8-K 1 mdc01tp3.txt OCTOBER 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): October 15, 2001 MORGAN STANLEY DEAN WITTER CAPITAL I INC. Mortgage Pass-Through Certificates, Series 2001-TP3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-59060-01 Pooling and Servicing Agreement) (Commission Pending (State or other File Number) IRS EIN jurisdiction of Incorporation) Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, MD 21044 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On October 15, 2001 a distribution was made to holders of MORGAN STANLEY DEAN WITTER CAPITAL I INC., Mortgage Pass-Through Certificates, Series 2001-TP3 Trust ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-TP3 Trust, relating to the October 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. Mortgage Pass-Through Certificates, Series 2001-TP3 Trust By: Wells Fargo Bank Minnesota, N. A. as Paying Agent By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: 10/15/2001 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-TP3 Trust, relating to the October 15, 2001 distribution. EX-99.1 Morgan Stanley Dean Witter Capital I Inc. Mortgage Pass-Through Certificates Record Date: 09/28/01 Distribution Date: 10/15/01 MDC Series: 2001-TP3 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Underwriter Morgan Stanley Dean Witter Capital I, Inc. 1585 Broadway New York, NY 10036 Contact: General Information Number Phone Number : (212) 761-4700 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor San Francisco, CA 94105 Contact: Jeanette Delagarza Phone Number: (415) 222-4279 Special Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 61746WHC7 5.310000% 50,000,000.00 49,~~505~~007,~~079~~022.8260 ~~498~~600,~~057~~091.2230 A-2 61746WHD5 6.010000% 100,000,000.00 99,~~683~~365,~~668~~331.1421 ~~318~~383,~~336~~552.9376 A-3 61746WHE3 6.200000% 106,456,000.00 106,456,000.00 0.00 A-4 61746WHF0 6.390000% 617,439,000.00 617,439,000.00 0.00 B 61746WHG8 6.550000% 30,843,000.00 30,843,000.00 0.00 C 61746WHH6 6.790000% 28,273,000.00 28,273,000.00 0.00 D 61746WHL7 6.910000% 12,852,000.00 12,852,000.00 0.00 E 61746WHM5 7.~~469441~~281071% 17,992,000.00 17,992,000.00 0.00 F 61746WHN3 7.~~609441~~421071% 11,566,000.00 11,566,000.00 0.00 G 61746WHP8 6.010000% 11,566,000.00 11,566,000.00 0.00 H 61746WHQ6 6.010000% 10,281,000.00 10,281,000.00 0.00 J 61746WHR4 6.010000% 8,996,000.00 8,996,000.00 0.00 K 61746WHS2 6.010000% 3,856,000.00 3,856,000.00 0.00 L 61746WHT0 6.010000% 5,140,000.00 5,140,000.00 0.00 M 61746WHU7 6.010000% 2,570,000.00 2,570,000.00 0.00 N 61746WHV5 6.010000% 10,282,260.00 10,282,260.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 R-III N/A 0.000000% 0.00 0.00 0.00 1,028,112,260.00 1,~~027~~026,~~301~~484,~~007~~613.9681 ~~816~~983,~~394~~644.1506

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Ending Balance Level(1) A-1 61746WHC7 ~~219~~216,~~059~~856.9808 0.00 0.00 ~~717~~816,~~117~~947.2038 4948,~~007~~406,~~022~~931.6030 15.0204% A-2 61746WHD5 ~~499~~497,~~249~~654.0470 0.00 0.00 ~~817~~881,~~585~~207.9746 9998,~~365~~981,~~331~~778.2145 15.0204% A-3 61746WHE3 550,022.67 0.00 0.00 550,022.67 106,456,000.00 15.0204% A-4 61746WHF0 3,287,862.67 0.00 0.00 3,287,862.67 617,439,000.00 15.0204% B 61746WHG8 168,351.38 0.00 0.00 168,351.38 30,843,000.00 12.0203% C 61746WHH6 159,978.06 0.00 0.00 159,978.06 28,273,000.00 9.2627% D 61746WHL7 74,006.10 0.00 0.00 74,006.10 12,852,000.00 8.0102% E 61746WHM5 ~~111~~109,~~991~~167.8253 0.00 0.00 ~~111~~109,~~991~~167.8253 17,992,000.00 6.2627% F 61746WHN3 7371,~~342~~526.3376 0.00 0.00 7371,~~342~~526.3376 11,566,000.00 5.1314% G 61746WHP8 57,926.38 0.00 0.00 57,926.38 11,566,000.00 4.01% H 61746WHQ6 51,490.67 0.00 0.00 51,490.67 10,281,000.00 3.0001% J 61746WHR4 45,054.97 0.00 0.00 45,054.97 8,996,000.00 2.13% K 61746WHS2 19,312.13 0.00 0.00 19,312.13 3,856,000.00 1.75% L 61746WHT0 25,742.83 0.00 0.00 25,742.83 5,140,000.00 1.25% M 61746WHU7 12,871.42 0.00 0.00 12,871.42 2,570,000.00 1.00% N 61746WHV5 51,496.99 0.00 0.00 51,496.99 10,282,260.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% 5,~~407~~399,~~759~~321.4434 0.00 0.00 6,~~224~~382,~~153~~965.5940 1,~~026~~025,~~484~~500,~~613~~969.8175

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 61746WHJ2 0.~~621636~~546937% 1,028,112,260.00 1,~~027~~026,~~301~~484,~~007~~613.9681 X-2 61746WHK9 10.~~162112~~972840% 593,116,000.00 593,116,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 61746WHJ2 ~~532~~467,~~172~~852.9015 0.00 ~~532~~467,~~172~~852.9015 1,~~026~~025,~~484~~500,~~613~~969.8175 X-2 61746WHK9 ~~574~~480,~~389~~839.5029 0.00 ~~574~~480,~~389~~839.5029 593,116,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Prepayment Realized Loss/ Ending Beginning Principal Interest Penalties Additional Trust Balance Class CUSIP Balance Distribution Distribution Fund Expenses A-1 61746WHC7 ~~990~~980.~~10159640~~14045200 912.~~96114440~~00182600 4.~~38119960~~33712160 0.00000000 0.00000000 ~~980~~968.~~14045200~~13862600 A-2 61746WHD5 ~~996~~993.~~83668140~~65331210 3.~~18336930~~83552760 4.~~99249040~~97654700 0.00000000 0.00000000 ~~993~~989.~~65331210~~81778450 A-3 61746WHE3 1,000.00000000 0.00000000 5.16666670 0.00000000 0.00000000 1,000.00000000 A-4 61746WHF0 1,000.00000000 0.00000000 5.32499999 0.00000000 0.00000000 1,000.00000000 B 61746WHG8 1,000.00000000 0.00000000 5.45833350 0.00000000 0.00000000 1,000.00000000 C 61746WHH6 1,000.00000000 0.00000000 5.65833339 0.00000000 0.00000000 1,000.00000000 D 61746WHL7 1,000.00000000 0.00000000 5.75833333 0.00000000 0.00000000 1,000.00000000 E 61746WHM5 1,000.00000000 0.00000000 6.~~22453424~~06755947 0.00000000 0.00000000 1,000.00000000 F 61746WHN3 1,000.00000000 0.00000000 6.~~34120093~~18422618 0.00000000 0.00000000 1,000.00000000 G 61746WHP8 1,000.00000000 0.00000000 5.00833305 0.00000000 0.00000000 1,000.00000000 H 61746WHQ6 1,000.00000000 0.00000000 5.00833285 0.00000000 0.00000000 1,000.00000000 J 61746WHR4 1,000.00000000 0.00000000 5.00833370 0.00000000 0.00000000 1,000.00000000 K 61746WHS2 1,000.00000000 0.00000000 5.00833247 0.00000000 0.00000000 1,000.00000000 L 61746WHT0 1,000.00000000 0.00000000 5.00833268 0.00000000 0.00000000 1,000.00000000 M 61746WHU7 1,000.00000000 0.00000000 5.00833463 0.00000000 0.00000000 1,000.00000000 N 61746WHV5 1,000.00000000 0.00000000 5.00833377 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 61746WHJ2 ~~999~~998.~~21093049~~41685947 0.~~51762139~~45505940 0.00000000 ~~998~~997.~~41685947~~46011175 X-2 61746WHK9 1,000.00000000 0.~~96842692~~81070025 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~446~~197,~~868~~719.1370 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 3938,~~167~~280.2325 Less Delinquent Servicing Fees ~~1,571~~641.2287 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~319~~1,571.7930 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3739,~~915~~209.8068

Certificate Interest Reconciliation Class Accrued Net Aggregate Previously Distributable Distributable Certificate Prepayment Realized Unpaid Interest Certificate Certificate Remaining Interest Interest Losses/ including Interest Interest Interest Unpaid Shortfall Expense Losses interest thereon) Adjustment Distribution Interest A-1 ~~219~~216,~~059~~856.9808 0.00 0.00 0.00 ~~219~~216,~~059~~856.9808 0.00 ~~219~~216,~~059~~856.9808 0.00 A-2 ~~499~~497,~~249~~654.0470 0.00 0.00 0.00 ~~499~~497,~~249~~654.0470 0.00 ~~499~~497,~~249~~654.0470 0.00 A-3 550,022.67 0.00 0.00 0.00 550,022.67 0.00 550,022.67 0.00 A-4 3,287,862.67 0.00 0.00 0.00 3,287,862.67 0.00 3,287,862.67 0.00 X-1 ~~532~~467,~~172~~852.9015 0.00 0.00 0.00 ~~532~~467,~~172~~852.9015 0.00 ~~532~~467,~~172~~852.9015 0.00 X-2 ~~574~~480,~~389~~839.5029 0.00 0.00 0.00 ~~574~~480,~~389~~839.5029 0.00 ~~574~~480,~~389~~839.5029 0.00 B 168,351.38 0.00 0.00 0.00 168,351.38 0.00 168,351.38 0.00 C 159,978.06 0.00 0.00 0.00 159,978.06 0.00 159,978.06 0.00 D 74,006.10 0.00 0.00 0.00 74,006.10 0.00 74,006.10 0.00 E ~~111~~109,~~991~~167.8253 0.00 0.00 0.00 ~~111~~109,~~991~~167.8253 0.00 ~~111~~109,~~991~~167.8253 0.00 F 7371,~~342~~526.3376 0.00 0.00 0.00 7371,~~342~~526.3376 0.00 7371,~~342~~526.3376 0.00 G 57,926.38 0.00 0.00 0.00 57,926.38 0.00 57,926.38 0.00 H 51,490.67 0.00 0.00 0.00 51,490.67 0.00 51,490.67 0.00 J 45,054.97 0.00 0.00 0.00 45,054.97 0.00 45,054.97 0.00 K 19,312.13 0.00 0.00 0.00 19,312.13 0.00 19,312.13 0.00 L 25,742.83 0.00 0.00 0.00 25,742.83 0.00 25,742.83 0.00 M 12,871.42 0.00 0.00 0.00 12,871.42 0.00 12,871.42 0.00 N 51,496.99 0.00 0.00 0.00 51,496.99 0.00 51,496.99 0.07 Total 6,~~514~~348,~~321~~012.8478 0.00 0.00 0.00 6,~~514~~348,~~321~~012.8478 0.00 6,~~514~~348,~~321~~012.8478 0.07

Other Required Information Available Distribution Amount (1) 7,~~330~~331,~~715~~656.9984 Principal Distribution Amount ~~816~~983,~~394~~644.1506 (a) Principal portion of Scheduled Payments ~~816~~983,~~394~~644.1506 and any Assumed Scheduled Payments (b) Principal Prepayments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Aggregate Number of Outstanding Mortgage Loans 158 Aggregate Unpaid Principal Balance of the Mortgage Loans 1,~~026~~025,~~499~~541,~~466~~151.3479 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,~~026~~025,~~484~~500,~~614~~970.2923 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 3739,~~915~~209.8068 Servicing Fee paid 3739,~~915~~209.8068 Special Servicing Fee paid 0.00 Trustee Fee Paid ~~877~~855.7430 Paying Agent Fee Paid 1,~~228~~197.8342 (1) The Available Distribution Amount includes any Prepayment Premiums.

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

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

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % Of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) Below 1,000,000 5 4,~~481~~474,~~477~~612.9604 0.44 ~~126~~125 7.~~6609~~6611 1.~~866856~~866771 1,000,001 to 2,000,000 31 49,~~144~~062,~~242~~868.9935 4.7978 ~~135~~134 7.~~6337~~6336 1.~~639404~~639323 2,000,001 to 3,000,000 24 60,~~866~~782,~~730~~644.2244 5.93 ~~118~~117 7.~~4943~~4944 1.~~628902~~628947 3,000,001 to 4,000,000 17 59,~~268~~200,~~227~~789.1481 5.77 ~~134~~133 7.4073 1.~~599937~~599950 4,000,001 to 5,000,000 16 72,~~655~~579,~~726~~038.1680 7.08 ~~126~~125 7.~~2655~~2654 1.~~744592~~744639 5,000,001 to 6,000,000 15 83,~~185~~077,~~410~~891.3033 8.10 ~~133~~132 7.~~3799~~3800 1.~~501351~~501369 6,000,001 to 7,000,000 8 52,~~826~~770,~~924~~381.3488 5.15 ~~112~~111 7.1269 1.~~561769~~561750 7,000,001 to 8,000,000 9 69,~~120~~058,~~810~~076.4800 6.73 ~~140~~139 7.~~2860~~2859 1.~~870796~~871039 8,000,001 to 9,000,000 3 24,~~791~~769,~~580~~952.7810 2.42 ~~117~~116 7.~~5977~~5976 1.~~434263~~434272 9,000,001 to 10,000,000 6 56,~~637~~604,~~122~~316.6166 5.52 9796 7.~~4062~~4061 1.~~700937~~700917 10,000,001 to 15,000,000 11 128,~~709~~594,~~861~~045.7107 12.54 ~~119~~118 7.~~5639~~5640 1.~~716590~~716620 15,000,001 to 20,000,000 6 106,~~558~~499,~~025~~287.5857 10.3839 ~~102~~101 7.~~9777~~9778 1.~~789988~~790208 20,000,001 to 25,000,000 0 0.00 0.00 0 0.0000 0.000000 25,000,001 and greater 7 258,~~238~~027,~~474~~066.0218 25.16 ~~121~~120 7.3921 1.~~578663~~578657 Totals 158 1,~~026~~025,~~484~~500,~~614~~970.2923 100.00 ~~121~~120 7.4691 1.~~653809~~653863

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 7 18,~~897~~865,~~491~~839.2443 1.84 ~~124~~123 7.~~6157~~6149 1.~~477370~~477156 California 50 261,~~483~~197,~~307~~851.8682 25.47 ~~123~~122 7.3157 1.~~734953~~734926 Colorado 5 18,~~101~~087,~~056~~184.9446 1.76 ~~116~~115 7.4665 1.467273 Connecticut 1 5,~~221~~215,~~539~~968.6706 0.51 ~~236~~235 8.0700 1.310000 Delaware 1 2,~~655~~652,~~507~~237.5447 0.26 ~~115~~114 7.2200 2.260000 Florida 8 77,~~712~~687,~~006~~627.6425 7.5758 9190 8.~~0146~~0147 2.~~247271~~247511 Georgia 9 43,~~608~~578,~~710~~767.9141 4.25 ~~103~~102 7.~~2681~~2680 1.~~665046~~665167 Hawaii 1 4,~~957~~942,~~838~~882.8190 0.48 ~~177~~176 7.8200 1.670000 Illinois 2 27,~~808~~778,~~628~~279.6072 2.71 ~~117~~116 7.9148 1.508527 Indiana 2 8,~~948~~938,~~449~~200.3363 0.87 ~~218~~217 7.7107 1.255352 Iowa 2 8,~~982~~971,~~385~~616.6227 0.8887 ~~115~~114 7.~~2977~~2978 1.~~295511~~295517 Louisiana 1 2,~~308~~305,~~112~~497.5817 0.22 ~~113~~112 7.8500 1.260000 Maryland 2 43,~~800~~762,~~963~~165.8744 4.27 ~~117~~116 6.6910 1.~~768988~~768985 Massachusetts 8 83,~~172~~102,~~799~~269.2453 8.10 ~~131~~130 7.~~4743~~4744 1.~~618549~~618548 Michigan 6 71,~~613~~537,~~470~~755.0166 6.98 ~~118~~117 7.0548 1.~~564636~~564655 Minnesota 3 11,~~282~~268,~~417~~264.5498 1.10 ~~127~~126 7.~~4931~~4932 1.~~767601~~767404 Missouri 1 1,~~374~~370,~~928~~473.5816 0.13 ~~114~~113 7.3000 1.380000 New Hampshire 2 20,~~048~~032,~~485~~877.1546 1.95 ~~116~~115 7.3768 1.358302 New Jersey 5 27,~~911~~876,~~423~~452.3373 2.72 ~~127~~126 7.~~0184~~0183 2.~~121572~~122446 New Mexico 1 3,~~965~~957,~~360~~816.6778 0.39 ~~235~~234 7.3800 1.360000 New York 3 23,~~258~~233,~~661~~321.9498 2.27 ~~157~~156 7.6248 1.~~410853~~410846 North Carolina 3 26,~~968~~944,~~831~~644.8189 2.63 ~~134~~133 8.~~1319~~1322 1.~~430330~~430267 Ohio 5 19,~~844~~817,~~461~~467.2347 1.93 ~~140~~139 7.4458 1.~~476733~~476708 Pennsylvania 8 67,~~292~~243,~~574~~760.2803 6.56 ~~110~~109 7.~~7580~~7581 1.~~454315~~454280 Rhode Island 1 5,~~957~~946,~~948~~388.2500 0.58 ~~116~~115 7.1500 1.630000 Tennessee 2 4,~~155~~149,~~630~~207.7237 0.40 ~~171~~170 7.~~4168~~4169 1.~~727074~~726959 Texas 12 37,~~596~~560,~~705~~207.0168 3.66 ~~119~~118 7.~~6217~~6218 1.~~512810~~512849 Utah 2 9,~~589~~579,~~523~~245.3143 0.93 ~~116~~115 7.~~4416~~4417 1.~~265599~~265592 Virginia 4 27,~~448~~424,~~381~~816.6752 2.67 ~~118~~117 7.~~7888~~7889 1.~~512542~~512511 Washington 3 56,~~130~~088,~~198~~315.5659 5.47 ~~106~~105 7.6518 1.~~494767~~494751 Washington,DC 1 4,~~386~~383,~~813~~566.3894 0.43 ~~115~~114 7.6600 1.290000 Totals 161 1,~~026~~025,~~484~~500,~~614~~970.2923 100.00 ~~121~~120 7.4691 1.~~653809~~653863

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.00 or less 0 0.00 0.00 0 0.0000 0.000000 1.01 to 1.10 0 0.00 0.00 0 0.0000 0.000000 1.11 to 1.20 0 0.00 0.00 0 0.0000 0.000000 1.21 to 1.30 16 115,~~339~~230,~~377~~553.3317 11.24 ~~128~~127 7.~~8002~~8003 1.264838 1.31 to 1.40 30 168,~~294~~130,~~384~~000.1335 16.4039 ~~129~~128 7.~~6210~~6211 1.~~358709~~358708 1.41 to 1.50 36 230,~~791~~570,~~818~~888.3687 22.48 ~~116~~115 7.5419 1.~~467576~~467577 1.51 to 1.60 13 113,~~681~~569,~~475~~546.2754 11.07 ~~140~~139 7.4718 1.~~576039~~576050 1.61 to 1.70 15 99,~~986~~868,~~169~~151.6795 9.74 ~~123~~122 7.~~2080~~2079 1.~~660414~~660413 1.71 to 1.80 17 ~~120~~119,~~092~~967,~~690~~667.3083 11.70 ~~124~~123 7.0788 1.~~740112~~740113 1.81 and greater 31 178,~~298~~164,~~699~~161.2352 17.37 9998 7.~~4249~~4250 2.~~412787~~412936 Totals 158 1,~~026~~025,~~484~~500,~~614~~970.2923 100.00 ~~121~~120 7.4691 1.~~653809~~653863

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 41 188,~~874~~641,~~382~~400.6753 18.40 ~~124~~123 7.3250 1.~~584291~~584287 Lodging 5 87,~~249~~201,~~328~~053.8581 8.50 9392 8.~~1410~~1412 2.~~265054~~265246 Mixed Use 2 10,~~961~~952,~~042~~472.7929 1.07 ~~114~~113 7.4019 1.~~722610~~722602 Mobile Home Park 1 3,~~266~~264,~~909~~355.9795 0.32 ~~116~~115 7.3500 1.270000 Multi-Family 27 103,~~939~~807,~~233~~760.1426 10.1312 ~~118~~117 7.0745 1.~~705692~~705717 Office 35 323,~~392~~113,~~852~~704.1204 31.5051 ~~123~~122 7.4362 1.~~567887~~567869 Other 1 3,~~965~~957,~~360~~816.6778 0.39 ~~235~~234 7.3800 1.360000 Retail 38 278,~~978~~740,~~533~~760.3811 27.18 ~~123~~122 7.4905 1.~~605533~~605605 Self Storage 11 25,~~856~~821,~~970~~646.7046 2.52 ~~142~~141 8.~~0782~~0780 1.~~550409~~550417 Totals 161 1,~~026~~025,~~484~~500,~~614~~970.2923 100.00 ~~121~~120 7.4691 1.~~653809~~653863

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 2 12,~~170~~159,~~428~~025.3255 1.19 ~~117~~116 6.4000 2.248852 6.501% to 7.000% 21 196,~~434~~263,~~476~~385.3579 19.14 ~~111~~110 6.8567 1.~~894740~~894861 7.001% to 7.500% 69 332,~~647~~268,~~711~~927.9842 32.4140 ~~123~~122 7.2661 1.~~534483~~534463 7.501% to 8.000% 47 329,~~442~~115,~~476~~352.4477 32.09 ~~129~~128 7.6675 1.~~559652~~559615 8.001% to 8.500% 16 133,~~202~~128,~~035~~063.7143 12.98 ~~110~~109 8.2935 1.~~819130~~819357 8.501% to 9.000% 3 22,~~587~~566,~~485~~215.4927 2.20 ~~124~~123 8.~~6051~~6050 1.~~393606~~393536 9.001% to 9.500% 0 0.00 0.00 0 0.0000 0.000000 9.501% to 10.000% 0 0.00 0.00 0 0.0000 0.000000 10.001% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 158 1,~~026~~025,~~484~~500,~~614~~970.2923 100.00 ~~121~~120 7.4691 1.~~653809~~653863

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~151~~149 ~~990~~985,~~549~~415,~~882~~604.0260 96.5009 ~~122~~121 7.~~4679~~4653 1.~~648944~~649339 13 to 24 months 35 812,~~780~~962,~~139~~138.0906 01.8626 ~~125~~119 8.~~6596~~4732 1.~~510992~~529845 25 to 36 months 2 18,~~111~~089,~~344~~976.3652 1.76 8988 7.~~2764~~2765 1.~~661479~~661481 37 to 48 months 2 9,~~043~~033,~~248~~251.8205 0.88 8079 6.8300 2.310000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 158 1,~~026~~025,~~484~~500,~~614~~970.2923 100.00 ~~121~~120 7.4691 1.~~653809~~653863

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 5 29,~~489~~474,~~169~~964.1029 2.87 5655 7.~~1387~~1386 1.~~943855~~943964 61 to 120 months 124 ~~827~~826,~~213~~483,~~989~~352.7804 80.59 ~~112~~111 7.4595 1.~~666099~~666157 121 to 180 months 6 94,~~550~~481,~~769~~465.9124 9.21 ~~150~~149 7.5109 1.~~582072~~582050 181 months and greater 4 25,~~956~~927,~~239~~960.9952 2.53 ~~236~~235 7.~~9608~~9609 1.~~282185~~282187 Totals 139 ~~977~~976,~~210~~367,~~168~~742.7809 95.2021 ~~117~~116 7.4681 1.~~656154~~656208

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 2 3,~~956~~934,~~920~~006.3891 0.3938 ~~116~~115 7.8724 1.799903 121 to 180 months 10 24,~~965~~886,~~283~~268.7740 2.43 ~~175~~174 7.4909 1.~~597372~~597373 181 to 240 months 7 20,~~352~~312,~~241~~952.3683 1.98 ~~233~~232 7.4125 1.~~582057~~582058 241 to 300 months 0 0.00 0.00 0 0.0000 0.000000 301 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 19 49,~~274~~133,~~445~~228.5114 4.8079 ~~194~~193 7.~~4892~~4891 1.~~607310~~607257

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 6 72,080,000.00 7.0203 7675 7.8616 2.693493 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 1 1,~~374~~370,~~928~~473.5816 0.13 ~~114~~113 7.3000 1.380000 181 to 240 months 6 33,~~994~~930,~~125~~641.6383 3.31 ~~116~~115 7.4990 1.~~812529~~812552 241 to 300 months 53 250,~~579~~281,~~308~~143.5099 24.41 ~~129~~128 7.~~4911~~4912 1.~~557971~~557966 301 months and greater 73 ~~619~~618,~~181~~705,~~806~~483.0711 60.3233 ~~118~~117 7.~~4116~~4117 1.~~567157~~567142 Totals 139 ~~977~~976,~~210~~367,~~168~~742.7809 95.2021 ~~117~~116 7.4681 1.~~656154~~656208

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 158 1,~~026~~025,~~484~~500,~~614~~970.2923 100.00 ~~121~~120 7.4691 1.~~653809~~653863 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 158 1,~~026~~025,~~484~~500,~~614~~970.2923 100.00 ~~121~~120 7.4691 1.~~653809~~653863 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrower on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2)Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: (i) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 310900514 1 OF Needham MA 356,~~460~~194.7992 42,~~481~~747.8774 7.510% 850200569 2 LO Orlando FL 123,219.08 0.00 8.335% 850200567 3 LO Orlando FL 120,197.65 0.00 8.335% 850200568 4 LO Orlando FL 103,874.94 0.00 8.335% 600871400 5 OF Seattle WA ~~302~~292,~~098~~201.7810 2333,~~961~~858.1482 7.640% 850200450 6 RT Rockville MD ~~211~~204,~~829~~856.6432 2431,~~908~~881.6799 6.750% 310900363 7 OF San Francisco CA ~~207~~200,~~649~~819.4563 2229,~~860~~690.5941 6.900% 600871401 8 RT West Bloomfield To MI ~~189~~183,~~565~~328.2138 2127,~~186~~423.7962 6.900% 700200449 9 LO Lisle IL ~~179~~173,~~475~~535.1491 2228,~~712~~652.8710 7.910% 310900219 10 RT York PA ~~185~~179,~~897~~823.3162 1117,~~079~~153.4716 8.340% 600871402 11 RT Charlotte NC ~~143~~138,~~430~~751.0597 711,~~199~~877.6169 8.550% 600871403 12 OF Herndon VA ~~134~~130,~~900~~489.2130 813,~~697~~108.7768 8.180% 600871404 13 IN Sterling Heights MI 99,~~681~~559.2088 20,~~275~~396.4375 7.180% 310900355 14 IN Roseville CA 9996,~~454~~186.2133 1013,~~087~~354.0189 7.100% 310900372 15 OF Menlo Park CA 8885,~~659~~754.4267 79,~~032~~936.0883 7.640% 310900248 16 OF Marina Del Rey CA 8280,~~927~~210.9266 69,~~537~~254.2450 7.740% 310900393 17 IN San Jose CA 7977,~~948~~295.2462 1114,~~767~~419.3395 7.510% 600871405 18 OF Garden City NY 73,~~245~~157.9571 14,~~525~~613.7599 7.290% 600871408 19 LO Los Angeles CA 71,~~215~~089.9102 19,~~496~~622.0594 7.810% 600871409 20 MF Scottsdale AZ 6462,~~964~~828.4362 69,~~888~~024.2405 7.000% 600871410 21 OF Grand Rapids MI 6564,~~029~~978.1801 8,~~399~~450.6481 7.310% 310900189 22 IN Fremont CA 6664,~~467~~259.08 1012,~~377~~585.28 7.390% 600871411 23 MF Lower Providence T PA 64,~~161~~100.1900 9,~~923~~984.4564 7.400% 700200411 24 RT Manchester NH 6563,~~904~~743.8613 57,~~761~~923.9265 7.450% 310900283 25 IN Sunnyvale CA 6462,~~510~~369.3523 911,~~584~~725.0214 7.530% 700200481 26 RT Londonderry NH 6159,~~520~~501.9291 57,~~665~~684.0304 7.300% 850200460 27.28 RT Various GA 53,833.33 0.00 6.800% 600871412 29 OF North Wales PA 56,764.17 0.00 7.400% 310900191 30 RT Kennewick WA 6058,~~727~~737.0585 46,~~698~~687.2646 7.730% 310900339 31 RT Grass Valley CA 6058,~~324~~348.6331 46,~~732~~709.9931 7.700% 600871413 32 MF Livermore CA 35,~~904~~865.9754 6,~~927~~966.1053 6.830% 600871414 33 MF Livermore CA 15,~~622~~605.7762 3,~~014~~031.0924 6.830% 600871415 34 OF Louisville CO 5452,~~209~~431.1605 46,~~759~~537.1425 7.420% 700200451 35 RT Dallas TX 5452,~~564~~777.4036 45,~~197~~984.9296 7.690% 600871416 36 RT Alpharetta GA 5351,~~530~~756.2144 79,~~332~~106.7047 7.690% 310900079 37 OF Santa Clara CA 5048,~~192~~544.3254 46,~~707~~355.7452 7.310% 700200440 38 RT Belle Harbor NY 5654,~~368~~507.7336 68,~~235~~096.3976 8.280% 310900428 39 IN Duluth GA 4948,~~730~~097.2197 46,~~591~~223.0428 7.330% 600871417 40 RT Indianapolis IN 5149,~~597~~886.4491 78,~~164~~875.6619 7.720% 600871418 41 MF Jacksonville FL 45,~~788~~721.7975 11,~~316~~383.1620 7.110% 600871419 42 RT Clifton NJ 43,328.00 0.00 6.770% 600871420 43 IN Auburn Hills MI 43,~~704~~649.1955 9,~~352~~406.1074 7.010% 850200454 44 MF Oxin Hill MD 4039,~~714~~371.0900 56,~~573~~916.3544 6.400% 600871421 45 OF Mendota Heights MN 4846,~~148~~570.5069 35,~~899~~477.5435 7.580% 600871422 46 IN Fairfield NJ 4139,~~055~~705.5635 45,~~480~~830.1940 6.920% 600871423 47 IN Salt Lake City UT 4140,~~609~~225.2310 78,~~111~~495.4659 7.070% 600871424 48 OF Pasadena CA 4241,~~594~~179.6877 68,~~731~~146.5647 7.290% 700200409 49 OF Carrollton TX 4341,~~248~~829.3483 35,~~763~~182.9041 7.460% 310900317 50 MF Davenport IA 4039,~~434~~085.1771 78,~~520~~868.0955 7.140% 600871425 51 OF Westlake Village CA 4038,~~121~~804.7596 35,~~711~~028.3009 7.290% 310900328 52 IN Sunnyvale CA 3736,~~760~~502.2267 68,~~766~~024.8742 7.000% 600871426 53 IN Mentor OH 35,~~313~~269.4579 7,~~400~~443.0066 7.080% 310900289 54 MU Thousand Oaks CA 3735,~~177~~956.8874 34,~~630~~851.6882 7.220% 600871427 55 RT Tampa FL 4039,~~779~~444.6742 24,~~995~~331.9621 7.920% 850200428 56 OF Providence RI 3635,~~746~~499.2644 1011,~~313~~560.4325 7.150% 600871428 57 RT North Fayette Townsh PA 3534,~~862~~670.2193 56,~~699~~890.1846 7.250% 600871429 58 MF Falls Township PA 3231,~~478~~408.3807 45,~~130~~200.6495 6.570% 600871430 59 RT Bensalem PA 4140,~~494~~138.6852 23,~~487~~843.1733 8.500% 600871431 60 OF Boston MA 3433,~~186~~049.2683 56,~~568~~704.1255 7.250% 310900351 61.63 MF Corpus Christi TX 3332,~~931~~817.2811 34,~~247~~361.3350 7.250% 600871432 64 IN Sayreville NJ 3433,~~041~~977.0796 10,~~030~~093.5364 7.550% 310900375 65 IN Livermore CA 3332,~~227~~136.5209 34,~~280~~372.9437 7.160% 700200416 66 RT Bridgeport CT 3635,~~315~~114.7285 45,~~370~~571.7461 8.070% 850200452 67 MF Mt. Arlington NJ 2928,~~971~~915.6760 1516,~~750~~806.2330 6.800% 600871433 68 RT Tampa FL 3332,~~805~~685.6646 45,~~615~~735.7191 7.720% 600871434 69 OF Cupertino CA 30,~~554~~495.3999 9,~~693~~751.0141 7.230% 310900364 70 MU Highlands Ranch CO 3231,~~726~~653.3081 23,~~646~~718.1968 7.620% 310900275 71 OF Marietta GA 3130,~~647~~608.4392 23,~~869~~907.2980 7.370% 600871436 72 IN Honolulu HI 3332,~~478~~308.3758 1314,~~786~~955.1291 7.820% 850200479 73 RT Ocoee FL 27,766.67 0.00 6.800% 600871437 74 IN Orange CA 2928,~~167~~208.0222 34,~~065~~024.3313 7.020% 850200453 75 MF Alexandria VA 2625,~~409~~537.1495 34,~~615~~486.1433 6.400% 310900389 76 IN Milpitas CA 3029,~~201~~179.3927 78,~~661~~683.4961 7.500% 850200462 77 MF Hayward CA 2827,~~365~~435.7802 23,~~576~~507.7147 7.330% 600871438 78 OF Chelmsford MA 2726,~~202~~307.0499 23,~~827~~721.2934 7.030% 310900350 79 OF Rancho Cordova CA 2726,~~045~~156.8855 23,~~892~~782.7306 7.000% 600871439 80 OF Washington DC DC 28,~~951~~002.0749 23,~~297~~246.8644 7.660% 600871440 81 IN Rancho Dominguez CA 18,406.25 0.00 7.750% 600871441 82 IN La Mirada CA 9,041.67 0.00 7.750% 310900343 83 IN West Sacramento CA 2726,~~883~~958.0144 34,~~939~~864.9552 7.650% 600871442 84 IN Waltham MA 2726,~~659~~752.5463 23,~~319~~226.4334 7.590% 600871443 85 RT Lawrenceville GA 23,~~904~~116.3381 23,~~974~~762.8537 6.620% 600871444 86 OF Fort Lauderdale FL 26,~~997~~113.7462 2,~~044~~929.9507 7.760% 600871445 87 IN Charlotte NC 2423,~~631~~794.1788 7,~~035~~871.0029 7.120% 600871446 88 RT Columbus OH 25,~~875~~000.6019 67,~~470~~345.5394 7.550% 310900205 89 OT Farmington NM 2524,~~242~~386.3797 67,~~688~~543.4989 7.380% 600871447 90 RT Martinez GA 2423,~~692~~882.5105 23,~~289~~099.3480 7.300% 600871448 91 IN Waltham MA 2524,~~381~~549.7047 2,~~128~~960.4265 7.590% 310900344 92 MF Garden Grove CA 2423,~~464~~662.9762 2,~~105~~907.1853 7.500% 600871449 93 SS Columbus OH 2524,~~358~~519.9150 3,~~151~~991.7314 8.140% 600871450 94 RT Sherman Oaks CA 20,~~764~~081.9596 2,~~286~~969.0504 6.900% 600871451 95 OF Charlestown MA 2120,~~298~~589.4590 34,~~640~~348.1368 7.090% 600871452 96 RT Raleigh NC 20,~~906~~210.1809 34,~~741~~437.8594 6.960% 600871453 97 SS Houston TX 2322,~~574~~803.1500 12,~~587~~358.4964 8.090% 600871454 98 RT Selden NY 20,~~803~~120.7585 12,~~946~~629.3121 7.280% 310900370 99 MH Yucaipa CA 20,~~688~~009.6982 12,~~875~~554.1502 7.350% 310900397 100 OF San Diego CA 1918,~~374~~729.7783 34,~~418~~063.8680 7.000% 600871455 101 OF Garfield Heights OH 19,~~930~~268.5343 3,~~178~~840.6878 7.240% 600871456 102 SS Plano TX 2019,~~281~~616.9746 12,~~830~~496.5405 7.380% 600871457 103 MF Colorado Springs CO 1211,~~358~~952.2538 1,~~203~~609.9885 7.190% 600871458 104 MF Colorado Springs CO 76,~~105~~872.9962 ~~692~~925.2966 7.190% 600871459 105 OF Mayfield Village OH 19,~~732~~073.9848 34,~~712~~372.7424 7.420% 310900338 106 SS Bakersfield CA 2019,~~022~~345.1016 45,~~841~~517.0498 7.700% 600871460 107 IN Carlsbad CA 1817,~~057~~463.1153 12,~~901~~495.9654 7.000% 600871461 108 OF Mission Viejo CA 17,~~978~~387.8157 12,~~939~~531.9923 6.980% 600871462 109 IN Northvale NJ 17,~~905~~317.5488 12,~~652~~240.6026 7.310% 600871463 110 MF Atlanta GA 18,~~652~~040.7687 12,~~561~~173.8069 7.830% 310900245 111 IN Salt Lake City UT 19,~~891~~242.9639 1,~~132~~782.7229 8.360% 600871464 112 RT Rockland MA 1918,~~044~~413.5785 23,~~417~~048.7446 8.130% 850200482 113 MF Dallas TX 1716,~~003~~407.2362 78,~~666~~262.7132 7.375% 850200564 114 RT Wilmington DE 1615,~~526~~977.7930 23,~~720~~270.5807 7.220% 600871465 115 OF Ann Arbor MI 1514,~~167~~669.7436 12,~~548~~047.8624 7.050% 310900384 116 IN Irvine CA 1514,~~000~~500.2681 23,~~669~~168.2267 7.000% 310900301 117 SS North Hollywood CA 16,~~683~~130.9593 2,~~281~~834.4143 7.800% 310900331 118 IN Auburn Hills MI 1514,~~373~~832.3038 7,~~448~~989.2719 7.250% 850200443 119 IN Pflugerville TX 15,~~813~~295.8446 1,~~313~~832.8826 7.540% 310900361 120 IN King of Prussia PA 1413,~~420~~940.9481 23,~~557~~037.0821 7.010% 850200455 121 RT Santa Monica CA 1514,~~260~~686.5097 1213,~~787~~361.9750 7.625% 310900329 122 MF Cedar Rapids IA 1514,~~293~~791.8660 1,~~398~~900.5480 7.750% 310900310 123 RT Shreveport LA 15,~~616~~098.3890 2,~~097~~615.9341 7.850% 920900385 124 RT Augusta GA 1514,~~292~~791.3450 1,~~169~~670.2509 7.740% 700200412 125 MF Sharpsville PA 14,~~690~~202.2664 2,~~216~~704.8850 7.440% 310900392 126 IN Torrance CA 13,~~602~~123.4735 67,~~884~~363.0517 7.030% 310900302 127 SS Dallas TX 1615,~~064~~534.8448 12,~~715~~246.7915 8.490% 920900334 128 RT Shelbyville TN 14,~~543~~061.7064 12,~~998~~480.0006 7.750% 310900335 129 RT Katy TX 12,~~643~~223.1411 12,~~980~~400.9396 7.380% 310900381 130 MF Boston MA 12,~~621~~193.1948 3,~~344~~771.2495 7.380% 920900358 131 MF Murfreesboro TN 1211,~~031~~622.6677 3,~~534~~943.4029 7.050% 310900325 132 MF New Hope MN 1211,~~318~~885.4127 56,~~927~~360.5872 7.240% 310900362 133 IN Plymouth MN 1211,~~406~~994.4952 12,~~902~~314.5249 7.420% 600871466 134 RT Roanoke VA 12,~~430~~018.3924 12,~~759~~171.0823 7.620% 310900149 135 SS Tucson AZ 13,~~802~~320.8298 45,~~906~~387.1296 8.950% 310900336 136 OF El Dorado Hills CA 11,~~565~~181.2532 12,~~736~~120.5952 7.500% 310900337 137 SS Bakersfield CA 11,~~855~~454.1937 23,~~866~~267.4123 7.700% 310900312 138 SS Sierra Vista AZ 1211,~~358~~949.4287 1,~~439~~848.4601 8.250% 600871467 139 IN Huntington Beach CA 10,~~493~~148.6487 1,~~054~~399.8562 7.120% 310900174 140 IN Phoenix AZ 11,~~712~~271.1087 9,~~111~~551.7497 8.220% 310900399 141 IN Santa Clarita CA 10,~~673~~323.9588 ~~924~~1,274.7279 7.470% 310900333 142 IN San Diego CA 10,~~558~~208.7517 1,~~602~~953.4200 7.470% 310900286 143 RT Richmond VA 10,~~472~~113.9873 3,~~439~~798.6691 7.470% 310900349 144 RT Denver CO 109,~~045~~717.9702 ~~752~~1,081.0904 7.800% 310900357 145 MF Fresno CA 9,~~333~~026.3382 ~~899~~1,205.3182 7.250% 310900378 146 RT Ventura CA 98,~~207~~900.1086 1,~~548~~854.1842 7.160% 310900341 147 OF Burlingame CA 9,~~573~~237.4151 4,~~331~~667.7868 7.500% 850200287 148 IN Carol Stream IL 109,~~219~~880.1646 1,~~358~~696.0878 8.000% 310900345 149 MF Kansas City MO 8,~~669~~364.0415 4,~~150~~455.5342 7.300% 310900303 150 SS Carrollton TX 9,~~813~~489.3639 1,~~048~~372.1108 8.490% 310900314 151 OF Menlo Park CA 8,~~951~~654.0930 1,~~245~~542.8564 7.750% 310900151 152 SS Tucson AZ 109,~~258~~900.8573 34,~~646~~004.4557 8.950% 310900346 153 IN Sacramento CA 8,~~431~~152.7408 1,~~194~~474.4915 7.700% 310900365 154 IN Indianapolis IN 7,~~872~~611.8580 1,~~112~~373.4651 7.650% 310900273 155 IN Lynnwood WA 76,~~216~~976.6196 1,~~097~~336.0469 7.500% 310900340 156 OF Tustin CA 76,~~176~~938.1636 ~~971~~1,209.8868 7.790% 310900294 157 OF Palm Desert CA 6,~~408~~195.5266 ~~981~~1,194.3925 7.500% 310900323 158 IN Phoenix AZ 6,~~574~~356.5563 ~~903~~1,121.2012 7.750% 310900342 159 OF Vacaville CA 65,~~126~~911.8508 3,~~001~~217.7855 7.250% 310900348 160 IN Fresno CA 65,~~041~~844.8213 ~~421~~618.1887 7.950% 310900320 161 MF Tucson AZ 4,~~450~~302.0168 ~~566~~714.8013 8.000% Totals 6,~~555~~388,~~595~~345.6978 ~~816~~983,~~394~~644.1506

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 310900514 N/A 07/01/2013 N 56,915,300.47 56,872,552.73 10/01/2001 850200569 N/A 12/01/2007 N 17,740,000.00 17,740,000.00 10/01/2001 850200567 N/A 12/01/2007 N 17,305,000.00 17,305,000.00 10/01/2001 850200568 N/A 12/01/2007 N 14,955,000.00 14,955,000.00 10/01/2001 600871400 05/01/2011 05/01/2031 N 45,895,460.88 45,861,602.06 10/01/2001 850200450 N/A 06/01/2011 N 36,418,900.80 36,387,018.81 10/01/2001 310900363 N/A 06/01/2011 N 34,925,153.80 34,895,463.39 10/01/2001 600871401 N/A 04/01/2011 N 31,883,196.64 31,855,773.02 10/01/2001 700200449 06/01/2011 06/01/2026 N 26,326,559.91 26,297,907.81 10/01/2001 310900219 N/A 12/01/2010 N 25,873,901.52 25,856,748.36 10/01/2001 600871402 N/A 06/01/2011 N 19,473,961.24 19,462,083.55 10/01/2001 600871403 N/A 12/05/2010 N 19,142,685.14 19,129,576.46 10/05/2001 600871404 N/A 06/01/2011 N 16,639,534.77 16,619,138.02 10/01/2001 310900355 N/A 05/01/2011 N 16,256,844.43 16,243,489.54 10/01/2001 310900372 N/A 05/01/2011 N 13,469,320.02 13,459,383.19 10/01/2001 310900248 N/A 01/01/2016 N 12,435,760.60 12,426,506.10 10/01/2001 310900393 N/A 05/01/2011 N 12,350,831.11 12,336,411.16 10/01/2001 600871405 N/A 05/01/2011 N 12,042,421.15 12,027,807.16 10/01/2001 600871408 N/A 05/01/2011 N 10,922,768.94 10,903,146.00 10/01/2001 600871409 N/A 05/01/2011 N 10,770,620.06 10,761,596.01 10/01/2001 600871410 N/A 05/01/2011 N 10,666,705.36 10,658,254.55 10/01/2001 310900189 N/A 03/01/2016 N 10,434,491.26 10,421,905.98 10/01/2001 600871411 N/A 11/01/2008 N 10,394,594.11 10,384,609.47 10/01/2001 700200411 N/A 04/01/2011 N 10,267,349.10 10,259,425.45 10/01/2001 310900283 N/A 03/01/2011 N 9,939,319.06 9,927,593.92 10/01/2001 700200481 N/A 06/01/2011 N 9,781,136.05 9,773,452.01 10/01/2001 850200460 N/A 06/01/2006 N 9,500,000.00 9,500,000.00 10/01/2001 600871412 N/A 03/01/2012 N 9,205,000.00 9,205,000.00 10/01/2001 310900191 N/A 03/01/2006 N 9,118,424.55 9,111,737.09 10/01/2001 310900339 N/A 03/01/2011 N 9,093,242.95 9,086,533.64 10/01/2001 600871413 N/A 05/01/2008 N 6,301,412.92 6,294,446.39 10/01/2001 600871414 N/A 05/01/2008 N 2,741,835.90 2,738,804.66 10/01/2001 600871415 N/A 05/01/2011 N 8,479,415.15 8,472,877.90 10/01/2001 700200451 N/A 06/01/2011 N 8,235,738.20 8,229,753.24 10/01/2001 600871416 N/A 06/01/2011 N 8,076,427.43 8,067,320.96 10/01/2001 310900079 N/A 03/01/2011 N 7,969,007.25 7,962,651.73 10/01/2001 700200440 N/A 06/01/2021 N 7,899,617.25 7,891,520.49 09/01/2001 310900428 N/A 04/01/2011 N 7,874,156.18 7,867,932.90 10/01/2001 600871417 N/A 03/01/2021 N 7,754,442.14 7,745,566.95 10/01/2001 600871418 N/A 06/01/2009 N 7,716,750.25 7,705,367.05 10/01/2001 600871419 N/A 05/01/2011 N 7,680,000.00 7,680,000.00 10/01/2001 600871420 N/A 06/01/2011 N 7,472,106.32 7,462,699.58 10/01/2001 850200454 N/A 06/01/2011 N 7,382,063.07 7,375,146.63 10/01/2001 600871421 N/A 06/01/2011 N 7,372,668.02 7,367,190.67 10/01/2001 600871422 N/A 06/01/2011 N 6,885,320.41 6,879,490.01 10/01/2001 600871423 N/A 06/01/2011 N 6,827,457.35 6,818,961.76 10/01/2001 600871424 N/A 06/01/2011 N 6,778,562.64 6,770,416.17 10/01/2001 700200409 04/01/2011 04/01/2031 N 6,728,659.05 6,723,476.64 10/01/2001 310900317 N/A 04/01/2011 N 6,660,263.38 6,651,394.83 10/01/2001 600871425 N/A 06/01/2011 N 6,387,647.51 6,382,619.42 10/01/2001 310900328 N/A 03/01/2011 N 6,257,601.08 6,249,576.66 09/01/2001 600871426 N/A 06/01/2011 N 5,977,929.95 5,970,486.29 10/01/2001 310900289 N/A 03/01/2011 N 5,976,190.27 5,971,338.45 10/01/2001 600871427 N/A 12/01/2010 N 5,976,427.29 5,972,096.08 10/01/2001 850200428 N/A 05/01/2011 N 5,957,948.25 5,946,388.00 10/01/2001 600871428 N/A 07/01/2011 N 5,738,637.00 5,731,746.54 10/01/2001 600871429 N/A 06/01/2011 N 5,736,634.18 5,731,433.23 10/01/2001 600871430 N/A 03/01/2010 N 5,666,614.84 5,662,771.51 10/01/2001 600871431 N/A 04/01/2011 N 5,470,317.17 5,463,612.62 10/01/2001 310900351 N/A 04/01/2011 N 5,431,797.04 5,427,435.54 10/01/2001 600871432 N/A 04/01/2011 N 5,400,470.58 5,390,376.94 10/01/2001 310900375 N/A 05/01/2011 N 5,385,936.13 5,381,563.76 10/01/2001 700200416 N/A 05/01/2021 N 5,221,539.67 5,215,968.06 10/01/2001 850200452 N/A 06/01/2016 N 5,102,752.13 5,085,945.83 09/01/2001 600871433 N/A 05/01/2021 N 5,080,640.93 5,074,905.02 10/01/2001 600871434 N/A 05/01/2011 N 5,061,574.87 5,051,823.46 10/01/2001 310900364 N/A 04/01/2011 N 4,984,852.52 4,981,133.84 10/01/2001 310900275 N/A 04/01/2011 N 4,983,813.15 4,979,905.35 10/01/2001 600871436 N/A 06/01/2016 N 4,957,838.81 4,942,882.90 10/01/2001 850200479 N/A 06/01/2006 N 4,900,000.00 4,900,000.00 10/01/2001 600871437 N/A 05/01/2011 N 4,821,917.81 4,817,893.68 10/01/2001 850200453 N/A 06/01/2011 N 4,788,365.25 4,783,878.92 10/01/2001 310900389 N/A 05/01/2011 N 4,668,682.66 4,659,999.05 10/01/2001 850200462 N/A 06/01/2016 N 4,491,407.75 4,487,900.28 10/01/2001 600871438 N/A 06/01/2011 N 4,490,695.60 4,486,974.26 10/01/2001 310900350 N/A 04/01/2011 N 4,483,980.74 4,480,198.68 10/01/2001 600871439 N/A 04/01/2011 N 4,386,813.38 4,383,566.94 10/01/2001 600871440 N/A 03/01/2011 N 2,850,000.00 2,850,000.00 10/01/2001 600871441 N/A 03/01/2011 N 1,400,000.00 1,400,000.00 10/01/2001 310900343 N/A 04/01/2011 N 4,228,775.49 4,223,910.97 10/01/2001 600871442 N/A 02/01/2011 N 4,229,664.20 4,226,437.86 10/01/2001 600871443 N/A 06/01/2011 N 4,190,357.98 4,186,595.61 10/01/2001 600871444 N/A 04/01/2011 N 4,038,188.17 4,035,259.10 10/01/2001 600871445 N/A 04/01/2021 N 4,010,372.65 4,002,501.36 10/01/2001 600871446 N/A 05/01/2021 N 3,973,540.81 3,966,194.87 10/01/2001 310900205 N/A 04/01/2021 N 3,965,360.67 3,957,816.78 10/01/2001 600871447 N/A 05/01/2011 N 3,925,816.61 3,922,716.81 10/01/2001 600871448 N/A 02/01/2011 N 3,881,338.88 3,878,378.23 10/01/2001 310900344 N/A 03/01/2011 N 3,786,018.54 3,783,111.01 10/01/2001 600871449 N/A 11/01/2010 N 3,614,668.36 3,610,677.22 10/01/2001 600871450 N/A 06/01/2011 N 3,492,515.40 3,489,546.36 10/01/2001 600871451 N/A 05/01/2006 N 3,484,891.21 3,480,542.53 10/01/2001 600871452 N/A 05/01/2011 N 3,484,497.92 3,480,059.98 10/01/2001 600871453 N/A 12/01/2010 N 3,382,397.30 3,380,038.66 10/01/2001 600871454 N/A 05/01/2011 N 3,316,623.54 3,313,994.33 10/01/2001 310900370 N/A 05/01/2011 N 3,266,909.97 3,264,355.95 10/01/2001 310900397 N/A 05/01/2011 N 3,210,828.02 3,206,764.22 10/01/2001 600871455 N/A 07/01/2011 N 3,193,662.33 3,189,821.55 10/01/2001 600871456 N/A 04/01/2011 N 3,189,667.51 3,187,171.46 10/01/2001 600871457 N/A 05/01/2011 N 1,994,834.04 1,993,224.19 10/01/2001 600871458 N/A 05/01/2011 N 1,147,029.57 1,146,103.91 10/01/2001 600871459 N/A 05/01/2011 N 3,084,659.78 3,080,287.54 10/01/2001 310900338 N/A 04/01/2021 N 3,014,830.29 3,009,312.31 10/01/2001 600871460 N/A 06/01/2011 N 2,993,748.41 2,991,252.87 10/01/2001 600871461 N/A 04/01/2011 N 2,989,266.62 2,986,735.39 10/01/2001 600871462 N/A 05/05/2011 N 2,842,880.21 2,840,639.95 10/05/2001 600871463 N/A 12/01/2010 N 2,764,884.29 2,762,710.60 10/01/2001 310900245 N/A 03/01/2011 N 2,762,065.96 2,760,283.67 10/01/2001 600871464 N/A 09/01/2010 N 2,717,911.38 2,714,862.92 10/01/2001 850200482 N/A 07/01/2016 N 2,669,714.96 2,661,452.64 10/01/2001 850200564 N/A 04/01/2011 N 2,655,507.54 2,652,237.47 10/01/2001 600871465 N/A 07/01/2011 N 2,496,911.62 2,494,864.38 10/01/2001 310900384 N/A 04/01/2006 N 2,485,853.34 2,482,684.67 10/01/2001 310900301 N/A 02/01/2011 N 2,481,680.92 2,478,846.49 10/01/2001 310900331 N/A 03/01/2016 N 2,455,015.30 2,447,026.11 10/01/2001 850200443 N/A 05/01/2011 N 2,434,290.91 2,432,458.65 10/01/2001 310900361 N/A 04/01/2011 N 2,386,444.69 2,383,407.48 09/01/2001 850200455 N/A 06/01/2011 N 2,311,391.29 2,298,029.79 10/01/2001 310900329 N/A 04/01/2011 N 2,322,122.24 2,320,221.44 10/01/2001 310900310 N/A 02/01/2011 N 2,308,112.58 2,305,497.17 10/01/2001 920900385 N/A 04/01/2011 N 2,293,255.27 2,291,585.18 10/01/2001 700200412 N/A 05/01/2011 N 2,290,747.94 2,288,043.44 10/01/2001 310900392 N/A 04/01/2016 N 2,240,116.28 2,232,753.11 10/01/2001 310900302 N/A 02/01/2011 N 2,195,686.23 2,193,440.08 10/01/2001 920900334 N/A 03/01/2011 N 2,177,286.34 2,174,806.28 10/01/2001 310900335 N/A 03/01/2011 N 1,987,497.52 1,985,096.56 10/01/2001 310900381 N/A 04/01/2011 N 1,982,680.33 1,978,908.38 10/01/2001 920900358 N/A 03/01/2021 N 1,978,344.38 1,974,401.09 10/01/2001 310900325 N/A 04/01/2016 N 1,969,934.93 1,963,574.21 10/01/2001 310900362 N/A 04/01/2011 N 1,939,814.59 1,937,500.10 08/01/2001 600871466 N/A 05/01/2011 N 1,892,635.59 1,890,464.36 10/01/2001 310900149 N/A 08/01/2015 N 1,786,052.68 1,780,664.72 10/01/2001 310900336 N/A 03/01/2011 N 1,789,011.97 1,786,891.45 10/01/2001 310900337 N/A 04/01/2021 N 1,785,096.87 1,781,829.64 10/01/2001 310900312 N/A 02/01/2011 N 1,738,162.68 1,736,314.67 10/01/2001 600871467 N/A 05/01/2011 N 1,710,484.13 1,709,084.51 10/01/2001 310900174 N/A 03/01/2011 N 1,645,529.09 1,635,977.12 10/01/2001 310900399 N/A 04/01/2011 N 1,658,453.91 1,657,179.12 10/01/2001 310900333 N/A 03/01/2011 N 1,639,867.42 1,637,914.42 10/01/2001 310900286 N/A 02/01/2019 N 1,624,695.69 1,620,896.78 10/01/2001 310900349 N/A 03/01/2011 N 1,494,925.66 1,493,844.62 10/01/2001 310900357 N/A 03/01/2011 N 1,494,094.88 1,492,889.06 10/01/2001 310900378 N/A 04/01/2011 N 1,491,764.66 1,489,910.24 10/01/2001 310900341 N/A 04/01/2016 N 1,478,002.06 1,473,334.38 10/01/2001 850200287 N/A 09/01/2010 N 1,482,068.69 1,480,371.91 10/01/2001 310900345 N/A 03/01/2011 N 1,374,928.58 1,370,473.16 10/01/2001 310900303 N/A 02/01/2011 N 1,341,256.29 1,339,884.21 10/01/2001 310900314 N/A 02/01/2011 N 1,340,020.43 1,338,477.79 10/01/2001 310900151 N/A 08/01/2015 N 1,327,471.57 1,323,467.00 10/01/2001 310900346 N/A 02/01/2011 N 1,270,454.63 1,268,980.48 10/01/2001 310900365 N/A 04/01/2011 N 1,194,007.19 1,192,633.68 10/01/2001 310900273 N/A 02/01/2011 N 1,116,313.13 1,114,976.44 10/01/2001 310900340 N/A 03/01/2016 N 1,068,809.83 1,067,600.15 10/01/2001 310900294 N/A 01/01/2011 N 991,304.83 990,110.58 10/01/2001 310900323 N/A 03/01/2011 N 984,252.74 983,131.62 10/01/2001 310900342 N/A 02/01/2016 N 978,385.05 975,167.50 10/01/2001 310900348 N/A 03/01/2011 N 882,132.92 881,514.05 10/01/2001 310900320 N/A 02/01/2011 N 645,402.42 644,688.29 10/01/2001 Totals 1,026,484,614.29 1,025,500,970.23 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 10/15/2001 1 $1,937,500.10 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2001 1 $1,939,814.59 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 10/15/2001 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00 08/15/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 10/15/2001 7.469139% 7.421986% 120 09/17/2001 7.469097% 7.421942% 121 08/15/2001 7.469052% 7.421893% 122 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan(1) ~~850200569~~700200440 238 0 0809/01/2001 ~~122~~62,~~775~~406.5964 ~~122~~62,~~775~~406.5964 B ~~850200567~~310900328 352 0 0809/01/2001 ~~119~~44,~~765~~370.0366 ~~119~~44,~~765~~370.0366 B ~~850200568~~850200452 467 0 0809/01/2001 ~~103~~45,~~501~~594.0734 ~~103~~45,~~501~~594.0734 BA ~~700200416~~310900361 66120 0 0809/01/2001 4016,~~551~~898.4647 4016,~~551~~898.4647 B ~~310900205 89 0 08/01/2001 31,828.25 31,828.25 B~~ 310900362 133 1 0708/01/2001 14,~~225~~228.4118 28,~~446~~449.7359 1 Totals 65 ~~432~~183,~~646~~498.8129 ~~446~~197,~~868~~719.1370

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances ~~850200569~~700200440 177,~~740~~899,~~000~~617.0024 0.00 ~~850200567~~310900328 176,~~305~~257,~~000~~601.0008 0.00 ~~850200568~~850200452 ~~14,955,000.00 0.00 700200416~~ 5,~~225~~102,~~910~~752.4113 0.00 ~~310900205~~310900361 32,~~972~~386,~~049~~444.1768 0.00 310900362 10/02/2001 1,~~943~~941,~~607~~717.5511 0.00 Totals 6123,~~141~~588,~~567~~132.1324 0.00 Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by deliquency code: Total for Status Code = 1 (1 loan) 14,~~225~~228.4118 28,~~446~~449.7359 1,~~943~~941,~~607~~717.5511 0.00 Total for Status Code = BA (1 loan) 45,594.34 45,594.34 5,102,752.13 0.00 Total for Status Code = B (3 loans) ~~418~~123,~~421~~675.4077 ~~418~~123,~~421~~675.4077 5916,~~197~~543,~~959~~663.5800 0.00

(1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Server 10- Deed In Lieu Of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD **Outstanding P & I Advances include the current period advance. Specially Serviced Loan Detail - Part 1 Loan Offering Servicing Resolution Scheduled Property State Interest Actual Number Document Transfer Strategy Balance Type Rate Balance Cross-Reference Date Code (1) 310900362 133 10/02/2001 1,937,500.10 IN MN 7.420% 1,941,717.11 Loan Net DSCR DSCR Note Maturity Remaining Number Operating Date Date Date Amortization Income Term 310900362 262,034.35 1.38 05/01/2001 04/01/2011 293 (1) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Server 10- Deed In Lieu Of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD (2) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other

Specially Serviced Loan Detail - Part 2 Loan Offering Resolution Site Phase 1 Date Appraisal Appraisal Other REO Number Document Strategy Inspection Date Value Property Revenue Cross-Reference Code (1) Date ~~310900362 133 03/27/2001 8,700,000.00~~

1) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Server 10- Deed In Lieu Of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD Loan Number Comments from Special Servicer ~~310900362~~

Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · MORGAN STANLEY DEAN WIT CAP I INC COMM MORT CERT 2001-TOP3