Home Parameters

















Name CRM
Start Yield 4.50%
10Y High 5.00% Spread 1.50%

















Price $951.67
Increment 0.25%
10Y Low 1.00% Spread 2.00%

















Coupon 6.55%
Purchased Year 2026
Suggested High
6.50%

















Maturity 30
Maturity Year 2056
Suggested Low
3.00%

















YTM 6.935% YTM (no) 3.82% Current Yield 6.883%





















Investment Horizon 15

























~MacDuration 14 y- $1,085.70 y+ $842.36





















Reinvestment Rate 0.00%























































a) Return Based on YTM (and therefore all coupon payments are reinvested)
b) Return Based on YTM and No Coupon Payment Reinvestment
c) Return Based on YTM(no) and No Coupon Payment Reinvestment


Yield at the End of Investment Horizon
Yield at the End of Investment Horizon
Yield at the End of Investment Horizon


4.50% 4.75% 5.00% 5.25% 5.50% 5.75% 6.00% 6.25%
4.50% 4.75% 5.00% 5.25% 5.50% 5.75% 6.00% 6.25%
4.50% 4.75% 5.00% 5.25% 5.50% 5.75% 6.00% 6.25%




























Investment Horizon Year Investment Horizon Price
Investment Horizon Price
Investment Horizon Price
1 2027 $1,330.22 $1,281.82 $1,235.98 $1,192.53 $1,151.33 $1,112.25 $1,075.16 $1,039.94
$1,330.22 $1,281.82 $1,235.98 $1,192.53 $1,151.33 $1,112.25 $1,075.16 $1,039.94
$1,330.22 $1,281.82 $1,235.98 $1,192.53 $1,151.33 $1,112.25 $1,075.16 $1,039.94
2 2028 $1,324.52 $1,277.15 $1,232.23 $1,189.60 $1,149.12 $1,110.68 $1,074.16 $1,039.43
$1,324.52 $1,277.15 $1,232.23 $1,189.60 $1,149.12 $1,110.68 $1,074.16 $1,039.43
$1,324.52 $1,277.15 $1,232.23 $1,189.60 $1,149.12 $1,110.68 $1,074.16 $1,039.43
3 2029 $1,318.56 $1,272.26 $1,228.29 $1,186.51 $1,146.79 $1,109.02 $1,073.09 $1,038.89
$1,318.56 $1,272.26 $1,228.29 $1,186.51 $1,146.79 $1,109.02 $1,073.09 $1,038.89
$1,318.56 $1,272.26 $1,228.29 $1,186.51 $1,146.79 $1,109.02 $1,073.09 $1,038.89
4 2030 $1,312.32 $1,267.13 $1,224.15 $1,183.26 $1,144.33 $1,107.27 $1,071.96 $1,038.31
$1,312.32 $1,267.13 $1,224.15 $1,183.26 $1,144.33 $1,107.27 $1,071.96 $1,038.31
$1,312.32 $1,267.13 $1,224.15 $1,183.26 $1,144.33 $1,107.27 $1,071.96 $1,038.31
5 2031 $1,305.80 $1,261.76 $1,219.81 $1,179.84 $1,141.74 $1,105.41 $1,070.76 $1,037.70
$1,305.80 $1,261.76 $1,219.81 $1,179.84 $1,141.74 $1,105.41 $1,070.76 $1,037.70
$1,305.80 $1,261.76 $1,219.81 $1,179.84 $1,141.74 $1,105.41 $1,070.76 $1,037.70
6 2032 $1,298.99 $1,256.13 $1,215.24 $1,176.23 $1,138.99 $1,103.44 $1,069.48 $1,037.04
$1,298.99 $1,256.13 $1,215.24 $1,176.23 $1,138.99 $1,103.44 $1,069.48 $1,037.04
$1,298.99 $1,256.13 $1,215.24 $1,176.23 $1,138.99 $1,103.44 $1,069.48 $1,037.04
7 2033 $1,291.86 $1,250.22 $1,210.44 $1,172.43 $1,136.10 $1,101.36 $1,068.13 $1,036.35
$1,291.86 $1,250.22 $1,210.44 $1,172.43 $1,136.10 $1,101.36 $1,068.13 $1,036.35
$1,291.86 $1,250.22 $1,210.44 $1,172.43 $1,136.10 $1,101.36 $1,068.13 $1,036.35
8 2034 $1,284.41 $1,244.04 $1,205.40 $1,168.43 $1,133.04 $1,099.16 $1,066.70 $1,035.61
$1,284.41 $1,244.04 $1,205.40 $1,168.43 $1,133.04 $1,099.16 $1,066.70 $1,035.61
$1,284.41 $1,244.04 $1,205.40 $1,168.43 $1,133.04 $1,099.16 $1,066.70 $1,035.61
9 2035 $1,276.63 $1,237.55 $1,200.11 $1,164.22 $1,129.82 $1,096.82 $1,065.18 $1,034.82
$1,276.63 $1,237.55 $1,200.11 $1,164.22 $1,129.82 $1,096.82 $1,065.18 $1,034.82
$1,276.63 $1,237.55 $1,200.11 $1,164.22 $1,129.82 $1,096.82 $1,065.18 $1,034.82
10 2036 $1,268.48 $1,230.76 $1,194.55 $1,159.79 $1,126.41 $1,094.36 $1,063.57 $1,033.98
$1,268.48 $1,230.76 $1,194.55 $1,159.79 $1,126.41 $1,094.36 $1,063.57 $1,033.98
$1,268.48 $1,230.76 $1,194.55 $1,159.79 $1,126.41 $1,094.36 $1,063.57 $1,033.98
11 2037 $1,259.97 $1,223.63 $1,188.70 $1,155.11 $1,122.81 $1,091.74 $1,061.85 $1,033.09
$1,259.97 $1,223.63 $1,188.70 $1,155.11 $1,122.81 $1,091.74 $1,061.85 $1,033.09
$1,259.97 $1,223.63 $1,188.70 $1,155.11 $1,122.81 $1,091.74 $1,061.85 $1,033.09
12 2038 $1,251.07 $1,216.17 $1,182.56 $1,150.19 $1,119.02 $1,088.98 $1,060.04 $1,032.15
$1,251.07 $1,216.17 $1,182.56 $1,150.19 $1,119.02 $1,088.98 $1,060.04 $1,032.15
$1,251.07 $1,216.17 $1,182.56 $1,150.19 $1,119.02 $1,088.98 $1,060.04 $1,032.15
13 2039 $1,241.76 $1,208.34 $1,176.11 $1,145.01 $1,115.01 $1,086.06 $1,058.11 $1,031.14
$1,241.76 $1,208.34 $1,176.11 $1,145.01 $1,115.01 $1,086.06 $1,058.11 $1,031.14
$1,241.76 $1,208.34 $1,176.11 $1,145.01 $1,115.01 $1,086.06 $1,058.11 $1,031.14
14 2040 $1,232.04 $1,200.14 $1,169.33 $1,139.55 $1,110.78 $1,082.96 $1,056.07 $1,030.07
$1,232.04 $1,200.14 $1,169.33 $1,139.55 $1,110.78 $1,082.96 $1,056.07 $1,030.07
$1,232.04 $1,200.14 $1,169.33 $1,139.55 $1,110.78 $1,082.96 $1,056.07 $1,030.07
15 2041 $1,221.86 $1,191.55 $1,162.21 $1,133.81 $1,106.31 $1,079.68 $1,053.90 $1,028.93
$1,221.86 $1,191.55 $1,162.21 $1,133.81 $1,106.31 $1,079.68 $1,053.90 $1,028.93
$1,221.86 $1,191.55 $1,162.21 $1,133.81 $1,106.31 $1,079.68 $1,053.90 $1,028.93
16 2042 $1,211.23 $1,182.54 $1,154.73 $1,127.75 $1,101.59 $1,076.22 $1,051.60 $1,027.72
$1,211.23 $1,182.54 $1,154.73 $1,127.75 $1,101.59 $1,076.22 $1,051.60 $1,027.72
$1,211.23 $1,182.54 $1,154.73 $1,127.75 $1,101.59 $1,076.22 $1,051.60 $1,027.72
17 2043 $1,200.11 $1,173.10 $1,146.87 $1,121.38 $1,096.61 $1,072.55 $1,049.16 $1,026.43
$1,200.11 $1,173.10 $1,146.87 $1,121.38 $1,096.61 $1,072.55 $1,049.16 $1,026.43
$1,200.11 $1,173.10 $1,146.87 $1,121.38 $1,096.61 $1,072.55 $1,049.16 $1,026.43
18 2044 $1,188.49 $1,163.21 $1,138.61 $1,114.66 $1,091.35 $1,068.66 $1,046.57 $1,025.06
$1,188.49 $1,163.21 $1,138.61 $1,114.66 $1,091.35 $1,068.66 $1,046.57 $1,025.06
$1,188.49 $1,163.21 $1,138.61 $1,114.66 $1,091.35 $1,068.66 $1,046.57 $1,025.06
19 2045 $1,176.33 $1,152.84 $1,129.93 $1,107.59 $1,085.80 $1,064.55 $1,043.83 $1,023.61
$1,176.33 $1,152.84 $1,129.93 $1,107.59 $1,085.80 $1,064.55 $1,043.83 $1,023.61
$1,176.33 $1,152.84 $1,129.93 $1,107.59 $1,085.80 $1,064.55 $1,043.83 $1,023.61
20 2046 $1,163.63 $1,141.97 $1,120.82 $1,100.14 $1,079.94 $1,060.20 $1,040.91 $1,022.06
$1,163.63 $1,141.97 $1,120.82 $1,100.14 $1,079.94 $1,060.20 $1,040.91 $1,022.06
$1,163.63 $1,141.97 $1,120.82 $1,100.14 $1,079.94 $1,060.20 $1,040.91 $1,022.06
21 2047 $1,150.34 $1,130.58 $1,111.24 $1,092.30 $1,073.76 $1,055.60 $1,037.82 $1,020.41
$1,150.34 $1,130.58 $1,111.24 $1,092.30 $1,073.76 $1,055.60 $1,037.82 $1,020.41
$1,150.34 $1,130.58 $1,111.24 $1,092.30 $1,073.76 $1,055.60 $1,037.82 $1,020.41
22 2048 $1,136.45 $1,118.65 $1,101.18 $1,084.04 $1,067.22 $1,050.73 $1,034.54 $1,018.66
$1,136.45 $1,118.65 $1,101.18 $1,084.04 $1,067.22 $1,050.73 $1,034.54 $1,018.66
$1,136.45 $1,118.65 $1,101.18 $1,084.04 $1,067.22 $1,050.73 $1,034.54 $1,018.66
23 2049 $1,121.93 $1,106.13 $1,090.60 $1,075.34 $1,060.33 $1,045.57 $1,031.06 $1,016.80
$1,121.93 $1,106.13 $1,090.60 $1,075.34 $1,060.33 $1,045.57 $1,031.06 $1,016.80
$1,121.93 $1,106.13 $1,090.60 $1,075.34 $1,060.33 $1,045.57 $1,031.06 $1,016.80
24 2050 $1,106.75 $1,093.02 $1,079.50 $1,066.17 $1,053.05 $1,040.11 $1,027.37 $1,014.82
$1,106.75 $1,093.02 $1,079.50 $1,066.17 $1,053.05 $1,040.11 $1,027.37 $1,014.82
$1,106.75 $1,093.02 $1,079.50 $1,066.17 $1,053.05 $1,040.11 $1,027.37 $1,014.82
25 2051 $1,090.88 $1,079.28 $1,067.83 $1,056.52 $1,045.36 $1,034.34 $1,023.46 $1,012.71
$1,090.88 $1,079.28 $1,067.83 $1,056.52 $1,045.36 $1,034.34 $1,023.46 $1,012.71
$1,090.88 $1,079.28 $1,067.83 $1,056.52 $1,045.36 $1,034.34 $1,023.46 $1,012.71
26 2052 $1,074.28 $1,064.88 $1,055.57 $1,046.36 $1,037.25 $1,028.23 $1,019.30 $1,010.47
$1,074.28 $1,064.88 $1,055.57 $1,046.36 $1,037.25 $1,028.23 $1,019.30 $1,010.47
$1,074.28 $1,064.88 $1,055.57 $1,046.36 $1,037.25 $1,028.23 $1,019.30 $1,010.47
27 2053 $1,056.93 $1,049.78 $1,042.69 $1,035.65 $1,028.68 $1,021.76 $1,014.90 $1,008.09
$1,056.93 $1,049.78 $1,042.69 $1,035.65 $1,028.68 $1,021.76 $1,014.90 $1,008.09
$1,056.93 $1,049.78 $1,042.69 $1,035.65 $1,028.68 $1,021.76 $1,014.90 $1,008.09
28 2054 $1,038.79 $1,033.96 $1,029.16 $1,024.38 $1,019.63 $1,014.91 $1,010.22 $1,005.56
$1,038.79 $1,033.96 $1,029.16 $1,024.38 $1,019.63 $1,014.91 $1,010.22 $1,005.56
$1,038.79 $1,033.96 $1,029.16 $1,024.38 $1,019.63 $1,014.91 $1,010.22 $1,005.56
29 2055 $1,019.83 $1,017.38 $1,014.94 $1,012.51 $1,010.08 $1,007.67 $1,005.26 $1,002.87
$1,019.83 $1,017.38 $1,014.94 $1,012.51 $1,010.08 $1,007.67 $1,005.26 $1,002.87
$1,019.83 $1,017.38 $1,014.94 $1,012.51 $1,010.08 $1,007.67 $1,005.26 $1,002.87
30 2056 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00
$1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00
$1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00




























Investment Horizon
Total Future Dollars
Total Future Dollars
Total Future Dollars
1 2027 $1,396.46 $1,348.10 $1,302.29 $1,258.89 $1,217.73 $1,178.69 $1,141.64 $1,106.47
$1,395.72 $1,347.32 $1,301.48 $1,258.03 $1,216.83 $1,177.75 $1,140.66 $1,105.44
$1,395.72 $1,347.32 $1,301.48 $1,258.03 $1,216.83 $1,177.75 $1,140.66 $1,105.44
2 2028 $1,460.01 $1,412.90 $1,368.22 $1,325.84 $1,285.63 $1,247.44 $1,211.17 $1,176.70
$1,455.52 $1,408.15 $1,363.23 $1,320.60 $1,280.12 $1,241.68 $1,205.16 $1,170.43
$1,455.52 $1,408.15 $1,363.23 $1,320.60 $1,280.12 $1,241.68 $1,205.16 $1,170.43
3 2029 $1,526.45 $1,480.80 $1,437.49 $1,396.36 $1,357.31 $1,320.20 $1,284.93 $1,251.39
$1,515.06 $1,468.76 $1,424.79 $1,383.01 $1,343.29 $1,305.52 $1,269.59 $1,235.39
$1,515.06 $1,468.76 $1,424.79 $1,383.01 $1,343.29 $1,305.52 $1,269.59 $1,235.39
4 2030 $1,595.91 $1,551.98 $1,510.26 $1,470.64 $1,432.99 $1,397.20 $1,363.18 $1,330.83
$1,574.32 $1,529.13 $1,486.15 $1,445.26 $1,406.33 $1,369.27 $1,333.96 $1,300.31
$1,574.32 $1,529.13 $1,486.15 $1,445.26 $1,406.33 $1,369.27 $1,333.96 $1,300.31
5 2031 $1,668.53 $1,626.57 $1,586.72 $1,548.86 $1,512.88 $1,478.70 $1,446.20 $1,415.31
$1,633.30 $1,589.26 $1,547.31 $1,507.34 $1,469.24 $1,432.91 $1,398.26 $1,365.20
$1,633.30 $1,589.26 $1,547.31 $1,507.34 $1,469.24 $1,432.91 $1,398.26 $1,365.20
6 2032 $1,744.46 $1,704.75 $1,667.05 $1,631.24 $1,597.24 $1,564.94 $1,534.27 $1,505.14
$1,691.99 $1,649.13 $1,608.24 $1,569.23 $1,531.99 $1,496.44 $1,462.48 $1,430.04
$1,691.99 $1,649.13 $1,608.24 $1,569.23 $1,531.99 $1,496.44 $1,462.48 $1,430.04
7 2033 $1,823.84 $1,786.69 $1,751.44 $1,718.00 $1,686.29 $1,656.22 $1,627.71 $1,600.69
$1,750.36 $1,708.72 $1,668.94 $1,630.93 $1,594.60 $1,559.86 $1,526.63 $1,494.85
$1,750.36 $1,708.72 $1,668.94 $1,630.93 $1,594.60 $1,559.86 $1,526.63 $1,494.85
8 2034 $1,906.84 $1,872.57 $1,840.11 $1,809.38 $1,780.31 $1,752.82 $1,726.84 $1,702.29
$1,808.41 $1,768.04 $1,729.40 $1,692.43 $1,657.04 $1,623.16 $1,590.70 $1,559.61
$1,808.41 $1,768.04 $1,729.40 $1,692.43 $1,657.04 $1,623.16 $1,590.70 $1,559.61
9 2035 $1,993.61 $1,962.57 $1,933.26 $1,905.62 $1,879.58 $1,855.06 $1,832.00 $1,810.35
$1,866.13 $1,827.05 $1,789.61 $1,753.72 $1,719.32 $1,686.32 $1,654.68 $1,624.32
$1,866.13 $1,827.05 $1,789.61 $1,753.72 $1,719.32 $1,686.32 $1,654.68 $1,624.32
10 2036 $2,084.34 $2,056.90 $2,031.13 $2,006.98 $1,984.37 $1,963.26 $1,943.57 $1,925.26
$1,923.48 $1,885.76 $1,849.55 $1,814.79 $1,781.41 $1,749.36 $1,718.57 $1,688.98
$1,923.48 $1,885.76 $1,849.55 $1,814.79 $1,781.41 $1,749.36 $1,718.57 $1,688.98
11 2037 $2,179.19 $2,155.76 $2,133.96 $2,113.73 $2,095.02 $2,077.77 $2,061.93 $2,047.47
$1,980.47 $1,944.13 $1,909.20 $1,875.61 $1,843.31 $1,812.24 $1,782.35 $1,753.59
$1,980.47 $1,944.13 $1,909.20 $1,875.61 $1,843.31 $1,812.24 $1,782.35 $1,753.59
12 2038 $2,278.35 $2,259.37 $2,241.99 $2,226.16 $2,211.83 $2,198.96 $2,187.51 $2,177.44
$2,037.07 $2,002.17 $1,968.56 $1,936.19 $1,905.02 $1,874.98 $1,846.04 $1,818.15
$2,037.07 $2,002.17 $1,968.56 $1,936.19 $1,905.02 $1,874.98 $1,846.04 $1,818.15
13 2039 $2,382.03 $2,367.97 $2,355.49 $2,344.56 $2,335.15 $2,327.21 $2,320.72 $2,315.65
$2,093.26 $2,059.84 $2,027.61 $1,996.51 $1,966.51 $1,937.56 $1,909.61 $1,882.64
$2,093.26 $2,059.84 $2,027.61 $1,996.51 $1,966.51 $1,937.56 $1,909.61 $1,882.64
14 2040 $2,490.43 $2,481.78 $2,474.74 $2,469.27 $2,465.35 $2,462.95 $2,462.06 $2,462.64
$2,149.04 $2,117.14 $2,086.33 $2,056.55 $2,027.78 $1,999.96 $1,973.07 $1,947.07
$2,149.04 $2,117.14 $2,086.33 $2,056.55 $2,027.78 $1,999.96 $1,973.07 $1,947.07
15 2041 $2,603.76 $2,601.07 $2,600.02 $2,600.61 $2,602.81 $2,606.61 $2,612.00 $2,618.96
$2,204.36 $2,174.05 $2,144.71 $2,116.31 $2,088.81 $2,062.18 $2,036.40 $2,011.43
$2,204.36 $2,174.05 $2,144.71 $2,116.31 $2,088.81 $2,062.18 $2,036.40 $2,011.43
16 2042 $2,722.25 $2,726.09 $2,731.65 $2,738.93 $2,747.93 $2,758.64 $2,771.07 $2,785.21
$2,259.23 $2,230.54 $2,202.73 $2,175.75 $2,149.59 $2,124.22 $2,099.60 $2,075.72
$2,259.23 $2,230.54 $2,202.73 $2,175.75 $2,149.59 $2,124.22 $2,099.60 $2,075.72
17 2043 $2,846.13 $2,857.11 $2,869.94 $2,884.61 $2,901.14 $2,919.54 $2,939.82 $2,962.00
$2,313.61 $2,286.60 $2,260.37 $2,234.88 $2,210.11 $2,186.05 $2,162.66 $2,139.93
$2,313.61 $2,286.60 $2,260.37 $2,234.88 $2,210.11 $2,186.05 $2,162.66 $2,139.93
18 2044 $2,975.64 $2,994.44 $3,015.23 $3,038.04 $3,062.90 $3,089.83 $3,118.86 $3,150.02
$2,367.49 $2,342.21 $2,317.61 $2,293.66 $2,270.35 $2,247.66 $2,225.57 $2,204.06
$2,367.49 $2,342.21 $2,317.61 $2,293.66 $2,270.35 $2,247.66 $2,225.57 $2,204.06
19 2045 $3,111.05 $3,138.36 $3,167.88 $3,199.63 $3,233.68 $3,270.05 $3,308.80 $3,349.97
$2,420.83 $2,397.34 $2,374.43 $2,352.09 $2,330.30 $2,309.05 $2,288.33 $2,268.11
$2,420.83 $2,397.34 $2,374.43 $2,352.09 $2,330.30 $2,309.05 $2,288.33 $2,268.11
20 2046 $3,252.63 $3,289.20 $3,328.25 $3,369.82 $3,413.97 $3,460.78 $3,510.30 $3,562.62
$2,473.63 $2,451.97 $2,430.82 $2,410.14 $2,389.94 $2,370.20 $2,350.91 $2,332.06
$2,473.63 $2,451.97 $2,430.82 $2,410.14 $2,389.94 $2,370.20 $2,350.91 $2,332.06
21 2047 $3,400.64 $3,447.30 $3,496.74 $3,549.06 $3,604.33 $3,662.64 $3,724.08 $3,788.76
$2,525.84 $2,506.08 $2,486.74 $2,467.80 $2,449.26 $2,431.10 $2,413.32 $2,395.91
$2,525.84 $2,506.08 $2,486.74 $2,467.80 $2,449.26 $2,431.10 $2,413.32 $2,395.91
22 2048 $3,555.39 $3,612.99 $3,673.76 $3,737.83 $3,805.29 $3,876.27 $3,950.88 $4,029.26
$2,577.45 $2,559.65 $2,542.18 $2,525.04 $2,508.22 $2,491.73 $2,475.54 $2,459.66
$2,577.45 $2,559.65 $2,542.18 $2,525.04 $2,508.22 $2,491.73 $2,475.54 $2,459.66
23 2049 $3,717.18 $3,786.64 $3,859.75 $3,936.64 $4,017.46 $4,102.35 $4,191.49 $4,285.02
$2,628.43 $2,612.63 $2,597.10 $2,581.84 $2,566.83 $2,552.07 $2,537.56 $2,523.30
$2,628.43 $2,612.63 $2,597.10 $2,581.84 $2,566.83 $2,552.07 $2,537.56 $2,523.30
24 2050 $3,886.34 $3,968.64 $4,055.15 $4,146.03 $4,241.46 $4,341.63 $4,446.75 $4,557.02
$2,678.75 $2,665.02 $2,651.50 $2,638.17 $2,625.05 $2,612.11 $2,599.37 $2,586.82
$2,678.75 $2,665.02 $2,651.50 $2,638.17 $2,625.05 $2,612.11 $2,599.37 $2,586.82
25 2051 $4,063.19 $4,159.39 $4,260.44 $4,366.55 $4,477.94 $4,594.86 $4,717.56 $4,846.28
$2,728.38 $2,716.78 $2,705.33 $2,694.02 $2,682.86 $2,671.84 $2,660.96 $2,650.21
$2,728.38 $2,716.78 $2,705.33 $2,694.02 $2,682.86 $2,671.84 $2,660.96 $2,650.21
26 2052 $4,248.09 $4,359.31 $4,476.13 $4,598.80 $4,727.62 $4,862.87 $5,004.85 $5,153.91
$2,777.28 $2,767.88 $2,758.57 $2,749.36 $2,740.25 $2,731.23 $2,722.30 $2,713.47
$2,777.28 $2,767.88 $2,758.57 $2,749.36 $2,740.25 $2,731.23 $2,722.30 $2,713.47
27 2053 $4,441.41 $4,568.84 $4,702.73 $4,843.41 $4,991.21 $5,146.50 $5,309.65 $5,481.06
$2,825.43 $2,818.28 $2,811.19 $2,804.15 $2,797.18 $2,790.26 $2,783.40 $2,776.59
$2,825.43 $2,818.28 $2,811.19 $2,804.15 $2,797.18 $2,790.26 $2,783.40 $2,776.59
28 2054 $4,643.52 $4,788.43 $4,940.81 $5,101.02 $5,269.50 $5,446.68 $5,633.01 $5,828.98
$2,872.79 $2,867.96 $2,863.16 $2,858.38 $2,853.63 $2,848.91 $2,844.22 $2,839.56
$2,872.79 $2,867.96 $2,863.16 $2,858.38 $2,853.63 $2,848.91 $2,844.22 $2,839.56
29 2055 $4,854.83 $5,018.59 $5,190.93 $5,372.34 $5,563.31 $5,764.36 $5,976.06 $6,198.98
$2,919.33 $2,916.88 $2,914.44 $2,912.01 $2,909.58 $2,907.17 $2,904.76 $2,902.37
$2,919.33 $2,916.88 $2,914.44 $2,912.01 $2,909.58 $2,907.17 $2,904.76 $2,902.37
30 2056 $5,075.75 $5,259.80 $5,453.72 $5,658.09 $5,873.50 $6,100.58 $6,340.00 $6,592.47
$2,965.00 $2,965.00 $2,965.00 $2,965.00 $2,965.00 $2,965.00 $2,965.00 $2,965.00
$2,965.00 $2,965.00 $2,965.00 $2,965.00 $2,965.00 $2,965.00 $2,965.00 $2,965.00




























Investment Horizon
Total Return
Total Return
Total Return
1 2027 46.74% 41.66% 36.84% 32.28% 27.96% 23.86% 19.96% 16.27%
46.66% 41.58% 36.76% 32.19% 27.86% 23.76% 19.86% 16.16%
46.66% 41.58% 36.76% 32.19% 27.86% 23.76% 19.86% 16.16%
2 2028 23.86% 21.85% 19.90% 18.03% 16.23% 14.49% 12.81% 11.20%
23.67% 21.64% 19.69% 17.80% 15.98% 14.23% 12.53% 10.90%
23.67% 21.64% 19.69% 17.80% 15.98% 14.23% 12.53% 10.90%
3 2029 17.06% 15.88% 14.74% 13.63% 12.56% 11.53% 10.53% 9.56%
16.77% 15.56% 14.40% 13.27% 12.17% 11.11% 10.08% 9.09%
16.77% 15.56% 14.40% 13.27% 12.17% 11.11% 10.08% 9.09%
4 2030 13.80% 13.01% 12.24% 11.49% 10.77% 10.08% 9.40% 8.75%
13.41% 12.59% 11.79% 11.01% 10.26% 9.52% 8.81% 8.12%
13.41% 12.59% 11.79% 11.01% 10.26% 9.52% 8.81% 8.12%
5 2031 11.88% 11.32% 10.77% 10.23% 9.71% 9.21% 8.73% 8.26%
11.41% 10.80% 10.21% 9.63% 9.07% 8.53% 8.00% 7.48%
11.41% 10.80% 10.21% 9.63% 9.07% 8.53% 8.00% 7.48%
6 2032 10.63% 10.20% 9.79% 9.40% 9.01% 8.64% 8.29% 7.94%
10.07% 9.60% 9.14% 8.69% 8.26% 7.84% 7.42% 7.02%
10.07% 9.60% 9.14% 8.69% 8.26% 7.84% 7.42% 7.02%
7 2033 9.74% 9.42% 9.10% 8.80% 8.52% 8.24% 7.97% 7.71%
9.10% 8.72% 8.36% 8.00% 7.65% 7.31% 6.98% 6.66%
9.10% 8.72% 8.36% 8.00% 7.65% 7.31% 6.98% 6.66%
8 2034 9.08% 8.83% 8.59% 8.36% 8.14% 7.93% 7.73% 7.54%
8.36% 8.05% 7.75% 7.46% 7.18% 6.90% 6.63% 6.37%
8.36% 8.05% 7.75% 7.46% 7.18% 6.90% 6.63% 6.37%
9 2035 8.56% 8.37% 8.19% 8.02% 7.86% 7.70% 7.55% 7.41%
7.77% 7.52% 7.27% 7.03% 6.79% 6.56% 6.34% 6.12%
7.77% 7.52% 7.27% 7.03% 6.79% 6.56% 6.34% 6.12%
10 2036 8.16% 8.01% 7.88% 7.75% 7.63% 7.51% 7.40% 7.30%
7.29% 7.08% 6.87% 6.67% 6.47% 6.28% 6.09% 5.90%
7.29% 7.08% 6.87% 6.67% 6.47% 6.28% 6.09% 5.90%
11 2037 7.82% 7.72% 7.62% 7.52% 7.44% 7.36% 7.28% 7.21%
6.89% 6.71% 6.53% 6.36% 6.19% 6.03% 5.87% 5.71%
6.89% 6.71% 6.53% 6.36% 6.19% 6.03% 5.87% 5.71%
12 2038 7.55% 7.47% 7.40% 7.34% 7.28% 7.23% 7.18% 7.14%
6.55% 6.39% 6.24% 6.10% 5.95% 5.81% 5.68% 5.54%
6.55% 6.39% 6.24% 6.10% 5.95% 5.81% 5.68% 5.54%
13 2039 7.31% 7.26% 7.22% 7.18% 7.15% 7.12% 7.10% 7.08%
6.25% 6.12% 5.99% 5.87% 5.74% 5.62% 5.50% 5.39%
6.25% 6.12% 5.99% 5.87% 5.74% 5.62% 5.50% 5.39%
14 2040 7.11% 7.09% 7.06% 7.05% 7.04% 7.03% 7.03% 7.03%
5.99% 5.88% 5.77% 5.66% 5.55% 5.45% 5.35% 5.25%
5.99% 5.88% 5.77% 5.66% 5.55% 5.45% 5.35% 5.25%
15 2041 6.94% 6.93% 6.93% 6.93% 6.94% 6.95% 6.96% 6.98%
5.76% 5.66% 5.57% 5.47% 5.38% 5.29% 5.20% 5.12%
5.76% 5.66% 5.57% 5.47% 5.38% 5.29% 5.20% 5.12%
16 2042 6.79% 6.80% 6.81% 6.83% 6.85% 6.88% 6.91% 6.94%
5.55% 5.47% 5.39% 5.30% 5.22% 5.15% 5.07% 4.99%
5.55% 5.47% 5.39% 5.30% 5.22% 5.15% 5.07% 4.99%
17 2043 6.66% 6.68% 6.71% 6.74% 6.78% 6.82% 6.86% 6.91%
5.36% 5.29% 5.22% 5.15% 5.08% 5.01% 4.95% 4.88%
5.36% 5.29% 5.22% 5.15% 5.08% 5.01% 4.95% 4.88%
18 2044 6.54% 6.58% 6.62% 6.66% 6.71% 6.76% 6.82% 6.88%
5.19% 5.13% 5.07% 5.01% 4.95% 4.89% 4.83% 4.78%
5.19% 5.13% 5.07% 5.01% 4.95% 4.89% 4.83% 4.78%
19 2045 6.43% 6.48% 6.53% 6.59% 6.65% 6.71% 6.78% 6.85%
5.04% 4.98% 4.93% 4.88% 4.83% 4.78% 4.73% 4.68%
5.04% 4.98% 4.93% 4.88% 4.83% 4.78% 4.73% 4.68%
20 2046 6.34% 6.40% 6.46% 6.53% 6.60% 6.67% 6.74% 6.82%
4.89% 4.85% 4.80% 4.76% 4.71% 4.67% 4.63% 4.58%
4.89% 4.85% 4.80% 4.76% 4.71% 4.67% 4.63% 4.58%
21 2047 6.25% 6.32% 6.39% 6.47% 6.55% 6.63% 6.71% 6.80%
4.76% 4.72% 4.68% 4.64% 4.60% 4.57% 4.53% 4.49%
4.76% 4.72% 4.68% 4.64% 4.60% 4.57% 4.53% 4.49%
22 2048 6.17% 6.25% 6.33% 6.42% 6.50% 6.59% 6.68% 6.78%
4.63% 4.60% 4.57% 4.54% 4.50% 4.47% 4.44% 4.41%
4.63% 4.60% 4.57% 4.54% 4.50% 4.47% 4.44% 4.41%
23 2049 6.10% 6.19% 6.28% 6.37% 6.46% 6.56% 6.66% 6.76%
4.52% 4.49% 4.46% 4.43% 4.41% 4.38% 4.36% 4.33%
4.52% 4.49% 4.46% 4.43% 4.41% 4.38% 4.36% 4.33%
24 2050 6.04% 6.13% 6.23% 6.32% 6.42% 6.53% 6.63% 6.74%
4.41% 4.38% 4.36% 4.34% 4.32% 4.30% 4.28% 4.25%
4.41% 4.38% 4.36% 4.34% 4.32% 4.30% 4.28% 4.25%
25 2051 5.98% 6.08% 6.18% 6.28% 6.39% 6.50% 6.61% 6.73%
4.30% 4.29% 4.27% 4.25% 4.23% 4.22% 4.20% 4.18%
4.30% 4.29% 4.27% 4.25% 4.23% 4.22% 4.20% 4.18%
26 2052 5.92% 6.03% 6.14% 6.25% 6.36% 6.47% 6.59% 6.71%
4.21% 4.19% 4.18% 4.16% 4.15% 4.14% 4.13% 4.11%
4.21% 4.19% 4.18% 4.16% 4.15% 4.14% 4.13% 4.11%
27 2053 5.87% 5.98% 6.10% 6.21% 6.33% 6.45% 6.57% 6.70%
4.11% 4.10% 4.09% 4.08% 4.07% 4.06% 4.05% 4.05%
4.11% 4.10% 4.09% 4.08% 4.07% 4.06% 4.05% 4.05%
28 2054 5.82% 5.94% 6.06% 6.18% 6.30% 6.43% 6.56% 6.69%
4.02% 4.02% 4.01% 4.01% 4.00% 3.99% 3.99% 3.98%
4.02% 4.02% 4.01% 4.01% 4.00% 3.99% 3.99% 3.98%
29 2055 5.78% 5.90% 6.02% 6.15% 6.28% 6.41% 6.54% 6.68%
3.94% 3.94% 3.93% 3.93% 3.93% 3.93% 3.92% 3.92%
3.94% 3.94% 3.93% 3.93% 3.93% 3.93% 3.92% 3.92%
30 2056 5.74% 5.86% 5.99% 6.12% 6.25% 6.39% 6.53% 6.66%
3.86% 3.86% 3.86% 3.86% 3.86% 3.86% 3.86% 3.86%
3.86% 3.86% 3.86% 3.86% 3.86% 3.86% 3.86% 3.86%