8-K 1 gma01j01.txt SEPTEMBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): September 25, 2001 GMAC MORTGAGE CORPORATION Mortgage Pass-Through Certificates, Series 2001-J01 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-42510-02 Pooling and Servicing Agreement) (Commission 52-2289271 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, MD 21044 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On September 25, 2001 a distribution was made to holders of GMAC MORTGAGE CORPORATION, Mortgage Pass-Through Certificates, Series 2001-J01 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-J01 Trust, relating to the September 25, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. GMAC MORTGAGE CORPORATION Mortgage Pass-Through Certificates, Series 2001-J01 Trust By: Wells Fargo Bank Minnesota, N.A. as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: 10/4/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-J01 Trust, relating to the September 25, 2001 distribution. EX-99.1

GMAC Mortgage Corporation Mortgage Pass-Through Certificates Record Date: 78/31/01 Distribution Date: 89/2725/01 GMA Series: 2001-J01 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A-1 36185NHU7 SEN 7.00000% 6563,~~640~~315,~~826~~547.2756 ~~382~~369,~~904~~340.8269 24,~~325~~004,~~278~~642.7114 A-2 36185NHV5 SEN 6.75000% 6260,~~205~~001,~~123~~552.7330 ~~349~~337,~~903~~508.8273 23,~~203~~795,~~571~~035.4341 A-3 36185NHW3 SEN 7.25000% 6260,~~205~~001,~~123~~552.7330 ~~375~~362,~~822~~509.6238 23,~~203~~795,~~571~~035.4341 A-4 36185NHX1 SEN 7.00000% 16,~~599~~696,~~802~~634.0725 9697,~~832~~397.1803 (9697,~~832~~397.1803) A-5 36185NHY9 SEN 7.00000% 28,388,890.00 165,601.86 0.00 IO 36185NJA9 SEN-IO 0.~~67952~~66240% 0.00 ~~135~~128,~~799~~712.3283 0.00 PO 36185NHZ6 SEN-PO 0.00000% ~~403,~~402,944.2186 0.00 ~~457~~456.3612 M-1 36185NJC5 MEZ 7.00000% 5,~~091~~088,~~916~~187.7657 29,~~702~~681.8509 3,~~729~~757.1989 M-2 36185NJD3 MEZ 7.00000% 2,~~404~~402,~~460~~699.8992 14,~~026~~015.0275 1,~~760~~774.9752 M-3 36185NJE1 MEZ 7.00000% 1,~~414~~413,~~476~~440.6876 8,~~251~~245.1107 1,~~035~~043.9390 B-1 36185NJF8 SUB 7.00000% ~~990~~989,~~083~~358.8574 5,~~775~~771.4926 ~~725~~730.1169 B-2 36185NJG6 SUB 7.00000% ~~707~~706,~~188~~670.5259 4,~~125~~122.2725 ~~517~~521.9391 B-3 36185NJH4 SUB 7.00000% ~~707~~706,~~244~~726.3437 4,~~125~~122.5957 ~~517~~521.9795 R 36185NHG8 SEN-RE 7.00000% 0.00 0.00 0.00 Totals ~~246~~240,~~758~~114,~~539~~205.0522 1,~~572~~527,~~870~~028.9551 611,~~644~~506,~~333~~122.8591

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 6359,~~315~~310,~~547~~905.5642 24,~~708~~373,~~183~~982.5383 0.00 A-2 0.00 6056,~~001~~206,~~552~~516.3089 24,~~553~~132,~~475~~544.2514 0.00 A-3 0.00 6056,~~001~~206,~~552~~516.3089 24,~~579~~157,~~394~~544.0579 0.00 A-4 0.00 16,~~696~~794,~~634~~031.2528 0.00 0.00 A-5 0.00 28,388,890.00 165,601.86 0.00 IO 0.00 0.00 ~~135~~128,~~799~~712.3283 0.00 PO 0.00 402,~~944~~488.8673 ~~457~~456.3612 0.00 M-1 0.00 5,~~088~~084,~~187~~429.5768 33,~~432~~438.0498 0.00 M-2 0.00 2,~~402~~400,~~699~~925.9240 15,~~786~~790.9927 0.00 M-3 0.00 1,~~413~~412,~~440~~396.7686 9,~~287~~288.0497 0.00 B-1 0.00 ~~989~~988,~~358~~628.7405 6,~~500~~501.6095 0.00 B-2 0.00 706,~~670~~148.5968 4,~~643~~644.2016 0.00 B-3 0.00 706,~~726~~204.3742 4,~~643~~644.5652 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~240~~228,~~114~~608,~~205~~082.2230 813,~~217~~033,~~204~~151.8042 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1 78,614,771.00 6563,~~640~~315,~~826~~547.2756 6058,~~321~~756.1906 23,~~264~~945,~~957~~886.5208 0.00 0.00 A-2 74,500,000.00 6260,~~205~~001,~~123~~552.7330 5755,~~163~~680.9271 23,~~146~~739,~~407~~354.5170 0.00 0.00 A-3 74,500,000.00 6260,~~205~~001,~~123~~552.7330 5755,~~163~~680.9271 23,~~146~~739,~~407~~354.5170 0.00 0.00 A-4 16,124,000.00 16,~~599~~696,~~802~~634.0725 0.00 0.00 (9697,~~832~~397.1803) 0.00 A-5 28,388,890.00 28,388,890.00 0.00 0.00 0.00 0.00 IO 0.00 0.00 0.00 0.00 0.00 0.00 PO 405,576.79 ~~403,~~402,944.2186 ~~388~~391.5207 6865.8306 0.00 0.00 M-1 5,110,000.00 5,~~091~~088,~~916~~187.7657 3,~~729~~757.1989 0.00 0.00 0.00 M-2 2,413,000.00 2,~~404~~402,~~460~~699.8992 1,~~760~~774.9752 0.00 0.00 0.00 M-3 1,419,500.00 1,~~414~~413,~~476~~440.6876 1,~~035~~043.9390 0.00 0.00 0.00 B-1 993,600.00 ~~990~~989,~~083~~358.8574 ~~725~~730.1169 0.00 0.00 0.00 B-2 709,700.00 ~~707~~706,~~188~~670.5259 ~~517~~521.9391 0.00 0.00 0.00 B-3 709,756.08 ~~707~~706,~~244~~726.3437 ~~517~~521.9795 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 283,888,893.87 ~~246~~240,~~758~~114,~~539~~205.0522 ~~183~~178,~~324~~859.6541 611,~~557~~424,~~841~~660.3754 (9697,~~832~~397.1803) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-1 24,~~325~~004,~~278~~642.7114 6359,~~315~~310,~~547~~905.5642 0.~~80538996~~75444989 24,~~325~~004,~~278~~642.7114 A-2 23,~~203~~795,~~571~~035.4341 6056,~~001~~206,~~552~~516.3089 0.~~80538996~~75444989 23,~~203~~795,~~571~~035.4341 A-3 23,~~203~~795,~~571~~035.4341 6056,~~001~~206,~~552~~516.3089 0.~~80538996~~75444989 23,~~203~~795,~~571~~035.4341 A-4 (9697,~~832~~397.1803) 16,~~696~~794,~~634~~031.2528 1.~~03551440~~04155490 (9697,~~832~~397.1803) A-5 0.00 28,388,890.00 1.00000000 0.00 IO 0.00 0.00 0.00000000 0.00 PO ~~457~~456.3612 402,~~944~~488.8673 0.~~99351065~~99238600 ~~457~~456.3612 M-1 3,~~729~~757.1989 5,~~088~~084,~~187~~429.5768 0.~~99573142~~99499602 3,~~729~~757.1989 M-2 1,~~760~~774.9752 2,~~402~~400,~~699~~925.9240 0.~~99573142~~99499602 1,~~760~~774.9752 M-3 1,~~035~~043.9390 1,~~413~~412,~~440~~396.7686 0.~~99573143~~99499603 1,~~035~~043.9390 B-1 ~~725~~730.1169 ~~989~~988,~~358~~628.7405 0.~~99573142~~99499602 ~~725~~730.1169 B-2 ~~517~~521.9391 706,~~670~~148.5968 0.~~99573142~~99499603 ~~517~~521.9391 B-3 ~~517~~521.9795 706,~~726~~204.3742 0.~~99573134~~99499594 ~~517~~521.9795 R 0.00 0.00 0.00000000 0.00 Totals 611,~~644~~506,~~333~~122.8591 ~~240~~228,~~114~~608,~~205~~082.2230 0.~~84580345~~80527307 611,~~644~~506,~~333~~122.8591

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 78,614,771.00 ~~834~~805.~~96810377~~38996367 0.~~76730097~~74739212 2850.~~81083912~~19268046 0.00000000 A-2 74,500,000.00 ~~834~~805.~~96810376~~38996376 0.~~76730094~~74739208 2850.~~81083906~~19268054 0.00000000 A-3 74,500,000.00 ~~834~~805.~~96810376~~38996376 0.~~76730094~~74739208 2850.~~81083906~~19268054 0.00000000 A-4 16,124,000.00 ~~1029~~1035.~~50893513~~51440399 0.00000000 0.00000000 (6.~~00546887~~04050050) A-5 28,388,890.00 1000.00000000 0.00000000 0.00000000 0.00000000 IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PO 405,576.79 ~~994~~993.~~63830265~~51064936 0.~~95794436~~96423171 0.~~16970892~~16041352 0.00000000 M-1 5,110,000.00 ~~996~~995.~~46120548~~73142270 0.~~72978278~~73539922 0.00000000 0.00000000 M-2 2,413,000.00 ~~996~~995.~~46120597~~73142147 0.~~72978450~~73539992 0.00000000 0.00000000 M-3 1,419,500.00 ~~996~~995.~~46120465~~73142656 0.~~72978514~~73539979 0.00000000 0.00000000 B-1 993,600.00 ~~996~~995.~~46120169~~73142110 0.~~72978060~~73539654 0.00000000 0.00000000 B-2 709,700.00 ~~996~~995.~~46120896~~73142173 0.~~72978723~~73539524 0.00000000 0.00000000 B-3 709,756.08 ~~996~~995.~~46112225~~73133632 0.~~72978593~~73539349 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 2950.~~57814009~~94007257 ~~805~~754.~~38996367~~44989110 0.~~80538996~~75444989 2950.~~57814009~~94007257 A-2 0.00000000 2950.~~57814000~~94007262 ~~805~~754.~~38996376~~44989114 0.~~80538996~~75444989 2950.~~57814000~~94007262 A-3 0.00000000 2950.~~57814000~~94007262 ~~805~~754.~~38996376~~44989114 0.~~80538996~~75444989 2950.~~57814000~~94007262 A-4 0.00000000 (6.~~00546887~~04050050) 1,~~035~~041.~~51440399~~55490449 1.~~03551440~~04155490 (6.~~00546887~~04050050) A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO 0.00000000 1.~~12767794~~12462057 ~~993~~992.~~51064936~~38600414 0.~~99351065~~99238600 1.~~12767794~~12462057 M-1 0.00000000 0.~~72978278~~73539922 ~~995~~994.~~73142270~~99602348 0.~~99573142~~99499602 0.~~72978278~~73539922 M-2 0.00000000 0.~~72978450~~73539992 ~~995~~994.~~73142147~~99602155 0.~~99573142~~99499602 0.~~72978450~~73539992 M-3 0.00000000 0.~~72978514~~73539979 ~~995~~994.~~73142656~~99602677 0.~~99573143~~99499603 0.~~72978514~~73539979 B-1 0.00000000 0.~~72978060~~73539654 ~~995~~994.~~73142110~~99602456 0.~~99573142~~99499602 0.~~72978060~~73539654 B-2 0.00000000 0.~~72978723~~73539524 ~~995~~994.~~73142173~~99602649 0.~~99573142~~99499603 0.~~72978723~~73539524 B-3 0.00000000 0.~~72978593~~73539349 ~~995~~994.~~73133632~~99594283 0.~~99573134~~99499594 0.~~72978593~~73539349 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-1 78,614,771.00 7.00000% 6563,~~640~~315,~~826~~547.2756 ~~382~~369,~~904~~340.8269 0.00 0.00 A-2 74,500,000.00 6.75000% 6260,~~205~~001,~~123~~552.7330 ~~349~~337,~~903~~508.8273 0.00 0.00 A-3 74,500,000.00 7.25000% 6260,~~205~~001,~~123~~552.7330 ~~375~~362,~~822~~509.6238 0.00 0.00 A-4 16,124,000.00 7.00000% 16,~~599~~696,~~802~~634.0725 9697,~~832~~397.1803 0.00 0.00 A-5 28,388,890.00 7.00000% 28,388,890.00 165,601.86 0.00 0.00 IO 0.00 0.~~67952~~66240% ~~239~~233,~~813~~176,~~642~~651.0274 ~~135~~128,~~799~~712.3283 0.00 0.00 PO 405,576.79 0.00000% ~~403,~~402,944.2186 0.00 0.00 0.00 M-1 5,110,000.00 7.00000% 5,~~091~~088,~~916~~187.7657 29,~~702~~681.8509 0.00 0.00 M-2 2,413,000.00 7.00000% 2,~~404~~402,~~460~~699.8992 14,~~026~~015.0275 0.00 0.00 M-3 1,419,500.00 7.00000% 1,~~414~~413,~~476~~440.6876 8,~~251~~245.1107 0.00 0.00 B-1 993,600.00 7.00000% ~~990~~989,~~083~~358.8574 5,~~775~~771.4926 0.00 0.00 B-2 709,700.00 7.00000% ~~707~~706,~~188~~670.5259 4,~~125~~122.2725 0.00 0.00 B-3 709,756.08 7.00000% ~~707~~706,~~244~~726.3437 4,~~125~~122.5957 0.00 0.00 R 100.00 7.00000% 0.00 0.00 0.00 0.00 Totals 283,888,893.87 1,~~572~~527,~~870~~028.9551 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A-1 0.00 0.00 ~~382~~369,~~904~~340.8269 0.00 6359,~~315~~310,~~547~~905.5642 A-2 0.00 0.00 ~~349~~337,~~903~~508.8273 0.00 6056,~~001~~206,~~552~~516.3089 A-3 0.00 0.00 ~~375~~362,~~822~~509.6238 0.00 6056,~~001~~206,~~552~~516.3089 A-4 0.00 0.00 9697,~~832~~397.1803 0.00 16,~~696~~794,~~634~~031.2528 A-5 0.00 0.00 165,601.86 0.00 28,388,890.00 IO 0.00 0.00 ~~135~~128,~~799~~712.3283 0.00 ~~233~~221,~~176~~677,~~651~~911.7450 PO 0.00 0.00 0.00 0.00 402,~~944~~488.8673 M-1 0.00 0.00 29,~~702~~681.8509 0.00 5,~~088~~084,~~187~~429.5768 M-2 0.00 0.00 14,~~026~~015.0275 0.00 2,~~402~~400,~~699~~925.9240 M-3 0.00 0.00 8,~~251~~245.1107 0.00 1,~~413~~412,~~440~~396.7686 B-1 0.00 0.00 5,~~775~~771.4926 0.00 ~~989~~988,~~358~~628.7405 B-2 0.00 0.00 4,~~125~~122.2725 0.00 706,~~670~~148.5968 B-3 0.00 0.00 4,~~125~~122.5957 0.00 706,~~726~~204.3742 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~572~~527,~~870~~028.9551 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-1 78,614,771.00 7.00000% ~~834~~805.~~96810377~~38996367 4.~~87064727~~69810807 0.00000000 0.00000000 A-2 74,500,000.00 6.75000% ~~834~~805.~~96810376~~38996376 4.~~69669557~~53031852 0.00000000 0.00000000 A-3 74,500,000.00 7.25000% ~~834~~805.~~96810376~~38996376 54.~~04459893~~86589772 0.00000000 0.00000000 A-4 16,124,000.00 7.00000% ~~1029~~1035.~~50893513~~51440399 6.~~00546887~~04050050 0.00000000 0.00000000 A-5 28,388,890.00 7.00000% 1000.00000000 5.83333339 0.00000000 0.00000000 IO 0.00 0.~~67952~~66240% ~~866~~842.~~03780047~~06967082 0.~~49041140~~46482000 0.00000000 0.00000000 PO 405,576.79 0.00000% ~~994~~993.~~63830265~~51064936 0.00000000 0.00000000 0.00000000 M-1 5,110,000.00 7.00000% ~~996~~995.~~46120548~~73142270 5.~~81269080~~80843249 0.00000000 0.00000000 M-2 2,413,000.00 7.00000% ~~996~~995.~~46120597~~73142147 5.~~81268960~~80843349 0.00000000 0.00000000 M-3 1,419,500.00 7.00000% ~~996~~995.~~46120465~~73142656 5.~~81268757~~80843255 0.00000000 0.00000000 B-1 993,600.00 7.00000% ~~996~~995.~~46120169~~73142110 5.~~81269122~~80843398 0.00000000 0.00000000 B-2 709,700.00 7.00000% ~~996~~995.~~46120896~~73142173 5.~~81269551~~80844019 0.00000000 0.00000000 B-3 709,756.08 7.00000% ~~996~~995.~~46112225~~73133632 5.~~81268709~~80843210 0.00000000 0.00000000 R 100.00 7.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A-1 0.00000000 0.00000000 4.~~87064727~~69810807 0.00000000 ~~805~~754.~~38996367~~44989110 A-2 0.00000000 0.00000000 4.~~69669557~~53031852 0.00000000 ~~805~~754.~~38996376~~44989114 A-3 0.00000000 0.00000000 54.~~04459893~~86589772 0.00000000 ~~805~~754.~~38996376~~44989114 A-4 0.00000000 0.00000000 6.~~00546887~~04050050 0.00000000 ~~1035~~1041.~~51440399~~55490449 A-5 0.00000000 0.00000000 5.83333339 0.00000000 1000.00000000 IO 0.00000000 0.00000000 0.~~49041140~~46482000 0.00000000 ~~842~~800.~~06967082~~54432796 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~993~~992.~~51064936~~38600414 M-1 0.00000000 0.00000000 5.~~81269080~~80843249 0.00000000 ~~995~~994.~~73142270~~99602348 M-2 0.00000000 0.00000000 5.~~81268960~~80843349 0.00000000 ~~995~~994.~~73142147~~99602155 M-3 0.00000000 0.00000000 5.~~81268757~~80843255 0.00000000 ~~995~~994.~~73142656~~99602677 B-1 0.00000000 0.00000000 5.~~81269122~~80843398 0.00000000 ~~995~~994.~~73142110~~99602456 B-2 0.00000000 0.00000000 5.~~81269551~~80844019 0.00000000 ~~995~~994.~~73142173~~99602649 B-3 0.00000000 0.00000000 5.~~81268709~~80843210 0.00000000 ~~995~~994.~~73133632~~99594283 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 813,~~256~~083,~~448~~175.7520 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~12,164~~0.0900 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 813,~~268~~083,~~612~~175.8420 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 5150,~~408~~023.0478 Payment of Interest and Principal 813,~~217~~033,~~204~~151.8042 Total Withdrawals (Pool Distribution Amount) 813,~~268~~083,~~612~~175.8420 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 5150,~~408~~023.0478 Special Servicing Fee 0.00 Trustee Fee - Wells Fargo Minnesota Bank, NA 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 5150,~~408~~023.0478

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 43 0 0 0 43 1,~~359~~108,~~522~~448.7692 0.00 0.00 0.00 1,~~359~~108,~~522~~448.7692 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~309,018~~0.6700 0.00 0.00 0.00 ~~309,018~~0.6700 120 Days 01 0 0 0 01 0309,018.0067 0.00 0.00 0.00 0309,018.0067 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 54 0 0 0 54 1,~~668~~417,~~541~~467.4359 0.00 0.00 0.00 1,~~668~~417,~~541~~467.4359 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~643087~~504202% 0.000000% 0.000000% 0.000000% 0.~~643087~~504202% 0.~~565889~~484597% 0.000000% 0.000000% 0.000000% 0.~~565889~~484597% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.~~160772~~000000% 0.000000% 0.000000% 0.000000% 0.~~160772~~000000% 0.~~128626~~000000% 0.000000% 0.000000% 0.000000% 0.~~128626~~000000% 120 Days 0.~~000000~~168067% 0.000000% 0.000000% 0.000000% 0.~~000000~~168067% 0.~~000000~~135098% 0.000000% 0.000000% 0.000000% 0.~~000000~~135098% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~803859~~672269% 0.000000% 0.000000% 0.000000% 0.~~803859~~672269% 0.~~694515~~619696% 0.000000% 0.000000% 0.000000% 0.~~694515~~619696%

OTHER INFORMATION Current Period ~~Realized Loss - Includes Interest Shortfall 0.00 Cumulative Realized Losses - Includes Interest Shortfall 0.00 Current Period~~ Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1210,~~164~~927.0916

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current ~~Next~~ Original $ Original % Current $ Current % Class% Prepayment% Class A 11,355,556.08 4.00000011% 11,~~307~~298,~~083~~733.9509 4.~~70904416~~94240316% 95.~~290956~~057597% 100.000000% Class M-1 6,245,556.08 2.20000015% 6,~~218~~214,~~896~~303.3841 2.~~58997437~~71832183% 2.~~119070~~224081% 0.000000% Class M-2 3,832,556.08 1.35001973% 3,~~816~~813,~~196~~378.4601 1.~~58932557~~66808539% 1.~~000649~~050236% 0.000000% Class M-3 2,413,056.08 0.85000017% 2,~~402~~400,~~755~~981.7015 1.~~00067203~~05026083% 0.~~588654~~617825% 0.000000% Class B-1 1,419,456.08 0.50000409% 1,~~413~~412,~~396~~353.9610 0.~~58863529~~61780541% 0.~~412037~~432455% 0.000000% Class B-2 709,756.08 0.25001192% 706,~~726~~204.3742 0.~~29432926~~30891490% 0.~~294306~~308891% 0.000000% Class B-3 0.00 0.00000000% 0.00 0.00000000% 0.~~294329~~308915% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 113,000.00 0.03980430% 113,000.00 0.~~04706094~~04942957% Fraud 2,838,888.94 1.00000000% 2,838,888.94 1.~~18230778~~24181477% Special Hazard 2,656,654.91 0.93580797% 2,656,654.91 1.~~10641305~~16210017% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 7.~~898956~~881511% Weighted Average Net Coupon 7.~~648955~~631511% Weighted Average Pass-Through Rate 7.~~648955~~631510% Weighted Average Maturity(Stepdown Calculation ) ~~351~~350 Beginning Scheduled Collateral Loan Count ~~637~~622 Number Of Loans Paid In Full 1527 Ending Scheduled Collateral Loan Count ~~622~~595 Beginning Scheduled Collateral Balance ~~246~~240,~~758~~114,~~539~~205.0723 Ending Scheduled Collateral Balance ~~240~~228,~~114~~608,~~205~~082.2330 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2001 ~~240~~228,~~245~~736,~~423~~121.8450 Monthly P &I Constant 1,~~805~~754,~~091~~482.6673 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 812,~~142~~958,~~454~~386.0246 Ending Scheduled Balance for Premium Loans ~~240~~228,~~114~~608,~~205~~082.2330 Scheduled Principal ~~180~~177,~~812~~430.6742 Unscheduled Principal 611,~~463~~328,~~521~~692.1751

Senior Percentage 95.~~40688650~~28304012% Senior Accelerated Distribution Percentag 100% Subordinate Prepayment Distribution Perce 0.00%

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