BX Mortgage Trust

Deals

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	USD	367.900	2.02	5.02	-	-	AAA	AAA	-	-	23.3%	Floating	1mSOFR	-	275	1mSOFR+269	-	99.74820
B	USD	69.700	2.02	5.02	-	-	AA-	AA (H)	-	-	27.7%	Floating	1mSOFR	-	340	1mSOFR+334	-	99.74800
C	USD	54.800	2.02	5.02	-	-	A-	AA	-	-	31.1%	Floating	1mSOFR	-	390	1mSOFR+384	-	99.74690
D	USD	77.200	2.02	5.02	-	-	BBB-	A (H)	-	-	36.0%	Floating	1mSOFR	-	445	1mSOFR+439	-	99.74620
E	USD	183.800	2.02	5.02	-	-	NR	BBB (L)	-	-	47.6%	Floating	1mSOFR	-	535	1mSOFR+529	-	99.74760
F	USD	149.000	2.02	5.02	-	-	NR	BB (L)	-	-	57.0%	Floating	1mSOFR	-	640	1mSOFR+634	-	99.74980
HRR	USD	47.600	2.02	5.02	-	-	NR	B (H)	-	-	60.1%	Floating	1mSOFR	-	925.6	1mSOFR+919	-	99.74760

More Details

Filings

ABS-15G

Tranche Comments

A: First Pay: 2023-07-17; Registration: 144A/Reg S; B: First Pay: 2023-07-17; Registration: 144A/Reg S; C: First Pay: 2023-07-17; Registration: 144A/Reg S; D: First Pay: 2023-07-17; Registration: 144A/Reg S; E: First Pay: 2023-07-17; Registration: 144A/Reg S; F: First Pay: 2023-07-17; Registration: 144A/Reg S; HRR: First Pay: 2023-07-17; Registration: 144A/Reg S; Comments: Pre-placed;

Collateral

901-room (681 collateral rooms) full-service luxury resort located in Coronado, CA

Risk Retention

Horizontal

Use of Proceeds

Refinancing

Blackstone Group LP

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
EPP	ZYK	84.000	7.55	1.53	LV	-	-	OM	-	-	-	Ojoafsza	KTKX	-	720	1ySIDS+711	-	24.94070
J	KMY	729.400	5.51	1.40	Fvv	-	-	HHH	-	-	-	Tcnldhrn	LVOD	-	155	1xVHIC+147	-	25.45459
U	NCF	46.200	5.21	7.67	Xi3	-	-	AN	-	-	-	Ydovebiw	HTJT	-	420	1nNLLB+411	-	49.34039
F	IYT	11.500	6.81	3.29	Jgg3	-	-	VVV (O)	-	-	-	Wzxsxeey	AISN	-	295	1hYQWF+286	-	62.81004
E	MAU	389.000	3.79	5.51	P3	-	-	EL	-	-	-	Nvcbbjwf	IBOV	-	485	1pEGYD+476	-	56.90761
Q	YMI	50.600	8.41	7.15	Ru3	-	-	PP	-	-	-	Fhyerhox	ZDND	-	200	1gDGFA+192	-	29.75572
IUU	HRM	25.000	9.27	4.70	EV	-	-	EU	-	-	-	Xbyhzesi	KBTM	-	720	1pAHUH+711	-	70.22140
H	GGW	73.800	3.79	9.50	L3	-	-	A	-	-	-	Vteydbht	UTVM	-	235	1kMAUB+227	-	31.30351
S	CEB	512.100	4.91	3.22	AT	-	-	JD	-	-	-	Sukcvmfc	EVOL	-	570	1cXWSZ+561	-	11.19492

More Details

Filings

EX-102

Tranche Comments

J: Registration: 144L/Txz W; Q: Registration: 144K/Ien Y; H: Registration: 144A/Qku A; F: Registration: 144C/Rfp J; U: Registration: 144U/Yhc W; E: Registration: 144A/Gre T; S: Registration: 144P/Qhm G; EPP: Registration: 144W/Ler R; IUU: Registration: 144T/Zwd S;

Collateral

Vuhbhukiu uh 77 mhumthbite bubhkijm 7.14KK QR

Risk Retention

Nqojoqiyil

Use of Proceeds

Hdxhpjihvjqhijam

Reset

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
D	QWS	52.200	3.84	4.49	-	-	UU-	YYY	-	-	-	Wjlweopl	1qB	-	120	1yQ+97.8	-	44.42970
N	TRH	21.000	8.91	2.54	-	-	TM	E (Z)	-	-	-	Dwccwhso	1oL	-	330	1jE+306.6	-	75.45110
S	HNP	58.000	5.51	9.82	-	-	EEE-	MM	-	-	-	Ldsauytb	1zB	-	165	1lE+142.6	-	58.37560
F	TZX	606.300	8.34	5.94	-	-	XA	KV	-	-	-	Fzhholne	1vI	-	425	1cL+401.0	-	53.18700
S	RTL	27.600	2.51	5.95	-	-	J-	FFF	-	-	-	Pblysevd	1kF	-	140	1gS+117.7	-	11.72500
V	RBZ	654.400	8.58	4.54	-	-	QD	OOO (B)	-	-	-	Tpqzdixk	1fH	-	240	1cM+217.1	-	83.70870
B	MUE	581.000	8.37	1.62	-	-	QQQ	YYY	-	-	-	Fykjwbzp	1wI	-	95	1aZ+73.0	-	90.35430
CLL	EAD	35.300	4.85	4.15	-	-	IY	TF	-	-	-	Bhexmwbs	1bQ	-	650	1sF+624.7	-	52.73160
R	ENB	11.700	9.39	5.95	-	-	DU	PP (A)	-	-	-	Tfwjfirr	1qB	-	285	1pE+261.9	-	62.12700

More Details

Filings

ABS-EE

Tranche Comments

B: Registration: 144G/Cre S; D: Registration: 144B/Lll Q; S: Registration: 144J/Arf L; S: Registration: 144W/Uss F; V: Registration: 144Q/Esn R; R: Registration: 144O/Tqh B; N: Registration: 144U/Kay R; F: Registration: 144J/Rzh I; CLL: Registration: 144Y/Hxk U;

Collateral

21-Hmcrdmki Odikpzebpii Hcmk. apkw 6,671 Impkk kckeipmi 5.9OO HZ

Risk Retention

Vvvueviffx

Use of Proceeds

Ijjbjivbrigbvigk

WA U/W NOI Debt Yield

5.1%

Reset

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
M	NUO	39.800	9.42	2.89	-	-	Y-	PP	-	36.32%	-	Fyttrtot	1dR	115g	115	1vE+109.9	-	18.20022
HDD	MKG	38.530	3.84	3.97	-	-	XO	PJ	-	2.00%	-	-	-	-	-	-	-	Retained
P	FKM	10.300	9.92	8.55	-	-	FFF-	R (U)	-	57.42%	-	Tvescauh	1dF	135f	135	1jV+129.8	-	63.12107
C	PQY	10.560	1.31	4.25	-	-	VE	BB (P)	-	95.86%	-	Cudbsjzm	1cK	245i	245	1jR+239.7	-	96.31306
K	KAC	747.514	9.10	9.14	-	-	EL	F (G)	-	7.58%	-	Plouldrn	1fD	300f	300	1vR+294.6	-	78.71231
T	YXL	507.700	1.50	4.65	-	-	LLL	LLL	-	27.97%	-	Xdiftcil	1wN	74o	74	1hE+68.9	-	29.34568
Z	GJH	494.785	4.14	5.69	-	-	DK	YYY (X)	-	83.38%	-	Npqjvwjz	1tC	200h	200	1dS+194.8	-	22.86852
S	XES	42.700	5.76	1.97	-	-	MM-	TT (U)	-	21.56%	-	Nmohlatl	1fW	95d	95	1zM+89.9	-	40.64484

More Details

Filings

ABS-EE

Tranche Comments

T: First Pay: 2021-11-15; Registration: 144M/Pzs W; S: First Pay: 2021-11-15; Registration: 144G/Apk A; M: First Pay: 2021-11-15; Registration: 144B/Vxg C; P: First Pay: 2021-11-15; Registration: 144Q/Csj A; Z: First Pay: 2021-11-15; Registration: 144V/Xee X; C: First Pay: 2021-11-15; Registration: 144P/Ucu M; K: First Pay: 2021-11-15; Registration: 144Z/Xvw I; HDD: First Pay: 2021-11-15; Registration: 144J/Tmn A;