8-K 1 jpm01c2.txt OCTOBER 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 : October 15, 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 October 15, 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 October 15, 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: October 18, 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 October 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: 10/15/2001 Record Date: 09/28/2001 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 4948,~~424~~838,~~352~~028.9787 ~~586~~793,~~324~~369.1011 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.~~434988~~183362% 28,851,000.00 28,851,000.00 0.00 F 46625MDB2 7.~~804988~~553362% 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~~960,~~120~~534,~~791~~467.9787 ~~586~~793,~~324~~369.1011

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 46625MCS6 ~~211~~209,~~948~~433.1075 0.00 0.00 ~~798~~1,~~272~~002,802.2086 48,~~838~~044,~~028~~659.8776 22.0304% A-2 46625MCT4 721,962.50 0.00 0.00 721,962.50 138,750,000.00 22.0304% A-3 46625MCU1 3,007,555.85 0.00 0.00 3,007,555.85 561,373,000.00 22.0304% B 46625MCV9 211,253.43 0.00 0.00 211,253.43 38,468,000.00 18.0204% C 46625MCW7 216,029.88 0.00 0.00 216,029.88 38,468,000.00 14.0203% D 46625MCX5 82,306.65 0.00 0.00 82,306.65 14,425,000.00 12.5253% E 46625MDA4 ~~178~~172,~~755~~705.7097 0.00 0.00 ~~178~~172,~~755~~705.7097 28,851,000.00 9.5152% F 46625MDB2 7875,~~186~~665.4780 0.00 0.00 7875,~~186~~665.4780 12,021,000.00 8.2627% G 46625MDC0 131,484.38 0.00 0.00 131,484.38 25,245,000.00 5.6364% 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,~~121~~110,~~230~~145.0429 0.00 0.00 5,~~707~~903,~~554~~514.1440 ~~960~~959,~~534~~741,~~467~~098.8776

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 46625MCY3 0.~~846067~~604041% 961,696,439.00 ~~961~~960,~~120~~534,~~791~~467.9787 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 ~~677~~483,~~643~~501.6167 0.00 ~~677~~483,~~643~~501.6167 ~~960~~959,~~534~~741,~~467~~098.8776 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 ~~988~~976.~~48705940~~76057740 1115.~~72648200~~86738220 4.~~23896200~~18867500 0.00000000 0.00000000 ~~976~~960.~~76057740~~89319520 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 65.~~19582337~~98613462 0.00000000 0.00000000 1,000.00000000 F 46625MDB2 1,000.00000000 0.00000000 6.~~50415689~~29446801 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 ~~999~~998.~~40142543~~79174854 0.~~70463359~~50275914 0.00000000 ~~998~~997.~~79174854~~96678020 X-2 46625MCZ0 1,000.00000000 0.83031546 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~517~~1,~~135~~184,236.4708 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 7876,~~689~~105.0437 Less Master Servicing Fees on Delinquent Payments 513,~~468~~391.5006 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 75,~~195~~468.1650 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 8068,~~415~~182.7081

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 ~~211~~209,~~948~~433.1075 0.00 ~~211~~209,~~948~~433.1075 0.00 0.00 ~~211~~209,~~948~~433.1075 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 ~~677~~483,~~643~~501.6167 0.00 ~~677~~483,~~643~~501.6167 0.00 0.00 ~~677~~483,~~643~~501.6167 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~~172,~~755~~705.7097 0.00 ~~178~~172,~~755~~705.7097 0.00 0.00 ~~178~~172,~~755~~705.7097 0.00 F 7875,~~186~~665.4780 0.00 7875,~~186~~665.4780 0.00 0.00 7875,~~186~~665.4780 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,~~251~~046,~~280~~053.1647 0.00 6,~~251~~046,~~280~~053.1647 0.00 0.00 6,~~251~~046,~~280~~053.1647 0.00

Other Required Information Available Distribution Amount (1) 6,~~837~~839,~~604~~422.2658 Net Prepayment Interest Shortfall Amount 0.00 Aggregate Number of Outstanding Loans 143 Aggregate Unpaid Principal Balance of Loans ~~960~~959,~~552~~881,~~152~~281.6297 Agregate Stated Principal Balance of Loans ~~960~~959,~~534~~741,~~468~~099.1201 Aggregate Amount of Master Servicing Fee 8068,~~415~~182.7081 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~738~~680.0094 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,~~445~~442,~~248~~236.4625 0.15 ~~130~~129 8.~~0433~~0430 10.~~365819~~615127 500,000.01 to 1,000,000 8 5,~~752~~746,~~375~~979.0805 0.60 ~~112~~111 7.8116 1.~~356432~~356446 1,000,000.01 to 3,000,000 41 79,~~874~~798,~~226~~674.1074 8.3231 ~~119~~118 7.~~7669~~7668 1.~~391147~~391151 3,000,000.01 to 5,000,000 32 128,~~492~~384,~~069~~871.0476 13.38 ~~107~~106 7.6859 1.~~337722~~349187 6,000,000.01 to 7,000,000 19 ~~113~~112,~~056~~953,~~184~~537.3034 11.77 ~~113~~112 7.6363 1.~~328198~~364106 7,000,000.01 to 10,000,000 17 ~~142~~141,~~013~~897,~~745~~991.0529 14.7879 ~~112~~111 7.5819 1.~~338982~~338984 10,000,000.01 to 15,000,000 8 95,~~378~~312,~~600~~181.9633 9.93 ~~109~~108 7.9471 1.314141 15,000,000.01 to 20,000,000 8 138,~~560~~456,~~923~~475.5642 14.43 ~~116~~115 7.8619 1.~~393264~~393257 20,000,000.01 to 30,000,000 4 94,~~996~~922,~~017~~530.1086 9.89 ~~116~~115 7.4163 1.~~608794~~608796 30,000,000.01 to 40,000,000 1 39,~~894~~852,~~620~~991.0732 4.15 ~~117~~116 8.1700 2.240000 40,000,000.01 to 50,000,000 1 47,~~169~~135,~~696~~829.8670 4.91 ~~117~~116 7.7500 1.300000 50,000,000 and Greater 1 73,~~900~~836,~~761~~799.5495 7.69 ~~118~~117 6.7750 1.750000 Totals 143 ~~960~~959,~~534~~741,~~468~~099.1201 100.00 ~~114~~113 7.6505 1.~~441206~~445829

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alaska 1 ~~990~~989,~~834~~789.0147 0.10 ~~110~~109 8.4300 1.340000 Arizona 4 13,~~182~~171,~~782~~314.0773 1.37 ~~115~~114 7.6645 1.~~334216~~334219 Arkansas 2 8,~~325~~319,~~610~~132.2134 0.87 ~~116~~115 7.~~7761~~7762 1.~~314923~~314930 California 27 122,~~443~~344,~~329~~194.5210 12.75 ~~119~~118 7.6946 1.~~533995~~534007 Colorado 6 56,~~472~~429,~~570~~965.0577 5.88 ~~115~~114 7.5556 1.~~397562~~397558 Connecticut 3 26,~~077~~057,~~505~~586.5820 2.7172 ~~113~~112 7.5815 1.~~340253~~340254 Florida 9 22,~~873~~852,~~027~~470.20 2.38 ~~114~~113 7.7666 1.~~251033~~268103 Georgia 5 39,~~341~~309,~~155~~770.0013 4.10 ~~110~~109 7.~~4476~~4475 1.~~351263~~351260 Idaho 1 1,~~360~~358,~~032~~996.7459 0.14 ~~114~~113 7.5400 1.220000 Illinois 6 41,~~295~~265,~~927~~482.1626 4.30 ~~110~~109 7.6800 1.258756 Indiana 3 56,~~465~~424,~~472~~513.4556 5.88 ~~116~~115 7.7319 1.~~282674~~282675 Kentucky 2 8,~~417~~408,~~295~~579.8025 0.88 8584 7.~~1243~~1244 1.~~314973~~314974 Louisiana 4 5,~~481~~476,~~109~~624.5276 0.57 ~~157~~156 7.5808 1.~~293710~~293716 Maryland 8 47,~~248~~207,~~489~~381.0079 4.92 ~~116~~115 7.~~9448~~9447 1.~~379005~~378995 Massachusetts 1 1,~~004~~000,~~003~~864.7472 0.10 ~~113~~112 7.8500 1.420000 Michigan 3 15,~~595~~582,~~878~~341.2588 1.62 ~~113~~112 7.3950 1.~~351211~~351205 Minnesota 1 39,~~894~~852,~~620~~991.0732 4.15 ~~117~~116 8.1700 2.240000 Mississippi 2 5,~~759~~755,~~495~~348.1320 0.60 ~~115~~114 7.7873 1.250000 Missouri 1 9,~~766~~758,~~843~~923.6951 1.02 ~~115~~114 7.2000 1.340000 Nevada 2 8,~~371~~363,~~000~~831.3913 0.87 ~~115~~114 7.~~9070~~9069 1.~~730326~~730372 New Jersey 4 29,~~417~~394,~~108~~782.6828 3.06 ~~118~~117 7.9406 1.~~437667~~437677 New York 11 86,~~831~~757,~~951~~438.7716 9.04 ~~117~~116 7.6698 1.~~266759~~266756 North Carolina 7 28,~~919~~899,~~308~~400.7216 3.01 ~~104~~103 7.~~8148~~8147 1.~~323524~~323541 Ohio 9 21,~~456~~438,~~175~~409.7285 2.23 ~~115~~114 7.6539 1.~~316871~~316872 Oregon 1 7,~~819~~813,~~994~~819.9380 0.81 ~~114~~113 7.3600 1.180000 Pennsylvania 2 22,~~342~~325,~~461~~717.8527 2.33 ~~116~~115 7.~~9497~~9498 1.~~309682~~309686 South Carolina 3 12,~~132~~118,~~401~~836.0488 1.26 9291 7.~~6695~~6696 1.~~263902~~263905 Tennessee 8 38,~~438~~407,~~093~~702.3492 4.00 9897 8.3851 1.~~362669~~362641 Texas 17 133,~~221~~107,~~135~~460.1965 13.87 ~~111~~110 7.0903 1.~~592084~~622551 Virginia 9 43,~~212~~176,~~690~~204.8690 4.50 ~~116~~115 7.~~7161~~7162 1.~~592279~~592265 Washington,DC 1 1,~~793~~792,~~557~~207.7257 0.19 ~~114~~113 7.6000 1.670000 Wisconsin 1 4,~~582~~579,~~606~~016.7266 0.48 ~~114~~113 7.4000 1.320000 Totals 164 ~~960~~959,~~534~~741,~~468~~099.1201 100.00 ~~114~~113 7.6505 1.~~441206~~445829

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 89 4950,~~860~~314,~~906~~492.5477 5.1924 ~~113~~112 7.~~5589~~5597 1.~~122465~~105029 1.201 to 1.250 20 84,~~897~~824,~~733~~603.0135 8.84 ~~116~~115 7.~~9297~~9298 1.~~236243~~236242 1.251 to 1.300 3635 ~~260~~255,~~327~~206,~~037~~281.8555 2726.1059 ~~114~~113 7.~~7271~~7299 1.~~285599~~285514 1.301 to 1.400 4847 ~~307~~300,~~168~~592,~~655~~376.9729 31.9832 ~~112~~111 7.~~6402~~6432 1.~~339047~~338816 1.401 to 1.500 11 5857,~~020~~970,~~706~~971.2550 6.04 ~~107~~106 7.~~7628~~7627 1.~~451985~~451986 1.501 to 1.600 7 1519,~~004~~404,~~124~~866.0926 12.5602 ~~116~~115 8.~~4306~~2354 1.~~556681~~565532 1.601 to 1.700 4 8,~~883~~872,~~197~~305.7413 0.92 ~~115~~114 7.~~3015~~3016 1.~~656220~~656227 1.701 to 1.800 3 79,~~672~~604,~~693~~285.3834 8.29 ~~118~~117 6.8306 1.749688 1.801 and over 67 96102,~~699~~950,~~413~~916.2982 10.0773 ~~115~~114 7.~~7987~~7803 2.~~230627~~215817 Totals 143 ~~960~~959,~~534~~741,~~468~~099.1201 100.00 ~~114~~113 7.6505 1.~~441206~~445829

Property Type Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 16 8382,~~042~~969,~~176~~619.9971 8.65 ~~116~~115 7.6679 1.~~357938~~424578 Lodging 7 70,~~137~~063,~~769~~576.7872 7.30 ~~117~~116 8.3592 1.~~927376~~927380 Mobile Home Park 13 46,~~777~~742,~~162~~167.4542 4.87 8887 7.5232 1.~~356865~~333712 Multi-Family 62 158,~~960~~819,~~169~~710.2256 16.55 ~~114~~113 7.4065 1.~~354692~~354686 Office 33 ~~313~~312,~~045~~812,~~222~~729.1976 32.59 ~~113~~112 7.7195 1.~~368983~~368981 Retail 32 284,~~505~~271,~~436~~400.8646 29.62 ~~117~~116 7.5494 1.489490 Self Storage 1 4,~~066~~061,~~530~~894.6338 0.42 ~~112~~111 7.8500 1.290000 Totals 164 ~~960~~959,~~534~~741,~~468~~099.1201 100.00 ~~114~~113 7.6505 1.~~441206~~445829

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.000% or less 5 91,~~552~~468,~~835~~187.0212 9.53 ~~114~~113 6.8140 1.~~686266~~686275 7.001% to 7.500% 46 281,~~310~~072,~~207~~652.6874 29.29 ~~113~~112 7.3414 1.~~384416~~398852 7.501% to 8.000% 61 387,~~739~~441,~~106~~227.2704 40.37 ~~114~~113 7.7632 1.~~383475~~384482 8.001% to 8.500% 23 182,~~976~~823,~~620~~085.0560 19.05 ~~114~~113 8.1956 1.~~523129~~523086 8.501% to 9.000% 7 14,~~576~~559,~~547~~051.7591 1.52 ~~116~~115 8.7938 1.~~502219~~502212 9.001% or greater 1 2,~~379~~376,~~151~~894.3560 0.25 ~~109~~108 9.1200 1.460000 Totals 143 ~~960~~959,~~534~~741,~~468~~099.1201 100.00 ~~114~~113 7.6505 1.~~441206~~445829

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~138~~136 ~~951~~934,~~719~~969,~~420~~366.2272 9997.0842 ~~114~~113 7.~~6452~~6349 1.~~442387~~450688 13 to 24 months 46 722,~~019~~978,~~907~~410.6283 02.7339 ~~109~~107 8.~~5208~~3303 1.~~314663~~258700 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 1 1,~~795~~793,~~140~~321.2846 0.19 8382 7.0700 1.310000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 143 ~~960~~959,~~534~~741,~~468~~099.1201 100.00 ~~114~~113 7.6505 1.~~441206~~445829

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,~~333~~316,~~123~~760.4641 2.53 5756 7.7260 1.~~317778~~317796 61 to 80 months 4 25,~~332~~313,~~553~~513.3106 2.64 7675 7.6900 1.390157 81 to 90 months 2 11,~~509~~496,~~927~~404.4692 1.20 8786 7.4329 1.~~259358~~259359 91 to 110 months 918 3187,~~041~~028,~~222~~819.9829 39.2307 ~~108~~109 8.~~3779~~0564 1.~~245305~~336312 111 to 120 months ~~117~~108 ~~850~~794,~~975~~263,~~919~~916.0057 8882.5976 ~~116~~115 7.~~6171~~5987 1.~~459329~~470034 121 to 170 months 1 9,~~408~~397,~~040~~653.9708 0.98 ~~170~~169 8.1400 1.240000 171 to 180 months 3 5,~~541~~536,~~341~~528.2044 0.58 ~~174~~173 7.6133 1.~~318025~~318010 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 141 ~~958~~957,~~142~~353,~~128~~595.3877 99.75 ~~113~~112 7.6494 1.~~441598~~446232

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 ~~488~~486,~~004~~452.7466 0.05 ~~165~~164 8.6250 1.300000 171 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 months or greater 1 1,~~904~~901,~~335~~050.0058 0.20 ~~238~~237 7.9900 1.280000 Totals 2 2,~~392~~387,~~339~~503.7424 0.25 ~~223~~222 8.~~1195~~1194 1.~~284080~~284075

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,~~004~~000,~~003~~864.7472 0.10 ~~113~~112 7.8500 1.420000 181 to 240 months 4 11,~~992~~970,~~388~~530.4839 1.25 ~~117~~116 7.~~6230~~6231 1.~~462880~~372434 241 to 270 months 3 10,~~623~~609,~~585~~938.2964 1.11 ~~118~~117 8.~~3634~~3635 1.~~442356~~442367 271 to 290 months 711 2040,~~414~~958,~~764~~248.0809 24.1327 ~~137~~118 87.~~3479~~9610 1.~~279405~~383096 291 to 300 months 2117 ~~119~~98,~~589~~893,~~457~~489.0669 1210.4530 ~~113~~114 78.~~9485~~0257 1.~~644221~~733069 301 to 330 months 2 7,~~269~~262,~~730~~094.6276 0.76 ~~107~~106 7.0775 1.302469 331 to 350 months 1226 76170,~~088~~791,203.1865 717.9280 ~~110~~105 7.~~9886~~7632 1.~~339676~~513133 351 months or greater 9177 ~~711~~615,~~159~~867,~~995~~225.9383 7464.0417 ~~113~~114 7.~~5381~~5313 1.~~424168~~389058 Totals 141 ~~958~~957,~~142~~353,~~128~~595.3877 99.75 ~~113~~112 7.6494 1.~~441598~~446232

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 ~~133~~130 ~~837~~825,~~954~~527,~~035~~205.3738 8786.2402 ~~114~~113 7.~~6317~~6330 1.~~372128~~372682 1 year or less 1013 ~~122~~134,~~580~~213,~~432~~893.7563 1213.7698 ~~115~~113 7.~~7792~~7582 1.~~913418~~895741 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 ~~960~~959,~~534~~741,~~468~~099.1201 100.00 ~~114~~113 7.6505 1.~~441206~~445829 (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~~417,~~429~~231.4238 4963,~~763~~961.5559 6.775% 30227062 2 OF Indianapolis IN ~~314~~304,~~949~~637.4163 2333,~~555~~867.3816 7.750% 30227049 3 LO Bloomington MN ~~280~~271,~~897~~615.3187 3241,~~347~~628.3175 8.170% 30227411 4 OF Greenwood Village CO ~~167~~161,~~162~~680.1885 1419,~~277~~758.6598 7.480% 30227359 5 RT Augusta GA ~~158~~153,~~971~~755.2677 1419,~~306~~522.6817 7.330% 30226376 6 RT Chino CA ~~150~~145,~~130~~207.4359 1217,~~619~~542.8064 7.600% 30227038 7 OF Brooklyn NY ~~130~~126,~~744~~452.3516 1216,~~370~~662.2645 7.240% 30227031 8 IN Denver PA ~~134~~130,~~794~~386.3192 813,~~833~~241.9130 8.040% 30227029 9 OF Richmond VA ~~121~~117,975.9625 1014,~~659~~660.7041 7.430% 30227145 10 IN Various Various ~~118~~114,~~540~~662.7552 812,~~285~~163.6790 7.870% 30227184 11 LO Bethesda MD ~~123~~119,~~597~~519.0340 1217,~~946~~023.3699 8.400% 30226382 12 RT Huntington NY ~~110~~106,~~344~~726.6019 912,~~337~~956.7819 7.570% 30227182 13 OF Rochester NY ~~112~~108,~~301~~627.3102 711,~~887~~561.4271 7.860% 30227417 14 OF Schaumburg IL ~~114~~110,~~226~~491.9872 711,~~577~~313.9420 8.000% 30227310 15 OF Norwalk CT ~~102~~99,~~777~~409.4037 811,~~159~~527.4144 7.740% 30227196 16 RT Freehold NJ ~~100~~97,~~572~~280.1648 710,~~304~~596.5927 7.790% 30227198 17 MF Various CA 8986,~~448~~514.7428 810,~~013~~947.3278 7.340% 30224870 18 OF Memphis TN 8481,~~418~~660.0141 47,~~931~~689.9555 8.380% 30227067 19 OF Various MD 7774,~~167~~642.2524 57,~~451~~976.1011 7.870% 30227288 20 RT Newport News VA 7977,~~895~~283.3961 47,~~983~~595.7856 8.310% 30227169 21 OF Various TN 7674,~~861~~351.6943 47,~~498~~008.2349 8.230% 30227360 22 OF Denver CO 7269,~~258~~895.6014 47,~~930~~293.1056 7.920% 30227139 23 OF Riverside OH 7270,~~391~~023.7682 47,~~944~~312.3731 7.940% 30227025 24 IN Various TX 6159,~~636~~612.6473 57,~~898~~922.8172 7.250% 30227352 25 MF Kansas City MO 6058,~~591~~601.2006 57,~~939~~920.0418 7.200% 30227407 26 OF Florence SC 6260,~~803~~717.4542 911,~~617~~703.6972 7.500% 30227305 27 RT Chula Vista CA 6663,~~002~~817.6488 810,~~203~~387.1389 8.140% 30227324 28 MH Lewisville TX 5957,~~319~~375.2102 46,~~785~~729.1433 7.690% 30227147 29 OF Brooklyn NY 6159,~~779~~759.3482 35,~~960~~980.5305 8.070% 30227406 30 OF Tarzana CA 5957,~~788~~832.9113 46,~~232~~189.5937 7.970% 30227293 31 MF Mount Prospoect IL 5553,~~540~~719.5314 46,~~711~~532.3877 7.580% 30227058 32 RT Tampa FL 5452,~~109~~337.8588 45,~~124~~895.0097 7.710% 30227297 33 MH Hartland Township MI 4746,~~613~~047.9911 56,~~341~~908.8472 6.950% 30226517 34 MF Portland OR 4947,~~590~~962.2164 46,~~547~~175.5613 7.360% 30227361 35 OF Austin TX 5048,~~292~~643.3350 45,~~273~~922.8568 7.440% 30227347 36 OF Gaithersburg MD 4745,~~018~~474.0557 45,~~399~~943.7725 7.300% 30227308 37 OF Lakewood CO 4745,~~266~~714.4235 46,~~457~~009.5764 7.360% 30227322 38 MH Stone Mountain GA 4746,~~982~~410.6502 35,~~870~~443.6427 7.690% 30227052 39 RT Ft. Smith AR 4846,~~403~~818.3193 35,~~527~~111.0947 7.820% 30227273 40 RT Long Beach CA 4746,~~999~~428.0942 34,~~406~~977.9360 7.860% 30227329 41 OF Fairfax VA 4746,~~672~~112.4615 34,~~398~~958.5788 7.940% 30227318 42 IN El Cajon CA 4241,~~689~~286.9850 45,~~446~~850.7018 7.120% 30227148 43 RT New Rochelle NY 4644,~~432~~895.4617 67,~~048~~585.1544 7.830% 30227153 44 RT Deptford NJ 4645,~~796~~267.9209 34,~~014~~544.8164 8.060% 30227351 45 OF Rocky Hill CT 4140,~~717~~348.6461 35,~~799~~168.4750 7.360% 30227345 46 OF Arlington Heights IL 4140,~~480~~120.5754 34,~~488~~848.4851 7.550% 30227325 47 IN El Paso TX 4139,~~014~~652.5019 67,~~280~~643.9425 7.500% 30227307 48 RT High Point NC 4241,~~918~~513.4652 34,~~089~~494.3024 7.950% 30227323 49 MH Grand Prairie TX 3938,~~546~~250.1402 34,~~190~~486.0921 7.690% 30227330 50 RT Colorado Springs CO 3836,~~100~~850.2642 34,~~328~~578.2004 7.500% 30227075 51 OF Knoxville TN 4039,~~660~~332.7711 23,~~505~~834.6228 8.150% 30227208 52 IN Maspeth NY 3533,~~179~~989.8467 810,~~926~~116.2239 7.440% 30227357 53 OF Avon CO 3534,~~522~~358.7626 24,~~971~~136.7121 7.510% 30227416 54 MF Austintown OH 3332,~~405~~300.4808 45,~~711~~817.6404 7.080% 30227076 55 RT Oakhurst NJ 3836,~~038~~781.0022 45,~~364~~621.3917 8.180% 30226547 56 MF Wilmington NC 3231,~~626~~554.6895 34,~~187~~259.5730 7.250% 30226943 57 RT Los Angeles CA 3433,~~742~~584.8701 56,~~776~~935.6652 7.920% 30227319 58 MF Las Vegas NV 3332,~~702~~597.3789 23,~~693~~798.7826 7.710% 30227181 59 MF Edwardsville IL 3130,~~690~~650.0706 23,~~930~~970.8990 7.270% 30227034 60 RT Santa Clarita CA 3534,~~253~~101.0426 23,~~134~~286.6846 8.200% 30227068 61 IN Clearwater FL 3231,~~116~~050.0492 45,~~610~~675.3648 7.580% 30227028 62 RT Meridian MS 3231,~~478~~415.6111 23,~~446~~509.4999 7.750% 30226516 63 RT Ann Arbor MI 3332,~~997~~885.3286 23,~~182~~293.3581 8.120% 30227317 64 RT Durham NC 3332,~~606~~507.9520 23,~~319~~419.3106 8.100% 30227306 65 MF New Albany IN 3130,~~167~~145.6485 23,~~567~~588.0079 7.660% 30227346 66 IN Milwaukee WI 2928,~~218~~259.1641 23,~~631~~590.3106 7.400% 30227292 67 MF Bloomington IN 3029,~~024~~039.2775 23,~~518~~502.4294 7.620% 30227290 68 RT Cary NC 3130,~~793~~741.3482 34,~~775~~826.0254 8.240% 30227311 69 RT Frederick MD 2928,~~024~~072.5259 23,~~484~~436.5649 7.560% 30227356 70 MF Louisville KY 2524,~~532~~682.6472 45,~~505~~355.4840 7.000% 30227410 71 MF North Hollywood CA 2625,~~638~~764.5507 23,~~487~~361.3179 7.320% 30227348 72 MF Louisville KY 2625,~~148~~290.8825 23,~~502~~361.5215 7.250% 30227350 73 OF Shelton CT 2524,~~844~~996.7451 23,~~375~~223.2144 7.340% 30227312 74 SS Mesa AZ 2726,~~513~~601.7989 34,~~724~~636.3525 7.850% 30227026 75 OF Chino CA 26,~~975~~092.2022 12,~~958~~841.2018 7.850% 30227401 76 MF Columbus OH 24,~~903~~085.6995 23,~~382~~201.9110 7.250% 30224700 77 RT Palatine Bridge NY 2827,~~325~~399.8786 12,~~781~~707.0506 8.270% 30227300 78 MH Cedar Point NC 2524,~~226~~413.9012 0.00 7.370% 30227301 79 MF Glendale AZ 2423,~~281~~483.1080 23,~~323~~121.7707 7.250% 30227336 80 MF Houston TX 2423,~~146~~354.4640 2,~~099~~891.7783 7.510% 30226521 81 MF Greensboro NC 24,~~981~~164.3101 12,~~724~~542.8010 7.970% 30227138 82 LO Chattanooga TN 2726,~~066~~168.6213 34,~~479~~377.0958 8.750% 30227408 83 MF Van Nuys CA 21,~~868~~150.4641 2,~~078~~797.9702 7.280% 30227071 84 MF Winchester VA 2019,~~419~~726.5116 56,~~940~~634.6500 7.000% 30227353 85 MF Mt. Vernon IL 20,~~856~~171.8498 12,~~996~~680.0793 7.250% 30227272 86 RT Henderson NV 2322,~~330~~559.0871 23,~~600~~371.6300 8.210% 30227074 87 RT Malone NY 2221,~~138~~414.7206 12,~~617~~341.0167 7.800% 30227295 88 MF Los Angeles CA 21,~~733~~020.2699 12,~~748~~461.9219 7.680% 30227287 89 RT Pompano Beach FL 2322,~~146~~389.5562 12,~~482~~239.3932 8.310% 30227334 90 MF Garland TX 2019,~~190~~527.5976 12,~~878~~541.3114 7.360% 30227321 91 MH Arlington TX 20,~~992~~304.4138 12,~~693~~381.4144 7.690% 30227335 92 MF Dallas TX 18,~~928~~307.6828 12,~~760~~382.9131 7.360% 30227354 93 MF Warner Robins GA 1817,~~119~~524.6078 12,~~702~~297.8769 7.270% 30227343 94 MF Upper Allen Townshi PA 1817,~~232~~626.4457 23,~~897~~503.4128 7.340% 30227405 95 OF Tarzana CA 1918,~~337~~704.4456 12,~~368~~001.9482 7.970% 30227415 96 MF Pontiac MI 17,~~766~~176.1513 23,~~743~~333.8284 7.400% 30227344 97 MH Yucca Valley CA 1716,~~450~~878.2547 1,~~388~~960.3917 7.670% 30227030 98 LO Chattanooga TN 19,~~997~~327.7900 34,~~505~~175.1695 8.800% 30227050 99 LO Hixson TN 2019,~~244~~578.5051 12,~~730~~396.5049 8.970% 30227327 100 IN Escondido CA 1716,~~355~~787.8210 1,~~377~~946.4921 7.710% 30227409 101 MF Van Nuys CA 15,~~620~~107.3344 1,~~484~~997.9887 7.280% 30227333 102 MF Garland TX 15,~~773~~256.9007 1,~~467~~985.4326 7.360% 30227355 103 MF Baltimore MD 14,~~622~~142.8635 1,~~489~~970.7324 7.090% 30224701 104 LO Towson MD 18,~~697~~081.1655 12,~~641~~256.1475 9.120% 30227146 105 IN Union NJ 15,~~846~~328.4630 1,~~046~~564.1632 8.010% 30227338 106 OF Los Angeles CA 14,~~867~~379.3483 1,~~261~~749.8738 7.530% 30226518 107 MH Jacksonville FL 1312,~~229~~795.9064 1,~~224~~658.2248 7.340% 30227349 108 MF Westminster MD 1312,~~324~~882.6110 2,~~057~~500.8738 7.400% 30227328 109 MF Columbus GA 12,~~597~~183.5516 1,~~373~~788.8019 7.000% 30227413 110 MF Lafayette LA 1312,~~233~~800.9629 1,~~062~~496.7542 7.650% 30227412 111 MF Lafayette LA 12,~~971~~546.2619 1,~~041~~466.6572 7.650% 30227171 112 LO Forest Park GA 14,~~779~~289.5829 12,~~843~~333.2655 8.810% 30227073 113 RT Clay NY 13,~~485~~044.4859 ~~877~~1,318.3423 8.040% 30227170 114 RT Ithaca NY 1312,~~121~~679.9170 23,~~842~~284.2142 7.990% 30227316 115 RT Moncks Corner SC 13,~~961~~505.8395 ~~768~~1,224.8977 8.590% 30227302 116 RT Arlington TX 10,~~937~~576.7937 1,~~457~~818.4082 7.070% 30227339 117 OF Washington DC 11,~~744~~359.1620 ~~965~~1,350.1915 7.600% 30227065 118 IN Sunrise FL 10,~~835~~477.9126 1,~~386~~744.2388 7.880% 30227340 119 MF Various VA 109,~~146~~809.7899 1,~~512~~849.8362 7.520% 30227337 120 IN West Chicago IL 9,~~449~~139.3049 ~~788~~1,098.7859 7.600% 30227303 121 MF Toledo OH 10,~~799~~442.2692 1,~~079~~435.0842 8.875% 30227341 122 MF Nampa ID 8,~~835~~545.2454 ~~746~~1,036.4515 7.540% 30227314 123 MF Tucson AZ 98,~~020~~724.3473 ~~720~~1,016.9859 7.710% 30227023 124 MF Fort Worth TX 8,~~617~~331.9693 1,~~284~~570.5255 7.500% 30227206 125 MF Chattanooga TN 8,~~449~~172.4481 ~~631~~908.4508 7.730% 30227342 126 MH Bakersfield CA 7,~~953~~693.8428 ~~618~~878.2480 7.720% 30227296 127 MH Sarasota FL 8,~~423~~144.4875 1,~~021~~300.8962 8.230% 30227299 128 MH Sherwood AR 7,~~376~~132.9800 1,~~121~~366.4240 7.500% 30227332 129 MF Aurora CO 7,~~310~~070.2870 ~~588~~827.2785 7.680% 30227414 130 MF Houston TX 76,~~133~~899.3247 ~~595~~829.7459 7.550% 30227032 131 MF Portsmouth VA 76,~~191~~955.1261 ~~551~~787.9849 7.710% 30227294 132 MF Waltham MA 6,~~806~~567.3986 23,~~900~~139.4902 7.850% 30227291 133 RT Soldotna AK 76,~~198~~960.4861 ~~806~~1,044.6754 8.430% 30227289 134 MF Pascagoula MS 65,~~162~~960.3567 ~~435~~636.2694 7.990% 30227298 135 MH Baker LA 4,~~837~~676.7690 ~~788~~949.9884 7.300% 30227320 136 MF Tallahassee FL 4,~~820~~661.1399 ~~423~~582.9812 7.500% 30227326 137 MF Baton Rouge LA 4,~~758~~602.5141 ~~415~~571.6878 7.500% 30227309 138 RT Dallas TX 3,~~959~~828.0306 ~~476~~607.8582 8.200% 30227331 139 MF Little Mountain SC 3,~~431~~317.9093 ~~521~~635.7067 7.500% 30227180 140 MF Burlington NC 3,~~553~~437.7547 ~~251~~367.0432 7.870% 30227313 141 MH Inverness FL 3,~~249~~139.1713 ~~821~~931.7175 7.640% 30227304 142 MF Downey CA 3,~~518~~507.6153 1,~~541~~552.0008 8.625% 30227315 143 MF North Miami Beach FL 3,~~144~~040.6442 ~~424~~528.1638 7.860% Totals 6,~~331~~123,~~707~~839.1378 ~~586~~793,~~324~~369.0911

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 73,~~950~~900,~~525~~761.0954 73,~~900~~836,~~761~~799.5495 09/10/2001 30227062 06/01/2011 06/01/2031 N 47,~~193~~169,~~252~~696.2486 47,~~169~~135,~~696~~829.8670 0910/01/2001 30227049 06/01/2011 06/01/2026 N 39,~~926~~894,~~967~~620.3807 39,~~894~~852,~~620~~991.0732 0910/01/2001 30227411 N/A 05/01/2011 N 25,~~952~~938,~~382~~104.5388 25,~~938~~918,~~104~~345.8890 0910/01/2001 30227359 N/A 07/01/2011 N 25,~~185~~171,~~783~~476.0638 25,~~171~~151,~~476~~954.3821 0910/01/2001 30226376 01/01/2011 01/01/2031 N 22,~~940~~927,~~134~~514.1232 22,~~927~~909,~~514~~971.3268 0910/01/2001 30227038 06/01/2011 06/01/2031 N 20,~~971~~958,~~291~~921.7852 20,~~958~~942,~~921~~259.5207 0910/01/2001 30227031 05/01/2011 05/01/2031 N 19,~~469~~460,~~567~~733.6170 19,~~460~~447,~~733~~492.7040 0910/01/2001 30227029 05/01/2011 05/01/2031 N 19,~~064~~053,~~535~~876.8515 19,~~053~~039,~~876~~215.1574 0910/01/2001 30227145 07/01/2011 07/01/2031 N 17,~~491~~483,~~770~~484.1144 17,~~483~~471,~~484~~320.4454 10/01/2001 30227184 07/01/2011 07/01/2026 N 17,~~087~~074,~~146~~200.6125 17,~~074~~057,~~200~~176.2526 0910/01/2001 30226382 02/01/2011 02/01/2031 N 16,~~927~~918,~~624~~287.9618 16,~~918~~905,~~287~~330.1899 0910/01/2001 30227182 07/01/2011 07/01/2031 N 16,~~592~~584,~~165~~278.6018 16,~~584~~572,~~278~~716.1847 1011/01/2001 30227417 N/A 06/01/2011 N 16,~~581~~573,~~335~~757.6672 16,~~573~~562,~~757~~444.7252 0910/01/2001 30227310 12/01/2010 12/01/2030 N 15,~~420~~412,~~465~~305.3594 15,~~412~~400,~~305~~778.9450 0910/01/2001 30227196 07/01/2011 07/01/2031 N 14,~~992~~985,~~744~~439.0849 14,~~985~~974,~~439~~843.4922 0910/01/2001 30227198 07/01/2011 07/01/2031 N 14,~~152~~144,~~037~~023.0169 14,~~144~~133,~~023~~075.6991 0910/01/2001 30224870 12/01/2010 12/01/2030 N 11,~~698~~693,~~546~~614.5762 11,~~693~~685,~~614~~925.6207 0910/01/2001 30227067 06/01/2011 06/01/2031 N 11,~~386~~381,~~732~~281.2414 11,~~381~~373,~~281~~305.1403 09/01/2001 30227288 09/01/2010 09/01/2030 N 11,~~165~~160,~~072~~088.0325 11,~~160~~152,~~088~~492.2569 0809/01/2001 30227169 07/01/2006 07/01/2031 N 10,~~845~~841,~~533~~035.4320 10,~~841~~834,~~035~~026.2071 0910/01/2001 30227360 N/A 07/01/2011 N 10,~~595~~590,~~103~~173.3020 10,~~590~~582,~~173~~879.2064 0810/01/2001 30227139 06/01/2011 06/01/2031 N 10,~~587~~582,~~889~~945.7437 10,~~582~~575,~~945~~633.3706 0910/01/2001 30227025 04/01/2011 04/01/2031 N 9,~~872~~866,~~832~~934.9211 9,~~866~~859,~~934~~011.1139 0910/01/2001 30227352 N/A 04/01/2011 N 9,~~772~~766,~~782~~843.7369 9,~~766~~758,~~843~~923.6951 0910/01/2001 30227407 01/01/2009 01/01/2026 N 9,~~724~~714,~~404~~787.8718 9,~~714~~703,~~787~~083.1846 0910/01/2001 30227305 N/A 11/01/2015 N 9,~~416~~408,~~244~~040.1097 9,~~408~~397,~~040~~653.97 08 09/01/2001 30227324 01/01/2008 01/01/2031 N 8,~~957~~953,~~974~~189.9783 8,~~953~~946,~~189~~460.8350 0910/01/2001 30227147 06/01/2011 06/01/2031 N 8,~~890~~886,~~179~~218.4390 8,~~886~~880,~~218~~238.9085 0910/01/2001 30227406 N/A 01/01/2011 N 8,~~711~~707,~~704~~471.5394 8,~~707~~701,~~471~~282.9457 0910/01/2001 30227293 01/01/2011 01/01/2031 N 8,~~509~~504,~~061~~349.2587 8,~~504~~497,~~349~~817.8710 09/01/2001 30227058 06/01/2011 06/01/2031 N 8,~~150~~145,~~097~~973.35 8,~~145~~140,~~973~~077.3538 0910/01/2001 30227297 01/01/2011 01/01/2031 N 7,~~955~~950,~~922~~580.5066 7,~~950~~943,~~580~~671.6694 0910/01/2001 30226517 03/01/2011 03/01/2031 N 7,~~824~~819,~~542~~994.4993 7,~~819~~813,~~994~~819.9380 0910/01/2001 30227361 N/A 08/01/2011 N 7,~~850~~845,~~000~~726.0015 7,~~845~~839,~~726~~803.1547 0910/01/2001 30227347 04/01/2011 04/01/2031 N 7,~~479~~475,~~672~~272.2346 7,~~475~~469,~~272~~329.4621 0910/01/2001 30227308 N/A 12/01/2010 N 7,~~457~~453,~~884~~427.5700 7,~~453~~447,~~427~~417.0036 0910/01/2001 30227322 01/01/2008 01/01/2031 N 7,~~246~~242,~~006~~135.4884 7,~~242~~236,~~135~~692.8457 0910/01/2001 30227052 05/01/2011 05/01/2031 N 7,~~188~~184,~~017~~490.2415 7,~~184~~179,~~490~~378.1568 09/01/2001 30227273 0607/01/2011 0607/01/2031 N 7,~~091~~088,~~714~~308.9502 7,~~088~~083,~~308~~330.0242 0910/01/2001 30227329 02/01/2011 02/01/2031 N 6,~~972~~969,~~489~~090.2568 6,~~969~~964,~~090~~131.6880 0910/01/2001 30227318 N/A 01/01/2011 N 6,~~962~~958,~~845~~398.0434 6,~~958~~952,~~398~~548.3416 0910/01/2001 30227148 06/01/2011 06/01/2026 N 6,~~886~~880,~~534~~486.2409 6,~~880~~872,~~486~~900.0965 0910/01/2001 30227153 06/01/2011 06/01/2031 N 6,~~742~~739,~~531~~516.7493 6,~~739~~734,~~516~~972.9329 0910/01/2001 30227351 N/A 04/01/2011 N 6,~~582~~578,~~376~~577.8336 6,~~578~~573,~~577~~408.3686 0910/01/2001 30227345 N/A 03/01/2011 N 6,~~380~~376,~~262~~774.9446 6,~~376~~371,~~774~~925.4695 0910/01/2001 30227325 N/A 01/01/2011 N 6,~~350~~344,~~631~~350.7480 6,~~344~~336,~~350~~707.8055 0910/01/2001 30227307 12/01/2010 12/01/2030 N 6,~~269~~266,~~281~~192.7545 6,~~266~~261,~~192~~698.4521 0810/01/2001 30227323 01/01/2008 01/01/2031 N 5,~~971~~968,~~983~~793.3526 5,~~968~~964,~~793~~307.2605 0910/01/2001 30227330 N/A 02/10/2011 N 5,~~899~~896,~~394~~066.7454 5,~~896~~891,~~066~~488.5450 09/10/2001 30227075 06/01/2011 06/01/2031 N 5,~~793~~791,~~737~~231.1250 5,~~791~~787,~~231~~397.5022 0910/01/2001 30227208 07/01/2011 07/01/2021 N 5,~~491~~482,~~130~~204.6139 5,~~482~~472,~~204~~088.3900 09/01/2001 30227357 N/A 06/01/2011 N 5,~~492~~490,~~973~~002.7403 5,~~490~~485,~~002~~865.0382 0910/01/2001 30227416 N/A 04/01/2011 N 5,~~479~~474,~~301~~590.9834 5,~~474~~468,~~590~~773.3430 0910/01/2001 30227076 06/01/2011 06/01/~~2026~~2031 N 5,~~400~~395,~~141~~777.9253 5,~~395~~390,~~777~~156.5336 0910/01/2001 30226547 02/01/2011 02/01/2031 N 5,~~226~~222,~~075~~888.8831 5,~~222~~218,~~888~~629.3101 0910/01/2001 30226943 07/01/2011 01/01/2024 N 5,~~094~~088,~~262~~485.4781 5,~~088~~081,~~485~~550.8129 0910/01/2001 30227319 N/A 01/01/2011 N 5,~~076~~073,~~294~~601.8002 5,~~073~~069,~~601~~802.0276 0910/01/2001 30227181 N/A 07/01/2011 N 5,~~062~~059,~~087~~156.3546 5,~~059~~055,~~156~~185.4656 0910/01/2001 30227034 N/A 05/01/2011 N 4,~~992~~990,~~562~~428.8517 4,~~990~~987,~~428~~141.1771 0810/01/2001 30227068 05/01/2011 05/01/2026 N 4,~~920~~915,~~322~~712.8145 4,~~915~~910,~~712~~036.4597 0910/01/2001 30227028 N/A 05/01/2011 N 4,~~866~~864,~~722~~275.3182 4,~~864~~860,~~275~~765.8283 0910/01/2001 30226516 03/01/2011 03/01/2031 N 4,~~862~~859,~~161~~979.8045 4,~~859~~856,~~979~~685.4564 0910/01/2001 30227317 N/A 09/01/2010 N 4,~~818~~815,~~200~~881.4817 4,~~815~~812,~~881~~462.1711 0910/01/2001 30227306 12/01/2010 12/01/2030 N 4,~~725~~722,~~153~~586.75 4,~~722~~718,~~586~~997.7596 0910/01/2001 30227346 N/A 03/01/2011 N 4,~~585~~582,~~238~~606.0372 4,~~582~~579,~~606~~016.7266 0910/01/2001 30227292 N/A 12/01/2010 N 4,~~575~~573,~~707~~188.2684 4,~~573~~569,~~188~~685.8490 09/01/2001 30227290 12/01/2010 12/01/2025 N 4,~~480~~476,~~739~~964.6664 4,~~476~~472,~~964~~138.6410 0810/01/2001 30227311 01/01/2011 01/01/2031 N 4,~~458~~455,~~451~~966.3377 4,~~455~~452,~~966~~530.7728 0810/01/2001 30227356 N/A 05/01/2006 N 4,~~235~~231,~~829~~323.2173 4,~~231~~225,~~323~~968.7333 0910/01/2001 30227410 N/A 03/01/2011 N 4,~~226~~223,~~105~~617.1988 4,~~223~~220,~~617~~256.8809 09/01/2001 30227348 N/A 04/01/2011 N 4,~~188~~185,~~474~~972.5907 4,~~185~~182,~~972~~610.0792 0910/01/2001 30227350 04/01/2011 04/01/2031 N 4,~~088~~086,~~997~~622.4928 4,~~086~~083,~~622~~398.2884 0910/01/2001 30227312 01/01/2011 01/01/2026 N 4,~~070~~066,~~254~~530.9863 4,~~066~~061,~~530~~894.6338 09/01/2001 30227026 N/A 04/01/2011 N 3,~~990~~988,~~577~~619.6545 3,~~988~~985,~~619~~778.4527 0910/01/2001 30227401 04/01/2011 04/01/2031 N 3,~~989~~986,~~022~~640.9504 3,~~986~~983,~~640~~438.0494 0910/01/2001 30224700 N/A 10/01/2010 N 3,~~977~~975,~~576~~795.9994 3,~~975~~973,~~795~~088.9488 0910/01/2001 30227300 N/A 04/01/2006 N 3,975,000.00 3,975,000.00 0809/01/2001 30227301 N/A 04/01/2011 N 3,~~889~~886,~~297~~974.8306 3,~~886~~883,~~974~~852.0699 0910/01/2001 30227336 02/01/2011 02/01/2031 N 3,~~733~~731,~~828~~728.6992 3,~~731,~~728,837.92 09 10/01/2001 30226521 N/A 03/01/2011 N 3,~~639~~638,~~969~~244.0121 3,~~638~~635,~~244~~702.2111 0910/01/2001 30227138 N/A 06/01/2011 N 3,~~592~~588,~~251~~772.2112 3,~~588~~584,~~772~~394.1254 0910/01/2001 30227408 N/A 03/01/2011 N 3,~~488~~486,~~410~~331.2427 3,~~486~~483,~~331~~534.2725 09/01/2001 30227071 N/A 06/01/2011 N 3,~~387~~381,~~568~~627.1146 3,~~381~~374,~~627~~993.46 0910/01/2001 30227353 N/A 04/01/2006 N 3,~~340~~338,~~807~~811.0700 3,~~338~~336,~~811~~130.0007 0910/01/2001 30227272 N/A 08/01/2011 N 3,~~300~~297,~~000~~399.0037 3,~~297~~294,~~399~~028.37 0910/01/2001 30227074 N/A 06/01/2011 N 3,~~296~~294,~~088~~471.0504 3,~~294~~292,~~471~~129.0437 0910/01/2001 30227295 N/A 02/01/2011 N 3,~~286~~284,~~278~~529.7381 3,~~284~~282,~~529~~068.8162 09/01/2001 30227287 06/01/2010 06/01/2030 N 3,~~234~~233,~~640~~157.3798 3,~~233~~230,~~157~~918.9866 0810/01/2001 30227334 02/01/2011 02/01/2031 N 3,~~185~~183,~~752~~874.9362 3,~~183~~181,~~874~~333.6248 09/01/2001 30227321 01/01/2008 01/01/2031 N 3,~~170~~168,~~127~~434.7938 3,~~168~~166,~~434~~052.3894 0910/01/2001 30227335 02/01/2011 02/01/2031 N 2,~~986~~984,~~643~~882.4049 2,~~984~~982,~~882~~500.4918 0910/01/2001 30227354 05/01/2011 05/01/2031 N 2,~~894~~892,~~376~~673.6679 2,~~892~~890,~~673~~376.7910 0910/01/2001 30227343 03/01/2011 03/01/2026 N 2,~~884~~881,~~625~~728.5615 2,~~881~~878,~~728~~224.1587 0910/01/2001 30227405 N/A 01/01/2011 N 2,~~817~~816,~~614~~245.1622 2,~~816~~814,~~245~~243.2240 0910/01/2001 30227415 04/01/2011 04/01/2026 N 2,~~788~~785,~~061~~318.9614 2,~~785~~781,~~318~~984.1430 0810/01/2001 30227344 N/A 03/01/2011 N 2,~~642~~640,~~087~~699.6324 2,~~640~~638,~~699~~739.2407 0910/01/2001 30227030 N/A 05/01/2011 N 2,~~639~~635,~~004~~499.6549 2,~~635~~631,~~499~~323.4954 0910/01/2001 30227050 N/A 06/01/2011 N 2,~~620~~619,~~929~~199.6414 2,~~619~~616,~~199~~802.1465 0910/01/2001 30227327 N/A 02/01/2011 N 2,~~614~~612,~~155~~778.7425 2,~~612~~610,~~778~~832.2504 0910/01/2001 30227409 N/A 03/01/2011 N 2,~~491~~490,~~721~~236.5961 2,~~490~~488,~~236~~238.6174 09/01/2001 30227333 02/01/2011 02/01/2031 N 2,~~488~~487,~~869~~402.4603 2,~~487~~485,~~402~~416.0377 0910/01/2001 30227355 N/A 05/01/2011 N 2,~~395~~393,~~118~~628.1744 2,~~393~~391,~~628~~658.4420 0910/01/2001 30224701 N/A 10/01/2010 N 2,~~380~~379,~~792~~151.4935 2,~~379~~376,~~151~~894.3560 0910/01/2001 30227146 N/A 06/01/2011 N 2,~~297~~296,~~420~~374.8973 2,~~296~~294,~~374~~810.7341 0910/01/2001 30227338 N/A 03/01/2011 N 2,~~292~~291,~~868~~607.9508 2,~~291~~289,~~607~~857.0870 0910/01/2001 30226518 N/A 03/01/2011 N 2,~~093~~091,~~153~~929.9977 2,~~091~~090,~~929~~271.7729 0910/01/2001 30227349 04/01/2011 04/01/2026 N 2,~~091~~088,~~046~~988.4659 2,~~088~~086,~~988~~488.5921 0910/01/2001 30227328 N/A 02/01/2011 N 2,~~089~~088,~~915~~541.4363 2,~~088~~086,~~541~~753.6344 0910/01/2001 30227413 03/01/2016 03/01/2031 N 2,~~008~~007,~~950~~888.9419 2,~~007~~006,~~888~~391.1977 0910/01/2001 30227412 03/01/2016 03/01/2031 N 1,~~969~~968,~~070~~029.9934 1,~~968~~966,~~029~~562.3462 0910/01/2001 30227171 N/A 07/01/2011 N 1,~~948~~946,~~170~~327.6236 1,~~946~~943,~~327~~993.3681 0809/01/2001 30227073 N/A 06/01/2006 N 1,~~947~~946,~~830~~953.8753 1,~~946~~945,~~953~~635.5330 0910/01/2001 30227170 N/A 07/01/2021 N 1,~~907~~904,~~177~~335.2100 1,~~904~~901,~~335~~050.0058 0910/01/2001 30227316 N/A 07/01/2010 N 1,~~887~~886,~~513~~744.8293 1,~~886~~885,~~744~~520.9316 0910/01/2001 30227302 N/A 08/05/2008 N 1,~~796~~795,~~597~~140.6828 1,~~795~~793,~~140~~321.2846 0810/05/2001 30227339 N/A 03/01/2011 N 1,~~794~~793,~~522~~557.9172 1,~~793~~792,~~557~~207.7257 0910/01/2001 30227065 N/A 06/01/2011 N 1,~~596~~595,~~907~~521.6441 1,~~595~~593,~~521~~776.4153 0910/01/2001 30227340 N/A 03/01/2016 N 1,~~566~~565,~~936~~423.5067 1,~~565~~563,~~423~~574.6705 0910/01/2001 30227337 N/A 02/01/2011 N 1,443,~~866~~077.4365 1,~~443~~441,~~077~~979.6506 0910/01/2001 30227303 N/A 06/01/2010 N 1,~~413~~411,~~079~~999.0597 1,~~411~~410,~~999~~564.9755 0910/01/2001 30227341 N/A 03/01/2011 N 1,360,~~779~~032.1974 1,~~360~~358,~~032~~996.7459 0910/01/2001 30227314 N/A 01/01/2011 N 1,~~358~~357,~~655~~934.3840 1,~~357~~356,~~934~~917.4081 0910/01/2001 30227023 N/A 04/01/2011 N 1,~~334~~333,~~393~~108.1765 1,~~333~~331,~~108~~538.6510 0809/01/2001 30227206 N/A 07/01/2011 N 1,~~269~~268,~~372~~741.7227 1,~~268~~267,~~741~~833.2719 0910/01/2001 30227342 N/A 03/01/2011 N 1,~~196~~195,~~465~~847.4925 1,~~195~~194,~~847~~968.2545 0910/01/2001 30227296 N/A 10/01/2010 N 1,~~188~~187,~~591~~569.2738 1,~~187~~186,~~569~~268.3876 0810/01/2001 30227299 02/01/2011 02/01/2026 N 1,~~142~~141,~~241~~120.4806 1,~~141~~139,~~120~~753.0666 0910/01/2001 30227332 N/A 02/01/2011 N 1,~~105~~104,~~384~~796.6740 1,~~104~~103,~~796~~968.4055 0910/01/2001 30227414 N/A 04/01/2011 N 1,~~097~~096,~~200~~604.1137 1,~~096~~095,~~604~~774.3778 0910/01/2001 30227032 05/01/2011 05/01/2031 N 1,~~083~~082,~~136~~584.6365 1,~~082~~081,~~584~~797.6516 0910/01/2001 30227294 N/A 02/01/2011 N 1,~~006~~004,~~904~~003.2374 1,~~004~~000,~~003~~864.7472 09/01/2001 30227291 N/A 11/01/2010 N ~~991,640.68~~ 990,834.01 989,789.47 09/01/2001 30227289 N/A 12/01/2010 N 895,~~654~~219.5731 ~~895~~894,~~219~~582.3137 0809/01/2001 30227298 02/01/2011 02/01/2026 N ~~769,594.62~~ 768,805.64 09767,855.80 10/01/2001 30227320 N/A 01/01/2011 N ~~746~~745,~~343~~919.1214 745,~~919~~337.1402 0910/01/2001 30227326 N/A 02/01/2011 N 736,~~802~~386.0335 ~~736~~735,~~386~~814.3557 0910/01/2001 30227309 12/01/2010 12/01/2025 N 560,~~680~~203.6176 ~~560~~559,~~203~~595.7694 0910/01/2001 30227331 N/A 02/01/2011 N ~~531~~530,~~390~~868.6393 530,~~868~~233.9326 0910/01/2001 30227180 06/01/2011 06/01/2031 N 524,~~388~~137.9894 ~~524~~523,~~137~~770.9462 09/01/2001 30227313 N/A 01/01/2011 N 493,~~878~~057.8514 ~~493~~492,~~057~~125.1439 0910/01/2001 30227304 N/A 06/01/2015 N ~~489~~488,~~545~~004.74 ~~488~~486,~~004~~452.7466 0809/01/2001 30227315 N/A 01/01/2011 N 464,~~610~~186.7458 ~~464~~463,~~186~~658.5820 0910/01/2001 Totals ~~961,120,792.21~~ 960,534,468.12 959,741,099.01

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 10/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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 10/15/2001 0 $0.00 0 $0.00 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 10/15/2001 7.650542% 7.553363% 113 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 30227067 19 0 09/01/2001 82,618.35 82,618.35 A 30227288 20 0 0809/01/2001 84,879.17 84,879.17 B ~~30227360~~30227305 2227 0 0809/01/2001 7774,~~188~~205.7077 74,205.77 A 30227293 31 0 09/01/2001 60,~~188~~251.7091 60,251.91 B ~~30227305~~30227052 2739 0 0809/01/2001 7451,~~205~~930.7740 7451,~~205~~930.7740 BA ~~30227307~~30227208 4852 0 0809/01/2001 4644,~~007~~106.7606 4644,~~007~~106.7606 BA ~~30227034~~30227292 6067 0 0809/01/2001 3732,~~387~~542.7269 3732,~~387~~542.7269 B ~~30227290~~30227410 6871 0 0809/01/2001 3529,~~568~~125.3686 3529,~~568~~125.3686 BA ~~30227311~~30227312 6974 0 0809/01/2001 31,~~509~~238.0814 31,~~509~~238.0814 B 30227300 78 0 0809/01/2001 2524,~~226~~413.9012 2524,~~226~~413.9012 B ~~30227287~~30227408 8983 0 0809/01/2001 2423,~~628~~947.9443 2423,~~628~~947.9443 BA ~~30227415~~30227295 9688 0 0809/01/2001 2023,~~509~~482.9718 2023,~~509~~482.9718 B 30227334 90 0 09/01/2001 22,068.90 22,068.90 A 30227409 101 0 09/01/2001 17,105.31 17,105.31 A 30227171 112 0 0809/01/2001 16,622.84 16,622.84 BA ~~30227302~~30227023 ~~116~~124 0 0809/0501/2001 129,~~395~~902.1948 129,~~395~~902.1948 A ~~30227023~~30227294 ~~124~~132 0 0809/01/2001 9,~~902~~706.4888 9,~~902~~706.4888 B ~~30227296~~30227291 ~~127~~133 0 0809/01/2001 98,~~445~~005.3715 98,~~445~~005.3715 B 30227289 134 0 0809/01/2001 6,597.61 6,597.61 B 30227180 140 0 09/01/2001 3,804.79 3,804.79 A 30227304 142 0 0809/01/2001 5,059.61 5,059.61 A Totals 1621 ~~517~~661,~~135~~614.4765 ~~517~~661,~~135~~614.4765

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date ~~30227288~~30227067 11,~~165~~381,~~072~~281.0314 0.00 ~~30227360~~30227288 1011,~~595~~160,~~103~~088.3025 0.00 30227305 9,~~416~~408,~~244~~040.1097 0.00 ~~30227307~~30227293 68,~~269~~504,~~281~~349.7587 0.00 ~~30227034~~30227052 7,184,490.15 0.00 30227208 5,482,204.39 0.00 30227292 4,~~992~~573,~~562~~188.8584 0.00 ~~30227290~~30227410 4,~~480~~223,~~739~~617.6688 0.00 ~~30227311~~30227312 4,~~458~~066,~~451~~530.3363 0.00 30227300 3,975,000.00 0.00 ~~30227287~~30227408 3,~~234~~486,~~640~~331.3727 0.00 ~~30227415~~30227295 23,~~788~~284,~~061~~529.9681 0.00 ~~30227171~~30227334 13,~~948~~183,~~170~~874.62 0.00 ~~30227302~~30227409 2,490,236.61 0.00 30227171 1,~~796~~946,~~597~~327.6836 0.00 30227023 1,~~334~~333,~~393~~108.1765 0.00 ~~30227296~~30227294 1,~~188~~004,~~591~~003.2774 0.00 30227291 990,834.01 0.00 30227289 895,~~654~~219.5731 0.00 30227180 524,137.94 0.00 30227304 ~~489~~488,~~545~~004.74 0.00 Totals 6989,~~028~~585,~~110~~400.4018 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 (12 loans) 380,497.80 380,497.80 51,131,655.72 0.00 Total for Status Code = B (9 loans) 281,116.85 281,116.85 38,453,744.46 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