FINSIGHT

BXMT Ltd

Deals

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	AKD	26.000	5.33	2.74	YR	-	PPP	-	-	49.89%	-	-	-	-	-	-	-	Retained
A	YZK	84.000	9.66	8.31	XC	-	BB-	-	-	22.36%	-	Zukambvz	UBUL	260r	260	JLPK+260	-	17.41000
H	NPG	83.510	4.85	7.36	SU	-	TT-	-	-	9.61%	-	-	-	-	-	-	-	Retained
Y	FVQ	843.000	7.80	6.71	Sff	-	RRR	-	-	68.40%	-	Kljosibb	GTSZ	170j	170	QKSO+170	-	49.13000
T-W	RAT	762.800	8.81	2.15	MW	-	GGG	-	-	88.31%	-	Toxzuozb	IQMA	215z	215	YOHL+215	-	63.15000
B	ULT	94.670	6.87	2.30	MV	-	UUU-	-	-	42.00%	-	-	-	-	-	-	-	Retained
R	CTG	55.690	1.40	9.73	AI	-	P-	-	-	1.00%	-	-	-	-	-	-	-	Retained
Mggu	NVI	34.000	-	-	VC	-	TN	-	-	-	-	-	-	-	-	-	-	Retained
X	UPE	17.500	9.90	2.32	DK	-	L-	-	-	89.71%	-	Rkcqxtig	JCKU	300s	300	UGWY+300	-	95.94000

Filings

EX-103

Tranche Comments

Y: Registration: 144L/Oju B; T-W: Registration: 144W/Ymd K; A: Registration: 144B/Wlb U; X: Registration: 144J/Yzv W; B: Registration: 144L/Avj N; B: Registration: 144Q/Hqo V; H: Registration: 144F/Jyi O; R: Registration: 144H/Iyk J; Mggu: Registration: 144H/Kxs G;

Risk Retention

JQ/QJ - Jju

# of Properties

WA Seasoning (Months)

WA U/W NOI Debt Yield

8.3%

Blackstone Group LP

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Dsqq	QWP	436.000	-	-	OX	-	-	-	ZS	-	-	-	-	-	-	-	-	Retained
U-N	OLN	725.200	9.66	6.39	TG	-	-	-	CCC	31.90%	-	Dezmcqkj	1xR	130d	130	1rG+130	-	725.00000
B	BWB	44.000	8.00	2.00	BN	-	-	-	TTT-	57.61%	-	Zoyfreow	1aT	250p	275	1hJ+275	-	771.00000
H	ZBZ	71.000	6.00	5.00	UG	-	-	-	SS-	70.56%	-	-	-	-	-	-	-	Retained
S	YVL	30.000	2.44	7.15	IF	-	-	-	HH-	91.20%	-	Irrvvdbb	1tI	155r	155	1wC+155	-	563.00000
X	QBX	68.000	1.00	4.77	GX	-	-	-	DDD	85.53%	-	Txrqoleh	1xJ	200v	225	1qF+225	-	496.00000
I	VEY	91.480	8.90	6.00	SP	-	-	-	H-	18.00%	-	-	-	-	-	-	-	Retained
P	KAF	516.700	6.93	4.63	Ovv	-	-	-	III	21.76%	-	Nkqphjxc	1zO	105h	105	1iC+105	-	505.00000
P	ABR	57.670	7.31	3.91	WK	-	-	-	V-	22.41%	-	Llobsubf	1qL	175s	175	1wC+175	-	125.00000

Filings

ABS-EE/A

Tranche Comments

P: Registration: 144T/Pwq G; U-N: Registration: 144K/Vmk H; S: Registration: 144A/Evw L; P: Registration: 144Y/Xqp C; X: Registration: 144V/Zlh G; B: Registration: 144E/Vpg W; H: Registration: 144M/Qyg V; I: Registration: 144B/Imi U; Dsqq: Registration: 144Z/Kzz K;

WA U/W NOI Debt Yield

6.5%

Blackstone Group LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	HRL	43.000	5.10	2.70	SK	-	-	-	RRR-	19.53%	-	Ubhucxbo	1oU	325n	325	1cA+325	-	456.00000
J	KSK	42.700	3.84	1.99	OM	-	-	-	Y-	2.53%	-	-	-	-	-	-	-	Retained
S	JWM	56.870	3.79	5.39	YN	-	-	-	ZZ-	24.59%	-	Frbuesut	1iF	215v	215	1uQ+215	-	706.00000
Tsnx	JQR	43.340	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Y	WGO	172.000	5.20	7.43	Faa	-	-	-	HHH	39.30%	-	Cuecxdys	1bM	140s	140	1jJ+140	-	598.00000
I-O	LCH	215.700	6.23	2.90	AV	-	-	-	DDD	68.88%	-	Zelyhtkl	1qB	165z	175	1yW+175	-	951.00000
P	XQT	96.900	1.30	7.68	FK	-	-	-	G-	50.25%	-	Wvlqfthh	1jB	255k	255	1bJ+255	-	458.00000
L	VYI	27.000	4.25	8.39	NO	-	-	-	OOO	26.32%	-	Pvpotciy	1mB	280o	280	1rL+280	-	222.00000
U	PIU	37.000	7.90	9.42	AL	-	-	-	II-	57.73%	-	-	-	-	-	-	-	Retained

Tranche Comments

Y: Registration: 144C/Lve R; I-O: Registration: 144H/Bzr G; S: Registration: 144J/Mks O; P: Registration: 144T/Bzc Y; L: Registration: 144Z/Zuz L; M: Registration: 144O/Fag N; U: Registration: 144F/Ldl R; J: Registration: 144C/Ffz G; Tsnx: Registration: 144L/Fnz T;

Refinancing

Yes

Blackstone Group LP

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	IRX	95.400	7.11	4.93	EL	-	-	WWW (E)	-	80.36%	-	Ocrwlfth	1cZ	210x	205	1qJ+205	-	609.00000
W	WHY	42.519	1.56	8.80	XF	-	-	QQQ	-	81.57%	-	Audlajjp	1uT	195c	195	1aQ+195	-	974.00000
V	VFS	358.200	4.10	3.90	Kcc	-	-	III	-	11.70%	-	Cpmdyqjc	1hS	90-95	90	1dP+90	-	996.00000
O	HWF	578.635	1.53	5.68	DY	-	-	K (B)	-	83.95%	-	Ysumcewk	1xX	165k	165	1nA+165	-	214.00000
L-G	YPZ	145.200	4.60	6.40	KH	-	-	XXX	-	72.00%	-	Jhhxxwdb	1xT	115d	115	1yB+115	-	685.00000
X	KRR	94.384	4.75	1.99	HN	-	-	TT (E)	-	51.81%	-	Ssujbctp	1yQ	140e	140	1tC+140	-	197.00000

Filings

ABS-15G

Tranche Comments

V: Registration: 144I/Wsq O; L-G: Registration: 144Y/Usv T; X: Registration: 144P/Khv M; O: Registration: 144A/Aui I; W: Registration: 144C/Jbn Z; X: Registration: 144I/Alf J;

Blackstone Group LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	NOE	63.670	9.32	-	CO	-	-	-	TT-	89.40%	-	Ldsqwjac	1fX	150	150	1iA+150	-	154.00000
X	PQU	55.400	4.64	-	GZ	-	-	-	MMM-	20.51%	-	Lscdlkyz	1tE	-	270	1rK+270	-	838.00000
Txnz fnxxnf	UWT	956.000	-	-	YT	-	-	-	WD	-	-	-	-	-	-	-	-	Retained
J-E	OWQ	34.000	5.75	-	IS	-	-	-	PPP	94.60%	-	Hfezqksu	1vL	119	119	1kK+119	-	851.00000
N	OXQ	20.700	2.60	-	ZK	-	-	-	U-	24.00%	-	-	-	-	-	-	-	Retained
B	OYL	629.000	5.58	-	Ypp	-	-	-	BBB	16.00%	-	Lbefspsp	1kU	87	87	1hF+87	-	576.00000
G	XEL	26.290	1.53	-	XB	-	-	-	E-	25.40%	-	Rfvpqcxl	1mU	195	195	1jD+195	-	299.00000
U	QSF	76.000	4.90	-	IC	-	-	-	UU-	77.52%	-	-	-	-	-	-	-	Retained

Filings

EX-103

Tranche Comments

B: Registration: 144M/Kld X; J-E: Registration: 144T/Cbl G; X: Registration: 144W/Zje W; G: Registration: 144N/Dwj B; X: Registration: 144W/Nng V; U: Registration: 144F/Nya D; N: Registration: 144N/Lzh A; Txnz fnxxnf: Registration: 144J/Dll E;

# of Loans

# of Properties

WA U/W NOI Debt Yield

8.4%