8-K 1 jpm01c2.txt SEPTEMBER 8-K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : September 17, 2001 (Date of earliest event reported) Commission File No.: 333-64956-01 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2001-CIBC2 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2316444 52-2316446 52-2316445 52-7184013 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, Maryland 21044 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On September 17, 2001 distribution was made to holders of J.P. Morgan Chase Commercial Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2001-CIBC2. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1)Monthly report distributed to holders of Commercial Mortgage Securities Inc., Series 2001-CIBC2, relating to the September 17, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2001-CIBC2 By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: September 17, 2001 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Securities Inc., Series 2001-CIBC2, relating to the September 15, 2001 distribution. Wells Fargo Bank MN, N.A. Corporate Trust Services J.P. Morgan Chase Commercial Mortgage Securities 11000 Broken Land Parkway Corp., Commercial Mortgage Pass-Through Columbia, MD 21044 Certificates Series 2001-CIBC2 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 9/17/2001 Record Date: 8/31/2001 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 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 - 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 Underwriter J.P. Morgan Chase & Co. 60 Wall Street New York, NY 10260 Contact: Brian Baker Phone Number: (212) 834-3813 Master Servicer Midland Loan Services 210 West 10th Street Kansas City, MO 64105 Contact: Brad Hauger Phone Number: (816) 292-8629 Special Servicer First Union National Bank Charlotte Plaza, Floor 23 NC-1075 201 South College Street Charlotte, NC 28288 Contact: Timothy S. Ryan Phone Number: (704) 593-7878 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 46625MCS6 5.146000% 50,000,000.00 5049,~~000~~424,~~000~~352.0097 ~~575~~586,~~647~~324.0310 A-2 46625MCT4 6.244000% 138,750,000.00 138,750,000.00 0.00 A-3 46625MCU1 6.429000% 561,373,000.00 561,373,000.00 0.00 B 46625MCV9 6.590000% 38,468,000.00 38,468,000.00 0.00 C 46625MCW7 6.739000% 38,468,000.00 38,468,000.00 0.00 D 46625MCX5 6.847000% 14,425,000.00 14,425,000.00 0.00 E 46625MDA4 7.~~434979~~434988% 28,851,000.00 28,851,000.00 0.00 F 46625MDB2 7.~~804979~~804988% 12,021,000.00 12,021,000.00 0.00 G 46625MDC0 6.250000% 25,245,000.00 25,245,000.00 0.00 H 46625MDD8 6.250000% 7,213,000.00 7,213,000.00 0.00 J 46625MDE6 6.250000% 7,212,000.00 7,212,000.00 0.00 K 46625MDF3 6.250000% 12,022,000.00 12,022,000.00 0.00 L 46625MDG1 6.250000% 4,808,000.00 4,808,000.00 0.00 M 46625MDH9 6.250000% 4,809,000.00 4,809,000.00 0.00 NR 46625MDK2 6.250000% 18,031,439.00 18,031,439.00 0.00 R-I 46625MDL0 0.000000% 0.00 0.00 0.00 R-II 46625MDM8 0.000000% 0.00 0.00 0.00 R-III 46625MDN6 0.000000% 0.00 0.00 0.00 961,696,439.00 961,~~696~~120,~~439~~791.0097 ~~575~~586,~~647~~324.0310

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 46625MCS6 ~~214~~211,~~416~~948.6710 0.00 0.00 ~~790~~798,~~063~~272.7020 4948,~~424~~838,~~352~~028.9787 22.0103% A-2 46625MCT4 721,962.50 0.00 0.00 721,962.50 138,750,000.00 22.0103% A-3 46625MCU1 3,007,555.85 0.00 0.00 3,007,555.85 561,373,000.00 22.0103% B 46625MCV9 211,253.43 0.00 0.00 211,253.43 38,468,000.00 18.0102% C 46625MCW7 216,029.88 0.00 0.00 216,029.88 38,468,000.00 14.0102% D 46625MCX5 82,306.65 0.00 0.00 82,306.65 14,425,000.00 12.5152% E 46625MDA4 178,755.4970 0.00 0.00 178,755.4970 28,851,000.00 9.51% F 46625MDB2 78,186.3847 0.00 0.00 78,186.3847 12,021,000.00 8.2526% G 46625MDC0 131,484.38 0.00 0.00 131,484.38 25,245,000.00 5.63% H 46625MDD8 37,567.71 0.00 0.00 37,567.71 7,213,000.00 4.88% J 46625MDE6 37,562.50 0.00 0.00 37,562.50 7,212,000.00 4.13% K 46625MDF3 62,614.58 0.00 0.00 62,614.58 12,022,000.00 2.88% L 46625MDG1 25,041.67 0.00 0.00 25,041.67 4,808,000.00 2.38% M 46625MDH9 25,046.88 0.00 0.00 25,046.88 4,809,000.00 1.88% NR 46625MDK2 93,913.74 0.00 0.00 93,913.74 18,031,439.00 0.00% R-I 46625MDL0 0.00 0.00 0.00 0.00 0.00 0.00% R-II 46625MDM8 0.00 0.00 0.00 0.00 0.00 0.00% R-III 46625MDN6 0.00 0.00 0.00 0.00 0.00 0.00% 5,~~123~~121,~~698~~230.3104 0.00 0.00 5,~~699~~707,~~345~~554.3414 ~~961~~960,~~120~~534,~~791~~467.9787

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 46625MCY3 0.~~847144~~846067% 961,696,439.00 961,~~696~~120,~~439~~791.0397 X-2 46625MCZ0 0.996379% 544,861,000.00 544,861,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 46625MCY3 ~~678~~677,~~912~~643.5861 0.00 ~~678~~677,~~912~~643.5861 ~~961~~960,~~120~~534,~~791~~467.9787 X-2 46625MCZ0 452,406.51 0.00 452,406.51 544,861,000.00 (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 Class CUSIP Balance Distribution Distribution Penalties Additional Trust Ending Fund Expenses Balance A-1 46625MCS6 ~~1,000~~988.~~00000000~~48705940 11.~~51294060~~72648200 4.~~28833340~~23896200 0.00000000 0.00000000 ~~988~~976.~~48705940~~76057740 A-2 46625MCT4 1,000.00000000 0.00000000 5.20333333 0.00000000 0.00000000 1,000.00000000 A-3 46625MCU1 1,000.00000000 0.00000000 5.35750000 0.00000000 0.00000000 1,000.00000000 B 46625MCV9 1,000.00000000 0.00000000 5.49166658 0.00000000 0.00000000 1,000.00000000 C 46625MCW7 1,000.00000000 0.00000000 5.61583342 0.00000000 0.00000000 1,000.00000000 D 46625MCX5 1,000.00000000 0.00000000 5.70583362 0.00000000 0.00000000 1,000.00000000 E 46625MDA4 1,000.00000000 0.00000000 6.~~19581609~~19582337 0.00000000 0.00000000 1,000.00000000 F 46625MDB2 1,000.00000000 0.00000000 6.~~50414941~~50415689 0.00000000 0.00000000 1,000.00000000 G 46625MDC0 1,000.00000000 0.00000000 5.20833353 0.00000000 0.00000000 1,000.00000000 H 46625MDD8 1,000.00000000 0.00000000 5.20833356 0.00000000 0.00000000 1,000.00000000 J 46625MDE6 1,000.00000000 0.00000000 5.20833333 0.00000000 0.00000000 1,000.00000000 K 46625MDF3 1,000.00000000 0.00000000 5.20833306 0.00000000 0.00000000 1,000.00000000 L 46625MDG1 1,000.00000000 0.00000000 5.20833403 0.00000000 0.00000000 1,000.00000000 M 46625MDH9 1,000.00000000 0.00000000 5.20833437 0.00000000 0.00000000 1,000.00000000 NR 46625MDK2 1,000.00000000 0.00000000 5.20833307 0.00000000 0.00000000 1,000.00000000 R-I 46625MDL0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 46625MDM8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 46625MDN6 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 46625MCY3 ~~1,000~~999.~~00000000~~40142543 0.~~70595310~~70463359 0.00000000 ~~999~~998.~~40142543~~79174854 X-2 46625MCZ0 1,000.00000000 0.83031546 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~621~~517,~~281~~135.2447 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P & I 0.00 Advances paid from general collections Reimbursement for Interest on Servicing 0.00 Advances paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 78,~~736~~689.2504 Less Master Servicing Fees on Delinquent Payments 75,~~195~~468.1650 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 07,195.0016 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 7180,~~541~~415.0970

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Fund Distribution Distributable Interest Interest Interest Interest Expenses Certificate Shortfall Adjustment Interest A-1 ~~214~~211,~~416~~948.6710 0.00 ~~214~~211,~~416~~948.6710 0.00 0.00 ~~214~~211,~~416~~948.6710 0.00 A-2 721,962.50 0.00 721,962.50 0.00 0.00 721,962.50 0.00 A-3 3,007,555.85 0.00 3,007,555.85 0.00 0.00 3,007,555.85 0.00 X-1 ~~678~~677,~~912~~643.5861 0.00 ~~678~~677,~~912~~643.5861 0.00 0.00 ~~678~~677,~~912~~643.5861 0.00 X-2 452,406.51 0.00 452,406.51 0.00 0.00 452,406.51 0.00 B 211,253.43 0.00 211,253.43 0.00 0.00 211,253.43 0.00 C 216,029.88 0.00 216,029.88 0.00 0.00 216,029.88 0.00 D 82,306.65 0.00 82,306.65 0.00 0.00 82,306.65 0.00 E 178,755.4970 0.00 178,755.4970 0.00 0.00 178,755.4970 0.00 F 78,186.3847 0.00 78,186.3847 0.00 0.00 78,186.3847 0.00 G 131,484.38 0.00 131,484.38 0.00 0.00 131,484.38 0.00 H 37,567.71 0.00 37,567.71 0.00 0.00 37,567.71 0.00 J 37,562.50 0.00 37,562.50 0.00 0.00 37,562.50 0.00 K 62,614.58 0.00 62,614.58 0.00 0.00 62,614.58 0.00 L 25,041.67 0.00 25,041.67 0.00 0.00 25,041.67 0.00 M 25,046.88 0.00 25,046.88 0.00 0.00 25,046.88 0.00 NR 93,913.74 0.00 93,913.74 0.00 0.00 93,913.74 0.00 Total 6,~~255~~251,~~017~~280.4016 0.00 6,~~255~~251,~~017~~280.4016 0.00 0.00 6,~~255~~251,~~017~~280.4016 0.00

Other Required Information Available Distribution Amount (1) 6,~~830~~837,~~664~~604.4326 Net Prepayment Interest Shortfall Amount 0.00 Aggregate Number of Outstanding Loans 143 Aggregate Unpaid Principal Balance of Loans ~~961~~960,~~170~~552,~~541~~152.5862 Agregate Stated Principal Balance of Loans ~~961~~960,~~120~~534,~~792~~468.2212 Aggregate Amount of Master Servicing Fee 7180,~~541~~415.0970 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~739~~738.0400 Aggregate Additional Trust Fund Expenses 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Account Deposts 0.00 Withdrawals 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums .

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) 500,000 or less 3 1,~~448~~445,~~035~~248.3346 0.15 ~~131~~130 8.~~0436~~0433 1.~~365814~~365819 500,000.01 to 1,000,000 8 5,~~756~~752,~~495~~375.2408 0.60 ~~113~~112 7.8116 1.~~356419~~356432 1,000,000.01 to 3,000,000 41 79,~~932~~874,~~155~~226.8210 8.32 ~~120~~119 7.7669 1.~~392580~~391147 3,000,000.01 to 5,000,000 32 128,~~572~~492,~~119~~069.3804 13.38 ~~108~~107 7.6859 1.~~337731~~337722 6,000,000.01 to 7,000,000 19 113,~~134~~056,~~337~~184.4930 11.77 ~~114~~113 7.6363 1.~~328195~~328198 7,000,000.01 to 10,000,000 17 142,~~099~~013,~~042~~745.6105 14.78 ~~113~~112 7.~~5818~~5819 1.~~338980~~338982 10,000,000.01 to 15,000,000 8 95,~~423~~378,~~658~~600.4096 9.93 ~~110~~109 7.9471 1.314141 15,000,000.01 to 20,000,000 8 138,~~634~~560,~~611~~923.7556 14.4243 ~~117~~116 7.~~8620~~8619 1.~~303886~~393264 20,000,000.01 to 30,000,000 4 9594,~~049~~996,~~591~~017.4910 9.89 ~~117~~116 7.4163 1.~~608791~~608794 30,000,000.01 to 40,000,000 1 39,~~926~~894,~~967~~620.3807 4.15 ~~118~~117 8.1700 12.~~470000~~240000 40,000,000.01 to 50,000,000 1 47,~~193~~169,~~252~~696.2486 4.91 ~~118~~117 7.7500 1.300000 50,000,000 and Greater 1 73,~~950~~900,~~525~~761.0954 7.69 ~~119~~118 6.7750 1.750000 Totals 143 ~~961~~960,~~120~~534,~~792~~468.2212 100.00 ~~115~~114 7.6505 1.~~396454~~441206

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alaska 1 ~~991~~990,~~640~~834.6801 0.10 ~~111~~110 8.4300 1.340000 Arizona 4 13,~~191~~182,~~385~~782.8607 1.37 ~~116~~115 7.~~6646~~6645 1.~~334213~~334216 Arkansas 2 8,~~330~~325,~~258~~610.7221 0.87 ~~117~~116 7.7761 1.~~314917~~314923 California 27 122,~~515~~443,~~928~~329.6252 12.75 ~~120~~119 7.~~6947~~6946 1.~~533982~~533995 Colorado 6 56,~~503~~472,~~123~~570.5505 5.88 ~~116~~115 7.5556 1.~~397566~~397562 Connecticut 3 26,~~091~~077,~~839~~505.6758 2.71 ~~114~~113 7.~~5814~~5815 1.340253 Florida 9 22,~~888~~873,~~546~~027.1320 2.38 ~~115~~114 7.7666 1.~~251044~~251033 Georgia 5 39,~~364~~341,~~252~~155.2500 4.10 ~~111~~110 7.4476 1.~~351266~~351263 Idaho 1 1,360,~~779~~032.1974 0.14 ~~115~~114 7.5400 1.220000 Illinois 6 41,~~317~~295,~~420~~927.7016 4.30 ~~111~~110 7.6800 1.~~258755~~258756 Indiana 3 56,~~494~~465,~~113~~472.2745 5.88 ~~117~~116 7.7319 1.282674 Kentucky 2 8,~~424~~417,~~303~~295.80 0.88 8685 7.1243 1.~~314972~~314973 Louisiana 4 5,~~484~~481,~~418~~109.5852 0.57 ~~158~~157 7.~~5807~~5808 1.~~293704~~293710 Maryland 8 47,~~278~~248,~~959~~489.5300 4.92 ~~117~~116 7.9448 1.~~379013~~379005 Massachusetts 1 1,~~006~~004,~~904~~003.2374 0.10 ~~114~~113 7.8500 1.420000 Michigan 3 15,~~606~~595,~~146~~878.2625 1.62 ~~114~~113 7.~~3949~~3950 1.~~351219~~351211 Minnesota 1 39,~~926~~894,~~967~~620.3807 4.15 ~~118~~117 8.1700 12.~~470000~~240000 Mississippi 2 5,~~762~~759,~~376~~495.8813 0.60 ~~116~~115 7.7873 1.250000 Missouri 1 9,~~772~~766,~~782~~843.7369 1.02 ~~116~~115 7.2000 1.340000 Nevada 2 8,~~376~~371,~~294~~000.8039 0.87 ~~116~~115 7.9070 1.~~730282~~730326 New Jersey 4 29,~~432~~417,~~838~~108.6368 3.06 ~~119~~118 7.9406 1.~~441561~~437667 New York 11 86,~~887~~831,~~599~~951.7477 9.04 ~~118~~117 7.6698 1.~~266763~~266759 North Carolina 7 28,~~933~~919,~~655~~308.7672 3.01 ~~105~~104 7.8148 1.~~323512~~323524 Ohio 9 21,~~469~~456,~~293~~175.72 2.23 ~~116~~115 7.6539 1.~~316870~~316871 Oregon 1 7,~~824~~819,~~542~~994.4993 0.81 ~~115~~114 7.3600 1.180000 Pennsylvania 2 22,~~354~~342,~~193~~461.1785 2.33 ~~117~~116 7.9497 1.~~309677~~309682 South Carolina 3 12,~~143~~132,~~309~~401.3204 1.26 9392 7.~~6694~~6695 1.~~263898~~263902 Tennessee 8 38,~~459~~438,~~375~~093.34 4.00 ~~100~~98 8.~~3852~~3851 1.~~362696~~362669 Texas 17 133,~~308~~221,~~041~~135.9119 13.87 ~~112~~111 7.0903 1.~~592087~~592084 Virginia 9 43,~~239~~212,~~738~~690.3786 4.50 ~~117~~116 7.7161 1.~~305710~~592279 Washington,DC 1 1,~~794~~793,~~522~~557.9172 0.19 ~~115~~114 7.6000 1.670000 Wisconsin 1 4,~~585~~582,~~238~~606.0372 0.48 ~~115~~114 7.4000 1.320000 Totals 164 ~~961~~960,~~120~~534,~~792~~468.2212 100.00 ~~115~~114 7.6505 1.~~396454~~441206

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) less than 1.200 8 49,~~888~~860,~~795~~906.4054 5.19 ~~114~~113 7.~~5588~~5589 1.~~122466~~122465 1.201 to 1.250 20 84,~~951~~897,~~794~~733.9501 8.84 ~~117~~116 7.9297 1.~~236244~~236243 1.251 to 1.300 36 260,~~480~~327,~~976~~037.3485 27.10 ~~115~~114 7.~~7270~~7271 1.285599 1.301 to 1.400 4948 ~~326~~307,~~406~~168,~~448~~655.3097 3331.9698 ~~113~~112 7.~~6279~~6402 1.~~337350~~339047 1.401 to 1.500 1211 9758,~~985~~020,~~456~~706.2425 106.1904 ~~112~~107 7.~~9287~~7628 1.~~459325~~451985 1.501 to 1.600 7 15,~~017~~004,~~680~~124.4009 1.56 ~~117~~116 8.~~4307~~4306 1.~~556684~~556681 1.601 to 1.700 4 8,~~892~~883,~~232~~197.9374 0.9392 ~~116~~115 7.~~3014~~3015 1.~~656212~~656220 1.701 to 1.800 3 79,~~725~~672,~~673~~693.2838 8.3029 ~~119~~118 6.8306 1.749688 1.801 and over 46 3796,~~771~~699,~~734~~413.3829 310.9307 ~~113~~115 7.~~5923~~7987 2.~~360352~~230627 Totals 143 ~~961~~960,~~120~~534,~~792~~468.2212 100.00 ~~115~~114 7.6505 1.~~396454~~441206

Property Type Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 16 83,~~096~~042,~~689~~176.5799 8.65 ~~117~~116 7.6679 1.~~359312~~357938 Lodging 7 70,~~195~~137,~~262~~769.6078 7.30 ~~118~~117 8.3592 1.~~489400~~927376 Mobile Home Park 13 46,~~803~~777,~~028~~162.4145 4.87 8988 7.5232 1.~~356858~~356865 Multi-Family 62 ~~159~~158,~~067~~960,~~367~~169.1522 16.55 ~~115~~114 7.4065 1.~~354697~~354692 Office 33 313,~~209~~045,~~500~~222.9619 32.59 ~~114~~113 7.7195 1.~~329421~~368983 Retail 32 284,~~678~~505,~~688~~436.5586 29.62 ~~118~~117 7.~~5493~~5494 1.~~489493~~489490 Self Storage 1 4,~~070~~066,~~254~~530.9863 0.42 ~~113~~112 7.8500 1.290000 Totals 164 ~~961~~960,~~120~~534,~~792~~468.2212 100.00 ~~115~~114 7.6505 1.~~396454~~441206

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.000% or less 5 91,~~619~~552,~~760~~835.3402 9.53 ~~115~~114 6.~~8141~~8140 1.~~686257~~686266 7.001% to 7.500% 46 281,~~490~~310,~~080~~207.5168 29.29 ~~114~~113 7.3414 1.~~340386~~384416 7.501% to 8.000% 61 387,~~951~~739,~~949~~106.7527 40.3637 ~~115~~114 7.7632 1.383475 8.001% to 8.500% 23 ~~183~~182,~~087~~976,~~714~~620.4005 19.05 ~~115~~114 8.1956 1.~~355880~~523129 8.501% to 9.000% 7 14,~~590~~576,~~494~~547.7375 1.52 ~~117~~116 8.7938 1.~~502223~~502219 9.001% or greater 1 2,~~380~~379,~~792~~151.4935 0.25 ~~110~~109 9.1200 1.460000 Totals 143 ~~961~~960,~~120~~534,~~792~~468.2212 100.00 ~~115~~114 7.6505 1.~~396454~~441206

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 138 ~~952~~951,~~299~~719,~~415~~420.5622 99.08 ~~115~~114 7.6452 1.~~397221~~442387 13 to 24 months 4 7,~~024~~019,~~778~~907.9862 0.73 ~~110~~109 8.5208 1.~~314662~~314663 25 to 36 months 10 ~~1,796,597~~0.6800 0.1900 840 70.~~0700~~0000 10.~~310000~~000000 37 to 48 months 01 01,795,140.0028 0.0019 083 07.~~0000~~0700 01.~~000000~~310000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 143 ~~961~~960,~~120~~534,~~792~~468.2212 100.00 ~~115~~114 7.6505 1.~~396454~~441206

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 5 24,~~345~~333,~~000~~123.5846 2.53 5857 7.~~7259~~7260 1.~~317765~~317778 61 to 80 months 4 25,~~346~~332,~~092~~553.5931 2.64 7776 7.6900 1.390157 81 to 90 months 2 11,~~521~~509,~~002~~927.5546 1.20 8887 7.4329 1.~~259356~~259358 91 to 110 months 89 3031,~~065~~041,~~466~~222.4998 3.1323 ~~109~~108 8.~~3762~~3779 1.~~242188~~245305 111 to 120 months ~~118~~117 ~~852~~850,~~485~~975,~~304~~919.5300 88.7059 ~~117~~116 7.~~6181~~6171 1.~~408736~~459329 121 to 170 months 01 09,408,040.0097 0.0098 0170 08.~~0000~~1400 01.~~000000~~240000 171 to 180 months 43 145,~~961~~541,~~202~~341.5320 10.5658 ~~172~~174 7.~~9448~~6133 1.~~268923~~318025 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 141 958,~~724~~142,~~069~~128.2738 99.75 ~~114~~113 7.6494 1.~~396735~~441598

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 80 months 0 0.00 0.00 0 0.0000 0.000000 81 to 90 months 0 0.00 0.00 0 0.0000 0.000000 91 to 110 months 0 0.00 0.00 0 0.0000 0.000000 111 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 170 months 1 ~~489~~488,~~545~~004.74 0.05 ~~166~~165 8.6250 1.300000 171 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 months or greater 1 1,~~907~~904,~~177~~335.2100 0.20 ~~239~~238 7.9900 1.280000 Totals 2 2,~~396~~392,~~722~~339.9574 0.25 ~~224~~223 8.~~1197~~1195 1.~~284085~~284080

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 170 months or less 0 0.00 0.00 0 0.0000 0.000000 171 to 180 months 1 1,~~006~~004,~~904~~003.2374 0.10 ~~114~~113 7.8500 1.420000 181 to 240 months 4 1211,~~011~~992,~~582~~388.2248 1.25 ~~118~~117 7.~~6229~~6230 1.462880 241 to 270 months 3 10,~~634~~623,~~684~~585.3029 1.11 ~~119~~118 8.3634 1.~~442343~~442356 271 to 290 months 57 1520,~~390~~414,~~347~~764.5808 12.6013 ~~147~~137 8.~~3847~~3479 1.~~289031~~279405 291 to 300 months 2321 ~~124~~119,~~734~~589,~~392~~457.4306 12.9845 ~~114~~113 7.~~9600~~9485 1.~~381794~~644221 301 to 330 months 2 7,~~275~~269,~~899~~730.6662 0.76 ~~108~~107 7.0775 1.302469 331 to 350 months 512 2576,~~083~~088,~~003~~203.6918 27.6192 ~~109~~110 87.~~2844~~9886 1.~~216492~~339676 351 months or greater 9891 ~~762~~711,~~587~~159,~~255~~995.1693 7974.3404 ~~114~~113 7.~~5585~~5381 1.~~406472~~424168 Totals 141 958,~~724~~142,~~069~~128.2738 99.75 ~~114~~113 7.6494 1.~~396735~~441598

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 ~~135~~133 ~~897~~837,~~453~~954,~~470~~035.4137 9387.3824 ~~115~~114 7.~~6514~~6317 1.~~375167~~372128 1 year or less 810 63122,~~667~~580,~~321~~432.8175 612.6276 ~~114~~115 7.~~6387~~7792 1.~~696515~~913418 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 143 ~~961~~960,~~120~~534,~~792~~468.2212 100.00 ~~115~~114 7.6505 1.~~396454~~441206 (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 30227358 1 RT Plano TX 431,~~718~~429.0642 49,~~474~~763.9155 6.775% 30227062 2 OF Indianapolis IN ~~315~~314,~~105~~949.5741 23,~~399~~555.2238 7.750% 30227049 3 LO Bloomington MN ~~281~~280,~~123~~897.2931 32,~~121~~347.3331 8.170% 30227411 4 OF Greenwood Village CO 167,~~253~~162.5518 14,~~186~~277.2865 7.480% 30227359 5 RT Augusta GA ~~159~~158,~~061~~971.0026 14,~~216~~306.9468 7.330% 30226376 6 RT Chino CA 150,~~212~~130.4943 12,~~537~~619.7480 7.600% 30227038 7 OF Brooklyn NY 130,~~821~~744.0035 12,~~293~~370.6126 7.240% 30227031 8 IN Denver PA 134,~~855~~794.0531 8,~~773~~833.1791 8.040% 30227029 9 OF Richmond VA ~~122~~121,~~043~~975.7396 10,~~591~~659.9370 7.430% 30227145 10 IN Various Various 118,~~596~~540.5375 8,~~229~~285.8967 7.870% 30227184 11 LO Bethesda MD 123,~~690~~597.0003 12,~~853~~946.3936 8.400% 30226382 12 RT Huntington NY 110,~~405~~344.0860 9,~~277~~337.3078 7.570% 30227182 13 OF Rochester NY 112,~~354~~301.3331 7,~~834~~887.4042 7.860% 30227417 14 OF Schaumburg IL 114,~~278~~226.8398 7,~~526~~577.0994 8.000% 30227310 15 OF Norwalk CT 102,~~831~~777.4240 8,~~105~~159.3941 7.740% 30227196 16 RT Freehold NJ 100,~~620~~572.8316 7,~~255~~304.9259 7.790% 30227198 17 MF Various CA 89,~~499~~448.0774 78,~~962~~013.9932 7.340% 30224870 18 OF Memphis TN 84,~~453~~418.3501 4,~~896~~931.6195 8.380% 30227067 19 OF Various MD 77,~~203~~167.9425 5,~~414~~451.4110 7.870% 30227288 20 RT Newport News VA 79,~~930~~895.8039 4,~~948~~983.3778 8.310% 30227169 21 OF Various TN 76,~~893~~861.3569 4,~~466~~498.5723 8.230% 30227360 22 OF Denver CO 72,~~292~~258.0060 4,~~896~~930.7010 7.920% 30227139 23 OF Riverside OH 72,~~425~~391.3376 4,~~910~~944.8037 7.940% 30227025 24 IN Various TX 61,~~673~~636.2464 5,~~862~~898.2181 7.250% 30227352 25 MF Kansas City MO 60,~~627~~591.7420 5,~~884~~939.5004 7.200% 30227407 26 OF Florence SC 62,~~865~~803.1645 9,~~555~~617.9869 7.500% 30227305 27 RT Chula Vista CA 66,~~059~~002.7464 8,~~146~~203.0313 8.140% 30227324 28 MH Lewisville TX 59,~~350~~319.6921 4,~~753~~785.6614 7.690% 30227147 29 OF Brooklyn NY 61,~~806~~779.6734 3,~~933~~960.2053 8.070% 30227406 30 OF Tarzana CA 59,~~817~~788.7691 4,~~203~~232.7459 7.970% 30227293 31 MF Mount Prospoect IL 55,~~571~~540.0953 4,~~680~~711.8238 7.580% 30227058 32 RT Tampa FL 54,~~137~~109.0585 4,~~096~~124.8000 7.710% 30227297 33 MH Hartland Township MI 47,~~645~~613.7799 5,~~310~~341.0684 6.950% 30226517 34 MF Portland OR 49,~~618~~590.8521 4,~~518~~547.9256 7.360% 30227361 35 OF Austin TX 50,292.33 04,273.0085 7.440% 30227347 36 OF Gaithersburg MD 47,~~045~~018.5405 4,~~372~~399.2877 7.300% 30227308 37 OF Lakewood CO 47,~~294~~266.4942 4,~~429~~457.5057 7.360% 30227322 38 MH Stone Mountain GA 4847,~~008~~982.1165 3,~~845~~870.1864 7.690% 30227052 39 RT Ft. Smith AR 48,~~426~~403.9031 3,~~503~~527.5009 7.820% 30227273 40 RT Long Beach CA 4847,~~021~~999.9909 3,~~384~~406.0393 7.860% 30227329 41 OF Fairfax VA 47,~~695~~672.5446 3,~~375~~398.4957 7.940% 30227318 42 IN El Cajon CA 42,~~717~~689.0798 4,~~419~~446.6170 7.120% 30227148 43 RT New Rochelle NY 46,~~472~~432.9646 6,~~007~~048.6515 7.830% 30227153 44 RT Deptford NJ 46,~~817~~796.7092 23,~~994~~014.0381 8.060% 30227351 45 OF Rocky Hill CT 41,~~741~~717.5764 3,~~775~~799.5447 7.360% 30227345 46 OF Arlington Heights IL 41,~~503~~480.1057 3,~~465~~488.9548 7.550% 30227325 47 IN El Paso TX 41,~~054~~014.8050 6,~~240~~280.6494 7.500% 30227307 48 RT High Point NC 42,~~939~~918.46 3,~~068~~089.30 7.950% 30227323 49 MH Grand Prairie TX 39,~~567~~546.1314 3,~~169~~190.1009 7.690% 30227330 50 RT Colorado Springs CO 38,~~121~~100.6126 3,~~306~~328.8520 7.500% 30227075 51 OF Knoxville TN 40,~~678~~660.2377 2,~~488~~505.1662 8.150% 30227208 52 IN Maspeth NY 35,~~236~~179.6784 8,~~869~~926.3922 7.440% 30227357 53 OF Avon CO 35,~~541~~522.8576 2,~~952~~971.6271 7.510% 30227416 54 MF Austintown OH 33,~~434~~405.0348 4,~~683~~711.0964 7.080% 30227076 55 RT Oakhurst NJ 38,~~068~~038.5300 4,~~333~~364.8639 8.180% 30226547 56 MF Wilmington NC 32,~~646~~626.4668 3,~~167~~187.7957 7.250% 30226943 57 RT Los Angeles CA 34,~~782~~742.0087 5,~~737~~776.5366 7.920% 30227319 58 MF Las Vegas NV 33,~~720~~702.1337 2,~~676~~693.0278 7.710% 30227181 59 MF Edwardsville IL 31,~~708~~690.3107 2,~~912~~930.6589 7.270% 30227034 60 RT Santa Clarita CA 35,~~268~~253.0104 2,~~119~~134.7168 8.200% 30227068 61 IN Clearwater FL 32,~~145~~116.9404 4,~~580~~610.4636 7.580% 30227028 62 RT Meridian MS 32,~~494~~478.8361 2,~~430~~446.2749 7.750% 30226516 63 RT Ann Arbor MI 3433,~~012~~997.4732 2,~~167~~182.2035 8.120% 30227317 64 RT Durham NC 33,~~623~~606.0195 2,~~303~~319.2531 8.100% 30227306 65 MF New Albany IN 31,~~184~~167.4664 2,~~550~~567.1800 7.660% 30227346 66 IN Milwaukee WI 29,~~234~~218.8216 2,~~614~~631.6531 7.400% 30227292 67 MF Bloomington IN 30,~~040~~024.6827 2,~~502~~518.0142 7.620% 30227290 68 RT Cary NC 31,~~819~~793.9334 3,~~748~~775.4302 8.240% 30227311 69 RT Frederick MD 29,~~040~~024.5952 2,~~468~~484.4956 7.560% 30227356 70 MF Louisville KY 25,~~559~~532.6364 4,~~478~~505.4948 7.000% 30227410 71 MF North Hollywood CA 26,~~654~~638.1355 2,~~471~~487.7331 7.320% 30227348 72 MF Louisville KY 26,~~164~~148.4188 2,~~486~~502.9952 7.250% 30227350 73 OF Shelton CT 25,~~859~~844.6574 2,~~360~~375.3021 7.340% 30227312 74 SS Mesa AZ 27,~~538~~513.8079 3,~~699~~724.3435 7.850% 30227026 75 OF Chino CA 26,~~988~~975.3420 1,~~945~~958.0620 7.850% 30227401 76 MF Columbus OH 24,~~918~~903.4869 2,~~369~~382.0291 7.250% 30224700 77 RT Palatine Bridge NY 28,~~338~~325.4787 1,~~768~~781.4505 8.270% 30227300 78 MH Cedar Point NC 25,226.90 0.00 7.370% 30227301 79 MF Glendale AZ 24,~~295~~281.5210 2,~~309~~323.3577 7.250% 30227336 80 MF Houston TX 24,~~159~~146.9546 2,~~086~~099.2877 7.510% 30226521 81 MF Greensboro NC 24,~~993~~981.0731 1,~~713~~724.0480 7.970% 30227138 82 LO Chattanooga TN 27,~~092~~066.6362 3,~~453~~479.0809 8.750% 30227408 83 MF Van Nuys CA 21,~~881~~868.4146 2,~~066~~078.0297 7.280% 30227071 84 MF Winchester VA 20,~~455~~419.1051 5,~~905~~940.0665 7.000% 30227353 85 MF Mt. Vernon IL 20,~~869~~856.2384 1,~~983~~996.6807 7.250% 30227272 86 RT Henderson NV 23,330.0908 02,600.0063 8.210% 30227074 87 RT Malone NY 22,~~149~~138.5172 1,~~606~~617.2201 7.800% 30227295 88 MF Los Angeles CA 21,~~744~~733.7526 1,~~737~~748.4392 7.680% 30227287 89 RT Pompano Beach FL 23,~~157~~146.0855 1,~~471~~482.8639 8.310% 30227334 90 MF Garland TX 20,~~202~~190.4259 1,~~866~~878.4831 7.360% 30227321 91 MH Arlington TX 2120,~~003~~992.5541 1,~~682~~693.2741 7.690% 30227335 92 MF Dallas TX 18,~~939~~928.7768 1,~~749~~760.8291 7.360% 30227354 93 MF Warner Robins GA 18,~~130~~119.2060 1,~~692~~702.2787 7.270% 30227343 94 MF Upper Allen Townshi PA 18,~~250~~232.6344 2,~~879~~897.2241 7.340% 30227405 95 OF Tarzana CA 19,~~346~~337.7744 1,~~359~~368.6194 7.970% 30227415 96 MF Pontiac MI 17,~~783~~766.5215 2,~~726~~743.4582 7.400% 30227344 97 MH Yucca Valley CA 17,~~459~~450.3625 1,~~379~~388.2839 7.670% 30227030 98 LO Chattanooga TN 2019,~~024~~997.1579 3,~~478~~505.8016 8.800% 30227050 99 LO Hixson TN 20,~~257~~244.7650 1,~~717~~730.2450 8.970% 30227327 100 IN Escondido CA 17,~~364~~355.9082 1,~~368~~377.4149 7.710% 30227409 101 MF Van Nuys CA 15,~~629~~620.5833 1,~~475~~484.7398 7.280% 30227333 102 MF Garland TX 15,~~783~~773.1490 1,~~458~~467.1943 7.360% 30227355 103 MF Baltimore MD 14,~~631~~622.9086 1,~~480~~489.6973 7.090% 30224701 104 LO Towson MD 18,~~709~~697.9516 1,~~628~~641.3514 9.120% 30227146 105 IN Union NJ 15,~~853~~846.6346 1,~~038~~046.9916 8.010% 30227338 106 OF Los Angeles CA 14,~~875~~867.4734 1,~~253~~261.7487 7.530% 30226518 107 MH Jacksonville FL 13,~~237~~229.5990 1,~~216~~224.5322 7.340% 30227349 108 MF Westminster MD 13,~~337~~324.6461 2,~~044~~057.8487 7.400% 30227328 109 MF Columbus GA 12,~~605~~597.7855 1,~~365~~373.5780 7.000% 30227413 110 MF Lafayette LA 13,~~240~~233.9296 1,~~055~~062.7975 7.650% 30227412 111 MF Lafayette LA 12,~~978~~971.0726 1,~~034~~041.8465 7.650% 30227171 112 LO Forest Park GA 14,~~793~~779.4658 1,~~829~~843.3826 8.810% 30227073 113 RT Clay NY 13,~~491~~485.5148 ~~871~~877.3134 8.040% 30227170 114 RT Ithaca NY 13,~~141~~121.3391 2,~~822~~842.7921 7.990% 30227316 115 RT Moncks Corner SC 13,~~967~~961.4883 ~~763~~768.2489 8.590% 30227302 116 RT Arlington TX 10,~~946~~937.6179 1,~~448~~457.5840 7.070% 30227339 117 OF Washington DC 11,~~750~~744.4316 ~~958~~965.9219 7.600% 30227065 118 IN Sunrise FL 10,~~845~~835.2591 1,~~376~~386.8923 7.880% 30227340 119 MF Various VA 10,~~156~~146.5278 1,~~503~~512.0983 7.520% 30227337 120 IN West Chicago IL 9,~~454~~449.4330 ~~783~~788.6578 7.600% 30227303 121 MF Toledo OH 10,~~807~~799.4426 1,~~070~~079.9008 8.875% 30227341 122 MF Nampa ID 8,~~840~~835.0524 ~~741~~746.6445 7.540% 30227314 123 MF Tucson AZ 9,~~025~~020.0934 ~~716~~720.2398 7.710% 30227023 124 MF Fort Worth TX 8,~~626~~617.2096 1,~~276~~284.2852 7.500% 30227206 125 MF Chattanooga TN 8,~~453~~449.6144 ~~627~~631.2845 7.730% 30227342 126 MH Bakersfield CA 7,~~957~~953.9284 ~~614~~618.1624 7.720% 30227296 127 MH Sarasota FL 8,~~430~~423.6748 1,~~014~~021.7089 8.230% 30227299 128 MH Sherwood AR 7,~~384~~376.1798 1,~~114~~121.2342 7.500% 30227332 129 MF Aurora CO 7,~~314~~310.1428 ~~584~~588.4127 7.680% 30227414 130 MF Houston TX 7,~~137~~133.1732 ~~591~~595.8974 7.550% 30227032 131 MF Portsmouth VA 7,~~194~~191.7712 ~~548~~551.3398 7.710% 30227294 132 MF Waltham MA 6,~~825~~806.8739 2,~~881~~900.0149 7.850% 30227291 133 RT Soldotna AK 7,~~204~~198.3048 ~~800~~806.8567 8.430% 30227289 134 MF Pascagoula MS 6,~~165~~162.3335 ~~432~~435.2826 7.990% 30227298 135 MH Baker LA 4,~~842~~837.6976 ~~784~~788.0598 7.300% 30227320 136 MF Tallahassee FL 4,~~822~~820.8513 ~~421~~423.2698 7.500% 30227326 137 MF Baton Rouge LA 4,~~761~~758.1851 ~~413~~415.0168 7.500% 30227309 138 RT Dallas TX 3,~~962~~959.3703 ~~473~~476.5185 8.200% 30227331 139 MF Little Mountain SC 3,~~435~~431.2590 ~~518~~521.3570 7.500% 30227180 140 MF Burlington NC 3,~~555~~553.4475 ~~249~~251.3504 7.870% 30227313 141 MH Inverness FL 3,~~254~~249.5417 ~~816~~821.3471 7.640% 30227304 142 MF Downey CA 3,~~529~~518.61 1,~~530~~541.00 8.625% 30227315 143 MF North Miami Beach FL 3,~~147~~144.4964 ~~421~~424.3116 7.860% Totals 6,~~335~~331,~~492~~707.6313 ~~575~~586,~~647~~324.0209

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 30227358 N/A 07/10/2011 N 7473,~~000~~950,~~000~~525.0009 73,~~950~~900,~~525~~761.0954 0709/0110/2001 30227062 06/01/2011 06/01/2031 N 47,~~216~~193,~~651~~252.4624 47,~~193~~169,~~252~~696.2486 0809/01/2001 30227049 06/01/2011 06/01/2026 N 39,~~959~~926,~~088~~967.7138 39,~~926~~894,~~967~~620.3807 0809/01/2001 30227411 N/A 05/01/2011 N 25,~~966~~952,~~568~~382.8153 25,~~952~~938,~~382~~104.5388 0809/01/2001 30227359 N/A 07/01/2011 N 25,~~200~~185,~~000~~783.0006 25,~~185~~171,~~783~~476.0638 0809/01/2001 30226376 01/01/2011 01/01/2031 N 22,~~952~~940,~~671~~134.8612 22,~~940~~927,~~134~~514.1232 0809/01/2001 30227038 06/01/2011 06/01/2031 N 20,~~983~~971,~~585~~291.3978 20,~~971~~958,~~291~~921.7852 0809/01/2001 30227031 05/01/2011 05/01/2031 N 19,~~478~~469,~~340~~567.7861 19,~~469~~460,~~567~~733.6170 0809/01/2001 30227029 05/01/2011 05/01/2031 N 19,~~075~~064,~~127~~535.7885 19,~~064~~053,~~535~~876.8515 0809/01/2001 30227145 07/01/2011 07/01/2031 N 17,~~500~~491,~~000~~770.0011 17,~~491~~483,~~770~~484.1144 0910/01/2001 30227184 07/01/2011 07/01/2026 N 17,~~100~~087,~~000~~146.0061 17,~~087~~074,~~146~~200.6125 0809/01/2001 30226382 02/01/2011 02/01/2031 N 16,~~936~~927,~~902~~624.2696 16,~~927~~918,~~624~~287.9618 0809/01/2001 30227182 07/01/2011 07/01/2031 N 16,~~600~~592,~~000~~165.0060 16,~~592~~584,~~165~~278.6018 0810/01/2001 30227417 N/A 06/01/2011 N 16,~~588~~581,~~861~~335.7566 16,~~581~~573,~~335~~757.6672 0809/01/2001 30227310 12/01/2010 12/01/2030 N 15,~~428~~420,~~570~~465.7435 15,~~420~~412,~~465~~305.3594 0809/01/2001 30227196 07/01/2011 07/01/2031 N 1514,~~000~~992,~~000~~744.0008 14,~~992~~985,~~744~~439.0849 0809/01/2001 30227198 07/01/2011 07/01/2031 N 14,~~160~~152,~~000~~037.0001 14,~~152~~144,~~037~~023.0169 0809/01/2001 30224870 12/01/2010 12/01/2030 N 11,~~703~~698,~~443~~546.1857 11,~~698~~693,~~546~~614.5762 0809/01/2001 30227067 06/01/2011 06/01/2031 N 11,~~392~~386,~~146~~732.6524 11,~~386~~381,~~732~~281.2414 0809/01/2001 30227288 09/01/2010 09/01/2030 N 11,~~170~~165,~~020~~072.4003 11,~~165~~160,~~072~~088.0325 08/01/2001 30227169 07/01/2006 07/01/2031 N 10,~~850~~845,~~000~~533.0043 10,~~845~~841,~~533~~035.4320 0809/01/2001 30227360 N/A 07/01/2011 N 10,~~600~~595,~~000~~103.0030 10,~~595~~590,~~103~~173.3020 08/01/2001 30227139 06/01/2011 06/01/2031 N 10,~~592~~587,~~800~~889.5474 10,~~587~~582,~~889~~945.7437 0809/01/2001 30227025 04/01/2011 04/01/2031 N 9,~~878~~872,~~695~~832.1392 9,~~872~~866,~~832~~934.9211 0809/01/2001 30227352 N/A 04/01/2011 N 9,~~778~~772,~~667~~782.2373 9,~~772~~766,~~782~~843.7369 0809/01/2001 30227407 01/01/2009 01/01/2026 N 9,~~733~~724,~~960~~404.8587 9,~~724~~714,~~404~~787.8718 0809/01/2001 30227305 N/A 11/01/2015 N 9,~~424~~416,~~390~~244.1310 9,~~416~~408,~~244~~040.1097 08/01/2001 30227324 01/01/2008 01/01/2031 N 8,~~962~~957,~~728~~974.6397 8,~~957~~953,~~974~~189.9783 0809/01/2001 30227147 06/01/2011 06/01/2031 N 8,~~894~~890,~~112~~179.6343 8,~~890~~886,~~179~~218.4390 0709/01/2001 30227406 N/A 01/01/2011 N 8,~~715~~711,~~908~~704.2753 8,~~711~~707,~~704~~471.5394 0809/01/2001 30227293 01/01/2011 01/01/2031 N 8,~~513~~509,~~742~~061.0725 8,~~509~~504,~~061~~349.2587 0809/01/2001 30227058 06/01/2011 06/01/2031 N 8,~~154~~150,~~194~~097.1535 8,~~150~~145,~~097~~973.35 0809/01/2001 30227297 01/01/2011 01/01/2031 N 7,~~961~~955,~~232~~922.5650 7,~~955~~950,~~922~~580.5066 0809/01/2001 30226517 03/01/2011 03/01/2031 N 7,~~829~~824,~~061~~542.4149 7,~~824~~819,~~542~~994.4993 0809/01/2001 30227361 N/A 08/01/2011 N 7,850,000.00 7,~~850~~845,~~000~~726.0015 0809/01/2001 30227347 04/01/2011 04/01/2031 N 7,~~484~~479,~~044~~672.5123 7,~~479~~475,~~672~~272.2346 0809/01/2001 30227308 N/A 12/01/2010 N 7,~~462~~457,~~314~~884.0757 7,~~457~~453,~~884~~427.5700 0809/01/2001 30227322 01/01/2008 01/01/2031 N 7,~~249~~246,~~851~~006.6648 7,~~246~~242,~~006~~135.4884 0809/01/2001 30227052 05/01/2011 05/01/2031 N 7,~~191~~188,~~520~~017.7424 7,~~188~~184,~~017~~490.2415 0809/01/2001 30227273 06/01/2011 06/01/2031 N 7,~~095~~091,~~098~~714.9895 7,~~091~~088,~~714~~308.9502 0809/01/2001 30227329 02/01/2011 02/01/2031 N 6,~~975~~972,~~864~~489.7425 6,~~972~~969,~~489~~090.2568 0809/01/2001 30227318 N/A 01/01/2011 N 6,~~967~~962,~~264~~845.6504 6,~~962~~958,~~845~~398.0434 0809/01/2001 30227148 06/01/2011 06/01/2026 N 6,~~892~~886,~~541~~534.8924 6,~~886~~880,~~534~~486.2409 0809/01/2001 30227153 06/01/2011 06/01/2031 N 6,~~745~~742,~~525~~531.7774 6,~~742~~739,~~531~~516.7493 0809/01/2001 30227351 N/A 04/01/2011 N 6,~~586~~582,~~152~~376.3783 6,~~582~~578,~~376~~577.8336 0809/01/2001 30227345 N/A 03/01/2011 N 6,~~383~~380,~~728~~262.8994 6,~~380~~376,~~262~~774.9446 0809/01/2001 30227325 N/A 01/01/2011 N 6,~~356~~350,~~872~~631.3874 6,~~350~~344,~~631~~350.7480 0809/01/2001 30227307 12/01/2010 12/01/2030 N 6,~~272~~269,~~350~~281.0575 6,~~269~~266,~~281~~192.7545 0708/01/2001 30227323 01/01/2008 01/01/2031 N 5,~~975~~971,~~152~~983.4535 5,~~971~~968,~~983~~793.3526 0809/01/2001 30227330 N/A 02/10/2011 N 5,~~902~~899,~~701~~394.5974 5,~~899~~896,~~394~~066.7454 0809/0110/2001 30227075 06/01/2011 06/01/2031 N 5,~~796~~793,~~225~~737.2812 5,~~793~~791,~~737~~231.1250 0809/01/2001 30227208 07/01/2011 07/01/2021 N 5,~~500~~491,~~000~~130.0061 5,~~491~~482,~~130~~204.6139 0809/01/2001 30227357 N/A 06/01/2011 N 5,~~495~~492,~~926~~973.3674 5,~~492~~490,~~973~~002.7403 0809/01/2001 30227416 N/A 04/01/2011 N 5,~~483~~479,~~985~~301.0798 5,~~479~~474,~~301~~590.9834 0809/01/2001 30227076 06/01/2011 06/01/2026 N 5,~~404~~400,~~475~~141.7892 5,~~400~~395,~~141~~777.9253 0809/01/2001 30226547 02/01/2011 02/01/2031 N 5,~~229~~226,~~243~~075.6788 5,~~226~~222,~~075~~888.8831 0809/01/2001 30226943 07/01/2011 01/01/2024 N 5,~~100~~094,~~000~~262.0047 5,~~094~~088,~~262~~485.4781 0809/01/2001 30227319 N/A 01/01/2011 N 5,~~078~~076,~~970~~294.8280 5,~~076~~073,~~294~~601.8002 0809/01/2001 30227181 N/A 07/01/2011 N 5,~~065~~062,~~000~~087.0035 5,~~062~~059,~~087~~156.3546 0809/01/2001 30227034 N/A 05/01/2011 N 4,~~994~~992,~~682~~562.5685 4,~~992~~990,~~562~~428.8517 08/01/2001 30227068 05/01/2011 05/01/2026 N 4,~~924~~920,~~903~~322.2781 4,~~920~~915,~~322~~712.8145 0809/01/2001 30227028 N/A 05/01/2011 N 4,~~869~~866,~~152~~722.5831 4,~~866~~864,~~722~~275.3182 0809/01/2001 30226516 03/01/2011 03/01/2031 N 4,~~864~~862,~~329~~161.0080 4,~~862~~859,~~161~~979.8045 0809/01/2001 30227317 N/A 09/01/2010 N 4,~~820~~818,~~503~~200.7348 4,~~818~~815,~~200~~881.4817 0809/01/2001 30227306 12/01/2010 12/01/2030 N 4,~~727~~725,~~703~~153.9375 4,~~725~~722,~~153~~586.75 0809/01/2001 30227346 N/A 03/01/2011 N 4,~~587~~585,~~852~~238.6803 4,~~585~~582,~~238~~606.0372 0809/01/2001 30227292 N/A 12/01/2010 N 4,~~578~~575,~~209~~707.2926 4,~~575~~573,~~707~~188.2884 0809/01/2001 30227290 12/01/2010 12/01/2025 N 4,~~484~~480,~~488~~739.0966 4,~~480~~476,~~739~~964.6664 08/01/2001 30227311 01/01/2011 01/01/2031 N 4,~~460~~458,~~919~~451.8233 4,~~458~~455,~~451~~966.3377 08/01/2001 30227356 N/A 05/01/2006 N 4,~~240~~235,~~307~~829.7021 4,~~235~~231,~~829~~323.2173 0809/01/2001 30227410 N/A 03/01/2011 N 4,~~228~~226,~~576~~105.9219 4,~~226~~223,~~105~~617.1988 0809/01/2001 30227348 N/A 04/01/2011 N 4,~~190~~188,~~961~~474.5859 4,~~188~~185,~~474~~972.5907 0809/01/2001 30227350 04/01/2011 04/01/2031 N 4,~~091~~088,~~357~~997.7949 4,~~088~~086,~~997~~622.4928 0809/01/2001 30227312 01/01/2011 01/01/2026 N 4,~~073~~070,~~954~~254.3298 4,~~070~~066,~~254~~530.9863 0809/01/2001 30227026 N/A 04/01/2011 N 3,~~992~~990,~~522~~577.7165 3,~~990~~988,~~577~~619.6545 0809/01/2001 30227401 04/01/2011 04/01/2031 N 3,~~991~~989,~~391~~022.9795 3,~~989~~986,~~022~~640.9504 0809/01/2001 30224700 N/A 10/01/2010 N 3,~~979~~977,~~345~~576.4499 3,~~977~~975,~~576~~795.9994 0809/01/2001 30227300 N/A 04/01/2006 N 3,975,000.00 3,975,000.00 08/01/2001 30227301 N/A 04/01/2011 N 3,~~891~~889,~~607~~297.1883 3,~~889~~886,~~297~~974.8306 0809/01/2001 30227336 02/01/2011 02/01/2031 N 3,~~735~~733,~~914~~828.9769 3,~~733~~731,~~828~~728.6992 0809/01/2001 30226521 N/A 03/01/2011 N 3,~~641~~639,~~682~~969.0501 3,~~639~~638,~~969~~244.0121 0809/01/2001 30227138 N/A 06/01/2011 N 3,~~595~~592,~~704~~251.2921 3,~~592~~588,~~251~~772.2112 0809/01/2001 30227408 N/A 03/01/2011 N 3,~~490~~488,~~476~~410.2624 3,~~488~~486,~~410~~331.2427 0809/01/2001 30227071 N/A 06/01/2011 N 3,~~393~~387,~~473~~568.1711 3,~~387~~381,~~568~~627.1146 0809/01/2001 30227353 N/A 04/01/2006 N 3,~~342~~340,~~790~~807.7507 3,~~340~~338,~~807~~811.0700 0809/01/2001 30227272 N/A 08/01/2011 N 3,300,000.00 3,~~300~~297,~~000~~399.0037 09/01/2001 30227074 N/A 06/01/2011 N 3,~~297~~296,~~694~~088.2705 3,~~296~~294,~~088~~471.0504 0809/01/2001 30227295 N/A 02/01/2011 N 3,~~288~~286,~~016~~278.1673 3,~~286~~284,~~278~~529.7381 0809/01/2001 30227287 06/01/2010 06/01/2030 N 3,~~236~~234,~~112~~640.2337 3,~~234~~233,~~640~~157.3798 08/01/2001 30227334 02/01/2011 02/01/2031 N 3,~~187~~185,~~619~~752.4193 3,~~185~~183,~~752~~874.9362 0809/01/2001 30227321 01/01/2008 01/01/2031 N 3,~~171~~170,~~810~~127.0679 3,~~170~~168,~~127~~434.7938 0809/01/2001 30227335 02/01/2011 02/01/2031 N 2,~~988~~986,~~393~~643.2240 2,~~986~~984,~~643~~882.4049 0809/01/2001 30227354 05/01/2011 05/01/2031 N 2,~~896~~894,~~068~~376.9366 2,~~894~~892,~~376~~673.6679 0809/01/2001 30227343 03/01/2011 03/01/2026 N 2,~~887~~884,~~504~~625.7856 2,~~884~~881,~~625~~728.5615 0809/01/2001 30227405 N/A 01/01/2011 N 2,~~818~~817,~~973~~614.7716 2,~~817~~816,~~614~~245.1622 0809/01/2001 30227415 04/01/2011 04/01/2026 N 2,~~790,~~788,061.4196 2,~~788~~785,~~061~~318.9614 08/01/2001 30227344 N/A 03/01/2011 N 2,~~643~~642,~~466~~087.9163 2,~~642~~640,~~087~~699.6324 0809/01/2001 30227030 N/A 05/01/2011 N 2,~~642~~639,~~483~~004.4565 2,~~639~~635,~~004~~499.6549 0809/01/2001 30227050 N/A 06/01/2011 N 2,~~622~~620,~~646~~929.8864 2,~~620~~619,~~929~~199.6414 0809/01/2001 30227327 N/A 02/01/2011 N 2,~~615~~614,~~524~~155.1574 2,~~614~~612,~~155~~778.7425 0809/01/2001 30227409 N/A 03/01/2011 N 2,~~493~~491,~~197~~721.3259 2,~~491~~490,~~721~~236.5961 0809/01/2001 30227333 02/01/2011 02/01/2031 N 2,~~490~~488,~~327~~869.6546 2,~~488~~487,~~869~~402.4603 0809/01/2001 30227355 N/A 05/01/2011 N 2,~~396~~395,~~598~~118.8617 2,~~395~~393,~~118~~628.1744 0809/01/2001 30224701 N/A 10/01/2010 N 2,~~382~~380,~~420~~792.8449 2,~~380~~379,~~792~~151.4935 0809/01/2001 30227146 N/A 06/01/2011 N 2,~~298~~297,~~459~~420.8889 2,~~297~~296,~~420~~374.8973 0809/01/2001 30227338 N/A 03/01/2011 N 2,~~294~~292,~~122~~868.6995 2,~~292~~291,~~868~~607.95 08 09/01/2001 30226518 N/A 03/01/2011 N 2,~~094~~093,~~370~~153.5299 2,~~093~~091,~~153~~929.9977 0809/01/2001 30227349 04/01/2011 04/01/2026 N 2,~~093,~~091,046.3046 2,~~091~~088,~~046~~988.4659 0709/01/2001 30227328 N/A 02/01/2011 N 2,~~091~~089,~~281~~915.0043 2,~~089~~088,~~915~~541.4363 0809/01/2001 30227413 03/01/2016 03/01/2031 N 2,~~010~~008,~~006~~950.7394 2,~~008~~007,~~950~~888.9419 0809/01/2001 30227412 03/01/2016 03/01/2031 N 1,~~970~~969,~~105~~070.8399 1,~~969~~968,~~070~~029.9934 0809/01/2001 30227171 N/A 07/01/2011 N 1,~~950~~948,~~000~~170.0062 1,~~948~~946,~~170~~327.6236 08/01/2001 30227073 N/A 06/01/2006 N 1,~~948~~947,~~702~~830.1887 1,~~947~~946,~~830~~953.8753 0809/01/2001 30227170 N/A 07/01/2021 N 1,~~910~~907,~~000~~177.0021 1,~~907~~904,~~177~~335.2100 0809/01/2001 30227316 N/A 07/01/2010 N 1,~~888~~887,~~277~~513.0682 1,~~887~~886,~~513~~744.8293 0809/01/2001 30227302 N/A 08/05/2008 N 1,~~798~~796,~~046~~597.2668 1,~~796~~795,~~597~~140.6828 08/0105/2001 30227339 N/A 03/01/2011 N 1,~~795~~794,~~481~~522.8391 1,~~794~~793,~~522~~557.9172 0809/01/2001 30227065 N/A 06/01/2011 N 1,~~598~~596,~~284~~907.5364 1,~~596~~595,~~907~~521.6441 0809/01/2001 30227340 N/A 03/01/2016 N 1,~~568~~566,~~439~~936.5950 1,~~566~~565,~~936~~423.5067 0809/01/2001 30227337 N/A 02/01/2011 N 1,~~444~~443,~~650~~866.0843 1,443,~~866~~077.4365 0809/01/2001 30227303 N/A 06/01/2010 N 1,~~414~~413,~~149~~079.9505 1,~~413~~411,~~079~~999.0597 0809/01/2001 30227341 N/A 03/01/2011 N 1,~~361~~360,~~520~~779.8319 1,360,~~779~~032.1974 0809/01/2001 30227314 N/A 01/01/2011 N 1,~~359~~358,~~371~~655.6138 1,~~358~~357,~~655~~934.3840 0809/01/2001 30227023 N/A 04/01/2011 N 1,~~335~~334,~~669~~393.4517 1,~~334~~333,~~393~~108.1765 08/01/2001 30227206 N/A 07/01/2011 N 1,~~270~~269,~~000~~372.0072 1,~~269~~268,~~372~~741.7227 0809/01/2001 30227342 N/A 03/01/2011 N 1,~~197~~196,~~079~~465.6549 1,~~196~~195,~~465~~847.4925 0809/01/2001 30227296 N/A 10/01/2010 N 1,~~189~~188,~~605~~591.9627 1,~~188~~187,~~591~~569.2638 08/01/2001 30227299 02/01/2011 02/01/2026 N 1,~~143~~142,~~355~~241.7148 1,~~142~~141,~~241~~120.4806 0809/01/2001 30227332 N/A 02/01/2011 N 1,105,~~969~~384.0867 1,~~105~~104,~~384~~796.6740 0709/01/2001 30227414 N/A 04/01/2011 N 1,097,~~792~~200.0011 1,~~097~~096,~~200~~604.1137 0809/01/2001 30227032 05/01/2011 05/01/2031 N 1,083,~~684~~136.9663 1,~~083~~082,~~136~~584.6365 0809/01/2001 30227294 N/A 02/01/2011 N 1,~~009~~006,~~785~~904.2423 1,~~006~~004,~~904~~003.2374 0809/01/2001 30227291 N/A 11/01/2010 N ~~992,441.53~~ 991,640.68 08990,834.01 09/01/2001 30227289 N/A 12/01/2010 N ~~896~~895,~~086~~654.8557 895,~~654~~219.5731 08/01/2001 30227298 02/01/2011 02/01/2026 N ~~770,378.67~~ 769,594.62 08768,805.64 09/01/2001 30227320 N/A 01/01/2011 N 746,~~764~~343.3812 ~~746~~745,~~343~~919.1214 0809/01/2001 30227326 N/A 02/01/2011 N ~~737~~736,~~215~~802.0403 736,~~802~~386.0335 0809/01/2001 30227309 12/01/2010 12/01/2025 N ~~561~~560,~~154~~680.1261 560,~~680~~203.6176 0809/01/2001 30227331 N/A 02/01/2011 N 531,~~908~~390.9863 ~~531~~530,~~390~~868.6393 0809/01/2001 30227180 06/01/2011 06/01/2031 N 524,~~638~~388.3498 524,~~388~~137.9894 0809/01/2001 30227313 N/A 01/01/2011 N ~~494~~493,~~695~~878.1985 493,~~878~~057.8514 0809/01/2001 30227304 N/A 06/01/2015 N ~~491~~489,~~075~~545.74 ~~489~~488,~~545~~004.74 0708/01/2001 30227315 N/A 01/01/2011 N ~~465~~464,~~032~~610.0574 464,~~610~~186.7458 0809/01/2001 Totals 961,~~696~~120,~~439~~792.2521 ~~961~~960,~~120~~534,~~792~~468.2212

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 09/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

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

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 09/17/2001 7.650540% 7.553362% 114 08/15/2001 7.650533% 7.553354% 115 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 ~~30227358~~30227288 120 0 0708/01/2001 ~~481~~84,~~192~~879.9717 ~~481~~84,~~192~~879.9717 B ~~30227147~~30227360 2922 0 0708/01/2001 6577,~~739~~188.8770 6577,~~739~~188.8770 AB 30227305 27 0 08/01/2001 74,205.77 74,205.77 B 30227307 48 0 0708/01/2001 46,007.76 46,007.76 B 30227034 60 0 08/01/2001 37,387.72 37,387.72 B 30227290 68 0 08/01/2001 35,568.36 35,568.36 B 30227311 69 0 08/01/2001 31,509.08 31,509.08 B 30227300 78 0 08/01/2001 25,226.90 25,226.90 B 30227287 89 0 08/01/2001 24,628.94 24,628.94 B 30227415 96 0 08/01/2001 20,509.97 20,509.97 B 30227171 112 0 08/01/2001 16,622.84 16,622.84 B 30227302 116 0 08/05/2001 12,395.19 12,395.19 A ~~30227349~~30227023 ~~108~~124 0 0708/01/2001 159,~~382~~902.48 159,~~382~~902.48 B ~~30227332~~30227296 ~~129~~127 0 0708/01/2001 79,~~898~~445.5537 79,~~898~~445.5537 B 30227289 134 0 08/01/2001 6,597.61 6,597.61 B 30227304 142 0 0708/01/2001 5,059.61 5,059.61 A Totals 616 ~~621~~517,~~281~~135.2447 ~~621~~517,~~281~~135.2447

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date ~~30227358~~30227288 7411,~~000~~165,~~000~~072.03 0.00 30227360 10,595,103.30 0.00 ~~30227147~~30227305 89,~~894~~416,~~112~~244.6310 0.00 30227307 6,~~272~~269,~~350~~281.0575 0.00 ~~30227349~~30227034 4,992,562.85 0.00 30227290 4,480,739.66 0.00 30227311 4,458,451.33 0.00 30227300 3,975,000.00 0.00 30227287 3,234,640.37 0.00 30227415 2,~~093~~788,~~091~~061.3096 0.00 ~~30227332~~30227171 1,~~105~~948,~~969~~170.0862 0.00 30227302 1,796,597.68 0.00 30227023 1,334,393.17 0.00 30227296 1,188,591.27 0.00 30227289 895,654.57 0.00 30227304 ~~491~~489,~~075~~545.74 0.00 Totals 9269,~~856~~028,~~598~~110.8040 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Deliquency Code: Total for Status Code = A (2 loans) 17,454.80 17,454.80 2,286,143.42 0.00 Total for Status Code = B (14 loans) 499,680.67 499,680.67 66,741,966.98 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 *Aggregate liquidation expenses also include outstanding P&I advances and unpaid fees (servicing, trustee, etc.)

Filing Compare · MORTGAGE PASS THROUGH CERTIFICATES SERIES 2001-CIBC2