Registration Statement
No. 333-264388
Pricing Supplement dated June 27, 2023 to the Product Supplement dated
June 21, 2022, the Prospectus dated May 26, 2022 and the Series I Senior Medium-Term Notes Prospectus Supplement dated May 26, 2022
This pricing supplement relates to the MAX Auto Industry -3X Inverse
Leveraged Exchange Traded Notes due May 28, 2043 (the “notes”) that Bank of Montreal may issue from time to time. The return
on the notes is linked to a three times leveraged participation in the daily inverse performance of the Prime Auto Industry Index (the
“Index”), which is described in this pricing supplement. The Index is a net total return index that tracks the stock prices
of U.S.-listed companies that have operations relating to the automobile industry, including automobile manufacturing, parts and retail,
and new and used car dealers.
The notes do not guarantee any return of principal at maturity, call
or upon early redemption. Instead, you will receive a cash payment in U.S. dollars at maturity, a call by us or redemption at your option,
based on a daily resetting three times leveraged participation in the inverse performance of the Index, less a Daily Investor Fee, any
negative Daily Interest and, upon early redemption, a Redemption Fee Amount (each as described below). We discuss in more detail below
how the payments on the notes will be calculated. Because these various fees may substantially reduce the amount of your investment at
maturity, call or upon redemption, the Index Level (as defined below) must decrease significantly in order for you to receive at least
the principal amount of your investment at maturity, call or upon redemption, or if you sell your notes. You may lose some or all of your
principal. Please see the “Summary” section below for important information relating to the terms and conditions of the
notes.
The notes are unsecured and unsubordinated obligations of Bank of Montreal.
Each note will have an initial principal amount of $25. The notes do not bear interest. The notes are listed, subject to official notice
of issuance, on the NYSE Arca, Inc., under the ticker symbol “CARD.” The notes will initially settle on June 30, 2023. The
Investor Fee (based on a rate of 0.95% per annum) is deducted from the closing indicative value on a daily basis. The Daily Interest (which
is based on the US Federal Funds Effective Rate minus an amount that will initially be 2.00%, but which may be increased to up to 4.00%
per annum), if negative, will further reduce the closing indicative value. If you elect for us to redeem your notes, your payment may
be subject to a Redemption Fee Amount of 0.125%.
The notes will be our unsecured obligations and will not be savings
accounts or deposits that are insured by the United States Federal Deposit Insurance Corporation, the Deposit Insurance Fund, the Canada
Deposit Insurance Corporation or any other governmental agency or instrumentality or other entity.
RISK FACTORS
Your investment in the notes will involve certain
risks. The notes are not secured debt and do not guarantee any return of principal at, or prior to, maturity, call or upon early redemption.
As described in more detail below, the trading price of the notes may vary considerably before the maturity date. Investing in the notes
is not equivalent to investing directly in the Index components or any securities of the component issuers. In addition, your investment
in the notes entails other risks not associated with an investment in conventional debt securities. In addition to the “Risk
Factors” sections of the product supplement, the prospectus supplement and the prospectus, you should consider carefully the following
discussion of risks before investing in the notes.
Risks Relating to the Terms of the Notes
The notes are linked to the inverse performance of the Index.
Your investment in the notes is linked to the
inverse, or “short,” performance of the Index. Therefore, notwithstanding the gains resulting from the daily interest, if
any, and the cumulative negative effect of the daily investor fee, your notes will generally appreciate as the Index Level decreases and
will decrease in value as the Index Level increases. You may lose some or all of your investment if the Index Level increases over the
term of your notes.
The notes do not guarantee the return of your investment.
The notes may not return any of your investment.
The amount payable at maturity, call or upon early redemption, will reflect a three times daily resetting leveraged participation in the
inverse performance of the Index minus the Daily Investor Fee, any negative Daily Interest, and, in the case of an early redemption,
the Redemption Fee Amount. These amounts will be determined as described in this pricing supplement. Because these fees and charges will
reduce the payments on the notes, the Closing Index Levels, measured as a component of the closing Indicative Note Value during the Final
Measurement Period or Call Measurement Period, or on a Redemption Measurement Date, will need to have decreased over the term of the notes
by an amount, after giving effect to the daily resetting inverse leverage and the compounding effect thereof, sufficient to offset the
decrease in the principal amount represented by the Daily Investor Fee, any negative Daily Interest, and the Redemption Fee Amount, if
applicable, in order for you to receive an aggregate amount at maturity, upon a call or redemption, or if you sell your notes, that is
equal to at least the principal amount of your notes. If the decrease in the Closing Index Levels, as measured during the Final Measurement
Period or Call Measurement Period, or on a Redemption Measurement Date, is insufficient to offset the cumulative negative effect of the
Daily Investor Fee, any negative Daily Interest, and the Redemption Fee Amount, if applicable, you will lose some or all of your investment
at maturity, call or upon early redemption. This loss may occur even if the Closing Index Levels during the Final Measurement Period or
Call Measurement Period, on a Redemption Measurement Date, or when you elect to sell your notes, have decreased since the Initial Trade
Date.
The negative effect of the Daily Investor Fee,
any negative Daily Interest, and the Redemption Fee Amount, if applicable, are in addition to the losses that may be caused by the daily
resetting leverage of the notes and volatility in the Index. See “—Leverage increases the sensitivity of your notes to changes
in the Index Level,” “—The notes are not suitable for investors with longer-term investment objectives” and “—The
notes are not suitable for all investors. In particular, the notes should be purchased only by sophisticated investors who do not intend
to hold the notes as a buy and hold investment, who are willing to actively and continuously monitor their investment and who understand
the consequences of investing in and of seeking daily resetting leveraged investment results” below.
If the Intraday Indicative Value for the notes is equal to or less
than $0 during the Core Trading Session on an Exchange Business Day, or the closing Indicative Note Value is equal to or less than $0,
you will lose all of your investment in the notes.
If the closing Indicative Note Value or the Intraday
Indicative Value of the notes is equal to or less than $0 as set forth above, then the notes will be permanently worth $0 (a total loss
of value) and you will lose all of your investment in the notes and the Cash Settlement Amount will be $0. We would be likely to call
the notes in full under these circumstances, and you will not receive any payments on the notes.
Even if the Closing Index Levels during the Final Measurement Period
or Call Measurement Period, or on a Redemption Measurement Date, have decreased since the initial trade date, you may receive less than
the principal amount of your notes due to the Daily Investor Fee, any negative Daily Interest, and the Redemption Fee Amount, if applicable.
The amount of the Daily Investor Fee, any negative
Daily Interest, and the Redemption Fee Amount, if applicable, will reduce the payment, if any, you will receive at maturity, call or upon
early redemption, or if you sell the notes. Although the Daily Interest will be added to the Deposit Amount, the Daily Interest will be
negative on any Index Business Day on which the Daily Interest Rate is negative. On those Index Business Days, the Daily Interest will
be subtracted from the Deposit Amount. In addition, if you elect to require us to redeem your notes prior to maturity, you will be charged
a Redemption Fee Amount equal to 0.125% of the Indicative Note Value. If the Closing Index Levels, measured as a component of the closing
Indicative Note Value during the Final Measurement Period or Call Measurement Period, or on a Redemption Measurement Date, have decreased
insufficiently to offset the cumulative negative effect of these fees and charges, you will receive less than the principal amount of
your investment at maturity, call or upon early redemption of your notes.
As described in the “Summary” section
above (and up to the limits in that section), we may increase the Interest Rate Spread. If we do so, the Daily Interest will decrease,
and your return on the notes will be adversely affected. Please see the section “Hypothetical Examples” below.
Leverage increases the sensitivity of your notes to changes in the
Index Level.
Because your investment in the notes is linked
to a three times leveraged, compounded daily, participation in the inverse performance of the Index, changes in the Index Level will have
a greater impact on the payout on your notes than on a payout on securities that are not so leveraged. In particular, any increase in
the Index Level will result in a significantly greater decrease in your payment at maturity, call or upon redemption, and you will suffer
losses on your investment in the notes substantially greater than you would if the terms of your notes did not contain leverage. Accordingly,
as a result of this daily resetting leverage and without taking into account any positive effect of the Daily Interest and the cumulative
negative effect of the Daily Investor Fee, if the Index Level increases over the term of the notes, the daily resetting leverage will
magnify any losses at maturity, call or upon redemption.
The notes are subject to our credit risk.
The notes are subject to our credit risk, and
our credit ratings and credit spreads may adversely affect the market value of the notes. The notes are senior unsecured debt obligations
of the issuer, Bank of Montreal, and are not, either directly or indirectly, an obligation of any third party. Investors are dependent
on our ability to pay all amounts due on the notes at maturity, call or upon early redemption or on any other relevant payment dates,
and therefore investors are subject to our credit risk and to changes in the market’s view of our creditworthiness. If we were to
default on our payment obligations, you may not receive any amounts owed to you under the notes and you could lose your entire investment.
Our credit ratings are an assessment of our ability
to pay our obligations, including those on the notes. Consequently, actual or anticipated changes in our credit ratings may affect the
market value of the notes. However, because the return on the notes is dependent upon certain factors in addition to our ability to pay
our obligations on the notes, an improvement in our credit ratings will not reduce the other investment risks related to the notes. Therefore,
an improvement in our credit ratings may or may not have a positive effect on the market value of the notes.
The notes are not suitable for investors with longer-term investment
objectives.
The notes are not intended to be “buy and
hold” investments. The notes are intended to be daily trading tools for sophisticated investors, and are not intended to be held
to maturity. The notes are designed to achieve their stated investment objective on each day, but their performance over different periods
of time can differ significantly from their stated daily objective because the relationship between the Index Level and the closing Indicative
Note Value will begin to break down as the length of an investor’s holding period increases. The notes are not long-term substitutes
for inverse positions in the Index components.
Investors should carefully consider whether the
notes are appropriate for their investment portfolio. As discussed below, because the notes are meant to provide leveraged inverse exposure
to changes in the Closing Index Level on each Index Business Day, their performance over months or years can differ significantly from
the performance of the Index during the same period of time. Therefore, it is possible that you will suffer significant losses in the
notes even if the long-term performance of the Index is negative (before taking into account the negative effect of the Daily Investor
Fee, the Daily Interest, and the Redemption Fee Amount, if applicable). It is possible for the Index Level to decrease over time while
the market value of the notes declines over time. You should proceed with extreme caution in considering an investment in the notes.
The notes seek to provide a daily resetting leveraged
inverse return based on the performance of the Index (as adjusted for costs and fees) over a period of a single day. The notes do not
attempt to, and should not be expected to, provide returns that reflect leverage on the return of the Index for periods longer than a
single day.
The daily resetting leverage is expected to cause
the notes to experience a “decay” effect, which will impair the performance of the notes if the Index experiences volatility
from day to day and such performance will be dependent on the path of daily returns during the holder’s holding period. The “decay”
effect refers to the likely tendency of the notes to lose value over time. At higher ranges of volatility, there is a significant chance
of a complete loss of the value of the notes even if the performance of the Index is flat (before taking into account the negative effect
of the Daily Investor Fee, any negative Daily Interest, and the Redemption Fee Amount, if applicable). Although the decay effect is more
likely to manifest itself the longer the notes are held, the decay effect can have a significant impact on the performance of the notes,
even over a period as short as two days. The notes should be purchased only by knowledgeable investors who understand the potential consequences
of investing in the Index or its components and of seeking daily compounding leveraged inverse investment results on each day. The notes
may not be appropriate for investors who intend to hold positions in an attempt to generate returns over periods longer than one day.
See “Hypothetical Examples—Illustrations of the “Decay” Effect on the Notes” below.
In addition, the daily resetting leverage
feature will result in leverage relative to the closing Indicative Note Value that may be greater or less than the stated leverage factor
if the value of the notes has changed since the beginning of the day in which you purchase the notes.
You should regularly monitor your holdings of the notes to ensure
that they remain consistent with your investment strategies.
The notes are designed to reflect a
leveraged inverse exposure to the performance of the Index on a daily basis, as described in this document. As such, the notes will be
more volatile than a non-leveraged investment linked to the Index. You should regularly monitor your holdings of the notes to ensure that
they remain consistent with your investment strategies.
The notes are not suitable for all investors.
In particular, the notes should be purchased only by sophisticated investors who do not intend to hold the notes as a buy and hold investment,
who are willing to actively and continuously monitor their investment and who understand the consequences of investing in and of seeking
daily resetting inverse leveraged investment results.
The notes require an understanding of path dependence
of investment results and are intended for sophisticated investors to use as part of an overall diversified portfolio. The notes are risky
and may not be suitable for investors who plan to hold them for periods greater than a single day. The notes are designed to achieve their
stated investment objective on each day, but the performance of the notes over different periods of time can differ significantly from
their stated daily objectives because the relationship between the Index Level and the Indicative Note Value will begin to break down
as the length of an investor’s holding period increases. The notes are not long-term substitutes for inverse positions in the Index
components. Accordingly, there is a significant possibility that the returns on the notes will not correlate with returns on the Index
over periods longer than one day.
Investors should carefully consider whether the notes are appropriate
for their investment portfolio. The notes entail leverage risk and should be purchased only by investors who understand leverage risk,
including the risks inherent in maintaining a constant three times inverse leverage on a daily basis as described in this document, and
the consequences of seeking daily inverse leveraged investment results generally. Investing in the notes is not equivalent to a direct
investment in the Index components because the notes reset their theoretical leveraged exposure to the Index on each day (subject to the
occurrence of a Market Disruption Event). Daily resetting of the leverage will impair the performance of the notes if the Index experiences
volatility from day to day, and such performance is dependent on the path of daily returns during an investor’s holding period.
If the notes experience a high amount of realized volatility, there is a significant chance of a complete loss of your investment even
if the performance of the Index is flat. In addition, the notes are meant to provide leveraged inverse exposure to changes in the Closing
Index Level, which means their performance over months or years can differ significantly from the performance of the Index over the same
period of time. It is possible that you will suffer significant losses in the notes even if the long-term performance of the Index is
negative (before taking into account the negative effect of the Daily Investor Fee, any negative Daily Interest, and the Redemption Fee
Amount, if applicable).
The amount you receive at maturity, call or redemption
will be contingent upon the compounded leveraged inverse daily performance of the Index during the term of the notes, as described in
this document. There is no guarantee that you will receive at maturity, call or redemption your initial investment or any return on that
investment. Significant adverse daily performances for the notes may not be offset by any beneficial daily performances of the same magnitude.
Due to the effect of compounding, if the Indicative Note Value increases,
any subsequent increase of the Index Level will result in a larger dollar reduction from the Indicative Note Value than if the Indicative
Note Value remained constant.
If the Indicative Note Value increases, the dollar
amount that you can lose in any single Index Business Day from an increase of the Index Level will increase correspondingly. This is because
the Index Performance Factor will be applied to a larger Indicative Note Value and, consequently, a larger Short Index Amount in calculating
any subsequent Indicative Note Value. As such, the dollar amount that you can lose from any increase will be greater than if the Indicative
Note Value were maintained at a constant level. This means that if the Indicative Note Value increases, you could lose more than 3% of
your initial investment for each 1% daily increase of the Index Level.
Due to the effect of compounding, if the Indicative Note Value decreases,
any subsequent decrease of the Index Level will result in a smaller dollar increase on the Indicative Note Value than if the Indicative
Note Value remained constant.
If the Indicative Note Value decreases, the dollar
amount that you can gain in any single Index Business Day from a decrease of the Index Level will decrease correspondingly. This is because
the Index Performance Factor will be applied to a smaller Indicative Note Value and, consequently, a smaller Short Index Amount in calculating
any subsequent Indicative Note Value. As such, the dollar amount that you can gain from any decrease of the Index Level will be less than
if the Indicative Note Value were maintained at a constant level. This means that if the Indicative Note Value decreases, it will take
larger daily decreases of the Index Level to restore the value of your investment back to the amount of your initial investment than would
have been the case if the Indicative Note Value were maintained at a constant level. Further, if you invest in the notes, you could gain
less than 3% of your initial investment for each 1% daily decrease of the Index Level.
The leverage of the notes is reset daily, and the leverage of the
notes during any given day may be greater than or less than -3.0.
The leverage of the notes is reset daily (subject
to the occurrence of a Market Disruption Event) based on the Closing Index Level. Resetting the Indicative Note Value has the effect of
resetting the then-current leverage to approximately -3.0. During any given day, the leverage of the notes will depend on intra-day changes
in the Index Level and any change in the Index Level on any day may be greater or less than -3.0. If the Index Level on any day has increased
from the Closing Index Level on the preceding day, the leverage of the notes will be greater than -3.0 (e.g., -3.3, -4.0, -6.0);
conversely, if the Index Level on any day has decreased from the Closing Index Level on the preceding day, the leverage of the notes will
be less than -3.0 (e.g., -2.0, -1.0, -0.5). Thus, the leverage of the notes at the time that you purchase them may be greater or
less than the target leverage of -3.0, depending on the performance of the Index since the leverage was reset. See “— The
notes are subject to intraday purchase risk” below.
The notes are subject to our Call Right, which does not allow for
participation in any future performance of the Index. The exercise of our Call Right may adversely affect the value of, or your ability
to sell, your notes. We may call the notes prior to the maturity date.
We have the right to call
the notes prior to maturity. You will only be entitled to receive a payment on the Call Settlement Date equal to the Call Settlement Amount.
The Call Settlement Amount may be less than the stated principal amount of your notes. You will not be entitled to any further payments
after the Call Settlement Date, even if the Index Level decreases substantially after the Call Measurement Period. In addition, the issuance
of a notice of our election to exercise our call right in whole or in part may adversely impact your ability to sell your notes, and/or
the price at which you may be able to sell your notes prior to the Call Settlement Date. We have no obligation to ensure that investors
will not lose all or a portion of their investment in the notes if we call the notes; consequently, a potential conflict between our interests
and those of the noteholders exists with respect to our Call Right.
If we exercise our right
to call the notes prior to maturity, your payment on the Call Settlement Date may be less than the Indicative Note Value at the time we
gave the notice of our election to call the notes.
As discussed above, we have
the right to call the notes on or prior to the Maturity Date. The Call Settlement Amount will be payable on the Call Settlement Date and
we will provide notice prior to the Call Settlement Date of our election to exercise our call of the notes. The Call Settlement Amount
per note will be based principally on the closing Indicative Note Value on each Index Business Day during the Call Measurement Period
(determined as set forth above). The Call Calculation Date will be a date specified in our call notice, subject to postponement if that
date is not an Index Business Day or in the event of a Market Disruption Event. It is possible that the market prices of the Index
components, and, as a result, the Closing Index Level and the Indicative Note Value, may vary significantly between when we provide the
notice of our intent to call the notes and the Call Calculation Date, including potentially as a result of our trading activities during
this period, as described further under “We or our affiliates may have economic interests that are adverse to those of the holders
of the notes as a result of our hedging and other trading activities.” As a result, you may receive a Call Settlement Amount that
is significantly less than the Indicative Value at the time of the notice of our election to call the notes and may be less than your
initial investment in the notes.
We have the right to replace the Index to which
the notes are linked.
As set forth in the summary section above, we may
substitute a different index for the Index. The performance of any new index to which the notes are linked may perform differently than
the Index over the remaining term of the notes. Any such replacement index may have risks that are different from, or additional to, the
Index described in this pricing supplement. Accordingly, if we exercise this right, the payments on the notes may be adversely affected.
We currently intend only to exercise this right
under extraordinary circumstances, for example, if we determine that our hedging activity relating to the notes has an unexpectedly significant
impact on the Index Level, and that there is a similar index as to which our hedging activity would not have the same result. In contrast,
we do not intend to exercise this right in order to increase the payments of the notes; for example, we will not substitute the Index
simply because another index is performing better. Accordingly, you should not invest in the notes based upon an expectation that we will
substitute a different index at any time during the term of the notes.
The notes do not pay any interest, and you will not have any ownership
rights in the Index components.
The notes do not pay any
interest, and you should not invest in the notes if you are seeking an interest-bearing investment. You will not have any ownership rights
in the Index components, nor will you have any right to receive dividends or other distributions paid to holders of the Index components,
except as reflected in the Index Level. The Cash Settlement Amount, the Call Settlement Amount or Redemption Amount, if any, will be paid
in U.S. dollars, and you will have no right to receive delivery of any shares of the Index components.
The Closing Index Levels used to calculate the payment at maturity,
call or upon a redemption may be greater than those levels on the Maturity Date, Call Settlement Date or at other times during the term
of the notes.
The Closing Index Level on the Maturity Date,
Call Settlement Date or at other times during the term of the notes, including dates near the Final Measurement Period or the Call Measurement
Period, as applicable, could be less than any of the Closing Index Levels during the Final Measurement Period or Call Measurement Period,
as applicable. This difference could be particularly large if there is a significant decrease in the Closing Index Level after the Final
Measurement Period or the Call Measurement Period, as applicable, or if there is a significant increase in the Closing Index Level around
the Final Measurement Period or the Call Measurement Period, as applicable, or if there is significant volatility in the Closing Index
Level during the term of the notes.
There are restrictions on the minimum number of notes you may request
that we redeem and the dates on which you may exercise your right to have us redeem your notes.
If you elect to require us to redeem your notes,
except under the circumstances set forth above, you must request that we redeem at least 25,000 notes on any Business Day, through and
including the Final Redemption Date. If you own fewer than 25,000 notes, you generally will not be able to elect to require us to redeem
your notes. Your request that we redeem your notes is only valid if we receive your Redemption Notice by email no later than 2:00 p.m.,
New York City time, on the applicable Redemption Notice Date and a completed and signed Redemption Confirmation by 5:00 p.m., New York
City time, that same day. If we do not receive such notice and confirmation, your redemption request will not be effective and we will
not redeem your notes on the corresponding Redemption Date.
The daily redemption feature is intended to induce
arbitrageurs to counteract any trading of the notes at a premium or discount to their indicative value. There can be no assurance that
arbitrageurs will employ the redemption feature in this manner.
Because of the timing requirements of the Redemption
Notice and the Redemption Confirmation, settlement of the redemption will be prolonged when compared to a sale and settlement in the secondary
market. Because your request that we redeem your notes is irrevocable, this will subject you to loss if the Index Level increases after
we receive your request. Furthermore, our obligation to redeem the notes prior to maturity may be postponed upon the occurrence of a Market
Disruption Event.
If you want to sell your notes but are unable
to satisfy the minimum redemption requirements, you may sell your notes into the secondary market at any time, subject to the risks described
below. A trading market for the notes may not develop. Also, the price you may receive for the notes in the secondary market may differ
from, and may be significantly less than, the Redemption Amount.
You will not know the Redemption Amount at the time you elect to
request that we redeem your notes.
You will not know the Redemption Amount you will
receive at the time you elect to request that we redeem your notes. Your notice to us to redeem your notes is irrevocable and must be
received by us no later than 2:00 p.m., New York City time, on the applicable Redemption Notice Date and a completed and signed confirmation
of such redemption must be received by us no later than 5:00 p.m., New York City time, on the same day. The Redemption Measurement Date
is the Index Business Day following the applicable Redemption Notice Date, unless we elect to move that date to the Redemption Notice
Date. You will not know the Redemption Amount until after the Redemption Measurement Date, and we will pay you the Redemption Amount,
if any, on the Redemption Date, which is the third Business Day following the applicable Redemption Measurement Date. As a result, you
will be exposed to market risk in the event the Index Level fluctuates after we confirm the validity of your notice of election to exercise
your right to have us redeem your notes, and prior to the relevant Redemption Date.
Significant aspects of the tax treatment of the notes are uncertain.
The tax treatment of the notes is uncertain. We
do not plan to request a ruling from the Internal Revenue Service or from any Canadian authorities regarding the tax treatment of the
notes, and the Internal Revenue Service or a court may not agree with the tax treatment described in this pricing supplement.
The Internal Revenue Service has issued a notice
indicating that it and the Treasury Department are actively considering whether, among other issues, a holder should be required to accrue
interest over the term of an instrument such as the notes even though that holder will not receive any payments with respect to the notes
until maturity and whether all or part of the gain a holder may recognize upon sale or maturity of an instrument such as the notes could
be treated as ordinary income. The outcome of this process is uncertain and could apply on a retroactive basis.
Please read carefully the section entitled “Supplemental
Tax Considerations” in the product supplement and in this pricing supplement. You should consult your tax advisor about your own
tax situation.
Risks Relating to Liquidity and the Secondary
Market
The Intraday Indicative Value and the Indicative
Note Value are not the same as the closing price or any other trading price of the notes in the secondary market.
The Intraday Indicative Value at any point in
time during the Core Trading Session of an Exchange Business Day will equal (a) the Deposit Amount minus (b) the Intraday Short Index
Amount; provided that if such calculation results in a value equal to or less than $0, the Intraday Indicative Value will be $0. Because
the Intraday Indicative Value uses an intraday Index Level for its calculation, a variation in the intraday Index Level from the previous
Index Business Day’s Closing Index Level may cause a significant variation between the closing Indicative Note Value and the Intraday
Indicative Value on any date of determination. The Intraday Indicative Value also does not reflect intraday changes in the leverage; it
is based on the constant Daily Leverage Factor of 3. Consequently, the Intraday Indicative Value may vary significantly from the previous
or next Index Business Day’s closing Indicative Note Value or the price of the notes purchased intraday.
The trading price of the notes at any time is
the price at which you may be able to sell your notes in the secondary market at such time, if one exists. The trading price of the notes
at any time may vary significantly from the Intraday Indicative Value of the notes at such time due to, among other things, imbalances
of supply and demand, lack of liquidity, transaction costs, credit considerations and bid-offer spreads, and any corresponding premium
in the trading price may be reduced or eliminated at any time. Paying a premium purchase price over the Intraday Indicative Value of the
notes could lead to significant losses in the event the investor sells such notes at a time when that premium is no longer present in
the marketplace or the notes are called, in which case investors will receive a cash payment based on the closing Indicative Note Value
of the notes during the Call Measurement Period. See “— There is no assurance that your notes will continue to be listed on
a securities exchange, and they may not have an active trading market” below. We may, without providing you notice or obtaining
your consent, create and issue notes in addition to those offered by this pricing supplement having the same terms and conditions as the
notes. However, we are under no obligation to sell additional notes at any time, and we may suspend issuance of new notes at any time
and for any reason without providing you notice or obtaining your consent. If we limit, restrict or stop sales of additional notes, or
if we subsequently resume sales of such additional notes, the price and liquidity of the notes could be materially and adversely affected,
including an increase or decline in the premium purchase price of the notes over the Intraday Indicative Value of the notes. Before trading
in the secondary market, you should compare the Intraday Indicative Value with the then-prevailing trading price of the notes.
Publication of the Intraday Indicative Value may
be delayed, particularly if the publication of the intraday Index Level is delayed. See “Intraday Index Level and Intraday Value
of the Notes—Intraday Indicative Note Value.”
There is no assurance that your notes will continue to be listed
on a securities exchange, and they may not have an active trading market.
The notes have been listed on the NYSE Arca under the ticker symbol
“CARD,” subject to official notice of issuance. No assurance can be given as to the continued listing of the notes for their
term or of the liquidity or trading market for the notes. There can be no assurance that a secondary market for the notes will be maintained.
We are not required to maintain any listing of the notes on any securities exchange.
If the notes are delisted, they will no longer
trade on a national securities exchange. Trading in delisted notes, if any, would be on an over-the-counter basis. If the notes are removed
from their primary source of liquidity, it is possible that holders may not be able to trade their notes at all. We cannot predict with
certainty what effect, if any, a delisting would have on the trading price of the notes; however, the notes may trade at a significant
discount to their indicative value. If a holder had paid a premium over the Intraday Indicative Value of the notes and wanted to sell
the notes at a time when that premium has declined or is no longer present, the investor may suffer significant losses and may be unable
to sell the notes in the secondary market.
The liquidity of the market for the notes may vary materially over
time, and may be limited if you do not hold at least 25,000 notes.
As stated on the cover of this pricing supplement,
we sold a portion of the notes on the Initial Trade Date, and the remainder of the notes may be offered and sold from time to time, through
BMOCM, our affiliate, as agent, to investors and dealers acting as principals. Certain affiliates of BMOCM may engage in limited purchase
and resale transactions in the notes, and we or BMOCM may purchase notes from holders in amounts and at prices that may be agreed from
time to time, although none of us are required to do so. Also, the number of notes outstanding or held by persons other than our affiliates
could be reduced at any time due to early redemptions of the notes or due to our or our affiliates’ purchases of notes in the secondary
market. Accordingly, the liquidity of the market for the notes could vary materially over the term of the notes. There may not be sufficient
liquidity to enable you to sell your notes readily and you may suffer substantial losses and/or sell your notes at prices substantially
less than their Intraday Indicative Value or Indicative Note Value, including being unable to sell them at all or only for a minimal price
in the secondary market. You may elect to require us to redeem your notes, but such redemption is subject to the restrictive conditions
and procedures described in this pricing supplement, including the condition that, except to the extent set forth above, you must request
that we redeem a minimum of 25,000 notes on any Redemption Date.
We may sell additional notes at different prices, but we are under
no obligation to issue or sell additional notes at any time, and if we do sell additional notes, we may limit or restrict such sales,
and we may stop selling additional notes at any time.
In our sole discretion, we may decide to issue
and sell additional notes from time to time at a price that is higher or lower than the stated principal amount, based on the Indicative
Note Value at that time. The price of the notes in any subsequent sale may differ substantially (higher or lower) from the issue price
paid in connection with any other issuance of such notes. Additionally, any notes held by us or an affiliate in inventory may be resold
at prevailing market prices. However, we are under no obligation to issue or sell additional notes at any time, and if we do sell additional
notes, we may limit or restrict such sales, and we may stop selling additional notes at any time. If we start selling additional notes,
we may stop selling additional notes for any reason, which could materially and adversely affect the price and liquidity of such notes
in the secondary market.
Any limitation or suspension on the issuance or
sale of the notes by us or BMOCM may materially and adversely affect the price and liquidity of the notes in the secondary market. Alternatively,
the decrease in supply may cause an imbalance in the market supply and demand, which may cause the notes to trade at a premium over the
indicative value of the notes. Any premium may be reduced or eliminated at any time. Paying a premium purchase price over the Indicative
Note Value could lead to significant losses if you sell those notes at a time when that premium is no longer present in the marketplace
or if the notes are called at our option. If we call the notes prior to maturity, investors will receive a cash payment in an amount equal
to the Call Settlement Amount, which will not include any premium. Investors should consult their financial advisors before purchasing
or selling the notes, especially if they are trading at a premium.
The value of the notes in the secondary market may be influenced
by many unpredictable factors.
The market value of your notes may fluctuate between
the date you purchase them and the relevant date of determination. You may also sustain a significant loss if you sell your notes in the
secondary market. Several factors, many of which are beyond our control, will influence the market value of the notes. We expect that,
generally, the Index Level on any day will affect the value of the notes more than any other single factor. The value of the notes may
be affected by a number of other factors that may either offset or magnify each other.
The notes are subject to intraday purchase risk.
The notes may be purchased in the secondary market
at prices other than the closing Indicative Note Value, which will have an effect on the effective leverage amount of the notes. Because
the exposure is fixed after the close of each Index Trading Day (subject to the occurrence of a Market Disruption Event) and does not
change intraday as the Index Level moves in favor of the notes (i.e., the Index Level decreases), the actual exposure in the notes
decreases. The reverse is also true. The table below presents the hypothetical exposure an investor has (ignoring all costs, fees and
other factors) when purchasing a note intraday given the movement of the Index Level since the Closing Index Level on the prior Index
Business Day. The resulting effective exposure amount will then be constant for that purchaser until the earlier of (i) a sale or (ii)
the end of the relevant day. The table below assumes the closing Indicative Note Value for the notes was $25 on the prior Index Business
Day and the Closing Index Level on the prior Index Business Day was 100.00.
A |
B |
C |
D |
E |
Index Level |
% Change
in Index Level |
Hypothetical Price
for -3x Notes
C=$25*(1-3*B) |
Hypothetical Notional
Exposure for -3x Notes
D=$25*(1+B)*-3 |
Effective Leverage
Amount of -3x Notes
E=D/C |
120.00 |
20% |
$10.00 |
-$90.00 |
-9.00 |
115.00 |
15% |
$13.75 |
-$86.25 |
-6.27 |
110.00 |
10% |
$17.50 |
-$82.50 |
-4.71 |
105.00 |
5% |
$21.25 |
-$78.75 |
-3.71 |
104.00 |
4% |
$22.00 |
-$78.00 |
-3.55 |
103.00 |
3% |
$22.75 |
-$77.25 |
-3.40 |
102.00 |
2% |
$23.50 |
-$76.50 |
-3.26 |
101.00 |
1% |
$24.25 |
-$75.75 |
-3.12 |
100.00 |
0% |
$25.00 |
-$75.00 |
-3.00 |
99.00 |
-1% |
$25.75 |
-$74.25 |
-2.88 |
98.00 |
-2% |
$26.50 |
-$73.50 |
-2.77 |
97.00 |
-3% |
$27.25 |
-$72.75 |
-2.67 |
96.00 |
-4% |
$28.00 |
-$72.00 |
-2.57 |
95.00 |
-5% |
$28.75 |
-$71.25 |
-2.48 |
85.00 |
-15% |
$36.25 |
-$63.75 |
-1.76 |
80.00 |
-20% |
$40.00 |
-$60.00 |
-1.50 |
The table above shows that if the Index Level
increases during the Index Business Day, your effective exposure increases from three times leveraged short. For example, if the Index
Level increases by 20%, your effective exposure increases from -3x to -9x.
The table above also shows that if the Index Level
decreases during the Index Business Day, your effective exposure decreases from three times leveraged short. For example, if the Index
Level decreases by 20%, your effective exposure decreases from -3x to -1.5x.
Risks Relating to Conflicts of Interest and
Hedging
Please see the discussion in the product supplement
under the caption “Risk Factors—Risks Relating to Conflicts of Interest and Hedging” for important information relating
to the different roles that we and our affiliates will play in connection with the offering of the notes, and the variety of conflicts
of interest that may arise.
In addition to the conflicts of interest noted
in that section, please note that we will have the rights set forth in the “Summary” section above, including the right to
increase the Interest Rate Spread, up to the limits set forth in the “Summary” section.
Risks Relating to the Index
An investment in the notes is subject to risks relating to companies
engaged in the automobile sector.
The automotive industry can be highly cyclical,
and companies in the industry may suffer periodic operating losses. The companies whose securities are included in the Index will be positively
affected by any improvement in economic conditions that can result in increased demand for automobiles and automobile parts. The revenues
of companies whose securities are included in the Index are heavily influenced by the condition of the U.S. economy and the economies
in other regions of the world.
Automotive companies can be significantly affected
by labor relations and fluctuating component prices. Developments in automotive technologies (e.g., autonomous vehicle technologies) may
require significant capital expenditures that may not generate profits for several years, if ever. Automotive companies may be significantly
subject to government policies and regulations regarding imports and exports of automotive products.
Governmental policies affecting the automotive
industry, such as taxes, tariffs, duties, subsidies, and import and export restrictions on automotive products can influence industry
profitability. In addition, such companies must comply with environmental laws and regulations, for which there may be significant adverse
consequences for non-compliance. While most of the major automotive manufacturers are large companies, certain others may be non-diversified
in both product line and customer base, and may be more vulnerable to certain events that may negatively impact the automotive industry.
Many of the companies in the automotive industry
face significant capital expenses in connection with their business, such as the purchasing and manufacturing of automobiles. These companies
may or may not be able to recoup their investments in these assets, or to fund the finance charges relating to debt incurred to purchase
these assets.
Beginning in the first quarter of 2020, financial
markets in the United States and around the world experienced extreme and in many cases unprecedented volatility and severe losses due
to the global pandemic caused by COVID-19, a novel coronavirus. The pandemic has resulted in a wide range of social and economic disruptions,
including closed borders, and reduced or prohibited domestic and international travel, and supply chain shortages. Some sectors of the
economy and individual issuers, including companies whose securities are included in the Index, have been impacted.
The companies whose securities are included in the Index are subject
to a variety of risks relating to economic sectors other than the automotive industry.
The Index is designed to track the performance of securities issued
by companies that are materially engaged in certain segments of the automotive industry. However, a company’s securities may be
included in the Index even if only a relatively small portion of that company’s activities relate to that industry. Accordingly,
many of the companies whose securities are included in the Index may perform well due to their activities in a variety of other industries.
Even if some or all of these companies derive significant returns from the automotive industry, their securities may increase in value
due to factors that are unrelated to that industry.
The Index has limited actual historical information.
The Index was launched on December 19, 2022. Because
the Index is of recent origin and limited actual historical performance data exists with respect to it, your investment in the notes may
involve a greater risk than investing in securities linked to an Index with a more established record of performance.
The historical performance of the Index should
not be taken as an indication of its future performance. While the trading prices of the Index components will determine the Index Level,
it is impossible to predict whether the Index Level will fall or rise. Trading prices of the Index components will be influenced by the
complex and interrelated economic, financial, regulatory, geographic, judicial, tax, political and other factors that can affect the capital
markets generally and the equity trading markets on which the Index components are traded, and by various circumstances that can influence
the prices of the Index components.
The Index Sponsor may adjust the Index in a way that may affect
the Index Level, and the Index Sponsor and the Index Calculation Agent have no obligation to consider your interests.
Prime Indexes, as the Index Sponsor, is responsible
for maintaining the Index. The Index Sponsor can add, delete or substitute an Index component or make other methodological changes that
could change the Index Level. Changes to the Index components may affect the Index, as a newly added equity security may perform significantly
better or worse than the Index component or components it replaces.
Additionally, the Index Sponsor or the Index Calculation
Agent may alter, discontinue or suspend calculation or dissemination of the Index. Any of these actions could adversely affect the value
of the notes. The Index Sponsor and the Index Calculation Agent have no obligation to consider your interests in calculating or revising
the Index, and you will not have any rights against any of these parties if they take any such action. See “The Index.”
We and our affiliates have no affiliation with the Index Sponsor,
and are not responsible for any of its public disclosure of information.
We and our affiliates are not affiliated with the
Index Sponsor (except for licensing arrangements discussed under “The Index — License Agreement”) and have no ability
to control or predict its actions, including any errors in or discontinuation of public disclosure regarding methods or policies relating
to the calculation of the Index. If the Index Sponsor discontinues or suspends the calculation of the Index, it may become difficult to
determine the market value of the notes and the payment at maturity, call or upon early redemption. The Calculation Agent may designate
a successor index in its sole discretion. If the Calculation Agent determines in its sole discretion that no successor index comparable
to the Index exists, the payment you receive at maturity, call or upon early redemption will be determined by the Calculation Agent in
its sole discretion. See the section in the product supplement, “Additional Terms of the Notes — Discontinuance or Modification
of an Index.”
The Index Sponsor is not involved in the offering
of the notes in any way and does not have any obligation of any sort with respect to your notes. We are not affiliated with the Index
Sponsor, and the Index Sponsor does not have any obligation to take your interests into consideration for any reason, including when taking
any actions that might affect the value of the notes.
We have derived the information about the Index
Sponsor and the Index from publicly available information, without independent verification. Neither we nor any of our affiliates have
undertaken any independent review of the publicly available information about the Index Sponsor or the Index contained in this pricing
supplement. You, as an investor in the notes, should make your own independent investigation into the Index Sponsor and the Index.
The Index Calculation Agent or Index Sponsor may, in its sole discretion,
discontinue the public disclosure of the intraday Index Level and the end-of-day Closing Index Level.
The Index Calculation Agent and the Index Sponsor
are under no obligation to holders of the notes to continue to calculate the intraday Index Level and end-of-day official Closing Index
Level, or to calculate similar values for any successor index. If either party discontinues such public disclosure, we may not be able
to provide the Intraday Indicative Value of the notes or the Closing Indicative Note Value.
A limited number of Index components may affect the Index Level,
and the Index is not necessarily representative of its focus industry.
Under the Index methodology, at each monthly rebalancing of the Index, some stocks in the Index may each be assigned
an Index weighting of up to 15%, up to a total of 50% of the Index. Any reduction in the market price of any of those stocks is likely
to have a substantial adverse impact on the Index Level and the value of the notes. Significant changes to any of these stocks or their
issuers, including a merger or similar transaction, will have a more material impact on the Index Level as compared to a more diversified
index. Due to the relatively small number of Index components, those Index components and the Index itself may not necessarily follow
the price movements of securities issued by other companies in the industries tracked by the Index. If the Index components increase in
value, the Index will also increase in value, even if stock prices of other companies in the automobile industry generally decrease in
value. Giving effect to leverage, positive changes in the performance of one Index component will be magnified and have a material adverse
effect on the value of the notes. See “Summary—Path Dependence and Daily Leverage Reset” in the product supplement.
An investment in the notes is subject to risks associated with non-U.S.
securities markets.
The Index may from time to time include certain
non-U.S. equity securities. You should be aware that investments in securities linked to the value of foreign equity securities involve
particular risks. The foreign securities markets comprising the Index may have less liquidity and may be more volatile than U.S. or other
securities markets and market developments may affect foreign markets differently from U.S. or other securities markets. Direct or indirect
government intervention to stabilize these foreign securities markets, as well as cross-shareholdings in foreign companies, may affect
trading prices and volumes in these markets.
Prices of securities in foreign countries are subject
to political, economic, financial and social factors that apply in those geographical regions. These factors, which could negatively affect
those securities markets, include the possibility of recent or future changes in a foreign government’s economic and fiscal policies,
the possible imposition of, or changes in, currency exchange laws or other laws or restrictions applicable to foreign companies or investments
in foreign equity securities and 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 region. Moreover,
foreign economies may differ favorably or unfavorably from the U.S. economy in important respects such as growth of gross national product,
rate of inflation, capital reinvestment, resources and self-sufficiency.
We are not currently affiliated with any of the issuers of the Index
components.
We are not currently affiliated with any of the
issuers of the components of the Index. As a result, we have no ability, nor expect to have the ability in the future, to control the
actions of these companies, including actions that could affect the Index Level or the value of your notes, and we are not responsible
for any disclosure made by any other company. None of the money you pay us will go to any of the component issuers represented in the
Index and none of the component issuers will be involved in the offering of the notes in any way. These companies will not have any obligation
to consider your interests as a holder of the notes in taking any corporate actions that might affect the value of your notes.
HYPOTHETICAL EXAMPLES
Hypothetical Payment at Maturity
The following
examples and tables illustrate how the notes would perform at maturity in hypothetical circumstances. They are intended to highlight how
the return on the notes is affected by the daily performance of the Index, fees, leverage, compounding and path dependency. For ease of
review, the hypotheticals cover a 22-day period.
The resetting
of the leverage on each day is likely to cause each note to experience a “decay” effect, which is likely to worsen over time
and will be greater the more volatile the Index Level. The “decay” effect refers to the likely tendency of the notes to lose
value over time. Accordingly, the notes are not suitable for intermediate- or long-term investment, as any intermediate- or long-term
investment is very likely to sustain significant losses, even if the Index depreciates over the relevant time period. Although the decay
effect is more likely to impact the return on the notes the longer the notes are held, the decay effect can have a significant impact
on the note performance even over a period as short as two days. The notes are suitable only for sophisticated investors. If you invest
in the notes, you should continuously monitor your holdings of the notes and make investment decisions at least on each Index Trading
Day. Please see the section“—Illustrations of the “Decay
Effect” on the Notes” below.
We have shown
two sets of examples: 1 to 5 and 6 to 10. Examples 1 to 5 are based upon the minimum Interest Rate Spread of 2.00%. Examples 6 to 10 show
the impact if we elect to increase this amount to the maximum extent described above, to an Interest Rate Spread of 4.00%. All of these
examples assume that the US Federal Funds Effective Rate remains constant at 0% during the relevant period.
We have included
examples in which the Index Level alternatively decreases and increases at a constant rate of 3.00% per day, with the Index Level decreasing
by 0.99 points by day 22 (Examples 1 and 6), with a Note Return of -9.05% (Example 1) and -9.50% (Example 6); we have also included examples
in which the Index Level increases at a constant rate of 3.00% per day, increasing 91.61 points by day 22 (Examples 2 and 7) with a Note
Return of -87.52% (Example 2) and -87.58% (Example 7). Examples 3 to 5 and 8 to 10 highlight the effect of volatility in the Index. In
Examples 3 and 8, the Index Level decreases by a constant 1% per day, with a decrease of 19.84 points by day 22 and a Note Return of 90.61%
(Example 3) and 89.72% (Example 8). In contrast, in Examples 4 and 9, at day 22, the Index Level has decreased 19.63 points; however,
due to the volatility of the Index on a daily basis, the Note Return is -72.90% (Example 4) and -73.05% (Example 9), a significant difference
from the returns in Examples 3 and 8. Examples 5 and 10 also highlight the effect of volatility in the Index, in that the Index increases
and decreases in a volatile manner over the 22-day period, and ends at close to the same level as on day one. The Note Return is -37.25%
(Example 5) and -37.57% (Example 10) even though the Index Level is still at approximately 100.
For ease of
analysis and presentation, all of the examples assume that the notes were purchased on the Initial Trade Date at the Indicative Note Value
and disposed of on the Maturity Date, no Market Disruption Events occurred and that the term of the notes is 22 days. In Examples 1-10,
the Daily Investor Fee and the Daily Interest assume that there are no weekends or holidays. The examples assume that every calendar day
is an Exchange Business Day. The examples do not contemplate a call or early redemption during the relevant period.
These examples
highlight the impact of the Daily Investor Fee, leverage and compounding on the payment at maturity under different circumstances. Many
other factors will affect the value of the notes, and these figures are provided for illustration only. These hypothetical examples should
not be taken as an indication or a prediction of future Index performance or investment results and are intended to illustrate a few of
the possible returns on the notes. Because the Indicative Note Value takes into account the net effect of the Daily Investor Fee, which
is a fixed percentage of the value of the notes, and the performance of the Index, the Indicative Note Value is dependent on the path
taken by the Index Level to arrive at its ending level. The figures in these examples have been rounded for convenience.
We cannot
predict the actual Index Level at any time during the term of the notes or the market value of the notes, nor can we predict the relationship
between the Index Level and the market value of your notes at any time prior to the Maturity Date. The actual amount that a holder of
the notes will receive at maturity or call, or upon early redemption, as the case may be, and the rate of return on the notes will depend
on the actual Closing Index Levels during the term of the notes and during the Final Measurement Period or Call Measurement Period, or
on a Redemption Measurement Date, the Daily Investor Fee, Daily Interest, Index volatility and the Redemption Fee Amount, if applicable.
Moreover, the assumptions on which the hypothetical returns are based are purely for illustrative purposes. Consequently, the amount to
be paid in respect of the notes, if any, on the Maturity Date, Call Settlement Date or relevant Redemption Date, as applicable, may be
very different from the information reflected in this section.
Examples 1-5: Minimum Amount of the Interest Rate Spread
Example 1: The Index Level alternatively decreases and increases
by a constant 3.00% per day.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Deposit Factor |
4 |
Daily Interest Rate |
-2.00% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
-9.05% |
Cumulative Index Return |
-0.99% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily
Interest |
Deposit
Amount |
Short
Index
Amount |
Indicative
Note
Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
Previous
Index
Level *
(1+C) |
|
Current
Index Level
/
Previous
Index Level |
Previous
Indicative
Note Value
* Fee Rate
/ 365 |
Total of
E |
Previous
Indicative
Note Value
* Daily
Deposit
Factor *
Daily
Interest Rate
/ 365 |
Previous
Indicative
Note Value *
Daily
Financing
Factor
+ G - E |
Previous
Indicative
Note
Value *
Daily
Leverage
Factor * D |
H - I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
|
|
|
|
|
|
|
|
|
|
|
0 |
100.00 |
|
|
|
|
|
$100 |
$75 |
$25 |
|
1 |
97.00 |
-3.0% |
0.97 |
$0.0007 |
$0.0007 |
-$0.00548 |
$99.99 |
$72.75 |
$27.24 |
8.98% |
2 |
99.91 |
3.0% |
1.03 |
$0.0007 |
$0.0014 |
-$0.00597 |
$108.97 |
$84.18 |
$24.79 |
-9.02% |
3 |
96.91 |
-3.0% |
0.97 |
$0.0006 |
$0.0020 |
-$0.00543 |
$99.13 |
$72.13 |
$27.01 |
8.98% |
4 |
99.82 |
3.0% |
1.03 |
$0.0007 |
$0.0027 |
-$0.00592 |
$108.03 |
$83.46 |
$24.57 |
-9.02% |
5 |
96.83 |
-3.0% |
0.97 |
$0.0006 |
$0.0033 |
-$0.00539 |
$98.28 |
$71.51 |
$26.78 |
8.98% |
6 |
99.73 |
3.0% |
1.03 |
$0.0007 |
$0.0040 |
-$0.00587 |
$107.10 |
$82.74 |
$24.36 |
-9.02% |
7 |
96.74 |
-3.0% |
0.97 |
$0.0006 |
$0.0047 |
-$0.00534 |
$97.44 |
$70.89 |
$26.55 |
8.98% |
8 |
99.64 |
3.0% |
1.03 |
$0.0007 |
$0.0054 |
-$0.00582 |
$106.18 |
$82.03 |
$24.15 |
-9.02% |
9 |
96.65 |
-3.0% |
0.97 |
$0.0006 |
$0.0060 |
-$0.00529 |
$96.60 |
$70.28 |
$26.32 |
8.98% |
10 |
99.55 |
3.0% |
1.03 |
$0.0007 |
$0.0067 |
-$0.00577 |
$105.27 |
$81.33 |
$23.94 |
-9.02% |
11 |
96.56 |
-3.0% |
0.97 |
$0.0006 |
$0.0073 |
-$0.00525 |
$95.77 |
$69.68 |
$26.09 |
8.98% |
12 |
99.46 |
3.0% |
1.03 |
$0.0007 |
$0.0080 |
-$0.00572 |
$104.37 |
$80.63 |
$23.74 |
-9.02% |
13 |
96.48 |
-3.0% |
0.97 |
$0.0006 |
$0.0086 |
-$0.00520 |
$94.95 |
$69.08 |
$25.87 |
8.98% |
14 |
99.37 |
3.0% |
1.03 |
$0.0007 |
$0.0093 |
-$0.00567 |
$103.47 |
$79.94 |
$23.53 |
-9.02% |
15 |
96.39 |
-3.0% |
0.97 |
$0.0006 |
$0.0099 |
-$0.00516 |
$94.13 |
$68.49 |
$25.65 |
8.98% |
16 |
99.28 |
3.0% |
1.03 |
$0.0007 |
$0.0106 |
-$0.00562 |
$102.58 |
$79.25 |
$23.33 |
-9.02% |
17 |
96.30 |
-3.0% |
0.97 |
$0.0006 |
$0.0112 |
-$0.00511 |
$93.33 |
$67.90 |
$25.43 |
8.98% |
18 |
99.19 |
3.0% |
1.03 |
$0.0007 |
$0.0118 |
-$0.00557 |
$101.70 |
$78.57 |
$23.13 |
-9.02% |
19 |
96.22 |
-3.0% |
0.97 |
$0.0006 |
$0.0124 |
-$0.00507 |
$92.52 |
$67.31 |
$25.21 |
8.98% |
20 |
99.10 |
3.0% |
1.03 |
$0.0007 |
$0.0131 |
-$0.00553 |
$100.83 |
$77.89 |
$22.93 |
-9.02% |
21 |
96.13 |
-3.0% |
0.97 |
$0.0006 |
$0.0137 |
-$0.00503 |
$91.73 |
$66.74 |
$24.99 |
8.98% |
22 |
99.01 |
3.0% |
1.03 |
$0.0007 |
$0.0143 |
-$0.00548 |
$99.96 |
$77.23 |
$22.74 |
-9.02% |
Example 2: The Index Level increases by a constant 3.00% per day.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Deposit Factor |
4 |
Daily Interest Rate |
-2.00% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
-87.52% |
Cumulative Index Return |
91.61% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily
Interest |
Deposit
Amount |
Short
Index
Amount |
Indicative
Note
Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
Previous
Index
Level *
(1+C) |
|
Current
Index Level
/
Previous
Index Level |
Previous
Indicative
Note Value
* Fee Rate
/ 365 |
Total of
E |
Previous
Indicative
Note Value
* Daily
Deposit
Factor *
Daily
Interest Rate
/ 365 |
Previous
Indicative
Note Value *
Daily
Financing
Factor
+ G - E |
Previous
Indicative
Note
Value *
Daily
Leverage
Factor * D |
H - I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
|
|
|
|
|
|
|
|
|
|
|
0 |
100.00 |
|
|
|
|
|
$100 |
$75 |
$25 |
|
1 |
103.00 |
3.0% |
1.03 |
$0.0007 |
$0.0007 |
-$0.00548 |
$99.99 |
$77.25 |
$22.74 |
-9.02% |
2 |
106.09 |
3.0% |
1.03 |
$0.0006 |
$0.0012 |
-$0.00498 |
$90.97 |
$70.28 |
$20.69 |
-9.02% |
3 |
109.27 |
3.0% |
1.03 |
$0.0005 |
$0.0018 |
-$0.00454 |
$82.76 |
$63.94 |
$18.82 |
-9.02% |
4 |
112.55 |
3.0% |
1.03 |
$0.0005 |
$0.0023 |
-$0.00413 |
$75.29 |
$58.17 |
$17.13 |
-9.02% |
5 |
115.93 |
3.0% |
1.03 |
$0.0004 |
$0.0027 |
-$0.00375 |
$68.50 |
$52.92 |
$15.58 |
-9.02% |
6 |
119.41 |
3.0% |
1.03 |
$0.0004 |
$0.0031 |
-$0.00341 |
$62.32 |
$48.14 |
$14.17 |
-9.02% |
7 |
122.99 |
3.0% |
1.03 |
$0.0004 |
$0.0035 |
-$0.00311 |
$56.69 |
$43.80 |
$12.89 |
-9.02% |
8 |
126.68 |
3.0% |
1.03 |
$0.0003 |
$0.0038 |
-$0.00283 |
$51.58 |
$39.84 |
$11.73 |
-9.02% |
9 |
130.48 |
3.0% |
1.03 |
$0.0003 |
$0.0041 |
-$0.00257 |
$46.92 |
$36.25 |
$10.67 |
-9.02% |
10 |
134.39 |
3.0% |
1.03 |
$0.0003 |
$0.0044 |
-$0.00234 |
$42.69 |
$32.98 |
$9.71 |
-9.02% |
11 |
138.42 |
3.0% |
1.03 |
$0.0003 |
$0.0047 |
-$0.00213 |
$38.83 |
$30.00 |
$8.83 |
-9.02% |
12 |
142.58 |
3.0% |
1.03 |
$0.0002 |
$0.0049 |
-$0.00194 |
$35.33 |
$27.29 |
$8.04 |
-9.02% |
13 |
146.85 |
3.0% |
1.03 |
$0.0002 |
$0.0051 |
-$0.00176 |
$32.14 |
$24.83 |
$7.31 |
-9.02% |
14 |
151.26 |
3.0% |
1.03 |
$0.0002 |
$0.0053 |
-$0.00160 |
$29.24 |
$22.59 |
$6.65 |
-9.02% |
15 |
155.80 |
3.0% |
1.03 |
$0.0002 |
$0.0055 |
-$0.00146 |
$26.60 |
$20.55 |
$6.05 |
-9.02% |
16 |
160.47 |
3.0% |
1.03 |
$0.0002 |
$0.0056 |
-$0.00133 |
$24.20 |
$18.70 |
$5.50 |
-9.02% |
17 |
165.28 |
3.0% |
1.03 |
$0.0001 |
$0.0058 |
-$0.00121 |
$22.02 |
$17.01 |
$5.01 |
-9.02% |
18 |
170.24 |
3.0% |
1.03 |
$0.0001 |
$0.0059 |
-$0.00110 |
$20.03 |
$15.47 |
$4.56 |
-9.02% |
19 |
175.35 |
3.0% |
1.03 |
$0.0001 |
$0.0060 |
-$0.00100 |
$18.22 |
$14.08 |
$4.14 |
-9.02% |
20 |
180.61 |
3.0% |
1.03 |
$0.0001 |
$0.0061 |
-$0.00091 |
$16.58 |
$12.81 |
$3.77 |
-9.02% |
21 |
186.03 |
3.0% |
1.03 |
$0.0001 |
$0.0062 |
-$0.00083 |
$15.08 |
$11.65 |
$3.43 |
-9.02% |
22 |
191.61 |
3.0% |
1.03 |
$0.0001 |
$0.0063 |
-$0.00075 |
$13.72 |
$10.60 |
$3.12 |
-9.02% |
Example 3: The Index Level decreases by a constant 1.00% per day.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Deposit Factor |
4 |
Daily Interest Rate |
-2.00% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
90.61% |
Cumulative Index Return |
-19.84% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily Interest |
Deposit
Amount |
Short
Index
Amount |
Indicative
Note
Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
Previous
Index
Level *
(1+C) |
|
Current
Index Level
/
Previous
Index Level |
Previous
Indicative
Note Value
* Fee Rate
/ 365 |
Total of
E |
Previous
Indicative
Note Value *
Daily Deposit
Factor *
Daily Interest
Rate / 365 |
Previous
Indicative
Note Value *
Daily
Financing
Factor
+ G - E |
Previous
Indicative
Note
Value *
Daily
Leverage
Factor * D |
H - I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
|
|
|
|
|
|
|
|
|
|
|
0 |
100.00 |
|
|
|
|
|
$100 |
$75 |
$25 |
|
1 |
99.00 |
-1.0% |
0.99 |
$0.0007 |
$0.0007 |
-$0.00548 |
$99.99 |
$74.25 |
$25.74 |
2.98% |
2 |
98.01 |
-1.0% |
0.99 |
$0.0007 |
$0.0013 |
-$0.00564 |
$102.97 |
$76.46 |
$26.51 |
2.98% |
3 |
97.03 |
-1.0% |
0.99 |
$0.0007 |
$0.0020 |
-$0.00581 |
$106.03 |
$78.73 |
$27.30 |
2.98% |
4 |
96.06 |
-1.0% |
0.99 |
$0.0007 |
$0.0027 |
-$0.00598 |
$109.19 |
$81.08 |
$28.11 |
2.98% |
5 |
95.10 |
-1.0% |
0.99 |
$0.0007 |
$0.0035 |
-$0.00616 |
$112.44 |
$83.49 |
$28.95 |
2.98% |
6 |
94.15 |
-1.0% |
0.99 |
$0.0008 |
$0.0042 |
-$0.00634 |
$115.78 |
$85.97 |
$29.81 |
2.98% |
7 |
93.21 |
-1.0% |
0.99 |
$0.0008 |
$0.0050 |
-$0.00653 |
$119.23 |
$88.53 |
$30.70 |
2.98% |
8 |
92.27 |
-1.0% |
0.99 |
$0.0008 |
$0.0058 |
-$0.00673 |
$122.78 |
$91.17 |
$31.61 |
2.98% |
9 |
91.35 |
-1.0% |
0.99 |
$0.0008 |
$0.0066 |
-$0.00693 |
$126.43 |
$93.88 |
$32.55 |
2.98% |
10 |
90.44 |
-1.0% |
0.99 |
$0.0008 |
$0.0075 |
-$0.00713 |
$130.19 |
$96.67 |
$33.52 |
2.98% |
11 |
89.53 |
-1.0% |
0.99 |
$0.0009 |
$0.0083 |
-$0.00735 |
$134.06 |
$99.55 |
$34.52 |
2.98% |
12 |
88.64 |
-1.0% |
0.99 |
$0.0009 |
$0.0092 |
-$0.00757 |
$138.05 |
$102.51 |
$35.54 |
2.98% |
13 |
87.75 |
-1.0% |
0.99 |
$0.0009 |
$0.0101 |
-$0.00779 |
$142.16 |
$105.56 |
$36.60 |
2.98% |
14 |
86.87 |
-1.0% |
0.99 |
$0.0010 |
$0.0111 |
-$0.00802 |
$146.39 |
$108.70 |
$37.69 |
2.98% |
15 |
86.01 |
-1.0% |
0.99 |
$0.0010 |
$0.0121 |
-$0.00826 |
$150.75 |
$111.94 |
$38.81 |
2.98% |
16 |
85.15 |
-1.0% |
0.99 |
$0.0010 |
$0.0131 |
-$0.00851 |
$155.23 |
$115.27 |
$39.97 |
2.98% |
17 |
84.29 |
-1.0% |
0.99 |
$0.0010 |
$0.0141 |
-$0.00876 |
$159.85 |
$118.70 |
$41.15 |
2.98% |
18 |
83.45 |
-1.0% |
0.99 |
$0.0011 |
$0.0152 |
-$0.00902 |
$164.61 |
$122.23 |
$42.38 |
2.98% |
19 |
82.62 |
-1.0% |
0.99 |
$0.0011 |
$0.0163 |
-$0.00929 |
$169.50 |
$125.87 |
$43.64 |
2.98% |
20 |
81.79 |
-1.0% |
0.99 |
$0.0011 |
$0.0174 |
-$0.00956 |
$174.55 |
$129.61 |
$44.94 |
2.98% |
21 |
80.97 |
-1.0% |
0.99 |
$0.0012 |
$0.0186 |
-$0.00985 |
$179.74 |
$133.47 |
$46.28 |
2.98% |
22 |
80.16 |
-1.0% |
0.99 |
$0.0012 |
$0.0198 |
-$0.01014 |
$185.09 |
$137.44 |
$47.65 |
2.98% |
Example 4: The Index Level decreases in a volatile manner.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Deposit Factor |
4 |
Daily Interest Rate |
-2.00% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
-72.90% |
Cumulative Index Return |
-19.63% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily Interest |
Deposit
Amount |
Short
Index
Amount |
Indicative
Note
Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
Previous
Index
Level *
(1+C) |
|
Current
Index Level
/
Previous
Index Level |
Previous
Indicative
Note Value
* Fee Rate
/ 365 |
Total of
E |
Previous
Indicative
Note Value *
Daily Deposit
Factor *
Daily Interest
Rate / 365 |
Previous
Indicative
Note Value *
Daily
Financing
Factor
+ G - E |
Previous
Indicative
Note
Value *
Daily
Leverage
Factor * D |
H - I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
|
|
|
|
|
|
|
|
|
|
|
0 |
100.00 |
|
|
|
|
|
$100 |
$75 |
$25 |
|
1 |
89.00 |
-11.0% |
0.89 |
$0.0007 |
$0.0007 |
-$0.00548 |
$99.99 |
$66.75 |
$33.24 |
32.98% |
2 |
92.56 |
4.0% |
1.04 |
$0.0009 |
$0.0015 |
-$0.00729 |
$132.97 |
$103.72 |
$29.25 |
-12.02% |
3 |
95.34 |
3.0% |
1.03 |
$0.0008 |
$0.0023 |
-$0.00641 |
$116.98 |
$90.37 |
$26.61 |
-9.02% |
4 |
103.92 |
9.0% |
1.09 |
$0.0007 |
$0.0030 |
-$0.00583 |
$106.42 |
$87.01 |
$19.42 |
-27.02% |
5 |
109.11 |
5.0% |
1.05 |
$0.0005 |
$0.0035 |
-$0.00426 |
$77.66 |
$61.16 |
$16.50 |
-15.02% |
6 |
121.12 |
11.0% |
1.11 |
$0.0004 |
$0.0039 |
-$0.00362 |
$65.99 |
$54.94 |
$11.05 |
-33.02% |
7 |
128.38 |
6.0% |
1.06 |
$0.0003 |
$0.0042 |
-$0.00242 |
$44.20 |
$35.14 |
$9.06 |
-18.02% |
8 |
134.80 |
5.0% |
1.05 |
$0.0002 |
$0.0044 |
-$0.00199 |
$36.23 |
$28.54 |
$7.70 |
-15.02% |
9 |
161.76 |
20.0% |
1.20 |
$0.0002 |
$0.0046 |
-$0.00169 |
$30.79 |
$27.71 |
$3.08 |
-60.02% |
10 |
127.79 |
-21.0% |
0.79 |
$0.0001 |
$0.0047 |
-$0.00067 |
$12.31 |
$7.29 |
$5.02 |
62.98% |
11 |
122.68 |
-4.0% |
0.96 |
$0.0001 |
$0.0048 |
-$0.00110 |
$20.06 |
$14.44 |
$5.62 |
11.98% |
12 |
131.27 |
7.0% |
1.07 |
$0.0001 |
$0.0050 |
-$0.00123 |
$22.46 |
$18.03 |
$4.43 |
-21.02% |
13 |
154.90 |
18.0% |
1.18 |
$0.0001 |
$0.0051 |
-$0.00097 |
$17.74 |
$15.70 |
$2.04 |
-54.02% |
14 |
165.74 |
7.0% |
1.07 |
$0.0001 |
$0.0052 |
-$0.00045 |
$8.16 |
$6.55 |
$1.61 |
-21.02% |
15 |
159.11 |
-4.0% |
0.96 |
$0.0000 |
$0.0052 |
-$0.00035 |
$6.44 |
$4.64 |
$1.80 |
11.98% |
16 |
120.92 |
-24.0% |
0.76 |
$0.0000 |
$0.0052 |
-$0.00040 |
$7.21 |
$4.11 |
$3.10 |
71.98% |
17 |
106.41 |
-12.0% |
0.88 |
$0.0001 |
$0.0053 |
-$0.00068 |
$12.40 |
$8.19 |
$4.22 |
35.98% |
18 |
92.58 |
-13.0% |
0.87 |
$0.0001 |
$0.0054 |
-$0.00092 |
$16.87 |
$11.01 |
$5.86 |
38.98% |
19 |
82.39 |
-11.0% |
0.89 |
$0.0002 |
$0.0056 |
-$0.00128 |
$23.44 |
$15.65 |
$7.79 |
32.98% |
20 |
76.63 |
-7.0% |
0.93 |
$0.0002 |
$0.0058 |
-$0.00171 |
$31.17 |
$21.74 |
$9.43 |
20.98% |
21 |
70.50 |
-8.0% |
0.92 |
$0.0002 |
$0.0060 |
-$0.00207 |
$37.71 |
$26.02 |
$11.69 |
23.98% |
22 |
80.37 |
14.0% |
1.14 |
$0.0003 |
$0.0063 |
-$0.00256 |
$46.75 |
$39.97 |
$6.78 |
-42.02% |
Example 5: The Index Level increases and decreases in a volatile
manner, ending at the same level.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Deposit Factor |
4 |
Daily Interest Rate |
-2.00% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
-37.25% |
Cumulative Index Return |
-0.02% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily Interest |
Deposit
Amount |
Short
Index
Amount |
Indicative
Note
Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
Previous
Index
Level *
(1+C) |
|
Current
Index Level
/
Previous
Index Level |
Previous
Indicative
Note Value
* Fee Rate
/ 365 |
Total of
E |
Previous
Indicative
Note Value *
Daily
Deposit
Factor *
Daily Interest
Rate / 365 |
Previous
Indicative
Note Value *
Daily
Financing
Factor
+ G - E |
Previous
Indicative
Note
Value *
Daily
Leverage
Factor * D |
H - I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
|
|
|
|
|
|
|
|
|
|
|
0 |
100.00 |
|
|
|
|
|
$100 |
$75 |
$25 |
|
1 |
102.00 |
2.0% |
1.02 |
$0.0007 |
$0.0007 |
-$0.00548 |
$99.99 |
$76.50 |
$23.49 |
-6.02% |
2 |
105.06 |
3.0% |
1.03 |
$0.0006 |
$0.0013 |
-$0.00515 |
$93.97 |
$72.60 |
$21.37 |
-9.02% |
3 |
109.26 |
4.0% |
1.04 |
$0.0006 |
$0.0018 |
-$0.00468 |
$85.49 |
$66.69 |
$18.80 |
-12.02% |
4 |
98.34 |
-10.0% |
0.90 |
$0.0005 |
$0.0023 |
-$0.00412 |
$75.21 |
$50.77 |
$24.44 |
29.98% |
5 |
100.30 |
2.0% |
1.02 |
$0.0006 |
$0.0029 |
-$0.00536 |
$97.75 |
$74.79 |
$22.97 |
-6.02% |
6 |
103.31 |
3.0% |
1.03 |
$0.0006 |
$0.0035 |
-$0.00503 |
$91.86 |
$70.97 |
$20.89 |
-9.02% |
7 |
92.98 |
-10.0% |
0.90 |
$0.0005 |
$0.0041 |
-$0.00458 |
$83.57 |
$56.42 |
$27.16 |
29.98% |
8 |
94.84 |
2.0% |
1.02 |
$0.0007 |
$0.0048 |
-$0.00595 |
$108.63 |
$83.10 |
$25.52 |
-6.02% |
9 |
96.74 |
2.0% |
1.02 |
$0.0007 |
$0.0055 |
-$0.00559 |
$102.08 |
$78.10 |
$23.98 |
-6.02% |
10 |
87.06 |
-10.0% |
0.90 |
$0.0006 |
$0.0061 |
-$0.00526 |
$95.93 |
$64.76 |
$31.17 |
29.98% |
11 |
88.80 |
2.0% |
1.02 |
$0.0008 |
$0.0069 |
-$0.00683 |
$124.69 |
$95.39 |
$29.30 |
-6.02% |
12 |
90.58 |
2.0% |
1.02 |
$0.0008 |
$0.0077 |
-$0.00642 |
$117.18 |
$89.65 |
$27.53 |
-6.02% |
13 |
81.52 |
-10.0% |
0.90 |
$0.0007 |
$0.0084 |
-$0.00603 |
$110.12 |
$74.33 |
$35.78 |
29.98% |
14 |
83.15 |
2.0% |
1.02 |
$0.0009 |
$0.0093 |
-$0.00784 |
$143.13 |
$109.50 |
$33.63 |
-6.02% |
15 |
84.82 |
2.0% |
1.02 |
$0.0009 |
$0.0102 |
-$0.00737 |
$134.50 |
$102.90 |
$31.60 |
-6.02% |
16 |
76.33 |
-10.0% |
0.90 |
$0.0008 |
$0.0110 |
-$0.00693 |
$126.40 |
$85.32 |
$41.07 |
29.98% |
17 |
77.86 |
2.0% |
1.02 |
$0.0011 |
$0.0121 |
-$0.00900 |
$164.29 |
$125.69 |
$38.60 |
-6.02% |
18 |
79.42 |
2.0% |
1.02 |
$0.0010 |
$0.0131 |
-$0.00846 |
$154.39 |
$118.12 |
$36.27 |
-6.02% |
19 |
81.01 |
2.0% |
1.02 |
$0.0009 |
$0.0140 |
-$0.00795 |
$145.09 |
$111.00 |
$34.09 |
-6.02% |
20 |
89.11 |
10.0% |
1.10 |
$0.0009 |
$0.0149 |
-$0.00747 |
$136.35 |
$112.49 |
$23.85 |
-30.02% |
21 |
90.89 |
2.0% |
1.02 |
$0.0006 |
$0.0155 |
-$0.00523 |
$95.41 |
$72.99 |
$22.42 |
-6.02% |
22 |
99.98 |
10.0% |
1.10 |
$0.0006 |
$0.0161 |
-$0.00491 |
$89.66 |
$73.98 |
$15.69 |
-30.02% |
Examples 6 to 10: Maximum Amount of the Interest Rate Spread
Example 6: The Index Level alternatively decreases and increases
by a constant 3.00% per day.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Deposit Factor |
4 |
Daily Interest Rate |
-4.00% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
-9.50% |
Cumulative Index Return |
-0.99% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily Interest |
Deposit
Amount |
Short
Index
Amount |
Indicative
Note
Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
Previous
Index
Level *
(1+C) |
|
Current Index
Level /
Previous
Index Level |
Previous
Indicative
Note Value
* Fee Rate
/ 365 |
Total of
E |
Previous
Indicative
Note Value *
Daily Deposit
Factor *
Daily Interest
Rate / 365 |
Previous
Indicative
Note Value *
Daily
Financing
Factor
+ G - E |
Previous
Indicative
Note
Value *
Daily
Leverage
Factor * D |
H - I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
|
|
|
|
|
|
|
|
|
|
|
0 |
100.00 |
|
|
|
|
|
$100 |
$75 |
$25 |
|
1 |
97.00 |
-3.0% |
0.97 |
$0.0007 |
$0.0007 |
-$0.01096 |
$99.99 |
$72.75 |
$27.24 |
8.95% |
2 |
99.91 |
3.0% |
1.03 |
$0.0007 |
$0.0014 |
-$0.01194 |
$108.94 |
$84.17 |
$24.77 |
-9.05% |
3 |
96.91 |
-3.0% |
0.97 |
$0.0006 |
$0.0020 |
-$0.01086 |
$99.09 |
$72.09 |
$26.99 |
8.95% |
4 |
99.82 |
3.0% |
1.03 |
$0.0007 |
$0.0027 |
-$0.01183 |
$107.96 |
$83.41 |
$24.55 |
-9.05% |
5 |
96.83 |
-3.0% |
0.97 |
$0.0006 |
$0.0033 |
-$0.01076 |
$98.19 |
$71.44 |
$26.75 |
8.95% |
6 |
99.73 |
3.0% |
1.03 |
$0.0007 |
$0.0040 |
-$0.01173 |
$106.98 |
$82.65 |
$24.33 |
-9.05% |
7 |
96.74 |
-3.0% |
0.97 |
$0.0006 |
$0.0047 |
-$0.01066 |
$97.30 |
$70.80 |
$26.51 |
8.95% |
8 |
99.64 |
3.0% |
1.03 |
$0.0007 |
$0.0054 |
-$0.01162 |
$106.02 |
$81.91 |
$24.11 |
-9.05% |
9 |
96.65 |
-3.0% |
0.97 |
$0.0006 |
$0.0060 |
-$0.01057 |
$96.43 |
$70.16 |
$26.27 |
8.95% |
10 |
99.55 |
3.0% |
1.03 |
$0.0007 |
$0.0067 |
-$0.01151 |
$105.06 |
$81.17 |
$23.89 |
-9.05% |
11 |
96.56 |
-3.0% |
0.97 |
$0.0006 |
$0.0073 |
-$0.01047 |
$95.56 |
$69.52 |
$26.03 |
8.95% |
12 |
99.46 |
3.0% |
1.03 |
$0.0007 |
$0.0080 |
-$0.01141 |
$104.11 |
$80.44 |
$23.68 |
-9.05% |
13 |
96.48 |
-3.0% |
0.97 |
$0.0006 |
$0.0086 |
-$0.01038 |
$94.69 |
$68.90 |
$25.80 |
8.95% |
14 |
99.37 |
3.0% |
1.03 |
$0.0007 |
$0.0093 |
-$0.01131 |
$103.17 |
$79.71 |
$23.46 |
-9.05% |
15 |
96.39 |
-3.0% |
0.97 |
$0.0006 |
$0.0099 |
-$0.01028 |
$93.84 |
$68.27 |
$25.56 |
8.95% |
16 |
99.28 |
3.0% |
1.03 |
$0.0007 |
$0.0105 |
-$0.01121 |
$102.24 |
$78.99 |
$23.25 |
-9.05% |
17 |
96.30 |
-3.0% |
0.97 |
$0.0006 |
$0.0111 |
-$0.01019 |
$92.99 |
$67.66 |
$25.33 |
8.95% |
18 |
99.19 |
3.0% |
1.03 |
$0.0007 |
$0.0118 |
-$0.01110 |
$101.32 |
$78.28 |
$23.04 |
-9.05% |
19 |
96.22 |
-3.0% |
0.97 |
$0.0006 |
$0.0124 |
-$0.01010 |
$92.15 |
$67.05 |
$25.10 |
8.95% |
20 |
99.10 |
3.0% |
1.03 |
$0.0007 |
$0.0131 |
-$0.01100 |
$100.40 |
$77.57 |
$22.83 |
-9.05% |
21 |
96.13 |
-3.0% |
0.97 |
$0.0006 |
$0.0137 |
-$0.01001 |
$91.32 |
$66.44 |
$24.88 |
8.95% |
22 |
99.01 |
3.0% |
1.03 |
$0.0006 |
$0.0143 |
-$0.01090 |
$99.50 |
$76.87 |
$22.63 |
-9.05% |
Example 7: The Index Level increases by a constant 3.00% per day.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Deposit Factor |
4 |
Daily Interest Rate |
-4.00% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
-87.58% |
Cumulative Index Return |
91.61% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily Interest |
Deposit
Amount |
Short
Index
Amount |
Indicative
Note
Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
Previous
Index
Level *
(1+C) |
|
Current
Index Level
/
Previous
Index Level |
Previous
Indicative
Note Value
* Fee Rate
/ 365 |
Total of
E |
Previous
Indicative
Note Value *
Daily Deposit
Factor *
Daily Interest
Rate / 365 |
Previous
Indicative
Note Value *
Daily
Financing
Factor
+ G - E |
Previous
Indicative
Note
Value *
Daily
Leverage
Factor * D |
H - I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
|
|
|
|
|
|
|
|
|
|
|
0 |
100.00 |
|
|
|
|
|
$100 |
$75 |
$25 |
|
1 |
103.00 |
3.0% |
1.03 |
$0.0007 |
$0.0007 |
-$0.01096 |
$99.99 |
$77.25 |
$22.74 |
-9.05% |
2 |
106.09 |
3.0% |
1.03 |
$0.0006 |
$0.0012 |
-$0.00997 |
$90.94 |
$70.26 |
$20.68 |
-9.05% |
3 |
109.27 |
3.0% |
1.03 |
$0.0005 |
$0.0018 |
-$0.00907 |
$82.72 |
$63.91 |
$18.81 |
-9.05% |
4 |
112.55 |
3.0% |
1.03 |
$0.0005 |
$0.0023 |
-$0.00825 |
$75.23 |
$58.12 |
$17.11 |
-9.05% |
5 |
115.93 |
3.0% |
1.03 |
$0.0004 |
$0.0027 |
-$0.00750 |
$68.43 |
$52.87 |
$15.56 |
-9.05% |
6 |
119.41 |
3.0% |
1.03 |
$0.0004 |
$0.0031 |
-$0.00682 |
$62.24 |
$48.08 |
$14.15 |
-9.05% |
7 |
122.99 |
3.0% |
1.03 |
$0.0004 |
$0.0035 |
-$0.00620 |
$56.61 |
$43.73 |
$12.87 |
-9.05% |
8 |
126.68 |
3.0% |
1.03 |
$0.0003 |
$0.0038 |
-$0.00564 |
$51.49 |
$39.78 |
$11.71 |
-9.05% |
9 |
130.48 |
3.0% |
1.03 |
$0.0003 |
$0.0041 |
-$0.00513 |
$46.83 |
$36.18 |
$10.65 |
-9.05% |
10 |
134.39 |
3.0% |
1.03 |
$0.0003 |
$0.0044 |
-$0.00467 |
$42.59 |
$32.91 |
$9.69 |
-9.05% |
11 |
138.42 |
3.0% |
1.03 |
$0.0003 |
$0.0047 |
-$0.00425 |
$38.74 |
$29.93 |
$8.81 |
-9.05% |
12 |
142.58 |
3.0% |
1.03 |
$0.0002 |
$0.0049 |
-$0.00386 |
$35.23 |
$27.22 |
$8.01 |
-9.05% |
13 |
146.85 |
3.0% |
1.03 |
$0.0002 |
$0.0051 |
-$0.00351 |
$32.05 |
$24.76 |
$7.29 |
-9.05% |
14 |
151.26 |
3.0% |
1.03 |
$0.0002 |
$0.0053 |
-$0.00319 |
$29.15 |
$22.52 |
$6.63 |
-9.05% |
15 |
155.80 |
3.0% |
1.03 |
$0.0002 |
$0.0055 |
-$0.00291 |
$26.51 |
$20.48 |
$6.03 |
-9.05% |
16 |
160.47 |
3.0% |
1.03 |
$0.0002 |
$0.0056 |
-$0.00264 |
$24.11 |
$18.63 |
$5.48 |
-9.05% |
17 |
165.28 |
3.0% |
1.03 |
$0.0001 |
$0.0058 |
-$0.00240 |
$21.93 |
$16.94 |
$4.99 |
-9.05% |
18 |
170.24 |
3.0% |
1.03 |
$0.0001 |
$0.0059 |
-$0.00219 |
$19.95 |
$15.41 |
$4.54 |
-9.05% |
19 |
175.35 |
3.0% |
1.03 |
$0.0001 |
$0.0060 |
-$0.00199 |
$18.14 |
$14.02 |
$4.13 |
-9.05% |
20 |
180.61 |
3.0% |
1.03 |
$0.0001 |
$0.0061 |
-$0.00181 |
$16.50 |
$12.75 |
$3.75 |
-9.05% |
21 |
186.03 |
3.0% |
1.03 |
$0.0001 |
$0.0062 |
-$0.00164 |
$15.01 |
$11.60 |
$3.41 |
-9.05% |
22 |
191.61 |
3.0% |
1.03 |
$0.0001 |
$0.0063 |
-$0.00150 |
$13.65 |
$10.55 |
$3.10 |
-9.05% |
Example 8: The Index Level decreases by a constant 1.00% per day.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Deposit Factor |
4 |
Daily Interest Rate |
-4.00% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
89.72% |
Cumulative Index Return |
-19.84% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily Interest |
Deposit
Amount |
Short
Index
Amount |
Indicative
Note
Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
Previous
Index
Level *
(1+C) |
|
Current
Index Level
/
Previous
Index Level |
Previous
Indicative
Note Value
* Fee Rate
/ 365 |
Total of
E |
Previous
Indicative
Note Value *
Daily Deposit
Factor *
Daily Interest
Rate / 365 |
Previous
Indicative
Note Value *
Daily
Financing
Factor
+ G - E |
Previous
Indicative
Note
Value *
Daily
Leverage
Factor * D |
H - I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
|
|
|
|
|
|
|
|
|
|
|
0 |
100.00 |
|
|
|
|
|
$100 |
$75 |
$25 |
|
1 |
99.00 |
-1.0% |
0.99 |
$0.0007 |
$0.0007 |
-$0.01096 |
$99.99 |
$74.25 |
$25.74 |
2.95% |
2 |
98.01 |
-1.0% |
0.99 |
$0.0007 |
$0.0013 |
-$0.01128 |
$102.94 |
$76.44 |
$26.50 |
2.95% |
3 |
97.03 |
-1.0% |
0.99 |
$0.0007 |
$0.0020 |
-$0.01162 |
$105.98 |
$78.70 |
$27.28 |
2.95% |
4 |
96.06 |
-1.0% |
0.99 |
$0.0007 |
$0.0027 |
-$0.01196 |
$109.11 |
$81.03 |
$28.09 |
2.95% |
5 |
95.10 |
-1.0% |
0.99 |
$0.0007 |
$0.0035 |
-$0.01231 |
$112.33 |
$83.42 |
$28.92 |
2.95% |
6 |
94.15 |
-1.0% |
0.99 |
$0.0008 |
$0.0042 |
-$0.01268 |
$115.65 |
$85.88 |
$29.77 |
2.95% |
7 |
93.21 |
-1.0% |
0.99 |
$0.0008 |
$0.0050 |
-$0.01305 |
$119.07 |
$88.42 |
$30.65 |
2.95% |
8 |
92.27 |
-1.0% |
0.99 |
$0.0008 |
$0.0058 |
-$0.01344 |
$122.59 |
$91.03 |
$31.56 |
2.95% |
9 |
91.35 |
-1.0% |
0.99 |
$0.0008 |
$0.0066 |
-$0.01383 |
$126.21 |
$93.72 |
$32.49 |
2.95% |
10 |
90.44 |
-1.0% |
0.99 |
$0.0008 |
$0.0074 |
-$0.01424 |
$129.93 |
$96.49 |
$33.45 |
2.95% |
11 |
89.53 |
-1.0% |
0.99 |
$0.0009 |
$0.0083 |
-$0.01466 |
$133.77 |
$99.34 |
$34.43 |
2.95% |
12 |
88.64 |
-1.0% |
0.99 |
$0.0009 |
$0.0092 |
-$0.01509 |
$137.72 |
$102.27 |
$35.45 |
2.95% |
13 |
87.75 |
-1.0% |
0.99 |
$0.0009 |
$0.0101 |
-$0.01554 |
$141.79 |
$105.29 |
$36.50 |
2.95% |
14 |
86.87 |
-1.0% |
0.99 |
$0.0009 |
$0.0111 |
-$0.01600 |
$145.98 |
$108.40 |
$37.58 |
2.95% |
15 |
86.01 |
-1.0% |
0.99 |
$0.0010 |
$0.0121 |
-$0.01647 |
$150.29 |
$111.60 |
$38.69 |
2.95% |
16 |
85.15 |
-1.0% |
0.99 |
$0.0010 |
$0.0131 |
-$0.01696 |
$154.73 |
$114.90 |
$39.83 |
2.95% |
17 |
84.29 |
-1.0% |
0.99 |
$0.0010 |
$0.0141 |
-$0.01746 |
$159.30 |
$118.29 |
$41.01 |
2.95% |
18 |
83.45 |
-1.0% |
0.99 |
$0.0011 |
$0.0152 |
-$0.01798 |
$164.00 |
$121.79 |
$42.22 |
2.95% |
19 |
82.62 |
-1.0% |
0.99 |
$0.0011 |
$0.0163 |
-$0.01851 |
$168.85 |
$125.38 |
$43.46 |
2.95% |
20 |
81.79 |
-1.0% |
0.99 |
$0.0011 |
$0.0174 |
-$0.01905 |
$173.83 |
$129.09 |
$44.75 |
2.95% |
21 |
80.97 |
-1.0% |
0.99 |
$0.0012 |
$0.0186 |
-$0.01962 |
$178.97 |
$132.90 |
$46.07 |
2.95% |
22 |
80.16 |
-1.0% |
0.99 |
$0.0012 |
$0.0198 |
-$0.02019 |
$184.25 |
$136.82 |
$47.43 |
2.95% |
Example 9: The Index Level decreases in a volatile manner.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Deposit Factor |
4 |
Daily Interest Rate |
-4.00% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
-73.05% |
Cumulative Index Return |
-19.63% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily Interest |
Deposit
Amount |
Short
Index
Amount |
Indicative
Note
Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
Previous
Index
Level *
(1+C) |
|
Current
Index Level
/
Previous
Index Level |
Previous
Indicative
Note Value
* Fee Rate
/ 365 |
Total of
E |
Previous
Indicative
Note Value *
Daily Deposit
Factor *
Daily Interest
Rate / 365 |
Previous
Indicative
Note Value *
Daily
Financing
Factor
+ G - E |
Previous
Indicative
Note
Value *
Daily
Leverage
Factor * D |
H - I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
|
|
|
|
|
|
|
|
|
|
|
0 |
100.00 |
|
|
|
|
|
$100 |
$75 |
$25 |
|
1 |
89.00 |
-11.0% |
0.89 |
$0.0007 |
$0.0007 |
-$0.01096 |
$99.99 |
$66.75 |
$33.24 |
32.95% |
2 |
92.56 |
4.0% |
1.04 |
$0.0009 |
$0.0015 |
-$0.01457 |
$132.94 |
$103.70 |
$29.23 |
-12.05% |
3 |
95.34 |
3.0% |
1.03 |
$0.0008 |
$0.0023 |
-$0.01282 |
$116.92 |
$90.33 |
$26.59 |
-9.05% |
4 |
103.92 |
9.0% |
1.09 |
$0.0007 |
$0.0030 |
-$0.01166 |
$106.35 |
$86.95 |
$19.40 |
-27.05% |
5 |
109.11 |
5.0% |
1.05 |
$0.0005 |
$0.0035 |
-$0.00850 |
$77.58 |
$61.10 |
$16.48 |
-15.05% |
6 |
121.12 |
11.0% |
1.11 |
$0.0004 |
$0.0039 |
-$0.00722 |
$65.91 |
$54.88 |
$11.03 |
-33.05% |
7 |
128.38 |
6.0% |
1.06 |
$0.0003 |
$0.0042 |
-$0.00484 |
$44.13 |
$35.09 |
$9.04 |
-18.05% |
8 |
134.80 |
5.0% |
1.05 |
$0.0002 |
$0.0044 |
-$0.00396 |
$36.17 |
$28.48 |
$7.68 |
-15.05% |
9 |
161.76 |
20.0% |
1.20 |
$0.0002 |
$0.0046 |
-$0.00337 |
$30.72 |
$27.65 |
$3.07 |
-60.05% |
10 |
127.79 |
-21.0% |
0.79 |
$0.0001 |
$0.0047 |
-$0.00135 |
$12.28 |
$7.27 |
$5.00 |
62.95% |
11 |
122.68 |
-4.0% |
0.96 |
$0.0001 |
$0.0048 |
-$0.00219 |
$20.00 |
$14.40 |
$5.60 |
11.95% |
12 |
131.27 |
7.0% |
1.07 |
$0.0001 |
$0.0050 |
-$0.00245 |
$22.39 |
$17.97 |
$4.42 |
-21.05% |
13 |
154.90 |
18.0% |
1.18 |
$0.0001 |
$0.0051 |
-$0.00194 |
$17.68 |
$15.65 |
$2.03 |
-54.05% |
14 |
165.74 |
7.0% |
1.07 |
$0.0001 |
$0.0051 |
-$0.00089 |
$8.12 |
$6.52 |
$1.60 |
-21.05% |
15 |
159.11 |
-4.0% |
0.96 |
$0.0000 |
$0.0052 |
-$0.00070 |
$6.41 |
$4.62 |
$1.80 |
11.95% |
16 |
120.92 |
-24.0% |
0.76 |
$0.0000 |
$0.0052 |
-$0.00079 |
$7.18 |
$4.09 |
$3.09 |
71.95% |
17 |
106.41 |
-12.0% |
0.88 |
$0.0001 |
$0.0053 |
-$0.00135 |
$12.35 |
$8.15 |
$4.20 |
35.95% |
18 |
92.58 |
-13.0% |
0.87 |
$0.0001 |
$0.0054 |
-$0.00184 |
$16.79 |
$10.96 |
$5.83 |
38.95% |
19 |
82.39 |
-11.0% |
0.89 |
$0.0002 |
$0.0056 |
-$0.00256 |
$23.33 |
$15.57 |
$7.76 |
32.95% |
20 |
76.63 |
-7.0% |
0.93 |
$0.0002 |
$0.0058 |
-$0.00340 |
$31.02 |
$21.64 |
$9.38 |
20.95% |
21 |
70.50 |
-8.0% |
0.92 |
$0.0002 |
$0.0060 |
-$0.00411 |
$37.52 |
$25.89 |
$11.63 |
23.95% |
22 |
80.37 |
14.0% |
1.14 |
$0.0003 |
$0.0063 |
-$0.00510 |
$46.50 |
$39.76 |
$6.74 |
-42.05% |
Example 10: The Index Level increases and decreases in a volatile
manner, ending at the same level.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Deposit Factor |
4 |
Daily Interest Rate |
-4.00% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
-37.57% |
Cumulative Index Return |
-0.02% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily
Interest |
Deposit
Amount |
Short
Index
Amount |
Indicative
Note
Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
Previous
Index
Level *
(1+C) |
|
Current
Index Level
/
Previous
Index Level |
Previous
Indicative
Note
Value *
Fee Rate /
365 |
Total of
E |
Previous
Indicative
Note Value *
Daily
Deposit
Factor *
Daily
Interest Rate
/ 365 |
Previous
Indicative
Note Value
* Daily
Financing
Factor
+ G - E |
Previous
Indicative
Note
Value *
Daily
Leverage
Factor *
D |
H - I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
|
|
|
|
|
|
|
|
|
|
|
0 |
100.00 |
|
|
|
|
|
$100 |
$75 |
$25 |
|
1 |
102.00 |
2.0% |
1.02 |
$0.0007 |
$0.0007 |
-$0.01096 |
$99.99 |
$76.50 |
$23.49 |
-6.05% |
2 |
105.06 |
3.0% |
1.03 |
$0.0006 |
$0.0013 |
-$0.01030 |
$93.94 |
$72.58 |
$21.36 |
-9.05% |
3 |
109.26 |
4.0% |
1.04 |
$0.0006 |
$0.0018 |
-$0.00936 |
$85.44 |
$66.65 |
$18.79 |
-12.05% |
4 |
98.34 |
-10.0% |
0.90 |
$0.0005 |
$0.0023 |
-$0.00824 |
$75.15 |
$50.73 |
$24.42 |
29.95% |
5 |
100.30 |
2.0% |
1.02 |
$0.0006 |
$0.0029 |
-$0.01070 |
$97.66 |
$74.72 |
$22.94 |
-6.05% |
6 |
103.31 |
3.0% |
1.03 |
$0.0006 |
$0.0035 |
-$0.01006 |
$91.76 |
$70.89 |
$20.87 |
-9.05% |
7 |
92.98 |
-10.0% |
0.90 |
$0.0005 |
$0.0041 |
-$0.00915 |
$83.46 |
$56.34 |
$27.12 |
29.95% |
8 |
94.84 |
2.0% |
1.02 |
$0.0007 |
$0.0048 |
-$0.01189 |
$108.45 |
$82.98 |
$25.48 |
-6.05% |
9 |
96.74 |
2.0% |
1.02 |
$0.0007 |
$0.0055 |
-$0.01117 |
$101.90 |
$77.96 |
$23.94 |
-6.05% |
10 |
87.06 |
-10.0% |
0.90 |
$0.0006 |
$0.0061 |
-$0.01049 |
$95.74 |
$64.63 |
$31.11 |
29.95% |
11 |
88.80 |
2.0% |
1.02 |
$0.0008 |
$0.0069 |
-$0.01364 |
$124.41 |
$95.19 |
$29.23 |
-6.05% |
12 |
90.58 |
2.0% |
1.02 |
$0.0008 |
$0.0076 |
-$0.01281 |
$116.89 |
$89.43 |
$27.46 |
-6.05% |
13 |
81.52 |
-10.0% |
0.90 |
$0.0007 |
$0.0084 |
-$0.01204 |
$109.82 |
$74.14 |
$35.68 |
29.95% |
14 |
83.15 |
2.0% |
1.02 |
$0.0009 |
$0.0093 |
-$0.01564 |
$142.72 |
$109.19 |
$33.53 |
-6.05% |
15 |
84.82 |
2.0% |
1.02 |
$0.0009 |
$0.0102 |
-$0.01470 |
$134.09 |
$102.59 |
$31.50 |
-6.05% |
16 |
76.33 |
-10.0% |
0.90 |
$0.0008 |
$0.0110 |
-$0.01381 |
$125.98 |
$85.05 |
$40.93 |
29.95% |
17 |
77.86 |
2.0% |
1.02 |
$0.0011 |
$0.0120 |
-$0.01794 |
$163.72 |
$125.26 |
$38.46 |
-6.05% |
18 |
79.42 |
2.0% |
1.02 |
$0.0010 |
$0.0130 |
-$0.01686 |
$153.82 |
$117.68 |
$36.13 |
-6.05% |
19 |
81.01 |
2.0% |
1.02 |
$0.0009 |
$0.0140 |
-$0.01584 |
$144.52 |
$110.57 |
$33.95 |
-6.05% |
20 |
89.11 |
10.0% |
1.10 |
$0.0009 |
$0.0149 |
-$0.01488 |
$135.78 |
$112.03 |
$23.75 |
-30.05% |
21 |
90.89 |
2.0% |
1.02 |
$0.0006 |
$0.0155 |
-$0.01041 |
$94.98 |
$72.67 |
$22.31 |
-6.05% |
22 |
99.98 |
10.0% |
1.10 |
$0.0006 |
$0.0161 |
-$0.00978 |
$89.24 |
$73.63 |
$15.61 |
-30.05% |
Table 1: Expected return on the notes over one year of Index performance,
without giving effect to the Daily Investor Fee and the Daily Interest and assuming a constant daily inverse leverage and volatility
over time.
Table 1 illustrates
the effect of two factors that affect the notes’ performance: Index volatility and Index return. Index volatility is a statistical
measure of the magnitude of fluctuations in the returns of the Index and is calculated as the standard deviation of the natural logarithms
of the Index Performance Factor (calculated daily), multiplied by the square root of the number of Index Business Days per year (assumed
to be 252). Table 1 shows estimated note returns for a number of combinations of Index volatility and Index return over a one-year period.
To isolate the impact of daily leveraged exposure, the table assumes no Daily Investor Fees and Daily Interest of 0% and that the volatility
of the Index remains constant over time. If these assumptions were different, the notes’ performance would be different than that
shown. If the effect of the Daily Investor Fee and the Daily Interest were included, the notes’ performance would be different than
shown.
Because the return
on the notes is linked to a three times leveraged participation in the inverse performance of the Index, compounded daily, the notes might
be incorrectly expected to achieve a 30% return on a yearly basis if the Index return was -10%, absent the effects of compounding. However,
as Table 1 shows, with an Index volatility of 40%, and given the assumptions listed above, the notes would return -47.48%. In Table 1,
shaded areas represent those scenarios where the notes will outperform (i.e., return more than) the inverse Index performance times 3.0
leverage; conversely, areas not shaded represent those scenarios where the notes will underperform (i.e., return less than) the inverse
Index performance times 3.0 leverage.
This table highlights
the impact of leverage and compounding on the payment at maturity under different circumstances. Many other factors will affect the value
of the notes, and these figures are provided for illustration only. This table should not be taken as an indication or a prediction of
future Index performance or investment results and are intended to illustrate a few of the possible returns on the notes. Because the
Indicative Note Value takes into account the net effect of the Daily Investor Fee, which is a fixed percentage of the value of the notes,
and the performance of the Index, the Indicative Note Value is dependent on the path taken by the Index Level to arrive at its ending
level. The figures in this table have been rounded for convenience.
|
|
One Year Index Volatility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One
Year
Index
Perform-
ance |
Three
Times the
Inverse
(-3x)
of One
Year
Index
Perform-
ance |
0% |
5% |
10% |
15% |
20% |
25% |
30% |
35% |
40% |
45% |
50% |
55% |
60% |
65% |
70% |
-75% |
225% |
6300.00% |
6204.72% |
5927.29% |
5491.78% |
4934.42% |
4298.65% |
3629.59% |
2968.83% |
2350.51% |
1798.94% |
1328.03% |
942.16% |
638.08% |
407.28% |
238.34% |
-70% |
210% |
3603.70% |
3548.56% |
3388.02% |
3135.98% |
2813.44% |
2445.52% |
2058.33% |
1675.95% |
1318.12% |
998.93% |
726.41% |
503.10% |
327.13% |
193.56% |
95.80% |
-65% |
195% |
2232.36% |
2197.64% |
2096.54% |
1937.82% |
1734.70% |
1503.01% |
1259.18% |
1018.38% |
793.04% |
592.04% |
420.42% |
279.80% |
168.98% |
84.87% |
23.30% |
-60% |
180% |
1462.50% |
1439.24% |
1371.51% |
1265.18% |
1129.11% |
973.89% |
810.54% |
649.23% |
498.27% |
363.61% |
248.64% |
154.43% |
80.20% |
23.85% |
-17.40% |
-55% |
165% |
997.39% |
981.06% |
933.49% |
858.81% |
763.24% |
654.23% |
539.50% |
426.21% |
320.18% |
225.61% |
144.86% |
78.70% |
26.56% |
-13.02% |
-41.99% |
-50% |
150% |
700.00% |
688.09% |
653.41% |
598.97% |
529.30% |
449.83% |
366.20% |
283.60% |
206.31% |
137.37% |
78.50% |
30.27% |
-7.74% |
-36.59% |
-57.71% |
-45% |
135% |
501.05% |
492.10% |
466.05% |
425.15% |
372.80% |
313.10% |
250.26% |
188.21% |
130.14% |
78.34% |
34.11% |
-2.13% |
-30.68% |
-52.36% |
-68.22% |
-40% |
120% |
362.96% |
356.07% |
336.00% |
304.50% |
264.18% |
218.19% |
169.79% |
121.99% |
77.27% |
37.37% |
3.30% |
-24.61% |
-46.61% |
-63.30% |
-75.53% |
-35% |
105% |
264.13% |
258.71% |
242.93% |
218.15% |
186.44% |
150.26% |
112.20% |
74.60% |
39.42% |
8.04% |
-18.75% |
-40.71% |
-58.01% |
-71.14% |
-80.75% |
-30% |
90% |
191.55% |
187.20% |
174.57% |
154.73% |
129.34% |
100.38% |
69.90% |
39.80% |
11.63% |
-13.50% |
-34.95% |
-52.53% |
-66.38% |
-76.89% |
-84.59% |
-25% |
75% |
137.04% |
133.51% |
123.23% |
107.10% |
86.46% |
62.91% |
38.13% |
13.66% |
-9.24% |
-29.67% |
-47.11% |
-61.40% |
-72.66% |
-81.21% |
-87.47% |
-20% |
60% |
95.31% |
92.40% |
83.94% |
70.65% |
53.64% |
34.24% |
13.82% |
-6.35% |
-25.22% |
-42.05% |
-56.42% |
-68.20% |
-77.48% |
-84.52% |
-89.67% |
-15% |
45% |
62.83% |
60.41% |
53.35% |
42.27% |
28.09% |
11.91% |
-5.11% |
-21.92% |
-37.65% |
-51.69% |
-63.67% |
-73.48% |
-81.22% |
-87.09% |
-91.39% |
-10% |
30% |
37.17% |
35.13% |
29.19% |
19.85% |
7.91% |
-5.72% |
-20.06% |
-34.22% |
-47.48% |
-59.30% |
-69.39% |
-77.66% |
-84.18% |
-89.13% |
-92.75% |
-5% |
15% |
16.64% |
14.90% |
9.84% |
1.91% |
-8.25% |
-19.84% |
-32.03% |
-44.07% |
-55.34% |
-65.39% |
-73.98% |
-81.01% |
-86.55% |
-90.76% |
-93.83% |
0% |
0% |
0.00% |
-1.49% |
-5.82% |
-12.63% |
-21.34% |
-31.27% |
-41.73% |
-52.05% |
-61.71% |
-70.33% |
-77.69% |
-83.72% |
-88.47% |
-92.07% |
-94.71% |
5% |
-15% |
-13.62% |
-14.90% |
-18.65% |
-24.53% |
-32.05% |
-40.63% |
-49.66% |
-58.58% |
-66.92% |
-74.37% |
-80.73% |
-85.93% |
-90.04% |
-93.15% |
-95.43% |
10% |
-30% |
-24.87% |
-25.99% |
-29.24% |
-34.36% |
-40.90% |
-48.36% |
-56.22% |
-63.97% |
-71.23% |
-77.71% |
-83.24% |
-87.77% |
-91.34% |
-94.04% |
-96.03% |
15% |
-45% |
-34.25% |
-35.23% |
-38.08% |
-42.55% |
-48.28% |
-54.81% |
-61.68% |
-68.47% |
-74.82% |
-80.49% |
-85.33% |
-89.29% |
-92.42% |
-94.79% |
-96.52% |
20% |
-60% |
-42.13% |
-42.99% |
-45.50% |
-49.44% |
-54.48% |
-60.23% |
-66.28% |
-72.25% |
-77.84% |
-82.83% |
-87.09% |
-90.58% |
-93.33% |
-95.41% |
-96.94% |
25% |
-75% |
-48.80% |
-49.56% |
-51.78% |
-55.27% |
-59.72% |
-64.81% |
-70.16% |
-75.45% |
-80.40% |
-84.81% |
-88.58% |
-91.66% |
-94.10% |
-95.94% |
-97.29% |
30% |
-90% |
-54.48% |
-55.16% |
-57.13% |
-60.23% |
-64.20% |
-68.72% |
-73.48% |
-78.17% |
-82.57% |
-86.49% |
-89.84% |
-92.59% |
-94.75% |
-96.39% |
-97.59% |
35% |
-105% |
-59.36% |
-59.96% |
-61.72% |
-64.49% |
-68.03% |
-72.07% |
-76.31% |
-80.51% |
-84.44% |
-87.94% |
-90.93% |
-93.38% |
-95.31% |
-96.78% |
-97.85% |
40% |
-120% |
-63.56% |
-64.10% |
-65.68% |
-68.16% |
-71.33% |
-74.95% |
-78.76% |
-82.53% |
-86.05% |
-89.19% |
-91.87% |
-94.07% |
-95.80% |
-97.11% |
-98.07% |
45% |
-135% |
-67.20% |
-67.69% |
-69.11% |
-71.34% |
-74.20% |
-77.46% |
-80.88% |
-84.27% |
-87.44% |
-90.27% |
-92.68% |
-94.66% |
-96.22% |
-97.40% |
-98.27% |
50% |
-150% |
-70.37% |
-70.81% |
-72.10% |
-74.11% |
-76.69% |
-79.64% |
-82.73% |
-85.79% |
-88.66% |
-91.21% |
-93.39% |
-95.18% |
-96.58% |
-97.65% |
-98.43% |
55% |
-165% |
-73.15% |
-73.55% |
-74.71% |
-76.54% |
-78.88% |
-81.54% |
-84.35% |
-87.12% |
-89.72% |
-92.03% |
-94.01% |
-95.63% |
-96.90% |
-97.87% |
-98.58% |
60% |
-180% |
-75.59% |
-75.95% |
-77.01% |
-78.67% |
-80.80% |
-83.22% |
-85.77% |
-88.29% |
-90.65% |
-92.76% |
-94.55% |
-96.02% |
-97.18% |
-98.06% |
-98.71% |
65% |
-195% |
-77.74% |
-78.07% |
-79.04% |
-80.55% |
-82.49% |
-84.70% |
-87.03% |
-89.33% |
-91.48% |
-93.39% |
-95.03% |
-96.38% |
-97.43% |
-98.24% |
-98.82% |
70% |
-210% |
-79.65% |
-79.95% |
-80.83% |
-82.22% |
-83.99% |
-86.01% |
-88.14% |
-90.24% |
-92.21% |
-93.96% |
-95.46% |
-96.69% |
-97.65% |
-98.39% |
-98.92% |
75% |
-225% |
-81.34% |
-81.62% |
-82.43% |
-83.70% |
-85.32% |
-87.18% |
-89.13% |
-91.05% |
-92.86% |
-94.46% |
-95.84% |
-96.96% |
-97.85% |
-98.52% |
-99.01% |
Numbers in red font highlight scenarios
where the notes are expected to perform negatively. Shaded areas represent those scenarios where the notes will outperform (i.e., return
more than) the inverse Index performance times the Daily Leverage Factor; conversely, areas not shaded represent those scenarios where
the notes will underperform (i.e., return less than) the inverse Index performance times the Daily Leverage Factor. Please note that the
table above is not a representation as to the notes' actual returns, which may be materially different than the scenarios shown above,
as a result of a variety of factors, including the decay effects described above, as well as the Daily Interest and the Daily Investor
Fee..
Illustrations
of the “Decay” Effect on the Notes
The daily resetting of the notes’ leveraged
exposure to the inverse performance of the Index is expected to cause the notes to experience a “decay” effect, which worsens
over time and increases with the volatility of the Index. The decay effect refers to the tendency of the notes to lose value over time,
regardless of the performance of the Index. The decay effect occurs any time the Index moves in a direction on one day that is different
from the direction it moved on the prior day. If the Index decreases one day and increases the next, the resetting of the leveraged exposure
based on the lower Index Level after the first day means that a higher Indicative Note Value is exposed to the increase of the Index Level
on the next day than if the leveraged exposure had not been reset; and if the Index increases one day and decreases the next, the resetting
of the leveraged exposure based on the lower Index Level after the first day means that a lower Indicative Note Value is exposed to the
decrease on the next day. One consequence of this daily resetting of leverage is that, if the Index moves in one direction from Day 0
to Day 1 and then returns to its Day 0 level on Day 2, the Closing Indicative Note Value of the notes will be lower on Day 2 than it was
on Day 0, even though the Closing Index Level is the same on Day 2 as it was on Day 0. As a result of this decay effect, it is extremely
likely that the value of the notes will decline to near zero (absent reverse splits) by the maturity date, and likely significantly sooner.
Accordingly, the notes are not suitable for intermediate- or long-term investment, as any intermediate-or long-term investment is very
likely to sustain significant losses, even if the Index Level decreases over the relevant time period. Although the decay effect is more
likely to manifest itself the longer the notes are held, the decay effect can have a significant impact on the performance of the notes,
even over a period as short as two days. The notes are not intended to be “buy and hold” investments. If you invest in
the notes, you should continuously monitor your holding of the notes and make investment decisions at least on each Index Business Day,
or even intraday.
The examples below are designed to illustrate the
decay effect on the Closing Indicative Note Value of the notes over a short period of time. To isolate the decay effect, the examples
below disregard the effects of the Daily Investor Fee and the Daily Interest. If the Daily Investor Fee and any negative Daily Interest
were also taken into account, then the hypothetical Closing Indicative Note Values below would be even lower.
Each of the examples below illustrates hypothetical
daily fluctuations in the Closing Index Level over a period of 10 Index Business Days. By showing changes over 10 Index Business Days,
we are not suggesting that 10 Index Business Days is an appropriate period of time to hold the notes. Rather, we are showing changes over
10 Index Business Days to illustrate how the decay effect increases over a number of days, and to illustrate the risks of holding the
notes for more than one Index Business Day. As described elsewhere in this pricing supplement, the notes are intended to be daily trading
tools for sophisticated investors to manage daily trading risks.
In each of the examples below, the Closing Index
Level is the same at the end of the hypothetical 10 Index Business Day period as it was at the beginning of the period. We are showing
examples on this basis to illustrate how the decay effect has an impact on the Closing Indicative Note Value of the notes that is independent
from the directional performance of the Index. If the Index were to move in an adverse direction (i.e., higher in the case of the
notes) over the relevant time period, the Closing Indicative Note Values would be lower than in the examples illustrated below.
The examples below are based on a hypothetical
Closing Index Level of 100 and a hypothetical Closing Indicative Note Value of $100 at the beginning of the hypothetical 10 Index Business
Day period.
Example 1. The Closing Index Level fluctuates by 1% per day.
In this example, the Index fluctuates by 1% per
day (as a percentage of the initial level) over a 10 Index Business Day period.
Day |
Index
Level |
% Change of Index
Level from Day 0 |
Closing Indicative
Note Value ($) |
% Change of Closing
Indicative Note Value
from Day 0 |
0 |
100.00 |
|
100.00 |
|
1 |
101.00 |
1.00% |
97.00 |
-3.00% |
2 |
100.00 |
0.00% |
99.88 |
-0.12% |
3 |
99.00 |
-1.00% |
102.88 |
2.88% |
4 |
100.00 |
0.00% |
99.76 |
-0.24% |
5 |
101.00 |
1.00% |
96.77 |
-3.23% |
6 |
100.00 |
0.00% |
99.64 |
-0.36% |
7 |
99.00 |
-1.00% |
102.63 |
2.63% |
8 |
100.00 |
0.00% |
99.52 |
-0.48% |
9 |
101.00 |
1.00% |
96.54 |
-3.46% |
10 |
100.00 |
0.00% |
99.40 |
-0.60% |
In this example, although the Closing Index Level
fluctuated within a narrow range around the initial level and concluded the hypothetical 10 Index Business Day period at the same level
at which it started, the Closing Indicative Note Value of the notes experienced a decay of -0.60% (before giving effect to the Daily Investor
Fee and any negative Daily Interest).
Example 2. The Closing Index Level fluctuates by 5% per day.
In this example, the Index fluctuates by 5% per
day (as a percentage of the initial level) over a 10 Index Business Day period.
Day |
Index
Level |
% Change of Index
Level from Day 0 |
Closing Indicative
Note Value ($) |
% Change of Closing
Indicative Note Value
from Day 0 |
0 |
100.00 |
|
100.00 |
|
1 |
105.00 |
5.00% |
85.00 |
-15.00% |
2 |
100.00 |
0.00% |
97.14 |
-2.86% |
3 |
95.00 |
-5.00% |
111.71 |
11.71% |
4 |
100.00 |
0.00% |
94.08 |
-5.92% |
5 |
105.00 |
5.00% |
79.96 |
-20.04% |
6 |
100.00 |
0.00% |
91.39 |
-8.61% |
7 |
95.00 |
-5.00% |
105.10 |
5.10% |
8 |
100.00 |
0.00% |
88.50 |
-11.50% |
9 |
105.00 |
5.00% |
75.23 |
-24.77% |
10 |
100.00 |
0.00% |
85.97 |
-14.03% |
In this example, although the Closing Index Level
fluctuated around the initial level and concluded the hypothetical 10 Index Business Day period at the same level at which it started,
the Closing Indicative Note Value of the notes experienced a decay of -14.03% (before giving effect to the Daily Investor Fee and any
negative Daily Interest).
Example 3. The Closing Index Level fluctuates by 12% per day.
In this example, the Index fluctuates by 12% per
day (as a percentage of the initial level) over a 10 Index Business Day period.
Day |
Index
Level |
% Change of Index
Level from Day 0 |
Closing Indicative
Note Value ($) |
% Change of Closing
Indicative Note Value
from Day 0 |
0 |
100.00 |
|
100.00 |
|
1 |
112.00 |
12.00% |
64.00 |
-36.00% |
2 |
100.00 |
0.00% |
84.57 |
-15.43% |
3 |
88.00 |
-12.00% |
115.02 |
15.02% |
4 |
100.00 |
0.00% |
67.96 |
-32.04% |
5 |
112.00 |
12.00% |
43.50 |
-56.50% |
6 |
100.00 |
0.00% |
57.48 |
-42.52% |
7 |
88.00 |
-12.00% |
78.17 |
-21.83% |
8 |
100.00 |
0.00% |
46.19 |
-53.81% |
9 |
112.00 |
12.00% |
29.56 |
-70.44% |
10 |
100.00 |
0.00% |
39.07 |
-60.93% |
In this example, although the Closing Index Level
fluctuated around the initial level and concluded the hypothetical 10 Index Business Day period at the same level at which it started,
the Closing Indicative Note Value of the notes experienced a decay of -60.93% (before giving effect to the Daily Investor Fee and any
negative Daily Interest).
In this example, the greater magnitude of the daily
changes in the Closing Index Level as compared to both of the prior examples results in significantly greater decay, with a decay of -60.93%.
The Closing Indicative Note Value experienced this significant decay even though the Closing Index Level concluded the hypothetical 10
Index Business Day period at the same level at which it started. As this example illustrates, the greater the daily fluctuations in the
Closing Index Level (i.e., the greater the volatility), the greater the decay.
* * *
In each example, there is no change in the Closing
Index Level from Day 0 to Day 10, in order to isolate the decay effect from other factors that affect the Closing Indicative Note Value.
If the Index Level increases over the same time period, that adverse Index movement would have caused the Closing Indicative Note Value
to be even lower. For example, on Day 9 of Example 3 above, the Index Level was 12% higher than it was on Day 0, and the Closing Indicative
Note Value was 70.44% lower on that day than it was on Day 0, for a loss that is greater than 3 times the increase of the Index from Day
0 to Day 9.
The above examples illustrate the following important
points about the decay effect over any holding period of more than one day:
The decay effect worsens over time. In each
of the examples above, the Closing Index Level returns to the original level of 100 on multiple days during the 10 Index Business Day
period. Each time the level returns to 100, the Closing Indicative Note Value is lower than it was on any earlier date on which the Closing
Index Level was 100. The same is true for each of the other Closing Index Levels shown in the examples above.
Although the decay effect worsens over time,
it can have a meaningful effect even over a period as short as two days. In Example 3 above, the Closing Index Level falls from 100
to 88 from Day 2 to Day 3 and then returns to 100 on Day 4. Although the Closing Index Level is the same on Day 4 as it was on Day 2,
the Closing Indicative Note Value of the notes on Day 4 was lower, and in the case of Example 3, significantly lower, than it was on Day
2.
The decay effect worsens as volatility increases.
Volatility refers to the average magnitude of daily fluctuations in the Closing Index Level over any period of time. The daily fluctuations
in Example 2 are significantly larger than they are in Example 1, and the daily fluctuations in Example 3 are significantly larger than
they are in Example 2. As a result, the decline in the Closing Indicative Note Value in Example 2 is significantly greater than it is
in Example 1, and the decline in the Closing Indicative Note Value in Example 3 is significantly greater than it is in Example 2.
The daily compounding of returns will adversely
affect the Closing Indicative Note Value of the notes any time the Closing Index Level moves in a different direction on one day than
it did on the prior day. If the Closing Index Level increases from Day 0 to Day 1 and then decreases by the same amount from Day 1 to
Day 2, or if the Closing Index Level decreases from Day 0 to Day 1 and then increases by the same amount from Day 1 to Day 2, the Closing
Indicative Note Value on Day 2 will be lower than it was on Day 0, even though the Closing Index Level on Day 2 is the same as it was
on Day 0.
The 3-to-1 inverse leverage ratio does not hold
for any period longer than one day. In Example 3 above, the 70.44% loss reflected in the Closing Indicative Note Value from Day 0
to Day 9 was approximately 5.87 times greater than the 12% decline in the Closing Index Level over the same period.
In fact, the Closing Indicative Note Value of the
notes may decline significantly over any given time period even if the Closing Index Level from the beginning to the end of that time
period decreases. For example, in Example 3 above, the Closing Index Level has decreased by 12% from Day 0 to Day 7, but the Closing Indicative
Note Value was 21.83% lower on Day 7 than it was on Day 0.
INTRADAY INDEX
LEVEL AND INTRADAY VALUE OF THE NOTES
Intraday Index Level
Each Index Business Day, the Index Calculation Agent will calculate
and publish the intraday Index Level every 15 seconds during normal trading hours on Bloomberg under the ticker symbol “PCARSNTR<Index>.”
The Index Calculation Agent is not affiliated with
Bank of Montreal and does not approve, endorse, review or recommend the Index or the notes. The information used in the calculation of
the intraday Index Level will be derived from sources the Index Calculation Agent deems reliable, but the Index Calculation Agent and
its affiliates do not guarantee the correctness or completeness of the intraday Index Level or other information furnished in connection
with the notes or the calculation of the Index. The Index Calculation Agent makes no warranty, express or implied, as to results to be
obtained by Bank of Montreal, holders of the notes, or any other person or entity from the use of the intraday Index Level or any data
included therein. The Index Calculation Agent makes no express or implied warranties, and expressly disclaims all warranties of merchantability
or fitness for a particular purpose with respect to the intraday Index Level or any data included therein. The Index Calculation Agent,
its employees, subcontractors, agents, suppliers and vendors shall have no liability or responsibility, contingent or otherwise, for any
injury or damages, whether caused by the negligence of the Index Calculation Agent, its employees, subcontractors, agents, suppliers or
vendors or otherwise, arising in connection with the intraday Index Level or the notes, and shall not be liable for any lost profits,
losses, punitive, incidental or consequential damages. The Index Calculation Agent shall not be responsible for or have any liability
for any injuries or damages caused by errors, inaccuracies, omissions or any other failure in, or delays or interruptions of, the intraday
Index Level from whatever cause. The Index Calculation Agent is not responsible for the selection of or use of the Index or the notes,
the accuracy and adequacy of the Index or information used by Bank of Montreal and the resultant output thereof.
The intraday calculation of the Index Level will
be provided for reference purposes only. Published calculations of the Index Level from the Index Calculation Agent may occasionally be
subject to delay or postponement. Any such delays or postponements will affect the current Index Level and therefore the value of the
notes in the secondary market. The intraday Index Level published every 15 seconds will be based on the intraday prices of the Index components.
Intraday Indicative Note Value
An Intraday Indicative Value, which is an approximation of the value
of the notes, will be calculated and published by Solactive AG ("Solactive") or a successor on Bloomberg under the ticker symbol
“CARDIV” every 15 seconds during normal trading hours. The actual trading price of the notes may vary significantly from
their Intraday Indicative Value. In connection with the notes, we use the term “indicative value” to refer to the
value at a given time equal to (a) the Deposit Amount minus (b) the Intraday Short Index Amount; provided that if such calculation
results in a value equal to or less than $0, then both the Intraday Indicative Value and the closing Indicative Note Value will be $0.
The Intraday Short Index Amount will equal the product of (a) the closing Indicative Note Value on the immediately preceding Exchange
Business Day times (b) the Daily Leverage Factor times (c) the Intraday Index Performance Factor. The Intraday
Index Performance Factor equals (a) the most recently published Index Level divided by (b) the Closing Index Level on
the preceding Index Business Day.
If the Intraday Indicative Value of the notes is
equal to or less than $0 at any time on any Exchange Business Day, then both the Intraday Indicative Value and the closing Indicative
Note Value of the notes on that day, and for the remainder of the term of the notes, will be $0 (a total loss of value).
The Intraday Indicative Value is meant to approximate
the value of the notes at a particular time. There are three elements of the formula: the Intraday Short Index Amount, the Deposit Amount
and the Intraday Index Performance Factor (using, instead of the Closing Index Level for the date of determination, the intraday Index
Level at the time of determination), as described immediately above. Because the intraday Index Level and the Intraday Short Index Amount
are variable, the Intraday Indicative Value translates the change in the Index Level from the previous Exchange Business Day, as measured
at the time of measurement, into an approximation of the expected value of the notes. The Intraday Indicative Value uses an intraday Index
Level for its calculation; therefore, a variation in the intraday Index Level from the previous Exchange Business Day’s Closing
Index Level may cause a significant variation between the closing Indicative Note Value and the Intraday Indicative Value on any date
of determination. The Intraday Indicative Value also does not reflect intraday changes in the leverage; it is based on the constant Daily
Leverage Factor of 3. Consequently, the Intraday Indicative Value may vary significantly from the previous or next Exchange Business Day’s
closing Indicative Note Value or the price of the notes purchased intraday. See “Risk Factors — The notes are subject to intraday
purchase risk” and “—The leverage of the notes is reset on each day, and the leverage of the notes during any given
day may be greater than or less than -3.0.” The Intraday Indicative Value may be useful as an approximation of what price an investor
in the notes would receive if the notes were to be redeemed or if they matured, each at the time of measurement. The Intraday Indicative
Value may be helpful to an investor in the notes when comparing it against the notes’ trading price on the NYSE and the most recently
published Index Level.
The Intraday Indicative Value calculation will
be provided for reference purposes only. It is not intended as a price or quotation, or as an offer to solicitation for the purpose, sale,
or termination of your notes, nor will it reflect hedging or other transactional costs, credit considerations, market liquidity or bid-offer
spreads. The Index Levels provided by the Index Calculation Agent will not necessarily reflect the depth and liquidity of the Index components.
For this reason and others, the actual trading price of the notes may be different from their indicative value. For additional information,
please see “Risk Factors — The Intraday Indicative Value and the Indicative Note Value are not the same as the closing price
or any other trading price of the notes in the secondary market” in this pricing supplement.
The calculation of the Intraday Indicative Value
shall not constitute a recommendation or solicitation to conclude a transaction at the level stated, and should not be treated as giving
investment advice.
The publication of the Intraday Indicative Value
of the notes by Solactive may occasionally be subject to delay or postponement. If the intraday Index Level is delayed, then the Intraday
Indicative Value of the notes will also be delayed. The actual trading price of the notes may be different from their Intraday Indicative
Value. The Intraday Indicative Value of the notes published at least every 15 seconds from 9:30 a.m. to 6:00 p.m., New York City time,
will be based on the intraday values of the Index, and may not be equal to the payment at maturity, call or redemption.
The indicative value calculations will have been
prepared as of a particular date and time and will therefore not reflect subsequent changes in market values or prices or in any other
factors relevant to their determination.
If you want to sell your notes but are unable to
satisfy the minimum redemption requirements, you may sell your notes into the secondary market at any time, subject to the risks described
under “Risk Factors — Risks Relating to Liquidity and the Secondary Market — There is no assurance that your notes will
continue to be listed on a securities exchange, and they may not have an active trading market” and “— The value of
the notes in the secondary market may be influenced by many unpredictable factors.” Also, the price you may receive for the notes
in the secondary market may differ from, and may be significantly less than, the Redemption Amount.
None of the Index Sponsor, the Index Calculation
Agent or their respective affiliates are affiliated with Bank of Montreal or BMOCM and do not approve, endorse, review or recommend Bank
of Montreal, BMOCM or the notes.
The Intraday Indicative Values of the notes calculated
by Solactive are derived from sources deemed reliable, but Solactive and its affiliates and suppliers do not guarantee the correctness
or completeness of the notes, their values or other information furnished in connection with the notes. Solactive and its affiliates make
no warranty, express or implied, as to results to be obtained by BMOCM, Bank of Montreal, the holders of the notes, or any other person
or entity from the use of the notes, or any date or values included therein or in connection therewith. Solactive and its affiliates make
no express or implied warranties, and expressly disclaim all warranties of merchantability or fitness for a particular purpose with respect
to the notes, or any data or values included therein or in connection therewith.
THE
INDEX
We have derived all information contained in this
pricing supplement regarding the Index, including, without limitation, its make-up, performance, method of calculation and changes in
its components, from publicly available sources. Such information reflects the policies of and is subject to change by the Index Sponsor.
We have not undertaken any independent review or due diligence of such information. The Index Sponsor has no obligation to continue to
publish, and may discontinue the publication of, the Index. The description of the Index is summarized from its governing methodology,
which is available on the website maintained by the Index Sponsor (www.primeindexes.com). Neither the methodology nor any other information
included on any website maintained by the Index Sponsor or the Index Calculation Agent is included or incorporated by reference into this
pricing supplement.
Introduction
The Index tracks the performance of U.S.-listed companies that have
operations relating to the automotive industry, including automobile manufacturing, parts and retail, and new and used car dealers. The
Index is a net total return index, as further discussed below, and is calculated in USD. The Index is a net total return index, and when
calculating the Index Level, dividends declared by non-U.S. Index components may be reduced to reflect certain applicable withholding
taxes on dividends.
The ticker symbol of the Index is "PCARSNTR". The Index is
based on an initial level of 100, as of December 1, 2022 (the "Base Date"). The Index Level is calculated to two decimal places.
The Index is owned by Prime Indexes,
a division of Level ETF Ventures LLC. The Index Level is calculated and distributed by the Index Calculation Agent.
The Index composition is reconstituted
quarterly, and the Index weights are determined monthly, in each case, based on market data at the close of trading on the first day of
trading of the applicable month (each, a "Selection Day").
Selection of the Index Components
After the close of trading on each Selection Day
in March, June, September, and December, the eligibility requirements set forth below and data as of the close of trading on such day
are used to select the Index components. There is no maximum number of Index components that can be included in the Index.
| · | Security and Listing Requirement. Each Index component must be an equity security or an American Depository Receipt (an “ADR“)
listed on a U.S. national securities exchange. Exchange traded products, such as exchange traded funds and exchange traded notes, are
not eligible for inclusion in the Index. Master limited partnerships are also not eligible for inclusion. |
| · | Headquarters Requirement. The issuer of each Index component (or, with respect to an ADR, the issuer of the security underlying
the ADR) must not be headquartered or organized in Canada or the People's Republic of China, as determined by the Index Sponsor. |
| · | Industry Requirement. The issuer of each Index component must belong to one or more of the following categories: |
| a) | Automobile Manufacturing. Automobile Manufacturing companies are those that are engaged in the design, development, manufacturing,
marketing and sales of motor vehicles, or categorized as Automobile and Light Duty Motor Vehicle Manufacturing by the North American
Industry Classification System (the “NAICS”); |
| b) | Automobile Parts and Retail. Automobile Parts and Retail companies are those that are engaged in the distribution of motor vehicle
parts and accessories, or categorized as Automotive Parts and Accessories Stores or Automotive Parts and Accessories Retailers
by the NAICS; |
| c) | New Car Dealers. New Car Dealers are companies engaged in the distribution and sale of new motor vehicles, or categorized as New
Car Dealers by the NAICS; or |
| d) | Used Car Dealers. Used Car Dealers are companies engaged in the distribution and sale of used motor vehicles, or categorized as Used
Car Dealers by the NAICS. |
| · | Market Capitalization Requirement: Each Index component must have a market capitalization of at least
$1 billion; |
| · | Liquidity Requirement: Each Index component must have an ADVT of at least $25,000,000, where “ADVT” for a given
security shall be the average daily value traded of that security over the 3-month period immediately preceding the relevant Selection
Day; |
| · | Minimum Share Price: Each Index component must have a minimum share price of $1.00; and |
| · | Minimum Listing History: Each Index component‘s initial listing date on its primary exchange must be at least three calendar
months prior to the relevant Selection Day. |
Weighting of Index Components
After the close of trading on each Selection Day,
the weighting of each Index component (the “Selection Weight”) is determined in accordance with the process outlined below,
based on data as of the close of trading on that day:
| 1. | All Index components are ranked from highest to lowest based on their respective ADVTs. |
| 2. | The Selection Weights for the Index components are determined using the following formula: |
where,
Wi = the Selection Weight for Index component
i
ADVTi = ADVT for Index component i
n = the number of Index components in the Index.
If any Selection Weight is greater than 15% for any of the Index components,
that Index component’s Selection Weight is reduced to 15%, and the excess amount above 15% is redistributed proportionately to the
other Index components based on the proportionate Selection Weights of such other securities to each other. If necessary, this step is
repeated until no Index component has a Selection Weight greater than 15%.
If the aggregate weight of the top five (5) highest-weighted
Index components is greater than 50%, the excess amount above 50% is redistributed proportionately to the other Index components (i.e.,
those that are not initially in the top five) based on the proportionate Selection Weights of such other securities to each other. If
necessary, this step is repeated until the aggregate weight of the resulting top five (5) highest-weighted Index components equals 50%.
If the aggregate weight of all Foreign Index Components (as defined
below) is greater than 10%, the excess amount above 10% will be redistributed from each Foreign Index Component, based on the proportionate
Selection Weights of the Foreign Index Components to each other, to the other Index components that (i) are not Foreign Index Components;
and (ii) do not have a Selection Weight that is greater than or equal to 15%, based on the proportionate Selection Weights of such other
components to each other, provided that such excess amount shall not be redistributed in such a manner that would result in the top five
highest-weighted Index components having an aggregate weight that is greater than 50%. A “Foreign Index Component” is an Index
component whose issuer is not headquartered in the U.S.
If two or more securities and/or ADRs
have the same ADVT, such “tied” securities and/or ADRs are ranked, from highest to lowest, in accordance with their respective
market capitalizations.
Monthly Adjustments
After the close of trading on each
monthly Selection Day:
| · | any Index component that does not satisfy the Index's market capitalization requirement (as described
above) will be removed from the Index on the immediately following Adjustment Day (defined below); and |
| · | the Selection Weight for each remaining Index component is recalculated as described above. |
After the close of trading on the third Friday
of every month (or if that Friday is not an Index Trading Day, the next Index Trading Day), the Index is updated to reflect the Index
components and their respective Selection Weights, each as determined on the immediately preceding Selection Day. The applicable date
is referred to as an “Adjustment Day”.
Extraordinary Events
If an Extraordinary Event (as defined below) involving
an Index component or an issuer of an Index component, as applicable, occurs, the Index Calculation Agent will make any necessary adjustments
to the Index that it deems appropriate in order to take into account the effect of that event, including the effective date on which those
adjustments will become effective. An “Extraordinary Event” will consist of, but not be limited to, mergers, takeover bids,
delistings, nationalizations and insolvencies, in each case, to the extent provided in the Index methodology.
Index Calculation
From 9:00 a.m. to 4:50 p.m., Eastern
Time, on each Index Trading Day, the Index Calculation Agent calculates the Index Level in accordance with the following formula:
where,
Indext = the Index
Level on Index Trading Day t
=
Index Shares of Index component i on Index Trading Day t
=
Trading Price of Index component i on Index Trading Day t
An “Index Trading Day”,
in relation to the Index, is a day that the New York Stock Exchange (the “NYSE”) is open for trading (or a day that the NYSE
would have been open for trading if an Index disruption event, as defined in the Index methodology, had not occurred). The Index Calculation
Agent is responsible for determining whether a day is an Index Trading Day with regard to the Index or an Index component.
“Index Shares," with
respect to any Index component, is calculated on each Selection Day and represents the number of hypothetical shares (including fractional
shares) of an Index component to be included in the Index. For any Index component, this number equals the ratio of (a) the Selection
Weight of the Index component on such Selection Day, multiplied by the Index Level on that day, to (b) the closing price of the
Index component on that day. The Index Shares for any Index are subject to change due to dividends or other corporate actions.
Following an announcement by the issuer
of an Index component of a corporate action (including, but not limited to, a stock split or stock dividend), the Index Calculation Agent
will determine whether that corporate action has a dilutive, concentrative or similar effect on the price of the relevant Index component.
The Index Calculation Agent will make any necessary adjustments that it deems appropriate, including adjusting the Index Shares of such
component, in order to take into account the dilutive, concentrative or similar effect, and will determine the date on which the applicable
adjustments will become effective. These adjustments are performed by the Index Calculation Agent, as enumerated in its policy and procedures
documents, which is available at: www.solactive.com/documents. No documents
on that website are included or incorporated by reference in this document.
Dividends
A cash dividend or a special dividend
in respect of an Index component will result in an adjustment to the Index Shares of that component when calculating the Index Level.
This adjustment entails reinvesting the applicable dividend into the relevant Index component, based on the closing price of that Index
component on the Index Trading Day immediately prior to the dividend ex-date. Due to such adjustment, the Index Shares of the applicable
component will increase by a price adjustment factor (the “Price Adjustment Factor,” or “PAF”). The PAF reflects
the relation between the closing price of the Index component on the Index Trading Day prior to the dividend ex-date, and the adjusted
price of that component on the dividend ex-date. The PAF is calculated in accordance with the following formula:
where,
= the Price Adjustment Factor of Index component i on Index Trading Day t+1
t = the Index Trading Day
immediately prior to the dividend ex-date
=
the closing price of Index component i on Index Trading Day t
=
the dividend of the Index component i on the Index Trading Day t+1
= the withholding tax rate of the Index component i on the Index Trading Day t+1
The adjusted Index Shares after the
implementation of this adjustment is calculated as follows:
where,
= the adjusted Index Shares of Index component i on Index Trading Day t+1
The Index is a net total return
index, which means that the Index Level reflects changes in the prices of the Index components and dividends paid on the Index
components, less withholding taxes from the perspective of a U.S.-based investor. Accordingly, if an Index component is incorporated
outside of the U.S., the Index Sponsor will reduce the amount of the dividend by an amount that is intended to approximate the
current withholding tax rate that is applicable to a U.S. investor for the country in which the applicable Index component is
organized, as discussed above. The Index Calculation Agent publishes the applicable withholding rates that it utilizes at
www.solactive.com/documents/withholding-tax-rates/. However, there can be no assurance that the rates used by the Index Calculation
Agent will be the actual rates that are applicable to any particular investor. Net dividends paid by the issuer of an Index
component are reinvested into the Index component and not into the Index generally.
Prices and Calculation Frequency
The Index Calculation Agent calculates and publishes
the Index Level every 15 seconds on each Index Trading Day from 9:00 a.m. to 4:50 p.m., Eastern Time, using the most recent trading prices
of the Index components on their respective primary exchanges. If an Index component has stopped trading or has been halted, the last
reported trading price for that Index component is used in the calculation. If an Index component has not opened for trading, then the
most recent trading price for that Index component is used in the calculation.
The Index Calculation Agent calculates the Index
Level using data inputs from market data aggregators or directly from the relevant securities exchanges. If the Index Calculation Agent
cannot calculate the Index Level using its existing pricing data sources, then the Index Sponsor will request that the Index Calculation
Agent use an alternative pricing data source, such as other market data aggregators or relevant securities exchanges, in order to resume
calculating the Index Level. If the Index Calculation Agent has no alternative pricing data source, then the Index Sponsor may select
an alternative Index Calculation Agent.
Index Oversight
A committee (the "Index Committee") composed
of staff members of the Index Sponsor is responsible for decisions regarding the composition of the Index (such as whether any Extraordinary
Events have occurred), as well as any amendments to the Index methodology. Members of the Index Committee can recommend changes to the
Index methodology and submit them to the Index Committee for approval.
Index Disruption Events
The calculation and dissemination of Index Levels
may be delayed, halted, suspended or rendered incorrect in the event of an Index disruption event or force majeure event (i.e., unforeseeable
or unavoidable circumstances, including but not limited to act of God, war, crime, or terrorism). If the Index disruption event or force
majeure event continues over a period of eight consecutive Index Trading Days, then the Index Committee shall determine the necessary
action such that the Index components affected by the Index disruption event are no longer causing such disruption to occur.
Historical Index Information
The graph below reflects the historical performance
of the Index from December 19, 2022, which is the date on which the Index was first published, through June 27, 2023.
HISTORICAL RESULTS ARE NOT INDICATIVE OF FUTURE
RESULTS.
Index Calculation Agent Disclosure
The notes are not sponsored, promoted, sold or
supported by the Index Calculation Agent nor does the Index Calculation Agent offer any express or implicit guarantee or assurance with
regard to the results of using the Index Level it calculates at any time or in any respect.
The Index is calculated and published by the Index
Calculation Agent. The Index Calculation Agent uses its best efforts to ensure that the Index is calculated correctly. Irrespective of
its obligations towards the Index Sponsor, the Index Calculation Agent has no obligation to point out errors in its calculation of the
Index to third parties including, but not limited to, investors and/or financial intermediaries of the notes. The calculation and/or publication
of the Index by the Index Calculation Agent for the purpose of use in connection with the notes does not constitute a recommendation by
the Index Calculation to invest capital in said notes nor does it in any way represent an assurance or opinion of the Index Calculation
with regard to any investment in the notes.
License Agreement
Under the terms of a license agreement with the
Index Sponsor, the following disclosure is required to be included in this section:
Prime Indexes and Prime Auto Industry Index are trademarks of Level
ETF Ventures LLC (the "Licensor") and have been licensed for our use. The notes are not sponsored, endorsed, sold or promoted
by the "Licensor. Licensor makes no representation or warranty, express or implied, to the owners of the notes or any member of the
public regarding the advisability of trading in the notes. Licensor’s only relationship to Bank of Montreal (the “Licensee”)
is the licensing of certain trademarks and trade names of Licensor and of the Index, which is determined, composed and calculated by Licensor
(or its agent on Licensor’s behalf) without regard to Licensee or the notes. Licensor has no obligation to take into consideration
the needs of Licensee or the owners of the notes in determining, composing or calculating the Index. Licensor is not responsible for and
has not participated in the determination of the timing of, prices at, or quantities of the notes to be listed or in the determination
or calculation of the equation by which the notes are to be converted into cash.
THE INDEX, AND ANY RELATED DATA OR CONTENT, INCLUDING
BUT NOT LIMITED TO INDEX LEVELS, COMPOSITIONS, METHODOLOGIES, RESEARCH AND MARKETING MATERIALS (THE “INDEX INFORMATION”),
ARE PROVIDED OR PRODUCED ON AN “AS-IS” BASIS. LICENSOR DOES NOT GUARANTEE THE ACCURACY AND/OR THE COMPLETENESS OF INDEX INFORMATION
OR ANY OTHER DATA INCLUDED THEREIN. LICENSOR SHALL HAVE NO LIABILITY FOR ANY CALCULATION ERRORS, OMISSIONS, INTERRUPTIONS OR SUSPENSIONS.
LICENSOR MAKES NO WARRANTY, EXPRESS OR IMPLIED, AS TO RESULTS TO BE OBTAINED BY LICENSEE, OWNERS OF THE NOTES OR ANY OTHER PERSON OR ENTITY
FROM THE USE OF THE INDEX, INDEX INFORMATION OR ANY DATA INCLUDED THEREIN. LICENSOR MAKES NO EXPRESS OR IMPLIED WARRANTIES, AND EXPRESSLY
DISCLAIMS ALL WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE WITH RESPECT TO THE INDEX, INDEX INFORMATION OR
ANY DATA INCLUDED THEREIN. WITHOUT LIMITING ANY OF THE FOREGOING, IN NO EVENT SHALL LICENSOR HAVE ANY LIABILITY FOR ANY LOST PROFITS OR
INDIRECT, PUNITIVE, SPECIAL OR CONSEQUENTIAL DAMAGES (INCLUDING LOST PROFITS), EVEN IF NOTIFIED OF THE POSSIBILITY OF SUCH DAMAGES.
SUPPLEMENTAL TAX
CONSIDERATIONS
The following is a general description of certain
tax considerations relating to the notes. It does not purport to be a complete analysis of all tax considerations relating to the notes.
Prospective purchasers of the notes should consult their tax advisors as to the consequences under the tax laws of the country of which
they are resident for tax purposes and the tax laws of Canada and the U.S. of acquiring, holding and disposing of the notes and receiving
payments under the notes. This summary is based upon the law as in effect on the date of this pricing supplement and is subject to any
change in law that may take effect after such date.
Supplemental Canadian Tax Considerations
In the opinion of Torys LLP, our Canadian federal
income tax counsel, the following summary describes the principal Canadian federal income tax considerations generally applicable to a
purchaser who acquires from us as the beneficial owner the notes offered by this document, and who, at all relevant times, for purposes
of the Income Tax Act (Canada) and the Income Tax Regulations (collectively, the “Tax Act”), (1) is not, and is not deemed
to be, resident in Canada; (2) deals at arm’s length with us and with any transferee resident (or deemed to be resident) in Canada
to whom the purchaser disposes of notes, (3) is not affiliated with us, (4) does not receive any payment of interest on a note in respect
of a debt or other obligation to pay an amount to a person with whom we do not deal at arm’s length, (5) does not use or hold notes
in a business carried on in Canada and (6) is not a “specified shareholder” of ours as defined in the Tax Act for this purpose
or a non-resident person not dealing at arm’s length with such “specified shareholder” (a “Holder”). Special
rules, which are not discussed in this summary, may apply to a non-Canadian holder that is an insurer that carries on an insurance business
in Canada and elsewhere.
This summary does not address the possible application
of the “hybrid mismatch arrangement” rules contained in proposals to amend the Tax Act released by the Minister of Finance
(Canada) on April 29, 2022 (the “Hybrid Mismatch Proposals”) to a Holder (i) that disposes of a note to a person or entity
with which it does not deal at arm’s length or to an entity that is a “specified entity” (as defined in the Hybrid Mismatch
Proposals) with respect to the Holder or in respect of which the Holder is a “specified entity”, (ii) that disposes of a note
under, or in connection with, a “structured arrangement” (as defined in such Hybrid Mismatch Proposals), or (iii) in respect
of which we are a “specified entity”. Such Holders should consult their own tax advisors.
This summary supersedes and replaces in its entirety
the section of the prospectus entitled “Canadian Taxation.”
This summary is based on the current provisions
of the Tax Act and on counsel’s understanding of the current administrative policies and assessing practices of the Canada Revenue
Agency published in writing prior to the date hereof. This summary takes into account all specific proposals to amend the Tax Act publicly
announced by or on behalf of the Minister of Finance (Canada) prior to the date of this document (the “Proposed Amendments”),
including the Hybrid Mismatch Proposals, and assumes that all Proposed Amendments will be enacted in the form proposed. However, no assurances
can be given that the Proposed Amendments will be enacted as proposed, or at all. This summary does not otherwise take into account or
anticipate any changes in law or administrative policy or assessing practice whether by legislative, administrative or judicial action
nor does it take into account tax legislation or considerations of any province, territory or foreign jurisdiction, which may differ from
those discussed herein.
This summary is of a general nature only and is
not, and is not intended to be, legal or tax advice to any particular holder. This summary is not exhaustive of all Canadian federal income
tax considerations. Accordingly, prospective purchasers of the notes should consult their own tax advisors having regard to their own
particular circumstances.
Interest paid or credited or deemed to be paid
or credited by us on a note (including amounts on account or in lieu of payment of, or in satisfaction of interest) to a Holder generally
will not be subject to Canadian non-resident withholding tax, unless any portion of such interest (other than on a “prescribed obligation,”
as defined in the Tax Act for this purpose) is contingent or dependent on the use of or production from property in Canada or is computed
by reference to revenue, profit, cash flow, commodity price or any other similar criterion or by reference to dividends paid or payable
to shareholders of any class or series of shares of the capital stock of a corporation. The administrative policy of the Canada Revenue
Agency is that interest paid on a debt obligation is not subject to withholding tax unless, in general, it is reasonable to consider that
there is a material connection between the Index or formula to which any amount payable under the debt obligation is calculated and the
profits of the issuer. With respect to any interest on a note, or any portion of the principal amount of a note in excess of the issue
price, such interest or principal, as the case may be, paid or credited to a Holder should not be subject to Canadian non-resident withholding
tax.
In the event that a note, interest on which is
not exempt from Canadian non-resident withholding tax (other than a note which is an “excluded obligation,” as defined in
the Tax Act for this purpose) is redeemed in whole or in part, cancelled, repurchased or purchased by us or any other person resident
or deemed to be resident in Canada from a Holder or is otherwise assigned or transferred by a Holder to a person resident or deemed to
be resident in Canada for an amount which exceeds, generally, the issue price thereof, or in certain cases, the price for which such note
was assigned or transferred to the Holder by a person resident or deemed resident in Canada, the excess may be deemed to be interest and
may, together with any interest that has accrued on the note to that time, be subject to Canadian non-resident withholding tax.
If an amount of interest paid by us on a note were
to be non-deductible by us in computing our income as a result of the application of proposed subsection 18.4(4) of the Tax Act, such
amount of interest would be deemed to have been paid by us as a dividend, and not to have been paid by us as interest, and be subject
to Canadian non-resident withholding tax. Proposed subsection 18.4(4) would apply only if a payment of interest by us on a note constituted
the deduction component of a “hybrid mismatch arrangement” under which the payment arises within the meaning of proposed paragraph
18.4(3)(b) of the Tax Act.
No payment of interest by us on a note should be
considered to arise under a “hybrid mismatch arrangement” as no such payment should be considered to arise under or in connection
with a “structured arrangement”, both as defined in proposed subsection 18.4(1) of the Tax Act, on the basis that (i) based
on pricing data and analysis provided to Torys LLP by us in relation to these notes, it should not be reasonable to consider that any
economic benefit arising from any “deduction/non-inclusion mismatch” as defined in proposed subsection 18.4(6) of the Tax
Act is reflected in the pricing of the notes, and (ii) it should also not be reasonable to consider that the notes were designed to, directly
or indirectly, give rise to any “deduction/non-inclusion mismatch”.
Generally, there are no other taxes on income (including
taxable capital gains) payable by a Holder on interest, discount, or premium in respect of a note or on the proceeds received by a Holder
on the disposition of a note (including redemption, cancellation, purchase or repurchase).