Hey bro. Thanks for doing this even though you're already through. Speaks a lot about the admirable person you are.
I have a little request, and I don't know if it's even possible to do it, but I do know that it'll take a lot of your valuable time. But here it goes:
Can you, in your excel sheet, create an equation for dates. Say, based on today's draw's number of ITAs, how long will it take for the cutoff to drop to a certain value. A conservative estimate assuming 2750 ITAs and an optimistic estimate considering 3500 ITAs in all the following draws.
Or if you are willing to share your algorithm, I can try to whip something up with my limited excel knowledge.
Thanks bud.