|
|
|
|
|
|
|
|
|
|
Previous: WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SERIES 2000-4, 8-K, 2000-12-11 |
Next: ORION POWER HOLDINGS INC, 4, 2000-12-11 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 10/31/2000
Distribution Date: 11/27/2000
WFMBS Series: 2000-4
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) 846-8152
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
APO 94975VAF2 PO 0.00000% 1,022,397.72 0.00 1,071.47
A-1 94975VAA3 SEQ 7.75000% 27,218,274.61 175,784.69 302,392.10
A-2 94975VAB1 SEQ 7.75000% 102,700,493.28 663,274.02 1,022,502.93
A-3 94975VAC9 SEQ 7.75000% 13,253,505.19 85,595.55 -85,595.55
A-4 94975VAD7 SEQ 7.40000% 26,000,000.00 160,333.33 0.00
A-5 94975VAE5 SEQ 8.50000% 10,053,333.00 71,211.11 0.00
A-R 94975VAG0 RES 7.75000% 0.00 0.00 0.00
B-1 94975VAH8 SUB 7.75000% 3,597,113.81 23,231.36 2,389.99
B-2 94975VAJ4 SUB 7.75000% 1,698,747.98 10,971.08 1,128.68
B-3 94975VAK1 SUB 7.75000% 998,089.29 6,445.99 663.15
B-4 94975VAL9 SUB 7.75000% 699,660.59 4,518.64 464.87
B-5 94975VAM7 SUB 7.75000% 400,233.81 2,584.84 265.92
B-6 94975VAN5 SUB 7.75000% 599,542.82 4,253.90 0.00
Totals 188,241,392.10 1,208,204.51 1,245,283.56
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
APO 0.00 1,021,326.25 1,071.47 0.00
A-1 0.00 26,915,882.51 478,176.79 0.00
A-2 0.00 101,677,990.36 1,685,776.95 0.00
A-3 0.00 13,339,100.75 0.00 0.00
A-4 0.00 26,000,000.00 160,333.33 0.00
A-5 0.00 10,053,333.00 71,211.11 0.00
A-R 0.00 0.00 0.00 0.00
B-1 0.00 3,594,723.82 25,621.35 0.00
B-2 0.00 1,697,619.30 12,099.76 0.00
B-3 0.00 997,426.14 7,109.14 0.00
B-4 0.00 699,195.73 4,983.51 0.00
B-5 0.00 399,967.88 2,850.76 0.00
B-6 398.35 599,144.47 4,253.90 798.73
Totals 398.35 186,995,710.21 2,453,488.07 798.73
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
APO 1,030,334.34 1,022,397.72 922.40 149.07 0.00 0.00
A-1 30,000,000.00 27,218,274.61 29,056.05 273,336.05 0.00 0.00
A-2 112,106,567.00 102,700,493.28 98,249.57 924,253.36 0.00 0.00
A-3 13,000,000.00 13,253,505.19 0.00 0.00 (85,595.55) 0.00
A-4 26,000,000.00 26,000,000.00 0.00 0.00 0.00 0.00
A-5 10,053,333.00 10,053,333.00 0.00 0.00 0.00 0.00
A-R 100.00 0.00 0.00 0.00 0.00 0.00
B-1 3,604,000.00 3,597,113.81 2,389.99 0.00 0.00 0.00
B-2 1,702,000.00 1,698,747.98 1,128.68 0.00 0.00 0.00
B-3 1,000,000.00 998,089.29 663.15 0.00 0.00 0.00
B-4 701,000.00 699,660.59 464.87 0.00 0.00 0.00
B-5 401,000.00 400,233.81 265.92 0.00 0.00 0.00
B-6 600,690.56 599,542.82 0.00 0.00 0.00 398.35
Totals 200,199,024.90 188,241,392.10 133,140.63 1,197,738.48 (85,595.55) 398.35
<FN>
(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.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
APO 1,071.47 1,021,326.25 0.99125712 1,071.47
A-1 302,392.10 26,915,882.51 0.89719608 302,392.10
A-2 1,022,502.93 101,677,990.36 0.90697622 1,022,502.93
A-3 (85,595.55) 13,339,100.75 1.02608467 (85,595.55)
A-4 0.00 26,000,000.00 1.00000000 0.00
A-5 0.00 10,053,333.00 1.00000000 0.00
A-R 0.00 0.00 0.00000000 0.00
B-1 2,389.99 3,594,723.82 0.99742614 2,389.99
B-2 1,128.68 1,697,619.30 0.99742615 1,128.68
B-3 663.15 997,426.14 0.99742614 663.15
B-4 464.87 699,195.73 0.99742615 464.87
B-5 265.92 399,967.88 0.99742613 265.92
B-6 398.35 599,144.47 0.99742615 0.00
Totals 1,245,681.91 186,995,710.21 0.93404906 1,245,283.56
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<S> <C> <C> <C> <C> <C>
APO 1,030,334.34 992.29704408 0.89524338 0.14468119 0.00000000
A-1 30,000,000.00 907.27582033 0.96853500 9.11120167 0.00000000
A-2 112,106,567.00 916.09703185 0.87639442 8.24441765 0.00000000
A-3 13,000,000.00 1019.50039923 0.00000000 0.00000000 -6.58427308
A-4 26,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-5 10,053,333.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
B-1 3,604,000.00 998.08929245 0.66314928 0.00000000 0.00000000
B-2 1,702,000.00 998.08929495 0.66314924 0.00000000 0.00000000
B-3 1,000,000.00 998.08929000 0.66315000 0.00000000 0.00000000
B-4 701,000.00 998.08928673 0.66315264 0.00000000 0.00000000
B-5 401,000.00 998.08930175 0.66314214 0.00000000 0.00000000
B-6 600,690.56 998.08929909 0.00000000 0.00000000 0.00000000
<FN>
(2) Per $1,000 Denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C> <C>
APO 0.00000000 1.03992457 991.25711951 0.99125712 1.03992457
A-1 0.00000000 10.07973667 897.19608367 0.89719608 10.07973667
A-2 0.00000000 9.12081208 906.97621987 0.90697622 9.12081208
A-3 0.00000000 -6.58427308 1,026.08467308 1.02608467 -6.58427308
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-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.66314928 997.42614317 0.99742614 0.66314928
B-2 0.00000000 0.66314924 997.42614571 0.99742615 0.66314924
B-3 0.00000000 0.66315000 997.42614000 0.99742614 0.66315000
B-4 0.00000000 0.66315264 997.42614836 0.99742615 0.66315264
B-5 0.00000000 0.66314214 997.42613466 0.99742613 0.66314214
B-6 0.66315342 0.66315342 997.42614567 0.99742615 0.00000000
<FN>
(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.
</FN>
</TABLE>
<TABLE>
<CAPTION>
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
<S> <C> <C> <C> <C> <C> <C>
APO 1,030,334.34 0.00000% 1,022,397.72 0.00 0.00 0.00
A-1 30,000,000.00 7.75000% 27,218,274.61 175,784.69 0.00 0.00
A-2 112,106,567.00 7.75000% 102,700,493.28 663,274.02 0.00 0.00
A-3 13,000,000.00 7.75000% 13,253,505.19 85,595.55 0.00 0.00
A-4 26,000,000.00 7.40000% 26,000,000.00 160,333.33 0.00 0.00
A-5 10,053,333.00 8.50000% 10,053,333.00 71,211.11 0.00 0.00
A-R 100.00 7.75000% 0.00 0.00 0.00 0.00
B-1 3,604,000.00 7.75000% 3,597,113.81 23,231.36 0.00 0.00
B-2 1,702,000.00 7.75000% 1,698,747.98 10,971.08 0.00 0.00
B-3 1,000,000.00 7.75000% 998,089.29 6,445.99 0.00 0.00
B-4 701,000.00 7.75000% 699,660.59 4,518.64 0.00 0.00
B-5 401,000.00 7.75000% 400,233.81 2,584.84 0.00 0.00
B-6 600,690.56 7.75000% 599,542.82 3,872.05 381.86 0.00
Totals 200,199,024.90 1,207,822.66 381.86 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
APO 0.00 0.00 0.00 0.00 1,021,326.25
A-1 0.00 0.00 175,784.69 0.00 26,915,882.51
A-2 0.00 0.00 663,274.02 0.00 101,677,990.36
A-3 0.00 0.00 85,595.55 0.00 13,339,100.75
A-4 0.00 0.00 160,333.33 0.00 26,000,000.00
A-5 0.00 0.00 71,211.11 0.00 10,053,333.00
A-R 0.00 0.00 0.00 0.00 0.00
B-1 0.00 0.00 23,231.36 0.00 3,594,723.82
B-2 0.00 0.00 10,971.08 0.00 1,697,619.30
B-3 0.00 0.00 6,445.99 0.00 997,426.14
B-4 0.00 0.00 4,518.64 0.00 699,195.73
B-5 0.00 0.00 2,584.84 0.00 399,967.88
B-6 0.00 0.00 4,253.90 927.53 599,144.47
Totals 0.00 0.00 1,208,204.51 927.53
<FN>
(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.
</FN>
</TABLE>
<TABLE>
<CAPTION>
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
<S> <C> <C> <C> <C> <C> <C>
APO 1,030,334.34 0.00000% 992.29704408 0.00000000 0.00000000 0.00000000
A-1 30,000,000.00 7.75000% 907.27582033 5.85948967 0.00000000 0.00000000
A-2 112,106,567.00 7.75000% 916.09703185 5.91646001 0.00000000 0.00000000
A-3 13,000,000.00 7.75000% 1019.50039923 6.58427308 0.00000000 0.00000000
A-4 26,000,000.00 7.40000% 1000.00000000 6.16666654 0.00000000 0.00000000
A-5 10,053,333.00 8.50000% 1000.00000000 7.08333346 0.00000000 0.00000000
A-R 100.00 7.75000% 0.00000000 0.00000000 0.00000000 0.00000000
B-1 3,604,000.00 7.75000% 998.08929245 6.44599334 0.00000000 0.00000000
B-2 1,702,000.00 7.75000% 998.08929495 6.44599295 0.00000000 0.00000000
B-3 1,000,000.00 7.75000% 998.08929000 6.44599000 0.00000000 0.00000000
B-4 701,000.00 7.75000% 998.08928673 6.44599144 0.00000000 0.00000000
B-5 401,000.00 7.75000% 998.08930175 6.44598504 0.00000000 0.00000000
B-6 600,690.56 7.75000% 998.08929909 6.44599775 0.63570168 0.00000000
<FN>
(5) Per $1,000 Denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
APO 0.00000000 0.00000000 0.00000000 0.00000000 991.25711951
A-1 0.00000000 0.00000000 5.85948967 0.00000000 897.19608367
A-2 0.00000000 0.00000000 5.91646001 0.00000000 906.97621987
A-3 0.00000000 0.00000000 6.58427308 0.00000000 1026.08467308
A-4 0.00000000 0.00000000 6.16666654 0.00000000 1000.00000000
A-5 0.00000000 0.00000000 7.08333346 0.00000000 1000.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 6.44599334 0.00000000 997.42614317
B-2 0.00000000 0.00000000 6.44599295 0.00000000 997.42614571
B-3 0.00000000 0.00000000 6.44599000 0.00000000 997.42614000
B-4 0.00000000 0.00000000 6.44599144 0.00000000 997.42614836
B-5 0.00000000 0.00000000 6.44598504 0.00000000 997.42613466
B-6 0.00000000 0.00000000 7.08168279 1.54410617 997.42614567
<FN>
(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.
</FN>
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 41,489.00
Deposits
Payments of Interest and Principal 2,522,293.84
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses 0.00
Total Deposits 2,522,293.84
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 41,261.71
Payment of Interest and Principal 2,454,788.08
Total Withdrawals (Pool Distribution Amount) 2,496,049.79
Ending Balance 67,733.06
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 1,054.32
Servicing Fee Support 1,054.32
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 39,649.28
Master Servicing Fee 2,666.75
Supported Prepayment/Curtailment Interest Shortfall 1,054.32
Net Servicing Fee 41,261.71
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Financial Guaranty 0.00 0.00 1,300.00 0.00
Reserve Fund 3,000.00 0.00 0.00 3,000.00
Reserve Fund 999.99 0.00 0.00 999.99
</TABLE>
<TABLE>
<CAPTION> LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
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 3 0 0 0 3
882,075.91 0.00 0.00 0.00 882,075.91
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 3 0 0 0 3
882,075.91 0.00 0.00 0.00 882,075.91
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.581395% 0.000000% 0.000000% 0.000000% 0.581395%
0.470521% 0.000000% 0.000000% 0.000000% 0.470521%
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 0.581395% 0.000000% 0.000000% 0.000000% 0.581395%
0.470521% 0.000000% 0.000000% 0.000000% 0.470521%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 398.35
Cumulative Realized Losses - Includes Interest Shortfall 798.73
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 180,922.49
</TABLE>
<TABLE>
<CAPTION>
SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE
Current Next
Original $ Original % Current $ Current % Class% Prepayment%
<S> <C> <C> <C> <C> <C> <C> <C>
Class A 8,008,690.56 4.00036442% 7,988,077.34 4.27179711% 95.704743% 100.000000%
Class B-1 4,404,690.56 2.20015585% 4,393,353.52 2.34944081% 1.932913% 0.000000%
Class B-2 2,702,690.56 1.35000186% 2,695,734.22 1.44160217% 0.912824% 0.000000%
Class B-3 1,702,690.56 0.85049893% 1,698,308.08 0.90820697% 0.536324% 0.000000%
Class B-4 1,001,690.56 0.50034737% 999,112.35 0.53429694% 0.375963% 0.000000%
Class B-5 600,690.56 0.30004670% 599,144.47 0.32040546% 0.215066% 0.000000%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.322165% 0.000000%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT
Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Bankruptcy 100,000.00 0.04995029% 100,000.00 0.05347716%
Fraud 4,003,980.50 2.00000000% 4,003,980.50 2.14121516%
Special Hazard 3,149,540.00 1.57320447% 3,149,540.00 1.68428463%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed 30 Year
Weighted Average Gross Coupon 8.453335%
Weighted Average Pass-Through Rate 7.750000%
Weighted Average Maturity(Stepdown Calculation) 352
Beginning Scheduled Collateral Loan Count 520
Number Of Loans Paid In Full 4
Ending Scheduled Collateral Loan Count 516
Beginning Scheduled Collateral Balance 188,241,392.11
Ending Scheduled Collateral Balance 186,995,710.21
Ending Actual Collateral Balance at 31-Oct-2000 187,467,892.38
Ending Scheduled Balance For Norwest 165,969,867.50
Ending Scheduled Balance For Other Services 21,025,842.71
Monthly P &I Constant 1,377,189.14
Class A Optimal Amount 2,395,498.18
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 157,644,916.27
Ending scheduled Balance For discounted Loans 29,350,793.94
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 164,124,091.98
Greater Than 80%, less than or equal to 85% 2,479,681.50
Greater than 85%, less than or equal to 95% 20,400,406.39
Greater than 95% 0.00
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
|
|