8-K 1 gmc01c1.txt JULY 8K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : July 16, 2001 (Date of earliest event reported) Commission File No.: 333-45256 GMAC Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates Series 2001-C1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2316388 52-2316389 52-7184006 52-2316390 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, Maryland 21044 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On July 16, 2001, a distribution was made to holders of GMAC Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2001-C1 ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of GMAC Commercial Mortgage Securities Inc., Series 2001-C1, relating to the July 16, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. GMAC Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2001-C1 By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: July 16, 2001 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of GMAC Commercial Mortgage Securities Inc., Series 2001-C1, relating to the July 16, 2001 distribution. Wells Fargo Bank MN, N.A. Corporate Trust Services GMAC Commercial Mortgage Securities Inc., 11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates Columbia, MD 21044 Series 2001-C1 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 07/16/2001 Record Date: 06/29/2001 DISTRIBUTION DATE STATEMENT Table of Contents 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 - 13 Principal Prepayment Detail 14 Historical Detail 15 Delinquency Loan Detail 16 - 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 MN, N.A. various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo 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 MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Underwriter Deutsche Banc Alex Brown Inc. 31 West 52nd Street New York, NY 10019 Contact: Chris Battles Phone Number: (212) 469-3671 Underwriter Goldman, Sachs & Co. 85 Broad Street New York, NY 10004 Contact: Dan Sparks Phone Number: (212) 902-2914 Servicer GMAC Commercial Mortgage 200 Witmer Rd. Horsham, PA 10944-8015 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 361849QD7 5.988000% 109,895,000.00 ~~109~~108,~~246~~774,~~233~~399.4056 ~~471~~655,~~833~~982.8414 A-2 361849QE5 6.465000% 546,834,000.00 546,834,000.00 0.00 B 361849QF2 6.670000% 41,045,000.00 41,045,000.00 0.00 C 361849QG0 6.887000% 32,404,000.00 32,404,000.00 0.00 D 361849QH8 7.034000% 12,961,000.00 12,961,000.00 0.00 E 361849QL9 7.346000% 17,282,000.00 17,282,000.00 0.00 F 361849QM7 7.494000% 12,962,000.00 12,962,000.00 0.00 G 361849QN5 7.~~898453~~643578% 12,961,000.00 12,961,000.00 0.00 H 361849QP0 6.000000% 25,923,000.00 25,923,000.00 0.00 J 361849QQ8 6.000000% 6,480,000.00 6,480,000.00 0.00 K 361849QR6 6.000000% 6,480,000.00 6,480,000.00 0.00 L 361849QS4 6.000000% 12,961,000.00 12,961,000.00 0.00 M 361849QT2 6.000000% 4,320,000.00 4,320,000.00 0.00 N 361849QU9 6.000000% 4,320,000.00 4,320,000.00 0.00 O 361849QV7 6.000000% 4,320,000.00 4,320,000.00 0.00 P 361849QW5 6.000000% 12,969,784.00 12,969,784.00 0.00 R-I 361849QX3 0.000000% 0.00 0.00 0.00 R-II 361849QY1 0.000000% 0.00 0.00 0.00 R-III 361849QZ8 0.000000% 0.00 0.00 0.00 864,117,784.00 ~~863~~862,~~469~~997,~~017~~183.4056 ~~471~~655,~~833~~982.8414

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level(1) A-1 361849QD7 ~~545~~542,~~138~~784.7025 0.00 0.00 1,~~016~~198,~~972~~766.5439 108,~~774~~118,~~399~~417.5642 24.0305% A-2 361849QE5 2,946,068.17 0.00 0.00 2,946,068.17 546,834,000.00 24.0305% B 361849QF2 228,141.79 0.00 0.00 228,141.79 41,045,000.00 19.2829% C 361849QG0 185,971.96 0.00 0.00 185,971.96 32,404,000.00 15.5253% D 361849QH8 75,973.06 0.00 0.00 75,973.06 12,961,000.00 14.0203% E 361849QL9 105,794.64 0.00 0.00 105,794.64 17,282,000.00 12.0203% F 361849QM7 80,947.69 0.00 0.00 80,947.69 12,962,000.00 10.5152% G 361849QN5 8582,~~309~~557.8701 0.00 0.00 8582,~~309~~557.8701 12,961,000.00 9.0102% H 361849QP0 129,615.00 0.00 0.00 129,615.00 25,923,000.00 6.01% J 361849QQ8 32,400.00 0.00 0.00 32,400.00 6,480,000.00 5.26% K 361849QR6 32,400.00 0.00 0.00 32,400.00 6,480,000.00 4.51% L 361849QS4 64,805.00 0.00 0.00 64,805.00 12,961,000.00 3.0001% M 361849QT2 21,600.00 0.00 0.00 21,600.00 4,320,000.00 2.5051% N 361849QU9 21,600.00 0.00 0.00 21,600.00 4,320,000.00 2.00% O 361849QV7 21,600.00 0.00 0.00 21,600.00 4,320,000.00 1.50% P 361849QW5 64,848.92 0.00 0.00 64,848.92 12,969,784.00 0.00% R-I 361849QX3 0.00 0.00 0.00 0.00 0.00 0.00% R-II 361849QY1 0.00 0.00 0.00 0.00 0.00 0.00% R-III 361849QZ8 0.00 0.00 0.00 0.00 0.00 0.00% 4,~~642~~637,~~214~~107.8049 0.00 0.00 5,~~114~~293,~~048~~089.6463 862,~~997~~341,~~183~~201.5642

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 361849QJ4 0.~~617585~~528700% 864,117,784.00 ~~863~~862,~~469~~997,~~017~~183.4056 X-2 361849QK1 1.~~298179~~043391% 551,654,000.00 551,654,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 361849QJ4 ~~444~~380,~~388~~222.2405 0.00 ~~444~~380,~~388~~222.2405 862,~~997~~341,~~183~~201.5642 X-2 361849QK1 ~~596~~479,~~788~~658.0099 0.00 ~~596~~479,~~788~~658.0099 551,654,000.00 (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 Beginning Principal Interest Prepayment Realized Loss Ending Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance Fund Expenses A-1 361849QD7 ~~994~~989.~~09648665~~80298976 45.~~29349688~~96917185 4.~~96054143~~93911688 0.00000000 0.00000000 ~~989~~983.~~80298976~~83381792 A-2 361849QE5 1,000.00000000 0.00000000 5.38749999 0.00000000 0.00000000 1,000.00000000 B 361849QF2 1,000.00000000 0.00000000 5.55833329 0.00000000 0.00000000 1,000.00000000 C 361849QG0 1,000.00000000 0.00000000 5.73916677 0.00000000 0.00000000 1,000.00000000 D 361849QH8 1,000.00000000 0.00000000 5.86166654 0.00000000 0.00000000 1,000.00000000 E 361849QL9 1,000.00000000 0.00000000 6.12166647 0.00000000 0.00000000 1,000.00000000 F 361849QM7 1,000.00000000 0.00000000 6.24500000 0.00000000 0.00000000 1,000.00000000 G 361849QN5 1,000.00000000 0.00000000 6.~~58204382~~36964818 0.00000000 0.00000000 1,000.00000000 H 361849QP0 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 J 361849QQ8 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 K 361849QR6 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 361849QS4 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 361849QT2 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 361849QU9 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 O 361849QV7 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 P 361849QW5 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 R-I 361849QX3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 361849QY1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 361849QZ8 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 361849QJ4 ~~999~~998.~~24921508~~70318554 0.~~51426813~~44001183 0.00000000 ~~998~~997.~~70318554~~94405044 X-2 361849QK1 1,000.00000000 10.~~08181578~~86949245 0.00000000 1,000.00000000

Servicing Fee Summary Current Period Accrued Master Servicing Fees 5251,~~852~~118.7781 Less Master Servicing Fees on Delinquent Payments 123,~~895~~288.4211 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 121,~~209~~895.3542 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 6329,~~166~~726.7012

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Shortfall Interest Interest Adjustment A-1 ~~545~~542,~~138~~784.7025 0.00 ~~545~~542,~~138~~784.7025 0.00 A-2 2,946,068.17 0.00 2,946,068.17 0.00 X-1 ~~444~~380,~~388~~222.2405 0.00 ~~444~~380,~~388~~222.2405 0.00 X-2 ~~596~~479,~~788~~658.0099 0.00 ~~596~~479,~~788~~658.0099 0.00 B 228,141.79 0.00 228,141.79 0.00 C 185,971.96 0.00 185,971.96 0.00 D 75,973.06 0.00 75,973.06 0.00 E 105,794.64 0.00 105,794.64 0.00 F 80,947.69 0.00 80,947.69 0.00 G 8582,~~309~~557.8701 0.00 8582,~~309~~557.8701 0.00 H 129,615.00 0.00 129,615.00 0.00 J 32,400.00 0.00 32,400.00 0.00 K 32,400.00 0.00 32,400.00 0.00 L 64,805.00 0.00 64,805.00 0.00 M 21,600.00 0.00 21,600.00 0.00 N 21,600.00 0.00 21,600.00 0.00 O 21,600.00 0.00 21,600.00 0.00 P 64,848.92 0.00 64,848.92 0.00 Total 5,~~683~~496,~~391~~988.0453 0.00 ~~5,683,391~~5496988.0453 0.00

Additional Total Unpaid Trust Fund Interest Interest Distributable Class Expenses Distribution Distribution Certificate Int. A-1 0.00 ~~545~~542,~~138~~784.7025 ~~545~~542,~~138~~784.7025 0.00 A-2 0.00 2,946,068.17 2,946,068.17 0.00 X-1 0.00 ~~444~~380,~~388~~222.2405 ~~444~~380,~~388~~222.2405 0.00 X-2 0.00 ~~596~~479,~~788~~658.0099 ~~596~~479,~~788~~658.0099 0.00 B 0.00 228,141.79 228,141.79 0.00 C 0.00 185,971.96 185,971.96 0.00 D 0.00 75,973.06 75,973.06 0.00 E 0.00 105,794.64 105,794.64 0.00 F 0.00 80,947.69 80,947.69 0.00 G 0.00 8582,~~309~~557.8701 8582,~~309~~557.8701 0.00 H 0.00 129,615.00 129,615.00 0.00 J 0.00 32,400.00 32,400.00 0.00 K 0.00 32,400.00 32,400.00 0.00 L 0.00 64,805.00 64,805.00 0.00 M 0.00 21,600.00 21,600.00 0.00 N 0.00 21,600.00 21,600.00 0.00 O 0.00 21,600.00 21,600.00 0.00 P 0.00 64,848.92 64,848.92 0.00 Total 0.00 ~~5,683,391~~5496988.0453 5,~~683~~496,~~391~~988.0453 0.00

Other Required Information Available Distribution Amount (1) 6,~~155~~152,~~224~~970.8867 Aggregate Number of Outstanding Loans 101 Aggregate Stated Principal Balance of Loans before Distributions ~~863~~862,~~469~~997,~~018~~184.1834 Aggregate Stated Principal Balance of Loans after Distributions 862,~~997~~341,~~184~~202.3420 Percentage of Cut-off Date Principal Balance after Distributions 99.8779% Aggregate Amount of Servicing Fee 6329,~~166~~726.7012 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~870~~869.8583 Aggregate Additional Trust Fund Expences 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Account Deposits 0.00 Withdrawals 0.00

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) 499,999.99 or less 0 0.00 0.00 0 0.0000 0.000000 500,000.00 to 999,999.99 1 ~~827~~826,~~827~~370.1825 0.10 ~~114~~113 8.1000 1.460000 1,000,000.00 to 1,999,999.99 9 14,~~743~~729,~~101~~816.5833 1.71 ~~115~~114 7.8562 1.~~376026~~376039 2,000,000.00 to 2,999,999.99 16 38,~~580~~549,~~855~~219.4821 4.47 ~~115~~114 7.~~8360~~8361 1.~~343473~~343478 3,000,000.00 to 3,999,999.99 14 5049,~~018~~976,~~567~~417.8193 5.80 ~~115~~114 7.7889 1.~~362649~~362634 4,000,000.00 to 4,999,999.99 5 23,~~444~~431,~~672~~820.1335 2.72 ~~116~~115 7.8776 1.~~237081~~237070 5,000,000.00 to 5,999,999.99 10 54,~~317~~273,~~787~~720.2396 6.29 ~~115~~114 7.7153 1.~~347008~~347002 6,000,000.00 to 6,999,999.99 7 44,~~650~~622,~~263~~837.3667 5.17 ~~115~~114 7.8390 1.~~305035~~305026 7,000,000.00 to 7,999,999.99 6 44,~~908~~873,~~721~~385.0194 5.20 ~~116~~115 7.7726 1.~~333184~~333171 8,000,000.00 to 8,999,999.99 4 35,~~135~~112,~~023~~313.08 4.07 ~~117~~116 7.~~4879~~4877 1.~~377574~~377539 9,000,000.00 to 9,999,999.99 3 29,~~518~~498,~~957~~029.1628 3.42 ~~116~~115 7.8611 1.~~344691~~344690 10,000,000.00 to 11,999,999.99 7 75,~~968~~908,~~327~~769.27 8.80 ~~112~~111 7.7700 1.~~337730~~337728 12,000,000.00 to 13,999,999.99 2 26,~~706~~682,~~147~~077.9883 3.09 ~~115~~114 7.~~9520~~9519 1.~~523634~~523590 14,000,000.00 to 16,999,999.99 3 4645,~~036~~996,~~275~~073.3420 5.33 ~~116~~115 7.5972 1.~~326088~~326101 17,000,000.00 to 19,999,999.99 5 92,~~314~~244,~~609~~024.5891 10.70 ~~116~~115 7.4853 1.262424 20,000,000.00 to 24,999,999.99 4 91,~~112~~048,~~752~~897.7240 10.56 ~~115~~114 7.9514 1.~~337358~~337359 25,000,000.00 and Greater 5 194,~~713~~567,~~295~~428.4359 22.56 ~~115~~114 7.5993 1.264574 Totals 101 862,~~997~~341,~~184~~202.3420 100.00 ~~115~~114 7.~~7173~~7172 1.~~318516~~318509

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 6 36,~~756~~728,~~702~~139.2485 4.26 ~~116~~115 7.6864 1.~~321097~~321081 Alaska 1 5,~~539~~535,~~891~~709.4031 0.64 ~~117~~116 7.5000 1.350000 Arizona 1 40,~~646~~614,~~202~~902.43 4.71 ~~118~~117 7.3750 1.240000 California 14 148,~~972~~854,~~970~~387.6365 17.26 ~~114~~113 7.7469 1.~~372143~~372133 Colorado 2 17,~~457~~444,~~344~~608.0517 2.02 ~~116~~115 7.7057 1.~~435805~~435806 Florida 8 43,~~603~~566,~~259~~159.2401 5.05 ~~115~~114 8.0001 1.~~335181~~335170 Georgia 3 38,~~604~~575,~~527~~338.7769 4.47 ~~115~~114 7.5643 1.~~304056~~304057 Idaho 1 9,~~883~~876,~~428~~403.7283 1.15 ~~117~~116 7.8000 1.250000 Kansas 1 9,~~652~~646,~~702~~024.5591 1.12 ~~113~~112 8.0800 1.250000 Kentucky 1 3,~~143~~141,~~776~~257.4629 0.36 ~~117~~116 7.2000 1.320000 Louisiana 5 53,~~329~~294,~~474~~166.2307 6.18 ~~116~~115 7.~~6779~~6778 1.~~347330~~347308 Maine 2 10,~~165~~157,~~652~~987.5604 1.18 ~~115~~114 7.5812 1.278048 Maryland 5 26,~~404~~383,~~110~~959.9174 3.06 ~~115~~114 7.9015 1.~~393651~~393649 Massachusetts 1 14,~~716~~699,~~279~~445.0517 1.7170 ~~117~~116 7.6000 1.230000 Michigan 4 65,~~353~~307,~~830~~237.8877 7.57 ~~114~~113 7.8977 1.308771 Minnesota 1 23,~~920~~902,~~240~~953.4610 2.77 ~~115~~114 7.8000 1.280000 Nevada 9 66,~~307~~257,~~422~~679.5311 7.68 ~~116~~115 7.5779 1.302385 New York 12 47,~~981~~945,~~594~~943.1998 5.56 ~~114~~113 7.8903 1.~~293689~~293680 North Carolina 5 38,~~819~~791,~~685~~088.8826 4.50 ~~116~~115 7.~~7021~~7022 1.274946 Ohio 3 4,~~961~~956,~~726~~953.4274 0.57 ~~114~~113 7.~~6670~~6669 1.~~292427~~292418 Oklahoma 3 12,~~843~~834,~~657~~655.6910 1.49 ~~115~~114 7.9580 1.~~257369~~257370 Pennsylvania 7 28,~~308~~283,~~587~~005.8705 3.28 ~~115~~114 7.7706 1.~~384363~~384364 South Carolina 1 46,~~238~~203,~~142~~231.1294 5.36 ~~115~~114 7.5800 1.280000 Tennessee 1 ~~827~~826,~~827~~370.1825 0.10 ~~114~~113 8.1000 1.460000 Texas 7 37,~~479~~450,~~487~~103.6865 4.34 ~~115~~114 7.6491 1.~~338653~~338656 Virginia 5 22,~~156~~148,~~766~~719.4936 2.57 ~~115~~114 7.6818 1.~~240698~~240683 Washington 1 3,~~838~~835,~~139~~133.2696 0.44 ~~116~~115 7.3700 1.210000 Wisconsin 1 5,~~083~~079,~~753~~637.4577 0.59 ~~116~~115 7.2000 1.290000 Totals 111 862,~~997~~341,~~184~~202.3420 100.00 ~~115~~114 7.~~7173~~7172 1.~~318516~~318509

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.0000% or less 1 8,900,000.00 1.03 ~~118~~117 6.9000 1.330000 7.0001% to 7.2500% 8 71,~~734~~676,221.3205 8.31 ~~117~~116 7.1805 1.~~281674~~281673 7.2501% to 7.5000% 13 138,~~824~~725,~~596~~852.9024 16.09 ~~117~~116 7.4186 1.~~258681~~258678 7.5001% to 7.7500% 32 ~~277~~276,~~059~~839,~~138~~780.1657 32.10 ~~116~~115 7.6475 1.~~319605~~319606 7.7501% to 8.0000% 22 197,~~382~~237,~~453~~100.9541 22.87 ~~115~~114 7.8613 1.~~296303~~296296 8.0001% to 8.2500% 17 137,~~355~~247,~~192~~703.3898 15.92 ~~113~~112 8.1134 1.~~402352~~402335 8.2501% to 8.5000% 6 24,~~946~~925,~~226~~779.6003 2.89 ~~114~~113 8.3392 1.~~414230~~414202 8.5001% or greater 2 6,~~795~~788,~~355~~764.0392 0.79 ~~110~~109 8.9281 1.469600 Totals 101 862,~~997~~341,~~184~~202.3420 100.00 ~~115~~114 7.~~7173~~7172 1.~~318516~~318509

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 101 862,~~997~~341,~~184~~202.3420 100.00 ~~115~~114 7.~~7173~~7172 1.~~318516~~318509 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 101 862,~~997~~341,~~184~~202.3420 100.00 ~~115~~114 7.~~7173~~7172 1.~~318516~~318509

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.09 or less 0 0.00 0.00 0 0.0000 0.000000 1.10 to 1.19 1 4,960,000.00 0.5758 ~~116~~115 7.5000 1.160000 1.20 to 1.29 46 490,~~954~~588,~~553~~475.4256 56.89 ~~115~~114 7.6826 1.255188 1.30 to 1.39 36 243,~~661~~478,~~879~~140.60 28.23 ~~115~~114 7.6537 1.331799 1.40 to 1.49 7 5554,~~007~~965,~~342~~559.0929 6.37 ~~116~~115 7.9746 1.~~445535~~445536 1.50 to 1.59 5 34,~~073~~044,~~843~~755.7963 3.95 ~~115~~114 7.9624 1.~~539122~~539121 1.60 to 1.69 3 15,~~530~~514,~~582~~625.1914 1.80 ~~117~~116 7.~~8674~~8675 1.672307 1.70 and greater 3 18,~~808~~789,~~983~~645.2598 2.18 ~~115~~114 8.1804 1.~~777983~~777982 Totals 101 862,~~997~~341,~~184~~202.3420 100.00 ~~115~~114 7.~~7173~~7172 1.~~318516~~318509

Property Type (3) Property # of Scheduled % of Weighted Type Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 17 87,~~578~~503,~~371~~586.4764 10.15 ~~114~~113 7.8283 1.~~280323~~280315 Lodging 7 68,~~498~~435,~~500~~623.1648 7.94 ~~116~~115 8.1631 1.~~583034~~583016 Mobile Home Park 3 24,~~231~~210,~~744~~117.8788 2.81 ~~116~~115 7.2663 1.313279 Multi-Family 33 245,~~603~~414,~~350~~616.8747 28.46 ~~116~~115 7.4350 1.~~266929~~266930 Office 18 192,~~552~~414,~~817~~214.0881 22.31 ~~115~~114 7.8210 1.333497 Retail 31 235,~~722~~559,~~490~~489.0598 27.3132 ~~114~~113 7.~~8018~~8017 1.~~293716~~293712 Self Storage 2 8,~~809~~803,~~909~~552.8494 1.02 ~~117~~116 7.7265 1.430168 Totals 111 862,~~997~~341,~~184~~202.3420 100.00 ~~115~~114 7.~~7173~~7172 1.~~318516~~318509

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 90 months or less 01 010,459,447.0078 01.0021 090 08.~~0000~~0100 01.~~000000~~240000 91 to 110 months 23 1510,~~921~~134,~~097~~746.7402 1.8418 98109 8.~~3278~~5288 1.~~308518~~395826 111 months or greater 9997 ~~847~~841,~~076~~747,~~086~~008.6040 9897.1661 115 7.~~7058~~7038 1.~~318704~~318554 Totals 101 862,~~997~~341,~~184~~202.3420 100.00 ~~115~~114 7.~~7173~~7172 1.~~318516~~318509

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 190 months or less 0 0.00 0.00 0 0.0000 0.000000 191 to 230 months 0 0.00 0.00 0 0.0000 0.000000 231 to 250 months 1 ~~827~~826,~~827~~370.1825 0.10 ~~114~~113 8.1000 1.460000 251 to 290 months 23 89,~~055~~387,~~672~~122.1806 01.9309 110 8.~~6348~~6712 1.~~407709~~433727 291 to 310 months 1716 8987,~~207~~769,~~145~~727.6210 10.3418 ~~115~~114 7.~~9602~~9461 1.~~481006~~479349 311 to 330 months 1 4,960,000.00 0.5758 ~~116~~115 7.5000 1.160000 331 and greater 80 759,~~946~~397,~~539~~982.3679 88.06 ~~115~~114 7.6800 1.299377 Totals 101 862,~~997~~341,~~184~~202.3420 100.00 ~~115~~114 7.~~7173~~7172 1.~~318516~~318509

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 101 862,~~997~~341,~~184~~202.3420 100.00 ~~115~~114 7.~~7173~~7172 1.~~318516~~318509 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 or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 101 862,~~997~~341,~~184~~202.3420 100.00 ~~115~~114 7.~~7173~~7172 1.~~318516~~318509 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers 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.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 11029129 1 RT Mount Pleasant SC ~~301~~292,~~969~~070.8893 2534,~~011~~910.2318 7.580% 991090295 2 MF Phoenix AZ ~~258~~249,~~276~~804.5979 2231,~~828~~300.2000 7.375% 991090274 3 OF Grand Rapids MI ~~268~~259,~~013~~235.4633 2029,~~521~~299.5568 7.750% 11030696 4 IN Various NY ~~244~~236,~~861~~843.1935 1826,~~274~~292.4630 7.820% 991090292 5 MF Norcross GA ~~201~~195,~~739~~122.1986 1724,~~448~~064.3568 7.470% 991090301 6 LO Los Angeles CA ~~169~~163,~~086~~558.6555 1116,~~027~~555.3848 8.020% 991090273 7 OF Edina MN ~~160~~155,~~745~~481.0456 1217,~~023~~287.8836 7.800% 991090285 8 RT Mandeville LA ~~148~~143,~~795~~925.8105 1015,~~795~~666.8157 7.880% 991090307 9 OF Livonia MI ~~145~~140,~~521~~762.9885 914,~~586~~345.7891 8.120% 991090302 10 MF North Las Vegas NV ~~130~~126,~~710~~431.4631 913,~~706~~985.3449 7.750% 991090277 11 MH Las Vegas NV ~~115~~111,~~449~~656.1631 1115,~~527~~320.3015 7.150% 991090297 12 MF Elk Grove CA ~~115~~111,~~636~~839.7884 1114,~~043~~840.3630 7.250% 11030196 13 RT Delray Beach FL ~~122~~118,~~477~~468.4562 812,~~822~~831.9376 7.880% 991090272 14 MF Apex NC ~~111~~107,~~084~~440.8613 913,~~962~~606.2497 7.390% 11029874 15 OF Irvine CA ~~110~~106,~~384~~766.0120 912,~~065~~682.0485 7.550% 11030024 16 IN Worcester MA 9693,~~399~~203.1210 1316,~~637~~833.8688 7.600% 991090268 17 OF Dallas TX 9491,~~584~~484.1165 710,~~585~~685.9541 7.650% 11029656 18 LO Milpitas CA 9592,~~489~~332.5399 1114,~~172~~328.3084 8.188% 991090309 19 MF Los Angeles CA 8784,~~505~~638.8692 69,~~874~~741.3731 7.710% 991090269 20 RT Hoover AL 7876,~~793~~215.9936 58,~~596~~174.0467 7.910% 11027111 21 IN Los Angeles CA 7976,~~531~~903.7012 911,~~168~~797.9452 8.250% 991090288 22 OF Lower Providence T PA 7068,~~504~~193.9435 58,~~933~~245.4807 7.530% 11030388 23 MF Mesquite TX 6866,~~273~~032.4616 68,~~390~~631.6191 7.310% 991090300 24 RT Santa Clarita CA 6866,~~919~~660.0638 57,~~633~~892.6735 7.560% 11028778 25 RT Ontario CA 7269,~~227~~865.8023 47,~~890~~253.6926 8.010% 991090276 26 OF Glen Burnie MD 7068,~~325~~023.9618 57,~~260~~563.4422 7.800% 991090280 27 RT Fort Collins CO 6664,~~311~~139.2066 57,~~053~~225.8135 7.710% 991090270 28 OF Boise ID 6664,~~416~~242.2829 47,~~850~~024.9089 7.800% 991090310 29 RT Topeka KS 6764,~~192~~994.5386 46,~~479~~677.9764 8.080% 11030440 30 LO Metairie LA 6159,~~107~~084.2394 79,~~761~~783.0938 7.900% 991090284 31 MF Lake Charles LA 5251,~~880~~175.8300 0.00 6.900% 991090265 32 OF Bowie MD 5957,~~245~~306.5788 46,~~167~~106.9160 7.930% 991090311 33 MF Montrose CA 5351,~~426~~672.1525 56,~~066~~820.1202 7.220% 11029799 34 RT Falmouth ME 5250,~~339~~624.7534 45,~~256~~971.2465 7.620% 11028065 35 RT Mandeville LA 5250,~~528~~808.0549 35,~~873~~592.1470 7.780% 991090271 36 RT Westminster CO 4947,~~585~~961.9749 35,~~886~~510.0553 7.700% 991090264 37 RT Raleigh NC 5351,~~116~~381.0942 34,~~050~~785.9259 8.360% 991090281 38 MF Birmingham AL 4342,~~709~~273.5115 45,~~482~~919.7511 7.060% 11029920 39 LO Orlando FL 4947,~~468~~832.5369 57,~~919~~555.6549 8.125% 991090263 40 RT Stillwater OK 4745,~~226~~681.0698 34,~~054~~598.4149 8.120% 991090282 41 MF Conover NC 4241,~~778~~375.1540 35,~~649~~052.6944 7.500% 991090260 42 OF Oceanside CA 4543,~~370~~887.7417 24,~~963~~446.0562 8.100% 991090261 43 OF Mobile AL 4543,~~089~~616.5827 24,~~736~~209.0536 8.250% 11030074 44 SS Laguna Woods CA 4140,~~614~~251.6544 34,~~262~~625.1334 7.650% 11030418 45 MF Las Vegas NV 4039,~~700~~367.2905 34,~~160~~493.2044 7.720% 11030533 46 RT Virginia Beach VA 3837,~~750~~500.00 0.00 7.500% 991090287 47 OF Centreville VA 3836,~~015~~770.9148 24,~~979~~224.3073 7.700% 11030459 48 IN Harahan LA 3736,~~447~~220.5829 34,~~038~~265.2251 7.625% 991090283 49 MF Montgomery AL 3635,~~765~~560.4111 34,~~089~~295.8212 7.500% 991090293 50 IN Anchorage AK 3534,~~797~~624.9032 34,~~008~~182.5109 7.500% 11027945 51 LO Pinellas Park FL 4240,~~008~~623.1389 35,~~912~~296.5175 8.938% 991090312 52 OF Atlanta GA 3736,~~565~~336.6076 23,~~540~~769.9781 8.050% 991090313 53 MF Las Vegas NV 3231,~~755~~679.8956 34,~~351~~428.9629 7.050% 11029731 54 LO Erie PA 3736,~~397~~162.9739 45,~~215~~450.1674 8.313% 11030518 55 RT San Diego CA 3130,~~796~~752.2245 24,~~993~~037.7855 7.250% 991090279 56 MF Fitchburg WI 3130,~~538~~502.3752 34,~~079~~115.8368 7.200% 11030534 57 RT Chesapeake VA 3231,~~033~~000.3300 0.00 7.500% 11027694 58 RT Clay NY 3331,~~046~~964.0840 23,~~397~~479.3301 7.850% 991090278 59 RT Enid OK 3231,~~307~~249.0178 23,~~288~~346.9316 7.900% 991090257 60 IN Las Vegas NV 3332,~~681~~580.5588 23,~~057~~157.3198 8.260% 991090294 61 RT Gulf Breeze FL 2827,~~029~~112.1009 12,~~951~~868.6263 7.900% 991090286 62 RT Raleigh NC 2827,~~101~~183.9044 12,~~752~~670.1561 8.180% 11029408 63 MF Various PA 2625,~~379~~505.7705 34,~~702~~576.2092 7.700% 11030769 64 MF Everett WA 2423,~~372~~572.3257 23,~~205~~005.5530 7.370% 11029481 65 LO Lake Placid NY 2726,~~273~~373.9820 3,~~005~~906.2200 8.375% 991090275 66 RT Towamencin PA 2524,~~342~~513.8228 12,~~834~~663.2781 7.870% 991090267 67 IN Capitol Heights MD 2524,~~216~~391.3919 12,~~778~~603.3050 7.940% 991090291 68 RT Henderson NV 2423,~~301~~505.4257 12,~~847~~643.6348 7.750% 991090305 69 IN Birmingham AL 2322,~~196~~426.0633 34,~~431~~200.0477 7.510% 11030545 70 MF Charlotte NC 2221,~~519~~782.7409 12,~~744~~482.3601 7.710% 11030278 71 RT Radford VA 2322,~~191~~432.4664 12,~~612~~371.3012 7.970% 11029188 72 RT Las Vegas NV 2322,~~430~~664.7749 12,~~547~~313.2452 8.100% 991090299 73 MF Irving TX 2120,~~272~~575.6932 12,~~773~~471.9532 7.550% 11027757 74 MH Scott & Orange Town PA 2120,~~585~~869.2666 3,~~006~~722.7535 7.700% 11030878 75 MF Louisville KY 1918,~~503~~862.0666 12,~~878~~519.7717 7.200% 991090290 76 OF Hauppauge NY 20,~~996~~310.2718 1,~~286~~972.8190 8.200% 991090296 77 MF Houston TX 19,~~648~~006.8106 1,~~336~~979.8661 8.000% 11030681 78 MF Orlando FL 1716,~~397~~819.0474 23,~~573~~150.2959 7.510% 11029218 79 MF Cincinnati OH 17,~~935~~341.9184 2,~~324~~918.2734 8.000% 11030448 80 SS Las Vegas NV 1716,~~030~~473.4432 1,~~174~~731.4456 7.920% 991090298 81 OF Houston TX 1716,~~183~~621.4237 1,~~160~~722.6974 8.000% 11021815 82 OF Ponte Vedra Beach FL 16,~~688~~142.5436 1,~~190~~737.8705 7.900% 991090289 83 MF Athens AL 15,~~867~~347.5168 1,~~243~~763.5336 7.700% 11028690 84 MF Milford OH 14,~~846~~359.6541 1,~~367~~854.1034 7.300% 11129598 85 OF Ann Arbor MI 15,~~940~~419.5006 1,~~087~~608.1256 7.980% 991090314 86 OF Henderson NV 14,~~852~~365.1551 1,~~182~~669.8751 7.650% 991090315 87 MH Dunkirk MD 14,~~691~~204.3413 2,~~097~~584.2849 7.610% 11030982 88 RT Auburn ME 1413,~~059~~598.7456 1,~~232~~693.6987 7.440% 991090316 89 RT Comstock Park MI 1514,~~200~~704.4116 ~~842~~1,338.7196 8.430% 11029566 90 MF Lakewood CA 13,~~536~~087.2803 2,~~009~~459.8611 7.520% 11028304 91 IN Stafford VA 14,~~611~~133.7481 ~~973~~1,451.3528 8.120% 11029522 92 MF Longview TX 13,~~470~~025.6202 12,~~639~~084.1474 8.100% 11030238 93 MF Kissimmee FL 1211,~~257~~855.1120 1,~~040~~442.9889 7.510% 11030240 94 MF Port Orange FL 1211,~~242~~836.3612 12,~~810~~217.8307 7.510% 991090266 95 RT Cordele GA 1211,~~288~~886.8025 ~~952~~1,354.0459 7.740% 11029267 96 RT San Antonio TX 12,~~573~~158.5525 1,~~393~~808.0030 8.360% 11030449 97 RT Palo Alto CA 9,~~836~~514.7648 ~~780~~1,102.1543 7.625% 11030357 98 MF Oklahoma City OK 8,~~522~~243.8718 ~~778~~1,057.2594 7.350% 991090258 99 RT Adelphi MD 109,~~272~~934.7227 ~~954~~1,293.9136 8.890% 11029131 100 RT Philadelphia PA 8,~~341~~068.3106 ~~650~~923.6893 7.710% 11023305 101 MF Morristown TN 5,~~782~~587.9083 1,~~261~~456.8693 8.100% Totals 5,~~738~~549,~~114~~977.6418 ~~471~~655,~~833~~982.8414

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 11029129 N/A 01/05/2011 N 46,~~263~~238,~~153~~142.3512 46,~~238~~203,~~142~~231.1294 0607/05/2001 991090295 04/01/2011 04/01/2031 N 40,~~669~~646,~~030~~202.6343 40,~~646~~614,~~202~~902.43 0607/01/2001 991090274 N/A 01/01/2011 N 40,~~160~~139,~~185~~664.9843 40,~~139~~110,~~664~~364.4375 06/01/2001 11030696 N/A 11/05/2010 N 36,~~362~~344,~~522~~248.9246 36,~~344~~317,~~248~~956.4616 06/05/2001 991090292 02/01/2011 02/01/2031 N 31,~~362~~345,~~486~~037.3499 31,~~345~~320,~~037~~973.9931 06/01/2001 991090301 04/01/2011 04/01/2031 N 24,~~483~~472,~~627~~600.6426 24,~~472~~456,~~600~~044.2678 0607/01/2001 991090273 N/A 01/01/2011 N 23,~~932~~920,~~264~~240.3446 23,~~920~~902,~~240~~953.4610 06/01/2001 991090285 12/01/2010 12/01/2030 N 21,~~928~~917,~~315~~520.8201 21,~~917~~901,~~520~~853.0144 0607/01/2001 991090307 N/A 10/01/2010 N 20,~~811~~802,~~978~~391.7799 20,~~802~~788,~~391~~046.9908 0607/01/2001 991090302 N/A 04/01/2011 N 19,~~586~~576,~~166~~460.5319 19,~~576~~562,~~460~~474.1970 06/01/2001 991090277 N/A 02/01/2011 N 18,~~751~~739,~~047~~520.3101 18,~~739~~724,~~520~~199.0186 0607/01/2001 991090297 N/A 02/01/2011 N 18,~~522~~511,~~465~~422.4408 18,~~511~~496,~~422~~581.0878 06/01/2001 11030196 N/A 01/05/2011 N 18,~~049~~040,~~730~~907.2835 18,~~040~~028,~~907~~075.3559 07/05/2001 991090272 N/A 02/01/2011 N 17,~~456~~446,~~262~~299.1995 17,~~446~~432,~~299~~692.9598 0607/01/2001 11029874 N/A 03/05/2011 N 16,~~978~~969,~~527~~462.6965 16,~~969~~956,~~462~~779.6580 06/05/2001 11030024 N/A 03/05/2011 N 14,~~729~~716,~~916~~279.9105 14,~~716~~699,~~279~~445.0517 0607/05/2001 991090268 N/A 01/01/2011 N 14,~~358~~350,~~119~~533.5964 14,~~350~~339,~~533~~848.6423 0607/01/2001 11029656 01/01/2011 01/01/2026 N 13,~~543~~532,~~946~~774.9969 13,~~532~~518,~~774~~445.6985 0607/01/2001 991090309 N/A 12/01/2010 N 13,~~180~~173,~~247~~373.6629 13,~~173~~163,~~373~~631.2998 0607/01/2001 991090269 N/A 01/01/2011 N 11,~~567~~562,~~976~~380.7672 11,~~562~~554,~~380~~206.7205 06/01/2001 11027111 N/A 12/05/2010 N 11,~~195~~185,~~077~~908.5056 11,~~185~~174,~~908~~111.5604 06/05/2001 991090288 N/A 01/01/2011 N 10,~~873~~867,~~399~~466.8941 10,~~867~~859,~~466~~221.4134 0607/01/2001 11030388 N/A 01/05/2011 N 10,~~846~~839,~~144~~753.0140 10,~~839~~831,~~753~~121.4049 0506/05/2001 991090300 03/01/2011 03/01/2031 N 10,~~586~~581,~~645~~011.6093 10,~~581~~573,~~011~~119.9358 06/01/2001 11028778 N/A 01/05/2009 N 10,~~471~~466,~~591~~701.7304 10,~~466~~459,~~701~~447.0478 06/05/2001 991090276 N/A 01/01/2011 N 10,~~470~~465,~~365~~105.6521 10,~~465~~457,~~105~~541.2199 06/01/2001 991090280 N/A 03/01/2011 N 9,~~987~~982,~~879~~825.7089 9,~~982~~975,~~825~~600.8954 0607/01/2001 991090270 N/A 03/01/2011 N 9,~~888~~883,~~279~~428.6272 9,~~883~~876,~~428~~403.7283 07/01/2001 991090310 N/A 11/01/2010 N 9,~~657~~652,~~182~~702.5255 9,~~652~~646,~~702~~024.5591 0607/01/2001 11030440 N/A 03/01/2011 N 8,~~982~~974,~~688~~926.0495 8,~~974~~965,~~926~~143.9557 0607/01/2001 991090284 N/A 04/01/2011 N 8,900,000.00 8,900,000.00 0607/01/2001 991090265 N/A 01/01/2011 N 8,~~676~~671,~~079~~911.1019 8,~~671~~665,~~911~~804.1959 0607/01/2001 991090311 N/A 04/01/2011 N 8,~~593~~588,~~251~~184.0694 8,~~588~~581,~~184~~364.9492 0607/01/2001 11029799 N/A 01/05/2011 N 7,~~976~~972,~~593~~337.2703 7,~~972~~966,~~337~~365.0338 0607/05/2001 11028065 N/A 03/01/2011 N 7,~~840~~836,~~657~~784.7258 7,~~836~~831,~~784~~191.5888 0607/01/2001 991090271 N/A 01/01/2011 N 7,~~478~~474,~~404~~518.2116 7,~~474~~469,~~518~~007.1663 0607/01/2001 991090264 N/A 12/01/2010 N 7,~~378~~375,~~373~~322.6876 7,~~375~~370,~~322~~537.7617 0506/01/2001 991090281 N/A 03/01/2011 N 7,~~189~~185,~~721~~238.4772 7,~~185~~179,~~238~~319.7261 0607/01/2001 11029920 01/01/2011 01/01/2026 N 7,~~070~~064,~~439~~519.4176 7,~~064~~056,~~519~~964.7627 06/01/2001 991090263 N/A 12/01/2010 N 6,~~754~~751,~~085~~030.2281 6,~~751~~746,~~030~~432.8132 06/01/2001 991090282 N/A 02/01/2011 N 6,~~623~~620,~~712~~063.9021 6,~~620~~615,~~063~~010.2177 06/01/2001 991090260 N/A 12/01/2010 N 6,~~504~~501,~~765~~802.5146 6,~~501~~497,~~802~~355.4684 06/01/2001 991090261 N/A 12/01/2010 N 6,~~346~~344,~~920~~184.5752 6,~~344~~339,~~184~~975.5216 06/01/2001 11030074 N/A 03/05/2011 N 6,~~317~~313,~~213~~951.7966 6,~~313~~309,~~951~~326.6632 0607/05/2001 11030418 N/A 01/05/2011 N 6,~~122~~119,~~390~~230.9070 6,~~119~~114,~~230~~737.7026 0607/05/2001 11030533 N/A 02/05/2011 N 6,000,000.00 6,000,000.00 06/05/2001 991090287 N/A 01/01/2011 N 5,~~733~~730,~~443~~463.2595 5,~~730~~726,~~463~~239.9522 06/01/2001 11030459 N/A 01/05/2011 N 5,~~703~~700,~~280~~242.9169 5,~~700~~695,~~242~~977.6918 0607/05/2001 991090283 N/A 03/01/2011 N 5,~~692~~689,~~708~~618.0220 5,~~689~~685,~~618~~323.2008 06/01/2001 991090293 N/A 03/01/2011 N 5,~~542~~539,~~899~~891.9140 5,~~539~~535,~~891~~709.4031 0607/01/2001 11027945 08/01/2010 08/01/2025 N 5,~~458~~454,~~309~~396.2170 5,~~454~~449,~~396~~099.7095 0607/01/2001 991090312 N/A 11/01/2010 N 5,~~419~~416,~~201~~660.5558 5,~~416~~412,~~660~~890.5877 0607/01/2001 991090313 N/A 04/01/2011 N 5,~~395~~392,~~617~~265.1519 5,~~392~~387,~~265~~836.1990 0607/01/2001 11029731 12/01/2010 12/01/2025 N 5,~~224~~220,~~649~~434.7660 5,~~220~~214,~~434~~983.6086 0607/01/2001 11030518 N/A 03/05/2011 N 5,~~093~~090,~~054~~060.2547 5,~~090~~086,~~060~~022.4792 0607/05/2001 991090279 N/A 02/01/2011 N 5,~~086~~083,~~833~~753.2845 5,~~083~~079,~~753~~637.4577 0607/01/2001 11030534 N/A 02/05/2011 N 4,960,000.00 4,960,000.00 06/05/2001 11027694 N/A 02/05/2011 N 4,~~888~~886,~~674~~277.8653 4,~~886~~882,~~277~~798.5352 06/05/2001 991090278 N/A 02/01/2011 N 4,~~749~~746,~~091~~802.2229 4,~~746~~743,~~802~~456.2913 06/01/2001 991090257 N/A 11/01/2010 N 4,~~735~~733,~~357~~300.6130 4,~~733~~730,~~300~~142.3032 0607/01/2001 991090294 N/A 03/01/2011 N 4,~~120~~118,~~243~~292.6301 4,~~118~~115,~~292~~423.0138 0607/01/2001 991090286 N/A 01/01/2011 N 3,~~989~~987,~~543~~791.5944 3,~~987~~985,~~791~~120.4483 0607/01/2001 11029408 N/A 12/05/2010 N 3,~~978~~974,~~515~~813.5636 3,~~974~~970,~~813~~236.3644 06/05/2001 11030769 N/A 02/05/2011 N 3,~~840~~838,~~344~~139.8126 3,~~838~~835,~~139~~133.2696 06/05/2001 11029481 12/01/2010 12/01/2025 N 3,~~781~~778,~~852~~847.4220 3,~~778~~774,~~847~~941.20 0607/01/2001 991090275 N/A 01/01/2011 N 3,~~739~~737,~~564~~729.0477 3,~~737~~735,~~729~~065.7796 0607/01/2001 991090267 N/A 12/01/2010 N 3,~~688~~686,~~104~~326.8656 3,~~686~~683,~~326~~723.5606 0506/01/2001 991090291 N/A 02/01/2011 N 3,~~641~~639,~~419~~572.6300 3,~~639~~636,~~572~~928.0052 0607/01/2001 991090305 N/A 02/01/2011 N 3,~~586~~583,~~865~~434.2824 3,~~583~~579,~~434~~233.2447 0607/01/2001 11030545 N/A 02/05/2011 N 3,~~391~~390,~~952~~208.8852 3,~~390~~387,~~208~~726.5251 0607/05/2001 11030278 N/A 12/05/2010 N 3,~~379~~377,~~174~~562.6333 3,~~377~~375,~~562~~191.3321 06/05/2001 11029188 N/A 11/05/2010 N 3,~~359~~357,~~249~~702.8561 3,~~357~~355,~~702~~389.6109 06/05/2001 991090299 02/01/2011 02/01/2031 N 3,~~272~~270,~~022~~248.7782 3,~~270~~267,~~248~~777.8250 0607/01/2001 11027757 N/A 01/05/2011 N 3,~~255~~252,~~421~~415.9924 3,~~252~~248,~~415~~692.2489 06/05/2001 11030878 N/A 03/05/2011 N 3,~~145~~143,~~655~~776.2346 3,~~143~~141,~~776~~257.4629 06/05/2001 991090290 N/A 02/01/2011 N 2,~~973~~972,~~507~~221.8100 2,~~972~~970,~~221~~248.0010 06/01/2001 991090296 N/A 01/01/2011 N 2,~~852~~850,~~246~~909.4963 2,~~850~~848,~~909~~930.6302 06/01/2001 11030681 N/A 02/05/2011 N 2,~~690~~687,~~148~~575.9465 2,~~687~~684,~~575~~425.65 06 07/05/2001 11029218 N/A 09/01/2010 N 2,~~603~~601,~~599~~275.7548 2,~~601~~598,~~275~~357.4814 0607/01/2001 11030448 N/A 03/05/2011 N 2,~~497~~495,~~132~~958.6218 2,~~495~~494,~~958~~226.1862 0607/05/2001 991090298 N/A 02/01/2011 N 2,~~494~~493,~~366~~206.7102 2,~~493~~491,~~206~~483.0228 06/01/2001 11021815 N/A 01/05/2011 N 2,~~453~~452,~~195~~004.2033 2,~~452~~450,~~004~~267.3328 06/05/2001 991090289 01/01/2011 10/01/2031 N 2,~~393~~391,~~089~~845.3784 2,~~391~~390,~~845~~082.8448 06/01/2001 11028690 N/A 03/05/2011 N 2,~~361~~360,~~818~~450.0494 2,~~360~~358,~~450~~596.9460 06/05/2001 11129598 N/A 02/01/2011 N 2,~~319~~318,~~743~~656.2917 2,~~318~~317,~~656~~047.1761 0607/01/2001 991090314 N/A 02/01/2011 N 2,~~254~~253,~~596~~413.2235 2,~~253~~251,~~413~~743.3584 0607/01/2001 991090315 N/A 02/01/2011 N 2,~~241~~239,~~906~~809.9062 2,~~239~~237,~~809~~225.6213 0607/01/2001 11030982 N/A 02/05/2011 N 2,~~194~~193,~~548~~315.2253 2,~~193~~191,~~315~~621.5366 06/05/2001 991090316 N/A 12/01/2010 N 2,093,~~961~~118.0029 2,~~093~~091,~~118~~779.2933 0607/01/2001 11029566 N/A 01/05/2011 N 2,~~090~~088,~~365~~355.1024 2,~~088~~085,~~355~~896.2413 06/05/2001 11028304 N/A 09/05/2010 N 2,~~089~~088,~~713~~740.5621 2,~~088~~087,~~740~~288.2193 06/05/2001 11029522 N/A 12/05/2010 N 1,~~931~~929,~~271~~632.8672 1,~~929~~927,~~632~~547.7298 0506/05/2001 11030238 N/A 02/05/2011 N 1,~~895~~894,~~347~~306.4648 1,~~894~~892,~~306~~863.4859 0607/05/2001 11030240 N/A 02/05/2011 N 1,~~893~~891,~~067~~256.7996 1,~~891~~889,~~256~~039.9689 0607/05/2001 991090266 N/A 12/01/2010 N 1,~~843~~842,~~781~~829.2420 1,~~842~~841,~~829~~474.2061 0607/01/2001 11029267 N/A 12/05/2010 N 1,~~746~~745,~~596~~203.45 1,~~745~~743,~~203~~395.4515 06/05/2001 11030449 N/A 03/05/2011 N 1,~~498~~497,~~141~~361.5136 1,~~497~~496,~~361~~258.3693 0607/05/2001 11030357 N/A 02/05/2011 N 1,~~346~~345,~~602~~824.8459 1,~~345~~344,~~824~~766.5965 0506/05/2001 991090258 N/A 10/01/2010 N 1,~~341~~340,~~913~~958.2433 1,~~340~~339,~~958~~664.3397 0607/01/2001 11029131 N/A 01/05/2011 N 1,~~256~~255,~~379~~728.1749 1,~~255~~254,~~728~~804.4956 06/05/2001 11023305 N/A 12/05/2010 N ~~829,089.04~~ 827,827.18 05826,370.25 06/05/2001 Totals ~~863~~862,~~469~~997,~~018~~184.1834 862,~~997~~341,~~184~~202.3420

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 07/16/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 07/16/2001 0 $0.00 0 $0.00 06/15/2001 0 $0.00 0 $0.00 05/15/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 07/16/2001 7.717250% 7.643570% 114 06/15/2001 7.717259% 7.643578% 115 05/15/2001 7.717262% 7.643580% 116 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Current Outstanding Status of Loan Number Document Months Paid Through P & I P & I Mortgage Cross Delinq. Date Advances Advances** Loan(1) Reference 991090274 3 0 06/01/2001 0.00 0.00 A 11030696 4 0 06/05/2001 0.00 0.00 A 991090292 5 0 06/01/2001 0.00 0.00 A 991090273 7 0 06/01/2001 0.00 0.00 A 991090302 10 0 06/01/2001 0.00 0.00 B 991090297 12 0 06/01/2001 0.00 0.00 A 11029874 15 0 06/05/2001 0.00 0.00 A 991090269 20 0 06/01/2001 0.00 0.00 A 11027111 21 0 06/05/2001 0.00 0.00 A 11030388 23 0 06/05/2001 0.00 0.00 A 991090300 24 0 06/01/2001 0.00 0.00 A 11028778 25 0 06/05/2001 0.00 0.00 A 991090276 26 0 06/01/2001 0.00 0.00 A 991090264 37 0 06/01/2001 0.00 0.00 A 11029920 39 0 06/01/2001 0.00 0.00 A 991090263 40 0 06/01/2001 0.00 0.00 A 991090282 41 0 06/01/2001 0.00 0.00 A 991090260 42 0 06/01/2001 0.00 0.00 A 991090261 43 0 06/01/2001 0.00 0.00 A 11030533 46 0 06/05/2001 0.00 0.00 A 991090287 47 0 06/01/2001 0.00 0.00 BA 991090283 49 0 06/01/2001 0.00 0.00 A 11030534 57 0 06/05/2001 0.00 0.00 A 11027694 58 0 06/05/2001 0.00 0.00 A 991090278 59 0 06/01/2001 0.00 0.00 A 11029408 63 0 06/05/2001 0.00 0.00 A 11030769 64 0 06/05/2001 0.00 0.00 A 991090267 67 0 06/01/2001 0.00 0.00 A 11030278 71 0 06/05/2001 0.00 0.00 A 11029188 72 0 06/05/2001 0.00 0.00 A 11027757 74 0 06/05/2001 0.00 0.00 A 11030878 75 0 06/05/2001 0.00 0.00 A 991090290 76 0 06/01/2001 0.00 0.00 BA 991090296 77 0 06/01/2001 0.00 0.00 A 991090298 81 0 06/01/2001 0.00 0.00 A 11021815 82 0 06/05/2001 0.00 0.00 A 991090289 83 0 06/01/2001 0.00 0.00 A 11028690 84 0 06/05/2001 0.00 0.00 A 11030982 88 0 06/05/2001 0.00 0.00 A 11029566 90 0 06/05/2001 0.00 0.00 A 11028304 91 0 06/05/2001 0.00 0.00 A 11029522 92 0 06/05/2001 0.00 0.00 A 11029267 96 0 06/05/2001 0.00 0.00 A 11030357 98 0 06/05/2001 0.00 0.00 A 11029131 100 0 06/05/2001 0.00 0.00 A 11023305 101 0 0506/05/2001 0.00 0.00 A Totals 646 0.00 0.00

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code (2) Transfer Date Date Balance Advances Date Date 991090274 40,139,664.43 0.00 11030696 36,344,248.46 0.00 991090292 31,345,037.99 0.00 991090273 23,920,240.46 0.00 991090302 19,576,460.19 0.00 991090297 18,511,422.08 0.00 11029874 16,969,462.65 0.00 991090269 11,562,380.72 0.00 11027111 11,185,908.56 0.00 11030388 10,~~846~~839,~~144~~753.0140 0.00 991090300 10,581,011.93 0.00 11028778 10,466,701.04 0.00 991090276 10,465,105.21 0.00 991090264 7,~~378~~375,~~373~~322.6876 0.00 11029920 7,064,519.76 0.00 991090263 6,751,030.81 0.00 991090282 6,620,063.21 0.00 991090260 6,501,802.46 0.00 991090261 6,344,184.52 0.00 11030533 6,000,000.00 0.00 991090287 5,730,463.95 0.00 991090283 5,689,618.20 0.00 11030534 4,960,000.00 0.00 11027694 4,884,130.26 0.00 991090278 4,746,802.29 0.00 11029408 3,974,813.36 0.00 11030769 3,838,139.26 0.00 991090267 3,~~688~~686,~~104~~326.8656 0.00 11030278 3,377,562.33 0.00 11029188 3,357,702.61 0.00 11027757 3,252,415.24 0.00 11030878 3,143,776.46 0.00 991090290 2,972,221.00 0.00 991090296 2,850,909.63 0.00 991090298 2,493,206.02 0.00 11021815 2,452,004.33 0.00 991090289 2,391,845.84 0.00 11028690 2,360,450.94 0.00 11030982 2,193,315.53 0.00 11029566 2,088,355.24 0.00 11028304 2,088,740.21 0.00 11029522 1,~~931~~929,~~271~~632.8672 0.00 11029267 1,745,203.45 0.00 11030357 1,~~346~~860,~~602~~921.8459 0.00 11029131 1,255,728.49 0.00 11023305 ~~829~~827,~~089~~827.0418 0.00 Totals 26378,~~019~~716,~~586~~433.2933 0.00

Totals By Deliquency Code: Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Totals for Status Code = A (45 Loans) 0.00 0.00 359,139,973.14 0.00 Totals for Status Code = B (1 Loan) 0.00 0.00 19,576,460.19 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 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · GMAC COMMERCIAL MORT SEC INC MORT PAS THR CER SER 2001-C1