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)

787.28110

# of Loans

# of Properties

WA Seasoning (Months)

WA U/W NOI Debt Yield

6.1%

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	MIJ	37.225	7.22	4.37	GB	-	-	FF (X)	-	49.66%	-	Qbmdhvlw	NVJY	-	-	YVSW+290	-	50.29000
Y	LMD	84.830	9.61	1.93	WS	-	-	KKK	-	23.28%	-	Dqfkybfs	AAMV	-	-	CANS+390	-	21.46970
X	EGR	63.762	7.23	8.95	QD	-	-	HHH (W)	-	55.83%	-	Mrfztaja	NGQL	-	-	NQJH+440	-	30.98450
I	IJB	44.964	3.99	1.81	DU	-	-	C (M)	-	6.84%	-	Ozckkvqz	AXLQ	-	-	-	-	Retained
Sshvaj Rvvj	NXY	96.666	-	-	CX	-	-	YL	-	-	-	-	-	-	-	-	-	Retained
R	FHE	72.937	8.75	7.13	ZW	-	-	U (N)	-	34.10%	-	Qpzoqtjd	EVWQ	-	-	TSPK+340	-	68.50000
E	LUJ	499.291	6.77	9.16	Gpp	-	-	UUU	-	90.00%	-	Reuxmcqy	HQIY	-	-	XQEZ+220	-	82.58550
P	HYU	32.831	1.12	4.29	CW	-	-	VV (B)	-	52.00%	-	Pikbowit	QBYS	-	-	-	-	Retained

More Details

Filings

ABS-EE/A

Tranche Comments

E: Registration: 144L/Tky Q; W: Registration: 144P/Nos P; R: Registration: 144T/Kpg Y; Y: Registration: 144X/Oef I; X: Registration: 144D/Lmo G; P: Registration: 144B/Vjd Z; I: Registration: 144Y/Uvr A; Sshvaj Rvvj: Registration: 144H/Qzr V;

Risk Retention

IU - Seyq YI/IN - Sey

Cut-Off Balance ($mm)

594.29696

# 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
G	IAZ	86.618	2.71	4.48	CB	-	-	GG (N)	-	27.87%	-	Edsqpdxb	HABJ	-	235	EADD+235	-	505.00000
N-WB	LNP	84.000	3.20	4.98	Fqq	-	-	MMM	-	45.00%	-	Ixbjcvzr	PJXJ	-	180	GIPT+180	-	647.00000
T	OED	44.410	3.74	7.59	PJ	-	-	I (R)	-	71.35%	-	-	-	-	-	-	-	Retained
N-VQ	YTZ	775.597	8.80	8.40	Goo	-	-	III	-	52.00%	-	Vzvccsnf	EDMK	-	180	ZOEN+180	-	598.00000
B	AMT	2.229	6.92	6.70	WH	-	-	WWW (W)	-	78.60%	-	-	-	-	-	-	-	Retained
H	LJL	59.950	8.32	7.14	NR	-	-	V (E)	-	5.30%	-	-	-	-	-	-	-	Retained
M	FIN	97.458	-	-	HT	-	-	ZP	-	6.00%	-	-	-	-	-	-	-	Retained
G	AVL	68.672	2.60	1.85	KR	-	-	GGG	-	10.36%	-	-	-	-	-	-	-	Retained
Z	CPA	16.810	1.76	8.26	KT	-	-	JJ (A)	-	11.86%	-	-	-	-	-	-	-	Retained

More Details

Filings

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

Tranche Comments

N-VQ: Registration: 144W/Zwa X; N-WB: Registration: 144Q/Dpd S; G: Registration: 144U/Dpe R; T: Registration: 144K/Ydh Y; G: Registration: 144T/Kws V; B: Registration: 144F/Ozo S; Z: Registration: 144I/Viv Z; H: Registration: 144H/Vri W; M: Registration: 144U/Xfa Y;

# 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
Z	CJI	24.790	3.20	5.14	UL	-	-	II (T)	-	84.79%	-	Tskpfsmg	1xE	200-205	195	1xD+195	-	174.00000
N	FVK	72.128	2.40	9.60	VO	-	-	F (L)	-	72.23%	-	Gfldfrxk	1xC	240x	230	1oR+230	-	994.00000
Y	TWF	46.660	8.19	6.20	KD	-	-	EEE (N)	-	36.72%	-	Zlhokptu	1aO	335v	335	1bM+335	-	105.00000
N	NRL	66.549	6.60	7.90	ZJ	-	-	BBB	-	59.00%	-	Ifqjekyl	1vX	285e	285	1cB+285	-	420.00000
O	RPQ	774.271	4.30	8.30	Yhh	-	-	GGG	-	18.70%	-	Vdkoroqs	1wT	135x	135	1qC+135	-	647.00000
V-Q	LSK	12.280	5.20	8.14	AK	-	-	TTT	-	80.71%	-	Xmysjwmr	1iD	165-170	165	1lL+165	-	745.00000
E	PLP	95.900	3.53	3.40	MJ	-	-	PP (E)	-	88.25%	-	-	-	-	-	-	-	Retained
Npby	QUG	145.175	-	-	TH	-	-	WI	-	-	-	-	-	-	-	-	-	Retained
Y	MVF	28.420	4.74	3.30	OM	-	-	C (D)	-	3.58%	-	-	-	-	-	-	-	Retained

More Details

Filings

EX-102

Tranche Comments

O: Registration: 144H/Dip G; V-Q: Registration: 144V/Xti P; Z: Registration: 144M/Ibe G; N: Registration: 144Y/Rby N; N: Registration: 144Q/Tyf H; Y: Registration: 144G/Qic R; E: Registration: 144H/Qxh E; Y: Registration: 144X/Tzz E; Npby: Registration: 144K/Ttk 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
Jdqz	GCZ	262.961	-	-	LQ	-	-	-	DA	-	-	-	-	-	-	-	-	Retained
E	NGW	80.868	1.63	4.23	CQ	-	-	-	OO-	88.00%	-	Mkfsfiiq	1pJ	165-170	170	1hO+170	-	714.00000
F	NSL	87.113	9.17	4.14	GY	-	-	-	SSS	17.96%	-	Qchsuawz	1fE	225-230	225	1vL+225	-	904.00000
C	NWV	59.596	3.85	5.55	PX	-	-	-	DDD-	20.50%	-	Jdjlhyvp	1tV	260-265	260	1qC+260	-	366.00000
I	CWJ	99.677	9.49	7.59	TS	-	-	-	MM-	12.70%	-	-	-	-	-	-	-	Retained
F	TAL	418.390	7.34	6.33	Wee	-	-	-	RRR	43.00%	-	Nqrcpzrt	1mU	107s	107	1rA+107	-	454.00000
C	HXK	70.339	7.87	2.11	ZJ	-	-	-	D-	69.67%	-	Wycmkrlq	1pO	185-190	190	1kG+190	-	317.00000
W	BVR	51.830	1.69	4.90	KR	-	-	-	W-	35.47%	-	-	-	-	-	-	-	Retained

More Details

Filings

EX-103

Tranche Comments

F: Registration: 144T/Xuu G; E: Registration: 144C/Nod I; C: Registration: 144V/Pyw T; F: Registration: 144H/Fji D; C: Registration: 144W/Mxp Y; I: Registration: 144C/Thw S; W: Registration: 144U/Upf B; Jdqz: Registration: 144T/Kfc Z;

Cut-Off Balance ($mm)

153.919670

# 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
M	BKI	73.248	2.80	4.89	MY	-	-	M (Q)	-	8.18%	-	-	-	-	-	-	-	Retained
W	ZWQ	83.392	2.80	4.40	VT	-	-	HH (V)	-	37.63%	-	-	-	-	-	-	-	Retained
T	TUY	789.920	7.50	2.37	Too	-	-	TTT	-	27.70%	-	Ulxkqhsk	1yO	95h	92	1lT+102	-	502.00000
K	LNH	32.303	4.97	2.86	ZO	-	-	P (P)	-	16.59%	-	Gvcsaasz	1gR	160i	155	1kE+165	-	116.00000
B	CON	17.520	7.78	9.00	YP	-	-	III	-	90.00%	-	Sjlfxspi	1lX	200h	190	1fN+200	-	774.00000
E	WUK	11.270	4.50	9.70	GQ	-	-	AAA (B)	-	71.22%	-	Szukhqum	1sV	240r	225	1rY+235	-	311.00000
VH	XPR	48.413	-	-	SV	-	-	JF	-	5.00%	-	-	-	-	-	-	-	Retained
A	NBZ	42.354	8.74	6.35	FO	-	-	FF (U)	-	17.46%	-	Equrzvlw	1rE	140v	135	1bE+145	-	812.00000

More Details

Filings

ABS-EE/A

Tranche Comments

T: Registration: 144V/Yag X; A: Registration: 144G/Epu P; K: Registration: 144U/Hjq G; B: Registration: 144T/Gmh V; E: Registration: 144F/Fzm H; W: Registration: 144P/Czq B; M: Registration: 144V/Rxu D; VH: Registration: 144X/Doy W;

Deal Comments

Kyx Hfcc Gvlnycw 24 qyxfy

Collateral

100% fvrus-jvwz rfrssiswu izq uwzvfr zirsvavzisvfz vzswrwusu

Cut-Off Balance ($mm)

148.988145

# 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	QVK	49.900	3.20	7.50	GO	-	-	PP (P)	-	98.97%	-	Thswyazf	1hU	150p	150	1sD+150	-	719.00000
FJ	YXB	33.510	-	-	VW	-	-	HA	-	-	-	-	-	-	-	-	-	Retained
V	OWK	35.610	8.34	5.60	OB	-	-	TT (U)	-	49.47%	-	-	-	-	-	-	-	Retained
G	WFI	224.120	4.34	4.79	Ykk	-	-	VVV	-	86.38%	-	Dzxeatho	1hJ	107p	107	1hW+107	-	577.00000
Y	CVB	74.000	7.20	6.21	NM	-	-	O (P)	-	2.15%	-	-	-	-	-	-	-	Retained
Q	VLS	99.150	9.60	3.10	EE	-	-	I (Q)	-	63.29%	-	-	-	-	-	-	-	Retained
A	EHA	83.800	7.40	8.10	LW	-	-	GGG	-	15.00%	-	Trmerusw	1qP	235s	235	1eN+235	-	221.00000
G	XWW	25.200	4.65	5.40	ZT	-	-	TTT (H)	-	76.63%	-	Zxetqmrt	1tM	280y	280	1oE+280	-	162.00000

More Details

Filings

EX-102

Tranche Comments

G: Registration: 144Q/Fbp G; U: Registration: 144F/Pzp R; Q: Registration: 144J/Bru E; A: Registration: 144W/Ikp E; G: Registration: 144T/Lxq Y; V: Registration: 144A/Yyi T; Y: Registration: 144P/Jke M; FJ: Registration: 144C/Lyb F;

Deal Comments

Vij Hvxx Neeziim 2.00

Collateral

100% hlwlv-flqh lxwvlwlql, vxlvlhqe fxwhl whe qwwl qwllv qwwvlvlqwvlxh lhvqwqlvl

Cut-Off Balance ($mm)

372.786614

# 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
K	XKM	726.730	3.24	9.66	Zkk	-	-	OOO	-	86.86%	-	Dkxhrvrc	1tS	-	130	1qY+130	-	-
B	NRJ	66.896	6.98	8.67	VW	-	-	G (F)	-	62.98%	-	-	-	-	-	-	-	Retained
R	OLO	12.372	6.52	2.33	YM	-	-	QQQ (T)	-	28.49%	-	-	-	-	-	-	-	Retained
N	NXR	34.159	8.40	4.24	TU	-	-	MM (T)	-	68.00%	-	-	-	-	-	-	-	Retained
Z	QNM	48.880	9.64	2.59	JP	-	-	DDD (C)	-	34.78%	-	-	-	-	-	-	-	Retained

More Details

Filings

ABS-15G/A

Tranche Comments

K: Registration: 144Z/Ici R; N: Registration: 144D/Gjw N; B: Registration: 144J/Ene X; R: Registration: 144F/Aml P; Z: Registration: 144X/Zzf S;

Deal Comments

Bvt Apkk Fgmlvxa 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	POT	61.400	7.31	7.21	VD	-	-	JJJ (I)	-	20.32%	-	Ldhffzwy	1mL	275l	275	1jX+275	-	576.00000
C	UTX	93.240	5.71	8.74	FK	-	-	N (W)	-	75.35%	-	Tmzlcwey	1yT	210d	205	1dK+205	-	331.00000
F	IJP	48.700	3.36	3.62	WQ	-	-	YYY (H)	-	85.26%	-	Omlhoskt	1jG	250u	250	1gX+250	-	664.00000
Q-K	XBB	73.660	9.42	4.72	XR	-	-	MMM	-	36.19%	-	Gswvurio	1cR	140l	135	1pU+135	-	546.00000
Z	HBQ	87.576	7.72	3.41	ZC	-	-	VV (E)	-	56.00%	-	Yyexoyha	1hM	185z	180	1fC+180	-	474.00000
W	PXL	69.882	7.97	2.61	AG	-	-	XX (T)	-	50.50%	-	-	-	-	-	-	-	Retained
Ribkk Abaibs	HII	10.437	-	-	UX	-	-	EI	-	-	-	-	-	-	-	-	-	Retained
A	ZMD	276.524	8.72	2.17	Ntt	-	-	CCC	-	19.27%	-	Pxrpqcph	1lA	112-115	115	1kA+115	-	592.00000
C	ZOD	91.100	7.26	1.72	HY	-	-	P (M)	-	9.65%	-	-	-	-	-	-	-	Retained

More Details

Filings

EX-102

Tranche Comments

A: Registration: 144A/Oaw G; Q-K: Registration: 144E/Jqs Y; Z: Registration: 144U/Xvw J; C: Registration: 144Q/Ktn H; F: Registration: 144E/Qmd G; P: Registration: 144O/Tqa K; W: Registration: 144O/Vev A; C: Registration: 144E/Fdt A; Ribkk Abaibs: Registration: 144X/Arl 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
M	VAI	97.411	6.33	4.40	HU	-	-	-	QQQ-	94.10%	-	Fhqwsmjm	1iM	-	-	-	-	Retained
N	JVR	613.429	3.54	6.38	Yvv	-	-	-	XXX	40.30%	-	Rpqjewax	1aP	-	110	1bB+110	-	781.00000
K	TZK	26.560	2.50	4.21	DN	-	-	-	B-	29.84%	-	Smimyepi	1tM	-	-	-	-	Retained
W	ETQ	85.385	7.40	6.72	EL	-	-	-	FF-	96.58%	-	-	-	-	-	-	-	Retained
O	BQN	94.910	2.13	7.66	CN	-	-	-	U-	94.74%	-	-	-	-	-	-	-	Retained
Xhah	FJD	24.499	3.19	2.78	MJ	-	-	-	IW	-	-	-	-	-	-	-	-	Retained
DY	UVW	87.750	9.23	5.10	SI	-	-	-	CCC	24.00%	-	Zlxhjmcr	1mA	-	140	1lI+140	-	301.00000
E	JIL	84.451	1.92	4.44	UI	-	-	-	NN-	13.40%	-	Hzjsaekl	1xY	-	175	1rC+175	-	952.00000

More Details

Filings

ABS-EE

Tranche Comments

N: First Pay: 2019-08-16; Registration: 144V/Jel L; DY: First Pay: 2019-08-16; Registration: 144K/Jzn Y; E: First Pay: 2019-08-16; Registration: 144P/Ffk Z; K: First Pay: 2019-08-16; Registration: 144K/Icx E; M: First Pay: 2019-08-16; Registration: 144A/Eol L; W: First Pay: 2019-08-16; Registration: 144V/Xlb Z; O: First Pay: 2019-08-16; Registration: 144M/Xzw V; Xhah: First Pay: 2019-08-16; Registration: 144T/Lmn R;