| CUSIP Number | 91282CPH8 | |||
| Dated Date | October 15, 2025 | |||
| Ref CPI on Dated Date | 323.46710 | |||
| Original Issue Date | October 31, 2025 | Interest 04/15/26 (182 days) |
| Purchased on Settelment Date & held to 01/01/26 | Held on 10/31/25 & Sold on Settlement Date | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Apr Int | Oct Int | Net Interest | OID | Apr Int | Oct Int | Total Interest | OID | |
| Fri | 10/31/25 | 323.94606 | 1.00148 | 16 | 0.4952 | -0.4952 | 5.13 | 0.4952 | 0.00 | ||||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Apr Int | Oct Int | Net Interest | OID | Apr Int | Oct Int | Total Interest | OID | |
| Mon | 11/03/25 | 324.03093 | 1.00174 | 19 | 0.5882 | -0.5882 | 4.87 | 0.5882 | 0.26 | ||||
| Tue | 11/04/25 | 324.05840 | 1.00183 | 20 | 0.6193 | -0.6193 | 4.78 | 0.6193 | 0.35 | ||||
| Wed | 11/05/25 | 324.08587 | 1.00191 | 21 | 0.6503 | -0.6503 | 4.70 | 0.6503 | 0.43 | ||||
| Thu | 11/06/25 | 324.11333 | 1.00200 | 22 | 0.6813 | -0.6813 | 4.61 | 0.6813 | 0.52 | ||||
| Fri | 11/07/25 | 324.14080 | 1.00208 | 23 | 0.7123 | -0.7123 | 4.53 | 0.7123 | 0.60 | ||||
| Mon | 11/10/25 | 324.22320 | 1.00234 | 26 | 0.8055 | -0.8055 | 4.27 | 0.8055 | 0.86 | ||||
| Tue | 11/11/25 | 324.25067 | 1.00242 | 27 | 0.8365 | -0.8365 | 4.19 | 0.8365 | 0.94 | ||||
| Wed | 11/12/25 | 324.27813 | 1.00251 | 28 | 0.8676 | -0.8676 | 4.10 | 0.8676 | 1.03 | ||||
| Thu | 11/13/25 | 324.30560 | 1.00259 | 29 | 0.8986 | -0.8986 | 4.02 | 0.8986 | 1.11 | ||||
| Fri | 11/14/25 | 324.33307 | 1.00268 | 30 | 0.9297 | -0.9297 | 3.93 | 0.9297 | 1.20 | ||||
| Mon | 11/17/25 | 324.41547 | 1.00293 | 33 | 1.0229 | -1.0229 | 3.68 | 1.0229 | 1.45 | ||||
| Tue | 11/18/25 | 324.44293 | 1.00302 | 34 | 1.0540 | -1.0540 | 3.59 | 1.0540 | 1.54 | ||||
| Wed | 11/19/25 | 324.47040 | 1.00310 | 35 | 1.0851 | -1.0851 | 3.51 | 1.0851 | 1.62 | ||||
| Thu | 11/20/25 | 324.49787 | 1.00319 | 36 | 1.1162 | -1.1162 | 3.42 | 1.1162 | 1.71 | ||||
| Fri | 11/21/25 | 324.52533 | 1.00327 | 37 | 1.1473 | -1.1473 | 3.34 | 1.1473 | 1.79 | ||||
| Mon | 11/24/25 | 324.60773 | 1.00353 | 40 | 1.2406 | -1.2406 | 3.08 | 1.2406 | 2.05 | ||||
| Tue | 11/25/25 | 324.63520 | 1.00361 | 41 | 1.2717 | -1.2717 | 3.00 | 1.2717 | 2.13 | ||||
| Wed | 11/26/25 | 324.66267 | 1.00370 | 42 | 1.3029 | -1.3029 | 2.91 | 1.3029 | 2.22 | ||||
| Thu | 11/27/25 | 324.69013 | 1.00378 | 43 | 1.3340 | -1.3340 | 2.83 | 1.3340 | 2.30 | ||||
| Fri | 11/28/25 | 324.71760 | 1.00387 | 44 | 1.3652 | -1.3652 | 2.74 | 1.3652 | 2.39 | ||||
| Settlement Date top | Ref CPI | Index Ratio | Days | Accrued Interest | Apr Int | Oct Int | Net Interest | OID | Apr Int | Oct Int | Total Interest | OID | |
| Mon | 12/01/25 | 324.80000 | 1.00412 | 47 | 1.4586 | -1.4586 | 2.49 | 1.4586 | 2.64 | ||||
| Tue | 12/02/25 | 324.82594 | 1.00420 | 48 | 1.4897 | -1.4897 | 2.41 | 1.4897 | 2.72 | ||||
| Wed | 12/03/25 | 324.85187 | 1.00428 | 49 | 1.5209 | -1.5209 | 2.33 | 1.5209 | 2.80 | ||||
| Thu | 12/04/25 | 324.87781 | 1.00436 | 50 | 1.5521 | -1.5521 | 2.25 | 1.5521 | 2.88 | ||||
| Fri | 12/05/25 | 324.90374 | 1.00444 | 51 | 1.5832 | -1.5832 | 2.17 | 1.5832 | 2.96 | ||||
| Mon | 12/08/25 | 324.98155 | 1.00468 | 54 | 1.6768 | -1.6768 | 1.93 | 1.6768 | 3.20 | ||||
| Tue | 12/09/25 | 325.00748 | 1.00476 | 55 | 1.7080 | -1.7080 | 1.85 | 1.7080 | 3.28 | ||||
| Wed | 12/10/25 | 325.03342 | 1.00484 | 56 | 1.7391 | -1.7391 | 1.77 | 1.7391 | 3.36 | ||||
| Thu | 12/11/25 | 325.05935 | 1.00492 | 57 | 1.7703 | -1.7703 | 1.69 | 1.7703 | 3.44 | ||||
| Fri | 12/12/25 | 325.08529 | 1.00500 | 58 | 1.8015 | -1.8015 | 1.61 | 1.8015 | 3.52 | ||||
| Mon | 12/15/25 | 325.16310 | 1.00524 | 61 | 1.8952 | -1.8952 | 1.37 | 1.8952 | 3.76 | ||||
| Tue | 12/16/25 | 325.18903 | 1.00532 | 62 | 1.9264 | -1.9264 | 1.29 | 1.9264 | 3.84 | ||||
| Wed | 12/17/25 | 325.21497 | 1.00540 | 63 | 1.9576 | -1.9576 | 1.21 | 1.9576 | 3.92 | ||||
| Thu | 12/18/25 | 325.24090 | 1.00548 | 64 | 1.9889 | -1.9889 | 1.13 | 1.9889 | 4.00 | ||||
| Fri | 12/19/25 | 325.26684 | 1.00556 | 65 | 2.0201 | -2.0201 | 1.05 | 2.0201 | 4.08 | ||||
| Mon | 12/22/25 | 325.34465 | 1.00580 | 68 | 2.1138 | -2.1138 | 0.81 | 2.1138 | 4.32 | ||||
| Tue | 12/23/25 | 325.37058 | 1.00588 | 69 | 2.1451 | -2.1451 | 0.73 | 2.1451 | 4.40 | ||||
| Wed | 12/24/25 | 325.39652 | 1.00596 | 70 | 2.1764 | -2.1764 | 0.65 | 2.1764 | 4.48 | ||||
| Thu | 12/25/25 | 325.42245 | 1.00604 | 71 | 2.2076 | -2.2076 | 0.57 | 2.2076 | 4.56 | ||||
| Fri | 12/26/25 | 325.44839 | 1.00613 | 72 | 2.2389 | -2.2389 | 0.48 | 2.2389 | 4.65 | ||||
| Mon | 12/29/25 | 325.52619 | 1.00637 | 75 | 2.3328 | -2.3328 | 0.24 | 2.3328 | 4.89 | ||||
| Tue | 12/30/25 | 325.55213 | 1.00645 | 76 | 2.3641 | -2.3641 | 0.16 | 2.3641 | 4.97 | ||||
| Wed | 12/31/25 | 325.57806 | 1.00653 | 77 | 2.3953 | -2.3953 | 0.08 | 2.3953 | 5.05 | ||||
| Thu | 01/01/26 | 325.60400 | 1.00661 | ||||||||||
Generated 12/18/25 10:36