| APPENDIX E -- Update of the COP Research Model results through month shown below. | UPDATED through 6/30/10 | ||||||||||||||||||||||||||
| Confusion between this report and the Trend Report | |||||||||||||||||||||||||||
| I do not update the Research Model results every month. The reason is that the 1) The Research Model does not have nearly as many asset classes as does the full COP Report; 2) I do not mean the buy, sell, hold statements, below, to be recommendations – they are merely notes about what the model will do; and 3) If you took the top 15 performers (I usually run the model looking for the top 15 to be consistent although arbitrary, but you could go with the top 8 or 20) from the full COP Report you would get the same results as the COP Model, except that there are more asset classes to chose from in the Trend Reports. Note, as an example, if Diversified Emerging Markets is ranked high in the Majors Report, you might go below to the Sub Class sheet and pick specific emerging market countries rather than take the full basket set (EEM). If you chose individual countries you probably would not include those emerging markets that were performing poorly. | |||||||||||||||||||||||||||
| I have been updating the Research Report only to show that it is a live ongoing effort still producing good information and/or if I have some point to make about the market – the Research Report has better graphics and summary data. | |||||||||||||||||||||||||||
| What You Are Seeing | |||||||||||||||||||||||||||
| 1 | Column B provides tha average annual performance over the 20 year period. | ||||||||||||||||||||||||||
| 2 | The "H=1" lines assume that you invested instantly based on Mornigstars web site data. However the web site data does not provide as many asset classes so you might wait for the full data resease on about the 9th of each month. | ||||||||||||||||||||||||||
| In the latter case your performance would be closer to the "H=1.5" lines which assume that you wait and invest on the 15th of the month. Either way you beat the S&P over the 20 years -- and at a lower volatility. | |||||||||||||||||||||||||||
| 3 | The line below the S&P shows the difference in annual performance between the H=1 case and the S&P. Note that it does not look very good for the model in the years 1994, 1995, 1996, 1997 and 1998. | ||||||||||||||||||||||||||
| Actually the model did great. A look at the details shows that during those years the S&P was the hottest asset class in the world. Still the model could only invest 1/15th of the porfolio in the S&P. | |||||||||||||||||||||||||||
| The model did quite well and went along at much lower volatility than the S&P. However, most people would have increased their weight in the S&P (or similar). | |||||||||||||||||||||||||||
| For comparison, if the model is set to invest in just 8 asset classes so that the S&P is limited to 1/8th of the portfolio instead of 1/15th, the models return improves against the S&P by 3%points in each of those years. | |||||||||||||||||||||||||||
| 4 | Now note 1999 when technology, small caps and emerging markets took off. Here the model excelled as it moved where the action was. | ||||||||||||||||||||||||||
| 5 | Now look at the market crash years of 200, 2001, 2003, late 2007, 2008 and early 2009. You have to love any model that does that well in years like those. | ||||||||||||||||||||||||||
| If you look at the monthly detail (sorry, no space to provide the detail) of those years you find that the model stumbles badly (often worse than the S&P) at the initial market fall, but quickly discovers those asset | |||||||||||||||||||||||||||
| classes that are working well in the new market environment. | |||||||||||||||||||||||||||
| There are two extremely important lessons in this result: (1) This model, and none other, can forecast the future -- you are making a bet on the future based on the past and you lose that bet often. (2) Finding the right | |||||||||||||||||||||||||||
| asset class to invest in is extremely more important than picking the right stock, bond, or fund. Finding the right asset class "fast" doesn't hurt either. This suggests that we should pay a lot of attention | |||||||||||||||||||||||||||
| to people like Mohamed El-Erain and Bill Gross who are pushing the idea of a "new normal" for the new market environment. | |||||||||||||||||||||||||||
| 20yr | TN =15 (number of asset classes invested in each month. | ||||||||||||||||||||||||||
| Compound | MS, The momentum formula used. | ||||||||||||||||||||||||||
| Average | |||||||||||||||||||||||||||
| 3.22 | Average Hold Time (Months) | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | YTD | |||||
| 13.52% | ANNUAL RETURN, H=1.5 | 24.78 | 9.55 | 30.23 | (5.05) | 26.84 | 17.00 | 14.05 | 10.71 | 38.50 | 11.06 | (6.00) | 1.02 | 41.20 | 11.38 | 17.20 | 16.89 | 12.01 | (8.59) | 29.96 | (3.77) | ||||||
| 16.56% | ANNUAL RETURN, H=1 | 21.24 | 14.71 | 30.43 | (1.12) | 26.13 | 17.87 | 16.32 | 17.29 | 51.34 | 8.59 | 0.42 | 7.99 | 46.04 | 12.78 | 14.22 | 21.51 | 14.03 | (3.51) | 38.27 | (2.54) | ||||||
| 7.37% | ANNUAL RETURN S&P | 30.42 | 7.60 | 9.84 | 1.15 | 37.22 | 22.73 | 33.08 | 28.34 | 20.89 | (9.17) | (11.87) | (22.11) | 28.39 | 10.74 | 4.79 | 14.58 | 5.40 | (37.87) | 25.62 | (7.38) | ||||||
| 9.19% | ANNUAL RETURN, H=1 Minus S&P | (9.18) | 7.11 | 20.59 | (2.27) | (11.08) | (4.86) | (16.77) | (11.05) | 30.45 | 17.76 | 12.28 | 30.10 | 17.65 | 2.03 | 9.43 | 6.93 | 8.63 | 34.35 | 12.65 | 4.84 | ||||||
| 8.61 | G&O, H=1.5 Standard Devation | 7.65 | 5.58 | 4.31 | 4.74 | 2.86 | 6.61 | 7.69 | 10.92 | 9.10 | 9.87 | 6.32 | 7.92 | 5.93 | 7.68 | 7.57 | 6.72 | 6.08 | 5.62 | 13.36 | 8 | ||||||
| 11.56 | G&O Standard Devation, H=1 | 11.17 | 7.03 | 6.68 | 8.89 | 5.32 | 8.42 | 11.89 | 12.35 | 17.07 | 13.86 | 7.50 | 9.54 | 8.64 | 10.60 | 10.81 | 11.91 | 10.81 | 8.40 | 16.15 | 11 | ||||||
| 15.03 | S&P Standard Devation | 15.16 | 7.13 | 5.81 | 10.07 | 4.96 | 10.36 | 15.24 | 20.52 | 12.55 | 16.39 | 18.97 | 19.70 | 10.90 | 6.97 | 7.56 | 5.47 | 9.22 | 20.04 | 21.30 | 17 | ||||||
| Research Model Settings: | |||||||||||||||||||||||||||
| 1 | The 20 year period from 7/1/1990 through 6/30/2010. This a rich sample periond. Look at the return of the S&P 500 above. It covers the boom of the late 1990s, the recession and market bust of 2000, 2001 and 2002, | ||||||||||||||||||||||||||
| the recovery period of 2003 and the crash of late 2007 and 2008 as well as early 2009. | |||||||||||||||||||||||||||
| 2 | The model invests in the top 15 performing asset clases out of 51 possible as long as the performance is better than cash, in which case it invest is money markets. | ||||||||||||||||||||||||||
| 3 | In this run, or test case, the model is using the MS momentum calculation which is focused heavily on the last three months. Since market volatility has decreased, it may pay to swithch to the ML (longer term) momentum calculation. | ||||||||||||||||||||||||||
| Since I am concerned about a retrenchment, I am staying with MS. | |||||||||||||||||||||||||||
| Model's Investments 2009 and 2010YTD | |||||||||||||||||||||||||||
| This chart shows what the model has invested in during this period. Blue is not invested. Yellow means that it was a good investment but the model could not react until the next month. Green shows that the model is invested. Orange is a bad month because the asset class turned bad or at least there are higher performing assets, however the model is still invested. Notice the large amount of orange and yellow caused by the high volatility in 2009 and 2010. The model did well when it went to all cash and bear market. | |||||||||||||||||||||||||||
| The BUY, SELL, HOLD tell you what the model will do in the next month, July. | |||||||||||||||||||||||||||
| Year > | 2009 | 2009 | 2009 | 2009 | 2009 | 2009 | 2009 | 2009 | 2009 | 2009 | 2009 | 2010 | 2010 | 2010 | 2010 | 2010 | 2010 | ||||||||||
| ASSET CLASS Month > | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 1 | 2 | 3 | 4 | 5 | 6 | ||||||||||
| S&P500>SPDRs | 61 | 17 | 26 | 24 | 33 | 25 | 11 | 32 | 42 | 8 | 22 | 46 | 14 | 21 | 14 | 48 | 59 | S&P500>SPDRs | |||||||||
| Cat: Bear-Market | 1 | 66 | 66 | 66 | 65 | 66 | 66 | 66 | 40 | 66 | 65 | 2 | 66 | 66 | 66 | 2 | 2 | HOLD | Cat: Bear-Market | ||||||||
| Cat: Conservative Allocation | 37 | 33 | 33 | 37 | 37 | 37 | 32 | 39 | 17 | 32 | 32 | 34 | 26 | 34 | 28 | 33 | 34 | Cat: Conservative Allocation | |||||||||
| Cat: Convertibles | 30 | 11 | 28 | 32 | 29 | 28 | 16 | 23 | 23 | 25 | 17 | 38 | 12 | 29 | 13 | 36 | 42 | Cat: Convertibles | |||||||||
| Cat: Diversified Emerging Mkts | 38 | 3 | 3 | 4 | 4 | 3 | 37 | 4 | 13 | 5 | 12 | 58 | 39 | 8 | 22 | 53 | 37 | Cat: Diversified Emerging Mkts | |||||||||
| Cat: Diversified Pacific/Asia | 52 | 9 | 18 | 9 | 6 | 4 | 30 | 27 | 55 | 26 | 23 | 48 | 25 | 12 | 36 | 56 | 43 | Cat: Diversified Pacific/Asia | |||||||||
| Cat: Emerging Markets Bond | 29 | 14 | 29 | 31 | 24 | 36 | 31 | 30 | 5 | 36 | 37 | 15 | 27 | 31 | 30 | 34 | 7 | BUY | Cat: Emerging Markets Bond | ||||||||
| Cat: Europe Stock | 49 | 21 | 11 | 6 | 23 | 8 | 4 | 5 | 7 | 16 | 29 | 56 | 65 | 18 | 65 | 65 | 48 | Cat: Europe Stock | |||||||||
| Cat: Foreign Large Blend | 54 | 30 | 22 | 13 | 26 | 7 | 14 | 19 | 47 | 21 | 30 | 59 | 62 | 24 | 62 | 62 | 46 | Cat: Foreign Large Blend | |||||||||
| Cat: Foreign Large Growth | 45 | 23 | 19 | 12 | 20 | 10 | 24 | 16 | 41 | 14 | 24 | 55 | 57 | 17 | 46 | 59 | 41 | Cat: Foreign Large Growth | |||||||||
| Cat: Foreign Large Value | 55 | 31 | 17 | 14 | 22 | 9 | 7 | 20 | 49 | 28 | 33 | 57 | 63 | 27 | 63 | 64 | 51 | Cat: Foreign Large Value | |||||||||
| Cat: Foreign Small/Mid Growth | 42 | 28 | 16 | 8 | 3 | 5 | 8 | 6 | 18 | 20 | 25 | 51 | 58 | 15 | 20 | 60 | 38 | Cat: Foreign Small/Mid Growth | |||||||||
| Cat: Foreign Small/Mid Value | 46 | 34 | 14 | 10 | 5 | 6 | 3 | 7 | 19 | 30 | 34 | 42 | 61 | 11 | 19 | 58 | 40 | Cat: Foreign Small/Mid Value | |||||||||
| Cat: High Yield Bond | 25 | 32 | 27 | 34 | 11 | 30 | 28 | 26 | 3 | 35 | 18 | 3 | 28 | 32 | 21 | 32 | 13 | BUY | Cat: High Yield Bond | ||||||||
| Cat: High Yield Muni | 4 | 36 | 35 | 38 | 41 | 42 | 23 | 8 | 16 | 44 | 36 | 8 | 21 | 39 | 35 | 4 | 12 | HOLD | Cat: High Yield Muni | ||||||||
| Cat: Intermediate Government | 6 | 35 | 46 | 49 | 63 | 47 | 42 | 45 | 11 | 42 | 62 | 9 | 55 | 61 | 40 | 3 | 5 | HOLD | Cat: Intermediate Government | ||||||||
| Cat: Intermediate-Term Bond | 27 | 41 | 39 | 42 | 39 | 41 | 38 | 43 | 8 | 41 | 59 | 6 | 33 | 40 | 38 | 10 | 6 | HOLD | Cat: Intermediate-Term Bond | ||||||||
| Cat: Japan Stock | 64 | 39 | 32 | 15 | 7 | 21 | 13 | 64 | 65 | 65 | 27 | 11 | 23 | 10 | 34 | 57 | 53 | Cat: Japan Stock | |||||||||
| Cat: Large Blend | 57 | 16 | 24 | 21 | 32 | 23 | 15 | 28 | 46 | 12 | 19 | 47 | 13 | 20 | 16 | 50 | 54 | Cat: Large Blend | |||||||||
| Cat: Large Growth | 44 | 8 | 23 | 28 | 30 | 27 | 26 | 25 | 48 | 10 | 16 | 54 | 11 | 19 | 17 | 47 | 62 | Cat: Large Growth | |||||||||
| Cat: Large Value | 62 | 20 | 25 | 19 | 34 | 22 | 9 | 29 | 43 | 13 | 26 | 43 | 16 | 16 | 15 | 51 | 56 | Cat: Large Value | |||||||||
| Cat: Latin America Stock | 39 | 5 | 2 | 1 | 2 | 1 | 34 | 1 | 2 | 2 | 8 | 65 | 15 | 22 | 33 | 63 | 45 | Cat: Latin America Stock | |||||||||
| Cat: Long Government | 31 | 26 | 65 | 65 | 64 | 50 | 35 | 42 | 51 | 38 | 66 | 5 | 64 | 65 | 24 | 1 | 1 | HOLD | Cat: Long Government | ||||||||
| Cat: Long-Term Bond | 33 | 63 | 37 | 39 | 19 | 35 | 22 | 38 | 9 | 40 | 61 | 4 | 36 | 38 | 26 | 27 | 4 | BUY | Cat: Long-Term Bond | ||||||||
| Cat: Mid-Cap Blend | 53 | 12 | 10 | 22 | 21 | 19 | 10 | 17 | 57 | 19 | 9 | 41 | 6 | 7 | 6 | 44 | 63 | Cat: Mid-Cap Blend | |||||||||
| Cat: Mid-Cap Growth | 43 | 7 | 15 | 29 | 28 | 26 | 20 | 15 | 58 | 18 | 6 | 50 | 4 | 9 | 8 | 41 | 55 | Cat: Mid-Cap Growth | |||||||||
| Cat: Mid-Cap Value | 59 | 18 | 12 | 25 | 27 | 17 | 5 | 14 | 54 | 17 | 10 | 37 | 7 | 6 | 7 | 45 | 61 | Cat: Mid-Cap Value | |||||||||
| Cat: Moderate Allocation | 41 | 25 | 31 | 33 | 35 | 34 | 25 | 34 | 39 | 23 | 28 | 39 | 22 | 30 | 25 | 38 | 44 | Cat: Moderate Allocation | |||||||||
| Cat: Multisector Bond | 28 | 37 | 34 | 41 | 31 | 38 | 33 | 36 | 4 | 39 | 35 | 7 | 31 | 36 | 29 | 29 | 8 | BUY | Cat: Multisector Bond | ||||||||
| Cat: Muni tiol Interm | 5 | 43 | 40 | 46 | 44 | 44 | 40 | 41 | 52 | 43 | 58 | 13 | 29 | 63 | 39 | 6 | 14 | HOLD | Cat: Muni tiol Interm | ||||||||
| Cat: Muni tiol Long | 3 | 38 | 36 | 43 | 60 | 45 | 39 | 33 | 50 | 48 | 55 | 12 | 24 | 44 | 37 | 5 | 16 | SELL | Cat: Muni tiol Long | ||||||||
| Cat: Muni tiol Short | 23 | 45 | 44 | 47 | 61 | 48 | 47 | 46 | 44 | 47 | 57 | 17 | 35 | 64 | 44 | 9 | 15 | HOLD | Cat: Muni tiol Short | ||||||||
| Cat: Pacific/Asia ex-Japan Stk | 36 | 4 | 4 | 3 | 1 | 2 | 63 | 10 | 15 | 4 | 13 | 61 | 34 | 23 | 27 | 49 | 33 | Cat: Pacific/Asia ex-Japan Stk | |||||||||
| Cat: Short Government | 7 | 42 | 45 | 48 | 62 | 49 | 46 | 48 | 20 | 46 | 60 | 14 | 56 | 62 | 45 | 8 | 10 | HOLD | Cat: Short Government | ||||||||
| Cat: Short-Term Bond | 24 | 44 | 42 | 44 | 42 | 43 | 41 | 44 | 10 | 45 | 56 | 10 | 37 | 42 | 41 | 26 | 11 | BUY | Cat: Short-Term Bond | ||||||||
| Cat: Small Blend | 60 | 22 | 6 | 23 | 12 | 15 | 12 | 13 | 62 | 31 | 4 | 40 | 3 | 5 | 4 | 40 | 65 | Cat: Small Blend | |||||||||
| Cat: Small Growth | 51 | 13 | 13 | 30 | 8 | 24 | 21 | 12 | 64 | 27 | 2 | 45 | 5 | 4 | 5 | 37 | 57 | Cat: Small Growth | |||||||||
| Cat: Small Value | 63 | 27 | 7 | 26 | 13 | 12 | 6 | 9 | 61 | 34 | 5 | 35 | 2 | 2 | 3 | 39 | 66 | Cat: Small Value | |||||||||
| Cat: Specialty-Communications | 35 | 6 | 9 | 17 | 15 | 31 | 43 | 18 | 66 | 9 | 15 | 63 | 19 | 14 | 12 | 35 | 47 | Cat: Specialty-Communications | |||||||||
| Cat: Specialty-Fincial | 65 | 10 | 5 | 11 | 10 | 11 | 2 | 24 | 59 | 37 | 38 | 36 | 20 | 3 | 11 | 54 | 64 | Cat: Specialty-Fincial | |||||||||
| Cat: Specialty-Health | 47 | 24 | 62 | 36 | 17 | 29 | 19 | 37 | 63 | 7 | 14 | 1 | 17 | 26 | 64 | 52 | 52 | Cat: Specialty-Health | |||||||||
| Cat: Specialty-tural Res | 48 | 15 | 20 | 7 | 40 | 20 | 45 | 22 | 12 | 3 | 11 | 60 | 18 | 28 | 18 | 61 | 60 | Cat: Specialty-tural Res | |||||||||
| Cat: Specialty-Precious Metals | 2 | 1 | 64 | 2 | 66 | 16 | 64 | 2 | 53 | 1 | 64 | 66 | 10 | 35 | 1 | 7 | 3 | HOLD | Cat: Specialty-Precious Metals | ||||||||
| Cat: Specialty-Real Estate | 66 | 65 | 1 | 18 | 18 | 18 | 1 | 3 | 21 | 6 | 3 | 49 | 1 | 1 | 2 | 30 | 49 | Cat: Specialty-Real Estate | |||||||||
| Cat: Specialty-Technology | 34 | 2 | 8 | 20 | 9 | 14 | 17 | 11 | 56 | 11 | 1 | 62 | 9 | 13 | 9 | 43 | 58 | Cat: Specialty-Technology | |||||||||
| Cat: Specialty-Utilities | 58 | 64 | 41 | 35 | 16 | 33 | 29 | 35 | 60 | 22 | 7 | 52 | 59 | 37 | 23 | 46 | 35 | Cat: Specialty-Utilities | |||||||||
| Cat: Ultrashort Bond | 26 | 62 | 43 | 45 | 43 | 46 | 44 | 47 | 14 | 49 | 39 | 16 | 38 | 45 | 43 | 28 | 32 | Cat: Ultrashort Bond | |||||||||
| Cat: World Allocation | 40 | 29 | 30 | 27 | 36 | 32 | 27 | 31 | 22 | 24 | 31 | 44 | 32 | 33 | 32 | 42 | 36 | Cat: World Allocation | |||||||||
| Cat: World Bond | 32 | 40 | 38 | 40 | 38 | 40 | 36 | 40 | 6 | 33 | 63 | 18 | 60 | 43 | 42 | 31 | 9 | BUY | Cat: World Bond | ||||||||
| Cat: World Stock | 50 | 19 | 21 | 16 | 25 | 13 | 18 | 21 | 45 | 15 | 21 | 53 | 30 | 25 | 31 | 55 | 50 | Cat: World Stock | |||||||||
| Commodities | 56 | 46 | 63 | 5 | 14 | 39 | 65 | 65 | 1 | 29 | 20 | 64 | 8 | 41 | 10 | 66 | 39 | Commodities | |||||||||
| Cash @ 2.4%/Yr | 8 | 47 | 47 | 50 | 45 | 51 | 48 | 49 | 24 | 50 | 40 | 19 | 40 | 46 | 47 | 11 | 17 | SELL | Cash @ 2.4%/Yr | ||||||||
| Cash @ 2.4%/Yr | 9 | 48 | 48 | 51 | 46 | 52 | 49 | 50 | 25 | 51 | 41 | 20 | 41 | 47 | 48 | 12 | 18 | SELL | Cash @ 2.4%/Yr | ||||||||
| Cash @ 2.4%/Yr | 10 | 49 | 49 | 52 | 47 | 53 | 50 | 51 | 26 | 52 | 42 | 21 | 42 | 48 | 49 | 13 | 19 | SELL | Cash @ 2.4%/Yr | ||||||||
| Cash @ 2.4%/Yr | 11 | 50 | 50 | 53 | 48 | 54 | 51 | 52 | 27 | 53 | 43 | 22 | 43 | 49 | 50 | 14 | 20 | SELL | Cash @ 2.4%/Yr | ||||||||
| Cash @ 2.4%/Yr | 12 | 51 | 51 | 54 | 49 | 55 | 52 | 53 | 28 | 54 | 44 | 23 | 44 | 50 | 51 | 15 | 21 | SELL | Cash @ 2.4%/Yr | ||||||||
| Cash @ 2.4%/Yr | 13 | 52 | 52 | 55 | 50 | 56 | 53 | 54 | 29 | 55 | 45 | 24 | 45 | 51 | 52 | 16 | 22 | Cash @ 2.4%/Yr | |||||||||
| Cash @ 2.4%/Yr | 14 | 53 | 53 | 56 | 51 | 57 | 54 | 55 | 30 | 56 | 46 | 25 | 46 | 52 | 53 | 17 | 23 | Cash @ 2.4%/Yr | |||||||||
| Cash @ 2.4%/Yr | 15 | 54 | 54 | 57 | 52 | 58 | 55 | 56 | 31 | 57 | 47 | 26 | 47 | 53 | 54 | 18 | 24 | Cash @ 2.4%/Yr | |||||||||
| Cash @ 2.4%/Yr | 16 | 55 | 55 | 58 | 53 | 59 | 56 | 57 | 32 | 58 | 48 | 27 | 48 | 54 | 55 | 19 | 25 | Cash @ 2.4%/Yr | |||||||||
| Cash @ 2.4%/Yr | 17 | 56 | 56 | 59 | 54 | 60 | 57 | 58 | 33 | 59 | 49 | 28 | 49 | 55 | 56 | 20 | 26 | Cash @ 2.4%/Yr | |||||||||
| Cash @ 2.4%/Yr | 18 | 57 | 57 | 60 | 55 | 61 | 58 | 59 | 34 | 60 | 50 | 29 | 50 | 56 | 57 | 21 | 27 | Cash @ 2.4%/Yr | |||||||||
| Cash @ 2.4%/Yr | 19 | 58 | 58 | 61 | 56 | 62 | 59 | 60 | 35 | 61 | 51 | 30 | 51 | 57 | 58 | 22 | 28 | Cash @ 2.4%/Yr | |||||||||
| Cash @ 2.4%/Yr | 20 | 59 | 59 | 62 | 57 | 63 | 60 | 61 | 36 | 62 | 52 | 31 | 52 | 58 | 59 | 23 | 29 | Cash @ 2.4%/Yr | |||||||||
| Cash @ 2.4%/Yr | 21 | 60 | 60 | 63 | 58 | 64 | 61 | 62 | 37 | 63 | 53 | 32 | 53 | 59 | 60 | 24 | 30 | Cash @ 2.4%/Yr | |||||||||
| Cash @ 2.4%/Yr | 22 | 61 | 61 | 64 | 59 | 65 | 62 | 63 | 38 | 64 | 54 | 33 | 54 | 60 | 61 | 25 | 31 | Cash @ 2.4%/Yr | |||||||||