8-K 1 mdc01top.txt AUGUST 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 : August 15, 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 August 15, 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 August 15, 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/ Beth Belfield, Officer By: Beth Belfield, Officer Date: August 15, 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 August 15, 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: 08/15/2001 Record Date: 07/31/2001 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 62,~~659~~065,~~543~~535.6395 ~~594~~513,~~007~~796.6824 A-2 61746WFK1 6.320000% 203,500,000.00 ~~201~~200,~~159~~565,~~543~~535.6294 ~~594~~513,~~007~~796.6824 A-3 61746WGA2 6.460000% 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.~~338502~~532941% 27,465,000.00 27,465,000.00 0.00 F 61746WFS4 7.~~758502~~952941% 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,~~151~~150,~~723~~535,~~592~~576.2589 1,~~188~~027,~~015~~592.3648

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Ending Balance Level(1) A-1 61746WFJ4 ~~314~~311,~~342~~362.0411 0.00 0.00 ~~908~~825,~~349~~158.7235 6261,~~065~~551,~~535~~739.9571 15.0709% A-2 61746WFK1 1,~~059~~056,~~440~~311.2682 0.00 0.00 1,~~653~~570,~~447~~108.9406 200,~~565~~051,~~535~~739.9470 15.0709% A-3 61746WGA2 745,591.67 0.00 0.00 745,591.67 138,500,000.00 15.0709% A-4 61746WGB0 3,196,589.10 0.00 0.00 3,196,589.10 575,962,000.00 15.0709% B 61746WFL9 196,882.78 0.00 0.00 196,882.78 34,693,000.00 12.0607% C 61746WFM7 185,505.83 0.00 0.00 185,505.83 31,801,000.00 9.30% D 61746WFN5 69,293.63 0.00 0.00 69,293.63 11,565,000.00 8.2930% E 61746WFR6 ~~167~~172,~~959~~410.9618 0.00 0.00 ~~167~~172,~~959~~410.9618 27,465,000.00 5.9091% F 61746WFS4 6567,~~417~~056.1055 0.00 0.00 6567,~~417~~056.1055 10,118,000.00 5.0203% G 61746WFT2 98,857.10 0.00 0.00 98,857.10 18,770,335.00 3.3940% 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 2.14% 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 1.06% 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% 6,305,~~438~~419.3868 0.00 0.00 7,~~493~~333,~~453~~012.7416 1,~~150~~149,~~535~~507,~~576~~984.8941

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 61746WFP0 0.~~616933~~698311% 1,156,404,505.00 1,~~151~~150,~~723~~535,~~592~~576.2589 X-2 61746WFQ8 1.~~052908~~247343% 625,494,000.00 625,494,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 61746WFP0 ~~592~~669,~~113~~526.1976 0.00 ~~592~~669,~~113~~526.1976 1,~~150~~149,~~535~~507,~~576~~984.8941 X-2 61746WFQ8 ~~548~~650,~~823~~171.1239 0.00 ~~548~~650,~~823~~171.1239 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 ~~963~~954.~~99297892~~85439923 97.~~13857969~~90455754 4.~~83603138~~79018631 0.00000000 0.00000000 ~~954~~946.~~85439923~~94984169 A-2 61746WFK1 ~~988~~985.~~49898585~~58002919 2.~~91895666~~52479725 5.~~20609464~~19072147 0.00000000 0.00000000 ~~985~~983.~~58002919~~05523194 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.~~11541817~~27745057 0.00000000 0.00000000 1,000.00000000 F 61746WFS4 1,000.00000000 0.00000000 6.~~46541807~~62745108 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 ~~995~~994.~~95218392~~92484846 0.~~51202947~~57897281 0.00000000 994.~~92484846~~03623857 X-2 61746WFQ8 1,000.00000000 01.~~87742348~~03945264 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~312,778~~0.5800 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 5961,~~937~~146.8265 Less Delinquent Servicing Fees ~~1,867~~0.9500 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 01,867.0095 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5863,~~069~~014.8760

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 ~~314~~311,~~342~~362.0411 0.00 0.00 0.00 ~~314~~311,~~342~~362.0411 0.00 ~~314~~311,~~342~~362.0411 0.00 A-2 1,~~059~~056,~~440~~311.2682 0.00 0.00 0.00 1,~~059~~056,~~440~~311.2682 0.00 1,~~059~~056,~~440~~311.2682 0.00 A-3 745,591.67 0.00 0.00 0.00 745,591.67 0.00 745,591.67 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 ~~592~~669,~~113~~526.1976 0.00 0.00 0.00 ~~592~~669,~~113~~526.1976 0.00 ~~592~~669,~~113~~526.1976 0.00 X-2 ~~548~~650,~~823~~171.1239 0.00 0.00 0.00 ~~548~~650,~~823~~171.1239 0.00 ~~548~~650,~~823~~171.1239 0.00 B 196,882.78 0.00 0.00 0.00 196,882.78 0.00 196,882.78 0.00 C 185,505.83 0.00 0.00 0.00 185,505.83 0.00 185,505.83 0.00 D 69,293.63 0.00 0.00 0.00 69,293.63 0.00 69,293.63 0.00 E ~~167~~172,~~959~~410.9618 0.00 0.00 0.00 ~~167~~172,~~959~~410.9618 0.00 ~~167~~172,~~959~~410.9618 0.00 F 6567,~~417~~056.1055 0.00 0.00 0.00 6567,~~417~~056.1055 0.00 6567,~~417~~056.1055 0.00 G 98,857.10 0.00 0.00 0.00 98,857.10 0.00 98,857.10 0.00 H 45,677.80 0.00 0.00 0.00 45,677.80 0.00 45,677.80 0.00 J 30,457.13 0.00 0.00 0.00 30,457.13 0.00 30,457.13 0.00 K 30,451.87 0.00 0.00 0.00 30,451.87 0.00 30,451.87 0.00 L 35,018.07 0.00 0.00 0.00 35,018.07 0.00 35,018.07 0.00 M 16,321.40 0.00 0.00 0.00 16,321.40 0.00 16,321.40 0.00 N 47,632.63 0.00 0.00 0.00 47,632.63 0.00 47,632.64 2,~~508~~522.8606 Total 7,~~446~~625,~~374~~117.6882 0.00 0.00 0.00 7,~~446~~625,~~374~~117.6882 0.00 7,~~446~~625,~~374~~117.6983 2,~~508~~522.8606

Other Required Information Available Distribution Amount (1) 8,~~634~~652,~~390~~710.0531 Principal Distribution Amount 1,~~188~~027,~~015~~592.3647 (a) Principal portion of Scheduled Payments 1,~~188~~027,~~015~~592.3647 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,~~150~~149,~~570~~507,~~032~~986.5175 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,~~150~~149,~~535~~507,~~578~~986.9346 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 5863,~~069~~014.8760 Servicing Fee paid 5863,~~069~~014.8760 Special Servicing Fee paid 0.00 Trustee Fee Paid ~~863~~884.7934 Paying Agent Fee Paid 1,~~295~~326.6950 (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 4,~~991~~980,~~958~~473.1056 0.43 ~~129~~128 8.~~2879~~2880 1.~~783802~~783362 1,000,001 to 2,000,000 32 47,~~917~~858,~~751~~344.0071 4.16 ~~136~~135 8.~~1067~~1068 1.~~601594~~601554 2,000,001 to 3,000,000 29 70,~~859~~782,~~671~~335.9004 6.16 ~~115~~114 8.1873 1.~~512655~~512884 3,000,001 to 4,000,000 10 35,~~416~~382,~~265~~854.1994 3.08 ~~104~~103 7.~~9318~~9317 1.~~631783~~631612 4,000,001 to 5,000,000 14 64,~~269~~202,~~006~~915.1533 5.59 ~~117~~116 7.~~9208~~9209 1.~~420575~~420533 5,000,001 to 6,000,000 16 88,~~674~~588,~~062~~012.8342 7.71 ~~105~~104 7.8460 1.~~532995~~532966 6,000,001 to 7,000,000 10 64,~~488~~445,~~045~~885.0766 5.61 ~~120~~119 7.~~9130~~9131 1.~~621288~~621313 7,000,001 to 8,000,000 11 83,~~167~~083,~~229~~883.7595 7.23 ~~106~~105 7.~~8067~~8068 1.~~702635~~702578 8,000,001 to 9,000,000 2 16,~~995~~960,~~139~~251.7811 1.48 7877 7.6197 1.~~887924~~887589 9,000,001 to 10,000,000 9 86,~~284~~187,~~539~~993.6556 7.50 ~~106~~105 7.~~4803~~4804 1.~~846821~~846783 10,000,001 to 15,000,000 12 ~~152~~151,~~008~~853,~~818~~183.9231 13.21 ~~109~~108 7.~~9122~~9120 1.~~863087~~863512 15,000,001 to 20,000,000 7 124,~~445~~354,~~398~~952.1170 10.82 8988 7.6168 1.~~613810~~613782 20,000,001 to 25,000,000 1 24,~~891~~879,~~301~~294.8907 2.16 ~~113~~112 7.9900 1.610000 25,000,001 and greater 7 ~~286~~285,~~126~~947,~~390~~606.5910 24.8788 9998 7.~~7631~~7633 1.~~565822~~565791 Totals 166 1,~~150~~149,~~535~~507,~~578~~986.9346 100.00 ~~106~~105 7.~~8232~~8233 1.~~640621~~640642

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 5,~~473~~470,~~674~~881.6344 0.48 9695 8.2700 1.500000 Arizona 4 19,~~745~~730,~~790~~410.4291 1.72 ~~104~~103 8.1098 1.~~362934~~362933 California 46 368,~~409~~111,~~224~~892.81 32.02 ~~103~~102 7.~~8084~~8085 1.~~625263~~625190 Colorado 5 38,~~585~~567,~~784~~058.3907 3.3536 8281 7.~~7608~~7609 1.~~759803~~759792 Connecticut 2 42,~~314~~294,~~676~~174.0563 3.68 ~~113~~112 7.9776 1.~~490590~~490591 Florida 6 24,~~273~~262,~~648~~306.4874 2.11 ~~111~~110 8.1403 1.~~627624~~627606 Georgia 7 40,~~681~~655,~~686~~307.5640 3.54 ~~108~~107 8.~~0185~~0186 1.~~506147~~506157 Idaho 2 5,~~752~~745,~~843~~507.3585 0.50 ~~113~~112 8.3542 1.~~720214~~720181 Illinois 1 1,~~493~~492,~~214~~450.2354 0.13 ~~113~~112 7.8200 2.160000 Indiana 3 3,~~241~~234,~~859~~769.3741 0.28 ~~152~~150 7.~~9702~~9704 1.~~338730~~338754 Maryland 2 12,~~101~~093,~~557~~426.2876 1.05 ~~113~~112 7.~~9992~~9993 1.~~430885~~430835 Massachusetts 5 26,~~655~~602,~~561~~376.9328 2.3231 ~~107~~106 7.3591 1.~~677362~~677408 Michigan 9 72,~~328~~273,~~029~~251.3185 6.29 9897 7.5407 1.~~592876~~592759 Minnesota 6 22,~~890~~867,~~166~~331.7319 1.99 ~~147~~146 8.~~1102~~1103 1.~~318882~~318907 Missouri 2 5,~~129~~114,~~823~~334.4617 0.4544 9796 8.~~3796~~3793 1.~~852315~~852107 Nevada 2 3,~~166~~163,~~165~~421.1340 0.28 ~~154~~153 8.2970 1.~~736568~~736358 New Hampshire 1 2,~~987~~986,~~869~~341.1252 0.26 ~~114~~113 7.8000 1.600000 New Jersey 14 88,~~275~~205,~~841~~266.6636 7.67 9998 7.~~9146~~9147 1.~~543851~~543834 New York 7 65,~~364~~279,~~647~~310.9460 5.68 8685 7.~~6020~~6019 2.~~612531~~613485 North Carolina 8 45,~~640~~617,~~750~~406.0105 3.97 ~~120~~119 7.8873 1.~~618685~~618740 Ohio 1 1,~~338~~337,~~519~~404.9285 0.12 ~~111~~110 8.3300 1.350000 Oklahoma 1 1,~~755~~753,~~638~~089.9224 0.15 ~~233~~232 8.5100 1.460000 Oregon 1 2,~~390~~388,~~254~~591.1149 0.21 ~~114~~113 8.0400 1.310000 Pennsylvania 3 48,~~218~~184,~~370~~639.0538 4.19 ~~101~~100 8.~~3676~~3677 1.~~401602~~401556 Tennessee 3 52,~~580~~540,~~899~~759.1653 4.57 ~~114~~113 7.5773 1.~~620107~~620102 Texas 17 105,~~205~~105,~~342~~934.1318 9.14 ~~113~~112 7.4799 1.~~628943~~629054 Various 1 14,~~739~~732,~~133~~597.4192 1.28 ~~113~~112 8.2250 1.340000 Virginia 1 9,~~755~~750,~~871~~915.5262 0.85 ~~113~~112 7.8400 1.800000 Washington 1 792,~~968~~371.2849 0.07 ~~110~~109 8.7900 1.830000 Wisconsin 4 19,~~245~~154,~~766~~456.5778 1.67 ~~125~~124 8.~~3887~~3886 1.~~348097~~348262 Totals 166 1,~~150~~149,~~535~~507,~~578~~986.9346 100.00 ~~106~~105 7.~~8232~~8233 1.~~640621~~640642

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~~095,~~611~~462.7935 0.18 ~~127~~125 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,~~555~~551,~~893~~324.5476 0.22 ~~213~~212 8.~~8107~~8109 1.~~181395~~181404 1.21 to 1.30 30 ~~150~~149,~~114~~995,~~020~~455.0553 13.05 ~~113~~112 8.~~1134~~1135 1.~~254475~~254474 1.31 to 1.40 28 183,~~223~~103,~~869~~670.3722 15.93 ~~113~~112 8.0734 1.~~347589~~347590 1.41 to 1.50 24 ~~242~~241,~~150~~888,~~403~~501.2588 21.0504 ~~107~~106 7.~~7249~~7247 1.~~449437~~449425 1.51 to 1.60 18 132,~~355~~252,~~212~~653.2827 11.5051 8281 7.~~8906~~8909 1.~~546687~~546679 1.61 to 1.70 17 153,~~718~~589,~~226~~548.7348 13.36 ~~106~~105 7.~~7257~~7258 1.~~657476~~657470 1.71 to 1.80 8 47,~~516~~444,~~029~~887.2906 4.13 9796 7.~~7360~~7361 1.~~762730~~762743 1.81 and greater 38 236,~~795~~586,~~850~~482.4791 20.58 ~~107~~106 7.~~5736~~5735 2.~~344267~~344377 Totals 166 1,~~150~~149,~~535~~507,~~578~~986.9346 100.00 ~~106~~105 7.~~8232~~8233 1.~~640621~~640642

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Health Care 4 28,~~835,~~817,829.5245 2.51 ~~108~~107 7.6115 3.~~522757~~523909 Industrial 43 179,~~232~~062,~~383~~101.5549 15.58 ~~107~~106 7.7880 1.~~515071~~515003 Mixed Use 2 7,~~123~~103,~~453~~430.2450 0.62 ~~112~~111 7.~~7034~~7031 1.~~672420~~672286 Mobile Home Park 5 19,~~897~~864,~~380~~775.0252 1.73 7473 8.~~1546~~1543 2.~~400573~~400709 Multi-Family 25 163,~~701~~566,~~841~~794.3815 14.23 ~~109~~108 7.6465 1.~~645432~~645431 Office 38 ~~385~~384,~~191~~820,~~801~~025.6441 33.48 ~~102~~101 7.8333 1.~~639647~~639709 Retail 47 358,~~368~~092,~~820~~910.5013 31.15 ~~108~~107 7.~~9004~~9005 1.~~511939~~511882 Self Storage 2 8,~~184~~180,~~081~~119.0881 0.71 ~~113~~112 8.~~3208~~3207 1.~~467789~~467792 Totals 166 1,~~150~~149,~~535~~507,~~578~~986.9346 100.00 ~~106~~105 7.~~8232~~8233 1.~~640621~~640642

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,~~667~~569,~~306~~321.3807 8.3231 9897 6.8879 1.~~636226~~636262 7.001% to 7.500% 17 ~~229~~228,~~068~~828,~~196~~026.8462 19.91 ~~100~~99 7.~~3920~~3921 1.~~979408~~979665 7.501% to 8.000% 55 433,~~816~~461,~~890~~240.8369 37.71 ~~108~~107 7.8153 1.~~641093~~641073 8.001% to 8.500% 66 354,~~919~~616,~~785~~671.3492 30.85 ~~109~~108 8.2766 1.~~421661~~421643 8.501% to 9.000% 14 35,~~953~~923,~~024~~170.9146 3.1213 ~~107~~106 8.6407 1.~~657363~~657137 9.001% or greater 1 1,~~110~~109,~~374~~555.6370 0.10 ~~104~~103 9.0900 1.390000 Totals 166 1,~~150~~149,~~535~~507,~~578~~986.9346 100.00 ~~106~~105 7.~~8232~~8233 1.~~640621~~640642

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~125~~121 ~~851~~833,~~876~~420,~~646~~393.1127 7472.0450 ~~110~~109 7.~~9001~~8971 1.~~664614~~668493 13 to 24 months 1819 ~~115~~94,~~398~~301,~~902~~913.6938 108.0320 9899 78.~~8894~~0887 1.~~437310~~419032 25 to 36 months 1213 ~~100~~116,~~551~~782,~~883~~725.5067 810.7416 9899 7.~~0025~~1387 1.~~578074~~559224 37 to 48 months 46 2952,~~554~~013,~~407~~625.0518 24.5752 7175 7.~~8126~~5105 21.~~092124~~856042 49 months and greater 7 5352,~~153~~989,~~739~~328.5896 4.6261 8382 8.~~0055~~0050 1.~~564764~~564982 Totals 166 1,~~150~~149,~~535~~507,~~578~~986.9346 100.00 ~~106~~105 7.~~8232~~8233 1.~~640621~~640642

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 8 124,~~196~~091,~~186~~220.68 10.7980 5352 8.~~0027~~0028 1.~~741818~~741752 61 to 120 months 132 ~~929~~928,~~168~~461,~~927~~739.7698 80.7677 ~~107~~106 7.~~7869~~7870 1.~~632008~~632022 121 to 180 months 7 46,~~535~~485,~~114~~311.7298 4.04 ~~145~~144 7.6085 1.~~777048~~776951 181 months and greater 1 6,~~648~~646,~~933~~214.3288 0.58 ~~233~~232 8.4400 1.290000 Totals 148 1,~~106~~105,~~549~~684,~~162~~487.4852 96.1819 ~~103~~102 7.~~8075~~8076 1.~~648377~~648374

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,~~739~~722,~~159~~897.3013 0.24 ~~110~~109 8.0645 2.~~019776~~019789 121 to 180 months 10 31,~~986~~854,~~803~~066.5540 2.7877 ~~144~~143 8.~~1715~~1712 1.~~369763~~369843 181 months and greater 6 9,~~260~~246,~~453~~535.6041 0.80 ~~231~~230 8.~~4222~~4223 1.~~537271~~537257 Totals 18 43,~~986~~823,~~416~~498.4594 3.8281 ~~160~~159 8.2176 1.~~445507~~445550

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 8.66 8584 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,~~964~~950,~~459~~017.3257 0.34 9392 8.5000 1.950000 181 to 240 months 18 122,~~326~~092,~~260~~606.7664 10.6362 8483 7.~~7269~~7270 1.~~766198~~766191 241 to 300 months 39 208,~~706~~467,~~292~~082.9240 18.14 ~~103~~102 7.~~7120~~7121 1.~~719960~~719981 301 months and greater 84 671,~~952~~574,~~149~~780.4891 58.4042 ~~110~~109 7.8136 1.~~521346~~521338 Totals 148 1,~~106~~105,~~549~~684,~~162~~487.4852 96.1819 ~~103~~102 7.~~8075~~8076 1.~~648377~~648374

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 40 281,~~872~~696,~~496~~161.5699 24.5051 ~~109~~108 7.~~8492~~8493 1.~~554309~~554286 Unknown 1 2,~~106~~095,~~073~~462.9535 0.18 ~~126~~125 8.4000 NAP 1 year or less 3534 ~~327~~324,~~500~~671,~~066~~565.7400 28.4724 ~~108~~107 7.~~8582~~8600 1.~~591750~~585590 1 to 2 years 9091 ~~539~~541,~~056~~044,~~941~~797.6812 4647.8507 ~~102~~101 7.~~7861~~7854 1.~~721855~~724993 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 166 1,~~150~~149,~~535~~507,~~578~~986.9346 100.00 ~~106~~105 7.~~8232~~8233 1.~~640621~~640642 (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 ~~542~~560,~~878~~555.2555 6345,~~137~~460.9060 7.700% 850200351 2 OF Collierville TN ~~280~~279,~~193~~977.2390 34,~~453~~668.3063 7.500% 310900227 3 OF San Jose CA ~~314~~325,~~850~~345.00 0.00 8.396% 850200398 4 MF Houston TX ~~106~~110,~~846~~313.5837 1512,~~949~~482.4162 6.900% 850200396 5 MF Houston TX 3233,~~263~~309.1496 43,~~816~~769.0523 6.900% 850200397 6 MF Houston TX 3031,~~859~~860.1542 43,~~606~~605.4720 6.900% 850200376 7 MF Houston TX 2627,~~704~~570.4895 3,~~986~~119.2982 6.900% 850200372 8 MF Houston TX 9,~~627~~939.3774 1,~~437~~124.1174 6.900% 310900220 9 RT Stroudsburg PA ~~227~~234,~~292~~718.5037 2013,~~764~~338.0821 8.420% 600871200 10 IN Auburn Hills MI ~~143~~147,~~363~~990.1926 2521,~~830~~203.6255 6.820% 600871201 11 IN Sterling Heights MI 2122,~~725~~427.8909 3,~~914~~213.4929 6.820% 600871202 12 IN Livonia MI 7,~~334~~570.2495 1,~~321~~084.3362 6.820% 600871203 13 IN Warren MI 7,~~472~~713.6078 1,~~346~~105.3820 6.820% 700200349 14 OF Santa Monica CA ~~179~~178,~~123~~877.0504 3940,~~894~~140.1112 7.400% 310900171 15 OF Mountain View CA ~~164~~169,~~684~~976.5571 2923,~~265~~973.5438 7.830% 850200379 16 OF Hartford CT ~~165~~171,~~850~~259.5507 1712,~~416~~007.3482 7.990% 600871204 17 OF Englewood CO ~~123~~127,~~310~~323.7133 1511,~~133~~121.7614 7.500% 600871205 18.1 OF Middleton WI 9695,~~354~~881.5226 6768,~~608~~082.9925 8.400% 600871252 18.2 OF Middleton WI 14,~~816~~742.2852 10,~~537~~611.8460 8.400% 600871206 19 IN Middleton WI 16,~~538~~457.4623 11,~~604~~685.5477 8.400% 310900228 20 OF San Diego CA ~~117~~121,~~324~~146.1309 139,~~347~~525.7377 7.730% 600871207 21 MF Hamilton Township NJ 115,~~522~~392.4923 19,~~785~~915.7197 7.900% 700200338 22 RT Troy MI ~~116~~120,~~375~~254.0017 0.00 7.980% 700200350 23 OF Greenwich CT ~~115~~119,~~656~~427.4055 128,~~264~~493.7560 7.960% 600871208 24 RT Oceanside NY 95,~~519~~343.7923 28,~~729~~906.7531 7.375% 700200375 25 HC New York NY 9396,~~750~~875.00 0.00 7.500% 850200340 26 RT Various Var ~~101~~104,~~091~~391.8996 96,~~835~~535.5649 8.225% 600871209 29 RT Duluth GA 9598,~~321~~430.9146 96,~~883~~774.3681 8.090% 700200346 30 OF Dallas TX 78,~~883~~687.4999 32,~~359~~554.2373 7.250% 600871210 31 MF Marietta GA 8588,~~653~~447.2894 85,~~529~~734.2761 8.230% 850200380 32 RT Rockwall TX 79,791.67 0.00 7.660% 600871211 33 OF San Antonio TX 8386,~~703~~433.5470 85,~~627~~897.7458 8.070% 600871212 34 MF Randolph NJ 7780,~~770~~303.4100 86,~~863~~330.4081 7.830% 850200364 35 RT San Jose CA 7072,~~062~~342.9080 86,~~598~~318.7383 7.500% 600871213 36 MF Raleigh NC 70,~~062~~009.6063 7,~~915~~968.5855 8.030% 600871214 37 IN Flint Township MI 70,~~965~~901.6894 9,~~374~~437.2195 8.160% 850200365 38 OF San Francisco CA 6163,~~860~~873.5404 75,~~718~~706.8535 7.450% 600871215 39 IN Los Gatos CA 6163,~~838~~778.4481 1816,~~720~~780.8851 7.500% 310900274 40 OF Raleigh NC 5960,~~002~~920.8349 75,~~863~~946.7408 7.252% 600871216 41 RT Glen Allen VA 6365,~~784~~862.3297 74,~~034~~955.5590 7.840% 600871217 42 OF Robinson Township PA 6463,~~036~~922.1073 17,~~004~~117.6198 8.000% 600871218 43 RT Cambridge MA 55,~~224~~107.0357 20,~~166~~282.1662 6.930% 600871219 44 IN Clifton NJ 6466,~~112~~205.8021 64,~~391~~298.1877 8.120% 600871220 45 MF Fullerton CA 55,~~305~~222.7518 14,~~025~~108.2077 7.150% 600871221 46 IN Sunnyvale TX 5355,~~363~~087.6738 97,~~072~~349.8211 7.050% 600871222 47 RT Slingerlands NY 53,~~572~~490.2901 13,~~112~~194.6492 7.530% 600871223 48 RT Yonkers NY 54,~~563~~425.6112 21,~~555~~693.2675 7.710% 310900266 49 IN Milpitas CA 4951,~~549~~161.4466 64,~~141~~529.4220 7.455% 600871224 50 MF Spring Valley NY 5153,~~362~~034.0582 54,~~895~~222.7093 7.740% 310900169 51 OF Mountain View CA 5253,~~000~~672.5812 97,~~110~~438.1258 7.880% 700200348 52 OF Sacramento CA 44,~~904~~838.8199 11,~~284~~349.1496 7.000% 310900155 53 RT Fort Worth TX 5254,~~536~~230.8501 86,~~173~~480.8165 8.250% 600871225 54 MF Fullerton CA 45,~~262~~194.0614 11,~~319~~387.2012 7.200% 600871226 55 RT Peoria AZ 49,~~419~~380.2392 5,~~817~~856.9829 7.900% 600871227 56 MH Flat Rock MI 52,~~980~~897.3764 11,~~639~~722.3003 8.530% 310900240 57 MF Rochester MN 4648,~~798~~270.5748 1311,~~175~~703.7281 7.760% 600871228 58 MF Tucson AZ 48,~~471~~434.4985 5,~~476~~512.2589 8.030% 600871229 59 SS Hazlet NJ 4849,~~369~~948.2623 43,~~721~~142.3134 8.200% 600871230 60 OF Boca Raton FL 4547,~~797~~289.4990 53,~~030~~537.2786 7.890% 600871231 61 OF Eden Prairie MN 4648,~~794~~322.0497 42,~~247~~718.3744 8.440% 310900183 62 MF Raleigh NC 4243,~~515~~932.0017 0.00 7.730% 600871232 63 HC Vista CA 3738,~~409~~594.0999 109,~~307~~121.3949 6.880% 700200337 64 IN Beltsville MD 4446,~~964~~432.0439 42,~~256~~787.0671 8.310% 850200360 65 RT Highlands Ranch CO 4142,~~194~~536.4452 43,~~655~~313.9486 7.750% 600871233 66 OF Paramus NJ 37,~~392~~338.7995 9,~~067~~121.4731 7.125% 600871234 67 OF Canonsburg PA 4546,~~192~~663.4952 43,~~745~~274.5148 8.660% 600871235 68 IN Parsippany NJ 4143,~~667~~007.0198 65,~~957~~616.4144 8.000% 700200285 69 OF Durham NC 4244,~~662~~054.1292 42,~~060~~667.6282 8.370% 600871236 71 RT Ossining NY 40,~~262~~171.3613 13,~~473~~564.7396 8.125% 600871237 72 OF Moorestown NJ 3637,~~565~~754.1204 43,~~732~~543.3644 7.340% 600871238 73 RT Antioch CA 3941,~~854~~154.3004 42,~~171~~871.5783 8.000% 310900209 74 IN Vernon CA 4143,~~708~~070.7392 32,~~895~~533.6142 8.375% 310900210 75 IN San Jose CA 4042,~~937~~257.8015 65,~~369~~049.2186 8.250% 600871239 76 IN Columbia MD 3536,~~776~~926.2306 65,~~492~~342.6481 7.640% 310900233 77 RT Granada Hills CA 3536,~~291~~441.5104 42,~~035~~885.1865 7.730% 700200089 78 RT Huntsville AL 3738,~~750~~980.4717 42,~~022~~793.8919 8.270% 600871240 79 IN Los Angeles CA 35,~~238~~167.6738 10,~~761~~832.3059 7.950% 600871241 80 IN Montville NJ 3738,~~436~~659.4943 32,~~435~~212.2632 8.430% 850200342 81 MU Marlborough MA 3334,~~215~~259.9903 98,~~805~~762.1107 7.600% 600871242 82 MF Winter Park FL 3637,~~022~~198.9844 32,~~569~~394.6822 8.230% 600871243 83 OF Lexington MA 31,~~650~~601.3937 7,~~939~~988.5557 7.410% 310900166 84 IN Santa Clara CA 3536,~~611~~733.1430 97,~~023~~901.2105 8.350% 600871244 85 IN Lafayette CO 3334,~~214~~297.8278 32,~~508~~425.2731 8.010% 850200344 86 RT Millis MA 3132,~~806~~764.8662 1514,~~314~~356.2347 7.770% 600871245 87 IN Boca Raton FL 3334,~~871~~977.2901 32,~~267~~161.1745 8.290% 310900217 88 HC Twin Falls ID 3233,~~313~~334.7522 76,~~832~~811.3689 8.400% 600871246 89 RT Winston Salem NC 3031,~~533~~529.5415 32,~~219~~224.6302 8.000% 600871247 90 IN New Brunswick NJ 3031,~~362~~319.8303 87,~~113~~157.4121 8.000% 600871248 91 RT Denver CO 3233,~~071~~119.8255 21,~~913~~866.7401 8.500% 700200347 92 RT Monroe GA 2625,~~026~~988.7188 6,~~485~~522.1497 7.000% 310900194 93 OF Milpitas CA 2930,~~274~~195.5537 87,~~085~~164.6785 7.900% 600871249 94 OF Knoxville TN 2930,~~180~~120.7708 43,~~900~~960.1685 7.910% 700200246 95 RT Lewisville TX 3031,~~178~~150.8044 43,~~778~~806.0440 8.340% 600871250 96 MF Concord NC 2728,~~146~~031.0916 21,~~881~~996.1104 7.980% 700200345 97 MH St. Charles MO 28,~~183~~081.1659 14,~~340~~441.1875 8.500% 850200381 98 MF New City NY 2526,~~609~~432.2942 43,~~577~~754.6047 7.740% 850200382 99 MF Jersey City NJ 3233,~~049~~094.9710 32,~~561~~517.6653 7.891% 600871251 100 RT Oceanside CA 25,~~133~~954.7305 21,~~481~~660.2795 8.180% 700200394 101 RT San Diego CA 23,~~190~~945.1965 21,~~625~~870.5307 7.760% 850200383 102 MH Unincorporated Gwin GA 22,~~473~~456.6182 2,~~600~~617.8261 7.750% 600871253 103 RT Franklin TN 2223,~~907~~655.8354 21,~~257~~510.8615 8.170% 600871254 104 IN Santa Fe Springs CA 2122,~~451~~151.8731 21,~~282~~582.2985 7.950% 600871255 105 MF Maitland FL 2324,~~394~~159.4946 1,~~987~~222.8083 8.670% 600871256 106 RT Highland CA 20,~~290~~951.2163 21,~~197~~536.7028 7.880% 850200366 107 RT Nashua NH 1920,~~435~~068.2052 21,~~160~~527.9260 7.800% 310900222 108 OF Colorado Springs CO 1920,~~925~~589.0017 0.00 7.970% 600871257 109 RT Tempe AZ 2021,~~498~~160.5708 32,~~021~~360.6413 8.370% 600871258 110 RT Independence Twp. MI 1819,~~938~~534.3518 54,~~192~~596.2340 7.930% 310900175 111 IN Livermore CA 20,~~106~~763.7762 1,~~839~~182.1227 8.440% 600871259 112 RT Middlesex NJ 1920,~~371~~004.3601 1,~~821~~189.7914 8.330% 310900124 113 RT Litchfield MN 19,~~062~~684.7159 1,~~913~~291.7385 8.220% 850200384 114 HC San Diego CA 1920,~~563~~195.3041 2,~~686~~054.8069 8.645% 310900182 115 IN City of Industry CA 1819,~~545~~151.9668 1,~~717~~111.6795 8.440% 850200385 116 MH New Smyrna Beach FL 16,~~073~~596.1022 1,~~931~~408.8169 7.600% 600871260 117 RT Houston TX 1718,~~642~~219.8221 1,~~597~~021.7435 8.510% 310900202 118 MH Holt MI 1516,~~734~~239.2761 2,~~919~~414.7642 7.610% 600871261 119 IN South St. Paul MN 1617,~~899~~439.1773 32,~~229~~688.2468 8.180% 310900207 120 OF Mission Viejo CA 17,~~182~~736.9489 2,~~628~~074.6570 8.310% 310900178 121 OF Fresno CA 1617,~~853~~361.6198 76,~~472~~964.6831 8.300% 600871262 122 MF Portland OR 16,~~025~~014.7770 1,~~651~~662.5562 8.040% 600871263 123 RT Cornelius NC 1516,~~628~~138.2378 ~~1,436~~926.9338 8.400% 850200343 124 MF Brownsville TX 1314,~~669~~067.1094 8,~~723~~324.4561 7.560% 310900218 125 RT San Jose CA 1415,~~771~~247.4632 21,~~370~~895.9812 8.090% 600871264 126 IN Moonachie NJ 15,~~320~~821.8122 ~~1,424~~923.0867 8.390% 600871265 127 RT Alpharetta GA 15,~~004~~493.3580 1,~~508~~018.0560 8.240% 600871266 128 RT Suwanee GA 1516,~~527~~035.9732 ~~1,381~~873.2287 8.620% 310900223 129 IN St. Paul MN 14,~~393~~857.9047 21,~~328~~864.5497 8.090% 600871267 130 IN Fairfield NJ 1314,~~615~~059.4004 1,~~516~~072.4278 7.810% 310900247 131 IN Sacramento CA 13,~~290~~723.6130 1,~~573~~140.0637 7.625% 310900076 132 IN Mountain View CA 14,~~474~~940.0617 21,~~266~~800.2312 8.380% 600871268 133 OF Phoenix AZ 15,~~168~~657.2164 21,~~139~~650.6320 8.780% 310900232 134 IN San Jose CA 13,~~418~~856.5632 ~~1,368~~930.4266 8.080% 600871269 135 OF West Deptford NJ 13,~~218~~195.6323 3,~~510~~533.1757 8.000% 310900164 136 OF Las Vegas NV 1314,~~907~~361.4048 ~~1,315~~861.2315 8.390% 310900185 137 MU San Francisco CA 12,~~652~~994.3728 11,~~602~~260.5867 7.990% 310900206 138 IN Springfield MA 1112,~~910~~293.7036 21,~~178~~795.5892 7.660% 310900180 139 RT Corsicana TX 1314,~~692~~126.9854 2,~~951~~518.9539 9.000% 600871270 140 RT Brunswick County NC 1213,~~626~~033.6812 21,~~021~~615.5107 8.300% 310900186 141 IN Buena Park CA 1112,~~998~~384.7877 21,~~033~~647.5556 7.975% 310900215 142 OF Marietta GA 12,~~052~~431.3886 32,~~216~~836.1769 8.040% 310900237 143 RT Tulsa OK 12,~~471~~865.2842 2,~~943~~549.8268 8.510% 700200273 144 RT Fresno CA 12,~~487~~895.1217 ~~1,105~~697.5348 8.610% 310900200 145 OF Shoreview MN 1011,~~940~~284.3786 2,~~912~~567.2879 8.050% 310900269 146 RT McAllen TX 11,~~148~~500.2541 2,~~676~~324.2206 8.440% 600871271 147 IN Addison IL 910,~~737~~055.8214 ~~1,081~~763.0169 7.820% 850200324 148 OF Cupertino CA 1011,~~865~~220.7397 ~~922~~567.9975 8.739% 310900168 150 IN Dallas TX 9,~~590~~878.7494 4,~~640~~352.3212 7.880% 310900197 151 MF Orlando FL 9,~~616~~930.6658 ~~930~~616.6169 8.280% 850200352 152 RT Indianapolis IN 8,~~734~~996.1094 4,~~323~~060.7692 7.600% 310900198 153 OF Mentor OH 9,~~301~~601.3828 1,~~414~~115.9707 8.330% 310900239 154 OF Westlake Village CA 8,~~293~~564.5517 ~~834~~564.8624 8.120% 310900137 155 RT Las Vegas NV 8,~~007~~259.5551 21,~~134~~882.5458 8.140% 310900213 156 MF Independence MO 7,~~748~~997.5796 1,~~296~~047.9354 7.970% 310900229 157 MF Garden City ID 78,~~796~~051.9336 ~~778~~523.0461 8.170% 310900167 158 OF Truckee CA 8,~~358~~631.4881 ~~700~~427.9057 8.765% 310900199 159 IN Fort Wayne IN 7,~~738~~987.4777 ~~1,227~~978.9565 8.180% 310900102 160 IN Oxnard CA 7,~~734~~977.2553 21,~~050~~806.0779 8.230% 310900089 161 IN Irvine CA 78,~~811~~066.0701 ~~751~~496.6672 8.390% 310900063 162 SS Hemet CA 8,~~419~~691.3546 ~~1,091~~818.0493 9.090% 310900234 163 RT Rice Lake WI 7,~~465~~706.4706 ~~1,170~~930.7617 8.200% 310900201 164 IN Fountain Valley CA 6,~~519~~729.3103 ~~1,119~~909.5381 7.880% 310900204 165 IN Fairfield CA 56,~~868~~027.6267 5,~~160~~001.5550 8.230% 310900184 166 IN Carrollton TX 56,~~985~~178.4255 ~~870~~677.4734 8.520% 310900156 167 IN Mountlake Terrace WA 56,~~814~~002.2411 ~~784~~596.6679 8.790% 310900211 168 IN Buena Park CA 5,~~265~~424.4324 2,~~407~~248.5271 8.060% 920900212 169 RT Indianapolis IN 5,~~110~~264.4798 2,~~204~~050.9039 8.340% Totals 7,~~508~~688,~~471~~475.9939 1,~~188~~027,~~015~~592.3647

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 84,541,264.58 84,495,803.98 08/01/2001 850200351 01/01/2011 01/01/2031 N 44,796,463.68 44,761,795.05 08/01/2001 310900227 N/A 10/01/2005 N 45,000,000.00 45,000,000.00 08/01/2001 850200398 N/A 02/01/2011 N 18,566,064.89 18,553,582.27 08/01/2001 850200396 N/A 02/01/2011 N 5,606,164.91 5,602,395.68 08/01/2001 850200397 N/A 02/01/2011 N 5,362,202.15 5,358,596.95 08/01/2001 850200376 N/A 02/01/2011 N 4,640,271.50 4,637,151.68 08/01/2001 850200372 N/A 02/01/2011 N 1,672,887.60 1,671,762.86 08/01/2001 310900220 N/A 12/01/2010 N 32,372,466.38 32,359,128.17 08/01/2001 600871200 N/A 11/01/2008 N 25,199,363.52 25,178,159.97 08/01/2001 600871201 N/A 11/01/2008 N 3,818,822.27 3,815,608.98 08/01/2001 600871202 N/A 11/01/2008 N 1,289,160.05 1,288,075.43 08/01/2001 600871203 N/A 11/01/2008 N 1,313,480.40 1,312,375.20 08/01/2001 700200349 N/A 07/01/2009 N 29,007,087.21 28,966,947.09 08/01/2001 310900171 N/A 08/01/2010 N 25,209,745.22 25,185,771.84 08/01/2001 850200379 N/A 12/01/2010 N 24,891,301.89 24,879,294.07 08/01/2001 600871204 N/A 01/01/2006 N 19,714,579.93 19,703,458.79 08/01/2001 600871205 N/A 01/01/2012 N 13,697,322.57 13,629,240.32 08/01/2001 600871252 N/A 01/01/2012 N 2,106,073.95 2,095,462.35 08/01/2001 600871206 N/A 01/01/2012 N 2,351,032.38 2,339,346.61 08/01/2001 310900228 N/A 01/01/2011 N 18,199,971.08 18,190,445.31 08/01/2001 600871207 N/A 11/01/2005 N 17,527,933.99 17,508,018.02 08/01/2001 700200338 12/01/2010 12/01/2030 N 17,500,000.00 17,500,000.00 08/01/2001 700200350 N/A 12/01/2010 N 17,423,374.16 17,414,880.56 08/01/2001 600871208 N/A 05/01/2006 N 15,513,474.06 15,484,567.75 08/01/2001 700200375 N/A 02/01/2011 N 15,000,000.00 15,000,000.00 08/01/2001 850200340 N/A 12/01/2010 N 14,739,133.41 14,732,597.92 08/01/2001 600871209 N/A 09/01/2010 N 14,129,336.96 14,122,562.15 08/01/2001 700200346 N/A 07/01/2008 N 13,024,218.49 12,991,663.76 08/01/2001 600871210 N/A 08/01/2010 N 12,480,405.88 12,474,671.27 08/01/2001 850200380 N/A 11/01/2010 N 12,500,000.00 12,500,000.00 08/01/2001 600871211 N/A 11/02/2010 N 12,437,995.17 12,432,097.59 08/02/2001 600871212 N/A 07/01/2010 N 11,909,973.74 11,903,642.93 08/01/2001 850200364 N/A 01/01/2008 N 11,201,465.86 11,195,147.03 08/01/2001 600871213 N/A 01/01/2010 N 10,462,211.47 10,454,242.92 08/01/2001 600871214 N/A 08/01/2012 N 10,426,755.37 10,417,317.42 08/01/2001 850200365 N/A 01/01/2011 N 9,956,394.55 9,950,688.20 08/01/2001 600871215 N/A 12/01/2007 N 9,875,428.74 9,858,648.23 08/01/2001 310900274 N/A 04/01/2015 N 9,755,428.93 9,749,482.85 08/01/2001 600871216 N/A 12/01/2010 N 9,755,871.52 9,750,915.62 08/01/2001 600871217 N/A 01/01/2006 N 9,588,410.04 9,571,292.06 08/01/2001 600871218 N/A 07/01/2008 N 9,542,436.26 9,522,153.64 08/01/2001 600871219 N/A 02/01/2011 N 9,468,406.91 9,464,108.14 08/01/2001 600871220 N/A 11/01/2013 N 9,268,058.02 9,253,949.25 08/01/2001 600871221 N/A 08/01/2008 N 9,074,104.68 9,066,755.57 08/01/2001 600871222 N/A 02/01/2008 N 8,524,304.35 8,511,109.43 08/01/2001 600871223 N/A 11/01/2007 N 8,470,835.43 8,449,141.68 08/01/2001 310900266 N/A 02/01/2011 N 7,969,623.38 7,965,094.18 08/01/2001 600871224 N/A 11/01/2010 N 7,957,212.26 7,952,989.33 08/01/2001 310900169 N/A 08/01/2010 N 7,909,759.94 7,902,321.36 08/01/2001 700200348 N/A 06/01/2009 N 7,686,683.50 7,675,333.54 08/01/2001 310900155 N/A 10/01/2010 N 7,633,549.45 7,627,068.80 08/01/2001 600871225 N/A 11/01/2013 N 7,532,356.96 7,520,969.84 08/01/2001 600871226 N/A 01/01/2010 N 7,500,899.95 7,495,043.66 08/01/2001 600871227 N/A 07/01/2005 N 7,441,636.85 7,429,914.82 08/01/2001 310900240 N/A 01/01/2011 N 7,223,716.65 7,212,012.84 08/01/2001 600871228 N/A 01/01/2010 N 7,238,084.36 7,232,571.47 08/01/2001 600871229 N/A 01/01/2011 N 7,073,706.45 7,070,564.11 08/01/2001 600871230 N/A 10/01/2010 N 6,960,367.75 6,956,829.89 08/01/2001 600871231 N/A 12/01/2020 N 6,648,933.32 6,646,214.88 08/01/2001 310900183 N/A 10/01/2010 N 6,600,000.00 6,600,000.00 08/01/2001 600871232 N/A 08/01/2008 N 6,514,533.55 6,505,412.06 08/01/2001 700200337 12/01/2010 12/01/2030 N 6,488,746.48 6,485,958.77 08/01/2001 850200360 N/A 01/01/2011 N 6,373,838.21 6,370,524.35 08/01/2001 600871233 N/A 06/01/2009 N 6,288,665.80 6,279,544.49 08/01/2001 600871234 N/A 08/01/2010 N 6,257,493.63 6,254,219.15 08/01/2001 600871235 N/A 10/01/2010 N 6,243,094.51 6,237,478.07 08/01/2001 700200285 08/01/2010 08/01/2030 N 6,112,371.82 6,109,704.00 08/01/2001 600871236 N/A 07/01/2006 N 5,932,967.26 5,919,402.30 08/01/2001 600871237 N/A 01/01/2011 N 5,973,216.13 5,969,672.69 08/01/2001 600871238 N/A 12/01/2010 N 5,973,973.66 5,971,101.83 08/01/2001 310900209 N/A 11/01/2010 N 5,972,280.33 5,969,746.91 08/01/2001 310900210 N/A 10/01/2010 N 5,948,220.34 5,943,170.48 08/01/2001 600871239 N/A 01/01/2011 N 5,612,810.80 5,607,467.99 08/01/2001 310900233 N/A 12/01/2010 N 5,474,595.62 5,471,709.97 08/01/2001 700200089 N/A 07/01/2009 N 5,473,674.63 5,470,881.44 08/01/2001 600871240 N/A 10/01/2009 N 5,308,283.95 5,297,451.36 08/01/2001 600871241 N/A 11/01/2010 N 5,325,602.14 5,323,389.82 08/01/2001 850200342 N/A 12/01/2010 N 5,234,825.64 5,226,063.57 08/01/2001 600871242 N/A 09/01/2010 N 5,248,869.03 5,246,474.81 08/01/2001 600871243 N/A 03/01/2008 N 5,117,630.42 5,109,641.85 08/01/2001 310900166 N/A 08/01/2010 N 5,108,745.82 5,100,844.77 08/01/2001 600871244 N/A 10/01/2010 N 4,972,494.21 4,970,068.90 08/01/2001 850200344 N/A 12/01/2015 N 4,896,941.80 4,882,585.33 08/01/2001 600871245 N/A 10/01/2010 N 4,899,694.09 4,897,532.64 08/01/2001 310900217 N/A 12/01/2010 N 4,608,417.23 4,601,605.34 08/01/2001 600871246 N/A 11/01/2010 N 4,576,811.58 4,574,587.56 08/01/2001 600871247 N/A 12/01/2010 N 4,546,311.01 4,539,153.80 08/01/2001 600871248 N/A 09/01/2010 N 4,524,872.04 4,523,006.03 08/01/2001 700200347 N/A 07/01/2009 N 4,455,235.78 4,448,712.81 08/01/2001 310900194 N/A 11/01/2010 N 4,438,682.03 4,431,517.18 08/01/2001 600871249 N/A 01/01/2011 N 4,422,017.67 4,418,056.82 08/01/2001 700200246 N/A 04/01/2012 N 4,337,494.67 4,333,688.27 08/01/2001 600871250 N/A 11/01/2010 N 4,079,237.00 4,077,240.96 08/01/2001 700200345 N/A 04/01/2009 N 3,964,459.32 3,950,017.57 08/01/2001 850200381 N/A 11/01/2010 N 3,965,854.58 3,962,100.11 08/01/2001 850200382 N/A 09/01/2010 N 4,870,525.54 4,868,008.01 08/01/2001 600871251 N/A 12/01/2010 N 3,684,619.17 3,682,958.22 08/01/2001 700200394 N/A 12/01/2010 N 3,583,486.40 3,581,616.33 08/01/2001 850200383 N/A 10/01/2005 N 3,477,184.55 3,474,566.94 08/01/2001 600871253 N/A 01/01/2011 N 3,362,417.81 3,360,907.66 08/01/2001 600871254 N/A 06/01/2012 N 3,235,736.15 3,234,153.30 08/01/2001 600871255 N/A 11/01/2010 N 3,236,003.49 3,234,780.66 08/01/2001 600871256 N/A 01/01/2011 N 3,087,681.45 3,086,145.17 08/01/2001 850200366 N/A 01/01/2011 N 2,987,869.12 2,986,341.52 08/01/2001 310900222 N/A 11/01/2010 N 3,000,000.00 3,000,000.00 08/01/2001 600871257 N/A 01/01/2011 N 2,935,841.26 2,933,481.13 08/01/2001 600871258 N/A 11/01/2010 N 2,860,636.98 2,856,040.58 08/01/2001 310900175 N/A 11/01/2010 N 2,856,942.74 2,855,760.47 08/01/2001 600871259 N/A 12/01/2010 N 2,788,770.96 2,787,581.82 08/01/2001 310900124 N/A 07/01/2010 N 2,780,963.37 2,779,671.52 08/01/2001 850200384 N/A 12/01/2010 N 2,712,866.74 2,710,812.05 08/01/2001 310900182 N/A 09/01/2010 N 2,635,148.86 2,634,036.91 08/01/2001 850200385 N/A 11/01/2010 N 2,535,925.43 2,534,516.74 08/01/2001 600871260 N/A 09/01/2010 N 2,486,227.16 2,485,205.81 08/01/2001 310900202 N/A 11/01/2010 N 2,478,173.87 2,475,759.45 08/01/2001 600871261 N/A 11/01/2010 N 2,475,867.15 2,473,178.47 08/01/2001 310900207 N/A 10/01/2010 N 2,478,662.08 2,476,587.38 08/01/2001 310900178 N/A 09/01/2015 N 2,429,193.38 2,422,229.07 08/01/2001 600871262 N/A 01/01/2011 N 2,390,254.11 2,388,591.49 08/01/2001 600871263 N/A 12/01/2010 N 2,231,167.34 2,230,240.96 08/01/2001 850200343 N/A 12/01/2013 N 2,160,974.30 2,152,649.69 08/01/2001 310900218 N/A 12/01/2010 N 2,188,697.84 2,186,802.72 08/01/2001 600871264 N/A 11/01/2010 N 2,189,872.00 2,188,948.33 08/01/2001 600871265 N/A 06/01/2010 N 2,183,591.74 2,182,573.14 08/01/2001 600871266 N/A 06/01/2010 N 2,160,285.43 2,159,411.56 08/01/2001 310900223 N/A 11/01/2010 N 2,132,736.54 2,130,871.57 08/01/2001 600871267 N/A 12/01/2010 N 2,090,477.86 2,089,405.08 08/01/2001 310900247 N/A 12/01/2010 N 2,090,063.41 2,088,923.04 08/01/2001 310900076 N/A 04/01/2010 N 2,070,391.05 2,068,590.93 08/01/2001 600871268 N/A 03/01/2010 N 2,070,964.85 2,069,314.65 08/01/2001 310900232 N/A 12/01/2010 N 1,991,486.56 1,990,555.90 08/01/2001 600871269 N/A 01/01/2013 N 1,979,284.62 1,975,751.05 08/01/2001 310900164 N/A 08/01/2010 N 1,987,824.87 1,986,963.72 08/01/2001 310900185 N/A 09/01/2010 N 1,888,627.60 1,877,366.93 08/01/2001 310900206 N/A 11/01/2010 N 1,863,727.81 1,861,931.89 08/01/2001 310900180 N/A 09/01/2020 N 1,822,778.96 1,820,260.57 08/01/2001 600871270 N/A 04/01/2010 N 1,823,521.87 1,821,906.80 08/01/2001 310900186 N/A 09/01/2010 N 1,803,424.80 1,801,777.24 08/01/2001 310900215 N/A 11/01/2020 N 1,795,646.22 1,792,809.53 08/01/2001 310900237 N/A 12/01/2020 N 1,755,638.92 1,753,089.24 08/01/2001 700200273 N/A 07/01/2010 N 1,739,260.26 1,738,562.78 08/01/2001 310900200 N/A 11/01/2010 N 1,627,949.70 1,625,381.91 08/01/2001 310900269 N/A 12/01/2020 N 1,582,383.53 1,580,059.47 08/01/2001 600871271 N/A 12/01/2010 N 1,493,214.23 1,492,450.54 08/01/2001 850200324 N/A 07/01/2007 N 1,491,109.77 1,490,542.02 08/01/2001 310900168 N/A 09/01/2015 N 1,455,877.92 1,451,525.80 08/01/2001 310900197 N/A 10/01/2010 N 1,392,788.69 1,392,172.00 08/01/2001 850200352 N/A 01/01/2016 N 1,374,744.96 1,370,684.04 08/01/2001 310900198 N/A 10/01/2010 N 1,338,519.92 1,337,404.85 08/01/2001 310900239 N/A 12/01/2010 N 1,224,813.53 1,224,249.29 08/01/2001 310900137 N/A 08/01/2020 N 1,178,340.26 1,176,457.68 08/01/2001 310900213 N/A 11/01/2010 N 1,165,364.14 1,164,316.60 08/01/2001 310900229 N/A 11/01/2010 N 1,144,426.12 1,143,902.51 08/01/2001 310900167 N/A 08/01/2010 N 1,143,643.82 1,143,216.25 08/01/2001 310900199 N/A 10/01/2010 N 1,133,999.83 1,133,021.18 08/01/2001 310900102 N/A 06/01/2020 N 1,125,665.71 1,123,858.92 08/01/2001 310900089 N/A 05/01/2010 N 1,116,446.03 1,115,949.31 08/01/2001 310900063 N/A 03/01/2010 N 1,110,374.63 1,109,555.70 08/01/2001 310900234 N/A 11/01/2010 N 1,091,337.67 1,090,407.50 08/01/2001 310900201 N/A 11/01/2010 N 991,669.08 990,759.27 08/01/2001 310900204 N/A 09/01/2010 N 850,531.70 845,530.20 08/01/2001 310900184 N/A 09/01/2010 N 842,146.75 841,469.41 08/01/2001 310900156 N/A 09/01/2010 N 792,968.28 792,371.49 08/01/2001 310900211 N/A 11/01/2015 N 781,527.71 779,279.00 08/01/2001 920900212 N/A 11/01/2015 N 733,114.58 731,064.19 08/01/2001 Totals 1,150,535,578.93 1,149,507,986.46 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 08/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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 08/15/2001 0 $0.00 0 $0.00 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 08/15/2001 7.823259% 7.758580% 105 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 No Delinquent Loans this Period 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