8-K 1 mdc01ppm.txt APRIL 8-K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : April 16, 2001 (Date of earliest event reported) Commission File No.: 333-77215-01 Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates Series 2001-PPM (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2289258 52-2289259 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, Maryland 21044 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On April 16, 2001 a distribution was made to holders of Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2001-PPM. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2001-PPM relating to the April 16, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates Series 2001-PPM By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: April 16, 2001 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates Series 2001-PPM, relating to the April 16, 2001 distribution. Wells Fargo Bank MN, N.A. Morgan Stanley Corporate Trust Services Dean Witter Capital I, Inc. 11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates Columbia, MD 21044 Series 2001-PPM For Additional Information, please contact CTSLink Customer Service 301/815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 04/16/2001 Record Date: 03/30/2001 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 12 Principal Prepayment Detail 13 Historical Detail 14 Delinquency Loan Detail 15 Specially Serviced Loan Detail 16 - 17 Modified Loan Detail 18 Liquidated Loan Detail 19 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Depositor Morgan Stanley Dean Witter Capital I, Inc. 1585 Broadway New York, NY 10036 Contact: General Information Number Phone Number : (212) 761-4700 Master Servicer CapMark Services, L.P. 245 Peachtree Center Avenue N.E. Suite 1800 Atlanta, GA 30303 Contact: Kevin Lawley Phone Number: (404) 654-2860 Special Servicer PPM Finance, Inc. 225 West Wacker Drive Suite 1200 Chicago, IL 60606 Contact: General Information Number Phone Number: (312) 634-2500 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 61746WER7 5.980000% 127,296,000.00 ~~126~~125,~~456~~609,~~936~~497.5106 ~~847~~850,~~439~~587.4428 A-2 61746WES5 6.400000% 189,000,000.00 188,~~537~~069,~~113~~606.6861 ~~467~~469,~~507~~243.0865 A-3 61746WET3 6.540000% 215,300,000.00 215,300,000.00 0.00 B 61746WEU0 6.870000% 15,589,000.00 15,589,000.00 0.00 C 61746WEV8 7.070000% 17,148,000.00 17,148,000.00 0.00 D 61746WEW6 7.210000% 5,456,000.00 5,456,000.00 0.00 E 61746WEX4 7.~~827637~~835399% 10,913,000.00 10,913,000.00 0.00 F 61746WEY2 8.~~077637~~085399% 4,677,000.00 4,677,000.00 0.00 G 61746WEZ9 8.~~077637~~085399% 8,574,000.00 8,574,000.00 0.00 H 61746WFA3 6.500000% 9,353,000.00 9,353,000.00 0.00 J 61746WFB1 6.500000% 3,118,000.00 3,118,000.00 0.00 K 61746WFC9 6.500000% 3,118,000.00 3,118,000.00 0.00 L 61746WFD7 6.500000% 4,677,000.00 4,677,000.00 0.00 M 61746WFE5 6.500000% 1,559,000.00 1,559,000.00 0.00 N 61746WFF2 6.500000% 1,559,000.00 1,559,000.00 0.00 O 61746WFG0 6.500000% 6,236,069.00 6,236,069.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 623,573,069.00 ~~622~~620,~~271~~956,~~119~~172.1967 1,~~314~~319,~~946~~830.5293

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Ending Balance Level(1) A-1 61746WER7 ~~630~~625,~~177~~953.0799 0.00 0.00 1,~~477~~476,~~616~~541.5127 124,758,909.78 14.84% A-2 61746WES5 1,~~005~~003,~~531~~037.2790 0.00 0.00 1,~~473~~472,~~038~~281.3555 187,600,362.96 14.84% A-3 61746WET3 1,173,385.00 0.00 0.00 1,173,385.00 215,300,000.00 14.84% B 61746WEU0 89,247.02 0.00 0.00 89,247.02 15,589,000.00 12.33% C 61746WEV8 101,030.30 0.00 0.00 101,030.30 17,148,000.00 9.56% D 61746WEW6 32,781.47 0.00 0.00 32,781.47 5,456,000.00 8.68% E 61746WEX4 71,~~185~~256.8342 0.00 0.00 71,~~185~~256.8342 10,913,000.00 6.92% F 61746WEY2 31,~~482~~512.5984 0.00 0.00 31,~~482~~512.5984 4,677,000.00 6.16% G 61746WEZ9 57,~~714~~770.7118 0.00 0.00 57,~~714~~770.7118 8,574,000.00 4.78% H 61746WFA3 50,662.08 0.00 0.00 50,662.08 9,353,000.00 3.27% J 61746WFB1 16,889.17 0.00 0.00 16,889.17 3,118,000.00 2.77% K 61746WFC9 16,889.17 0.00 0.00 16,889.17 3,118,000.00 2.26% L 61746WFD7 25,333.75 0.00 0.00 25,333.75 4,677,000.00 1.51% M 61746WFE5 8,444.58 0.00 0.00 8,444.58 1,559,000.00 1.26% N 61746WFF2 8,444.58 0.00 0.00 8,444.58 1,559,000.00 1.01% O 61746WFG0 33,778.71 0.00 0.00 33,778.71 6,236,069.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% 3,~~352~~346,~~977~~417.3016 0.00 0.00 4,~~667~~666,~~923~~248.8209 619,636,341.74

~~Current~~Original ~~Subordination~~Beginning ~~Class CUSIP Ending Balance Level(1) A~~Pass-1Through ~~61746WER7~~Notional ~~125,609,497.06~~Notional ~~14.81%~~Class ~~A-2~~CUSIP ~~61746WES5~~Rate ~~188,069,606.61~~Amount ~~14.81%~~Amount ~~A-3~~X ~~61746WET3~~61746WFH8 215,300,000.00 14.81% B 61746WEU0 15,589,000.00 12.30% C 61746WEV8 17,148,000.00 9.54% D 61746WEW6 5,456,000.00 8.66% E 61746WEX4 10,913,000.00 6.90% F 61746WEY2 4,677,000.00 6.15% G 61746WEZ9 8,574,000.00 4.77% H 61746WFA3 9,353,000.00 3.26% J 61746WFB1 3,118,000.00 2.76% K 61746WFC9 3,118,000.00 2.26% L 61746WFD7 4,677,000.00 1.51618436% ~~M 61746WFE5 1~~623,~~559~~573,~~000.00 1.26% N 61746WFF2 1,559,000.00 1.00% O 61746WFG0 6,236,~~069.00 ~~0.00% R-I N/A 0.00 0.00% R-II N/A 0.00 0.00%~~ 620,956,172.67

~~Original~~Ending ~~Beginning~~Interest ~~Pass-Through~~Prepayment ~~Notional~~Total Notional Class CUSIP ~~Rate~~Distribution ~~Amount~~Penalties Distribution Amount X 61746WFH8 1837,481.~~611689%~~51 ~~623,573,069~~0.00 ~~622~~837,~~271~~481.51 619,~~119~~636,341.1974 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

~~Ending~~Certificate Factor Detail Beginning Principal Interest Prepayment ~~Total~~Realized ~~Notional~~Loss Class CUSIP Balance Distribution Distribution Penalties ~~Distribution~~Additional ~~Amount~~Trust XEnding ~~61746WFH8~~Fund ~~835~~Expenses Balance A-1 61746WER7 986.75132809 6.68196393 4.91731076 0.00000000 0.00000000 980.06936416 A-2 61746WES5 995.07728365 2.48277063 5.30707884 0.00000000 0.00000000 992.59451302 A-3 61746WET3 1,~~765~~000.0900000000 0.0000000000 ~~835~~5.45000000 0.00000000 0.00000000 1,~~756~~000.0900000000 ~~620~~B 61746WEU0 1,~~956~~000.00000000 0.00000000 5.72499968 0.00000000 0.00000000 1,~~172~~000.6700000000 (C 61746WEV8 1),000.00000000 ~~Calculated~~0.00000000 by5.89166667 ~~taking~~0.00000000 ~~(A)~~0.00000000 ~~the~~1,000.00000000 ~~sum~~D of61746WEW6 ~~the~~1,000.00000000 ~~ending~~0.00000000 ~~certificate~~6.00833394 ~~balance~~0.00000000 of0.00000000 ~~all~~1,000.00000000 ~~classes~~E ~~less~~61746WEX4 ~~(B)~~1,000.00000000 ~~the~~0.00000000 ~~sum~~6.52949876 of0.00000000 ~~(i)~~0.00000000 ~~the~~1,000.00000000 ~~ending~~F ~~certificate~~61746WEY2 ~~balance~~1,000.00000000 of0.00000000 ~~the~~6.73783194 ~~designated~~0.00000000 ~~class~~0.00000000 ~~and~~1,000.00000000 ~~(ii)~~G ~~the~~61746WEZ9 ~~ending~~1,000.00000000 ~~certificate~~0.00000000 ~~balance~~6.73783298 of0.00000000 ~~all~~0.00000000 ~~classes~~1,000.00000000 ~~which~~H ~~are~~61746WFA3 ~~not~~1,000.00000000 ~~subordinate~~0.00000000 to5.41666631 ~~the~~0.00000000 ~~designated~~0.00000000 ~~class~~1,000.00000000 ~~and~~J ~~dividing~~61746WFB1 ~~the~~1,000.00000000 ~~result~~0.00000000 by5.41666774 (0.00000000 0.00000000 1,000.00000000 K 61746WFC9 1,000.00000000 0.00000000 5.41666774 0.00000000 0.00000000 1,000.00000000 L 61746WFD7 1,000.00000000 0.00000000 5.41666667 0.00000000 0.00000000 1,000.00000000 M 61746WFE5 1,000.00000000 0.00000000 5.41666453 0.00000000 0.00000000 1,000.00000000 N 61746WFF2 1,000.00000000 0.00000000 5.41666453 0.00000000 0.00000000 1,000.00000000 O 61746WFG0 1,000.00000000 0.00000000 5.41666713 0.00000000 0.00000000 1,000.00000000 R-I N/A) 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

~~Certificate~~Beginnning ~~Factor~~Ending ~~Detail~~Notional ~~Beginning~~Interest ~~Principal~~Prepayment ~~Interest~~Notional Class CUSIP ~~Balance~~Amount Distribution ~~Distribution~~Penalties ~~A-1~~Amount ~~61746WER7~~X ~~993.40856358~~61746WFH8 6995.~~65723542~~80338462 ~~4.95048603 A-2 61746WES5 997.55086603 2.47358243 5.32027127 A-3 61746WET3~~ 1~~,000~~.~~00000000~~34303669 0.00000000 5993.45000000 B 61746WEU0 1,000.00000000 0.00000000 5.72499968 C 61746WEV8 1,000.00000000 0.00000000 5.89166667 D 61746WEW6 1,000.00000000 0.00000000 6.00833394 E 61746WEX4 1,000.00000000 0.00000000 6.52303033 F 61746WEY2 1,000.00000000 0.00000000 6.73136412 G 61746WEZ9 1,000.00000000 0.00000000 6.73136342 H 61746WFA3 1,000.00000000 0.00000000 5.41666631 J 61746WFB1 1,000.00000000 0.00000000 5.41666774 K 61746WFC9 1,000.00000000 0.00000000 5.41666774 L 61746WFD7 1,000.00000000 0.00000000 5.41666667 M 61746WFE5 1,000.00000000 0.00000000 5.41666453 N 61746WFF2 1,000.00000000 0.00000000 5.41666453 O 61746WFG0 1,000.00000000 0.00000000 5.41666713 R-I N/A 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.0000000068682283

Prepayment Realized Loss/ Ending Class CUSIP Penalties Additional Trust Balance Fund Expenses A-1 61746WER7 0.00000000 0.00000000 986.75132809 A-2 61746WES5 0.00000000 0.00000000 995.07728365 A-3 61746WET3 0.00000000 0.00000000 1,000.00000000 B 61746WEU0 0.00000000 0.00000000 1,000.00000000 C 61746WEV8 0.00000000 0.00000000 1,000.00000000 D 61746WEW6 0.00000000 0.00000000 1,000.00000000 E 61746WEX4 0.00000000 0.00000000 1,000.00000000 F 61746WEY2 0.00000000 0.00000000 1,000.00000000 G 61746WEZ9 0.00000000 0.00000000 1,000.00000000 H 61746WFA3 0.00000000 0.00000000 1,000.00000000 J 61746WFB1 0.00000000 0.00000000 1,000.00000000 K 61746WFC9 0.00000000 0.00000000 1,000.00000000 L 61746WFD7 0.00000000 0.00000000 1,000.00000000 M 61746WFE5 0.00000000 0.00000000 1,000.00000000 N 61746WFF2 0.00000000 0.00000000 1,000.00000000 O 61746WFG0 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X 61746WFH8 997.91211347 1.34026970 0.00000000 995.80338462

Servicing Fee Summary Current Period Accrued Servicing Fees 51,~~528~~480.3455 Less Servicing Fees on Delinquent Payments 173,~~249~~796.2225 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 1117,~~220~~249.6122 Plus Additional Servicing Fees 0.00 Total Servicing Fees Collected 4564,~~499~~933.7352

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Interest Interest Shortfall Adjustment A-1 ~~630~~625,~~177~~953.0799 0.00 ~~630~~625,~~177~~953.0799 0.00 A-2 1,~~005~~003,~~531~~037.2790 0.00 1,~~005~~003,~~531~~037.2790 0.00 A-3 1,173,385.00 0.00 1,173,385.00 0.00 X ~~835~~837,~~756~~481.0951 0.00 ~~835~~837,~~756~~481.0951 0.00 B 89,247.02 0.00 89,247.02 0.00 C 101,030.30 0.00 101,030.30 0.00 D 32,781.47 0.00 32,781.47 0.00 E 71,~~185~~256.8342 0.00 71,~~185~~256.8342 0.00 F 31,~~482~~512.5984 0.00 31,~~482~~512.5984 0.00 G 57,~~714~~770.7118 0.00 57,~~714~~770.7118 0.00 H 50,662.08 0.00 50,662.08 0.00 J 16,889.17 0.00 16,889.17 0.00 K 16,889.17 0.00 16,889.17 0.00 L 25,333.75 0.00 25,333.75 0.00 M 8,444.58 0.00 8,444.58 0.00 N 8,444.58 0.00 8,444.58 0.00 O 33,778.71 0.00 33,778.71 0.00 Total 4,~~188~~183,~~733~~898.3967 0.00 4,~~188~~183,~~733~~898.3967 0.00

Certificate Interest Reconciliation (continued) Additional Total Remaining Unpaid Trust Fund Interest Excess Interest Distributable Class Expenses Distribution Interest Distribution Certificate Interest A-1 0.00 ~~630~~625,~~177~~953.0799 0.00 ~~630,177~~625953.0799 0.00 A-2 0.00 1,~~005~~003,~~531~~037.2790 0.00 ~~1,005,531~~1003037.2790 0.00 A-3 0.00 1,173,385.00 0.00 ~~1,173,385~~1173385.00 0.00 X 0.00 ~~835~~837,~~756~~481.0951 0.00 ~~835,756~~837481.0951 0.00 B 0.00 89,247.02 0.00 ~~89,247~~89247.02 0.00 C 0.00 101,030.30 0.00 ~~101,030~~101030.30 0.00 D 0.00 32,781.47 0.00 ~~32,781~~32781.47 0.00 E 0.00 71,~~185~~256.8342 0.00 ~~71,185~~71256.8342 0.00 F 0.00 31,~~482~~512.5984 0.00 ~~31,482~~31512.5984 0.00 G 0.00 57,~~714~~770.7118 0.00 ~~57,714~~57770.7118 0.00 H 0.00 50,662.08 0.00 ~~50,662~~50662.08 0.00 J 0.00 16,889.17 0.00 ~~16,889~~16889.17 0.00 K 0.00 16,889.17 0.00 ~~16,889~~16889.17 0.00 L 0.00 25,333.75 0.00 ~~25,333~~25333.75 0.00 M 0.00 8,444.58 0.00 ~~8,444~~8444.58 0.00 N 0.00 8,444.58 0.00 ~~8,444~~8444.58 0.00 O 0.00 33,778.71 0.00 ~~33,778~~33778.71 0.00 Total 0.00 4,~~188~~183,~~733~~898.3967 0.00 ~~4,188,733~~4183898.3967 0.00

Other Required Information Available Distribution Amount (1) 5,503,~~679~~729.9160 Aggregate Number of Outstanding Loans 85 Aggregate Stated Principal Balance of Loans before Distributions ~~622~~620,~~271~~956,~~119~~173.7018 Aggregate Stated Principal Balance of Loans after Distributions ~~620~~619,~~956~~636,~~173~~342.1825 Aggregate Unpaid Principal Balance of Loans after Distributions ~~621~~619,~~518~~720,~~419~~932.5255 Aggregate Amount of Servicing Fee 913,~~330~~179.3748 Aggregate Amount of Sub-Servicing Fee 3651,~~169~~754.3604 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~684~~682.2031 Aggregate Additional Trust Fund Expenses 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Aggregate Number of Loans Subject to, or Intended for, Bankruptcy 0 Aggregate Balance of Loans Subject to, or Intended for, Bankruptcy 0.00 Proceedings ~~Expense Losses~~ (Additional Trust Fund Expenses) 0.00 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii) Indemnification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination (1) The Available Distribution Amount includes any Prepayment Premiums.

NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % Of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) 1,000,000 or less 2 1,~~083~~078,~~267~~009.5619 0.17 8079 7.~~3586~~3561 1.~~416470~~417516 1,000,001 to 2,000,000 4 6,~~936~~905,~~470~~767.1345 1.1211 ~~141~~140 8.0871 1.~~400380~~400238 2,000,001 to 3,000,000 10 26,~~959~~873,~~849~~190.5373 4.34 ~~123~~122 8.~~1780~~1778 1.~~359351~~359462 3,000,001 to 4,000,000 9 3029,~~020~~957,~~286~~217.5524 4.83 ~~140~~139 8.2541 1.~~321442~~321261 4,000,001 to 5,000,000 11 5049,~~076~~937,~~869~~042.7301 8.06 ~~141~~140 8.~~0738~~0740 1.~~336673~~336890 5,000,001 to 6,000,000 12 67,~~509~~389,~~128~~829.3011 10.8788 ~~103~~102 8.1022 1.~~435587~~435545 6,000,001 to 7,000,000 8 52,~~633~~536,~~147~~108.6244 8.48 ~~132~~131 8.3042 1.~~451703~~451620 7,000,001 to 8,000,000 7 53,~~589~~512,~~036~~185.5265 8.6364 6766 8.1662 1.~~315533~~315536 8,000,001 to 9,000,000 2 17,~~106~~068,~~952~~393.9949 2.75 ~~123~~122 8.1077 1.~~061620~~061661 9,000,001 to 10,000,000 3 28,~~168~~089,~~402~~387.7141 4.5453 ~~164~~163 8.~~0530~~0529 1.~~229306~~229467 10,000,001 to 15,000,000 9 111,~~698~~511,~~736~~808.4703 1718.9900 9493 8.~~3027~~3026 1.~~331869~~331877 15,000,001 to 20,000,000 3 51,~~517~~408,~~786~~830.5737 8.30 ~~118~~117 8.~~1460~~1459 1.~~472539~~472685 20,000,001 to 25,000,000 3 63,~~724~~618,~~852~~948.6917 10.2627 6362 8.~~1601~~1600 1.~~360537~~360483 25,000,001 and greater 2 59,~~931~~749,~~385~~624.8196 9.6564 ~~115~~114 8.2083 1.~~121692~~121736 Totals 85 ~~620~~619,~~956~~636,~~173~~342.1825 100.00 ~~108~~107 8.1855 1.~~336112~~336161

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 5,~~121~~108,~~624~~993.9781 0.82 3332 8.6800 1.700000 Arizona 5 30,~~973~~923,~~221~~636.0865 4.99 6261 8.~~0427~~0425 1.~~580966~~580870 California 10 44,~~384~~274,~~716~~143.78 7.15 ~~175~~174 8.~~1858~~1857 1.~~457441~~457380 Colorado 2 8,~~637~~625,~~939~~389.5859 1.39 4544 8.1113 1.~~413873~~413870 Florida 7 33,~~127~~073,~~190~~038.1391 5.3334 9291 8.1446 1.~~430696~~430643 Georgia 2 10,~~705~~682,~~966~~950.8818 1.72 9796 8.1711 1.~~805387~~805716 Illinois 2 11,~~832~~800,~~652~~570.2240 1.9190 6564 8.1800 1.340000 Indiana 2 13,~~262~~243,~~238~~367.3115 2.14 7473 8.4526 1.~~222564~~222561 Massachusetts 1 11,~~685~~675,~~738~~480.5843 1.88 5453 8.1600 1.750000 Michigan 8 62,~~698~~608,~~290~~534.8807 10.10 9695 8.~~3173~~3174 1.~~195994~~195980 Minnesota 6 31,~~952~~874,~~230~~247.8525 5.1514 ~~125~~124 8.0190 1.~~532706~~533058 Missouri 12 9,~~350~~305,~~131~~172.2620 1.5150 ~~130~~129 8.1700 1.090000 New Jersey 30 103,~~665~~371,~~411~~950.7094 16.6968 ~~101~~100 8.2160 1.~~250424~~250480 New York 4 8,~~276~~250,~~401~~702.4273 1.33 ~~171~~170 8.1800 1.010000 North Carolina 4 35,~~578~~527,~~156~~382.6521 5.73 ~~127~~126 8.2576 1.~~295333~~295336 Ohio 1 7,~~556~~545,~~584~~334.2049 1.22 7473 8.1200 1.110000 Oregon 3 9,~~743~~725,~~073~~466.2808 1.57 ~~102~~101 8.~~2498~~2497 1.~~133618~~133590 Pennsylvania 22 118,~~459~~177,~~440~~925.1508 19.0807 ~~144~~143 8.1737 1.~~220671~~220668 Texas 5 39,~~848~~800,~~127~~948.0798 6.42 5554 8.1247 1.~~381995~~381988 Utah 2 4,~~901~~885,~~712~~381.7662 0.79 9796 8.1327 1.~~639396~~639854 Virginia 1 11,~~464~~444,~~682~~540.3016 1.85 2019 7.9250 1.710000 Washington 1 3,~~139~~130,~~211~~946.5101 0.51 ~~188~~187 8.1900 1.580000 Wisconsin 1 4,~~591~~580,~~430~~239.6253 0.74 ~~198~~197 8.0300 1.290000 Totals 132 ~~620~~619,~~956~~636,~~173~~342.1825 100.00 ~~108~~107 8.1855 1.~~336112~~336161

~~Note~~Debt ~~Rate~~Service ~~Note~~Coverage Ratio(1) Debt Service # of Scheduled % of Weighted ~~Rate~~Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7less than 1.~~750%~~00 or0 ~~less~~0.00 20.00 50 0.0000 0.000000 1.01 to 1.10 8 61,~~252~~139,~~141~~702.3441 09.8587 ~~160~~150 68.~~7431~~2094 1.~~230353~~063759 71.~~751%~~11 to 1.20 25 184,257,436.79 29.74 123 8.~~000%~~2096 1.165652 1.21 ~~154~~to 1.30 16 112,~~775~~831,~~943~~130.4085 2418.9321 97112 78.~~9241~~2514 1.~~408450~~247240 81.~~001%~~31 to 1.40 6 66,745,102.75 10.77 84 8.~~250%~~0534 351.353316 ~~233~~1.41 to 1.50 11 68,~~501~~466,~~205~~939.49 11.05 3776 8.0605 1.447823 1.51 to 1.60 ~~105~~5 32,981,630.45 5.32 89 8.~~1500~~3009 1.~~319482~~529887 81.~~251%~~61 to 81.~~500%~~70 156 ~~149~~29,~~251~~090,~~747~~857.5642 244.0469 ~~115~~121 8.~~3551~~3649 1.~~304977~~663270 81.~~501%~~71 to 81.~~750%~~80 113 7440,~~834~~801,~~724~~964.0703 126.0558 ~~120~~65 87.~~5726~~9814 1.~~312198~~751781 81.~~751%~~81 and greater 15 323,~~340~~321,~~411~~578.7606 03.5476 ~~229~~98 8.~~8000~~3284 12.~~240000~~041582 Totals 85 ~~620~~619,~~956~~636,~~173~~342.1825 100.00 ~~108~~107 8.1855 1.~~336112~~336161

~~Seasoning~~Property Type (3) Property # of Scheduled % of Weighted ~~Seasoning~~Type ~~Loans~~Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12Industrial ~~months~~68 ~~or less 12 89~~167,~~210~~910,~~638~~186.9783 1427.3710 ~~170~~109 8.~~3230~~1511 1.~~225205~~320202 13Multi-Family ~~to 24 months~~ 11 7881,~~022~~051,~~152~~396.2165 1213.5608 ~~104~~83 78.~~9261~~0001 1.~~370153~~349151 Office 25 ~~to 36 months 3 11~~188,~~580~~694,~~844~~776.5771 130.8745 ~~177~~105 78.~~5268~~2767 1.~~173689~~325911 37Retail to28 ~~48 months 24 183~~181,~~837~~979,~~636~~982.5506 29.6137 97121 8.~~1686~~2053 1.~~335224~~355728 ~~49 to 60 months 29 221,696,591.16 35.70 100 8.3252 1.353757 61 months and greater 6 36,608,309.72 5.90 55 7.8504 1.482807~~ Totals 85132 ~~620~~619,~~956~~636,~~173~~342.1825 100.00 ~~108~~107 8.1855 1.~~336112~~336161

~~Debt~~Note ~~Service~~Rate ~~Coverage~~Note ~~Ratio(1) Debt Service~~ # of Scheduled % of Weighted ~~Coverage~~Rate ~~Ratio~~ Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) ~~less than 1~~7.00750% 0or ~~0.00~~less ~~0.00~~2 ~~0 0.0000 0.000000 1.01 to 1.10 8 61~~5,~~348~~236,~~965~~555.9622 90.8885 ~~151~~159 86.~~2095~~7433 1.~~063756~~230424 17.11751% to ~~1.20 25 184,646,379.66 29.74 124~~ 8.~~2095~~000% ~~1.165658 1.~~21 ~~to 1.30 16 113~~154,~~070~~507,~~213~~305.0373 1824.2194 ~~113~~96 87.~~2514~~9241 1.~~247250~~408479 18.31001% to 18.40250% 635 66232,~~851~~963,~~133~~434.6573 1037.7760 85104 8.~~0534~~1500 1.~~353311~~319560 18.41251% to 18.50500% 1115 68148,~~582~~909,~~637~~873.8294 1124.0403 77114 8.~~0606~~3551 1.~~447835~~305021 18.51501% to 18.60750% 511 3374,~~074~~684,~~022~~419.1924 512.3305 90119 8.~~3009~~5725 1.~~529908~~312129 ~~1.61 to 1.70 6 29,153,168.58 4.69 122~~ 8.~~3649~~751% ~~1.663273~~and ~~1.71~~greater to 1~~.80~~ 3 40,~~853~~334,~~555~~753.6839 60.5854 66228 78.~~9814~~8000 1.~~751775~~240000 ~~1.81 and greater 5 23,376,096.61 3.76 99 8.3284 2.041503~~ Totals 85 ~~620~~619,~~956~~636,~~173~~342.1825 100.00 ~~108~~107 8.1855 1.~~336112~~336161

~~Property~~Seasoning ~~Type (3) Property~~ # of Scheduled % of Weighted ~~Type~~Seasoning ~~Props~~Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) ~~Industrial~~12 68months ~~168~~or less 11 78,~~384~~445,~~462~~176.7287 ~~27.~~12.66 ~~110~~177 8.~~1511~~3262 1.~~320131~~232703 ~~Multi-Family~~13 11to 8124 months 12 88,~~154~~545,~~772~~707.0624 1314.0729 84103 87.~~0001~~9710 1.~~349148~~346160 ~~Office~~ 25 ~~189~~to 36 months 1 4,~~070~~258,~~800~~596.2033 300.4569 ~~106~~178 6.6200 1.180000 37 to 48 months 23 160,852,277.00 25.96 104 8.~~2767~~1575 1.~~325854~~320126 ~~Retail~~49 28to ~~182~~60 months 32 251,~~346~~006,~~138~~611.2071 2940.3751 ~~122~~96 8.~~2053~~3105 1.~~355703~~356535 61 months and greater 6 36,527,973.10 5.90 54 7.8503 1.482917 Totals ~~132~~85 ~~620~~619,~~956~~636,~~173~~342.1825 100.00 ~~108~~107 8.1855 1.~~336112~~336161

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 11 92,~~471~~347,~~345~~704.9463 14.8990 4140 8.0128 1.~~502399~~502378 61 to 120 months 39 ~~315~~314,~~099~~512,~~092~~388.8249 50.7476 8281 8.2150 1.~~338010~~337976 121 to 180 months 4 31,~~159~~102,~~110~~032.4978 5.02 ~~129~~128 8.~~1867~~1866 1.~~428284~~428256 181 to 240 months 1 6,~~760~~748,~~991~~630.2201 1.09 ~~229~~228 8.1000 1.460000 241 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 55 ~~445~~444,~~490~~710,~~540~~755.4791 71.7477 7978 8.1693 1.~~380298~~380281

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 2 2,~~960~~923,~~091~~875.7864 0.4847 7069 8.~~2447~~2449 1.~~254391~~254525 121 to 180 months 11 85,~~822~~505,~~834~~851.2109 13.8280 ~~155~~154 8.2159 1.~~117956~~117950 181 to 240 months 16 77,~~551~~375,~~792~~079.4870 12.49 ~~205~~204 8.2647 1.~~325192~~325177 241 months and greater 1 9,~~130~~120,~~914~~779.2491 1.47 ~~293~~292 8.0000 1.350000 Totals 30 ~~175~~174,~~465~~925,~~632~~586.7134 28.2623 ~~183~~182 8.2267 1.~~223926~~223995

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 2 6,~~144~~110,~~315~~640.2422 0.99 ~~117~~116 7.9600 1.~~284020~~284014 121 to 180 months 1 3,~~624~~609,~~693~~858.4968 0.58 ~~126~~125 8.3900 1.580000 181 to 240 months 18 158,~~655~~286,~~929~~454.7331 25.55 7877 8.~~1732~~1731 1.~~424831~~424817 241 to 300 months 32 244,~~766~~433,~~557~~546.8926 39.4245 8281 8.1885 1.~~334951~~334947 301 months and greater 2 32,~~299~~270,~~044~~256.1244 5.2021 4948 8.0196 1.~~501101~~501103 Totals 55 ~~445~~444,~~490~~710,~~540~~755.4791 71.7477 7978 8.1693 1.~~380298~~380281

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 85 ~~620~~619,~~956~~636,~~173~~342.1825 100.00 ~~108~~107 8.1855 1.~~336112~~336161 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 85 ~~620~~619,~~956~~636,~~173~~342.1825 100.00 ~~108~~107 8.1855 1.~~336112~~336161 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrower on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2)Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 400034926 1 IN Various NJ 209,~~739~~256.0640 71,~~066~~549.4006 8.150% 400034927 12 OF Troy MI 8685,~~035~~947.8839 12,~~448~~537.5908 8.530% 400034928 13 OF Troy MI 80,~~394~~311.1849 11,~~632~~714.2998 8.530% 400034929 14 OF Troy MI 49,~~364~~314.8507 7,~~142~~193.6341 8.530% 400034930 15 OF Trenton NJ ~~201~~200,~~444~~689.0066 ~~109~~110,~~457~~211.4579 8.270% 400034931 16 OF Mt. Laurel Township NJ 150,~~624~~243.7997 5455,~~926~~307.7153 8.320% 400034932 17 RT West Mifflin PA 146,~~915~~697.1727 3132,~~849~~067.5646 8.210% 400034933 18 Various Various PA 100,~~430~~112.1761 44,~~465~~782.2985 8.570% 400034934 25 IN Various PA 23,~~647~~570.8979 1314,~~976~~053.5969 6.620% 400034935 27 IN Throop Borough PA 18,~~665~~606.1211 8,~~263~~322.9798 8.570% 400034936 28 MF Austin TX 136,~~513~~391.1737 18,~~407~~529.7353 7.940% 400034937 29 MF Phoenix AZ 50,~~244~~175.9233 10,~~747~~816.0867 7.770% 400034938 30 MF Tempe AZ 36,~~927~~876.2006 7,~~897~~948.8094 7.770% 400034939 31 MF Tucson AZ 3635,~~019~~969.0315 7,~~703~~753.9785 7.770% 400034940 32 IN Various Various 121,~~618~~292.7310 4748,~~916~~243.7033 8.180% 400034941 35 OF Mendota Heights MN 116,~~684~~545.2364 21,~~052~~191.7736 7.900% 400034942 37 RT McMurray/Peters To PA ~~112~~111,~~155~~881.3931 39,~~247~~521.4351 8.380% 400034943 38 RT Plumstead Townshi PA 99,~~266~~110.0488 23,~~273~~428.0016 8.000% 400034944 39 RT Charlotte NC 104,~~171~~013.4983 22,~~416~~573.1884 8.440% 400034945 40 MF Miami FL 50,~~245~~174.1226 10,~~655~~726.6046 7.980% 400034946 41 MF Boulder CO 38,~~154~~101.8908 8,~~091~~145.5940 7.980% 400034947 42 RT Revere MA 79,~~532~~463.3102 10,~~188~~258.8615 8.160% 400034948 43 RT Franconia VA 75,~~846~~714.8267 20,~~009~~142.9914 7.925% 400034949 44 IN Various NJ 74,~~729~~526.6136 29,~~563~~766.2348 8.250% 400034950 57 OF Bensalem Township PA 73,~~711~~630.1965 11,~~644~~724.2276 8.300% 400034951 58 IN West Whiteland PA 37,~~628~~554.4789 11,~~319~~392.2785 7.800% 400034952 59 IN Moorestown NJ 16,~~628~~596.7423 5,~~002~~034.2172 7.800% 400034953 60 OF Upper Gwynedd PA 14,~~728~~699.3151 4,~~430~~459.5333 7.800% 400034954 61 RT Chesterfield MI 64,~~659~~501.8865 23,~~763~~921.6891 7.990% 400034955 62 IN North Kansas City MO 63,~~962~~658.8481 44,~~655~~959.0306 8.170% 400034956 74 MF Morrisville NC 60,~~939~~872.8876 10,~~067~~134.2133 8.000% 400034957 75 OF Southfield MI 59,~~250~~164.2970 12,~~775~~860.2281 8.040% 400034958 76 RT Various NY 56,~~591~~417.4647 25,~~524~~698.7069 8.180% 400034959 80 IN Fort Lauderdale FL 54,~~976~~900.9701 11,~~167~~244.7066 8.270% 400034960 81 MF Irving TX 55,~~938~~854.2552 11,~~875~~959.8255 8.460% 400034961 82 OF Boca Raton FL 46,~~257~~189.1146 10,~~133~~201.8449 8.010% 400034962 83 OF Boca Raton FL 5,~~951~~942.4925 1,~~523~~532.1943 7.280% 400034963 84 OF Indianapolis IN 53,~~458~~384.4099 10,~~475~~548.2970 8.410% 400034964 85 RT Columbus OH 51,~~208~~132.5089 11,~~174~~249.1071 8.120% 400034965 86 IN Houston TX 49,~~128~~058.1066 10,~~235~~305.6812 8.140% 400034966 88 RT Pasadena CA 4645,~~025~~927.7525 14,~~886~~985.9747 7.940% 400034967 89 IN Cranberry Township PA 45,~~719~~636.5769 12,~~278~~361.3321 8.100% 400034968 90 RT Clearwater FL 45,~~789~~671.2492 16,~~602~~720.9224 8.480% 400034969 91 OF Southfield MI 42,~~898~~836.9430 89,~~959~~022.8751 8.390% 400034970 92 OF Charlotte NC 41,~~890~~819.3382 10,~~181~~251.3485 8.310% 400034971 93 RT Tucson AZ 46,~~951~~833.3170 16,~~185~~303.3900 8.720% 400034972 94 OF Cupertino CA 40,~~768~~696.5361 10,~~562~~634.7668 8.170% 400034973 95 IN Livermore CA 39,~~633~~530.8241 15,~~530~~633.1657 7.990% 400034974 96 RT Garden Grove CA 39,~~486~~417.5852 10,~~231~~300.2127 8.100% 400034975 97 OF Indianapolis IN 40,~~090~~031.2161 8,~~263~~322.8646 8.510% 400034976 98 OF Charlotte NC 38,~~172~~119.1550 7,~~761~~814.7742 8.140% 400034977 99 IN Tucson AZ 37,~~780~~734.6177 6,~~716~~761.1397 8.190% 400034978 100 OF Huntsville AL 37,~~137~~046.1342 12,~~540~~631.4516 8.680% 400034979 101 RT Salisbury PA 34,~~812~~731.6952 11,~~878~~959.4562 8.200% 400034980 102 RT Shoreview MN 34,~~370~~273.7339 13,~~645~~743.7105 8.560% 400034981 103 IN Downingtown PA 3231,~~000~~862.7515 20,~~687~~825.2080 8.040% 400034982 104 RT Monroe Township NJ 32,~~609~~525.5288 12,~~284~~367.1983 8.170% 400034983 105 OF Fresno CA 3231,~~043~~933.7514 16,~~367~~478.5819 8.110% 400034984 106 RT Alpharetta GA 32,~~313~~267.3707 6,~~808~~855.8919 8.160% 400034985 107 IN Auburn Hills MI 31,~~929~~883.1476 6,~~624~~669.5189 8.220% 400034986 108 RT Shorewood WI 30,~~798~~724.7132 11,~~116~~191.7009 8.030% 400034987 109 IN Edina MN 2730,~~484~~244.2792 2624,~~856~~095.3671 7.960% 400034988 110 IN Pittsburgh PA 30,~~176~~125.1380 7,~~113~~163.0639 8.490% 400034989 111 RT Philadelphia PA 19,~~069~~022.3495 6,~~914~~961.8726 8.050% 400034990 112 RT Ocean City NJ 8,~~810~~789.7128 3,~~194~~216.9235 8.050% 400034991 113 MF San Antonio TX 28,~~535~~491.9971 6,~~339~~383.6189 8.380% 400034992 114 RT Costa Mesa CA 25,~~445~~342.65 14,~~731~~834.81 8.390% 400034993 115 MF Clackamas OR 24,~~702~~663.3089 5,~~601~~640.5900 8.230% 400034994 116 MF Corvallis OR 23,~~503~~468.7256 5,~~301~~336.6379 7.960% 400034995 117 IN Woodland Hills CA 24,~~537~~496.5535 5,~~617~~658.1737 8.800% 400034996 118 IN Roseville MN 2221,~~007~~945.5967 9,~~312~~374.2517 7.980% 400034997 119 RT Watsonville (Freed CA 23,~~335~~277.4686 8,~~065~~123.8545 8.570% 400034998 120 RT Sunrise FL 21,262.50 0.00 8.100% 400034999 121 RT Sunrise FL ~~725~~700.4749 3,~~700~~725.9694 8.100% 400035000 122 IN Liberty Lake WA 21,~~481~~425.1512 8,~~209~~265.4750 8.190% 400035001 123 OF Ann Arbor MI 20,~~648~~609.6475 5,~~797~~836.3322 8.050% 400035002 124 OF Salt Lake City UT 20,~~380~~328.0166 7,~~551~~603.9934 8.160% 400035003 125 IN Forty Fort Borough PA 19,~~859~~637.0117 32,~~268~~490.3620 8.250% 400035004 126 OF Lakewood CO 20,~~316~~286.9746 4,~~374~~404.0859 8.370% 400035005 127 IN Union City CA 18,~~600~~568.4773 4,~~713~~744.2397 8.080% 400035006 128 OF Beaverton OR 18,~~896~~849.9236 6,~~582~~630.8541 8.670% 400035007 129 RT Various NJ 17,~~174~~135.7618 56,~~967~~007.4200 7.960% 400035008 130 IN Union City CA 13,~~640~~578.5308 9,~~116~~179.7722 8.220% 400035009 131 IN West Valley City UT 12,~~949~~891.8944 8,~~669~~727.3580 8.090% 400035010 132 IN Bloomington MN 1011,~~788~~870.1594 109,~~662~~579.1031 7.960% Totals 4,~~241~~237,~~945~~061.9554 1,~~314~~319,~~946~~830.5293

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 400034926 N/A 12/01/2007 N 30,810,757.93 30,739,208.87 04/01/2001 400034927 N/A 05/01/2010 N 12,091,074.33 12,078,537.25 04/01/2001 400034928 N/A 05/01/2010 N 11,298,217.14 11,286,502.16 04/01/2001 400034929 N/A 05/01/2010 N 6,937,501.53 6,930,308.12 04/01/2001 400034930 N/A 10/01/2013 N 29,120,627.88 29,010,416.09 04/01/2001 400034931 N/A 01/01/2007 N 21,669,802.71 21,614,495.18 04/01/2001 400034932 N/A 03/01/2007 N 21,441,744.44 21,409,676.98 04/01/2001 400034933 N/A 12/01/2014 N 14,018,101.73 13,973,318.88 04/01/2001 400034934 N/A 02/01/2016 N 4,272,650.02 4,258,596.33 04/01/2001 400034935 N/A 12/01/2014 N 2,605,289.07 2,596,966.09 04/01/2001 400034936 N/A 01/01/2005 N 20,613,305.54 20,594,776.01 04/01/2001 400034937 N/A 12/20/2005 N 7,749,085.83 7,738,269.16 04/01/2001 400034938 N/A 12/20/2005 N 5,695,145.10 5,687,196.16 04/01/2001 400034939 N/A 12/20/2005 N 5,555,081.25 5,547,327.40 04/01/2001 400034940 N/A 08/01/2006 N 17,793,461.98 17,745,218.65 04/01/2001 400034941 N/A 11/01/2009 N 17,703,134.80 17,681,943.44 04/01/2001 400034942 N/A 04/01/2017 N 16,021,189.79 15,981,668.28 04/01/2001 400034943 N/A 12/01/2011 N 14,866,632.67 14,843,204.51 04/01/2001 400034944 N/A 09/01/2006 N 14,788,696.28 14,766,122.44 04/01/2001 400034945 N/A 01/01/2004 N 7,545,002.11 7,534,275.65 04/01/2001 400034946 N/A 01/01/2004 N 5,729,485.94 5,721,340.54 04/01/2001 400034947 N/A 09/30/2005 N 11,685,738.58 11,675,480.43 04/01/2001 400034948 N/A 11/17/2002 N 11,464,682.30 11,444,540.16 03/01/2001 400034949 N/A 06/01/2006 N 10,840,197.64 10,810,431.16 04/01/2001 400034950 N/A 03/01/2010 N 10,645,395.80 10,633,671.04 03/01/2001 400034951 N/A 12/01/2009 N 5,777,675.62 5,766,282.77 04/01/2001 400034952 N/A 12/01/2009 N 2,553,266.16 2,548,231.44 04/01/2001 400034953 N/A 12/01/2009 N 2,261,463.83 2,257,004.50 04/01/2001 400034954 N/A 07/01/2007 N 9,687,357.21 9,663,435.30 04/01/2001 400034955 N/A 01/01/2012 N 9,350,131.26 9,305,172.20 04/01/2001 400034956 N/A 08/01/2025 N 9,130,914.24 9,120,779.91 03/01/2001 400034957 N/A 09/01/2007 N 8,830,551.57 8,817,690.76 04/01/2001 400034958 N/A 06/01/2015 N 8,276,401.42 8,250,702.73 04/01/2001 400034959 N/A 09/01/2007 N 7,966,143.74 7,954,899.08 04/01/2001 400034960 N/A 10/01/2011 N 7,922,627.21 7,910,667.66 04/01/2001 400034961 N/A 08/01/2007 N 6,919,769.63 6,909,568.14 04/01/2001 400034962 N/A 08/01/2007 N 979,491.32 977,958.89 04/01/2001 400034963 N/A 09/01/2007 N 7,617,358.23 7,606,809.53 04/01/2001 400034964 N/A 05/01/2007 N 7,556,584.20 7,545,334.49 04/01/2001 400034965 N/A 09/01/2002 N 7,232,235.20 7,221,930.08 04/01/2001 400034966 N/A 09/01/2019 N 6,941,145.60 6,926,160.13 04/01/2001 400034967 N/A 04/01/2020 N 6,760,991.22 6,748,630.01 04/01/2001 400034968 N/A 10/01/2016 N 6,463,007.09 6,446,286.85 04/01/2001 400034969 N/A 02/01/2007 N 6,126,764.52 6,117,742.01 04/01/2001 400034970 N/A 09/01/2007 N 6,038,963.84 6,028,711.99 04/01/2001 400034971 N/A 09/01/2006 N 6,445,004.19 6,428,701.19 04/01/2001 400034972 N/A 07/01/2020 N 5,977,470.60 5,966,835.92 04/01/2001 400034973 N/A 01/01/2007 N 5,936,983.45 5,921,349.88 04/01/2001 400034974 N/A 09/01/2020 N 5,839,632.56 5,829,332.29 04/01/2001 400034975 N/A 12/01/2006 N 5,644,880.08 5,636,557.62 04/01/2001 400034976 N/A 01/01/2007 N 5,619,582.29 5,611,767.87 04/01/2001 400034977 N/A 04/30/2007 N 5,528,904.71 5,522,142.74 04/01/2001 400034978 N/A 12/01/2003 N 5,121,624.97 5,108,993.81 04/01/2001 400034979 N/A 11/01/2017 N 5,082,661.73 5,070,702.11 04/01/2001 400034980 N/A 11/01/2015 N 4,804,680.32 4,790,937.27 03/01/2001 400034981 N/A 10/01/2012 N 4,755,544.65 4,734,718.85 04/01/2001 400034982 N/A 01/01/2007 N 4,777,363.40 4,764,995.57 03/01/2001 400034983 N/A 07/01/2014 N 4,725,001.71 4,708,523.52 03/01/2001 400034984 N/A 08/01/2012 N 4,745,157.12 4,738,301.93 04/01/2001 400034985 N/A 08/01/2010 N 4,654,564.15 4,647,894.26 04/01/2001 400034986 N/A 09/01/2017 N 4,591,430.62 4,580,239.53 04/01/2001 400034987 N/A 12/01/2010 N 4,412,454.40 4,388,358.69 04/01/2001 400034988 N/A 09/01/2020 N 4,258,064.22 4,250,900.83 04/01/2001 400034989 N/A 08/01/2017 N 2,835,719.82 2,828,758.56 04/01/2001 400034990 N/A 08/01/2017 N 1,310,203.14 1,306,986.79 04/01/2001 400034991 N/A 07/01/2003 N 4,079,959.12 4,073,575.23 04/01/2001 400034992 N/A 09/01/2011 N 3,624,693.49 3,609,858.68 04/01/2001 400034993 N/A 09/01/2006 N 3,596,192.54 3,590,552.54 04/01/2001 400034994 N/A 06/01/2007 N 3,537,973.18 3,532,636.39 04/01/2001 400034995 N/A 04/01/2020 N 3,340,411.76 3,334,753.39 04/01/2001 400034996 N/A 05/01/2016 N 3,300,100.49 3,290,726.32 04/01/2001 400034997 N/A 01/01/2017 N 3,259,443.15 3,251,319.70 04/01/2001 400034998 N/A 02/01/2010 N 3,150,000.00 3,150,000.00 04/01/2001 400034999 N/A 02/01/2010 N 103,776.24 100,050.30 04/01/2001 400035000 N/A 11/01/2016 N 3,139,211.51 3,130,946.01 04/01/2001 400035001 N/A 01/01/2010 N 3,072,260.43 3,066,424.21 04/01/2001 400035002 N/A 03/01/2007 N 2,989,508.70 2,981,905.36 04/01/2001 400035003 N/A 12/01/2006 N 2,856,315.54 2,823,825.34 04/01/2001 400035004 N/A 11/01/2006 N 2,908,453.64 2,904,049.05 04/01/2001 400035005 N/A 04/01/2007 N 2,757,732.37 2,752,987.40 04/01/2001 400035006 N/A 10/01/2016 N 2,608,907.56 2,602,277.15 04/01/2001 400035007 N/A 03/01/2018 N 2,583,192.84 2,577,185.84 04/01/2001 400035008 N/A 04/01/2012 N 1,982,202.09 1,973,022.87 04/01/2001 400035009 N/A 06/01/2012 N 1,912,204.06 1,903,476.26 04/01/2001 400035010 N/A 11/01/2010 N 1,731,860.84 1,722,281.53 04/01/2001 Totals 620,956,173.18 619,636,342.25 Appraisal Appraisal Res Mod Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Server 10- Deed In Lieu of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 04/16/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 03/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 02/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 04/16/2001 0 $0.00 0 $0.00 03/15/2001 0 $0.00 0 $0.00 02/15/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 04/16/2001 8.185495% 8.082800% 107 03/15/2001 8.185511% 8.082814% 108 02/15/2001 8.185525% 8.082827% 110 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan(1) ~~400034926~~400034948 143 0 0203/01/2001 0.00 0.00 B 400034930 15 0 02/01/2001 0.00 0.00 B 400034931 16 0 02/01/2001 0.00 0.00 B 400034933 18 0 02/01/2001 0.00 0.00 B 400034934 25 0 02/01/2001 0.00 0.00 B 400034935 27 0 02/01/2001 0.00 0.00 B 400034943 38 0 02/01/2001 0.00 0.00 B 400034949 44 0 02/01/2001 0.00 0.00 B 400034950 57 0 0203/01/2001 0.00 0.00 B ~~400034951~~400034956 5874 0 0203/01/2001 0.00 0.00 B ~~400034952~~400034980 59102 0 0203/01/2001 0.00 0.00 B 400034953 60 0 02/01/2001 0.00 0.00 B 400034963 84 0 02/01/2001 0.00 0.00 B 400034966 88 0 02/01/2001 0.00 0.00 B 400034970 92 0 02/01/2001 0.00 0.00 B 400034971 93 0 02/01/2001 0.00 0.00 B 400034975 97 0 02/01/2001 0.00 0.00 B 400034979 101 0 02/01/2001 0.00 0.00 B 400034981 103 0 02/01/2001 0.00 0.00 B 400034982 104 0 0203/01/2001 0.00 0.00 B 400034983 105 0 0203/01/2001 0.00 0.00 B ~~400034989 111 0 02/01/2001 0.00 0.00 B 400034990 112 0 02/01/2001 0.00 0.00 B 400034994 116 0 02/01/2001 0.00 0.00 B 400035003 125 0 02/01/2001 0.00 0.00 B 400035007 129 0 02/01/2001 0.00 0.00 B~~ Totals 266 0.00 0.00 ~~Totals by Delinquency Code: Total for Status Code = B (26 Loans) 0.00 0.00~~

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code(2) Transfer Date Date Balance Advances ~~400034926~~Date ~~30,881,824.33~~Date ~~0.00~~400034948 ~~400034930 29~~11,~~230~~464,~~085~~682.3330 0.00 ~~400034931 21,724,729.42 0.00 400034933 14,062,567.02 0.00 400034934 4,286,626.61 0.00 400034935 2,613,553.04 0.00 400034943 14,889,905.67 0.00 400034949 10,869,760.87 0.00~~ 400034950 10,~~657~~645,~~040~~395.0280 0.00 ~~400034951~~400034956 59,~~788~~130,~~994~~914.8924 0.00 ~~400034952~~400034980 2,558,268.37 0.00 400034953 2,265,894.36 0.00 400034963 7,627,833.52 0.00 400034966 6,956,032.57 0.00 400034970 6,049,145.18 0.00 400034971 6,461,189.58 0.00 400034975 5,653,143.94 0.00 400034979 5,094,540.18 0.00 400034981 4,~~776~~804,~~231~~680.8532 0.00 400034982 4,~~789~~777,~~647~~363.5940 0.00 400034983 4,~~741~~725,~~369~~001.2971 0.00 ~~400034989 2,842,634.69 0.00 400034990 1,313,398.06 0.00 400034994 3,543,274.81 0.00 400035003 2,888,583.90 0.00 400035007 2,589,160.26 0.00~~ Totals ~~215~~45,~~155~~548,~~435~~037.3577 0.00 ~~Totals by Delinquency Code: Total for Status Code = B (26 Loans) 215,155,435.35 0.00~~

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Totals by Delinquency Code: Total for Status Code = B (6 Loans) 0.00 0.00 45,548,037.77 0.00~~

(1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Server 10- Deed In Lieu Of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Loan Number Bankruptcy REO Date Date Totals

Filing Compare · MORGAN STANLEY DEAN WITTER CAPITAL I TRUST 2001-PPM