Investment Description
|
Features
|
Key Dates
|
q |
Enhanced Growth Potential with Step Return Feature — If the Final Underlying Level is greater than or
equal to the Initial Underlying Level (which is equal to the Step Barrier), we will repay the principal amount of the Securities at maturity and pay a return equal to the greater of the Underlying Return and the Step Return of
44.75%.
|
q |
Contingent Repayment of Principal at Maturity — If the Underlying Return is negative, but the Final
Underlying Level is greater than or equal to the Downside Threshold, we will repay your principal amount at maturity. However, if the Final Underlying Level is less than the Downside Threshold, investors will be exposed to the
full downside performance of the Underlying and we will pay less than the principal amount at maturity, resulting in a loss of principal amount that is proportionate to the percentage decline in the Underlying. Accordingly, you
may lose some or all of your principal amount of the Securities. The contingent repayment of principal applies only at maturity. Any payment on the Securities, including any repayment of principal, is subject to our
creditworthiness.
|
Trade Date
|
October 29, 2018
|
Settlement Date
|
October 31, 2018
|
Final Valuation Date1
|
October 26, 2021
|
Maturity Date1
|
October 29, 2021
|
1 |
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 no. UBS-IND-1.
|
|
Security Offering
|
Underlying
|
Step Return
|
Initial Underlying
Level
|
Step Barrier
|
Downside Threshold*
|
CUSIP
|
ISIN
|
EURO STOXX 50® Index
|
44.75%
|
3,154.93
|
3,154.93, which is 100% of the Initial Underlying Level
|
2,366.20, which is 75% of the Initial Underlying Level
|
78014G617
|
US78014G6171
|
*Rounded to two decimal places
|
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
|
$5,599,500.00
|
$10.00
|
$139,987.50
|
$0.25
|
$5,459,512.50
|
$9.75
|
Additional Information About Royal Bank of Canada and the Securities
|
¨ |
Product prospectus supplement UBS-IND-1 dated September 7, 2018:
https://www.sec.gov/Archives/edgar/data/1000275/000114036118038046/form424b5.htm |
¨ |
Prospectus supplement dated September 7, 2018:
https://www.sec.gov/Archives/edgar/data/1000275/000121465918005975/f97180424b3.htm |
¨ |
Prospectus dated September 7, 2018:
https://www.sec.gov/Archives/edgar/data/1000275/000121465918005973/l96181424b3.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 believe the level of the Underlying will appreciate over the term of the Securities.
|
¨ |
You are willing to invest in the Securities based on the Step Return indicated on the cover page of this pricing supplement.
|
¨ |
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 level of the Underlying will decline over the term of the Securities.
|
¨ |
You are unwilling to invest in the Securities based on the Step Return indicated on the cover page of this pricing supplement.
|
¨ |
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.
|
|
Final Terms of the Securities1
|
Investment Timeline
|
Issuer:
|
Royal Bank of Canada
|
|
Issue Price:
|
$10 per Security (subject to a minimum purchase of 100 Securities).
|
|
Principal
Amount:
|
$10 per Security.
|
|
Term:
|
Approximately three years
|
|
Index:
|
EURO STOXX 50® Index
|
|
Step Barrier:
|
100% of the Initial Underlying Level
|
|
Step Return:
|
44.75%
|
|
Payment at
Maturity (per
$10 Security):
|
If the Final Underlying Level is greater than
or equal to the Step Barrier, we will pay you:
$10 + ($10 x the greater of (i)
Underlying Return and (ii) Step Return)
If the Underlying Return is negative and the
Final Underlying Level is greater than or equal to the Downside Threshold, we will pay you:
$10
If the Final Underlying Level is less than the
Downside Threshold, we will pay you:
$10 + ($10 x Underlying Return)
In this scenario, you will lose some or all of the principal amount of the Securities in an amount
proportionate to the negative Underlying Return.
|
|
Underlying
Return:
|
Final Underlying Level – Initial Underlying Level
Initial Underlying Level |
|
Initial
Underlying
Level:
|
The closing level of the Underlying on the Trade Date, as indicated on the cover of this pricing supplement.
|
|
Final
Underlying
Level:
|
The closing level of the Underlying on the Final Valuation Date.
|
|
Downside
Threshold:
|
75% of the Initial Underlying Level, as indicated on the cover page of this pricing supplement.
|
Trade
Date:
|
The Step Return was set. The Step Barrier and Downside Threshold were determined.
|
|
Maturity
Date:
|
The Final Underlying Level and Underlying Return are determined.
If the Final Underlying Level is greater than or equal to the Step Barrier, we will pay you a cash payment per $10.00
Security that provides you with your principal amount plus a return equal to the greater of the Underlying Return and the Step Return, calculated as follows:
$10.00 + ($10.00 x the greater of (i)
Underlying Return and (ii) Step Return)
If the Underlying Return is negative and the Final Underlying Level is greater than or equal to the Downside
Threshold, we will pay you a cash payment of $10.00 per $10.00 Security.
If the Final Underlying Level is below the Downside Threshold, we will pay you a cash payment that is less than the
principal amount of $10.00 per Security, resulting in a loss of principal that is proportionate to the percentage decline in the Underlying, and equal to:
$10.00 + ($10.00 x Underlying Return)
In this scenario, you will lose some or all of the principal amount of the
Securities, in an amount proportionate to the negative Underlying Return.
|
|
INVESTING IN THE SECURITIES INVOLVES SIGNIFICANT RISKS. YOU MAY LOSE SOME OR ALL OF YOUR PRINCIPAL
AMOUNT. ANY PAYMENT ON THE SECURITIES, INCLUDING ANY REPAYMENT OF PRINCIPAL, IS SUBJECT TO OUR CREDITWORTHINESS. IF WE WERE TO DEFAULT ON OUR PAYMENT OBLIGATIONS, YOU MAY NOT RECEIVE ANY AMOUNTS OWED TO YOU UNDER THE SECURITIES AND
YOU COULD LOSE YOUR ENTIRE INVESTMENT.
|
||
1
|
Terms used in this pricing supplement, but not defined herein, shall have the meanings ascribed to them in the product prospectus supplement.
|
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 Underlying Level is less than the Downside Threshold, 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 of principal of your Securities that is proportionate to the percentage decline in the Underlying. Accordingly, you could lose the entire principal amount of the Securities.
|
¨ |
The Contingent Repayment of Principal Applies Only if You Hold the Securities to Maturity — You should
be willing to hold your Securities to 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 Step Return Applies Only if You Hold the Securities to Maturity — The application of the Step
Return only applies at maturity. If you are able to sell your Securities prior to maturity in the secondary market, the price you receive will likely not reflect the full effect of the Step Return and the return you realize may be
less than the Step Return or the Underlying Return, even if the level of the Underlying has increased. You can receive the full benefit of the Step Return only if you hold your Securities to maturity.
|
¨ |
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.
|
¨ |
The Securities Will Be Subject to Risks, Including Non-Payment in Full, Under Canadian Bank Resolution Powers
— Under Canadian bank resolution powers, the Canada Deposit Insurance Corporation (“CDIC”) may, in circumstances where we have ceased, or are about to cease, to be viable, assume temporary control or ownership over us and may
be granted broad powers by one or more orders of the Governor in Council (Canada), including the power to sell or dispose of all or a part of our assets, and the power to carry out or cause us to carry out a transaction or a series of
transactions the purpose of which is to restructure our business. As See “Description of Debt Securities ― Canadian Bank Resolution Powers” in the accompanying prospectus for
a description of the Canadian bank resolution powers, including the bail-in regime. If the CDIC were to take action under the Canadian bank resolution powers with respect to us, this could result in holders of the Securities being
exposed to losses.
|
¨ |
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 invested directly in 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. Accordingly, an investment in the Securities may
underperform a direct investment in the component securities of the Underlying.
|
¨ |
The Initial Estimated Value of the Securities is Less than the Price to the Public — The initial
estimated value that is set forth on the cover page of this document, which is 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 a 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 Were 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.
|
¨ |
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 respective 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.
|
¨ |
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 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.
|
¨ |
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, an 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.
|
¨ |
The Terms of the Securities at Issuance were Influenced and Their Market Value Prior to Maturity Will Be
Influenced by Many Unpredictable Factors — Many economic and market factors influenced the terms of the Securities at issuance and will affect
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
Underlying Level
|
Hypothetical
Underlying Return1
|
Hypothetical
Payment at Maturity ($)
|
Hypothetical Total Return
on Securities2 (%)
|
2,000.00
|
100.00%
|
$20.000
|
100.00%
|
1,750.00
|
75.00%
|
$17.500
|
75.00%
|
1,600.00
|
60.00%
|
$16.000
|
60.00%
|
1,500.00
|
50.00%
|
$15.000
|
50.00%
|
1,447.50
|
44.75%
|
$14.475
|
44.75%
|
1,400.00
|
40.00%
|
$14.475
|
44.75%
|
1,300.00
|
30.00%
|
$14.475
|
44.75%
|
1,200.00
|
20.00%
|
$14.475
|
44.75%
|
1,100.00
|
10.00%
|
$14.475
|
44.75%
|
1,050.00
|
5.00%
|
$14.475
|
44.75%
|
1,020.00
|
2.00%
|
$14.475
|
44.75%
|
1,000.00
|
0.00%
|
$14.475
|
44.75%
|
950.00
|
-5.00%
|
$10.000
|
0.00%
|
900.00
|
-10.00%
|
$10.000
|
0.00%
|
850.00
|
-15.00%
|
$10.000
|
0.00%
|
750.00
|
-25.00%
|
$10.000
|
0.00%
|
700.00
|
-30.00%
|
$7.000
|
-30.00%
|
600.00
|
-40.00%
|
$6.000
|
-40.00%
|
500.00
|
-50.00%
|
$5.000
|
-50.00%
|
400.00
|
-60.00%
|
$4.000
|
-60.00%
|
250.00
|
-75.00%
|
$2.500
|
-75.00%
|
0.00
|
-100.00%
|
$0.000
|
-100.00%
|
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
|
3/31/2018
|
3,672.29
|
3,278.72
|
3,361.50
|
||||
4/1/2018
|
6/30/2018
|
3,592.18
|
3,340.35
|
3,365.52
|
||||
7/1/2018
|
9/30/2018
|
3,527.18
|
3,293.36
|
3,399.20
|
||||
10/1/2018
|
10/29/2018
|
3,414.16
|
3,130.33
|
3,154.93
|
||||
|
Supplemental Plan of Distribution (Conflicts of Interest)
|
Structuring the Securities
|
Terms Incorporated in Master Note
|
Validity of the Securities
|