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)

225.84898

# 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
R	WZK	47.312	4.52	9.91	WU	-	-	II (R)	-	90.32%	-	Pimoepui	JODV	-	-	CNZS+290	-	88.73000
Swfjrl Hjol	NIF	29.398	-	-	KN	-	-	ZI	-	-	-	-	-	-	-	-	-	Retained
J	OIC	66.933	5.11	1.39	MP	-	-	A (C)	-	3.92%	-	Vfkasial	VUAD	-	-	-	-	Retained
U	GMC	19.258	6.77	6.75	SY	-	-	P (T)	-	56.50%	-	Asobqxbr	DJKS	-	-	MVIY+340	-	31.69000
R	URR	78.840	3.57	1.91	OI	-	-	PPP (R)	-	85.72%	-	Crcprshq	MGNV	-	-	NKFG+440	-	50.23090
T	RIL	98.990	6.13	9.15	FF	-	-	DDD	-	69.52%	-	Bhjyjebv	ZBCQ	-	-	HHTL+390	-	20.53360
M	OIF	53.145	7.13	4.71	JT	-	-	II (V)	-	88.00%	-	Selmdkbr	GGCV	-	-	-	-	Retained
F	YUZ	342.144	3.56	7.80	Bll	-	-	EEE	-	51.00%	-	Xfhwdwby	NYEJ	-	-	ITYY+220	-	35.15240

More Details

Filings

ABS-15G/A

Tranche Comments

F: Registration: 144L/Raq X; R: Registration: 144F/Bav Z; U: Registration: 144T/Xbi H; T: Registration: 144G/Mxj E; R: Registration: 144X/Wyh I; M: Registration: 144A/Iet G; J: Registration: 144F/Qix B; Swfjrl Hjol: Registration: 144I/Duv A;

Risk Retention

RD - Cblc GR/RP - Cbl

Cut-Off Balance ($mm)

789.50140

# 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
Q	YFV	2.230	7.17	1.25	WE	-	-	TTT (E)	-	15.50%	-	-	-	-	-	-	-	Retained
N-OX	UQZ	95.000	3.70	9.94	Xqq	-	-	CCC	-	44.00%	-	Jjklbifw	VJGF	-	180	JKIG+180	-	729.00000
O	YIQ	67.984	-	-	TJ	-	-	GZ	-	2.00%	-	-	-	-	-	-	-	Retained
I-LC	WXI	521.889	9.90	9.25	Nzz	-	-	KKK	-	17.00%	-	Kjjfpdds	BCEH	-	180	KWXB+180	-	831.00000
J	SRS	85.500	3.82	7.27	FV	-	-	XX (L)	-	68.41%	-	-	-	-	-	-	-	Retained
B	TNS	95.658	9.36	3.85	DW	-	-	U (F)	-	3.63%	-	-	-	-	-	-	-	Retained
Q	TQA	18.961	6.96	4.19	EN	-	-	HH (Q)	-	99.48%	-	Wkxbxhmn	BXUV	-	235	NQXF+235	-	300.00000
B	UZD	90.506	3.50	3.46	QQ	-	-	DDD	-	96.50%	-	-	-	-	-	-	-	Retained
K	MZD	66.974	6.33	6.15	DT	-	-	A (X)	-	14.80%	-	-	-	-	-	-	-	Retained

More Details

Filings

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

Tranche Comments

I-LC: Registration: 144J/Kjw W; N-OX: Registration: 144Z/Idu I; Q: Registration: 144D/Rls L; K: Registration: 144G/Twd Q; B: Registration: 144C/Bbh A; Q: Registration: 144N/Xes U; J: Registration: 144G/Qzk D; B: Registration: 144F/Pvr F; O: Registration: 144V/Wwx O;

# 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
Dutb	UJR	426.923	-	-	PL	-	-	GQ	-	-	-	-	-	-	-	-	-	Retained
W	QCQ	66.990	1.41	2.20	FR	-	-	V (M)	-	8.91%	-	-	-	-	-	-	-	Retained
I	FBU	13.323	4.92	7.90	YV	-	-	AAA (V)	-	22.98%	-	Ldwuuvpp	1pW	335i	335	1fZ+335	-	761.00000
B	KYE	45.200	4.88	2.40	FC	-	-	TT (G)	-	28.49%	-	-	-	-	-	-	-	Retained
Z	TBI	50.493	9.30	2.10	GG	-	-	HHH	-	18.00%	-	Hfmwmefu	1oI	285m	285	1dP+285	-	801.00000
P	BGI	25.339	2.80	6.77	IM	-	-	MM (R)	-	57.52%	-	Ojqhohdj	1lK	200-205	195	1sM+195	-	365.00000
M	MRK	903.653	5.10	8.73	Jnn	-	-	HHH	-	59.70%	-	Gqvlqplk	1yI	135d	135	1wK+135	-	486.00000
A	KJM	55.773	9.20	3.10	YD	-	-	U (A)	-	50.63%	-	Hefqqubz	1kV	240h	230	1fY+230	-	807.00000
V-H	VNR	48.621	8.20	9.48	HE	-	-	ZZZ	-	93.91%	-	Wmdspqzl	1gR	165-170	165	1jH+165	-	262.00000

More Details

Filings

ABS-15G/A

Tranche Comments

M: Registration: 144W/Bwl V; V-H: Registration: 144I/Wrb R; P: Registration: 144M/Ele H; A: Registration: 144W/And V; Z: Registration: 144Y/Oev G; I: Registration: 144B/Lhh N; B: Registration: 144J/Mjf S; W: Registration: 144H/Adm B; Dutb: Registration: 144G/Pfn F;

# 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	PRS	776.240	9.91	5.77	Xvv	-	-	-	BBB	67.00%	-	Rvejdief	1uR	107z	107	1zT+107	-	734.00000
J	JZC	15.718	4.72	8.19	CE	-	-	-	KK-	62.40%	-	-	-	-	-	-	-	Retained
N	VLT	65.841	8.86	7.12	BZ	-	-	-	D-	73.31%	-	Xofoemox	1sU	185-190	190	1wN+190	-	201.00000
P	XMT	94.555	5.34	1.98	SM	-	-	-	P-	14.30%	-	-	-	-	-	-	-	Retained
Ekum	WYI	325.800	-	-	QL	-	-	-	YN	-	-	-	-	-	-	-	-	Retained
V	ZPY	32.670	4.60	9.73	NY	-	-	-	FF-	29.00%	-	Lzlrxyst	1qX	165-170	170	1mW+170	-	982.00000
Q	EVM	63.111	8.31	7.98	OQ	-	-	-	HHH	93.63%	-	Eyvfrije	1aY	225-230	225	1tC+225	-	168.00000
I	GCJ	45.278	8.28	2.78	FL	-	-	-	VVV-	85.90%	-	Yvxtzuwt	1dS	260-265	260	1pH+260	-	744.00000

More Details

Filings

ABS-15G/A

Tranche Comments

D: Registration: 144Y/Lbf V; V: Registration: 144E/Ehc D; N: Registration: 144H/Uza S; Q: Registration: 144D/Ccg A; I: Registration: 144Y/Chf Q; J: Registration: 144A/Ivh M; P: Registration: 144Q/Wfu G; Ekum: Registration: 144E/Wag S;

Cut-Off Balance ($mm)

531.468259

# of Properties

WA Seasoning (Months)

WA U/W NOI Debt Yield

5.5%

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
W	TQI	30.853	1.78	1.92	BS	-	-	NN (F)	-	89.82%	-	Hsdubewq	1kI	140f	135	1zB+145	-	237.00000
G	EJZ	28.984	2.40	1.20	JB	-	-	NN (G)	-	11.79%	-	-	-	-	-	-	-	Retained
U	VBT	92.280	5.35	4.00	LZ	-	-	RRR	-	42.00%	-	Uzkahkzb	1oX	200q	190	1yC+200	-	846.00000
H	KRD	54.730	2.20	4.20	HV	-	-	ZZZ (D)	-	78.44%	-	Mvmbhvzq	1mT	240x	225	1tK+235	-	943.00000
BG	UJK	22.887	-	-	BV	-	-	VH	-	9.00%	-	-	-	-	-	-	-	Retained
Z	POM	223.710	9.70	7.40	Czz	-	-	WWW	-	83.80%	-	Zebeqebm	1iP	95i	92	1jX+102	-	265.00000
K	FPB	39.789	4.41	6.60	VA	-	-	N (M)	-	43.68%	-	Xdodefcs	1rD	160u	155	1wP+165	-	171.00000
C	LCY	84.858	4.90	8.32	US	-	-	Q (N)	-	3.91%	-	-	-	-	-	-	-	Retained

More Details

Filings

ABS-15G/A

Tranche Comments

Z: Registration: 144I/Kdr C; W: Registration: 144V/Aig V; K: Registration: 144A/Dom K; U: Registration: 144J/Ple U; H: Registration: 144I/Bqd O; G: Registration: 144E/Ouz X; C: Registration: 144Y/Czm Y; BG: Registration: 144K/Xfp B;

Deal Comments

Bzu Vxbb Klfzzgs 24 dzuul

Collateral

100% yerjh-vezs yqrhexezj xsw jzseqr xxrheaexxheqs eshzrzjhj

Cut-Off Balance ($mm)

136.905746

# 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
U	TFC	200.370	9.45	8.42	Vaa	-	-	SSS	-	88.26%	-	Yqdeejjz	1cG	107y	107	1mY+107	-	133.00000
B	GLF	84.200	3.40	7.90	DD	-	-	RR (A)	-	96.72%	-	Mbpdoapf	1jZ	150a	150	1tW+150	-	646.00000
ZY	HPU	92.830	-	-	YB	-	-	KI	-	-	-	-	-	-	-	-	-	Retained
B	SHS	81.660	5.80	3.10	NA	-	-	R (F)	-	33.22%	-	-	-	-	-	-	-	Retained
A	OMC	10.620	3.15	5.90	MR	-	-	HH (W)	-	82.50%	-	-	-	-	-	-	-	Retained
U	KZC	89.000	9.10	7.61	WH	-	-	D (Q)	-	1.65%	-	-	-	-	-	-	-	Retained
W	CXD	66.300	4.60	8.20	UA	-	-	TTT	-	44.00%	-	Hfustuvo	1lF	235r	235	1iV+235	-	581.00000
K	CHZ	47.700	7.96	2.50	GM	-	-	MMM (E)	-	42.83%	-	Tixvbsni	1oP	280t	280	1mQ+280	-	123.00000

More Details

Filings

EX-102

Tranche Comments

U: Registration: 144U/Mvh R; B: Registration: 144T/Uss C; B: Registration: 144A/Tlt B; W: Registration: 144L/Uoh Y; K: Registration: 144G/Frv V; A: Registration: 144H/Lci C; U: Registration: 144W/Ufc Y; ZY: Registration: 144O/Fqo S;

Deal Comments

Ghw Dhkk Rfqxhzy 2.00

Collateral

100% sivzf-diev sfvftktez, afsvivel dfkvz kvl vkvi vkzzd vkvfiaivkfifv ivfevezfz

Cut-Off Balance ($mm)

795.132436

# 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
G	FIY	477.630	4.97	9.55	Mxx	-	-	TTT	-	72.54%	-	Usjloeha	1gJ	-	130	1wX+130	-	-
A	FWN	86.162	2.72	1.51	GI	-	-	Q (J)	-	30.63%	-	-	-	-	-	-	-	Retained
O	VSZ	56.313	3.11	5.98	XG	-	-	PP (H)	-	80.00%	-	-	-	-	-	-	-	Retained
T	HXI	30.205	5.91	8.98	AP	-	-	LLL (Y)	-	10.90%	-	-	-	-	-	-	-	Retained
J	KEE	40.172	9.56	4.10	HY	-	-	ZZZ (Y)	-	84.90%	-	-	-	-	-	-	-	Retained

More Details

Filings

EX-103

Tranche Comments

G: Registration: 144N/Lov X; O: Registration: 144F/Uip U; A: Registration: 144K/Klt F; T: Registration: 144U/Ksx I; J: Registration: 144X/Vav U;

Deal Comments

Jbt Uwqq Ngusboe 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
W	YYR	73.744	9.86	6.23	ZE	-	-	C (Y)	-	9.30%	-	-	-	-	-	-	-	Retained
L	LGD	562.799	4.21	6.55	Too	-	-	VVV	-	30.41%	-	Ivcfptvs	1qI	112-115	115	1pF+115	-	365.00000
C	WVB	53.300	4.41	6.52	NP	-	-	VVV (F)	-	88.62%	-	Gpvmttpj	1sI	250y	250	1wE+250	-	537.00000
Q	NPT	59.190	3.91	8.88	HA	-	-	KKK (A)	-	48.49%	-	Mksxwzmc	1kZ	275x	275	1pY+275	-	250.00000
Oydcc Lrvydh	TYQ	24.991	-	-	KM	-	-	XE	-	-	-	-	-	-	-	-	-	Retained
F	CQO	78.467	5.89	1.49	LO	-	-	TT (T)	-	11.80%	-	-	-	-	-	-	-	Retained
E	VJN	87.140	8.99	5.89	ZX	-	-	E (J)	-	20.69%	-	Lqsxadmi	1dF	210s	205	1yN+205	-	513.00000
H-C	CLJ	26.794	9.27	6.65	LV	-	-	SSS	-	41.73%	-	Cbddcxfe	1yU	140z	135	1sU+135	-	344.00000
C	LLA	84.671	7.17	6.43	HZ	-	-	ZZ (D)	-	63.00%	-	Jsvoliic	1rE	185q	180	1eZ+180	-	817.00000

More Details

Filings

EX-102

Tranche Comments

L: Registration: 144H/Lsk X; H-C: Registration: 144J/Knq W; C: Registration: 144D/Qjw J; E: Registration: 144Q/Uae F; C: Registration: 144J/Jnm M; Q: Registration: 144T/Beo O; F: Registration: 144K/Tbp S; W: Registration: 144E/Gdr X; Oydcc Lrvydh: Registration: 144K/Din N;

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	EXQ	38.954	1.28	4.27	US	-	-	-	II-	99.40%	-	Sbdqwcht	1cQ	-	175	1iY+175	-	130.00000
Jteg	FEL	63.589	7.36	9.25	QC	-	-	-	NA	-	-	-	-	-	-	-	-	Retained
A	VCP	247.753	2.23	5.32	Kmm	-	-	-	SSS	15.90%	-	Azaxksra	1wT	-	110	1uF+110	-	200.00000
P	HHR	93.349	5.43	4.70	BC	-	-	-	PPP-	59.50%	-	Lqborcei	1uJ	-	-	-	-	Retained
A	FHV	17.620	1.50	7.44	ZC	-	-	-	O-	14.15%	-	Zmpbpzae	1zT	-	-	-	-	Retained
V	JUT	82.358	5.50	7.53	LM	-	-	-	TT-	66.30%	-	-	-	-	-	-	-	Retained
L	ASD	94.370	1.29	4.19	OL	-	-	-	G-	71.28%	-	-	-	-	-	-	-	Retained
BT	EUQ	47.954	6.67	5.10	LK	-	-	-	CCC	14.00%	-	Qxoqmcab	1aM	-	140	1dH+140	-	980.00000

More Details

Filings

ABS-15G

Tranche Comments

A: First Pay: 2019-08-16; Registration: 144A/Kew Y; BT: First Pay: 2019-08-16; Registration: 144P/Rpz T; C: First Pay: 2019-08-16; Registration: 144I/Iqc N; A: First Pay: 2019-08-16; Registration: 144D/Wkc O; P: First Pay: 2019-08-16; Registration: 144L/Zpn F; V: First Pay: 2019-08-16; Registration: 144O/Ybp G; L: First Pay: 2019-08-16; Registration: 144A/Gvg P; Jteg: First Pay: 2019-08-16; Registration: 144M/Xud A;

Reset

Yes