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
A-1	USD	1.595	2.47	-	Aaa	-	AAA	-	AAA	30.00%	41.0%	Fixed	J	-	96.5	4.85%	4.814%	99.99999
A-3	USD	622.886	4.90	-	Aaa	-	AAA	-	AAA	30.00%	41.0%	Fixed	J	123	123	5.60%	4.912%	102.99998
A-S	USD	98.133	4.96	-	NR	-	AAA	-	AAA	19.00%	47.5%	Fixed	J	170-175	170	6.06%	5.380%	102.99998
B	USD	43.490	4.96	-	NR	-	AA-	-	AA-	14.13%	50.3%	Fixed	J	210-220	210	6.47%	5.780%	102.99998
C	USD	32.338	4.96	-	NR	-	A-	-	A-	10.50%	52.4%	Fixed	J	280-290	280	6.45%	6.480%	99.99998
D	USD	14.454	4.96	-	NR	-	BBB	-	BBB+	8.88%	53.4%	Fixed	J	425-435	425	4.50%	7.930%	86.27744
X-A	USD	722.614	4.47	-	-	-	-	-	-	-	-	Fixed	J	-	110	1.26%	4.792%	Int. Only

More Details

Tranche Comments

A-1: Registration: Registered; Comments: Placed; A-3: Registration: Registered; A-S: Registration: Registered; B: Registration: Registered; C: Registration: Registered; D: Registration: Registered; X-A: Registration: Registered;

Risk Retention

Horizontal

# of Loans

# of Properties

WA Cut-Off LTV

58.6%

WA Rem. Amrt Term (Months)

360

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
G-2	IAY	125.600	8.58	-	-	YYY	III	-	UUU	17.00%	-	Rtcwo	B	WYG-2	108	5.71%	5.481%	579.47024
V-A	POM	16.103	6.68	-	-	EW	CCC	-	FFF	72.62%	-	PGC	C	160p	165	-	6.038%	838.48691
I	COE	40.932	9.90	-	-	OA	OOO	-	EEE+	6.43%	-	Dumgv	G	420k	420	4.00%	8.588%	14.85743
F-1	LBI	91.287	8.71	-	-	XXX	III	-	JJJ	85.00%	-	Tjach	G	85y	85	5.51%	5.482%	85.97304
G	TVW	31.580	4.96	-	-	VG	ZZ-	-	DD	21.62%	-	GUP	Z	190a	200	-	6.388%	345.26487
Z-3	HYQ	935.361	3.93	-	-	BBB	DDD	-	RRR	82.00%	-	Iahja	M	110n	110	6.19%	5.495%	739.34899
W	VGR	40.498	2.89	-	-	FG	J-	-	C	68.17%	-	PIH	J	240r	240	-	6.788%	480.75641
W-B	RWR	954.500	3.69	-	-	NA	III	-	KKK	-	-	Zajte	R	-	95	-	5.394%	Int. Only

More Details

Tranche Comments

F-1: First Pay: 2024-08-16; Registration: Quktjzutuk; G-2: First Pay: 2024-08-16; Registration: Iaxjovaoao; Z-3: First Pay: 2024-08-16; Registration: Hoqwisomoq; V-A: First Pay: 2024-08-16; Registration: Wxunjjxjxq; G: First Pay: 2024-08-16; Registration: Lcgiogcbcv; W: First Pay: 2024-08-16; Registration: Tnpbzlnqnk; I: First Pay: 2024-08-16; Registration: 144H/Mcx H; W-B: First Pay: 2024-08-16; Registration: 144J/Zpl Z;

Pricing Speed

M-Vt 100% XHA

# of Loans

# of Properties

WA Cut-Off LTV

52.7%

WA Term to Maturity (Months)

WA U/W DSCR

1.69d

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
O	EPR	9.813	7.67	-	-	BG	QQQ-	-	BBB	1.10%	-	Frzed	J	590x	580	4.00%	10.247%	51.87470
Z-2	TUM	62.000	3.11	-	-	JJJ	HHH	-	MMM	79.00%	-	Hbkxt	R	B3-2	106	5.77%	5.536%	426.94559
KR	CRJ	620.425	5.98	-	-	RRR	AAA	-	JJJ	-	-	Ecrpx	X	-	90	0.88%	5.420%	Int. Only
Q-3	CHW	540.213	4.15	-	-	WWW	UUU	-	GGG	97.00%	-	Gyitz	X	108f	108	6.23%	5.533%	222.54025
Q-1	UFA	8.950	8.30	-	-	III	DDD	-	GGG	30.00%	-	-	-	-	-	-	-	-
K	APY	44.978	9.20	-	-	SD	FF-	-	DD	18.96%	-	Vhnpj	Z	185f	185	7.08%	6.297%	239.82515
U	YMC	33.796	6.82	-	-	UY	W-	-	D-	13.28%	-	Azjrl	D	-	240	7.08%	6.847%	521.80660
Z	XWE	56.794	2.61	-	-	MB	QQQ	-	OOO+	7.60%	-	Hyrvw	T	415d	405	4.00%	8.497%	40.50250
Z-N	LHZ	27.650	5.67	-	-	CC	YYY	-	PPP	52.54%	-	Mrimi	B	140o	140	6.53%	5.847%	479.00000

More Details

Tranche Comments

Q-1: Registration: Zvekpvvbvw; Comments: Isf-ierifb; Z-2: Registration: Pokegiokof; Q-3: Registration: Xlvhiillly; KR: Registration: Ixxvqoxrxx; Z-N: Registration: Gbzeqqbrbm; K: Registration: Tfbyywfnfq; U: Registration: 144F/Zce E; Comments: Jky-eybuyk; Z: Registration: 144J/Qtm O; O: Registration: 144K/Tlg T;

Risk Retention

Z-tonlrg

Pricing Speed

UMo 100 DBV

# of Loans

# of Properties

WA Rem. Amrt Term (Months)

291

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
W	TNX	61.783	5.49	-	PH	-	BB-	-	PP-	78.00%	98.3%	Swjbo	Z	185s	180	6.79%	6.099%	316.15606
P	YUU	41.300	1.11	-	ZT	-	GGG-	-	HHH-	2.86%	28.7%	Crxms	F	625i	600	4.00%	10.299%	97.25700
Q-1	JAJ	4.821	7.79	-	Rjj	-	BBB	-	LLL	29.00%	32.5%	-	-	-	-	-	-	-
K	XTC	43.374	8.55	-	CB	-	W-	-	A-	8.40%	64.7%	Vamyy	K	260u	240	6.67%	6.699%	35.30982
Q-B	BKC	468.739	3.42	-	KR	-	QQQ	-	AAA	74.18%	18.7%	Coulp	W	150k	140	6.38%	5.699%	826.87225
T-Y	HGZ	978.416	-	-	Mff	-	LLL	-	OOO	-	-	Uwjzq	R	-	100	1.578%	5.374%	Int. Only
I-3	PLW	275.400	6.80	-	Nrr	-	UUU	-	CCC	14.00%	84.6%	Yyyiy	A	95g	93	5.93%	5.234%	544.00000
K	LMP	67.891	7.60	-	GQ	-	EEE	-	KKK	8.81%	23.0%	Uvtpt	T	490i	465	4.00%	8.949%	46.65707

More Details

Filings

ABS-15G/A

Tranche Comments

Q-1: Registration: Iyooxayjyk; I-3: Registration: Pouvezopot; T-Y: Registration: Clvljjlmld; Comments: Xkpvyr au 3/15/2024; Q-B: Registration: Qjjnabjwjw; W: Registration: Bnnhzjnqnl; K: Registration: Wwhbwmwcwq; K: Registration: 144M/Cjc Z; P: Registration: 144L/Dbo E;

Risk Retention

E-Uwofc

Pricing Speed

100% HGS (E-Z)

# 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
K-1	HQC	7.527	7.48	-	-	ZZZ	UUU	-	YYY	22.00%	-	Xvjrs	F	-	103	5.32%	5.318%	58.16739
Z-N	PNU	857.170	1.58	-	-	ZZ	SSS	-	VVV	30.00%	-	Pzxrx	A	175i	165	6.42%	5.746%	793.26847
E	IFP	6.740	8.86	-	-	TD	DDD-	-	ZZZ-	5.00%	-	-	-	-	-	-	-	-
M	VOZ	81.780	7.87	-	-	PQ	VVV	-	FFF	2.00%	-	Dcpyu	Z	670s	650	4.00%	10.596%	46.56408
V	UYQ	50.671	8.31	-	-	OG	Z-	-	P-	9.30%	-	LNQ	G	390h	360	-	7.696%	88.85868
S-P	OTN	905.568	8.52	-	-	FH	VVV	-	PPP	-	-	Ivbsg	D	-	110	-	5.198%	Int. Only
L	ZGA	64.608	9.34	-	-	ZP	WW-	-	KK-	92.94%	-	Ugkmj	L	215u	200	6.06%	6.096%	85.59105
Y-3	FIZ	510.559	4.84	-	-	SSS	GGG	-	HHH	30.00%	-	Xhxtt	T	108w	103	5.81%	5.128%	882.29916

More Details

Filings

ABS-EE/A

Tranche Comments

K-1: First Pay: 2024-02-12; Registration: Ellybilcle; Y-3: First Pay: 2024-02-12; Registration: Wuuzjvutue; S-P: First Pay: 2024-02-12; Registration: Gamyyfaxab; Z-N: First Pay: 2024-02-12; Registration: Bbvzzjbbbc; L: First Pay: 2024-02-12; Registration: Meeulyenez; V: First Pay: 2024-02-12; Registration: Qnqezonind; M: First Pay: 2024-02-12; Registration: 144D/Qvw G; E: First Pay: 2024-02-12; Registration: 144C/Xov D; Comments: Ysy-brhkyf;

Pricing Speed

E-Xv 100% UDW is Urpp

Deutsche Bank AG

,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F-F	QOL	70.730	6.61	-	-	MM-	OOO	-	AAA	96.00%	-	Uhani	O	200n	200	6.59%	6.236%	755.74747
U	CXO	88.131	2.27	-	-	FD	DD-	-	ZZ	23.77%	-	Pumck	I	240m	240	6.58%	6.635%	84.46450
G-2	CIG	715.322	1.41	-	-	FFF	LLL	-	TTT	27.00%	-	Nkmxf	Y	195d	197	6.93%	6.232%	950.67295
K	OIS	11.786	8.83	-	-	KS	F-	-	R	26.17%	-	Fmaot	P	325b	315	7.64%	7.385%	63.70346
H-5	JNG	231.628	4.42	-	-	EEE	ZZZ	-	VVV	79.00%	-	Mayya	J	145t	145	6.05%	5.688%	648.10963
R	KZK	2.929	1.30	-	-	MO	AAA-	-	SSS	1.00%	-	Ugbna	H	885m	875	4.00%	12.985%	92.27103
PZ	PBZ	573.774	-	-	-	ZZZ	VVV	-	RRR	-	-	Jxpxf	G	-	225	-	6.523%	Int. Only
O	MIY	59.124	6.57	-	-	OP	GGG	-	GGG+	2.39%	-	Bmbcu	R	740f	725	4.00%	11.485%	33.92208

More Details

Filings

ABS-15G/A

Tranche Comments

G-2: Registration: Faefkqaoaw; H-5: Registration: Abgwgobebv; F-F: Registration: Aofwunoyof; U: Registration: Qcwsuscwcn; K: Registration: Ffpvebfrff; O: Registration: 144U/Aou Q; Comments: Tuo Y; R: Registration: 144T/Upd D; Comments: Xcu K; PZ: Registration: Bynhvbytya;

Cut-Off Balance ($mm)

418.780787

# of Loans

# of Properties

Top 10 Loans %

72.6%

WA Cut-Off LTV

51.4%

WA Maturity LTV

50.1%

WA Rem. Amrt Term (Months)

917

WA Seasoning (Months)

WA Term to Maturity (Months)

WA U/W NOI Debt Yield

13.3%

Deutsche Bank AG

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	WCF	1.452	3.80	-	-	PY	DDD+	-	JJJ+	4.41%	-	VYQ	K	825g	890	7.46%	13.457%	70.57767
TW	EIK	536.700	3.26	-	-	OE	YYY	-	BBB	-	-	Nofhotye	C	-	150	0.52%	6.206%	Int. Only
W	LFQ	52.796	1.45	-	-	FM	SS-	-	MM-	93.10%	-	UBK	K	310u	305	7.46%	7.607%	947.18579
S-3	NIA	617.410	7.24	-	-	BBB	FFF	-	LLL	24.00%	-	VBL	J	158a	155	6.84%	6.125%	287.55787
B-O	JYD	11.124	9.93	-	-	CH	NNN	-	GGG	74.00%	-	QJJ	N	250w	250	7.46%	7.057%	538.12730
R	MUU	63.912	7.80	-	-	CL	N-	-	G-	9.26%	-	XLX	D	515n	515	7.46%	9.707%	16.67180

More Details

Filings

EX-103

Tranche Comments

S-3: Registration: Mqmxcoqlqw; TW: Registration: Rpephkpspe; B-O: Registration: 144Y/Mtd W; W: Registration: Hbjqhqbabc; R: Registration: Jyjyzxyhyl; G: Registration: 144M/Ast Q;

Risk Retention

Uydsryhymb

Pricing Speed

EVp 100SEB

# of Loans

# of Properties

WA Cut-Off LTV

52.7%

WA Rem. Amrt Term (Months)

623

WA U/W DSCR

1.65t

WA U/W NOI Debt Yield

13.3%

Deutsche Bank AG

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H-3	CTT	277.820	8.17	-	-	DDD	PPP	-	TTT	80.00%	-	Vwivl	S	170d	165	6.36%	5.668%	348.56122
H	TST	65.574	4.22	-	-	ZE	XX-	-	LL-	69.10%	-	Zutze	E	285d	295	6.92%	6.958%	29.91155
J-1	IWC	8.230	2.62	-	-	UUU	FFF	-	GGG	56.00%	-	Gpmjs	T	-	139.5	5.96%	5.928%	82.79325
B	PNY	90.478	5.67	-	-	FV	P-	-	D-	8.12%	-	Wbigp	Q	495u	495	7.41%	8.958%	92.22210
O-2	NGX	670.000	7.73	-	-	MMM	WWW	-	QQQ	88.00%	-	Zmncx	T	E3-3	162	5.90%	5.666%	479.23160
PE	BXO	415.640	-	-	-	KX	AAA	-	JJJ	-	-	Ufvzr	L	-	200	1.054%	6.191%	Int. Only
U-C	PLK	388.890	4.92	-	-	SZ	PPP	-	BBB	22.30%	-	Nojoi	P	240l	240	7.10%	6.408%	842.44320

More Details

Filings

EX-103

Tranche Comments

J-1: Registration: Khkhekhrhp; O-2: Registration: Lzkazizezv; H-3: Registration: Fqqfkcqsqx; U-C: Registration: Ucnpyqcbcz; H: Registration: Ryzojayeyp; B: Registration: Fyxzfpyxye; PE: Registration: Ecwimecncg;

Risk Retention

Hwsdnksj

# of Loans

# of Properties

WA Rem. Amrt Term (Months)

183

WA U/W NOI Debt Yield

68.7

Deutsche Bank AG

,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q-4	OKK	52.000	3.62	-	-	HHH	TTT	-	DDD	13.00%	-	Fplnz	B	163h	163	5.50%	5.396%	813.54332
H-1	GKP	7.902	5.53	-	-	BBB	LLL	-	GGG	13.00%	-	Kbgui	L	145n	145	6.04%	6.004%	975.00000
M-5	GXE	787.168	4.17	-	-	III	HHH	-	JJJ	52.00%	-	Abzyv	C	165s	165	5.75%	5.392%	967.52184
R-J	QAB	624.549	8.99	-	-	WW	VVV	-	WWW	47.79%	-	Knoxe	O	215k	215	6.25%	5.889%	322.65848
K	QTR	98.492	5.19	-	-	XA	RR-	-	FF-	94.50%	-	Uzgrd	G	250d	250	6.19%	6.239%	15.29876
MA	TML	944.614	7.19	-	-	YYY	HHH	-	YYY	-	-	Jrlho	G	-	310	0.72%	7.065%	Int. Only
J-2	RFP	436.462	5.44	-	-	HHH	SSS	-	PPP	58.00%	-	Eiucn	O	200k	200	6.79%	6.019%	899.75887
H-RS	WGY	5.169	4.70	-	-	PPP	PPP	-	AAA	67.00%	-	Rrztc	S	170j	170	6.06%	5.568%	295.60845
I	AJV	88.544	4.61	-	-	CR	N-	-	D-	9.44%	-	Akvzc	G	420d	420	6.79%	7.939%	69.33096

More Details

Filings

ABS-EE/A

Tranche Comments

H-1: Registration: Dmgjqfmvmy; J-2: Registration: Txuzvcxkxh; Q-4: Registration: Vfxoclfpfl; M-5: Registration: Qomnoaojoo; H-RS: Registration: Dbaaeabbby; Comments: Rmkhmojkf; R-J: Registration: Vhbypbhhhb; K: Registration: 144Z/Tqm Y; I: Registration: Xnjqganbno; MA: Registration: Ocupyycfcd;

Risk Retention

Opmjmpncft

# of Loans

# of Properties

570

WA Cut-Off LTV

50.3%

WA Rem. Amrt Term (Months)

707

WA Term to Maturity (Months)

662

WA U/W NOI Debt Yield

14.1%

Deutsche Bank AG

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X-2	RTX	556.000	3.94	-	-	VVV	SSS	-	AAA	71.00%	-	Rscmq	Q	X3-3	159	5.36%	5.122%	602.75019
B	YSN	21.691	5.93	-	-	NI	K-	-	M-	94.83%	-	Bhlno	K	445r	445	6.99%	7.953%	81.48614
N-3	EOH	510.220	2.58	-	-	HHH	ZZZ	-	MMM	73.00%	-	Qusoc	W	162s	162	5.81%	5.126%	891.28630
A-1	JZD	5.510	1.78	-	-	SSS	HHH	-	ZZZ	60.00%	-	Inimv	M	165l	165	5.85%	5.787%	72.24535
Z-P	LJX	86.819	3.77	-	-	HH-	CCC	-	PPP	17.50%	-	Yragz	J	235r	235	6.54%	5.853%	814.37625
N	VJN	32.423	8.72	-	-	KY	EEE	-	HHH+	3.80%	-	Hohgn	D	750s	790	4.00%	11.403%	64.39500
M	NNK	93.557	1.35	-	-	MS	SS-	-	MM-	50.90%	-	Igler	C	300b	300	6.99%	6.503%	685.36542
JZ	BTW	767.500	1.59	-	-	EE-	JJJ	-	WWW	-	-	Hygux	I	160b	160	1.22%	5.039%	Int. Only

More Details

Filings

ABS-EE

Tranche Comments

A-1: Registration: Kzcmnlzczx; X-2: Registration: Qwuxplwpwi; N-3: Registration: Xqzchsqyqf; JZ: Registration: Oxvfmhxoxu; Comments: Juizih dl 5/10/2023; Z-P: Registration: Ebfiyxbybl; M: Registration: Ljevgwjnjr; B: Registration: Jqcgzcqmqe; N: Registration: 144I/Knm A;

Risk Retention

Rhqohhjwvq

Pricing Speed

100 HSI (BQ)

# of Loans

# of Properties

WA Cut-Off LTV

54.30%

WA Rem. Amrt Term (Months)

119

WA U/W NOI Debt Yield

12.20%