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 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 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 performance of the Index, less a Daily Investor Fee, the Daily Financing
Charge 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 increase 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 CARU. The notes will initially settle on June 30, 2023. The Investor Fee (based
on a rate of 0.95% per annum) and the Daily Financing Charge (which is based on the Federal Reserve Bank Prime Loan Rate plus an amount
that will initially be 2.75%, but which may be increased to up to 5.00% per annum) are deducted from the closing indicative value on a
daily basis. 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 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 performance of the
Index minus the Daily Investor Fee, the Daily Financing Charge, 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 increased over the term of the notes by an amount, after giving
effect to the daily resetting leverage and the compounding effect thereof, sufficient to offset the decrease in the principal amount represented
by the Daily Investor Fee, the Daily Financing Charge 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 increase 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, the Daily Financing Charge, 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 increased since the Initial Trade Date.
The negative effect of the Daily Investor Fee, Daily Financing
Charge, 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 increased since the Initial Trade Date, you may receive less than the principal amount
of your notes due to the Daily Investor Fee, the Daily Financing Charge and the Redemption Fee Amount, if applicable.
The amount of the Daily Investor Fee, the Daily Financing Charge
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 your notes. 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 increased 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 Financing Spread. If we do so, the Daily Financing Charge will increase, 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 three times leveraged,
compounded daily, 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 decrease 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
the cumulative negative effect of the Daily Investor Fee and the Daily Financing Charge, if the Index Level decreases 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 long 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 long 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 positive (before taking into account the negative effect of the Daily Investor Fee, the Daily Financing Charge
and the Redemption Fee Amount, if applicable). It is possible for the Index Level to increase 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 three times leveraged long 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, the Daily Financing Charge 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 long 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 long 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 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 long 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 leverage on a daily basis as described in this document, and the consequences
of seeking daily 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 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 positive (before taking into account
the negative effect of the Daily Investor Fee, the Daily Financing Charge and the Redemption Fee Amount, if applicable).
The amount you receive at maturity, call or redemption will be
contingent upon the compounded leveraged 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 decrease 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 a decrease 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 Long Index Amount in calculating any
subsequent Indicative Note Value. As such, the dollar amount that you can lose from any decrease 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 decrease of the Index Level.
Due to the effect of compounding, if the Indicative Note Value decreases, any
subsequent increase 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 an increase 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 Long Index Amount in calculating any
subsequent Indicative Note Value. As such, the dollar amount that you can gain from any increase 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 increases 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 increase 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 less than 3.0 (e.g. 1.5, 1.0, 0.5); 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 greater than 3.0 (e.g.,
3.5, 4.0, 4.5). 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 increases 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 to the extent that dividend
payments are reflected in the Index Level. The Index is a net total return index, and as discussed below, when calculating the Index Level,
dividends declared by non-U.S. Index components may be reduced to reflect certain applicable withholding taxes on dividends. In addition,
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 less 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 greater 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 increase in the Closing Index Level after the Final
Measurement Period or the Call Measurement Period, as applicable, or if there is a significant decrease 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 decreases 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 and certain
aspects may make the notes less suitable for certain non-U.S. investors.
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.
Moreover, certain investors that are not “United States
persons” for U.S. income tax purposes may incur U.S. tax obligations as a result of an investment in the notes.
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 Intraday Long Index Amount minus (b) the Financing Level; 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 “CARU,” 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 increases), 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% |
$40.00 |
$90.00 |
2.25 |
115.00 |
15% |
$36.25 |
$86.25 |
2.38 |
110.00 |
10% |
$32.50 |
$82.50 |
2.54 |
105.00 |
5% |
$28.75 |
$78.75 |
2.74 |
104.00 |
4% |
$28.00 |
$78.00 |
2.79 |
103.00 |
3% |
$27.25 |
$77.25 |
2.83 |
102.00 |
2% |
$26.50 |
$76.50 |
2.89 |
101.00 |
1% |
$25.75 |
$75.75 |
2.94 |
100.00 |
0% |
$25.00 |
$75.00 |
3.00 |
99.00 |
-1% |
$24.25 |
$74.25 |
3.06 |
98.00 |
-2% |
$23.50 |
$73.50 |
3.13 |
97.00 |
-3% |
$22.75 |
$72.75 |
3.20 |
96.00 |
-4% |
$22.00 |
$72.00 |
3.27 |
95.00 |
-5% |
$21.25 |
$71.25 |
3.35 |
85.00 |
-15% |
$13.75 |
$63.75 |
4.64 |
80.00 |
-20% |
$10.00 |
$60.00 |
6.00 |
The table above shows that if the Index Level increases during
the Index Business Day, your effective exposure decreases from three times leveraged long. For example, if the Index Level increases by
20%, your effective exposure decreases from 3.00x to 2.25x.
The table above also shows that if the Index Level decreases
during the Index Business Day, your effective exposure increases from three times leveraged long. For example, if the Index Level decreases
by 20%, your effective exposure increases from 3.00x to 6.00x.
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 elect to increase
the Financing 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 adversely affected
by any downturn in economic conditions that can result in decreased 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 face business and operating risks relating to a variety of other
industries. Even if some or all of these companies derive significant returns from the automotive industry, their securities may decline
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 decline in value, the Index will also decline in value, even if stock prices of other companies
in the automobile industry generally increase in value. Giving effect to leverage, negative 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 appreciates 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 4 and 5 to 8. Examples
1 to 4 are based upon the minimum Financing Spread of 2.75%. Examples 5 to 8 show the impact if we elect to increase this amount to the
maximum extent described above, to a Financing Spread of 5.00%. All of these examples assume that the Federal Reserve Bank Prime Loan
Rate remains constant at 4.00% during the relevant period.
We have included examples in which the Index Level alternatively
increases and decreases at a constant rate of 3.00% per day, with the Index Level decreasing by 0.99 points by day 22 (Examples 1 and
5), with a Note Return of -9.36% (Example 1) and -9.60% (Example 5); we have also included examples in which the Index Level decreases
at a constant rate of 3.00% per day, decreasing -48.83 points by day 22 (Examples 2 and 6), with a Note Return of -87.56% (Example 2)
and -87.60% (Example 6).
Examples 3 and 4, and examples 7 and 8, highlight the effect
of volatility in the Index. In Example 3 and 7, the Index Level increases by a constant 1.00% per day, with an increase of 24.47 points
by day 22 and a Note Return of 90.00% (Example 3) and 89.50% (Example 7). In contrast, in Examples 4 and 8, at day 22, the Index Level
has increased 24.87 points; however, due to the volatility of the Index on a daily basis, the Note Return is -19.92% (in Example 4) and
-20.15% in Example 8), resulting in significant differences from the Note Returns in Example 3 and 7. For ease of analysis and presentation,
all of examples 1-8 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 1-8, the Daily Investor
Fee and the Daily Financing Charge 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 Financing Charge, 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 1-4: Minimum Amount of the Daily Financing Rate
Example 1: The Index Level alternatively increases then decreases by a constant
3.00% per day.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Financing Factor |
2 |
Daily Financing Rate |
6.75% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
-9.36% |
Cumulative Index Return |
-0.99% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily
Financing
Charge |
Long Index
Amount |
Financing
Level |
Indicative
Note Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
|
|
Current Index
Level /
Previous
Index Level |
Previous
Indicative
Note
Value *
Fee
Rate/365 |
Total of E |
Previous
Indicative
Note Value
* Daily
Financing
Factor *
Daily
Financing
Rate/365 |
Previous
Indicative
Note Value *
Daily
Leverage
Factor * D |
Previous
Indicative
Note Value
*
Daily
Financing
Factor +
E + G |
H – I |
(Current
Indicative
Note Value
-
Previous
Indicative
Note
Value)/
Previous
Indicative
Note Value |
0 |
100.00 |
|
|
|
|
|
$75.00 |
$50.00 |
$25.00 |
|
1 |
103.00 |
3.0% |
1.03 |
$0.0007 |
$0.0007 |
$0.00925 |
$77.2500 |
$50.0099 |
$27.2401 |
8.96% |
2 |
99.91 |
-3.0% |
0.97 |
$0.0007 |
$0.0014 |
$0.01008 |
$79.2687 |
$54.4910 |
$24.7777 |
-9.04% |
3 |
102.91 |
3.0% |
1.03 |
$0.0006 |
$0.0020 |
$0.00916 |
$76.5631 |
$49.5652 |
$26.9979 |
8.96% |
4 |
99.82 |
-3.0% |
0.97 |
$0.0007 |
$0.0027 |
$0.00999 |
$78.5639 |
$54.0065 |
$24.5574 |
-9.04% |
5 |
102.81 |
3.0% |
1.03 |
$0.0006 |
$0.0033 |
$0.00908 |
$75.8824 |
$49.1245 |
$26.7578 |
8.96% |
6 |
99.73 |
-3.0% |
0.97 |
$0.0007 |
$0.0040 |
$0.00990 |
$77.8653 |
$53.5263 |
$24.3390 |
-9.04% |
7 |
102.72 |
3.0% |
1.03 |
$0.0006 |
$0.0047 |
$0.00900 |
$75.2076 |
$48.6877 |
$26.5199 |
8.96% |
8 |
99.64 |
-3.0% |
0.97 |
$0.0007 |
$0.0054 |
$0.00981 |
$77.1730 |
$53.0503 |
$24.1226 |
-9.04% |
9 |
102.63 |
3.0% |
1.03 |
$0.0006 |
$0.0060 |
$0.00892 |
$74.5389 |
$48.2548 |
$26.2841 |
8.96% |
10 |
99.55 |
-3.0% |
0.97 |
$0.0007 |
$0.0067 |
$0.00972 |
$76.4868 |
$52.5786 |
$23.9081 |
-9.04% |
11 |
102.54 |
3.0% |
1.03 |
$0.0006 |
$0.0073 |
$0.00884 |
$73.8761 |
$47.8257 |
$26.0504 |
8.96% |
12 |
99.46 |
-3.0% |
0.97 |
$0.0007 |
$0.0080 |
$0.00964 |
$75.8067 |
$52.1111 |
$23.6956 |
-9.04% |
13 |
102.45 |
3.0% |
1.03 |
$0.0006 |
$0.0086 |
$0.00876 |
$73.2193 |
$47.4005 |
$25.8188 |
8.96% |
14 |
99.37 |
-3.0% |
0.97 |
$0.0007 |
$0.0093 |
$0.00955 |
$75.1326 |
$51.6478 |
$23.4849 |
-9.04% |
15 |
102.35 |
3.0% |
1.03 |
$0.0006 |
$0.0099 |
$0.00869 |
$72.5682 |
$46.9790 |
$25.5892 |
8.96% |
16 |
99.28 |
-3.0% |
0.97 |
$0.0007 |
$0.0105 |
$0.00946 |
$74.4646 |
$51.1885 |
$23.2760 |
-9.04% |
17 |
102.26 |
3.0% |
1.03 |
$0.0006 |
$0.0112 |
$0.00861 |
$71.9230 |
$46.5613 |
$25.3617 |
8.96% |
18 |
99.19 |
-3.0% |
0.97 |
$0.0007 |
$0.0118 |
$0.00938 |
$73.8025 |
$50.7334 |
$23.0691 |
-9.04% |
19 |
102.17 |
3.0% |
1.03 |
$0.0006 |
$0.0124 |
$0.00853 |
$71.2835 |
$46.1473 |
$25.1362 |
8.96% |
20 |
99.10 |
-3.0% |
0.97 |
$0.0007 |
$0.0131 |
$0.00930 |
$73.1462 |
$50.2823 |
$22.8640 |
-9.04% |
21 |
102.08 |
3.0% |
1.03 |
$0.0006 |
$0.0137 |
$0.00846 |
$70.6496 |
$45.7370 |
$24.9127 |
8.96% |
22 |
99.01 |
-3.0% |
0.97 |
$0.0006 |
$0.0143 |
$0.00921 |
$72.4959 |
$49.8352 |
$22.6607 |
-9.04% |
Example 2: The Index Level decreases by a constant 3.00% per day.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Financing Factor |
2 |
Daily Financing Rate |
6.75% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
-87.56% |
Cumulative Index Return |
-48.83% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily
Financing
Charge |
Long Index
Amount |
Financing
Level |
Indicative
Note Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
|
|
Current Index
Level /
Previous
Index Level |
Previous
Indicative
Note Value
* Fee
Rate/365 |
Total of E |
Previous
Indicative
Note Value *
Daily
Financing
Factor *
Daily
Financing
Rate/365 |
Previous
Indicative Note
Value * Daily
Leverage Factor
* D |
Previous
Indicative
Note Value
*
Daily
Financing
Factor +
E + G |
H – I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
0 |
100.00 |
|
|
|
|
|
$75.00 |
$50.00 |
$25.00 |
|
1 |
97.00 |
-3.0% |
0.97 |
$0.0007 |
$0.0007 |
$0.00925 |
$72.7500 |
$50.0099 |
$22.7401 |
-9.04% |
2 |
94.09 |
-3.0% |
0.97 |
$0.0006 |
$0.0012 |
$0.00841 |
$66.1737 |
$45.4892 |
$20.6845 |
-9.04% |
3 |
91.27 |
-3.0% |
0.97 |
$0.0005 |
$0.0018 |
$0.00765 |
$60.1919 |
$41.3772 |
$18.8147 |
-9.04% |
4 |
88.53 |
-3.0% |
0.97 |
$0.0005 |
$0.0023 |
$0.00696 |
$54.7508 |
$37.6368 |
$17.1139 |
-9.04% |
5 |
85.87 |
-3.0% |
0.97 |
$0.0004 |
$0.0027 |
$0.00633 |
$49.8015 |
$34.2346 |
$15.5669 |
-9.04% |
6 |
83.30 |
-3.0% |
0.97 |
$0.0004 |
$0.0031 |
$0.00576 |
$45.2997 |
$31.1400 |
$14.1597 |
-9.04% |
7 |
80.80 |
-3.0% |
0.97 |
$0.0004 |
$0.0035 |
$0.00524 |
$41.2048 |
$28.3250 |
$12.8797 |
-9.04% |
8 |
78.37 |
-3.0% |
0.97 |
$0.0003 |
$0.0038 |
$0.00476 |
$37.4800 |
$25.7646 |
$11.7155 |
-9.04% |
9 |
76.02 |
-3.0% |
0.97 |
$0.0003 |
$0.0041 |
$0.00433 |
$34.0920 |
$23.4356 |
$10.6564 |
-9.04% |
10 |
73.74 |
-3.0% |
0.97 |
$0.0003 |
$0.0044 |
$0.00394 |
$31.0102 |
$21.3171 |
$9.6931 |
-9.04% |
11 |
71.53 |
-3.0% |
0.97 |
$0.0003 |
$0.0047 |
$0.00359 |
$28.2070 |
$19.3901 |
$8.8169 |
-9.04% |
12 |
69.38 |
-3.0% |
0.97 |
$0.0002 |
$0.0049 |
$0.00326 |
$25.6572 |
$17.6373 |
$8.0199 |
-9.04% |
13 |
67.30 |
-3.0% |
0.97 |
$0.0002 |
$0.0051 |
$0.00297 |
$23.3379 |
$16.0430 |
$7.2949 |
-9.04% |
14 |
65.28 |
-3.0% |
0.97 |
$0.0002 |
$0.0053 |
$0.00270 |
$21.2283 |
$14.5928 |
$6.6355 |
-9.04% |
15 |
63.33 |
-3.0% |
0.97 |
$0.0002 |
$0.0055 |
$0.00245 |
$19.3093 |
$13.2736 |
$6.0357 |
-9.04% |
16 |
61.43 |
-3.0% |
0.97 |
$0.0002 |
$0.0056 |
$0.00223 |
$17.5638 |
$12.0737 |
$5.4901 |
-9.04% |
17 |
59.58 |
-3.0% |
0.97 |
$0.0001 |
$0.0058 |
$0.00203 |
$15.9761 |
$10.9823 |
$4.9938 |
-9.04% |
18 |
57.80 |
-3.0% |
0.97 |
$0.0001 |
$0.0059 |
$0.00185 |
$14.5320 |
$9.9896 |
$4.5424 |
-9.04% |
19 |
56.06 |
-3.0% |
0.97 |
$0.0001 |
$0.0060 |
$0.00168 |
$13.2183 |
$9.0866 |
$4.1318 |
-9.04% |
20 |
54.38 |
-3.0% |
0.97 |
$0.0001 |
$0.0061 |
$0.00153 |
$12.0234 |
$8.2652 |
$3.7583 |
-9.04% |
21 |
52.75 |
-3.0% |
0.97 |
$0.0001 |
$0.0062 |
$0.00139 |
$10.9366 |
$7.5180 |
$3.4185 |
-9.04% |
22 |
51.17 |
-3.0% |
0.97 |
$0.0001 |
$0.0063 |
$0.00126 |
$9.9480 |
$6.8384 |
$3.1095 |
-9.04% |
Example 3: The Index Level increases by a constant 1.00% per day.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Financing Factor |
2 |
Daily Financing Rate |
6.75% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
90.00% |
Cumulative Index Return |
24.47% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily
Financing
Charge |
Long Index
Amount |
Financing
Level |
Indicative
Note Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
|
|
Current Index
Level /
Previous
Index Level |
Previous
Indicative
Note Value
* Fee
Rate/365 |
Total of E |
Previous
Indicative
Note Value *
Daily
Financing
Factor *
Daily
Financing
Rate/365 |
Previous
Indicative Note
Value * Daily
Leverage Factor
* D |
Previous
Indicative
Note Value
*
Daily
Financing
Factor +
E + G |
H – I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
0 |
100.00 |
|
|
|
|
|
$75.00 |
$50.00 |
$25.00 |
|
1 |
101.00 |
1.0% |
1.01 |
$0.0007 |
$0.0007 |
$0.00925 |
$75.7500 |
$50.0099 |
$25.7401 |
2.96% |
2 |
102.01 |
1.0% |
1.01 |
$0.0007 |
$0.0013 |
$0.00952 |
$77.9925 |
$51.4904 |
$26.5021 |
2.96% |
3 |
103.03 |
1.0% |
1.01 |
$0.0007 |
$0.0020 |
$0.00980 |
$80.3014 |
$53.0147 |
$27.2867 |
2.96% |
4 |
104.06 |
1.0% |
1.01 |
$0.0007 |
$0.0027 |
$0.01009 |
$82.6787 |
$54.5842 |
$28.0945 |
2.96% |
5 |
105.10 |
1.0% |
1.01 |
$0.0007 |
$0.0035 |
$0.01039 |
$85.1263 |
$56.2001 |
$28.9262 |
2.96% |
6 |
106.15 |
1.0% |
1.01 |
$0.0008 |
$0.0042 |
$0.01070 |
$87.6464 |
$57.8638 |
$29.7825 |
2.96% |
7 |
107.21 |
1.0% |
1.01 |
$0.0008 |
$0.0050 |
$0.01102 |
$90.2411 |
$59.5769 |
$30.6642 |
2.96% |
8 |
108.29 |
1.0% |
1.01 |
$0.0008 |
$0.0058 |
$0.01134 |
$92.9126 |
$61.3406 |
$31.5720 |
2.96% |
9 |
109.37 |
1.0% |
1.01 |
$0.0008 |
$0.0066 |
$0.01168 |
$95.6632 |
$63.1565 |
$32.5067 |
2.96% |
10 |
110.46 |
1.0% |
1.01 |
$0.0008 |
$0.0074 |
$0.01202 |
$98.4952 |
$65.0262 |
$33.4690 |
2.96% |
11 |
111.57 |
1.0% |
1.01 |
$0.0009 |
$0.0083 |
$0.01238 |
$101.4111 |
$66.9512 |
$34.4598 |
2.96% |
12 |
112.68 |
1.0% |
1.01 |
$0.0009 |
$0.0092 |
$0.01275 |
$104.4132 |
$68.9333 |
$35.4800 |
2.96% |
13 |
113.81 |
1.0% |
1.01 |
$0.0009 |
$0.0101 |
$0.01312 |
$107.5043 |
$70.9740 |
$36.5303 |
2.96% |
14 |
114.95 |
1.0% |
1.01 |
$0.0010 |
$0.0111 |
$0.01351 |
$110.6869 |
$73.0751 |
$37.6118 |
2.96% |
15 |
116.10 |
1.0% |
1.01 |
$0.0010 |
$0.0121 |
$0.01391 |
$113.9637 |
$75.2384 |
$38.7252 |
2.96% |
16 |
117.26 |
1.0% |
1.01 |
$0.0010 |
$0.0131 |
$0.01432 |
$117.3375 |
$77.4658 |
$39.8717 |
2.96% |
17 |
118.43 |
1.0% |
1.01 |
$0.0010 |
$0.0141 |
$0.01475 |
$120.8111 |
$79.7591 |
$41.0520 |
2.96% |
18 |
119.61 |
1.0% |
1.01 |
$0.0011 |
$0.0152 |
$0.01518 |
$124.3876 |
$82.1203 |
$42.2673 |
2.96% |
19 |
120.81 |
1.0% |
1.01 |
$0.0011 |
$0.0163 |
$0.01563 |
$128.0700 |
$84.5514 |
$43.5186 |
2.96% |
20 |
122.02 |
1.0% |
1.01 |
$0.0011 |
$0.0174 |
$0.01610 |
$131.8614 |
$87.0545 |
$44.8069 |
2.96% |
21 |
123.24 |
1.0% |
1.01 |
$0.0012 |
$0.0186 |
$0.01657 |
$135.7651 |
$89.6316 |
$46.1334 |
2.96% |
22 |
124.47 |
1.0% |
1.01 |
$0.0012 |
$0.0198 |
$0.01706 |
$139.7843 |
$92.2851 |
$47.4992 |
2.96% |
Example 4: The Index Level increases in a volatile manner.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Financing Factor |
2 |
Daily Financing Rate |
6.75% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
-19.92% |
Cumulative Index Return |
24.87% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily
Financing
Charge |
Long Index
Amount |
Financing
Level |
Indicative
Note Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
|
|
Current Index
Level /
Previous
Index Level |
Previous
Indicative
Note Value
* Fee
Rate/365 |
Total of E |
Previous
Indicative
Note Value *
Daily
Financing
Factor *
Daily
Financing
Rate/365 |
Previous
Indicative Note
Value * Daily
Leverage Factor
* D |
Previous
Indicative
Note Value
*
Daily
Financing
Factor +
E + G |
H – I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
0 |
100.00 |
|
|
|
|
|
$75.00 |
$50.00 |
$25.00 |
|
1 |
110.00 |
10.0% |
1.10 |
$0.0007 |
$0.0007 |
$0.00925 |
$82.5000 |
$50.0099 |
$32.4901 |
29.96% |
2 |
112.20 |
2.0% |
1.02 |
$0.0008 |
$0.0015 |
$0.01202 |
$99.4197 |
$64.9931 |
$34.4266 |
5.96% |
3 |
108.83 |
-3.0% |
0.97 |
$0.0009 |
$0.0024 |
$0.01273 |
$100.1815 |
$68.8669 |
$31.3146 |
-9.04% |
4 |
97.95 |
-10.0% |
0.90 |
$0.0008 |
$0.0032 |
$0.01158 |
$84.5495 |
$62.6416 |
$21.9078 |
-30.04% |
5 |
93.05 |
-5.0% |
0.95 |
$0.0006 |
$0.0038 |
$0.00810 |
$62.4373 |
$43.8243 |
$18.6130 |
-15.04% |
6 |
81.89 |
-12.0% |
0.88 |
$0.0005 |
$0.0043 |
$0.00688 |
$49.1383 |
$37.2333 |
$11.9049 |
-36.04% |
7 |
78.61 |
-4.0% |
0.96 |
$0.0003 |
$0.0046 |
$0.00440 |
$34.2862 |
$23.8146 |
$10.4716 |
-12.04% |
8 |
74.68 |
-5.0% |
0.95 |
$0.0003 |
$0.0048 |
$0.00387 |
$29.8442 |
$20.9474 |
$8.8967 |
-15.04% |
9 |
60.49 |
-19.0% |
0.81 |
$0.0002 |
$0.0051 |
$0.00329 |
$21.6191 |
$17.7970 |
$3.8221 |
-57.04% |
10 |
71.38 |
18.0% |
1.18 |
$0.0001 |
$0.0052 |
$0.00141 |
$13.5302 |
$7.6457 |
$5.8845 |
53.96% |
11 |
74.95 |
5.0% |
1.05 |
$0.0002 |
$0.0053 |
$0.00218 |
$18.5361 |
$11.7713 |
$6.7648 |
14.96% |
12 |
69.70 |
-7.0% |
0.93 |
$0.0002 |
$0.0055 |
$0.00250 |
$18.8739 |
$13.5323 |
$5.3415 |
-21.04% |
13 |
58.55 |
-16.0% |
0.84 |
$0.0001 |
$0.0056 |
$0.00198 |
$13.4607 |
$10.6852 |
$2.7755 |
-48.04% |
14 |
53.87 |
-8.0% |
0.92 |
$0.0001 |
$0.0057 |
$0.00103 |
$7.6603 |
$5.5521 |
$2.1083 |
-24.04% |
15 |
56.02 |
4.0% |
1.04 |
$0.0001 |
$0.0058 |
$0.00078 |
$6.5778 |
$4.2174 |
$2.3604 |
11.96% |
16 |
70.03 |
25.0% |
1.25 |
$0.0001 |
$0.0058 |
$0.00087 |
$8.8516 |
$4.7218 |
$4.1298 |
74.96% |
17 |
78.43 |
12.0% |
1.12 |
$0.0001 |
$0.0059 |
$0.00153 |
$13.8762 |
$8.2613 |
$5.6149 |
35.96% |
18 |
86.27 |
10.0% |
1.10 |
$0.0001 |
$0.0061 |
$0.00208 |
$18.5292 |
$11.2320 |
$7.2972 |
29.96% |
19 |
96.62 |
12.0% |
1.12 |
$0.0002 |
$0.0063 |
$0.00270 |
$24.5185 |
$14.5972 |
$9.9213 |
35.96% |
20 |
100.49 |
4.0% |
1.04 |
$0.0003 |
$0.0065 |
$0.00367 |
$30.9543 |
$19.8464 |
$11.1079 |
11.96% |
21 |
109.53 |
9.0% |
1.09 |
$0.0003 |
$0.0068 |
$0.00411 |
$36.3228 |
$22.2202 |
$14.1026 |
26.96% |
22 |
124.87 |
14.0% |
1.14 |
$0.0004 |
$0.0072 |
$0.00522 |
$48.2309 |
$28.2108 |
$20.0201 |
41.96% |
Examples 5-8: Maximum Amount of the Daily Financing Rate
Example 5: The Index Level alternatively increases then decreases by a constant
3.00% per day.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Financing Factor |
2 |
Daily Financing Rate |
9.00% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
-9.60% |
Cumulative Index Return |
-0.99% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily
Financing
Charge |
Long Index
Amount |
Financing
Level |
Indicative
Note Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
|
|
Current Index
Level /
Previous
Index Level |
Previous
Indicative
Note Value
* Fee
Rate/365 |
Total of E |
Previous
Indicative
Note Value *
Daily
Financing
Factor *
Daily
Financing
Rate/365 |
Previous
Indicative Note
Value * Daily
Leverage Factor
* D |
Previous
Indicative
Note Value
*
Daily
Financing
Factor +
E + G |
H – I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
0 |
100.00 |
|
|
|
|
|
$75.00 |
$50.00 |
$25.00 |
|
1 |
103.00 |
3.0% |
1.03 |
$0.0007 |
$0.0007 |
$0.01233 |
$77.2500 |
$50.0130 |
$27.2370 |
8.95% |
2 |
99.91 |
-3.0% |
0.97 |
$0.0007 |
$0.0014 |
$0.01343 |
$79.2597 |
$54.4882 |
$24.7715 |
-9.05% |
3 |
102.91 |
3.0% |
1.03 |
$0.0006 |
$0.0020 |
$0.01222 |
$76.5441 |
$49.5560 |
$26.9881 |
8.95% |
4 |
99.82 |
-3.0% |
0.97 |
$0.0007 |
$0.0027 |
$0.01331 |
$78.5354 |
$53.9903 |
$24.5452 |
-9.05% |
5 |
102.81 |
3.0% |
1.03 |
$0.0006 |
$0.0033 |
$0.01210 |
$75.8446 |
$49.1031 |
$26.7415 |
8.95% |
6 |
99.73 |
-3.0% |
0.97 |
$0.0007 |
$0.0040 |
$0.01319 |
$77.8178 |
$53.4969 |
$24.3209 |
-9.05% |
7 |
102.72 |
3.0% |
1.03 |
$0.0006 |
$0.0047 |
$0.01199 |
$75.1515 |
$48.6544 |
$26.4971 |
8.95% |
8 |
99.64 |
-3.0% |
0.97 |
$0.0007 |
$0.0054 |
$0.01307 |
$77.1067 |
$53.0080 |
$24.0986 |
-9.05% |
9 |
102.63 |
3.0% |
1.03 |
$0.0006 |
$0.0060 |
$0.01188 |
$74.4648 |
$48.2098 |
$26.2550 |
8.95% |
10 |
99.55 |
-3.0% |
0.97 |
$0.0007 |
$0.0067 |
$0.01295 |
$76.4021 |
$52.5236 |
$23.8784 |
-9.05% |
11 |
102.54 |
3.0% |
1.03 |
$0.0006 |
$0.0073 |
$0.01178 |
$73.7843 |
$47.7692 |
$26.0151 |
8.95% |
12 |
99.46 |
-3.0% |
0.97 |
$0.0007 |
$0.0080 |
$0.01283 |
$75.7039 |
$52.0437 |
$23.6602 |
-9.05% |
13 |
102.45 |
3.0% |
1.03 |
$0.0006 |
$0.0086 |
$0.01167 |
$73.1101 |
$47.3327 |
$25.7774 |
8.95% |
14 |
99.37 |
-3.0% |
0.97 |
$0.0007 |
$0.0093 |
$0.01271 |
$75.0121 |
$51.5681 |
$23.4440 |
-9.05% |
15 |
102.35 |
3.0% |
1.03 |
$0.0006 |
$0.0099 |
$0.01156 |
$72.4420 |
$46.9002 |
$25.5418 |
8.95% |
16 |
99.28 |
-3.0% |
0.97 |
$0.0007 |
$0.0105 |
$0.01260 |
$74.3266 |
$51.0969 |
$23.2298 |
-9.05% |
17 |
102.26 |
3.0% |
1.03 |
$0.0006 |
$0.0111 |
$0.01146 |
$71.7800 |
$46.4716 |
$25.3084 |
8.95% |
18 |
99.19 |
-3.0% |
0.97 |
$0.0007 |
$0.0118 |
$0.01248 |
$73.6474 |
$50.6299 |
$23.0175 |
-9.05% |
19 |
102.17 |
3.0% |
1.03 |
$0.0006 |
$0.0124 |
$0.01135 |
$71.1241 |
$46.0470 |
$25.0771 |
8.95% |
20 |
99.10 |
-3.0% |
0.97 |
$0.0007 |
$0.0131 |
$0.01237 |
$72.9744 |
$50.1673 |
$22.8072 |
-9.05% |
21 |
102.08 |
3.0% |
1.03 |
$0.0006 |
$0.0136 |
$0.01125 |
$70.4741 |
$45.6262 |
$24.8480 |
8.95% |
22 |
99.01 |
-3.0% |
0.97 |
$0.0006 |
$0.0143 |
$0.01225 |
$72.3076 |
$49.7088 |
$22.5988 |
-9.05% |
Example 6: The Index Level decreases by a constant 3.00% per day.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Financing Factor |
2 |
Daily Financing Rate |
9.00% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
-87.60% |
Cumulative Index Return |
-48.83% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily
Financing
Charge |
Long Index
Amount |
Financing
Level |
Indicative
Note Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
|
|
Current Index
Level /
Previous
Index Level |
Previous
Indicative
Note Value
* Fee
Rate/365 |
Total of E |
Previous
Indicative
Note Value *
Daily
Financing
Factor *
Daily
Financing
Rate/365 |
Previous
Indicative Note
Value * Daily
Leverage Factor
* D |
Previous
Indicative
Note Value
*
Daily
Financing
Factor +
E + G |
H – I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
0 |
100.00 |
|
|
|
|
|
$75.00 |
$50.00 |
$25.00 |
|
1 |
97.00 |
-3.0% |
0.97 |
$0.0007 |
$0.0007 |
$0.01233 |
$72.7500 |
$50.0130 |
$22.7370 |
-9.05% |
2 |
94.09 |
-3.0% |
0.97 |
$0.0006 |
$0.0012 |
$0.01121 |
$66.1647 |
$45.4858 |
$20.6789 |
-9.05% |
3 |
91.27 |
-3.0% |
0.97 |
$0.0005 |
$0.0018 |
$0.01020 |
$60.1756 |
$41.3685 |
$18.8070 |
-9.05% |
4 |
88.53 |
-3.0% |
0.97 |
$0.0005 |
$0.0023 |
$0.00927 |
$54.7285 |
$37.6239 |
$17.1046 |
-9.05% |
5 |
85.87 |
-3.0% |
0.97 |
$0.0004 |
$0.0027 |
$0.00844 |
$49.7745 |
$34.2182 |
$15.5564 |
-9.05% |
6 |
83.30 |
-3.0% |
0.97 |
$0.0004 |
$0.0031 |
$0.00767 |
$45.2690 |
$31.1208 |
$14.1482 |
-9.05% |
7 |
80.80 |
-3.0% |
0.97 |
$0.0004 |
$0.0035 |
$0.00698 |
$41.1713 |
$28.3038 |
$12.8675 |
-9.05% |
8 |
78.37 |
-3.0% |
0.97 |
$0.0003 |
$0.0038 |
$0.00635 |
$37.4445 |
$25.7417 |
$11.7028 |
-9.05% |
9 |
76.02 |
-3.0% |
0.97 |
$0.0003 |
$0.0041 |
$0.00577 |
$34.0550 |
$23.4116 |
$10.6434 |
-9.05% |
10 |
73.74 |
-3.0% |
0.97 |
$0.0003 |
$0.0044 |
$0.00525 |
$30.9724 |
$21.2924 |
$9.6800 |
-9.05% |
11 |
71.53 |
-3.0% |
0.97 |
$0.0003 |
$0.0047 |
$0.00477 |
$28.1688 |
$19.3650 |
$8.8038 |
-9.05% |
12 |
69.38 |
-3.0% |
0.97 |
$0.0002 |
$0.0049 |
$0.00434 |
$25.6190 |
$17.6121 |
$8.0069 |
-9.05% |
13 |
67.30 |
-3.0% |
0.97 |
$0.0002 |
$0.0051 |
$0.00395 |
$23.3000 |
$16.0179 |
$7.2821 |
-9.05% |
14 |
65.28 |
-3.0% |
0.97 |
$0.0002 |
$0.0053 |
$0.00359 |
$21.1909 |
$14.5680 |
$6.6229 |
-9.05% |
15 |
63.33 |
-3.0% |
0.97 |
$0.0002 |
$0.0055 |
$0.00327 |
$19.2727 |
$13.2493 |
$6.0234 |
-9.05% |
16 |
61.43 |
-3.0% |
0.97 |
$0.0002 |
$0.0056 |
$0.00297 |
$17.5282 |
$12.0500 |
$5.4782 |
-9.05% |
17 |
59.58 |
-3.0% |
0.97 |
$0.0001 |
$0.0058 |
$0.00270 |
$15.9415 |
$10.9592 |
$4.9823 |
-9.05% |
18 |
57.80 |
-3.0% |
0.97 |
$0.0001 |
$0.0059 |
$0.00246 |
$14.4985 |
$9.9672 |
$4.5313 |
-9.05% |
19 |
56.06 |
-3.0% |
0.97 |
$0.0001 |
$0.0060 |
$0.00223 |
$13.1861 |
$9.0650 |
$4.1211 |
-9.05% |
20 |
54.38 |
-3.0% |
0.97 |
$0.0001 |
$0.0061 |
$0.00203 |
$11.9925 |
$8.2444 |
$3.7481 |
-9.05% |
21 |
52.75 |
-3.0% |
0.97 |
$0.0001 |
$0.0062 |
$0.00185 |
$10.9070 |
$7.4981 |
$3.4088 |
-9.05% |
22 |
51.17 |
-3.0% |
0.97 |
$0.0001 |
$0.0063 |
$0.00168 |
$9.9197 |
$6.8194 |
$3.1003 |
-9.05% |
Example 7: The Index Level increases by a constant 1.00% per day.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Financing Factor |
2 |
Daily Financing Rate |
9.00% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
89.50% |
Cumulative Index Return |
24.47% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily
Financing
Charge |
Long Index
Amount |
Financing
Level |
Indicative
Note Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
|
|
Current Index
Level /
Previous
Index Level |
Previous
Indicative
Note Value
* Fee
Rate/365 |
Total of E |
Previous
Indicative
Note Value *
Daily
Financing
Factor *
Daily
Financing
Rate/365 |
Previous
Indicative Note
Value * Daily
Leverage Factor
* D |
Previous
Indicative
Note Value
*
Daily
Financing
Factor +
E + G |
H – I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
0 |
100.00 |
|
|
|
|
|
$75.00 |
$50.00 |
$25.00 |
|
1 |
101.00 |
1.0% |
1.01 |
$0.0007 |
$0.0007 |
$0.01233 |
$75.7500 |
$50.0130 |
$25.7370 |
2.95% |
2 |
102.01 |
1.0% |
1.01 |
$0.0007 |
$0.0013 |
$0.01269 |
$77.9832 |
$51.4874 |
$26.4958 |
2.95% |
3 |
103.03 |
1.0% |
1.01 |
$0.0007 |
$0.0020 |
$0.01307 |
$80.2822 |
$53.0053 |
$27.2769 |
2.95% |
4 |
104.06 |
1.0% |
1.01 |
$0.0007 |
$0.0027 |
$0.01345 |
$82.6490 |
$54.5679 |
$28.0810 |
2.95% |
5 |
105.10 |
1.0% |
1.01 |
$0.0007 |
$0.0035 |
$0.01385 |
$85.0855 |
$56.1766 |
$28.9089 |
2.95% |
6 |
106.15 |
1.0% |
1.01 |
$0.0008 |
$0.0042 |
$0.01426 |
$87.5939 |
$57.8328 |
$29.7611 |
2.95% |
7 |
107.21 |
1.0% |
1.01 |
$0.0008 |
$0.0050 |
$0.01468 |
$90.1763 |
$59.5377 |
$30.6385 |
2.95% |
8 |
108.29 |
1.0% |
1.01 |
$0.0008 |
$0.0058 |
$0.01511 |
$92.8347 |
$61.2930 |
$31.5418 |
2.95% |
9 |
109.37 |
1.0% |
1.01 |
$0.0008 |
$0.0066 |
$0.01555 |
$95.5716 |
$63.0999 |
$32.4716 |
2.95% |
10 |
110.46 |
1.0% |
1.01 |
$0.0008 |
$0.0074 |
$0.01601 |
$98.3891 |
$64.9602 |
$33.4289 |
2.95% |
11 |
111.57 |
1.0% |
1.01 |
$0.0009 |
$0.0083 |
$0.01649 |
$101.2897 |
$66.8752 |
$34.4145 |
2.95% |
12 |
112.68 |
1.0% |
1.01 |
$0.0009 |
$0.0092 |
$0.01697 |
$104.2758 |
$68.8468 |
$35.4290 |
2.95% |
13 |
113.81 |
1.0% |
1.01 |
$0.0009 |
$0.0101 |
$0.01747 |
$107.3499 |
$70.8764 |
$36.4735 |
2.95% |
14 |
114.95 |
1.0% |
1.01 |
$0.0009 |
$0.0111 |
$0.01799 |
$110.5147 |
$72.9659 |
$37.5488 |
2.95% |
15 |
116.10 |
1.0% |
1.01 |
$0.0010 |
$0.0121 |
$0.01852 |
$113.7728 |
$75.1170 |
$38.6557 |
2.95% |
16 |
117.26 |
1.0% |
1.01 |
$0.0010 |
$0.0131 |
$0.01906 |
$117.1269 |
$77.3315 |
$39.7953 |
2.95% |
17 |
118.43 |
1.0% |
1.01 |
$0.0010 |
$0.0141 |
$0.01963 |
$120.5799 |
$79.6113 |
$40.9685 |
2.95% |
18 |
119.61 |
1.0% |
1.01 |
$0.0011 |
$0.0152 |
$0.02020 |
$124.1347 |
$81.9583 |
$42.1763 |
2.95% |
19 |
120.81 |
1.0% |
1.01 |
$0.0011 |
$0.0163 |
$0.02080 |
$127.7943 |
$84.3745 |
$43.4197 |
2.95% |
20 |
122.02 |
1.0% |
1.01 |
$0.0011 |
$0.0174 |
$0.02141 |
$131.5617 |
$86.8620 |
$44.6998 |
2.95% |
21 |
123.24 |
1.0% |
1.01 |
$0.0012 |
$0.0186 |
$0.02204 |
$135.4403 |
$89.4227 |
$46.0175 |
2.95% |
22 |
124.47 |
1.0% |
1.01 |
$0.0012 |
$0.0198 |
$0.02269 |
$139.4332 |
$92.0590 |
$47.3742 |
2.95% |
Example 8: The Index Level increases in a volatile manner.
Assumptions |
|
Fee Rate |
0.95% per annum |
Daily Leverage Factor |
3 |
Daily Financing Factor |
2 |
Daily Financing Rate |
9.00% |
Principal Amount |
$25.00 |
Initial Index Level |
100 |
Note Return |
-20.15% |
Cumulative Index Return |
24.87% |
Day |
Index
Level |
Daily Index
Performance |
Index
Performance
Factor |
Daily
Investor
Fee |
Fee
Accrual |
Daily
Financing
Charge |
Long Index
Amount |
Financing
Level |
Indicative
Note Value |
Note Return |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
|
|
|
Current Index
Level /
Previous
Index Level |
Previous
Indicative
Note Value
* Fee
Rate/365 |
Total of E |
Previous
Indicative
Note Value *
Daily
Financing
Factor *
Daily
Financing
Rate/365 |
Previous
Indicative Note
Value * Daily
Leverage Factor
* D |
Previous
Indicative
Note Value
*
Daily
Financing
Factor +
E + G |
H – I |
(Current
Indicative
Note Value -
Previous
Indicative
Note Value)/
Previous
Indicative
Note Value |
0 |
100.00 |
|
|
|
|
|
$75.00 |
$50.00 |
$25.00 |
|
1 |
110.00 |
10.0% |
1.10 |
$0.0007 |
$0.0007 |
$0.01233 |
$82.5000 |
$50.0130 |
$32.4870 |
29.95% |
2 |
112.20 |
2.0% |
1.02 |
$0.0008 |
$0.0015 |
$0.01602 |
$99.4103 |
$64.9909 |
$34.4194 |
5.95% |
3 |
108.83 |
-3.0% |
0.97 |
$0.0009 |
$0.0024 |
$0.01697 |
$100.1604 |
$68.8566 |
$31.3038 |
-9.05% |
4 |
97.95 |
-10.0% |
0.90 |
$0.0008 |
$0.0032 |
$0.01544 |
$84.5202 |
$62.6238 |
$21.8964 |
-30.05% |
5 |
93.05 |
-5.0% |
0.95 |
$0.0006 |
$0.0038 |
$0.01080 |
$62.4047 |
$43.8041 |
$18.6006 |
-15.05% |
6 |
81.89 |
-12.0% |
0.88 |
$0.0005 |
$0.0043 |
$0.00917 |
$49.1055 |
$37.2108 |
$11.8947 |
-36.05% |
7 |
78.61 |
-4.0% |
0.96 |
$0.0003 |
$0.0046 |
$0.00587 |
$34.2567 |
$23.7956 |
$10.4612 |
-12.05% |
8 |
74.68 |
-5.0% |
0.95 |
$0.0003 |
$0.0048 |
$0.00516 |
$29.8143 |
$20.9277 |
$8.8866 |
-15.05% |
9 |
60.49 |
-19.0% |
0.81 |
$0.0002 |
$0.0051 |
$0.00438 |
$21.5943 |
$17.7777 |
$3.8166 |
-57.05% |
10 |
71.38 |
18.0% |
1.18 |
$0.0001 |
$0.0052 |
$0.00188 |
$13.5108 |
$7.6352 |
$5.8756 |
53.95% |
11 |
74.95 |
5.0% |
1.05 |
$0.0002 |
$0.0053 |
$0.00290 |
$18.5081 |
$11.7542 |
$6.7539 |
14.95% |
12 |
69.70 |
-7.0% |
0.93 |
$0.0002 |
$0.0055 |
$0.00333 |
$18.8433 |
$13.5113 |
$5.3321 |
-21.05% |
13 |
58.55 |
-16.0% |
0.84 |
$0.0001 |
$0.0056 |
$0.00263 |
$13.4368 |
$10.6669 |
$2.7699 |
-48.05% |
14 |
53.87 |
-8.0% |
0.92 |
$0.0001 |
$0.0057 |
$0.00137 |
$7.6449 |
$5.5412 |
$2.1037 |
-24.05% |
15 |
56.02 |
4.0% |
1.04 |
$0.0001 |
$0.0058 |
$0.00104 |
$6.5635 |
$4.2085 |
$2.3550 |
11.95% |
16 |
70.03 |
25.0% |
1.25 |
$0.0001 |
$0.0058 |
$0.00116 |
$8.8314 |
$4.7113 |
$4.1201 |
74.95% |
17 |
78.43 |
12.0% |
1.12 |
$0.0001 |
$0.0059 |
$0.00203 |
$13.8435 |
$8.2423 |
$5.6012 |
35.95% |
18 |
86.27 |
10.0% |
1.10 |
$0.0001 |
$0.0061 |
$0.00276 |
$18.4839 |
$11.2053 |
$7.2786 |
29.95% |
19 |
96.62 |
12.0% |
1.12 |
$0.0002 |
$0.0063 |
$0.00359 |
$24.4562 |
$14.5610 |
$9.8952 |
35.95% |
20 |
100.49 |
4.0% |
1.04 |
$0.0003 |
$0.0065 |
$0.00488 |
$30.8729 |
$19.7955 |
$11.0774 |
11.95% |
21 |
109.53 |
9.0% |
1.09 |
$0.0003 |
$0.0068 |
$0.00546 |
$36.2232 |
$22.1606 |
$14.0626 |
26.95% |
22 |
124.87 |
14.0% |
1.14 |
$0.0004 |
$0.0072 |
$0.00693 |
$48.0941 |
$28.1325 |
$19.9616 |
41.95% |
Table 1: Expected return on the notes over one year of Index performance, without
giving effect to the Daily Investor Fee and the Daily Financing Charge, and assuming a constant daily 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 a Daily Financing Rate 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 Financing Rate 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 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 -17.64%. In Table 1, shaded areas represent those scenarios where
the notes will outperform (i.e., return more than) the Index performance times 3.0 leverage; conversely, areas not shaded represent those
scenarios where the notes will underperform (i.e., return less than) the 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.
Table 1: Expected return on the notes over one year of Index performance, without
giving effect to the Daily Investor Fee and the Daily Financing Charge, and assuming a constant daily leverage and volatility over time.
|
|
One-Year Index Volatility |
One Year
Index
Performance |
Three Times
(3x)
One Year Index
Performance |
0% |
5% |
10% |
15% |
20% |
25% |
30% |
35% |
40% |
45% |
50% |
55% |
60% |
65% |
70% |
-75% |
-225% |
-98.44% |
-98.45% |
-98.48% |
-98.54% |
-98.61% |
-98.70% |
-98.81% |
-98.92% |
-99.03% |
-99.15% |
-99.26% |
-99.37% |
-99.47% |
-99.56% |
-99.64% |
-70% |
-210% |
-97.30% |
-97.32% |
-97.38% |
-97.48% |
-97.61% |
-97.76% |
-97.94% |
-98.13% |
-98.33% |
-98.53% |
-98.72% |
-98.91% |
-99.08% |
-99.24% |
-99.38% |
-65% |
-195% |
-95.71% |
-95.74% |
-95.84% |
-95.99% |
-96.20% |
-96.45% |
-96.73% |
-97.03% |
-97.35% |
-97.66% |
-97.97% |
-98.27% |
-98.54% |
-98.79% |
-99.01% |
-60% |
-180% |
-93.60% |
-93.65% |
-93.79% |
-94.02% |
-94.32% |
-94.69% |
-95.11% |
-95.57% |
-96.04% |
-96.51% |
-96.98% |
-97.42% |
-97.83% |
-98.20% |
-98.53% |
-55% |
-165% |
-90.89% |
-90.96% |
-91.16% |
-91.48% |
-91.92% |
-92.45% |
-93.04% |
-93.69% |
-94.36% |
-95.04% |
-95.70% |
-96.32% |
-96.91% |
-97.43% |
-97.90% |
-50% |
-150% |
-87.50% |
-87.59% |
-87.87% |
-88.32% |
-88.91% |
-89.64% |
-90.46% |
-91.34% |
-92.27% |
-93.19% |
-94.10% |
-94.96% |
-95.76% |
-96.48% |
-97.13% |
-45% |
-135% |
-83.36% |
-83.49% |
-83.85% |
-84.45% |
-85.24% |
-86.21% |
-87.30% |
-88.48% |
-89.70% |
-90.94% |
-92.14% |
-93.29% |
-94.35% |
-95.32% |
-96.17% |
-40% |
-120% |
-78.40% |
-78.56% |
-79.04% |
-79.81% |
-80.84% |
-82.09% |
-83.51% |
-85.04% |
-86.63% |
-88.23% |
-89.80% |
-91.28% |
-92.66% |
-93.92% |
-95.03% |
-35% |
-105% |
-72.54% |
-72.74% |
-73.35% |
-74.33% |
-75.64% |
-77.23% |
-79.04% |
-80.98% |
-83.01% |
-85.04% |
-87.03% |
-88.92% |
-90.67% |
-92.27% |
-93.69% |
-30% |
-90% |
-65.70% |
-65.96% |
-66.71% |
-67.94% |
-69.58% |
-71.56% |
-73.82% |
-76.25% |
-78.78% |
-81.32% |
-83.80% |
-86.16% |
-88.35% |
-90.34% |
-92.11% |
-25% |
-75% |
-57.81% |
-58.13% |
-59.06% |
-60.57% |
-62.58% |
-65.03% |
-67.79% |
-70.79% |
-73.90% |
-77.02% |
-80.07% |
-82.98% |
-85.67% |
-88.12% |
-90.30% |
-20% |
-60% |
-48.80% |
-49.18% |
-50.31% |
-52.14% |
-54.59% |
-57.55% |
-60.91% |
-64.55% |
-68.32% |
-72.11% |
-75.81% |
-79.34% |
-82.61% |
-85.59% |
-88.23% |
-15% |
-45% |
-38.59% |
-39.05% |
-40.40% |
-42.60% |
-45.53% |
-49.09% |
-53.12% |
-57.47% |
-62.00% |
-66.55% |
-70.99% |
-75.22% |
-79.14% |
-82.71% |
-85.88% |
-10% |
-30% |
-27.10% |
-27.64% |
-29.25% |
-31.86% |
-35.34% |
-39.56% |
-44.35% |
-49.52% |
-54.89% |
-60.29% |
-65.56% |
-70.58% |
-75.24% |
-79.48% |
-83.24% |
-5% |
-15% |
-14.26% |
-14.90% |
-16.80% |
-19.86% |
-23.96% |
-28.92% |
-34.55% |
-40.63% |
-46.95% |
-53.30% |
-59.50% |
-65.40% |
-70.88% |
-75.86% |
-80.29% |
0% |
0% |
0.00% |
-0.75% |
-2.96% |
-6.53% |
-11.31% |
-17.10% |
-23.66% |
-30.75% |
-38.12% |
-45.53% |
-52.76% |
-59.65% |
-66.04% |
-71.85% |
-77.01% |
5% |
15% |
15.76% |
14.90% |
12.34% |
8.21% |
2.67% |
-4.03% |
-11.63% |
-19.84% |
-28.37% |
-36.94% |
-45.32% |
-53.29% |
-60.69% |
-67.41% |
-73.38% |
10% |
30% |
33.10% |
32.11% |
29.17% |
24.41% |
18.05% |
10.34% |
1.61% |
-7.83% |
-17.64% |
-27.50% |
-37.13% |
-46.29% |
-54.80% |
-62.53% |
-69.40% |
15% |
45% |
52.09% |
50.95% |
47.59% |
42.16% |
34.89% |
26.08% |
16.10% |
5.32% |
-5.89% |
-17.16% |
-28.16% |
-38.63% |
-48.35% |
-57.18% |
-65.03% |
20% |
60% |
72.80% |
71.51% |
67.69% |
61.52% |
53.26% |
43.26% |
31.91% |
19.66% |
6.93% |
-5.87% |
-18.38% |
-30.27% |
-41.32% |
-51.35% |
-60.27% |
25% |
75% |
95.31% |
93.85% |
89.54% |
82.56% |
73.23% |
61.92% |
49.10% |
35.25% |
20.86% |
6.39% |
-7.74% |
-21.19% |
-33.67% |
-45.01% |
-55.09% |
30% |
90% |
119.70% |
118.06% |
113.21% |
105.36% |
94.86% |
82.14% |
67.71% |
52.13% |
35.95% |
19.67% |
3.78% |
-11.34% |
-25.39% |
-38.15% |
-49.49% |
35% |
105% |
146.04% |
144.20% |
138.77% |
129.98% |
118.22% |
103.97% |
87.82% |
70.37% |
52.24% |
34.02% |
16.22% |
-0.72% |
-16.45% |
-30.73% |
-43.43% |
40% |
120% |
174.40% |
172.35% |
166.29% |
156.49% |
143.37% |
127.49% |
109.47% |
90.01% |
69.79% |
49.47% |
29.62% |
10.73% |
-6.81% |
-22.75% |
-36.91% |
45% |
135% |
204.86% |
202.58% |
195.85% |
184.96% |
170.39% |
152.74% |
132.73% |
111.11% |
88.64% |
66.06% |
44.01% |
23.02% |
3.53% |
-14.17% |
-29.90% |
50% |
150% |
237.50% |
234.98% |
227.53% |
215.47% |
199.34% |
179.80% |
157.64% |
133.71% |
108.84% |
83.84% |
59.42% |
36.19% |
14.61% |
-4.98% |
-22.40% |
55% |
165% |
272.39% |
269.61% |
261.38% |
248.08% |
230.28% |
208.72% |
184.27% |
157.86% |
130.43% |
102.84% |
75.90% |
50.27% |
26.46% |
4.84% |
-14.38% |
60% |
180% |
309.60% |
306.54% |
297.49% |
282.86% |
263.28% |
239.57% |
212.68% |
183.63% |
153.45% |
123.11% |
93.48% |
65.29% |
39.10% |
15.32% |
-5.82% |
65% |
195% |
349.21% |
345.86% |
335.94% |
319.89% |
298.42% |
272.41% |
242.92% |
211.06% |
177.97% |
144.69% |
112.19% |
81.27% |
52.55% |
26.47% |
3.29% |
70% |
210% |
391.30% |
387.63% |
376.78% |
359.23% |
335.74% |
307.30% |
275.05% |
240.21% |
204.01% |
167.62% |
132.07% |
98.26% |
66.84% |
38.32% |
12.96% |
75% |
225% |
435.94% |
431.93% |
420.10% |
400.96% |
375.33% |
344.31% |
309.12% |
271.12% |
231.63% |
191.93% |
153.16% |
116.27% |
82.00% |
50.88% |
23.23% |
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 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
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 Financing Fee and the Daily Investor Fee.
Illustrations of the “Decay” Effect on the Notes
The daily resetting of the notes’ leveraged exposure to
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 increases one day and decreases the next, the resetting of the leveraged exposure based on the higher value after the
first day means that a greater amount of value is exposed to the decrease on the next day than if the leveraged exposure had not been
reset; and if the Index decreases one day and increases the next, the resetting of the leveraged exposure based on the lower value after
the first day means that a smaller amount is exposed to the increase 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 increases 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 Financing Fee and the Daily Investor Fee. If the Daily Financing Fee and the Daily Investor Fee 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., lower 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 |
1.0% |
103.00 |
3.00% |
2 |
100.00 |
0.0% |
99.94 |
-0.06% |
3 |
99.00 |
-1.0% |
96.94 |
-3.06% |
4 |
100.00 |
0.0% |
99.88 |
-0.12% |
5 |
101.00 |
1.0% |
102.88 |
2.88% |
6 |
100.00 |
0.0% |
99.82 |
-0.18% |
7 |
99.00 |
-1.0% |
96.83 |
-3.17% |
8 |
100.00 |
0.0% |
99.76 |
-0.24% |
9 |
101.00 |
1.0% |
102.75 |
2.75% |
10 |
100.00 |
0.0% |
99.70 |
-0.30% |
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 -0.30% (before giving effect to the Daily Financing
Fee and the Daily Investor Fee).
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 ($) |
% Change of
Closing Indicative
Note Value from
Day 0 |
0 |
100.00 |
|
100.00 |
|
1 |
105.00 |
5.00% |
115.00 |
15.00% |
2 |
100.00 |
0.00% |
98.57 |
-1.43% |
3 |
95.00 |
-5.00% |
83.79 |
-16.21% |
4 |
100.00 |
0.00% |
97.02 |
-2.98% |
5 |
105.00 |
5.00% |
111.57 |
11.57% |
6 |
100.00 |
0.00% |
95.63 |
-4.37% |
7 |
95.00 |
-5.00% |
81.28 |
-18.72% |
8 |
100.00 |
0.00% |
94.12 |
-5.88% |
9 |
105.00 |
5.00% |
108.24 |
8.24% |
10 |
100.00 |
0.00% |
92.77 |
-7.23% |
In this example, although the Closing Index Level fluctuated
around the initial level and concluded the hypothetical 10 Index Business Day period at the same level at which it started, the Closing
Indicative Note Value of the notes experienced a decay of -7.23% (before giving effect to the Daily Financing Fee and the Daily Investor
Fee).
Example 3. The Closing Index Level fluctuates by 12% per day.
In this example, the Index fluctuates by 12% per day (as a percentage
of the initial level) over a 10 Index Business Day period.
Day |
Index Level |
% Change of Index
Level from Day 0 |
Closing Indicative
Note Value ($) |
% Change of
Closing Indicative
Note Value from
Day 0 |
0 |
100.00 |
|
100.00 |
|
1 |
112.00 |
12.00% |
136.00 |
36.00% |
2 |
100.00 |
0.00% |
92.29 |
-7.71% |
3 |
88.00 |
-12.00% |
59.06 |
-40.94% |
4 |
100.00 |
0.00% |
83.22 |
-16.78% |
5 |
112.00 |
12.00% |
113.19 |
13.19% |
6 |
100.00 |
0.00% |
76.80 |
-23.20% |
7 |
88.00 |
-12.00% |
49.16 |
-50.84% |
8 |
100.00 |
0.00% |
69.26 |
-30.74% |
9 |
112.00 |
12.00% |
94.20 |
-5.80% |
10 |
100.00 |
0.00% |
63.92 |
-36.08% |
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 -36.08% (before giving effect to the Daily Financing Fee and the Daily Investor
Fee).
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 -36.08%. 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 decreases 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 7 of Example 3 above, the Index Level was 12% lower than it was on Day 0, and the Closing Indicative Note Value
was 50.84% lower on that day than it was on Day 0, for a loss that is greater than 3 times the decline of the Index from Day 0 to Day
7.
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 leverage ratio does not hold for any period longer
than one day. In Example 3 above, the 50.84% loss reflected in the Closing Indicative Note Value from Day 0 to Day 7 was approximately
4.24 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 increases.
For example, in Example 3 above, the Closing Index Level has increased by 12% from Day 0 to Day 9, but the Closing Indicative Note Value
was 5.80% lower on Day 9 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 “CARUIV” 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 Intraday Long Index Amount minus (b) the Financing Level; 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 Long 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 Long Index Amount, the Financing Level 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 Long 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).