Filed Pursuant to Rule 424(b)(3) Registration No. 333-132911 |
5,500,000 Units | Pricing Date | January 31, 2008 | ||
11% Callable STock Return Income DEbt SecuritiesSM | Settlement Date | February 7, 2008 | ||
Due February 8, 2010 payable on the stated maturity date | Maturity Date | February 8, 2010 | ||
with The Home Depot, Inc. common stock | CUSIP No. | 59022Y717 | ||
Term Sheet No. 2923 |
Merrill Lynch & Co., Inc. | ||
Interest paid quarterly at the rate of 11% per year
A maturity of approximately 24 months, if not redeemed or called
Payable at maturity with shares of The Home Depot, Inc. common stock equal to the applicable share multiplier
Callable on or after February 9, 2009, providing a yield to call of 14%
Approved for listing on AMEX under the symbol HRO | ||
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-2.
In connection with this offering, each of Merrill Lynch, Pierce, Fenner & Smith Incorporated and its broker-dealer affiliate First Republic Securities Company, LLC is acting in its capacity as a principal.
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)(2) | $25.00 | $137,500,000 | ||
Underwriting discount (2) | $.50 | $2,750,000 | ||
Proceeds, before expenses, to Merrill Lynch & Co., Inc. | $24.50 | $134,750,000 |
(1) | Plus accrued interest from February 7, 2008, if settlement occurs after that date. |
(2) | The public offering price and underwriting discount for any purchase of 200,000 units or more in a single transaction by an individual investor will be $24.875 per unit and $.375 per unit, respectively. |
STock Return Income DEbt Securities and STRIDES are service marks of Merrill Lynch & Co., Inc.
Merrill Lynch & Co.
January 31, 2008
Summary
The 11% Callable STock Return Income DEbt SecuritiesSM due February 8, 2010 payable on the stated maturity date with The Home Depot, Inc. common stock (the Callable STRIDES) 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 The Home Depot, 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.
Terms of the Callable STRIDES |
Determining Payment at Maturity or Call for the Callable STRIDES | |
Callable STRIDES | TS-2 |
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, mid-month, first and last Call Prices from February 9, 2009 through February 8, 2010, 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 the Trustee in connection with our call of the Callable STRIDES.
This table is based on the following terms of the Callable STRIDES:
original issue date: |
February 7, 2008 | |
initial Share Multiplier: |
0.82298295 (based upon the Volume Weighted Average Price of the Deliverable Shares of 30.3773 on the Pricing Date of January 31, 2008) | |
interest rate: |
11% per year | |
interest payment dates: |
On February 8, May 8, August 8 and November 8 of each year, beginning May 8, 2008 (computed on the basis of a 360-day year of twelve 30-day months, compounded annually) | |
yield to call: |
14% (computed on the basis of a 360-day year of twelve 30-day months, compounded annually) | |
stated maturity date: |
February 8, 2010 |
Call Date |
Call Price per Callable STRIDES ($) (1) |
Interest Payable on Call Date per Callable STRIDES ($) (1) |
Final Amount per Callable STRIDES ($) (1) | |||
February 9, 2009 (first Call Date) |
25.6132 | 0.0076 | 25.6208 | |||
February 27, 2009 |
25.6441 | 0.1451 | 25.7892 | |||
March 16, 2009 |
25.6779 | 0.2903 | 25.9682 | |||
March 31, 2009 |
25.7055 | 0.4049 | 26.1104 | |||
April 15, 2009 |
25.7319 | 0.5118 | 26.2437 | |||
April 30, 2009 |
25.7610 | 0.6264 | 26.3874 | |||
May 15, 2009 |
25.7891 | 0.0535 | 25.8426 | |||
May 29, 2009 |
25.8142 | 0.1604 | 25.9746 | |||
June 15, 2009 |
25.8437 | 0.2826 | 26.1263 | |||
June 30, 2009 |
25.8721 | 0.3972 | 26.2694 | |||
July 15, 2009 |
25.9014 | 0.5118 | 26.4132 | |||
July 31, 2009 |
25.9334 | 0.6340 | 26.5674 | |||
August 17, 2009 |
25.9641 | 0.0688 | 26.0329 | |||
August 31, 2009 |
25.9902 | 0.1757 | 26.1658 | |||
September 15, 2009 |
26.0169 | 0.2826 | 26.2995 | |||
September 28, 2009 |
26.0423 | 0.3819 | 26.4242 | |||
October 15, 2009 |
26.0764 | 0.5118 | 26.5883 | |||
October 30, 3009 |
26.1074 | 0.6264 | 26.7338 | |||
November 16, 2009 |
26.1393 | 0.0611 | 26.2004 | |||
November 30, 2009 |
26.1662 | 0.1681 | 26.3343 | |||
December 15, 2009 |
26.1958 | 0.2826 | 26.4785 | |||
December 31, 2009 |
26.2282 | 0.4049 | 26.6331 | |||
January 15, 2010 |
26.2574 | 0.5118 | 26.7692 | |||
January 29, 2010 |
26.2872 | 0.6188 | 26.9059 | |||
February 8, 2010 (stated maturity date) |
26.3067 | 0.6875 | 26.9942 |
(1) | The figures are subject to rounding. |
Callable STRIDES | TS-3 |
The following graph shows the relationship between the Call Price and the Call Price plus accrued but unpaid interest from February 9, 2009, the first Call Date, through February 8, 2010, the stated maturity date.
Callable STRIDES | TS-4 |
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 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 14% on the maturity date.
Hypothetical Closing Market Price of the Deliverable Shares on the maturity date ($) |
The product of the hypothetical Closing Market Price on the maturity the initial Share Multiplier |
Percentage change in the price of the Deliverable Shares from the Pricing Date to the maturity date |
Value of Deliverable Shares due or amount payable on the Callable STRIDES on the maturity date ($)(1) |
Total annualized yield on the Callable STRIDES on the maturity date(2) |
Total annualized yield from direct ownership of the Deliverable Shares(3) | |||||
6.08 | 5.00 | -80% | 5.6875 | -41.21% | -51.19% | |||||
9.11 | 7.50 | -70% | 8.1875 | -32.05% | -42.35% | |||||
12.15 | 10.00 | -60% | 10.6875 | -24.11% | -34.01% | |||||
15.19 | 12.50 | -50% | 13.1875 | -17.01% | -26.63% | |||||
18.23 | 15.00 | -40% | 15.6875 | -10.52% | -19.95% | |||||
21.26 | 17.50 | -30% | 18.1875 | -4.51% | -13.79% | |||||
24.30 | 20.00 | -20% | 20.6875 | 1.11% | -8.06% | |||||
27.34 | 22.50 | -10% | 23.1875 | 6.42% | -2.67% | |||||
30.38 (4) | 25.00 (5) | 0% | 25.6875 | 11.45% | 2.43% | |||||
30.98 | 25.50 | 2% | 26.1875 | 12.43% | 3.42% | |||||
31.59 | 26.00 | 4% | 26.6875 | 13.39% | 4.40% | |||||
32.20 | 26.50 | 6% | 27.0040 | 14.00% (6) | 5.37% | |||||
32.81 | 27.00 | 8% | 27.0040 | 14.00% | 6.33% | |||||
33.42 | 27.50 | 10% | 27.0040 | 14.00% | 7.29% | |||||
36.45 | 30.00 | 20% | 27.0040 | 14.00% | 11.92% | |||||
39.49 | 32.50 | 30% | 27.0040 | 14.00% | 16.38% | |||||
42.53 | 35.00 | 40% | 27.0040 | 14.00% | 20.66% | |||||
45.57 | 37.50 | 50% | 27.0040 | 14.00% | 24.79% | |||||
48.60 | 40.00 | 60% | 27.0040 | 14.00% | 28.79% | |||||
51.64 | 42.50 | 70% | 27.0040 | 14.00% | 32.67% | |||||
54.68 | 45.00 | 80% | 27.0040 | 14.00% | 36.43% |
(1) | The amounts specified in this column include payment of accrued and unpaid interest payable on the maturity date, rounded to four decimal places. |
(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 February 8, May 8, August 8 and November 8 of each year, beginning May 8, 2008, 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 $0.1836 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 hypothetical 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 $30.3773 and the initial Share Multiplier of 0.82298295. |
(6) | The amount representing a yield to call of 14% will be paid in cash. |
Callable STRIDES | TS-5 |
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. |
| In seeking to provide investors with what we believe to be commercially reasonable terms for the Callable STRIDES while providing MLPF&S with compensation for its services, we have considered the costs of developing, hedging and distributing the Callable STRIDES. If a trading market develops for the Callable STRIDES (and such a market may not develop), these costs are expected to affect the market price you may receive or be quoted for your Callable STRIDES on a date prior to the stated maturity date. |
| 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 stockholders 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
Callable STRIDES | TS-6 |
Other Provisions
We may deliver the Callable STRIDES against payment thereof 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.
If you place an order to purchase these offered securities, you are consenting to each of MLPF&S and its broker-dealer affiliate First Republic Securities Company, LLC acting as a principal in effecting the transaction for your account. MLPF&S is acting as an underwriter and/or selling agent for this offering and will receive underwriting compensation from the issuer of the securities.
Supplement to the Plan of Distribution
MLPF&S and First Republic Securities Company, LLC, each a broker-dealer subsidiary of ML&Co., are members of the Financial Industry Regulatory Authority, Inc. (formerly the National Association of Securities Dealers, Inc. (the NASD)) and will participate in distribution of the Notes. Accordingly, offerings of the Notes will conform to the requirements of NASD Rule 2720.
MLPF&S and First Republic Securities Company, LLC may use this Note Prospectus for offers and sales in secondary market transactions and market-making transactions in the Notes. MLPF&S and First Republic Securities Company, LLC may act as principal or agent in these transactions, and the sales will be made at prices related to prevailing market prices at the time of the sale.
Callable STRIDES | TS-7 |
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 Companys stores sell a wide assortment of building materials, home improvement and lawn and garden products and a number of services. The Underlying Company operates in the U.S., Canada, China and Mexico. 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 SECs facilities or through the SECs web site by reference to SEC file number 001-08207. 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 NYSE under the symbol HD.
Historical Data
The following table sets forth the high and low closing prices for the calendar quarters during calendar years 2003 through the Pricing Date. On the Pricing Date, the Volume Weighted Average Price for the Deliverable Shares was $30.3773 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 | |||
2003 |
||||
First Quarter |
25.78 | 20.53 | ||
Second Quarter |
34.46 | 24.79 | ||
Third Quarter |
34.55 | 30.36 | ||
Fourth Quarter |
37.52 | 32.90 | ||
2004 |
||||
First Quarter |
37.45 | 34.84 | ||
Second Quarter |
37.24 | 33.00 | ||
Third Quarter |
39.38 | 32.88 | ||
Fourth Quarter |
43.79 | 38.67 | ||
2005 |
||||
First Quarter |
43.10 | 37.69 | ||
Second Quarter |
40.34 | 35.09 | ||
Third Quarter |
43.95 | 37.85 | ||
Fourth Quarter |
42.58 | 37.68 | ||
2006 |
||||
First Quarter |
43.81 | 38.73 | ||
Second Quarter |
42.65 | 35.79 | ||
Third Quarter |
37.22 | 33.13 | ||
Fourth Quarter |
40.16 | 35.76 | ||
2007 |
||||
First Quarter |
41.76 | 36.74 | ||
Second Quarter |
40.03 | 36.79 | ||
Third Quarter |
40.94 | 32.44 | ||
Fourth Quarter |
34.22 | 25.94 | ||
2008 |
||||
First Quarter (through the Pricing Date) |
30.64 | 24.71 |
Callable STRIDES | TS-8 |
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-2 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-2.
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 $28.04225 of the original issue price of the Callable STRIDES (i.e., the Original Public Offering Price) to the Debt Instrument and will assign $3.04225 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 holder who acquires a Callable STRIDES in connection with the original issuance thereof will be treated as having purchased the Debt Instrument for $28.04225 per unit and as having received an initial payment with respect to the Forward Contract in an amount equal to $3.04225 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 (the IRS) 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.
Possible Future Tax Law Changes
On December 7, 2007, the IRS released a notice that could possibly affect the taxation of holders of the Callable STRIDES. According to the notice, the IRS and the U.S. Department of the Treasury (the Treasury Department) are actively considering, among other things, whether the holder of an instrument having terms similar to the Callable STRIDES should be required to accrue either ordinary income or capital gain (possibly in excess of any interest payments) on a current basis, and they are seeking comments on the subject. It is not possible to determine what guidance they will ultimately issue, if any. It is possible, however, that under such guidance, holders of instruments having terms similar to the Callable STRIDES will ultimately be required to accrue income currently and this could be applied on a retroactive basis. The IRS and the Treasury Department are also considering other relevant issues, including whether additional gain or loss from such instruments should be treated as ordinary or capital, whether foreign holders of such instruments should be subject to withholding tax on any deemed income accruals, whether the tax treatment of such instruments should vary depending upon whether or not such instruments are traded on a securities exchange, whether such instruments should be treated as indebtedness, whether the tax treatment of such instruments should vary depending upon the nature of the underlying asset, and whether the special constructive ownership rules contained in Section 1260 of the Internal Revenue Code, as amended might be applied to such instruments. Holders are urged to consult their tax advisors concerning the significance, and the potential impact, if any, of the above considerations to their investment in the Callable STRIDES. ML&Co. intends to continue to treat the Callable STRIDES for U.S. federal income tax purposes in accordance with the treatment described herein unless and until such time as the Treasury Department and IRS determine that some other treatment is more appropriate.
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-2.
Callable STRIDES | TS-9 |
Experts
The consolidated financial statements and managements report on the effectiveness of internal control over financial reporting, included as Exhibit 99.1 in the Current Report on Form 8-K dated November 13, 2007 (November 13, 2007 Form 8-K) and the related financial statement schedule included in the Merrill Lynch & Co., Inc.s Form 10-K for the year ended December 29, 2006 are incorporated in this prospectus by reference, and 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 managements 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, the three-month and six-month periods ended June 29, 2007 and June 30, 2006, and the three-month and nine-month periods ended September 28, 2007 and September 29, 2006 which is 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 for the quarters ended March 30, 2007, included as Exhibit 99.3 in the November 13, 2007 Form 8-K, June 29, 2007, included as Exhibit 99.2 in the November 13, 2007 Form 8-K, and September 28, 2007 included in ML&Co.s Quarterly Reports on Form 10-Q (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 LiabilitiesIncluding 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-10 |
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-2 dated November 9, 2007: |
http://www.sec.gov/Archives/edgar/data/65100/000119312507242067/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-11 |
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 February 8, 2010:
| 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 14%) 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 14%; |
(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: |
February 7, 2008 | |
initial Share Multiplier: |
0.82298295 (based upon the Volume Weighted Average Price of the Deliverable Shares of 30.3773 on the Pricing Date of January 31, 2008) | |
interest rate: |
11% per year | |
interest payment dates: |
On February 8, May 8, August 8 and November 8 of each year, beginning May 8, 2008 (computed on the basis of a 360-day year of twelve 30-day months, compounded annually) | |
yield to call: |
14% (computed on the basis of a 360-day year of twelve 30-day months, compounded annually) | |
stated maturity date: |
February 8, 2010 |
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) | ||||
February 7, 2008 (issuance) |
0.000000 | 1.000000 | ||||||
May 8, 2008 |
0.695139 | 0.252778 | 0.967421 | 0.672492 | ||||
August 8, 2008 |
0.687500 | 0.502778 | 0.936245 | 0.643668 | ||||
November 8, 2009 |
0.687500 | 0.752778 | 0.906073 | 0.622925 | ||||
February 8, 2009 |
0.687500 | 1.002778 | 0.876874 | 0.602851 | ||||
May 8, 2009 |
0.687500 | 1.252778 | 0.848615 | 0.583423 | ||||
August 8, 2009 |
0.687500 | 1.502778 | 0.821268 | 0.564622 | ||||
November 8, 2009 |
0.687500 | 1.752778 | 0.794801 | 0.546426 | ||||
February 8, 2010 |
0.687500 | 2.002778 | 0.769188 | 0.528817 | ||||
Sum of the present values of all interest payments: |
4.765224 | |||||||
Callable STRIDES | TS-12 |
| 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 $4.765224 = $20.234776 (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: |
$20.234776 | = $26.306671 (the Call Price) | |
0.769188 |
(1) | The discount factor is equal to | ( | 1 | ) | X, where X is the number of years from the original issue date | |||||
1.14 | ||||||||||
(computed on the basis of a 360-day year of twelve 30-day months compounded annually), and rounded to the sixth decimal place. | ||||||||||
(2) | The dates in this column reflect the original issue date, the scheduled interest payment dates and February 8, 2010, 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-13 |