0.625% 10-Year Treasury Inflation Protected Security (TIPS) due July 15, 2021
Auction Prices, OID, & Interest for $1,000 Purchase on 07/29/11
| Description | Series D-2021 | Dated Date | July 15, 2011 |
| CUSIP Number | 912828QV5 | Ref CPI on Dated Date | 225.38381 |
| Price before & after Applying Index Ratio and Real Yield to Maturity (YTM) | |||||||
|---|---|---|---|---|---|---|---|
| Auction | Issued | Ref CPI | Amount in 000's | Price before IR | Index Ratio | Price after IR | Real YTM |
| 07/21/11 | 07/29/11 | 225.86161 | 13,000,005 | 99.865017 | 1.00212 | 100.076731 | 0.639 |
| 09/22/11 | 09/30/11 | 225.91533 | 11,342,467 | 105.334096 | 1.00236 | 105.582684 | 0.078 |
| 11/17/11 | 11/30/11 | 226.87753 | 11,498,424 | 105.037448 | 1.00663 | 105.733846 | 0.099 |
| Total Auctioned | 35,840,895 | ||||||
| OID for Purchase on 07/29/11 | ||||
|---|---|---|---|---|
| Click Year for After Market OID | ||||
| Year | Date | Ref CPI | Index Ratio | OID per $1,000 |
| 07/29/11 | 225.86161 | 1.00212 | ||
| 2011 | 01/01/12 | 226.42100 | 1.00460 | 2.48 |
| 2012 | 01/01/13 | 231.31700 | 1.02632 | 21.72 |
| 2013 | 01/01/14 | 233.54600 | 1.03621 | 9.89 |
| 2014 | 01/01/15 | 237.43300 | 1.05346 | 17.25 |
| 2015 | 01/01/16 | 237.83800 | 1.05526 | 1.80 |
| 2016 | 01/01/17 | 241.72900 | 1.07252 | 17.26 |
| 2017 | 11/01/17 | 245.51900 | 1.08934 | 16.82 |
| Total | 87.22 | |||
| Interest net of Accrued on 07/29/11 | |||
|---|---|---|---|
| Click Year in Date Column for After Market Accrued Interest | |||
| Date | Ref CPI | Index Ratio | Interest per $1,000 |
| 07/29/11 | 225.86161 | 1.00212 | -0.23827582 |
| 01/15/12 | 226.33474 | 1.00422 | 3.13818750 |
| 07/15/12 | 229.96306 | 1.02032 | 3.18850000 |
| 01/15/13 | 230.82203 | 1.02413 | 3.20040625 |
| 07/15/13 | 232.71797 | 1.03254 | 3.22668750 |
| 01/15/14 | 233.33058 | 1.03526 | 3.23518750 |
| 07/15/14 | 237.44594 | 1.05352 | 3.29225000 |
| 01/15/15 | 236.85403 | 1.05089 | 3.28403125 |
| 07/15/15 | 237.14365 | 1.05218 | 3.28806250 |
| 01/15/16 | 237.61129 | 1.05425 | 3.29453125 |
| 07/15/16 | 239.70132 | 1.06353 | 3.32353125 |
| 01/15/17 | 241.55919 | 1.07177 | 3.34928125 |
| 07/15/17 | 244.61839 | 1.08534 | 3.39168750 |
| Total | 38.97406793 | ||