| CUSIP Number | 912828NM8 | Interest 01/15/13 (184 days) | $6.6150 | |
| Dated Date | July 15, 2010 | Interest 07/15/13 (181 days) | $6.6694 | |
| Ref CPI on Dated Date | 218.08532 | Interest Total | $13.2844 | |
| Original Issue Date | July 15, 2010 | Interest 01/15/14 (184 days) |
| Purchased on Settelment Date & held to 01/01/14 | Held on 01/01/13 & 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 | |
| Tue | 01/01/13 | 231.31700 | 1.06067 | 170 | 6.1248 | x | x | 7.1596 | 10.22 | 6.1248 | 0.00 | ||
| Wed | 01/02/13 | 231.28165 | 1.06051 | 171 | 6.1599 | x | x | 7.1245 | 10.38 | 6.1599 | -0.16 | ||
| Thu | 01/03/13 | 231.24629 | 1.06035 | 172 | 6.1950 | x | x | 7.0894 | 10.54 | 6.1950 | -0.32 | ||
| Fri | 01/04/13 | 231.21094 | 1.06019 | 173 | 6.2301 | x | x | 7.0543 | 10.70 | 6.2301 | -0.48 | ||
| Mon | 01/07/13 | 231.10487 | 1.05970 | 176 | 6.3352 | x | x | 6.9492 | 11.19 | 6.3352 | -0.97 | ||
| Tue | 01/08/13 | 231.06952 | 1.05954 | 177 | 6.3702 | x | x | 6.9142 | 11.35 | 6.3702 | -1.13 | ||
| Wed | 01/09/13 | 231.03416 | 1.05938 | 178 | 6.4052 | x | x | 6.8792 | 11.51 | 6.4052 | -1.29 | ||
| Thu | 01/10/13 | 230.99881 | 1.05921 | 179 | 6.4402 | x | x | 6.8442 | 11.68 | 6.4402 | -1.46 | ||
| Fri | 01/11/13 | 230.96345 | 1.05905 | 180 | 6.4752 | x | x | 6.8092 | 11.84 | 6.4752 | -1.62 | ||
| Mon | 01/14/13 | 230.85739 | 1.05856 | 183 | 6.5800 | x | x | 6.7044 | 12.33 | 6.5800 | -2.11 | ||
| Tue | 01/15/13 | 230.82203 | 1.05840 | 0 | 0.0000 | x | 6.6694 | 12.49 | x | 6.6150 | -2.27 | ||
| Wed | 01/16/13 | 230.78668 | 1.05824 | 1 | 0.0365 | x | 6.6329 | 12.65 | x | 6.6515 | -2.43 | ||
| Thu | 01/17/13 | 230.75132 | 1.05808 | 2 | 0.0731 | x | 6.5963 | 12.81 | x | 6.6881 | -2.59 | ||
| Fri | 01/18/13 | 230.71597 | 1.05792 | 3 | 0.1096 | x | 6.5598 | 12.97 | x | 6.7246 | -2.75 | ||
| Mon | 01/21/13 | 230.60990 | 1.05743 | 6 | 0.2191 | x | 6.4503 | 13.46 | x | 6.8341 | -3.24 | ||
| Tue | 01/22/13 | 230.57455 | 1.05727 | 7 | 0.2556 | x | 6.4138 | 13.62 | x | 6.8706 | -3.40 | ||
| Wed | 01/23/13 | 230.53919 | 1.05711 | 8 | 0.2920 | x | 6.3774 | 13.78 | x | 6.9070 | -3.56 | ||
| Thu | 01/24/13 | 230.50384 | 1.05694 | 9 | 0.3285 | x | 6.3409 | 13.95 | x | 6.9435 | -3.73 | ||
| Fri | 01/25/13 | 230.46848 | 1.05678 | 10 | 0.3649 | x | 6.3045 | 14.11 | x | 6.9799 | -3.89 | ||
| Mon | 01/28/13 | 230.36242 | 1.05629 | 13 | 0.4742 | x | 6.1952 | 14.60 | x | 7.0892 | -4.38 | ||
| Tue | 01/29/13 | 230.32706 | 1.05613 | 14 | 0.5106 | x | 6.1588 | 14.76 | x | 7.1256 | -4.54 | ||
| Wed | 01/30/13 | 230.29171 | 1.05597 | 15 | 0.5469 | x | 6.1225 | 14.92 | x | 7.1619 | -4.70 | ||
| Thu | 01/31/13 | 230.25635 | 1.05581 | 16 | 0.5833 | x | 6.0861 | 15.08 | x | 7.1983 | -4.86 | ||
| 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 | 02/01/13 | 230.22100 | 1.05565 | 17 | 0.6197 | x | 6.0497 | 15.24 | x | 7.2347 | -5.02 | ||
| Mon | 02/04/13 | 230.15457 | 1.05534 | 20 | 0.7288 | x | 5.9406 | 15.55 | x | 7.3438 | -5.33 | ||
| Tue | 02/05/13 | 230.13243 | 1.05524 | 21 | 0.7652 | x | 5.9042 | 15.65 | x | 7.3802 | -5.43 | ||
| Wed | 02/06/13 | 230.11029 | 1.05514 | 22 | 0.8016 | x | 5.8678 | 15.75 | x | 7.4166 | -5.53 | ||
| Thu | 02/07/13 | 230.08814 | 1.05504 | 23 | 0.8379 | x | 5.8315 | 15.85 | x | 7.4529 | -5.63 | ||
| Fri | 02/08/13 | 230.06600 | 1.05494 | 24 | 0.8743 | x | 5.7951 | 15.95 | x | 7.4893 | -5.73 | ||
| Mon | 02/11/13 | 229.99957 | 1.05463 | 27 | 0.9833 | x | 5.6861 | 16.26 | x | 7.5983 | -6.04 | ||
| Tue | 02/12/13 | 229.97743 | 1.05453 | 28 | 1.0196 | x | 5.6498 | 16.36 | x | 7.6346 | -6.14 | ||
| Wed | 02/13/13 | 229.95529 | 1.05443 | 29 | 1.0559 | x | 5.6135 | 16.46 | x | 7.6709 | -6.24 | ||
| Thu | 02/14/13 | 229.93314 | 1.05433 | 30 | 1.0922 | x | 5.5772 | 16.56 | x | 7.7072 | -6.34 | ||
| Fri | 02/15/13 | 229.91100 | 1.05423 | 31 | 1.1285 | x | 5.5409 | 16.66 | x | 7.7435 | -6.44 | ||
| Mon | 02/18/13 | 229.84457 | 1.05392 | 34 | 1.2373 | x | 5.4321 | 16.97 | x | 7.8523 | -6.75 | ||
| Tue | 02/19/13 | 229.82243 | 1.05382 | 35 | 1.2736 | x | 5.3958 | 17.07 | x | 7.8886 | -6.85 | ||
| Wed | 02/20/13 | 229.80029 | 1.05372 | 36 | 1.3099 | x | 5.3595 | 17.17 | x | 7.9249 | -6.95 | ||
| Thu | 02/21/13 | 229.77814 | 1.05362 | 37 | 1.3461 | x | 5.3233 | 17.27 | x | 7.9611 | -7.05 | ||
| Fri | 02/22/13 | 229.75600 | 1.05351 | 38 | 1.3824 | x | 5.2870 | 17.38 | x | 7.9974 | -7.16 | ||
| Mon | 02/25/13 | 229.68957 | 1.05321 | 41 | 1.4911 | x | 5.1783 | 17.68 | x | 8.1061 | -7.46 | ||
| Tue | 02/26/13 | 229.66743 | 1.05311 | 42 | 1.5273 | x | 5.1421 | 17.78 | x | 8.1423 | -7.56 | ||
| Wed | 02/27/13 | 229.64529 | 1.05301 | 43 | 1.5635 | x | 5.1059 | 17.88 | x | 8.1785 | -7.66 | ||
| Thu | 02/28/13 | 229.62314 | 1.05291 | 44 | 1.5997 | x | 5.0697 | 17.98 | x | 8.2147 | -7.76 | ||
| 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 | 03/01/13 | 229.60100 | 1.05280 | 45 | 1.6359 | x | 5.0335 | 18.09 | x | 8.2509 | -7.87 | ||
| Mon | 03/04/13 | 229.66671 | 1.05310 | 48 | 1.7455 | x | 4.9239 | 17.79 | x | 8.3605 | -7.57 | ||
| Tue | 03/05/13 | 229.68861 | 1.05321 | 49 | 1.7820 | x | 4.8874 | 17.68 | x | 8.3970 | -7.46 | ||
| Wed | 03/06/13 | 229.71052 | 1.05331 | 50 | 1.8186 | x | 4.8508 | 17.58 | x | 8.4336 | -7.36 | ||
| Thu | 03/07/13 | 229.73242 | 1.05341 | 51 | 1.8551 | x | 4.8143 | 17.48 | x | 8.4701 | -7.26 | ||
| Fri | 03/08/13 | 229.75432 | 1.05351 | 52 | 1.8917 | x | 4.7777 | 17.38 | x | 8.5067 | -7.16 | ||
| Mon | 03/11/13 | 229.82003 | 1.05381 | 55 | 2.0014 | x | 4.6680 | 17.08 | x | 8.6164 | -6.86 | ||
| Tue | 03/12/13 | 229.84194 | 1.05391 | 56 | 2.0379 | x | 4.6315 | 16.98 | x | 8.6529 | -6.76 | ||
| Wed | 03/13/13 | 229.86384 | 1.05401 | 57 | 2.0745 | x | 4.5949 | 16.88 | x | 8.6895 | -6.66 | ||
| Thu | 03/14/13 | 229.88574 | 1.05411 | 58 | 2.1111 | x | 4.5583 | 16.78 | x | 8.7261 | -6.56 | ||
| Fri | 03/15/13 | 229.90765 | 1.05421 | 59 | 2.1477 | x | 4.5217 | 16.68 | x | 8.7627 | -6.46 | ||
| Mon | 03/18/13 | 229.97335 | 1.05451 | 62 | 2.2576 | x | 4.4118 | 16.38 | x | 8.8726 | -6.16 | ||
| Tue | 03/19/13 | 229.99526 | 1.05461 | 63 | 2.2942 | x | 4.3752 | 16.28 | x | 8.9092 | -6.06 | ||
| Wed | 03/20/13 | 230.01716 | 1.05471 | 64 | 2.3309 | x | 4.3385 | 16.18 | x | 8.9459 | -5.96 | ||
| Thu | 03/21/13 | 230.03906 | 1.05481 | 65 | 2.3675 | x | 4.3019 | 16.08 | x | 8.9825 | -5.86 | ||
| Fri | 03/22/13 | 230.06097 | 1.05491 | 66 | 2.4041 | x | 4.2653 | 15.98 | x | 9.0191 | -5.76 | ||
| Mon | 03/25/13 | 230.12668 | 1.05521 | 69 | 2.5141 | x | 4.1553 | 15.68 | x | 9.1291 | -5.46 | ||
| Tue | 03/26/13 | 230.14858 | 1.05531 | 70 | 2.5508 | x | 4.1186 | 15.58 | x | 9.1658 | -5.36 | ||
| Wed | 03/27/13 | 230.17048 | 1.05541 | 71 | 2.5875 | x | 4.0819 | 15.48 | x | 9.2025 | -5.26 | ||
| Thu | 03/28/13 | 230.19239 | 1.05552 | 72 | 2.6242 | x | 4.0452 | 15.37 | x | 9.2392 | -5.15 | ||
| Fri | 03/29/13 | 230.21429 | 1.05562 | 73 | 2.6609 | x | 4.0085 | 15.27 | x | 9.2759 | -5.05 | ||
| 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 | 04/01/13 | 230.28000 | 1.05592 | 76 | 2.7711 | x | 3.8983 | 14.97 | x | 9.3861 | -4.75 | ||
| Tue | 04/02/13 | 230.34287 | 1.05621 | 77 | 2.8083 | x | 3.8611 | 14.68 | x | 9.4233 | -4.46 | ||
| Wed | 04/03/13 | 230.40573 | 1.05649 | 78 | 2.8455 | x | 3.8239 | 14.40 | x | 9.4605 | -4.18 | ||
| Thu | 04/04/13 | 230.46860 | 1.05678 | 79 | 2.8828 | x | 3.7866 | 14.11 | x | 9.4978 | -3.89 | ||
| Fri | 04/05/13 | 230.53147 | 1.05707 | 80 | 2.9201 | x | 3.7493 | 13.82 | x | 9.5351 | -3.60 | ||
| Mon | 04/08/13 | 230.72007 | 1.05793 | 83 | 3.0321 | x | 3.6373 | 12.96 | x | 9.6471 | -2.74 | ||
| Tue | 04/09/13 | 230.78293 | 1.05822 | 84 | 3.0694 | x | 3.6000 | 12.67 | x | 9.6844 | -2.45 | ||
| Wed | 04/10/13 | 230.84580 | 1.05851 | 85 | 3.1068 | x | 3.5626 | 12.38 | x | 9.7218 | -2.16 | ||
| Thu | 04/11/13 | 230.90867 | 1.05880 | 86 | 3.1442 | x | 3.5252 | 12.09 | x | 9.7592 | -1.87 | ||
| Fri | 04/12/13 | 230.97153 | 1.05909 | 87 | 3.1817 | x | 3.4877 | 11.80 | x | 9.7967 | -1.58 | ||
| Mon | 04/15/13 | 231.16013 | 1.05995 | 90 | 3.2940 | x | 3.3754 | 10.94 | x | 9.9090 | -0.72 | ||
| Tue | 04/16/13 | 231.22300 | 1.06024 | 91 | 3.3316 | x | 3.3378 | 10.65 | x | 9.9466 | -0.43 | ||
| Wed | 04/17/13 | 231.28587 | 1.06053 | 92 | 3.3691 | x | 3.3003 | 10.36 | x | 9.9841 | -0.14 | ||
| Thu | 04/18/13 | 231.34873 | 1.06082 | 93 | 3.4066 | x | 3.2628 | 10.07 | x | 10.0216 | 0.15 | ||
| Fri | 04/19/13 | 231.41160 | 1.06111 | 94 | 3.4442 | x | 3.2252 | 9.78 | x | 10.0592 | 0.44 | ||
| Mon | 04/22/13 | 231.60020 | 1.06197 | 97 | 3.5570 | x | 3.1124 | 8.92 | x | 10.1720 | 1.30 | ||
| Tue | 04/23/13 | 231.66307 | 1.06226 | 98 | 3.5947 | x | 3.0747 | 8.63 | x | 10.2097 | 1.59 | ||
| Wed | 04/24/13 | 231.72593 | 1.06255 | 99 | 3.6323 | x | 3.0371 | 8.34 | x | 10.2473 | 1.88 | ||
| Thu | 04/25/13 | 231.78880 | 1.06284 | 100 | 3.6700 | x | 2.9994 | 8.05 | x | 10.2850 | 2.17 | ||
| Fri | 04/26/13 | 231.85167 | 1.06312 | 101 | 3.7077 | x | 2.9617 | 7.77 | x | 10.3227 | 2.45 | ||
| Mon | 04/29/13 | 232.04027 | 1.06399 | 104 | 3.8210 | x | 2.8484 | 6.90 | x | 10.4360 | 3.32 | ||
| Tue | 04/30/13 | 232.10313 | 1.06428 | 105 | 3.8587 | x | 2.8107 | 6.61 | x | 10.4737 | 3.61 | ||
| 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 | 05/01/13 | 232.16600 | 1.06457 | 106 | 3.8966 | x | 2.7728 | 6.32 | x | 10.5116 | 3.90 | ||
| Thu | 05/02/13 | 232.18558 | 1.06465 | 107 | 3.9336 | x | 2.7358 | 6.24 | x | 10.5486 | 3.98 | ||
| Fri | 05/03/13 | 232.20516 | 1.06474 | 108 | 3.9707 | x | 2.6987 | 6.15 | x | 10.5857 | 4.07 | ||
| Mon | 05/06/13 | 232.26390 | 1.06501 | 111 | 4.0820 | x | 2.5874 | 5.88 | x | 10.6970 | 4.34 | ||
| Tue | 05/07/13 | 232.28348 | 1.06510 | 112 | 4.1192 | x | 2.5502 | 5.79 | x | 10.7342 | 4.43 | ||
| Wed | 05/08/13 | 232.30306 | 1.06519 | 113 | 4.1563 | x | 2.5131 | 5.70 | x | 10.7713 | 4.52 | ||
| Thu | 05/09/13 | 232.32265 | 1.06528 | 114 | 4.1934 | x | 2.4760 | 5.61 | x | 10.8084 | 4.61 | ||
| Fri | 05/10/13 | 232.34223 | 1.06537 | 115 | 4.2306 | x | 2.4388 | 5.52 | x | 10.8456 | 4.70 | ||
| Mon | 05/13/13 | 232.40097 | 1.06564 | 118 | 4.3420 | x | 2.3274 | 5.25 | x | 10.9570 | 4.97 | ||
| Tue | 05/14/13 | 232.42055 | 1.06573 | 119 | 4.3792 | x | 2.2902 | 5.16 | x | 10.9942 | 5.06 | ||
| Wed | 05/15/13 | 232.44013 | 1.06582 | 120 | 4.4164 | x | 2.2530 | 5.07 | x | 11.0314 | 5.15 | ||
| Thu | 05/16/13 | 232.45971 | 1.06591 | 121 | 4.4536 | x | 2.2158 | 4.98 | x | 11.0686 | 5.24 | ||
| Fri | 05/17/13 | 232.47929 | 1.06600 | 122 | 4.4907 | x | 2.1787 | 4.89 | x | 11.1057 | 5.33 | ||
| Mon | 05/20/13 | 232.53803 | 1.06627 | 125 | 4.6023 | x | 2.0671 | 4.62 | x | 11.2173 | 5.60 | ||
| Tue | 05/21/13 | 232.55761 | 1.06636 | 126 | 4.6395 | x | 2.0299 | 4.53 | x | 11.2545 | 5.69 | ||
| Wed | 05/22/13 | 232.57719 | 1.06645 | 127 | 4.6768 | x | 1.9926 | 4.44 | x | 11.2918 | 5.78 | ||
| Thu | 05/23/13 | 232.59677 | 1.06654 | 128 | 4.7140 | x | 1.9554 | 4.35 | x | 11.3290 | 5.87 | ||
| Fri | 05/24/13 | 232.61635 | 1.06663 | 129 | 4.7512 | x | 1.9182 | 4.26 | x | 11.3662 | 5.96 | ||
| Mon | 05/27/13 | 232.67510 | 1.06690 | 132 | 4.8629 | x | 1.8065 | 3.99 | x | 11.4779 | 6.23 | ||
| Tue | 05/28/13 | 232.69468 | 1.06699 | 133 | 4.9002 | x | 1.7692 | 3.90 | x | 11.5152 | 6.32 | ||
| Wed | 05/29/13 | 232.71426 | 1.06708 | 134 | 4.9375 | x | 1.7319 | 3.81 | x | 11.5525 | 6.41 | ||
| Thu | 05/30/13 | 232.73384 | 1.06717 | 135 | 4.9747 | x | 1.6947 | 3.72 | x | 11.5897 | 6.50 | ||
| Fri | 05/31/13 | 232.75342 | 1.06726 | 136 | 5.0120 | x | 1.6574 | 3.63 | x | 11.6270 | 6.59 | ||
| 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 | 06/03/13 | 232.75687 | 1.06727 | 139 | 5.1226 | x | 1.5468 | 3.62 | x | 11.7376 | 6.60 | ||
| Tue | 06/04/13 | 232.74880 | 1.06724 | 140 | 5.1593 | x | 1.5101 | 3.65 | x | 11.7743 | 6.57 | ||
| Wed | 06/05/13 | 232.74073 | 1.06720 | 141 | 5.1960 | x | 1.4734 | 3.69 | x | 11.8110 | 6.53 | ||
| Thu | 06/06/13 | 232.73267 | 1.06716 | 142 | 5.2326 | x | 1.4368 | 3.73 | x | 11.8476 | 6.49 | ||
| Fri | 06/07/13 | 232.72460 | 1.06713 | 143 | 5.2693 | x | 1.4001 | 3.76 | x | 11.8843 | 6.46 | ||
| Mon | 06/10/13 | 232.70040 | 1.06702 | 146 | 5.3793 | x | 1.2901 | 3.87 | x | 11.9943 | 6.35 | ||
| Tue | 06/11/13 | 232.69233 | 1.06698 | 147 | 5.4160 | x | 1.2534 | 3.91 | x | 12.0310 | 6.31 | ||
| Wed | 06/12/13 | 232.68427 | 1.06694 | 148 | 5.4526 | x | 1.2168 | 3.95 | x | 12.0676 | 6.27 | ||
| Thu | 06/13/13 | 232.67620 | 1.06690 | 149 | 5.4892 | x | 1.1802 | 3.99 | x | 12.1042 | 6.23 | ||
| Fri | 06/14/13 | 232.66813 | 1.06687 | 150 | 5.5259 | x | 1.1435 | 4.02 | x | 12.1409 | 6.20 | ||
| Mon | 06/17/13 | 232.64393 | 1.06676 | 153 | 5.6359 | x | 1.0335 | 4.13 | x | 12.2509 | 6.09 | ||
| Tue | 06/18/13 | 232.63587 | 1.06672 | 154 | 5.6725 | x | 0.9969 | 4.17 | x | 12.2875 | 6.05 | ||
| Wed | 06/19/13 | 232.62780 | 1.06668 | 155 | 5.7091 | x | 0.9603 | 4.21 | x | 12.3241 | 6.01 | ||
| Thu | 06/20/13 | 232.61973 | 1.06665 | 156 | 5.7458 | x | 0.9236 | 4.24 | x | 12.3608 | 5.98 | ||
| Fri | 06/21/13 | 232.61167 | 1.06661 | 157 | 5.7824 | x | 0.8870 | 4.28 | x | 12.3974 | 5.94 | ||
| Mon | 06/24/13 | 232.58747 | 1.06650 | 160 | 5.8923 | x | 0.7771 | 4.39 | x | 12.5073 | 5.83 | ||
| Tue | 06/25/13 | 232.57940 | 1.06646 | 161 | 5.9289 | x | 0.7405 | 4.43 | x | 12.5439 | 5.79 | ||
| Wed | 06/26/13 | 232.57133 | 1.06642 | 162 | 5.9655 | x | 0.7039 | 4.47 | x | 12.5805 | 5.75 | ||
| Thu | 06/27/13 | 232.56327 | 1.06639 | 163 | 6.0021 | x | 0.6673 | 4.50 | x | 12.6171 | 5.72 | ||
| Fri | 06/28/13 | 232.55520 | 1.06635 | 164 | 6.0387 | x | 0.6307 | 4.54 | x | 12.6537 | 5.68 | ||
| 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 | 07/01/13 | 232.53100 | 1.06624 | 167 | 6.1486 | x | 0.5208 | 4.65 | x | 12.7636 | 5.57 | ||
| Tue | 07/02/13 | 232.54435 | 1.06630 | 168 | 6.1857 | x | 0.4837 | 4.59 | x | 12.8007 | 5.63 | ||
| Wed | 07/03/13 | 232.55771 | 1.06636 | 169 | 6.2229 | x | 0.4465 | 4.53 | x | 12.8379 | 5.69 | ||
| Thu | 07/04/13 | 232.57106 | 1.06642 | 170 | 6.2601 | x | 0.4093 | 4.47 | x | 12.8751 | 5.75 | ||
| Fri | 07/05/13 | 232.58442 | 1.06648 | 171 | 6.2972 | x | 0.3722 | 4.41 | x | 12.9122 | 5.81 | ||
| Mon | 07/08/13 | 232.62448 | 1.06667 | 174 | 6.4089 | x | 0.2605 | 4.22 | x | 13.0239 | 6.00 | ||
| Tue | 07/09/13 | 232.63784 | 1.06673 | 175 | 6.4461 | x | 0.2233 | 4.16 | x | 13.0611 | 6.06 | ||
| Wed | 07/10/13 | 232.65119 | 1.06679 | 176 | 6.4833 | x | 0.1861 | 4.10 | x | 13.0983 | 6.12 | ||
| Thu | 07/11/13 | 232.66455 | 1.06685 | 177 | 6.5205 | x | 0.1489 | 4.04 | x | 13.1355 | 6.18 | ||
| Fri | 07/12/13 | 232.67790 | 1.06691 | 178 | 6.5577 | x | 0.1117 | 3.98 | x | 13.1727 | 6.24 | ||
| Mon | 07/15/13 | 232.71797 | 1.06710 | 0 | 0.0000 | 0.0000 | 3.79 | x | x | 13.2844 | 6.43 | ||
| Tue | 07/16/13 | 232.73132 | 1.06716 | 1 | 0.0362 | -0.0362 | 3.73 | x | x | 13.3206 | 6.49 | ||
| Wed | 07/17/13 | 232.74468 | 1.06722 | 2 | 0.0725 | -0.0725 | 3.67 | x | x | 13.3569 | 6.55 | ||
| Thu | 07/18/13 | 232.75803 | 1.06728 | 3 | 0.1088 | -0.1088 | 3.61 | x | x | 13.3932 | 6.61 | ||
| Fri | 07/19/13 | 232.77139 | 1.06734 | 4 | 0.1450 | -0.1450 | 3.55 | x | x | 13.4294 | 6.67 | ||
| Mon | 07/22/13 | 232.81145 | 1.06752 | 7 | 0.2538 | -0.2538 | 3.37 | x | x | 13.5382 | 6.85 | ||
| Tue | 07/23/13 | 232.82481 | 1.06759 | 8 | 0.2901 | -0.2901 | 3.30 | x | x | 13.5745 | 6.92 | ||
| Wed | 07/24/13 | 232.83816 | 1.06765 | 9 | 0.3264 | -0.3264 | 3.24 | x | x | 13.6108 | 6.98 | ||
| Thu | 07/25/13 | 232.85152 | 1.06771 | 10 | 0.3627 | -0.3627 | 3.18 | x | x | 13.6471 | 7.04 | ||
| Fri | 07/26/13 | 232.86487 | 1.06777 | 11 | 0.3990 | -0.3990 | 3.12 | x | x | 13.6834 | 7.10 | ||
| Mon | 07/29/13 | 232.90494 | 1.06795 | 14 | 0.5079 | -0.5079 | 2.94 | x | x | 13.7923 | 7.28 | ||
| Tue | 07/30/13 | 232.91829 | 1.06801 | 15 | 0.5442 | -0.5442 | 2.88 | x | x | 13.8286 | 7.34 | ||
| Wed | 07/31/13 | 232.93165 | 1.06808 | 16 | 0.5805 | -0.5805 | 2.81 | x | x | 13.8649 | 7.41 | ||
| 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 | 08/01/13 | 232.94500 | 1.06814 | 17 | 0.6168 | -0.6168 | 2.75 | x | x | 13.9012 | 7.47 | ||
| Fri | 08/02/13 | 232.96303 | 1.06822 | 18 | 0.6531 | -0.6531 | 2.67 | x | x | 13.9375 | 7.55 | ||
| Mon | 08/05/13 | 233.01713 | 1.06847 | 21 | 0.7622 | -0.7622 | 2.42 | x | x | 14.0466 | 7.80 | ||
| Tue | 08/06/13 | 233.03516 | 1.06855 | 22 | 0.7985 | -0.7985 | 2.34 | x | x | 14.0829 | 7.88 | ||
| Wed | 08/07/13 | 233.05319 | 1.06863 | 23 | 0.8349 | -0.8349 | 2.26 | x | x | 14.1193 | 7.96 | ||
| Thu | 08/08/13 | 233.07123 | 1.06872 | 24 | 0.8712 | -0.8712 | 2.17 | x | x | 14.1556 | 8.05 | ||
| Fri | 08/09/13 | 233.08926 | 1.06880 | 25 | 0.9076 | -0.9076 | 2.09 | x | x | 14.1920 | 8.13 | ||
| Mon | 08/12/13 | 233.14335 | 1.06905 | 28 | 1.0168 | -1.0168 | 1.84 | x | x | 14.3012 | 8.38 | ||
| Tue | 08/13/13 | 233.16139 | 1.06913 | 29 | 1.0532 | -1.0532 | 1.76 | x | x | 14.3376 | 8.46 | ||
| Wed | 08/14/13 | 233.17942 | 1.06921 | 30 | 1.0895 | -1.0895 | 1.68 | x | x | 14.3739 | 8.54 | ||
| Thu | 08/15/13 | 233.19745 | 1.06929 | 31 | 1.1260 | -1.1260 | 1.60 | x | x | 14.4104 | 8.62 | ||
| Fri | 08/16/13 | 233.21548 | 1.06938 | 32 | 1.1624 | -1.1624 | 1.51 | x | x | 14.4468 | 8.71 | ||
| Mon | 08/19/13 | 233.26958 | 1.06963 | 35 | 1.2716 | -1.2716 | 1.26 | x | x | 14.5560 | 8.96 | ||
| Tue | 08/20/13 | 233.28761 | 1.06971 | 36 | 1.3081 | -1.3081 | 1.18 | x | x | 14.5925 | 9.04 | ||
| Wed | 08/21/13 | 233.30565 | 1.06979 | 37 | 1.3445 | -1.3445 | 1.10 | x | x | 14.6289 | 9.12 | ||
| Thu | 08/22/13 | 233.32368 | 1.06987 | 38 | 1.3809 | -1.3809 | 1.02 | x | x | 14.6653 | 9.20 | ||
| Fri | 08/23/13 | 233.34171 | 1.06996 | 39 | 1.4174 | -1.4174 | 0.93 | x | x | 14.7018 | 9.29 | ||
| Mon | 08/26/13 | 233.39581 | 1.07020 | 42 | 1.5268 | -1.5268 | 0.69 | x | x | 14.8112 | 9.53 | ||
| Tue | 08/27/13 | 233.41384 | 1.07029 | 43 | 1.5633 | -1.5633 | 0.60 | x | x | 14.8477 | 9.62 | ||
| Wed | 08/28/13 | 233.43187 | 1.07037 | 44 | 1.5997 | -1.5997 | 0.52 | x | x | 14.8841 | 9.70 | ||
| Thu | 08/29/13 | 233.44990 | 1.07045 | 45 | 1.6362 | -1.6362 | 0.44 | x | x | 14.9206 | 9.78 | ||
| Fri | 08/30/13 | 233.46794 | 1.07053 | 46 | 1.6727 | -1.6727 | 0.36 | x | x | 14.9571 | 9.86 | ||
| 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 | 09/02/13 | 233.50707 | 1.07071 | 49 | 1.7821 | -1.7821 | 0.18 | x | x | 15.0665 | 10.04 | ||
| Tue | 09/03/13 | 233.51013 | 1.07073 | 50 | 1.8185 | -1.8185 | 0.16 | x | x | 15.1029 | 10.06 | ||
| Wed | 09/04/13 | 233.51320 | 1.07074 | 51 | 1.8549 | -1.8549 | 0.15 | x | x | 15.1393 | 10.07 | ||
| Thu | 09/05/13 | 233.51627 | 1.07076 | 52 | 1.8913 | -1.8913 | 0.13 | x | x | 15.1757 | 10.09 | ||
| Fri | 09/06/13 | 233.51933 | 1.07077 | 53 | 1.9277 | -1.9277 | 0.12 | x | x | 15.2121 | 10.10 | ||
| Mon | 09/09/13 | 233.52853 | 1.07081 | 56 | 2.0369 | -2.0369 | 0.08 | x | x | 15.3213 | 10.14 | ||
| Tue | 09/10/13 | 233.53160 | 1.07083 | 57 | 2.0733 | -2.0733 | 0.06 | x | x | 15.3577 | 10.16 | ||
| Wed | 09/11/13 | 233.53467 | 1.07084 | 58 | 2.1097 | -2.1097 | 0.05 | x | x | 15.3941 | 10.17 | ||
| Thu | 09/12/13 | 233.53773 | 1.07085 | 59 | 2.1461 | -2.1461 | 0.04 | x | x | 15.4305 | 10.18 | ||
| Fri | 09/13/13 | 233.54080 | 1.07087 | 60 | 2.1825 | -2.1825 | 0.02 | x | x | 15.4669 | 10.20 | ||
| Mon | 09/16/13 | 233.55000 | 1.07091 | 63 | 2.2917 | -2.2917 | -0.02 | x | x | 15.5761 | 10.24 | ||
| Tue | 09/17/13 | 233.55307 | 1.07093 | 64 | 2.3281 | -2.3281 | -0.04 | x | x | 15.6125 | 10.26 | ||
| Wed | 09/18/13 | 233.55613 | 1.07094 | 65 | 2.3645 | -2.3645 | -0.05 | x | x | 15.6489 | 10.27 | ||
| Thu | 09/19/13 | 233.55920 | 1.07095 | 66 | 2.4009 | -2.4009 | -0.06 | x | x | 15.6853 | 10.28 | ||
| Fri | 09/20/13 | 233.56227 | 1.07097 | 67 | 2.4373 | -2.4373 | -0.08 | x | x | 15.7217 | 10.30 | ||
| Mon | 09/23/13 | 233.57147 | 1.07101 | 70 | 2.5466 | -2.5466 | -0.12 | x | x | 15.8310 | 10.34 | ||
| Tue | 09/24/13 | 233.57453 | 1.07102 | 71 | 2.5830 | -2.5830 | -0.13 | x | x | 15.8674 | 10.35 | ||
| Wed | 09/25/13 | 233.57760 | 1.07104 | 72 | 2.6194 | -2.6194 | -0.15 | x | x | 15.9038 | 10.37 | ||
| Thu | 09/26/13 | 233.58067 | 1.07105 | 73 | 2.6558 | -2.6558 | -0.16 | x | x | 15.9402 | 10.38 | ||
| Fri | 09/27/13 | 233.58373 | 1.07107 | 74 | 2.6922 | -2.6922 | -0.18 | x | x | 15.9766 | 10.40 | ||
| Mon | 09/30/13 | 233.59293 | 1.07111 | 77 | 2.8015 | -2.8015 | -0.22 | x | x | 16.0859 | 10.44 | ||
| 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 | 10/01/13 | 233.59600 | 1.07112 | 78 | 2.8379 | -2.8379 | -0.23 | x | x | 16.1223 | 10.45 | ||
| Wed | 10/02/13 | 233.60506 | 1.07116 | 79 | 2.8744 | -2.8744 | -0.27 | x | x | 16.1588 | 10.49 | ||
| Thu | 10/03/13 | 233.61413 | 1.07121 | 80 | 2.9109 | -2.9109 | -0.32 | x | x | 16.1953 | 10.54 | ||
| Fri | 10/04/13 | 233.62319 | 1.07125 | 81 | 2.9474 | -2.9474 | -0.36 | x | x | 16.2318 | 10.58 | ||
| Mon | 10/07/13 | 233.65039 | 1.07137 | 84 | 3.0569 | -3.0569 | -0.48 | x | x | 16.3413 | 10.70 | ||
| Tue | 10/08/13 | 233.65945 | 1.07141 | 85 | 3.0934 | -3.0934 | -0.52 | x | x | 16.3778 | 10.74 | ||
| Wed | 10/09/13 | 233.66852 | 1.07145 | 86 | 3.1299 | -3.1299 | -0.56 | x | x | 16.4143 | 10.78 | ||
| Thu | 10/10/13 | 233.67758 | 1.07150 | 87 | 3.1665 | -3.1665 | -0.61 | x | x | 16.4509 | 10.83 | ||
| Fri | 10/11/13 | 233.68665 | 1.07154 | 88 | 3.2030 | -3.2030 | -0.65 | x | x | 16.4874 | 10.87 | ||
| Mon | 10/14/13 | 233.71384 | 1.07166 | 91 | 3.3125 | -3.3125 | -0.77 | x | x | 16.5969 | 10.99 | ||
| Tue | 10/15/13 | 233.72290 | 1.07170 | 92 | 3.3491 | -3.3491 | -0.81 | x | x | 16.6335 | 11.03 | ||
| Wed | 10/16/13 | 233.73197 | 1.07175 | 93 | 3.3856 | -3.3856 | -0.86 | x | x | 16.6700 | 11.08 | ||
| Thu | 10/17/13 | 233.74103 | 1.07179 | 94 | 3.4222 | -3.4222 | -0.90 | x | x | 16.7066 | 11.12 | ||
| Fri | 10/18/13 | 233.75010 | 1.07183 | 95 | 3.4587 | -3.4587 | -0.94 | x | x | 16.7431 | 11.16 | ||
| Mon | 10/21/13 | 233.77729 | 1.07195 | 98 | 3.5683 | -3.5683 | -1.06 | x | x | 16.8527 | 11.28 | ||
| Tue | 10/22/13 | 233.78635 | 1.07199 | 99 | 3.6049 | -3.6049 | -1.10 | x | x | 16.8893 | 11.32 | ||
| Wed | 10/23/13 | 233.79542 | 1.07204 | 100 | 3.6414 | -3.6414 | -1.15 | x | x | 16.9258 | 11.37 | ||
| Thu | 10/24/13 | 233.80448 | 1.07208 | 101 | 3.6780 | -3.6780 | -1.19 | x | x | 16.9624 | 11.41 | ||
| Fri | 10/25/13 | 233.81355 | 1.07212 | 102 | 3.7145 | -3.7145 | -1.23 | x | x | 16.9989 | 11.45 | ||
| Mon | 10/28/13 | 233.84074 | 1.07224 | 105 | 3.8242 | -3.8242 | -1.35 | x | x | 17.1086 | 11.57 | ||
| Tue | 10/29/13 | 233.84981 | 1.07229 | 106 | 3.8608 | -3.8608 | -1.40 | x | x | 17.1452 | 11.62 | ||
| Wed | 10/30/13 | 233.85887 | 1.07233 | 107 | 3.8974 | -3.8974 | -1.44 | x | x | 17.1818 | 11.66 | ||
| Thu | 10/31/13 | 233.86794 | 1.07237 | 108 | 3.9340 | -3.9340 | -1.48 | x | x | 17.2184 | 11.70 | ||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Jan Int | Jul Int | Net Interest | OID | Jan Int | Jul Int | Total Interest | OID | |
| Fri | 11/01/13 | 233.87700 | 1.07241 | 109 | 3.9705 | -3.9705 | -1.52 | x | x | 17.2549 | 11.74 | ||
| Mon | 11/04/13 | 233.90420 | 1.07254 | 112 | 4.0803 | -4.0803 | -1.65 | x | x | 17.3647 | 11.87 | ||
| Tue | 11/05/13 | 233.91327 | 1.07258 | 113 | 4.1169 | -4.1169 | -1.69 | x | x | 17.4013 | 11.91 | ||
| Wed | 11/06/13 | 233.92233 | 1.07262 | 114 | 4.1535 | -4.1535 | -1.73 | x | x | 17.4379 | 11.95 | ||
| Thu | 11/07/13 | 233.93140 | 1.07266 | 115 | 4.1901 | -4.1901 | -1.77 | x | x | 17.4745 | 11.99 | ||
| Fri | 11/08/13 | 233.94047 | 1.07270 | 116 | 4.2267 | -4.2267 | -1.81 | x | x | 17.5111 | 12.03 | ||
| Mon | 11/11/13 | 233.96767 | 1.07283 | 119 | 4.3365 | -4.3365 | -1.94 | x | x | 17.6209 | 12.16 | ||
| Tue | 11/12/13 | 233.97673 | 1.07287 | 120 | 4.3731 | -4.3731 | -1.98 | x | x | 17.6575 | 12.20 | ||
| Wed | 11/13/13 | 233.98580 | 1.07291 | 121 | 4.4097 | -4.4097 | -2.02 | x | x | 17.6941 | 12.24 | ||
| Thu | 11/14/13 | 233.99487 | 1.07295 | 122 | 4.4463 | -4.4463 | -2.06 | x | x | 17.7307 | 12.28 | ||
| Fri | 11/15/13 | 234.00393 | 1.07299 | 123 | 4.4829 | -4.4829 | -2.10 | x | x | 17.7673 | 12.32 | ||
| Mon | 11/18/13 | 234.03113 | 1.07312 | 126 | 4.5928 | -4.5928 | -2.23 | x | x | 17.8772 | 12.45 | ||
| Tue | 11/19/13 | 234.04020 | 1.07316 | 127 | 4.6295 | -4.6295 | -2.27 | x | x | 17.9139 | 12.49 | ||
| Wed | 11/20/13 | 234.04927 | 1.07320 | 128 | 4.6661 | -4.6661 | -2.31 | x | x | 17.9505 | 12.53 | ||
| Thu | 11/21/13 | 234.05833 | 1.07324 | 129 | 4.7027 | -4.7027 | -2.35 | x | x | 17.9871 | 12.57 | ||
| Fri | 11/22/13 | 234.06740 | 1.07328 | 130 | 4.7393 | -4.7393 | -2.39 | x | x | 18.0237 | 12.61 | ||
| Mon | 11/25/13 | 234.09460 | 1.07341 | 133 | 4.8493 | -4.8493 | -2.52 | x | x | 18.1337 | 12.74 | ||
| Tue | 11/26/13 | 234.10367 | 1.07345 | 134 | 4.8859 | -4.8859 | -2.56 | x | x | 18.1703 | 12.78 | ||
| Wed | 11/27/13 | 234.11273 | 1.07349 | 135 | 4.9226 | -4.9226 | -2.60 | x | x | 18.2070 | 12.82 | ||
| Thu | 11/28/13 | 234.12180 | 1.07353 | 136 | 4.9592 | -4.9592 | -2.64 | x | x | 18.2436 | 12.86 | ||
| Fri | 11/29/13 | 234.13087 | 1.07357 | 137 | 4.9959 | -4.9959 | -2.68 | x | x | 18.2803 | 12.90 | ||
| 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 | 12/02/13 | 234.12955 | 1.07357 | 140 | 5.1053 | -5.1053 | -2.68 | x | x | 18.3897 | 12.90 | ||
| Tue | 12/03/13 | 234.11010 | 1.07348 | 141 | 5.1413 | -5.1413 | -2.59 | x | x | 18.4257 | 12.81 | ||
| Wed | 12/04/13 | 234.09065 | 1.07339 | 142 | 5.1774 | -5.1774 | -2.50 | x | x | 18.4618 | 12.72 | ||
| Thu | 12/05/13 | 234.07119 | 1.07330 | 143 | 5.2134 | -5.2134 | -2.41 | x | x | 18.4978 | 12.63 | ||
| Fri | 12/06/13 | 234.05174 | 1.07321 | 144 | 5.2494 | -5.2494 | -2.32 | x | x | 18.5338 | 12.54 | ||
| Mon | 12/09/13 | 233.99339 | 1.07294 | 147 | 5.3574 | -5.3574 | -2.05 | x | x | 18.6418 | 12.27 | ||
| Tue | 12/10/13 | 233.97394 | 1.07286 | 148 | 5.3935 | -5.3935 | -1.97 | x | x | 18.6779 | 12.19 | ||
| Wed | 12/11/13 | 233.95448 | 1.07277 | 149 | 5.4294 | -5.4294 | -1.88 | x | x | 18.7138 | 12.10 | ||
| Thu | 12/12/13 | 233.93503 | 1.07268 | 150 | 5.4654 | -5.4654 | -1.79 | x | x | 18.7498 | 12.01 | ||
| Fri | 12/13/13 | 233.91558 | 1.07259 | 151 | 5.5014 | -5.5014 | -1.70 | x | x | 18.7858 | 11.92 | ||
| Mon | 12/16/13 | 233.85723 | 1.07232 | 154 | 5.6093 | -5.6093 | -1.43 | x | x | 18.8937 | 11.65 | ||
| Tue | 12/17/13 | 233.83777 | 1.07223 | 155 | 5.6452 | -5.6452 | -1.34 | x | x | 18.9296 | 11.56 | ||
| Wed | 12/18/13 | 233.81832 | 1.07214 | 156 | 5.6812 | -5.6812 | -1.25 | x | x | 18.9656 | 11.47 | ||
| Thu | 12/19/13 | 233.79887 | 1.07205 | 157 | 5.7171 | -5.7171 | -1.16 | x | x | 19.0015 | 11.38 | ||
| Fri | 12/20/13 | 233.77942 | 1.07196 | 158 | 5.7530 | -5.7530 | -1.07 | x | x | 19.0374 | 11.29 | ||
| Mon | 12/23/13 | 233.72106 | 1.07170 | 161 | 5.8609 | -5.8609 | -0.81 | x | x | 19.1453 | 11.03 | ||
| Tue | 12/24/13 | 233.70161 | 1.07161 | 162 | 5.8968 | -5.8968 | -0.72 | x | x | 19.1812 | 10.94 | ||
| Wed | 12/25/13 | 233.68216 | 1.07152 | 163 | 5.9327 | -5.9327 | -0.63 | x | x | 19.2171 | 10.85 | ||
| Thu | 12/26/13 | 233.66271 | 1.07143 | 164 | 5.9686 | -5.9686 | -0.54 | x | x | 19.2530 | 10.76 | ||
| Fri | 12/27/13 | 233.64326 | 1.07134 | 165 | 6.0045 | -6.0045 | -0.45 | x | x | 19.2889 | 10.67 | ||
| Mon | 12/30/13 | 233.58490 | 1.07107 | 168 | 6.1121 | -6.1121 | -0.18 | x | x | 19.3965 | 10.40 | ||
| Tue | 12/31/13 | 233.56545 | 1.07098 | 169 | 6.1479 | -6.1479 | -0.09 | x | x | 19.4323 | 10.31 | ||
| Wed | 01/01/14 | 233.54600 | 1.07089 | ||||||||||
Generated 12/17/13 08:53