| Home | Parameters | ||||||||||||||||||||||||||
| Name | DOW | Start Yield | 4.50% | 10Y High | 5.00% | Spread | 1.50% | ||||||||||||||||||||
| Price | $879.04 | Increment | 0.25% | 10Y Low | 1.00% | Spread | 2.00% | ||||||||||||||||||||
| Coupon | 5.55% | Purchased Year | 2026 | Suggested High | 6.50% | ||||||||||||||||||||||
| Maturity | 22 | Maturity Year | 2048 | Suggested Low | 3.00% | ||||||||||||||||||||||
| YTM | 6.600% | YTM (no) | 4.26% | Current Yield | 6.314% | ||||||||||||||||||||||
| Investment Horizon | 15 | ||||||||||||||||||||||||||
| ~MacDuration | 13 | y- | $993.72 | y+ | $782.53 | ||||||||||||||||||||||
| 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 | $1,141.69 | $1,105.58 | $1,071.01 | $1,037.90 | $1,006.18 | $975.79 | $946.67 | $918.76 | $1,141.69 | $1,105.58 | $1,071.01 | $1,037.90 | $1,006.18 | $975.79 | $946.67 | $918.76 | $1,141.69 | $1,105.58 | $1,071.01 | $1,037.90 | $1,006.18 | $975.79 | $946.67 | $918.76 | ||
| 2 | 2028 | $1,137.52 | $1,102.56 | $1,069.03 | $1,036.87 | $1,006.02 | $976.41 | $947.99 | $920.71 | $1,137.52 | $1,102.56 | $1,069.03 | $1,036.87 | $1,006.02 | $976.41 | $947.99 | $920.71 | $1,137.52 | $1,102.56 | $1,069.03 | $1,036.87 | $1,006.02 | $976.41 | $947.99 | $920.71 | ||
| 3 | 2029 | $1,133.16 | $1,099.39 | $1,066.96 | $1,035.80 | $1,005.85 | $977.06 | $949.39 | $922.78 | $1,133.16 | $1,099.39 | $1,066.96 | $1,035.80 | $1,005.85 | $977.06 | $949.39 | $922.78 | $1,133.16 | $1,099.39 | $1,066.96 | $1,035.80 | $1,005.85 | $977.06 | $949.39 | $922.78 | ||
| 4 | 2030 | $1,128.60 | $1,096.07 | $1,064.78 | $1,034.66 | $1,005.67 | $977.75 | $950.88 | $924.99 | $1,128.60 | $1,096.07 | $1,064.78 | $1,034.66 | $1,005.67 | $977.75 | $950.88 | $924.99 | $1,128.60 | $1,096.07 | $1,064.78 | $1,034.66 | $1,005.67 | $977.75 | $950.88 | $924.99 | ||
| 5 | 2031 | $1,123.83 | $1,092.60 | $1,062.49 | $1,033.46 | $1,005.48 | $978.49 | $952.45 | $927.34 | $1,123.83 | $1,092.60 | $1,062.49 | $1,033.46 | $1,005.48 | $978.49 | $952.45 | $927.34 | $1,123.83 | $1,092.60 | $1,062.49 | $1,033.46 | $1,005.48 | $978.49 | $952.45 | $927.34 | ||
| 6 | 2032 | $1,118.85 | $1,088.95 | $1,060.09 | $1,032.20 | $1,005.28 | $979.26 | $954.13 | $929.84 | $1,118.85 | $1,088.95 | $1,060.09 | $1,032.20 | $1,005.28 | $979.26 | $954.13 | $929.84 | $1,118.85 | $1,088.95 | $1,060.09 | $1,032.20 | $1,005.28 | $979.26 | $954.13 | $929.84 | ||
| 7 | 2033 | $1,113.64 | $1,085.13 | $1,057.56 | $1,030.88 | $1,005.06 | $980.08 | $955.90 | $932.49 | $1,113.64 | $1,085.13 | $1,057.56 | $1,030.88 | $1,005.06 | $980.08 | $955.90 | $932.49 | $1,113.64 | $1,085.13 | $1,057.56 | $1,030.88 | $1,005.06 | $980.08 | $955.90 | $932.49 | ||
| 8 | 2034 | $1,108.19 | $1,081.13 | $1,054.90 | $1,029.48 | $1,004.84 | $980.95 | $957.78 | $935.32 | $1,108.19 | $1,081.13 | $1,054.90 | $1,029.48 | $1,004.84 | $980.95 | $957.78 | $935.32 | $1,108.19 | $1,081.13 | $1,054.90 | $1,029.48 | $1,004.84 | $980.95 | $957.78 | $935.32 | ||
| 9 | 2035 | $1,102.50 | $1,076.94 | $1,052.11 | $1,028.01 | $1,004.60 | $981.86 | $959.78 | $938.32 | $1,102.50 | $1,076.94 | $1,052.11 | $1,028.01 | $1,004.60 | $981.86 | $959.78 | $938.32 | $1,102.50 | $1,076.94 | $1,052.11 | $1,028.01 | $1,004.60 | $981.86 | $959.78 | $938.32 | ||
| 10 | 2036 | $1,096.54 | $1,072.54 | $1,049.18 | $1,026.46 | $1,004.35 | $982.83 | $961.90 | $941.52 | $1,096.54 | $1,072.54 | $1,049.18 | $1,026.46 | $1,004.35 | $982.83 | $961.90 | $941.52 | $1,096.54 | $1,072.54 | $1,049.18 | $1,026.46 | $1,004.35 | $982.83 | $961.90 | $941.52 | ||
| 11 | 2037 | $1,090.32 | $1,067.93 | $1,046.10 | $1,024.83 | $1,004.09 | $983.86 | $964.14 | $944.91 | $1,090.32 | $1,067.93 | $1,046.10 | $1,024.83 | $1,004.09 | $983.86 | $964.14 | $944.91 | $1,090.32 | $1,067.93 | $1,046.10 | $1,024.83 | $1,004.09 | $983.86 | $964.14 | $944.91 | ||
| 12 | 2038 | $1,083.81 | $1,063.10 | $1,042.87 | $1,023.11 | $1,003.81 | $984.95 | $966.53 | $948.53 | $1,083.81 | $1,063.10 | $1,042.87 | $1,023.11 | $1,003.81 | $984.95 | $966.53 | $948.53 | $1,083.81 | $1,063.10 | $1,042.87 | $1,023.11 | $1,003.81 | $984.95 | $966.53 | $948.53 | ||
| 13 | 2039 | $1,077.01 | $1,058.04 | $1,039.47 | $1,021.30 | $1,003.51 | $986.10 | $969.05 | $952.37 | $1,077.01 | $1,058.04 | $1,039.47 | $1,021.30 | $1,003.51 | $986.10 | $969.05 | $952.37 | $1,077.01 | $1,058.04 | $1,039.47 | $1,021.30 | $1,003.51 | $986.10 | $969.05 | $952.37 | ||
| 14 | 2040 | $1,069.89 | $1,052.73 | $1,035.90 | $1,019.39 | $1,003.20 | $987.32 | $971.74 | $956.45 | $1,069.89 | $1,052.73 | $1,035.90 | $1,019.39 | $1,003.20 | $987.32 | $971.74 | $956.45 | $1,069.89 | $1,052.73 | $1,035.90 | $1,019.39 | $1,003.20 | $987.32 | $971.74 | $956.45 | ||
| 15 | 2041 | $1,062.45 | $1,047.17 | $1,032.15 | $1,017.39 | $1,002.87 | $988.61 | $974.58 | $960.80 | $1,062.45 | $1,047.17 | $1,032.15 | $1,017.39 | $1,002.87 | $988.61 | $974.58 | $960.80 | $1,062.45 | $1,047.17 | $1,032.15 | $1,017.39 | $1,002.87 | $988.61 | $974.58 | $960.80 | ||
| 16 | 2042 | $1,054.68 | $1,041.34 | $1,028.21 | $1,015.27 | $1,002.53 | $989.97 | $977.60 | $965.42 | $1,054.68 | $1,041.34 | $1,028.21 | $1,015.27 | $1,002.53 | $989.97 | $977.60 | $965.42 | $1,054.68 | $1,041.34 | $1,028.21 | $1,015.27 | $1,002.53 | $989.97 | $977.60 | $965.42 | ||
| 17 | 2043 | $1,046.55 | $1,035.24 | $1,024.07 | $1,013.04 | $1,002.16 | $991.42 | $980.81 | $970.33 | $1,046.55 | $1,035.24 | $1,024.07 | $1,013.04 | $1,002.16 | $991.42 | $980.81 | $970.33 | $1,046.55 | $1,035.24 | $1,024.07 | $1,013.04 | $1,002.16 | $991.42 | $980.81 | $970.33 | ||
| 18 | 2044 | $1,038.05 | $1,028.83 | $1,019.72 | $1,010.70 | $1,001.77 | $992.94 | $984.21 | $975.56 | $1,038.05 | $1,028.83 | $1,019.72 | $1,010.70 | $1,001.77 | $992.94 | $984.21 | $975.56 | $1,038.05 | $1,028.83 | $1,019.72 | $1,010.70 | $1,001.77 | $992.94 | $984.21 | $975.56 | ||
| 19 | 2045 | $1,029.16 | $1,022.12 | $1,015.15 | $1,008.23 | $1,001.37 | $994.56 | $987.81 | $981.12 | $1,029.16 | $1,022.12 | $1,015.15 | $1,008.23 | $1,001.37 | $994.56 | $987.81 | $981.12 | $1,029.16 | $1,022.12 | $1,015.15 | $1,008.23 | $1,001.37 | $994.56 | $987.81 | $981.12 | ||
| 20 | 2046 | $1,019.87 | $1,015.09 | $1,010.35 | $1,005.63 | $1,000.93 | $996.27 | $991.64 | $987.03 | $1,019.87 | $1,015.09 | $1,010.35 | $1,005.63 | $1,000.93 | $996.27 | $991.64 | $987.03 | $1,019.87 | $1,015.09 | $1,010.35 | $1,005.63 | $1,000.93 | $996.27 | $991.64 | $987.03 | ||
| 21 | 2047 | $1,010.16 | $1,007.72 | $1,005.30 | $1,002.89 | $1,000.48 | $998.08 | $995.69 | $993.31 | $1,010.16 | $1,007.72 | $1,005.30 | $1,002.89 | $1,000.48 | $998.08 | $995.69 | $993.31 | $1,010.16 | $1,007.72 | $1,005.30 | $1,002.89 | $1,000.48 | $998.08 | $995.69 | $993.31 | ||
| 22 | 2048 | $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 | $1,197.81 | $1,161.74 | $1,127.20 | $1,094.13 | $1,062.44 | $1,032.09 | $1,003.00 | $975.12 | $1,197.19 | $1,161.08 | $1,126.51 | $1,093.40 | $1,061.68 | $1,031.29 | $1,002.17 | $974.26 | $1,197.19 | $1,161.08 | $1,126.51 | $1,093.40 | $1,061.68 | $1,031.29 | $1,002.17 | $974.26 | ||
| 2 | 2028 | $1,252.32 | $1,217.58 | $1,184.26 | $1,152.32 | $1,121.68 | $1,092.29 | $1,064.09 | $1,037.02 | $1,248.52 | $1,213.56 | $1,180.03 | $1,147.87 | $1,117.02 | $1,087.41 | $1,058.99 | $1,031.71 | $1,248.52 | $1,213.56 | $1,180.03 | $1,147.87 | $1,117.02 | $1,087.41 | $1,058.99 | $1,031.71 | ||
| 3 | 2029 | $1,309.31 | $1,276.10 | $1,244.22 | $1,213.61 | $1,184.22 | $1,156.00 | $1,128.89 | $1,102.85 | $1,299.66 | $1,265.89 | $1,233.46 | $1,202.30 | $1,172.35 | $1,143.56 | $1,115.89 | $1,089.28 | $1,299.66 | $1,265.89 | $1,233.46 | $1,202.30 | $1,172.35 | $1,143.56 | $1,115.89 | $1,089.28 | ||
| 4 | 2030 | $1,368.89 | $1,337.43 | $1,307.21 | $1,278.16 | $1,250.25 | $1,223.43 | $1,197.64 | $1,172.85 | $1,350.60 | $1,318.07 | $1,286.78 | $1,256.66 | $1,227.67 | $1,199.75 | $1,172.88 | $1,146.99 | $1,350.60 | $1,318.07 | $1,286.78 | $1,256.66 | $1,227.67 | $1,199.75 | $1,172.88 | $1,146.99 | ||
| 5 | 2031 | $1,431.18 | $1,401.71 | $1,373.38 | $1,346.15 | $1,319.96 | $1,294.78 | $1,270.58 | $1,247.30 | $1,401.33 | $1,370.10 | $1,339.99 | $1,310.96 | $1,282.98 | $1,255.99 | $1,229.95 | $1,204.84 | $1,401.33 | $1,370.10 | $1,339.99 | $1,310.96 | $1,282.98 | $1,255.99 | $1,229.95 | $1,204.84 | ||
| 6 | 2032 | $1,496.31 | $1,469.09 | $1,442.91 | $1,417.75 | $1,393.56 | $1,370.30 | $1,347.95 | $1,326.48 | $1,451.85 | $1,421.95 | $1,393.09 | $1,365.20 | $1,338.28 | $1,312.26 | $1,287.13 | $1,262.84 | $1,451.85 | $1,421.95 | $1,393.09 | $1,365.20 | $1,338.28 | $1,312.26 | $1,287.13 | $1,262.84 | ||
| 7 | 2033 | $1,564.40 | $1,539.70 | $1,515.96 | $1,493.16 | $1,471.26 | $1,450.23 | $1,430.04 | $1,410.68 | $1,502.14 | $1,473.63 | $1,446.06 | $1,419.38 | $1,393.56 | $1,368.58 | $1,344.40 | $1,320.99 | $1,502.14 | $1,473.63 | $1,446.06 | $1,419.38 | $1,393.56 | $1,368.58 | $1,344.40 | $1,320.99 | ||
| 8 | 2034 | $1,635.59 | $1,613.70 | $1,592.70 | $1,572.58 | $1,553.29 | $1,534.82 | $1,517.13 | $1,500.22 | $1,552.19 | $1,525.13 | $1,498.90 | $1,473.48 | $1,448.84 | $1,424.95 | $1,401.78 | $1,379.32 | $1,552.19 | $1,525.13 | $1,498.90 | $1,473.48 | $1,448.84 | $1,424.95 | $1,401.78 | $1,379.32 | ||
| 9 | 2035 | $1,710.02 | $1,691.26 | $1,673.34 | $1,656.22 | $1,639.89 | $1,624.34 | $1,609.53 | $1,595.45 | $1,602.00 | $1,576.44 | $1,551.61 | $1,527.51 | $1,504.10 | $1,481.36 | $1,459.28 | $1,437.82 | $1,602.00 | $1,576.44 | $1,551.61 | $1,527.51 | $1,504.10 | $1,481.36 | $1,459.28 | $1,437.82 | ||
| 10 | 2036 | $1,787.84 | $1,772.55 | $1,758.05 | $1,744.31 | $1,731.33 | $1,719.08 | $1,707.55 | $1,696.72 | $1,651.54 | $1,627.54 | $1,604.18 | $1,581.46 | $1,559.35 | $1,537.83 | $1,516.90 | $1,496.52 | $1,651.54 | $1,627.54 | $1,604.18 | $1,581.46 | $1,559.35 | $1,537.83 | $1,516.90 | $1,496.52 | ||
| 11 | 2037 | $1,869.19 | $1,857.75 | $1,847.05 | $1,837.09 | $1,827.86 | $1,819.35 | $1,811.54 | $1,804.42 | $1,700.82 | $1,678.43 | $1,656.60 | $1,635.33 | $1,614.59 | $1,594.36 | $1,574.64 | $1,555.41 | $1,700.82 | $1,678.43 | $1,656.60 | $1,635.33 | $1,614.59 | $1,594.36 | $1,574.64 | $1,555.41 | ||
| 12 | 2038 | $1,954.25 | $1,947.04 | $1,940.56 | $1,934.80 | $1,929.77 | $1,925.46 | $1,921.86 | $1,918.96 | $1,749.81 | $1,729.10 | $1,708.87 | $1,689.11 | $1,669.81 | $1,650.95 | $1,632.53 | $1,614.53 | $1,749.81 | $1,729.10 | $1,708.87 | $1,689.11 | $1,669.81 | $1,650.95 | $1,632.53 | $1,614.53 | ||
| 13 | 2039 | $2,043.19 | $2,040.62 | $2,038.80 | $2,037.71 | $2,037.37 | $2,037.77 | $2,038.90 | $2,040.77 | $1,798.51 | $1,779.54 | $1,760.97 | $1,742.80 | $1,725.01 | $1,707.60 | $1,690.55 | $1,673.87 | $1,798.51 | $1,779.54 | $1,760.97 | $1,742.80 | $1,725.01 | $1,707.60 | $1,690.55 | $1,673.87 | ||
| 14 | 2040 | $2,136.16 | $2,138.70 | $2,142.01 | $2,146.10 | $2,150.97 | $2,156.62 | $2,163.07 | $2,170.31 | $1,846.89 | $1,829.73 | $1,812.90 | $1,796.39 | $1,780.20 | $1,764.32 | $1,748.74 | $1,733.45 | $1,846.89 | $1,829.73 | $1,812.90 | $1,796.39 | $1,780.20 | $1,764.32 | $1,748.74 | $1,733.45 | ||
| 15 | 2041 | $2,233.37 | $2,241.49 | $2,250.45 | $2,260.25 | $2,270.90 | $2,282.41 | $2,294.80 | $2,308.08 | $1,894.95 | $1,879.67 | $1,864.65 | $1,849.89 | $1,835.37 | $1,821.11 | $1,807.08 | $1,793.30 | $1,894.95 | $1,879.67 | $1,864.65 | $1,849.89 | $1,835.37 | $1,821.11 | $1,807.08 | $1,793.30 | ||
| 16 | 2042 | $2,335.00 | $2,349.23 | $2,364.38 | $2,380.47 | $2,397.51 | $2,415.54 | $2,434.56 | $2,454.59 | $1,942.68 | $1,929.34 | $1,916.21 | $1,903.27 | $1,890.53 | $1,877.97 | $1,865.60 | $1,853.42 | $1,942.68 | $1,929.34 | $1,916.21 | $1,903.27 | $1,890.53 | $1,877.97 | $1,865.60 | $1,853.42 | ||
| 17 | 2043 | $2,441.26 | $2,462.14 | $2,484.08 | $2,507.08 | $2,531.19 | $2,556.43 | $2,582.82 | $2,610.40 | $1,990.05 | $1,978.74 | $1,967.57 | $1,956.54 | $1,945.66 | $1,934.92 | $1,924.31 | $1,913.83 | $1,990.05 | $1,978.74 | $1,967.57 | $1,956.54 | $1,945.66 | $1,934.92 | $1,924.31 | $1,913.83 | ||
| 18 | 2044 | $2,552.35 | $2,580.48 | $2,609.83 | $2,640.43 | $2,672.32 | $2,705.54 | $2,740.11 | $2,776.09 | $2,037.05 | $2,027.83 | $2,018.72 | $2,009.70 | $2,000.77 | $1,991.94 | $1,983.21 | $1,974.56 | $2,037.05 | $2,027.83 | $2,018.72 | $2,009.70 | $2,000.77 | $1,991.94 | $1,983.21 | $1,974.56 | ||
| 19 | 2045 | $2,668.50 | $2,704.51 | $2,741.95 | $2,780.87 | $2,821.32 | $2,863.34 | $2,906.99 | $2,952.31 | $2,083.66 | $2,076.62 | $2,069.65 | $2,062.73 | $2,055.87 | $2,049.06 | $2,042.31 | $2,035.62 | $2,083.66 | $2,076.62 | $2,069.65 | $2,062.73 | $2,055.87 | $2,049.06 | $2,042.31 | $2,035.62 | ||
| 20 | 2046 | $2,789.94 | $2,834.50 | $2,880.77 | $2,928.79 | $2,978.63 | $3,030.35 | $3,084.02 | $3,139.71 | $2,129.87 | $2,125.09 | $2,120.35 | $2,115.63 | $2,110.93 | $2,106.27 | $2,101.64 | $2,097.03 | $2,129.87 | $2,125.09 | $2,120.35 | $2,115.63 | $2,110.93 | $2,106.27 | $2,101.64 | $2,097.03 | ||
| 21 | 2047 | $2,916.90 | $2,970.74 | $3,026.61 | $3,084.57 | $3,144.70 | $3,207.10 | $3,271.84 | $3,339.01 | $2,175.66 | $2,173.22 | $2,170.80 | $2,168.39 | $2,165.98 | $2,163.58 | $2,161.19 | $2,158.81 | $2,175.66 | $2,173.22 | $2,170.80 | $2,168.39 | $2,165.98 | $2,163.58 | $2,161.19 | $2,158.81 | ||
| 22 | 2048 | $3,049.63 | $3,113.53 | $3,179.83 | $3,248.63 | $3,320.04 | $3,394.16 | $3,471.09 | $3,550.96 | $2,221.00 | $2,221.00 | $2,221.00 | $2,221.00 | $2,221.00 | $2,221.00 | $2,221.00 | $2,221.00 | $2,221.00 | $2,221.00 | $2,221.00 | $2,221.00 | $2,221.00 | $2,221.00 | $2,221.00 | $2,221.00 | ||
| Investment Horizon | Total Return | Total Return | Total Return | ||||||||||||||||||||||||
| 1 | 2027 | 36.26% | 32.16% | 28.23% | 24.47% | 20.86% | 17.41% | 14.10% | 10.93% | 36.19% | 32.09% | 28.15% | 24.39% | 20.78% | 17.32% | 14.01% | 10.83% | 36.19% | 32.09% | 28.15% | 24.39% | 20.78% | 17.32% | 14.01% | 10.83% | ||
| 2 | 2028 | 19.36% | 17.69% | 16.07% | 14.49% | 12.96% | 11.47% | 10.02% | 8.62% | 19.18% | 17.50% | 15.86% | 14.27% | 12.73% | 11.22% | 9.76% | 8.34% | 19.18% | 17.50% | 15.86% | 14.27% | 12.73% | 11.22% | 9.76% | 8.34% | ||
| 3 | 2029 | 14.20% | 13.23% | 12.28% | 11.35% | 10.44% | 9.56% | 8.70% | 7.85% | 13.92% | 12.93% | 11.95% | 11.00% | 10.07% | 9.17% | 8.28% | 7.41% | 13.92% | 12.93% | 11.95% | 11.00% | 10.07% | 9.17% | 8.28% | 7.41% | ||
| 4 | 2030 | 11.71% | 11.06% | 10.43% | 9.81% | 9.21% | 8.62% | 8.04% | 7.48% | 11.33% | 10.66% | 10.00% | 9.35% | 8.71% | 8.09% | 7.48% | 6.88% | 11.33% | 10.66% | 10.00% | 9.35% | 8.71% | 8.09% | 7.48% | 6.88% | ||
| 5 | 2031 | 10.24% | 9.78% | 9.33% | 8.90% | 8.47% | 8.05% | 7.65% | 7.25% | 9.78% | 9.28% | 8.80% | 8.32% | 7.86% | 7.40% | 6.95% | 6.51% | 9.78% | 9.28% | 8.80% | 8.32% | 7.86% | 7.40% | 6.95% | 6.51% | ||
| 6 | 2032 | 9.27% | 8.94% | 8.61% | 8.29% | 7.98% | 7.68% | 7.39% | 7.10% | 8.72% | 8.35% | 7.98% | 7.61% | 7.26% | 6.91% | 6.56% | 6.22% | 8.72% | 8.35% | 7.98% | 7.61% | 7.26% | 6.91% | 6.56% | 6.22% | ||
| 7 | 2033 | 8.58% | 8.34% | 8.10% | 7.86% | 7.64% | 7.41% | 7.20% | 6.99% | 7.96% | 7.66% | 7.37% | 7.08% | 6.80% | 6.53% | 6.26% | 5.99% | 7.96% | 7.66% | 7.37% | 7.08% | 6.80% | 6.53% | 6.26% | 5.99% | ||
| 8 | 2034 | 8.07% | 7.89% | 7.71% | 7.54% | 7.38% | 7.22% | 7.06% | 6.91% | 7.37% | 7.13% | 6.90% | 6.67% | 6.45% | 6.22% | 6.01% | 5.79% | 7.37% | 7.13% | 6.90% | 6.67% | 6.45% | 6.22% | 6.01% | 5.79% | ||
| 9 | 2035 | 7.67% | 7.54% | 7.41% | 7.29% | 7.17% | 7.06% | 6.95% | 6.85% | 6.90% | 6.71% | 6.52% | 6.33% | 6.15% | 5.97% | 5.79% | 5.62% | 6.90% | 6.71% | 6.52% | 6.33% | 6.15% | 5.97% | 5.79% | 5.62% | ||
| 10 | 2036 | 7.36% | 7.27% | 7.18% | 7.09% | 7.01% | 6.94% | 6.87% | 6.80% | 6.51% | 6.35% | 6.20% | 6.05% | 5.90% | 5.75% | 5.61% | 5.46% | 6.51% | 6.35% | 6.20% | 6.05% | 5.90% | 5.75% | 5.61% | 5.46% | ||
| 11 | 2037 | 7.10% | 7.04% | 6.98% | 6.93% | 6.88% | 6.84% | 6.79% | 6.76% | 6.18% | 6.06% | 5.93% | 5.81% | 5.68% | 5.56% | 5.44% | 5.32% | 6.18% | 6.06% | 5.93% | 5.81% | 5.68% | 5.56% | 5.44% | 5.32% | ||
| 12 | 2038 | 6.88% | 6.85% | 6.82% | 6.80% | 6.77% | 6.75% | 6.74% | 6.72% | 5.90% | 5.80% | 5.70% | 5.59% | 5.49% | 5.39% | 5.29% | 5.20% | 5.90% | 5.80% | 5.70% | 5.59% | 5.49% | 5.39% | 5.29% | 5.20% | ||
| 13 | 2039 | 6.70% | 6.69% | 6.69% | 6.68% | 6.68% | 6.68% | 6.69% | 6.69% | 5.66% | 5.58% | 5.49% | 5.41% | 5.32% | 5.24% | 5.16% | 5.08% | 5.66% | 5.58% | 5.49% | 5.41% | 5.32% | 5.24% | 5.16% | 5.08% | ||
| 14 | 2040 | 6.55% | 6.56% | 6.57% | 6.58% | 6.60% | 6.62% | 6.64% | 6.67% | 5.45% | 5.38% | 5.31% | 5.24% | 5.17% | 5.10% | 5.04% | 4.97% | 5.45% | 5.38% | 5.31% | 5.24% | 5.17% | 5.10% | 5.04% | 4.97% | ||
| 15 | 2041 | 6.41% | 6.44% | 6.47% | 6.50% | 6.53% | 6.57% | 6.61% | 6.65% | 5.25% | 5.20% | 5.14% | 5.09% | 5.03% | 4.98% | 4.92% | 4.87% | 5.25% | 5.20% | 5.14% | 5.09% | 5.03% | 4.98% | 4.92% | 4.87% | ||
| 16 | 2042 | 6.30% | 6.34% | 6.38% | 6.42% | 6.47% | 6.52% | 6.57% | 6.63% | 5.08% | 5.04% | 4.99% | 4.95% | 4.90% | 4.86% | 4.82% | 4.77% | 5.08% | 5.04% | 4.99% | 4.95% | 4.90% | 4.86% | 4.82% | 4.77% | ||
| 17 | 2043 | 6.19% | 6.25% | 6.30% | 6.36% | 6.42% | 6.48% | 6.55% | 6.61% | 4.92% | 4.89% | 4.85% | 4.82% | 4.78% | 4.75% | 4.72% | 4.68% | 4.92% | 4.89% | 4.85% | 4.82% | 4.78% | 4.75% | 4.72% | 4.68% | ||
| 18 | 2044 | 6.10% | 6.17% | 6.23% | 6.30% | 6.37% | 6.44% | 6.52% | 6.60% | 4.78% | 4.75% | 4.73% | 4.70% | 4.68% | 4.65% | 4.62% | 4.60% | 4.78% | 4.75% | 4.73% | 4.70% | 4.68% | 4.65% | 4.62% | 4.60% | ||
| 19 | 2045 | 6.02% | 6.09% | 6.17% | 6.25% | 6.33% | 6.41% | 6.50% | 6.58% | 4.65% | 4.63% | 4.61% | 4.59% | 4.57% | 4.55% | 4.54% | 4.52% | 4.65% | 4.63% | 4.61% | 4.59% | 4.57% | 4.55% | 4.54% | 4.52% | ||
| 20 | 2046 | 5.94% | 6.03% | 6.11% | 6.20% | 6.29% | 6.38% | 6.48% | 6.57% | 4.52% | 4.51% | 4.50% | 4.49% | 4.48% | 4.47% | 4.45% | 4.44% | 4.52% | 4.51% | 4.50% | 4.49% | 4.48% | 4.47% | 4.45% | 4.44% | ||
| 21 | 2047 | 5.88% | 5.97% | 6.06% | 6.16% | 6.26% | 6.36% | 6.46% | 6.56% | 4.41% | 4.40% | 4.40% | 4.39% | 4.39% | 4.38% | 4.38% | 4.37% | 4.41% | 4.40% | 4.40% | 4.39% | 4.39% | 4.38% | 4.38% | 4.37% | ||
| 22 | 2048 | 5.82% | 5.92% | 6.02% | 6.12% | 6.23% | 6.33% | 6.44% | 6.55% | 4.30% | 4.30% | 4.30% | 4.30% | 4.30% | 4.30% | 4.30% | 4.30% | 4.30% | 4.30% | 4.30% | 4.30% | 4.30% | 4.30% | 4.30% | 4.30% | ||