| Home | Parameters | ||||||||||||||||||||||||||
| Name | WHR | Start Yield | 5.50% | 10Y High | 5.00% | Spread | 1.50% | ||||||||||||||||||||
| Price | $748.86 | Increment | 0.25% | 10Y Low | 1.00% | Spread | 2.00% | ||||||||||||||||||||
| Coupon | 4.60% | Purchased Year | 2025 | Suggested High | 6.50% | ||||||||||||||||||||||
| Maturity | 25 | Maturity Year | 2050 | Suggested Low | 3.00% | ||||||||||||||||||||||
| YTM | 6.680% | YTM (no) | 4.26% | Current Yield | 6.143% | ||||||||||||||||||||||
| Investment Horizon | 15 | ||||||||||||||||||||||||||
| ~MacDuration | 14 | y- | $856.74 | y+ | $659.91 | ||||||||||||||||||||||
| 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 | |||||||||||||||||||||||||
| 5.50% | 5.75% | 6.00% | 6.25% | 6.50% | 6.75% | 7.00% | 7.25% | 5.50% | 5.75% | 6.00% | 6.25% | 6.50% | 6.75% | 7.00% | 7.25% | 5.50% | 5.75% | 6.00% | 6.25% | 6.50% | 6.75% | 7.00% | 7.25% | ||||
| Investment Horizon | Year | Investment Horizon Price | Investment Horizon Price | Investment Horizon Price | |||||||||||||||||||||||
| 1 | 2026 | $880.86 | $851.30 | $823.13 | $796.27 | $770.66 | $746.22 | $722.91 | $700.64 | $880.86 | $851.30 | $823.13 | $796.27 | $770.66 | $746.22 | $722.91 | $700.64 | $880.86 | $851.30 | $823.13 | $796.27 | $770.66 | $746.22 | $722.91 | $700.64 | ||
| 2 | 2027 | $883.34 | $854.30 | $826.57 | $800.10 | $774.82 | $750.67 | $727.59 | $705.53 | $883.34 | $854.30 | $826.57 | $800.10 | $774.82 | $750.67 | $727.59 | $705.53 | $883.34 | $854.30 | $826.57 | $800.10 | $774.82 | $750.67 | $727.59 | $705.53 | ||
| 3 | 2028 | $885.96 | $857.46 | $830.22 | $804.17 | $779.25 | $755.42 | $732.61 | $710.77 | $885.96 | $857.46 | $830.22 | $804.17 | $779.25 | $755.42 | $732.61 | $710.77 | $885.96 | $857.46 | $830.22 | $804.17 | $779.25 | $755.42 | $732.61 | $710.77 | ||
| 4 | 2029 | $888.73 | $860.82 | $834.09 | $808.50 | $783.98 | $760.49 | $737.98 | $716.40 | $888.73 | $860.82 | $834.09 | $808.50 | $783.98 | $760.49 | $737.98 | $716.40 | $888.73 | $860.82 | $834.09 | $808.50 | $783.98 | $760.49 | $737.98 | $716.40 | ||
| 5 | 2030 | $891.65 | $864.36 | $838.20 | $813.10 | $789.02 | $765.91 | $743.74 | $722.45 | $891.65 | $864.36 | $838.20 | $813.10 | $789.02 | $765.91 | $743.74 | $722.45 | $891.65 | $864.36 | $838.20 | $813.10 | $789.02 | $765.91 | $743.74 | $722.45 | ||
| 6 | 2031 | $894.73 | $868.12 | $842.55 | $817.99 | $794.39 | $771.71 | $749.91 | $728.94 | $894.73 | $868.12 | $842.55 | $817.99 | $794.39 | $771.71 | $749.91 | $728.94 | $894.73 | $868.12 | $842.55 | $817.99 | $794.39 | $771.71 | $749.91 | $728.94 | ||
| 7 | 2032 | $897.99 | $872.09 | $847.17 | $823.20 | $800.12 | $777.90 | $756.51 | $735.92 | $897.99 | $872.09 | $847.17 | $823.20 | $800.12 | $777.90 | $756.51 | $735.92 | $897.99 | $872.09 | $847.17 | $823.20 | $800.12 | $777.90 | $756.51 | $735.92 | ||
| 8 | 2033 | $901.42 | $876.29 | $852.08 | $828.73 | $806.22 | $784.52 | $763.59 | $743.40 | $901.42 | $876.29 | $852.08 | $828.73 | $806.22 | $784.52 | $763.59 | $743.40 | $901.42 | $876.29 | $852.08 | $828.73 | $806.22 | $784.52 | $763.59 | $743.40 | ||
| 9 | 2034 | $905.05 | $880.74 | $857.28 | $834.62 | $812.73 | $791.59 | $771.17 | $751.44 | $905.05 | $880.74 | $857.28 | $834.62 | $812.73 | $791.59 | $771.17 | $751.44 | $905.05 | $880.74 | $857.28 | $834.62 | $812.73 | $791.59 | $771.17 | $751.44 | ||
| 10 | 2035 | $908.88 | $885.45 | $862.80 | $840.88 | $819.67 | $799.15 | $779.30 | $760.08 | $908.88 | $885.45 | $862.80 | $840.88 | $819.67 | $799.15 | $779.30 | $760.08 | $908.88 | $885.45 | $862.80 | $840.88 | $819.67 | $799.15 | $779.30 | $760.08 | ||
| 11 | 2036 | $912.92 | $890.44 | $868.65 | $847.54 | $827.07 | $807.23 | $788.00 | $769.35 | $912.92 | $890.44 | $868.65 | $847.54 | $827.07 | $807.23 | $788.00 | $769.35 | $912.92 | $890.44 | $868.65 | $847.54 | $827.07 | $807.23 | $788.00 | $769.35 | ||
| 12 | 2037 | $917.19 | $895.71 | $874.86 | $854.62 | $834.95 | $815.86 | $797.32 | $779.30 | $917.19 | $895.71 | $874.86 | $854.62 | $834.95 | $815.86 | $797.32 | $779.30 | $917.19 | $895.71 | $874.86 | $854.62 | $834.95 | $815.86 | $797.32 | $779.30 | ||
| 13 | 2038 | $921.70 | $901.30 | $881.45 | $862.14 | $843.36 | $825.08 | $807.30 | $789.99 | $921.70 | $901.30 | $881.45 | $862.14 | $843.36 | $825.08 | $807.30 | $789.99 | $921.70 | $901.30 | $881.45 | $862.14 | $843.36 | $825.08 | $807.30 | $789.99 | ||
| 14 | 2039 | $926.45 | $907.20 | $888.44 | $870.15 | $852.32 | $834.94 | $817.99 | $801.47 | $926.45 | $907.20 | $888.44 | $870.15 | $852.32 | $834.94 | $817.99 | $801.47 | $926.45 | $907.20 | $888.44 | $870.15 | $852.32 | $834.94 | $817.99 | $801.47 | ||
| 15 | 2040 | $931.48 | $913.46 | $895.86 | $878.67 | $861.88 | $845.47 | $829.45 | $813.80 | $931.48 | $913.46 | $895.86 | $878.67 | $861.88 | $845.47 | $829.45 | $813.80 | $931.48 | $913.46 | $895.86 | $878.67 | $861.88 | $845.47 | $829.45 | $813.80 | ||
| 16 | 2041 | $936.78 | $920.08 | $903.73 | $887.72 | $872.06 | $856.73 | $841.72 | $827.03 | $936.78 | $920.08 | $903.73 | $887.72 | $872.06 | $856.73 | $841.72 | $827.03 | $936.78 | $920.08 | $903.73 | $887.72 | $872.06 | $856.73 | $841.72 | $827.03 | ||
| 17 | 2042 | $942.38 | $927.08 | $912.07 | $897.35 | $882.92 | $868.76 | $854.87 | $841.25 | $942.38 | $927.08 | $912.07 | $897.35 | $882.92 | $868.76 | $854.87 | $841.25 | $942.38 | $927.08 | $912.07 | $897.35 | $882.92 | $868.76 | $854.87 | $841.25 | ||
| 18 | 2043 | $948.29 | $934.49 | $920.93 | $907.60 | $894.49 | $881.61 | $868.95 | $856.51 | $948.29 | $934.49 | $920.93 | $907.60 | $894.49 | $881.61 | $868.95 | $856.51 | $948.29 | $934.49 | $920.93 | $907.60 | $894.49 | $881.61 | $868.95 | $856.51 | ||
| 19 | 2044 | $954.53 | $942.34 | $930.32 | $918.49 | $906.83 | $895.35 | $884.04 | $872.90 | $954.53 | $942.34 | $930.32 | $918.49 | $906.83 | $895.35 | $884.04 | $872.90 | $954.53 | $942.34 | $930.32 | $918.49 | $906.83 | $895.35 | $884.04 | $872.90 | ||
| 20 | 2045 | $961.12 | $950.64 | $940.29 | $930.07 | $919.99 | $910.03 | $900.20 | $890.50 | $961.12 | $950.64 | $940.29 | $930.07 | $919.99 | $910.03 | $900.20 | $890.50 | $961.12 | $950.64 | $940.29 | $930.07 | $919.99 | $910.03 | $900.20 | $890.50 | ||
| 21 | 2046 | $968.08 | $959.42 | $950.86 | $942.39 | $934.01 | $925.72 | $917.51 | $909.39 | $968.08 | $959.42 | $950.86 | $942.39 | $934.01 | $925.72 | $917.51 | $909.39 | $968.08 | $959.42 | $950.86 | $942.39 | $934.01 | $925.72 | $917.51 | $909.39 | ||
| 22 | 2047 | $975.42 | $968.72 | $962.08 | $955.49 | $948.96 | $942.48 | $936.06 | $929.69 | $975.42 | $968.72 | $962.08 | $955.49 | $948.96 | $942.48 | $936.06 | $929.69 | $975.42 | $968.72 | $962.08 | $955.49 | $948.96 | $942.48 | $936.06 | $929.69 | ||
| 23 | 2048 | $983.17 | $978.56 | $973.98 | $969.43 | $964.90 | $960.40 | $955.92 | $951.48 | $983.17 | $978.56 | $973.98 | $969.43 | $964.90 | $960.40 | $955.92 | $951.48 | $983.17 | $978.56 | $973.98 | $969.43 | $964.90 | $960.40 | $955.92 | $951.48 | ||
| 24 | 2049 | $991.36 | $988.98 | $986.61 | $984.24 | $981.89 | $979.54 | $977.20 | $974.87 | $991.36 | $988.98 | $986.61 | $984.24 | $981.89 | $979.54 | $977.20 | $974.87 | $991.36 | $988.98 | $986.61 | $984.24 | $981.89 | $979.54 | $977.20 | $974.87 | ||
| 25 | 2050 | $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 | $927.50 | $897.97 | $869.82 | $842.99 | $817.41 | $793.00 | $769.71 | $747.48 | $926.86 | $897.30 | $869.13 | $842.27 | $816.66 | $792.22 | $768.91 | $746.64 | $926.86 | $897.30 | $869.13 | $842.27 | $816.66 | $792.22 | $768.91 | $746.64 | ||
| 2 | 2027 | $979.21 | $950.34 | $922.80 | $896.50 | $871.40 | $847.43 | $824.53 | $802.65 | $975.34 | $946.30 | $918.57 | $892.10 | $866.82 | $842.67 | $819.59 | $797.53 | $975.34 | $946.30 | $918.57 | $892.10 | $866.82 | $842.67 | $819.59 | $797.53 | ||
| 3 | 2028 | $1,033.81 | $1,005.77 | $978.99 | $953.41 | $928.96 | $905.60 | $883.26 | $861.90 | $1,023.96 | $995.46 | $968.22 | $942.17 | $917.25 | $893.42 | $870.61 | $848.77 | $1,023.96 | $995.46 | $968.22 | $942.17 | $917.25 | $893.42 | $870.61 | $848.77 | ||
| 4 | 2029 | $1,091.45 | $1,064.43 | $1,038.61 | $1,013.93 | $990.33 | $967.76 | $946.17 | $925.52 | $1,072.73 | $1,044.82 | $1,018.09 | $992.50 | $967.98 | $944.49 | $921.98 | $900.40 | $1,072.73 | $1,044.82 | $1,018.09 | $992.50 | $967.98 | $944.49 | $921.98 | $900.40 | ||
| 5 | 2030 | $1,152.30 | $1,126.52 | $1,101.87 | $1,078.29 | $1,055.75 | $1,034.18 | $1,013.56 | $993.84 | $1,121.65 | $1,094.36 | $1,068.20 | $1,043.10 | $1,019.02 | $995.91 | $973.74 | $952.45 | $1,121.65 | $1,094.36 | $1,068.20 | $1,043.10 | $1,019.02 | $995.91 | $973.74 | $952.45 | ||
| 6 | 2031 | $1,216.55 | $1,192.23 | $1,168.97 | $1,146.74 | $1,125.48 | $1,105.17 | $1,085.75 | $1,067.20 | $1,170.73 | $1,144.12 | $1,118.55 | $1,093.99 | $1,070.39 | $1,047.71 | $1,025.91 | $1,004.94 | $1,170.73 | $1,144.12 | $1,118.55 | $1,093.99 | $1,070.39 | $1,047.71 | $1,025.91 | $1,004.94 | ||
| 7 | 2032 | $1,284.38 | $1,261.76 | $1,240.16 | $1,219.53 | $1,199.83 | $1,181.03 | $1,163.08 | $1,145.97 | $1,219.99 | $1,194.09 | $1,169.17 | $1,145.20 | $1,122.12 | $1,099.90 | $1,078.51 | $1,057.92 | $1,219.99 | $1,194.09 | $1,169.17 | $1,145.20 | $1,122.12 | $1,099.90 | $1,078.51 | $1,057.92 | ||
| 8 | 2033 | $1,355.99 | $1,335.36 | $1,315.69 | $1,296.94 | $1,279.09 | $1,262.09 | $1,245.93 | $1,230.56 | $1,269.42 | $1,244.29 | $1,220.08 | $1,196.73 | $1,174.22 | $1,152.52 | $1,131.59 | $1,111.40 | $1,269.42 | $1,244.29 | $1,220.08 | $1,196.73 | $1,174.22 | $1,152.52 | $1,131.59 | $1,111.40 | ||
| 9 | 2034 | $1,431.60 | $1,413.24 | $1,395.81 | $1,379.26 | $1,363.58 | $1,348.72 | $1,334.67 | $1,321.39 | $1,319.05 | $1,294.74 | $1,271.28 | $1,248.62 | $1,226.73 | $1,205.59 | $1,185.17 | $1,165.44 | $1,319.05 | $1,294.74 | $1,271.28 | $1,248.62 | $1,226.73 | $1,205.59 | $1,185.17 | $1,165.44 | ||
| 10 | 2035 | $1,511.42 | $1,495.67 | $1,480.82 | $1,466.82 | $1,453.65 | $1,441.29 | $1,429.73 | $1,418.93 | $1,368.88 | $1,345.45 | $1,322.80 | $1,300.88 | $1,279.67 | $1,259.15 | $1,239.30 | $1,220.08 | $1,368.88 | $1,345.45 | $1,322.80 | $1,300.88 | $1,279.67 | $1,259.15 | $1,239.30 | $1,220.08 | ||
| 11 | 2036 | $1,595.69 | $1,582.91 | $1,571.00 | $1,559.92 | $1,549.67 | $1,540.22 | $1,531.56 | $1,523.67 | $1,418.92 | $1,396.44 | $1,374.65 | $1,353.54 | $1,333.07 | $1,313.23 | $1,294.00 | $1,275.35 | $1,418.92 | $1,396.44 | $1,374.65 | $1,353.54 | $1,333.07 | $1,313.23 | $1,294.00 | $1,275.35 | ||
| 12 | 2037 | $1,684.66 | $1,675.24 | $1,666.67 | $1,658.94 | $1,652.04 | $1,645.94 | $1,640.65 | $1,636.13 | $1,469.19 | $1,447.71 | $1,426.86 | $1,406.62 | $1,386.95 | $1,367.86 | $1,349.32 | $1,331.30 | $1,469.19 | $1,447.71 | $1,426.86 | $1,406.62 | $1,386.95 | $1,367.86 | $1,349.32 | $1,331.30 | ||
| 13 | 2038 | $1,778.59 | $1,772.95 | $1,768.17 | $1,764.25 | $1,761.16 | $1,758.92 | $1,757.50 | $1,756.90 | $1,519.70 | $1,499.30 | $1,479.45 | $1,460.14 | $1,441.36 | $1,423.08 | $1,405.30 | $1,387.99 | $1,519.70 | $1,499.30 | $1,479.45 | $1,460.14 | $1,441.36 | $1,423.08 | $1,405.30 | $1,387.99 | ||
| 14 | 2039 | $1,877.76 | $1,876.36 | $1,875.85 | $1,876.23 | $1,877.50 | $1,879.65 | $1,882.68 | $1,886.59 | $1,570.45 | $1,551.20 | $1,532.44 | $1,514.15 | $1,496.32 | $1,478.94 | $1,461.99 | $1,445.47 | $1,570.45 | $1,551.20 | $1,532.44 | $1,514.15 | $1,496.32 | $1,478.94 | $1,461.99 | $1,445.47 | ||
| 15 | 2040 | $1,982.45 | $1,985.80 | $1,990.09 | $1,995.33 | $2,001.52 | $2,008.67 | $2,016.77 | $2,025.84 | $1,621.48 | $1,603.46 | $1,585.86 | $1,568.67 | $1,551.88 | $1,535.47 | $1,519.45 | $1,503.80 | $1,621.48 | $1,603.46 | $1,585.86 | $1,568.67 | $1,551.88 | $1,535.47 | $1,519.45 | $1,503.80 | ||
| 16 | 2041 | $2,092.99 | $2,101.63 | $2,111.29 | $2,121.99 | $2,133.73 | $2,146.54 | $2,160.42 | $2,175.38 | $1,672.78 | $1,656.08 | $1,639.73 | $1,623.72 | $1,608.06 | $1,592.73 | $1,577.72 | $1,563.03 | $1,672.78 | $1,656.08 | $1,639.73 | $1,623.72 | $1,608.06 | $1,592.73 | $1,577.72 | $1,563.03 | ||
| 17 | 2042 | $2,209.68 | $2,224.21 | $2,239.87 | $2,256.68 | $2,274.68 | $2,293.88 | $2,314.29 | $2,335.95 | $1,724.38 | $1,709.08 | $1,694.07 | $1,679.35 | $1,664.92 | $1,650.76 | $1,636.87 | $1,623.25 | $1,724.38 | $1,709.08 | $1,694.07 | $1,679.35 | $1,664.92 | $1,650.76 | $1,636.87 | $1,623.25 | ||
| 18 | 2043 | $2,332.89 | $2,353.94 | $2,376.27 | $2,399.93 | $2,424.94 | $2,451.33 | $2,479.13 | $2,508.38 | $1,776.29 | $1,762.49 | $1,748.93 | $1,735.60 | $1,722.49 | $1,709.61 | $1,696.95 | $1,684.51 | $1,776.29 | $1,762.49 | $1,748.93 | $1,735.60 | $1,722.49 | $1,709.61 | $1,696.95 | $1,684.51 | ||
| 19 | 2044 | $2,462.96 | $2,491.23 | $2,520.99 | $2,552.27 | $2,585.12 | $2,619.58 | $2,655.70 | $2,693.53 | $1,828.53 | $1,816.34 | $1,804.32 | $1,792.49 | $1,780.83 | $1,769.35 | $1,758.04 | $1,746.90 | $1,828.53 | $1,816.34 | $1,804.32 | $1,792.49 | $1,780.83 | $1,769.35 | $1,758.04 | $1,746.90 | ||
| 20 | 2045 | $2,600.29 | $2,636.54 | $2,674.52 | $2,714.28 | $2,755.88 | $2,799.39 | $2,844.86 | $2,892.35 | $1,881.12 | $1,870.64 | $1,860.29 | $1,850.07 | $1,839.99 | $1,830.03 | $1,820.20 | $1,810.50 | $1,881.12 | $1,870.64 | $1,860.29 | $1,850.07 | $1,839.99 | $1,830.03 | $1,820.20 | $1,810.50 | ||
| 21 | 2046 | $2,745.27 | $2,790.32 | $2,837.40 | $2,886.57 | $2,937.93 | $2,991.54 | $3,047.48 | $3,105.85 | $1,934.08 | $1,925.42 | $1,916.86 | $1,908.39 | $1,900.01 | $1,891.72 | $1,883.51 | $1,875.39 | $1,934.08 | $1,925.42 | $1,916.86 | $1,908.39 | $1,900.01 | $1,891.72 | $1,883.51 | $1,875.39 | ||
| 22 | 2047 | $2,898.34 | $2,953.07 | $3,010.19 | $3,069.80 | $3,132.00 | $3,196.87 | $3,264.54 | $3,335.11 | $1,987.42 | $1,980.72 | $1,974.08 | $1,967.49 | $1,960.96 | $1,954.48 | $1,948.06 | $1,941.69 | $1,987.42 | $1,980.72 | $1,974.08 | $1,967.49 | $1,960.96 | $1,954.48 | $1,948.06 | $1,941.69 | ||
| 23 | 2048 | $3,059.94 | $3,125.31 | $3,193.51 | $3,264.66 | $3,338.88 | $3,416.30 | $3,497.06 | $3,581.28 | $2,041.17 | $2,036.56 | $2,031.98 | $2,027.43 | $2,022.90 | $2,018.40 | $2,013.92 | $2,009.48 | $2,041.17 | $2,036.56 | $2,031.98 | $2,027.43 | $2,022.90 | $2,018.40 | $2,013.92 | $2,009.48 | ||
| 24 | 2049 | $3,230.55 | $3,307.60 | $3,388.00 | $3,471.89 | $3,559.44 | $3,650.79 | $3,746.13 | $3,845.63 | $2,095.36 | $2,092.98 | $2,090.61 | $2,088.24 | $2,085.89 | $2,083.54 | $2,081.20 | $2,078.87 | $2,095.36 | $2,092.98 | $2,090.61 | $2,088.24 | $2,085.89 | $2,083.54 | $2,081.20 | $2,078.87 | ||
| 25 | 2050 | $3,410.67 | $3,500.52 | $3,594.33 | $3,692.28 | $3,794.56 | $3,901.38 | $4,012.95 | $4,129.49 | $2,150.00 | $2,150.00 | $2,150.00 | $2,150.00 | $2,150.00 | $2,150.00 | $2,150.00 | $2,150.00 | $2,150.00 | $2,150.00 | $2,150.00 | $2,150.00 | $2,150.00 | $2,150.00 | $2,150.00 | $2,150.00 | ||
| Investment Horizon | Total Return | Total Return | Total Return | ||||||||||||||||||||||||
| 1 | 2026 | 23.85% | 19.91% | 16.15% | 12.57% | 9.15% | 5.89% | 2.78% | -0.18% | 23.77% | 19.82% | 16.06% | 12.47% | 9.05% | 5.79% | 2.68% | -0.30% | 23.77% | 19.82% | 16.06% | 12.47% | 9.05% | 5.79% | 2.68% | -0.30% | ||
| 2 | 2027 | 14.35% | 12.65% | 11.01% | 9.41% | 7.87% | 6.38% | 4.93% | 3.53% | 14.12% | 12.41% | 10.75% | 9.15% | 7.59% | 6.08% | 4.62% | 3.20% | 14.12% | 12.41% | 10.75% | 9.15% | 7.59% | 6.08% | 4.62% | 3.20% | ||
| 3 | 2028 | 11.35% | 10.33% | 9.34% | 8.38% | 7.45% | 6.54% | 5.66% | 4.80% | 10.99% | 9.95% | 8.94% | 7.96% | 6.99% | 6.06% | 5.15% | 4.26% | 10.99% | 9.95% | 8.94% | 7.96% | 6.99% | 6.06% | 5.15% | 4.26% | ||
| 4 | 2029 | 9.88% | 9.19% | 8.52% | 7.87% | 7.24% | 6.62% | 6.02% | 5.44% | 9.40% | 8.68% | 7.98% | 7.30% | 6.63% | 5.97% | 5.34% | 4.72% | 9.40% | 8.68% | 7.98% | 7.30% | 6.63% | 5.97% | 5.34% | 4.72% | ||
| 5 | 2030 | 9.00% | 8.51% | 8.03% | 7.56% | 7.11% | 6.67% | 6.24% | 5.82% | 8.42% | 7.88% | 7.36% | 6.85% | 6.35% | 5.87% | 5.39% | 4.93% | 8.42% | 7.88% | 7.36% | 6.85% | 6.35% | 5.87% | 5.39% | 4.93% | ||
| 6 | 2031 | 8.42% | 8.06% | 7.70% | 7.36% | 7.03% | 6.70% | 6.39% | 6.08% | 7.73% | 7.32% | 6.92% | 6.52% | 6.13% | 5.76% | 5.39% | 5.02% | 7.73% | 7.32% | 6.92% | 6.52% | 6.13% | 5.76% | 5.39% | 5.02% | ||
| 7 | 2032 | 8.01% | 7.74% | 7.47% | 7.22% | 6.97% | 6.72% | 6.49% | 6.27% | 7.22% | 6.89% | 6.57% | 6.26% | 5.95% | 5.65% | 5.35% | 5.06% | 7.22% | 6.89% | 6.57% | 6.26% | 5.95% | 5.65% | 5.35% | 5.06% | ||
| 8 | 2033 | 7.70% | 7.50% | 7.30% | 7.11% | 6.92% | 6.74% | 6.57% | 6.41% | 6.82% | 6.55% | 6.29% | 6.04% | 5.78% | 5.54% | 5.30% | 5.06% | 6.82% | 6.55% | 6.29% | 6.04% | 5.78% | 5.54% | 5.30% | 5.06% | ||
| 9 | 2034 | 7.47% | 7.31% | 7.16% | 7.02% | 6.89% | 6.76% | 6.63% | 6.51% | 6.49% | 6.27% | 6.06% | 5.84% | 5.64% | 5.43% | 5.23% | 5.04% | 6.49% | 6.27% | 6.06% | 5.84% | 5.64% | 5.43% | 5.23% | 5.04% | ||
| 10 | 2035 | 7.27% | 7.16% | 7.06% | 6.95% | 6.86% | 6.77% | 6.68% | 6.60% | 6.22% | 6.03% | 5.85% | 5.68% | 5.50% | 5.33% | 5.17% | 5.00% | 6.22% | 6.03% | 5.85% | 5.68% | 5.50% | 5.33% | 5.17% | 5.00% | ||
| 11 | 2036 | 7.12% | 7.04% | 6.97% | 6.90% | 6.83% | 6.78% | 6.72% | 6.67% | 5.98% | 5.83% | 5.68% | 5.53% | 5.38% | 5.24% | 5.10% | 4.96% | 5.98% | 5.83% | 5.68% | 5.53% | 5.38% | 5.24% | 5.10% | 4.96% | ||
| 12 | 2037 | 6.99% | 6.94% | 6.89% | 6.85% | 6.82% | 6.78% | 6.75% | 6.73% | 5.78% | 5.65% | 5.52% | 5.39% | 5.27% | 5.15% | 5.03% | 4.91% | 5.78% | 5.65% | 5.52% | 5.39% | 5.27% | 5.15% | 5.03% | 4.91% | ||
| 13 | 2038 | 6.88% | 6.85% | 6.83% | 6.81% | 6.80% | 6.79% | 6.78% | 6.78% | 5.59% | 5.49% | 5.38% | 5.27% | 5.17% | 5.06% | 4.96% | 4.86% | 5.59% | 5.49% | 5.38% | 5.27% | 5.17% | 5.06% | 4.96% | 4.86% | ||
| 14 | 2039 | 6.79% | 6.78% | 6.78% | 6.78% | 6.79% | 6.79% | 6.81% | 6.82% | 5.43% | 5.34% | 5.25% | 5.16% | 5.07% | 4.98% | 4.89% | 4.81% | 5.43% | 5.34% | 5.25% | 5.16% | 5.07% | 4.98% | 4.89% | 4.81% | ||
| 15 | 2040 | 6.71% | 6.72% | 6.73% | 6.75% | 6.77% | 6.80% | 6.83% | 6.86% | 5.29% | 5.21% | 5.13% | 5.05% | 4.98% | 4.90% | 4.83% | 4.76% | 5.29% | 5.21% | 5.13% | 5.05% | 4.98% | 4.90% | 4.83% | 4.76% | ||
| 16 | 2041 | 6.63% | 6.66% | 6.69% | 6.73% | 6.76% | 6.80% | 6.85% | 6.89% | 5.15% | 5.09% | 5.02% | 4.96% | 4.89% | 4.83% | 4.77% | 4.71% | 5.15% | 5.09% | 5.02% | 4.96% | 4.89% | 4.83% | 4.77% | 4.71% | ||
| 17 | 2042 | 6.57% | 6.61% | 6.66% | 6.70% | 6.75% | 6.81% | 6.86% | 6.92% | 5.03% | 4.97% | 4.92% | 4.87% | 4.81% | 4.76% | 4.71% | 4.66% | 5.03% | 4.97% | 4.92% | 4.87% | 4.81% | 4.76% | 4.71% | 4.66% | ||
| 18 | 2043 | 6.52% | 6.57% | 6.63% | 6.68% | 6.75% | 6.81% | 6.88% | 6.95% | 4.92% | 4.87% | 4.83% | 4.78% | 4.74% | 4.69% | 4.65% | 4.61% | 4.92% | 4.87% | 4.83% | 4.78% | 4.74% | 4.69% | 4.65% | 4.61% | ||
| 19 | 2044 | 6.47% | 6.53% | 6.60% | 6.67% | 6.74% | 6.81% | 6.89% | 6.97% | 4.81% | 4.77% | 4.74% | 4.70% | 4.66% | 4.63% | 4.59% | 4.56% | 4.81% | 4.77% | 4.74% | 4.70% | 4.66% | 4.63% | 4.59% | 4.56% | ||
| 20 | 2045 | 6.42% | 6.50% | 6.57% | 6.65% | 6.73% | 6.82% | 6.90% | 6.99% | 4.71% | 4.68% | 4.65% | 4.63% | 4.60% | 4.57% | 4.54% | 4.51% | 4.71% | 4.68% | 4.65% | 4.63% | 4.60% | 4.57% | 4.54% | 4.51% | ||
| 21 | 2046 | 6.38% | 6.46% | 6.55% | 6.64% | 6.73% | 6.82% | 6.91% | 7.01% | 4.62% | 4.60% | 4.58% | 4.56% | 4.53% | 4.51% | 4.49% | 4.47% | 4.62% | 4.60% | 4.58% | 4.56% | 4.53% | 4.51% | 4.49% | 4.47% | ||
| 22 | 2047 | 6.34% | 6.44% | 6.53% | 6.62% | 6.72% | 6.82% | 6.92% | 7.03% | 4.54% | 4.52% | 4.50% | 4.49% | 4.47% | 4.46% | 4.44% | 4.43% | 4.54% | 4.52% | 4.50% | 4.49% | 4.47% | 4.46% | 4.44% | 4.43% | ||
| 23 | 2048 | 6.31% | 6.41% | 6.51% | 6.61% | 6.72% | 6.82% | 6.93% | 7.04% | 4.46% | 4.45% | 4.44% | 4.43% | 4.42% | 4.41% | 4.40% | 4.39% | 4.46% | 4.45% | 4.44% | 4.43% | 4.42% | 4.41% | 4.40% | 4.39% | ||
| 24 | 2049 | 6.28% | 6.38% | 6.49% | 6.60% | 6.71% | 6.82% | 6.94% | 7.06% | 4.38% | 4.38% | 4.37% | 4.37% | 4.36% | 4.36% | 4.35% | 4.35% | 4.38% | 4.38% | 4.37% | 4.37% | 4.36% | 4.36% | 4.35% | 4.35% | ||
| 25 | 2050 | 6.25% | 6.36% | 6.48% | 6.59% | 6.71% | 6.82% | 6.95% | 7.07% | 4.31% | 4.31% | 4.31% | 4.31% | 4.31% | 4.31% | 4.31% | 4.31% | 4.31% | 4.31% | 4.31% | 4.31% | 4.31% | 4.31% | 4.31% | 4.31% | ||