8-K 1 mdc01top.txt APRIL 8K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : April 16, 2001 (Date of earliest event reported) Commission File No.: 333-77215 Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2001-TOP1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) Pending (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, Maryland 21044 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On April 16, 2001 a distribution was made to holders of Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2001-TOP1. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2001-TOP1 relating to the April 16, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates Series 2001-TOP1 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: April 16, 2001 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates Series 2001-TOP1, relating to the April 16, 2001 distribution. Wells Fargo Bank Minnesota, N.A. Morgan Stanley Corporate Trust Services Dean Witter Capital I, Inc. 11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates Columbia, MD 21044 Series 2001-TOP1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 04/16/2001 Record Date: 03/30/2001 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 15 Principal Prepayment Detail 16 Historical Detail 17 Delinquency Loan Detail 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Underwriter Morgan Stanley Dean Witter Capital I, Inc. 1585 Broadway New York, NY 10036 Contact: General Information Number Phone Number : (212) 761-4700 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: (415) 222-2364 Special Servicer GMAC Commercial Mortgage Corporation 550 California Street, 12th Floor San Francisco, CA 94104 Contact: Henry Bieber Phone Number: (415) 835-9268 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 61746WFJ4 6.020000% 65,000,000.00 6564,~~000~~252,~~000~~279.0097 ~~747~~499,~~720~~319.0324 A-2 61746WFK1 6.320000% 203,500,000.00 ~~203~~202,~~500~~752,~~000~~279.0097 ~~747~~499,~~720~~319.0324 A-3 61746WGA2 6.460000% 138,500,000.00 138,500,000.00 0.00 A-4 61746WGB0 6.660000% 575,962,000.00 575,962,000.00 0.00 B 61746WFL9 6.810000% 34,693,000.00 34,693,000.00 0.00 C 61746WFM7 7.000000% 31,801,000.00 31,801,000.00 0.00 D 61746WFN5 7.190000% 11,565,000.00 11,565,000.00 0.00 E 61746WFR6 67.~~950000~~532619% 27,465,000.00 27,465,000.00 0.00 F 61746WFS4 7.~~370000~~952619% 10,118,000.00 10,118,000.00 0.00 G 61746WFT2 6.320000% 18,770,335.00 18,770,335.00 0.00 H 61746WFU9 6.320000% 8,673,000.00 8,673,000.00 0.00 J 61746WFV7 6.320000% 5,783,000.00 5,783,000.00 0.00 K 61746WFW5 6.320000% 5,782,000.00 5,782,000.00 0.00 L 61746WFX3 6.320000% 6,649,000.00 6,649,000.00 0.00 M 61746WFY1 6.320000% 3,099,000.00 3,099,000.00 0.00 N 61746WFZ8 6.320000% 9,044,170.00 9,044,170.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 R-III N/A 0.000000% 0.00 0.00 0.00 1,156,404,505.00 1,~~156~~154,~~404~~909,~~505~~064.0094 1998,~~495,440~~638.0648

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Ending Balance Level(1) A-1 61746WFJ4 ~~326~~322,~~083~~332.3327 0.00 0.00 1821,~~073,803~~651.3651 6463,~~252~~752,~~279~~960.9773 15.0203% A-2 61746WFK1 1,~~071~~067,~~766~~828.67 0.00 0.00 1,~~819~~567,~~486~~147.7091 202,~~752~~252,~~279~~960.9773 15.0203% A-3 61746WGA2 745,591.67 0.00 0.00 745,591.67 138,500,000.00 15.0203% A-4 61746WGB0 3,196,589.10 0.00 0.00 3,196,589.10 575,962,000.00 15.0203% B 61746WFL9 196,882.78 0.00 0.00 196,882.78 34,693,000.00 12.0102% C 61746WFM7 185,505.83 0.00 0.00 185,505.83 31,801,000.00 9.2627% D 61746WFN5 69,293.63 0.00 0.00 69,293.63 11,565,000.00 8.2627% E 61746WFR6 ~~159~~172,~~068~~402.1381 0.00 0.00 ~~159~~172,~~068~~402.1381 27,465,000.00 5.8889% F 61746WFS4 6267,~~141~~053.3883 0.00 0.00 6267,~~141~~053.3883 10,118,000.00 5.0001% G 61746WFT2 98,857.10 0.00 0.00 98,857.10 18,770,335.00 3.38% H 61746WFU9 45,677.80 0.00 0.00 45,677.80 8,673,000.00 2.63% J 61746WFV7 30,457.13 0.00 0.00 30,457.13 5,783,000.00 2.13% K 61746WFW5 30,451.87 0.00 0.00 30,451.87 5,782,000.00 1.63% L 61746WFX3 35,018.07 0.00 0.00 35,018.07 6,649,000.00 1.05% M 61746WFY1 16,321.40 0.00 0.00 16,321.40 3,099,000.00 0.78% N 61746WFZ8 4547,~~162~~632.9563 0.00 0.00 4547,~~162~~632.9563 9,044,170.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% 6,~~314~~327,~~868~~896.8459 0.00 0.00 7,~~810~~326,~~308~~535.9007 1,~~154~~153,~~909~~910,~~064~~426.9446

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 61746WFP0 0.~~460000~~702282% 1,156,404,505.00 1,~~156~~154,~~404~~909,~~505~~064.0094 X-2 61746WFQ8 01.~~660000~~247021% 625,494,000.00 625,494,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 61746WFP0 ~~443~~675,~~288~~892.3978 0.00 ~~443~~675,~~288~~892.3978 1,~~154~~153,~~909~~910,~~064~~426.9446 X-2 61746WFQ8 ~~344~~650,~~021~~003.7055 0.00 ~~344~~650,~~021~~003.7055 625,494,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Prepayment Realized Loss/ Ending Beginning Principal Interest Penalties Additional Trust Balance Class CUSIP Balance Distribution Distribution Fund Expenses A-1 61746WFJ4 ~~1,000~~988.~~00000000~~49661492 117.~~50338508~~68183446 54.~~01666662~~95895800 0.00000000 0.00000000 ~~988~~980.~~49661492~~81478046 A-2 61746WFK1 ~~1,000~~996.~~00000000~~32570010 32.~~67429990~~45365720 5.~~26666668~~24731533 0.00000000 0.00000000 ~~996~~993.~~32570010~~87204290 A-3 61746WGA2 1,000.00000000 0.00000000 5.38333336 0.00000000 0.00000000 1,000.00000000 A-4 61746WGB0 1,000.00000000 0.00000000 5.55000000 0.00000000 0.00000000 1,000.00000000 B 61746WFL9 1,000.00000000 0.00000000 5.67500014 0.00000000 0.00000000 1,000.00000000 C 61746WFM7 1,000.00000000 0.00000000 5.83333323 0.00000000 0.00000000 1,000.00000000 D 61746WFN5 1,000.00000000 0.00000000 5.99166710 0.00000000 0.00000000 1,000.00000000 E 61746WFR6 1,000.00000000 0.00000000 56.~~79166685~~27718223 0.00000000 0.00000000 1,000.00000000 F 61746WFS4 1,000.00000000 0.00000000 6.~~14166634~~62718225 0.00000000 0.00000000 1,000.00000000 G 61746WFT2 1,000.00000000 0.00000000 5.26666679 0.00000000 0.00000000 1,000.00000000 H 61746WFU9 1,000.00000000 0.00000000 5.26666667 0.00000000 0.00000000 1,000.00000000 J 61746WFV7 1,000.00000000 0.00000000 5.26666609 0.00000000 0.00000000 1,000.00000000 K 61746WFW5 1,000.00000000 0.00000000 5.26666724 0.00000000 0.00000000 1,000.00000000 L 61746WFX3 1,000.00000000 0.00000000 5.26666717 0.00000000 0.00000000 1,000.00000000 M 61746WFY1 1,000.00000000 0.00000000 5.26666667 0.00000000 0.00000000 1,000.00000000 N 61746WFZ8 1,000.00000000 0.00000000 45.~~99359809~~26666681 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 61746WFP0 ~~1,000~~998.~~00000000~~70681924 0.~~38333333~~58447782 0.00000000 ~~998~~997.~~70681924~~84324730 X-2 61746WFQ8 1,000.00000000 01.~~55000000~~03918431 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 042,128.0023 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 5761,~~646~~417.6828 Less Delinquent Servicing Fees 0223.0019 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 0.00 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5761,~~646~~194.6809

Certificate Interest Reconciliation Class Accrued Net Aggregate Previously Distributable Distributable Certificate Prepayment Realized Unpaid Interest Certificate Certificate Remaining Interest Interest Losses/ (including Interest Interest Interest Unpaid Shortfall Expense Losses interest thereon) Adjustment Distribution Interest A-1 ~~326~~322,~~083~~332.3327 0.00 0.00 0.00 ~~326~~322,~~083~~332.3327 0.00 ~~326~~322,~~083~~332.3327 0.00 A-2 1,~~071~~067,~~766~~828.67 0.00 0.00 0.00 1,~~071~~067,~~766~~828.67 0.00 1,~~071~~067,~~766~~828.67 0.00 A-3 745,591.67 0.00 0.00 0.00 745,591.67 0.00 745,591.67 0.00 A-4 3,196,589.10 0.00 0.00 0.00 3,196,589.10 0.00 3,196,589.10 0.00 X-1 ~~443~~675,~~288~~892.3978 0.00 0.00 0.00 ~~443~~675,~~288~~892.3978 0.00 ~~443~~675,~~288~~892.3978 0.00 X-2 ~~344~~650,~~021~~003.7055 0.00 0.00 0.00 ~~344~~650,~~021~~003.7055 0.00 ~~344~~650,~~021~~003.7055 0.00 B 196,882.78 0.00 0.00 0.00 196,882.78 0.00 196,882.78 0.00 C 185,505.83 0.00 0.00 0.00 185,505.83 0.00 185,505.83 0.00 D 69,293.63 0.00 0.00 0.00 69,293.63 0.00 69,293.63 0.00 E ~~159~~172,~~068~~402.1381 0.00 0.00 0.00 ~~159~~172,~~068~~402.1381 0.00 ~~159~~172,~~068~~402.1381 0.00 F 6267,~~141~~053.3883 0.00 0.00 0.00 6267,~~141~~053.3883 0.00 6267,~~141~~053.3883 0.00 G 98,857.10 0.00 0.00 0.00 98,857.10 0.00 98,857.10 0.00 H 45,677.80 0.00 0.00 0.00 45,677.80 0.00 45,677.80 0.00 J 30,457.13 0.00 0.00 0.00 30,457.13 0.00 30,457.13 0.00 K 30,451.87 0.00 0.00 0.00 30,451.87 0.00 30,451.87 0.00 L 35,018.07 0.00 0.00 0.00 35,018.07 0.00 35,018.07 0.00 M 16,321.40 0.00 0.00 0.00 16,321.40 0.00 16,321.40 0.00 N 47,632.63 0.00 0.00 0.00 47,632.63 0.00 4547,~~162~~632.9563 2,469.68 Total 7,~~104~~653,~~648~~792.6192 0.00 0.00 0.00 7,~~104~~653,~~648~~792.6192 0.00 7,~~102~~653,~~178~~792.9392 2,469.68

Other Required Information Available Distribution Amount (1) 8,~~597~~652,~~618~~431.9940 Principal Distribution Amount 1998,~~495,440~~638.0548 (a) Principal portion of Scheduled Payments 1998,~~495,440~~638.0548 and any Assumed Scheduled Payments (b) Principal Prepayments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Aggregate Number of Outstanding Mortgage Loans 166 Aggregate Unpaid Principal Balance of the Mortgage Loans 1,~~154~~153,~~909~~914,~~066~~486.9544 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,~~154~~153,~~909~~910,~~066~~428.9850 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 5761,~~646~~194.6809 Servicing Fee paid 5761,~~646~~194.6809 Special Servicing Fee paid 0.00 Trustee Fee Paid ~~824~~887.3166 Paying Agent Fee Paid 1,~~236~~331.3044 (1) The Available Distribution Amount includes any Prepayment Premiums.

Expense Losses (Additional Trust Fund Expenses) 0.00 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii) Indemnification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination

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

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % Of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 1,000,000 6 5,~~039~~028,~~354~~205.2693 0.44 ~~133~~132 8.~~2874~~2875 1.~~785511~~785090 1,000,001 to 2,000,000 32 48,~~171~~114,~~649~~001.1872 4.17 ~~140~~139 8.~~1065~~1066 1.~~601739~~601700 2,000,001 to 3,000,000 29 71,~~190~~115,~~932~~907.5083 6.16 ~~119~~118 8.1873 1.~~511774~~511995 3,000,001 to 4,000,000 9 31,~~538~~520,~~444~~053.8990 2.73 ~~109~~108 7.8600 1.~~591915~~591846 4,000,001 to 5,000,000 15 68,~~576~~498,~~251~~056.8517 5.94 ~~119~~118 7.~~9546~~9545 1.~~451775~~451664 5,000,001 to 6,000,000 16 8988,~~043~~959,~~541~~960.2389 7.71 ~~109~~108 7.8460 1.~~533103~~533074 6,000,001 to 7,000,000 10 64,~~676~~635,~~543~~628.6365 5.60 ~~123~~122 7.~~9124~~9126 1.~~621156~~621180 7,000,001 to 8,000,000 11 83,~~514~~433,~~867~~808.0675 7.23 ~~110~~109 7.8066 1.~~702845~~702790 8,000,001 to 9,000,000 2 17,~~132~~098,~~500~~486.6573 1.48 8281 7.6199 1.~~889228~~888907 9,000,001 to 10,000,000 9 86,~~688~~594,~~561~~555.7418 7.5150 ~~110~~109 7.~~4800~~4801 1.~~846974~~846937 10,000,001 to 15,000,000 12 152,~~654~~503,~~569~~293.5806 13.22 ~~113~~112 7.~~9126~~9125 1.~~861337~~861746 15,000,001 to 20,000,000 7 124,~~831~~743,~~791~~812.9129 10.81 9392 7.~~6165~~6166 1.~~613931~~613903 20,000,001 to 25,000,000 1 24,~~949~~937,~~356~~748.4304 2.16 ~~117~~116 7.9900 1.610000 25,000,001 and greater 7 286,~~900~~726,~~702~~909.0736 24.8485 ~~103~~102 7.~~7626~~7628 1.~~565940~~565910 Totals 166 1,~~154~~153,~~909~~910,~~066~~428.9850 100.00 ~~110~~109 7.8231 1.~~640518~~640538

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 5,~~487~~484,~~116~~419.5609 0.48 ~~100~~99 8.2700 1.500000 Arizona 4 19,~~808~~793,~~601~~651.5683 1.72 ~~108~~107 8.1099 1.~~362930~~362929 California 46 369,~~692~~403,~~103~~205.3935 32.01 ~~107~~106 7.~~8081~~8082 1.~~625550~~625480 Colorado 5 38,~~674~~656,~~488~~352.9718 3.35 8685 7.~~7607~~7608 1.~~759835~~759825 Connecticut 2 42,~~413~~393,~~689~~868.3612 3.67 ~~117~~116 7.9776 1.490589 Florida 6 24,~~328~~318,~~997~~042.9098 2.11 ~~115~~114 8.1403 1.~~627692~~627673 Georgia 7 40,~~800~~774,~~067~~484.9058 3.53 ~~112~~111 8.~~0181~~0182 1.~~506092~~506101 Idaho 2 5,~~784~~777,~~284~~175.1960 0.50 ~~117~~116 8.3544 1.~~720341~~720310 Illinois 1 1,496,~~854~~115.9173 0.13 ~~117~~116 7.8200 2.160000 Indiana 3 3,~~271~~264,~~156~~265.5383 0.28 ~~156~~155 7.~~9696~~9697 1.~~338637~~338659 Maryland 2 12,~~138~~130,~~812~~935.7332 1.05 ~~117~~116 7.~~9989~~9990 1.~~431081~~431032 Massachusetts 5 26,~~870~~818,~~068~~222.0504 2.3332 ~~111~~110 7.3592 1.~~677169~~677213 Michigan 9 72,~~557~~504,~~738~~427.5304 6.28 ~~102~~101 7.5406 1.~~593318~~593205 Minnesota 6 22,~~990~~967,~~085~~937.3429 1.99 ~~151~~150 8.~~1097~~1098 1.~~318784~~318808 Missouri 2 5,~~191~~176,~~207~~152.6717 0.45 ~~101~~100 8.~~3805~~3803 1.~~853087~~852889 Nevada 2 3,~~178~~175,~~380~~722.1394 0.28 ~~158~~157 8.~~2967~~2968 1.~~737386~~737184 New Hampshire 1 2,~~995~~993,~~148~~670.9929 0.26 ~~118~~117 7.8000 1.600000 New Jersey 14 88,~~580~~512,~~736~~197.8932 7.67 ~~103~~102 7.~~9144~~9145 1.~~543914~~543897 New York 7 65,~~705~~622,~~651~~493.8608 5.69 9089 7.~~6022~~6021 2.~~608753~~609673 North Carolina 8 45,~~744~~722,~~840~~196.1498 3.96 ~~124~~123 7.8873 1.~~618448~~618501 Ohio 1 1,~~343~~342,~~508~~429.8859 0.12 ~~115~~114 8.3300 1.350000 Oklahoma 1 1,~~766~~763,~~468~~997.2088 0.15 ~~237~~236 8.5100 1.460000 Oregon 1 2,~~396~~395,~~794~~175.6686 0.21 ~~118~~117 8.0400 1.310000 Pennsylvania 3 48,~~368~~336,~~757~~080.2087 4.19 ~~105~~104 8.~~3673~~3674 1.~~401768~~401723 Tennessee 3 52,~~742~~703,~~351~~236.1222 4.57 ~~118~~117 7.5773 1.~~620104~~620099 Texas 17 105,~~629~~532,~~319~~609.3811 9.15 ~~117~~116 7.4798 1.~~628493~~628600 Various 1 14,~~771~~765,~~421~~114.0423 1.28 ~~117~~116 8.2250 1.340000 Virginia 1 9,~~779~~774,~~534~~738.9480 0.85 ~~117~~116 7.8400 1.800000 Washington 1 795,~~690~~114.2304 0.07 ~~114~~113 8.7900 1.830000 Wisconsin 4 19,~~605~~516,~~189~~396.7314 1.7069 ~~129~~128 8.3888 1.~~347478~~347633 Totals 166 1,~~154~~153,~~909~~910,~~066~~428.9850 100.00 ~~110~~109 7.8231 1.~~640518~~640538

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Unknown 1 2,~~147~~137,~~787~~468.8322 0.19 ~~130~~129 8.4000 NAP ~~less than~~ 1.00 or less 0 0.00 0.00 0 0.0000 0.000000 1.01 to 1.10 0 0.00 0.00 0 0.0000 0.000000 1.11 to 1.20 2 2,~~575~~570,~~059~~634.0503 0.22 ~~217~~216 8.~~8099~~8101 1.~~181361~~181370 1.21 to 1.30 30 150,~~633~~518,~~155~~105.3201 13.04 ~~117~~116 8.~~1128~~1130 1.254479 1.31 to 1.40 28 183,~~766~~650,~~889~~420.3078 15.9192 ~~117~~116 8.~~0732~~0733 1.~~347585~~347587 1.41 to 1.50 24 243,~~255~~000,~~199~~645.9405 21.06 ~~111~~110 7.~~7254~~7253 1.~~449480~~449469 1.51 to 1.60 18 132,~~773~~673,~~785~~900.4807 11.50 8685 7.~~8897~~8899 1.~~546722~~546714 1.61 to 1.70 17 154,~~264~~139,~~895~~778.7202 13.36 ~~110~~109 7.~~7255~~7256 1.~~657495~~657489 1.71 to 1.80 8 47,~~807~~738,~~786~~543.5437 4.14 ~~101~~100 7.7358 1.~~762685~~762698 1.81 and greater 38 237,~~684~~480,~~507~~933.8095 20.58 ~~111~~110 7.~~5739~~5738 2.~~343773~~343879 Totals 166 1,~~154~~153,~~909~~910,~~066~~428.9850 100.00 ~~110~~109 7.8231 1.~~640518~~640538

~~Note~~Property ~~Rate~~Type ~~Note~~(3) Property # of Scheduled % of Weighted ~~Rate~~Type ~~Loans~~Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) ~~6.499%~~Health orCare ~~Less~~4 ~~0 0~~28,894,959.0024 02.0050 0111 07.~~0000~~6116 03.~~000000~~518983 ~~6.500%~~Industrial to43 ~~7.000% 13 96~~179,~~081~~805,~~336~~083.3148 815.3258 ~~102~~110 67.~~8879~~7881 1.~~636096~~515278 ~~7.001%~~Mixed toUse ~~7.500%~~2 ~~17 230~~7,~~047~~185,~~956~~748.8912 190.9262 ~~104~~115 7.~~3919~~7044 1.~~978385~~672813 7Mobile Home Park 5 19,995,938.~~501%~~72 to1.73 77 8.~~000%~~1555 552.400158 ~~435~~Multi-Family 25 164,~~357~~144,~~443~~690.8527 3714.7023 112 7.~~8153~~6463 1.~~641164~~645425 ~~8.000%~~Office to38 ~~8.500% 66 356~~386,~~224~~380,~~457~~920.7282 3033.8448 ~~113~~105 87.~~2766~~8332 1.~~421727~~639481 ~~8.500%~~Retail to47 ~~9.000% 14 36~~359,~~083~~303,~~736~~558.1600 331.1214 111 87.~~6407~~9002 1.~~658141~~512085 ~~9.000%~~Self orStorage ~~greater~~2 ~~1 1~~8,~~114~~199,~~136~~529.0585 0.1071 ~~108~~116 98.~~0900~~3208 1.~~390000~~467780 Totals 166 1,~~154~~153,~~909~~910,~~066~~428.9850 100.00 ~~110~~109 7.8231 1.~~640518~~640538

~~Property~~Note ~~Type~~Rate ~~(3)~~Note ~~Property~~ # of Scheduled % of Weighted ~~Type~~Rate ~~Props~~Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) ~~Health~~6.500% ~~Care~~or 4less ~~28,912,441~~0 0.3700 20.5000 ~~112~~0 70.~~6116~~0000 30.~~517870~~000000 ~~Industrial~~6.501% 43to ~~179~~7.000% 13 95,~~970~~985,~~437~~781.4334 158.5832 ~~111~~101 76.~~7881~~8879 1.~~515343~~636132 ~~Mixed~~7.001% ~~Use~~to 2 7.500% 17 229,~~205~~813,~~220~~852.5906 019.6292 ~~116~~103 7.~~7047~~3919 1.~~672941~~978634 ~~Mobile Home Park 5 20,027,635~~7.01501% ~~1.73~~to 78 8.~~1558~~000% ~~2.400027~~55 ~~Multi-Family 25 164~~435,~~276~~012,~~036~~074.2084 1437.2270 ~~113~~111 7.~~6463~~8153 1.~~645426~~641145 ~~Office~~8.001% 38to ~~386~~8.500% 66 355,~~742~~930,~~468~~531.5150 3330.4985 ~~106~~112 78.~~8332~~2766 1.~~639422~~421709 ~~Retail~~8.501% 47to ~~359~~9.000% 14 36,~~571~~054,~~475~~842.7020 313.1312 ~~112~~110 78.~~9001~~6407 1.~~512140~~657921 ~~Self~~9.001% ~~Storage~~or 2greater 81 1,~~203~~113,~~352~~346.1756 0.7110 ~~117~~107 89.~~3209~~0900 1.~~467777~~390000 Totals 166 1,~~154~~153,~~909~~910,~~066~~428.9850 100.00 ~~110~~109 7.8231 1.~~640518~~640538

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~135~~132 ~~882~~868,~~842~~648,~~821~~000.2861 7675.4428 ~~115~~113 7.~~9145~~9080 1.~~656207~~661149 13 to 24 months 1013 ~~101~~114,~~423~~951,~~801~~661.2615 89.7896 9497 7.~~6449~~7264 1.~~440154~~428564 25 to 36 months 1110 9286,~~221~~954,~~893~~332.2041 7.9954 101 76.~~0173~~9940 1.~~616645~~607541 37 to 48 months 34 2429,~~620~~716,~~204~~098.1078 2.1358 7374 7.~~8967~~8125 2.~~160137~~092526 49 months and greater 7 53,~~800~~640,~~347~~335.1455 4.6665 8886 8.~~0074~~0069 1.~~563922~~564128 Totals 166 1,~~154~~153,~~909~~910,~~066~~428.9850 100.00 ~~110~~109 7.8231 1.~~640518~~640538

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 6 ~~103~~102,~~003~~942,~~675~~874.5354 8.92 5655 8.~~0900~~0901 1.~~750123~~750036 61 to 120 months 134 953,~~865~~137,~~926~~604.3881 82.5960 ~~110~~109 7.~~7820~~7821 1.~~633556~~633567 121 to 180 months 7 46,~~738~~689,~~447~~934.8386 4.05 ~~149~~148 7.~~6082~~6083 1.~~777409~~777314 181 tomonths ~~240~~and ~~months~~greater 1 6,~~662~~660,~~666~~047.5794 0.58 ~~237~~236 8.4400 1.290000 ~~241 or greater 0 0.00 0.00 0 0.0000 0.000000~~ Totals 148 1,~~110~~109,~~270~~430,~~716~~462.3115 96.1315 ~~107~~106 7.~~8072~~8073 1.~~648364~~648361

Remaining ~~Amortization~~Stated Term (~~ARD~~Fully ~~and~~Amortizing ~~Balloon~~ Loans) Remaining # of Scheduled % of Weighted ~~Amortization~~Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) ~~Interest Only 6 99,600,000.00 8.62 89 8.0386 2.198685~~ 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 02 02,788,501.0006 0.0024 0113 08.~~0000~~0645 02.~~000000~~019739 121 to 180 months 110 432,~~021~~385,~~217~~569.6925 02.3581 97147 8.~~5000~~1721 1.~~950000~~369547 181 ~~to 240~~ months 16and ~~100,150,482.35 8.67 94 7.7214 1.702301 241 or~~ greater ~~125~~6 ~~906~~9,~~499~~305,~~016~~896.2704 780.4981 ~~111~~234 78.~~7882~~4222 1.~~580602~~537313 Totals ~~148~~18 144,~~110~~479,~~270,716~~966.3135 963.1385 ~~107~~163 78.~~8072~~2177 1.~~648364~~445407

Remaining ~~Stated~~Amortization Term (~~Fully~~ARD ~~Amortizing~~and Balloon Loans) Remaining # of Scheduled % of Weighted ~~Stated~~Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 6 99,600,000.00 8.63 88 8.0386 2.198685 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 20 ~~2,804,310~~0.8200 0.2400 ~~114~~0 80.~~0645~~0000 20.~~019726~~000000 121 to 180 months 101 324,~~514~~007,~~652~~177.2598 20.8235 ~~148~~96 8.~~1723~~5000 1.~~369472~~950000 181 to 240 months 617 9115,~~319~~561,~~387~~653.6099 010.8101 ~~235~~89 87.~~4221~~6747 1.~~537327~~700612 241 orto 300 months 40 216,940,727.54 18.80 104 7.7399 1.756456 301 months and greater 084 0673,320,902.0064 058.0035 0113 07.~~0000~~8135 01.~~000000~~521365 Totals 18148 441,~~638~~109,~~350~~430,462.6715 396.8715 ~~164~~106 87.~~2177~~8073 1.~~445367~~648361

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 4154 ~~297~~380,~~634~~479,~~762~~518.2814 2532.7797 ~~113~~112 7.~~8314~~8257 1.~~739135~~607962 Unknown 1 2,~~147~~137,~~787~~468.8322 0.19 ~~130~~129 8.4000 NAP 1 year or less 4342 ~~342~~340,~~207~~109,~~623~~896.4410 29.6347 ~~112~~111 7.~~8772~~8734 1.~~590681~~591854 1 to 2 years 8169 ~~512~~431,~~918~~183,~~893~~546.4304 4437.4137 ~~106~~103 7.~~7798~~7784 1.~~623413~~715817 2 years orand greater 0 0.00 0.00 0 0.0000 0.000000 Totals 166 1,~~154~~153,~~909~~910,~~066~~428.9850 100.00 ~~110~~109 7.8231 1.~~640518~~640538 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrower on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2)Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: (i) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 700200395 1 RT Santa Monica CA ~~508~~561,~~178~~976.0396 9744,~~838~~039.1219 7.700% 850200351 2 OF Collierville TN ~~281~~280,~~041~~831.2724 33,~~605~~815.2629 7.500% 310900227 3 OF San Jose CA ~~293~~325,~~860~~345.00 0.00 8.396% 850200398 4 MF Houston TX ~~100~~110,~~061~~647.5029 2212,~~734~~148.4970 6.900% 850200396 5 MF Houston TX 3033,~~214~~410.3379 63,~~864~~668.8640 6.900% 850200397 6 MF Houston TX 2831,~~899~~956.5086 63,~~566~~508.1276 6.900% 850200376 7 MF Houston TX 2527,~~008~~654.6741 53,~~682~~036.1036 6.900% 850200372 8 MF Houston TX 9,~~016~~969.0083 21,~~048~~094.4865 6.900% 310900220 9 RT Stroudsburg PA ~~212~~235,~~675~~205.7186 3512,~~380~~850.8772 8.420% 600871200 10 IN Auburn Hills MI ~~134~~148,~~346~~536.6933 3420,~~847~~657.1248 6.820% 600871201 11 IN Sterling Heights MI 2022,~~359~~509.4985 53,~~280~~130.8953 6.820% 600871202 12 IN Livonia MI 67,~~872~~598.9688 1,~~782~~056.6169 6.820% 600871203 13 IN Warren MI 7,~~002~~742.6324 1,~~816~~076.3574 6.820% 700200349 14 OF Santa Monica CA ~~180~~179,~~092~~852.1208 3839,~~925~~165.0408 7.400% 310900171 15 OF Mountain View CA ~~154~~170,~~408~~685.0414 3923,~~542~~264.0595 7.830% 850200379 16 OF Hartford CT ~~155~~171,~~220~~658.6850 2811,~~046~~608.2139 7.990% 600871204 17 OF Englewood CO ~~115~~127,~~438~~658.3416 2310,~~006~~786.1331 7.500% 600871205 18.1 OF Middleton WI 9897,~~214~~754.9066 6566,~~748~~208.6185 8.400% 600871252 18.2 OF Middleton WI 15,~~106~~034.2551 10,~~247~~319.8761 8.400% 600871206 19 IN Middleton WI 16,~~857~~778.78 11,~~285~~364.22 8.400% 310900228 20 OF San Diego CA ~~109~~121,~~819~~446.0962 209,~~852~~225.7724 7.730% 600871207 21 MF Hamilton Township NJ ~~116~~115,~~035~~908.0517 19,~~273~~400.1503 7.900% 700200338 22 RT Troy MI ~~108~~120,~~616~~254.6717 0.00 7.980% 700200350 23 OF Greenwich CT ~~108~~119,~~245~~708.4430 198,~~675~~212.7185 7.960% 600871208 24 RT Oceanside NY 96,~~215~~043.3505 28,~~034~~206.1949 7.375% 700200375 25 HC New York NY 8796,~~500~~875.00 0.00 7.500% 850200340 26 RT Various Var 94104,~~600~~620.5164 166,~~326~~306.9481 8.225% 600871209 29 RT Duluth GA 8998,~~212~~659.3338 156,~~992~~545.9489 8.090% 700200346 30 OF Dallas TX 79,~~653~~462.8399 31,~~588~~779.8973 7.250% 600871210 31 MF Marietta GA 8088,~~158~~647.31 145,~~024~~535.24 8.230% 850200380 32 RT Rockwall TX 79,791.67 0.00 7.660% 600871211 33 OF San Antonio TX 7886,~~336~~632.8583 135,~~994~~698.4345 8.070% 600871212 34 MF Randolph NJ 7280,~~798~~505.6218 136,~~835~~128.1963 7.830% 850200364 35 RT San Jose CA 6572,~~589~~533.9704 136,~~071~~128.6659 7.500% 600871213 36 MF Raleigh NC 70,~~270~~219.9840 7,~~707~~758.2078 8.030% 600871214 37 IN Flint Township MI 71,~~216~~154.3834 9,~~123~~185.5155 8.160% 850200365 38 OF San Francisco CA 5764,~~913~~043.0012 115,~~666~~536.3927 7.450% 600871215 39 IN Los Gatos CA 5864,~~146~~231.3456 2216,~~412~~327.9876 7.500% 310900274 40 OF Raleigh NC 5561,~~244~~090.3985 115,~~622~~775.1872 7.252% 600871216 41 RT Glen Allen VA 5966,~~701~~022.2273 114,~~117~~796.6514 7.840% 600871217 42 OF Robinson Township PA 64,~~482~~371.1071 16,~~558~~669.6100 8.000% 600871218 43 RT Cambridge MA 55,~~683~~569.2241 19,~~706~~820.9778 6.930% 600871219 44 IN Clifton NJ 5966,~~997~~352.7865 104,~~506~~151.2033 8.120% 600871220 45 MF Fullerton CA 55,~~635~~553.0949 13,~~695~~777.8646 7.150% 600871221 46 IN Sunnyvale TX 5055,~~002~~284.4739 127,~~434~~152.0210 7.050% 600871222 47 RT Slingerlands NY 53,~~896~~816.3207 12,~~788~~868.6186 7.530% 600871223 48 RT Yonkers NY 5554,~~108~~973.8081 21,~~010~~145.0706 7.710% 310900266 49 IN Milpitas CA 4651,~~386~~296.6794 94,~~304~~393.1992 7.455% 600871224 50 MF Spring Valley NY 4853,~~077~~167.9294 94,~~179~~089.8381 7.740% 310900169 51 OF Mountain View CA 4853,~~753~~893.9271 127,~~356~~216.7899 7.880% 700200348 52 OF Sacramento CA 45,~~164~~100.3100 11,~~024~~088.6495 7.000% 310900155 53 RT Fort Worth TX 4954,~~240~~435.9932 116,~~469~~275.6734 8.250% 600871225 54 MF Fullerton CA 45,~~529~~463.6938 11,~~051~~117.5788 7.200% 600871226 55 RT Peoria AZ 49,~~569~~532.9464 5,~~667~~704.2757 7.900% 600871227 56 MH Flat Rock MI 53,~~305~~225.5209 11,~~314~~394.1558 8.530% 310900240 57 MF Rochester MN 4348,~~991~~598.9962 1511,~~982~~375.3067 7.760% 600871228 58 MF Tucson AZ 48,~~615~~579.6597 5,~~332~~367.0977 8.030% 600871229 59 SS Hazlet NJ 4550,~~263~~057.3774 73,~~827~~032.2083 8.200% 600871230 60 OF Boca Raton FL 4247,~~866~~404.0777 73,~~961~~422.6999 7.890% 600871231 61 OF Eden Prairie MN 4348,~~784~~422.3478 72,~~257~~618.0763 8.440% 310900183 62 MF Raleigh NC 3943,~~680~~932.6717 0.00 7.730% 600871232 63 HC Vista CA 3538,~~132~~822.8452 128,~~583~~893.6496 6.880% 700200337 64 IN Beltsville MD 4246,~~074~~531.8978 72,~~145~~688.2132 8.310% 850200360 65 RT Highlands Ranch CO 3842,~~558~~641.8550 73,~~291~~208.5388 7.750% 600871233 66 OF Paramus NJ 37,~~604~~552.9841 8,~~855~~907.2885 7.125% 600871234 67 OF Canonsburg PA 4246,~~305~~781.5639 73,~~632~~156.4461 8.660% 600871235 68 IN Parsippany NJ 3943,~~059~~178.8088 95,~~564~~445.6254 8.000% 700200285 69 OF Durham NC 3944,~~922~~150.1854 62,~~800~~572.5620 8.370% 600871236 71 RT Ossining NY 40,~~621~~532.1838 13,~~114~~203.9171 8.125% 600871237 72 OF Moorestown NJ 3437,~~234~~857.0736 73,~~063~~440.4112 7.340% 600871238 73 RT Antioch CA 3741,~~299~~249.7177 62,~~726~~776.1610 8.000% 310900209 74 IN Vernon CA 3943,~~028~~162.1834 62,~~576~~442.1600 8.375% 310900210 75 IN San Jose CA 3842,~~369~~417.6014 84,~~937~~889.4187 8.250% 600871239 76 IN Columbia MD 3337,~~543~~079.2678 85,~~725~~189.6109 7.640% 310900233 77 RT Granada Hills CA 3336,~~034~~531.4597 62,~~292~~794.2472 7.730% 700200089 78 RT Huntsville AL 3539,~~335~~075.7689 62,~~437~~697.6047 8.270% 600871240 79 IN Los Angeles CA 35,~~519~~449.1975 10,~~480~~550.7822 7.950% 600871241 80 IN Montville NJ 3538,~~029~~740.5126 52,~~842~~131.2449 8.430% 850200342 81 MU Marlborough MA 3134,~~230~~498.0293 118,~~791~~522.0817 7.600% 600871242 82 MF Winter Park FL 3337,~~711~~281.5380 52,~~881~~310.1386 8.230% 600871243 83 OF Lexington MA 31,~~843~~795.5168 7,~~746~~794.4326 7.410% 310900166 84 IN Santa Clara CA 3336,~~467~~973.7225 117,~~166~~661.6310 8.350% 600871244 85 IN Lafayette CO 3134,~~086~~378.6953 52,~~636~~344.4056 8.010% 850200344 86 RT Millis MA 3033,~~050~~156.9346 1713,~~070~~964.1663 7.770% 600871245 87 IN Boca Raton FL 3135,~~696~~053.2543 52,~~442~~085.2103 8.290% 310900217 88 HC Twin Falls ID 3033,~~360~~543.9007 96,~~785~~603.2104 8.400% 600871246 89 RT Winston Salem NC 2831,~~576~~603.9713 52,~~176~~150.2004 8.000% 600871247 90 IN New Brunswick NJ 2831,~~537~~526.4759 96,~~938~~949.7765 8.000% 600871248 91 RT Denver CO 3033,~~009~~188.6252 41,~~975~~797.9404 8.500% 700200347 92 RT Monroe GA 26,~~175~~138.8488 6,~~336~~372.0197 7.000% 310900194 93 OF Milpitas CA 2730,~~518~~400.6209 96,~~841~~960.6013 7.900% 600871249 94 OF Knoxville TN 2730,~~354~~239.1918 63,~~726~~841.7475 7.910% 700200246 95 RT Lewisville TX 2831,~~288~~272.9401 63,~~667~~684.9083 8.340% 600871250 96 MF Concord NC 2528,~~406~~097.8728 41,~~620~~929.3392 7.980% 700200345 97 MH St. Charles MO 28,~~582~~483.3763 1314,~~940~~039.9771 8.500% 850200381 98 MF New City NY 2426,~~010~~542.6304 63,~~176~~644.2685 7.740% 850200382 99 MF Jersey City NJ 2933,~~999~~175.5161 52,~~612~~436.1202 7.891% 600871251 100 RT Oceanside CA 2326,~~520~~011.4060 41,~~094~~603.6040 8.180% 700200394 101 RT San Diego CA 2124,~~706~~004.6995 41,~~109~~810.0377 7.760% 850200383 102 MH Unincorporated Gwin GA 22,~~539~~523.7336 2,~~534~~551.7007 7.750% 600871253 103 RT Franklin TN 2123,~~437~~707.2283 31,~~728~~457.4786 8.170% 600871254 104 IN Santa Fe Springs CA 2022,~~077~~203.4052 31,~~656~~530.7664 7.950% 600871255 105 MF Maitland FL 2124,~~887~~206.6870 31,~~494~~175.6159 8.670% 600871256 106 RT Highland CA 1821,~~990~~001.6563 31,~~497~~486.2628 7.880% 850200366 107 RT Nashua NH 1820,~~191~~117.2342 31,~~404~~478.8970 7.800% 310900222 108 OF Colorado Springs CO 1820,~~596~~589.6717 0.00 7.970% 600871257 109 RT Tempe AZ 1921,~~209~~236.4756 42,~~310~~283.7465 8.370% 600871258 110 RT Independence Twp. MI 1719,~~801~~666.9407 64,~~328~~464.6451 7.930% 310900175 111 IN Livermore CA 1820,~~813~~806.9092 31,~~131~~138.9997 8.440% 600871259 112 RT Middlesex NJ 1820,~~126~~046.4760 31,~~066~~146.6855 8.330% 310900124 113 RT Litchfield MN 1719,~~840~~729.1034 31,~~136~~247.3410 8.220% 850200384 114 HC San Diego CA 1820,~~330~~264.2097 31,~~919~~985.9013 8.645% 310900182 115 IN City of Industry CA 1719,~~354~~192.0122 21,~~909~~071.6241 8.440% 850200385 116 MH New Smyrna Beach FL 1516,~~046~~639.6139 21,~~958~~365.3052 7.600% 600871260 117 RT Houston TX 1618,~~508~~257.3205 ~~2,732~~983.2451 8.510% 310900202 118 MH Holt MI 1416,~~753~~308.4662 32,~~900~~345.5741 7.610% 600871261 119 IN South St. Paul MN 1517,~~853~~521.4895 42,~~274~~606.9346 8.180% 310900207 120 OF Mission Viejo CA 1617,~~104~~803.3326 32,~~707~~008.2633 8.310% 310900178 121 OF Fresno CA 1517,~~919~~565.8546 86,~~406~~760.4483 8.300% 600871262 122 MF Portland OR 16,~~069~~058.3052 1,~~608~~618.0280 8.040% 600871263 123 RT Cornelius NC 1416,~~623~~172.3648 ~~2,441~~892.8068 8.400% 850200343 124 MF Brownsville TX 1214,~~959~~287.9207 98,~~432~~105.6348 7.560% 310900218 125 RT San Jose CA 1315,~~845~~305.4795 31,~~296~~836.9749 8.090% 600871264 126 IN Moonachie NJ 1415,~~336~~854.0666 ~~2,408~~890.8323 8.390% 600871265 127 RT Alpharetta GA 1415,~~042~~529.1615 ~~2,470~~983.2425 8.240% 600871266 128 RT Suwanee GA 1416,~~529~~068.2731 ~~2,379~~840.9288 8.620% 310900223 129 IN St. Paul MN 1314,~~492~~915.0310 31,~~230~~807.4134 8.090% 600871267 130 IN Fairfield NJ 1214,~~744~~093.0441 21,~~387~~038.7841 7.810% 310900247 131 IN Sacramento CA 1213,~~441~~758.3747 21,~~422~~105.3020 7.625% 310900076 132 IN Mountain View CA 1314,~~567~~998.2903 31,~~173~~742.0026 8.380% 600871268 133 OF Phoenix AZ 1415,~~214~~714.5110 31,~~093~~593.3374 8.780% 310900232 134 IN San Jose CA 1213,~~557~~887.9088 ~~2,229~~899.0810 8.080% 600871269 135 OF West Deptford NJ 13,~~310~~287.7091 3,~~418~~440.1089 8.000% 310900164 136 OF Las Vegas NV 1314,~~014~~392.0848 ~~2,208~~830.5515 8.390% 310900185 137 MU San Francisco CA 1213,~~092~~304.6865 1210,~~162~~950.2730 7.990% 310900206 138 IN Springfield MA 1112,~~167~~345.8311 21,~~921~~744.4517 7.660% 310900180 139 RT Corsicana TX 1214,~~861~~210.3604 32,~~783~~434.5789 9.000% 600871270 140 RT Brunswick County NC 1113,~~836~~084.2937 21,~~811~~563.9082 8.300% 310900186 141 IN Buena Park CA 1112,~~248~~434.5665 21,~~783~~597.7768 7.975% 310900215 142 OF Marietta GA 1112,~~328~~514.0953 32,~~940~~754.4602 8.040% 310900237 143 RT Tulsa OK 1112,~~716~~944.5478 32,~~698~~470.5632 8.510% 700200273 144 RT Fresno CA 1112,~~683~~921.8351 ~~1,908~~671.8214 8.610% 310900200 145 OF Shoreview MN 1011,~~282~~359.8280 32,~~569~~492.8385 8.050% 310900269 146 RT McAllen TX 1011,~~474~~572.1706 32,~~350~~252.3041 8.440% 600871271 147 IN Addison IL 910,~~114~~079.5765 ~~1,704~~739.2618 7.820% 850200324 148 OF Cupertino CA 1011,~~166~~243.0708 ~~1,622~~545.6564 8.739% 310900168 150 IN Dallas TX 9,~~063~~999.35 54,~~167~~231.71 7.880% 310900197 151 MF Orlando FL 89,~~999~~952.1834 ~~1,548~~594.0993 8.280% 850200352 152 RT Indianapolis IN 89,~~252~~105.5328 43,~~805~~952.3358 7.600% 310900198 153 OF Mentor OH 89,~~717~~637.4006 1,~~998~~079.9529 8.330% 310900239 154 OF Westlake Village CA 78,~~761~~583.4447 ~~1,366~~544.9794 8.120% 310900137 155 RT Las Vegas NV 78,~~526~~315.9305 21,~~615~~827.1604 8.140% 310900213 156 MF Independence MO 78,~~263~~029.6871 1,~~781~~015.8279 7.970% 310900229 157 MF Garden City ID 78,~~296~~069.6342 ~~1,278~~505.3455 8.170% 310900167 158 OF Truckee CA 78,~~820~~648.0859 ~~1,239~~410.3079 8.765% 310900199 159 IN Fort Wayne IN 78,~~253~~018.3543 ~~1,713~~947.0799 8.180% 310900102 160 IN Oxnard CA 78,~~270~~031.2944 21,~~514~~752.0388 8.230% 310900089 161 IN Irvine CA 78,~~309~~083.6780 ~~1,253~~478.0693 8.390% 310900063 162 SS Hemet CA 78,~~888~~720.4190 ~~1,621~~789.9849 9.090% 310900234 163 RT Rice Lake WI 67,~~997~~735.1932 ~~1,639~~900.0491 8.200% 310900201 164 IN Fountain Valley CA 6,~~111~~756.7320 ~~1,527~~882.1164 7.880% 310900204 165 IN Fairfield CA 56,~~607~~169.3471 54,~~421~~859.8346 8.230% 310900184 166 IN Carrollton TX 56,~~609~~200.1194 ~~1,246~~654.7895 8.520% 310900156 167 IN Mountlake Terrace WA 56,~~447~~022.7471 ~~1,151~~576.1619 8.790% 310900211 168 IN Buena Park CA 45,~~973~~487.8299 2,~~699~~184.1396 8.060% 920900212 169 RT Indianapolis IN 45,~~826~~325.0524 21,~~489~~990.3213 8.340% Totals 7,~~161~~717,~~886~~429.3138 1998,~~495,440~~638.0548

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 700200395 11/01/2010 11/01/2030 N 84,755,637.00 84,711,597.81 04/01/2001 850200351 01/01/2011 01/01/2031 N 44,932,998.21 44,899,182.92 04/01/2001 310900227 N/A 10/01/2005 N 45,000,000.00 45,000,000.00 04/01/2001 850200398 N/A 02/01/2011 N 18,622,265.51 18,610,116.81 04/01/2001 850200396 N/A 02/01/2011 N 5,623,135.14 5,619,466.74 04/01/2001 850200397 N/A 02/01/2011 N 5,378,433.88 5,374,925.12 04/01/2001 850200376 N/A 02/01/2011 N 4,654,317.90 4,651,281.54 04/01/2001 850200372 N/A 02/01/2011 N 1,677,951.52 1,676,856.87 04/01/2001 310900220 N/A 12/01/2010 N 32,439,702.08 32,426,851.36 04/01/2001 600871200 N/A 11/01/2008 N 25,292,346.93 25,271,689.45 04/01/2001 600871201 N/A 11/01/2008 N 3,832,913.41 3,829,782.88 04/01/2001 600871202 N/A 11/01/2008 N 1,293,916.46 1,292,859.77 04/01/2001 600871203 N/A 11/01/2008 N 1,318,327.02 1,317,250.28 04/01/2001 700200349 N/A 07/01/2009 N 29,165,202.60 29,126,037.52 04/01/2001 310900171 N/A 08/01/2010 N 25,314,815.25 25,291,550.30 04/01/2001 850200379 N/A 12/01/2010 N 24,949,356.43 24,937,748.04 04/01/2001 600871204 N/A 01/01/2006 N 19,766,424.40 19,755,638.09 04/01/2001 600871205 N/A 01/01/2012 N 13,964,951.74 13,898,742.89 04/01/2001 600871252 N/A 01/01/2012 N 2,147,787.83 2,137,468.22 04/01/2001 600871206 N/A 01/01/2012 N 2,396,968.78 2,385,604.56 04/01/2001 310900228 N/A 01/01/2011 N 18,245,120.88 18,235,895.64 04/01/2001 600871207 N/A 11/01/2005 N 17,606,303.79 17,586,903.76 04/01/2001 700200338 12/01/2010 12/01/2030 N 17,500,000.00 17,500,000.00 04/01/2001 700200350 N/A 12/01/2010 N 17,464,332.93 17,456,120.08 04/01/2001 600871208 N/A 05/01/2006 N 15,627,344.40 15,599,137.91 04/01/2001 700200375 N/A 02/01/2011 N 15,000,000.00 15,000,000.00 04/01/2001 850200340 N/A 12/01/2010 N 14,771,421.04 14,765,114.23 04/01/2001 600871209 N/A 09/01/2010 N 14,162,198.36 14,155,652.47 04/01/2001 700200346 N/A 07/01/2008 N 13,152,494.09 13,120,714.36 04/01/2001 600871210 N/A 08/01/2010 N 12,508,537.41 12,503,002.17 04/01/2001 850200380 N/A 11/01/2010 N 12,500,000.00 12,500,000.00 04/01/2001 600871211 N/A 11/02/2010 N 12,466,650.08 12,460,951.63 04/02/2001 600871212 N/A 07/01/2010 N 11,939,960.38 11,933,831.75 04/01/2001 850200364 N/A 01/01/2008 N 11,230,922.96 11,224,794.37 04/01/2001 600871213 N/A 01/01/2010 N 10,493,559.49 10,485,800.71 04/01/2001 600871214 N/A 08/01/2012 N 10,463,874.03 10,454,688.48 04/01/2001 850200365 N/A 01/01/2011 N 9,982,907.00 9,977,370.73 04/01/2001 600871215 N/A 12/01/2007 N 9,945,531.87 9,929,204.11 04/01/2001 310900274 N/A 04/01/2015 N 9,782,710.07 9,776,934.35 04/01/2001 600871216 N/A 12/01/2010 N 9,779,534.94 9,774,738.80 04/01/2001 600871217 N/A 01/01/2006 N 9,655,755.78 9,639,086.78 04/01/2001 600871218 N/A 07/01/2008 N 9,622,408.81 9,602,588.03 04/01/2001 600871219 N/A 02/01/2011 N 9,489,493.80 9,485,342.47 04/01/2001 600871220 N/A 11/01/2013 N 9,323,662.36 9,309,884.90 04/01/2001 600871221 N/A 08/01/2008 N 9,106,557.11 9,099,405.01 04/01/2001 600871222 N/A 02/01/2008 N 8,576,266.33 8,563,397.47 04/01/2001 600871223 N/A 11/01/2007 N 8,556,234.32 8,535,089.26 04/01/2001 310900266 N/A 02/01/2011 N 7,990,695.81 7,986,301.89 04/01/2001 600871224 N/A 11/01/2010 N 7,977,185.00 7,973,095.19 04/01/2001 310900169 N/A 08/01/2010 N 7,942,416.99 7,935,200.00 04/01/2001 700200348 N/A 06/01/2009 N 7,731,428.92 7,720,339.97 04/01/2001 310900155 N/A 10/01/2010 N 7,662,450.34 7,656,175.00 04/01/2001 600871225 N/A 11/01/2013 N 7,577,230.32 7,566,112.44 04/01/2001 600871226 N/A 01/01/2010 N 7,523,944.56 7,518,239.99 04/01/2001 600871227 N/A 07/01/2005 N 7,487,703.45 7,476,308.87 04/01/2001 310900240 N/A 01/01/2011 N 7,272,823.63 7,261,447.96 04/01/2001 600871228 N/A 01/01/2010 N 7,259,771.92 7,254,404.15 04/01/2001 600871229 N/A 01/01/2011 N 7,089,216.12 7,086,183.29 04/01/2001 600871230 N/A 10/01/2010 N 6,977,275.73 6,973,852.74 04/01/2001 600871231 N/A 12/01/2020 N 6,662,666.57 6,660,047.94 04/01/2001 310900183 N/A 10/01/2010 N 6,600,000.00 6,600,000.00 04/01/2001 600871232 N/A 08/01/2008 N 6,552,939.25 6,544,045.29 04/01/2001 700200337 12/01/2010 12/01/2030 N 6,502,636.49 6,499,948.17 04/01/2001 850200360 N/A 01/01/2011 N 6,389,569.20 6,386,360.32 04/01/2001 600871233 N/A 06/01/2009 N 6,324,615.81 6,315,707.96 04/01/2001 600871234 N/A 08/01/2010 N 6,273,299.34 6,270,142.73 04/01/2001 600871235 N/A 10/01/2010 N 6,267,902.58 6,262,457.04 04/01/2001 700200285 08/01/2010 08/01/2030 N 6,125,638.66 6,123,066.46 04/01/2001 600871236 N/A 07/01/2006 N 5,986,320.92 5,973,117.21 04/01/2001 600871237 N/A 01/01/2011 N 5,989,562.44 5,986,122.32 04/01/2001 600871238 N/A 12/01/2010 N 5,987,870.21 5,985,094.11 04/01/2001 310900209 N/A 11/01/2010 N 5,984,956.69 5,982,514.69 04/01/2001 310900210 N/A 10/01/2010 N 5,970,740.52 5,965,850.65 04/01/2001 600871239 N/A 01/01/2011 N 5,636,176.24 5,630,987.15 04/01/2001 310900233 N/A 12/01/2010 N 5,488,256.58 5,485,461.86 04/01/2001 700200089 N/A 07/01/2009 N 5,487,116.56 5,484,419.09 04/01/2001 600871240 N/A 10/01/2009 N 5,350,906.05 5,340,355.83 04/01/2001 600871241 N/A 11/01/2010 N 5,336,736.66 5,334,605.17 04/01/2001 850200342 N/A 12/01/2010 N 5,271,483.28 5,262,961.11 04/01/2001 600871242 N/A 09/01/2010 N 5,260,631.17 5,258,320.31 04/01/2001 600871243 N/A 03/01/2008 N 5,149,097.44 5,141,303.18 04/01/2001 310900166 N/A 08/01/2010 N 5,142,117.45 5,134,456.35 04/01/2001 600871244 N/A 10/01/2010 N 4,984,200.90 4,981,856.34 04/01/2001 850200344 N/A 12/01/2015 N 4,955,504.55 4,941,539.92 04/01/2001 600871245 N/A 10/01/2010 N 4,910,399.45 4,908,314.42 04/01/2001 310900217 N/A 12/01/2010 N 4,637,290.66 4,630,687.62 04/01/2001 600871246 N/A 11/01/2010 N 4,587,551.85 4,585,401.81 04/01/2001 600871247 N/A 12/01/2010 N 4,576,439.77 4,569,490.12 04/01/2001 600871248 N/A 09/01/2010 N 4,534,294.47 4,532,497.43 04/01/2001 700200347 N/A 07/01/2009 N 4,480,951.56 4,474,578.59 04/01/2001 310900194 N/A 11/01/2010 N 4,468,776.24 4,461,816.11 04/01/2001 600871249 N/A 01/01/2011 N 4,439,503.01 4,435,661.26 04/01/2001 700200246 N/A 04/01/2012 N 4,354,421.95 4,350,737.12 04/01/2001 600871250 N/A 11/01/2010 N 4,088,859.91 4,086,929.99 04/01/2001 700200345 N/A 04/01/2009 N 4,021,217.69 4,007,177.98 04/01/2001 850200381 N/A 11/01/2010 N 3,982,300.89 3,978,656.04 04/01/2001 850200382 N/A 09/01/2010 N 4,882,521.94 4,880,085.92 04/01/2001 600871251 N/A 12/01/2010 N 3,692,789.24 3,691,185.84 04/01/2001 700200394 N/A 12/01/2010 N 3,592,359.77 3,590,549.00 04/01/2001 850200383 N/A 10/01/2005 N 3,487,488.11 3,484,937.04 04/01/2001 600871253 N/A 01/01/2011 N 3,369,849.90 3,368,392.04 04/01/2001 600871254 N/A 06/01/2012 N 3,243,362.67 3,241,832.03 04/01/2001 600871255 N/A 11/01/2010 N 3,242,330.85 3,241,155.26 04/01/2001 600871256 N/A 01/01/2011 N 3,095,050.05 3,093,563.77 04/01/2001 850200366 N/A 01/01/2011 N 2,995,148.99 2,993,670.29 04/01/2001 310900222 N/A 11/01/2010 N 3,000,000.00 3,000,000.00 04/01/2001 600871257 N/A 01/01/2011 N 2,946,452.80 2,944,169.15 04/01/2001 600871258 N/A 11/01/2010 N 2,879,952.13 2,875,487.62 04/01/2001 310900175 N/A 11/01/2010 N 2,862,899.46 2,861,760.49 04/01/2001 600871259 N/A 12/01/2010 N 2,794,708.18 2,793,561.63 04/01/2001 310900124 N/A 07/01/2010 N 2,787,285.60 2,786,038.50 04/01/2001 850200384 N/A 12/01/2010 N 2,722,211.46 2,720,226.33 04/01/2001 310900182 N/A 09/01/2010 N 2,640,727.53 2,639,656.12 04/01/2001 850200385 N/A 11/01/2010 N 2,542,520.66 2,541,155.14 04/01/2001 600871260 N/A 09/01/2010 N 2,491,390.14 2,490,406.63 04/01/2001 310900202 N/A 11/01/2010 N 2,488,705.10 2,486,359.69 04/01/2001 600871261 N/A 11/01/2010 N 2,487,539.58 2,484,933.12 04/01/2001 310900207 N/A 10/01/2010 N 2,487,936.87 2,485,928.54 04/01/2001 310900178 N/A 09/01/2015 N 2,457,662.96 2,450,902.13 04/01/2001 600871262 N/A 01/01/2011 N 2,396,794.66 2,395,175.86 04/01/2001 600871263 N/A 12/01/2010 N 2,235,826.98 2,234,934.30 04/01/2001 850200343 N/A 12/01/2013 N 2,194,634.98 2,186,529.50 04/01/2001 310900218 N/A 12/01/2010 N 2,197,113.53 2,195,277.04 03/01/2001 600871264 N/A 11/01/2010 N 2,194,501.03 2,193,610.80 04/01/2001 600871265 N/A 06/01/2010 N 2,188,574.78 2,187,591.53 04/01/2001 600871266 N/A 06/01/2010 N 2,164,730.04 2,163,889.16 04/01/2001 310900223 N/A 11/01/2010 N 2,141,009.04 2,139,201.70 04/01/2001 600871267 N/A 12/01/2010 N 2,095,587.96 2,094,549.55 04/01/2001 310900247 N/A 12/01/2010 N 2,095,420.38 2,094,315.18 04/01/2001 310900076 N/A 04/01/2010 N 2,078,408.77 2,076,666.51 03/01/2001 600871268 N/A 03/01/2010 N 2,078,432.28 2,076,838.54 04/01/2001 310900232 N/A 12/01/2010 N 1,996,022.00 1,995,122.90 04/01/2001 600871269 N/A 01/01/2013 N 1,993,186.43 1,989,745.54 04/01/2001 310900164 N/A 08/01/2010 N 1,992,116.01 1,991,285.86 04/01/2001 310900185 N/A 09/01/2010 N 1,933,737.31 1,922,787.01 04/01/2001 310900206 N/A 11/01/2010 N 1,871,573.97 1,869,829.80 04/01/2001 310900180 N/A 09/01/2020 N 1,833,553.66 1,831,118.77 04/01/2001 600871270 N/A 04/01/2010 N 1,830,693.18 1,829,129.36 04/01/2001 310900186 N/A 09/01/2010 N 1,810,687.90 1,809,090.22 04/01/2001 310900215 N/A 11/01/2020 N 1,807,587.64 1,804,833.62 04/01/2001 310900237 N/A 12/01/2020 N 1,766,468.20 1,763,997.88 04/01/2001 700200273 N/A 07/01/2010 N 1,742,813.93 1,742,142.79 04/01/2001 310900200 N/A 11/01/2010 N 1,638,760.92 1,636,268.07 04/01/2001 310900269 N/A 12/01/2020 N 1,592,241.69 1,589,989.28 04/01/2001 600871271 N/A 12/01/2010 N 1,496,854.91 1,496,115.73 04/01/2001 850200324 N/A 07/01/2007 N 1,494,047.30 1,493,501.66 04/01/2001 310900168 N/A 09/01/2015 N 1,473,623.51 1,469,391.80 04/01/2001 310900197 N/A 10/01/2010 N 1,395,840.04 1,395,245.11 04/01/2001 850200352 N/A 01/01/2016 N 1,391,299.03 1,387,346.45 04/01/2001 310900198 N/A 10/01/2010 N 1,343,508.88 1,342,429.59 04/01/2001 310900239 N/A 12/01/2010 N 1,227,573.38 1,227,028.44 04/01/2001 310900137 N/A 08/01/2020 N 1,186,264.12 1,184,437.08 04/01/2001 310900213 N/A 11/01/2010 N 1,169,989.98 1,168,974.19 04/01/2001 310900229 N/A 11/01/2010 N 1,146,993.53 1,146,487.98 04/01/2001 310900167 N/A 08/01/2010 N 1,145,867.40 1,145,456.61 04/01/2001 310900199 N/A 10/01/2010 N 1,138,352.11 1,137,404.12 04/01/2001 310900102 N/A 06/01/2020 N 1,133,272.29 1,131,519.41 04/01/2001 310900089 N/A 05/01/2010 N 1,118,907.43 1,118,428.50 03/01/2001 310900063 N/A 03/01/2010 N 1,114,136.05 1,113,346.56 04/01/2001 310900234 N/A 11/01/2010 N 1,095,481.38 1,094,580.47 04/01/2001 310900201 N/A 11/01/2010 N 995,673.77 994,791.13 04/01/2001 310900204 N/A 09/01/2010 N 870,573.51 865,714.05 04/01/2001 310900184 N/A 09/01/2010 N 845,197.88 844,542.93 04/01/2001 310900156 N/A 09/01/2010 N 795,690.23 795,114.04 04/01/2001 310900211 N/A 11/01/2015 N 790,713.48 788,528.52 04/01/2001 920900212 N/A 11/01/2015 N 741,505.39 739,515.26 04/01/2001 Totals 1,154,909,066.98 1,153,910,428.50 Appraisal Appraisal Res Mod Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Server 10- Deed In Lieu of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

Principal Prepayment Detail No Principal Prepayments this Period

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

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

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 04/16/2001 7.823145% 7.758424% 109 03/15/2001 7.823112% 7.758381% 110 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan(1) No310900218 ~~Deliquent~~125 ~~Loans~~0 ~~this~~03/01/2001 ~~Period~~17,028.93 17,028.93 B 310900076 132 0 03/01/2001 16,632.91 16,632.91 B 310900089 161 0 03/01/2001 8,466.39 8,466.39 B Totals 3 42,128.23 42,128.23

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances No310900218 ~~Deliquent~~2,197,113.53 ~~Loans~~0.00 ~~this~~310900076 ~~Period~~2,078,408.73 0.00 310900089 1,118,907.40 0.00 Totals 5,394,429.66 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Totals by Deliquency Code: Total for Status Code = B (3 loans) 42,128.23 42,128.23 5,394,429.66 0.00~~

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

Loan Number Bankruptcy REO Date Date Totals

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