8-K 1 jpm01c2.txt NOV 8-K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : November 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 November 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 November 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: November 15, 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 November 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: 11/15/2001 Record Date: 10/31/2001 DISTRIBUTION DATE STATEMENT Table of Contents Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 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 48,~~838~~044,~~028~~659.8776 ~~793~~595,~~369~~396.1179 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.~~183362~~434998% 28,851,000.00 28,851,000.00 0.00 F 46625MDB2 7.~~553362~~804998% 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 ~~960~~959,~~534~~741,~~467~~098.8776 ~~793~~595,~~369~~396.1179

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution ~~Penalties~~Premium Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 46625MCS6 ~~209~~206,~~433~~031.7552 0.00 0.00 1801,~~002,802~~428.8631 4847,~~044~~449,~~659~~262.7697 22.0406% A-2 46625MCT4 721,962.50 0.00 0.00 721,962.50 138,750,000.00 22.0406% A-3 46625MCU1 3,007,555.85 0.00 0.00 3,007,555.85 561,373,000.00 22.0406% B 46625MCV9 211,253.43 0.00 0.00 211,253.43 38,468,000.00 18.0405% C 46625MCW7 216,029.88 0.00 0.00 216,029.88 38,468,000.00 14.0304% D 46625MCX5 82,306.65 0.00 0.00 82,306.65 14,425,000.00 12.53% E 46625MDA4 ~~172~~178,~~705~~755.9794 0.00 0.00 ~~172~~178,~~705~~755.9794 28,851,000.00 9.5253% F 46625MDB2 7578,~~665~~186.8057 0.00 0.00 7578,~~665~~186.8057 12,021,000.00 8.27% G 46625MDC0 131,484.38 0.00 0.00 131,484.38 25,245,000.00 5.64% H 46625MDD8 37,567.71 0.00 0.00 37,567.71 7,213,000.00 4.8889% J 46625MDE6 37,562.50 0.00 0.00 37,562.50 7,212,000.00 4.1314% 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,~~110~~115,~~145~~313.2980 0.00 0.00 5,~~903~~710,~~514~~710.4059 959,~~741~~145,~~098~~701.7697

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 46625MCY3 0.~~604041~~843470% 961,696,439.00 ~~960~~959,~~534~~741,~~467~~098.8776 X-2 46625MCZ0 0.996379% 544,861,000.00 544,861,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution ~~Penalties~~Premium Distribution Amount X-1 46625MCY3 ~~483~~674,~~501~~594.6704 0.00 ~~483~~674,~~501~~594.6704 959,~~741~~145,~~098~~701.7697 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 ~~976~~960.~~76057740~~89319520 1511.~~86738220~~90793580 4.~~18867500~~12063040 0.00000000 0.00000000 ~~960~~948.~~89319520~~98525940 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 56.~~98613462~~19583169 0.00000000 0.00000000 1,000.00000000 F 46625MDB2 1,000.00000000 0.00000000 6.~~29446801~~50416521 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~~Premium Amount X-1 46625MCY3 ~~998~~997.~~79174854~~96678020 0.~~50275914~~70146255 0.00000000 997.~~96678020~~34766926 X-2 46625MCZ0 1,000.00000000 0.83031546 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1291,~~184,236~~741.0802 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 Master Servicing Fees 7678,~~105~~576.3700 Less Master Servicing Fees on Delinquent Payments 133,~~391~~422.0671 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 513,~~468~~391.5006 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 6888,~~182~~544.8135

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 ~~209~~206,~~433~~031.7552 0.00 ~~209~~206,~~433~~031.7552 0.00 0.00 ~~209~~206,~~433~~031.7552 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 ~~483~~674,~~501~~594.6704 0.00 ~~483~~674,~~501~~594.6704 0.00 0.00 ~~483~~674,~~501~~594.6704 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 ~~172~~178,~~705~~755.9794 0.00 ~~172~~178,~~705~~755.9794 0.00 0.00 ~~172~~178,~~705~~755.9794 0.00 F 7578,~~665~~186.8057 0.00 7578,~~665~~186.8057 0.00 0.00 7578,~~665~~186.8057 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,~~046~~242,~~053~~314.4735 0.00 6,~~046~~242,~~053~~314.4735 0.00 0.00 6,~~046~~242,~~053~~314.4735 0.00

Other Required Information Available Distribution Amount (1) 6,~~839~~837,~~422~~711.5814 Net Prepayment Interest Shortfall Amount 0.00 Aggregate Number of Outstanding Loans 143 Aggregate Unpaid Principal Balance of Loans 959,~~881~~149,~~281~~180.9729 Agregate Stated Principal Balance of Loans 959,~~741~~145,~~099~~702.0122 Aggregate Amount of Master Servicing Fee 6888,~~182~~544.8135 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~680~~735.9450 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,~~442~~439,~~236~~409.2517 0.15 ~~129~~128 8.~~0430~~0426 0.~~615127~~910497 500,000.01 to 1,000,000 89 56,~~746~~740,~~979~~718.0537 0.6070 ~~111~~110 7.~~8116~~8173 1.~~356446~~611375 1,000,000.01 to 3,000,000 4140 7978,~~798~~741,~~674~~924.7492 8.3121 ~~118~~117 7.~~7668~~7657 1.~~391151~~475706 3,000,000.01 to 5,000,000 32 128,~~384~~303,~~871~~585.7648 13.38 ~~106~~105 7.6859 1.~~349187~~555118 6,000,000.01 to 7,000,000 19 112,~~953~~874,~~537~~198.3422 11.77 ~~112~~111 7.~~6363~~6364 1.~~364106~~500813 7,000,000.01 to 10,000,000 17 141,~~897~~811,~~991~~391.2926 14.79 ~~111~~110 7.5819 1.~~338984~~532870 10,000,000.01 to 15,000,000 8 95,~~312~~266,~~181~~363.3317 9.93 ~~108~~107 7.9471 1.~~314141~~391389 15,000,000.01 to 20,000,000 8 138,~~456~~381,~~475~~578.4271 14.43 ~~115~~114 7.8619 1.~~393257~~425680 20,000,000.01 to 30,000,000 4 94,~~922~~868,~~530~~145.8633 9.89 ~~115~~114 7.4163 1.~~608796~~339444 30,000,000.01 to 40,000,000 1 39,~~852~~820,~~991~~123.3256 4.15 ~~116~~115 8.1700 2.~~240000~~100000 40,000,000.01 to 50,000,000 1 47,~~135~~111,~~829~~891.7011 4.91 ~~116~~115 7.7500 1.~~300000~~660000 50,000,000 and Greater 1 73,~~836~~786,~~799~~372.9592 7.69 ~~117~~116 6.7750 1.~~750000~~920000 Totals 143 959,~~741~~145,~~099~~702.0122 100.00 ~~113~~112 7.6505 1.~~445829~~537921

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alaska 1 ~~989~~988,~~789~~969.4737 0.10 ~~109~~108 8.4300 12.~~340000~~210000 Arizona 4 13,~~171~~162,~~314~~578.7322 1.37 ~~114~~113 7.6645 1.~~334219~~586495 Arkansas 2 8,~~319~~314,~~132~~409.3459 0.87 ~~115~~114 7.7762 1.~~314930~~513153 California 27 122,~~344~~270,~~194~~454.1057 12.75 ~~118~~117 7.6946 1.~~534007~~359553 Colorado 6 56,~~429~~398,~~965~~936.7794 5.88 ~~114~~113 7.5556 1.~~397558~~724385 Connecticut 3 26,~~057~~043,~~586~~028.2067 2.72 ~~112~~111 7.5815 1.~~340254~~227956 Florida 9 22,~~852~~836,~~470~~710.2056 2.38 ~~113~~112 7.7666 1.~~268103~~279958 Georgia 5 39,~~309~~286,~~770~~321.1390 4.10 ~~109~~108 7.4475 1.~~351260~~447287 Idaho 1 1,358,~~996~~238.5956 0.14 ~~113~~112 7.5400 1.~~220000~~390000 Illinois 6 41,~~265~~243,~~482~~646.2625 4.30 ~~109~~108 7.6800 1.~~258756~~365979 Indiana 3 56,~~424~~395,~~513~~409.5643 5.88 ~~115~~114 7.7319 1.~~282675~~611425 Kentucky 2 8,~~408~~401,~~579~~475.2520 0.88 8483 7.1244 1.~~314974~~027238 Louisiana 4 5,~~476~~473,~~624~~265.7602 0.57 ~~156~~155 7.5808 1.~~293716~~413297 Maryland 8 47,~~207~~176,~~381~~419.7914 4.92 ~~115~~114 7.9447 1.~~378995~~660918 Massachusetts 1 1997,~~000,864~~923.7241 0.10 ~~112~~111 7.8500 1.~~420000~~690000 Michigan 3 15,~~582~~571,~~341~~923.8853 1.62 ~~112~~111 7.~~3950~~3951 1.~~351205~~779326 Minnesota 1 39,~~852~~820,~~991~~123.3256 4.15 ~~116~~115 8.1700 2.~~240000~~100000 Mississippi 2 5,~~755~~752,~~348~~419.2033 0.60 ~~114~~113 7.7873 1.~~250000~~435544 Missouri 1 9,~~758~~752,~~923~~907.5160 1.02 ~~114~~113 7.2000 1.~~340000~~500000 Nevada 2 8,~~363~~358,~~831~~451.1341 0.87 ~~114~~113 7.9069 12.~~730372~~166896 New Jersey 4 29,~~394~~378,~~782~~791.2843 3.06 ~~117~~116 7.~~9406~~9405 1.~~437677~~548230 New York 11 86,~~757~~700,~~438~~933.1633 9.04 ~~116~~115 7.~~6698~~6699 1.~~266756~~240244 North Carolina 7 28,~~899~~884,~~400~~820.1617 3.01 ~~103~~102 7.8147 1.~~323541~~566239 Ohio 9 21,~~438~~425,~~409~~089.8532 2.23 ~~114~~113 7.~~6539~~6540 1.~~316872~~367803 Oregon 1 7,~~813~~809,~~819~~204.8028 0.81 ~~113~~112 7.3600 1.180000 Pennsylvania 2 22,~~325~~313,~~717~~792.2765 2.33 ~~115~~114 7.9498 1.~~309686~~438403 South Carolina 3 12,~~118~~107,~~836~~768.8868 1.26 9190 7.~~6696~~6697 1.~~263905~~282058 Tennessee 8 38,~~407~~386,~~702~~044.9228 4.00 9796 8.~~3851~~3850 1.~~362641~~378584 Texas 17 133,~~107~~019,~~460~~331.6512 13.87 ~~110~~109 7.0903 1.~~622551~~811074 Virginia 9 43,~~176~~148,~~204~~741.9078 4.50 ~~115~~114 7.~~7162~~7163 1.~~592265~~682408 Washington,DC 1 1,~~792~~791,~~207~~227.5722 0.19 ~~113~~112 7.6000 10.~~670000~~350000 Wisconsin 1 4,~~579~~576,~~016~~345.6670 0.48 ~~113~~112 7.4000 1.~~320000~~880000 Totals 164 959,~~741~~145,~~099~~702.0122 100.00 ~~113~~112 7.6505 1.~~445829~~537921

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 1.200 920 50131,~~314~~774,~~492~~430.7722 513.2474 ~~112~~107 7.~~5597~~6321 1.~~105029~~069494 1.201 to 1.250 208 8456,~~824~~387,~~603~~864.3586 85.8488 ~~115~~112 7.~~9298~~5344 1.~~236242~~234860 1.251 to 1.300 3513 ~~255~~94,~~206~~570,~~281~~675.5548 269.5986 ~~113~~115 7.~~7299~~7912 1.~~285514~~286244 1.301 to 1.400 4720 ~~300~~115,~~592~~215,~~376~~334.2978 3112.3201 ~~111~~119 7.~~6432~~6607 1.~~338816~~346637 1.401 to 1.500 1118 57107,~~970~~887,~~971~~335.5048 611.0425 ~~106~~109 7.~~7627~~8496 1.~~451986~~451152 1.501 to 1.600 720 19101,~~404~~980,~~866~~340.2665 210.0263 ~~115~~110 87.~~2354~~6796 1.~~565532~~548371 1.601 to 1.700 410 879,~~872~~123,~~305~~155.1329 08.9225 ~~114~~111 7.~~3016~~7185 1.~~656227~~654165 1.701 to 1.800 37 7928,~~604~~711,~~285~~062.3430 82.2999 ~~117~~99 67.~~8306~~4875 1.~~749688~~742448 1.801 and over 727 ~~102~~243,~~950~~495,~~916~~503.8216 1025.7339 ~~114~~113 7.~~7803~~5248 2.~~215817~~022041 Totals 143 959,~~741~~145,~~099~~702.0122 100.00 ~~113~~112 7.6505 1.~~445829~~537921

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 16 82,~~969~~914,~~619~~273.7190 8.6564 ~~115~~114 7.~~6679~~6680 1.~~424578~~471496 Lodging 7 70,~~063~~005,~~576~~135.7208 7.30 ~~116~~115 8.3592 12.~~927380~~033512 Mobile Home Park 13 46,~~742~~715,~~167~~907.4212 4.87 8786 7.5232 1.~~333712~~642092 Multi-Family 62 158,~~819,~~710,943.5674 16.55 ~~113~~112 7.4065 1.~~354686~~470990 Office 33 312,~~812~~645,~~729~~822.7651 32.5960 ~~112~~111 7.7195 1.~~368981~~486640 Retail 32 284,~~271~~095,~~400~~506.4635 29.62 ~~116~~115 7.5494 1.~~489490~~512566 Self Storage 1 4,~~061~~058,~~894~~113.3852 0.42 ~~111~~110 7.8500 1.~~290000~~490000 Totals 164 959,~~741~~145,~~099~~702.0122 100.00 ~~113~~112 7.6505 1.~~445829~~537921

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.000% or less 5 91,~~468~~400,~~187~~370.1270 9.53 ~~113~~112 6.8140 1.~~686275~~895445 7.001% to 7.500% 46 ~~281~~280,~~072~~890,~~652~~148.7406 29.29 ~~112~~111 7.~~3414~~3413 1.~~398852~~490970 7.501% to 8.000% 61 387,~~441~~224,~~227~~970.0420 40.37 ~~113~~112 7.7632 1.~~384482~~443538 8.001% to 8.500% 23 182,~~823~~710,~~085~~122.6064 19.05 ~~113~~112 8.1956 1.~~523086~~613859 8.501% to 9.000% 7 14,~~559~~544,~~051~~867.9177 1.52 ~~115~~114 8.7938 1.~~502212~~769466 9.001% or greater 1 2,~~376~~375,~~894~~222.6085 0.25 ~~108~~107 9.1200 1.460000 Totals 143 959,~~741~~145,~~099~~702.0122 100.00 ~~113~~112 7.6505 1.~~445829~~537921

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~136~~133 ~~934~~926,~~969~~856,~~366~~105.7246 9796.4263 ~~113~~112 7.~~6349~~6277 1.~~450688~~542461 13 to 24 months 69 2230,~~978~~497,~~410~~752.8365 23.3918 107 8.~~3303~~3801 1.~~258700~~404515 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 1 1,~~793~~791,~~321~~844.4611 0.19 8281 7.0700 1.~~310000~~460000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 143 959,~~741~~145,~~099~~702.0122 100.00 ~~113~~112 7.6505 1.~~445829~~537921

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,~~316~~304,~~760~~697.4192 2.53 5655 7.~~7260~~7261 1.~~317796~~302489 61 to 80 months 4 25,~~313~~299,~~513~~758.0605 2.64 7574 7.6900 1.~~390157~~641533 81 to 90 months 2 11,~~496~~485,~~404~~172.9218 1.20 8685 7.4329 1.~~259359~~282763 91 to 110 months 1832 87167,~~028~~729,~~819~~191.2902 917.0749 109 87.~~0564~~8163 1.~~336312~~489298 111 to 120 months ~~108~~94 ~~794~~713,~~263~~021,~~916~~651.5770 8274.7634 ~~115~~114 7.~~5987~~6034 1.~~470034~~560592 121 to 170 months 1 9,~~397~~389,~~653~~319.0864 0.98 ~~169~~168 8.1400 1.~~240000~~370000 171 to 180 months 3 5,~~536~~532,~~528~~856.4406 0.58 ~~173~~172 7.6133 1.~~318010~~571486 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 141 ~~957~~956,~~353~~762,~~595~~646.7757 99.75 ~~112~~111 7.6494 1.~~446232~~538535

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 ~~486~~484,~~452~~889.6643 0.05 ~~164~~163 8.6250 1.~~300000~~610000 171 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 months or greater 1 1,~~901~~898,~~050~~166.5822 0.20 ~~237~~236 7.9900 1.~~280000~~210000 Totals 2 2,~~387~~383,~~503~~055.2465 0.25 ~~222~~221 8.~~1194~~1192 1.~~284075~~291390

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 01 0997,923.0041 0.0010 0111 07.~~0000~~8500 01.~~000000~~690000 171 to 180 months 10 ~~1,000,864~~0.7200 0.1000 ~~112~~0 70.~~8500~~0000 10.~~420000~~000000 181 to 240 months 4 11,~~970~~951,~~530~~069.3912 1.25 ~~116~~115 7.~~6231~~6232 1.~~372434~~502468 241 to 270 months 3 10,~~609~~598,~~938~~662.6404 1.11 ~~117~~116 8.3635 1.~~442367~~724461 271 to 290 months 1114 4043,~~958~~356,~~248~~003.0999 4.2752 ~~118~~117 7.~~9610~~9316 1.~~383096~~449292 291 to 300 months 1714 9896,~~893~~373,~~489~~341.6924 10.3005 ~~114~~113 8.~~0257~~0406 1.~~733069~~843463 301 to 330 months 2 7,~~262~~255,~~094~~841.7658 0.76 ~~106~~105 7.0775 1.~~302469~~264208 331 to 350 months 2640 ~~170~~229,~~791~~285,~~203~~503.6589 1723.8091 ~~105~~106 7.~~7632~~7056 1.~~513133~~492060 351 months or greater 7763 ~~615~~556,~~867~~944,~~225~~301.8330 6458.1707 ~~114~~113 7.~~5313~~5306 1.~~389058~~512388 Totals 141 ~~957~~956,~~353~~762,~~595~~646.7757 99.75 ~~112~~111 7.6494 1.~~446232~~538535

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 ~~130~~19 ~~825~~142,~~527~~408,~~205~~933.3840 8614.0285 ~~113~~112 7.~~6330~~6588 1.~~372682~~301948 1 year or less 13110 ~~134~~778,~~213~~740,~~893~~091.6341 1381.9819 ~~113~~112 7.~~7582~~6581 1.~~895741~~578386 1 to 2 years 014 037,996,677.0041 03.0096 0111 07.~~0000~~4646 01.~~000000~~592998 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 143 959,~~741~~145,~~099~~702.0122 100.00 ~~113~~112 7.6505 1.~~445829~~537921 (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 ~~417~~430,~~231~~765.3894 6350,~~961~~427.5903 6.775% 30227062 2 OF Indianapolis IN ~~304~~314,~~637~~566.6320 3323,~~867~~938.1659 7.750% 30227049 3 LO Bloomington MN ~~271~~280,~~615~~376.8786 4132,~~628~~867.7576 8.170% 30227411 4 OF Greenwood Village CO ~~161~~166,~~680~~942.8595 1914,~~758~~496.9888 7.480% 30227359 5 RT Augusta GA ~~153~~158,~~755~~757.7774 1914,~~522~~520.1720 7.330% 30226376 6 RT Chino CA ~~145~~149,~~207~~933.5904 1712,~~542~~817.6419 7.600% 30227038 7 OF Brooklyn NY ~~126~~130,~~452~~563.1635 1612,~~662~~551.4526 7.240% 30227031 8 IN Denver PA ~~130~~134,~~386~~641.9247 138,~~241~~986.3075 8.040% 30227029 9 OF Richmond VA ~~117~~121,~~975~~813.2596 1410,~~660~~821.4170 7.430% 30227145 10 IN Various Various ~~114~~118,~~662~~402.5217 128,~~163~~424.9025 7.870% 30227184 11 LO Bethesda MD ~~119~~123,~~519~~380.4024 1713,~~023~~163.9915 8.400% 30226382 12 RT Huntington NY ~~106~~110,~~726~~199.1928 129,~~956~~483.1910 7.570% 30227182 13 OF Rochester NY ~~108~~112,~~627~~169.0267 118,~~561~~019.7106 7.860% 30227417 14 OF Schaumburg IL ~~110~~114,~~491~~096.7284 117,~~313~~708.2008 8.000% 30227310 15 OF Norwalk CT 99102,~~409~~646.3719 118,~~527~~290.4462 7.740% 30227196 16 RT Freehold NJ 97100,~~280~~452.4808 107,~~596~~424.2767 7.790% 30227198 17 MF Various CA 8689,~~514~~328.2889 108,~~947~~133.7817 7.340% 30224870 18 OF Memphis TN 8184,~~660~~326.4193 75,~~689~~023.5503 8.380% 30227067 19 OF Various MD 7477,~~642~~076.2426 75,~~976~~542.1109 7.870% 30227288 20 RT Newport News VA 7779,~~283~~805.6138 75,~~595~~073.5679 8.310% 30227169 21 OF Various TN 7476,~~351~~780.4315 74,~~008~~579.4977 8.230% 30227360 22 OF Denver CO 6972,~~895~~175.1424 75,~~293~~013.5646 7.920% 30227139 23 OF Riverside OH 7072,~~023~~307.8295 75,~~312~~028.3118 7.940% 30227025 24 IN Various TX 5961,~~612~~550.7336 75,~~922~~985.7209 7.250% 30227352 25 MF Kansas City MO 5860,~~601~~505.0633 76,~~920~~015.1891 7.200% 30227407 26 OF Florence SC 6062,~~717~~665.4275 119,~~703~~755.7239 7.500% 30227305 27 RT Chula Vista CA 6365,~~817~~872.8833 108,~~387~~333.8944 8.140% 30227324 28 MH Lewisville TX 5759,~~375~~242.0296 64,~~729~~861.3339 7.690% 30227147 29 OF Brooklyn NY 5961,~~759~~710.8226 54,~~980~~029.0561 8.070% 30227406 30 OF Tarzana CA 5759,~~832~~717.1339 64,~~189~~304.3711 7.970% 30227293 31 MF Mount Prospoect IL 5355,~~719~~467.14 64,~~532~~784.77 7.580% 30227058 32 RT Tampa FL 5254,~~337~~043.8833 54,~~895~~190.9752 7.710% 30227297 33 MH Hartland Township MI 4647,~~047~~540.1167 65,~~908~~415.7216 6.950% 30226517 34 MF Portland OR 4749,~~962~~522.6425 64,~~175~~615.1352 7.360% 30227361 35 OF Austin TX 4850,~~643~~227.5001 54,~~922~~339.6817 7.440% 30227347 36 OF Gaithersburg MD 4546,~~474~~953.5703 54,~~943~~464.2579 7.300% 30227308 37 OF Lakewood CO 4547,~~714~~200.3508 64,~~009~~523.6491 7.360% 30227322 38 MH Stone Mountain GA 4647,~~410~~920.0298 53,~~443~~932.2731 7.690% 30227052 39 RT Ft. Smith AR 4648,~~818~~345.9314 53,~~111~~585.4726 7.820% 30227273 40 RT Long Beach CA 4647,~~428~~942.4234 43,~~977~~463.6068 7.860% 30227329 41 OF Fairfax VA 4647,~~112~~615.1532 43,~~958~~455.8871 7.940% 30227318 42 IN El Cajon CA 4142,~~286~~626.5085 54,~~850~~509.1883 7.120% 30227148 43 RT New Rochelle NY 4446,~~895~~340.1753 76,~~585~~140.4408 7.830% 30227153 44 RT Deptford NJ 4546,~~267~~744.0945 43,~~544~~067.6428 8.060% 30227351 45 OF Rocky Hill CT 4041,~~348~~660.6180 53,~~168~~856.5031 7.360% 30227345 46 OF Arlington Heights IL 4041,~~120~~426.5437 43,~~848~~542.5168 7.550% 30227325 47 IN El Paso TX 3940,~~652~~924.1957 76,~~643~~370.2587 7.500% 30227307 48 RT High Point NC 4142,~~513~~866.5254 43,~~494~~141.2422 7.950% 30227323 49 MH Grand Prairie TX 3839,~~250~~495.0231 43,~~486~~240.2192 7.690% 30227330 50 RT Colorado Springs CO 3638,~~850~~049.4220 43,~~578~~379.0426 7.500% 30227075 51 OF Knoxville TN 3940,~~332~~616.1128 32,~~834~~550.2811 8.150% 30227208 52 IN Maspeth NY 3335,~~989~~057.6784 109,~~116~~048.3922 7.440% 30227357 53 OF Avon CO 3435,~~358~~476.2679 43,~~136~~017.2168 7.510% 30227416 54 MF Austintown OH 3233,~~300~~341.0829 54,~~817~~775.0483 7.080% 30227076 55 RT Oakhurst NJ 3637,~~781~~967.2266 54,~~621~~434.1773 8.180% 30226547 56 MF Wilmington NC 3132,~~554~~580.9519 43,~~259~~234.3006 7.250% 30226943 57 RT Los Angeles CA 3334,~~584~~656.0117 65,~~935~~863.5236 7.920% 30227319 58 MF Las Vegas NV 3233,~~597~~659.8927 32,~~798~~736.2688 7.710% 30227181 59 MF Edwardsville IL 3031,~~650~~646.0687 32,~~970~~974.9009 7.270% 30227034 60 RT Santa Clarita CA 3435,~~101~~214.2676 32,~~286~~172.4696 8.200% 30227068 61 IN Clearwater FL 3132,~~050~~048.9290 54,~~675~~677.4850 7.580% 30227028 62 RT Meridian MS 3132,~~415~~438.1186 32,~~509~~486.9924 7.750% 30226516 63 RT Ann Arbor MI 3233,~~885~~959.8603 32,~~293~~220.8164 8.120% 30227317 64 RT Durham NC 3233,~~507~~566.2092 32,~~419~~359.0634 8.100% 30227306 65 MF New Albany IN 3031,~~145~~127.8503 32,~~588~~607.7961 7.660% 30227346 66 IN Milwaukee WI 2829,~~259~~178.4151 32,~~590~~670.0696 7.400% 30227292 67 MF Bloomington IN 29,~~039~~984.7576 32,~~502~~557.9493 7.620% 30227290 68 RT Cary NC 3031,~~741~~732.8230 43,~~826~~836.5406 8.240% 30227311 69 RT Frederick MD 28,~~072~~985.5997 32,~~436~~523.4911 7.560% 30227356 70 MF Louisville KY 2425,~~682~~473.7220 54,~~355~~564.4092 7.000% 30227410 71 MF North Hollywood CA 2526,~~764~~601.0768 32,~~361~~524.7918 7.320% 30227348 72 MF Louisville KY 2526,~~290~~112.2527 32,~~361~~539.1513 7.250% 30227350 73 OF Shelton CT 2425,~~996~~809.5135 32,~~223~~410.4460 7.340% 30227312 74 SS Mesa AZ 2627,~~601~~457.8928 43,~~636~~780.2586 7.850% 30227026 75 OF Chino CA 26,~~092~~942.2275 21,~~841~~990.1865 7.850% 30227401 76 MF Columbus OH 24,~~085~~868.9583 32,~~201~~418.1022 7.250% 30224700 77 RT Palatine Bridge NY 2728,~~399~~293.8691 21,~~707~~813.0601 8.270% 30227300 78 MH Cedar Point NC 2425,~~413~~226.1290 0.00 7.370% 30227301 79 MF Glendale AZ 2324,~~483~~247.8011 32,~~121~~357.0776 7.250% 30227336 80 MF Houston TX 2324,~~354~~114.4018 2,~~891~~132.8305 7.510% 30226521 81 MF Greensboro NC 24,~~164~~952.0103 21,~~542~~754.1008 7.970% 30227138 82 LO Chattanooga TN 2627,~~168~~007.1342 43,~~377~~538.5829 8.750% 30227408 83 MF Van Nuys CA 21,~~150~~837.4189 2,~~797~~109.0254 7.280% 30227071 84 MF Winchester VA 1920,~~726~~343.1671 6,~~634~~016.0045 7.000% 30227353 85 MF Mt. Vernon IL 20,~~171~~827.9865 2,~~680~~025.9326 7.250% 30227272 86 RT Henderson NV 2223,~~559~~287.7187 32,~~371~~642.0084 8.210% 30227074 87 RT Malone NY 2122,~~414~~112.0614 21,~~341~~643.6759 7.800% 30227295 88 MF Los Angeles CA 21,~~020~~705.9941 21,~~461~~776.1977 7.680% 30227287 89 RT Pompano Beach FL 2223,~~389~~119.6292 21,~~239~~509.3202 8.310% 30227334 90 MF Garland TX 1920,~~527~~162.7658 21,~~541~~906.1432 7.360% 30227321 91 MH Arlington TX 20,~~304~~965.3843 21,~~381~~720.4439 7.690% 30227335 92 MF Dallas TX 18,~~307~~902.2842 21,~~382~~787.3117 7.360% 30227354 93 MF Warner Robins GA 1718,~~524~~094.7856 21,~~297~~727.6991 7.270% 30227343 94 MF Upper Allen Townshi PA 1718,~~626~~191.5798 32,~~503~~937.2887 7.340% 30227405 95 OF Tarzana CA 1819,~~704~~314.5631 21,~~001~~392.8207 7.970% 30227415 96 MF Pontiac MI 17,~~176~~727.1342 32,~~333~~782.8455 7.400% 30227344 97 MH Yucca Valley CA 1617,~~878~~428.4714 1,~~960~~410.1750 7.670% 30227030 98 LO Chattanooga TN 19,~~327~~939.0059 43,~~175~~563.9536 8.800% 30227050 99 LO Hixson TN 1920,~~578~~212.5162 21,~~396~~762.4938 8.970% 30227327 100 IN Escondido CA 1617,~~787~~333.1075 1,~~946~~399.2156 7.710% 30227409 101 MF Van Nuys CA 15,~~107~~598.4449 1,~~997~~506.8782 7.280% 30227333 102 MF Garland TX 15,~~256~~752.0702 1,~~985~~489.2631 7.360% 30227355 103 MF Baltimore MD 14,~~142~~601.3574 1,~~970~~510.2485 7.090% 30224701 104 LO Towson MD 18,~~081~~666.55 21,~~256~~671.75 9.120% 30227146 105 IN Union NJ 15,~~328~~828.3045 1,~~564~~064.3217 8.010% 30227338 106 OF Los Angeles CA 14,~~379~~847.8382 1,~~749~~281.3839 7.530% 30226518 107 MH Jacksonville FL 1213,~~795~~211.6468 1,~~658~~242.4844 7.340% 30227349 108 MF Westminster MD 1213,~~882~~295.1057 2,~~500~~086.3891 7.400% 30227328 109 MF Columbus GA 12,~~183~~578.1649 1,~~788~~392.1986 7.000% 30227413 110 MF Lafayette LA 1213,~~800~~217.2911 1,~~496~~079.4260 7.650% 30227412 111 MF Lafayette LA 12,~~546~~954.1973 1,~~466~~058.7218 7.650% 30227171 112 LO Forest Park GA 14,~~289~~747.2989 21,~~333~~874.5595 8.810% 30227073 113 RT Clay NY 13,~~044~~470.5928 ~~1,318~~892.2354 8.040% 30227170 114 RT Ithaca NY 1213,~~679~~079.7076 32,~~284~~884.4236 7.990% 30227316 115 RT Moncks Corner SC 13,~~505~~947.9509 ~~1,224~~783.7763 8.590% 30227302 116 RT Arlington TX 10,~~576~~917.3784 1,~~818~~477.8235 7.070% 30227339 117 OF Washington DC 11,~~359~~729.2000 ~~1,350~~980.1535 7.600% 30227065 118 IN Sunrise FL 10,~~477~~814.2666 1,~~744~~407.8848 7.880% 30227340 119 MF Various VA 910,~~809~~125.9901 1,~~849~~534.6260 7.520% 30227337 120 IN West Chicago IL 9,~~139~~436.4995 ~~1,098~~801.5913 7.600% 30227303 121 MF Toledo OH 10,~~442~~780.9204 1,~~435~~098.4230 8.875% 30227341 122 MF Nampa ID 8,~~545~~823.5466 ~~1,036~~758.1503 7.540% 30227314 123 MF Tucson AZ 89,~~724~~008.7380 ~~1,016~~732.5952 7.710% 30227023 124 MF Fort Worth TX 8,~~331~~599.9352 1,~~570~~302.5596 7.500% 30227206 125 MF Chattanooga TN 8,~~172~~439.8119 ~~908~~641.0870 7.730% 30227342 126 MH Bakersfield CA 7,~~693~~943.2888 ~~878~~628.8020 7.720% 30227296 127 MH Sarasota FL 8,~~144~~407.7502 1,~~300~~038.6235 8.230% 30227299 128 MH Sherwood AR 7,~~132~~360.0091 1,~~366~~137.4049 7.500% 30227332 129 MF Aurora CO 7,~~070~~300.7091 ~~827~~597.8564 7.680% 30227414 130 MF Houston TX 67,~~899~~124.4706 ~~829~~605.5900 7.550% 30227032 131 MF Portsmouth VA 67,~~955~~182.6123 ~~787~~560.4987 7.710% 30227294 132 MF Waltham MA 6,~~567~~765.8657 32,~~139~~941.0231 7.850% 30227291 133 RT Soldotna AK 67,~~960~~185.6105 ~~1,044~~820.5410 8.430% 30227289 134 MF Pascagoula MS 56,~~960~~154.6798 ~~636~~442.9463 7.990% 30227298 135 MH Baker LA 4,~~676~~826.9083 ~~949~~799.8491 7.300% 30227320 136 MF Tallahassee FL 4,~~661~~813.9963 ~~582~~430.1248 7.500% 30227326 137 MF Baton Rouge LA 4,~~602~~752.4114 ~~571~~422.7805 7.500% 30227309 138 RT Dallas TX 3,~~828~~951.0637 ~~607~~484.8251 8.200% 30227331 139 MF Little Mountain SC 3,~~317~~424.9342 ~~635~~529.6718 7.500% 30227180 140 MF Burlington NC 3,~~437~~549.4756 ~~367~~255.3223 7.870% 30227313 141 MH Inverness FL 3,~~139~~237.1364 ~~931~~833.7524 7.640% 30227304 142 MF Downey CA 3,~~507~~496.5338 1,~~552~~563.0823 8.625% 30227315 143 MF North Miami Beach FL 3,~~040~~138.4219 ~~528~~430.3861 7.860% Totals 6,~~123~~322,~~839~~625.7888 ~~793~~595,~~369~~396.1179

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,~~900~~836,~~761~~799.5495 73,~~836~~786,~~799~~372.9592 0911/10/2001 30227062 06/01/2011 06/01/2031 N 47,~~169~~135,~~696~~829.8670 47,~~135~~111,~~829~~891.7011 1011/01/2001 30227049 06/01/2011 06/01/2026 N 39,~~894~~852,~~620~~991.0732 39,~~852~~820,~~991~~123.3256 1011/01/2001 30227411 N/A 05/01/2011 N 25,~~938~~918,~~104~~345.8890 25,~~918~~903,~~345~~849.9002 1011/01/2001 30227359 N/A 07/01/2011 N 25,~~171~~151,~~476~~954.3821 25,~~151~~137,~~954~~434.2101 1011/01/2001 30226376 01/01/2011 01/01/2031 N 22,~~927~~909,~~514~~971.3268 22,~~909~~897,~~971~~154.6849 1011/01/2001 30227038 06/01/2011 06/01/2031 N 20,~~958~~942,~~921~~259.5207 20,~~942~~929,~~259~~707.0781 1011/01/2001 30227031 05/01/2011 05/01/2031 N 19,~~460~~447,~~733~~492.7040 19,~~447~~438,~~492~~505.4065 1011/01/2001 30227029 05/01/2011 05/01/2031 N 19,~~053~~039,~~876~~215.1574 19,~~039~~028,~~215~~394.7404 1011/01/2001 30227145 07/01/2011 07/01/2031 N 17,~~483~~471,~~484~~320.4454 17,~~471~~462,~~320~~896.5429 1012/01/2001 30227184 07/01/2011 07/01/2026 N 17,~~074~~057,~~200~~176.2526 17,~~057~~044,~~176~~013.2611 1011/01/2001 30226382 02/01/2011 02/01/2031 N 16,~~918~~905,~~287~~330.1899 16,~~905~~895,~~330~~847.9989 1011/01/2001 30227182 07/01/2011 07/01/2031 N 16,~~584~~572,~~278~~716.1847 16,~~572~~564,~~716~~697.4741 1112/01/2001 30227417 N/A 06/01/2011 N 16,~~573~~562,~~757~~444.7252 16,~~562~~554,~~444~~736.5244 1011/01/2001 30227310 12/01/2010 12/01/2030 N 15,~~412~~400,~~305~~778.9450 15,~~400~~392,~~778~~487.5088 1011/01/2001 30227196 07/01/2011 07/01/2031 N 14,~~985~~974,~~439~~843.4922 14,~~974~~967,~~843~~418.2255 1011/01/2001 30227198 07/01/2011 07/01/2031 N 14,~~144~~133,~~023~~075.6991 14,~~133~~124,~~075~~942.9174 1011/01/2001 30224870 12/01/2010 12/01/2030 N 11,~~693~~685,~~614~~925.6207 11,~~685~~680,~~925~~902.0704 1011/01/2001 30227067 06/01/2011 06/01/2031 N 11,~~381~~373,~~281~~305.1403 11,~~373~~367,~~305~~762.0394 0911/01/2001 30227288 09/01/2010 09/01/2030 N 11,~~160~~152,~~088~~492.2569 11,~~152~~147,~~492~~418.6990 0911/01/2001 30227169 07/01/2006 07/01/2031 N 10,~~841~~834,~~035~~026.2071 10,~~834~~829,~~026~~446.7194 1011/01/2001 30227360 N/A 07/01/2011 N 10,~~590~~582,~~173~~879.2064 10,~~582~~577,~~879~~866.6418 1011/01/2001 30227139 06/01/2011 06/01/2031 N 10,~~582~~575,~~945~~633.3706 10,~~575~~570,~~633~~604.0688 1011/01/2001 30227025 04/01/2011 04/01/2031 N 9,~~866~~859,~~934~~011.1139 9,~~859~~853,~~011~~026.3930 1011/01/2001 30227352 N/A 04/01/2011 N 9,~~766~~758,~~843~~923.6951 9,~~758~~752,~~923~~907.5160 1011/01/2001 30227407 01/01/2009 01/01/2026 N 9,~~714~~703,~~787~~083.1846 9,~~703~~693,~~083~~328.4607 10/01/2001 30227305 N/A 11/01/2015 N 9,~~408~~397,~~040~~653.9708 9,~~397~~389,~~653~~319.0864 0911/01/2001 30227324 01/01/2008 01/01/2031 N 8,~~953~~946,~~189~~460.8350 8,~~946~~941,~~460~~599.5011 1011/01/2001 30227147 06/01/2011 06/01/2031 N 8,~~886~~880,~~218~~238.9085 8,~~880~~876,~~238~~209.8524 1011/01/2001 30227406 N/A 01/01/2011 N 8,~~707~~701,~~471~~282.9457 8,~~701~~696,~~282~~978.5746 1011/01/2001 30227293 01/01/2011 01/01/2031 N 8,~~504~~497,~~349~~817.8710 8,~~497~~493,~~817~~032.1033 0911/01/2001 30227058 06/01/2011 06/01/2031 N 8,~~145~~140,~~973~~077.3538 8,~~140~~135,~~077~~886.3886 1011/01/2001 30227297 01/01/2011 01/01/2031 N 7,~~950~~943,~~580~~671.6694 7,~~943~~938,~~671~~256.9478 1011/01/2001 30226517 03/01/2011 03/01/2031 N 7,~~819~~813,~~994~~819.9380 7,~~813~~809,~~819~~204.8028 1011/01/2001 30227361 N/A 08/01/2011 N 7,~~845~~839,~~726~~803.1547 7,~~839~~835,~~803~~464.4730 10/01/2001 30227347 04/01/2011 04/01/2031 N 7,~~475~~469,~~272~~329.4621 7,~~469~~464,~~329~~864.2142 1011/01/2001 30227308 N/A 12/01/2010 N 7,~~453~~447,~~427~~417.0036 7,~~447~~442,~~417~~893.3645 1011/01/2001 30227322 01/01/2008 01/01/2031 N 7,~~242~~236,~~135~~692.8457 7,~~236~~232,~~692~~760.5726 1011/01/2001 30227052 05/01/2011 05/01/2031 N 7,~~184~~179,~~490~~378.1568 7,~~179~~175,~~378~~793.6842 0910/01/2001 30227273 07/01/2011 07/01/2031 N 7,~~088~~083,~~308~~330.0242 7,~~083~~079,~~330~~866.4274 1011/01/2001 30227329 02/01/2011 02/01/2031 N 6,~~969~~964,~~090~~131.6880 6,~~964~~960,~~131~~676.8009 1011/01/2001 30227318 N/A 01/01/2011 N 6,~~958~~952,~~398~~548.3416 6,~~952~~948,~~548~~038.1633 1011/01/2001 30227148 06/01/2011 06/01/2026 N 6,~~880~~872,~~486~~900.0965 6,~~872~~866,~~900~~760.6557 1011/01/2001 30227153 06/01/2011 06/01/2031 N 6,~~739~~734,~~516~~972.9329 6,~~734~~731,~~972~~905.2901 1011/01/2001 30227351 N/A 04/01/2011 N 6,~~578~~573,~~577~~408.3686 6,~~573~~569,~~408~~552.8655 1011/01/2001 30227345 N/A 03/01/2011 N 6,~~376~~371,~~774~~925.4695 6,~~371~~368,~~925~~383.9527 1011/01/2001 30227325 N/A 01/01/2011 N 6,~~344~~336,~~350~~707.8055 6,~~336~~330,~~707~~336.5568 1011/01/2001 30227307 12/01/2010 12/01/2030 N 6,~~266~~261,~~192~~698.4521 6,~~261~~258,~~698~~556.2199 1011/01/2001 30227323 01/01/2008 01/01/2031 N 5,~~968~~964,~~793~~307.2605 5,~~964~~961,~~307~~066.0513 1011/01/2001 30227330 N/A 02/10/2011 N 5,~~896~~891,~~066~~488.5450 5,~~891~~888,~~488~~109.5024 0910/10/2001 30227075 06/01/2011 06/01/2031 N 5,~~791~~787,~~231~~397.5022 5,~~787~~784,~~397~~847.2211 1011/01/2001 30227208 07/01/2011 07/01/2021 N 5,~~482~~472,~~204~~088.3900 5,~~472~~463,~~088~~039.0078 0911/01/2001 30227357 N/A 06/01/2011 N 5,~~490~~485,~~002~~865.0382 5,~~485~~482,~~865~~848.8214 1011/01/2001 30227416 N/A 04/01/2011 N 5,~~474~~468,~~590~~773.3430 5,~~468~~463,~~773~~997.3047 1011/01/2001 30227076 06/01/2011 06/01/2031 N 5,~~395~~390,~~777~~156.5336 5,~~390~~385,~~156~~721.3663 1011/01/2001 30226547 02/01/2011 02/01/2031 N 5,~~222~~218,~~888~~629.3101 5,~~218~~215,~~629~~394.0195 1011/01/2001 30226943 07/01/2011 01/01/2024 N 5,~~088~~081,~~485~~550.8129 5,~~081~~075,~~550~~686.2993 1011/01/2001 30227319 N/A 01/01/2011 N 5,~~073~~069,~~601~~802.0276 5,~~069~~067,~~802~~065.7688 1011/01/2001 30227181 N/A 07/01/2011 N 5,~~059~~055,~~156~~185.4656 5,~~055~~052,~~185~~211.5647 1011/01/2001 30227034 N/A 05/01/2011 N 4,~~990~~987,~~428~~141.1771 4,~~987~~984,~~141~~968.7175 1011/01/2001 30227068 05/01/2011 05/01/2026 N 4,~~915~~910,~~712~~036.4597 4,~~910~~905,~~036~~359.9747 1011/01/2001 30227028 N/A 05/01/2011 N 4,~~864~~860,~~275~~765.8283 4,~~860~~858,~~765~~279.8359 1011/01/2001 30226516 03/01/2011 03/01/2031 N 4,~~859~~856,~~979~~685.4564 4,~~856~~854,~~685~~465.6400 1011/01/2001 30227317 N/A 09/01/2010 N 4,~~815~~812,~~881~~462.1711 4,~~812~~810,~~462~~102.1177 1011/01/2001 30227306 12/01/2010 12/01/2030 N 4,~~722~~718,~~586~~997.7596 4,~~718~~716,~~997~~390.9635 1011/01/2001 30227346 N/A 03/01/2011 N 4,~~582~~579,~~606~~016.7266 4,~~579~~576,~~016~~345.6670 1011/01/2001 30227292 N/A 12/01/2010 N 4,~~573~~569,~~188~~685.8490 4,~~569~~567,~~685~~127.9097 0911/01/2001 30227290 12/01/2010 12/01/2025 N 4,~~476~~472,~~964~~138.6410 4,~~472~~468,~~138~~302.1004 1011/01/2001 30227311 01/01/2011 01/01/2031 N 4,~~455~~452,~~966~~530.7728 4,~~452~~450,~~530~~007.2817 1011/01/2001 30227356 N/A 05/01/2006 N 4,~~231~~225,~~323~~968.7333 4,~~225~~221,~~968~~403.3341 1011/01/2001 30227410 N/A 03/01/2011 N 4,~~223~~220,~~617~~256.8809 4,~~220~~217,~~256~~731.0991 0911/01/2001 30227348 N/A 04/01/2011 N 4,~~185~~182,~~972~~610.0792 4,~~182~~180,~~610~~071.9279 1011/01/2001 30227350 04/01/2011 04/01/2031 N 4,~~086~~083,~~622~~398.2884 4,~~083~~080,~~398~~988.8424 1011/01/2001 30227312 01/01/2011 01/01/2026 N 4,~~066~~061,~~530~~894.6338 4,~~061~~058,~~894~~113.3852 0911/01/2001 30227026 N/A 04/01/2011 N 3,~~988~~985,~~619~~778.4527 3,~~985~~983,~~778~~787.2762 1011/01/2001 30227401 04/01/2011 04/01/2031 N 3,~~986~~983,~~640~~438.0494 3,~~983~~981,~~438~~020.9472 1011/01/2001 30224700 N/A 10/01/2010 N 3,~~975~~973,~~795~~088.9488 3,~~973~~971,~~088~~275.8887 1011/01/2001 30227300 N/A 04/01/2006 N 3,975,000.00 3,975,000.00 0911/01/2001 30227301 N/A 04/01/2011 N 3,~~886~~883,~~974~~852.0699 3,~~883~~881,~~852~~495.9923 1011/01/2001 30227336 02/01/2011 02/01/2031 N 3,~~731,~~728,837.9209 3,~~728~~726,~~837~~705.0904 1011/01/2001 30226521 N/A 03/01/2011 N 3,~~638~~635,~~244~~702.2111 3,~~635~~633,~~702~~948.1103 1011/01/2001 30227138 N/A 06/01/2011 N 3,~~588~~584,~~772~~394.1254 3,~~584~~580,~~394~~856.5425 1011/01/2001 30227408 N/A 03/01/2011 N 3,~~486~~483,~~331~~534.2725 3,~~483~~481,~~534~~424.2571 0911/01/2001 30227071 N/A 06/01/2011 N 3,~~381~~374,~~627~~993.46 3,~~374~~368,~~993~~977.4601 1011/01/2001 30227353 N/A 04/01/2006 N 3,~~338~~336,~~811~~130.0007 3,~~336~~334,~~130~~104.0781 1011/01/2001 30227272 N/A 08/01/2011 N 3,~~297~~294,~~399~~028.37 3,~~294~~291,~~028~~385.3753 1011/01/2001 30227074 N/A 06/01/2011 N 3,~~294~~292,~~471~~129.0437 3,~~292~~290,~~129~~485.3778 1011/01/2001 30227295 N/A 02/01/2011 N 3,~~284~~282,~~529~~068.8162 3,~~282~~280,~~068~~291.6285 0910/01/2001 30227287 06/01/2010 06/01/2030 N 3,~~233~~230,~~157~~918.9866 3,~~230~~229,~~918~~409.6664 1011/01/2001 30227334 02/01/2011 02/01/2031 N 3,~~183~~181,~~874~~333.6248 3,~~181~~179,~~333~~427.4816 0911/01/2001 30227321 01/01/2008 01/01/2031 N 3,~~168~~166,~~434~~052.3894 3,~~166~~164,~~052~~332.9455 1011/01/2001 30227335 02/01/2011 02/01/2031 N 2,~~984~~982,~~882~~500.4918 2,~~982~~980,~~500~~713.1801 1011/01/2001 30227354 05/01/2011 05/01/2031 N 2,~~892~~890,~~673~~376.7910 2,~~890~~888,~~376~~648.1019 10/01/2001 30227343 03/01/2011 03/01/2026 N 2,~~881~~878,~~728~~224.1587 2,~~878~~875,~~224~~287.8700 1011/01/2001 30227405 N/A 01/01/2011 N 2,~~816~~814,~~245~~243.2240 2,~~814~~812,~~243~~851.4033 1011/01/2001 30227415 04/01/2011 04/01/2026 N 2,~~785~~781,~~318~~984.1430 2,~~781~~779,~~984~~201.3075 1011/01/2001 30227344 N/A 03/01/2011 N 2,~~640~~638,~~699~~739.2407 2,~~638~~637,~~739~~328.0757 1011/01/2001 30227030 N/A 05/01/2011 N 2,~~635~~631,~~499~~323.4954 2,~~631~~627,~~323~~760.5418 1011/01/2001 30227050 N/A 06/01/2011 N 2,~~619~~616,~~199~~802.1465 2,~~616~~615,~~802~~040.6527 1011/01/2001 30227327 N/A 02/01/2011 N 2,~~612~~610,~~778~~832.2504 2,~~610~~609,~~832~~432.0448 1011/01/2001 30227409 N/A 03/01/2011 N 2,~~490~~488,~~236~~238.6174 2,~~488~~486,~~238~~731.7492 0911/01/2001 30227333 02/01/2011 02/01/2031 N 2,~~487~~485,~~402~~416.0377 2,~~485~~483,~~416~~927.7746 1011/01/2001 30227355 N/A 05/01/2011 N 2,~~393~~391,~~628~~658.4420 2,~~391~~390,~~658~~147.2035 1011/01/2001 30224701 N/A 10/01/2010 N 2,~~379~~376,~~151~~894.3560 2,~~376~~375,~~894~~222.6085 1011/01/2001 30227146 N/A 06/01/2011 N 2,~~296~~294,~~374~~810.7341 2,~~294~~293,~~810~~746.4124 1011/01/2001 30227338 N/A 03/01/2011 N 2,~~291~~289,~~607~~857.0870 2,~~289~~288,~~857~~576.7031 1011/01/2001 30226518 N/A 03/01/2011 N 2,~~091~~090,~~929~~271.7729 2,~~090~~089,~~271~~028.2985 1011/01/2001 30227349 04/01/2011 04/01/2026 N 2,~~088~~086,~~988~~488.5921 2,~~086~~084,~~488~~401.2130 1011/01/2001 30227328 N/A 02/01/2011 N 2,~~088~~086,~~541~~753.6344 2,~~086~~085,~~753~~360.4458 1011/01/2001 30227413 03/01/2016 03/01/2031 N 2,~~007~~006,~~888~~391.1977 2,~~006~~005,~~391~~312.7717 1011/01/2001 30227412 03/01/2016 03/01/2031 N 1,~~968~~966,~~029~~562.3462 1,~~966~~965,~~562~~504.6244 1011/01/2001 30227171 N/A 07/01/2011 N 1,~~946~~943,~~327~~993.3681 1,~~943~~942,~~993~~118.8186 0910/01/2001 30227073 N/A 06/01/2006 N 1,~~946~~945,~~953~~635.5330 1,~~945~~944,~~635~~742.3076 1011/01/2001 30227170 N/A 07/01/2021 N 1,~~904~~901,~~335~~050.0058 1,~~901~~898,~~050~~166.5822 1011/01/2001 30227316 N/A 07/01/2010 N 1,~~886~~885,~~744~~520.9316 1,~~885~~884,~~520~~736.1653 1011/01/2001 30227302 N/A 08/05/2008 N 1,~~795~~793,~~140~~321.2846 1,~~793~~791,~~321~~844.4611 1011/05/2001 30227339 N/A 03/01/2011 N 1,~~793~~792,~~557~~207.7257 1,~~792~~791,~~207~~227.5722 1011/01/2001 30227065 N/A 06/01/2011 N 1,~~595~~593,~~521~~776.4153 1,~~593~~592,~~776~~369.5305 1011/01/2001 30227340 N/A 03/01/2016 N 1,~~565~~563,~~423~~574.6705 1,~~563~~562,~~574~~039.0545 1011/01/2001 30227337 N/A 02/01/2011 N 1,~~443~~441,~~077~~979.6506 1,441,~~979~~177.0693 1011/01/2001 30227303 N/A 06/01/2010 N 1,~~411~~410,~~999~~564.9755 1,~~410~~409,~~564~~466.5525 1011/01/2001 30227341 N/A 03/01/2011 N 1,~~360~~358,~~032~~996.7459 1,358,~~996~~238.5956 1011/01/2001 30227314 N/A 01/01/2011 N 1,~~357~~356,~~934~~917.4081 1,356,~~917~~185.8129 1011/01/2001 30227023 N/A 04/01/2011 N 1,~~333~~331,~~108~~538.6510 1,~~331~~330,~~538~~235.1014 0911/01/2001 30227206 N/A 07/01/2011 N 1,~~268~~267,~~741~~833.2719 1,267,~~833~~191.1949 1011/01/2001 30227342 N/A 03/01/2011 N 1,~~195~~194,~~847~~968.2545 1,194,~~968~~340.4525 1011/01/2001 30227296 N/A 10/01/2010 N 1,~~187~~186,~~569~~268.3876 1,~~186~~185,~~268~~230.7641 1011/01/2001 30227299 02/01/2011 02/01/2026 N 1,~~141~~139,~~120~~753.0666 1,~~139~~138,~~753~~616.6617 1011/01/2001 30227332 N/A 02/01/2011 N 1,~~104~~103,~~796~~968.4055 1,103,~~968~~370.5591 10/01/2001 30227414 N/A 04/01/2011 N 1,~~096~~095,~~604~~774.3778 1,095,~~774~~169.78 1011/01/2001 30227032 05/01/2011 05/01/2031 N 1,~~082~~081,~~584~~797.6516 1,081,~~797~~236.1629 1011/01/2001 30227294 N/A 02/01/2011 N 1,~~004,003.74 1,~~000,864.72 09997,923.41 11/01/2001 30227291 N/A 11/01/2010 N ~~990,834.01~~ 989,789.47 09988,969.37 11/01/2001 30227289 N/A 12/01/2010 N ~~895~~894,~~219~~582.3137 894,~~582~~139.3774 0911/01/2001 30227298 02/01/2011 02/01/2026 N ~~768~~767,~~805~~855.6480 767,~~855~~055.8089 1011/01/2001 30227320 N/A 01/01/2011 N 745,~~919~~337.1402 ~~745~~744,~~337~~906.0254 1011/01/2001 30227326 N/A 02/01/2011 N ~~736~~735,~~386~~814.3557 735,~~814~~392.5752 1011/01/2001 30227309 12/01/2010 12/01/2025 N ~~560~~559,~~203~~595.7694 559,~~595~~111.9443 1011/01/2001 30227331 N/A 02/01/2011 N 530,~~868~~233.9326 ~~530~~529,~~233~~704.2608 1011/01/2001 30227180 06/01/2011 06/01/2031 N ~~524~~523,~~137~~770.9462 523,~~770~~515.6239 0911/01/2001 30227313 N/A 01/01/2011 N ~~493,057.14~~ 492,125.39 10491,292.15 11/01/2001 30227304 N/A 06/01/2015 N ~~488,004.74~~ 486,452.66 09484,889.43 11/01/2001 30227315 N/A 01/01/2011 N ~~464~~463,~~186~~658.5820 463,~~658~~227.2059 10/01/2001 Totals ~~960~~959,~~534~~741,~~468~~099.1201 959,~~741~~145,~~099~~702.0122

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 Servicer 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 11/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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 11/15/2001 0 $0.00 0 $0.00 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 11/15/2001 7.650549% 7.553370% 112 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~~30227407 1926 0 0910/01/2001 8272,~~618~~421.3514 8272,~~618~~421.3514 A ~~30227288~~30227361 2035 0 0910/01/2001 8454,~~879~~566.1718 8454,~~879~~566.1718 B ~~30227305 27 0 09/01/2001 74,205.77 74,205.77 A 30227293 31 0 09/01/2001 60,251.91 60,251.91 B~~ 30227052 39 0 0910/01/2001 51,930.40 51,930.40 A 30227208 52 0 09/01/2001 44,106.06 44,106.06 A 30227292 67 0 09/01/2001 32,542.69 32,542.69 B 30227410 71 0 09/01/2001 29,125.86 29,125.86 A 30227312 74 0 09/01/2001 31,238.14 31,238.14 B 30227300 78 0 09/01/2001 24,413.12 24,413.12 B 30227408 83 0 09/01/2001 23,947.43 23,947.43 A 30227295 88 0 0910/01/2001 23,482.18 23,482.18 B ~~30227334~~30227354 9093 0 0910/01/2001 2219,~~068~~822.9047 2219,~~068~~822.9047 A ~~30227409 101 0 09/01/2001 17,105.31 17,105.31 A~~ 30227171 112 0 0910/01/2001 16,622.84 16,622.84 A ~~30227023~~30227332 ~~124~~129 0 0910/01/2001 97,~~902~~898.4855 97,~~902~~898.4855 A ~~30227294~~30227315 ~~132~~143 0 0910/01/2001 ~~9,706.88 9,706.88 B 30227291 133 0 09/01/2001 8,005.15 8,005.15 B 30227289 134 0 09/01/2001 6,597.61 6,597.61 B 30227180 140 0 09/01/2001~~ 3,~~804~~568.7980 3,~~804~~568.7980 A ~~30227304 142 0 09/01/2001 5,059.61 5,059.61 A~~ Totals 218 ~~661~~250,~~614~~312.6556 ~~661~~250,~~614~~312.6556

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date ~~30227067~~30227407 ~~11,381,281.14 0.00 30227288 11,160,088.25 0.00 30227305~~ 9,~~408~~703,~~040~~083.9746 0.00 ~~30227293~~30227361 87,~~504~~839,~~349~~803.8747 0.00 30227052 7,~~184~~179,~~490~~378.1568 0.00 ~~30227208 5,482,204.39 0.00 30227292 4,573,188.84 0.00 30227410 4,223,617.88 0.00 30227312 4,066,530.63 0.00 30227300 3,975,000.00 0.00 30227408 3,486,331.27 0.00~~ 30227295 3,~~284~~282,~~529~~068.~~81 0.00 30227334 3,183,874.~~62 0.00 ~~30227409~~30227354 2,~~490~~890,~~236~~376.6110 0.00 30227171 1,~~946~~943,~~327~~993.3681 0.00 ~~30227023~~30227332 1,~~333~~103,~~108~~968.6555 0.00 ~~30227294~~30227315 1463,~~004,003~~658.7420 0.00 ~~30227291 990,834.01 0.00 30227289 895,219.31 0.00 30227180 524,137.94 0.00 30227304 488,004.74 0.00~~ Totals 8934,~~585~~406,~~400~~330.1889 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 (6 loans) 172,264.20 172,264.20 23,284,458.80 0.00 Total for Status Code = B (2 loans) 78,048.36 78,048.36 11,121,872.09 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 Servicer 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