<TABLE>
<CAPTION>
Wells Fargo Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 11/30/2000
Distribution Date: 12/26/2000
WFMBS Series: 2000-2
Contact: Customer Service - SecuritiesLink
Wells Fargo Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 846-8130
Fax: (301) 846-8152
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
I-A-1 94975WAA1 SEQ 7.75000% 69,558,963.12 449,234.97 399,564.20
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% 1,765,971.62 0.00 2,229.28
II-A-1 94975WAH6 SEQ 7.75000% 88,880,055.79 574,017.03 788,363.56
II-A-2 94975WAJ2 SEQ 7.75000% 22,300,000.00 144,020.83 0.00
II-A-PO 94975WAK9 PO 0.00000% 4,690,492.04 0.00 16,798.39
I-A-AR 94975WAF0 R 7.75000% 0.00 0.00 0.00
I-A-ALR 94975WAG8 LR 7.75000% 0.00 0.00 0.00
I-B-1 94975WAP8 SUB 7.75000% 2,305,780.86 14,891.50 1,600.57
I-B-2 94975WAQ6 SUB 7.75000% 1,122,511.89 7,249.56 779.20
I-B-3 94975WAR4 SUB 7.75000% 685,260.14 4,425.64 475.68
I-B-4 94975WBB8 SUB 7.75000% 436,255.73 2,817.48 302.83
I-B-5 94975WBC6 SUB 7.75000% 311,753.53 2,013.41 216.41
I-B-6 94975WBD4 SUB 7.75000% 436,938.07 2,821.89 206.90
II-B-1 94975WAS2 SUB 7.75000% 2,373,627.85 15,329.68 1,778.60
II-B-2 94975WAT0 SUB 7.75000% 628,254.69 4,057.48 470.76
II-B-3 94975WAU7 SUB 7.75000% 419,168.34 2,707.13 314.09
II-B-4 94975WBE2 SUB 7.75000% 349,472.89 2,257.01 261.87
II-B-5 94975WBF9 SUB 7.75000% 209,086.35 1,350.35 156.67
II-B-6 94975WBG7 SUB 7.75000% 210,669.00 1,360.57 153.33
Totals 253,407,501.91 1,593,392.03 1,213,672.34
</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 69,159,398.92 848,799.17 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 1,763,742.34 2,229.28 0.00
II-A-1 0.00 88,091,692.23 1,362,380.59 0.00
II-A-2 0.00 22,300,000.00 144,020.83 0.00
II-A-PO 0.00 4,673,693.66 16,798.39 0.00
I-A-AR 0.00 0.00 0.00 0.00
I-A-ALR 0.00 0.00 0.00 0.00
I-B-1 0.00 2,304,180.29 16,492.07 0.00
I-B-2 0.00 1,121,732.69 8,028.76 0.00
I-B-3 0.00 684,784.47 4,901.32 0.00
I-B-4 0.00 435,952.90 3,120.31 0.00
I-B-5 0.00 311,537.12 2,229.82 0.00
I-B-6 96.40 436,634.77 3,028.79 738.07
II-B-1 0.00 2,371,849.25 17,108.28 0.00
II-B-2 0.00 627,783.92 4,528.24 0.00
II-B-3 0.00 418,854.25 3,021.22 0.00
II-B-4 0.00 349,211.03 2,518.88 0.00
II-B-5 0.00 208,929.67 1,507.02 0.00
II-B-6 4.53 210,511.15 1,513.90 46.86
Totals 100.93 252,193,728.66 2,807,064.37 784.93
<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 69,558,963.12 76,322.45 323,241.75 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-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 1,765,971.62 1,552.31 676.97 0.00 0.00
II-A-1 92,664,600.00 88,880,055.79 95,547.26 692,816.29 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 4,690,492.04 3,917.69 12,880.70 0.00 0.00
I-A-AR 100.00 0.00 0.00 0.00 0.00 0.00
I-A-ALR 100.00 0.00 0.00 0.00 0.00 0.00
I-B-1 2,315,000.00 2,305,780.86 1,600.57 0.00 0.00 0.00
I-B-2 1,127,000.00 1,122,511.89 779.20 0.00 0.00 0.00
I-B-3 688,000.00 685,260.14 475.68 0.00 0.00 0.00
I-B-4 438,000.00 436,255.73 302.83 0.00 0.00 0.00
I-B-5 313,000.00 311,753.53 216.41 0.00 0.00 0.00
I-B-6 438,685.07 436,938.07 206.90 0.00 0.00 96.40
II-B-1 2,384,000.00 2,373,627.85 1,778.60 0.00 0.00 0.00
II-B-2 631,000.00 628,254.69 470.76 0.00 0.00 0.00
II-B-3 421,000.00 419,168.34 314.09 0.00 0.00 0.00
II-B-4 351,000.00 349,472.89 261.87 0.00 0.00 0.00
II-B-5 210,000.00 209,086.35 156.67 0.00 0.00 0.00
II-B-6 211,589.57 210,669.00 153.33 0.00 0.00 4.53
Totals 264,810,418.62 252,784,261.91 184,056.62 1,029,615.71 0.00 100.93
<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-1 399,564.20 69,159,398.92 0.89050640 399,564.20
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-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 2,229.28 1,763,742.34 0.99079591 2,229.28
II-A-1 788,363.56 88,091,692.23 0.95065097 788,363.56
II-A-2 0.00 22,300,000.00 1.00000000 0.00
II-A-PO 16,798.39 4,673,693.66 0.97894450 16,798.39
I-A-AR 0.00 0.00 0.00000000 0.00
I-A-ALR 0.00 0.00 0.00000000 0.00
I-B-1 1,600.57 2,304,180.29 0.99532626 1,600.57
I-B-2 779.20 1,121,732.69 0.99532626 779.20
I-B-3 475.68 684,784.47 0.99532626 475.68
I-B-4 302.83 435,952.90 0.99532626 302.83
I-B-5 216.41 311,537.12 0.99532626 216.41
I-B-6 303.30 436,634.77 0.99532626 206.90
II-B-1 1,778.60 2,371,849.25 0.99490321 1,778.60
II-B-2 470.76 627,783.92 0.99490320 470.76
II-B-3 314.09 418,854.25 0.99490321 314.09
II-B-4 261.87 349,211.03 0.99490322 261.87
II-B-5 156.67 208,929.67 0.99490319 156.67
II-B-6 157.86 210,511.15 0.99490325 153.33
Totals 1,213,773.27 251,570,488.66 0.95000223 1,213,672.34
</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 77,663,000.00 895.65125117 0.98273888 4.16210744 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 1,780,126.79 992.04822371 0.87202216 0.38029314 0.00000000
II-A-1 92,664,600.00 959.15868401 1.03110854 7.47660153 0.00000000
II-A-2 22,300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
II-A-PO 4,774,217.19 982.46306218 0.82059317 2.69797110 0.00000000
I-A-AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
I-A-ALR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
I-B-1 2,315,000.00 996.01765011 0.69139093 0.00000000 0.00000000
I-B-2 1,127,000.00 996.01764862 0.69139308 0.00000000 0.00000000
I-B-3 688,000.00 996.01764535 0.69139535 0.00000000 0.00000000
I-B-4 438,000.00 996.01764840 0.69139269 0.00000000 0.00000000
I-B-5 313,000.00 996.01766773 0.69140575 0.00000000 0.00000000
I-B-6 438,685.07 996.01764427 0.47163675 0.00000000 0.00000000
II-B-1 2,384,000.00 995.64926594 0.74605705 0.00000000 0.00000000
II-B-2 631,000.00 995.64927100 0.74605388 0.00000000 0.00000000
II-B-3 421,000.00 995.64926366 0.74605701 0.00000000 0.00000000
II-B-4 351,000.00 995.64925926 0.74606838 0.00000000 0.00000000
II-B-5 210,000.00 995.64928571 0.74604762 0.00000000 0.00000000
II-B-6 211,589.57 995.64926570 0.72465765 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 5.14484632 890.50640485 0.89050640 5.14484632
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 1.25231529 990.79590842 0.99079591 1.25231529
II-A-1 0.00000000 8.50771017 950.65097383 0.95065097 8.50771017
II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
II-A-PO 0.00000000 3.51856427 978.94450001 0.97894450 3.51856427
I-A-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
I-A-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
I-B-1 0.00000000 0.69139093 995.32625918 0.99532626 0.69139093
I-B-2 0.00000000 0.69139308 995.32625555 0.99532626 0.69139308
I-B-3 0.00000000 0.69139535 995.32626453 0.99532626 0.69139535
I-B-4 0.00000000 0.69139269 995.32625571 0.99532626 0.69139269
I-B-5 0.00000000 0.69140575 995.32626198 0.99532626 0.69140575
I-B-6 0.21974762 0.69138437 995.32625991 0.99532626 0.47163675
II-B-1 0.00000000 0.74605705 994.90320889 0.99490321 0.74605705
II-B-2 0.00000000 0.74605388 994.90320127 0.99490320 0.74605388
II-B-3 0.00000000 0.74605701 994.90320665 0.99490321 0.74605701
II-B-4 0.00000000 0.74606838 994.90321937 0.99490322 0.74606838
II-B-5 0.00000000 0.74604762 994.90319048 0.99490319 0.74604762
II-B-6 0.02140937 0.74606702 994.90324594 0.99490325 0.72465765
<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% 69,558,963.12 449,234.97 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% 1,765,971.62 0.00 0.00 0.00
II-A-1 92,664,600.00 7.75000% 88,880,055.79 574,017.03 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% 4,690,492.04 0.00 0.00 0.00
I-A-AR 100.00 7.75000% 0.00 0.00 0.00 0.00
I-A-ALR 100.00 7.75000% 0.00 0.00 0.00 0.00
I-B-1 2,315,000.00 7.75000% 2,305,780.86 14,891.50 0.00 0.00
I-B-2 1,127,000.00 7.75000% 1,122,511.89 7,249.56 0.00 0.00
I-B-3 688,000.00 7.75000% 685,260.14 4,425.64 0.00 0.00
I-B-4 438,000.00 7.75000% 436,255.73 2,817.48 0.00 0.00
I-B-5 313,000.00 7.75000% 311,753.53 2,013.41 0.00 0.00
I-B-6 438,685.07 7.75000% 436,938.07 2,821.89 0.00 0.00
II-B-1 2,384,000.00 7.75000% 2,373,627.85 15,329.68 0.00 0.00
II-B-2 631,000.00 7.75000% 628,254.69 4,057.48 0.00 0.00
II-B-3 421,000.00 7.75000% 419,168.34 2,707.13 0.00 0.00
II-B-4 351,000.00 7.75000% 349,472.89 2,257.01 0.00 0.00
II-B-5 210,000.00 7.75000% 209,086.35 1,350.35 0.00 0.00
II-B-6 211,589.57 7.75000% 210,669.00 1,360.57 0.00 0.00
Totals 265,433,658.62 1,593,392.03 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
I-A-1 0.00 0.00 449,234.97 0.00 69,159,398.92
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 1,763,742.34
II-A-1 0.00 0.00 574,017.03 0.00 88,091,692.23
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 4,673,693.66
I-A-AR 0.00 0.00 0.00 0.00 0.00
I-A-ALR 0.00 0.00 0.00 0.00 0.00
I-B-1 0.00 0.00 14,891.50 0.00 2,304,180.29
I-B-2 0.00 0.00 7,249.56 0.00 1,121,732.69
I-B-3 0.00 0.00 4,425.64 0.00 684,784.47
I-B-4 0.00 0.00 2,817.48 0.00 435,952.90
I-B-5 0.00 0.00 2,013.41 0.00 311,537.12
I-B-6 0.00 0.00 2,821.89 0.00 436,634.77
II-B-1 0.00 0.00 15,329.68 0.00 2,371,849.25
II-B-2 0.00 0.00 4,057.48 0.00 627,783.92
II-B-3 0.00 0.00 2,707.13 0.00 418,854.25
II-B-4 0.00 0.00 2,257.01 0.00 349,211.03
II-B-5 0.00 0.00 1,350.35 0.00 208,929.67
II-B-6 0.00 0.00 1,360.57 0.00 210,511.15
Totals 0.00 0.00 1,593,392.03 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
I-A-1 77,663,000.00 7.75000% 895.65125117 5.78441433 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% 992.04822371 0.00000000 0.00000000 0.00000000
II-A-1 92,664,600.00 7.75000% 959.15868401 6.19456653 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% 982.46306218 0.00000000 0.00000000 0.00000000
I-A-AR 100.00 7.75000% 0.00000000 0.00000000 0.00000000 0.00000000
I-A-ALR 100.00 7.75000% 0.00000000 0.00000000 0.00000000 0.00000000
I-B-1 2,315,000.00 7.75000% 996.01765011 6.43261339 0.00000000 0.00000000
I-B-2 1,127,000.00 7.75000% 996.01764862 6.43261757 0.00000000 0.00000000
I-B-3 688,000.00 7.75000% 996.01764535 6.43261628 0.00000000 0.00000000
I-B-4 438,000.00 7.75000% 996.01764840 6.43260274 0.00000000 0.00000000
I-B-5 313,000.00 7.75000% 996.01766773 6.43261981 0.00000000 0.00000000
I-B-6 438,685.07 7.75000% 996.01764427 6.43261007 0.00000000 0.00000000
II-B-1 2,384,000.00 7.75000% 995.64926594 6.43023490 0.00000000 0.00000000
II-B-2 631,000.00 7.75000% 995.64927100 6.43023772 0.00000000 0.00000000
II-B-3 421,000.00 7.75000% 995.64926366 6.43023753 0.00000000 0.00000000
II-B-4 351,000.00 7.75000% 995.64925926 6.43022792 0.00000000 0.00000000
II-B-5 210,000.00 7.75000% 995.64928571 6.43023810 0.00000000 0.00000000
II-B-6 211,589.57 7.75000% 995.64926570 6.43023189 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 5.78441433 0.00000000 890.50640485
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 990.79590842
II-A-1 0.00000000 0.00000000 6.19456653 0.00000000 950.65097383
II-A-2 0.00000000 0.00000000 6.45833318 0.00000000 1000.00000000
II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 978.94450001
I-A-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
I-A-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
I-B-1 0.00000000 0.00000000 6.43261339 0.00000000 995.32625918
I-B-2 0.00000000 0.00000000 6.43261757 0.00000000 995.32625555
I-B-3 0.00000000 0.00000000 6.43261628 0.00000000 995.32626453
I-B-4 0.00000000 0.00000000 6.43260274 0.00000000 995.32625571
I-B-5 0.00000000 0.00000000 6.43261981 0.00000000 995.32626198
I-B-6 0.00000000 0.00000000 6.43261007 0.00000000 995.32625991
II-B-1 0.00000000 0.00000000 6.43023490 0.00000000 994.90320889
II-B-2 0.00000000 0.00000000 6.43023772 0.00000000 994.90320127
II-B-3 0.00000000 0.00000000 6.43023753 0.00000000 994.90320665
II-B-4 0.00000000 0.00000000 6.43022792 0.00000000 994.90321937
II-B-5 0.00000000 0.00000000 6.43023810 0.00000000 994.90319048
II-B-6 0.00000000 0.00000000 6.43023189 0.00000000 994.90324594
<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
Class Rate Balance Balance Balance Balance Percentage
<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 23,686.77
Deposits
Payments of Interest and Principal 2,730,516.63
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 111,137.18
Realized Losses 0.00
Total Deposits 2,841,653.81
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 56,776.22
Payment of Interest and Principal 2,808,564.36
Total Withdrawals (Pool Distribution Amount) 2,865,340.58
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 1,608.30
Servicing Fee Support 1,608.30
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 54,794.59
Master Servicing Fee 3,589.94
Supported Prepayment/Curtailment Interest Shortfall 1,608.30
Net Servicing Fee 56,776.22
</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
</TABLE>
<TABLE>
<CAPTION> LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 2 0 0 0 2
835,716.00 0.00 0.00 0.00 835,716.00
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 1 0 0 0 1
314,654.59 0.00 0.00 0.00 314,654.59
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 3 0 0 0 3
1,150,370.59 0.00 0.00 0.00 1,150,370.59
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.277778% 0.000000% 0.000000% 0.000000% 0.277778%
0.330695% 0.000000% 0.000000% 0.000000% 0.330695%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.138889% 0.000000% 0.000000% 0.000000% 0.138889%
0.124510% 0.000000% 0.000000% 0.000000% 0.124510%
180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.416667% 0.000000% 0.000000% 0.000000% 0.416667%
0.455205% 0.000000% 0.000000% 0.000000% 0.455205%
</TABLE>
<TABLE> Delinquency Status By Groups
<CAPTION>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 1 0 0 0 1
458,079.60 0.00 0.00 0.00 458,079.60
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 1 0 0 0 1
314,654.59 0.00 0.00 0.00 314,654.59
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 2 0 0 0 2
772,734.19 0.00 0.00 0.00 772,734.19
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.295858% 0.000000% 0.000000% 0.000000% 0.295858%
0.392769% 0.000000% 0.000000% 0.000000% 0.392769%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.295858% 0.000000% 0.000000% 0.000000% 0.295858%
0.269793% 0.000000% 0.000000% 0.000000% 0.269793%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.591716% 0.000000% 0.000000% 0.000000% 0.591716%
0.662561% 0.000000% 0.000000% 0.000000% 0.662561%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 1 0 0 0 1
377,636.40 0.00 0.00 0.00 377,636.40
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 1 0 0 0 1
377,636.40 0.00 0.00 0.00 377,636.40
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.261780% 0.000000% 0.000000% 0.000000% 0.261780%
0.277828% 0.000000% 0.000000% 0.000000% 0.277828%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.261780% 0.000000% 0.000000% 0.000000% 0.261780%
0.277828% 0.000000% 0.000000% 0.000000% 0.277828%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 100.93
Cumulative Realized Losses - Includes Interest Shortfall 784.93
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 425,869.95
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 8.050408%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 349
Beginning Scheduled Collateral Loan Count 723
Number Of Loans Paid In Full 3
Ending Scheduled Collateral Loan Count 720
Beginning Scheduled Collateral Balance 253,407,501.93
Ending Scheduled Collateral Balance 252,193,728.67
Ending Actual Collateral Balance at 30-Nov-2000 252,714,928.89
Ending Scheduled Balance For Norwest 213,942,843.04
Ending Scheduled Balance For Other Services 38,250,885.63
Monthly P &I Constant 1,838,125.23
Class A Optimal Amount 2,720,038.08
Class AP Deferred Amount 0.00
Ending Scheduled Balance for Premium Loans 117,727,502.92
Ending scheduled Balance For discounted Loans 134,466,225.75
Unpaid Principal Balance Of Outstanding Mortgage Loans With
Original LTV:
Less Than Or Equal To 80% 200,116,718.31
Greater Than 80%, less than or equal to 85% 6,959,624.30
Greater than 85%, less than or equal to 95% 44,356,472.75
Greater than 95% 796,701.69
</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 - Relo
Weighted Average Coupon Rate 8.298619 7.837463
Weighted Average Net Rate 7.633038 7.483490
Weighted Average Maturity 349.00 350.00
Beginning Loan Count 339 384 723
Loans Paid In Full 1 2 3
Ending Loan Count 338 382 720
Beginning Scheduled Balance 117,014,274.98 136,393,226.95 253,407,501.93
Ending scheduled Balance 116,608,803.51 135,584,925.16 252,193,728.67
Record Date 11/30/2000 11/30/2000
Principal And Interest Constant 853,953.76 984,171.47 1,838,125.23
Scheduled Principal 81,552.75 102,604.80 184,157.55
Unscheduled Principal 323,918.72 705,696.99 1,029,615.71
Scheduled Interest 772,216.77 881,058.94 1,653,275.71
Servicing Fees 26,247.07 28,547.52 54,794.59
Master Servicing Fees 1,657.70 1,932.23 3,589.94
Trustee Fee 0.00 0.00 0.00
FRY Amount 36,997.28 9,753.02 46,750.30
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 707,314.71 840,826.17 1,548,140.88
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>