Payment Calculations
Payment DatePrior Index ValueCurrent Index ValuePrior MDX FactorCurrent MDX FactorOriginal Notional AmountCurrent Notional AmountFixed 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
FamilyMDX
Index NameMDX.GN.2
Series2
MDX ID (UPI)QZ3TB3CB1V3C
ISINEZ8KDZP4YCH0
MDX Start Date3/11/2026
First Index Effective Date3/11/2026
Swap Termination Date6/11/2031
Index End Date3/12/2036
Index Value100
Index Writedown
Factor (MDX Factor)
1
Fixed Rate2.00%
CurrencyUSD
Payment FrequencyMonthly
First Payment Date4/17/2026
Last Payment Date6/18/2031
Dates
MonthEffective DateAccrual StartAccrual EndAccrual
Days
Payment Date
Mar 20263/11/2026
Apr 20264/10/20263/11/20264/9/2026304/17/2026
May 20265/12/20264/10/20265/11/2026325/19/2026
Jun 20266/10/20265/12/20266/9/2026296/17/2026
Jul 20267/10/20266/10/20267/9/2026307/17/2026
Aug 20268/12/20267/10/20268/11/2026338/19/2026
Sep 20269/11/20268/12/20269/10/2026309/18/2026
Oct 202610/13/20269/11/202610/12/20263210/20/2026
Nov 202611/12/202610/13/202611/11/20263011/19/2026
Dec 202612/10/202611/12/202612/9/20262812/17/2026
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

Previous
Previous

Series 1