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
A1-FL	USD	52.500	1.81	-	Aaa	AAA	AAA	-	AAA	48.02%	-	Floating	1mL	-	80	-	-	-
A2-FL	USD	129.500	1.81	-	Aaa	AAA	AAA	-	AAA	48.02%	-	Floating	1mL	-	70	-	-	-
B-FL	USD	62.000	1.81	-	-	AA-	AA-	-	-	30.30%	-	Floating	1mL	-	110	-	-	-
C-FL	USD	52.000	1.81	-	-	A-	A-	-	-	15.40%	-	Floating	1mL	-	150	-	-	-
D-FL	USD	54.000	1.81	-	-	BBB-	BBB-	-	-	-	-	Floating	1mL	-	259	-	-	-
A15	USD	157.500	2.16	-	Aaa	AAA	AAA	-	AAA	48.02%	-	Fixed	Swaps	-	95	1.28%	-	-
A25	USD	24.500	4.81	-	Aaa	AAA	AAA	-	AAA	48.02%	-	Fixed	Swaps	-	90	1.83%	-	-
B5	USD	62.000	4.81	-	-	AA-	AA-	-	AA-	30.30%	-	Fixed	Swaps	-	135	2.28%	-	-
C5	USD	52.000	4.81	-	-	A-	A-	-	A-	15.40%	-	Fixed	Swaps	-	175	2.68%	-	-
D5	USD	54.000	4.81	-	-	BBB-	BBB-	-	BBB-	-	-	Fixed	Swaps	-	254	3.39%	-	-
A17	USD	157.500	3.06	-	Aaa	AAA	AAA	-	AAA	48.02%	-	Fixed	Swaps	-	180	2.30%	-	-
A27	USD	788.500	6.81	-	Aaa	AAA	AAA	-	AAA	48.02%	-	Fixed	Swaps	-	135	2.96%	-	-
B7	USD	325.000	6.81	-	-	AA-	AA-	-	AA-	30.20%	-	Fixed	Swaps	-	200	3.60%	-	-
C7	USD	269.000	6.81	-	-	A-	A-	-	A-	15.40%	-	Fixed	Swaps	-	230	3.90%	-	-
D7	USD	280.000	6.81	-	-	BBB-	BBB-	-	BBB-	-	-	Fixed	Swaps	-	300	4.04%	-	-
X-1FL	USD	297.500	-	-	-	BBB-	BBB-	-	-	-	-	-	-	-	-	-	-	Int. Only
X-2FL	USD	297.500	-	-	-	BBB-	BBB-	-	-	-	-	-	-	-	-	-	-	Int. Only
X-A5	USD	157.500	-	-	Aaa	AAA	AAA	-	-	-	-	-	-	-	-	-	-	Int. Only
X-15	USD	85.950	-	-	-	AA-	AA-	-	-	-	-	-	-	-	-	-	-	Int. Only
X-25	USD	85.950	-	-	-	AA-	AA-	-	-	-	-	-	-	-	-	-	-	Int. Only
X-A7	USD	157.500	-	-	Aaa	AAA	AAA	-	-	-	-	-	-	-	-	-	-	Int. Only
X-17	USD	688.360	-	-	Aaa	AAA	AAA	-	-	-	-	-	-	-	-	-	-	Int. Only
X-27	USD	688.360	-	-	-	AAA	AAA	-	-	-	-	-	-	-	-	-	-	Int. Only