Scheduled First Date of Swap Trading: June 2026
Series 1
| Payment Calculations | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Payment Date | Prior Index Value | Current Index Value | Prior MDX Factor | Current MDX Factor | Original Notional Amount | Current Notional Amount | Fixed Rate (monthly) | Floating Rate (latest month) | Fixed Amount (Based on $1mm Original Notional Amount) | Floating Amount (Based on $1mm Original Notional Amount) |
| 10/20/25 | 100.000000 | 100.001371 | 1.000000 | 0.999986 | $1,000,000 | $999,986 | 0.001667 | 0.000014 | $1,611.11 | $14.00 |
| 11/20/25 | 100.001371 | 100.004455 | 0.999986 | 0.999955 | $1,000,000 | $999,955 | 0.001667 | 0.000031 | $1,888.86 | $31.00 |
| 12/17/25 | 100.004455 | 100.028784 | 0.999955 | 0.999712 | $1,000,000 | $999,712 | 0.001667 | 0.000243 | $1,499.93 | $243.00 |
| 1/21/26 | 100.028784 | 100.241748 | 0.999712 | 0.997583 | $1,000,000 | $997,583 | 0.001667 | 0.002129 | $1,888.34 | $2,129.00 |
| 2/19/26 | 100.241748 | 100.549287 | 0.997583 | 0.994507 | $1,000,000 | $994,507 | 0.001667 | 0.003076 | $1,607.22 | $3,076.00 |
| 3/18/26 | 100.549287 | 100.879441 | 0.994507 | 0.991206 | $1,000,000 | $991,206 | 0.001667 | 0.003301 | $1,547.01 | $3,301.00 |
| 4/17/26 | 100.879441 | 101.170875 | 0.991206 | 0.988291 | $1,000,000 | $988,291 | 0.001667 | 0.002915 | $1,652.01 | $2,915.00 |
| 5/19/26 | 101.170875 | 101.473274 | 0.988291 | 0.985267 | $1,000,000 | $985,267 | 0.001667 | 0.003024 | $1,756.96 | $3,024.00 |
| Initial Reference Data | |
|---|---|
| Family | MDX |
| Index Name | MDX.GN.1 |
| Series | 1 |
| MDX ID (UPI) | QZ58NN9J118B |
| ISIN | EZTWQ4F230Q1 |
| MDX Start Date | 9/11/2025 |
| First Index Effective Date | 9/11/2025 |
| Swap Termination Date | 12/11/2030 |
| Index End Date | 9/13/2035 |
| Index Value | 100 |
| Index Writedown Factor (MDX Factor) | 1 |
| Fixed Rate | 2.00% |
| Currency | USD |
| Payment Frequency | Monthly |
| First Payment Date | 10/20/2025 |
| Last Payment Date | 12/18/2030 |
| Dates | |||||
|---|---|---|---|---|---|
| Month | Effective Date | Accrual Start | Accrual End | Accrual Days | Payment Date |
| Sep 2025 | 9/11/2025 | ||||
| Oct 2025 | 10/10/2025 | 9/11/2025 | 10/9/2025 | 29 | 10/20/2025 |
| Nov 2025 | 11/13/2025 | 10/10/2025 | 11/12/2025 | 34 | 11/20/2025 |
| Dec 2025 | 12/10/2025 | 11/13/2025 | 12/9/2025 | 27 | 12/17/2025 |
| Jan 2026 | 1/13/2026 | 12/10/2025 | 1/12/2026 | 34 | 1/21/2026 |
| Feb 2026 | 2/11/2026 | 1/13/2026 | 2/10/2026 | 29 | 2/19/2026 |
| Mar 2026 | 3/11/2026 | 2/11/2026 | 3/10/2026 | 28 | 3/18/2026 |
| Apr 2026 | 4/10/2026 | 3/11/2026 | 4/9/2026 | 30 | 4/17/2026 |
| May 2026 | 5/12/2026 | 4/10/2026 | 5/11/2026 | 32 | 5/19/2026 |
| Jun 2026 | 6/10/2026 | 5/12/2026 | 6/9/2026 | 29 | 6/17/2026 |
| Jul 2026 | 7/10/2026 | 6/10/2026 | 7/9/2026 | 30 | 7/17/2026 |
| Aug 2026 | 8/12/2026 | 7/10/2026 | 8/11/2026 | 33 | 8/19/2026 |
| Sep 2026 | 9/11/2026 | 8/12/2026 | 9/10/2026 | 30 | 9/18/2026 |
| Oct 2026 | 10/13/2026 | 9/11/2026 | 10/12/2026 | 32 | 10/20/2026 |
| Nov 2026 | 11/12/2026 | 10/13/2026 | 11/11/2026 | 30 | 11/19/2026 |
| Dec 2026 | 12/10/2026 | 11/12/2026 | 12/9/2026 | 28 | 12/17/2026 |
| 1/1/2027 | 1/13/2027 | 12/10/2026 | 1/12/2027 | 34 | 1/21/2027 |
| 2/1/2027 | 2/10/2027 | 1/13/2027 | 2/9/2027 | 28 | 2/18/2027 |
| 3/1/2027 | 3/10/2027 | 2/10/2027 | 3/9/2027 | 28 | 3/17/2027 |
| 4/1/2027 | 4/12/2027 | 3/10/2027 | 4/11/2027 | 33 | 4/19/2027 |
| 5/1/2027 | 5/12/2027 | 4/12/2027 | 5/11/2027 | 30 | 5/19/2027 |
| 6/1/2027 | 6/10/2027 | 5/12/2027 | 6/9/2027 | 29 | 6/17/2027 |
| 7/1/2027 | 7/13/2027 | 6/10/2027 | 7/12/2027 | 33 | 7/20/2027 |
| 8/1/2027 | 8/11/2027 | 7/13/2027 | 8/10/2027 | 29 | 8/18/2027 |
| 9/1/2027 | 9/13/2027 | 8/11/2027 | 9/12/2027 | 33 | 9/20/2027 |
| 10/1/2027 | 10/13/2027 | 9/13/2027 | 10/12/2027 | 30 | 10/20/2027 |
| 11/1/2027 | 11/10/2027 | 10/13/2027 | 11/9/2027 | 28 | 11/18/2027 |
| 12/1/2027 | 12/10/2027 | 11/10/2027 | 12/9/2027 | 30 | 12/17/2027 |
| 1/1/2028 | 1/12/2028 | 12/10/2027 | 1/11/2028 | 33 | 1/20/2028 |
| 2/1/2028 | 2/10/2028 | 1/12/2028 | 2/9/2028 | 29 | 2/17/2028 |
| 3/1/2028 | 3/10/2028 | 2/10/2028 | 3/9/2028 | 29 | 3/17/2028 |
| 4/1/2028 | 4/12/2028 | 3/10/2028 | 4/11/2028 | 33 | 4/19/2028 |
| 5/1/2028 | 5/10/2028 | 4/12/2028 | 5/9/2028 | 28 | 5/17/2028 |
| 6/1/2028 | 6/12/2028 | 5/10/2028 | 6/11/2028 | 33 | 6/20/2028 |
| 7/1/2028 | 7/13/2028 | 6/12/2028 | 7/12/2028 | 31 | 7/20/2028 |
| 8/1/2028 | 8/10/2028 | 7/13/2028 | 8/9/2028 | 28 | 8/17/2028 |
| 9/1/2028 | 9/13/2028 | 8/10/2028 | 9/12/2028 | 34 | 9/20/2028 |
| 10/1/2028 | 10/12/2028 | 9/13/2028 | 10/11/2028 | 29 | 10/19/2028 |
| 11/1/2028 | 11/10/2028 | 10/12/2028 | 11/9/2028 | 29 | 11/17/2028 |
| 12/1/2028 | 12/12/2028 | 11/10/2028 | 12/11/2028 | 32 | 12/19/2028 |
| 1/1/2029 | 1/11/2029 | 12/12/2028 | 1/10/2029 | 30 | 1/19/2029 |
| 2/1/2029 | 2/12/2029 | 1/11/2029 | 2/11/2029 | 32 | 2/20/2029 |
| 3/1/2029 | 3/12/2029 | 2/12/2029 | 3/11/2029 | 28 | 3/19/2029 |
| 4/1/2029 | 4/11/2029 | 3/12/2029 | 4/10/2029 | 30 | 4/18/2029 |
| 5/1/2029 | 5/10/2029 | 4/11/2029 | 5/9/2029 | 29 | 5/17/2029 |
| 6/1/2029 | 6/12/2029 | 5/10/2029 | 6/11/2029 | 33 | 6/20/2029 |
| 7/1/2029 | 7/12/2029 | 6/12/2029 | 7/11/2029 | 30 | 7/19/2029 |
| 8/1/2029 | 8/10/2029 | 7/12/2029 | 8/9/2029 | 29 | 8/17/2029 |
| 9/1/2029 | 9/13/2029 | 8/10/2029 | 9/12/2029 | 34 | 9/20/2029 |
| 10/1/2029 | 10/11/2029 | 9/13/2029 | 10/10/2029 | 28 | 10/18/2029 |
| 11/1/2029 | 11/13/2029 | 10/11/2029 | 11/12/2029 | 33 | 11/20/2029 |
| 12/1/2029 | 12/12/2029 | 11/13/2029 | 12/11/2029 | 29 | 12/19/2029 |
| 1/1/2030 | 1/11/2030 | 12/12/2029 | 1/10/2030 | 30 | 1/18/2030 |
| 2/1/2030 | 2/12/2030 | 1/11/2030 | 2/11/2030 | 32 | 2/20/2030 |
| 3/1/2030 | 3/12/2030 | 2/12/2030 | 3/11/2030 | 28 | 3/19/2030 |
| 4/1/2030 | 4/10/2030 | 3/12/2030 | 4/9/2030 | 29 | 4/17/2030 |
| 5/1/2030 | 5/10/2030 | 4/10/2030 | 5/9/2030 | 30 | 5/17/2030 |
| 6/1/2030 | 6/12/2030 | 5/10/2030 | 6/11/2030 | 33 | 6/20/2030 |
| 7/1/2030 | 7/11/2030 | 6/12/2030 | 7/10/2030 | 29 | 7/18/2030 |
| 8/1/2030 | 8/12/2030 | 7/11/2030 | 8/11/2030 | 32 | 8/19/2030 |
| 9/1/2030 | 9/12/2030 | 8/12/2030 | 9/11/2030 | 31 | 9/19/2030 |
| 10/1/2030 | 10/10/2030 | 9/12/2030 | 10/9/2030 | 28 | 10/18/2030 |
| 11/1/2030 | 11/13/2030 | 10/10/2030 | 11/12/2030 | 34 | 11/20/2030 |
| 12/1/2030 | 12/11/2030 | 11/13/2030 | 12/10/2030 | 28 | 12/18/2030 |