8-K 1 gec0102.txt JANUARY 8K 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 : January 11, 2002 (Date of earliest event reported) Commission File No.: 333-57802-01 GE Capital Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2001-2 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-7184014 52-2338543 52-2338544 52-2338545 (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 January 11, 2002, a distribution was made to holders of GE Capital Commercial Mortgage Corporation, Commercial Mortgage Pass-Through Certificates Series 2001-2 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 GE Capital Commercial Mortgage Corporation, Commercial Mortgage Pass-Through Certificates Series 2001-2, relating to the January 11, 2002 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. GE Capital Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2001-2 By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: January 29, 2002 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of GE Capital Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2001-2, relating to the January 11, 2002 distribution. Wells Fargo Bank MN, N.A. Corporate Trust Services 11000 Broken Land Parkway Columbia, MD 21044 GE Capital Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2001-2 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 01/11/2002 Record Date: 12/31/2001 DISTRIBUTION DATE STATEMENT Table of Contents Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 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 Depositor GE Capital Commercial Mortgage Corp. 363 North Sam Houston Parkway, East Suite 1200 Houston, TX 77060 Contact: Shelly Shrimpton Phone Number: (281) 405-7087 Servicer GEMSA Loan Services, L.P. 1500 City West Blvd. Suite 200 Houston, TX 77042 Contact: Shelly Shrimpton Phone Number: (713) 458-7380 Special Servicer ORIX Capital Markets, LLC 1717 Main Street, 14th Floor Dallas, TX 75201 Contact: Paul G. Smyth Phone Number: (214) 237-2010 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 36158YCE7 5.260000% 45,732,000.00 44,~~623~~168,~~260~~648.1480 ~~454~~341,~~611~~924.3472 A-2 36158YCF4 5.850000% 100,000,000.00 99,~~297~~009,~~278~~145.5500 ~~288~~216,~~133~~712.5554 A-3 36158YCJ6 6.030000% 112,046,000.00 112,046,000.00 0.00 A-4 36158YCK3 6.290000% 519,456,000.00 519,456,000.00 0.00 B 36158YCG2 6.440000% 40,115,000.00 40,115,000.00 0.00 C 36158YCH0 6.590000% 45,129,000.00 45,129,000.00 0.00 D 36158YCN7 6.700000% 12,537,000.00 12,537,000.00 0.00 E 36158YCP2 6.980000% 10,028,000.00 10,028,000.00 0.00 F 36158YCQ0 7.080000% 18,804,000.00 18,804,000.00 0.00 G 36158YCR8 7.~~342639~~342588% 11,283,000.00 11,283,000.00 0.00 H 36158YCS6 6.050000% 21,311,000.00 21,311,000.00 0.00 I 36158YCT4 6.050000% 18,804,000.00 18,804,000.00 0.00 J 36158YCU1 6.050000% 5,014,000.00 5,014,000.00 0.00 K 36158YCV9 6.050000% 7,522,000.00 7,522,000.00 0.00 L 36158YCW7 6.050000% 12,536,000.00 12,536,000.00 0.00 M 36158YCX5 6.050000% 7,521,000.00 7,521,000.00 0.00 N 36158YCY3 6.050000% 15,043,679.62 15,043,679.62 0.00 S N/A 0.000000% 0 0.00 0.00 ~~R-I N/A~~ 0.~~000000% 0 0.~~00 ~~0.00 LR N/A 0.000000% 0 0.00 0.00~~ 1,002,881,679.62 1,~~001~~000,~~070~~327,~~218~~473.3142 ~~742~~558,~~744~~637.8926

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 36158YCE7 ~~195~~193,~~598~~605.6291 0.00 0.00 ~~650~~535,~~209~~530.9663 4443,~~168~~826,~~648~~724.8008 22.5657% A-2 36158YCF4 ~~484~~482,~~074~~669.2358 0.00 0.00 ~~772~~699,~~207~~382.7812 9998,~~009~~792,~~145~~432.0046 22.5657% A-3 36158YCJ6 563,031.15 0.00 0.00 563,031.15 112,046,000.00 22.5657% A-4 36158YCK3 2,722,815.20 0.00 0.00 2,722,815.20 519,456,000.00 22.5657% B 36158YCG2 215,283.83 0.00 0.00 215,283.83 40,115,000.00 18.5556% C 36158YCH0 247,833.42 0.00 0.00 247,833.42 45,129,000.00 14.04% D 36158YCN7 69,998.25 0.00 0.00 69,998.25 12,537,000.00 12.7879% E 36158YCP2 58,329.53 0.00 0.00 58,329.53 10,028,000.00 11.7879% F 36158YCQ0 110,943.60 0.00 0.00 110,943.60 18,804,000.00 9.9091% G 36158YCR8 69,~~039~~038.1668 0.00 0.00 69,~~039~~038.1668 11,283,000.00 8.7778% H 36158YCS6 107,442.96 0.00 0.00 107,442.96 21,311,000.00 6.6465% I 36158YCT4 94,803.50 0.00 0.00 94,803.50 18,804,000.00 4.76% J 36158YCU1 25,278.92 0.00 0.00 25,278.92 5,014,000.00 4.26% K 36158YCV9 37,923.42 0.00 0.00 37,923.42 7,522,000.00 3.51% L 36158YCW7 63,202.33 0.00 0.00 63,202.33 12,536,000.00 2.26% M 36158YCX5 37,918.38 0.00 0.00 37,918.38 7,521,000.00 1.50% N 36158YCY3 75,~~808~~795.8456 0.00 0.00 75,~~808~~795.8456 15,043,679.62 0.00% S N/A 0.00 0.00 0.00 0.00 0.00 0.00% ~~R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% LR N/A 0.00 0.00 0.00 0.00 0.00 0.00%~~ 5,~~179~~175,~~325~~914.3422 0.00 0.00 5,~~922~~734,~~070~~551.2348 1999,~~000~~768,~~327,473~~836.4216

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 36158YCL1 0.~~673990~~671857% 1,002,881,679.62 1,~~001~~000,~~070~~327,~~218~~473.3142 X-2 36158YCM9 1.~~013967~~015967% 562,809,000.00 562,809,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 36158YCL1 ~~562~~560,~~259~~063.2890 0.00 ~~562~~560,~~259~~063.2890 1999,~~000~~768,~~327,473~~836.4216 X-2 36158YCM9 ~~475~~476,~~558~~496.0608 0.00 ~~475~~476,~~558~~496.0608 562,809,000.00 (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 Additional Trust Ending Fund Expenses Balance A-1 36158YCE7 ~~975~~965.~~75571022~~81493921 97.~~94077101~~47670603 4.~~27706245~~23348880 0.00000000 0.00000000 ~~965~~958.~~81493921~~33823318 A-2 36158YCF4 ~~992~~990.~~97278550~~09145000 2.~~88133550~~16712540 4.~~84074230~~82669580 0.00000000 0.00000000 ~~990~~987.~~09145000~~92432460 A-3 36158YCJ6 1,000.00000000 0.00000000 5.02500000 0.00000000 0.00000000 1,000.00000000 A-4 36158YCK3 1,000.00000000 0.00000000 5.24166667 0.00000000 0.00000000 1,000.00000000 B 36158YCG2 1,000.00000000 0.00000000 5.36666658 0.00000000 0.00000000 1,000.00000000 C 36158YCH0 1,000.00000000 0.00000000 5.49166656 0.00000000 0.00000000 1,000.00000000 D 36158YCN7 1,000.00000000 0.00000000 5.58333333 0.00000000 0.00000000 1,000.00000000 E 36158YCP2 1,000.00000000 0.00000000 5.81666633 0.00000000 0.00000000 1,000.00000000 F 36158YCQ0 1,000.00000000 0.00000000 5.90000000 0.00000000 0.00000000 1,000.00000000 G 36158YCR8 1,000.00000000 0.00000000 6.~~11886555~~11882301 0.00000000 0.00000000 1,000.00000000 H 36158YCS6 1,000.00000000 0.00000000 5.04166674 0.00000000 0.00000000 1,000.00000000 I 36158YCT4 1,000.00000000 0.00000000 5.04166667 0.00000000 0.00000000 1,000.00000000 J 36158YCU1 1,000.00000000 0.00000000 5.04166733 0.00000000 0.00000000 1,000.00000000 K 36158YCV9 1,000.00000000 0.00000000 5.04166711 0.00000000 0.00000000 1,000.00000000 L 36158YCW7 1,000.00000000 0.00000000 5.04166640 0.00000000 0.00000000 1,000.00000000 M 36158YCX5 1,000.00000000 0.00000000 5.04166733 0.00000000 0.00000000 1,000.00000000 N 36158YCY3 1,000.00000000 0.00000000 5.~~03924850~~03836574 0.00000000 0.00000000 1,000.00000000 S N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ~~R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR N/A 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 36158YCL1 ~~998~~997.~~19374374~~45313305 0.~~56064368~~55845461 0.00000000 ~~997~~996.~~45313305~~89610098 X-2 36158YCM9 1,000.00000000 0.~~84497238~~84663906 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~746~~858,~~551~~140.9970 Servicing Advances Outstanding ~~23,852~~0.4400 Reimbursements for Interest on 3649.3866 Advances paid from general collections

Servicing Fee ~~Summary~~Breakdowns Current Period Accrued Master Servicing Fees 52,~~144~~105.2146 Less on Delinquent Master Servicing Fees 67,~~976~~859.7517 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 56,~~443~~976.3675 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 5051,~~610~~223.8204

Certificate Interest Reconciliation Class Accrued Certificate Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Interest Prepayment Certificate Certificate Interest Trust Fund Distribution Distibutable Interest Shortfall Interest Adjustment Expenses Certificate Interest A-1 ~~195~~193,~~598~~605.6291 0.00 ~~195~~193,~~598~~605.6291 0.00 0.00 ~~195~~193,~~598~~605.6291 0.00 A-2 ~~484~~482,~~074~~669.2358 0.00 ~~484~~482,~~074~~669.2358 0.00 0.00 ~~484~~482,~~074~~669.2358 0.00 A-3 563,031.15 0.00 563,031.15 0.00 0.00 563,031.15 0.00 A-4 2,722,815.20 0.00 2,722,815.20 0.00 0.00 2,722,815.20 0.00 X-1 ~~562~~560,~~259~~063.2890 0.00 ~~562~~560,~~259~~063.2890 0.00 0.00 ~~562~~560,~~259~~063.2890 0.00 X-2 ~~475~~476,~~558~~496.0608 0.00 ~~475~~476,~~558~~496.0608 0.00 0.00 ~~475~~476,~~558~~496.0608 0.00 B 215,283.83 0.00 215,283.83 0.00 0.00 215,283.83 0.00 C 247,833.42 0.00 247,833.42 0.00 0.00 247,833.42 0.00 D 69,998.25 0.00 69,998.25 0.00 0.00 69,998.25 0.00 E 58,329.53 0.00 58,329.53 0.00 0.00 58,329.53 0.00 F 110,943.60 0.00 110,943.60 0.00 0.00 110,943.60 0.00 G 69,~~039~~038.1668 0.00 69,~~039~~038.1668 0.00 0.00 69,~~039~~038.1668 0.00 H 107,442.96 0.00 107,442.96 0.00 0.00 107,442.96 0.00 I 94,803.50 0.00 94,803.50 0.00 0.00 94,803.50 0.00 J 25,278.92 0.00 25,278.92 0.00 0.00 25,278.92 0.00 K 37,923.42 0.00 37,923.42 0.00 0.00 37,923.42 0.00 L 63,202.33 0.00 63,202.33 0.00 0.00 63,202.33 0.00 M 37,918.38 0.00 37,918.38 0.00 0.00 37,918.38 0.00 N 75,845.22 0.00 75,845.22 0.00 3649.3866 75,~~808~~795.8456 ~~279~~329.5925 Total 6,~~217~~212,~~179~~523.0686 0.00 6,~~217~~212,~~179~~523.0686 0.00 3649.3866 6,~~217~~212,~~142~~474.6820 ~~279~~329.5925

Other Required Information Available Distribution Amount(1) 6,~~959~~771,~~887~~111.5746 Original Number of Outstanding Loans 126 Aggregate Number of Outstanding Loans 126 Aggregate Stated Principal Balance of Loans 1999,~~000~~768,~~327,473~~836.4216 Aggregate Unpaid Principal Balance of Loans 1999,~~000~~821,~~401,764~~172.5098 Aggregate Amount of Servicing Fee 5051,~~610~~223.8204 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~751~~750.8757 Aggregate Trust Fund Expenses 3649.3866 Interest Reserve Deposit 0201,557.0013 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregrate Unpaid Principal Balance 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) Below 999,999.99 1 ~~784~~783,~~246~~863.8422 0.08 ~~114~~113 7.9100 1.314200 1,000,000 to 1,999,999.99 6 10,~~202~~196,~~951~~783.3972 1.02 ~~113~~112 7.6807 1.~~309513~~344612 2,000,000 to 3,999,999.99 38 115,~~397~~320,~~539~~852.3311 11.5453 ~~111~~110 7.~~6259~~6258 1.~~351830~~399961 4,000,000 to 5,999,999.99 21 110,~~622~~546,~~491~~634.1476 11.06 ~~111~~110 7.5719 1.~~424868~~411131 6,000,000 to 7,999,999.99 15 104,~~227~~167,~~438~~026.9781 10.42 ~~106~~105 7.6324 1.~~384316~~404028 8,000,000 to 9,999,999.99 18 162,~~496~~400,~~485~~915.1862 16.24 ~~111~~110 7.5308 1.~~342748~~349138 10,000,000 to 11,999,999.99 4 44,~~827~~801,~~060~~865.2041 4.48 ~~111~~110 7.6012 1.~~351262~~351264 12,000,000 to 13,999,999.99 4 50,~~248~~222,~~472~~679.3726 5.02 ~~113~~112 7.6458 1.~~298913~~298897 14,000,000 to 15,999,999.99 5 75,~~414~~372,~~046~~201.5805 7.54 ~~103~~102 7.5109 1.312706 16,000,000 to 17,999,999.99 3 50,~~227~~194,~~992~~962.5748 5.02 ~~113~~112 7.6790 1.~~685898~~685796 17,000,000 to 18,999,999.99 5 95,~~200~~137,~~369~~053.2748 9.52 8887 7.4714 1.~~336637~~336594 20,000,000 to 29,999,999.99 4 98,~~928~~873,~~379~~998.5824 9.89 ~~114~~113 7.5629 1.~~256435~~443912 30,000,000 and greater 2 81,750,000.00 8.1718 8483 6.8709 2.474807 Totals 126 1999,~~000~~768,~~327,473~~836.4216 100.00 ~~106~~105 7.5172 1.~~453389~~479452

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Arizona 7 19,~~471~~458,~~094~~369.2181 1.95 ~~113~~112 7.6625 1.~~350707~~370260 Arkansas 3 25,~~684~~656,~~627~~691.7095 2.57 ~~103~~102 7.~~6203~~6202 1.~~448174~~448117 California 23 219,~~623~~509,~~471~~420.0590 21.96 ~~113~~112 7.6134 1.~~332600~~427055 Colorado 4 29,~~974~~956,~~344~~885.7532 3.00 6968 7.3816 1.~~323151~~378035 Florida 14 99,~~552~~479,~~236~~276.1605 9.95 ~~113~~112 7.6179 1.~~393601~~429041 Georgia 6 47,~~618~~592,~~371~~128.5421 4.76 ~~109~~108 7.~~6849~~6850 1.~~232612~~232606 Illinois 3 31,~~850~~826,~~425~~418.3793 3.18 ~~111~~110 7.5834 1.~~976990~~945049 Indiana 1 3,~~185~~183,~~923~~837.2561 0.32 5453 7.0000 1.415872 Iowa 1 2,~~937~~935,~~351~~506.7967 0.29 ~~112~~111 7.1900 1.259200 Kentucky 1 8,~~155~~150,~~791~~943.1050 0.82 ~~112~~111 7.3700 1.283000 Louisiana 6 45,~~044~~016,~~166~~217.1264 4.50 6463 7.~~1594~~1595 1.~~296494~~296493 Maryland 4 23,~~855~~839,~~558~~438.3591 2.38 ~~113~~112 7.5154 1.~~466390~~614570 Massachusetts 1 14,~~855~~847,~~496~~677.6858 1.49 ~~115~~114 7.6650 1.457900 Michigan 1 2,~~863~~862,~~808~~014.4596 0.29 ~~112~~111 7.2000 0.950000 Minnesota 1 5,~~980~~977,~~559~~083.0430 0.60 ~~115~~114 7.3600 1.410900 Mississippi 1 6,~~155~~152,~~716~~379.6898 0.62 ~~109~~108 7.7500 1.223000 Nevada 3 20,~~039~~029,~~501~~365.2049 2.00 ~~111~~110 7.9209 1.~~352002~~351999 New Hampshire 2 14,~~941~~930,~~263~~515.7920 1.49 ~~103~~102 7.3920 1.~~541263~~541245 New Jersey 1 40,000,000.00 4.00 5554 6.5900 2.000000 New York 9 131,~~430~~382,~~414~~517.5560 13.14 ~~112~~111 7.~~4750~~4749 1.~~820532~~820720 North Carolina 4 39,~~028~~006,~~610~~915.9997 3.90 ~~112~~111 7.5892 1.~~306962~~261257 North Dakota 1 6,~~718~~714,~~560~~741.2960 0.67 ~~115~~114 7.4300 1.239800 Oklahoma 1 4,~~539~~537,~~739~~174.9390 0.45 ~~113~~112 7.5000 1.630000 Pennsylvania 3 15,~~158~~150,~~189~~078.1204 1.52 ~~111~~110 7.~~7449~~7450 1.~~277986~~320990 South Carolina 3 17,~~542~~530,~~321~~843.4864 1.75 ~~113~~112 7.3604 1.~~262233~~243090 Tennessee 1 3,~~982~~979,~~404~~797.0500 0.40 ~~114~~113 7.0000 1.413500 Texas 16 61,~~265~~224,~~272~~950.4190 6.12 ~~112~~111 7.~~7219~~7218 1.~~340895~~325419 Virginia 4 23,~~778~~763,~~391~~858.4072 2.38 ~~115~~114 7.3664 1.~~384347~~387331 Washington 3 28,~~337~~321,~~513~~652.2230 2.83 ~~109~~108 7.6597 1.~~345063~~345068 West Virginia 1 3,~~579~~577,~~412~~122.2381 0.36 ~~112~~111 7.1300 1.272900 Wisconsin 1 3,~~176~~175,~~936~~010.4762 0.32 ~~110~~109 7.3750 1.~~329527~~190000 Totals 130 1999,~~000~~768,~~327,473~~836.4216 100.00 ~~106~~105 7.5172 1.~~453389~~479452

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.190 and Less 610 4879,~~540~~159,~~553~~218.33 47.8592 ~~111~~110 7.~~7214~~6457 1.~~118811~~139766 1.200 to 1.249 1611 ~~127~~90,~~039~~488,~~184~~963.7263 129.7005 ~~113~~112 7.~~6183~~5579 1.~~221786~~225234 1.250 to 1.299 3331 ~~282~~254,~~775~~451,~~020~~515.7311 2825.2745 108 7.~~5604~~5675 1.~~276886~~275033 1.300 to 1.349 2521 ~~167~~151,~~839~~398,~~679~~011.2511 1615.7814 ~~101~~99 7.~~4206~~4305 1.~~321787~~323192 1.350 to 1.399 1210 7570,~~766~~529,~~128~~802.3898 7.5705 ~~110~~108 7.5650 1.~~368910~~368120 1.400 to 1.449 1012 5257,~~849~~977,~~683~~949.1838 5.2880 ~~109~~108 7.~~6053~~6100 1.~~422049~~420395 1.450 to 1.499 6 4952,~~678~~366,~~060~~572.0102 45.9724 ~~115~~113 7.~~5425~~5834 1.~~474623~~471776 1.500 to 1.549 13 515,~~968~~625,~~086~~895.0223 01.6056 ~~115~~84 7.~~3200~~4445 1.~~528809~~517177 1.550 to 1.599 23 1117,~~636~~559,~~212~~284.1268 1.1676 112 7.~~6219~~3445 1.~~581914~~569524 1.600 to 1.649 45 2023,~~983~~559,~~930~~265.0729 2.1036 103 7.~~5140~~5538 1.~~621031~~619817 1.650 to 1.699 12 78,~~360~~848,~~136~~104.2039 0.7489 99101 98.~~0500~~8272 1.~~682325~~680244 1.700 to 1.749 34 3339,~~551~~473,~~975~~993.2040 3.3595 103 7.~~7864~~7619 1.~~734735~~732510 1.750 and greater 78 ~~116~~138,~~338~~330,~~824~~260.2161 1113.6384 9295 7.~~0994~~2012 2.~~382368~~346937 Totals 126 1999,~~000~~768,~~327,473~~836.4216 100.00 ~~106~~105 7.5172 1.~~453389~~479452

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 11 93,~~127~~063,~~898~~078.6127 9.31 8483 7.4274 1.~~410587~~410556 Lodging 4 68,~~123~~096,~~912~~613.7768 6.81 ~~111~~110 7.~~4362~~4359 2.~~622939~~675023 Mobile Home Park 6 42,~~134~~115,~~533~~453.8040 4.21 9392 7.3375 1.~~262802~~278994 Multi-Family 32 195,~~413~~300,~~989~~977.1935 19.5453 ~~110~~109 7.4876 1.~~289963~~290548 Office 28 ~~300~~299,~~092~~945,~~319~~939.5665 30.00 ~~104~~103 7.~~4758~~4757 1.~~436606~~508335 Retail 40 268,~~968~~804,~~831~~859.1806 26.89 ~~113~~112 7.6427 1.~~350400~~350890 Self Storage 9 32,~~465~~441,~~988~~914.2468 3.2524 ~~114~~113 7.6989 1.~~361462~~363159 Totals 130 1999,~~000~~768,~~327,473~~836.4216 100.00 ~~106~~105 7.5172 1.~~453389~~479452

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.5900% to 6.9999% 1 40,000,000.00 4.00 5554 6.5900 2.000000 7.0000% to 7.0999% 5 50,~~562~~528,~~548~~094.3177 5.05 6261 7.0557 1.~~354698~~354685 7.1000% to 7.1999% 8 94,~~268~~235,~~477~~390.6660 9.4243 ~~103~~102 7.1436 2.~~041485~~046080 7.2000% to 7.2999% 8 72,~~516~~472,~~429~~197.2105 7.25 ~~111~~110 7.2547 1.~~277598~~272954 7.3000% to 7.3999% 17 117,~~355~~272,~~432~~296.3266 11.73 ~~113~~112 7.3396 1.~~417447~~413647 7.4000% to 7.4999% 11 100,~~545~~487,~~041~~513.6804 10.05 ~~114~~113 7.4495 1.~~271932~~277493 7.5000% to 7.5999% 19 118,~~137~~062,~~713~~993.1281 11.81 ~~109~~108 7.5463 1.~~510952~~525344 7.6000% to 7.6999% 17 140,~~091~~019,~~525~~184.1733 14.0001 ~~114~~113 7.6487 1.~~351223~~490992 7.7000% to 7.7999% 13 97,~~846~~795,~~229~~264.1059 9.78 ~~114~~113 7.7362 1.~~295753~~302736 7.8000% to 7.8999% 14 73,~~191~~151,~~897~~138.3219 7.32 ~~113~~112 7.8344 1.~~373942~~433787 7.9000% to 7.9999% 2 16,~~241~~234,~~879~~211.9108 1.62 ~~115~~114 7.9814 1.263127 8.0000% to 8.0999% 2 9,~~100~~096,~~416~~041.6960 0.91 ~~111~~110 8.0500 1.~~249160~~193901 8.1000% to 8.1999% 3 30,~~372~~349,~~661~~242.8991 3.04 9897 8.1551 1.~~288571~~288446 8.2000% to 9.0500% 6 40,~~097~~065,~~221~~267.0453 4.01 ~~104~~103 8.~~6157~~6156 1.~~493379~~493359 Totals 126 1999,~~000~~768,~~327,473~~836.4216 100.00 ~~106~~105 7.5172 1.~~453389~~479452

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~122~~121 ~~968~~962,~~065~~568,~~312~~041.4668 96.7728 ~~106~~105 7.~~4842~~4813 1.~~458574~~487389 13 to 24 months 45 3237,~~262~~200,~~160~~794.9648 3.2372 102 8.~~5065~~4455 1.~~297820~~274078 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 126 1999,~~000~~768,~~327,473~~836.4216 100.00 ~~106~~105 7.5172 1.~~453389~~479452

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 6 104,~~113~~073,~~343~~379.4680 10.41 5554 6.~~9269~~9268 1.~~578629~~594528 61 to 84 months 3 20,~~262~~239,~~341~~947.2179 2.0302 7877 7.~~5266~~5264 1.~~577104~~577041 85 to 120 months 117 875,~~951~~455,~~788~~508.7557 87.57 ~~113~~112 7.5871 1.~~435642~~463515 Totals 126 1999,~~000~~768,~~327,473~~836.4216 100.00 ~~106~~105 7.5172 1.~~453389~~479452

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 2 81,750,000.00 8.1718 8483 6.8709 2.474807 70 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 140 months 0 0.00 0.00 0 0.0000 0.000000 141 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 months or greater 124 918,~~577~~018,~~473~~836.4216 91.8382 ~~108~~107 7.5747 1.~~362487~~390815 Totals 126 1999,~~000~~768,~~327,473~~836.4216 100.00 ~~106~~105 7.5172 1.~~453389~~479452

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 9173 ~~763~~643,~~030~~149,~~907~~381.1649 7664.2833 ~~104~~102 7.~~4985~~4927 1.~~457597~~489027 1 year or less 3553 ~~237~~356,~~296~~619,~~566~~454.2667 2335.7267 ~~112~~110 7.~~5772~~5612 1.~~439859~~462183 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 126 1999,~~000~~768,~~327,473~~836.4216 100.00 ~~106~~105 7.5172 1.~~453389~~479452 (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 29618 1 LO New York NY ~~248~~256,~~412~~692.5092 0.00 7.140% 28064 2 OF Florham Park NJ 219,666.67 0.00 6.590% 760021708 3 OF Sacramento CA ~~173~~179,~~419~~061.4134 2115,~~594~~952.3037 7.460% DBM15414 4 RT Freeport NY ~~165~~171,~~809~~210.2457 1913,~~022~~621.6633 7.670% 760021959 5 OF Chatsworth CA ~~155~~160,~~291~~350.7712 1712,~~825~~767.5823 7.690% 760015744 6 RT Asheville NC ~~129~~133,~~435~~645.3097 1612,~~251~~040.0841 7.420% 760021940 7 IN Various LA ~~114~~118,~~915~~648.9131 1612,~~118~~385.0060 7.070% 31393 8 RT Orlando FL ~~118~~121,~~013~~797.9615 2320,~~876~~093.9879 7.325% 760017114 9 MF Athens GA ~~129~~133,~~764~~994.5771 139,~~534~~304.8773 8.180% 760021939 10 IN Various LA ~~111~~115,~~643~~269.0111 1512,~~658~~032.9585 7.070% 760022096 11 OF Boca Raton FL ~~118~~122,~~907~~781.3085 139,~~373~~498.3782 7.730% 760022080 12 OF Flushing NY ~~110~~114,~~421~~019.9154 128,~~467~~869.4481 7.740% GA15275 13 LO Skokie IL ~~105~~108,~~359~~747.3102 1915,~~047~~659.4473 7.576% DBM15416 14 RT New York NY ~~105~~109,~~914~~365.5659 118,~~951~~500.5855 7.720% 31666 15 RT Studio City CA ~~102~~106,~~928~~286.4926 107,~~642~~285.9821 7.985% DBM15535 16 RT New York NY 9497,~~832~~918.1860 118,~~589~~502.2684 7.480% 31238 17 OF Encino CA 9093,~~645~~592.5567 118,~~884~~937.4533 7.270% 760022580 18 MH Thorton CO 8991,~~016~~908.4064 129,~~193~~301.2905 7.140% 31702 19 OF Boston MA 9498,~~959~~052.1947 107,~~912~~819.3810 7.665% 760021005 20 OF Santa Monica CA 8992,~~347~~259.2533 96,~~825~~913.3830 7.820% 760015600 21 OF El Monte CA 8083,~~610~~236.3901 96,~~083~~457.1452 7.850% 760021913 22 MF Little Rock AR 7476,~~412~~800.7218 1412,~~809~~422.7529 7.290% 30790 23 MF Campbell CA 7678,~~000~~533.0033 0.00 7.600% DBM15963 24 OF Sanford NC 7578,~~629~~091.6003 96,~~099~~637.3794 7.600% 760021325 25 MF Santa Monica CA 6567,~~696~~829.1985 96,~~092~~958.6296 7.180% 32150 26 IN Winchester VA 6769,~~063~~244.4780 86,~~573~~392.7239 7.330% 28596 27 RT Port Orchard WA 7578,~~777~~248.8189 75,~~676~~205.5850 8.296% DBM14500 28 OF Charleston SC 6062,~~386~~341.3275 97,~~201~~245.3693 7.250% 760014855 29 IN Las Vegas NV 6971,~~503~~771.2160 64,~~729~~461.4102 8.350% 31807 30 IN Portsmouth NH 6265,~~978~~029.8954 75,~~456~~406.8419 7.575% DBM12581 31 MF Philadelphia PA 6466,~~589~~692.3362 75,~~397~~294.7243 7.800% 760021611 32 RT Tukwila WA 5961,~~228~~152.6026 86,~~210~~286.6397 7.160% 760022102 33 MH Arroyo Grande CA 5860,~~211~~151.2563 0.00 7.220% 760020346 34 RT North Palm Beach FL 5961,~~331~~261.3719 75,~~464~~535.8503 7.450% 760021497 35 OF Dallas TX 5860,~~325~~223.74 75,~~142~~244.85 7.510% DBM14775 36 OF Northbrook IL 5860,~~173~~066.0081 65,~~948~~054.3049 7.570% 760021038 37 OF Silver Spring MD 5355,~~345~~080.8715 65,~~939~~204.1991 7.350% 31892 38 RT Eldersburg MD 5456,~~305~~073.5899 64,~~387~~618.3089 7.595% 32473 39 MF Charlottesville VA 5052,~~901~~556.8799 64,~~629~~973.0189 7.290% 760021752 40 MF College Park GA 5153,~~352~~022.8592 64,~~578~~907.0194 7.360% 760021866 41 IN Fayetteville AR 5658,~~256~~030.7464 1412,~~527~~754.9000 8.100% 760021421 42 MF Atlanta GA 5051,~~242~~875.7467 65,~~635~~002.1219 7.320% 760020678 43 RT Riverside CA 5153,~~441~~115.8887 64,~~299~~625.8283 7.510% 760021123 44 RT Louisville KY 5051,~~129~~759.9382 64,~~477~~847.4960 7.370% DBM14682 45 MF New York NY 5153,~~875~~565.3079 54,~~795~~105.8940 7.750% 760017237 46 IN Fountain Valley CA 4950,~~127~~725.7891 64,~~110~~512.1704 7.500% 31926 47 RT San Rafael CA 4950,~~197~~799.2359 54,~~710~~107.1175 7.635% 760021738 48 OF Colorado Springs CO 4748,~~452~~997.9674 54,~~703~~158.3052 7.530% 760017201 49 OF Seattle WA 4647,~~012~~508.4588 54,~~864~~368.8845 7.390% 760020922 50 MF San Francisco CA 4546,~~134~~601.1801 64,~~029~~562.0421 7.250% DBM10595 51 OF Los Angeles CA 5557,~~564~~357.6295 75,~~547~~754.8451 9.050% 760020826 52 RT Murrieta CA 4647,~~245~~751.0150 53,~~273~~766.3990 7.710% 31630 53 MF Jackson Heights NY 4143,~~857~~218.9615 54,~~657~~297.2102 7.200% DBM15222 54 MF Palm Springs CA 4041,~~446~~761.9401 54,~~587~~273.2518 7.100% 760021936 55 MF Grand Forks ND 4142,~~631~~985.1272 53,~~173~~818.2969 7.430% 760020657 56 MF Tallahassee FL 4042,~~769~~096.4793 43,~~722~~395.7125 7.750% 760021774 57 SS Tamarac FL 4042,~~786~~112.0472 43,~~890~~564.7810 7.800% 760017034 58 RT Dallas TX 4041,~~443~~761.0034 43,~~403~~085.7642 7.850% 760020619 59 OF Pinellas Park FL 3840,~~989~~258.4357 43,~~680~~411.5642 7.570% 760021156 60 MH Jackson MS 3941,~~785~~080.5986 43,~~631~~336.9770 7.750% 31370 61 MF Saint Paul MN 3637,~~709~~903.4045 43,~~669~~475.7974 7.360% 30148 62 RT Clearwater FL 3637,~~449~~618.1884 76,~~190~~020.1953 7.320% DBM14894 63 OF Westchester IL 3739,~~940~~175.4540 43,~~527~~292.1722 7.625% DBM14865 64 MF Abilene TX 3637,~~307~~487.3020 43,~~826~~647.9606 7.300% 760021923 65 RT North Charleston SC 3738,~~495~~716.6716 43,~~523~~302.3990 7.540% 760021041 66 LO Gainesville FL 4345,~~751~~135.1393 98,~~654~~270.9717 8.850% 760021803 67 MH Orange City FL 3739,~~894~~128.1470 43,~~292~~058.6711 7.730% 760021938 68 MF College Park GA 3536,~~773~~936.3844 43,~~675~~512.3024 7.300% 760017205 69 RT Phoenix AZ 3536,~~060~~201.8339 43,~~367~~226.4488 7.480% 760020787 70 SS Napa CA 3234,~~942~~003.2035 54,~~716~~655.3924 7.500% DBM15210 71 MF Little Rock AR 3233,~~646~~709.5363 32,~~822~~759.5646 7.630% 760020350 72 OF Las Vegas NV 3133,~~970~~011.4044 32,~~755~~714.8278 7.620% 760021201 73 OF Las Vegas NV 3031,~~897~~901.2398 32,~~964~~959.6691 7.370% 30796 74 IN Manchester NH 2930,~~142~~076.8834 65,~~275~~342.8640 7.025% DBM15195 75 MF Dallas TX 3031,~~465~~455.4273 32,~~983~~992.1988 7.350% 760016701 76 MF Dallas TX 3334,~~326~~412.6098 32,~~536~~449.0668 8.050% 760021727 77 MF Pensacola FL 2930,~~286~~232.8539 43,~~874~~928.2672 7.310% 760020248 78 OF Midwest City OK 2829,~~395~~319.1815 32,~~489~~565.0003 7.500% DBM15180 79 OF Ft. Lauderdale FL 2728,~~524~~419.0748 32,~~438~~543.7635 7.450% 760021070 80 SS Austin TX 2627,~~899~~769.6642 43,~~083~~213.4367 7.650% 760017390 81 SS Glendale CA 2728,~~764~~670.7460 21,~~831~~925.2741 8.050% DBM15111 82 MH Memphis TN 2324,~~250~~005.3005 32,~~361~~607.8005 7.000% 760021354 83 MF El Centro CA 2526,~~310~~134.3825 32,~~015~~191.1326 7.630% DBM15541 84 LO Suitland MD 2425,~~845~~645.9386 43,~~169~~369.1219 7.875% 760021482 85 RT Parker CO 2324,~~960~~741.8728 21,~~768~~988.6726 7.670% 760017032 86 RT Fort Collins CO 24,~~095~~879.2978 2,~~796~~011.0960 7.760% 760020880 87 MF Martinsburg WV 21,~~285~~976.3860 2,~~980~~289.6442 7.130% 760020472 88 RT Houston TX 2223,~~713~~453.6794 21,~~506~~765.0376 7.810% 760021069 89 SS Austin TX 2122,~~929~~638.7666 32,~~353~~644.6171 7.650% DBM15026 90 RT Seal Beach CA 21,~~206~~896.7050 21,~~680~~990.4060 7.400% DBM15250 91 RT Eden NC 2122,~~327~~021.5251 21,~~620~~926.5859 7.500% DBM15296 92 OF San Francisco CA 2122,~~553~~254.0590 21,~~523~~821.6378 7.630% 760020936 93 RT Shreveport LA 2122,~~484~~184.7422 21,~~545~~845.1769 7.610% 760021530 94 SS Tucson AZ 2122,~~518~~209.2171 3,~~917~~226.9242 7.640% 760021056 95 MF Athens GA 1920,~~739~~380.6871 2,~~773~~132.3936 7.100% 26993 96 RT Rohnert Park CA 21,~~177~~863.5312 32,~~007~~321.4182 7.850% DBM15302 97 RT Baton Rouge LA 2021,~~917~~599.5906 21,~~365~~684.8134 7.750% 760021603 98 RT Dallas TX 2021,~~419~~084.4822 21,~~435~~770.0834 7.590% 760021251 99 MF Fishers IN 1819,~~600~~204.2404 2,~~689~~085.4464 7.000% 31558 100 MF Fitchburg WI 1920,~~540~~175.6675 21,~~560~~925.9485 7.375% DBM14805 101 RT Bryan TX 2223,~~964~~669.4091 7,~~877~~172.7423 8.840% 760015960 102 RT Dallas TX 2021,~~592~~264.7389 21,~~032~~360.4125 8.150% 760021018 103 RT Des Moines IA 1718,~~614~~186.1229 21,~~417~~845.2912 7.190% 760020976 104 OF Tampa FL 18,~~044~~631.3642 21,~~232~~645.8680 7.500% 760021585 105 OF Southfield MI 17,~~196~~755.9661 21,~~352~~793.1449 7.200% DBM15235 106 MF Suitland MD 17,~~037~~583.8393 32,~~472~~926.5545 7.300% DBM10738 107 RT Forest Park GA 18,~~311~~908.4136 1,~~980~~383.8287 7.870% 760020221 108 RT Huntersville NC 2021,~~624~~298.5547 1,~~764~~090.0008 8.930% 760020940 109 OF Pearland TX 1617,~~928~~478.1586 21,~~080~~529.2352 7.570% 760021331 110 RT Richmond VA 1617,~~652~~194.8786 21,~~019~~477.1516 7.540% 760021100 111 IN Plymouth Meeting PA 16,~~302~~832.0730 21,~~064~~533.0885 7.410% DBM15227 112 MF Bethel Park PA 17,~~014~~569.3200 1,~~837~~282.4880 7.875% 760021483 113 RT Mesa AZ 16,~~054~~577.3381 1,~~718~~194.3789 7.880% 760022104 114 SS El Monte CA 15,~~120~~606.8283 2,~~755~~269.7170 7.590% 760020138 115 RT Houston TX 1415,~~833~~316.3180 1,~~630~~146.1364 7.800% 32027 116 RT Phoenix AZ 1415,~~701~~174.2748 2,~~495~~022.4726 7.835% DBM14673 117 OF Clearwater FL 13,~~196~~626.9523 1,~~646~~217.8153 7.490% DBM15385 118 MF Tucson AZ 1213,~~717~~131.7048 1,~~580~~167.8709 7.450% 760021108 119 RT Spring TX 13,~~197~~627.1931 1,~~459~~029.9381 7.780% 760021377 120 RT Glendale AZ 1213,~~785~~202.2003 ~~1,373~~957.9613 7.890% 760021588 121 RT Tucson AZ 11,~~600~~978.1913 ~~1,307~~929.6773 7.760% 760021610 122 SS Newport News VA 11,~~467~~835.2485 21,~~057~~689.8524 7.690% 760020720 123 MF North Charleston SC 910,~~808~~127.2425 ~~1,248~~929.0201 7.380% 760020941 124 SS Fort Worth TX 10,~~062~~390.6414 ~~1,212~~885.5707 7.580% 760022285 125 MH Punta Gorda FL 9,~~634~~947.1097 ~~1,091~~777.3649 7.730% 760020512 126 RT Spring TX 5,~~173~~341.1381 ~~552~~383.3062 7.910% Totals 6,~~271~~467,~~075~~936.2197 ~~742~~558,~~744~~637.8926

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 29618 N/A 04/01/2011 N 41,750,000.00 41,750,000.00 12/01/2001 28064 07/01/2006 07/01/2026 N 40,000,000.00 40,000,000.00 1201/01/~~2001~~2002 760021708 N/A 05/01/2011 N 27,~~895~~874,~~884~~289.1484 27,~~874~~858,~~289~~337.8447 1201/01/~~2001~~2002 DBM15414 07/01/2011 08/01/2031 N 25,~~941~~922,~~471~~448.3468 25,~~922~~908,~~448~~827.6835 1201/01/~~2001~~2002 760021959 N/A 06/01/2011 N 24,~~232~~214,~~785~~960.8628 24,~~214~~202,~~960~~193.2805 1201/01/~~2001~~2002 760015744 N/A 06/01/2011 N 20,~~932~~916,~~931~~680.8678 20,~~916~~904,~~680~~640.7837 1112/01/2001 760021940 N/A 07/01/2006 N 19,~~504~~488,~~822~~704.34 19,~~488~~476,~~704~~318.3474 1201/01/~~2001~~2002 31393 N/A 03/01/2011 N 19,~~333~~309,~~345~~468.3537 19,~~309~~289,~~468~~374.3758 1201/01/~~2001~~2002 760017114 N/A 08/01/2010 N 19,~~036~~022,~~366~~831.6881 19,~~022~~013,~~831~~527.8108 1201/01/~~2001~~2002 760021939 N/A 07/01/2006 N 18,~~949~~933,~~308~~649.3843 18,~~933~~921,~~649~~616.4358 1201/01/~~2001~~2002 760022096 N/A 07/01/2011 N 18,~~459~~445,~~088~~715.6932 18,~~445~~436,~~715~~216.3250 1201/01/~~2001~~2002 760022080 N/A 06/01/2011 N 17,~~119~~107,~~675~~208.6824 17,~~107~~098,~~208~~338.2443 1201/01/~~2001~~2002 GA15275 01/01/2011 01/01/2026 N 16,~~688~~669,~~380~~333.5208 16,~~669~~653,~~333~~673.0835 12/01/2001 DBM15416 07/01/2011 07/01/2031 N 16,~~463~~451,~~402~~451.8325 16,~~451~~442,~~451~~950.2570 1201/01/~~2001~~2002 31666 N/A 07/01/2011 N 15,~~468~~457,~~276~~633.0507 15,~~457~~450,~~633~~347.0786 1201/01/~~2001~~2002 DBM15535 07/01/2011 08/01/2031 N 15,~~213~~202,~~718~~129.3812 15,~~202~~193,~~129~~626.1228 1201/01/~~2001~~2002 31238 N/A 07/01/2011 N 14,~~962~~950,~~126~~242.7126 14,~~950~~941,~~242~~304.2693 1201/01/~~2001~~2002 760022580 N/A 07/01/2006 N 14,~~960~~948,~~738~~545.7445 14,~~948~~939,~~545~~244.4540 1201/01/~~2001~~2002 31702 N/A 07/01/2011 N 14,~~866~~855,~~409~~496.0668 14,~~855~~847,~~496~~677.6858 1201/01/~~2001~~2002 760021005 N/A 06/01/2011 N 13,~~710~~700,~~575~~750.5416 13,~~700~~693,~~750~~836.1686 1201/01/~~2001~~2002 760015600 N/A 01/01/2011 N 12,~~322~~313,~~607~~524.6854 12,~~313~~307,~~524~~067.5402 1201/01/~~2001~~2002 760021913 N/A 07/01/2011 N 12,~~249~~234,~~007~~197.4267 12,~~234~~221,~~197~~775.6738 1201/01/~~2001~~2002 30790 N/A 07/01/2011 N 12,000,000.00 12,000,000.00 1112/01/2001 DBM15963 N/A 03/01/2011 N 11,~~941~~932,~~515~~415.0265 11,~~932~~925,~~415~~777.6571 1201/01/~~2001~~2002 760021325 N/A 03/01/2011 N 10,~~979~~970,~~865~~772.3371 10,~~970~~963,~~772~~813.7175 1201/01/~~2001~~2002 32150 N/A 08/01/2011 N 10,~~979~~970,~~012~~438.2553 10,~~970~~964,~~438~~046.5314 1201/01/~~2001~~2002 28596 N/A 08/01/2010 N 10,~~961~~953,~~109~~433.8931 10,~~953~~948,~~433~~227.3181 1201/01/~~2001~~2002 DBM14500 N/A 04/01/2011 N 9,~~994~~985,~~976~~775.9963 9,~~985~~978,~~775~~529.6370 1201/01/~~2001~~2002 760014855 N/A 12/01/2010 N 9,~~988~~981,~~485~~756.8544 9,~~981~~977,~~756~~295.4442 1201/01/~~2001~~2002 31807 07/01/2011 07/01/2031 N 9,~~976~~969,~~853~~396.4056 9,~~969~~963,~~396~~990.5637 1101/01/~~2001~~2002 DBM12581 N/A 01/01/2011 N 9,~~936~~929,~~819~~421.5886 9,~~929~~924,~~421~~127.8643 1101/01/~~2001~~2002 760021611 N/A 04/01/2011 N 9,~~926~~918,~~580~~369.3168 9,~~918~~912,~~369~~082.6871 1201/01/~~2001~~2002 760022102 N/A 08/01/2011 N 9,675,000.00 9,675,000.00 1201/01/~~2001~~2002 760020346 N/A 04/01/2011 N 9,~~556~~549,~~730~~265.7994 9,~~549~~543,~~265~~730.9491 1201/01/~~2001~~2002 760021497 N/A 05/01/2011 N 9,~~319~~312,~~691~~548.7186 9,~~312~~307,~~548~~304.8601 1201/01/~~2001~~2002 DBM14775 N/A 06/01/2011 N 9,~~221~~214,~~612~~663.2191 9,~~214~~209,~~663~~609.9142 12/01/2001 760021038 N/A 04/01/2011 N 8,~~709~~702,~~530~~591.2203 8,~~702~~697,~~591~~386.03 12 01/01/~~2001~~2002 31892 N/A 07/01/2011 N 8,~~580~~573,~~209~~822.6333 8,~~573~~569,~~822~~203.3344 1201/01/~~2001~~2002 32473 N/A 07/01/2011 N 8,~~378~~372,~~909~~280.2221 8,~~372~~367,~~280~~306.2132 1201/01/~~2001~~2002 760021752 N/A 06/01/2011 N 8,~~372~~366,~~746~~168.7877 8,~~366~~361,~~168~~260.7783 1201/01/~~2001~~2002 760021866 06/01/2008 06/01/2021 N 8,~~334~~319,~~332~~804.5969 8,~~319~~307,~~804~~050.69 1201/01/~~2001~~2002 760021421 N/A 03/01/2011 N 8,~~236~~229,~~514~~879.2008 8,~~229~~224,~~879~~876.0889 1201/01/~~2001~~2002 760020678 N/A 05/01/2011 N 8,~~219~~213,~~740~~441.9311 8,~~213~~208,~~441~~815.1128 1201/01/~~2001~~2002 760021123 N/A 04/01/2011 N 8,~~162~~155,~~268~~791.5910 8,~~155~~150,~~791~~943.1050 1201/01/~~2001~~2002 DBM14682 N/A 07/01/2011 N 8,~~032~~026,~~303~~507.8798 8,~~026~~022,~~507~~402.9858 1101/01/~~2001~~2002 760017237 N/A 03/01/2011 N 7,~~860~~854,~~444~~334.7457 7,~~854~~849,~~334~~822.5753 1201/01/~~2001~~2002 31926 N/A 07/01/2011 N 7,~~732~~726,~~373~~663.2918 7,~~726~~722,~~663~~555.1843 1201/01/~~2001~~2002 760021738 N/A 07/01/2006 N 7,~~562~~556,~~224~~520.2999 7,~~556~~552,~~520~~362.9947 1201/01/~~2001~~2002 760017201 N/A 05/01/2011 N 7,~~471~~465,~~575~~710.1123 7,~~465~~461,~~710~~341.2378 1201/01/~~2001~~2002 760020922 N/A 05/01/2011 N 7,~~470~~464,~~484~~455.7571 7,~~464~~459,~~455~~893.7150 1201/01/~~2001~~2002 DBM10595 N/A 03/01/2010 N 7,~~367~~360,~~684~~136.0420 7,~~360~~354,~~136~~381.2069 1201/01/~~2001~~2002 760020826 N/A 06/01/2011 N 7,~~197~~192,~~667~~394.5819 7,~~192~~188,~~394~~627.1929 1201/01/~~2001~~2002 31630 N/A 06/01/2008 N 6,~~976~~970,~~326~~669.4928 6,~~970~~966,~~669~~372.2826 1201/01/~~2001~~2002 DBM15222 N/A 08/01/2011 N 6,~~836~~830,~~103~~515.0984 6,~~830~~826,~~515~~242.8466 01/01/2002 760021936 N/A 07/01/2011 N 6,~~723~~718,~~733~~560.5829 6,~~718~~714,~~560~~741.2960 1201/01/~~2001~~2002 760020657 N/A 02/01/2011 N 6,~~312~~307,~~692~~969.0130 6,~~307~~304,~~969~~574.3005 1201/01/~~2001~~2002 760021774 N/A 07/01/2011 N 6,~~274~~269,~~774~~883.7597 6,~~269~~266,~~883~~319.9787 1201/01/~~2001~~2002 760017034 N/A 06/01/2011 N 6,~~182~~177,~~370~~966.0327 6,~~177~~174,~~966~~880.2785 1201/01/~~2001~~2002 760020619 N/A 05/01/2011 N 6,~~180~~175,~~622~~942.8327 6,~~175~~172,~~942~~530.2785 1201/01/~~2001~~2002 760021156 N/A 01/01/2011 N 6,~~160~~155,~~348~~716.6568 6,~~155~~152,~~716~~379.6898 1201/01/~~2001~~2002 31370 N/A 07/01/2011 N 5,~~985~~980,~~228~~559.8304 5,~~980~~977,~~559~~083.0430 1201/01/~~2001~~2002 30148 N/A 07/01/2011 N 5,~~975~~968,~~276~~086.2102 5,~~968~~962,~~086~~065.0249 1201/01/~~2001~~2002 DBM14894 03/01/2011 04/01/2031 N 5,~~970~~966,~~955~~428.5538 5,~~966~~963,~~428~~136.3816 1112/01/2001 DBM14865 N/A 03/01/2011 N 5,~~968~~963,~~322~~495.8387 5,~~963~~959,~~495~~848.8781 12/01/2001 760021923 N/A 06/01/2011 N 5,~~967~~962,~~481~~957.2586 5,~~962~~959,~~957~~654.8696 1201/01/~~2001~~2002 760021041 N/A 03/01/2011 N 5,~~932~~922,~~357~~702.1114 5,~~922~~914,~~702~~431.1497 1112/01/2001 760021803 N/A 06/01/2011 N 5,~~882~~878,~~660~~367.1043 5,~~878~~875,~~367~~309.4332 1201/01/~~2001~~2002 760021938 N/A 06/01/2011 N 5,~~880~~875,~~555~~880.9464 5,~~875~~872,~~880~~368.6440 1201/01/~~2001~~2002 760017205 N/A 04/01/2011 N 5,~~624~~620,~~732~~364.1874 5,~~620~~617,~~364~~137.7486 1201/01/~~2001~~2002 760020787 N/A 05/01/2011 N 5,~~270~~265,~~751~~034.3192 5,~~265~~260,~~034~~379.9268 1201/01/~~2001~~2002 DBM15210 N/A 06/01/2011 N 5,~~134~~130,~~447~~625.9034 5,~~130~~127,~~625~~865.3488 1101/01/~~2001~~2002 760020350 N/A 06/01/2011 N 5,~~034~~030,~~708~~952.6583 5,~~030~~028,~~952~~238.8305 1201/01/~~2001~~2002 760021201 N/A 05/01/2011 N 5,~~030~~026,~~756~~791.6094 5,~~026~~023,~~791~~832.9403 1201/01/~~2001~~2002 30796 N/A 07/01/2008 N 4,~~978~~971,~~143~~867.1024 4,~~971~~966,~~867~~524.2484 1201/01/~~2001~~2002 DBM15195 N/A 03/01/2011 N 4,~~973~~969,~~946~~963.8364 4,~~969~~966,~~963~~970.6476 1201/01/~~2001~~2002 760016701 N/A 12/01/2010 N 4,~~967~~964,~~940~~404.8175 4,~~964~~961,~~404~~955.7507 1201/01/~~2001~~2002 760021727 N/A 07/01/2011 N 4,~~807~~802,~~690~~816.4216 4,~~802~~798,~~816~~887.1644 1201/01/~~2001~~2002 760020248 N/A 05/01/2011 N 4,~~543~~539,~~228~~739.93 4,~~539~~537,~~739~~174.9390 1201/01/~~2001~~2002 DBM15180 N/A 05/01/2011 N 4,~~433~~429,~~407~~968.7397 4,~~429~~427,~~968~~425.9762 1101/01/~~2001~~2002 760021070 N/A 05/01/2011 N 4,~~219~~215,~~554~~471.7936 4,~~215~~212,~~471~~257.3669 1201/01/~~2001~~2002 760017390 N/A 06/01/2011 N 4,~~138~~136,~~843~~011.2194 4,~~136~~134,~~011~~086.9453 1201/01/~~2001~~2002 DBM15111 N/A 06/01/2011 N 3,~~985~~982,~~765~~404.8505 3,~~982~~979,~~404~~797.0500 1201/01/~~2001~~2002 760021354 N/A 03/01/2011 N 3,~~980~~977,~~663~~648.3522 3,~~977~~975,~~648~~456.2296 1201/01/~~2001~~2002 DBM15541 N/A 07/01/2011 N 3,~~786~~781,~~046~~877.6755 3,~~781~~778,~~877~~508.5536 1201/01/~~2001~~2002 760021482 N/A 06/01/2011 N 3,~~748~~745,~~767~~998.5992 3,~~745~~744,~~998~~010.9266 1201/01/~~2001~~2002 760017032 N/A 01/01/2011 N 3,~~726~~723,~~075~~279.4839 3,~~723~~721,~~279~~267.3979 1101/01/~~2001~~2002 760020880 N/A 04/01/2011 N 3,~~582~~579,~~392~~412.8723 3,~~579~~577,~~412~~122.2381 1201/01/~~2001~~2002 760020472 N/A 06/01/2011 N 3,~~489~~487,~~936~~430.9693 3,~~487~~485,~~430~~665.9317 1201/01/~~2001~~2002 760021069 N/A 04/01/2011 N 3,~~439~~436,~~961~~608.8726 3,~~436~~433,~~608~~963.2655 1201/01/~~2001~~2002 DBM15026 06/01/2011 07/01/2031 N 3,~~438~~436,~~923~~243.5313 3,~~436~~434,~~243~~252.1353 1101/01/~~2001~~2002 DBM15250 05/01/2011 05/01/2031 N 3,~~412~~409,~~403~~782.2769 3,~~409~~407,~~782~~856.6910 1201/01/~~2001~~2002 DBM15296 06/01/2011 07/01/2031 N 3,~~389~~387,~~732~~208.5996 3,~~387~~385,~~208~~387.9618 1112/01/2001 760020936 N/A 05/01/2011 N 3,~~387~~385,~~870~~325.2508 3,~~385~~383,~~325~~479.0839 1201/01/~~2001~~2002 760021530 N/A 05/01/2011 N 3,~~379~~375,~~823~~905.5664 3,~~375~~372,~~905~~679.6422 1201/01/~~2001~~2002 760021056 N/A 05/01/2011 N 3,~~336~~333,~~283~~509.3596 3,~~333~~331,~~509~~377.9660 1201/01/~~2001~~2002 26993 N/A 06/01/2011 N 3,~~237~~234,~~330~~322.1271 3,~~234~~232,~~322~~000.7189 1201/01/~~2001~~2002 DBM15302 N/A 05/01/2011 N 3,~~238~~236,~~853~~487.0827 3,~~236~~234,~~487~~802.2793 1201/01/~~2001~~2002 760021603 N/A 05/01/2011 N 3,~~228~~225,~~376~~941.4941 3,~~225~~224,~~941~~171.4107 1201/01/~~2001~~2002 760021251 N/A 06/01/2006 N 3,~~188~~185,~~612~~923.6925 3,~~185~~183,~~923~~837.2561 1101/01/~~2001~~2002 31558 N/A 02/01/2011 N 3,~~179~~176,~~497~~936.4147 3,~~176~~175,~~936~~010.4762 1201/01/~~2001~~2002 DBM14805 04/01/2010 02/01/2011 N 3,~~117~~109,~~338~~461.8208 3,~~109~~102,~~461~~288.0885 1201/01/~~2001~~2002 760015960 N/A 06/01/2011 N 3,~~032~~030,~~057~~025.8039 3,~~030~~028,~~025~~665.3914 1201/01/~~2001~~2002 760021018 N/A 04/01/2011 N 2,~~939~~937,~~769~~351.0879 2,~~937~~935,~~351~~506.7967 1201/01/~~2001~~2002 760020976 N/A 04/01/2011 N 2,~~887~~884,~~098~~865.1529 2,~~884~~883,~~865~~219.2949 1201/01/~~2001~~2002 760021585 N/A 04/01/2011 N 2,~~866~~863,~~160~~808.5945 2,~~863~~862,~~808~~014.4596 1201/01/~~2001~~2002 DBM15235 N/A 03/01/2011 N 2,~~800~~797,~~739~~267.9944 2,~~797~~794,~~267~~340.4499 1101/01/~~2001~~2002 DBM10738 N/A 06/01/2011 N 2,~~792~~790,~~082~~101.1028 2,~~790~~788,~~101~~717.2841 1101/01/~~2001~~2002 760020221 N/A 02/01/2010 N 2,~~771~~769,~~495~~731.87 2,~~769~~768,~~731~~641.8779 1201/01/~~2001~~2002 760020940 N/A 02/01/2011 N 2,~~683~~681,~~458~~377.1794 2,~~681~~679,~~377~~848.9442 1201/01/~~2001~~2002 760021331 N/A 05/01/2011 N 2,~~650~~648,~~324~~304.1095 2,~~648~~646,~~304~~827.9579 1201/01/~~2001~~2002 760021100 N/A 05/01/2011 N 2,~~640~~637,~~010~~946.9082 2,~~637~~636,~~946~~412.8297 1201/01/~~2001~~2002 DBM15227 N/A 06/01/2011 N 2,~~592~~590,~~657~~820.9244 2,~~590~~589,~~820~~537.4464 1201/01/~~2001~~2002 760021483 N/A 07/01/2011 N 2,~~444~~443,~~821~~102.2891 2,~~443~~441,~~102~~908.9102 1201/01/~~2001~~2002 760022104 N/A 07/01/2011 N 2,~~390~~387,~~643~~887.2352 2,~~387~~385,~~887~~617.5282 1201/01/~~2001~~2002 760020138 N/A 07/01/2011 N 2,~~282~~280,~~047~~417.3219 2,~~280~~279,~~417~~270.1955 1201/01/~~2001~~2002 32027 N/A 07/01/2011 N 2,~~251~~249,~~630~~135.5811 2,~~249~~247,~~135~~112.1185 1101/01/~~2001~~2002 DBM14673 N/A 03/01/2011 N 2,~~114~~112,~~331~~684.6180 2,~~112~~111,~~684~~467.8027 1201/01/~~2001~~2002 DBM15385 N/A 06/01/2011 N 2,~~048~~046,~~488~~907.1225 2,~~046~~045,~~907~~740.2516 1112/01/2001 760021108 N/A 07/01/2011 N 2,~~035~~034,~~555~~095.6269 2,~~034~~033,~~095~~065.6988 1201/01/~~2001~~2002 760021377 N/A 06/01/2011 N 1,~~944~~943,~~516~~142.3640 1,~~943~~942,~~142~~185.4027 1201/01/~~2001~~2002 760021588 N/A 05/01/2011 N 1,~~793~~792,~~843~~536.8417 1,~~792~~791,~~536~~606.1744 1201/01/~~2001~~2002 760021610 N/A 05/01/2011 N 1,~~789~~787,~~425~~367.5671 1,~~787~~785,~~367~~678.7147 1201/01/~~2001~~2002 760020720 N/A 06/01/2011 N 1,~~594~~593,~~836~~587.0199 1,~~593~~592,~~587~~658.9998 1201/01/~~2001~~2002 760020941 N/A 04/01/2011 N 1,~~593~~591,~~029~~816.5093 1,~~591~~590,~~816~~931.9386 1201/01/~~2001~~2002 760022285 N/A 06/01/2011 N 1,~~495~~494,~~591~~500.5519 1,~~494~~493,~~500~~722.1970 1201/01/~~2001~~2002 760020512 N/A 06/01/2011 N 784,~~799~~246.1484 ~~784~~783,~~246~~863.8422 1201/01/~~2001~~2002 Totals 1,~~001,070,218.31 1,~~000,327,473.42 999,768,836.16

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 01/11/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 12/11/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 11/13/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/11/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/11/2001 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 01/11/2002 0 $0.00 0 $0.00 12/11/2001 0 $0.00 0 $0.00 11/13/2001 0 $0.00 0 $0.00 10/11/2001 0 $0.00 0 $0.00 09/11/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 01/11/2002 7.517157% 7.452551% 105 12/11/2001 7.517194% 7.452588% 106 11/13/2001 7.517245% 7.452639% 107 10/11/2001 7.517281% 7.452675% 108 09/11/2001 7.517331% 7.452725% 109 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 ~~760015744~~29618 61 0 1112/01/2001 ~~144~~254,~~814~~605.1742 ~~144~~254,~~814~~605.1742 A ~~30790~~760015744 236 0 1112/01/2001 75144,~~000~~814.0085 75144,~~000~~814.0085 A ~~31807~~GA15275 3013 0 1112/01/2001 69123,~~936~~017.8964 69123,~~936~~017.8964 A ~~DBM12581~~30790 3123 0 1112/01/2001 7177,~~158~~533.9833 7177,~~158~~533.9833 A ~~DBM14682~~DBM14775 4536 0 1112/01/2001 5764,~~001~~353.8341 5764,~~001~~353.8341 A DBM14894 63 0 1112/01/2001 41,970.0442 41,970.0442 A ~~760021041~~DBM14865 6664 0 1112/01/2001 5340,~~109~~637.4830 5340,~~109~~637.~~48 A DBM15210 71 0 11/01/2001 36,041.22 36,041.22 A DBM15180 79 0 11/01/2001~~ 30~~,593.38~~ ~~30,593.38~~ A ~~760017032~~760021041 8666 0 1112/01/2001 2653,~~736~~109.1396 2653,~~736~~109.1396 A ~~DBM15026 90 0 11/01/2001 23,600.52 23,600.52 A~~ DBM15296 92 0 1112/01/2001 23,794.2041 23,794.2041 A ~~760021251 99 0 11/01/2001 21,130.25 21,130.25 A DBM15235 106 0 11/01/2001 20,276.99 20,276.99 A~~ DBM10738 107 0 1101/01/~~2001~~2002 20,175.8997 20,175.8997 A ~~32027 116 0 11/01/2001 17,084.16 17,084.16 A~~ DBM15385 118 0 1112/01/2001 14,127.8699 14,127.8699 A Totals 1711 ~~746~~858,~~551~~140.9970 ~~746~~858,~~551~~140.9970

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date ~~760015744~~29618 2041,~~932~~750,~~931.86 0.00 30790 12,~~000~~,000~~.00 0.00 ~~31807~~760015744 920,~~976~~916,~~853~~680.4078 0.00 ~~DBM12581~~GA15275 916,~~936~~669,~~819~~333.5808 0.00 ~~DBM14682~~30790 812,~~032~~000,~~303~~000.8700 0.00 ~~DBM14894~~DBM14775 ~~5,970,955.55~~ 9,~~850.40 760021041 5~~214,~~932,357~~663.1191 0.00 ~~DBM15210~~DBM14894 5,~~134~~966,~~447~~428.9038 0.00 ~~DBM15180~~DBM14865 45,~~433~~963,~~407~~495.7387 0.00 ~~760017032~~760021041 35,~~726~~922,~~075~~702.4814 0.00 ~~DBM15026 3,438,923.53 0.00~~ DBM15296 3,~~389~~387,~~732~~208.5996 0.00 ~~760021251 3,188,612.69 0.00 DBM15235 2,800,739.99 0.00~~ DBM10738 2,~~792~~790,~~082~~101.1028 0.00 ~~32027 2,251,630.58 0.00~~ DBM15385 2,~~048~~046,~~488~~907.1225 0.00 Totals ~~105~~126,~~986~~627,~~362~~521.0865 ~~9,850~~0.4000

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Totals by Deliquency Code: Total for Status Code = A (11 loans) 858,140.70 858,140.70 126,627,521.65 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

Filing Compare · GE CAPITAL COMMERCIAL MORT CORP PAS THRU CERTS SERIES 2001-2