8-K 1 mdc01ppm.txt SEPT. 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 : September 17, 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 September 17, 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 September 17, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates Series 2001-PPM By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: September 17, 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 September 17, 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: 09/17/2001 Record Date: 08/31/2001 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 ~~119~~118,~~557~~687,~~604~~748.9247 ~~869~~875,~~856~~799.4464 A-2 61746WES5 6.400000% 189,000,000.00 184,~~730~~251,~~958~~084.1227 ~~479~~483,~~873~~152.8656 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.~~834167~~834141% 10,913,000.00 10,913,000.00 0.00 F 61746WEY2 8.~~084167~~084141% 4,677,000.00 4,677,000.00 0.00 G 61746WEZ9 8.~~084167~~084141% 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 ~~611~~610,~~565~~215,~~632~~901.0474 1,~~349~~358,~~730~~952.3020

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Ending Balance Level(1) A-1 61746WER7 ~~595~~591,~~795~~460.4061 0.00 0.00 1,~~465~~467,~~651~~260.8425 ~~118~~117,~~687~~811,~~748~~948.4883 15.0711% A-2 61746WES5 ~~985~~982,~~231~~672.7845 0.00 0.00 1,465,~~105~~825.6401 ~~184~~183,~~251~~767,~~084~~931.2671 15.0711% A-3 61746WET3 1,173,385.00 0.00 0.00 1,173,385.00 215,300,000.00 15.0711% B 61746WEU0 89,247.02 0.00 0.00 89,247.02 15,589,000.00 12.5255% C 61746WEV8 101,030.30 0.00 0.00 101,030.30 17,148,000.00 9.7173% D 61746WEW6 32,781.47 0.00 0.00 32,781.47 5,456,000.00 8.8183% E 61746WEX4 71,~~245~~244.2298 0.00 0.00 71,~~245~~244.2298 10,913,000.00 7.0304% F 61746WEY2 31,~~508~~507.0494 0.00 0.00 31,~~508~~507.0494 4,677,000.00 6.2627% G 61746WEZ9 57,761.3719 0.00 0.00 57,761.3719 8,574,000.00 4.8586% H 61746WFA3 50,662.08 0.00 0.00 50,662.08 9,353,000.00 3.3233% J 61746WFB1 16,889.17 0.00 0.00 16,889.17 3,118,000.00 2.8182% K 61746WFC9 16,889.17 0.00 0.00 16,889.17 3,118,000.00 2.30% L 61746WFD7 25,333.75 0.00 0.00 25,333.75 4,677,000.00 1.5354% M 61746WFE5 8,444.58 0.00 0.00 8,444.58 1,559,000.00 1.28% N 61746WFF2 8,444.58 0.00 0.00 8,444.58 1,559,000.00 1.02% O 61746WFG0 33,778.71 0.00 0.00 33,778.71 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,~~298~~291,~~427~~533.6400 0.00 0.00 4,~~648~~650,~~157~~485.9420 ~~610~~608,~~215~~856,~~901~~949.7454

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X 61746WFH8 1.~~612068~~611285% 623,573,069.00 ~~611~~610,~~565~~215,~~632~~901.0474

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X 61746WFH8 ~~821~~819,~~571~~359.1586 0.00 ~~821~~819,~~571~~359.1586 ~~610~~608,~~215~~856,~~901~~949.7454 (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 ~~939~~932.~~20944036~~37610349 6.~~83333679~~88002482 4.~~68039373~~64634089 0.00000000 0.00000000 ~~932~~925.~~37610357~~49607867 A-2 61746WES5 ~~977~~974.~~41247683~~87346175 2.~~53901513~~55636275 5.~~21286656~~19932513 0.00000000 0.00000000 ~~974~~972.~~87346169~~31709899 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 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.~~52847246~~52845047 0.00000000 0.00000000 1,000.00000000 F 61746WEY2 1,000.00000000 0.00000000 6.~~73680564~~73678426 0.00000000 0.00000000 1,000.00000000 G 61746WEZ9 1,000.00000000 0.00000000 6.~~73680546~~73678446 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 5.41666713 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 ~~980~~978.~~74413801~~57962775 1.~~31752186~~31397570 0.00000000 ~~978~~976.~~57962775~~40032870

Servicing Fee Summary Current Period Accrued Servicing Fees 50,~~630~~518.5624 Less Servicing Fees on Delinquent Payments ~~2,106~~0.7000 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 32,~~309~~106.6270 Plus Additional Servicing Fees 0.00 Total Servicing Fees Collected 5152,~~833~~624.4894

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Interest Interest Shortfall Adjustment A-1 ~~595~~591,~~795~~460.4061 0.00 ~~595~~591,~~795~~460.4061 0.00 A-2 ~~985~~982,~~231~~672.7845 0.00 ~~985~~982,~~231~~672.7845 0.00 A-3 1,173,385.00 0.00 1,173,385.00 0.00 X ~~821~~819,~~571~~359.1586 0.00 ~~821~~819,~~571~~359.1586 0.00 B 89,247.02 0.00 89,247.02 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,~~245~~244.2298 0.00 71,~~245~~244.2298 0.00 F 31,~~508~~507.0494 0.00 31,~~508~~507.0494 0.00 G 57,761.3719 0.00 57,761.3719 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,~~119~~110,~~998~~892.7986 0.00 4,~~119~~110,~~998~~892.7986 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 ~~595~~591,~~795~~460.4061 0.00 ~~595~~591,~~795~~460.4061 0.00 A-2 0.00 ~~985~~982,~~231~~672.7845 0.00 ~~985~~982,~~231~~672.7845 0.00 A-3 0.00 1,173,385.00 0.00 1,173,385.00 0.00 X 0.00 ~~821~~819,~~571~~359.1586 0.00 ~~821~~819,~~571~~359.1586 0.00 B 0.00 89,247.02 0.00 89,247.02 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,~~245~~244.2298 0.00 71,~~245~~244.2298 0.00 F 0.00 31,~~508~~507.0494 0.00 31,~~508~~507.0494 0.00 G 0.00 57,761.3719 0.00 57,761.3719 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 0.00 33,778.71 0.00 33,778.71 77.2668 Total 0.00 4,~~119~~110,~~998~~892.7986 0.00 4,~~119~~110,~~998~~892.7986 77.2668

Other Required Information Available Distribution Amount (1) 5,469,~~729~~845.0906 Aggregate Number of Outstanding Loans 84 Aggregate Stated Principal Balance of Loans before Distributions ~~611~~610,~~565~~215,~~632~~902.5525 Aggregate Stated Principal Balance of Loans after Distributions ~~610~~608,~~215~~856,~~902~~950.2505 Aggregate Unpaid Principal Balance of Loans after Distributions ~~610~~608,~~247~~851,~~758~~468.2004 Aggregate Amount of Servicing Fee 10,~~355~~565.7552 Aggregate Amount of Sub-Servicing Fee 4142,~~477~~059.7342 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~656~~653.8721 Aggregate Additional Trust Fund Expenses 0.00 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.

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,~~056~~051,~~628~~196.9709 0.17 7473 7.~~3459~~3432 1.~~475897~~476872 1,000,001 to 2,000,000 4 6,~~780~~748,~~085~~318.2321 1.11 ~~137~~136 8.0872 1.~~427173~~564021 2,000,001 to 3,000,000 10 26,~~520~~430,~~581~~914.3086 4.3534 ~~118~~117 8.~~1773~~1772 1.~~381064~~407009 3,000,001 to 4,000,000 9 29,~~700~~635,~~558~~283.7140 4.87 ~~135~~134 8.2538 1.~~331120~~397021 4,000,001 to 5,000,000 10 45,~~318~~180,~~737~~751.8863 7.4342 ~~146~~145 8.~~0475~~0477 1.~~289118~~313240 5,000,001 to 6,000,000 13 72,~~891~~757,~~495~~493.3946 11.95 9695 8.1191 1.~~429181~~636912 6,000,001 to 7,000,000 7 46,~~154~~064,~~189~~352.9291 7.5657 ~~133~~132 8.3033 1.~~477466~~481509 7,000,001 to 8,000,000 7 53,~~199~~120,~~515~~012.0765 8.72 6261 8.1661 1.~~347705~~347708 8,000,001 to 9,000,000 2 16,~~911~~871,~~524~~640.2316 2.77 ~~118~~117 8.1074 1.~~061831~~061875 9,000,001 to 10,000,000 3 27,~~767~~686,~~960~~244.7659 4.55 ~~160~~159 8.~~0524~~0523 1.~~230135~~361430 10,000,001 to 15,000,000 9 110,~~751~~557,~~047~~549.2384 18.1516 8988 8.3025 1.~~366360~~369024 15,000,001 to 20,000,000 3 50,~~965~~852,~~510~~781.9067 8.35 ~~113~~112 8.~~1454~~1453 1.~~473284~~473438 20,000,001 to 25,000,000 3 63,~~188~~078,~~025~~443.5566 10.36 5857 8.~~1596~~1595 1.~~360262~~360205 25,000,001 and greater 2 5958,~~010~~821,~~041~~966.1192 9.6766 ~~110~~109 8.~~2081~~2080 1.~~121918~~121965 Totals 84 ~~610~~608,~~215~~856,~~902~~950.2505 100.00 ~~104~~103 8.1841 1.~~344716~~383989

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 5,~~057~~044,~~548~~454.8925 0.83 2827 8.6800 1.700000 Arizona 5 30,~~721~~670,~~912~~623.6755 5.0304 5756 8.~~0419~~0417 1.~~580475~~580373 California 10 43,~~824~~709,~~254~~856.0819 7.18 ~~170~~169 8.1857 1.~~457125~~884464 Colorado 2 8,~~574~~561,~~334~~354.9978 1.41 4039 8.1113 1.~~413856~~413852 Florida 7 32,~~852~~796,~~713~~689.4621 5.3839 8786 8.~~1443~~1442 1.~~513986~~519759 Georgia 2 10,~~589~~565,~~304~~493.8043 1.74 9291 8.1711 1.~~718103~~820771 Illinois 2 11,~~670~~636,~~041~~850.2799 1.91 6059 8.1800 1.340000 Indiana 2 13,~~166~~146,~~543~~998.6025 2.16 6968 8.4526 1.~~222552~~222550 Massachusetts 1 11,~~633~~623,~~745~~133.5383 1.91 4948 8.1600 1.750000 Michigan 8 62,~~243~~150,~~295~~411.29 10.2021 9190 8.~~3178~~3180 1.~~195922~~195907 Minnesota 6 31,~~554~~473,~~245~~553.5030 5.17 ~~120~~119 8.0186 1.~~534532~~534907 Missouri 12 9,~~122~~075,~~254~~743.0856 1.49 ~~125~~124 8.1700 1.~~090000~~490000 New Jersey 30 ~~102~~101,~~177~~874,~~850~~190.0163 16.7473 9695 8.2158 1.~~250709~~250769 New York 4 8,~~146~~119,~~144~~557.1958 1.33 ~~166~~165 8.1800 1.010000 North Carolina 4 35,~~320~~268,~~756~~206.8641 5.79 ~~122~~121 8.~~2575~~2574 1.~~403365~~411665 Ohio 1 7,~~499~~487,~~569~~933.2473 1.23 6968 8.1200 1.110000 Oregon 3 9,~~653~~635,~~809~~584.9362 1.58 9796 8.~~2492~~2491 1.~~133475~~133446 Pennsylvania 22 ~~117~~116,~~032~~741,~~553~~317.9323 19.1817 ~~139~~138 8.1737 1.~~220653~~220650 Texas 4 35,~~561~~519,~~409~~212.9067 5.83 5352 8.0953 1.~~351450~~351455 Utah 2 4,~~818~~802,~~944~~052.1375 0.79 9190 8.1329 1.~~796864~~797400 Virginia 1 11,~~362~~341,~~632~~816.5849 1.86 1514 7.9250 1.710000 Washington 1 3,~~097~~088,~~316~~764.0258 0.51 ~~183~~182 8.1900 1.580000 Wisconsin 1 4,~~534~~523,~~721~~150.3073 0.74 ~~193~~192 8.0300 1.290000 Totals 131 ~~610~~608,~~215~~856,~~902~~950.2505 100.00 ~~104~~103 8.1841 1.~~344716~~383989

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 54 5545,~~185~~905,~~353~~961.5493 97.0454 ~~149~~152 8.~~2198~~2296 1.~~061773~~056190 1.11 to 1.20 28 187,~~775~~360,~~871~~592.3004 30.77 ~~119~~117 8.~~2069~~2070 1.~~166167~~166162 1.21 to 1.30 15 9796,~~184~~960,~~048~~025.5968 15.9392 ~~115~~114 8.2231 1.~~245266~~245252 1.31 to 1.40 5 58,~~823~~724,~~123~~554.8060 9.6465 8786 8.~~0624~~0623 1.~~352490~~352496 1.41 to 1.50 11 6773,~~577~~805,~~808~~673.8670 1112.0712 6874 8.~~0269~~0425 1.~~450176~~455438 1.51 to 1.60 6 47,~~279~~160,~~079~~059.6519 7.75 7776 8.~~3442~~3443 1.~~526758~~532953 1.61 to 1.70 65 3227,~~698~~519,~~776~~266.3069 54.3652 ~~118~~87 8.~~3399~~3589 1.~~661772~~669192 1.71 to 1.80 3 40,~~592~~538,~~151~~825.7984 6.6566 6160 7.9815 1.~~751807~~751814 1.81 and greater 57 2330,~~099~~881,~~688~~990.4238 35.7907 95121 8.~~3283~~2912 2.~~025395~~553050 Totals 84 ~~610~~608,~~215~~856,~~902~~950.2505 100.00 ~~104~~103 8.1841 1.~~344716~~383989

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 68 165,~~977~~487,~~890~~250.4556 27.2018 ~~105~~104 8.1512 1.~~328771~~370033 Multi-Family 10 76,~~583~~483,~~355~~092.5218 12.5556 8281 7.9799 1.~~340112~~340120 Office 25 ~~187~~186,~~164~~775,~~566~~394.2612 30.6768 ~~100~~99 8.2767 1.~~331234~~403785 Retail 28 180,~~490~~111,~~090~~213.0219 29.58 ~~116~~115 8.2051 1.~~375312~~394910 Totals 131 ~~610~~608,~~215~~856,~~902~~950.2505 100.00 ~~104~~103 8.1841 1.~~344716~~383989

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.750% or less 2 5,~~173~~157,~~337~~312.6048 0.85 ~~155~~154 6.~~7440~~7442 1.~~240107~~240196 7.751% to 8.000% 21 153,~~412~~134,~~085~~396.4638 25.1415 9291 7.9240 1.~~412017~~422349 8.001% to 8.250% 35 230,~~775~~219,~~553~~257.1113 37.8281 ~~100~~99 8.~~1500~~1499 1.~~321929~~408269 8.251% to 8.500% 14 143,~~470~~123,~~857~~544.5176 23.51 ~~113~~112 8.~~3545~~3546 1.~~332562~~336013 8.501% to 8.750% 11 7473,~~072~~916,~~366~~606.6529 12.14 ~~115~~114 8.5724 1.~~311847~~338263 8.751% and greater 1 3,~~311~~305,~~701~~833.9201 0.54 ~~224~~223 8.8000 1.240000 Totals 84 ~~610~~608,~~215~~856,~~902~~950.2505 100.00 ~~104~~103 8.1841 1.~~344716~~383989

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 53 3016,~~407~~676,~~830~~656.3813 42.9874 ~~227~~226 8.~~1425~~1986 1.~~280647~~256957 13 to 24 months 1820 ~~135~~149,~~598~~079,~~940~~908.0954 2224.2249 ~~113~~123 8.~~1369~~1312 1.~~298508~~390380 25 to 36 months 1 4,~~201~~187,~~601~~156.9733 0.69 ~~174~~173 6.6200 1.180000 37 to 48 months 1712 ~~126~~100,~~127~~677,~~251~~788.2069 2016.6754 9187 8.~~1391~~1647 1.~~343425~~308841 49 to 60 months 3539 ~~263~~270,~~739~~719,~~860~~561.6428 4344.2246 98100 8.~~3054~~2885 1.~~354696~~405763 61 months and greater 89 5067,~~140~~515,~~417~~879.9708 811.2209 6059 78.~~9437~~0049 1.~~473084~~438657 Totals 84 ~~610~~608,~~215~~856,~~902~~950.2505 100.00 ~~104~~103 8.1841 1.~~344716~~383989

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 1215 ~~116~~140,~~035~~391,~~447~~511.4695 1923.0206 4244 8.~~0470~~1230 1.~~476902~~496561 61 to 120 months 3735 ~~283~~262,~~884~~333,~~188~~936.5599 4643.5209 7980 8.~~2160~~1935 1.~~353681~~344379 121 to 180 months 43 3027,~~869~~276,~~786~~613.7261 54.0648 124 8.~~1864~~1600 1.~~397620~~413601 181 to 240 months 1 6,~~698~~685,~~345~~561.1306 1.10 ~~224~~223 8.1000 1.460000 241 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 54 ~~437~~436,~~487~~687,~~767~~623.8661 71.6972 7574 8.1673 1.~~391091~~399398

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,~~776~~739,~~508~~032.7685 0.4645 6564 8.~~2454~~2456 1.~~258165~~258225 121 to 180 months 12 87,~~468~~131,~~688~~024.9379 14.3331 ~~151~~150 8.2073 1.~~125714~~177986 181 to 240 months 15 73,~~403~~230,~~374~~183.2401 12.03 ~~201~~200 8.2773 1.~~331902~~546120 241 months and greater 1 9,~~079~~069,~~562~~085.4679 1.49 ~~288~~287 8.0000 1.350000 Totals 30 172,~~728~~169,~~134~~326.3944 28.3128 ~~178~~177 8.2268 1.~~227255~~344905

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 5,~~970~~936,~~892~~028.0229 0.9897 ~~112~~111 7.9600 1.~~283987~~283981 121 to 180 months 34 3138,~~787~~037,~~713~~030.8692 56.2125 6664 8.~~2270~~3092 1.~~420602~~517235 181 to 240 months 18 ~~146~~147,~~786~~960,~~771~~223.6011 24.0530 7476 8.~~1947~~1862 1.~~433892~~411419 241 to 300 months 2928 ~~220~~212,~~789~~630,~~221~~934.1345 3634.1892 8077 8.~~1677~~1569 1.~~345262~~357810 301 months and greater 2 32,~~153~~123,~~169~~406.2584 5.2728 4443 8.0196 1.~~501111~~501113 Totals 54 ~~437~~436,~~487~~687,~~767~~623.8661 71.6972 7574 8.1673 1.~~391091~~399398

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 7367 ~~553~~523,~~159~~209,~~604~~343.6578 9085.6593 ~~106~~103 8.~~1804~~1808 1.~~318876~~306938 1 year or less 913 5269,~~237~~041,~~353~~030.4796 811.5634 8499 8.~~2288~~2191 1.~~576634~~913109 1 to 2 years 2 4 16,~~818~~606,~~944~~575.1331 02.7973 91105 8.~~1329~~1445 1.~~796864~~611754 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 84 ~~610~~608,~~215~~856,~~902~~950.2505 100.00 ~~104~~103 8.1841 1.~~344716~~383989 (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 ~~207~~206,~~292~~793.7648 7374,~~512~~011.7098 8.150% 400034927 12 OF Troy MI 85,~~587~~495.1042 12,~~897~~989.3705 8.530% 400034928 13 OF Troy MI 79,~~974~~889.8316 12,~~051~~137.6431 8.530% 400034929 14 OF Troy MI 49,~~107~~054.3575 7,~~400~~452.1373 8.530% 400034930 15 OF Trenton NJ ~~197~~196,~~619~~839.9424 ~~113~~114,~~281~~062.5121 8.270% 400034931 16 OF Mt. Laurel Township NJ 148,~~694~~299.0887 5657,~~857~~251.4263 8.320% 400034932 17 RT West Mifflin PA 145,~~810~~585.6418 3233,~~954~~179.0955 8.210% 400034933 18 Various Various PA 98,~~819~~490.5448 46,~~075~~404.9298 8.570% 400034934 25 IN Various PA 23,~~258~~178.0984 14,~~366~~445.3964 6.620% 400034935 27 IN Throop Borough PA 18,~~365~~304.7963 8,~~563~~624.3046 8.570% 400034936 28 MF Austin TX 135,~~896~~770.0719 19,~~024~~150.8371 7.940% 400034937 29 MF Phoenix AZ 49,~~892~~820.4558 11,~~099~~171.5542 7.770% 400034938 30 MF Tempe AZ 36,~~668~~615.1836 8,~~156~~209.8264 7.770% 400034939 31 MF Tucson AZ 35,~~766~~714.3785 78,~~956~~008.6315 7.770% 400034940 32 IN Various Various 119,~~963~~625.1524 49,~~572~~910.2819 8.180% 400034941 35 OF Mendota Heights MN 115,~~982~~838.0684 21,~~754~~898.9416 7.900% 400034942 37 RT McMurray/Peters To PA 110,~~765~~481.7294 40,~~637~~920.1088 8.380% 400034943 38 RT Plumstead Townshi PA 98,~~479~~319.8646 24,~~059~~219.1858 8.000% 400034944 39 RT Charlotte NC 103,~~372~~208.0274 23,~~215~~378.6593 8.440% 400034945 40 MF Miami FL 49,~~886~~812.0883 11,~~014~~087.6489 7.980% 400034946 41 MF Boulder CO 37,~~882~~826.2462 8,~~364~~419.2486 7.980% 400034947 42 RT Revere MA 79,~~181~~109.1447 10,~~540~~611.0370 8.160% 400034948 43 RT Franconia VA 75,~~177~~040.2972 20,~~679~~816.5209 7.925% 400034949 44 IN Various NJ 73,~~699~~488.3097 30,~~593~~803.5487 8.250% 400034950 57 OF Bensalem Township PA 73,~~302~~219.8953 12,~~052~~135.5288 8.300% 400034951 58 IN West Whiteland PA 37,~~255~~179.78 11,~~691~~767.96 7.800% 400034952 59 IN Moorestown NJ 16,~~464~~430.0546 5,~~166~~200.9049 7.800% 400034953 60 OF Upper Gwynedd PA 14,~~582~~552.4469 4,~~576~~606.4015 7.800% 400034954 61 RT Chesterfield MI 63,~~858~~694.1458 24,~~565~~728.4298 7.990% 400034955 62 IN North Kansas City MO 62,~~421~~107.8635 46,~~196~~510.0152 8.170% 400034956 74 MF Morrisville NC 60,~~599~~530.8042 10,~~407~~476.2967 8.000% 400034957 75 OF Southfield MI 58,~~816~~728.5505 13,~~208~~297.9646 8.040% 400034958 76 RT Various NY 55,~~709~~529.55 26,~~406~~586.61 8.180% 400034959 80 IN Fort Lauderdale FL 54,~~586~~507.8116 11,~~557~~637.8651 8.270% 400034960 81 MF Irving TX 55,~~513~~426.6896 12,~~300~~387.3911 8.460% 400034961 82 OF Boca Raton FL 45,~~914~~844.3441 10,~~476~~546.6154 8.010% 400034962 83 OF Boca Raton FL 5,~~904~~895.7220 1,~~569~~579.9648 7.280% 400034963 84 OF Indianapolis IN 53,~~086~~010.1512 10,~~847~~923.5457 8.410% 400034964 85 RT Columbus OH 50,~~825~~747.2909 11,~~557~~635.3151 8.120% 400034965 86 IN Houston TX 48,~~776~~704.1937 10,~~587~~659.5941 8.140% 400034966 88 RT Pasadena CA 45,~~526~~424.6887 15,~~386~~487.0485 7.940% 400034967 89 IN Cranberry Township PA 45,~~299~~213.5483 12,~~698~~784.3607 8.100% 400034968 90 RT Clearwater FL 45,~~194~~072.2673 17,~~197~~319.9043 8.480% 400034969 91 OF Southfield MI 42,~~581~~516.3144 9,~~277~~342.5037 8.390% 400034970 92 OF Charlotte NC 41,~~532~~459.8890 10,~~538~~611.7977 8.310% 400034971 93 RT Tucson AZ 46,~~354~~232.6368 16,~~782~~904.0702 8.720% 400034972 94 OF Cupertino CA 40,~~404~~329.0263 1011,~~927~~001.2766 8.170% 400034973 95 IN Livermore CA 39,~~109~~002.8697 16,~~054~~161.1201 7.990% 400034974 96 RT Garden Grove CA 39,~~136~~065.5816 10,~~581~~652.2163 8.100% 400034975 97 OF Indianapolis IN 39,~~793~~732.0029 8,~~561~~621.0778 8.510% 400034976 98 OF Charlotte NC 37,~~905~~850.3084 8,~~028~~083.6208 8.140% 400034977 99 IN Tucson AZ 37,~~548~~500.2785 6,~~948~~995.4789 8.190% 400034978 100 OF Huntsville AL 36,~~676~~582.9794 13,~~000~~094.6164 8.680% 400034979 101 RT Salisbury PA 34,~~401~~317.2628 12,~~289~~373.8886 8.200% 400034980 102 RT Shoreview MN 33,~~877~~776.0417 14,~~139~~240.4027 8.560% 400034981 103 IN Downingtown PA 31,~~298~~155.3807 21,~~389~~532.5788 8.040% 400034982 104 RT Monroe Township NJ 32,~~185~~099.6109 12,~~708~~794.1062 8.170% 400034983 105 OF Fresno CA 31,~~483~~368.1473 1617,~~928~~042.1960 8.110% 400034984 106 RT Alpharetta GA 32,~~078~~030.7080 7,~~043~~091.5646 8.160% 400034985 107 IN Auburn Hills MI 31,~~699~~652.1217 6,~~854~~901.5348 8.220% 400034986 108 RT Shorewood WI 30,~~421~~344.7684 11,~~493~~570.6557 8.030% 400034987 109 IN Edina MN 29,~~564~~394.1330 24,~~776~~946.5033 7.960% 400034988 110 IN Pittsburgh PA 29,~~920~~868.9279 7,~~368~~420.2740 8.490% 400034989 111 RT Philadelphia PA 18,~~834~~786.2731 7,~~149~~197.9490 8.050% 400034990 112 RT Ocean City NJ 8,~~702~~679.1094 3,~~303~~325.5369 8.050% 400034992 114 RT Costa Mesa CA 24,~~923~~816.4075 15,~~254~~360.0671 8.390% 400034993 115 MF Clackamas OR 24,~~507~~467.5681 5,~~796~~836.3308 8.230% 400034994 116 MF Corvallis OR 23,~~325~~289.5419 5,~~479~~515.4681 7.960% 400034995 117 IN Woodland Hills CA 24,~~328~~285.5481 5,~~826~~868.1891 8.800% 400034996 118 IN Roseville MN 21,~~693~~629.8280 9,~~626~~690.0204 7.980% 400034997 119 RT Watsonville (Freed CA 2322,~~043~~983.3061 8,~~358~~417.0170 8.570% 400034998 120 RT Sunrise FL 21,262.50 0.00 8.100% 400034999 121 RT Sunrise FL ~~598~~573.8703 3,~~827~~853.5640 8.100% 400035000 122 IN Liberty Lake WA 21,~~197~~139.1518 8,~~493~~551.4744 8.190% 400035001 123 OF Ann Arbor MI 20,~~451~~411.5635 56,~~994~~034.4162 8.050% 400035002 124 OF Salt Lake City UT 20,~~119~~066.7361 7,~~812~~865.2739 8.160% 400035003 125 IN Forty Fort Borough PA 18,~~734~~504.4386 33,~~392~~622.9451 8.250% 400035004 126 OF Lakewood CO 20,~~162~~130.2870 4,~~528~~560.7735 8.370% 400035005 127 IN Union City CA 18,~~439~~406.6482 4,~~874~~906.0688 8.080% 400035006 128 OF Beaverton OR 18,~~655~~606.6535 6,~~824~~873.1242 8.670% 400035007 129 RT Various NJ 16,~~974~~933.2029 6,~~167~~208.9889 7.960% 400035008 130 IN Union City CA 13,~~323~~259.9836 9,~~433~~497.3294 8.220% 400035009 131 IN West Valley City UT 12,~~653~~593.6925 89,~~965~~025.5599 8.090% 400035010 132 IN Bloomington MN 11,~~600~~532.3685 9,~~849~~917.8940 7.960% Totals 4,~~172~~163,~~286~~064.2232 1,~~349~~358,~~730~~952.3020

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 30,448,120.13 30,374,108.15 09/01/2001 400034927 N/A 05/01/2010 N 12,027,491.39 12,014,502.34 09/01/2001 400034928 N/A 05/01/2010 N 11,238,803.57 11,226,666.26 09/01/2001 400034929 N/A 05/01/2010 N 6,901,019.51 6,893,566.78 09/01/2001 400034930 N/A 10/01/2013 N 28,561,920.98 28,447,858.77 09/01/2001 400034931 N/A 01/01/2007 N 21,389,403.71 21,332,152.08 09/01/2001 400034932 N/A 03/01/2007 N 21,279,198.12 21,246,018.57 09/01/2001 400034933 N/A 12/01/2014 N 13,790,966.32 13,744,561.34 09/01/2001 400034934 N/A 02/01/2016 N 4,201,601.97 4,187,156.33 09/01/2001 400034935 N/A 12/01/2014 N 2,563,075.50 2,554,451.04 09/01/2001 400034936 N/A 01/01/2005 N 20,519,423.72 20,500,273.01 09/01/2001 400034937 N/A 12/20/2005 N 7,694,297.55 7,683,126.13 09/01/2001 400034938 N/A 12/20/2005 N 5,654,882.38 5,646,672.74 09/01/2001 400034939 N/A 12/20/2005 N 5,515,806.68 5,507,798.53 09/01/2001 400034940 N/A 08/01/2006 N 17,548,934.24 17,499,024.05 09/01/2001 400034941 N/A 11/01/2009 N 17,595,773.68 17,573,875.52 09/01/2001 400034942 N/A 04/01/2017 N 15,820,802.98 15,779,882.10 09/01/2001 400034943 N/A 12/01/2011 N 14,747,919.57 14,723,699.99 09/01/2001 400034944 N/A 09/01/2006 N 14,674,228.18 14,650,849.25 09/01/2001 400034945 N/A 01/01/2004 N 7,490,651.75 7,479,563.86 09/01/2001 400034946 N/A 01/01/2004 N 5,688,213.66 5,679,793.80 09/01/2001 400034947 N/A 09/30/2005 N 11,633,745.53 11,623,133.83 09/01/2001 400034948 N/A 11/17/2002 N 11,362,632.58 11,341,816.49 09/01/2001 400034949 N/A 06/01/2006 N 10,689,304.66 10,658,500.79 09/01/2001 400034950 N/A 03/01/2010 N 10,585,955.43 10,573,819.55 09/01/2001 400034951 N/A 12/01/2009 N 5,719,966.01 5,708,198.05 09/01/2001 400034952 N/A 12/01/2009 N 2,527,763.17 2,522,562.68 09/01/2001 400034953 N/A 12/01/2009 N 2,238,875.46 2,234,269.31 09/01/2001 400034954 N/A 07/01/2007 N 9,566,144.22 9,541,415.24 09/01/2001 400034955 N/A 01/01/2012 N 9,122,254.08 9,075,743.56 09/01/2001 400034956 N/A 08/01/2025 N 9,079,562.46 9,069,085.79 09/01/2001 400034957 N/A 09/01/2007 N 8,765,380.04 8,752,082.58 09/01/2001 400034958 N/A 06/01/2015 N 8,146,144.19 8,119,557.58 09/01/2001 400034959 N/A 09/01/2007 N 7,909,140.12 7,897,502.61 09/01/2001 400034960 N/A 10/01/2011 N 7,861,980.36 7,849,593.25 09/01/2001 400034961 N/A 08/01/2007 N 6,868,076.68 6,857,530.14 09/01/2001 400034962 N/A 08/01/2007 N 971,735.63 970,156.15 09/01/2001 400034963 N/A 09/01/2007 N 7,563,870.23 7,552,946.66 09/01/2001 400034964 N/A 05/01/2007 N 7,499,569.24 7,487,933.73 09/01/2001 400034965 N/A 10/01/2002 N 7,180,005.82 7,169,346.41 09/01/2001 400034966 N/A 09/01/2019 N 6,865,220.11 6,849,732.26 09/01/2001 400034967 N/A 04/01/2020 N 6,698,345.13 6,685,561.06 09/01/2001 400034968 N/A 10/01/2016 N 6,378,215.94 6,360,896.51 09/01/2001 400034969 N/A 02/01/2007 N 6,081,016.70 6,071,674.33 09/01/2001 400034970 N/A 09/01/2007 N 5,986,989.72 5,976,377.95 09/01/2001 400034971 N/A 09/01/2006 N 6,362,295.85 6,345,391.83 09/01/2001 400034972 N/A 07/01/2020 N 5,923,568.22 5,912,566.56 09/01/2001 400034973 N/A 01/01/2007 N 5,857,767.72 5,841,606.71 09/01/2001 400034974 N/A 09/01/2020 N 5,787,431.23 5,776,778.60 09/01/2001 400034975 N/A 12/01/2006 N 5,602,673.37 5,594,051.59 09/01/2001 400034976 N/A 01/01/2007 N 5,579,976.50 5,571,893.42 09/01/2001 400034977 N/A 04/30/2007 N 5,494,630.21 5,487,634.32 09/01/2001 400034978 N/A 12/31/2003 N 5,057,548.89 5,044,454.25 09/01/2001 400034979 N/A 11/01/2017 N 5,022,040.80 5,009,666.94 09/01/2001 400034980 N/A 11/01/2015 N 4,734,977.70 4,720,737.43 09/01/2001 400034981 N/A 10/01/2012 N 4,650,010.94 4,628,478.06 09/01/2001 400034982 N/A 01/01/2007 N 4,714,676.47 4,701,881.85 09/01/2001 400034983 N/A 07/01/2014 N 4,641,489.54 4,624,446.94 09/01/2001 400034984 N/A 08/01/2012 N 4,710,411.83 4,703,320.37 09/01/2001 400034985 N/A 08/01/2010 N 4,620,754.69 4,613,853.21 09/01/2001 400034986 N/A 09/01/2017 N 4,534,721.30 4,523,150.73 09/01/2001 400034987 N/A 12/01/2010 N 4,288,356.57 4,263,410.24 09/01/2001 400034988 N/A 09/01/2020 N 4,221,736.87 4,214,316.47 09/01/2001 400034989 N/A 08/01/2017 N 2,800,443.41 2,793,245.51 09/01/2001 400034990 N/A 08/01/2017 N 1,293,904.17 1,290,578.48 09/01/2001 400034992 N/A 09/01/2011 N 3,549,474.96 3,534,114.25 09/01/2001 400034993 N/A 09/01/2006 N 3,567,603.06 3,561,766.98 09/01/2001 400034994 N/A 06/01/2007 N 3,510,933.90 3,505,418.09 09/01/2001 400034995 N/A 04/01/2020 N 3,311,701.92 3,305,833.01 09/01/2001 400034996 N/A 05/01/2016 N 3,252,602.10 3,242,912.06 09/01/2001 400034997 N/A 01/01/2017 N 3,218,241.58 3,209,823.88 09/01/2001 400034998 N/A 02/01/2010 N 3,150,000.00 3,150,000.00 09/01/2001 400034999 N/A 02/01/2010 N 84,893.34 81,039.94 09/01/2001 400035000 N/A 11/01/2016 N 3,097,316.02 3,088,764.58 09/01/2001 400035001 N/A 01/01/2010 N 3,042,685.17 3,036,650.55 09/01/2001 400035002 N/A 03/01/2007 N 2,950,971.44 2,943,106.05 09/01/2001 400035003 N/A 12/01/2006 N 2,691,615.42 2,657,992.91 09/01/2001 400035004 N/A 11/01/2006 N 2,886,121.33 2,881,560.98 09/01/2001 400035005 N/A 04/01/2007 N 2,733,685.88 2,728,779.00 09/01/2001 400035006 N/A 10/01/2016 N 2,575,272.97 2,568,399.55 09/01/2001 400035007 N/A 03/01/2018 N 2,552,756.72 2,546,547.83 09/01/2001 400035008 N/A 04/01/2012 N 1,935,672.92 1,926,174.98 09/01/2001 400035009 N/A 06/01/2012 N 1,867,972.69 1,858,946.70 09/01/2001 400035010 N/A 11/01/2010 N 1,682,535.45 1,672,618.05 09/01/2001 Totals 610,215,902.25 608,856,950.05 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 9/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 8/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/16/2001 0 $0.00 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

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 09/17/2001 0 $0.00 0 $0.00 08/15/2001 0 $0.00 0 $0.00 07/16/2001 0 $0.00 0 $0.00 06/15/2001 0 $0.00 1 $4,060,673.40 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

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 09/17/2001 8.184123% 8.081568% 103 08/15/2001 8.184141% 8.081585% 104 07/16/2001 8.184158% 8.081602% 105 06/15/2001 8.184175% 8.081617% 106 05/15/2001 8.185480% 8.082785% 106 04/16/2001 8.185495% 8.082800% 107 03/15/2001 8.185511% 8.082814% 108 02/15/2001 8.185525% 8.082827% 110 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail No Delinquent Loans this Period 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) 400034944 39 0 07/01/2001 0.00 0.00 B 400034977 99 0 07/01/2001 0.00 0.00 B 400034995 117 0 07/01/2001 0.00 0.00 B Totals 3 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 400034944 14,697,443.83 0.00 400034977 5,501,578.68 0.00 400034995 3,317,528.10 0.00 Totals 23,516,550.61 0.00

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