8-K 1 gma01j01.txt AUGUST 8K UNITED STATES 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 (Date of earliest event reported): August 27, 2001 GMAC MORTGAGE CORPORATION Mortgage Pass-Through Certificates, Series 2001-J01 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-42510-02 Pooling and Servicing Agreement) (Commission 52-2289271 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, MD 21044 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On August 27, 2001 a distribution was made to holders of GMAC MORTGAGE CORPORATION, Mortgage Pass-Through Certificates, Series 2001-J01 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-J01 Trust, relating to the August 27, 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 MORTGAGE CORPORATION Mortgage Pass-Through Certificates, Series 2001-J01 Trust By: Wells Fargo Bank Minnesota, N.A. as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: 8/31/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-J01 Trust, relating to the August 27, 2001 distribution. EX-99.1

GMAC Mortgage Corporation Mortgage Pass-Through Certificates Record Date: 67/3031/01 Distribution Date: 78/2527/01 GMA Series: 2001-J01 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A-1 36185NHU7 SEN 7.00000% 6865,~~424~~640,~~597~~826.9327 ~~399~~382,~~143~~904.4982 2,~~783~~325,~~771~~278.6671 A-2 36185NHV5 SEN 6.75000% 6462,~~843~~205,~~190~~123.1673 ~~364~~349,~~742~~903.9482 2,~~638~~203,~~066~~571.43 A-3 36185NHW3 SEN 7.25000% 6462,~~843~~205,~~190~~123.1673 ~~391~~375,~~760~~822.9462 2,~~638~~203,~~066~~571.43 A-4 36185NHX1 SEN 7.00000% 16,~~503~~599,~~531~~802.4707 96,~~270~~832.6018 (96,~~270~~832.6018) A-5 36185NHY9 SEN 7.00000% 28,388,890.00 165,601.86 0.00 IO 36185NJA9 SEN-IO 0.~~69664~~67952% 0.00 ~~143~~135,~~843~~799.5932 0.00 PO 36185NHZ6 SEN-PO 0.00000% 403,~~861~~402.9021 0.00 ~~459~~457.6936 M-1 36185NJC5 MEZ 7.00000% 5,~~095~~091,~~592~~916.0676 29,~~724~~702.2985 3,~~675~~729.3019 M-2 36185NJD3 MEZ 7.00000% 2,~~406~~404,~~196~~460.4189 14,~~036~~026.1502 1,~~735~~760.5297 M-3 36185NJE1 MEZ 7.00000% 1,~~415~~414,~~497~~476.6468 8,~~257~~251.0711 1,~~020~~035.9693 B-1 36185NJF8 SUB 7.00000% 990,~~798~~083.4985 5,~~779~~775.6649 ~~714~~725.6311 B-2 36185NJG6 SUB 7.00000% 707,~~698~~188.9652 4,~~128~~125.2427 ~~510~~517.4493 B-3 36185NJH4 SUB 7.00000% 707,~~754~~244.8234 4,~~128~~125.5759 ~~510~~517.4897 R 36185NHG8 SEN-RE 7.00000% 0.00 0.00 0.00 Totals ~~254~~246,~~730~~758,~~800~~539.0005 1,~~627~~572,~~417~~870.4095 76,~~972~~644,~~260~~333.9485

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 6563,~~640~~315,~~826~~547.2756 32,~~182~~708,~~915~~183.1553 0.00 A-2 0.00 6260,~~205~~001,~~123~~552.7330 32,~~002~~553,~~809~~475.3725 0.00 A-3 0.00 6260,~~205~~001,~~123~~552.7330 32,~~029~~579,~~827~~394.3705 0.00 A-4 0.00 16,~~599~~696,~~802~~634.0725 0.00 0.00 A-5 0.00 28,388,890.00 165,601.86 0.00 IO 0.00 0.00 ~~143~~135,~~843~~799.5932 0.00 PO 0.00 ~~403,~~402,944.2186 ~~459~~457.6936 0.00 M-1 0.00 5,~~091~~088,~~916~~187.7657 33,~~399~~432.5904 0.00 M-2 0.00 2,~~404~~402,~~460~~699.8992 15,~~771~~786.6799 0.00 M-3 0.00 1,~~414~~413,~~476~~440.6876 9,~~278~~287.0304 0.00 B-1 0.00 ~~990~~989,~~083~~358.8574 6,~~494~~500.2960 0.00 B-2 0.00 ~~707~~706,~~188~~670.5259 4,~~638~~643.6820 0.00 B-3 0.00 ~~707~~706,~~244~~726.3437 4,~~639~~643.0556 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~246~~240,~~758~~114,~~539~~205.0522 98,~~599~~217,~~678~~204.3480 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1 78,614,771.00 6865,~~424~~640,~~597~~826.9327 6160,~~267~~321.8919 2,~~722~~264,~~503~~957.7652 0.00 0.00 A-2 74,500,000.00 6462,~~843~~205,~~190~~123.1673 5857,~~061~~163.0792 2,~~580~~146,~~005~~407.3651 0.00 0.00 A-3 74,500,000.00 6462,~~843~~205,~~190~~123.1673 5857,~~061~~163.0792 2,~~580~~146,~~005~~407.3651 0.00 0.00 A-4 16,124,000.00 16,~~503~~599,~~531~~802.4707 0.00 0.00 (96,~~270~~832.6018) 0.00 A-5 28,388,890.00 28,388,890.00 0.00 0.00 0.00 0.00 IO 0.00 0.00 0.00 0.00 0.00 0.00 PO 405,576.79 403,~~861~~402.9021 ~~385~~388.9752 7368.7283 0.00 0.00 M-1 5,110,000.00 5,~~095~~091,~~592~~916.0676 3,~~675~~729.3019 0.00 0.00 0.00 M-2 2,413,000.00 2,~~406~~404,~~196~~460.4189 1,~~735~~760.5297 0.00 0.00 0.00 M-3 1,419,500.00 1,~~415~~414,~~497~~476.6468 1,~~020~~035.9693 0.00 0.00 0.00 B-1 993,600.00 990,~~798~~083.4985 ~~714~~725.6311 0.00 0.00 0.00 B-2 709,700.00 707,~~698~~188.9652 ~~510~~517.4493 0.00 0.00 0.00 B-3 709,756.08 707,~~754~~244.8234 ~~510~~517.4897 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 283,888,893.87 ~~254~~246,~~730~~758,~~800~~539.0005 ~~185~~183,~~943~~324.3365 76,~~882~~557,~~588~~841.2037 (96,~~270~~832.6018) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-1 2,~~783~~325,~~771~~278.6671 6563,~~640~~315,~~826~~547.2756 0.~~83496810~~80538996 2,~~783~~325,~~771~~278.6671 A-2 2,~~638~~203,~~066~~571.43 6260,~~205~~001,~~123~~552.7330 0.~~83496810~~80538996 2,~~638~~203,~~066~~571.43 A-3 2,~~638~~203,~~066~~571.43 6260,~~205~~001,~~123~~552.7330 0.~~83496810~~80538996 2,~~638~~203,~~066~~571.43 A-4 (96,~~270~~832.6018) 16,~~599~~696,~~802~~634.0725 1.~~02950894~~03551440 (96,~~270~~832.6018) A-5 0.00 28,388,890.00 1.00000000 0.00 IO 0.00 0.00 0.00000000 0.00 PO ~~459~~457.6936 ~~403,~~402,944.2186 0.~~99463830~~99351065 ~~459~~457.6936 M-1 3,~~675~~729.3019 5,~~091~~088,~~916~~187.7657 0.~~99646121~~99573142 3,~~675~~729.3019 M-2 1,~~735~~760.5297 2,~~404~~402,~~460~~699.8992 0.~~99646121~~99573142 1,~~735~~760.5297 M-3 1,~~020~~035.9693 1,~~414~~413,~~476~~440.6876 0.~~99646120~~99573143 1,~~020~~035.9693 B-1 ~~714~~725.6311 ~~990~~989,~~083~~358.8574 0.~~99646120~~99573142 ~~714~~725.6311 B-2 ~~510~~517.4493 ~~707~~706,~~188~~670.5259 0.~~99646121~~99573142 ~~510~~517.4493 B-3 ~~510~~517.4897 ~~707~~706,~~244~~726.3437 0.~~99646112~~99573134 ~~510~~517.4897 R 0.00 0.00 0.00000000 0.00 Totals 76,~~972~~644,~~260~~333.9485 ~~246~~240,~~758~~114,~~539~~205.0522 0.~~86920815~~84580345 76,~~972~~644,~~260~~333.9485

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 78,614,771.00 ~~870~~834.~~37839149~~96810377 0.~~77934324~~76730097 3428.~~63094436~~81083912 0.00000000 A-2 74,500,000.00 ~~870~~834.~~37839141~~96810376 0.~~77934322~~76730094 3428.~~63094443~~81083906 0.00000000 A-3 74,500,000.00 ~~870~~834.~~37839141~~96810376 0.~~77934322~~76730094 3428.~~63094443~~81083906 0.00000000 A-4 16,124,000.00 ~~1023~~1029.~~53829509~~50893513 0.00000000 0.00000000 (56.~~97064004~~00546887) A-5 28,388,890.00 1000.00000000 0.00000000 0.00000000 0.00000000 IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PO 405,576.79 ~~995~~994.~~77172550~~63830265 0.~~95165702~~95794436 0.~~18176583~~16970892 0.00000000 M-1 5,110,000.00 ~~997~~996.~~18044227~~46120548 0.~~71923679~~72978278 0.00000000 0.00000000 M-2 2,413,000.00 ~~997~~996.~~18044343~~46120597 0.~~71923746~~72978450 0.00000000 0.00000000 M-3 1,419,500.00 ~~997~~996.~~18044382~~46120465 0.~~71923917~~72978514 0.00000000 0.00000000 B-1 993,600.00 ~~997~~996.~~18044485~~46120169 0.~~71923309~~72978060 0.00000000 0.00000000 B-2 709,700.00 ~~997~~996.~~18044244~~46120896 0.~~71923348~~72978723 0.00000000 0.00000000 B-3 709,756.08 ~~997~~996.~~18035526~~46112225 0.~~71923301~~72978593 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 3529.~~41028772~~57814009 ~~834~~805.~~96810377~~38996367 0.~~83496810~~80538996 3529.~~41028772~~57814009 A-2 0.00000000 3529.~~41028765~~57814000 ~~834~~805.~~96810376~~38996376 0.~~83496810~~80538996 3529.~~41028765~~57814000 A-3 0.00000000 3529.~~41028765~~57814000 ~~834~~805.~~96810376~~38996376 0.~~83496810~~80538996 3529.~~41028765~~57814000 A-4 0.00000000 (56.~~97064004~~00546887) 1,~~029~~035.~~50893513~~51440399 1.~~02950894~~03551440 (56.~~97064004~~00546887) A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO 0.00000000 1.~~13342285~~12767794 ~~994~~993.~~63830265~~51064936 0.~~99463830~~99351065 1.~~13342285~~12767794 M-1 0.00000000 0.~~71923679~~72978278 ~~996~~995.~~46120548~~73142270 0.~~99646121~~99573142 0.~~71923679~~72978278 M-2 0.00000000 0.~~71923746~~72978450 ~~996~~995.~~46120597~~73142147 0.~~99646121~~99573142 0.~~71923746~~72978450 M-3 0.00000000 0.~~71923917~~72978514 ~~996~~995.~~46120465~~73142656 0.~~99646120~~99573143 0.~~71923917~~72978514 B-1 0.00000000 0.~~71923309~~72978060 ~~996~~995.~~46120169~~73142110 0.~~99646120~~99573142 0.~~71923309~~72978060 B-2 0.00000000 0.~~71923348~~72978723 ~~996~~995.~~46120896~~73142173 0.~~99646121~~99573142 0.~~71923348~~72978723 B-3 0.00000000 0.~~71923301~~72978593 ~~996~~995.~~46112225~~73133632 0.~~99646112~~99573134 0.~~71923301~~72978593 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-1 78,614,771.00 7.00000% 6865,~~424~~640,~~597~~826.9327 ~~399~~382,~~143~~904.4982 0.00 0.00 A-2 74,500,000.00 6.75000% 6462,~~843~~205,~~190~~123.1673 ~~364~~349,~~742~~903.9482 0.00 0.00 A-3 74,500,000.00 7.25000% 6462,~~843~~205,~~190~~123.1673 ~~391~~375,~~760~~822.9462 0.00 0.00 A-4 16,124,000.00 7.00000% 16,~~503~~599,~~531~~802.4707 96,~~270~~832.6018 0.00 0.00 A-5 28,388,890.00 7.00000% 28,388,890.00 165,601.86 0.00 0.00 IO 0.00 0.~~69664~~67952% ~~247~~239,~~778~~813,~~507~~642.8702 ~~143~~135,~~843~~799.5932 0.00 0.00 PO 405,576.79 0.00000% 403,~~861~~402.9021 0.00 0.00 0.00 M-1 5,110,000.00 7.00000% 5,~~095~~091,~~592~~916.0676 29,~~724~~702.2985 0.00 0.00 M-2 2,413,000.00 7.00000% 2,~~406~~404,~~196~~460.4189 14,~~036~~026.1502 0.00 0.00 M-3 1,419,500.00 7.00000% 1,~~415~~414,~~497~~476.6468 8,~~257~~251.0711 0.00 0.00 B-1 993,600.00 7.00000% 990,~~798~~083.4985 5,~~779~~775.6649 0.00 0.00 B-2 709,700.00 7.00000% 707,~~698~~188.9652 4,~~128~~125.2427 0.00 0.00 B-3 709,756.08 7.00000% 707,~~754~~244.8234 4,~~128~~125.5759 0.00 0.00 R 100.00 7.00000% 0.00 0.00 0.00 0.00 Totals 283,888,893.87 1,~~627~~572,~~417~~870.4095 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A-1 0.00 0.00 ~~399~~382,~~143~~904.4982 0.00 6563,~~640~~315,~~826~~547.2756 A-2 0.00 0.00 ~~364~~349,~~742~~903.9482 0.00 6260,~~205~~001,~~123~~552.7330 A-3 0.00 0.00 ~~391~~375,~~760~~822.9462 0.00 6260,~~205~~001,~~123~~552.7330 A-4 0.00 0.00 96,~~270~~832.6018 0.00 16,~~599~~696,~~802~~634.0725 A-5 0.00 0.00 165,601.86 0.00 28,388,890.00 IO 0.00 0.00 ~~143~~135,~~843~~799.5932 0.00 ~~239~~233,~~813~~176,~~642~~651.0274 PO 0.00 0.00 0.00 0.00 ~~403,~~402,944.2186 M-1 0.00 0.00 29,~~724~~702.2985 0.00 5,~~091~~088,~~916~~187.7657 M-2 0.00 0.00 14,~~036~~026.1502 0.00 2,~~404~~402,~~460~~699.8992 M-3 0.00 0.00 8,~~257~~251.0711 0.00 1,~~414~~413,~~476~~440.6876 B-1 0.00 0.00 5,~~779~~775.6649 0.00 ~~990~~989,~~083~~358.8574 B-2 0.00 0.00 4,~~128~~125.2427 0.00 ~~707~~706,~~188~~670.5259 B-3 0.00 0.00 4,~~128~~125.5759 0.00 ~~707~~706,~~244~~726.3437 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~627~~572,~~417~~870.4095 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-1 78,614,771.00 7.00000% ~~870~~834.~~37839149~~96810377 54.~~07720731~~87064727 0.00000000 0.00000000 A-2 74,500,000.00 6.75000% ~~870~~834.~~37839141~~96810376 4.~~89587839~~69669557 0.00000000 0.00000000 A-3 74,500,000.00 7.25000% ~~870~~834.~~37839141~~96810376 5.~~25853611~~04459893 0.00000000 0.00000000 A-4 16,124,000.00 7.00000% ~~1023~~1029.~~53829509~~50893513 56.~~97064004~~00546887 0.00000000 0.00000000 A-5 28,388,890.00 7.00000% 1000.00000000 5.83333339 0.00000000 0.00000000 IO 0.00 0.~~69664~~67952% ~~894~~866.~~80128049~~03780047 0.~~51946163~~49041140 0.00000000 0.00000000 PO 405,576.79 0.00000% ~~995~~994.~~77172550~~63830265 0.00000000 0.00000000 0.00000000 M-1 5,110,000.00 7.00000% ~~997~~996.~~18044227~~46120548 5.~~81688650~~81269080 0.00000000 0.00000000 M-2 2,413,000.00 7.00000% ~~997~~996.~~18044343~~46120597 5.~~81688769~~81268960 0.00000000 0.00000000 M-3 1,419,500.00 7.00000% ~~997~~996.~~18044382~~46120465 5.~~81688623~~81268757 0.00000000 0.00000000 B-1 993,600.00 7.00000% ~~997~~996.~~18044485~~46120169 5.~~81688808~~81269122 0.00000000 0.00000000 B-2 709,700.00 7.00000% ~~997~~996.~~18044244~~46120896 5.~~81688037~~81269551 0.00000000 0.00000000 B-3 709,756.08 7.00000% ~~997~~996.~~18035526~~46112225 5.~~81688571~~81268709 0.00000000 0.00000000 R 100.00 7.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A-1 0.00000000 0.00000000 54.~~07720731~~87064727 0.00000000 ~~834~~805.~~96810377~~38996367 A-2 0.00000000 0.00000000 4.~~89587839~~69669557 0.00000000 ~~834~~805.~~96810376~~38996376 A-3 0.00000000 0.00000000 5.~~25853611~~04459893 0.00000000 ~~834~~805.~~96810376~~38996376 A-4 0.00000000 0.00000000 56.~~97064004~~00546887 0.00000000 ~~1029~~1035.~~50893513~~51440399 A-5 0.00000000 0.00000000 5.83333339 0.00000000 1000.00000000 IO 0.00000000 0.00000000 0.~~51946163~~49041140 0.00000000 ~~866~~842.~~03780047~~06967082 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~994~~993.~~63830265~~51064936 M-1 0.00000000 0.00000000 5.~~81688650~~81269080 0.00000000 ~~996~~995.~~46120548~~73142270 M-2 0.00000000 0.00000000 5.~~81688769~~81268960 0.00000000 ~~996~~995.~~46120597~~73142147 M-3 0.00000000 0.00000000 5.~~81688623~~81268757 0.00000000 ~~996~~995.~~46120465~~73142656 B-1 0.00000000 0.00000000 5.~~81688808~~81269122 0.00000000 ~~996~~995.~~46120169~~73142110 B-2 0.00000000 0.00000000 5.~~81688037~~81269551 0.00000000 ~~996~~995.~~46120896~~73142173 B-3 0.00000000 0.00000000 5.~~81688571~~81268709 0.00000000 ~~996~~995.~~46112225~~73133632 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 98,~~599~~256,~~678~~448.3375 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 2112,~~809~~164.2009 Realized Losses 0.00 Total Deposits 98,~~621~~268,~~487~~612.5384 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 5351,~~068~~408.9204 Payment of Interest and Principal 98,~~599~~217,~~678~~204.3380 Total Withdrawals (Pool Distribution Amount) 98,~~652~~268,~~747~~612.2584 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 5351,~~068~~408.9204 Trustee Fee - Wells Fargo Minnesota Bank, NA 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 5351,~~068~~408.9204

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 74 0 0 0 74 21,~~688~~359,~~944~~522.4076 0.00 0.00 0.00 21,~~688~~359,~~944~~522.4076 60 Days 10 0 0 0 10 ~~309,018~~0.6700 0.00 0.00 0.00 ~~309,018~~0.6700 90 Days 01 0 0 0 01 0309,018.0067 0.00 0.00 0.00 0309,018.0067 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 85 0 0 0 85 21,~~997~~668,~~963~~541.0743 0.00 0.00 0.00 21,~~997~~668,~~963~~541.0743 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~098901~~643087% 0.000000% 0.000000% 0.000000% 10.~~098901~~643087% 10.~~089138~~565889% 0.000000% 0.000000% 0.000000% 10.~~089138~~565889% 60 Days 0.~~156986~~000000% 0.000000% 0.000000% 0.000000% 0.~~156986~~000000% 0.~~125166~~000000% 0.000000% 0.000000% 0.000000% 0.~~125166~~000000% 90 Days 0.~~000000~~160772% 0.000000% 0.000000% 0.000000% 0.~~000000~~160772% 0.~~000000~~128626% 0.000000% 0.000000% 0.000000% 0.~~000000~~128626% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~255887~~803859% 0.000000% 0.000000% 0.000000% 10.~~255887~~803859% 10.~~214303~~694515% 0.000000% 0.000000% 0.000000% 10.~~214303~~694515%

OTHER INFORMATION Current Period Realized Loss - Includes Interest Shortfall 0.00 Cumulative Realized Losses - Includes Interest Shortfall 0.00 Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2112,~~809~~164.2009

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Next Original $ Original % Current $ Current % Class% Prepayment% Class A 11,355,556.08 4.00000011% 11,~~315~~307,~~371~~083.0495 4.~~58560465~~70904416% 95.~~414395~~290956% 100.000000% Class M-1 6,245,556.08 2.20000015% 6,~~223~~218,~~454~~896.2838 2.~~52208264~~58997437% 2.~~063522~~119070% 0.000000% Class M-2 3,832,556.08 1.35001973% 3,~~818~~816,~~993~~196.3946 1.~~54766413~~58932557% 01.~~974419~~000649% 0.000000% Class M-3 2,413,056.08 0.85000017% 2,~~404~~402,~~516~~755.7170 01.~~97444114~~00067203% 0.~~573223~~588654% 0.000000% Class B-1 1,419,456.08 0.50000409% 1,~~414~~413,~~432~~396.8696 0.~~57320523~~58863529% 0.~~401236~~412037% 0.000000% Class B-2 709,756.08 0.25001192% ~~707~~706,~~244~~726.3437 0.~~28661393~~29432926% 0.~~286591~~294306% 0.000000% Class B-3 0.00 0.00000000% 0.00 0.00000000% 0.~~286614~~294329% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 113,000.00 0.03980430% 113,000.00 0.~~04579375~~04706094% Fraud 2,838,888.94 1.00000000% 2,838,888.94 1.~~15047242~~18230778% Special Hazard 2,656,654.91 0.93580797% 2,656,654.91 1.~~07662127~~10641305% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 7.~~916528~~898956% Weighted Average Net Coupon 7.~~666528~~648955% Weighted Average Pass-Through Rate 07.~~000000~~648955% Weighted Average Maturity(Stepdown Calculation ) ~~352~~351 Beginning Scheduled Collateral Loan Count ~~657~~637 Number Of Loans Paid In Full 2015 Ending Scheduled Collateral Loan Count ~~637~~622 Beginning Scheduled Collateral Balance ~~254~~246,~~730~~758,~~800~~539.0107 Ending Scheduled Collateral Balance ~~246~~240,~~758~~114,~~539~~205.0723 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2001 ~~246~~240,~~887~~245,~~504~~423.2884 Monthly P &I Constant 1,~~864~~805,~~310~~091.8466 Class A Optimal Amount 98,~~524~~142,~~997~~454.3402 Ending Scheduled Balance for Premium Loans ~~246~~240,~~758~~114,~~539~~205.0723 Scheduled Principal ~~183~~180,~~824~~812.5367 Unscheduled Principal 76,~~788~~463,~~436~~521.4117

Senior Percentage 95.~~54764490~~40688650% Senior Accelerated Distribution ~~Percentage~~Percentag 100% Subordinate Prepayment Distribution ~~Percentage~~Perce 0.00%

Filing Compare · GMACM MORTGAGE LOAN TRUST MORT PASS THR CERT SERIES 2001-J1