%   $224,592   0.17613346   0.44033364   22.01668200
11/28/53   $6,217,915   $4,783,011   5.31%   102.00%   $241,001   0.16725865   0.41814661   20.90733067
5/30/54   $6,404,452   $4,926,502   3.00%   0.00%   $143,490   0.16238703   0.40596759   20.29837929
11/28/54   $6,586,979   $5,066,907   2.85%   95.00%   $140,405   0.15788725   0.39471812   19.73590597
5/30/55   $6,765,322   $5,204,094   2.71%   95.00%   $137,187   0.15372514   0.38431285   19.21564245
11/29/55   $6,939,334   $5,337,949   2.57%   95.00%   $133,856   0.14987029   0.37467572   18.73378605
5/29/56   $7,216,907   $5,551,467   4.00%   0.00%   $213,518   0.14410605   0.36026512   18.01325582
11/28/56   $7,511,357   $5,777,967   4.08%   102.00%   $226,500   0.13845700   0.34614250   17.30712512
5/29/57   $7,823,950   $6,018,423   4.16%   102.00%   $240,456   0.13292519   0.33231297   16.61564830
11/28/57   $8,156,063   $6,273,895   4.24%   102.00%   $255,472   0.12751250   0.31878124   15.93906190
5/30/58   $8,400,745   $6,462,112   3.00%   0.00%   $188,217   0.12379854   0.30949635   15.47481738
11/28/58   $8,640,167   $6,646,282   2.85%   95.00%   $184,170   0.12036805   0.30092012   15.04600620
5/30/59   $8,874,099   $6,826,230   2.71%   95.00%   $179,948   0.11719500   0.29298749   14.64937439
11/28/59   $9,102,352   $7,001,809   2.57%   95.00%   $175,579   0.11425618   0.28564046   14.28202291
5/29/60   $9,466,446   $7,281,882   4.00%   0.00%   $280,072   0.10986171   0.27465429   13.73271433
11/28/60   $9,852,677   $7,578,982   4.08%   102.00%   $297,101   0.10555507   0.26388767   13.19438349
5/29/61   $10,262,706   $7,894,389   4.16%   102.00%   $315,407   0.10133779   0.25334449   12.66722428
11/28/61   $10,698,341   $8,229,493   4.24%   102.00%   $335,104   0.09721134   0.24302834   12.15141704
5/29/62   $11,019,291   $8,476,378   3.00%   0.00%   $246,885   0.09437994   0.23594985   11.79749227
11/28/62   $11,333,341   $8,717,954   2.85%   95.00%   $241,577   0.09176465   0.22941161   11.47058072
5/30/63   $11,640,191   $8,953,993   2.71%   95.00%   $236,039   0.08934561   0.22336403   11.16820166
11/28/63   $11,939,591   $9,184,301   2.57%   95.00%   $230,308   0.08710516   0.21776290   10.88814496
5/29/64   $12,417,175   $9,551,673   4.00%   0.00%   $367,372   0.08375496   0.20938740   10.46937016
11/27/64   $12,923,796   $9,941,381   4.08%   102.00%   $389,708   0.08047172   0.20117929   10.05896441
5/29/65   $13,461,632   $10,355,102   4.16%   102.00%   $413,721   0.07725660   0.19314151   9.65707555
11/28/65   $14,033,056   $10,794,658   4.24%   102.00%   $439,557   0.07411073   0.18527682   9.26384106
5/29/66   $14,454,048   $11,118,498   3.00%   0.00%   $323,840   0.07195216   0.17988041   8.99402045
11/28/66   $14,865,988   $11,435,375   2.85%   95.00%   $316,877   0.06995835   0.17489588   8.74479383
5/29/67   $15,268,485   $11,744,988   2.71%   95.00%   $309,613   0.06811416   0.17028540   8.51426997
11/28/67   $15,661,209   $12,047,084   2.57%   95.00%   $302,096   0.06640611   0.16601528   8.30076394
5/29/68   $16,287,657   $12,528,967   4.00%   0.00%   $481,883   0.06385203   0.15963008   7.98150379
11/27/68   $16,952,194   $13,040,149   4.08%   102.00%   $511,182   0.06134899   0.15337248   7.66862393
5/29/69   $17,657,676   $13,582,828   4.16%   102.00%   $542,679   0.05889790   0.14724474   7.36223708
11/27/69   $18,407,215   $14,159,396   4.24%   102.00%   $576,568   0.05649958   0.14124896   7.06244802
5/29/70   $18,959,432   $14,584,178   3.00%   0.00%   $424,782   0.05485397   0.13713491   6.85674565
11/28/70   $19,499,775   $14,999,827   2.85%   95.00%   $415,649   0.05333395   0.13333487   6.66674346
5/29/71   $20,027,732   $15,405,948   2.71%   95.00%   $406,120   0.05192800   0.12981999   6.49099965
11/28/71   $20,542,870   $15,802,208   2.57%   95.00%   $396,260   0.05062584   0.12656459   6.32822967
5/28/72   $21,364,585   $16,434,296   4.00%   0.00%   $632,088   0.04867869   0.12169672   6.08483622
11/27/72   $22,236,260   $17,104,815   4.08%   102.00%   $670,519   0.04677046   0.11692614   5.84630690
5/29/73   $23,161,644   $17,816,649   4.16%   102.00%   $711,834   0.04490182   0.11225455   5.61272763
11/27/73   $24,144,817   $18,572,936   4.24%   102.00%   $756,287   0.04307343   0.10768357   5.38417830
5/29/74   $24,869,162   $19,130,124   3.00%   0.00%   $557,188   0.04181886   0.10454715   5.22735758
11/27/74   $25,577,933   $19,675,333   2.85%   95.00%   $545,209   0.04066005   0.10165012   5.08250615
5/29/75   $26,270,455   $20,208,042   2.71%   95.00%   $532,710   0.03958820   0.09897050   4.94852484
11/28/75   $26,946,164   $20,727,819   2.57%   95.00%   $519,776   0.03859547   0.09648869   4.82443436
5/28/76   $28,024,011   $21,556,931   4.00%   0.00%   $829,113   0.03711103   0.09277758   4.63887919
11/27/76   $29,167,390   $22,436,454   4.08%   102.00%   $879,523   0.03565626   0.08914065   4.45703227
5/28/77   $30,381,220   $23,370,170   4.16%   102.00%   $933,715   0.03423167   0.08557918   4.27895911
11/27/77   $31,670,852   $24,362,194   4.24%   102.00%   $992,024   0.03283776   0.08209441   4.10472062
5/29/78   $32,620,978   $25,093,060   3.00%   0.00%   $730,866   0.03188133   0.07970331   3.98516565
11/27/78   $33,550,676   $25,808,212   2.85%   95.00%   $715,152   0.03099789   0.07749471   3.87473568
5/29/79   $34,459,060   $26,506,969   2.71%   95.00%   $698,757   0.03018074   0.07545185   3.77259273
11/27/79   $35,345,390   $27,188,762   2.57%   95.00%   $681,792   0.02942392   0.07355980   3.67799023
5/28/80   $36,759,206   $28,276,312   4.00%   0.00%   $1,087,550   0.02829223   0.07073058   3.53652906
11/27/80   $38,258,981   $29,429,986   4.08%   102.00%   $1,153,674   0.02718316   0.06795790   3.39789495
5/28/81   $39,851,167   $30,654,744   4.16%   102.00%   $1,224,758   0.02609710   0.06524276   3.26213782
11/27/81   $41,542,782   $31,955,986   4.24%   102.00%   $1,301,242   0.02503443   0.06258608   3.12930412
5/28/82   $42,789,066   $32,914,666   3.00%   0.00%   $958,680   0.02430527   0.06076319   3.03815934
11/27/82   $44,008,554   $33,852,734   2.85%   95.00%   $938,068   0.02363177   0.05907942   2.95397116
5/29/83   $45,200,086   $34,769,297   2.71%   95.00%   $916,563   0.02300881   0.05752201   2.87610073
11/27/83   $46,362,689   $35,663,607   2.57%   95.00%   $894,310   0.02243183   0.05607958   2.80397889
5/28/84   $48,217,196   $37,090,151   4.00%   0.00%   $1,426,544   0.02156907   0.05392267   2.69613355
11/26/84   $50,184,458   $38,603,429   4.08%   102.00%   $1,513,278   0.02072355   0.05180887   2.59044346
5/28/85   $52,272,934   $40,209,949   4.16%   102.00%   $1,606,520   0.01989557   0.04973893   2.48694668
11/27/85   $54,491,832   $41,916,794   4.24%   102.00%   $1,706,845   0.01908543   0.04771357   2.38567863
5/28/86   $56,126,587   $43,174,298   3.00%   0.00%   $1,257,504   0.01852954   0.04632386   2.31619285
11/27/86   $57,726,195   $44,404,765   2.85%   95.00%   $1,230,467   0.01801608   0.04504021   2.25201055
5/28/87   $59,289,132   $45,607,024   2.71%   95.00%   $1,202,259   0.01754116   0.04385289   2.19264469
11/27/87   $60,814,122   $46,780,094   2.57%   95.00%   $1,173,070   0.01710129   0.04275323   2.13766137
5/28/88   $63,246,687   $48,651,298   4.00%   0.00%   $1,871,204   0.01644355   0.04110887   2.05544363
11/26/88   $65,827,152   $50,636,271   4.08%   102.00%   $1,984,973   0.01579895   0.03949738   1.97486897
5/28/89   $68,566,615   $52,743,550   4.16%   102.00%   $2,107,279   0.01516773   0.03791933   1.89596643
11/26/89   $71,477,152   $54,982,425   4.24%   102.00%   $2,238,875   0.01455010   0.03637526   1.81876300
5/28/90   $73,621,467   $56,631,898   3.00%   0.00%   $1,649,473   0.01412631   0.03531579   1.76578932
11/27/90   $75,719,679   $58,245,907   2.85%   95.00%   $1,614,009   0.01373487   0.03433718   1.71685884
5/28/91   $77,769,789   $59,822,915   2.71%   95.00%   $1,577,008   0.01337280   0.03343201   1.67160026
11/27/91   $79,770,125   $61,361,635   2.57%   95.00%   $1,538,720   0.01303746   0.03259366   1.62968279
5/27/92   $82,960,930   $63,816,100   4.00%   0.00%   $2,454,465   0.01253602   0.03134005   1.56700268
11/26/92   $86,345,736   $66,419,797   4.08%   102.00%   $2,603,697   0.01204460   0.03011150   1.50557521
5/28/93   $89,939,100   $69,183,923   4.16%   102.00%   $2,764,126   0.01156338   0.02890845   1.44542251
11/26/93   $93,756,864   $72,120,665   4.24%   102.00%   $2,936,741   0.01109252   0.02773130   1.38656515
5/28/94   $96,569,570   $74,284,285   3.00%   0.00%   $2,163,620   0.01076944   0.02692360   1.34617975
11/26/94   $99,321,803   $76,401,387   2.85%   95.00%   $2,117,102   0.01047101   0.02617754   1.30887677
5/28/95   $102,010,941   $78,469,954   2.71%   95.00%   $2,068,568   0.01019498   0.02548746   1.27437311
11/27/95   $104,634,789   $80,488,300   2.57%   95.00%   $2,018,345   0.00993933   0.02484833   1.24241661
5/27/96   $108,820,181   $83,707,832   4.00%   0.00%   $3,219,532   0.00955705   0.02389263   1.19463135
11/26/96   $113,260,044   $87,123,111   4.08%   102.00%   $3,415,280   0.00918241   0.02295602   1.14780107
5/27/97   $117,973,474   $90,748,826   4.16%   102.00%   $3,625,715   0.00881554   0.02203885   1.10194262
11/26/97   $122,981,250   $94,600,962   4.24%   102.00%   $3,852,135   0.00845657   0.02114143   1.05707171
5/28/98   $126,670,688   $97,438,991   3.00%   0.00%   $2,838,029   0.00821027   0.02052566   1.02628321
11/26/98   $130,280,802   $100,216,002   2.85%   95.00%   $2,777,011   0.00798276   0.01995689   0.99784464
5/28/99   $133,808,155   $102,929,350   2.71%   95.00%   $2,713,348   0.00777232   0.01943080   0.97154019
11/26/99   $137,249,868   $105,576,822   2.57%   95.00%   $2,647,472   0.00757742   0.01894355   0.94717760
5/28/2100   $142,739,863   $109,799,894   4.00%   0.00%   $4,223,073   0.00728598   0.01821495   0.91074769
11/27/2100   $148,563,649   $114,279,730   4.08%   102.00%   $4,479,836   0.00700037   0.01750092   0.87504582
5/28/2101   $154,746,274   $119,035,595   4.16%   102.00%   $4,755,865   0.00672068   0.01680170   0.84008485
11/27/2101   $161,314,993   $124,088,456   4.24%   102.00%   $5,052,861   0.00644701   0.01611753   0.80587673
5/28/2102   $166,154,443   $127,811,110   3.00%   0.00%   $3,722,654   0.00625924   0.01564809   0.78240460
11/27/2102   $170,889,845   $131,453,727   2.85%   95.00%   $3,642,617   0.00608579   0.01521448   0.76072396
5/29/2103   $175,516,687   $135,012,836   2.71%   95.00%   $3,559,110   0.00592536   0.01481341   0.74067031
11/27/2103   $180,031,196   $138,485,535   2.57%   95.00%   $3,472,699   0.00577678   0.01444194   0.72209707
5/28/2104   $185,432,132   $142,640,101   3.00%   0.00%   $4,154,566   0.00560852   0.01402130   0.70106512
11/26/2104   $191,106,355   $147,004,889   3.06%   102.00%   $4,364,787   0.00544200   0.01360499   0.68024949
5/28/2105   $197,071,167   $151,593,205   3.12%   102.00%   $4,588,317   0.00527728   0.01319320   0.65966017
11/27/2105   $203,345,172   $156,419,363   3.18%   102.00%   $4,826,158   0.00511446   0.01278614   0.63930704
5/28/2106   $207,412,075   $159,547,750   2.00%   0.00%   $3,128,387   0.00501417   0.01253543   0.62677161
11/27/2106   $211,352,904   $162,579,157   1.90%   95.00%   $3,031,407   0.00492068   0.01230170   0.61508499
5/28/2107   $215,167,824   $165,513,711   1.81%   95.00%   $2,934,554   0.00483344   0.01208359   0.60417955
11/27/2107   $218,857,415   $168,351,857   1.71%   95.00%   $2,838,146   0.00475195   0.01187988   0.59399404
5/28/2108   $225,423,137   $173,402,413   3.00%   0.00%   $5,050,556   0.00461355   0.01153386   0.57669324
11/26/2108   $232,321,085   $178,708,527   3.06%   102.00%   $5,306,114   0.00447656   0.01119141   0.55957039
5/28/2109   $239,572,291   $184,286,378   3.12%   102.00%   $5,577,851   0.00434107   0.01085267   0.54263371
11/26/2109   $247,199,372   $190,153,363   3.18%   102.00%   $5,866,985   0.00420713   0.01051783   0.52589130
5/28/2110   $252,143,359   $193,956,430   2.00%   0.00%   $3,803,067   0.00412464   0.01031159   0.51557971
11/27/2110   $256,934,083   $197,641,602   1.90%   95.00%   $3,685,172   0.00404773   0.01011933   0.50596635
5/28/2111   $261,571,743   $201,209,033   1.81%   95.00%   $3,567,431   0.00397596   0.00993991   0.49699558
11/27/2111   $266,057,045   $204,659,265   1.71%   95.00%   $3,450,232   0.00390894   0.00977234   0.48861702
5/27/2112   $274,038,756   $210,799,043   3.00%   0.00%   $6,139,778   0.00379508   0.00948771   0.47438546
11/26/2112   $282,424,342   $217,249,494   3.06%   102.00%   $6,450,451   0.00368240   0.00920601   0.46030027
5/28/2113   $291,239,370   $224,030,285   3.12%   102.00%   $6,780,791   0.00357095   0.00892736   0.44636822
11/26/2113   $300,511,337   $231,162,567   3.18%   102.00%   $7,132,282   0.00346077   0.00865192   0.43259599
5/28/2114   $306,521,564   $235,785,818   2.00%   0.00%   $4,623,251   0.00339291   0.00848227   0.42411372
11/26/2114   $312,345,473   $240,265,749   1.90%   95.00%   $4,479,931   0.00332965   0.00832412   0.41620581
5/28/2115   $317,983,309   $244,602,546   1.81%   95.00%   $4,336,797   0.00327061   0.00817653   0.40882649
11/27/2115   $323,435,928   $248,796,868   1.71%   95.00%   $4,194,322   0.00321547   0.00803869   0.40193432
5/27/2116   $333,139,006   $256,260,774   3.00%   0.00%   $7,463,906   0.00312182   0.00780455   0.39022750
11/26/2116   $343,333,059   $264,102,353   3.06%   102.00%   $7,841,580   0.00302913   0.00757282   0.37864108
5/27/2117   $354,049,171   $272,345,516   3.12%   102.00%   $8,243,163   0.00293745   0.00734361   0.36718064
11/26/2117   $365,320,765   $281,015,973   3.18%   102.00%   $8,670,457   0.00284681   0.00711703   0.35585166
5/28/2118   $372,627,181   $286,636,293   2.00%   0.00%   $5,620,319   0.00279099   0.00697748   0.34887417
11/26/2118   $379,707,097   $292,082,382   1.90%   95.00%   $5,446,090   0.00273895   0.00684738   0.34236916
5/28/2119   $386,560,810   $297,354,469   1.81%   95.00%   $5,272,087   0.00269039   0.00672598   0.33629896
11/26/2119   $393,189,362   $302,453,355   1.71%   95.00%   $5,098,886   0.00264504   0.00661259   0.33062949
5/27/2120   $404,985,042   $311,526,956   3.00%   0.00%   $9,073,601   0.00256800   0.00641999   0.32099951
11/26/2120   $417,377,585   $321,059,681   3.06%   102.00%   $9,532,725   0.00249175   0.00622937   0.31146857
5/27/2121   $430,404,774   $331,080,595   3.12%   102.00%   $10,020,915   0.00241633   0.00604083   0.30204126
11/26/2121   $444,107,244   $341,620,957   3.18%   102.00%   $10,540,361   0.00234178   0.00585444   0.29272209
5/27/2122   $452,989,388   $348,453,376   2.00%   0.00%   $6,832,419   0.00229586   0.00573965   0.28698244
11/26/2122   $461,596,187   $355,073,990   1.90%   95.00%   $6,620,614   0.00225305   0.00563263   0.28163144
5/28/2123   $469,927,998   $361,483,075   1.81%   95.00%   $6,409,086   0.00221310   0.00553276   0.27663812
11/26/2123   $477,986,088   $367,681,606   1.71%   95.00%   $6,198,531   0.00217580   0.00543949   0.27197444
5/27/2124   $492,325,671   $378,712,055   3.00%   0.00%   $11,030,448   0.00211242   0.00528106   0.26405286
11/25/2124   $507,390,837   $390,300,643   3.06%   102.00%   $11,588,589   0.00204970   0.00512425   0.25621275
5/27/2125   $523,227,519   $402,482,707   3.12%   102.00%   $12,182,064   0.00198766   0.00496916   0.24845788
11/26/2125   $539,885,116   $415,296,243   3.18%   102.00%   $12,813,536   0.00192634   0.00481584   0.24079197
5/27/2126   $550,682,819   $423,602,168   2.00%   0.00%   $8,305,925   0.00188856   0.00472141   0.23607056
11/26/2126   $561,145,792   $431,650,609   1.90%   95.00%   $8,048,441   0.00185335   0.00463338   0.23166885
5/27/2127   $571,274,474   $439,441,903   1.81%   95.00%   $7,791,293   0.00182049   0.00455123   0.22756137
11/26/2127   $581,070,403   $446,977,233   1.71%   95.00%   $7,535,330   0.00178980   0.00447450   0.22372504
5/27/2128   $592,691,811   $455,916,777   2.00%   0.00%   $8,939,545   0.00175471   0.00438677   0.21933828
11/25/2128   $604,782,724   $465,217,480   2.04%   102.00%   $9,300,702   0.00171963   0.00429906   0.21495323
5/27/2129   $617,367,043   $474,897,725   2.08%   102.00%   $9,680,245   0.00168457   0.00421143   0.21057166
11/25/2129   $630,470,139   $484,977,030   2.12%   102.00%   $10,079,305   0.00164956   0.00412391   0.20619533
5/27/2130   $643,079,542   $494,676,571   2.00%   0.00%   $9,699,541   0.00161722   0.00404305   0.20215229
11/26/2130   $655,298,054   $504,075,426   1.90%   95.00%   $9,398,855   0.00158706   0.00396766   0.19838301
5/27/2131   $667,126,183   $513,173,987   1.81%   95.00%   $9,098,561   0.00155893   0.00389731   0.19486568
11/26/2131   $678,565,730   $521,973,638   1.71%   95.00%   $8,799,651   0.00153264   0.00383161   0.19158056
5/26/2132   $692,137,044   $532,413,111   2.00%   0.00%   $10,439,473   0.00150259   0.00375648   0.18782407
11/25/2132   $706,256,640   $543,274,338   2.04%   102.00%   $10,861,227   0.00147255   0.00368138   0.18406907
5/27/2133   $720,952,428   $554,578,791   2.08%   102.00%   $11,304,452   0.00144254   0.00360634   0.18031703
11/25/2133   $736,254,038   $566,349,260   2.12%   102.00%   $11,770,469   0.00141256   0.00353139   0.17656949
5/27/2134   $750,979,119   $577,676,245   2.00%   0.00%   $11,326,985   0.00138486   0.00346215   0.17310734
11/25/2134   $765,247,722   $588,652,094   1.90%   95.00%   $10,975,849   0.00135904   0.00339759   0.16987963
5/27/2135   $779,060,443   $599,277,264   1.81%   95.00%   $10,625,170   0.00133494   0.00333735   0.16686767
11/26/2135   $792,419,382   $609,553,371   1.71%   95.00%   $10,276,107   0.00131244   0.00328109   0.16405454
5/26/2136   $808,267,770   $621,744,438   2.00%   0.00%   $12,191,067   0.00128670   0.00321676   0.16083779
11/25/2136   $824,756,432   $634,428,025   2.04%   102.00%   $12,683,587   0.00126098   0.00315245   0.15762229
5/26/2137   $841,917,964   $647,629,203   2.08%   102.00%   $13,201,178   0.00123527   0.00308819   0.15440934
11/25/2137   $859,786,966   $661,374,589   2.12%   102.00%   $13,745,386   0.00120960   0.00302400   0.15120025
5/27/2138   $876,982,705   $674,602,081   2.00%   0.00%   $13,227,492   0.00118588   0.00296471   0.14823553
11/25/2138   $893,645,376   $687,419,520   1.90%   95.00%   $12,817,440   0.00116377   0.00290943   0.14547157
5/27/2139   $909,775,675   $699,827,443   1.81%   95.00%   $12,407,922   0.00114314   0.00285785   0.14289237
11/25/2139   $925,376,054   $711,827,734   1.71%   95.00%   $12,000,291   0.00112387   0.00280967   0.14048343
5/26/2140   $943,883,575   $726,064,288   2.00%   0.00%   $14,236,555   0.00110183   0.00275458   0.13772885
11/25/2140   $963,138,800   $740,876,000   2.04%   102.00%   $14,811,711   0.00107980   0.00269951   0.13497535
5/26/2141   $983,179,792   $756,292,148   2.08%   102.00%   $15,416,148   0.00105779   0.00264448   0.13222404
11/25/2141   $1,004,046,957   $772,343,813   2.12%   102.00%   $16,051,666   0.00103581   0.00258952   0.12947602
5/26/2142   $1,024,127,896   $787,790,690   2.00%   0.00%   $15,446,876   0.00101550   0.00253875   0.12693727
11/25/2142   $1,043,586,326   $802,758,713   1.90%   95.00%   $14,968,023   0.00099656   0.00249141   0.12457043
5/27/2143   $1,062,423,060   $817,248,507   1.81%   95.00%   $14,489,795   0.00097889   0.00244724   0.12236180
11/25/2143   $1,080,640,959   $831,262,276   1.71%   95.00%   $14,013,769   0.00096239   0.00240598   0.12029898
5/26/2144   $1,102,253,778   $847,887,522   2.00%   0.00%   $16,625,246   0.00094352   0.00235880   0.11794017
11/24/2144   $1,124,739,755   $865,184,427   2.04%   102.00%   $17,296,905   0.00092466   0.00231165   0.11558229
5/26/2145   $1,148,143,340   $883,187,185   2.08%   102.00%   $18,002,758   0.00090581   0.00226453   0.11322628
11/25/2145   $1,172,511,718   $901,932,091   2.12%   102.00%   $18,744,906   0.00088698   0.00221746   0.11087309
5/26/2146   $1,195,961,952   $919,970,733   2.00%   0.00%   $18,038,642   0.00086959   0.00217398   0.10869911
11/25/2146   $1,218,685,230   $937,450,177   1.90%   95.00%   $17,479,444   0.00085338   0.00213345   0.10667234
5/26/2147   $1,240,682,498   $954,371,152   1.81%   95.00%   $16,920,976   0.00083825   0.00209562   0.10478104
11/25/2147   $1,261,957,101   $970,736,232   1.71%   95.00%   $16,365,079   0.00082412   0.00206029   0.10301460
5/26/2148   $1,287,196,243   $990,150,956   2.00%   0.00%   $19,414,725   0.00080796   0.00201989   0.10099470
11/24/2148   $1,313,455,046   $1,010,350,036   2.04%   102.00%   $20,199,080   0.00079180   0.00197951   0.09897560
5/26/2149   $1,340,785,419   $1,031,373,399   2.08%   102.00%   $21,023,364   0.00077566   0.00193916   0.09695809
11/24/2149   $1,369,242,463   $1,053,263,433   2.12%   102.00%   $21,890,034   0.00075954   0.00189886   0.09494301
5/26/2150   $1,396,627,313   $1,074,328,702   2.00%   0.00%   $21,065,269   0.00074465   0.00186163   0.09308138
11/25/2150   $1,423,163,231   $1,094,740,947   1.90%   95.00%   $20,412,245   0.00073077   0.00182692   0.09134581
5/26/2151   $1,448,851,328   $1,114,501,021   1.81%   95.00%   $19,760,074   0.00071781   0.00179453   0.08972625
11/25/2151   $1,473,695,506   $1,133,611,928   1.71%   95.00%   $19,110,906   0.00070571   0.00176427   0.08821361
5/25/2152   $1,503,169,416   $1,156,284,166   2.00%   0.00%   $22,672,239   0.00069187   0.00172968   0.08648393
11/24/2152   $1,533,834,072   $1,179,872,363   2.04%   102.00%   $23,588,197   0.00067804   0.00169510   0.08475493
5/26/2153   $1,565,750,092   $1,204,423,147   2.08%   102.00%   $24,550,784   0.00066422   0.00166055   0.08302730
11/24/2153   $1,598,981,822   $1,229,986,017   2.12%   102.00%   $25,562,870   0.00065041   0.00162603   0.08130174
5/26/2154   $1,630,961,458   $1,254,585,737   2.00%   0.00%   $24,599,720   0.00063766   0.00159415   0.07970759
11/24/2154   $1,661,949,726   $1,278,422,866   1.90%   95.00%   $23,837,129   0.00062577   0.00156443   0.07822138
5/26/2155   $1,691,947,919   $1,301,498,399   1.81%   95.00%   $23,075,533   0.00061468   0.00153669   0.07683452
11/25/2155   $1,720,960,596   $1,323,815,843   1.71%   95.00%   $22,317,444   0.00060431   0.00151078   0.07553921
5/25/2156   $1,755,379,808   $1,350,292,160   2.00%   0.00%   $26,476,317   0.00059246   0.00148116   0.07405805
11/24/2156   $1,791,189,556   $1,377,838,120   2.04%   102.00%   $27,545,960   0.00058062   0.00145155   0.07257747
5/25/2157   $1,828,460,628   $1,406,508,175   2.08%   102.00%   $28,670,056   0.00056878   0.00142196   0.07109806

Your updates looks good (correct).

If you don't mind, let's update it from 2010 to 2157^** so that the data is all contained within one table... so this is the raw data that I have for the actual facts from December 2010 to May 2025, and the projected out data from November 2025 to May 2157:

**right now, the forum software seems to be allowing me to paste in the data all the way to 2157, even though previously it would only allow me to post until 2074.

Date   SpotPrice   200 WMA   %gain/time   Spotvs200   gain/time   Coins/10%FU Status   Coins/4%FU Status   Filty-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
11/30/25   $89,699   $68,999   44.00%   102.00%   $21,083   11.59436421   28.98591053   1,449.2955
5/31/26   $107,639   $82,799   20.00%   0.00%   $13,800   9.66197018   24.15492544   1,207.7463
11/30/26   $123,784   $95,219   15.00%   95.00%   $12,420   8.40171320   21.00428299   1,050.2141
5/31/27   $138,638   $106,645   12.00%   95.00%   $11,426   7.50152964   18.75382410   937.6912
11/30/27   $154,443   $118,802   11.40%   95.00%   $12,158   6.73386862   16.83467154   841.7336
5/31/28   $177,610   $136,623   15.00%   0.00%   $17,820   5.85553793   14.63884482   731.9422
11/29/28   $204,784   $157,526   15.30%   102.00%   $20,903   5.07852379   12.69630947   634.8155
5/31/29   $236,742   $182,110   15.61%   102.00%   $24,584   4.39295866   10.98239665   549.11983
11/29/29   $274,427   $211,098   15.92%   102.00%   $28,988   3.78970834   9.47427085   473.71354
5/31/30   $299,126   $230,097   9.00%   0.00%   $18,999   3.47679664   8.69199160   434.59958
11/30/30   $324,701   $249,770   8.55%   95.00%   $19,673   3.20294486   8.00736214   400.36811
5/31/31   $351,075   $270,058   8.12%   95.00%   $20,288   2.96232963   7.40582408   370.29120
11/30/31   $378,165   $290,896   7.72%   95.00%   $20,839   2.75012006   6.87530014   343.76501
5/30/32   $423,545   $325,804   12.00%   0.00%   $34,908   2.45546434   6.13866084   306.93304
11/29/32   $475,387   $365,682   12.24%   102.00%   $39,878   2.18769096   5.46922740   273.46137
5/31/33   $534,738   $411,337   12.48%   102.00%   $45,655   1.94487696   4.86219241   243.10962
11/29/33   $602,834   $463,719   12.73%   102.00%   $52,382   1.72518353   4.31295884   215.64794
5/31/34   $645,033   $496,179   7.00%   0.00%   $32,460   1.61232106   4.03080265   201.54013
11/29/34   $687,928   $529,175   6.65%   95.00%   $32,996   1.51178721   3.77946803   188.97340
5/31/35   $731,387   $562,606   6.32%   95.00%   $33,431   1.42195519   3.55488798   177.74440
11/30/35   $775,282   $596,371   6.00%   95.00%   $33,765   1.34144660   3.35361649   167.68082
5/30/36   $852,811   $656,008   10.00%   0.00%   $59,637   1.21949691   3.04874227   152.43711
11/29/36   $939,797   $722,921   10.20%   102.00%   $66,913   1.10662151   2.76655378   138.32769
5/30/37   $1,037,574   $798,134   10.40%   102.00%   $75,213   1.00233824   2.50584560   125.29228
11/29/37   $1,147,682   $882,832   10.61%   102.00%   $84,699   0.90617430   2.26543575   113.27179
5/31/38   $1,216,543   $935,802   6.00%   0.00%   $52,970   0.85488141   2.13720354   106.86018
11/29/38   $1,285,886   $989,143   5.70%   95.00%   $53,341   0.80878090   2.02195226   101.09761
5/31/39   $1,355,517   $1,042,705   5.42%   95.00%   $53,562   0.76723512   1.91808780   95.90439
11/29/39   $1,425,248   $1,096,344   5.14%   95.00%   $53,639   0.72969765   1.82424413   91.21221
5/30/40   $1,539,268   $1,184,052   8.00%   0.00%   $87,708   0.67564597   1.68911493   84.45575
11/29/40   $1,664,872   $1,280,671   8.16%   102.00%   $96,619   0.62467268   1.56168170   78.08409
5/30/41   $1,803,443   $1,387,263   8.32%   102.00%   $106,593   0.57667488   1.44168720   72.08436
11/29/41   $1,956,549   $1,505,037   8.49%   102.00%   $117,774   0.53154822   1.32887055   66.44353
5/30/42   $2,054,376   $1,580,289   5.00%   0.00%   $75,252   0.50623640   1.26559100   63.27955
11/29/42   $2,151,959   $1,655,353   4.75%   95.00%   $75,064   0.48328057   1.20820143   60.41007
5/31/43   $2,249,066   $1,730,051   4.51%   95.00%   $74,698   0.46241414   1.15603534   57.80176690
11/29/43   $2,345,481   $1,804,216   4.29%   95.00%   $74,165   0.44340588   1.10851470   55.42573493
5/30/44   $2,509,665   $1,930,511   7.00%   0.00%   $126,295   0.41439802   1.03599505   51.79975227
11/28/44   $2,688,855   $2,068,350   7.14%   102.00%   $137,838   0.38678180   0.96695449   48.34772472
5/30/45   $2,884,678   $2,218,983   7.28%   102.00%   $150,634   0.36052545   0.90131363   45.06568129
11/29/45   $3,098,966   $2,383,820   7.43%   102.00%   $164,836   0.33559586   0.83898965   41.94948244
5/30/46   $3,222,924   $2,479,172   4.00%   0.00%   $95,353   0.32268833   0.80672082   40.33604081
11/29/46   $3,345,395   $2,573,381   3.80%   95.00%   $94,209   0.31087507   0.77718768   38.85938421
5/30/47   $3,466,164   $2,666,280   3.61%   95.00%   $92,899   0.30004350   0.75010876   37.50543790
11/29/47   $3,585,036   $2,757,720   3.43%   95.00%   $91,440   0.29009471   0.72523676   36.26183816
5/30/48   $3,800,138   $2,923,183   6.00%   0.00%   $165,463   0.27367425   0.68418563   34.20928128
11/28/48   $4,032,707   $3,102,082   6.12%   102.00%   $178,899   0.25789130   0.64472826   32.23641282
5/30/49   $4,284,444   $3,295,727   6.24%   102.00%   $193,644   0.24273859   0.60684647   30.34232361
11/28/49   $4,557,246   $3,505,574   6.37%   102.00%   $209,847   0.22820802   0.57052005   28.52600230
5/30/50   $4,693,963   $3,610,741   3.00%   0.00%   $105,167   0.22156118   0.55390296   27.69514786
11/29/50   $4,827,741   $3,713,647   2.85%   95.00%   $102,906   0.21542167   0.53855416   26.92770818
5/30/51   $4,958,452   $3,814,194   2.71%   95.00%   $100,547   0.20974288   0.52435719   26.21785963
11/29/51   $5,085,990   $3,912,300   2.57%   95.00%   $98,106   0.20448331   0.51120828   25.56041384
5/29/52   $5,340,289   $4,107,915   5.00%   0.00%   $195,615   0.19474601   0.48686503   24.34325127
11/28/52   $5,612,644   $4,317,418   5.10%   102.00%   $209,504   0.18529592   0.46323980   23.16198979
5/30/53   $5,904,614   $4,542,010   5.20%   102.00%   $224,592   0.17613346   0.44033364   22.01668200
11/28/53   $6,217,915   $4,783,011   5.31%   102.00%   $241,001   0.16725865   0.41814661   20.90733067
5/30/54   $6,404,452   $4,926,502   3.00%   0.00%   $143,490   0.16238703   0.40596759   20.29837929
11/28/54   $6,586,979   $5,066,907   2.85%   95.00%   $140,405   0.15788725   0.39471812   19.73590597
5/30/55   $6,765,322   $5,204,094   2.71%   95.00%   $137,187   0.15372514   0.38431285   19.21564245
11/29/55   $6,939,334   $5,337,949   2.57%   95.00%   $133,856   0.14987029   0.37467572   18.73378605
5/29/56   $7,216,907   $5,551,467   4.00%   0.00%   $213,518   0.14410605   0.36026512   18.01325582
11/28/56   $7,511,357   $5,777,967   4.08%   102.00%   $226,500   0.13845700   0.34614250   17.30712512
5/29/57   $7,823,950   $6,018,423   4.16%   102.00%   $240,456   0.13292519   0.33231297   16.61564830
11/28/57   $8,156,063   $6,273,895   4.24%   102.00%   $255,472   0.12751250   0.31878124   15.93906190
5/30/58   $8,400,745   $6,462,112   3.00%   0.00%   $188,217   0.12379854   0.30949635   15.47481738
11/28/58   $8,640,167   $6,646,282   2.85%   95.00%   $184,170   0.12036805   0.30092012   15.04600620
5/30/59   $8,874,099   $6,826,230   2.71%   95.00%   $179,948   0.11719500   0.29298749   14.64937439
11/28/59   $9,102,352   $7,001,809   2.57%   95.00%   $175,579   0.11425618   0.28564046   14.28202291
5/29/60   $9,466,446   $7,281,882   4.00%   0.00%   $280,072   0.10986171   0.27465429   13.73271433
11/28/60   $9,852,677   $7,578,982   4.08%   102.00%   $297,101   0.10555507   0.26388767   13.19438349
5/29/61   $10,262,706   $7,894,389   4.16%   102.00%   $315,407   0.10133779   0.25334449   12.66722428
11/28/61   $10,698,341   $8,229,493   4.24%   102.00%   $335,104   0.09721134   0.24302834   12.15141704
5/29/62   $11,019,291   $8,476,378   3.00%   0.00%   $246,885   0.09437994   0.23594985   11.79749227
11/28/62   $11,333,341   $8,717,954   2.85%   95.00%   $241,577   0.09176465   0.22941161   11.47058072
5/30/63   $11,640,191   $8,953,993   2.71%   95.00%   $236,039   0.08934561   0.22336403   11.16820166
11/28/63   $11,939,591   $9,184,301   2.57%   95.00%   $230,308   0.08710516   0.21776290   10.88814496
5/29/64   $12,417,175   $9,551,673   4.00%   0.00%   $367,372   0.08375496   0.20938740   10.46937016
11/27/64   $12,923,796   $9,941,381   4.08%   102.00%   $389,708   0.08047172   0.20117929   10.05896441
5/29/65   $13,461,632   $10,355,102   4.16%   102.00%   $413,721   0.07725660   0.19314151   9.65707555
11/28/65   $14,033,056   $10,794,658   4.24%   102.00%   $439,557   0.07411073   0.18527682   9.26384106
5/29/66   $14,454,048   $11,118,498   3.00%   0.00%   $323,840   0.07195216   0.17988041   8.99402045
11/28/66   $14,865,988   $11,435,375   2.85%   95.00%   $316,877   0.06995835   0.17489588   8.74479383
5/29/67   $15,268,485   $11,744,988   2.71%   95.00%   $309,613   0.06811416   0.17028540   8.51426997
11/28/67   $15,661,209   $12,047,084   2.57%   95.00%   $302,096   0.06640611   0.16601528   8.30076394
5/29/68   $16,287,657   $12,528,967   4.00%   0.00%   $481,883   0.06385203   0.15963008   7.98150379
11/27/68   $16,952,194   $13,040,149   4.08%   102.00%   $511,182   0.06134899   0.15337248   7.66862393
5/29/69   $17,657,676   $13,582,828   4.16%   102.00%   $542,679   0.05889790   0.14724474   7.36223708
11/27/69   $18,407,215   $14,159,396   4.24%   102.00%   $576,568   0.05649958   0.14124896   7.06244802
5/29/70   $18,959,432   $14,584,178   3.00%   0.00%   $424,782   0.05485397   0.13713491   6.85674565
11/28/70   $19,499,775   $14,999,827   2.85%   95.00%   $415,649   0.05333395   0.13333487   6.66674346
5/29/71   $20,027,732   $15,405,948   2.71%   95.00%   $406,120   0.05192800   0.12981999   6.49099965
11/28/71   $20,542,870   $15,802,208   2.57%   95.00%   $396,260   0.05062584   0.12656459   6.32822967
5/28/72   $21,364,585   $16,434,296   4.00%   0.00%   $632,088   0.04867869   0.12169672   6.08483622
11/27/72   $22,236,260   $17,104,815   4.08%   102.00%   $670,519   0.04677046   0.11692614   5.84630690
5/29/73   $23,161,644   $17,816,649   4.16%   102.00%   $711,834   0.04490182   0.11225455   5.61272763
11/27/73   $24,144,817   $18,572,936   4.24%   102.00%   $756,287   0.04307343   0.10768357   5.38417830
5/29/74   $24,869,162   $19,130,124   3.00%   0.00%   $557,188   0.04181886   0.10454715   5.22735758
11/27/74   $25,577,933   $19,675,333   2.85%   95.00%   $545,209   0.04066005   0.10165012   5.08250615
5/29/75   $26,270,455   $20,208,042   2.71%   95.00%   $532,710   0.03958820   0.09897050   4.94852484
11/28/75   $26,946,164   $20,727,819   2.57%   95.00%   $519,776   0.03859547   0.09648869   4.82443436
5/28/76   $28,024,011   $21,556,931   4.00%   0.00%   $829,113   0.03711103   0.09277758   4.63887919
11/27/76   $29,167,390   $22,436,454   4.08%   102.00%   $879,523   0.03565626   0.08914065   4.45703227
5/28/77   $30,381,220   $23,370,170   4.16%   102.00%   $933,715   0.03423167   0.08557918   4.27895911
11/27/77   $31,670,852   $24,362,194   4.24%   102.00%   $992,024   0.03283776   0.08209441   4.10472062
5/29/78   $32,620,978   $25,093,060   3.00%   0.00%   $730,866   0.03188133   0.07970331   3.98516565
11/27/78   $33,550,676   $25,808,212   2.85%   95.00%   $715,152   0.03099789   0.07749471   3.87473568
5/29/79   $34,459,060   $26,506,969   2.71%   95.00%   $698,757   0.03018074   0.07545185   3.77259273
11/27/79   $35,345,390   $27,188,762   2.57%   95.00%   $681,792   0.02942392   0.07355980   3.67799023
5/28/80   $36,759,206   $28,276,312   4.00%   0.00%   $1,087,550   0.02829223   0.07073058   3.53652906
11/27/80   $38,258,981   $29,429,986   4.08%   102.00%   $1,153,674   0.02718316   0.06795790   3.39789495
5/28/81   $39,851,167   $30,654,744   4.16%   102.00%   $1,224,758   0.02609710   0.06524276   3.26213782
11/27/81   $41,542,782   $31,955,986   4.24%   102.00%   $1,301,242   0.02503443   0.06258608   3.12930412
5/28/82   $42,789,066   $32,914,666   3.00%   0.00%   $958,680   0.02430527   0.06076319   3.03815934
11/27/82   $44,008,554   $33,852,734   2.85%   95.00%   $938,068   0.02363177   0.05907942   2.95397116
5/29/83   $45,200,086   $34,769,297   2.71%   95.00%   $916,563   0.02300881   0.05752201   2.87610073
11/27/83   $46,362,689   $35,663,607   2.57%   95.00%   $894,310   0.02243183   0.05607958   2.80397889
5/28/84   $48,217,196   $37,090,151   4.00%   0.00%   $1,426,544   0.02156907   0.05392267   2.69613355
11/26/84   $50,184,458   $38,603,429   4.08%   102.00%   $1,513,278   0.02072355   0.05180887   2.59044346
5/28/85   $52,272,934   $40,209,949   4.16%   102.00%   $1,606,520   0.01989557   0.04973893   2.48694668
11/27/85   $54,491,832   $41,916,794   4.24%   102.00%   $1,706,845   0.01908543   0.04771357   2.38567863
5/28/86   $56,126,587   $43,174,298   3.00%   0.00%   $1,257,504   0.01852954   0.04632386   2.31619285
11/27/86   $57,726,195   $44,404,765   2.85%   95.00%   $1,230,467   0.01801608   0.04504021   2.25201055
5/28/87   $59,289,132   $45,607,024   2.71%   95.00%   $1,202,259   0.01754116   0.04385289   2.19264469
11/27/87   $60,814,122   $46,780,094   2.57%   95.00%   $1,173,070   0.01710129   0.04275323   2.13766137
5/28/88   $63,246,687   $48,651,298   4.00%   0.00%   $1,871,204   0.01644355   0.04110887   2.05544363
11/26/88   $65,827,152   $50,636,271   4.08%   102.00%   $1,984,973   0.01579895   0.03949738   1.97486897
5/28/89   $68,566,615   $52,743,550   4.16%   102.00%   $2,107,279   0.01516773   0.03791933   1.89596643
11/26/89   $71,477,152   $54,982,425   4.24%   102.00%   $2,238,875   0.01455010   0.03637526   1.81876300
5/28/90   $73,621,467   $56,631,898   3.00%   0.00%   $1,649,473   0.01412631   0.03531579   1.76578932
11/27/90   $75,719,679   $58,245,907   2.85%   95.00%   $1,614,009   0.01373487   0.03433718   1.71685884
5/28/91   $77,769,789   $59,822,915   2.71%   95.00%   $1,577,008   0.01337280   0.03343201   1.67160026
11/27/91   $79,770,125   $61,361,635   2.57%   95.00%   $1,538,720   0.01303746   0.03259366   1.62968279
5/27/92   $82,960,930   $63,816,100   4.00%   0.00%   $2,454,465   0.01253602   0.03134005   1.56700268
11/26/92   $86,345,736   $66,419,797   4.08%   102.00%   $2,603,697   0.01204460   0.03011150   1.50557521
5/28/93   $89,939,100   $69,183,923   4.16%   102.00%   $2,764,126   0.01156338   0.02890845   1.44542251
11/26/93   $93,756,864   $72,120,665   4.24%   102.00%   $2,936,741   0.01109252   0.02773130   1.38656515
5/28/94   $96,569,570   $74,284,285   3.00%   0.00%   $2,163,620   0.01076944   0.02692360   1.34617975
11/26/94   $99,321,803   $76,401,387   2.85%   95.00%   $2,117,102   0.01047101   0.02617754   1.30887677
5/28/95   $102,010,941   $78,469,954   2.71%   95.00%   $2,068,568   0.01019498   0.02548746   1.27437311
11/27/95   $104,634,789   $80,488,300   2.57%   95.00%   $2,018,345   0.00993933   0.02484833   1.24241661
5/27/96   $108,820,181   $83,707,832   4.00%   0.00%   $3,219,532   0.00955705   0.02389263   1.19463135
11/26/96   $113,260,044   $87,123,111   4.08%   102.00%   $3,415,280   0.00918241   0.02295602   1.14780107
5/27/97   $117,973,474   $90,748,826   4.16%   102.00%   $3,625,715   0.00881554   0.02203885   1.10194262
11/26/97   $122,981,250   $94,600,962   4.24%   102.00%   $3,852,135   0.00845657   0.02114143   1.05707171
5/28/98   $126,670,688   $97,438,991   3.00%   0.00%   $2,838,029   0.00821027   0.02052566   1.02628321
11/26/98   $130,280,802   $100,216,002   2.85%   95.00%   $2,777,011   0.00798276   0.01995689   0.99784464
5/28/99   $133,808,155   $102,929,350   2.71%   95.00%   $2,713,348   0.00777232   0.01943080   0.97154019
11/26/99   $137,249,868   $105,576,822   2.57%   95.00%   $2,647,472   0.00757742   0.01894355   0.94717760
5/28/2100   $142,739,863   $109,799,894   4.00%   0.00%   $4,223,073   0.00728598   0.01821495   0.91074769
11/27/2100   $148,563,649   $114,279,730   4.08%   102.00%   $4,479,836   0.00700037   0.01750092   0.87504582
5/28/2101   $154,746,274   $119,035,595   4.16%   102.00%   $4,755,865   0.00672068   0.01680170   0.84008485
11/27/2101   $161,314,993   $124,088,456   4.24%   102.00%   $5,052,861   0.00644701   0.01611753   0.80587673
5/28/2102   $166,154,443   $127,811,110   3.00%   0.00%   $3,722,654   0.00625924   0.01564809   0.78240460
11/27/2102   $170,889,845   $131,453,727   2.85%   95.00%   $3,642,617   0.00608579   0.01521448   0.76072396
5/29/2103   $175,516,687   $135,012,836   2.71%   95.00%   $3,559,110   0.00592536   0.01481341   0.74067031
11/27/2103   $180,031,196   $138,485,535   2.57%   95.00%   $3,472,699   0.00577678   0.01444194   0.72209707
5/28/2104   $185,432,132   $142,640,101   3.00%   0.00%   $4,154,566   0.00560852   0.01402130   0.70106512
11/26/2104   $191,106,355   $147,004,889   3.06%   102.00%   $4,364,787   0.00544200   0.01360499   0.68024949
5/28/2105   $197,071,167   $151,593,205   3.12%   102.00%   $4,588,317   0.00527728   0.01319320   0.65966017
11/27/2105   $203,345,172   $156,419,363   3.18%   102.00%   $4,826,158   0.00511446   0.01278614   0.63930704
5/28/2106   $207,412,075   $159,547,750   2.00%   0.00%   $3,128,387   0.00501417   0.01253543   0.62677161
11/27/2106   $211,352,904   $162,579,157   1.90%   95.00%   $3,031,407   0.00492068   0.01230170   0.61508499
5/28/2107   $215,167,824   $165,513,711   1.81%   95.00%   $2,934,554   0.00483344   0.01208359   0.60417955
11/27/2107   $218,857,415   $168,351,857   1.71%   95.00%   $2,838,146   0.00475195   0.01187988   0.59399404
5/28/2108   $225,423,137   $173,402,413   3.00%   0.00%   $5,050,556   0.00461355   0.01153386   0.57669324
11/26/2108   $232,321,085   $178,708,527   3.06%   102.00%   $5,306,114   0.00447656   0.01119141   0.55957039
5/28/2109   $239,572,291   $184,286,378   3.12%   102.00%   $5,577,851   0.00434107   0.01085267   0.54263371
11/26/2109   $247,199,372   $190,153,363   3.18%   102.00%   $5,866,985   0.00420713   0.01051783   0.52589130
5/28/2110   $252,143,359   $193,956,430   2.00%   0.00%   $3,803,067   0.00412464   0.01031159   0.51557971
11/27/2110   $256,934,083   $197,641,602   1.90%   95.00%   $3,685,172   0.00404773   0.01011933   0.50596635
5/28/2111   $261,571,743   $201,209,033   1.81%   95.00%   $3,567,431   0.00397596   0.00993991   0.49699558
11/27/2111   $266,057,045   $204,659,265   1.71%   95.00%   $3,450,232   0.00390894   0.00977234   0.48861702
5/27/2112   $274,038,756   $210,799,043   3.00%   0.00%   $6,139,778   0.00379508   0.00948771   0.47438546
11/26/2112   $282,424,342   $217,249,494   3.06%   102.00%   $6,450,451   0.00368240   0.00920601   0.46030027
5/28/2113   $291,239,370   $224,030,285   3.12%   102.00%   $6,780,791   0.00357095   0.00892736   0.44636822
11/26/2113   $300,511,337   $231,162,567   3.18%   102.00%   $7,132,282   0.00346077   0.00865192   0.43259599
5/28/2114   $306,521,564   $235,785,818   2.00%   0.00%   $4,623,251   0.00339291   0.00848227   0.42411372
11/26/2114   $312,345,473   $240,265,749   1.90%   95.00%   $4,479,931   0.00332965   0.00832412   0.41620581
5/28/2115   $317,983,309   $244,602,546   1.81%   95.00%   $4,336,797   0.00327061   0.00817653   0.40882649
11/27/2115   $323,435,928   $248,796,868   1.71%   95.00%   $4,194,322   0.00321547   0.00803869   0.40193432
5/27/2116   $333,139,006   $256,260,774   3.00%   0.00%   $7,463,906   0.00312182   0.00780455   0.39022750
11/26/2116   $343,333,059   $264,102,353   3.06%   102.00%   $7,841,580   0.00302913   0.00757282   0.37864108
5/27/2117   $354,049,171   $272,345,516   3.12%   102.00%   $8,243,163   0.00293745   0.00734361   0.36718064
11/26/2117   $365,320,765   $281,015,973   3.18%   102.00%   $8,670,457   0.00284681   0.00711703   0.35585166
5/28/2118   $372,627,181   $286,636,293   2.00%   0.00%   $5,620,319   0.00279099   0.00697748   0.34887417
11/26/2118   $379,707,097   $292,082,382   1.90%   95.00%   $5,446,090   0.00273895   0.00684738   0.34236916
5/28/2119   $386,560,810   $297,354,469   1.81%   95.00%   $5,272,087   0.00269039   0.00672598   0.33629896
11/26/2119   $393,189,362   $302,453,355   1.71%   95.00%   $5,098,886   0.00264504   0.00661259   0.33062949
5/27/2120   $404,985,042   $311,526,956   3.00%   0.00%   $9,073,601   0.00256800   0.00641999   0.32099951
11/26/2120   $417,377,585   $321,059,681   3.06%   102.00%   $9,532,725   0.00249175   0.00622937   0.31146857
5/27/2121   $430,404,774   $331,080,595   3.12%   102.00%   $10,020,915   0.00241633   0.00604083   0.30204126
11/26/2121   $444,107,244   $341,620,957   3.18%   102.00%   $10,540,361   0.00234178   0.00585444   0.29272209
5/27/2122   $452,989,388   $348,453,376   2.00%   0.00%   $6,832,419   0.00229586   0.00573965   0.28698244
11/26/2122   $461,596,187   $355,073,990   1.90%   95.00%   $6,620,614   0.00225305   0.00563263   0.28163144
5/28/2123   $469,927,998   $361,483,075   1.81%   95.00%   $6,409,086   0.00221310   0.00553276   0.27663812
11/26/2123   $477,986,088   $367,681,606   1.71%   95.00%   $6,198,531   0.00217580   0.00543949   0.27197444
5/27/2124   $492,325,671   $378,712,055   3.00%   0.00%   $11,030,448   0.00211242   0.00528106   0.26405286
11/25/2124   $507,390,837   $390,300,643   3.06%   102.00%   $11,588,589   0.00204970   0.00512425   0.25621275
5/27/2125   $523,227,519   $402,482,707   3.12%   102.00%   $12,182,064   0.00198766   0.00496916   0.24845788
11/26/2125   $539,885,116   $415,296,243   3.18%   102.00%   $12,813,536   0.00192634   0.00481584   0.24079197
5/27/2126   $550,682,819   $423,602,168   2.00%   0.00%   $8,305,925   0.00188856   0.00472141   0.23607056
11/26/2126   $561,145,792   $431,650,609   1.90%   95.00%   $8,048,441   0.00185335   0.00463338   0.23166885
5/27/2127   $571,274,474   $439,441,903   1.81%   95.00%   $7,791,293   0.00182049   0.00455123   0.22756137
11/26/2127   $581,070,403   $446,977,233   1.71%   95.00%   $7,535,330   0.00178980   0.00447450   0.22372504
5/27/2128   $592,691,811   $455,916,777   2.00%   0.00%   $8,939,545   0.00175471   0.00438677   0.21933828
11/25/2128   $604,782,724   $465,217,480   2.04%   102.00%   $9,300,702   0.00171963   0.00429906   0.21495323
5/27/2129   $617,367,043   $474,897,725   2.08%   102.00%   $9,680,245   0.00168457   0.00421143   0.21057166
11/25/2129   $630,470,139   $484,977,030   2.12%   102.00%   $10,079,305   0.00164956   0.00412391   0.20619533
5/27/2130   $643,079,542   $494,676,571   2.00%   0.00%   $9,699,541   0.00161722   0.00404305   0.20215229
11/26/2130   $655,298,054   $504,075,426   1.90%   95.00%   $9,398,855   0.00158706   0.00396766   0.19838301
5/27/2131   $667,126,183   $513,173,987   1.81%   95.00%   $9,098,561   0.00155893   0.00389731   0.19486568
11/26/2131   $678,565,730   $521,973,638   1.71%   95.00%   $8,799,651   0.00153264   0.00383161   0.19158056
5/26/2132   $692,137,044   $532,413,111   2.00%   0.00%   $10,439,473   0.00150259   0.00375648   0.18782407
11/25/2132   $706,256,640   $543,274,338   2.04%   102.00%   $10,861,227   0.00147255   0.00368138   0.18406907
5/27/2133   $720,952,428   $554,578,791   2.08%   102.00%   $11,304,452   0.00144254   0.00360634   0.18031703
11/25/2133   $736,254,038   $566,349,260   2.12%   102.00%   $11,770,469   0.00141256   0.00353139   0.17656949
5/27/2134   $750,979,119   $577,676,245   2.00%   0.00%   $11,326,985   0.00138486   0.00346215   0.17310734
11/25/2134   $765,247,722   $588,652,094   1.90%   95.00%   $10,975,849   0.00135904   0.00339759   0.16987963
5/27/2135   $779,060,443   $599,277,264   1.81%   95.00%   $10,625,170   0.00133494   0.00333735   0.16686767
11/26/2135   $792,419,382   $609,553,371   1.71%   95.00%   $10,276,107   0.00131244   0.00328109   0.16405454
5/26/2136   $808,267,770   $621,744,438   2.00%   0.00%   $12,191,067   0.00128670   0.00321676   0.16083779
11/25/2136   $824,756,432   $634,428,025   2.04%   102.00%   $12,683,587   0.00126098   0.00315245   0.15762229
5/26/2137   $841,917,964   $647,629,203   2.08%   102.00%   $13,201,178   0.00123527   0.00308819   0.15440934
11/25/2137   $859,786,966   $661,374,589   2.12%   102.00%   $13,745,386   0.00120960   0.00302400   0.15120025
5/27/2138   $876,982,705   $674,602,081   2.00%   0.00%   $13,227,492   0.00118588   0.00296471   0.14823553
11/25/2138   $893,645,376   $687,419,520   1.90%   95.00%   $12,817,440   0.00116377   0.00290943   0.14547157
5/27/2139   $909,775,675   $699,827,443   1.81%   95.00%   $12,407,922   0.00114314   0.00285785   0.14289237
11/25/2139   $925,376,054   $711,827,734   1.71%   95.00%   $12,000,291   0.00112387   0.00280967   0.14048343
5/26/2140   $943,883,575   $726,064,288   2.00%   0.00%   $14,236,555   0.00110183   0.00275458   0.13772885
11/25/2140   $963,138,800   $740,876,000   2.04%   102.00%   $14,811,711   0.00107980   0.00269951   0.13497535
5/26/2141   $983,179,792   $756,292,148   2.08%   102.00%   $15,416,148   0.00105779   0.00264448   0.13222404
11/25/2141   $1,004,046,957   $772,343,813   2.12%   102.00%   $16,051,666   0.00103581   0.00258952   0.12947602
5/26/2142   $1,024,127,896   $787,790,690   2.00%   0.00%   $15,446,876   0.00101550   0.00253875   0.12693727
11/25/2142   $1,043,586,326   $802,758,713   1.90%   95.00%   $14,968,023   0.00099656   0.00249141   0.12457043
5/27/2143   $1,062,423,060   $817,248,507   1.81%   95.00%   $14,489,795   0.00097889   0.00244724   0.12236180
11/25/2143   $1,080,640,959   $831,262,276   1.71%   95.00%   $14,013,769   0.00096239   0.00240598   0.12029898
5/26/2144   $1,102,253,778   $847,887,522   2.00%   0.00%   $16,625,246   0.00094352   0.00235880   0.11794017
11/24/2144   $1,124,739,755   $865,184,427   2.04%   102.00%   $17,296,905   0.00092466   0.00231165   0.11558229
5/26/2145   $1,148,143,340   $883,187,185   2.08%   102.00%   $18,002,758   0.00090581   0.00226453   0.11322628
11/25/2145   $1,172,511,718   $901,932,091   2.12%   102.00%   $18,744,906   0.00088698   0.00221746   0.11087309
5/26/2146   $1,195,961,952   $919,970,733   2.00%   0.00%   $18,038,642   0.00086959   0.00217398   0.10869911
11/25/2146   $1,218,685,230   $937,450,177   1.90%   95.00%   $17,479,444   0.00085338   0.00213345   0.10667234
5/26/2147   $1,240,682,498   $954,371,152   1.81%   95.00%   $16,920,976   0.00083825   0.00209562   0.10478104
11/25/2147   $1,261,957,101   $970,736,232   1.71%   95.00%   $16,365,079   0.00082412   0.00206029   0.10301460
5/26/2148   $1,287,196,243   $990,150,956   2.00%   0.00%   $19,414,725   0.00080796   0.00201989   0.10099470
11/24/2148   $1,313,455,046   $1,010,350,036   2.04%   102.00%   $20,199,080   0.00079180   0.00197951   0.09897560
5/26/2149   $1,340,785,419   $1,031,373,399   2.08%   102.00%   $21,023,364   0.00077566   0.00193916   0.09695809
11/24/2149   $1,369,242,463   $1,053,263,433   2.12%   102.00%   $21,890,034   0.00075954   0.00189886   0.09494301
5/26/2150   $1,396,627,313   $1,074,328,702   2.00%   0.00%   $21,065,269   0.00074465   0.00186163   0.09308138
11/25/2150   $1,423,163,231   $1,094,740,947   1.90%   95.00%   $20,412,245   0.00073077   0.00182692   0.09134581
5/26/2151   $1,448,851,328   $1,114,501,021   1.81%   95.00%   $19,760,074   0.00071781   0.00179453   0.08972625
11/25/2151   $1,473,695,506   $1,133,611,928   1.71%   95.00%   $19,110,906   0.00070571   0.00176427   0.08821361
5/25/2152   $1,503,169,416   $1,156,284,166   2.00%   0.00%   $22,672,239   0.00069187   0.00172968   0.08648393
11/24/2152   $1,533,834,072   $1,179,872,363   2.04%   102.00%   $23,588,197   0.00067804   0.00169510   0.08475493
5/26/2153   $1,565,750,092   $1,204,423,147   2.08%   102.00%   $24,550,784   0.00066422   0.00166055   0.08302730
11/24/2153   $1,598,981,822   $1,229,986,017   2.12%   102.00%   $25,562,870   0.00065041   0.00162603   0.08130174
5/26/2154   $1,630,961,458   $1,254,585,737   2.00%   0.00%   $24,599,720   0.00063766   0.00159415   0.07970759
11/24/2154   $1,661,949,726   $1,278,422,866   1.90%   95.00%   $23,837,129   0.00062577   0.00156443   0.07822138
5/26/2155   $1,691,947,919   $1,301,498,399   1.81%   95.00%   $23,075,533   0.00061468   0.00153669   0.07683452
11/25/2155   $1,720,960,596   $1,323,815,843   1.71%   95.00%   $22,317,444   0.00060431   0.00151078   0.07553921
5/25/2156   $1,755,379,808   $1,350,292,160   2.00%   0.00%   $26,476,317   0.00059246   0.00148116   0.07405805
11/24/2156   $1,791,189,556   $1,377,838,120   2.04%   102.00%   $27,545,960   0.00058062   0.00145155   0.07257747
5/25/2157   $1,828,460,628   $1,406,508,175   2.08%   102.00%   $28,670,056   0.00056878   0.00142196   0.07109806