8-K 1 mdc01ppm.txt JUNE 8-K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : June 15, 2001 (Date of earliest event reported) Commission File No.: 333-77215-01 Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates Series 2001-PPM (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2289258 52-2289259 (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 June 15, 2001 a distribution was made to holders of Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2001-PPM. 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-PPM relating to the June 15, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates Series 2001-PPM By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: June 15, 2001 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates Series 2001-PPM, relating to the June 15, 2001 distribution. Wells Fargo Bank MN, 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-PPM For Additional Information, please contact CTSLink Customer Service 301/815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 06/15/2001 Record Date: 05/31/2001 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 12 Principal Prepayment Detail 13 Historical Detail 14 Delinquency Loan Detail 15 Specially Serviced Loan Detail 16 - 17 Modified Loan Detail 18 Liquidated Loan Detail 19 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. Depositor Morgan Stanley Dean Witter Capital I, Inc. 1585 Broadway New York, NY 10036 Contact: General Information Number Phone Number : (212) 761-4700 Master Servicer CapMark Services, L.P. 245 Peachtree Center Avenue N.E. Suite 1800 Atlanta, GA 30303 Contact: Kevin Lawley Phone Number: (404) 654-2860 Special Servicer PPM Finance, Inc. 225 West Wacker Drive Suite 1200 Chicago, IL 60606 Contact: General Information Number Phone Number: (312) 634-2500 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 61746WER7 5.980000% 127,296,000.00 ~~124~~123,~~758~~901,~~909~~639.7872 ~~857~~3,~~270~~479,226.0624 A-2 61746WES5 6.400000% 189,000,000.00 187,~~600~~127,~~362~~432.9663 ~~472~~1,~~930~~919,385.3340 A-3 61746WET3 6.540000% 215,300,000.00 215,300,000.00 0.00 B 61746WEU0 6.870000% 15,589,000.00 15,589,000.00 0.00 C 61746WEV8 7.070000% 17,148,000.00 17,148,000.00 0.00 D 61746WEW6 7.210000% 5,456,000.00 5,456,000.00 0.00 E 61746WEX4 7.~~832800~~835352% 10,913,000.00 10,913,000.00 0.00 F 61746WEY2 8.~~082800~~085352% 4,677,000.00 4,677,000.00 0.00 G 61746WEZ9 8.~~082800~~085352% 8,574,000.00 8,574,000.00 0.00 H 61746WFA3 6.500000% 9,353,000.00 9,353,000.00 0.00 J 61746WFB1 6.500000% 3,118,000.00 3,118,000.00 0.00 K 61746WFC9 6.500000% 3,118,000.00 3,118,000.00 0.00 L 61746WFD7 6.500000% 4,677,000.00 4,677,000.00 0.00 M 61746WFE5 6.500000% 1,559,000.00 1,559,000.00 0.00 N 61746WFF2 6.500000% 1,559,000.00 1,559,000.00 0.00 O 61746WFG0 6.500000% 6,236,069.00 6,236,069.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 623,573,069.00 ~~619~~618,~~636~~306,~~341~~141.7435 15,~~330~~398,~~200~~611.3964

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Ending Balance Level(1) A-1 61746WER7 ~~621~~617,~~715~~443.2317 086,344.0068 0.00 14,~~478~~183,~~985~~014.2909 ~~123~~120,~~901~~422,~~639~~413.7248 1415.8801% A-2 61746WES5 1998,~~000,535~~012.2797 059,632.0018 0.00 12,~~473~~977,~~465~~030.6055 ~~187~~185,~~127~~208,~~432~~047.6323 1415.8801% A-3 61746WET3 1,173,385.00 0.00 0.00 1,173,385.00 215,300,000.00 1415.8801% B 61746WEU0 89,247.0203 0.00 0.00 89,247.0203 15,589,000.00 12.3546% C 61746WEV8 101,030.30 0.00 0.00 101,030.30 17,148,000.00 9.5867% D 61746WEW6 32,781.47 0.00 0.00 32,781.47 5,456,000.00 8.7078% E 61746WEX4 71,~~232~~256.7900 0.00 0.00 71,~~232~~256.7900 10,913,000.00 6.9399% F 61746WEY2 31,~~502~~512.7166 0.00 0.00 31,~~502~~512.7166 4,677,000.00 6.1823% G 61746WEZ9 57,~~751~~769.6084 0.00 0.00 57,~~751~~769.6084 8,574,000.00 4.7983% H 61746WFA3 50,662.08 0.00 0.00 50,662.08 9,353,000.00 3.2831% J 61746WFB1 16,889.17 0.00 0.00 16,889.17 3,118,000.00 2.7780% K 61746WFC9 16,889.17 0.00 0.00 16,889.17 3,118,000.00 2.2729% L 61746WFD7 25,333.75 0.00 0.00 25,333.75 4,677,000.00 1.5153% M 61746WFE5 8,444.58 0.00 0.00 8,444.58 1,559,000.00 1.2627% N 61746WFF2 8,444.58 0.00 0.00 8,444.58 1,559,000.00 1.0102% O 61746WFG0 33,~~740~~816.9250 0.00 0.00 33,~~740~~816.9250 6,236,069.00 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% 3,~~339~~332,~~585~~918.6427 0145,976.0086 0.00 48,~~669~~877,~~786~~506.0377 ~~618~~612,~~306~~907,~~141~~529.3571

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 61746WFH8 1.~~615219~~616944% 623,573,069.00 ~~619~~618,~~636~~306,~~341~~141.7435

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X 61746WFH8 ~~834~~833,~~040~~138.2250 0180,845.0015 ~~834~~1,~~040~~013,983.2265 ~~618~~612,~~306~~907,~~141~~529.3571 (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 Beginning Principal Interest Prepayment Realized Loss Class CUSIP Balance Distribution Distribution Penalties Additional Trust Ending Fund Expenses Balance A-1 61746WER7 ~~980~~973.~~06936416~~33490228 627.~~73446188~~33177979 4.~~88401230~~85045225 0.~~00000000~~67829845 0.00000000 ~~973~~946.~~33490228~~00312249 A-2 61746WES5 ~~992~~990.~~59451302~~09223614 210.~~50227688~~15547831 5.~~29383741~~28049190 0.~~00000000~~31551418 0.00000000 ~~990~~979.~~09223614~~93675783 A-3 61746WET3 1,000.00000000 0.00000000 5.45000000 0.00000000 0.00000000 1,000.00000000 B 61746WEU0 1,000.00000000 0.00000000 5.~~72499968~~72500032 0.00000000 0.00000000 1,000.00000000 C 61746WEV8 1,000.00000000 0.00000000 5.89166667 0.00000000 0.00000000 1,000.00000000 D 61746WEW6 1,000.00000000 0.00000000 6.00833394 0.00000000 0.00000000 1,000.00000000 E 61746WEX4 1,000.00000000 0.00000000 6.~~52733346~~52946028 0.00000000 0.00000000 1,000.00000000 F 61746WEY2 1,000.00000000 0.00000000 6.~~73566603~~73779346 0.00000000 0.00000000 1,000.00000000 G 61746WEZ9 1,000.00000000 0.00000000 6.~~73566597~~73779333 0.00000000 0.00000000 1,000.00000000 H 61746WFA3 1,000.00000000 0.00000000 5.41666631 0.00000000 0.00000000 1,000.00000000 J 61746WFB1 1,000.00000000 0.00000000 5.41666774 0.00000000 0.00000000 1,000.00000000 K 61746WFC9 1,000.00000000 0.00000000 5.41666774 0.00000000 0.00000000 1,000.00000000 L 61746WFD7 1,000.00000000 0.00000000 5.41666667 0.00000000 0.00000000 1,000.00000000 M 61746WFE5 1,000.00000000 0.00000000 5.41666453 0.00000000 0.00000000 1,000.00000000 N 61746WFF2 1,000.00000000 0.00000000 5.41666453 0.00000000 0.00000000 1,000.00000000 O 61746WFG0 1,000.00000000 0.00000000 5.~~41060723~~42272704 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

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X 61746WFH8 ~~993~~991.~~68682283~~55363194 1.~~33751803~~33607197 0.~~00000000~~29001437 ~~991~~982.~~55363194~~89608737

Reconciliation Detail Advance Summary P & I Advances Outstanding 0.00 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P&I (37.79) Advances paid from general collections Reimbursement for Interest on Servicing 0.00 Advances paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 51,~~350~~259.2478 Less Servicing Fees on Delinquent Payments ~~156~~691.9511 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~3,796~~156.2595 Plus Additional Servicing Fees 0.00 Total Servicing Fees Collected 5450,~~989~~725.5462

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Interest Interest Shortfall Adjustment A-1 ~~621~~617,~~715~~443.2317 0.00 ~~621~~617,~~715~~443.2317 0.00 A-2 1998,~~000,535~~012.2797 0.00 1998,~~000,535~~012.2797 0.00 A-3 1,173,385.00 0.00 1,173,385.00 0.00 X ~~834~~833,~~040~~138.2250 0.00 ~~834~~833,~~040~~138.2250 0.00 B 89,247.0203 0.00 89,247.0203 0.00 C 101,030.30 0.00 101,030.30 0.00 D 32,781.47 0.00 32,781.47 0.00 E 71,~~232~~256.7900 0.00 71,~~232~~256.7900 0.00 F 31,~~502~~512.7166 0.00 31,~~502~~512.7166 0.00 G 57,~~751~~769.6084 0.00 57,~~751~~769.6084 0.00 H 50,662.08 0.00 50,662.08 0.00 J 16,889.17 0.00 16,889.17 0.00 K 16,889.17 0.00 16,889.17 0.00 L ~~25333~~25,333.75 0.00 25,333.75 0.00 M ~~8444~~8,444.58 0.00 8,444.58 0.00 N ~~8444~~8,444.58 0.00 8,444.58 0.00 O 33,778.71 0.00 33,778.71 0.00 ~~4173663~~Total 4,166,018.6598 0.00 4,~~173~~166,~~663~~018.6598 0.00

Certificate Interest Reconciliation (continued) Additional Total Remaining Unpaid Trust Fund Interest Excess Interest Distributable Class Expenses Distribution Interest Distribution Certificate Interest A-1 0.00 ~~621~~617,~~715~~443.2317 086,344.68 ~~621~~703,~~715~~787.2385 0.00 A-2 0.00 1998,~~000~~012.97 59,~~535~~632.2718 0 1,~~000~~057,~~535~~645.2715 0.00 A-3 0.00 1,173,385.00 0.00 1,173,385.00 0.00 X 0.00 ~~834~~833,~~040~~138.2250 0180,845.15 ~~834~~1,~~040~~013,983.2265 0.00 B 0.00 89,247.0203 0.00 89,247.0203 0.00 C 0.00 101,030.30 0.00 101,030.30 0.00 D 0.00 32,781.47 0.00 32,781.47 0.00 E 0.00 71,~~232~~256.7900 0.00 71,~~232~~256.7900 0.00 F 0.00 31,~~502~~512.7166 0.00 31,~~502~~512.7166 0.00 G 0.00 57,~~751~~769.6084 0.00 57,~~751~~769.6084 0.00 H 0.00 50,662.08 0.00 50,662.08 0.00 J 0.00 16,889.17 0.00 16,889.17 0.00 K 0.00 16,889.17 0.00 16,889.17 0.00 L 0.00 25,333.75 0.00 25,333.75 0.00 M 0.00 8,444.58 0.00 8,444.58 0.00 N 0.00 8,444.58 0.00 8,444.58 0.00 O (37.79) 33,~~740~~816.9250 0.00 33,~~740~~816.9250 370.7920 Total (37.79) 4,~~173~~166,~~625~~056.8677 0326,822.01 4,~~173~~492,~~625~~878.8678 370.7920

Other Required Information Available Distribution Amount (1) 59,~~503~~891,~~826~~490.2542 Aggregate Number of Outstanding Loans 8584 Aggregate Stated Principal Balance of Loans before Distributions ~~619~~618,~~636~~306,~~342~~141.2586 Aggregate Stated Principal Balance of Loans after Distributions ~~618~~612,~~306~~907,~~141~~530.8622 Aggregate Unpaid Principal Balance of Loans after Distributions ~~618~~612,~~322~~922,~~731~~714.4266 Aggregate Amount of Servicing Fee 1110,~~007~~271.9476 Aggregate Amount of Sub-Servicing Fee 4340,~~981~~453.6086 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~678~~675.1813 Aggregate Additional Trust Fund Expenses (37.79) Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Aggregate Number of Loans Subject to, or Intended for, Bankruptcy 0 Aggregate Balance of Loans Subject to, or Intended for, Bankruptcy 0.00 Proceedings (1) The Available Distribution Amount includes any Prepayment Premiums.

Expense Losses (Additional Trust Fund Expenses) (37.79) (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest (37.79) (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) 1,000,000 or less 2 1,~~072~~067,~~716~~388.3788 0.17 7877 7.~~3536~~3511 1.~~418580~~419661 1,000,001 to 2,000,000 4 6,~~874~~843,~~475~~350.0140 1.1112 ~~139~~138 8.0872 1.~~400082~~399935 2,000,001 to 3,000,000 10 26,~~785~~698,~~938~~089.5904 4.3336 ~~121~~120 8.~~1777~~1776 1.~~359575~~359689 3,000,001 to 4,000,000 9 29,~~893~~829,~~712~~770.7130 4.8387 ~~138~~137 8.~~2540~~2539 1.~~321078~~320892 4,000,001 to 5,000,000 1110 4945,~~795~~592,~~305~~915.7106 87.0544 ~~139~~148 8.~~0742~~0472 1.~~337113~~309487 5,000,001 to 6,000,000 12 67,~~269~~148,~~722~~803.7573 10.8896 ~~101~~100 8.1021 1.~~435502~~435459 6,000,001 to 7,000,000 8 52,~~438~~340,~~396~~007.7383 8.4854 ~~130~~129 8.3041 1.~~451535~~451450 7,000,001 to 8,000,000 7 53,~~434~~356,~~811~~910.6494 8.71 64 65 8.1662 1.~~315539~~315542 8,000,001 to 9,000,000 2 1716,~~029~~990,~~572~~488.6467 2.7577 ~~121~~120 8.1076 1.~~061703~~061745 9,000,001 to 10,000,000 3 2827,~~009~~929,~~839~~754.1740 4.5356 162 8.~~0528~~0526 1.~~229631~~229797 10,000,001 to 15,000,000 9 111,~~323~~134,~~583~~055.9213 18.0013 9291 8.3026 1.~~331885~~331893 15,000,001 to 20,000,000 3 51,~~299~~188,~~129~~679.8180 8.3035 ~~116~~115 8.~~1458~~1456 1.~~472832~~472981 20,000,001 to 25,000,000 3 63,~~512~~404,~~318~~957.1876 10.2734 6160 8.~~1599~~1598 1.~~360428~~360373 25,000,001 and greater 2 59,~~566~~382,~~618~~358.6328 9.6369 ~~113~~112 8.2082 1.~~121781~~121826 Totals 8584 ~~618~~612,~~306~~907,~~141~~530.8622 100.00 106 8.~~1855~~1842 1.~~336211~~334183

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 5,~~096~~083,~~271~~456.2974 0.8283 3130 8.6800 1.700000 Arizona 5 30,~~873~~823,~~715~~456.8951 45.9903 6059 8.~~0423~~0422 1.~~580773~~580674 California 10 44,~~162~~050,~~816~~728.1882 7.1419 ~~173~~172 8.1857 1.~~457317~~457254 Colorado 2 8,~~612~~600,~~754~~034.7138 1.3940 4342 8.1113 1.~~413866~~413863 Florida 7 3332,~~018~~963,~~518~~625.1637 5.3438 9089 8.~~1445~~1444 1.~~430590~~430537 Georgia 2 10,~~659~~636,~~776~~445.6834 1.7274 9594 8.1711 1.~~806048~~806385 Illinois 2 11,~~768~~735,~~269~~749.9021 1.9091 6362 8.1800 1.340000 Indiana 2 13,~~224~~205,~~363~~225.04 2.1415 7271 8.4526 1.~~222559~~222557 Massachusetts 1 11,~~665~~654,~~152~~754.5340 1.8990 5251 8.1600 1.750000 Michigan 8 62,~~518~~427,~~160~~165.3751 10.1119 9493 8.~~3175~~3176 1.~~195966~~195951 Minnesota 6 31,~~794~~715,~~381~~323.8294 5.1417 ~~123~~122 8.~~0189~~0188 1.~~533425~~533786 Missouri 12 9,~~259~~214,~~907~~333.0470 1.50 ~~128~~127 8.1700 1.090000 New Jersey 30 ~~103~~102,~~076~~778,~~478~~979.2277 16.6777 9998 8.2159 1.~~250536~~250593 New York 4 8,~~224~~198,~~828~~778.8662 1.3334 ~~169~~168 8.1800 1.010000 North Carolina 4 35,~~476~~424,~~257~~779.4492 5.7478 ~~125~~124 8.~~2576~~2575 1.~~295338~~295341 Ohio 1 7,~~534~~522,~~008~~606.6518 1.2223 7271 8.1200 1.110000 Oregon 3 9,~~707~~689,~~736~~885.8820 1.5758 ~~100~~99 8.~~2495~~2494 1.~~133562~~133533 Pennsylvania 22 117,~~894~~609,~~492~~128.1005 19.0719 ~~142~~141 8.1737 1.~~220664~~220661 Texas 54 3935,~~753~~644,~~449~~953.5002 65.4382 5355 8.~~1246~~0955 1.~~381981~~351440 Utah 2 4,~~868~~852,~~939~~386.9497 0.79 9593 8.1328 1.~~640319~~640790 Virginia 1 11,~~424~~403,~~265~~855.0094 1.8586 1817 7.9250 1.710000 Washington 1 3,~~122~~114,~~624~~245.1039 0.51 ~~186~~185 8.1900 1.580000 Wisconsin 1 4,~~568~~557,~~973~~632.5620 0.74 ~~196~~195 8.0300 1.290000 Totals ~~132~~131 ~~618~~612,~~306~~907,~~141~~530.8622 100.00 106 8.~~1855~~1842 1.~~336211~~334183

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) less than 1.00 0 0.00 0.00 0 0.0000 0.000000 1.01 to 1.10 8 60,~~929~~716,~~005~~866.8445 9.8591 ~~149~~148 8.2094 1.~~063761~~063764 1.11 to 1.20 25 183,~~864~~470,~~871~~599.3242 29.7493 ~~122~~121 8.~~2097~~2098 1.~~165647~~165642 1.21 to 1.30 16 112,~~590~~348,~~407~~031.4657 18.2133 ~~111~~110 8.~~2514~~2515 1.~~247230~~247220 1.31 to 1.40 6 66,~~638~~530,~~356~~889.3459 10.7885 8382 8.~~0533~~0532 1.~~353322~~353327 1.41 to 1.50 11 68,~~350~~233,~~461~~198.5370 11.0513 75 8.~~0605~~0604 1.~~447812~~447800 1.51 to 1.60 5 32,~~888~~794,~~217~~539.9218 5.3235 8887 8.3010 1.~~529865~~529844 1.61 to 1.70 65 2924,~~028~~904,~~110~~252.7408 4.6906 ~~120~~134 8.~~3648~~3623 1.~~663268~~665428 1.71 to 1.80 3 40,~~750~~697,~~030~~751.1061 6.59 64 63 7.~~9814~~9815 1.~~751788~~751794 1.81 and greater 5 23,~~266~~211,~~680~~401.6162 3.7679 9897 8.3283 2.~~041661~~041742 Totals 8584 ~~618~~612,~~306~~907,~~141~~530.8622 100.00 106 8.~~1855~~1842 1.~~336211~~334183

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 68 ~~167~~166,~~431~~950,~~334~~578.9920 27.0824 ~~108~~107 8.1511 1.~~320275~~320348 Multi-Family 1110 8076,~~947~~781,~~330~~897.8912 1312.0953 8284 87.~~0001~~9800 1.~~349155~~333248 Office 25 ~~188~~187,~~316~~934,~~159~~930.5577 30.4666 ~~104~~102 8.2767 1.~~325968~~326026 Retail 28 181,~~611~~240,~~316~~124.4313 29.3757 ~~120~~118 8.2052 1.~~355754~~355780 Totals ~~132~~131 ~~618~~612,~~306~~907,~~141~~530.8622 100.00 106 8.~~1855~~1842 1.~~336211~~334183

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.750% or less 2 5,~~220~~205,~~882~~122.2701 0.8485 ~~158~~157 6.~~7434~~7436 1.~~230496~~230568 7.751% to 8.000% 21 ~~154~~153,~~235~~963,~~534~~310.1517 2425.12 94 95 7.~~9241~~9240 1.~~408509~~408538 8.001% to 8.250% 35 ~~232~~231,~~422~~876,~~009~~903.3294 37.5983 ~~103~~102 8.1500 1.~~319639~~319720 8.251% to 8.500% 1514 ~~148~~144,~~565~~158,~~623~~307.7816 2423.0352 ~~113~~115 8.~~3551~~3545 1.~~305066~~295397 8.501% to 8.750% 11 74,~~533~~380,~~038~~575.8107 12.0514 ~~118~~117 8.5725 1.~~312060~~311990 8.751% and greater 1 3,~~329~~323,~~053~~311.5387 0.54 ~~227~~226 8.8000 1.240000 Totals 8584 ~~618~~612,~~306~~907,~~141~~530.8622 100.00 106 8.~~1855~~1842 1.~~336211~~334183

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 10 74,~~995~~879,~~227~~238.5620 12.1322 ~~174~~173 8.~~3052~~3053 1.~~232398~~232417 13 to 24 months 13 91,~~752~~622,~~112~~908.1049 14.8495 ~~107~~106 8.0011 1.~~342344~~342381 25 to 36 months 1 4,~~244~~230,~~465~~255.1193 0.69 ~~177~~176 6.6200 1.180000 37 to 48 months 2019 ~~139~~132,~~862~~056,~~753~~396.7319 2221.6255 93 8.~~1328~~1336 1.~~317099~~329003 49 to 60 months 3534 ~~271~~270,~~005~~482,~~833~~611.5561 4344.8313 ~~101~~99 8.~~3116~~3092 1.~~355427~~345268 61 months and greater 67 3639,~~445~~636,~~749~~119.8180 56.8947 5363 7.~~8503~~8609 1.~~483035~~465553 Totals 8584 ~~618~~612,~~306~~907,~~141~~530.8622 100.00 106 8.~~1855~~1842 1.~~336211~~334183

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 11 9298,~~223~~787,~~234~~540.9062 1416.9212 3941 8.~~0127~~0234 1.~~502356~~496011 61 to 120 months 3938 ~~313~~302,~~920~~575,~~318~~265.5498 5049.7737 80 8.~~2150~~2138 1.~~337942~~332148 121 to 180 months 4 3130,~~044~~986,~~564~~702.2418 5.0206 ~~127~~126 8.~~1866~~1865 1.~~428227~~428197 181 to 240 months 1 6,~~736~~723,~~185~~656.3671 1.0910 ~~227~~226 8.1000 1.460000 241 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 5554 ~~443~~439,~~924~~073,~~303~~165.0449 71.8064 77 8.~~1693~~1673 1.~~380264~~377752

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 2 2,~~887~~850,~~410~~696.9809 0.47 6867 8.~~2450~~2451 1.~~254664~~254807 121 to 180 months 12 88,~~467~~137,~~989~~155.5275 14.3138 ~~154~~153 8.2072 1.~~123583~~123581 181 to 240 months 15 73,~~915~~746,~~860~~204.3077 1112.9503 ~~204~~203 8.2773 1.~~327611~~327593 241 months and greater 1 9,~~110~~100,~~578~~308.0212 1.4748 ~~291~~290 8.0000 1.350000 Totals 30 ~~174~~173,~~381~~834,~~838~~364.8273 28.2036 ~~181~~180 8.2267 1.~~224064~~224135

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization 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 6,~~075~~041,~~383~~235.2676 0.9899 ~~115~~114 7.9600 1.~~284007~~284001 121 to 180 months 2 14,~~375~~330,~~380~~160.1802 2.3234 7776 8.2850 1.~~520006~~519985 181 to 240 months 17 ~~147~~146,~~133~~789,~~998~~643.8020 23.8095 7776 8.~~1675~~1674 1.~~419294~~419282 241 to 300 months 3231 ~~244~~239,~~098~~700,~~264~~023.3978 39.4811 80 8.~~1885~~1853 1.~~334943~~329602 301 months and greater 2 32,~~241~~212,~~276~~102.4173 5.2126 4746 8.0196 1.~~501105~~501107 Totals 5554 ~~443~~439,~~924~~073,~~303~~165.0449 71.8064 77 8.~~1693~~1673 1.~~380264~~377752

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 8584 ~~618~~612,~~306~~907,~~141~~530.8622 100.00 106 8.~~1855~~1842 1.~~336211~~334183 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 8584 ~~618~~612,~~306~~907,~~141~~530.8622 100.00 106 8.~~1855~~1842 1.~~336211~~334183 (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. 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.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 400034926 1 IN Various NJ 208,~~770~~281.4622 72,~~035~~524.0024 8.150% 400034927 12 OF Troy MI 85,~~858~~768.2752 12,~~626~~715.2095 8.530% 400034928 13 OF Troy MI 80,~~228~~144.2235 11,~~798~~882.2512 8.530% 400034929 14 OF Troy MI 49,~~262~~211.9444 7,~~244~~296.5404 8.530% 400034930 15 OF Trenton NJ 199,~~930~~165.1234 ~~110~~111,~~971~~736.3311 8.270% 400034931 16 OF Mt. Laurel Township NJ 149,~~860~~474.5038 5556,~~691~~077.0012 8.320% 400034932 17 RT West Mifflin PA 146,~~477~~256.8798 32,~~286~~507.8675 8.210% 400034933 18 Various Various PA 99,~~792~~470.7968 45,~~102~~424.6778 8.570% 400034934 25 IN Various PA 23,~~493~~415.2630 14,~~131~~209.2218 6.620% 400034935 27 IN Throop Borough PA 18,~~546~~486.6780 8,~~382~~442.4229 8.570% 400034936 28 MF Austin TX 136,~~268~~145.7735 18,~~652~~775.1355 7.940% 400034937 29 MF Phoenix AZ 50,~~105~~034.2980 10,~~886~~957.7120 7.770% 400034938 30 MF Tempe AZ 36,~~824~~772.6079 8,~~000~~052.4021 7.770% 400034939 31 MF Tucson AZ 35,~~918~~868.9441 7,~~804~~854.0659 7.770% 400034940 32 IN Various Various 120,~~963~~632.2414 48,~~572~~903.1929 8.180% 400034941 35 OF Mendota Heights MN 116,~~406~~265.1370 21,~~330~~471.8730 7.900% 400034942 37 RT McMurray/Peters To PA 111,~~605~~327.3240 3940,~~797~~075.5042 8.380% 400034943 38 RT Plumstead Townshi PA 98,~~954~~797.7047 23,~~584~~741.3457 8.000% 400034944 39 RT Charlotte NC 103,~~855~~695.0618 22,~~732~~892.6149 8.440% 400034945 40 MF Miami FL 50,~~102~~031.9313 10,~~797~~869.7959 7.980% 400034946 41 MF Boulder CO 3837,~~046~~992.9139 8,~~199~~254.5709 7.980% 400034947 42 RT Revere MA 79,~~393~~323.2704 10,~~327~~398.9013 8.160% 400034948 43 RT Franconia VA 75,~~581~~447.6575 20,~~275~~409.1606 7.925% 400034949 44 IN Various NJ 74,~~321~~115.7166 2930,~~971~~177.1318 8.250% 400034950 57 OF Bensalem Township PA 73,~~549~~467.5690 11,~~805~~887.8551 8.300% 400034951 58 IN West Whiteland PA 37,~~480~~406.8430 11,~~466~~541.9044 7.800% 400034952 59 IN Moorestown NJ 16,~~563~~530.5057 5,~~067~~100.4538 7.800% 400034953 60 OF Upper Gwynedd PA 14,~~670~~641.5336 4,~~488~~517.3148 7.800% 400034954 61 RT Chesterfield MI 64,~~342~~182.3703 24,~~081~~241.1953 7.990% 400034955 62 IN North Kansas City MO 63,~~352~~044.7153 45,~~265~~573.1634 8.170% 400034956 74 MF Morrisville NC 60,~~805~~737.2019 10,~~201~~269.8990 8.000% 400034957 75 OF Southfield MI 5958,~~078~~991.5378 1213,~~946~~033.9873 8.040% 400034958 76 RT Various NY 56,~~242~~065.2992 2526,~~873~~050.8724 8.180% 400034959 80 IN Fort Lauderdale FL 54,~~822~~744.5148 11,~~322~~400.1619 8.270% 400034960 81 MF Irving TX 55,~~770~~685.2130 12,~~043~~128.8677 8.460% 400034961 82 OF Boca Raton FL 46,~~121~~052.3782 10,~~269~~338.5813 8.010% 400034962 83 OF Boca Raton FL 5,~~932~~923.9560 1,~~541~~551.7308 7.280% 400034963 84 OF Indianapolis IN 53,~~311~~236.0661 10,~~622~~697.6308 8.410% 400034964 85 RT Columbus OH 5150,~~056~~980.7613 11,~~325~~402.8447 8.120% 400034965 86 IN Houston TX 48,~~988~~918.7638 10,~~375~~445.0240 8.140% 400034966 88 RT Pasadena CA 45,~~828~~728.0928 15,~~084~~184.6344 7.940% 400034967 89 IN Cranberry Township PA 45,~~553~~469.25 12,~~444~~528.65 8.100% 400034968 90 RT Clearwater FL 45,~~553~~434.7677 16,~~838~~957.4039 8.480% 400034969 91 OF Southfield MI 42,~~773~~709.2169 9,~~085~~149.6012 8.390% 400034970 92 OF Charlotte NC 41,~~748~~677.8334 10,~~322~~394.8433 8.310% 400034971 93 RT Tucson AZ 46,~~715~~595.2390 16,~~421~~540.4780 8.720% 400034972 94 OF Cupertino CA 40,~~624~~551.2131 10,~~707~~779.0898 8.170% 400034973 95 IN Livermore CA 39,~~426~~321.3253 15,~~737~~842.6645 7.990% 400034974 96 RT Garden Grove CA 39,~~347~~278.9900 10,~~369~~439.8079 8.100% 400034975 97 OF Indianapolis IN 39,~~972~~913.5915 8,~~381~~440.4892 8.510% 400034976 98 OF Charlotte NC 38,~~066~~013.4912 7,~~867~~920.4380 8.140% 400034977 99 IN Tucson AZ 37,~~688~~642.6216 6,~~808~~854.1258 8.190% 400034978 100 OF Huntsville AL 36,~~955~~863.0603 12,~~722~~814.5255 8.680% 400034979 101 RT Salisbury PA 34,~~649~~567.8052 12,~~041~~123.3462 8.200% 400034980 102 RT Shoreview MN 34,~~175~~076.3562 13,~~841~~939.0982 8.560% 400034981 103 IN Downingtown PA 31,~~722~~582.6215 2021,~~965~~105.3380 8.040% 400034982 104 RT Monroe Township NJ 32,~~441~~356.6890 12,~~452~~536.0381 8.170% 400034983 105 OF Fresno CA 31,~~821~~709.7765 16,~~589~~701.5668 8.110% 400034984 106 RT Alpharetta GA 32,~~220~~173.4552 6,~~901~~948.8174 8.160% 400034985 107 IN Auburn Hills MI 31,~~838~~792.0807 6,~~715~~761.5758 8.220% 400034986 108 RT Shorewood WI 30,~~649~~574.4405 11,~~265~~341.9736 8.030% 400034987 109 IN Edina MN 29,~~109~~906.4582 2524,~~231~~433.1881 7.960% 400034988 110 IN Pittsburgh PA 30,~~075~~024.1208 7,~~214~~265.0711 8.490% 400034989 111 RT Philadelphia PA 18,~~976~~929.2624 7,~~007~~054.9597 8.050% 400034990 112 RT Ocean City NJ 8,~~767~~745.7098 3,~~237~~259.9365 8.050% 400034991 113 MF San Antonio TX 28,~~447~~402.1324 64,~~428~~067,146.4776 8.380% 400034992 114 RT Costa Mesa CA 25,~~238~~134.9348 1415,~~938~~042.5398 8.390% 400034993 115 MF Clackamas OR 24,~~625~~586.2126 5,~~678~~717.6863 8.230% 400034994 116 MF Corvallis OR 23,~~433~~397.1552 5,~~372~~407.2048 7.960% 400034995 117 IN Woodland Hills CA 24,~~454~~413.8606 5,~~699~~741.8666 8.800% 400034996 118 IN Roseville MN 21,~~883~~820.3358 9,~~436~~499.5126 7.980% 400034997 119 RT Watsonville (Freed CA 23,~~219~~161.8441 8,~~181~~239.4790 8.570% 400034998 120 RT Sunrise FL 21,262.50 0.00 8.100% 400034999 121 RT Sunrise FL ~~675~~650.3402 3,~~751~~776.0941 8.100% 400035000 122 IN Liberty Lake WA 21,~~368~~311.7191 8,~~321~~378.9171 8.190% 400035001 123 OF Ann Arbor MI 20,~~570~~531.6018 5,~~875~~914.3779 8.050% 400035002 124 OF Salt Lake City UT 20,~~276~~224.9690 7,~~655~~707.0410 8.160% 400035003 125 IN Forty Fort Borough PA 19,~~413~~188.8089 32,~~713~~938.5748 8.250% 400035004 126 OF Lakewood CO 20,~~255~~224.7481 4,~~435~~466.3124 8.370% 400035005 127 IN Union City CA 18,~~536~~504.7862 4,~~776~~809.9208 8.080% 400035006 128 OF Beaverton OR 18,~~801~~753.4520 6,~~678~~726.3257 8.670% 400035007 129 RT Various NJ 17,~~095~~055.3322 6,~~046~~086.8596 7.960% 400035008 130 IN Union City CA 13,~~515~~451.2190 9,~~242~~305.0940 8.220% 400035009 131 IN West Valley City UT 12,~~832~~773.6037 8,~~786~~845.6487 8.090% 400035010 132 IN Bloomington MN 11,~~424~~736.4756 109,~~025~~713.7869 7.960% Totals 4,~~226~~218,~~692~~953.0888 15,~~330~~398,~~200~~611.3964

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 400034926 N/A 12/01/2007 N 30,667,173.87 30,594,649.63 06/01/2001 400034927 N/A 05/01/2010 N 12,065,911.05 12,053,195.10 06/01/2001 400034928 N/A 05/01/2010 N 11,274,703.91 11,262,821.79 06/01/2001 400034929 N/A 05/01/2010 N 6,923,063.58 6,915,767.54 06/01/2001 400034930 N/A 10/01/2013 N 28,899,444.76 28,787,708.65 06/01/2001 400034931 N/A 01/01/2007 N 21,558,804.18 21,502,727.06 06/01/2001 400034932 N/A 03/01/2007 N 21,377,390.12 21,344,882.37 06/01/2001 400034933 N/A 12/01/2014 N 13,928,216.21 13,882,791.43 06/01/2001 400034934 N/A 02/01/2016 N 4,244,465.11 4,230,255.93 06/01/2001 400034935 N/A 12/01/2014 N 2,588,583.67 2,580,141.38 06/01/2001 400034936 N/A 01/01/2005 N 20,576,123.88 20,557,348.33 06/01/2001 400034937 N/A 12/20/2005 N 7,727,382.45 7,716,425.25 06/01/2001 400034938 N/A 12/20/2005 N 5,679,195.76 5,671,143.55 06/01/2001 400034939 N/A 12/20/2005 N 5,539,523.34 5,531,668.75 06/01/2001 400034940 N/A 08/01/2006 N 17,696,646.46 17,647,743.17 06/01/2001 400034941 N/A 11/01/2009 N 17,660,612.57 17,639,141.27 06/01/2001 400034942 N/A 04/01/2017 N 15,941,870.78 15,901,795.36 06/01/2001 400034943 N/A 12/01/2011 N 14,819,620.17 14,795,878.60 06/01/2001 400034944 N/A 09/01/2006 N 14,743,389.83 14,720,497.34 06/01/2001 400034945 N/A 01/01/2004 N 7,523,477.86 7,512,608.27 06/01/2001 400034946 N/A 01/01/2004 N 5,713,140.97 5,704,886.88 06/01/2001 400034947 N/A 09/30/2005 N 11,665,152.53 11,654,754.40 06/01/2001 400034948 N/A 11/17/2002 N 11,424,265.00 11,403,855.94 06/01/2001 400034949 N/A 06/01/2006 N 10,780,460.03 10,750,282.85 06/01/2001 400034950 N/A 03/01/2010 N 10,621,865.19 10,609,977.68 06/01/2001 400034951 N/A 12/01/2009 N 5,754,815.87 5,743,274.43 06/01/2001 400034952 N/A 12/01/2009 N 2,543,163.99 2,538,063.61 06/01/2001 400034953 N/A 12/01/2009 N 2,252,516.19 2,247,998.71 06/01/2001 400034954 N/A 07/01/2007 N 9,639,354.11 9,615,112.58 06/01/2001 400034955 N/A 01/01/2012 N 9,259,907.04 9,214,333.70 06/01/2001 400034956 N/A 08/01/2025 N 9,110,578.02 9,100,308.12 06/01/2001 400034957 N/A 09/01/2007 N 8,804,743.78 8,791,710.05 06/01/2001 400034958 N/A 06/01/2015 N 8,224,828.86 8,198,778.62 06/01/2001 400034959 N/A 09/01/2007 N 7,943,576.92 7,932,176.73 06/01/2001 400034960 N/A 10/01/2011 N 7,898,623.80 7,886,495.03 06/01/2001 400034961 N/A 08/01/2007 N 6,899,298.56 6,888,960.43 06/01/2001 400034962 N/A 08/01/2007 N 976,417.16 974,866.08 06/01/2001 400034963 N/A 09/01/2007 N 7,596,186.90 7,585,489.82 06/01/2001 400034964 N/A 05/01/2007 N 7,534,008.65 7,522,606.18 06/01/2001 400034965 N/A 10/01/2002 N 7,211,555.06 7,201,109.66 06/01/2001 400034966 N/A 09/01/2019 N 6,911,075.50 6,895,891.06 05/01/2001 400034967 N/A 04/01/2020 N 6,736,185.36 6,723,656.71 06/01/2001 400034968 N/A 10/01/2016 N 6,429,448.45 6,412,491.06 06/01/2001 400034969 N/A 02/01/2007 N 6,108,656.41 6,099,507.29 06/01/2001 400034970 N/A 09/01/2007 N 6,018,389.15 6,007,994.82 06/01/2001 400034971 N/A 09/01/2006 N 6,412,279.72 6,395,738.92 06/01/2001 400034972 N/A 07/01/2020 N 5,956,128.84 5,945,348.86 06/01/2001 400034973 N/A 01/01/2007 N 5,905,612.22 5,889,769.77 06/01/2001 400034974 N/A 09/01/2020 N 5,818,962.49 5,808,522.70 06/01/2001 400034975 N/A 12/01/2006 N 5,628,176.14 5,619,735.22 06/01/2001 400034976 N/A 01/01/2007 N 5,603,900.44 5,595,979.64 06/01/2001 400034977 N/A 04/30/2007 N 5,515,334.62 5,508,480.04 06/01/2001 400034978 N/A 12/31/2003 N 5,096,271.29 5,083,456.74 06/01/2001 400034979 N/A 11/01/2017 N 5,058,660.77 5,046,537.15 06/01/2001 400034980 N/A 11/01/2015 N 4,777,096.18 4,763,156.36 06/01/2001 400034981 N/A 10/01/2012 N 4,713,753.52 4,692,647.72 06/01/2001 400034982 N/A 01/01/2007 N 4,752,543.54 4,740,006.73 06/01/2001 400034983 N/A 07/01/2014 N 4,691,933.96 4,675,232.28 06/01/2001 400034984 N/A 08/01/2012 N 4,731,400.12 4,724,451.38 06/01/2001 400034985 N/A 08/01/2010 N 4,641,178.69 4,634,417.11 06/01/2001 400034986 N/A 09/01/2017 N 4,568,973.56 4,557,632.20 06/01/2001 400034987 N/A 12/01/2010 N 4,363,127.51 4,338,693.70 06/01/2001 400034988 N/A 09/01/2020 N 4,243,686.76 4,236,421.65 06/01/2001 400034989 N/A 08/01/2017 N 2,821,750.61 2,814,695.64 06/01/2001 400034990 N/A 08/01/2017 N 1,303,748.86 1,300,489.21 06/01/2001 400034991 N/A 07/01/2003 N 4,067,146.76 0.00 06/01/2001 400034992 N/A 09/01/2011 N 3,594,920.15 3,579,877.17 06/01/2001 400034993 N/A 09/01/2006 N 3,584,873.86 3,579,156.23 06/01/2001 400034994 N/A 06/01/2007 N 3,527,264.19 3,521,856.71 06/01/2001 400034995 N/A 04/01/2020 N 3,329,053.53 3,323,311.87 06/01/2001 400034996 N/A 05/01/2016 N 3,281,289.81 3,271,790.55 06/01/2001 400034997 N/A 01/01/2017 N 3,243,138.23 3,234,898.33 06/01/2001 400034998 N/A 02/01/2010 N 3,150,000.00 3,150,000.00 06/01/2001 400034999 N/A 02/01/2010 N 96,299.21 92,522.80 06/01/2001 400035000 N/A 11/01/2016 N 3,122,624.10 3,114,245.39 06/01/2001 400035001 N/A 01/01/2010 N 3,060,548.84 3,054,634.05 06/01/2001 400035002 N/A 03/01/2007 N 2,974,250.32 2,966,543.22 06/01/2001 400035003 N/A 12/01/2006 N 2,791,111.77 2,758,173.29 06/01/2001 400035004 N/A 11/01/2006 N 2,899,613.74 2,895,147.50 06/01/2001 400035005 N/A 04/01/2007 N 2,748,210.48 2,743,401.40 06/01/2001 400035006 N/A 10/01/2016 N 2,595,598.83 2,588,872.26 06/01/2001 400035007 N/A 03/01/2018 N 2,571,138.99 2,565,052.03 06/01/2001 400035008 N/A 04/01/2012 N 1,963,780.78 1,954,475.38 06/01/2001 400035009 N/A 06/01/2012 N 1,894,689.62 1,885,843.75 06/01/2001 400035010 N/A 11/01/2010 N 1,712,255.75 1,702,542.06 06/01/2001 Totals 618,306,141.86 612,907,530.22 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

~~Historical~~Principal Prepayment Detail ~~Delinquencies~~Loan ~~Distribution~~Offering ~~30-59~~Document ~~Days~~Principal ~~60-89~~Prepayment ~~Days~~Amount 90Number ~~Days~~Cross-Reference orPayoff ~~More~~Amount ~~Foreclosure~~Curtailment ~~REO~~Amount ~~Modifications~~400034991 ~~Date~~113 ~~# Balance # Balance # Balance # Balance # Balance # Balance 05/15/2001 0 $0~~4,060,673.0040 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/16/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 03/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 02/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

~~Prepayments~~Loan ~~Distribution~~Offering ~~Curtailments~~Document ~~Payoff~~Prepayment ~~Date~~Penalties #Number ~~Amount~~Cross-Reference #Prepayment ~~Amount~~Premium ~~05/15/2001~~Yield 0Maint ~~$0.00~~Charge 0400034991 ~~$0.00~~113 ~~04/16/2001~~ 0 $0.00 ~~0 $0~~326,822.~~00 03/15/2001 0 $0.00 0 $0.00 02/15/2001 0 $0.00 0 $0.00~~01

~~Rate~~Historical ~~and~~Detail ~~Maturities~~Delinquencies Distribution ~~Next~~30-59 ~~Weighted~~Days ~~Avg.~~60-89 ~~WAM~~Days 90 Days or More Foreclosure REO Modifications Date ~~Coupon~~# ~~Remit~~Balance # Balance # Balance # Balance # Balance # Balance 06/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/15/2001 80 $0.~~185480%~~00 80 $0.~~082785%~~00 ~~106~~0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/16/2001 80 $0.~~185495%~~00 80 $0.~~082800%~~00 ~~107~~0 $0.00 0 $0.00 0 $0.00 0 $0.00 03/15/2001 80 $0.~~185511%~~00 80 $0.~~082814%~~00 ~~108~~0 $0.00 0 $0.00 0 $0.00 0 $0.00 02/15/2001 ~~8.185525%~~0 8$0.~~082827%~~00 ~~110~~0 ~~Note:~~$0.00 ~~Foreclosure~~0 ~~and~~$0.00 ~~REO~~0 ~~Totals~~$0.00 ~~are~~0 ~~excluded~~$0.00 ~~from~~0 ~~the delinquencies aging categories~~$0.00

~~Delinquency~~Prepayments ~~Loan~~Distribution ~~Detail~~Curtailments ~~Offering~~Payoff Date # ofAmount ~~Paid~~# ~~Current~~Amount ~~Outstanding~~06/15/2001 ~~Status~~0 of$0.00 ~~Loan~~1 ~~Number~~$4,060,673.40 ~~Document~~05/15/2001 ~~Months~~0 ~~Through~~$0.00 P0 &$0.00 I04/16/2001 P0 ~~& I Mortgage Cross-Reference Delinq~~$0.00 ~~Date~~0 ~~Advances Advances** Loan(1) 400034983 105~~ $0.00 0403/0115/2001 0 $0.00 0 $0.00 B02/15/2001 ~~Totals~~0 1 $0.00 0 $0.00

~~Resolution~~Rate ~~Actual~~and ~~Outstanding~~Maturities ~~Loan~~Distribution ~~Number~~Next ~~Strategy~~Weighted ~~Servicing~~Avg. ~~Foreclosure~~WAM ~~Principal~~Date ~~Servicing~~Coupon ~~Bankruptcy~~Remit ~~REO~~06/15/2001 ~~Code(2)~~8.184175% ~~Transfer~~8.081617% ~~Date~~106 ~~Date~~05/15/2001 ~~Balance~~8.185480% ~~Advances~~8.082785% ~~Date~~106 ~~Date~~04/16/2001 ~~400034983~~8.185495% ~~4,708,523~~8.52082800% 0107 03/15/2001 8.00185511% ~~Totals~~8.082814% ~~4,708,523~~108 02/15/2001 8.52185525% 08.00082827% 110 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Totals by Delinquency Code: Total for Status Code = B (1 Loan) 0.00 0.00 6,911,075.50 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 Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · MORGAN STANLEY DEAN WITTER CAPITAL I TRUST 2001-PPM