8-K 1 mdc01tp3.txt DECEMBER 8K UNITED STATES 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 (Date of earliest event reported): December 17, 2001 MORGAN STANLEY DEAN WITTER CAPITAL I INC. Commercial Mortgage Pass-Through Certificates, Series 2001-TP3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-59060-01 Pooling and Servicing Agreement) (Commission Pending (State or other File Number) IRS EIN jurisdiction of Incorporation) Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, MD 21044 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On December 17, 2001 a distribution was made to holders of MORGAN STANLEY DEAN WITTER CAPITAL I INC.,Commercial Mortgage Pass-Through Certificates, Series 2001-TP3 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with 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-TP3 Trust, relating to the December 17, 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-TP3 Trust By: Wells Fargo Bank Minnesota, N. A. as Paying Agent By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: 12/17/2001 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2001-TP3 Trust, relating to the December 17, 2001 distribution. EX-99.1 Morgan Stanley Dean Witter Capital I Inc. Commercial Mortgage Pass-Through Certificates Series 2001-TP3 Record Date: 12/17/01 Distribution Date: 11/30/01 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs 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 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 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: Karen Repeckyj Phone Number : (215) 328-1259 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Jeanette Delagarza Phone Number: (415) 222-4279 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 61746WHC7 5.310000% 50,000,000.00 4947,~~007~~901,~~022~~902.6030 ~~600~~606,~~091~~923.3020 A-2 61746WHD5 6.010000% 100,000,000.00 9998,~~365~~658,~~331~~985.2147 ~~383~~387,~~552~~919.7642 A-3 61746WHE3 6.200000% 106,456,000.00 106,456,000.00 0.00 A-4 61746WHF0 6.390000% 617,439,000.00 617,439,000.00 0.00 B 61746WHG8 6.550000% 30,843,000.00 30,843,000.00 0.00 C 61746WHH6 6.790000% 28,273,000.00 28,273,000.00 0.00 D 61746WHL7 6.910000% 12,852,000.00 12,852,000.00 0.00 E 61746WHM5 7.~~281071~~281165% 17,992,000.00 17,992,000.00 0.00 F 61746WHN3 7.~~421071~~421165% 11,566,000.00 11,566,000.00 0.00 G 61746WHP8 6.010000% 11,566,000.00 11,566,000.00 0.00 H 61746WHQ6 6.010000% 10,281,000.00 10,281,000.00 0.00 J 61746WHR4 6.010000% 8,996,000.00 8,996,000.00 0.00 K 61746WHS2 6.010000% 3,856,000.00 3,856,000.00 0.00 L 61746WHT0 6.010000% 5,140,000.00 5,140,000.00 0.00 M 61746WHU7 6.010000% 2,570,000.00 2,570,000.00 0.00 N 61746WHV5 6.010000% 10,282,260.00 10,282,260.00 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 1,028,112,260.00 1,~~026~~024,~~484~~673,~~613~~147.8177 ~~983~~994,~~644~~842.0662

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Ending Balance Subordination Fund Expenses ~~Ending Balance~~ Level(1) A-1 61746WHC7 ~~216~~211,~~856~~965.0892 0.00 0.00 ~~816~~818,~~947~~889.3812 4847,~~406~~294,~~931~~979.3010 15.0407% A-2 61746WHD5 ~~497~~494,~~654~~117.7009 0.00 0.00 ~~881~~882,~~207~~036.4651 98,~~981~~271,~~778~~066.4505 15.0407% A-3 61746WHE3 550,022.67 0.00 0.00 550,022.67 106,456,000.00 15.0407% A-4 61746WHF0 3,287,862.67 0.00 0.00 3,287,862.67 617,439,000.00 15.0407% B 61746WHG8 168,351.38 0.00 0.00 168,351.38 30,843,000.00 12.0305% C 61746WHH6 159,978.06 0.00 0.00 159,978.06 28,273,000.00 9.2729% D 61746WHL7 74,006.10 0.00 0.00 74,006.10 12,852,000.00 8.0203% E 61746WHM5 109,~~167~~168.5393 0.00 0.00 109,~~167~~168.5393 17,992,000.00 6.2728% F 61746WHN3 71,~~526~~527.7666 0.00 0.00 71,~~526~~527.7666 11,566,000.00 5.1415% G 61746WHP8 57,926.38 0.00 0.00 57,926.38 11,566,000.00 4.0102% H 61746WHQ6 51,490.67 0.00 0.00 51,490.67 10,281,000.00 3.01% J 61746WHR4 45,054.97 0.00 0.00 45,054.97 8,996,000.00 2.13% K 61746WHS2 19,312.13 0.00 0.00 19,312.13 3,856,000.00 1.7576% L 61746WHT0 25,742.83 0.00 0.00 25,742.83 5,140,000.00 1.2526% M 61746WHU7 12,871.42 0.00 0.00 12,871.42 2,570,000.00 1.00% N 61746WHV5 51,~~496~~093.9975 0.00 0.00 51,~~496~~093.9975 10,282,260.00 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% 5,~~399~~390,~~321~~492.3463 0.00 0.00 6,~~382~~385,~~965~~335.4025 1,~~025~~023,~~500~~678,~~969~~305.7515

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 61746WHJ2 0.~~546937~~544695% 1,028,112,260.00 1,~~026~~024,~~484~~673,~~613~~147.8177 X-2 61746WHK9 0.~~972840~~972928% 593,116,000.00 593,116,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 61746WHJ2 ~~467~~465,~~852~~111.1572 0.00 ~~467~~465,~~852~~111.1572 1,~~025~~023,~~500~~678,~~969~~305.7515 X-2 61746WHK9 480,~~839~~882.2979 0.00 480,~~839~~882.2979 593,116,000.00 (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 61746WHC7 ~~980~~958.~~14045200~~03804600 12.~~00182600~~13846400 4.~~33712160~~23931840 0.00000000 0.00000000 ~~968~~945.~~13862600~~89958200 A-2 61746WHD5 ~~993~~986.~~65331210~~58985470 3.~~83552760~~87919420 4.~~97654700~~94117090 0.00000000 0.00000000 ~~989~~982.~~81778450~~71066050 A-3 61746WHE3 1,000.00000000 0.00000000 5.16666670 0.00000000 0.00000000 1,000.00000000 A-4 61746WHF0 1,000.00000000 0.00000000 5.32499999 0.00000000 0.00000000 1,000.00000000 B 61746WHG8 1,000.00000000 0.00000000 5.45833350 0.00000000 0.00000000 1,000.00000000 C 61746WHH6 1,000.00000000 0.00000000 5.65833339 0.00000000 0.00000000 1,000.00000000 D 61746WHL7 1,000.00000000 0.00000000 5.75833333 0.00000000 0.00000000 1,000.00000000 E 61746WHM5 1,000.00000000 0.00000000 6.~~06755947~~06763728 0.00000000 0.00000000 1,000.00000000 F 61746WHN3 1,000.00000000 0.00000000 6.~~18422618~~18430399 0.00000000 0.00000000 1,000.00000000 G 61746WHP8 1,000.00000000 0.00000000 5.00833305 0.00000000 0.00000000 1,000.00000000 H 61746WHQ6 1,000.00000000 0.00000000 5.00833285 0.00000000 0.00000000 1,000.00000000 J 61746WHR4 1,000.00000000 0.00000000 5.00833370 0.00000000 0.00000000 1,000.00000000 K 61746WHS2 1,000.00000000 0.00000000 5.00833247 0.00000000 0.00000000 1,000.00000000 L 61746WHT0 1,000.00000000 0.00000000 5.00833268 0.00000000 0.00000000 1,000.00000000 M 61746WHU7 1,000.00000000 0.00000000 5.00833463 0.00000000 0.00000000 1,000.00000000 N 61746WHV5 1,000.00000000 0.00000000 54.~~00833377~~96911671 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 61746WHJ2 ~~998~~996.~~41685947~~65492538 0.~~45505940~~45239390 0.00000000 ~~997~~995.~~46011175~~68728531 X-2 61746WHK9 1,000.00000000 0.~~81070025~~81077359 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~197~~34,~~719~~757.7084 Servicing Advances Outstanding 04,993.0074 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 38,~~280~~207.2573 Less Delinquent Servicing Fees ~~641~~172.8762 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~1,571~~533.3026 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3938,~~209~~568.6837

Certificate Interest Reconciliation Class Accrued Net Aggregate Previously Distributable Distributable Certificate Prepayment Realized Unpaid Interest Certificate ~~Certificate~~Certif Remaining Interest Interest Losses/ (including Interest Interest Interest Unpaid Shortfall Expense Losses interest thereon) Adjustment Distribution Interest A-1 ~~216~~211,~~856~~965.0892 0.00 0.00 0.00 ~~216~~211,~~856~~965.0892 0.00 ~~216~~211,~~856~~965.0892 0.00 A-2 ~~497~~494,~~654~~117.7009 0.00 0.00 0.00 ~~497~~494,~~654~~117.7009 0.00 ~~497~~494,~~654~~117.7009 0.00 A-3 550,022.67 0.00 0.00 0.00 550,022.67 0.00 550,022.67 0.00 A-4 3,287,862.67 0.00 0.00 0.00 3,287,862.67 0.00 3,287,862.67 0.00 X-1 ~~467~~465,~~852~~111.1572 0.00 0.00 0.00 ~~467~~465,~~852~~111.1572 0.00 ~~467~~465,~~852~~111.1572 0.00 X-2 480,~~839~~882.2979 0.00 0.00 0.00 480,~~839~~882.2979 0.00 480,~~839~~882.2979 0.00 B 168,351.38 0.00 0.00 0.00 168,351.38 0.00 168,351.38 0.00 C 159,978.06 0.00 0.00 0.00 159,978.06 0.00 159,978.06 0.00 D 74,006.10 0.00 0.00 0.00 74,006.10 0.00 74,006.10 0.00 E 109,~~167~~168.5393 0.00 0.00 0.00 109,~~167~~168.5393 0.00 109,~~167~~168.5393 0.00 F 71,~~526~~527.7666 0.00 0.00 0.00 71,~~526~~527.7666 0.00 71,~~526~~527.7666 0.00 G 57,926.38 0.00 0.00 0.00 57,926.38 0.00 57,926.38 0.00 H 51,490.67 0.00 0.00 0.00 51,490.67 0.00 51,490.67 0.00 J 45,054.97 0.00 0.00 0.00 45,054.97 0.00 45,054.97 0.00 K 19,312.13 0.00 0.00 0.00 19,312.13 0.00 19,312.13 0.00 L 25,742.83 0.00 0.00 0.00 25,742.83 0.00 25,742.83 0.00 M ~~12,871.42 0.00 0.00 0.00 12,871.42 0.00 12,871.42 0.00 N~~ 51,496.99 0.00 0.00 0.00 51,496.99 0.00 51,~~496~~093.9975 0781.0793 Total 6,~~348~~336,~~012~~890.7838 0.00 0.00 0.00 6,~~348~~336,~~012~~890.7838 0.00 6,~~348~~336,~~012~~487.7814 0781.0793

Other Required Information Available Distribution Amount (1) 7,331,~~656~~329.8476 Principal Distribution Amount ~~983~~994,~~644~~842.0662 (a) Principal portion of Scheduled Payments ~~983~~994,~~644~~842.0662 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 158 Aggregate Unpaid Principal Balance of the Mortgage Loans 1,~~025~~023,~~541~~682,~~151~~449.7907 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,~~025~~023,~~500~~678,~~970~~305.2363 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 3938,~~209~~971.6861 Servicing Fee paid 3938,~~209~~568.6837 Special Servicing Fee paid 0403.0024 Trustee Fee Paid ~~855~~853.3079 Paying Agent Fee Paid 1,~~197~~195.4231 (1) The Available Distribution Amount includes any Prepayment Premiums.

Expense Losses (Additional Trust Fund Expenses) 403.24 (i) Special Servicing and Liquidation Fees 403.24 (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 5 4,~~474~~461,~~612~~709.0423 0.44 ~~125~~123 7.~~6611~~6616 1.~~866771~~866597 1,000,001 to 2,000,000 31 4948,~~062~~908,~~868~~709.3531 4.78 ~~134~~132 7.~~6336~~6332 1.~~639323~~639156 2,000,001 to 3,000,000 2425 6063,~~782~~623,~~644~~310.4409 56.9322 ~~117~~120 7.~~4944~~5042 1.~~628947~~618233 3,000,001 to 4,000,000 17 5960,~~200~~065,~~789~~517.8168 5.7787 ~~133~~132 7.~~4073~~3737 1.~~599950~~617925 4,000,001 to 5,000,000 1615 7268,~~579~~450,~~038~~640.8044 76.0869 ~~125~~117 7.~~2654~~2737 1.~~744639~~746165 5,000,001 to 6,000,000 15 8382,~~077~~874,~~891~~687.3398 8.10 ~~132~~130 7.~~3800~~3802 1.~~501369~~501408 6,000,001 to 7,000,000 8 52,~~770~~665,~~381~~581.8840 5.1514 ~~111~~109 7.1269 1.~~561750~~561695 7,000,001 to 8,000,000 9 6968,~~058~~941,~~076~~070.0082 6.73 ~~139~~137 7.2859 1.~~871039~~871487 8,000,001 to 9,000,000 3 24,~~769~~731,~~952~~543.1015 2.42 ~~116~~114 7.5976 1.~~434272~~434290 9,000,001 to 10,000,000 6 56,~~604~~546,~~316~~092.6664 5.52 9694 7.~~4061~~4060 1.~~700917~~700867 10,000,001 to 15,000,000 11 128,~~594~~374,~~045~~787.0773 12.54 ~~118~~116 7.~~5640~~5641 1.~~716620~~716654 15,000,001 to 20,000,000 6 106,~~499~~392,~~287~~938.5703 10.39 ~~101~~99 7.~~9778~~9782 1.~~790208~~790607 20,000,001 to 25,000,000 0 0.00 0.00 0 0.0000 0.000000 25,000,001 and greater 7 ~~258~~257,~~027~~641,~~066~~717.1813 25.1617 ~~120~~118 7.3921 1.~~578657~~578643 Totals 158 1,~~025~~023,~~500~~678,~~970~~305.2363 100.00 ~~120~~118 7.~~4691~~4692 1.~~653863~~653955

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 7 18,~~865~~805,~~839~~912.4307 1.84 ~~123~~121 7.~~6149~~6134 1.~~477156~~476724 California 50 ~~261~~260,~~197~~669,~~851~~047.8242 25.4746 ~~122~~120 7.~~3157~~3156 1.~~734926~~734860 Colorado 5 18,~~087~~062,~~184~~954.4691 1.76 ~~115~~113 7.~~4665~~4666 1.~~467273~~467274 Connecticut 1 5,~~215~~205,~~968~~889.0630 0.51 ~~235~~233 8.0700 1.310000 Delaware 1 2,~~652~~646,~~237~~173.4732 0.26 ~~114~~112 7.2200 2.260000 Florida 8 77,~~687~~641,~~627~~705.2515 7.58 9088 8.~~0147~~0151 2.~~247511~~247959 Georgia 9 43,~~578~~525,~~767~~371.4137 4.25 ~~102~~100 7.~~2680~~2678 1.~~665167~~665382 Hawaii 1 4,~~942~~913,~~882~~758.9076 0.48 ~~176~~174 7.8200 1.670000 Illinois 2 27,~~778~~723,~~279~~127.7259 2.71 ~~116~~114 7.9148 1.~~508527~~508526 Indiana 2 8,~~938~~919,~~200~~431.6397 0.87 ~~217~~215 7.7107 1.255352 Iowa 2 8,~~971~~951,~~616~~689.2728 0.87 ~~114~~112 7.~~2978~~2979 1.~~295517~~295529 Louisiana 1 2,~~305~~300,~~497~~720.1793 0.22 ~~112~~110 7.8500 1.260000 Maryland 2 43,~~762~~692,~~165~~097.4477 4.27 ~~116~~114 6.6910 1.~~768985~~768978 Massachusetts 8 8382,~~102~~965,~~269~~314.5367 8.10 ~~130~~128 7.4744 1.~~618548~~618549 Michigan 6 71,~~537~~392,~~755~~113.6600 6.9897 ~~117~~115 7.0548 1.~~564655~~564700 Minnesota 3 11,~~268~~242,~~264~~057.9855 1.10 ~~126~~124 7.~~4932~~4935 1.~~767404~~767004 Missouri 1 1,~~370~~361,~~473~~760.1644 0.13 ~~113~~111 7.3000 1.380000 New Hampshire 2 20,~~032~~005,~~877~~503.4688 1.95 ~~115~~113 7.3768 1.~~358302~~358301 New Jersey 5 27,~~876~~808,~~452~~768.7374 2.72 ~~126~~124 7.~~0183~~0182 2.~~122446~~124147 New Mexico 1 3,~~957~~943,~~816~~405.7887 0.39 ~~234~~232 7.3800 1.360000 New York 3 23,~~233~~184,~~321~~661.9804 2.2726 ~~156~~154 7.~~6248~~6249 1.~~410846~~410823 North Carolina 3 26,~~944~~901,~~644~~927.8900 2.63 ~~133~~131 8.~~1322~~1329 1.~~430267~~430136 Ohio 5 19,~~817~~765,~~467~~919.4784 1.93 ~~139~~137 7.4458 1.~~476708~~476657 Pennsylvania 8 67,~~243~~155,~~760~~725.0352 6.56 ~~109~~107 7.~~7581~~7582 1.~~454280~~454201 Rhode Island 1 5,~~946~~924,~~388~~248.0051 0.58 ~~115~~113 7.1500 1.630000 Tennessee 2 4,~~149~~137,~~207~~103.3703 0.40 ~~170~~168 7.~~4169~~4172 1.~~726959~~726723 Texas 12 37,~~560~~494,~~207~~521.6874 3.66 ~~118~~116 7.6218 1.~~512849~~512928 Utah 2 9,~~579~~560,~~245~~494.4342 0.93 ~~115~~113 7.~~4417~~4420 1.~~265592~~265580 Virginia 4 27,~~424~~383,~~816~~205.5250 2.67 ~~117~~115 7.~~7889~~7891 1.~~512511~~512440 Washington 3 56,~~088~~015,~~315~~744.5960 5.47 ~~105~~103 7.6518 1.~~494751~~494719 Washington,DC 1 4,~~383~~377,~~566~~950.9444 0.43 ~~114~~112 7.6600 1.290000 Totals 161 1,~~025~~023,~~500~~678,~~970~~305.2363 100.00 ~~120~~118 7.~~4691~~4692 1.~~653863~~653955

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 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 0 0.00 0.00 0 0.0000 0.000000 1.21 to 1.30 16 115,~~230~~034,~~553~~784.1723 11.24 ~~127~~125 7.~~8003~~8006 1.~~264838~~264839 1.31 to 1.40 30 ~~168~~167,~~130~~828,~~000~~697.3559 16.39 ~~128~~126 7.~~6211~~6212 1.358708 1.41 to 1.50 36 230,~~570~~166,~~888~~644.8766 22.48 ~~115~~113 7.5419 1.~~467577~~467579 1.51 to 1.60 13 113,~~569~~355,~~546~~379.5402 11.07 ~~139~~137 7.4718 1.~~576050~~576069 1.61 to 1.70 15 99,~~868~~646,~~151~~403.9509 9.7473 ~~122~~120 7.~~2079~~2077 1.~~660413~~660410 1.71 to 1.80 17 119,~~967~~738,~~667~~190.8334 11.70 ~~123~~121 7.~~0788~~0786 1.~~740113~~740115 1.81 and greater 31 ~~178~~177,~~164~~908,~~161~~206.5270 17.3738 9896 7.~~4250~~4253 2.~~412936~~413219 Totals 158 1,~~025~~023,~~500~~678,~~970~~305.2363 100.00 ~~120~~118 7.~~4691~~4692 1.~~653863~~653955

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 41 188,~~641~~201,~~400~~723.5382 18.4038 ~~123~~121 7.~~3250~~3249 1.~~584287~~584284 Lodging 5 87,~~201~~109,~~053~~368.8124 8.5051 9290 8.~~1412~~1415 2.~~265246~~265583 Mixed Use 2 10,~~952~~937,~~472~~438.2939 1.07 ~~113~~111 7.4019 1.~~722602~~722584 Mobile Home Park 1 3,~~264~~259,~~355~~871.9544 0.32 ~~115~~113 7.3500 1.270000 Multi-Family 27 103,~~807~~557,~~760~~580.2682 10.12 ~~117~~115 7.0745 1.~~705717~~705756 Office 35 ~~323~~322,~~113~~597,~~704~~898.0477 31.51 ~~122~~120 7.~~4362~~4363 1.~~567869~~567835 Other 1 3,~~957~~943,~~816~~405.7887 0.39 ~~234~~232 7.3800 1.360000 Retail 38 278,~~740~~314,~~760~~913.1120 27.1819 ~~122~~120 7.4905 1.~~605605~~605728 Self Storage 11 25,~~821~~756,~~646~~105.4608 2.52 ~~141~~139 8.~~0780~~0777 1.~~550417~~550434 Totals 161 1,~~025~~023,~~500~~678,~~970~~305.2363 100.00 ~~120~~118 7.~~4691~~4692 1.~~653863~~653955

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 2 12,~~159~~138,~~025~~210.5537 1.19 ~~116~~114 6.4000 2.248852 6.501% to 7.000% 21 ~~196~~195,~~263~~949,~~385~~946.7981 19.14 ~~110~~108 6.8567 1.~~894861~~895082 7.001% to 7.500% 69 ~~332~~331,~~268~~554,~~927~~718.4281 32.4039 ~~122~~120 7.2661 1.~~534463~~534423 7.501% to 8.000% 47 ~~329~~328,~~115~~508,~~352~~974.7714 32.09 ~~128~~126 7.6675 1.~~559615~~559532 8.001% to 8.500% 16 ~~133~~132,~~128~~997,~~063~~813.4319 12.9899 ~~109~~107 8.2935 1.~~819357~~819748 8.501% to 9.000% 3 22,~~566~~528,~~215~~642.2731 2.20 ~~123~~121 8.~~6050~~6048 1.~~393536~~393395 9.001% to 9.500% 0 0.00 0.00 0 0.0000 0.000000 9.501% to 10.000% 0 0.00 0.00 0 0.0000 0.000000 10.001% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 158 1,~~025~~023,~~500~~678,~~970~~305.2363 100.00 ~~120~~118 7.~~4691~~4692 1.~~653863~~653955

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~149~~147 ~~985~~960,~~415~~643,~~604~~344.6022 9693.0984 ~~121~~119 7.~~4653~~4409 1.~~649339~~655932 13 to 24 months 57 1235,~~962~~975,~~138~~023.0696 13.2651 ~~119~~114 8.~~4732~~4812 1.~~529845~~433025 25 to 36 months 21 187,~~089~~682,~~976~~397.5290 10.7675 8890 7.~~2765~~1100 1.~~661481~~650000 37 to 48 months 23 919,~~033~~377,~~251~~539.0555 01.8889 7980 67.~~8300~~1349 21.~~310000~~967684 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 158 1,~~025~~023,~~500~~678,~~970~~305.2363 100.00 ~~120~~118 7.~~4691~~4692 1.~~653863~~653955

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 5 29,~~474~~449,~~964~~436.2955 2.8788 5553 7.~~1386~~1384 1.~~943964~~944147 61 to 120 months 124 ~~826~~825,~~483~~146,~~352~~295.0477 80.5961 ~~111~~109 7.~~4595~~4597 1.~~666157~~666254 121 to 180 months 6 94,~~481~~347,~~465~~544.2452 9.2122 ~~149~~147 7.5109 1.~~582050~~582010 181 months and greater 4 25,~~927~~876,~~960~~609.5299 2.53 ~~235~~233 7.9609 1.~~282187~~282190 Totals 139 ~~976~~974,~~367~~819,~~742~~886.0983 95.2123 ~~116~~114 7.~~4681~~4682 1.~~656208~~656301

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 3,~~934~~888,~~006~~593.9192 0.38 ~~115~~113 7.8724 1.~~799903~~799901 121 to 180 months 10 24,~~886~~731,~~268~~969.4072 2.4342 ~~174~~172 7.~~4909~~4911 1.~~597373~~597376 181 to 240 months 7 20,~~312~~237,~~952~~855.8316 1.98 ~~232~~230 7.~~4125~~4126 1.582058 241 to 300 months 0 0.00 0.00 0 0.0000 0.000000 301 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 19 4948,~~133~~858,~~228~~418.1480 4.7977 ~~193~~191 7.~~4891~~4889 1.~~607257~~607150

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 72,080,000.00 7.0304 7573 7.8616 2.693493 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 1,~~370~~361,~~473~~760.1644 0.13 ~~113~~111 7.3000 1.380000 181 to 240 months 6 33,~~930~~805,~~641~~055.8392 3.3130 ~~115~~113 7.4990 1.~~812552~~812579 241 to 300 months 53 ~~250~~249,~~281~~721,~~143~~669.9918 24.4139 ~~128~~126 7.4912 1.~~557966~~557957 301 months and greater 73 ~~618~~617,~~705~~851,~~483~~401.1129 60.3336 ~~117~~115 7.4117 1.~~567142~~567106 Totals 139 ~~976~~974,~~367~~819,~~742~~886.0983 95.2123 ~~116~~114 7.~~4681~~4682 1.~~656208~~656301

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 158 1,~~025~~023,~~500~~678,~~970~~305.2363 100.00 ~~120~~118 7.~~4691~~4692 1.~~653863~~653955 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 158 1,~~025~~023,~~500~~678,~~970~~305.2363 100.00 ~~120~~118 7.~~4691~~4692 1.~~653863~~653955 (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 310900514 1 OF Needham MA ~~356~~355,~~194~~658.9219 4243,~~747~~284.7447 7.510% 850200569 2 LO Orlando FL 123,219.08 0.00 8.335% 850200567 3 LO Orlando FL 120,197.65 0.00 8.335% 850200568 4 LO Orlando FL 103,874.94 0.00 8.335% 600871400 5 OF Seattle WA ~~292~~291,~~201~~830.1056 3334,~~858~~229.8236 7.640% 850200450 6 RT Rockville MD 204,~~856~~535.3201 3132,~~881~~203.9930 6.750% 310900363 7 OF San Francisco CA 200,~~819~~515.6367 29,~~690~~994.4137 6.900% 600871401 8 RT West Bloomfield To MI 183,~~328~~047.3821 27,~~423~~704.6279 6.900% 700200449 9 LO Lisle IL 173,~~535~~195.9102 28,~~652~~992.1099 7.910% 310900219 10 RT York PA 179,~~823~~625.6299 17,~~153~~350.1679 8.340% 600871402 11 RT Charlotte NC 138,~~751~~615.9705 1112,~~877~~014.6961 8.550% 600871403 12 OF Herndon VA 130,~~489~~339.3061 13,~~108~~258.6837 8.180% 600871404 13 IN Sterling Heights MI 99,~~559~~315.8807 20,~~396~~641.7556 7.180% 310900355 14 IN Roseville CA 96,~~186~~046.3378 13,~~354~~494.8944 7.100% 310900372 15 OF Menlo Park CA 85,~~754~~645.6792 910,~~936~~045.8358 7.640% 310900248 16 OF Marina Del Rey CA 80,~~210~~108.6612 9,~~254~~357.5004 7.740% 310900393 17 IN San Jose CA 77,~~295~~130.6267 14,~~419~~584.9590 7.510% 600871405 18 OF Garden City NY 7372,~~157~~979.7161 14,~~613~~792.9909 7.290% 600871408 19 LO Los Angeles CA 7170,~~089~~832.0276 19,~~622~~879.9420 7.810% 600871409 20 MF Scottsdale AZ 62,~~828~~735.6224 9,~~024~~117.0543 7.000% 600871410 21 OF Grand Rapids MI 64,~~978~~874.0174 8,~~450~~554.8108 7.310% 310900189 22 IN Fremont CA 64,~~259~~116.0876 12,~~585~~727.2860 7.390% 600871411 23 MF Lower Providence T PA 6463,~~100~~976.0047 910,~~984~~108.6417 7.400% 700200411 24 RT Manchester NH 63,~~743~~657.1362 78,~~923~~009.6516 7.450% 310900283 25 IN Sunnyvale CA 62,~~369~~234.2365 11,~~725~~859.1472 7.530% 700200481 26 RT Londonderry NH 59,~~501~~420.9119 7,~~684~~765.0476 7.300% 850200460 27~~.28~~ RT Various GA 53,833.33 0.00 6.800% 600871412 29 OF North Wales PA 56,764.17 0.00 7.400% 310900191 30 RT Kennewick WA 58,~~737~~664.8502 6,~~687~~761.4629 7.730% 310900339 31 RT Grass Valley CA 58,~~348~~274.3140 6,~~709~~783.3122 7.700% 600871413 32 MF Livermore CA 35,~~865~~786.5401 67,~~966~~046.5306 6.830% 600871414 33 MF Livermore CA 15,~~605~~571.6201 3,~~031~~065.2485 6.830% 600871415 34 OF Louisville CO 52,~~431~~360.0575 6,~~537~~607.2555 7.420% 700200451 35 RT Dallas TX 52,~~777~~711.3667 56,~~984~~050.9665 7.690% 600871416 36 RT Alpharetta GA 51,~~756~~650.4439 9,~~106~~212.4752 7.690% 310900079 37 OF Santa Clara CA 48,~~544~~476.5472 6,~~355~~423.5234 7.310% 700200440 38 RT Belle Harbor NY 54,~~507~~407.3676 8,~~096~~196.7636 8.280% 310900428 39 IN Duluth GA 48,~~097~~031.9750 6,~~223~~289.2875 7.330% 600871417 40 RT Indianapolis IN 49,~~886~~783.9104 8,~~875~~979.1906 7.720% 600871418 41 MF Jacksonville FL 45,~~721~~586.7545 11,~~383~~518.2050 7.110% 600871419 42 RT Clifton NJ 43,328.00 0.00 6.770% 600871420 43 IN Auburn Hills MI 43,~~649~~539.5533 9,~~406~~516.7496 7.010% 850200454 44 MF Oxin Hill MD 39,~~371~~304.0002 6,~~916~~983.4442 6.400% 600871421 45 OF Mendota Heights MN 46,~~570~~511.6907 5,~~477~~536.3597 7.580% 600871422 46 IN Fairfield NJ 39,~~705~~645.3554 5,~~830~~890.4021 6.920% 600871423 47 IN Salt Lake City UT 40,~~225~~132.1059 8,~~495~~588.5910 7.070% 600871424 48 OF Pasadena CA 41,~~179~~088.7782 8,~~146~~237.4742 7.290% 700200409 49 OF Carrollton TX 41,~~829~~773.8386 5,~~182~~238.4138 7.460% 310900317 50 MF Davenport IA 3938,~~085~~988.7195 8,~~868~~965.5531 7.140% 600871425 51 OF Westlake Village CA 38,~~804~~751.9653 5,~~028~~081.0952 7.290% 310900328 52 IN Sunnyvale CA 36,~~502~~415.6787 8,~~024~~111.4222 7.000% 600871426 53 IN Mentor OH 35,~~269~~181.7969 7,~~443~~531.6676 7.080% 310900289 54 MU Thousand Oaks CA 35,~~956~~905.7439 4,~~851~~903.8217 7.220% 600871427 55 RT Tampa FL 39,~~444~~395.4273 4,~~331~~379.2190 7.920% 850200428 56 OF Providence RI 35,~~499~~368.4431 11,~~560~~691.2538 7.150% 600871428 57 RT North Fayette Townsh PA 34,~~670~~594.9339 6,~~890~~967.4600 7.250% 600871429 58 MF Falls Township PA 31,~~408~~356.0769 5,~~200~~252.9533 6.570% 600871430 59 RT Bensalem PA 40,~~138~~093.5235 3,~~843~~888.3350 8.500% 600871431 60 OF Boston MA 3332,~~049~~975.8322 6,~~704~~779.5516 7.250% 310900351 ~~61.63~~62 MF Corpus Christi TX 32,~~817~~770.1185 4,~~361~~407.5076 7.250% 600871432 64 IN Sayreville NJ 33,~~977~~850.9655 10,~~093~~221.6405 7.550% 310900375 65 IN Livermore CA 32,~~136~~090.0914 4,~~372~~418.3732 7.160% 700200416 66 RT Bridgeport CT 35,~~114~~047.8553 5,~~571~~638.6193 8.070% 850200452 67 MF Mt. Arlington NJ 28,~~915~~730.6003 16,~~806~~991.3087 6.800% 600871433 68 RT Tampa FL 32,~~685~~618.4642 5,~~735~~802.9195 7.720% 600871434 69 OF Cupertino CA 30,~~495~~378.9913 9,~~751~~869.4127 7.230% 310900364 70 MU Highlands Ranch CO 31,~~653~~613.8113 3,~~718~~759.6836 7.620% 310900275 71 OF Marietta GA 30,~~608~~567.9203 3,~~907~~949.8069 7.370% 600871436 72 IN Honolulu HI 32,~~308~~120.5802 1415,~~955~~144.9147 7.820% 850200479 73 RT Ocoee FL 27,766.67 0.00 6.800% 600871437 74 IN Orange CA 28,~~208~~166.2250 4,~~024~~065.1385 7.020% 850200453 75 MF Alexandria VA 25,~~537~~494.9550 4,~~486~~529.3378 6.400% 310900389 76 IN Milpitas CA 29,~~179~~076.2745 8,~~683~~786.6143 7.500% 850200462 77 MF Hayward CA 27,~~435~~397.0262 3,~~507~~544.4787 7.330% 600871438 78 OF Chelmsford MA 26,~~307~~269.9940 3,~~721~~759.3493 7.030% 310900350 79 OF Rancho Cordova CA 26,~~156~~117.5538 3,~~782~~821.0623 7.000% 600871439 80 OF Washington DC DC 2827,~~002~~966.4987 3,~~246~~282.4406 7.660% 600871440 81 IN Rancho Dominguez CA 18,406.25 0.00 7.750% 600871441 82 IN La Mirada CA 9,041.67 0.00 7.750% 310900343 83 IN West Sacramento CA 26,~~958~~901.4495 4,~~864~~921.5201 7.650% 600871442 84 IN Waltham MA 26,~~752~~717.6332 3,~~226~~261.3465 7.590% 600871443 85 RT Lawrenceville GA 23,~~116~~079.8143 3,~~762~~799.3775 6.620% 600871444 86 OF Fort Lauderdale FL 26,~~113~~081.6224 2,~~929~~961.0745 7.760% 600871445 87 IN Charlotte NC 23,~~794~~705.8889 7,~~871~~960.2928 7.120% 600871446 88 RT Columbus OH 2524,~~000~~912.1970 7,~~345~~433.9443 7.550% 310900205 89 OT Farmington NM 24,~~386~~298.9788 7,~~543~~631.8998 7.380% 600871447 90 RT Martinez GA 23,~~882~~849.0506 3,~~099~~132.8079 7.300% 600871448 91 IN Waltham MA 24,~~549~~517.4707 2,~~960~~993.6505 7.590% 310900344 92 MF Garden Grove CA 23,~~662~~631.6208 2,~~907~~939.5307 7.500% 600871449 93 SS Columbus OH 24,~~519~~470.5071 34,~~991~~039.1493 8.140% 600871450 94 RT Sherman Oaks CA 20,~~081~~051.9657 2,~~969~~999.0443 6.900% 600871451 95 OF Charlestown MA 20,~~589~~542.9041 4,~~348~~396.6817 7.090% 600871452 96 RT Raleigh NC 20,~~210~~162.0936 4,~~437~~485.9467 6.960% 600871453 97 SS Houston TX 22,~~803~~776.0021 2,~~358~~385.6443 8.090% 600871454 98 RT Selden NY 20,~~120~~092.8592 2,~~629~~657.2114 7.280% 310900370 99 MH Yucaipa CA 2019,~~009~~982.8252 2,~~554~~581.0232 7.350% 310900397 100 OF San Diego CA 18,~~729~~685.8392 4,~~063~~107.8071 7.000% 600871455 101 OF Garfield Heights OH 19,~~268~~225.4381 3,~~840~~883.7840 7.240% 600871456 102 SS Plano TX 19,~~616~~589.4668 2,~~496~~522.0583 7.380% 600871457 103 MF Colorado Springs CO 11,~~952~~935.3842 1,~~609~~626.8581 7.190% 600871458 104 MF Colorado Springs CO 6,~~872~~862.6286 ~~925~~935.6642 7.190% 600871459 105 OF Mayfield Village OH 19,~~073~~023.4817 4,~~372~~422.2455 7.420% 310900338 106 SS Bakersfield CA 19,~~345~~278.1625 5,~~517~~584.9889 7.700% 600871460 107 IN Carlsbad CA 17,~~463~~437.5373 2,~~495~~521.5434 7.000% 600871461 108 OF Mission Viejo CA 17,~~387~~361.5740 2,~~531~~557.2340 6.980% 600871462 109 IN Northvale NJ 17,~~317~~294.8802 2,~~240~~264.2612 7.310% 600871463 110 MF Atlanta GA 18,~~040~~016.8733 2,~~173~~198.6923 7.830% 310900245 111 IN Salt Lake City UT 19,~~242~~221.3994 1,~~782~~802.2974 8.360% 600871464 112 RT Rockland MA 18,~~413~~376.8556 3,~~048~~085.4675 8.130% 850200482 113 MF Dallas TX 16,~~407~~309.6210 8,~~262~~360.3284 7.375% 850200564 114 RT Wilmington DE 15,~~977~~941.3004 3,~~270~~306.0733 7.220% 600871465 115 OF Ann Arbor MI 14,~~669~~648.3610 2,~~047~~068.2450 7.050% 310900384 116 IN Irvine CA 14,~~500~~466.8155 3,~~168~~202.6793 7.000% 310900301 117 SS North Hollywood CA 16,~~130~~097.9345 2,~~834~~867.4391 7.800% 310900331 118 IN Auburn Hills MI 14,~~832~~738.3853 78,~~989~~083.1904 7.250% 850200443 119 IN Pflugerville TX 15,~~295~~275.4656 1,~~832~~852.2616 7.540% 310900361 120 IN King of Prussia PA 13,~~940~~907.8194 3,~~037~~070.2108 7.010% 850200455 121 RT Santa Monica CA 14,~~686~~519.9772 13,~~361~~528.5075 7.625% 310900329 122 MF Cedar Rapids IA 14,~~791~~770.6045 1,~~900~~921.8095 7.750% 310900310 123 RT Shreveport LA 15,~~098~~067.9086 2,~~615~~646.4145 7.850% 920900385 124 RT Augusta GA 14,~~791~~773.5006 1,~~670~~688.0953 7.740% 700200412 125 MF Sharpsville PA 14,~~202~~171.6493 2,~~704~~735.5021 7.440% 310900392 126 IN Torrance CA 13,~~123~~039.3538 7,~~363~~447.1714 7.030% 310900302 127 SS Dallas TX 15,~~534~~506.4824 2,~~246~~274.1539 8.490% 920900334 128 RT Shelbyville TN 14,~~061~~032.6453 2,~~480~~509.0617 7.750% 310900335 129 RT Katy TX 12,~~223~~195.1199 2,~~400~~428.9608 7.380% 310900381 130 MF Boston MA 12,~~193~~149.4844 3,~~771~~815.9599 7.380% 920900358 131 MF Murfreesboro TN 11,~~622~~578.7758 3,~~943~~987.2948 7.050% 310900325 132 MF New Hope MN 11,~~885~~810.2767 6,~~360~~435.7232 7.240% 310900362 133 IN Plymouth MN 11,~~994~~968.5228 2,~~314~~340.4973 7.420% 600871466 134 RT Roanoke VA 1211,~~018~~993.2411 2,~~171~~196.2336 7.620% 310900149 135 SS Tucson AZ 13,~~320~~243.9861 5,~~387~~465.9633 8.950% 310900336 136 OF El Dorado Hills CA 11,~~181~~157.3206 2,~~120~~144.5278 7.500% 310900337 137 SS Bakersfield CA 11,~~454~~414.3775 3,~~267~~306.2385 7.700% 310900312 138 SS Sierra Vista AZ 11,~~949~~927.8711 1,~~848~~870.0177 8.250% 600871467 139 IN Huntington Beach CA 10,~~148~~134.8722 1,~~399~~414.6227 7.120% 310900174 140 IN Phoenix AZ 11,~~271~~143.8712 9,~~551~~680.9772 8.220% 310900399 141 IN Santa Clarita CA 10,~~323~~310.8810 1,~~274~~288.7957 7.470% 310900333 142 IN San Diego CA 10,~~208~~185.1790 1,~~953~~975.0027 7.470% 310900286 143 RT Richmond VA 10,~~113~~068.7338 3,~~798~~844.9126 7.470% 310900349 144 RT Denver CO 9,~~717~~705.02 1,~~081~~093.04 7.800% 310900357 145 MF Fresno CA 9,~~026~~014.8203 1,~~205~~218.8261 7.250% 310900378 146 RT Ventura CA 8,~~900~~880.8644 1,~~854~~874.4284 7.160% 310900341 147 OF Burlingame CA 9,~~237~~180.5190 4,~~667~~724.6829 7.500% 850200287 148 IN Carol Stream IL 9,~~880~~859.4695 1,~~696~~717.7829 8.000% 310900345 149 MF Kansas City MO 8,~~364~~311.1547 4,~~455~~508.4210 7.300% 310900303 150 SS Carrollton TX 9,~~489~~472.3914 1,~~372~~389.0833 8.490% 310900314 151 OF Menlo Park CA 8,~~654~~636.3017 1,~~542~~560.6477 7.750% 310900151 152 SS Tucson AZ 9,~~900~~843.7322 4,~~004~~062.5708 8.950% 310900346 153 IN Sacramento CA 8,~~152~~134.0885 1,~~474~~491.1538 7.700% 310900365 154 IN Indianapolis IN 7,~~611~~595.8084 1,~~373~~389.5147 7.650% 310900273 155 IN Lynnwood WA 6,~~976~~961.9665 1,~~336~~352.6900 7.500% 310900340 156 OF Tustin CA 6,~~938~~924.3610 1,~~209~~223.6894 7.790% 310900294 157 OF Palm Desert CA 6,~~195~~181.6697 1,~~194~~207.2594 7.500% 310900323 158 IN Phoenix AZ 6,~~356~~343.6347 1,~~121~~134.1228 7.750% 310900342 159 OF Vacaville CA 5,~~911~~873.0827 3,~~217~~255.5536 7.250% 310900348 160 IN Fresno CA 5,~~844~~837.1319 ~~618~~625.8781 7.950% 310900320 161 MF Tucson AZ 4,~~302~~294.6808 ~~714~~722.1373 8.000% Totals 6,~~388~~377,~~345~~147.7822 ~~983~~994,~~644~~842.0662

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 310900514 N/A 07/01/2013 N 56,829,537.46 56,786,252.99 12/01/2001 850200569 N/A 12/01/2007 N 17,740,000.00 17,740,000.00 12/01/2001 850200567 N/A 12/01/2007 N 17,305,000.00 17,305,000.00 12/01/2001 850200568 N/A 12/01/2007 N 14,955,000.00 14,955,000.00 12/01/2001 600871400 05/01/2011 05/01/2031 N 45,837,260.52 45,803,031.16 12/01/2001 850200450 N/A 06/01/2011 N 36,361,780.05 36,329,576.75 12/01/2001 310900363 N/A 06/01/2011 N 34,872,290.56 34,842,296.19 12/01/2001 600871401 N/A 04/01/2011 N 31,834,297.40 31,806,592.61 12/01/2001 700200449 06/01/2011 06/01/2026 N 26,274,845.08 26,245,852.09 12/01/2001 310900219 N/A 12/01/2010 N 25,845,466.13 25,828,115.34 12/01/2001 600871402 N/A 06/01/2011 N 19,454,743.48 19,442,728.87 12/01/2001 600871403 N/A 12/05/2010 N 19,120,725.09 19,107,466.72 12/05/2001 600871404 N/A 06/01/2011 N 16,598,619.23 16,577,977.67 12/01/2001 310900355 N/A 05/01/2011 N 16,233,259.21 16,219,764.77 12/01/2001 310900372 N/A 05/01/2011 N 13,452,239.48 13,442,193.90 12/01/2001 310900248 N/A 01/01/2016 N 12,419,863.60 12,410,506.56 12/01/2001 310900393 N/A 05/01/2011 N 12,324,474.48 12,309,889.58 12/01/2001 600871405 N/A 05/01/2011 N 12,013,104.39 11,998,312.30 12/01/2001 600871408 N/A 05/01/2011 N 10,883,395.35 10,863,516.15 12/01/2001 600871409 N/A 05/01/2011 N 10,754,611.85 10,745,494.42 12/01/2001 600871410 N/A 05/01/2011 N 10,649,752.26 10,641,198.18 12/01/2001 310900189 N/A 03/01/2016 N 10,411,382.58 10,398,654.98 12/01/2001 600871411 N/A 11/01/2008 N 10,374,563.26 10,364,455.09 12/01/2001 700200411 N/A 04/01/2011 N 10,253,575.73 10,245,566.57 12/01/2001 310900283 N/A 03/01/2011 N 9,917,871.72 9,906,012.00 12/01/2001 700200481 N/A 06/01/2011 N 9,767,703.07 9,759,937.31 12/01/2001 850200460 N/A 06/01/2006 N 9,500,000.00 9,500,000.00 12/01/2001 600871412 N/A 03/01/2012 N 9,205,000.00 9,205,000.00 12/01/2001 310900191 N/A 03/01/2006 N 9,106,963.05 9,100,201.76 12/01/2001 310900339 N/A 03/01/2011 N 9,081,724.79 9,074,941.57 12/01/2001 600871413 N/A 05/01/2008 N 6,287,440.21 6,280,394.15 12/01/2001 600871414 N/A 05/01/2008 N 2,735,756.16 2,732,690.31 12/01/2001 600871415 N/A 05/01/2011 N 8,468,046.58 8,461,439.03 12/01/2001 700200451 N/A 06/01/2011 N 8,225,487.89 8,219,437.24 12/01/2001 600871416 N/A 06/01/2011 N 8,059,879.40 8,050,666.88 12/01/2001 310900079 N/A 03/01/2011 N 7,957,874.35 7,951,451.01 12/01/2001 700200440 N/A 06/01/2021 N 7,885,182.91 7,876,986.55 12/01/2001 310900428 N/A 04/01/2011 N 7,863,273.61 7,856,983.86 12/01/2001 600871417 N/A 03/01/2021 N 7,738,295.66 7,729,316.60 12/01/2001 600871418 N/A 06/01/2009 N 7,693,916.40 7,682,397.90 12/01/2001 600871419 N/A 05/01/2011 N 7,680,000.00 7,680,000.00 12/01/2001 600871420 N/A 06/01/2011 N 7,453,237.89 7,443,720.93 12/01/2001 850200454 N/A 06/01/2011 N 7,369,504.44 7,362,521.02 12/01/2001 600871421 N/A 06/01/2011 N 7,363,229.92 7,357,692.95 12/01/2001 600871422 N/A 06/01/2011 N 6,874,948.38 6,869,058.17 12/01/2001 600871423 N/A 06/01/2011 N 6,811,755.29 6,803,167.19 12/01/2001 600871424 N/A 06/01/2011 N 6,763,591.22 6,755,353.80 12/01/2001 700200409 04/01/2011 04/01/2031 N 6,719,655.27 6,714,416.89 12/01/2001 310900317 N/A 04/01/2011 N 6,643,775.36 6,634,810.05 12/01/2001 600871425 N/A 06/01/2011 N 6,378,853.26 6,373,771.74 12/01/2001 310900328 N/A 03/01/2011 N 6,242,720.63 6,234,609.41 12/01/2001 600871426 N/A 06/01/2011 N 5,962,998.71 5,955,466.95 12/01/2001 310900289 N/A 03/01/2011 N 5,967,655.03 5,962,751.86 12/01/2001 600871427 N/A 12/01/2010 N 5,969,050.15 5,964,670.25 12/01/2001 850200428 N/A 05/01/2011 N 5,935,939.89 5,924,248.51 12/01/2001 600871428 N/A 07/01/2011 N 5,725,968.76 5,719,001.76 12/01/2001 600871429 N/A 06/01/2011 N 5,727,249.79 5,721,997.46 12/01/2001 600871430 N/A 03/01/2010 N 5,660,238.00 5,656,349.50 12/01/2001 600871431 N/A 04/01/2011 N 5,457,967.88 5,451,188.72 12/01/2001 310900351 N/A 04/01/2011 N 5,424,140.71 5,419,732.95 12/01/2001 600871432 N/A 04/01/2011 N 5,380,219.79 5,369,998.74 12/01/2001 310900375 N/A 05/01/2011 N 5,378,235.63 5,373,817.31 12/01/2001 700200416 N/A 05/01/2021 N 5,211,528.23 5,205,889.30 12/01/2001 850200452 N/A 06/01/2016 N 5,070,004.97 5,053,013.10 12/01/2001 600871433 N/A 05/01/2021 N 5,070,220.49 5,064,417.54 12/01/2001 600871434 N/A 05/01/2011 N 5,042,013.30 5,032,144.03 12/01/2001 310900364 N/A 04/01/2011 N 4,978,445.89 4,974,686.53 12/01/2001 310900275 N/A 04/01/2011 N 4,976,993.05 4,973,043.36 12/01/2001 600871436 N/A 06/01/2016 N 4,928,903.23 4,913,758.76 12/01/2001 850200479 N/A 06/01/2006 N 4,900,000.00 4,900,000.00 12/01/2001 600871437 N/A 05/01/2011 N 4,814,785.50 4,810,719.65 12/01/2001 850200453 N/A 06/01/2011 N 4,780,219.13 4,775,689.35 12/01/2001 310900389 N/A 05/01/2011 N 4,652,232.00 4,643,445.57 12/01/2001 850200462 N/A 06/01/2016 N 4,485,285.17 4,481,740.30 12/01/2001 600871438 N/A 06/01/2011 N 4,484,107.33 4,480,347.40 12/01/2001 310900350 N/A 04/01/2011 N 4,477,265.71 4,473,444.48 12/01/2001 600871439 N/A 04/01/2011 N 4,381,232.50 4,377,950.44 12/01/2001 600871440 N/A 03/01/2011 N 2,850,000.00 2,850,000.00 12/01/2001 600871441 N/A 03/01/2011 N 1,400,000.00 1,400,000.00 12/01/2001 310900343 N/A 04/01/2011 N 4,219,913.02 4,214,992.01 12/01/2001 600871442 N/A 02/01/2011 N 4,224,082.18 4,220,820.53 12/01/2001 600871443 N/A 06/01/2011 N 4,183,582.35 4,179,782.60 12/01/2001 600871444 N/A 04/01/2011 N 4,033,180.91 4,030,219.46 12/01/2001 600871445 N/A 04/01/2021 N 3,995,374.97 3,987,414.69 12/01/2001 600871446 N/A 05/01/2021 N 3,959,634.52 3,952,201.09 12/01/2001 310900205 N/A 04/01/2021 N 3,951,037.85 3,943,405.87 12/01/2001 600871447 N/A 05/01/2011 N 3,920,393.59 3,917,260.80 12/01/2001 600871448 N/A 02/01/2011 N 3,876,216.54 3,873,223.49 12/01/2001 310900344 N/A 03/01/2011 N 3,780,973.45 3,778,034.38 12/01/2001 600871449 N/A 11/01/2010 N 3,607,475.42 3,603,435.49 12/01/2001 600871450 N/A 06/01/2011 N 3,487,229.08 3,484,229.65 12/01/2001 600871451 N/A 05/01/2006 N 3,476,853.63 3,472,457.46 12/01/2001 600871452 N/A 05/01/2011 N 3,476,269.11 3,471,783.44 12/01/2001 600871453 N/A 12/01/2010 N 3,378,423.68 3,376,038.25 12/01/2001 600871454 N/A 05/01/2011 N 3,312,019.33 3,309,362.19 12/01/2001 310900370 N/A 05/01/2011 N 3,262,452.76 3,259,871.44 12/01/2001 310900397 N/A 05/01/2011 N 3,203,300.25 3,199,192.54 12/01/2001 600871455 N/A 07/01/2011 N 3,186,599.11 3,182,715.71 12/01/2001 600871456 N/A 04/01/2011 N 3,185,313.42 3,182,790.59 12/01/2001 600871457 N/A 05/01/2011 N 1,992,002.79 1,990,375.98 12/01/2001 600871458 N/A 05/01/2011 N 1,145,401.61 1,144,466.19 12/01/2001 600871459 N/A 05/01/2011 N 3,076,523.15 3,072,100.60 12/01/2001 310900338 N/A 04/01/2021 N 3,004,402.58 2,998,817.69 12/01/2001 600871460 N/A 06/01/2011 N 2,989,324.41 2,986,803.07 12/01/2001 600871461 N/A 04/01/2011 N 2,984,768.53 2,982,211.13 12/01/2001 600871462 N/A 05/05/2011 N 2,838,962.85 2,836,698.73 12/05/2001 600871463 N/A 12/01/2010 N 2,761,123.62 2,758,925.39 12/01/2001 310900245 N/A 03/01/2011 N 2,759,129.97 2,757,327.23 11/01/2001 600871464 N/A 09/01/2010 N 2,712,406.91 2,709,321.16 12/01/2001 850200482 N/A 07/01/2016 N 2,653,684.77 2,645,323.93 12/01/2001 850200564 N/A 04/01/2011 N 2,649,479.65 2,646,173.32 12/01/2001 600871465 N/A 07/01/2011 N 2,493,293.69 2,491,225.19 12/01/2001 310900384 N/A 04/01/2006 N 2,479,980.26 2,476,777.33 12/01/2001 310900301 N/A 02/01/2011 N 2,476,530.72 2,473,662.81 12/01/2001 310900331 N/A 03/01/2016 N 2,439,481.46 2,431,398.42 12/01/2001 850200443 N/A 05/01/2011 N 2,431,124.34 2,429,272.18 12/01/2001 310900361 N/A 04/01/2011 N 2,380,816.63 2,377,746.55 12/01/2001 850200455 N/A 06/01/2011 N 2,285,070.12 2,271,541.37 12/01/2001 310900329 N/A 04/01/2011 N 2,318,801.18 2,316,879.23 12/01/2001 310900310 N/A 02/01/2011 N 2,303,367.38 2,300,720.93 12/01/2001 920900385 N/A 04/01/2011 N 2,290,397.01 2,288,708.48 12/01/2001 700200412 N/A 05/01/2011 N 2,285,795.03 2,283,059.82 12/01/2001 310900392 N/A 04/01/2016 N 2,225,782.81 2,218,335.67 12/01/2001 310900302 N/A 02/01/2011 N 2,191,695.32 2,189,420.93 12/01/2001 920900334 N/A 03/01/2011 N 2,172,778.39 2,170,269.22 12/01/2001 310900335 N/A 03/01/2011 N 1,983,087.78 1,980,659.70 12/01/2001 310900381 N/A 04/01/2011 N 1,975,518.91 1,971,702.92 12/01/2001 920900358 N/A 03/01/2021 N 1,970,821.29 1,966,833.81 12/01/2001 310900325 N/A 04/01/2016 N 1,957,570.01 1,951,134.69 12/01/2001 310900362 N/A 04/01/2011 N 1,935,570.64 1,933,229.91 11/01/2001 600871466 N/A 05/01/2011 N 1,888,679.49 1,886,483.13 12/01/2001 310900149 N/A 08/01/2015 N 1,775,679.26 1,770,213.93 12/01/2001 310900336 N/A 03/01/2011 N 1,785,129.95 1,782,985.17 12/01/2001 310900337 N/A 04/01/2021 N 1,778,922.56 1,775,615.71 12/01/2001 310900312 N/A 02/01/2011 N 1,734,851.86 1,732,981.09 12/01/2001 600871467 N/A 05/01/2011 N 1,708,014.61 1,706,600.34 12/01/2001 310900174 N/A 03/01/2011 N 1,626,733.27 1,617,052.55 12/01/2001 310900399 N/A 04/01/2011 N 1,656,240.25 1,654,951.68 12/01/2001 310900333 N/A 03/01/2011 N 1,636,289.13 1,634,313.86 12/01/2001 310900286 N/A 02/01/2019 N 1,617,410.56 1,613,566.30 12/01/2001 310900349 N/A 03/01/2011 N 1,493,080.22 1,491,987.18 12/01/2001 310900357 N/A 03/01/2011 N 1,491,976.61 1,490,758.00 12/01/2001 310900378 N/A 04/01/2011 N 1,488,341.08 1,486,466.24 12/01/2001 310900341 N/A 04/01/2016 N 1,468,944.47 1,464,220.18 12/01/2001 850200287 N/A 09/01/2010 N 1,478,992.79 1,477,275.50 12/01/2001 310900345 N/A 03/01/2011 N 1,366,268.54 1,361,760.44 12/01/2001 310900303 N/A 02/01/2011 N 1,338,818.41 1,337,429.08 12/01/2001 310900314 N/A 02/01/2011 N 1,337,213.33 1,335,652.56 12/01/2001 310900151 N/A 08/01/2015 N 1,319,761.59 1,315,699.51 12/01/2001 310900346 N/A 02/01/2011 N 1,267,768.30 1,266,276.92 12/01/2001 310900365 N/A 04/01/2011 N 1,191,504.84 1,190,115.37 12/01/2001 310900273 N/A 02/01/2011 N 1,113,863.68 1,112,511.68 12/01/2001 310900340 N/A 03/01/2016 N 1,066,613.63 1,065,389.69 12/01/2001 310900294 N/A 01/01/2011 N 989,115.13 987,907.19 12/01/2001 310900323 N/A 03/01/2011 N 982,214.91 981,080.63 12/01/2001 310900342 N/A 02/01/2016 N 972,126.89 968,871.53 12/01/2001 310900348 N/A 03/01/2011 N 881,085.75 880,459.94 12/01/2001 310900320 N/A 02/01/2011 N 644,112.67 643,389.94 12/01/2001 Totals 1,024,673,148.25 1,023,678,305.63 Appraisal Appraisal Res Mod Loan Number Reduction Reduction Strat. Code Date Amount (2) (3) 310900362 13 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 Servicer 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 12/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 11/15/2001 0 $0.00 1 $1,935,570.64 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/15/2001 1 $1,937,500.10 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2001 1 $1,939,814.59 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/15/2001 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 12/17/2001 0 $0.00 0 $0.00 11/15/2001 0 $0.00 0 $0.00 10/15/2001 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00 08/15/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 12/17/2001 7.469227% 7.421608% 118 11/15/2001 7.469184% 7.421563% 119 10/15/2001 7.469139% 7.421986% 120 09/17/2001 7.469097% 7.421942% 121 08/15/2001 7.469052% 7.421893% 122 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan(1) ~~700200440~~310900245 38111 0 0911/01/2001 6220,~~406~~932.6472 6220,~~406~~932.6472 B ~~310900328~~310900362 52133 0 0911/01/2001 4413,~~370~~825.6612 4413,~~370~~825.6612 B ~~850200452~~Totals 672 ~~0 09/01/2001 45,594.~~34 45,~~594~~757.3484 ~~A 310900361 120 0 09/01/2001 16~~34,~~898~~757.~~47 16,898.47 B 310900362 133 1 08/01/2001 14,228.18 28,449.59 1 Totals 5 183,498.29 197,719.70~~84

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~700200440~~310900245 ~~7,899,617.24 0.00 310900328 6,257,601.08 0.00 850200452 5,102,752.13 0.00 310900361~~ 2,~~386~~759,~~444~~129.6896 0.00 310900362 13 10/0204/2001 1,~~941~~935,~~717~~570.1164 04,993.0074 Totals 234,~~588~~694,~~132~~700.2460 04,993.0074 Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by deliquency code: Total for Status Code = 1B (12 ~~loan~~loans) 1434,~~228~~757.1884 ~~28,449.59 1,941,717.11 0.00 Total for Status Code = A (1 loan) 45,594.~~34 45,~~594~~757.3484 54,~~102~~694,~~752~~700.1360 ~~0.00 Total for Status Code = B (3 loans) 123~~4,~~675~~993.~~77 123,675.77 16,543,663.00 0.00~~74

(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 Servicer 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 Loan Offering Servicing Resolution Scheduled Property State Interest Actual Number Document Transfer Strategy Balance Type(2) Rate Balance Cross-Reference Date Code (1) 310900362 133 10/04/2001 13 1,933,229.91 IN MN 7.420% 1,935,570.64 Loan Net DSCR DSCR Note Maturity Remaining Number Operating Date Date Date Amortization Income Term 310900362 262,034.35 1.38 05/01/2001 04/01/2011 291 (1) 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 Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD (2) 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

Specially Serviced Loan Detail - Part 2 Loan Offering Resolution Site Phase 1 Date Appraisal Appraisal Other REO Number Document Strategy Inspection Date Value Property Revenue Cross-Reference Code (1) Date ~~310900362 133 13 02/08/2001 2,600,000.00~~

1) 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 Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD Loan Number Comments from Special Servicer 310900362 AM has inspected the property, hired counsel, requested a BOV from a local broker, and has met with the borrower's manager. Borrower has another transaction in escrow, which he states will provide the funds to reinstate the loan. Borrower was to make a loan payment on October 10 and another payment on October 31, however, he failed to make either payment.

Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · MORGAN STANLEY DEAN WIT CAP I INC COMM MORT CERT 2001-TOP3