| 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) |
| 4/17/26 | ||||||||||
| Initial Reference Data | |
|---|---|
| Family | MDX |
| Index Name | MDX.GN.2 |
| Series | 2 |
| MDX ID (UPI) | QZ3TB3CB1V3C |
| ISIN | EZ8KDZP4YCH0 |
| MDX Start Date | 3/11/2026 |
| First Index Effective Date | 3/11/2026 |
| Swap Termination Date | 6/11/2031 |
| Index End Date | 3/12/2036 |
| Index Value | 100 |
| Index Writedown Factor (MDX Factor) | 1 |
| Fixed Rate | 2.00% |
| Currency | USD |
| Payment Frequency | Monthly |
| First Payment Date | 4/17/2026 |
| Last Payment Date | 6/18/2031 |
| Dates | |||||
|---|---|---|---|---|---|
| Month | Effective Date | Accrual Start | Accrual End | Accrual Days | Payment Date |
| Mar 2026 | 3/11/2026 | ||||
| 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 |
| Vista will update additional monthly data through to the last payment date of December 18, 2030. | |||||
Series 2
Scheduled First Date of Swap Trading: Friday, June 12, 2026