8-K 1 gma01j01.txt DECEMBER 8K REPORT 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): December 26, 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 December 26, 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 December 26, 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: 1/7/02 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 December 26, 2001 distribution. EX-99.1

GMAC Mortgage Corporation Mortgage Pass-Through Certificates Record Date: 1011/3130/01 Distribution Date: 1112/26/01 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% 5550,~~068~~380,~~361~~882.1291 ~~321~~293,~~232~~888.1148 45,~~687~~445,~~478~~731.2154 A-2 36185NHV5 SEN 6.75000% 5247,~~186~~743,~~031~~900.3515 ~~293~~268,~~546~~559.4344 45,~~442~~160,~~131~~696.1983 A-3 36185NHW3 SEN 7.25000% 5247,~~186~~743,~~031~~900.3515 ~~315~~288,~~290~~452.6173 45,~~442~~160,~~131~~696.1983 A-4 36185NHX1 SEN 7.00000% 16,~~891~~990,~~996~~533.4611 9899,~~536~~111.6544 (9899,~~536~~111.6544) A-5 36185NHY9 SEN 7.00000% 28,388,890.00 165,601.86 0.00 IO 36185NJA9 SEN-IO 0.~~63646~~62966% 0.00 ~~111~~102,~~111~~852.3565 0.00 PO 36185NHZ6 SEN-PO 0.00000% ~~402~~401,~~026~~550.3647 0.00 ~~475~~465.8957 M-1 36185NJC5 MEZ 7.00000% 5,~~080~~076,~~662~~834.4606 29,~~637~~614.2087 3,~~828~~811.4012 M-2 36185NJD3 MEZ 7.00000% 2,~~399~~397,~~146~~338.4867 13,~~995~~984.0248 1,~~807~~799.8165 M-3 36185NJE1 MEZ 7.00000% 1,~~411~~410,~~350~~286.3788 8,~~232~~226.8867 1,~~063~~058.4969 B-1 36185NJF8 SUB 7.00000% 987,~~895~~151.5414 5,~~762~~758.7238 ~~744~~741.4004 B-2 36185NJG6 SUB 7.00000% 705,~~625~~093.4776 4,~~116~~113.1505 ~~531~~529.7131 B-3 36185NJH4 SUB 7.00000% 705,~~681~~149.1742 4,~~116~~113.4737 ~~531~~529.7535 R 36185NHG8 SEN-RERES 7.00000% 0.00 0.00 0.00 Totals ~~216~~202,~~413~~931,~~698~~510.1372 1,~~371~~284,~~179~~277.4542 1315,~~482~~676,~~187~~948.3949

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 5044,~~380~~935,~~882~~151.9137 5,~~008~~739,~~710~~620.3202 0.00 A-2 0.00 4742,~~743~~583,~~900~~203.1532 45,~~735~~429,~~677~~256.6227 0.00 A-3 0.00 4742,~~743~~583,~~900~~203.1532 45,~~757~~449,~~421~~149.8056 0.00 A-4 0.00 1617,~~990~~089,~~533~~644.1155 0.00 0.00 A-5 0.00 28,388,890.00 165,601.86 0.00 IO 0.00 0.00 ~~111~~102,~~111~~852.3565 0.00 PO 0.00 401,~~550~~084.4790 ~~475~~465.8957 0.00 M-1 0.00 5,~~076~~073,~~834~~022.0694 33,~~465~~425.6099 0.00 M-2 0.00 2,~~397~~395,~~338~~539.6701 15,~~802~~784.8313 0.00 M-3 0.00 1,~~410~~409,~~286~~228.8819 9,~~296~~285.3736 0.00 B-1 0.00 ~~987~~986,~~151~~410.1410 6,~~507~~499.1242 0.00 B-2 0.00 ~~705~~704,~~093~~564.7646 4,~~647~~642.8636 0.00 B-3 0.00 ~~705~~704,~~149~~620.4208 4,~~648~~642.2272 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~202~~187,~~931~~254,~~510~~562.7224 1416,~~853~~961,~~366~~225.8491 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 5550,~~068~~380,~~361~~882.1291 5349,~~669~~899.6184 45,~~633~~395,~~808~~831.6070 0.00 0.00 A-2 74,500,000.00 5247,~~186~~743,~~031~~900.3515 5047,~~860~~288.4904 45,~~391~~113,~~270~~408.7080 0.00 0.00 A-3 74,500,000.00 5247,~~186~~743,~~031~~900.3515 5047,~~860~~288.4904 45,~~391~~113,~~270~~408.7080 0.00 0.00 A-4 16,124,000.00 16,~~891~~990,~~996~~533.4611 0.00 0.00 (9899,~~536~~111.6544) 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~~401,~~026~~550.3647 ~~396~~398.1883 7966.7173 0.00 0.00 M-1 5,110,000.00 5,~~080~~076,~~662~~834.4606 3,~~828~~811.4012 0.00 0.00 0.00 M-2 2,413,000.00 2,~~399~~397,~~146~~338.4867 1,~~807~~799.8165 0.00 0.00 0.00 M-3 1,419,500.00 1,~~411~~410,~~350~~286.3788 1,~~063~~058.4969 0.00 0.00 0.00 B-1 993,600.00 987,~~895~~151.5414 ~~744~~741.4004 0.00 0.00 0.00 B-2 709,700.00 705,~~625~~093.4776 ~~531~~529.7131 0.00 0.00 0.00 B-3 709,756.08 705,~~681~~149.1742 ~~531~~529.7535 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 283,888,893.87 ~~216~~202,~~413~~931,~~698~~510.1372 ~~164~~153,~~294~~343.3391 1315,~~416~~622,~~429~~716.7103 (9899,~~536~~111.6544) 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 45,~~687~~445,~~478~~731.2154 5044,~~380~~935,~~882~~151.9137 0.~~64085772~~57158662 45,~~687~~445,~~478~~731.2154 A-2 45,~~442~~160,~~131~~696.1983 4742,~~743~~583,~~900~~203.1532 0.~~64085772~~57158662 45,~~442~~160,~~131~~696.1983 A-3 45,~~442~~160,~~131~~696.1983 4742,~~743~~583,~~900~~203.1532 0.~~64085772~~57158662 45,~~442~~160,~~131~~696.1983 A-4 (9899,~~536~~111.6544) 1617,~~990~~089,~~533~~644.1155 1.~~05374182~~05988865 (9899,~~536~~111.6544) A-5 0.00 28,388,890.00 1.00000000 0.00 IO 0.00 0.00 0.00000000 0.00 PO ~~475~~465.8957 401,~~550~~084.4790 0.~~99007261~~98892469 ~~475~~465.8957 M-1 3,~~828~~811.4012 5,~~076~~073,~~834~~022.0694 0.~~99350960~~99276378 3,~~828~~811.4012 M-2 1,~~807~~799.8165 2,~~397~~395,~~338~~539.6701 0.~~99350960~~99276378 1,~~807~~799.8165 M-3 1,~~063~~058.4969 1,~~410~~409,~~286~~228.8819 0.~~99350960~~99276378 1,~~063~~058.4969 B-1 ~~744~~741.4004 ~~987~~986,~~151~~410.1410 0.~~99350960~~99276379 ~~744~~741.4004 B-2 ~~531~~529.7131 ~~705~~704,~~093~~564.7646 0.~~99350960~~99276379 ~~531~~529.7131 B-3 ~~531~~529.7535 ~~705~~704,~~149~~620.4208 0.~~99350952~~99276371 ~~531~~529.7535 R 0.00 0.00 0.00000000 0.00 Totals 1315,~~482~~676,~~187~~948.3949 ~~202~~187,~~931~~254,~~510~~562.7224 0.~~71482723~~65960510 1315,~~482~~676,~~187~~948.3949

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 ~~700~~640.~~48364219~~85772011 0.~~68269117~~63473873 5868.~~94323091~~63635970 0.00000000 A-2 74,500,000.00 ~~700~~640.~~48364228~~85772013 0.~~68269114~~63473879 5868.~~94323087~~63635973 0.00000000 A-3 74,500,000.00 ~~700~~640.~~48364228~~85772013 0.~~68269114~~63473879 5868.~~94323087~~63635973 0.00000000 A-4 16,124,000.00 ~~1047~~1053.~~63064128~~74182027 0.00000000 0.00000000 (6.~~11117899~~14682709) 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 ~~991~~990.~~24597342~~07260746 0.~~97683105~~98336495 0.~~19653492~~16453111 0.00000000 M-1 5,110,000.00 ~~994~~993.~~25879843~~50960078 0.~~74919765~~74581605 0.00000000 0.00000000 M-2 2,413,000.00 ~~994~~993.~~25879818~~50960215 0.~~74919602~~74581434 0.00000000 0.00000000 M-3 1,419,500.00 ~~994~~993.~~25880240~~50960197 0.~~74920042~~74581895 0.00000000 0.00000000 B-1 993,600.00 ~~994~~993.~~25879630~~50960145 0.~~74919485~~74581320 0.00000000 0.00000000 B-2 709,700.00 ~~994~~993.~~25879949~~50959560 0.~~74920389~~74582218 0.00000000 0.00000000 B-3 709,756.08 ~~994~~993.~~25871773~~50951668 0.~~74920105~~74581961 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 5969.~~62592208~~27109843 ~~640~~571.~~85772011~~58662168 0.~~64085772~~57158662 5969.~~62592208~~27109843 A-2 0.00000000 5969.~~62592201~~27109839 ~~640~~571.~~85772013~~58662174 0.~~64085772~~57158662 5969.~~62592201~~27109839 A-3 0.00000000 5969.~~62592201~~27109839 ~~640~~571.~~85772013~~58662174 0.~~64085772~~57158662 5969.~~62592201~~27109839 A-4 0.00000000 (6.~~11117899~~14682709) 1,~~053~~059.~~74182027~~88864736 1.~~05374182~~05988865 (6.~~11117899~~14682709) 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.~~17336596~~14792072 ~~990~~988.~~07260746~~92468674 0.~~99007261~~98892469 1.~~17336596~~14792072 M-1 0.00000000 0.~~74919765~~74581605 ~~993~~992.~~50960078~~76378474 0.~~99350960~~99276378 0.~~74919765~~74581605 M-2 0.00000000 0.~~74919602~~74581434 ~~993~~992.~~50960215~~76378367 0.~~99350960~~99276378 0.~~74919602~~74581434 M-3 0.00000000 0.~~74920042~~74581895 ~~993~~992.~~50960197~~76378302 0.~~99350960~~99276378 0.~~74920042~~74581895 B-1 0.00000000 0.~~74919485~~74581320 ~~993~~992.~~50960145~~76378824 0.~~99350960~~99276379 0.~~74919485~~74581320 B-2 0.00000000 0.~~74920389~~74582218 ~~993~~992.~~50959560~~76378752 0.~~99350960~~99276379 0.~~74920389~~74582218 B-3 0.00000000 0.~~74920105~~74581961 ~~993~~992.~~50951668~~76371116 0.~~99350952~~99276371 0.~~74920105~~74581961 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% 5550,~~068~~380,~~361~~882.1291 ~~321~~293,~~232~~888.1148 0.00 0.00 A-2 74,500,000.00 6.75000% 5247,~~186~~743,~~031~~900.3515 ~~293~~268,~~546~~559.4344 0.00 0.00 A-3 74,500,000.00 7.25000% 5247,~~186~~743,~~031~~900.3515 ~~315~~288,~~290~~452.6173 0.00 0.00 A-4 16,124,000.00 7.00000% 16,~~891~~990,~~996~~533.4611 9899,~~536~~111.6544 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.~~63646~~62966% ~~209~~196,~~491~~016,~~153~~839.8504 ~~111~~102,~~111~~852.3565 0.00 0.00 PO 405,576.79 0.00000% ~~402~~401,~~026~~550.3647 0.00 0.00 0.00 M-1 5,110,000.00 7.00000% 5,~~080~~076,~~662~~834.4606 29,~~637~~614.2087 0.00 0.00 M-2 2,413,000.00 7.00000% 2,~~399~~397,~~146~~338.4867 13,~~995~~984.0248 0.00 0.00 M-3 1,419,500.00 7.00000% 1,~~411~~410,~~350~~286.3788 8,~~232~~226.8867 0.00 0.00 B-1 993,600.00 7.00000% 987,~~895~~151.5414 5,~~762~~758.7238 0.00 0.00 B-2 709,700.00 7.00000% 705,~~625~~093.4776 4,~~116~~113.1505 0.00 0.00 B-3 709,756.08 7.00000% 705,~~681~~149.1742 4,~~116~~113.4737 0.00 0.00 R 100.00 7.00000% 0.00 0.00 0.00 0.00 Totals 283,888,893.87 1,~~371~~284,~~179~~277.4542 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 ~~321~~293,~~232~~888.1148 0.00 5044,~~380~~935,~~882~~151.9137 A-2 0.00 0.00 ~~293~~268,~~546~~559.4344 0.00 4742,~~743~~583,~~900~~203.1532 A-3 0.00 0.00 ~~315~~288,~~290~~452.6173 0.00 4742,~~743~~583,~~900~~203.1532 A-4 0.00 0.00 9899,~~536~~111.6544 0.00 1617,~~990~~089,~~533~~644.1155 A-5 0.00 0.00 165,601.86 0.00 28,388,890.00 IO 0.00 0.00 ~~111~~102,~~111~~852.3565 0.00 ~~196~~180,~~016~~347,~~839~~565.0462 PO 0.00 0.00 0.00 0.00 401,~~550~~084.4790 M-1 0.00 0.00 29,~~637~~614.2087 0.00 5,~~076~~073,~~834~~022.0694 M-2 0.00 0.00 13,~~995~~984.0248 0.00 2,~~397~~395,~~338~~539.6701 M-3 0.00 0.00 8,~~232~~226.8867 0.00 1,~~410~~409,~~286~~228.8819 B-1 0.00 0.00 5,~~762~~758.7238 0.00 ~~987~~986,~~151~~410.1410 B-2 0.00 0.00 4,~~116~~113.1505 0.00 ~~705~~704,~~093~~564.7646 B-3 0.00 0.00 4,~~116~~113.4737 0.00 ~~705~~704,~~149~~620.4208 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~371~~284,~~179~~277.4542 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% ~~700~~640.~~48364219~~85772011 43.~~08615462~~73833665 0.00000000 0.00000000 A-2 74,500,000.00 6.75000% ~~700~~640.~~48364228~~85772013 3.~~94022054~~60482470 0.00000000 0.00000000 A-3 74,500,000.00 7.25000% ~~700~~640.~~48364228~~85772013 43.~~23208872~~87184872 0.00000000 0.00000000 A-4 16,124,000.00 7.00000% ~~1047~~1053.~~63064128~~74182027 6.~~11117899~~14682709 0.00000000 0.00000000 A-5 28,388,890.00 7.00000% 1000.00000000 5.83333339 0.00000000 0.00000000 IO 0.00 0.~~63646~~62966% ~~756~~707.~~53435130~~87462592 0.~~40125586~~37143126 0.00000000 0.00000000 PO 405,576.79 0.00000% ~~991~~990.~~24597342~~07260746 0.00000000 0.00000000 0.00000000 M-1 5,110,000.00 7.00000% ~~994~~993.~~25879843~~50960078 5.~~79984344~~79547358 0.00000000 0.00000000 M-2 2,413,000.00 7.00000% ~~994~~993.~~25879818~~50960215 5.~~79984252~~79547451 0.00000000 0.00000000 M-3 1,419,500.00 7.00000% ~~994~~993.~~25880240~~50960197 5.~~79984502~~79547024 0.00000000 0.00000000 B-1 993,600.00 7.00000% ~~994~~993.~~25879630~~50960145 5.~~79983897~~79547101 0.00000000 0.00000000 B-2 709,700.00 7.00000% ~~994~~993.~~25879949~~50959560 5.~~79984500~~79547696 0.00000000 0.00000000 B-3 709,756.08 7.00000% ~~994~~993.~~25871773~~50951668 5.~~79983760~~79546990 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 43.~~08615462~~73833665 0.00000000 ~~640~~571.~~85772011~~58662168 A-2 0.00000000 0.00000000 3.~~94022054~~60482470 0.00000000 ~~640~~571.~~85772013~~58662174 A-3 0.00000000 0.00000000 43.~~23208872~~87184872 0.00000000 ~~640~~571.~~85772013~~58662174 A-4 0.00000000 0.00000000 6.~~11117899~~14682709 0.00000000 ~~1053~~1059.~~74182027~~88864736 A-5 0.00000000 0.00000000 5.83333339 0.00000000 1000.00000000 IO 0.00000000 0.00000000 0.~~40125586~~37143126 0.00000000 ~~707~~651.~~87462592~~28825755 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~990~~988.~~07260746~~92468674 M-1 0.00000000 0.00000000 5.~~79984344~~79547358 0.00000000 ~~993~~992.~~50960078~~76378474 M-2 0.00000000 0.00000000 5.~~79984252~~79547451 0.00000000 ~~993~~992.~~50960215~~76378367 M-3 0.00000000 0.00000000 5.~~79984502~~79547024 0.00000000 ~~993~~992.~~50960197~~76378302 B-1 0.00000000 0.00000000 5.~~79983897~~79547101 0.00000000 ~~993~~992.~~50960145~~76378824 B-2 0.00000000 0.00000000 5.~~79984500~~79547696 0.00000000 ~~993~~992.~~50959560~~76378752 B-3 0.00000000 0.00000000 5.~~79983760~~79546990 0.00000000 ~~993~~992.~~50951668~~76371116 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 1416,~~876~~975,~~828~~881.2250 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 2127,~~624~~621.8180 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 1417,~~898~~003,~~453~~503.0330 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 4542,~~086~~277.1939 Payment of Interest and Principal 1416,~~853~~961,~~366~~225.8491 Total Withdrawals (Pool Distribution Amount) 1417,~~898~~003,~~453~~503.0330 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 4542,~~086~~277.1939 Trustee Fee - Wells Fargo Minnesota Bank, NA 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 4542,~~086~~277.1939

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 69 0 0 0 69 23,~~137~~219,~~564~~818.6983 0.00 0.00 0.00 23,~~137~~219,~~564~~818.6983 60 Days 21 0 0 0 21 ~~790~~308,~~110~~022.5442 0.00 0.00 0.00 ~~790~~308,~~110~~022.5442 90 Days 01 0 0 0 01 0302,614.0073 0.00 0.00 0.00 0302,614.0073 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 811 0 0 0 811 23,~~927~~830,~~675~~455.2398 0.00 0.00 0.00 23,~~927~~830,~~675~~455.2398 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 1.~~136364~~832994% 0.000000% 0.000000% 0.000000% 1.~~136364~~832994% 1.~~052713~~718480% 0.000000% 0.000000% 0.000000% 1.~~052713~~718480% 60 Days 0.~~378788~~203666% 0.000000% 0.000000% 0.000000% 0.~~378788~~203666% 0.~~389115~~164398% 0.000000% 0.000000% 0.000000% 0.~~389115~~164398% 90 Days 0.~~000000~~203666% 0.000000% 0.000000% 0.000000% 0.~~000000~~203666% 0.~~000000~~161511% 0.000000% 0.000000% 0.000000% 0.~~000000~~161511% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 12.~~515152~~240326% 0.000000% 0.000000% 0.000000% 12.~~515152~~240326% 12.~~441828~~044389% 0.000000% 0.000000% 0.000000% 12.~~441828~~044389%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2127,~~624~~621.8180

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 11,355,556.08 4.00000011% 11,~~281~~273,~~853~~384.9378 56.~~55943919~~02035253% 9493.~~440561~~979647% 100.000000% Class M-1 6,245,556.08 2.20000015% 6,~~205~~200,~~019~~361.8784 3.~~05769166~~31119401% 2.~~501748~~709159% 0.000000% Class M-2 3,832,556.08 1.35001973% 3,~~807~~804,~~681~~822.2083 12.~~87633807~~03189860% 1.~~181354~~279295% 0.000000% Class M-3 2,413,056.08 0.85000017% 2,~~397~~395,~~394~~594.3264 1.~~18138100~~27932511% 0.~~694957~~752573% 0.000000% Class B-1 1,419,456.08 0.50000409% 1,~~410~~409,~~243~~184.1854 0.~~69493554~~75255018% 0.~~486445~~526775% 0.000000% Class B-2 709,756.08 0.25001192% ~~705~~704,~~149~~620.4208 0.~~34748148~~37628994% 0.~~347454~~376260% 0.000000% Class B-3 0.00 0.00000000% 0.00 0.00000000% 0.~~347481~~376290% 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.~~05568381~~06034566% Fraud 2,838,888.94 1.00000000% 2,838,888.94 1.~~39893944~~51605862% Special Hazard 2,656,654.91 0.93580797% 2,656,654.91 1.~~30913868~~41873975% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 7.~~853102~~844350% Weighted Average Net Coupon 7.~~603102~~594350% Weighted Average Pass-Through Rate 7.~~603102~~594350% Weighted Average Maturity(Stepdown Calculation ) ~~348~~347 Beginning Scheduled Collateral Loan Count ~~563~~528 Number Of Loans Paid In Full 3537 Ending Scheduled Collateral Loan Count ~~528~~491 Beginning Scheduled Collateral Balance ~~216~~202,~~413~~931,~~698~~510.1474 Ending Scheduled Collateral Balance ~~202~~187,~~931~~254,~~510~~562.7425 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2001 ~~203~~187,~~053~~364,~~004~~326.4574 Monthly P &I Constant 1,~~579~~478,~~431~~990.7558 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 1416,~~778~~886,~~522~~480.9437 Ending Scheduled Balance for Premium Loans ~~202~~187,~~931~~254,~~510~~562.7425 Scheduled Principal ~~163~~152,~~166~~435.1374 Unscheduled Principal 1315,~~319~~524,~~021~~512.2775

Senior Percentage 94.~~77326322~~429538% Senior Accelerated Distribution Percentage 100.000000% Subordinate Prepayment Distribution Percentage 0.00000000%

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