WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-2
8-K, EX-99.1, 2000-07-07
Previous: WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2000-2, 8-K, 2000-07-07
Next: BERTHEL GROWTH TRUST II, N-2, 2000-07-07




<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date:            05/31/2000
Distribution Date:     06/26/2000


WFMBS  Series: 2000-2

Contact: Customer Service - SecuritiesLink
         Norwest 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>
   I-A-1       94975WAA1         SEQ          7.75000%     77,663,000.00      501,573.54    1,582,242.08
   I-A-2       94975WAB9         SEQ          8.00000%      5,909,375.00       39,395.83            0.00
   I-A-3       94975WAL7         SEQ          7.85000%     30,000,000.00      196,250.00            0.00
   I-A-4       94975WAM5         PO           0.00000%        623,240.00            0.00            0.00
   I-A-5       94975WAN3         SEQ          0.00100%              0.00           25.00            0.00
   I-A-6       94975WAC7         SEQ          0.00000%        190,625.00            0.00            0.00
   I-A-7       94975WAD5         SEQ          7.75000%     20,000,000.00      129,166.67            0.00
   I-A-PO      94975WAE3         PO           0.00000%      1,780,126.79            0.00        2,146.15
   II-A-1      94975WAH6         SEQ          7.75000%     92,664,600.00      598,458.88      112,299.90
   II-A-2      94975WAJ2         SEQ          7.75000%     22,300,000.00      144,020.83            0.00
  II-A-PO      94975WAK9         PO           0.00000%      4,774,217.19            0.00        5,526.77
   I-A-AR      94975WAF0          R           7.75000%            100.00            0.65          100.00
  I-A-ALR      94975WAG8         LR           7.75000%            100.00           88.09          100.00
   I-B-1       94975WAP8         SUB          7.75000%      2,315,000.00       14,951.04        1,498.89
   I-B-2       94975WAQ6         SUB          7.75000%      1,127,000.00        7,278.54          729.70
   I-B-3       94975WAR4         SUB          7.75000%        688,000.00        4,443.33          445.46
   I-B-4       94975WBB8         SUB          7.75000%        438,000.00        2,828.75          283.59
   I-B-5       94975WBC6         SUB          7.75000%        313,000.00        2,021.46          202.65
   I-B-6       94975WBD4         SUB          7.75000%        438,685.07        2,662.24            0.00
   II-B-1      94975WAS2         SUB          7.75000%      2,384,000.00       15,396.67        1,698.95
   II-B-2      94975WAT0         SUB          7.75000%        631,000.00        4,075.21          449.68
   II-B-3      94975WAU7         SUB          7.75000%        421,000.00        2,718.96          300.02
   II-B-4      94975WBE2         SUB          7.75000%        351,000.00        2,266.88          250.14
   II-B-5      94975WBF9         SUB          7.75000%        210,000.00        1,356.25          149.66
   II-B-6      94975WBG7         SUB          7.75000%        211,589.57        1,366.52          150.78
Totals                                                    265,433,658.62    1,670,345.34    1,708,574.42
</TABLE>
<TABLE>
<CAPTION>


                                       Certificateholder Distribution Summary (continued)

                          Current                Ending                                       Cumulative
                         Realized           Certificate                   Total                 Realized
Class                        Loss               Balance            Distribution                   Losses
<S>           <C>                  <C>                     <C>                      <C>
I-A-1                          0.00          76,080,757.92             2,083,815.62                      0.00
I-A-2                          0.00           5,909,375.00                39,395.83                      0.00
I-A-3                          0.00          30,000,000.00               196,250.00                      0.00
I-A-4                          0.00             623,240.00                     0.00                      0.00
I-A-5                          0.00                   0.00                    25.00                      0.00
I-A-6                          0.00             190,625.00                     0.00                      0.00
I-A-7                          0.00          20,000,000.00               129,166.67                      0.00
I-A-PO                         0.00           1,777,980.64                 2,146.15                      0.00
II-A-1                         0.00          92,552,300.10               710,758.78                      0.00
II-A-2                         0.00          22,300,000.00               144,020.83                      0.00
II-A-PO                        0.00           4,768,690.42                 5,526.77                      0.00
I-A-AR                         0.00                   0.00                   100.65                      0.00
I-A-ALR                        0.00                   0.00                   188.09                      0.00
I-B-1                          0.00           2,313,501.11                16,449.93                      0.00
I-B-2                          0.00           1,126,270.30                 8,008.24                      0.00
I-B-3                          0.00             687,554.54                 4,888.79                      0.00
I-B-4                          0.00             437,716.41                 3,112.34                      0.00
I-B-5                          0.00             312,797.35                 2,224.11                      0.00
I-B-6                        284.04             438,401.03                 2,662.24                    284.04
II-B-1                         0.00           2,382,301.05                17,095.62                      0.00
II-B-2                         0.00             630,550.32                 4,524.89                      0.00
II-B-3                         0.00             420,699.98                 3,018.98                      0.00
II-B-4                         0.00             350,749.86                 2,517.02                      0.00
II-B-5                         0.00             209,850.34                 1,505.91                      0.00
II-B-6                         0.00             211,438.79                 1,517.30                      0.00
Totals                       284.04         263,724,800.16             3,378,919.76                    284.04
<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>
I-A-1                77,663,000.00      77,663,000.00          76,426.76    1,505,815.32           0.00            0.00
I-A-2                 5,909,375.00       5,909,375.00               0.00            0.00           0.00            0.00
I-A-3                30,000,000.00      30,000,000.00               0.00            0.00           0.00            0.00
I-A-4                   623,240.00         623,240.00               0.00            0.00           0.00            0.00
I-A-5                         0.00               0.00               0.00            0.00           0.00            0.00
I-A-6                   190,625.00         190,625.00               0.00            0.00           0.00            0.00
I-A-7                20,000,000.00      20,000,000.00               0.00            0.00           0.00            0.00
I-A-PO                1,780,126.79       1,780,126.79           1,475.14          671.01           0.00            0.00
II-A-1               92,664,600.00      92,664,600.00          93,568.31       18,731.60           0.00            0.00
II-A-2               22,300,000.00      22,300,000.00               0.00            0.00           0.00            0.00
II-A-PO               4,774,217.19       4,774,217.19           3,816.76        1,710.02           0.00            0.00
I-A-AR                      100.00             100.00               4.83           95.17           0.00            0.00
I-A-ALR                     100.00             100.00               4.83           95.17           0.00            0.00
I-B-1                 2,315,000.00       2,315,000.00           1,498.89            0.00           0.00            0.00
I-B-2                 1,127,000.00       1,127,000.00             729.70            0.00           0.00            0.00
I-B-3                   688,000.00         688,000.00             445.46            0.00           0.00            0.00
I-B-4                   438,000.00         438,000.00             283.59            0.00           0.00            0.00
I-B-5                   313,000.00         313,000.00             202.65            0.00           0.00            0.00
I-B-6                   438,685.07         438,685.07               0.00            0.00           0.00          284.04
II-B-1                2,384,000.00       2,384,000.00           1,698.95            0.00           0.00            0.00
II-B-2                  631,000.00         631,000.00             449.68            0.00           0.00            0.00
II-B-3                  421,000.00         421,000.00             300.02            0.00           0.00            0.00
II-B-4                  351,000.00         351,000.00             250.14            0.00           0.00            0.00
II-B-5                  210,000.00         210,000.00             149.66            0.00           0.00            0.00
II-B-6                  211,589.57         211,589.57             150.78            0.00           0.00            0.00
Totals              265,433,658.62     265,433,658.62         181,456.15    1,527,118.29           0.00          284.04
<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>
I-A-1                         1,582,242.08         76,080,757.92           0.97962682      1,582,242.08
I-A-2                                 0.00          5,909,375.00           1.00000000              0.00
I-A-3                                 0.00         30,000,000.00           1.00000000              0.00
I-A-4                                 0.00            623,240.00           1.00000000              0.00
I-A-5                                 0.00                  0.00           0.00000000              0.00
I-A-6                                 0.00            190,625.00           1.00000000              0.00
I-A-7                                 0.00         20,000,000.00           1.00000000              0.00
I-A-PO                            2,146.15          1,777,980.64           0.99879438          2,146.15
II-A-1                          112,299.90         92,552,300.10           0.99878810        112,299.90
II-A-2                                0.00         22,300,000.00           1.00000000              0.00
II-A-PO                           5,526.77          4,768,690.42           0.99884237          5,526.77
I-A-AR                              100.00                  0.00           0.00000000            100.00
I-A-ALR                             100.00                  0.00           0.00000000            100.00
I-B-1                             1,498.89          2,313,501.11           0.99935253          1,498.89
I-B-2                               729.70          1,126,270.30           0.99935253            729.70
I-B-3                               445.46            687,554.54           0.99935253            445.46
I-B-4                               283.59            437,716.41           0.99935253            283.59
I-B-5                               202.65            312,797.35           0.99935256            202.65
I-B-6                               284.04            438,401.03           0.99935252              0.00
II-B-1                            1,698.95          2,382,301.05           0.99928735          1,698.95
II-B-2                              449.68            630,550.32           0.99928735            449.68
II-B-3                              300.02            420,699.98           0.99928736            300.02
II-B-4                              250.14            350,749.86           0.99928735            250.14
II-B-5                              149.66            209,850.34           0.99928733            149.66
II-B-6                              150.78            211,438.79           0.99928739            150.78
Totals                        1,708,858.46        263,724,800.16           0.99356201      1,708,574.42

</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>
I-A-1                  77,663,000.00       1000.00000000         0.98408200         19.38909545        0.00000000
I-A-2                   5,909,375.00       1000.00000000         0.00000000          0.00000000        0.00000000
I-A-3                  30,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
I-A-4                     623,240.00       1000.00000000         0.00000000          0.00000000        0.00000000
I-A-5                           0.00          0.00000000         0.00000000          0.00000000        0.00000000
I-A-6                     190,625.00       1000.00000000         0.00000000          0.00000000        0.00000000
I-A-7                  20,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
I-A-PO                  1,780,126.79       1000.00000000         0.82867131          0.37694506        0.00000000
II-A-1                 92,664,600.00       1000.00000000         1.00975248          0.20214408        0.00000000
II-A-2                 22,300,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
II-A-PO                 4,774,217.19       1000.00000000         0.79945253          0.35817809        0.00000000
I-A-AR                        100.00       1000.00000000        48.30000000        951.70000000        0.00000000
I-A-ALR                       100.00       1000.00000000        48.30000000        951.70000000        0.00000000
I-B-1                   2,315,000.00       1000.00000000         0.64746868          0.00000000        0.00000000
I-B-2                   1,127,000.00       1000.00000000         0.64747116          0.00000000        0.00000000
I-B-3                     688,000.00       1000.00000000         0.64747093          0.00000000        0.00000000
I-B-4                     438,000.00       1000.00000000         0.64746575          0.00000000        0.00000000
I-B-5                     313,000.00       1000.00000000         0.64744409          0.00000000        0.00000000
I-B-6                     438,685.07       1000.00000000         0.00000000          0.00000000        0.00000000
II-B-1                  2,384,000.00       1000.00000000         0.71264681          0.00000000        0.00000000
II-B-2                    631,000.00       1000.00000000         0.71264659          0.00000000        0.00000000
II-B-3                    421,000.00       1000.00000000         0.71263658          0.00000000        0.00000000
II-B-4                    351,000.00       1000.00000000         0.71264957          0.00000000        0.00000000
II-B-5                    210,000.00       1000.00000000         0.71266667          0.00000000        0.00000000
II-B-6                    211,589.57       1000.00000000         0.71260601          0.00000000        0.00000000
<FN>
Per $ 1,000 Denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>


                                      Principal Distribution Factors Statement (continued)
                                              Total                Ending              Ending             Total
                        Realized          Principal           Certificate         Certificate         Principal
Class                   Loss (3)          Reduction               Balance          Percentage      Distribution

<S>            <C>                 <C>                 <C>                    <C>                 <C>
I-A-1                   0.00000000         20.37317745            979.62682255          0.97962682        20.37317745
I-A-2                   0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
I-A-3                   0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
I-A-4                   0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
I-A-5                   0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
I-A-6                   0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
I-A-7                   0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
I-A-PO                  0.00000000          1.20561637            998.79438363          0.99879438         1.20561637
II-A-1                  0.00000000          1.21189645            998.78810355          0.99878810         1.21189645
II-A-2                  0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
II-A-PO                 0.00000000          1.15762852            998.84237148          0.99884237         1.15762852
I-A-AR                  0.00000000       1000.00000000              0.00000000          0.00000000      1000.00000000
I-A-ALR                 0.00000000       1000.00000000              0.00000000          0.00000000      1000.00000000
I-B-1                   0.00000000          0.64746868            999.35253132          0.99935253         0.64746868
I-B-2                   0.00000000          0.64747116            999.35252884          0.99935253         0.64747116
I-B-3                   0.00000000          0.64747093            999.35252907          0.99935253         0.64747093
I-B-4                   0.00000000          0.64746575            999.35253425          0.99935253         0.64746575
I-B-5                   0.00000000          0.64744409            999.35255591          0.99935256         0.64744409
I-B-6                   0.64748044          0.64748044            999.35251956          0.99935252         0.00000000
II-B-1                  0.00000000          0.71264681            999.28735319          0.99928735         0.71264681
II-B-2                  0.00000000          0.71264659            999.28735341          0.99928735         0.71264659
II-B-3                  0.00000000          0.71263658            999.28736342          0.99928736         0.71263658
II-B-4                  0.00000000          0.71264957            999.28735043          0.99928735         0.71264957
II-B-5                  0.00000000          0.71266667            999.28733333          0.99928733         0.71266667
II-B-6                  0.00000000          0.71260601            999.28739399          0.99928739         0.71260601
<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>
I-A-1              77,663,000.00        7.75000%      77,663,000.00          501,573.54           0.00             0.00
I-A-2               5,909,375.00        8.00000%       5,909,375.00           39,395.83           0.00             0.00
I-A-3              30,000,000.00        7.85000%      30,000,000.00          196,250.00           0.00             0.00
I-A-4                 623,240.00        0.00000%         623,240.00                0.00           0.00             0.00
I-A-5                       0.00        0.00100%      30,000,000.00               25.00           0.00             0.00
I-A-6                 190,625.00        0.00000%         190,625.00                0.00           0.00             0.00
I-A-7              20,000,000.00        7.75000%      20,000,000.00          129,166.67           0.00             0.00
I-A-PO              1,780,126.79        0.00000%       1,780,126.79                0.00           0.00             0.00
II-A-1             92,664,600.00        7.75000%      92,664,600.00          598,458.88           0.00             0.00
II-A-2             22,300,000.00        7.75000%      22,300,000.00          144,020.83           0.00             0.00
II-A-PO             4,774,217.19        0.00000%       4,774,217.19                0.00           0.00             0.00
I-A-AR                    100.00        7.75000%             100.00                0.65           0.00             0.00
I-A-ALR                   100.00        7.75000%             100.00                0.65           0.00             0.00
I-B-1               2,315,000.00        7.75000%       2,315,000.00           14,951.04           0.00             0.00
I-B-2               1,127,000.00        7.75000%       1,127,000.00            7,278.54           0.00             0.00
I-B-3                 688,000.00        7.75000%         688,000.00            4,443.33           0.00             0.00
I-B-4                 438,000.00        7.75000%         438,000.00            2,828.75           0.00             0.00
I-B-5                 313,000.00        7.75000%         313,000.00            2,021.46           0.00             0.00
I-B-6                 438,685.07        7.75000%         438,685.07            2,833.17           0.00           170.94
II-B-1              2,384,000.00        7.75000%       2,384,000.00           15,396.67           0.00             0.00
II-B-2                631,000.00        7.75000%         631,000.00            4,075.21           0.00             0.00
II-B-3                421,000.00        7.75000%         421,000.00            2,718.96           0.00             0.00
II-B-4                351,000.00        7.75000%         351,000.00            2,266.88           0.00             0.00
II-B-5                210,000.00        7.75000%         210,000.00            1,356.25           0.00             0.00
II-B-6                211,589.57        7.75000%         211,589.57            1,366.52           0.00             0.00
Totals            265,433,658.62                                           1,670,428.83           0.00           170.94

</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>
 I-A-1                          0.00                0.00           501,573.54                0.00      76,080,757.92
 I-A-2                          0.00                0.00            39,395.83                0.00       5,909,375.00
 I-A-3                          0.00                0.00           196,250.00                0.00      30,000,000.00
 I-A-4                          0.00                0.00                 0.00                0.00         623,240.00
 I-A-5                          0.00                0.00                25.00                0.00      30,000,000.00
 I-A-6                          0.00                0.00                 0.00                0.00         190,625.00
 I-A-7                          0.00                0.00           129,166.67                0.00      20,000,000.00
 I-A-PO                         0.00                0.00                 0.00                0.00       1,777,980.64
 II-A-1                         0.00                0.00           598,458.88                0.00      92,552,300.10
 II-A-2                         0.00                0.00           144,020.83                0.00      22,300,000.00
 II-A-PO                        0.00                0.00                 0.00                0.00       4,768,690.42
 I-A-AR                         0.00                0.00                 0.65                0.00               0.00
 I-A-ALR                        0.00                0.00                88.09                0.00               0.00
 I-B-1                          0.00                0.00            14,951.04                0.00       2,313,501.11
 I-B-2                          0.00                0.00             7,278.54                0.00       1,126,270.30
 I-B-3                          0.00                0.00             4,443.33                0.00         687,554.54
 I-B-4                          0.00                0.00             2,828.75                0.00         437,716.41
 I-B-5                          0.00                0.00             2,021.46                0.00         312,797.35
 I-B-6                          0.00                0.00             2,662.24              170.94         438,401.03
 II-B-1                         0.00                0.00            15,396.67                0.00       2,382,301.05
 II-B-2                         0.00                0.00             4,075.21                0.00         630,550.32
 II-B-3                         0.00                0.00             2,718.96                0.00         420,699.98
 II-B-4                         0.00                0.00             2,266.88                0.00         350,749.86
 II-B-5                         0.00                0.00             1,356.25                0.00         209,850.34
 II-B-6                         0.00                0.00             1,366.52                0.00         211,438.79
 Totals                         0.00                0.00         1,670,345.34              170.94
 <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>
I-A-1                77,663,000.00        7.75000%        1000.00000000        6.45833331        0.00000000        0.00000000
I-A-2                 5,909,375.00        8.00000%        1000.00000000        6.66666610        0.00000000        0.00000000
I-A-3                30,000,000.00        7.85000%        1000.00000000        6.54166667        0.00000000        0.00000000
I-A-4                   623,240.00        0.00000%        1000.00000000        0.00000000        0.00000000        0.00000000
I-A-5                         0.00        0.00100%        1000.00000000        0.00083333        0.00000000        0.00000000
I-A-6                   190,625.00        0.00000%        1000.00000000        0.00000000        0.00000000        0.00000000
I-A-7                20,000,000.00        7.75000%        1000.00000000        6.45833350        0.00000000        0.00000000
I-A-PO                1,780,126.79        0.00000%        1000.00000000        0.00000000        0.00000000        0.00000000
II-A-1               92,664,600.00        7.75000%        1000.00000000        6.45833339        0.00000000        0.00000000
II-A-2               22,300,000.00        7.75000%        1000.00000000        6.45833318        0.00000000        0.00000000
II-A-PO               4,774,217.19        0.00000%        1000.00000000        0.00000000        0.00000000        0.00000000
I-A-AR                      100.00        7.75000%        1000.00000000        6.50000000        0.00000000        0.00000000
I-A-ALR                     100.00        7.75000%        1000.00000000        6.50000000        0.00000000        0.00000000
I-B-1                 2,315,000.00        7.75000%        1000.00000000        6.45833261        0.00000000        0.00000000
I-B-2                 1,127,000.00        7.75000%        1000.00000000        6.45833185        0.00000000        0.00000000
I-B-3                   688,000.00        7.75000%        1000.00000000        6.45832849        0.00000000        0.00000000
I-B-4                   438,000.00        7.75000%        1000.00000000        6.45833333        0.00000000        0.00000000
I-B-5                   313,000.00        7.75000%        1000.00000000        6.45833866        0.00000000        0.00000000
I-B-6                   438,685.07        7.75000%        1000.00000000        6.45832328        0.00000000        0.38966450
II-B-1                2,384,000.00        7.75000%        1000.00000000        6.45833473        0.00000000        0.00000000
II-B-2                  631,000.00        7.75000%        1000.00000000        6.45833597        0.00000000        0.00000000
II-B-3                  421,000.00        7.75000%        1000.00000000        6.45833729        0.00000000        0.00000000
II-B-4                  351,000.00        7.75000%        1000.00000000        6.45834758        0.00000000        0.00000000
II-B-5                  210,000.00        7.75000%        1000.00000000        6.45833333        0.00000000        0.00000000
II-B-6                  211,589.57        7.75000%        1000.00000000        6.45835237        0.00000000        0.00000000
<FN>
Per $1,000 Denomination.

</FN>

</TABLE>
<TABLE>
<CAPTION>
                                       Interest Distribution Factors Statement (continued)

                                                                            Remaining              Ending
                  Non-Supported                               Total            Unpaid        Certificate/
                       Interest         Realized           Interest          Interest            Notional
Class                 Shortfall       Losses (6)       Distribution         Shortfall             Balance
<S>           <C>               <C>               <C>                 <C>                 <C>
I-A-1                 0.00000000        0.00000000         6.45833331          0.00000000          979.62682255
I-A-2                 0.00000000        0.00000000         6.66666610          0.00000000         1000.00000000
I-A-3                 0.00000000        0.00000000         6.54166667          0.00000000         1000.00000000
I-A-4                 0.00000000        0.00000000         0.00000000          0.00000000         1000.00000000
I-A-5                 0.00000000        0.00000000         0.00083333          0.00000000         1000.00000000
I-A-6                 0.00000000        0.00000000         0.00000000          0.00000000         1000.00000000
I-A-7                 0.00000000        0.00000000         6.45833350          0.00000000         1000.00000000
I-A-PO                0.00000000        0.00000000         0.00000000          0.00000000          998.79438363
II-A-1                0.00000000        0.00000000         6.45833339          0.00000000          998.78810355
II-A-2                0.00000000        0.00000000         6.45833318          0.00000000         1000.00000000
II-A-PO               0.00000000        0.00000000         0.00000000          0.00000000          998.84237148
I-A-AR                0.00000000        0.00000000         6.50000000          0.00000000            0.00000000
I-A-ALR               0.00000000        0.00000000       880.90000000          0.00000000            0.00000000
I-B-1                 0.00000000        0.00000000         6.45833261          0.00000000          999.35253132
I-B-2                 0.00000000        0.00000000         6.45833185          0.00000000          999.35252884
I-B-3                 0.00000000        0.00000000         6.45832849          0.00000000          999.35252907
I-B-4                 0.00000000        0.00000000         6.45833333          0.00000000          999.35253425
I-B-5                 0.00000000        0.00000000         6.45833866          0.00000000          999.35255591
I-B-6                 0.00000000        0.00000000         6.06868157          0.38966450          999.35251956
II-B-1                0.00000000        0.00000000         6.45833473          0.00000000          999.28735319
II-B-2                0.00000000        0.00000000         6.45833597          0.00000000          999.28735341
II-B-3                0.00000000        0.00000000         6.45833729          0.00000000          999.28736342
II-B-4                0.00000000        0.00000000         6.45834758          0.00000000          999.28735043
II-B-5                0.00000000        0.00000000         6.45833333          0.00000000          999.28733333
II-B-6                0.00000000        0.00000000         6.45835237          0.00000000          999.28739399
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
    Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>

                                             Certificateholder Component Statement
                      Component       Beginning            Ending       Beginning            Ending          Ending
                  Pass-Through        Notional          Notional       Component         Component       Component
                          Rate         Balance           Balance         Balance           Balance      Percentage
Class
<S>             <C>             <C>               <C>               <C>               <C>               <C>
    IA3 COMP            7.85000%             0.00               0.00    14,000,000.00      14,000,000.00    100.00000000%
    IA3 COMP            7.85000%             0.00               0.00    16,000,000.00      16,000,000.00    100.00000000%
  IA4 PO COMP           0.00000%             0.00               0.00       290,840.00         290,840.00    100.00000000%
  IA4 PO COMP           0.00000%             0.00               0.00       332,400.00         332,400.00    100.00000000%
   IA5  COMP            0.00100%    14,000,000.00      14,000,000.00             0.00               0.00    100.00000000%
    IA5 COMP            0.00100%    16,000,000.00      16,000,000.00             0.00               0.00    100.00000000%
</TABLE>
<TABLE>
<CAPTION>
                                             CERTIFICATEHOLDER ACCOUNT STATEMENT
                                                      CERTIFICATE ACCOUNT

<S>                                                                                   <C>
Beginning Balance                                                                                        0.00
Deposits
    Payments of Interest and Principal                                                           3,454,134.68
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                                    0.00
    Realized Losses                                                                                      0.00
Total Deposits                                                                                   3,454,134.68

Withdrawals
    Reimbursement for Servicer Advances                                                                  0.00
    Payment of Service Fee                                                                          60,499.88
    Payment of Interest and Principal                                                            3,380,419.75
Total Withdrawals (Pool Distribution Amount)                                                     3,440,919.63

Ending Balance                                                                                      13,215.01

</TABLE>
<TABLE>
<CAPTION>

                                            PREPAYMENT/CURTAILMENT INTEREST SHORTFALL


<S>                                                                                   <C>

Total Prepayment/Curtailment Interest Shortfall                                                        620.16
Servicing Fee Support                                                                                  620.16

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


                                                         SERVICING FEES

<S>                                                                                   <C>
Gross Servicing Fee                                                                                 57,360.85
Master Servicing Fee                                                                                 3,759.19
Supported Prepayment/Curtailment Interest Shortfall                                                    620.16
Net Servicing Fee                                                                                   60,499.87


</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            700.00             0.00
Financial Guaranty                                    0.00              0.00            800.00             0.00
Reserve Fund                                      3,000.00              0.00              0.00         3,000.00
Reserve Fund                                        999.99              0.00              0.00           999.99

</TABLE>
<TABLE>
<CAPTION>                           CERTIFICATEHOLDER DELINQUENCY/CREDIT ENHANCEMENT STATEMENT
                                                       DELINQUENCY STATUS

                                                                            Percentage Delinquent
                                                                                  Based On
                                   Current           Unpaid
                                    Number        Principal                 Number            Unpaid
                                  Of Loans          Balance               Of Loans           Balance
<S>                        <C>                 <C>                   <C>                <C>
30 Days                                   1        265,000.00               0.134048%          0.100484%
60 Days                                   0              0.00               0.000000%          0.000000%
90+ Days                                  0              0.00               0.000000%          0.000000%
Foreclosure                               0              0.00               0.000000%          0.000000%
REO                                       0              0.00               0.000000%          0.000000%
Totals                                    1        265,000.00               0.134048%          0.100484%

</TABLE>
<TABLE>
<CAPTION>

                                                       OTHER INFORMATION

<S>                                                                             <C>
Current Period Realized Loss - Includes Interest Shortfall                                         284.04
Cumulative Realized Losses - Includes Interest Shortfall                                           284.04
Current Period Class A Insufficient Funds                                                            0.00
Principal Balance of Contaminated Properties                                                         0.00
Periodic Advance                                                                               295,424.22
</TABLE>






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

 Weighted Average Gross Coupon                                         8.077459%
 Weighted Average Pass-Through Rate                                    0.000000%
 Weighted Average Maturity(Stepdown Calculation )                            355
 Beginning Scheduled Collateral Loan Count                                   750

 Number Of Loans Paid In Full                                                  4
 Ending Scheduled Collateral Loan Count                                      746
 Beginning Scheduled Collateral Balance                           265,433,658.62
 Ending Scheduled Collateral Balance                              263,724,800.15
 Ending Actual Collateral Balance at 31-May-2000                  262,482,514.40
 Ending Scheduled Balance For Norwest                             224,220,936.77
 Ending Scheduled Balance For Other Services                       39,503,863.38
 Monthly P &I Constant                                              1,915,192.88
 Class A Optimal Amount                                             3,303,634.04
 Class AP Deferred Amount                                                   0.00
 Ending Scheduled Balance for Premium Loans                       125,563,092.58
 Ending scheduled Balance For discounted Loans                    138,161,707.57
 Unpaid Principal Balance Of Outstanding Mortgage Loans
 With Original LTV:
     Less Than Or Equal To 80%                                    208,261,398.01
     Greater Than 80%, less than or equal to 85%                    7,298,374.65
     Greater than 85%, less than or equal to 95%                   47,386,374.48
     Greater than 95%                                                  800,590.08

 </TABLE>
<TABLE>
<CAPTION>
           <S>                                        <C>
</TABLE>
 <TABLE>
 <CAPTION>
                                      Group Level Collateral Statement
 <S>                                                                <C>
 Group ID                                                                     1                         2                   Total
 Collateral Description                                           Fixed 30 Year             Fixed 30 Year
 Weighted Average Coupon Rate                                          8.340745                  7.842672
 Weighted Average Net Rate                                             7.639779                  7.487591
 Weighted Average Maturity                                               355.00                    356.00
 Beginning Loan Count                                                       358                       392                     750
 Loans Paid In Full                                                           4                         0                       4
 Ending Loan Count                                                          354                       392                     746
 Beginning Scheduled Balance                                     125,153,851.86            140,279,806.76          265,433,658.62
 Ending scheduled Balance                                        123,565,819.30            140,158,980.85          263,724,800.15
 Record Date                                                         05/31/2000                05/31/2000
 Principal And Interest Constant                                     908,235.68              1,006,957.21            1,915,192.88
 Scheduled Principal                                                  81,355.90                100,384.30              181,740.20
 Unscheduled Principal                                             1,506,676.66                 20,441.61            1,527,118.27
 Scheduled Interest                                                  826,131.94                906,572.91            1,732,704.84


 Servicing Fees                                                       28,005.10                 29,355.74               57,360.85
 Master Servicing Fees                                                 1,772.05                  1,987.14                3,759.19
 Trustee Fee                                                               0.00                      0.00                    0.00
 FRY Amount                                                           43,290.09                 10,162.81               53,452.90
 Special Hazard Fee                                                        0.00                      0.00                    0.00
 Other Fee                                                                 0.00                      0.00                    0.00
 Pool Insurance Fee                                                        0.00                      0.00                    0.00
 Spread Fee 1                                                              0.00                      0.00                    0.00
 Spread Fee 2                                                              0.00                      0.00                    0.00
 Spread Fee 3                                                              0.00                      0.00                    0.00
 Net Interest                                                        753,064.70                865,067.21            1,618,131.91
 Realized Loss Amount                                                      0.00                      0.00                    0.00
 Cumulative Realized Loss                                                  0.00                      0.00                    0.00
 Percentage of Cumulative Losses                                           0.00                      0.00                    0.00


 </TABLE>

    <TABLE>
    <CAPTION>                                           Delinquency Status By Groups

       <S>                          <C>             <C>             <C>             <C>             <C>            <C>
 Group                             30 Days        60 Days         90 + Days     Foreclosure         REO         Bankruptcy
  1     Principal Balance        265,000.00            0.00             0.00           0.00            0.00           0.00
        Percentage Of Balance        0.214%          0.000%           0.000%         0.000%          0.000%         0.000%
        Loan Count                        1               0                0              0               0              0
        Percentage Of Loans          0.282%          0.000%           0.000%         0.000%          0.000%         0.000%

  2     Principal Balance              0.00            0.00             0.00           0.00            0.00           0.00
        Percentage Of Balance        0.000%          0.000%           0.000%         0.000%          0.000%         0.000%
        Loan Count                        0               0                0              0               0              0
        Percentage Of Loans          0.000%          0.000%           0.000%         0.000%          0.000%         0.000%

 Totals:Principal Balance        265,000.00            0.00             0.00           0.00            0.00           0.00
        Percentage of Balance        0.100%          0.000%           0.000%         0.000%          0.000%         0.000%
        Loan Count                        1               0                0              0               0              0
        Percentage Of Loans          0.134%          0.000%           0.000%         0.000%          0.000%         0.000%

 </TABLE>









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