| CUSIP Number | 912828FL9 | |||
| Dated Date | July 15, 2006 | |||
| Ref CPI on Dated Date | 201.95161 | |||
| Original Issue Date | July 17, 2006 | Interest 01/15/07 (184 days) |
| Purchased on Settelment Date & held to 01/01/07 | Held on 07/17/06 & 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 | |
| Mon | 07/17/06 | 202.01613 | 1.00032 | 2 | 0.1359 | -0.1359 | -1.07 | 0.1359 | 0.00 | ||||
| Tue | 07/18/06 | 202.04839 | 1.00048 | 3 | 0.2039 | -0.2039 | -1.23 | 0.2039 | 0.16 | ||||
| Wed | 07/19/06 | 202.08065 | 1.00064 | 4 | 0.2719 | -0.2719 | -1.39 | 0.2719 | 0.32 | ||||
| Thu | 07/20/06 | 202.11290 | 1.00080 | 5 | 0.3399 | -0.3399 | -1.55 | 0.3399 | 0.48 | ||||
| Fri | 07/21/06 | 202.14516 | 1.00096 | 6 | 0.4080 | -0.4080 | -1.71 | 0.4080 | 0.64 | ||||
| Mon | 07/24/06 | 202.24194 | 1.00144 | 9 | 0.6123 | -0.6123 | -2.19 | 0.6123 | 1.12 | ||||
| Tue | 07/25/06 | 202.27419 | 1.00160 | 10 | 0.6804 | -0.6804 | -2.35 | 0.6804 | 1.28 | ||||
| Wed | 07/26/06 | 202.30645 | 1.00176 | 11 | 0.7486 | -0.7486 | -2.51 | 0.7486 | 1.44 | ||||
| Thu | 07/27/06 | 202.33871 | 1.00192 | 12 | 0.8168 | -0.8168 | -2.67 | 0.8168 | 1.60 | ||||
| Fri | 07/28/06 | 202.37097 | 1.00208 | 13 | 0.8850 | -0.8850 | -2.83 | 0.8850 | 1.76 | ||||
| Mon | 07/31/06 | 202.46774 | 1.00256 | 16 | 1.0897 | -1.0897 | -3.31 | 1.0897 | 2.24 | ||||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Jan Int | Jul Int | Net Interest | OID | Jan Int | Jul Int | Total Interest | OID | |
| Tue | 08/01/06 | 202.50000 | 1.00272 | 17 | 1.1580 | -1.1580 | -3.47 | 1.1580 | 2.40 | ||||
| Wed | 08/02/06 | 202.51290 | 1.00278 | 18 | 1.2262 | -1.2262 | -3.53 | 1.2262 | 2.46 | ||||
| Thu | 08/03/06 | 202.52581 | 1.00284 | 19 | 1.2944 | -1.2944 | -3.59 | 1.2944 | 2.52 | ||||
| Fri | 08/04/06 | 202.53871 | 1.00291 | 20 | 1.3626 | -1.3626 | -3.66 | 1.3626 | 2.59 | ||||
| Mon | 08/07/06 | 202.57742 | 1.00310 | 23 | 1.5673 | -1.5673 | -3.85 | 1.5673 | 2.78 | ||||
| Tue | 08/08/06 | 202.59032 | 1.00316 | 24 | 1.6356 | -1.6356 | -3.91 | 1.6356 | 2.84 | ||||
| Wed | 08/09/06 | 202.60323 | 1.00323 | 25 | 1.7039 | -1.7039 | -3.98 | 1.7039 | 2.91 | ||||
| Thu | 08/10/06 | 202.61613 | 1.00329 | 26 | 1.7721 | -1.7721 | -4.04 | 1.7721 | 2.97 | ||||
| Fri | 08/11/06 | 202.62903 | 1.00335 | 27 | 1.8404 | -1.8404 | -4.10 | 1.8404 | 3.03 | ||||
| Mon | 08/14/06 | 202.66774 | 1.00355 | 30 | 2.0453 | -2.0453 | -4.30 | 2.0453 | 3.23 | ||||
| Tue | 08/15/06 | 202.68065 | 1.00361 | 31 | 2.1136 | -2.1136 | -4.36 | 2.1136 | 3.29 | ||||
| Wed | 08/16/06 | 202.69355 | 1.00367 | 32 | 2.1819 | -2.1819 | -4.42 | 2.1819 | 3.35 | ||||
| Thu | 08/17/06 | 202.70645 | 1.00374 | 33 | 2.2502 | -2.2502 | -4.49 | 2.2502 | 3.42 | ||||
| Fri | 08/18/06 | 202.71935 | 1.00380 | 34 | 2.3186 | -2.3186 | -4.55 | 2.3186 | 3.48 | ||||
| Mon | 08/21/06 | 202.75806 | 1.00399 | 37 | 2.5236 | -2.5236 | -4.74 | 2.5236 | 3.67 | ||||
| Tue | 08/22/06 | 202.77097 | 1.00406 | 38 | 2.5920 | -2.5920 | -4.81 | 2.5920 | 3.74 | ||||
| Wed | 08/23/06 | 202.78387 | 1.00412 | 39 | 2.6604 | -2.6604 | -4.87 | 2.6604 | 3.80 | ||||
| Thu | 08/24/06 | 202.79677 | 1.00418 | 40 | 2.7288 | -2.7288 | -4.93 | 2.7288 | 3.86 | ||||
| Fri | 08/25/06 | 202.80968 | 1.00425 | 41 | 2.7972 | -2.7972 | -5.00 | 2.7972 | 3.93 | ||||
| Mon | 08/28/06 | 202.84839 | 1.00444 | 44 | 3.0024 | -3.0024 | -5.19 | 3.0024 | 4.12 | ||||
| Tue | 08/29/06 | 202.86129 | 1.00450 | 45 | 3.0708 | -3.0708 | -5.25 | 3.0708 | 4.18 | ||||
| Wed | 08/30/06 | 202.87419 | 1.00457 | 46 | 3.1393 | -3.1393 | -5.32 | 3.1393 | 4.25 | ||||
| Thu | 08/31/06 | 202.88710 | 1.00463 | 47 | 3.2077 | -3.2077 | -5.38 | 3.2077 | 4.31 | ||||
| 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 | 09/01/06 | 202.90000 | 1.00470 | 48 | 3.2762 | -3.2762 | -5.45 | 3.2762 | 4.38 | ||||
| Mon | 09/04/06 | 202.96000 | 1.00499 | 51 | 3.4820 | -3.4820 | -5.74 | 3.4820 | 4.67 | ||||
| Tue | 09/05/06 | 202.98000 | 1.00509 | 52 | 3.5506 | -3.5506 | -5.84 | 3.5506 | 4.77 | ||||
| Wed | 09/06/06 | 203.00000 | 1.00519 | 53 | 3.6192 | -3.6192 | -5.94 | 3.6192 | 4.87 | ||||
| Thu | 09/07/06 | 203.02000 | 1.00529 | 54 | 3.6879 | -3.6879 | -6.04 | 3.6879 | 4.97 | ||||
| Fri | 09/08/06 | 203.04000 | 1.00539 | 55 | 3.7566 | -3.7566 | -6.14 | 3.7566 | 5.07 | ||||
| Mon | 09/11/06 | 203.10000 | 1.00569 | 58 | 3.9626 | -3.9626 | -6.44 | 3.9626 | 5.37 | ||||
| Tue | 09/12/06 | 203.12000 | 1.00579 | 59 | 4.0314 | -4.0314 | -6.54 | 4.0314 | 5.47 | ||||
| Wed | 09/13/06 | 203.14000 | 1.00588 | 60 | 4.1001 | -4.1001 | -6.63 | 4.1001 | 5.56 | ||||
| Thu | 09/14/06 | 203.16000 | 1.00598 | 61 | 4.1688 | -4.1688 | -6.73 | 4.1688 | 5.66 | ||||
| Fri | 09/15/06 | 203.18000 | 1.00608 | 62 | 4.2376 | -4.2376 | -6.83 | 4.2376 | 5.76 | ||||
| Mon | 09/18/06 | 203.24000 | 1.00638 | 65 | 4.4439 | -4.4439 | -7.13 | 4.4439 | 6.06 | ||||
| Tue | 09/19/06 | 203.26000 | 1.00648 | 66 | 4.5128 | -4.5128 | -7.23 | 4.5128 | 6.16 | ||||
| Wed | 09/20/06 | 203.28000 | 1.00658 | 67 | 4.5816 | -4.5816 | -7.33 | 4.5816 | 6.26 | ||||
| Thu | 09/21/06 | 203.30000 | 1.00668 | 68 | 4.6504 | -4.6504 | -7.43 | 4.6504 | 6.36 | ||||
| Fri | 09/22/06 | 203.32000 | 1.00678 | 69 | 4.7193 | -4.7193 | -7.53 | 4.7193 | 6.46 | ||||
| Mon | 09/25/06 | 203.38000 | 1.00707 | 72 | 4.9259 | -4.9259 | -7.82 | 4.9259 | 6.75 | ||||
| Tue | 09/26/06 | 203.40000 | 1.00717 | 73 | 4.9948 | -4.9948 | -7.92 | 4.9948 | 6.85 | ||||
| Wed | 09/27/06 | 203.42000 | 1.00727 | 74 | 5.0637 | -5.0637 | -8.02 | 5.0637 | 6.95 | ||||
| Thu | 09/28/06 | 203.44000 | 1.00737 | 75 | 5.1327 | -5.1327 | -8.12 | 5.1327 | 7.05 | ||||
| Fri | 09/29/06 | 203.46000 | 1.00747 | 76 | 5.2016 | -5.2016 | -8.22 | 5.2016 | 7.15 | ||||
| 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 | 10/02/06 | 203.51290 | 1.00773 | 79 | 5.4083 | -5.4083 | -8.48 | 5.4083 | 7.41 | ||||
| Tue | 10/03/06 | 203.52581 | 1.00779 | 80 | 5.4771 | -5.4771 | -8.54 | 5.4771 | 7.47 | ||||
| Wed | 10/04/06 | 203.53871 | 1.00786 | 81 | 5.5460 | -5.5460 | -8.61 | 5.5460 | 7.54 | ||||
| Thu | 10/05/06 | 203.55161 | 1.00792 | 82 | 5.6148 | -5.6148 | -8.67 | 5.6148 | 7.60 | ||||
| Fri | 10/06/06 | 203.56452 | 1.00799 | 83 | 5.6836 | -5.6836 | -8.74 | 5.6836 | 7.67 | ||||
| Mon | 10/09/06 | 203.60323 | 1.00818 | 86 | 5.8902 | -5.8902 | -8.93 | 5.8902 | 7.86 | ||||
| Tue | 10/10/06 | 203.61613 | 1.00824 | 87 | 5.9590 | -5.9590 | -8.99 | 5.9590 | 7.92 | ||||
| Wed | 10/11/06 | 203.62903 | 1.00831 | 88 | 6.0279 | -6.0279 | -9.06 | 6.0279 | 7.99 | ||||
| Thu | 10/12/06 | 203.64194 | 1.00837 | 89 | 6.0968 | -6.0968 | -9.12 | 6.0968 | 8.05 | ||||
| Fri | 10/13/06 | 203.65484 | 1.00843 | 90 | 6.1657 | -6.1657 | -9.18 | 6.1657 | 8.11 | ||||
| Mon | 10/16/06 | 203.69355 | 1.00863 | 93 | 6.3725 | -6.3725 | -9.38 | 6.3725 | 8.31 | ||||
| Tue | 10/17/06 | 203.70645 | 1.00869 | 94 | 6.4414 | -6.4414 | -9.44 | 6.4414 | 8.37 | ||||
| Wed | 10/18/06 | 203.71935 | 1.00875 | 95 | 6.5103 | -6.5103 | -9.50 | 6.5103 | 8.43 | ||||
| Thu | 10/19/06 | 203.73226 | 1.00882 | 96 | 6.5793 | -6.5793 | -9.57 | 6.5793 | 8.50 | ||||
| Fri | 10/20/06 | 203.74516 | 1.00888 | 97 | 6.6482 | -6.6482 | -9.63 | 6.6482 | 8.56 | ||||
| Mon | 10/23/06 | 203.78387 | 1.00907 | 100 | 6.8551 | -6.8551 | -9.82 | 6.8551 | 8.75 | ||||
| Tue | 10/24/06 | 203.79677 | 1.00914 | 101 | 6.9241 | -6.9241 | -9.89 | 6.9241 | 8.82 | ||||
| Wed | 10/25/06 | 203.80968 | 1.00920 | 102 | 6.9931 | -6.9931 | -9.95 | 6.9931 | 8.88 | ||||
| Thu | 10/26/06 | 203.82258 | 1.00926 | 103 | 7.0621 | -7.0621 | -10.01 | 7.0621 | 8.94 | ||||
| Fri | 10/27/06 | 203.83548 | 1.00933 | 104 | 7.1311 | -7.1311 | -10.08 | 7.1311 | 9.01 | ||||
| Mon | 10/30/06 | 203.87419 | 1.00952 | 107 | 7.3382 | -7.3382 | -10.27 | 7.3382 | 9.20 | ||||
| Tue | 10/31/06 | 203.88710 | 1.00958 | 108 | 7.4072 | -7.4072 | -10.33 | 7.4072 | 9.26 | ||||
| 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 | 11/01/06 | 203.90000 | 1.00965 | 109 | 7.4763 | -7.4763 | -10.40 | 7.4763 | 9.33 | ||||
| Thu | 11/02/06 | 203.86667 | 1.00948 | 110 | 7.5437 | -7.5437 | -10.23 | 7.5437 | 9.16 | ||||
| Fri | 11/03/06 | 203.83333 | 1.00932 | 111 | 7.6110 | -7.6110 | -10.07 | 7.6110 | 9.00 | ||||
| Mon | 11/06/06 | 203.73333 | 1.00882 | 114 | 7.8129 | -7.8129 | -9.57 | 7.8129 | 8.50 | ||||
| Tue | 11/07/06 | 203.70000 | 1.00866 | 115 | 7.8802 | -7.8802 | -9.41 | 7.8802 | 8.34 | ||||
| Wed | 11/08/06 | 203.66667 | 1.00849 | 116 | 7.9473 | -7.9473 | -9.24 | 7.9473 | 8.17 | ||||
| Thu | 11/09/06 | 203.63333 | 1.00833 | 117 | 8.0146 | -8.0146 | -9.08 | 8.0146 | 8.01 | ||||
| Fri | 11/10/06 | 203.60000 | 1.00816 | 118 | 8.0817 | -8.0817 | -8.91 | 8.0817 | 7.84 | ||||
| Mon | 11/13/06 | 203.50000 | 1.00767 | 121 | 8.2832 | -8.2832 | -8.42 | 8.2832 | 7.35 | ||||
| Tue | 11/14/06 | 203.46667 | 1.00750 | 122 | 8.3502 | -8.3502 | -8.25 | 8.3502 | 7.18 | ||||
| Wed | 11/15/06 | 203.43333 | 1.00734 | 123 | 8.4173 | -8.4173 | -8.09 | 8.4173 | 7.02 | ||||
| Thu | 11/16/06 | 203.40000 | 1.00717 | 124 | 8.4843 | -8.4843 | -7.92 | 8.4843 | 6.85 | ||||
| Fri | 11/17/06 | 203.36667 | 1.00701 | 125 | 8.5514 | -8.5514 | -7.76 | 8.5514 | 6.69 | ||||
| Mon | 11/20/06 | 203.26667 | 1.00651 | 128 | 8.7523 | -8.7523 | -7.26 | 8.7523 | 6.19 | ||||
| Tue | 11/21/06 | 203.23333 | 1.00635 | 129 | 8.8192 | -8.8192 | -7.10 | 8.8192 | 6.03 | ||||
| Wed | 11/22/06 | 203.20000 | 1.00618 | 130 | 8.8861 | -8.8861 | -6.93 | 8.8861 | 5.86 | ||||
| Thu | 11/23/06 | 203.16667 | 1.00602 | 131 | 8.9530 | -8.9530 | -6.77 | 8.9530 | 5.70 | ||||
| Fri | 11/24/06 | 203.13333 | 1.00585 | 132 | 9.0199 | -9.0199 | -6.60 | 9.0199 | 5.53 | ||||
| Mon | 11/27/06 | 203.03333 | 1.00536 | 135 | 9.2204 | -9.2204 | -6.11 | 9.2204 | 5.04 | ||||
| Tue | 11/28/06 | 203.00000 | 1.00519 | 136 | 9.2871 | -9.2871 | -5.94 | 9.2871 | 4.87 | ||||
| Wed | 11/29/06 | 202.96667 | 1.00503 | 137 | 9.3539 | -9.3539 | -5.78 | 9.3539 | 4.71 | ||||
| Thu | 11/30/06 | 202.93333 | 1.00486 | 138 | 9.4206 | -9.4206 | -5.61 | 9.4206 | 4.54 | ||||
| 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 | 12/01/06 | 202.90000 | 1.00470 | 139 | 9.4873 | -9.4873 | -5.45 | 9.4873 | 4.38 | ||||
| Mon | 12/04/06 | 202.79355 | 1.00417 | 142 | 9.6870 | -9.6870 | -4.92 | 9.6870 | 3.85 | ||||
| Tue | 12/05/06 | 202.75806 | 1.00399 | 143 | 9.7534 | -9.7534 | -4.74 | 9.7534 | 3.67 | ||||
| Wed | 12/06/06 | 202.72258 | 1.00382 | 144 | 9.8200 | -9.8200 | -4.57 | 9.8200 | 3.50 | ||||
| Thu | 12/07/06 | 202.68710 | 1.00364 | 145 | 9.8864 | -9.8864 | -4.39 | 9.8864 | 3.32 | ||||
| Fri | 12/08/06 | 202.65161 | 1.00347 | 146 | 9.9529 | -9.9529 | -4.22 | 9.9529 | 3.15 | ||||
| Mon | 12/11/06 | 202.54516 | 1.00294 | 149 | 10.1520 | -10.1520 | -3.69 | 10.1520 | 2.62 | ||||
| Tue | 12/12/06 | 202.50968 | 1.00276 | 150 | 10.2183 | -10.2183 | -3.51 | 10.2183 | 2.44 | ||||
| Wed | 12/13/06 | 202.47419 | 1.00259 | 151 | 10.2847 | -10.2847 | -3.34 | 10.2847 | 2.27 | ||||
| Thu | 12/14/06 | 202.43871 | 1.00241 | 152 | 10.3510 | -10.3510 | -3.16 | 10.3510 | 2.09 | ||||
| Fri | 12/15/06 | 202.40323 | 1.00224 | 153 | 10.4173 | -10.4173 | -2.99 | 10.4173 | 1.92 | ||||
| Mon | 12/18/06 | 202.29677 | 1.00171 | 156 | 10.6159 | -10.6159 | -2.46 | 10.6159 | 1.39 | ||||
| Tue | 12/19/06 | 202.26129 | 1.00153 | 157 | 10.6821 | -10.6821 | -2.28 | 10.6821 | 1.21 | ||||
| Wed | 12/20/06 | 202.22581 | 1.00136 | 158 | 10.7483 | -10.7483 | -2.11 | 10.7483 | 1.04 | ||||
| Thu | 12/21/06 | 202.19032 | 1.00118 | 159 | 10.8144 | -10.8144 | -1.93 | 10.8144 | 0.86 | ||||
| Fri | 12/22/06 | 202.15484 | 1.00101 | 160 | 10.8805 | -10.8805 | -1.76 | 10.8805 | 0.69 | ||||
| Mon | 12/25/06 | 202.04839 | 1.00048 | 163 | 11.0787 | -11.0787 | -1.23 | 11.0787 | 0.16 | ||||
| Tue | 12/26/06 | 202.01290 | 1.00030 | 164 | 11.1446 | -11.1446 | -1.05 | 11.1446 | -0.02 | ||||
| Wed | 12/27/06 | 201.97742 | 1.00013 | 165 | 11.2107 | -11.2107 | -0.88 | 11.2107 | -0.19 | ||||
| Thu | 12/28/06 | 201.94194 | 0.99995 | 166 | 11.2766 | -11.2766 | -0.70 | 11.2766 | -0.37 | ||||
| Fri | 12/29/06 | 201.90645 | 0.99978 | 167 | 11.3426 | -11.3426 | -0.53 | 11.3426 | -0.54 | ||||
| Mon | 01/01/07 | 201.80000 | 0.99925 | ||||||||||
Generated 03/09/11 23:47