8-K 1 mdc01top.txt JULY 8K 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 : July 16, 2001 (Date of earliest event reported) Commission File No.: 333-77215 Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2001-TOP1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) Pending (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 July 16, 2001 a distribution was made to holders of Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2001-TOP1. 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-TOP1 relating to the July 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-TOP1 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: July 16, 2001 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates Series 2001-TOP1, relating to the July 16, 2001 distribution. Wells Fargo Bank Minnesota, 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-TOP1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 07/16/2001 Record Date: 06/29/2001 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 - 15 Principal Prepayment Detail 16 Historical Detail 17 Delinquency Loan Detail 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 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. Underwriter Morgan Stanley Dean Witter Capital I, Inc. 1585 Broadway New York, NY 10036 Contact: General Information Number Phone Number : (212) 761-4700 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: (415) 222-2364 Special Servicer GMAC Commercial Mortgage Corporation 550 California Street, 12th Floor San Francisco, CA 94104 Contact: Henry Bieber Phone Number: (415) 835-9268 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 61746WFJ4 6.020000% 65,000,000.00 6362,~~166~~659,~~053~~543.8963 ~~506~~594,~~510~~007.2668 A-2 61746WFK1 6.320000% 203,500,000.00 201,~~666~~159,~~053~~543.8962 ~~506~~594,~~510~~007.2668 A-3 61746WGA2 6.~~450000~~460000% 138,500,000.00 138,500,000.00 0.00 A-4 61746WGB0 6.660000% 575,962,000.00 575,962,000.00 0.00 B 61746WFL9 6.810000% 34,693,000.00 34,693,000.00 0.00 C 61746WFM7 7.000000% 31,801,000.00 31,801,000.00 0.00 D 61746WFN5 7.190000% 11,565,000.00 11,565,000.00 0.00 E 61746WFR6 7.~~532779~~338502% 27,465,000.00 27,465,000.00 0.00 F 61746WFS4 7.~~952779~~758502% 10,118,000.00 10,118,000.00 0.00 G 61746WFT2 6.320000% 18,770,335.00 18,770,335.00 0.00 H 61746WFU9 6.320000% 8,673,000.00 8,673,000.00 0.00 J 61746WFV7 6.320000% 5,783,000.00 5,783,000.00 0.00 K 61746WFW5 6.320000% 5,782,000.00 5,782,000.00 0.00 L 61746WFX3 6.320000% 6,649,000.00 6,649,000.00 0.00 M 61746WFY1 6.320000% 3,099,000.00 3,099,000.00 0.00 N 61746WFZ8 6.320000% 9,044,170.00 9,044,170.00 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 R-III N/A 0.000000% 0.00 0.00 0.00 1,156,404,505.00 1,~~152~~151,~~736~~723,~~612~~592.7825 1,~~013~~188,~~020~~015.5236

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Ending Balance Level(1) A-1 61746WFJ4 ~~316~~314,~~883~~342.04 0.00 0.00 ~~823~~908,~~393~~349.3072 62,~~659~~065,~~543~~535.6395 15.0607% A-2 61746WFK1 1,~~062~~059,~~107~~440.8826 0.00 0.00 1,~~568~~653,~~618~~447.1494 ~~201~~200,~~159~~565,~~543~~535.6294 15.0607% A-3 61746WGA2 745,591.67 0.00 0.00 745,591.67 138,500,000.00 15.0607% A-4 61746WGB0 3,196,589.10 0.00 0.00 3,196,589.10 575,962,000.00 15.0607% B 61746WFL9 196,882.78 0.00 0.00 196,882.78 34,693,000.00 12.0506% C 61746WFM7 185,505.83 0.00 0.00 185,505.83 31,801,000.00 9.2930% D 61746WFN5 69,293.63 0.00 0.00 69,293.63 11,565,000.00 8.2829% E 61746WFR6 ~~172~~167,~~406~~959.4896 0.00 0.00 ~~172~~167,~~406~~959.4896 27,465,000.00 5.90% F 61746WFS4 6765,~~055~~417.1810 0.00 0.00 6765,~~055~~417.1810 10,118,000.00 5.02% G 61746WFT2 98,857.10 0.00 0.00 98,857.10 18,770,335.00 3.39% H 61746WFU9 45,677.80 0.00 0.00 45,677.80 8,673,000.00 2.64% J 61746WFV7 30,457.13 0.00 0.00 30,457.13 5,783,000.00 2.1314% K 61746WFW5 30,451.87 0.00 0.00 30,451.87 5,782,000.00 1.63% L 61746WFX3 35,018.07 0.00 0.00 35,018.07 6,649,000.00 1.0506% M 61746WFY1 16,321.40 0.00 0.00 16,321.40 3,099,000.00 0.79% N 61746WFZ8 47,632.64 0.00 0.00 47,632.64 9,044,170.00 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% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% 6,~~316~~305,~~731~~438.6038 0.00 0.00 7,~~329~~493,~~752~~453.1274 1,~~151~~150,~~723~~535,~~592~~576.2589

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 61746WFP0 0.~~700314~~616933% 1,156,404,505.00 1,~~152~~151,~~736~~723,~~612~~592.7825 X-2 61746WFQ8 1.~~247181~~052908% 625,494,000.00 625,494,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 61746WFP0 ~~672~~592,~~730~~113.9319 0.00 ~~672~~592,~~730~~113.9319 1,~~151~~150,~~723~~535,~~592~~576.2589 X-2 61746WFQ8 ~~650~~548,~~086~~823.9512 0.00 ~~650~~548,~~086~~823.9512 625,494,000.00 (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).

Certificate Factor Detail Prepayment Realized Loss/ Ending Beginning Principal Interest Penalties Additional Trust Balance Class CUSIP Balance Distribution Distribution Fund Expenses A-1 61746WFJ4 ~~971~~963.~~78544446~~99297892 79.~~79246554~~13857969 4.~~87512369~~83603138 0.00000000 0.00000000 ~~963~~954.~~99297892~~85439923 A-2 61746WFK1 ~~990~~988.~~98797980~~49898585 2.~~48899391~~91895666 5.~~21920334~~20609464 0.00000000 0.00000000 ~~988~~985.~~49898585~~58002919 A-3 61746WGA2 1,000.00000000 0.00000000 5.38333336 0.00000000 0.00000000 1,000.00000000 A-4 61746WGB0 1,000.00000000 0.00000000 5.55000000 0.00000000 0.00000000 1,000.00000000 B 61746WFL9 1,000.00000000 0.00000000 5.67500014 0.00000000 0.00000000 1,000.00000000 C 61746WFM7 1,000.00000000 0.00000000 5.83333323 0.00000000 0.00000000 1,000.00000000 D 61746WFN5 1,000.00000000 0.00000000 5.99166710 0.00000000 0.00000000 1,000.00000000 E 61746WFR6 1,000.00000000 0.00000000 6.~~27731586~~11541817 0.00000000 0.00000000 1,000.00000000 F 61746WFS4 1,000.00000000 0.00000000 6.~~62731568~~46541807 0.00000000 0.00000000 1,000.00000000 G 61746WFT2 1,000.00000000 0.00000000 5.26666679 0.00000000 0.00000000 1,000.00000000 H 61746WFU9 1,000.00000000 0.00000000 5.26666667 0.00000000 0.00000000 1,000.00000000 J 61746WFV7 1,000.00000000 0.00000000 5.26666609 0.00000000 0.00000000 1,000.00000000 K 61746WFW5 1,000.00000000 0.00000000 5.26666724 0.00000000 0.00000000 1,000.00000000 L 61746WFX3 1,000.00000000 0.00000000 5.26666717 0.00000000 0.00000000 1,000.00000000 M 61746WFY1 1,000.00000000 0.00000000 5.26666667 0.00000000 0.00000000 1,000.00000000 N 61746WFZ8 1,000.00000000 0.00000000 5.26666792 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 R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 61746WFP0 ~~996~~995.~~82819273~~95218392 0.~~58174361~~51202947 0.00000000 ~~995~~994.~~95218392~~92484846 X-2 61746WFQ8 1,000.00000000 10.~~03931764~~87742348 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 0312,778.0058 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 6159,~~282~~937.8582 Less Delinquent Servicing Fees 01,867.0095 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~376~~0.5300 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 6158,~~659~~069.3887

Certificate Interest Reconciliation Class Accrued Net Aggregate Previously Distributable Distributable Certificate Prepayment Realized Unpaid Interest Certificate Certificate Remaining Interest Interest Losses/ including Interest Interest Interest Unpaid Shortfall Expense Losses interest thereon) Adjustment Distribution Interest A-1 ~~316~~314,~~883~~342.04 0.00 0.00 0.00 ~~316~~314,~~883~~342.04 0.00 ~~316~~314,~~883~~342.04 0.00 A-2 1,~~062~~059,~~107~~440.8826 0.00 0.00 0.00 1,~~062~~059,~~107~~440.8826 0.00 1,~~062~~059,~~107~~440.8826 0.00 A-3 745,591.67 0.00 0.00 0.00 745,591.67 0.00 ~~745591~~745,591.67 0.00 A-4 3,196,589.10 0.00 0.00 0.00 3,196,589.10 0.00 3,196,589.10 0.00 X-1 ~~672~~592,~~730~~113.9319 0.00 0.00 0.00 ~~672~~592,~~730~~113.9319 0.00 ~~672730~~592,113.9319 0.00 X-2 ~~650~~548,~~086~~823.9512 0.00 0.00 0.00 ~~650~~548,~~086~~823.9512 0.00 ~~650086~~548,823.9512 0.00 B 196,882.78 0.00 0.00 0.00 196,882.78 0.00 ~~196882~~196,882.78 0.00 C 185,505.83 0.00 0.00 0.00 185,505.83 0.00 ~~185505~~185,505.83 0.00 D 69,293.63 0.00 0.00 0.00 69,293.63 0.00 ~~69293~~69,293.63 0.00 E ~~172~~167,~~406~~959.4896 0.00 0.00 0.00 ~~172~~167,~~406~~959.4896 0.00 ~~172406~~167,959.4896 0.00 F 6765,~~055~~417.1810 0.00 0.00 0.00 6765,~~055~~417.1810 0.00 ~~67055~~65,417.1810 0.00 G 98,857.10 0.00 0.00 0.00 98,857.10 0.00 ~~98857~~98,857.10 0.00 H 45,677.80 0.00 0.00 0.00 45,677.80 0.00 ~~45677~~45,677.80 0.00 J 30,457.13 0.00 0.00 0.00 30,457.13 0.00 ~~30457~~30,457.13 0.00 K 30,451.87 0.00 0.00 0.00 30,451.87 0.00 ~~30451~~30,451.87 0.00 L 35,018.07 0.00 0.00 0.00 35,018.07 0.00 ~~35018~~35,018.07 0.00 M 16,321.40 0.00 0.00 0.00 16,321.40 0.00 ~~16321~~16,321.40 0.00 N 47,632.63 0.00 0.00 0.00 47,632.63 0.00 47,632.64 2,~~495~~508.7386 Total 7,~~639~~446,~~549~~374.4768 0.00 0.00 0.00 7,~~639~~446,~~549~~374.4768 0.00 7,~~639~~446,~~549~~374.4869 2,~~495~~508.7386

Other Required Information Available Distribution Amount (1) 8,~~652~~634,~~570~~390.0005 Principal Distribution Amount 1,~~013~~188,~~020~~015.5336 (a) Principal portion of Scheduled Payments 1,~~013~~188,~~020~~015.5336 and any Assumed Scheduled Payments (b) Principal Prepayments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Aggregate Number of Outstanding Mortgage Loans 166 Aggregate Unpaid Principal Balance of the Mortgage Loans 1,~~151~~150,~~723~~570,~~594~~032.5751 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,~~151~~150,~~723~~535,~~594~~578.2993 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 6158,~~659~~069.3887 Servicing Fee paid 6158,~~659~~069.3887 Special Servicing Fee paid 0.00 Trustee Fee Paid ~~886~~863.0279 Paying Agent Fee Paid 1,~~329~~295.0369 (1) The Available Distribution Amount includes any Prepayment Premiums.

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

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) Below 1,000,000 6 54,~~004~~991,~~505~~958.7310 0.43 ~~130~~129 8.~~2878~~2879 1.~~784236~~783802 1,000,001 to 2,000,000 32 47,~~987~~917,~~042~~751.2400 4.1716 ~~137~~136 8.1067 1.~~601627~~601594 2,000,001 to 3,000,000 29 70,~~950~~859,~~268~~671.2090 6.16 ~~116~~115 8.1873 1.~~512436~~512655 3,000,001 to 4,000,000 10 35,~~455~~416,~~530~~265.7319 3.08 ~~105~~104 7.~~9320~~9318 1.~~631930~~631783 4,000,001 to 5,000,000 14 64,~~347~~269,~~853~~006.0315 5.59 ~~118~~117 7.9208 1.~~420617~~420575 5,000,001 to 6,000,000 16 88,~~775~~674,~~212~~062.6583 7.71 ~~106~~105 7.8460 1.~~533020~~532995 6,000,001 to 7,000,000 10 64,~~541~~488,~~373~~045.1107 5.6061 ~~121~~120 7.~~9129~~9130 1.~~621246~~621288 7,000,001 to 8,000,000 11 83,~~259~~167,~~984~~229.7075 7.23 ~~107~~106 7.8067 1.~~702685~~702635 8,000,001 to 9,000,000 2 1716,~~029~~995,~~807~~139.6878 1.48 7978 7.~~6198~~6197 1.~~888255~~887924 9,000,001 to 10,000,000 9 86,~~392~~284,~~537~~539.6465 7.50 ~~107~~106 7.~~4802~~4803 1.~~846861~~846821 10,000,001 to 15,000,000 12 152,~~180~~008,~~414~~818.9992 13.21 ~~110~~109 7.~~9123~~9122 1.~~862621~~863087 15,000,001 to 20,000,000 7 124,~~550~~445,~~609~~398.2211 10.8182 9089 7.~~6167~~6168 1.~~613843~~613810 20,000,001 to 25,000,000 1 24,~~908~~891,~~718~~301.2389 2.16 ~~114~~113 7.9900 1.610000 25,000,001 and greater 7 286,~~339~~126,~~736~~390.1459 24.8687 ~~100~~99 7.~~7630~~7631 1.~~565851~~565822 Totals 166 1,~~151~~150,~~723~~535,~~594~~578.2993 100.00 ~~107~~106 7.8232 1.~~640589~~640621

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 5,~~477~~473,~~697~~674.5263 0.48 9796 8.2700 1.500000 Arizona 4 19,~~762~~745,~~245~~790.9242 1.72 ~~105~~104 8.~~1099~~1098 1.~~362931~~362934 California 46 368,~~761~~409,~~728~~224.9581 32.02 ~~104~~103 7.8084 1.~~625336~~625263 Colorado 5 38,~~611~~585,~~996~~784.1039 3.35 8382 7.7608 1.~~759809~~759803 Connecticut 2 42,~~344~~314,~~357~~676.1405 3.68 ~~114~~113 7.9776 1.490590 Florida 6 24,~~290~~273,~~365~~648.8248 2.11 ~~112~~111 8.1403 1.~~627640~~627624 Georgia 7 40,~~715~~681,~~290~~686.5956 3.54 ~~109~~108 8.~~0184~~0185 1.~~506128~~506147 Idaho 2 5,~~761~~752,~~453~~843.7535 0.50 ~~114~~113 8.~~3543~~3542 1.~~720246~~720214 Illinois 1 1,~~494~~493,~~295~~214.2423 0.13 ~~114~~113 7.8200 2.160000 Indiana 3 3,~~249~~241,~~615~~859.9837 0.28 ~~153~~152 7.~~9701~~9702 1.~~338706~~338730 Maryland 2 12,~~112~~101,~~305~~557.9828 1.05 ~~114~~113 7.9992 1.~~430934~~430885 Massachusetts 5 26,~~710~~655,~~965~~561.5693 2.32 ~~108~~107 7.3591 1.~~677309~~677362 Michigan 9 72,~~389~~328,~~567~~029.6331 6.29 9998 7.5407 1.~~592984~~592876 Minnesota 6 22,~~917~~890,~~973~~166.6173 1.99 ~~148~~147 8.~~1101~~1102 1.~~318857~~318882 Missouri 2 5,~~145~~129,~~460~~823.5746 0.45 9897 8.~~3798~~3796 1.~~852504~~852315 Nevada 2 3,~~169~~166,~~614~~165.9013 0.28 ~~155~~154 8.~~2969~~2970 1.~~736775~~736568 New Hampshire 1 2,~~990~~987,~~030~~869.0412 0.26 ~~115~~114 7.8000 1.600000 New Jersey 14 88,~~359~~275,~~743~~841.2966 7.67 ~~100~~99 7.9146 1.~~543866~~543851 New York 7 65,~~451~~364,~~992~~647.6294 5.68 8786 7.6020 2.~~611562~~612531 North Carolina 8 45,~~670~~640,~~149~~750.1301 3.97 ~~121~~120 7.8873 1.~~618620~~618685 Ohio 1 1,~~339~~338,~~934~~519.8992 0.12 ~~112~~111 8.3300 1.350000 Oklahoma 1 1,~~758~~755,~~582~~638.7492 0.15 ~~234~~233 8.5100 1.460000 Oregon 1 2,~~391~~390,~~905~~254.6611 0.21 ~~115~~114 8.0400 1.310000 Pennsylvania 3 48,~~260~~218,~~884~~370.2505 4.19 ~~102~~101 8.~~3675~~3676 1.~~401640~~401602 Tennessee 3 52,~~622~~580,~~510~~899.4816 4.57 ~~115~~114 7.5773 1.~~620100~~620107 Texas 17 105,~~320~~205,~~609~~342.2513 9.14 ~~114~~113 7.4799 1.~~628825~~628943 Various 1 14,~~748~~739,~~968~~133.9741 1.28 ~~114~~113 8.2250 1.340000 Virginia 1 9,~~762~~755,~~906~~871.0752 0.85 ~~114~~113 7.8400 1.800000 Washington 1 ~~793~~792,~~752~~968.9428 0.07 ~~111~~110 8.7900 1.830000 Wisconsin 4 19,~~336~~245,~~688~~766.7057 1.6867 ~~126~~125 8.3887 1.~~347942~~348097 Totals 166 1,~~151~~150,~~723~~535,~~594~~578.2993 100.00 ~~107~~106 7.8232 1.~~640589~~640621

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Unknown 1 2,116,611.79 0.18 127 8.4000 NAP Unknown 1 2,106,073.95 0.18 126 8.4000 NAP 1.00 or less 0 0.00 0.00 0 0.0000 0.000000 1.01 to 1.10 0 0.00 0.00 0 0.0000 0.000000 1.11 to 1.20 2 2,~~561~~555,~~050~~893.3954 0.22 ~~214~~213 8.~~8105~~8107 1.~~181387~~181395 1.21 to 1.30 30 150,~~258~~114,~~524~~020.3805 13.05 ~~114~~113 8.~~1133~~1134 1.~~254476~~254475 1.31 to 1.40 28 183,~~378~~223,~~891~~869.1937 15.9293 ~~114~~113 8.0734 1.~~347588~~347589 1.41 to 1.50 24 242,~~448~~150,~~227~~403.7325 21.05 ~~108~~107 7.~~7250~~7249 1.~~449447~~449437 1.51 to 1.60 18 132,~~464~~355,~~610~~212.5828 11.50 8382 7.~~8904~~8906 1.~~546697~~546687 1.61 to 1.70 17 153,~~866~~718,~~433~~226.1073 13.36 ~~107~~106 7.7257 1.~~657480~~657476 1.71 to 1.80 8 47,~~592~~516,~~660~~029.7229 4.13 9897 7.7360 1.~~762720~~762730 1.81 and greater 38 ~~237~~236,~~036~~795,~~584~~850.4147 20.58 ~~108~~107 7.~~5737~~5736 2.~~344126~~344267 Totals 166 1,~~151~~150,~~723~~535,~~594~~578.2993 100.00 ~~107~~106 7.8232 1.~~640589~~640621

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Health Care 4 28,~~856~~835,~~644~~817.0752 2.51 ~~109~~108 7.6115 3.~~521427~~522757 Industrial 43 179,~~436~~232,~~031~~383.9155 15.58 ~~108~~107 7.7880 1.~~515141~~515071 Mixed Use 2 7,~~144~~123,~~860~~453.9324 0.62 ~~113~~112 7.~~7037~~7034 1.~~672553~~672420 Mobile Home Park 5 19,~~930~~897,~~811~~380.8902 1.73 7574 8.~~1549~~1546 2.~~400431~~400573 Multi-Family 25 163,~~857~~701,~~581~~841.1738 14.23 ~~110~~109 7.~~6464~~6465 1.~~645428~~645432 Office 38 385,~~605~~191,~~569~~801.9464 33.48 ~~103~~102 7.8333 1.~~639594~~639647 Retail 47 358,~~702~~368,~~200~~820.9550 31.1415 ~~109~~108 7.~~9003~~9004 1.~~511984~~511939 Self Storage 2 8,~~189~~184,~~893~~081.4308 0.71 ~~114~~113 8.3208 1.~~467786~~467789 Totals 166 1,~~151~~150,~~723~~535,~~594~~578.2993 100.00 ~~107~~106 7.8232 1.~~640589~~640621

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 0 0.00 0.00 0 0.0000 0.000000 6.501% to 7.000% 13 95,~~778~~667,~~757~~306.3638 8.32 9998 6.8879 1.~~636197~~636226 7.001% to 7.500% 17 229,~~323~~068,~~967~~196.2184 19.91 ~~101~~100 7.3920 1.~~979145~~979408 7.501% to 8.000% 55 ~~434~~433,~~241~~816,~~752~~890.0983 37.7071 ~~109~~108 7.8153 1.~~641109~~641093 8.001% to 8.500% 66 ~~355~~354,~~278~~919,~~168~~785.7334 30.85 ~~110~~109 8.2766 1.~~421676~~421661 8.501% to 9.000% 14 35,~~989~~953,~~483~~024.2391 3.12 ~~108~~107 8.6407 1.~~657533~~657363 9.001% or greater 1 1,~~111~~110,~~465~~374.6763 0.10 ~~105~~104 9.0900 1.390000 Totals 166 1,~~151~~150,~~723~~535,~~594~~578.2993 100.00 ~~107~~106 7.8232 1.~~640589~~640621

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~128~~125 ~~858~~851,~~044~~876,~~062~~646.2511 74.5004 ~~111~~110 7.~~9032~~9001 1.~~663073~~664614 13 to 24 months 1718 ~~124~~115,~~047~~398,~~642~~902.0069 10.7703 9798 7.~~7734~~8894 1.~~433087~~437310 25 to 36 months 1012 86100,~~706~~551,~~197~~883.0250 78.5374 9998 67.~~9939~~0025 1.~~607485~~578074 37 to 48 months 4 29,~~608~~554,~~653~~407.8005 2.57 7271 7.8126 2.~~092259~~092124 49 months and greater 7 53,~~317~~153,~~039~~739.2258 4.6362 8483 8.~~0059~~0055 1.~~564550~~564764 Totals 166 1,~~151~~150,~~723~~535,~~594~~578.2993 100.00 ~~107~~106 7.8232 1.~~640589~~640621

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 78 ~~118~~124,~~358~~196,~~113~~186.3768 10.2879 5453 78.~~9963~~0027 1.~~741989~~741818 61 to 120 months ~~133~~132 ~~935~~929,~~970~~168,~~042~~927.0876 8180.2776 ~~108~~107 7.~~7890~~7869 1.~~632667~~632008 121 to 180 months 7 46,~~588~~535,~~267~~114.5772 4.0504 ~~146~~145 7.~~6084~~6085 1.~~777134~~777048 181 months and greater 1 6,~~653~~648,~~180~~933.6932 0.58 ~~234~~233 8.4400 1.290000 Totals 148 1,~~107~~106,~~569~~549,~~603~~162.7148 96.1718 ~~104~~103 7.8075 1.~~648368~~648377

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,~~755~~739,~~922~~159.4330 0.24 ~~111~~110 8.0645 2.~~019764~~019776 121 to 180 months 10 3231,~~121~~986,~~641~~803.7855 2.7978 ~~145~~144 8.~~1717~~1715 1.~~369693~~369763 181 months and greater 6 9,~~276~~260,~~426~~453.3760 0.8180 ~~232~~231 8.4222 1.~~537285~~537271 Totals 18 4443,~~153~~986,~~990~~416.5845 3.8382 ~~161~~160 8.2176 1.~~445477~~445507

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 6 99,600,000.00 8.6566 8685 8.0386 2.198685 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 1 3,~~978~~964,~~799~~459.5032 0.3534 9493 8.5000 1.950000 181 to 240 months 1718 ~~115~~122,~~115~~326,~~044~~260.9976 10.0063 8784 7.~~6748~~7269 1.~~700556~~766198 241 to 300 months 4039 ~~216~~208,~~422~~706,~~215~~292.5792 18.7914 ~~102~~103 7.~~7401~~7120 1.~~756458~~719960 301 months and greater 84 ~~672~~671,~~453~~952,~~543~~149.6548 58.3940 ~~111~~110 7.~~8135~~8136 1.~~521352~~521346 Totals 148 1,~~107~~106,~~569~~549,~~603~~162.7148 96.1718 ~~104~~103 7.8075 1.~~648368~~648377

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 5440 ~~379~~281,~~938~~872,~~047~~496.8756 3224.9950 ~~110~~109 7.~~8258~~8492 1.~~607958~~554309 Unknown 1 2,~~116~~106,~~611~~073.7995 0.18 ~~127~~126 8.4000 NAP 1 year or less 4235 ~~339~~327,~~341~~500,~~284~~066.5874 2928.4647 ~~109~~108 7.~~8734~~8582 1.~~591842~~591750 1 to 2 years 6990 ~~430~~539,~~327~~056,~~650~~941.0568 3746.3685 ~~101~~102 7.~~7786~~7861 1.~~715910~~721855 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 166 1,~~151~~150,~~723~~535,~~594~~578.2993 100.00 ~~107~~106 7.8232 1.~~640589~~640621 (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. The 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. Note: (i) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 700200395 1 RT Santa Monica CA ~~561~~542,~~270~~878.8825 4463,~~745~~137.2790 7.700% 850200351 2 OF Collierville TN 280,~~407~~193.23 34,~~239~~453.30 7.500% 310900227 3 OF San Jose CA ~~325~~314,~~345~~850.00 0.00 8.396% 850200398 4 MF Houston TX ~~110~~106,~~481~~846.3058 1215,~~314~~949.6941 6.900% 850200396 5 MF Houston TX 3332,~~360~~263.6714 34,~~718~~816.5205 6.900% 850200397 6 MF Houston TX 3130,~~908~~859.9215 34,~~556~~606.7047 6.900% 850200376 7 MF Houston TX 2726,~~612~~704.9248 3,~~077~~986.8529 6.900% 850200372 8 MF Houston TX 9,~~954~~627.8737 1,~~109~~437.6111 6.900% 310900220 9 RT Stroudsburg PA ~~234~~227,~~963~~292.8550 1320,~~092~~764.7308 8.420% 600871200 10 IN Auburn Hills MI ~~148~~143,~~264~~363.8719 2025,~~928~~830.9462 6.820% 600871201 11 IN Sterling Heights MI 2221,~~468~~725.7189 3,~~171~~914.6749 6.820% 600871202 12 IN Livonia MI 7,~~585~~334.0024 1,~~070~~321.5733 6.820% 600871203 13 IN Warren MI 7,~~728~~472.0960 1,~~090~~346.8938 6.820% 700200349 14 OF Santa Monica CA 179,~~367~~123.5605 39,~~649~~894.6011 7.400% 310900171 15 OF Mountain View CA ~~170~~164,~~333~~684.2755 2329,~~616~~265.8254 7.830% 850200379 16 OF Hartford CT ~~171~~165,~~460~~850.1355 1117,~~806~~416.7634 7.990% 600871204 17 OF Englewood CO ~~127~~123,~~491~~310.8071 1015,~~952~~133.6776 7.500% 600871205 18.1 OF Middleton WI 96,~~824~~354.4952 67,~~139~~608.0299 8.400% 600871252 18.2 OF Middleton WI 14,~~889~~816.5328 10,~~464~~537.5984 8.400% 600871206 19 IN Middleton WI 16,~~619~~538.1346 11,~~523~~604.8754 8.400% 310900228 20 OF San Diego CA ~~121~~117,~~297~~324.3313 913,~~374~~347.5373 7.730% 600871207 21 MF Hamilton Township NJ 115,~~651~~522.8949 19,~~656~~785.3171 7.900% 700200338 22 RT Troy MI ~~120~~116,~~254~~375.1700 0.00 7.980% 700200350 23 OF Greenwich CT ~~119~~115,~~568~~656.8740 812,~~352~~264.2875 7.960% 600871208 24 RT Oceanside NY 95,~~695~~519.2879 28,~~554~~729.2675 7.375% 700200375 25 HC New York NY 9693,~~875~~750.00 0.00 7.500% 850200340 26 RT Various Var ~~104~~101,~~507~~091.0989 69,~~420~~835.3656 8.225% 600871209 29 RT Duluth GA 9895,~~545~~321.7091 69,~~659~~883.5736 8.090% 700200346 30 OF Dallas TX 7978,~~077~~883.8249 32,~~164~~359.9023 7.250% 600871210 31 MF Marietta GA 8885,~~548~~653.3228 58,~~634~~529.2327 8.230% 850200380 32 RT Rockwall TX 79,791.67 0.00 7.660% 600871211 33 OF San Antonio TX 8683,~~533~~703.9454 58,~~797~~627.3474 8.070% 600871212 34 MF Randolph NJ 8077,~~404~~770.7641 68,~~229~~863.0540 7.830% 850200364 35 RT San Jose CA 7270,~~438~~062.5290 68,~~223~~598.1173 7.500% 600871213 36 MF Raleigh NC 70,~~115~~062.2260 7,~~862~~915.9658 8.030% 600871214 37 IN Flint Township MI 7170,~~029~~965.0068 9,~~310~~374.8921 8.160% 850200365 38 OF San Francisco CA 6361,~~958~~860.6154 57,~~620~~718.7885 7.450% 600871215 39 IN Los Gatos CA 6461,~~006~~838.6244 1618,~~552~~720.7088 7.500% 310900274 40 OF Raleigh NC 6159,~~006~~002.1983 57,~~860~~863.3874 7.252% 600871216 41 RT Glen Allen VA 6563,~~943~~784.3832 47,~~875~~034.4955 7.840% 600871217 42 OF Robinson Township PA 64,~~148~~036.7110 1617,~~892~~004.0061 8.000% 600871218 43 RT Cambridge MA 55,~~339~~224.8203 20,~~050~~166.3716 6.930% 600871219 44 IN Clifton NJ 6664,~~279~~112.4380 46,~~224~~391.5518 8.120% 600871220 45 MF Fullerton CA 55,~~388~~305.8275 1314,~~942~~025.1320 7.150% 600871221 46 IN Sunnyvale TX 5553,~~186~~363.4767 79,~~250~~072.0282 7.050% 600871222 47 RT Slingerlands NY 53,~~654~~572.0629 13,~~030~~112.8764 7.530% 600871223 48 RT Yonkers NY 54,~~701~~563.2261 21,~~417~~555.6526 7.710% 310900266 49 IN Milpitas CA 5149,~~229~~549.7344 46,~~461~~141.1342 7.455% 600871224 50 MF Spring Valley NY 5351,~~101~~362.8105 45,~~155~~895.9470 7.740% 310900169 51 OF Mountain View CA 5352,~~783~~000.6558 79,~~327~~110.0512 7.880% 700200348 52 OF Sacramento CA 44,~~970~~904.2581 11,~~218~~284.7014 7.000% 310900155 53 RT Fort Worth TX 5452,~~333~~536.3885 68,~~377~~173.2881 8.250% 600871225 54 MF Fullerton CA 45,~~329~~262.5706 11,~~251~~319.6920 7.200% 600871226 55 RT Peoria AZ 49,~~457~~419.2823 5,~~779~~817.9398 7.900% 600871227 56 MH Flat Rock MI 5352,~~062~~980.5237 11,~~557~~639.1530 8.530% 310900240 57 MF Rochester MN 4846,~~435~~798.6357 1113,~~538~~175.6672 7.760% 600871228 58 MF Tucson AZ 48,~~507~~471.8949 5,~~439~~476.8525 8.030% 600871229 59 SS Hazlet NJ 5048,~~003~~369.3626 34,~~087~~721.2131 8.200% 600871230 60 OF Boca Raton FL 4745,~~347~~797.7249 35,~~480~~030.0427 7.890% 600871231 61 OF Eden Prairie MN 4846,~~373~~794.2304 24,~~668~~247.1837 8.440% 310900183 62 MF Raleigh NC 4342,~~932~~515.1700 0.00 7.730% 600871232 63 HC Vista CA 3837,~~709~~409.4209 910,~~007~~307.0639 6.880% 700200337 64 IN Beltsville MD 4644,~~482~~964.4304 24,~~737~~256.6706 8.310% 850200360 65 RT Highlands Ranch CO 4241,~~589~~194.3544 34,~~261~~655.0394 7.750% 600871233 66 OF Paramus NJ 37,~~446~~392.3179 9,~~013~~067.9547 7.125% 600871234 67 OF Canonsburg PA 4645,~~722~~192.8849 34,~~215~~745.1251 8.660% 600871235 68 IN Parsippany NJ 4341,~~094~~667.01 56,~~530~~957.41 8.000% 700200285 69 OF Durham NC 4442,~~103~~662.0712 24,~~619~~060.6762 8.370% 600871236 71 RT Ossining NY 40,~~352~~262.9836 13,~~383~~473.1173 8.125% 600871237 72 OF Moorestown NJ 3736,~~806~~565.0212 34,~~491~~732.4636 7.340% 600871238 73 RT Antioch CA 4139,~~202~~854.2330 24,~~823~~171.6457 8.000% 310900209 74 IN Vernon CA 4341,~~116~~708.9673 23,~~487~~895.3861 8.375% 310900210 75 IN San Jose CA 4240,~~337~~937.7080 46,~~969~~369.3121 8.250% 600871239 76 IN Columbia MD 3735,~~003~~776.4123 56,~~265~~492.4664 7.640% 310900233 77 RT Granada Hills CA 3635,~~486~~291.8051 24,~~839~~035.8918 7.730% 700200089 78 RT Huntsville AL 3937,~~028~~750.3647 24,~~745~~022.0089 8.270% 600871240 79 IN Los Angeles CA 35,~~309~~238.5067 10,~~690~~761.4730 7.950% 600871241 80 IN Montville NJ 3837,~~700~~436.1349 23,~~171~~435.6226 8.430% 850200342 81 MU Marlborough MA 3433,~~379~~215.7599 89,~~641~~805.3511 7.600% 600871242 82 MF Winter Park FL 3736,~~240~~022.4198 23,~~352~~569.2568 8.230% 600871243 83 OF Lexington MA 31,~~699~~650.1239 7,~~890~~939.8255 7.410% 310900166 84 IN Santa Clara CA 3635,~~854~~611.1214 79,~~780~~023.2321 8.350% 600871244 85 IN Lafayette CO 3433,~~338~~214.4382 23,~~384~~508.6627 8.010% 850200344 86 RT Millis MA 3231,~~961~~806.8286 1415,~~159~~314.2723 7.770% 600871245 87 IN Boca Raton FL 3533,~~015~~871.4929 23,~~122~~267.9717 8.290% 310900217 88 HC Twin Falls ID 3332,~~439~~313.3875 67,~~706~~832.7336 8.400% 600871246 89 RT Winston Salem NC 3130,~~566~~533.3954 23,~~186~~219.7863 8.000% 600871247 90 IN New Brunswick NJ 3130,~~423~~362.5183 78,~~052~~113.7341 8.000% 600871248 91 RT Denver CO 3332,~~154~~071.2882 12,~~831~~913.2874 8.500% 700200347 92 RT Monroe GA 26,~~064~~026.3271 6,~~447~~485.5314 7.000% 310900194 93 OF Milpitas CA 3029,~~298~~274.4155 78,~~061~~085.8167 7.900% 600871249 94 OF Knoxville TN 3029,180.0377 34,900.9016 7.910% 700200246 95 RT Lewisville TX 3130,~~211~~178.6580 34,~~745~~778.1904 8.340% 600871250 96 MF Concord NC 2827,~~064~~146.4409 12,~~962~~881.7611 7.980% 700200345 97 MH St. Charles MO 28,~~284~~183.0216 14,~~239~~340.3218 8.500% 850200381 98 MF New City NY 2625,~~487~~609.5929 34,~~699~~577.3060 7.740% 850200382 99 MF Jersey City NJ 3332,~~135~~049.1397 23,~~476~~561.5066 7.891% 600871251 100 RT Oceanside CA 25,~~983~~133.0273 12,~~631~~481.9827 8.180% 700200394 101 RT San Diego CA 23,~~975~~190.4919 12,~~840~~625.2353 7.760% 850200383 102 MH Unincorporated Gwin GA 22,~~490~~473.3061 2,~~584~~600.1382 7.750% 600871253 103 RT Franklin TN 2322,~~681~~907.8783 12,~~483~~257.8286 8.170% 600871254 104 IN Santa Fe Springs CA 2221,~~177~~451.5987 12,~~556~~282.5729 7.950% 600871255 105 MF Maitland FL 2423,~~183~~394.2649 1,~~199~~987.0380 8.670% 600871256 106 RT Highland CA 20,~~976~~290.8021 12,~~511~~197.1170 7.880% 850200366 107 RT Nashua NH 2019,~~093~~435.1320 12,~~502~~160.9992 7.800% 310900222 108 OF Colorado Springs CO 2019,~~589~~925.1700 0.00 7.970% 600871257 109 RT Tempe AZ 2120,~~198~~498.5957 23,~~321~~021.6264 8.370% 600871258 110 RT Independence Twp. MI 1918,~~600~~938.5735 45,~~530~~192.0123 7.930% 310900175 111 IN Livermore CA 20,~~785~~106.4377 1,~~160~~839.4612 8.440% 600871259 112 RT Middlesex NJ 2019,~~025~~371.4536 1,~~167~~821.7079 8.330% 310900124 113 RT Litchfield MN 19,~~707~~062.1271 1,~~269~~913.3273 8.220% 850200384 114 HC San Diego CA 2019,~~230~~563.4530 2,~~019~~686.6580 8.645% 310900182 115 IN City of Industry CA 1918,~~172~~545.0996 1,~~091~~717.5467 8.440% 850200385 116 MH New Smyrna Beach FL 16,~~617~~073.9410 1,~~386~~931.9781 7.600% 600871260 117 RT Houston TX 1817,~~238~~642.2682 1,~~002~~597.3074 8.510% 310900202 118 MH Holt MI 1615,~~274~~734.3427 2,~~379~~919.6976 7.610% 600871261 119 IN South St. Paul MN 1716,~~481~~899.1317 23,~~647~~229.2824 8.180% 310900207 120 OF Mission Viejo CA 17,~~770~~182.3194 2,~~041~~628.2865 8.310% 310900178 121 OF Fresno CA 1716,~~464~~853.4461 67,~~861~~472.8568 8.300% 600871262 122 MF Portland OR 16,~~036~~025.7677 1,~~640~~651.5655 8.040% 600871263 123 RT Cornelius NC 1615,~~155~~628.7523 ~~909~~1,436.4193 8.400% 850200343 124 MF Brownsville TX 1413,~~178~~669.2110 8,~~214~~723.3445 7.560% 310900218 125 RT San Jose CA 1514,~~276~~771.8346 12,~~865~~370.6198 8.090% 600871264 126 IN Moonachie NJ 15,~~838~~320.0681 ~~906~~1,424.8308 8.390% 600871265 127 RT Alpharetta GA 15,~~511~~004.6035 1,~~000~~508.8005 8.240% 600871266 128 RT Suwanee GA 1615,~~051~~527.9397 ~~857~~1,381.2622 8.620% 310900223 129 IN St. Paul MN 14,~~886~~393.4890 12,~~835~~328.9654 8.090% 600871267 130 IN Fairfield NJ 1413,~~076~~615.3440 1,~~055~~516.4842 7.810% 310900247 131 IN Sacramento CA 13,~~741~~290.0061 1,~~122~~573.6706 7.625% 310900076 132 IN Mountain View CA 14,~~969~~474.3006 12,~~770~~266.9923 8.380% 600871268 133 OF Phoenix AZ 15,~~686~~168.0821 12,~~621~~139.7663 8.780% 310900232 134 IN San Jose CA 13,~~872~~418.2156 ~~914~~1,368.7742 8.080% 600871269 135 OF West Deptford NJ 13,~~241~~218.8863 3,~~486~~510.9217 8.000% 310900164 136 OF Las Vegas NV 1413,~~377~~907.0940 ~~845~~1,315.5423 8.390% 310900185 137 MU San Francisco CA 1312,~~150~~652.5137 11,~~104~~602.4458 7.990% 310900206 138 IN Springfield MA 1211,~~319~~910.4070 12,~~769~~178.8858 7.660% 310900180 139 RT Corsicana TX 1413,~~168~~692.6198 2,~~476~~951.3295 9.000% 600871270 140 RT Brunswick County NC 1312,~~058~~626.9268 12,~~589~~021.2751 8.300% 310900186 141 IN Buena Park CA 1211,~~409~~998.8878 12,~~622~~033.4555 7.975% 310900215 142 OF Marietta GA 12,~~473~~052.4838 23,~~795~~216.0717 8.040% 310900237 143 RT Tulsa OK 12,~~905~~471.3828 2,~~509~~943.7282 8.510% 700200273 144 RT Fresno CA 12,~~908~~487.4312 ~~684~~1,105.2253 8.610% 310900200 145 OF Shoreview MN 1110,~~322~~940.5837 2,~~530~~912.0728 8.050% 310900269 146 RT McAllen TX 11,~~536~~148.4925 2,~~287~~676.9822 8.440% 600871271 147 IN Addison IL 109,~~067~~737.4882 ~~751~~1,081.3501 7.820% 850200324 148 OF Cupertino CA 1110,~~232~~865.1173 ~~556~~922.6199 8.739% 310900168 150 IN Dallas TX 9,~~939~~590.5574 4,~~291~~640.5132 7.880% 310900197 151 MF Orlando FL 9,~~941~~616.5466 ~~605~~930.7361 8.280% 850200352 152 RT Indianapolis IN 98,~~051~~734.4610 4,~~006~~323.4076 7.600% 310900198 153 OF Mentor OH 9,~~619~~301.3038 1,~~097~~414.0597 8.330% 310900239 154 OF Westlake Village CA 8,~~573~~293.8855 ~~554~~834.5386 8.120% 310900137 155 RT Las Vegas NV 8,~~287~~007.4755 12,~~854~~134.6254 8.140% 310900213 156 MF Independence MO 87,~~013~~748.9457 1,~~031~~296.5693 7.970% 310900229 157 MF Garden City ID 87,~~060~~796.4593 ~~514~~778.5204 8.170% 310900167 158 OF Truckee CA 8,~~640~~358.2648 ~~419~~700.1290 8.765% 310900199 159 IN Fort Wayne IN 87,~~003~~738.2047 ~~963~~1,227.2295 8.180% 310900102 160 IN Oxnard CA 87,~~004~~734.6725 12,~~779~~050.6507 8.230% 310900089 161 IN Irvine CA 87,~~074~~811.9707 ~~487~~751.7666 8.390% 310900063 162 SS Hemet CA 8,~~706~~419.2935 ~~804~~1,091.1004 9.090% 310900234 163 RT Rice Lake WI 7,~~720~~465.7947 ~~915~~1,170.4476 8.200% 310900201 164 IN Fountain Valley CA 6,~~742~~519.7031 ~~896~~1,119.1453 7.880% 310900204 165 IN Fairfield CA 65,~~099~~868.1862 45,~~929~~160.9955 8.230% 310900184 166 IN Carrollton TX 65,~~189~~985.8242 ~~666~~870.0747 8.520% 310900156 167 IN Mountlake Terrace WA 65,~~012~~814.4924 ~~586~~784.4166 8.790% 310900211 168 IN Buena Park CA 5,~~456~~265.3343 2,~~216~~407.6252 8.060% 920900212 169 RT Indianapolis IN 5,~~295~~110.3347 2,~~020~~204.0490 8.340% Totals 7,~~703~~508,~~047~~471.3399 1,~~013~~188,~~020~~015.5336

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 700200395 11/01/2010 11/01/2030 N 84,604,402.48 84,541,264.58 07/01/2001 850200351 01/01/2011 01/01/2031 N 44,830,916.98 44,796,463.68 06/01/2001 310900227 N/A 10/01/2005 N 45,000,000.00 45,000,000.00 07/01/2001 850200398 N/A 02/01/2011 N 18,582,014.30 18,566,064.89 07/01/2001 850200396 N/A 02/01/2011 N 5,610,980.96 5,606,164.91 07/01/2001 850200397 N/A 02/01/2011 N 5,366,808.62 5,362,202.15 07/01/2001 850200376 N/A 02/01/2011 N 4,644,257.79 4,640,271.50 07/01/2001 850200372 N/A 02/01/2011 N 1,674,324.71 1,672,887.60 07/01/2001 310900220 N/A 12/01/2010 N 32,393,230.46 32,372,466.38 07/01/2001 600871200 N/A 11/01/2008 N 25,225,194.14 25,199,363.52 07/01/2001 600871201 N/A 11/01/2008 N 3,822,736.76 3,818,822.27 07/01/2001 600871202 N/A 11/01/2008 N 1,290,481.38 1,289,160.05 07/01/2001 600871203 N/A 11/01/2008 N 1,314,826.78 1,313,480.40 07/01/2001 700200349 N/A 07/01/2009 N 29,046,981.32 29,007,087.21 07/01/2001 310900171 N/A 08/01/2010 N 25,239,010.76 25,209,745.22 07/01/2001 850200379 N/A 12/01/2010 N 24,908,718.23 24,891,301.89 07/01/2001 600871204 N/A 01/01/2006 N 19,729,713.69 19,714,579.93 07/01/2001 600871205 N/A 01/01/2012 N 13,764,931.56 13,697,322.57 07/01/2001 600871252 N/A 01/01/2012 N 2,116,611.79 2,106,073.95 07/01/2001 600871206 N/A 01/01/2012 N 2,362,636.92 2,351,032.38 07/01/2001 310900228 N/A 01/01/2011 N 18,213,318.81 18,199,971.08 07/01/2001 600871207 N/A 11/01/2005 N 17,547,719.70 17,527,933.99 07/01/2001 700200338 12/01/2010 12/01/2030 N 17,500,000.00 17,500,000.00 07/01/2001 700200350 N/A 12/01/2010 N 17,435,638.91 17,423,374.16 07/01/2001 600871208 N/A 05/01/2006 N 15,542,203.81 15,513,474.06 07/01/2001 700200375 N/A 02/01/2011 N 15,000,000.00 15,000,000.00 07/01/2001 850200340 N/A 12/01/2010 N 14,748,968.97 14,739,133.41 07/01/2001 600871209 N/A 09/01/2010 N 14,139,220.32 14,129,336.96 07/01/2001 700200346 N/A 07/01/2008 N 13,056,577.72 13,024,218.49 07/01/2001 600871210 N/A 08/01/2010 N 12,488,935.15 12,480,405.88 07/01/2001 850200380 N/A 11/01/2010 N 12,500,000.00 12,500,000.00 07/01/2001 600871211 N/A 11/02/2010 N 12,446,622.91 12,437,995.17 07/02/2001 600871212 N/A 07/01/2010 N 11,918,837.14 11,909,973.74 07/01/2001 850200364 N/A 01/01/2008 N 11,210,064.59 11,201,465.86 07/01/2001 600871213 N/A 01/01/2010 N 10,470,127.05 10,462,211.47 07/01/2001 600871214 N/A 08/01/2012 N 10,436,129.58 10,426,755.37 07/01/2001 850200365 N/A 01/01/2011 N 9,964,113.40 9,956,394.55 07/01/2001 600871215 N/A 12/01/2007 N 9,894,149.62 9,875,428.74 07/01/2001 310900274 N/A 04/01/2015 N 9,763,292.67 9,755,428.93 07/01/2001 600871216 N/A 12/01/2010 N 9,762,906.07 9,755,871.52 07/01/2001 600871217 N/A 01/01/2006 N 9,605,414.65 9,588,410.04 07/01/2001 600871218 N/A 07/01/2008 N 9,562,602.42 9,542,436.26 07/01/2001 600871219 N/A 02/01/2011 N 9,474,798.09 9,468,406.91 07/01/2001 600871220 N/A 11/01/2013 N 9,282,083.22 9,268,058.02 07/01/2001 600871221 N/A 08/01/2008 N 9,083,177.50 9,074,104.68 07/01/2001 600871222 N/A 02/01/2008 N 8,537,416.99 8,524,304.35 07/01/2001 600871223 N/A 11/01/2007 N 8,492,390.69 8,470,835.43 07/01/2001 310900266 N/A 02/01/2011 N 7,975,764.80 7,969,623.38 07/01/2001 600871224 N/A 11/01/2010 N 7,963,107.96 7,957,212.26 07/01/2001 310900169 N/A 08/01/2010 N 7,918,870.06 7,909,759.94 07/01/2001 700200348 N/A 06/01/2009 N 7,697,967.64 7,686,683.50 07/01/2001 310900155 N/A 10/01/2010 N 7,641,723.26 7,633,549.45 07/01/2001 600871225 N/A 11/01/2013 N 7,543,676.16 7,532,356.96 07/01/2001 600871226 N/A 01/01/2010 N 7,506,717.93 7,500,899.95 07/01/2001 600871227 N/A 07/01/2005 N 7,453,276.15 7,441,636.85 07/01/2001 310900240 N/A 01/01/2011 N 7,236,892.37 7,223,716.65 07/01/2001 600871228 N/A 01/01/2010 N 7,243,560.61 7,238,084.36 07/01/2001 600871229 N/A 01/01/2011 N 7,078,427.76 7,073,706.45 07/01/2001 600871230 N/A 10/01/2010 N 6,965,398.02 6,960,367.75 07/01/2001 600871231 N/A 12/01/2020 N 6,653,180.69 6,648,933.32 07/01/2001 310900183 N/A 10/01/2010 N 6,600,000.00 6,600,000.00 07/01/2001 600871232 N/A 08/01/2008 N 6,524,840.94 6,514,533.55 07/01/2001 700200337 12/01/2010 12/01/2030 N 6,493,002.54 6,488,746.48 07/01/2001 850200360 N/A 01/01/2011 N 6,378,494.15 6,373,838.21 07/01/2001 600871233 N/A 06/01/2009 N 6,297,733.27 6,288,665.80 07/01/2001 600871234 N/A 08/01/2010 N 6,262,239.14 6,257,493.63 07/01/2001 600871235 N/A 10/01/2010 N 6,250,051.92 6,243,094.51 07/01/2001 700200285 08/01/2010 08/01/2030 N 6,116,432.44 6,112,371.82 07/01/2001 600871236 N/A 07/01/2006 N 5,946,440.99 5,932,967.26 07/01/2001 600871237 N/A 01/01/2011 N 5,977,948.49 5,973,216.13 07/01/2001 600871238 N/A 12/01/2010 N 5,978,145.23 5,973,973.66 07/01/2001 310900209 N/A 11/01/2010 N 5,976,175.94 5,972,280.33 07/01/2001 310900210 N/A 10/01/2010 N 5,954,589.55 5,948,220.34 07/01/2001 600871239 N/A 01/01/2011 N 5,619,303.44 5,612,810.80 07/01/2001 310900233 N/A 12/01/2010 N 5,478,630.80 5,474,595.62 07/01/2001 700200089 N/A 07/01/2009 N 5,477,697.52 5,473,674.63 07/01/2001 600871240 N/A 10/01/2009 N 5,319,045.25 5,308,283.95 07/01/2001 600871241 N/A 11/01/2010 N 5,329,037.40 5,325,602.14 07/01/2001 850200342 N/A 12/01/2010 N 5,244,630.75 5,234,825.64 07/01/2001 600871242 N/A 09/01/2010 N 5,252,438.71 5,248,869.03 07/01/2001 600871243 N/A 03/01/2008 N 5,125,569.97 5,117,630.42 07/01/2001 310900166 N/A 08/01/2010 N 5,117,769.03 5,108,745.82 07/01/2001 600871244 N/A 10/01/2010 N 4,976,002.48 4,972,494.21 07/01/2001 850200344 N/A 12/01/2015 N 4,912,256.03 4,896,941.80 07/01/2001 600871245 N/A 10/01/2010 N 4,902,961.26 4,899,694.09 07/01/2001 310900217 N/A 12/01/2010 N 4,616,249.59 4,608,417.23 07/01/2001 600871246 N/A 11/01/2010 N 4,580,031.21 4,576,811.58 07/01/2001 600871247 N/A 12/01/2010 N 4,554,424.42 4,546,311.01 07/01/2001 600871248 N/A 09/01/2010 N 4,527,785.78 4,524,872.04 07/01/2001 700200347 N/A 07/01/2009 N 4,461,720.92 4,455,235.78 07/01/2001 310900194 N/A 11/01/2010 N 4,446,767.70 4,438,682.03 07/01/2001 600871249 N/A 01/01/2011 N 4,426,917.83 4,422,017.67 07/01/2001 700200246 N/A 04/01/2012 N 4,342,272.71 4,337,494.67 07/01/2001 600871250 N/A 11/01/2010 N 4,082,118.11 4,079,237.00 07/01/2001 700200345 N/A 04/01/2009 N 3,978,799.50 3,964,459.32 07/01/2001 850200381 N/A 11/01/2010 N 3,970,432.18 3,965,854.58 07/01/2001 850200382 N/A 09/01/2010 N 4,874,087.20 4,870,525.54 07/01/2001 600871251 N/A 12/01/2010 N 3,687,100.44 3,684,619.17 07/01/2001 700200394 N/A 12/01/2010 N 3,586,111.93 3,583,486.40 07/01/2001 850200383 N/A 10/01/2005 N 3,479,785.37 3,477,184.55 07/01/2001 600871253 N/A 01/01/2011 N 3,364,675.67 3,362,417.81 07/01/2001 600871254 N/A 06/01/2012 N 3,238,018.44 3,235,736.15 07/01/2001 600871255 N/A 11/01/2010 N 3,237,991.29 3,236,003.49 07/01/2001 600871256 N/A 01/01/2011 N 3,089,879.15 3,087,681.45 07/01/2001 850200366 N/A 01/01/2011 N 2,990,030.04 2,987,869.12 07/01/2001 310900222 N/A 11/01/2010 N 3,000,000.00 3,000,000.00 07/01/2001 600871257 N/A 01/01/2011 N 2,938,862.90 2,935,841.26 07/01/2001 600871258 N/A 11/01/2010 N 2,865,829.21 2,860,636.98 07/01/2001 310900175 N/A 11/01/2010 N 2,858,781.86 2,856,942.74 07/01/2001 600871259 N/A 12/01/2010 N 2,790,592.75 2,788,770.96 07/01/2001 310900124 N/A 07/01/2010 N 2,782,877.10 2,780,963.37 07/01/2001 850200384 N/A 12/01/2010 N 2,715,553.54 2,712,866.74 07/01/2001 310900182 N/A 09/01/2010 N 2,636,866.53 2,635,148.86 07/01/2001 850200385 N/A 11/01/2010 N 2,537,857.24 2,535,925.43 07/01/2001 600871260 N/A 09/01/2010 N 2,487,824.90 2,486,227.16 07/01/2001 310900202 N/A 11/01/2010 N 2,481,093.63 2,478,173.87 07/01/2001 600871261 N/A 11/01/2010 N 2,479,096.39 2,475,867.15 07/01/2001 310900207 N/A 10/01/2010 N 2,481,290.73 2,478,662.08 07/01/2001 310900178 N/A 09/01/2015 N 2,436,666.06 2,429,193.38 07/01/2001 600871262 N/A 01/01/2011 N 2,391,905.66 2,390,254.11 07/01/2001 600871263 N/A 12/01/2010 N 2,232,604.27 2,231,167.34 07/01/2001 850200343 N/A 12/01/2013 N 2,169,697.75 2,160,974.30 07/01/2001 310900218 N/A 12/01/2010 N 2,191,068.82 2,188,697.84 07/01/2001 600871264 N/A 11/01/2010 N 2,191,296.08 2,189,872.00 07/01/2001 600871265 N/A 06/01/2010 N 2,185,099.79 2,183,591.74 07/01/2001 600871266 N/A 06/01/2010 N 2,161,666.65 2,160,285.43 07/01/2001 310900223 N/A 11/01/2010 N 2,135,065.08 2,132,736.54 07/01/2001 600871267 N/A 12/01/2010 N 2,091,994.28 2,090,477.86 07/01/2001 310900247 N/A 12/01/2010 N 2,091,636.47 2,090,063.41 07/01/2001 310900076 N/A 04/01/2010 N 2,072,657.28 2,070,391.05 07/01/2001 600871268 N/A 03/01/2010 N 2,073,104.48 2,070,964.85 07/01/2001 310900232 N/A 12/01/2010 N 1,992,854.98 1,991,486.56 07/01/2001 600871269 N/A 01/01/2013 N 1,982,794.79 1,979,284.62 07/01/2001 310900164 N/A 08/01/2010 N 1,989,140.10 1,987,824.87 07/01/2001 310900185 N/A 09/01/2010 N 1,900,230.18 1,888,627.60 07/01/2001 310900206 N/A 11/01/2010 N 1,865,906.39 1,863,727.81 07/01/2001 310900180 N/A 09/01/2020 N 1,825,730.91 1,822,778.96 07/01/2001 600871270 N/A 04/01/2010 N 1,825,543.38 1,823,521.87 07/01/2001 310900186 N/A 09/01/2010 N 1,805,458.35 1,803,424.80 07/01/2001 310900215 N/A 11/01/2020 N 1,798,862.39 1,795,646.22 07/01/2001 310900237 N/A 12/01/2020 N 1,758,582.74 1,755,638.92 07/01/2001 700200273 N/A 07/01/2010 N 1,740,365.79 1,739,260.26 07/01/2001 310900200 N/A 11/01/2010 N 1,630,861.98 1,627,949.70 07/01/2001 310900269 N/A 12/01/2020 N 1,585,059.75 1,582,383.53 07/01/2001 600871271 N/A 12/01/2010 N 1,494,295.24 1,493,214.23 07/01/2001 850200324 N/A 07/01/2007 N 1,492,032.76 1,491,109.77 07/01/2001 310900168 N/A 09/01/2015 N 1,460,518.24 1,455,877.92 07/01/2001 310900197 N/A 10/01/2010 N 1,393,719.30 1,392,788.69 07/01/2001 850200352 N/A 01/01/2016 N 1,379,068.72 1,374,744.96 07/01/2001 310900198 N/A 10/01/2010 N 1,339,934.89 1,338,519.92 07/01/2001 310900239 N/A 12/01/2010 N 1,225,648.39 1,224,813.53 07/01/2001 310900137 N/A 08/01/2020 N 1,180,474.80 1,178,340.26 07/01/2001 310900213 N/A 11/01/2010 N 1,166,661.07 1,165,364.14 07/01/2001 310900229 N/A 11/01/2010 N 1,145,204.16 1,144,426.12 07/01/2001 310900167 N/A 08/01/2010 N 1,144,344.72 1,143,643.82 07/01/2001 310900199 N/A 10/01/2010 N 1,135,227.78 1,133,999.83 07/01/2001 310900102 N/A 06/01/2020 N 1,127,715.78 1,125,665.71 07/01/2001 310900089 N/A 05/01/2010 N 1,117,197.69 1,116,446.03 07/01/2001 310900063 N/A 03/01/2010 N 1,111,465.67 1,110,374.63 07/01/2001 310900234 N/A 11/01/2010 N 1,092,508.43 1,091,337.67 07/01/2001 310900201 N/A 11/01/2010 N 992,788.61 991,669.08 07/01/2001 310900204 N/A 09/01/2010 N 855,692.25 850,531.70 07/01/2001 310900184 N/A 09/01/2010 N 843,017.22 842,146.75 07/01/2001 310900156 N/A 09/01/2010 N 793,752.94 792,968.28 07/01/2001 310900211 N/A 11/01/2015 N 783,935.23 781,527.71 07/01/2001 920900212 N/A 11/01/2015 N 735,319.48 733,114.58 07/01/2001 Totals 1,151,723,594.29 1,150,535,578.93 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 07/16/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 07/16/2001 0 $0.00 0 $0.00 06/15/2001 0 $0.00 0 $0.00 05/15/2001 0 $0.00 0 $0.00 04/16/2001 0 $0.00 0 $0.00 03/15/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 07/16/2001 7.823226% 7.758536% 106 06/15/2001 7.823202% 7.758502% 107 05/15/2001 7.823169% 7.758458% 108 04/16/2001 7.823145% 7.758424% 109 03/15/2001 7.823112% 7.758381% 110 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Current Outstanding Status of Resoulution Document Months Paid Through P&I P&I Mortgage Strategy Servicing Loan Number Cross-Reference Delinq. Date Advances Advances Loan (1) Code (2) Transfer Date 850200351 2 0 06/01/2001 312,778.58 312,778.58 B Totals 1 312,778.58 312,778.58 Totals By Delinquency Code: Total for Status Code = B (1 loan) 312,778.58 312,778.58 Actual Outstanding Foreclosure Principal Servicing Bankruptcy REO Loan Number Date Date Advances Date Date 850200351 44,830,916.98 0.00 Totals 44,830,916.98 0.00 Totals By Delinquency Code: Total for Status Code = B (1 loan) 44,830,916.98 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 ** Outstanding P & I Advances include the current period advance.

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

Filing Compare · MORGAN STANLEY DEAN WITTER CAP I INC DEP FOR SER 2001-TOP1