8-K 1 gmc01c1.txt JUNE 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 : June 15, 2001 (Date of earliest event reported) Commission File No.: 333-45256 GMAC Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates Series 2001-C1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2316388 52-2316389 52-7184006 52-2316390 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, Maryland 21044 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On June 15, 2001, a distribution was made to holders of GMAC Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2001-C1 ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of GMAC Commercial Mortgage Securities Inc., Series 2001-C1, relating to the June 15, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. GMAC Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2001-C1 By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: June 15, 2001 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of GMAC Commercial Mortgage Securities Inc., Series 2001-C1, relating to the June 15, 2001 distribution. Wells Fargo Bank MN, N.A. Corporate Trust Services GMAC Commercial Mortgage Securities Inc., 11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates Columbia, MD 21044 Series 2001-C1 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 06/15/2001 Record Date: 05/31/2001 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 - 13 Principal Prepayment Detail 14 Historical Detail 15 Delinquency Loan Detail 16 Specially Serviced Loan Detail 17 - 18 Modified Loan Detail 19 Liquidated Loan Detail 20 This report has been compiled from information provided to Wells Fargo MN, N.A. various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Underwriter Deutsche Banc Alex Brown Inc. 31 West 52nd Street New York, NY 10019 Contact: Chris Battles Phone Number: (212) 469-3671 Underwriter Goldman, Sachs & Co. 85 Broad Street New York, NY 10004 Contact: Dan Sparks Phone Number: (212) 902-2914 Servicer GMAC Commercial Mortgage 200 Witmer Rd. Horsham, PA 10944-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 361849QD7 5.988000% 109,895,000.00 109,~~895~~246,~~000~~233.0040 ~~648~~471,~~766~~833.6084 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.~~643587~~898453% 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 ~~864~~863,~~117~~469,~~784~~017.0040 ~~648~~471,~~766~~833.6084

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level(1) A-1 361849QD7 ~~548~~545,~~376~~138.0570 0.00 0.00 1,~~197~~016,~~142~~972.6554 ~~109~~108,~~246~~774,~~233~~399.4056 24.0203% A-2 361849QE5 2,946,068.17 0.00 0.00 2,946,068.17 546,834,000.00 24.0203% B 361849QF2 228,141.79 0.00 0.00 228,141.79 41,045,000.00 19.2628% C 361849QG0 185,971.96 0.00 0.00 185,971.96 32,404,000.00 15.5152% D 361849QH8 75,973.06 0.00 0.00 75,973.06 12,961,000.00 14.0102% E 361849QL9 105,794.64 0.00 0.00 105,794.64 17,282,000.00 12.0102% F 361849QM7 80,947.69 0.00 0.00 80,947.69 12,962,000.00 10.51% G 361849QN5 8285,~~557~~309.1187 0.00 0.00 8285,~~557~~309.1187 12,961,000.00 9.01% H 361849QP0 129,615.00 0.00 0.00 129,615.00 25,923,000.00 6.0001% J 361849QQ8 32,400.00 0.00 0.00 32,400.00 6,480,000.00 5.2526% K 361849QR6 32,400.00 0.00 0.00 32,400.00 6,480,000.00 4.5051% L 361849QS4 64,805.00 0.00 0.00 64,805.00 12,961,000.00 3.00% M 361849QT2 21,600.00 0.00 0.00 21,600.00 4,320,000.00 2.50% N 361849QU9 21,600.00 0.00 0.00 21,600.00 4,320,000.00 2.00% O 361849QV7 21,600.00 0.00 0.00 21,600.00 4,320,000.00 1.50% P 361849QW5 64,848.92 0.00 0.00 64,848.92 12,969,784.00 0.00% R-I 361849QX3 0.00 0.00 0.00 0.00 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% 4,642,~~699~~214.3980 0.00 0.00 5,~~291~~114,~~465~~048.9964 ~~863~~862,~~469~~997,~~017~~183.4056

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 361849QJ4 0.~~530165~~617585% 864,117,784.00 ~~864~~863,~~117~~469,~~784~~017.0040 X-2 361849QK1 1.~~043400~~298179% 551,654,000.00 551,654,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 361849QJ4 ~~381~~444,~~770~~388.6724 0.00 ~~381~~444,~~770~~388.6724 ~~863~~862,~~469~~997,~~017~~183.4056 X-2 361849QK1 ~~479~~596,~~663~~788.1300 0.00 ~~479~~596,~~663~~788.1300 551,654,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss Ending Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance Fund Expenses A-1 361849QD7 ~~1,000~~994.~~00000000~~09648665 54.~~90351335~~29349688 4.~~99000000~~96054143 0.00000000 0.00000000 ~~994~~989.~~09648665~~80298976 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.~~36965589~~58204382 0.00000000 0.00000000 1,000.00000000 H 361849QP0 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 J 361849QQ8 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 K 361849QR6 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 361849QS4 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 361849QT2 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 361849QU9 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 O 361849QV7 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 P 361849QW5 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 R-I 361849QX3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 361849QY1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 361849QZ8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 361849QJ4 ~~1,000~~999.~~00000000~~24921508 0.~~44180397~~51426813 0.00000000 ~~999~~998.~~24921508~~70318554 X-2 361849QK1 1,000.00000000 01.~~86949996~~08181578 0.00000000 1,000.00000000

Servicing Fee Summary Current Period Accrued Master Servicing Fees 5152,~~187~~852.2277 Less Master Servicing Fees on Delinquent Payments 121,~~209~~895.3542 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 012,209.0035 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3863,~~977~~166.8770

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Shortfall Interest Interest Adjustment A-1 ~~548~~545,~~376~~138.0570 0.00 ~~548~~545,~~376~~138.0570 0.00 A-2 2,946,068.17 0.00 2,946,068.17 0.00 X-1 ~~381~~444,~~770~~388.6724 0.00 ~~381~~444,~~770~~388.6724 0.00 X-2 ~~479~~596,~~663~~788.1300 0.00 ~~479~~596,~~663~~788.1300 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 8285,~~557~~309.1187 0.00 8285,~~557~~309.1187 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,~~504~~683,~~133~~391.1904 0.00 5,~~504~~683,~~133~~391.1904 0.00

Additional Total Unpaid Trust Fund Interest Interest Distributable Class Expenses Distribution Distribution Certificate Int. A-1 0.00 ~~548~~545,~~376~~138.0570 ~~548~~545,~~376~~138.0570 0.00 A-2 0.00 2,946,068.17 2,946,068.17 0.00 X-1 0.00 ~~381~~444,~~770~~388.6724 ~~381~~444,~~770~~388.6724 0.00 X-2 0.00 ~~479~~596,~~663~~788.1300 ~~479~~596,~~663~~788.1300 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 8285,~~557~~309.1187 8285,~~557~~309.1187 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,~~504~~683,~~133~~391.1904 5,~~504~~683,~~133~~391.1904 0.00

Other Required Information Available Distribution Amount (1) 6,~~152~~155,~~899~~224.7988 Aggregate Number of Outstanding Loans 101 Aggregate Stated Principal Balance of Loans before Distributions ~~864~~863,~~117~~469,~~784~~018.7818 Aggregate Stated Principal Balance of Loans after Distributions ~~863~~862,~~469~~997,~~018~~184.1834 Percentage of Cut-off Date Principal Balance after Distributions 99.9287% Aggregate Amount of Servicing Fee 3863,~~977~~166.8770 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~872~~870.2685 Aggregate Additional Trust Fund Expences 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Account Deposits 0.00 Withdrawals 0.00

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

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % of Scheduled # of Scheduled Agg WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) 499,999.99 or less 0 0.00 0.00 0 0.0000 0.000000 500,000.00 to 999,999.99 1 ~~829~~827,~~089~~827.0418 0.10 ~~115~~114 8.1000 1.460000 1,000,000.00 to 1,999,999.99 9 14,~~753~~743,101.5658 1.71 ~~116~~115 7.8562 1.~~376012~~376026 2,000,000.00 to 2,999,999.99 16 38,~~603~~580,~~939~~855.2248 4.47 ~~116~~115 7.8360 1.~~343468~~343473 3,000,000.00 to 3,999,999.99 14 50,~~049~~018,~~687~~567.5481 5.80 ~~116~~115 7.7889 1.~~362664~~362649 4,000,000.00 to 4,999,999.99 5 23,~~453~~444,~~367~~672.3213 2.72 ~~117~~116 7.~~8777~~8776 1.~~237089~~237081 5,000,000.00 to 5,999,999.99 10 54,~~349~~317,~~997~~787.2923 6.29 ~~116~~115 7.7153 1.~~347014~~347008 6,000,000.00 to 6,999,999.99 7 44,~~669~~650,~~088~~263.8936 5.17 ~~116~~115 7.~~8391~~8390 1.~~305041~~305035 7,000,000.00 to 7,999,999.99 6 44,~~934~~908,~~189~~721.7601 5.20 ~~117~~116 7.7726 1.~~333197~~333184 8,000,000.00 to 8,999,999.99 4 35,~~152~~135,~~018~~023.2008 4.07 ~~118~~117 7.~~4880~~4879 1.~~377605~~377574 9,000,000.00 to 9,999,999.99 3 29,~~533~~518,~~341~~957.8416 3.42 ~~117~~116 7.8611 1.~~344693~~344691 10,000,000.00 to 11,999,999.99 7 7675,~~011~~968,~~201~~327.1427 8.80 ~~113~~112 7.7700 1.~~337732~~337730 12,000,000.00 to 13,999,999.99 2 26,~~724~~706,~~194~~147.6598 3.09 ~~116~~115 7.9520 1.~~523675~~523634 14,000,000.00 to 16,999,999.99 3 46,~~066~~036,~~564~~275.1934 5.3433 ~~117~~116 7.5972 1.~~326076~~326088 17,000,000.00 to 19,999,999.99 5 92,~~365~~314,~~671~~609.7558 10.70 ~~117~~116 7.4853 1.262424 20,000,000.00 to 24,999,999.99 4 91,~~156~~112,~~186~~752.5772 10.56 ~~116~~115 7.9514 1.~~337356~~337358 25,000,000.00 and Greater 5 194,~~817~~713,~~379~~295.2243 22.56 ~~116~~115 7.5993 1.264574 Totals 101 ~~863~~862,~~469~~997,~~018~~184.1834 100.00 ~~116~~115 7.7173 1.~~318521~~318516

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 6 36,~~777~~756,~~281~~702.4724 4.26 ~~117~~116 7.6864 1.~~321114~~321097 Alaska 1 5,~~542~~539,~~899~~891.9140 0.64 ~~118~~117 7.5000 1.350000 Arizona 1 40,~~669~~646,~~030~~202.6343 4.71 ~~119~~118 7.3750 1.240000 California 14 ~~149~~148,~~058~~972,~~921~~970.4763 17.26 ~~115~~114 7.7469 1.~~372153~~372143 Colorado 2 17,~~466~~457,~~283~~344.9105 2.02 ~~117~~116 7.7057 1.~~435804~~435805 Florida 8 43,~~630~~603,~~481~~259.9224 5.05 ~~116~~115 8.0001 1.~~335190~~335181 Georgia 3 38,~~625~~604,~~469~~527.1377 4.47 ~~116~~115 7.5643 1.~~304054~~304056 Idaho 1 9,~~888~~883,~~279~~428.6272 1.15 ~~118~~117 7.8000 1.250000 Kansas 1 9,~~657~~652,~~182~~702.5255 1.12 ~~114~~113 8.0800 1.250000 Kentucky 1 3,~~145~~143,~~655~~776.2346 0.36 ~~118~~117 7.2000 1.320000 Louisiana 5 53,~~354~~329,~~942~~474.4923 6.18 ~~117~~116 7.6779 1.~~347351~~347330 Maine 2 10,~~171~~165,~~141~~652.4956 1.18 ~~116~~115 7.5812 1.~~278049~~278048 Maryland 5 26,~~418~~404,~~369~~110.7591 3.06 ~~116~~115 7.9015 1.~~393653~~393651 Massachusetts 1 14,~~729~~716,~~916~~279.9105 1.71 ~~118~~117 7.6000 1.230000 Michigan 4 65,~~385~~353,~~869~~830.0488 7.57 ~~115~~114 7.8977 1.~~308770~~308771 Minnesota 1 23,~~932~~920,~~264~~240.3446 2.77 ~~116~~115 7.8000 1.280000 Nevada 9 66,~~342~~307,~~977~~422.8253 7.68 ~~117~~116 7.~~5778~~5779 1.~~302386~~302385 New York 12 4847,~~006~~981,~~558~~594.0119 5.56 ~~115~~114 7.8903 1.~~293698~~293689 North Carolina 5 38,~~839~~819,~~845~~685.2488 4.50 ~~117~~116 7.7021 1.~~274945~~274946 Ohio 3 4,~~965~~961,~~417~~726.7942 0.5857 ~~115~~114 7.6670 1.~~292435~~292427 Oklahoma 3 12,~~849~~843,~~779~~657.2869 1.49 ~~116~~115 7.9580 1.257369 Pennsylvania 7 28,~~327~~308,~~930~~587.4187 3.28 ~~116~~115 7.7706 1.~~384362~~384363 South Carolina 1 46,~~263~~238,~~153~~142.3512 5.36 ~~116~~115 7.5800 1.280000 Tennessee 1 ~~829~~827,~~089~~827.0418 0.10 ~~115~~114 8.1000 1.460000 Texas 7 37,~~500~~479,~~767~~487.8868 4.34 ~~116~~115 7.6491 1.~~338650~~338653 Virginia 5 22,~~162~~156,~~331~~766.4449 2.57 ~~116~~115 7.~~6819~~6818 1.~~240708~~240698 Washington 1 3,~~840~~838,~~344~~139.8126 0.44 ~~117~~116 7.3700 1.210000 Wisconsin 1 5,~~086~~083,~~833~~753.2845 0.59 ~~117~~116 7.2000 1.290000 Totals 111 ~~863~~862,~~469~~997,~~018~~184.1834 100.00 ~~116~~115 7.7173 1.~~318521~~318516

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.0000% or less 1 8,900,000.00 1.03 ~~119~~118 6.9000 1.330000 7.0001% to 7.2500% 8 71,~~777~~734,~~645~~221.1932 8.31 ~~118~~117 7.1805 1.281674 7.2501% to 7.5000% 13 138,~~896~~824,~~557~~596.9190 16.09 ~~118~~117 7.4186 1.~~258683~~258681 7.5001% to 7.7500% 32 277,~~218~~059,~~591~~138.0416 32.1110 ~~117~~116 7.6475 1.319605 7.7501% to 8.0000% 22 197,~~484~~382,~~017~~453.5595 22.87 ~~116~~115 7.8613 1.~~296309~~296303 8.0001% to 8.2500% 17 137,~~431~~355,~~193~~192.1238 15.92 ~~114~~113 8.1134 1.~~402367~~402352 8.2501% to 8.5000% 6 24,~~960~~946,~~790~~226.9260 2.89 ~~115~~114 8.3392 1.~~414257~~414230 8.5001% or greater 2 6,~~800~~795,~~222~~355.4503 0.79 ~~111~~110 8.9281 1.469600 Totals 101 ~~863~~862,~~469~~997,~~018~~184.1834 100.00 ~~116~~115 7.7173 1.~~318521~~318516

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 101 ~~863~~862,~~469~~997,~~018~~184.1834 100.00 ~~116~~115 7.7173 1.~~318521~~318516 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 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 ~~863~~862,~~469~~997,~~018~~184.1834 100.00 ~~116~~115 7.7173 1.~~318521~~318516

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 1 4,960,000.00 0.57 ~~117~~116 7.5000 1.160000 1.20 to 1.29 46 ~~491~~490,~~215~~954,~~387~~553.4942 56.89 ~~116~~115 7.6826 1.~~255187~~255188 1.30 to 1.39 36 243,~~794~~661,~~643~~879.9260 28.23 ~~116~~115 7.~~6538~~6537 1.~~331800~~331799 1.40 to 1.49 7 55,~~036~~007,~~736~~342.9609 6.37 ~~117~~116 7.9746 1.~~445534~~445535 1.50 to 1.59 5 34,~~095~~073,~~247~~843.7679 3.95 ~~116~~115 7.~~9625~~9624 1.~~539124~~539122 1.60 to 1.69 3 15,~~543~~530,~~061~~582.1319 1.80 ~~118~~117 7.8674 1.~~672308~~672307 1.70 and greater 3 18,~~823~~808,~~940~~983.9225 2.18 ~~116~~115 8.1804 1.~~777984~~777983 Totals 101 ~~863~~862,~~469~~997,~~018~~184.1834 100.00 ~~116~~115 7.7173 1.~~318521~~318516

Property Type (3) Property # of Scheduled % of Weighted Type Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 17 87,~~633~~578,~~739~~371.4647 10.15 ~~115~~114 7.8283 1.~~280331~~280323 Lodging 7 68,~~545~~498,~~513~~500.4716 7.94 ~~117~~116 8.1631 1.~~583052~~583034 Mobile Home Park 3 24,~~248~~231,~~376~~744.2087 2.81 ~~117~~116 7.~~2664~~2663 1.~~313280~~313279 Multi-Family 33 245,~~742~~603,~~175~~350.5187 28.46 ~~117~~116 7.4350 1.~~266928~~266929 Office 18 192,~~648~~552,~~940~~817.7408 22.31 ~~116~~115 7.8210 1.333497 Retail 31 235,~~835~~722,~~926~~490.3905 27.31 ~~115~~114 7.8018 1.~~293719~~293716 Self Storage 2 8,~~814~~809,~~346~~909.4184 1.02 ~~118~~117 7.7265 1.~~430169~~430168 Totals 111 ~~863~~862,~~469~~997,~~018~~184.1834 100.00 ~~116~~115 7.7173 1.~~318521~~318516

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 90 months or less 0 0.00 0.00 0 0.0000 0.000000 91 to 110 months 12 1015,~~471~~921,~~591~~097.7374 1.2184 9298 8.~~0100~~3278 1.~~240000~~308518 111 months or greater ~~100~~99 ~~852~~847,~~997~~076,~~426~~086.4560 98.7916 ~~116~~115 7.~~7137~~7058 1.~~319485~~318704 Totals 101 ~~863~~862,~~469~~997,~~018~~184.1834 100.00 ~~116~~115 7.7173 1.~~318521~~318516

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 0 0.00 0.00 0 0.0000 0.000000 231 to 250 months 1 ~~829~~827,~~089~~827.0418 0.10 ~~115~~114 8.1000 1.460000 251 to 290 months 12 58,~~458~~055,~~309~~672.2118 0.6393 ~~111~~110 8.~~9375~~6348 1.~~440000~~407709 291 to 310 months 1817 9189,~~888~~207,~~243~~145.8962 10.6434 ~~116~~115 7.~~9613~~9602 1.~~477004~~481006 311 to 330 months 1 4,960,000.00 0.57 ~~117~~116 7.5000 1.160000 331 and greater 80 ~~760~~759,~~333~~946,~~376~~539.0436 88.06 ~~116~~115 7.6800 1.~~299376~~299377 Totals 101 ~~863~~862,~~469~~997,~~018~~184.1834 100.00 ~~116~~115 7.7173 1.~~318521~~318516

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 101 ~~863~~862,~~469~~997,~~018~~184.1834 100.00 ~~116~~115 7.7173 1.~~318521~~318516 1 year or less 0 0.00 0.00 0 0.0000 0.000000 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 ~~863~~862,~~469~~997,~~018~~184.1834 100.00 ~~116~~115 7.7173 1.~~318521~~318516 (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 ~~292~~301,~~447~~969.0688 3425,~~534~~011.0523 7.580% 991090295 2 MF Phoenix AZ ~~250~~258,~~135~~276.4259 3022,~~969~~828.3720 7.375% 991090274 3 OF Grand Rapids MI ~~259~~268,~~555~~013.0346 2820,~~979~~521.9855 7.750% 11030696 4 IN Various NY ~~237~~244,~~131~~861.9019 2618,~~003~~274.7546 7.820% 991090292 5 MF Norcross GA ~~195~~201,~~379~~739.6819 2317,~~807~~448.8635 7.470% 991090301 6 LO Los Angeles CA ~~163~~169,~~741~~086.6765 1611,~~372~~027.3638 8.020% 991090273 7 OF Edina MN ~~155~~160,~~670~~745.8604 1712,~~098~~023.0688 7.800% 991090285 8 RT Mandeville LA ~~144~~148,~~097~~795.6881 1510,~~493~~795.9481 7.880% 991090307 9 OF Livonia MI ~~140~~145,~~923~~521.7198 149,~~185~~586.0578 8.120% 991090302 10 MF North Las Vegas NV ~~126~~130,~~583~~710.3346 139,~~833~~706.4734 7.750% 991090277 11 MH Las Vegas NV ~~111~~115,~~815~~449.3316 1511,~~161~~527.1330 7.150% 991090297 12 MF Elk Grove CA ~~111~~115,~~995~~636.2878 1411,~~684~~043.8636 7.250% 11030196 13 RT Delray Beach FL ~~118~~122,~~609~~477.9045 128,~~690~~822.4893 7.880% 991090272 14 MF Apex NC ~~107~~111,~~584~~084.3986 139,~~462~~962.7124 7.390% 11029874 15 OF Irvine CA ~~106~~110,~~902~~384.1801 129,~~546~~065.8704 7.550% 11030024 16 IN Worcester MA 9396,~~394~~399.8712 1613,~~642~~637.1186 7.600% 991090268 17 OF Dallas TX 9194,~~600~~584.3911 107,~~569~~585.6795 7.650% 11029656 18 LO Milpitas CA 9295,~~505~~489.8153 1411,~~156~~172.0230 8.188% 991090309 19 MF Los Angeles CA 8487,~~745~~505.0086 96,~~635~~874.2337 7.710% 991090269 20 RT Hoover AL 7678,~~305~~793.5499 85,~~084~~596.4904 7.910% 11027111 21 IN Los Angeles CA 7779,~~046~~531.2870 119,~~654~~168.3694 8.250% 991090288 22 OF Lower Providence T PA 6870,~~281~~504.7794 85,~~156~~933.6548 7.530% 11030388 23 MF Mesquite TX 6668,~~123~~273.1246 86,~~540~~390.9561 7.310% 991090300 24 RT Santa Clarita CA 6668,~~745~~919.06 75,~~807~~633.67 7.560% 11028778 25 RT Ontario CA 6972,~~945~~227.7580 74,~~172~~890.7469 8.010% 991090276 26 OF Glen Burnie MD 6870,~~106~~325.0096 75,~~480~~260.4044 7.800% 991090280 27 RT Fort Collins CO 6466,~~218~~311.0520 75,~~146~~053.9681 7.710% 991090270 28 OF Boise ID 6466,~~318~~416.9828 64,~~948~~850.2090 7.800% 991090310 29 RT Topeka KS 6567,~~069~~192.4953 64,~~603~~479.0197 8.080% 11030440 30 LO Metairie LA 5961,~~199~~107.6823 97,~~668~~761.6409 7.900% 991090284 31 MF Lake Charles LA 5152,~~175~~880.0083 0.00 6.900% 991090265 32 OF Bowie MD 5759,~~374~~245.3357 64,~~039~~167.1591 7.930% 991090311 33 MF Montrose CA 5153,~~743~~426.3315 65,~~748~~066.9412 7.220% 11029799 34 RT Falmouth ME 5052,~~688~~339.8875 54,~~907~~256.1124 7.620% 11028065 35 RT Mandeville LA 5052,~~869~~528.4605 53,~~531~~873.7314 7.780% 991090271 36 RT Westminster CO 4849,~~021~~585.4097 53,~~450~~886.6205 7.700% 991090264 37 RT Raleigh NC 5153,~~435~~116.6309 43,~~731~~050.3892 8.360% 991090281 38 MF Birmingham AL 4243,~~333~~709.9951 54,~~858~~482.2775 7.060% 11029920 39 LO Orlando FL 4749,~~923~~468.3153 75,~~464~~919.8765 8.125% 991090263 40 RT Stillwater OK 4547,~~733~~226.4106 43,~~547~~054.0641 8.120% 991090282 41 MF Conover NC 4142,~~429~~778.4515 43,~~998~~649.3969 7.500% 991090260 42 OF Oceanside CA 4345,~~936~~370.8574 42,~~396~~963.9405 8.100% 991090261 43 OF Mobile AL 4345,~~663~~089.6958 42,~~161~~736.9405 8.250% 11030074 44 SS Laguna Woods CA 4041,~~301~~614.4165 43,~~575~~262.3713 7.650% 11030418 45 MF Las Vegas NV 3940,~~415~~700.9729 43,~~444~~160.5220 7.720% 11030533 46 RT Virginia Beach VA 3738,~~500~~750.00 0.00 7.500% 991090287 47 OF Centreville VA 3638,~~816~~015.4191 42,~~178~~979.8030 7.700% 11030459 48 IN Harahan LA 3637,~~266~~447.4158 43,~~219~~038.3922 7.625% 991090283 49 MF Montgomery AL 3536,~~605~~765.9841 43,~~249~~089.2582 7.500% 991090293 50 IN Anchorage AK 3435,~~668~~797.9890 43,~~137~~008.4351 7.500% 11027945 51 LO Pinellas Park FL 4042,~~691~~008.9713 53,~~228~~912.6751 8.938% 991090312 52 OF Atlanta GA 3637,~~378~~565.8260 32,~~727~~540.7597 8.050% 991090313 53 MF Las Vegas NV 3132,~~725~~755.0089 43,~~382~~351.8596 7.050% 11029731 54 LO Erie PA 3637,~~228~~397.8897 54,~~384~~215.2516 8.313% 11030518 55 RT San Diego CA 3031,~~794~~796.6722 32,~~995~~993.3378 7.250% 991090279 56 MF Fitchburg WI 3031,~~545~~538.4437 43,~~072~~079.7683 7.200% 11030534 57 RT Chesapeake VA 3132,~~000~~033.0033 0.00 7.500% 11027694 58 RT Clay NY 3233,~~002~~046.5908 32,~~440~~397.8233 7.850% 991090278 59 RT Enid OK 3132,~~286~~307.6401 32,~~309~~288.3093 7.900% 991090257 60 IN Las Vegas NV 3233,~~616~~681.5455 32,~~122~~057.3231 8.260% 991090294 61 RT Gulf Breeze FL 2728,~~143~~029.6110 21,~~837~~951.1162 7.900% 991090286 62 RT Raleigh NC 2728,~~213~~101.3990 21,~~640~~752.6615 8.180% 11029408 63 MF Various PA 2526,~~557~~379.8477 43,~~524~~702.1320 7.700% 11030769 64 MF Everett WA 2324,~~604~~372.3832 2,~~973~~205.4955 7.370% 11029481 65 LO Lake Placid NY 2627,~~421~~273.1098 3,~~858~~005.1022 8.375% 991090275 66 RT Towamencin PA 2425,~~542~~342.5982 21,~~634~~834.5027 7.870% 991090267 67 IN Capitol Heights MD 2425,~~420~~216.0039 21,~~574~~778.6930 7.940% 991090291 68 RT Henderson NV 2324,~~534~~301.3942 21,~~614~~847.6663 7.750% 991090305 69 IN Birmingham AL 2223,~~473~~196.7906 43,~~153~~431.3104 7.510% 11030545 70 MF Charlotte NC 2122,~~809~~519.0774 21,~~455~~744.0336 7.710% 11030278 71 RT Radford VA 2223,~~458~~191.9346 21,~~344~~612.8330 7.970% 11029188 72 RT Las Vegas NV 2223,~~690~~430.3877 21,~~287~~547.6324 8.100% 991090299 73 MF Irving TX 2021,~~601~~272.8669 21,~~444~~773.7895 7.550% 11027757 74 MH Scott & Orange Town PA 2021,~~912~~585.5726 3,~~679~~006.4475 7.700% 11030878 75 MF Louisville KY 1819,~~888~~503.8906 21,~~492~~878.9477 7.200% 991090290 76 OF Hauppauge NY 20,~~332~~996.3027 1,~~950~~286.7881 8.200% 991090296 77 MF Houston TX 19,~~028~~648.0381 1,~~957~~336.6486 8.000% 11030681 78 MF Orlando FL 1617,~~855~~397.3404 32,~~114~~573.9929 7.510% 11029218 79 MF Cincinnati OH 17,~~376~~935.5691 2,~~883~~324.6227 8.000% 11030448 80 SS Las Vegas NV 1617,~~492~~030.3844 1,~~712~~174.5044 7.920% 991090298 81 OF Houston TX 1617,~~640~~183.4742 1,~~703~~160.6469 8.000% 11021815 82 OF Ponte Vedra Beach FL 16,~~161~~688.5154 1,~~717~~190.9087 7.900% 991090289 83 MF Athens AL 15,~~366~~867.8551 1,~~744~~243.1953 7.700% 11028690 84 MF Milford OH 14,~~378~~846.8965 1,~~834~~367.8610 7.300% 11129598 85 OF Ann Arbor MI 15,~~436~~940.8750 1,~~590~~087.7512 7.980% 991090314 86 OF Henderson NV 14,~~383~~852.5815 1,~~651~~182.4487 7.650% 991090315 87 MH Dunkirk MD 14,~~233~~691.6334 2,~~554~~097.9928 7.610% 11030982 88 RT Auburn ME 1314,~~616~~059.5974 1,~~675~~232.8469 7.440% 991090316 89 RT Comstock Park MI 1415,~~719~~200.3841 ~~1,323~~842.7471 8.430% 11029566 90 MF Lakewood CA 13,~~114~~536.8628 2,~~431~~009.2886 7.520% 11028304 91 IN Stafford VA 14,~~150~~611.1174 ~~1,434~~973.9835 8.120% 11029522 92 MF Longview TX 13,~~049~~470.9962 21,~~059~~639.7714 8.100% 11030238 93 MF Kissimmee FL 1112,~~870~~257.6511 1,~~427~~040.4498 7.510% 11030240 94 MF Port Orange FL 1112,~~861~~242.1736 21,~~192~~810.0283 7.510% 991090266 95 RT Cordele GA 1112,~~901~~288.0380 ~~1,339~~952.8104 7.740% 11029267 96 RT San Antonio TX 12,~~180~~573.4055 1,~~786~~393.1500 8.360% 11030449 97 RT Palo Alto CA 9,~~526~~836.3776 ~~1,090~~780.5415 7.625% 11030357 98 MF Oklahoma City OK 8,~~254~~522.3587 ~~1,046~~778.7725 7.350% 991090258 99 RT Adelphi MD 910,~~950~~272.8072 ~~1,276~~954.8391 8.890% 11029131 100 RT Philadelphia PA 8,~~078~~341.1131 ~~913~~650.8868 7.710% 11023305 101 MF Morristown TN 5,~~606~~782.0690 1,~~438~~261.7086 8.100% Totals 5,~~557~~738,~~192~~114.7264 ~~648~~471,~~766~~833.6084

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,~~297~~263,~~687~~153.4035 46,~~263~~238,~~153~~142.3512 0506/05/2001 991090295 04/01/2011 04/01/2031 N 40,~~700~~669,~~000~~030.0063 40,~~669~~646,~~030~~202.6343 0506/01/2001 991090274 N/A 01/01/2011 N 40,~~189~~160,~~165~~185.9698 40,~~160~~139,~~185~~664.9843 0506/01/2001 11030696 N/A 11/05/2010 N 36,~~388~~362,~~526~~522.6792 36,~~362~~344,~~522~~248.9246 0406/05/2001 991090292 02/01/2011 02/01/2031 N 31,~~386~~362,~~294~~486.2034 31,~~362~~345,~~486~~037.3499 0506/01/2001 991090301 04/01/2011 04/01/2031 N 24,~~500~~483,~~000~~627.0064 24,~~483~~472,~~627~~600.6426 0506/01/2001 991090273 N/A 01/01/2011 N 23,~~949~~932,~~362~~264.4034 23,~~932~~920,~~264~~240.3446 0506/01/2001 991090285 12/01/2010 12/01/2030 N 21,~~943~~928,~~809~~315.7682 21,~~928~~917,~~315~~520.8201 0406/01/2001 991090307 N/A 10/01/2010 N 20,~~826~~811,~~163~~978.8277 20,~~811~~802,~~978~~391.7799 0406/01/2001 991090302 N/A 04/01/2011 N 19,~~600~~586,~~000~~166.0053 19,~~586~~576,~~166~~460.5319 0406/01/2001 991090277 N/A 02/01/2011 N 18,~~766~~751,~~208~~047.4431 18,~~751~~739,~~047~~520.3101 0506/01/2001 991090297 N/A 02/01/2011 N 18,~~537~~522,~~150~~465.3044 18,~~522~~511,~~465~~422.4408 0506/01/2001 11030196 N/A 01/05/2011 N 18,~~062~~049,~~420~~730.7628 18,~~049~~040,~~730~~907.2835 0507/05/2001 991090272 N/A 02/01/2011 N 17,~~469~~456,~~724~~262.9019 17,~~456~~446,~~262~~299.1995 0506/01/2001 11029874 N/A 03/05/2011 N 16,~~991~~978,~~074~~527.5669 16,~~978~~969,~~527~~462.6965 0506/05/2001 11030024 N/A 03/05/2011 N 14,~~746~~729,~~559~~916.0291 14,~~729~~716,~~916~~279.91 05 06/05/2001 991090268 N/A 01/01/2011 N 14,~~368~~358,~~689~~119.2659 14,~~358~~350,~~119~~533.5964 0506/01/2001 11029656 01/01/2011 01/01/2026 N 13,~~558~~543,~~103~~946.0199 13,~~543~~532,~~946~~774.9969 0506/01/2001 991090309 N/A 12/01/2010 N 13,~~189~~180,~~882~~247.8966 13,~~180~~173,~~247~~373.6629 0406/01/2001 991090269 N/A 01/01/2011 N 11,~~576~~567,~~061~~976.2576 11,~~567~~562,~~976~~380.7672 0506/01/2001 11027111 N/A 12/05/2010 N 11,~~206~~195,~~731~~077.8650 11,~~195~~185,~~077~~908.5056 0506/05/2001 991090288 N/A 01/01/2011 N 10,~~881~~873,~~556~~399.5489 10,~~873~~867,~~399~~466.8941 0506/01/2001 11030388 N/A 01/05/2011 N 10,~~854~~846,~~684~~144.9601 10,~~846~~839,~~144~~753.0140 05/05/2001 991090300 03/01/2011 03/01/2031 N 10,~~594~~586,~~453~~645.2760 10,~~586~~581,~~645~~011.6093 0406/01/2001 11028778 N/A 01/05/2009 N 10,~~478~~471,~~764~~591.4773 10,~~471~~466,~~591~~701.7304 0506/05/2001 991090276 N/A 01/01/2011 N 10,~~477~~470,~~846~~365.0565 10,~~470~~465,~~365~~105.6521 0506/01/2001 991090280 N/A 03/01/2011 N 9,~~995~~987,~~026~~879.6670 9,~~987~~982,~~879~~825.7089 0406/01/2001 991090270 N/A 03/01/2011 N 9,~~895~~888,~~227~~279.8262 9,~~888~~883,~~279~~428.6272 0507/01/2001 991090310 N/A 11/01/2010 N 9,~~663~~657,~~785~~182.5352 9,~~657~~652,~~182~~702.5255 0406/01/2001 11030440 N/A 03/01/2011 N 8,~~992~~982,~~356~~688.6804 8,~~982~~974,~~688~~926.0495 0506/01/2001 991090284 N/A 04/01/2011 N 8,900,000.00 8,900,000.00 0406/01/2001 991090265 N/A 01/01/2011 N 8,~~682~~676,~~118~~079.2510 8,~~676~~671,~~079~~911.1019 0506/01/2001 991090311 N/A 04/01/2011 N 8,~~600~~593,~~000~~251.0006 8,~~593~~588,~~251~~184.0694 0406/01/2001 11029799 N/A 01/05/2011 N 7,~~982~~976,~~500~~593.3827 7,~~976~~972,~~593~~337.2703 0506/05/2001 11028065 N/A 03/01/2011 N 7,~~846~~840,~~189~~657.4572 7,~~840~~836,~~657~~784.7258 0506/01/2001 991090271 N/A 01/01/2011 N 7,~~483~~478,~~854~~404.8321 7,~~478~~474,~~404~~518.2116 0506/01/2001 991090264 N/A 12/01/2010 N 7,~~383~~378,~~105~~373.0668 7,~~378~~375,~~373~~322.6876 0405/01/2001 991090281 N/A 03/01/2011 N 7,~~195~~189,~~579~~721.7447 7,~~189~~185,~~721~~238.4772 0506/01/2001 11029920 01/01/2011 01/01/2026 N 7,~~077~~070,~~904~~439.2841 7,~~070~~064,~~439~~519.4176 0506/01/2001 991090263 N/A 12/01/2010 N 6,~~758~~754,~~632~~085.2822 6,~~754~~751,~~085~~030.2281 0506/01/2001 991090282 N/A 02/01/2011 N 6,~~628~~623,~~711~~712.2990 6,~~623~~620,~~712~~063.9021 0506/01/2001 991090260 N/A 12/01/2010 N 6,~~509~~504,~~162~~765.4551 6,~~504~~501,~~765~~802.5146 0506/01/2001 991090261 N/A 12/01/2010 N 6,~~351~~346,~~082~~920.5157 6,~~346~~344,~~920~~184.5752 0506/01/2001 11030074 N/A 03/05/2011 N 6,~~321~~317,~~789~~213.1679 6,~~317~~313,~~213~~951.7966 0506/05/2001 11030418 N/A 01/05/2011 N 6,~~126~~122,~~835~~390.4290 6,~~122~~119,~~390~~230.9070 0506/05/2001 11030533 N/A 02/05/2011 N 6,000,000.00 6,000,000.00 0506/05/2001 991090287 N/A 01/01/2011 N 5,~~737~~733,~~622~~443.0525 5,~~733~~730,~~443~~463.2595 0506/01/2001 11030459 N/A 01/05/2011 N 5,~~707~~703,~~500~~280.3091 5,~~703~~700,~~280~~242.9169 0506/05/2001 991090283 N/A 03/01/2011 N 5,~~696~~692,~~957~~708.2702 5,~~692~~689,~~708~~618.0220 0506/01/2001 991090293 N/A 03/01/2011 N 5,~~547~~542,~~037~~899.3491 5,~~542~~539,~~899~~891.9140 0506/01/2001 11027945 08/01/2010 08/01/2025 N 5,~~463~~458,~~537~~309.8821 5,~~458~~454,~~309~~396.2170 0506/01/2001 991090312 N/A 11/01/2010 N 5,~~422~~419,~~929~~201.3055 5,~~419~~416,~~201~~660.5558 0406/01/2001 991090313 N/A 04/01/2011 N 5,~~400~~395,~~000~~617.0015 5,~~395~~392,~~617~~265.1519 0406/01/2001 11029731 12/01/2010 12/01/2025 N 5,~~230~~224,~~034~~649.0176 5,~~224~~220,~~649~~434.7660 0506/01/2001 11030518 N/A 03/05/2011 N 5,~~097~~093,~~049~~054.5825 5,~~093~~090,~~054~~060.2547 0506/05/2001 991090279 N/A 02/01/2011 N 5,~~090~~086,~~906~~833.0428 5,~~086~~083,~~833~~753.2845 0506/01/2001 11030534 N/A 02/05/2011 N 4,960,000.00 4,960,000.00 0506/05/2001 11027694 N/A 02/05/2011 N 4,~~892~~888,~~115~~674.6886 4,~~888~~886,~~674~~277.8653 0506/05/2001 991090278 N/A 02/01/2011 N 4,~~752~~749,~~400~~091.5222 4,~~749~~746,~~091~~802.2229 0506/01/2001 991090257 N/A 11/01/2010 N 4,~~738~~735,~~479~~357.9361 4,~~735~~733,~~357~~300.6130 0406/01/2001 991090294 N/A 03/01/2011 N 4,~~123~~120,~~080~~243.7463 4,~~120~~118,~~243~~292.6301 0506/01/2001 991090286 N/A 01/01/2011 N 3,~~992~~989,~~184~~543.2559 3,~~989~~987,~~543~~791.5944 0506/01/2001 11029408 N/A 12/05/2010 N 3,~~983~~978,~~039~~515.6956 3,~~978~~974,~~515~~813.5636 0506/05/2001 11030769 N/A 02/05/2011 N 3,~~843~~840,~~318~~344.3081 3,~~840~~838,~~344~~139.8126 0506/05/2001 11029481 12/01/2010 12/01/2025 N 3,~~785~~781,~~710~~852.5242 3,~~781~~778,~~852~~847.4220 0506/01/2001 991090275 N/A 01/01/2011 N 3,~~742~~739,~~198~~564.5404 3,~~739~~737,~~564~~729.0477 0506/01/2001 991090267 N/A 12/01/2010 N 3,~~690~~688,~~679~~104.5586 3,~~688~~686,~~104~~326.8656 0405/01/2001 991090291 N/A 02/01/2011 N 3,~~644~~641,~~034~~419.2963 3,~~641~~639,~~419~~572.6300 0506/01/2001 991090305 N/A 02/01/2011 N 3,~~591~~586,~~018~~865.5928 3,~~586~~583,~~865~~434.2824 0406/01/2001 11030545 N/A 02/05/2011 N 3,~~394~~391,~~407~~952.9188 3,~~391~~390,~~952~~208.8852 0506/05/2001 11030278 N/A 12/05/2010 N 3,~~381~~379,~~519~~174.4663 3,~~379~~377,~~174~~562.6333 0506/05/2001 11029188 N/A 11/05/2010 N 3,~~361~~359,~~537~~249.4885 3,~~359~~357,~~249~~702.8561 0506/05/2001 991090299 02/01/2011 02/01/2031 N 3,~~274~~272,~~467~~022.5577 3,~~272~~270,~~022~~248.7782 0506/01/2001 11027757 N/A 01/05/2011 N 3,~~259~~255,~~101~~421.4399 3,~~255~~252,~~421~~415.9924 0506/05/2001 11030878 N/A 03/05/2011 N 3,~~148~~145,~~148~~655.1723 3,~~145~~143,~~655~~776.2346 0506/05/2001 991090290 N/A 02/01/2011 N 2,~~975~~973,~~458~~507.5981 2,~~973~~972,~~507~~221.8100 0506/01/2001 991090296 N/A 01/01/2011 N 2,~~854~~852,~~204~~246.1349 2,~~852~~850,~~246~~909.4963 0506/01/2001 11030681 N/A 02/05/2011 N 2,~~693~~690,~~263~~148.9394 2,~~690~~687,~~148~~575.9465 0506/05/2001 11029218 N/A 09/01/2010 N 2,~~606~~603,~~483~~599.3775 2,~~603~~601,~~599~~275.7548 0506/01/2001 11030448 N/A 03/05/2011 N 2,~~498~~497,~~845~~132.1262 2,~~497~~495,~~132~~958.6218 0506/05/2001 991090298 N/A 02/01/2011 N 2,~~496~~494,~~070~~366.3571 2,~~494~~493,~~366~~206.7102 0506/01/2001 11021815 N/A 01/05/2011 N 2,~~454~~453,~~913~~195.1020 2,~~453~~452,~~195~~004.2033 0506/05/2001 991090289 01/01/2011 10/01/2031 N 2,~~394~~393,~~833~~089.5637 2,~~393~~391,~~089~~845.3784 0506/01/2001 11028690 N/A 03/05/2011 N 2,~~363~~361,~~652~~818.9004 2,~~361~~360,~~818~~450.0494 0506/05/2001 11129598 N/A 02/01/2011 N 2,~~321~~319,~~334~~743.0429 2,~~319~~318,~~743~~656.2917 0506/01/2001 991090314 N/A 02/01/2011 N 2,~~256~~254,~~247~~596.6622 2,~~254~~253,~~596~~413.2235 0406/01/2001 991090315 N/A 02/01/2011 N 2,~~244~~241,~~461~~906.8990 2,~~241~~239,~~906~~809.9062 0406/01/2001 11030982 N/A 02/05/2011 N 2,~~196~~194,~~224~~548.0622 2,~~194~~193,~~548~~315.2253 0506/05/2001 991090316 N/A 12/01/2010 N 2,~~095~~093,~~284~~961.7400 2,093,~~961~~118.0029 0406/01/2001 11029566 N/A 01/05/2011 N 2,~~092~~090,~~796~~365.3810 2,~~090~~088,~~365~~355.1024 0506/05/2001 11028304 N/A 09/05/2010 N 2,~~091~~089,~~148~~713.5456 2,~~089~~088,~~713~~740.5621 0506/05/2001 11029522 N/A 12/05/2010 N 1,~~933~~931,~~331~~271.6386 1,~~931~~929,~~271~~632.8672 05/05/2001 11030238 N/A 02/05/2011 N 1,~~896~~895,~~774~~347.9046 1,~~895~~894,~~347~~306.4648 0506/05/2001 11030240 N/A 02/05/2011 N 1,~~895~~893,~~259~~067.8179 1,~~893~~891,~~067~~256.7996 0506/05/2001 991090266 N/A 12/01/2010 N 1,~~845~~843,~~121~~781.0524 1,~~843~~842,~~781~~829.2420 0506/01/2001 11029267 N/A 12/05/2010 N 1,~~748~~746,~~382~~596.6045 1,~~746~~745,~~596~~203.45 0506/05/2001 11030449 N/A 03/05/2011 N 1,~~499~~498,~~232~~141.0551 1,~~498~~497,~~141~~361.5136 0506/05/2001 11030357 N/A 02/05/2011 N 1,~~347~~346,~~649~~602.6184 1,~~346~~345,~~602~~824.8459 05/05/2001 991090258 N/A 10/01/2010 N 1,~~343~~341,~~190~~913.0724 1,~~341~~340,~~913~~958.2433 0506/01/2001 11029131 N/A 01/05/2011 N 1,~~257~~256,~~293~~379.0517 1,~~256~~255,~~379~~728.1749 0506/05/2001 11023305 N/A 12/05/2010 N ~~830,527.74~~ 829,089.04 04827,827.18 05/05/2001 Totals ~~864,117,784.78~~ 863,469,018.18 862,997,184.34

Appraisal Appraisal Res Mod Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Server 10- Deed In Lieu of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 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 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 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 ~~11030696~~11030388 423 0 0405/05/2001 0.00 0.00 BA 991090285 8 0 04/01/2001 0.00 0.00 B 991090307 9 0 04/01/2001 0.00 0.00 B 991090302 10 0 04/01/2001 0.00 0.00 B 991090309 19 0 04/01/2001 0.00 0.00 B 991090300 24 0 04/01/2001 0.00 0.00 B 991090280 27 0 04/01/2001 0.00 0.00 B 991090310 29 0 04/01/2001 0.00 0.00 B 991090284 31 0 04/01/2001 0.00 0.00 B 991090311 33 0 04/01/2001 0.00 0.00 B 991090264 37 0 0405/01/2001 0.00 0.00 B ~~991090312 52 0 04/01/2001 0.00 0.00 B 991090313 53 0 04/01/2001 0.00 0.00 B 991090257 60 0 04/01/2001 0.00 0.00 B~~ 991090267 67 0 0405/01/2001 0.00 0.00 B ~~991090305~~11029522 6992 0 0405/0105/2001 0.00 0.00 BA ~~991090314~~11030357 8698 0 0405/0105/2001 0.00 0.00 BA ~~991090315 87 0 04/01/2001 0.00 0.00 B 991090316 89 0 04/01/2001 0.00 0.00 B~~ 11023305 101 0 0405/05/2001 0.00 0.00 BA Totals 206 0.00 0.00

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code (2) Transfer Date Date Balance Advances Date Date ~~11030696~~11030388 ~~36,388,526.67 0.00 991090285 21,943,809.76 0.00 991090307 20,826,163.82 0.00 991090302 19,600,000.00 0.00 991090309 13,189,882.89 0.00 991090300~~ 10,~~594~~846,~~453~~144.2701 0.00 ~~991090280 9,995,026.66 0.00 991090310 9,663,785.53 0.00 991090284 8,900,000.00 0.00 991090311 8,600,000.00 0.00~~ 991090264 7,~~383~~378,~~105~~373.0668 0.00 ~~991090312 5,422,929.30 0.00 991090313 5,400,000.00 0.00 991090257 4,738,479.93 0.00~~ 991090267 3,~~690~~688,~~679~~104.5586 0.00 ~~991090305~~11029522 31,~~591~~931,~~018~~271.5986 0.00 ~~991090314~~11030357 21,~~256~~346,~~247~~602.6684 0.00 ~~991090315 2,244,461.89 0.00 991090316 2,095,284.74 0.00~~ 11023305 ~~830~~829,~~527~~089.7404 0.00 Totals ~~197~~26,~~354~~019,~~383~~586.0629 0.00

Totals By Deliquency Code: Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Totals for Status Code = A (4 Loans) 0.00 0.00 14,953,107.75 0.00 Totals for Status Code = B (2 Loans) 0.00 0.00 11,066,478.54 0.00~~

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

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