WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-6
8-K, EX-99.1, 2000-12-11
ASSET-BACKED SECURITIES
Previous: WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-6, 8-K, 2000-12-11
Next: WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-5, 8-K, 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: 2000-6

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%        388,250.57            0.00          375.76
    A-1        94975YAA7         SEQ          7.00000%    118,279,489.64      689,963.69      138,271.47
    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%              0.00            0.00            0.00
    B-1        94975YAK5         SUB          7.00000%      2,970,846.37       17,329.94        2,104.24
    B-2        94975YAL3         SUB          7.00000%        786,899.81        4,590.25          557.36
    B-3        94975YAM1         SUB          7.00000%        524,267.01        3,058.22          371.34
    B-4        94975YAN9         SUB          7.00000%        437,388.47        2,551.43          309.80
    B-5        94975YAP4         SUB          7.00000%        261,634.20        1,526.20          185.31
    B-6        94975YAQ2         SUB          7.00000%        262,728.51        1,532.58          180.96
Totals                                                    174,015,504.58    1,012,825.64      142,356.24
</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             387,874.81                   375.76                      0.00
A-1                            0.00         118,141,218.17               828,235.16                      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                     0.00                      0.00
B-1                            0.00           2,968,742.13                19,434.18                      0.00
B-2                            0.00             786,342.45                 5,147.61                      0.00
B-3                            0.00             523,895.67                 3,429.56                      0.00
B-4                            0.00             437,078.67                 2,861.23                      0.00
B-5                            0.00             261,448.89                 1,711.51                      0.00
B-6                            5.13             262,542.42                 1,713.54                     22.51
Totals                         5.13         173,873,143.21             1,155,181.88                     22.51
<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         388,250.57             354.66           21.10           0.00            0.00
A-1                 119,286,000.00     118,279,489.64         119,265.30       19,006.18           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               0.00               0.00            0.00           0.00            0.00
B-1                   2,975,000.00       2,970,846.37           2,104.24            0.00           0.00            0.00
B-2                     788,000.00         786,899.81             557.36            0.00           0.00            0.00
B-3                     525,000.00         524,267.01             371.34            0.00           0.00            0.00
B-4                     438,000.00         437,388.47             309.80            0.00           0.00            0.00
B-5                     262,000.00         261,634.20             185.31            0.00           0.00            0.00
B-6                     263,095.84         262,728.51             180.96            0.00           0.00            5.13
Totals              175,030,200.38     174,015,504.58         123,328.97       19,027.28           0.00            5.13
<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                                375.76            387,874.81           0.99709584            375.76
A-1                             138,271.47        118,141,218.17           0.99040305        138,271.47
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                                   0.00                  0.00           0.00000000              0.00
B-1                               2,104.24          2,968,742.13           0.99789651          2,104.24
B-2                                 557.36            786,342.45           0.99789651            557.36
B-3                                 371.34            523,895.67           0.99789651            371.34
B-4                                 309.80            437,078.67           0.99789651            309.80
B-5                                 185.31            261,448.89           0.99789653            185.31
B-6                                 186.09            262,542.42           0.99789651            180.96
Totals                          142,361.37        173,873,143.21           0.99338939        142,356.24

</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        998.06179640         0.91171172          0.05424101        0.00000000
A-1                   119,286,000.00        991.56220881         0.99982647          0.15933286        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          0.00000000         0.00000000          0.00000000        0.00000000
B-1                     2,975,000.00        998.60382185         0.70730756          0.00000000        0.00000000
B-2                       788,000.00        998.60381980         0.70730964          0.00000000        0.00000000
B-3                       525,000.00        998.60382857         0.70731429          0.00000000        0.00000000
B-4                       438,000.00        998.60381279         0.70730594          0.00000000        0.00000000
B-5                       262,000.00        998.60381679         0.70729008          0.00000000        0.00000000
B-6                       263,095.84        998.60381677         0.68781019          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          0.96595274            997.09584366          0.99709584         0.96595274
A-1                     0.00000000          1.15915925            990.40304956          0.99040305         1.15915925
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          0.00000000              0.00000000          0.00000000         0.00000000
B-1                     0.00000000          0.70730756            997.89651429          0.99789651         0.70730756
B-2                     0.00000000          0.70730964            997.89651015          0.99789651         0.70730964
B-3                     0.00000000          0.70731429            997.89651429          0.99789651         0.70731429
B-4                     0.00000000          0.70730594            997.89650685          0.99789651         0.70730594
B-5                     0.00000000          0.70729008            997.89652672          0.99789653         0.70729008
B-6                     0.01949860          0.70730879            997.89650798          0.99789651         0.68781019
<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%         388,250.57                0.00           0.00             0.00
A-1               119,286,000.00        7.00000%     118,279,489.64          689,963.69           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%               0.00                0.00           0.00             0.00
B-1                 2,975,000.00        7.00000%       2,970,846.37           17,329.94           0.00             0.00
B-2                   788,000.00        7.00000%         786,899.81            4,590.25           0.00             0.00
B-3                   525,000.00        7.00000%         524,267.01            3,058.22           0.00             0.00
B-4                   438,000.00        7.00000%         437,388.47            2,551.43           0.00             0.00
B-5                   262,000.00        7.00000%         261,634.20            1,526.20           0.00             0.00
B-6                   263,095.84        7.00000%         262,728.51            1,532.58           0.00             0.00
Totals            175,030,200.38                                           1,012,825.64           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         387,874.81
 A-1                            0.00                0.00           689,963.69                0.00     118,141,218.17
 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                 0.00                0.00               0.00
 B-1                            0.00                0.00            17,329.94                0.00       2,968,742.13
 B-2                            0.00                0.00             4,590.25                0.00         786,342.45
 B-3                            0.00                0.00             3,058.22                0.00         523,895.67
 B-4                            0.00                0.00             2,551.43                0.00         437,078.67
 B-5                            0.00                0.00             1,526.20                0.00         261,448.89
 B-6                            0.00                0.00             1,532.58                0.00         262,542.42
 Totals                         0.00                0.00         1,012,825.64                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%         998.06179640        0.00000000        0.00000000        0.00000000
A-1                 119,286,000.00        7.00000%         991.56220881        5.78411289        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%           0.00000000        0.00000000        0.00000000        0.00000000
B-1                   2,975,000.00        7.00000%         998.60382185        5.82518992        0.00000000        0.00000000
B-2                     788,000.00        7.00000%         998.60381980        5.82519036        0.00000000        0.00000000
B-3                     525,000.00        7.00000%         998.60382857        5.82518095        0.00000000        0.00000000
B-4                     438,000.00        7.00000%         998.60381279        5.82518265        0.00000000        0.00000000
B-5                     262,000.00        7.00000%         998.60381679        5.82519084        0.00000000        0.00000000
B-6                     263,095.84        7.00000%         998.60381677        5.82517762        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          997.09584366
A-1                   0.00000000        0.00000000         5.78411289          0.00000000          990.40304956
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         0.00000000          0.00000000            0.00000000
B-1                   0.00000000        0.00000000         5.82518992          0.00000000          997.89651429
B-2                   0.00000000        0.00000000         5.82519036          0.00000000          997.89651015
B-3                   0.00000000        0.00000000         5.82518095          0.00000000          997.89651429
B-4                   0.00000000        0.00000000         5.82518265          0.00000000          997.89650685
B-5                   0.00000000        0.00000000         5.82519084          0.00000000          997.89652672
B-6                   0.00000000        0.00000000         5.82517762          0.00000000          997.89650798
<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                                                                                   36,634.63
Deposits
    Payments of Interest and Principal                                                           1,191,163.03
    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                                                                                   1,191,163.03

Withdrawals
    Reimbursement for Servicer Advances                                                                  0.00
    Payment of Service Fee                                                                          38,718.26
    Payment of Interest and Principal                                                            1,155,181.89
Total Withdrawals (Pool Distribution Amount)                                                     1,193,900.15

Ending Balance                                                                                      33,897.50

</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                                                                                 36,253.05
Master Servicing Fee                                                                                 2,465.21
Supported Prepayment/Curtailment Interest Shortfall                                                      0.00
Net Servicing Fee                                                                                   38,718.26


</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                                           5.13
Cumulative Realized Losses - Includes Interest Shortfall                                            22.51
Current Period Class A Insufficient Funds                                                            0.00
Principal Balance of Contaminated Properties                                                         0.00
Periodic Advance                                                                                41,284.01
</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%       5,240,050.23    3.01372031%      96.979542%      0.000000%
Class    B-1        2,276,095.84      1.30040178%       2,271,308.10    1.30630186%       1.711236%     56.654841%
Class    B-2        1,488,095.84      0.85019376%       1,484,965.65    0.85405119%       0.453262%     15.006391%
Class    B-3          963,095.84      0.55024552%         961,069.98    0.55274205%       0.301983%      9.997913%
Class    B-4          525,095.84      0.30000299%         523,991.31    0.30136414%       0.251940%      8.341116%
Class    B-5          263,095.84      0.15031454%         262,542.42    0.15099653%       0.150704%      4.989435%
Class    B-6                0.00      0.00000000%               0.00    0.00000000%       0.151334%      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       0.05751320%
                      Fraud       3,500,604.01       2.00000000%      3,500,604.01       2.01330921%
             Special Hazard       3,020,830.51       1.72589102%      3,020,830.51       1.73737614%
<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                                         7.962050%
 Weighted Average Pass-Through Rate                                    7.000000%
 Weighted Average Maturity(Stepdown Calculation )                            354
 Beginning Scheduled Collateral Loan Count                                   477

 Number Of Loans Paid In Full                                                  0
 Ending Scheduled Collateral Loan Count                                      477
 Beginning Scheduled Collateral Balance                           174,015,504.58
 Ending Scheduled Collateral Balance                              173,873,143.21
 Ending Actual Collateral Balance at 31-Oct-2000                  173,967,301.98
 Ending Scheduled Balance For Wells Fargo Serviced                171,615,540.48
 Ending Scheduled Balance For Other Services                        2,257,602.73
 Monthly P &I Constant                                              1,174,872.95
 Class A Optimal Amount                                             1,120,508.50
 Class AP Deferred Amount                                                   0.00
 Ending Scheduled Balance for Premium Loans                       160,907,870.68
 Ending scheduled Balance For discounted Loans                     12,965,272.53
 Unpaid Principal Balance Of Outstanding Mortgage Loans With
     Original LTV:
     Less Than Or Equal To 80%                                    135,651,770.80
     Greater Than 80%, less than or equal to 85%                    3,839,171.82
     Greater than 85%, less than or equal to 95%                   34,379,941.13
     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