8-K 1 cw0128_edgar0201.txt CWMBS HOME LOANS MORTGAGE PASS-THRU TRUST 2001-28 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): January 25, 2002 CW (Depositor) (Issuer in respect of Mortgage Pass-Through Trust, Series 2001-28) (Exact name of registrant as specified in charter) Delaware 33-63714 95-4449516 (State or other (Commission File No.) (I.R.S. Employer jurisdiction of Identification No.) organization) 155 N. Lake Avenue, Pasadena, CA 91110-7137 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, including area code: (818)-304-4428 Not Applicable (Former name, former address and former fiscal year, if changed since last report) Item 5. Other Events CW Mortgage Pass-Through Trust Series 2001-28 On January 25, 2002, The Bank of New York, as Trustee for CW, Mortgage Pass-Through Trust Series 2001-28, made a monthly distribution to Certificate holders of principal and/or interest pursuant to the Pooling and Servicing Agreement, dated as of November 1, 2001, among CW as Depositor, Countrywide Home Loans Servicing LP, Seller and Master Servicer and The Bank of New York, as Trustee. Item 7. Financial Statements and Exhibits (c) Exhibits Exhibit No. Description 99 Report to Holders of CW, Mortgage Pass-Through Trust Series 2001-28 relating to the distribution date of January 25, 2002 prepared by The Bank of New York, as Trustee under the Pooling and Servicing Agreement dated as of November 1, 2001. SIGNATURES 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 thereunto duly authorized. Dated: January 25, 2002 CW By: /s/ Courtney Bartholomew ------------------------------ Name: Courtney Bartholomew Vice President The Bank of New York, as Trustee EXHIBIT INDEX Exhibit Payment Date: 01/25/02 ------------------------------------------------------------ Countrywide Home Loans Servicing LP Mortgage Pass-Through Trust, Series 2001-28 ------------------------------------------------------------

Class Information Current Payment Information ---------------------------------------------------------------------------------------------------------------------------------- Beginning Pass Thru Principal Interest Total Principal Interest Type Class Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfalls ---------------------------------------------------------------------------------------------------------------------------------- Senior 1A1 70,941,643.00 5.000000% 0.00 295,590.18 295,590.18 0.00 0.00 1A2 20,000,000.00 5.000000% 0.00 83,333.33 83,333.33 0.00 0.00 1A3 7,781,929.00 5.000000% 0.00 32,424.70 32,424.70 0.00 0.00 1A4 54,846,428.00 2.~~683750~~260000% 0.00 ~~122~~103,~~661~~294.7511 ~~122~~103,~~661~~294.7511 0.00 0.00 1A5 54,846,428.00 56.~~816250~~240000% 0.00 ~~265~~285,~~833~~201.7843 ~~265~~285,~~833~~201.7843 0.00 0.00 1A6 2524,~~000~~955,~~000~~817.0033 6.250000% 44263,~~182~~158.6797 ~~130~~129,~~208~~978.3322 ~~174~~393,~~391~~137.0119 0.00 0.00 1A7 138,~~836~~552,~~000~~935.0024 6.250000% ~~283~~1,~~064~~067,382.7622 ~~723~~721,~~104~~629.1787 1,~~006~~789,~~168~~012.9309 0.00 0.00 1A8 12,~~500~~565,~~000~~104.0017 6.250000% 0.00 0.00 0.00 0.00 0.00 1A9 9,~~400~~448,~~000~~958.0033 6.250000% 053,878.0047 0.00 053,878.0047 0.00 0.00 1A10 30,000,000.00 6.200000% 0.00 155,000.00 155,000.00 0.00 0.00 1A11 31,050,000.00 6.250000% 0.00 161,718.75 161,718.75 0.00 0.00 2A1 ~~218~~216,~~570~~779,~~000~~502.0098 6.500000% 12,~~790~~109,~~497~~368.0294 1,~~183~~174,~~920~~222.8331 23,~~974~~283,~~417~~591.8625 0.00 0.00 2A2 34,335,000.00 6.500000% 0.00 185,981.25 185,981.25 0.00 0.00 2A3 15,000,000.00 6.500000% 0.00 81,250.00 81,250.00 0.00 0.00 2A4 31,000,000.00 6.500000% 0.00 167,916.67 167,916.67 0.00 0.00 PO 1,~~932~~923,~~003~~782.1477 0.000000% 82,~~220~~157.3720 0.00 82,~~220~~157.3720 0.00 0.00 Residual AR ~~100~~0.00 6.250000% ~~100~~0.00 0.5300 ~~100~~0.5300 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate M 11,~~222~~213,~~800~~681.0021 6.~~357042~~356987% 911,~~118~~620.7984 59,~~453~~404.1836 6871,~~571~~025.9720 0.00 0.00 B1 4,~~344~~340,~~000~~470.0040 6.~~357042~~356987% 34,~~529~~498.6007 2322,~~012~~993.4960 2627,~~542~~491.1066 0.00 0.00 B2 2,~~534~~531,~~000~~941.0006 6.~~357042~~356987% 2,~~058~~623.9487 13,~~423~~412.9593 1516,~~482~~036.8980 0.00 0.00 B3 1,~~810~~808,~~000~~529.0033 6.~~357042~~356987% 1,~~470~~874.6719 9,~~588~~580.5467 11,~~059~~454.2186 0.00 0.00 B4 1,~~086~~085,~~000~~117.0060 6.~~357042~~356987% ~~882~~1,124.4052 5,~~753~~748.1240 6,~~635~~872.5292 0.00 0.00 B5 1,~~810~~808,~~096~~626.8611 6.~~357042~~356987% 1,~~470~~874.7530 9,~~589~~581.0518 11,~~059~~455.8047 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - ~~724~~721,~~000~~969,~~000~~466.0052 - 23,~~144~~519,~~595~~561.9859 3,~~709~~698,~~764~~261.6294 57,~~854~~217,~~360~~823.6052 - - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior 1A1 70,941,643.00 0.00 1A2 20,000,000.00 0.00 1A3 7,781,929.00 0.00 1A4 54,846,428.00 0.00 1A5 54,846,428.00 0.00 1A6 24,~~955~~692,~~817~~658.3336 0.00 1A7 ~~138~~137,~~552~~485,~~935~~553.2402 0.00 1A8 12,~~565~~630,~~104~~547.1742 0.00 1A9 9,~~448~~444,~~958~~293.3319 0.00 1A10 30,000,000.00 0.00 1A11 31,050,000.00 0.00 2A1 ~~216~~214,~~779~~670,~~502~~134.9804 0.00 2A2 34,335,000.00 0.00 2A3 15,000,000.00 0.00 2A4 31,000,000.00 0.00 PO 1,~~923~~921,~~782~~625.7757 0.00 Residual AR 0.00 0.00 -------------------------------------------------------------------------------- Subordinate M 11,~~213~~202,~~681~~060.2137 0.00 B1 4,~~340~~335,~~470~~972.4033 0.00 B2 2,~~531~~529,~~941~~317.0619 0.00 B3 1,~~808~~806,~~529~~655.3314 0.00 B4 1,~~085~~083,~~117~~993.6008 0.00 B5 1,~~808~~806,~~626~~751.1182 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - ~~721~~718,~~969~~564,~~466~~561.5251 - --------------------------------------------------------------------------------

Payment Date: 01/25/02 ------------------------------------------------------------ Countrywide Home Loans Servicing LP Mortgage Pass-Through Trust, Series 2001-28 ------------------------------------------------------------

Class Information Current Payment Information Factors per $1,000 ------------------------------------------------------------------------------------------------------------------------ Beginning Pass Thru CUSIP Principal Interest Ending Cert./ Type Class Code Name Cert. Bal.(Face) Rate Numbers Dist. Dist. Notional Bal. ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Senior 1A1 70,941,643.00 5.000000% 12669CHB9 0.000000 4.166667 1,000.000000 1A2 20,000,000.00 5.000000% 12669CHC7 0.000000 4.166667 1,000.000000 1A3 7,781,929.00 5.000000% 12669CHD5 0.000000 4.166667 1,000.000000 1A4 54,846,428.00 2.~~683750~~260000% 12669CHE3 0.000000 21.~~236458~~883333 1,000.000000 1A5 54,846,428.00 56.~~816250~~240000% 12669CHF0 0.000000 45.~~846875~~200000 1,000.000000 1A6 2524,~~000~~955,~~000~~817.0033 6.250000% 12669CHG8 110.~~767307~~526359 5.~~208333~~199129 ~~998~~987.~~232693~~706334 1A7 138,~~836~~552,~~000~~935.0024 6.250000% 12669CHH6 27.~~038843~~688080 5.~~208333~~197714 ~~997~~990.~~961157~~273078 1A8 12,~~500~~565,~~000~~104.0017 6.250000% 12669CHJ2 0.000000 0.000000 1,~~005~~010.~~208333~~443793 1A9 9,~~400~~448,~~000~~958.0033 6.250000% 12669CHK9 05.~~000000~~731752 0.000000 1,~~005~~004.~~208333~~712041 1A10 30,000,000.00 6.200000% 12669CHL7 0.000000 5.166667 1,000.000000 1A11 31,050,000.00 6.250000% 12669CHM5 0.000000 5.208333 1,000.000000 2A1 ~~218~~216,~~570~~779,~~000~~502.0098 6.500000% 12669CJC5 89.~~191870~~650771 5.~~416667~~372294 ~~991~~982.~~808130~~157359 2A2 34,335,000.00 6.500000% 12669CJD3 0.000000 5.416667 1,000.000000 2A3 15,000,000.00 6.500000% 12669CJE1 0.000000 5.416667 1,000.000000 2A4 31,000,000.00 6.500000% 12669CJF8 0.000000 5.416667 1,000.000000 PO 1,~~932~~923,~~003~~782.1477 0.000000% 12669CHP8 41.~~254840~~116563 0.000000 ~~995~~994.~~745160~~628597 Residual AR ~~100~~0.00 6.250000% 12669CHN3 ~~1,000~~0.000000 50.~~335375~~000000 0.000000 ------------------------------------------------------------------------------------------------------------------------ Subordinate M 11,~~222~~213,~~800~~681.0021 6.~~357042~~356987% 12669CHQ6 01.~~812524~~035467 5.~~297535~~293185 ~~999~~998.~~187476~~152009 B1 4,~~344~~340,~~000~~470.0040 6.~~357042~~356987% 12669CHR4 01.~~812524~~035467 5.~~297535~~293185 ~~999~~998.~~187476~~152009 B2 2,~~534~~531,~~000~~941.0006 6.~~357042~~356987% 12669CHS2 01.~~812524~~035467 5.~~297535~~293185 ~~999~~998.~~187476~~152009 B3 1,~~810~~808,~~000~~529.0033 6.~~357042~~356987% 12669CJR2 01.~~812524~~035467 5.~~297535~~293185 ~~999~~998.~~187476~~152009 B4 1,~~086~~085,~~000~~117.0060 6.~~357042~~356987% 12669CJS0 01.~~812524~~035467 5.~~297535~~293185 ~~999~~998.~~187476~~152009 B5 1,~~810~~808,~~096~~626.8611 6.~~357042~~356987% 12669CJT8 01.~~812524~~035467 5.~~297535~~293185 ~~999~~998.~~187476~~152009 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - ~~724~~721,~~000~~969,~~000~~466.0052 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans Servicing LP Mortgage Pass-Through Trust, Series 2001-28 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Total ----- Prin balance 412,498,579.40 306,065,982.11 718,564,561.51 Loan count 938 718 1656 Avg loan rate 6.881214% 6.927111% 6.90 Prepay amount 915,232.18 1,742,031.39 2,657,263.57 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Total ----- Master serv fees 85,734.10 63,552.07 149,286.17 Sub servicer fees 131,480.11 50,335.53 181,815.64 Trustee fees 3,103.36 2,311.42 5,414.77 Agg advances N/A N/A N/A Adv this period 2,906.37 0.00 2,906.37 -------------------------------------------------------------------------------- LOSSES & INSURANCE COVERAGES -------------------------------------------------------------------------------- Total ----- Realized losses 0.00 0.00 0.00 Cumulative losses 0.00 0.00 0.00 Coverage Amounts Total ---------------- ----- Bankruptcy 0.00 0.00 0.00 Fraud 8,280,000.00 6,200,000.00 14,480,000.00 Special Hazard 0.00 0.00 0.00 Aggregate Certificate Information ----------------------------------------------------------------------------- Class Aggregate Aggregate Aggregate Type Percentage Prepay Pct. End Cert. Bal. ----------------------------------------------------------------------------- Senior 96.846751% 100.000000% 699,181,100.81 ----------------------------------------------------------------------------- Junior 3.153249% 0.000000% 22,764,749.93 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 1 436,131.75 60 to 89 days 0 0.00 90 or more 0 0.00 Foreclosure 0 0.00 Totals: 1 436,131.75 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- REO INFORMATION -------------------------------------------------------------------------------- REO Date Loan Number Ending Stated Balance Book Value -------- ----------- --------------------- ---------- N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A Totals: 0 N/A Current Total Outstanding Balance: 0.00 Current Total Outstanding Number of Loans: 0 -------------------------------------------------------------------------------- OTHER INFORMATION -------------------------------------------------------------------------------- Amount/Withdrawal Total/Ending Bal. ----------------- ----------------- Available remittance amount 7,217,823.52 7,217,823.52 Principal remittance amount 3,519,561.59 3,519,561.59 Interest remittance amount 3,698,261.94 3,698,261.94

Filing Compare · COUNTRYWIDE HOME LOANS MORT PAS THR TR 2001 28