<TABLE>
<CAPTION>
MORGAN STANLEY DEAN WITTER
-----------------------------------------------------------------------------------------------------------------------------------
09/14/2000 12:15:05 CARVE Version 463.0 /u/rusty/struct/msdw_00-prin1/carve/red/msdw_00-prin1.carve
MSDW MORGAN STANLEY DEAN WITTER CAPITAL I SERIES 2000-PRIN CLASS A4
===================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
Class A4 Cusip N/A Dated Date 09/01/2000 Original Balance 199,047,000.00
Delay 22 First Payment Date 10/23/2000 Factor 1.00000000 Lead Manager Morgan Stanley & Co.
Payment Freq Monthly Next Payment Date 10/23/2000 Current Balance 199,047,000.00 Orig Deal Size 597,985,115.14
Yield Day Count 30/ 360 Settlement Date 09/08/2000 Coupon 7.47000 Num of Tranches 20
Yield Freq SemiAnnual Interest Freq Monthly Market Desc N/A Deal Age 0
Yield Table Date 09/14/2000 Credit Rating Aaa/AAA
<CAPTION>
PREPAY CPR 0 CPR 5 CPR 10 CPR 20 CPR 25 CPR 50
-----------------------------------------------------------------------------------------------
PRICE/YIELD
<S> <C> <C> <C> <C> <C> <C>
99/28 | 7.5407 7.6098 7.6987 8.2028 8.5303 10.7929
99/30 | 7.5319 7.5999 7.6875 8.1880 8.5133 10.7612
100/00 | 7.5232 7.5900 7.6763 8.1733 8.4964 10.7295
100/02 | 7.5144 7.5801 7.6651 8.1586 8.4794 10.6978
100/04 | 7.5056 7.5702 7.6539 8.1440 8.4625 10.6661
100/06 | 7.4969 7.5603 7.6427 8.1293 8.4456 10.6345
100/08 | 7.4881 7.5504 7.6316 8.1146 8.4287 10.6029
100/10 | 7.4794 7.5406 7.6204 8.1000 8.4118 10.5713
100/12 | 7.4707 7.5307 7.6093 8.0853 8.3950 10.5398
100/14 | 7.4619 7.5209 7.5981 8.0707 8.3781 10.5083
100/16 | 7.4532 7.5110 7.5870 8.0561 8.3613 10.4768
100/18 | 7.4445 7.5012 7.5759 8.0415 8.3444 10.4453
100/20 | 7.4358 7.4914 7.5648 8.0269 8.3276 10.4139
100/22 | 7.4271 7.4815 7.5537 8.0123 8.3108 10.3825
100/24 | 7.4184 7.4717 7.5426 7.9978 8.2940 10.3511
100/26 | 7.4098 7.4619 7.5315 7.9832 8.2773 10.3198
100/28 | 7.4011 7.4521 7.5204 7.9687 8.2605 10.2884
100/30 | 7.3924 7.4423 7.5094 7.9541 8.2438 10.2571
101/00 | 7.3838 7.4326 7.4983 7.9396 8.2270 10.2259
101/02 | 7.3751 7.4228 7.4873 7.9251 8.2103 10.1946
101/04 | 7.3665 7.4130 7.4762 7.9106 8.1936 10.1634
AVERAGE LIFE | 10.7051 8.9161 7.5465 5.3774 4.5501 2.2722
FIRST PRIN | 05/23/2009 08/23/2007 06/23/2006 02/23/2004 06/23/2003 12/23/2001
LAST PRIN | 01/23/2015 05/23/2012 03/23/2010 07/23/2008 06/23/2007 07/23/2004
PAYMENT WINDOW | 69 58 46 54 49 32
ACCRUAL FACTOR | 0.1452 0.1452 0.1452 0.1452 0.1452 0.1452
MOD DURATION @ 100/16 | 7.1274 6.3116 5.5833 4.2510 3.6892 1.9731
Page 1 of 2
-----------------------------------------------------------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective sophisticated investors in order to assist them in
determining whether they have an interest in the type of security described herein. It has been prepared solely for information
purposes and is not an offer to buy or sell or a solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. No representation or warranty can be given with respect to the accuracy or completeness of the
information, or with respect to the terms of any future offer of securities conforming to the terms hereof. Any such offer of
securities would be made pursuant to a definitive Prospectus or Private Placement Memorandum, as the case may be, prepared by the
issuer which could contain material information not contained herein and to which the prospective purchasers are referred. In the
event of any such offering, this information shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement Memorandum will contain all material information
in respect of any securities offered thereby and any decision to invest in such securities should be made solely in reliance upon
such Prospectus or Private Placement Memorandum. Certain assumptions may have been made in this analysis which have resulted in any
returns detailed herein. No representation is made that any returns indicated will be achieved. Changes to the assumptions may have
a material impact on any returns detailed. Morgan Stanley & Co. Incorporated disclaims any and all liability relating to this
information, including without limitation any express or implied representations or warranties for, statements contained in, and
omissions from, this information. Additional information is available upon request. Morgan Stanley & Co. Incorporated and others
associated with it may have positions in, and may effect transaction in, securities and instruments of issuers mentioned herein and
may also perform or seek to perform investment banking services for the issuers of such securities and instruments. Past
performance is not necessarily indicative of future results. Price and availability are subject to change without notice. To our
readers worldwide: In addition, please note that this publication has been issued by Morgan Stanley & Co. Incorporated, approved by
Morgan Stanley International Limited, a member of The Securities and Futures Authority, and by Morgan Stanley Japan Ltd. We
recommend that such investors obtain the advice of their Morgan Stanley & Co. Incorporated, Morgan Stanley International Limited or
Morgan Stanley Japan Ltd. representative about the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED BY
THE U.K. SECURITIES AND FUTURES AUTHORITY.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
MORGAN STANLEY DEAN WITTER
-----------------------------------------------------------------------------------------------------------------------------------
09/14/2000 12:15:05 CARVE Version 463.0 /u/rusty/struct/msdw_00-prin1/carve/red/msdw_00-prin1.carve
MSDW MORGAN STANLEY DEAN WITTER CAPITAL I SERIES 2000-PRIN CLASS B
===================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
Class B Cusip N/A Dated Date 09/01/2000 Original Balance 17,939,000.00
Delay 22 First Payment Date 10/23/2000 Factor 1.00000000 Lead Manager Morgan Stanley & Co.
Payment Freq Monthly Next Payment Date 10/23/2000 Current Balance 17,939,000.00 Orig Deal Size 597,985,115.14
Yield Day Count 30/360 Settlement Date 09/08/2000 Coupon 5.00000 Num of Tranches 20
Yield Freq SemiAnnual Interest Freq Monthly Market Desc N/A Deal Age 0
Yield Table Date 09/14/2000 Credit Rating Aa2/AA
<CAPTION>
PREPAY CPR 0 CPR 5 CPR 10 CPR 20 CPR 25 CPR 50
-----------------------------------------------------------------------------------------------
PRICE/YIELD
<S> <C> <C> <C> <C> <C> <C>
99/28 | 7.7907 7.8267 7.9115 7.9206 8.0527 8.7308
99/30 | 7.7834 7.8186 7.9023 7.9101 8.0410 8.7126
100/00 | 7.7761 7.8105 7.8931 7.8996 8.0293 8.6944
100/02 | 7.7688 7.8023 7.8840 7.8891 8.0177 8.6762
100/04 | 7.7616 7.7942 7.8748 7.8786 8.0060 8.6580
100/06 | 7.7543 7.7861 7.8657 7.8681 7.9944 8.6398
100/08 | 7.7471 7.7781 7.8565 7.8576 7.9827 8.6216
100/10 | 7.7398 7.7700 7.8474 7.8471 7.9711 8.6035
100/12 | 7.7326 7.7619 7.8383 7.8366 7.9595 8.5854
100/14 | 7.7254 7.7538 7.8291 7.8262 7.9479 8.5672
100/16 | 7.7182 7.7458 7.8200 7.8157 7.9363 8.5491
100/18 | 7.7110 7.7377 7.8109 7.8053 7.9247 8.5311
100/20 | 7.7037 7.7297 7.8018 7.7948 7.9131 8.5130
100/22 | 7.6965 7.7216 7.7927 7.7844 7.9015 8.4949
100/24 | 7.6894 7.7136 7.7836 7.7740 7.8899 8.4769
100/26 | 7.6822 7.7056 7.7746 7.7636 7.8784 8.4588
100/28 | 7.6750 7.6976 7.7655 7.7532 7.8668 8.4408
100/30 | 7.6678 7.6895 7.7564 7.7428 7.8553 8.4228
101/00 | 7.6606 7.6815 7.7474 7.7324 7.8438 8.4048
101/02 | 7.6535 7.6735 7.7383 7.7220 7.8322 8.3869
101/04 | 7.6463 7.6655 7.7293 7.7116 7.8207 8.3689
AVERAGE LIFE | 14.8079 12.2010 10.0514 8.2416 7.1535 4.1324
FIRST PRIN | 01/23/2015 05/23/2012 03/23/2010 07/23/2008 06/23/2007 07/23/2004
LAST PRIN | 12/23/2015 06/23/2013 04/23/2011 03/23/2009 03/23/2008 01/23/2005
PAYMENT WINDOW | 12 14 14 9 10 7
ACCRUAL FACTOR | 0.1498 0.1498 0.1498 0.1498 0.1498 0.1498
MOD DURATION @ 100/16 | 8.6041 7.7069 6.8174 5.9423 5.3544 3.4317
Page 2 of 2
-----------------------------------------------------------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective sophisticated investors in order to assist them in
determining whether they have an interest in the type of security described herein. It has been prepared solely for information
purposes and is not an offer to buy or sell or a solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. No representation or warranty can be given with respect to the accuracy or completeness of the
information, or with respect to the terms of any future offer of securities conforming to the terms hereof. Any such offer of
securities would be made pursuant to a definitive Prospectus or Private Placement Memorandum, as the case may be, prepared by the
issuer which could contain material information not contained herein and to which the prospective purchasers are referred. In the
event of any such offering, this information shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement Memorandum will contain all material information
in respect of any securities offered thereby and any decision to invest in such securities should be made solely in reliance upon
such Prospectus or Private Placement Memorandum. Certain assumptions may have been made in this analysis which have resulted in any
returns detailed herein. No representation is made that any returns indicated will be achieved. Changes to the assumptions may have
a material impact on any returns detailed. Morgan Stanley & Co. Incorporated disclaims any and all liability relating to this
information, including without limitation any express or implied representations or warranties for, statements contained in, and
omissions from, this information. Additional information is available upon request. Morgan Stanley & Co. Incorporated and others
associated with it may have positions in, and may effect transaction in, securities and instruments of issuers mentioned herein and
may also perform or seek to perform investment banking services for the issuers of such securities and instruments. Past
performance is not necessarily indicative of future results. Price and availability are subject to change without notice. To our
readers worldwide: In addition, please note that this publication has been issued by Morgan Stanley & Co. Incorporated, approved by
Morgan Stanley International Limited, a member of The Securities and Futures Authority, and by Morgan Stanley Japan Ltd. We
recommend that such investors obtain the advice of their Morgan Stanley & Co. Incorporated, Morgan Stanley International Limited or
Morgan Stanley Japan Ltd. representative about the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED BY
THE U.K. SECURITIES AND FUTURES AUTHORITY.
</TABLE>
<PAGE>
<TABLE>
2000-PRIN Final Comforted Tape
September 4, 2000
<CAPTION>
Tab No Loan Number Property Name Largest Tenant
------ ----------- ------------- --------------
<S> <C> <C> <C>
1 751380 Lighton Plaza Tower, I, & II CNA Insurance Companies
2 752172 Woodmen Retail Sam's Club (Walmart)
3 751322 7799 Leesburg Pike US Government GS
4 751728 Liberty Square Shopping Center Wal-Mart
5 751649 1860-2159 Landings Drive IDC
6 750714 3555 Monte Villa Parkway AT&T Wireless
7 750713 14520 NE 87TH Street AT&T Wireless
8 750712 26755 SW 95TH Avenue Hollywood Entertainment
9 750770 14500 NE 87TH Street SeaMED Corp (AT&T sublease)
10 750711 14560 NE 87TH Street AT&T Wireless
11 750659 Sun Center Phase I Big Bear
12 750285 North Point Village Center Giant Of Maryland, Inc.
13 751550 461 Fifth Avenue Watson Wyatt & Co.
14 751362 Bird Ludlam Shopping Center Winn Dixie Stores
15 751323 11618 Mulberry Avenue General Mills, Inc.
16 752169 2425 South Watney Way Schmalbach-Lubeca
17 751461 311-325 Gellert Boulevard Ross Stores, Inc.
18 750116 Hilltop Plaza First National Supermkts, Inc.
19 751808 Stop & Shop Stop & Shop Supermarket
20 752370 Yorktown Plaza Litton
21 399442 Aspen Hill Shopping Center Giant Food, Inc.
22 751627 5560 Katella Avenue Viad Corporation
23 752157 4600, 4650, & 4680 Olson Memorial Highway Room & Board, Inc.
24 751296 10900 Research Boulevard Randall's #490
25 751944 Stop & Shop Home Depot
26 751105 364 Ferguson Drive G.T.E. Products Corp.
27 751357 Sherwin Williams Sherwin Williams Co
28 751450 12000 Biscayne Building Travalco USA, Inc.
29 751585 6100 Gateway Drive & 10700 Valley View Street PacifiCare
30 752164 Don Julian Ventura Foods - Specialty Products
31 751457 47 Brunswick Avenue Etienne Aigner Corp
32 751835 ASC Building American Systems Corporation
33 398678 189 Berdan Avenue Kings Supermarkets, Inc.
34 751252 42701-42735 Christy Street IPC Software Services-Subleased to RSP Manufacturing
35 750756 Wheelersburg Lowes Lowes
36 750810 Burlington Lowes Lowe's Companies, Inc.
37 751044 Lichtin Office Dsatlantic
38 751216 Kroger Center Harris Teeter
39 751249 14000 Guadalupe Mines Viking Freight
40 751172 Randall's Austin Randalls
41 751952 Hollybrook Plaza Publix Super Markets
42 751476 110-116,119-123,146-152,156-162,166-170 Keystone Drive Matheson Gas
43 752026 8945 Dice Road Sohnen Enterprises
44 751011 Oglethorpe Crossing Publix
45 751572 Eisenhower Plaza MicroBank Software, Inc.
46 752225 6580 Via Del Oro Candescent Technologies Corp.
47 750968 Harris Teeter Harris Teeter, Inc.
48 750819 Cobb Parkway Publix
49 752226 532 Race Street ICG Services, Inc.
50 752272 16040 Stephens Street Falcon Products
51 751667 I-295 Industrial Center Star Bindery, Inc.
52 750124 Great Eastern Shopping Center Kroger
53 750164 Holiday Publix Publix
54 752414 20559, 20611 & 20621 Prairie Street General Ribbon
55 398536 Waters And Armenia Winn Dixie Stores, Inc.
56 751345 10116 NE 8th Street QFC Supermarket
57 750094 490 Race Street Telocity, Inc.
58 750160 Oregon Business Center Circle Freight
59 751374 Winn Dixie & Video Winn Dixie
60 750091 Publix @ Mt. Zion Publix
61 399510 Blue Springs HyVee Hy-Vee Food & Drug
62 751293 Bombay Co. Warehouse The Bombay Company, Inc.
63 752162 5452 Betsy Ross Drive Wireless Inc.
64 751639 Milstead Crossing Shopping Center Winn Dixie Atlanta, Inc.
65 750726 Circuit City Stores Circuit City Stores, Inc
66 751385 2076-2098 Nickerson Boulevard Winn Dixie
67 751022 2401 West Valley Highway Warehouse Schucks (csk Auto, Inc.)
68 750366 6149 S. Norcross Tucker Road Publix
69 751409 9701 Metric Boulevard Lonestar Electronics Corp
70 751327 Iron Mountain Iron Mountain
71 750362 Indian Creek Winn Dixie Winn Dixie
72 751285 1805-1809 Lower Road Linden Warehouse & Distribution Co., Inc.
73 750962 Three Meadow Plaza Winn Dixie
74 399018 Lyon Village Shopping Center Giant of Virginia, Inc.
75 752064 Nashville Food Lion Food Lion, Inc.
76 751398 238 240 & 242 Lawrence Avenue Aeroground
77 751120 Colonial Plaza Publix
78 751192 Pacific Avenue Distribution Center Mancini Sleepworld
79 751294 Sprint Spectrum Building Sprint Spectrum Holding Co.
80 750298 Belvedere Kroger The Kroger Company
81 752030 Los Alalmitos Industrial Visual Structures
82 751468 17011-17115 Kingsview Avenue Parter Medical Products
83 752158 575 Redwood Gensteam Co.
84 752227 10341-10351 Bubb Kanisa, Inc.
85 750148 Harris Teeter Harris Teeter, Inc.
86 750870 Walgreens/Payless Walgreens
87 751087 2009 Country Club Drive Daryl Flood Warehouse & Movers, Inc.
88 751173 7117 Inwood Randall's Food Market, Inc.
89 750159 Camfield Corners Bi-lo
90 751965 Shea Plaza Shopping Center Basha's
91 751101 Baylands Business Park Copper Mountain
92 751873 Kennedy Business Park Barton-Cyker Dental
93 750092 Home Depot Land Home Depot
94 750682 9104 Yellow Brick Road York International
95 751045 Warehouse Cobb International Park US Office Products
96 750147 5325 E. Thompson Road Kroger
97 751456 700 Bradley Hill Road #3 Oak Beverages
98 751997 75 Lackawanna Avenue International Playthings, Inc.
99 750964 3325 Taylor Road Food Lion #622
100 751527 233 E. Harris Street R. Torre & Company
101 398998 Park Aire Kroger The Kroger Company
102 751438 675 County Road Veeco Services
<CAPTION>
Tab No Lease Expiration Date of Largest Tenant NSF % NSF 2nd Largest Tenant
------ --------------------------------------- --- ----- ------------------
<S> <C> <C> <C> <C>
1 6/11/2004 90,952 19.1% U.S. Central Credit Union
2 1/31/2019 128,408 45.1% Bed, Bath & Beyond
3 7/14/2002 72,054 20.4% Signet Bank (First Union)
4 10/24/2013 121,480 35.1% Acme Markets, Inc.
5 9/30/2004 28,513 12.0% Versity
6 10/31/2005 78,000 100.0% NAP
7 5/04/2004 59,565 100.0% NAP
8 6/30/2005 165,810 100.0% NAP
9 4/30/2007 60,000 100.0% NAP
10 5/04/2004 35,760 100.0% NAP
11 4/12/2016 74,901 34.6% Homeplace
12 11/30/2013 58,685 44.6% Capitol Entertainment
13 1/31/2002 83,330 41.4% The Landis Corporation
14 12/31/2007 44,400 23.1% Variety Childrens Hospital
15 11/01/2002 510,000 100.0% NAP
16 6/30/2009 348,607 100.0% NAP
17 1/31/2007 28,580 40.2% PetsMart, Inc.
18 12/31/2013 55,344 31.8% 3D Discount Drug
19 9/30/2018 67,026 100.0% NAP
20 8/31/2004 63,576 32.3% Home Trust Company
21 10/31/2002 37,500 22.0% CVS Pharmacy
22 6/10/2010 215,000 100.0% NAP
23 12/31/2009 235,756 100.0% NAP
24 12/11/2021 58,044 78.6% Eyemasters
25 1/31/2006 115,271 60.7% Stop & Shop
26 7/14/2001 125,000 100.0% NAP
27 12/31/2016 452,018 100.0% NAP
28 1/14/2003 12,592 8.4% National School of Technology
29 7/31/2004 130,005 100.0% NAP
30 12/31/2005 125,000 55.4% Ventura Foods - Warehouse
31 1/31/2009 265,134 100.0% NAP
32 12/01/2008 63,064 75.7% Computer Science Corp.
33 10/31/2007 35,000 45.0% Can-Do
34 12/31/2003 155,520 61.4% IPC Software Services- Subleased to S&R Precision
35 6/30/2016 130,497 100.0% NAP
36 6/30/2016 131,644 100.0% NAP
37 7/31/2005 25,723 37.2% Lucent Technologies
38 6/30/2022 81,632 77.2% Jo Ann Fabrics
39 10/31/2009 55,116 100.0% NAP
40 10/25/2021 70,940 87.6% STD Medical
41 10/29/2017 51,420 74.0% Blockbuster Videos
42 8/31/2005 73,216 34.2% Ecophon - Certainteed
43 6/30/2004 131,642 100.0% NAP
44 3/19/2022 37,888 64.9% CVS
45 3/31/2004 21,048 25.2% Fox & Fox
46 11/30/2004 71,800 100.0% NAP
47 12/31/2015 45,140 69.1% Oven Ventures, LLC
48 1/31/2016 56,146 62.5% Blockbuster
49 5/31/2009 40,792 100.0% NAP
50 4/30/2006 179,000 100.0% NAP
51 10/30/2003 25,000 10.2% American Distributors, Inc.
52 2/28/2014 61,387 40.8% Odd Lots #12
53 12/14/2014 42,323 63.0% Walgreens
54 1/31/2001 70,100 71.1% Quetico
55 10/01/2012 51,087 51.7% Amscot Corporation
56 3/31/2013 53,830 61.7% Bartell Drugs
57 11/30/2004 66,250 100.0% NAP
58 9/30/2000 56,584 28.9% Conestoga Tile
59 6/30/2017 51,040 91.4% Cost Cutters Beauty Shop
60 4/30/2014 55,999 72.9% Teal's Card And Gift
61 6/30/2011 65,520 83.4% Audrey's Card Shop
62 4/30/2011 250,000 100.0% NAP
63 7/31/2006 54,800 100.0% NAP
64 12/31/2018 47,192 80.8% Fabric Care Cleaners
65 2/28/2017 41,090 100.0% NAP
66 12/31/2017 45,500 64.6% Blockbuster
67 12/31/2007 161,000 100.0% NAP
68 4/01/2015 47,955 79.4% Video Entertainment
69 5/31/2003 54,000 55.6% Pollock Investments
70 6/30/2015 95,600 100.0% NAP
71 7/20/2014 44,000 69.1% CVS
72 5/31/2012 100,000 100.0% NAP
73 1/10/2016 44,000 78.6% Movie Gallery
74 2/28/2009 21,600 44.9% CVS Pharmacy
75 5/18/2019 33,000 75.3% Movies to Go
76 1/31/2003 70,732 87.8% EASCO Inc.
77 5/07/2017 27,887 60.6% Radio Shack
78 12/31/2003 76,593 52.0% Seattle Packaging
79 8/31/2006 150,000 100.0% NAP
80 9/30/2013 76,750 100.0% NAP
81 6/30/2004 35,960 37.9% Trend Offset Printing
82 6/30/2000 31,288 21.8% West Coast Business Products
83 12/31/2008 7,683 51.0% Northern Trust Bank
84 2/28/2002 27,000 100.0% NAP
85 7/31/2014 44,985 100.0% NAP
86 9/30/2056 15,525 81.2% Payless Shoe Source
87 12/31/2006 142,428 100.0% NAP
88 10/25/2021 34,467 100.0% NAP
89 11/30/2014 42,680 81.6% Steps 'N Motion Studio, Inc.
90 6/01/2014 40,898 49.3% Walgreen's
91 4/30/2001 13,800 25.4% Gemfire Corporation
92 5/31/2002 15,200 14.8% Power Systems, Inc.
93 3/31/2014 348,349 100.0% NAP
94 3/31/2005 46,850 50.0% NB Handy Company
95 1/31/2003 26,690 25.0% GWS, Inc.
96 10/31/2018 57,816 100.0% NAP
97 1/31/2008 65,000 55.6% Artificial Flowers
98 5/31/2005 119,366 59.8% Allure Home Creations
99 10/31/2008 25,000 41.6% REVCO
100 2/28/2006 60,000 100.0% NAP
101 7/31/2014 59,134 100.0% NAP
102 10/31/2007 154,260 100.0% NAP
<CAPTION>
Tab No Lease Expiration of 2nd Largest Tenant NSF % NSF 3rd Largest Tenant
------ -------------------------------------- --- ----- ------------------
<S> <C> <C> <C> <C>
1 12/31/2004 67,640 14.2% Travelers Insurance Company
2 1/31/2014 38,000 13.4% Office Depot
3 8/31/2005 57,498 16.2% The Orkand Corporation
4 11/13/2022 63,500 18.3% Marshall's
5 12/31/2003 14,391 6.0% SETI
6 NAP NAP NAP NAP
7 NAP NAP NAP NAP
8 NAP NAP NAP NAP
9 NAP NAP NAP NAP
10 NAP NAP NAP NAP
11 11/30/2010 53,453 24.7% Babies R Us
12 1/31/2004 5,138 3.9% Tony Luu & Elaine Luu (Fortune Chinese)
13 8/31/2004 13,278 6.6% Shenkman Capital Management
14 5/31/2000 12,645 6.6% Eckerd Drugs
15 NAP NAP NAP NAP
16 NAP NAP NAP NAP
17 1/31/2013 26,150 36.8% Party City Corporation
18 12/31/2007 32,269 18.5% Old Country Buffet
19 NAP NAP NAP NAP
20 7/14/2004 16,200 8.2% Skillmaster
21 10/31/2002 15,000 8.8% US Postal Service
22 NAP NAP NAP NAP
23 NAP NAP NAP NAP
24 12/31/2006 3,116 4.2% Fitness in Motion
25 6/30/2018 65,000 34.2% Hollywood Video
26 NAP NAP NAP NAP
27 NAP NAP NAP NAP
28 8/31/2002 7,647 5.1% Bon West, Inc.
29 NAP NAP NAP NAP
30 12/31/2002 81,000 35.9% Ventura Foods - Office
31 NAP NAP NAP NAP
32 1/31/2004 11,519 13.8% NAP
33 12/31/2003 10,043 12.9% Outback Steakhouse
34 12/31/2003 97,920 38.6% NAP
35 NAP NAP NAP NAP
36 NAP NAP NAP NAP
37 9/30/2000 15,388 22.3% Psychiatric Solutions
38 1/31/2009 19,175 18.1% Cici's Pizza
39 NAP NAP NAP NAP
40 12/31/2000 4,471 5.5% Bicycle Sport Shop
41 10/31/2004 5,500 7.9% Coast Dental Services, Inc.
42 8/31/2004 24,000 11.2% TosoHaas, Inc.
43 NAP NAP NAP NAP
44 1/31/2012 10,125 17.3% Hollywood Video
45 5/31/2007 15,987 19.2% W.S. Vogel Agency
46 NAP NAP NAP NAP
47 7/31/2006 5,000 7.7% El Cancun of Concord
48 8/17/2005 7,000 7.8% El Rodeo #1
49 NAP NAP NAP NAP
50 NAP NAP NAP NAP
51 3/31/2002 25,000 10.2% KB Acrylics
52 1/31/2002 18,000 12.0% Kg Marx Party Outlet
53 5/31/2044 14,820 22.1% Republic Bank
54 10/31/2001 28,500 28.9% NAP
55 10/31/2003 11,838 12.0% Blockbuster's Video
56 5/31/2017 14,417 16.5% QFC Offices
57 NAP NAP NAP NAP
58 2/28/2009 34,680 17.7% DHL Airways
59 3/31/2002 1,200 2.1% Dr. Lerner
60 3/31/2004 4,200 5.5% Souper Salads
61 1/31/2007 7,500 9.5% Rent-A-Center
62 NAP NAP NAP NAP
63 NAP NAP NAP NAP
64 6/30/2009 1,610 2.8% Subway Real Estate
65 NAP NAP NAP NAP
66 1/31/2008 6,000 8.5% Win Wok Buffet
67 NAP NAP NAP NAP
68 8/31/2004 3,150 5.2% Young D. Suh
69 3/31/2007 43,200 44.4% NAP
70 NAP NAP NAP NAP
71 7/31/2009 8,450 13.3% Metro Brokers
72 NAP NAP NAP NAP
73 5/14/2001 4,200 7.5% Chinese Restaurant
74 2/28/2009 12,000 24.9% BICYCLE EXCHANGE
75 5/23/2004 4,800 11.0% Hair Five-O
76 2/28/2005 9,792 12.2% NAP
77 5/31/2002 2,400 5.2% Alejandro Vasquez Coin Laundry
78 1/14/2002 51,382 34.9% Item Products
79 NAP NAP NAP NAP
80 NAP NAP NAP NAP
81 10/31/2003 27,655 29.2% Flowline Inc.
82 12/31/2000 24,327 17.0% Fountech Corp.
83 1/31/2009 7,368 49.0% NAP
84 NAP NAP NAP NAP
85 NAP NAP NAP NAP
86 6/30/2006 3,605 18.8% NAP
87 NAP NAP NAP NAP
88 NAP NAP NAP NAP
89 10/13/2000 2,400 4.6% Carolina Clippers, Inc.
90 3/1/2034 14,853 17.9% Weiss Guys Car Wash
91 12/31/2002 11,300 20.8% Pinpoint Therapeutics
92 6/30/2002 13,000 12.7% Groundwater Technology, Inc.
93 NAP NAP NAP NAP
94 4/30/2005 45,600 48.6% NAP
95 9/30/2002 19,800 18.5% American Fulfillment, Inc.
96 NAP NAP NAP NAP
97 9/30/2001 52,000 44.4% NAP
98 12/31/2004 30,240 15.1% Printed Communications Service
99 3/31/2004 8,470 14.1% Budoka Ent.
100 NAP NAP NAP NAP
101 NAP NAP NAP NAP
102 NAP NAP NAP NAP
<CAPTION>
Tab No Lease Expiration of 3rd Largest Tenant NSF % NSF
------ -------------------------------------- --- -----
<S> <C> <C> <C>
1 7/31/2000 39,602 8.3%
2 11/30/2013 31,372 11.0%
3 5/31/2006 42,149 11.9%
4 10/31/2007 36,274 10.5%
5 9/30/2002 11,139 4.7%
6 NAP NAP NAP
7 NAP NAP NAP
8 NAP NAP NAP
9 NAP NAP NAP
10 NAP NAP NAP
11 1/31/2011 42,296 19.5%
12 11/30/2008 5,028 3.8%
13 8/31/2005 13,032 6.5%
14 12/22/2007 9,138 4.8%
15 NAP NAP NAP
16 NAP NAP NAP
17 12/31/2007 8,900 12.5%
18 12/31/2004 10,000 5.7%
19 NAP NAP NAP
20 12/31/2002 14,605 7.4%
21 9/30/2009 5,824 3.4%
22 NAP NAP NAP
23 NAP NAP NAP
24 8/31/2003 2,294 3.1%
25 8/31/2008 5,750 3.0%
26 NAP NAP NAP
27 NAP NAP NAP
28 5/31/2004 7,415 5.0%
29 NAP NAP NAP
30 3/14/2003 19,600 8.7%
31 NAP NAP NAP
32 NAP NAP NAP
33 11/30/2003 6,500 8.4%
34 NAP NAP NAP
35 NAP NAP NAP
36 NAP NAP NAP
37 2/6/2001 6,154 8.9%
38 7/31/2007 3,750 3.5%
39 NAP NAP NAP
40 8/31/2000 2,492 3.1%
41 1/31/2005 1,800 2.6%
42 5/31/2001 19,800 9.2%
43 NAP NAP NAP
44 9/29/2006 6,900 11.8%
45 5/30/2003 9,445 11.3%
46 NAP NAP NAP
47 9/30/2006 4,200 6.4%
48 4/30/2001 5,100 5.7%
49 NAP NAP NAP
50 NAP NAP NAP
51 7/31/2000 15,000 6.1%
52 1/31/2006 9,000 6.0%
53 12/31/2004 2,800 4.2%
54 NAP NAP NAP
55 12/31/2005 11,583 11.7%
56 3/31/2013 12,120 13.9%
57 NAP NAP NAP
58 2/28/2007 22,291 11.4%
59 6/30/2002 1,200 2.1%
60 4/30/2008 4,200 5.5%
61 7/31/2000 2,400 3.1%
62 NAP NAP NAP
63 NAP NAP NAP
64 9/30/2004 1,400 2.4%
65 NAP NAP NAP
66 2/28/2008 4,200 6.0%
67 NAP NAP NAP
68 8/18/2002 2,100 3.5%
69 NAP NAP NAP
70 NAP NAP NAP
71 6/30/2003 3,850 6.0%
72 NAP NAP NAP
73 5/31/2000 2,100 3.8%
74 2/28/2009 4,222 8.8%
75 5/31/2004 1,200 2.7%
76 NAP NAP NAP
77 4/30/2009 2,000 4.3%
78 3/31/2004 19,200 13.0%
79 NAP NAP NAP
80 NAP NAP NAP
81 9/30/2000 7,830 8.3%
82 3/31/2004 20,844 14.5%
83 NAP NAP NAP
84 NAP NAP NAP
85 NAP NAP NAP
86 NAP NAP NAP
87 NAP NAP NAP
88 NAP NAP NAP
89 10/27/2004 1,200 2.3%
90 6/30/2014 7,037 8.5%
91 8/31/2002 6,041 11.1%
92 10/31/2002 10,400 10.1%
93 NAP NAP NAP
94 NAP NAP NAP
95 11/30/2002 11,947 11.2%
96 NAP NAP NAP
97 NAP NAP NAP
98 12/31/2004 30,136 15.1%
99 9/30/2002 4,200 7.0%
100 NAP NAP NAP
101 NAP NAP NAP
102 NAP NAP NAP
</TABLE>
<PAGE>
<TABLE>
MORGAN STANLEY DEAN WITTER
-----------------------------------------------------------------------------------------------------------------------------------
09/14/2000 12:03:46 CARVE Version 463.0 /u/rusty/struct/msdw_00-prin1/carve/red/msdw_00-prin1.carve
MSDW MORGAN STANLEY DEAN WITTER CAPITAL I SERIES 2000-PRIN CLASS B
===================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
Class B Cusip N/A Dated Date 09/01/2000 Original Balance 17,939,000.00
Delay 22 First Payment Date 10/23/2000 Factor 1.00000000 Lead Manager Morgan Stanley & Co.
Payment Freq Monthly Next Payment Date 10/23/2000 Current Balance 17,939,000.00 Orig Deal Size 597,985,115.14
Yield Day Count 30/360 Settlement Date 09/08/2000 Coupon 5.00000 Num of Tranches 20
Yield Freq SemiAnnual Interest Freq Monthly Market Desc N/A Deal Age 0
Yield Table Date 09/14/2000 Credit Rating Aa2/AA
<CAPTION>
CONDITION (_GROUP==A) (_ZIP==1)
PREPAY CPR0 CPR 10 CPR 0
DEFAULT CDR 0 24
100
ADVANCES YES
RECV MNTH 12
LOSSES 0.5
CONDITION (_GROUP==B)
PREPAY CPR 20 CPR 0
DEFAULT CDR 0
ADVANCES YES
RECV MNTH 12
LOSSES 0.5
PREPAY CPR 3
-----------------------------------------------------------
PRICE/YIELD
<S> <C> <C> <C>
99/28 | 7.7907 7.8302 7.7980
99/30 | 7.7834 7.8222 7.7909
100/00 | 7.7761 7.8141 7.7838
100/02 | 7.7688 7.8061 7.7767
100/04 | 7.7616 7.7981 7.7696
100/06 | 7.7543 7.7901 7.7625
100/08 | 7.7471 7.7821 7.7554
100/10 | 7.7398 7.7741 7.7484
100/12 | 7.7326 7.7661 7.7413
100/14 | 7.7254 7.7581 7.7342
100/16 | 7.7182 7.7501 7.7272
100/18 | 7.7110 7.7421 7.7201
100/20 | 7.7037 7.7342 7.7131
100/22 | 7.6965 7.7262 7.7061
100/24 | 7.6894 7.7183 7.6990
100/26 | 7.6822 7.7103 7.6920
100/28 | 7.6750 7.7024 7.6850
100/30 | 7.6678 7.6945 7.6780
101/00 | 7.6606 7.6865 7.6710
101/02 | 7.6535 7.6786 7.6640
101/04 | 7.6463 7.6707 7.6570
AVERAGE LIFE | 14.8079 12.4339 15.4861
FIRST PRIN | 01/23/2015 07/23/2012 08/23/2015
LAST PRIN | 12/23/2015 09/23/2013 10/23/2016
PAYMENT WINDOW | 12 15 15
ACCRUAL FACTOR | 0.1498 0.1498 0.1498
MOD DURATION @ 100/16 | 8.6041 7.7876 8.8093
Page 1 of 1
-----------------------------------------------------------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective sophisticated investors in order to assist them in
determining whether they have an interest in the type of security described herein. It has been prepared solely for information
purposes and is not an offer to buy or sell or a solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. No representation or warranty can be given with respect to the accuracy or completeness of the
information, or with respect to the terms of any future offer of securities conforming to the terms hereof. Any such offer of
securities would be made pursuant to a definitive Prospectus or Private Placement Memorandum, as the case may be, prepared by the
issuer which could contain material information not contained herein and to which the prospective purchasers are referred. In the
event of any such offering, this information shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement Memorandum will contain all material information
in respect of any securities offered thereby and any decision to invest in such securities should be made solely in reliance upon
such Prospectus or Private Placement Memorandum. Certain assumptions may have been made in this analysis which have resulted in any
returns detailed herein. No representation is made that any returns indicated will be achieved. Changes to the assumptions may have
a material impact on any returns detailed. Morgan Stanley & Co. Incorporated disclaims any and all liability relating to this
information, including without limitation any express or implied representations or warranties for, statements contained in, and
omissions from, this information. Additional information is available upon request. Morgan Stanley & Co. Incorporated and others
associated with it may have positions in, and may effect transaction in, securities and instruments of issuers mentioned herein and
may also perform or seek to perform investment banking services for the issuers of such securities and instruments. Past
performance is not necessarily indicative of future results. Price and availability are subject to change without notice. To our
readers worldwide: In addition, please note that this publication has been issued by Morgan Stanley & Co. Incorporated, approved by
Morgan Stanley International Limited, a member of The Securities and Futures Authority, and by Morgan Stanley Japan Ltd. We
recommend that such investors obtain the advice of their Morgan Stanley & Co. Incorporated, Morgan Stanley International Limited or
Morgan Stanley Japan Ltd. representative about the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED BY
THE U.K. SECURITIES AND FUTURES AUTHORITY.
</TABLE>
