Document:

<PAGE>

                                                                     EXHIBIT 4.1

                                 Sempra Energy

                             OFFICERS' CERTIFICATE
              (Pursuant to Sections 201 and 301 of the Indenture)

Dated:  June 29, 2001

          The undersigned, Neal E. Schmale, Executive Vice President and Chief
Financial Officer of Sempra Energy, and Thomas C. Sanger, Secretary of Sempra
Energy, a California corporation  (the "Company"), hereby certify as follows:
                                        -------

          The undersigned, having read the appropriate provisions of the
Indenture dated as of February 23, 2000 (the "Indenture") between the Company
                                              ---------
and U.S. Bank Trust National Association, as trustee (the "Trustee"), including
                                                           -------
Sections 201, 301 and 303 thereof and the definitions in such Indenture relating
thereto, and certain other corporate documents and records, and having made such
examination and investigation as, in the opinion of the undersigned, each
considers necessary to enable the undersigned to express an informed opinion as
to whether or not the conditions set forth in the Indenture relating to the
establishment of the terms of the offering of $500,000,000 of the Company's
6.80% Notes due 2004 (the "Notes") and the form of certificate evidencing the
                           -----
Notes have been complied with, and whether the conditions in the Indenture
relating to the authentication and delivery by the Trustee of the Notes have
been complied with, certify that (1) the terms of the Notes were established by
the undersigned pursuant to authority delegated to them by resolutions duly
adopted by the Board of Directors of the Company on December 5, 2000 (the
"Resolutions") and such terms are as set forth in Annex  I hereto, (2) the form
------------
of certificate evidencing the Notes was established by the undersigned pursuant
to authority delegated to them by the Resolutions and shall be in substantially
the form attached as Annex II hereto, (3) a true, complete and correct copy of
the Resolutions, which were duly adopted by the Board of Directors of the
Company and are in full force and effect on the date hereof, are attached as an
exhibit to the Certificate of the Secretary of the Company of even date
herewith, and (4) the form and terms of the Notes have been established pursuant
to Sections 201 and 301 of the Indenture and comply with the Indenture and, in
the opinion of the undersigned, all conditions provided for in the Indenture
(including, without limitation, those set forth in Sections 201, 301 and 303 of
the Indenture) relating to the establishment of the terms of the Notes and the
form of certificate evidencing the Notes, and relating to the execution,
authentication and delivery of the Notes, have been complied with.

          This certificate may be executed by the parties hereto in
counterparts, each of which when so executed shall be deemed to be an original,
with the same effect as if the signatures thereto and hereto were on the same
instrument, but all such counterparts shall together constitute but one and the
same instrument.

                            (Signature Page Follows)

                                       1
<PAGE>

          IN WITNESS WHEREOF, we have hereunto set our hands as of the date
first written above.

                              ________________________________________________
                              Neal E. Schmale
                              Executive Vice President and Chief Financial
                              Officer

                              ________________________________________________
                              Thomas C. Sanger
                              Secretary

<PAGE>

                                    ANNEX I

          Capitalized terms used in this Annex I and not otherwise defined
herein have the same definitions as in the Indenture referred to in the
Officers' Certificate of which this Annex I constitutes a part.

     (1)  The securities of the series established hereby (the "Securities")
                                                                ----------
shall be known and designated as the "6.80% Notes due 2004."

     (2)  The aggregate principal amount of the Securities of such series which
may be authenticated and delivered under the Indenture is limited to
$500,000,000, except for Securities of such series authenticated and delivered
upon registration of transfer of, or in exchange for, or in lieu of, other
Securities of the same series pursuant to Sections 304, 305, 306, 906 or 1106 of
the Indenture. However, such series may be re-opened by the Company for the
issuance of additional Securities of such series, so long as any such additional
Securities have the same form and terms (other than date of issuance and the
date from which interest thereon shall begin to accrue), and carry the same
right to receive accrued and unpaid interest, as the Securities of such series
theretofore issued; provided, however, that, notwithstanding the foregoing, such
series may not be reopened if the Company has effected defeasance with respect
to the Securities of such series pursuant to Section 1302 of the Indenture or
has effected satisfaction and discharge with respect to the Securities of such
series pursuant to Section 401 of the Indenture.

     (3)  The Securities of such series are to be issuable only as registered
securities without coupons.  The Securities of such series shall be issued in
book-entry form and represented by one or more global Securities of such series
(the "Global Securities"), the initial depositary (the "Depositary") for the
      -----------------                                 ----------
Global Securities shall be The Depository Trust Company and the depositary
arrangements shall be those employed by whoever shall be the Depositary with
respect to the Global Securities from time to time.  Notwithstanding the
foregoing, certificated Securities of such series in definitive form may be
issued in exchange for Global Securities under the circumstances contemplated by
Section 305 of the Indenture.

     (4)  The Securities of such series shall be sold by the Company to the
underwriters (the "Underwriters") named in Schedule I to the Pricing Agreement
                   ------------
dated June 26, 2001 between the Company and the Underwriters  (the "Pricing
                                                                    -------
Agreement"), at a price equal to 99.551% of the principal amount thereof and the
---------
initial price to public of the Securities of such series shall be 99.951% of the
principal amount thereof, and underwriting discounts and commissions shall be
0.400% of the principal amount of such Securities.

     (5)  The Stated Maturity of the Securities of such series on which the
principal thereof is due and payable shall be July 1, 2004.

     (6)  The principal of the Securities of such series shall bear interest at
the rate of 6.80% per annum, subject to adjustment as provided herein, from June
29, 2001 or from the most recent date to which interest has been paid or duly
provided f or, payable semiannually in arrears on January 1 and July 1 (each, an
"Interest Payment Date") of each year, commencing January 1,
 ---------------------

                                      I-1
<PAGE>

2002, to the holders of record as of the "Regular Record Date." The Regular
Record Date as used herein means the date that is the 15/th/ day, whether or not
a Business Day, before the relevant Interest Payment date. Interest on the
Securities of such series will be computed on the basis of a 360-day year of
twelve 30-day months.

          The interest rate on the Securities of such series will be subject to
adjustment.  In the event of a downgrade in the senior unsecured long-term debt
rating of the Company (the "Rating") below A3 by Moody's Investors Service, Inc.
                            ------
("Moody's"), or below A- by Standard & Poor's Rating Service ("S&P"), and in the
  -------                                                      ---
event of subsequent upgrades or downgrades, the interest rate on the Securities
of such series will be adjusted in accordance with the table below.  Following
an adjustment, the annual interest rate on the Securities of such series will be
equal to the initial interest rate of 6.80% plus the sum of the applicable
Moody's adjustment amount and the applicable S&P adjustment amount set forth in
the table below.

          If either Moody's of S&P changes the Rating of the Company subsequent
to an adjustment in the interest rate as a result of a previous Rating change by
Moody's or S&P, the interest rate on the Securities will be re-adjusted in
accordance with the table below.

<TABLE>
<CAPTION>
                           Moody's Adjustment                                   S&P Adjustment
    Moody's Rating               Amount                 S&P Rating                  Amount
----------------------  ------------------------  -----------------------  ------------------------
<S>                     <C>                       <C>                      <C>
        A3                       0.000%                     A-                      0.000%
        Baa1                     0.125%                    BBB+                     0.125%
        Baa2                     0.250%                     BBB                     0.250%
        Baa3                     0.375%                    BBB-                     0.375%
    Ba1 or lower                 0.875%                BB+ or lower                 0.875%
</TABLE>

          Beginning with the first interest payment date for the Securities of
such series after a Rating change, the Securities of such series will bear
interest at an adjusted interest rate. Subsequent interest rate adjustments,
whether the adjustment is up or down, will also become effective on the first
interest payment date after such Rating change. In no event will the annual
interest rate on the Securities of such series be less than the initial annual
rate of 6.80% or greater than an annual interest rate of 8.55%.

     (7)  The Securities of such series are redeemable, as a whole or from time
to time in part, at the option of the Company as set forth in the form of
Security which appears as Annex II to this Officers' Certificate. The Redemption
of Price for the Securities to be redeemed on any Redemption Date will be equal
to the greater of the following amounts:

     .  100% of the principal amount of the Securities being redeemed on the
        Redemption Date; or

     .  the sum of the present values of the remaining scheduled payments of
        principal and interest (as adjusted for any announced Rating change as
        of the date of the notice of redemption, whether or not effective) on
        the Securities being redeemed on that Redemption Date (not including any
        portion of any payments of interest accrued to

                                      I-2
<PAGE>

        the Redemption Date) discounted to the Redemption Date on a semiannual
        basis at the Adjusted Treasury Rate (as defined below) plus 30 basis
        points, as determined by the Reference Treasury Dealer (as defined
        below),

plus, in each case, accrued and unpaid interest thereon to the Redemption Date.
Notwithstanding the foregoing, installments of interest on Securities that are
due and payable on Interest Payment Dates falling on or prior to a Redemption
Date will be payable to the registered holders of such Securities as of the
close of business on the relevant Regular Record Date according to the
Securities and the Indenture.  The Redemption Price will be calculated on the
basis of a 360-day year consisting of twelve 30-day months.

     The Company will mail notice of any redemption at least 30 days but not
more than 60 days before the Redemption Date to each registered holder of the
Securities to be redeemed.  Once notice of redemption is mailed, the Securities
called for redemption will become due and payable on the Redemption Date and at
the applicable Redemption Price, plus accrued and unpaid interest to the
Redemption Date.  If the Company elects to redeem all or a portion of the
Securities, that redemption will not be conditional upon receipt by the paying
agent or the trustee of monies sufficient to pay the Redemption Price.

          Unless the Company defaults in payment of the Redemption Price, on and
after the Redemption Date interest will cease to accrue on the Securities or
portions thereof called for redemption.

     (8)  The Securities of such series shall not be repayable or redeemable at
the option of the Holders prior to the Stated Maturity of the principal thereof
(except as provided in Article V of the Indenture) and shall not be subject to a
sinking fund or analogous provision.

     (9)  The Borough of Manhattan, The City of New York is hereby designated as
a Place of Payment for the Securities of such series.

     (10) The Company hereby appoints the Trustee, acting through its Corporate
Trust Office in the Borough of Manhattan, The City of New York, as the Company's
agent for the purposes specified in Section 1002 of the Indenture; provided,
however, subject to Section 1002 of the Indenture, the Company may at any time
remove the Trustee as its office or agency in the Borough of Manhattan, The City
of New York designated for such purposes and may from time to time designate one
or more other offices or agencies for such purposes and may from time to time
rescind such designation, so long as the Company shall at all times maintain an
office or agency for such purposes in the Borough of Manhattan, The City of New
York.

     (11) The Securities of such series shall be issued in denominations of
$1,000 and integral multiples of $1,000.

     (12) The principal of, premium, if any, and interest on the Securities of
such series shall be payable in U.S. Dollars.

     (13) Section 1303 of the Indenture shall not apply to the Securities of
such series.

                                      I-3
<PAGE>

     (14) The Securities of such series shall not be convertible into or
exchangeable for other securities.

     (15) Anything in the Indenture or the Securities of such series to the
contrary notwithstanding, payments of the principal of and premium, if any, and
interest on the Global Securities shall be made by wire transfer to the
Depositary.

     (16) As used herein, the following terms have the meanings set forth below:

          "Adjusted Treasury Rate" means, with respect to any Redemption Date,
           ----------------------
     the rate per annum equal to the semiannual equivalent yield to maturity of
     the Comparable Treasury Issue, assuming a price for the Comparable Treasury
     Issue (expressed as a percentage of its principal amount) equal to the
     Comparable Treasury Price for such Redemption Date.

          "Comparable Treasury Issue" means the United States Treasury security
           -------------------------
     selected by the Reference Treasury Dealer as having a maturity comparable
     to the remaining term of the Securities of this series to be redeemed that
     would be utilized, at the time of selection and in accordance with
     customary financial practice, in pricing new issues of corporate debt
     securities of comparable maturity to the remaining term of such Securities.

          "Comparable Treasury Price" means, with respect to any Redemption
           -------------------------
     Date, (A) the average of the Reference Treasury Dealer Quotations for such
     Redemption Date, after excluding the highest and lowest such Reference
     Treasury Dealer Quotations, or (B) if the Trustee obtains fewer than three
     such Reference Treasury Dealer Quotations, the average of all such
     Quotations, or (C) if only one Reference Treasury Dealer Quotation is
     received, such Quotation.

          "Reference Treasury Dealer" means (A) J.P. Morgan Securities Inc., and
           -------------------------
     Salomon Smith Barney Inc., (or their respective affiliates which are
     Primary Treasury Dealers), and their respective successors; provided,
     however, that if any of the foregoing shall cease to be a primary U.S.
     Government securities dealer in New York City (a "Primary Treasury
                                                       ----------------
     Dealer"), the Company will substitute therefor another Primary Treasury
     ------
     Dealer; and (B) any other Primary Treasury Dealer(s) (selected by the
     Trustee after consultation with the Company).

          "Reference Treasury Dealer Quotation" means, with respect to each
           -----------------------------------
     Reference Treasury Dealer and any Redemption Date, the average, as
     determined by the Trustee, of the bid and asked prices for the Comparable
     Treasury Issue (expressed in each case as a percentage of its principal
     amount) quoted in writing to the Trustee by such Reference Treasury Dealer
     at 5:00 p.m. (New York City time) on the third business day preceding such
     Redemption Date.

     (17) To the extent that any provision of the Indenture or the Securities of
such series provides for the payment of interest on overdue principal of, or
premium, if any, or interest on, the Securities of such Series, then, to the
extent permitted by law, interest on such overdue

                                      I-4
<PAGE>

principal, premium, if any, and interest shall accrue at the rate of interest
borne by the Securities of such Series.

     (18) The Securities of such series shall have such other terms and
provisions as are set forth in the form of certificate evidencing the Securities
of such series attached as Annex II to this Officers' Certificate of which this
Annex I constitutes a part, all of which terms and provisions are incorporated
by reference in and made a part of this Annex I as if set forth in full herein.

     (19) As used in the Indenture with respect to the Securities of such series
and in the certificates evidencing the Securities of such series, all references
to "premium" on the Securities of such series shall mean any amounts (other than
accrued interest) payable upon the redemption of any Securities of such series
in excess of 100% of the principal amount of such Securities.

                                      I-5
<PAGE>

                                    ANNEX II
                                    --------

                    Form of Certificate Evidencing the Notes

                                       6
<PAGE>

THIS SECURITY IS A GLOBAL SECURITY WITHIN THE MEANING OF THE INDENTURE
HEREINAFTER REFERRED TO AND IS REGISTERED IN THE NAME OF A DEPOSITARY OR A
NOMINEE THEREOF.  THIS SECURITY MAY NOT BE EXCHANGED IN WHOLE OR IN PART FOR A
SECURITY REGISTERED, AND NO TRANSFER OF THIS SECURITY IN WHOLE OR IN PART MAY BE
REGISTERED, IN THE NAME OF ANY PERSON OTHER THAN SUCH DEPOSITARY OR A NOMINEE
THEREOF, EXCEPT IN THE LIMITED CIRCUMSTANCES DESCRIBED IN THE INDENTURE.

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITARY TO THE COMPANY OR ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR
PAYMENT, AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR
IN SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITARY (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITARY), ANY TRANSFER,
PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
HEREIN.

                                 SEMPRA ENERGY

                              6.80% NOTES DUE 2004

                                                                    $500,000,000
No. 001                                                    CUSIP No.  816851 AD1

          Sempra Energy, a corporation duly organized and existing under the
laws of the State of California (herein called the "Corporation," which term
                                                    -----------
includes any successor Person under the Indenture hereinafter referred to), for
value received, hereby promises to pay to CEDE & CO., or registered assigns, the
principal sum of Five Hundred Million Dollars ($500,000,000.00) on July 1, 2004,
and to pay interest thereon from June 29, 2001 or from the most recent date to
which interest has been paid or duly provided for, semi-annually in arrears on
                                                   -------------
January 1 and July 1 in each year (each, an "Interest Payment Date"), commencing
                                             ---------------------
January 1, 2002, and at Maturity at the rate of 6.80% per annum, subject to
adjustment as set forth herein, until the principal hereof is paid or made
available for payment and (to the extent permitted by applicable law) to pay
interest at the rate of 6.80% (or such increased percentage rate as may then be
in effect) on any overdue installment of interest until paid.

          In the event of a downgrade in the senior unsecured long-term debt
rating of the Corporation (the "Rating") below A3 by Moody's Investors Service,
Inc. ("Moody's"), or below A- by Standard & Poor's Rating Service ("S&P"), and
       -------                                                      ---
in the event of subsequent upgrades or downgrades, the interest rate on this
Security will be adjusted in accordance with the table below.  Following an
adjustment, the annual interest rate on this Security will be equal to the

                                       7
<PAGE>

initial interest rate of 6.80% plus the sum of the applicable Moody's adjustment
amount and the applicable S&P adjustment amount set forth in the table below.

          If either Moody's or S&P changes the Rating of the Corporation
subsequent to an adjustment in the interest rate as a result of a previous
Rating change by Moody's or S&P, the interest rate on this Security will be re-
adjusted in accordance with the table below.

<TABLE>
<CAPTION>
                           Moody's Adjustment                                   S&P Adjustment
    Moody's Rating               Amount                 S&P Rating                  Amount
----------------------  ------------------------  -----------------------  ------------------------
<S>                     <C>                       <C>                      <C>
        A3                       0.000%                     A-                      0.000%
       Baa1                      0.125%                    BBB+                     0.125%
       Baa2                      0.250%                     BBB                     0.250%
       Baa3                      0.375%                    BBB-                     0.375%
   Ba1 or lower                  0.875%                BB+ or lower                 0.875%
</TABLE>

          Beginning with the first Interest Payment Date for this Security after
a Rating change, this Security will bear interest at an adjusted interest rate.
Subsequent interest rate adjustments, whether the adjustment is up or down, will
also become effective on the first Interest Payment Date after such Rating
change. In no event will the annual interest rate on this Security be less than
the initial annual rate of 6.80% or greater than an annual interest rate of
8.55%.

          Interest on this Security shall be calculated on the basis of a 360-
day year consisting of twelve 30-day months.  The interest so payable, and
punctually paid or duly provided for, on any Interest Payment Date will, as
provided in such Indenture, be paid to the Person in whose name this Security
(or one or more Predecessor Securities) is registered at the close of business
on the Regular Record Date for such interest, which shall be the fifteenth day,
(whether or not a Business Day), as the case may be, next preceding such
Interest Payment Date.  Any such interest not so punctually paid or duly
provided for on any Interest Payment Date will forthwith cease to be payable to
the Holder on such Regular Record Date by virtue of having been such Holder and
may either be paid to the Person in whose name this Security (or one or more
Predecessor Securities) is registered at the close of business on a Special
Record Date for the payment of such Defaulted Interest to be fixed by the
Trustee, notice whereof shall be given to Holders of Securities of this series
not less than 10 days prior to such Special Record Date, or be paid at any time
in any other lawful manner not inconsistent with the requirements of any
securities exchange on which the Securities of this series may be listed, and
upon such notice as may be required by such exchange, all as more fully provided
in said Indenture.

          Payment of the principal of (and premium, if any) and interest on this
Security will be made at the office or agency of the Corporation maintained for
that purpose in the Borough of Manhattan, The City of New York, in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts; provided, however, that at the
option of the Corporation payment of interest may be made by check mailed to the
address of the Person entitled thereto as such address shall appear in the
Security Register or by wire transfer at such place and to such account at a
banking institution in the United States as may be designated in writing to the
Trustee at least fifteen (15) days prior to the date for payment by the Person
entitled thereto.  Notwithstanding the foregoing, so long as the Holder of this
Security is the Depositary or its nominee, payment of the principal of (and
premium, if any) and interest on this Security will be made by wire transfer of
immediately available funds.

                                       8
<PAGE>

          Reference is hereby made to the further provisions of this Security
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

          Unless the certificate of authentication hereon has been executed by
the Trustee referred to on the reverse hereof by manual signature, this Security
shall not be entitled to any benefit under the Indenture or be valid or
obligatory for any purpose.

                          [Signature Page to Follow]

                                       9
<PAGE>

          IN WITNESS WHEREOF, the Corporation has caused this instrument to be
duly executed.

                                          SEMPRA ENERGY

                                          By:__________________________________
                                               Neal E. Schmale
                                               Executive Vice President and
                                               Chief Financial Officer

Attest:

_____________________________
Thomas C. Sanger
Secretary

          This is one of the Securities of the series designated therein
referred to in the within-mentioned Indenture.

                                          U.S. Bank Trust National Association,

                                          As Trustee

                                          By:__________________________________
                                                 Authorized Signatory

Dated:  _________________

                                      10
<PAGE>

                             (REVERSE OF SECURITY)

          This Security is one of a duly authorized issue of securities of the
Corporation (herein called the "Securities"), issued and to be issued in one or
                                ----------
more series under an Indenture, dated as of February 23, 2000 (herein called the
"Indenture," which term shall have the meaning assigned to it in such
 ---------
instrument), between the Corporation and U.S. Bank Trust National Association,
as Trustee (herein called the "Trustee," which term includes any successor
                               -------
trustee under the Indenture), and reference is hereby made to the Indenture for
a statement of the respective rights, limitation of rights, duties and
immunities thereunder of the Corporation, the Trustee and the Holders of the
Securities and of the terms upon which the Securities are, and are to be,
authenticated and delivered. This Security is one of the series designated on
the face hereof, limited (subject to exceptions provided in the Indenture and
subject to the right of the Corporation to reopen such series for issuances of
additional Securities of such series on the terms and subject to the conditions
specified in the Indenture) in aggregate principal amount to $500,000,000.

          All or a portion of the Securities of this series may be redeemed at
the Corporation's option at any time or from time to time.

          The Redemption Price for the Securities of this series to be redeemed
on any Redemption Date will be equal to the greater of the following amounts:
(a) 100% of the principal amount of the Securities being redeemed on the
Redemption Date; or (b) the sum of the present values of the remaining scheduled
payments of principal and interest (as adjusted for any announced Rating change
as of the date of the notice of redemption, whether or not effective) on the
Securities being redeemed on that Redemption Date (not including any portion of
any payments of interest accrued to the Redemption Date) discounted to the
Redemption Date on a semiannual basis at the Adjusted Treasury Rate (as defined
below) plus 30 basis points, as determined by the Reference Treasury Dealer (as
defined below), plus, in each case, accrued and unpaid interest thereon to the
Redemption Date. Notwithstanding the foregoing, installments of interest on
Securities of this series that are due and payable on Interest Payment Dates
falling on or prior to a Redemption Date will be payable to the registered
holders of such Securities as of the close of business on the relevant Regular
Record Date according to the Indenture.  The Redemption Price will be calculated
on the basis of a 360-day year consisting of twelve 30-day months.

          The Corporation will mail notice of any redemption at least 30 days
but not more than 60 days before the Redemption Date to each registered holder
of the Securities of this series to be redeemed. Once notice of redemption is
mailed, the Securities of this series called for redemption will become due and
payable on the Redemption Date and at the applicable Redemption Price, plus
accrued and unpaid interest to the Redemption Date. If the Corporation elects to
redeem all or a portion of the Securities of this series, that redemption will
not be conditional upon receipt by the paying agent or the Trustee of monies
sufficient to pay the Redemption Price.

          Unless the Corporation defaults in payment of the Redemption Price, on
and after the Redemption Date interest will cease to accrue on the Securities of
this series or portions thereof called for redemption.

                                     II-1
<PAGE>

          "Adjusted Treasury Rate" means, with respect to any Redemption Date,
           ----------------------
the rate per annum equal to the semiannual equivalent yield to maturity of the
Comparable Treasury Issue, assuming a price for the Comparable Treasury Issue
(expressed as a percentage of its principal amount) equal to the Comparable
Treasury Price for such Redemption Date.

          "Comparable Treasury Issue" means the United States Treasury security
           -------------------------
selected by the Reference Treasury Dealer as having a maturity comparable to the
remaining term of the Securities of this series to be redeemed that would be
utilized, at the time of selection and in accordance with customary financial
practice, in pricing new issues of corporate debt securities of comparable
maturity to the remaining term of such Securities.

          "Comparable Treasury Price" means, with respect to any Redemption
           -------------------------
Date, (A) the average of the Reference Treasury Dealer Quotations for such
Redemption Date, after excluding the highest and lowest such Reference Treasury
Dealer Quotations, or (B) if the Trustee obtains fewer than three such Reference
Treasury Dealer Quotations, the average of all such Quotations, or (C) if only
one Reference Treasury Dealer Quotation is received, such Quotation.

          "Reference Treasury Dealer" means (A) J.P. Morgan Securities Inc. and
           -------------------------
Salomon Smith Barney Inc. (or their respective affiliates which are Primary
Treasury Dealers), and their respective successors; provided, however, that if
any of the foregoing shall cease to be a primary U.S. Government securities
dealer in New York City (a "Primary Treasury Dealer"), the Corporation will
substitute therefor another Primary Treasury Dealer; and (B) any other Primary
Treasury Dealer(s) (selected by the Trustee after consultation with the
Corporation).

          "Reference Treasury Dealer Quotation" means, with respect to each
           -----------------------------------
Reference Treasury Dealer and any Redemption Date, the average, as determined by
the Trustee, of the bid and asked prices for the Comparable Treasury Issue
(expressed in each case as a percentage of its principal amount) quoted in
writing to the Trustee by such Reference Treasury Dealer at 5:00 p.m. (New York
City time) on the third business day preceding such Redemption Date.

          In the event of redemption of this Security in part only, a new
Security or Securities of this series and of like tenor for the unredeemed
portion hereof will be issued in the name of the Holder hereof upon the
cancellation hereof.

          The Indenture contains provisions for defeasance at any time of the
entire indebtedness of this Security upon compliance with certain conditions set
forth in the Indenture.

          If an Event of Default with respect to the Securities of this series
shall occur and be continuing, the principal of and accrued and unpaid interest
on the Securities of this series may be declared due and payable in the manner
and with the effect provided in the Indenture.

          The Indenture permits, with certain exceptions as therein provided,
the amendment thereof and the modification of the rights and obligations of the
Corporation and the rights of the Holders of the Securities of each series
affected under the Indenture at any time by the Corporation and the Trustee with
the consent of the Holders of a majority in principal amount of the Securities
of each series at the time Outstanding affected thereby.  The Indenture contains
provisions permitting the Holders of not less than a majority in principal
amount of the Securities

                                      12
<PAGE>

of any series at the time Outstanding with respect to which a default under the
Indenture shall have occurred and be continuing, on behalf of the Holders of all
Securities of such series, to waive, with certain exceptions, such past default
with respect to such series and its consequences. The Indenture also permits the
Holders of not less than a majority in principal amount of the Securities of any
series at the time Outstanding, on behalf of the Holders of all Securities of
such series, to waive compliance by the Corporation with certain provisions of
the Indenture. Any such consent or waiver by the Holder of this Security shall
be conclusive and binding upon such Holder and upon all future Holders of this
Security and of any Security issued upon the registration of transfer hereof or
in exchange therefor or in lieu hereof, whether or not notation of such consent
or waiver is made upon this Security.

          As provided in and subject to the provisions of the Indenture, the
Holder of this Security shall not have the right to institute any proceeding
with respect to the Indenture or for the appointment of a receiver or trustee or
for any other remedy thereunder unless such Holder shall have previously given
the Trustee written notice of a continuing Event of Default with respect to the
Securities of this series, the Holders of not less than 25% in principal amount
of the Securities of this series at the time Outstanding shall have made written
request to the Trustee to institute proceedings in respect of such Event of
Default as Trustee, such Holder or Holders shall have offered the Trustee
reasonable indemnity, and the Trustee, for 60 days after its receipt of such
notice, shall not have received from the Holders of a majority in principal
amount of Securities of this series at the time Outstanding a direction
inconsistent with such request, and the Trustee shall have failed to institute
any such proceeding, for 60 days after receipt of such notice, request and offer
of indemnity.  The foregoing shall not apply to any suit instituted by the
Holder of this Security for the enforcement of any payment of principal hereof
or any premium or interest hereon on or after the respective due dates expressed
herein.

          No reference herein to the Indenture and no provision of this Security
or of the Indenture shall alter or impair the obligation of the Corporation,
which is absolute and unconditional, to pay the principal of and premium, if
any, and interest on this Security at the times, place and rate, and in the coin
or currency, herein prescribed.

          As provided in the Indenture and subject to certain limitations
therein set forth, the transfer of this Security is registrable in the Security
Register, upon surrender of this Security for registration of transfer at the
office or agency of the Corporation in any place where the principal of and any
premium and interest on this Security are payable, duly endorsed by, or
accompanied by a written instrument of transfer in form satisfactory to the
Corporation and the Security Registrar duly executed by, the Holder hereof or
his attorney duly authorized in writing, and thereupon one or more new
Securities of this series and of like tenor, of authorized denominations and for
the same aggregate principal amount, will be issued to the designated transferee
or transferees.

          The Securities of this series are issuable only in registered form
without coupons in denominations of $1,000 and any integral multiple thereof.
As provided in the Indenture and subject to certain limitations therein set
forth, Securities of this series are exchangeable for a like aggregate principal
amount of Securities of this series and of like tenor of a different authorized
denomination, as requested by the Holder surrendering the same.

                                      13
<PAGE>

          No service charge shall be made for any such registration of transfer
or exchange, but the Corporation may require payment of a sum sufficient to
cover any tax or other governmental charge payable in connection therewith.

          Prior to due presentment of this Security for registration of
transfer, the Corporation, the Trustee and any agent of the Corporation or the
Trustee may treat the Person in whose name this Security is registered as the
owner hereof for all purposes, whether or not this Security be overdue, and
neither the Corporation, the Trustee nor any such agent shall be affected by
notice to the contrary.

          This Security shall be governed by and construed in accordance with
the laws of the State of New York, without regard to conflict of law principles
thereof.

          All terms used in this Security which are defined in the Indenture and
not defined herein shall have the meanings assigned to them in the Indenture.

                                      14<PAGE>

                                 Exhibit 10.1

CONTACTS
---------------------------------------------------------------------------

     Administrator:          Barbara A Campbell
     Direct Phone No:        (714) 247-6278
     Address:                Deutsche Bank
                             1761 E. St. Andrew Place
                             Santa Ana, CA 92705

     Web Site:               http://www-apps.gis.deutsche-bank.com/invr
     Factor Information:     (800) 735-7777
     Main Phone No:          (714) 247-6000

---------------------------------------------------------------------------

ISSUANCE INFORMATION

<TABLE>
     <S>                     <C>                                                      <C>                        <C>
------------------------------------------------------------------------------------------------------------------------------------
     Seller:                 GreenPoint Mortgage                                      Cut-Off Date:              February 28, 2001
     Certificate Insurer:    Financial Guaranty Insurance Corporation                 Closing Date:              April 12, 2001
     Servicer(s):            GreenPoint Mortgage - Master Servicer                    First Payment Date:        May 15, 2001

     Underwriter(s):         Lehman Brothers Securities Corporation - Underwriter     Distribution Date:         May 15, 2001

------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

                   GreenPoint Home Equity Loan Trust 2001-1
                  Home Equity Loan Asset-Backed Certificates
                                 Series 2001-1
           Certificate Payment Report for May 15, 2001 Distribution

<TABLE>
<CAPTION>
Distribution in Dollars - Current Period
------------------------------------------------------------------------------------------------------------------------------------
                                       Prior                                                                              Current
          Class       Original       Principal                                    Total       Realized     Deferred      Principal
Class     Type       Face Value       Balance       Interest      Principal     Distribution    Losses      Interest       Balance
------------------------------------------------------------------------------------------------------------------------------------
                                        (1)            (2)           (3)        (4)=(2)+(3)       (5)          (6)      (7)=(1)-(3)
                                                                                                                          -(5)+(6)
------------------------------------------------------------------------------------------------------------------------------------
<S>       <C>        <C>             <C>           <C>            <C>           <C>           <C>          <C>           <C>
 A-1    FLT,STEP   196,178,000.00  196,178,000.00    942,308.33   3,224,607.03  4,166,915.36        -           -    192,953,392.98
 A-2    FLT,STEP   106,801,000.00  106,801,000.00    513,979.81   1,055,314.75  1,569,294.56        -           -    105,745,685.25
  R         R                   -               -             -              -             -        -           -                 -

------------------------------------------------------------------------------------------------------------------------------------
 Total             302,979,000.00  302,979,000.00  1,456,288.14   4,279,921.78  5,736,209.92        -           -    298,699,078.23
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
Interest Accrual Detail              Current Period Factor Information per $1,000 of Original Face
------------------------------------------------------------------------------------------------------------------------------------
                                                      Orig.
                                                    Principal
                                                      (with            Prior                                              Current
         Period    Period                           Notional)        Principal                                Total      Principal
Class   Starting   Ending   Method      Cusip        Balance          Balance      Interest     Principal  Distribution   Balance
------------------------------------------------------------------------------------------------------------------------------------
                                                                      (1)            (2)           (3)      (4)=(2)+(3)       (5)
------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>        <C>       <C>         <C>         <C>            <C>             <C>          <C>        <C>              <C>
 A-1    04/12/01  05/14/01 A-Act/360    395385AJ6  196,178,000.00   1,000.000000    4.803333   16.437149    21.240482     983.562851
 A-2    04/12/01  05/14/01 A-Act/360    395385AK3  106,801,000.00   1,000.000000    4.812500    9.881132    14.693632     990.118868
  R                                -                            -              -           -           -            -              -

------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
                Distribution in Dollars - to Date
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                            Current
          Original                  Unscheduled     Scheduled        Total          Total       Realized     Deferred      Principal
Class    Face Value     Interest     Principal      Principal      Principal     Distribution    Losses      Interest       Balance
------------------------------------------------------------------------------------------------------------------------------------
            (1)           (2)           (3)            (4)        (5)=(3)+(4)    (6)=(2)+(5)       (7)          (8)     (9)=(1)-(5)
                                                                                                                          -(7)+(8)
------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>              <C>           <C>           <C>           <C>           <C>            <C>          <C>           <C>
 A-1   196,178,000.00    942,308.33   3,130,900.88     93,706.15  3,224,607.03   4,166,915.36        -           -    192,953,392.98
 A-2   106,801,000.00    513,979.81     993,154.37     62,160.38  1,055,314.75   1,569,294.56        -           -    105,745,685.25
  R                 -             -              -             -             -              -        -           -                 -

------------------------------------------------------------------------------------------------------------------------------------
Total  302,979,000.00  1,456,288.14   4,124,055.25    155,866.53  4,279,921.78   5,736,209.92        -           -    298,699,078.23
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
       Interest Detail
------------------------------------------------------------------------------------------------------------------------------------
          Pass-    Prior Principal                    Non-            Prior      Unscheduled                  Paid or      Current
         Through   (with Notional)     Accrued      Supported        Unpaid       Interest       Optimal     Deferred       Unpaid
Class      Rate        Balance        Interest     Interest SF      Interest     Adjustments    Interest     Interest      Interest
------------------------------------------------------------------------------------------------------------------------------------
                                        (1)            (2)            (3)            (4)         (5)=(1)-       (6)      (7)=(5)-(6)
                                                                                               (2)+(3)+(4)
------------------------------------------------------------------------------------------------------------------------------------
<S>      <C>      <C>               <C>            <C>              <C>          <C>        <C>             <C>          <C>
 A-1     5.24000%  196,178,000.00    942,308.33           -           -              -        942,308.33      942,308.33         -
 A-2     5.25000%  106,801,000.00    513,979.81           -           -              -        513,979.81      513,979.81         -
  R                             -             -           -           -              -                 -               -         -

------------------------------------------------------------------------------------------------------------------------------------
Total              302,979,000.00  1,456,288.14           -           -              -      1,456,288.14    1,456,288.14         -
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------
                           Collection Account Report
---------------------------------------------------------------------------------------

SUMMARY                                      POOL II           POOL I            TOTAL
---------------------------------------------------------------------------------------
<S>                                     <C>              <C>              <C>
   Net Principal Collections              649,169.11     2,451,027.88     3,100,196.99

   TOTAL PRINCIPAL                        649,169.11     2,451,027.88     3,100,196.99

   Interest Collections                 1,342,844.95     2,519,717.49     3,862,562.44
   Interest Fees                          (16,750.11)      (30,574.62)      (47,324.73)

   TOTAL INTEREST                       1,326,094.84     2,489,142.87     3,815,237.71

   TOTAL AVAILABLE FUNDS                1,975,263.95     4,940,170.75     6,915,434.70

---------------------------------------------------------------------------------------

PRINCIPAL - COLLECTIONS                      POOL II           POOL I            TOTAL
---------------------------------------------------------------------------------------

   Principal Collections               10,192,514.71    14,298,138.24    24,490,652.95
   Repurchases/Substitutions                    0.00             0.00             0.00
   Liquidations                                 0.00             0.00             0.00
   Insurance Principal                          0.00             0.00             0.00
   Liquidation Loss Amounts                     0.00             0.00             0.00
   Additional Balances                 (9,543,345.60)  (11,847,110.36)  (21,390,455.96)

   TOTAL PRINCIPAL COLLECTED              649,169.11     2,451,027.88     3,100,196.99
---------------------------------------------------------------------------------------

PRINCIPAL - WITHDRAWALS                      POOL II           POOL I            TOTAL
---------------------------------------------------------------------------------------
                             SPACE INTENTIONALLY LEFT BLANK

---------------------------------------------------------------------------------------

PRINCIPAL - OTHER ACCOUNTS                   POOL II           POOL I            TOTAL
---------------------------------------------------------------------------------------
                             SPACE INTENTIONALLY LEFT BLANK

---------------------------------------------------------------------------------------

INTEREST - COLLECTIONS                       POOL II           POOL I            TOTAL
---------------------------------------------------------------------------------------

   Interest Collections                 1,481,185.48     2,739,836.12     4,221,021.60
   Repurchases/Substitutions                    0.00             0.00             0.00
   Liquidations                                 0.00             0.00             0.00
   Insurance Interest                           0.00             0.00             0.00
   Other Additional Interest              (49,873.92)      (57,104.39)     (106,978.31)
   Current Servicing Fee                  (88,466.61)     (163,014.24)     (251,480.85)

   TOTAL INTEREST                       1,342,844.95     2,519,717.49     3,862,562.44

---------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
INTEREST - WITHDRAWALS                               POOL II           POOL I            TOTAL
-----------------------------------------------------------------------------------------------
<S>                                                <C>              <C>              <C>
                   SPACE INTENTIONALLY LEFT BLANK

-----------------------------------------------------------------------------------------------

INTEREST - OTHER ACCOUNTS                            POOL II           POOL I            TOTAL
-----------------------------------------------------------------------------------------------
                   SPACE INTENTIONALLY LEFT BLANK

-----------------------------------------------------------------------------------------------

INTEREST - FEES                                      POOL II           POOL I            TOTAL
-----------------------------------------------------------------------------------------------
   Trustee Fee                                        712.01         1,307.86         2,019.87
   Certificate Insurer Premium                     15,861.85        28,943.01        44,804.86
   Management Fee                                     176.25           323.75           500.00

   TOTAL INTEREST FEES                             16,750.11        30,574.62        47,324.73

-----------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------------
                                                  Credit Enhancement Report
--------------------------------------------------------------------------------------------------------------------------
ACCOUNTS                                                                          POOL II        POOL I            TOTAL
-------------------------------------------------------------------------------------------------------------------------

<S>                                                                        <C>             <C>              <C>
   Beginning Reserve Fund Balance                                                                                    0.00
   Curr Period Amounts Dep to Res Fund                                                                       1,179,724.79
   Curr Withdrawal from Reserve Fund                                                                                 0.00
   Reserve Fund Balance                                                                                      1,179,724.79

--------------------------------------------------------------------------------------------------------------------------

INSURANCE                                                                         POOL II        POOL I            TOTAL
--------------------------------------------------------------------------------------------------------------------------

   Insured Amount                                                                  0.00            0.00              0.00
   Reimbursements to the Insurer                                                   0.00            0.00              0.00
   Cumulative Insurance Payment                                                    0.00            0.00              0.00

   Draws on the Policy                                                             0.00            0.00              0.00
   Draws on the Demand Note                                                        0.00            0.00              0.00

   Interest portion of Guarantee Payment                                           0.00            0.00              0.00
   Principal portion of Guarantee Payment                                          0.00            0.00              0.00
   Guarantee Payment for this date                                                 0.00            0.00              0.00
   Cumulative Guaranty Payments                                                    0.00            0.00              0.00

--------------------------------------------------------------------------------------------------------------------------

STRUCTURAL FEATURES                                                               POOL II        POOL I            TOTAL
--------------------------------------------------------------------------------------------------------------------------

   Three Month Average Net Excess Spread Amount                                  0.0000%         0.0000%
   Rolling Six-month Pool Delinquency Rate                                       0.0000%         0.0000%

   Prior Overcollateralization Amount                                              0.00            0.00              0.00
   Specified Overcollateralization Amount                                  3,866,074.60    4,028,876.52      7,894,951.12
   Overcollateralization Amount                                                  182.40          327.60            510.00
   Overcollateralization Deficiency Amount                                 3,865,892.20    4,028,548.92      7,894,441.12

   Overcollateralization Deficit                                                   0.00            0.00              0.00
   Overcollateralization Reduction Amount                                          0.00            0.00              0.00
   Step-Up Overcollateralization Amount                                    3,866,074.60    4,028,876.52      7,894,951.12

   Current Accelerated Principal Payment                                     406,145.64      773,579.15      1,179,724.79
   Cumulative Accelerated Principal Payment                                  406,145.64      773,579.15      1,179,724.79

--------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                                                         Collateral Report
------------------------------------------------------------------------------------------------------------------------------------

COLLATERAL                                                                        POOL II          POOL I            TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                           <C>              <C>              <C>
       Loan Count:
   Original                                                                             1191             4428             5619
   Prior                                                                                   -                -                -
   Prefunding                                                                              -                -                -
   Scheduled                                                                               -                -                -
   Paid Offs
   Full                                                                                  (59)            (161)            (220)
   Voluntary
   Prepayments
   Repurchases                                                                             -                -                -
   Liquidations                                                                            -                -                -
   ---------------------------------------------------------------------------------------------------------------------------------
   Current                                                                             1,132            4,267            5,399
   Principal Balance:
   Original                                                                   106,801,182.40   196,178,327.60   302,979,510.00
   Prior                                                                                   -                -                -
   Prefunding                                                                   9,543,345.60    11,847,110.36    21,390,455.96
   Scheduled                                                                      (62,160.38)      (93,706.15)     (155,866.53)
   Principal
   Partial and                                                                (10,130,354.33)  (14,204,432.09)  (24,334,786.42)
   Full
   Voluntary
   Prepayments
   Repurchases                                                                             -                -                -
   ---------------------------------------------------------------------------------------------------------------------------------
   Liquidations                                                                            -                -                -
   Current                                                                    106,152,013.29   193,727,299.72   299,879,313.01
------------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
PREFUNDING                                                                        POOL II          POOL I            TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                           <C>              <C>              <C>
                                                  SPACE INTENTIONALLY LEFT BLANK

------------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
CHARACTERISTICS                                                                   POOL II          POOL I           TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                           <C>              <C>              <C>
   Weighted Average Coupon Original                                                9.879188%      10.019075%        9.969764%
   Weighted Average Coupon Prior
   Weighted Average Coupon Current                                                 9.879188%      10.019075%        9.969764%
   ---------------------------------------------------------------------------------------------------------------------------------
   Weighted Average Months to Maturity Original                                         189             195              193
   Weighted Average Months to Maturity Prior                                              -               -                -
   Weighted Average Months to Maturity Current                                          189             195              193
   ---------------------------------------------------------------------------------------------------------------------------------
   Weighted Avg Remaining Amortization Term Original                                    196             213              207
   Weighted Avg Remaining Amortization Term Prior                                         -               -                -
   Weighted Avg Remaining Amortization Term Current                                     196             213              207
   ---------------------------------------------------------------------------------------------------------------------------------
   Weighted Average Seasoning Original                                                 2.92            3.09             3.03
   Weighted Average Seasoning Prior                                                       -               -                -
   Weighted Average Seasoning Current                                                  2.92            3.09             3.03

------------------------------------------------------------------------------------------------------------------------------------
Note: Original information refers to deal issue.
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
ARM CHARACTERISTICS                                                        POOL II              POOL I               TOTAL
----------------------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>                   <C>                 <C>
    Weighted Average Margin Original                                         293.006%            228.112%
    Weighted Average Margin Prior
    Weighted Average Margin Current                                          293.006%            228.112%
    ------------------------------------------------------------------------------------------------------------------------
    Weighted Average Max Rate Original                                        17.033%             14.638%
    Weighted Average Max Rate Prior
    Weighted Average Max Rate Current                                         17.033%             14.638%
    ------------------------------------------------------------------------------------------------------------------------
    Weighted Average Min Rate Original                                         2.930%              2.281%
    Weighted Average Min Rate Prior
    Weighted Average Min Rate Current                                          2.930%              2.281%
    ------------------------------------------------------------------------------------------------------------------------
    Weighted Average Cap Up Original
    Weighted Average Cap Up Prior
    Weighted Average Cap Up Current
    ------------------------------------------------------------------------------------------------------------------------
    Weighted Average Cap Down Original
    Weighted Average Cap Down Prior
    Weighted Average Cap Down Current
----------------------------------------------------------------------------------------------------------------------------
Note:  Original information refers to deal issue.

<CAPTION>
SERVICING FEES / ADVANCES                                                  POOL II              POOL I               TOTAL
----------------------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>                   <C>                 <C>
   TOTAL SERVICING FEE                                                     88,466.61          163,014.24      251,480.85

----------------------------------------------------------------------------------------------------------------------------

<CAPTION>
ADDITIONAL COLLATERAL INFORMATION                                          POOL II              POOL I               TOTAL
----------------------------------------------------------------------------------------------------------------------------
                                                  SPACE INTENTIONALLY LEFT BLANK
<S>                                                                     <C>                   <C>                 <C>

----------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

--------------------------------------------------------------------------------
                          Delinquency Report  - Total
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                 CURRENT          1 PAYMENT            2  PAYMTS       3+  PAYMTS          TOTAL
-----------------------------------------------------------------------------------------------------------------
<S>       <C>                 <C>              <C>                  <C>              <C>           <C>
DELINQUENT  Balance                               3,231,848.05        951,805.60       119,800.00   4,303,453.65
            % Balance                                     1.08%             0.32%            0.04%          1.44%
            # Loans                                         62                 9                2             73
            % # Loans                                     1.15%             0.17%            0.04%          1.35%
-----------------------------------------------------------------------------------------------------------------
FORECLOSURE Balance                    -                     -                 -       250,000.00     250,000.00
            % Balance               0.00%                 0.00%             0.00%            0.08%          0.08%
            # Loans                    -                     -                 -                1              1
            % # Loans               0.00%                 0.00%             0.00%            0.02%          0.02%
-----------------------------------------------------------------------------------------------------------------
BANKRUPTCY  Balance            44,876.56                     -        140,633.34                -     185,509.90
            % Balance               0.01%                 0.00%             0.05%            0.00%          0.06%
            # Loans                    1                     -                 1                -              2
            % # Loans               0.02%                 0.00%             0.02%            0.00%          0.04%
-----------------------------------------------------------------------------------------------------------------
REO         Balance                    -                     -                 -                -              -
            % Balance               0.00%                 0.00%             0.00%            0.00%          0.00%
            # Loans                    -                     -                 -                -              -
            % # Loans               0.00%                 0.00%             0.00%            0.00%          0.00%
-----------------------------------------------------------------------------------------------------------------

-----------------------------------------------------------------------------------------------------------------
TOTAL       Balance            44,876.56          3,231,848.05      1,092,438.94       369,800.00   4,738,963.55
            % Balance               0.01%                 1.08%             0.36%            0.12%          1.58%
            # Loans                    1                    62                10                3             76
            % # Loans               0.02%                 1.15%             0.19%            0.06%          1.41%
-----------------------------------------------------------------------------------------------------------------
</TABLE>

Note: Current = 0-29days, 1 Payment =30-59days, 2 Payments = 60-89days, 3+
Payments = 90+

--------------------------------------------------------------------------------
                      Delinquency Report  -  Pool I Group
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                 CURRENT           1 PAYMENT          2  PAYMTS      3+  PAYMTS          TOTAL
-------------------------------------------------------------------------------------------------------------------
<S>         <C>                <C>               <C>                 <C>            <C>           <C>
DELINQUENT   Balance                               2,546,814.28        321,926.80     119,800.00     2,988,541.08
             % Balance                                     1.31%             0.17%          0.06%            1.54%
             # Loans                                         50                 7              2               59
             % # Loans                                     1.17%             0.16%          0.05%            1.38%
-------------------------------------------------------------------------------------------------------------------
FORECLOSURE  Balance                   -                      -                 -              -                -
             % Balance              0.00%                  0.00%             0.00%          0.00%            0.00%
             # Loans                   -                      -                 -              -                -
             % # Loans              0.00%                  0.00%             0.00%          0.00%            0.00%
-------------------------------------------------------------------------------------------------------------------
BANKRUPTCY   Balance           44,876.56                      -                 -              -        44,876.56
             % Balance              0.02%                  0.00%             0.00%          0.00%            0.02%
             # Loans                   1                      -                 -              -                1
             % # Loans              0.02%                  0.00%             0.00%          0.00%            0.02%
-------------------------------------------------------------------------------------------------------------------
REO          Balance                   -                      -                 -              -                -
             % Balance              0.00%                  0.00%             0.00%          0.00%            0.00%
             # Loans                   -                      -                 -              -                -
             % # Loans              0.00%                  0.00%             0.00%          0.00%            0.00%
-------------------------------------------------------------------------------------------------------------------

-------------------------------------------------------------------------------------------------------------------
TOTAL        Balance           44,876.56           2,546,814.28        321,926.80     119,800.00     3,033,417.64
             % Balance              0.02%                  1.31%             0.17%          0.06%            1.57%
             # Loans                   1                     50                 7              2               60
             % # Loans              0.02%                  1.17%             0.16%          0.05%            1.41%
-------------------------------------------------------------------------------------------------------------------
</TABLE>

Note: Current = 0-29days, 1 Payment =30-59days, 2 Payments = 60-89days,
3+Payments = 90+
<PAGE>

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------
                                         Delinquency Report  -  Pool II Group
--------------------------------------------------------------------------------------------------------------------

                                  CURRENT          1 PAYMENT          2  PAYMTS         3+  PAYMTS         TOTAL
---------------------------------------------------------------------------------------------------------------------
<S>            <C>            <C>              <C>                <C>                <C>                 <C>
DELINQUENT       Balance                             685,033.77         629,878.80             -         1,314,912.57
                 % Balance                                 0.65%              0.59%         0.00%                1.24%
                 # Loans                                     12                  2             -                   14
                 % # Loans                                 1.06%              0.18%         0.00%                1.24%
---------------------------------------------------------------------------------------------------------------------
FORECLOSURE      Balance                   -                  -                  -    250,000.00           250,000.00
                 % Balance              0.00%              0.00%              0.00%         0.24%                0.24%
                 # Loans                   -                  -                  -             1                    1
                 % # Loans              0.00%              0.00%              0.00%         0.09%                0.09%
---------------------------------------------------------------------------------------------------------------------
BANKRUPTCY       Balance                   -                  -         140,633.34             -           140,633.34
                 % Balance              0.00%              0.00%              0.13%        0.00%                 0.13%
                 # Loans                   -                  -                  1            -                     1
                 % # Loans              0.00%              0.00%              0.09%        0.00%                 0.09%
---------------------------------------------------------------------------------------------------------------------
REO              Balance                   -                  -                  -            -                     -
                 % Balance              0.00%              0.00%              0.00%        0.00%                 0.00%
                 # Loans                   -                  -                  -            -                     -
                 % # Loans              0.00%              0.00%              0.00%        0.00%                 0.00%
---------------------------------------------------------------------------------------------------------------------

---------------------------------------------------------------------------------------------------------------------
TOTAL            Balance                   -         685,033.77         770,512.14   250,000.00          1,705,545.91
                 % Balance              0.00%              0.65%              0.73%        0.24%                 1.61%
                 # Loans                   -                 12                  3            1                    16
                 % # Loans              0.00%              1.06%              0.27%        0.09%                 1.41%
---------------------------------------------------------------------------------------------------------------------
 Note Current = 0-29days, 1 Payment =30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------
                          REO Report - Mortgage Loans that Become REO During Current Distribution
-----------------------------------------------------------------------------------------------------------------------

SUMMARY                                                          LOAN GROUP
-----------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>

Total Loan Count =   0                                        Loan Group 1  = Pool I Group; REO Book Value =  000.00
Total Original Principal Balance =   000.00                   Loan Group 2 =   Pool II Group;  REO Book Value  = 000.00
Total Current Balance =   000.00
REO Book Value =   000.00
-----------------------------------------------------------------------------------------------------------------------
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.

<CAPTION>
-------------------------------------------------------------------------------------------------------------------------
  Loan Number         Original        Stated                 Current    State &
      &               Principal      Principal  Paid to       Note      LTV at      Original    Origination
  Loan Group           Balance        Balance    Date         Rate    Origination     Term         Date
-------------------------------------------------------------------------------------------------------------------------
<S>                   <C>           <C>         <C>         <C>       <C>            <C>         <C>

                                                  SPACE INTENTIONALLY LEFT BLANK

-------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                                             Prepayment Report - Voluntary Prepayments
------------------------------------------------------------------------------------------------------------------------------------

VOLUNTARY PREPAYMENTS                                                            POOL II          POOL I            TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>             <C>              <C>
   Current
   Number of Paid in Full Loans                                                       59             161              220
   Number of Repurchased Loans                                                         -               -                -
   ---------------------------------------------------------------------------------------------------------------------------------
   Total Number of Loans Prepaid in Full                                              59             161              220

   Paid in Full Balance                                                     5,464,567.10    8,137,163.89    13,601,730.99
   Repurchased Loans Balance                                                           -               -                -
   Curtailments Amount                                                      4,665,787.23    6,067,268.20    10,733,055.43
   ---------------------------------------------------------------------------------------------------------------------------------
   Total Prepayment Amount                                                 10,130,354.33   14,204,432.09    24,334,786.42

   Cumulative
   Number of Paid in Full Loans                                                       59             161              220
   Number of Repurchased Loans                                                         -               -                -
   ---------------------------------------------------------------------------------------------------------------------------------
   Total Number of Loans Prepaid in Full                                              59             161              220

   Paid in Full Balance                                                     5,464,567.10    8,137,163.89    13,601,730.99
   Repurchased Loans Balance                                                           -               -                -
   Curtailments Amount                                                      4,665,787.23    6,067,268.20    10,733,055.43
   ---------------------------------------------------------------------------------------------------------------------------------
   Total Prepayment Amount                                                 10,130,354.33   14,204,432.09    24,334,786.42

                                                  SPACE INTENTIONALLY LEFT BLANK

------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

VOLUNTARY PREPAYMENT RATES                                                       POOL II          POOL I            TOTAL
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>            <C>               <C>
   SMM                                                                              9.49%           7.24%            8.04%
   3 Months Avg SMM
   12 Months Avg SMM
   Avg SMM Since Cut-off                                                            9.49%           7.24%            8.04%

   CPR                                                                             69.78%          59.44%           63.41%
   3 Months Avg CPR
   12 Months Avg CPR
   Avg CPR Since Cut-off                                                           69.78%          59.44%           63.41%

   PSA                                                                          11939.00%        9617.49%        10460.35%
   3 Months Avg PSA Approximation
   12 Months Avg PSA Approximation
   Avg PSA Since Cut-off Approximation                                          11939.00%        9617.49%        10460.35%

------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
PREPAYMENT CALCULATION METHODOLOGY
------------------------------------------------------------------------------------------------------------------------------------
<S>                                <C>
   Single Monthly Mortality (SMM):  (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)

   Conditional Prepayment Rate (CPR): 1-((1-SMM)/\12)

   PSA Standard Prepayment Model:  CPR/(0.02*min(30,WAS))

   Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1)   *.......*(1-SMMm)]/\(1/months in
   period n,m)

   Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)/\12)

   Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))

   Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)

   Weighted Average Seasoning (WAS)

   Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
         Dates correspond to distribution dates.
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

--------------------------------------------------------------------------------
                       Realized Loss Report - Collateral
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
COLLATERAL REALIZED LOSSES                                                                          POOL II    POOL I      TOTAL
----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                 <C>        <C>         <C>
   Current
   Number of Loans Liquidated                                                                             -         -          -
   Collateral Realized Loss/(Gain) Amount                                                                 -         -          -
   Net Liquidation Proceeds                                                                               -         -          -

   Cumulative
   Number of Loans Liquidated                                                                             -         -          -
   Collateral Realized Loss/(Gain) Amount                                                                 -         -          -
   Net Liquidation Proceeds                                                                               -         -          -

   Note: Collateral realized losses may include adjustments to loans liquidated in prior periods.

   Cumulative Losses as % of Original Balance                                                       0.0000%   0.0000%    0.0000%

   Cumulative Losses as % of Current Balance                                                        0.0000%   0.0000%    0.0000%

----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
DEFAULT SPEEDS                                                                                      POOL II    POOL I      TOTAL
----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                 <C>        <C>         <C>
   MDR                                                                                                0.00%     0.00%      0.00%
   3 Months Avg MDR
   12 Months Avg MDR
   Avg MDR Since Cut-off                                                                              0.00%     0.00%      0.00%

   CDR                                                                                                0.00%     0.00%      0.00%
   3 Months Avg CDR
   12 Months Avg CDR
   Avg CDR Since Cut-off                                                                              0.00%     0.00%      0.00%

   SDA                                                                                                0.00%     0.00%      0.00%
   3 Months Avg SDA Approximation
   12 Months Avg SDA Approximation
   Avg SDA Since Cut-off Approximation                                                                0.00%     0.00%      0.00%

   Loss Severity Approximation for Current Period
   3 Months Avg Loss Severity Approximation
   12 Months Avg Loss Severity Approximation
   Avg Loss Severity Approximation Since Cut-off

----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                                <C>
   Monthly Default Rate (MDR):    (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)

   Conditional Default Rate (CDR):    1-((1-MDR)/\12)

   SDA Standard Default Assumption:     CDR/IF(WAS**61,MIN(30,WAS)*0.02,MAX(0.03,MIN(30,WAS)*0.02-0.0095*(WAS-60)))

   Average MDR over period between nth month and mth month (AvgMDRn,m):    [(1-MDRn) * (1-MDRn+1) *.......*(1-MDRm)]/\(1/months in
   period n,m)

   Average CDR over period between the nth month and mth month (AvgCDRn,m):   1-((1-AvgMDRn,m)/\12)

   Average SDA Approximation over period between the nth month and mth month:

   AvgCDRn,m/IF(Avg WASn,m**61,MIN(30,Avg WASn,m)*0.02,MAX(0.03,MIN(30,Avg WASn,m)*0.02-0.0095*(Avg WASn,m-60)))

   Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)

   Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

   Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

   Note:  Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains
   from prior periods.

          Dates correspond to distribution dates.
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

  ** Less than.
<PAGE>

--------------------------------------------------------------------------------
   Realized Loss Detail Report -Loans Liquidated During Current Distribution
--------------------------------------------------------------------------------

SUMMARY                                       LOAN GROUP
------------------------------------------    ----------------------------------
Total Loan Count =                    0       Loan Group 1 =   Pool I Group
Total Original Principal Balance = 0.00       Loan Group 2 =   Pool II Group
Total Prior Principal Balance =    0.00
Total Realized Loss Amount =       0.00
Total Net Liquidation Proceeds =   0.00
------------------------------------------    ----------------------------------

<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------------

 Loan Number                       Original         Prior                   Current    State &
      &                 Loan      Principal       Principal     Realized     Note      LTV at       Original       Origination
 Loan Group            Status      Balance         Balance    Loss/(Gain)    Rate    Origination      Term             Date
----------------------------------------------------------------------------------------------------------------------------------
<S>                    <C>        <C>             <C>         <C>           <C>      <C>            <C>            <C>
                                                  SPACE INTENTIONALLY LEFT BLANK
----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

------------------------------------------------------------------------------
              Triggers, Adj. Rate Cert. and Miscellaneous Report
------------------------------------------------------------------------------

TRIGGER EVENTS                           POOL II          POOL I         TOTAL
------------------------------------------------------------------------------

  Servicer Event of Default                   No             No             No

  Insurer Default                             No             No             No

------------------------------------------------------------------------------

ADJUSTABLE RATE CERTIFICATE INFORMATION  POOL II         POOL I          TOTAL
------------------------------------------------------------------------------
                        SPACE INTENTIONALLY LEFT BLANK

------------------------------------------------------------------------------

ADDITIONAL INFORMATION                   POOL II         POOL I          TOTAL
------------------------------------------------------------------------------
  Detail Delinq. Breakdown to
   Supplement pages 11-13
  Number of Mort. Loans Delinq.
   90-119 days                                -              2               2
  Balance of Mort. Loans Delinq.
   90-119 days                             0.00     119,800.00      119,800.00
  Number of Mort. Loans Delinq.
   120-149 days                               -              -               -
  Balance of  Mort. Loans
   Delinq. 120-149 days                    0.00           0.00            0.00
  Number of Mort. Loans
   Delinq. 150-179 days                       -              -               -
  Balance of Mort. Loans
   Delinq. 150  -179 days                  0.00           0.00            0.00
  Number of Mort. Loans
   Delinq. 180 days or more                   -              -               -
  Balance of Mort. Loans
   Delinq. 180 days or more                0.00           0.00            0.00
  Count of ALL Loans 180
   day plus bucket                            -              -               -
  Balance of ALL Loans
   180 day plus bucket                     0.00           0.00            0.00
  Management Fee Accrued and Unpaid      176.25         323.75          500.00

------------------------------------------------------------------------------

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00027-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00027-of-00352.parquet"}]]