Extended Stay America Trust

,,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K5	HQW	28.000	2.34	-	-	O-	L-	-	R-	82.40%	-	Vkiwa	Gzgwf	-	175	2.68%	-	-
K-NM	GLB	71.000	5.97	-	-	T-	S-	-	-	39.30%	-	Lefzoktb	1jF	-	150	-	-	-
J25	BXL	80.600	1.10	-	Ott	EEE	FFF	-	CCC	80.80%	-	Vzimy	Zihyn	-	90	1.83%	-	-
Y2-DA	PVS	405.800	8.33	-	Kuu	TTT	JJJ	-	NNN	82.60%	-	Kkvrqjbx	1bX	-	70	-	-	-
A-OH	RJW	47.000	7.75	-	-	JJ-	BB-	-	-	16.40%	-	Uxxksbeh	1yW	-	110	-	-	-
Y-OX	ICQ	30.000	9.40	-	-	OOO-	NNN-	-	-	9.00%	-	Ravcfmfa	1nF	-	259	-	-	-
H15	PNS	958.600	7.27	-	Cee	SSS	ZZZ	-	GGG	25.70%	-	Yijqm	Aoham	-	95	1.28%	-	-
H1-UH	TPR	23.100	5.82	-	Zcc	HHH	UUU	-	EEE	60.90%	-	Bfcorhfd	1eS	-	80	-	-	-
A5	MZR	83.000	3.12	-	-	RR-	VV-	-	AA-	38.80%	-	Ysjbh	Wmrli	-	135	2.28%	-	-
J5	ZYF	71.000	1.38	-	-	LLL-	SSS-	-	KKK-	6.00%	-	Vucxr	Zuybq	-	254	3.39%	-	-
E7	AQZ	444.000	5.32	-	-	RRR-	YYY-	-	PPP-	8.00%	-	Mkxzl	Cxdfg	-	300	4.04%	-	-
A-15	TMR	57.890	-	-	-	RR-	JJ-	-	-	-	-	-	-	-	-	-	-	Int. Only
B-2OZ	PSS	842.500	-	-	-	NNN-	BBB-	-	-	-	-	-	-	-	-	-	-	Int. Only
F17	CCO	495.800	6.80	-	Tcc	TTT	YYY	-	MMM	22.70%	-	Lpixm	Wnxme	-	180	2.30%	-	-
B27	MGB	159.100	6.65	-	Ccc	EEE	NNN	-	GGG	14.50%	-	Ljcnk	Ujxow	-	135	2.96%	-	-
Q-17	XUR	263.920	-	-	Nww	SSS	BBB	-	-	-	-	-	-	-	-	-	-	Int. Only
G7	EMI	794.000	6.79	-	-	NN-	LL-	-	OO-	95.80%	-	Zhbxc	Hwhtt	-	200	3.60%	-	-
O-N7	IIB	278.100	-	-	Opp	TTT	XXX	-	-	-	-	-	-	-	-	-	-	Int. Only
P-25	RGM	24.280	-	-	-	ZZ-	VV-	-	-	-	-	-	-	-	-	-	-	Int. Only
B-Q5	XWR	295.500	-	-	Mff	SSS	VVV	-	-	-	-	-	-	-	-	-	-	Int. Only
G7	LGB	109.000	7.67	-	-	F-	C-	-	V-	65.10%	-	Ksjas	Wqjui	-	230	3.90%	-	-
P-1TP	UHR	611.800	-	-	-	SSS-	HHH-	-	-	-	-	-	-	-	-	-	-	Int. Only
T-27	TOQ	707.500	-	-	-	CCC	KKK	-	-	-	-	-	-	-	-	-	-	Int. Only