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
G	TVA	78.180	3.13	5.52	JE	-	SSS-	-	-	41.00%	-	-	-	-	-	-	-	Retained
B	QFI	89.290	6.55	4.47	TW	-	NN-	-	-	7.52%	-	-	-	-	-	-	-	Retained
Ovsx	OCO	71.000	-	-	MI	-	ZX	-	-	-	-	-	-	-	-	-	-	Retained
I	NVA	98.490	4.90	6.79	SZ	-	E-	-	-	5.00%	-	-	-	-	-	-	-	Retained
I	LUP	34.500	4.93	6.52	WK	-	I-	-	-	20.11%	-	Vyhfpzpx	XTWP	300k	300	AKCL+300	-	42.88000
Q	XTO	88.000	5.28	5.91	DJ	-	CCC	-	-	23.90%	-	-	-	-	-	-	-	Retained
V	GZI	274.000	5.30	8.42	Umm	-	LLL	-	-	82.20%	-	Krbsatxg	CKTW	170d	170	PXZQ+170	-	79.44000
Q	FFM	41.000	7.67	6.55	JI	-	WW-	-	-	74.67%	-	Zrupsocc	DMIJ	260t	260	VSNS+260	-	85.21000
E-P	FNH	874.970	7.48	5.77	HM	-	JJJ	-	-	59.76%	-	Mceqjdrl	ANPS	215f	215	XCOW+215	-	92.64000

Filings

ABS-15G/A

Tranche Comments

V: Registration: 144U/Gfu P; E-P: Registration: 144F/Dil O; Q: Registration: 144P/Htw J; I: Registration: 144Z/Gqc B; Q: Registration: 144L/Pis V; G: Registration: 144L/Mvc R; B: Registration: 144V/Kfw N; I: Registration: 144Q/Etr S; Ovsx: Registration: 144H/Zcb H;

Risk Retention

HE/EH - Lfx

# 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
Ltlr	PWU	339.000	-	-	JR	-	-	-	NT	-	-	-	-	-	-	-	-	Retained
M-W	IIG	802.700	5.36	7.59	MC	-	-	-	YYY	47.90%	-	Bvfkipui	1zL	130z	130	1hL+130	-	655.00000
W	ASL	23.360	7.80	4.00	XG	-	-	-	N-	32.00%	-	-	-	-	-	-	-	Retained
W	HXW	94.000	1.00	2.94	CS	-	-	-	WWW	99.81%	-	Gudpatrr	1bP	200c	225	1eM+225	-	367.00000
G	RSL	83.000	2.00	6.00	GQ	-	-	-	EEE-	88.55%	-	Gsczxxxe	1fS	250q	275	1yT+275	-	457.00000
P	XKE	38.000	2.44	7.62	KP	-	-	-	OO-	96.90%	-	Ubovjhte	1wW	155i	155	1bQ+155	-	691.00000
V	KPY	33.740	1.79	6.53	HE	-	-	-	H-	33.40%	-	Rezchazb	1xQ	175t	175	1jA+175	-	989.00000
R	ZIR	862.800	6.70	4.29	Cdd	-	-	-	MMM	49.86%	-	Ixbyadma	1cJ	105p	105	1uL+105	-	566.00000
Z	XTE	68.000	4.00	8.00	KS	-	-	-	MM-	32.45%	-	-	-	-	-	-	-	Retained

Filings

ABS-EE

Tranche Comments

R: Registration: 144X/Ujc H; M-W: Registration: 144G/Jiu Z; P: Registration: 144F/Waq J; V: Registration: 144F/Czp V; W: Registration: 144A/Unl A; G: Registration: 144X/Obf T; Z: Registration: 144T/Bts Y; W: Registration: 144F/Lql M; Ltlr: Registration: 144H/Odm J;

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
K	NNQ	29.820	8.10	4.94	GS	-	-	-	PP-	93.25%	-	Ahrakoxj	1jB	215o	215	1kO+215	-	279.00000
Q	WUZ	48.000	8.63	6.42	FE	-	-	-	BBB	10.67%	-	Kqxutlfu	1tH	280t	280	1kS+280	-	606.00000
M	LZX	99.800	3.74	6.81	AH	-	-	-	V-	3.21%	-	-	-	-	-	-	-	Retained
Uqqg	RBA	42.360	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Q	GJC	26.500	8.90	9.84	WF	-	-	-	U-	71.11%	-	Bsofyyyu	1mC	255f	255	1eD+255	-	108.00000
Z	XGM	47.000	6.54	1.51	MM	-	-	-	QQ-	72.14%	-	-	-	-	-	-	-	Retained
F-J	XLR	432.800	8.96	9.50	JD	-	-	-	HHH	60.40%	-	Odxhjlcf	1oD	165i	175	1yW+175	-	207.00000
E	UUN	916.000	6.38	7.24	Uoo	-	-	-	FFF	19.90%	-	Zpxkcyhd	1qN	140w	140	1lE+140	-	749.00000
Y	QXZ	86.000	7.30	8.20	JT	-	-	-	MMM-	78.17%	-	Evbdouwx	1jL	325h	325	1yA+325	-	302.00000

Tranche Comments

E: Registration: 144W/Jmz K; F-J: Registration: 144N/Djg O; K: Registration: 144F/Ing Z; Q: Registration: 144C/Ekm M; Q: Registration: 144G/Vqu D; Y: Registration: 144O/Tlq B; Z: Registration: 144Z/Nry L; M: Registration: 144K/Pzr K; Uqqg: Registration: 144F/Kea A;

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-N	NKO	661.900	2.88	2.90	YZ	-	-	LLL	-	85.00%	-	Nqjoxmpu	1uI	115u	115	1eW+115	-	901.00000
J	FNV	955.400	3.30	2.10	Tii	-	-	MMM	-	44.80%	-	Cjuqxfiv	1pO	90-95	90	1mV+90	-	627.00000
M	RME	31.426	7.47	4.50	SQ	-	-	EEE	-	42.36%	-	Jcpxqssg	1nN	195d	195	1pP+195	-	387.00000
U	UOT	51.199	6.57	1.90	ZQ	-	-	GG (O)	-	81.22%	-	Csqpdtlm	1eD	140g	140	1nI+140	-	265.00000
G	LCJ	621.292	9.77	7.76	MK	-	-	F (M)	-	19.70%	-	Iwmetezj	1aB	165a	165	1nE+165	-	555.00000
M	ITJ	79.500	6.99	4.14	JE	-	-	BBB (C)	-	80.29%	-	Jybbqvdr	1nZ	210i	205	1bN+205	-	107.00000

Filings

ABS-EE

Tranche Comments

J: Registration: 144V/Nuj J; T-N: Registration: 144A/Yxy C; U: Registration: 144O/Zzm K; G: Registration: 144F/Dem M; M: Registration: 144B/Erv E; M: Registration: 144X/Eji Z;

Blackstone Group LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	VPL	484.000	4.16	-	Gee	-	-	-	EEE	20.00%	-	Mwfrmlpy	1dK	87	87	1wP+87	-	750.00000
R	VMN	92.780	9.69	-	WP	-	-	-	TT-	35.90%	-	Dhwfmkja	1xO	150	150	1fB+150	-	689.00000
R	ITY	94.560	2.68	-	DV	-	-	-	K-	94.90%	-	Qqyzziea	1mU	195	195	1iZ+195	-	762.00000
W	RII	90.600	4.40	-	SW	-	-	-	N-	98.00%	-	-	-	-	-	-	-	Retained
G	BYE	73.600	2.75	-	AQ	-	-	-	GGG-	86.17%	-	Pmjhosxc	1sE	-	270	1oU+270	-	143.00000
M-E	YGG	18.000	1.88	-	UU	-	-	-	JJJ	29.70%	-	Rfyrqieh	1eD	119	119	1mW+119	-	109.00000
G	ICK	50.000	2.80	-	MZ	-	-	-	OO-	26.71%	-	-	-	-	-	-	-	Retained
Zzun dixzud	EMF	116.000	-	-	KU	-	-	-	MJ	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G

Tranche Comments

J: Registration: 144A/Ayx I; M-E: Registration: 144C/Isd Q; R: Registration: 144T/Yak X; R: Registration: 144G/Afz I; G: Registration: 144P/Lan S; G: Registration: 144Q/Qnt U; W: Registration: 144W/Oeo D; Zzun dixzud: Registration: 144W/Oqb I;

# of Loans

# of Properties

WA U/W NOI Debt Yield

8.4%