8-K 1 mdc01ppm.txt JULY 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 : July 16, 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 July 16, 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 July 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-PPM By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: July 16, 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 July 16, 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: 07/16/2001 Record Date: 06/29/2001 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 ~~123~~120,~~901~~422,~~639~~413.7248 3864,~~479,226~~808.2457 A-2 61746WES5 6.400000% 189,000,000.00 ~~187~~185,~~127~~208,~~432~~047.6323 1477,~~919,385~~089.4010 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.~~835352~~831617% 10,913,000.00 10,913,000.00 0.00 F 61746WEY2 8.~~085352~~081617% 4,677,000.00 4,677,000.00 0.00 G 61746WEZ9 8.~~085352~~081617% 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 ~~618~~612,~~306~~907,~~141~~529.3571 51,~~398~~341,~~611~~897.6467

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Ending Balance Level(1) A-1 61746WER7 ~~617~~600,~~443~~105.1703 ~~86,344~~0.6800 0.00 41,~~183~~464,~~014~~913.0960 ~~120~~119,~~422~~557,~~413~~604.4891 15.0104% A-2 61746WES5 ~~998~~987,~~012~~776.9725 ~~59,632~~0.1800 0.00 21,~~977~~464,~~030~~865.5535 ~~185~~184,~~208~~730,~~047~~958.2313 15.0104% A-3 61746WET3 1,173,385.00 0.00 0.00 1,173,385.00 215,300,000.00 15.0104% B 61746WEU0 89,247.0302 0.00 0.00 89,247.0302 15,589,000.00 12.4649% C 61746WEV8 101,030.30 0.00 0.00 101,030.30 17,148,000.00 9.6769% D 61746WEW6 32,781.47 0.00 0.00 32,781.47 5,456,000.00 8.7879% E 61746WEX4 71,~~256~~222.0003 0.00 0.00 71,~~256~~222.0003 10,913,000.00 67.9901% F 61746WEY2 31,~~512~~498.6610 0.00 0.00 31,~~512~~498.6610 4,677,000.00 6.2325% G 61746WEZ9 57,~~769~~743.8416 0.00 0.00 57,~~769~~743.8416 8,574,000.00 4.8384% H 61746WFA3 50,662.08 0.00 0.00 50,662.08 9,353,000.00 3.31% J 61746WFB1 16,889.17 0.00 0.00 16,889.17 3,118,000.00 2.80% K 61746WFC9 16,889.17 0.00 0.00 16,889.17 3,118,000.00 2.29% L 61746WFD7 25,333.75 0.00 0.00 25,333.75 4,677,000.00 1.53% M 61746WFE5 8,444.58 0.00 0.00 8,444.58 1,559,000.00 1.27% N 61746WFF2 8,444.58 0.00 0.00 8,444.58 1,559,000.00 1.02% O 61746WFG0 33,~~816~~702.5006 0.00 0.00 33,~~816~~702.5006 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,~~332~~305,~~918~~153.2775 ~~145,976~~0.8600 0.00 84,~~877~~647,~~506~~051.7742 ~~612~~611,~~907~~565,~~529~~632.7104

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 61746WFH8 1.~~616944~~610370% 623,573,069.00 ~~618~~612,~~306~~907,~~141~~529.3571

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X 61746WFH8 ~~833~~822,~~138~~506.5036 ~~180,845~~0.1500 1822,~~013,983~~506.6536 ~~612~~611,~~907~~565,~~529~~632.7104 (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 ~~973~~946.~~33490228~~00312249 276.~~33177979~~79368221 4.~~85045225~~71424892 0.~~67829845~~00000000 0.00000000 ~~946~~939.~~00312249~~20944028 A-2 61746WES5 ~~990~~979.~~09223614~~93675783 102.~~15547831~~52428095 5.~~28049190~~22632937 0.~~31551418~~00000000 0.00000000 ~~979~~977.~~93675783~~41247688 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.~~72500032~~72499968 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.~~52946028~~52634748 0.00000000 0.00000000 1,000.00000000 F 61746WEY2 1,000.00000000 0.00000000 6.~~73779346~~73468035 0.00000000 0.00000000 1,000.00000000 G 61746WEZ9 1,000.00000000 0.00000000 6.~~73779333~~73468160 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.~~42272704~~40437574 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 ~~991~~982.~~55363194~~89608737 1.~~33607197~~31902162 0.~~29001437~~00000000 ~~982~~980.~~89608737~~74413801

Reconciliation Detail Advance Summary P & I Advances Outstanding 0.00 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P&I ~~(37~~76.~~79)~~65 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 5150,~~259~~722.7812 Less Servicing Fees on Delinquent Payments ~~691~~3,309.1162 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~156~~691.9511 Plus Additional Servicing Fees 0.00 Total Servicing Fees Collected 5048,~~725~~103.6261

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Interest Interest Shortfall Adjustment A-1 ~~617~~600,~~443~~105.1703 0.00 ~~617~~600,~~443~~105.1703 0.00 A-2 ~~998~~987,~~012~~776.9725 0.00 ~~998~~987,~~012~~776.9725 0.00 A-3 1,173,385.00 0.00 1,173,385.00 0.00 X ~~833~~822,~~138~~506.5036 0.00 ~~833~~822,~~138~~506.5036 0.00 B 89,247.0302 0.00 89,247.0302 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,~~256~~222.0003 0.00 71,~~256~~222.0003 0.00 F 31,~~512~~498.6610 0.00 31,~~512~~498.6610 0.00 G 57,~~769~~743.8416 0.00 57,~~769~~743.8416 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 25,333.75 0.00 25,333.75 0.00 M 8,444.58 0.00 8,444.58 0.00 N 8,444.58 0.00 8,444.58 0.00 O 33,778.71 0.00 33,778.71 0.00 Total 4,~~166~~127,~~018~~736.9876 0.00 4,~~166~~127,~~018~~736.9876 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 ~~617~~600,~~443~~105.1703 ~~86,344~~0.6800 ~~703~~600,~~787~~105.8503 0.00 A-2 0.00 ~~998~~987,~~012~~776.9725 ~~59,632~~0.1800 1987,~~057,645~~776.1525 0.00 A-3 0.00 1,173,385.00 0.00 1,173,385.00 0.00 X 0.00 ~~833~~822,~~138~~506.5036 ~~180,845~~0.1500 1822,~~013,983~~506.6536 0.00 B 0.00 89,247.0302 0.00 89,247.0302 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,~~256~~222.0003 0.00 71,~~256~~222.0003 0.00 F 0.00 31,~~512~~498.6610 0.00 31,~~512~~498.6610 0.00 G 0.00 57,~~769~~743.8416 0.00 57,~~769~~743.8416 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~~76.~~79)~~65 33,~~816~~702.5006 0.00 33,~~816~~702.5006 076.2085 Total ~~(37~~76.~~79)~~65 4,~~166~~127,~~056~~660.7711 ~~326,822~~0.0100 4,~~492~~127,~~878~~660.7811 076.2085

Other Required Information Available Distribution Amount (1) 95,~~891~~469,~~490~~557.4278 Aggregate Number of Outstanding Loans 84 Aggregate Stated Principal Balance of Loans before Distributions ~~618~~612,~~306~~907,~~141~~530.8622 Aggregate Stated Principal Balance of Loans after Distributions ~~612~~611,~~907~~565,~~530~~632.2255 Aggregate Unpaid Principal Balance of Loans after Distributions ~~612~~611,~~922~~637,~~714~~755.66 Aggregate Amount of Servicing Fee 109,~~271~~778.7671 Aggregate Amount of Sub-Servicing Fee 4038,~~453~~324.8690 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~675~~659.1396 Aggregate Additional Trust Fund Expenses ~~(37~~76.~~79)~~65 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~~76.~~79)~~65 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest ~~(37~~76.~~79)~~65 (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,~~067~~062,~~388~~026.8849 0.17 7776 7.~~3511~~3485 1.~~419661~~474938 1,000,001 to 2,000,000 4 6,~~843~~811,~~350~~637.4052 1.1211 138 8.0872 1.~~399935~~399775 2,000,001 to 3,000,000 10 26,~~698~~609,~~089~~637.0498 4.3635 ~~120~~119 8.~~1776~~1774 1.~~359689~~359805 3,000,001 to 4,000,000 9 29,~~829~~765,~~770~~386.3065 4.87 ~~137~~136 8.2539 1.~~320892~~331287 4,000,001 to 5,000,000 10 45,~~592~~455,~~915~~806.0604 7.4443 ~~148~~147 8.~~0472~~0474 1.~~309487~~288941 5,000,001 to 6,000,000 1213 6773,~~148~~024,~~803~~595.7308 1011.9694 ~~100~~97 8.~~1021~~1191 1.~~435459~~429222 6,000,001 to 7,000,000 87 5246,~~340~~243,~~007~~408.8353 87.5456 ~~129~~134 8.~~3041~~3033 1.~~451450~~477565 7,000,001 to 8,000,000 7 53,~~356~~278,~~910~~479.9495 8.71 6463 8.~~1662~~1661 1.~~315542~~347701 8,000,001 to 9,000,000 2 16,~~990~~951,~~488~~139.6780 2.77 ~~120~~119 8.~~1076~~1075 1.~~061745~~061788 9,000,001 to 10,000,000 3 27,~~929~~849,~~754~~129.4048 4.5655 ~~162~~161 8.~~0526~~0525 1.~~229797~~229965 10,000,001 to 15,000,000 9 ~~111~~110,~~134~~943,~~055~~212.1360 18.1314 9190 8.3026 1.~~331893~~366346 15,000,001 to 20,000,000 3 51,~~188~~077,~~679~~475.8022 8.35 ~~115~~114 8.~~1456~~1455 1.~~472981~~473132 20,000,001 to 25,000,000 3 63,~~404~~296,~~957~~861.7689 10.3435 6059 8.~~1598~~1597 1.~~360373~~360318 25,000,001 and greater 2 59,~~382~~196,~~358~~835.2832 9.6968 ~~112~~111 8.~~2082~~2081 1.~~121826~~121871 Totals 84 ~~612~~611,~~907~~565,~~530~~632.2255 100.00 ~~106~~105 8.1842 1.~~334183~~343435

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 5,~~083~~070,~~456~~549.7450 0.83 3029 8.6800 1.700000 Arizona 5 30,~~823~~772,~~456~~856.5121 5.03 5958 8.~~0422~~0420 1.~~580674~~580575 California 10 4443,~~050~~937,~~728~~876.8254 7.1918 ~~172~~171 8.1857 1.~~457254~~457190 Colorado 2 8,~~600~~587,~~034~~228.3800 1.40 4241 8.1113 1.~~413863~~413860 Florida 7 32,~~963~~908,~~625~~357.3799 5.38 8988 8.~~1444~~1443 1.~~430537~~514032 Georgia 2 10,~~636~~612,~~445~~955.3407 1.74 9493 8.1711 1.~~806385~~717825 Illinois 2 11,~~735~~703,~~749~~006.2184 1.91 6261 8.1800 1.340000 Indiana 2 13,~~205~~185,~~225~~952.0421 2.1516 7170 8.4526 1.~~222557~~222555 Massachusetts 1 11,~~654~~644,~~754~~285.4056 1.90 5150 8.1600 1.750000 Michigan 8 62,~~427~~335,~~165~~545.5125 10.19 9392 8.~~3176~~3177 1.~~195951~~195936 Minnesota 6 31,~~715~~634,~~323~~392.9425 5.17 ~~122~~121 8.~~0188~~0187 1.~~533786~~534162 Missouri 12 9,~~214~~168,~~333~~450.7009 1.50 ~~127~~126 8.1700 1.090000 New Jersey 30 102,~~778~~479,~~979~~441.7769 16.7776 9897 8.2159 1.~~250593~~250651 New York 4 8,~~198~~172,~~778~~550.6280 1.34 ~~168~~167 8.1800 1.010000 North Carolina 4 35,~~424~~372,~~779~~947.9221 5.78 ~~124~~123 8.2575 1.~~295341~~403374 Ohio 1 7,~~522~~511,~~606~~126.1855 1.23 7170 8.1200 1.110000 Oregon 3 9,~~689~~671,~~885~~909.2084 1.58 9998 8.~~2494~~2493 1.~~133533~~133504 Pennsylvania 22 117,~~609~~321,~~128~~819.0575 19.1918 ~~141~~140 8.1737 1.~~220661~~220657 Texas 4 35,~~644~~603,~~953~~322.0271 5.82 5554 8.~~0955~~0954 1.~~351440~~351445 Utah 2 4,~~852~~835,~~386~~721.9795 0.79 9392 8.1328 1.~~640790~~641267 Virginia 1 11,~~403~~383,~~855~~312.9410 1.86 1716 7.9250 1.710000 Washington 1 3,~~114~~105,~~245~~809.3949 0.51 ~~185~~184 8.1900 1.580000 Wisconsin 1 4,~~557~~546,~~632~~214.2095 0.74 ~~195~~194 8.0300 1.290000 Totals 131 ~~612~~611,~~907~~565,~~530~~632.2255 100.00 ~~106~~105 8.1842 1.~~334183~~343435

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 86 6057,~~716~~264,~~866~~553.45 9.9136 ~~148~~149 8.~~2094~~2155 1.~~063764~~061717 1.11 to 1.20 2527 ~~183~~186,~~470~~311,~~599~~400.4240 2930.9346 ~~121~~119 8.~~2098~~2080 1.~~165642~~166234 1.21 to 1.30 1615 ~~112~~97,~~348~~406,~~031~~547.5798 1815.3393 ~~110~~116 8.~~2515~~2230 1.~~247220~~245279 1.31 to 1.40 65 6658,~~530~~921,~~889~~031.5923 109.8563 8288 8.~~0532~~0625 1.~~353327~~352484 1.41 to 1.50 11 6867,~~233~~696,~~198~~114.7012 11.1307 7569 8.~~0604~~0270 1.~~447800~~450187 1.51 to 1.60 56 3247,~~794~~397,~~539~~278.1891 57.3575 8778 8.~~3010~~3442 1.~~529844~~526776 1.61 to 1.70 56 2432,~~904~~767,~~252~~841.0873 45.0636 ~~134~~119 8.~~3623~~3399 1.~~665428~~661788 1.71 to 1.80 3 40,~~697~~645,~~751~~126.6128 6.6465 6362 7.9815 1.~~751794~~751801 1.81 and greater 5 23,~~211~~155,~~401~~738.6245 3.79 9796 8.3283 2.~~041742~~001078 Totals 84 ~~612~~611,~~907~~565,~~530~~632.2255 100.00 ~~106~~105 8.1842 1.~~334183~~343435

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 68 166,~~950~~465,~~578~~216.2064 27.2422 ~~107~~106 8.~~1511~~1512 1.~~320348~~327560 Multi-Family 10 76,~~781~~682,~~897~~955.1270 12.5354 8483 7.~~9800~~9799 1.~~333248~~340105 Office 25 187,~~934~~551,~~930~~072.7739 30.6667 ~~102~~101 8.2767 1.~~326026~~328178 Retail 28 ~~181~~180,~~240~~866,~~124~~387.1382 29.57 ~~118~~117 8.~~2052~~2051 1.~~355780~~375277 Totals 131 ~~612~~611,~~907~~565,~~530~~632.2255 100.00 ~~106~~105 8.1842 1.~~334183~~343435

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.750% or less 2 5,~~205~~189,~~122~~273.0195 0.85 ~~157~~156 6.~~7436~~7438 1.~~230568~~240020 7.751% to 8.000% 21 153,~~963~~687,~~310~~943.1779 25.1213 9493 7.9240 1.~~408538~~411986 8.001% to 8.250% 35 231,~~876~~328,~~903~~093.9463 37.83 ~~102~~101 8.1500 1.~~319720~~318609 8.251% to 8.500% 14 ~~144~~143,~~158~~815,~~307~~772.1679 23.52 ~~115~~114 8.3545 1.~~295397~~332493 8.501% to 8.750% 11 74,~~380~~227,~~575~~020.0729 12.14 ~~117~~116 8.~~5725~~5724 1.~~311990~~311919 8.751% and greater 1 3,~~323~~317,~~311~~528.8710 0.54 ~~226~~225 8.8000 1.240000 Totals 84 ~~612~~611,~~907~~565,~~530~~632.2255 100.00 ~~106~~105 8.1842 1.~~334183~~343435

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 106 7436,~~879~~390,~~238~~235.2053 125.2295 ~~173~~228 8.~~3053~~1470 1.~~232417~~342505 13 to 24 months 1317 91129,~~622~~865,~~908~~058.4950 1421.9523 ~~106~~109 8.~~0011~~1354 1.~~342381~~281947 25 to 36 months 1 4,~~230~~215,~~255~~968.9336 0.69 ~~176~~175 6.6200 1.180000 37 to 48 months 1917 ~~132~~126,~~056~~388,~~396~~853.1900 2120.5567 9392 8.~~1336~~1391 1.~~329003~~343310 49 to 60 months 3435 ~~270~~264,~~482~~442,~~611~~360.6172 4443.1324 99 8.~~3092~~3054 1.~~345268~~351797 61 months and greater 78 3950,~~636~~263,~~119~~156.8044 68.4722 6361 7.~~8609~~9438 1.~~465553~~472995 Totals 84 ~~612~~611,~~907~~565,~~530~~632.2255 100.00 ~~106~~105 8.1842 1.~~334183~~343435

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 98,~~787~~637,~~540~~531.6222 16.1213 4140 8.~~0234~~0233 1.~~496011~~501315 61 to 120 months 38 302,~~575~~005,~~265~~475.9841 49.3738 8079 8.~~2138~~2139 1.~~332148~~351048 121 to 180 months 4 30,~~986~~928,~~702~~443.1891 5.06 ~~126~~125 8.1865 1.~~428197~~397662 181 to 240 months 1 6,~~723~~711,~~656~~043.7149 1.10 ~~226~~225 8.1000 1.460000 241 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 54 ~~439~~438,~~073~~282,~~165~~494.4903 71.6467 7776 8.1673 1.~~377752~~389824

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,~~850~~813,~~696~~729.0926 0.4746 6766 8.~~2451~~2453 1.~~254807~~258108 121 to 180 months 12 8887,~~137~~804,~~155~~060.7572 14.3836 ~~153~~152 8.2072 1.~~123581~~123580 181 to 240 months 15 73,~~746~~575,~~204~~378.7779 12.03 ~~203~~202 8.2773 1.~~327593~~331922 241 months and greater 1 9,~~100~~089,~~308~~969.1275 1.4849 ~~290~~289 8.0000 1.350000 Totals 30 173,~~834~~283,~~364~~138.7352 28.3633 ~~180~~179 8.~~2267~~2268 1.~~224135~~226103

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,~~041~~005,~~235~~518.7641 0.9998 ~~114~~113 7.9600 1.~~284001~~283994 121 to 180 months 23 1431,~~330~~883,~~160~~133.0274 25.3421 7667 8.~~2850~~2270 1.~~519985~~420629 181 to 240 months 1716 ~~146~~128,~~789~~844,~~643~~433.2094 2321.9507 7677 8.~~1674~~1657 1.~~419282~~430097 241 to 300 months 31 239,~~700~~366,~~023~~673.7883 39.1114 8079 8.1853 1.~~329602~~351736 301 months and greater 2 32,~~212~~182,~~102~~734.7311 5.26 4645 8.0196 1.~~501107~~501109 Totals 54 ~~439~~438,~~073~~282,~~165~~494.4903 71.6467 7776 8.1673 1.~~377752~~389824

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 8475 ~~612~~559,~~907~~242,~~530~~375.2234 ~~100~~91.0044 ~~106~~107 8.~~1842~~1800 1.~~334183~~321614 1 year or less 09 052,323,257.0021 08.0056 085 08.~~0000~~2288 01.~~000000~~576653 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 84 ~~612~~611,~~907~~565,~~530~~632.2255 100.00 ~~106~~105 8.1842 1.~~334183~~343435 (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~~207,~~281~~788.2266 7273,~~524~~016.2480 8.150% 400034927 12 OF Troy MI 85,~~768~~678.5213 12,~~715~~806.9534 8.530% 400034928 13 OF Troy MI 80,~~144~~059.3589 11,~~882~~966.1258 8.530% 400034929 14 OF Troy MI 49,~~211~~159.4458 7,~~296~~347.0490 8.530% 400034930 15 OF Trenton NJ ~~199~~198,~~165~~395.3429 ~~111~~112,~~736~~506.1116 8.270% 400034931 16 OF Mt. Laurel Township NJ 149,~~474~~085.3857 56,~~077~~465.1293 8.320% 400034932 17 RT West Mifflin PA 146,~~256~~034.9857 32,~~507~~730.7516 8.210% 400034933 18 Various Various PA 99,~~470~~146.6827 45,~~424~~749.7819 8.570% 400034934 25 IN Various PA 23,~~415~~336.3091 14,~~209~~287.1857 6.620% 400034935 27 IN Throop Borough PA 18,~~486~~426.8051 8,~~442~~502.2958 8.570% 400034936 28 MF Austin TX 136,~~145~~021.3512 18,~~775~~899.5578 7.940% 400034937 29 MF Phoenix AZ 5049,~~034~~963.8085 1011,~~957~~028.2015 7.770% 400034938 30 MF Tempe AZ 36,~~772~~720.7965 8,~~052~~104.2135 7.770% 400034939 31 MF Tucson AZ 35,~~868~~817.4156 7,~~854~~905.5944 7.770% 400034940 32 IN Various Various 120,~~632~~298.1478 4849,~~903~~236.2965 8.180% 400034941 35 OF Mendota Heights MN 116,~~265~~124.7035 21,~~471~~612.3065 7.900% 400034942 37 RT McMurray/Peters To PA 111,~~327~~047.4054 40,~~075~~355.4228 8.380% 400034943 38 RT Plumstead Townshi PA 98,~~797~~639.4719 23,~~741~~899.5785 8.000% 400034944 39 RT Charlotte NC 103,~~695~~534.1816 2223,~~892~~053.4951 8.440% 400034945 40 MF Miami FL 5049,~~031~~958.1384 10,~~869~~941.5988 7.980% 400034946 41 MF Boulder CO 37,~~992~~937.3950 8,~~254~~308.0998 7.980% 400034947 42 RT Revere MA 79,~~323~~252.0433 10,~~398~~468.1384 8.160% 400034948 43 RT Franconia VA 75,~~447~~312.7597 20,~~409~~543.0684 7.925% 400034949 44 IN Various NJ 7473,~~115~~908.6619 30,~~177~~384.1865 8.250% 400034950 57 OF Bensalem Township PA 73,~~467~~385.9068 11,~~887~~969.5173 8.300% 400034951 58 IN West Whiteland PA 37,~~406~~331.3028 11,~~541~~616.4446 7.800% 400034952 59 IN Moorestown NJ 16,~~530~~497.5741 5,~~100~~133.3854 7.800% 400034953 60 OF Upper Gwynedd PA 14,~~641~~611.3699 4,~~517~~546.4885 7.800% 400034954 61 RT Chesterfield MI 64,~~182~~020.0362 24,~~241~~402.5394 7.990% 400034955 62 IN North Kansas City MO 6362,~~044~~734.5326 45,~~573~~883.3461 8.170% 400034956 74 MF Morrisville NC 60,~~737~~668.1972 10,~~269~~338.9037 8.000% 400034957 75 OF Southfield MI 58,~~991~~904.7846 13,~~033~~121.7305 8.040% 400034958 76 RT Various NY 5655,~~065~~888.9234 26,~~050~~227.2482 8.180% 400034959 80 IN Fort Lauderdale FL 54,~~744~~665.4892 11,~~400~~478.1975 8.270% 400034960 81 MF Irving TX 55,~~685~~599.3079 12,~~128~~214.7728 8.460% 400034961 82 OF Boca Raton FL 4645,~~052~~983.8281 10,~~338~~407.1314 8.010% 400034962 83 OF Boca Raton FL 5,~~923~~914.6019 1,~~551~~560.0849 7.280% 400034963 84 OF Indianapolis IN 53,~~236~~161.6164 10,~~697~~772.0805 8.410% 400034964 85 RT Columbus OH 50,~~980~~902.1397 11,~~402~~479.4763 8.120% 400034965 86 IN Houston TX 48,~~918~~847.3853 10,~~445~~516.4025 8.140% 400034966 88 RT Pasadena CA 45,~~728~~627.2881 15,~~184~~284.4491 7.940% 400034967 89 IN Cranberry Township PA 45,~~469~~384.2568 12,~~528~~613.6522 8.100% 400034968 90 RT Clearwater FL 45,~~434~~314.7794 1617,~~957~~077.3922 8.480% 400034969 91 OF Southfield MI 42,~~709~~645.6972 9,~~149~~213.1209 8.390% 400034970 92 OF Charlotte NC 41,~~677~~605.3436 10,~~394~~466.3331 8.310% 400034971 93 RT Tucson AZ 46,~~595~~475.9070 16,~~540~~661.8000 8.720% 400034972 94 OF Cupertino CA 40,~~551~~477.3192 10,~~779~~853.9837 8.170% 400034973 95 IN Livermore CA 39,~~321~~216.5305 15,~~842~~947.4593 7.990% 400034974 96 RT Garden Grove CA 39,~~278~~207.0053 10,~~439~~510.7926 8.100% 400034975 97 OF Indianapolis IN 39,~~913~~853.1529 8,~~440~~500.9278 8.510% 400034976 98 OF Charlotte NC 3837,~~013~~959.1240 7,~~920~~974.8052 8.140% 400034977 99 IN Tucson AZ 37,~~642~~595.1638 6,~~854~~901.5836 8.190% 400034978 100 OF Huntsville AL 36,~~863~~770.0334 12,~~814~~907.5524 8.680% 400034979 101 RT Salisbury PA 34,~~567~~484.5267 12,~~123~~206.6247 8.200% 400034980 102 RT Shoreview MN 3433,~~076~~977.6218 1314,~~939~~039.8226 8.560% 400034981 103 IN Downingtown PA 31,~~582~~440.1574 21,~~105~~247.8021 8.040% 400034982 104 RT Monroe Township NJ 32,~~356~~271.9055 12,~~536~~622.8116 8.170% 400034983 105 OF Fresno CA 31,~~709~~596.6578 16,~~701~~814.6855 8.110% 400034984 106 RT Alpharetta GA 32,~~173~~126.5227 6,~~948~~995.7499 8.160% 400034985 107 IN Auburn Hills MI 31,~~792~~745.0776 6,~~761~~807.5889 8.220% 400034986 108 RT Shorewood WI 30,~~574~~498.0516 11,~~341~~417.3625 8.030% 400034987 109 IN Edina MN 2928,~~906~~780.8200 2425,~~433~~560.8163 7.960% 400034988 110 IN Pittsburgh PA 3029,~~024~~972.0868 7,~~265~~316.1151 8.490% 400034989 111 RT Philadelphia PA 18,~~929~~881.2492 7,~~054~~102.9729 8.050% 400034990 112 RT Ocean City NJ 8,~~745~~724.9812 3,~~259~~281.6551 8.050% ~~400034991 113 MF San Antonio TX 28,402.24 4,067,146.76 8.380%~~ 400034992 114 RT Costa Mesa CA 25,~~134~~029.4831 15,~~042~~148.9815 8.390% 400034993 115 MF Clackamas OR 24,~~586~~547.2605 5,~~717~~756.6384 8.230% 400034994 116 MF Corvallis OR 23,~~397~~361.5265 5,~~407~~443.4835 7.960% 400034995 117 IN Woodland Hills CA 24,~~413~~370.0695 5,~~741~~783.6677 8.800% 400034996 118 IN Roseville MN 21,~~820~~757.5841 9,~~499~~562.2643 7.980% 400034997 119 RT Watsonville (Freed CA 23,~~161~~102.4157 8,~~239~~298.9074 8.570% 400034998 120 RT Sunrise FL 21,262.50 0.00 8.100% 400034999 121 RT Sunrise FL ~~650~~624.0253 3,~~776~~801.4190 8.100% 400035000 122 IN Liberty Lake WA 21,~~311~~254.9172 8,~~378~~435.7190 8.190% 400035001 123 OF Ann Arbor MI 20,~~531~~491.1850 5,~~914~~954.7947 8.050% 400035002 124 OF Salt Lake City UT 20,~~224~~172.9049 7,~~707~~759.1051 8.160% 400035003 125 IN Forty Fort Borough PA 1918,~~188~~962.8944 3233,~~938~~164.4893 8.250% 400035004 126 OF Lakewood CO 20,~~224~~193.8165 4,~~466~~497.2440 8.370% 400035005 127 IN Union City CA 18,~~504~~472.6224 4,~~809~~841.0846 8.080% 400035006 128 OF Beaverton OR 18,~~753~~704.2060 6,~~726~~775.5717 8.670% 400035007 129 RT Various NJ 17,~~055~~014.2285 6,~~086~~127.9633 7.960% 400035008 130 IN Union City CA 13,~~451~~388.9016 9,~~305~~369.4014 8.220% 400035009 131 IN West Valley City UT 12,~~773~~713.3773 8,~~845~~905.8751 8.090% 400035010 132 IN Bloomington MN 11,~~736~~293.5653 910,~~713~~156.6972 7.960% Totals 4,~~218~~180,~~953~~118.8885 51,~~398~~341,~~611~~897.6467

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 30,594,649.63 30,521,632.83 07/01/2001 400034927 N/A 05/01/2010 N 12,053,195.10 12,040,388.76 07/01/2001 400034928 N/A 05/01/2010 N 11,262,821.79 11,250,855.21 07/01/2001 400034929 N/A 05/01/2010 N 6,915,767.54 6,908,419.64 07/01/2001 400034930 N/A 10/01/2013 N 28,787,708.65 28,675,202.49 07/01/2001 400034931 N/A 01/01/2007 N 21,502,727.06 21,446,261.13 07/01/2001 400034932 N/A 03/01/2007 N 21,344,882.37 21,312,152.21 07/01/2001 400034933 N/A 12/01/2014 N 13,882,791.43 13,837,042.24 07/01/2001 400034934 N/A 02/01/2016 N 4,230,255.93 4,215,968.36 07/01/2001 400034935 N/A 12/01/2014 N 2,580,141.38 2,571,638.80 07/01/2001 400034936 N/A 01/01/2005 N 20,557,348.33 20,538,448.55 07/01/2001 400034937 N/A 12/20/2005 N 7,716,425.25 7,705,397.10 07/01/2001 400034938 N/A 12/20/2005 N 5,671,143.55 5,663,039.20 07/01/2001 400034939 N/A 12/20/2005 N 5,531,668.75 5,523,763.31 07/01/2001 400034940 N/A 08/01/2006 N 17,647,743.17 17,598,506.52 07/01/2001 400034941 N/A 11/01/2009 N 17,639,141.27 17,617,528.62 07/01/2001 400034942 N/A 04/01/2017 N 15,901,795.36 15,861,440.08 07/01/2001 400034943 N/A 12/01/2011 N 14,795,878.60 14,771,978.75 07/01/2001 400034944 N/A 09/01/2006 N 14,720,497.34 14,697,443.83 07/01/2001 400034945 N/A 01/01/2004 N 7,512,608.27 7,501,666.39 07/01/2001 400034946 N/A 01/01/2004 N 5,704,886.88 5,696,577.90 07/01/2001 400034947 N/A 09/30/2005 N 11,654,754.40 11,644,285.56 07/01/2001 400034948 N/A 11/17/2002 N 11,403,855.94 11,383,312.10 07/01/2001 400034949 N/A 06/01/2006 N 10,750,282.85 10,719,898.20 07/01/2001 400034950 N/A 03/01/2010 N 10,609,977.68 10,598,007.95 07/01/2001 400034951 N/A 12/01/2009 N 5,743,274.43 5,731,657.97 07/01/2001 400034952 N/A 12/01/2009 N 2,538,063.61 2,532,930.07 07/01/2001 400034953 N/A 12/01/2009 N 2,247,998.71 2,243,451.86 07/01/2001 400034954 N/A 07/01/2007 N 9,615,112.58 9,590,709.64 07/01/2001 400034955 N/A 01/01/2012 N 9,214,333.70 9,168,450.09 07/01/2001 400034956 N/A 08/01/2025 N 9,100,308.12 9,089,969.75 07/01/2001 400034957 N/A 09/01/2007 N 8,791,710.05 8,778,589.00 07/01/2001 400034958 N/A 06/01/2015 N 8,198,778.62 8,172,550.80 06/01/2001 400034959 N/A 09/01/2007 N 7,932,176.73 7,920,697.98 07/01/2001 400034960 N/A 10/01/2011 N 7,886,495.03 7,874,280.75 07/01/2001 400034961 N/A 08/01/2007 N 6,888,960.43 6,878,553.29 07/01/2001 400034962 N/A 08/01/2007 N 974,866.08 973,305.59 07/01/2001 400034963 N/A 09/01/2007 N 7,585,489.82 7,574,717.77 06/01/2001 400034964 N/A 05/01/2007 N 7,522,606.18 7,511,126.55 07/01/2001 400034965 N/A 10/01/2002 N 7,201,109.66 7,190,593.41 07/01/2001 400034966 N/A 09/01/2019 N 6,895,891.06 6,880,606.15 07/01/2001 400034967 N/A 04/01/2020 N 6,723,656.71 6,711,043.49 07/01/2001 400034968 N/A 10/01/2016 N 6,412,491.06 6,395,413.84 07/01/2001 400034969 N/A 02/01/2007 N 6,099,507.29 6,090,294.20 07/01/2001 400034970 N/A 09/01/2007 N 6,007,994.82 5,997,528.51 07/01/2001 400034971 N/A 09/01/2006 N 6,395,738.92 6,379,077.92 06/01/2001 400034972 N/A 07/01/2020 N 5,945,348.86 5,934,495.49 07/01/2001 400034973 N/A 01/01/2007 N 5,889,769.77 5,873,821.84 07/01/2001 400034974 N/A 09/01/2020 N 5,808,522.70 5,798,012.44 07/01/2001 400034975 N/A 12/01/2006 N 5,619,735.22 5,611,234.44 07/01/2001 400034976 N/A 01/01/2007 N 5,595,979.64 5,588,005.12 07/01/2001 400034977 N/A 04/30/2007 N 5,508,480.04 5,501,578.68 06/01/2001 400034978 N/A 12/31/2003 N 5,083,456.74 5,070,549.50 07/01/2001 400034979 N/A 11/01/2017 N 5,046,537.15 5,034,330.68 07/01/2001 400034980 N/A 11/01/2015 N 4,763,156.36 4,749,117.10 07/01/2001 400034981 N/A 10/01/2012 N 4,692,647.72 4,671,400.51 07/01/2001 400034982 N/A 01/01/2007 N 4,740,006.73 4,727,384.57 07/01/2001 400034983 N/A 07/01/2014 N 4,675,232.28 4,658,417.73 07/01/2001 400034984 N/A 08/01/2012 N 4,724,451.38 4,717,455.39 07/01/2001 400034985 N/A 08/01/2010 N 4,634,417.11 4,627,609.22 07/01/2001 400034986 N/A 09/01/2017 N 4,557,632.20 4,546,214.95 07/01/2001 400034987 N/A 12/01/2010 N 4,338,693.70 4,313,133.07 07/01/2001 400034988 N/A 09/01/2020 N 4,236,421.65 4,229,105.14 07/01/2001 400034989 N/A 08/01/2017 N 2,814,695.64 2,807,593.35 07/01/2001 400034990 N/A 08/01/2017 N 1,300,489.21 1,297,207.70 07/01/2001 400034992 N/A 09/01/2011 N 3,579,877.17 3,564,729.02 07/01/2001 400034993 N/A 09/01/2006 N 3,579,156.23 3,573,399.39 07/01/2001 400034994 N/A 06/01/2007 N 3,521,856.71 3,516,413.36 06/01/2001 400034995 N/A 04/01/2020 N 3,323,311.87 3,317,528.10 07/01/2001 400034996 N/A 05/01/2016 N 3,271,790.55 3,262,228.12 07/01/2001 400034997 N/A 01/01/2017 N 3,234,898.33 3,226,599.59 07/01/2001 400034998 N/A 02/01/2010 N 3,150,000.00 3,150,000.00 07/01/2001 400034999 N/A 02/01/2010 N 92,522.80 88,720.90 07/01/2001 400035000 N/A 11/01/2016 N 3,114,245.39 3,105,809.49 07/01/2001 400035001 N/A 01/01/2010 N 3,054,634.05 3,048,679.58 07/01/2001 400035002 N/A 03/01/2007 N 2,966,543.22 2,958,783.71 07/01/2001 400035003 N/A 12/01/2006 N 2,758,173.29 2,725,008.36 07/01/2001 400035004 N/A 11/01/2006 N 2,895,147.50 2,890,650.10 07/01/2001 400035005 N/A 04/01/2007 N 2,743,401.40 2,738,559.94 07/01/2001 400035006 N/A 10/01/2016 N 2,588,872.26 2,582,097.09 07/01/2001 400035007 N/A 03/01/2018 N 2,565,052.03 2,558,924.70 07/01/2001 400035008 N/A 04/01/2012 N 1,954,475.38 1,945,106.24 07/01/2001 400035009 N/A 06/01/2012 N 1,885,843.75 1,876,938.24 06/01/2001 400035010 N/A 11/01/2010 N 1,702,542.06 1,692,385.34 07/01/2001 Totals 612,907,530.22 611,565,632.55 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

~~Principal~~Historical ~~Prepayment~~ Detail ~~Loan~~Delinquencies ~~Offering~~Distribution ~~Document~~30-59 ~~Principal~~Days ~~Prepayment~~60-89 ~~Amount~~Days ~~Number~~90 ~~Cross-Reference~~Days ~~Payoff~~or ~~Amount~~More ~~Curtailment~~Foreclosure ~~Amount~~REO ~~400034991~~Modifications ~~113~~Date ~~4,060,673~~# Balance # Balance # Balance # Balance # Balance # Balance 07/16/2001 0 $0.4000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/16/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 03/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 02/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

~~Loan~~Prepayments ~~Offering~~Distribution ~~Document~~Curtailments ~~Prepayment~~Payoff ~~Penalties~~Date ~~Number~~# ~~Cross-Reference~~Amount ~~Prepayment~~# ~~Premium~~Amount ~~Yield~~07/16/2001 ~~Maint~~0 ~~Charge~~$0.00 ~~400034991~~0 ~~113~~$0.00 06/15/2001 0 $0.00 ~~326~~1 $4,~~822~~060,673.0140 05/15/2001 0 $0.00 0 $0.00 04/16/2001 0 $0.00 0 $0.00 03/15/2001 0 $0.00 0 $0.00 02/15/2001 0 $0.00 0 $0.00

~~Historical~~Rate ~~Detail~~and ~~Delinquencies~~Maturities Distribution ~~30-59~~Next ~~Days~~Weighted ~~60-89~~Avg. ~~Days~~WAM ~~90 Days or More Foreclosure REO Modifications~~ Date #Coupon ~~Balance~~Remit #07/16/2001 ~~Balance~~8.184158% #8.081602% ~~Balance~~105 ~~# Balance # Balance # Balance~~ 06/15/2001 ~~0 $0~~8.00184175% ~~0 $0~~8.00081617% 0106 ~~$0.00 0 $0.00 0 $0.00 0 $0.00~~ 05/15/2001 ~~0 $0~~8.00185480% ~~0 $0~~8.00082785% 0106 ~~$0.00 0 $0.00 0 $0.00 0 $0.00~~ 04/16/2001 ~~0 $0~~8.00185495% ~~0 $0~~8.00082800% 0107 ~~$0.00 0 $0.00 0 $0.00 0 $0.00~~ 03/15/2001 ~~0 $0~~8.00185511% ~~0 $0~~8.00082814% 0108 ~~$0.00 0 $0.00 0 $0.00 0 $0.00~~ 02/15/2001 08.185525% $08.00082827% 0110 ~~$0.00~~Note: 0Foreclosure ~~$0.00~~and 0REO ~~$0.00~~Totals 0are ~~$0.00~~excluded 0from $0the delinquencies aging categories.00

~~Prepayments~~Delinquency ~~Distribution~~Loan ~~Curtailments~~Detail ~~Payoff~~Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date #Advances ~~Amount~~Advances** #Loan(1) ~~Amount~~400034958 76 0 06/1501/2001 0.00 $0.00 1B ~~$4,060,673.40~~400034963 0584 0 06/1501/2001 0.00 $0.00 0B $400034971 93 0~~.00~~ 0406/1601/2001 0.00 $0.00 0B $400034977 99 0~~.00~~ 0306/1501/2001 0.00 $0.00 B 400034994 116 0 $06/01/2001 0.00 020.00 B 400035009 131 0 06/1501/2001 0.00 $0.00 B Totals 6 0.00 $0.00

~~Rate~~Resolution ~~and~~Actual ~~Maturities~~Outstanding ~~Distribution~~Loan ~~Next~~Number ~~Weighted~~Strategy ~~Avg.~~Servicing ~~WAM~~Foreclosure ~~Date~~Principal ~~Coupon~~Servicing ~~Remit~~Bankruptcy ~~06/15/2001~~REO ~~8.184175%~~Code(2) ~~8.081617%~~Transfer ~~106~~Date ~~05/15/2001~~Date ~~8.185480%~~Balance ~~8.082785%~~Advances ~~106~~Date ~~04/16/2001~~Date 400034958 8,198,778.~~185495%~~62 80.~~082800%~~00 ~~107~~400034963 ~~03/15/2001 8~~7,585,489.~~185511%~~82 80.~~082814%~~00 ~~108~~400034971 ~~02/15/2001 8~~6,395,738.~~185525%~~92 80.~~082827%~~00 ~~110~~400034977 ~~Note:~~5,508,480.04 ~~Foreclosure~~0.00 ~~and~~400034994 ~~REO~~3,521,856.71 ~~Totals~~0.00 ~~are~~400035009 ~~excluded~~1,885,843.75 ~~from~~0.00 ~~the~~Totals ~~delinquencies~~33,096,187.86 ~~aging categories~~0.00

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 33,096,187.86 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

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) 400034966 88 0 05/01/2001 0.00 0.00 B Totals 1 0.00 0.00

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code(2) Transfer Date Date Balance Advances Date Date 400034966 6,911,075.50 0.00 Totals 6,911,075.50 0.00

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