8-K 1 mdc01tp3.txt JANUARY 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): January 15, 2002 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 333-59060-02 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 January 15, 2002 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 January 15, 2002 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: 01/15/2002 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 January 15, 2002 distribution. EX-99.1 Morgan Stanley Dean Witter Capital I Inc. Commercial Mortgage Pass-Through Certificates Series 2001-TP3 Record Date: 01/15/02 Distribution Date: 12/31/01 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 47,~~901~~294,~~902~~979.3010 ~~606~~512,~~923~~088.2071 A-2 61746WHD5 6.010000% 100,000,000.00 98,~~658~~271,~~985~~066.4705 ~~387~~327,~~919~~305.4226 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.~~281165~~275066% 17,992,000.00 17,992,000.00 0.00 F 61746WHN3 7.~~421165~~415066% 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,~~024~~023,~~673~~678,~~147~~305.7715 ~~994~~839,~~842~~393.6297

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Ending Balance Subordination Fund Expenses Level(1) A-1 61746WHC7 ~~211~~209,~~965~~280.9228 0.00 0.00 ~~818~~721,~~889~~368.1299 4746,~~294~~782,~~979~~890.1039 2 15.0708% A-2 61746WHD5 ~~494~~492,~~117~~174.0926 0.00 0.00 ~~882~~819,~~036~~479.5152 9897,~~271~~943,~~066~~760.0579 15.0708% A-3 61746WHE3 550,022.67 0.00 0.00 550,022.67 106,456,000.00 15.0708% A-4 61746WHF0 3,287,862.67 0.00 0.00 3,287,862.67 617,439,000.00 15.0708% B 61746WHG8 168,351.38 0.00 0.00 168,351.38 30,843,000.00 12.0506% C 61746WHH6 159,978.06 0.00 0.00 159,978.06 28,273,000.00 9.2930% D 61746WHL7 74,006.10 0.00 0.00 74,006.10 12,852,000.00 8.0304% E 61746WHM5 109,~~168~~077.9348 0.00 0.00 109,~~168~~077.9348 17,992,000.00 6.28% F 61746WHN3 71,~~527~~468.6687 0.00 0.00 71,~~527~~468.6687 11,566,000.00 5.15% G 61746WHP8 57,926.38 0.00 0.00 57,926.38 11,566,000.00 4.02% H 61746WHQ6 51,490.67 0.00 0.00 51,490.67 10,281,000.00 3.0102% J 61746WHR4 45,054.97 0.00 0.00 45,054.97 8,996,000.00 2.1314% K 61746WHS2 19,312.13 0.00 0.00 19,312.13 3,856,000.00 1.76% L 61746WHT0 25,742.83 0.00 0.00 25,742.83 5,140,000.00 1.26% M 61746WHU7 12,871.42 0.00 0.00 12,871.42 2,570,000.00 1.0001% N 61746WHV5 51,~~093~~080.7580 0.00 0.00 51,~~093~~080.7580 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,~~390~~385,~~492~~700.6397 0.00 0.00 6,~~385~~225,~~335~~094.2594 1,~~023~~022,~~678~~838,~~305~~911.1518

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 61746WHJ2 0.~~544695~~537506% 1,028,112,260.00 1,~~024~~023,~~673~~678,~~147~~305.7715 X-2 61746WHK9 0.~~972928~~972942% 593,116,000.00 593,116,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 61746WHJ2 ~~465~~458,~~111~~527.7296 0.00 ~~465~~458,~~111~~527.7296 1,~~023~~022,~~678~~838,~~305~~911.1518 X-2 61746WHK9 480,~~882~~889.7971 0.00 480,~~882~~889.7971 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 ~~958~~945.~~03804600~~89958200 1210.~~13846400~~24177420 4.~~23931840~~18560560 0.00000000 0.00000000 ~~945~~935.~~89958200~~65780780 A-2 61746WHD5 ~~986~~982.~~58985470~~71066050 3.~~87919420~~27305260 4.~~94117090~~92174260 0.00000000 0.00000000 ~~982~~979.~~71066050~~43760790 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.~~06763728~~06255447 0.00000000 0.00000000 1,000.00000000 F 61746WHN3 1,000.00000000 0.00000000 6.~~18430399~~17922099 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 4.~~96911671~~96785726 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 ~~996~~995.~~65492538~~68728531 0.~~45239390~~44599017 0.00000000 ~~995~~994.~~68728531~~87084336 X-2 61746WHK9 1,000.00000000 0.~~81077359~~81078526 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 3442,~~757~~162.8449 Servicing Advances Outstanding 45,~~993~~058.7488 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 3839,~~207~~018.7388 Less Delinquent Servicing Fees 172.6277 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~533~~91.2697 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 38,~~568~~938.3708

Certificate Interest Reconciliation Class Accrued Net Aggregate Previously Distributable Distributable Certificate Prepayment Realized Unpaid Interest Certificate Certif Remaining Interest Interest Losses/ (including Interest Interest Interest Unpaid Shortfall Expense Losses interest thereon) Adjustment Distribution Interest A-1 ~~211~~209,~~965~~280.9228 0.00 0.00 0.00 ~~211~~209,~~965~~280.9228 0.00 ~~211~~209,~~965~~280.9228 0.00 A-2 ~~494~~492,~~117~~174.0926 0.00 0.00 0.00 ~~494~~492,~~117~~174.0926 0.00 ~~494~~492,~~117~~174.0926 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 ~~465~~458,~~111~~527.7296 0.00 0.00 0.00 ~~465~~458,~~111~~527.7296 0.00 ~~465~~458,~~111~~527.7296 0.00 X-2 480,~~882~~889.7971 0.00 0.00 0.00 480,~~882~~889.7971 0.00 480,~~882~~889.7971 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,~~168~~077.9348 0.00 0.00 0.00 109,~~168~~077.9348 0.00 109,~~168~~077.9348 0.00 F 71,~~527~~468.6687 0.00 0.00 0.00 71,~~527~~468.6687 0.00 71,~~527~~468.6687 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,~~093~~080.7580 ~~781~~1,198.9374 Total 6,~~336~~325,~~890~~534.3883 0.00 0.00 0.00 6,~~336~~325,~~890~~534.3883 0.00 6,~~336~~325,~~487~~118.1464 ~~781~~1,202.9302

Other Required Information Available Distribution Amount (1) 7,~~331~~164,~~329~~512.7661 Principal Distribution Amount ~~994~~839,~~842~~393.6297 (a) Principal portion of Scheduled Payments ~~994~~839,~~842~~393.6297 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,~~023~~022,~~682~~844,~~449~~695.0748 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,~~023~~022,~~678~~838,~~305~~911.6366 Interest Reserve Account Deposits 0165,943.0002 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 3839,~~971~~354.6126 Servicing Fee paid 38,~~568~~938.3708 Special Servicing Fee paid ~~403~~416.2418 Trustee Fee Paid ~~853~~874.7964 Paying Agent Fee Paid 1,~~195~~224.3149 (1) The Available Distribution Amount includes any Prepayment Premiums.

Expense Losses (Additional Trust Fund Expenses) 416.18 (i) Special Servicing and Liquidation Fees 416.18 (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,~~461~~455,~~709~~669.2315 0.44 ~~123~~122 7.~~6616~~6618 1.~~866597~~866508 1,000,001 to 2,000,000 31 48,~~908~~835,~~709~~885.3138 4.7877 ~~132~~131 7.~~6332~~6331 1.~~639156~~639071 2,000,001 to 3,000,000 25 63,~~623~~544,~~310~~226.0998 6.2221 ~~120~~119 7.~~5042~~5043 1.~~618233~~618272 3,000,001 to 4,000,000 17 60,~~065~~006,~~517~~816.6816 5.87 ~~132~~131 7.3737 1.~~617925~~617923 4,000,001 to 5,000,000 15 68,~~450~~393,~~640~~528.4485 6.69 ~~117~~116 7.~~2737~~2736 1.~~746165~~746204 5,000,001 to 6,000,000 15 82,~~874~~778,~~687~~966.9828 8.1009 ~~130~~129 7.~~3802~~3804 1.~~501408~~501429 6,000,001 to 7,000,000 8 52,~~665~~617,~~581~~301.4074 5.14 ~~109~~108 7.1269 1.~~561695~~561659 7,000,001 to 8,000,000 9 68,~~941~~886,~~070~~780.8221 6.73 ~~137~~136 7.2859 1.~~871487~~871691 8,000,001 to 9,000,000 3 24,~~731~~714,~~543~~753.1524 2.42 ~~114~~113 7.5976 1.~~434290~~434300 9,000,001 to 10,000,000 6 56,~~546~~520,~~092~~660.6405 5.5253 9493 7.~~4060~~4059 1.~~700867~~700837 10,000,001 to 15,000,000 11 128,~~374~~271,~~787~~315.7318 12.54 ~~116~~115 7.~~5641~~5642 1.~~716654~~716659 15,000,001 to 20,000,000 6 106,~~392~~345,~~938~~307.0391 10.3940 9998 7.~~9782~~9784 1.~~790607~~790786 20,000,001 to 25,000,000 0 0.00 0.00 0 0.0000 0.000000 25,000,001 and greater 7 257,~~641~~467,~~717~~700.1353 25.17 ~~118~~117 7.3921 1.~~578643~~578634 Totals 158 1,~~023~~022,~~678~~838,~~305~~911.6366 100.00 ~~118~~117 7.~~4692~~4693 1.~~653955~~653993

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 7 18,~~805~~777,~~912~~620.0731 1.84 ~~121~~120 7.~~6134~~6126 1.~~476724~~476506 California 50 260,~~669~~425,~~047~~587.4289 25.46 ~~120~~119 7.3156 1.~~734860~~734822 Colorado 5 18,~~062~~052,~~954~~591.9188 1.76 ~~113~~112 7.4666 1.467274 Connecticut 1 5,~~205~~201,~~889~~379.3043 0.51 ~~233~~232 8.0700 1.310000 Delaware 1 2,~~646~~643,~~173~~377.3280 0.26 ~~112~~111 7.2200 2.260000 Florida 8 77,~~641~~620,~~705~~155.1571 7.5859 8887 8.~~0151~~0152 2.~~247959~~248166 Georgia 9 43,~~525~~501,~~371~~905.3781 4.25 ~~100~~99 7.2678 1.~~665382~~665477 Hawaii 1 4,~~913~~899,~~758~~582.7698 0.48 ~~174~~173 7.8200 1.670000 Illinois 2 27,~~723~~698,~~127~~309.5984 2.71 ~~114~~113 7.9148 1.~~508526~~508525 Indiana 2 8,~~919~~910,~~431~~907.9722 0.87 ~~215~~214 7.7107 1.~~255352~~255351 Iowa 2 8,~~951~~942,~~689~~526.2898 0.87 ~~112~~111 7.2979 1.~~295529~~295535 Louisiana 1 2,~~300~~298,~~720~~558.9385 0.22 ~~110~~109 7.8500 1.260000 Maryland 2 43,~~692~~660,~~097~~813.7735 4.27 ~~114~~113 6.6910 1.~~768978~~768975 Massachusetts 8 82,~~965~~898,~~314~~873.6786 8.10 ~~128~~127 7.4744 1.~~618549~~618551 Michigan 6 71,~~392~~322,~~113~~166.0037 6.97 ~~115~~114 7.~~0548~~0547 1.~~564700~~564727 Minnesota 3 11,~~242~~229,~~057~~996.5532 1.10 ~~124~~123 7.~~4935~~4936 1.~~767004~~766802 Missouri 1 1,~~361~~357,~~760~~501.4405 0.13 ~~111~~110 7.3000 1.380000 New Hampshire 2 2019,~~005~~993,~~503~~731.8836 1.95 ~~113~~112 7.3768 1.~~358301~~358300 New Jersey 5 27,~~808~~776,~~768~~043.7497 2.72 ~~124~~123 7.~~0182~~0181 2.~~124147~~124975 New Mexico 1 3,~~943~~936,~~405~~535.8735 0.3938 ~~232~~231 7.3800 1.360000 New York 3 23,~~184~~161,~~661~~333.0484 2.26 ~~154~~153 7.~~6249~~6250 1.~~410823~~410808 North Carolina 3 26,~~901~~883,~~927~~385.0007 2.63 ~~131~~130 8.~~1329~~1332 1.~~430136~~430069 Ohio 5 19,~~765~~741,~~919~~356.8431 1.93 ~~137~~136 7.~~4458~~4459 1.~~476657~~476633 Pennsylvania 8 67,~~155~~116,~~725~~487.5213 6.56 ~~107~~106 7.~~7582~~7583 1.~~454201~~454158 Rhode Island 1 5,~~924~~913,~~248~~664.5109 0.58 ~~113~~112 7.1500 1.630000 Tennessee 2 4,~~137~~131,~~103~~419.0312 0.40 ~~168~~167 7.~~4172~~4174 1.~~726723~~726602 Texas 12 37,~~494~~465,~~521~~316.7470 3.66 ~~116~~115 7.~~6218~~6219 1.~~512928~~512968 Utah 2 9,~~560~~552,~~494~~016.4280 0.93 ~~113~~112 7.~~4420~~4422 1.~~265580~~265573 Virginia 4 27,~~383~~365,~~205~~149.5009 2.6768 ~~115~~114 7.~~7891~~7893 1.~~512440~~512400 Washington 3 5655,~~015~~985,~~744~~038.6022 5.47 ~~103~~102 7.6518 1.~~494719~~494703 Washington,DC 1 4,~~377~~375,~~950~~578.4496 0.43 ~~112~~111 7.6600 1.290000 Totals 161 1,~~023~~022,~~678~~838,~~305~~911.6366 100.00 ~~118~~117 7.~~4692~~4693 1.~~653955~~653993

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~~114,~~034~~947,~~784~~794.2307 11.24 ~~125~~124 7.~~8006~~8007 1.264839 1.31 to 1.40 30 167,~~828~~691,~~697~~711.5987 16.39 ~~126~~125 7.~~6212~~6213 1.358708 1.41 to 1.50 36 ~~230~~229,~~166~~983,~~644~~246.6611 22.48 ~~113~~112 7.5419 1.~~467579~~467580 1.51 to 1.60 13 113,~~355~~253,~~379~~105.0269 11.07 ~~137~~136 7.4718 1.~~576069~~576078 1.61 to 1.70 15 99,~~646~~542,~~403~~627.0969 9.73 ~~120~~119 7.~~2077~~2076 1.~~660410~~660408 1.71 to 1.80 17 119,~~738~~633,~~190~~681.3451 11.70 ~~121~~120 7.~~0786~~0785 1.740115 1.81 and greater 31 177,~~908~~786,~~206~~744.7072 17.38 9695 7.~~4253~~4254 2.~~413219~~413353 Totals 158 1,~~023~~022,~~678~~838,~~305~~911.6366 100.00 ~~118~~117 7.~~4692~~4693 1.~~653955~~653993

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 41 ~~188~~187,~~201~~994,~~723~~942.8205 18.38 ~~121~~120 7.~~3249~~3248 1.~~584284~~584285 Lodging 5 87,~~109~~065,~~368~~942.2436 8.51 9089 8.~~1415~~1416 2.~~265583~~265728 Mixed Use 2 10,~~937~~930,~~438~~971.3932 1.07 ~~111~~110 7.4019 1.~~722584~~722575 Mobile Home Park 1 3,~~259~~257,~~871~~939.4487 0.32 ~~113~~112 7.3500 1.270000 Multi-Family 27 103,~~557~~438,~~580~~829.8204 10.1211 ~~115~~114 7.0745 1.~~705756~~705771 Office 35 322,~~597~~361,~~898~~147.7752 31.5152 ~~120~~119 7.4363 1.~~567835~~567818 Other 1 3,~~943~~936,~~405~~535.8735 0.3938 ~~232~~231 7.3800 1.360000 Retail 38 278,~~314~~126,~~913~~734.2019 27.19 ~~120~~119 7.4905 1.~~605728~~605778 Self Storage 11 25,~~756~~725,~~105~~869.0896 2.52 ~~139~~138 8.~~0777~~0775 1.~~550434~~550442 Totals 161 1,~~023~~022,~~678~~838,~~305~~911.6366 100.00 ~~118~~117 7.~~4692~~4693 1.~~653955~~653993

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 2 12,~~138~~128,~~210~~793.3767 1.19 ~~114~~113 6.4000 2.248852 6.501% to 7.000% 21 195,~~949~~807,~~946~~532.8127 19.14 ~~108~~107 6.8567 1.~~895082~~895182 7.001% to 7.500% 69 331,~~554~~219,~~718~~161.8189 32.3938 ~~120~~119 7.2661 1.~~534423~~534403 7.501% to 8.000% 47 328,~~508~~229,~~974~~596.1411 32.09 ~~126~~125 7.6675 1.~~559532~~559487 8.001% to 8.500% 16 132,~~997~~941,~~813~~499.1926 1213.9900 ~~107~~106 8.~~2935~~2936 1.~~819748~~819912 8.501% to 9.000% 3 22,~~528~~512,~~642~~328.3146 2.20 ~~121~~120 8.~~6048~~6047 1.~~393395~~393323 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,~~023~~022,~~678~~838,~~305~~911.6366 100.00 ~~118~~117 7.~~4692~~4693 1.~~653955~~653993

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~147~~142 ~~960~~902,~~643~~853,~~344~~550.2207 9388.8427 119 7.~~4409~~3929 1.~~655932~~678353 13 to 24 months 712 3592,~~975~~957,~~023~~350.9684 39.5109 ~~114~~109 8.~~4812~~3106 1.~~433025~~352411 25 to 36 months 1 7,~~682~~670,~~397~~811.9016 0.75 9089 7.1100 1.650000 37 to 48 months 3 19,~~377~~357,~~539~~199.5559 1.89 8079 7.1349 1.~~967684~~967660 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 158 1,~~023~~022,~~678~~838,~~305~~911.6366 100.00 ~~118~~117 7.~~4692~~4693 1.~~653955~~653993

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,~~449~~438,~~436~~107.5544 2.88 5352 7.~~1384~~1383 1.~~944147~~944222 61 to 120 months 124 ~~825~~824,~~146~~539,~~295~~606.7786 80.61 ~~109~~108 7.~~4597~~4598 1.~~666254~~666294 121 to 180 months 6 94,~~347~~282,~~544~~913.5233 9.22 ~~147~~146 7.5109 1.~~582010~~581991 181 months and greater 4 25,~~876~~853,~~609~~525.9934 2.53 ~~233~~232 7.9609 1.~~282190~~282191 Totals 139 974,~~819~~114,~~886~~152.8397 95.2324 ~~114~~113 7.~~4682~~4683 1.~~656301~~656339

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,~~888~~866,~~593~~082.9253 0.38 ~~113~~112 7.8724 1.799901 121 to 180 months 10 24,~~731~~656,~~969~~648.7244 2.4241 ~~172~~171 7.4911 1.~~597376~~597377 181 to 240 months 7 20,~~237~~202,~~855~~027.1672 1.98 ~~230~~229 7.4126 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 48,~~858~~724,~~418~~758.8069 4.7776 ~~191~~190 7.~~4889~~4888 1.~~607150~~607095

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 7.0405 7372 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,~~361~~357,~~760~~501.4405 0.13 ~~111~~110 7.3000 1.380000 181 to 240 months 6 33,~~805~~742,~~055~~939.9261 3.30 ~~113~~112 7.4990 1.~~812579~~812584 241 to 300 months 53 249,~~721~~460,~~669~~246.1888 24.39 ~~126~~125 7.~~4912~~4913 1.~~557957~~557953 301 months and greater 73 617,~~851~~473,~~401~~465.2943 60.3637 ~~115~~114 7.~~4117~~4118 1.~~567106~~567086 Totals 139 974,~~819~~114,~~886~~152.8397 95.2324 ~~114~~113 7.~~4682~~4683 1.~~656301~~656339

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,~~023~~022,~~678~~838,~~305~~911.6366 100.00 ~~118~~117 7.~~4692~~4693 1.~~653955~~653993 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,~~023~~022,~~678~~838,~~305~~911.6366 100.00 ~~118~~117 7.~~4692~~4693 1.~~653955~~653993 (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 355,~~658~~387.1930 43,~~284~~555.4736 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 ~~291~~301,~~830~~333.5605 3424,~~229~~726.3687 7.640% 850200450 6 RT Rockville MD ~~204~~211,~~535~~165.0166 3225,~~203~~572.3065 6.750% 310900363 7 OF San Francisco CA ~~200~~207,~~515~~021.6731 2923,~~994~~488.3773 6.900% 600871401 8 RT West Bloomfield To MI ~~183~~188,~~047~~984.2117 2721,~~704~~767.7983 6.900% 700200449 9 LO Lisle IL ~~173~~178,~~195~~770.0271 2823,~~992~~417.9930 7.910% 310900219 10 RT York PA ~~179~~185,~~625~~488.9992 1711,~~350~~487.7986 8.340% 600871402 11 RT Charlotte NC ~~138~~143,~~615~~147.0509 127,~~014~~482.6157 8.550% 600871403 12 OF Herndon VA ~~130~~134,~~339~~590.6187 139,~~258~~007.3711 8.180% 600871404 13 IN Sterling Heights MI 99,~~315~~191.0757 20,~~641~~765.5606 7.180% 310900355 14 IN Roseville CA 9699,~~046~~165.7884 1310,~~494~~375.4438 7.100% 310900372 15 OF Menlo Park CA 8588,~~645~~434.9270 107,~~045~~256.5880 7.640% 310900248 16 OF Marina Del Rey CA 8082,~~108~~716.1203 96,~~357~~749.0413 7.740% 310900393 17 IN San Jose CA 7779,~~130~~607.6737 1412,~~584~~108.9020 7.510% 600871405 18 OF Garden City NY 72,~~979~~889.6175 14,~~792~~881.0995 7.290% 600871408 19 LO Los Angeles CA 70,~~832~~703.7638 1920,~~879~~008.2058 7.810% 600871409 20 MF Scottsdale AZ 6264,~~735~~771.2445 97,~~117~~081.4322 7.000% 600871410 21 OF Grand Rapids MI 64,~~874~~822.7463 8,~~554~~606.0819 7.310% 310900189 22 IN Fremont CA 6466,~~116~~173.7600 1210,~~727~~671.6036 7.390% 600871411 23 MF Lower Providence T PA 63,~~976~~914.4714 10,~~108~~170.1750 7.400% 700200411 24 RT Manchester NH 6365,~~657~~728.6216 85,~~009~~938.1662 7.450% 310900283 25 IN Sunnyvale CA 6264,~~234~~232.6523 119,~~859~~862.7214 7.530% 700200481 26 RT Londonderry NH 5961,~~420~~352.1905 75,~~765~~833.7690 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 5860,~~664~~574.0248 64,~~761~~850.2983 7.730% 310900339 31 RT Grass Valley CA 5860,~~274~~171.4090 64,~~783~~885.2272 7.700% 600871413 32 MF Livermore CA 35,~~786~~745.0191 7,~~046~~086.0616 6.830% 600871414 33 MF Livermore CA 15,~~571~~553.0156 3,~~065~~083.8530 6.830% 600871415 34 OF Louisville CO 5254,~~360~~063.7589 64,~~607~~904.5541 7.420% 700200451 35 RT Dallas TX 5254,~~711~~428.6766 64,~~050~~333.6566 7.690% 600871416 36 RT Alpharetta GA 5153,~~650~~311.3907 97,~~212~~551.5284 7.690% 310900079 37 OF Santa Clara CA 4850,~~476~~052.7218 64,~~423~~847.3488 7.310% 700200440 38 RT Belle Harbor NY 5456,~~407~~162.7691 86,~~196~~441.3621 8.280% 310900428 39 IN Duluth GA 4849,~~031~~592.5085 64,~~289~~728.7540 7.330% 600871417 40 RT Indianapolis IN 4951,~~783~~382.0478 87,~~979~~379.0632 7.720% 600871418 41 MF Jacksonville FL 45,~~586~~518.4521 11,~~518~~586.5074 7.110% 600871419 42 RT Clifton NJ 43,328.00 0.00 6.770% 600871420 43 IN Auburn Hills MI 43,~~539~~483.3374 9,~~516~~572.9655 7.010% 850200454 44 MF Oxin Hill MD 3940,~~304~~575.0267 65,~~983~~711.4277 6.400% 600871421 45 OF Mendota Heights MN 4648,~~511~~025.0730 54,~~536~~022.9774 7.580% 600871422 46 IN Fairfield NJ 3940,~~645~~931.5495 54,~~890~~603.2180 6.920% 600871423 47 IN Salt Lake City UT 4041,~~132~~418.5906 87,~~588~~302.1063 7.070% 600871424 48 OF Pasadena CA 4142,~~088~~406.8273 86,~~237~~919.4251 7.290% 700200409 49 OF Carrollton TX 4143,~~773~~132.8667 53,~~238~~879.3857 7.460% 310900317 50 MF Davenport IA 3840,~~988~~234.9522 87,~~965~~720.3104 7.140% 600871425 51 OF Westlake Village CA 3840,~~751~~011.5335 53,~~081~~821.5270 7.290% 310900328 52 IN Sunnyvale CA 3637,~~415~~580.8784 86,~~111~~946.2225 7.000% 600871426 53 IN Mentor OH 35,~~181~~137.6926 7,~~531~~576.7619 7.080% 310900289 54 MU Thousand Oaks CA 3537,~~905~~071.3975 43,~~903~~736.1781 7.220% 600871427 55 RT Tampa FL 3940,~~395~~679.7305 43,~~379~~096.9058 7.920% 850200428 56 OF Providence RI 3536,~~368~~475.3127 1110,~~691~~584.3842 7.150% 600871428 57 RT North Fayette Townsh PA 3435,~~594~~704.3905 65,~~967~~857.0034 7.250% 600871429 58 MF Falls Township PA 3132,~~356~~372.6920 54,~~252~~236.3382 6.570% 600871430 59 RT Bensalem PA 4041,~~093~~401.3534 32,~~888~~580.5051 8.500% 600871431 60 OF Boston MA 3234,~~975~~032.2207 65,~~779~~722.1631 7.250% 310900351 6261.63 MF Corpus Christi TX 3233,~~770~~835.8569 43,~~407~~342.7692 7.250% 600871432 64 IN Sayreville NJ 33,~~850~~786.5524 10,~~221~~285.0536 7.550% 310900375 65 IN Livermore CA 3233,~~090~~132.1457 43,~~418~~375.3289 7.160% 700200416 66 RT Bridgeport CT 3536,~~047~~176.5359 54,~~638~~509.9387 8.070% 850200452 67 MF Mt. Arlington NJ 2829,~~730~~588.0320 16,~~991~~133.8770 6.800% 600871433 68 RT Tampa FL 3233,~~618~~667.4212 54,~~802~~754.9525 7.720% 600871434 69 OF Cupertino CA 30,~~378~~318.1367 9,~~869~~928.2773 7.230% 310900364 70 MU Highlands Ranch CO 3132,~~613~~642.1323 32,~~759~~730.3626 7.620% 310900275 71 OF Marietta GA 3031,~~567~~560.0387 32,~~949~~955.6985 7.370% 600871436 72 IN Honolulu HI 3233,~~120~~088.0271 1514,~~144~~175.4778 7.820% 850200479 73 RT Ocoee FL 27,766.67 0.00 6.800% 600871437 74 IN Orange CA 2829,~~166~~080.5080 43,~~065~~151.8555 7.020% 850200453 75 MF Alexandria VA 2526,~~494~~319.5035 43,~~529~~704.7893 6.400% 310900389 76 IN Milpitas CA 29,~~076~~988.4592 87,~~786~~873.4396 7.500% 850200462 77 MF Hayward CA 2728,~~397~~288.6250 32,~~544~~653.8799 7.330% 600871438 78 OF Chelmsford MA 2627,~~269~~122.4028 32,~~759~~907.9305 7.030% 310900350 79 OF Rancho Cordova CA 26,~~117~~964.3893 32,~~821~~973.2368 7.000% 600871439 80 OF Washington DC DC 2728,~~966~~877.8745 32,~~282~~371.0648 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 2627,~~901~~766.9526 4,~~921~~056.0170 7.650% 600871442 84 IN Waltham MA 2627,~~717~~586.3258 32,~~261~~392.6539 7.590% 600871443 85 RT Lawrenceville GA 23,~~079~~827.4308 3,~~799~~052.7510 6.620% 600871444 86 OF Fort Lauderdale FL 26,~~081~~930.2482 2,~~961~~111.4587 7.760% 600871445 87 IN Charlotte NC 2324,~~705~~447.8928 7,~~960~~218.2889 7.120% 600871446 88 RT Columbus OH 2425,~~912~~694.7080 76,~~433~~651.4333 7.550% 310900205 89 OT Farmington NM 2425,~~298~~060.8834 76,~~631~~870.9852 7.380% 600871447 90 RT Martinez GA 2324,~~849~~624.0634 32,~~132~~357.7951 7.300% 600871448 91 IN Waltham MA 2425,~~517~~314.0774 2,~~993~~195.0538 7.590% 310900344 92 MF Garden Grove CA 2324,~~631~~399.0881 2,~~939~~170.0734 7.500% 600871449 93 SS Columbus OH 2425,~~470~~258.7108 43,~~039~~252.9356 8.140% 600871450 94 RT Sherman Oaks CA 20,~~051~~702.5713 2,~~999~~348.4387 6.900% 600871451 95 OF Charlestown MA 2021,~~542~~200.4132 43,~~396~~738.1726 7.090% 600871452 96 RT Raleigh NC 20,~~162~~807.3656 43,~~485~~840.6747 6.960% 600871453 97 SS Houston TX 2223,~~776~~518.2180 21,~~385~~642.4384 8.090% 600871454 98 RT Selden NY 20,~~092~~746.9202 2,~~657~~004.1404 7.280% 310900370 99 MH Yucaipa CA 1920,~~982~~632.5227 21,~~581~~931.3257 7.350% 310900397 100 OF San Diego CA 1819,~~685~~284.9202 43,~~107~~509.7161 7.000% 600871455 101 OF Garfield Heights OH 19,~~225~~842.8146 3,~~883~~266.4075 7.240% 600871456 102 SS Plano TX 1920,~~589~~226.6863 21,~~522~~885.8388 7.380% 600871457 103 MF Colorado Springs CO 1112,~~935~~323.4219 1,~~626~~239.8104 7.190% 600871458 104 MF Colorado Springs CO 67,~~862~~085.8684 ~~935~~712.4244 7.190% 600871459 105 OF Mayfield Village OH 19,~~023~~629.1702 43,~~422~~816.5570 7.420% 310900338 106 SS Bakersfield CA 19,~~278~~883.2583 54,~~584~~979.8931 7.700% 600871460 107 IN Carlsbad CA 1718,~~437~~003.7379 21,~~521~~955.3428 7.000% 600871461 108 OF Mission Viejo CA 17,~~361~~924.4075 21,~~557~~994.4005 6.980% 600871462 109 IN Northvale NJ 17,~~294~~856.0223 21,~~264~~701.1291 7.310% 600871463 110 MF Atlanta GA 18,~~016~~602.3305 21,~~198~~612.2351 7.830% 310900245 111 IN Salt Lake City UT 19,~~221~~849.9469 1,~~802~~174.7499 8.360% 600871464 112 RT Rockland MA 18,~~376~~967.5651 32,~~085~~494.7580 8.130% 850200482 113 MF Dallas TX 16,~~309~~799.1064 87,~~360~~870.8430 7.375% 850200564 114 RT Wilmington DE 1516,~~941~~451.0485 32,~~306~~795.3352 7.220% 600871465 115 OF Ann Arbor MI 1415,~~648~~123.1081 21,~~068~~592.5079 7.050% 310900384 116 IN Irvine CA 14,~~466~~929.5546 32,~~202~~740.9302 7.000% 310900301 117 SS North Hollywood CA 16,~~097~~614.4577 2,~~867~~350.9159 7.800% 310900331 118 IN Auburn Hills MI 1415,~~738~~179.5336 87,~~083~~642.0421 7.250% 850200443 119 IN Pflugerville TX 15,~~275~~772.5672 1,~~852~~355.1600 7.540% 310900361 120 IN King of Prussia PA 1314,~~907~~353.9400 32,~~070~~625.0802 7.010% 850200455 121 RT Santa Monica CA 14,~~519~~914.7288 13,~~528~~133.7559 7.625% 310900329 122 MF Cedar Rapids IA 1415,~~770~~250.4514 1,~~921~~442.9526 7.750% 310900310 123 RT Shreveport LA 15,~~067~~552.8623 2,~~646~~162.4508 7.850% 920900385 124 RT Augusta GA 1415,~~773~~254.0624 1,~~688~~207.5335 7.740% 700200412 125 MF Sharpsville PA 14,~~171~~626.9380 2,~~735~~280.2134 7.440% 310900392 126 IN Torrance CA 13,~~039~~428.3894 7,~~447~~057.1458 7.030% 310900302 127 SS Dallas TX 1516,~~506~~006.2449 21,~~274~~774.3914 8.490% 920900334 128 RT Shelbyville TN 14,~~032~~483.53 2,~~509~~058.17 7.750% 310900335 129 RT Katy TX 12,~~195~~587.9909 2,~~428~~036.0898 7.380% 310900381 130 MF Boston MA 12,~~149~~530.4417 3,~~815~~435.9926 7.380% 920900358 131 MF Murfreesboro TN 11,~~578~~940.5832 3,~~987~~625.4874 7.050% 310900325 132 MF New Hope MN 1112,~~810~~164.6724 6,~~435~~081.3275 7.240% 310900362 133 IN Plymouth MN 1112,~~968~~352.2827 21,~~340~~956.7374 7.420% 600871466 134 RT Roanoke VA 1112,~~993~~378.1147 21,~~196~~811.3600 7.620% 310900149 135 SS Tucson AZ 13,~~243~~642.6194 5,~~465~~066.3300 8.950% 310900336 136 OF El Dorado Hills CA 11,~~157~~515.0611 21,~~144~~786.7873 7.500% 310900337 137 SS Bakersfield CA 11,~~414~~773.7532 32,~~306~~948.8528 7.700% 310900312 138 SS Sierra Vista AZ 1112,~~927~~311.1139 1,~~870~~486.7749 8.250% 600871467 139 IN Huntington Beach CA 10,~~134~~463.2236 1,~~414~~085.2713 7.120% 310900174 140 IN Phoenix AZ 11,~~143~~446.1204 9,~~680~~377.7280 8.220% 310900399 141 IN Santa Clarita CA 10,~~310~~645.1048 ~~1,288~~953.5719 7.470% 310900333 142 IN San Diego CA 10,~~185~~512.9072 1,~~975~~648.2745 7.470% 310900286 143 RT Richmond VA 10,~~068~~379.3827 3,~~844~~533.2637 7.470% 310900349 144 RT Denver CO 910,~~705~~021.0218 ~~1,093~~776.0488 7.800% 310900357 145 MF Fresno CA 9,~~014~~306.0389 ~~1,218~~925.6175 7.250% 310900378 146 RT Ventura CA 89,~~880~~164.4489 1,~~874~~590.8439 7.160% 310900341 147 OF Burlingame CA 9,~~180~~456.9042 4,~~724~~448.2977 7.500% 850200287 148 IN Carol Stream IL 910,~~859~~176.9579 1,~~717~~400.2945 8.000% 310900345 149 MF Kansas City MO 8,~~311~~560.4718 4,~~508~~259.1039 7.300% 310900303 150 SS Carrollton TX 9,~~472~~777.1472 1,~~389~~083.3375 8.490% 310900314 151 OF Menlo Park CA 8,~~636~~913.1763 1,~~560~~283.7731 7.750% 310900151 152 SS Tucson AZ 910,~~843~~140.2202 43,~~062~~765.0828 8.950% 310900346 153 IN Sacramento CA 8,~~134~~396.8512 1,~~491~~230.3811 7.700% 310900365 154 IN Indianapolis IN 7,~~595~~839.8488 1,~~389~~145.4743 7.650% 310900273 155 IN Lynnwood WA 67,~~961~~184.6597 1,~~352~~128.0068 7.500% 310900340 156 OF Tustin CA 67,~~924~~146.1069 1,~~223~~001.9435 7.790% 310900294 157 OF Palm Desert CA 6,~~181~~380.9723 1,~~207~~009.9468 7.500% 310900323 158 IN Phoenix AZ 6,~~343~~547.4735 ~~1,134~~930.2840 7.750% 310900342 159 OF Vacaville CA 56,~~873~~048.2772 3,~~255~~079.3691 7.250% 310900348 160 IN Fresno CA 56,~~837~~027.1948 ~~625~~435.8152 7.950% 310900320 161 MF Tucson AZ 4,~~294~~432.0824 ~~722~~584.7357 8.000% Totals 6,~~377~~532,~~147~~595.2287 ~~994~~839,~~842~~393.6297

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 56,786,252.99 56,742,697.63 01/01/2002 850200569 N/A 12/01/2007 N 17,740,000.00 17,740,000.00 01/01/2002 850200567 N/A 12/01/2007 N 17,305,000.00 17,305,000.00 01/01/2002 850200568 N/A 12/01/2007 N 14,955,000.00 14,955,000.00 01/01/2002 600871400 05/01/2011 05/01/2031 N 45,803,031.16 45,778,304.29 01/01/2002 850200450 N/A 06/01/2011 N 36,329,576.75 36,304,004.10 01/01/2002 310900363 N/A 06/01/2011 N 34,842,296.19 34,818,807.46 01/01/2002 600871401 N/A 04/01/2011 N 31,806,592.61 31,784,824.78 01/01/2002 700200449 06/01/2011 06/01/2026 N 26,245,852.09 26,222,434.79 01/01/2002 310900219 N/A 12/01/2010 N 25,828,115.34 25,816,627.48 01/01/2002 600871402 N/A 06/01/2011 N 19,442,728.87 19,435,246.30 01/01/2002 600871403 N/A 12/05/2010 N 19,107,466.72 19,098,459.61 01/05/2002 600871404 N/A 06/01/2011 N 16,577,977.67 16,557,212.61 01/01/2002 310900355 N/A 05/01/2011 N 16,219,764.77 16,209,389.39 01/01/2002 310900372 N/A 05/01/2011 N 13,442,193.90 13,434,937.10 01/01/2002 310900248 N/A 01/01/2016 N 12,410,506.56 12,403,757.43 01/01/2002 310900393 N/A 05/01/2011 N 12,309,889.58 12,297,781.38 01/01/2002 600871405 N/A 05/01/2011 N 11,998,312.30 11,983,430.35 01/01/2002 600871408 N/A 05/01/2011 N 10,863,516.15 10,843,507.57 01/01/2002 600871409 N/A 05/01/2011 N 10,745,494.42 10,738,413.20 01/01/2002 600871410 N/A 05/01/2011 N 10,641,198.18 10,632,591.99 01/01/2002 310900189 N/A 03/01/2016 N 10,398,654.98 10,387,983.62 01/01/2002 600871411 N/A 11/01/2008 N 10,364,455.09 10,354,284.59 01/01/2002 700200411 N/A 04/01/2011 N 10,245,566.57 10,239,627.95 01/01/2002 310900283 N/A 03/01/2011 N 9,906,012.00 9,896,149.86 01/01/2002 700200481 N/A 06/01/2011 N 9,759,937.31 9,754,103.41 01/01/2002 850200460 N/A 06/01/2006 N 9,500,000.00 9,500,000.00 01/01/2002 600871412 N/A 03/01/2012 N 9,205,000.00 9,205,000.00 01/01/2002 310900191 N/A 03/01/2006 N 9,100,201.76 9,095,350.93 01/01/2002 310900339 N/A 03/01/2011 N 9,074,941.57 9,070,055.85 01/01/2002 600871413 N/A 05/01/2008 N 6,280,394.15 6,273,307.99 01/01/2002 600871414 N/A 05/01/2008 N 2,732,690.31 2,729,607.01 01/01/2002 600871415 N/A 05/01/2011 N 8,461,439.03 8,456,534.62 01/01/2002 700200451 N/A 06/01/2011 N 8,219,437.24 8,215,103.58 01/01/2002 600871416 N/A 06/01/2011 N 8,050,666.88 8,043,115.04 01/01/2002 310900079 N/A 03/01/2011 N 7,951,451.01 7,946,603.13 01/01/2002 700200440 N/A 06/01/2021 N 7,876,986.55 7,870,545.34 01/01/2002 310900428 N/A 04/01/2011 N 7,856,983.86 7,852,255.46 01/01/2002 600871417 N/A 03/01/2021 N 7,729,316.60 7,721,937.28 01/01/2002 600871418 N/A 06/01/2009 N 7,682,397.90 7,670,811.16 01/01/2002 600871419 N/A 05/01/2011 N 7,680,000.00 7,680,000.00 01/01/2002 600871420 N/A 06/01/2011 N 7,443,720.93 7,434,148.38 01/01/2002 850200454 N/A 06/01/2011 N 7,362,521.02 7,356,809.25 01/01/2002 600871421 N/A 06/01/2011 N 7,357,692.95 7,353,670.21 01/01/2002 600871422 N/A 06/01/2011 N 6,869,058.17 6,864,454.37 01/01/2002 600871423 N/A 06/01/2011 N 6,803,167.19 6,795,864.56 01/01/2002 600871424 N/A 06/01/2011 N 6,755,353.80 6,748,434.29 01/01/2002 700200409 04/01/2011 04/01/2031 N 6,714,416.89 6,710,537.32 01/01/2002 310900317 N/A 04/01/2011 N 6,634,810.05 6,627,090.01 01/01/2002 600871425 N/A 06/01/2011 N 6,373,771.74 6,369,950.04 01/01/2002 310900328 N/A 03/01/2011 N 6,234,609.41 6,227,663.16 01/01/2002 600871426 N/A 06/01/2011 N 5,955,466.95 5,947,890.76 01/01/2002 310900289 N/A 03/01/2011 N 5,962,751.86 5,959,015.05 01/01/2002 600871427 N/A 12/01/2010 N 5,964,670.25 5,961,573.67 01/01/2002 850200428 N/A 05/01/2011 N 5,924,248.51 5,913,664.09 01/01/2002 600871428 N/A 07/01/2011 N 5,719,001.76 5,713,144.42 01/01/2002 600871429 N/A 06/01/2011 N 5,721,997.46 5,717,760.64 01/01/2002 600871430 N/A 03/01/2010 N 5,656,349.50 5,653,768.99 01/01/2002 600871431 N/A 04/01/2011 N 5,451,188.72 5,445,466.41 01/01/2002 310900351 N/A 04/01/2011 N 5,419,732.95 5,416,390.03 01/01/2002 600871432 N/A 04/01/2011 N 5,369,998.74 5,359,713.38 01/01/2002 310900375 N/A 05/01/2011 N 5,373,817.31 5,370,441.42 01/01/2002 700200416 N/A 05/01/2021 N 5,205,889.30 5,201,379.43 01/01/2002 850200452 N/A 06/01/2016 N 5,053,013.10 5,036,879.40 01/01/2002 600871433 N/A 05/01/2021 N 5,064,417.54 5,059,663.29 01/01/2002 600871434 N/A 05/01/2011 N 5,032,144.03 5,022,215.30 01/01/2002 310900364 N/A 04/01/2011 N 4,974,686.53 4,971,956.27 01/01/2002 310900275 N/A 04/01/2011 N 4,973,043.36 4,970,087.51 01/01/2002 600871436 N/A 06/01/2016 N 4,913,758.76 4,899,582.98 01/01/2002 850200479 N/A 06/01/2006 N 4,900,000.00 4,900,000.00 01/01/2002 600871437 N/A 05/01/2011 N 4,810,719.65 4,807,568.10 01/01/2002 850200453 N/A 06/01/2011 N 4,775,689.35 4,771,984.42 01/01/2002 310900389 N/A 05/01/2011 N 4,643,445.57 4,635,571.61 01/01/2002 850200462 N/A 06/01/2016 N 4,481,740.30 4,479,086.31 01/01/2002 600871438 N/A 06/01/2011 N 4,480,347.40 4,477,440.35 01/01/2002 310900350 N/A 04/01/2011 N 4,473,444.48 4,470,470.80 01/01/2002 600871439 N/A 04/01/2011 N 4,377,950.44 4,375,578.96 01/01/2002 600871440 N/A 03/01/2011 N 2,850,000.00 2,850,000.00 01/01/2002 600871441 N/A 03/01/2011 N 1,400,000.00 1,400,000.00 01/01/2002 310900343 N/A 04/01/2011 N 4,214,992.01 4,210,935.31 01/01/2002 600871442 N/A 02/01/2011 N 4,220,820.53 4,218,428.14 01/01/2002 600871443 N/A 06/01/2011 N 4,179,782.60 4,176,730.50 01/01/2002 600871444 N/A 04/01/2011 N 4,030,219.46 4,028,107.59 01/01/2002 600871445 N/A 04/01/2021 N 3,987,414.69 3,980,195.80 01/01/2002 600871446 N/A 05/01/2021 N 3,952,201.09 3,945,549.76 01/01/2002 310900205 N/A 04/01/2021 N 3,943,405.87 3,936,535.35 01/01/2002 600871447 N/A 05/01/2011 N 3,917,260.80 3,914,903.29 01/01/2002 600871448 N/A 02/01/2011 N 3,873,223.49 3,871,028.11 01/01/2002 310900344 N/A 03/01/2011 N 3,778,034.38 3,775,864.04 01/01/2002 600871449 N/A 11/01/2010 N 3,603,435.49 3,600,182.93 01/01/2002 600871450 N/A 06/01/2011 N 3,484,229.65 3,481,880.78 01/01/2002 600871451 N/A 05/01/2006 N 3,472,457.46 3,468,719.20 01/01/2002 600871452 N/A 05/01/2011 N 3,471,783.44 3,467,942.97 01/01/2002 600871453 N/A 12/01/2010 N 3,376,038.25 3,374,395.41 01/01/2002 600871454 N/A 05/01/2011 N 3,309,362.19 3,307,358.15 01/01/2002 310900370 N/A 05/01/2011 N 3,259,871.44 3,257,939.87 01/01/2002 310900397 N/A 05/01/2011 N 3,199,192.54 3,195,682.93 01/01/2002 600871455 N/A 07/01/2011 N 3,182,715.71 3,179,448.96 01/01/2002 600871456 N/A 04/01/2011 N 3,182,790.59 3,180,904.71 01/01/2002 600871457 N/A 05/01/2011 N 1,990,375.98 1,989,136.94 01/01/2002 600871458 N/A 05/01/2011 N 1,144,466.19 1,143,753.75 01/01/2002 600871459 N/A 05/01/2011 N 3,072,100.60 3,068,283.90 01/01/2002 310900338 N/A 04/01/2021 N 2,998,817.69 2,993,838.38 01/01/2002 600871460 N/A 06/01/2011 N 2,986,803.07 2,984,847.79 01/01/2002 600871461 N/A 04/01/2011 N 2,982,211.13 2,980,217.08 01/01/2002 600871462 N/A 05/05/2011 N 2,836,698.73 2,834,996.82 01/05/2002 600871463 N/A 12/01/2010 N 2,758,925.39 2,757,312.88 01/01/2002 310900245 N/A 03/01/2011 N 2,757,327.23 2,756,152.24 01/01/2002 600871464 N/A 09/01/2010 N 2,709,321.16 2,706,826.36 01/01/2002 850200482 N/A 07/01/2016 N 2,645,323.93 2,637,453.63 01/01/2002 850200564 N/A 04/01/2011 N 2,646,173.32 2,643,377.80 01/01/2002 600871465 N/A 07/01/2011 N 2,491,225.19 2,489,632.40 01/01/2002 310900384 N/A 04/01/2006 N 2,476,777.33 2,474,037.31 01/01/2002 310900301 N/A 02/01/2011 N 2,473,662.81 2,471,312.22 01/01/2002 310900331 N/A 03/01/2016 N 2,431,398.42 2,423,756.21 01/01/2002 850200443 N/A 05/01/2011 N 2,429,272.18 2,427,917.18 01/01/2002 310900361 N/A 04/01/2011 N 2,377,746.55 2,375,121.53 01/01/2002 850200455 N/A 06/01/2011 N 2,271,541.37 2,258,407.78 01/01/2002 310900329 N/A 04/01/2011 N 2,316,879.23 2,315,436.97 01/01/2002 310900310 N/A 02/01/2011 N 2,300,720.93 2,298,558.85 01/01/2002 920900385 N/A 04/01/2011 N 2,288,708.48 2,287,501.13 01/01/2002 700200412 N/A 05/01/2011 N 2,283,059.82 2,280,779.48 01/01/2002 310900392 N/A 04/01/2016 N 2,218,335.67 2,211,278.09 01/01/2002 310900302 N/A 02/01/2011 N 2,189,420.93 2,187,646.79 01/01/2002 920900334 N/A 03/01/2011 N 2,170,269.22 2,168,211.05 01/01/2002 310900335 N/A 03/01/2011 N 1,980,659.70 1,978,622.72 01/01/2002 310900381 N/A 04/01/2011 N 1,971,702.92 1,968,267.66 01/01/2002 920900358 N/A 03/01/2021 N 1,966,833.81 1,963,208.07 01/01/2002 310900325 N/A 04/01/2016 N 1,951,134.69 1,945,052.94 01/01/2002 310900362 N/A 04/01/2011 N 1,933,229.91 1,931,273.17 11/01/2001 600871466 N/A 05/01/2011 N 1,886,483.13 1,884,672.13 01/01/2002 310900149 N/A 08/01/2015 N 1,770,213.93 1,765,147.93 01/01/2002 310900336 N/A 03/01/2011 N 1,782,985.17 1,781,198.44 01/01/2002 310900337 N/A 04/01/2021 N 1,775,615.71 1,772,667.43 01/01/2002 310900312 N/A 02/01/2011 N 1,732,981.09 1,731,494.60 12/01/2001 600871467 N/A 05/01/2011 N 1,706,600.34 1,705,515.21 01/01/2002 310900174 N/A 03/01/2011 N 1,617,052.55 1,607,674.75 01/01/2002 310900399 N/A 04/01/2011 N 1,654,951.68 1,653,998.49 01/01/2002 310900333 N/A 03/01/2011 N 1,634,313.86 1,632,665.41 01/01/2002 310900286 N/A 02/01/2019 N 1,613,566.30 1,610,032.93 01/01/2002 310900349 N/A 03/01/2011 N 1,491,987.18 1,491,210.30 01/01/2002 310900357 N/A 03/01/2011 N 1,490,758.00 1,489,832.25 01/01/2002 310900378 N/A 04/01/2011 N 1,486,466.24 1,484,875.85 01/01/2002 310900341 N/A 04/01/2016 N 1,464,220.18 1,459,771.41 01/01/2002 850200287 N/A 09/01/2010 N 1,477,275.50 1,475,875.05 01/01/2002 310900345 N/A 03/01/2011 N 1,361,760.44 1,357,501.05 01/01/2002 310900303 N/A 02/01/2011 N 1,337,429.08 1,336,345.33 01/01/2002 310900314 N/A 02/01/2011 N 1,335,652.56 1,334,369.25 01/01/2002 310900151 N/A 08/01/2015 N 1,315,699.51 1,311,934.23 01/01/2002 310900346 N/A 02/01/2011 N 1,266,276.92 1,265,046.81 01/01/2002 310900365 N/A 04/01/2011 N 1,190,115.37 1,188,969.94 01/01/2002 310900273 N/A 02/01/2011 N 1,112,511.68 1,111,383.00 01/01/2002 310900340 N/A 03/01/2016 N 1,065,389.69 1,064,388.34 01/01/2002 310900294 N/A 01/01/2011 N 987,907.19 986,897.51 01/01/2002 310900323 N/A 03/01/2011 N 981,080.63 980,150.23 01/01/2002 310900342 N/A 02/01/2016 N 968,871.53 965,791.62 01/01/2002 310900348 N/A 03/01/2011 N 880,459.94 880,024.42 01/01/2002 310900320 N/A 02/01/2011 N 643,389.94 642,805.37 01/01/2002 Totals 1,023,678,305.63 1,022,838,911.66 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 01/15/2002 1 $1,931,273.17 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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 01/15/2002 0 $0.00 0 $0.00 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 01/15/2002 7.469273% 7.421658% 117 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) ~~310900245~~310900362 ~~111~~133 01 11/01/2001 2014,~~932~~225.7277 2028,~~932~~454.7214 B1 ~~310900362~~310900312 ~~133~~138 0 1112/01/2001 13,~~825~~708.1235 13,~~825~~708.1235 B Totals 2 3427,~~757~~934.8412 3442,~~757~~162.8449

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~310900245 2,759,129.96 0.00~~ 310900362 13 10/04/2001 1,935,570.64 45,~~993~~058.7488 310900312 1,732,981.08 0.00 Totals 43,~~694~~668,~~700~~551.6072 45,~~993~~058.7488 Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by deliquency code: Total for Status Code = B1 (21 ~~loans~~loan) 3414,~~757~~225.8477 3428,~~757~~454.8414 41,~~694~~935,~~700~~570.6064 45,~~993~~058.7488 Total for Status Code = B (1 loan) 13,708.35 13,708.35 1,732,981.08 0.00

(1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master 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 1,931,273.17 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 290 (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