8-K 1 gma01j01.txt 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): May 25, 2001 GMAC MORTGAGE CORPORATION Mortgage Pass-Through Certificates, Series 2001-J01 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-42510-02 Pooling and Servicing Agreement) (Commission 52-2289271 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o 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 May 25, 2001 a distribution was made to holders of GMAC MORTGAGE CORPORATION, Mortgage Pass-Through Certificates, Series 2001-J01 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-J01 Trust, relating to the May 25, 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. GMAC MORTGAGE CORPORATION Mortgage Pass-Through Certificates, Series 2001-J01 Trust By: Wells Fargo Bank Minnesota, N.A. as Trustee By: /s/Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: 5/30/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-J01 Trust, relating to the May 25, 2001 distribution. EX-99.1

GMAC Mortgage Corporation Mortgage Pass-Through Certificates Record Date: ~~3/31/01~~ 4/2530/01 Distribution Date: 5/25/01 GMA Series: 2001-J01 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) 846-8152 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A-1 36185NHU7 SEN 7.00000% 7674,~~180~~035,~~799~~460.9541 ~~444~~431,~~388~~873.0052 23,~~145~~124,~~339~~388.5486 A-2 36185NHV5 SEN 6.75000% 7270,~~193~~160,~~425~~374.2883 ~~406~~394,~~088~~652.0211 2,~~033~~960,~~050~~855.4541 A-3 36185NHW3 SEN 7.25000% 7270,~~193~~160,~~425~~374.2883 ~~436~~423,~~168~~885.6160 2,~~033~~960,~~050~~855.4541 A-4 36185NHX1 SEN 7.00000% 16,~~218~~312,~~056~~662.6700 9495,~~605~~157.3319 (9495,~~605~~157.3319) A-5 36185NHY9 SEN 7.00000% 28,388,890.00 165,601.86 0.00 IO 36185NJA9 SEN-IO 0.~~74205~~73867% 0.00 ~~166~~162,~~932~~406.4380 0.00 PO 36185NHZ6 SEN-PO 0.00000% ~~405~~404,~~200~~766.3627 0.00 ~~434~~454.0964 M-1 36185NJC5 MEZ 7.00000% 5,~~106~~102,~~430~~852.9084 29,~~787~~766.5164 3,~~578~~583.0686 M-2 36185NJD3 MEZ 7.00000% 2,~~411~~409,~~314~~625.6303 14,~~066~~056.0015 1,~~689~~692.6034 M-3 36185NJE1 MEZ 7.00000% 1,~~418~~417,~~508~~514.5460 8,~~274~~268.6384 ~~993~~995.9456 B-1 36185NJF8 SUB 7.00000% 992,~~906~~210.0229 5,~~791~~787.9589 ~~695~~696.7385 B-2 36185NJG6 SUB 7.00000% ~~709~~708,~~204~~707.3137 4,~~137~~134.0313 ~~496~~497.9474 B-3 36185NJH4 SUB 7.00000% ~~709~~708,~~260~~763.2931 4,~~137~~134.3545 ~~496~~497.9878 R 36185NHG8 SEN-~~RES~~RE 7.00000% 0.00 0.00 0.00 Totals ~~276~~270,~~927~~802,~~422~~201.2378 1,~~779~~739,~~978~~725.7218 68,~~125~~959,~~220~~361.4526

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 7470,~~035~~911,~~460~~071.4156 23,~~589~~556,~~727~~262.5438 0.00 A-2 0.00 7067,~~160~~199,~~374~~519.8343 23,~~439~~355,~~138~~507.4752 0.00 A-3 0.00 7067,~~160~~199,~~374~~519.8343 23,~~469~~384,~~219~~741.0601 0.00 A-4 0.00 16,~~312~~407,~~662~~819.0019 0.00 0.00 A-5 0.00 28,388,890.00 165,601.86 0.00 IO 0.00 0.00 ~~166~~162,~~932~~406.4380 0.00 PO 0.00 404,~~766~~311.2763 ~~434~~454.0964 0.00 M-1 0.00 5,~~102~~099,~~852~~268.8497 33,~~365~~350.5750 0.00 M-2 0.00 2,~~409~~407,~~625~~932.0369 15,~~755~~748.6049 0.00 M-3 0.00 1,~~417~~416,~~514~~519.6004 9,~~268~~264.5740 0.00 B-1 0.00 ~~992~~991,~~210~~513.2943 6,~~487~~484.6874 0.00 B-2 0.00 708,~~707~~209.3763 4,~~633~~631.9787 0.00 B-3 0.00 708,~~763~~265.3153 4,~~634~~632.3323 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~270~~261,~~802~~842,~~201~~840.7853 710,~~905~~699,~~199~~086.1744 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1 78,614,771.00 7674,~~180~~035,~~799~~460.9541 6563,~~167~~508.5345 23,~~080~~060,~~172~~880.0141 0.00 0.00 A-2 74,500,000.00 7270,~~193~~160,~~425~~374.2883 6160,~~756~~184.6035 12,~~971~~900,~~293~~671.8505 0.00 0.00 A-3 74,500,000.00 7270,~~193~~160,~~425~~374.2883 6160,~~756~~184.6035 12,~~971~~900,~~293~~671.8505 0.00 0.00 A-4 16,124,000.00 16,~~218~~312,~~056~~662.6700 0.00 0.00 (9495,~~605~~157.3319) 0.00 A-5 28,388,890.00 28,388,890.00 0.00 0.00 0.00 0.00 IO 0.00 0.00 0.00 0.00 0.00 0.00 PO 405,576.79 ~~405~~404,~~200~~766.3627 ~~378~~380.5394 5573.5670 0.00 0.00 M-1 5,110,000.00 5,~~106~~102,~~430~~852.9084 3,~~578~~583.0686 0.00 0.00 0.00 M-2 2,413,000.00 2,~~411~~409,~~314~~625.6303 1,~~689~~692.6034 0.00 0.00 0.00 M-3 1,419,500.00 1,~~418~~417,~~508~~514.5460 ~~993~~995.9456 0.00 0.00 0.00 B-1 993,600.00 992,~~906~~210.0229 ~~695~~696.7385 0.00 0.00 0.00 B-2 709,700.00 ~~709~~708,~~204~~707.3137 ~~496~~497.9474 0.00 0.00 0.00 B-3 709,756.08 ~~709~~708,~~260~~763.2931 ~~496~~497.9878 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 283,888,893.87 ~~276~~270,~~927~~802,~~422~~201.2378 ~~197~~192,~~010~~222.5122 68,~~022~~862,~~815~~296.2721 (9495,~~605~~157.3319) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-1 23,~~145~~124,~~339~~388.5486 7470,~~035~~911,~~460~~071.4156 0.~~94175000~~90200697 23,~~145~~124,~~339~~388.5486 A-2 2,~~033~~960,~~050~~855.4541 7067,~~160~~199,~~374~~519.8343 0.~~94175000~~90200697 2,~~033~~960,~~050~~855.4541 A-3 2,~~033~~960,~~050~~855.4541 7067,~~160~~199,~~374~~519.8343 0.~~94175000~~90200697 2,~~033~~960,~~050~~855.4541 A-4 (9495,~~605~~157.3319) 16,~~312~~407,~~662~~819.0019 1.~~01170069~~01760228 (9495,~~605~~157.3319) A-5 0.00 28,388,890.00 1.00000000 0.00 IO 0.00 0.00 0.00000000 0.00 PO ~~434~~454.0964 404,~~766~~311.2763 0.~~99800156~~99688059 ~~434~~454.0964 M-1 3,~~578~~583.0686 5,~~102~~099,~~852~~268.8497 0.~~99860134~~99789999 3,~~578~~583.0686 M-2 1,~~689~~692.6034 2,~~409~~407,~~625~~932.0369 0.~~99860134~~99790000 1,~~689~~692.6034 M-3 ~~993~~995.9456 1,~~417~~416,~~514~~519.6004 0.~~99860134~~99789999 ~~993~~995.9456 B-1 ~~695~~696.7385 ~~992~~991,~~210~~513.2943 0.~~99860134~~99789999 ~~695~~696.7385 B-2 ~~496~~497.9474 708,~~707~~209.3763 0.~~99860134~~99790000 ~~496~~497.9474 B-3 ~~496~~497.9878 708,~~763~~265.3153 0.~~99860125~~99789991 ~~496~~497.9878 R 0.00 0.00 0.00000000 0.00 Totals 68,~~125~~959,~~220~~361.4526 ~~270~~261,~~802~~842,~~201~~840.7853 0.~~95390206~~92234267 68,~~125~~959,~~220~~361.4526

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 78,614,771.00 ~~969~~941.~~03926553~~74999772 0.~~82894765~~80784373 2638.~~46032016~~93518191 0.00000000 A-2 74,500,000.00 ~~969~~941.~~03926550~~74999772 0.~~82894765~~80784362 2638.~~46032013~~93518188 0.00000000 A-3 74,500,000.00 ~~969~~941.~~03926550~~74999772 0.~~82894765~~80784362 2638.~~46032013~~93518188 0.00000000 A-4 16,124,000.00 ~~1005~~1011.~~83333354~~70069462 0.00000000 0.00000000 (5.~~86736108~~90158708) A-5 28,388,890.00 1000.00000000 0.00000000 0.00000000 0.00000000 IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PO 405,576.79 ~~999~~998.~~07186503~~00156217 0.~~93331278~~93925493 0.~~13699009~~18171651 0.00000000 M-1 5,110,000.00 ~~999~~998.~~30154599~~60133855 0.~~70020744~~70134247 0.00000000 0.00000000 M-2 2,413,000.00 ~~999~~998.~~30154579~~60133858 0.~~70020721~~70134273 0.00000000 0.00000000 M-3 1,419,500.00 ~~999~~998.~~30154280~~60133850 0.~~70020430~~70134554 0.00000000 0.00000000 B-1 993,600.00 ~~999~~998.~~30154992~~60133857 0.~~70021135~~70133857 0.00000000 0.00000000 B-2 709,700.00 ~~999~~998.~~30154995~~60133859 0.~~70021136~~70133859 0.00000000 0.00000000 B-3 709,756.08 ~~999~~998.~~30146424~~60125186 0.~~70021239~~70133954 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination ~~(3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please refer to the Prospectus Supplement for Full Description.~~

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 2739.~~28926781~~74302565 ~~941~~902.~~74999772~~00697220 0.~~94175000~~90200697 2739.~~28926781~~74302565 A-2 0.00000000 2739.~~28926779~~74302564 ~~941~~902.~~74999772~~00697221 0.~~94175000~~90200697 2739.~~28926779~~74302564 A-3 0.00000000 2739.~~28926779~~74302564 ~~941~~902.~~74999772~~00697221 0.~~94175000~~90200697 2739.~~28926779~~74302564 A-4 0.00000000 (5.~~86736108~~90158708) 1,~~011~~017.~~70069462~~60228169 1.~~01170069~~01760228 (5.~~86736108~~90158708) A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO 0.00000000 1.~~07030286~~12097144 ~~998~~996.~~00156217~~88059073 0.~~99800156~~99688059 1.~~07030286~~12097144 M-1 0.00000000 0.~~70020744~~70134247 ~~998~~997.~~60133855~~89999413 0.~~99860134~~99789999 0.~~70020744~~70134247 M-2 0.00000000 0.~~70020721~~70134273 ~~998~~997.~~60133858~~89999586 0.~~99860134~~99790000 0.~~70020721~~70134273 M-3 0.00000000 0.~~70020430~~70134554 ~~998~~997.~~60133850~~89999296 0.~~99860134~~99789999 0.~~70020430~~70134554 B-1 0.00000000 0.~~70021135~~70133857 ~~998~~997.~~60133857~~89998994 0.~~99860134~~99789999 0.~~70021135~~70133857 B-2 0.00000000 0.~~70021136~~70133859 ~~998~~997.~~60133859~~90000000 0.~~99860134~~99790000 0.~~70021136~~70133859 B-3 0.00000000 0.~~70021239~~70133954 ~~998~~997.~~60125186~~89991232 0.~~99860125~~99789991 0.~~70021239~~70133954 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-1 78,614,771.00 7.00 7674,~~180~~035,~~799~~460.9541 ~~444~~431,~~388~~873.0052 0.00 0.00 A-2 74,500,000.00 6.75 7270,~~193~~160,~~425~~374.2883 ~~406~~394,~~088~~652.0211 0.00 0.00 A-3 74,500,000.00 7.25 7270,~~193~~160,~~425~~374.2883 ~~436~~423,~~168~~885.6160 0.00 0.00 A-4 16,124,000.00 7.00 16,~~218~~312,~~056~~662.6700 9495,~~605~~157.3319 0.00 0.00 A-5 28,388,890.00 7.00 28,388,890.00 165,601.86 0.00 0.00 IO 0.00 0.74 ~~269~~263,~~953~~835,~~735~~456.9956 ~~166~~162,~~932~~406.4380 0.00 0.00 PO 405,576.79 0.00 ~~405~~404,~~200~~766.3627 0.00 0.00 0.00 M-1 5,110,000.00 7.00 5,~~106~~102,~~430~~852.9084 29,~~787~~766.5164 0.00 0.00 M-2 2,413,000.00 7.00 2,~~411~~409,~~314~~625.6303 14,~~066~~056.0015 0.00 0.00 M-3 1,419,500.00 7.00 1,~~418~~417,~~508~~514.5460 8,~~274~~268.6384 0.00 0.00 B-1 993,600.00 7.00 992,~~906~~210.0229 5,~~791~~787.9589 0.00 0.00 B-2 709,700.00 7.00 ~~709~~708,~~204~~707.3137 4,~~137~~134.0313 0.00 0.00 B-3 709,756.08 7.00 ~~709~~708,~~260~~763.2931 4,~~137~~134.3545 0.00 0.00 R 100.00 7.00 0.00 0.00 0.00 0.00 Totals 283,888,893.87 1,~~779~~739,~~978~~725.7218 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A-1 0.00 0.00 ~~444~~431,~~388~~873.0052 0.00 7470,~~035~~911,~~460~~071.4156 A-2 0.00 0.00 ~~406~~394,~~088~~652.0211 0.00 7067,~~160~~199,~~374~~519.8343 A-3 0.00 0.00 ~~436~~423,~~168~~885.6160 0.00 7067,~~160~~199,~~374~~519.8343 A-4 0.00 0.00 9495,~~605~~157.3319 0.00 16,~~312~~407,~~662~~819.0019 A-5 0.00 0.00 165,601.86 0.00 28,388,890.00 IO 0.00 0.00 ~~166~~162,~~932~~406.4380 0.00 ~~263~~254,~~835~~883,~~456~~259.5690 PO 0.00 0.00 0.00 0.00 404,~~766~~311.2763 M-1 0.00 0.00 29,~~787~~766.5164 0.00 5,~~102~~099,~~852~~268.8497 M-2 0.00 0.00 14,~~066~~056.0015 0.00 2,~~409~~407,~~625~~932.0369 M-3 0.00 0.00 8,~~274~~268.6384 0.00 1,~~417~~416,~~514~~519.6004 B-1 0.00 0.00 5,~~791~~787.9589 0.00 ~~992~~991,~~210~~513.2943 B-2 0.00 0.00 4,~~137~~134.0313 0.00 708,~~707~~209.3763 B-3 0.00 0.00 4,~~137~~134.3545 0.00 708,~~763~~265.3153 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~779~~739,~~978~~725.7218 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-1 78,614,771.00 7.00000% ~~969~~941.~~03926553~~74999772 5.~~65272905~~49354167 0.00000000 0.00000000 A-2 74,500,000.00 6.75000% ~~969~~941.~~03926550~~74999772 5.~~45084591~~29734376 0.00000000 0.00000000 A-3 74,500,000.00 7.25000% ~~969~~941.~~03926550~~74999772 5.~~85461221~~68973960 0.00000000 0.00000000 A-4 16,124,000.00 7.00000% ~~1005~~1011.~~83333354~~70069462 5.~~86736108~~90158708 0.00000000 0.00000000 A-5 28,388,890.00 7.00000% 1000.00000000 5.83333339 0.00000000 0.00000000 IO 0.00 0.~~74205~~73867% ~~974~~952.~~88257038~~78765862 0.~~60284225~~58649886 0.00000000 0.00000000 PO 405,576.79 0.00000% ~~999~~998.~~07186503~~00156217 0.00000000 0.00000000 0.00000000 M-1 5,110,000.00 7.00000% ~~999~~998.~~30154599~~60133855 5.~~82925832~~82517417 0.00000000 0.00000000 M-2 2,413,000.00 7.00000% ~~999~~998.~~30154579~~60133858 5.~~82925818~~82517613 0.00000000 0.00000000 M-3 1,419,500.00 7.00000% ~~999~~998.~~30154280~~60133850 5.~~82925678~~82517788 0.00000000 0.00000000 B-1 993,600.00 7.00000% ~~999~~998.~~30154992~~60133857 5.~~82925725~~82517110 0.00000000 0.00000000 B-2 709,700.00 7.00000% ~~999~~998.~~30154995~~60133859 5.~~82926589~~82517965 0.00000000 0.00000000 B-3 709,756.08 7.00000% ~~999~~998.~~30146424~~60125186 5.~~82925616~~82517025 0.00000000 0.00000000 R 100.00 7.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A-1 0.00000000 0.00000000 5.~~65272905~~49354167 0.00000000 ~~941~~902.~~74999772~~00697220 A-2 0.00000000 0.00000000 5.~~45084591~~29734376 0.00000000 ~~941~~902.~~74999772~~00697221 A-3 0.00000000 0.00000000 5.~~85461221~~68973960 0.00000000 ~~941~~902.~~74999772~~00697221 A-4 0.00000000 0.00000000 5.~~86736108~~90158708 0.00000000 ~~1011~~1017.~~70069462~~60228169 A-5 0.00000000 0.00000000 5.83333339 0.00000000 1000.00000000 IO 0.00000000 0.00000000 0.~~60284225~~58649886 0.00000000 ~~952~~920.~~78765862~~45863580 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~996.~~00156217~~88059073 M-1 0.00000000 0.00000000 5.~~82925832~~82517417 0.00000000 ~~998~~997.~~60133855~~89999413 M-2 0.00000000 0.00000000 5.~~82925818~~82517613 0.00000000 ~~998~~997.~~60133858~~89999586 M-3 0.00000000 0.00000000 5.~~82925678~~82517788 0.00000000 ~~998~~997.~~60133850~~89999296 B-1 0.00000000 0.00000000 5.~~82925725~~82517110 0.00000000 ~~998~~997.~~60133857~~89998994 B-2 0.00000000 0.00000000 5.~~82926589~~82517965 0.00000000 ~~998~~997.~~60133859~~90000000 B-3 0.00000000 0.00000000 5.~~82925616~~82517025 0.00000000 ~~998~~997.~~60125186~~89991232 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 710,~~962~~755,~~892~~503.3856 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Losses 0.00 Total Deposits 710,~~962~~755,~~892~~503.3856 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 5756,~~693~~417.2112 Payment of Interest and Principal 710,~~905~~699,~~199~~086.1744 Total Withdrawals (Pool Distribution Amount) 710,~~962~~755,~~892~~503.3856 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 5756,~~693~~417.2112 Trustee Fee - Wells Fargo Minnesota Bank, NA 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 5756,~~693~~417.2112

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of ~~Loan~~Loans No of ~~Loan~~Loans No of ~~Loan~~Loans No of ~~Loan~~Loans No of ~~Loan~~Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 ~~Day~~Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 86 0 0 0 86 32,~~350~~355,~~717~~615.5091 0.00 0.00 0.00 32,~~350~~355,~~717~~615.5091 60 Days 01 0 0 0 01 0324,573.0036 0.00 0.00 0.00 0324,573.0036 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ ~~Day~~Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 87 0 0 0 87 32,~~350~~680,~~717~~189.5027 0.00 0.00 0.00 32,~~350~~680,~~717~~189.5027 No of ~~Loan~~Loans No of ~~Loan~~Loans No of ~~Loan~~Loans No of ~~Loan~~Loans No of ~~Loan~~Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 ~~Day~~Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~154401~~888889% 0.000000% 0.000000% 0.000000% 10.~~154401~~888889% 10.~~236716~~899151% 0.000000% 0.000000% 0.000000% 10.~~236716~~899151% 60 Days 0.~~000000~~148148% 0.000000% 0.000000% 0.000000% 0.~~000000~~148148% 0.~~000000~~123891% 0.000000% 0.000000% 0.000000% 0.~~000000~~123891% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ ~~Day~~Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~154401~~037037% 0.000000% 0.000000% 0.000000% 1.~~154401~~037037% 1.~~236716~~023042% 0.000000% 0.000000% 0.000000% 1.~~236716~~023042%

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Next Original $ Original % Current $ Current % Class% Prepayment% Class A 11,355,556.08 4.00000011% 11,~~339~~331,~~673~~709.4429 4.~~18743768~~32767582% 95.~~812562~~672324% 100.000000% Class M-1 6,245,556.08 2.20000015% 6,~~236~~232,~~820~~440.6032 2.~~30309080~~38022178% 1.~~884347~~947454% 0.000000% Class M-2 3,832,556.08 1.35001973% 3,~~827~~824,~~195~~507.5763 1.~~41328082~~46061188% 0.~~889810~~919610% 0.000000% Class M-3 2,413,056.08 0.85000017% 2,~~409~~407,~~680~~988.9759 0.~~88983064~~91963125% 0.~~523450~~540981% 0.000000% Class B-1 1,419,456.08 0.50000409% 1,~~417~~416,~~470~~475.6816 0.~~52343396~~54096387% 0.~~366397~~378667% 0.000000% Class B-2 709,756.08 0.25001192% 708,~~763~~265.3153 0.~~26172731~~27049261% 0.~~261707~~270471% 0.000000% Class B-3 0.00 0.00000000% 0.00 0.00000000% 0.~~261727~~270493% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 113,000.00 0.03980430% 113,000.00 0.~~04172787~~04315566% Fraud 2,838,888.94 1.00000000% 2,838,888.94 1.~~04832565~~08419575% Special Hazard 2,656,654.91 0.93580797% 2,656,654.91 01.~~98103150~~01459903% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 7.~~963120~~959207% Weighted Average Net Coupon 7.~~713120~~709207% Weighted Average Pass-Through Rate 7.~~713120~~709207% Weighted Average Maturity(Stepdown Calculation ) ~~355~~354 Beginning Scheduled Collateral Loan Count ~~708~~693 Number Of Loans Paid In Full 1518 Ending Scheduled Collateral Loan Count ~~693~~675 Beginning Scheduled Collateral Balance ~~276~~270,~~927~~802,~~422~~201.2379 Ending Scheduled Collateral Balance ~~270~~261,~~802~~842,~~201~~840.7953 Ending Actual Collateral Balance at 3130-~~Mar~~Apr-2001 ~~270~~261,~~936~~982,~~654~~285.4371 Monthly P &I Constant 21,~~031~~986,~~808~~430.6731 Class A Optimal Amount 710,~~830~~624,~~619~~519.3556 Ending Scheduled Balance for Premium Loans ~~270~~261,~~802~~842,~~201~~840.7953 Scheduled Principal ~~194~~190,~~136~~288.7301 Unscheduled Principal 58,~~931~~769,~~083~~073.7125

Senior Percentage 95.~~896306~~80629401% Senior Accelerated Distribution ~~Percentage~~Percentag 100.00% Subordinate Prepayment Distribution ~~Percentage~~Perce 0.00%

Filing Compare · GMACM MORTGAGE LOAN TRUST MORT PASS THR CERT SERIES 2001-J1