Fitch Ratings has issued a presale report on BBCCRE Trust 2015-GTP commercial mortgage pass-through certificates, series 2015-GTP.

Fitch expects to rate the transaction and assign Rating Outlooks as follows:

--$330,000,000a class A notes 'AAAsf'; Outlook Stable;

--$330,000,000ab class X-A notes 'AAAsf'; Outlook Stable;

--$103,000,000ab class X-B notes 'A-sf'; Outlook Stable;

--$62,000,000a class B notes 'AA-sf'; Outlook Stable;

--$41,000,000a class C notes 'A-sf'; Outlook Stable.

The following classes are not expected to be rated:

--$98,500,000a class D;

--$91,400,000a class E;

--$37,100,000a class F.

a Privately placed pursuant to Rule 144A.

b Notional amount and interest-only.

The expected ratings are based on information provided by the issuer as of July 14, 2015.

The certificates represent the beneficial ownership in the trust, the primary asset of which is one loan having an aggregate principal balance of $660 million as of the cut-off date. The trust is primarily secured by the first priority mortgages on each borrower's fee simple and leasehold interests in 39 office and 2 industrial properties totalling 2.6 million square feet (sf). The portfolio properties are 100% occupied by 16 U.S. Federal Government (USFG; ('AAA'/Stable Outlook) agencies via General Services Administration (GSA) leases.

The loan is sponsored by NGP V Fund, one of the nation's largest real estate investment programs focused on the acquisition and management of assets leased to U.S. governmental entities. The loan was jointly originated by Cantor Commercial Real Estate Lending, LP and Barclays Bank plc.

KEY RATING DRIVERS

High Fitch Leverage: The $660 million mortgage loan has a Fitch debt service coverage ratio (DSCR) and loan-to-value (LTV) of 0.92x and 96.8%, respectively, and debt of $256 psf. The sponsor has a reported cost basis in the portfolio of $846.8 million, representing a loan-to-cost ratio of 77.9%. No additional future debt is permitted.

Rollover: The portfolio has significant initial (hard) lease term rollover of 95.4% (by sf) prior to the loan maturity in 2025. The rollover is staggered throughout the loan term, with no more than 22.9% of total rent across nine leases expiring in any year (2023). Each of the properties was either built-to-suit or retrofit-to-suit specifically to agency and GSA requirements. Because of the mission critical nature of many government facilities, locational restrictions, and various procurement factors, renewal probability in the government sector has historically been high.

Tenant Credit Quality: The portfolio is 100% occupied by 16 USFG agencies via GSA leases. The leases are not subject to annual appropriations. Three agency tenants, the FBI (22.5%), CIS (18%) and DEA (11.7%) represent over 7.7% of total portfolio rent.

Asset Quality: The weighted average year of construction for the portfolio is 2007, and to date, the GSA/tenant's total investment in improvements across the portfolio is $157.7 million ($61 psf). Fitch assigned property quality grades of 'B+' or better to 16 properties (81% of the pool balance for Fitch sampled loans).

RATING SENSITIVITIES

Fitch found that the property could withstand a 67.6% decline in value and an approximate 59.4% decline in Fitch's net cash flow prior to experiencing $1 of loss to the 'AAAsf' rated class A.

Fitch performed several stress scenarios in which the Fitch net cash flow (NCF) was stressed. Fitch determined that a 44.5% reduction in Fitch's NCF would cause the notes to break even at a 1x DSCR, based on the actual debt service.

Fitch evaluated the sensitivity of the ratings for class A and found that a 7% decline in Fitch NCF would result in a one-category downgrade, while a 34% decline would result in a downgrade to below investment grade.

The Rating Sensitivity section in the presale report includes a detailed explanation of additional stresses and sensitivities. Key Rating Drivers and Rating Sensitivities are further described in the accompanying presale report. The presale report is available to all investors on Fitch's web site 'www.fitchratings.com'.

DUE DILIGENCE USAGE

Fitch was provided with third-party due diligence information from KPMG LLP. The third-party due diligence information was provided on Form ABS Due Diligence Form-15E and focused on a comparison and re-computation of certain characteristics with respect to the mortgage loan and related mortgaged properties in the data file. Fitch considered this information in its analysis and the findings did not have an impact on our analysis.

Additional information is available at www.fitchratings.com.

BBCCRE Trust 2015-GTP

https://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=869167

Applicable Criteria

Counterparty Criteria for Structured Finance and Covered Bonds (pub. 14 May 2014)

https://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=744158

Criteria for Analyzing Large Loans in U.S. Commercial Mortgage Transactions (pub. 20 Mar 2015)

https://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=862818

Global Structured Finance Rating Criteria (pub. 06 Jul 2015)

https://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=867952

Rating Criteria for U.S. Commercial Mortgage Servicers (pub. 14 Feb 2014)

https://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=735382

Additional Disclosures

Dodd-Frank Rating Information Disclosure Form

https://www.fitchratings.com/creditdesk/press_releases/content/ridf_frame.cfm?pr_id=988718

ABS Due Diligence Form 15E 1

https://www.fitchratings.com/creditdesk/press_releases/content/ridf15E_frame.cfm?pr_id=988718&flm_nm=15e_988718_1.pdf

Solicitation Status

https://www.fitchratings.com/gws/en/disclosure/solicitation?pr_id=988718

Endorsement Policy

https://www.fitchratings.com/jsp/creditdesk/PolicyRegulation.faces?context=2&detail=31

ALL FITCH CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND DISCLAIMERS. PLEASE READ THESE LIMITATIONS AND DISCLAIMERS BY FOLLOWING THIS LINK: HTTP://FITCHRATINGS.COM/UNDERSTANDINGCREDITRATINGS. IN ADDITION, RATING DEFINITIONS AND THE TERMS OF USE OF SUCH RATINGS ARE AVAILABLE ON THE AGENCY'S PUBLIC WEBSITE 'WWW.FITCHRATINGS.COM'. PUBLISHED RATINGS, CRITERIA AND METHODOLOGIES ARE AVAILABLE FROM THIS SITE AT ALL TIMES. FITCH'S CODE OF CONDUCT, CONFIDENTIALITY, CONFLICTS OF INTEREST, AFFILIATE FIREWALL, COMPLIANCE AND OTHER RELEVANT POLICIES AND PROCEDURES ARE ALSO AVAILABLE FROM THE 'CODE OF CONDUCT' SECTION OF THIS SITE. FITCH MAY HAVE PROVIDED ANOTHER PERMISSIBLE SERVICE TO THE RATED ENTITY OR ITS RELATED THIRD PARTIES. DETAILS OF THIS SERVICE FOR RATINGS FOR WHICH THE LEAD ANALYST IS BASED IN AN EU-REGISTERED ENTITY CAN BE FOUND ON THE ENTITY SUMMARY PAGE FOR THIS ISSUER ON THE FITCH WEBSITE.

Fitch RatingsPrimary AnalystRyan Frank, +1-312-368-3133Senior DirectorFitch Ratings, Inc.70 West Madison StreetChicago, IL 60602orSecondary and Surveillance AnalystBritt Johnson, +1-312-606-2341Senior DirectororCommittee ChairpersonRobert Vrchota, +1-312-368-3336Managing DirectororMedia RelationsMatthew Robinson, +61 2 8256 0326matthew.robinson@fitchratings.com