MORTGAGE PASS THROUGH CERTIFICATES SERIES 2000-7
8-K, EX-99.1, 2000-12-11
ASSET-BACKED SECURITIES
Previous: MORTGAGE PASS THROUGH CERTIFICATES SERIES 2000-7, 8-K, 2000-12-11
Next: EQUITY INVESTOR FUND TELE GLOBAL TR 200 SER C DAF, 497, 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: 2000-7

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       94976BAG3         PO           0.00000%        587,007.22            0.00          482.38
    A-1        94976BAA6         SEQ          7.75000%    167,628,359.95    1,082,599.82    3,102,948.68
    A-2        94976BAB4         SEQ          7.75000%     20,000,000.00      129,166.67            0.00
    A-3        94976BAC2         SEQ          7.40000%     40,000,000.00      246,666.67            0.00
    A-4        94976BAD0         IO           7.75000%              0.00        9,666.67            0.00
    A-5        94976BAE8         SEQ          8.65000%        877,800.00        6,327.48            0.00
    A-6        94976BAF5         SEQ          7.65000%      7,900,200.00       50,363.78            0.00
    A-R        94976BAH1         RES          7.75000%              0.00            0.00            0.00
    A-LR       94976BAJ7         RES          7.75000%              0.00            0.00            0.00
    B-1        94976BAK4         SUB          7.75000%      4,628,199.02       29,890.45        2,822.71
    B-2        94976BAL2         SUB          7.75000%      2,251,637.31       14,541.82        1,373.26
    B-3        94976BAM0         SUB          7.75000%      1,375,167.75        8,881.29          838.71
    B-4        94976BAN8         SUB          7.75000%        875,470.17        5,654.08          533.94
    B-5        94976BAP3         SUB          7.75000%        625,621.38        4,040.47          381.56
    B-6        94976BAQ1         SUB          7.75000%        876,066.91        5,657.93          473.54
Totals                                                    247,625,529.71    1,593,457.13    3,109,854.78
</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             586,524.84                   482.38                      0.00
A-1                            0.00         164,525,411.27             4,185,548.50                      0.00
A-2                            0.00          20,000,000.00               129,166.67                      0.00
A-3                            0.00          40,000,000.00               246,666.67                      0.00
A-4                            0.00                   0.00                 9,666.67                      0.00
A-5                            0.00             877,800.00                 6,327.48                      0.00
A-6                            0.00           7,900,200.00                50,363.78                      0.00
A-R                            0.00                   0.00                     0.00                      0.00
A-LR                           0.00                   0.00                     0.00                      0.00
B-1                            0.00           4,625,376.31                32,713.16                      0.00
B-2                            0.00           2,250,264.05                15,915.08                      0.00
B-3                            0.00           1,374,329.04                 9,720.00                      0.00
B-4                            0.00             874,936.22                 6,188.02                      0.00
B-5                            0.00             625,239.81                 4,422.03                      0.00
B-6                           60.76             875,532.60                 6,131.47                    182.16
Totals                        60.76         244,515,614.14             4,703,311.91                    182.16
<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                    587,473.46         587,007.22             467.94           14.44           0.00            0.00
A-1                 170,301,000.00     167,628,359.95         144,182.96    2,958,765.72           0.00            0.00
A-2                  20,000,000.00      20,000,000.00               0.00            0.00           0.00            0.00
A-3                  40,000,000.00      40,000,000.00               0.00            0.00           0.00            0.00
A-4                           0.00               0.00               0.00            0.00           0.00            0.00
A-5                     877,800.00         877,800.00               0.00            0.00           0.00            0.00
A-6                   7,900,200.00       7,900,200.00               0.00            0.00           0.00            0.00
A-R                         100.00               0.00               0.00            0.00           0.00            0.00
A-LR                        100.00               0.00               0.00            0.00           0.00            0.00
B-1                   4,631,000.00       4,628,199.02           2,822.71            0.00           0.00            0.00
B-2                   2,253,000.00       2,251,637.31           1,373.26            0.00           0.00            0.00
B-3                   1,376,000.00       1,375,167.75             838.71            0.00           0.00            0.00
B-4                     876,000.00         875,470.17             533.94            0.00           0.00            0.00
B-5                     626,000.00         625,621.38             381.56            0.00           0.00            0.00
B-6                     876,597.10         876,066.91             473.54            0.00           0.00           60.76
Totals              250,305,270.56     247,625,529.71         151,074.62    2,958,780.16           0.00           60.76
<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                                482.38            586,524.84           0.99838525            482.38
A-1                           3,102,948.68        164,525,411.27           0.96608600      3,102,948.68
A-2                                   0.00         20,000,000.00           1.00000000              0.00
A-3                                   0.00         40,000,000.00           1.00000000              0.00
A-4                                   0.00                  0.00           0.00000000              0.00
A-5                                   0.00            877,800.00           1.00000000              0.00
A-6                                   0.00          7,900,200.00           1.00000000              0.00
A-R                                   0.00                  0.00           0.00000000              0.00
A-LR                                  0.00                  0.00           0.00000000              0.00
B-1                               2,822.71          4,625,376.31           0.99878564          2,822.71
B-2                               1,373.26          2,250,264.05           0.99878564          1,373.26
B-3                                 838.71          1,374,329.04           0.99878564            838.71
B-4                                 533.94            874,936.22           0.99878564            533.94
B-5                                 381.56            625,239.81           0.99878564            381.56
B-6                                 534.30            875,532.60           0.99878565            473.54
Totals                        3,109,915.54        244,515,614.14           0.97686962      3,109,854.78

</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                      587,473.46        999.20636415         0.79652960          0.02457983        0.00000000
A-1                   170,301,000.00        984.30637489         0.84663602         17.37374249        0.00000000
A-2                    20,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-3                    40,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-4                             0.00          0.00000000         0.00000000          0.00000000        0.00000000
A-5                       877,800.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-6                     7,900,200.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-R                           100.00          0.00000000         0.00000000          0.00000000        0.00000000
A-LR                          100.00          0.00000000         0.00000000          0.00000000        0.00000000
B-1                     4,631,000.00        999.39516735         0.60952494          0.00000000        0.00000000
B-2                     2,253,000.00        999.39516644         0.60952508          0.00000000        0.00000000
B-3                     1,376,000.00        999.39516715         0.60952762          0.00000000        0.00000000
B-4                       876,000.00        999.39517123         0.60952055          0.00000000        0.00000000
B-5                       626,000.00        999.39517572         0.60952077          0.00000000        0.00000000
B-6                       876,597.10        999.39517254         0.54020256          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          0.82110943            998.38525471          0.99838525         0.82110943
A-1                     0.00000000         18.22037851            966.08599638          0.96608600        18.22037851
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              0.00000000          0.00000000         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-R                     0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
A-LR                    0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
B-1                     0.00000000          0.60952494            998.78564241          0.99878564         0.60952494
B-2                     0.00000000          0.60952508            998.78564137          0.99878564         0.60952508
B-3                     0.00000000          0.60952762            998.78563953          0.99878564         0.60952762
B-4                     0.00000000          0.60952055            998.78563927          0.99878564         0.60952055
B-5                     0.00000000          0.60952077            998.78563898          0.99878564         0.60952077
B-6                     0.06931349          0.60951605            998.78564508          0.99878565         0.54020256
<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                  587,473.46        0.00000%         587,007.22                0.00           0.00             0.00
A-1               170,301,000.00        7.75000%     167,628,359.95        1,082,599.82           0.00             0.00
A-2                20,000,000.00        7.75000%      20,000,000.00          129,166.67           0.00             0.00
A-3                40,000,000.00        7.40000%      40,000,000.00          246,666.67           0.00             0.00
A-4                         0.00        7.75000%       1,496,774.19            9,666.67           0.00             0.00
A-5                   877,800.00        8.65000%         877,800.00            6,327.48           0.00             0.00
A-6                 7,900,200.00        7.65000%       7,900,200.00           50,363.78           0.00             0.00
A-R                       100.00        7.75000%               0.00                0.00           0.00             0.00
A-LR                      100.00        7.75000%               0.00                0.00           0.00             0.00
B-1                 4,631,000.00        7.75000%       4,628,199.02           29,890.45           0.00             0.00
B-2                 2,253,000.00        7.75000%       2,251,637.31           14,541.82           0.00             0.00
B-3                 1,376,000.00        7.75000%       1,375,167.75            8,881.29           0.00             0.00
B-4                   876,000.00        7.75000%         875,470.17            5,654.08           0.00             0.00
B-5                   626,000.00        7.75000%         625,621.38            4,040.47           0.00             0.00
B-6                   876,597.10        7.75000%         876,066.91            5,657.93           0.00             0.00
Totals            250,305,270.56                                           1,593,457.13           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         586,524.84
 A-1                            0.00                0.00         1,082,599.82                0.00     164,525,411.27
 A-2                            0.00                0.00           129,166.67                0.00      20,000,000.00
 A-3                            0.00                0.00           246,666.67                0.00      40,000,000.00
 A-4                            0.00                0.00             9,666.67                0.00       1,496,774.19
 A-5                            0.00                0.00             6,327.48                0.00         877,800.00
 A-6                            0.00                0.00            50,363.78                0.00       7,900,200.00
 A-R                            0.00                0.00                 0.00                0.00               0.00
 A-LR                           0.00                0.00                 0.00                0.00               0.00
 B-1                            0.00                0.00            29,890.45                0.00       4,625,376.31
 B-2                            0.00                0.00            14,541.82                0.00       2,250,264.05
 B-3                            0.00                0.00             8,881.29                0.00       1,374,329.04
 B-4                            0.00                0.00             5,654.08                0.00         874,936.22
 B-5                            0.00                0.00             4,040.47                0.00         625,239.81
 B-6                            0.00                0.00             5,657.93                0.00         875,532.60
 Totals                         0.00                0.00         1,593,457.13                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                    587,473.46        0.00000%         999.20636415        0.00000000        0.00000000        0.00000000
A-1                 170,301,000.00        7.75000%         984.30637489        6.35697864        0.00000000        0.00000000
A-2                  20,000,000.00        7.75000%        1000.00000000        6.45833350        0.00000000        0.00000000
A-3                  40,000,000.00        7.40000%        1000.00000000        6.16666675        0.00000000        0.00000000
A-4                           0.00        7.75000%        1000.00000000        6.45833558        0.00000000        0.00000000
A-5                     877,800.00        8.65000%        1000.00000000        7.20833903        0.00000000        0.00000000
A-6                   7,900,200.00        7.65000%        1000.00000000        6.37500063        0.00000000        0.00000000
A-R                         100.00        7.75000%           0.00000000        0.00000000        0.00000000        0.00000000
A-LR                        100.00        7.75000%           0.00000000        0.00000000        0.00000000        0.00000000
B-1                   4,631,000.00        7.75000%         999.39516735        6.45442669        0.00000000        0.00000000
B-2                   2,253,000.00        7.75000%         999.39516644        6.45442521        0.00000000        0.00000000
B-3                   1,376,000.00        7.75000%         999.39516715        6.45442587        0.00000000        0.00000000
B-4                     876,000.00        7.75000%         999.39517123        6.45442922        0.00000000        0.00000000
B-5                     626,000.00        7.75000%         999.39517572        6.45442492        0.00000000        0.00000000
B-6                     876,597.10        7.75000%         999.39517254        6.45442473        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          998.38525471
A-1                   0.00000000        0.00000000         6.35697864          0.00000000          966.08599638
A-2                   0.00000000        0.00000000         6.45833350          0.00000000         1000.00000000
A-3                   0.00000000        0.00000000         6.16666675          0.00000000         1000.00000000
A-4                   0.00000000        0.00000000         6.45833558          0.00000000         1000.00000000
A-5                   0.00000000        0.00000000         7.20833903          0.00000000         1000.00000000
A-6                   0.00000000        0.00000000         6.37500063          0.00000000         1000.00000000
A-R                   0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
A-LR                  0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
B-1                   0.00000000        0.00000000         6.45442669          0.00000000          998.78564241
B-2                   0.00000000        0.00000000         6.45442521          0.00000000          998.78564137
B-3                   0.00000000        0.00000000         6.45442587          0.00000000          998.78563953
B-4                   0.00000000        0.00000000         6.45442922          0.00000000          998.78563927
B-5                   0.00000000        0.00000000         6.45442492          0.00000000          998.78563898
B-6                   0.00000000        0.00000000         6.45442473          0.00000000          998.78564508
<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                                                           4,796,812.71
    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                                                                                   4,796,812.71

Withdrawals
    Reimbursement for Servicer Advances                                                             10,085.61
    Payment of Service Fee                                                                          53,824.49
    Payment of Interest and Principal                                                            4,705,311.92
Total Withdrawals (Pool Distribution Amount)                                                     4,769,222.02

Ending Balance                                                                                      27,590.65

</TABLE>
<TABLE>
<CAPTION>

                                            PREPAYMENT/CURTAILMENT INTEREST SHORTFALL


<S>                                                                                   <C>

Total Prepayment/Curtailment Interest Shortfall                                                      2,676.98
Servicing Fee Support                                                                                2,676.98

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


                                                         SERVICING FEES

<S>                                                                                   <C>
Gross Servicing Fee                                                                                 52,993.58
Master Servicing Fee                                                                                 3,507.93
Supported Prepayment/Curtailment Interest Shortfall                                                  2,676.98
Net Servicing Fee                                                                                   53,824.53


</TABLE>
<TABLE>
<CAPTION>

                                                         OTHER ACCOUNTS

                                                Beginning           Current           Current           Ending
Account Type                                      Balance       Withdrawals          Deposits          Balance
<S>                                    <C>                 <C>               <C>              <C>
Financial Guaranty                                    0.00              0.00          2,000.00             0.00
Reserve Fund                                      2,500.00              0.00              0.00         2,500.00
Reserve Fund                                        999.99              0.00              0.00           999.99

</TABLE>
<TABLE>
<CAPTION>                                                      LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
                                                                        DELINQUENCY STATUS

         DELINQUENT             BANKRUPTCY             FORECLOSURE            REO                    Total
<S>        <C>                   <C>                    <C>                    <C>                     <C>
          No of Loans           No of Loans            No of Loans            No of Loans            No of Loans
          Principal Balance     Principal Balance      Principal Balance      Principal Balance      Principal Balance

0-29 Days                       0                      0                      0                      0
                                0.00                   0.00                   0.00                   0.00

30 Days   1                     0                      0                      0                      1
          320,859.31            0.00                   0.00                   0.00                   320,859.31

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
          320,859.31            0.00                   0.00                   0.00                   320,859.31


          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   0.143678%             0.000000%              0.000000%              0.000000%              0.143678%
          0.130055%             0.000000%              0.000000%              0.000000%              0.130055%

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    0.143678%             0.000000%              0.000000%              0.000000%              0.143678%
          0.130055%             0.000000%              0.000000%              0.000000%              0.130055%

</TABLE>




<TABLE>
<CAPTION>

                                                       OTHER INFORMATION

<S>                                                                             <C>
Current Period Realized Loss - Includes Interest Shortfall                                          60.76
Cumulative Realized Losses - Includes Interest Shortfall                                           182.16
Current Period Class A Insufficient Funds                                                            0.00
Principal Balance of Contaminated Properties                                                         0.00
Periodic Advance                                                                               546,855.90
</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         10,638,597.10      4.25024894%      10,625,678.03    4.34560307%      95.643948%      0.000000%
Class    B-1        6,007,597.10      2.40010811%       6,000,301.72    2.45395442%       1.896197%     43.530176%
Class    B-2        3,754,597.10      1.50000721%       3,750,037.67    1.53365980%       0.922507%     21.177604%
Class    B-3        2,378,597.10      0.95027847%       2,375,708.63    0.97159792%       0.563413%     12.934036%
Class    B-4        1,502,597.10      0.60030582%       1,500,772.41    0.61377365%       0.358685%      8.234168%
Class    B-5          876,597.10      0.35021120%         875,532.60    0.35806818%       0.256320%      5.884234%
Class    B-6                0.00      0.00000000%               0.00    0.00000000%       0.358929%      8.239781%
<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         128,584.00       0.05137087%        128,584.00       0.05258723%
                      Fraud       5,006,105.41       2.00000000%      5,006,105.41       2.04735613%
             Special Hazard       2,503,052.71       1.00000000%      2,503,052.71       1.02367807%
<FN>
Limit of Subordinate's Exposure to Certain Types of Losses
</FN>
</TABLE>



 <TABLE>
 <CAPTION>
                               COLLATERAL STATEMENT
 <S>                                                                       <C>
 Collateral Description                                             Fixed 30 Year

 Weighted Average Gross Coupon                                         8.563166%
 Weighted Average Pass-Through Rate                                    7.750000%
 Weighted Average Maturity (Stepdown Calculation)                            356
 Beginning Scheduled Collateral Loan Count                                   703

 Number Of Loans Paid In Full                                                  7
 Ending Scheduled Collateral Loan Count                                      696
 Beginning Scheduled Collateral Balance                           247,625,529.71
 Ending Scheduled Collateral Balance                              244,515,614.15
 Ending Actual Collateral Balance at 31-Oct-2000                  246,710,870.32
 Ending Scheduled Balance For Wells Fargo Serviced                143,101,579.96
 Ending Scheduled Balance For Other Services                      101,414,034.19
 Monthly P&I Constant                                               1,805,946.23
 Class A Optimal Amount                                             4,627,739.77
 Class AP Deferred Amount                                                   0.00
 Ending Scheduled Balance for Premium Loans                       227,548,458.09
 Ending scheduled Balance For discounted Loans                     16,967,156.06
 Unpaid Principal Balance Of Outstanding Mortgage Loans With
         Original LTV:
     Less Than Or Equal To 80%                                    200,719,274.64
     Greater Than 80%, less than or equal to 85%                    6,221,842.47
     Greater than 85%, less than or equal to 95%                   37,614,884.44
     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