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
X	YCW	81.150	8.90	2.74	UP	-	HH-	-	-	9.71%	-	-	-	-	-	-	-	Retained
F-L	CAL	452.100	5.64	1.54	IP	-	KKK	-	-	38.66%	-	Wdvyhfoc	XKFP	215k	215	EZLF+215	-	10.71000
D	BVP	90.000	6.66	8.87	EB	-	YY-	-	-	56.00%	-	Kkhfuwbz	QFBF	260f	260	QPNY+260	-	40.91000
R	JSP	74.370	4.80	2.85	FJ	-	S-	-	-	3.00%	-	-	-	-	-	-	-	Retained
G	BHY	73.200	6.16	2.54	KU	-	C-	-	-	72.69%	-	Jhpqmsfn	YVOJ	300b	300	VXJC+300	-	49.92000
C	RYD	28.850	4.18	4.68	WP	-	NNN-	-	-	19.00%	-	-	-	-	-	-	-	Retained
C	CAI	20.000	3.80	9.93	NZ	-	TTT	-	-	22.70%	-	-	-	-	-	-	-	Retained
F	XUW	718.000	4.80	9.81	Jss	-	GGG	-	-	15.70%	-	Iqdjfrsa	GGJL	170o	170	DSQG+170	-	11.49000
Ypuc	KIJ	93.000	-	-	PW	-	WR	-	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G

Tranche Comments

F: Registration: 144F/Qke V; F-L: Registration: 144H/Pta C; D: Registration: 144F/Ylt H; G: Registration: 144W/Bhg V; C: Registration: 144P/Kyj Y; C: Registration: 144E/Rha J; X: Registration: 144L/Gwi N; R: Registration: 144T/Dbt Z; Ypuc: Registration: 144J/Xlf W;

Risk Retention

VC/CM - Vku

# 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
U	QLS	84.310	1.59	3.60	XE	-	-	-	C-	25.46%	-	Sdqzutrd	1oU	175d	175	1hN+175	-	554.00000
U	VKS	63.350	5.10	8.00	PW	-	-	-	C-	56.00%	-	-	-	-	-	-	-	Retained
Q	BLF	65.000	3.00	9.00	ET	-	-	-	ZZ-	75.96%	-	-	-	-	-	-	-	Retained
L-G	MOA	574.400	3.75	7.85	KS	-	-	-	OOO	77.20%	-	Fmzbbcog	1jE	130g	130	1yU+130	-	571.00000
T	XAZ	56.000	3.60	8.22	OB	-	-	-	MM-	73.70%	-	Otxqzjwt	1uS	155r	155	1nV+155	-	320.00000
Z	QWD	508.900	2.10	2.36	Amm	-	-	-	CCC	91.16%	-	Cpoyfqid	1uA	105a	105	1aJ+105	-	930.00000
R	OMX	28.000	2.00	6.12	GI	-	-	-	FFF	75.73%	-	Aqbcswdi	1aF	200i	225	1qB+225	-	215.00000
P	AQJ	74.000	3.00	9.00	TE	-	-	-	RRR-	47.80%	-	Apcobdfi	1uK	250m	275	1nF+275	-	201.00000
Hlpn	YWT	163.000	-	-	KJ	-	-	-	NT	-	-	-	-	-	-	-	-	Retained

Filings

EX-103

Tranche Comments

Z: Registration: 144X/Bki F; L-G: Registration: 144P/Wcc C; T: Registration: 144O/Ori U; U: Registration: 144M/Yug T; R: Registration: 144B/Gmt F; P: Registration: 144H/Yrw F; Q: Registration: 144E/Lcm F; U: Registration: 144Q/Ayu P; Hlpn: Registration: 144A/Dpf L;

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
Igvi	QNM	42.740	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
H	HEI	66.100	2.40	2.42	LV	-	-	-	Z-	99.28%	-	Cwclhyuq	1bK	255y	255	1bG+255	-	435.00000
U	MKO	27.000	9.11	6.17	LM	-	-	-	EE-	90.15%	-	-	-	-	-	-	-	Retained
Z	UXS	35.000	7.74	1.30	OL	-	-	-	GGG	26.92%	-	Yuyjoxhg	1hY	280t	280	1gY+280	-	271.00000
P-I	ZXD	523.600	8.56	6.90	OW	-	-	-	MMM	30.57%	-	Dvmmcbis	1nH	165h	175	1eZ+175	-	281.00000
H	WIF	87.900	7.80	9.22	QJ	-	-	-	B-	8.91%	-	-	-	-	-	-	-	Retained
M	OOX	31.640	4.77	3.38	AK	-	-	-	JJ-	28.93%	-	Tlzqttrw	1hU	215g	215	1lC+215	-	537.00000
W	BGA	93.000	8.70	2.40	EI	-	-	-	DDD-	64.27%	-	Suwotxrn	1yG	325o	325	1gS+325	-	167.00000
R	NXF	319.000	4.15	1.59	Cvv	-	-	-	FFF	45.30%	-	Vuklyitk	1gM	140m	140	1tQ+140	-	469.00000

Tranche Comments

R: Registration: 144X/Tet F; P-I: Registration: 144G/Qtt X; M: Registration: 144C/Vwb C; H: Registration: 144Q/Oti L; Z: Registration: 144L/Xao A; W: Registration: 144V/Rkx H; U: Registration: 144M/Cok B; H: Registration: 144T/Fae E; Igvi: Registration: 144O/Cqs F;

Blackstone Group LP

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	JLL	69.521	2.76	4.48	XG	-	-	CC (P)	-	83.94%	-	Jzcbwieg	1vP	140l	140	1uU+140	-	371.00000
E-D	JZZ	458.700	4.93	8.60	EW	-	-	FFF	-	10.00%	-	Zsupbvdf	1cN	115t	115	1hM+115	-	386.00000
X	GBZ	701.171	5.40	3.40	GY	-	-	O (W)	-	28.26%	-	Ufwmzajq	1vS	165h	165	1wF+165	-	831.00000
F	QTH	60.303	9.65	2.10	HI	-	-	VVV	-	97.45%	-	Cqwomjer	1lV	195q	195	1tU+195	-	391.00000
J	ECV	989.400	8.70	3.80	Pkk	-	-	PPP	-	59.40%	-	Vrhlrpby	1bK	90-95	90	1xB+90	-	472.00000
Q	WGO	35.300	3.50	4.81	FO	-	-	JJJ (S)	-	32.98%	-	Drxokfmg	1sA	210e	205	1aG+205	-	561.00000

Filings

EX-102

Tranche Comments

J: Registration: 144T/Rmp Y; E-D: Registration: 144L/Ank L; E: Registration: 144Z/Dbt M; X: Registration: 144D/Tku U; F: Registration: 144X/Cbt B; Q: Registration: 144V/Aum Y;

Blackstone Group LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	MYY	82.650	4.84	-	BF	-	-	-	GG-	48.72%	-	Lbsfwant	1tN	150	150	1vF+150	-	389.00000
U	VEN	61.400	5.59	-	UH	-	-	-	I-	82.10%	-	Ivusdxmw	1tJ	195	195	1vZ+195	-	836.00000
Epof yuapoy	LLY	435.000	-	-	VF	-	-	-	ZY	-	-	-	-	-	-	-	-	Retained
O-V	CYV	40.000	7.44	-	ZL	-	-	-	RRR	82.60%	-	Rrmwxedf	1yU	119	119	1gB+119	-	795.00000
W	EMX	447.000	4.42	-	Sii	-	-	-	AAA	53.00%	-	Mrilpaji	1fW	87	87	1bG+87	-	880.00000
A	TEM	41.600	9.80	-	JN	-	-	-	H-	87.00%	-	-	-	-	-	-	-	Retained
H	CKF	16.200	6.43	-	VQ	-	-	-	SSS-	60.98%	-	Mvbbehib	1kW	-	270	1dJ+270	-	469.00000
Y	COA	61.000	2.20	-	UF	-	-	-	GG-	80.34%	-	-	-	-	-	-	-	Retained

Filings

ABS-EE

Tranche Comments

W: Registration: 144H/Adf G; O-V: Registration: 144U/Xbs X; U: Registration: 144C/Lwk J; U: Registration: 144V/Qvr U; H: Registration: 144K/Bjr V; Y: Registration: 144E/Pug E; A: Registration: 144Q/Lfw K; Epof yuapoy: Registration: 144B/Fch L;

# of Loans

# of Properties

WA U/W NOI Debt Yield

8.4%

Reset

Yes