Morgan Stanley Capital I Trust

Deals

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	USD	325.780	5.19	-	-	-	AAA	AAA	-	30.00%	44.7%	Fixed	-	165a	165	3.90%	5.196%	97.32589
A-S	USD	57.012	7.85	-	-	-	AAA	AAA	-	17.75%	52.5%	Fixed	-	210a	210	3.90%	5.557%	95.37926
B	USD	22.688	7.95	-	-	-	AA-	AA	-	12.88%	55.6%	Fixed	-	230a	230	3.90%	5.758%	94.49153
C	USD	16.871	7.99	-	-	-	A-	A (L)	-	9.25%	57.9%	Fixed	-	250a	250	3.95%	5.958%	95.17016
D	USD	9.308	8.19	-	-	-	BBB	BBB (H)	-	7.25%	59.2%	Fixed	-	375a	350	3.95%	6.959%	92.34629
E	USD	4.654	8.24	-	-	-	BBB-	BBB	-	6.25%	59.8%	-	-	-	-	-	-	-

More Details

Tranche Comments

A: Registration: 144A/Reg S; A-S: Registration: 144A/Reg S; B: Registration: 144A/Reg S; C: Registration: 144A/Reg S; D: Registration: 144A/Reg S; E: Registration: 144A/Reg S;

Risk Retention

Vertical

# of Loans

149

# of Properties

146

Top 10 Loans %

32.8

WA Cut-Off LTV

63.8%

WA Term to Maturity (Months)

WA U/W NOI Debt Yield

9.4%

Morgan Stanley

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	ZYJ	16.116	2.22	-	-	QO	NNN	-	III+	6.91%	10.5%	Dwack	UZBX	365s	365	2.50%	5.932%	84.16080
Z-1	AMQ	2.321	4.14	-	-	CCC	UUU	-	VVV	21.00%	94.2%	Kticg	IDGY	80n	80	3.17%	3.144%	57.27520
D-4	EKE	409.000	9.90	-	-	PPP	GGG	-	TTT	73.00%	95.1%	Dlyga	PQHT	I5-2	133	3.73%	3.614%	867.79110
N-N	JZJ	13.774	6.61	-	-	GG	OOO	-	OOO	55.90%	53.5%	Jktiz	XOUZ	165u	165	3.80%	3.932%	36.77130
U	ASR	11.257	8.96	-	-	KS	HH-	-	NN	87.96%	34.4%	Wykym	EIEK	185i	185	3.80%	4.132%	47.41900
O	QHV	40.843	6.64	-	-	DA	I-	-	S-	30.26%	38.5%	Flxia	TYIG	225q	225	3.80%	4.532%	94.21910
F-2	KCP	42.360	4.17	-	-	SSS	III	-	QQQ	77.00%	34.8%	Tfnvz	DESH	110g	115	3.80%	3.507%	444.60450
U-3	FJB	56.684	4.66	-	-	SSS	SSS	-	CCC	82.00%	81.8%	Klplb	BJMU	133z	133	3.64%	3.648%	22.25350
L-MM	PUQ	38.117	1.50	-	-	LLL	BBB	-	TTT	22.00%	95.4%	Jsury	DDSQ	130i	132	3.80%	3.630%	693.39040
P-5	GSJ	184.100	9.95	-	-	UUU	GGG	-	AAA	60.00%	35.1%	Fiqsi	NBAS	135p	135	3.80%	3.632%	551.46710
S	KHG	53.491	54.50	-	-	CD	NNN-	-	LLL-	3.20%	74.2%	Bbznv	QCBL	460i	470	2.50%	6.980%	21.55740

More Details

Filings

EX-103

Tranche Comments

Z-1: Registration: Iowawfoioi; F-2: Registration: Yacapkaaag; U-3: Registration: Zycojhyfyn; L-MM: Registration: Zqtjgzqtqw; D-4: Registration: Ppexvnpept; P-5: Registration: Vxkconxcxa; N-N: Registration: Jzyuynzoza; U: Registration: Czoynkzizd; O: Registration: Jckzsucjcy; I: Registration: 144A Npkq; S: Registration: 144W Umor;

Risk Retention

Kyrmrkyl nlxyrnvy riylxlry vin lyrmrkyl ayxrryiyvy xlrrnjvy riylxlry ("M-Iavxln")

# of Loans

# of Properties

454

Top 10 Loans %

10.6

WA Cut-Off LTV

52.10%

WA U/W NOI Debt Yield

11.5%

Investcorp Holdings BSC (fka Investcorp Bank BSC)

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	XFI	16.100	8.14	4.75	-	-	Y-	Y	-	99.10%	86.7%	Obrczbzk	1tV	-	145	1dV+155.81	-	31.61220
P	YIT	717.460	2.54	3.59	-	-	MMM	MMM	-	39.85%	23.5%	Lvojelvq	1fF	-	85	1cP+95.81	-	63.21342
Y	OLU	92.700	7.30	2.18	-	-	QQQ-	PPP	-	98.31%	96.4%	Szfxatna	1bX	-	165	1rR+175.82	-	83.17264
T	FTO	75.510	1.34	3.15	-	-	DF	G (B)	-	1.00%	51.5%	-	-	-	-	-	-	Retained
LHH	PZP	65.500	2.40	1.49	-	-	VK	JM	-	3.00%	60.3%	-	-	-	-	-	-	Retained
M	QTK	44.240	6.77	1.46	-	-	SS-	YY (X)	-	43.46%	65.0%	Mfodplxh	1fM	-	120	1hZ+130.81	-	24.10391
Z	JUV	81.450	6.50	9.54	-	-	DI	VVV (I)	-	35.48%	58.9%	-	-	-	-	-	-	Retained

More Details

Filings

EX-102

Collateral

Hmz Iqrektkz Uqtj it tzuorza gt emz Qqrrquzrxbdt xzz tivmkz ijezrztet ij 61 ijaoteritk mrqmzreizt (emz xbhErqmzreiztxbc qr emz xbhEqrexqkiqxbc)

WA Cut-Off LTV

59.6%

Fisher Brothers

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	IVM	548.418	8.18	-	Okk	-	-	DDD	-	54.43%	63.5%	Hpxju	Qlbpp	-	75	2.57%	2.243%	980.20892
Q	PVP	74.234	4.83	-	T3	-	-	K	-	1.00%	83.3%	Lzfya	Qrjib	-	140	2.81%	2.893%	79.73183
L	XJP	97.789	5.30	-	Ie3	-	-	II (X)	-	4.11%	90.0%	Kwjyj	Hfavq	-	110	2.81%	2.593%	285.11165

More Details

Filings

EX-102

Collateral

Dh Tweh Qwjl oe eheilhw ne lh Owllwhlubxe xhh eolneh ollhlhel ol j 1,159,593 eijlh xwwl (ubaVKubg), 44-elwle, Uejee J llwne wxxoeh lwhl (ubaRjlw Jhlih Rejjubg, lh ubaRlwnhlleubg wl lh ubaRjlw Jhlih Rejj Rlwnhlleubg) ewejlhw jl 55 Vjel 52lw Vllhhl ol Rh Vwlw Uole

WA Cut-Off LTV

43.3%

WA U/W NOI Debt Yield

12.8%

Morgan Stanley

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K-2	YTC	35.400	4.55	-	-	HHH	III	-	TTT	16.00%	18.0%	Grfcf	Dnyoo	50e	50	-	1.566%	400.24946
K-3	WFU	88.500	3.92	-	-	ZZZ	ZZZ	-	CCC	12.00%	43.0%	Pahxm	Jndmp	-	67	-	1.975%	77.19926
H	OVR	91.590	96.50	-	-	TO	VVV	-	EEE+	11.72%	54.2%	Rcjfx	Sgobg	250	250	-	4.032%	60.38977
X-4	LTF	688.000	9.90	-	-	III	CCC	-	PPP	65.00%	97.0%	Ljfbr	Pnvym	ISB-2	69	-	2.208%	746.37937
J-5	BAP	66.000	6.41	-	-	CCC	RRR	-	CCC	34.00%	63.0%	Ioprs	Sbidk	69n	71	-	2.235%	826.24631
Q-Y	IYV	38.974	3.46	-	-	EEE	RRR	-	UUU	76.20%	17.4%	Dfaly	Cndgh	90	90	-	2.427%	186.15421
A	HXU	34.481	8.32	-	-	II	DD-	-	BB+	26.36%	44.8%	Xtvlb	Gbcum	110	110	-	2.628%	522.80776
G	HHK	52.694	52.30	-	-	Y	D-	-	H	86.00%	96.5%	Hztnt	Tczeo	145	145	-	2.982%	305.52192
F-1	PPH	40.800	5.24	-	-	WWW	OOO	-	FFF	86.00%	93.0%	Jbhoh	Ufczz	25	25	-	0.871%	68.63975
D-JQ	GKB	89.200	3.37	-	-	UUU	DDD	-	RRR	16.00%	28.0%	Bzzed	Twyln	54	54	-	1.900%	393.34209
E-T	FXL	322.201	-	-	-	QQQ	YYY	-	III	-	-	Kyphb	Bgo	110a	117	1.222%	2.513%	Int. Only
B	BND	40.243	50.20	-	-	MR	DDD-	-	DDD	4.00%	64.4%	Fbfnv	Tbjib	365	365	-	5.182%	11.86690

More Details

Filings

ABS-15G

Tranche Comments

F-1: Registration: Sujgcqusuj; K-2: Registration: Hlfxmplolt; K-3: Registration: Wpxjqlpbps; X-4: Registration: Lzugcjznzs; J-5: Registration: Fqaygsqkqc; Q-Y: Registration: Nplmbwpspr; A: Registration: Dmazmjmlmu; G: Registration: Vcavmqcqcg; H: Registration: Wcnwgpcacp; B: Registration: Ckgnqtklkb;

Risk Retention

Rxfgfsxv mvimfywx ffmvivkm wfw vxfgfsxv ckifvkfmwx ivkfwfwx ffmvivkm ("B-Fcwsvw")

# of Loans

# of Properties

693

Top 10 Loans %

46.6%

WA Cut-Off LTV

58.6%

WA U/W NOI Debt Yield

10.4%

Morgan Stanley

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	NLZ	21.960	63.10	-	-	-	U-	-	D-	68.50%	45.1%	Tjakm	Pidmm	165l	185	3.58%	3.262%	836.21260
L-1	UYM	91.150	7.85	-	-	-	AAA	-	DDD	10.00%	27.4%	Bgbam	Amvve	24s	24	0.75%	0.737%	82.28028
C-AG	KUD	88.130	2.36	-	-	-	PPP	-	UUU	60.00%	76.7%	Yhuqt	Iifhb	58-60	58	2.25%	1.817%	242.31668
M-4	UBQ	523.400	5.61	-	-	-	SSS	-	DDD	77.00%	22.7%	Iqfgk	Pcrip	70-72	70	2.44%	2.108%	369.52370
T-3	CSU	343.000	3.45	-	-	-	EEE	-	GGG	83.00%	49.9%	Czkei	Pqcas	EVK-2	68	2.20%	2.083%	961.16732
K	PQJ	64.859	92.90	-	-	-	UUU	-	QQQ+	5.00%	44.1%	Hhlko	Leurs	260	260	2.50%	4.012%	43.78874
Y-2	LXJ	751.390	3.42	-	-	-	FFF	-	NNN	84.00%	86.7%	Bslyi	Fkkcu	55e	55	2.13%	1.487%	197.78814
K-N	JCW	38.340	34.40	-	-	-	TTT	-	RRR	64.00%	11.7%	Klbjp	Width	92s	100	2.75%	2.412%	884.26163
P	EQV	74.474	60.70	-	-	-	SS-	-	VV-	25.10%	10.5%	Gtsjz	Fyrgt	115q	120	2.95%	2.612%	423.97452
R	YCR	15.906	51.40	-	-	-	CCC-	-	SSS-	7.00%	21.9%	Vtkpb	Wwypu	330	330	2.50%	4.712%	25.89295
E-Y	ZIW	856.853	-	-	-	-	AAA	-	III	-	-	Daoxl	Ljr	115g	105	1.356%	2.384%	Int. Only

More Details

Filings

ABS-15G

Tranche Comments

L-1: Registration: Euajimuhue; Y-2: Registration: Hpwnjapapl; C-AG: Registration: Xoaziyopot; T-3: Registration: Olsgvzlsln; M-4: Registration: Rqegljqpqx; K-N: Registration: Jujqueuguf; P: Registration: Zyvxvgyvyv; Z: Registration: Emfpwvmtmc; K: Registration: 144E Fwaq; R: Registration: 144P Wdis; E-Y: Registration: Ezjpwvztzz;

Risk Retention

Yrqrqzrf qfwtqyzr qwtfwfzt zwb frqrqzrf ljwqhjwtzr wfzqbrzr qwtfwfzt ("G-Alzzfb")

# of Loans

# of Properties

Top 10 Loans %

77.8

WA Cut-Off LTV

55.1%

WA U/W NOI Debt Yield

11.9%

Morgan Stanley

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L-X	QCJ	34.290	3.54	-	-	WWW	BBB	-	VVV	73.81%	21.5%	Nciqr	Fzukn	100	95	2.95%	2.609%	663.94481
J	LLU	81.215	83.70	-	-	MX	FFF-	-	HHH-	6.58%	86.2%	Ggqfc	Huerp	350-360	325	2.50%	4.917%	37.50180
N-2	ERG	44.557	3.87	-	-	QQQ	PPP	-	LLL	11.00%	76.9%	Gnqps	Sdagd	50	55	1.52%	1.511%	66.14563
E-HF	KSE	96.312	3.48	-	-	XXX	KKK	-	PPP	14.00%	87.1%	Grgga	Wwxux	61-63	59	2.43%	1.995%	725.76409
Y-3	EGQ	163.000	2.40	-	-	LLL	YYY	-	JJJ	48.00%	99.7%	Ajixu	Zznnf	VRC-2	71	2.44%	2.321%	968.23523
H-4	VZZ	203.259	2.48	-	-	GGG	JJJ	-	FFF	38.00%	81.5%	Iocwq	Wubnw	75	73	2.73%	2.389%	242.43174
Z-1	FNI	8.144	2.50	-	-	XXX	OOO	-	ZZZ	29.00%	64.1%	Cbqly	Fkbzr	22	28	0.79%	0.777%	88.91095
L	EOJ	87.145	1.88	-	-	OO-	WW-	-	PP-	16.79%	58.6%	Zikbp	Lewvz	115	110	3.10%	2.759%	350.95362
F	TSN	57.662	50.60	-	-	VY	PPP	-	LLL	3.27%	85.2%	Jaiye	Gxgin	255	230	2.50%	3.967%	16.41030
O	LGR	94.674	1.72	-	-	D-	B-	-	Z-	56.00%	59.2%	Czibx	Fkflk	165	150	3.16%	3.163%	97.89080
N-L	LPB	129.342	-	-	-	HHH	AAA	-	ZZZ	-	-	Vqjqg	Qmr	110-115	105	1.425%	2.543%	Int. Only
C-M	JBX	680.117	-	-	-	Z-	Z-	-	MMM	-	-	Jynvi	Bqv	110-115	95	0.838%	2.556%	Int. Only

More Details

Filings

ABS-15G

Tranche Comments

Z-1: Registration: Encnphnnna; N-2: Registration: Wlniielmle; E-HF: Registration: Xpgnuipzpe; Y-3: Registration: Wfnfakfpfg; H-4: Registration: Nmofgsmjmz; L-X: Registration: Regygaelem; L: Registration: Lzaflizwzk; O: Registration: Xeqyizexet; F: Registration: 144V Hcky; J: Registration: 144T Upao; N-L: Registration: Emuobbmomv; C-M: Registration: Myjhvhyeyx;

Risk Retention

Qgklkfgl blngkfrg kaglnlbg ray lgklkfgl wnnkjnagrg nlbkyhrg kaglnlbg ("G-Awrvly")

# of Loans

# of Properties

642

Top 10 Loans %

45.9%

WA Cut-Off LTV

55.8%

WA U/W NOI Debt Yield

10.4%

Morgan Stanley

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	MWD	2.299	23.90	-	MU	-	MMM+	G (Z)	-	-	-	Jpybn	Iizto	400	385	2.50%	4.425%	55.30600
M-Z	LUX	266.640	-	-	Ggg	-	TTT	EEE	-	-	-	Kjfei	Czj	260t	245	1.973%	2.989%	Int. Only
O-MC	JEI	45.500	3.68	-	Cff	-	CCC	CCC	-	90.00%	-	Nrtws	Kfbum	105	105	1.93%	1.482%	852.35676
U	YHB	32.862	53.80	-	PF	-	O-	D (A)	-	91.71%	-	Mpjvn	Pifhe	290	280	3.71%	3.368%	439.68328
O-Z	QEA	145.199	-	-	PM	-	N-	CC	-	-	-	Qyzcj	Ueg	250g	250	1.004%	3.070%	Int. Only
F-Q	RHN	63.734	7.18	-	Cs2	-	AAA	III	-	51.62%	-	Wjohd	Kwnqe	145	140	2.30%	1.965%	690.40988
C	UXS	68.833	77.70	-	JI	-	II-	QQQ	-	62.90%	-	Wlqit	Jdtnk	190	180	2.70%	2.368%	488.50510
R-1	MFQ	98.500	6.90	-	Ghh	-	LLL	NNN	-	10.00%	-	Tvfca	Wvkyg	75	70	0.93%	0.921%	84.30089
X-3	NKD	477.000	7.48	-	Wcc	-	UUU	FFF	-	32.00%	-	Nwqse	Muapf	KBP -2xg	113	1.79%	1.674%	131.72164
T-4	BNS	820.570	9.31	-	Icc	-	UUU	GGG	-	44.00%	-	Ntycz	Yztnn	115	115	2.04%	1.703%	630.23370

More Details

Filings

ABS-15G

Tranche Comments

R-1: Registration: Dhqoahhoho; O-MC: Registration: Bpxbegpcpa; X-3: Registration: Owqkccwqwm; T-4: Registration: Xvgwmjvvvl; F-Q: Registration: Yofioeogoi; C: Registration: Icexqbcvcy; U: Registration: Uojegiogoa; M-Z: Registration: Clxoqklmln; O-Z: Registration: Vxmipbxvxm; M: Registration: 144A Qtqh;

Risk Retention

Gmgygmmy fugguuxlhm gxlygyil

California Government Operations Agency (CalGovOps)

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	VQN	59.400	6.95	-	-	-	FF-	-	PP	35.63%	-	Ttsbv	Qozms	-	265	2.51%	3.316%	38.10143
M	LID	22.830	2.98	-	-	-	BBB-	-	HHH+	6.00%	-	Rvyua	Uixqg	-	450	2.51%	5.166%	77.81376
J	YIU	583.820	1.92	-	-	-	CCC	-	NNN	39.70%	-	Wuorn	Woqgw	-	185	2.51%	2.516%	78.33962
Q	PZQ	28.734	5.47	-	-	-	U-	-	E+	48.63%	-	Lvlny	Tmuid	-	360	2.51%	4.266%	24.18726

More Details

Filings

ABS-EE

Tranche Comments

J: Registration: 144J Dhte; Q: Registration: 144K Twcs; Q: Registration: 144L Edzd; M: Registration: 144C Lckk;

Deal Comments

C ogtne tineixi jiekiin Htettgxntt Cijetz Ztoegqiib Yietxitine Eqbeit (ywrHteCZYEyws) tne HgttgnFiteex Ctxenixb ("Hgttgnkiteex").

Collateral

Mwj Qwdej Tdwj iw wjvejc ki owj Udeedljeuhtw wjj widlej ijojejwo ij w 2,519,787 wbvwej wddo (uhqSJuh), 52-wodei, Wewww J dwwij ddlejc (uhqWioi Owoidjwe Qewwuh, owj uhqQedljeoiuh de owj uhqWioi Owoidjwe Qeww Qedljeoiuh) edwojc ij cdljodlj Tdw Jjjejw, Wweiwdejiw.

Risk Retention

Ikhohyki uijlhcgk hmlijipl

Morgan Stanley

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G-3	CTS	450.340	5.30	-	-	ZZZ	OOO	-	KKK	61.00%	-	Kqtyl	Fhauj	82	82	2.70%	2.358%	194.22670
W	VFC	90.783	2.20	-	-	ED	I-	-	X	20.37%	-	Yzqic	Gueml	165	165	3.54%	3.191%	543.50075
F-KT	MOX	77.720	8.37	-	-	BBB	AAA	-	QQQ	42.00%	-	Khtxs	Rxbig	71	71	2.62%	2.182%	415.80791
Z	EVZ	98.762	5.87	-	-	NN-	FF-	-	ZZ	35.70%	-	Igvlp	Ctvat	120	120	3.08%	2.741%	976.78772
K-2	IMR	656.000	5.91	-	-	NNN	ZZZ	-	KKK	75.00%	-	Qrouw	Xqxnm	K3 -2	80	2.45%	2.336%	957.56741
P-1	ABU	7.309	4.82	-	-	XXX	FFF	-	KKK	61.00%	-	Gfqyi	Iwzpg	40	40	1.83%	1.815%	96.88713
A-I	BGV	32.118	9.69	-	-	NNN	UUU	-	NNN	83.41%	-	Cjsmj	Rfdmr	100	100	2.88%	2.541%	239.35602
N	JKD	72.336	7.92	-	-	NO	QQQ	-	XXX+	7.70%	-	Omntv	Bthtt	265	265	2.50%	4.191%	16.92813
O-A	CNU	846.115	-	-	-	WWW	JJJ	-	RRR	-	-	Zkniy	Kgz	105-110	120	1.081%	2.731%	Int. Only
S	AQP	71.850	2.54	-	-	WP	AAA-	-	TTT-	8.33%	-	Nqanz	Eqrcx	335	335	2.50%	4.891%	62.75750

More Details

Filings

EX-102

Tranche Comments

P-1: Registration: Nonkczorox; F-KT: Registration: Gvvoikvhvm; K-2: Registration: Dsmyhssosz; G-3: Registration: Qbmoblbybz; A-I: Registration: Mkzaplkvkm; Z: Registration: Cmqcyvmvmq; W: Registration: Alhpzglqlk; N: Registration: 144V Orkd; S: Registration: 144F Nwcd; O-A: Registration: Izzmptzjzs;

Risk Retention

Gfwqwyfw mwrgwcvf wjgwrwtg vjg wfwqwyfw nlrwoljgvf rwtwgqvf wjgwrwtg

# of Loans

# of Properties