RBC Capital Markets®
|
Filed Pursuant to Rule 424(b)(2)
Registration Statement No. 333-208507
|
||
|
|
||
Pricing Supplement
Dated June 15, 2018
To the Product Prospectus Supplement ERN-EI-1 Dated January 12, 2016, Prospectus Supplement Dated January 8,
2016, and Prospectus Dated January 8, 2016
|
$2,815,000
Auto-Callable Contingent Coupon Buffered
Enhanced Return Notes
Linked to the S&P 500® Index,
Due June 20, 2023
Royal Bank of Canada
|
||
|
|
Issue Date: June 20, 2018
|
Valuation Date: June 15, 2023
|
Maturity Date: June 20, 2023
|
Per Note
|
Total
|
||
Price to public
|
100.00%
|
$2,815,000
|
|
Underwriting discounts and commissions
|
0.00%
|
$0
|
|
Proceeds to Royal Bank of Canada
|
100.00%
|
$2,815,000
|
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
Issuer:
|
Royal Bank of Canada (“Royal Bank”)
|
||
Issue:
|
Senior Global Medium-Term Notes, Series G
|
||
Underwriter:
|
RBC Capital Markets, LLC (“RBCCM”)
|
||
Reference Asset:
|
S&P 500® Index
|
||
Bloomberg Ticker:
|
SPX
|
||
Currency:
|
U.S. Dollars
|
||
Minimum Investment:
|
$1,000 and minimum denominations of $1,000 in excess thereof
|
||
Pricing Date:
|
June 15, 2018
|
||
Issue Date:
|
June 20, 2018
|
||
CUSIP:
|
78013XML9
|
||
Valuation Date:
|
June 15, 2023
|
||
Maturity Date:
|
June 20, 2023. The maturity date will be subject to postponement for market and other disruptions, as described in the product
prospectus supplement dated January 12, 2016.
|
||
Index Performance:
|
The Index Performance is the quotient of (i) the Final Level divided by (ii)
the Initial Level, expressed as a percentage, as determined by the Calculation Agent.
|
||
Initial Level:
|
2,779.66, which was the closing level of the Reference Asset on the Pricing Date.
|
||
Final Level:
|
The closing level of the Reference Asset on the Valuation Date.
|
||
Knock-In Event:
|
A Knock-In Event will occur if, on any trading day during any Observation Period, the closing level of the Reference Asset is less
than any Knock-in Level.
|
||
Knock-In Level 1:
|
2,557.29, which is 92.00% of the Initial Level (rounded to two decimal places).
|
||
Knock-In Level 2:
|
2,446.10, which is 88.00% of the Initial Level (rounded to two decimal places).
|
||
Knock-In Level 3:
|
2,362.71, which is 85.00% of the Initial Level (rounded to two decimal places).
|
||
Contingent Coupon Rate:
|
The product of (i) 1/3, (ii) the number of Knock-In Levels that have not yet been breached by the Reference Asset’s closing level on
any trading day during an Observation Period and (iii) the Base Rate.
If a Knock-In Event occurs, the Contingent Coupon Rate will be reduced, and could be zero if the closing level of the Reference Asset
is less than Knock-In Level 3 on any trading day during any Observation Period.
|
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
Base Rate:
|
6.75% of the principal amount per annum, corresponding to approximately 0.563% of the principal amount per month in which it is
payable.
|
||||
Monthly Observation Periods and Contingent Coupon Payment Dates:
|
Unless a Knock-In Event occurs relating to Knock-In Level 3, contingent coupons will be paid at the applicable Contingent Coupon Rate,
based on the Observation Periods and the Contingent Coupon Payment Dates set forth in the table below, subject to postponement as set forth below. The final Contingent Coupon Payment Date will be the maturity date.
There will be 60 monthly Observation Periods during the term of the Notes. The first date of the first Observation Period is the
Pricing Date. The final Observation Period will end on the Valuation Date.
|
||||
Start Date of Each
Observation Period
|
End Date of Each
Observation Period
|
Contingent Coupon
Payment Dates
|
|||
June 15, 2018
|
July 16, 2018
|
July 19, 2018
|
|||
July 17, 2018
|
August 15, 2018
|
August 20, 2018
|
|||
August 16, 2018
|
September 17, 2018
|
September 20, 2018
|
|||
September 18, 2018
|
October 15, 2018
|
October 18, 2018
|
|||
October 16, 2018
|
November 15, 2018
|
November 20, 2018
|
|||
November 16, 2018
|
December 17, 2018
|
December 20, 2018
|
|||
December 18, 2018
|
January 15, 2019
|
January 18, 2019
|
|||
January 16, 2019
|
February 15, 2019
|
February 21, 2019
|
|||
February 16, 2019
|
March 15, 2019
|
March 20, 2019
|
|||
March 16, 2019
|
April 15, 2019
|
April 18, 2019
|
|||
April 16, 2019
|
May 15, 2019
|
May 20, 2019
|
|||
May 16, 2019
|
June 17, 2019
|
June 20, 2019
|
|||
June 18, 2019
|
July 15, 2019
|
July 18, 2019
|
|||
July 16, 2019
|
August 15, 2019
|
August 20, 2019
|
|||
August 16, 2019
|
September 16, 2019
|
September 19, 2019
|
|||
September 17, 2019
|
October 15, 2019
|
October 18, 2019
|
|||
October 16, 2019
|
November 15, 2019
|
November 20, 2019
|
|||
November 16, 2019
|
December 16, 2019
|
December 19, 2019
|
|||
December 17, 2019
|
January 15, 2020
|
January 21, 2020
|
|||
January 16, 2020
|
February 18, 2020
|
February 21, 2020
|
|||
February 19, 2020
|
March 16, 2020
|
March 19, 2020
|
|||
March 17, 2020
|
April 15, 2020
|
April 20, 2020
|
|||
April 16, 2020
|
May 15, 2020
|
May 20, 2020
|
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
May 16, 2020
|
June 15, 2020
|
June 18, 2020
|
|||
June 16, 2020
|
July 15, 2020
|
July 20, 2020
|
|||
July 16, 2020
|
August 17, 2020
|
August 20, 2020
|
|||
August 18, 2020
|
September 15, 2020
|
September 18, 2020
|
|||
September 16, 2020
|
October 15, 2020
|
October 20, 2020
|
|||
October 16, 2020
|
November 16, 2020
|
November 19, 2020
|
|||
November 17, 2020
|
December 15, 2020
|
December 18, 2020
|
|||
December 16, 2020
|
January 15, 2021
|
January 21, 2021
|
|||
January 16, 2021
|
February 16, 2021
|
February 19, 2021
|
|||
February 17, 2021
|
March 15, 2021
|
March 18, 2021
|
|||
March 16, 2021
|
April 15, 2021
|
April 20, 2021
|
|||
April 16, 2021
|
May 17, 2021
|
May 20, 2021
|
|||
May 18, 2021
|
June 15, 2021
|
June 18, 2021
|
|||
June 16, 2021
|
July 15, 2021
|
July 20, 2021
|
|||
July 16, 2021
|
August 16, 2021
|
August 19, 2021
|
|||
August 17, 2021
|
September 15, 2021
|
September 20, 2021
|
|||
September 16, 2021
|
October 15, 2021
|
October 20, 2021
|
|||
October 16, 2021
|
November 15, 2021
|
November 18, 2021
|
|||
November 16, 2021
|
December 15, 2021
|
December 20, 2021
|
|||
December 16, 2021
|
January 18, 2022
|
January 21, 2022
|
|||
January 19, 2022
|
February 15, 2022
|
February 18, 2022
|
|||
February 16, 2022
|
March 15, 2022
|
March 18, 2022
|
|||
March 16, 2022
|
April 18, 2022
|
April 21, 2022
|
|||
April 19, 2022
|
May 16, 2022
|
May 19, 2022
|
|||
May 17, 2022
|
June 15, 2022
|
June 20, 2022
|
|||
June 16, 2022
|
July 15, 2022
|
July 20, 2022
|
|||
July 16, 2022
|
August 15, 2022
|
August 18, 2022
|
|||
August 16, 2022
|
September 15, 2022
|
September 20, 2022
|
|||
September 16, 2022
|
October 17, 2022
|
October 20, 2022
|
|||
October 18, 2022
|
November 15, 2022
|
November 18, 2022
|
|||
November 16, 2022
|
December 15, 2022
|
December 20, 2022
|
|||
December 16, 2022
|
January 17, 2023
|
January 20, 2023
|
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
January 18, 2023
|
February 15, 2023
|
February 21, 2023
|
|||
February 16, 2023
|
March 15, 2023
|
March 20, 2023
|
|||
March 16, 2023
|
April 17, 2023
|
April 20, 2023
|
|||
April 18, 2023
|
May 15, 2023
|
May 18, 2023
|
|||
May 16, 2023
|
June 15, 2023
|
June 20, 2023
|
|||
If any Contingent Coupon Payment Date is not a business day, the contingent coupon will be payable on the first following business
day. The amount of any contingent coupon will not be adjusted in respect of any postponement of a Contingent Coupon Payment Date and no interest or other payment will be payable on the Notes as a result of any such postponement.
The contingent coupon payments are not
guaranteed. We will not pay you any contingent coupon for any Observation Period, or for any Observation Period thereafter, if the closing level of the Reference Asset is less than Knock-In Level 3 on any trading day during that
period. The contingent coupons are also subject to reduction of the
Contingent Coupon Rate, as described above.
|
|||||
Call Feature:
|
If, on the end date of the twelfth Observation Period occuring in June 2019, a Knock-In Event has not occurred, then the Notes will be
automatically called, and we will pay the Call Amount on the Call Settlement Date.
If that end date of the twelfth Observation Period is postponed because it is not a trading day, or due to a Market Disruption Event,
as described in the product prospectus supplement, such date may be postponed as set forth in that document. In such a case, the payment of any Call Amount that is due may be postponed by the same number of business days.
|
||||
Call Amount:
|
If the Notes are automatically called, then, on the Call Settlement Date, for each $1,000 principal amount, you will receive $1,000
plus the contingent coupon otherwise due on that Call Settlement Date.
|
||||
Call Settlement Date:
|
June 20, 2019, which is the Contingent Coupon Payment
Date corresponding to the June 2019 Observation Period, subject to postponement as described above.
|
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
Redemption Amount (if not previously called and if held to maturity):
|
As discussed above, the Notes will only remain outstanding as of the maturity date if they are not automatically called, as set
forth above. Accordingly, the Notes will only make a payment at maturity if a Knock-In Event has not occurred prior to June 2019. If the Notes are not automatically called, the Redemption Amount will be determined based upon the
extent to which the closing level of the Reference Asset fell below the Initial Level on each Knock-In Event.
Redemption Amount 1: If a Knock-In Event occurs because
the closing level of the Reference Asset is less than Knock-In Level 1 on any trading day during an Observation Period, but remains greater than or equal to Knock-in Level 2 over that Observation Period and each subsequent
Observation Period, for each $1,000 in principal amount of the Notes, you will receive an amount equal to:
|
|||
$1,000 x
|
[(2/3 x 100.00%) +
|
|||
(1/3 x (100.00% + 108.70% x (Index Performance – 92.00%)))]
|
||||
In this case, you will lose approximately 0.3623% of the principal amount of your Notes for every 1.00% decline in the Index
Performance below 92.00% and down to 88.00%.
Redemption Amount 2: If a Knock-In Event occurs because
the closing level of the Reference Asset is less than Knock-In Level 2 on any trading day during an Observation Period, but remains greater than or equal to Knock-in Level 3 over that Observation Period and each subsequent
Observation Period, for each $1,000 in principal amount of the Notes, you will receive an amount equal to:
|
||||
$1,000 x
|
[(1/3 x 100.00%) +
|
|||
(1/3 x (100.00% + 108.70% x (Index Performance – 92.00%))) +
|
||||
(1/3 x (100.00% + 113.64% x (Index Performance – 88.00%)))]
|
||||
In this case, you will lose approximately 0.7411% of the principal amount of your Notes for every 1.00% decline in the Index
Performance below 89.9556% and down to 85.00%.
Redemption Amount 3: If a Knock-In Event occurs because
the closing level of the Reference Asset falls below Knock-In Level 3 on any trading day during an Observation Period, for each $1,000 in principal amount of the Notes, you will receive an amount equal to:
|
||||
$1,000 x
|
[(1/3 x (100.00% + 108.70% x (Index Performance – 92.00%))) +
|
|||
(1/3 x (100.00% + 113.64% x (Index Performance – 88.00%))) +
|
||||
(1/3 x (100.00% + 117.65% x (Index Performance – 85.00%)))]
|
||||
In this case, you will lose approximately 1.1133% of the principal amount of your Notes for every 1.00% decline in the Index
Performance below 88.2407%. In this case, you may lose some or all of your principal amount.
|
||||
Principal at Risk:
|
The Notes are NOT principal
protected. Your principal is at risk and you could lose up to 100.00% of your investment in the Notes, depending on the closing levels of the Reference Asset over each Observation Period.
|
|||
Record Dates:
|
Contingent coupons, if any, will be payable to the holders of record at the close of business on the business day immediately
preceding the applicable Contingent Coupon Payment Date, provided that the contingent coupon payable on the maturity date or Call Settlement Date (if payable) will be payable to the person to whom the Redemption Amount or Call
Amount, as the case may be, is payable.
|
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
Calculation Agent:
|
RBCCM
|
||
U.S. Tax Treatment:
|
By purchasing a Note, each holder agrees (in the absence of a change in law, an administrative determination or a judicial ruling to
the contrary) to treat the Note as a pre-paid cash-settled contingent income-bearing derivative contract for U.S. federal income tax purposes. However, the U.S. federal income tax consequences of your investment in the Notes are
uncertain and the Internal Revenue Service (the “IRS”) could assert that the Notes should be taxed in a manner that is different from that described in the preceding sentence. Please see the section below, “Supplemental Discussion
of U.S. Federal Income Tax Consequences,” which applies to the Notes.
|
||
Secondary Market:
|
RBCCM (or one of its affiliates), though not obligated to do so, may maintain a secondary market in the Notes after the Issue Date. The amount that you may receive upon sale of your Notes prior to maturity may be less than the principal amount of your Notes.
|
||
Listing:
|
The Notes will not be listed on any securities exchange.
|
||
Clearance and Settlement:
|
DTC global (including through its indirect participants Euroclear and Clearstream, Luxembourg as described under “Description of Debt
Securities—Ownership and Book-Entry Issuance” in the prospectus dated January 8, 2016).
|
||
Terms Incorporated in the Master Note:
|
All of the terms appearing above the item captioned “Secondary Market” on pages P-2 to P-5 of this pricing supplement and the terms
appearing under the caption “General Terms of the Notes” in the product prospectus supplement dated January 12, 2016, as modified by this pricing supplement. In addition to those terms, the following two sentences are also
incorporated into the master note: RBC confirms that it fully understands and is able to calculate the effective annual rate of interest applicable to the Notes based on the methodology for calculating per annum rates provided for
in the Notes. RBC irrevocably agrees not to plead or assert Section 4 of the Interest Act (Canada), whether by way of defense or otherwise, in any proceeding relating to the Notes.
|
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
Observation Period
|
Lowest Closing Level’s
Performance Against the
Initial Level
|
Has a Knock-In Event
Occurred?
|
Contingent Coupon
Payment (If Any), Payable
for Remaining Term of the
Notes
|
1
|
120.00%
|
No
|
$5.63
|
5
|
110.00%
|
No
|
$5.63
|
10
|
90.00%
|
Yes (breach of Knock-In Level 1)
|
$3.75
|
15
|
89.00%
|
Yes
|
$3.75
|
20
|
87.00%
|
Yes (breach of Knock-In Level 2)
|
$1.88
|
25
|
95.00%
|
Yes
|
$1.88
|
30
|
91.00%
|
Yes
|
$1.88
|
35
|
90.00%
|
Yes
|
$1.88
|
40
|
84.00%
|
Yes (breach of Knock-In Level 3)
|
$0.00
|
45
|
80.00%
|
Yes
|
$0.00
|
50
|
75.00%
|
Yes
|
$0.00
|
55
|
80.00%
|
Yes
|
$0.00
|
60
|
90.00%
|
Yes
|
$0.00
|
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
Lowest Closing Level’s
Performance Against the Initial
Level
|
Index Performance
|
Redemption Amount
|
91.00%
|
120.00%
|
$1,101.45
|
90.00%
|
110.00%
|
$1,065.22
|
89.00%
|
100.00%
|
$1,028.99
|
90.00%
|
95.00%
|
$1,010.87
|
91.00%
|
90.00%
|
$992.75
|
$1,000 x
|
[(2/3 x 100.00%) +
|
(1/3 x (100.00% + 108.70% x (Index Performance – 92.00%)))]
|
Lowest Closing Level’s
Performance Against the Initial
Level
|
Index Performance
|
Redemption Amount
|
87.00%
|
120.00%
|
$1,222.67
|
86.50%
|
100.00%
|
$1,074.44
|
86.00%
|
95.00%
|
$1,037.39
|
86.50%
|
88.00%
|
$985.51
|
85.50%
|
85.00%
|
$963.27
|
$1,000 x
|
[(1/3 x 100.00%) +
|
(1/3 x (100.00% + 108.70% x (Index Performance – 92.00%))) +
|
|
(1/3 x (100.00% + 113.64% x (Index Performance – 88.00%)))]
|
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
Lowest Closing Level’s
Performance Against the Initial
Level
|
Index Performance
|
Redemption Amount
|
80.00%
|
120.00%
|
$1,359.93
|
60.00%
|
100.00%
|
$1,133.27
|
40.00%
|
70.00%
|
$793.28
|
20.00%
|
50.00%
|
$566.62
|
0.00%
|
0.00%
|
$0.00
|
$1,000 x
|
[(1/3 x (100.00% + 108.70% x (Index Performance – 92.00%))) +
|
(1/3 x (100.00% + 113.64% x (Index Performance – 88.00%))) +
|
|
(1/3 x (100.00% + 117.65% x (Index Performance – 85.00%)))]
|
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
· |
Principal at Risk – Investors in the Notes could lose a substantial portion (up to 100%)
of their principal amount, depending on the occurrence of any Knock-In Event and the performance of the Reference Asset during the Observation Periods, and as of the Valuation Date. You should be aware that if the closing level
of the Reference Asset is less than any Knock-In Level on any trading day during the Observation Period, the Redemption Amount payable to you at maturity will be subject to the risk of the Reference Asset declining in value over
the term of the Notes, and may result in a loss of up to 100.00% of the principal amount.
|
· |
The Notes Are Subject to an Automatic Call — If, on the end date of the twelfth
Observation Period, a Knock-In Event has not occurred, then the Notes will be automatically called. If the Notes are automatically called, then, on the Call Settlement Date, for each $1,000 in principal amount, you will receive
$1,000 plus the contingent coupon otherwise due on the Call Settlement Date. You will not receive any contingent coupon payments after the Call Settlement Date. You may be unable to reinvest your proceeds from the automatic call
in an investment with a return that is as high as the return on the Notes would have been if they had not been called.
|
· |
Your Return on the Notes May Be Lower than the Return on a Conventional Debt Security of
Comparable Maturity – There may or may not be contingent coupon payments on the Notes. Moreover, if a Knock-In Event occurs, the Redemption Amount payable to you at maturity may be less than the principal amount of
your Notes. The return that you will receive on the Notes, 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
would earn if you bought a conventional senior debt security of Royal Bank with guaranteed interest payments.
|
· |
The Contingent Coupon, if Any, Is Based Solely on the Performance of the Reference Asset and the
Number of Knock-In Levels that Have Been Breached – The number of contingent coupon payments you receive over the term of the Notes, if any, will depend on the performance of the Reference Asset during the term of the
Notes and the number of Knock-In Levels that have been breached. If, a Knock-In Event does not occur, you will receive the benefit of the full Base Rate, but only for twelve months due to the Call Feature (i.e., in this case,
you will only receive contingent coupon payments up to the Call Settlement Date). If a Knock-In Event occurs on any trading day during any Observation Period, beginning on the immediately following Contingent Coupon Payment Date
and for the remaining term of the Notes, each contingent coupon payment payable to you will be reduced by the number of Knock-In Levels that have been breached prior to the relevant Contingent Coupon Payment Date, and could be
zero. Each Knock-In Level, if breached, effectively reduces the Contingent Coupon Rate by one-third for the remaining term of the Notes. Accordingly, if the closing level of the Reference Asset is less than Knock-In Level 3 on
any trading day during an Observation Period, no contingent coupon payment will be payable to you on the immediately following Contingent Coupon Payment Date, and you will not receive any contingent coupon payments for the
remaining term of the Notes. The occurrence of a Knock-In Event may also adversely impact your ability to sell your Notes and the price at which they may be sold.
|
· |
Payments on the Notes Are Subject to Our Credit Risk, and Changes in Our Credit Ratings Are
Expected to Affect the Market Value of the Notes – The Notes are Royal Bank’s senior unsecured debt securities. As a result, your receipt of all amounts payable on the Notes, if any, are dependent upon Royal Bank’s
ability to repay its obligations at that time. This will be the case even if the level of the Reference Asset increases after the Pricing Date. No assurance can be given as to what our financial condition will be on any date
that a payment on the Notes is due.
|
· |
There May Not Be an Active Trading Market for the Notes—Sales in the Secondary Market May Result
in Significant Losses – There may be little or no secondary market for the Notes. The Notes will not be listed on
|
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
· |
You Will Not Have Any Rights to the Securities Included in the Reference Asset – As a
holder of the Notes, you will not have voting rights or rights to receive cash dividends or other distributions or other rights that holders of securities included in the Reference Asset would have. The Final Level will not
reflect any dividends paid on the securities included in the Reference Asset, and accordingly, any positive return on the Notes may be less than the potential positive return on the securities included in the Reference Asset.
Furthermore, the Reference Asset may appreciate substantially during the term of the Notes, while your potential return if the Notes are called will be limited to the applicable contingent coupon payments.
|
· |
The Initial Estimated Value of the Notes Is Less Than the Price to the Public – The
initial estimated value set forth on the cover page of this pricing supplement does not represent a minimum price at which we, RBCCM or any of our affiliates would be willing to purchase the Notes in any secondary market (if any
exists) at any time. If you attempt to sell the Notes 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 Reference Asset, the borrowing rate we pay to issue securities of this kind, and the inclusion in the price to the public of the estimated costs relating to our hedging of the Notes. These factors, together with
various credit, market and economic factors over the term of the Notes, are expected to reduce the price at which you may be able to sell the Notes in any secondary market and will affect the value of the Notes 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 Notes prior to maturity may be less than your original purchase price, as any
such sale price would not be expected to include the hedging costs relating to the Notes. In addition to bid-ask spreads, the value of the Notes determined for any secondary market price is expected to be based on the secondary
rate rather than the internal funding rate used to price the Notes and determine the initial estimated value. As a result, the secondary price will be less than if the internal funding rate was used. The Notes are not designed
to be short-term trading instruments. Accordingly, you should be able and willing to hold your Notes to maturity.
|
· |
The Initial Estimated Value of the Notes Is an Estimate Only, Calculated as of the Time the Terms
of the Notes Were Set – The initial estimated value of the Notes is based on the value of our obligation to make the payments on the Notes, together with the mid-market value of the derivative embedded in the terms of
the Notes. See “Structuring the Notes” 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 Notes.
These assumptions are based on certain forecasts about future events, which may prove to be incorrect. Other entities may value the Notes or similar securities at a price that is significantly different than we do.
|
· |
Market Disruption Events and Adjustments – The payment at maturity and the Valuation Date
are subject to adjustment as described in the product prospectus supplement. For a description of what constitutes a market disruption event as well as the consequences of that market disruption event, see “General Terms of the
Notes—Market Disruption Events” in the product prospectus supplement.
|
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
Period-Start Date
|
Period-End Date
|
High Intra-Day Level
of the Reference
Asset
|
Low Intra-Day Level
of the Reference
Asset
|
Period-End Closing
Level of the Reference
Asset
|
||||
1/1/2008
|
3/31/2008
|
1,471.77
|
1,256.98
|
1,322.70
|
||||
4/1/2008
|
6/30/2008
|
1,440.24
|
1,272.00
|
1,280.00
|
||||
7/1/2008
|
9/30/2008
|
1,313.15
|
1,106.39
|
1,166.36
|
||||
10/1/2008
|
12/31/2008
|
1,167.03
|
741.02
|
890.64
|
||||
1/1/2009
|
3/31/2009
|
943.85
|
666.79
|
797.87
|
||||
4/1/2009
|
6/30/2009
|
956.23
|
783.32
|
919.32
|
||||
7/1/2009
|
9/30/2009
|
1,080.15
|
869.32
|
1,057.08
|
||||
10/1/2009
|
12/31/2009
|
1,130.38
|
1,019.95
|
1,126.42
|
||||
1/1/2010
|
3/31/2010
|
1,180.69
|
1,044.50
|
1,169.43
|
||||
4/1/2010
|
6/30/2010
|
1,219.80
|
1,028.33
|
1,030.71
|
||||
7/1/2010
|
9/30/2010
|
1,157.16
|
1,010.91
|
1,141.20
|
||||
10/1/2010
|
12/31/2010
|
1,262.60
|
1,131.87
|
1,257.88
|
||||
1/1/2011
|
3/31/2011
|
1,344.07
|
1,249.05
|
1,325.83
|
||||
4/1/2011
|
6/30/2011
|
1,370.58
|
1,258.07
|
1,320.64
|
||||
7/1/2011
|
9/30/2011
|
1,356.48
|
1,101.54
|
1,131.42
|
||||
10/1/2011
|
12/31/2011
|
1,292.66
|
1,074.77
|
1,257.61
|
||||
1/1/2012
|
3/31/2012
|
1,419.15
|
1,258.86
|
1,408.47
|
||||
4/1/2012
|
6/30/2012
|
1,422.38
|
1,266.74
|
1,362.16
|
||||
7/1/2012
|
9/30/2012
|
1,474.51
|
1,325.41
|
1,440.67
|
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
10/1/2012
|
12/31/2012
|
1,470.96
|
1,343.35
|
1,426.19
|
||||
1/1/2013
|
3/31/2013
|
1,570.28
|
1,426.19
|
1,569.19
|
||||
4/1/2013
|
6/30/2013
|
1,687.18
|
1,536.03
|
1,606.28
|
||||
7/1/2013
|
9/30/2013
|
1,729.86
|
1,604.57
|
1,681.55
|
||||
10/1/2013
|
12/31/2013
|
1,849.44
|
1,646.47
|
1,848.36
|
||||
1/1/2014
|
3/31/2014
|
1,883.97
|
1,737.92
|
1,872.34
|
||||
4/1/2014
|
6/30/2014
|
1,968.17
|
1,814.36
|
1,960.23
|
||||
7/1/2014
|
9/30/2014
|
2,019.26
|
1,904.78
|
1,972.29
|
||||
10/1/2014
|
12/31/2014
|
2,093.55
|
1,820.66
|
2,058.90
|
||||
1/1/2015
|
3/31/2015
|
2,119.59
|
1,980.90
|
2,067.89
|
||||
4/1/2015
|
6/30/2015
|
2,134.72
|
2,048.38
|
2,063.11
|
||||
7/1/2015
|
9/30/2015
|
2,132.82
|
1,867.01
|
1,920.03
|
||||
10/1/2015
|
12/31/2015
|
2,116.48
|
1,893.70
|
2,043.94
|
||||
1/1/2016
|
3/31/2016
|
2,072.21
|
1,810.10
|
2,059.74
|
||||
4/1/2016
|
6/30/2016
|
2,120.55
|
1,991.68
|
2,098.86
|
||||
7/1/2016
|
9/30/2016
|
2,193.81
|
2,074.02
|
2,168.27
|
||||
10/1/2016
|
12/31/2016
|
2,277.53
|
2,083.79
|
2,238.83
|
||||
1/1/2017
|
3/31/2017
|
2,400.98
|
2,245.13
|
2,362.72
|
||||
4/1/2017
|
6/30/2017
|
2,453.82
|
2,328.95
|
2,423.41
|
||||
7/1/2017
|
9/30/2017
|
2,519.44
|
2,407.70
|
2,519.36
|
||||
10/1/2017
|
12/31/2017
|
2,694.97
|
2,520.40
|
2,673.61
|
||||
1/1/2018
|
3/31/2018
|
2,872.87
|
2,532.69
|
2,640.87
|
||||
4/1/2018
|
6/15/2018
|
2,791.47
|
2,553.80
|
2,779.66
|
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
|
|
Auto-Callable Contingent Coupon
Buffered Enhanced Notes
Linked to the S&P 500® Index, Due June 20, 2023 |
P-25
|
RBC Capital Markets, LLC
|