8-K 1 gma01gh1.txt JULY 8-K 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): July 25, 2001 GMAC MORTGAGE CORPORATION Mortgage Pass-Through Certificates, Series 2001-GH1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-42510 Pooling and Servicing Agreement) (Commission Pending (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 July 25, 2001 a distribution was made to holders of GMAC MORTGAGE CORPORATION, Mortgage Pass-Through Certificates, Series 2001-GH1 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-GH1 Trust, relating to the July 25, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. GMAC MORTGAGE CORPORATION Mortgage Pass-Through Certificates, Series 2001-GH1 Trust By: Wells Fargo Bank Minnesota, N.A. as Indenture Trustee By: /s/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: 7/31/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-GH1 Trust, relating to the July 25, 2001 distribution. EX-99.1

GMAC Mortgage Corporation Mortgage Pass-Through Certificates Record Date: 56/3130/01 Distribution Date: 67/25/01 GMA Series: 2001-GH1 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 36185NJJ0 SEN_FI 4.~~40875~~12500% ~~135~~129,~~824~~659,~~822~~237.5324 ~~515~~445,~~648~~703.5463 64,~~165~~864,~~585~~663.2967 A-2 36185NJK7 SEN_FI 4.~~43875~~15500% 8274,~~211~~856,~~511~~063.0095 ~~314~~259,~~233~~189.5212 74,~~355~~098,~~447~~103.0528 ~~OC GMA00G1OC JUN_WA 0.00000% 619,902.42 0.00 0.00~~ CERTS GMA00G1CE SEN_IO 0.00000% 0.00 0.00 0.00 Totals ~~218~~204,~~656~~515,~~235~~301.9519 ~~829~~704,~~882~~892.0675 138,~~521~~962,~~032~~766.3495

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 ~~129~~124,~~659~~794,~~237~~573.2457 65,~~681~~310,~~233~~367.8330 0.00 A-2 0.00 7470,~~856~~757,~~063~~960.9567 74,~~669~~357,~~680~~292.5740 0.00 ~~OC 0.00 1,254,297.67 0.00 0.00~~ CERTS 0.00 0.00 0.00 0.00 Totals 0.00 ~~205~~195,~~769~~552,~~598~~534.8624 149,~~350~~667,~~914~~659.4070 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-1 148,000,000.00 ~~135~~129,~~824~~659,~~822~~237.5324 ~~218,358~~0.1500 54,~~947~~864,~~227~~663.1467 0.00 0.00 A-2 91,092,000.00 8274,~~211~~856,~~511~~063.0095 ~~77,877.29 7,277,569.76~~ 0.00 ~~0.00 OC 5~~4,~~287.32 619~~098,~~902~~103.4228 0.00 0.00 ~~0.00 0.00~~ CERTS 0.00 0.00 0.00 0.00 0.00 0.00 Totals 239,~~097~~092,~~287~~000.3200 ~~218~~204,~~656~~515,~~235~~301.9519 ~~296,235~~0.4400 138,~~224~~962,~~796~~766.9095 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-1 64,~~165~~864,~~585~~663.2967 ~~129~~124,~~659~~794,~~237~~573.2457 0.~~87607593~~84320658 64,~~165~~864,~~585~~663.2967 A-2 74,~~355~~098,~~447~~103.0528 7470,~~856~~757,~~063~~960.9567 0.~~82176332~~77677470 74,~~355~~098,~~447~~103.0528 ~~OC 0.00 1,254,297.67 237.22749332 0.00~~ CERTS 0.00 0.00 0.00000000 0.00 Totals 138,~~521~~962,~~032~~766.3495 ~~205~~195,~~769~~552,~~598~~534.8624 0.~~86061034~~81789660 138,~~521~~962,~~032~~766.3495

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 148,000,000.00 ~~917~~876.~~73528736~~07592730 10.~~47539291~~00000000 4032.~~18396716~~86934912 0.00000000 A-2 91,092,000.00 ~~902~~821.~~51076933~~76331566 0.~~85493007 79.89252360 0.~~00000000 ~~OC 5,287~~44.3298861898 ~~117243.21962733~~ 0.00000000 ~~0.00000000 0.00000000~~ CERTS 0.00 0.00000000 0.00000000 0.00000000 0.00000000 All denominations are per 1000 factor

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 4132.~~65936007~~86934912 ~~876~~843.~~07592730~~20657818 0.~~87607593~~84320658 4132.~~65936007~~86934912 A-2 0.00000000 8044.~~74745367~~98861898 ~~821~~776.~~76331566~~77469668 0.~~82176332~~77677470 8044.~~74745367~~98861898 ~~OC 0.00000000 0.00000000 237,227.49332365 237.22749332 0.00000000~~ CERTS 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-1 148,000,000.00 4.~~40875~~12500% ~~135~~129,~~824~~659,~~822~~237.5324 ~~515~~445,~~648~~703.5663 0.00 0.00 A-2 91,092,000.00 4.~~43875~~15500% 8274,~~211~~856,~~511~~063.0095 ~~314~~259,~~233~~189.5212 0.00 0.00 ~~OC 5,287.32 0.00000% 619,902.42 0.00 0.00 0.00~~ CERTS 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 239,~~097~~092,~~287~~000.3200 ~~829~~704,~~882~~892.0875 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 0.0200 0.00 ~~515~~445,~~648~~703.5463 0.00 ~~129~~124,~~659~~794,~~237~~573.2457 A-2 0.00 0.00 ~~314~~259,~~233~~189.5212 0.00 7470,~~856~~757,~~063~~960.~~95 OC 0.00 0.00 0.00 0.00 1,254,297.~~67 CERTS 0.00 0.00 0.00 0.00 0.00 Totals 0.0200 0.00 ~~829~~704,~~882~~892.0675 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-1 148,000,000.00 4.~~40875~~12500% ~~917~~876.~~73528736~~07592730 3.~~48411189~~01151101 0.00000000 0.00000000 A-2 91,092,000.00 4.~~43875~~15500% ~~902~~821.~~51076933~~76331566 32.~~44962807~~84535546 0.00000000 0.00000000 ~~OC 5,287.32 0.00000% 117243.21962733 0.00000000 0.00000000 0.00000000~~ CERTS 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 All denominations are per 1000 factor

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.~~00000014~~00000000 0.00000000 3.~~48411176~~01151101 0.00000000 ~~876~~843.~~07592730~~20657818 A-2 0.00000000 0.00000000 32.~~44962807~~84535546 0.00000000 ~~821~~776.~~76331566~~77469668 ~~OC 0.00000000 0.00000000 0.00000000 0.00000000 237227.49332365~~ CERTS 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 Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage AMBAC 0.12000% ~~218,036,333.53~~ 204,515,301.19 195,552,534.25 0.00 0.00 8581.~~53832884~~78966015%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 139,~~071~~598,~~742~~077.3820 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 1132,~~346,486~~859.0674 Realized Losses 0.00 Total Deposits 149,~~418~~730,~~228~~936.4494 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 6763,~~314~~277.0424 Payment of Interest and Principal 149,~~350~~667,~~914~~659.4070 Total Withdrawals (Pool Distribution Amount) 149,~~418~~730,~~228~~936.4494 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 4542,~~510~~825.4171 Certificate Administration Fee 0.00 Trustee Fee 0.00 AMBAC Insurance Fee 2120,~~803~~451.6353 AMBAC Reimbursement 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 6763,~~314~~277.0424

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Financial Guaranty 0.00 0.00 0.00 0.00 Financial Guaranty 0.00 0.00 0.00 0.00 ~~Financial Guaranty 0.00 0.00 0.00 0.00~~

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days ~~1,155~~104 0 0 0 ~~1,155~~104 ~~148~~10,~~623~~681,~~274~~928.9030 0.00 0.00 0.00 ~~148~~10,~~623~~681,~~274~~928.9030 60 Days 9123 0 0 0 9123 92,~~890~~333,~~949~~502.8641 0.00 0.00 0.00 92,~~890~~333,~~949~~502.8641 90 Days 4722 0 0 0 4722 52,~~144~~377,~~751~~721.8712 0.00 0.00 0.00 52,~~144~~377,~~751~~721.8712 120 Days 3 0 0 0 3 ~~442~~299,~~902~~607.5738 0.00 0.00 0.00 ~~442~~299,~~902~~607.5738 150 Days 1 0 0 0 1 55,~~548~~485.1189 0.00 0.00 0.00 55,~~548~~485.1189 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals ~~1,297~~153 0 0 0 ~~1,297~~153 ~~164~~15,~~157~~748,~~427~~245.3110 0.00 0.00 0.00 ~~164~~15,~~157~~748,~~427~~245.3110 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 696.~~037657~~403941% 0.000000% 0.000000% 0.000000% 696.~~037657~~403941% 725.~~228004~~410058% 0.000000% 0.000000% 0.000000% 725.~~228004~~410058% 60 Days 51.~~439331~~416256% 0.000000% 0.000000% 0.000000% 51.~~439331~~416256% 41.~~806808~~181845% 0.000000% 0.000000% 0.000000% 41.~~806808~~181845% 90 Days 21.~~809325~~354680% 0.000000% 0.000000% 0.000000% 21.~~809325~~354680% 21.~~500249~~204240% 0.000000% 0.000000% 0.000000% 21.~~500249~~204240% 120 Days 0.~~179319~~184729% 0.000000% 0.000000% 0.000000% 0.~~179319~~184729% 0.~~215242~~151742% 0.000000% 0.000000% 0.000000% 0.~~215242~~151742% 150 Days 0.~~059773~~061576% 0.000000% 0.000000% 0.000000% 0.~~059773~~061576% 0.~~026995~~028102% 0.000000% 0.000000% 0.000000% 0.~~026995~~028102% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 779.~~525403~~421182% 0.000000% 0.000000% 0.000000% 779.~~525403~~421182% 797.~~777299~~975986% 0.000000% 0.000000% 0.000000% 797.~~777299~~975986%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days ~~1,021~~101 0 0 0 ~~1,021~~101 909,~~484~~509,~~625~~987.8759 0.00 0.00 0.00 909,~~484~~509,~~625~~987.8759 60 Days 8223 0 0 0 8223 62,~~847~~333,~~976~~502.5841 0.00 0.00 0.00 62,~~847~~333,~~976~~502.5841 90 Days 4521 0 0 0 4521 42,~~590~~086,~~104~~037.4856 0.00 0.00 0.00 42,~~590~~086,~~104~~037.4856 120 Days 3 0 0 0 3 ~~442~~299,~~902~~607.5738 0.00 0.00 0.00 ~~442~~299,~~902~~607.5738 150 Days 1 0 0 0 1 55,~~548~~485.1189 0.00 0.00 0.00 55,~~548~~485.1189 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals ~~1,152~~149 0 0 0 ~~1,152~~149 ~~102~~14,~~421~~284,~~157~~620.6183 0.00 0.00 0.00 ~~102~~14,~~421~~284,~~157~~620.6183 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 686.~~248663~~932052% 0.000000% 0.000000% 0.000000% 686.~~248663~~932052% 697.~~137972~~521137% 0.000000% 0.000000% 0.000000% 697.~~137972~~521137% 60 Days 51.~~481283~~578586% 0.000000% 0.000000% 0.000000% 51.~~481283~~578586% 51.~~232438~~845491% 0.000000% 0.000000% 0.000000% 51.~~232438~~845491% 90 Days 31.~~008021~~441318% 0.000000% 0.000000% 0.000000% 31.~~008021~~441318% 31.~~507231~~649779% 0.000000% 0.000000% 0.000000% 31.~~507231~~649779% 120 Days 0.~~200535~~205903% 0.000000% 0.000000% 0.000000% 0.~~200535~~205903% 0.~~338415~~236950% 0.000000% 0.000000% 0.000000% 0.~~338415~~236950% 150 Days 0.~~066845~~068634% 0.000000% 0.000000% 0.000000% 0.~~066845~~068634% 0.~~042443~~043882% 0.000000% 0.000000% 0.000000% 0.~~042443~~043882% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 7710.~~005348~~226493% 0.000000% 0.000000% 0.000000% 7710.~~005348~~226493% 7811.~~258500~~297238% 0.000000% 0.000000% 0.000000% 7811.~~258500~~297238% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 ~~134~~3 0 0 0 ~~134~~3 581,~~138~~171,~~649~~940.0371 0.00 0.00 0.00 581,~~138~~171,~~649~~940.0371 60 Days 90 0 0 0 90 ~~3,042,973~~0.2800 0.00 0.00 0.00 ~~3,042,973~~0.2800 90 Days 21 0 0 0 21 ~~554~~291,~~647~~683.3956 0.00 0.00 0.00 ~~554~~291,~~647~~683.3956 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 ~~145~~4 0 0 0 ~~145~~4 611,~~736~~463,~~269~~624.7027 0.00 0.00 0.00 611,~~736~~463,~~269~~624.7027 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 751.~~706215~~796407% 0.000000% 0.000000% 0.000000% 751.~~706215~~796407% 771.~~627750~~650568% 0.000000% 0.000000% 0.000000% 771.~~627750~~650568% 60 Days 50.~~084746~~000000% 0.000000% 0.000000% 0.000000% 50.~~084746~~000000% 40.~~063032~~000000% 0.000000% 0.000000% 0.000000% 40.~~063032~~000000% 90 Days 10.~~129944~~598802% 0.000000% 0.000000% 0.000000% 10.~~129944~~598802% 0.~~740575~~410809% 0.000000% 0.000000% 0.000000% 0.~~740575~~410809% 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 812.~~920904~~395210% 0.000000% 0.000000% 0.000000% 812.~~920904~~395210% 822.~~431356~~061377% 0.000000% 0.000000% 0.000000% 822.~~431356~~061377%

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 1132,~~346,486~~859.0674

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 8.~~405475~~205748% Weighted Average Net Coupon 87.~~155711~~955998% Weighted Average Pass-Through Rate 87.~~155711~~836730% Weighted Average Maturity(Stepdown Calculation ) 10 Beginning Scheduled Collateral Loan Count 1,~~731~~673 Number Of Loans Paid In Full 5849 Ending Scheduled Collateral Loan Count 1,~~673~~624 Beginning Scheduled Collateral Balance ~~218~~205,~~656~~769,~~235~~598.9986 Ending Scheduled Collateral Balance ~~205~~197,~~769~~445,~~598~~739.8675 Ending Actual Collateral Balance at 3130-~~May~~Jun-2001 ~~205~~197,~~769~~445,~~598~~739.8675 Monthly P &I Constant 1,~~827~~700,~~826~~808.7564 Ending Scheduled Balance for Premium Loans ~~205~~197,~~769~~445,~~598~~739.8675 Scheduled Principal ~~296~~293,~~235~~730.4481 Unscheduled Principal 128,~~590~~030,~~401~~128.6930

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 15/30 & AARM Fixed 15/30 & AARM Mixed Fixed & AArm Weighted Average Coupon Rate 8.~~608982~~422607 87.~~066573~~826792 8.~~405475~~205748 Weighted Average Net Rate 8.~~359360~~173001 7.~~816573~~576792 87.~~155711~~955998 Weighted Average Maturity ~~343~~342 ~~350~~349 10 Beginning Loan Count 1,~~540~~496 ~~191~~177 1,~~731~~673 Loans Paid In Full 4439 1410 5849 Ending Loan Count 1,~~496~~457 ~~177~~167 1,~~673~~624 Beginning Scheduled Balance ~~136~~130,~~618~~875,~~554~~441.7745 8274,~~037~~894,~~681~~157.2241 ~~218~~205,~~656~~769,~~235~~598.9986 Ending scheduled Balance ~~130~~126,~~875~~443,~~441~~479.4516 7471,~~894~~002,~~157~~260.4159 ~~205~~197,~~769~~445,~~598~~739.8675 Record Date 0506/3130/2001 0506/3130/2001 0506/3130/2001 Principal And Interest Constant 1,~~198~~136,~~480~~109.3641 ~~629~~564,~~346~~699.3923 1,~~827~~700,~~826~~808.7564 Scheduled Principal ~~218~~217,~~358~~515.1571 7776,~~877~~215.2910 ~~296~~293,~~235~~730.4481 Unscheduled Principal 54,~~524~~214,~~755~~446.1758 73,~~065~~815,~~646~~681.5272 128,~~590~~030,~~401~~128.6930 Scheduled Interest ~~980~~918,~~122~~593.2170 ~~551~~488,~~469~~484.1013 1,~~531~~407,~~591~~077.3183 Servicing Fees 2827,~~419~~222.2277 1715,~~091~~602.1994 4542,~~510~~825.4171 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~951~~891,~~702~~370.9993 ~~534~~472,~~377~~881.9119 1,~~486~~364,~~080~~252.9012 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 ~~Group~~ 1 2 Total Required Overcollateralization Amount 0.00 0.00 0.00 Overcollateralization Increase Amount ~~422~~432,~~471~~701.9444 ~~211~~206,~~923~~206.2046 ~~634~~638,~~395~~907.1490 Overcollateralization Reduction Amount 0.00 0.00 0.00 Specified Overcollateralization Amount 3,256,116.32 2,004,024.00 5,260,140.32 Overcollateralization Amount 1,~~216~~648,~~204~~905.2165 38244,~~093~~299.4692 1,~~254~~893,~~297~~205.6757 Overcollateralization Deficiency Amount 2,~~462~~039,~~384~~912.0811 21,~~177~~965,~~853~~930.7854 4,~~640~~005,~~237~~842.8665 Base Overcollateralization Amount 0.00 0.00 0.00 Extra Principal Distribution Amount 0.00 0.00 0.00 Excess Cash Amount ~~422~~432,~~471~~701.9444 ~~211~~206,~~923~~206.2046 ~~634~~638,~~395~~907.1490

Filing Compare · GMACM MORTGAGE LOAN TRUST MORT PASS THR CERT SER 2001-GH1