| CUSIP Number | 912810RW0 | |||
| Dated Date | February 15, 2017 | Interest 08/15/17 (181 days) | $4.4373 | |
| Ref CPI on Dated Date | 241.39250 | |||
| Original Issue Date | February 28, 2017 | Interest 02/15/18 (184 days) |
| Purchased on Settelment Date & held to 01/01/18 | Held on 02/28/17 & 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 | |
| Tue | 02/28/17 | 241.42918 | 1.00015 | 13 | 0.3143 | x | 4.1230 | 21.68 | 0.3143 | 0.00 | |||
| 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 | 1.00016 | 14 | 0.3385 | x | 4.0988 | 21.67 | 0.3385 | 0.01 | |||
| Thu | 03/02/17 | 241.47739 | 1.00035 | 15 | 0.3627 | x | 4.0746 | 21.48 | 0.3627 | 0.20 | |||
| Fri | 03/03/17 | 241.52277 | 1.00054 | 16 | 0.3869 | x | 4.0504 | 21.29 | 0.3869 | 0.39 | |||
| Mon | 03/06/17 | 241.65894 | 1.00110 | 19 | 0.4598 | x | 3.9775 | 20.73 | 0.4598 | 0.95 | |||
| Tue | 03/07/17 | 241.70432 | 1.00129 | 20 | 0.4840 | x | 3.9533 | 20.54 | 0.4840 | 1.14 | |||
| Wed | 03/08/17 | 241.74971 | 1.00148 | 21 | 0.5083 | x | 3.9290 | 20.35 | 0.5083 | 1.33 | |||
| Thu | 03/09/17 | 241.79510 | 1.00167 | 22 | 0.5327 | x | 3.9046 | 20.16 | 0.5327 | 1.52 | |||
| Fri | 03/10/17 | 241.84048 | 1.00186 | 23 | 0.5570 | x | 3.8803 | 19.97 | 0.5570 | 1.71 | |||
| Mon | 03/13/17 | 241.97665 | 1.00242 | 26 | 0.6300 | x | 3.8073 | 19.41 | 0.6300 | 2.27 | |||
| Tue | 03/14/17 | 242.02203 | 1.00261 | 27 | 0.6543 | x | 3.7830 | 19.22 | 0.6543 | 2.46 | |||
| Wed | 03/15/17 | 242.06742 | 1.00280 | 28 | 0.6787 | x | 3.7586 | 19.03 | 0.6787 | 2.65 | |||
| Thu | 03/16/17 | 242.11281 | 1.00298 | 29 | 0.7031 | x | 3.7342 | 18.85 | 0.7031 | 2.83 | |||
| Fri | 03/17/17 | 242.15819 | 1.00317 | 30 | 0.7274 | x | 3.7099 | 18.66 | 0.7274 | 3.02 | |||
| Mon | 03/20/17 | 242.29435 | 1.00374 | 33 | 0.8006 | x | 3.6367 | 18.09 | 0.8006 | 3.59 | |||
| Tue | 03/21/17 | 242.33974 | 1.00392 | 34 | 0.8250 | x | 3.6123 | 17.91 | 0.8250 | 3.77 | |||
| Wed | 03/22/17 | 242.38513 | 1.00411 | 35 | 0.8495 | x | 3.5878 | 17.72 | 0.8495 | 3.96 | |||
| Thu | 03/23/17 | 242.43052 | 1.00430 | 36 | 0.8739 | x | 3.5634 | 17.53 | 0.8739 | 4.15 | |||
| Fri | 03/24/17 | 242.47590 | 1.00449 | 37 | 0.8984 | x | 3.5389 | 17.34 | 0.8984 | 4.34 | |||
| Mon | 03/27/17 | 242.61206 | 1.00505 | 40 | 0.9717 | x | 3.4656 | 16.78 | 0.9717 | 4.90 | |||
| Tue | 03/28/17 | 242.65745 | 1.00524 | 41 | 0.9962 | x | 3.4411 | 16.59 | 0.9962 | 5.09 | |||
| Wed | 03/29/17 | 242.70284 | 1.00543 | 42 | 1.0207 | x | 3.4166 | 16.40 | 1.0207 | 5.28 | |||
| Thu | 03/30/17 | 242.74823 | 1.00562 | 43 | 1.0452 | x | 3.3921 | 16.21 | 1.0452 | 5.47 | |||
| Fri | 03/31/17 | 242.79361 | 1.00580 | 44 | 1.0697 | x | 3.3676 | 16.03 | 1.0697 | 5.65 | |||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Feb Int | Aug Int | Net Interest | OID | Feb Int | Aug Int | Total Interest | OID | |
| Mon | 04/03/17 | 242.88993 | 1.00620 | 47 | 1.1431 | x | 3.2942 | 15.63 | 1.1431 | 6.05 | |||
| Tue | 04/04/17 | 242.91540 | 1.00631 | 48 | 1.1675 | x | 3.2698 | 15.52 | 1.1675 | 6.16 | |||
| Wed | 04/05/17 | 242.94087 | 1.00641 | 49 | 1.1920 | x | 3.2453 | 15.42 | 1.1920 | 6.26 | |||
| Thu | 04/06/17 | 242.96633 | 1.00652 | 50 | 1.2164 | x | 3.2209 | 15.31 | 1.2164 | 6.37 | |||
| Fri | 04/07/17 | 242.99180 | 1.00663 | 51 | 1.2409 | x | 3.1964 | 15.20 | 1.2409 | 6.48 | |||
| Mon | 04/10/17 | 243.06820 | 1.00694 | 54 | 1.3143 | x | 3.1230 | 14.89 | 1.3143 | 6.79 | |||
| Tue | 04/11/17 | 243.09367 | 1.00705 | 55 | 1.3388 | x | 3.0985 | 14.78 | 1.3388 | 6.90 | |||
| Wed | 04/12/17 | 243.11913 | 1.00715 | 56 | 1.3633 | x | 3.0740 | 14.68 | 1.3633 | 7.00 | |||
| Thu | 04/13/17 | 243.14460 | 1.00726 | 57 | 1.3878 | x | 3.0495 | 14.57 | 1.3878 | 7.11 | |||
| Fri | 04/14/17 | 243.17007 | 1.00736 | 58 | 1.4123 | x | 3.0250 | 14.47 | 1.4123 | 7.21 | |||
| Mon | 04/17/17 | 243.24647 | 1.00768 | 61 | 1.4858 | x | 2.9515 | 14.15 | 1.4858 | 7.53 | |||
| Tue | 04/18/17 | 243.27193 | 1.00779 | 62 | 1.5103 | x | 2.9270 | 14.04 | 1.5103 | 7.64 | |||
| Wed | 04/19/17 | 243.29740 | 1.00789 | 63 | 1.5348 | x | 2.9025 | 13.94 | 1.5348 | 7.74 | |||
| Thu | 04/20/17 | 243.32287 | 1.00800 | 64 | 1.5593 | x | 2.8780 | 13.83 | 1.5593 | 7.85 | |||
| Fri | 04/21/17 | 243.34833 | 1.00810 | 65 | 1.5839 | x | 2.8534 | 13.73 | 1.5839 | 7.95 | |||
| Mon | 04/24/17 | 243.42473 | 1.00842 | 68 | 1.6575 | x | 2.7798 | 13.41 | 1.6575 | 8.27 | |||
| Tue | 04/25/17 | 243.45020 | 1.00852 | 69 | 1.6820 | x | 2.7553 | 13.31 | 1.6820 | 8.37 | |||
| Wed | 04/26/17 | 243.47567 | 1.00863 | 70 | 1.7066 | x | 2.7307 | 13.20 | 1.7066 | 8.48 | |||
| Thu | 04/27/17 | 243.50113 | 1.00874 | 71 | 1.7312 | x | 2.7061 | 13.09 | 1.7312 | 8.59 | |||
| Fri | 04/28/17 | 243.52660 | 1.00884 | 72 | 1.7557 | x | 2.6816 | 12.99 | 1.7557 | 8.69 | |||
| 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 | 1.00916 | 75 | 1.8295 | x | 2.6078 | 12.67 | 1.8295 | 9.01 | |||
| Tue | 05/02/17 | 243.60939 | 1.00918 | 76 | 1.8539 | x | 2.5834 | 12.65 | 1.8539 | 9.03 | |||
| Wed | 05/03/17 | 243.61577 | 1.00921 | 77 | 1.8783 | x | 2.5590 | 12.62 | 1.8783 | 9.06 | |||
| Thu | 05/04/17 | 243.62216 | 1.00924 | 78 | 1.9028 | x | 2.5345 | 12.59 | 1.9028 | 9.09 | |||
| Fri | 05/05/17 | 243.62855 | 1.00926 | 79 | 1.9272 | x | 2.5101 | 12.57 | 1.9272 | 9.11 | |||
| Mon | 05/08/17 | 243.64771 | 1.00934 | 82 | 2.0006 | x | 2.4367 | 12.49 | 2.0006 | 9.19 | |||
| Tue | 05/09/17 | 243.65410 | 1.00937 | 83 | 2.0250 | x | 2.4123 | 12.46 | 2.0250 | 9.22 | |||
| Wed | 05/10/17 | 243.66048 | 1.00940 | 84 | 2.0495 | x | 2.3878 | 12.43 | 2.0495 | 9.25 | |||
| Thu | 05/11/17 | 243.66687 | 1.00942 | 85 | 2.0739 | x | 2.3634 | 12.41 | 2.0739 | 9.27 | |||
| Fri | 05/12/17 | 243.67326 | 1.00945 | 86 | 2.0984 | x | 2.3389 | 12.38 | 2.0984 | 9.30 | |||
| Mon | 05/15/17 | 243.69242 | 1.00953 | 89 | 2.1717 | x | 2.2656 | 12.30 | 2.1717 | 9.38 | |||
| Tue | 05/16/17 | 243.69881 | 1.00955 | 90 | 2.1962 | x | 2.2411 | 12.28 | 2.1962 | 9.40 | |||
| Wed | 05/17/17 | 243.70519 | 1.00958 | 91 | 2.2207 | x | 2.2166 | 12.25 | 2.2207 | 9.43 | |||
| Thu | 05/18/17 | 243.71158 | 1.00961 | 92 | 2.2451 | x | 2.1922 | 12.22 | 2.2451 | 9.46 | |||
| Fri | 05/19/17 | 243.71797 | 1.00963 | 93 | 2.2696 | x | 2.1677 | 12.20 | 2.2696 | 9.48 | |||
| Mon | 05/22/17 | 243.73713 | 1.00971 | 96 | 2.3430 | x | 2.0943 | 12.12 | 2.3430 | 9.56 | |||
| Tue | 05/23/17 | 243.74352 | 1.00974 | 97 | 2.3674 | x | 2.0699 | 12.09 | 2.3674 | 9.59 | |||
| Wed | 05/24/17 | 243.74990 | 1.00977 | 98 | 2.3919 | x | 2.0454 | 12.06 | 2.3919 | 9.62 | |||
| Thu | 05/25/17 | 243.75629 | 1.00979 | 99 | 2.4164 | x | 2.0209 | 12.04 | 2.4164 | 9.64 | |||
| Fri | 05/26/17 | 243.76268 | 1.00982 | 100 | 2.4409 | x | 1.9964 | 12.01 | 2.4409 | 9.67 | |||
| Mon | 05/29/17 | 243.78184 | 1.00990 | 103 | 2.5143 | x | 1.9230 | 11.93 | 2.5143 | 9.75 | |||
| Tue | 05/30/17 | 243.78823 | 1.00992 | 104 | 2.5387 | x | 1.8986 | 11.91 | 2.5387 | 9.77 | |||
| Wed | 05/31/17 | 243.79461 | 1.00995 | 105 | 2.5632 | x | 1.8741 | 11.88 | 2.5632 | 9.80 | |||
| 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 | 1.00998 | 106 | 2.5877 | x | 1.8496 | 11.85 | 2.5877 | 9.83 | |||
| Fri | 06/02/17 | 243.82510 | 1.01008 | 107 | 2.6124 | x | 1.8249 | 11.75 | 2.6124 | 9.93 | |||
| Mon | 06/05/17 | 243.89740 | 1.01038 | 110 | 2.6864 | x | 1.7509 | 11.45 | 2.6864 | 10.23 | |||
| Tue | 06/06/17 | 243.92150 | 1.01048 | 111 | 2.7111 | x | 1.7262 | 11.35 | 2.7111 | 10.33 | |||
| Wed | 06/07/17 | 243.94560 | 1.01058 | 112 | 2.7358 | x | 1.7015 | 11.25 | 2.7358 | 10.43 | |||
| Thu | 06/08/17 | 243.96970 | 1.01068 | 113 | 2.7605 | x | 1.6768 | 11.15 | 2.7605 | 10.53 | |||
| Fri | 06/09/17 | 243.99380 | 1.01078 | 114 | 2.7852 | x | 1.6521 | 11.05 | 2.7852 | 10.63 | |||
| Mon | 06/12/17 | 244.06610 | 1.01108 | 117 | 2.8594 | x | 1.5779 | 10.75 | 2.8594 | 10.93 | |||
| Tue | 06/13/17 | 244.09020 | 1.01118 | 118 | 2.8841 | x | 1.5532 | 10.65 | 2.8841 | 11.03 | |||
| Wed | 06/14/17 | 244.11430 | 1.01128 | 119 | 2.9088 | x | 1.5285 | 10.55 | 2.9088 | 11.13 | |||
| Thu | 06/15/17 | 244.13840 | 1.01138 | 120 | 2.9336 | x | 1.5037 | 10.45 | 2.9336 | 11.23 | |||
| Fri | 06/16/17 | 244.16250 | 1.01148 | 121 | 2.9583 | x | 1.4790 | 10.35 | 2.9583 | 11.33 | |||
| Mon | 06/19/17 | 244.23480 | 1.01177 | 124 | 3.0325 | x | 1.4048 | 10.06 | 3.0325 | 11.62 | |||
| Tue | 06/20/17 | 244.25890 | 1.01187 | 125 | 3.0573 | x | 1.3800 | 9.96 | 3.0573 | 11.72 | |||
| Wed | 06/21/17 | 244.28300 | 1.01197 | 126 | 3.0820 | x | 1.3553 | 9.86 | 3.0820 | 11.82 | |||
| Thu | 06/22/17 | 244.30710 | 1.01207 | 127 | 3.1068 | x | 1.3305 | 9.76 | 3.1068 | 11.92 | |||
| Fri | 06/23/17 | 244.33120 | 1.01217 | 128 | 3.1316 | x | 1.3057 | 9.66 | 3.1316 | 12.02 | |||
| Mon | 06/26/17 | 244.40350 | 1.01247 | 131 | 3.2059 | x | 1.2314 | 9.36 | 3.2059 | 12.32 | |||
| Tue | 06/27/17 | 244.42760 | 1.01257 | 132 | 3.2307 | x | 1.2066 | 9.26 | 3.2307 | 12.42 | |||
| Wed | 06/28/17 | 244.45170 | 1.01267 | 133 | 3.2555 | x | 1.1818 | 9.16 | 3.2555 | 12.52 | |||
| Thu | 06/29/17 | 244.47580 | 1.01277 | 134 | 3.2803 | x | 1.1570 | 9.06 | 3.2803 | 12.62 | |||
| Fri | 06/30/17 | 244.49990 | 1.01287 | 135 | 3.3051 | x | 1.1322 | 8.96 | 3.3051 | 12.72 | |||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Feb Int | Aug Int | Net Interest | OID | Feb Int | Aug Int | Total Interest | OID | |
| Mon | 07/03/17 | 244.53748 | 1.01303 | 138 | 3.3791 | x | 1.0582 | 8.80 | 3.3791 | 12.88 | |||
| Tue | 07/04/17 | 244.54423 | 1.01306 | 139 | 3.4037 | x | 1.0336 | 8.77 | 3.4037 | 12.91 | |||
| Wed | 07/05/17 | 244.55097 | 1.01308 | 140 | 3.4282 | x | 1.0091 | 8.75 | 3.4282 | 12.93 | |||
| Thu | 07/06/17 | 244.55771 | 1.01311 | 141 | 3.4528 | x | 0.9845 | 8.72 | 3.4528 | 12.96 | |||
| Fri | 07/07/17 | 244.56445 | 1.01314 | 142 | 3.4774 | x | 0.9599 | 8.69 | 3.4774 | 12.99 | |||
| Mon | 07/10/17 | 244.58468 | 1.01322 | 145 | 3.5512 | x | 0.8861 | 8.61 | 3.5512 | 13.07 | |||
| Tue | 07/11/17 | 244.59142 | 1.01325 | 146 | 3.5758 | x | 0.8615 | 8.58 | 3.5758 | 13.10 | |||
| Wed | 07/12/17 | 244.59816 | 1.01328 | 147 | 3.6004 | x | 0.8369 | 8.55 | 3.6004 | 13.13 | |||
| Thu | 07/13/17 | 244.60490 | 1.01331 | 148 | 3.6250 | x | 0.8123 | 8.52 | 3.6250 | 13.16 | |||
| Fri | 07/14/17 | 244.61165 | 1.01334 | 149 | 3.6496 | x | 0.7877 | 8.49 | 3.6496 | 13.19 | |||
| Mon | 07/17/17 | 244.63187 | 1.01342 | 152 | 3.7233 | x | 0.7140 | 8.41 | 3.7233 | 13.27 | |||
| Tue | 07/18/17 | 244.63861 | 1.01345 | 153 | 3.7479 | x | 0.6894 | 8.38 | 3.7479 | 13.30 | |||
| Wed | 07/19/17 | 244.64535 | 1.01348 | 154 | 3.7726 | x | 0.6647 | 8.35 | 3.7726 | 13.33 | |||
| Thu | 07/20/17 | 244.65210 | 1.01350 | 155 | 3.7971 | x | 0.6402 | 8.33 | 3.7971 | 13.35 | |||
| Fri | 07/21/17 | 244.65884 | 1.01353 | 156 | 3.8217 | x | 0.6156 | 8.30 | 3.8217 | 13.38 | |||
| Mon | 07/24/17 | 244.67906 | 1.01362 | 159 | 3.8956 | x | 0.5417 | 8.21 | 3.8956 | 13.47 | |||
| Tue | 07/25/17 | 244.68581 | 1.01364 | 160 | 3.9202 | x | 0.5171 | 8.19 | 3.9202 | 13.49 | |||
| Wed | 07/26/17 | 244.69255 | 1.01367 | 161 | 3.9448 | x | 0.4925 | 8.16 | 3.9448 | 13.52 | |||
| Thu | 07/27/17 | 244.69929 | 1.01370 | 162 | 3.9694 | x | 0.4679 | 8.13 | 3.9694 | 13.55 | |||
| Fri | 07/28/17 | 244.70603 | 1.01373 | 163 | 3.9940 | x | 0.4433 | 8.10 | 3.9940 | 13.58 | |||
| Mon | 07/31/17 | 244.72626 | 1.01381 | 166 | 4.0678 | x | 0.3695 | 8.02 | 4.0678 | 13.66 | |||
| 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 | 1.01384 | 167 | 4.0925 | x | 0.3448 | 7.99 | 4.0925 | 13.69 | |||
| Wed | 08/02/17 | 244.74016 | 1.01387 | 168 | 4.1171 | x | 0.3202 | 7.96 | 4.1171 | 13.72 | |||
| Thu | 08/03/17 | 244.74732 | 1.01390 | 169 | 4.1417 | x | 0.2956 | 7.93 | 4.1417 | 13.75 | |||
| Fri | 08/04/17 | 244.75448 | 1.01393 | 170 | 4.1664 | x | 0.2709 | 7.90 | 4.1664 | 13.78 | |||
| Mon | 08/07/17 | 244.77597 | 1.01402 | 173 | 4.2403 | x | 0.1970 | 7.81 | 4.2403 | 13.87 | |||
| Tue | 08/08/17 | 244.78313 | 1.01405 | 174 | 4.2649 | x | 0.1724 | 7.78 | 4.2649 | 13.90 | |||
| Wed | 08/09/17 | 244.79029 | 1.01408 | 175 | 4.2895 | x | 0.1478 | 7.75 | 4.2895 | 13.93 | |||
| Thu | 08/10/17 | 244.79745 | 1.01411 | 176 | 4.3142 | x | 0.1231 | 7.72 | 4.3142 | 13.96 | |||
| Fri | 08/11/17 | 244.80461 | 1.01414 | 177 | 4.3388 | x | 0.0985 | 7.69 | 4.3388 | 13.99 | |||
| Mon | 08/14/17 | 244.82610 | 1.01422 | 180 | 4.4127 | x | 0.0246 | 7.61 | 4.4127 | 14.07 | |||
| Tue | 08/15/17 | 244.83326 | 1.01425 | 0 | 0.0000 | 0.0000 | 7.58 | x | 4.4373 | 14.10 | |||
| Wed | 08/16/17 | 244.84042 | 1.01428 | 1 | 0.0241 | -0.0241 | 7.55 | x | 4.4614 | 14.13 | |||
| Thu | 08/17/17 | 244.84758 | 1.01431 | 2 | 0.0482 | -0.0482 | 7.52 | x | 4.4855 | 14.16 | |||
| Fri | 08/18/17 | 244.85474 | 1.01434 | 3 | 0.0724 | -0.0724 | 7.49 | x | 4.5097 | 14.19 | |||
| Mon | 08/21/17 | 244.87623 | 1.01443 | 6 | 0.1447 | -0.1447 | 7.40 | x | 4.5820 | 14.28 | |||
| Tue | 08/22/17 | 244.88339 | 1.01446 | 7 | 0.1688 | -0.1688 | 7.37 | x | 4.6061 | 14.31 | |||
| Wed | 08/23/17 | 244.89055 | 1.01449 | 8 | 0.1930 | -0.1930 | 7.34 | x | 4.6303 | 14.34 | |||
| Thu | 08/24/17 | 244.89771 | 1.01452 | 9 | 0.2171 | -0.2171 | 7.31 | x | 4.6544 | 14.37 | |||
| Fri | 08/25/17 | 244.90487 | 1.01455 | 10 | 0.2412 | -0.2412 | 7.28 | x | 4.6785 | 14.40 | |||
| Mon | 08/28/17 | 244.92635 | 1.01464 | 13 | 0.3136 | -0.3136 | 7.19 | x | 4.7509 | 14.49 | |||
| Tue | 08/29/17 | 244.93352 | 1.01467 | 14 | 0.3378 | -0.3378 | 7.16 | x | 4.7751 | 14.52 | |||
| Wed | 08/30/17 | 244.94068 | 1.01470 | 15 | 0.3619 | -0.3619 | 7.13 | x | 4.7992 | 14.55 | |||
| Thu | 08/31/17 | 244.94784 | 1.01473 | 16 | 0.3860 | -0.3860 | 7.10 | x | 4.8233 | 14.58 | |||
| 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 | 1.01476 | 17 | 0.4102 | -0.4102 | 7.07 | x | 4.8475 | 14.61 | |||
| Mon | 09/04/17 | 244.93810 | 1.01469 | 20 | 0.4825 | -0.4825 | 7.14 | x | 4.9198 | 14.54 | |||
| Tue | 09/05/17 | 244.93247 | 1.01466 | 21 | 0.5066 | -0.5066 | 7.17 | x | 4.9439 | 14.51 | |||
| Wed | 09/06/17 | 244.92683 | 1.01464 | 22 | 0.5308 | -0.5308 | 7.19 | x | 4.9681 | 14.49 | |||
| Thu | 09/07/17 | 244.92120 | 1.01462 | 23 | 0.5549 | -0.5549 | 7.21 | x | 4.9922 | 14.47 | |||
| Fri | 09/08/17 | 244.91557 | 1.01459 | 24 | 0.5790 | -0.5790 | 7.24 | x | 5.0163 | 14.44 | |||
| Mon | 09/11/17 | 244.89867 | 1.01452 | 27 | 0.6513 | -0.6513 | 7.31 | x | 5.0886 | 14.37 | |||
| Tue | 09/12/17 | 244.89303 | 1.01450 | 28 | 0.6754 | -0.6754 | 7.33 | x | 5.1127 | 14.35 | |||
| Wed | 09/13/17 | 244.88740 | 1.01448 | 29 | 0.6995 | -0.6995 | 7.35 | x | 5.1368 | 14.33 | |||
| Thu | 09/14/17 | 244.88177 | 1.01445 | 30 | 0.7236 | -0.7236 | 7.38 | x | 5.1609 | 14.30 | |||
| Fri | 09/15/17 | 244.87613 | 1.01443 | 31 | 0.7477 | -0.7477 | 7.40 | x | 5.1850 | 14.28 | |||
| Mon | 09/18/17 | 244.85923 | 1.01436 | 34 | 0.8200 | -0.8200 | 7.47 | x | 5.2573 | 14.21 | |||
| Tue | 09/19/17 | 244.85360 | 1.01434 | 35 | 0.8441 | -0.8441 | 7.49 | x | 5.2814 | 14.19 | |||
| Wed | 09/20/17 | 244.84797 | 1.01431 | 36 | 0.8682 | -0.8682 | 7.52 | x | 5.3055 | 14.16 | |||
| Thu | 09/21/17 | 244.84233 | 1.01429 | 37 | 0.8923 | -0.8923 | 7.54 | x | 5.3296 | 14.14 | |||
| Fri | 09/22/17 | 244.83670 | 1.01427 | 38 | 0.9164 | -0.9164 | 7.56 | x | 5.3537 | 14.12 | |||
| Mon | 09/25/17 | 244.81980 | 1.01420 | 41 | 0.9887 | -0.9887 | 7.63 | x | 5.4260 | 14.05 | |||
| Tue | 09/26/17 | 244.81417 | 1.01417 | 42 | 1.0128 | -1.0128 | 7.66 | x | 5.4501 | 14.02 | |||
| Wed | 09/27/17 | 244.80853 | 1.01415 | 43 | 1.0369 | -1.0369 | 7.68 | x | 5.4742 | 14.00 | |||
| Thu | 09/28/17 | 244.80290 | 1.01413 | 44 | 1.0610 | -1.0610 | 7.70 | x | 5.4983 | 13.98 | |||
| Fri | 09/29/17 | 244.79727 | 1.01410 | 45 | 1.0851 | -1.0851 | 7.73 | x | 5.5224 | 13.95 | |||
| 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 | 1.01416 | 48 | 1.1575 | -1.1575 | 7.67 | x | 5.5948 | 14.01 | |||
| Tue | 10/03/17 | 244.83329 | 1.01425 | 49 | 1.1817 | -1.1817 | 7.58 | x | 5.6190 | 14.10 | |||
| Wed | 10/04/17 | 244.85694 | 1.01435 | 50 | 1.2059 | -1.2059 | 7.48 | x | 5.6432 | 14.20 | |||
| Thu | 10/05/17 | 244.88058 | 1.01445 | 51 | 1.2302 | -1.2302 | 7.38 | x | 5.6675 | 14.30 | |||
| Fri | 10/06/17 | 244.90423 | 1.01455 | 52 | 1.2544 | -1.2544 | 7.28 | x | 5.6917 | 14.40 | |||
| Mon | 10/09/17 | 244.97516 | 1.01484 | 55 | 1.3272 | -1.3272 | 6.99 | x | 5.7645 | 14.69 | |||
| Tue | 10/10/17 | 244.99881 | 1.01494 | 56 | 1.3514 | -1.3514 | 6.89 | x | 5.7887 | 14.79 | |||
| Wed | 10/11/17 | 245.02245 | 1.01504 | 57 | 1.3757 | -1.3757 | 6.79 | x | 5.8130 | 14.89 | |||
| Thu | 10/12/17 | 245.04610 | 1.01514 | 58 | 1.4000 | -1.4000 | 6.69 | x | 5.8373 | 14.99 | |||
| Fri | 10/13/17 | 245.06974 | 1.01523 | 59 | 1.4242 | -1.4242 | 6.60 | x | 5.8615 | 15.08 | |||
| Mon | 10/16/17 | 245.14068 | 1.01553 | 62 | 1.4971 | -1.4971 | 6.30 | x | 5.9344 | 15.38 | |||
| Tue | 10/17/17 | 245.16432 | 1.01563 | 63 | 1.5214 | -1.5214 | 6.20 | x | 5.9587 | 15.48 | |||
| Wed | 10/18/17 | 245.18797 | 1.01572 | 64 | 1.5457 | -1.5457 | 6.11 | x | 5.9830 | 15.57 | |||
| Thu | 10/19/17 | 245.21161 | 1.01582 | 65 | 1.5700 | -1.5700 | 6.01 | x | 6.0073 | 15.67 | |||
| Fri | 10/20/17 | 245.23526 | 1.01592 | 66 | 1.5943 | -1.5943 | 5.91 | x | 6.0316 | 15.77 | |||
| Mon | 10/23/17 | 245.30619 | 1.01621 | 69 | 1.6672 | -1.6672 | 5.62 | x | 6.1045 | 16.06 | |||
| Tue | 10/24/17 | 245.32984 | 1.01631 | 70 | 1.6915 | -1.6915 | 5.52 | x | 6.1288 | 16.16 | |||
| Wed | 10/25/17 | 245.35348 | 1.01641 | 71 | 1.7159 | -1.7159 | 5.42 | x | 6.1532 | 16.26 | |||
| Thu | 10/26/17 | 245.37713 | 1.01651 | 72 | 1.7402 | -1.7402 | 5.32 | x | 6.1775 | 16.36 | |||
| Fri | 10/27/17 | 245.40077 | 1.01660 | 73 | 1.7645 | -1.7645 | 5.23 | x | 6.2018 | 16.45 | |||
| Mon | 10/30/17 | 245.47171 | 1.01690 | 76 | 1.8376 | -1.8376 | 4.93 | x | 6.2749 | 16.75 | |||
| Tue | 10/31/17 | 245.49535 | 1.01700 | 77 | 1.8620 | -1.8620 | 4.83 | x | 6.2993 | 16.85 | |||
| 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 | 1.01709 | 78 | 1.8863 | -1.8863 | 4.74 | x | 6.3236 | 16.94 | |||
| Thu | 11/02/17 | 245.56233 | 1.01727 | 79 | 1.9108 | -1.9108 | 4.56 | x | 6.3481 | 17.12 | |||
| Fri | 11/03/17 | 245.60567 | 1.01745 | 80 | 1.9354 | -1.9354 | 4.38 | x | 6.3727 | 17.30 | |||
| Mon | 11/06/17 | 245.73567 | 1.01799 | 83 | 2.0090 | -2.0090 | 3.84 | x | 6.4463 | 17.84 | |||
| Tue | 11/07/17 | 245.77900 | 1.01817 | 84 | 2.0336 | -2.0336 | 3.66 | x | 6.4709 | 18.02 | |||
| Wed | 11/08/17 | 245.82233 | 1.01835 | 85 | 2.0581 | -2.0581 | 3.48 | x | 6.4954 | 18.20 | |||
| Thu | 11/09/17 | 245.86567 | 1.01853 | 86 | 2.0827 | -2.0827 | 3.30 | x | 6.5200 | 18.38 | |||
| Fri | 11/10/17 | 245.90900 | 1.01871 | 87 | 2.1073 | -2.1073 | 3.12 | x | 6.5446 | 18.56 | |||
| Mon | 11/13/17 | 246.03900 | 1.01925 | 90 | 2.1811 | -2.1811 | 2.58 | x | 6.6184 | 19.10 | |||
| Tue | 11/14/17 | 246.08233 | 1.01943 | 91 | 2.2058 | -2.2058 | 2.40 | x | 6.6431 | 19.28 | |||
| Wed | 11/15/17 | 246.12567 | 1.01961 | 92 | 2.2304 | -2.2304 | 2.22 | x | 6.6677 | 19.46 | |||
| Thu | 11/16/17 | 246.16900 | 1.01979 | 93 | 2.2550 | -2.2550 | 2.04 | x | 6.6923 | 19.64 | |||
| Fri | 11/17/17 | 246.21233 | 1.01997 | 94 | 2.2797 | -2.2797 | 1.86 | x | 6.7170 | 19.82 | |||
| Mon | 11/20/17 | 246.34233 | 1.02051 | 97 | 2.3537 | -2.3537 | 1.32 | x | 6.7910 | 20.36 | |||
| Tue | 11/21/17 | 246.38567 | 1.02068 | 98 | 2.3784 | -2.3784 | 1.15 | x | 6.8157 | 20.53 | |||
| Wed | 11/22/17 | 246.42900 | 1.02086 | 99 | 2.4030 | -2.4030 | 0.97 | x | 6.8403 | 20.71 | |||
| Thu | 11/23/17 | 246.47233 | 1.02104 | 100 | 2.4277 | -2.4277 | 0.79 | x | 6.8650 | 20.89 | |||
| Fri | 11/24/17 | 246.51567 | 1.02122 | 101 | 2.4525 | -2.4525 | 0.61 | x | 6.8898 | 21.07 | |||
| Mon | 11/27/17 | 246.64567 | 1.02176 | 104 | 2.5266 | -2.5266 | 0.07 | x | 6.9639 | 21.61 | |||
| Tue | 11/28/17 | 246.68900 | 1.02194 | 105 | 2.5514 | -2.5514 | -0.11 | x | 6.9887 | 21.79 | |||
| Wed | 11/29/17 | 246.73233 | 1.02212 | 106 | 2.5761 | -2.5761 | -0.29 | x | 7.0134 | 21.97 | |||
| Thu | 11/30/17 | 246.77567 | 1.02230 | 107 | 2.6009 | -2.6009 | -0.47 | x | 7.0382 | 22.15 | |||
| 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 | 1.02248 | 108 | 2.6257 | -2.6257 | -0.65 | x | 7.0630 | 22.33 | |||
| Mon | 12/04/17 | 246.80390 | 1.02242 | 111 | 2.6984 | -2.6984 | -0.59 | x | 7.1357 | 22.27 | |||
| Tue | 12/05/17 | 246.79887 | 1.02240 | 112 | 2.7227 | -2.7227 | -0.57 | x | 7.1600 | 22.25 | |||
| Wed | 12/06/17 | 246.79384 | 1.02238 | 113 | 2.7470 | -2.7470 | -0.55 | x | 7.1843 | 22.23 | |||
| Thu | 12/07/17 | 246.78881 | 1.02235 | 114 | 2.7712 | -2.7712 | -0.52 | x | 7.2085 | 22.20 | |||
| Fri | 12/08/17 | 246.78377 | 1.02233 | 115 | 2.7954 | -2.7954 | -0.50 | x | 7.2327 | 22.18 | |||
| Mon | 12/11/17 | 246.76868 | 1.02227 | 118 | 2.8682 | -2.8682 | -0.44 | x | 7.3055 | 22.12 | |||
| Tue | 12/12/17 | 246.76365 | 1.02225 | 119 | 2.8924 | -2.8924 | -0.42 | x | 7.3297 | 22.10 | |||
| Wed | 12/13/17 | 246.75861 | 1.02223 | 120 | 2.9167 | -2.9167 | -0.40 | x | 7.3540 | 22.08 | |||
| Thu | 12/14/17 | 246.75358 | 1.02221 | 121 | 2.9409 | -2.9409 | -0.38 | x | 7.3782 | 22.06 | |||
| Fri | 12/15/17 | 246.74855 | 1.02219 | 122 | 2.9652 | -2.9652 | -0.36 | x | 7.4025 | 22.04 | |||
| Mon | 12/18/17 | 246.73345 | 1.02213 | 125 | 3.0379 | -3.0379 | -0.30 | x | 7.4752 | 21.98 | |||
| Tue | 12/19/17 | 246.72842 | 1.02210 | 126 | 3.0621 | -3.0621 | -0.27 | x | 7.4994 | 21.95 | |||
| Wed | 12/20/17 | 246.72339 | 1.02208 | 127 | 3.0864 | -3.0864 | -0.25 | x | 7.5237 | 21.93 | |||
| Thu | 12/21/17 | 246.71835 | 1.02206 | 128 | 3.1106 | -3.1106 | -0.23 | x | 7.5479 | 21.91 | |||
| Fri | 12/22/17 | 246.71332 | 1.02204 | 129 | 3.1349 | -3.1349 | -0.21 | x | 7.5722 | 21.89 | |||
| Mon | 12/25/17 | 246.69823 | 1.02198 | 132 | 3.2076 | -3.2076 | -0.15 | x | 7.6449 | 21.83 | |||
| Tue | 12/26/17 | 246.69319 | 1.02196 | 133 | 3.2318 | -3.2318 | -0.13 | x | 7.6691 | 21.81 | |||
| Wed | 12/27/17 | 246.68816 | 1.02194 | 134 | 3.2560 | -3.2560 | -0.11 | x | 7.6933 | 21.79 | |||
| Thu | 12/28/17 | 246.68313 | 1.02192 | 135 | 3.2803 | -3.2803 | -0.09 | x | 7.7176 | 21.77 | |||
| Fri | 12/29/17 | 246.67810 | 1.02190 | 136 | 3.3045 | -3.3045 | -0.07 | x | 7.7418 | 21.75 | |||
| Mon | 01/01/18 | 246.66300 | 1.02183 | ||||||||||
Generated 12/13/17 10:09