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)
4/17/26100.000000100.0010231.0000000.999990$1,000,000$999,9900.0016670.000010$1,611.11$10.00
5/19/26100.000000100.0020460.9999900.999980$1,000,000$999,9800.0016670.000010$1,888.87$10.00
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
1/1/20271/13/202712/10/20261/12/2027341/21/2027
2/1/20272/10/20271/13/20272/9/2027282/18/2027
3/1/20273/10/20272/10/20273/9/2027283/17/2027
4/1/20274/12/20273/10/20274/11/2027334/19/2027
5/1/20275/12/20274/12/20275/11/2027305/19/2027
6/1/20276/10/20275/12/20276/9/2027296/17/2027
7/1/20277/13/20276/10/20277/12/2027337/20/2027
8/1/20278/11/20277/13/20278/10/2027298/18/2027
9/1/20279/13/20278/11/20279/12/2027339/20/2027
10/1/202710/13/20279/13/202710/12/20273010/20/2027
11/1/202711/10/202710/13/202711/9/20272811/18/2027
12/1/202712/10/202711/10/202712/9/20273012/17/2027
1/1/20281/12/202812/10/20271/11/2028331/20/2028
2/1/20282/10/20281/12/20282/9/2028292/17/2028
3/1/20283/10/20282/10/20283/9/2028293/17/2028
4/1/20284/12/20283/10/20284/11/2028334/19/2028
5/1/20285/10/20284/12/20285/9/2028285/17/2028
6/1/20286/12/20285/10/20286/11/2028336/20/2028
7/1/20287/13/20286/12/20287/12/2028317/20/2028
8/1/20288/10/20287/13/20288/9/2028288/17/2028
9/1/20289/13/20288/10/20289/12/2028349/20/2028
10/1/202810/12/20289/13/202810/11/20282910/19/2028
11/1/202811/10/202810/12/202811/9/20282911/17/2028
12/1/202812/12/202811/10/202812/11/20283212/19/2028
1/1/20291/11/202912/12/20281/10/2029301/19/2029
2/1/20292/12/20291/11/20292/11/2029322/20/2029
3/1/20293/12/20292/12/20293/11/2029283/19/2029
4/1/20294/11/20293/12/20294/10/2029304/18/2029
5/1/20295/10/20294/11/20295/9/2029295/17/2029
6/1/20296/12/20295/10/20296/11/2029336/20/2029
7/1/20297/12/20296/12/20297/11/2029307/19/2029
8/1/20298/10/20297/12/20298/9/2029298/17/2029
9/1/20299/13/20298/10/20299/12/2029349/20/2029
10/1/202910/11/20299/13/202910/10/20292810/18/2029
11/1/202911/13/202910/11/202911/12/20293311/20/2029
12/1/202912/12/202911/13/202912/11/20292912/19/2029
1/1/20301/11/203012/12/20291/10/2030301/18/2030
2/1/20302/12/20301/11/20302/11/2030322/20/2030
3/1/20303/12/20302/12/20303/11/2030283/19/2030
4/1/20304/10/20303/12/20304/9/2030294/17/2030
5/1/20305/10/20304/10/20305/9/2030305/17/2030
6/1/20306/12/20305/10/20306/11/2030336/20/2030
7/1/20307/11/20306/12/20307/10/2030297/18/2030
8/1/20308/12/20307/11/20308/11/2030328/19/2030
9/1/20309/12/20308/12/20309/11/2030319/19/2030
10/1/203010/10/20309/12/203010/9/20302810/18/2030
11/1/203011/13/203010/10/203011/12/20303411/20/2030
12/1/203012/11/203011/13/203012/10/20302812/18/2030
1/1/20311/13/203112/11/20301/12/2031331/21/2031
2/1/20312/12/20311/13/20312/11/2031302/20/2931
3/1/20313/12/20312/12/20313/11/2031283/19/2031
4/1/20314/10/20313/12/20314/9/2031294/17/2031
5/1/20315/12/20314/10/20315/11/2031325/19/2031
6/1/20316/11/20315/12/20316/10/2031306/18/2031

Series 2

Scheduled First Date of Swap Trading: September 2026

Previous
Previous

Series 1