|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: WELLS FARGO ASSET SEC CORP MORT PASS THROUGH CERT SER 2000 8, 8-K, 2000-12-11 |
Next: NRG SOUTH CENTRAL GENERATING LLC, S-4/A, 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: 2000-8
Contact: Customer Service - SecuritiesLink
Wells Fargo Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 846-8130
Fax: (301) 846-8152
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>
A-PO 94976AAF7 PO 0.00000% 149,094.44 0.00 139.58
A-1 94976AAA8 SEQ 7.00000% 101,015,361.19 589,256.27 543,114.41
A-2 94976AAB6 SEQ 7.00000% 23,637,083.33 137,882.99 -137,882.99
A-3 94976AAC4 SEQ 7.00000% 49,829,861.53 290,674.19 428,515.88
A-4 94976AAD2 SEQ 7.00000% 29,871,000.00 174,247.50 0.00
A-5 94976AAE0 SEQ 7.00000% 23,500,000.00 137,083.33 0.00
A-R 94976AAG5 RES 7.00000% 0.00 0.00 0.00
B-1 94976AAH3 SUB 7.00000% 4,111,096.90 23,981.40 2,927.32
B-2 94976AAJ9 SUB 7.00000% 939,336.68 5,479.46 668.86
B-3 94976AAK6 SUB 7.00000% 587,585.07 3,427.58 418.39
B-4 94976AAL4 SUB 7.00000% 587,585.07 3,427.58 418.39
B-5 94976AAM2 SUB 7.00000% 234,834.17 1,369.87 167.21
B-6 94976AAN0 SUB 7.00000% 352,562.02 2,056.61 227.13
Totals 234,815,400.40 1,368,886.78 838,714.18
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
A-PO 0.00 148,954.86 139.58 0.00
A-1 0.00 100,472,246.78 1,132,370.68 0.00
A-2 0.00 23,774,966.32 0.00 0.00
A-3 0.00 49,401,345.65 719,190.07 0.00
A-4 0.00 29,871,000.00 174,247.50 0.00
A-5 0.00 23,500,000.00 137,083.33 0.00
A-R 0.00 0.00 0.00 0.00
B-1 0.00 4,108,169.58 26,908.72 0.00
B-2 0.00 938,667.82 6,148.32 0.00
B-3 0.00 587,166.68 3,845.97 0.00
B-4 0.00 587,166.68 3,845.97 0.00
B-5 0.00 234,666.95 1,537.08 0.00
B-6 23.91 352,310.98 2,283.74 104.72
Totals 23.91 233,976,662.30 2,207,600.96 104.72
<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>
A-PO 149,232.75 149,094.44 132.83 6.75 0.00 0.00
A-1 101,231,000.00 101,015,361.19 105,687.71 437,426.69 0.00 0.00
A-2 23,500,000.00 23,637,083.33 0.00 0.00 (37,882.99) 0.00
A-3 50,000,000.00 49,829,861.53 83,387.34 345,128.54 0.00 0.00
A-4 29,871,000.00 29,871,000.00 0.00 0.00 0.00 0.00
A-5 23,500,000.00 23,500,000.00 0.00 0.00 0.00 0.00
A-R 100.00 0.00 0.00 0.00 0.00 0.00
B-1 4,114,000.00 4,111,096.90 2,927.32 0.00 0.00 0.00
B-2 940,000.00 939,336.68 668.86 0.00 0.00 0.00
B-3 588,000.00 587,585.07 418.39 0.00 0.00 0.00
B-4 588,000.00 587,585.07 418.39 0.00 0.00 0.00
B-5 235,000.00 234,834.17 167.21 0.00 0.00 0.00
B-6 352,810.99 352,562.02 227.13 0.00 0.00 23.91
Totals 235,069,143.74 234,815,400.40 194,035.18 782,561.98 (137,882.99) 23.91
<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>
A-PO 139.58 148,954.86 0.99813788 139.58
A-1 543,114.41 100,472,246.78 0.99250473 543,114.41
A-2 (137,882.99) 23,774,966.32 1.01170069 (137,882.99)
A-3 428,515.88 49,401,345.65 0.98802691 428,515.88
A-4 0.00 29,871,000.00 1.00000000 0.00
A-5 0.00 23,500,000.00 1.00000000 0.00
A-R 0.00 0.00 0.00000000 0.00
B-1 2,927.32 4,108,169.58 0.99858279 2,927.32
B-2 668.86 938,667.82 0.99858279 668.86
B-3 418.39 587,166.68 0.99858279 418.39
B-4 418.39 587,166.68 0.99858279 418.39
B-5 167.21 234,666.95 0.99858277 167.21
B-6 251.04 352,310.98 0.99858278 227.13
Totals 838,738.09 233,976,662.30 0.99535251 838,714.18
</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>
A-PO 149,232.75 999.07319271 0.89008612 0.04523136 0.00000000
A-1 101,231,000.00 997.86983424 1.04402515 4.32107447 0.00000000
A-2 23,500,000.00 1005.83333319 0.00000000 0.00000000 (5.86736128)
A-3 50,000,000.00 996.59723060 1.66774680 6.90257080 0.00000000
A-4 29,871,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-5 23,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
B-1 4,114,000.00 999.29433641 0.71155080 0.00000000 0.00000000
B-2 940,000.00 999.29434043 0.71155319 0.00000000 0.00000000
B-3 588,000.00 999.29433673 0.71154762 0.00000000 0.00000000
B-4 588,000.00 999.29433673 0.71154762 0.00000000 0.00000000
B-5 235,000.00 999.29434043 0.71153191 0.00000000 0.00000000
B-6 352,810.99 999.29432470 0.64377246 0.00000000 0.00000000
<FN>
(2) Per $1000 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>
A-PO 0.00000000 0.93531748 998.13787523 0.99813788 0.93531748
A-1 0.00000000 5.36509972 992.50473452 0.99250473 5.36509972
A-2 0.00000000 -5.86736128 1,011.70069447 1.01170069 -5.86736128
A-3 0.00000000 8.57031760 988.02691300 0.98802691 8.57031760
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 0.71155080 998.58278561 0.99858279 0.71155080
B-2 0.00000000 0.71155319 998.58278723 0.99858279 0.71155319
B-3 0.00000000 0.71154762 998.58278912 0.99858279 0.71154762
B-4 0.00000000 0.71154762 998.58278912 0.99858279 0.71154762
B-5 0.00000000 0.71153191 998.58276596 0.99858277 0.71153191
B-6 0.06777000 0.71154246 998.58278224 0.99858278 0.64377246
<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>
A-PO 149,232.75 0.00000% 149,094.44 0.00 0.00 0.00
A-1 101,231,000.00 7.00000% 101,015,361.19 589,256.27 0.00 0.00
A-2 23,500,000.00 7.00000% 23,637,083.33 137,882.99 0.00 0.00
A-3 50,000,000.00 7.00000% 49,829,861.53 290,674.19 0.00 0.00
A-4 29,871,000.00 7.00000% 29,871,000.00 174,247.50 0.00 0.00
A-5 23,500,000.00 7.00000% 23,500,000.00 137,083.33 0.00 0.00
A-R 100.00 7.00000% 0.00 0.00 0.00 0.00
B-1 4,114,000.00 7.00000% 4,111,096.90 23,981.40 0.00 0.00
B-2 940,000.00 7.00000% 939,336.68 5,479.46 0.00 0.00
B-3 588,000.00 7.00000% 587,585.07 3,427.58 0.00 0.00
B-4 588,000.00 7.00000% 587,585.07 3,427.58 0.00 0.00
B-5 235,000.00 7.00000% 234,834.17 1,369.87 0.00 0.00
B-6 352,810.99 7.00000% 352,562.02 2,056.61 0.00 0.00
Totals 235,069,143.74 1,368,886.78 0.00 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>
A-PO 0.00 0.00 0.00 0.00 148,954.86
A-1 0.00 0.00 589,256.27 0.00 100,472,246.78
A-2 0.00 0.00 137,882.99 0.00 23,774,966.32
A-3 0.00 0.00 290,674.19 0.00 49,401,345.65
A-4 0.00 0.00 174,247.50 0.00 29,871,000.00
A-5 0.00 0.00 137,083.33 0.00 23,500,000.00
A-R 0.00 0.00 0.00 0.00 0.00
B-1 0.00 0.00 23,981.40 0.00 4,108,169.58
B-2 0.00 0.00 5,479.46 0.00 938,667.82
B-3 0.00 0.00 3,427.58 0.00 587,166.68
B-4 0.00 0.00 3,427.58 0.00 587,166.68
B-5 0.00 0.00 1,369.87 0.00 234,666.95
B-6 0.00 0.00 2,056.61 0.00 352,310.98
Totals 0.00 0.00 1,368,886.78 0.00
<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>
A-PO 149,232.75 0.00000% 999.07319271 0.00000000 0.00000000 0.00000000
A-1 101,231,000.00 7.00000% 997.86983424 5.82090733 0.00000000 0.00000000
A-2 23,500,000.00 7.00000% 1005.83333319 5.86736128 0.00000000 0.00000000
A-3 50,000,000.00 7.00000% 996.59723060 5.81348380 0.00000000 0.00000000
A-4 29,871,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000
A-5 23,500,000.00 7.00000% 1000.00000000 5.83333319 0.00000000 0.00000000
A-R 100.00 7.00000% 0.00000000 0.00000000 0.00000000 0.00000000
B-1 4,114,000.00 7.00000% 999.29433641 5.82921731 0.00000000 0.00000000
B-2 940,000.00 7.00000% 999.29434043 5.82921277 0.00000000 0.00000000
B-3 588,000.00 7.00000% 999.29433673 5.82921769 0.00000000 0.00000000
B-4 588,000.00 7.00000% 999.29433673 5.82921769 0.00000000 0.00000000
B-5 235,000.00 7.00000% 999.29434043 5.82923404 0.00000000 0.00000000
B-6 352,810.99 7.00000% 999.29432470 5.82921184 0.00000000 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>
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 998.13787523
A-1 0.00000000 0.00000000 5.82090733 0.00000000 992.50473452
A-2 0.00000000 0.00000000 5.86736128 0.00000000 1011.70069447
A-3 0.00000000 0.00000000 5.81348380 0.00000000 988.02691300
A-4 0.00000000 0.00000000 5.83333333 0.00000000 1000.00000000
A-5 0.00000000 0.00000000 5.83333319 0.00000000 1000.00000000
A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 5.82921731 0.00000000 998.58278561
B-2 0.00000000 0.00000000 5.82921277 0.00000000 998.58278723
B-3 0.00000000 0.00000000 5.82921769 0.00000000 998.58278912
B-4 0.00000000 0.00000000 5.82921769 0.00000000 998.58278912
B-5 0.00000000 0.00000000 5.82923404 0.00000000 998.58276596
B-6 0.00000000 0.00000000 5.82921184 0.00000000 998.58278224
<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 49,178.87
Deposits
Payments of Interest and Principal 2,252,770.71
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 2,252,770.71
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 52,245.04
Payment of Interest and Principal 2,207,600.96
Total Withdrawals (Pool Distribution Amount) 2,259,846.00
Ending Balance 42,103.58
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 48,918.58
Master Servicing Fee 3,326.46
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 52,245.04
</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 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
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 0.000000% 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%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 23.91
Cumulative Realized Losses - Includes Interest Shortfall 104.72
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 38,076.48
</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 6,817,810.99 2.90034280% 6,808,148.69 2.90975545% 97.088391% 0.000000%
Class B-1 2,703,810.99 1.15021944% 2,699,979.11 1.15395231% 1.756922% 60.341949%
Class B-2 1,763,810.99 0.75033710% 1,761,311.29 0.75277221% 0.401436% 13.787417%
Class B-3 1,175,810.99 0.50019793% 1,174,144.61 0.50182125% 0.251111% 8.624469%
Class B-4 587,810.99 0.25005876% 586,977.93 0.25087029% 0.251111% 8.624469%
Class B-5 352,810.99 0.15008818% 352,310.98 0.15057527% 0.100359% 3.446854%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.150671% 5.174843%
<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 0.04254067% 100,000.00 0.04273931%
Fraud 4,701,382.87 2.00000000% 4,701,382.87 2.00933838%
Special Hazard 2,435,824.00 1.03621597% 2,435,824.00 1.04105426%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed 30 year - Relocation
Weighted Average Gross Coupon 7.835459%
Weighted Average Pass-Through Rate 7.000000%
Weighted Average Maturity(Stepdown Calculation) 358
Beginning Scheduled Collateral Loan Count 616
Number Of Loans Paid In Full 1
Ending Scheduled Collateral Loan Count 615
Beginning Scheduled Collateral Balance 234,815,400.39
Ending Scheduled Collateral Balance 233,976,662.30
Ending Actual Collateral Balance at 31-Oct-2000 234,515,789.12
Ending Scheduled Balance For Wells Fargo Serviced 233,543,534.45
Ending Scheduled Balance For Other Services 433,127.85
Monthly P&I Constant 1,588,634.27
Class A Optimal Amount 2,162,891.57
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 225,576,310.31
Ending scheduled Balance For discounted Loans 8,400,351.99
Unpaid Principal Balance Of Outstanding Mortgage Loans With
Original LVT:
Less Than Or Equal To 80% 187,724,546.25
Greater Than 80%, less than or equal to 85% 7,824,666.45
Greater than 85%, less than or equal to 95% 38,425,102.37
Greater than 95% 0.00
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>
|
|