8-K 1 cwt01j01.txt AUGUST 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): August 27, 2001 COUNTRYWIDE HOME LOAN TRUST Mortgage Pass-Through Certificates, Series 2001-J01 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-51332-17 Pooling and Servicing Agreement) (Commission Pending (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, MD 21044 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On August 27, 2001 a distribution was made to holders of COUNTRYWIDE HOME LOAN TRUST, Mortgage Pass-Through Certificates, Series 2001-J01 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-J01 Trust, relating to the August 27, 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. COUNTRYWIDE HOME LOAN TRUST Mortgage Pass-Through Certificates, Series 2001-J01 Trust By: Wells Fargo Bank Minnesota, NA, as Certificate Administrator By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: 8/29/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-J01 Trust, relating to the August 27, 2001 distribution. EX-99.1

Countrywide Home Loan Trust Mortgage Pass-Through Certificates Record Date: 67/3031/01 Distribution Date: 78/2527/01 CWT Series: 2001-J01 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A-1 12669B4R0 SEN 6.75000% ~~171~~169,~~673~~094,~~634~~498.0056 ~~965~~951,~~664~~156.1953 2,~~579~~169,~~135~~084.4447 1-A-2 12669B4S8 SEN 6.75000% 6,~~954~~993,~~000~~116.0025 39,~~116~~336.2528 (39,~~116~~336.2528) 1-A-3 12669B4T6 SEN 6.75000% 20,625,000.00 116,015.62 0.00 2-A-1 12669B4U3 SEN 6.50000% 8280,~~130~~737,~~600~~996.0044 ~~444~~437,~~874~~330.0880 12,~~392~~232,~~603~~613.5655 3-A-1 12669B4V1 SEN 6.50000% 4847,~~000~~196,~~000~~518.0025 ~~260~~255,~~000~~647.0080 ~~803~~1,~~481~~243,468.7594 3-A-2 12669B4W9 SEN 6.44000% ~~141~~139,~~735~~152,~~497~~476.0097 ~~760~~746,~~647~~784.1794 23,~~583~~969,~~020~~583.0379 3-A-3 12669B4X7 SEN 6.50000% 9,~~500~~551,~~000~~458.0033 51,~~458~~737.3306 (51,~~458~~737.3306) PO 12669B5C2 SEN 0.00000% 4,~~081~~006,~~836~~063.0006 0.00 7549,~~772~~727.9405 1-X 12669B4Z2 SEN 0.~~37500~~37404% 0.00 36,~~615~~067.1163 0.00 2-X 12669B5A6 SEN 0.~~31100~~31087% 0.00 11,~~924~~819.2302 0.00 3-X 12669B5B4 SEN 0.~~29800~~29926% 0.00 35,~~647~~121.7486 0.00 A-R 12669B4Y5 SEN 6.75000% ~~100~~0.00 0.5600 ~~100~~0.00 M 12669B5D0 MEZ 6.~~60372~~60386% 6,~~710~~693,~~000~~118.0065 36,~~925~~833.8067 16,~~881~~854.3558 B-1 12669B5E8 JUN 6.~~60372~~60386% 2,~~734~~727,~~000~~121.0067 15,~~045~~007.4794 6,~~878~~867.3343 B-2 12669B5F5 JUN 6.~~60372~~60386% 1,~~491~~487,~~000~~248.0087 8,~~205~~184.1265 3,~~751~~745.1318 B-3 12669B5G3 JUN 6.~~60372~~60386% ~~497~~495,~~000~~749.0062 2,~~735~~728.0422 1,~~250~~248.3839 B-4 12669B5H1 JUN 6.~~60372~~60386% ~~497~~495,~~000~~749.0062 2,~~735~~728.0422 1,~~250~~248.3839 B-5 12669B5J7 JUN 6.~~60372~~60386% ~~499~~497,~~224~~967.0047 2,~~747~~740.2842 1,~~256~~253.5398 Totals ~~497~~489,~~128~~754,~~891~~083.0076 2,~~790~~749,~~357~~240.0366 79,~~374~~604,~~807~~622.2441

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~169~~166,~~094~~925,~~498~~414.5609 3,~~544~~120,~~799~~241.6300 0.00 1-A-2 0.00 67,~~993~~032,~~116~~452.2553 0.00 0.00 1-A-3 0.00 20,625,000.00 116,015.62 0.00 2-A-1 0.00 8078,~~737~~505,~~996~~382.4488 12,~~837~~669,~~477~~944.6435 0.00 3-A-1 0.00 4745,~~196~~953,~~518~~049.2532 1,~~063~~499,~~481~~116.7574 0.00 3-A-2 0.00 ~~139~~135,~~152~~182,~~476~~893.9718 34,~~343~~716,~~667~~368.2073 0.00 3-A-3 0.00 9,~~551~~603,~~458~~195.3340 0.00 0.00 PO 0.00 43,~~006~~956,~~063~~336.0601 7549,~~772~~727.9405 0.00 1-X 0.00 0.00 36,~~615~~067.1163 0.00 2-X 0.00 0.00 11,~~924~~819.2302 0.00 3-X 0.00 0.00 35,~~647~~121.7486 0.00 A-R 0.00 0.00 ~~100~~0.5600 0.00 M 0.00 6,~~693~~676,~~118~~264.6507 53,~~807~~688.1525 0.00 B-1 0.00 2,~~727~~720,~~121~~254.6724 21,~~923~~875.8037 0.00 B-2 0.00 1,~~487~~483,~~248~~503.8769 11,~~956~~929.2583 0.00 B-3 0.00 ~~495~~494,~~749~~501.6223 3,~~985~~976.4261 0.00 B-4 0.00 ~~495~~494,~~749~~501.6223 3,~~985~~976.4261 0.00 B-5 0.00 ~~497~~496,~~967~~713.4748 43,~~003~~994.8140 0.00 Totals 0.00 ~~489~~480,~~754~~149,~~083~~461.7635 1012,~~165~~353,~~164~~863.2707 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 171,673,634.00 ~~171~~169,~~673~~094,~~634~~498.0056 ~~237~~234,~~608~~307.9713 21,~~341~~934,~~526~~777.4734 0.00 0.00 1-A-2 6,954,000.00 6,~~954~~993,~~000~~116.0025 0.00 0.00 (39,~~116~~336.2528) 0.00 1-A-3 20,625,000.00 20,625,000.00 0.00 0.00 0.00 0.00 2-A-1 82,130,600.00 8280,~~130~~737,~~600~~996.0044 ~~670~~663,~~054~~636.5057 ~~722~~1,~~549~~568,976.0798 0.00 0.00 3-A-1 48,000,000.00 4847,~~000~~196,~~000~~518.0025 7271,~~905~~752.9385 ~~730~~1,~~575~~171,716.8108 0.00 0.00 3-A-2 141,735,497.00 ~~141~~139,~~735~~152,~~497~~476.0097 ~~234~~229,~~376~~059.8198 23,~~348~~740,~~643~~523.2281 0.00 0.00 3-A-3 9,500,000.00 9,~~500~~551,~~000~~458.0033 0.00 0.00 (51,~~458~~737.3306) 0.00 PO 4,081,836.00 4,~~081~~006,~~836~~063.0006 1314,~~661~~330.3959 6235,~~111~~396.5446 0.00 0.00 1-X 0.00 0.00 0.00 0.00 0.00 0.00 2-X 0.00 0.00 0.00 0.00 0.00 0.00 3-X 0.00 0.00 0.00 0.00 0.00 0.00 A-R 100.00 ~~100~~0.00 90.2100 900.7900 0.00 0.00 M 6,710,000.00 6,~~710~~693,~~000~~118.0065 16,~~881~~854.3558 0.00 0.00 0.00 B-1 2,734,000.00 2,~~734~~727,~~000~~121.0067 6,~~878~~867.3343 0.00 0.00 0.00 B-2 1,491,000.00 1,~~491~~487,~~000~~248.0087 3,~~751~~745.1318 0.00 0.00 0.00 B-3 497,000.00 ~~497~~495,~~000~~749.0062 1,~~250~~248.3839 0.00 0.00 0.00 B-4 497,000.00 ~~497~~495,~~000~~749.0062 1,~~250~~248.3839 0.00 0.00 0.00 B-5 499,224.00 ~~499~~497,~~224~~967.0047 1,~~256~~253.5398 0.00 0.00 0.00 Totals 497,128,891.00 ~~497~~489,~~128~~754,~~891~~083.0076 1,~~259~~244,~~884~~305.9107 68,~~205~~451,~~496~~390.9067 (9091,~~574~~073.5834) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 2,~~579~~169,~~135~~084.4447 ~~169~~166,~~094~~925,~~498~~414.5609 0.~~98497652~~97234159 2,~~579~~169,~~135~~084.4447 1-A-2 (39,~~116~~336.2528) 67,~~993~~032,~~116~~452.2553 1.~~00562500~~01128164 (39,~~116~~336.2528) 1-A-3 0.00 20,625,000.00 1.00000000 0.00 2-A-1 12,~~392~~232,~~603~~613.5655 8078,~~737~~505,~~996~~382.4488 0.~~98304404~~95586034 12,~~392~~232,~~603~~613.5655 3-A-1 ~~803~~1,~~481~~243,468.7594 4745,~~196~~953,~~518~~049.2532 0.~~98326080~~95735519 ~~803~~1,~~481~~243,468.7594 3-A-2 23,~~583~~969,~~020~~583.0379 ~~139~~135,~~152~~182,~~476~~893.9718 0.~~98177577~~95376879 23,~~583~~969,~~020~~583.0379 3-A-3 (51,~~458~~737.3306) 9,~~551~~603,~~458~~195.3340 1.~~00541667~~01086267 (51,~~458~~737.3306) PO 7549,~~772~~727.9405 43,~~006~~956,~~063~~336.0601 0.~~98143655~~96925403 7549,~~772~~727.9405 1-X 0.00 0.00 0.00000000 0.00 2-X 0.00 0.00 0.00000000 0.00 3-X 0.00 0.00 0.00000000 0.00 A-R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 M 16,~~881~~854.3558 6,~~693~~676,~~118~~264.6507 0.~~99748415~~99497229 16,~~881~~854.3558 B-1 6,~~878~~867.3343 2,~~727~~720,~~121~~254.6724 0.~~99748415~~99497229 6,~~878~~867.3343 B-2 3,~~751~~745.1318 1,~~487~~483,~~248~~503.8769 0.~~99748415~~99497229 3,~~751~~745.1318 B-3 1,~~250~~248.3839 ~~495~~494,~~749~~501.6223 0.~~99748414~~99497229 1,~~250~~248.3839 B-4 1,~~250~~248.3839 ~~495~~494,~~749~~501.6223 0.~~99748414~~99497229 1,~~250~~248.3839 B-5 1,~~256~~253.5398 ~~497~~496,~~967~~713.4748 0.~~99748303~~99497116 1,~~256~~253.5398 Totals 79,~~374~~604,~~807~~622.2441 ~~489~~480,~~754~~149,~~083~~461.7635 0.~~98516520~~96584502 79,~~374~~604,~~807~~622.2441

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 171,673,634.00 ~~1000~~984.~~00000000~~97651981 1.~~38407375~~36484051 1311.~~63940644~~27009020 0.00000000 1-A-2 6,954,000.00 ~~1000~~1005.~~00000000~~62500000 0.00000000 0.00000000 (5.~~62500000~~65664078) 1-A-3 20,625,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-1 82,130,600.00 ~~1000~~983.~~00000000~~04403523 8.~~15840259~~08025961 819.~~79756230~~10343989 0.00000000 3-A-1 48,000,000.00 ~~1000~~983.~~00000000~~26079687 1.~~51887354~~49485104 1524.~~22032938~~41075167 0.00000000 3-A-2 141,735,497.00 ~~1000~~981.~~00000000~~77577188 1.~~65362111~~61610877 1626.~~57060701~~39087518 0.00000000 3-A-3 9,500,000.00 ~~1000~~1005.~~00000000~~41666632 0.00000000 0.00000000 (5.~~41666632~~44600632) PO 4,081,836.00 ~~1000~~981.~~00000000~~43655453 3.~~34687381~~51081964 158.~~21656921~~67170068 0.00000000 1-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-R 100.00 ~~1000~~0.00000000 920.~~10000000~~00000000 ~~907~~0.~~90000000~~00000000 0.00000000 M 6,710,000.00 ~~1000~~997.~~00000000~~48415052 2.~~51584948~~51185991 0.00000000 0.00000000 B-1 2,734,000.00 ~~1000~~997.~~00000000~~48415143 2.~~51584857~~51186174 0.00000000 0.00000000 B-2 1,491,000.00 ~~1000~~997.~~00000000~~48415158 2.~~51584842~~51185781 0.00000000 0.00000000 B-3 497,000.00 ~~1000~~997.~~00000000~~48414487 2.~~51585513~~51185111 0.00000000 0.00000000 B-4 497,000.00 ~~1000~~997.~~00000000~~48414487 2.~~51585513~~51185111 0.00000000 0.00000000 B-5 499,224.00 ~~1000~~997.~~00000000~~48303367 2.~~51696633~~51185840 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 1512.~~02348019~~63493071 ~~984~~972.~~97651981~~34158910 0.~~98497652~~97234159 1512.~~02348019~~63493071 1-A-2 0.00000000 (5.~~62500000~~65664078) 1,~~005~~011.~~62500000~~28164078 1.~~00562500~~01128164 (5.~~62500000~~65664078) 1-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-1 0.00000000 1627.~~95596477~~18369950 ~~983~~955.~~04403523~~86033561 0.~~98304404~~95586034 1627.~~95596477~~18369950 3-A-1 0.00000000 1625.~~73920312~~90560292 ~~983~~957.~~26079687~~35519417 0.~~98326080~~95735519 1625.~~73920312~~90560292 3-A-2 0.00000000 1828.~~22422812~~00698395 ~~981~~953.~~77577188~~76878793 0.~~98177577~~95376879 1828.~~22422812~~00698395 3-A-3 0.00000000 (5.~~41666632~~44600632) 1,~~005~~010.~~41666632~~86267368 1.~~00541667~~01086267 (5.~~41666632~~44600632) PO 0.00000000 1812.~~56344547~~18252032 ~~981~~969.~~43655453~~25403421 0.~~98143655~~96925403 1812.~~56344547~~18252032 1-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-R 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 M 0.00000000 2.~~51584948~~51185991 ~~997~~994.~~48415052~~97229061 0.~~99748415~~99497229 2.~~51584948~~51185991 B-1 0.00000000 2.~~51584857~~51186174 ~~997~~994.~~48415143~~97228969 0.~~99748415~~99497229 2.~~51584857~~51186174 B-2 0.00000000 2.~~51584842~~51185781 ~~997~~994.~~48415158~~97229376 0.~~99748415~~99497229 2.~~51584842~~51185781 B-3 0.00000000 2.~~51585513~~51185111 ~~997~~994.~~48414487~~97229376 0.~~99748414~~99497229 2.~~51585513~~51185111 B-4 0.00000000 2.~~51585513~~51185111 ~~997~~994.~~48414487~~97229376 0.~~99748414~~99497229 2.~~51585513~~51185111 B-5 0.00000000 2.~~51696633~~51185840 ~~997~~994.~~48303367~~97115523 0.~~99748303~~99497116 2.~~51696633~~51185840 (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 1-A-1 171,673,634.00 6.75000% ~~171~~169,~~673~~094,~~634~~498.0056 ~~965~~951,~~664~~156.1955 0.00 0.00 1-A-2 6,954,000.00 6.75000% 6,~~954~~993,~~000~~116.0025 39,~~116~~336.2528 0.00 0.00 1-A-3 20,625,000.00 6.75000% 20,625,000.00 116,015.63 0.00 0.00 2-A-1 82,130,600.00 6.50000% 8280,~~130~~737,~~600~~996.0044 ~~444~~437,~~874~~330.0881 0.00 0.00 3-A-1 48,000,000.00 6.50000% 4847,~~000~~196,~~000~~518.0025 ~~260~~255,~~000~~647.0081 0.00 0.00 3-A-2 141,735,497.00 6.44000% ~~141~~139,~~735~~152,~~497~~476.0097 ~~760~~746,~~647~~784.1796 0.00 0.00 3-A-3 9,500,000.00 6.50000% 9,~~500~~551,~~000~~458.0033 51,~~458~~737.3307 0.00 0.00 PO 4,081,836.00 0.00000% 4,~~081~~006,~~836~~063.0006 0.00 0.00 0.00 1-X 0.00 0.~~37500~~37404% ~~117~~115,~~168~~711,~~353~~434.2779 36,~~615~~067.1164 0.00 0.00 2-X 0.00 0.~~31100~~31087% 4645,~~009~~623,~~874~~160.8673 11,~~924~~819.2302 0.00 0.00 3-X 0.00 0.~~29800~~29926% ~~143~~140,~~547~~834,~~964~~299.2461 35,~~647~~121.7487 0.00 0.00 A-R 100.00 6.75000% ~~100~~0.00 0.5600 0.00 0.00 M 6,710,000.00 6.~~60372~~60386% 6,~~710~~693,~~000~~118.0065 36,~~925~~833.8067 0.00 0.00 B-1 2,734,000.00 6.~~60372~~60386% 2,~~734~~727,~~000~~121.0067 15,~~045~~007.4794 0.00 0.00 B-2 1,491,000.00 6.~~60372~~60386% 1,~~491~~487,~~000~~248.0087 8,~~205~~184.1265 0.00 0.00 B-3 497,000.00 6.~~60372~~60386% ~~497~~495,~~000~~749.0062 2,~~735~~728.0422 0.00 0.00 B-4 497,000.00 6.~~60372~~60386% ~~497~~495,~~000~~749.0062 2,~~735~~728.0422 0.00 0.00 B-5 499,224.00 6.~~60372~~60386% ~~499~~497,~~224~~967.0047 2,~~747~~740.2842 0.00 0.00 Totals 497,128,891.00 2,~~790~~749,~~357~~240.0476 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 0.00 0.00 ~~965~~951,~~664~~156.1953 0.00 ~~169~~166,~~094~~925,~~498~~414.5609 1-A-2 0.00 0.00 39,~~116~~336.2528 0.00 67,~~993~~032,~~116~~452.2553 1-A-3 0.00 0.00 116,015.62 0.00 20,625,000.00 2-A-1 0.00 0.00 ~~444~~437,~~874~~330.0880 0.00 8078,~~737~~505,~~996~~382.4488 3-A-1 0.00 0.00 ~~260~~255,~~000~~647.0080 0.00 4745,~~196~~953,~~518~~049.2532 3-A-2 0.00 0.00 ~~760~~746,~~647~~784.1794 0.00 ~~139~~135,~~152~~182,~~476~~893.9718 3-A-3 0.00 0.00 51,~~458~~737.3306 0.00 9,~~551~~603,~~458~~195.3340 PO 0.00 0.00 0.00 0.00 43,~~006~~956,~~063~~336.0601 1-X 0.00 0.00 36,~~615~~067.1163 0.00 ~~115~~114,~~711~~487,~~434~~384.7925 2-X 0.00 0.00 11,~~924~~819.2302 0.00 4543,~~623~~879,~~160~~959.7300 3-X 0.00 0.00 35,~~647~~121.7486 0.00 ~~140~~136,~~834~~392,~~299~~525.6124 A-R 0.00 0.00 0.5600 0.00 0.00 M 0.00 0.00 36,~~925~~833.8067 0.00 6,~~693~~676,~~118~~264.6507 B-1 0.00 0.00 15,~~045~~007.4794 0.00 2,~~727~~720,~~121~~254.6724 B-2 0.00 0.00 8,~~205~~184.1265 0.00 1,~~487~~483,~~248~~503.8769 B-3 0.00 0.00 2,~~735~~728.0422 0.00 ~~495~~494,~~749~~501.6223 B-4 0.00 0.00 2,~~735~~728.0422 0.00 ~~495~~494,~~749~~501.6223 B-5 0.00 0.00 2,~~747~~740.2842 0.00 ~~497~~496,~~967~~713.4748 Totals 0.00 0.00 2,~~790~~749,~~357~~240.0366 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 171,673,634.00 6.75000% ~~1000~~984.~~00000000~~97651981 5.~~62499999~~54049290 0.00000000 0.00000000 1-A-2 6,954,000.00 6.75000% ~~1000~~1005.~~00000000~~62500000 5.~~62500000~~65664078 0.00000000 0.00000000 1-A-3 20,625,000.00 6.75000% 1000.00000000 5.62500024 0.00000000 0.00000000 2-A-1 82,130,600.00 6.50000% ~~1000~~983.~~00000000~~04403523 5.~~41666663~~32482181 0.00000000 0.00000000 3-A-1 48,000,000.00 6.50000% ~~1000~~983.~~00000000~~26079687 5.~~41666667~~32599604 0.00000000 0.00000000 3-A-2 141,735,497.00 6.44000% ~~1000~~981.~~00000000~~77577188 5.~~36666669~~26886331 0.00000000 0.00000000 3-A-3 9,500,000.00 6.50000% ~~1000~~1005.~~00000000~~41666632 5.~~41666632~~44600737 0.00000000 0.00000000 PO 4,081,836.00 0.00000% ~~1000~~981.~~00000000~~43655453 0.00000000 0.00000000 0.00000000 1-X 0.00 0.~~37500~~37404% ~~1000~~987.~~00000230~~56559965 0.~~31250000~~30782749 0.00000000 0.00000000 2-X 0.00 0.~~31100~~31087% ~~999~~991.~~99999696~~59497238 0.~~25916675~~25688007 0.00000000 0.00000000 3-X 0.00 0.~~29800~~29926% ~~1000~~981.~~00000167~~09576538 0.~~24833330~~24466993 0.00000000 0.00000000 A-R 100.00 6.75000% ~~1000~~0.00000000 50.~~60000000~~00000000 0.00000000 0.00000000 M 6,710,000.00 6.~~60372~~60386% ~~1000~~997.~~00000000~~48415052 5.~~50309985~~48936960 0.00000000 0.00000000 B-1 2,734,000.00 6.~~60372~~60386% ~~1000~~997.~~00000000~~48415143 5.~~50309802~~48937089 0.00000000 0.00000000 B-2 1,491,000.00 6.~~60372~~60386% ~~1000~~997.~~00000000~~48415158 5.~~50309859~~48936955 0.00000000 0.00000000 B-3 497,000.00 6.~~60372~~60386% ~~1000~~997.~~00000000~~48414487 5.~~50309859~~48937626 0.00000000 0.00000000 B-4 497,000.00 6.~~60372~~60386% ~~1000~~997.~~00000000~~48414487 5.~~50309859~~48937626 0.00000000 0.00000000 B-5 499,224.00 6.~~60372~~60386% ~~1000~~997.~~00000000~~48303367 5.~~50310081~~48935949 0.00000000 0.00000000 (5) Per $1 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 5.~~62499999~~54049278 0.00000000 ~~984~~972.~~97651981~~34158910 1-A-2 0.00000000 0.00000000 5.~~62500000~~65664078 0.00000000 ~~1005~~1011.~~62500000~~28164078 1-A-3 0.00000000 0.00000000 5.62499976 0.00000000 1000.00000000 2-A-1 0.00000000 0.00000000 5.~~41666663~~32482169 0.00000000 ~~983~~955.~~04403523~~86033561 3-A-1 0.00000000 0.00000000 5.~~41666667~~32599583 0.00000000 ~~983~~957.~~26079687~~35519417 3-A-2 0.00000000 0.00000000 5.~~36666669~~26886317 0.00000000 ~~981~~953.~~77577188~~76878793 3-A-3 0.00000000 0.00000000 5.~~41666632~~44600632 0.00000000 ~~1005~~1010.~~41666632~~86267368 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~981~~969.~~43655453~~25403421 1-X 0.00000000 0.00000000 0.~~31250000~~30782740 0.00000000 ~~987~~977.~~56559965~~11866147 2-X 0.00000000 0.00000000 0.~~25916675~~25688007 0.00000000 ~~991~~953.~~59497238~~70741607 3-X 0.00000000 0.00000000 0.~~24833330~~24466986 0.00000000 ~~981~~950.~~09576538~~15297633 A-R 0.00000000 0.00000000 50.~~60000000~~00000000 0.00000000 0.00000000 M 0.00000000 0.00000000 5.~~50309985~~48936960 0.00000000 ~~997~~994.~~48415052~~97229061 B-1 0.00000000 0.00000000 5.~~50309802~~48937089 0.00000000 ~~997~~994.~~48415143~~97228969 B-2 0.00000000 0.00000000 5.~~50309859~~48936955 0.00000000 ~~997~~994.~~48415158~~97229376 B-3 0.00000000 0.00000000 5.~~50309859~~48937626 0.00000000 ~~997~~994.~~48414487~~97229376 B-4 0.00000000 0.00000000 5.~~50309859~~48937626 0.00000000 ~~997~~994.~~48414487~~97229376 B-5 0.00000000 0.00000000 5.~~50310081~~48935949 0.00000000 ~~997~~994.~~48303367~~97115523 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage PO-1 0.00000% 0.00 0.00 1,~~836~~789,~~691~~799.0016 1,~~789~~778,~~799~~753.1642 9796.~~44693909~~84554560% PO-2 0.00000% 0.00 0.00 1,~~081~~066,~~971~~213.0052 1,~~066~~054,~~213~~250.5288 9897.~~54363195~~43799788% PO-3 0.00000% 0.00 0.00 1,~~163~~150,~~174~~050.0038 1,~~150~~123,~~050~~331.3871 9896.~~87174060~~57469218% AMBAC 0.06000% ~~141,735,497.00~~ 139,152,476.97 135,182,893.18 0.00 0.00 9895.~~17757719~~37687879%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1012,~~281~~448,~~467~~440.1234 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 019,993.0056 Realized Losses 0.00 Total Deposits 1012,~~281~~468,~~467~~433.1290 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~116~~114,~~302~~570.8583 Payment of Interest and Principal 1012,~~165~~353,~~164~~863.2707 Total Withdrawals (Pool Distribution Amount) 1012,~~281~~468,~~467~~433.1290 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~107~~105,~~144~~572.7157 Master Servicing Fee 2,~~071~~040.3764 Certificate Insurer Premium 76,~~086~~957.7762 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~116~~114,~~302~~570.8583

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 612 0 0 0 612 1,~~408~~595,~~489~~411.0877 0.00 0.00 0.00 1,~~408~~595,~~489~~411.0877 60 Days 03 0 0 0 03 0351,212.0001 0.00 0.00 0.00 0351,212.0001 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 615 0 0 0 615 1,~~408~~946,~~489~~623.0878 0.00 0.00 0.00 1,~~408~~946,~~489~~623.0878 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 01.~~544959~~102941% 0.000000% 0.000000% 0.000000% 01.~~544959~~102941% 0.~~287295~~331951% 0.000000% 0.000000% 0.000000% 0.~~287295~~331951% 60 Days 0.~~000000~~275735% 0.000000% 0.000000% 0.000000% 0.~~000000~~275735% 0.~~000000~~073075% 0.000000% 0.000000% 0.000000% 0.~~000000~~073075% 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 01.~~544959~~378676% 0.000000% 0.000000% 0.000000% 01.~~544959~~378676% 0.~~287295~~405026% 0.000000% 0.000000% 0.000000% 0.~~287295~~405026%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 110 0 0 0 110 ~~171~~1,~~331~~192,782.1570 0.00 0.00 0.00 ~~171~~1,~~331~~192,782.1570 60 Days 03 0 0 0 03 0351,212.0001 0.00 0.00 0.00 0351,212.0001 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 113 0 0 0 113 ~~171~~1,~~331~~543,994.1571 0.00 0.00 0.00 ~~171~~1,~~331~~543,994.1571 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~221239~~242152% 0.000000% 0.000000% 0.000000% 02.~~221239~~242152% 0.~~084101~~591718% 0.000000% 0.000000% 0.000000% 0.~~084101~~591718% 60 Days 0.~~000000~~672646% 0.000000% 0.000000% 0.000000% 0.~~000000~~672646% 0.~~000000~~174230% 0.000000% 0.000000% 0.000000% 0.~~000000~~174230% 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 02.~~221239~~914798% 0.000000% 0.000000% 0.000000% 02.~~221239~~914798% 0.~~084101~~765948% 0.000000% 0.000000% 0.000000% 0.~~084101~~765948% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 52 0 0 0 52 1402,~~237,157~~629.9307 0.00 0.00 0.00 1402,~~237,157~~629.9307 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 52 0 0 0 52 1402,~~237,157~~629.9307 0.00 0.00 0.00 1402,~~237,157~~629.9307 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~623377~~653595% 0.000000% 0.000000% 0.000000% 10.~~623377~~653595% 10.~~466560~~490698% 0.000000% 0.000000% 0.000000% 10.~~466560~~490698% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~623377~~653595% 0.000000% 0.000000% 0.000000% 10.~~623377~~653595% 10.~~466560~~490698% 0.000000% 0.000000% 0.000000% 10.~~466560~~490698% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Realized Loss - Includes Interest Shortfall 0.00 Cumulative Realized Losses - Includes Interest Shortfall 0.00 Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 019,993.0056

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Ratio Strip Weighted Average Gross Coupon 7.~~016348~~016938% Weighted Average Net Coupon 6.~~757716~~758263% Weighted Average Pass-Through Rate 6.~~752716~~753263% Weighted Average Maturity(Stepdown Calculation ) ~~359~~358 Beginning Scheduled Collateral Loan Count ~~264~~1,101 Number Of Loans Paid In Full 1613 Ending Scheduled Collateral Loan Count 1,~~101~~088 Beginning Scheduled Collateral Balance ~~497~~489,~~128~~754,~~891~~083.0076 Ending Scheduled Collateral Balance ~~489~~480,~~754~~149,~~083~~461.7634 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2001 ~~490~~480,~~258~~617,~~535~~175.4203 Monthly P &I Constant 4,~~158~~100,~~302~~882.4605 Ending Scheduled Balance for Premium Loans ~~489~~480,~~754~~149,~~083~~461.7634 Scheduled Principal 1,237,070.51 Unscheduled Principal 8,367,551.91

Filing Compare · CWABS INC MORTGAGE PASS THROUGH TRUST 2001-J1