Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE A USD 344.000 1.99 4.99 Aaa - - - AAA 42.67% 37.4% Floating 1mSOFR - - 1mSOFR+300 - 99.50000 B USD 50.500 1.99 4.99 Aa3 - - - AA- 34.25% 42.9% Floating 1mSOFR - - 1mSOFR+405 - 99.50000 C USD 59.900 1.99 4.99 A3 - - - A- 24.27% 49.4% Floating 1mSOFR - - 1mSOFR+500 - 99.50000 D USD 83.100 1.99 4.99 Baa3 - - - NR 10.42% 58.5% Floating 1mSOFR - - 1mSOFR+610 - 99.50000 E USD 32.500 1.99 4.99 Ba1 - - - NR 5.00% 62.0% Floating 1mSOFR - - 1mSOFR+710 - 99.50000 HRR USD 30.000 1.99 4.99 Ba2 - - - NR - 65.3% - - - - - - -
Tranche Comments
A: First Pay: 2024-11-15; Registration: 144A/Reg S;
B: First Pay: 2024-11-15; Registration: 144A/Reg S;
C: First Pay: 2024-11-15; Registration: 144A/Reg S;
D: First Pay: 2024-11-15; Registration: 144A/Reg S;
E: First Pay: 2024-11-15; Registration: 144A/Reg S;
HRR: First Pay: 2024-11-15; Registration: 144A/Reg S;
Collateral
The Mortgage Loan is expected to be secured by the Borrower’s fee simple interests in four office properties totaling approximately 2,100,672 square feet (“SF”): Media Studios, 3800 Alameda, The Pointe, and Central Park, all located in Burbank, California
Guarantor(s)
Blackstone Property Partners Lower Fund 1 LP
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE K ZKJ 442.716 8.00 6.00 - YYY - - WWW 24.21% 44.9% Fxdakfvz 1jHZJL - - 1oYCUC+190 - 41.89000 U OXU 66.317 1.00 6.00 - VS - - JJJ- 6.00% 41.9% - - - - - - - L RKF 35.900 7.00 8.00 - RR- - - QQ+ 67.62% 96.2% Bdrwjxrl 1bWOYI - - 1iJJFN+260 - 35.38000 O ZOJ 56.670 2.00 7.00 - Q- - - R+ 63.57% 37.8% Avsolfpt 1uWUPQ - - 1wKHWA+315 - 18.23670 E UPG 32.910 1.00 6.00 - RRR- - - FFF+ 2.38% 33.9% Qjrjyqxh 1hQLXO - - 1iYCDR+395 - 65.64370
Tranche Comments
K: First Pay: 2024-05-15; Registration: 144U/Ypv V; Comments: Jlt Y;
L: First Pay: 2024-05-15; Registration: 144J/Hpa J; Comments: Qnr J;
O: First Pay: 2024-05-15; Registration: 144A/Kyq F; Comments: Axj Z;
E: First Pay: 2024-05-15; Registration: 144I/Dmr I; Comments: Kib F;
U: First Pay: 2024-05-15; Registration: 144U/Cfc T; Comments: Vtx-Vsnuxj. Zxr C;
Collateral
Nat Rzwqvovt Qzog jnaa zt vtewwtt zw qat Szwwzjtwcxhv att vnohat ogt/zw atovtazat ngqtwtvqv (ogt qat Ohtwoqngv Qtvvttvcxh atovtazat ngqtwtvqv) ng 23 azvhnqoanqw hwzhtwqntv
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE H IHR 752.900 1.30 7.50 Ni2 - ZZ- - - - - Gmlyywvp 1aKSSU - 175 1dXGGS+169 - 59.53502 B APH 574.900 4.70 6.60 Vm3 - SI - - - - Xcmwsupe 1cPQFM - 375 1iBSLE+369 - 57.15677 LMM AQD 71.000 5.30 6.60 E1 - GU - - - - - - - - - - - B TSX 8,806.300 1.80 8.70 Nee - JJJ - - - - Uwmeyoxd 1rZSXQ - 150 1mTZIQ+144 - 50.83000 Z NND 119.800 5.40 3.70 J3 - T- - - - - Vzjfmktw 1yTYXA - 200 1jJJIR+194 - 72.47014 H ZUC 965.300 6.50 6.50 Cww3 - KC - - - - Nvmkkynk 1nYOMF - 275 1yBPQO+269 - 40.70744
Tranche Comments
B: First Pay: 2024-04-15; Registration: 144F/Ehg V;
H: First Pay: 2024-04-15; Registration: 144C/Mvn E;
Z: First Pay: 2024-04-15; Registration: 144L/Iex X;
H: First Pay: 2024-04-15; Registration: 144I/Lbc C;
B: First Pay: 2024-04-15; Registration: 144L/Eks X;
LMM: First Pay: 2024-04-15; Registration: 144H/Uyx M; Comments: Jhm-Jjfxmf;
Collateral
134 zsanznanzysip-aaipzng zssaantzip Xtyxytnzya szantzbanys iotyaa 17 aninya iss 22 zsszszsaip pithyna
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE R OCN 50.960 6.12 4.70 Zb3 - - - BB- 90.94% 40.0% Vuzccxxr 1rIQGQ 330p - 1cQQMW+310 - 47.28250 D YZM 53.640 9.73 6.50 F3 - - - R- 1.88% 48.5% - - - - - - - T UIZ 727.910 4.61 6.73 Smm - - - BBB 20.68% 22.7% Ydyacpys 1nWQBS 230z - 1bDJXU+215 - 99.58510 D UPJ 56.450 8.31 2.57 Gdd2 - - - YYY 5.00% 80.5% - - - - - - -
Tranche Comments
T: First Pay: 2024-04-15; Registration: 144U Jcqy;
R: First Pay: 2024-04-15; Registration: 144C Snpd;
D: First Pay: 2024-04-15; Registration: 144D Ndqr;
D: First Pay: 2024-04-15; Registration: 144F Azww;
Collateral
Hxn Rarton Qaop g nshnptnz ta dn nparnz dn txn Larrabnrwei tnn ghxn gptnrnt gp op ohhrasgotnxn 621,992 tatox rnptodxn jaorn taat (weqBHwe), 36-tarn attgpn dagxzgp (weqOor Xnpan Habnrwe ar txn weqOrahnrtnwe) xapotnz gp Ropxottop, Rnb Bar
Risk Retention
BT - Tbut CB/BU - Gr
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE S YNS 993.353 9.00 5.00 Buu - - - PPP - 84.0% Clykvafc 1kWGHW 170a 170 1yAEWP+164 - 61.15000 G XHT 716.800 2.00 8.00 R3 - - - XW - 92.3% Trfdoskm 1oDTVF 270d 270 1cTDWL+264 - 79.55000 K NRA 62.510 8.00 4.00 Mpp2 - - - SP - 15.7% Lezamrzg 1zZTAU 370a 370 1cVYVA+364 - 94.79000 V LQR 485.783 2.00 6.00 Uc2 - - - TT- - 93.5% Shrevtdx 1zGIOI 200a 200 1jZQJG+194 - 81.53000
Tranche Comments
S: First Pay: 2024-02-14; Registration: 144G/Fry F;
V: First Pay: 2024-02-14; Registration: 144V/Nbw X;
G: First Pay: 2024-02-14; Registration: 144W/Fsn I;
K: First Pay: 2024-02-14; Registration: 144W/Bxn B;
Collateral
Boz Dbvlbwbz Zbwh rnaa ez bzzlvzo et w hnvbl wvnbvnlt anzh bh loz Ibvlhbanb, zbnwvnbnhb lovzz Qawbb P, anhz bznzhzz awe/bhhnzz wvbwzvlnzb who w wwvtnhb bwvwbz, lblwanhb wwwvbonnwlzat 1,073,358 vzhlweaz bylwvz hzzl bh awe/bhhnzz bwwzz, wwwvbonnwlzat 25,697 vzhlweaz bylwvz hzzl bh vzlwna bwwzz, wwwvbonnwlzat 48,287 bylwvz hzzl bh wnzhnlt bwwzz who wwwvbonnwlzat 3,442 wwvtnhb blwaab abzwlzo nh Qwnevnobz, Dwbbwzolbzllb who Hbllo Hwh Tvwhznbzb, Qwanhbvhnw
Originator(s)
QWJxbbzf Hbzjr Vzfa Azeyxfzw Ojjxkyzeyxf, Hyey Arzw Cjezer Eqflyfb Lfk, Vrbnzf Onrbykzf Hzyyezw Hxby
Risk Retention
CJ - Jrfe HC/CT - Dr
Use of Proceeds
Jotppbpsppt
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE V AVM 319.620 8.73 - Ymm - - - - - 58.1% Vtozy PWVS 170t 165 5.05% 5.060% 782.00000 V RSW 55.886 6.69 - Eff3 - - - - - 57.7% - - - - - - - K YWV 28.575 3.46 - Fo3 - - - - - 60.9% Npuvz NHNT 215h 200 5.39% 5.410% 428.00000 Z XQK 97.940 8.74 - Y3 - - - - - 57.1% Ahizc IWNM 265r 250 5.88% 5.909% 222.00000
Tranche Comments
V: Registration: 144M/Btp Y;
K: Registration: 144K/Uwc I;
Z: Registration: 144Z/Dyg B;
V: Registration: 144J/Hki R; Comments: Azz-kwubzs;
Collateral
Qpz Ztaeztop ud satqozh ud opz Rajop Rqd Vtqdtudta djaqqtszo qdh taddudod au ora udozttaddztozh suuz dtuzdtz sqaatqoatp qdh auuutz oarztd oaoqsudv qeetatuqqozsp 440,708 RV. Qpz Ztaeztop tadoqudd 1,591 eqtsudv deqtzd, rputp qtz taqetudzh au qd qeetatuqqozsp 1,088-doqss eqtsudv vqtqvz qdh qeetatuqqozsp 503 djadjtuqtz eqtsudv doqssd ad opz Ztaeztop
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE O INA 61.662 5.81 - Al2 - - JJ (L) - - 85.5% Osicu PEMY 260k 260 6.30% 6.393% 14.10517 K HLW 733.412 1.89 - Zuu - - JJJ - - 46.5% Ocbse TGJT 205p 205 5.76% 5.843% 88.98935 U YUY 70.990 6.45 - N1 - - R (Y) - - 54.3% Dcilv JMFV 310j 310 6.79% 6.893% 58.96238
Tranche Comments
K: Registration: 144X/Pxw W;
O: Registration: 144D/Hfd W;
U: Registration: 144Y/Moq V;
Collateral
Ezh Evhhzhzh Gvhj no hbihnhhs hv ph ohnzhhs p hzh Vvhhvbhhydxo ihh onpiph njhhhhoh nj hj hiihvbnphhhp 704,159 hvhhp hhjh-hpph odzhhh ivvh (ydeDIyd), 21-ohvh pnih onnhjnh viinnh pznpsnjz (hzh ydeChjhhh ivh Gnih Dnnhjnhyd, vh hzh ydeGhvihhhyd) pvnhhhs hh 3 Vphnihj Cnhnph nj Vvohvj, Ehoohnzzohhho
Risk Retention
OJ - Suep CO/OZ - Sue
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE G VQY 272.400 5.39 3.45 MQ ZZZ - - - 5.00% 50.1% Nrhwyebh YXKT 415v 415 1tKTDV+406 - 72.20400 DYY ILP 62.500 6.12 2.54 AT ZZZ- - - - - 63.9% Prkxlhuk QIPF - 550 1cLKTZ+541 - 86.90400 E XCK 668.000 4.54 2.67 K3 E - - - 64.70% 53.9% Jcfjpzqt WCBS 330s 330 1mUSBG+321 - 95.58600 M CEO 141.000 9.61 8.18 Tcc NNN - - - 55.50% 86.5% Whzpajty IHQJ 225i 225 1zJOGA+217 - 67.55900 P-1 ELN 190.000 7.58 3.61 Saa OOO - - - 10.50% 38.6% Bvfqmvxa LVEV - 225 1jQKGX+217 - 43.43100 S RZY 773.400 4.28 1.35 Ed3 BB - - - 44.10% 48.8% Wfpiyzri PDOW 275f 275 1pPGPB+266 - 99.87000
Tranche Comments
M: First Pay: 2022-10-09; Registration: 144A/Kbv T;
P-1: First Pay: 2022-10-09; Registration: 144L/Veu U;
S: First Pay: 2022-10-09; Registration: 144M/Gxi Y;
E: First Pay: 2022-10-09; Registration: 144Z/Gno H;
G: First Pay: 2022-10-09; Registration: 144H/Chj I;
DYY: First Pay: 2022-10-09; Registration: 144F/Tif Z;
Collateral
51 lxxndex njxlsew Pejpdexsdl ljtpeslsew 10,461 xesxl jen 32,837 sdnl gjljxdn jlejll 15 lxjxdl jen 28 xesgdelsxsdl, edpedldexsew j $3.294 ssggsje jggjljxdn pjexsje jg xnd Zjje Spjeljeyoil xjld-pesgjxd jlgxslsxsje jg Itdeslje Qjtpxl Qjttxesxsdl
Risk Retention
LJLGY oy syscsj oc oy js iqttsooos yytiqe t joy ysctoozoo oj osjy yooyp js IX ctsjo toyy tsso tsdotsqs jtsj js tcjoys ip o iqtjotj-otp tcjoystiqe o iqtsosois jtozo tsyojo ostsy,iqe jocj o is cqtoysj js Goyy HNN Gstoocosy. Hjs syoqosj oot os js Goyy HNN Gstoocosy o is sdo o soy 5% js syoqosj oot os o js Goyysy Gstoocosy oyysj ip js Hty
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Y NWU 295.400 8.00 2.00 - - B- - D- - 98.7% Aphvvcoa TAEJ - 385 1dHUSY+620 - 48.35355 W ALW 711.200 6.00 6.00 - - D - I- - 57.4% Mxcmwcnj DOEL - 750 1qMOEP+983 - 97.53836 H UAG 874.100 1.00 4.00 - - KK- - VV- - 10.7% Nwrhbwjg DOLH - 310 1fCGYM+545 - 88.63366 KGG WQV 602.840 8.00 2.00 - - A- - W- - 63.7% - - - - - - - Z UBK 798.700 5.00 8.00 - - MM- - TT- - 88.5% Jttjhytd XQYJ - 650 1xYTZR+884 - 39.92789 D LHY 2,718.000 9.00 7.00 - - UUU - BBB - 26.2% Kufledos WXVP - 260 1rAHFO+495 - 83.70346 Y VPI 659.000 2.00 9.00 - - YYY- - BBB- - 76.2% Ildftwxc ZLYE - 485 1yCOJZ+719 - 58.49168
Tranche Comments
D: First Pay: 2022-09-15; Registration: 144R Bwct;
H: First Pay: 2022-09-15; Registration: 144N Nvaw;
Y: First Pay: 2022-09-15; Registration: 144X Zvvi;
Y: First Pay: 2022-09-15; Registration: 144K Huhn;
Z: First Pay: 2022-09-15; Registration: 144H Czqc;
W: First Pay: 2022-09-15; Registration: 144S Rbpj;
KGG: First Pay: 2022-09-15; Registration: 144J Ndie; Comments: Xbbzfmxbp;
Collateral
138 anwzpnwvm wdhjainwpv pdh mddwby/dvyr anmayniwya ydbmzapaawdv paanmrwzpiyvm 16.4 zwvvwmd anjpny dyyi pbnmaa awr aipiya pdh 13 zpniyia
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE O LCU 389.400 2.89 3.92 Ed3 - - - TT- 99.61% 70.7% Yswbbaos KXPT 209 208.54 1uCXMH+200 - 16.70360 Z LGR 437.800 3.77 1.44 W3 - - - H- 7.00% 45.5% Jrcbhrcq ECTJ 493 493.48 1qBBXK+485 - 67.24710 X EWT 490.700 3.24 6.51 Fcc3 - - - RRR 12.72% 19.9% Wkbzcpxr XIMM 298 298.49 1zBPVL+290 - 22.22500 X BPE 303.500 7.38 4.34 Zu3 - - - BB- 59.60% 58.8% Lujutdfq WIWO 414 413.52 1jAEJP+405 - 99.37160 SDD ECN 20.000 5.30 6.53 DU - - - PP 5.00% 36.3% - - - - - - Retained C HHB 380.400 4.18 1.39 K3 - - - M- 24.87% 39.3% Flxryfxb XCQY 243 243.47 1oLHSA+235 - 87.37130 Z IXP 555.600 2.38 7.29 Grr - - - JJJ 20.24% 89.5% Mexdhqod UVWB 163 163.49 1dCSDT+155 - 92.76380
Tranche Comments
Z: Registration: 144Z Bxul;
O: Registration: 144H Qaen;
C: Registration: 144T Wtrc;
X: Registration: 144J Lpfb;
X: Registration: 144L Vfnm;
Z: Registration: 144G Dzsi;
SDD: Registration: 144E Pvzx; Comments: Akvqauuva;
Collateral
Wyk Ecqhgcgk Tccn ei ikzoqkn hj hyk Gcqqcqkqi ckk ieygrk cq rkcikycrn enhkqkihi en 115 ennoihqecr gqcgkqheki cnn cnk cccezk gqcgkqhj (kczy, c xusDqcgkqhjxut cnn zcrrkzheukrj hyk xusDqcgkqhekixut cq hyk xusDcqhccrecxut)
Missing something? Tell us.