| CUSIP Number | 912810RR1 | Interest 02/15/17 (184 days) | $5.0939 | |
| Dated Date | February 15, 2016 | Interest 08/15/17 (181 days) | $5.1665 | |
| Ref CPI on Dated Date | 236.94448 | Interest Total | $10.2604 | |
| Original Issue Date | February 29, 2016 | Interest 02/15/18 (184 days) |
| Purchased on Settelment Date & held to 01/01/18 | Held on 01/01/17 & Sold on Settlement Date | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Feb Int | Aug Int | Net Interest | OID | Feb Int | Aug Int | Total Interest | OID | |
| Sun | 01/01/17 | 241.72900 | 1.02019 | 139 | 3.8534 | x | x | 6.4070 | 20.83 | 3.8534 | 0.00 | ||
| Mon | 01/02/17 | 241.71687 | 1.02014 | 140 | 3.8810 | x | x | 6.3794 | 20.88 | 3.8810 | -0.05 | ||
| Tue | 01/03/17 | 241.70474 | 1.02009 | 141 | 3.9085 | x | x | 6.3519 | 20.93 | 3.9085 | -0.10 | ||
| Wed | 01/04/17 | 241.69261 | 1.02004 | 142 | 3.9360 | x | x | 6.3244 | 20.98 | 3.9360 | -0.15 | ||
| Thu | 01/05/17 | 241.68048 | 1.01999 | 143 | 3.9635 | x | x | 6.2969 | 21.03 | 3.9635 | -0.20 | ||
| Fri | 01/06/17 | 241.66835 | 1.01994 | 144 | 3.9911 | x | x | 6.2693 | 21.08 | 3.9911 | -0.25 | ||
| Mon | 01/09/17 | 241.63197 | 1.01978 | 147 | 4.0736 | x | x | 6.1868 | 21.24 | 4.0736 | -0.41 | ||
| Tue | 01/10/17 | 241.61984 | 1.01973 | 148 | 4.1011 | x | x | 6.1593 | 21.29 | 4.1011 | -0.46 | ||
| Wed | 01/11/17 | 241.60771 | 1.01968 | 149 | 4.1286 | x | x | 6.1318 | 21.34 | 4.1286 | -0.51 | ||
| Thu | 01/12/17 | 241.59558 | 1.01963 | 150 | 4.1561 | x | x | 6.1043 | 21.39 | 4.1561 | -0.56 | ||
| Fri | 01/13/17 | 241.58345 | 1.01958 | 151 | 4.1836 | x | x | 6.0768 | 21.44 | 4.1836 | -0.61 | ||
| Mon | 01/16/17 | 241.54706 | 1.01942 | 154 | 4.2661 | x | x | 5.9943 | 21.60 | 4.2661 | -0.77 | ||
| Tue | 01/17/17 | 241.53494 | 1.01937 | 155 | 4.2935 | x | x | 5.9669 | 21.65 | 4.2935 | -0.82 | ||
| Wed | 01/18/17 | 241.52281 | 1.01932 | 156 | 4.3210 | x | x | 5.9394 | 21.70 | 4.3210 | -0.87 | ||
| Thu | 01/19/17 | 241.51068 | 1.01927 | 157 | 4.3485 | x | x | 5.9119 | 21.75 | 4.3485 | -0.92 | ||
| Fri | 01/20/17 | 241.49855 | 1.01922 | 158 | 4.3760 | x | x | 5.8844 | 21.80 | 4.3760 | -0.97 | ||
| Mon | 01/23/17 | 241.46216 | 1.01907 | 161 | 4.4584 | x | x | 5.8020 | 21.95 | 4.4584 | -1.12 | ||
| Tue | 01/24/17 | 241.45003 | 1.01902 | 162 | 4.4859 | x | x | 5.7745 | 22.00 | 4.4859 | -1.17 | ||
| Wed | 01/25/17 | 241.43790 | 1.01896 | 163 | 4.5133 | x | x | 5.7471 | 22.06 | 4.5133 | -1.23 | ||
| Thu | 01/26/17 | 241.42577 | 1.01891 | 164 | 4.5408 | x | x | 5.7196 | 22.11 | 4.5408 | -1.28 | ||
| Fri | 01/27/17 | 241.41365 | 1.01886 | 165 | 4.5683 | x | x | 5.6921 | 22.16 | 4.5683 | -1.33 | ||
| Mon | 01/30/17 | 241.37726 | 1.01871 | 168 | 4.6506 | x | x | 5.6098 | 22.31 | 4.6506 | -1.48 | ||
| Tue | 01/31/17 | 241.36513 | 1.01866 | 169 | 4.6781 | x | x | 5.5823 | 22.36 | 4.6781 | -1.53 | ||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Feb Int | Aug Int | Net Interest | OID | Feb Int | Aug Int | Total Interest | OID | |
| Wed | 02/01/17 | 241.35300 | 1.01861 | 170 | 4.7055 | x | x | 5.5549 | 22.41 | 4.7055 | -1.58 | ||
| Thu | 02/02/17 | 241.35582 | 1.01862 | 171 | 4.7333 | x | x | 5.5271 | 22.40 | 4.7333 | -1.57 | ||
| Fri | 02/03/17 | 241.35864 | 1.01863 | 172 | 4.7610 | x | x | 5.4994 | 22.39 | 4.7610 | -1.56 | ||
| Mon | 02/06/17 | 241.36711 | 1.01867 | 175 | 4.8442 | x | x | 5.4162 | 22.35 | 4.8442 | -1.52 | ||
| Tue | 02/07/17 | 241.36993 | 1.01868 | 176 | 4.8719 | x | x | 5.3885 | 22.34 | 4.8719 | -1.51 | ||
| Wed | 02/08/17 | 241.37275 | 1.01869 | 177 | 4.8997 | x | x | 5.3607 | 22.33 | 4.8997 | -1.50 | ||
| Thu | 02/09/17 | 241.37557 | 1.01870 | 178 | 4.9274 | x | x | 5.3330 | 22.32 | 4.9274 | -1.49 | ||
| Fri | 02/10/17 | 241.37839 | 1.01871 | 179 | 4.9551 | x | x | 5.3053 | 22.31 | 4.9551 | -1.48 | ||
| Mon | 02/13/17 | 241.38686 | 1.01875 | 182 | 5.0384 | x | x | 5.2220 | 22.27 | 5.0384 | -1.44 | ||
| Tue | 02/14/17 | 241.38968 | 1.01876 | 183 | 5.0661 | x | x | 5.1943 | 22.26 | 5.0661 | -1.43 | ||
| Wed | 02/15/17 | 241.39250 | 1.01877 | 0 | 0.0000 | x | 5.1665 | 22.25 | x | 5.0939 | -1.42 | ||
| Thu | 02/16/17 | 241.39532 | 1.01878 | 1 | 0.0281 | x | 5.1384 | 22.24 | x | 5.1220 | -1.41 | ||
| Fri | 02/17/17 | 241.39814 | 1.01880 | 2 | 0.0563 | x | 5.1102 | 22.22 | x | 5.1502 | -1.39 | ||
| Mon | 02/20/17 | 241.40661 | 1.01883 | 5 | 0.1407 | x | 5.0258 | 22.19 | x | 5.2346 | -1.36 | ||
| Tue | 02/21/17 | 241.40943 | 1.01884 | 6 | 0.1689 | x | 4.9976 | 22.18 | x | 5.2628 | -1.35 | ||
| Wed | 02/22/17 | 241.41225 | 1.01886 | 7 | 0.1970 | x | 4.9695 | 22.16 | x | 5.2909 | -1.33 | ||
| Thu | 02/23/17 | 241.41507 | 1.01887 | 8 | 0.2252 | x | 4.9413 | 22.15 | x | 5.3191 | -1.32 | ||
| Fri | 02/24/17 | 241.41789 | 1.01888 | 9 | 0.2533 | x | 4.9132 | 22.14 | x | 5.3472 | -1.31 | ||
| Mon | 02/27/17 | 241.42636 | 1.01892 | 12 | 0.3378 | x | 4.8287 | 22.10 | x | 5.4317 | -1.27 | ||
| Tue | 02/28/17 | 241.42918 | 1.01893 | 13 | 0.3659 | x | 4.8006 | 22.09 | x | 5.4598 | -1.26 | ||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Feb Int | Aug Int | Net Interest | OID | Feb Int | Aug Int | Total Interest | OID | |
| Wed | 03/01/17 | 241.43200 | 1.01894 | 14 | 0.3941 | x | 4.7724 | 22.08 | x | 5.4880 | -1.25 | ||
| Thu | 03/02/17 | 241.47739 | 1.01913 | 15 | 0.4223 | x | 4.7442 | 21.89 | x | 5.5162 | -1.06 | ||
| Fri | 03/03/17 | 241.52277 | 1.01932 | 16 | 0.4505 | x | 4.7160 | 21.70 | x | 5.5444 | -0.87 | ||
| Mon | 03/06/17 | 241.65894 | 1.01990 | 19 | 0.5353 | x | 4.6312 | 21.12 | x | 5.6292 | -0.29 | ||
| Tue | 03/07/17 | 241.70432 | 1.02009 | 20 | 0.5636 | x | 4.6029 | 20.93 | x | 5.6575 | -0.10 | ||
| Wed | 03/08/17 | 241.74971 | 1.02028 | 21 | 0.5919 | x | 4.5746 | 20.74 | x | 5.6858 | 0.09 | ||
| Thu | 03/09/17 | 241.79510 | 1.02047 | 22 | 0.6202 | x | 4.5463 | 20.55 | x | 5.7141 | 0.28 | ||
| Fri | 03/10/17 | 241.84048 | 1.02066 | 23 | 0.6485 | x | 4.5180 | 20.36 | x | 5.7424 | 0.47 | ||
| Mon | 03/13/17 | 241.97665 | 1.02124 | 26 | 0.7335 | x | 4.4330 | 19.78 | x | 5.8274 | 1.05 | ||
| Tue | 03/14/17 | 242.02203 | 1.02143 | 27 | 0.7618 | x | 4.4047 | 19.59 | x | 5.8557 | 1.24 | ||
| Wed | 03/15/17 | 242.06742 | 1.02162 | 28 | 0.7902 | x | 4.3763 | 19.40 | x | 5.8841 | 1.43 | ||
| Thu | 03/16/17 | 242.11281 | 1.02181 | 29 | 0.8186 | x | 4.3479 | 19.21 | x | 5.9125 | 1.62 | ||
| Fri | 03/17/17 | 242.15819 | 1.02200 | 30 | 0.8470 | x | 4.3195 | 19.02 | x | 5.9409 | 1.81 | ||
| Mon | 03/20/17 | 242.29435 | 1.02258 | 33 | 0.9322 | x | 4.2343 | 18.44 | x | 6.0261 | 2.39 | ||
| Tue | 03/21/17 | 242.33974 | 1.02277 | 34 | 0.9606 | x | 4.2059 | 18.25 | x | 6.0545 | 2.58 | ||
| Wed | 03/22/17 | 242.38513 | 1.02296 | 35 | 0.9890 | x | 4.1775 | 18.06 | x | 6.0829 | 2.77 | ||
| Thu | 03/23/17 | 242.43052 | 1.02315 | 36 | 1.0175 | x | 4.1490 | 17.87 | x | 6.1114 | 2.96 | ||
| Fri | 03/24/17 | 242.47590 | 1.02334 | 37 | 1.0460 | x | 4.1205 | 17.68 | x | 6.1399 | 3.15 | ||
| Mon | 03/27/17 | 242.61206 | 1.02392 | 40 | 1.1314 | x | 4.0351 | 17.10 | x | 6.2253 | 3.73 | ||
| Tue | 03/28/17 | 242.65745 | 1.02411 | 41 | 1.1599 | x | 4.0066 | 16.91 | x | 6.2538 | 3.92 | ||
| Wed | 03/29/17 | 242.70284 | 1.02430 | 42 | 1.1884 | x | 3.9781 | 16.72 | x | 6.2823 | 4.11 | ||
| Thu | 03/30/17 | 242.74823 | 1.02449 | 43 | 1.2169 | x | 3.9496 | 16.53 | x | 6.3108 | 4.30 | ||
| Fri | 03/31/17 | 242.79361 | 1.02469 | 44 | 1.2455 | x | 3.9210 | 16.33 | x | 6.3394 | 4.50 | ||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Feb Int | Aug Int | Net Interest | OID | Feb Int | Aug Int | Total Interest | OID | |
| Mon | 04/03/17 | 242.88993 | 1.02509 | 47 | 1.3309 | x | 3.8356 | 15.93 | x | 6.4248 | 4.90 | ||
| Tue | 04/04/17 | 242.91540 | 1.02520 | 48 | 1.3594 | x | 3.8071 | 15.82 | x | 6.4533 | 5.01 | ||
| Wed | 04/05/17 | 242.94087 | 1.02531 | 49 | 1.3879 | x | 3.7786 | 15.71 | x | 6.4818 | 5.12 | ||
| Thu | 04/06/17 | 242.96633 | 1.02541 | 50 | 1.4163 | x | 3.7502 | 15.61 | x | 6.5102 | 5.22 | ||
| Fri | 04/07/17 | 242.99180 | 1.02552 | 51 | 1.4448 | x | 3.7217 | 15.50 | x | 6.5387 | 5.33 | ||
| Mon | 04/10/17 | 243.06820 | 1.02584 | 54 | 1.5303 | x | 3.6362 | 15.18 | x | 6.6242 | 5.65 | ||
| Tue | 04/11/17 | 243.09367 | 1.02595 | 55 | 1.5588 | x | 3.6077 | 15.07 | x | 6.6527 | 5.76 | ||
| Wed | 04/12/17 | 243.11913 | 1.02606 | 56 | 1.5873 | x | 3.5792 | 14.96 | x | 6.6812 | 5.87 | ||
| Thu | 04/13/17 | 243.14460 | 1.02617 | 57 | 1.6158 | x | 3.5507 | 14.85 | x | 6.7097 | 5.98 | ||
| Fri | 04/14/17 | 243.17007 | 1.02627 | 58 | 1.6443 | x | 3.5222 | 14.75 | x | 6.7382 | 6.08 | ||
| Mon | 04/17/17 | 243.24647 | 1.02660 | 61 | 1.7299 | x | 3.4366 | 14.42 | x | 6.8238 | 6.41 | ||
| Tue | 04/18/17 | 243.27193 | 1.02670 | 62 | 1.7584 | x | 3.4081 | 14.32 | x | 6.8523 | 6.51 | ||
| Wed | 04/19/17 | 243.29740 | 1.02681 | 63 | 1.7870 | x | 3.3795 | 14.21 | x | 6.8809 | 6.62 | ||
| Thu | 04/20/17 | 243.32287 | 1.02692 | 64 | 1.8155 | x | 3.3510 | 14.10 | x | 6.9094 | 6.73 | ||
| Fri | 04/21/17 | 243.34833 | 1.02703 | 65 | 1.8441 | x | 3.3224 | 13.99 | x | 6.9380 | 6.84 | ||
| Mon | 04/24/17 | 243.42473 | 1.02735 | 68 | 1.9298 | x | 3.2367 | 13.67 | x | 7.0237 | 7.16 | ||
| Tue | 04/25/17 | 243.45020 | 1.02746 | 69 | 1.9584 | x | 3.2081 | 13.56 | x | 7.0523 | 7.27 | ||
| Wed | 04/26/17 | 243.47567 | 1.02756 | 70 | 1.9870 | x | 3.1795 | 13.46 | x | 7.0809 | 7.37 | ||
| Thu | 04/27/17 | 243.50113 | 1.02767 | 71 | 2.0156 | x | 3.1509 | 13.35 | x | 7.1095 | 7.48 | ||
| Fri | 04/28/17 | 243.52660 | 1.02778 | 72 | 2.0442 | x | 3.1223 | 13.24 | x | 7.1381 | 7.59 | ||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Feb Int | Aug Int | Net Interest | OID | Feb Int | Aug Int | Total Interest | OID | |
| Mon | 05/01/17 | 243.60300 | 1.02810 | 75 | 2.1300 | x | 3.0365 | 12.92 | x | 7.2239 | 7.91 | ||
| Tue | 05/02/17 | 243.60939 | 1.02813 | 76 | 2.1585 | x | 3.0080 | 12.89 | x | 7.2524 | 7.94 | ||
| Wed | 05/03/17 | 243.61577 | 1.02816 | 77 | 2.1870 | x | 2.9795 | 12.86 | x | 7.2809 | 7.97 | ||
| Thu | 05/04/17 | 243.62216 | 1.02818 | 78 | 2.2154 | x | 2.9511 | 12.84 | x | 7.3093 | 7.99 | ||
| Fri | 05/05/17 | 243.62855 | 1.02821 | 79 | 2.2439 | x | 2.9226 | 12.81 | x | 7.3378 | 8.02 | ||
| Mon | 05/08/17 | 243.64771 | 1.02829 | 82 | 2.3293 | x | 2.8372 | 12.73 | x | 7.4232 | 8.10 | ||
| Tue | 05/09/17 | 243.65410 | 1.02832 | 83 | 2.3578 | x | 2.8087 | 12.70 | x | 7.4517 | 8.13 | ||
| Wed | 05/10/17 | 243.66048 | 1.02834 | 84 | 2.3862 | x | 2.7803 | 12.68 | x | 7.4801 | 8.15 | ||
| Thu | 05/11/17 | 243.66687 | 1.02837 | 85 | 2.4147 | x | 2.7518 | 12.65 | x | 7.5086 | 8.18 | ||
| Fri | 05/12/17 | 243.67326 | 1.02840 | 86 | 2.4432 | x | 2.7233 | 12.62 | x | 7.5371 | 8.21 | ||
| Mon | 05/15/17 | 243.69242 | 1.02848 | 89 | 2.5286 | x | 2.6379 | 12.54 | x | 7.6225 | 8.29 | ||
| Tue | 05/16/17 | 243.69881 | 1.02851 | 90 | 2.5571 | x | 2.6094 | 12.51 | x | 7.6510 | 8.32 | ||
| Wed | 05/17/17 | 243.70519 | 1.02853 | 91 | 2.5855 | x | 2.5810 | 12.49 | x | 7.6794 | 8.34 | ||
| Thu | 05/18/17 | 243.71158 | 1.02856 | 92 | 2.6140 | x | 2.5525 | 12.46 | x | 7.7079 | 8.37 | ||
| Fri | 05/19/17 | 243.71797 | 1.02859 | 93 | 2.6425 | x | 2.5240 | 12.43 | x | 7.7364 | 8.40 | ||
| Mon | 05/22/17 | 243.73713 | 1.02867 | 96 | 2.7280 | x | 2.4385 | 12.35 | x | 7.8219 | 8.48 | ||
| Tue | 05/23/17 | 243.74352 | 1.02869 | 97 | 2.7564 | x | 2.4101 | 12.33 | x | 7.8503 | 8.50 | ||
| Wed | 05/24/17 | 243.74990 | 1.02872 | 98 | 2.7849 | x | 2.3816 | 12.30 | x | 7.8788 | 8.53 | ||
| Thu | 05/25/17 | 243.75629 | 1.02875 | 99 | 2.8134 | x | 2.3531 | 12.27 | x | 7.9073 | 8.56 | ||
| Fri | 05/26/17 | 243.76268 | 1.02878 | 100 | 2.8419 | x | 2.3246 | 12.24 | x | 7.9358 | 8.59 | ||
| Mon | 05/29/17 | 243.78184 | 1.02886 | 103 | 2.9274 | x | 2.2391 | 12.16 | x | 8.0213 | 8.67 | ||
| Tue | 05/30/17 | 243.78823 | 1.02888 | 104 | 2.9559 | x | 2.2106 | 12.14 | x | 8.0498 | 8.69 | ||
| Wed | 05/31/17 | 243.79461 | 1.02891 | 105 | 2.9844 | x | 2.1821 | 12.11 | x | 8.0783 | 8.72 | ||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Feb Int | Aug Int | Net Interest | OID | Feb Int | Aug Int | Total Interest | OID | |
| Thu | 06/01/17 | 243.80100 | 1.02894 | 106 | 3.0129 | x | 2.1536 | 12.08 | x | 8.1068 | 8.75 | ||
| Fri | 06/02/17 | 243.82510 | 1.02904 | 107 | 3.0416 | x | 2.1249 | 11.98 | x | 8.1355 | 8.85 | ||
| Mon | 06/05/17 | 243.89740 | 1.02934 | 110 | 3.1278 | x | 2.0387 | 11.68 | x | 8.2217 | 9.15 | ||
| Tue | 06/06/17 | 243.92150 | 1.02945 | 111 | 3.1566 | x | 2.0099 | 11.57 | x | 8.2505 | 9.26 | ||
| Wed | 06/07/17 | 243.94560 | 1.02955 | 112 | 3.1853 | x | 1.9812 | 11.47 | x | 8.2792 | 9.36 | ||
| Thu | 06/08/17 | 243.96970 | 1.02965 | 113 | 3.2141 | x | 1.9524 | 11.37 | x | 8.3080 | 9.46 | ||
| Fri | 06/09/17 | 243.99380 | 1.02975 | 114 | 3.2429 | x | 1.9236 | 11.27 | x | 8.3368 | 9.56 | ||
| Mon | 06/12/17 | 244.06610 | 1.03006 | 117 | 3.3292 | x | 1.8373 | 10.96 | x | 8.4231 | 9.87 | ||
| Tue | 06/13/17 | 244.09020 | 1.03016 | 118 | 3.3580 | x | 1.8085 | 10.86 | x | 8.4519 | 9.97 | ||
| Wed | 06/14/17 | 244.11430 | 1.03026 | 119 | 3.3868 | x | 1.7797 | 10.76 | x | 8.4807 | 10.07 | ||
| Thu | 06/15/17 | 244.13840 | 1.03036 | 120 | 3.4156 | x | 1.7509 | 10.66 | x | 8.5095 | 10.17 | ||
| Fri | 06/16/17 | 244.16250 | 1.03046 | 121 | 3.4444 | x | 1.7221 | 10.56 | x | 8.5383 | 10.27 | ||
| Mon | 06/19/17 | 244.23480 | 1.03077 | 124 | 3.5308 | x | 1.6357 | 10.25 | x | 8.6247 | 10.58 | ||
| Tue | 06/20/17 | 244.25890 | 1.03087 | 125 | 3.5596 | x | 1.6069 | 10.15 | x | 8.6535 | 10.68 | ||
| Wed | 06/21/17 | 244.28300 | 1.03097 | 126 | 3.5885 | x | 1.5780 | 10.05 | x | 8.6824 | 10.78 | ||
| Thu | 06/22/17 | 244.30710 | 1.03107 | 127 | 3.6173 | x | 1.5492 | 9.95 | x | 8.7112 | 10.88 | ||
| Fri | 06/23/17 | 244.33120 | 1.03117 | 128 | 3.6461 | x | 1.5204 | 9.85 | x | 8.7400 | 10.98 | ||
| Mon | 06/26/17 | 244.40350 | 1.03148 | 131 | 3.7327 | x | 1.4338 | 9.54 | x | 8.8266 | 11.29 | ||
| Tue | 06/27/17 | 244.42760 | 1.03158 | 132 | 3.7616 | x | 1.4049 | 9.44 | x | 8.8555 | 11.39 | ||
| Wed | 06/28/17 | 244.45170 | 1.03168 | 133 | 3.7904 | x | 1.3761 | 9.34 | x | 8.8843 | 11.49 | ||
| Thu | 06/29/17 | 244.47580 | 1.03179 | 134 | 3.8193 | x | 1.3472 | 9.23 | x | 8.9132 | 11.60 | ||
| Fri | 06/30/17 | 244.49990 | 1.03189 | 135 | 3.8482 | x | 1.3183 | 9.13 | x | 8.9421 | 11.70 | ||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Feb Int | Aug Int | Net Interest | OID | Feb Int | Aug Int | Total Interest | OID | |
| Mon | 07/03/17 | 244.53748 | 1.03205 | 138 | 3.9343 | x | 1.2322 | 8.97 | x | 9.0282 | 11.86 | ||
| Tue | 07/04/17 | 244.54423 | 1.03207 | 139 | 3.9629 | x | 1.2036 | 8.95 | x | 9.0568 | 11.88 | ||
| Wed | 07/05/17 | 244.55097 | 1.03210 | 140 | 3.9915 | x | 1.1750 | 8.92 | x | 9.0854 | 11.91 | ||
| Thu | 07/06/17 | 244.55771 | 1.03213 | 141 | 4.0202 | x | 1.1463 | 8.89 | x | 9.1141 | 11.94 | ||
| Fri | 07/07/17 | 244.56445 | 1.03216 | 142 | 4.0488 | x | 1.1177 | 8.86 | x | 9.1427 | 11.97 | ||
| Mon | 07/10/17 | 244.58468 | 1.03224 | 145 | 4.1347 | x | 1.0318 | 8.78 | x | 9.2286 | 12.05 | ||
| Tue | 07/11/17 | 244.59142 | 1.03227 | 146 | 4.1633 | x | 1.0032 | 8.75 | x | 9.2572 | 12.08 | ||
| Wed | 07/12/17 | 244.59816 | 1.03230 | 147 | 4.1919 | x | 0.9746 | 8.72 | x | 9.2858 | 12.11 | ||
| Thu | 07/13/17 | 244.60490 | 1.03233 | 148 | 4.2206 | x | 0.9459 | 8.69 | x | 9.3145 | 12.14 | ||
| Fri | 07/14/17 | 244.61165 | 1.03236 | 149 | 4.2492 | x | 0.9173 | 8.66 | x | 9.3431 | 12.17 | ||
| Mon | 07/17/17 | 244.63187 | 1.03244 | 152 | 4.3351 | x | 0.8314 | 8.58 | x | 9.4290 | 12.25 | ||
| Tue | 07/18/17 | 244.63861 | 1.03247 | 153 | 4.3638 | x | 0.8027 | 8.55 | x | 9.4577 | 12.28 | ||
| Wed | 07/19/17 | 244.64535 | 1.03250 | 154 | 4.3924 | x | 0.7741 | 8.52 | x | 9.4863 | 12.31 | ||
| Thu | 07/20/17 | 244.65210 | 1.03253 | 155 | 4.4211 | x | 0.7454 | 8.49 | x | 9.5150 | 12.34 | ||
| Fri | 07/21/17 | 244.65884 | 1.03256 | 156 | 4.4497 | x | 0.7168 | 8.46 | x | 9.5436 | 12.37 | ||
| Mon | 07/24/17 | 244.67906 | 1.03264 | 159 | 4.5356 | x | 0.6309 | 8.38 | x | 9.6295 | 12.45 | ||
| Tue | 07/25/17 | 244.68581 | 1.03267 | 160 | 4.5643 | x | 0.6022 | 8.35 | x | 9.6582 | 12.48 | ||
| Wed | 07/26/17 | 244.69255 | 1.03270 | 161 | 4.5929 | x | 0.5736 | 8.32 | x | 9.6868 | 12.51 | ||
| Thu | 07/27/17 | 244.69929 | 1.03273 | 162 | 4.6216 | x | 0.5449 | 8.29 | x | 9.7155 | 12.54 | ||
| Fri | 07/28/17 | 244.70603 | 1.03276 | 163 | 4.6503 | x | 0.5162 | 8.26 | x | 9.7442 | 12.57 | ||
| Mon | 07/31/17 | 244.72626 | 1.03284 | 166 | 4.7362 | x | 0.4303 | 8.18 | x | 9.8301 | 12.65 | ||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Feb Int | Aug Int | Net Interest | OID | Feb Int | Aug Int | Total Interest | OID | |
| Tue | 08/01/17 | 244.73300 | 1.03287 | 167 | 4.7649 | x | 0.4016 | 8.15 | x | 9.8588 | 12.68 | ||
| Wed | 08/02/17 | 244.74016 | 1.03290 | 168 | 4.7936 | x | 0.3729 | 8.12 | x | 9.8875 | 12.71 | ||
| Thu | 08/03/17 | 244.74732 | 1.03293 | 169 | 4.8222 | x | 0.3443 | 8.09 | x | 9.9161 | 12.74 | ||
| Fri | 08/04/17 | 244.75448 | 1.03296 | 170 | 4.8509 | x | 0.3156 | 8.06 | x | 9.9448 | 12.77 | ||
| Mon | 08/07/17 | 244.77597 | 1.03305 | 173 | 4.9370 | x | 0.2295 | 7.97 | x | 10.0309 | 12.86 | ||
| Tue | 08/08/17 | 244.78313 | 1.03308 | 174 | 4.9656 | x | 0.2009 | 7.94 | x | 10.0595 | 12.89 | ||
| Wed | 08/09/17 | 244.79029 | 1.03311 | 175 | 4.9943 | x | 0.1722 | 7.91 | x | 10.0882 | 12.92 | ||
| Thu | 08/10/17 | 244.79745 | 1.03314 | 176 | 5.0230 | x | 0.1435 | 7.88 | x | 10.1169 | 12.95 | ||
| Fri | 08/11/17 | 244.80461 | 1.03317 | 177 | 5.0517 | x | 0.1148 | 7.85 | x | 10.1456 | 12.98 | ||
| Mon | 08/14/17 | 244.82610 | 1.03326 | 180 | 5.1378 | x | 0.0287 | 7.76 | x | 10.2317 | 13.07 | ||
| Tue | 08/15/17 | 244.83326 | 1.03329 | 0 | 0.0000 | 0.0000 | 7.73 | x | x | 10.2604 | 13.10 | ||
| Wed | 08/16/17 | 244.84042 | 1.03332 | 1 | 0.0281 | -0.0281 | 7.70 | x | x | 10.2885 | 13.13 | ||
| Thu | 08/17/17 | 244.84758 | 1.03335 | 2 | 0.0562 | -0.0562 | 7.67 | x | x | 10.3166 | 13.16 | ||
| Fri | 08/18/17 | 244.85474 | 1.03338 | 3 | 0.0842 | -0.0842 | 7.64 | x | x | 10.3446 | 13.19 | ||
| Mon | 08/21/17 | 244.87623 | 1.03348 | 6 | 0.1685 | -0.1685 | 7.54 | x | x | 10.4289 | 13.29 | ||
| Tue | 08/22/17 | 244.88339 | 1.03351 | 7 | 0.1966 | -0.1966 | 7.51 | x | x | 10.4570 | 13.32 | ||
| Wed | 08/23/17 | 244.89055 | 1.03354 | 8 | 0.2247 | -0.2247 | 7.48 | x | x | 10.4851 | 13.35 | ||
| Thu | 08/24/17 | 244.89771 | 1.03357 | 9 | 0.2528 | -0.2528 | 7.45 | x | x | 10.5132 | 13.38 | ||
| Fri | 08/25/17 | 244.90487 | 1.03360 | 10 | 0.2809 | -0.2809 | 7.42 | x | x | 10.5413 | 13.41 | ||
| Mon | 08/28/17 | 244.92635 | 1.03369 | 13 | 0.3652 | -0.3652 | 7.33 | x | x | 10.6256 | 13.50 | ||
| Tue | 08/29/17 | 244.93352 | 1.03372 | 14 | 0.3933 | -0.3933 | 7.30 | x | x | 10.6537 | 13.53 | ||
| Wed | 08/30/17 | 244.94068 | 1.03375 | 15 | 0.4214 | -0.4214 | 7.27 | x | x | 10.6818 | 13.56 | ||
| Thu | 08/31/17 | 244.94784 | 1.03378 | 16 | 0.4495 | -0.4495 | 7.24 | x | x | 10.7099 | 13.59 | ||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Feb Int | Aug Int | Net Interest | OID | Feb Int | Aug Int | Total Interest | OID | |
| Fri | 09/01/17 | 244.95500 | 1.03381 | 17 | 0.4776 | -0.4776 | 7.21 | x | x | 10.7380 | 13.62 | ||
| Mon | 09/04/17 | 244.93810 | 1.03374 | 20 | 0.5618 | -0.5618 | 7.28 | x | x | 10.8222 | 13.55 | ||
| Tue | 09/05/17 | 244.93247 | 1.03371 | 21 | 0.5899 | -0.5899 | 7.31 | x | x | 10.8503 | 13.52 | ||
| Wed | 09/06/17 | 244.92683 | 1.03369 | 22 | 0.6180 | -0.6180 | 7.33 | x | x | 10.8784 | 13.50 | ||
| Thu | 09/07/17 | 244.92120 | 1.03366 | 23 | 0.6460 | -0.6460 | 7.36 | x | x | 10.9064 | 13.47 | ||
| Fri | 09/08/17 | 244.91557 | 1.03364 | 24 | 0.6741 | -0.6741 | 7.38 | x | x | 10.9345 | 13.45 | ||
| Mon | 09/11/17 | 244.89867 | 1.03357 | 27 | 0.7583 | -0.7583 | 7.45 | x | x | 11.0187 | 13.38 | ||
| Tue | 09/12/17 | 244.89303 | 1.03355 | 28 | 0.7864 | -0.7864 | 7.47 | x | x | 11.0468 | 13.36 | ||
| Wed | 09/13/17 | 244.88740 | 1.03352 | 29 | 0.8145 | -0.8145 | 7.50 | x | x | 11.0749 | 13.33 | ||
| Thu | 09/14/17 | 244.88177 | 1.03350 | 30 | 0.8425 | -0.8425 | 7.52 | x | x | 11.1029 | 13.31 | ||
| Fri | 09/15/17 | 244.87613 | 1.03347 | 31 | 0.8706 | -0.8706 | 7.55 | x | x | 11.1310 | 13.28 | ||
| Mon | 09/18/17 | 244.85923 | 1.03340 | 34 | 0.9548 | -0.9548 | 7.62 | x | x | 11.2152 | 13.21 | ||
| Tue | 09/19/17 | 244.85360 | 1.03338 | 35 | 0.9828 | -0.9828 | 7.64 | x | x | 11.2432 | 13.19 | ||
| Wed | 09/20/17 | 244.84797 | 1.03336 | 36 | 1.0109 | -1.0109 | 7.66 | x | x | 11.2713 | 13.17 | ||
| Thu | 09/21/17 | 244.84233 | 1.03333 | 37 | 1.0389 | -1.0389 | 7.69 | x | x | 11.2993 | 13.14 | ||
| Fri | 09/22/17 | 244.83670 | 1.03331 | 38 | 1.0670 | -1.0670 | 7.71 | x | x | 11.3274 | 13.12 | ||
| Mon | 09/25/17 | 244.81980 | 1.03324 | 41 | 1.1512 | -1.1512 | 7.78 | x | x | 11.4116 | 13.05 | ||
| Tue | 09/26/17 | 244.81417 | 1.03321 | 42 | 1.1792 | -1.1792 | 7.81 | x | x | 11.4396 | 13.02 | ||
| Wed | 09/27/17 | 244.80853 | 1.03319 | 43 | 1.2073 | -1.2073 | 7.83 | x | x | 11.4677 | 13.00 | ||
| Thu | 09/28/17 | 244.80290 | 1.03317 | 44 | 1.2353 | -1.2353 | 7.85 | x | x | 11.4957 | 12.98 | ||
| Fri | 09/29/17 | 244.79727 | 1.03314 | 45 | 1.2634 | -1.2634 | 7.88 | x | x | 11.5238 | 12.95 | ||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Feb Int | Aug Int | Net Interest | OID | Feb Int | Aug Int | Total Interest | OID | |
| Mon | 10/02/17 | 244.80965 | 1.03319 | 48 | 1.3476 | -1.3476 | 7.83 | x | x | 11.6080 | 13.00 | ||
| Tue | 10/03/17 | 244.83329 | 1.03329 | 49 | 1.3758 | -1.3758 | 7.73 | x | x | 11.6362 | 13.10 | ||
| Wed | 10/04/17 | 244.85694 | 1.03339 | 50 | 1.4041 | -1.4041 | 7.63 | x | x | 11.6645 | 13.20 | ||
| Thu | 10/05/17 | 244.88058 | 1.03349 | 51 | 1.4323 | -1.4323 | 7.53 | x | x | 11.6927 | 13.30 | ||
| Fri | 10/06/17 | 244.90423 | 1.03359 | 52 | 1.4605 | -1.4605 | 7.43 | x | x | 11.7209 | 13.40 | ||
| Mon | 10/09/17 | 244.97516 | 1.03389 | 55 | 1.5452 | -1.5452 | 7.13 | x | x | 11.8056 | 13.70 | ||
| Tue | 10/10/17 | 244.99881 | 1.03399 | 56 | 1.5735 | -1.5735 | 7.03 | x | x | 11.8339 | 13.80 | ||
| Wed | 10/11/17 | 245.02245 | 1.03409 | 57 | 1.6017 | -1.6017 | 6.93 | x | x | 11.8621 | 13.90 | ||
| Thu | 10/12/17 | 245.04610 | 1.03419 | 58 | 1.6300 | -1.6300 | 6.83 | x | x | 11.8904 | 14.00 | ||
| Fri | 10/13/17 | 245.06974 | 1.03429 | 59 | 1.6582 | -1.6582 | 6.73 | x | x | 11.9186 | 14.10 | ||
| Mon | 10/16/17 | 245.14068 | 1.03459 | 62 | 1.7431 | -1.7431 | 6.43 | x | x | 12.0035 | 14.40 | ||
| Tue | 10/17/17 | 245.16432 | 1.03469 | 63 | 1.7713 | -1.7713 | 6.33 | x | x | 12.0317 | 14.50 | ||
| Wed | 10/18/17 | 245.18797 | 1.03479 | 64 | 1.7996 | -1.7996 | 6.23 | x | x | 12.0600 | 14.60 | ||
| Thu | 10/19/17 | 245.21161 | 1.03489 | 65 | 1.8279 | -1.8279 | 6.13 | x | x | 12.0883 | 14.70 | ||
| Fri | 10/20/17 | 245.23526 | 1.03499 | 66 | 1.8562 | -1.8562 | 6.03 | x | x | 12.1166 | 14.80 | ||
| Mon | 10/23/17 | 245.30619 | 1.03529 | 69 | 1.9412 | -1.9412 | 5.73 | x | x | 12.2016 | 15.10 | ||
| Tue | 10/24/17 | 245.32984 | 1.03539 | 70 | 1.9695 | -1.9695 | 5.63 | x | x | 12.2299 | 15.20 | ||
| Wed | 10/25/17 | 245.35348 | 1.03549 | 71 | 1.9978 | -1.9978 | 5.53 | x | x | 12.2582 | 15.30 | ||
| Thu | 10/26/17 | 245.37713 | 1.03559 | 72 | 2.0262 | -2.0262 | 5.43 | x | x | 12.2866 | 15.40 | ||
| Fri | 10/27/17 | 245.40077 | 1.03569 | 73 | 2.0545 | -2.0545 | 5.33 | x | x | 12.3149 | 15.50 | ||
| Mon | 10/30/17 | 245.47171 | 1.03599 | 76 | 2.1395 | -2.1395 | 5.03 | x | x | 12.3999 | 15.80 | ||
| Tue | 10/31/17 | 245.49535 | 1.03609 | 77 | 2.1679 | -2.1679 | 4.93 | x | x | 12.4283 | 15.90 | ||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Feb Int | Aug Int | Net Interest | OID | Feb Int | Aug Int | Total Interest | OID | |
| Wed | 11/01/17 | 245.51900 | 1.03619 | 78 | 2.1963 | -2.1963 | 4.83 | x | x | 12.4567 | 16.00 | ||
| Thu | 11/02/17 | 245.56233 | 1.03637 | 79 | 2.2248 | -2.2248 | 4.65 | x | x | 12.4852 | 16.18 | ||
| Fri | 11/03/17 | 245.60567 | 1.03655 | 80 | 2.2534 | -2.2534 | 4.47 | x | x | 12.5138 | 16.36 | ||
| Mon | 11/06/17 | 245.73567 | 1.03710 | 83 | 2.3391 | -2.3391 | 3.92 | x | x | 12.5995 | 16.91 | ||
| Tue | 11/07/17 | 245.77900 | 1.03729 | 84 | 2.3677 | -2.3677 | 3.73 | x | x | 12.6281 | 17.10 | ||
| Wed | 11/08/17 | 245.82233 | 1.03747 | 85 | 2.3963 | -2.3963 | 3.55 | x | x | 12.6567 | 17.28 | ||
| Thu | 11/09/17 | 245.86567 | 1.03765 | 86 | 2.4249 | -2.4249 | 3.37 | x | x | 12.6853 | 17.46 | ||
| Fri | 11/10/17 | 245.90900 | 1.03783 | 87 | 2.4536 | -2.4536 | 3.19 | x | x | 12.7140 | 17.64 | ||
| Mon | 11/13/17 | 246.03900 | 1.03838 | 90 | 2.5395 | -2.5395 | 2.64 | x | x | 12.7999 | 18.19 | ||
| Tue | 11/14/17 | 246.08233 | 1.03857 | 91 | 2.5682 | -2.5682 | 2.45 | x | x | 12.8286 | 18.38 | ||
| Wed | 11/15/17 | 246.12567 | 1.03875 | 92 | 2.5969 | -2.5969 | 2.27 | x | x | 12.8573 | 18.56 | ||
| Thu | 11/16/17 | 246.16900 | 1.03893 | 93 | 2.6256 | -2.6256 | 2.09 | x | x | 12.8860 | 18.74 | ||
| Fri | 11/17/17 | 246.21233 | 1.03911 | 94 | 2.6542 | -2.6542 | 1.91 | x | x | 12.9146 | 18.92 | ||
| Mon | 11/20/17 | 246.34233 | 1.03966 | 97 | 2.7404 | -2.7404 | 1.36 | x | x | 13.0008 | 19.47 | ||
| Tue | 11/21/17 | 246.38567 | 1.03985 | 98 | 2.7692 | -2.7692 | 1.17 | x | x | 13.0296 | 19.66 | ||
| Wed | 11/22/17 | 246.42900 | 1.04003 | 99 | 2.7979 | -2.7979 | 0.99 | x | x | 13.0583 | 19.84 | ||
| Thu | 11/23/17 | 246.47233 | 1.04021 | 100 | 2.8267 | -2.8267 | 0.81 | x | x | 13.0871 | 20.02 | ||
| Fri | 11/24/17 | 246.51567 | 1.04039 | 101 | 2.8554 | -2.8554 | 0.63 | x | x | 13.1158 | 20.20 | ||
| Mon | 11/27/17 | 246.64567 | 1.04094 | 104 | 2.9418 | -2.9418 | 0.08 | x | x | 13.2022 | 20.75 | ||
| Tue | 11/28/17 | 246.68900 | 1.04113 | 105 | 2.9706 | -2.9706 | -0.11 | x | x | 13.2310 | 20.94 | ||
| Wed | 11/29/17 | 246.73233 | 1.04131 | 106 | 2.9994 | -2.9994 | -0.29 | x | x | 13.2598 | 21.12 | ||
| Thu | 11/30/17 | 246.77567 | 1.04149 | 107 | 3.0282 | -3.0282 | -0.47 | x | x | 13.2886 | 21.30 | ||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Feb Int | Aug Int | Net Interest | OID | Feb Int | Aug Int | Total Interest | OID | |
| Fri | 12/01/17 | 246.81900 | 1.04167 | 108 | 3.0571 | -3.0571 | -0.65 | x | x | 13.3175 | 21.48 | ||
| Mon | 12/04/17 | 246.80390 | 1.04161 | 111 | 3.1418 | -3.1418 | -0.59 | x | x | 13.4022 | 21.42 | ||
| Tue | 12/05/17 | 246.79887 | 1.04159 | 112 | 3.1701 | -3.1701 | -0.57 | x | x | 13.4305 | 21.40 | ||
| Wed | 12/06/17 | 246.79384 | 1.04157 | 113 | 3.1983 | -3.1983 | -0.55 | x | x | 13.4587 | 21.38 | ||
| Thu | 12/07/17 | 246.78881 | 1.04155 | 114 | 3.2265 | -3.2265 | -0.53 | x | x | 13.4869 | 21.36 | ||
| Fri | 12/08/17 | 246.78377 | 1.04153 | 115 | 3.2548 | -3.2548 | -0.51 | x | x | 13.5152 | 21.34 | ||
| Mon | 12/11/17 | 246.76868 | 1.04146 | 118 | 3.3395 | -3.3395 | -0.44 | x | x | 13.5999 | 21.27 | ||
| Tue | 12/12/17 | 246.76365 | 1.04144 | 119 | 3.3677 | -3.3677 | -0.42 | x | x | 13.6281 | 21.25 | ||
| Wed | 12/13/17 | 246.75861 | 1.04142 | 120 | 3.3959 | -3.3959 | -0.40 | x | x | 13.6563 | 21.23 | ||
| Thu | 12/14/17 | 246.75358 | 1.04140 | 121 | 3.4242 | -3.4242 | -0.38 | x | x | 13.6846 | 21.21 | ||
| Fri | 12/15/17 | 246.74855 | 1.04138 | 122 | 3.4524 | -3.4524 | -0.36 | x | x | 13.7128 | 21.19 | ||
| Mon | 12/18/17 | 246.73345 | 1.04131 | 125 | 3.5371 | -3.5371 | -0.29 | x | x | 13.7975 | 21.12 | ||
| Tue | 12/19/17 | 246.72842 | 1.04129 | 126 | 3.5653 | -3.5653 | -0.27 | x | x | 13.8257 | 21.10 | ||
| Wed | 12/20/17 | 246.72339 | 1.04127 | 127 | 3.5935 | -3.5935 | -0.25 | x | x | 13.8539 | 21.08 | ||
| Thu | 12/21/17 | 246.71835 | 1.04125 | 128 | 3.6217 | -3.6217 | -0.23 | x | x | 13.8821 | 21.06 | ||
| Fri | 12/22/17 | 246.71332 | 1.04123 | 129 | 3.6500 | -3.6500 | -0.21 | x | x | 13.9104 | 21.04 | ||
| Mon | 12/25/17 | 246.69823 | 1.04116 | 132 | 3.7346 | -3.7346 | -0.14 | x | x | 13.9950 | 20.97 | ||
| Tue | 12/26/17 | 246.69319 | 1.04114 | 133 | 3.7628 | -3.7628 | -0.12 | x | x | 14.0232 | 20.95 | ||
| Wed | 12/27/17 | 246.68816 | 1.04112 | 134 | 3.7910 | -3.7910 | -0.10 | x | x | 14.0514 | 20.93 | ||
| Thu | 12/28/17 | 246.68313 | 1.04110 | 135 | 3.8193 | -3.8193 | -0.08 | x | x | 14.0797 | 20.91 | ||
| Fri | 12/29/17 | 246.67810 | 1.04108 | 136 | 3.8475 | -3.8475 | -0.06 | x | x | 14.1079 | 20.89 | ||
| Mon | 01/01/18 | 246.66300 | 1.04102 | ||||||||||
Generated 12/13/17 10:09