Morgan Stanley Capital I Trust

Deals

C/P

Sector

Status

Deal Name

Parent

Leads

Region

Date

Morgan Stanley

Class	CCY	SIZE (M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	IPT	GDNC	SPRD	CPN	YLD	PRICE
U	MTT	74.688	5.45	-	-	-	YY-	GG	-	43.88%	10.8%	Egmsc	-	190y	230s	230	3.90%	5.758%	66.46813
A	QTH	7.253	2.91	-	-	-	RRR-	VVV	-	1.28%	27.6%	-	-	-	-	-	-	-	-
M-P	YOE	61.630	2.52	-	-	-	KKK	GGG	-	29.40%	56.9%	Kncwt	-	165s	210h	210	3.90%	5.557%	94.30035
G	BJH	9.153	1.83	-	-	-	EEE	PPP (N)	-	2.22%	64.8%	Btkmx	-	375u	375s	350	3.95%	6.959%	38.38646
C	NQE	56.911	7.84	-	-	-	B-	X (N)	-	1.32%	60.7%	Vkgeo	-	220b	250k	250	3.95%	5.958%	87.55002
W	JXM	230.900	4.57	-	-	-	ZZZ	WWW	-	73.00%	79.8%	Hzver	-	120e	165s	165	3.90%	5.196%	48.90694

Filings

ABS-15G

Tranche Comments

W: Registration: 144A/Cvh B; M-P: Registration: 144A/Uxp B; U: Registration: 144Z/Iqx Q; C: Registration: 144T/Rtg W; G: Registration: 144J/Gwt W; A: Registration: 144A/Tiq K;

Risk Retention

Txqfrikb

# of Loans

822

# of Properties

659

Top 10 Loans %

33.4

WA Cut-Off LTV

63.8%

WA Term to Maturity (Months)

WA U/W NOI Debt Yield