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	389.434	2.33	4.31	Aaa	-	-	AAA	-	45.00%	-	Floating	SOFR	-	-	SOFR+220	-	99.74990
B	USD	44.254	2.68	4.73	NR	-	-	AA (L)	-	38.75%	-	Floating	SOFR	-	-	SOFR+290	-	99.75000
C	USD	58.415	2.74	4.74	NR	-	-	A (L)	-	30.50%	-	Floating	SOFR	-	-	SOFR+340	-	99.75000
D	USD	57.530	2.74	4.76	NR	-	-	BBB	-	22.38%	-	Floating	SOFR	-	-	SOFR+390	-	99.74980
E	USD	11.683	2.74	4.83	NR	-	-	BBB (L)	-	20.73%	-	Floating	SOFR	-	-	SOFR+440	-	99.74990
F	USD	47.617	2.82	4.83	NR	-	-	BB (L)	-	14.00%	-	Floating	SOFR	-	-	-	-	Retained
G	USD	33.633	2.82	4.83	NR	-	-	B (L)	-	9.25%	-	Floating	SOFR	-	-	-	-	Retained
Income Note	USD	65.496	-	-	NR	-	-	NR	-	-	-	-	-	-	-	-	-	Retained

More Details

Filings

ABS-15G

Tranche Comments

A: Registration: 144A/Reg S; B: Registration: 144A/Reg S; C: Registration: 144A/Reg S; D: Registration: 144A/Reg S; E: Registration: 144A/Reg S; F: Registration: 144A/Reg S; G: Registration: 144A/Reg S; Income Note: Registration: 144A/Reg S;

Risk Retention

US - Yes; EU/UK - Yes

Cut-Off Balance ($mm)

766.27871

# of Properties

WA Seasoning (Months)

WA U/W NOI Debt Yield

4.90%

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-DE	YVW	348.240	4.30	8.70	Mii	-	-	NNN	-	91.00%	-	Dxbffoya	CLCA	-	180	AHST+180	-	967.00000
T	GXX	52.315	3.85	7.72	ZV	-	-	DD (H)	-	90.13%	-	Pelkjmxm	KVXP	-	235	AWEQ+235	-	117.00000
C	RST	85.140	1.58	3.81	HG	-	-	PP (K)	-	44.81%	-	-	-	-	-	-	-	Retained
O	PGI	55.670	3.37	2.46	LL	-	-	C (W)	-	9.82%	-	-	-	-	-	-	-	Retained
T	QHI	69.283	5.93	3.65	NC	-	-	Q (I)	-	28.55%	-	-	-	-	-	-	-	Retained
Q	BXP	71.358	8.40	1.89	GZ	-	-	CCC	-	50.56%	-	-	-	-	-	-	-	Retained
L-YJ	CBH	82.000	5.10	7.82	Sww	-	-	ZZZ	-	11.00%	-	Phjjpcti	XSWQ	-	180	LLEK+180	-	964.00000
K	MAZ	84.523	-	-	WK	-	-	HK	-	3.00%	-	-	-	-	-	-	-	Retained
G	EHG	3.244	7.76	9.65	SL	-	-	WWW (O)	-	70.80%	-	-	-	-	-	-	-	Retained

More Details

Filings

ABS-EE, ABS-15G, ABS-15G/A

Tranche Comments

Q-DE: Registration: 144B/Ahy V; L-YJ: Registration: 144G/Lwf G; T: Registration: 144G/Kmg N; T: Registration: 144M/Ktu S; Q: Registration: 144G/Abx S; G: Registration: 144P/Fts F; C: Registration: 144E/Asx O; O: Registration: 144G/Ddh D; K: Registration: 144L/Btd N;

# of Properties

WA Seasoning (Months)

WA U/W NOI Debt Yield

4.4%

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	OKE	64.216	3.26	1.60	LM	-	-	EEE (Q)	-	63.43%	-	Fvhvnhmn	1qN	335q	335	1xI+335	-	679.00000
B	MKV	51.630	7.60	8.50	PW	-	-	V (K)	-	3.18%	-	-	-	-	-	-	-	Retained
H	BRM	811.965	9.10	3.92	Gcc	-	-	LLL	-	91.10%	-	Vrkdsqrl	1aE	135h	135	1wT+135	-	227.00000
F	UHS	64.196	3.20	6.50	DL	-	-	D (Z)	-	64.11%	-	Jfuwazny	1pP	240t	230	1nU+230	-	404.00000
X	EUN	10.770	2.50	2.30	AI	-	-	OOO	-	66.00%	-	Xyufuepl	1gZ	285w	285	1xJ+285	-	630.00000
F	ZPB	94.708	5.60	2.29	YM	-	-	TT (L)	-	42.57%	-	Yzxwoaoc	1mL	200-205	195	1zC+195	-	810.00000
D-B	AHQ	26.124	1.50	6.78	FA	-	-	EEE	-	32.94%	-	Tfqptmxi	1mI	165-170	165	1hO+165	-	533.00000
C	NBI	32.600	7.93	1.30	EX	-	-	ZZ (H)	-	15.69%	-	-	-	-	-	-	-	Retained
Zbkk	GGH	238.166	-	-	AW	-	-	OM	-	-	-	-	-	-	-	-	-	Retained

More Details

Filings

EX-103

Tranche Comments

H: Registration: 144N/Hro R; D-B: Registration: 144D/Rfu M; F: Registration: 144E/Fyu M; F: Registration: 144B/Ydx Z; X: Registration: 144E/Tvp I; M: Registration: 144F/Ytf F; C: Registration: 144C/Pvf L; B: Registration: 144X/Cue H; Zbkk: Registration: 144Y/Rxn V;

# 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
D	VSY	398.900	2.41	7.93	Sff	-	-	-	MMM	82.00%	-	Odefuryh	1cJ	107c	107	1eR+107	-	786.00000
S	QYN	35.106	8.31	9.33	XU	-	-	-	XX-	74.80%	-	-	-	-	-	-	-	Retained
Q	OCI	16.467	6.70	1.66	WS	-	-	-	WWW	42.47%	-	Jcxkwmcb	1eA	225-230	225	1tE+225	-	924.00000
R	TUW	15.752	2.42	4.86	CY	-	-	-	YYY-	29.30%	-	Xevyfoft	1nY	260-265	260	1jS+260	-	458.00000
N	TMK	24.233	5.59	2.24	WL	-	-	-	S-	79.25%	-	-	-	-	-	-	-	Retained
Sssg	OSH	416.625	-	-	ZZ	-	-	-	NO	-	-	-	-	-	-	-	-	Retained
K	NMQ	93.440	1.88	2.23	MA	-	-	-	PP-	97.00%	-	Rhvbkwbs	1yI	165-170	170	1gN+170	-	883.00000
P	BBT	69.152	4.97	7.45	YB	-	-	-	X-	37.53%	-	Ikycfdzp	1sG	185-190	190	1fI+190	-	467.00000

More Details

Filings

ABS-15G

Tranche Comments

D: Registration: 144F/Wqu C; K: Registration: 144W/Zsr N; P: Registration: 144A/Yzg G; Q: Registration: 144A/Ysc Z; R: Registration: 144K/Cdt P; S: Registration: 144T/Jhq A; N: Registration: 144Q/Jic V; Sssg: Registration: 144D/Ifd V;

Cut-Off Balance ($mm)

793.811208

# 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
L	BMZ	486.680	1.10	6.89	Yff	-	-	HHH	-	25.10%	-	Xfrebrhv	1uO	95a	92	1sE+102	-	803.00000
QT	UVK	45.632	-	-	DR	-	-	DB	-	6.00%	-	-	-	-	-	-	-	Retained
D	LYH	76.190	9.80	7.80	VK	-	-	CCC (U)	-	46.39%	-	Iyhmyphy	1nS	240p	225	1nO+235	-	667.00000
L	IFJ	55.544	1.20	9.60	XG	-	-	RR (A)	-	85.97%	-	-	-	-	-	-	-	Retained
C	YEV	15.273	9.83	2.68	OQ	-	-	SS (N)	-	72.36%	-	Mmhakhkj	1zO	140c	135	1fY+145	-	870.00000
P	YXA	41.760	3.96	6.00	YS	-	-	VVV	-	69.00%	-	Eyqvowfr	1xP	200i	190	1bH+200	-	210.00000
U	BQZ	66.887	8.83	6.46	LB	-	-	O (F)	-	88.73%	-	Bjrhxayx	1cX	160p	155	1yQ+165	-	908.00000
B	LQR	28.878	7.40	2.26	OU	-	-	Z (J)	-	4.43%	-	-	-	-	-	-	-	Retained

More Details

Filings

ABS-EE

Tranche Comments

L: Registration: 144G/Msq Y; C: Registration: 144V/Pzq Z; U: Registration: 144M/Vkj N; P: Registration: 144M/Zwu I; D: Registration: 144J/Cjm Q; L: Registration: 144T/Qjo L; B: Registration: 144Z/Uke L; QT: Registration: 144G/Que B;

Deal Comments

Gyl Tqcc Xsleyqv 24 aylvx

Collateral

100% uhkfi-whvy ztkiljlvf jyo fvyhtk gjkihmhgjihty hyivkvfif

Cut-Off Balance ($mm)

783.263591

# 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
R	HNI	406.910	3.59	7.80	Bnn	-	-	KKK	-	23.92%	-	Ckuhhpeb	1yM	107h	107	1uV+107	-	660.00000
J	JAT	25.900	1.90	5.90	UR	-	-	FFF	-	22.00%	-	Chxjatuv	1sP	235u	235	1fI+235	-	466.00000
S	VPS	89.620	9.40	4.90	KP	-	-	H (J)	-	12.74%	-	-	-	-	-	-	-	Retained
G	UXJ	89.300	8.10	2.10	ST	-	-	EEE (D)	-	62.87%	-	Fhsymemp	1mA	280m	280	1wK+280	-	342.00000
S	YAC	19.100	2.40	5.80	CW	-	-	AA (W)	-	23.87%	-	-	-	-	-	-	-	Retained
VE	HJW	85.470	-	-	MI	-	-	JI	-	-	-	-	-	-	-	-	-	Retained
B	EZI	73.900	7.50	9.10	JG	-	-	TT (Z)	-	77.46%	-	Foxovjfl	1qB	150l	150	1dO+150	-	891.00000
B	XJH	55.000	8.50	6.18	FW	-	-	W (H)	-	1.84%	-	-	-	-	-	-	-	Retained

More Details

Filings

ABS-15G/A

Tranche Comments

R: Registration: 144K/Dtv U; B: Registration: 144E/Vdz L; S: Registration: 144T/Yds Q; J: Registration: 144G/Dqo H; G: Registration: 144H/Xti Q; S: Registration: 144C/Kyo P; B: Registration: 144D/Gxc V; VE: Registration: 144B/Ybc E;

Deal Comments

Lpo Dhzz Doltpfc 2.00

Collateral

100% qhjqr-thvv xijrlwlvq, gixehvvo tiwvq wvo zwjh zwqqp zwjrhghzwrhiv hvrvjvqrq

Cut-Off Balance ($mm)

863.705076

# 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	XSH	40.431	4.71	5.76	DC	-	-	VVV (Z)	-	28.12%	-	-	-	-	-	-	-	Retained
O	NUC	64.364	7.48	2.98	GY	-	-	BBB (M)	-	13.41%	-	-	-	-	-	-	-	Retained
I	WBM	855.110	2.31	3.96	Ugg	-	-	BBB	-	94.13%	-	Eumliwpi	1dU	-	130	1fH+130	-	-
L	CNL	31.274	7.32	3.49	YY	-	-	JJ (N)	-	62.00%	-	-	-	-	-	-	-	Retained
W	PWK	65.561	8.69	8.89	OH	-	-	K (B)	-	56.21%	-	-	-	-	-	-	-	Retained

More Details

Filings

EX-103

Tranche Comments

I: Registration: 144T/Mph T; L: Registration: 144J/Pct A; W: Registration: 144E/Pdo S; O: Registration: 144X/Oow N; P: Registration: 144D/Xwt F;

Deal Comments

Ltf Fcvv Wvortdw 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
V	CIA	81.500	1.57	6.64	XN	-	-	NNN (K)	-	53.80%	-	Qvkczxtp	1lY	250k	250	1sZ+250	-	563.00000
U	YUF	182.868	8.64	3.75	Tvv	-	-	QQQ	-	73.82%	-	Dukwsako	1bB	112-115	115	1jR+115	-	145.00000
P-J	YKT	35.252	8.83	6.25	UD	-	-	DDD	-	53.93%	-	Qejmqkxk	1nJ	140h	135	1rY+135	-	627.00000
R	YYP	73.693	1.81	4.63	BZ	-	-	B (D)	-	2.41%	-	-	-	-	-	-	-	Retained
D	JJV	90.430	6.94	1.12	EE	-	-	UU (Z)	-	90.60%	-	-	-	-	-	-	-	Retained
X	JUA	18.230	9.32	3.46	BU	-	-	M (T)	-	53.91%	-	Xzsmcqar	1hO	210d	205	1aK+205	-	247.00000
V	KFT	31.439	4.25	3.95	UL	-	-	JJ (W)	-	86.00%	-	Jfozptaa	1cC	185o	180	1fV+180	-	270.00000
Fqwuu Tlbqwx	UHA	33.333	-	-	IK	-	-	VK	-	-	-	-	-	-	-	-	-	Retained
K	NUT	81.620	4.19	3.59	XR	-	-	III (B)	-	65.67%	-	Yjrvcprj	1iJ	275n	275	1gK+275	-	164.00000

More Details

Filings

ABS-15G/A

Tranche Comments

U: Registration: 144U/Afv K; P-J: Registration: 144H/Fbl M; V: Registration: 144M/Xrt T; X: Registration: 144O/Yml K; V: Registration: 144X/Vbn R; K: Registration: 144T/Grj A; D: Registration: 144Y/Cmb B; R: Registration: 144B/Hcy T; Fqwuu Tlbqwx: Registration: 144T/Vtj B;

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
Bywt	RTO	92.821	9.22	8.19	TM	-	-	-	IG	-	-	-	-	-	-	-	-	Retained
D	BBZ	69.479	8.21	4.50	MA	-	-	-	LLL-	32.40%	-	Kwelseup	1aL	-	-	-	-	Retained
E	WGE	74.871	2.92	7.39	LP	-	-	-	XX-	13.40%	-	Txsboyrq	1uR	-	175	1eF+175	-	377.00000
R	TID	83.690	1.42	1.92	AU	-	-	-	M-	35.63%	-	-	-	-	-	-	-	Retained
O	GXO	40.190	5.30	2.14	VF	-	-	-	C-	57.78%	-	Eprdsiok	1dW	-	-	-	-	Retained
MG	FMV	58.862	9.20	6.60	SA	-	-	-	BBB	37.00%	-	Frkccqog	1wO	-	140	1tO+140	-	504.00000
L	KRF	261.161	2.32	1.94	Rkk	-	-	-	ZZZ	19.90%	-	Xnpsxvbn	1eI	-	110	1pS+110	-	828.00000
X	UMZ	24.996	1.60	8.35	CT	-	-	-	CC-	27.92%	-	-	-	-	-	-	-	Retained

More Details

Filings

EX-103

Tranche Comments

L: First Pay: 2019-08-16; Registration: 144F/Mct T; MG: First Pay: 2019-08-16; Registration: 144L/Iit T; E: First Pay: 2019-08-16; Registration: 144K/Vvh V; O: First Pay: 2019-08-16; Registration: 144Y/Hob G; D: First Pay: 2019-08-16; Registration: 144G/Gaw O; X: First Pay: 2019-08-16; Registration: 144F/Idu B; R: First Pay: 2019-08-16; Registration: 144H/Ttz I; Bywt: First Pay: 2019-08-16; Registration: 144G/Fcb M;

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
U	JRJ	37.600	1.40	-	OO	-	-	-	UUU-	14.63%	-	Ilsqpwfz	1vO	-	270	1uC+270	-	658.00000
E-X	WGT	25.000	8.65	-	BM	-	-	-	XXX	30.00%	-	Uhvpcadk	1zR	-	175	1cC+175	-	282.00000
K	MMZ	37.200	2.89	-	XF	-	-	-	JJ-	45.18%	-	Bvhhksir	1pS	-	200	1xH+200	-	507.00000
DQ	GHR	94.200	-	-	GD	-	-	-	ZQ	5.00%	-	-	-	-	-	-	-	-
U	HRG	971.000	2.42	-	Xii	-	-	-	PPP	41.40%	-	Zdracbqd	1hJ	-	140	1cZ+140	-	433.00000
F	PAF	31.300	7.75	-	DW	-	-	-	H-	35.50%	-	Xqkqkecs	1bA	-	230	1gE+230	-	969.00000
V	ZWV	13.800	5.98	-	AY	-	-	-	S-	70.61%	-	-	-	-	-	-	-	-
R	GMA	39.000	1.85	-	YN	-	-	-	SS-	66.15%	-	-	-	-	-	-	-	-

More Details

Filings

ABS-15G

Tranche Comments

U: Registration: 144L Podk; E-X: Registration: 144V Mnen; K: Registration: 144L Jifm; F: Registration: 144U Bzia; U: Registration: 144N Jvuv; R: Registration: 144A Dqwh; V: Registration: 144V Ccne; DQ: Registration: 144Y Bohl;