8-K 1 wfm01008.txt JUNE 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): June 25, 2001 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-8 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-48720-09 Pooling and Servicing Agreement) (Commission 52-2318728 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, MD 21044 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On June 25, 2001 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2001-8 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-8 Trust, relating to the June 25, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-8 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: 6/25/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-8 Trust, relating to the June 25, 2001 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 45/3031/01 Distribution Date: 56/25/01 WFMBS Series: 2001-8 Contact: Customer Service - SecuritiesLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 846-8130 Fax: (301) ~~846~~815-~~8152~~6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A-PO 94976VAB0 PO 0.00000% 125,~~754~~320.9350 0.00 ~~434~~557.4345 A-1 94976VAA2 SEQ 6.75000% ~~185~~176,~~656~~301,~~236~~385.0058 1991,~~044,316~~695.3329 913,~~354~~134,~~850~~139.4243 A-R 94976VAC8 SEQ 6.75000% 0.00 0.00 0.00 B-1 94976VAD6 SUB 6.75000% 2,~~197~~190,~~398~~800.0628 12,~~360~~323.3625 6,~~597~~521.7982 B-2 94976VAE4 SUB 6.75000% ~~698~~696,~~900~~801.2072 3,~~931~~919.3151 2,~~098~~074.4832 B-3 94976VAF1 SUB 6.75000% ~~698~~696,~~900~~801.2072 3,~~931~~919.3151 2,~~098~~074.4832 B-4 94976VAG9 SUB 6.75000% ~~400~~398,~~170~~968.3481 ~~2,250~~164.9651 ~~1,201~~0.5300 B-5 94976VAH7 SUB 6.75000% ~~201~~200,~~000~~396.0049 ~~2,261~~0.2600 ~~603~~0.5100 B-6 94976VAJ3 SUB 6.75000% ~~298~~297,~~803~~906.4023 ~~1,258~~0.5300 0.00 Totals ~~190~~180,~~277~~908,~~163~~381.1333 1,~~070~~012,~~310~~022.0607 913,~~367~~145,~~884~~367.6434

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 ~~125~~124,~~320~~763.5006 ~~434~~557.4345 0.00 A-1 0.00 ~~176~~163,~~301~~167,~~385~~246.5815 1014,~~399~~125,~~166~~834.7572 0.00 A-R 0.00 0.00 0.00 0.00 B-1 0.00 2,~~190~~184,~~800~~278.2846 18,~~958~~845.1507 0.00 B-2 0.00 ~~696~~694,~~801~~727.7240 65,~~029~~993.7983 0.00 B-3 0.00 ~~696~~694,~~801~~727.7240 65,~~029~~993.7983 0.00 B-4 0.00 398,968.81 ~~3,452~~164.4951 0.00 B-5 0.00 200,396.49 ~~2,864~~0.7700 0.00 B-6 ~~897~~2,671.1710 ~~297~~295,~~906~~235.2313 ~~1,258~~0.5300 25,~~771~~442.4252 Totals ~~897~~2,671.1710 ~~180~~167,~~908~~760,~~381~~342.3390 1014,~~438~~157,~~194~~389.7041 25,~~771~~442.4252 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-PO 126,181.57 125,~~754~~320.9350 ~~420~~423.6448 13133.7996 0.00 0.00 A-1 195,746,000.00 ~~185~~176,~~656~~301,~~236~~385.0058 ~~557~~524,~~441~~833.2255 812,~~797~~609,~~409~~305.2089 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 B-1 2,204,000.00 2,~~197~~190,~~398~~800.0628 6,~~597~~521.7982 0.00 0.00 0.00 B-2 701,000.00 ~~698~~696,~~900~~801.2072 2,~~098~~074.4832 0.00 0.00 0.00 B-3 701,000.00 ~~698~~696,~~900~~801.2072 2,~~098~~074.4832 0.00 0.00 0.00 B-4 401,000.00 ~~400~~398,~~170~~968.3481 ~~1,201~~0.5300 0.00 0.00 0.00 B-5 201,000.00 ~~201~~200,~~000~~396.0049 ~~603~~0.5100 0.00 0.00 0.00 B-6 300,677.65 ~~298~~297,~~803~~906.4023 0.00 0.00 0.00 ~~897~~2,671.1710 Totals 200,380,959.22 ~~190~~180,~~277~~908,~~163~~381.1333 ~~570~~535,~~461~~927.6549 812,~~797~~609,~~422~~439.9985 0.00 ~~897~~2,671.1710 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-PO ~~434~~557.4345 ~~125~~124,~~320~~763.5006 0.~~99317594~~98875818 ~~434~~557.4345 A-1 913,~~354~~134,~~850~~139.4243 ~~176~~163,~~301~~167,~~385~~246.5815 0.~~90066405~~83356618 913,~~354~~134,~~850~~139.4243 A-R 0.00 0.00 0.00000000 0.00 B-1 6,~~597~~521.7982 2,~~190~~184,~~800~~278.2846 0.~~99401102~~99105193 6,~~597~~521.7982 B-2 2,~~098~~074.4832 ~~696~~694,~~801~~727.7240 0.~~99401101~~99105193 2,~~098~~074.4832 B-3 2,~~098~~074.4832 ~~696~~694,~~801~~727.7240 0.~~99401101~~99105193 2,~~098~~074.4832 B-4 ~~1,201~~0.5300 398,968.81 0.99493469 ~~1,201~~0.5300 B-5 ~~603~~0.5100 200,396.49 0.99699746 ~~603~~0.5100 B-6 ~~897~~2,671.1710 ~~297~~295,~~906~~235.2313 0.~~99078275~~98189915 0.00 Totals 913,~~368~~148,~~781~~038.8144 ~~180~~167,~~908~~760,~~381~~342.3390 0.~~90282221~~83720701 913,~~367~~145,~~884~~367.6434

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-PO 126,181.57 ~~996~~993.~~61884061~~17594479 3.~~33360886~~35611611 01.~~10928696~~06164474 0.00000000 A-1 195,746,000.00 ~~948~~900.~~45481389~~66405229 2.~~84777835~~68119681 4464.~~94298325~~41667206 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 2,204,000.00 ~~997~~994.~~00456443~~01101633 2.~~99355263~~95908348 0.00000000 0.00000000 B-2 701,000.00 ~~997~~994.~~00456491~~01101284 2.~~99355207~~95908702 0.00000000 0.00000000 B-3 701,000.00 ~~997~~994.~~00456491~~01101284 2.~~99355207~~95908702 0.00000000 0.00000000 B-4 401,000.00 ~~997~~994.~~93102244~~93468828 20.~~99633416~~00000000 0.00000000 0.00000000 B-5 201,000.00 ~~1000~~996.~~00000000~~99746269 30.~~00253731~~00000000 0.00000000 0.00000000 B-6 300,677.65 ~~993~~990.~~76658026~~78275356 0.00000000 0.00000000 0.00000000 (2) Per $1,000 Denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-PO 0.00000000 34.~~44289582~~41784010 ~~993~~988.~~17594479~~75818394 0.~~99317594~~98875818 34.~~44289582~~41784010 A-1 0.00000000 4767.~~79076160~~09786882 ~~900~~833.~~66405229~~56618347 0.~~90066405~~83356618 4767.~~79076160~~09786882 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 2.~~99355263~~95908348 ~~994~~991.~~01101633~~05193285 0.~~99401102~~99105193 2.~~99355263~~95908348 B-2 0.00000000 2.~~99355207~~95908702 ~~994~~991.~~01101284~~05192582 0.~~99401101~~99105193 2.~~99355207~~95908702 B-3 0.00000000 2.~~99355207~~95908702 ~~994~~991.~~01101284~~05192582 0.~~99401101~~99105193 2.~~99355207~~95908702 B-4 0.00000000 20.~~99633416~~00000000 994.93468828 0.99493469 20.~~99633416~~00000000 B-5 0.00000000 30.~~00253731~~00000000 996.99746269 0.99699746 30.~~00253731~~00000000 B-6 28.~~98382670~~88360009 28.~~98382670~~88360009 ~~990~~981.~~78275356~~89915346 0.~~99078275~~98189915 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-PO 126,181.57 0.00000% 125,~~754~~320.9350 0.00 0.00 0.00 A-1 195,746,000.00 6.75000% ~~185~~176,~~656~~301,~~236~~385.0058 1991,~~044,316~~695.3329 0.00 0.00 A-R 100.00 6.75000% 0.00 0.00 0.00 0.00 B-1 2,204,000.00 6.75000% 2,~~197~~190,~~398~~800.0628 12,~~360~~323.3625 0.00 0.00 B-2 701,000.00 6.75000% ~~698~~696,~~900~~801.2072 3,~~931~~919.3151 0.00 0.00 B-3 701,000.00 6.75000% ~~698~~696,~~900~~801.2072 3,~~931~~919.3151 0.00 0.00 B-4 401,000.00 6.75000% ~~400~~398,~~170~~968.3481 2,~~250~~244.9620 0.00 02,079.0069 B-5 201,000.00 6.75000% ~~201~~200,~~000~~396.0049 1,~~130~~127.6323 ~~1,130.63~~ 0.00 1,127.23 B-6 300,677.65 6.75000% ~~298~~297,~~803~~906.4023 1,~~680~~675.7772 0.00 ~~422~~1,675.2472 Totals 200,380,959.22 1,~~069~~016,~~601~~904.6771 ~~1,130~~0.6300 ~~422~~4,882.2464

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A-PO 0.00 0.00 0.00 0.00 ~~125~~124,~~320~~763.5006 A-1 0.00 0.00 1991,~~044,316~~695.3329 0.00 ~~176~~163,~~301~~167,~~385~~246.5815 A-R 0.00 0.00 0.00 0.00 0.00 B-1 0.00 0.00 12,~~360~~323.3625 0.00 2,~~190~~184,~~800~~278.2846 B-2 0.00 0.00 3,~~931~~919.3151 0.00 ~~696~~694,~~801~~727.7240 B-3 0.00 0.00 3,~~931~~919.3151 0.00 ~~696~~694,~~801~~727.7240 B-4 0.00 0.00 164.51 2,~~250~~079.9669 ~~0.00~~ 398,968.81 B-5 0.00 0.00 ~~2,261.26~~ 0.00 1,127.23 200,396.49 B-6 0.00 0.00 ~~1,258~~0.5300 23,~~113~~789.5527 ~~297~~295,~~906~~235.2313 Totals 0.00 0.00 1,~~070~~012,~~310~~022.0607 26,~~113~~996.5519 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-PO 126,181.57 0.00000% ~~996~~993.~~61884061~~17594479 0.00000000 0.00000000 0.00000000 A-1 195,746,000.00 6.75000% ~~948~~900.~~45481389~~66405229 5.~~33505834~~06623527 0.00000000 0.00000000 A-R 100.00 6.75000% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 2,204,000.00 6.75000% ~~997~~994.~~00456443~~01101633 5.~~60814882~~59131125 0.00000000 0.00000000 B-2 701,000.00 6.75000% ~~997~~994.~~00456491~~01101284 5.~~60814551~~59131241 0.00000000 0.00000000 B-3 701,000.00 6.75000% ~~997~~994.~~00456491~~01101284 5.~~60814551~~59131241 0.00000000 0.00000000 B-4 401,000.00 6.75000% ~~997~~994.~~93102244~~93468828 5.~~61336658~~59650873 0.00000000 05.~~00000000~~18625935 B-5 201,000.00 6.75000% ~~1000~~996.~~00000000~~99746269 5.~~62502488~~60810945 ~~5.62502488~~ 0.00000000 5.60810945 B-6 300,677.65 6.75000% ~~993~~990.~~76658026~~78275356 5.~~58993992~~57314453 0.00000000 15.~~40429460~~57314453 (5) Per $1,000 Denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~993~~988.~~17594479~~75818394 A-1 0.00000000 0.00000000 5.~~33505834~~06623527 0.00000000 ~~900~~833.~~66405229~~56618347 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.00000000 5.~~60814882~~59131125 0.00000000 ~~994~~991.~~01101633~~05193285 B-2 0.00000000 0.00000000 5.~~60814551~~59131241 0.00000000 ~~994~~991.~~01101284~~05192582 B-3 0.00000000 0.00000000 5.~~60814551~~59131241 0.00000000 ~~994~~991.~~01101284~~05192582 B-4 0.00000000 0.00000000 50.~~61336658~~41024938 05.~~00000000~~18625935 994.93468828 B-5 0.00000000 0.00000000 ~~11.25004975~~ 0.00000000 5.60810945 996.99746269 B-6 0.00000000 0.00000000 40.~~18564532~~00000000 712.~~02928868~~60243320 ~~990~~981.~~78275356~~89915346 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 1623,~~997~~740.1193 Deposits Payments of Interest and Principal 1014,~~480~~087,~~918~~407.1518 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 078,984.0058 Realized Losses 0.00 Total Deposits 1014,~~480~~166,~~918~~391.1576 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 3532,~~979~~742.6191 Payment of Interest and Principal 1014,~~438~~157,~~194~~389.7041 Total Withdrawals (Pool Distribution Amount) 1014,~~474~~190,~~174~~132.3132 Ending Balance ~~23,740~~0.9300

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 67,~~685~~735.1507 Servicing Fee Support 67,~~685~~735.1507 Non-Supported Prepayment/Curtailment Interest Shortfall 0.00

SERVICING FEES Gross Servicing Fee 3937,~~969~~918.3482 Master Servicing Fee 2,~~695~~559.4452 Supported Prepayment/Curtailment Interest Shortfall 67,~~685~~735.1507 Net Servicing Fee 3532,~~979~~743.6327

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 14 0 0 0 14 ~~465~~1,~~898~~411,680.0600 0.00 0.00 0.00 ~~465~~1,~~898~~411,680.0600 60 Days 10 0 0 0 10 ~~485,676~~0.4300 0.00 0.00 0.00 ~~485,676~~0.4300 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 24 0 0 0 24 ~~951~~1,~~574~~411,680.4900 0.00 0.00 0.00 ~~951~~1,~~574~~411,680.4900 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~217391~~925926% 0.000000% 0.000000% 0.000000% 0.~~217391~~925926% 0.~~249934~~805259% 0.000000% 0.000000% 0.000000% 0.~~249934~~805259% 60 Days 0.~~217391~~000000% 0.000000% 0.000000% 0.000000% 0.~~217391~~000000% 0.~~260545~~000000% 0.000000% 0.000000% 0.000000% 0.~~260545~~000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~434783~~925926% 0.000000% 0.000000% 0.000000% 0.~~434783~~925926% 0.~~510479~~805259% 0.000000% 0.000000% 0.000000% 0.~~510479~~805259%

OTHER INFORMATION Current Period Realized Loss - Includes Interest Shortfall ~~897~~2,671.1710 Cumulative Realized Losses - Includes Interest Shortfall 25,~~771~~442.4252 Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~490~~547,~~537~~856.8982

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Next Original $ Original % Current $ Current % Class% Prepayment% Class A 4,508,677.65 2.25005293% 4,~~481~~468,~~675~~333.2569 2.~~47731764~~66352203% 97.~~520965~~334496% 0.000000% Class B-1 2,304,677.65 1.15014803% 2,~~290~~284,~~874~~055.9723 1.~~26631776~~36149890% 1.~~211839~~302992% 48.~~883512~~883513% Class B-2 1,603,677.65 0.80031439% 1,~~594~~589,~~073~~327.2583 0.~~88114947~~94737994% 0.~~385435~~414427% 15.547796% Class B-3 902,677.65 0.45048075% ~~897~~894,~~271~~600.5343 0.~~49598118~~53326097% 0.~~385435~~414427% 15.547796% Class B-4 501,677.65 0.25036194% ~~498~~495,~~302~~631.7262 0.~~27544479~~29544028% 0.~~220689~~237998% 8.~~902225~~928805% Class B-5 300,677.65 0.15005300% ~~297~~295,~~906~~235.2313 0.~~16467243~~17598625% 0.~~110849~~119543% 4.~~471464~~484815% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~164787~~176117% 6.~~647207~~607276% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 100,000.00 0.04990494% 100,000.00 0.~~05527660~~05960884% Fraud 4,007,619.18 2.00000000% 4,007,619.18 2.~~21527557~~38889544% Special Hazard 2,766,952.00 1.38084577% 2,766,952.00 1.~~52947695~~64934808% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 15 Year Weighted Average Gross Coupon 7.~~738223~~725009% Weighted Average Pass-Through Rate 6.750000% Weighted Average Maturity(Stepdown Calculation ) ~~175~~174 Beginning Scheduled Collateral Loan Count ~~479~~460 Number Of Loans Paid In Full 1928 Ending Scheduled Collateral Loan Count ~~460~~432 Beginning Scheduled Collateral Balance ~~190~~180,~~277~~908,~~163~~381.1433 Ending Scheduled Collateral Balance ~~180~~167,~~908~~760,~~381~~342.3390 Ending Actual Collateral Balance at 3031-~~Apr~~May-2001 ~~186~~175,~~408~~307,~~076~~496.3656 Ending Scheduled Balance For Wells Fargo Serviced ~~116~~108,~~683~~436,~~795~~981.0643 Ending Scheduled Balance For Other Servicers 6459,~~224~~323,~~586~~361.2747 Monthly P &I Constant 1,~~716~~638,~~016~~278.0281 Class A Optimal Amount 1014,~~399~~125,~~166~~834.7573 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~171~~158,~~590~~481,~~984~~483.8755 Ending scheduled Balance For discounted Loans 9,~~317~~278,~~396~~859.4635 Scheduled Principal 538,598.58 Unscheduled Principal 12,609,439.85 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~172~~159,~~150~~356,~~956~~442.1970 Greater Than 80%, less than or equal to 85% 2,~~087~~081,~~016~~559.7459 Greater than 85%, less than or equal to 95% 5,~~667~~348,~~347~~377.6159 Greater than 95% 1,~~156~~154,~~143~~448.6182

Filing Compare · MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2001-8