MORTGAGE PASS THROUGH CERTIFICATES SERIES 2000-7
8-K, EX-99.1, 2000-11-08
ASSET-BACKED SECURITIES
Previous: MORTGAGE PASS THROUGH CERTIFICATES SERIES 2000-7, 8-K, 2000-11-08
Next: CROWN INTERNATIONAL INC/FL, 10SB12G, 2000-11-08




<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>













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