Home	Parameters
Name	F		Start Yield	4.50%		10Y High	5.00%	Spread	1.50%
Price	$840.92		Increment	0.25%		10Y Low	1.00%	Spread	2.00%
Coupon	5.291%		Purchased Year	2025		Suggested High			6.50%
Maturity	21		Maturity Year	2046		Suggested Low			3.00%
YTM	6.715%	YTM (no)	4.43%	Current Yield	6.292%
Investment Horizon	15
~MacDuration	13	y-	$948.53	y+	$749.90
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	2026	$1,103.60	$1,069.36	$1,036.52	$1,005.04	$974.84	$945.86	$918.06	$891.37		$1,103.60	$1,069.36	$1,036.52	$1,005.04	$974.84	$945.86	$918.06	$891.37		$1,103.60	$1,069.36	$1,036.52	$1,005.04	$974.84	$945.86	$918.06	$891.37
2	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
3	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
4	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
5	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
6	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
7	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
8	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
9	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
10	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
11	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
12	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
13	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
14	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
15	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
16	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
17	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
18	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
19	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
20	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
21	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	2026	$1,157.10	$1,122.89	$1,090.10	$1,058.64	$1,028.48	$999.53	$971.76	$945.11		$1,156.51	$1,122.27	$1,089.43	$1,057.95	$1,027.75	$998.77	$970.97	$944.28		$1,156.51	$1,122.27	$1,089.43	$1,057.95	$1,027.75	$998.77	$970.97	$944.28
2	2027	$1,209.76	$1,176.86	$1,145.28	$1,114.95	$1,085.82	$1,057.83	$1,030.94	$1,005.10		$1,206.13	$1,173.03	$1,141.25	$1,110.71	$1,081.37	$1,053.18	$1,026.08	$1,000.03		$1,206.13	$1,173.03	$1,141.25	$1,110.71	$1,081.37	$1,053.18	$1,026.08	$1,000.03
3	2028	$1,264.81	$1,233.43	$1,203.26	$1,174.26	$1,146.36	$1,119.53	$1,093.73	$1,068.90		$1,255.61	$1,223.70	$1,193.00	$1,163.47	$1,135.04	$1,107.68	$1,081.33	$1,055.97		$1,255.61	$1,223.70	$1,193.00	$1,163.47	$1,135.04	$1,107.68	$1,081.33	$1,055.97
4	2029	$1,322.36	$1,292.71	$1,264.18	$1,236.71	$1,210.28	$1,184.83	$1,160.33	$1,136.75		$1,304.93	$1,274.26	$1,244.70	$1,216.21	$1,188.75	$1,162.27	$1,136.73	$1,112.10		$1,304.93	$1,274.26	$1,244.70	$1,216.21	$1,188.75	$1,162.27	$1,136.73	$1,112.10
5	2030	$1,382.54	$1,354.85	$1,328.18	$1,302.49	$1,277.76	$1,253.94	$1,231.00	$1,208.91		$1,354.08	$1,324.70	$1,296.34	$1,268.95	$1,242.50	$1,216.95	$1,192.27	$1,168.43		$1,354.08	$1,324.70	$1,296.34	$1,268.95	$1,242.50	$1,216.95	$1,192.27	$1,168.43
6	2031	$1,445.45	$1,419.97	$1,395.41	$1,371.77	$1,349.00	$1,327.08	$1,305.97	$1,285.64		$1,403.07	$1,375.03	$1,347.91	$1,321.68	$1,296.30	$1,271.74	$1,247.98	$1,224.98		$1,403.07	$1,375.03	$1,347.91	$1,321.68	$1,296.30	$1,271.74	$1,247.98	$1,224.98
7	2032	$1,511.23	$1,488.21	$1,466.06	$1,444.73	$1,424.22	$1,404.48	$1,385.50	$1,367.25		$1,451.87	$1,425.23	$1,399.42	$1,374.40	$1,350.15	$1,326.64	$1,303.85	$1,281.76		$1,451.87	$1,425.23	$1,399.42	$1,374.40	$1,350.15	$1,326.64	$1,303.85	$1,281.76
8	2033	$1,580.00	$1,559.74	$1,540.28	$1,521.58	$1,503.63	$1,486.40	$1,469.88	$1,454.04		$1,500.49	$1,475.31	$1,450.85	$1,427.11	$1,404.05	$1,381.66	$1,359.91	$1,338.78		$1,500.49	$1,475.31	$1,450.85	$1,427.11	$1,404.05	$1,381.66	$1,359.91	$1,338.78
9	2034	$1,651.90	$1,634.71	$1,618.25	$1,602.51	$1,587.46	$1,573.10	$1,559.39	$1,546.34		$1,548.92	$1,525.24	$1,502.21	$1,479.81	$1,458.01	$1,436.79	$1,416.15	$1,396.07		$1,548.92	$1,525.24	$1,502.21	$1,479.81	$1,458.01	$1,436.79	$1,416.15	$1,396.07
10	2035	$1,727.07	$1,713.28	$1,700.18	$1,687.75	$1,675.97	$1,664.85	$1,654.36	$1,644.49		$1,597.14	$1,575.04	$1,553.49	$1,532.49	$1,512.02	$1,492.06	$1,472.60	$1,453.63		$1,597.14	$1,575.04	$1,553.49	$1,532.49	$1,512.02	$1,492.06	$1,472.60	$1,453.63
11	2036	$1,805.67	$1,795.63	$1,786.25	$1,777.52	$1,769.42	$1,761.95	$1,755.11	$1,748.88		$1,645.15	$1,624.68	$1,604.69	$1,585.17	$1,566.10	$1,547.47	$1,529.27	$1,511.49		$1,645.15	$1,624.68	$1,604.69	$1,585.17	$1,566.10	$1,547.47	$1,529.27	$1,511.49
12	2037	$1,887.84	$1,881.94	$1,876.68	$1,872.06	$1,868.08	$1,864.72	$1,862.00	$1,859.89		$1,692.93	$1,674.17	$1,655.80	$1,637.83	$1,620.24	$1,603.02	$1,586.16	$1,569.66		$1,692.93	$1,674.17	$1,655.80	$1,637.83	$1,620.24	$1,603.02	$1,586.16	$1,569.66
13	2038	$1,973.74	$1,972.39	$1,971.68	$1,971.63	$1,972.23	$1,973.48	$1,975.39	$1,977.95		$1,740.48	$1,723.49	$1,706.83	$1,690.48	$1,674.45	$1,658.72	$1,643.30	$1,628.17		$1,740.48	$1,723.49	$1,706.83	$1,690.48	$1,674.45	$1,658.72	$1,643.30	$1,628.17
14	2039	$2,063.56	$2,067.19	$2,071.50	$2,076.50	$2,082.20	$2,088.59	$2,095.69	$2,103.51		$1,787.79	$1,772.64	$1,757.75	$1,743.12	$1,728.73	$1,714.59	$1,700.70	$1,687.03		$1,787.79	$1,772.64	$1,757.75	$1,743.12	$1,728.73	$1,714.59	$1,700.70	$1,687.03
15	2040	$2,157.47	$2,166.55	$2,176.37	$2,186.95	$2,198.29	$2,210.41	$2,223.32	$2,237.03		$1,834.84	$1,821.61	$1,808.58	$1,795.74	$1,783.09	$1,770.63	$1,758.36	$1,746.27		$1,834.84	$1,821.61	$1,808.58	$1,795.74	$1,783.09	$1,770.63	$1,758.36	$1,746.27
16	2041	$2,255.64	$2,270.68	$2,286.55	$2,303.27	$2,320.86	$2,339.34	$2,358.72	$2,379.03		$1,881.63	$1,870.39	$1,859.29	$1,848.34	$1,837.53	$1,826.86	$1,816.32	$1,805.92		$1,881.63	$1,870.39	$1,859.29	$1,848.34	$1,837.53	$1,826.86	$1,816.32	$1,805.92
17	2042	$2,358.29	$2,379.82	$2,402.31	$2,425.78	$2,450.26	$2,475.78	$2,502.37	$2,530.04		$1,928.13	$1,918.97	$1,909.90	$1,900.93	$1,892.06	$1,883.27	$1,874.59	$1,865.99		$1,928.13	$1,918.97	$1,909.90	$1,900.93	$1,892.06	$1,883.27	$1,874.59	$1,865.99
18	2043	$2,465.61	$2,494.20	$2,523.92	$2,554.80	$2,586.88	$2,620.19	$2,654.76	$2,690.64		$1,974.35	$1,967.34	$1,960.39	$1,953.50	$1,946.67	$1,939.90	$1,933.18	$1,926.51		$1,974.35	$1,967.34	$1,960.39	$1,953.50	$1,946.67	$1,939.90	$1,933.18	$1,926.51
19	2044	$2,577.81	$2,614.08	$2,651.70	$2,690.69	$2,731.12	$2,773.01	$2,816.44	$2,861.43		$2,020.26	$2,015.50	$2,010.76	$2,006.06	$2,001.38	$1,996.73	$1,992.11	$1,987.52		$2,020.26	$2,015.50	$2,010.76	$2,006.06	$2,001.38	$1,996.73	$1,992.11	$1,987.52
20	2045	$2,695.11	$2,739.73	$2,785.94	$2,833.81	$2,883.39	$2,934.75	$2,987.96	$3,043.07		$2,065.85	$2,063.42	$2,061.00	$2,058.59	$2,056.19	$2,053.80	$2,051.42	$2,049.04		$2,065.85	$2,063.42	$2,061.00	$2,058.59	$2,056.19	$2,053.80	$2,051.42	$2,049.04
21	2046	$2,817.76	$2,871.41	$2,926.98	$2,984.54	$3,044.16	$3,105.93	$3,169.92	$3,236.23		$2,111.11	$2,111.11	$2,111.11	$2,111.11	$2,111.11	$2,111.11	$2,111.11	$2,111.11		$2,111.11	$2,111.11	$2,111.11	$2,111.11	$2,111.11	$2,111.11	$2,111.11	$2,111.11
Investment Horizon		Total Return									Total Return									Total Return
1	2026	37.60%	33.53%	29.63%	25.89%	22.30%	18.86%	15.56%	12.39%		37.53%	33.46%	29.55%	25.81%	22.22%	18.77%	15.47%	12.29%		37.53%	33.46%	29.55%	25.81%	22.22%	18.77%	15.47%	12.29%
2	2027	19.94%	18.30%	16.70%	15.15%	13.63%	12.16%	10.72%	9.33%		19.76%	18.11%	16.50%	14.93%	13.40%	11.91%	10.46%	9.05%		19.76%	18.11%	16.50%	14.93%	13.40%	11.91%	10.46%	9.05%
3	2028	14.58%	13.62%	12.69%	11.77%	10.88%	10.01%	9.16%	8.32%		14.30%	13.32%	12.36%	11.43%	10.51%	9.62%	8.74%	7.89%		14.30%	13.32%	12.36%	11.43%	10.51%	9.62%	8.74%	7.89%
4	2029	11.98%	11.35%	10.73%	10.12%	9.53%	8.95%	8.38%	7.83%		11.61%	10.95%	10.30%	9.66%	9.04%	8.43%	7.83%	7.24%		11.61%	10.95%	10.30%	9.66%	9.04%	8.43%	7.83%	7.24%
5	2030	10.45%	10.01%	9.57%	9.15%	8.73%	8.32%	7.92%	7.53%		10.00%	9.51%	9.04%	8.58%	8.12%	7.67%	7.23%	6.80%		10.00%	9.51%	9.04%	8.58%	8.12%	7.67%	7.23%	6.80%
6	2031	9.45%	9.12%	8.81%	8.50%	8.20%	7.90%	7.61%	7.33%		8.91%	8.54%	8.18%	7.83%	7.48%	7.14%	6.80%	6.47%		8.91%	8.54%	8.18%	7.83%	7.48%	7.14%	6.80%	6.47%
7	2032	8.73%	8.50%	8.26%	8.04%	7.82%	7.60%	7.39%	7.19%		8.11%	7.83%	7.55%	7.27%	7.00%	6.73%	6.47%	6.21%		8.11%	7.83%	7.55%	7.27%	7.00%	6.73%	6.47%	6.21%
8	2033	8.20%	8.03%	7.86%	7.69%	7.53%	7.38%	7.23%	7.08%		7.51%	7.28%	7.06%	6.83%	6.62%	6.40%	6.19%	5.99%		7.51%	7.28%	7.06%	6.83%	6.62%	6.40%	6.19%	5.99%
9	2034	7.79%	7.67%	7.54%	7.43%	7.32%	7.21%	7.10%	7.00%		7.02%	6.84%	6.66%	6.48%	6.31%	6.13%	5.96%	5.79%		7.02%	6.84%	6.66%	6.48%	6.31%	6.13%	5.96%	5.79%
10	2035	7.46%	7.38%	7.29%	7.21%	7.14%	7.07%	7.00%	6.94%		6.62%	6.48%	6.33%	6.19%	6.04%	5.90%	5.76%	5.63%		6.62%	6.48%	6.33%	6.19%	6.04%	5.90%	5.76%	5.63%
11	2036	7.19%	7.14%	7.09%	7.04%	7.00%	6.96%	6.92%	6.88%		6.29%	6.17%	6.05%	5.93%	5.82%	5.70%	5.59%	5.48%		6.29%	6.17%	6.05%	5.93%	5.82%	5.70%	5.59%	5.48%
12	2037	6.97%	6.94%	6.92%	6.90%	6.88%	6.86%	6.85%	6.84%		6.00%	5.91%	5.81%	5.71%	5.62%	5.52%	5.43%	5.34%		6.00%	5.91%	5.81%	5.71%	5.62%	5.52%	5.43%	5.34%
13	2038	6.78%	6.78%	6.77%	6.77%	6.78%	6.78%	6.79%	6.80%		5.76%	5.68%	5.60%	5.52%	5.44%	5.36%	5.29%	5.21%		5.76%	5.68%	5.60%	5.52%	5.44%	5.36%	5.29%	5.21%
14	2039	6.62%	6.64%	6.65%	6.67%	6.69%	6.71%	6.74%	6.77%		5.54%	5.47%	5.41%	5.34%	5.28%	5.22%	5.16%	5.10%		5.54%	5.47%	5.41%	5.34%	5.28%	5.22%	5.16%	5.10%
15	2040	6.48%	6.51%	6.54%	6.58%	6.62%	6.66%	6.70%	6.74%		5.34%	5.29%	5.24%	5.19%	5.14%	5.09%	5.04%	4.99%		5.34%	5.29%	5.24%	5.19%	5.14%	5.09%	5.04%	4.99%
16	2041	6.36%	6.41%	6.45%	6.50%	6.55%	6.60%	6.66%	6.72%		5.16%	5.12%	5.08%	5.05%	5.01%	4.97%	4.93%	4.89%		5.16%	5.12%	5.08%	5.05%	5.01%	4.97%	4.93%	4.89%
17	2042	6.25%	6.31%	6.37%	6.43%	6.49%	6.56%	6.62%	6.69%		5.00%	4.97%	4.94%	4.91%	4.89%	4.86%	4.83%	4.80%		5.00%	4.97%	4.94%	4.91%	4.89%	4.86%	4.83%	4.80%
18	2043	6.16%	6.23%	6.30%	6.37%	6.44%	6.52%	6.60%	6.67%		4.86%	4.84%	4.81%	4.79%	4.77%	4.75%	4.73%	4.71%		4.86%	4.84%	4.81%	4.79%	4.77%	4.75%	4.73%	4.71%
19	2044	6.07%	6.15%	6.23%	6.31%	6.40%	6.48%	6.57%	6.66%		4.72%	4.71%	4.70%	4.68%	4.67%	4.66%	4.64%	4.63%		4.72%	4.71%	4.70%	4.68%	4.67%	4.66%	4.64%	4.63%
20	2045	6.00%	6.08%	6.17%	6.26%	6.35%	6.45%	6.54%	6.64%		4.60%	4.59%	4.58%	4.58%	4.57%	4.57%	4.56%	4.55%		4.60%	4.59%	4.58%	4.58%	4.57%	4.57%	4.56%	4.55%
21	2046	5.93%	6.02%	6.12%	6.22%	6.32%	6.42%	6.52%	6.63%		4.48%	4.48%	4.48%	4.48%	4.48%	4.48%	4.48%	4.48%		4.48%	4.48%	4.48%	4.48%	4.48%	4.48%	4.48%	4.48%