| CUSIP Number | 91282CLE9 | |||
| Dated Date | July 15, 2024 | |||
| Ref CPI on Dated Date | 313.78329 | |||
| Original Issue Date | July 31, 2024 | Interest 01/15/25 (184 days) |
| Purchased on Settelment Date & held to 01/01/25 | Held on 07/31/24 & 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 | |
| Wed | 07/31/24 | 314.05219 | 1.00086 | 16 | 0.8159 | -0.8159 | 5.13 | 0.8159 | 0.00 | ||||
| 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 | 08/01/24 | 314.06900 | 1.00091 | 17 | 0.8670 | -0.8670 | 5.08 | 0.8670 | 0.05 | ||||
| Fri | 08/02/24 | 314.07242 | 1.00092 | 18 | 0.9180 | -0.9180 | 5.07 | 0.9180 | 0.06 | ||||
| Mon | 08/05/24 | 314.08268 | 1.00095 | 21 | 1.0710 | -1.0710 | 5.04 | 1.0710 | 0.09 | ||||
| Tue | 08/06/24 | 314.08610 | 1.00097 | 22 | 1.1220 | -1.1220 | 5.02 | 1.1220 | 0.11 | ||||
| Wed | 08/07/24 | 314.08952 | 1.00098 | 23 | 1.1730 | -1.1730 | 5.01 | 1.1730 | 0.12 | ||||
| Thu | 08/08/24 | 314.09294 | 1.00099 | 24 | 1.2240 | -1.2240 | 5.00 | 1.2240 | 0.13 | ||||
| Fri | 08/09/24 | 314.09635 | 1.00100 | 25 | 1.2751 | -1.2751 | 4.99 | 1.2751 | 0.14 | ||||
| Mon | 08/12/24 | 314.10661 | 1.00103 | 28 | 1.4281 | -1.4281 | 4.96 | 1.4281 | 0.17 | ||||
| Tue | 08/13/24 | 314.11003 | 1.00104 | 29 | 1.4791 | -1.4791 | 4.95 | 1.4791 | 0.18 | ||||
| Wed | 08/14/24 | 314.11345 | 1.00105 | 30 | 1.5301 | -1.5301 | 4.94 | 1.5301 | 0.19 | ||||
| Thu | 08/15/24 | 314.11687 | 1.00106 | 31 | 1.5812 | -1.5812 | 4.93 | 1.5812 | 0.20 | ||||
| Fri | 08/16/24 | 314.12029 | 1.00107 | 32 | 1.6322 | -1.6322 | 4.92 | 1.6322 | 0.21 | ||||
| Mon | 08/19/24 | 314.13055 | 1.00111 | 35 | 1.7853 | -1.7853 | 4.88 | 1.7853 | 0.25 | ||||
| Tue | 08/20/24 | 314.13397 | 1.00112 | 36 | 1.8363 | -1.8363 | 4.87 | 1.8363 | 0.26 | ||||
| Wed | 08/21/24 | 314.13739 | 1.00113 | 37 | 1.8873 | -1.8873 | 4.86 | 1.8873 | 0.27 | ||||
| Thu | 08/22/24 | 314.14081 | 1.00114 | 38 | 1.9383 | -1.9383 | 4.85 | 1.9383 | 0.28 | ||||
| Fri | 08/23/24 | 314.14423 | 1.00115 | 39 | 1.9894 | -1.9894 | 4.84 | 1.9894 | 0.29 | ||||
| Mon | 08/26/24 | 314.15448 | 1.00118 | 42 | 2.1425 | -2.1425 | 4.81 | 2.1425 | 0.32 | ||||
| Tue | 08/27/24 | 314.15790 | 1.00119 | 43 | 2.1935 | -2.1935 | 4.80 | 2.1935 | 0.33 | ||||
| Wed | 08/28/24 | 314.16132 | 1.00120 | 44 | 2.2445 | -2.2445 | 4.79 | 2.2445 | 0.34 | ||||
| Thu | 08/29/24 | 314.16474 | 1.00122 | 45 | 2.2956 | -2.2956 | 4.77 | 2.2956 | 0.36 | ||||
| Fri | 08/30/24 | 314.16816 | 1.00123 | 46 | 2.3466 | -2.3466 | 4.76 | 2.3466 | 0.37 | ||||
| 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 | 09/02/24 | 314.18717 | 1.00129 | 49 | 2.4998 | -2.4998 | 4.70 | 2.4998 | 0.43 | ||||
| Tue | 09/03/24 | 314.19933 | 1.00133 | 50 | 2.5509 | -2.5509 | 4.66 | 2.5509 | 0.47 | ||||
| Wed | 09/04/24 | 314.21150 | 1.00136 | 51 | 2.6020 | -2.6020 | 4.63 | 2.6020 | 0.50 | ||||
| Thu | 09/05/24 | 314.22367 | 1.00140 | 52 | 2.6532 | -2.6532 | 4.59 | 2.6532 | 0.54 | ||||
| Fri | 09/06/24 | 314.23583 | 1.00144 | 53 | 2.7043 | -2.7043 | 4.55 | 2.7043 | 0.58 | ||||
| Mon | 09/09/24 | 314.27233 | 1.00156 | 56 | 2.8577 | -2.8577 | 4.43 | 2.8577 | 0.70 | ||||
| Tue | 09/10/24 | 314.28450 | 1.00160 | 57 | 2.9089 | -2.9089 | 4.39 | 2.9089 | 0.74 | ||||
| Wed | 09/11/24 | 314.29667 | 1.00164 | 58 | 2.9600 | -2.9600 | 4.35 | 2.9600 | 0.78 | ||||
| Thu | 09/12/24 | 314.30883 | 1.00167 | 59 | 3.0111 | -3.0111 | 4.32 | 3.0111 | 0.81 | ||||
| Fri | 09/13/24 | 314.32100 | 1.00171 | 60 | 3.0623 | -3.0623 | 4.28 | 3.0623 | 0.85 | ||||
| Mon | 09/16/24 | 314.35750 | 1.00183 | 63 | 3.2158 | -3.2158 | 4.16 | 3.2158 | 0.97 | ||||
| Tue | 09/17/24 | 314.36967 | 1.00187 | 64 | 3.2670 | -3.2670 | 4.12 | 3.2670 | 1.01 | ||||
| Wed | 09/18/24 | 314.38183 | 1.00191 | 65 | 3.3181 | -3.3181 | 4.08 | 3.3181 | 1.05 | ||||
| Thu | 09/19/24 | 314.39400 | 1.00195 | 66 | 3.3693 | -3.3693 | 4.04 | 3.3693 | 1.09 | ||||
| Fri | 09/20/24 | 314.40617 | 1.00199 | 67 | 3.4205 | -3.4205 | 4.00 | 3.4205 | 1.13 | ||||
| Mon | 09/23/24 | 314.44267 | 1.00210 | 70 | 3.5741 | -3.5741 | 3.89 | 3.5741 | 1.24 | ||||
| Tue | 09/24/24 | 314.45483 | 1.00214 | 71 | 3.6253 | -3.6253 | 3.85 | 3.6253 | 1.28 | ||||
| Wed | 09/25/24 | 314.46700 | 1.00218 | 72 | 3.6765 | -3.6765 | 3.81 | 3.6765 | 1.32 | ||||
| Thu | 09/26/24 | 314.47917 | 1.00222 | 73 | 3.7277 | -3.7277 | 3.77 | 3.7277 | 1.36 | ||||
| Fri | 09/27/24 | 314.49133 | 1.00226 | 74 | 3.7789 | -3.7789 | 3.73 | 3.7789 | 1.40 | ||||
| Mon | 09/30/24 | 314.52783 | 1.00237 | 77 | 3.9325 | -3.9325 | 3.62 | 3.9325 | 1.51 | ||||
| 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 | 10/01/24 | 314.54000 | 1.00241 | 78 | 3.9838 | -3.9838 | 3.58 | 3.9838 | 1.55 | ||||
| Wed | 10/02/24 | 314.54826 | 1.00244 | 79 | 4.0350 | -4.0350 | 3.55 | 4.0350 | 1.58 | ||||
| Thu | 10/03/24 | 314.55652 | 1.00246 | 80 | 4.0861 | -4.0861 | 3.53 | 4.0861 | 1.60 | ||||
| Fri | 10/04/24 | 314.56477 | 1.00249 | 81 | 4.1373 | -4.1373 | 3.50 | 4.1373 | 1.63 | ||||
| Mon | 10/07/24 | 314.58955 | 1.00257 | 84 | 4.2909 | -4.2909 | 3.42 | 4.2909 | 1.71 | ||||
| Tue | 10/08/24 | 314.59781 | 1.00260 | 85 | 4.3421 | -4.3421 | 3.39 | 4.3421 | 1.74 | ||||
| Wed | 10/09/24 | 314.60606 | 1.00262 | 86 | 4.3933 | -4.3933 | 3.37 | 4.3933 | 1.76 | ||||
| Thu | 10/10/24 | 314.61432 | 1.00265 | 87 | 4.4445 | -4.4445 | 3.34 | 4.4445 | 1.79 | ||||
| Fri | 10/11/24 | 314.62258 | 1.00267 | 88 | 4.4957 | -4.4957 | 3.32 | 4.4957 | 1.81 | ||||
| Mon | 10/14/24 | 314.64735 | 1.00275 | 91 | 4.6493 | -4.6493 | 3.24 | 4.6493 | 1.89 | ||||
| Tue | 10/15/24 | 314.65561 | 1.00278 | 92 | 4.7005 | -4.7005 | 3.21 | 4.7005 | 1.92 | ||||
| Wed | 10/16/24 | 314.66387 | 1.00281 | 93 | 4.7518 | -4.7518 | 3.18 | 4.7518 | 1.95 | ||||
| Thu | 10/17/24 | 314.67213 | 1.00283 | 94 | 4.8030 | -4.8030 | 3.16 | 4.8030 | 1.97 | ||||
| Fri | 10/18/24 | 314.68039 | 1.00286 | 95 | 4.8542 | -4.8542 | 3.13 | 4.8542 | 2.00 | ||||
| Mon | 10/21/24 | 314.70516 | 1.00294 | 98 | 5.0079 | -5.0079 | 3.05 | 5.0079 | 2.08 | ||||
| Tue | 10/22/24 | 314.71342 | 1.00296 | 99 | 5.0591 | -5.0591 | 3.03 | 5.0591 | 2.10 | ||||
| Wed | 10/23/24 | 314.72168 | 1.00299 | 100 | 5.1103 | -5.1103 | 3.00 | 5.1103 | 2.13 | ||||
| Thu | 10/24/24 | 314.72994 | 1.00302 | 101 | 5.1616 | -5.1616 | 2.97 | 5.1616 | 2.16 | ||||
| Fri | 10/25/24 | 314.73819 | 1.00304 | 102 | 5.2128 | -5.2128 | 2.95 | 5.2128 | 2.18 | ||||
| Mon | 10/28/24 | 314.76297 | 1.00312 | 105 | 5.3666 | -5.3666 | 2.87 | 5.3666 | 2.26 | ||||
| Tue | 10/29/24 | 314.77123 | 1.00315 | 106 | 5.4178 | -5.4178 | 2.84 | 5.4178 | 2.29 | ||||
| Wed | 10/30/24 | 314.77948 | 1.00317 | 107 | 5.4690 | -5.4690 | 2.82 | 5.4690 | 2.31 | ||||
| Thu | 10/31/24 | 314.78774 | 1.00320 | 108 | 5.5203 | -5.5203 | 2.79 | 5.5203 | 2.34 | ||||
| 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 | 11/01/24 | 314.79600 | 1.00323 | 109 | 5.5716 | -5.5716 | 2.76 | 5.5716 | 2.37 | ||||
| Mon | 11/04/24 | 314.84650 | 1.00339 | 112 | 5.7259 | -5.7259 | 2.60 | 5.7259 | 2.53 | ||||
| Tue | 11/05/24 | 314.86333 | 1.00344 | 113 | 5.7773 | -5.7773 | 2.55 | 5.7773 | 2.58 | ||||
| Wed | 11/06/24 | 314.88017 | 1.00350 | 114 | 5.8288 | -5.8288 | 2.49 | 5.8288 | 2.64 | ||||
| Thu | 11/07/24 | 314.89700 | 1.00355 | 115 | 5.8802 | -5.8802 | 2.44 | 5.8802 | 2.69 | ||||
| Fri | 11/08/24 | 314.91383 | 1.00360 | 116 | 5.9316 | -5.9316 | 2.39 | 5.9316 | 2.74 | ||||
| Mon | 11/11/24 | 314.96433 | 1.00376 | 119 | 6.0860 | -6.0860 | 2.23 | 6.0860 | 2.90 | ||||
| Tue | 11/12/24 | 314.98117 | 1.00382 | 120 | 6.1375 | -6.1375 | 2.17 | 6.1375 | 2.96 | ||||
| Wed | 11/13/24 | 314.99800 | 1.00387 | 121 | 6.1889 | -6.1889 | 2.12 | 6.1889 | 3.01 | ||||
| Thu | 11/14/24 | 315.01483 | 1.00392 | 122 | 6.2404 | -6.2404 | 2.07 | 6.2404 | 3.06 | ||||
| Fri | 11/15/24 | 315.03167 | 1.00398 | 123 | 6.2919 | -6.2919 | 2.01 | 6.2919 | 3.12 | ||||
| Mon | 11/18/24 | 315.08217 | 1.00414 | 126 | 6.4464 | -6.4464 | 1.85 | 6.4464 | 3.28 | ||||
| Tue | 11/19/24 | 315.09900 | 1.00419 | 127 | 6.4979 | -6.4979 | 1.80 | 6.4979 | 3.33 | ||||
| Wed | 11/20/24 | 315.11583 | 1.00425 | 128 | 6.5495 | -6.5495 | 1.74 | 6.5495 | 3.39 | ||||
| Thu | 11/21/24 | 315.13267 | 1.00430 | 129 | 6.6010 | -6.6010 | 1.69 | 6.6010 | 3.44 | ||||
| Fri | 11/22/24 | 315.14950 | 1.00435 | 130 | 6.6525 | -6.6525 | 1.64 | 6.6525 | 3.49 | ||||
| Mon | 11/25/24 | 315.20000 | 1.00451 | 133 | 6.8071 | -6.8071 | 1.48 | 6.8071 | 3.65 | ||||
| Tue | 11/26/24 | 315.21683 | 1.00457 | 134 | 6.8586 | -6.8586 | 1.42 | 6.8586 | 3.71 | ||||
| Wed | 11/27/24 | 315.23367 | 1.00462 | 135 | 6.9102 | -6.9102 | 1.37 | 6.9102 | 3.76 | ||||
| Thu | 11/28/24 | 315.25050 | 1.00468 | 136 | 6.9618 | -6.9618 | 1.31 | 6.9618 | 3.82 | ||||
| Fri | 11/29/24 | 315.26733 | 1.00473 | 137 | 7.0133 | -7.0133 | 1.26 | 7.0133 | 3.87 | ||||
| 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 | 12/02/24 | 315.31271 | 1.00487 | 140 | 7.1679 | -7.1679 | 1.12 | 7.1679 | 4.01 | ||||
| Tue | 12/03/24 | 315.32442 | 1.00491 | 141 | 7.2194 | -7.2194 | 1.08 | 7.2194 | 4.05 | ||||
| Wed | 12/04/24 | 315.33613 | 1.00495 | 142 | 7.2709 | -7.2709 | 1.04 | 7.2709 | 4.09 | ||||
| Thu | 12/05/24 | 315.34784 | 1.00499 | 143 | 7.3224 | -7.3224 | 1.00 | 7.3224 | 4.13 | ||||
| Fri | 12/06/24 | 315.35955 | 1.00502 | 144 | 7.3738 | -7.3738 | 0.97 | 7.3738 | 4.16 | ||||
| Mon | 12/09/24 | 315.39468 | 1.00514 | 147 | 7.5283 | -7.5283 | 0.85 | 7.5283 | 4.28 | ||||
| Tue | 12/10/24 | 315.40639 | 1.00517 | 148 | 7.5797 | -7.5797 | 0.82 | 7.5797 | 4.31 | ||||
| Wed | 12/11/24 | 315.41810 | 1.00521 | 149 | 7.6313 | -7.6313 | 0.78 | 7.6313 | 4.35 | ||||
| Thu | 12/12/24 | 315.42981 | 1.00525 | 150 | 7.6828 | -7.6828 | 0.74 | 7.6828 | 4.39 | ||||
| Fri | 12/13/24 | 315.44152 | 1.00528 | 151 | 7.7342 | -7.7342 | 0.71 | 7.7342 | 4.42 | ||||
| Mon | 12/16/24 | 315.47665 | 1.00540 | 154 | 7.8888 | -7.8888 | 0.59 | 7.8888 | 4.54 | ||||
| Tue | 12/17/24 | 315.48835 | 1.00543 | 155 | 7.9403 | -7.9403 | 0.56 | 7.9403 | 4.57 | ||||
| Wed | 12/18/24 | 315.50006 | 1.00547 | 156 | 7.9918 | -7.9918 | 0.52 | 7.9918 | 4.61 | ||||
| Thu | 12/19/24 | 315.51177 | 1.00551 | 157 | 8.0434 | -8.0434 | 0.48 | 8.0434 | 4.65 | ||||
| Fri | 12/20/24 | 315.52348 | 1.00555 | 158 | 8.0950 | -8.0950 | 0.44 | 8.0950 | 4.69 | ||||
| Mon | 12/23/24 | 315.55861 | 1.00566 | 161 | 8.2496 | -8.2496 | 0.33 | 8.2496 | 4.80 | ||||
| Tue | 12/24/24 | 315.57032 | 1.00570 | 162 | 8.3011 | -8.3011 | 0.29 | 8.3011 | 4.84 | ||||
| Wed | 12/25/24 | 315.58203 | 1.00573 | 163 | 8.3526 | -8.3526 | 0.26 | 8.3526 | 4.87 | ||||
| Thu | 12/26/24 | 315.59374 | 1.00577 | 164 | 8.4042 | -8.4042 | 0.22 | 8.4042 | 4.91 | ||||
| Fri | 12/27/24 | 315.60545 | 1.00581 | 165 | 8.4558 | -8.4558 | 0.18 | 8.4558 | 4.95 | ||||
| Mon | 12/30/24 | 315.64058 | 1.00592 | 168 | 8.6105 | -8.6105 | 0.07 | 8.6105 | 5.06 | ||||
| Tue | 12/31/24 | 315.65229 | 1.00596 | 169 | 8.6621 | -8.6621 | 0.03 | 8.6621 | 5.10 | ||||
| Wed | 01/01/25 | 315.66400 | 1.00599 | ||||||||||
Generated 12/11/24 08:49