| CUSIP Number | 912828S50 | |||
| Dated Date | July 15, 2016 | |||
| Ref CPI on Dated Date | 239.70132 | |||
| Original Issue Date | July 29, 2016 | Interest 01/15/17 (184 days) |
| Purchased on Settelment Date & held to 01/01/17 | Held on 07/29/16 & 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 | |
| Fri | 07/29/16 | 240.14165 | 1.00184 | 14 | 0.0476 | -0.0476 | 6.62 | 0.0476 | 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 | |
| Mon | 08/01/16 | 240.23600 | 1.00223 | 17 | 0.0579 | -0.0579 | 6.23 | 0.0579 | 0.39 | ||||
| Tue | 08/02/16 | 240.26187 | 1.00234 | 18 | 0.0613 | -0.0613 | 6.12 | 0.0613 | 0.50 | ||||
| Wed | 08/03/16 | 240.28774 | 1.00245 | 19 | 0.0647 | -0.0647 | 6.01 | 0.0647 | 0.61 | ||||
| Thu | 08/04/16 | 240.31361 | 1.00255 | 20 | 0.0681 | -0.0681 | 5.91 | 0.0681 | 0.71 | ||||
| Fri | 08/05/16 | 240.33948 | 1.00266 | 21 | 0.0715 | -0.0715 | 5.80 | 0.0715 | 0.82 | ||||
| Mon | 08/08/16 | 240.41710 | 1.00299 | 24 | 0.0818 | -0.0818 | 5.47 | 0.0818 | 1.15 | ||||
| Tue | 08/09/16 | 240.44297 | 1.00309 | 25 | 0.0852 | -0.0852 | 5.37 | 0.0852 | 1.25 | ||||
| Wed | 08/10/16 | 240.46884 | 1.00320 | 26 | 0.0886 | -0.0886 | 5.26 | 0.0886 | 1.36 | ||||
| Thu | 08/11/16 | 240.49471 | 1.00331 | 27 | 0.0920 | -0.0920 | 5.15 | 0.0920 | 1.47 | ||||
| Fri | 08/12/16 | 240.52058 | 1.00342 | 28 | 0.0954 | -0.0954 | 5.04 | 0.0954 | 1.58 | ||||
| Mon | 08/15/16 | 240.59819 | 1.00374 | 31 | 0.1057 | -0.1057 | 4.72 | 0.1057 | 1.90 | ||||
| Tue | 08/16/16 | 240.62406 | 1.00385 | 32 | 0.1091 | -0.1091 | 4.61 | 0.1091 | 2.01 | ||||
| Wed | 08/17/16 | 240.64994 | 1.00396 | 33 | 0.1125 | -0.1125 | 4.50 | 0.1125 | 2.12 | ||||
| Thu | 08/18/16 | 240.67581 | 1.00407 | 34 | 0.1160 | -0.1160 | 4.39 | 0.1160 | 2.23 | ||||
| Fri | 08/19/16 | 240.70168 | 1.00417 | 35 | 0.1194 | -0.1194 | 4.29 | 0.1194 | 2.33 | ||||
| Mon | 08/22/16 | 240.77929 | 1.00450 | 38 | 0.1297 | -0.1297 | 3.96 | 0.1297 | 2.66 | ||||
| Tue | 08/23/16 | 240.80516 | 1.00461 | 39 | 0.1331 | -0.1331 | 3.85 | 0.1331 | 2.77 | ||||
| Wed | 08/24/16 | 240.83103 | 1.00471 | 40 | 0.1365 | -0.1365 | 3.75 | 0.1365 | 2.87 | ||||
| Thu | 08/25/16 | 240.85690 | 1.00482 | 41 | 0.1399 | -0.1399 | 3.64 | 0.1399 | 2.98 | ||||
| Fri | 08/26/16 | 240.88277 | 1.00493 | 42 | 0.1434 | -0.1434 | 3.53 | 0.1434 | 3.09 | ||||
| Mon | 08/29/16 | 240.96039 | 1.00525 | 45 | 0.1537 | -0.1537 | 3.21 | 0.1537 | 3.41 | ||||
| Tue | 08/30/16 | 240.98626 | 1.00536 | 46 | 0.1571 | -0.1571 | 3.10 | 0.1571 | 3.52 | ||||
| Wed | 08/31/16 | 241.01213 | 1.00547 | 47 | 0.1605 | -0.1605 | 2.99 | 0.1605 | 3.63 | ||||
| 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 | 09/01/16 | 241.03800 | 1.00558 | 48 | 0.1640 | -0.1640 | 2.88 | 0.1640 | 3.74 | ||||
| Fri | 09/02/16 | 241.02497 | 1.00552 | 49 | 0.1674 | -0.1674 | 2.94 | 0.1674 | 3.68 | ||||
| Mon | 09/05/16 | 240.98587 | 1.00536 | 52 | 0.1776 | -0.1776 | 3.10 | 0.1776 | 3.52 | ||||
| Tue | 09/06/16 | 240.97283 | 1.00530 | 53 | 0.1810 | -0.1810 | 3.16 | 0.1810 | 3.46 | ||||
| Wed | 09/07/16 | 240.95980 | 1.00525 | 54 | 0.1844 | -0.1844 | 3.21 | 0.1844 | 3.41 | ||||
| Thu | 09/08/16 | 240.94677 | 1.00520 | 55 | 0.1878 | -0.1878 | 3.26 | 0.1878 | 3.36 | ||||
| Fri | 09/09/16 | 240.93373 | 1.00514 | 56 | 0.1912 | -0.1912 | 3.32 | 0.1912 | 3.30 | ||||
| Mon | 09/12/16 | 240.89463 | 1.00498 | 59 | 0.2014 | -0.2014 | 3.48 | 0.2014 | 3.14 | ||||
| Tue | 09/13/16 | 240.88160 | 1.00492 | 60 | 0.2048 | -0.2048 | 3.54 | 0.2048 | 3.08 | ||||
| Wed | 09/14/16 | 240.86857 | 1.00487 | 61 | 0.2082 | -0.2082 | 3.59 | 0.2082 | 3.03 | ||||
| Thu | 09/15/16 | 240.85553 | 1.00482 | 62 | 0.2116 | -0.2116 | 3.64 | 0.2116 | 2.98 | ||||
| Fri | 09/16/16 | 240.84250 | 1.00476 | 63 | 0.2150 | -0.2150 | 3.70 | 0.2150 | 2.92 | ||||
| Mon | 09/19/16 | 240.80340 | 1.00460 | 66 | 0.2252 | -0.2252 | 3.86 | 0.2252 | 2.76 | ||||
| Tue | 09/20/16 | 240.79037 | 1.00454 | 67 | 0.2286 | -0.2286 | 3.92 | 0.2286 | 2.70 | ||||
| Wed | 09/21/16 | 240.77733 | 1.00449 | 68 | 0.2320 | -0.2320 | 3.97 | 0.2320 | 2.65 | ||||
| Thu | 09/22/16 | 240.76430 | 1.00443 | 69 | 0.2354 | -0.2354 | 4.03 | 0.2354 | 2.59 | ||||
| Fri | 09/23/16 | 240.75127 | 1.00438 | 70 | 0.2388 | -0.2388 | 4.08 | 0.2388 | 2.54 | ||||
| Mon | 09/26/16 | 240.71217 | 1.00422 | 73 | 0.2490 | -0.2490 | 4.24 | 0.2490 | 2.38 | ||||
| Tue | 09/27/16 | 240.69913 | 1.00416 | 74 | 0.2524 | -0.2524 | 4.30 | 0.2524 | 2.32 | ||||
| Wed | 09/28/16 | 240.68610 | 1.00411 | 75 | 0.2558 | -0.2558 | 4.35 | 0.2558 | 2.27 | ||||
| Thu | 09/29/16 | 240.67307 | 1.00405 | 76 | 0.2592 | -0.2592 | 4.41 | 0.2592 | 2.21 | ||||
| Fri | 09/30/16 | 240.66003 | 1.00400 | 77 | 0.2626 | -0.2626 | 4.46 | 0.2626 | 2.16 | ||||
| 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 | 10/03/16 | 240.66029 | 1.00400 | 80 | 0.2728 | -0.2728 | 4.46 | 0.2728 | 2.16 | ||||
| Tue | 10/04/16 | 240.66694 | 1.00403 | 81 | 0.2762 | -0.2762 | 4.43 | 0.2762 | 2.19 | ||||
| Wed | 10/05/16 | 240.67358 | 1.00406 | 82 | 0.2797 | -0.2797 | 4.40 | 0.2797 | 2.22 | ||||
| Thu | 10/06/16 | 240.68023 | 1.00408 | 83 | 0.2831 | -0.2831 | 4.38 | 0.2831 | 2.24 | ||||
| Fri | 10/07/16 | 240.68687 | 1.00411 | 84 | 0.2865 | -0.2865 | 4.35 | 0.2865 | 2.27 | ||||
| Mon | 10/10/16 | 240.70681 | 1.00419 | 87 | 0.2968 | -0.2968 | 4.27 | 0.2968 | 2.35 | ||||
| Tue | 10/11/16 | 240.71345 | 1.00422 | 88 | 0.3002 | -0.3002 | 4.24 | 0.3002 | 2.38 | ||||
| Wed | 10/12/16 | 240.72010 | 1.00425 | 89 | 0.3036 | -0.3036 | 4.21 | 0.3036 | 2.41 | ||||
| Thu | 10/13/16 | 240.72674 | 1.00428 | 90 | 0.3070 | -0.3070 | 4.18 | 0.3070 | 2.44 | ||||
| Fri | 10/14/16 | 240.73339 | 1.00431 | 91 | 0.3104 | -0.3104 | 4.15 | 0.3104 | 2.47 | ||||
| Mon | 10/17/16 | 240.75332 | 1.00439 | 94 | 0.3207 | -0.3207 | 4.07 | 0.3207 | 2.55 | ||||
| Tue | 10/18/16 | 240.75997 | 1.00442 | 95 | 0.3241 | -0.3241 | 4.04 | 0.3241 | 2.58 | ||||
| Wed | 10/19/16 | 240.76661 | 1.00444 | 96 | 0.3275 | -0.3275 | 4.02 | 0.3275 | 2.60 | ||||
| Thu | 10/20/16 | 240.77326 | 1.00447 | 97 | 0.3310 | -0.3310 | 3.99 | 0.3310 | 2.63 | ||||
| Fri | 10/21/16 | 240.77990 | 1.00450 | 98 | 0.3344 | -0.3344 | 3.96 | 0.3344 | 2.66 | ||||
| Mon | 10/24/16 | 240.79984 | 1.00458 | 101 | 0.3446 | -0.3446 | 3.88 | 0.3446 | 2.74 | ||||
| Tue | 10/25/16 | 240.80648 | 1.00461 | 102 | 0.3481 | -0.3481 | 3.85 | 0.3481 | 2.77 | ||||
| Wed | 10/26/16 | 240.81313 | 1.00464 | 103 | 0.3515 | -0.3515 | 3.82 | 0.3515 | 2.80 | ||||
| Thu | 10/27/16 | 240.81977 | 1.00467 | 104 | 0.3549 | -0.3549 | 3.79 | 0.3549 | 2.83 | ||||
| Fri | 10/28/16 | 240.82642 | 1.00469 | 105 | 0.3583 | -0.3583 | 3.77 | 0.3583 | 2.85 | ||||
| Mon | 10/31/16 | 240.84635 | 1.00478 | 108 | 0.3686 | -0.3686 | 3.68 | 0.3686 | 2.94 | ||||
| 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 | 11/01/16 | 240.85300 | 1.00480 | 109 | 0.3720 | -0.3720 | 3.66 | 0.3720 | 2.96 | ||||
| Wed | 11/02/16 | 240.87217 | 1.00488 | 110 | 0.3755 | -0.3755 | 3.58 | 0.3755 | 3.04 | ||||
| Thu | 11/03/16 | 240.89133 | 1.00496 | 111 | 0.3789 | -0.3789 | 3.50 | 0.3789 | 3.12 | ||||
| Fri | 11/04/16 | 240.91050 | 1.00504 | 112 | 0.3824 | -0.3824 | 3.42 | 0.3824 | 3.20 | ||||
| Mon | 11/07/16 | 240.96800 | 1.00528 | 115 | 0.3927 | -0.3927 | 3.18 | 0.3927 | 3.44 | ||||
| Tue | 11/08/16 | 240.98717 | 1.00536 | 116 | 0.3961 | -0.3961 | 3.10 | 0.3961 | 3.52 | ||||
| Wed | 11/09/16 | 241.00633 | 1.00544 | 117 | 0.3996 | -0.3996 | 3.02 | 0.3996 | 3.60 | ||||
| Thu | 11/10/16 | 241.02550 | 1.00552 | 118 | 0.4030 | -0.4030 | 2.94 | 0.4030 | 3.68 | ||||
| Fri | 11/11/16 | 241.04467 | 1.00560 | 119 | 0.4065 | -0.4065 | 2.86 | 0.4065 | 3.76 | ||||
| Mon | 11/14/16 | 241.10217 | 1.00584 | 122 | 0.4168 | -0.4168 | 2.62 | 0.4168 | 4.00 | ||||
| Tue | 11/15/16 | 241.12133 | 1.00592 | 123 | 0.4203 | -0.4203 | 2.54 | 0.4203 | 4.08 | ||||
| Wed | 11/16/16 | 241.14050 | 1.00600 | 124 | 0.4237 | -0.4237 | 2.46 | 0.4237 | 4.16 | ||||
| Thu | 11/17/16 | 241.15967 | 1.00608 | 125 | 0.4272 | -0.4272 | 2.38 | 0.4272 | 4.24 | ||||
| Fri | 11/18/16 | 241.17883 | 1.00616 | 126 | 0.4306 | -0.4306 | 2.30 | 0.4306 | 4.32 | ||||
| Mon | 11/21/16 | 241.23633 | 1.00640 | 129 | 0.4410 | -0.4410 | 2.06 | 0.4410 | 4.56 | ||||
| Tue | 11/22/16 | 241.25550 | 1.00648 | 130 | 0.4444 | -0.4444 | 1.98 | 0.4444 | 4.64 | ||||
| Wed | 11/23/16 | 241.27467 | 1.00656 | 131 | 0.4479 | -0.4479 | 1.90 | 0.4479 | 4.72 | ||||
| Thu | 11/24/16 | 241.29383 | 1.00664 | 132 | 0.4513 | -0.4513 | 1.82 | 0.4513 | 4.80 | ||||
| Fri | 11/25/16 | 241.31300 | 1.00672 | 133 | 0.4548 | -0.4548 | 1.74 | 0.4548 | 4.88 | ||||
| Mon | 11/28/16 | 241.37050 | 1.00696 | 136 | 0.4652 | -0.4652 | 1.50 | 0.4652 | 5.12 | ||||
| Tue | 11/29/16 | 241.38967 | 1.00704 | 137 | 0.4686 | -0.4686 | 1.42 | 0.4686 | 5.20 | ||||
| Wed | 11/30/16 | 241.40883 | 1.00712 | 138 | 0.4721 | -0.4721 | 1.34 | 0.4721 | 5.28 | ||||
| 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 | 12/01/16 | 241.42800 | 1.00720 | 139 | 0.4755 | -0.4755 | 1.26 | 0.4755 | 5.36 | ||||
| Fri | 12/02/16 | 241.43771 | 1.00724 | 140 | 0.4790 | -0.4790 | 1.22 | 0.4790 | 5.40 | ||||
| Mon | 12/05/16 | 241.46684 | 1.00737 | 143 | 0.4893 | -0.4893 | 1.09 | 0.4893 | 5.53 | ||||
| Tue | 12/06/16 | 241.47655 | 1.00741 | 144 | 0.4928 | -0.4928 | 1.05 | 0.4928 | 5.57 | ||||
| Wed | 12/07/16 | 241.48626 | 1.00745 | 145 | 0.4962 | -0.4962 | 1.01 | 0.4962 | 5.61 | ||||
| Thu | 12/08/16 | 241.49597 | 1.00749 | 146 | 0.4996 | -0.4996 | 0.97 | 0.4996 | 5.65 | ||||
| Fri | 12/09/16 | 241.50568 | 1.00753 | 147 | 0.5031 | -0.5031 | 0.93 | 0.5031 | 5.69 | ||||
| Mon | 12/12/16 | 241.53481 | 1.00765 | 150 | 0.5134 | -0.5134 | 0.81 | 0.5134 | 5.81 | ||||
| Tue | 12/13/16 | 241.54452 | 1.00769 | 151 | 0.5169 | -0.5169 | 0.77 | 0.5169 | 5.85 | ||||
| Wed | 12/14/16 | 241.55423 | 1.00773 | 152 | 0.5203 | -0.5203 | 0.73 | 0.5203 | 5.89 | ||||
| Thu | 12/15/16 | 241.56394 | 1.00777 | 153 | 0.5237 | -0.5237 | 0.69 | 0.5237 | 5.93 | ||||
| Fri | 12/16/16 | 241.57365 | 1.00781 | 154 | 0.5272 | -0.5272 | 0.65 | 0.5272 | 5.97 | ||||
| Mon | 12/19/16 | 241.60277 | 1.00793 | 157 | 0.5375 | -0.5375 | 0.53 | 0.5375 | 6.09 | ||||
| Tue | 12/20/16 | 241.61248 | 1.00797 | 158 | 0.5410 | -0.5410 | 0.49 | 0.5410 | 6.13 | ||||
| Wed | 12/21/16 | 241.62219 | 1.00801 | 159 | 0.5444 | -0.5444 | 0.45 | 0.5444 | 6.17 | ||||
| Thu | 12/22/16 | 241.63190 | 1.00805 | 160 | 0.5479 | -0.5479 | 0.41 | 0.5479 | 6.21 | ||||
| Fri | 12/23/16 | 241.64161 | 1.00809 | 161 | 0.5513 | -0.5513 | 0.37 | 0.5513 | 6.25 | ||||
| Mon | 12/26/16 | 241.67074 | 1.00822 | 164 | 0.5616 | -0.5616 | 0.24 | 0.5616 | 6.38 | ||||
| Tue | 12/27/16 | 241.68045 | 1.00826 | 165 | 0.5651 | -0.5651 | 0.20 | 0.5651 | 6.42 | ||||
| Wed | 12/28/16 | 241.69016 | 1.00830 | 166 | 0.5685 | -0.5685 | 0.16 | 0.5685 | 6.46 | ||||
| Thu | 12/29/16 | 241.69987 | 1.00834 | 167 | 0.5720 | -0.5720 | 0.12 | 0.5720 | 6.50 | ||||
| Fri | 12/30/16 | 241.70958 | 1.00838 | 168 | 0.5754 | -0.5754 | 0.08 | 0.5754 | 6.54 | ||||
| Sun | 01/01/17 | 241.72900 | 1.00846 | ||||||||||
Generated 12/22/16 16:30