Home	Parameters
Name	F		Start Yield	4.50%		10Y High	5.00%	Spread	1.50%
Price	$805.79		Increment	0.25%		10Y Low	1.00%	Spread	2.00%
Coupon	5.291%		Purchased Year	2026		Suggested High			6.50%
Maturity	20		Maturity Year	2046		Suggested Low			3.00%
YTM	7.128%	YTM (no)	4.74%	Current Yield	6.566%
Investment Horizon	15
~MacDuration	12	y-	$904.26	y+	$721.89
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	$1,100.31	$1,067.21	$1,035.43	$1,004.89	$975.55	$947.36	$920.26	$894.21		$1,100.31	$1,067.21	$1,035.43	$1,004.89	$975.55	$947.36	$920.26	$894.21		$1,100.31	$1,067.21	$1,035.43	$1,004.89	$975.55	$947.36	$920.26	$894.21
2	2028	$1,096.88	$1,064.97	$1,034.27	$1,004.74	$976.31	$948.95	$922.60	$897.24		$1,096.88	$1,064.97	$1,034.27	$1,004.74	$976.31	$948.95	$922.60	$897.24		$1,096.88	$1,064.97	$1,034.27	$1,004.74	$976.31	$948.95	$922.60	$897.24
3	2029	$1,093.29	$1,062.62	$1,033.06	$1,004.57	$977.11	$950.63	$925.09	$900.46		$1,093.29	$1,062.62	$1,033.06	$1,004.57	$977.11	$950.63	$925.09	$900.46		$1,093.29	$1,062.62	$1,033.06	$1,004.57	$977.11	$950.63	$925.09	$900.46
4	2030	$1,089.53	$1,060.15	$1,031.79	$1,004.40	$977.95	$952.40	$927.72	$903.88		$1,089.53	$1,060.15	$1,031.79	$1,004.40	$977.95	$952.40	$927.72	$903.88		$1,089.53	$1,060.15	$1,031.79	$1,004.40	$977.95	$952.40	$927.72	$903.88
5	2031	$1,085.61	$1,057.57	$1,030.45	$1,004.22	$978.84	$954.28	$930.52	$907.52		$1,085.61	$1,057.57	$1,030.45	$1,004.22	$978.84	$954.28	$930.52	$907.52		$1,085.61	$1,057.57	$1,030.45	$1,004.22	$978.84	$954.28	$930.52	$907.52
6	2032	$1,081.50	$1,054.86	$1,029.05	$1,004.03	$979.78	$956.27	$933.48	$911.39		$1,081.50	$1,054.86	$1,029.05	$1,004.03	$979.78	$956.27	$933.48	$911.39		$1,081.50	$1,054.86	$1,029.05	$1,004.03	$979.78	$956.27	$933.48	$911.39
7	2033	$1,077.21	$1,052.03	$1,027.57	$1,003.83	$980.77	$958.38	$936.63	$915.50		$1,077.21	$1,052.03	$1,027.57	$1,003.83	$980.77	$958.38	$936.63	$915.50		$1,077.21	$1,052.03	$1,027.57	$1,003.83	$980.77	$958.38	$936.63	$915.50
8	2034	$1,072.73	$1,049.05	$1,026.02	$1,003.62	$981.82	$960.60	$939.96	$919.88		$1,072.73	$1,049.05	$1,026.02	$1,003.62	$981.82	$960.60	$939.96	$919.88		$1,072.73	$1,049.05	$1,026.02	$1,003.62	$981.82	$960.60	$939.96	$919.88
9	2035	$1,068.04	$1,045.94	$1,024.39	$1,003.39	$982.92	$962.96	$943.50	$924.53		$1,068.04	$1,045.94	$1,024.39	$1,003.39	$982.92	$962.96	$943.50	$924.53		$1,068.04	$1,045.94	$1,024.39	$1,003.39	$982.92	$962.96	$943.50	$924.53
10	2036	$1,063.14	$1,042.67	$1,022.68	$1,003.16	$984.09	$965.46	$947.26	$929.48		$1,063.14	$1,042.67	$1,022.68	$1,003.16	$984.09	$965.46	$947.26	$929.48		$1,063.14	$1,042.67	$1,022.68	$1,003.16	$984.09	$965.46	$947.26	$929.48
11	2037	$1,058.01	$1,039.25	$1,020.88	$1,002.91	$985.32	$968.10	$951.24	$934.74		$1,058.01	$1,039.25	$1,020.88	$1,002.91	$985.32	$968.10	$951.24	$934.74		$1,058.01	$1,039.25	$1,020.88	$1,002.91	$985.32	$968.10	$951.24	$934.74
12	2038	$1,052.65	$1,035.66	$1,019.00	$1,002.65	$986.62	$970.89	$955.47	$940.34		$1,052.65	$1,035.66	$1,019.00	$1,002.65	$986.62	$970.89	$955.47	$940.34		$1,052.65	$1,035.66	$1,019.00	$1,002.65	$986.62	$970.89	$955.47	$940.34
13	2039	$1,047.05	$1,031.90	$1,017.01	$1,002.38	$987.99	$973.85	$959.96	$946.29		$1,047.05	$1,031.90	$1,017.01	$1,002.38	$987.99	$973.85	$959.96	$946.29		$1,047.05	$1,031.90	$1,017.01	$1,002.38	$987.99	$973.85	$959.96	$946.29
14	2040	$1,041.19	$1,027.96	$1,014.93	$1,002.09	$989.44	$976.98	$964.71	$952.62		$1,041.19	$1,027.96	$1,014.93	$1,002.09	$989.44	$976.98	$964.71	$952.62		$1,041.19	$1,027.96	$1,014.93	$1,002.09	$989.44	$976.98	$964.71	$952.62
15	2041	$1,035.07	$1,023.83	$1,012.73	$1,001.78	$990.97	$980.30	$969.76	$959.36		$1,035.07	$1,023.83	$1,012.73	$1,001.78	$990.97	$980.30	$969.76	$959.36		$1,035.07	$1,023.83	$1,012.73	$1,001.78	$990.97	$980.30	$969.76	$959.36
16	2042	$1,028.66	$1,019.50	$1,010.43	$1,001.46	$992.59	$983.80	$975.12	$966.52		$1,028.66	$1,019.50	$1,010.43	$1,001.46	$992.59	$983.80	$975.12	$966.52		$1,028.66	$1,019.50	$1,010.43	$1,001.46	$992.59	$983.80	$975.12	$966.52
17	2043	$1,021.97	$1,014.96	$1,008.01	$1,001.12	$994.29	$987.52	$980.80	$974.13		$1,021.97	$1,014.96	$1,008.01	$1,001.12	$994.29	$987.52	$980.80	$974.13		$1,021.97	$1,014.96	$1,008.01	$1,001.12	$994.29	$987.52	$980.80	$974.13
18	2044	$1,014.97	$1,010.21	$1,005.47	$1,000.77	$996.09	$991.44	$986.82	$982.23		$1,014.97	$1,010.21	$1,005.47	$1,000.77	$996.09	$991.44	$986.82	$982.23		$1,014.97	$1,010.21	$1,005.47	$1,000.77	$996.09	$991.44	$986.82	$982.23
19	2045	$1,007.65	$1,005.22	$1,002.80	$1,000.39	$997.99	$995.60	$993.22	$990.84		$1,007.65	$1,005.22	$1,002.80	$1,000.39	$997.99	$995.60	$993.22	$990.84		$1,007.65	$1,005.22	$1,002.80	$1,000.39	$997.99	$995.60	$993.22	$990.84
20	2046	$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	$1,153.82	$1,120.75	$1,089.00	$1,058.50	$1,029.19	$1,001.03	$973.97	$947.95		$1,153.22	$1,120.12	$1,088.34	$1,057.80	$1,028.46	$1,000.27	$973.17	$947.12		$1,153.22	$1,120.12	$1,088.34	$1,057.80	$1,028.46	$1,000.27	$973.17	$947.12
2	2028	$1,206.32	$1,174.62	$1,144.13	$1,114.80	$1,086.58	$1,059.42	$1,033.28	$1,008.12		$1,202.70	$1,170.79	$1,140.09	$1,110.56	$1,082.13	$1,054.77	$1,028.42	$1,003.06		$1,202.70	$1,170.79	$1,140.09	$1,110.56	$1,082.13	$1,054.77	$1,028.42	$1,003.06
3	2029	$1,261.22	$1,231.08	$1,202.05	$1,174.09	$1,147.16	$1,121.21	$1,096.21	$1,072.12		$1,252.02	$1,221.35	$1,191.79	$1,163.30	$1,135.84	$1,109.36	$1,083.82	$1,059.19		$1,252.02	$1,221.35	$1,191.79	$1,163.30	$1,135.84	$1,109.36	$1,083.82	$1,059.19
4	2030	$1,318.61	$1,290.25	$1,262.90	$1,236.54	$1,211.12	$1,186.61	$1,162.97	$1,140.17		$1,301.17	$1,271.79	$1,243.43	$1,216.04	$1,189.59	$1,164.04	$1,139.36	$1,115.52		$1,301.17	$1,271.79	$1,243.43	$1,216.04	$1,189.59	$1,164.04	$1,139.36	$1,115.52
5	2031	$1,378.62	$1,352.26	$1,326.84	$1,302.31	$1,278.65	$1,255.82	$1,233.79	$1,212.55		$1,350.16	$1,322.12	$1,295.00	$1,268.77	$1,243.39	$1,218.83	$1,195.07	$1,172.07		$1,350.16	$1,322.12	$1,295.00	$1,268.77	$1,243.39	$1,218.83	$1,195.07	$1,172.07
6	2032	$1,441.35	$1,417.26	$1,394.01	$1,371.58	$1,349.94	$1,329.07	$1,308.93	$1,289.51		$1,398.96	$1,372.32	$1,346.51	$1,321.49	$1,297.24	$1,273.73	$1,250.94	$1,228.85		$1,398.96	$1,372.32	$1,346.51	$1,321.49	$1,297.24	$1,273.73	$1,250.94	$1,228.85
7	2033	$1,506.94	$1,485.38	$1,464.58	$1,444.53	$1,425.21	$1,406.59	$1,388.65	$1,371.37		$1,447.58	$1,422.40	$1,397.94	$1,374.20	$1,351.14	$1,328.75	$1,307.00	$1,285.87		$1,447.58	$1,422.40	$1,397.94	$1,374.20	$1,351.14	$1,328.75	$1,307.00	$1,285.87
8	2034	$1,575.52	$1,556.77	$1,538.73	$1,521.37	$1,504.67	$1,488.63	$1,473.21	$1,458.42		$1,496.01	$1,472.33	$1,449.30	$1,426.90	$1,405.10	$1,383.88	$1,363.24	$1,343.16		$1,496.01	$1,472.33	$1,449.30	$1,426.90	$1,405.10	$1,383.88	$1,363.24	$1,343.16
9	2035	$1,647.21	$1,631.60	$1,616.62	$1,602.29	$1,588.57	$1,575.45	$1,562.93	$1,550.99		$1,544.23	$1,522.13	$1,500.58	$1,479.58	$1,459.11	$1,439.15	$1,419.69	$1,400.72		$1,544.23	$1,522.13	$1,500.58	$1,479.58	$1,459.11	$1,439.15	$1,419.69	$1,400.72
10	2036	$1,722.17	$1,710.02	$1,698.47	$1,687.51	$1,677.14	$1,667.34	$1,658.12	$1,649.44		$1,592.24	$1,571.77	$1,551.78	$1,532.26	$1,513.19	$1,494.56	$1,476.36	$1,458.58		$1,592.24	$1,571.77	$1,551.78	$1,532.26	$1,513.19	$1,494.56	$1,476.36	$1,458.58
11	2037	$1,800.54	$1,792.21	$1,784.45	$1,777.27	$1,770.65	$1,764.59	$1,759.09	$1,754.14		$1,640.02	$1,621.26	$1,602.89	$1,584.92	$1,567.33	$1,550.11	$1,533.25	$1,516.75		$1,640.02	$1,621.26	$1,602.89	$1,584.92	$1,567.33	$1,550.11	$1,533.25	$1,516.75
12	2038	$1,882.48	$1,878.35	$1,874.79	$1,871.80	$1,869.38	$1,867.52	$1,866.22	$1,865.49		$1,687.57	$1,670.58	$1,653.92	$1,637.57	$1,621.54	$1,605.81	$1,590.39	$1,575.26		$1,687.57	$1,670.58	$1,653.92	$1,637.57	$1,621.54	$1,605.81	$1,590.39	$1,575.26
13	2039	$1,968.14	$1,968.63	$1,969.70	$1,971.36	$1,973.60	$1,976.44	$1,979.88	$1,983.91		$1,734.88	$1,719.73	$1,704.84	$1,690.21	$1,675.82	$1,661.68	$1,647.79	$1,634.12		$1,734.88	$1,719.73	$1,704.84	$1,690.21	$1,675.82	$1,661.68	$1,647.79	$1,634.12
14	2040	$2,057.70	$2,063.25	$2,069.42	$2,076.21	$2,083.65	$2,091.72	$2,100.45	$2,109.84		$1,781.93	$1,768.70	$1,755.67	$1,742.83	$1,730.18	$1,717.72	$1,705.45	$1,693.36		$1,781.93	$1,768.70	$1,755.67	$1,742.83	$1,730.18	$1,717.72	$1,705.45	$1,693.36
15	2041	$2,151.34	$2,162.42	$2,174.18	$2,186.64	$2,199.82	$2,213.73	$2,228.37	$2,243.76		$1,828.72	$1,817.48	$1,806.38	$1,795.43	$1,784.62	$1,773.95	$1,763.41	$1,753.01		$1,828.72	$1,817.48	$1,806.38	$1,795.43	$1,784.62	$1,773.95	$1,763.41	$1,753.01
16	2042	$2,249.24	$2,266.35	$2,284.25	$2,302.95	$2,322.48	$2,342.84	$2,364.08	$2,386.19		$1,875.22	$1,866.06	$1,856.99	$1,848.02	$1,839.15	$1,830.36	$1,821.68	$1,813.08		$1,875.22	$1,866.06	$1,856.99	$1,848.02	$1,839.15	$1,830.36	$1,821.68	$1,813.08
17	2043	$2,351.60	$2,375.28	$2,399.89	$2,425.44	$2,451.97	$2,479.49	$2,508.05	$2,537.66		$1,921.44	$1,914.43	$1,907.48	$1,900.59	$1,893.76	$1,886.99	$1,880.27	$1,873.60		$1,921.44	$1,914.43	$1,907.48	$1,900.59	$1,893.76	$1,886.99	$1,880.27	$1,873.60
18	2044	$2,458.61	$2,489.45	$2,521.38	$2,554.45	$2,588.68	$2,624.11	$2,660.79	$2,698.74		$1,967.35	$1,962.59	$1,957.85	$1,953.15	$1,948.47	$1,943.82	$1,939.20	$1,934.61		$1,967.35	$1,962.59	$1,957.85	$1,953.15	$1,948.47	$1,943.82	$1,939.20	$1,934.61
19	2045	$2,570.49	$2,609.10	$2,649.03	$2,690.32	$2,733.02	$2,777.17	$2,822.83	$2,870.05		$2,012.94	$2,010.51	$2,008.09	$2,005.68	$2,003.28	$2,000.89	$1,998.51	$1,996.13		$2,012.94	$2,010.51	$2,008.09	$2,005.68	$2,003.28	$2,000.89	$1,998.51	$1,996.13
20	2046	$2,687.46	$2,734.50	$2,783.13	$2,833.41	$2,885.40	$2,939.15	$2,994.74	$3,052.23		$2,058.20	$2,058.20	$2,058.20	$2,058.20	$2,058.20	$2,058.20	$2,058.20	$2,058.20		$2,058.20	$2,058.20	$2,058.20	$2,058.20	$2,058.20	$2,058.20	$2,058.20	$2,058.20
Investment Horizon		Total Return									Total Return									Total Return
1	2027	43.19%	39.09%	35.15%	31.36%	27.73%	24.23%	20.87%	17.64%		43.12%	39.01%	35.07%	31.28%	27.63%	24.14%	20.77%	17.54%		43.12%	39.01%	35.07%	31.28%	27.63%	24.14%	20.77%	17.54%
2	2028	22.35%	20.74%	19.16%	17.62%	16.12%	14.66%	13.24%	11.85%		22.17%	20.54%	18.95%	17.40%	15.89%	14.41%	12.97%	11.57%		22.17%	20.54%	18.95%	17.40%	15.89%	14.41%	12.97%	11.57%
3	2029	16.11%	15.17%	14.26%	13.37%	12.50%	11.64%	10.80%	9.99%		15.82%	14.87%	13.94%	13.02%	12.12%	11.25%	10.39%	9.54%		15.82%	14.87%	13.94%	13.02%	12.12%	11.25%	10.39%	9.54%
4	2030	13.10%	12.49%	11.89%	11.30%	10.72%	10.16%	9.61%	9.07%		12.73%	12.09%	11.46%	10.84%	10.23%	9.63%	9.05%	8.47%		12.73%	12.09%	11.46%	10.84%	10.23%	9.63%	9.05%	8.47%
5	2031	11.34%	10.91%	10.49%	10.08%	9.67%	9.28%	8.89%	8.52%		10.87%	10.41%	9.95%	9.50%	9.06%	8.63%	8.20%	7.78%		10.87%	10.41%	9.95%	9.50%	9.06%	8.63%	8.20%	7.78%
6	2032	10.18%	9.87%	9.57%	9.27%	8.98%	8.70%	8.42%	8.15%		9.63%	9.28%	8.93%	8.59%	8.26%	7.93%	7.61%	7.29%		9.63%	9.28%	8.93%	8.59%	8.26%	7.93%	7.61%	7.29%
7	2033	9.36%	9.13%	8.91%	8.70%	8.49%	8.28%	8.09%	7.89%		8.73%	8.46%	8.19%	7.92%	7.66%	7.41%	7.15%	6.90%		8.73%	8.46%	8.19%	7.92%	7.66%	7.41%	7.15%	6.90%
8	2034	8.74%	8.58%	8.42%	8.27%	8.12%	7.97%	7.83%	7.70%		8.04%	7.83%	7.61%	7.40%	7.20%	6.99%	6.79%	6.60%		8.04%	7.83%	7.61%	7.40%	7.20%	6.99%	6.79%	6.60%
9	2035	8.27%	8.15%	8.04%	7.94%	7.83%	7.73%	7.64%	7.55%		7.49%	7.32%	7.15%	6.99%	6.82%	6.66%	6.50%	6.34%		7.49%	7.32%	7.15%	6.99%	6.82%	6.66%	6.50%	6.34%
10	2036	7.89%	7.81%	7.74%	7.67%	7.61%	7.54%	7.48%	7.43%		7.05%	6.91%	6.77%	6.64%	6.50%	6.37%	6.24%	6.11%		7.05%	6.91%	6.77%	6.64%	6.50%	6.37%	6.24%	6.11%
11	2037	7.58%	7.54%	7.50%	7.46%	7.42%	7.39%	7.36%	7.33%		6.67%	6.56%	6.45%	6.34%	6.23%	6.13%	6.02%	5.92%		6.67%	6.56%	6.45%	6.34%	6.23%	6.13%	6.02%	5.92%
12	2038	7.33%	7.31%	7.29%	7.28%	7.26%	7.26%	7.25%	7.25%		6.35%	6.26%	6.18%	6.09%	6.00%	5.91%	5.83%	5.75%		6.35%	6.26%	6.18%	6.09%	6.00%	5.91%	5.83%	5.75%
13	2039	7.11%	7.11%	7.12%	7.12%	7.13%	7.15%	7.16%	7.18%		6.08%	6.00%	5.93%	5.86%	5.79%	5.73%	5.66%	5.59%		6.08%	6.00%	5.93%	5.86%	5.79%	5.73%	5.66%	5.59%
14	2040	6.93%	6.95%	6.97%	6.99%	7.02%	7.05%	7.08%	7.12%		5.83%	5.78%	5.72%	5.66%	5.61%	5.56%	5.50%	5.45%		5.83%	5.78%	5.72%	5.66%	5.61%	5.56%	5.50%	5.45%
15	2041	6.77%	6.80%	6.84%	6.88%	6.92%	6.97%	7.02%	7.07%		5.62%	5.57%	5.53%	5.49%	5.44%	5.40%	5.36%	5.32%		5.62%	5.57%	5.53%	5.49%	5.44%	5.40%	5.36%	5.32%
16	2042	6.63%	6.68%	6.73%	6.78%	6.84%	6.90%	6.96%	7.02%		5.42%	5.39%	5.36%	5.32%	5.29%	5.26%	5.23%	5.20%		5.42%	5.39%	5.36%	5.32%	5.29%	5.26%	5.23%	5.20%
17	2043	6.50%	6.57%	6.63%	6.70%	6.77%	6.84%	6.91%	6.98%		5.24%	5.22%	5.20%	5.18%	5.15%	5.13%	5.11%	5.09%		5.24%	5.22%	5.20%	5.18%	5.15%	5.13%	5.11%	5.09%
18	2044	6.39%	6.47%	6.54%	6.62%	6.70%	6.78%	6.86%	6.95%		5.08%	5.07%	5.06%	5.04%	5.03%	5.01%	5.00%	4.99%		5.08%	5.07%	5.06%	5.04%	5.03%	5.01%	5.00%	4.99%
19	2045	6.30%	6.38%	6.46%	6.55%	6.64%	6.73%	6.82%	6.91%		4.94%	4.93%	4.92%	4.92%	4.91%	4.90%	4.90%	4.89%		4.94%	4.93%	4.92%	4.92%	4.91%	4.90%	4.90%	4.89%
20	2046	6.21%	6.30%	6.39%	6.49%	6.59%	6.68%	6.78%	6.89%		4.80%	4.80%	4.80%	4.80%	4.80%	4.80%	4.80%	4.80%		4.80%	4.80%	4.80%	4.80%	4.80%	4.80%	4.80%	4.80%