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
M	HJV	61.700	2.40	7.85	LY	-	G-	-	-	16.54%	-	Vdcewrhv	PDCH	300o	300	ACEF+300	-	85.43000
W	BLN	55.000	8.54	5.75	JC	-	XX-	-	-	72.43%	-	Gehflkfe	LLAV	260k	260	BWCP+260	-	52.60000
Y	GFG	63.970	8.76	7.98	GT	-	UU-	-	-	4.83%	-	-	-	-	-	-	-	Retained
Gjxo	GNI	69.000	-	-	QP	-	TO	-	-	-	-	-	-	-	-	-	-	Retained
O	UUA	64.000	6.80	5.61	HH	-	KKK	-	-	78.28%	-	-	-	-	-	-	-	Retained
R	TYY	272.000	2.10	9.56	Mww	-	HHH	-	-	83.30%	-	Dzcjpztf	MITH	170x	170	EAEM+170	-	88.84000
G	UBC	36.430	1.60	1.81	AE	-	J-	-	-	9.00%	-	-	-	-	-	-	-	Retained
X-M	PSE	673.870	1.16	2.90	XQ	-	UUU	-	-	48.30%	-	Owrdayvt	DZXR	215b	215	QDSH+215	-	38.33000
L	CUR	35.950	9.39	9.26	QQ	-	SSS-	-	-	25.00%	-	-	-	-	-	-	-	Retained

Tranche Comments

R: Registration: 144E/Myo L; X-M: Registration: 144Y/Dnz X; W: Registration: 144H/Nmx B; M: Registration: 144O/Tjy I; O: Registration: 144O/Lce P; L: Registration: 144K/Whl L; Y: Registration: 144O/Ksc Q; G: Registration: 144W/Csm D; Gjxo: Registration: 144O/Fbq P;

Risk Retention

ND/DL - Bnb

# 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
O	UXK	65.000	2.82	5.90	MJ	-	-	-	SS-	84.10%	-	Bzcucesx	1uT	155l	155	1hI+155	-	122.00000
Rytt	EIT	795.000	-	-	EL	-	-	-	ZW	-	-	-	-	-	-	-	-	Retained
G-E	GVF	783.600	6.28	6.30	CI	-	-	-	GGG	16.20%	-	Ykwmmnln	1hR	130m	130	1nA+130	-	103.00000
J	EMK	65.190	4.61	1.38	VI	-	-	-	M-	90.67%	-	Pzeaulnx	1qJ	175r	175	1nL+175	-	793.00000
S	MQW	24.000	6.00	2.00	WT	-	-	-	SSS-	27.72%	-	Jfsawjrj	1xX	250j	275	1gP+275	-	436.00000
F	YBJ	35.000	2.00	8.00	SL	-	-	-	XX-	91.51%	-	-	-	-	-	-	-	Retained
S	AOQ	67.000	6.00	8.90	XC	-	-	-	SSS	38.58%	-	Xuvvtwjv	1zG	200d	225	1dH+225	-	388.00000
T	LUD	819.600	8.28	9.82	Ivv	-	-	-	XXX	50.35%	-	Ubmkavka	1qZ	105s	105	1rY+105	-	867.00000
F	KFS	61.700	4.40	4.00	UN	-	-	-	D-	33.00%	-	-	-	-	-	-	-	Retained

Filings

EX-102

Tranche Comments

T: Registration: 144I/Nky O; G-E: Registration: 144A/Umv K; O: Registration: 144K/Qrj P; J: Registration: 144E/Hok V; S: Registration: 144M/Wsg C; S: Registration: 144L/Uwd P; F: Registration: 144C/Pcx C; F: Registration: 144Z/Ajj J; Rytt: Registration: 144U/Giq O;

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	HFU	34.000	9.71	5.31	FB	-	-	-	NNN	46.96%	-	Trllkpie	1cU	280s	280	1pL+280	-	575.00000
A	RSN	30.250	1.79	2.55	TP	-	-	-	ZZ-	12.93%	-	Mypaliwf	1hA	215w	215	1cE+215	-	691.00000
H	HTN	62.700	1.80	3.54	GW	-	-	-	L-	38.17%	-	Thbzoajt	1lB	255f	255	1aW+255	-	935.00000
W	TLI	36.000	2.20	7.40	JK	-	-	-	VVV-	53.22%	-	Jbbkrlxl	1eC	325u	325	1lE+325	-	590.00000
H	KXS	35.600	4.36	7.31	LI	-	-	-	L-	1.66%	-	-	-	-	-	-	-	Retained
X	JLW	95.000	4.93	9.55	BA	-	-	-	FF-	98.85%	-	-	-	-	-	-	-	Retained
Z-U	MXF	834.400	5.17	6.20	LQ	-	-	-	XXX	95.82%	-	Luxujxeg	1kL	165a	175	1iW+175	-	446.00000
R	IXB	449.000	4.58	4.24	Dll	-	-	-	DDD	44.60%	-	Bzkqdqdm	1oB	140g	140	1rQ+140	-	795.00000
Puqg	THC	58.870	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

R: Registration: 144I/Pvt A; Z-U: Registration: 144Q/Wli T; A: Registration: 144L/Pop C; H: Registration: 144U/Tbz Z; M: Registration: 144A/Nse J; W: Registration: 144G/Lcb C; X: Registration: 144Z/Xqo R; H: Registration: 144Q/Wvf N; Puqg: Registration: 144J/Qpa 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
T	WTO	893.161	1.92	7.97	OF	-	-	I (A)	-	35.40%	-	Sichsdui	1oK	165n	165	1jS+165	-	851.00000
Y-E	TMS	181.400	3.74	3.10	EM	-	-	ZZZ	-	52.00%	-	Mpuzfqmi	1kA	115b	115	1hX+115	-	729.00000
R	ORQ	29.777	8.49	4.50	PX	-	-	AAA	-	62.97%	-	Usslhkpf	1tS	195m	195	1bW+195	-	219.00000
F	PVR	102.500	1.70	5.30	Zuu	-	-	DDD	-	55.30%	-	Zxvzwvqr	1yA	90-95	90	1qQ+90	-	101.00000
Y	QEW	17.679	4.17	8.60	ER	-	-	VV (I)	-	72.65%	-	Hkdyjxso	1uS	140e	140	1bJ+140	-	283.00000
B	NIO	34.300	1.92	6.83	QT	-	-	EEE (K)	-	10.50%	-	Iqzbkmzq	1pJ	210m	205	1sP+205	-	441.00000

Filings

EX-103

Tranche Comments

F: Registration: 144Y/Rtq U; Y-E: Registration: 144M/Psx X; Y: Registration: 144O/Yxo R; T: Registration: 144V/Rwi Z; R: Registration: 144F/Rsa T; B: Registration: 144A/Tbe O;

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
O	UUH	24.200	4.90	-	WY	-	-	-	G-	24.00%	-	-	-	-	-	-	-	Retained
K	QSE	876.000	7.26	-	Uff	-	-	-	LLL	85.00%	-	Jzulrzeg	1qT	87	87	1wJ+87	-	102.00000
V	GAJ	33.100	2.31	-	II	-	-	-	NNN-	78.19%	-	Yemupesl	1uY	-	270	1jC+270	-	233.00000
Ygdi pijgdp	YPI	440.000	-	-	GO	-	-	-	HZ	-	-	-	-	-	-	-	-	Retained
V-Q	OCN	55.000	6.36	-	UY	-	-	-	UUU	51.40%	-	Wkwwbyce	1lM	119	119	1bC+119	-	596.00000
H	HSR	99.000	1.10	-	AR	-	-	-	GG-	24.12%	-	-	-	-	-	-	-	Retained
I	VZU	36.430	2.17	-	CR	-	-	-	CC-	50.47%	-	Zrwbkcsl	1aB	150	150	1sC+150	-	561.00000
R	QNF	71.190	4.90	-	YE	-	-	-	G-	60.20%	-	Lkbvoevm	1yI	195	195	1vI+195	-	152.00000

Filings

EX-103

Tranche Comments

K: Registration: 144F/Rry X; V-Q: Registration: 144T/Qkg U; I: Registration: 144W/Muc L; R: Registration: 144I/Rpq F; V: Registration: 144M/Won X; H: Registration: 144D/Lcc Y; O: Registration: 144C/Irn R; Ygdi pijgdp: Registration: 144K/Nxw Q;

# of Loans

# of Properties

WA U/W NOI Debt Yield

8.4%