8-K 1 jpm01c2.txt DEC 8-K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : December 17, 2001 (Date of earliest event reported) Commission File No.: 333-64956-01 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2001-CIBC2 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2316444 52-2316446 52-2316445 52-7184013 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, Maryland 21044 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On December 17, 2001 distribution was made to holders of J.P. Morgan Chase Commercial Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2001-CIBC2. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1)Monthly report distributed to holders of Commercial Mortgage Securities Inc., Series 2001-CIBC2, relating to the December 17, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2001-CIBC2 By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: December 17, 2001 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Securities Inc., Series 2001-CIBC2, relating to the December 17, 2001 distribution. Wells Fargo Bank MN, N.A. Corporate Trust Services J.P. Morgan Chase Commercial Mortgage Securities 11000 Broken Land Parkway Corp., Commercial Mortgage Pass-Through Columbia, MD 21044 Certificates Series 2001-CIBC2 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 12/17/2001 Record Date: 11/30/2001 DISTRIBUTION DATE STATEMENT Table of Contents Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 Underwriter J.P. Morgan Chase & Co. 60 Wall Street New York, NY 10260 Contact: Brian Baker Phone Number: (212) 834-3813 Master Servicer Midland Loan Services 210 West 10th Street Kansas City, MO 64105 Contact: Brad Hauger Phone Number: (816) 292-8629 Special Servicer First Union National Bank Charlotte Plaza, Floor 23 NC-1075 201 South College Street Charlotte, NC 28288 Contact: Timothy S. Ryan Phone Number: (704) 593-7878 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank 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 Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 46625MCS6 5.146000% 50,000,000.00 4847,~~044~~449,~~659~~262.7697 ~~595~~802,~~396~~216.7927 A-2 46625MCT4 6.244000% 138,750,000.00 138,750,000.00 0.00 A-3 46625MCU1 6.429000% 561,373,000.00 561,373,000.00 0.00 B 46625MCV9 6.590000% 38,468,000.00 38,468,000.00 0.00 C 46625MCW7 6.739000% 38,468,000.00 38,468,000.00 0.00 D 46625MCX5 6.847000% 14,425,000.00 14,425,000.00 0.00 E 46625MDA4 7.~~434998~~183370% 28,851,000.00 28,851,000.00 0.00 F 46625MDB2 7.~~804998~~553370% 12,021,000.00 12,021,000.00 0.00 G 46625MDC0 6.250000% 25,245,000.00 25,245,000.00 0.00 H 46625MDD8 6.250000% 7,213,000.00 7,213,000.00 0.00 J 46625MDE6 6.250000% 7,212,000.00 7,212,000.00 0.00 K 46625MDF3 6.250000% 12,022,000.00 12,022,000.00 0.00 L 46625MDG1 6.250000% 4,808,000.00 4,808,000.00 0.00 M 46625MDH9 6.250000% 4,809,000.00 4,809,000.00 0.00 NR 46625MDK2 6.250000% 18,031,439.00 18,031,439.00 0.00 R-I 46625MDL0 0.000000% 0.00 0.00 0.00 R-II 46625MDM8 0.000000% 0.00 0.00 0.00 R-III 46625MDN6 0.000000% 0.00 0.00 0.00 961,696,439.00 959,~~741~~145,~~098~~701.7697 ~~595~~802,~~396~~216.7927

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Premium Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 46625MCS6 ~~206~~203,~~031~~478.5226 0.00 0.00 ~~801~~1,~~428~~005,694.3153 4746,~~449~~647,~~262~~046.9770 22.0608% A-2 46625MCT4 721,962.50 0.00 0.00 721,962.50 138,750,000.00 22.0608% A-3 46625MCU1 3,007,555.85 0.00 0.00 3,007,555.85 561,373,000.00 22.0608% B 46625MCV9 211,253.43 0.00 0.00 211,253.43 38,468,000.00 18.0506% C 46625MCW7 216,029.88 0.00 0.00 216,029.88 38,468,000.00 14.0405% D 46625MCX5 82,306.65 0.00 0.00 82,306.65 14,425,000.00 12.5354% E 46625MDA4 ~~178~~172,~~755~~706.9418 0.00 0.00 ~~178~~172,~~755~~706.9418 28,851,000.00 9.53% F 46625MDB2 7875,~~186~~665.5789 0.00 0.00 7875,~~186~~665.5789 12,021,000.00 8.2728% G 46625MDC0 131,484.38 0.00 0.00 131,484.38 25,245,000.00 5.64% H 46625MDD8 37,567.71 0.00 0.00 37,567.71 7,213,000.00 4.89% J 46625MDE6 37,562.50 0.00 0.00 37,562.50 7,212,000.00 4.14% K 46625MDF3 62,614.58 0.00 0.00 62,614.58 12,022,000.00 2.8889% L 46625MDG1 25,041.67 0.00 0.00 25,041.67 4,808,000.00 2.38% M 46625MDH9 25,046.88 0.00 0.00 25,046.88 4,809,000.00 1.88% NR 46625MDK2 93,913.74 0.00 0.00 93,913.74 18,031,439.00 0.00% R-I 46625MDL0 0.00 0.00 0.00 0.00 0.00 0.00% R-II 46625MDM8 0.00 0.00 0.00 0.00 0.00 0.00% R-III 46625MDN6 0.00 0.00 0.00 0.00 0.00 0.00% 5,~~115~~104,~~313~~190.8010 0.00 0.00 5,~~710~~906,~~710~~406.5937 ~~959~~958,~~145~~343,~~701~~485.9770

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 46625MCY3 0.~~843470~~601438% 961,696,439.00 959,~~741~~145,~~098~~701.7697 X-2 46625MCZ0 0.996379% 544,861,000.00 544,861,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Premium Distribution Amount X-1 46625MCY3 ~~674~~480,~~594~~722.0428 0.00 ~~674~~480,~~594~~722.0428 ~~959~~958,~~145~~343,~~701~~485.9770 X-2 46625MCZ0 452,406.51 0.00 452,406.51 544,861,000.00 (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 Class CUSIP Balance Distribution Distribution ~~Penalties~~Premium Additional Trust Ending Fund Expenses Balance A-1 46625MCS6 ~~960~~948.~~89319520~~98525940 1116.~~90793580~~04432540 4.~~12063040~~06956520 0.00000000 0.00000000 ~~948~~932.~~98525940~~94093400 A-2 46625MCT4 1,000.00000000 0.00000000 5.20333333 0.00000000 0.00000000 1,000.00000000 A-3 46625MCU1 1,000.00000000 0.00000000 5.35750000 0.00000000 0.00000000 1,000.00000000 B 46625MCV9 1,000.00000000 0.00000000 5.49166658 0.00000000 0.00000000 1,000.00000000 C 46625MCW7 1,000.00000000 0.00000000 5.61583342 0.00000000 0.00000000 1,000.00000000 D 46625MCX5 1,000.00000000 0.00000000 5.70583362 0.00000000 0.00000000 1,000.00000000 E 46625MDA4 1,000.00000000 0.00000000 65.~~19583169~~98614190 0.00000000 0.00000000 1,000.00000000 F 46625MDB2 1,000.00000000 0.00000000 6.~~50416521~~29447550 0.00000000 0.00000000 1,000.00000000 G 46625MDC0 1,000.00000000 0.00000000 5.20833353 0.00000000 0.00000000 1,000.00000000 H 46625MDD8 1,000.00000000 0.00000000 5.20833356 0.00000000 0.00000000 1,000.00000000 J 46625MDE6 1,000.00000000 0.00000000 5.20833333 0.00000000 0.00000000 1,000.00000000 K 46625MDF3 1,000.00000000 0.00000000 5.20833306 0.00000000 0.00000000 1,000.00000000 L 46625MDG1 1,000.00000000 0.00000000 5.20833403 0.00000000 0.00000000 1,000.00000000 M 46625MDH9 1,000.00000000 0.00000000 5.20833437 0.00000000 0.00000000 1,000.00000000 NR 46625MDK2 1,000.00000000 0.00000000 5.20833307 0.00000000 0.00000000 1,000.00000000 R-I 46625MDL0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 46625MDM8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 46625MDN6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Premium Amount X-1 46625MCY3 997.~~96678020~~34766926 0.~~70146255~~49986904 0.00000000 ~~997~~996.~~34766926~~51350139 X-2 46625MCZ0 1,000.00000000 0.83031546 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~291~~264,~~741~~587.0291 Servicing Advances Outstanding 0200.00 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 7875,~~576~~995.0025 Less Master Servicing Fees on Delinquent Payments 32,~~422~~202.7103 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 132,~~391~~866.0631 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 8876,~~544~~659.3553

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest ~~Remaining~~ Unpaid Certificate Prepayment Certificate Certificate Trust Fund Distribution Distributable Interest Interest Interest Interest Expenses Certificate Shortfall Adjustment Interest A-1 ~~206~~203,~~031~~478.5226 0.00 ~~206~~203,~~031~~478.5226 0.00 0.00 ~~206~~203,~~031~~478.5226 0.00 A-2 721,962.50 0.00 721,962.50 0.00 0.00 721,962.50 0.00 A-3 3,007,555.85 0.00 3,007,555.85 0.00 0.00 3,007,555.85 0.00 X-1 ~~674~~480,~~594~~722.0428 0.00 ~~674~~480,~~594~~722.0428 0.00 0.00 ~~674~~480,~~594~~722.0428 0.00 X-2 452,406.51 0.00 452,406.51 0.00 0.00 452,406.51 0.00 B 211,253.43 0.00 211,253.43 0.00 0.00 211,253.43 0.00 C 216,029.88 0.00 216,029.88 0.00 0.00 216,029.88 0.00 D 82,306.65 0.00 82,306.65 0.00 0.00 82,306.65 0.00 E ~~178~~172,~~755~~706.9418 0.00 ~~178~~172,~~755~~706.9418 0.00 0.00 ~~178~~172,~~755~~706.9418 0.00 F 7875,~~186~~665.5789 0.00 7875,~~186~~665.5789 0.00 0.00 7875,~~186~~665.5789 0.00 G 131,484.38 0.00 131,484.38 0.00 0.00 131,484.38 0.00 H 37,567.71 0.00 37,567.71 0.00 0.00 37,567.71 0.00 J 37,562.50 0.00 37,562.50 0.00 0.00 37,562.50 0.00 K 62,614.58 0.00 62,614.58 0.00 0.00 62,614.58 0.00 L 25,041.67 0.00 25,041.67 0.00 0.00 25,041.67 0.00 M 25,046.88 0.00 25,046.88 0.00 0.00 25,046.88 0.00 NR 93,913.74 0.00 93,913.74 0.00 0.00 93,913.74 0.00 Total 6,~~242~~037,~~314~~318.3589 0.00 6,~~242~~037,~~314~~318.3589 0.00 0.00 6,~~242~~037,~~314~~318.3589 0.00

Other Required Information Available Distribution Amount (1) 6,~~837~~839,~~711~~535.1416 Net Prepayment Interest Shortfall Amount 0.00 Aggregate Number of Outstanding Loans 143 Aggregate Unpaid Principal Balance of Loans ~~959~~958,~~149~~356,~~180~~899.2973 Agregate Stated Principal Balance of Loans ~~959~~958,~~145~~343,~~702~~485.2295 Aggregate Amount of Master Servicing Fee 8876,~~544~~659.3553 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~735~~678.5051 Aggregate Additional Trust Fund Expenses 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Account Deposts 0.00 Withdrawals 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums .

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) 500,000 or less 3 1,~~439~~436,~~409~~357.1705 0.15 ~~128~~127 8.~~0426~~0423 0.~~910497~~910267 500,000.01 to 1,000,000 9 6,~~740~~732,~~718~~081.3725 0.70 ~~110~~109 7.8173 1.~~611375~~611366 1,000,000.01 to 3,000,000 40 78,~~741~~668,~~924~~678.9272 8.21 ~~117~~116 7.7657 1.~~475706~~535290 3,000,000.01 to 5,000,000 32 128,~~303~~195,~~585~~184.4863 13.38 ~~105~~104 7.~~6859~~6860 1.~~555118~~549173 6,000,000.01 to 7,000,000 19 112,~~874~~770,~~198~~396.2203 11.77 ~~111~~110 7.6364 1.~~500813~~508564 7,000,000.01 to 10,000,000 17 141,~~811~~694,~~391~~360.2602 14.79 ~~110~~109 7.5819 1.~~532870~~423289 10,000,000.01 to 15,000,000 8 95,~~266~~199,~~363~~202.1733 9.93 ~~107~~106 7.9471 1.~~391389~~391387 15,000,000.01 to 20,000,000 8 138,~~381~~275,~~578~~953.7109 14.43 ~~114~~113 7.8619 1.~~425680~~425658 20,000,000.01 to 30,000,000 4 94,~~868~~793,~~145~~869.3309 9.89 ~~114~~113 7.4163 1.~~339444~~339445 30,000,000.01 to 40,000,000 1 39,~~820~~777,~~123~~987.5661 4.15 ~~115~~114 8.1700 2.~~100000~~590000 40,000,000.01 to 50,000,000 1 47,~~111~~077,~~891~~650.1162 4.91 ~~115~~114 7.7500 1.660000 50,000,000 and Greater 1 73,~~786~~721,~~372~~765.9251 7.69 ~~116~~115 6.7750 1.~~920000~~830000 Totals 143 ~~959~~958,~~145~~343,~~702~~485.2295 100.00 ~~112~~111 7.~~6505~~6506 1.~~537921~~540130

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alaska 1 ~~988~~987,~~969~~911.3773 0.10 ~~108~~107 8.4300 2.210000 Arizona 4 13,~~162~~150,~~578~~981.2257 1.37 ~~113~~112 7.6645 1.~~586495~~501126 Arkansas 2 8,~~314~~307,~~409~~859.5939 0.87 ~~114~~113 7.7762 1.~~513153~~513156 California 27 122,~~270~~170,~~454~~207.5744 12.75 ~~117~~116 7.6946 1.~~359553~~367234 Colorado 6 56,~~398~~355,~~936~~869.9468 5.88 ~~113~~112 7.5556 1.~~724385~~729657 Connecticut 3 26,~~043~~022,~~028~~891.6765 2.72 ~~111~~110 7.5815 1.~~227956~~227955 Florida 9 22,~~836~~815,~~710~~919.5606 2.38 ~~112~~111 7.7666 1.~~279958~~304899 Georgia 5 39,~~286~~254,~~321~~595.9016 4.10 ~~108~~107 7.4475 1.~~447287~~228181 Idaho 1 1,~~358~~357,~~238~~191.5614 0.14 ~~112~~111 7.5400 1.390000 Illinois 6 41,~~243~~212,~~646~~867.2571 4.30 ~~108~~107 7.6800 1.~~365979~~392531 Indiana 3 56,~~395~~353,~~409~~999.4316 5.88 ~~114~~113 7.7319 1.~~611425~~611427 Kentucky 2 8,~~401~~392,~~475~~665.2013 0.88 8382 7.1244 1.~~027238~~027131 Louisiana 4 5,~~473~~468,~~265~~730.0289 0.57 ~~155~~154 7.5808 1.~~413297~~427670 Maryland 8 47,~~176~~134,~~419~~832.1440 4.92 ~~114~~113 7.9447 1.~~660918~~660893 Massachusetts 1 ~~997~~994,~~923~~744.4161 0.10 ~~111~~110 7.8500 1.690000 Michigan 3 15,~~571~~558,~~923~~240.5376 1.62 ~~111~~110 7.3951 1.~~779326~~779317 Minnesota 1 39,~~820~~777,~~123~~987.5661 4.15 ~~115~~114 8.1700 2.~~100000~~590000 Mississippi 2 5,~~752~~748,~~419~~226.3349 0.60 ~~113~~112 7.7873 1.435544 Missouri 1 9,~~752~~744,~~907~~903.6081 1.02 ~~113~~112 7.2000 1.~~500000~~400000 Nevada 2 8,~~358~~351,~~451~~199.4101 0.87 ~~113~~112 7.9069 2.~~166896~~241796 New Jersey 4 29,~~378~~356,~~791~~210.4382 3.06 ~~116~~115 7.9405 1.~~548230~~548217 New York 11 86,~~700~~625,~~933~~585.3303 9.04 ~~115~~114 7.6699 1.~~240244~~235203 North Carolina 7 28,~~884~~864,~~820~~684.1765 3.01 ~~102~~101 7.~~8147~~8146 1.~~566239~~566281 Ohio 9 21,~~425~~407,~~089~~126.3262 2.23 ~~113~~112 7.6540 1.~~367803~~408639 Oregon 1 7,~~809~~802,~~204~~962.2896 0.81 ~~112~~111 7.3600 1.180000 Pennsylvania 2 22,~~313~~296,~~792~~859.6574 2.33 ~~114~~113 7.9498 1.~~438403~~438408 South Carolina 3 12,~~107~~094,~~768~~048.6874 1.26 9089 7.~~6697~~6698 1.~~282058~~682333 Tennessee 8 38,~~386~~355,~~044~~286.2871 4.00 9695 8.3850 1.~~378584~~378495 Texas 17 ~~133~~132,~~019~~904,~~331~~465.1298 13.87 ~~109~~108 7.0903 1.~~811074~~667992 Virginia 9 43,~~148~~111,~~741~~850.7896 4.50 ~~114~~113 7.~~7163~~7164 1.~~682408~~678404 Washington,DC 1 1,~~791~~789,~~227~~862.2231 0.19 ~~112~~111 7.6000 02.~~350000~~410000 Wisconsin 1 4,~~576~~572,~~345~~717.7003 0.48 ~~112~~111 7.4000 1.~~880000~~870000 Totals 164 ~~959~~958,~~145~~343,~~702~~485.2295 100.00 ~~112~~111 7.~~6505~~6506 1.~~537921~~540130

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) less than 1.200 20 ~~131~~140,~~774~~585,~~430~~267.2248 1314.7467 ~~107~~102 7.~~6321~~6606 10.~~069494~~997653 1.201 to 1.250 87 5646,~~387~~654,~~864~~506.8629 54.8887 ~~112~~117 7.~~5344~~5415 1.~~234860~~231717 1.251 to 1.300 1314 9499,~~570~~222,~~675~~382.4809 910.8635 ~~115~~113 7.~~7912~~7989 1.~~286244~~285282 1.301 to 1.400 2017 ~~115~~105,~~215~~444,~~334~~412.7897 1211.0100 ~~119~~113 7.~~6607~~5197 1.~~346637~~347300 1.401 to 1.500 1819 ~~107~~113,~~887~~604,~~335~~356.4802 11.2585 ~~109~~115 7.~~8496~~9307 1.~~451152~~446805 1.501 to 1.600 20 101,~~980~~900,~~340~~866.6518 10.63 ~~110~~109 7.6796 1.~~548371~~548370 1.601 to 1.700 1011 7978,~~123~~171,~~155~~100.2923 8.2516 ~~111~~112 7.~~7185~~7054 1.~~654165~~660748 1.701 to 1.800 78 2838,~~711~~367,~~062~~535.3016 24.9900 9994 7.~~4875~~4906 1.~~742448~~744355 1.801 and over 27 ~~243~~234,~~495~~393,~~503~~059.1653 2524.3946 113 7.~~5248~~5218 2.~~022041~~089508 Totals 143 ~~959~~958,~~145~~343,~~702~~485.2295 100.00 ~~112~~111 7.~~6505~~6506 1.~~537921~~540130

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 16 82,~~914~~840,~~273~~904.9097 8.64 ~~114~~113 7.6680 1.~~471496~~484140 Lodging 7 7069,~~005~~930,~~135~~017.0819 7.30 ~~115~~114 8.3592 2.~~033512~~312236 Mobile Home Park 13 46,~~715~~680,~~907~~528.1202 4.87 8685 7.~~5232~~5231 1.~~642092~~206969 Multi-Family 62 158,~~710~~568,~~943~~948.7401 16.55 ~~112~~111 7.4065 1.~~470990~~463837 Office 33 312,~~645~~410,~~822~~769.5152 32.60 ~~111~~110 7.7195 1.~~486640~~514887 Retail 32 ~~284~~283,~~095~~858,~~506~~896.3503 29.62 ~~115~~114 7.5494 1.~~512566~~495161 Self Storage 1 4,~~058~~053,~~113~~422.5221 0.42 ~~110~~109 7.8500 1.~~490000~~280000 Totals 164 ~~959~~958,~~145~~343,~~702~~485.2295 100.00 ~~112~~111 7.~~6505~~6506 1.~~537921~~540130

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.000% or less 5 91,~~400~~314,~~370~~855.7039 9.53 ~~112~~111 6.8140 1.~~895445~~822798 7.001% to 7.500% 46 280,~~890~~650,~~148~~021.0672 29.2928 ~~111~~110 7.3413 1.~~490970~~505416 7.501% to 8.000% 61 ~~387~~386,~~224~~923,~~970~~765.2055 40.37 ~~112~~111 7.7632 1.~~443538~~402429 8.001% to 8.500% 23 182,~~710~~554,~~122~~767.6409 19.05 ~~112~~111 8.1956 1.~~613859~~726754 8.501% to 9.000% 7 14,~~544~~527,~~867~~139.7796 1.52 ~~114~~113 8.7938 1.~~769466~~769429 9.001% or greater 1 2,~~375~~372,~~222~~936.8524 0.25 ~~107~~106 9.1200 1.460000 Totals 143 ~~959~~958,~~145~~343,~~702~~485.2295 100.00 ~~112~~111 7.~~6505~~6506 1.~~537921~~540130

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~133~~131 ~~926~~915,~~856~~713,~~105~~026.4685 9695.6355 ~~112~~110 7.~~6277~~6216 1.~~542461~~545272 13 to 24 months 911 3040,~~497~~840,~~752~~453.6523 34.1826 ~~107~~120 8.~~3801~~3261 1.~~404515~~428353 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 1 1,~~791~~790,~~844~~005.1187 0.19 8180 7.0700 1.460000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 143 ~~959~~958,~~145~~343,~~702~~485.2295 100.00 ~~112~~111 7.~~6505~~6506 1.~~537921~~540130

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 5 24,~~304~~288,~~697~~154.9229 2.53 5554 7.7261 1.~~302489~~302513 61 to 80 months 45 2527,~~299~~070,~~758~~513.0552 2.6482 7473 7.~~6900~~6490 10.~~641533~~879150 81 to 90 months 21 119,~~485~~681,~~172~~490.1823 1.2001 85 7.~~4329~~5000 1.~~282763~~750000 91 to 110 months 3250 ~~167~~229,~~729~~561,~~191~~202.0262 1723.4995 ~~109~~108 7.~~8163~~7414 1.~~489298~~477724 111 to 120 months 9476 ~~713~~650,~~021~~457,~~651~~175.7029 7467.3487 114 7.~~6034~~6095 1.~~560592~~597210 121 to 170 months 1 9,~~389~~378,~~319~~804.6475 0.98 ~~168~~167 8.1400 1.~~370000~~470000 171 to 180 months 3 5,~~532~~527,~~856~~989.0657 0.58 ~~172~~171 7.6133 1.~~571486~~554596 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 141 ~~956~~955,~~762~~965,~~646~~330.5727 99.75 ~~111~~110 7.6494 1.~~538535~~540749

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 80 months 0 0.00 0.00 0 0.0000 0.000000 81 to 90 months 0 0.00 0.00 0 0.0000 0.000000 91 to 110 months 0 0.00 0.00 0 0.0000 0.000000 111 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 170 months 1 ~~484~~483,~~889~~314.4396 0.05 ~~163~~162 8.6250 1.610000 171 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 months or greater 1 1,~~898~~894,~~166~~840.2272 0.20 ~~236~~235 7.9900 1.210000 Totals 2 2,~~383~~378,~~055~~155.6568 0.25 ~~221~~220 8.~~1192~~1191 1.~~291390~~291292

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 170 months or less 1 ~~997~~994,~~923~~744.4161 0.10 ~~111~~110 7.8500 1.690000 171 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 4 11,~~951~~928,~~069~~950.1242 1.2524 ~~115~~114 7.~~6232~~6233 1.~~502468~~502484 241 to 270 months 3 10,~~598~~584,~~662~~842.0429 1.1110 ~~116~~115 8.3635 1.~~724461~~724493 271 to 290 months 1416 4347,~~356~~738,~~003~~005.9953 4.5298 117 7.~~9316~~8826 1.~~449292~~562186 291 to 300 months 1412 9691,~~373~~837,~~341~~030.2463 109.0558 ~~113~~111 8.~~0406~~0714 12.~~843463~~074635 301 to 330 months 2 7,~~255~~248,~~841~~123.5881 0.76 ~~105~~104 7.0775 1.~~264208~~384696 331 to 350 months 4056 ~~229~~281,~~285~~827,~~503~~970.8958 2329.9141 ~~106~~107 7.~~7056~~6767 1.~~492060~~408998 351 months or greater 6347 ~~556~~503,~~944~~805,~~301~~662.3040 5852.0757 ~~113~~112 7.~~5306~~5285 1.~~512388~~514094 Totals 141 ~~956~~955,~~762~~965,~~646~~330.5727 99.75 ~~111~~110 7.6494 1.~~538535~~540749

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) ~~Underwriter's~~Underwriters Information 1916 ~~142~~127,~~408~~872,~~933~~680.4060 1413.8534 ~~112~~113 7.~~6588~~6573 1.~~301948~~305280 1 year or less ~~110~~112 ~~778~~793,~~740~~943,~~091~~451.4129 8182.1985 ~~112~~110 7.~~6581~~6571 1.~~578386~~576666 1 to 2 years 1415 3736,~~996~~527,~~677~~354.4106 3.9681 ~~111~~110 7.~~4646~~4849 1.~~592998~~568135 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 143 ~~959~~958,~~145~~343,~~702~~485.2295 100.00 ~~112~~111 7.~~6505~~6506 1.~~537921~~540130 (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 30227358 1 RT Plano TX ~~430~~416,~~765~~585.9456 5064,~~427~~607.0341 6.775% 30227062 2 OF Indianapolis IN ~~314~~304,~~566~~264.2030 2334,~~938~~240.5949 7.750% 30227049 3 LO Bloomington MN ~~280~~271,~~376~~108.8667 3242,~~867~~135.7695 8.170% 30227411 4 OF Greenwood Village CO ~~166~~161,~~942~~467.9533 1419,~~496~~972.8850 7.480% 30227359 5 RT Augusta GA ~~158~~153,~~757~~547.7483 1419,~~520~~730.2011 7.330% 30226376 6 RT Chino CA ~~149~~145,~~933~~015.0431 1217,~~817~~734.1992 7.600% 30227038 7 OF Brooklyn NY ~~130~~126,~~563~~275.3590 1216,~~551~~838.2671 7.240% 30227031 8 IN Denver PA ~~134~~130,~~641~~237.4799 813,~~986~~390.7523 8.040% 30227029 9 OF Richmond VA ~~121~~117,~~813~~817.9647 1014,~~821~~818.7019 7.430% 30227145 10 IN Various Various ~~118~~114,~~402~~527.1749 812,~~424~~298.2593 7.870% 30227184 11 LO Bethesda MD ~~123~~119,~~380~~308.2409 1317,~~163~~235.1530 8.400% 30226382 12 RT Huntington NY ~~110~~106,~~199~~584.2864 913,~~483~~097.1074 7.570% 30227182 13 OF Rochester NY ~~112~~108,~~169~~498.6777 811,~~019~~689.0696 7.860% 30227417 14 OF Schaumburg IL ~~114~~110,~~096~~364.8491 711,~~708~~440.0801 8.000% 30227310 15 OF Norwalk CT ~~102~~99,~~646~~281.1955 811,~~290~~655.6226 7.740% 30227196 16 RT Freehold NJ ~~100~~97,~~452~~163.0849 710,~~424~~713.6726 7.790% 30227198 17 MF Various CA 8986,~~328~~397.8957 811,~~133~~064.1749 7.340% 30224870 18 OF Memphis TN 8481,~~326~~571.9363 57,~~023~~778.0333 8.380% 30227067 19 OF Various MD 7774,~~076~~553.2658 58,~~542~~064.0977 7.870% 30227288 20 RT Newport News VA 7977,~~805~~195.3888 57,~~073~~683.7929 8.310% 30227169 21 OF Various TN 7674,~~780~~271.1596 47,~~579~~087.7796 8.230% 30227360 22 OF Denver CO 7269,~~175~~813.2492 57,~~013~~374.4678 7.920% 30227139 23 OF Riverside OH 7269,~~307~~942.9517 57,~~028~~393.1896 7.940% 30227025 24 IN Various TX 6159,~~550~~528.3670 58,~~985~~006.0975 7.250% 30227352 25 MF Kansas City MO 6058,~~505~~517.3345 68,~~015~~003.9179 7.200% 30227407 26 OF Florence SC 6260,~~665~~583.7530 911,~~755~~837.3984 7.500% 30227305 27 RT Chula Vista CA 6563,~~872~~690.3388 810,~~333~~514.4489 8.140% 30227324 28 MH Lewisville TX 5957,~~242~~300.9675 46,~~861~~803.3960 7.690% 30227147 29 OF Brooklyn NY 6159,~~710~~692.2651 46,~~029~~047.6136 8.070% 30227406 30 OF Tarzana CA 5957,~~717~~762.3943 46,~~304~~259.1107 7.970% 30227293 31 MF Mount Prospoect IL 5553,~~467~~647.1465 46,~~784~~604.7726 7.580% 30227058 32 RT Tampa FL 5452,~~043~~273.3307 45,~~190~~960.5278 7.710% 30227297 33 MH Hartland Township MI 4745,~~540~~975.6774 56,~~415~~980.1609 6.950% 30226517 34 MF Portland OR 4947,~~522~~896.2545 46,~~615~~241.5232 7.360% 30227361 35 OF Austin TX 5048,~~227~~579.0188 45,~~339~~986.1730 7.440% 30227347 36 OF Gaithersburg MD 4645,~~953~~411.0326 46,~~464~~006.7956 7.300% 30227308 37 OF Lakewood CO 4745,~~200~~649.0875 46,~~523~~074.9124 7.360% 30227322 38 MH Stone Mountain GA 4746,~~920~~349.9894 35,~~932~~503.3135 7.690% 30227052 39 RT Ft. Smith AR 4846,~~345~~762.1425 35,~~585~~168.2615 7.820% 30227273 40 RT Long Beach CA 4746,~~942~~373.3413 35,~~463~~032.6889 7.860% 30227329 41 OF Fairfax VA 4746,~~615~~056.3247 35,~~455~~014.7156 7.940% 30227318 42 IN El Cajon CA 4241,~~626~~225.8503 45,~~509~~911.8365 7.120% 30227148 43 RT New Rochelle NY 4644,~~340~~805.5361 67,~~140~~675.0800 7.830% 30227153 44 RT Deptford NJ 4645,~~744~~215.4596 34,~~067~~595.2877 8.060% 30227351 45 OF Rocky Hill CT 4140,~~660~~293.8026 35,~~856~~223.3185 7.360% 30227345 46 OF Arlington Heights IL 4140,~~426~~067.3774 34,~~542~~901.6831 7.550% 30227325 47 IN El Paso TX 4039,~~924~~564.5760 67,~~370~~730.8784 7.500% 30227307 48 RT High Point NC 4241,~~866~~462.5494 34,~~141~~544.2282 7.950% 30227323 49 MH Grand Prairie TX 3938,~~495~~200.3150 34,~~240~~535.9273 7.690% 30227330 50 RT Colorado Springs CO 3836,~~049~~800.2068 34,~~379~~627.2678 7.500% 30227075 51 OF Knoxville TN 4039,~~616~~288.2875 23,~~550~~877.1164 8.150% 30227208 52 IN Maspeth NY 3533,~~057~~870.8485 910,~~048~~235.2221 7.440% 30227357 53 OF Avon CO 3534,~~476~~313.7949 34,~~017~~180.6898 7.510% 30227416 54 MF Austintown OH 3332,~~341~~237.2959 45,~~775~~879.8353 7.080% 30227076 55 RT Oakhurst NJ 3736,~~967~~712.6667 45,~~434~~689.7372 8.180% 30226547 56 MF Wilmington NC 3231,~~580~~509.1968 34,~~234~~304.0657 7.250% 30226943 57 RT Los Angeles CA 3433,~~656~~499.1753 57,~~863~~020.3600 7.920% 30227319 58 MF Las Vegas NV 3332,~~659~~555.2790 23,~~736~~840.8825 7.710% 30227181 59 MF Edwardsville IL 3130,~~646~~607.8798 24,~~974~~012.0998 7.270% 30227034 60 RT Santa Clarita CA 3534,~~214~~063.7695 23,~~172~~323.9677 8.200% 30227068 61 IN Clearwater FL 3230,~~048~~985.9052 45,~~677~~740.5088 7.580% 30227028 62 RT Meridian MS 3231,~~438~~376.8639 23,~~486~~548.2471 7.750% 30226516 63 RT Ann Arbor MI 3332,~~959~~848.0355 23,~~220~~331.6412 8.120% 30227317 64 RT Durham NC 3332,~~566~~468.9219 23,~~359~~458.3407 8.100% 30227306 65 MF New Albany IN 3130,~~127~~106.0329 23,~~607~~628.6135 7.660% 30227346 66 IN Milwaukee WI 2928,~~178~~220.5180 23,~~670~~628.9667 7.400% 30227292 67 MF Bloomington IN 29,~~984~~001.7626 23,~~557~~541.9343 7.620% 30227290 68 RT Cary NC 3130,~~732~~682.3034 34,~~836~~886.0602 8.240% 30227311 69 RT Frederick MD 28,~~985~~035.9705 23,~~523~~474.1103 7.560% 30227356 70 MF Louisville KY 2524,~~473~~624.2085 45,~~564~~413.9227 7.000% 30227410 71 MF North Hollywood CA 2625,~~601~~728.6816 23,~~524~~397.1870 7.320% 30227348 72 MF Louisville KY 2625,~~112~~254.2760 23,~~539~~396.1380 7.250% 30227350 73 OF Shelton CT 2524,~~809~~962.3504 23,~~410~~257.6091 7.340% 30227312 74 SS Mesa AZ 2726,~~457~~546.2883 34,~~780~~691.8631 7.850% 30227026 75 OF Chino CA 26,~~942~~060.7561 12,~~990~~872.6579 7.850% 30227401 76 MF Columbus OH 24,~~868~~052.8300 23,~~418~~235.2205 7.250% 30224700 77 RT Palatine Bridge NY 2827,~~293~~368.9171 12,~~813~~738.0121 8.270% 30227300 78 MH Cedar Point NC 2524,~~226~~413.9012 0.00 7.370% 30227301 79 MF Glendale AZ 2423,~~247~~450.1170 23,~~357~~154.7617 7.250% 30227336 80 MF Houston TX 2423,~~114~~322.1896 2,~~132~~923.0527 7.510% 30226521 81 MF Greensboro NC 24,~~952~~135.0347 12,~~754~~570.0864 7.970% 30227138 82 LO Chattanooga TN 2726,~~007~~110.4241 34,~~538~~435.2930 8.750% 30227408 83 MF Van Nuys CA 21,~~837~~120.8964 2,~~109~~826.5479 7.280% 30227071 84 MF Winchester VA 2019,~~343~~652.7137 6,~~016~~707.4579 7.000% 30227353 85 MF Mt. Vernon IL 20,~~827~~143.6555 2,~~025~~709.2636 7.250% 30227272 86 RT Henderson NV 2322,~~287~~518.8756 23,~~642~~412.8415 8.210% 30227074 87 RT Malone NY 2221,~~112~~388.1416 12,~~643~~367.5957 7.800% 30227295 88 MF Los Angeles CA 2120,~~705~~993.4187 12,~~776~~488.7731 7.680% 30227287 89 RT Pompano Beach FL 2322,~~119~~363.9266 12,~~509~~265.0228 8.310% 30227334 90 MF Garland TX 2019,~~162~~500.5849 12,~~906~~568.3241 7.360% 30227321 91 MH Arlington TX 20,~~965~~278.4310 12,~~720~~407.3972 7.690% 30227335 92 MF Dallas TX 18,~~902~~281.4271 12,~~787~~407.1788 7.360% 30227354 93 MF Warner Robins GA 1817,~~094~~500.5639 12,~~727~~322.9108 7.270% 30227343 94 MF Upper Allen Townshi PA 1817,~~191~~587.9817 23,~~937~~542.8768 7.340% 30227405 95 OF Tarzana CA 1918,~~314~~682.3102 12,~~392~~024.0736 7.970% 30227415 96 MF Pontiac MI 17,~~727~~138.4241 23,~~782~~371.5556 7.400% 30227344 97 MH Yucca Valley CA 1716,~~428~~856.1493 1,~~410~~981.5071 7.670% 30227030 98 LO Chattanooga TN 19,~~939~~270.5924 34,~~563~~232.3671 8.800% 30227050 99 LO Hixson TN 2019,~~212~~547.6243 12,~~762~~427.3857 8.970% 30227327 100 IN Escondido CA 1716,~~333~~765.7560 1,~~399~~967.5671 7.710% 30227409 101 MF Van Nuys CA 15,~~598~~086.4917 12,~~506~~019.8214 7.280% 30227333 102 MF Garland TX 15,~~752~~234.0276 12,~~489~~006.3157 7.360% 30227355 103 MF Baltimore MD 14,~~601~~121.7479 1,~~510~~990.8580 7.090% 30224701 104 LO Towson MD 18,~~666~~051.5569 12,~~671~~286.7561 9.120% 30227146 105 IN Union NJ 15,~~828~~310.4576 1,~~064~~581.1786 8.010% 30227338 106 OF Los Angeles CA 14,~~847~~360.82 1,~~281~~768.39 7.530% 30226518 107 MH Jacksonville FL 1312,~~211~~777.6889 1,~~242~~676.4423 7.340% 30227349 108 MF Westminster MD 1312,~~295~~853.5781 2,~~086~~528.9167 7.400% 30227328 109 MF Columbus GA 12,~~578~~164.4960 1,~~392~~806.8675 7.000% 30227413 110 MF Lafayette LA 1312,~~217~~783.1187 1,~~079~~512.6084 7.650% 30227412 111 MF Lafayette LA 12,~~954~~530.7309 1,~~058~~482.1882 7.650% 30227171 112 LO Forest Park GA 14,~~747~~258.8939 12,~~874~~364.9545 8.810% 30227073 113 RT Clay NY 13,~~470~~029.2878 ~~892~~1,333.5404 8.040% 30227170 114 RT Ithaca NY 1312,~~079~~638.7662 23,~~884~~325.3650 7.990% 30227316 115 RT Moncks Corner SC 13,~~947~~491.0957 ~~783~~1,239.6315 8.590% 30227302 116 RT Arlington TX 10,~~917~~556.8495 1,~~477~~838.3524 7.070% 30227339 117 OF Washington DC 11,~~729~~344.0044 ~~980~~1,364.3591 7.600% 30227065 118 IN Sunrise FL 10,~~814~~456.6656 1,~~407~~765.4858 7.880% 30227340 119 MF Various VA 109,~~125~~788.0178 1,~~534~~870.6083 7.520% 30227337 120 IN West Chicago IL 9,~~436~~127.9546 ~~801~~1,110.1362 7.600% 30227303 121 MF Toledo OH 10,~~780~~424.0418 1,~~098~~454.3016 8.875% 30227341 122 MF Nampa ID 8,~~823~~534.6627 ~~758~~1,047.0342 7.540% 30227314 123 MF Tucson AZ 98,~~008~~713.8049 ~~732~~1,027.5283 7.710% 30227023 124 MF Fort Worth TX 8,~~599~~313.5297 1,~~302~~588.9651 7.500% 30227206 125 MF Chattanooga TN 8,~~439~~162.1983 ~~641~~918.7006 7.730% 30227342 126 MH Bakersfield CA 7,~~943~~683.8859 ~~628~~888.2049 7.720% 30227296 127 MH Sarasota FL 8,~~407~~128.0271 1,~~038~~316.3566 8.230% 30227299 128 MH Sherwood AR 7,~~360~~116.9135 1,~~137~~382.4905 7.500% 30227332 129 MF Aurora CO 7,~~300~~061.9157 ~~597~~836.6498 7.680% 30227414 130 MF Houston TX 76,~~124~~890.0644 ~~605~~838.0062 7.550% 30227032 131 MF Portsmouth VA 76,~~182~~946.2394 ~~560~~796.8716 7.710% 30227294 132 MF Waltham MA 6,~~765~~528.5708 23,~~941~~178.3180 7.850% 30227291 133 RT Soldotna AK 76,~~185~~947.0551 ~~820~~1,057.1064 8.430% 30227289 134 MF Pascagoula MS 65,~~154~~953.9848 ~~442~~644.6313 7.990% 30227298 135 MH Baker LA 4,~~826~~666.8326 ~~799~~960.9148 7.300% 30227320 136 MF Tallahassee FL 4,~~813~~655.6367 ~~430~~588.4844 7.500% 30227326 137 MF Baton Rouge LA 4,~~752~~596.1420 ~~422~~577.0599 7.500% 30227309 138 RT Dallas TX 3,~~951~~820.3759 ~~484~~615.5129 8.200% 30227331 139 MF Little Mountain SC 3,~~424~~310.4265 ~~529~~642.1895 7.500% 30227180 140 MF Burlington NC 3,~~549~~433.5639 ~~255~~371.2340 7.870% 30227313 141 MH Inverness FL 3,~~237~~127.6489 ~~833~~942.2499 7.640% 30227304 142 MF Downey CA 3,~~496~~485.3814 1,~~563~~574.2347 8.625% 30227315 143 MF North Miami Beach FL 3,~~138~~034.1914 ~~430~~534.6166 7.860% Totals 6,~~322~~114,~~625~~992.8862 ~~595~~802,~~396~~216.7927

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 30227358 N/A 07/10/2011 N 73,~~836~~786,~~799~~372.9592 73,~~786~~721,~~372~~765.9251 1112/10/2001 30227062 06/01/2011 06/01/2031 N 47,~~135~~111,~~829~~891.7011 47,~~111~~077,~~891~~650.1162 1112/01/2001 30227049 06/01/2011 06/01/2026 N 39,~~852~~820,~~991~~123.3256 39,~~820~~777,~~123~~987.5661 1112/01/2001 30227411 N/A 05/01/2011 N 25,~~918~~903,~~345~~849.9002 25,~~903~~883,~~849~~876.0252 1112/01/2001 30227359 N/A 07/01/2011 N 25,~~151~~137,~~954~~434.2101 25,~~137~~117,~~434~~703.0190 1112/01/2001 30226376 01/01/2011 01/01/2031 N 22,~~909~~897,~~971~~154.6849 22,~~897~~879,~~154~~419.4957 1112/01/2001 30227038 06/01/2011 06/01/2031 N 20,~~942~~929,~~259~~707.0781 20,~~929~~912,~~707~~869.8110 1112/01/2001 30227031 05/01/2011 05/01/2031 N 19,~~447~~438,~~492~~505.4065 19,~~438~~425,~~505~~115.6542 1112/01/2001 30227029 05/01/2011 05/01/2031 N 19,~~039~~028,~~215~~394.7404 19,~~028~~013,~~394~~575.0485 1112/01/2001 30227145 07/01/2011 07/01/2031 N 17,~~471~~462,~~320~~896.5429 17,~~462~~450,~~896~~597.2936 1201/01/~~2001~~2002 30227184 07/01/2011 07/01/2026 N 17,~~057~~044,~~176~~013.2611 17,~~044~~026,~~013~~777.1181 1112/01/2001 30226382 02/01/2011 02/01/2031 N 16,~~905~~895,~~330~~847.9989 16,~~895~~882,~~847~~750.8915 1112/01/2001 30227182 07/01/2011 07/01/2031 N 16,~~572~~564,~~716~~697.4741 16,~~564~~553,~~697~~007.4145 12/01/2001 30227417 N/A 06/01/2011 N 16,~~562~~554,~~444~~736.5244 16,~~554~~543,~~736~~296.4443 1112/01/2001 30227310 12/01/2010 12/01/2030 N 15,~~400~~392,~~778~~487.5088 15,~~392~~380,~~487~~832.8862 1112/01/2001 30227196 07/01/2011 07/01/2031 N 14,~~974~~967,~~843~~418.2255 14,~~967~~956,~~418~~705.5529 1112/01/2001 30227198 07/01/2011 07/01/2031 N 14,~~133~~124,~~075~~942.9174 14,~~124~~113,~~942~~878.7425 1112/01/2001 30224870 12/01/2010 12/01/2030 N 11,~~685~~680,~~925~~902.0704 11,~~680~~673,~~902~~123.0471 1112/01/2001 30227067 06/01/2011 06/01/2031 N 11,~~373~~367,~~305~~762.0394 11,~~367~~359,~~762~~698.9417 1112/01/2001 30227288 09/01/2010 09/01/2030 N 11,~~152~~147,~~492~~418.6990 11,~~147~~139,~~418~~735.9061 1112/01/2001 30227169 07/01/2006 07/01/2031 N 10,~~834~~829,~~026~~446.7194 10,~~829~~822,~~446~~358.9498 1112/01/2001 30227360 N/A 07/01/2011 N 10,~~582~~577,~~879~~866.6418 10,~~577~~570,~~866~~491.1840 1112/01/2001 30227139 06/01/2011 06/01/2031 N 10,~~575~~570,~~633~~604.0688 10,~~570~~563,~~604~~210.8892 1112/01/2001 30227025 04/01/2011 04/01/2031 N 9,~~859~~853,~~011~~026.3930 9,~~853~~845,~~026~~019.3055 1112/01/2001 30227352 N/A 04/01/2011 N 9,~~758~~752,~~923~~907.5160 9,~~752~~744,~~907~~903.6081 1112/01/2001 30227407 01/01/2009 01/01/2026 N 9,~~703~~693,~~083~~328.4607 9,~~693~~681,~~328~~490.0723 1012/01/2001 30227305 N/A 11/01/2015 N 9,~~397~~389,~~653~~319.0864 9,~~389~~378,~~319~~804.6475 1112/01/2001 30227324 01/01/2008 01/01/2031 N 8,~~946~~941,~~460~~599.5011 8,~~941~~934,~~599~~795.1151 1112/01/2001 30227147 06/01/2011 06/01/2031 N 8,~~880~~876,~~238~~209.8524 8,~~876~~870,~~209~~161.2488 1112/01/2001 30227406 N/A 01/01/2011 N 8,~~701~~696,~~282~~978.5746 8,~~696~~690,~~978~~719.4639 1112/01/2001 30227293 01/01/2011 01/01/2031 N 8,~~497~~493,~~817~~032.1033 8,~~493~~486,~~032~~428.3307 1112/01/2001 30227058 06/01/2011 06/01/2031 N 8,~~140~~135,~~077~~886.3886 8,~~135~~129,~~886~~926.8608 1112/01/2001 30227297 01/01/2011 01/01/2031 N 7,~~943~~938,~~671~~256.9478 7,~~938~~931,~~256~~276.7869 1112/01/2001 30226517 03/01/2011 03/01/2031 N 7,~~813~~809,~~819~~204.8028 7,~~809~~802,~~204~~962.2896 1112/01/2001 30227361 N/A 08/01/2011 N 7,~~839~~835,~~803~~464.4730 7,~~835~~829,~~464~~478.3000 1011/01/2001 30227347 04/01/2011 04/01/2031 N 7,~~469~~464,~~329~~864.2142 7,~~464~~458,~~864~~857.4286 1112/01/2001 30227308 N/A 12/01/2010 N 7,~~447~~442,~~417~~893.3645 7,~~442~~436,~~893~~819.4521 1112/01/2001 30227322 01/01/2008 01/01/2031 N 7,~~236~~232,~~692~~760.5726 7,~~232~~227,~~760~~256.2691 1112/01/2001 30227052 05/01/2011 05/01/2031 N 7,~~179~~175,~~378~~793.6842 7,~~175~~170,~~793~~625.4227 10/01/2001 30227273 07/01/2011 07/01/2031 N 7,~~083~~079,~~330~~866.4274 7,~~079~~074,~~866~~833.7485 1112/01/2001 30227329 02/01/2011 02/01/2031 N 6,~~964~~960,~~131~~676.8009 6,~~960~~955,~~676~~661.0953 1112/01/2001 30227318 N/A 01/01/2011 N 6,~~952~~948,~~548~~038.1633 6,~~948~~942,~~038~~126.3368 1112/01/2001 30227148 06/01/2011 06/01/2026 N 6,~~872~~866,~~900~~760.6557 6,~~866~~859,~~760~~085.57 1112/01/2001 30227153 06/01/2011 06/01/2031 N 6,~~734~~731,~~972~~905.2901 6,~~731~~727,~~905~~309.0124 1112/01/2001 30227351 N/A 04/01/2011 N 6,~~573~~569,~~408~~552.8655 6,~~569~~564,~~552~~328.5570 1112/01/2001 30227345 N/A 03/01/2011 N 6,~~371~~368,~~925~~383.9527 6,~~368~~363,~~383~~481.2796 1112/01/2001 30227325 N/A 01/01/2011 N 6,~~336~~330,~~707~~336.5568 6,~~330~~322,~~336~~605.6884 11/01/2001 30227307 12/01/2010 12/01/2030 N 6,~~261~~258,~~698~~556.2199 6,~~258~~254,~~556~~012.9917 1112/01/2001 30227323 01/01/2008 01/01/2031 N 5,~~964~~961,~~307~~066.0513 5,~~961~~956,~~066~~530.1340 1112/01/2001 30227330 N/A 02/10/2011 N 5,~~891~~888,~~488~~109.5024 5,~~888~~883,~~109~~481.2446 1012/10/2001 30227075 06/01/2011 06/01/2031 N 5,~~787~~784,~~397~~847.2211 5,~~784~~780,~~847~~969.1147 1112/01/2001 30227208 07/01/2011 07/01/2021 N 5,~~472~~463,~~088~~039.0078 5,~~463~~452,~~039~~804.7857 1112/01/2001 30227357 N/A 06/01/2011 N 5,~~485~~482,~~865~~848.8214 5,~~482~~478,~~848~~667.1416 1112/01/2001 30227416 N/A 04/01/2011 N 5,~~468~~463,~~773~~997.3047 5,~~463~~458,~~997~~117.4794 1112/01/2001 30227076 06/01/2011 06/01/2031 N 5,~~390~~385,~~156~~721.3663 5,~~385~~380,~~721~~031.6391 1112/01/2001 30226547 02/01/2011 02/01/2031 N 5,~~218~~215,~~629~~394.0195 5,~~215~~211,~~394~~090.9538 1112/01/2001 30226943 07/01/2011 01/01/2024 N 5,~~081~~075,~~550~~686.2993 5,~~075~~068,~~686~~666.93 1112/01/2001 30227319 N/A 01/01/2011 N 5,~~069~~067,~~802~~065.7688 5,~~067~~063,~~065~~225.8863 1112/01/2001 30227181 N/A 07/01/2011 N 5,~~055~~052,~~185~~211.5647 5,~~052~~048,~~211~~198.4749 1112/01/2001 30227034 N/A 05/01/2011 N 4,~~987~~984,~~141~~968.7175 4,~~984~~981,~~968~~644.7598 1112/01/2001 30227068 05/01/2011 05/01/2026 N 4,~~910~~905,~~036~~359.9747 4,~~905~~899,~~359~~618.4759 1112/01/2001 30227028 N/A 05/01/2011 N 4,~~860~~858,~~765~~279.8359 4,~~858~~854,~~279~~730.5988 1112/01/2001 30226516 03/01/2011 03/01/2031 N 4,~~856~~854,~~685~~465.6400 4,~~854~~851,~~465~~133.0088 11/01/2001 30227317 N/A 09/01/2010 N 4,~~812~~810,~~462~~102.1177 4,~~810~~806,~~102~~644.7770 1112/01/2001 30227306 12/01/2010 12/01/2030 N 4,~~718~~716,~~997~~390.9635 4,~~716~~712,~~390~~762.3500 1112/01/2001 30227346 N/A 03/01/2011 N 4,~~579~~576,~~016~~345.6670 4,~~576~~572,~~345~~717.7003 1112/01/2001 30227292 N/A 12/01/2010 N 4,~~569~~567,~~685~~127.9097 4,~~567~~563,~~127~~586.9754 1112/01/2001 30227290 12/01/2010 12/01/2025 N 4,~~472~~468,~~138~~302.1004 4,~~468~~463,~~302~~416.0402 1112/01/2001 30227311 01/01/2011 01/01/2031 N 4,~~452~~450,~~530~~007.2817 4,~~450~~446,~~007~~533.1714 1112/01/2001 30227356 N/A 05/01/2006 N 4,~~225~~221,~~968~~403.3341 4,~~221~~215,~~403~~990.4114 1112/01/2001 30227410 N/A 03/01/2011 N 4,~~220~~217,~~256~~731.0991 4,~~217~~214,~~731~~334.9121 1101/01/~~2001~~2002 30227348 N/A 04/01/2011 N 4,~~182~~180,~~610~~071.9279 4,~~180~~176,~~071~~674.7999 1112/01/2001 30227350 04/01/2011 04/01/2031 N 4,~~083~~080,~~398~~988.8424 4,~~080~~077,~~988~~730.2433 1112/01/2001 30227312 01/01/2011 01/01/2026 N 4,~~061~~058,~~894~~113.3852 4,~~058~~053,~~113~~422.5221 1112/01/2001 30227026 N/A 04/01/2011 N 3,~~985~~983,~~778~~787.2762 3,~~983~~980,~~787~~914.6283 1112/01/2001 30227401 04/01/2011 04/01/2031 N 3,~~983~~981,~~438~~020.9472 3,~~981~~977,~~020~~785.7267 1112/01/2001 30224700 N/A 10/01/2010 N 3,~~973~~971,~~088~~275.8887 3,~~971~~968,~~275~~537.8766 1112/01/2001 30227300 N/A 04/01/2006 N 3,975,000.00 3,975,000.00 1112/01/2001 30227301 N/A 04/01/2011 N 3,~~883~~881,~~852~~495.9923 3,~~881~~878,~~495~~341.2306 1112/01/2001 30227336 02/01/2011 02/01/2031 N 3,~~728~~726,~~837~~705.0904 3,~~726~~723,~~705~~781.0477 1112/01/2001 30226521 N/A 03/01/2011 N 3,~~635~~633,~~702~~948.1103 3,~~633~~631,~~948~~377.0339 1112/01/2001 30227138 N/A 06/01/2011 N 3,~~584~~580,~~394~~856.5425 3,~~580~~576,~~856~~420.2595 1112/01/2001 30227408 N/A 03/01/2011 N 3,~~483~~481,~~534~~424.2571 3,~~481~~478,~~424~~597.7192 1101/01/~~2001~~2002 30227071 N/A 06/01/2011 N 3,~~374~~368,~~993~~977.4601 3,~~368~~362,~~977~~269.0122 1112/01/2001 30227353 N/A 04/01/2006 N 3,~~336~~334,~~130~~104.0781 3,~~334~~331,~~104~~395.8145 1112/01/2001 30227272 N/A 08/01/2011 N 3,~~294~~291,~~028~~385.3753 3,~~291~~287,~~385~~973.5338 1112/01/2001 30227074 N/A 06/01/2011 N 3,~~292~~290,~~129~~485.3778 3,~~290~~288,~~485~~118.7821 1112/01/2001 30227295 N/A 02/01/2011 N 3,~~282~~280,~~068~~291.6285 3,~~280~~277,~~291~~803.8554 1012/01/2001 30227287 06/01/2010 06/01/2030 N 3,~~230~~229,~~918~~409.6664 3,~~229~~227,~~409~~144.6436 1112/01/2001 30227334 02/01/2011 02/01/2031 N 3,~~181~~179,~~333~~427.4816 3,~~179~~176,~~427~~858.1675 1112/01/2001 30227321 01/01/2008 01/01/2031 N 3,~~166~~164,~~052~~332.9455 3,~~164~~161,~~332~~924.5583 11/01/2001 30227335 02/01/2011 02/01/2031 N 2,~~982~~980,~~500~~713.1801 2,~~980~~978,~~713~~305.0113 1112/01/2001 30227354 05/01/2011 05/01/2031 N 2,~~890~~888,~~376~~648.1019 2,~~888~~886,~~648~~326.1911 1012/01/2001 30227343 03/01/2011 03/01/2026 N 2,~~878~~875,~~224~~287.8700 2,~~875~~871,~~287~~744.0032 1112/01/2001 30227405 N/A 01/01/2011 N 2,~~814~~812,~~243~~851.4033 2,~~812~~810,~~851~~826.3397 1112/01/2001 30227415 04/01/2011 04/01/2026 N 2,~~781~~779,~~984~~201.3075 2,~~779~~775,~~201~~830.7519 1112/01/2001 30227344 N/A 03/01/2011 N 2,~~638~~637,~~739~~328.0757 2,~~637~~635,~~328~~346.5786 1112/01/2001 30227030 N/A 05/01/2011 N 2,~~631~~627,~~323~~760.5418 2,~~627~~623,~~760~~527.1847 1112/01/2001 30227050 N/A 06/01/2011 N 2,~~616~~615,~~802~~040.6527 2,~~615~~612,~~040~~612.2770 1112/01/2001 30227327 N/A 02/01/2011 N 2,~~610~~609,~~832~~432.0448 2,~~609~~607,~~432~~464.4877 1112/01/2001 30227409 N/A 03/01/2011 N 2,~~488~~486,~~238~~731.7492 2,~~486~~484,~~731~~712.9278 1101/01/~~2001~~2002 30227333 02/01/2011 02/01/2031 N 2,~~485~~483,~~416~~927.7746 2,~~483~~481,~~927~~920.4689 1112/01/2001 30227355 N/A 05/01/2011 N 2,~~391~~390,~~658~~147.2035 2,~~390~~388,~~147~~156.3555 1112/01/2001 30224701 N/A 10/01/2010 N 2,~~376~~375,~~894~~222.6085 2,~~375~~372,~~222~~936.8524 1112/01/2001 30227146 N/A 06/01/2011 N 2,~~294~~293,~~810~~746.4124 2,~~293~~292,~~746~~164.2438 1112/01/2001 30227338 N/A 03/01/2011 N 2,~~289~~288,~~857~~576.7031 2,~~288~~286,~~576~~807.3192 1112/01/2001 30226518 N/A 03/01/2011 N 2,~~090~~089,~~271~~028.2985 2,~~089~~087,~~028~~352.8562 1112/01/2001 30227349 04/01/2011 04/01/2026 N 2,~~086~~084,~~488~~401.2130 2,~~084~~081,~~401~~872.3063 1112/01/2001 30227328 N/A 02/01/2011 N 2,~~086~~085,~~753~~360.4458 2,~~085~~083,~~360~~553.5883 1112/01/2001 30227413 03/01/2016 03/01/2031 N 2,~~006~~005,~~391~~312.7717 2,~~005~~003,~~312~~799.1733 1112/01/2001 30227412 03/01/2016 03/01/2031 N 1,~~966~~965,~~562~~504.6244 1,~~965~~964,~~504~~021.4462 1112/01/2001 30227171 N/A 07/01/2011 N 1,~~943~~942,~~993~~118.8186 1,~~942~~939,~~118~~754.8641 1012/01/2001 30227073 N/A 06/01/2006 N 1,~~945~~944,~~635~~742.3076 1,~~944~~943,~~742~~409.7672 1112/01/2001 30227170 N/A 07/01/2021 N 1,~~901~~898,~~050~~166.5822 1,~~898~~894,~~166~~840.2272 1112/01/2001 30227316 N/A 07/01/2010 N 1,~~885~~884,~~520~~736.1653 1,~~884~~883,~~736~~497.5338 1112/01/2001 30227302 N/A 08/05/2008 N 1,~~793~~791,~~321~~844.4611 1,~~791~~790,~~844~~005.1187 1112/05/2001 30227339 N/A 03/01/2011 N 1,~~792~~791,~~207~~227.5722 1,~~791~~789,~~227~~862.2231 1112/01/2001 30227065 N/A 06/01/2011 N 1,~~593~~592,~~776~~369.5305 1,~~592~~590,~~369~~603.0547 1112/01/2001 30227340 N/A 03/01/2016 N 1,~~563~~562,~~574~~039.0545 1,~~562~~560,~~039~~168.4562 1112/01/2001 30227337 N/A 02/01/2011 N 1,441,~~979~~177.0693 1,~~441~~440,~~177~~067.9331 1112/01/2001 30227303 N/A 06/01/2010 N 1,~~410~~409,~~564~~466.5525 1,~~409~~408,~~466~~012.2509 1112/01/2001 30227341 N/A 03/01/2011 N 1,358,~~996~~238.5956 1,~~358~~357,~~238~~191.5614 1112/01/2001 30227314 N/A 01/01/2011 N 1,356,~~917~~185.8129 1,~~356~~355,~~185~~157.2946 1112/01/2001 30227023 N/A 04/01/2011 N 1,~~331~~330,~~538~~235.1014 1,~~330~~328,~~235~~646.1463 1112/01/2001 30227206 N/A 07/01/2011 N 1,267,~~833~~191.1949 1,~~267~~266,~~191~~273.4943 1112/01/2001 30227342 N/A 03/01/2011 N 1,194,~~968~~340.4525 1,~~194~~193,~~340~~451.2576 1112/01/2001 30227296 N/A 10/01/2010 N 1,~~186~~185,~~268~~230.7641 1,~~185~~183,~~230~~913.4175 1112/01/2001 30227299 02/01/2011 02/01/2026 N 1,~~139~~138,~~753~~616.6617 1,~~138~~137,~~616~~234.1712 1112/01/2001 30227332 N/A 02/01/2011 N 1,103,~~968~~370.5591 1,~~103~~102,~~370~~533.9193 1012/01/2001 30227414 N/A 04/01/2011 N 1,095,~~774~~169.78 1,~~095~~094,~~169~~331.7816 1112/01/2001 30227032 05/01/2011 05/01/2031 N 1,081,~~797~~236.1629 1,~~081~~080,~~236~~440.2913 1112/01/2001 30227294 N/A 02/01/2011 N ~~1,000,864.72~~ 997,923.41 11994,744.61 12/01/2001 30227291 N/A 11/01/2010 N ~~989,789.47~~ 988,969.37 11987,911.73 12/01/2001 30227289 N/A 12/01/2010 N 894,~~582~~139.3774 ~~894~~893,~~139~~495.7461 1112/01/2001 30227298 02/01/2011 02/01/2026 N 767,~~855~~055.8089 ~~767~~766,~~055~~095.8941 1112/01/2001 30227320 N/A 01/01/2011 N ~~745~~744,~~337~~906.0254 744,~~906~~318.5410 1112/01/2001 30227326 N/A 02/01/2011 N 735,~~814~~392.5752 ~~735~~734,~~392~~814.5253 1112/01/2001 30227309 12/01/2010 12/01/2025 N 559,~~595~~111.9443 ~~559~~558,~~111~~496.4314 1112/01/2001 30227331 N/A 02/01/2011 N ~~530~~529,~~233~~704.2608 529,~~704~~061.0813 1112/01/2001 30227180 06/01/2011 06/01/2031 N 523,~~770~~515.6239 523,~~515~~143.3999 1112/01/2001 30227313 N/A 01/01/2011 N ~~492,125.39~~ 491,292.15 11490,349.16 12/01/2001 30227304 N/A 06/01/2015 N ~~486,452.66~~ 484,889.43 11483,314.96 12/01/2001 30227315 N/A 01/01/2011 N 463,~~658~~227.2059 ~~463~~462,~~227~~692.5993 1012/01/2001 Totals 959,~~741~~145,~~099~~702.0122 ~~959~~958,~~145~~343,~~702~~485.2295

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

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 12/17/2001 1 $7,170,625.27 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 11/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 12/17/2001 0 $0.00 0 $0.00 11/15/2001 0 $0.00 0 $0.00 10/15/2001 0 $0.00 0 $0.00 09/17/2001 0 $0.00 0 $0.00 08/15/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 12/17/2001 7.650550% 7.553372% 111 11/15/2001 7.650549% 7.553370% 112 10/15/2001 7.650542% 7.553363% 113 09/17/2001 7.650540% 7.553362% 114 08/15/2001 7.650533% 7.553354% 115 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 ~~30227407 26 0 10/01/2001 72,421.14 72,421.14 A~~ 30227361 35 0 1011/01/2001 54,566.18 54,566.18 B 30227052 39 01 10/01/2001 51,930.40 51103,~~930~~860.4080 A1 ~~30227295~~30227325 8847 0 1011/01/2001 2347,~~482~~295.1844 2347,~~482~~295.1844 B ~~30227354~~30226516 9363 0 1011/01/2001 1936,~~822~~179.4767 1936,~~822~~179.4767 AB ~~30227171~~30227321 ~~112~~91 0 1011/01/2001 1622,~~622~~685.8482 1622,~~622~~685.8482 AB ~~30227332 129 0 10/01/2001 7,898.55 7,898.55 A 30227315 143 0 10/01/2001 3,568.80 3,568.80 A~~ Totals 85 ~~250~~212,~~312~~657.5651 ~~250~~264,~~312~~587.5691

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date ~~30227407 9,703,083.46 0.00~~ 30227361 7,~~839~~835,~~803~~464.4730 0.00 30227052 7,179,378.68 0.00 ~~30227295~~30227325 36,~~282~~330,~~068~~336.6268 0.00 ~~30227354~~30226516 24,~~890~~854,~~376~~465.~~10 0.~~00 ~~30227171 1,943,993.81~~ 0.00 ~~30227332~~30227321 13,~~103~~164,~~968~~332.55 0.00 ~~30227315~~Total ~~463~~29,~~658.20 0.00 Totals 34~~363,~~406,330~~977.8921 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Deliquency Code: Total for Status Code = 1 (1 loan) 51,930.40 103,860.80 7,179,378.68 0.00 Total for Status Code = B (4 loans) 160,727.11 160,727.11 22,184,598.53 0.00

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

Filing Compare · MORTGAGE PASS THROUGH CERTIFICATES SERIES 2001-CIBC2