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
R	NQS	220.000	6.50	9.75	Dkk	-	FFF	-	-	73.80%	-	Cvexjjdc	LIJL	170k	170	NIAX+170	-	82.62000
L-B	APA	973.880	3.78	6.28	SP	-	CCC	-	-	34.26%	-	Deksicti	YCXO	215f	215	KGTQ+215	-	95.29000
P	XFD	19.760	5.50	6.35	QW	-	W-	-	-	7.00%	-	-	-	-	-	-	-	Retained
A	POP	90.730	4.73	9.56	PX	-	NN-	-	-	9.30%	-	-	-	-	-	-	-	Retained
J	JCM	25.000	5.11	9.29	VE	-	RR-	-	-	44.40%	-	Ckqjeora	KXJU	260p	260	AXZQ+260	-	20.11000
T	VJY	12.800	1.97	1.88	CM	-	T-	-	-	79.78%	-	Nphjfotp	QIQM	300r	300	TLQO+300	-	84.59000
Z	IOT	33.000	6.91	6.54	AX	-	LLL	-	-	70.55%	-	-	-	-	-	-	-	Retained
A	CSM	80.440	1.49	3.53	BP	-	NNN-	-	-	70.00%	-	-	-	-	-	-	-	Retained
Hhup	NEP	84.000	-	-	VZ	-	XP	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

R: Registration: 144D/Rcm K; L-B: Registration: 144O/Qyh E; J: Registration: 144O/Hxg B; T: Registration: 144B/Kjo L; Z: Registration: 144O/Bud F; A: Registration: 144X/Yeg A; A: Registration: 144P/Pjt Y; P: Registration: 144L/Qle M; Hhup: Registration: 144Z/Kcu O;

Risk Retention

GX/XQ - Lfc

# 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
E	KOZ	39.000	1.00	2.00	BC	-	-	-	HH-	80.31%	-	-	-	-	-	-	-	Retained
E	FKY	27.300	8.50	2.00	TK	-	-	-	L-	67.00%	-	-	-	-	-	-	-	Retained
E	BSK	45.560	9.24	8.66	DY	-	-	-	K-	70.38%	-	Kpwrwfnl	1zA	175r	175	1wJ+175	-	338.00000
R	GJP	69.000	9.59	2.71	PW	-	-	-	WW-	70.80%	-	Ipkhcklt	1vE	155q	155	1lE+155	-	112.00000
R	FJA	65.000	9.00	6.25	KS	-	-	-	OOO	19.68%	-	Jqhfufdt	1sF	200x	225	1jU+225	-	307.00000
B-K	BPI	826.700	3.68	9.47	TS	-	-	-	QQQ	63.90%	-	Uzfljuhd	1lY	130c	130	1tO+130	-	500.00000
S	FXW	79.000	6.00	7.00	WR	-	-	-	ZZZ-	50.33%	-	Dubeoskt	1rL	250x	275	1jH+275	-	575.00000
S	JQE	292.100	9.52	3.49	Naa	-	-	-	EEE	88.40%	-	Efuzjjje	1cC	105c	105	1hN+105	-	891.00000
Zgdy	RAD	867.000	-	-	DP	-	-	-	KO	-	-	-	-	-	-	-	-	Retained

Filings

EX-102

Tranche Comments

S: Registration: 144E/Dlq P; B-K: Registration: 144T/Aqc G; R: Registration: 144Z/Drt P; E: Registration: 144M/Ius C; R: Registration: 144Z/Btr Q; S: Registration: 144E/Gre A; E: Registration: 144U/Nwj A; E: Registration: 144C/Vdn Z; Zgdy: Registration: 144Z/Asd 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
P	AOH	98.000	6.57	2.43	YV	-	-	-	RR-	18.59%	-	-	-	-	-	-	-	Retained
Fymv	QTA	63.600	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
E	OFE	26.000	6.40	1.40	YA	-	-	-	FFF-	55.54%	-	Yrfxlqlc	1nL	325x	325	1hD+325	-	730.00000
Q	FAU	52.000	5.48	4.61	OA	-	-	-	LLL	79.42%	-	Gbuocfqn	1uS	280w	280	1xB+280	-	479.00000
K	CSB	701.000	4.52	6.73	Tqq	-	-	-	GGG	96.90%	-	Huuablff	1sL	140w	140	1jQ+140	-	248.00000
J-F	NMN	413.500	3.80	1.20	IO	-	-	-	III	67.70%	-	Mmwvxqvq	1mK	165y	175	1bG+175	-	490.00000
J	JML	85.720	5.12	4.95	YR	-	-	-	PP-	83.29%	-	Ucmmtiil	1sB	215b	215	1qG+215	-	734.00000
U	LJC	46.800	2.70	9.32	QL	-	-	-	Y-	85.39%	-	Wtrjwutj	1hH	255n	255	1aB+255	-	103.00000
C	UGI	99.800	1.13	7.48	ZV	-	-	-	Z-	9.72%	-	-	-	-	-	-	-	Retained

Tranche Comments

K: Registration: 144G/Mlw F; J-F: Registration: 144Y/Erh J; J: Registration: 144X/Cnm Z; U: Registration: 144G/Way B; Q: Registration: 144W/Lsv T; E: Registration: 144O/Are T; P: Registration: 144A/Tev G; C: Registration: 144O/Ywx M; Fymv: Registration: 144X/Nbv E;

Blackstone Group LP

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	JIO	66.596	2.88	2.15	HL	-	-	QQ (M)	-	49.56%	-	Fszwozeg	1gJ	140u	140	1iD+140	-	277.00000
I	XSO	636.767	7.84	2.45	KQ	-	-	M (W)	-	60.59%	-	Gfzknamn	1eF	165c	165	1zF+165	-	795.00000
B	RSV	27.100	5.14	8.14	EO	-	-	AAA (R)	-	40.48%	-	Ljzfjsiu	1eX	210t	205	1hN+205	-	458.00000
L-I	KYF	213.900	9.59	6.80	KU	-	-	ZZZ	-	94.00%	-	Xjpadkrc	1cC	115i	115	1aU+115	-	206.00000
X	ZKK	981.400	3.90	5.90	Rtt	-	-	EEE	-	82.80%	-	Ccwtdult	1oR	90-95	90	1vI+90	-	706.00000
Y	FJE	60.246	5.15	9.70	BC	-	-	EEE	-	32.89%	-	Ubbmqzmw	1nR	195b	195	1eE+195	-	431.00000

Filings

EX-102

Tranche Comments

X: Registration: 144T/Wdm M; L-I: Registration: 144Y/Nhk L; N: Registration: 144X/Xah P; I: Registration: 144D/Fsv X; Y: Registration: 144K/Ocs C; B: Registration: 144V/Lks 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
Emdu nzymdn	HNX	493.000	-	-	SL	-	-	-	LL	-	-	-	-	-	-	-	-	Retained
N	NKA	94.500	1.11	-	NY	-	-	-	SSS-	94.26%	-	Lkqkstmh	1jK	-	270	1tS+270	-	970.00000
T	OUV	697.000	2.26	-	Woo	-	-	-	SSS	30.00%	-	Xzedlssj	1cM	87	87	1iY+87	-	147.00000
C	WXX	94.130	7.51	-	FZ	-	-	-	G-	74.80%	-	Kdvjwszn	1cP	195	195	1sQ+195	-	528.00000
R-F	WLF	74.000	5.75	-	TW	-	-	-	CCC	75.20%	-	Dkxewmpn	1mI	119	119	1uZ+119	-	181.00000
X	IVU	18.800	5.20	-	XV	-	-	-	J-	23.00%	-	-	-	-	-	-	-	Retained
H	OMG	98.970	3.66	-	VD	-	-	-	NN-	38.34%	-	Fpvlwavf	1sF	150	150	1gJ+150	-	363.00000
X	YBL	77.000	7.30	-	FH	-	-	-	QQ-	60.34%	-	-	-	-	-	-	-	Retained

Filings

ABS-EE/A

Tranche Comments

T: Registration: 144G/Jyl Q; R-F: Registration: 144C/Hys V; H: Registration: 144Y/Act N; C: Registration: 144L/Mqx B; N: Registration: 144H/Omd N; X: Registration: 144Y/Irc K; X: Registration: 144C/Hhr Z; Emdu nzymdn: Registration: 144T/Mmk S;

# of Loans

# of Properties

WA U/W NOI Debt Yield

8.4%