| CUSIP Number | 912828LA6 | |||
| Dated Date | July 15, 2009 | |||
| Ref CPI on Dated Date | 213.51819 | |||
| Original Issue Date | July 15, 2009 | Interest 01/15/10 (184 days) |
| Purchased on Settelment Date & held to 01/01/10 | Held on 07/15/09 & Sold on Settlement Date | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Jan Int | Jul Int | Net Interest | OID | Jan Int | Jul Int | Total Interest | OID | |
| Wed | 07/15/09 | 213.51819 | 1.00000 | 0 | 0.0000 | 0.0000 | 12.45 | 0.0000 | 0.00 | ||||
| Thu | 07/16/09 | 213.53806 | 1.00009 | 1 | 0.0510 | -0.0510 | 12.36 | 0.0510 | 0.09 | ||||
| Fri | 07/17/09 | 213.55794 | 1.00019 | 2 | 0.1019 | -0.1019 | 12.26 | 0.1019 | 0.19 | ||||
| Mon | 07/20/09 | 213.61755 | 1.00047 | 5 | 0.2549 | -0.2549 | 11.98 | 0.2549 | 0.47 | ||||
| Tue | 07/21/09 | 213.63742 | 1.00056 | 6 | 0.3059 | -0.3059 | 11.89 | 0.3059 | 0.56 | ||||
| Wed | 07/22/09 | 213.65729 | 1.00065 | 7 | 0.3569 | -0.3569 | 11.80 | 0.3569 | 0.65 | ||||
| Thu | 07/23/09 | 213.67716 | 1.00074 | 8 | 0.4079 | -0.4079 | 11.71 | 0.4079 | 0.74 | ||||
| Fri | 07/24/09 | 213.69703 | 1.00084 | 9 | 0.4589 | -0.4589 | 11.61 | 0.4589 | 0.84 | ||||
| Mon | 07/27/09 | 213.75665 | 1.00112 | 12 | 0.6121 | -0.6121 | 11.33 | 0.6121 | 1.12 | ||||
| Tue | 07/28/09 | 213.77652 | 1.00121 | 13 | 0.6632 | -0.6632 | 11.24 | 0.6632 | 1.21 | ||||
| Wed | 07/29/09 | 213.79639 | 1.00130 | 14 | 0.7142 | -0.7142 | 11.15 | 0.7142 | 1.30 | ||||
| Thu | 07/30/09 | 213.81626 | 1.00140 | 15 | 0.7653 | -0.7653 | 11.05 | 0.7653 | 1.40 | ||||
| Fri | 07/31/09 | 213.83613 | 1.00149 | 16 | 0.8164 | -0.8164 | 10.96 | 0.8164 | 1.49 | ||||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Jan Int | Jul Int | Net Interest | OID | Jan Int | Jul Int | Total Interest | OID | |
| Mon | 08/03/09 | 213.97452 | 1.00214 | 19 | 0.9701 | -0.9701 | 10.31 | 0.9701 | 2.14 | ||||
| Tue | 08/04/09 | 214.03377 | 1.00241 | 20 | 1.0215 | -1.0215 | 10.04 | 1.0215 | 2.41 | ||||
| Wed | 08/05/09 | 214.09303 | 1.00269 | 21 | 1.0729 | -1.0729 | 9.76 | 1.0729 | 2.69 | ||||
| Thu | 08/06/09 | 214.15229 | 1.00297 | 22 | 1.1243 | -1.1243 | 9.48 | 1.1243 | 2.97 | ||||
| Fri | 08/07/09 | 214.21155 | 1.00325 | 23 | 1.1757 | -1.1757 | 9.20 | 1.1757 | 3.25 | ||||
| Mon | 08/10/09 | 214.38932 | 1.00408 | 26 | 1.3301 | -1.3301 | 8.37 | 1.3301 | 4.08 | ||||
| Tue | 08/11/09 | 214.44858 | 1.00436 | 27 | 1.3817 | -1.3817 | 8.09 | 1.3817 | 4.36 | ||||
| Wed | 08/12/09 | 214.50784 | 1.00463 | 28 | 1.4332 | -1.4332 | 7.82 | 1.4332 | 4.63 | ||||
| Thu | 08/13/09 | 214.56710 | 1.00491 | 29 | 1.4848 | -1.4848 | 7.54 | 1.4848 | 4.91 | ||||
| Fri | 08/14/09 | 214.62635 | 1.00519 | 30 | 1.5365 | -1.5365 | 7.26 | 1.5365 | 5.19 | ||||
| Mon | 08/17/09 | 214.80413 | 1.00602 | 33 | 1.6915 | -1.6915 | 6.43 | 1.6915 | 6.02 | ||||
| Tue | 08/18/09 | 214.86339 | 1.00630 | 34 | 1.7433 | -1.7433 | 6.15 | 1.7433 | 6.30 | ||||
| Wed | 08/19/09 | 214.92265 | 1.00658 | 35 | 1.7950 | -1.7950 | 5.87 | 1.7950 | 6.58 | ||||
| Thu | 08/20/09 | 214.98190 | 1.00686 | 36 | 1.8468 | -1.8468 | 5.59 | 1.8468 | 6.86 | ||||
| Fri | 08/21/09 | 215.04116 | 1.00713 | 37 | 1.8986 | -1.8986 | 5.32 | 1.8986 | 7.13 | ||||
| Mon | 08/24/09 | 215.21894 | 1.00797 | 40 | 2.0543 | -2.0543 | 4.48 | 2.0543 | 7.97 | ||||
| Tue | 08/25/09 | 215.27819 | 1.00824 | 41 | 2.1062 | -2.1062 | 4.21 | 2.1062 | 8.24 | ||||
| Wed | 08/26/09 | 215.33745 | 1.00852 | 42 | 2.1582 | -2.1582 | 3.93 | 2.1582 | 8.52 | ||||
| Thu | 08/27/09 | 215.39671 | 1.00880 | 43 | 2.2102 | -2.2102 | 3.65 | 2.2102 | 8.80 | ||||
| Fri | 08/28/09 | 215.45597 | 1.00908 | 44 | 2.2622 | -2.2622 | 3.37 | 2.2622 | 9.08 | ||||
| Mon | 08/31/09 | 215.63374 | 1.00991 | 47 | 2.4184 | -2.4184 | 2.54 | 2.4184 | 9.91 | ||||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Jan Int | Jul Int | Net Interest | OID | Jan Int | Jul Int | Total Interest | OID | |
| Tue | 09/01/09 | 215.69300 | 1.01019 | 48 | 2.4706 | -2.4706 | 2.26 | 2.4706 | 10.19 | ||||
| Wed | 09/02/09 | 215.68160 | 1.01013 | 49 | 2.5219 | -2.5219 | 2.32 | 2.5219 | 10.13 | ||||
| Thu | 09/03/09 | 215.67020 | 1.01008 | 50 | 2.5732 | -2.5732 | 2.37 | 2.5732 | 10.08 | ||||
| Fri | 09/04/09 | 215.65880 | 1.01003 | 51 | 2.6246 | -2.6246 | 2.42 | 2.6246 | 10.03 | ||||
| Mon | 09/07/09 | 215.62460 | 1.00987 | 54 | 2.7785 | -2.7785 | 2.58 | 2.7785 | 9.87 | ||||
| Tue | 09/08/09 | 215.61320 | 1.00981 | 55 | 2.8298 | -2.8298 | 2.64 | 2.8298 | 9.81 | ||||
| Wed | 09/09/09 | 215.60180 | 1.00976 | 56 | 2.8811 | -2.8811 | 2.69 | 2.8811 | 9.76 | ||||
| Thu | 09/10/09 | 215.59040 | 1.00971 | 57 | 2.9324 | -2.9324 | 2.74 | 2.9324 | 9.71 | ||||
| Fri | 09/11/09 | 215.57900 | 1.00965 | 58 | 2.9837 | -2.9837 | 2.80 | 2.9837 | 9.65 | ||||
| Mon | 09/14/09 | 215.54480 | 1.00949 | 61 | 3.1375 | -3.1375 | 2.96 | 3.1375 | 9.49 | ||||
| Tue | 09/15/09 | 215.53340 | 1.00944 | 62 | 3.1888 | -3.1888 | 3.01 | 3.1888 | 9.44 | ||||
| Wed | 09/16/09 | 215.52200 | 1.00938 | 63 | 3.2400 | -3.2400 | 3.07 | 3.2400 | 9.38 | ||||
| Thu | 09/17/09 | 215.51060 | 1.00933 | 64 | 3.2913 | -3.2913 | 3.12 | 3.2913 | 9.33 | ||||
| Fri | 09/18/09 | 215.49920 | 1.00928 | 65 | 3.3426 | -3.3426 | 3.17 | 3.3426 | 9.28 | ||||
| Mon | 09/21/09 | 215.46500 | 1.00912 | 68 | 3.4963 | -3.4963 | 3.33 | 3.4963 | 9.12 | ||||
| Tue | 09/22/09 | 215.45360 | 1.00906 | 69 | 3.5475 | -3.5475 | 3.39 | 3.5475 | 9.06 | ||||
| Wed | 09/23/09 | 215.44220 | 1.00901 | 70 | 3.5987 | -3.5987 | 3.44 | 3.5987 | 9.01 | ||||
| Thu | 09/24/09 | 215.43080 | 1.00896 | 71 | 3.6499 | -3.6499 | 3.49 | 3.6499 | 8.96 | ||||
| Fri | 09/25/09 | 215.41940 | 1.00890 | 72 | 3.7011 | -3.7011 | 3.55 | 3.7011 | 8.90 | ||||
| Mon | 09/28/09 | 215.38520 | 1.00874 | 75 | 3.8547 | -3.8547 | 3.71 | 3.8547 | 8.74 | ||||
| Tue | 09/29/09 | 215.37380 | 1.00869 | 76 | 3.9059 | -3.9059 | 3.76 | 3.9059 | 8.69 | ||||
| Wed | 09/30/09 | 215.36240 | 1.00864 | 77 | 3.9571 | -3.9571 | 3.81 | 3.9571 | 8.64 | ||||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Jan Int | Jul Int | Net Interest | OID | Jan Int | Jul Int | Total Interest | OID | |
| Thu | 10/01/09 | 215.35100 | 1.00858 | 78 | 4.0083 | -4.0083 | 3.87 | 4.0083 | 8.58 | ||||
| Fri | 10/02/09 | 215.36658 | 1.00866 | 79 | 4.0600 | -4.0600 | 3.79 | 4.0600 | 8.66 | ||||
| Mon | 10/05/09 | 215.41332 | 1.00888 | 82 | 4.2151 | -4.2151 | 3.57 | 4.2151 | 8.88 | ||||
| Tue | 10/06/09 | 215.42890 | 1.00895 | 83 | 4.2668 | -4.2668 | 3.50 | 4.2668 | 8.95 | ||||
| Wed | 10/07/09 | 215.44448 | 1.00902 | 84 | 4.3185 | -4.3185 | 3.43 | 4.3185 | 9.02 | ||||
| Thu | 10/08/09 | 215.46006 | 1.00909 | 85 | 4.3702 | -4.3702 | 3.36 | 4.3702 | 9.09 | ||||
| Fri | 10/09/09 | 215.47565 | 1.00917 | 86 | 4.4220 | -4.4220 | 3.28 | 4.4220 | 9.17 | ||||
| Mon | 10/12/09 | 215.52239 | 1.00939 | 89 | 4.5772 | -4.5772 | 3.06 | 4.5772 | 9.39 | ||||
| Tue | 10/13/09 | 215.53797 | 1.00946 | 90 | 4.6290 | -4.6290 | 2.99 | 4.6290 | 9.46 | ||||
| Wed | 10/14/09 | 215.55355 | 1.00953 | 91 | 4.6807 | -4.6807 | 2.92 | 4.6807 | 9.53 | ||||
| Thu | 10/15/09 | 215.56913 | 1.00961 | 92 | 4.7325 | -4.7325 | 2.84 | 4.7325 | 9.61 | ||||
| Fri | 10/16/09 | 215.58471 | 1.00968 | 93 | 4.7843 | -4.7843 | 2.77 | 4.7843 | 9.68 | ||||
| Mon | 10/19/09 | 215.63145 | 1.00990 | 96 | 4.9397 | -4.9397 | 2.55 | 4.9397 | 9.90 | ||||
| Tue | 10/20/09 | 215.64703 | 1.00997 | 97 | 4.9915 | -4.9915 | 2.48 | 4.9915 | 9.97 | ||||
| Wed | 10/21/09 | 215.66261 | 1.01004 | 98 | 5.0433 | -5.0433 | 2.41 | 5.0433 | 10.04 | ||||
| Thu | 10/22/09 | 215.67819 | 1.01012 | 99 | 5.0952 | -5.0952 | 2.33 | 5.0952 | 10.12 | ||||
| Fri | 10/23/09 | 215.69377 | 1.01019 | 100 | 5.1470 | -5.1470 | 2.26 | 5.1470 | 10.19 | ||||
| Mon | 10/26/09 | 215.74052 | 1.01041 | 103 | 5.3026 | -5.3026 | 2.04 | 5.3026 | 10.41 | ||||
| Tue | 10/27/09 | 215.75610 | 1.01048 | 104 | 5.3544 | -5.3544 | 1.97 | 5.3544 | 10.48 | ||||
| Wed | 10/28/09 | 215.77168 | 1.01055 | 105 | 5.4063 | -5.4063 | 1.90 | 5.4063 | 10.55 | ||||
| Thu | 10/29/09 | 215.78726 | 1.01063 | 106 | 5.4582 | -5.4582 | 1.82 | 5.4582 | 10.63 | ||||
| Fri | 10/30/09 | 215.80284 | 1.01070 | 107 | 5.5101 | -5.5101 | 1.75 | 5.5101 | 10.70 | ||||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Jan Int | Jul Int | Net Interest | OID | Jan Int | Jul Int | Total Interest | OID | |
| Mon | 11/02/09 | 215.83850 | 1.01087 | 110 | 5.6655 | -5.6655 | 1.58 | 5.6655 | 10.87 | ||||
| Tue | 11/03/09 | 215.84300 | 1.01089 | 111 | 5.7172 | -5.7172 | 1.56 | 5.7172 | 10.89 | ||||
| Wed | 11/04/09 | 215.84750 | 1.01091 | 112 | 5.7688 | -5.7688 | 1.54 | 5.7688 | 10.91 | ||||
| Thu | 11/05/09 | 215.85200 | 1.01093 | 113 | 5.8204 | -5.8204 | 1.52 | 5.8204 | 10.93 | ||||
| Fri | 11/06/09 | 215.85650 | 1.01095 | 114 | 5.8720 | -5.8720 | 1.50 | 5.8720 | 10.95 | ||||
| Mon | 11/09/09 | 215.87000 | 1.01101 | 117 | 6.0269 | -6.0269 | 1.44 | 6.0269 | 11.01 | ||||
| Tue | 11/10/09 | 215.87450 | 1.01104 | 118 | 6.0786 | -6.0786 | 1.41 | 6.0786 | 11.04 | ||||
| Wed | 11/11/09 | 215.87900 | 1.01106 | 119 | 6.1302 | -6.1302 | 1.39 | 6.1302 | 11.06 | ||||
| Thu | 11/12/09 | 215.88350 | 1.01108 | 120 | 6.1819 | -6.1819 | 1.37 | 6.1819 | 11.08 | ||||
| Fri | 11/13/09 | 215.88800 | 1.01110 | 121 | 6.2335 | -6.2335 | 1.35 | 6.2335 | 11.10 | ||||
| Mon | 11/16/09 | 215.90150 | 1.01116 | 124 | 6.3884 | -6.3884 | 1.29 | 6.3884 | 11.16 | ||||
| Tue | 11/17/09 | 215.90600 | 1.01118 | 125 | 6.4401 | -6.4401 | 1.27 | 6.4401 | 11.18 | ||||
| Wed | 11/18/09 | 215.91050 | 1.01120 | 126 | 6.4917 | -6.4917 | 1.25 | 6.4917 | 11.20 | ||||
| Thu | 11/19/09 | 215.91500 | 1.01123 | 127 | 6.5435 | -6.5435 | 1.22 | 6.5435 | 11.23 | ||||
| Fri | 11/20/09 | 215.91950 | 1.01125 | 128 | 6.5951 | -6.5951 | 1.20 | 6.5951 | 11.25 | ||||
| Mon | 11/23/09 | 215.93300 | 1.01131 | 131 | 6.7501 | -6.7501 | 1.14 | 6.7501 | 11.31 | ||||
| Tue | 11/24/09 | 215.93750 | 1.01133 | 132 | 6.8017 | -6.8017 | 1.12 | 6.8017 | 11.33 | ||||
| Wed | 11/25/09 | 215.94200 | 1.01135 | 133 | 6.8534 | -6.8534 | 1.10 | 6.8534 | 11.35 | ||||
| Thu | 11/26/09 | 215.94650 | 1.01137 | 134 | 6.9051 | -6.9051 | 1.08 | 6.9051 | 11.37 | ||||
| Fri | 11/27/09 | 215.95100 | 1.01139 | 135 | 6.9567 | -6.9567 | 1.06 | 6.9567 | 11.39 | ||||
| Mon | 11/30/09 | 215.96450 | 1.01146 | 138 | 7.1118 | -7.1118 | 0.99 | 7.1118 | 11.46 | ||||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Jan Int | Jul Int | Net Interest | OID | Jan Int | Jul Int | Total Interest | OID | |
| Tue | 12/01/09 | 215.96900 | 1.01148 | 139 | 7.1635 | -7.1635 | 0.97 | 7.1635 | 11.48 | ||||
| Wed | 12/02/09 | 215.97571 | 1.01151 | 140 | 7.2153 | -7.2153 | 0.94 | 7.2153 | 11.51 | ||||
| Thu | 12/03/09 | 215.98242 | 1.01154 | 141 | 7.2670 | -7.2670 | 0.91 | 7.2670 | 11.54 | ||||
| Fri | 12/04/09 | 215.98913 | 1.01157 | 142 | 7.3188 | -7.3188 | 0.88 | 7.3188 | 11.57 | ||||
| Mon | 12/07/09 | 216.00926 | 1.01167 | 145 | 7.4741 | -7.4741 | 0.78 | 7.4741 | 11.67 | ||||
| Tue | 12/08/09 | 216.01597 | 1.01170 | 146 | 7.5259 | -7.5259 | 0.75 | 7.5259 | 11.70 | ||||
| Wed | 12/09/09 | 216.02268 | 1.01173 | 147 | 7.5777 | -7.5777 | 0.72 | 7.5777 | 11.73 | ||||
| Thu | 12/10/09 | 216.02939 | 1.01176 | 148 | 7.6294 | -7.6294 | 0.69 | 7.6294 | 11.76 | ||||
| Fri | 12/11/09 | 216.03610 | 1.01179 | 149 | 7.6812 | -7.6812 | 0.66 | 7.6812 | 11.79 | ||||
| Mon | 12/14/09 | 216.05623 | 1.01189 | 152 | 7.8366 | -7.8366 | 0.56 | 7.8366 | 11.89 | ||||
| Tue | 12/15/09 | 216.06294 | 1.01192 | 153 | 7.8884 | -7.8884 | 0.53 | 7.8884 | 11.92 | ||||
| Wed | 12/16/09 | 216.06965 | 1.01195 | 154 | 7.9402 | -7.9402 | 0.50 | 7.9402 | 11.95 | ||||
| Thu | 12/17/09 | 216.07635 | 1.01198 | 155 | 7.9920 | -7.9920 | 0.47 | 7.9920 | 11.98 | ||||
| Fri | 12/18/09 | 216.08306 | 1.01201 | 156 | 8.0438 | -8.0438 | 0.44 | 8.0438 | 12.01 | ||||
| Mon | 12/21/09 | 216.10319 | 1.01211 | 159 | 8.1993 | -8.1993 | 0.34 | 8.1993 | 12.11 | ||||
| Tue | 12/22/09 | 216.10990 | 1.01214 | 160 | 8.2511 | -8.2511 | 0.31 | 8.2511 | 12.14 | ||||
| Wed | 12/23/09 | 216.11661 | 1.01217 | 161 | 8.3030 | -8.3030 | 0.28 | 8.3030 | 12.17 | ||||
| Thu | 12/24/09 | 216.12332 | 1.01220 | 162 | 8.3548 | -8.3548 | 0.25 | 8.3548 | 12.20 | ||||
| Fri | 12/25/09 | 216.13003 | 1.01223 | 163 | 8.4066 | -8.4066 | 0.22 | 8.4066 | 12.23 | ||||
| Mon | 12/28/09 | 216.15016 | 1.01233 | 166 | 8.5622 | -8.5622 | 0.12 | 8.5622 | 12.33 | ||||
| Tue | 12/29/09 | 216.15687 | 1.01236 | 167 | 8.6140 | -8.6140 | 0.09 | 8.6140 | 12.36 | ||||
| Wed | 12/30/09 | 216.16358 | 1.01239 | 168 | 8.6658 | -8.6658 | 0.06 | 8.6658 | 12.39 | ||||
| Thu | 12/31/09 | 216.17029 | 1.01242 | 169 | 8.7177 | -8.7177 | 0.03 | 8.7177 | 12.42 | ||||
| Fri | 01/01/10 | 216.17700 | 1.01245 | ||||||||||
Generated 03/09/11 23:47