<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>