|
|
|
|
|
|
|
|
|
|
Previous: WELLS FARGO ASSET SECURITIES CORP MORT BK SEC 2000-10 TRUST, 8-K, 2000-12-11 |
Next: MORTGAGE ASSET BACKED PASS THROUGH CERT SERIES 2000-1, 8-K, 2000-12-11 |
<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 10/31/00
Distribution Date: 11/27/00
WFMBS Series: 2000-10
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 94976CAC0 PO 0.00000% 121,267.80 0.00 130.09
A-1 94976CAA4 SEQ 7.00000% 118,696,000.00 692,393.33 137,037.42
A-2 94976CAB2 SEQ 7.00000% 51,313,400.00 299,328.17 0.00
A-R 94976CAD8 RES 7.00000% 100.00 0.58 100.00
B-1 94976CAE6 SUB 7.00000% 3,069,000.00 17,902.50 2,177.78
B-2 94976CAF3 SUB 7.00000% 789,000.00 4,602.50 559.88
B-3 94976CAG1 SUB 7.00000% 439,000.00 2,560.83 311.52
B-4 94976CAH9 SUB 7.00000% 438,000.00 2,555.00 310.81
B-5 94976CAJ5 SUB 7.00000% 263,000.00 1,534.17 186.63
B-6 94976CAK2 SUB 7.00000% 263,866.96 1,539.22 151.78
Totals 175,392,634.76 1,022,416.30 140,965.91
</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 0.00 121,137.71 130.09 0.00
A-1 0.00 118,558,962.58 829,430.75 0.00
A-2 0.00 51,313,400.00 299,328.17 0.00
A-R 0.00 0.00 100.58 0.00
B-1 0.00 3,066,822.22 20,080.28 0.00
B-2 0.00 788,440.12 5,162.38 0.00
B-3 0.00 438,688.48 2,872.35 0.00
B-4 0.00 437,689.19 2,865.81 0.00
B-5 0.00 262,813.37 1,720.80 0.00
B-6 35.46 263,679.72 1,691.00 35.46
Totals 35.46 175,251,633.39 1,163,382.21 35.46
<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 121,267.80 121,267.80 98.36 31.73 0.00 0.00
A-1 118,696,000.00 118,696,000.00 120,551.71 16,485.71 0.00 0.00
A-2 51,313,400.00 51,313,400.00 0.00 0.00 0.00 0.00
A-R 100.00 100.00 87.97 12.03 0.00 0.00
B-1 3,069,000.00 3,069,000.00 2,177.78 0.00 0.00 0.00
B-2 789,000.00 789,000.00 559.88 0.00 0.00 0.00
B-3 439,000.00 439,000.00 311.52 0.00 0.00 0.00
B-4 438,000.00 438,000.00 310.81 0.00 0.00 0.00
B-5 263,000.00 263,000.00 186.63 0.00 0.00 0.00
B-6 263,866.96 263,866.96 151.78 0.00 0.00 35.46
Totals 175,392,634.76 175,392,634.76 124,436.44 16,529.47 0.00 35.46
<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 130.09 121,137.71 0.99892725 130.09
A-1 137,037.42 118,558,962.58 0.99884548 137,037.42
A-2 0.00 51,313,400.00 1.00000000 0.00
A-R 100.00 0.00 0.00000000 100.00
B-1 2,177.78 3,066,822.22 0.99929039 2,177.78
B-2 559.88 788,440.12 0.99929039 559.88
B-3 311.52 438,688.48 0.99929039 311.52
B-4 310.81 437,689.19 0.99929039 310.81
B-5 186.63 262,813.37 0.99929038 186.63
B-6 187.24 263,679.72 0.99929040 151.78
Totals 141,001.37 175,251,633.39 0.99919608 140,965.91
</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 121,267.80 1000.00000000 0.81109742 0.26165231 0.00000000
A-1 118,696,000.00 1000.00000000 1.01563414 0.13889019 0.00000000
A-2 51,313,400.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-R 100.00 1000.00000000 879.70000000 120.30000000 0.00000000
B-1 3,069,000.00 1000.00000000 0.70960573 0.00000000 0.00000000
B-2 789,000.00 1000.00000000 0.70960710 0.00000000 0.00000000
B-3 439,000.00 1000.00000000 0.70961276 0.00000000 0.00000000
B-4 438,000.00 1000.00000000 0.70961187 0.00000000 0.00000000
B-5 263,000.00 1000.00000000 0.70961977 0.00000000 0.00000000
B-6 263,866.96 1000.00000000 0.57521412 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>
A-PO 0.00000000 1.07274973 998.92725027 0.99892725 1.07274973
A-1 0.00000000 1.15452433 998.84547567 0.99884548 1.15452433
A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-R 0.00000000 1000.00000000 0.00000000 0.00000000 1000.00000000
B-1 0.00000000 0.70960573 999.29039427 0.99929039 0.70960573
B-2 0.00000000 0.70960710 999.29039290 0.99929039 0.70960710
B-3 0.00000000 0.70961276 999.29038724 0.99929039 0.70961276
B-4 0.00000000 0.70961187 999.29038813 0.99929039 0.70961187
B-5 0.00000000 0.70961977 999.29038023 0.99929038 0.70961977
B-6 0.13438590 0.70960002 999.29039998 0.99929040 0.57521412
<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 121,267.80 0.00000% 121,267.80 0.00 0.00 0.00
A-1 118,696,000.00 7.00000% 118,696,000.00 692,393.33 0.00 0.00
A-2 51,313,400.00 7.00000% 51,313,400.00 299,328.17 0.00 0.00
A-R 100.00 7.00000% 100.00 0.58 0.00 0.00
B-1 3,069,000.00 7.00000% 3,069,000.00 17,902.50 0.00 0.00
B-2 789,000.00 7.00000% 789,000.00 4,602.50 0.00 0.00
B-3 439,000.00 7.00000% 439,000.00 2,560.83 0.00 0.00
B-4 438,000.00 7.00000% 438,000.00 2,555.00 0.00 0.00
B-5 263,000.00 7.00000% 263,000.00 1,534.17 0.00 0.00
B-6 263,866.96 7.00000% 263,866.96 1,539.22 0.00 0.00
Totals 175,392,634.76 1,022,416.30 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 0.00 121,137.71
A-1 0.00 0.00 692,393.33 0.00 118,558,962.58
A-2 0.00 0.00 299,328.17 0.00 51,313,400.00
A-R 0.00 0.00 0.58 0.00 0.00
B-1 0.00 0.00 17,902.50 0.00 3,066,822.22
B-2 0.00 0.00 4,602.50 0.00 788,440.12
B-3 0.00 0.00 2,560.83 0.00 438,688.48
B-4 0.00 0.00 2,555.00 0.00 437,689.19
B-5 0.00 0.00 1,534.17 0.00 262,813.37
B-6 0.00 0.00 1,539.22 0.00 263,679.72
Totals 0.00 0.00 1,022,416.30 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 121,267.80 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
A-1 118,696,000.00 7.00000% 1000.00000000 5.83333331 0.00000000 0.00000000
A-2 51,313,400.00 7.00000% 1000.00000000 5.83333340 0.00000000 0.00000000
A-R 100.00 7.00000% 1000.00000000 5.80000000 0.00000000 0.00000000
B-1 3,069,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000
B-2 789,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000
B-3 439,000.00 7.00000% 1000.00000000 5.83332574 0.00000000 0.00000000
B-4 438,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000
B-5 263,000.00 7.00000% 1000.00000000 5.83334601 0.00000000 0.00000000
B-6 263,866.96 7.00000% 1000.00000000 5.83331843 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 998.92725027
A-1 0.00000000 0.00000000 5.83333331 0.00000000 998.84547567
A-2 0.00000000 0.00000000 5.83333340 0.00000000 1000.00000000
A-R 0.00000000 0.00000000 5.80000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 5.83333333 0.00000000 999.29039427
B-2 0.00000000 0.00000000 5.83333333 0.00000000 999.29039290
B-3 0.00000000 0.00000000 5.83332574 0.00000000 999.29038724
B-4 0.00000000 0.00000000 5.83333333 0.00000000 999.29038813
B-5 0.00000000 0.00000000 5.83334601 0.00000000 999.29038023
B-6 0.00000000 0.00000000 5.83331843 0.00000000 999.29039998
<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 0.00
Deposits
Payments of Interest and Principal 1,235,885.40
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 1,235,885.40
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 39,023.50
Payment of Interest and Principal 1,163,382.21
Total Withdrawals (Pool Distribution Amount) 1,202,405.71
Ending Balance 33,479.68
</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 36,538.86
Master Servicing Fee 2,484.64
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 39,023.50
</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 35.46
Cumulative Realized Losses - Includes Interest Shortfall 35.46
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 37,742.27
</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 5,261,866.96 3.00005013% 5,258,133.10 3.00033329% 96.997591% 0.000000%
Class B-1 2,192,866.96 1.25026171% 2,191,310.88 1.25037972% 1.751164% 58.325306%
Class B-2 1,403,866.96 0.80041386% 1,402,870.76 0.80048941% 0.450202% 14.994678%
Class B-3 964,866.96 0.55011829% 964,182.28 0.55017021% 0.250492% 8.343046%
Class B-4 526,866.96 0.30039286% 526,493.09 0.30042122% 0.249922% 8.324042%
Class B-5 263,866.96 0.15044358% 263,679.72 0.15045778% 0.150067% 4.998226%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.150562% 5.014702%
<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 0.05701494% 100,000.00 0.05706081%
Fraud 3,507,852.70 2.00000000% 3,507,852.70 2.00160913%
Special Hazard 2,790,503.58 1.59100385% 2,790,503.58 1.59228392%
<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 7.763085%
Weighted Average Pass-Through Rate 7.000000%
Weighted Average Maturity(Stepdown Calculation ) 358
Beginning Scheduled Collateral Loan Count 458
Number Of Loans Paid In Full 0
Ending Scheduled Collateral Loan Count 458
Beginning Scheduled Collateral Balance 175,392,634.76
Ending Scheduled Collateral Balance 175,251,633.40
Ending Actual Collateral Balance at 31-Oct-2000 172,616,740.79
Ending Scheduled Balance For Norwest 172,781,199.60
Ending Scheduled Balance For Other Services 2,470,433.80
Monthly P &I Constant 1,185,876.25
Class A Optimal Amount 1,128,859.50
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 166,846,343.86
Ending scheduled Balance For discounted Loans 8,405,289.54
Unpaid Principal Balance Of Outstanding Mortgage Loans
With Original LTV:
Less Than Or Equal To 80% 136,115,497.82
Greater Than 80%, less than or equal to 85% 4,554,872.08
Greater than 85%, less than or equal to 95% 34,579,087.50
Greater than 95% 0.00
</TABLE>
|
|