8-K 1 gmc01c1.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.: 333-45256 GMAC Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates Series 2001-C1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2316388 52-2316389 52-7184006 52-2316390 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, Maryland 21044 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On October 15, 2001, a distribution was made to holders of GMAC Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2001-C1 ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of GMAC Commercial Mortgage Securities Inc., Series 2001-C1, relating to the 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. GMAC Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2001-C1 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 GMAC Commercial Mortgage Securities Inc., Series 2001-C1, relating to the October 15, 2001 distribution. Wells Fargo Bank MN, N.A. Corporate Trust Services GMAC Commercial Mortgage Securities Inc., 11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates Columbia, MD 21044 Series 2001-C1 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 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 - 13 Principal Prepayment Detail 14 Historical Detail 15 Delinquency Loan Detail 16 - 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 This report has been compiled from information provided to Wells Fargo MN, N.A. various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Underwriter Deutsche Banc Alex Brown Inc. 31 West 52nd Street New York, NY 10019 Contact: Chris Battles Phone Number: (212) 469-3671 Underwriter Goldman, Sachs & Co. 85 Broad Street New York, NY 10004 Contact: Dan Sparks Phone Number: (212) 902-2914 Servicer GMAC Commercial Mortgage 200 Witmer Rd. Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 361849QD7 5.988000% 109,895,000.00 107,~~639~~156,~~079~~553.6344 ~~482~~666,~~526~~398.1958 A-2 361849QE5 6.465000% 546,834,000.00 546,834,000.00 0.00 B 361849QF2 6.670000% 41,045,000.00 41,045,000.00 0.00 C 361849QG0 6.887000% 32,404,000.00 32,404,000.00 0.00 D 361849QH8 7.034000% 12,961,000.00 12,961,000.00 0.00 E 361849QL9 7.346000% 17,282,000.00 17,282,000.00 0.00 F 361849QM7 7.494000% 12,962,000.00 12,962,000.00 0.00 G 361849QN5 7.~~898440~~643566% 12,961,000.00 12,961,000.00 0.00 H 361849QP0 6.000000% 25,923,000.00 25,923,000.00 0.00 J 361849QQ8 6.000000% 6,480,000.00 6,480,000.00 0.00 K 361849QR6 6.000000% 6,480,000.00 6,480,000.00 0.00 L 361849QS4 6.000000% 12,961,000.00 12,961,000.00 0.00 M 361849QT2 6.000000% 4,320,000.00 4,320,000.00 0.00 N 361849QU9 6.000000% 4,320,000.00 4,320,000.00 0.00 O 361849QV7 6.000000% 4,320,000.00 4,320,000.00 0.00 P 361849QW5 6.000000% 12,969,784.00 12,969,784.00 0.00 R-I 361849QX3 0.000000% 0.00 0.00 0.00 R-II 361849QY1 0.000000% 0.00 0.00 0.00 R-III 361849QZ8 0.000000% 0.00 0.00 0.00 864,117,784.00 861,~~861~~379,~~863~~337.6344 ~~482~~666,~~526~~398.1958

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level(1) A-1 361849QD7 ~~537~~534,~~119~~711.0120 0.00 0.00 1,~~019~~201,~~645~~109.2078 ~~107~~106,~~156~~490,~~553~~154.4486 24.0810% A-2 361849QE5 2,946,068.17 0.00 0.00 2,946,068.17 546,834,000.00 24.0810% B 361849QF2 228,141.79 0.00 0.00 228,141.79 41,045,000.00 19.3133% C 361849QG0 185,971.96 0.00 0.00 185,971.96 32,404,000.00 15.5556% D 361849QH8 75,973.06 0.00 0.00 75,973.06 12,961,000.00 14.0406% E 361849QL9 105,794.64 0.00 0.00 105,794.64 17,282,000.00 12.0405% F 361849QM7 80,947.69 0.00 0.00 80,947.69 12,962,000.00 10.5354% G 361849QN5 8582,~~309~~556.7488 0.00 0.00 8582,~~309~~556.7488 12,961,000.00 9.0304% H 361849QP0 129,615.00 0.00 0.00 129,615.00 25,923,000.00 6.02% J 361849QQ8 32,400.00 0.00 0.00 32,400.00 6,480,000.00 5.27% K 361849QR6 32,400.00 0.00 0.00 32,400.00 6,480,000.00 4.5152% L 361849QS4 64,805.00 0.00 0.00 64,805.00 12,961,000.00 3.01% M 361849QT2 21,600.00 0.00 0.00 21,600.00 4,320,000.00 2.51% N 361849QU9 21,600.00 0.00 0.00 21,600.00 4,320,000.00 2.01% O 361849QV7 21,600.00 0.00 0.00 21,600.00 4,320,000.00 1.51% P 361849QW5 64,848.92 0.00 0.00 64,848.92 12,969,784.00 0.00% R-I 361849QX3 0.0100 0.00 0.00 0.0100 0.00 0.00% R-II 361849QY1 0.00 0.00 0.00 0.00 0.00 0.00% R-III 361849QZ8 0.00 0.00 0.00 0.00 0.00 0.00% 4,~~634~~629,~~194~~034.9931 0.00 0.00 5,~~116~~295,~~721~~432.1889 ~~861~~860,~~379~~712,~~337~~938.4486

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 361849QJ4 0.~~615170~~526579% 864,117,784.00 861,~~861~~379,~~863~~337.6344 X-2 361849QK1 1.~~298167~~043379% 551,654,000.00 551,654,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 361849QJ4 ~~441~~377,~~826~~986.3183 0.00 ~~441~~377,~~826~~986.3183 ~~861~~860,~~379~~712,~~337~~938.4486 X-2 361849QK1 ~~596~~479,~~782~~653.4947 0.00 ~~596~~479,~~782~~653.4947 551,654,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss Ending Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance Fund Expenses A-1 361849QD7 ~~979~~975.~~47203813~~08124519 46.~~39079294~~06395723 4.~~88756549~~86565540 0.00000000 0.00000000 ~~975~~969.~~08124519~~01728796 A-2 361849QE5 1,000.00000000 0.00000000 5.38749999 0.00000000 0.00000000 1,000.00000000 B 361849QF2 1,000.00000000 0.00000000 5.55833329 0.00000000 0.00000000 1,000.00000000 C 361849QG0 1,000.00000000 0.00000000 5.73916677 0.00000000 0.00000000 1,000.00000000 D 361849QH8 1,000.00000000 0.00000000 5.86166654 0.00000000 0.00000000 1,000.00000000 E 361849QL9 1,000.00000000 0.00000000 6.12166647 0.00000000 0.00000000 1,000.00000000 F 361849QM7 1,000.00000000 0.00000000 6.24500000 0.00000000 0.00000000 1,000.00000000 G 361849QN5 1,000.00000000 0.00000000 6.~~58203379~~36963815 0.00000000 0.00000000 1,000.00000000 H 361849QP0 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 J 361849QQ8 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 K 361849QR6 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 361849QS4 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 361849QT2 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 361849QU9 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 O 361849QV7 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 P 361849QW5 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 R-I 361849QX3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 361849QY1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 361849QZ8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 361849QJ4 ~~997~~996.~~38933695~~83093369 0.~~51130334~~43742513 0.00000000 996.~~83093369~~05974417 X-2 361849QK1 1,000.00000000 10.~~08180579~~86948245 0.00000000 1,000.00000000

Reconciliation Detail Advanced Summary P & I Advances Outstanding 0.00 Servicing Advances Outstanding ~~14,155~~0.0300 Reimbursement for Interest on P&I Advances paid from general collections 0.00 Reimbursement for Interest on Servicing 0.00 Advances paid from general collections

Servicing Fee Summary Current Period Accrued Master Servicing Fees 5251,~~751~~019.1480 Less Master Servicing Fees on Delinquent Payments 2913,~~999~~811.2462 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 1229,~~919~~999.2924 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3567,~~671~~207.1942

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Shortfall Interest Interest Adjustment A-1 ~~537~~534,~~119~~711.0120 0.00 ~~537~~534,~~119~~711.0120 0.00 A-2 2,946,068.17 0.00 2,946,068.17 0.00 X-1 ~~441~~377,~~826~~986.3183 0.00 ~~441~~377,~~826~~986.3183 0.00 X-2 ~~596~~479,~~782~~653.4947 0.00 ~~596~~479,~~782~~653.4947 0.00 B 228,141.79 0.00 228,141.79 0.00 C 185,971.96 0.00 185,971.96 0.00 D 75,973.06 0.00 75,973.06 0.00 E 105,794.64 0.00 105,794.64 0.00 F 80,947.69 0.00 80,947.69 0.00 G 8582,~~309~~556.7488 0.00 8582,~~309~~556.7488 0.00 H 129,615.00 0.00 129,615.00 0.00 J 32,400.00 0.00 32,400.00 0.00 K 32,400.00 0.00 32,400.00 0.00 L 64,805.00 0.00 64,805.00 0.00 M 21,600.00 0.00 21,600.00 0.00 N 21,600.00 0.00 21,600.00 0.00 O 21,600.00 0.00 21,600.00 0.00 P 64,848.92 0.00 64,848.92 0.00 Total 5,~~672~~486,~~803~~674.7861 0.00 ~~5,672,803~~5486674.7861 0.00

Additional Total Unpaid Trust Fund Interest Interest Distributable Class Expenses Distribution Distribution Certificate Int. A-1 0.00 ~~537~~534,~~119~~711.0120 ~~537~~534,~~119~~711.0120 0.00 A-2 0.00 2,946,068.17 2,946,068.17 0.00 X-1 0.00 ~~441~~377,~~826~~986.3183 ~~441~~377,~~826~~986.3183 0.00 X-2 0.00 ~~596~~479,~~782~~653.4947 ~~596~~479,~~782~~653.4947 0.00 B 0.00 228,141.79 228,141.79 0.00 C 0.00 185,971.96 185,971.96 0.00 D 0.00 75,973.06 75,973.06 0.00 E 0.00 105,794.64 105,794.64 0.00 F 0.00 80,947.69 80,947.69 0.00 G 0.00 8582,~~309~~556.7488 8582,~~309~~556.7488 0.00 H 0.00 129,615.00 129,615.00 0.00 J 0.00 32,400.00 32,400.00 0.00 K 0.00 32,400.00 32,400.00 0.00 L 0.00 64,805.00 64,805.00 0.00 M 0.00 21,600.00 21,600.00 0.00 N 0.00 21,600.00 21,600.00 0.00 O 0.00 21,600.00 21,600.00 0.00 P 0.00 64,848.92 64,848.92 0.00 Total 0.00 ~~5,672,803~~5486674.7861 5,~~672~~486,~~803~~674.7861 0.00

Other Required Information Available Distribution Amount (1) 6,~~155~~153,~~329~~073.9819 Aggregate Number of Outstanding Loans 101 Aggregate Stated Principal Balance of Loans before Distributions 861,~~861~~379,~~864~~338.4122 Aggregate Stated Principal Balance of Loans after Distributions ~~861~~860,~~379~~712,~~338~~939.2264 Percentage of Cut-off Date Principal Balance after Distributions 99.6861% Aggregate Amount of Servicing Fee 3567,~~671~~207.1942 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~867~~866.3732 Aggregate Additional Trust Fund Expences 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Account Deposits 0.00 Withdrawals 0.00

NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % of Scheduled # of Scheduled Agg WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) 499,999.99 or less 0 0.00 0.00 0 0.0000 0.000000 500,000.00 to 999,999.99 1 ~~823~~822,~~799~~315.6655 0.10 ~~111~~110 8.1000 1.460000 1,000,000.00 to 1,999,999.99 9 14,~~709~~695,~~431~~924.0850 1.71 ~~112~~111 7.8561 1.~~376067~~429906 2,000,000.00 to 2,999,999.99 16 38,~~502~~470,~~160~~012.1693 4.47 ~~112~~111 7.~~8361~~8362 1.~~343489~~354708 3,000,000.00 to 3,999,999.99 14 49,~~912~~870,~~985~~152.8805 5.79 ~~112~~111 7.7889 1.~~362604~~339275 4,000,000.00 to 4,999,999.99 5 23,~~414~~401,~~073~~018.4033 2.72 ~~113~~112 7.8775 1.~~237055~~263337 5,000,000.00 to 5,999,999.99 10 54,~~208~~163,~~063~~288.4903 6.29 ~~112~~111 7.7152 1.~~346991~~385111 6,000,000.00 to 6,999,999.99 7 44,~~584~~556,~~429~~572.8024 5.18 ~~112~~111 7.8390 1.~~305013~~307030 7,000,000.00 to 7,999,999.99 6 44,~~821~~785,~~461~~562.9100 5.20 ~~113~~112 7.7726 1.~~333145~~286714 8,000,000.00 to 8,999,999.99 4 35,~~077~~054,~~681~~603.5236 4.07 ~~114~~113 7.~~4875~~4874 1.~~377477~~379417 9,000,000.00 to 9,999,999.99 3 29,~~468~~447,~~683~~426.1410 3.42 ~~113~~112 7.8611 1.~~344686~~508734 10,000,000.00 to 11,999,999.99 7 75,~~821~~760,~~354~~842.8154 8.80 ~~109~~108 7.7699 1.~~337725~~291461 12,000,000.00 to 13,999,999.99 2 26,~~645~~620,~~277~~801.8786 3.09 ~~112~~111 7.~~9519~~9518 1.~~523507~~523462 14,000,000.00 to 16,999,999.99 3 45,~~934~~893,~~371~~524.9866 5.33 ~~113~~112 7.5972 1.~~326125~~326138 17,000,000.00 to 19,999,999.99 5 92,~~140~~068,~~003~~333.7317 10.70 ~~113~~112 7.4854 1.~~262424~~247518 20,000,000.00 to 24,999,999.99 4 90,~~960~~895,~~258~~393.9368 10.56 ~~112~~111 7.9514 1.~~337362~~491232 25,000,000.00 and Greater 5 194,~~355~~207,~~300~~168.8664 22.56 ~~112~~111 7.5994 1.~~264574~~221582 Totals 101 ~~861~~860,~~379~~712,~~338~~939.2264 100.00 ~~112~~111 7.7172 1.~~318498~~325940

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 6 36,~~686~~657,~~197~~186.3215 4.26 ~~113~~112 7.6865 1.~~321046~~287783 Alaska 1 5,~~529~~525,~~579~~333.6814 0.64 ~~114~~113 7.5000 1.~~350000~~708992 Arizona 1 40,~~568~~536,~~411~~633.3727 4.71 ~~115~~114 7.3750 1.~~240000~~149125 California 14 148,~~679~~558,~~168~~684.1776 17.26 ~~111~~110 7.~~7469~~7468 1.~~372114~~452489 Colorado 2 17,~~426~~413,~~380~~445.5281 2.02 ~~113~~112 7.7057 1.~~435807~~633020 Florida 8 43,~~510~~472,~~634~~916.8804 5.05 ~~112~~111 8.0000 1.~~335150~~334096 Georgia 3 38,~~532~~503,~~665~~023.3788 4.47 ~~112~~111 7.5643 1.~~304059~~249300 Idaho 1 9,~~866~~859,~~509~~374.3750 1.15 ~~114~~113 7.8000 1.~~250000~~310215 Kansas 1 9,~~636~~630,~~878~~093.0081 1.12 ~~110~~109 8.0800 1.250000 Kentucky 1 3,~~137~~134,~~433~~876.4118 0.36 ~~114~~113 7.2000 1.~~320000~~214054 Louisiana 5 53,~~242~~206,~~234~~356.2513 6.18 ~~113~~112 7.~~6776~~6775 1.~~347264~~393297 Maine 2 10,~~146~~139,~~801~~016.0646 1.18 ~~112~~111 7.5812 1.~~278047~~278046 Maryland 5 26,~~354~~334,~~875~~399.3194 3.06 ~~112~~111 7.9015 1.~~393644~~245796 Massachusetts 1 14,~~671~~654,~~680~~563.0571 1.70 ~~114~~113 7.6000 1.230000 Michigan 4 65,~~241~~194,~~871~~542.8776 7.57 ~~111~~110 7.8977 1.~~308771~~316824 Minnesota 1 23,~~878~~860,~~429~~870.5239 2.77 ~~112~~111 7.8000 1.280000 Nevada 9 66,~~185~~134,~~226~~714.0267 7.68 ~~113~~112 7.~~5779~~5780 1.~~302384~~319653 New York 12 47,~~895~~858,~~018~~797.1444 5.56 ~~111~~110 7.8903 1.~~293661~~293651 North Carolina 5 38,~~749~~720,~~990~~948.9432 4.50 ~~113~~112 7.7022 1.~~274948~~221784 Ohio 3 4,~~949~~944,~~433~~581.2835 0.57 ~~111~~110 7.6668 1.~~292402~~292394 Oklahoma 3 12,~~822~~813,~~162~~017.4456 1.49 ~~112~~111 7.9580 1.~~257371~~187497 Pennsylvania 7 28,~~243~~217,~~584~~579.8976 3.28 ~~112~~111 7.7705 1.~~384367~~357317 South Carolina 1 46,~~152~~116,~~261~~808.4478 5.36 ~~112~~111 7.5800 1.~~280000~~224555 Tennessee 1 ~~823~~822,~~799~~315.6655 0.10 ~~111~~110 8.1000 1.460000 Texas 7 37,~~406~~376,~~732~~883.1457 4.34 ~~112~~111 7.~~6491~~6490 1.~~338662~~362286 Virginia 5 22,~~137~~129,~~367~~193.1102 2.57 ~~112~~111 7.~~6817~~6816 1.~~240661~~308526 Washington 1 3,~~830~~827,~~642~~591.5117 0.44 ~~113~~112 7.3700 1.210000 Wisconsin 1 5,~~073~~069,~~369~~191.5052 0.59 ~~113~~112 7.2000 1.~~290000~~193601 Totals 111 ~~861~~860,~~379~~712,~~338~~939.2264 100.00 ~~112~~111 7.7172 1.~~318498~~325940

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.0000% or less 1 8,900,000.00 1.03 ~~115~~114 6.9000 1.330000 7.0001% to 7.2500% 8 71,~~587~~528,~~846~~970.9192 8.31 ~~114~~113 7.1805 1.~~281673~~252361 7.2501% to 7.5000% 13 138,~~579~~479,~~285~~025.3573 16.09 ~~114~~113 7.4186 1.~~258673~~218748 7.5001% to 7.7500% 32 276,~~514~~291,~~823~~999.7179 32.10 ~~113~~112 7.6475 1.~~319608~~328667 7.7501% to 8.0000% 22 ~~197~~196,~~029~~882,~~930~~267.5414 22.87 ~~112~~111 7.8613 1.~~296283~~285635 8.0001% to 8.2500% 17 ~~137~~136,~~092~~983,~~594~~328.7459 15.92 ~~110~~109 8.1133 1.~~402303~~493353 8.2501% to 8.5000% 6 24,~~896~~875,~~041~~244.1581 2.89 ~~111~~110 8.3392 1.~~414147~~455613 8.5001% or greater 2 6,~~778~~772,~~815~~102.8266 0.79 ~~107~~106 8.9281 1.~~469601~~487535 Totals 101 ~~861~~860,~~379~~712,~~338~~939.2264 100.00 ~~112~~111 7.7172 1.~~318498~~325940

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~100~~98 ~~855~~850,~~938~~602,~~235~~755.6930 9998.3783 ~~112~~111 7.~~7095~~7076 1.~~317726~~325110 13 to 24 months 13 510,~~441~~110,~~102~~184.5334 01.6317 ~~107~~106 8.~~9375~~5288 1.~~440000~~395826 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 101 ~~861~~860,~~379~~712,~~338~~939.2264 100.00 ~~112~~111 7.7172 1.~~318498~~325940

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.09 or less 0 0.00 0.00 0 0.0000 0.000000 1.10 to 1.19 110 4103,~~960~~383,~~000~~857.0025 012.5801 113 7.~~5000~~4649 1.~~160000~~159965 1.20 to 1.29 4637 ~~490~~372,~~056~~963,~~781~~774.0916 5643.8933 ~~112~~111 7.~~6827~~7030 1.~~255190~~240282 1.30 to 1.39 3632 ~~243~~247,~~207~~150,~~537~~120.4038 28.2371 ~~112~~111 7.~~6537~~6912 1.~~331798~~334845 1.40 to 1.49 710 5449,~~905~~528,~~581~~310.1253 65.3775 ~~113~~110 7.~~9745~~9831 1.~~445538~~447293 1.50 to 1.59 52 3412,~~001~~238,~~100~~042.8038 31.9542 ~~112~~111 78.~~9623~~2047 1.~~539117~~548751 1.60 to 1.69 34 1516,~~489~~809,~~198~~367.4431 1.8095 ~~114~~112 7.~~8675~~9489 1.~~672306~~672988 1.70 and greater 36 1858,~~759~~639,~~139~~467.3763 26.1881 ~~112~~113 87.~~1804~~9696 1.~~777980~~877361 Totals 101 ~~861~~860,~~379~~712,~~338~~939.2264 100.00 ~~112~~111 7.7172 1.~~318498~~325940

Property Type (3) Property # of Scheduled % of Weighted Type Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 17 87,~~390~~314,~~719~~712.6537 10.1514 ~~111~~110 7.~~8283~~8284 1.~~280299~~309510 Lodging 7 68,~~339~~275,~~712~~753.6888 7.93 ~~113~~112 8.1631 1.~~582979~~751916 Mobile Home Park 3 24,~~176~~154,~~268~~303.0032 2.81 ~~113~~112 7.~~2663~~2662 1.~~313277~~313276 Multi-Family 33 ~~245~~244,~~131~~940,~~854~~189.5866 28.46 ~~113~~112 7.4350 1.~~266931~~228153 Office 18 192,~~218~~077,~~152~~371.2539 22.32 ~~112~~111 7.8210 1.~~333497~~333229 Retail 31 235,~~328~~162,~~124~~558.7876 27.32 ~~111~~110 7.8017 1.~~293705~~302790 Self Storage 2 8,~~794~~788,~~506~~050.2826 1.02 ~~114~~113 7.7265 1.~~430166~~400210 Totals 111 ~~861~~860,~~379~~712,~~338~~939.2264 100.00 ~~112~~111 7.7172 1.~~318498~~325940

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 90 months or less 1 10,~~449~~442,~~464~~096.5726 1.21 8887 8.0100 1.240000 91 to 110 months 1027 91193,~~629~~000,~~638~~540.69 10 22.6442 109 8.~~0558~~0518 1.~~289320~~328435 111 months or greater 9073 ~~759~~657,~~300~~270,~~234~~303.9628 8876.1536 ~~113~~112 7.~~6724~~6143 1.~~323099~~326573 Totals 101 ~~861~~860,~~379~~712,~~338~~939.2264 100.00 ~~112~~111 7.7172 1.~~318498~~325940

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 190 months or less 0 0.00 0.00 0 0.0000 0.000000 191 to 230 months 1 ~~823~~822,~~799~~315.6655 0.10 ~~111~~110 8.1000 1.460000 231 to 250 months 0 0.00 0.00 0 0.0000 0.000000 251 to 290 months 913 3762,~~130~~927,~~494~~039.8636 47.31 110 8.~~3165~~2094 1.~~434340~~518597 291 to 310 months 106 5933,~~855~~951,~~687~~332.7650 63.9594 113 7.~~8299~~6581 1.~~500147~~397654 311 to 330 months 2 13,860,000.00 1.61 ~~114~~113 7.1147 1.269163 331 and greater 79 749,~~709~~152,~~355~~252.9423 87.04 ~~112~~111 7.6893 1.~~299015~~307411 Totals 101 ~~861~~860,~~379~~712,~~338~~939.2264 100.00 ~~112~~111 7.7172 1.~~318498~~325940

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information ~~101~~66 ~~861~~510,~~379~~148,~~338~~246.2227 ~~100~~59.0027 ~~112~~111 7.~~7172~~7526 1.~~318498~~326666 1 year or less 035 0350,564,693.0037 040.0073 0112 07.~~0000~~6658 01.~~000000~~324884 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 101 ~~861~~860,~~379~~712,~~338~~939.2264 100.00 ~~112~~111 7.7172 1.~~318498~~325940 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 11029129 1 RT Mount Pleasant SC ~~301~~291,~~412~~528.9645 2535,~~568~~452.1566 7.580% 991090295 2 MF Phoenix AZ ~~257~~249,~~785~~326.6869 2331,~~319~~778.1110 7.375% 991090274 3 OF Grand Rapids MI ~~267~~258,~~541~~775.8084 2029,~~993~~759.2117 7.750% 11030696 4 IN Various NY ~~244~~236,~~436~~429.0011 1826,~~699~~706.6554 7.820% 991090292 5 MF Norcross GA ~~201~~194,~~358~~751.2179 1724,~~829~~435.3375 7.470% 991090301 6 LO Los Angeles CA ~~168~~163,~~818~~297.6944 1116,~~295~~816.3459 8.020% 991090273 7 OF Edina MN ~~160~~155,~~466~~209.0979 1217,~~302~~559.8313 7.800% 991090285 8 RT Mandeville LA ~~148~~143,~~541~~677.7754 1115,~~049~~914.8508 7.880% 991090307 9 OF Livonia MI ~~145~~140,~~286~~533.4331 914,~~822~~575.3345 8.120% 991090302 10 MF North Las Vegas NV ~~130~~126,~~486~~213.5214 914,~~930~~203.2866 7.750% 991090277 11 MH Las Vegas NV ~~115~~111,~~211~~425.8726 1115,~~764~~551.5920 7.150% 991090297 12 MF Elk Grove CA ~~115~~111,~~405~~614.2337 1115,~~274~~065.9177 7.250% 11030196 13 RT Delray Beach FL ~~122~~118,~~269~~266.6416 913,~~030~~034.7422 7.880% 991090272 14 MF Apex NC ~~110~~107,~~870~~231.5339 1013,~~176~~815.5771 7.390% 11029874 15 OF Irvine CA ~~110~~106,~~182~~570.7718 912,~~266~~878.2887 7.550% 11030024 16 IN Worcester MA 9692,~~109~~920.1464 1317,~~927~~116.8434 7.600% 991090268 17 OF Dallas TX 9491,~~412~~317.9895 710,~~757~~852.0811 7.650% 11029656 18 LO Milpitas CA 9592,~~229~~079.7077 1114,~~432~~582.1306 8.188% 991090309 19 MF Los Angeles CA 8784,~~349~~486.1728 79,~~031~~893.0695 7.710% 991090269 20 RT Hoover AL 7876,~~661~~086.4321 58,~~728~~303.6082 7.910% 11027111 21 IN Los Angeles CA 7976,~~316~~693.5544 912,~~384~~007.0920 8.250% 991090288 22 OF Lower Providence T PA 7068,~~373~~065.9375 68,~~064~~372.4967 7.530% 11030388 23 MF Mesquite TX 6865,~~138~~900.0832 68,~~525~~763.9975 7.310% 991090300 24 RT Santa Clarita CA 6866,~~793~~538.7633 58,~~758~~014.9740 7.560% 11028778 25 RT Ontario CA 7269,~~109~~750.7318 57,~~008~~368.7631 8.010% 991090276 26 OF Glen Burnie MD 7067,~~203~~904.9128 57,~~382~~682.4912 7.800% 991090280 27 RT Fort Collins CO 6664,~~195~~027.5803 57,~~169~~337.4398 7.710% 991090270 28 OF Boise ID 6664,~~303~~132.3931 47,~~963~~134.7987 7.800% 991090310 29 RT Topeka KS 6764,~~083~~888.1931 46,~~589~~784.3119 8.080% 11030440 30 LO Metairie LA 6058,~~934~~916.2742 79,~~934~~951.0590 7.900% 991090284 31 MF Lake Charles LA 5251,~~880~~175.8300 0.00 6.900% 991090265 32 OF Bowie MD 5957,~~146~~210.4732 46,~~267~~203.0116 7.930% 991090311 33 MF Montrose CA 5351,~~320~~569.3017 56,~~171~~923.9710 7.220% 11029799 34 RT Falmouth ME 5250,~~244~~531.2733 46,~~351~~064.7266 7.620% 11028065 35 RT Mandeville LA 5250,~~438~~721.2601 35,~~962~~680.9318 7.780% 991090271 36 RT Westminster CO 4947,~~497~~875.4929 35,~~974~~596.5373 7.700% 991090264 37 RT Raleigh NC 5351,~~037~~304.3162 34,~~129~~862.7039 8.360% 991090281 38 MF Birmingham AL 4342,~~618~~184.6468 46,~~573~~007.6258 7.060% 11029920 39 LO Orlando FL 4947,~~332~~699.1781 67,~~056~~688.0137 8.125% 991090263 40 RT Stillwater OK 4745,~~150~~608.8265 34,~~129~~671.6582 8.120% 991090282 41 MF Conover NC 4241,~~698~~297.0134 35,~~729~~130.8350 7.500% 991090260 42 OF Oceanside CA 4543,~~298~~816.0331 34,~~035~~517.7648 8.100% 991090261 43 OF Mobile AL 4543,~~020~~548.4589 24,~~805~~276.1874 8.250% 11030074 44 SS Laguna Woods CA 4140,~~540~~179.8656 34,~~335~~697.9222 7.650% 11030418 45 MF Las Vegas NV 4039,~~628~~296.0769 34,~~232~~563.4280 7.720% 11030533 46 RT Virginia Beach VA 3837,~~750~~500.00 0.00 7.500% 991090287 47 OF Centreville VA 3736,~~948~~704.0839 34,~~047~~290.1382 7.700% 11030459 48 IN Harahan LA 3736,~~379~~153.3684 34,~~106~~331.4496 7.625% 991090283 49 MF Montgomery AL 3635,~~697~~493.4592 34,~~157~~361.7831 7.500% 991090293 50 IN Anchorage AK 3534,~~731~~559.7387 34,~~074~~246.6854 7.500% 11027945 51 LO Pinellas Park FL 4140,~~906~~524.6088 45,~~014~~395.0476 8.938% 991090312 52 OF Atlanta GA 3736,~~503~~276.9468 23,~~602~~829.6389 8.050% 991090313 53 MF Las Vegas NV 3231,~~688~~613.0248 34,~~419~~494.8337 7.050% 11029731 54 LO Erie PA 3736,~~298~~065.1106 45,~~315~~548.0207 8.313% 11030518 55 RT San Diego CA 3130,~~733~~691.3624 34,~~056~~098.6476 7.250% 991090279 56 MF Fitchburg WI 3130,~~474~~440.3822 34,~~143~~177.8298 7.200% 11030534 57 RT Chesapeake VA 3231,~~033~~000.3300 0.00 7.500% 11027694 58 RT Clay NY 3231,~~989~~909.8965 23,~~453~~533.5276 7.850% 991090278 59 RT Enid OK 3231,~~252~~197.8501 23,~~343~~398.0993 7.900% 991090257 60 IN Las Vegas NV 3332,~~629~~530.5521 23,~~109~~208.3165 8.260% 991090294 61 RT Gulf Breeze FL 27,~~982~~066.8199 12,~~997~~913.9173 7.900% 991090286 62 RT Raleigh NC 2827,~~058~~140.1984 12,~~795~~713.8621 8.180% 11029408 63 MF Various PA 2625,~~299~~427.9631 34,~~782~~654.0166 7.700% 11030769 64 MF Everett WA 2423,~~325~~526.0453 23,~~252~~051.8334 7.370% 11029481 65 LO Lake Placid NY 2726,~~202~~303.1115 3,~~077~~976.0905 8.375% 991090275 66 RT Towamencin PA 2524,~~299~~471.7027 12,~~877~~705.3982 7.870% 991090267 67 IN Capitol Heights MD 2524,~~174~~349.0796 12,~~820~~644.6273 7.940% 991090291 68 RT Henderson NV 2423,~~258~~464.9216 12,~~890~~684.1389 7.750% 991090305 69 IN Birmingham AL 2322,~~124~~356.2033 34,~~502~~270.9077 7.510% 11030545 70 MF Charlotte NC 2221,~~479~~743.9129 12,~~784~~520.1981 7.710% 11030278 71 RT Radford VA 2322,~~152~~395.8704 12,~~650~~408.8972 7.970% 11029188 72 RT Las Vegas NV 2322,~~392~~627.8655 12,~~585~~350.1546 8.100% 991090299 73 MF Irving TX 2120,~~233~~537.3802 12,~~813~~509.2662 7.550% 11027757 74 MH Scott & Orange Town PA 2120,~~520~~806.4149 3,~~071~~785.6052 7.700% 11030878 75 MF Louisville KY 1918,~~463~~824.9860 12,~~917~~557.8523 7.200% 991090290 76 OF Hauppauge NY 20,~~964~~278.0073 12,~~319~~004.0835 8.200% 991090296 77 MF Houston TX 1918,~~616~~974.6067 12,~~369~~011.0700 8.000% 11030681 78 MF Orlando FL 1716,~~343~~767.1525 23,~~627~~203.1808 7.510% 11029218 79 MF Cincinnati OH 17,~~883~~290.5380 2,~~376~~969.6538 8.000% 11030448 80 SS Las Vegas NV 1716,~~002~~446.4808 1,~~202~~758.4080 7.920% 991090298 81 OF Houston TX 1716,~~155~~594.4209 1,~~188~~750.6902 8.000% 11021815 82 OF Ponte Vedra Beach FL 16,~~660~~114.3993 1,~~219~~764.0248 7.900% 991090289 83 MF Athens AL 15,~~839~~320.2009 1,~~271~~790.8495 7.700% 11028690 84 MF Milford OH 14,~~817~~331.6820 1,~~396~~882.0755 7.300% 11129598 85 OF Ann Arbor MI 15,~~914~~393.3861 1,~~113~~634.2401 7.980% 991090314 86 OF Henderson NV 14,~~825~~339.4550 1,~~209~~695.5752 7.650% 991090315 87 MH Dunkirk MD 14,~~646~~160.7266 2,~~141~~627.9096 7.610% 11030982 88 RT Auburn ME 1413,~~032~~572.9749 1,~~259~~719.4694 7.440% 991090316 89 RT Comstock Park MI 1514,~~178~~682.3464 ~~864~~1,360.7848 8.430% 11029566 90 MF Lakewood CA 13,~~494~~045.1398 2,~~052~~500.0116 7.520% 11028304 91 IN Stafford VA 14,~~587~~110.8654 ~~997~~1,474.2355 8.120% 11029522 92 MF Longview TX 1312,~~433~~988.0339 12,~~676~~121.7337 8.100% 11030238 93 MF Kissimmee FL 1211,~~234~~832.2190 1,~~063~~465.8819 7.510% 11030240 94 MF Port Orange FL 1211,~~204~~799.4418 12,~~848~~254.7501 7.510% 991090266 95 RT Cordele GA 1211,~~266~~864.9899 ~~973~~1,375.8685 7.740% 11029267 96 RT San Antonio TX 12,~~540~~125.3185 1,~~426~~840.2470 8.360% 11030449 97 RT Palo Alto CA 9,~~819~~497.1937 ~~797~~1,119.7254 7.625% 11030357 98 MF Oklahoma City OK 8,~~506~~226.2599 ~~794~~1,074.8713 7.350% 991090258 99 RT Adelphi MD 109,~~248~~910.0723 ~~979~~1,317.5640 8.890% 11029131 100 RT Philadelphia PA 8,~~326~~053.4760 ~~665~~938.5239 7.710% 11023305 101 MF Morristown TN 5,~~755~~560.0065 1,~~289~~484.7611 8.100% Totals 5,~~727~~539,~~422~~560.2974 ~~482~~666,~~526~~398.1958

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 11029129 N/A 01/05/2011 N 46,~~177~~152,~~829~~261.5944 46,~~152~~116,~~261~~808.4478 09/05/2001 991090295 04/01/2011 04/01/2031 N 40,~~591~~568,~~730~~411.4837 40,~~568~~536,~~411~~633.3727 0810/01/2001 991090274 N/A 01/01/2011 N 40,~~089~~068,~~510~~517.7251 40,~~068~~038,~~517~~758.5134 0810/01/2001 11030696 N/A 11/05/2010 N 36,~~299~~280,~~381~~681.5994 36,~~280~~253,~~681~~975.9440 0810/05/2001 991090292 N/A 02/01/2011 N 31,~~303~~285,~~257~~428.9360 31,~~285~~260,~~428~~992.6085 0810/01/2001 991090301 04/01/2011 04/01/2031 N 24,~~444~~433,~~826~~531.9157 24,~~433~~416,~~531~~714.5798 0810/01/2001 991090273 N/A 01/01/2011 N 23,~~890~~878,~~732~~429.3552 23,~~878~~860,~~429~~870.5239 0910/01/2001 991090285 12/01/2010 12/01/2030 N 21,~~890~~879,~~878~~828.0621 21,~~879~~863,~~828~~914.2113 0810/01/2001 991090307 N/A 10/01/2010 N 20,~~778~~768,~~291~~469.9663 20,~~768~~753,~~469~~894.6318 0910/01/2001 991090302 N/A 04/01/2011 N 19,~~552~~542,~~610~~679.2597 19,~~542~~528,~~679~~476.9731 0809/01/2001 991090277 N/A 02/01/2011 N 18,~~712~~700,~~507~~742.2667 18,~~700~~685,~~742~~191.6747 0910/01/2001 991090297 N/A 02/01/2011 N 18,~~485~~474,~~376~~101.8392 18,~~474~~459,~~101~~036.9215 0810/01/2001 11030196 N/A 01/05/2011 N 18,~~019~~010,~~105~~074.7298 1817,~~010~~997,~~074~~040.9876 0910/05/2001 991090272 N/A 02/01/2011 N 17,~~422~~412,~~580~~404.7619 17,~~412~~398,~~404~~588.1948 0910/01/2001 11029874 N/A 03/05/2011 N 16,~~947~~938,~~573~~307.3709 16,~~938~~925,~~307~~428.0922 0910/05/2001 11030024 N/A 03/05/2011 N 14,~~685~~671,~~607~~680.8905 14,~~671~~654,~~680~~563.0571 0910/05/2001 991090268 N/A 01/01/2011 N 14,~~332~~324,~~141~~384.9284 14,~~324~~313,~~384~~532.8473 0910/01/2001 11029656 01/01/2011 01/01/2026 N 13,~~507~~495,~~093~~661.7663 13,~~495~~481,~~661~~079.6357 0910/01/2001 991090309 N/A 12/01/2010 N 13,~~156~~149,~~647~~616.3024 13,~~149~~139,~~616~~722.2429 0910/01/2001 991090269 N/A 01/01/2011 N 11,~~548~~542,~~516~~787.2161 11,~~542~~534,~~787~~483.6179 0810/01/2001 11027111 N/A 12/05/2010 N 11,~~164~~155,~~793~~409.1506 11,~~155~~143,~~409~~401.0686 0809/05/2001 991090288 N/A 01/01/2011 N 10,~~853~~847,~~195~~131.9243 10,~~847~~838,~~131~~758.4376 0809/01/2001 11030388 N/A 01/05/2011 N 10,~~824~~818,~~636~~110.3233 10,~~818~~809,~~110~~346.3358 0809/05/2001 991090300 N/A 03/01/2011 N 10,~~567~~561,~~397~~638.8689 10,~~561~~553,~~638~~624.8949 0810/01/2001 11028778 N/A 01/05/2009 N 10,~~454~~449,~~473~~464.3357 10,~~449~~442,~~464~~096.5726 0910/05/2001 991090276 N/A 01/01/2011 N 10,~~452~~446,~~195~~812.4192 10,~~446~~439,~~812~~130.9280 0809/01/2001 991090280 N/A 03/01/2011 N 9,~~970~~965,~~465~~295.2077 9,~~965~~957,~~295~~957.7779 0810/01/2001 991090270 N/A 03/01/2011 N 9,~~871~~866,~~473~~509.1637 9,~~866~~859,~~509~~374.3750 0810/01/2001 991090310 N/A 11/01/2010 N 9,~~641~~636,~~467~~878.3100 9,~~636~~630,~~878~~093.0081 0910/01/2001 11030440 N/A 03/01/2011 N 8,~~957~~949,~~263~~329.1308 8,~~949~~939,~~329~~377.0818 0810/01/2001 991090284 N/A 04/01/2011 N 8,900,000.00 8,900,000.00 0810/01/2001 991090265 N/A 01/01/2011 N 8,~~661~~657,~~566~~299.5251 8,~~657~~651,~~299~~096.5135 0910/01/2001 991090311 N/A 04/01/2011 N 8,~~576~~571,~~224~~052.9093 8,~~571~~564,~~052~~129.9383 0910/01/2001 11029799 N/A 01/05/2011 N 7,~~962~~957,~~042~~690.0230 7,~~957~~951,~~690~~625.3064 09/05/2001 11028065 N/A 03/01/2011 N 7,~~827~~823,~~255~~292.3239 7,~~823~~817,~~292~~612.3921 0910/01/2001 991090271 N/A 01/01/2011 N 7,~~465~~461,~~059~~084.2875 7,~~461~~455,~~084~~488.7502 0810/01/2001 991090264 N/A 12/01/2010 N 7,~~367~~364,~~429~~300.8414 7,~~364~~359,~~300~~437.1475 0809/01/2001 991090281 N/A 03/01/2011 N 7,~~174~~170,~~773~~200.6200 7,~~170~~164,~~200~~192.0042 0810/01/2001 11029920 01/01/2011 01/01/2026 N 7,~~050~~044,~~950~~894.3433 7,~~044~~037,~~894~~205.3396 0910/01/2001 991090263 N/A 12/01/2010 N 6,~~743~~740,~~324~~194.4075 6,~~740~~735,~~194~~522.7593 0910/01/2001 991090282 N/A 02/01/2011 N 6,~~611~~607,~~304~~575.8704 6,~~607~~602,~~575~~444.0454 0809/01/2001 991090260 N/A 12/01/2010 N 6,~~494~~491,~~341~~305.1135 6,~~491~~486,~~305~~787.3587 09/01/2001 991090261 N/A 12/01/2010 N 6,~~337~~334,~~189~~384.7759 6,~~334~~330,~~384~~107.5985 0910/01/2001 11030074 N/A 03/05/2011 N 6,~~306~~302,~~012~~676.2331 6,~~302~~297,~~676~~979.3109 0810/05/2001 11030418 N/A 01/05/2011 N 6,~~111~~108,~~526~~293.1876 6,~~108~~103,~~293~~729.7696 0810/05/2001 11030533 N/A 02/05/2011 N 6,000,000.00 6,000,000.00 0809/05/2001 991090287 N/A 01/01/2011 N 5,~~723~~720,~~212~~165.1603 5,~~720~~715,~~165~~874.0321 0910/01/2001 11030459 N/A 01/05/2011 N 5,~~692~~689,~~891~~784.0157 5,~~689~~685,~~784~~452.5761 0910/05/2001 991090283 N/A 03/01/2011 N 5,~~682~~679,~~185~~027.5678 5,~~679~~674,~~027~~666.7847 0810/01/2001 991090293 N/A 03/01/2011 N 5,~~532~~529,~~654~~579.3668 5,~~529~~525,~~579~~333.6814 0810/01/2001 11027945 08/01/2010 08/01/2025 N 5,~~445~~441,~~116~~102.5753 5,~~441~~435,~~102~~706.5377 0910/01/2001 991090312 N/A 11/01/2010 N 5,~~410~~407,~~306~~703.0643 5,~~407~~403,~~703~~873.4354 09/01/2001 991090313 N/A 04/01/2011 N 5,~~384~~381,~~437~~017.7188 5,~~381~~376,~~017~~523.8851 0910/01/2001 11029731 12/01/2010 12/01/2025 N 5,~~210~~206,~~699~~384.5149 5,~~206~~200,~~384~~836.4942 0810/01/2001 11030518 N/A 03/05/2011 N 5,~~082~~079,~~985~~928.2460 5,~~079~~075,~~928~~829.6084 0810/05/2001 991090279 N/A 02/01/2011 N 5,~~076~~073,~~513~~369.3250 5,~~073~~069,~~369~~191.5052 0810/01/2001 11030534 N/A 02/05/2011 N 4,960,000.00 4,960,000.00 0809/05/2001 11027694 N/A 02/05/2011 N 4,~~880~~877,~~361~~907.4896 4,~~877~~874,~~907~~374.9620 0809/05/2001 991090278 N/A 02/01/2011 N 4,~~741~~738,~~128~~785.8778 4,~~738~~735,~~785~~386.7885 0910/01/2001 991090257 N/A 11/01/2010 N 4,~~728~~725,~~047~~938.9160 4,~~725~~722,~~938~~729.6095 0910/01/2001 991090294 N/A 03/01/2011 N 4,~~113~~111,~~438~~441.9706 4,~~111~~108,~~441~~527.0633 0910/01/2001 991090286 N/A 01/01/2011 N 3,~~983~~981,~~337~~541.5367 3,~~981~~978,~~541~~828.6746 0910/01/2001 11029408 N/A 12/05/2010 N 3,~~966~~962,~~479~~697.3433 3,~~962~~958,~~697~~042.3367 0809/05/2001 11030769 N/A 02/05/2011 N 3,~~832~~830,~~895~~642.3451 3,~~830~~827,~~642~~591.5117 0809/05/2001 11029481 12/01/2010 12/01/2025 N 3,~~771~~768,~~886~~809.1405 3,~~768~~764,~~809~~833.0500 0910/01/2001 991090275 N/A 01/01/2011 N 3,~~733~~731,~~201~~323.2081 3,~~731~~728,~~323~~617.8199 0810/01/2001 991090267 N/A 12/01/2010 N 3,~~681~~680,~~914~~094.8018 3,~~680~~677,~~094~~449.1845 0809/01/2001 991090291 N/A 02/01/2011 N 3,~~635~~633,~~050~~160.9279 3,~~633~~630,~~160~~475.7990 0810/01/2001 991090305 N/A 02/01/2011 N 3,~~575~~572,~~753~~250.0717 3,~~572~~567,~~250~~979.1740 0910/01/2001 11030545 N/A 02/05/2011 N 3,~~385~~384,~~954~~169.0990 3,~~384~~381,~~169~~649.9009 0809/05/2001 11030278 N/A 12/05/2010 N 3,~~373~~371,~~551~~900.5768 3,~~371~~369,~~900~~491.6896 0810/05/2001 11029188 N/A 11/05/2010 N 3,~~353~~352,~~814~~229.9277 3,~~352~~349,~~229~~879.7731 0809/05/2001 991090299 N/A 02/01/2011 N 3,~~265~~264,~~975~~162.9569 3,~~264~~261,~~162~~653.6907 0809/01/2001 11027757 N/A 01/05/2011 N 3,~~245~~242,~~641~~569.5292 3,~~242~~238,~~569~~784.9240 0910/05/2001 11030878 N/A 03/05/2011 N 3,~~139~~137,~~351~~433.2641 3,~~137~~134,~~433~~876.4118 0810/05/2001 991090290 N/A 02/01/2011 N 2,~~968~~967,~~938~~619.2719 2,~~967~~965,~~619~~614.1984 0809/01/2001 991090296 N/A 01/01/2011 N 2,~~847~~846,~~570~~201.3124 2,~~846~~844,~~201~~190.24 0810/01/2001 11030681 N/A 02/05/2011 N 2,~~681~~679,~~814~~187.7658 2,~~679~~675,~~187~~984.5850 0809/05/2001 11029218 N/A 09/01/2010 N 2,~~595~~593,~~996~~620.7510 2,~~593~~590,~~620~~650.1072 0810/01/2001 11030448 N/A 03/05/2011 N 2,~~493~~491,~~032~~829.3797 2,~~491~~490,~~829~~071.9717 0910/05/2001 991090298 N/A 02/01/2011 N 2,~~490~~489,~~302~~114.7203 2,~~489~~487,~~114~~364.0301 0809/01/2001 11021815 N/A 01/05/2011 N 2,~~449~~447,~~056~~837.4947 2,~~447~~446,~~837~~072.4799 0910/05/2001 991090289 N/A 01/01/2011 N 2,~~388~~387,~~819~~547.0117 2,~~387~~385,~~547~~756.1722 0810/01/2001 11028690 N/A 03/05/2011 N 2,~~357~~355,~~209~~813.2518 2,~~355~~353,~~813~~930.1863 0809/05/2001 11129598 N/A 02/01/2011 N 2,~~315~~314,~~941~~828.9773 2,~~314~~313,~~828~~194.7372 0810/01/2001 991090314 N/A 02/01/2011 N 2,~~250~~249,~~542~~332.1861 2,~~249~~247,~~332~~637.61 09 10/01/2001 991090315 N/A 02/01/2011 N 2,~~235~~232,~~097~~955.3141 2,~~232~~230,~~955~~327.4145 0910/01/2001 11030982 N/A 02/05/2011 N 2,~~190~~189,~~370~~110.2276 2,~~189~~187,~~110~~390.7682 0810/05/2001 991090316 N/A 12/01/2010 N 2,090,~~920~~056.7800 2,~~090~~088,~~056~~695.0052 0910/01/2001 11029566 N/A 01/05/2011 N 2,~~083~~081,~~857~~805.3332 2,~~081~~079,~~805~~305.3216 0809/05/2001 11028304 N/A 09/05/2010 N 2,~~086~~085,~~298~~301.6340 2,~~085~~083,~~301~~826.4085 0810/05/2001 11029522 N/A 12/05/2010 N 1,~~925~~924,~~882~~206.8714 1,~~924~~922,~~206~~084.1477 0809/05/2001 11030238 N/A 02/05/2011 N 1,~~891~~890,~~806~~742.5466 1,~~890~~889,~~742~~277.6647 0809/05/2001 11030240 N/A 02/05/2011 N 1,~~887~~885,~~203~~354.0227 1,~~885~~883,~~354~~100.2726 0809/05/2001 991090266 N/A 12/01/2010 N 1,~~840~~839,~~507~~533.2034 1,~~839~~838,~~533~~157.3449 0810/01/2001 11029267 N/A 12/05/2010 N 1,~~741~~740,~~979~~552.1187 1,~~740~~738,~~552~~712.8717 0810/05/2001 11030449 N/A 03/05/2011 N 1,~~495~~494,~~466~~668.4169 1,~~494~~493,~~668~~549.6915 0910/05/2001 11030357 N/A 02/05/2011 N 1,343,~~976~~181.7891 1,~~343~~342,~~181~~107.9178 0809/05/2001 991090258 N/A 10/01/2010 N 1,~~338~~337,~~692~~713.8529 1,~~337~~336,~~713~~395.2989 0810/01/2001 11029131 N/A 01/05/2011 N 1,~~254~~253,~~143~~477.4391 1,~~253~~252,~~477~~539.9152 0810/05/2001 11023305 N/A 12/05/2010 N ~~825,089.42~~ 823,799.66 08822,315.55 09/05/2001 Totals 861,~~861~~379,~~864~~338.4122 ~~861~~860,~~379~~712,~~338~~939.2264

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

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 10/15/2001 0 $0.00 0 $0.00 9/17/2001 0 $0.00 0 $0.00 8/15/2001 0 $0.00 0 $0.00 07/16/2001 0 $0.00 0 $0.00 06/15/2001 0 $0.00 0 $0.00 05/15/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 10/15/2001 7.717233% 7.643558% 111 09/17/2001 7.717242% 7.643566% 112 08/15/2001 7.717246% 7.643568% 113 07/16/2001 7.717250% 7.643570% 114 06/15/2001 7.717259% 7.643578% 115 05/15/2001 7.717262% 7.643580% 116 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Current Outstanding Status of Loan Number Document Months Paid Through P & I P & I Mortgage Cross Delinq. Date Advances Advances** Loan(1) Reference ~~991090295~~11029129 21 0 0809/~~01/2001 0.00 0.00 A 991090274 3 0 08/01/2001 0.00 0.00 A 11030696 4 0 08/~~05/2001 0.00 0.00 A ~~991090292 5 0 08/01/2001 0.00 0.00 A 991090301 6 0 08/01/2001 0.00 0.00 A 991090285 8 0 08/01/2001 0.00 0.00 A~~ 991090302 10 0 0809/01/2001 0.00 0.00 AB ~~991090297 12 0 08/01/2001 0.00 0.00 A 991090269 20 0 08/01/2001 0.00 0.00 A~~ 11027111 21 0 0809/05/2001 0.00 0.00 A 991090288 22 0 0809/01/2001 0.00 0.00 A 11030388 23 0 0809/05/2001 0.00 0.00 A ~~991090300 24 0 08/01/2001 0.00 0.00 A~~ 991090276 26 0 0809/01/2001 0.00 0.00 A ~~991090280~~11029799 2734 0 0809/0105/2001 0.00 0.00 A ~~991090270 28 0 08/01/2001 0.00 0.00 A 11030440 30 0 08/01/2001 0.00 0.00 A 991090284 31 0 08/01/2001 0.00 0.00 A 991090271 36 0 08/01/2001 0.00 0.00 A~~ 991090264 37 0 0809/01/2001 0.00 0.00 A ~~991090281 38 0 08/01/2001 0.00 0.00 A~~ 991090282 41 0 0809/01/2001 0.00 0.00 A ~~11030074~~991090260 4442 0 0809/0501/2001 0.00 0.00 A ~~11030418 45 0 08/05/2001 0.00 0.00 A~~ 11030533 46 0 0809/05/2001 0.00 0.00 A ~~991090283~~991090312 4952 0 0809/01/2001 0.00 0.00 A ~~991090293 50 0 08/01/2001 0.00 0.00 A 11029731 54 0 08/01/2001 0.00 0.00 A 11030518 55 0 08/05/2001 0.00 0.00 A 991090279 56 0 08/01/2001 0.00 0.00 A~~ 11030534 57 0 0809/05/2001 0.00 0.00 A 11027694 58 0 0809/05/2001 0.00 0.00 A 11029408 63 0 0809/05/2001 0.00 0.00 A 11030769 64 0 0809/05/2001 0.00 0.00 A ~~991090275 66 0 08/01/2001 0.00 0.00 A~~ 991090267 67 0 0809/01/2001 0.00 0.00 A ~~991090291 68 0 08/01/2001 0.00 0.00 A~~ 11030545 70 0 0809/05/2001 0.00 0.00 A ~~11030278 71 0 08/05/2001 0.00 0.00 A~~ 11029188 72 0 0809/05/2001 0.00 0.00 A 991090299 73 0 0809/01/2001 0.00 0.00 A ~~11030878 75 0 08/05/2001 0.00 0.00 A~~ 991090290 76 0 0809/01/2001 0.00 0.00 A ~~991090296 77 0 08/01/2001 0.00 0.00 A~~ 11030681 78 0 0809/05/2001 0.00 0.00 A ~~11029218 79 0 08/01/2001 0.00 0.00 A~~ 991090298 81 0 0809/01/2001 0.00 0.00 A ~~991090289 83 0 08/01/2001 0.00 0.00 A~~ 11028690 84 0 0809/05/2001 0.00 0.00 A ~~11129598 85 0 08/01/2001 0.00 0.00 A 11030982 88 0 08/05/2001 0.00 0.00 A~~ 11029566 90 0 0809/05/2001 0.00 0.00 A ~~11028304 91 0 08/05/2001 0.00 0.00 A~~ 11029522 92 0 0809/05/2001 0.00 0.00 A 11030238 93 0 0809/05/2001 0.00 0.00 A 11030240 94 0 0809/05/2001 0.00 0.00 A ~~991090266 95 0 08/01/2001 0.00 0.00 A 11029267 96 0 08/05/2001 0.00 0.00 A~~ 11030357 98 0 0809/05/2001 0.00 0.00 A ~~991090258 99 0 08/01/2001 0.00 0.00 A 11029131 100 0 08/05/2001 0.00 0.00 A~~ 11023305 101 0 0809/05/2001 0.00 0.00 A Totals 6230 0.00 0.00

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code (2) Transfer Date Date Balance Advances Date Date ~~991090295~~11029129 4046,~~591~~152,~~730~~261.4844 0.00 ~~991090274 40,089,510.72 0.00 11030696 36,299,381.59 0.00 991090292 31,303,257.93 0.00 991090301 24,444,826.91 0.00 991090285 21,890,878.06 0.00~~ 991090302 19,~~552~~542,~~610~~679.2597 0.00 ~~991090297 18,485,376.83 0.00 991090269 11,548,516.21 0.00~~ 11027111 11,~~164~~155,~~793~~409.1506 0.00 991090288 10,~~853~~847,~~195~~131.9243 ~~14155.03 11030388 10,824,636.32~~ 0.00 ~~991090300~~11030388 10,~~567~~818,~~397~~110.8633 0.00 991090276 10,~~452~~446,~~195~~812.4192 0.00 ~~991090280~~11029799 97,~~970,465.20 0.00 991090270 9,871,473.16 0.00 11030440 8,~~957,~~263~~690.1330 0.00 ~~991090284 8,900,000.00 0.00 991090271 7,465,059.28 0.00~~ 991090264 7,~~367~~364,~~429~~300.8414 0.00 ~~991090281 7,174,773.62 0.00~~ 991090282 6,~~611~~607,~~304~~575.8704 0.00 ~~11030074~~991090260 6,~~306~~491,~~012~~305.2335 0.00 ~~11030418 6,111,526.18 0.00~~ 11030533 6,000,000.00 0.00 ~~991090283~~991090312 5,~~682~~407,~~185~~703.5643 0.00 ~~991090293 5,532,654.36 0.00 11029731 5,210,699.51 0.00 11030518 5,082,985.24 0.00 991090279 5,076,513.32 0.00~~ 11030534 4,960,000.00 0.00 11027694 4,~~880~~877,~~361~~907.4896 0.00 11029408 3,~~966~~962,~~479~~697.3433 0.00 11030769 3,~~832~~830,~~895~~642.3451 0.00 ~~991090275 3,733,201.20 0.00~~ 991090267 3,~~681~~680,~~914~~094.8018 0.00 ~~991090291 3,635,050.92 0.00~~ 11030545 3,~~385~~384,~~954~~169.0990 0.00 ~~11030278 3,373,551.57 0.00~~ 11029188 3,~~353~~352,~~814~~229.9277 0.00 991090299 3,~~265~~264,~~975~~162.9569 0.00 ~~11030878 3,139,351.26 0.00~~ 991090290 2,~~968~~967,~~938~~619.2719 0.00 ~~991090296 2,847,570.31 0.00~~ 11030681 2,~~681~~679,~~814~~187.7658 0.00 ~~11029218 2,595,996.75 0.00~~ 991090298 2,~~490~~489,~~302~~114.7203 0.00 ~~991090289 2,388,819.01 0.00~~ 11028690 2,~~357~~355,~~209~~813.2518 0.00 ~~11129598 2,315,941.97 0.00 11030982 2,190,370.22 0.00~~ 11029566 2,~~083~~081,~~857~~805.3332 0.00 ~~11028304 2,086,298.63 0.00~~ 11029522 1,~~925~~924,~~882~~206.8714 0.00 11030238 1,~~891~~890,~~806~~742.5466 0.00 11030240 1,~~887~~885,~~203~~354.0227 0.00 ~~991090266 1,840,507.20 0.00 11029267 1,741,979.11 0.00~~ 11030357 1,343,~~976~~181.7891 0.00 ~~991090258 1,338,692.85 0.00 11029131 1,254,143.43 0.00~~ 11023305 ~~825~~823,~~089~~799.4266 0.00 Totals ~~495~~200,~~653~~543,~~604~~707.4569 ~~14,155~~0.0300

Totals By Deliquency Code: Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Total for Status Code = A (29 Loans) 0.00 0.00 181,001,027.72 0.00 Total for Status Code = B (1 loan) 0.00 0.00 19,542,679.97 0.00~~

(1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Server 10- Deed In Lieu Of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD ** Outstanding P & I Advances include the current period advance. Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

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