SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                   FORM 10-K/A
                                 Amendment No.1


(Mark One)

/     x / ANNUAL  REPORT  PURSUANT  TO  SECTION  13 OR  15(d) OF THE  SECURITIES
      EXCHANGE ACT OF 1934 For the fiscal year ended December 31, 2000 or

/   / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
      SECURITIES EXCHANGE ACT OF 1934


      Commission File No.:   333-65481-34

                         Wells Fargo Asset Securities Corporation
                         Mortgage Pass-Through Certificates
                         Series 2000-1 Trust
        (Exact name of registrant as specified in its charter)



New York                           52-2268295
(State or other jurisdiction     (I.R.S. Employer
 of incorporation or              Identification  No.)
 organization)

c/o Wells Fargo Bank Minnesota, N.A.
9062 Old Annapolis Road
Columbia, Maryland                            21045
(Address of principal executive offices)     (ZIP Code)


Registrant's telephone number, including area code:
     (410) 884-2000

Securities to be registered pursuant to Section 12(b) of the Act:

     NONE

Securities to be registered pursuant to Section 12(g) of the Act:

     NONE

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

     Yes   X          No ___


This Amendment No. 1 on Form 10-K/A amends Item 14 of the original Annual Report
on Form 10-K (the  "Original  Form 10-K") filed on March 22, 2001,  on behalf of
Wells Fargo Asset Securities Corporation Series 2000-1 Trust established
pursuant to the Pooling and Servicing Agreement among Wells Fargo Asset
Securities Corporation as Seller and Norwest Bank Minnesota, National
Association as Master Servicer and First Union National Bank as Trustee,
pursuant to which the Wells Fargo Asset Securities Corporation Series 2000-1
Trust registered under the Securities Act of 1933 (the "Certificates")
were issued.


Item 14 of the original Form 10K is amended in its entirety to read as follows:

Item 14.  Exhibits, Financial Statement Schedules, and Reports
          on Form 8-K.

          (a) Exhibits

              (99.1) Annual   Independent    Accountants'    Servicing   Reports
                     concerning servicing activities for the year ended December
                     31, 2000.

                     a)   National City Mortgage Company  <F1>
                     b)   Sun Trust Mortgage, Inc. <F1>
                     c)   Wells Fargo Home Mortgage, Inc. <F1>
                     d)   Chevy Chase FSB <F1>
                     e)   Huntington Mortgage Company <F1>
                     f)   Countrywide Funding <F1>
                     g)   First Horizon Home Loan Corporation <F1>
                     h)   Columbia National, Inc. <F1>
                     i)   America First Credit Union <F1>
                     j)   Morgan Stanley Dean Witter <F3>
                     k)   Downey Savings <F1>
                     l)   Cendant Mortgage Corporation <F1>

              (99.2) Report  of  Management   as  to  Compliance   with  Minimum
                     Servicing Standards for the year ended December 31, 2000.

                     a)   National City Mortgage Company  <F1>
                     b)   Sun Trust Mortgage, Inc. <F1>
                     c)   Wells Fargo Home Mortgage, Inc. <F1>
                     d)   Chevy Chase FSB <F1>
                     e)   Huntington Mortgage Company <F1>
                     f)   Countrywide Funding <F1>
                     g)   First Horizon Home Loan Corporation <F1>
                     h)   Columbia National, Inc. <F1>
                     i)   America First Credit Union <F1>
                     j)   Morgan Stanley Dean Witter <F1>
                     k)   Downey Savings <F1>
                     l)   Cendant Mortgage Corporation <F1>

              (99.3) Annual  Statements  of  Compliance  under the  Pooling  and
                     Servicing Agreements for the year ended December 31, 2000.

                     a)   National City Mortgage Company  <F1>
                     b)   Sun Trust Mortgage, Inc. <F1>
                     c)   Wells Fargo Home Mortgage, Inc. <F1>
                     d)   Chevy Chase FSB <F1>
                     e)   Huntington Mortgage Company <F1>
                     f)   Countrywide Funding <F1>
                     g)   First Horizon Home Loan Corporation <F1>
                     h)   Columbia National, Inc. <F3>
                     i)   America First Credit Union <F1>
                     j)   Morgan Stanley Dean Witter <F3>
                     k)   Downey Savings <F1>
                     l)   Cendant Mortgage Corporation <F1>

              (99.4) Aggregate Statement of Principal and Interest Distributions
                     to Certificate Holders. <F2>

            (b)  On November 8, 2000, December 11, 2000 and January 3, 2001,
                 reports  on Form 8-K  were  filed  by the  Company  in order to
                 provide the statements for the monthly distributions to holders
                 of the  Certificates.  No other  reports  on Form 8-K have been
                 filed  during the last  quarter  of the period  covered by this
                 report.

            (c) Not applicable.

            (d)  Omitted.

<F1>  Filed herewith.
<F2>  Previously filed.
<F3>  Such document is not filed herewith since document was not received
      by the reporting person.

                           SIGNATURE

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized:

Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Series 2000-1 Trust

Signed:   Wells Fargo Bank Minnesota, N.A., as Master Servicer

By:   Beth Belfield, Assistant Vice President
By:  /s/  Beth Belfield, Assistant Vice President

Dated:  July 10, 2002


Exhibit Index

Exhibit No.

99.1      Annual Independent Accountants' Servicing Reports concerning servicing
          activities for the year ended December 31, 2000.

                     a)   National City Mortgage Company  <F1>
                     b)   Sun Trust Mortgage, Inc. <F1>
                     c)   Wells Fargo Home Mortgage, Inc. <F1>
                     d)   Chevy Chase FSB <F1>
                     e)   Huntington Mortgage Company <F1>
                     f)   Countrywide Funding <F1>
                     g)   First Horizon Home Loan Corporation <F1>
                     h)   Columbia National, Inc. <F1>
                     i)   America First Credit Union <F1>
                     j)   Morgan Stanley Dean Witter <F3>
                     k)   Downey Savings <F1>
                     l)   Cendant Mortgage Corporation <F1>

99.2      Report of Management as to Compliance with Minimum Servicing Standards
          for the year ended December 31, 2000.

                     a)   National City Mortgage Company  <F1>
                     b)   Sun Trust Mortgage, Inc. <F1>
                     c)   Wells Fargo Home Mortgage, Inc. <F1>
                     d)   Chevy Chase FSB <F1>
                     e)   Huntington Mortgage Company <F1>
                     f)   Countrywide Funding <F1>
                     g)   First Horizon Home Loan Corporation <F1>
                     h)   Columbia National, Inc. <F1>
                     i)   America First Credit Union <F1>
                     j)   Morgan Stanley Dean Witter <F1>
                     k)   Downey Savings <F1>
                     l)   Cendant Mortgage Corporation <F1>

99.3      Annual  Statements  of  Compliance  under the  Pooling  and  Servicing
          Agreements for the year ended December 31, 2000.

                     a)   National City Mortgage Company  <F1>
                     b)   Sun Trust Mortgage, Inc. <F1>
                     c)   Wells Fargo Home Mortgage, Inc. <F1>
                     d)   Chevy Chase FSB <F1>
                     e)   Huntington Mortgage Company <F1>
                     f)   Countrywide Funding <F1>
                     g)   First Horizon Home Loan Corporation <F1>
                     h)   Columbia National, Inc. <F3>
                     i)   America First Credit Union <F1>
                     j)   Morgan Stanley Dean Witter <F3>
                     k)   Downey Savings <F1>
                     l)   Cendant Mortgage Corporation <F1>


99.4      Aggregate Statement of Principal and Interest Distributions to
          Certificate Holders.<F2>

<F1>  Filed herewith.
<F2>  Previously filed.
<F3>  Such document is not filed herewith since document was not
      received by the reporting person.


   EX-99.1 (a)

       ERNST&YOUNG    (logo)
       Ernst & Young LLP
       1300 Huntington Building
       925 Euclid Avenue
       Cleveland, Ohio 44115-1405
       Phone: (216) 861-5000
       www.ey.com

                  Report on Management's Assertion on Compliance
                  with Minimum Servicing Standars Set Forth in the
               Uniform Single Attestation Program for Mortgage Bankers

                          Report of Independent Accountants

          Board of Directors
          National City Mortgage Co.

          We have examined management's assertion, included in the accompanying
          report titled Report of Management, that National City Mortgage Co.
          (NCM) complied with the minimum servicing standards set forth in the
          Mortgage Bankers Association of America's Uniform Single Attestation
          Program for Mortgage Bankers (USAP) during the year ended December 31,
          2000. Management is responsible for NCM's compliance with those
          requirements. Our responsibility is to express an opinion on
          management's assertions about NCM's compliance based on our
          examination.

          Our examination was made in accordance with standards established by
          the American Institute of Certified Public Accountants and,
          accordingly, included examining, on a test basis, evidence about NCM's
          compliance with those requirements and performing such other
          procedures as we considered necessary in the circumstances. We believe
          that our examination provides a reasonable basis for our opinion. Our
          examination does not provide a legal detem-tination on NCM's
          compliance with specified requirements.

          In our opinion, management's assertion, that NCM complied with the
          aforementioned requirements during the year ended December 31, 2000,
          is fairly stated, in all material respects.

          This report is intended solely for the information and use of the
          audit committee, management, Federal Home Loan Mortgage Corporation,
          Federal National Mortgage Association, Government National Mortgage
          Association and NCM private investors and is not intended to be and
          should not be used by anyone other than these specified parties.

          February 2, 2001

   EX-99.1 (b)

    ARTHURANDERSEN  (logo)




    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

    To SunTrust Mortgage, Inc.:

    We have examined management's assertion about SUNTRUST MORTGAGE, INC.'s
    compliance with the minimum servicing standards identified in the Mortgage
    Bankers Association of America's Uniform Single Attestation Program for
    Mortgage Banks ("USAP") and that the Company had in effect a fidelity bond
    and errors and omissions policy in the amounts of $ 100,000,000 and
    $28,500,000, respectively, as of and for the year ended December 31, 2000
    included in the accompanying management assertion. Management is responsible
    for the Company's compliance with those minimum servicing standards and for
    maintaining a fidelity bond and errors and omissions policy. Our
    responsibility is to express an opinion on management's assertion about the
    entity's compliance with the minimum servicing standards and maintenance of
    a fidelity bond and errors and omissions policy based on our examination.

    Our examination was made in accordance with standards established by the
    American Institute of Certified Public Accountants and, accordingly,
    included examining, on a test basis, evidence about the Company's compliance
    with the minimum servicing standards and performing such other procedures as
    we considered necessary in the circumstances. We believe that our
    examination provides a reasonable basis for our opinion. Our examination
    does not provide a legal determination on the Company's compliance with the
    minimum servicing standards.

    In our opinion, management's assertion that the Company complied with the
    aforementioned minimum servicing standards and that the Company had in
    effect a fidelity bond and errors and omissions policy in the amounts of $
    100,000,000 and $28,500,000, respectively, as of and for the year ended
    December 3 1, 2000 is fairly stated in all material respects.



    Atlanta, Georgia
    February 2, 2001

   EX-99.1 (c)

2500 Ruan Center
666 Grand Avenue
Des Moines, IA 50309


        INDEPENDENT ACCOUNTANTS' REPORT

The Board of Directors
Wells Fargo Home Mortgage:

We have examined management's assertion about Wells Fargo Home Mortgage's
compliance with the minimum servicing standards identified in the Mortgage
Bankers Association of America's Uniform Single Attestation Program for Mortgage
Bankers (USAP) as of and for the year ended December 31, 2000, included in the
accompanying management assertion.  Management is responsible for Wells Fargo
Home Mortgage's compliance with those minimum servicing standards.  Our
responsibility is to express an opinion on management's assertion about the
entity's compliance based on our examination.

Our examination was made in accordance with standards established by the
American Institute of Certified Public Accountants and, accordingly, included
examining, on a test basis, evidence about Wells Fargo Home Mortgage's
compliance with the minimum servicing standards and performing such other
procedures as we considered necessary in the circumstances.  We believe that our
examination provides a reasonable basis for our opinion.  Our examination does
not provide a legal determination on Wells Fargo Home Mortgage's compliance with
the minimum servicing standards.

In our opinion, management's assertion that Wells Fargo Home Mortgage complied
with the aforementioned minimum servicing standards as of and for the year ended
December 31, 2000, is fairly stated, in all material respects.

January 16, 2001


   EX-99.1 (d)


   ARTHURANDERSEN  (logo)


                        INDEPENDENT ACCOUNTANT'S REPORT



    To the Board of Directors of
    Chevy Chase Bank, F.S.B.:


    We have examined management's assertion about Chevy Chase Bank, F.S.B.'s
    compliance with the minimum servicing standards identified in the Mortgage
    Bankers Association of America's Uniform Single Attestation Program for
    Mortgage Bankers (USAP) and that Chevy Chase Bank, F.S.B. had in effect a
    fidelity bond and errors and omissions policy in the amount of $40,000,000
    and $10,000,000, respectively, as of and for the year ended September 30,
    2000 included in the accompanying Management's Assertion on the Mortgage
    Bankers Association of America's Minimum Servicing Requirements.  Management
    is responsible for Chevy Chase Bank, F.S.B.'s compliance with those minimum
    servicing standards and for maintaining a fidelity bond and errors and
    omissions policy.   Our responsibility is to express an opinion on
    management's assertion based on our examination.

    Our examination was made in accordance with standards established by the
    American Institute of Certified Public Accountants and, accordingly,
    included examining, on a test basis, evidence about Chevy Chase Bank,
    F.S.B.'s compliance with the minimum servicing standards and performing such
    other procedures as we considered necessary in the circumstances. We believe
    that our examination provides a reasonable basis for our opinion.  Our
    examination does not provide a legal determination on Chevy Chase Bank,
    F.S.B.'s compliance with the minimum servicing standards.

    In our opinion, management's assertion regarding Chevy Chase Bank, F.S.B.'s
    compliance with the aforementioned minimum servicing standards and that
    Chevy Chase Bank, F.S.B. had in effect a fidelity bond and errors and
    omissions policy in the amount of $40,000,000 and $10,000,000,
    respectively, as of and for the year ended September 30, 2000 is fairly
    stated, in all material respects.

    Vienna, VA
    December 7, 2000


   EX-99.1 (e)

ERNST&YOUNG  (logo)

Ernst&Young LLP
1100 Huntington Center
41 South High Street
Columbus, Ohio 43215

Phone: (614) 224-5678
Fax:   (614) 222-3939



                         Report of Independent Accountants


        Board of Directors
        The Huntington Mortgage Company

        We have examined management's assertion, included in the accompanying
        report titled Report of Management, that The Huntington Mortgage Company
        (HMC), a wholly-owned subsidiary of The Huntington National Bank,
        complied with the minimum servicing standards set forth in the Mortgage
        Bankers Association of America's Uniform Single Attestation Program for
        Mortgage Bankers (USAP) dming the year ended December 31, 2000.
        Management is responsible for HMC's compliance with those requirements.
        Our responsibility is to express an opinion on management's assertion
        about HMC's compliance based on our examination.

        Our examination was conducted in accordance with attestation standards
        established by the American Institute of Certified Public Accountants
        and, accordingly, included examining, on a test basis, evidence about
        HMC's compliance with those requirements and performing such other
        procedures as we considered necessary in the circumstances. We believe
        that our examination provides a reasonable basis for our opinion. Our
        examination does not provide a legal determination on HMC's compliance
        with specified requirements,

        In our opinion, management's assertion that HMC complied with the
        aforementioned requirements during the year ended December 31, 2000 is
        fairly stated, in all material respects.

        This report is intended solely for the information and use of the board
        of directors, management, Federal Home Loan Mortgage Corporation,
        Federal National Mortgage Association, and HMC's private investors,
        and is not intended to be and should not be used by anyone other than
        these specified parties.

        March 6, 2001

   EX-99.1 (f)

Grant Thornton   (logo)



    Accountants and
    Management Consultants
    Grant Thornton LLP
    The US Member Firm of
    Grant Thornton International

                 REPORT OF INDEPENDENT ACCOUNTANTS ON MANAGEMENT'S ASSERTION ON
               COMPLIANCE WITH MINIMUM SERVICING STANDARDS SET FORTH IN THE
               UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS



         Board of Directors
         Countrywide Credit Industries, Inc.

         We have examined management's assertion about Countrywide Credit
         Industries, Inc. and Subsidiaries (which includes its wholly-owned
         subsidiary, Countrywide Home Loans, Inc.) ("the Company") compliance
         with the minimum servicing standards identified in the Mortgage Bankers
         Association of America's Uniform Single Attestation Program for
         Mortgage Bankers (USAP) as of and for the year ended February 28, 2001
         included in the accompanying management assertion. Management is
         responsible for the Company's compliance with those minimum servicing
         standards. Our responsibility is to express an opinion on management
         assertion about the entity's compliance based on our examination.

         Our examination was made in accordance with standards established by
         the American Institute of Certified Public Accountants and,accordingly,
         included examining, on a test basis, evidence about the Company's
         compliance with the minimum servicing standards and performing such
         other procedures as we considered  necessary in the circumstances.  We
         believe that our examination provides a reasonable basis for our
         opinion.  Our examination does not provide a legal determination on the
         Company's compliance with the minimum servicing standards.

         In our opinion, management's assertion that Countrywide Credit
         Industries, Inc. and Subsidiaries (which includes wholly-owned
         subsidiary, Countrywide Home Loans, Inc.) complied with the
         aforementioned minimum servicing standards as of and for the year ended
         February 28, 2001 is fairly stated, in all material respects.



         Los Angeles, California
         March 16, 2001

   EX-99.1 (g)


    ARTHURANDERSEN   (logo)



    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



    To the Stockholder of First Tennessee Mortgage Services, Inc.:   By

    We have examined management's assertion about First Tennessee Mortgage
    Services, Inc.'s (the "Company") compliance with the minimum servicing
    standards identified in the Mortgage Bankers Association of America's
    Uniform Single Attestation Program for Mortgage Bankers (USAP) and that the
    Company had in effect a fidelity bond policy in the amount of $70,000,000
    and an errors and omissions policy in the amount of $50,000,000 as of and
    for the year ended December 31, 2000, included in the accompanying
    management assertion letter. Management is responsible for the Company's
    compliance with those minimum servicing standards and for maintaining a
    fidelity bond and errors and omissions policy. Our responsibility is to
    express an opinion on management's assertion about the Company's compliance
    with the minimum servicing standards and maintenance of a fidelity bond and
    errors and omissions policy based on our exammation.

    Our examination was made in accordance with standards established by the
    American Institute of Certified Public Accountants and, accordingly,
    included examining, on a test basis, evidence about the Company's compliance
    with the minimum servicing standards and performing such other procedures as
    we considered necessary in the circumstances. We believe that our
    examination provides a reasonable basis for our opinion. Our examination
    does not provide a legal determination on the Company's compliance with the
    minimum servicing standards.

    In our opinion, except for the matters disclosed therein, management's
    assertion that the Company complied with the aforementioned minimum
    servicing standards and that the Company had in effect a fidelity bond
    policy in the amount of $70,000,000 and an errors and omissions policy in
    the amount of $50,000,000 as of and for the year ended December 31, 2000, is
    fairly stated, in all material respects.


    Memphis, Tennessee,
    February 16, 2001.

   EX-99.1 (h)


    ARTHURANDERSEN   (LOGO)
    INDEPENDENT ACCOUNTANT'S REPORT



    To the Board of Directors of
    Columbia National, Inc.:


    We have examined management's assertion about Columbia National, Inc.'s
    compliance with the minimum servicing standards identified in the Mortgage
    Bankers Association of America's Uniform Single Attestation Program for
    Mortgage Bankers and that Columbia National, Inc. had in effect a fidelity
    bond policy and an errors and omissions policy in the amount of $13,000,000
    and $13,000,000, respectively, for the period January 1, 2000 through May
    12, 2000, and in the amount of $14,000,000 and $14,000,000, respectively, as
    of December 31, 2000, included in the accompanying management's assertion.
    Management is responsible for Columbia National, Inc.'s compliance with
    those minimum servicing standards and for maintaining a fidelity bond and
    errors and omissions policy.  Our responsibility is to express an opinion on
    management's assertion based on our examination.

    Our examination was made in accordance with standards established by the
    American Institute of Certified Public Accountants and, accordingly,
    included examining, on a test basis, evidence about Columbia  National,
    Inc.'s compliance with the minimum servicing standards and performing such
    other procedures as we considered necessary in the circumstances. We believe
    that our examination provides a reasonable basis for our opinion.  Our
    examination does not provide a legal determination on Columbia National,
    Inc.'s compliance with the minimum servicing standards.

    In our opinion, management's assertion that Columbia National, Inc. complied
    with the aforementioned minimum servicing standards and that Columbia
    National, Inc. had in effect a fidelity bond policy and an errors and
    omissions policy in the amount of $13,000,000 and $13,000,000, respectively,
    for the period January 1, 2000 through May 12, 2000 and in the amount of
    $14,000,000 and $14,000,000, respectively, as of December 31, 2000 is fairly
    stated, in all material respects.

    Vienna, Virginia
    March 1, 2001



   EX-99.1 (i)

Deloitte & Touche LLP
Suite 1800
50 South Main Street
Salt Lake City, Utah 84144-0158

Tel: (801) 328-4706
Fax: (801) 355-7515
www.us.deloitte.com

Deloitte & Touche   (logo)



INDEPENDENT AUDITORS' REPORT

To the Supervisory Committee of
America First Credit Union:

We have examined  management's  assertion  about  America  First Credit  Union's
(AFCU's)  compliance  with the minimum  servicing  standards  identified  in the
Mortgage Bankers Association of America's Uniform Single Attestation Program for
Mortgage  Bankers (USAP) as of and for the year ended December 31, 2000 included
in the accompanying  management assertion.  Management is responsible for AFCU's
compliance with those minimum  servicing  standards.  Our  responsibility  is to
express an opinion on management's  assertion about AFCU's  compliance  based on
our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about AFCU's  compliance with the minimum
servicing  standards  and  performing  such other  procedures  as we  considered
necessary  in the  circumstances.  We believe  that our  examination  provides a
reasonable  basis for our  opinion.  Our  examination  does not  provide a legal
determination on AFCU's compliance with the minimum servicing standards.

In  our  opinion,   management's   assertion   that  AFCU   complied   with  the
aforementioned minimum servicing standards as of and for the year ended December
31, 2000 is fairly stated, in all material respects.

    Deloitte & Touche LLP

    March 19, 2001



        Deloitte   (logo)
        Touche
        Tohmatsu


     EX-99.1 (k)

     KPMG       (logo)

     355 South Grand Avenue
     Suite 2000
     Los Angeles, CA 90071-1568


     INDEPENDENT ACCOUNTANTS' REPORT



     The Board of Directors
     Downey Financial Corp.:


     We have examined management's assertion about Downey Financial Corp. and
     subsidiaries'(Downey) compliance with the minimum servicing standards set
     forth in the Mortgage Bankers Association of America's Uniform Single
     Attestation Program for Mortgage Bankers (USAP) as of and for the year
     ended December 31, 2000 included in the accompanying management assertion.
     Management is responsible for Downey's compliance with those minimum
     servicing standards. Our responsibility is to express an opinion on
     management's assertion about Downey's compliance based on our examination.

     Our examination was made in accordance with standards established by the
     American Institute of Certified Public Accountants and, accordingly,
     included examining, on a test basis, evidence about Downey's compliance
     with the minimum servicing standards and perforiming such other procedures
     as we considered necessary in the circumstances.  We believe that our
     examination provides a reasonable basis for our opinion.  Our examination
     does not provide a legal determination on Downey's compliance with the
     minimum servicing standards.

     In our opinion, management's assertion that Downey Financial Corp. and
     subsidiaries has complied in all material respects with the aforementioned
     minimum servicing standards as of and for the year ended December 31, 2000
     is fairly stated, in all material respects.



      January 17, 2001

   EX-99.1 (l)

    Deloitte & Touche LLP
    Two Hilton Court
    P.O. Box 319
    Parsippany, New Jersey 07054-0319

    Tel: (973) 683 7000
    Fax: (973) 683 7459
    www.us.deloitte.com


    Deloitte   (logo)
    &Touche

     INDEPENDENT AUDITORS'REPORT


     Cendant Mortgage Corporation:

     We have examined management's assertion about Cendant Mortgage
     Corporation's compliance with the minimum servicing standards identified in
     the Mortgage Bankers Association of America's Uniform Single Attestation
     Program for Mortgage Bankers (USAP) as of and for the year ended December
     31, 2000 included in the accompanying management assertion. Management is
     responsible for Cendant Mortgage Corporation's compliance with those
     minimum servicing standards. Our responsibility is to express an opinion on
     management's assertion about the entity's compliance based on our
     examination.

     Our examination was made in accordance with standards established by the
     American Institute of Certified Public Accountants and, accordingly,
     included examining, on a test basis, evidence about Cendant Mortgage
     Corporation's compliance with the minimum servicing standards and
     performing such other procedures as we considered necessary in the
     circumstances.  We believe that our examination provides a reasonable basis
     for our opinion. Our examination does not provide a legal determination on
     Cendant Mortgage Corporation's compliance with the minimum servicing
     standards.

     In our opinion, management's assertion that Cendant Mortgage Corporation
     complied with the aforementioned minimum servicing standards as of and for
     the year ended December 31, 2000, is fairly stated in all material
     respects.



     February 9, 2001



   EX-99.2 (a)


         National City Mortgage Co.
         3232 Newmark Drive
         Miamisburg, Ohio 45342
         Telephone (937) 910-1200

         Mailing Address:
         P.O. Box 1820
         Dayton, Ohio 45401-1820

            Management's Assertion on Compliance with Minimum Servicing
          Standards Set Forth in the Uniform Single Attestation Program for
                                  Mortgage Bankers

                              Report of Management

         We, as members of management of National City Mortgage Co., (NCM),
         are responsible for complying with the minimum servicing standards as
         set forth in the Mortgage Bankers Association of America's Uniform
         Single Attestation Program for Mortgage Bankers (USAP). We are also
         responsible for establishing and maintaining effective internal
         control over compliance with these standards. We have performed an
         evaluation of NCM's compliance with the minimum servicing standards as
         set forth in the USAP as of December 31, 2000 and for the year then
         ended. Based on this evaluation, we assert that during the year ended
         December 31, 2000, NCM complied, in all material respects, with the
         minimum servicing standards set forth in the USAP.

         As of and for this same period, NCM had in effect a fidelity bond and
         errors policy in the amount of $70 million and an omissions policy in
         the amount of $40 million.



         T. Jack Case Jr., Executive Vice President

         February 2. 2001

   EX-99.2 (b)

SunTrust Mortgage, Inc.
Post Office Box 26149
Richmond. VA 23260-6149
1-800-634-7928

SUNTRUST   (logo)


            February 10, 2000


            Arthur Andersen LLP
            133 Peachtree Street, NE
            Atlanta, GA 30303


            Dear Sirs:

            As of and for the year ended December 1, 2000, SunTrust Mortgage,
            Inc. has complied in all material respects with the minimum
            servicing standards set forth in the Mortgage Bankers Association of
            America's Uniform Single Attestation Program for Mortgage Bankers.
            As of and for this same period, SunTrust Mortgage, Inc. had in
            effect a fidelity bond and errors and omissions policy in the
            amounts of $100,000,000 and $28,500,000 respectively.

            Sincerely,

            Ralph B. Carrigan
            Executive Vice President

   EX-99.2 (c)

    1 Home Campus
    Des Moine, IA 50328-0001
    Wells Fargo Home Mortgage    (logo)

                              Management Assertion



      As of, and for the year ended December 31,2000, Wells Fargo Home Mortgage
      has complied in all material respects with the minimum servicing standards
      set forth in the Mortgage Bankers Association of America's Uniform Single
      Attestation Program for Mortgage Bankers.  As of, and for the same period,
      Wells Fargo Home Mortgage had in effect a fidelity bond along with an
      errors and omissions policy in the amounts of $50 million and $10 million,
      respectively.



     Pete Wissinger                                    January 16, 2001
     Chief Executive                                   Date


     Geoff Dreyer                                      January 16, 2001
     Chief Financial Officer                           Date


     Mike Heid                                         January 16, 2001
     Executive Vice President Loan Servicing           Date


    EX-99.2 (d)

CHEVY CHASE BANK

Chevy Chase Bank
8401 Connecticut Avenue
Chevy Chase, Maryland 20815

Management's Assertion on the Mortgage Bankers Association of America's
Minimum Servicing Requirements

As of and for the year ended September 30, 2000, Chevy Chase Bank, F.S.B.
(The "Bank") has complied with the minimum servicing standards set forth
in the Mortgage Bankers Association of America's Uniform Single
Attestation Program for Mortgage Bankers, except for the requirement to
maintain a minimum mortgage servicing errors and omissions insurance
coverage. On September 30, 2000, Chevy Chase Bank, F.S.B. had in effect a
fidelity bond and errors and omissions policy in the amount of $40,000,000
and $l0,000,000, respectively. On September 30, 2000, the Bank had a
mortgage servicing errors and omissions insurance coverage requirement of
$10,569,000. Subsequent to September 30, 2000, management retroactively
increased the Bank's errors and omissions insurance coverage to
continuously meet the minimum requirement.

Alexander R.M. Boyle
Vice Chairman of the Board


Stephen R. Halpin, Jr.
Executive Vice President and
Chief Financial Officer


Vicki L. Parry
Vice President



December 7, 2000

H:/finrpt/alison/letters/USAPASRT

   EX-99.2 (e)

Huntington
Mortgage
Company  (logo)


Report of Management



We, as members of management of The Huntington Mortgage Company (HMC), a
wholly-owned subsidiary of The Huntington National Bank, are responsible
for complying with the minimum servicing standards as set forth in the
Mortgage Bankers Association of America's Uniform Single Attestation
Program for Mortgage Bankers (USAP). We are also responsible for
establishing and maintaining effective internal control over compliance
with these standards. We have performed an evaluation of HMC's compliance
with the minimum servicing standards as set forth in the USAP as of
December 31, 2000 and for the year then ended. Based on this evaluation,
we assert that during the year ended December 31, 2000, HMC complied, in
all material respects, with the minimum servicing standards set forth in
the USAP.

As of and for this same period, HMC had in effect a fidelity bond in the
amount of $70,000,000 and an errors and omissions policy in the amount of
$10,000,000.





Thomas J. Finnegan III
President and Chief Executive Officer




Irving A. Adler
Senior Vice President




March 6, 2001

   EX-99.2 (f)

Countrywide  (logo)

4500 Park Granda
Calabasas, CA  91302

(818)225-3000

March 16, 2001

Grant Thornton LLP
1000 Wilshire Boulevard, Suite 300
Los Angeles, CA 90017

Gentlemen:

As of and for the year ended February 28, 2001, Countrywide Credit
Industries, Inc. and Subsidiaries (which includes its wholly-owned
subsidiary, Countrywide Home Loans, Inc.) ("the Company") has complied in
all material respects with the minimum servicing standards set forth in the
Mortgage Bankers Association of America's Uniform Single Attestation for
Mortgage Bankers. As of and for this same period, the Company had in effect
a fidelity bond and errors and omissions policy in the amount of
$230,000,000.

Carlos M. Garcia
Senior Managing Director,
Chief Financial Officer

(P:/gt/2001/3-16-01 USAP)

   EX-99.2 (g)

    FIRST
    HORIZON           (logo)
    HOME LOANS






    Arthur Andersen L.L.P.
    100 Peabody Place, Suite 1100
    Memphis, TN 38103-3625

    Dear Sirs:

    As of and for the year ended December 31, 2000, First Horizon Home Loan
    Corporation and its wholly-owned subsidiary, First Tennessee Mortgage
    Services, Inc. (the "Company") has complied in all material respects, except
    for the matters disclosed in Exhibit 1, with the minimum servicing standards
    set forth in the Mortgage Bankers Association of America's Uniform Sinqle
    Attestation Program for Mortgage Bankers.  As of and for this same period,
    the Company had in effect a fidelity bond policy in the amount of
    $70,000,000 and an errors and omissions policy in the amount of $50,000,000.


    Peter F. Makowiecki
    Chief Financial Officer

    February 16, 2001


  EX-99.2 (h)

    COLUMBIA NATIONAL
    Incorporated       (logo)



    As of and for the year ended December 31, 2000, Columbia National, Inc. has
    complied with the minimum servicing standards set forth in the Mortgage
    Bankers Association of America's Uniform Single Attestation Program
    for Mortgage Bankers. Columbia National, Inc. had in effect a fidelity bond
    policy and an errors and omissions policy in the amount of $13,000,000 and
    $13,000,000, respectively, for the period January 1, 2000 through
    May 12, 2000, and in the amount of $14,000,000 and $14,000,000
    respectively as of December 31, 2000.

    Mark C. Krebs
    Senior Vice President and Treasurer

    March 1, 2001

   EX-99.2 (i)

   AMERICA FIRST CREDIT UNION   (logo)


As of and for the year ended  December 31, 2000, America First Credit Union
(AFCU) has complied in all material respects with the minimum servicing
standards set forth in the Mortgage Bankers Association of America's Uniform
Single Attestation Program for Mortgage Bankers.  As of and for this same year,
AFCU had in effect a fidelity bond and errors and omissions policy in the amount
of $10,000,000 and $500,000, respectively.



    Rick Craig, President and CEO                       March 19, 2001

    Rex Rollo, Chief Financial Officer                  March 19, 2001

    Larry Kano, Mortgage Servicing Department Manager   March 19, 2001


                              With You In Mind

    P.O. BOX 9199 * OGDEN, UT 84409 * (801) 627-0900 * SALT LAKE CITY, UT
    (801) 966-5553 * WATS-IN-STATE AND OUT-OF-STATE 1-800-999-3961

                              www.americafirst.com

   EX-99.2 (j)


    MORGAN STANLEY DEAN WITTER
    CREDIT CORPORATION

    January 12, 2001



    As of and for the year ended December 31, 2000, Morgan Sanley Dean
    Witter Credit Corporation (the "Company") has complied in all material
    respects with the minimum servicing standards set forth in the Mortgage
    Bankers Association of America's Uniform Single Attestation Program for
    Mortgage Bankers. As of and for this same period, Morgan Stanley Dean Witter
    & Co., the Company's parent, had in effect a fidelity bond in excess of $25
    million and an errors and omissions policy in excess of $25 million under
    which the Company was covered.

    Thomas F. White

      Vice President and Secretary

      Leroy Hodo

      Vice President and Controller




   EX-99.2 (k)

DOWNEY FINANCIAL CORP.



Management's Report on Compliance
with Minimum Servicing Standards




As of and for the year ended December 31, 2000, Downey Financial Corp. and
subsidiaries (Downey) has complied in all material respects with the minimum
servicing standards set forth in the Mortgage Bankers Association of America's
Uniform Single Attestation Program for Mortgage Bankers.  As of and for this
same period, Downey had in effect a fidelity bond in the amount of $15 million
limit per loss incident and aggregate coverage of $30 million.  Downey also
had an errors and omissions policy in the amount of $15 million as of and for
the same period.




Daniel D.Rosenthal
President and Chief Executive Officer


Thomas E Prince
Executive Vice President
Chief Financial Officer




January 17, 2001


Downey Financial Corp.
3501 Jamboree Road * P.O. Box 6000 * Newport Beach, CA 92658-6000 *
(949) 509-4500

   EX-99.2 (l)

Cendant Mortgage
3000 Leadenhall Road
Mount Laurel, NJ 08054

CENDANT  (logo)
Mortgage

As of and for the year ended December 31, 2000, Cendant Mortgage
Corporation (the Company) has complied in all material respects with
the minimum servicing standards set forth in the Mortgage Bankers
Association of America's Uniform Single Attestation Program for
Mortgage Bankers. As of and for this same period, the Company had in
effect a fidelity bond and errors and omissions policy in the amount
of $110 million and $20 million, respectively.

Cendant Mortgage Corporation


Terence W.Edwards
President and Chief Executive Officer


Martin Foster
Vice President Servicing Management Group



   EX-99.3 (a)


National City   (logo)
Mortgage


National City Mortgage Co.
3232 Newmark Drive
Miamisburg, Ohio 45342
Telephone (937) 910-1200
Mailing Address:
P.O. Box 1820
Dayton, Ohio 45401-1820



      Wells Fargo Bank Minnesota, N. A.
      Attn: Master Servicing
      11000 Broken Land Parkway
      Columbia, Maryland 21044-3562

           RE:  Annual Officer's Servicing Certification

      Dear Master Servicer:

      The undersigned Officer certifies the following for the 2000 fiscal year:

      (a) I have reviewed the activities and performance of the Servicer during
          the preceding fiscal year under the terms of the Servicing Agreement,
          Trust Agreement, Pooling and Servicing Agreement and/or
          Seller/Servicer Guide and to the best of these Officers' knowledge,
          the  Servicer has fulfilled all of its duties, responsibilities or
          obligations under these Agreements throughout such year, or if there
          has been a default or failure of the  servicer to perform any of such
          duties, responsibilities or obligations, a description of each default
          or failure and the nature and status thereof has been reported to
          Wells Fargo Bank Minnesota, N.A.;
      (b) I have confirmed that the Servicer is currently an approved FNMA or
          FHLMC servicer in good standing;
      (c) I have confirmed that the Fidelity Bond, the Errors and Omissions
          Insurance Policy and any other bonds required under the terms of the
          Servicing Agreement, Trust Agreement, Pooling and Servicing Agreement
          and/or Seller/Servicer Guide are in full force and effect;
      (d) All premiums for each Hazard Insurance Policy, Flood Insurance Policy
          (if applicable) and Primary Mortgage Insurance Policy (if applicable),
          with respect to each Mortgaged Property, have been paid and that all
          such insurance policies are in full force and effect;
      (e) All real estate taxes, governmental assessments and any other expenses
          accrued and due,that if not paid could result in a lien or encumbrance
          on any Mortgaged Property, have been paid, or if any such costs or
          expenses have not been paid with respect to any Mortgaged Property,
          the reason for the nonpayment has been reported to Wells Fargo Bank
          Minnesota, N.A.;
      (f) All Custodial Accounts have been reconciled and are properly funded;
          and
      (g) All annual reports Foreclosure and Abandonment of Mortgage Property
          required per section 6050H, 6050J, and 6050P of the Internal Revenue
          Code, respectively, have been prepared and filed.


       Certified By:


       Officer  (Charles M. Abourezk)

       National City Mortgage
       Company

       Vice President
       Title

       March 19, 2001
       Date




                                No One Cares More!

   EX-99.3 (b)

    Wells Fargo Bank Minnesota, N.A.
    11000 Broken Land Parkway
    Columbia, MD 21044-3562
    Attention: Master Servicing

    RE: Officer's Certificate

    Dear Master Servicer:

    The undersigned Officer certifies the following for the 2000 fiscal year:

    (A) I have reviewed the activities and performance of the Servicer during
        the preceding fiscal year under the terms of the Servicing Agreement,
        Trust Agreement, Pooling and Servicing Agreement and/or Seller/Servicer
        Guide and to the best of these Officers' knowledge, the Servicer has
        fulfilled all of its duties, responsibilities or obligations under these
        Agreements throughout such year, or if there has been a default or
        failure of the servicer to perform any of such duties, responsibilities
        or obligations, a description of each default or failure and the nature
        and status thereof has been reported to Wells Fargo Bank Minnesota,
        N.A.;

    (B) I have confirmed that the Servicer is currently an approved FNMA or
        FHLMC servicer in good standing;

    (C) I have confirmed that the Fidelity Bond, the Errors and Omissions
        Insurance Policy and any other bonds required under the terms of the
        Servicing Agreement, Trust Agreement, Pooling and Servicing Agreement
        and/or Seller/Servicer Guide are in full force and effect;

    (D) All premiums for each Hazard Insurance Policy, Flood Insurance Policy
       (if applicable) and Primary Mortgage Insurance Policy (if applicable),
        with respect to each Mortgaged Property, have been paid and that all
        such insurance policies are in full force and effect;

    (E) All real estate taxes, governmental assessments and any other expenses
        accrued and due, that if not paid could result in a lien or encumbrance
        on any Mortgaged Property, have been paid, or if any such costs or
        expenses have not been paid with respect to any Mortgaged Property, the
        reason for the non-payment has been reported to Wells Fargo Bank
        Minnesota, N-A.;

    (F) All Custodial Accounts have been reconciled and are properly funded; and

    (G) All annual reports of Forecloslure and Abandonment of Mortgage Property
        required per section 6050H, 6050J and 6050P of the Internal Revenue
        Code, respectively, have been prepared and filed.

    Certified By:

    Officer

    Vice President
    Title

    March 26, 2001
    Date

    EX-99.3 (c)

      WELLS FARGO HOME MORTGAGE (Logo)
      One Home Campus
      Des Moines, IA 50328-0001



      March 20, 2001



      Re: 2000 Annual Certification

      We hereby certify to the best of our knowledge and belief that for the
      calendar year of 2000:

      1. All real estate taxes, bonds assessments and other lienable items
         have been paid.

      2. All FHA mortgage insurance, private mortgage insurance premiums, and
         flood insurance have been paid (if applicable).

      3. Hazard insurance policies held by us meet the requirements as specified
         in the servicing agreement or those of a normal prudent lender if
         not specified, and those premiums due have been paid.

      4. We have made all property inspections as required.

      5. Fidelity bond and Errors and Omissions insurance coverage currently
         exists.

     6.  That the Officer signing this certificate has reviewed the activities
         and performance of the Servicer during the preceding fiscal year under
         the terms of the Servicing Agreement, Trust Agreement, Pooling and
         Servicing Agreement and/or Seller/Servicer Guide or similar agreements
         and to the best of this officer's knowledge, the Servicer has fulfilled
         all of its duties, responsibilities or obligations of such agreement
         throughout the year, or if there has been a default or failure of the
         servicer to perform any of such duties, responsibilities or
         obligations, a description of each default or failure and the nature
         and status thereof has been reported.




      Sincerely,


      John B. Brown
      Vice President
      Wells Fargo Home Mortgage, Inc.

   EX-99.3 (d)


    Chevy Chase Bank
    6151 Chevy Chase Drive
    Laurel, Maryland 20707

    December 15,2000


    Wells Fargo Home Mortgage Inc. (710)
    11000 Broken Land Parkway
    Columbia, MD 21044
    ATTN Susan Gibson

    Subject:   Annual Audited Financial Statements, Uniform Single Audit Letter
               and Statement of Compliance Certification (F.Y. Ending 09/30/00)

    In compliance with the servicing guidelines and requirements outlined in the
    Sale/Servicing Agreement by and between your company and Chevy Chase Bank,
    FSB, I hereby  submit the above subject information and reports for your
    review as follows:

              (A) Enclosed is our 2000 Audited Financial Statement prepared by
        our independent accounting firm of Arthur Andersen, LLP, by Mr. Daniel
        Lasik, Audit Partner, at 8000 Towers Crescent Drive, Vienna, Virginia
        22182, (703) 962-3802, ID# 36-0732690. This information is confidential
        and by accepting it, you agree to maintain its confidentiality. This
        precludes all photocopying, as well as distribution, other than for
        internal review purposes.

             (B)  Enclosed is a copy of the Uniform Single Audit Letter issued
        by Arthur Anderson.

             (C)  Evidence of our current Fidelity Bond and Errors and Omissions
        Insurance Policy Certificates showing coverage, limits of liability and
        deductibility was forwarded in March, 2000 by our company under separate
        cover by our Insurance Agent: Chevy Chase Insurance Company, 8401
        Connecticut Avenue, Chevy Chase, Maryland 20815.

            (D)   As Loan Servicing Manager and an Officer of Chevy Chase Bank,
        and having authorization to issue this officers certification statement,
        I hereby submit the following:



        1.  The Fidelity Bond and the Errors and Omissions Insurance Policies
        are in full force and effect and meet the requirements of the
        definitions of such terms.

        2.  All information pertaining to real estate transactions has been
        reported as required by the Internal Revenue Service.

        3.  All  insurance  premiums  for each Hazard  Insurance  Policy,  Flood
        Insurance Policy (if any), Primary Mortgage Insurance Policy (if any),
        and FHA Ceitification of Mortgage Insurance (if any) and all taxes,
        ground rents and other charges have been paid when due or within
        applicable grace periods.

        4.  The status of each mortgage has been reported to the major credit
        repositories each month.

        5.  All required  interest rate and/or monthly  payment  adjustments for
        the ARMS and  PARMS were made in accordance with the mortgage
        documents.

        6.  The officer signing this certificate has reviewed the activities and
        performance of the  Servicer  during the preceding fiscal year under the
        Standard Servicing  Agreement and, to the best of the officer's
        knowledge, the Servicer has fulfilled all of its duties,
        responsibilities and obligations under the Standard Servicing Agreement
        throughout such year.


    Sincerely,




    Vicki L. Parry
    Vice President
    Mortgage Loan Servicing Division


    VLP:ey
    Enclosures

   EX-99.3 (e)


    Huntington
    Mortgage   (logo)
    Company

                                  OFFICER'S CERTIFICATE


    Dear Master Servicer:



    The undersigned Officer certifies the following for the 2000 fiscal year:

    A    I have reviewed the activities and  performance of the Servicer during
         the proceeding fiscal year under the terms of the servicing agreement,
         Trust Agreement, Pooling and Servicing Agreement and/or Seller/Servicer
         Guide and to the best of these Officers' knowledge, the Servicer has
         fulfilled all of its duties, responsibilities or obligations under
         these Agreements throughout such year, or if there has been a default
         or failure of the servicer to perform an of such duties,
         responsibilities or obligations, a description of each default or
         failure and the nature and status thereof has been reported to Wells
         Fargo Bank Minnesota, N.A.

    B    I have confirmed that the Servicer is currently an approved FNMA or
         FHLMC servicer in good standing:

    C    I have confirmed that the Fidelity Bond, the Errors and omission
         Insurance policy and any other bonds required under the terms of the
         Servicing Agreement, Trust Agreement, Pooling and Servicing Agreement
         and/or Seller/Servicer Guide are in full force and effect;

    D    All premiums for each Hazard insurance Policy, Flood Insurance Policy
         (if applicable) and Primary Mortgage Insurance Policy (if applicable),
         with respect to each  Mortgaged Property, have been paid and that all
         such insurance policies are in full force and effect;

    E    All real estate taxes, government assessments and any other expenses
         accrued and due, that if not paid could result in a lien or encumbrance
         on any  Mortgaged Property, have been paid, or if and such costs or
         expenses have not been paid with respect to any Mortgaged Property, the
         reason for the non-payment has been reported.

    F    All custodial Accounts have been reconciled and are properly funded;
         and

   G    All annual reports of Foreclosure and Abandonment of Mortgage Property
        required per section  6050H,  6050J and 6050P of the Internal Revenue
        Code, respectively, have been prepared and filed.



    Certified By:

    Officer: Michael Greenwood

    Title: Vice President of Servicing

    7-10-01
    Date

   EX-99.3 (f)



Countrywide   (logo)
HOME LOANS
400 Countrywide Way SV.44
Simi Valley, California 93065-6298
(805) 520-5100



                             OFFICER'S CERTIFICATE





I, Joseph Candelario, hereby certify that I am the First Vice President, Loan
Administration of Countrywide Home Loans, Inc., aka Countrywide Funding
Corporation and further certifies the following for the fiscal year ended
February 28, 2001.

     (A) That all premiums for each Hazard Insurance Policy, Flood Insurance
         policy (if applicable) and Primary Mortgage Insurance Policy (if
         applicable), with respect to each Mortgaged Property, have been paid
         and that all such insurance policies are in full force and effect.

     (B) That all accrued and due real estate taxes, governmental assessments
         and any other expenses, that if not paid could result in a lien or
         encumbrance on any Mortgaged Property, have been paid with respect to
         any Mortgaged Property, the reason for non-payment has been reported
         to your designated representative.

     (C) That the Officer signing this certificate has reviewed the activities
         and performance of the Servicer during the preceding fiscal year
         under the terms of the Servicing Agreement, Trust Agreement, Pooling
         and Servicing Agreement and/or Seller/Servicer Guide and to the best of
         the Officer knowledge, the Servicer has fulfilled all of its duties,
         responsibilities or obligation under these Agreements throughout such
         year, or if there has been a default or failure of the Servicer to
         perform on such duties, responsibilities or obligations, a
         description of each default or failure and the nature and status
         thereof has been reported to your designated representative:

     (D) That this Officer has confirmed that the Fidelity Bond, the Error and
         Omissions Insurance Policy and any other bonds required under the terms
         of the Servicing Agreement, Trust Agreement, Pooling and Servicing
         Agreement and/or Seller/Servicer Guide are in full force and effect.


Joseph Candelario
First Vice President                                      Date

Compliance Officer
Loan Administration



   EX-99.3 (g)




                        ANNUAL SERVICING CERTIFICATION

    In connection with the loans serviced by First Horizon Home Loans (formerly
    FT Mortgage Companies) during the fiscal year December 31, 2000, we confirm
    the following to be materially correct and accurate to the best of our
    knowledge, information and belief.

     1. Real etate taxes, special assessments and any charges that may become a
        lien upon the property and which come due in the last calendar year have
        been paid. This also includes the verification with taxing authorities
        for non-escrowed mortgages.
     2. FHA insurance premiums or private mortgage insurance premiums, if
        applicable, have been paid and are in full force and effect.
     3. Properties are adequately insured and your interest, as Mortgagee, is
        properly provided for in the mortgage clause. This includes both flood
        and hazard insurance.
     4. For those loans being escrowed for the payment of taxes and insurance,
        sufficient amounts are being collected monthly to provide for payment of
        future items.
     5. Property inspections have been completed according to the provisions of
        our servicing agreement, if applicable.
     6. All other provisions of the servicing agreement have been adhered to.
     7. To the extent there exist any exceptions to the foregoing that are
        deemed to be material in nature, such exception(s) will be recited in an
        Exhibit attached hereto and accompanied by an explanation thereof. In
        the event no Exhibit is attached hereto, it is to be presumed that no
        exceptions of a material nature to the foregoing exist.

     By:

         (Signature)
          Sheryl Court

         (Printed Name)

          Vice President
         (Title)


         (Date)

   EX-99.3 (i)

      AMERICA FIRST   (logo)
      CREDIT UNION

      MORTGAGE LOAN SERVICING

       Wells Fargo Bank Minnesota, N.A.
       11000 Broken Land Parkway
       Columbia, MD 21044-3562
       Attention: Master Servicing


       Re: Officer's Certificate


       Dear Master Servicer:

       The undersigned Officer certifies the following for the 2000 fiscal year:

        (A) I have reviewed the activities and performance of the Servicer
            during the preceding fiscal year under the terms of the  Servicing
            Agreement, Trust Agreement, Pooling and Servicing Agreement and/or
            Seller/Servicer Guide and to the best of these Officers' knowledge,
            the Servicer has fulfilled all of its duties, responsibilities or
            obligations under these Agreements throughout such year, or if
            there has been a default or failure of the servicer to perform any
            of such duties, responsibilities or obligations, a description
            of each default or failure and the nature and status thereof has
            been reported to Wells Fargo Bank Minnesota, N.A.;

        (B) I have confirmed that the Servicer is currently an approved FNMA or
            FHLMC servicer in good standing;

        (C) I have confirmed  that the Fidelity Bond, the Errors and Omissions
            Insurance Policy and any other bonds required under the terms of the
            Servicing  Agreement, Trust Agreement, Pooling and Servicing
            Agreement and/or Seller/Servicer Guide are in full force and effect;

        (D) All premiums for each Hazard Insurance Policy, Flood Insurance
            Policy (if applicable) and Primary Mortgage Insurance Policy (if
            applicable), with respect to each Mortgaged Property, have been paid
            and that all such insurance policies are in full force and effect;

        (E) All real estate taxes, governmental assessments and any other
            expenses accrued and due, that if not paid could result in a lien or
            encumbrance on any Mortgaged Property, have been paid, or if any
            such costs or expenses have not been paid with respect to any
            Mortgaged Property, the reason for the non-payment has been reported
            to Wells Fargo Bank Minnesota, N.A.;

       (F) All Custodial  Accounts have been reconciled and are properly funded;
           and

       (G) All annual reports of Foreclosure and Abandonment of Mortgage
           Property required per section 6050H,  6050J and 6050P of the Internal
           Revenue Code, respectively, have been prepared and filed.

       Certified By:

       Officer

       Chief Financial Officer
       Title

       March 30, 2001
       Date

                                   With You In Mind

    P.O. BOX 9338 * OGDEN, UT 84409 * (801) 778-8485 * SALT LAKE CITY, UT
    (801) 966-5553 EXT. 8485 * WATS-IN-STATE AND OUT-OF-STATE *
    1-800-999-3961 EXT 8485

                                   www.americafirst.com

  EX-99.3 (k)

     DOWNEY SAVINGS   (logo)

    Wells Fargo Bank Minnesota, N.A.
    11000 Broken Land Parkway
    Columbia, MD 21044-3562
    Attention: Master Servicing


    RE: Officers Certificate


    Dear Master Servicer:

    The undersigned officer certifies the following for the 2000 fiscal year:

(A)   I have reviewed the activities and performance of the Servicer during the
      preceding fiscal year under the terms of the Servicing Agreement, Trust
      Agreement, Pooling and Servicing Agreement and/or Seller/Servicer Guide
      and to the best of these officers knowledge, the Servicer has fulfilled
      all of its duties, responsibilities or obligations under these Agreements
      throughout such year, or if there has been a default or failure of the
      Servicer to perform any of such duties, responsibilities or obligations, a
      description of each default or failure and the nature and status thereof
      has been reported to Wells Fargo Bank Minnesota, N.A.;

(B)   I have confirmed that the Servicer is currently an approved FNMA or FHLMC
      servicer in good standing:

(C)   I have confirmed that the Fidelity Bond, the Errors and Omissions
      Insurance Policy and any other bonds required under the terms of the
      Servicing Agreement, Trust Agreement, Pooling and Servicing Agreement
      and/or Seller/Servicer Guide are in full force and effect.

(D)   All premiums for each Hazard Insurance Policy, Flood Insurance Policy (if
      applicable) and Primary Mortgage Insurance Policy (if applicable) with
      respect to each Mortgaged Property, have been paid and that all such
      insurance policies are in full force and effect.

(E)   All real estate taxes, governmental assessments and any other expenses
      accrued and due, that if not paid could result in a lien or encumbrance on
      any Mortgage Property, have been paid, or if any such costs or expenses
      have not been paid with respect to any Mortgaged Property, the reason for
      the non-payment has been reported to Norwest Bank Minnesota, N.A.;

(F)   All custodial Accounts have been reconciled and properly funded; and

(G)   All annual reports or Foreclosure and Abandonment of Mortgage Property
      required per section 6050H, 6050J and 6050P of the Internal Revenue Code,
      respectively, have been prepared and filed.

Certified



Title


Date



DOWNEY SAVING AND LOAN ASSOCIATION, F.A.
Corporate Headquarters:  3501 Jamboree Road
P.O. Box 6000 - Newport Beach, California 92658-949/854-3100


   EX-99.3 (l)

    CENDANT   (logo)
    Mortgage



    May 11, 2001

    Wells Fargo
    11000 Broken Land Parkway
    Columbia, MD 21044

    RE: Officer's Certificate
         Annual Certification

    Dear Master Servicer:

    The undersigned officer certifies the following for the 2000 calendar year.

    a)  I have reviewed the activities and performances of the Servicer during
        the preceding fiscal year under the terms of the Servicing Agreement,
        Trust Agreement, Pooling and Servicing Agreement and/or Servicer Guide
        and to the best of my   knowledge,  the  Servicer  has fulfilled all
        of  its  duties, responsibilities  or obligations under these Agreements
        throughout such year,  or if there has been a default or failure of the
        Servicer to perform any such duties, responsibilities or obligations, a
        description of each  default or failure and the nature and status
        thereof has been reported to Wells Fargo;

    b)  I have confirmed that the Servicer is currently an approved FNMA or
        FHLMC Servicer in good standing;

    C)  I have  confirmed  that the Fidelity Bond,  the  Errors  and  Omissions
        Insurance  Policy and any other bonds  required  under the terms of the
        Servicing Agreement,  Trust Agreement,  Pooling and Servicing Agreement
        and/or Servicer Guide are in full force and effect;


    d)  To the best of my knowledge, all premiums for  each  Hazard  Insurance
        Policy,  Flood Insurance  Policy (if  applicable)  and Primary  Mortgage
        Insurance  Policy  (if  applicable),  with  respect  to  each  Mortgaged
        Property,  have been paid and that such  insurance  policies are in full
        force and effect;

    e)  To the best of my knowledge, all real estate taxes, governmental
        assessments and any other expenses accrued and due, that if not paid
        could result in a lien or encumbrance on any Mortgage Property, have
        been paid, or if any such costs or expenses have been paid with  respect
        to any  Mortgaged Property, the reason for the  non-payment  has been
        reported to Wells Fargo;

    f) To the best of my knowledge,  all Custodial Accounts have been reconciled
       and are properly funded; and

    g) To the best of my  knowledge,  all  annual  reports  of  Foreclosure  and
       Abandonment of Mortgaged Property required per section 6050J and 6050P of
       the Internal Revenue Code, respectively, have been prepared and filed.


    Certified by:


    Officer - Marc J. Hinkle

    Vice President - Loan Servicing
    Title

    5/11/2001
    Date