Home Parameters

















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

















Price $876.76
Increment 0.25%
10Y Low 1.00% Spread 2.00%

















Coupon 5.55%
Purchased Year 2026
Suggested High
6.50%

















Maturity 38
Maturity Year 2064
Suggested Low
3.00%

















YTM 6.420% YTM (no) 3.36% Current Yield 6.330%





















Investment Horizon 15

























~MacDuration 16 y- $1,020.84 y+ $763.79





















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 $1,188.37 $1,138.77 $1,092.31 $1,048.74 $1,007.87 $969.49 $933.42 $899.49
$1,188.37 $1,138.77 $1,092.31 $1,048.74 $1,007.87 $969.49 $933.42 $899.49
$1,188.37 $1,138.77 $1,092.31 $1,048.74 $1,007.87 $969.49 $933.42 $899.49
2 2028 $1,186.32 $1,137.34 $1,091.41 $1,048.30 $1,007.80 $969.74 $933.93 $900.22
$1,186.32 $1,137.34 $1,091.41 $1,048.30 $1,007.80 $969.74 $933.93 $900.22
$1,186.32 $1,137.34 $1,091.41 $1,048.30 $1,007.80 $969.74 $933.93 $900.22
3 2029 $1,184.18 $1,135.85 $1,090.47 $1,047.83 $1,007.73 $970.00 $934.47 $900.99
$1,184.18 $1,135.85 $1,090.47 $1,047.83 $1,007.73 $970.00 $934.47 $900.99
$1,184.18 $1,135.85 $1,090.47 $1,047.83 $1,007.73 $970.00 $934.47 $900.99
4 2030 $1,181.94 $1,134.29 $1,089.48 $1,047.33 $1,007.65 $970.28 $935.05 $901.82
$1,181.94 $1,134.29 $1,089.48 $1,047.33 $1,007.65 $970.28 $935.05 $901.82
$1,181.94 $1,134.29 $1,089.48 $1,047.33 $1,007.65 $970.28 $935.05 $901.82
5 2031 $1,179.61 $1,132.64 $1,088.44 $1,046.81 $1,007.57 $970.57 $935.66 $902.70
$1,179.61 $1,132.64 $1,088.44 $1,046.81 $1,007.57 $970.57 $935.66 $902.70
$1,179.61 $1,132.64 $1,088.44 $1,046.81 $1,007.57 $970.57 $935.66 $902.70
6 2032 $1,177.16 $1,130.92 $1,087.35 $1,046.26 $1,007.49 $970.89 $936.31 $903.63
$1,177.16 $1,130.92 $1,087.35 $1,046.26 $1,007.49 $970.89 $936.31 $903.63
$1,177.16 $1,130.92 $1,087.35 $1,046.26 $1,007.49 $970.89 $936.31 $903.63
7 2033 $1,174.60 $1,129.12 $1,086.20 $1,045.68 $1,007.40 $971.22 $937.00 $904.62
$1,174.60 $1,129.12 $1,086.20 $1,045.68 $1,007.40 $971.22 $937.00 $904.62
$1,174.60 $1,129.12 $1,086.20 $1,045.68 $1,007.40 $971.22 $937.00 $904.62
8 2034 $1,171.93 $1,127.23 $1,085.00 $1,045.07 $1,007.31 $971.57 $937.73 $905.68
$1,171.93 $1,127.23 $1,085.00 $1,045.07 $1,007.31 $971.57 $937.73 $905.68
$1,171.93 $1,127.23 $1,085.00 $1,045.07 $1,007.31 $971.57 $937.73 $905.68
9 2035 $1,169.14 $1,125.25 $1,083.73 $1,044.43 $1,007.21 $971.94 $938.51 $906.80
$1,169.14 $1,125.25 $1,083.73 $1,044.43 $1,007.21 $971.94 $938.51 $906.80
$1,169.14 $1,125.25 $1,083.73 $1,044.43 $1,007.21 $971.94 $938.51 $906.80
10 2036 $1,166.22 $1,123.18 $1,082.40 $1,043.75 $1,007.10 $972.33 $939.33 $907.99
$1,166.22 $1,123.18 $1,082.40 $1,043.75 $1,007.10 $972.33 $939.33 $907.99
$1,166.22 $1,123.18 $1,082.40 $1,043.75 $1,007.10 $972.33 $939.33 $907.99
11 2037 $1,163.16 $1,121.01 $1,081.01 $1,043.04 $1,006.99 $972.74 $940.20 $909.26
$1,163.16 $1,121.01 $1,081.01 $1,043.04 $1,006.99 $972.74 $940.20 $909.26
$1,163.16 $1,121.01 $1,081.01 $1,043.04 $1,006.99 $972.74 $940.20 $909.26
12 2038 $1,159.97 $1,118.73 $1,079.54 $1,042.29 $1,006.87 $973.18 $941.13 $910.61
$1,159.97 $1,118.73 $1,079.54 $1,042.29 $1,006.87 $973.18 $941.13 $910.61
$1,159.97 $1,118.73 $1,079.54 $1,042.29 $1,006.87 $973.18 $941.13 $910.61
13 2039 $1,156.63 $1,116.34 $1,078.00 $1,041.50 $1,006.75 $973.65 $942.11 $912.04
$1,156.63 $1,116.34 $1,078.00 $1,041.50 $1,006.75 $973.65 $942.11 $912.04
$1,156.63 $1,116.34 $1,078.00 $1,041.50 $1,006.75 $973.65 $942.11 $912.04
14 2040 $1,153.14 $1,113.83 $1,076.38 $1,040.67 $1,006.62 $974.14 $943.15 $913.57
$1,153.14 $1,113.83 $1,076.38 $1,040.67 $1,006.62 $974.14 $943.15 $913.57
$1,153.14 $1,113.83 $1,076.38 $1,040.67 $1,006.62 $974.14 $943.15 $913.57
15 2041 $1,149.49 $1,111.21 $1,074.67 $1,039.79 $1,006.48 $974.66 $944.26 $915.19
$1,149.49 $1,111.21 $1,074.67 $1,039.79 $1,006.48 $974.66 $944.26 $915.19
$1,149.49 $1,111.21 $1,074.67 $1,039.79 $1,006.48 $974.66 $944.26 $915.19
16 2042 $1,145.68 $1,108.46 $1,072.89 $1,038.87 $1,006.34 $975.21 $945.43 $916.92
$1,145.68 $1,108.46 $1,072.89 $1,038.87 $1,006.34 $975.21 $945.43 $916.92
$1,145.68 $1,108.46 $1,072.89 $1,038.87 $1,006.34 $975.21 $945.43 $916.92
17 2043 $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
18 2044 $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
19 2045 $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
20 2046 $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
21 2047 $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
22 2048 $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
23 2049 $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
24 2050 $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
25 2051 $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
26 2052 $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
27 2053 $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
28 2054 $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
29 2055 $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
30 2056 $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
31 2057 $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
32 2058 $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
33 2059 $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
34 2060 $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
35 2061 $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
36 2062 $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
37 2063 $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
38 2064 $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 $1,244.49 $1,194.93 $1,148.50 $1,104.97 $1,064.13 $1,025.79 $989.75 $955.86
$1,243.87 $1,194.27 $1,147.81 $1,104.24 $1,063.37 $1,024.99 $988.92 $954.99
$1,243.87 $1,194.27 $1,147.81 $1,104.24 $1,063.37 $1,024.99 $988.92 $954.99
2 2028 $1,301.12 $1,252.36 $1,206.64 $1,163.74 $1,123.46 $1,085.62 $1,050.02 $1,016.53
$1,297.32 $1,248.34 $1,202.41 $1,159.30 $1,118.80 $1,080.74 $1,044.93 $1,011.22
$1,297.32 $1,248.34 $1,202.41 $1,159.30 $1,118.80 $1,080.74 $1,044.93 $1,011.22
3 2029 $1,360.33 $1,312.56 $1,267.73 $1,225.64 $1,186.11 $1,148.94 $1,113.97 $1,081.06
$1,350.68 $1,302.35 $1,256.97 $1,214.33 $1,174.23 $1,136.50 $1,100.97 $1,067.49
$1,350.68 $1,302.35 $1,256.97 $1,214.33 $1,174.23 $1,136.50 $1,100.97 $1,067.49
4 2030 $1,422.24 $1,375.64 $1,331.91 $1,290.83 $1,252.24 $1,215.95 $1,181.81 $1,149.68
$1,403.94 $1,356.29 $1,311.48 $1,269.33 $1,229.65 $1,192.28 $1,157.05 $1,123.82
$1,403.94 $1,356.29 $1,311.48 $1,269.33 $1,229.65 $1,192.28 $1,157.05 $1,123.82
5 2031 $1,486.96 $1,441.76 $1,399.34 $1,359.49 $1,322.06 $1,286.87 $1,253.78 $1,222.66
$1,457.11 $1,410.14 $1,365.94 $1,324.31 $1,285.07 $1,248.07 $1,213.16 $1,180.20
$1,457.11 $1,410.14 $1,365.94 $1,324.31 $1,285.07 $1,248.07 $1,213.16 $1,180.20
6 2032 $1,554.62 $1,511.06 $1,470.18 $1,431.80 $1,395.77 $1,361.93 $1,330.14 $1,300.27
$1,510.16 $1,463.92 $1,420.35 $1,379.26 $1,340.49 $1,303.89 $1,269.31 $1,236.63
$1,510.16 $1,463.92 $1,420.35 $1,379.26 $1,340.49 $1,303.89 $1,269.31 $1,236.63
7 2033 $1,625.37 $1,583.69 $1,544.60 $1,507.96 $1,473.59 $1,441.37 $1,411.14 $1,382.80
$1,563.10 $1,517.62 $1,474.70 $1,434.18 $1,395.90 $1,359.72 $1,325.50 $1,293.12
$1,563.10 $1,517.62 $1,474.70 $1,434.18 $1,395.90 $1,359.72 $1,325.50 $1,293.12
8 2034 $1,699.33 $1,659.80 $1,622.80 $1,588.17 $1,555.76 $1,525.44 $1,497.08 $1,470.58
$1,615.93 $1,571.23 $1,529.00 $1,489.07 $1,451.31 $1,415.57 $1,381.73 $1,349.68
$1,615.93 $1,571.23 $1,529.00 $1,489.07 $1,451.31 $1,415.57 $1,381.73 $1,349.68
9 2035 $1,776.66 $1,739.58 $1,704.95 $1,672.64 $1,642.50 $1,614.41 $1,588.26 $1,563.93
$1,668.64 $1,624.75 $1,583.23 $1,543.93 $1,506.71 $1,471.44 $1,438.01 $1,406.30
$1,668.64 $1,624.75 $1,583.23 $1,543.93 $1,506.71 $1,471.44 $1,438.01 $1,406.30
10 2036 $1,857.51 $1,823.19 $1,791.27 $1,761.60 $1,734.08 $1,708.57 $1,684.98 $1,663.20
$1,721.22 $1,678.18 $1,637.40 $1,598.75 $1,562.10 $1,527.33 $1,494.33 $1,462.99
$1,721.22 $1,678.18 $1,637.40 $1,598.75 $1,562.10 $1,527.33 $1,494.33 $1,462.99
11 2037 $1,942.04 $1,910.82 $1,881.95 $1,855.30 $1,830.76 $1,808.23 $1,787.60 $1,768.77
$1,773.66 $1,731.51 $1,691.51 $1,653.54 $1,617.49 $1,583.24 $1,550.70 $1,519.76
$1,773.66 $1,731.51 $1,691.51 $1,653.54 $1,617.49 $1,583.24 $1,550.70 $1,519.76
12 2038 $2,030.41 $2,002.66 $1,977.22 $1,953.98 $1,932.84 $1,913.70 $1,896.46 $1,881.05
$1,825.97 $1,784.73 $1,745.54 $1,708.29 $1,672.87 $1,639.18 $1,607.13 $1,576.61
$1,825.97 $1,784.73 $1,745.54 $1,708.29 $1,672.87 $1,639.18 $1,607.13 $1,576.61
13 2039 $2,122.81 $2,098.92 $2,077.32 $2,057.92 $2,040.61 $2,025.32 $2,011.95 $2,000.45
$1,878.13 $1,837.84 $1,799.50 $1,763.00 $1,728.25 $1,695.15 $1,663.61 $1,633.54
$1,878.13 $1,837.84 $1,799.50 $1,763.00 $1,728.25 $1,695.15 $1,663.61 $1,633.54
14 2040 $2,219.41 $2,199.80 $2,182.49 $2,167.37 $2,154.39 $2,143.45 $2,134.48 $2,127.43
$1,930.14 $1,890.83 $1,853.38 $1,817.67 $1,783.62 $1,751.14 $1,720.15 $1,690.57
$1,930.14 $1,890.83 $1,853.38 $1,817.67 $1,783.62 $1,751.14 $1,720.15 $1,690.57
15 2041 $2,320.41 $2,305.53 $2,292.97 $2,282.65 $2,274.51 $2,268.47 $2,264.47 $2,262.47
$1,981.99 $1,943.71 $1,907.17 $1,872.29 $1,838.98 $1,807.16 $1,776.76 $1,747.69
$1,981.99 $1,943.71 $1,907.17 $1,872.29 $1,838.98 $1,807.16 $1,776.76 $1,747.69
16 2042 $2,426.00 $2,416.35 $2,409.06 $2,404.07 $2,401.32 $2,400.78 $2,402.38 $2,406.09
$2,033.68 $1,996.46 $1,960.89 $1,926.87 $1,894.34 $1,863.21 $1,833.43 $1,804.92
$2,033.68 $1,996.46 $1,960.89 $1,926.87 $1,894.34 $1,863.21 $1,833.43 $1,804.92
17 2043 $2,536.40 $2,532.49 $2,531.01 $2,531.94 $2,535.21 $2,540.81 $2,548.68 $2,558.82
$2,085.19 $2,049.08 $2,014.51 $1,981.40 $1,949.68 $1,919.29 $1,890.17 $1,862.26
$2,085.19 $2,049.08 $2,014.51 $1,981.40 $1,949.68 $1,919.29 $1,890.17 $1,862.26
18 2044 $2,651.82 $2,654.21 $2,659.15 $2,666.61 $2,676.57 $2,689.00 $2,703.90 $2,721.24
$2,136.52 $2,101.56 $2,068.03 $2,035.87 $2,005.02 $1,975.41 $1,946.99 $1,919.71
$2,136.52 $2,101.56 $2,068.03 $2,035.87 $2,005.02 $1,975.41 $1,946.99 $1,919.71
19 2045 $2,772.50 $2,781.78 $2,793.77 $2,808.44 $2,825.80 $2,845.84 $2,868.57 $2,893.98
$2,187.66 $2,153.89 $2,121.46 $2,090.30 $2,060.35 $2,031.56 $2,003.89 $1,977.28
$2,187.66 $2,153.89 $2,121.46 $2,090.30 $2,060.35 $2,031.56 $2,003.89 $1,977.28
20 2046 $2,898.66 $2,915.48 $2,935.20 $2,957.82 $2,983.36 $3,011.83 $3,043.26 $3,077.68
$2,238.60 $2,206.07 $2,174.78 $2,144.66 $2,115.67 $2,087.75 $2,060.88 $2,034.99
$2,238.60 $2,206.07 $2,174.78 $2,144.66 $2,115.67 $2,087.75 $2,060.88 $2,034.99
21 2047 $3,030.57 $3,055.61 $3,083.80 $3,115.14 $3,149.70 $3,187.50 $3,228.60 $3,273.04
$2,289.33 $2,258.10 $2,227.99 $2,198.96 $2,170.98 $2,143.99 $2,117.95 $2,092.84
$2,289.33 $2,258.10 $2,227.99 $2,198.96 $2,170.98 $2,143.99 $2,117.95 $2,092.84
22 2048 $3,168.48 $3,202.48 $3,239.91 $3,280.84 $3,325.31 $3,373.42 $3,425.22 $3,480.80
$2,339.85 $2,309.95 $2,281.09 $2,253.20 $2,226.28 $2,200.26 $2,175.13 $2,150.84
$2,339.85 $2,309.95 $2,281.09 $2,253.20 $2,226.28 $2,200.26 $2,175.13 $2,150.84
23 2049 $3,312.67 $3,356.40 $3,403.93 $3,455.34 $3,510.72 $3,570.18 $3,633.81 $3,701.75
$2,390.14 $2,361.63 $2,334.06 $2,307.38 $2,281.56 $2,256.58 $2,232.40 $2,208.99
$2,390.14 $2,361.63 $2,334.06 $2,307.38 $2,281.56 $2,256.58 $2,232.40 $2,208.99
24 2050 $3,463.41 $3,517.73 $3,576.26 $3,639.13 $3,706.47 $3,778.41 $3,855.11 $3,936.72
$2,440.19 $2,413.13 $2,386.90 $2,361.48 $2,336.84 $2,312.95 $2,289.78 $2,267.32
$2,440.19 $2,413.13 $2,386.90 $2,361.48 $2,336.84 $2,312.95 $2,289.78 $2,267.32
25 2051 $3,621.02 $3,686.80 $3,757.30 $3,832.69 $3,913.13 $3,998.80 $4,089.89 $4,186.61
$2,490.00 $2,464.44 $2,439.61 $2,415.51 $2,392.10 $2,369.36 $2,347.28 $2,325.82
$2,490.00 $2,464.44 $2,439.61 $2,415.51 $2,392.10 $2,369.36 $2,347.28 $2,325.82
26 2052 $3,785.80 $3,864.01 $3,947.52 $4,036.55 $4,131.31 $4,232.03 $4,338.96 $4,452.36
$2,539.54 $2,515.54 $2,492.18 $2,469.46 $2,447.35 $2,425.83 $2,404.90 $2,384.52
$2,539.54 $2,515.54 $2,492.18 $2,469.46 $2,447.35 $2,425.83 $2,404.90 $2,384.52
27 2053 $3,958.08 $4,049.72 $4,147.36 $4,251.25 $4,361.65 $4,478.87 $4,603.21 $4,734.98
$2,588.82 $2,566.43 $2,544.60 $2,523.33 $2,502.59 $2,482.36 $2,462.64 $2,443.41
$2,588.82 $2,566.43 $2,544.60 $2,523.33 $2,502.59 $2,482.36 $2,462.64 $2,443.41
28 2054 $4,138.19 $4,244.37 $4,357.32 $4,477.37 $4,604.84 $4,740.11 $4,883.54 $5,035.55
$2,637.81 $2,617.10 $2,596.87 $2,577.11 $2,557.81 $2,538.95 $2,520.53 $2,502.53
$2,637.81 $2,617.10 $2,596.87 $2,577.11 $2,557.81 $2,538.95 $2,520.53 $2,502.53
29 2055 $4,326.51 $4,448.37 $4,577.91 $4,715.51 $4,861.59 $5,016.58 $5,180.95 $5,355.18
$2,686.51 $2,667.54 $2,648.97 $2,630.80 $2,613.01 $2,595.60 $2,578.55 $2,561.87
$2,686.51 $2,667.54 $2,648.97 $2,630.80 $2,613.01 $2,595.60 $2,578.55 $2,561.87
30 2056 $4,523.39 $4,662.18 $4,809.67 $4,966.33 $5,132.65 $5,309.18 $5,496.47 $5,695.11
$2,734.89 $2,717.73 $2,700.90 $2,684.39 $2,668.20 $2,652.32 $2,636.74 $2,621.45
$2,734.89 $2,717.73 $2,700.90 $2,684.39 $2,668.20 $2,652.32 $2,636.74 $2,621.45
31 2057 $4,729.23 $4,886.26 $5,053.16 $5,230.48 $5,418.83 $5,618.85 $5,831.21 $6,056.62
$2,782.95 $2,767.67 $2,752.65 $2,737.89 $2,723.37 $2,709.11 $2,695.08 $2,681.30
$2,782.95 $2,767.67 $2,752.65 $2,737.89 $2,723.37 $2,709.11 $2,695.08 $2,681.30
32 2058 $4,944.44 $5,121.12 $5,308.97 $5,508.68 $5,720.97 $5,946.58 $6,186.33 $6,441.07
$2,830.68 $2,817.34 $2,804.21 $2,791.27 $2,778.53 $2,765.97 $2,753.60 $2,741.42
$2,830.68 $2,817.34 $2,804.21 $2,791.27 $2,778.53 $2,765.97 $2,753.60 $2,741.42
33 2059 $5,169.45 $5,367.26 $5,577.74 $5,801.69 $6,039.95 $6,293.42 $6,563.07 $6,849.93
$2,878.05 $2,866.74 $2,855.57 $2,844.54 $2,833.66 $2,822.92 $2,812.31 $2,801.83
$2,878.05 $2,866.74 $2,855.57 $2,844.54 $2,833.66 $2,822.92 $2,812.31 $2,801.83
34 2060 $5,404.69 $5,625.23 $5,860.11 $6,110.27 $6,376.71 $6,660.49 $6,962.76 $7,284.74
$2,925.05 $2,915.83 $2,906.72 $2,897.70 $2,888.77 $2,879.94 $2,871.21 $2,862.56
$2,925.05 $2,915.83 $2,906.72 $2,897.70 $2,888.77 $2,879.94 $2,871.21 $2,862.56
35 2061 $5,650.64 $5,895.60 $6,156.78 $6,435.27 $6,732.25 $7,048.98 $7,386.80 $7,747.15
$2,971.66 $2,964.62 $2,957.65 $2,950.73 $2,943.87 $2,937.06 $2,930.31 $2,923.62
$2,971.66 $2,964.62 $2,957.65 $2,950.73 $2,943.87 $2,937.06 $2,930.31 $2,923.62
36 2062 $5,907.77 $6,178.97 $6,468.47 $6,777.56 $7,107.62 $7,460.12 $7,836.65 $8,238.91
$3,017.87 $3,013.09 $3,008.35 $3,003.63 $2,998.93 $2,994.27 $2,989.64 $2,985.03
$3,017.87 $3,013.09 $3,008.35 $3,003.63 $2,998.93 $2,994.27 $2,989.64 $2,985.03
37 2063 $6,176.62 $6,475.96 $6,795.93 $7,138.05 $7,503.91 $7,895.24 $8,313.90 $8,761.89
$3,063.66 $3,061.22 $3,058.80 $3,056.39 $3,053.98 $3,051.58 $3,049.19 $3,046.81
$3,063.66 $3,061.22 $3,058.80 $3,056.39 $3,053.98 $3,051.58 $3,049.19 $3,046.81
38 2064 $6,457.69 $6,787.22 $7,139.98 $7,517.72 $7,922.30 $8,355.75 $8,820.22 $9,318.07
$3,109.00 $3,109.00 $3,109.00 $3,109.00 $3,109.00 $3,109.00 $3,109.00 $3,109.00
$3,109.00 $3,109.00 $3,109.00 $3,109.00 $3,109.00 $3,109.00 $3,109.00 $3,109.00




























Investment Horizon
Total Return
Total Return
Total Return
1 2027 41.94% 36.29% 30.99% 26.03% 21.37% 17.00% 12.89% 9.02%
41.87% 36.21% 30.91% 25.95% 21.28% 16.91% 12.79% 8.92%
41.87% 36.21% 30.91% 25.95% 21.28% 16.91% 12.79% 8.92%
2 2028 21.82% 19.52% 17.31% 15.21% 13.20% 11.27% 9.44% 7.68%
21.64% 19.32% 17.11% 14.99% 12.96% 11.02% 9.17% 7.39%
21.64% 19.32% 17.11% 14.99% 12.96% 11.02% 9.17% 7.39%
3 2029 15.77% 14.40% 13.08% 11.81% 10.60% 9.43% 8.31% 7.23%
15.49% 14.10% 12.76% 11.47% 10.23% 9.03% 7.89% 6.78%
15.49% 14.10% 12.76% 11.47% 10.23% 9.03% 7.89% 6.78%
4 2030 12.86% 11.92% 11.02% 10.15% 9.32% 8.52% 7.75% 7.01%
12.49% 11.52% 10.59% 9.69% 8.82% 7.99% 7.18% 6.40%
12.49% 11.52% 10.59% 9.69% 8.82% 7.99% 7.18% 6.40%
5 2031 11.14% 10.46% 9.80% 9.17% 8.56% 7.98% 7.42% 6.88%
10.69% 9.97% 9.27% 8.60% 7.95% 7.32% 6.71% 6.12%
10.69% 9.97% 9.27% 8.60% 7.95% 7.32% 6.71% 6.12%
6 2032 10.02% 9.50% 9.00% 8.52% 8.06% 7.62% 7.19% 6.79%
9.49% 8.92% 8.37% 7.84% 7.33% 6.84% 6.36% 5.90%
9.49% 8.92% 8.37% 7.84% 7.33% 6.84% 6.36% 5.90%
7 2033 9.22% 8.81% 8.43% 8.05% 7.70% 7.36% 7.04% 6.73%
8.61% 8.15% 7.71% 7.28% 6.87% 6.47% 6.08% 5.71%
8.61% 8.15% 7.71% 7.28% 6.87% 6.47% 6.08% 5.71%
8 2034 8.62% 8.30% 8.00% 7.71% 7.43% 7.17% 6.92% 6.68%
7.94% 7.56% 7.20% 6.84% 6.50% 6.17% 5.85% 5.54%
7.94% 7.56% 7.20% 6.84% 6.50% 6.17% 5.85% 5.54%
9 2035 8.16% 7.91% 7.67% 7.44% 7.22% 7.02% 6.82% 6.64%
7.41% 7.09% 6.79% 6.49% 6.20% 5.92% 5.65% 5.39%
7.41% 7.09% 6.79% 6.49% 6.20% 5.92% 5.65% 5.39%
10 2036 7.80% 7.60% 7.41% 7.23% 7.06% 6.90% 6.75% 6.61%
6.98% 6.71% 6.45% 6.19% 5.95% 5.71% 5.48% 5.25%
6.98% 6.71% 6.45% 6.19% 5.95% 5.71% 5.48% 5.25%
11 2037 7.50% 7.34% 7.19% 7.05% 6.92% 6.80% 6.69% 6.59%
6.61% 6.38% 6.16% 5.94% 5.73% 5.52% 5.32% 5.13%
6.61% 6.38% 6.16% 5.94% 5.73% 5.52% 5.32% 5.13%
12 2038 7.25% 7.13% 7.01% 6.91% 6.81% 6.72% 6.64% 6.57%
6.30% 6.10% 5.91% 5.72% 5.53% 5.35% 5.18% 5.01%
6.30% 6.10% 5.91% 5.72% 5.53% 5.35% 5.18% 5.01%
13 2039 7.04% 6.95% 6.86% 6.78% 6.71% 6.65% 6.60% 6.55%
6.04% 5.86% 5.69% 5.52% 5.36% 5.20% 5.05% 4.90%
6.04% 5.86% 5.69% 5.52% 5.36% 5.20% 5.05% 4.90%
14 2040 6.86% 6.79% 6.73% 6.68% 6.63% 6.59% 6.56% 6.54%
5.80% 5.64% 5.49% 5.35% 5.20% 5.07% 4.93% 4.80%
5.80% 5.64% 5.49% 5.35% 5.20% 5.07% 4.93% 4.80%
15 2041 6.70% 6.66% 6.62% 6.59% 6.56% 6.54% 6.53% 6.52%
5.59% 5.45% 5.32% 5.19% 5.06% 4.94% 4.82% 4.71%
5.59% 5.45% 5.32% 5.19% 5.06% 4.94% 4.82% 4.71%
16 2042 6.57% 6.54% 6.52% 6.51% 6.50% 6.50% 6.50% 6.51%
5.40% 5.28% 5.16% 5.04% 4.93% 4.82% 4.72% 4.62%
5.40% 5.28% 5.16% 5.04% 4.93% 4.82% 4.72% 4.62%
17 2043 6.45% 6.44% 6.43% 6.44% 6.45% 6.46% 6.48% 6.50%
5.23% 5.12% 5.02% 4.91% 4.81% 4.72% 4.62% 4.53%
5.23% 5.12% 5.02% 4.91% 4.81% 4.72% 4.62% 4.53%
18 2044 6.34% 6.35% 6.36% 6.37% 6.40% 6.42% 6.46% 6.49%
5.07% 4.98% 4.88% 4.79% 4.70% 4.62% 4.53% 4.45%
5.07% 4.98% 4.88% 4.79% 4.70% 4.62% 4.53% 4.45%
19 2045 6.25% 6.27% 6.29% 6.32% 6.35% 6.39% 6.44% 6.49%
4.93% 4.84% 4.76% 4.68% 4.60% 4.52% 4.45% 4.37%
4.93% 4.84% 4.76% 4.68% 4.60% 4.52% 4.45% 4.37%
20 2046 6.16% 6.19% 6.23% 6.27% 6.31% 6.36% 6.42% 6.48%
4.80% 4.72% 4.65% 4.57% 4.50% 4.43% 4.37% 4.30%
4.80% 4.72% 4.65% 4.57% 4.50% 4.43% 4.37% 4.30%
21 2047 6.08% 6.13% 6.17% 6.22% 6.28% 6.34% 6.40% 6.47%
4.68% 4.61% 4.54% 4.48% 4.41% 4.35% 4.29% 4.23%
4.68% 4.61% 4.54% 4.48% 4.41% 4.35% 4.29% 4.23%
22 2048 6.01% 6.07% 6.12% 6.18% 6.25% 6.32% 6.39% 6.47%
4.56% 4.50% 4.44% 4.38% 4.33% 4.27% 4.22% 4.16%
4.56% 4.50% 4.44% 4.38% 4.33% 4.27% 4.22% 4.16%
23 2049 5.95% 6.01% 6.07% 6.14% 6.22% 6.30% 6.38% 6.46%
4.46% 4.40% 4.35% 4.30% 4.25% 4.20% 4.15% 4.10%
4.46% 4.40% 4.35% 4.30% 4.25% 4.20% 4.15% 4.10%
24 2050 5.89% 5.96% 6.03% 6.11% 6.19% 6.28% 6.36% 6.46%
4.36% 4.31% 4.26% 4.21% 4.17% 4.12% 4.08% 4.04%
4.36% 4.31% 4.26% 4.21% 4.17% 4.12% 4.08% 4.04%
25 2051 5.84% 5.91% 5.99% 6.08% 6.17% 6.26% 6.35% 6.45%
4.26% 4.22% 4.18% 4.14% 4.10% 4.06% 4.02% 3.98%
4.26% 4.22% 4.18% 4.14% 4.10% 4.06% 4.02% 3.98%
26 2052 5.79% 5.87% 5.96% 6.05% 6.14% 6.24% 6.34% 6.45%
4.18% 4.14% 4.10% 4.06% 4.03% 3.99% 3.96% 3.92%
4.18% 4.14% 4.10% 4.06% 4.03% 3.99% 3.96% 3.92%
27 2053 5.74% 5.83% 5.92% 6.02% 6.12% 6.23% 6.33% 6.45%
4.09% 4.06% 4.03% 3.99% 3.96% 3.93% 3.90% 3.87%
4.09% 4.06% 4.03% 3.99% 3.96% 3.93% 3.90% 3.87%
28 2054 5.70% 5.79% 5.89% 6.00% 6.10% 6.21% 6.33% 6.44%
4.01% 3.98% 3.95% 3.93% 3.90% 3.87% 3.84% 3.82%
4.01% 3.98% 3.95% 3.93% 3.90% 3.87% 3.84% 3.82%
29 2055 5.66% 5.76% 5.86% 5.97% 6.08% 6.20% 6.32% 6.44%
3.94% 3.91% 3.89% 3.86% 3.84% 3.81% 3.79% 3.77%
3.94% 3.91% 3.89% 3.86% 3.84% 3.81% 3.79% 3.77%
30 2056 5.62% 5.73% 5.84% 5.95% 6.07% 6.19% 6.31% 6.44%
3.86% 3.84% 3.82% 3.80% 3.78% 3.76% 3.74% 3.72%
3.86% 3.84% 3.82% 3.80% 3.78% 3.76% 3.74% 3.72%
31 2057 5.59% 5.70% 5.81% 5.93% 6.05% 6.18% 6.30% 6.43%
3.80% 3.78% 3.76% 3.74% 3.72% 3.71% 3.69% 3.67%
3.80% 3.78% 3.76% 3.74% 3.72% 3.71% 3.69% 3.67%
32 2058 5.55% 5.67% 5.79% 5.91% 6.04% 6.16% 6.30% 6.43%
3.73% 3.72% 3.70% 3.69% 3.67% 3.66% 3.64% 3.63%
3.73% 3.72% 3.70% 3.69% 3.67% 3.66% 3.64% 3.63%
33 2059 5.52% 5.64% 5.77% 5.89% 6.02% 6.15% 6.29% 6.43%
3.67% 3.66% 3.64% 3.63% 3.62% 3.61% 3.59% 3.58%
3.67% 3.66% 3.64% 3.63% 3.62% 3.61% 3.59% 3.58%
34 2060 5.50% 5.62% 5.75% 5.88% 6.01% 6.15% 6.28% 6.43%
3.61% 3.60% 3.59% 3.58% 3.57% 3.56% 3.55% 3.54%
3.61% 3.60% 3.59% 3.58% 3.57% 3.56% 3.55% 3.54%
35 2061 5.47% 5.60% 5.73% 5.86% 6.00% 6.14% 6.28% 6.42%
3.55% 3.54% 3.54% 3.53% 3.52% 3.51% 3.51% 3.50%
3.55% 3.54% 3.54% 3.53% 3.52% 3.51% 3.51% 3.50%
36 2062 5.44% 5.57% 5.71% 5.85% 5.99% 6.13% 6.27% 6.42%
3.49% 3.49% 3.48% 3.48% 3.48% 3.47% 3.47% 3.46%
3.49% 3.49% 3.48% 3.48% 3.48% 3.47% 3.47% 3.46%
37 2063 5.42% 5.55% 5.69% 5.83% 5.97% 6.12% 6.27% 6.42%
3.44% 3.44% 3.43% 3.43% 3.43% 3.43% 3.43% 3.42%
3.44% 3.44% 3.43% 3.43% 3.43% 3.43% 3.43% 3.42%
38 2064 5.40% 5.53% 5.67% 5.82% 5.96% 6.11% 6.26% 6.42%
3.39% 3.39% 3.39% 3.39% 3.39% 3.39% 3.39% 3.39%
3.39% 3.39% 3.39% 3.39% 3.39% 3.39% 3.39% 3.39%