<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 9/30/00
Distribution Date: 10/25/00
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% 587,473.46 0.00 466.24
A-1 94976BAA6 SEQ 7.75000% 170,301,000.00 1,099,860.63 2,672,640.05
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% 100.00 0.65 100.00
A-LR 94976BAJ7 RES 7.75000% 100.00 0.65 100.00
B-1 94976BAK4 SUB 7.75000% 4,631,000.00 29,908.54 2,800.98
B-2 94976BAL2 SUB 7.75000% 2,253,000.00 14,550.63 1,362.69
B-3 94976BAM0 SUB 7.75000% 1,376,000.00 8,886.67 832.25
B-4 94976BAN8 SUB 7.75000% 876,000.00 5,657.50 529.83
B-5 94976BAP3 SUB 7.75000% 626,000.00 4,042.92 378.62
B-6 94976BAQ1 SUB 7.75000% 876,597.10 5,661.36 408.79
Totals 250,305,270.56 1,610,760.82 2,679,619.45
</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 0.00 587,007.22 466.24 0.00
A-1 0.00 167,628,359.95 3,772,500.68 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 0.00 100.65 0.00
A-LR 0.00 0.00 100.65 0.00
B-1 0.00 4,628,199.02 32,709.52 0.00
B-2 0.00 2,251,637.31 15,913.32 0.00
B-3 0.00 1,375,167.75 9,718.92 0.00
B-4 0.00 875,470.17 6,187.33 0.00
B-5 0.00 625,621.38 4,421.54 0.00
B-6 121.40 876,066.91 6,070.15 121.40
Totals 121.40 247,625,529.71 4,290,380.27 121.40
<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 587,473.46 587,473.46 465.22 1.02 0.00 0.00
A-1 170,301,000.00 170,301,000.00 144,591.92 2,528,048.13 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 100.00 100.00 5.41 94.59 0.00 0.00
A-LR 100.00 100.00 5.41 94.59 0.00 0.00
B-1 4,631,000.00 4,631,000.00 2,800.98 0.00 0.00 0.00
B-2 2,253,000.00 2,253,000.00 1,362.69 0.00 0.00 0.00
B-3 1,376,000.00 1,376,000.00 832.25 0.00 0.00 0.00
B-4 876,000.00 876,000.00 529.83 0.00 0.00 0.00
B-5 626,000.00 626,000.00 378.62 0.00 0.00 0.00
B-6 876,597.10 876,597.10 408.79 0.00 0.00 121.40
Totals 250,305,270.56 250,305,270.56 151,381.12 2,528,238.33 0.00 121.40
<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 466.24 587,007.22 0.99920636 466.24
A-1 2,672,640.05 167,628,359.95 0.98430637 2,672,640.05
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 100.00 0.00 0.00000000 100.00
A-LR 100.00 0.00 0.00000000 100.00
B-1 2,800.98 4,628,199.02 0.99939517 2,800.98
B-2 1,362.69 2,251,637.31 0.99939517 1,362.69
B-3 832.25 1,375,167.75 0.99939517 832.25
B-4 529.83 875,470.17 0.99939517 529.83
B-5 378.62 625,621.38 0.99939518 378.62
B-6 530.19 876,066.91 0.99939517 408.79
Totals 2,679,740.85 247,625,529.71 0.98929411 2,679,619.45
</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 1000.00000000 0.79189960 0.00173625 0.00000000
A-1 170,301,000.00 1000.00000000 0.84903741 14.84458770 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 1000.00000000 54.10000000 945.90000000 0.00000000
A-LR 100.00 1000.00000000 54.10000000 945.90000000 0.00000000
B-1 4,631,000.00 1000.00000000 0.60483265 0.00000000 0.00000000
B-2 2,253,000.00 1000.00000000 0.60483356 0.00000000 0.00000000
B-3 1,376,000.00 1000.00000000 0.60483285 0.00000000 0.00000000
B-4 876,000.00 1000.00000000 0.60482877 0.00000000 0.00000000
B-5 626,000.00 1000.00000000 0.60482428 0.00000000 0.00000000
B-6 876,597.10 1000.00000000 0.46633739 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 0.79363585 999.20636415 0.99920636 0.79363585
A-1 0.00000000 15.69362511 984.30637489 0.98430637 15.69362511
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 1000.00000000 0.00000000 0.00000000 1000.00000000
A-LR 0.00000000 1000.00000000 0.00000000 0.00000000 1000.00000000
B-1 0.00000000 0.60483265 999.39516735 0.99939517 0.60483265
B-2 0.00000000 0.60483356 999.39516644 0.99939517 0.60483356
B-3 0.00000000 0.60483285 999.39516715 0.99939517 0.60483285
B-4 0.00000000 0.60482877 999.39517123 0.99939517 0.60482877
B-5 0.00000000 0.60482428 999.39517572 0.99939518 0.60482428
B-6 0.13849008 0.60482746 999.39517254 0.99939517 0.46633739
<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% 587,473.46 0.00 0.00 0.00
A-1 170,301,000.00 7.75000% 170,301,000.00 1,099,860.63 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% 100.00 0.65 0.00 0.00
A-LR 100.00 7.75000% 100.00 0.65 0.00 0.00
B-1 4,631,000.00 7.75000% 4,631,000.00 29,908.54 0.00 0.00
B-2 2,253,000.00 7.75000% 2,253,000.00 14,550.63 0.00 0.00
B-3 1,376,000.00 7.75000% 1,376,000.00 8,886.67 0.00 0.00
B-4 876,000.00 7.75000% 876,000.00 5,657.50 0.00 0.00
B-5 626,000.00 7.75000% 626,000.00 4,042.92 0.00 0.00
B-6 876,597.10 7.75000% 876,597.10 5,661.36 0.00 0.00
Totals 250,305,270.56 1,610,760.82 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 0.00 587,007.22
A-1 0.00 0.00 1,099,860.63 0.00 167,628,359.95
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 0.65 0.00 0.00
A-LR 0.00 0.00 0.65 0.00 0.00
B-1 0.00 0.00 29,908.54 0.00 4,628,199.02
B-2 0.00 0.00 14,550.63 0.00 2,251,637.31
B-3 0.00 0.00 8,886.67 0.00 1,375,167.75
B-4 0.00 0.00 5,657.50 0.00 875,470.17
B-5 0.00 0.00 4,042.92 0.00 625,621.38
B-6 0.00 0.00 5,661.36 0.00 876,066.91
Totals 0.00 0.00 1,610,760.82 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% 1000.00000000 0.00000000 0.00000000 0.00000000
A-1 170,301,000.00 7.75000% 1000.00000000 6.45833336 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% 1000.00000000 6.50000000 0.00000000 0.00000000
A-LR 100.00 7.75000% 1000.00000000 6.50000000 0.00000000 0.00000000
B-1 4,631,000.00 7.75000% 1000.00000000 6.45833297 0.00000000 0.00000000
B-2 2,253,000.00 7.75000% 1000.00000000 6.45833555 0.00000000 0.00000000
B-3 1,376,000.00 7.75000% 1000.00000000 6.45833576 0.00000000 0.00000000
B-4 876,000.00 7.75000% 1000.00000000 6.45833333 0.00000000 0.00000000
B-5 626,000.00 7.75000% 1000.00000000 6.45833866 0.00000000 0.00000000
B-6 876,597.10 7.75000% 1000.00000000 6.45833759 0.00000000 0.00000000
<FN>
(5) Per $1 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 999.20636415
A-1 0.00000000 0.00000000 6.45833336 0.00000000 984.30637489
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 6.50000000 0.00000000 0.00000000
A-LR 0.00000000 0.00000000 6.50000000 0.00000000 0.00000000
B-1 0.00000000 0.00000000 6.45833297 0.00000000 999.39516735
B-2 0.00000000 0.00000000 6.45833555 0.00000000 999.39516644
B-3 0.00000000 0.00000000 6.45833576 0.00000000 999.39516715
B-4 0.00000000 0.00000000 6.45833333 0.00000000 999.39517123
B-5 0.00000000 0.00000000 6.45833866 0.00000000 999.39517572
B-6 0.00000000 0.00000000 6.45833759 0.00000000 999.39517254
<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 4,339,393.53
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 10,085.61
Realized Losses 0.00
Total Deposits 4,349,479.14
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 57,098.89
Payment of Interest and Principal 4,292,380.22
Total Withdrawals (Pool Distribution Amount) 4,349,479.11
Ending Balance 0.00
</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 53,553.01
Master Servicing Fee 3,545.91
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 57,098.92
</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 5 0 0 0 5
1,474,147.04 0.00 0.00 0.00 1,474,147.04
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 5 0 0 0 5
1,474,147.04 0.00 0.00 0.00 1,474,147.04
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 0.711238% 0.000000% 0.000000% 0.000000% 0.711238%
0.593701% 0.000000% 0.000000% 0.000000% 0.593701%
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 0.711238% 0.000000% 0.000000% 0.000000% 0.711238%
0.593701% 0.000000% 0.000000% 0.000000% 0.593701%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 121.40
Cumulative Realized Losses - Includes Interest Shortfall 121.40
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 576,420.02
</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% 10,632,162.54 4.29364555% 95.696152% 0.000000%
Class B-1 6,007,597.10 2.40010811% 6,003,963.52 2.42461410% 1.873473% 43.530176%
Class B-2 3,754,597.10 1.50000721% 3,752,326.21 1.51532284% 0.911452% 21.177604%
Class B-3 2,378,597.10 0.95027847% 2,377,158.46 0.95998117% 0.556661% 12.934036%
Class B-4 1,502,597.10 0.60030582% 1,501,688.29 0.60643517% 0.354386% 8.234168%
Class B-5 876,597.10 0.35021120% 876,066.91 0.35378699% 0.253249% 5.884235%
Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.354628% 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 0.05192679%
Fraud 5,006,105.41 2.00000000% 5,006,105.41 2.02164349%
Special Hazard 2,503,052.71 1.00000000% 2,503,052.71 1.01082175%
<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 8.567780%
Weighted Average Pass-Through Rate 7.750000%
Weighted Average Maturity(Stepdown Calculation ) 357
Beginning Scheduled Collateral Loan Count 708
Number Of Loans Paid In Full 5
Ending Scheduled Collateral Loan Count 703
Beginning Scheduled Collateral Balance 250,305,270.56
Ending Scheduled Collateral Balance 247,625,529.71
Ending Actual Collateral Balance at 30-Sep-2000 248,297,701.63
Ending Scheduled Balance For Norwest 145,582,860.46
Ending Scheduled Balance For Other Services 102,042,669.25
Monthly P &I Constant 1,822,577.35
Class A Optimal Amount 4,214,893.25
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 230,646,340.69
Ending scheduled Balance For discounted Loans 16,979,189.02
Unpaid Principal Balance Of Outstanding Mortgage Loans Wit
Less Than Or Equal To 80% 203,800,898.10
Greater Than 80%, less than or equal to 85% 6,227,248.39
Greater than 85%, less than or equal to 95% 37,641,897.22
Greater than 95% 0.00
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
</TABLE>