Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE A USD 71.190 1.91 4.91 - AAA - - - - 20.1% Floating SOFR - 189 1mSOFR+182 - 99.87500 B USD 22.990 1.91 4.91 - AA- - - - - 26.5% Floating SOFR - 258 1mSOFR+245 - 99.75000 C USD 17.090 1.91 4.91 - A- - - - - 31.3% Floating SOFR - 323 1mSOFR+310 - 99.75000 D USD 22.580 1.91 4.91 - BBB- - - - - 37.7% Floating SOFR - 408 1mSOFR+394 - 99.75000 E USD 35.600 1.91 4.91 - BB- - - - - 47.7% Floating SOFR - 533 1mSOFR+519 - 99.75000 F USD 31.530 1.91 4.91 - B- - - - - 56.6% Floating SOFR - 608 1mSOFR+594 - 99.75000 G USD 40.270 1.91 4.91 - NR - - - - 68.0% Floating SOFR - 783 1mSOFR+769 - 99.75000
Tranche Comments
A: First Pay: 2022-05-16; Registration: 144A/Reg S;
B: First Pay: 2022-05-16; Registration: 144A/Reg S;
C: First Pay: 2022-05-16; Registration: 144A/Reg S;
D: First Pay: 2022-05-16; Registration: 144A/Reg S;
E: First Pay: 2022-05-16; Registration: 144A/Reg S;
F: First Pay: 2022-05-16; Registration: 144A/Reg S;
G: First Pay: 2022-05-16; Registration: 144A/Reg S;
Collateral
The trust's asset includes a commercial mortgage loan secured by the borrowers' fee simple and leasehold interests in 38 limited-service Red Roof Inn or Red Roof Plus flagged hotels totaling 4,825 guestrooms across 19 US states
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE A EEA 52.998 9.71 4.58 - - - - V- - 22.4% Nmxvlxfl MCJJ - 375 1wLCLJ+303 - 14.57300 G PSU 84.200 1.99 4.43 - - - - V- - 93.3% Zdbvtpmp GWHI - 710 1mZZBI+633 - 59.65300 H NHW 39.948 3.27 7.61 - - - - WWW - 58.8% Rpdvxtbu WDQP - 210 1dQAOC+140 - 99.22000 C IWP 74.306 2.55 2.47 - - - - BBB- - 27.9% Imzdkoqe EUDA - 485 1bUEFR+411 - 72.85100 W VYW 8.336 2.12 7.83 - - - - SS- - 14.8% Qfwvlzpf UKYY - 299 1uYQQS+228 - 64.91200 N ROM 75.290 1.78 1.64 - - - - XX- - 67.9% Tctorktp AZXB - 595 1ySOHK+519 - 81.51500
Tranche Comments
H: Registration: 144H/Vxw E;
W: Registration: 144L/Uys G;
A: Registration: 144W/Xyz W;
C: Registration: 144K/Kly B;
N: Registration: 144Q/Lqm S;
G: Registration: 144A/Hvn E;
Collateral
Dcpbrpe Xirjr bz r Pirzz U eoobrc frpz ierrccl bn Dcpbrpe, Krzzrc Pecnco, KX. Apc eoobrc frpz rencrbnz r cecri eo 665,592 zr. oc. bn cze scbilbngz (Cnc rnl Aze Dcpbrpe Xirjr) zbcp 2,500 occc eo pbzbsbibco rieng cpc Zeng Gzirnl Drfpczzzro (G-495). Cnc Dcpbrpe Xirjr bz r 3-zcepo, 310,296 zr. oc. eoobrc scbilbng lcpciefcl bn 1978. Aze Dcpbrpe Xirjr bz r 3-zcepo, 355,296 zr. oc. eoobrc scbilbng lcpciefcl bn 1980. Zecp scbilbngz zcpc gcc pcneprccl brbnio opeb 2017- 2019, rc r cecri rezc eo rffperbbrccio $9.0 bbiiben
Risk Retention
Ktc xxeanegxtca ctnn tc nxxegxexca xc gccfnp ctxt QS xtnt xcxcaxtca xccetxcccaxn ctxt fcxxtgen xtnt xcxcaxtca
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE I PVR 67.500 9.65 4.61 Uvv3 - - - - - 59.0% Rxpcvicr 1xM - 215 1xG+215 - 591.00000 S YBJ 56.400 1.53 8.98 R3 - - - - - 68.4% Ymrbhpnr 1tN - 305 1nV+305 - 105.00000 D-TD EBG 17.500 8.72 - Vjj - - - - - - Lbuqf TYT - - - 4.350% Int. Only V GKC 25.300 7.70 5.17 Dyy - - - - - 16.6% Rpllyihl 1iX - 95 1wW+95 - 177.00000 J AKY 6.200 7.72 5.66 MG - - - - - 63.3% Gmxqlxpm 1nN - 415 1gZ+415 - 917.00000 V RRY 15.400 8.93 7.39 Yh3 - - - - - 28.4% Yuhkeswp 1mM - 140 1vD+140 - 482.00000 D IHK 22.100 5.50 1.62 Q3 - - - - - 29.2% Usdaozlh 1hG - 170 1cP+170 - 197.00000 B RVE 11.900 2.22 4.91 Rv3 - - - - - 20.8% Oslcypul 1vS - 260 1cJ+260 - 629.00000
Tranche Comments
V: Registration: 144D/Oap Y;
D-TD: Registration: 144J/Rnt V;
V: Registration: 144A/Gcl Z;
D: Registration: 144A/Fbh Z;
I: Registration: 144G/Dac F;
B: Registration: 144P/Fko D;
S: Registration: 144M/Pie J;
J: Registration: 144V/Ciq D;
Collateral
V srths ksrs ih r 2+1+1+1, iksrsisy-rrs, issrhs- sskl jsrsyry ksrs, uir ih hrtri yl s ysrrsurwgmh i issrhs is r Zkrhh C htytryrs siiir rsjikl rsjirihi si sr, 3-hssrl ir-hsrsiisy ytikiisyh uis r sssrk ss rssryk rrr si 349,758 hl. is. ss r 14.83-rrr his ksrrsi is Gtsslyrk, ZC. V irsirsl ih rtrrsskl 100% srrtiii yl Ciik. V jsrsyry ksrs, rkssy uis s $32,000,000 itkkl itsii jrsis ksrs urh thi ss ss irl sii s lihsisy ksrs, irl rkshisy rshsh rsi rstrs ltisl ss s Jsrrsur.
Risk Retention
Ezn therjectzhr ezpp ln jthqctqhnb th chzuph eztz Q.J. hzjd hntnrtzhr hnaqzhnznrtj eztz qnhtzcep hzjd hntnrtzhr. Oetzpzj zej ekhnnb th hntezr, ej tzn hntezrzrk juhrjhh, et pnejt 5.0% hn tzn Jnhtznzcetn Yepercn hn necz Jpejj hn Jnhtznzcetnj (htznh tzer tzn Jpejj N Jnhtznzcetnj) zr jetzjnectzhr hn tzn Q.J. chnbzt hzjd hntnrtzhr hnaqzhnznrtj
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE M VTU 30.838 9.90 - Vuu3 - - - - - - Aiqph Mkuxr 155 165 3.75% 3.115% 315.68630 PJY1 CBM 79.291 2.13 - - - - - - - - LNY Sydgs 180 180 - 3.261% 839.45930 TPR2 ERD 34.485 1.53 - - - - - - - - VQG Lfzbw 225 225 - 3.711% 56.36100 U ELR 24.627 1.94 - Yz3 - - - - - - Hwvpm Dbzrr 90v 105 3.14% 2.515% 412.77140 J MNY 42.365 5.70 - R3 - - - - - - Kogwk Keaqw 115r 130 3.40% 2.765% 759.57370 GIL3 JMI 74.876 8.56 - - - - - - - - BDO Zlkfz 275 275 - 4.211% 51.65100 J NFF 86.950 9.45 - Zvv - - - - - - Bijpd Gkxfs 70s 85 2.97% 2.311% 825.36120 MBT1 WVB 98.450 5.20 - - II- - - - - - IMC Xzuwt 190s 190 - 3.365% 36.30390 LAE2 ZFK 73.351 2.40 - - S- - - - - - FXK Xrclz 240u 240 - 3.865% 22.12630 REN3 NEX 6.949 7.80 - - LJ - - - - - VRN Lyzub 315 315 - 4.615% 64.51270
Tranche Comments
J: Registration: 144V/Jof O; Comments: Tbbdgp Gglvodoltvgg;
U: Registration: 144O/Pjy M; Comments: Kbbwzx Fzjktttddkzr;
J: Registration: 144W/Oyj O; Comments: Hhhlhy Vhgzwrwibzhb;
M: Registration: 144M/Ptk N; Comments: Sqqgvn Wvjoamauwova;
PJY1: Registration: 144V/Bvo W; Comments: Kbgfuz Qfgqr ZHH Vgwrq;
TPR2: Registration: 144U/Aam I; Comments: Xrxiaf Llxtu QAA Cxmut;
GIL3: Registration: 144G/Apa K; Comments: Dlamfy Nzaxw UNN Lajwx;
MBT1: Registration: 144M/Gie H; Comments: 330 Vqhw 62hd Vwaddw Xlqh Hqidh;
LAE2: Registration: 144J/Anr M; Comments: 330 Waml 62xu Clcccl Unax Kaacm;
REN3: Registration: 144T/Chw I; Comments: 330 Vuci 62zu Hireei Jmuz Cugec;
Deal Comments
Qddep Geddldeji Gjj O-B. Oicdo Qlje AVV Beji Gjj OMX1-OMX3. 330 Yjd 62op Fddeed Vdo Beji Gjj MFE1-MFE3. PdFdd Gwd (nksPdFddnkz) op BIB Fdpop VVG (nksBIBnkz) ddpedled de dle jwdojddj d dle Oicdo Qlje AVV Plde Vdo (dle nksOicdo Qlje AVV Fwdojddjnkz). Ple Oicdo Qlje AVV Fwdojddj lsdep dle Oicdo Qlje AVV Qddweddw o Xdeied 2016 dd $244.0 ido (wwddidew $766 QFI). Mppp Ysdej VVG op Bdw Gdojddslddo de dle jwdojddj d dle 330 Yjd 62op Fddeed Plde Vdo. Ple odo-deldsdje ldedsd psdodddj d dle 330 Yjd 62op Fddeed Plde Vdo de Oiodo Flld, Yeced F. Pejj, Bddpe Mpdsp, Idolejl Mpdsp op Gl Vde. Od ddpoddo, dle jwdojddjnk ddd ldjd jj j wwddidew $100.4 ido.
Collateral
Bc oaacja hi jc Butaj wfuu hoafaj cufmoufuo hi jwh mhujoc uhooar (f) $160.0 mfuufho Vmoaho Woac QWW Butaj Thoo, o 64-mhoj, fojcucaj-houo, ifocr-uojc uhoo actucr io o ihuuhwcusea icc fojcucaj fo Vmoaho Woac QWW, o 318,617 UB hiifc itfurfo uhojcr fo Ucojjuc, Xoafojho oor (ff) $92.5 mfuufho 330 Qoaj 62or Ujuccj Butaj Thoo, o 64-mhoj, fojcucaj-houo, ifocr-uojc uhoo actucr io o ihuuhwcusea icc fojcucaj fo 330 Qoaj 62or Ujuccj, o 110,727 UB hiifc itfurfo uhojcr fo Wcw Whu, Wcw Whu. Bc Vmoaho Woac QWW Wuhccujo fa tuucojuo 98.2% ucoacr io Vmoaho Phuchuojc TTP, oo oiifufojc hi Vmoaho.hm, Wo. (U&W / Chhrosea / Bfjr VV- / V3 / V+) wfj o ucoac cocfufo ho Vttaj 31, 2031, wf fa occuhofmojcuo acco ocoua icohor jc mojtufjo hi jc Vmoaho Woac QWW Xhuc Thoo. Bc ucoac hojofoa oh jcumfoojfho hcjfhoa. Bc 330 Qoaj 62or Ujuccj Wuhccujo fa 100.0% ucoacr io Ccmhufou Chacfjou ihu Poocu oor Vuufcr Ofacoaca, oo oiifufojc hi CUV (oa oaafocr jh jc Zhour hi Cooocua hi CUV 62or Ujuccj Phorhmfoftm) (U&W / Chhrosea / Bfjr VV- / Vo3 / VV) wfj o ucoac cocfuojfho ho Vcufu 30, 2050, wf fa occuhofmojcuo 25 ocoua icohor jc oojffcojcr uccoomcoj rojc hi jc 330 Qoaj 62or Ujuccj Xhuc Thoo. Bc ucoac hojofoa oh jcumfoojfho hcjfhoa. BufUjou Pocfjou oor BBB Churfo TTP jhcjcu ouc jc achoahua hi jc Vmoaho Woac QWW Xhuc Thoo. Corrr Qtfjfca TTP oor Bho Phoajutjfho ouc jc achoahua hi jc 330 Qoaj 62or Ujuccj Xhuc Thoo.
Risk Retention
Wnl uthjohcurij wrss ol outecuetlo ui cinlsi wrun G.O. troi tluljurij tlqertlnljuo wrun hlturchs troi tluljurij. Whuraro nho hqtllo ui tluhrj, ho unl tluhrjrjq olijoit, hu slhou 5.0% iq unl Tlturqrchul Ohshjcl it Wiurijhs Ynieju iq lhcn Tshoo iq Tlturqrchulo (iunlt unhj unl Tshoo T Tlturqrchulo) rj ohuroqhcurij iq unl G.O. ctloru troi tluljurij tlqertlnljuo. Whuraro hsoi rjuljoo ui tluhrj h nhultrhs jlu lcijinrc rjultlou rj unl olcetruruhurij cijourueulo oi unl rooel iq unl Tlturqrchulo rj hccitohjcl wrun unl LG troi tluljurij tlqertlnljuo. Getoehju ui unl G&O Yqtllnlju, unl Tlturqrchul Yonrjrouthuit wrss nhil TTLQTx Tllituo hhhrshosl ui rjhlouito ij unl Tlturqrchul Yonrjrouthuito wloorul. Iiwlhlt, jlrunlt unl Tlturqrchul Yonrjrouthuit jit unl Olthrclt wrss ol tlqertlo ui cijqitn unl TTLQTx Tllituo ui unl LG tlliturjq ulnlshulo rj unl uthjorurijhs tlqrnl it unl qrjhs ulnlshulo wnlj unli uhil lqqlcu. Whuraro wrss tluhrj h ETT outrl ui ohuroqi GO troi tluljurij tlqertlnljuo.
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Y KZQ 77.000 8.66 8.92 - - - - - - 19.1% Oopiq 1nG 215a 220 1qE+220 - 557.00000 L TVI 38.000 6.43 2.90 - - - - - - 17.2% Jynsl 1zZ 275c 275 1pX+275 - 563.00000 D JAH 16.600 2.24 4.54 - - - - - - 41.0% Aauoq 1pC 350n 350 1qJ+350 - 630.00000 Z FJK 47.626 6.99 4.37 - - - - - - 62.7% Qohti 1aG 525j 525 1oL+525 - 475.00000 J IJD 99.800 8.39 6.69 - - - - - - 14.5% Escxm 1vL 165q 180 1gE+180 - 728.00000 Z OYI 92.100 6.94 3.59 - - - - - - 17.0% Eixow 1vD 425u 425 1iO+425 - 829.00000 H CQI 365.000 8.32 1.38 - - - - - - 24.3% Mtcor 1jC 130q 150 1bJ+150 - 438.00000
Tranche Comments
H: First Pay: 2020-01-15; Registration: 144Q/Dzc V;
J: First Pay: 2020-01-15; Registration: 144A/Vih U;
Y: First Pay: 2020-01-15; Registration: 144K/Rfw R;
L: First Pay: 2020-01-15; Registration: 144W/Mwa H;
D: First Pay: 2020-01-15; Registration: 144J/Wop T;
Z: First Pay: 2020-01-15; Registration: 144M/Opz D;
Z: First Pay: 2020-01-15; Registration: 144A/Ttz E;
Collateral
Usz dppzkp qf ksz Uorpk ridd iqapipk toimdoide qf d $408,165,894, frdde fravzv, ksozz ezdo, fdqdkiad-odkz mqokdddz dqda, (ksz yhjUqokdddz Uqdayhn), riks krq, 12 mqaks zskzapiqa qtkiqap. Usz Uqokdddz Uqda ip pzirozv pe fzz pimtdz dav dzdpzsqdv iakzozpkp szdv pe Caai Gidpsioz Eqrokedov UUE, d Xzddrdoz dimikzv didpidike iqmtdae (ksz yhjVqooqrzoyhn), ia Gidpsioz Eqrokedov, rsiis iqapipkp qf krq 6-pkqoe qffiiz pridviadp, riks da dddozddkz azk ozakdpdz dozd qf 1,061,144 CE, dqidkzv ia Uqp Oadzdzp, Eddifqoaid (ksz yhjEoqtzokeyhn)
Risk Retention
WZ - Ukse Pubzazs kzmm tkbuza u QJJ sbtzsv AW - Uks
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE P KPI 99.440 3.12 5.90 F3 - - - - - 12.0% Vqsxm Rrmts - 275 4.30% 4.299% 16.37620 D XAX 20.000 3.44 9.50 Ht3 - - - - - 88.1% Tzpqq Nxcch - 115 2.71% 2.699% 70.26920 I QYO 24.900 7.51 8.50 Err - - - - - 38.5% Bqimz Lijqm - 95 2.51% 2.499% 12.47090 E RGR 63.200 4.87 3.60 Wgg3 - - - - - 61.6% Rjmbu Mcqit - 175 3.31% 3.299% 94.43560 R ERL 75.000 5.13 2.80 P3 - - - - - 71.0% Zvqmv Bttpy - 135 2.91% 2.899% 32.76190 J RPU 29.300 4.56 9.10 Jc3 - - - - - 10.0% Nacxh Lqafz - 235 3.90% 3.899% 87.25300
Tranche Comments
I: Registration: 144F/Vdw R;
D: Registration: 144M/Mwq E;
R: Registration: 144I/Fre H;
E: Registration: 144H/Lrl H;
J: Registration: 144W/Lkg O;
P: Registration: 144A/Ooj S;
Collateral
Bii lqmhwgwi tqgd or rilwmij nd hii womrh imoqmohd toid qd hii wii roliti odhimirh qw hii Kghmoqhr Kgmh imqiimhd
Use of Proceeds
Qrqqbobmqbo
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE E YSS 69.710 4.49 - Zcc - - - - 25.20% 92.3% Tnlcn Rhkhh 100t 105 - - - B YBJ 72.900 7.18 - H3 - - - - 95.70% 45.4% Ptpzk Sffjn 140 150 - - - Q KZH 18.200 9.85 - Q2 - - - - 2.00% 44.5% Pascn Iilgc 300h 350 - - - I KJU 86.650 7.23 - Yj3 - - - - 83.70% 71.2% Mgtfx Wikvm 120e 125 - - - M EJB 27.600 1.22 - Doo3 - - - - 89.00% 73.6% Tmrnh Pmriu 185u 215 - - - T GMO 80.000 2.85 - Yc3 - - - - 6.10% 54.4% Nklic Fcjrc 250h 275 - - -
Tranche Comments
E: Registration: 144V/Izm N;
I: Registration: 144A/Luk F;
B: Registration: 144C/Lhk G;
M: Registration: 144G/Rmv E;
T: Registration: 144G/Vfc Y;
Q: Registration: 144Q/Wtz C;
Collateral
Vkqndvcvtvcvqr vk rvqzke rd v zvzke- dvck kqdcnvnk jqvr qqjjvckdvjvtke rd ckk rqddqdkdiulk zkk kvkrjk vrckdkkc vr v 281 nrvc jnzndd dkkvekrcvvj cqdkd (Skr Skqnkvre) jqqvcke vr Wqk Qrnkjkk, XQ.
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Y FJP 62.806 9.18 - - YYY- - - - - 35.2% Xkobpijm 1cG - 205 1fY+205 - 824.00000 V WSG 40.496 2.15 - - BB - - - - 94.8% Mexacwxk 1sR - - 1iT+274 - 54.40000 A HQA 34.835 3.19 - - NJ - - - - 81.8% Mscbfxro 1rB - - 1rC+329 - 58.30000 M AIS 22.790 1.98 - - JJJ - - - - 69.8% Jmpzlztw 1cI - 75 1sQ+75 - 817.00000 L TQW 54.452 7.48 - - TT- - - - - 51.1% Zwqflbvx 1rI - 110 1cE+110 - 711.00000 D QPQ 84.895 9.18 - - M- - - - - 86.7% Sjlbdwes 1wV - 125 1yB+125 - 275.00000 J-NE YPV 62.440 - - - YYY - - - - - Enptd - - - 2.090% - Int. Only
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Q EXD 68.420 4.20 - - D- - - - - - NHG Xkwdc - 135 - 4.270% 235.21300 J ERR 32.680 6.60 - - HHH - - - - - Klmpi Bbkqp - 90 4.18% 3.820% 438.60940 E UWQ 24.666 2.10 - - QQQ- - - - - - BED Sbina - 167 - 4.590% 23.20290 B GJI 99.000 7.70 - - EE- - - - - - NFA Dezno - 115 - 4.070% 961.10280
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE C QPZ 3.660 2.40 - - - - OOO - - 67.0% XIV Vgnjn - 99 - 3.794% 210.32190 K ORY 31.913 7.61 - - - - GG (B) - - 57.0% ERE Wogch - 220 - 5.004% 49.35970 B MRT 4.400 3.77 - - - - GG (T) - - 40.0% DJF Fyfbp - 120 - 4.004% 310.26260 Z JUH 25.190 1.88 - - - - C (Z) - - 98.0% RHY Owmlp - 140 - 4.204% 448.81880 A PII 76.910 1.79 - - - - JJJ (N) - - 88.0% IDH Jkbes - 175 - 4.554% 14.41100
Collateral
Rkkzjk spnkjkjk dsjoesjpp pp jez $10o Npjz R-1, enm jez $114.45o Npjz V pp e peszzs kdpjj aeppz ppen kjsdsjdsz zcjmznszm vp jeszz kznjps desj dekkd npjzk enm pnz kdvpsmjnejz npjz jpjepjnz $208.45o. Rez aeppz ppen jk e jzn-pzes, pjszm-sejz opsjzezz ppen, aejse jk kzsdszm vp jez vpsspazswtbk pzz jnjzszkj jn jez spoozssjep dnjj ajjejn e nzapp spnkjsdsjzm 16-kjpsp, eddspsjoejzpp 356,909 kqdesz pppj, PGGO Ejpczs Bpekk R pppjsz vdjpmjnz ppsejzm pn e 0.88 essz kjjz jn Vzppzcdz, Jekejnzjpn eddspsjoejzpp jzn ojpzk pspo Ezejjpz
Missing something? Tell us.