Benchmark Mortgage Trust

Deals

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P-3	XVB	603.000	4.90	-	Dqq	-	AAA	-	SSS	59.00%	-	Rhwuk	N	RJM-2	95	5.18%	4.945%	981.72974
W-1	XUQ	9.220	4.40	-	Dkk	-	BBB	-	WWW	66.00%	-	-	-	-	-	-	-	-
Y-S	FHJ	965.807	7.58	-	GP	-	QQQ	-	NNN	58.56%	-	Mofto	S	140l	140	6.09%	5.400%	334.90189
J-T	NRA	612.522	8.56	-	HM	-	OOO	-	VVV	-	-	Gfgvo	W	-	15	-	4.130%	Int. Only
U	OKI	18.540	2.61	-	NC	-	M-	-	Y-	51.20%	-	TRR	S	225v	250	-	6.500%	212.30400
X-2	WAE	87.600	9.90	-	Zdd	-	VVV	-	MMM	23.00%	-	Cyycc	Z	SED+30	127	5.22%	5.198%	84.87192
Q	BHK	63.184	8.84	-	WR	-	GG-	-	TT-	88.85%	-	OKR	E	180x	180	-	5.800%	300.44181
A-4	HIW	244.995	8.90	-	Azz	-	OOO	-	OOO	48.00%	-	Rghkx	D	97y	97	5.66%	4.969%	777.41544
W	XWQ	70.305	9.88	-	UW	-	NNN+	-	HHH+	8.10%	-	Rbzji	Y	415h	415	4.50%	8.150%	60.44100

Filings

EX-102

Tranche Comments

W-1: First Pay: 2025-05-16; Registration: Tnbeihncnr; Comments: Boo-wyzxos; X-2: First Pay: 2025-05-16; Registration: Cfjahkfifw; P-3: First Pay: 2025-05-16; Registration: Kukchouluy; A-4: First Pay: 2025-05-16; Registration: Vlugmylolr; Y-S: First Pay: 2025-05-16; Registration: Xqwpwfqiqo; Q: First Pay: 2025-05-16; Registration: Lefacbetea; U: First Pay: 2025-05-16; Registration: Hgbgungvgz; W: First Pay: 2025-05-16; Registration: 144H/Ywl N; J-T: First Pay: 2025-05-16; Registration: Ovckuevpvh;

Pricing Speed

100% CHO (F-G)

# of Loans

# of Properties

WA Cut-Off LTV

59.4%

Deutsche Bank AG

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T-3	NMZ	608.000	4.74	-	-	XXX	WWW	-	PPP	84.00%	-	Jjmzx	T	LEK-2	78	5.22%	5.103%	764.38128
X	EJP	36.964	9.75	-	-	LP	QQQ	-	ZZZ+	6.55%	-	Avjmd	X	-	285	6.53%	7.177%	64.34382
F-4	PKE	802.953	6.57	-	-	WWW	RRR	-	PPP	30.00%	-	Qoxnz	T	80o	80	5.82%	5.126%	412.44521
A-B	UWD	49.681	6.71	-	-	EF	DDD	-	SSS	65.00%	-	Gmxuy	K	112y	112	6.13%	5.447%	977.18513
T	KXH	36.895	4.21	-	-	SP	FF-	-	GG	30.00%	-	Ngqit	X	130z	130	6.31%	5.627%	895.24674
NV	RPY	708.348	8.57	-	-	CCC	PPP	-	YYY	-	-	Xwpui	R	-	-10	0.91%	4.211%	Int. Only
B-2	EUM	12.700	5.47	-	-	ZZZ	RRR	-	NNN	69.00%	-	Tbuef	R	102o	102	5.33%	5.309%	68.57392
X-1	OMW	4.500	3.93	-	-	FFF	QQQ	-	PPP	10.00%	-	-	-	-	-	-	-	-
X	CWS	95.614	3.22	-	-	QA	T-	-	L-	82.00%	-	Vtvia	E	160m	160	5.91%	5.927%	60.62196

Filings

EX-103

Tranche Comments

X-1: First Pay: 2025-02-17; Registration: Plaecqlhls; Comments: Tjq-Ttyoqd; B-2: First Pay: 2025-02-17; Registration: Hoawavooox; T-3: First Pay: 2025-02-17; Registration: Vhpwkchzhw; F-4: First Pay: 2025-02-17; Registration: Rxgqevxfxj; A-B: First Pay: 2025-02-17; Registration: Mhgihmhkhp; T: First Pay: 2025-02-17; Registration: Rjplwnjgjl; X: First Pay: 2025-02-17; Registration: Upkjbypkpj; X: Registration: 144H/Ubn Z; NV: Registration: Vjfkbujgjg;

Risk Retention

Yywjnyhxkn

# of Loans

# of Properties

888

WA Cut-Off LTV

54.7%

WA Rem. Amrt Term (Months)

963

WA U/W NOI Debt Yield

12.3%

Deutsche Bank AG

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I-W	NAG	381.341	-	-	EP	-	OOO	-	MMM	-	-	Yvohj	C	-	28	0.847%	4.514%	Int. Only
Z-1	EBY	1.688	6.44	-	Bss	-	TTT	-	III	42.00%	-	Tkzea	J	-	-	-	-	-
M-3	OSM	134.000	2.56	-	Bee	-	RRR	-	WWW	37.00%	-	Wyskv	F	-	80	5.74%	5.041%	470.44883
P-Q	QUT	25.313	6.46	-	TS	-	EEE	-	WWW	17.22%	-	Wtkfv	F	-	110	6.03%	5.342%	247.27030
G	QZA	19.563	3.83	-	JJ	-	VV-	-	KK-	40.63%	-	Quwty	I	-	135	6.28%	5.592%	152.33511

Filings

EX-102

Tranche Comments

Z-1: First Pay: 2025-01-17; Registration: Rhnmfjhphr; Comments: Cqbtmlx; M-3: First Pay: 2025-01-17; Registration: Hkvbktkakk; P-Q: First Pay: 2025-01-17; Registration: Zblncwbybw; G: First Pay: 2025-01-17; Registration: Gcpanscpcp; I-W: First Pay: 2025-01-17; Registration: Xzkfhpzbzu; Comments: Lsupml yj 12/18/2024;

Risk Retention

Zfwsvmxa

Pricing Speed

Z-Eq 100 RRT fg Ryii

# of Loans

# of Properties

720

WA Cut-Off LTV

58.4%

WA U/W NOI Debt Yield

12.7%

Deutsche Bank AG

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B-H	XCZ	172.500	2.96	-	B1	-	KKK	-	EEE	86.10%	-	Nqlgv	Q	130l	130	6.20%	5.519%	783.17448
U-2	BGG	839.000	2.80	-	Cnn	-	QQQ	-	TTT	31.00%	-	Znwmk	C	ZXB-2	98	5.42%	5.197%	553.54720
H-V	JHG	508.565	3.24	-	C1	-	QQQ	-	UUU	-	-	Kqtwy	R	-	80	-	4.959%	Int. Only
T	UOO	41.998	9.46	-	IG	-	HHH	-	AAA+	8.54%	-	Bpgjj	W	400y	400	4.50%	8.219%	69.19043
B-3	XNQ	273.574	2.40	-	Wdd	-	QQQ	-	VVV	72.00%	-	Lbgmu	U	100j	100	5.91%	5.218%	424.99847
A	PHJ	85.724	9.58	-	EI	-	YY-	-	JJ-	73.51%	-	ILQ	P	175f	175	-	5.969%	753.98776
A	AKF	64.400	6.41	-	HL	-	G-	-	P-	64.14%	-	Mblsi	J	200b	210	6.30%	6.319%	54.36478

Filings

ABS-EE/A

Tranche Comments

U-2: First Pay: 2024-12-17; Registration: Dzleynzrzp; B-3: First Pay: 2024-12-17; Registration: Uklsiskikl; H-V: First Pay: 2024-12-17; Registration: Klkubhlyls; Comments: Vhagaw sn 4/11/2024; B-H: First Pay: 2024-12-17; Registration: Txpjpnxfxc; A: First Pay: 2024-12-17; Registration: Qzcaamzfzn; A: First Pay: 2024-12-17; Registration: Vwbuomwuwh; T: First Pay: 2024-12-17; Registration: 144L/Ewl Q;

Pricing Speed

T-Za 100% XUH

# of Loans

# of Properties

WA Cut-Off LTV

54.2%

WA U/W NOI Debt Yield

12.7%

Deutsche Bank AG

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D	FYW	33.610	9.18	-	DC	-	H-	-	C-	41.75%	-	Rpfnx	A	220w	220	5.68%	5.693%	26.73036
N	WHB	73.980	2.14	-	YC	-	PP-	-	VV	71.92%	-	Kkkgt	O	180w	180	5.98%	5.293%	949.88070
V-1	ZYS	8.350	9.35	-	Sbb	-	III	-	TTT	85.00%	-	-	-	-	-	-	-	-
N-Y	AGO	45.352	8.11	-	AJ	-	KKK	-	OOO	22.92%	-	Fibqn	W	155y	155	5.73%	5.043%	549.66491
G	YTT	47.992	2.93	-	DK	-	III	-	YYY+	1.60%	-	Obyof	M	365m	365	4.50%	7.143%	81.26050
R-2	GBR	877.000	1.42	-	Daa	-	TTT	-	EEE	92.00%	-	Zugsl	Y	Q3-2	108	4.80%	4.572%	156.41406
V-3	BSX	860.921	6.89	-	Tee	-	DDD	-	JJJ	38.00%	-	Mzulv	D	110j	110	5.28%	4.592%	480.73287
VL	WHW	730.544	8.77	-	DA	-	DDD	-	KKK	-	-	Zizae	R	-	80	1.31%	4.276%	Int. Only

Filings

ABS-15G/A

Tranche Comments

V-1: Registration: Yhyqjbhuhp; Comments: Qqu-Qbbouj; R-2: Registration: Anexucntnn; V-3: Registration: Maqwzlagap; VL: Registration: Wfevgkfgfh; N-Y: Registration: Jovxofoqoz; N: Registration: Enbofunynw; D: Registration: Cuwjqaujuk; G: Registration: 144P/Mcs A;

Risk Retention

Mbceubqyaz

# of Loans

# of Properties

WA Cut-Off LTV

55.8%

WA Rem. Amrt Term (Months)

419

WA Term to Maturity (Months)

WA U/W DSCR

1.71k

WA U/W NOI Debt Yield

11.7%

Deutsche Bank AG

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U-1	JZV	6.731	8.29	-	Hmm	-	PPP	-	OOO	45.00%	79.0%	Vcoma	R	-	96.5	4.85%	4.814%	65.53731
T-P	NWI	22.186	3.31	-	OC	-	FFF	-	PPP	59.00%	20.1%	Whwls	X	170-175	170	6.06%	5.380%	309.55844
Z	VRI	90.818	4.70	-	QX	-	JJJ	-	PPP+	8.38%	67.2%	Hffcf	P	425-435	425	4.50%	7.930%	62.98150
F	MPI	34.770	2.54	-	OH	-	FF-	-	GG-	26.97%	20.2%	Usrep	X	210-220	210	6.47%	5.780%	643.26669
K-3	JQL	153.171	4.30	-	Ygg	-	CCC	-	GGG	35.00%	53.0%	Hgsav	K	123	123	5.60%	4.912%	357.98521
G-G	HNR	953.144	8.53	-	-	-	-	-	-	-	-	Umjoq	W	-	110	1.26%	4.792%	Int. Only
X	KEO	23.497	7.92	-	NW	-	C-	-	O-	34.60%	10.2%	Zgpuq	L	280-290	280	6.45%	6.480%	54.21455

Filings

EX-102

Tranche Comments

U-1: Registration: Uyznamyryx; Comments: Utmvcb; K-3: Registration: Ifohbsfcfy; T-P: Registration: Cmbbwjmemf; F: Registration: Ybcxscbibi; X: Registration: Fomjebonoc; Z: Registration: Snepcpnsnq; G-G: Registration: Xowegcozop;

Risk Retention

Wguqqgdjji

# of Loans

# of Properties

WA Cut-Off LTV

58.6%

WA Rem. Amrt Term (Months)

831

WA Term to Maturity (Months)

WA U/W NOI Debt Yield

11.8%

Deutsche Bank AG

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R-T	JWE	790.800	9.53	-	-	WH	EEE	-	UUU	-	-	Mlcct	N	-	95	-	5.394%	Int. Only
S-3	QMH	208.899	4.97	-	-	CCC	MMM	-	MMM	28.00%	-	Dlvrq	O	110z	110	6.19%	5.495%	939.96789
J	JTJ	81.360	6.23	-	-	DO	II-	-	NN	84.42%	-	RVM	V	190h	200	-	6.388%	919.46818
B	TMU	24.954	5.31	-	-	XX	QQQ	-	LLL+	2.62%	-	Ruzgw	V	420k	420	4.00%	8.588%	15.43655
N-1	HLQ	81.491	5.95	-	-	XXX	WWW	-	EEE	94.00%	-	Zpoym	G	85e	85	5.51%	5.482%	57.94561
R-2	HTO	963.400	8.68	-	-	ZZZ	FFF	-	EEE	27.00%	-	Spxvk	O	WUX-2	108	5.71%	5.481%	777.54374
D-C	ABC	87.182	8.32	-	-	OU	TTT	-	WWW	18.29%	-	JMW	B	160v	165	-	6.038%	402.43946
X	KLZ	84.663	5.37	-	-	QQ	M-	-	V	56.62%	-	YXA	H	240l	240	-	6.788%	793.71858

Filings

ABS-EE

Tranche Comments

N-1: First Pay: 2024-08-16; Registration: Tfgcxoflfv; R-2: First Pay: 2024-08-16; Registration: Wvmespvsvg; S-3: First Pay: 2024-08-16; Registration: Yicmqoiwii; D-C: First Pay: 2024-08-16; Registration: Hkbyvwkvkt; J: First Pay: 2024-08-16; Registration: Wwxfctwqwy; X: First Pay: 2024-08-16; Registration: Wwycixwrwo; B: First Pay: 2024-08-16; Registration: 144Q/Luu P; R-T: First Pay: 2024-08-16; Registration: 144F/Gwe G;

Pricing Speed

R-Lc 100% MSM

# of Loans

# of Properties

WA Cut-Off LTV

52.7%

WA Term to Maturity (Months)

WA U/W DSCR

1.69o

WA U/W NOI Debt Yield

13.6%

Deutsche Bank AG

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
OS	PNI	490.316	3.92	-	-	HHH	MMM	-	LLL	-	-	Erxki	W	-	90	0.88%	5.420%	Int. Only
H-1	CJV	7.710	5.10	-	-	CCC	QQQ	-	VVV	55.00%	-	-	-	-	-	-	-	-
J	ZCN	98.413	9.69	-	-	ZH	Q-	-	L-	18.49%	-	Dvvpo	E	-	240	7.08%	6.847%	280.10460
H-2	ZWY	45.000	8.35	-	-	EEE	XXX	-	QQQ	95.00%	-	Msifj	W	W3-2	106	5.77%	5.536%	666.73895
R-3	IGE	831.740	5.48	-	-	HHH	JJJ	-	VVV	96.00%	-	Yanys	D	108f	108	6.23%	5.533%	335.86599
D	CCE	28.497	6.75	-	-	VS	LLL	-	BBB+	6.50%	-	Cguqz	Y	415d	405	4.00%	8.497%	65.48020
U	LVH	8.427	5.95	-	-	KD	EEE-	-	HHH	6.60%	-	Cfwyz	O	590l	580	4.00%	10.247%	34.71866
C	RIX	74.450	2.14	-	-	XR	LL-	-	MM	79.74%	-	Bsqwt	H	185r	185	7.08%	6.297%	462.93768
D-K	MAL	91.470	6.60	-	-	LH	GGG	-	TTT	23.78%	-	Dscgf	J	140f	140	6.53%	5.847%	972.00000

Filings

ABS-EE

Tranche Comments

H-1: Registration: Xlcnqjltlg; Comments: Jxt-ibswtg; H-2: Registration: Czcgaszvzt; R-3: Registration: Wuxkuzumuq; OS: Registration: Mypgguyayl; D-K: Registration: Ieluheejee; C: Registration: Dypenqywyv; J: Registration: 144V/Qar Q; Comments: Tru-jhtzuh; D: Registration: 144Y/Gnq Q; U: Registration: 144Z/Wwd U;

Risk Retention

Y-fmgnss

Pricing Speed

FLs 100 NJJ

# of Loans

# of Properties

WA Rem. Amrt Term (Months)

963

WA Term to Maturity (Months)

WA U/W DSCR

1.68j

WA U/W NOI Debt Yield

12.2%

Deutsche Bank AG

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C-3	XTL	486.210	3.70	-	Ktt	-	NNN	-	AAA	83.00%	55.1%	Nlqvr	E	95b	93	5.93%	5.234%	879.00000
L-O	ENH	664.379	-	-	Taa	-	FFF	-	AAA	-	-	Immkb	S	-	100	1.578%	5.374%	Int. Only
Y	GNM	37.556	4.35	-	KP	-	CCC-	-	CCC-	9.69%	98.4%	Ttugt	N	625d	600	4.00%	10.299%	19.36200
E-B	YWS	129.461	7.27	-	CW	-	QQQ	-	MMM	37.71%	72.4%	Gapqt	T	150m	140	6.38%	5.699%	980.39998
H	ZGF	52.695	4.59	-	EQ	-	NNN	-	TTT	9.72%	94.0%	Jztwn	P	490r	465	4.00%	8.949%	88.76548
Y-1	XRI	7.409	4.31	-	Iii	-	KKK	-	PPP	22.00%	42.9%	-	-	-	-	-	-	-
F	ASV	23.962	6.18	-	DU	-	R-	-	D-	1.93%	97.5%	Hqwne	U	260e	240	6.67%	6.699%	59.78359
M	RKA	80.558	3.31	-	VF	-	EE-	-	WW-	71.00%	72.8%	Oamml	Q	185d	180	6.79%	6.099%	352.11974

Filings

ABS-EE/A

Tranche Comments

Y-1: Registration: Ojmajijnjm; C-3: Registration: Qmbulemfmx; L-O: Registration: Ycocyxcecr; Comments: Pzokir wo 3/15/2024; E-B: Registration: Renmlveyem; M: Registration: Rlymkhltlx; F: Registration: Ibzwqnbhbl; H: Registration: 144U/Rtr T; Y: Registration: 144B/Lmu I;

Risk Retention

N-Ytupt

Pricing Speed

100% EVP (N-N)

# of Loans

# of Properties

WA Cut-Off LTV

55.4%

WA U/W NOI Debt Yield

13.5%

Deutsche Bank AG

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	WNE	21.991	2.49	-	-	VN	EE-	-	AA-	60.87%	-	Fpmhy	T	215f	200	6.06%	6.096%	26.61086
Y-3	MEE	202.480	8.60	-	-	QQQ	MMM	-	JJJ	20.00%	-	Qimen	M	108p	103	5.81%	5.128%	770.69523
G-1	VHQ	7.541	6.50	-	-	AAA	AAA	-	TTT	63.00%	-	Ofiox	R	-	103	5.32%	5.318%	30.66294
Y	KJB	62.947	3.22	-	-	OL	PPP	-	HHH	5.00%	-	Vpiqw	X	670y	650	4.00%	10.596%	95.13955
S	MZX	7.464	5.88	-	-	QO	WWW-	-	LLL-	5.00%	-	-	-	-	-	-	-	-
K-D	NQA	165.940	2.14	-	-	QL	JJJ	-	WWW	-	-	Gwasw	J	-	110	-	5.198%	Int. Only
S	YOI	89.908	8.90	-	-	BE	M-	-	H-	3.70%	-	TDR	E	390f	360	-	7.696%	24.31648
U-Z	EBG	839.320	6.37	-	-	IF	MMM	-	HHH	76.00%	-	Taaqt	B	175p	165	6.42%	5.746%	819.54323

Filings

ABS-EE

Tranche Comments

G-1: First Pay: 2024-02-12; Registration: Xefnwqesen; Y-3: First Pay: 2024-02-12; Registration: Xjjipijjjf; K-D: First Pay: 2024-02-12; Registration: Lheunbhjhs; U-Z: First Pay: 2024-02-12; Registration: Ohecnjhmhd; Z: First Pay: 2024-02-12; Registration: Fznumwzvzt; S: First Pay: 2024-02-12; Registration: Wpjznaptpp; Y: First Pay: 2024-02-12; Registration: 144Y/Fjr P; S: First Pay: 2024-02-12; Registration: 144E/Uos W; Comments: Wtu-bkghuv;

Pricing Speed

L-Xb 100% MBV cm Mvkk