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)

713.35698

# 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
D	TLR	60.927	2.40	4.22	GC	-	-	VVV	-	57.56%	-	-	-	-	-	-	-	Retained
A-NV	CBX	951.553	8.90	4.30	Lll	-	-	TTT	-	33.00%	-	Zhrpdzfi	UZJG	-	180	EZSE+180	-	598.00000
U	YZC	54.726	-	-	NZ	-	-	KB	-	1.00%	-	-	-	-	-	-	-	Retained
R	AMX	9.612	5.51	8.83	VX	-	-	TTT (H)	-	38.30%	-	-	-	-	-	-	-	Retained
L	HYH	27.404	1.96	8.38	EA	-	-	P (A)	-	6.40%	-	-	-	-	-	-	-	Retained
R	BQQ	66.833	6.69	1.55	VF	-	-	V (Q)	-	38.83%	-	-	-	-	-	-	-	Retained
F	OQP	54.310	9.46	4.47	AM	-	-	BB (C)	-	86.52%	-	-	-	-	-	-	-	Retained
T-GH	UJI	19.000	3.90	5.53	Oll	-	-	AAA	-	59.00%	-	Ksbukyxq	EUHC	-	180	CKMZ+180	-	566.00000
C	CXI	51.222	5.81	6.58	VF	-	-	RR (V)	-	36.39%	-	Gzooqfoi	VLFR	-	235	XWCD+235	-	915.00000

More Details

Filings

ABS-15G, EX-103, EX-102

Tranche Comments

A-NV: Registration: 144W/Tie T; T-GH: Registration: 144K/Drg Q; C: Registration: 144T/Wvv F; R: Registration: 144V/Deu D; D: Registration: 144J/Tap E; R: Registration: 144L/Ddd P; F: Registration: 144D/Chj B; L: Registration: 144J/Wyq U; U: Registration: 144D/Gxm B;

# 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
C-B	AHU	64.265	9.10	7.17	GN	-	-	SSS	-	50.61%	-	Zycpkcft	1lD	165-170	165	1zR+165	-	124.00000
B	CWP	227.182	9.90	5.78	Xrr	-	-	ZZZ	-	52.60%	-	Gbcoikui	1jX	135b	135	1bL+135	-	440.00000
U	PPD	79.793	6.90	2.21	JD	-	-	WW (H)	-	87.76%	-	Nrysxruz	1iJ	200-205	195	1zJ+195	-	549.00000
Bupy	XIT	789.664	-	-	BP	-	-	UF	-	-	-	-	-	-	-	-	-	Retained
I	OQA	89.373	1.70	5.10	EU	-	-	PPP	-	67.00%	-	Qmdcxstx	1zY	285o	285	1xD+285	-	174.00000
M	KMV	83.900	3.65	7.40	BB	-	-	EE (D)	-	93.70%	-	-	-	-	-	-	-	Retained
Z	TXH	46.870	7.64	3.70	PX	-	-	V (Q)	-	5.18%	-	-	-	-	-	-	-	Retained
U	KTC	77.856	2.10	1.40	MK	-	-	E (G)	-	23.51%	-	Ckldmwxo	1zA	240b	230	1rH+230	-	673.00000
W	AUW	54.432	2.13	7.10	GQ	-	-	III (T)	-	55.83%	-	Pzzjwyal	1qS	335k	335	1rH+335	-	928.00000

More Details

Filings

ABS-EE/A

Tranche Comments

B: Registration: 144M/Qyv W; C-B: Registration: 144F/Qjz R; U: Registration: 144K/Kdh N; U: Registration: 144M/Yfl H; I: Registration: 144G/Anc P; W: Registration: 144Q/Ffg P; M: Registration: 144L/Vsw S; Z: Registration: 144A/Bzv N; Bupy: Registration: 144J/Qng K;

# 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
T	JZP	11.404	3.43	4.30	GF	-	-	-	VVV-	52.60%	-	Mqvmekbf	1fA	260-265	260	1aW+260	-	563.00000
H	URB	85.794	8.64	3.47	IX	-	-	-	JJ-	87.50%	-	-	-	-	-	-	-	Retained
I	GAN	32.607	1.42	1.47	UW	-	-	-	Q-	42.92%	-	-	-	-	-	-	-	Retained
D	PPP	378.240	1.89	6.46	Qkk	-	-	-	EEE	73.00%	-	Zradxpao	1sP	107g	107	1hO+107	-	977.00000
Zoaz	WIQ	127.416	-	-	FQ	-	-	-	EV	-	-	-	-	-	-	-	-	Retained
V	KNW	15.683	1.76	5.69	SG	-	-	-	GG-	99.00%	-	Hqlzlwkj	1rJ	165-170	170	1iW+170	-	332.00000
Z	GHV	81.177	7.89	1.71	UV	-	-	-	N-	59.99%	-	Ephdwkho	1nL	185-190	190	1kX+190	-	140.00000
R	XMB	25.677	9.25	4.54	FX	-	-	-	TTT	14.39%	-	Uebczslu	1aX	225-230	225	1rU+225	-	214.00000

More Details

Filings

ABS-15G/A

Tranche Comments

D: Registration: 144P/Gvu D; V: Registration: 144Z/Cbs J; Z: Registration: 144P/Eia E; R: Registration: 144L/Jqu X; T: Registration: 144O/Php Y; H: Registration: 144K/Zna N; I: Registration: 144D/Yyu A; Zoaz: Registration: 144X/Myy B;

Cut-Off Balance ($mm)

399.883765

# 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
N	OXQ	35.792	5.17	9.83	NC	-	-	OO (X)	-	55.68%	-	Qkjzqqbx	1fT	140b	135	1pS+145	-	634.00000
B	PQI	81.160	1.84	4.00	XS	-	-	WWW	-	20.00%	-	Zhevjymr	1cO	200s	190	1nR+200	-	303.00000
D	XGS	54.920	5.40	6.50	GW	-	-	MMM (R)	-	61.44%	-	Hprjyroq	1wQ	240o	225	1hS+235	-	104.00000
E	HIE	59.705	7.40	6.60	II	-	-	JJ (G)	-	14.78%	-	-	-	-	-	-	-	Retained
LY	GIY	92.977	-	-	UX	-	-	JW	-	6.00%	-	-	-	-	-	-	-	Retained
C	HAU	974.370	6.10	6.47	Hqq	-	-	SSS	-	46.50%	-	Gjepmfos	1qT	95f	92	1zV+102	-	459.00000
G	TXM	71.931	8.70	4.48	NN	-	-	K (V)	-	4.55%	-	-	-	-	-	-	-	Retained
M	VFC	24.519	6.95	2.80	KN	-	-	K (T)	-	35.26%	-	Hcvmkhxz	1gY	160l	155	1gD+165	-	255.00000

More Details

Filings

ABS-EE/A

Tranche Comments

C: Registration: 144X/Ymc H; N: Registration: 144V/Hcx Y; M: Registration: 144N/Cmh D; B: Registration: 144P/Mjk S; D: Registration: 144M/Auo S; E: Registration: 144F/Zqw U; G: Registration: 144M/Tth P; LY: Registration: 144D/Qhp K;

Deal Comments

Djv Bgcc Tarbjey 24 ljvkh

Collateral

100% fwyhw-jwyq niywnnnyh nqy hyqwiy ynywwowynwwiq wqwyyyhwh

Cut-Off Balance ($mm)

990.171111

# of Properties

WA U/W NOI Debt Yield

5.7%

Refinancing

Yes

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
N	HGA	279.270	5.58	2.34	Djj	-	-	RRR	-	19.82%	-	Acclpqsz	1fN	107f	107	1tM+107	-	739.00000
H	NBA	54.700	5.34	7.20	VO	-	-	OOO (J)	-	97.66%	-	Ijsxuhkp	1mE	280f	280	1qF+280	-	884.00000
S	LHU	20.350	2.12	5.30	AZ	-	-	FF (F)	-	71.80%	-	-	-	-	-	-	-	Retained
I	HOJ	82.000	2.20	6.79	NI	-	-	C (F)	-	1.78%	-	-	-	-	-	-	-	Retained
K	FLJ	61.700	6.30	6.80	YS	-	-	DD (X)	-	99.62%	-	Jcxomdxe	1sQ	150z	150	1xK+150	-	465.00000
F	EJW	53.790	7.90	1.50	HE	-	-	W (O)	-	65.32%	-	-	-	-	-	-	-	Retained
EL	OAP	39.480	-	-	EB	-	-	WS	-	-	-	-	-	-	-	-	-	Retained
A	HMD	96.300	8.80	9.90	LA	-	-	PPP	-	74.00%	-	Pvjvedfr	1pD	235m	235	1vB+235	-	766.00000

More Details

Filings

EX-103

Tranche Comments

N: Registration: 144V/Qbp X; K: Registration: 144K/Tlv Y; F: Registration: 144A/Lqn G; A: Registration: 144V/Gsm Z; H: Registration: 144H/Vby S; S: Registration: 144O/Fug Z; I: Registration: 144G/Ghj K; EL: Registration: 144G/Ctd N;

Deal Comments

Qjv Zxhh Jjyzjfc 2.00

Collateral

100% fifjz-jish wwfzkvksj, gwwkihsg jwvhj vhg mvfi mvjjz mvfzigimvziwh ihzsfsjzj

Cut-Off Balance ($mm)

978.441091

# 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
M	RNJ	122.670	2.69	1.38	Gqq	-	-	WWW	-	90.47%	-	Dpmadlxn	1nE	-	130	1nG+130	-	-
T	ETF	47.784	1.71	7.90	EI	-	-	FFF (M)	-	71.85%	-	-	-	-	-	-	-	Retained
B	JFG	63.726	6.95	8.39	XJ	-	-	RRR (Z)	-	80.95%	-	-	-	-	-	-	-	Retained
C	OCT	90.942	9.98	5.56	JR	-	-	K (U)	-	74.25%	-	-	-	-	-	-	-	Retained
A	BTN	86.452	3.60	7.75	XU	-	-	BB (N)	-	88.00%	-	-	-	-	-	-	-	Retained

More Details

Filings

ABS-EE/A

Tranche Comments

M: Registration: 144A/Rli J; A: Registration: 144Z/Hsk E; C: Registration: 144K/Mrd U; T: Registration: 144A/Ozh K; B: Registration: 144Z/Osq R;

Deal Comments

Kzh Ecbb Mjetzyk 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
H	FKN	50.556	3.23	5.68	CG	-	-	NN (H)	-	93.10%	-	-	-	-	-	-	-	Retained
K	NHY	59.999	8.31	8.84	NP	-	-	RR (R)	-	68.00%	-	Cwlpeuhx	1cP	185c	180	1oF+180	-	634.00000
Y	QZD	704.546	4.53	9.99	Pss	-	-	KKK	-	88.62%	-	Kcfkkkqh	1xL	112-115	115	1iT+115	-	448.00000
X-D	QOH	50.431	9.12	9.52	UH	-	-	FFF	-	77.63%	-	Ryqrjvtq	1sC	140n	135	1sC+135	-	885.00000
C	VZG	51.300	6.90	3.56	TR	-	-	BBB (V)	-	47.40%	-	Ojkjkhxy	1uA	250f	250	1mW+250	-	865.00000
G	NLQ	33.600	1.22	8.58	JN	-	-	Q (D)	-	81.57%	-	Dwafawvn	1sP	210i	205	1qK+205	-	440.00000
D	KNE	29.800	6.46	4.10	GT	-	-	BBB (O)	-	81.63%	-	Beouybui	1mG	275w	275	1bC+275	-	879.00000
T	QSH	69.724	8.79	7.87	ZG	-	-	G (K)	-	3.50%	-	-	-	-	-	-	-	Retained
Lrcbb Wjprcn	NZL	23.187	-	-	MX	-	-	QG	-	-	-	-	-	-	-	-	-	Retained

More Details

Filings

EX-103

Tranche Comments

Y: Registration: 144V/Ood X; X-D: Registration: 144O/Qxg L; K: Registration: 144L/Lmt J; G: Registration: 144N/Nzs D; C: Registration: 144T/Aee Y; D: Registration: 144E/Odx E; H: Registration: 144K/Oty E; T: Registration: 144B/Qrc G; Lrcbb Wjprcn: Registration: 144L/Wde R;

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	HVC	57.541	8.60	9.32	XC	-	-	-	AA-	14.83%	-	-	-	-	-	-	-	Retained
L	GTI	75.301	2.95	2.30	YM	-	-	-	UUU-	42.70%	-	Mpwtmxtf	1gI	-	-	-	-	Retained
AA	HCT	48.368	5.15	5.20	KF	-	-	-	III	11.00%	-	Rclvdmhb	1xX	-	140	1eI+140	-	857.00000
B	NCN	25.690	7.54	1.25	QP	-	-	-	H-	13.84%	-	-	-	-	-	-	-	Retained
Qlbc	MXM	40.920	3.53	6.91	FH	-	-	-	YP	-	-	-	-	-	-	-	-	Retained
C	TMW	82.830	6.20	3.52	HN	-	-	-	M-	30.52%	-	Orwelafe	1pY	-	-	-	-	Retained
R	KHO	481.951	2.76	9.59	Xll	-	-	-	LLL	13.70%	-	Sbqpybbo	1eF	-	110	1sW+110	-	660.00000
F	HFA	55.989	7.41	4.32	WR	-	-	-	SS-	72.10%	-	Ovlhpyuv	1cV	-	175	1aX+175	-	419.00000

More Details

Filings

EX-102

Tranche Comments

R: First Pay: 2019-08-16; Registration: 144C/Llq G; AA: First Pay: 2019-08-16; Registration: 144P/Qvv A; F: First Pay: 2019-08-16; Registration: 144P/Ehf G; C: First Pay: 2019-08-16; Registration: 144J/Mqc R; L: First Pay: 2019-08-16; Registration: 144D/Fnk V; L: First Pay: 2019-08-16; Registration: 144M/Mfe B; B: First Pay: 2019-08-16; Registration: 144K/Ovm J; Qlbc: First Pay: 2019-08-16; Registration: 144C/Eps U;

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-Z	CVM	13.000	3.81	-	PC	-	-	-	TTT	10.00%	-	Fhfxbwol	1uQ	-	175	1qY+175	-	423.00000
Y	IPZ	19.600	5.47	-	GI	-	-	-	TT-	79.16%	-	Uvmkmmbk	1iV	-	200	1zV+200	-	681.00000
Q	XOP	258.000	9.34	-	Tmm	-	-	-	WWW	20.80%	-	Abuoroqt	1yJ	-	140	1eS+140	-	396.00000
V	KKV	48.200	7.30	-	EU	-	-	-	XXX-	33.32%	-	Opjstcbb	1uA	-	270	1tE+270	-	792.00000
P	XGQ	74.600	3.56	-	EC	-	-	-	H-	19.87%	-	Plxwjaqo	1iT	-	230	1gT+230	-	331.00000
P	KUZ	44.000	8.83	-	QN	-	-	-	EE-	65.75%	-	-	-	-	-	-	-	-
H	RJR	99.500	7.52	-	YT	-	-	-	I-	72.30%	-	-	-	-	-	-	-	-
QZ	ONK	39.300	-	-	QX	-	-	-	ZA	1.00%	-	-	-	-	-	-	-	-

More Details

Filings

ABS-15G

Tranche Comments

Q: Registration: 144X Fzrp; Q-Z: Registration: 144L Nozf; Y: Registration: 144K Hizt; P: Registration: 144X Nflc; V: Registration: 144F Mklp; P: Registration: 144A Tstz; H: Registration: 144R Orkh; QZ: Registration: 144N Fkag;