Filed Pursuant to Rule 424(b)(3)

Registration No. 333-132911

 

$100,000,000 12% Callable STock Return Income Debt Securities   Pricing Date   August 27, 2007  
Due September 4, 2009 Payable on the stated maturity date with   Settlement Date     September 4, 2007  
Apple Inc. common stock   Maturity Date   September 4, 2009  
Term Sheet No. 2835     CUSIP No. 59022W463  

 

 

 

 

 

 

Merrill Lynch & Co., Inc.

 

 

 

 

 

LOGO

  

•        Interest paid quarterly at the rate of 12% per year

 

•        A maturity of 24 months, if not redeemed or called

 

•        Payable at maturity with shares of Apple Inc. common stock equal to the then applicable share multiplier

 

•        Callable on or after September 5, 2008, providing a yield to call of 20.10%

 

•        Approved for listing on AMEX under the symbol “AVN”

  
  

 

The Callable STRIDES will have the terms specified in this term sheet as supplemented by the documents indicated herein under “Additional Note Terms” (together the “Note Prospectus”). Investing in the Callable STRIDES involves a number of risks. See “ Risk Factors” on page TS-6 of this term sheet and beginning on page PS-4 of product supplement STRIDES-1.

Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this Note Prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

 

   Per Unit       Total           
Public offering price (1)    $25.00       $100,000,000   
Underwriting discount    $.50       $2,000,000   
Proceeds, before expenses, to Merrill Lynch & Co., Inc.    $24.50       $98,000,000   

 

  (1) Plus accrued interest from September 4, 2007, if settlement occurs after that date.

“STock Return Income DEbt Securities” and “STRIDES” are service marks of Merrill Lynch & Co., Inc.

Merrill Lynch & Co.

August 27, 2007


LOGO

 

Summary

The 12% Callable STock Return Income DEbt SecuritiesSM due September 4, 2009 (the “Callable STRIDES”) payable on the stated maturity date with Apple Inc. common stock are senior, unsecured debt securities of Merrill Lynch & Co., Inc. and are designed for investors seeking interest payments on their investment and who want to participate in the change in the price of Apple Inc. (the “Underlying Company”) common stock (the “Deliverable Shares”) over the term of the Callable STRIDES, subject to our right to call the Callable STRIDES. Investors must be willing to accept a return that is capped if the Callable STRIDES are called or a repayment in shares that is valued less, and potentially significantly less, than the original public offering price of the Callable STRIDES.

LOGO

 

Callable STRIDES   TS-2


LOGO

 

Payout Profile

Call Prices

Based on the original issue date, stated maturity date and yield to call, the following table sets forth the month-end, midmonth, first and last Call Prices from September 5, 2008 through September 4, 2009, the first Call Date and the stated maturity date, respectively. For an example of the Call Price calculation, see Annex A to this term sheet. If we elect to exercise our call option, the Call Price will be disclosed in the notice we deliver to DTC in connection with our call of the Callable STRIDES.

This table is based on the following terms of the Callable STRIDES:

 

      original issue date:

      September 4, 2007

      initial Share Multiplier:

      0.18750778

      interest rate:

      12% per year

      interest payment dates:

      On March 4, June 4, September 4 and December 4, of each year, beginning December 4, 2007 (computed on the basis of a 360-day year of twelve 30-day months, compounded annually)

      yield to call:

      20.10% (computed on the basis of a 360-day year of twelve 30-day months, compounded annually)

      stated maturity date:

      September 4, 2009

 

Hypothetical Call Date

  

Call Price per

Callable STRIDES (1)

  

Interest Payable

on Call Date

per Callable

STRIDES (1)

  

Final Amount per

Callable STRIDES (1)

September 5, 2008 (first Call Date)

   26.8128    0.0083    26.8211

September 15, 2008

   26.8663    0.0917    26.9579

September 30, 2008

   26.9478    0.2167    27.1645

October 15, 2008

   27.0309    0.3417    27.3726

October 31, 2008

   27.1213    0.4750    27.5963

November 17, 2008

   27.2135    0.6083    27.8218

November 28, 2008

   27.2780    0.7000    27.9780

December 15, 2008

   27.3751    0.0917    27.4668

December 31, 2008

   27.4663    0.2250    27.6913

January 15, 2009

   27.5476    0.3417    27.8892

January 30, 2009

   27.6362    0.4667    28.1029

February 16, 2009

   27.7326    0.6000    28.3326

February 27, 2009

   27.7999    0.6917    28.4916

March 16, 2009

   27.9137    0.1000    28.0137

March 31, 2009

   28.0033    0.2250    28.2283

April 15, 2009

   28.0885    0.3417    28.4301

April 30, 2009

   28.1813    0.4667    28.6479

May 15, 2009

   28.2757    0.5917    28.8674

May 29, 2009

   28.3654    0.7083    29.0737

June 15, 2009

   28.4655    0.0917    28.5571

June 30, 2009

   28.5592    0.2167    28.7759

July 15, 2009

   28.6547    0.3417    28.9964

July 31, 2009

   28.7584    0.4750    29.2334

August 17, 2009

   28.8640    0.6083    29.4723

August 31, 2009

   28.9580    0.7250    29.6830

September 4, 2009 (stated maturity date)

   28.9783    0.7500    29.7283

 

(1) The figures included herein are subject to rounding.

 

Callable STRIDES   TS-3


LOGO

 

The following graph shows the relationship between the Call Price and the Call Price plus accrued but unpaid interest from September 5, 2008, the first Call Date, through September 4, 2009, the stated maturity date.

LOGO

 

Callable STRIDES   TS-4


LOGO

 

Hypothetical Returns on the Maturity Date

The following table illustrates, for a range of hypothetical Closing Market Prices of the Deliverable Shares on the maturity date:

 

  the product of the hypothetical Closing Market Price of the Deliverable Shares on the maturity date and the initial Share Multiplier;
  the percentage change in the price of the Deliverable Shares from the Pricing Date to the maturity date;
  the value of Deliverable Shares due or amount payable on the Callable STRIDES, including the payment of accrued and unpaid interest on the maturity date;
  the total annualized yield on the Callable STRIDES on the maturity date; and
  the total annualized yield from direct ownership of the Deliverable Shares.

This table assumes that the Callable STRIDES have not been called or redeemed prior to the maturity date and will be called by ML&Co. on the maturity date if the total annualized yield on the Callable STRIDES would otherwise be greater than 20.10% on the maturity date.

 

Hypothetical

Closing

Market Price

of the

Deliverable

Shares

on the maturity

date

 

The product

of the hypothetical

Closing

Market Price

on the maturity

date and

the

initial Share

Multiplier

 

Percentage

change in the

price of the

Deliverable Shares

from the

Pricing Date to the

maturity

date

 

Value of

Deliverable Shares

due or amount

payable on

the Callable

STRIDES

on the maturity

date(1)

 

Total annualized

yield on the

Callable STRIDES

on the maturity

date(2)

 

Total annualized

yield from

direct ownership of

the Deliverable

Shares(3)

  26.67

     5.00   -80.00%     5.7500   -39.99%    -55.23%

  40.00

     7.50   -70.00%     8.2500   -30.89%    -45.18%

  53.33

   10.00   -60.00%   10.7500   -22.99%    -36.71%

  66.66

   12.50   -50.00%   13.2500   -15.90%    -29.26%

  80.00

   15.00   -40.00%   15.7500     -9.42%    -22.51%

  93.33

   17.50   -30.00%   18.2500      -3.42%    -16.31%

106.66

   20.00   -20.00%   20.7500      2.21%    -10.54%

120.00

   22.50   -10.00%   23.2500      7.51%      -5.12%

     133.33 (4)

       25.00 (5)      0.00%   25.7500    12.55%       0.00%

135.99

   25.50      2.00%   26.2500    13.53%       0.99%

138.66

   26.00      4.00%   26.7500    14.50%       1.98%

141.33

   26.50      6.00%   27.2500    15.46%       2.95%

143.99

   27.00      8.00%   27.7500    16.41%       3.92%

146.66

   27.50    10.00%   28.2500    17.36%       4.87%

159.99

   30.00    20.00%   29.7434          20.10% (6)       9.53%

173.33

   32.50    30.00%   29.7434    20.10%     14.00%

186.66

   35.00    40.00%   29.7434    20.10%     18.29%

199.99

   37.50    50.00%   29.7434    20.10%     22.44%

213.32

   40.00    60.00%   29.7434    20.10%     26.45%

226.66

   42.50    70.00%   29.7434    20.10%     30.34%

239.99

   45.00    80.00%   29.7434    20.10%     34.11%

 

(1) The amounts specified in this column include payment of accrued and unpaid interest payable on the maturity date.

 

(2) The total annualized yield on the maturity date represents the annual interest rate used in determining the present values, discounted to the original issue date, of all payments made or to be made on the Callable STRIDES, including the Call Price and all interest payments made through and including the applicable Call Date, the sum of these present values being equal to the Original Public Offering Price. This annualized yield:

 

  (a) assumes coupon payments are (i) made quarterly on March 4, June 4, September 4 and December 4, of each year, beginning December 4, 2007 and (ii) reinvested for the remainder of the term of the Callable STRIDES at the applicable yield listed in this column;

 

  (b) assumes an investment term equal to that of the Callable STRIDES; and

 

  (c) is computed on the basis of a 360-day year of twelve 30-day months compounded annually.

 

(3) This annualized yield assumes:

 

  (a) a percentage change in the value of the Deliverable Shares that equals the percentage change in the product of the initial Share Multiplier and the Volume Weighted Average Price of a Deliverable Share on the Pricing Date to the relevant hypothetical Closing Market Price of the Deliverable Shares on the maturity date multiplied by the Share Multiplier;

 

  (b) a dividend payment of $0 per quarter per share;

 

  (c) no transaction fees or expenses

 

  (d) an investment term equal to that of the Callable STRIDES; and

 

  (e) is computed on the basis of a 365-day year and the actual number of days compounded annually.

 

(4) This was the Volume Weighted Average Price of the Deliverable Shares on the Pricing Date, and rounded to two decimal places.

 

(5) This is the Original Public Offering Price of one unit of the Callable STRIDES. This value represents the product of the Volume Weighted Average Price of the Deliverable Shares on the Pricing Date of 133.3278 and the initial Share Multiplier of 0.18750778.

 

(6) The amount representing a yield to call of 20.10% will be paid in cash.

 

Callable STRIDES   TS-5


LOGO

 

Risk Factors

An investment in the Callable STRIDES involves significant risks. The following is a list of certain of the risks involved in investing in the Callable STRIDES. You should carefully review the more detailed explanation of risks relating to the Callable STRIDES in the “Risk Factors” sections included in the product supplement and MTN prospectus supplement identified below under “Additional Note Terms”. We also urge you to consult your investment, legal, tax, accounting and other advisers before you invest in the Callable STRIDES.

 

  Your investment may result in a loss.

 

  The Callable STRIDES are subject to being called at our option, in which case your yield is subject to a cap.

 

  Your yield may be lower than the yield on other debt securities of comparable maturity.

 

  Your return may be limited and may not be identical to the return of owning the Deliverable Shares.

 

  There may be an uncertain trading market for the Callable STRIDES and the market price you may receive or be quoted for your Callable STRIDES on a date prior to the stated maturity date will be affected by this and other important factors, including our costs of developing, hedging and distributing the Callable STRIDES.

 

  Many factors affect the trading value of the Callable STRIDES; these factors interrelate in complex ways and the effect of any one factor may offset or magnify the effect of another factor.

 

  Amounts payable on the Callable STRIDES may be limited by state law.

 

  The Underlying Company has no obligations relating to the Callable STRIDES and no diligence has been performed with respect to the Underlying Company

 

  Callable STRIDES holders are not entitled to stockholder’s rights.

 

  Purchases and sales of the Deliverable Shares by us and our affiliates may affect your return.

 

  Potential conflicts of interest could arise.

 

  Tax consequences are uncertain.

 

Investor Considerations

 

You may wish to consider an investment in the Callable STRIDES if:    The Callable STRIDES may not be appropriate investments for you if:

          You anticipate that the value of the Deliverable Shares will not decrease enough to offset the interest payments made on the Callable STRIDES to provide you with your desired return.

 

          You accept that your investment may result in a loss, which could be significant, if the level of the Deliverable Shares decreases.

 

          You accept that the Callable STRIDES are callable and the yield to call will not exceed 20.10% per year on the Original Public Offering Price per unit of the Callable STRIDES.

 

          You accept downside exposure to the Deliverable Shares with no expectation of dividends or other benefits of owning the underlying securities during the term of the Callable STRIDES.

 

          You are willing to accept that there is no assurance that the Callable STRIDES will remain listed on AMEX for the entire length of the Callable STRIDES and that any listing will not ensure that a trading market will develop for the Callable STRIDES or that there will be liquidity in the trading market.

  

          You anticipate that the Deliverable Shares will depreciate and such depreciation will not be offset by the interest payments made on the Callable STRIDES to provide you with your desired return.

 

          You are seeking principal protection or preservation of capital.

 

          You seek an investment that will not be callable or have a capped return.

 

          You want to receive dividends or other distributions paid on the Deliverable Shares over the term of the Callable STRIDES.

 

          You want assurances that there will be a liquid market if and when you want to sell the Callable STRIDES prior to call, redemption or maturity.

Other Provisions

We may deliver the Callable STRIDES against payment therefor in New York, New York on a date that is greater than three business days following the Pricing Date. Under Rule 15c6-1 of the Securities Exchange Act of 1934, trades in the secondary market generally are required to settle in three business days, unless the parties to any such trade expressly agree otherwise. Accordingly, if the initial settlement on the Callable STRIDES occurs more than three business days from the Pricing Date, purchasers who wish to trade Callable STRIDES more than three business days prior to the original issue date will be required to specify alternative settlement arrangements to prevent a failed settlement.

 

Callable STRIDES   TS-6


LOGO

 

The Deliverable Shares

We have derived the following information from publicly available documents published by the Underlying Company. We make no representation or warranty as to the accuracy or completeness of the following information. The Underlying Company has disclosed that it designs, manufactures, and markets personal computers and related software, services, peripherals, and networking solutions. The Underlying Company also designs, develops, and markets a line of portable digital music players along with related accessories and services, including the online sale of third-party audio and video products. Because the Deliverable Shares are registered under the Securities Exchange Act of 1934 the Underlying Company is required to file periodically certain financial and other information specified by the SEC. Information provided to or filed with the SEC by the Underlying Company can be located at the SEC’s facilities or through the SEC’s web site by reference to SEC file number 000-10030. See “Where You Can Find More Information” in the accompanying general prospectus supplement and prospectus. We make no representation or warranty as to the accuracy or completeness of the information or reports.

The selection of the Deliverable Shares is not a recommendation to buy or sell the Deliverable Shares. Neither we nor any of our affiliates make any representation to you as to the performance of the Deliverable Shares.

The Deliverable Shares trade on the Nasdaq under the symbol “AAPL”.

Historical Data

The following table sets forth the high and low closing prices for the calendar quarters during calendar years 2002 through the Pricing Date. On the Pricing Date, the Volume Weighted Average Price for the Deliverable Shares was 133.3278 per share. The closing prices listed below were obtained from publicly available information at Bloomberg Financial Market, rounded to two decimal places. The historical closing prices of the Deliverable Shares should not be taken as an indication of future performance, and we cannot assure you that the price of the Deliverable Shares will not decrease. In addition, we cannot assure you that the price of the Deliverable Shares will increase so that the value of the Deliverable Shares that you may receive on the stated maturity date, if not previously called by us, or redeemed, will exceed the Original Public Offering Price of the Callable STRIDES.

 

             High                    Low        

2002

     

First Quarter

     12.73      10.39

Second Quarter

     13.06        8.28

Third Quarter

       9.37        7.00

Fourth Quarter

       8.61        6.80

2003

     

First Quarter

       7.64        6.90

Second Quarter

       9.65        6.56

Third Quarter

     11.56        9.54

Fourth Quarter

     12.43        9.84

2004

     

First Quarter

     13.98      10.64

Second Quarter

     16.85      12.87

Third Quarter

     19.23      14.57

Fourth Quarter

     34.22      19.15

2005

     

First Quarter

     45.06      31.67

Second Quarter

     43.78      34.22

Third Quarter

     53.84      36.50

Fourth Quarter

     75.00      49.25

2006

     

First Quarter

     85.61      58.72

Second Quarter

     71.93      56.02

Third Quarter

     77.74      50.55

Fourth Quarter

     91.80      73.18

2007

     

First Quarter

     97.13      83.27

Second Quarter

   125.09      90.24

Third Quarter (through the Pricing Date)

   146.00    117.05

 

Callable STRIDES   TS-7


LOGO

 

Certain U.S. Federal Income Taxation Considerations

Set forth below is a summary of certain U.S. federal income tax considerations relating to an investment in the Callable STRIDES. The following summary is not complete and is qualified in its entirety by the discussion under the section entitled “United States Federal Income Taxation” in the accompanying product supplement STRIDES-1 and MTN prospectus supplement, which you should carefully review prior to investing in the Callable STRIDES. Capitalized terms used and not defined herein have the meanings ascribed to them in the accompanying product supplement STRIDES-1.

There are no statutory provisions, regulations, published rulings or judicial decisions addressing or involving the characterization and treatment, for United States federal income tax purposes, of the Callable STRIDES or securities with terms substantially the same as the Callable STRIDES. Accordingly, the proper United States federal income tax characterization and treatment of the Callable STRIDES is uncertain. Pursuant to the terms of the Callable STRIDES, ML&Co. and every holder of a Callable STRIDES agree (in the absence of an administrative determination, judicial ruling or other authoritative guidance to the contrary) to characterize and treat a Callable STRIDES for all tax purposes as an investment unit consisting of the following components (the “Components”): (i) a debt instrument of ML&Co. (the “Debt Instrument”) with a fixed principal amount unconditionally payable on the maturity date equal to the principal amount of the Callable STRIDES (i.e., the Original Public Offering Price) and bearing stated interest at the stated interest rate for the Callable STRIDES and (ii) a forward contract (the “Forward Contract”) pursuant to which the holder agrees to use the principal payment due on the Debt Instrument to make a payment to ML&Co. in exchange for the right to receive on the maturity date a number of Deliverable Shares equal to the then current Share Multiplier (subject to our right to cancel the Forward Contract in the event that we exercise our right to call the Callable STRIDES prior to the maturity date). Furthermore, based on ML&Co.’s determination of the relative fair market values of the Components at the time of issuance of the Callable STRIDES, ML&Co. will assign $28.3124 of the original issue price of the Callable STRIDES (i.e., the Original Public Offering Price) to the Debt Instrument and will assign $3.3124 of the original issue price of the Callable STRIDES (i.e., the Original Public Offering Price) to the Forward Contract. Based upon the foregoing, a U.S. Holder who acquires a Callable STRIDES in connection with the original issuance thereof will be treated as having purchased the Debt Instrument for $28.3124 per unit and as having received an initial payment with respect to the Forward Contract in an amount equal to $3.3124 per unit.

Due to the absence of authorities that directly address instruments that are similar to the Callable STRIDES, significant aspects of the United States federal income tax consequences of an investment in the Callable STRIDES are not certain, and no assurance can be given that the Internal Revenue Service or the courts will agree with the characterization and tax treatment described above. Accordingly, prospective purchasers are urged to consult their own tax advisors regarding the United States federal income tax consequences of an investment in the Callable STRIDES (including alternative characterizations and tax treatments of the Callable STRIDES) and with respect to any tax consequences arising under the laws of any state, local or foreign taxing jurisdiction.

Prospective purchasers of the Callable STRIDES should consult their own tax advisors concerning the tax consequences, in light of their particular circumstances, under the laws of the United States and any other taxing jurisdiction, of the purchase, ownership and disposition of the Callable STRIDES. See the discussion under the section entitled “United States Federal Income Taxation” in the accompanying product supplement STRIDES-1.

Experts

The consolidated financial statements, the related financial statement schedule, and management’s report on the effectiveness of internal control over financial reporting incorporated in this term sheet by reference from Merrill Lynch & Co., Inc.’s Annual Report on Form 10-K for the year ended December 29, 2006 have been audited by Deloitte & Touche LLP, an independent registered public accounting firm, as stated in their reports, which are incorporated herein by reference (which reports (1) express an unqualified opinion on the consolidated financial statements and the related financial statement schedule and include an explanatory paragraph regarding the change in accounting method in 2006 for share-based payments to conform to Statement of Financial Accounting Standard No. 123 (revised 2004), Share-Based Payment, (2) express an unqualified opinion on management’s assessment regarding the effectiveness of internal control over financial reporting, and (3) express an unqualified opinion on the effectiveness of internal control over financial reporting), and have been so incorporated in reliance upon the reports of such firm given upon their authority as experts in accounting and auditing.

With respect to the unaudited condensed consolidated interim financial information for the three-month periods ended March 30, 2007 and March 31, 2006, and the three-month and six-month periods ended June 29, 2007 and June 30, 2006 which are incorporated herein by reference, Deloitte & Touche LLP, an independent registered public accounting firm, have applied limited procedures in accordance with the standards of the Public Company Accounting Oversight Board (United States) for a review of such information. However, as stated in their reports included in ML&Co.’s Quarterly Reports on Form 10-Q for the quarters ended March 30, 2007 and June 29, 2007 (which reports include an explanatory paragraph regarding the adoption of Statement of Financial Accounting Standards No. 157, “Fair Value Measurement”, Statement of Financial Accounting Standards No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities—Including an amendment of FASB Statement No. 115,” and FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109.) and incorporated by reference herein, they did not audit and they do not express an opinion on that interim financial information. Accordingly, the degree of reliance on their reports on such information should be restricted in light of the limited nature of the review procedures applied. Deloitte & Touche LLP are not subject to the liability provisions of Section 11 of the Securities Act of 1933 (the “Act”) for their reports on the unaudited condensed consolidated interim financial information because those reports are not “reports” or a “part” of the registration statement prepared or certified by an accountant within the meaning of Sections 7 and 11 of the Act.

 

Callable STRIDES   TS-8


LOGO

 

Additional Note Terms

You should read this term sheet, together with the documents listed below (collectively, the “Note Prospectus”), which together contain the terms of the Callable STRIDES and supersede all prior or contemporaneous oral statements as well as any other written materials. You should carefully consider, among other things, the matters set forth under “Risk Factors” in the sections indicated on the cover of this term sheet. The Callable STRIDES involve risks not associated with conventional debt securities. We urge you to consult your investment, legal, tax, accounting and other advisers before you invest in the Callable STRIDES.

You may access the following documents on the SEC Website at www.sec.gov as follows (or if such address has changed, by reviewing our filings for the relevant date on the SEC Website):

 

  Product supplement STRIDES-1 dated August 20, 2007:

 

     http://www.sec.gov/Archives/edgar/data/65100/000119312507185752/d424b2.htm

 

  MTN prospectus supplement, dated March 31, 2006:

 

     http://www.sec.gov/Archives/edgar/data/65100/000119312506070946/d424b5.htm

 

  General prospectus supplement dated March 31, 2006:

 

     http://www.sec.gov/Archives/edgar/data/65100/000119312506070973/d424b5.htm

 

  Prospectus dated March 31, 2006:

 

     http://www.sec.gov/Archives/edgar/data/65100/000119312506070817/ds3asr.htm

Our Central Index Key, or CIK, on the SEC Website is 65100. References in this term sheet to “ML&Co.”, “we”, “us” and “our” are to Merrill Lynch & Co., Inc., and references to “MLPF&S” are to Merrill Lynch, Pierce, Fenner & Smith Incorporated.

 

ML&Co. has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (the “SEC”) for the offering to which this term sheet relates. Before you invest, you should read the prospectus in that registration statement, and the other documents relating to this offering that ML&Co. has filed with the SEC for more complete information about ML&Co. and this offering. You may get these documents without cost by visiting EDGAR on the SEC Website at www.sec.gov. Alternatively, ML&Co., any agent or any dealer participating in this offering, will arrange to send you the Note Prospectus if you so request by calling toll-free 1-866-500-5408.

 

Callable STRIDES   TS-9


LOGO

 

ANNEX A

Call Price Calculation Methodology

The Call Price is the amount of cash, per Callable STRIDES, that when discounted from the Call Date to the original issue date by a discount factor based on an annual yield to call and when added to the present value of all interest payments made through and including the applicable Call Date discounted to the original issue date by that same discount factor, will equal the original issue price.

 

   As an example, the following steps describe the calculation of the Call Price for September 4, 2009:

 

  First, the sum of the present values on the original issue date of all interest payments (including a discount factor based on an annual yield to call of 20.10%) made on the Callable STRIDES through and including the applicable Call Date is calculated. For a more detailed description of this calculation, please see the table below.

 

   The following table illustrates, for the scheduled interest payment dates and the scheduled Call Date listed, the:

 

  (a) amount of interest payable (computed on the basis of a 360-day year of twelve 30-day months) on the applicable date;

 

  (b) years from the original issue date to the applicable interest payment date (computed on the basis of a 360-day year of twelve 30-day months);

 

 

(c)

discount factor(1) based upon an annual yield to call of 20.10%;

 

 

(d)

present value on the original issue date of the interest payments(3); and

 

  (e) the sum of the present values of all interest payments discounted to the original issue date.

 

   This table assumes:

 

       original issue date:

   September 4, 2007

       initial Share Multiplier:

   0.18750778 (based upon the Volume Weighted Average Price of the Deliverable Shares of 133.3278 on the Pricing Date)

       interest rate:

   12% per year

       interest payment dates:

   On March 4, June 4, September 4 and December 4 of each year, beginning December 4, 2007 (computed on the basis of a 360-day year of twelve 30-day months, compounded annually)

       yield to call:

   20.10% (computed on the basis of a 360-day year of twelve 30-day months, compounded annually)

       stated maturity date:

   September 4, 2009

 

Date(2)

  

Interest

Amount

    Payable    

  

Years

From

    Original    

Issue

Date

  

    Discount    

Factor(1)

Based

on the

Yield to

Call

  

    Present Value at    

Original Issue

Date of Interest

Payments(3)

September 4, 2007

      0.000000    1.000000   

December 4, 2007

   0.750000    0.250000    0.955244    0.716433

March 4, 2008

   0.750000    0.500000    0.912491    0.684368

June 4, 2008

   0.750000    0.750000    0.871651    0.653738

September 4, 2008

   0.750000    1.000000    0.832639    0.624480

December 4, 2008

   0.750000    1.250000    0.795374    0.596530

March 4, 2009

   0.750000    1.500000    0.759776    0.569832

June 4, 2009

   0.750000    1.750000    0.725771    0.544328

September 4, 2009

   0.750000    2.000000    0.693288    0.519966
             

Sum of the present values of all interest payments:

            4.909675
             

 

Callable STRIDES   TS-10


LOGO

 

  Next, the sum of the present values of the interest payments is subtracted from the Original Public Offering Price to produce the present value of the Call Price on the original issue date:

 

   $25.00000 – $4.909675 = $20.090325 (the present value of the Call Price)

 

 

Finally, the present value of the Call Price is divided by the applicable discount factor(1) and rounded to the sixth decimal place, the quotient being the Call Price payable on the applicable Call Date:

 

    $20.090325    

  = $28.978325 (the Call Price)

0.693288

 

 

(1)    The discount factor is equal to   (   1   )   ×, where X is the number of years from the original issue date
       1.2010    
   (computed on the basis of a 360-day year of twelve 30-day months compounded annually).
(2)    The dates in this column reflect the original issue date, the scheduled interest payment dates and September 4, 2009, the Call Date used in calculating this example. If a scheduled interest payment date falls on a day that is not a Business Day, payment will be made on the following Business Day, however, the present values of the interest payments will be calculated assuming each payment is made on the calendar day scheduled for that payment.
(3)    The present values in this column represent the product of the applicable interest payment amount and the corresponding discount factor. Due to rounding, the numbers in this column may not equal the sum of the present values of all interest payments.

 

Callable STRIDES   TS-11