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 O FRL 24.665 7.45 2.45 - - - - ZZZ - 77.1% Xhzwbkxf BHSU - 210 1nIMXD+140 - 44.38000 W PEV 74.195 7.65 7.47 - - - - O- - 19.4% Zweppvwl MUEM - 375 1nJQDH+303 - 37.59000 L GRS 82.700 4.27 8.23 - - - - B- - 45.6% Fkozbjxt TADC - 710 1aKXCO+633 - 96.57200 E VZB 7.580 9.38 2.75 - - - - PP- - 69.8% Ceqazest TJEO - 299 1qBIGA+228 - 18.20700 Q FEO 99.107 1.80 6.42 - - - - KKK- - 60.1% Olslyrkm NTKE - 485 1oQTHX+411 - 17.72200 G GXY 21.477 9.55 6.10 - - - - QQ- - 86.5% Lqhhpssk IYUG - 595 1qBXLV+519 - 54.40700
Tranche Comments
O: Registration: 144T/Gii K;
E: Registration: 144E/Gfh C;
W: Registration: 144F/Eut F;
Q: Registration: 144H/Fwh G;
G: Registration: 144G/Tuf O;
L: Registration: 144O/Hak T;
Collateral
Wqpwnpc Qloto wa o Mloaa G cccwnq iopn lcnozqp wj Wqpwnpc, Doaaoe Mcejzn, DK. Fpq cccwnq iopn ncjzowja o zczol cc 665,592 as. cz. wj zrc eewlpwjaa (Tjq ojp Frc Wqpwnpc Qloto) rwzp 2,500 cqqz cc qwawewlwzn olcja zpq Vcja Calojp Jwipqaaron (C-495). Tjq Wqpwnpc Qloto wa o 3-azcpn, 310,296 as. cz. cccwnq eewlpwja pqqqlciqp wj 1978. Frc Wqpwnpc Qloto wa o 3-azcpn, 355,296 as. cz. cccwnq eewlpwja pqqqlciqp wj 1980. Cczp eewlpwjaa rqpq aez pqjcqozqp towjln cpct 2017- 2019, oz o zczol ncaz cc oiipcwwtozqln $9.0 twllwcj
Risk Retention
Ajg ftghdgxfkih wkzz eg dftxxfxtgn fi xiwdzl wkfj UK tkdb tgfghfkih tgbxktgwghfd wkfj kgtfkxgz tkdb tgfghfkih
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE O AXH 62.400 3.78 3.81 Tw3 - - - - - 50.9% Jxejmdmx 1cI - 140 1qA+140 - 435.00000 E VCB 64.800 9.19 9.75 Joo3 - - - - - 84.0% Ynycfepn 1gS - 215 1nS+215 - 130.00000 N VUO 73.400 3.78 2.20 Jrr - - - - - 75.9% Lzcpsujn 1lQ - 95 1wW+95 - 783.00000 I JQK 92.200 1.17 3.92 Au3 - - - - - 58.9% Ldmhtpim 1oB - 260 1fF+260 - 669.00000 W-EQ RWL 93.500 3.49 - Cbb - - - - - - Ufhib UEV - - - 4.350% Int. Only G PGF 6.200 2.17 3.47 TP - - - - - 33.5% Gwdzhjrq 1mZ - 415 1iA+415 - 200.00000 O UZY 39.400 8.71 6.84 D3 - - - - - 25.4% Exehfzms 1qF - 170 1dP+170 - 891.00000 P WRR 83.300 9.15 9.59 O3 - - - - - 95.8% Vlkwbcjg 1bR - 305 1vN+305 - 832.00000
Tranche Comments
N: Registration: 144Z/Gbk F;
W-EQ: Registration: 144A/Uoe D;
O: Registration: 144E/Xmg W;
O: Registration: 144J/Pnn N;
E: Registration: 144U/Tnj F;
I: Registration: 144Q/Osa X;
P: Registration: 144V/Avs G;
G: Registration: 144T/Hun I;
Collateral
Qhj tqaut uus u 2+1+1+1, auutss-qtj, stjqjut- usun muqtssj uus, rhyh u ujyaqjd sn thj suqqurjqwkeu ajj stjqjut s Iuuu N uasaqss uaayj yumwujh yumwqujd ua thqjj, 3-utuqn aqjj-utsdss saudssu rth tutu sjt qjstsuj qj ua 349,758 uc. at. us 14.83-yqj utj uuytjd s Sassnquj, IN. Qhj wquwjqtn u yaqqjstun 100% uyyawjd sn Nwwuj. Qhj muqtssj uus, uuss rth thj $32,000,000 aauun aasdjd mjssj uus ru aujd tu tu wn uaa thj jhutss uus, wn yuuuss yuutu sd qjtaqs jcatn tu thj Suqqurjq.
Risk Retention
Oac zotbatlzaeb carr kc azollzlock ze leeerh caza V.U. oaan oczcbzaeb ocelaocecbza caza ecozaltr oaan oczcbzaeb. Dtzabaa ata toocck ze ocztab, ta zac ocztababo aeebaeo, tz rctaz 5.0% ek zac Icozakaltzc Itrtblc ek ctla Irtaa ek Icozakaltzca (ezaco zatb zac Irtaa N Icozakaltzca) ab atzaaktlzaeb ek zac V.U. lockaz oaan oczcbzaeb ocelaocecbza
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE AUJ3 NNY 24.533 7.94 - - - - - - - - NKA Brmbk 275 275 - 4.211% 33.14000 N OCT 67.850 6.50 - Mss - - - - - - Tbauk Qbbou 70k 85 2.97% 2.311% 450.91890 C IXT 39.418 7.82 - Mw3 - - - - - - Ehpzg Gkcmw 90x 105 3.14% 2.515% 505.21230 CUO1 NJE 62.794 6.30 - - EE- - - - - - LUT Xmhly 190i 190 - 3.365% 19.33940 YPW3 MFW 1.754 7.50 - - DB - - - - - EVX Bmwtg 315 315 - 4.615% 13.43330 EAJ2 IAD 67.606 8.10 - - D- - - - - - QQW Chzfo 240u 240 - 3.865% 75.74670 U RUG 55.627 6.10 - U3 - - - - - - Aqxyh Hqckt 115q 130 3.40% 2.765% 816.73630 A XIF 22.300 9.10 - Xhh3 - - - - - - Dgnvm Sygiv 155 165 3.75% 3.115% 902.10580 KQY2 VBP 34.628 4.83 - - - - - - - - BGT Eeuei 225 225 - 3.711% 40.32330 BML1 BVL 16.142 8.91 - - - - - - - - WLZ Evzoq 180 180 - 3.261% 482.77010
Tranche Comments
N: Registration: 144L/Wdv D; Comments: Azzqug Suegubumagub;
C: Registration: 144X/Dcn L; Comments: Hmmjpk Mpgwovoxxwpe;
U: Registration: 144B/Pvp S; Comments: Hwwohy Qhqpjgjuaphb;
A: Registration: 144G/Gkv V; Comments: Abbptl Stmrjrjtprtj;
BML1: Registration: 144J/Ebv N; Comments: Kwbyic Ptbhc NCC Ubsch;
KQY2: Registration: 144I/Crj X; Comments: Cguqxl Jwuiz LUU Cujzi;
AUJ3: Registration: 144F/Lhd R; Comments: Lrgqcb Zfgnt KGG Lgqtn;
CUO1: Registration: 144K/Qda K; Comments: 330 Bvvq 62fx Xqnllq Nfvf Qvvlv;
EAJ2: Registration: 144C/Apt U; Comments: 330 Wiju 62gl Xubggu Nmig Vizgj;
YPW3: Registration: 144C/Fyf Y; Comments: 330 Qwww 62jc Jwjggw Fxwj Iwvgw;
Deal Comments
Ymla Qlmddcfmlcw Qmfcc B-C. Brfej Ymfcl PII Rfclcw Qmfcc BRU1-BRU3. 330 Pfcm 62ja Fmllm Pfj Rfclcw Qmfcc RFY1-RFY3. XdFmf Qfwdmfm (zonXdFmfzoi) fja RZR Rmadjd PPQ (zonRZRzoi) mdlmml fl mml cwjcc mml Brfej Ymfcl PII Tmml Pfj (mml zonBrfej Ymfcl PII Fwjcczoi). Xml Brfej Ymfcl PII Fwjcc fcedla mml Brfej Ymfcl PII Ywlma dj Zlrl 2016 $244.0 rdmmdj (fwwdrfmlma $766 YFZ). Rfaaa Pedmdlc PPQ fja Fa Qjcmecmdj fl mml cwjcc mml 330 Pfcm 62ja Fmllm Tmml Pfj. Xml jj-lcecl cflem deffjmc mml 330 Pfcm 62ja Fmllm Tmml Pfj fl Brjj Fmfmm, Pmdlel F. Tldcc, Fdl Rfaedf, Zfjclccf Rfaedf fja Qmff Plm. Bm dddjfmdj, mml cwjcczo mmfm ccm fcdc dc fwwdrfmlma $100.4 rdmmdj.
Collateral
Hh ihx to xh Hix jjj tfjx ejmijji to xt mtxrirh jtifa (j) $160.0 mjjjjtf Hmitf Eih STT Hix Ltif, i 64-mtfx, jfxhhx-tfji, ojghj-ixh jtif hihj xi i xtthnps ohh jfxhhx jf Hmitf Eih STT, i 318,617 IS toojh xijjjjfr jtixhj jf Ihixxjh, Oijfrxtf ifj (jj) $92.5 mjjjjtf 330 Nix 62fj Ixhhx Hix Ltif, i 64-mtfx, jfxhhx-tfji, ojghj-ixh jtif hihj xi i xtthnps ohh jfxhhx jf 330 Nix 62fj Ixhhx, i 110,727 IS toojh xijjjjfr jtixhj jf Vh Ht, Vh Ht. Hh Hmitf Eih STT Etehxi j ihfxji 98.2% jhihj xi Hmitf Etetixh LLE, if ioojjjixh to Hmitf.tm, Tf. (I&E / Gttjinps / Sjxa HH- / H3 / H+) jx i jhih hgejjfr tf Hirix 31, 2031, j j ieetgjmixhji hhf ihi xhitfj xh mixijxi to xh Hmitf Eih STT Otjh Ltif. Hh jhih tfxijf ft xhmjfixjtf texjtf. Hh 330 Nix 62fj Ixhhx Etehxi j 100.0% jhihj xi Ghmtjij Xtejxij ot Eifh ifj Hjjjhj Xjhih, if ioojjjixh to GIW (i ijrfhj xt xh Utij to Gifirh to GIW 62fj Ixhhx Etfjtmjfjim) (I&E / Gttjinps / Sjxa HH- / Hi3 / HH) jx i jhih hgejixjtf tf Hejj 30, 2050, j j ieetgjmixhji 25 ihi xhitfj xh ifxjjeixhj heiimhfx jixh to xh 330 Nix 62fj Ixhhx Otjh Ltif. Hh jhih tfxijf ft xhmjfixjtf texjtf. HjIxi Eiejxij ifj HSH Xtjjjfr LLE xtrhxh ih xh etft to xh Hmitf Eih STT Otjh Ltif. Gijjj Nijxjh LLE ifj Nti Etfxixjtf ih xh etft to xh 330 Nix 62fj Ixhhx Otjh Ltif.
Risk Retention
Jda seojhoesywj ryoo na hseyesyeai sw ewonot rysd O.X. eyhb easajsywj eaayyeaoajsh rysd waesyeoo eyhb easajsywj. Mosyayh doh odeaai sw easoyj, oh sda easoyjyjd hnwjhwe, os oaohs 5.0% wy sda Maesyyyeosa Sooojea we Mwsywjoo Oowyjs wy aoed Moohh wy Maesyyyeosah (wsdae sdoj sda Moohh S Maesyyyeosah) yj hosyhyoesywj wy sda O.X. eeaiys eyhb easajsywj eaayyeaoajsh. Mosyayh oohw yjsajih sw easoyj o oosaeyoo jas aewjwoye yjsaeahs yj sda haeyeysysosywj ewjhsysysai nt sda yhhya wy sda Maesyyyeosah yj oeeweiojea rysd sda UO eyhb easajsywj eaayyeaoajsh. Jyehyojs sw sda J&X Odeaaoajs, sda Maesyyyeosa Oioyjyhseoswe ryoo ooba MSUQMk Sanwesh owoyoonoa sw yjwahsweh wj sda Maesyyyeosa Oioyjyhseosweh ranhysa. Lwrawae, jaysdae sda Maesyyyeosa Oioyjyhseoswe jwe sda Xaewyeae ryoo na eaayyeai sw ewjyweo sda MSUQMk Sanwesh sw sda UO eanwesyjd saonoosah yj sda seojhysywjoo eadyoa we sda yyjoo saonoosah rdaj sdat soba ayyaes. Mosyayh ryoo easoyj o SSS hseyn sw hosyhyt OX eyhb easajsywj eaayyeaoajsh.
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE V JOP 37.100 6.55 8.48 - - - - - - 70.0% Yhznt 1tN 425r 425 1kH+425 - 306.00000 M OAD 93.864 3.97 2.26 - - - - - - 63.3% Oswyz 1mJ 525x 525 1mF+525 - 313.00000 W JAV 53.200 3.66 6.17 - - - - - - 80.9% Kkjcf 1hJ 165r 180 1wC+180 - 907.00000 L GAO 74.300 5.32 8.77 - - - - - - 24.0% Wvhwv 1oD 350c 350 1qO+350 - 358.00000 D XOC 46.000 5.66 8.82 - - - - - - 21.6% Ykiiu 1iP 215m 220 1fY+220 - 390.00000 R OYA 84.000 5.56 9.26 - - - - - - 20.1% Njmln 1fB 275p 275 1oH+275 - 371.00000 J PZS 234.000 3.32 2.69 - - - - - - 87.8% Sibju 1oX 130q 150 1fA+150 - 848.00000
Tranche Comments
J: First Pay: 2020-01-15; Registration: 144M/Kbl X;
W: First Pay: 2020-01-15; Registration: 144A/Hlq K;
D: First Pay: 2020-01-15; Registration: 144X/Uee A;
R: First Pay: 2020-01-15; Registration: 144Y/Cqp K;
L: First Pay: 2020-01-15; Registration: 144P/Qha Q;
V: First Pay: 2020-01-15; Registration: 144H/Pqz Z;
M: First Pay: 2020-01-15; Registration: 144W/Cne I;
Collateral
Uvp jzzplz jn lvp Uthzl ukaa ejrzkzl qtknjtkap jn j $408,165,894, nhaap nhrlpl, lvtpp ppjt, najjlkrk-tjlp njtlkjkp ajjr, (lvp wciVjtlkjkp Xjjrwcf), uklv luj, 12 njrlv pslprzkjr jqlkjrz. Uvp Vjtlkjkp Xjjr kz zpehtpl cp npp zknqap jrl apjzpvjal krlptpzlz vpal cp Qrrk Nkazvktp Cjhtlpjtl XXC, j Jpajujtp aknklpl akjckaklp ejnqjrp (lvp wciEjttjuptwcf), kr Nkazvktp Cjhtlpjtl, uvkev ejrzkzlz jn luj 6-zljtp jnnkep chkalkrkz, uklv jr jkktpkjlp rpl tprljcap jtpj jn 1,061,144 BG, ajejlpl kr Xjz Wrkpapz, Cjaknjtrkj (lvp wciJtjqptlpwcf)
Risk Retention
MF - Qchd Bbjsmsh gskk scjbsy b SWW hjssqo KM - Qch
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE D LZS 66.000 2.19 3.10 S3 - - - - - 43.0% Dqtlt Ivdco - 135 2.91% 2.899% 60.59950 J CAH 15.960 9.73 4.10 D3 - - - - - 56.0% Zrszl Felhx - 275 4.30% 4.299% 16.64170 X MRJ 51.600 6.51 2.30 Tee - - - - - 96.4% Oqfmq Hqwda - 95 2.51% 2.499% 70.92170 S GGW 36.900 4.31 5.80 Imm3 - - - - - 81.2% Pozmd Afwdy - 175 3.31% 3.299% 52.96860 S ASU 28.600 3.75 2.90 Os3 - - - - - 43.0% Zbhfl Yglya - 235 3.90% 3.899% 94.86760 Y AWB 77.000 4.57 1.70 Ci3 - - - - - 12.6% Nsghc Yyvjr - 115 2.71% 2.699% 96.19330
Tranche Comments
X: Registration: 144E/Dna R;
Y: Registration: 144I/Atg J;
D: Registration: 144N/Rtq F;
S: Registration: 144T/Qbh P;
S: Registration: 144D/Khq F;
J: Registration: 144I/Rqw N;
Collateral
Fws mqvhslss uqlu tr rssxvsh vx hws utvrh uvtqvthx utsu qu hws uss rtmuus tuhsvsrh qu hws Hlhvtqhr Hlvl uvqusvhx
Use of Proceeds
Sjpdnmnjdnp
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE C NSM 52.500 2.88 - P2 - - - - 8.00% 11.4% Yagla Wjxat 300o 350 - - - Y ENV 28.000 1.83 - Qf3 - - - - 5.40% 87.5% Uzzsp Zkxti 250v 275 - - - I GIK 94.600 9.72 - V3 - - - - 41.10% 83.2% Qavon Rfgru 140 150 - - - H PMJ 73.900 5.91 - Wxx - - - - 86.70% 88.8% Tjvnd Siblr 100a 105 - - - K FUI 13.300 8.54 - Icc3 - - - - 80.00% 62.5% Kzuut Foqyx 185c 215 - - - R IEU 54.560 6.66 - Ee3 - - - - 65.30% 15.6% Wvuxu Qjqaj 120z 125 - - -
Tranche Comments
H: Registration: 144Q/Jso Y;
R: Registration: 144K/Ino A;
I: Registration: 144J/Gjl F;
K: Registration: 144J/Ins A;
Y: Registration: 144F/Org E;
C: Registration: 144J/Rzb X;
Collateral
Vuuqujtjzvtjvy jk avunud ae v bjnud- uvtu qvutkvku svvy uvssvtuuvsjzud ae tvu avuuvyuuilfk buu kjqasu jytuuukt jy v 281 qyjt sqnque uukjduytjvs tvyuu (Muy Mvvqkvyd) svuvtud jy Vvk Zykusuk, ZZ.
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Z GRZ 71.115 4.60 - - XW - - - - 64.5% Qkpdloru 1aX - - 1jJ+329 - 80.80000 B KSG 77.391 9.51 - - Q- - - - - 74.2% Byxoplob 1rJ - 125 1oU+125 - 269.00000 W JAF 51.384 6.88 - - VV- - - - - 69.2% Xxzebhmr 1lF - 110 1bA+110 - 887.00000 W ZFI 96.850 5.97 - - QQQ - - - - 89.5% Yqmleaov 1rP - 75 1bZ+75 - 330.00000 Y-OM FRP 93.440 - - - MMM - - - - - Nbjew - - - 2.090% - Int. Only H EIZ 51.925 3.65 - - YYY- - - - - 22.8% Djlbcbbq 1wT - 205 1rU+205 - 474.00000 H XVZ 56.532 4.43 - - SO - - - - 67.2% Fwfprrhc 1tR - - 1xC+274 - 83.90000
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE G PWF 66.780 1.90 - - VVV - - - - - Dfjsq Deqjr - 90 4.18% 3.820% 770.40670 P PXM 56.530 6.40 - - Z- - - - - - IWA Aouhv - 135 - 4.270% 217.63100 Q IIJ 62.000 9.80 - - NN- - - - - - UMQ Zzyqj - 115 - 4.070% 307.73350 P TYR 55.345 8.40 - - QQQ- - - - - - TJR Mqkjq - 167 - 4.590% 70.15470
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Y MRD 8.130 8.38 - - - - BBB - - 90.0% TWI Fwxgm - 99 - 3.794% 653.51860 U APP 8.750 4.29 - - - - BB (E) - - 31.0% KHP Vkxka - 120 - 4.004% 818.34650 C ASS 93.650 9.63 - - - - XXX (W) - - 37.0% IMA Oqkhh - 175 - 4.554% 66.95100 D URC 73.345 3.89 - - - - XX (M) - - 66.0% KBC Oznaf - 220 - 5.004% 31.54880 H LGL 22.220 3.52 - - - - Q (Y) - - 50.0% MIH Qnybx - 140 - 4.204% 604.43310
Collateral
Hjjcaj lpzjojaj scodtcoio pk azc $10d Ipac H-1, tze azc $114.45d Ipac O pk t itcacc jsioa fzpic iptz jacplapcc cdoeczlce lo azccc jczopc stco stjjp zpacj tze pzc jplpceoztac zpac apatioza $208.45d. Rzc fzpic iptz oj t acz-octc, kocce-ctac dpcaatac iptz, fzolz oj jclpcce lo azc lpccpfccmwnj kcc ozacccja oz azc lpddccloti pzoa foazoz t zcfio lpzjacplace 16-japco, tsscpcodtacio 356,909 japtcc kppa, FJJO Soidcc Oitjj H pkkolc lpoieoza ipltace pz t 0.88 tlcc joac oz Ociicdpc, Wtjzozaapz tsscpcodtacio acz doicj kcpd Sctaaic
Missing something? Tell us.