WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-6
8-K, EX-99.1, 2000-10-04
ASSET-BACKED SECURITIES
Previous: WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-6, 8-K, 2000-10-04
Next: WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-5, 8-K, 2000-10-04




<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates



Record Date:            8/31/00
Distribution Date:      9/25/00


WFMBS  Series: 2000-6

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       94975YAH2         PO           0.00000%        389,004.54            0.00          375.13
    A-1        94975YAA7         SEQ          7.00000%    119,286,000.00      695,835.00      603,601.48
    A-2        94975YAB5         SEQ          7.00000%     32,604,000.00      190,190.00            0.00
    A-3        94975YAC3         SEQ          7.50000%      3,000,000.00       18,750.00            0.00
    A-4        94975YAD1         SEQ          7.50000%      5,333,333.00       33,333.33            0.00
    A-5        94975YAE9         SEQ          7.50000%      4,000,000.00       25,000.00            0.00
    A-6        94975YAF6         SEQ          7.50000%      4,000,000.00       25,000.00            0.00
    A-7        94975YAG4         PO           0.00000%      1,166,667.00            0.00            0.00
    A-R        94975YAJ8          R           7.00000%            100.00            0.58          100.00
    B-1        94975YAK5         SUB          7.00000%      2,975,000.00       17,354.17        2,068.12
    B-2        94975YAL3         SUB          7.00000%        788,000.00        4,596.67          547.79
    B-3        94975YAM1         SUB          7.00000%        525,000.00        3,062.50          364.96
    B-4        94975YAN9         SUB          7.00000%        438,000.00        2,555.00          304.48
    B-5        94975YAP4         SUB          7.00000%        262,000.00        1,528.33          182.13
    B-6        94975YAQ2         SUB          7.00000%        263,095.84        1,534.73          177.72
Totals                                                    175,030,200.38    1,018,740.31      607,721.81
</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             388,629.41                   375.13                      0.00
A-1                            0.00         118,682,398.52             1,299,436.48                      0.00
A-2                            0.00          32,604,000.00               190,190.00                      0.00
A-3                            0.00           3,000,000.00                18,750.00                      0.00
A-4                            0.00           5,333,333.00                33,333.33                      0.00
A-5                            0.00           4,000,000.00                25,000.00                      0.00
A-6                            0.00           4,000,000.00                25,000.00                      0.00
A-7                            0.00           1,166,667.00                     0.00                      0.00
A-R                            0.00                   0.00                   100.58                      0.00
B-1                            0.00           2,972,931.88                19,422.29                      0.00
B-2                            0.00             787,452.21                 5,144.46                      0.00
B-3                            0.00             524,635.04                 3,427.46                      0.00
B-4                            0.00             437,695.52                 2,859.48                      0.00
B-5                            0.00             261,817.87                 1,710.46                      0.00
B-6                            5.18             262,912.94                 1,712.45                      5.18
Totals                         5.18         174,422,473.39             1,626,462.12                      5.18
<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                    389,004.54         389,004.54             350.42           24.71           0.00            0.00
A-1                 119,286,000.00     119,286,000.00         117,734.96      485,866.52           0.00            0.00
A-2                  32,604,000.00      32,604,000.00               0.00            0.00           0.00            0.00
A-3                   3,000,000.00       3,000,000.00               0.00            0.00           0.00            0.00
A-4                   5,333,333.00       5,333,333.00               0.00            0.00           0.00            0.00
A-5                   4,000,000.00       4,000,000.00               0.00            0.00           0.00            0.00
A-6                   4,000,000.00       4,000,000.00               0.00            0.00           0.00            0.00
A-7                   1,166,667.00       1,166,667.00               0.00            0.00           0.00            0.00
A-R                         100.00             100.00              19.51           80.49           0.00            0.00
B-1                   2,975,000.00       2,975,000.00           2,068.12            0.00           0.00            0.00
B-2                     788,000.00         788,000.00             547.79            0.00           0.00            0.00
B-3                     525,000.00         525,000.00             364.96            0.00           0.00            0.00
B-4                     438,000.00         438,000.00             304.48            0.00           0.00            0.00
B-5                     262,000.00         262,000.00             182.13            0.00           0.00            0.00
B-6                     263,095.84         263,095.84             177.72            0.00           0.00            5.18
Totals              175,030,200.38     175,030,200.38         121,750.09      485,971.72           0.00            5.18
<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                                375.13            388,629.41           0.99903567            375.13
A-1                             603,601.48        118,682,398.52           0.99493988        603,601.48
A-2                                   0.00         32,604,000.00           1.00000000              0.00
A-3                                   0.00          3,000,000.00           1.00000000              0.00
A-4                                   0.00          5,333,333.00           1.00000000              0.00
A-5                                   0.00          4,000,000.00           1.00000000              0.00
A-6                                   0.00          4,000,000.00           1.00000000              0.00
A-7                                   0.00          1,166,667.00           1.00000000              0.00
A-R                                 100.00                  0.00           0.00000000            100.00
B-1                               2,068.12          2,972,931.88           0.99930483          2,068.12
B-2                                 547.79            787,452.21           0.99930484            547.79
B-3                                 364.96            524,635.04           0.99930484            364.96
B-4                                 304.48            437,695.52           0.99930484            304.48
B-5                                 182.13            261,817.87           0.99930485            182.13
B-6                                 182.90            262,912.94           0.99930482            177.72
Totals                          607,726.99        174,422,473.39           0.99652787        607,721.81

</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                      389,004.54       1000.00000000         0.90081211          0.06352111        0.00000000
A-1                   119,286,000.00       1000.00000000         0.98699730          4.07312275        0.00000000
A-2                    32,604,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-3                     3,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-4                     5,333,333.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-5                     4,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-6                     4,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-7                     1,166,667.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-R                           100.00       1000.00000000       195.10000000        804.90000000        0.00000000
B-1                     2,975,000.00       1000.00000000         0.69516639          0.00000000        0.00000000
B-2                       788,000.00       1000.00000000         0.69516497          0.00000000        0.00000000
B-3                       525,000.00       1000.00000000         0.69516190          0.00000000        0.00000000
B-4                       438,000.00       1000.00000000         0.69515982          0.00000000        0.00000000
B-5                       262,000.00       1000.00000000         0.69515267          0.00000000        0.00000000
B-6                       263,095.84       1000.00000000         0.67549529          0.00000000        0.00000000
<FN>
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          0.96433322            999.03566678          0.99903567         0.96433322
A-1                     0.00000000          5.06012005            994.93987995          0.99493988         5.06012005
A-2                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
A-3                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
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-6                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
A-7                     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          0.69516639            999.30483361          0.99930483         0.69516639
B-2                     0.00000000          0.69516497            999.30483503          0.99930484         0.69516497
B-3                     0.00000000          0.69516190            999.30483810          0.99930484         0.69516190
B-4                     0.00000000          0.69515982            999.30484018          0.99930484         0.69515982
B-5                     0.00000000          0.69515267            999.30484733          0.99930485         0.69515267
B-6                     0.01968864          0.69518393            999.30481607          0.99930482         0.67549529
<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                  389,004.54        0.00000%         389,004.54                0.00           0.00             0.00
A-1               119,286,000.00        7.00000%     119,286,000.00          695,835.00           0.00             0.00
A-2                32,604,000.00        7.00000%      32,604,000.00          190,190.00           0.00             0.00
A-3                 3,000,000.00        7.50000%       3,000,000.00           18,750.00           0.00             0.00
A-4                 5,333,333.00        7.50000%       5,333,333.00           33,333.33           0.00             0.00
A-5                 4,000,000.00        7.50000%       4,000,000.00           25,000.00           0.00             0.00
A-6                 4,000,000.00        7.50000%       4,000,000.00           25,000.00           0.00             0.00
A-7                 1,166,667.00        0.00000%       1,166,667.00                0.00           0.00             0.00
A-R                       100.00        7.00000%             100.00                0.58           0.00             0.00
B-1                 2,975,000.00        7.00000%       2,975,000.00           17,354.17           0.00             0.00
B-2                   788,000.00        7.00000%         788,000.00            4,596.67           0.00             0.00
B-3                   525,000.00        7.00000%         525,000.00            3,062.50           0.00             0.00
B-4                   438,000.00        7.00000%         438,000.00            2,555.00           0.00             0.00
B-5                   262,000.00        7.00000%         262,000.00            1,528.33           0.00             0.00
B-6                   263,095.84        7.00000%         263,095.84            1,534.73           0.00             0.00
Totals            175,030,200.38                                           1,018,740.31           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         388,629.41
 A-1                            0.00                0.00           695,835.00                0.00     118,682,398.52
 A-2                            0.00                0.00           190,190.00                0.00      32,604,000.00
 A-3                            0.00                0.00            18,750.00                0.00       3,000,000.00
 A-4                            0.00                0.00            33,333.33                0.00       5,333,333.00
 A-5                            0.00                0.00            25,000.00                0.00       4,000,000.00
 A-6                            0.00                0.00            25,000.00                0.00       4,000,000.00
 A-7                            0.00                0.00                 0.00                0.00       1,166,667.00
 A-R                            0.00                0.00                 0.58                0.00               0.00
 B-1                            0.00                0.00            17,354.17                0.00       2,972,931.88
 B-2                            0.00                0.00             4,596.67                0.00         787,452.21
 B-3                            0.00                0.00             3,062.50                0.00         524,635.04
 B-4                            0.00                0.00             2,555.00                0.00         437,695.52
 B-5                            0.00                0.00             1,528.33                0.00         261,817.87
 B-6                            0.00                0.00             1,534.73                0.00         262,912.94
 Totals                         0.00                0.00         1,018,740.31                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                    389,004.54        0.00000%        1000.00000000        0.00000000        0.00000000        0.00000000
A-1                 119,286,000.00        7.00000%        1000.00000000        5.83333333        0.00000000        0.00000000
A-2                  32,604,000.00        7.00000%        1000.00000000        5.83333333        0.00000000        0.00000000
A-3                   3,000,000.00        7.50000%        1000.00000000        6.25000000        0.00000000        0.00000000
A-4                   5,333,333.00        7.50000%        1000.00000000        6.24999977        0.00000000        0.00000000
A-5                   4,000,000.00        7.50000%        1000.00000000        6.25000000        0.00000000        0.00000000
A-6                   4,000,000.00        7.50000%        1000.00000000        6.25000000        0.00000000        0.00000000
A-7                   1,166,667.00        0.00000%        1000.00000000        0.00000000        0.00000000        0.00000000
A-R                         100.00        7.00000%        1000.00000000        5.80000000        0.00000000        0.00000000
B-1                   2,975,000.00        7.00000%        1000.00000000        5.83333445        0.00000000        0.00000000
B-2                     788,000.00        7.00000%        1000.00000000        5.83333756        0.00000000        0.00000000
B-3                     525,000.00        7.00000%        1000.00000000        5.83333333        0.00000000        0.00000000
B-4                     438,000.00        7.00000%        1000.00000000        5.83333333        0.00000000        0.00000000
B-5                     262,000.00        7.00000%        1000.00000000        5.83332061        0.00000000        0.00000000
B-6                     263,095.84        7.00000%        1000.00000000        5.83334955        0.00000000        0.00000000
<FN>
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          999.03566678
A-1                   0.00000000        0.00000000         5.83333333          0.00000000          994.93987995
A-2                   0.00000000        0.00000000         5.83333333          0.00000000         1000.00000000
A-3                   0.00000000        0.00000000         6.25000000          0.00000000         1000.00000000
A-4                   0.00000000        0.00000000         6.24999977          0.00000000         1000.00000000
A-5                   0.00000000        0.00000000         6.25000000          0.00000000         1000.00000000
A-6                   0.00000000        0.00000000         6.25000000          0.00000000         1000.00000000
A-7                   0.00000000        0.00000000         0.00000000          0.00000000         1000.00000000
A-R                   0.00000000        0.00000000         5.80000000          0.00000000            0.00000000
B-1                   0.00000000        0.00000000         5.83333445          0.00000000          999.30483361
B-2                   0.00000000        0.00000000         5.83333756          0.00000000          999.30483503
B-3                   0.00000000        0.00000000         5.83333333          0.00000000          999.30483810
B-4                   0.00000000        0.00000000         5.83333333          0.00000000          999.30484018
B-5                   0.00000000        0.00000000         5.83332061          0.00000000          999.30484733
B-6                   0.00000000        0.00000000         5.83334955          0.00000000          999.30481607
<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 Component Statement

                        Component          Beginning            Ending       Beginning          Ending           Ending
                       Pass-Through         Notional           Notional      Component         Component        Component
      Class               Rate              Balance            Balance       Balance            Balance        Percentage

    <S>                 <C>             <C>                   <C>         <C>               <C>               <C>
     A-2-A              7.00000%             0.00               0.00    15,104,000.00      15,104,000.00    100.00000000%
     A-2-B              7.00000%             0.00               0.00    17,500,000.00      17,500,000.00    100.00000000%
</TABLE>
<TABLE>
<CAPTION>
                                             CERTIFICATEHOLDER ACCOUNT STATEMENT
                                                      CERTIFICATE ACCOUNT

<S>                                                                                   <C>
Beginning Balance                                                                                        0.00
Deposits
    Payments of Interest and Principal                                                           1,656,860.48
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                                7,308.27
    Realized Losses                                                                                      0.00
Total Deposits                                                                                   1,664,168.75

Withdrawals
    Reimbursement for Servicer Advances                                                                  0.00
    Payment of Service Fee                                                                          37,706.58
    Payment of Interest and Principal                                                            1,626,462.13
Total Withdrawals (Pool Distribution Amount)                                                     1,664,168.71

Ending Balance                                                                                           0.00

</TABLE>
<TABLE>
<CAPTION>

                                            PREPAYMENT/CURTAILMENT INTEREST SHORTFALL


<S>                                                                                   <C>

Total Prepayment/Curtailment Interest Shortfall                                                      1,218.62
Servicing Fee Support                                                                                1,218.62

Non-Supported Prepayment/Curtailment Interest Shortfall                                                  0.00
</TABLE>
<TABLE>
<CAPTION>


                                                         SERVICING FEES

<S>                                                                                   <C>
Gross Servicing Fee                                                                                 36,446.82
Master Servicing Fee                                                                                 2,478.38
Supported Prepayment/Curtailment Interest Shortfall                                                  1,218.62
Net Servicing Fee                                                                                   37,706.58


</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   1                     0                      0                      0                      1
          291,069.53            0.00                   0.00                   0.00                   291,069.53

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    1                     0                      0                      0                      1
          291,069.53            0.00                   0.00                   0.00                   291,069.53


          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   0.209205%             0.000000%              0.000000%              0.000000%              0.209205%
          0.168723%             0.000000%              0.000000%              0.000000%              0.168723%

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    0.209205%             0.000000%              0.000000%              0.000000%              0.209205%
          0.168723%             0.000000%              0.000000%              0.000000%              0.168723%

</TABLE>




<TABLE>
<CAPTION>

                                                       OTHER INFORMATION

<S>                                                                             <C>
Current Period Realized Loss - Includes Interest Shortfall                                           5.18
Cumulative Realized Losses - Includes Interest Shortfall                                             5.18
Current Period Class A Insufficient Funds                                                            0.00
Principal Balance of Contaminated Properties                                                         0.00
Periodic Advance                                                                                72,424.52
</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          5,251,095.84      3.00010845%       5,247,445.46    3.00846867%      96.984813%      0.000000%
Class    B-1        2,276,095.84      1.30040178%       2,274,513.58    1.30402553%       1.708249%     56.654841%
Class    B-2        1,488,095.84      0.85019376%       1,487,061.37    0.85256294%       0.452471%     15.006392%
Class    B-3          963,095.84      0.55024552%         962,426.33    0.55177886%       0.301456%      9.997913%
Class    B-4          525,095.84      0.30000299%         524,730.81    0.30083899%       0.251500%      8.341116%
Class    B-5          263,095.84      0.15031454%         262,912.94    0.15073341%       0.150441%      4.989435%
Class    B-6                0.00      0.00000000%               0.00    0.00000000%       0.151070%      5.010303%
<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       0.05713300%        100,000.00       0.05733206%
                      Fraud       3,500,604.01       2.00000000%      3,500,604.01       2.00696845%
             Special Hazard       3,020,830.51       1.72589102%      3,020,830.51       1.73190441%
<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                                         7.967947%
 Weighted Average Pass-Through Rate                                    7.000000%
 Weighted Average Maturity(Stepdown Calculation )                            356
 Beginning Scheduled Collateral Loan Count                                   479

 Number Of Loans Paid In Full                                                  1
 Ending Scheduled Collateral Loan Count                                      478
 Beginning Scheduled Collateral Balance                           175,030,200.38
 Ending Scheduled Collateral Balance                              174,422,473.38
 Ending Actual Collateral Balance at 31-Aug-2000                  172,513,299.52
 Ending Scheduled Balance For Norwest                             172,162,011.84
 Ending Scheduled Balance For Other Services                        2,260,461.54
 Monthly P &I Constant                                              1,179,639.99
 Class A Optimal Amount                                             1,591,810.39
 Class AP Deferred Amount                                                   0.00
 Ending Scheduled Balance for Premium Loans                       161,433,156.11
 Ending scheduled Balance For discounted Loans                     12,989,317.27
 Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
     Less Than Or Equal To 80%                                    136,148,105.13
     Greater Than 80%, less than or equal to 85%                    3,844,426.19
     Greater than 85%, less than or equal to 95%                   34,432,500.47
     Greater than 95%                                                       0.00

 </TABLE>
<TABLE>
<CAPTION>
           <S>                                        <C>
</TABLE>













© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission