8-K 1 opt01001.txt APRIL 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): April 25, 2001 OPTION ONE MORTGAGE LOAN TRUST Asset Backed Certificates, Series 2001-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-14625-07 Pooling and Servicing Agreement) (Commission (State or other File Number) 52-2289264 jurisdiction 52-2289263 of Incorporation) IRS EIN c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, Maryland 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 April 25,2001 a distribution was made to holders of OPTION ONE MORTGAGE LOAN TRUST, Asset Backed Certificates, Series 2001-1 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 Asset Backed Certificates, Series 2001-1 Trust, relating to the April 25, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. OPTION ONE MORTGAGE LOAN TRUST Asset Backed Certificates, Series 2001-1 Trust By: Wells Fargo Bank Minnesota, NA, as Trustee By: Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: 5/4/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Certificates, Series 2001-1 Trust, relating to the April 25, 2001 distribution. EX-99.1

Option One Mortgage Loan Trust Mortgage Pass-Through Certificates Record Date: 23/2831/01 Distribution Date: 34/2625/01 OOMC Series: 2001-1 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) 846-8152 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A 68389FBJ2 SEN 5.~~78000~~30000% ~~115~~114,~~648~~920,~~629~~894.2500 ~~519~~507,~~904~~567.8428 ~~727~~379,~~735~~894.2582 M-1 68389FBK9 SEN 65.~~18000~~70000% 6,825,000.00 32,~~805~~418.5075 0.00 M-2 68389FBL7 SEN 6.~~60000~~12000% 4,550,000.00 23,~~356~~205.6700 0.00 M-3 68389FBM5 SEN 7.~~53000~~05000% 1,625,000.00 9,~~517~~546.0888 0.00 C OPT01001C JUN 0.00000% 1,300,000.00 ~~421~~443,~~647~~460.6626 0.00 R-1 OPT0101R1 RES 0.00000% 0.00 0.00 0.00 R-2 OPT0101R2 RES 0.00000% 0.00 0.00 0.00 P OPT01000P Pre_Pay 0.00000% 100.00 216,~~393~~330.8204 0.00 Totals 129,~~948~~220,~~729~~994.2500 1,~~028~~022,~~625~~528.5721 ~~727~~379,~~735~~894.2582

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A 0.00 114,~~920~~540,~~894~~999.0018 1887,~~247,640~~462.0910 0.00 M-1 0.00 6,825,000.00 32,~~805~~418.5075 0.00 M-2 0.00 4,550,000.00 23,~~356~~205.6700 0.00 M-3 0.00 1,625,000.00 9,~~517~~546.0888 0.00 C 0.00 1,300,000.00 ~~421~~443,~~647~~460.6626 0.00 R-1 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 P 0.00 100.00 216,~~393~~330.8204 0.00 Totals 0.00 ~~129~~128,~~220~~841,~~994~~099.0018 1,~~756~~402,~~360~~423.8203 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 115,700,000.00 ~~115~~114,~~648~~920,~~629~~894.2500 0.00 ~~727~~379,~~735~~894.2582 0.00 0.00 M-1 6,825,000.00 6,825,000.00 0.00 0.00 0.00 0.00 M-2 4,550,000.00 4,550,000.00 0.00 0.00 0.00 0.00 M-3 1,625,000.00 1,625,000.00 0.00 0.00 0.00 0.00 C 1,299,900.00 1,300,000.00 0.00 0.00 0.00 0.00 R-1 0.00 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 Totals 130,000,000.00 129,~~948~~220,~~729~~994.2500 0.00 ~~727~~379,~~735~~894.2582 0.00 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 ~~727~~379,~~735~~894.2582 114,~~920~~540,~~894~~999.0018 0.~~99326615~~98998271 ~~727~~379,~~735~~894.2582 M-1 0.00 6,825,000.00 1.00000000 0.00 M-2 0.00 4,550,000.00 1.00000000 0.00 M-3 0.00 1,625,000.00 1.00000000 0.00 C 0.00 1,300,000.00 1.00007693 0.00 R-1 0.00 0.00 0.00000000 0.00 R-2 0.00 0.00 0.00000000 0.00 P 0.00 100.00 1.00000000 0.00 Totals ~~727~~379,~~735~~894.2582 ~~129~~128,~~220~~841,~~994~~099.0018 0.~~99400765~~99108538 ~~727~~379,~~735~~894.2582

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A 115,700,000.00 ~~999~~993.~~55600043~~26615385 0.00000000 63.~~28984659~~28344702 0.00000000 M-1 6,825,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 4,550,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 1,625,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 C 1,299,900.00 1000.07692899 0.00000000 0.00000000 0.00000000 R-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A 0.00000000 63.~~28984659~~28344702 ~~993~~989.~~26615385~~98270683 0.~~99326615~~98998271 63.~~28984659~~28344702 M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 C 0.00000000 0.00000000 1,000.07692899 1.00007693 0.00000000 R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 1,000.00000000 1.00000000 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 115,700,000.00 5.~~78000%~~30 ~~115~~114,~~648~~920,~~629~~894.2500 ~~519~~507,~~904~~567.8428 0.00 0.00 M-1 6,825,000.00 65.~~18000%~~70 6,825,000.00 32,~~805~~418.5075 0.00 0.00 M-2 4,550,000.00 6.~~60000%~~12 4,550,000.00 23,~~356~~205.6700 0.00 0.00 M-3 1,625,000.00 7.~~53000%~~05 1,625,000.00 9,~~517~~546.0888 0.00 0.00 C 1,299,900.00 0.~~00000%~~00 1,300,000.00 ~~421,647~~0.6600 0.00 0.00 R-1 0.00 0.~~00000%~~00 0.00 0.00 0.00 0.00 R-2 0.00 0.~~00000%~~00 0.00 0.00 0.00 0.00 P 100.00 0.~~00000%~~00 100.00 ~~21,393~~0.8200 0.00 0.00 Totals 130,000,000.00 1572,~~028,625~~737.5791 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 0.00 0.00 ~~519~~507,~~904~~567.8428 0.00 114,~~920~~540,~~894~~999.0018 M-1 0.00 0.00 32,~~805~~418.5075 0.00 6,825,000.00 M-2 0.00 0.00 23,~~356~~205.6700 0.00 4,550,000.00 M-3 0.00 0.00 9,~~517~~546.0888 0.00 1,625,000.00 C 0.00 0.00 ~~421~~443,~~647~~460.6626 0.00 1,300,000.00 R-1 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 216,~~393~~330.8204 0.00 100.00 Totals 0.00 0.00 1,~~028~~022,~~625~~528.5721 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 115,700,000.00 5.~~78000~~30000% ~~999~~993.~~55600043~~26615385 4.~~49355955~~38692550 0.00000000 0.00000000 M-1 6,825,000.00 65.~~18000~~70000% 1000.00000000 4.~~80666667~~75000000 0.00000000 0.00000000 M-2 4,550,000.00 6.~~60000~~12000% 1000.00000000 5.~~13333407~~10000000 0.00000000 0.00000000 M-3 1,625,000.00 7.~~53000~~05000% 1000.00000000 5.~~85666462~~87500308 0.00000000 0.00000000 C 1,299,900.00 0.00000% 1000.07692899 ~~324~~0.~~36930533~~00000000 0.00000000 0.00000000 R-1 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R-2 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 ~~213938~~0.~~20000000~~00000000 0.00000000 0.00000000 (5) Per $1 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 0.00000000 0.00000000 4.~~49355955~~38692550 0.00000000 ~~993~~989.~~26615385~~98270683 M-1 0.00000000 0.00000000 4.~~80666667~~75000000 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 5.~~13333407~~10000000 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 5.~~85666462~~87500308 0.00000000 1000.00000000 C 0.00000000 0.00000000 ~~324~~341.~~36930533~~14951919 0.00000000 1000.07692899 R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 ~~213938~~63300.~~20000000~~40000000 0.00000000 1000.00000000 (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 1,~~860~~508,~~481~~332.0403 Liquidations, Insurance Proceeds, Reserve Funds 34.8318 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Losses 0.00 Total Deposits 1,~~860~~508,~~484~~336.8721 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~104~~105,~~124~~913.0519 Payment of Interest and Principal 1,~~756~~402,~~360~~423.8202 Total Withdrawals (Pool Distribution Amount) 1,~~860~~508,~~484~~336.8721 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 53,~~244~~840.6098 Trustee Fee ~~322~~1,539.7897 Radian PMI ~~Insurer~~Policy Fee 50,~~556~~532.6724 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~104~~105,~~124~~913.0519

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 1,000.00 34.8318 34.8318 1,000.00

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 04 0 0 04 0646,256.0016 0.00 0.00 0646,256.0016 30 Days 118 0 61 0 179 ~~944~~1,~~993~~910,592.5962 0.00 ~~299~~93,~~800~~672.8816 0.00 12,~~244~~004,~~794~~264.4778 60 Days 01 01 010 0 012 0299,561.0048 044,745.0054 01,923,925.0083 0.00 02,268,232.0085 90 Days 01 0 0 0 01 0196,625.0023 0.00 0.00 0.00 0196,625.0023 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 1110 05 611 0 1726 ~~944~~2,~~993~~406,779.5933 0691,001.0070 ~~299~~2,~~800~~017,597.8899 0.00 15,~~244~~115,~~794~~379.4702 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~~956938% 0.000000% 0.000000% 0.~~000000~~956938% 0.~~000000~~501499% 0.000000% 0.000000% 0.~~000000~~501499% 30 Days 21.~~650602~~913876% 0.000000% 10.~~445783~~239234% 0.000000% 42.~~096386~~153110% 01.~~735928~~482631% 0.000000% 0.~~233474~~072690% 0.000000% 01.~~969402~~555322% 60 Days 0.~~000000~~239234% 0.~~000000~~239234% 02.~~000000~~392344% 0.000000% 02.~~000000~~870813% 0.~~000000~~232462% 0.~~000000~~034723% 01.~~000000~~492978% 0.000000% 01.~~000000~~760162% 90 Days 0.~~000000~~239234% 0.000000% 0.000000% 0.000000% 0.~~000000~~239234% 0.~~000000~~152582% 0.000000% 0.000000% 0.000000% 0.~~000000~~152582% 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 2.~~650602~~392344% 01.~~000000~~196172% 12.~~445783~~631579% 0.000000% 46.~~096386~~220096% 01.~~735928~~867675% 0.~~000000~~536222% 01.~~233474~~565668% 0.000000% 03.~~969402~~969565%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 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 04 0 0 04 0646,256.0016 0.00 0.00 0646,256.0016 30 Days 118 0 61 0 179 ~~944~~1,~~993~~910,592.5962 0.00 ~~299~~93,~~800~~672.8816 0.00 12,~~244~~004,~~794~~264.4778 60 Days 01 01 010 0 012 0299,561.0048 044,745.0054 01,923,925.0083 0.00 02,268,232.0085 90 Days 01 0 0 0 01 0196,625.0023 0.00 0.00 0.00 0196,625.0023 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 1110 05 611 0 1726 ~~944~~2,~~993~~406,779.5933 0691,001.0070 ~~299~~2,~~800~~017,597.8899 0.00 15,~~244~~115,~~794~~379.4702 0-29 Days 06.~~000000~~896552% 0.000000% 0.000000% 06.~~000000~~896552% 04.~~000000~~386137% 0.000000% 0.000000% 04.~~000000~~386137% 30 Days 2013.~~370370~~793103% 0.000000% 111.~~111111~~724138% 0.000000% 3115.~~481481~~517241% 612.~~791279~~967182% 0.000000% 20.~~154545~~635752% 0.000000% 813.~~945824~~602934% 60 Days 01.~~000000~~724138% 01.~~000000~~724138% 017.~~000000~~241379% 0.000000% 020.~~000000~~689655% 02.~~000000~~033122% 0.~~000000~~303688% 013.~~000000~~057674% 0.000000% 015.~~000000~~394484% 90 Days 01.~~000000~~724138% 0.000000% 0.000000% 0.000000% 01.~~000000~~724138% 01.~~000000~~334494% 0.000000% 0.000000% 0.000000% 01.~~000000~~334494% 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 2017.~~370370~~241379% 08.~~000000~~620690% 1118.~~111111~~965517% 0.000000% 3144.~~481481~~827586% 616.~~791279~~334799% 04.~~000000~~689825% 213.~~154545~~693427% 0.000000% 834.~~945824~~718050% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Realized Loss - Includes Interest Shortfall 0.00 Cumulative Realized Losses - Includes Interest Shortfall 0.00 Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 5162,~~267~~450.6411

COLLATERAL STATEMENT Collateral Description Fixed & Mixed ARM Weighted Average Gross Coupon 10.~~237225~~349715% Weighted Average Net Coupon 9.~~742380~~849716% Weighted Average Pass-Through Rate 9.~~269517~~377442% Weighted Average Maturity(Stepdown Calculation ) ~~350~~349 Beginning Scheduled Collateral Loan Count ~~297~~415 Number Of Loans Paid In Full (~~118~~3) Ending Scheduled Collateral Loan Count ~~415~~418 Beginning Scheduled Collateral Balance 99128,~~546~~390,~~202~~722.0709 Ending Scheduled Collateral Balance 128,~~390~~841,~~722~~099.0918 Ending Actual Collateral Balance at 2831-~~Feb~~Mar-2001 128,~~408~~864,~~484~~972.3563 Monthly P &I Constant 1,~~157~~172,~~964~~571.0457 Ending Scheduled Balance for Premium Loans 128,~~390~~841,~~722~~099.0918 Scheduled Principal 5658,~~451~~094.7740 Unscheduled Principal ~~671~~321,~~283~~800.4842 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized reduction Amount 0.00 Specified O/C Amount 1,300,000.00 Overcollateralized Amount 1,300,000.00 Overcollateralized Deficiency Amount 0.00 Base Overcollateralized Amount 0.00 Extra ~~Principal~~principal ~~Distribution~~distribution Amount 0.00 Excess Cash Amount ~~421~~443,~~647~~460.6626

Pre-Funding Acct Begin Bal 30834,~~402,527~~718.1873 Pre-Funding Acct Dist Amount 29824,~~567,808~~087.4500 Pre-Funding Acct End Bal ~~834~~10,~~718~~631.73 Interest Coverage Acct Begin Bal ~~301,964~~0.0200 Interest Coverage Acct Dist Amount 97,~~839~~629.7593 Interest Coverage Acct Release to Serv ~~292,124~~0.2700 Interest Coverage Acct End Bal 0.00 Additional Trustee Fee for February 455.19 Additional Trustee Fee for March 381.13 Trustee fee for April 703.65

Filing Compare · OPTION ONE MORT ACCEP CORP ASSET BACKED CERT SER 2001-1