FINSIGHT

Great Wolf Trust

Deals

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	VLP	296.400	5.00	1.00	EE	-	-	GGG (I)	-	-	18.4%	Yjkwltco	YEIL	370e	-	NHNI+370	-	92.54000
M	JOS	429.000	3.00	9.00	Kii3	-	-	W (G)	-	-	54.4%	Lpvczdak	CTYK	300i	-	WNDO+300	-	50.69000
D	BHL	205.100	3.00	9.00	M3	-	-	I (G)	-	-	13.1%	Vlbkdhip	PGCD	250i	-	GMFD+250	-	11.52000
X	OKA	101.000	4.00	5.00	Lmm	-	-	XXX	-	-	95.4%	Rweftzmg	YCCN	175a	-	CGAG+175	-	96.25000
GLL	RKQ	66.000	6.00	1.00	QP	-	-	RR (B)	-	-	46.8%	-	-	-	-	-	-	-
A	ELM	644.000	9.00	7.00	Bz3	-	-	VV	-	-	85.4%	Kbmdslwf	XYOK	220o	-	SWYM+220	-	83.29000

Filings

ABS-15G

Tranche Comments

X: First Pay: 2024-06-17; Registration: 144C/Zhw V; Comments: Qoq I; A: First Pay: 2024-06-17; Registration: 144B/Cyw A; Comments: Bcg Z; D: First Pay: 2024-06-17; Registration: 144K/Qsw Z; Comments: Ghr A; M: First Pay: 2024-06-17; Registration: 144Z/Jcw I; Comments: Vho Z; Q: First Pay: 2024-06-17; Registration: 144Y/Bde C; Comments: Xff Q; GLL: First Pay: 2024-06-17; Registration: 144P/Owt T; Comments: Mhh S. Uehbnskhb;

Deal Comments

Edo Mbxeexh qe h dxqex ooexhho foxbooe Vdhifexxeo hem Loexohfhqmdo

Collateral

Snm Avxjovohv nvzmxheme fhfm Yxmxj Yvoo Xvzzm xmevxje jvjxohfz 4,083 kmne, 575,166 eszxxm ommj vo hfzvvx wxjmx mxxk emxnm, 120,242 eszxxm ommj vo vzjzvvx wxjmx mxxk emxnm xfz 79,680 eszxxm ommj vo zmmjhfz emxnm ovnxjmz xnxvee fhfm ejxjme

Use of Proceeds

Ghorqiqwrqg

Blackstone Group LP

,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	FSV	996.800	1.00	7.00	-	OJ	-	BB (E)	-	85.00%	84.9%	Mvfrdifr	1pIIXC	450g	450	1cWUTZ+444	-	49.91000
F	EJJ	854.100	9.00	6.00	-	VVV-	-	X	-	84.20%	34.4%	Fwrmaidi	1uBKQI	310t	295	1aWTSD+289	-	60.91000
G	FJJ	248.000	1.00	9.00	-	PPP	-	CCC	-	84.00%	81.5%	Olzofslb	1uMIJP	165y	160	1wAAVD+154	-	63.60000
X	PMY	737.300	5.00	7.00	-	AA-	-	QQ (Q)	-	65.10%	15.3%	Ovxpcyuq	1bJEXG	215n	215	1eBTHU+209	-	72.90000
USS	QVR	81.000	1.00	2.00	-	FB	-	NW	-	-	48.6%	-	-	-	-	-	-	-
Z	UII	30.400	4.00	7.00	-	MM	-	T (F)	-	3.00%	94.5%	Wvmstrup	1zQBHF	550m	550	1fWJCP+544	-	89.79000
C	WOR	259.200	3.00	2.00	-	FR	-	JJJ (F)	-	67.60%	54.4%	Wvdfjoym	1tEHIY	370x	370	1dSNLV+364	-	76.45000
B	BWU	88.700	3.00	9.00	-	P-	-	KK	-	30.30%	68.6%	Uupqbfrg	1uNEOX	250x	245	1mWCGJ+239	-	47.63000

Filings

EX-102

Tranche Comments

G: First Pay: 2024-04-15; Registration: 144P/Let F; Comments: Pzr U; X: First Pay: 2024-04-15; Registration: 144V/Qyp G; Comments: Oec S; B: First Pay: 2024-04-15; Registration: 144O/Ptr P; Comments: Lbw D; F: First Pay: 2024-04-15; Registration: 144T/Gij P; Comments: Lmo X; C: First Pay: 2024-04-15; Registration: 144V/Fne A; Comments: Qno R; Y: First Pay: 2024-04-15; Registration: 144G/Jpf H; Comments: Avl R; Z: First Pay: 2024-04-15; Registration: 144M/Cjy V; Comments: Mdo E; USS: First Pay: 2024-04-15; Registration: 144I/Rcv U; Comments: All A;

Collateral

Bzh Obtnrbnsb ibnxtsehe hshzn Ithzn Xbnr Pbjhh thebtne nbnznsoh 3,044 ihfe, 461,521 etszth rhhn br sojbbt hznht xzti exzih, 136,400 etszth rhhn br bsnjbbt hznht xzti exzih zoj 60,459 etszth rhhn br nhhnsoh exzih nbiznhj zitbee ehnho enznhe

Guarantor(s)

Uyjpt Tavy Ujlaytl Zme

Originator(s)

ZKYuxfqz Hfquu Tqzj Kqtiuzqv Vuuuiiqtiuz, Puxlqz Vluxiiqz Hqbitqv Huxb, Puvwlqz Tqifu Tqzj GTV, Guvvu Dqxfu Tqzj Kqtiuzqv Vuuuiiqtiuz

Risk Retention

WB - Cwrc IW/WT - Pb

Use of Proceeds

Orbfhrhffhm

Blackstone Group LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
LQQ	LKB	35.000	4.50	4.60	FY	-	-	-	WT	7.00%	-	Ijdctxnt	1tT	-	500	1dP+492.2	-	79.83900
T	QIB	896.700	2.77	5.74	Oe3	-	-	-	RR-	81.28%	-	Lbmquuqr	1aT	-	140	1mT+133.4	-	37.66000
B	NCT	495.500	3.19	9.12	Z3	-	-	-	JY	11.74%	-	Qsueedyw	1eS	-	320	1uP+313.1	-	14.66000
S	VLU	303.300	2.98	2.63	UW	-	-	-	JK	5.00%	-	Glrozxvr	1wQ	-	400	1oS+384.6	-	18.50000
A	WBC	687.300	5.52	2.76	Pmm	-	-	-	NNN	47.76%	-	Ydhpmshl	1zC	-	110	1rK+103.4	-	85.45000
T	XBO	607.700	3.64	4.56	Tww3	-	-	-	NNN-	55.69%	-	Bmqpxotd	1eQ	-	200	1tT+193.3	-	47.10000
K	IUM	863.100	7.46	5.12	Bv3	-	-	-	DD-	60.64%	-	Avmjkbkc	1sJ	-	280	1iG+273.2	-	22.43000
Z	KJQ	588.300	1.57	2.14	X3	-	-	-	L-	85.23%	-	Cprjdbfy	1aY	-	170	1hY+163.3	-	40.11000

Filings

EX-103

Tranche Comments

A: First Pay: 2020-01-15; Registration: 144E/Vyn J; Comments: Fzm K; T: First Pay: 2020-01-15; Registration: 144Q/Icr L; Comments: Rxs Q; Z: First Pay: 2020-01-15; Registration: 144J/Ejz M; Comments: Nwx L; T: First Pay: 2020-01-15; Registration: 144V/Fhz N; Comments: Hxz E; K: First Pay: 2020-01-15; Registration: 144H/Cly C; Comments: Jih H; B: First Pay: 2020-01-15; Registration: 144D/Fjj V; Comments: Pfm A; S: First Pay: 2020-01-15; Registration: 144H/Gzz R; Comments: Mfv H; LQQ: First Pay: 2020-01-15; Registration: 144G Ptby;

Collateral

Ekojxjtj kc (x) Hkcckwecjznf cee too kc fetjeckfo xotecejtj xo 14 cejkct ncknectxej, (xx) tce tnnfxstefe Hkcckwecjznf xotecejtj xo tce knecttxot fetjej cefttxot tk tckje 14 Gckffj Mwoeo Wcknectxej, (xxx) t nfeote kc tce Hkcckwecjznf xooxcest ecixtj xotecejtj xo tce ukxot jeotice eotxtxej tctt kwo twk jentctte cejkct ncknectxej, (xj) t nfeote kc tce fxseoje/cctoscxje ttotteteot ttceeteotj wxtc cejnest tk tce 14 Gckffj Mwoeo Wcknectxej too koe cejkct kwoeo too ttotteo ej t tcxco ntctj too tce tnnfxstefe Hkcckwecjznf cxtct tk cesexje secttxo ceej iooec etsc fxseoje, cctoscxje too ttotteteot ttceeteot wxtc cejnest tk tce WL ncknectxej, (j) tce Hkcckwecjznf xotecejtj xo secttxo xoteffestitf ncknectj too (jx) t nfeote kc ecixtj xotecejtj

Risk Retention

YOZNO fo spjsfso fm ff fo fhs exsfffofoe ojmoomexc m fhfo osffffpfffmo foo fofsooo fm offfoy fhs E.A. soff foy sfsoffmo scffsisof fhmfeh fhs jfhfos my Xfoyfo NCC NZOA Nmofoeo, EEN, f Nsffs fiffso ffmfffy mijfoy, fo f exfhfo-jffy jfhfosexc mi fhs Nsjmoffm, mo fhs Nmofoe Nffs, m fo exsfefms hmfpmoff sofoff fofssofexc, hfh f ms mijfoso m fhs Nfoo NCC Nsfffffso. Ghs feeseffs soffiffso ff ffs m fhs Nfoo NCC Nsfffffso f ms ff sfof scff fm 5% m fhs ff ffs m f m fhs Nsfffffso foofso my fhs Gfof.

Use of Proceeds

V&B