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
U	UHJ	948.000	3.20	7.19	Yzz	-	VVV	-	-	36.80%	-	Ifhslktz	HBBB	170b	170	CPJW+170	-	69.41000
A	VTQ	10.800	4.89	1.61	AO	-	X-	-	-	82.73%	-	Blvhjynp	MTOJ	300w	300	CZJP+300	-	83.10000
Mtwx	YMO	45.000	-	-	HG	-	PM	-	-	-	-	-	-	-	-	-	-	Retained
J-N	HNG	722.920	6.88	9.82	LS	-	HHH	-	-	85.42%	-	Pwkqreqp	CXIJ	215a	215	NXKT+215	-	17.99000
D	PGV	11.000	7.55	3.56	OU	-	III	-	-	30.38%	-	-	-	-	-	-	-	Retained
F	PZW	67.120	2.60	9.74	YN	-	U-	-	-	6.00%	-	-	-	-	-	-	-	Retained
G	OWL	18.300	2.76	6.63	BH	-	GGG-	-	-	42.00%	-	-	-	-	-	-	-	Retained
R	TWN	21.780	7.52	5.86	NJ	-	LL-	-	-	3.16%	-	-	-	-	-	-	-	Retained
B	XWY	42.000	5.26	4.28	TM	-	PP-	-	-	48.98%	-	Tdlpbsyk	CWBZ	260w	260	QVJP+260	-	11.95000

Tranche Comments

U: Registration: 144T/Kos M; J-N: Registration: 144B/Oar M; B: Registration: 144X/Xwa N; A: Registration: 144O/Tim X; D: Registration: 144M/Qdz S; G: Registration: 144P/Bki U; R: Registration: 144G/Fnd Z; F: Registration: 144Q/Mfh R; Mtwx: Registration: 144E/Cft D;

Risk Retention

OW/WS - Paf

# 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
D	YYP	13.000	7.37	7.35	WW	-	-	-	JJ-	94.20%	-	Idwwpftu	1rX	155y	155	1qE+155	-	262.00000
Z	JVE	38.550	3.10	8.99	WA	-	-	-	V-	91.26%	-	Yzmorukr	1oE	175v	175	1bA+175	-	778.00000
V	WUV	92.000	6.00	7.00	DM	-	-	-	MMM-	52.60%	-	Ydceryau	1lM	250r	275	1wX+275	-	982.00000
Geme	KLK	525.000	-	-	UA	-	-	-	XZ	-	-	-	-	-	-	-	-	Retained
I	NJW	29.970	9.10	9.00	MY	-	-	-	H-	27.00%	-	-	-	-	-	-	-	Retained
C-V	QCD	157.500	4.69	7.82	IG	-	-	-	JJJ	59.60%	-	Qevuaefk	1oB	130g	130	1yY+130	-	376.00000
Q	AFD	22.000	2.00	5.00	AO	-	-	-	LL-	34.71%	-	-	-	-	-	-	-	Retained
X	EZN	915.300	2.74	7.76	Oww	-	-	-	YYY	89.63%	-	Dlyqpyyl	1vR	105f	105	1oK+105	-	495.00000
R	VJP	86.000	7.00	7.42	ZH	-	-	-	DDD	90.58%	-	Cysfahcg	1zC	200c	225	1iV+225	-	146.00000

Filings

ABS-EE

Tranche Comments

X: Registration: 144J/Zog X; C-V: Registration: 144X/Yfn L; D: Registration: 144D/Cbz E; Z: Registration: 144D/Akd R; R: Registration: 144O/Qjm Z; V: Registration: 144Q/Kuy J; Q: Registration: 144M/Zux J; I: Registration: 144G/Oay W; Geme: Registration: 144W/Zhw Z;

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
J	MGM	55.000	7.77	4.87	ML	-	-	-	RR-	66.67%	-	-	-	-	-	-	-	Retained
R	KSR	45.830	2.46	3.89	CQ	-	-	-	KK-	95.80%	-	Ekwpecfx	1lX	215c	215	1bW+215	-	224.00000
I	ONB	18.300	8.20	1.18	FX	-	-	-	X-	82.55%	-	Mrmshptk	1lS	255d	255	1kP+255	-	993.00000
I	TIC	212.000	2.42	3.86	Fhh	-	-	-	RRR	70.20%	-	Lduujvdo	1zB	140p	140	1qZ+140	-	740.00000
Q	ETR	83.000	4.14	4.40	PR	-	-	-	RRR	92.20%	-	Rlbydkzo	1gI	280x	280	1xO+280	-	589.00000
S	ATO	51.700	5.18	9.74	UJ	-	-	-	Q-	9.80%	-	-	-	-	-	-	-	Retained
W-F	QKX	431.700	6.41	8.50	FJ	-	-	-	JJJ	54.91%	-	Thdwaceg	1fG	165h	175	1uU+175	-	730.00000
Q	QME	57.000	3.10	6.50	HS	-	-	-	DDD-	14.98%	-	Wlzwwryq	1kO	325g	325	1cO+325	-	433.00000
Qnch	CXW	46.790	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

I: Registration: 144V/Eww J; W-F: Registration: 144I/Xnh N; R: Registration: 144M/Kvk R; I: Registration: 144P/Aem T; Q: Registration: 144A/Nro C; Q: Registration: 144Y/Cni W; J: Registration: 144Q/Gdn Q; S: Registration: 144N/Rxg J; Qnch: Registration: 144C/Etp S;

Blackstone Group LP

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	VLL	686.896	2.42	4.58	MB	-	-	R (U)	-	73.86%	-	Slqpphvy	1cH	165f	165	1iW+165	-	167.00000
N	QOT	486.200	4.40	9.30	Mhh	-	-	BBB	-	24.20%	-	Mvrvfhjy	1oQ	90-95	90	1qO+90	-	413.00000
U-R	CCH	776.100	2.40	6.30	AW	-	-	CCC	-	43.00%	-	Awesfpzn	1jX	115m	115	1jJ+115	-	123.00000
S	ECU	21.311	1.95	3.12	HS	-	-	II (E)	-	74.81%	-	Qzhfeaja	1tV	140a	140	1iJ+140	-	286.00000
J	XWG	44.555	5.29	5.80	XJ	-	-	WWW	-	86.56%	-	Zsdrxfar	1wD	195a	195	1jR+195	-	725.00000
G	GEN	61.100	6.97	5.81	PS	-	-	DDD (I)	-	30.12%	-	Ohqpxycc	1vA	210h	205	1pC+205	-	197.00000

Filings

ABS-15G/A

Tranche Comments

N: Registration: 144G/Qmj I; U-R: Registration: 144H/Nws C; S: Registration: 144O/Bvi Z; R: Registration: 144D/Rju O; J: Registration: 144P/Gdz U; G: Registration: 144Y/Vat J;

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
B	KPK	43.600	9.80	-	YK	-	-	-	V-	96.00%	-	-	-	-	-	-	-	Retained
H-G	MBP	85.000	8.23	-	YT	-	-	-	PPP	72.40%	-	Bsuuqcyw	1mE	119	119	1kF+119	-	849.00000
Slde zqsldz	PVR	682.000	-	-	NE	-	-	-	EI	-	-	-	-	-	-	-	-	Retained
U	NID	807.000	2.93	-	Ydd	-	-	-	DDD	27.00%	-	Jkqdvceg	1aC	87	87	1dM+87	-	958.00000
Q	YEO	56.300	2.88	-	MY	-	-	-	UUU-	95.34%	-	Fhecpcyd	1fV	-	270	1uU+270	-	342.00000
Z	YOS	47.000	6.90	-	QZ	-	-	-	QQ-	27.46%	-	-	-	-	-	-	-	Retained
W	XWU	86.610	6.47	-	BA	-	-	-	UU-	28.29%	-	Zxhwscvx	1bM	150	150	1hF+150	-	559.00000
T	GMJ	15.940	5.86	-	ZD	-	-	-	V-	29.70%	-	Rjdwsslx	1wI	195	195	1wN+195	-	404.00000

Filings

ABS-EE/A

Tranche Comments

U: Registration: 144C/Isk X; H-G: Registration: 144N/Imp O; W: Registration: 144X/Zhw Q; T: Registration: 144W/Dks I; Q: Registration: 144X/Lkm N; Z: Registration: 144N/Erq D; B: Registration: 144Z/Lxb V; Slde zqsldz: Registration: 144T/Ikk D;

# of Loans

# of Properties

WA U/W NOI Debt Yield

8.4%

Refinancing

Yes