| CUSIP Number | 912828QV5 | |||
| Dated Date | July 15, 2011 | |||
| Ref CPI on Dated Date | 225.38381 | |||
| Original Issue Date | July 29, 2011 | Interest 01/15/12 (184 days) |
| Purchased on Settelment Date & held to 01/01/12 | Held on 07/29/11 & 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 | |
| Fri | 07/29/11 | 225.86161 | 1.00212 | 14 | 0.2383 | -0.2383 | 2.48 | 0.2383 | 0.00 | ||||
| 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 | 08/01/11 | 225.96400 | 1.00257 | 17 | 0.2895 | -0.2895 | 2.03 | 0.2895 | 0.45 | ||||
| Tue | 08/02/11 | 225.95619 | 1.00254 | 18 | 0.3065 | -0.3065 | 2.06 | 0.3065 | 0.42 | ||||
| Wed | 08/03/11 | 225.94839 | 1.00250 | 19 | 0.3235 | -0.3235 | 2.10 | 0.3235 | 0.38 | ||||
| Thu | 08/04/11 | 225.94058 | 1.00247 | 20 | 0.3405 | -0.3405 | 2.13 | 0.3405 | 0.35 | ||||
| Fri | 08/05/11 | 225.93277 | 1.00244 | 21 | 0.3575 | -0.3575 | 2.16 | 0.3575 | 0.32 | ||||
| Mon | 08/08/11 | 225.90935 | 1.00233 | 24 | 0.4086 | -0.4086 | 2.27 | 0.4086 | 0.21 | ||||
| Tue | 08/09/11 | 225.90155 | 1.00230 | 25 | 0.4256 | -0.4256 | 2.30 | 0.4256 | 0.18 | ||||
| Wed | 08/10/11 | 225.89374 | 1.00226 | 26 | 0.4426 | -0.4426 | 2.34 | 0.4426 | 0.14 | ||||
| Thu | 08/11/11 | 225.88594 | 1.00223 | 27 | 0.4596 | -0.4596 | 2.37 | 0.4596 | 0.11 | ||||
| Fri | 08/12/11 | 225.87813 | 1.00219 | 28 | 0.4766 | -0.4766 | 2.41 | 0.4766 | 0.07 | ||||
| Mon | 08/15/11 | 225.85471 | 1.00209 | 31 | 0.5276 | -0.5276 | 2.51 | 0.5276 | -0.03 | ||||
| Tue | 08/16/11 | 225.84690 | 1.00205 | 32 | 0.5446 | -0.5446 | 2.55 | 0.5446 | -0.07 | ||||
| Wed | 08/17/11 | 225.83910 | 1.00202 | 33 | 0.5616 | -0.5616 | 2.58 | 0.5616 | -0.10 | ||||
| Thu | 08/18/11 | 225.83129 | 1.00199 | 34 | 0.5786 | -0.5786 | 2.61 | 0.5786 | -0.13 | ||||
| Fri | 08/19/11 | 225.82348 | 1.00195 | 35 | 0.5956 | -0.5956 | 2.65 | 0.5956 | -0.17 | ||||
| Mon | 08/22/11 | 225.80006 | 1.00185 | 38 | 0.6466 | -0.6466 | 2.75 | 0.6466 | -0.27 | ||||
| Tue | 08/23/11 | 225.79226 | 1.00181 | 39 | 0.6636 | -0.6636 | 2.79 | 0.6636 | -0.31 | ||||
| Wed | 08/24/11 | 225.78445 | 1.00178 | 40 | 0.6806 | -0.6806 | 2.82 | 0.6806 | -0.34 | ||||
| Thu | 08/25/11 | 225.77665 | 1.00174 | 41 | 0.6975 | -0.6975 | 2.86 | 0.6975 | -0.38 | ||||
| Fri | 08/26/11 | 225.76884 | 1.00171 | 42 | 0.7145 | -0.7145 | 2.89 | 0.7145 | -0.41 | ||||
| Mon | 08/29/11 | 225.74542 | 1.00160 | 45 | 0.7655 | -0.7655 | 3.00 | 0.7655 | -0.52 | ||||
| Tue | 08/30/11 | 225.73761 | 1.00157 | 46 | 0.7825 | -0.7825 | 3.03 | 0.7825 | -0.55 | ||||
| Wed | 08/31/11 | 225.72981 | 1.00154 | 47 | 0.7995 | -0.7995 | 3.06 | 0.7995 | -0.58 | ||||
| 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 | 09/01/11 | 225.72200 | 1.00150 | 48 | 0.8164 | -0.8164 | 3.10 | 0.8164 | -0.62 | ||||
| Fri | 09/02/11 | 225.72867 | 1.00153 | 49 | 0.8335 | -0.8335 | 3.07 | 0.8335 | -0.59 | ||||
| Mon | 09/05/11 | 225.74867 | 1.00162 | 52 | 0.8846 | -0.8846 | 2.98 | 0.8846 | -0.50 | ||||
| Tue | 09/06/11 | 225.75533 | 1.00165 | 53 | 0.9016 | -0.9016 | 2.95 | 0.9016 | -0.47 | ||||
| Wed | 09/07/11 | 225.76200 | 1.00168 | 54 | 0.9187 | -0.9187 | 2.92 | 0.9187 | -0.44 | ||||
| Thu | 09/08/11 | 225.76867 | 1.00171 | 55 | 0.9357 | -0.9357 | 2.89 | 0.9357 | -0.41 | ||||
| Fri | 09/09/11 | 225.77533 | 1.00174 | 56 | 0.9527 | -0.9527 | 2.86 | 0.9527 | -0.38 | ||||
| Mon | 09/12/11 | 225.79533 | 1.00183 | 59 | 1.0039 | -1.0039 | 2.77 | 1.0039 | -0.29 | ||||
| Tue | 09/13/11 | 225.80200 | 1.00186 | 60 | 1.0209 | -1.0209 | 2.74 | 1.0209 | -0.26 | ||||
| Wed | 09/14/11 | 225.80867 | 1.00189 | 61 | 1.0380 | -1.0380 | 2.71 | 1.0380 | -0.23 | ||||
| Thu | 09/15/11 | 225.81533 | 1.00191 | 62 | 1.0550 | -1.0550 | 2.69 | 1.0550 | -0.21 | ||||
| Fri | 09/16/11 | 225.82200 | 1.00194 | 63 | 1.0720 | -1.0720 | 2.66 | 1.0720 | -0.18 | ||||
| Mon | 09/19/11 | 225.84200 | 1.00203 | 66 | 1.1232 | -1.1232 | 2.57 | 1.1232 | -0.09 | ||||
| Tue | 09/20/11 | 225.84867 | 1.00206 | 67 | 1.1403 | -1.1403 | 2.54 | 1.1403 | -0.06 | ||||
| Wed | 09/21/11 | 225.85533 | 1.00209 | 68 | 1.1573 | -1.1573 | 2.51 | 1.1573 | -0.03 | ||||
| Thu | 09/22/11 | 225.86200 | 1.00212 | 69 | 1.1744 | -1.1744 | 2.48 | 1.1744 | 0.00 | ||||
| Fri | 09/23/11 | 225.86867 | 1.00215 | 70 | 1.1914 | -1.1914 | 2.45 | 1.1914 | 0.03 | ||||
| Mon | 09/26/11 | 225.88867 | 1.00224 | 73 | 1.2426 | -1.2426 | 2.36 | 1.2426 | 0.12 | ||||
| Tue | 09/27/11 | 225.89533 | 1.00227 | 74 | 1.2596 | -1.2596 | 2.33 | 1.2596 | 0.15 | ||||
| Wed | 09/28/11 | 225.90200 | 1.00230 | 75 | 1.2767 | -1.2767 | 2.30 | 1.2767 | 0.18 | ||||
| Thu | 09/29/11 | 225.90867 | 1.00233 | 76 | 1.2938 | -1.2938 | 2.27 | 1.2938 | 0.21 | ||||
| Fri | 09/30/11 | 225.91533 | 1.00236 | 77 | 1.3108 | -1.3108 | 2.24 | 1.3108 | 0.24 | ||||
| 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 | 10/03/11 | 225.96219 | 1.00257 | 80 | 1.3622 | -1.3622 | 2.03 | 1.3622 | 0.45 | ||||
| Tue | 10/04/11 | 225.98229 | 1.00266 | 81 | 1.3793 | -1.3793 | 1.94 | 1.3793 | 0.54 | ||||
| Wed | 10/05/11 | 226.00239 | 1.00274 | 82 | 1.3965 | -1.3965 | 1.86 | 1.3965 | 0.62 | ||||
| Thu | 10/06/11 | 226.02248 | 1.00283 | 83 | 1.4136 | -1.4136 | 1.77 | 1.4136 | 0.71 | ||||
| Fri | 10/07/11 | 226.04258 | 1.00292 | 84 | 1.4308 | -1.4308 | 1.68 | 1.4308 | 0.80 | ||||
| Mon | 10/10/11 | 226.10287 | 1.00319 | 87 | 1.4823 | -1.4823 | 1.41 | 1.4823 | 1.07 | ||||
| Tue | 10/11/11 | 226.12297 | 1.00328 | 88 | 1.4995 | -1.4995 | 1.32 | 1.4995 | 1.16 | ||||
| Wed | 10/12/11 | 226.14306 | 1.00337 | 89 | 1.5166 | -1.5166 | 1.23 | 1.5166 | 1.25 | ||||
| Thu | 10/13/11 | 226.16316 | 1.00346 | 90 | 1.5338 | -1.5338 | 1.14 | 1.5338 | 1.34 | ||||
| Fri | 10/14/11 | 226.18326 | 1.00355 | 91 | 1.5510 | -1.5510 | 1.05 | 1.5510 | 1.43 | ||||
| Mon | 10/17/11 | 226.24355 | 1.00381 | 94 | 1.6025 | -1.6025 | 0.79 | 1.6025 | 1.69 | ||||
| Tue | 10/18/11 | 226.26365 | 1.00390 | 95 | 1.6197 | -1.6197 | 0.70 | 1.6197 | 1.78 | ||||
| Wed | 10/19/11 | 226.28374 | 1.00399 | 96 | 1.6369 | -1.6369 | 0.61 | 1.6369 | 1.87 | ||||
| Thu | 10/20/11 | 226.30384 | 1.00408 | 97 | 1.6541 | -1.6541 | 0.52 | 1.6541 | 1.96 | ||||
| Fri | 10/21/11 | 226.32394 | 1.00417 | 98 | 1.6713 | -1.6713 | 0.43 | 1.6713 | 2.05 | ||||
| Mon | 10/24/11 | 226.38423 | 1.00444 | 101 | 1.7230 | -1.7230 | 0.16 | 1.7230 | 2.32 | ||||
| Tue | 10/25/11 | 226.40432 | 1.00453 | 102 | 1.7402 | -1.7402 | 0.07 | 1.7402 | 2.41 | ||||
| Wed | 10/26/11 | 226.42442 | 1.00462 | 103 | 1.7574 | -1.7574 | -0.02 | 1.7574 | 2.50 | ||||
| Thu | 10/27/11 | 226.44452 | 1.00471 | 104 | 1.7746 | -1.7746 | -0.11 | 1.7746 | 2.59 | ||||
| Fri | 10/28/11 | 226.46461 | 1.00480 | 105 | 1.7918 | -1.7918 | -0.20 | 1.7918 | 2.68 | ||||
| Mon | 10/31/11 | 226.52490 | 1.00506 | 108 | 1.8435 | -1.8435 | -0.46 | 1.8435 | 2.94 | ||||
| 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 | 11/01/11 | 226.54500 | 1.00515 | 109 | 1.8608 | -1.8608 | -0.55 | 1.8608 | 3.03 | ||||
| Wed | 11/02/11 | 226.55647 | 1.00520 | 110 | 1.8779 | -1.8779 | -0.60 | 1.8779 | 3.08 | ||||
| Thu | 11/03/11 | 226.56793 | 1.00525 | 111 | 1.8951 | -1.8951 | -0.65 | 1.8951 | 3.13 | ||||
| Fri | 11/04/11 | 226.57940 | 1.00530 | 112 | 1.9123 | -1.9123 | -0.70 | 1.9123 | 3.18 | ||||
| Mon | 11/07/11 | 226.61380 | 1.00546 | 115 | 1.9638 | -1.9638 | -0.86 | 1.9638 | 3.34 | ||||
| Tue | 11/08/11 | 226.62527 | 1.00551 | 116 | 1.9810 | -1.9810 | -0.91 | 1.9810 | 3.39 | ||||
| Wed | 11/09/11 | 226.63673 | 1.00556 | 117 | 1.9981 | -1.9981 | -0.96 | 1.9981 | 3.44 | ||||
| Thu | 11/10/11 | 226.64820 | 1.00561 | 118 | 2.0153 | -2.0153 | -1.01 | 2.0153 | 3.49 | ||||
| Fri | 11/11/11 | 226.65967 | 1.00566 | 119 | 2.0325 | -2.0325 | -1.06 | 2.0325 | 3.54 | ||||
| Mon | 11/14/11 | 226.69407 | 1.00581 | 122 | 2.0840 | -2.0840 | -1.21 | 2.0840 | 3.69 | ||||
| Tue | 11/15/11 | 226.70553 | 1.00586 | 123 | 2.1012 | -2.1012 | -1.26 | 2.1012 | 3.74 | ||||
| Wed | 11/16/11 | 226.71700 | 1.00592 | 124 | 2.1184 | -2.1184 | -1.32 | 2.1184 | 3.80 | ||||
| Thu | 11/17/11 | 226.72847 | 1.00597 | 125 | 2.1356 | -2.1356 | -1.37 | 2.1356 | 3.85 | ||||
| Fri | 11/18/11 | 226.73993 | 1.00602 | 126 | 2.1528 | -2.1528 | -1.42 | 2.1528 | 3.90 | ||||
| Mon | 11/21/11 | 226.77433 | 1.00617 | 129 | 2.2044 | -2.2044 | -1.57 | 2.2044 | 4.05 | ||||
| Tue | 11/22/11 | 226.78580 | 1.00622 | 130 | 2.2216 | -2.2216 | -1.62 | 2.2216 | 4.10 | ||||
| Wed | 11/23/11 | 226.79727 | 1.00627 | 131 | 2.2388 | -2.2388 | -1.67 | 2.2388 | 4.15 | ||||
| Thu | 11/24/11 | 226.80873 | 1.00632 | 132 | 2.2560 | -2.2560 | -1.72 | 2.2560 | 4.20 | ||||
| Fri | 11/25/11 | 226.82020 | 1.00637 | 133 | 2.2732 | -2.2732 | -1.77 | 2.2732 | 4.25 | ||||
| Mon | 11/28/11 | 226.85460 | 1.00653 | 136 | 2.3249 | -2.3249 | -1.93 | 2.3249 | 4.41 | ||||
| Tue | 11/29/11 | 226.86607 | 1.00658 | 137 | 2.3421 | -2.3421 | -1.98 | 2.3421 | 4.46 | ||||
| Wed | 11/30/11 | 226.87753 | 1.00663 | 138 | 2.3593 | -2.3593 | -2.03 | 2.3593 | 4.51 | ||||
| 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 | 12/01/11 | 226.88900 | 1.00668 | 139 | 2.3765 | -2.3765 | -2.08 | 2.3765 | 4.56 | ||||
| Fri | 12/02/11 | 226.87390 | 1.00661 | 140 | 2.3934 | -2.3934 | -2.01 | 2.3934 | 4.49 | ||||
| Mon | 12/05/11 | 226.82861 | 1.00641 | 143 | 2.4442 | -2.4442 | -1.81 | 2.4442 | 4.29 | ||||
| Tue | 12/06/11 | 226.81352 | 1.00634 | 144 | 2.4612 | -2.4612 | -1.74 | 2.4612 | 4.22 | ||||
| Wed | 12/07/11 | 226.79842 | 1.00628 | 145 | 2.4781 | -2.4781 | -1.68 | 2.4781 | 4.16 | ||||
| Thu | 12/08/11 | 226.78332 | 1.00621 | 146 | 2.4950 | -2.4950 | -1.61 | 2.4950 | 4.09 | ||||
| Fri | 12/09/11 | 226.76823 | 1.00614 | 147 | 2.5119 | -2.5119 | -1.54 | 2.5119 | 4.02 | ||||
| Mon | 12/12/11 | 226.72294 | 1.00594 | 150 | 2.5627 | -2.5627 | -1.34 | 2.5627 | 3.82 | ||||
| Tue | 12/13/11 | 226.70784 | 1.00587 | 151 | 2.5796 | -2.5796 | -1.27 | 2.5796 | 3.75 | ||||
| Wed | 12/14/11 | 226.69274 | 1.00581 | 152 | 2.5965 | -2.5965 | -1.21 | 2.5965 | 3.69 | ||||
| Thu | 12/15/11 | 226.67765 | 1.00574 | 153 | 2.6134 | -2.6134 | -1.14 | 2.6134 | 3.62 | ||||
| Fri | 12/16/11 | 226.66255 | 1.00567 | 154 | 2.6303 | -2.6303 | -1.07 | 2.6303 | 3.55 | ||||
| Mon | 12/19/11 | 226.61726 | 1.00547 | 157 | 2.6810 | -2.6810 | -0.87 | 2.6810 | 3.35 | ||||
| Tue | 12/20/11 | 226.60216 | 1.00541 | 158 | 2.6979 | -2.6979 | -0.81 | 2.6979 | 3.29 | ||||
| Wed | 12/21/11 | 226.58706 | 1.00534 | 159 | 2.7148 | -2.7148 | -0.74 | 2.7148 | 3.22 | ||||
| Thu | 12/22/11 | 226.57197 | 1.00527 | 160 | 2.7317 | -2.7317 | -0.67 | 2.7317 | 3.15 | ||||
| Fri | 12/23/11 | 226.55687 | 1.00520 | 161 | 2.7486 | -2.7486 | -0.60 | 2.7486 | 3.08 | ||||
| Mon | 12/26/11 | 226.51158 | 1.00500 | 164 | 2.7993 | -2.7993 | -0.40 | 2.7993 | 2.88 | ||||
| Tue | 12/27/11 | 226.49648 | 1.00494 | 165 | 2.8162 | -2.8162 | -0.34 | 2.8162 | 2.82 | ||||
| Wed | 12/28/11 | 226.48139 | 1.00487 | 166 | 2.8330 | -2.8330 | -0.27 | 2.8330 | 2.75 | ||||
| Thu | 12/29/11 | 226.46629 | 1.00480 | 167 | 2.8499 | -2.8499 | -0.20 | 2.8499 | 2.68 | ||||
| Fri | 12/30/11 | 226.45119 | 1.00474 | 168 | 2.8668 | -2.8668 | -0.14 | 2.8668 | 2.62 | ||||
| Sun | 01/01/12 | 226.42100 | 1.00460 | ||||||||||
Generated 12/16/11 09:15