8-K 1 wfm01009.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 2001-9 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-48720-13 Pooling and Servicing Agreement) (Commission 52-2322157 (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 2001-9 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 2001-9 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 2001-9 Trust By: Wells Fargo Bank Minnesota, NA, 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 2001-9 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: 2001-9 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 94976QCE3 PO 0.00000% 4440,~~411~~417.9259 0.00 3,~~994~~914.3392 A-1 94976QAA3 SEQ 6.75000% 109,~~000~~550,~~000~~749.0072 5653,~~250~~722.0097 ~~449~~428,~~250~~917.2872 A-2 94976QAB1 SEQ 6.25000% 4,458,334.00 23,220.49 0.00 A-3 94976QAC9 SEQ 7.00000% 2,000,000.00 11,666.67 0.00 A-4 94976QAD7 SEQ 7.00000% 4,000,000.00 23,333.33 0.00 A-5 94976QAE5 SEQ 7.00000% 1,500,000.00 8,750.00 0.00 A-6 94976QAF2 SEQ 7.00000% 1,416,666.00 8,263.89 0.00 A-7 94976QAG0 SEQ 6.75000% 5,000,000.00 28,125.00 0.00 A-8 94976QAH8 SEQ 6.75000% 203,000.00 1,141.88 0.00 A-9 94976QAJ4 SEQ 6.75000% ~~273~~255,~~000~~964,~~000~~359.0006 1,~~535~~439,~~625~~799.0052 1716,~~035~~264,~~640~~627.9415 A-10 94976QAK1 SEQ 6.75000% 6,914,000.00 38,891.25 0.00 A-11 94976QAL9 SEQ 6.75000% 3,358,000.00 18,888.75 0.00 A-12 94976QAM7 SEQ 6.75000% 4,247,000.00 23,889.38 0.00 A-13 94976QAN5 SEQ 6.75000% 3,378,000.00 19,001.25 0.00 A-14 94976QAP0 SEQ 6.75000% ~~191~~182,~~727~~512,~~000~~214.0090 1,~~078~~026,~~464~~631.3821 98,~~214~~801,~~785~~139.1084 A-15 94976QAQ8 SEQ 6.75000% 11,~~898~~964,~~000~~926.0025 6667,~~926~~302.2571 (6667,~~926~~302.2571) A-16 94976QAR6 SEQ 6.75000% 2019,~~000~~048,~~000~~725.0021 ~~112~~107,~~500~~149.0008 ~~951~~908,~~274~~519.7999 A-17 94976QAS4 SEQ 6.75000% 1,~~044~~049,~~000~~872.0050 5,~~872~~905.5053 (5,~~872~~905.5053) A-18 94976QAT2 SEQ 6.75000% ~~180~~177,~~357~~025,~~000~~564.0097 1995,~~014,508~~768.1380 3,~~331~~180,~~435~~658.0306 A-19 94976QAU9 SEQ 6.75000% 85,000,000.00 478,125.00 0.00 A-20 94976QAV7 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-21 94976QAW5 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-22 94976QAX3 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-23 94976QAY1 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-24 94976QAZ8 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-25 94976QBA2 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-26 94976QBB0 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-27 94976QBC8 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-28 94976QBD6 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-29 94976QBE4 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-30 94976QBF1 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-31 94976QBG9 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-32 94976QBH7 SEQ 6.75000% 250,000.00 1,406.25 0.00 A-33 94976QBJ3 SEQ 6.75000% 306,000.00 1,721.25 0.00 A-34 94976QBK0 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-35 94976QBL8 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-36 94976QBM6 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-37 94976QBN4 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-38 94976QBP9 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-39 94976QBQ7 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-40 94976QBR5 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-41 94976QBS3 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-42 94976QBT1 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-43 94976QBU8 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-44 94976QBV6 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-45 94976QBW4 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-46 94976QBX2 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-47 94976QBY0 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-48 94976QBZ7 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-49 94976QCA1 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-50 94976QCB9 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-51 94976QCC7 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-52 94976QCD5 SEQ 6.75000% 275,000.00 1,546.88 0.00 A-R 94976QCF0 RES 6.75000% ~~100~~0.00 0.5600 ~~100~~0.00 B-1 94976QCG8 SUB 6.75000% 14,~~884~~873,~~000~~585.0059 83,~~722~~663.5092 10,~~414~~549.4130 B-2 94976QCH6 SUB 6.75000% 6,~~804~~799,~~000~~239.0021 38,~~272~~245.5072 4,~~760~~822.7946 B-3 94976QCJ2 SUB 6.75000% 3,~~402~~399,~~000~~619.0060 19,~~136~~122.2586 2,~~380~~411.4023 B-4 94976QCK9 SUB 6.75000% 2,~~552~~550,~~000~~214.0035 14,~~355~~344.0096 1,~~785~~808.6578 B-5 94976QCL7 SUB 6.75000% 1,~~701~~699,~~000~~809.0080 9,~~568~~561.1343 1,~~190~~205.2061 B-6 94976QCM5 SUB 6.75000% 2,~~551~~550,~~818~~033.8432 1413,~~187~~737.9888 0.00 Totals ~~850~~819,~~521~~585,~~330~~332.7607 4,~~783~~609,~~766~~334.8526 3029,~~934~~535,~~213~~366.1782

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 4036,~~417~~502.5967 3,~~994~~914.3392 0.00 A-1 0.00 9,~~550~~121,~~749~~832.7200 ~~505~~482,~~500~~640.2869 0.00 A-2 0.00 4,458,334.00 23,220.49 0.00 A-3 0.00 2,000,000.00 11,666.67 0.00 A-4 0.00 4,000,000.00 23,333.33 0.00 A-5 0.00 1,500,000.00 8,750.00 0.00 A-6 0.00 1,416,666.00 8,263.89 0.00 A-7 0.00 5,000,000.00 28,125.00 0.00 A-8 0.00 203,000.00 1,141.88 0.00 A-9 0.00 ~~255~~239,~~964~~699,~~359~~731.0691 1817,~~571~~704,~~265~~426.9467 0.00 A-10 0.00 6,914,000.00 38,891.25 0.00 A-11 0.00 3,358,000.00 18,888.75 0.00 A-12 0.00 4,247,000.00 23,889.38 0.00 A-13 0.00 3,378,000.00 19,001.25 0.00 A-14 0.00 ~~182~~173,~~512~~711,~~214~~075.9006 109,~~293~~827,~~249~~771.4805 0.00 A-15 0.00 1112,~~964~~032,~~926~~228.2596 0.00 0.00 A-16 0.00 1918,~~048~~140,~~725~~205.2122 1,~~063~~015,~~774~~669.7907 0.00 A-17 0.00 1,~~049~~055,~~872~~778.5003 0.00 0.00 A-18 0.00 ~~177~~173,~~025~~844,~~564~~906.9791 4,~~345~~176,~~943~~426.1686 0.00 A-19 0.00 85,000,000.00 478,125.00 0.00 A-20 0.00 275,000.00 1,546.88 0.00 A-21 0.00 275,000.00 1,546.88 0.00 A-22 0.00 275,000.00 1,546.88 0.00 A-23 0.00 275,000.00 1,546.88 0.00 A-24 0.00 275,000.00 1,546.88 0.00 A-25 0.00 275,000.00 1,546.88 0.00 A-26 0.00 275,000.00 1,546.88 0.00 A-27 0.00 275,000.00 1,546.88 0.00 A-28 0.00 275,000.00 1,546.88 0.00 A-29 0.00 275,000.00 1,546.88 0.00 A-30 0.00 275,000.00 1,546.88 0.00 A-31 0.00 275,000.00 1,546.88 0.00 A-32 0.00 250,000.00 1,406.25 0.00 A-33 0.00 306,000.00 1,721.25 0.00 A-34 0.00 275,000.00 1,546.88 0.00 A-35 0.00 275,000.00 1,546.88 0.00 A-36 0.00 275,000.00 1,546.88 0.00 A-37 0.00 275,000.00 1,546.88 0.00 A-38 0.00 275,000.00 1,546.88 0.00 A-39 0.00 275,000.00 1,546.88 0.00 A-40 0.00 275,000.00 1,546.88 0.00 A-41 0.00 275,000.00 1,546.88 0.00 A-42 0.00 275,000.00 1,546.88 0.00 A-43 0.00 275,000.00 1,546.88 0.00 A-44 0.00 275,000.00 1,546.88 0.00 A-45 0.00 275,000.00 1,546.88 0.00 A-46 0.00 275,000.00 1,546.88 0.00 A-47 0.00 275,000.00 1,546.88 0.00 A-48 0.00 275,000.00 1,546.88 0.00 A-49 0.00 275,000.00 1,546.88 0.00 A-50 0.00 275,000.00 1,546.88 0.00 A-51 0.00 275,000.00 1,546.88 0.00 A-52 0.00 275,000.00 1,546.88 0.00 A-R 0.00 0.00 ~~100~~0.5600 0.00 B-1 0.00 14,~~873~~863,~~585~~036.5929 94,~~136~~213.9122 0.00 B-2 0.00 6,~~799~~794,~~239~~416.2175 43,~~033~~068.2918 0.00 B-3 0.00 3,~~399~~397,~~619~~208.6038 21,~~516~~534.6509 0.00 B-4 0.00 2,~~550~~548,~~214~~405.3558 16,~~140~~153.6574 0.00 B-5 0.00 1,~~699~~698,~~809~~604.8019 10,~~758~~767.3304 0.00 B-6 1,~~785~~808.5264 2,~~550~~548,~~033~~224.3268 1413,~~187~~737.9888 13,~~785~~594.5216 Totals 1,~~785~~808.5264 ~~819~~790,~~585~~048,~~332~~156.0763 3534,~~717~~144,~~980~~701.0208 13,~~785~~594.5216 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 44,411.92 4440,~~411~~417.9259 3760.8734 3,~~956~~854.4557 0.00 0.00 A-1 10,000,000.00 109,~~000~~550,~~000~~749.0072 8,~~324~~119.7586 ~~440~~420,~~925~~797.5386 0.00 0.00 A-2 4,458,334.00 4,458,334.00 0.00 0.00 0.00 0.00 A-3 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 A-4 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 A-5 1,500,000.00 1,500,000.00 0.00 0.00 0.00 0.00 A-6 1,416,666.00 1,416,666.00 0.00 0.00 0.00 0.00 A-7 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 A-8 203,000.00 203,000.00 0.00 0.00 0.00 0.00 A-9 273,000,000.00 ~~273~~255,~~000~~964,~~000~~359.0006 ~~315~~307,~~675~~906.6947 1615,~~719~~956,~~965~~720.2568 0.00 0.00 A-10 6,914,000.00 6,914,000.00 0.00 0.00 0.00 0.00 A-11 3,358,000.00 3,358,000.00 0.00 0.00 0.00 0.00 A-12 4,247,000.00 4,247,000.00 0.00 0.00 0.00 0.00 A-13 3,378,000.00 3,378,000.00 0.00 0.00 0.00 0.00 A-14 191,727,000.00 ~~191~~182,~~727~~512,~~000~~214.0090 ~~170~~166,~~752~~614.8182 98,~~044~~634,~~032~~525.2902 0.00 0.00 A-15 11,898,000.00 11,~~898~~964,~~000~~926.0025 0.00 0.00 (6667,~~926~~302.2571) 0.00 A-16 20,000,000.00 2019,~~000~~048,~~000~~725.0021 17,~~627~~199.4224 ~~933~~891,~~647~~320.3875 0.00 0.00 A-17 1,044,000.00 1,~~044~~049,~~000~~872.0050 0.00 0.00 (5,~~872~~905.5053) 0.00 A-18 180,357,000.00 ~~180~~177,~~357~~025,~~000~~564.0097 6160,~~732~~213.5220 3,~~269~~120,~~702~~444.5186 0.00 0.00 A-19 85,000,000.00 85,000,000.00 0.00 0.00 0.00 0.00 A-20 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-21 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-22 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-23 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-24 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-25 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-26 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-27 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-28 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-29 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-30 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-31 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-32 250,000.00 250,000.00 0.00 0.00 0.00 0.00 A-33 306,000.00 306,000.00 0.00 0.00 0.00 0.00 A-34 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-35 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-36 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-37 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-38 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-39 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-40 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-41 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-42 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-43 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-44 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-45 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-46 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-47 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-48 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-49 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-50 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-51 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-52 275,000.00 275,000.00 0.00 0.00 0.00 0.00 A-R 100.00 ~~100~~0.00 10.8500 980.1500 0.00 0.00 B-1 14,884,000.00 14,~~884~~873,~~000~~585.0059 10,~~414~~549.4130 0.00 0.00 0.00 B-2 6,804,000.00 6,~~804~~799,~~000~~239.0021 4,~~760~~822.7946 0.00 0.00 0.00 B-3 3,402,000.00 3,~~402~~399,~~000~~619.0060 2,~~380~~411.4023 0.00 0.00 0.00 B-4 2,552,000.00 2,~~552~~550,~~000~~214.0035 1,~~785~~808.6578 0.00 0.00 0.00 B-5 1,701,000.00 1,~~701~~699,~~000~~809.0080 1,~~190~~205.2061 0.00 0.00 0.00 B-6 2,551,818.84 2,~~551~~550,~~818~~033.8432 0.00 0.00 0.00 1,~~785~~808.5264 Totals 850,521,330.76 ~~850~~819,~~521~~585,~~330~~332.7607 ~~594~~580,~~684~~911.3631 3029,~~412~~027,~~327~~663.5674 (7273,~~798~~208.7524) 1,~~785~~808.5264 (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 3,~~994~~914.3392 4036,~~417~~502.5967 0.~~91006176~~82191155 3,~~994~~914.3392 A-1 ~~449~~428,~~250~~917.2872 9,~~550~~121,~~749~~832.7200 0.~~95507497~~91218320 ~~449~~428,~~250~~917.2872 A-2 0.00 4,458,334.00 1.00000000 0.00 A-3 0.00 2,000,000.00 1.00000000 0.00 A-4 0.00 4,000,000.00 1.00000000 0.00 A-5 0.00 1,500,000.00 1.00000000 0.00 A-6 0.00 1,416,666.00 1.00000000 0.00 A-7 0.00 5,000,000.00 1.00000000 0.00 A-8 0.00 203,000.00 1.00000000 0.00 A-9 1716,~~035~~264,~~640~~627.9415 ~~255~~239,~~964~~699,~~359~~731.0691 0.~~93759838~~87802100 1716,~~035~~264,~~640~~627.9415 A-10 0.00 6,914,000.00 1.00000000 0.00 A-11 0.00 3,358,000.00 1.00000000 0.00 A-12 0.00 4,247,000.00 1.00000000 0.00 A-13 0.00 3,378,000.00 1.00000000 0.00 A-14 98,~~214~~801,~~785~~139.1084 ~~182~~173,~~512~~711,~~214~~075.9006 0.~~95193799~~90603345 98,~~214~~801,~~785~~139.1084 A-15 (6667,~~926~~302.2571) 1112,~~964~~032,~~926~~228.2596 1.~~00562500~~01128164 (6667,~~926~~302.2571) A-16 ~~951~~908,~~274~~519.7999 1918,~~048~~140,~~725~~205.2122 0.~~95243626~~90701026 ~~951~~908,~~274~~519.7999 A-17 (5,~~872~~905.5053) 1,~~049~~055,~~872~~778.5003 1.~~00562500~~01128164 (5,~~872~~905.5053) A-18 3,~~331~~180,~~435~~658.0306 ~~177~~173,~~025~~844,~~564~~906.9791 0.~~98152866~~96389332 3,~~331~~180,~~435~~658.0306 A-19 0.00 85,000,000.00 1.00000000 0.00 A-20 0.00 275,000.00 1.00000000 0.00 A-21 0.00 275,000.00 1.00000000 0.00 A-22 0.00 275,000.00 1.00000000 0.00 A-23 0.00 275,000.00 1.00000000 0.00 A-24 0.00 275,000.00 1.00000000 0.00 A-25 0.00 275,000.00 1.00000000 0.00 A-26 0.00 275,000.00 1.00000000 0.00 A-27 0.00 275,000.00 1.00000000 0.00 A-28 0.00 275,000.00 1.00000000 0.00 A-29 0.00 275,000.00 1.00000000 0.00 A-30 0.00 275,000.00 1.00000000 0.00 A-31 0.00 275,000.00 1.00000000 0.00 A-32 0.00 250,000.00 1.00000000 0.00 A-33 0.00 306,000.00 1.00000000 0.00 A-34 0.00 275,000.00 1.00000000 0.00 A-35 0.00 275,000.00 1.00000000 0.00 A-36 0.00 275,000.00 1.00000000 0.00 A-37 0.00 275,000.00 1.00000000 0.00 A-38 0.00 275,000.00 1.00000000 0.00 A-39 0.00 275,000.00 1.00000000 0.00 A-40 0.00 275,000.00 1.00000000 0.00 A-41 0.00 275,000.00 1.00000000 0.00 A-42 0.00 275,000.00 1.00000000 0.00 A-43 0.00 275,000.00 1.00000000 0.00 A-44 0.00 275,000.00 1.00000000 0.00 A-45 0.00 275,000.00 1.00000000 0.00 A-46 0.00 275,000.00 1.00000000 0.00 A-47 0.00 275,000.00 1.00000000 0.00 A-48 0.00 275,000.00 1.00000000 0.00 A-49 0.00 275,000.00 1.00000000 0.00 A-50 0.00 275,000.00 1.00000000 0.00 A-51 0.00 275,000.00 1.00000000 0.00 A-52 0.00 275,000.00 1.00000000 0.00 A-R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 B-1 10,~~414~~549.4130 14,~~873~~863,~~585~~036.5929 0.~~99930029~~99859153 10,~~414~~549.4130 B-2 4,~~760~~822.7946 6,~~799~~794,~~239~~416.2175 0.~~99930030~~99859153 4,~~760~~822.7946 B-3 2,~~380~~411.4023 3,~~399~~397,~~619~~208.6038 0.~~99930029~~99859153 2,~~380~~411.4023 B-4 1,~~785~~808.6578 2,~~550~~548,~~214~~405.3558 0.~~99930029~~99859153 1,~~785~~808.6578 B-5 1,~~190~~205.2061 1,~~699~~698,~~809~~604.8019 0.~~99930029~~99859153 1,~~190~~205.2061 B-6 1,~~785~~808.5264 2,~~550~~548,~~033~~224.3268 0.~~99930030~~99859153 0.00 Totals 3029,~~935~~537,~~998~~175.6946 ~~819~~790,~~585~~048,~~332~~156.0763 0.~~96362702~~92889870 3029,~~934~~535,~~213~~366.1782

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-PO 44,411.92 ~~1000~~910.~~00000000~~06175819 01.~~85269901~~35864426 8986.~~08531764~~79133890 0.00000000 A-1 10,000,000.00 ~~1000~~955.~~00000000~~07497200 0.~~83247500~~81198600 4442.~~09255300~~07978600 0.00000000 A-2 4,458,334.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-5 1,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-6 1,416,666.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-7 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-8 203,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-9 273,000,000.00 ~~1000~~937.~~00000000~~59838484 1.~~15632121~~12786253 6158.~~24529396~~44952630 0.00000000 A-10 6,914,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-11 3,358,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-12 4,247,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-13 3,378,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-14 191,727,000.00 ~~1000~~951.~~00000000~~93798943 0.~~89060388~~86902116 4745.~~17140669~~03551936 0.00000000 A-15 11,898,000.00 ~~1000~~1005.~~00000000~~62500000 0.00000000 0.00000000 (5.~~62500000~~65664061) A-16 20,000,000.00 ~~1000~~952.~~00000000~~43626050 0.~~88137100~~85996200 4644.~~68236900~~56603750 0.00000000 A-17 1,044,000.00 ~~1000~~1005.~~00000000~~62500000 0.00000000 0.00000000 (5.~~62500000~~65663793) A-18 180,357,000.00 ~~1000~~981.~~00000000~~52866243 0.~~34227959~~33385563 1817.~~12905798~~30149016 0.00000000 A-19 85,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-20 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-21 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-22 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-23 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-24 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-25 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-26 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-27 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-28 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-29 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-30 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-31 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-32 250,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-33 306,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-34 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-35 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-36 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-37 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-38 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-39 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-40 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-41 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-42 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-43 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-44 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-45 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-46 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-47 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-48 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-49 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-50 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-51 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-52 275,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-R 100.00 ~~1000~~0.00000000 180.~~50000000~~00000000 ~~981~~0.~~50000000~~00000000 0.00000000 B-1 14,884,000.00 ~~1000~~999.~~00000000~~30029495 0.~~69970505~~70876780 0.00000000 0.00000000 B-2 6,804,000.00 ~~1000~~999.~~00000000~~30029541 0.~~69970459~~70876837 0.00000000 0.00000000 B-3 3,402,000.00 ~~1000~~999.~~00000000~~30029394 0.~~69970606~~70876837 0.00000000 0.00000000 B-4 2,552,000.00 ~~1000~~999.~~00000000~~30029389 0.~~69970611~~70876959 0.00000000 0.00000000 B-5 1,701,000.00 ~~1000~~999.~~00000000~~30029394 0.~~69970606~~70876543 0.00000000 0.00000000 B-6 2,551,818.84 ~~1000~~999.~~00000000~~30029516 0.00000000 0.00000000 0.00000000 (2) Per $1000 ~~denomination~~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 8988.~~93824181~~15020832 ~~910~~821.~~06175819~~91154987 0.~~91006176~~82191155 8988.~~93824181~~15020832 A-1 0.00000000 4442.~~92502800~~89177200 ~~955~~912.~~07497200~~18320000 0.~~95507497~~91218320 4442.~~92502800~~89177200 A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-9 0.00000000 6259.~~40161516~~57738883 ~~937~~878.~~59838484~~02099601 0.~~93759838~~87802100 6259.~~40161516~~57738883 A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-14 0.00000000 4845.~~06201057~~90454052 ~~951~~906.~~93798943~~03344891 0.~~95193799~~90603345 4845.~~06201057~~90454052 A-15 0.00000000 (5.~~62500000~~65664061) 1,~~005~~011.~~62500000~~28164061 1.~~00562500~~01128164 (5.~~62500000~~65664061) A-16 0.00000000 4745.~~56373950~~42599950 ~~952~~907.~~43626050~~01026100 0.~~95243626~~90701026 4745.~~56373950~~42599950 A-17 0.00000000 (5.~~62500000~~65663793) 1,~~005~~011.~~62500000~~28163793 1.~~00562500~~01128164 (5.~~62500000~~65663793) A-18 0.00000000 1817.~~47133757~~63534579 ~~981~~963.~~52866243~~89331664 0.~~98152866~~96389332 1817.~~47133757~~63534579 A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-20 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-21 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-22 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-23 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-24 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-25 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-26 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-27 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-28 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-29 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-30 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-31 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-32 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-33 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-34 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-35 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-36 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-37 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-38 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-39 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-40 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-41 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-42 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-43 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-44 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-45 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-46 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-47 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-48 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-49 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-50 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-51 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-52 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-R 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 B-1 0.00000000 0.~~69970505~~70876780 ~~999~~998.~~30029495~~59152714 0.~~99930029~~99859153 0.~~69970505~~70876780 B-2 0.00000000 0.~~69970459~~70876837 ~~999~~998.~~30029541~~59152704 0.~~99930030~~99859153 0.~~69970459~~70876837 B-3 0.00000000 0.~~69970606~~70876837 ~~999~~998.~~30029394~~59152851 0.~~99930029~~99859153 0.~~69970606~~70876837 B-4 0.00000000 0.~~69970611~~70876959 ~~999~~998.~~30029389~~59152821 0.~~99930029~~99859153 0.~~69970611~~70876959 B-5 0.00000000 0.~~69970606~~70876543 ~~999~~998.~~30029394~~59152851 0.~~99930029~~99859153 0.~~69970606~~70876543 B-6 0.~~69970484~~70876505 0.~~69970484~~70876505 ~~999~~998.~~30029516~~59153011 0.~~99930030~~99859153 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 44,411.92 0.00000% 4440,~~411~~417.9259 0.00 0.00 0.00 A-1 10,000,000.00 6.75000% 109,~~000~~550,~~000~~749.0072 5653,~~250~~722.0097 0.00 0.00 A-2 4,458,334.00 6.25000% 4,458,334.00 23,220.49 0.00 0.00 A-3 2,000,000.00 7.00000% 2,000,000.00 11,666.67 0.00 0.00 A-4 4,000,000.00 7.00000% 4,000,000.00 23,333.33 0.00 0.00 A-5 1,500,000.00 7.00000% 1,500,000.00 8,750.00 0.00 0.00 A-6 1,416,666.00 7.00000% 1,416,666.00 8,263.89 0.00 0.00 A-7 5,000,000.00 6.75000% 5,000,000.00 28,125.00 0.00 0.00 A-8 203,000.00 6.75000% 203,000.00 1,141.88 0.00 0.00 A-9 273,000,000.00 6.75000% ~~273~~255,~~000~~964,~~000~~359.0006 1,~~535~~439,~~625~~799.0052 0.00 0.00 A-10 6,914,000.00 6.75000% 6,914,000.00 38,891.25 0.00 0.00 A-11 3,358,000.00 6.75000% 3,358,000.00 18,888.75 0.00 0.00 A-12 4,247,000.00 6.75000% 4,247,000.00 23,889.38 0.00 0.00 A-13 3,378,000.00 6.75000% 3,378,000.00 19,001.25 0.00 0.00 A-14 191,727,000.00 6.75000% ~~191~~182,~~727~~512,~~000~~214.0090 1,~~078~~026,~~464~~631.3821 0.00 0.00 A-15 11,898,000.00 6.75000% 11,~~898~~964,~~000~~926.0025 6667,~~926~~302.2571 0.00 0.00 A-16 20,000,000.00 6.75000% 2019,~~000~~048,~~000~~725.0021 ~~112~~107,~~500~~149.0008 0.00 0.00 A-17 1,044,000.00 6.75000% 1,~~044~~049,~~000~~872.0050 5,~~872~~905.5053 0.00 0.00 A-18 180,357,000.00 6.75000% ~~180~~177,~~357~~025,~~000~~564.0097 1995,~~014,508~~768.1380 0.00 0.00 A-19 85,000,000.00 6.75000% 85,000,000.00 478,125.00 0.00 0.00 A-20 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-21 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-22 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-23 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-24 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-25 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-26 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-27 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-28 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-29 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-30 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-31 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-32 250,000.00 6.75000% 250,000.00 1,406.25 0.00 0.00 A-33 306,000.00 6.75000% 306,000.00 1,721.25 0.00 0.00 A-34 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-35 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-36 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-37 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-38 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-39 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-40 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-41 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-42 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-43 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-44 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-45 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-46 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-47 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-48 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-49 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-50 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-51 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-52 275,000.00 6.75000% 275,000.00 1,546.88 0.00 0.00 A-R 100.00 6.75000% ~~100~~0.00 0.5600 0.00 0.00 B-1 14,884,000.00 6.75000% 14,~~884~~873,~~000~~585.0059 83,~~722~~663.5092 0.00 0.00 B-2 6,804,000.00 6.75000% 6,~~804~~799,~~000~~239.0021 38,~~272~~245.5072 0.00 0.00 B-3 3,402,000.00 6.75000% 3,~~402~~399,~~000~~619.0060 19,~~136~~122.2586 0.00 0.00 B-4 2,552,000.00 6.75000% 2,~~552~~550,~~000~~214.0035 14,~~355~~344.0096 0.00 0.00 B-5 1,701,000.00 6.75000% 1,~~701~~699,~~000~~809.0080 9,~~568~~561.1343 0.00 0.00 B-6 2,551,818.84 6.75000% 2,~~551~~550,~~818~~033.8432 14,~~353~~343.9894 0.00 ~~166~~606.0006 Totals 850,521,330.76 4,~~783~~609,~~932~~940.8532 0.00 ~~166~~606.0006

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 4036,~~417~~502.5967 A-1 0.00 0.00 5653,~~250~~722.0097 0.00 9,~~550~~121,~~749~~832.7200 A-2 0.00 0.00 23,220.49 0.00 4,458,334.00 A-3 0.00 0.00 11,666.67 0.00 2,000,000.00 A-4 0.00 0.00 23,333.33 0.00 4,000,000.00 A-5 0.00 0.00 8,750.00 0.00 1,500,000.00 A-6 0.00 0.00 8,263.89 0.00 1,416,666.00 A-7 0.00 0.00 28,125.00 0.00 5,000,000.00 A-8 0.00 0.00 1,141.88 0.00 203,000.00 A-9 0.00 0.00 1,~~535~~439,~~625~~799.0052 0.00 ~~255~~239,~~964~~699,~~359~~731.0691 A-10 0.00 0.00 38,891.25 0.00 6,914,000.00 A-11 0.00 0.00 18,888.75 0.00 3,358,000.00 A-12 0.00 0.00 23,889.38 0.00 4,247,000.00 A-13 0.00 0.00 19,001.25 0.00 3,378,000.00 A-14 0.00 0.00 1,~~078~~026,~~464~~631.3821 0.00 ~~182~~173,~~512~~711,~~214~~075.9006 A-15 0.00 0.00 6667,~~926~~302.2571 0.00 1112,~~964~~032,~~926~~228.2596 A-16 0.00 0.00 ~~112~~107,~~500~~149.0008 0.00 1918,~~048~~140,~~725~~205.2122 A-17 0.00 0.00 5,~~872~~905.5053 0.00 1,~~049~~055,~~872~~778.5003 A-18 0.00 0.00 1995,~~014,508~~768.1380 0.00 ~~177~~173,~~025~~844,~~564~~906.9791 A-19 0.00 0.00 478,125.00 0.00 85,000,000.00 A-20 0.00 0.00 1,546.88 0.00 275,000.00 A-21 0.00 0.00 1,546.88 0.00 275,000.00 A-22 0.00 0.00 1,546.88 0.00 275,000.00 A-23 0.00 0.00 1,546.88 0.00 275,000.00 A-24 0.00 0.00 1,546.88 0.00 275,000.00 A-25 0.00 0.00 1,546.88 0.00 275,000.00 A-26 0.00 0.00 1,546.88 0.00 275,000.00 A-27 0.00 0.00 1,546.88 0.00 275,000.00 A-28 0.00 0.00 1,546.88 0.00 275,000.00 A-29 0.00 0.00 1,546.88 0.00 275,000.00 A-30 0.00 0.00 1,546.88 0.00 275,000.00 A-31 0.00 0.00 1,546.88 0.00 275,000.00 A-32 0.00 0.00 1,406.25 0.00 250,000.00 A-33 0.00 0.00 1,721.25 0.00 306,000.00 A-34 0.00 0.00 1,546.88 0.00 275,000.00 A-35 0.00 0.00 1,546.88 0.00 275,000.00 A-36 0.00 0.00 1,546.88 0.00 275,000.00 A-37 0.00 0.00 1,546.88 0.00 275,000.00 A-38 0.00 0.00 1,546.88 0.00 275,000.00 A-39 0.00 0.00 1,546.88 0.00 275,000.00 A-40 0.00 0.00 1,546.88 0.00 275,000.00 A-41 0.00 0.00 1,546.88 0.00 275,000.00 A-42 0.00 0.00 1,546.88 0.00 275,000.00 A-43 0.00 0.00 1,546.88 0.00 275,000.00 A-44 0.00 0.00 1,546.88 0.00 275,000.00 A-45 0.00 0.00 1,546.88 0.00 275,000.00 A-46 0.00 0.00 1,546.88 0.00 275,000.00 A-47 0.00 0.00 1,546.88 0.00 275,000.00 A-48 0.00 0.00 1,546.88 0.00 275,000.00 A-49 0.00 0.00 1,546.88 0.00 275,000.00 A-50 0.00 0.00 1,546.88 0.00 275,000.00 A-51 0.00 0.00 1,546.88 0.00 275,000.00 A-52 0.00 0.00 1,546.88 0.00 275,000.00 A-R 0.00 0.00 0.5600 0.00 0.00 B-1 0.00 0.00 83,~~722~~663.5092 0.00 14,~~873~~863,~~585~~036.5929 B-2 0.00 0.00 38,~~272~~245.5072 0.00 6,~~799~~794,~~239~~416.2175 B-3 0.00 0.00 19,~~136~~122.2586 0.00 3,~~399~~397,~~619~~208.6038 B-4 0.00 0.00 14,~~355~~344.0096 0.00 2,~~550~~548,~~214~~405.3558 B-5 0.00 0.00 9,~~568~~561.1343 0.00 1,~~699~~698,~~809~~604.8019 B-6 0.00 0.00 1413,~~187~~737.9888 ~~166~~772.0006 2,~~550~~548,~~033~~224.3268 Totals 0.00 0.00 4,~~783~~609,~~766~~334.8526 ~~166~~772.0006 (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 44,411.92 0.00000% ~~1000~~910.~~00000000~~06175819 0.00000000 0.00000000 0.00000000 A-1 10,000,000.00 6.75000% ~~1000~~955.~~00000000~~07497200 5.~~62500000~~37229700 0.00000000 0.00000000 A-2 4,458,334.00 6.25000% 1000.00000000 5.20833343 0.00000000 0.00000000 A-3 2,000,000.00 7.00000% 1000.00000000 5.83333500 0.00000000 0.00000000 A-4 4,000,000.00 7.00000% 1000.00000000 5.83333250 0.00000000 0.00000000 A-5 1,500,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000 A-6 1,416,666.00 7.00000% 1000.00000000 5.83333686 0.00000000 0.00000000 A-7 5,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 A-8 203,000.00 6.75000% 1000.00000000 5.62502463 0.00000000 0.00000000 A-9 273,000,000.00 6.75000% ~~1000~~937.~~00000000~~59838484 5.~~62500000~~27399092 0.00000000 0.00000000 A-10 6,914,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 A-11 3,358,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 A-12 4,247,000.00 6.75000% 1000.00000000 5.62500118 0.00000000 0.00000000 A-13 3,378,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 A-14 191,727,000.00 6.75000% ~~1000~~951.~~00000000~~93798943 5.~~62500003~~35465120 0.00000000 0.00000000 A-15 11,898,000.00 6.75000% ~~1000~~1005.~~00000000~~62500000 5.~~62500000~~65664061 0.00000000 0.00000000 A-16 20,000,000.00 6.75000% ~~1000~~952.~~00000000~~43626050 5.~~62500000~~35745400 0.00000000 0.00000000 A-17 1,044,000.00 6.75000% ~~1000~~1005.~~00000000~~62500000 5.~~62500000~~65663793 0.00000000 0.00000000 A-18 180,357,000.00 6.75000% ~~1000~~981.~~00000000~~52866243 5.~~62500003~~52109871 0.00000000 0.00000000 A-19 85,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 A-20 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-21 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-22 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-23 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-24 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-25 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-26 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-27 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-28 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-29 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-30 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-31 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-32 250,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 A-33 306,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 A-34 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-35 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-36 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-37 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-38 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-39 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-40 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-41 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-42 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-43 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-44 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-45 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-46 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-47 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-48 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-49 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-50 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-51 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-52 275,000.00 6.75000% 1000.00000000 5.62501818 0.00000000 0.00000000 A-R 100.00 6.75000% ~~1000~~0.00000000 50.~~60000000~~00000000 0.00000000 0.00000000 B-1 14,884,000.00 6.75000% ~~1000~~999.~~00000000~~30029495 5.~~62500000~~62106423 0.00000000 0.00000000 B-2 6,804,000.00 6.75000% ~~1000~~999.~~00000000~~30029541 5.~~62500000~~62106408 0.00000000 0.00000000 B-3 3,402,000.00 6.75000% ~~1000~~999.~~00000000~~30029394 5.~~62500000~~62106408 0.00000000 0.00000000 B-4 2,552,000.00 6.75000% ~~1000~~999.~~00000000~~30029389 5.~~62500000~~62106583 0.00000000 0.00000000 B-5 1,701,000.00 6.75000% ~~1000~~999.~~00000000~~30029394 5.~~62500294~~62106408 0.00000000 0.00000000 B-6 2,551,818.84 6.75000% ~~1000~~999.~~00000000~~30029516 5.~~62499962~~62106517 0.00000000 0.~~06505164~~23750119 (5) All classes are per $1000 ~~demonination~~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 ~~910~~821.~~06175819~~91154987 A-1 0.00000000 0.00000000 5.~~62500000~~37229700 0.00000000 ~~955~~912.~~07497200~~18320000 A-2 0.00000000 0.00000000 5.20833343 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 5.83333500 0.00000000 1000.00000000 A-4 0.00000000 0.00000000 5.83333250 0.00000000 1000.00000000 A-5 0.00000000 0.00000000 5.83333333 0.00000000 1000.00000000 A-6 0.00000000 0.00000000 5.83333686 0.00000000 1000.00000000 A-7 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 A-8 0.00000000 0.00000000 5.62502463 0.00000000 1000.00000000 A-9 0.00000000 0.00000000 5.~~62500000~~27399092 0.00000000 ~~937~~878.~~59838484~~02099601 A-10 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 A-11 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 A-12 0.00000000 0.00000000 5.62500118 0.00000000 1000.00000000 A-13 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 A-14 0.00000000 0.00000000 5.~~62500003~~35465120 0.00000000 ~~951~~906.~~93798943~~03344891 A-15 0.00000000 0.00000000 5.~~62500000~~65664061 0.00000000 ~~1005~~1011.~~62500000~~28164061 A-16 0.00000000 0.00000000 5.~~62500000~~35745400 0.00000000 ~~952~~907.~~43626050~~01026100 A-17 0.00000000 0.00000000 5.~~62500000~~65663793 0.00000000 ~~1005~~1011.~~62500000~~28163793 A-18 0.00000000 0.00000000 5.~~62500003~~52109871 0.00000000 ~~981~~963.~~52866243~~89331664 A-19 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 A-20 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-21 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-22 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-23 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-24 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-25 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-26 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-27 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-28 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-29 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-30 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-31 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-32 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 A-33 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 A-34 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-35 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-36 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-37 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-38 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-39 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-40 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-41 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-42 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-43 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-44 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-45 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-46 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-47 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-48 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-49 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-50 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-51 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-52 0.00000000 0.00000000 5.62501818 0.00000000 1000.00000000 A-R 0.00000000 0.00000000 50.~~60000000~~00000000 0.00000000 0.00000000 B-1 0.00000000 0.00000000 5.~~62500000~~62106423 0.00000000 ~~999~~998.~~30029495~~59152714 B-2 0.00000000 0.00000000 5.~~62500000~~62106408 0.00000000 ~~999~~998.~~30029541~~59152704 B-3 0.00000000 0.00000000 5.~~62500000~~62106408 0.00000000 ~~999~~998.~~30029394~~59152851 B-4 0.00000000 0.00000000 5.~~62500000~~62106583 0.00000000 ~~999~~998.~~30029389~~59152821 B-5 0.00000000 0.00000000 5.~~62500294~~62106408 0.00000000 ~~999~~998.~~30029394~~59152851 B-6 0.00000000 0.00000000 5.~~55994798~~38356398 0.~~06505164~~30255283 ~~999~~998.~~30029516~~59153011 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3533,~~844~~698,~~553~~441.9889 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0288,411.0023 Other Amounts (Servicer Advances) 23343,~~461~~227.0664 Realized Losses 0.00 Total Deposits 3534,~~868~~330,~~015~~080.0476 Withdrawals Reimbursement for Servicer Advances 023,461.0006 Payment of Service Fee ~~150~~161,~~035~~918.2184 Payment of Interest and Principal 3534,~~717~~144,~~979~~700.8389 Total Withdrawals (Pool Distribution Amount) 3534,~~868~~330,~~015~~080.0479 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 3920,~~340~~642.4801 Servicing Fee Support 3920,~~340~~642.4801 Non-Supported Prepayment/Curtailment Interest Shortfall 0.00

SERVICING FEES Gross Servicing Fee ~~177~~170,~~447~~950.7607 Master Servicing Fee 1211,~~044~~610.6778 Supported Prepayment/Curtailment Interest Shortfall 3920,~~340~~642.4801 Net Servicing Fee ~~150~~161,~~151~~918.9684

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 10 0 0 10 ~~286,943~~0.2700 0.00 0.00 ~~286,943~~0.2700 30 Days 1211 0 0 0 1211 4,~~908~~579,~~784~~085.6232 0.00 0.00 0.00 4,~~908~~579,~~784~~085.6232 60 Days 03 0 0 0 03 0930,926.0022 0.00 0.00 0.00 0930,926.0022 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 1214 10 0 0 1314 45,~~908~~510,~~784~~011.6254 ~~286,943~~0.2700 0.00 0.00 5,~~195~~510,~~727~~011.8954 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.~~047916~~000000% 0.000000% 0.000000% 0.~~047916~~000000% 0.~~034609~~000000% 0.000000% 0.000000% 0.~~034609~~000000% 30 Days 0.~~574988~~545094% 0.000000% 0.000000% 0.000000% 0.~~574988~~545094% 0.~~592066~~565035% 0.000000% 0.000000% 0.000000% 0.~~592066~~565035% 60 Days 0.~~000000~~148662% 0.000000% 0.000000% 0.000000% 0.~~000000~~148662% 0.~~000000~~114871% 0.000000% 0.000000% 0.000000% 0.~~000000~~114871% 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.~~574988~~693756% 0.~~047916~~000000% 0.000000% 0.000000% 0.~~622904~~693756% 0.~~592066~~679907% 0.~~034609~~000000% 0.000000% 0.000000% 0.~~626675~~679907%

OTHER INFORMATION Current Period Realized Loss - Includes Interest Shortfall 1,~~785~~808.5264 Cumulative Realized Losses - Includes Interest Shortfall 13,~~785~~594.5216 Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1,~~408~~653,~~324~~566.3244

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Next Original $ Original % Current $ Current % Class% Prepayment% Class A 31,894,818.84 3.75003162% 31,~~872~~849,~~501~~895.87 34.~~88885704~~03138664% 9695.~~110951~~968427% 0.000000% Class B-1 17,010,818.84 2.00004612% 16,~~998~~986,~~916~~859.2858 2.~~07408742~~15010432% 1.~~814859~~881369% 46.665887% Class B-2 10,206,818.84 1.20006618% 10,~~199~~192,~~677~~442.0783 1.~~24449239~~29010399% 0.~~829636~~860040% 21.332618% Class B-3 6,804,818.84 0.80007621% 6,~~800~~795,~~057~~234.4745 0.~~82969487~~86010383% 0.~~414818~~430020% 10.666309% Class B-4 4,252,818.84 0.50002495% 4,~~249~~246,~~843~~828.1287 0.~~51853577~~53754051% 0.~~311174~~322578% 8.001300% Class B-5 2,551,818.84 0.30002996% 2,~~550~~548,~~033~~224.3268 0.~~31113701~~32254042% 0.~~207409~~215010% 5.333155% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~311152~~322555% 8.000732% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 121,238.00 0.01425455% 121,238.00 0.~~01479260~~01534565% Fraud 17,010,426.62 2.00000000% 17,010,426.62 2.~~07549183~~15308731% Special Hazard 8,505,213.31 1.00000000% 8,505,213.31 1.~~03774592~~07654366% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Weighted Average Gross Coupon 7.~~844590~~835354% Weighted Average Pass-Through Rate 6.750000% Weighted Average Maturity(Stepdown Calculation ) ~~355~~354 Beginning Scheduled Collateral Loan Count 2,~~161~~087 Number Of Loans Paid In Full 7469 Ending Scheduled Collateral Loan Count 2,~~087~~018 Beginning Scheduled Collateral Balance ~~850~~819,~~521~~585,~~330~~332.7608 Ending Scheduled Collateral Balance ~~819~~790,~~585~~048,~~332~~156.0863 Ending Actual Collateral Balance at 3031-~~Apr~~May-2001 ~~829~~810,~~094~~407,~~755~~099.2454 Ending Scheduled Balance For Wells Fargo Serviced ~~577~~561,~~998~~638,~~418~~523.3265 Ending Scheduled Balance For Other Servicers ~~241~~228,~~586~~409,~~913~~632.7698 Monthly P &I Constant 5,~~581~~392,~~893~~367.1683 Class A Optimal Amount 3533,~~514~~941,~~211~~312.8901 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~814~~785,~~496~~062,~~482~~043.9617 Ending scheduled Balance For discounted Loans 54,~~088~~986,~~849~~113.1246 Scheduled Principal 581,334.04 Unscheduled Principal 28,955,841.41 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~756~~730,~~039~~017,~~983~~992.9646 Greater Than 80%, less than or equal to 85% 109,~~148~~616,~~018~~487.8854 Greater than 85%, less than or equal to 95% 5350,~~479~~532,~~251~~557.3264 Greater than 95% 5044,603.68

Filing Compare · WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2001-9