8-K 1 gma01j01.txt OCTOBER 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): October 25, 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 October 25, 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 October 25, 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: 11/5/01 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 October 25, 2001 distribution. EX-99.1

GMAC Mortgage Corporation Mortgage Pass-Through Certificates Record Date: 89/3130/01 Distribution Date: 910/25/01 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% 6359,~~315~~310,~~547~~905.5642 ~~369~~345,~~340~~980.6928 4,~~004~~242,~~642~~544.1430 A-2 36185NHV5 SEN 6.75000% 6056,~~001~~206,~~552~~516.3089 ~~337~~316,~~508~~161.7366 34,~~795~~020,~~035~~485.4154 A-3 36185NHW3 SEN 7.25000% 6056,~~001~~206,~~552~~516.3089 ~~362~~339,~~509~~581.3804 34,~~795~~020,~~035~~485.4154 A-4 36185NHX1 SEN 7.00000% 16,~~696~~794,~~634~~031.2528 97,~~397~~965.0318 (97,~~397~~965.0318) A-5 36185NHY9 SEN 7.00000% 28,388,890.00 165,601.86 0.00 IO 36185NJA9 SEN-IO 0.~~66240~~64413% 0.00 ~~128~~118,~~712~~991.8397 0.00 PO 36185NHZ6 SEN-PO 0.00000% 402,~~944~~488.8673 0.00 ~~456~~462.1237 M-1 36185NJC5 MEZ 7.00000% 5,~~088~~084,~~187~~429.5768 29,~~681~~659.0917 3,~~757~~767.8922 M-2 36185NJD3 MEZ 7.00000% 2,~~402~~400,~~699~~925.9240 14,~~015~~005.7540 1,~~774~~778.5292 M-3 36185NJE1 MEZ 7.00000% 1,~~413~~412,~~440~~396.7686 8,~~245~~238.0798 1,~~043~~046.9049 B-1 36185NJF8 SUB 7.00000% ~~989~~988,~~358~~628.7405 5,~~771~~767.2600 ~~730~~732.6951 B-2 36185NJG6 SUB 7.00000% 706,~~670~~148.5968 4,~~122~~119.2520 ~~521~~523.9121 B-3 36185NJH4 SUB 7.00000% 706,~~726~~204.3742 4,~~122~~119.5753 ~~521~~523.9525 R 36185NHG8 SEN-RE 7.00000% 0.00 0.00 0.00 Totals ~~240~~228,~~114~~608,~~205~~082.2230 1,~~527~~450,~~028~~191.5127 1112,~~506~~194,~~122~~384.9117

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 5955,~~310~~068,~~905~~361.4212 4,~~373~~588,~~982~~524.8358 0.00 A-2 0.00 5652,~~206~~186,~~516~~031.8935 4,~~132~~336,~~544~~647.1420 0.00 A-3 0.00 5652,~~206~~186,~~516~~031.8935 4,~~157~~360,~~544~~066.7958 0.00 A-4 0.00 16,~~794~~891,~~031~~996.2846 0.00 0.00 A-5 0.00 28,388,890.00 165,601.86 0.00 IO 0.00 0.00 ~~128~~118,~~712~~991.8397 0.00 PO 0.00 402,~~488~~026.7336 ~~456~~462.1237 0.00 M-1 0.00 5,~~084~~080,~~429~~662.6846 33,~~438~~426.9839 0.00 M-2 0.00 2,~~400~~399,~~925~~146.4048 15,~~790~~784.2732 0.00 M-3 0.00 1,~~412~~411,~~396~~350.8637 9,~~288~~285.9747 0.00 B-1 0.00 ~~988~~987,~~628~~895.0554 6,~~501~~499.9551 0.00 B-2 0.00 ~~706~~705,~~148~~625.6847 4,~~644~~642.1641 0.00 B-3 0.00 ~~706~~705,~~204~~681.4217 4,~~644~~642.5278 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~228~~216,~~608~~413,~~082~~698.3013 13,~~033~~644,~~151~~575.4244 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 6359,~~315~~310,~~547~~905.5642 5855,~~756~~954.0622 34,~~945~~186,~~886~~590.08 0.00 0.00 A-2 74,500,000.00 6056,~~001~~206,~~552~~516.3089 5553,~~680~~025.7152 3,~~739~~967,~~354~~460.7002 0.00 0.00 A-3 74,500,000.00 6056,~~001~~206,~~552~~516.3089 5553,~~680~~025.7152 3,~~739~~967,~~354~~460.7002 0.00 0.00 A-4 16,124,000.00 16,~~696~~794,~~634~~031.2528 0.00 0.00 (97,~~397~~965.0318) 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 405,576.79 402,~~944~~488.8673 ~~391~~393.0760 6568.0677 0.00 0.00 M-1 5,110,000.00 5,~~088~~084,~~187~~429.5768 3,~~757~~767.8922 0.00 0.00 0.00 M-2 2,413,000.00 2,~~402~~400,~~699~~925.9240 1,~~774~~778.5292 0.00 0.00 0.00 M-3 1,419,500.00 1,~~413~~412,~~440~~396.7686 1,~~043~~046.9049 0.00 0.00 0.00 B-1 993,600.00 ~~989~~988,~~358~~628.7405 ~~730~~732.6951 0.00 0.00 0.00 B-2 709,700.00 706,~~670~~148.5968 ~~521~~523.9121 0.00 0.00 0.00 B-3 709,756.08 706,~~726~~204.3742 ~~521~~523.9525 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 283,888,893.87 ~~240~~228,~~114~~608,~~205~~082.2230 ~~178~~170,~~859~~770.4146 1112,~~424~~121,~~660~~578.5489 (97,~~397~~965.0318) 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 4,~~004~~242,~~642~~544.1430 5955,~~310~~068,~~905~~361.4212 0.~~75444989~~70048364 4,~~004~~242,~~642~~544.1430 A-2 34,~~795~~020,~~035~~485.4154 5652,~~206~~186,~~516~~031.8935 0.~~75444989~~70048364 34,~~795~~020,~~035~~485.4154 A-3 34,~~795~~020,~~035~~485.4154 5652,~~206~~186,~~516~~031.8935 0.~~75444989~~70048364 34,~~795~~020,~~035~~485.4154 A-4 (97,~~397~~965.0318) 16,~~794~~891,~~031~~996.2846 1.~~04155490~~04763064 (97,~~397~~965.0318) A-5 0.00 28,388,890.00 1.00000000 0.00 IO 0.00 0.00 0.00000000 0.00 PO ~~456~~462.1237 402,~~488~~026.7336 0.~~99238600~~99124597 ~~456~~462.1237 M-1 3,~~757~~767.8922 5,~~084~~080,~~429~~662.6846 0.~~99499602~~99425880 3,~~757~~767.8922 M-2 1,~~774~~778.5292 2,~~400~~399,~~925~~146.4048 0.~~99499602~~99425880 1,~~774~~778.5292 M-3 1,~~043~~046.9049 1,~~412~~411,~~396~~350.8637 0.~~99499603~~99425880 1,~~043~~046.9049 B-1 ~~730~~732.6951 ~~988~~987,~~628~~895.0554 0.~~99499602~~99425880 ~~730~~732.6951 B-2 ~~521~~523.9121 ~~706~~705,~~148~~625.6847 0.~~99499603~~99425880 ~~521~~523.9121 B-3 ~~521~~523.9525 ~~706~~705,~~204~~681.4217 0.~~99499594~~99425872 ~~521~~523.9525 R 0.00 0.00 0.00000000 0.00 Totals 1112,~~506~~194,~~122~~384.9117 ~~228~~216,~~608~~413,~~082~~698.3013 0.~~80527307~~76231830 1112,~~506~~194,~~122~~384.9117

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 ~~805~~754.~~38996367~~44989110 0.~~74739212~~71175199 5053.~~19268046~~25449692 0.00000000 A-2 74,500,000.00 ~~805~~754.~~38996376~~44989114 0.~~74739208~~71175195 5053.~~19268054~~25449691 0.00000000 A-3 74,500,000.00 ~~805~~754.~~38996376~~44989114 0.~~74739208~~71175195 5053.~~19268054~~25449691 0.00000000 A-4 16,124,000.00 ~~1035~~1041.~~51440399~~55490449 0.00000000 0.00000000 (6.~~04050050~~07573679) 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 ~~993~~992.~~51064936~~38600414 0.~~96423171~~97046974 0.~~16041352~~16956098 0.00000000 M-1 5,110,000.00 ~~995~~994.~~73142270~~99602348 0.~~73539922~~73722505 0.00000000 0.00000000 M-2 2,413,000.00 ~~995~~994.~~73142147~~99602155 0.~~73539992~~73722337 0.00000000 0.00000000 M-3 1,419,500.00 ~~995~~994.~~73142656~~99602677 0.~~73539979~~73722437 0.00000000 0.00000000 B-1 993,600.00 ~~995~~994.~~73142110~~99602456 0.~~73539654~~73722826 0.00000000 0.00000000 B-2 709,700.00 ~~995~~994.~~73142173~~99602649 0.~~73539524~~73722700 0.00000000 0.00000000 B-3 709,756.08 ~~995~~994.~~73133632~~99594283 0.~~73539349~~73722510 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 5053.~~94007257~~96624891 ~~754~~700.~~44989110~~48364219 0.~~75444989~~70048364 5053.~~94007257~~96624891 A-2 0.00000000 5053.~~94007262~~96624886 ~~754~~700.~~44989114~~48364228 0.~~75444989~~70048364 5053.~~94007262~~96624886 A-3 0.00000000 5053.~~94007262~~96624886 ~~754~~700.~~44989114~~48364228 0.~~75444989~~70048364 5053.~~94007262~~96624886 A-4 0.00000000 (6.~~04050050~~07573679) 1,~~041~~047.~~55490449~~63064128 1.~~04155490~~04763064 (6.~~04050050~~07573679) 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.~~12462057~~14003072 ~~992~~991.~~38600414~~24597342 0.~~99238600~~99124597 1.~~12462057~~14003072 M-1 0.00000000 0.~~73539922~~73722505 994.~~99602348~~25879843 0.~~99499602~~99425880 0.~~73539922~~73722505 M-2 0.00000000 0.~~73539992~~73722337 994.~~99602155~~25879818 0.~~99499602~~99425880 0.~~73539992~~73722337 M-3 0.00000000 0.~~73539979~~73722437 994.~~99602677~~25880240 0.~~99499603~~99425880 0.~~73539979~~73722437 B-1 0.00000000 0.~~73539654~~73722826 994.~~99602456~~25879630 0.~~99499602~~99425880 0.~~73539654~~73722826 B-2 0.00000000 0.~~73539524~~73722700 994.~~99602649~~25879949 0.~~99499603~~99425880 0.~~73539524~~73722700 B-3 0.00000000 0.~~73539349~~73722510 994.~~99594283~~25871773 0.~~99499594~~99425872 0.~~73539349~~73722510 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% 6359,~~315~~310,~~547~~905.5642 ~~369~~345,~~340~~980.6928 0.00 0.00 A-2 74,500,000.00 6.75000% 6056,~~001~~206,~~552~~516.3089 ~~337~~316,~~508~~161.7366 0.00 0.00 A-3 74,500,000.00 7.25000% 6056,~~001~~206,~~552~~516.3089 ~~362~~339,~~509~~581.3804 0.00 0.00 A-4 16,124,000.00 7.00000% 16,~~696~~794,~~634~~031.2528 97,~~397~~965.0318 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.~~66240~~64413% ~~233~~221,~~176~~677,~~651~~911.7450 ~~128~~118,~~712~~991.8397 0.00 0.00 PO 405,576.79 0.00000% 402,~~944~~488.8673 0.00 0.00 0.00 M-1 5,110,000.00 7.00000% 5,~~088~~084,~~187~~429.5768 29,~~681~~659.0917 0.00 0.00 M-2 2,413,000.00 7.00000% 2,~~402~~400,~~699~~925.9240 14,~~015~~005.7540 0.00 0.00 M-3 1,419,500.00 7.00000% 1,~~413~~412,~~440~~396.7686 8,~~245~~238.0798 0.00 0.00 B-1 993,600.00 7.00000% ~~989~~988,~~358~~628.7405 5,~~771~~767.2600 0.00 0.00 B-2 709,700.00 7.00000% 706,~~670~~148.5968 4,~~122~~119.2520 0.00 0.00 B-3 709,756.08 7.00000% 706,~~726~~204.3742 4,~~122~~119.5753 0.00 0.00 R 100.00 7.00000% 0.00 0.00 0.00 0.00 Totals 283,888,893.87 1,~~527~~450,~~028~~191.5127 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 ~~369~~345,~~340~~980.6928 0.00 5955,~~310~~068,~~905~~361.4212 A-2 0.00 0.00 ~~337~~316,~~508~~161.7366 0.00 5652,~~206~~186,~~516~~031.8935 A-3 0.00 0.00 ~~362~~339,~~509~~581.3804 0.00 5652,~~206~~186,~~516~~031.8935 A-4 0.00 0.00 97,~~397~~965.0318 0.00 16,~~794~~891,~~031~~996.2846 A-5 0.00 0.00 165,601.86 0.00 28,388,890.00 IO 0.00 0.00 ~~128~~118,~~712~~991.8397 0.00 ~~221~~209,~~677~~491,~~911~~153.5085 PO 0.00 0.00 0.00 0.00 402,~~488~~026.7336 M-1 0.00 0.00 29,~~681~~659.0917 0.00 5,~~084~~080,~~429~~662.6846 M-2 0.00 0.00 14,~~015~~005.7540 0.00 2,~~400~~399,~~925~~146.4048 M-3 0.00 0.00 8,~~245~~238.0798 0.00 1,~~412~~411,~~396~~350.8637 B-1 0.00 0.00 5,~~771~~767.2600 0.00 ~~988~~987,~~628~~895.0554 B-2 0.00 0.00 4,~~122~~119.2520 0.00 ~~706~~705,~~148~~625.6847 B-3 0.00 0.00 4,~~122~~119.5753 0.00 ~~706~~705,~~204~~681.4217 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~527~~450,~~028~~191.5127 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% ~~805~~754.~~38996367~~44989110 4.~~69810807~~40095768 0.00000000 0.00000000 A-2 74,500,000.00 6.75000% ~~805~~754.~~38996376~~44989114 4.~~53031852~~24378067 0.00000000 0.00000000 A-3 74,500,000.00 7.25000% ~~805~~754.~~38996376~~44989114 4.~~86589772~~55813477 0.00000000 0.00000000 A-4 16,124,000.00 7.00000% ~~1035~~1041.~~51440399~~55490449 6.~~04050050~~07573679 0.00000000 0.00000000 A-5 28,388,890.00 7.00000% 1000.00000000 5.83333339 0.00000000 0.00000000 IO 0.00 0.~~66240~~64413% ~~842~~800.~~06967082~~54432796 0.~~46482000~~42971510 0.00000000 0.00000000 PO 405,576.79 0.00000% ~~993~~992.~~51064936~~38600414 0.00000000 0.00000000 0.00000000 M-1 5,110,000.00 7.00000% ~~995~~994.~~73142270~~99602348 5.~~80843249~~80414286 0.00000000 0.00000000 M-2 2,413,000.00 7.00000% ~~995~~994.~~73142147~~99602155 5.~~80843349~~80414422 0.00000000 0.00000000 M-3 1,419,500.00 7.00000% ~~995~~994.~~73142656~~99602677 5.~~80843255~~80414230 0.00000000 0.00000000 B-1 993,600.00 7.00000% ~~995~~994.~~73142110~~99602456 5.~~80843398~~80414654 0.00000000 0.00000000 B-2 709,700.00 7.00000% ~~995~~994.~~73142173~~99602649 5.~~80844019~~80414260 0.00000000 0.00000000 B-3 709,756.08 7.00000% ~~995~~994.~~73133632~~99594283 5.~~80843210~~80414894 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 4.~~69810807~~40095768 0.00000000 ~~754~~700.~~44989110~~48364219 A-2 0.00000000 0.00000000 4.~~53031852~~24378067 0.00000000 ~~754~~700.~~44989114~~48364228 A-3 0.00000000 0.00000000 4.~~86589772~~55813477 0.00000000 ~~754~~700.~~44989114~~48364228 A-4 0.00000000 0.00000000 6.~~04050050~~07573679 0.00000000 ~~1041~~1047.~~55490449~~63064128 A-5 0.00000000 0.00000000 5.83333339 0.00000000 1000.00000000 IO 0.00000000 0.00000000 0.~~46482000~~42971510 0.00000000 ~~800~~756.~~54432796~~53435130 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~992~~991.~~38600414~~24597342 M-1 0.00000000 0.00000000 5.~~80843249~~80414286 0.00000000 994.~~99602348~~25879843 M-2 0.00000000 0.00000000 5.~~80843349~~80414422 0.00000000 994.~~99602155~~25879818 M-3 0.00000000 0.00000000 5.~~80843255~~80414230 0.00000000 994.~~99602677~~25880240 B-1 0.00000000 0.00000000 5.~~80843398~~80414654 0.00000000 994.~~99602456~~25879630 B-2 0.00000000 0.00000000 5.~~80844019~~80414260 0.00000000 994.~~99602649~~25879949 B-3 0.00000000 0.00000000 5.~~80843210~~80414894 0.00000000 994.~~99594283~~25871773 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 13,~~083~~670,~~175~~148.2054 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 022,053.0058 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 13,~~083~~692,~~175~~202.2012 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 5047,~~023~~626.7868 Payment of Interest and Principal 13,~~033~~644,~~151~~575.4244 Total Withdrawals (Pool Distribution Amount) 13,~~083~~692,~~175~~202.2012 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 5047,~~023~~626.7868 Special Servicing Fee 0.00 Trustee Fee - Wells Fargo Minnesota Bank, NA 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 5047,~~023~~626.7868

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 36 0 0 0 36 12,~~108~~153,~~448~~997.9220 0.00 0.00 0.00 12,~~108~~153,~~448~~997.9220 60 Days 02 0 0 0 02 0913,042.0035 0.00 0.00 0.00 0913,042.0035 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 10 0 0 0 10 ~~309,018~~0.6700 0.00 0.00 0.00 ~~309,018~~0.6700 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 48 0 0 0 48 13,~~417~~067,~~467~~039.5955 0.00 0.00 0.00 13,~~417~~067,~~467~~039.5955 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 01.~~504202~~065719% 0.000000% 0.000000% 0.000000% 01.~~504202~~065719% 0.~~484597~~994705% 0.000000% 0.000000% 0.000000% 0.~~484597~~994705% 60 Days 0.~~000000~~355240% 0.000000% 0.000000% 0.000000% 0.~~000000~~355240% 0.~~000000~~421638% 0.000000% 0.000000% 0.000000% 0.~~000000~~421638% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.~~168067~~000000% 0.000000% 0.000000% 0.000000% 0.~~168067~~000000% 0.~~135098~~000000% 0.000000% 0.000000% 0.000000% 0.~~135098~~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 01.~~672269~~420959% 0.000000% 0.000000% 0.000000% 01.~~672269~~420959% 01.~~619696~~416343% 0.000000% 0.000000% 0.000000% 01.~~619696~~416343%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1022,~~927~~053.1658

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 11,355,556.08 4.00000011% 11,~~298~~290,~~733~~361.0949 45.~~94240316~~21702720% 9594.~~057597~~782973% 100.000000% Class M-1 6,245,556.08 2.20000015% 6,~~214~~209,~~303~~699.4103 2.~~71832183~~86936506% 2.~~224081~~347662% 0.000000% Class M-2 3,832,556.08 1.35001973% 3,~~813~~810,~~378~~552.0155 1.~~66808539~~76077235% 1.~~050236~~108593% 0.000000% Class M-3 2,413,056.08 0.85000017% 2,~~400~~399,~~981~~202.1518 1.~~05026083~~10861845% 0.~~617825~~652154% 0.000000% Class B-1 1,419,456.08 0.50000409% 1,~~412~~411,~~353~~306.1064 0.~~61780541~~65213369% 0.~~432455~~456485% 0.000000% Class B-2 709,756.08 0.25001192% ~~706~~705,~~204~~681.4217 0.~~30891490~~32607971% 0.~~308891~~326054% 0.000000% Class B-3 0.00 0.00000000% 0.00 0.00000000% 0.~~308915~~326080% 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.~~04942957~~05221481% Fraud 2,838,888.94 1.00000000% 2,838,888.94 1.~~24181477~~31178801% Special Hazard 2,656,654.91 0.93580797% 2,656,654.91 1.~~16210017~~22758168% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 7.~~881511~~862284% Weighted Average Net Coupon 7.~~631511~~612284% Weighted Average Pass-Through Rate 7.~~631510~~612284% Weighted Average Maturity(Stepdown Calculation ) ~~350~~349 Beginning Scheduled Collateral Loan Count ~~622~~595 Number Of Loans Paid In Full 2732 Ending Scheduled Collateral Loan Count ~~595~~563 Beginning Scheduled Collateral Balance ~~240~~228,~~114~~608,~~205~~082.2330 Ending Scheduled Collateral Balance ~~228~~216,~~608~~413,~~082~~698.3014 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2001 ~~228~~216,~~736~~546,~~121~~368.5033 Monthly P &I Constant 1,~~754~~667,~~482~~296.7338 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 1213,~~958~~569,~~386~~832.4619 Ending Scheduled Balance for Premium Loans ~~228~~216,~~608~~413,~~082~~698.3014 Scheduled Principal ~~177~~169,~~430~~478.4241 Unscheduled Principal 1112,~~328~~024,~~692~~905.5175

Senior Percentage 95.~~28304012~~04887987% Senior Accelerated Distribution ~~Percentag~~Percentage 100% Subordinate Prepayment Distribution ~~Perce~~Percentage 0.00%

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