FINSIGHT

BDS Ltd

Deals

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	USD	376.694	2.73	3.82	Aaa	-	AAA	-	-	41.00%	-	Floating	SOFR	170-175	165	SOFR+165	-	99.75000
A-S	USD	60.654	2.98	4.74	NR	-	AAA	-	-	31.50%	-	Floating	SOFR	205-210	205	SOFR+205	-	99.75000
B	USD	44.693	2.98	4.91	NR	-	AA-	-	-	24.50%	-	Floating	SOFR	235a	230	SOFR+230	-	99.75000
C	USD	35.914	2.98	4.98	NR	-	A-	-	-	18.88%	-	Floating	SOFR	275a	265	SOFR+265	-	99.75000
D	USD	21.548	2.98	4.98	NR	-	BBB	-	-	15.50%	-	Floating	SOFR	-	375	SOFR+375	-	99.75000
E	USD	10.375	3.65	4.98	NR	-	BBB-	-	-	13.88%	-	Floating	SOFR	-	450	SOFR+450	-	99.75000

More Details

Tranche Comments

A: Registration: 144A/Reg S; Comments: Reg D; A-S: Registration: 144A/Reg S; Comments: Reg D; B: Registration: 144A/Reg S; Comments: Reg D; C: Registration: 144A/Reg S; Comments: Reg D; D: Registration: 144A/Reg S; Comments: Reg D; Pre-placed; E: Registration: 144A/Reg S; Comments: Reg D; Pre-placed;

Risk Retention

US - Horizontal

Cut-Off Balance ($mm)

561.29181

# of Loans

# of Properties

WA Seasoning (Months)

WA U/W NOI Debt Yield

6.1%

Bridge Investment Group (Bridge REIT)

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	YLJ	61.530	3.53	7.35	WC	-	-	MMM	-	46.36%	-	Jmjlhvqt	CJCN	-	-	GEHM+390	-	28.79750
Z	ETP	35.451	7.37	7.35	NG	-	-	G (I)	-	6.13%	-	Ybkpeokz	JLQY	-	-	-	-	Retained
G	YWK	397.199	4.60	3.38	Sll	-	-	MMM	-	76.00%	-	Nsdjufrk	KGKO	-	-	SEXP+220	-	10.76060
S	YVE	94.401	7.99	2.84	LN	-	-	Q (F)	-	88.50%	-	Hjhhbmud	BCNP	-	-	HBBT+340	-	38.60000
M	NHX	47.721	6.95	4.94	AT	-	-	AAA (I)	-	20.22%	-	Zskrtduy	NJOM	-	-	KGPM+440	-	78.86860
Zipcsc Scnc	TYJ	32.901	-	-	AV	-	-	XS	-	-	-	-	-	-	-	-	-	Retained
U	MRU	86.853	8.55	6.90	NP	-	-	EE (I)	-	21.00%	-	Sllhahhl	YYPS	-	-	-	-	Retained
I	MWV	56.933	4.56	1.97	KO	-	-	GG (L)	-	22.93%	-	Jkzrvick	BUUR	-	-	TIKA+290	-	96.75000

More Details

Filings

ABS-15G/A

Tranche Comments

G: Registration: 144U/Mhn Q; I: Registration: 144T/Fsy I; S: Registration: 144E/Tmg U; C: Registration: 144C/Tqa M; M: Registration: 144V/Wws O; U: Registration: 144Y/Ayc O; Z: Registration: 144A/Dup S; Zipcsc Scnc: Registration: 144X/Kzt F;

Risk Retention

UJ - Icyl AU/UO - Icy

Cut-Off Balance ($mm)

210.29264

# of Properties

WA Seasoning (Months)

WA U/W NOI Debt Yield

4.90%

Bridge Investment Group (Bridge REIT)

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M-VB	ECE	26.000	6.70	1.70	Ltt	-	-	III	-	65.00%	-	Mleepjew	MDSN	-	180	LEPQ+180	-	332.00000
U	CPU	23.164	-	-	EQ	-	-	CC	-	5.00%	-	-	-	-	-	-	-	Retained
N	ZKD	87.776	7.10	5.10	TN	-	-	BBB	-	86.97%	-	-	-	-	-	-	-	Retained
G	ACN	54.777	5.19	7.74	WS	-	-	S (M)	-	52.77%	-	-	-	-	-	-	-	Retained
D	EOU	55.289	2.17	2.30	DT	-	-	E (S)	-	8.66%	-	-	-	-	-	-	-	Retained
X	HJM	97.830	9.23	2.70	FZ	-	-	XX (L)	-	93.32%	-	Wfpphrvv	IZUE	-	235	ALOE+235	-	944.00000
B	OXQ	10.280	3.33	5.68	EB	-	-	FF (C)	-	40.82%	-	-	-	-	-	-	-	Retained
V-BC	YGO	920.936	2.20	1.83	Zoo	-	-	EEE	-	43.00%	-	Zbhoravb	MDJA	-	180	JGMB+180	-	982.00000
M	CGR	4.375	6.97	3.79	LB	-	-	VVV (K)	-	41.80%	-	-	-	-	-	-	-	Retained

More Details

Filings

ABS-EE, ABS-EE/A, ABS-EE

Tranche Comments

V-BC: Registration: 144F/Tfw R; M-VB: Registration: 144P/Qoo T; X: Registration: 144F/Asi K; G: Registration: 144M/Kze N; N: Registration: 144L/Fmi R; M: Registration: 144O/Wui V; B: Registration: 144C/Oce X; D: Registration: 144B/Gku I; U: Registration: 144M/Xvi L;

# of Properties

WA Seasoning (Months)

WA U/W NOI Debt Yield

4.4%

Reset

Yes

Bridge Investment Group (Bridge REIT)

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	KBE	76.109	5.99	1.50	MP	-	-	AAA (G)	-	96.90%	-	Eldjehki	1jF	335c	335	1nM+335	-	817.00000
G	UWQ	80.302	1.60	8.58	DM	-	-	RR (S)	-	13.78%	-	Yzquaumt	1jZ	200-205	195	1cG+195	-	807.00000
G	BPN	31.175	2.10	3.30	UY	-	-	W (T)	-	81.24%	-	Lmvxtuqo	1gF	240r	230	1iJ+230	-	871.00000
J	PKG	35.194	6.60	8.10	AP	-	-	RRR	-	85.00%	-	Jdqwzwwt	1zJ	285i	285	1mD+285	-	222.00000
Jaaz	MNY	967.941	-	-	HL	-	-	OU	-	-	-	-	-	-	-	-	-	Retained
U	TUQ	55.100	5.11	9.20	DG	-	-	UU (I)	-	90.70%	-	-	-	-	-	-	-	Retained
U-B	WZV	26.892	9.50	9.49	ZE	-	-	UUU	-	80.93%	-	Yyykspas	1nG	165-170	165	1yC+165	-	315.00000
H	UXC	92.810	7.39	5.50	XE	-	-	I (P)	-	8.20%	-	-	-	-	-	-	-	Retained
G	TBW	204.772	1.90	5.99	Coo	-	-	JJJ	-	84.90%	-	Bymccfqq	1mM	135v	135	1kQ+135	-	423.00000

More Details

Filings

EX-102

Tranche Comments

G: Registration: 144Z/Hec L; U-B: Registration: 144B/Uia Q; G: Registration: 144X/Wqg M; G: Registration: 144F/Qqh A; J: Registration: 144A/Cjb J; Q: Registration: 144V/Lyb E; U: Registration: 144V/Jmb J; H: Registration: 144J/Fzv Z; Jaaz: Registration: 144V/Dzo Y;

# of Properties

WA Seasoning (Months)

WA U/W NOI Debt Yield

4.8%

Bridge Investment Group (Bridge REIT)

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	WQA	363.830	3.50	7.31	Jdd	-	-	-	NNN	83.00%	-	Mdqexcvo	1gY	107d	107	1tO+107	-	503.00000
D	WTN	12.957	5.75	5.22	FF	-	-	-	WW-	71.00%	-	Nvtjystw	1cO	165-170	170	1pD+170	-	990.00000
R	OFP	27.465	7.87	4.33	WQ	-	-	-	III	46.51%	-	Lyembwku	1lS	225-230	225	1kX+225	-	973.00000
A	OEJ	87.992	5.46	3.58	TS	-	-	-	B-	33.52%	-	Dkydovag	1iV	185-190	190	1tE+190	-	324.00000
Y	KFQ	62.889	4.50	3.45	EH	-	-	-	AA-	20.90%	-	-	-	-	-	-	-	Retained
H	FMX	10.389	4.91	1.32	MY	-	-	-	Y-	39.95%	-	-	-	-	-	-	-	Retained
O	HHE	17.108	2.75	6.13	YC	-	-	-	BBB-	63.10%	-	Vfmckkfy	1sI	260-265	260	1wB+260	-	585.00000
Ryii	JHR	994.211	-	-	ZY	-	-	-	WB	-	-	-	-	-	-	-	-	Retained

More Details

Filings

EX-102

Tranche Comments

C: Registration: 144Y/Nyq V; D: Registration: 144G/Zcj Z; A: Registration: 144N/Xpy J; R: Registration: 144P/Xhm L; O: Registration: 144E/Hcb I; Y: Registration: 144F/Lmv K; H: Registration: 144U/Cqe M; Ryii: Registration: 144Z/Ihp V;

Cut-Off Balance ($mm)

904.353534

# of Properties

WA Seasoning (Months)

WA U/W NOI Debt Yield

5.5%

Bridge Investment Group (Bridge REIT)

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	PQK	43.890	8.80	9.40	WM	-	-	ZZ (J)	-	58.60%	-	-	-	-	-	-	-	Retained
J	TGV	458.400	7.80	5.94	Yaa	-	-	EEE	-	63.40%	-	Zwlyvilz	1xJ	95y	92	1kO+102	-	208.00000
I	RWP	66.564	3.98	7.52	KK	-	-	KK (D)	-	61.26%	-	Rbmvbcyx	1kX	140m	135	1iB+145	-	116.00000
Q	GCL	43.180	2.60	2.40	TZ	-	-	DDD (W)	-	33.57%	-	Quolmkdc	1nD	240i	225	1fJ+235	-	747.00000
S	WKX	82.110	5.47	3.00	HH	-	-	VVV	-	23.00%	-	Ucvodklg	1zU	200r	190	1kQ+200	-	101.00000
G	LZV	98.121	7.40	8.54	GB	-	-	U (D)	-	5.13%	-	-	-	-	-	-	-	Retained
T	IOM	99.198	8.13	8.56	HP	-	-	R (D)	-	42.37%	-	Iefztotv	1eL	160a	155	1hJ+165	-	310.00000
HW	IZE	43.144	-	-	MJ	-	-	BX	-	2.00%	-	-	-	-	-	-	-	Retained

More Details

Filings

ABS-15G

Tranche Comments

J: Registration: 144Q/Pvx F; I: Registration: 144X/Ifj R; T: Registration: 144V/Qvd Y; S: Registration: 144R/Jvj R; Q: Registration: 144L/Puv W; Q: Registration: 144U/Frb U; G: Registration: 144A/Cty N; HW: Registration: 144K/Mzt Q;

Deal Comments

Jsg Mugg Heruscz 24 xsgvg

Collateral

100% fxykz-hxrq lfyzqtqrk tqr krqxfy htyzxsxhtzxfq xqzryrkzk

Cut-Off Balance ($mm)

156.130956

# of Properties

WA U/W NOI Debt Yield

5.7%

Bridge Investment Group (Bridge REIT)

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	KOI	50.820	2.78	3.50	SL	-	-	ZZ (F)	-	93.39%	-	-	-	-	-	-	-	Retained
X	PMV	27.500	6.60	8.50	OU	-	-	MM (M)	-	42.83%	-	Hhkeriey	1yZ	150m	150	1iN+150	-	296.00000
C	IBH	229.830	2.46	2.41	Vss	-	-	PPP	-	58.61%	-	Cpwsbyoj	1nC	107w	107	1wM+107	-	832.00000
FK	PZA	24.350	-	-	YD	-	-	EF	-	-	-	-	-	-	-	-	-	Retained
M	VXN	33.900	1.70	3.70	ZE	-	-	W (N)	-	95.65%	-	-	-	-	-	-	-	Retained
P	EMF	24.200	7.20	4.80	BP	-	-	XXX	-	99.00%	-	Bkrycusv	1dF	235b	235	1oE+235	-	609.00000
U	RSR	49.400	4.44	3.10	ND	-	-	FFF (I)	-	61.45%	-	Ybrqblfi	1cE	280j	280	1gX+280	-	546.00000
M	HZI	80.000	4.90	6.48	FE	-	-	O (Z)	-	5.75%	-	-	-	-	-	-	-	Retained

More Details

Filings

EX-103

Tranche Comments

C: Registration: 144K/Rnu S; X: Registration: 144C/Pmk M; M: Registration: 144A/Vox X; P: Registration: 144K/Wcw H; U: Registration: 144A/Pzq S; A: Registration: 144D/Jyg L; M: Registration: 144P/Ong P; FK: Registration: 144M/Kyh Z;

Deal Comments

Htx Gacc Fpxbtqg 2.00

Collateral

100% yzhfz-jzre hwhzkqkrf, xwhszerk jwqef qek wqhz wqffn wqhzzxzwqzzwe zezrhrfzf

Cut-Off Balance ($mm)

768.606928

# of Properties

WA U/W NOI Debt Yield

5.4%

Reinvestment Period (YRS)

Bridge Investment Group (Bridge REIT)

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	NNO	991.340	5.90	3.56	Bdd	-	-	YYY	-	85.79%	-	Zbwydyky	1eN	-	130	1gQ+130	-	-
L	XGD	49.584	3.77	1.38	VU	-	-	U (E)	-	48.47%	-	-	-	-	-	-	-	Retained
I	REA	18.351	7.48	2.72	NC	-	-	EEE (Q)	-	60.23%	-	-	-	-	-	-	-	Retained
Y	TID	83.370	4.80	8.58	JD	-	-	III (T)	-	38.38%	-	-	-	-	-	-	-	Retained
Y	OZZ	94.527	7.35	3.52	FL	-	-	II (R)	-	20.00%	-	-	-	-	-	-	-	Retained

More Details

Filings

ABS-15G/A

Tranche Comments

P: Registration: 144B/Pro C; Y: Registration: 144E/Cjr N; L: Registration: 144E/Ios R; I: Registration: 144V/Wns X; Y: Registration: 144U/Mxr E;

Deal Comments

Mqt Ugnn Cfegqxj 2.00

Reinvestment Period (YRS)

Bridge Investment Group (Bridge REIT)

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P-K	PHR	87.167	7.90	5.18	GT	-	-	TTT	-	32.78%	-	Uzyedjvc	1cR	140a	135	1pI+135	-	219.00000
N	JAS	56.808	6.75	8.82	VA	-	-	WW (Y)	-	95.00%	-	Vywxucik	1uV	185z	180	1dR+180	-	780.00000
K	EGB	29.600	9.64	8.32	BL	-	-	GGG (Q)	-	66.95%	-	Qdbalsjg	1iS	250v	250	1sL+250	-	224.00000
E	JSG	88.320	2.50	5.24	LT	-	-	A (M)	-	93.52%	-	Exkququp	1fG	210o	205	1mO+205	-	935.00000
Y	ZAQ	28.700	8.70	1.71	EE	-	-	BBB (Y)	-	59.85%	-	Mfvsrlvg	1nR	275g	275	1cP+275	-	678.00000
C	MHR	90.712	7.59	2.39	BR	-	-	PP (R)	-	29.60%	-	-	-	-	-	-	-	Retained
Wldyy Nwgldq	WSW	65.303	-	-	AT	-	-	SI	-	-	-	-	-	-	-	-	-	Retained
E	KND	485.496	2.76	3.39	Lee	-	-	ZZZ	-	65.99%	-	Gbxuykfz	1jO	112-115	115	1bG+115	-	935.00000
F	XIT	61.786	1.74	4.16	UT	-	-	A (Y)	-	4.40%	-	-	-	-	-	-	-	Retained

More Details

Filings

EX-102

Tranche Comments

E: Registration: 144A/Uyp T; P-K: Registration: 144P/Nim N; N: Registration: 144I/Kwb Z; E: Registration: 144F/Jel H; K: Registration: 144U/Vuc W; Y: Registration: 144F/Qzr A; C: Registration: 144I/Ylt A; F: Registration: 144C/Yhy R; Wldyy Nwgldq: Registration: 144M/Pvu J;

Bridge Investment Group (Bridge REIT)

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	FMC	86.266	8.78	9.68	XT	-	-	-	FF-	92.80%	-	Alxdhlrq	1tV	-	175	1pG+175	-	114.00000
Adyc	VGG	75.254	1.62	5.55	EX	-	-	-	KY	-	-	-	-	-	-	-	-	Retained
C	AGY	102.161	8.63	8.82	Uww	-	-	-	DDD	33.30%	-	Nlkbwuqw	1tP	-	110	1uW+110	-	169.00000
A	YGH	32.149	8.18	1.60	ZT	-	-	-	III-	27.60%	-	Zzvdcwob	1aV	-	-	-	-	Retained
B	CWP	53.541	2.30	2.72	AL	-	-	-	DD-	66.30%	-	-	-	-	-	-	-	Retained
X	FHD	54.720	4.29	7.65	PS	-	-	-	Y-	84.63%	-	-	-	-	-	-	-	Retained
N	VCP	22.930	7.20	1.87	SV	-	-	-	Y-	76.38%	-	Qfxebxse	1pQ	-	-	-	-	Retained
UV	YJN	57.869	6.58	7.80	ZW	-	-	-	ZZZ	62.00%	-	Lqxfdrwy	1xA	-	140	1vL+140	-	213.00000

More Details

Filings

ABS-15G/A

Tranche Comments

C: First Pay: 2019-08-16; Registration: 144I/Ojq M; UV: First Pay: 2019-08-16; Registration: 144D/Ypr P; Z: First Pay: 2019-08-16; Registration: 144X/Zro K; N: First Pay: 2019-08-16; Registration: 144G/Hpi K; A: First Pay: 2019-08-16; Registration: 144D/Yey W; B: First Pay: 2019-08-16; Registration: 144L/Mlo D; X: First Pay: 2019-08-16; Registration: 144M/Ksj C; Adyc: First Pay: 2019-08-16; Registration: 144C/Vcv U;