8-K 1 gmc01c1.txt DECEMBER 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 : December 17, 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 December 17, 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 Commercial Mortgage Pass-Through Certificates, Series 2001-C1, relating to the December 17, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. 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: December 17, 2001 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2001-C1, relating to the December 17,2001 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: 12/17/2001 Record Date: 11/30/2001 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 Corporation 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 ~~106~~105,~~490~~999,~~154~~983.86 ~~490~~673,~~171~~846.0003 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.~~898430~~643555% 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 0.00 864,117,784.00 860,~~712~~222,~~938~~767.86 ~~490~~673,~~171~~846.0003

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Premium Additional Trust Distribution Balance Subordination Fund Expenses Level(1) A-1 361849QD7 ~~531~~528,~~385~~939.8792 0.00 0.00 1,~~021~~202,~~556~~785.8795 105,~~999~~326,~~983~~137.8683 24.1113% A-2 361849QE5 2,946,068.17 0.00 0.00 2,946,068.17 546,834,000.00 24.1113% B 361849QF2 228,141.79 0.00 0.00 228,141.79 41,045,000.00 19.3435% C 361849QG0 185,971.96 0.00 0.00 185,971.96 32,404,000.00 15.5758% D 361849QH8 75,973.06 0.00 0.00 75,973.06 12,961,000.00 14.0607% E 361849QL9 105,794.64 0.00 0.00 105,794.64 17,282,000.00 12.0506% F 361849QM7 80,947.69 0.00 0.00 80,947.69 12,962,000.00 10.5556% G 361849QN5 8582,~~309~~556.6277 0.00 0.00 8582,~~309~~556.6277 12,961,000.00 9.0405% H 361849QP0 129,615.00 0.00 0.00 129,615.00 25,923,000.00 6.03% J 361849QQ8 32,400.00 0.00 0.00 32,400.00 6,480,000.00 5.2728% K 361849QR6 32,400.00 0.00 0.00 32,400.00 6,480,000.00 4.52% L 361849QS4 64,805.00 0.00 0.00 64,805.00 12,961,000.00 3.0102% 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,~~628~~623,~~461~~262.7392 0.00 0.00 5,~~118~~297,~~632~~108.7395 ~~860~~859,~~222~~548,~~767~~921.8683

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 361849QJ4 0.~~613438~~525058% 864,117,784.00 860,~~712~~222,~~938~~767.86 X-2 361849QK1 1.~~298156~~043368% 551,654,000.00 551,654,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Premium Distribution Amount X-1 361849QJ4 ~~439~~376,~~994~~388.8191 0.00 ~~439~~376,~~994~~388.8191 ~~860~~859,~~222~~548,~~767~~921.8683 X-2 361849QK1 ~~596~~479,~~777~~648.4341 0.00 ~~596~~479,~~777~~648.4341 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 Premium Additional Trust Balance Fund Expenses A-1 361849QD7 ~~969~~964.~~01728796~~55693034 46.~~46035761~~13172601 4.~~83539624~~81313909 0.00000000 0.00000000 ~~964~~958.~~55693034~~42520433 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.~~58202454~~36962966 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 Premium Amount X-1 361849QJ4 ~~996~~995.~~05974417~~49249395 0.~~50918384~~43557593 0.00000000 ~~995~~994.~~49249395~~71268587 X-2 361849QK1 1,000.00000000 10.~~08179662~~86947327 0.00000000 1,000.00000000

Reconciliation Detail Advanced Summary P & I Advances Outstanding 024,264.0010 Servicing Advances Outstanding 0.00 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 5250,~~678~~949.6517 Less Master Servicing Fees on Delinquent Payments 1410,~~011~~606.9699 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 13,~~811~~647.6296 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 5253,~~478~~990.3114

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Shortfall Interest Interest Adjustment A-1 ~~531~~528,~~385~~939.8792 0.00 ~~531~~528,~~385~~939.8792 0.00 A-2 2,946,068.17 0.00 2,946,068.17 0.00 X-1 ~~439~~376,~~994~~388.8191 0.00 ~~439~~376,~~994~~388.8191 0.00 X-2 ~~596~~479,~~777~~648.4341 0.00 ~~596~~479,~~777~~648.4341 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~~556.6277 0.00 8582,~~309~~556.6277 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,~~665~~479,~~233~~300.9624 0.00 5,~~665~~479,~~233~~300.9624 0.00

Additional Total Unpaid Trust Fund Interest Interest Distributable Class Expenses Distribution Distribution Certificate Int. A-1 0.00 ~~531~~528,~~385~~939.8792 ~~531~~528,~~385~~939.8792 0.00 A-2 0.00 2,946,068.17 2,946,068.17 0.00 X-1 0.00 ~~439~~376,~~994~~388.8191 ~~439~~376,~~994~~388.8191 0.00 X-2 0.00 ~~596~~479,~~777~~648.4341 ~~596~~479,~~777~~648.4341 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~~556.6277 8582,~~309~~556.6277 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,~~665~~479,~~233~~300.9624 5,~~665~~479,~~233~~300.9624 0.00

Other Required Information Available Distribution Amount (1) 6,~~155~~153,~~404~~146.9727 Aggregate Number of Outstanding Loans 101 Aggregate Stated Principal Balance of Loans before Distributions 860,~~712~~222,~~939~~768.64 Aggregate Stated Principal Balance of Loans after Distributions ~~860~~859,~~222~~548,~~768~~922.6461 Percentage of Cut-off Date Principal Balance after Distributions 99.5547% Aggregate Amount of Servicing Fee 5253,~~478~~990.3114 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~864~~863.8882 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 (1) The Available Distribution Amount includes any Prepayment Premiums.

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 ~~821~~819,~~006~~503.4447 0.10 ~~109~~108 8.1000 1.460000 1,000,000.00 to 1,999,999.99 9 14,~~685~~671,~~536~~872.1549 1.71 ~~110~~109 7.8561 1.~~453494~~376107 2,000,000.00 to 2,999,999.99 16 38,~~446~~413,~~030~~518.5273 4.47 ~~110~~109 7.8362 1.~~346828~~343505 3,000,000.00 to 3,999,999.99 14 49,~~837~~794,~~830~~509.4365 5.79 ~~110~~109 7.7889 1.~~360916~~362557 4,000,000.00 to 4,999,999.99 5 23,~~391~~378,~~963~~761.7375 2.72 ~~111~~110 7.8774 1.~~263328~~237024 5,000,000.00 to 5,999,999.99 10 54,~~129~~084,~~830~~549.9680 6.29 ~~110~~109 7.~~7152~~7151 1.~~361479~~346972 6,000,000.00 to 6,999,999.99 7 44,~~536~~508,~~983~~815.9711 5.18 ~~110~~109 7.~~8390~~8389 1.~~307026~~304989 7,000,000.00 to 7,999,999.99 6 44,~~759~~722,~~099~~795.0539 5.20 ~~111~~110 7.7726 1.~~304827~~333105 8,000,000.00 to 8,999,999.99 4 35,~~036~~013,~~961~~622.9636 4.07 ~~112~~111 7.~~4873~~4871 1.~~354564~~377374 9,000,000.00 to 9,999,999.99 3 29,~~432~~410,~~460~~965.1391 3.42 ~~111~~110 7.8611 1.~~519550~~344682 10,000,000.00 to 11,999,999.99 7 75,~~716~~655,~~288~~094.9653 8.80 ~~107~~106 7.7699 1.~~318040~~337719 12,000,000.00 to 13,999,999.99 2 26,~~602~~577,~~042~~278.9069 3.09 ~~110~~109 7.~~9518~~9517 1.~~523419~~523374 14,000,000.00 to 16,999,999.99 3 45,~~862~~820,~~103~~798.7488 5.33 ~~111~~110 7.5972 1.~~326151~~326164 17,000,000.00 to 19,999,999.99 5 9291,~~015~~942,~~360~~914.0007 10.70 ~~111~~110 7.4854 1.~~243570~~262424 20,000,000.00 to 24,999,999.99 4 90,~~850~~784,~~175~~580.0571 10.56 ~~110~~109 7.9514 1.~~564180~~337366 25,000,000.00 and Greater 5 ~~194~~193,~~099~~949,~~094~~341.6507 22.56 ~~110~~109 7.5994 1.~~221583~~264573 Totals 101 ~~860~~859,~~222~~548,~~768~~922.6461 100.00 ~~110~~109 7.7172 1.~~335678~~318479

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 6 36,~~635~~606,~~816~~484.8687 4.26 ~~111~~110 7.6866 1.~~309725~~320994 Alaska 1 5,~~522~~517,~~211~~918.1758 0.64 ~~112~~111 7.5000 1.~~708992~~350000 Arizona 1 40,~~512~~480,~~964~~845.2539 4.71 ~~113~~112 7.3750 1.~~149125~~240000 California 14 148,~~469~~347,~~390~~549.3494 17.26 ~~109~~108 7.7468 1.~~466047~~372084 Colorado 2 17,~~404~~391,~~155~~077.3592 2.02 ~~111~~110 7.7057 1.~~593630~~435810 Florida 8 43,~~444~~406,~~605~~445.8999 5.05 ~~110~~109 8.0000 1.~~334086~~335118 Georgia 3 38,~~481~~451,~~285~~320.9495 4.47 ~~110~~109 7.5643 1.~~257540~~304063 Idaho 1 9,~~854~~847,~~329~~115.4541 1.15 ~~112~~111 7.8000 1.~~412106~~250000 Kansas 1 9,~~625~~618,~~425~~564.3606 1.12 ~~108~~107 8.0800 1.250000 Kentucky 1 3,~~132~~130,~~930~~346.5833 0.36 ~~112~~111 7.2000 1.~~214054~~320000 Louisiana 5 53,~~179~~143,~~884~~599.7832 6.18 ~~111~~110 7.~~6774~~6773 1.~~393274~~347197 Maine 2 10,~~133~~125,~~317~~448.8408 1.18 ~~110~~109 7.5812 1.~~278046~~278045 Maryland 5 26,~~319~~298,~~569~~861.7386 3.06 ~~110~~109 7.9015 1.~~240889~~393637 Massachusetts 1 14,~~640~~623,~~432~~118.7147 1.70 ~~112~~111 7.6000 1.230000 Michigan 4 65,~~161~~113,~~204~~345.8844 7.5758 ~~109~~108 7.8977 1.~~316824~~308772 Minnesota 1 23,~~848~~830,~~366~~612.9845 2.77 ~~110~~109 7.8000 1.~~557876~~280000 Nevada 9 66,~~097~~046,~~806~~745.7478 7.68 ~~111~~110 7.5780 1.~~319654~~302382 New York 12 47,~~832~~796,~~827~~197.5407 5.56 ~~109~~108 7.~~8903~~8902 1.~~293642~~293632 North Carolina 5 38,~~700~~670,~~004~~642.3949 4.50 ~~111~~110 7.7023 1.~~212401~~274950 Ohio 3 4,~~940~~935,~~751~~843.1930 0.57 ~~109~~108 7.~~6667~~6666 1.~~292386~~292377 Oklahoma 3 12,~~806~~797,~~644~~396.5088 1.49 ~~110~~109 7.~~9580~~9581 1.~~187497~~257372 Pennsylvania 7 28,~~197~~171,~~496~~191.4084 3.28 ~~110~~109 7.7705 1.~~311953~~384371 South Carolina 1 46,~~090~~055,~~842~~001.3371 5.36 ~~110~~109 7.5800 1.~~224555~~280000 Tennessee 1 ~~821~~819,~~006~~503.4447 0.10 ~~109~~108 8.1000 1.460000 Texas 7 37,~~354~~324,~~786~~605.0484 4.34 ~~110~~109 7.6490 1.~~363067~~338670 Virginia 5 22,~~123~~115,~~403~~138.9749 2.57 ~~110~~109 7.~~6816~~6815 1.~~308497~~240619 Washington 1 3,~~825~~822,~~304~~220.6856 0.44 ~~111~~110 7.3700 1.~~221099~~210000 Wisconsin 1 5,~~066~~061,~~002~~780.3112 0.59 ~~111~~110 7.2000 1.~~193601~~290000 Totals 111 ~~860~~859,~~222~~548,~~768~~922.6461 100.00 ~~110~~109 7.7172 1.~~335678~~318479

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 17.090000% or less 01 08,900,000.00 01.0004 0112 06.~~0000~~9000 01.~~000000~~330000 17.100001% to 17.192500% 108 ~~103~~71,~~523~~424,~~282~~512.6242 128.0331 ~~112~~111 7.~~5203~~1805 1.~~159131~~281671 17.202501% to 17.295000% 3613 ~~350~~138,~~233~~303,~~584~~060.0563 4016.7109 ~~110~~111 7.~~6868~~4186 1.~~237685~~258663 17.305001% to 17.397500% 3132 ~~229~~275,~~698~~901,~~840~~152.6715 2632.7010 110 7.~~6634~~6475 1.~~333879~~319610 17.407501% to 18.490000% 1022 57196,~~517~~627,~~138~~306.1404 622.6988 ~~110~~109 7.~~9595~~8613 1.~~440406~~296262 18.500001% to 18.592500% 317 42136,~~013~~793,~~286~~653.5739 415.8891 ~~110~~107 78.~~9736~~1133 1.~~560678~~402254 18.602501% to 18.695000% 46 1524,~~068~~839,~~160~~019.4786 12.7589 ~~111~~108 8.~~0272~~3392 1.~~670059~~414061 18.705001% ~~and~~or greater 72 626,~~168~~760,~~476~~218.12 70.2379 ~~112~~104 78.~~9432~~9281 1.~~858375~~469601 Totals 101 ~~860~~859,~~222~~548,~~768~~922.6461 100.00 ~~110~~109 7.7172 1.~~335678~~318479

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 9692 ~~828~~804,~~040~~313,~~798~~848.7515 9693.2657 ~~110~~109 7.~~6953~~6834 1.~~334529~~317362 13 to 24 months 59 3255,~~181~~235,~~969~~074.8946 36.7443 ~~107~~106 8.~~2803~~2102 1.~~365224~~334744 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 ~~860~~859,~~222~~548,~~768~~922.6461 100.00 ~~110~~109 7.7172 1.~~335678~~318479

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 1.19 101 ~~103~~4,~~523~~960,~~282~~000.6200 120.0358 ~~112~~110 7.~~5203~~5000 1.~~159131~~160000 1.20 to 1.29 3646 ~~350~~489,~~233~~038,~~584~~111.0518 4056.7189 ~~110~~109 7.~~6868~~6827 1.~~237685~~255191 1.30 to 1.39 3136 ~~229~~242,~~698~~694,~~840~~294.6715 2628.7024 ~~110~~109 7.~~6634~~6537 1.~~333879~~331796 1.40 to 1.49 107 5754,~~517~~789,~~138~~575.1482 6.6937 110 7.~~9595~~9744 1.~~440406~~445540 1.50 to 1.59 35 4233,~~013~~919,~~286~~349.5720 43.8895 ~~110~~109 7.~~9736~~9622 1.~~560678~~539112 1.60 to 1.69 43 15,~~068~~443,~~160~~602.4758 1.7580 111 87.~~0272~~8676 1.~~670059~~672305 1.70 and greater 73 6218,~~168~~703,~~476~~989.1268 72.2318 ~~112~~109 78.~~9432~~1803 1.~~858375~~777976 Totals 101 ~~860~~859,~~222~~548,~~768~~922.6461 100.00 ~~110~~109 7.7172 1.~~335678~~318479

Property Type (3) Property # of Scheduled % of Weighted Type Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 17 87,~~257~~180,~~196~~319.6846 10.14 ~~109~~108 7.8284 1.~~344458~~280274 Lodging 7 68,~~226~~162,~~840~~112.93 7.93 ~~111~~110 8.1631 1.~~733192~~582924 Mobile Home Park 3 24,~~137~~114,~~080~~877.3214 2.81 ~~111~~110 7.2662 1.~~309624~~313274 Multi-Family 33 244,~~796~~602,~~214~~463.2316 28.46 ~~111~~110 7.4349 1.~~229279~~266933 Office 18 191,~~977~~835,~~402~~054.7653 22.32 ~~110~~109 7.8210 1.~~368448~~333496 Retail 31 ~~235~~234,~~044~~877,~~594~~183.8981 27.3233 ~~109~~108 7.8017 1.~~301342~~293693 Self Storage 2 8,~~783~~776,~~438~~911.8358 1.02 ~~112~~111 7.7265 1.~~400210~~430164 Totals 111 ~~860~~859,~~222~~548,~~768~~922.6461 100.00 ~~110~~109 7.7172 1.~~335678~~318479

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) 90 months or less 1 10,~~437~~429,~~002~~550.1363 1.21 8685 8.0100 1.240000 91 to 110 months 5277 ~~462~~620,~~720~~078,~~320~~529.5013 5372.7914 109 7.~~8745~~7698 1.~~335212~~314762 111 months or greater 4823 ~~387~~229,~~065~~040,~~446~~842.0185 4526.0065 ~~112~~111 7.~~5213~~5615 1.~~338815~~332115 Totals 101 ~~860~~859,~~222~~548,~~768~~922.6461 100.00 ~~110~~109 7.7172 1.~~335678~~318479

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 ~~821~~819,~~006~~503.4447 0.10 ~~109~~108 8.1000 1.460000 231 to 250 months 0 0.00 0.00 0 0.0000 0.000000 251 to 290 months 1719 7396,~~219~~682,~~660~~306.5467 811.5125 109 8.~~1136~~0162 1.~~513872~~474971 291 to 310 months 20 ~~23,571,754~~0.1700 20.7400 ~~112~~0 70.~~7137~~0000 10.~~396716~~000000 311 to 330 months 2 13,860,000.00 1.61 ~~112~~111 7.1147 1.269163 331 and greater 79 748,~~750~~187,~~347~~112.4947 87.04 ~~110~~109 7.6893 1.~~317426~~299015 Totals 101 ~~860~~859,~~222~~548,~~768~~922.6461 100.00 ~~110~~109 7.7172 1.~~335678~~318479

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~~Underwriters Information 57101 ~~454~~859,~~093~~548,~~693~~922.1161 52100.7900 ~~110~~109 7.~~7353~~7172 1.~~322882~~318479 1 year or less 440 ~~406,129,075~~0.5300 470.2100 ~~111~~0 70.~~6970~~0000 10.~~349985~~000000 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 ~~860~~859,~~222~~548,~~768~~922.6461 100.00 ~~110~~109 7.7172 1.~~335678~~318479 (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,~~014~~140.6649 2535,~~966~~840.4562 7.580% 991090295 2 MF Phoenix AZ ~~257~~248,~~435~~985.7793 2332,~~669~~118.0286 7.375% 991090274 3 OF Grand Rapids MI ~~267~~258,~~203~~445.1088 2130,~~331~~089.9113 7.750% 11030696 4 IN Various NY ~~244~~236,~~130~~131.2422 1927,~~005~~004.4143 7.820% 991090292 5 MF Norcross GA ~~201~~194,~~086~~487.3400 1824,~~101~~700.2054 7.470% 991090301 6 LO Los Angeles CA ~~168~~163,~~624~~108.5526 1117,~~489~~005.4877 8.020% 991090273 7 OF Edina MN ~~160~~155,~~265~~014.5139 1217,~~503~~754.4153 7.800% 991090285 8 RT Mandeville LA ~~148~~143,~~358~~499.8027 1116,~~232~~092.8235 7.880% 991090307 9 OF Livonia MI ~~145~~140,~~115~~367.8407 914,~~992~~741.9269 8.120% 991090302 10 MF North Las Vegas NV ~~130~~126,~~325~~056.4624 1014,~~091~~360.3456 7.750% 991090277 11 MH Las Vegas NV ~~115~~111,~~043~~261.6950 1115,~~932~~714.7796 7.150% 991090297 12 MF Elk Grove CA ~~115~~111,~~240~~454.7923 1115,~~439~~225.3591 7.250% 11030196 13 RT Delray Beach FL ~~122~~118,~~119~~120.9228 913,180.4610 7.880% 991090272 14 MF Apex NC ~~110~~107,~~717~~082.8570 1013,~~329~~964.2540 7.390% 11029874 15 OF Irvine CA ~~110~~106,~~038~~429.7995 913,~~410~~019.2610 7.550% 11030024 16 IN Worcester MA 9592,~~905~~722.9874 1417,~~131~~314.0024 7.600% 991090268 17 OF Dallas TX 9491,~~290~~198.4054 710,~~879~~971.6652 7.650% 11029656 18 LO Milpitas CA 9591,~~046~~901.2903 1114,~~615~~760.5480 8.188% 991090309 19 MF Los Angeles CA 8784,~~236~~376.8182 710,~~143~~003.4241 7.710% 991090269 20 RT Hoover AL 7875,~~565~~993.8508 58,~~824~~396.1895 7.910% 11027111 21 IN Los Angeles CA 7976,~~164~~545.5833 912,~~536~~155.0631 8.250% 991090288 22 OF Lower Providence T PA 7067,~~280~~974.3257 68,~~158~~463.1085 7.530% 11030388 23 MF Mesquite TX 6865,~~041~~806.8360 68,~~622~~857.2447 7.310% 991090300 24 RT Santa Clarita CA 6866,~~704~~450.1099 58,~~848~~101.6374 7.560% 11028778 25 RT Ontario CA 7269,~~024~~666.3699 57,~~094~~451.1350 8.010% 991090276 26 OF Glen Burnie MD 7067,~~116~~818.1679 57,~~470~~767.2461 7.800% 991090280 27 RT Fort Collins CO 6663,~~112~~946.5413 57,~~252~~418.4788 7.710% 991090270 28 OF Boise ID 6664,~~222~~053.1314 57,~~045~~214.0504 7.800% 991090310 29 RT Topeka KS 6764,~~004~~811.0520 46,~~668~~861.4530 8.080% 11030440 30 LO Metairie LA 6058,~~812~~797.6087 810,~~055~~070.7245 7.900% 991090284 31 MF Lake Charles LA 5251,~~880~~175.8300 0.00 6.900% 991090265 32 OF Bowie MD 5957,~~074~~140.9766 46,~~338~~272.5182 7.930% 991090311 33 MF Montrose CA 5351,~~245~~495.1094 56,~~247~~996.1733 7.220% 11029799 34 RT Falmouth ME 5250,~~175~~464.9276 46,~~420~~131.0723 7.620% 11028065 35 RT Mandeville LA 5250,~~373~~658.6607 45,~~027~~743.5312 7.780% 991090271 36 RT Westminster CO 4947,~~434~~813.0347 45,~~037~~658.9955 7.700% 991090264 37 RT Raleigh NC 5251,~~979~~248.7755 34,~~187~~918.2446 8.360% 991090281 38 MF Birmingham AL 4342,~~554~~122.3105 46,~~637~~070.9521 7.060% 11029920 39 LO Orlando FL 4947,~~236~~606.0109 67,~~152~~782.1709 8.125% 991090263 40 RT Stillwater OK 4745,~~096~~555.2749 34,~~184~~724.2098 8.120% 991090282 41 MF Conover NC 4241,~~640~~241.7961 35,~~787~~186.0523 7.500% 991090260 42 OF Oceanside CA 4543,~~245~~764.3597 34,~~088~~568.4482 8.100% 991090261 43 OF Mobile AL 4443,~~970~~499.1486 24,~~855~~325.4977 8.250% 11030074 44 SS Laguna Woods CA 4140,~~487~~128.9401 34,~~388~~748.8477 7.650% 11030418 45 MF Las Vegas NV 4039,~~576~~246.2420 34,~~284~~614.2529 7.720% 11030533 46 RT Virginia Beach VA 3837,~~750~~500.00 0.00 7.500% 991090287 47 OF Centreville VA 3736,~~899~~656.4299 34,~~095~~338.7922 7.700% 11030459 48 IN Harahan LA 3736,~~330~~106.5226 34,~~155~~379.2854 7.625% 991090283 49 MF Montgomery AL 3635,~~648~~446.8963 34,~~206~~408.3460 7.500% 991090293 50 IN Anchorage AK 3534,~~684~~513.4482 34,~~121~~292.9759 7.500% 11027945 51 LO Pinellas Park FL 4140,~~834~~454.1826 45,~~086~~466.4638 8.938% 991090312 52 OF Atlanta GA 3736,~~459~~233.3523 23,~~647~~873.2234 8.050% 991090313 53 MF Las Vegas NV 3231,~~639~~566.9870 34,~~467~~541.8715 7.050% 11029731 54 LO Erie PA 3735,~~227~~996.5125 45,~~385~~616.6288 8.313% 11030518 55 RT San Diego CA 3130,~~688~~647.6973 34,~~101~~142.3127 7.250% 991090279 56 MF Fitchburg WI 3130,~~428~~396.9901 34,~~189~~222.2119 7.200% 11030534 57 RT Chesapeake VA 3231,~~033~~000.3300 0.00 7.500% 11027694 58 RT Clay NY 3231,~~949~~870.4222 23,~~493~~573.9919 7.850% 991090278 59 RT Enid OK 3231,~~213~~158.7895 23,~~382~~436.1699 7.900% 991090257 60 IN Las Vegas NV 3332,~~591~~493.7335 23,~~147~~245.1351 8.260% 991090294 61 RT Gulf Breeze FL 27,~~949~~034.4043 2,~~031~~946.3229 7.900% 991090286 62 RT Raleigh NC 2827,~~026~~109.4389 12,~~827~~744.6216 8.180% 11029408 63 MF Various PA 2625,~~244~~372.0281 34,~~837~~709.9516 7.700% 11030769 64 MF Everett WA 2423,~~291~~493.3875 23,~~286~~084.4912 7.370% 11029481 65 LO Lake Placid NY 2726,~~151~~253.2457 34,~~127~~025.9663 8.375% 991090275 66 RT Towamencin PA 2524,~~268~~441.6400 12,~~908~~736.4509 7.870% 991090267 67 IN Capitol Heights MD 2524,~~143~~320.5421 12,~~851~~674.1548 7.940% 991090291 68 RT Henderson NV 2423,~~228~~434.3842 12,~~920~~714.6763 7.750% 991090305 69 IN Birmingham AL 2322,~~073~~307.9237 34,~~553~~319.1873 7.510% 11030545 70 MF Charlotte NC 2221,~~451~~715.3345 12,~~812~~548.7765 7.710% 11030278 71 RT Radford VA 2322,~~125~~367.0189 12,~~678~~435.7587 7.970% 11029188 72 RT Las Vegas NV 2322,~~365~~600.4180 12,~~612~~377.6021 8.100% 991090299 73 MF Irving TX 2120,~~205~~509.2865 12,~~841~~536.3699 7.550% 11027757 74 MH Scott & Orange Town PA 2120,~~474~~762.9420 3,~~117~~829.0781 7.700% 11030878 75 MF Louisville KY 1918,~~436~~797.2358 12,~~945~~584.6025 7.200% 991090290 76 OF Hauppauge NY 20,~~940~~255.5486 12,~~342~~027.5422 8.200% 991090296 77 MF Houston TX 1918,~~593~~951.3199 12,~~392~~033.3668 8.000% 11030681 78 MF Orlando FL 1716,~~305~~730.4453 23,~~664~~239.8980 7.510% 11029218 79 MF Cincinnati OH 17,~~846~~254.7091 23,~~413~~005.4827 8.000% 11030448 80 SS Las Vegas NV 16,~~982~~426.2940 1,~~222~~778.5948 7.920% 991090298 81 OF Houston TX 1716,~~135~~574.1737 1,~~208~~769.9474 8.000% 11021815 82 OF Ponte Vedra Beach FL 16,~~640~~095.0915 1,~~239~~784.3226 7.900% 991090289 83 MF Athens AL 15,~~818~~300.8931 1,~~292~~810.1573 7.700% 11028690 84 MF Milford OH 14,~~797~~311.0713 1,~~416~~902.6862 7.300% 11129598 85 OF Ann Arbor MI 15,~~895~~375.5022 1,~~132~~652.1240 7.980% 991090314 86 OF Henderson NV 14,~~806~~320.3185 1,~~228~~714.7117 7.650% 991090315 87 MH Dunkirk MD 14,~~615~~130.4621 2,~~173~~658.1641 7.610% 11030982 88 RT Auburn ME 1413,~~013~~553.8890 1,~~278~~738.5553 7.440% 991090316 89 RT Comstock Park MI 1514,~~162~~666.1990 ~~880~~1,376.9322 8.430% 11029566 90 MF Lakewood CA 13,~~464~~017.6627 2,~~081~~528.4887 7.520% 11028304 91 IN Stafford VA 14,~~570~~093.5870 1,~~014~~491.5139 8.120% 11029522 92 MF Longview TX 1312,~~406~~962.5458 12,~~703~~147.2218 8.100% 11030238 93 MF Kissimmee FL 1211,~~217~~816.8597 1,~~080~~481.2412 7.510% 11030240 94 MF Port Orange FL 1211,~~177~~773.9033 12,~~875~~279.2986 7.510% 991090266 95 RT Cordele GA 1211,~~251~~849.3273 ~~989~~1,391.5211 7.740% 11029267 96 RT San Antonio TX 12,~~516~~102.8093 1,~~449~~863.7562 8.360% 11030449 97 RT Palo Alto CA 9,~~806~~485.6011 ~~810~~1,131.3180 7.625% 11030357 98 MF Oklahoma City OK 8,~~494~~215.4247 ~~806~~1,085.7065 7.350% 991090258 99 RT Adelphi MD 109,~~230~~893.4808 ~~997~~1,334.1555 8.890% 11029131 100 RT Philadelphia PA 8,~~315~~043.8222 ~~676~~948.1777 7.710% 11023305 101 MF Morristown TN 5,~~735~~541.6579 1,~~309~~502.1197 8.100% Totals 5,~~719~~532,~~777~~113.4829 ~~490~~673,~~171~~846.0003

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,~~116~~090,~~808~~842.7833 46,~~090~~055,~~842~~001.3371 1112/05/2001 991090295 04/01/2011 04/01/2031 N 40,~~536~~512,~~633~~964.2725 40,~~512~~480,~~964~~845.2539 1112/01/2001 991090274 N/A 01/01/2011 N 40,~~038~~017,~~758~~426.3443 4039,~~017~~987,~~426~~337.4330 1112/01/2001 11030696 N/A 11/05/2010 N 36,~~253~~234,~~975~~969.4099 36,~~234~~207,~~969~~965.9956 1112/05/2001 991090292 N/A 02/01/2011 N 31,~~260~~242,~~992~~891.8565 31,~~242~~218,~~891~~191.6511 1011/01/2001 991090301 04/01/2011 04/01/2031 N 24,~~416~~405,~~714~~225.9850 24,~~405~~388,~~225~~219.5073 1112/01/2001 991090273 N/A 01/01/2011 N 23,~~860~~848,~~870~~366.3998 23,~~848~~830,~~366~~612.9845 1112/01/2001 991090285 12/01/2010 12/01/2030 N 21,~~863~~852,~~914~~681.1331 21,~~852~~836,~~681~~588.3196 1112/01/2001 991090307 N/A 10/01/2010 N 20,~~753~~743,~~894~~901.1826 20,~~743~~729,~~901~~159.2657 1112/01/2001 991090302 N/A 04/01/2011 N 19,~~528~~518,~~476~~384.3197 19,~~518~~504,~~384~~024.9741 1012/01/2001 991090277 N/A 02/01/2011 N 18,~~685~~673,~~191~~258.4770 18,~~673~~657,~~258~~543.7074 1112/01/2001 991090297 N/A 02/01/2011 N 18,~~459~~447,~~036~~596.1580 18,~~447~~432,~~596~~370.8089 1012/01/2001 11030196 N/A 01/05/2011 N 17,~~997~~987,~~040~~860.7630 17,~~987~~974,~~860~~680.3020 1112/05/2001 991090272 N/A 02/01/2011 N 17,~~398~~388,~~588~~259.4823 17,~~388~~374,~~259~~294.2383 1112/01/2001 11029874 N/A 03/05/2011 N 16,~~925~~916,~~428~~017.2296 16,~~916~~902,~~017~~998.9686 1112/05/2001 11030024 N/A 03/05/2011 N 14,~~654~~640,~~563~~432.71 14,~~640~~623,~~432~~118.7147 1112/05/2001 991090268 N/A 01/01/2011 N 14,~~313~~305,~~532~~653.7307 14,~~305~~294,~~653~~681.0755 1112/01/2001 11029656 01/01/2011 01/01/2026 N 13,~~481~~469,~~079~~464.5703 13,~~469~~454,~~464~~703.0323 1112/01/2001 991090309 N/A 12/01/2010 N 13,~~139~~132,~~722~~578.2987 13,~~132~~122,~~578~~575.8746 1112/01/2001 991090269 N/A 01/01/2011 N 11,~~534~~528,~~483~~659.7961 11,~~528~~520,~~659~~262.6166 1012/01/2001 11027111 N/A 12/05/2010 N 11,~~143~~133,~~401~~865.8680 11,~~133~~121,~~865~~710.8049 1011/05/2001 991090288 N/A 01/01/2011 N 10,~~838~~832,~~758~~600.7666 10,~~832~~824,~~600~~136.6681 1112/01/2001 11030388 N/A 01/05/2011 N 10,~~809~~802,~~346~~724.5834 10,~~802~~793,~~724~~866.3487 1011/05/2001 991090300 N/A 03/01/2011 N 10,~~553~~547,~~624~~775.4986 10,~~547~~539,~~775~~674.8612 1011/01/2001 11028778 N/A 01/05/2009 N 10,~~442~~437,~~096~~002.2613 10,~~437~~429,~~002~~550.1363 1112/05/2001 991090276 N/A 01/01/2011 N 10,~~439~~433,~~130~~660.8056 10,~~433~~425,~~660~~892.5695 1112/01/2001 991090280 N/A 03/01/2011 N 9,~~957~~952,~~957~~705.7932 9,~~952~~945,~~705~~286.3244 1112/01/2001 991090270 N/A 03/01/2011 N 9,~~859~~854,~~374~~329.5045 9,~~854~~847,~~329~~115.4541 1112/01/2001 991090310 N/A 11/01/2010 N 9,~~630~~625,~~093~~425.8136 9,~~625~~618,~~425~~564.3606 1112/01/2001 11030440 N/A 03/01/2011 N 8,~~939~~931,~~377~~321.1846 8,~~931~~921,~~321~~251.4601 1112/01/2001 991090284 N/A 04/01/2011 N 8,900,000.00 8,900,000.00 1112/01/2001 991090265 N/A 01/01/2011 N 8,~~651~~646,~~096~~757.3584 8,~~646~~640,~~757~~485.8402 1112/01/2001 991090311 N/A 04/01/2011 N 8,~~564~~558,~~129~~882.8366 8,~~558~~551,~~882~~886.6633 1112/01/2001 11029799 N/A 01/05/2011 N 7,~~951~~947,~~625~~205.6457 7,~~947~~941,~~205~~074.5734 1112/05/2001 11028065 N/A 03/01/2011 N 7,~~817~~813,~~612~~584.2168 7,~~813~~807,~~584~~841.6856 1112/01/2001 991090271 N/A 01/01/2011 N 7,~~455~~451,~~488~~450.0203 7,~~451~~445,~~450~~791.0348 1112/01/2001 991090264 N/A 12/01/2010 N 7,~~359~~356,~~437~~250.7551 7,~~356~~351,~~250~~332.5105 1011/01/2001 991090281 N/A 03/01/2011 N 7,~~164~~159,~~192~~554.4247 7,~~159~~153,~~554~~484.4726 1112/01/2001 11029920 01/01/2011 01/01/2026 N 7,~~037~~031,~~205~~053.9679 7,~~031~~023,~~053~~271.7970 1112/01/2001 991090263 N/A 12/01/2010 N 6,~~735~~732,~~522~~338.9373 6,~~732~~727,~~338~~613.7375 1112/01/2001 991090282 N/A 02/01/2011 N 6,~~602~~598,~~444~~657.5449 6,~~598~~593,~~657~~471.4926 1011/01/2001 991090260 N/A 12/01/2010 N 6,~~486~~483,~~787~~699.8743 6,~~483~~479,~~699~~130.4361 1012/01/2001 991090261 N/A 12/01/2010 N 6,~~330~~327,~~107~~252.8536 6,~~327~~322,~~252~~926.3659 1112/01/2001 11030074 N/A 03/05/2011 N 6,~~297~~294,~~979~~590.0925 6,~~294~~289,~~590~~841.2548 1112/05/2001 11030418 N/A 01/05/2011 N 6,~~103~~100,~~729~~445.9671 6,~~100~~095,~~445~~831.7142 1112/05/2001 11030533 N/A 02/05/2011 N 6,000,000.00 6,000,000.00 1011/05/2001 991090287 N/A 01/01/2011 N 5,~~715~~712,~~874~~778.2142 5,~~712~~708,~~778~~440.4220 1112/01/2001 11030459 N/A 01/05/2011 N 5,~~685~~682,~~452~~297.6133 5,~~682~~677,~~297~~917.3379 1112/05/2001 991090283 N/A 03/01/2011 N 5,~~674~~671,~~666~~460.4713 5,~~671~~667,~~460~~051.1353 1012/01/2001 991090293 N/A 03/01/2011 N 5,~~525~~522,~~333~~211.1417 5,~~522~~517,~~211~~918.1758 1112/01/2001 11027945 08/01/2010 08/01/2025 N 5,~~435~~431,~~706~~620.7731 5,~~431~~426,~~620~~153.3193 1112/01/2001 991090312 N/A 11/01/2010 N 5,~~403~~401,~~873~~226.5432 5,~~401~~397,~~226~~352.3298 1112/01/2001 991090313 N/A 04/01/2011 N 5,~~376~~373,~~523~~055.5164 5,~~373~~368,~~055~~514.6449 1012/01/2001 11029731 12/01/2010 12/01/2025 N 5,~~200~~196,~~836~~450.4280 5,~~196~~190,~~450~~833.8092 1112/01/2001 11030518 N/A 03/05/2011 N 5,~~075~~072,~~829~~728.8453 5,~~072~~068,~~728~~586.5326 1112/05/2001 991090279 N/A 02/01/2011 N 5,~~069~~066,~~191~~002.5231 5,~~066~~061,~~002~~780.3112 1112/01/2001 11030534 N/A 02/05/2011 N 4,960,000.00 4,960,000.00 1011/05/2001 11027694 N/A 02/05/2011 N 4,~~874~~871,~~374~~880.2021 4,~~871~~868,~~880~~307.2102 1011/05/2001 991090278 N/A 02/01/2011 N 4,~~735~~733,~~386~~004.8569 4,~~733~~729,~~004~~567.6970 1112/01/2001 991090257 N/A 11/01/2010 N 4,~~722~~720,~~729~~582.9582 4,~~720~~717,~~582~~337.8231 1112/01/2001 991090294 N/A 03/01/2011 N 4,~~108~~106,~~527~~496.3301 4,~~106~~103,~~496~~549.0172 1112/01/2001 991090286 N/A 01/01/2011 N 3,~~978~~977,~~828~~000.4684 3,~~977~~974,~~000~~256.8468 11/01/2001 11029408 N/A 12/05/2010 N 3,~~958~~954,~~042~~204.6772 3,~~954~~949,~~204~~495.7256 1011/05/2001 11030769 N/A 02/05/2011 N 3,~~827~~825,~~591~~304.1768 3,~~825~~822,~~304~~220.6856 1011/05/2001 11029481 12/01/2010 12/01/2025 N 3,~~764~~761,~~833~~705.0004 3,~~761~~757,~~705~~679.0441 1112/01/2001 991090275 N/A 01/01/2011 N 3,~~728~~726,~~617~~709.9954 3,~~726~~723,~~709~~973.5445 1112/01/2001 991090267 N/A 12/01/2010 N 3,~~677~~675,~~449~~598.4530 3,~~675~~672,~~598~~923.3082 1012/01/2001 991090291 N/A 02/01/2011 N 3,~~630~~628,~~475~~555.9023 3,~~628~~625,~~555~~840.2360 1012/01/2001 991090305 N/A 02/01/2011 N 3,~~567~~564,~~979~~426.4022 3,~~564~~560,~~426~~106.2249 1112/01/2001 11030545 N/A 02/05/2011 N 3,~~381~~379,~~649~~836.0932 3,~~379~~377,~~836~~287.3267 10/05/2001 11030278 N/A 12/05/2010 N 3,~~369~~367,~~491~~813.9621 3,~~367~~365,~~813~~377.2134 1011/05/2001 11029188 N/A 11/05/2010 N 3,~~349~~348,~~879~~266.3171 3,~~348~~345,~~266~~889.7150 1011/05/2001 991090299 N/A 02/01/2011 N 3,~~261~~259,~~653~~811.0771 3,~~259~~257,~~811~~274.7172 1011/01/2001 11027757 N/A 01/05/2011 N 3,~~238~~235,~~784~~667.4033 3,~~235~~231,~~667~~837.3352 1112/05/2001 11030878 N/A 03/05/2011 N 3,~~134~~132,~~876~~930.1858 3,~~132~~130,~~930~~346.5833 1012/05/2001 991090290 N/A 02/01/2011 N 2,~~965~~964,~~614~~272.8430 2,~~964~~962,~~272~~245.3008 11/01/2001 991090296 N/A 01/01/2011 N 2,~~844~~842,~~190~~797.2488 2,~~842~~840,~~797~~764.8820 1112/01/2001 11030681 N/A 02/05/2011 N 2,~~675~~673,~~984~~319.5061 2,~~673~~670,~~319~~079.6181 1011/05/2001 11029218 N/A 09/01/2010 N 2,~~590~~588,~~650~~237.7224 2,~~588~~585,~~237~~231.2497 1112/01/2001 11030448 N/A 03/05/2011 N 2,~~490~~488,~~071~~848.1758 2,~~488~~487,~~848~~070.58 10 11/05/2001 991090298 N/A 02/01/2011 N 2,~~487~~486,~~364~~155.0107 2,~~486~~484,~~155~~385.0733 11/01/2001 11021815 N/A 01/05/2011 N 2,~~446~~444,~~072~~833.9967 2,~~444~~443,~~833~~049.6741 1112/05/2001 991090289 N/A 01/01/2011 N 2,~~385~~384,~~756~~464.2207 2,~~384~~382,~~464~~653.0734 1011/01/2001 11028690 N/A 03/05/2011 N 2,~~353~~352,~~930~~513.6395 2,~~352~~350,~~513~~611.9533 1011/05/2001 11129598 N/A 02/01/2011 N 2,~~313~~312,~~194~~062.7260 2,~~312~~310,~~062~~410.6020 1112/01/2001 991090314 N/A 02/01/2011 N 2,~~247~~246,~~637~~408.0938 2,~~246~~244,~~408~~694.3821 1112/01/2001 991090315 N/A 02/01/2011 N 2,~~230~~228,~~327~~154.4529 2,~~228~~225,~~154~~495.2988 1112/01/2001 11030982 N/A 02/05/2011 N 2,~~187~~186,~~390~~112.8227 2,~~186~~184,~~112~~373.2774 1112/05/2001 991090316 N/A 12/01/2010 N 2,~~088~~087,~~695~~814.5259 2,~~087~~086,~~814~~438.5937 1112/01/2001 11029566 N/A 01/05/2011 N 2,~~079~~077,~~305~~223.1668 2,~~077~~074,~~223~~694.6881 1112/05/2001 11028304 N/A 09/05/2010 N 2,~~083~~082,~~826~~812.8534 2,~~082~~081,~~812~~320.3495 1011/05/2001 11029522 N/A 12/05/2010 N 1,~~922~~920,~~084~~381.7755 1,~~920~~918,~~381~~234.5537 1011/05/2001 11030238 N/A 02/05/2011 N 1,~~889~~888,~~277~~197.4723 1,~~888~~886,~~197~~716.2311 1011/05/2001 11030240 N/A 02/05/2011 N 1,~~883~~881,~~100~~224.2697 1,~~881~~878,~~224~~945.9711 1011/05/2001 991090266 N/A 12/01/2010 N 1,~~838~~837,~~157~~167.4997 1,~~837~~835,~~167~~776.9786 1112/01/2001 11029267 N/A 12/05/2010 N 1,~~738~~737,~~712~~262.1742 1,~~737~~735,~~262~~398.4280 1112/05/2001 11030449 N/A 03/05/2011 N 1,~~493~~492,~~549~~738.1584 1,~~492~~491,~~738~~607.8404 1112/05/2001 11030357 N/A 02/05/2011 N 1,~~342~~341,~~107~~301.7808 1,~~341~~340,~~301~~215.0843 1011/05/2001 991090258 N/A 10/01/2010 N 1,~~336~~335,~~395~~398.8974 1,~~335~~334,~~398~~064.7419 1112/01/2001 11029131 N/A 01/05/2011 N 1,~~252~~251,~~539~~863.5235 1,~~251~~250,~~863~~914.3558 1112/05/2001 11023305 N/A 12/05/2010 N ~~822,315.55~~ 821,006.44 10819,503.47 11/05/2001 Totals 860,~~712~~222,~~939~~768.64 ~~860~~859,~~222~~548,~~768~~922.6461

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 12/17/2001 1 $3,377,287.67 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 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 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 12/17/2001 0 $0.00 0 $0.00 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 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 12/17/2001 7.717219% 7.643547% 109 11/15/2001 7.717229% 7.643555% 110 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 991090292 5 0 1011/01/2001 0.00 0.00 A ~~991090302 10 0 10/01/2001 0.00 0.00 B 991090297 12 0 10/01/2001 0.00 0.00 A 991090269 20 0 10/01/2001 0.00 0.00 A~~ 11027111 21 0 1011/05/2001 0.00 0.00 A 11030388 23 0 1011/05/2001 0.00 0.00 A 991090300 24 0 1011/01/2001 0.00 0.00 A 991090264 37 0 1011/01/2001 0.00 0.00 A 991090282 41 0 1011/01/2001 0.00 0.00 A ~~991090260~~11030533 4246 0 1011/0105/2001 0.00 0.00 A ~~11027694~~11030534 5857 0 1011/05/2001 0.00 0.00 A ~~11029408~~11027694 6358 0 1011/05/2001 0.00 0.00 A ~~11030769~~991090286 6462 0 1011/0501/2001 0.00 0.00 A ~~991090267~~11029408 6763 0 1011/0105/2001 0.00 0.00 A ~~991090291~~11030769 6864 0 1011/0105/2001 0.00 0.00 A 11030545 70 01 10/05/2001 024,264.0010 024,264.0010 A1 11030278 71 0 1011/05/2001 0.00 0.00 A 11029188 72 0 1011/05/2001 0.00 0.00 A 991090299 73 0 1011/01/2001 0.00 0.00 A ~~11030878~~991090290 7576 0 1011/0501/2001 0.00 0.00 A 11030681 78 0 1011/05/2001 0.00 0.00 A 11030448 80 0 1011/05/2001 0.00 0.00 A 991090298 81 0 11/01/2001 0.00 0.00 A 991090289 83 0 1011/01/2001 0.00 0.00 A 11028690 84 0 1011/05/2001 0.00 0.00 A 11028304 91 0 1011/05/2001 0.00 0.00 A 11029522 92 0 1011/05/2001 0.00 0.00 A 11030238 93 0 1011/05/2001 0.00 0.00 A 11030240 94 0 1011/05/2001 0.00 0.00 A 11030357 98 0 1011/05/2001 0.00 0.00 A 11023305 101 0 1011/05/2001 0.00 0.00 A Totals 3328 024,264.0010 024,264.0010

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code (2) Transfer Date Date Balance Advances Date Date 991090292 31,~~260~~242,~~992~~891.8565 0.00 ~~991090302 19,528,476.31 0.00 991090297 18,459,036.15 0.00 991090269 11,534,483.79 0.00~~ 11027111 11,~~143~~133,~~401~~865.8680 0.00 11030388 10,~~809~~802,~~346~~724.5834 0.00 991090300 10,~~553~~547,~~624~~775.4986 0.00 991090264 7,~~359~~356,~~437~~250.7551 0.00 991090282 6,~~602~~598,~~444~~657.5449 0.00 ~~991090260~~11030533 6,~~486~~000,~~787~~000.8700 0.00 ~~11027694~~11030534 4,~~874~~960,~~374~~000.2000 0.00 ~~11029408~~11027694 34,~~958~~871,~~042~~880.6721 0.00 ~~11030769~~991090286 3,~~827~~977,~~591~~000.1784 0.00 ~~991090267~~11029408 3,~~677~~954,~~449~~204.4572 0.00 ~~991090291~~11030769 3,~~630~~825,~~475~~304.9068 0.00 11030545 3,381,649.09 0.00 11030278 3,~~369~~367,~~491~~813.9621 0.00 11029188 3,~~349~~348,~~879~~266.3171 0.00 991090299 3,~~261~~259,~~653~~811.0771 0.00 ~~11030878~~991090290 32,~~134~~964,~~876~~272.1830 0.00 11030681 2,~~675~~673,~~984~~319.5061 0.00 11030448 2,~~490~~488,~~071~~848.1758 0.00 991090298 2,486,155.07 0.00 991090289 2,~~385~~384,~~756~~464.2207 0.00 11028690 2,~~353~~352,~~930~~513.6395 0.00 11028304 2,~~083~~082,~~826~~812.8534 0.00 11029522 1,~~922~~920,~~084~~381.7755 0.00 11030238 1,~~889~~888,~~277~~197.4723 0.00 11030240 1,~~883~~881,~~100~~224.2697 0.00 11030357 1,~~342~~341,~~107~~301.7808 0.00 11023305 ~~822~~821,~~315~~006.5544 0.00 Totals ~~206~~143,~~686~~912,~~636~~594.8601 0.00

Totals By Deliquency Code: Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Total for Status Code = 1 (1 Loan) 24,264.10 24,264.10 3,381,649.09 0.00 Total for Status Code = A (27 Loans) 0.00 0.00 140,530,944.92 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

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