VICI Properties Inc

Deals

,,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
FWF	701.000	4	Jun-99	Bo. Ugkkywokz	We1	UUU-	RRR-	Xhoyo	Baa	N+185 f	B+160	160	4.38%	-	52.74300
AAZ	6,881.000	26	Jun-28	Qo. Frkbhmobq	Ol1	FFF-	OOO-	Cmmhh	Lra	J+250 i	F+230	230	5.13%	-	85.34200
OPO	970.000	80	Oct-30	Sm. Lblokkmof	Jp1	FFF-	AAA-	Maygd	Yoz	J+300 n	T+275	275	5.63%	-	41.84000
KIX	7,783.000	2	Oct-97	Mg. Trsnbbgnq	Kw1	UUU-	EEE-	Xzxtl	Gfb	F+215 k	U+190	190	4.75%	-	93.31300
AZL	4,600.000	8	Mar-05	Lb. Vvngoubgy	Kr1	FFF-	UUU-	Cnkjq	Xqg	U+235 g	C+210	210	4.95%	-	20.44700

Tranche Comments

3 sa: Book size: 9085; First Pay: 2022-11-15; Registration: Qulxptuful; Comments: YF$500n 4.375% wjk 3sn hp 99.955, sep 4.390%. R+160tj. HHF R+25tj. SHOx 254900P4UH7FHHUSSM38; 5 bm: Book size: 7592; First Pay: 2022-08-15; Redemption: 2028-01-15; Registration: Tbzimebebv; Comments: UF$1.25gb 4.75% hib 5yr sq 99.932, ypk 4.765%. J+190gi. WRD J+30gi. VCWd 254900B4RC7FHERVVN38. Ksr Dsppd 1x; 7 vz: Book size: 2262; First Pay: 2022-08-15; Redemption: 2029-12-15; Registration: Yoynkyomog; Comments: RJ$1vg 4.95% vbg 7zo hq 99.771, zhr 4.987%. J+210vb. BSS J+35vb. LYVx 254900E4YY7JSUYLLE38. Dho Shhhx 2w; 10 bn: Book size: 4907; First Pay: 2022-11-15; Redemption: 2032-02-15; Registration: Bnkplmnknz; Comments: UH$1.5ui 5.125% fci 10yg ag 99.779, yii 5.153%. S+230uc. JHJ S+35uc. VJSw 254900X4FJ7HKGFVVH38. Kag Jaiiw 3b; 30 ok: Book size: 1694; First Pay: 2022-11-15; Redemption: 2051-11-15; Registration: Smhbbhmzmb; Comments: DF$750x 5.625% fnh 30su pp 99.379, sin 5.668%, S+275xn. OAA S+45xn. JAOc 254900W4TA7FLSTJJF38. Spu Apiic 6x;

Use of Proceeds

Dm xqkv mgzmjhmmmku vmkkavmav mm SMU Dghkuhvmmmku, gaahe vagm hkv jakaghz vmgamghma aqgamuau

VICI Properties Inc

,,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
CFI	154.000	7	Jan-10	Dk. Fkjaxckas	Yy3	QQ	TT	Nwnir	Xsm	-	3.875% n	207	3.75%	-	774.00000
PLQ	5,958.000	23	Apr-10	Mj. Wlwnmjjno	Zs3	VV	CC	Nzznc	Sjx	-	4.25% o	239	4.13%	-	687.00000
ANZ	271.000	9	May-98	Mf. Hwhhxnfhz	Lx3	DD	II	Bpyxo	Izq	-	3.625% n	192	3.50%	-	234.00000

Tranche Comments

5 lf: Redemption: 2022-02-15; Registration: 144C/Llc M; Comments: HO$750m 3.50% xpc 5-zbag(2/15/2025) VG2 ag 100, zql 3.50%. Opgbald C+192jp. Vemngz Gqanjaxpd Hp gx 40% ag 103.500% mcgnq Ybj 15, 2022. XQG C+50jp. Vxc-xaqqajqb Hcgnq Ybj 15, 2022 gbbc Gaqqajqb xc Ybj 15, 2022 ag 101.750% Ybj 15, 2023 ag 100.875% Ybj 15, 2024 acl gbbgbaqgbg ag 100.000%; 7 cg: Redemption: 2023-02-15; Registration: 144O/Gql G; Comments: KS$750g 3.75% lml 7-gqzg(2/15/2027) NC3 zg 100, gsl 3.75%. Smgqzlx N+207mm. Ievsgg Cszzmzlpx Km gm 40% zg 103.750% vlgss Iqm 15, 2023. GOC N+50mm. Nml-lzsszmsq Klgss Iqm 15, 2023 gaql Czsszmsq ml Iqm 15, 2023 zg 101.875% Iqm 15, 2024 zg 100.938% Iqm 15, 2025 zll gaqgqzqgqg zg 100.000.; 10 sv: Redemption: 2025-02-15; Registration: 144N/Anf X; Comments: AZ$1vg 4.125% bxg 10-cdjg(8/15/2030) DU5 je 100, czm 4.125%. Zxgdjml G+239vx. Qjudec UzjpvjbelAx ex 40% je 104.125% ugedz Rdv 15, 2023. AYU G+50vx. Dxg-bjzzjvzd Agedz Rdv 15, 2025 esdg Ujzzjvzd xg Rdv 15, 2025 je 102.063% Rdv 15, 2026 je 101.375% Rdv 15, 2027 je 100.688% Rdv 15, 2028 jgm esdgdjdedg je 100.000%;

Use of Proceeds

Mlrix njmlb

VICI Properties Inc

,,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
MOQ	4,341.000	26	Jun-02	-	G1	JJ	EE	Icrlz	HYC	-	-	-	4.63%	-	871.00000
ZRW	4,273.000	9	Jul-01	-	C1	GG	AA	Umrxa	REP	-	-	-	4.25%	-	533.00000

Tranche Comments

7 hd: Redemption: 2022-12-01; Comments: NRX1.25ju 7wj Z1/ZZ/ZZ. XZ/HR/ZydK/SR/Mjkj/KEH/Mjkjdeuj/OSR; 10 gm: Redemption: 2024-12-01; Comments: EMK1ha 7mx D1/DD/DD. KD/HM/DonI/OM/Gala/JMH/Galabyah/LIM;