8-K 1 gmc01c1.txt SEPT. 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 : September 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 September 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 GMAC Commercial Mortgage Securities Inc., Series 2001-C1, relating to the September 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: September 17, 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 September 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: 09/17/2001 Record Date: 08/31/2001 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 - 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 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 ~~108~~107,~~118~~639,~~417~~079.4263 ~~479~~482,~~337~~526.7919 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.~~898443~~898440% 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 ~~862~~861,~~341~~861,~~201~~863.4263 ~~479~~482,~~337~~526.7919

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current Distribution Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level(1) A-1 361849QD7 ~~539~~537,~~510~~119.9001 0.00 0.00 1,~~018~~019,~~848~~645.6920 107,~~639~~156,~~079~~553.6344 24.0608% A-2 361849QE5 2,946,068.17 0.00 0.00 2,946,068.17 546,834,000.00 24.0608% B 361849QF2 228,141.79 0.00 0.00 228,141.79 41,045,000.00 19.3031% C 361849QG0 185,971.96 0.00 0.00 185,971.96 32,404,000.00 15.5455% D 361849QH8 75,973.06 0.00 0.00 75,973.06 12,961,000.00 14.04% E 361849QL9 105,794.64 0.00 0.00 105,794.64 17,282,000.00 12.0304% F 361849QM7 80,947.69 0.00 0.00 80,947.69 12,962,000.00 10.53% G 361849QN5 85,309.7674 0.00 0.00 85,309.7674 12,961,000.00 9.0203% H 361849QP0 129,615.00 0.00 0.00 129,615.00 25,923,000.00 6.02% J 361849QQ8 32,400.00 0.00 0.00 32,400.00 6,480,000.00 5.2627% K 361849QR6 32,400.00 0.00 0.00 32,400.00 6,480,000.00 4.51% L 361849QS4 64,805.00 0.00 0.00 64,805.00 12,961,000.00 3.01% M 361849QT2 21,600.00 0.00 0.00 21,600.00 4,320,000.00 2.51% N 361849QU9 21,600.00 0.00 0.00 21,600.00 4,320,000.00 2.01% O 361849QV7 21,600.00 0.00 0.00 21,600.00 4,320,000.00 1.5051% P 361849QW5 64,848.92 0.00 0.00 64,848.92 12,969,784.00 0.00% R-I 361849QX3 0.0001 0.00 0.00 0.0001 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,~~636~~634,~~586~~194.8999 0.00 0.00 5,~~115~~116,~~924~~721.6818 861,~~861~~379,~~863~~337.6344

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 361849QJ4 0.~~615891~~615170% 864,117,784.00 ~~862~~861,~~341~~861,~~201~~863.4263 X-2 361849QK1 1.~~298169~~298167% 551,654,000.00 551,654,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 361849QJ4 ~~442~~441,~~590~~826.2431 0.00 ~~442~~441,~~590~~826.2431 861,~~861~~379,~~863~~337.6344 X-2 361849QK1 596,782.~~783.41~~49 0.00 596,~~783~~782.4149 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 ~~983~~979.~~83381792~~47203813 4.~~36177979~~39079294 4.~~90933072~~88756549 0.00000000 0.00000000 ~~979~~975.~~47203813~~08124519 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.~~58203534~~58203379 0.00000000 0.00000000 1,000.00000000 H 361849QP0 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 J 361849QQ8 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 K 361849QR6 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 361849QS4 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 361849QT2 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 361849QU9 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 O 361849QV7 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 P 361849QW5 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 R-I 361849QX3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 361849QY1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 361849QZ8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount X-1 361849QJ4 997.~~94405044~~38933695 0.~~51218740~~51130334 0.00000000 ~~997~~996.~~38933695~~83093369 X-2 361849QK1 1,000.00000000 1.~~08180746~~08180579 0.00000000 1,000.00000000

Reconciliation Detail Advanced Summary P & I Advances Outstanding 0.00 Servicing Advances Outstanding 014,155.0003 Reimbursement for Interest on ~~P & I 0.00 Advances paid from general collections Reimbursement for Interest on~~ Servicing 0.00 Advances paid from general collections

Servicing Fee Summary Current Period Accrued Master Servicing Fees 52,~~781~~751.6114 Less Master Servicing Fees on Delinquent Payments 1229,~~919~~999.2924 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 2312,~~288~~919.1129 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 6335,~~150~~671.4319

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Shortfall Interest Interest Adjustment A-1 ~~539~~537,~~510~~119.9001 0.00 ~~539~~537,~~510~~119.9001 0.00 A-2 2,946,068.17 0.00 2,946,068.17 0.00 X-1 ~~442~~441,~~590~~826.2431 0.00 ~~442~~441,~~590~~826.2431 0.00 X-2 596,~~783~~782.4149 0.00 596,~~783~~782.4149 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 85,309.7674 0.00 85,309.7674 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,~~675~~672,~~960~~803.5478 0.00 5,~~675~~672,~~960~~803.5478 0.00

Additional Total Unpaid Trust Fund Interest Interest Distributable Class Expenses Distribution Distribution Certificate Int. A-1 0.00 ~~539~~537,~~510~~119.9001 ~~539~~537,~~510~~119.9001 0.00 A-2 0.00 2,946,068.17 2,946,068.17 0.00 X-1 0.00 ~~442~~441,~~590~~826.2431 ~~442~~441,~~590~~826.2431 0.00 X-2 0.00 596,~~783~~782.4149 596,~~783~~782.4149 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 85,309.7674 85,309.7674 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,~~675~~672,~~960~~803.5478 5,~~675~~672,~~960~~803.5478 0.00

Other Required Information Available Distribution Amount (1) 6,155,~~298~~329.3398 Aggregate Number of Outstanding Loans 101 Aggregate Stated Principal Balance of Loans before Distributions ~~862~~861,~~341~~861,~~202~~864.2041 Aggregate Stated Principal Balance of Loans after Distributions 861,~~861~~379,~~864~~338.4122 Percentage of Cut-off Date Principal Balance after Distributions 99.7468% Aggregate Amount of Servicing Fee 6335,~~150~~671.4319 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~868~~867.4137 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 ~~825~~823,~~089~~799.4266 0.10 ~~112~~111 8.1000 1.460000 1,000,000.00 to 1,999,999.99 9 14,~~719~~709,~~658~~431.2108 1.71 ~~113~~112 7.~~8562~~8561 1.~~376053~~376067 2,000,000.00 to 2,999,999.99 16 38,~~525~~502,~~768~~160.3516 4.47 ~~113~~112 7.8361 1.~~343483~~343489 3,000,000.00 to 3,999,999.99 14 49,~~944~~912,~~807~~985.6588 5.79 ~~113~~112 7.7889 1.~~362619~~362604 4,000,000.00 to 4,999,999.99 5 23,~~422~~414,~~977~~073.2340 2.72 ~~114~~113 7.8775 1.~~237062~~237055 5,000,000.00 to 5,999,999.99 10 54,~~241~~208,~~001~~063.5049 6.29 ~~113~~112 7.~~7153~~7152 1.~~346997~~346991 6,000,000.00 to 6,999,999.99 7 44,~~603~~584,~~698~~429.5680 5.18 ~~113~~112 7.8390 1.~~305020~~305013 7,000,000.00 to 7,999,999.99 6 44,~~847~~821,~~510~~461.4291 5.20 ~~114~~113 7.7726 1.~~333158~~333145 8,000,000.00 to 8,999,999.99 4 35,~~095~~077,~~054~~681.5552 4.07 ~~115~~114 7.~~4876~~4875 1.~~377508~~377477 9,000,000.00 to 9,999,999.99 3 29,~~483~~468,~~405~~683.6714 3.42 ~~114~~113 7.8611 1.~~344688~~344686 10,000,000.00 to 11,999,999.99 7 75,~~865~~821,~~208~~354.2081 8.80 ~~110~~109 7.7699 1.~~337726~~337725 12,000,000.00 to 13,999,999.99 2 26,~~663~~645,~~741~~277.0687 3.09 ~~113~~112 7.9519 1.~~523549~~523507 14,000,000.00 to 16,999,999.99 3 45,~~965~~934,~~323~~371.1898 5.33 ~~114~~113 7.5972 1.~~326113~~326125 17,000,000.00 to 19,999,999.99 5 92,~~192~~140,~~180~~003.8273 10.70 ~~114~~113 7.~~4853~~4854 1.262424 20,000,000.00 to 24,999,999.99 4 9190,~~004~~960,~~729~~258.2893 10.56 ~~113~~112 7.9514 1.~~337360~~337362 25,000,000.00 and Greater 5 194,~~461~~355,~~710~~300.3186 22.56 ~~113~~112 7.~~5993~~5994 1.264574 Totals 101 861,~~861~~379,~~864~~338.4122 100.00 ~~113~~112 7.7172 1.~~318504~~318498

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 6 36,~~707~~686,~~237~~197.2432 4.26 ~~114~~113 7.6865 1.~~321063~~321046 Alaska 1 5,~~532~~529,~~654~~579.3668 0.64 ~~115~~114 7.5000 1.350000 Arizona 1 40,~~591~~568,~~730~~411.4837 4.71 ~~116~~115 7.3750 1.240000 California 14 148,~~767~~679,~~069~~168.7317 17.26 ~~112~~111 7.7469 1.~~372124~~372114 Colorado 2 17,~~435~~426,~~524~~380.4852 2.02 ~~114~~113 7.7057 1.435807 Florida 8 43,~~538~~510,~~492~~634.4188 5.05 ~~113~~112 8.0000 1.~~335160~~335150 Georgia 3 38,~~554~~532,~~071~~665.1937 4.47 ~~113~~112 7.5643 1.~~304058~~304059 Idaho 1 9,~~871~~866,~~473~~509.1637 1.15 ~~115~~114 7.8000 1.250000 Kansas 1 9,~~641~~636,~~467~~878.3100 1.12 ~~111~~110 8.0800 1.250000 Kentucky 1 3,~~139~~137,~~351~~433.2641 0.36 ~~115~~114 7.2000 1.320000 Louisiana 5 53,~~268~~242,~~287~~234.5225 6.18 ~~114~~113 7.~~6777~~6776 1.~~347286~~347264 Maine 2 10,~~152~~146,~~412~~801.2406 1.18 ~~113~~112 7.5812 1.278047 Maryland 5 26,~~369~~354,~~466~~875.8931 3.06 ~~113~~112 7.9015 1.~~393647~~393644 Massachusetts 1 14,~~685~~671,~~607~~680.8905 1.70 ~~115~~114 7.6000 1.230000 Michigan 4 65,~~274~~241,~~665~~871.4387 7.57 ~~112~~111 7.8977 1.308771 Minnesota 1 23,~~890~~878,~~732~~429.3552 2.77 ~~113~~112 7.8000 1.280000 Nevada 9 66,~~221~~185,~~569~~226.7002 7.68 ~~114~~113 7.5779 1.302384 New York 12 47,~~920~~895,~~567~~018.4814 5.56 ~~112~~111 7.8903 1.~~293671~~293661 North Carolina 5 38,~~770~~749,~~607~~990.0994 4.50 ~~114~~113 7.7022 1.~~274947~~274948 Ohio 3 4,~~953~~949,~~206~~433.0028 0.57 ~~112~~111 7.~~6669~~6668 1.~~292410~~292402 Oklahoma 3 12,~~828~~822,~~430~~162.0544 1.49 ~~113~~112 7.9580 1.~~257370~~257371 Pennsylvania 7 28,~~263~~243,~~360~~584.9289 3.28 ~~113~~112 7.7705 1.~~384366~~384367 South Carolina 1 46,~~177~~152,~~829~~261.5944 5.36 ~~113~~112 7.5800 1.280000 Tennessee 1 ~~825~~823,~~089~~799.4266 0.10 ~~112~~111 8.1000 1.460000 Texas 7 37,~~428~~406,~~489~~732.2014 4.34 ~~113~~112 7.6491 1.~~338659~~338662 Virginia 5 22,~~143~~137,~~062~~367.3611 2.57 ~~113~~112 7.6817 1.~~240672~~240661 Washington 1 3,~~832~~830,~~895~~642.3451 0.44 ~~114~~113 7.3700 1.210000 Wisconsin 1 5,~~076~~073,~~513~~369.3250 0.59 ~~114~~113 7.2000 1.290000 Totals 111 861,~~861~~379,~~864~~338.4122 100.00 ~~113~~112 7.7172 1.~~318504~~318498

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 ~~116~~115 6.9000 1.330000 7.0001% to 7.2500% 8 71,~~632~~587,~~170~~846.1491 8.31 ~~115~~114 7.1805 1.281673 7.2501% to 7.5000% 13 138,~~652~~579,~~801~~285.8735 16.09 ~~115~~114 7.4186 1.~~258675~~258673 7.5001% to 7.7500% 32 276,~~677~~514,~~834~~823.9871 32.10 ~~114~~113 7.6475 1.~~319607~~319608 7.7501% to 8.0000% 22 197,~~133~~029,~~864~~930.9754 22.87 ~~113~~112 7.8613 1.~~296289~~296283 8.0001% to 8.2500% 17 137,~~170~~092,~~419~~594.74 15.92 ~~111~~110 8.~~1134~~1133 1.~~402319~~402303 8.2501% to 8.5000% 6 24,~~910~~896,~~963~~041.2915 2.89 ~~112~~111 8.3392 1.~~414175~~414147 8.5001% or greater 2 6,~~783~~778,~~809~~815.4282 0.79 ~~108~~107 8.9281 1.~~469600~~469601 Totals 101 861,~~861~~379,~~864~~338.4122 100.00 ~~113~~112 7.7172 1.~~318504~~318498

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~101~~100 ~~861~~855,~~861~~938,~~864~~235.4169 ~~100~~99.0037 ~~113~~112 7.~~7172~~7095 1.~~318504~~317726 13 to 24 months 01 05,441,102.0053 0.0063 0107 08.~~0000~~9375 01.~~000000~~440000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 101 861,~~861~~379,~~864~~338.4122 100.00 ~~113~~112 7.7172 1.~~318504~~318498

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 0.58 ~~114~~113 7.5000 1.160000 1.20 to 1.29 46 490,~~323~~056,~~502~~781.4509 56.89 ~~113~~112 7.6827 1.~~255189~~255190 1.30 to 1.39 36 243,~~343~~207,~~284~~537.5140 28.23 ~~113~~112 7.6537 1.331798 1.40 to 1.49 7 54,~~935~~905,~~673~~581.3612 6.37 ~~114~~113 7.9745 1.~~445537~~445538 1.50 to 1.59 5 34,~~023~~001,~~003~~100.3180 3.95 ~~113~~112 7.~~9624~~9623 1.~~539119~~539117 1.60 to 1.69 3 15,~~501~~489,~~954~~198.4744 1.80 ~~115~~114 7.8675 1.~~672307~~672306 1.70 and greater 3 18,~~774~~759,~~446~~139.3137 2.18 ~~113~~112 8.1804 1.~~777981~~777980 Totals 101 861,~~861~~379,~~864~~338.4122 100.00 ~~113~~112 7.7172 1.~~318504~~318498

Property Type (3) Property # of Scheduled % of Weighted Type Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 17 87,~~447~~390,~~342~~719.4165 10.15 ~~112~~111 7.8283 1.~~280307~~280299 Lodging 7 68,~~387~~339,~~836~~712.3668 7.93 ~~114~~113 8.1631 1.~~582998~~582979 Mobile Home Park 3 24,~~193~~176,~~246~~268.0900 2.81 ~~114~~113 7.2663 1.~~313278~~313277 Multi-Family 33 245,~~273~~131,~~688~~854.0558 28.46 ~~114~~113 7.4350 1.~~266930~~266931 Office 18 192,~~316~~218,~~512~~152.0625 22.3132 ~~113~~112 7.8210 1.333497 Retail 31 235,~~444~~328,~~194~~124.8478 27.32 ~~112~~111 7.8017 1.~~293708~~293705 Self Storage 2 8,~~799~~794,~~044~~506.6028 1.02 ~~115~~114 7.7265 1.~~430167~~430166 Totals 111 861,~~861~~379,~~864~~338.4122 100.00 ~~113~~112 7.7172 1.~~318504~~318498

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 90 months or less 1 10,~~454~~449,~~473~~464.3357 1.21 8988 8.0100 1.240000 91 to 110 months 510 3291,~~244~~629,~~396~~638.7669 310.7464 ~~110~~109 8.~~2804~~0558 1.~~361469~~289320 111 months or greater 9590 ~~819~~759,~~162~~300,~~994~~234.3296 9588.0515 ~~114~~113 7.~~6913~~6724 1.~~317814~~323099 Totals 101 861,~~861~~379,~~864~~338.4122 100.00 ~~113~~112 7.7172 1.~~318504~~318498

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 01 0823,799.0066 0.0010 0111 08.~~0000~~1000 01.~~000000~~460000 231 to 250 months 10 ~~825,089~~0.4200 0.1000 ~~112~~0 80.~~1000~~0000 10.~~460000~~000000 251 to 290 months 3 9 37,~~379~~130,~~806~~494.1786 14.0931 ~~109~~110 8.~~6713~~3165 1.~~433732~~434340 291 to 310 months 1610 8759,~~692~~855,~~002~~687.2576 106.1795 113 7.~~9461~~8299 1.~~479355~~500147 311 to 330 months 12 413,~~960~~860,000.00 01.5861 114 7.~~5000~~1147 1.~~160000~~269163 331 and greater 8079 ~~759~~749,~~004~~709,~~966~~355.5794 8887.0704 ~~113~~112 7.~~6800~~6893 1.~~299378~~299015 Totals 101 861,~~861~~379,~~864~~338.4122 100.00 ~~113~~112 7.7172 1.~~318504~~318498

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 101 861,~~861~~379,~~864~~338.4122 100.00 ~~113~~112 7.7172 1.~~318504~~318498 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 101 861,~~861~~379,~~864~~338.4122 100.00 ~~113~~112 7.7172 1.~~318504~~318498 (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,~~578~~412.7696 25,~~402~~568.3515 7.580% 991090295 2 MF Phoenix AZ 257,~~932~~785.8468 23,~~171~~319.9511 7.375% 991090274 3 OF Grand Rapids MI 267,~~680~~541.9880 20,~~854~~993.0321 7.750% 11030696 4 IN Various NY 244,~~561~~436.0800 18,~~574~~699.5765 7.820% 991090292 5 MF Norcross GA 201,~~472~~358.1621 17,~~715~~829.3833 7.470% 991090301 6 LO Los Angeles CA 168,~~896~~818.1669 11,~~217~~295.8734 8.020% 991090273 7 OF Edina MN 160,~~548~~466.1709 12,~~220~~302.7583 7.800% 991090285 8 RT Mandeville LA 148,~~616~~541.2477 1011,~~975~~049.3885 7.880% 991090307 9 OF Livonia MI 145,~~354~~286.6443 9,~~754~~822.1233 8.120% 991090302 10 MF North Las Vegas NV 130,~~552~~486.3552 9,~~864~~930.4528 7.750% 991090277 11 MH Las Vegas NV 115,~~283~~211.8687 11,~~692~~764.6059 7.150% 991090297 12 MF Elk Grove CA 115,~~475~~405.1923 11,~~204~~274.9591 7.250% 11030196 13 RT Delray Beach FL 122,~~330~~269.5164 89,~~969~~030.8774 7.880% 991090272 14 MF Apex NC 110,~~934~~870.8853 10,~~112~~176.2257 7.390% 11029874 15 OF Irvine CA 110,~~242~~182.6277 9,~~206~~266.4328 7.550% 11030024 16 IN Worcester MA 96,~~199~~109.7014 13,~~837~~927.2884 7.600% 991090268 17 OF Dallas TX 94,~~463~~412.7598 7,~~706~~757.3108 7.650% 11029656 18 LO Milpitas CA 95,~~309~~229.7470 11,~~352~~432.0913 8.188% 991090309 19 MF Los Angeles CA 87,~~395~~349.5517 67,~~984~~031.6806 7.710% 991090269 20 RT Hoover AL 78,~~700~~661.1943 5,~~689~~728.8460 7.910% 11027111 21 IN Los Angeles CA 79,~~382~~316.7555 9,~~317~~384.8909 8.250% 991090288 22 OF Lower Providence T PA 70,~~413~~373.0093 6,~~025~~064.4249 7.530% 11030388 23 MF Mesquite TX 68,~~178~~138.9008 6,~~485~~525.1799 7.310% 991090300 24 RT Santa Clarita CA 68,~~831~~793.0176 5,~~721~~758.7297 7.560% 11028778 25 RT Ontario CA 72,~~144~~109.0473 45,~~974~~008.4576 8.010% 991090276 26 OF Glen Burnie MD 70,~~239~~203.8291 5,~~346~~382.5849 7.800% 991090280 27 RT Fort Collins CO 66,~~229~~195.6758 5,~~135~~169.3443 7.710% 991090270 28 OF Boise ID 66,~~336~~303.5139 4,~~930~~963.6779 7.800% 991090310 29 RT Topeka KS 67,~~114~~083.9019 4,~~557~~589.6031 8.080% 11030440 30 LO Metairie LA 60,~~987~~934.8827 7,~~880~~934.4405 7.900% 991090284 31 MF Lake Charles LA 52,880.83 0.00 6.900% 991090265 32 OF Bowie MD 59,~~175~~146.4147 4,~~238~~267.0701 7.930% 991090311 33 MF Montrose CA 53,~~352~~320.2530 5,~~140~~171.0297 7.220% 11029799 34 RT Falmouth ME 52,~~272~~244.6327 4,~~323~~351.3672 7.620% 11028065 35 RT Mandeville LA 52,~~464~~438.6326 3,~~936~~962.5693 7.780% 991090271 36 RT Westminster CO 49,~~523~~497.6749 3,~~948~~974.3553 7.700% 991090264 37 RT Raleigh NC 53,~~059~~037.6831 3,~~107~~129.3370 8.360% 991090281 38 MF Birmingham AL 43,~~646~~618.2764 4,~~545~~573.9962 7.060% 11029920 39 LO Orlando FL 49,~~374~~332.2517 6,~~013~~056.9301 8.125% 991090263 40 RT Stillwater OK 47,~~172~~150.5582 3,~~107~~129.9265 8.120% 991090282 41 MF Conover NC 42,~~721~~698.9401 3,~~705~~729.9083 7.500% 991090260 42 OF Oceanside CA 45,~~319~~298.0603 3,~~014~~035.7376 8.100% 991090261 43 OF Mobile AL 45,~~040~~020.2445 2,~~785~~805.3918 8.250% 11030074 44 SS Laguna Woods CA 41,~~562~~540.6986 3,~~314~~335.0992 7.650% 11030418 45 MF Las Vegas NV 40,~~649~~628.4107 3,~~211~~232.0842 7.720% 11030533 46 RT Virginia Beach VA 38,750.00 0.00 7.500% 991090287 47 OF Centreville VA 37,~~968~~948.1508 3,~~027~~047.0613 7.700% 11030459 48 IN Harahan LA 37,~~399~~379.6336 3,~~086~~106.1744 7.625% 991090283 49 MF Montgomery AL 36,~~717~~697.7145 3,~~137~~157.5278 7.500% 991090293 50 IN Anchorage AK 35,~~751~~731.4673 3,~~054~~074.9568 7.500% 11027945 51 LO Pinellas Park FL 41,~~937~~906.2660 34,~~983~~014.3804 8.938% 991090312 52 OF Atlanta GA 37,~~521~~503.8694 2,~~584~~602.7163 8.050% 991090313 53 MF Las Vegas NV 32,~~708~~688.6602 3,~~399~~419.1983 7.050% 11029731 54 LO Erie PA 37,~~328~~298.7811 4,~~284~~315.3502 8.313% 11030518 55 RT San Diego CA 31,~~752~~733.3236 3,~~037~~056.6864 7.250% 991090279 56 MF Fitchburg WI 31,~~493~~474.7538 3,~~124~~143.4582 7.200% 11030534 57 RT Chesapeake VA 32,033.33 0.00 7.500% 11027694 58 RT Clay NY 3332,~~006~~989.3689 2,~~437~~453.0552 7.850% 991090278 59 RT Enid OK 32,~~268~~252.6885 2,~~327~~343.2609 7.900% 991090257 60 IN Las Vegas NV 33,~~644~~629.4555 2,~~094~~109.4131 8.260% 991090294 61 RT Gulf Breeze FL 27,~~996~~982.3181 1,~~984~~997.4191 7.900% 991090286 62 RT Raleigh NC 28,~~070~~058.7519 1,~~783~~795.3086 8.180% 11029408 63 MF Various PA 26,~~324~~299.8796 3,~~757~~782.1001 7.700% 11030769 64 MF Everett WA 24,~~339~~325.2504 2,~~238~~252.6283 7.370% 11029481 65 LO Lake Placid NY 27,~~224~~202.1411 3,~~055~~077.0609 8.375% 991090275 66 RT Towamencin PA 25,~~312~~299.3370 1,~~864~~877.7639 7.870% 991090267 67 IN Capitol Heights MD 25,~~186~~174.4307 1,~~808~~820.2662 7.940% 991090291 68 RT Henderson NV 24,~~271~~258.4592 1,~~877~~890.6013 7.750% 991090305 69 IN Birmingham AL 23,~~146~~124.7020 3,~~480~~502.4090 7.510% 11030545 70 MF Charlotte NC 22,~~491~~479.6891 1,~~772~~784.4219 7.710% 11030278 71 RT Radford VA 23,~~164~~152.1287 1,~~639~~650.6489 7.970% 11029188 72 RT Las Vegas NV 23,~~403~~392.8486 1,~~574~~585.1715 8.100% 991090299 73 MF Irving TX 21,~~245~~233.0938 1,~~801~~813.5526 7.550% 11027757 74 MH Scott & Orange Town PA 21,~~540~~520.6441 3,~~051~~071.3760 7.700% 11030878 75 MF Louisville KY 19,~~475~~463.8098 1,~~906~~917.0385 7.200% 991090290 76 OF Hauppauge NY 20,~~973~~964.2500 1,~~309~~319.8308 8.200% 991090296 77 MF Houston TX 19,~~625~~616.9660 1,~~359~~369.7107 8.000% 11030681 78 MF Orlando FL 17,~~360~~343.0315 2,~~610~~627.3018 7.510% 11029218 79 MF Cincinnati OH 17,~~899~~883.7953 2,~~360~~376.3965 8.000% 11030448 80 SS Las Vegas NV 17,~~010~~002.6348 1,~~194~~202.2540 7.920% 991090298 81 OF Houston TX 17,~~163~~155.5542 1,~~180~~188.5669 8.000% 11021815 82 OF Ponte Vedra Beach FL 16,~~668~~660.6239 1,~~210~~219.7902 7.900% 991090289 83 MF Athens AL 15,~~847~~839.5720 1,~~263~~271.4784 7.700% 11028690 84 MF Milford OH 14,~~826~~817.4068 1,~~387~~396.3507 7.300% 11129598 85 OF Ann Arbor MI 15,~~921~~914.9838 1,~~105~~113.6424 7.980% 991090314 86 OF Henderson NV 14,~~833~~825.3645 1,~~201~~209.6657 7.650% 991090315 87 MH Dunkirk MD 14,~~660~~646.6672 2,~~127~~141.8290 7.610% 11030982 88 RT Auburn ME 14,~~040~~032.9997 1,~~251~~259.4446 7.440% 991090316 89 RT Comstock Park MI 15,~~184~~178.5734 ~~858~~864.5578 8.430% 11029566 90 MF Lakewood CA 13,~~507~~494.3413 2,~~038~~052.8001 7.520% 11028304 91 IN Stafford VA 14,~~594~~587.7986 ~~990~~997.3023 8.120% 11029522 92 MF Longview TX 13,~~444~~433.6503 1,~~665~~676.1173 8.100% 11030238 93 MF Kissimmee FL 12,~~241~~234.0421 1,~~057~~063.0588 7.510% 11030240 94 MF Port Orange FL 12,~~216~~204.3244 1,~~836~~848.8775 7.510% 991090266 95 RT Cordele GA 12,~~273~~266.4398 ~~967~~973.4186 7.740% 11029267 96 RT San Antonio TX 12,~~550~~540.5131 1,~~416~~426.0424 8.360% 11030449 97 RT Palo Alto CA 9,~~824~~819.3919 ~~792~~797.5272 7.625% 11030357 98 MF Oklahoma City OK 8,~~511~~506.25 ~~789~~794.87 7.350% 991090258 99 RT Adelphi MD 10,~~255~~248.5107 ~~972~~979.1256 8.890% 11029131 100 RT Philadelphia PA 8,~~330~~326.8647 ~~661~~665.1352 7.710% 11023305 101 MF Morristown TN 5,~~763~~755.9300 1,~~280~~289.8376 8.100% Totals 5,~~730~~727,~~610~~422.5429 ~~479~~482,~~337~~526.8019

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,~~203~~177,~~231~~829.9459 46,~~177~~152,~~829~~261.5944 0809/05/2001 991090295 04/01/2011 04/01/2031 N 40,~~614~~591,~~902~~730.4348 40,~~591~~568,~~730~~411.4837 08/01/2001 991090274 N/A 01/01/2011 N 40,~~110~~089,~~364~~510.7572 40,~~089~~068,~~510~~517.7251 08/01/2001 11030696 N/A 11/05/2010 N 36,~~317~~299,~~956~~381.1659 36,~~299~~280,~~381~~681.5994 0708/05/2001 991090292 N/A 02/01/2011 N 31,~~320~~303,~~973~~257.3193 31,~~303~~285,~~257~~428.9360 0708/01/2001 991090301 04/01/2011 04/01/2031 N 24,~~456~~444,~~044~~826.7891 24,~~444~~433,~~826~~531.9157 08/01/2001 991090273 N/A 01/01/2011 N 23,~~902~~890,~~953~~732.1035 23,~~890~~878,~~732~~429.3552 0809/01/2001 991090285 12/01/2010 12/01/2030 N 21,~~901~~890,~~853~~878.4406 21,~~890~~879,~~878~~828.0621 08/01/2001 991090307 N/A 10/01/2010 N 20,~~788~~778,~~046~~291.0896 20,~~778~~768,~~291~~469.9663 0809/01/2001 991090302 N/A 04/01/2011 N 19,~~562~~552,~~474~~610.7025 19,~~552~~542,~~610~~679.2597 08/01/2001 991090277 N/A 02/01/2011 N 18,~~724~~712,~~199~~507.8626 18,~~712~~700,~~507~~742.2667 0809/01/2001 991090297 N/A 02/01/2011 N 18,~~496~~485,~~581~~376.7883 18,~~485~~474,~~376~~101.8392 08/01/2001 11030196 N/A 01/05/2011 N 18,~~028~~019,~~075~~105.5972 18,~~019~~010,~~105~~074.7298 0809/05/2001 991090272 N/A 02/01/2011 N 17,~~432~~422,~~692~~580.9876 17,~~422~~412,~~580~~404.7619 0809/01/2001 11029874 N/A 03/05/2011 N 16,~~956~~947,~~779~~573.8037 16,~~947~~938,~~573~~307.3709 0809/05/2001 11030024 N/A 03/05/2011 N 14,~~699~~685,~~445~~607.1789 14,~~685~~671,~~607~~680.8905 0809/05/2001 991090268 N/A 01/01/2011 N 14,~~339~~332,~~848~~141.2392 14,~~332~~324,~~141~~384.9284 0809/01/2001 11029656 01/01/2011 01/01/2026 N 13,~~518~~507,~~445~~093.8576 13,~~507~~495,~~093~~661.7663 0809/01/2001 991090309 N/A 12/01/2010 N 13,~~163~~156,~~631~~647.9830 13,~~156~~149,~~647~~616.3024 0809/01/2001 991090269 N/A 01/01/2011 N 11,~~554~~548,~~206~~516.0521 11,~~548~~542,~~516~~787.2161 08/01/2001 11027111 N/A 12/05/2010 N 11,~~174~~164,~~111~~793.0415 11,~~164~~155,~~793~~409.1506 0708/05/2001 991090288 N/A 01/01/2011 N 10,~~859~~853,~~221~~195.3492 10,~~853~~847,~~195~~131.9243 08/01/2001 11030388 N/A 01/05/2011 N 10,~~831~~824,~~121~~636.4932 10,~~824~~818,~~636~~110.3233 0708/05/2001 991090300 N/A 03/01/2011 N 10,~~573~~567,~~119~~397.5886 10,~~567~~561,~~397~~638.8689 08/01/2001 11028778 N/A 01/05/2009 N 10,~~459~~454,~~447~~473.7833 10,~~454~~449,~~473~~464.3357 0809/05/2001 991090276 N/A 01/01/2011 N 10,~~457~~452,~~541~~195.9941 10,~~452~~446,~~195~~812.4192 08/01/2001 991090280 N/A 03/01/2011 N 9,~~975~~970,~~600~~465.5420 9,~~970~~965,~~465~~295.2077 08/01/2001 991090270 N/A 03/01/2011 N 9,~~876~~871,~~403~~473.8316 9,~~871~~866,~~473~~509.1637 08/01/2001 991090310 N/A 11/01/2010 N 9,~~646~~641,~~024~~467.9131 9,~~641~~636,~~467~~878.3100 0809/01/2001 11030440 N/A 03/01/2011 N 8,~~965~~957,~~143~~263.5713 8,~~957~~949,~~263~~329.1308 08/01/2001 991090284 N/A 04/01/2011 N 8,900,000.00 8,900,000.00 08/01/2001 991090265 N/A 01/01/2011 N 8,~~665~~661,~~804~~566.5952 8,~~661~~657,~~566~~299.5251 0809/01/2001 991090311 N/A 04/01/2011 N 8,~~581~~576,~~364~~224.9290 8,~~576~~571,~~224~~052.9093 0809/01/2001 11029799 N/A 01/05/2011 N 7,~~966~~962,~~365~~042.3802 7,~~962~~957,~~042~~690.0230 0809/05/2001 11028065 N/A 03/01/2011 N 7,~~831~~827,~~191~~255.8832 7,~~827~~823,~~255~~292.3239 0809/01/2001 991090271 N/A 01/01/2011 N 7,~~469~~465,~~007~~059.6328 7,~~465~~461,~~059~~084.2875 08/01/2001 991090264 N/A 12/01/2010 N 7,~~370~~367,~~537~~429.1784 7,~~367~~364,~~429~~300.8414 0708/01/2001 991090281 N/A 03/01/2011 N 7,~~179~~174,~~319~~773.6162 7,~~174~~170,~~773~~200.6200 08/01/2001 11029920 01/01/2011 01/01/2026 N 7,~~056~~050,~~964~~950.2734 7,~~050~~044,~~950~~894.3433 0809/01/2001 991090263 N/A 12/01/2010 N 6,~~746~~743,~~432~~324.3240 6,~~743~~740,~~324~~194.4075 0809/01/2001 991090282 N/A 02/01/2011 N 6,~~615~~611,~~010~~304.7787 6,~~611~~607,~~304~~575.8704 0708/01/2001 991090260 N/A 12/01/2010 N 6,~~497~~494,~~355~~341.8411 6,~~494~~491,~~341~~305.1135 0809/01/2001 991090261 N/A 12/01/2010 N 6,~~339~~337,~~975~~189.1677 6,~~337~~334,~~189~~384.7759 0809/01/2001 11030074 N/A 03/05/2011 N 6,~~309~~306,~~326~~012.3223 6,~~306~~302,~~012~~676.2331 08/05/2001 11030418 N/A 01/05/2011 N 6,~~114~~111,~~737~~526.2618 6,~~111~~108,~~526~~293.1876 08/05/2001 11030533 N/A 02/05/2011 N 6,000,000.00 6,000,000.00 0708/05/2001 991090287 N/A 01/01/2011 N 5,~~726~~723,~~239~~212.2216 5,~~723~~720,~~212~~165.1603 0809/01/2001 11030459 N/A 01/05/2011 N 5,~~695~~692,~~977~~891.1801 5,~~692~~689,~~891~~784.0157 0809/05/2001 991090283 N/A 03/01/2011 N 5,~~685~~682,~~323~~185.0856 5,~~682~~679,~~185~~027.5678 08/01/2001 991090293 N/A 03/01/2011 N 5,~~535~~532,~~709~~654.3136 5,~~532~~529,~~654~~579.3668 08/01/2001 11027945 08/01/2010 08/01/2025 N 5,~~449~~445,~~099~~116.9557 5,~~445~~441,~~116~~102.5753 0809/01/2001 991090312 N/A 11/01/2010 N 5,~~412~~410,~~890~~306.7706 5,~~410~~407,~~306~~703.0643 0809/01/2001 991090313 N/A 04/01/2011 N 5,~~387~~384,~~836~~437.9071 5,~~384~~381,~~437~~017.7188 0809/01/2001 11029731 12/01/2010 12/01/2025 N 5,~~214~~210,~~983~~699.8651 5,~~210~~206,~~699~~384.5149 08/01/2001 11030518 N/A 03/05/2011 N 5,~~086~~082,~~022~~985.9224 5,~~082~~079,~~985~~928.2460 08/05/2001 991090279 N/A 02/01/2011 N 5,~~079~~076,~~637~~513.7732 5,~~076~~073,~~513~~369.3250 08/01/2001 11030534 N/A 02/05/2011 N 4,960,000.00 4,960,000.00 0708/05/2001 11027694 N/A 02/05/2011 N 4,~~882~~880,~~798~~361.5248 4,~~880~~877,~~361~~907.4896 0708/05/2001 991090278 N/A 02/01/2011 N 4,~~743~~741,~~456~~128.1387 4,~~741~~738,~~128~~785.8778 0809/01/2001 991090257 N/A 11/01/2010 N 4,~~730~~728,~~142~~047.3291 4,~~728~~725,~~047~~938.9160 0809/01/2001 991090294 N/A 03/01/2011 N 4,~~115~~113,~~423~~438.3897 4,~~113~~111,~~438~~441.9706 0809/01/2001 991090286 N/A 01/01/2011 N 3,~~985~~983,~~120~~337.8353 3,~~983~~981,~~337~~541.5367 0809/01/2001 11029408 N/A 12/05/2010 N 3,~~970~~966,~~236~~479.4434 3,~~966~~962,~~479~~697.3433 0708/05/2001 11030769 N/A 02/05/2011 N 3,~~835~~832,~~133~~895.9634 3,~~832~~830,~~895~~642.3451 0708/05/2001 11029481 12/01/2010 12/01/2025 N 3,~~774~~771,~~941~~886.2014 3,~~771~~768,~~886~~809.1405 0809/01/2001 991090275 N/A 01/01/2011 N 3,~~735~~733,~~065~~201.9620 3,~~733~~731,~~201~~323.2081 08/01/2001 991090267 N/A 12/01/2010 N 3,~~683~~681,~~723~~914.0680 3,~~681~~680,~~914~~094.8018 08/01/2001 991090291 N/A 02/01/2011 N 3,~~636~~635,~~928~~050.5292 3,~~635~~633,~~050~~160.9279 08/01/2001 991090305 N/A 02/01/2011 N 3,~~579~~575,~~233~~753.4707 3,~~575~~572,~~753~~250.0717 0809/01/2001 11030545 N/A 02/05/2011 N 3,~~387~~385,~~726~~954.5109 3,~~385~~384,~~954~~169.0990 08/05/2001 11030278 N/A 12/05/2010 N 3,~~375~~373,~~191~~551.2157 3,~~373~~371,~~551~~900.5768 0708/05/2001 11029188 N/A 11/05/2010 N 3,~~355~~353,~~389~~814.0992 3,~~353~~352,~~814~~229.9277 0708/05/2001 991090299 N/A 02/01/2011 N 3,~~267~~265,~~777~~975.5095 3,~~265~~264,~~975~~162.9569 0708/01/2001 11027757 N/A 01/05/2011 N 3,~~248~~245,~~692~~641.8952 3,~~245~~242,~~641~~569.5292 0809/05/2001 11030878 N/A 03/05/2011 N 3,~~141~~139,~~257~~351.2926 3,~~139~~137,~~351~~433.2641 08/05/2001 991090290 N/A 02/01/2011 N 2,~~970~~968,~~248~~938.1027 2,~~968~~967,~~938~~619.2719 0708/01/2001 991090296 N/A 01/01/2011 N 2,~~848~~847,~~930~~570.0231 2,~~847~~846,~~570~~201.3124 0708/01/2001 11030681 N/A 02/05/2011 N 2,~~684~~681,~~425~~814.0676 2,~~681~~679,~~814~~187.7658 08/05/2001 11029218 N/A 09/01/2010 N 2,~~598~~595,~~357~~996.1475 2,~~595~~593,~~996~~620.7510 08/01/2001 11030448 N/A 03/05/2011 N 2,~~494~~493,~~226~~032.6237 2,~~493~~491,~~032~~829.3797 0809/05/2001 991090298 N/A 02/01/2011 N 2,~~491~~490,~~483~~302.2872 2,~~490~~489,~~302~~114.7203 08/01/2001 11021815 N/A 01/05/2011 N 2,~~450~~449,~~267~~056.2849 2,~~449~~447,~~056~~837.4947 0809/05/2001 991090289 N/A 01/01/2011 N 2,~~390~~388,~~082~~819.4801 2,~~388~~387,~~819~~547.0117 0708/01/2001 11028690 N/A 03/05/2011 N 2,~~358~~357,~~596~~209.6025 2,~~357~~355,~~209~~813.2518 0708/05/2001 11129598 N/A 02/01/2011 N 2,~~317~~315,~~047~~941.6197 2,~~315~~314,~~941~~828.9773 08/01/2001 991090314 N/A 02/01/2011 N 2,~~251~~250,~~743~~542.8418 2,~~250~~249,~~542~~332.1861 0809/01/2001 991090315 N/A 02/01/2011 N 2,~~237~~235,~~225~~097.1331 2,~~235~~232,~~097~~955.3141 0809/01/2001 11030982 N/A 02/05/2011 N 2,~~191~~190,~~621~~370.6622 2,~~190~~189,~~370~~110.2276 08/05/2001 991090316 N/A 12/01/2010 N 2,~~091~~090,~~779~~920.3378 2,090,~~920~~056.7800 0809/01/2001 11029566 N/A 01/05/2011 N 2,~~085~~083,~~896~~857.1333 2,~~083~~081,~~857~~805.3332 08/05/2001 11028304 N/A 09/05/2010 N 2,~~087~~086,~~288~~298.9363 2,~~086~~085,~~298~~301.6340 08/05/2001 11029522 N/A 12/05/2010 N 1,~~927~~925,~~547~~882.9887 1,~~925~~924,~~882~~206.8714 0708/05/2001 11030238 N/A 02/05/2011 N 1,~~892~~891,~~863~~806.5954 1,~~891~~890,~~806~~742.5466 08/05/2001 11030240 N/A 02/05/2011 N 1,~~889~~887,~~039~~203.8902 1,~~887~~885,~~203~~354.0227 08/05/2001 991090266 N/A 12/01/2010 N 1,~~841~~840,~~474~~507.6120 1,~~840~~839,~~507~~533.2034 08/01/2001 11029267 N/A 12/05/2010 N 1,~~743~~741,~~395~~979.1511 1,~~741~~740,~~979~~552.1187 0708/05/2001 11030449 N/A 03/05/2011 N 1,~~496~~495,~~258~~466.9341 1,~~495~~494,~~466~~668.4169 0809/05/2001 11030357 N/A 02/05/2011 N 1,~~344~~343,~~766~~976.6578 1,343,~~976~~181.7891 0708/05/2001 991090258 N/A 10/01/2010 N 1,~~339~~338,~~664~~692.9785 1,~~338~~337,~~692~~713.8529 08/01/2001 11029131 N/A 01/05/2011 N 1,254,~~804~~143.5643 1,~~254~~253,~~143~~477.4391 08/05/2001 11023305 N/A 12/05/2010 N ~~826,370.25~~ 825,089.42 07823,799.66 08/05/2001 Totals ~~862~~861,~~341~~861,~~202~~864.2041 861,~~861~~379,~~864~~338.4122

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 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 9/17/2001 0 $0.00 0 $0.00 8/15/2001 0 $0.00 0 $0.00 07/16/2001 0 $0.00 0 $0.00 06/15/2001 0 $0.00 0 $0.00 05/15/2001 0 $0.00 0 $0.00

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

Delinquency Loan Detail Offering # of Current Outstanding Status of Loan Number Document Months Paid Through P & I P & I Mortgage Cross Delinq. Date Advances Advances** Loan(1) Reference 991090295 2 0 08/01/2001 0.00 0.00 A 991090274 3 0 08/01/2001 0.00 0.00 A 11030696 4 0 0708/05/2001 0.00 0.00 A 991090292 5 0 0708/01/2001 0.00 0.00 A 991090301 6 0 08/01/2001 0.00 0.00 A 991090285 8 0 08/01/2001 0.00 0.00 A 991090302 10 0 08/01/2001 0.00 0.00 A 991090297 12 0 08/01/2001 0.00 0.00 A 991090269 20 0 08/01/2001 0.00 0.00 A 11027111 21 0 0708/05/2001 0.00 0.00 A 991090288 22 0 08/01/2001 0.00 0.00 A 11030388 23 0 0708/05/2001 0.00 0.00 A 991090300 24 0 08/01/2001 0.00 0.00 A 991090276 26 0 08/01/2001 0.00 0.00 A 991090280 27 0 08/01/2001 0.00 0.00 A 991090270 28 0 08/01/2001 0.00 0.00 A 11030440 30 0 08/01/2001 0.00 0.00 A 991090284 31 0 08/01/2001 0.00 0.00 A 991090271 36 0 08/01/2001 0.00 0.00 A 991090264 37 0 0708/01/2001 0.00 0.00 A 991090281 38 0 08/01/2001 0.00 0.00 A 991090282 41 0 0708/01/2001 0.00 0.00 A 11030074 44 0 08/05/2001 0.00 0.00 A 11030418 45 0 08/05/2001 0.00 0.00 A 11030533 46 0 0708/05/2001 0.00 0.00 A 991090283 49 0 08/01/2001 0.00 0.00 A 991090293 50 0 08/01/2001 0.00 0.00 A 11029731 54 0 08/01/2001 0.00 0.00 A 11030518 55 0 08/05/2001 0.00 0.00 A 991090279 56 0 08/01/2001 0.00 0.00 A 11030534 57 0 0708/05/2001 0.00 0.00 A 11027694 58 0 0708/05/2001 0.00 0.00 A 11029408 63 0 0708/05/2001 0.00 0.00 A 11030769 64 0 0708/05/2001 0.00 0.00 A 991090275 66 0 08/01/2001 0.00 0.00 A 991090267 67 0 08/01/2001 0.00 0.00 A 991090291 68 0 08/01/2001 0.00 0.00 A 11030545 70 0 08/05/2001 0.00 0.00 A 11030278 71 0 0708/05/2001 0.00 0.00 A 11029188 72 0 0708/05/2001 0.00 0.00 A 991090299 73 0 0708/01/2001 0.00 0.00 A 11030878 75 0 08/05/2001 0.00 0.00 A 991090290 76 0 0708/01/2001 0.00 0.00 A 991090296 77 0 0708/01/2001 0.00 0.00 A 11030681 78 0 08/05/2001 0.00 0.00 A 11029218 79 0 08/01/2001 0.00 0.00 A 991090298 81 0 08/01/2001 0.00 0.00 A 991090289 83 0 0708/01/2001 0.00 0.00 A 11028690 84 0 0708/05/2001 0.00 0.00 A 11129598 85 0 08/01/2001 0.00 0.00 A 11030982 88 0 08/05/2001 0.00 0.00 A 11029566 90 0 08/05/2001 0.00 0.00 A 11028304 91 0 08/05/2001 0.00 0.00 A 11029522 92 0 0708/05/2001 0.00 0.00 A 11030238 93 0 08/05/2001 0.00 0.00 A 11030240 94 0 08/05/2001 0.00 0.00 A 991090266 95 0 08/01/2001 0.00 0.00 A 11029267 96 0 0708/05/2001 0.00 0.00 A 11030357 98 0 0708/05/2001 0.00 0.00 A 991090258 99 0 08/01/2001 0.00 0.00 A 11029131 100 0 08/05/2001 0.00 0.00 A 11023305 101 0 0708/05/2001 0.00 0.00 A Totals 2262 0.00 0.00

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code (2) Transfer Date Date Balance Advances Date Date 991090295 40,591,730.48 0.00 991090274 40,089,510.72 0.00 11030696 36,~~317~~299,~~956~~381.1659 0.00 991090292 31,~~320~~303,~~973~~257.3193 0.00 991090301 24,444,826.91 0.00 991090285 21,890,878.06 0.00 991090302 19,552,610.25 0.00 991090297 18,485,376.83 0.00 991090269 11,548,516.21 0.00 11027111 11,~~174~~164,~~111~~793.0415 0.00 991090288 10,853,195.92 14155.03 11030388 10,~~831~~824,~~121~~636.4932 0.00 991090300 10,567,397.86 0.00 991090276 10,452,195.41 0.00 991090280 9,970,465.20 0.00 991090270 9,871,473.16 0.00 11030440 8,957,263.13 0.00 991090284 8,900,000.00 0.00 991090271 7,465,059.28 0.00 991090264 7,~~370~~367,~~537~~429.1784 0.00 991090281 7,174,773.62 0.00 991090282 6,~~615~~611,~~010~~304.7787 0.00 11030074 6,306,012.23 0.00 11030418 6,111,526.18 0.00 11030533 6,000,000.00 0.00 991090283 5,682,185.56 0.00 991090293 5,532,654.36 0.00 11029731 5,210,699.51 0.00 11030518 5,082,985.24 0.00 991090279 5,076,513.32 0.00 11030534 4,960,000.00 0.00 11027694 4,~~882~~880,~~798~~361.5248 0.00 11029408 3,~~970~~966,~~236~~479.4434 0.00 11030769 3,~~835~~832,~~133~~895.9634 0.00 991090275 3,733,201.20 0.00 991090267 3,681,914.80 0.00 991090291 3,635,050.92 0.00 11030545 3,385,954.09 0.00 11030278 3,~~375~~373,~~191~~551.2157 0.00 11029188 3,~~355~~353,~~389~~814.0992 0.00 991090299 3,~~267~~265,~~777~~975.5095 0.00 11030878 3,139,351.26 0.00 991090290 2,~~970~~968,~~248~~938.1027 0.00 991090296 2,~~848~~847,~~930~~570.0231 0.00 11030681 2,681,814.76 0.00 11029218 2,595,996.75 0.00 991090298 2,490,302.72 0.00 991090289 2,~~390~~388,~~082~~819.4801 0.00 11028690 2,~~358~~357,~~596~~209.6025 0.00 11129598 2,315,941.97 0.00 11030982 2,190,370.22 0.00 11029566 2,083,857.33 0.00 11028304 2,086,298.63 0.00 11029522 1,~~927~~925,~~547~~882.9887 0.00 11030238 1,891,806.54 0.00 11030240 1,887,203.02 0.00 991090266 1,840,507.20 0.00 11029267 1,~~743~~741,~~395~~979.1511 0.00 11030357 1,~~344~~343,~~766~~976.6578 0.00 ~~11023305~~991090258 ~~826~~1,~~370~~338,692.2585 0.00 ~~Totals~~11029131 ~~153~~1,~~686~~254,~~173~~143.8943 0.00 11023305 825,089.42 0.00 Totals 495,653,604.45 14,155.03

Totals By Deliquency Code: Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Totals for Status Code = A (62 Loans) 0.00 0.00 495,653,604.45 14,155.03~~

(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