ISSUER FREE WRITING PROSPECTUS
Filed Pursuant to Rule 433
Registration Statement No. 333-208507
Dated April 5, 2018
|
Investment Description
|
Features
|
Key Dates1
|
☐ |
Step Return with Upside Participation: At maturity, we will pay you the Principal Amount plus a minimum return of [52.20% - 57.20%] (to be determined on the Trade Date), which we call the “Step Return,” as long as the Underlying does not close below the Step Barrier on the Final Valuation Date, with participation in any positive Index Return above the Step Return.
|
☐ |
Absolute Return Above the Downside Threshold — If the Underlying Return is less than or equal to zero but the Final Level is greater than or equal to the Downside Threshold, we will pay the Principal Amount at maturity plus a return equal to the product of (i) the Principal Amount multiplied by (ii) the Contingent Absolute Return.
|
☐
|
Downside Exposure— If the Underlying Return is negative and the Final Level is less than the Downside Threshold, we will pay you less than the full principal amount at maturity, resulting in a loss of principal that is proportionate to the negative Underlying Return. Accordingly, you may lose some or all of the Principal Amount of the Securities. Any payment on the Securities, including any repayment of principal, is subject to our creditworthiness.
|
Trade Date1
|
April 26, 2018
|
Settlement Date1
|
April 30, 2018
|
Final Valuation Date2
|
April 25, 2023
|
Maturity Date2
|
April 28, 2023
|
1 |
Expected. In the event that we make any change to the expected Trade Date and Settlement Date, the Final Valuation Date and Maturity Date will be changed so that the stated term of the Securities remains approximately the same.
|
2 |
Subject to postponement in the event of a market disruption event as described under “General Terms of the Securities – Payment at Maturity” in the accompanying product prospectus supplement UBS-IND-1.
|
|
Security Offering
|
Underlying
|
Step Return
|
Initial Level
|
Step Barrier
|
Downside
Threshold
|
CUSIP
|
ISIN
|
EURO STOXX 50® Index
|
[52.20% – 57.20%] (to be determined on the Trade Date)
|
●
|
100% of the Initial Level
|
70% of the Initial Level
|
78013Q632
|
US78013Q6329
|
Price to Public
|
Fees and Commissions(1)
|
Proceeds to Us
|
||||
Offering of Securities
|
Total
|
Per Security
|
Total
|
Per Security
|
Total
|
Per Security
|
Securities Linked to the EURO STOXX 50® Index
|
●
|
$10.00
|
●
|
$0.35
|
●
|
$9.65
|
(1) |
UBS Financial Services Inc., which we refer to as UBS, will receive a commission that will depend on market conditions on the Trade Date. In no event will the commission received by UBS exceed $0.35 per $10 in principal amount of the Securities. See “Supplemental Plan of Distribution (Conflicts of Interest)” below.
|
UBS Financial Services Inc.
|
RBC Capital Markets, LLC
|
Additional Information About Royal Bank of Canada and the Securities
|
¨ |
Product prospectus supplement UBS-IND-1 dated January 5, 2017:
|
¨ |
Prospectus supplement dated January 8, 2016:
http://www.sec.gov/Archives/edgar/data/1000275/000121465916008811/p14150424b3.htm |
¨ |
Prospectus dated January 8, 2016:
http://www.sec.gov/Archives/edgar/data/1000275/000121465916008810/j18160424b3.htm |
Investor Suitability
|
¨ |
You fully understand the risks inherent in an investment in the Securities, including the risk of loss of your entire initial investment.
|
¨ |
You can tolerate the loss of all or a substantial portion of the principal amount of the Securities and are willing to make an investment that may have the full downside market risk as a hypothetical investment in the Underlying.
|
¨ |
You seek an investment with a return linked to the performance of the Underlying and believe the Final Level is likely to be at or above the Step Barrier on the Final Valuation Date.
|
¨ |
You understand and accept that your potential positive return from the Contingent Absolute Return feature is limited by the Downside Threshold.
|
¨ |
You would be willing to invest in the Securities if the Step Return was set to the bottom of the range indicated on the cover page hereof (the actual Step Return will be determined on the Trade Date).
|
¨ |
You can tolerate fluctuations in the price of the Securities prior to maturity that may be similar to or exceed the downside fluctuations in the level of the Underlying.
|
¨ |
You do not seek current income from your investment and are willing to forgo dividends paid on the securities represented by the Underlying.
|
¨ |
You are willing to hold the Securities to maturity and accept that there may be little or no secondary market for the Securities.
|
¨ |
You are willing to assume our credit risk for all payments under the Securities, and understand that if we default on our obligations, you may not receive any amounts due to you, including any repayment of principal.
|
¨
|
You fully understand and accept the risks associated with the Underlying.
|
¨ |
You do not fully understand the risks inherent in an investment in the Securities, including the risk of loss of your entire initial investment.
|
¨ |
You require an investment designed to provide a full return of principal at maturity.
|
¨ |
You cannot tolerate the loss of all or a substantial portion of the principal amount of the Securities, and you are not willing to make an investment that may have the full downside market risk as a hypothetical investment in the Underlying.
|
¨ |
You believe that the Final Level is unlikely to be at or above the Step Barrier on the Final Valuation Date.
|
¨ |
You believe the Underlying Index will depreciate from the Initial Level over the term of the Securities and is likely to close below the Downside Threshold on the Final Valuation Date.
|
¨ |
You do not understand and accept that your potential positive return from the Contingent Absolute Return feature is limited by the Downside Threshold.
|
¨ |
You would be unwilling to invest in the Securities if the Step Return was set to the bottom of the range indicated on the cover hereof (the actual Step Return will be determined on the Trade Date).
|
¨ |
You cannot tolerate fluctuations in the price of the Securities prior to maturity that may be similar to or exceed the downside fluctuations in the level of the Underlying.
|
¨ |
You seek current income from this investment or prefer to receive the dividends paid on the securities represented by the Underlying.
|
¨ |
You are unable or unwilling to hold the Securities to maturity or you seek an investment for which there will be an active secondary market.
|
¨ |
You are not willing to assume our credit risk for all payments under the Securities, including any repayment of principal.
|
¨
|
You do not fully understand and accept the risks associated with the Underlying.
|
The suitability considerations identified above are not exhaustive. Whether or not the Securities are a suitable investment for you will depend on your individual circumstances, and you should reach an investment decision only after you and your investment, legal, tax, accounting, and other advisers have carefully considered the suitability of an investment in the Securities in light of your particular circumstances. You should also review carefully the “Key Risks” in this free writing prospectus and “Risk Factors” in the accompanying product prospectus supplement UBS-IND-1 for risks related to an investment in the Securities. In addition, you should review carefully the section “Information About the Underlying” below for more information about the Underlying.
|
Indicative Terms of the Securities1
|
Issuer:
|
Royal Bank of Canada
|
Issue Price:
|
$10 per Security (subject to a minimal purchase of 100 Securities).
|
Principal Amount:
|
$10 per Security.
|
Term2:
|
Approximately five years
|
Underlying:
|
EURO STOXX 50® Index
|
Payment at Maturity
(per $10 Security):
|
If the Underlying Return is positive, we will pay you:
$10 + $10 × (the greater of: (a) the Step Return and (b) the Underlying Return);
If the Underlying Return is negative, but the Final Level is greater than or equal to the Downside Threshold, we will pay you:
$10 + ($10 x Contingent Absolute Return)
In this scenario, you will receive a 1% positive return on the Securities for each 1% negative return on the Underlying.
If the Underlying Return is negative and the Final Level is less than the Downside Threshold, we will pay you a cash payment that is less than the principal amount of $10, resulting in a loss of principal that is proportionate to the negative Underlying Index Return, calculated as follows:
$10 + ($10 × Underlying Return)
In this scenario, you will lose some or all of the principal amount of the Securities.
|
Underlying Return:
|
Final Level – Initial Level
Initial Level |
Contingent Absolute
Return:
|
The absolute value of the Underlying Return. For example, if the Underlying Return is -5%, the Contingent Absolute Return will be equal to 5%.
|
Downside Threshold:
|
70% of the Initial Level
|
Step Barrier:
|
100% of the Initial Level
|
Step Return:
|
[52.20% – 57.20%] (to be determined on the Trade Date)
|
Initial Level:
|
The closing level of the Underlying on the Trade Date.
|
Final Level:
|
The closing level of the Underlying on the Final Valuation Date
|
Investment Timeline
|
Trade Date:
|
The Initial Level, Downside Threshold, Step Barrier and Step Return are determined.
|
||
Maturity Date:
|
The Final Level and Underlying Return are determined.
If the Final Level is greater than or equal to the Step Barrier, we will pay you a cash payment per Security equal to:
$10 + [$10 × (the greater of (i) the Step Return and (ii) the Underlying Return)]
If the Final Level is less than the Initial Level, but greater than or equal to the Downside Threshold, we will pay you a cash payment equal to:
$10 + ($10 × Contingent Absolute Return);
If the Final Level is less than the Downside Threshold, we will pay you a cash payment that is less than the principal amount of $10per Security, calculated as follows:
$10 + ($10 x Underlying Return)
In this scenario, you will lose some or all of the principal amount of the Securities.
|
1 Terms used in this free writing prospectus, but not defined herein, shall have the meanings ascribed to them in the product prospectus supplement.
2 In the event we make any change to the expected Trade Date and Settlement Date, the Final Valuation Date and Maturity Date will be changed to ensure that the stated term of the Securities remains approximately the same.
|
Key Risks
|
¨ |
Your Investment in the Securities May Result in a Loss of Principal — The Securities differ from ordinary debt securities in that we are not necessarily obligated to repay the full principal amount of the Securities at maturity. The return on the Securities at maturity is linked to the performance of the Underlying and will depend on whether, and the extent to which, the Underlying Return is positive or negative. If the Final Level is less than the Downside Threshold, the Contingent Absolute Return feature will no longer be available, you will be fully exposed to any negative Underlying Return and we will pay you less than your principal amount at maturity, resulting in a loss proportionate to the decrease in the value of the Underlying from the Initial Level to the Final Level. Accordingly, you could lose the entire principal amount of the Securities.
|
¨ |
The Step Return and the Contingent Absolute Return Apply Only if You Hold the Securities to Maturity: You should be willing to hold the Securities to maturity. If you are able to sell your Securities in the secondary market, the price you receive will likely not reflect the full economic value of the Step Return or the Securities themselves, and the return you realize may be less than the Underlying’s return at the time of sale even if that return is positive.
|
¨ |
The Contingent Repayment of Principal Applies Only if You Hold the Securities to Maturity: The contingent repayment of principal only applies at maturity. If you are able to sell your Securities prior to maturity in the secondary market, you may have to sell them at a loss even if the level of the Underlying is above the Downside Threshold at the time of sale.
|
¨ |
The Potential for a Positive Return if the Underlying Depreciates is Limited. Any positive return on the Securities if the Underlying depreciates will be limited by the Downside Threshold, because the Contingent Absolute Return feature will apply only if the Final Level is greater than or equal to the Downside Threshold. If the Final Level is less than the Downside Threshold, you will not receive a Contingent Absolute Return and will instead lose some or all of your investment.
|
¨ |
No Interest Payments: We will not pay any interest with respect to the Securities.
|
¨ |
An Investment in the Securities Is Subject to Our Credit Risk: The Securities are unsubordinated, unsecured debt obligations of the issuer, Royal Bank of Canada, and are not, either directly or indirectly, an obligation of any third party. Any payment to be made on the Securities, including any repayment of principal at maturity, depends on our ability to satisfy our obligations as they come due. As a result, our actual and perceived creditworthiness may affect the market value of the Securities and, in the event we were to default on our obligations, you may not receive any amounts owed to you under the terms of the Securities and you could lose your entire initial investment.
|
¨ |
Your Return on the Securities May Be Lower than the Return on a Conventional Debt Security of Comparable Maturity: The return that you will receive on the Securities, which could be negative, may be less than the return you could earn on other investments. Even if your return is positive, your return may be less than the return you could earn if you bought a conventional senior interest bearing debt security of ours with the same maturity date or if you were able to invest directly in the Underlying or the securities included in the Underlying. Your investment may not reflect the full opportunity cost to you when you take into account factors that affect the time value of money.
|
¨ |
No Dividend Payments or Voting Rights: Investing in the Securities is not equivalent to investing directly in any of the component securities of the Underlying. As a holder of the Securities, you will not have voting rights or rights to receive cash dividends or other distributions or other rights that holders of the equity securities represented by the Underlying would have. The Underlying is a price return index, and the Underlying Return excludes any cash dividend payments paid on its component stocks.
|
¨ |
The Initial Estimated Value of the Securities Will Be Less than the Price to the Public: The initial estimated value that is set forth on the cover page of this document, and that will be set forth in the final pricing supplement for the Securities, will be less than the public offering price you pay for the Securities, does not represent a minimum price at which we, RBCCM or any of our other affiliates would be willing to purchase the Securities in any secondary market (if any exists) at any time. If you attempt to sell the Securities prior to maturity, their market value may be lower than the price you paid for them and the initial estimated value. This is due to, among other things, changes in the level of the Underlying, the borrowing rate we pay to issue securities of this kind, and the inclusion in the price to the public of the underwriting discount, and our estimated profit and the costs relating to our hedging of the Securities. These factors, together with various credit, market and economic factors over the term of the Securities, are expected to reduce the price at which you may be able to sell the Securities in any secondary market and will affect the value of the Securities in complex and unpredictable ways. Assuming no change in market conditions or any other relevant factors, the price, if any, at which you may be able to sell your Securities prior to maturity may be less than the price to public, as any such sale price would not be expected to include the underwriting discount and our estimated profit and the costs relating to our hedging of the Securities. In addition, any price at which you may sell the Securities is likely to reflect customary bid-ask spreads for similar trades. In addition to bid-ask spreads, the value of the Securities determined for any secondary market price is expected to be based on the secondary market rate rather than the internal borrowing rate used to price the Securities and determine the initial estimated value. As a result, the secondary price will be less than if the internal borrowing rate was used. The Securities are not designed to be short-term trading instruments. Accordingly, you should be able and willing to hold your Securities to maturity.
|
¨ |
Our Initial Estimated Value of the Securities Is an Estimate Only, Calculated as of the Time the Terms of the Securities Are Set: The initial estimated value of the Securities is based on the value of our obligation to make the payments on the Securities, together with the mid-market value of the derivative embedded in the terms of the Securities. See “Structuring the Securities” below. Our estimate is based on a variety of assumptions, including our credit spreads, expectations as to dividends, interest rates and volatility, and the expected term of the Securities. These assumptions are based on certain forecasts about future events, which may prove to be incorrect. Other entities may value the Securities or similar securities at a price that is significantly different than we do.
|
¨ |
Changes Affecting the Underlying: The policies of the index sponsor concerning additions, deletions and substitutions of the stocks included in the Underlying and the manner in which the index sponsor takes account of certain changes affecting those stocks included in the Underlying may adversely affect its level. The policies of the index sponsor with respect to the calculation of the Underlying could also adversely affect its level. The index sponsor may discontinue or suspend calculation or dissemination of the Underlying and has no obligation to consider your interests in the Securities when taking any action regarding the Underlying. Any such actions could have an adverse effect on the value of the Securities and the amount that may be paid at maturity.
|
¨ |
Lack of Liquidity: The Securities will not be listed on any securities exchange. RBC Capital Markets, LLC (“RBCCM”) intends to offer to purchase the Securities in the secondary market, but is not required to do so. Even if there is a secondary market, it may not provide enough liquidity to allow you to trade or sell the Securities easily. Because other dealers are not likely to make a secondary market for the Securities, the price at which you may be able to trade your Securities is likely to depend on the price, if any, at which RBCCM is willing to buy the Securities.
|
¨ |
Potential Conflicts: We and our affiliates play a variety of roles in connection with the issuance of the Securities, including hedging our obligations under the Securities. In performing these duties, the economic interests of the calculation agent and other affiliates of ours are potentially adverse to your interests as an investor in the Securities.
|
¨ |
Potentially Inconsistent Research, Opinions or Recommendations by RBCCM, UBS or Their Affiliates: RBCCM, UBS or their affiliates may publish research, express opinions or provide recommendations that are inconsistent with investing in or holding the Securities, and which may be revised at any time. Any such research, opinions or recommendations could affect the level of the Underlying or the equity securities included in the Underlying, and therefore the market value of the Securities.
|
¨ |
Uncertain Tax Treatment: Significant aspects of the tax treatment of an investment in the Securities are uncertain. You should consult your tax adviser about your tax situation.
|
¨ |
Potential Royal Bank of Canada and UBS Impact on Price: Trading or other transactions by Royal Bank of Canada, UBS and our respective affiliates in the equity securities included in the Underlying or in futures, options, exchange-traded funds or other derivative products on the equity securities included in the Underlying may adversely affect the market value of those equity securities the level of the Underlying and, therefore, the market value of the Securities.
|
¨ |
The Probability That the Underlying Will Fall Below the Downside Threshold on the Final Valuation Date Will Depend on the Volatility of the Underlying: “Volatility" refers to the frequency and magnitude of changes in the level of the Underlying. Greater expected volatility with respect to the Underlying reflects a higher expectation as of the Trade Date that the Underlying could close below its Downside Threshold on the Final Valuation Date, resulting in the loss of some or all of your investment. However, the Underlying’s volatility can change significantly over the term of the Securities. The level of the Underlying could fall sharply, which could result in a significant loss of principal.
|
¨ |
An Investment in the Securities Is Subject to Risks Associated with Non-U.S. Securities Markets — The securities included in the Underlying have been issued by non-U.S. companies. An investment in securities linked to the value of non-U.S. equity securities involves particular risks. Non-U.S. securities markets may be more volatile than U.S. securities markets, and market developments may affect non-U.S. securities markets differently from the U.S. securities markets. Direct or indirect government intervention to stabilize these non-U.S. securities markets, as well as cross shareholdings among non-U.S. companies, may affect trading prices and volumes in those markets. Also, there is generally less publicly available information in the U.S. about non-U.S. companies than about those U.S. companies that are subject to the reporting requirements of the SEC, and non-U.S. companies are subject to accounting, disclosure, auditing and financial reporting standards and requirements that differ from those applicable to U.S. reporting companies.
Prices of securities in non-U.S. countries are subject to political, economic, financial and social factors that may be unique to the particular countries. These factors, which could negatively affect the non-U.S. securities markets, include the possibility of recent or future changes in the economic and fiscal policies of non-U.S. governments, the possible imposition of, or changes in, currency exchange laws or other non-U.S. laws or restrictions applicable to non-U.S. companies or investments in non-U.S. equity securities, the possibility of fluctuations in the rate of exchange between currencies, the possibility of outbreaks of hostility and political instability and the possibility of natural disaster or adverse public health developments in the relevant region. Moreover, the economies of certain foreign countries may differ favorably or unfavorably from the U.S. economy in important respects, such as growth of gross national product, rate of inflation, trade surpluses or deficits, capital reinvestment, resources and self-sufficiency. |
¨ |
As a Holder of the Securities, You Will Not Have Direct Exposure to Fluctuations in the U.S. Dollar/Euro Exchange Rate Related to the Underlying — The value of the Securities will not be adjusted for exchange rate fluctuations between the U.S. dollar and the euro, even though any currency fluctuations could affect the performance of the Underlying. Therefore, if the euro appreciates or depreciates relative to the U.S. dollar over the term of the Securities, you will not receive any additional payment or incur any reduction in any payment on the Securities.
|
¨ |
The Terms of the Securities at Issuance and Their Market Value Prior to Maturity Will Be Influenced by Many Unpredictable Factors — Many economic and market factors will influence the terms of the Securities at issuance and their value prior to maturity. These factors are similar in some ways to those that could affect the value of a combination of instruments that might be used to replicate the payments on the Securities, including a combination of a bond with one or more options or other derivative instruments. For the market value of the Securities, we expect that, generally, the level of the Underlying on any day will affect the value of the Securities more than any other single factor. However, you should not expect the value of the Securities in the secondary market to vary in proportion to changes in the level of the Underlying. The value of the Securities will be affected by a number of other factors that may either offset or magnify each other, including:
|
¨ |
the actual or expected volatility of the Underlying;
|
¨ |
the time remaining to maturity of the Securities;
|
¨ |
the dividend rates on the equity securities included in the Underlying;
|
¨ |
interest and yield rates in the market generally, as well as in each of the markets of the equity securities included in the Underlying;
|
¨ |
a variety of economic, financial, political, regulatory or judicial events; and
|
¨ |
our creditworthiness, including actual or anticipated downgrades in our credit ratings.
|
Hypothetical Examples and Return Table at Maturity
|
Hypothetical Final Level
|
Hypothetical Underlying
Return*
|
Hypothetical Payment at
Maturity ($)
|
Total Return on
Securities (%)1
|
4,000.00
|
100.00%
|
$20.00
|
100.0000%
|
3,500.00
|
75.00%
|
$17.50
|
75.0000%
|
3,200.00
|
60.00%
|
$16.00
|
60.0000%
|
3,100.00
|
55.00%
|
$15.50
|
52.2000%
|
3,044.00
|
52.20%
|
$15.22
|
52.2000%
|
3,000.00
|
50.00%
|
$15.22
|
52.2000%
|
2.800.00
|
40.00%
|
$15.22
|
52.2000%
|
2,600.00
|
30.00%
|
$15.22
|
52.2000%
|
2,500.00
|
25.00%
|
$15.22
|
52.2000%
|
2,200.00
|
10.00%
|
$15.22
|
52.2000%
|
2,000.00
|
0.00%
|
$10.00
|
0.0000%
|
1,800.00
|
-10.00%
|
$11.00
|
10.0000%
|
1,700.00
|
-15.00%
|
$11.50
|
15.0000%
|
1,600.00
|
-20.00%
|
$12.00
|
20.0000%
|
1,400.00
|
-30.00%
|
$13.00
|
30.0000%
|
1,200.00
|
-40.00%
|
$6.00
|
-40.0000%
|
1,000.00
|
-50.00%
|
$5.00
|
-50.0000%
|
500.00
|
-75.00%
|
$2.50
|
-75.0000%
|
0.00
|
-100.00%
|
$0.00
|
-100.0000%
|
What Are the Tax Consequences of the Securities?
|
Information About the Underlying
|
Underlying =
|
Free float market capitalization of the Underlying
|
|
Divisor
|
· |
sponsor, endorse, sell, or promote the Securities;
|
· |
recommend that any person invest in the Securities offered hereby or any other securities;
|
· |
have any responsibility or liability for or make any decisions about the timing, amount, or pricing of the Securities;
|
· |
have any responsibility or liability for the administration, management, or marketing of the Securities; or
|
· |
consider the needs of the Securities or the holders of the Securities in determining, composing, or calculating the Underlying, or have any obligation to do so.
|
· |
STOXX does not make any warranty, express or implied, and disclaims any and all warranty concerning:
|
· |
the results to be obtained by the Securities, the holders of the Securities or any other person in connection with the use of the Underlying and the data included in the Underlying;
|
· |
the accuracy or completeness of the Underlying and its data;
|
· |
the merchantability and the fitness for a particular purpose or use of the Underlying and its data;
|
· |
STOXX will have no liability for any errors, omissions, or interruptions in the Underlying or its data; and
|
· |
Under no circumstances will STOXX be liable for any lost profits or indirect, punitive, special, or consequential damages or losses, even if STOXX knows that they might occur.
|
Quarter Begin
|
Quarter End
|
Quarterly Closing High
|
Quarterly Closing Low
|
Quarterly Period-End
Close
|
||||
1/1/2008
|
3/31/2008
|
4,339.23
|
3,431.82
|
3,628.06
|
||||
4/1/2008
|
6/30/2008
|
3,882.28
|
3,340.27
|
3,352.81
|
||||
7/1/2008
|
9/30/2008
|
3,445.66
|
3,000.83
|
3,038.20
|
||||
10/1/2008
|
12/31/2008
|
3,113.82
|
2,165.91
|
2,447.62
|
||||
1/1/2009
|
3/31/2009
|
2,578.43
|
1,809.98
|
2,071.13
|
||||
4/1/2009
|
6/30/2009
|
2,537.35
|
2,097.57
|
2,401.69
|
||||
7/1/2009
|
9/30/2009
|
2,899.12
|
2,281.47
|
2,872.63
|
||||
10/1/2009
|
12/31/2009
|
2,992.08
|
2,712.30
|
2,964.96
|
||||
1/1/2010
|
3/31/2010
|
3,017.85
|
2,631.64
|
2,931.16
|
||||
4/1/2010
|
6/30/2010
|
3,012.65
|
2,488.50
|
2,573.32
|
||||
7/1/2010
|
9/30/2010
|
2,827.27
|
2,507.83
|
2,747.90
|
||||
10/1/2010
|
12/31/2010
|
2,890.64
|
2,650.99
|
2,792.82
|
||||
1/1/2011
|
3/31/2011
|
3,068.00
|
2,721.24
|
2,910.91
|
||||
4/1/2011
|
6/30/2011
|
3,011.25
|
2,715.88
|
2,848.53
|
||||
7/1/2011
|
9/30/2011
|
2,875.67
|
1,995.01
|
2,179.66
|
||||
10/1/2011
|
12/31/2011
|
2,476.92
|
2,090.25
|
2,316.55
|
||||
1/1/2012
|
3/31/2012
|
2,608.42
|
2,286.45
|
2,477.28
|
||||
4/1/2012
|
6/30/2012
|
2,501.18
|
2,068.66
|
2,264.72
|
||||
7/1/2012
|
9/30/2012
|
2,594.56
|
2,151.54
|
2,454.26
|
||||
10/1/2012
|
12/31/2012
|
2,659.95
|
2,427.32
|
2,635.93
|
||||
1/1/2013
|
3/31/2013
|
2,749.27
|
2,570.52
|
2,624.02
|
||||
4/1/2013
|
6/30/2013
|
2,835.87
|
2,511.83
|
2,602.59
|
||||
7/1/2013
|
9/30/2013
|
2,936.20
|
2,570.76
|
2,893.15
|
||||
10/1/2013
|
12/31/2013
|
3,111.37
|
2,902.12
|
3,109.00
|
||||
1/1/2014
|
3/31/2014
|
3,172.43
|
2,962.49
|
3,161.60
|
||||
4/1/2014
|
6/30/2014
|
3,314.80
|
3,091.52
|
3,228.24
|
||||
7/1/2014
|
9/30/2014
|
3,289.75
|
3,006.83
|
3,225.93
|
||||
10/1/2014
|
12/31/2014
|
3,277.38
|
2,874.65
|
3,146.43
|
||||
1/1/2015
|
3/31/2015
|
3,731.35
|
3,007.91
|
3,697.38
|
||||
4/1/2015
|
6/30/2015
|
3,828.78
|
3,424.30
|
3,424.30
|
||||
7/1/2015
|
9/30/2015
|
3,686.58
|
3,019.34
|
3,100.67
|
||||
10/1/2015
|
12/31/2015
|
3,506.45
|
3,069.05
|
3,267.52
|
||||
1/1/2016
|
3/31/2016
|
3,178.01
|
2,680.35
|
3,004.93
|
||||
4/1/2016
|
6/30/2016
|
3,151.69
|
2,697.44
|
2,864.74
|
||||
7/1/2016
|
9/30/2016
|
3,091.66
|
2,761.37
|
3,002.24
|
||||
10/1/2016
|
12/31/2016
|
3,290.52
|
2,954.53
|
3,290.52
|
||||
1/1/2017
|
3/31/2017
|
3,500.93
|
3,230.68
|
3,500.93
|
||||
4/1/2017
|
6/30/2017
|
3,658.79
|
3,409.78
|
3,441.88
|
||||
7/1/2017
|
9/30/2017
|
3,594.85
|
3,388.22
|
3,594.85
|
||||
10/1/2017
|
12/31/2017
|
3,697.40
|
3,503.96
|
3,503.96
|
||||
1/1/2018
|
3/29/2018*
|
3,672.29
|
3,278.72
|
3,361.50
|
Supplemental Plan of Distribution (Conflicts of Interest)
|
Structuring the Securities
|
Terms Incorporated in Master Note
|