<PAGE>
<TABLE>
<CAPTION>
Banc of America Securities LLC Scenario Table
------------------------------------------------------------------------------------------------------------------------------------
Bond Class: AV-1
--------------------------------------------------------------------------------------------------------------
Settle Date Call % Run Description First Accrual Next Pay Actual Delay Issue Balance
To Date Date
<S> <C> <C> <C> <C> <C> <C> <C>
--------------------------------------------------------------------------------------------------------------
06/14/2000 10.0 Call SEN P/T 06/14/2000 07/25/2000 0 209,767,000
--------------------------------------------------------------------------------------------------------------
Balance Principal Interest Index Margin Accrued
Type Coupon Type Type Interest
------------------------------------------------------------------------------------
209,767,000 Normal 6.86000 Float LIBOR1M 0.25 0.00
------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
10 CPR 20 CPR 25 CPR 30 CPR 35 CPR 40 CPR 45 CPR 50 CPR 60 CPR
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
------------------------------------------------------------------------------------------------------------------------------------
99.50000 0.36 0.43 0.47 0.52 0.58 0.65 0.72 0.79 0.93
------------------------------------------------------------------------------------------------------------------------------------
99.55000 0.35 0.41 0.45 0.49 0.54 0.61 0.68 0.73 0.86
------------------------------------------------------------------------------------------------------------------------------------
99.60000 0.34 0.39 0.42 0.46 0.51 0.57 0.63 0.68 0.79
------------------------------------------------------------------------------------------------------------------------------------
99.65000 0.33 0.37 0.40 0.44 0.48 0.53 0.58 0.63 0.73
------------------------------------------------------------------------------------------------------------------------------------
99.70000 0.32 0.36 0.38 0.41 0.44 0.49 0.53 0.57 0.66
------------------------------------------------------------------------------------------------------------------------------------
99.75000 0.30 0.34 0.36 0.38 0.41 0.45 0.49 0.52 0.59
------------------------------------------------------------------------------------------------------------------------------------
99.80000 0.29 0.32 0.34 0.36 0.38 0.41 0.44 0.46 0.52
------------------------------------------------------------------------------------------------------------------------------------
99.85000 0.28 0.30 0.32 0.33 0.35 0.37 0.39 0.41 0.45
------------------------------------------------------------------------------------------------------------------------------------
99.90000 0.27 0.29 0.29 0.30 0.31 0.33 0.34 0.36 0.39
------------------------------------------------------------------------------------------------------------------------------------
99.95000 0.26 0.27 0.27 0.28 0.28 0.29 0.30 0.30 0.32
------------------------------------------------------------------------------------------------------------------------------------
100.00000 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25
------------------------------------------------------------------------------------------------------------------------------------
100.05000 0.24 0.23 0.23 0.22 0.22 0.21 0.20 0.20 0.18
------------------------------------------------------------------------------------------------------------------------------------
---.10000 0.23 0.21 0.21 0.20 0.19 0.17 0.16 0.14 0.11
------------------------------------------------------------------------------------------------------------------------------------
100.15000 0.22 0.20 0.18 0.17 0.15 0.13 0.11 0.09 0.05
------------------------------------------------------------------------------------------------------------------------------------
100.20000 0.21 0.18 0.16 0.14 0.12 0.09 0.06 0.04 -0.02
------------------------------------------------------------------------------------------------------------------------------------
100.25000 0.20 0.16 0.14 0.12 0.09 0.05 0.01 -0.02 -0.09
------------------------------------------------------------------------------------------------------------------------------------
100.30000 0.19 0.14 0.12 0.09 0.06 0.01 -0.03 -0.07 -0.16
------------------------------------------------------------------------------------------------------------------------------------
100.35000 0.17 0.13 0.10 0.07 0.02 -0.03 -0.08 -0.12 -0.22
------------------------------------------------------------------------------------------------------------------------------------
100.40000 0.16 0.11 0.08 0.04 -0.01 -0.07 -0.13 -0.18 -0.29
------------------------------------------------------------------------------------------------------------------------------------
100.45000 0.15 0.09 0.06 0.01 -0.04 -0.11 -0.17 -0.23 -0.36
------------------------------------------------------------------------------------------------------------------------------------
100.50000 0.14 0.07 0.03 -0.01 -0.07 -0.15 -0.22 -0.28 -0.42
-------------------------------------------------------------------------------------------------------------------------------- --
WAL (Yrs) 6.30 3.40 2.66 2.11 1.69 1.34 1.11 0.97 0.76
-------------------------------------------------------------------------------------------------------------------------------- --
Mod Dur 4.42 2.71 2.20 1.81 1.48 1.21 1.02 0.89 0.71
------------------------------------------------------------------------------------------------------------------------------------
FirstPrinPay 07/25/2000 07/25/2000 07/25/2000 07/25/2000 07/25/2000 07/25/2000 07/25/2000 07/25/2000 07/25/2000
------------------------------------------------------------------------------------------------------------------------------------
Maturity 06/25/2015 05/25/2010 04/25/2008 10/25/2006 09/25/2005 12/25/2004 5/25/2003 12/25/2002 05/25/2002
------------------------------------------------------------------------------------------------------------------------------------
Prin Window
(Months) 180 119 94 76 63 54 30 30 23
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
*** CONFIDENTIAL - FOR INTERNAL USE ONLY ***
Master Version 4.71.1
Copyright(C)2000 Banc of America Securities LLC
Page 1 of 1
<PAGE>
Banc of America Securities LLC
Saxon 2000-2
12,005,000
Period BF-1 Bal BF-1 Prin BF-1 int
1 12,005,000 - 87,036
2 12,005,000 - 87,036
3 12,005,000 - 87,036
4 12,005,000 - 87,036
5 12,005,000 - 87,036
6 12,005,000 - 87,036
7 12,005,000 - 87,036
8 12,005,000 - 87,036
9 12,005,000 - 87,036
10 12,005,000 - 87,036
11 12,005,000 - 87,036
12 12,005,000 - 87,036
13 12,005,000 - 87,036
14 12,005,000 - 87,036
15 12,005,000 - 87,036
16 12,005,000 - 87,036
17 12,005,000 - 87,036
18 12,005,000 - 87,036
19 12,005,000 - 87,036
20 12,005,000 - 87,036
21 12,005,000 - 87,036
22 12,005,000 - 87,036
23 12,005,000 - 87,036
24 12,005,000 - 87,036
25 12,005,000 - 87,036
26 12,005,000 - 87,036
27 12,005,000 - 87,036
28 12,005,000 - 87,036
29 12,005,000 - 87,036
30 12,005,000 - 87,036
31 12,005,000 - 87,036
32 12,005,000 - 87,036
33 12,005,000 - 87,036
34 12,005,000 - 87,036
35 12,005,000 - 87,036
36 12,005,000 - 87,036
37 12,005,000 - 87,036
38 12,005,000 - 87,036
39 12,005,000 - 87,036
40 12,005,000 - 87,036
41 12,005,000 - 87,036
42 12,005,000 - 87,036
43 12,005,000 - 87,036
44 12,005,000 - 87,036
45 12,005,000 - 87,036
46 12,005,000 - 87,036
47 12,005,000 - 87,036
48 12,005,000 - 87,036
49 12,005,000 - 87,036
50 12,005,000 - 87,036
51 12,005,000 - 87,036
52 12,005,000 - 87,036
53 12,005,000 - 87,036
54 12,005,000 - 87,036
55 12,005,000 - 87,036
<PAGE>
56 12,005,000 - 87,036
57 12,005,000 - 87,036
58 12,005,000 - 87,036
59 12,005,000 - 87,036
60 12,005,000 - 87,036
61 12,005,000 - 87,036
62 12,005,000 - 87,036
63 12,005,000 - 87,036
64 12,005,000 - 87,036
65 12,005,000 - 87,036
66 12,005,000 - 87,036
67 12,005,000 - 87,036
68 12,005,000 - 87,036
69 12,005,000 - 87,036
70 12,005,000 - 87,036
71 12,005,000 - 87,036
72 12,005,000 - 87,036
73 12,005,000 - 87,036
74 12,005,000 - 87,036
75 12,005,000 - 87,036
76 12,005,000 45,465 87,036
77 11,959,535 119,137 86,707
78 11,840,398 118,095 85,843
79 11,722,303 117,062 84,987
80 11,605,241 116,038 84,138
81 11,489,203 115,022 83,297
82 11,374,181 114,016 82,463
83 11,260,165 113,019 81,636
84 11,147,146 112,030 80,817
85 11,035,116 111,050 80,005
86 10,924,067 110,078 79,199
87 10,813,988 109,115 78,401
88 10,704,873 108,160 77,610
89 10,596,713 107,214 76,826
90 10,489,499 106,276 76,049
91 10,383,223 105,346 75,278
92 10,277,877 104,424 74,515
93 10,173,452 103,511 73,758
94 10,069,941 102,605 73,007
95 9,967,336 101,707 72,263
96 9,865,629 100,818 71,526
97 9,764,811 99,935 70,795
98 9,664,876 99,061 70,070
99 9,565,815 98,194 69,352
100 9,467,621 97,335 68,640
101 9,370,286 96,483 67,935
102 9,273,802 95,639 67,235
103 9,178,163 94,802 66,542
104 9,083,361 93,973 65,854
105 8,989,388 93,151 65,173
106 8,896,238 92,335 64,498
107 8,803,902 91,528 63,828
108 8,712,375 90,727 63,165
109 8,621,648 89,933 62,507
110 8,531,715 89,146 61,855
111 8,442,570 88,366 61,209
112 8,354,204 87,592 60,568
113 8,266,611 86,826 59,933
114 8,179,785 86,066 59,303
115 8,093,719 85,313 58,679
116 8,008,406 84,567 58,061
117 7,923,839 83,827 57,448
118 7,840,013 83,093 56,840
<PAGE>
119 7,756,920 82,366 56,238
120 7,674,554 81,645 55,641
121 7,592,909 80,355 55,049
122 7,512,554 79,652 54,466
123 7,432,901 78,955 53,889
124 7,353,946 78,264 53,316
125 7,275,682 77,579 52,749
126 7,198,103 76,900 52,186
127 7,121,202 76,227 51,629
128 7,044,975 75,560 51,076
129 6,969,415 74,899 50,528
130 6,894,516 74,243 49,985
131 6,820,273 73,594 49,447
132 6,746,679 72,949 48,913
133 6,673,730 72,311 48,385
134 6,601,419 71,678 47,860
135 6,529,741 71,051 47,341
136 6,458,690 70,429 46,826
137 6,388,261 69,812 46,315
138 6,318,449 69,201 45,809
139 6,249,247 68,596 45,307
140 6,180,652 67,995 44,810
141 6,112,656 67,400 44,317
142 6,045,256 66,810 43,828
143 5,978,446 66,225 43,344
144 5,912,220 65,646 42,864
145 5,846,575 65,071 42,388
146 5,781,504 64,502 41,916
147 5,717,002 63,937 41,448
148 5,653,065 63,377 40,985
149 5,589,688 62,823 40,525
150 5,526,865 62,273 40,070
151 5,464,593 61,728 39,618
152 5,402,865 61,187 39,171
153 5,341,678 60,652 38,727
154 5,281,026 60,121 38,287
155 5,220,906 59,594 37,852
156 5,161,311 59,073 37,420
157 5,102,239 58,556 36,991
158 5,043,683 58,043 36,567
159 4,985,640 57,535 36,146
160 4,928,106 57,031 35,729
161 4,871,074 56,532 35,315
162 4,814,543 56,037 34,905
163 4,758,506 55,546 34,499
164 4,702,959 55,060 34,096
165 4,647,899 54,578 33,697
166 4,593,321 54,100 33,302
167 4,539,221 53,627 32,909
168 4,485,595 53,157 32,521
169 4,432,438 52,692 32,135
170 4,379,746 52,230 31,753
171 4,327,516 51,773 31,374
172 4,275,743 51,320 30,999
173 4,224,423 50,870 30,627
174 4,173,552 50,425 30,258
175 4,123,127 49,984 29,893
176 4,073,144 49,546 29,530
177 4,023,598 49,112 29,171
178 3,974,486 54,045 28,815
179 3,920,441 615,479 28,423
180 3,304,962 2,753,885 23,961
181 551,076 34,157 3,995
<PAGE>
182 516,920 33,858 3,748
183 483,061 33,562 3,502
184 449,499 33,269 3,259
185 416,230 32,978 3,018
186 383,252 32,690 2,779
187 350,562 32,404 2,542
188 318,157 32,121 2,307
189 286,036 31,841 2,074
190 254,195 31,562 1,843
191 222,633 31,287 1,614
192 191,346 31,013 1,387
193 160,333 30,742 1,162
194 129,591 30,474 940
195 99,117 30,207 719
196 68,910 29,943 500
197 38,967 29,682 283
198 9,285 9,285 67
199 - - -
200 - - -
201 - - -
202 - - -
203 - - -
204 - - -
205 - - -
206 - - -
207 - - -
208 - - -
209 - - -
210 - - -
211 - - -
212 - - -
213 - - -
214 - - -
215 - - -
216 - - -
217 - - -
218 - - -
219 - - -
220 - - -
221 - - -
222 - - -
223 - - -
224 - - -
225 - - -
226 - - -
227 - - -
228 - - -
229 - - -
230 - - -
231 - - -
232 - - -
233 - - -
234 - - -
235 - - -
236 - - -
237 - - -
238 - - -
239 - - -
240 - - -
241 - - -
242 - - -
243 - - -
244 - - -
<PAGE>
245 - - -
246 - - -
247 - - -
248 - - -
249 - - -
250 - - -
251 - - -
252 - - -
253 - - -
254 - - -
255 - - -
256 - - -
257 - - -
258 - - -
259 - - -
260 - - -
261 - - -
262 - - -
263 - - -
264 - - -
265 - - -
266 - - -
267 - - -
268 - - -
269 - - -
270 - - -
271 - - -
272 - - -
273 - - -
274 - - -
275 - - -
276 - - -
277 - - -
278 - - -
279 - - -
280 - - -
281 - - -
282 - - -
283 - - -
284 - - -
285 - - -
286 - - -
287 - - -
288 - - -
289 - - -
290 - - -
291 - - -
292 - - -
293 - - -
294 - - -
295 - - -
296 - - -
297 - - -
298 - - -
299 - - -
300 - - -
301 - - -
302 - - -
303 - - -
304 - - -
305 - - -
306 - - -
307 - - -
<PAGE>
308 - - -
309 - - -
310 - - -
311 - - -
312 - - -
313 - - -
314 - - -
315 - - -
316 - - -
317 - - -
318 - - -
319 - - -
320 - - -
321 - - -
322 - - -
323 - - -
324 - - -
325 - - -
326 - - -
327 - - -
328 - - -
329 - - -
330 - - -
331 - - -
332 - - -
333 - - -
334 - - -
335 - - -
336 - - -
337 - - -
338 - - -
339 - - -
340 - - -
341 - - -
342 - - -
343 - - -
344 - - -
345 - - -
346 - - -
347 - - -
348 - - -
349 - - -
350 - - -
351 - - -
352 - - -
353 - - -
354 - - -
355 - - -
356 - - -
357 - - -
358 - - -
359 - - -
360 - - -
Banc of America Securities LLC
Saxon 2000-2
12,005,000
Period BF-1 Bal BF-1 Prin BF-1 Int
<PAGE>
1 12,005,000 - 87,036
2 12,005,000 - 87,036
3 12,005,000 - 87,036
4 12,005,000 - 87,036
5 12,005,000 - 87,036
6 12,005,000 - 87,036
7 12,005,000 - 87,036
8 12,005,000 - 87,036
9 12,005,000 - 87,036
10 12,005,000 - 87,036
11 12,005,000 - 87,036
12 12,005,000 - 87,036
13 12,005,000 - 87,036
14 12,005,000 - 87,036
15 12,005,000 - 87,036
16 12,005,000 - 87,036
17 12,005,000 - 87,036
18 12,005,000 - 87,036
19 12,005,000 - 87,036
20 12,005,000 - 87,036
21 12,005,000 - 87,036
22 12,005,000 - 87,036
23 12,005,000 - 87,036
24 12,005,000 - 87,036
25 12,005,000 - 87,036
26 12,005,000 - 87,036
27 12,005,000 - 87,036
28 12,005,000 - 87,036
29 12,005,000 - 87,036
30 12,005,000 - 87,036
31 12,005,000 - 87,036
32 12,005,000 - 87,036
33 12,005,000 - 87,036
34 12,005,000 - 87,036
35 12,005,000 - 87,036
36 12,005,000 - 87,036
37 12,005,000 - 87,036
38 12,005,000 - 87,036
39 12,005,000 - 87,036
40 12,005,000 - 87,036
41 12,005,000 - 87,036
42 12,005,000 - 87,036
43 12,005,000 - 87,036
44 12,005,000 - 87,036
45 12,005,000 - 87,036
46 12,005,000 - 87,036
47 12,005,000 - 87,036
48 12,005,000 - 87,036
49 12,005,000 - 87,036
50 12,005,000 - 87,036
51 12,005,000 - 87,036
52 12,005,000 - 87,036
53 12,005,000 100,029 87,036
54 11,904,971 171,852 86,311
55 11,733,119 169,484 85,065
56 11,563,634 167,148 83,836
57 11,396,486 164,844 82,625
58 11,231,642 162,571 81,429
59 11,069,071 160,329 80,251
60 10,908,742 158,003 79,088
61 10,750,739 155,774 77,943
62 10,594,965 153,625 76,813
63 10,441,339 151,505 75,700
<PAGE>
64 10,289,834 149,414 74,601
65 10,140,420 147,351 73,518
66 9,993,069 145,316 72,450
67 9,847,753 143,309 71,396
68 9,704,443 141,329 70,357
69 9,563,114 139,376 69,333
70 9,423,738 137,450 68,322
71 9,286,288 135,549 67,326
72 9,150,739 133,675 66,343
73 9,017,064 131,826 65,374
74 8,885,238 130,002 64,418
75 8,755,236 128,203 63,475
76 8,627,033 126,428 62,546
77 8,500,606 124,677 61,629
78 8,375,928 122,951 60,725
79 8,252,978 121,247 59,834
80 8,131,731 119,567 58,955
81 8,012,164 117,910 58,088
82 7,894,254 116,275 57,233
83 7,777,979 114,662 56,390
84 7,663,317 113,071 55,559
85 7,550,246 111,502 54,739
86 7,438,743 109,955 53,931
87 7,328,789 108,428 53,134
88 7,220,360 106,922 52,348
89 7,113,438 105,437 51,572
90 7,008,002 103,972 50,808
91 6,904,030 102,526 50,054
92 6,801,504 101,101 49,311
93 6,700,403 99,695 48,578
94 6,600,708 98,307 47,855
95 6,502,401 96,939 47,142
96 6,405,462 95,590 46,440
97 6,309,872 94,259 45,747
98 6,215,613 92,946 45,063
99 6,122,668 91,650 44,389
100 6,031,017 90,373 43,725
101 5,940,644 89,113 43,070
102 5,851,532 87,870 42,424
103 5,763,662 86,644 41,787
104 5,677,018 85,434 41,158
105 5,591,584 84,242 40,539
106 5,507,342 83,065 39,928
107 5,424,277 81,904 39,326
108 5,342,373 80,760 38,732
109 5,261,613 79,631 38,147
110 5,181,982 78,517 37,569
111 5,103,465 77,418 37,000
112 5,026,047 76,335 36,439
113 4,949,712 75,266 35,885
114 4,874,446 74,212 35,340
115 4,800,235 73,172 34,802
116 4,727,063 72,146 34,271
117 4,654,916 71,135 33,748
118 4,583,781 70,137 33,232
119 4,513,645 69,153 32,724
120 4,444,492 68,182 32,223
121 4,376,310 66,894 31,728
122 4,309,416 65,955 31,243
123 4,243,460 65,030 30,765
124 4,178,431 64,117 30,294
125 4,114,314 63,216 29,829
126 4,051,097 62,328 29,370
<PAGE>
127 3,988,769 61,452 28,919
128 3,927,317 60,588 28,473
129 3,866,729 59,736 28,034
130 3,806,994 58,895 27,601
131 3,748,099 58,066 27,174
132 3,690,033 57,248 26,753
133 3,632,785 56,441 26,338
134 3,576,344 55,646 25,929
135 3,520,699 54,861 25,525
136 3,465,838 54,087 25,127
137 3,411,751 53,323 24,735
138 3,358,428 52,570 24,349
139 3,305,858 51,828 23,967
140 3,254,030 51,095 23,592
141 3,202,935 50,372 23,221
142 3,152,563 49,660 22,856
143 3,102,903 48,957 22,496
144 3,053,946 48,264 22,141
145 3,005,682 47,580 21,791
146 2,958,102 46,906 21,446
147 2,911,197 46,240 21,106
148 2,864,956 45,584 20,771
149 2,819,372 44,937 20,440
150 2,774,434 44,299 20,115
151 2,730,135 43,670 19,793
152 2,686,466 43,049 19,477
153 2,643,417 42,437 19,165
154 2,600,980 41,833 18,857
155 2,559,147 41,237 18,554
156 2,517,910 40,650 18,255
157 2,477,261 40,070 17,960
158 2,437,190 39,499 17,670
159 2,397,692 38,935 17,383
160 2,358,756 38,379 17,101
161 2,320,377 37,831 16,823
162 2,282,546 37,290 16,548
163 2,245,255 36,757 16,278
164 2,208,498 36,231 16,012
165 2,172,267 35,713 15,749
166 2,136,554 35,201 15,490
167 2,101,354 34,696 15,235
168 2,066,657 34,199 14,983
169 2,032,458 33,708 14,735
170 1,998,750 33,224 14,491
171 1,965,526 32,747 14,250
172 1,932,780 32,276 14,013
173 1,900,504 41,134 13,779
174 1,859,370 72,302 13,480
175 1,787,068 71,261 12,956
176 1,715,807 70,234 12,440
177 1,645,573 69,221 11,930
178 1,576,352 73,595 11,429
179 1,502,757 635,037 10,895
180 867,719 867,719 6,291
181 - - -
182 - - -
183 - - -
184 - - -
185 - - -
186 - - -
187 - - -
188 - - -
189 - - -
<PAGE>
190 - - -
191 - - -
192 - - -
193 - - -
194 - - -
195 - - -
196 - - -
197 - - -
198 - - -
199 - - -
200 - - -
201 - - -
202 - - -
203 - - -
204 - - -
205 - - -
206 - - -
207 - - -
208 - - -
209 - - -
210 - - -
211 - - -
212 - - -
213 - - -
214 - - -
215 - - -
216 - - -
217 - - -
218 - - -
219 - - -
220 - - -
221 - - -
222 - - -
223 - - -
224 - - -
225 - - -
226 - - -
227 - - -
228 - - -
229 - - -
230 - - -
231 - - -
232 - - -
233 - - -
234 - - -
235 - - -
236 - - -
237 - - -
238 - - -
239 - - -
240 - - -
241 - - -
242 - - -
243 - - -
244 - - -
245 - - -
246 - - -
247 - - -
248 - - -
249 - - -
250 - - -
251 - - -
252 - - -
<PAGE>
253 - - -
254 - - -
255 - - -
256 - - -
257 - - -
258 - - -
259 - - -
260 - - -
261 - - -
262 - - -
263 - - -
264 - - -
265 - - -
266 - - -
267 - - -
268 - - -
269 - - -
270 - - -
271 - - -
272 - - -
273 - - -
274 - - -
275 - - -
276 - - -
277 - - -
278 - - -
279 - - -
280 - - -
281 - - -
282 - - -
283 - - -
284 - - -
285 - - -
286 - - -
287 - - -
288 - - -
289 - - -
290 - - -
291 - - -
292 - - -
293 - - -
294 - - -
295 - - -
296 - - -
297 - - -
298 - - -
299 - - -
300 - - -
301 - - -
302 - - -
303 - - -
304 - - -
305 - - -
306 - - -
307 - - -
308 - - -
309 - - -
310 - - -
311 - - -
312 - - -
313 - - -
314 - - -
315 - - -
<PAGE>
316 - - -
317 - - -
318 - - -
319 - - -
320 - - -
321 - - -
322 - - -
323 - - -
324 - - -
325 - - -
326 - - -
327 - - -
328 - - -
329 - - -
330 - - -
331 - - -
332 - - -
333 - - -
334 - - -
335 - - -
336 - - -
337 - - -
338 - - -
339 - - -
340 - - -
341 - - -
342 - - -
343 - - -
344 - - -
345 - - -
346 - - -
347 - - -
348 - - -
349 - - -
350 - - -
351 - - -
352 - - -
353 - - -
354 - - -
355 - - -
356 - - -
357 - - -
358 - - -
359 - - -
360 - - -
Banc of America Securities LLC
Saxon 2000-2
12,005,000
Period BF-1 Bal BF-1 Prin BF-1 Int
1 12,005,000 - 87,036
2 12,005,000 - 87,036
3 12,005,000 - 87,036
4 12,005,000 - 87,036
5 12,005,000 - 87,036
6 12,005,000 - 87,036
7 12,005,000 - 87,036
8 12,005,000 - 87,036
<PAGE>
9 12,005,000 - 87,036
10 12,005,000 - 87,036
11 12,005,000 - 87,036
12 12,005,000 - 87,036
13 12,005,000 - 87,036
14 12,005,000 - 87,036
15 12,005,000 - 87,036
16 12,005,000 - 87,036
17 12,005,000 - 87,036
18 12,005,000 - 87,036
19 12,005,000 - 87,036
20 12,005,000 - 87,036
21 12,005,000 - 87,036
22 12,005,000 - 87,036
23 12,005,000 - 87,036
24 12,005,000 - 87,036
25 12,005,000 - 87,036
26 12,005,000 - 87,036
27 12,005,000 - 87,036
28 12,005,000 - 87,036
29 12,005,000 - 87,036
30 12,005,000 - 87,036
31 12,005,000 - 87,036
32 12,005,000 - 87,036
33 12,005,000 - 87,036
34 12,005,000 - 87,036
35 12,005,000 - 87,036
36 12,005,000 - 87,036
37 12,005,000 - 87,036
38 12,005,000 - 87,036
39 12,005,000 - 87,036
40 12,005,000 - 87,036
41 12,005,000 230,324 87,036
42 11,774,676 227,196 85,366
43 11,547,480 222,909 83,719
44 11,324,571 218,703 82,103
45 11,105,868 214,575 80,518
46 10,891,293 210,523 78,962
47 10,680,770 206,548 77,436
48 10,474,222 202,647 75,938
49 10,271,575 198,818 74,469
50 10,072,757 195,061 73,027
51 9,877,697 191,374 71,613
52 9,686,323 187,756 70,226
53 9,498,567 184,205 68,865
54 9,314,361 180,721 67,529
55 9,133,640 177,302 66,219
56 8,956,338 173,947 64,933
57 8,782,391 170,654 63,672
58 8,611,737 167,423 62,435
59 8,444,313 164,253 61,221
60 8,280,061 161,055 60,030
61 8,119,006 157,967 58,863
62 7,961,038 154,975 57,718
63 7,806,064 152,038 56,594
64 7,654,026 149,156 55,492
65 7,504,869 146,328 54,410
66 7,358,541 143,553 53,349
67 7,214,988 140,830 52,309
68 7,074,159 138,158 51,288
69 6,936,001 135,535 50,286
70 6,800,466 132,962 49,303
71 6,667,503 130,437 48,339
<PAGE>
72 6,537,066 127,959 47,394
73 6,409,107 125,528 46,466
74 6,283,579 123,142 45,556
75 6,160,437 120,801 44,663
76 6,039,636 118,504 43,787
77 5,921,132 116,249 42,928
78 5,804,883 114,037 42,085
79 5,690,846 111,867 41,259
80 5,578,979 109,737 40,448
81 5,469,243 107,647 39,652
82 5,361,596 105,596 38,872
83 5,256,000 103,583 38,106
84 5,152,417 101,609 37,355
85 5,050,808 99,671 36,618
86 4,951,137 97,770 35,896
87 4,853,367 95,904 35,187
88 4,757,463 94,073 34,492
89 4,663,390 92,277 33,810
90 4,571,113 90,515 33,141
91 4,480,598 88,785 32,484
92 4,391,813 87,088 31,841
93 4,304,725 85,423 31,209
94 4,219,302 83,789 30,590
95 4,135,512 82,186 29,982
96 4,053,326 80,613 29,387
97 3,972,713 79,070 28,802
98 3,893,644 77,555 28,229
99 3,816,089 76,069 27,667
100 3,740,020 74,611 27,115
101 3,665,409 73,180 26,574
102 3,592,228 71,777 26,044
103 3,520,452 70,399 25,523
104 3,450,053 69,048 25,013
105 3,381,005 67,722 24,512
106 3,313,283 66,421 24,021
107 3,246,862 65,144 23,540
108 3,181,718 63,892 23,067
109 3,117,826 62,663 22,604
110 3,055,163 61,457 22,150
111 2,993,706 60,274 21,704
112 2,933,432 59,113 21,267
113 2,874,318 57,975 20,839
114 2,816,344 56,857 20,418
115 2,759,487 55,761 20,006
116 2,703,726 54,685 19,602
117 2,649,041 53,630 19,206
118 2,595,411 52,594 18,817
119 2,542,816 51,579 18,435
120 2,491,238 50,582 18,061
121 2,440,656 49,420 17,695
122 2,391,236 48,466 17,336
123 2,342,770 47,530 16,985
124 2,295,240 46,611 16,640
125 2,248,629 45,710 16,303
126 2,202,920 44,826 15,971
127 2,158,094 43,958 15,646
128 2,114,136 43,107 15,327
129 2,071,029 42,272 15,015
130 2,028,757 41,453 14,708
131 1,987,304 40,649 14,408
132 1,946,655 39,861 14,113
133 1,906,794 49,696 13,824
134 1,857,098 88,386 13,464
<PAGE>
135 1,768,713 86,668 12,823
136 1,682,044 84,984 12,195
137 1,597,060 83,331 11,579
138 1,513,729 81,710 10,975
139 1,432,020 80,119 10,382
140 1,351,901 78,558 9,801
141 1,273,342 77,027 9,232
142 1,196,315 75,526 8,673
143 1,120,789 74,052 8,126
144 1,046,737 72,607 7,589
145 974,131 71,189 7,062
146 902,942 69,797 6,546
147 833,145 68,433 6,040
148 764,712 67,094 5,544
149 697,618 65,780 5,058
150 631,838 64,492 4,581
151 567,346 63,228 4,113
152 504,118 61,988 3,655
153 442,129 60,772 3,205
154 381,358 59,579 2,765
155 321,779 58,408 2,333
156 263,371 57,260 1,909
157 206,111 56,134 1,494
158 149,977 55,029 1,087
159 94,948 53,945 688
160 41,003 41,003 297
161 - - -
162 - - -
163 - - -
164 - - -
165 - - -
166 - - -
167 - - -
168 - - -
169 - - -
170 - - -
171 - - -
172 - - -
173 - - -
174 - - -
175 - - -
176 - - -
177 - - -
178 - - -
179 - - -
180 - - -
181 - - -
182 - - -
183 - - -
184 - - -
185 - - -
186 - - -
187 - - -
188 - - -
189 - - -
190 - - -
191 - - -
192 - - -
193 - - -
194 - - -
195 - - -
196 - - -
197 - - -
<PAGE>
198 - - -
199 - - -
200 - - -
201 - - -
202 - - -
203 - - -
204 - - -
205 - - -
206 - - -
207 - - -
208 - - -
209 - - -
210 - - -
211 - - -
212 - - -
213 - - -
214 - - -
215 - - -
216 - - -
217 - - -
218 - - -
219 - - -
220 - - -
221 - - -
222 - - -
223 - - -
224 - - -
225 - - -
226 - - -
227 - - -
228 - - -
229 - - -
230 - - -
231 - - -
232 - - -
233 - - -
234 - - -
235 - - -
236 - - -
237 - - -
238 - - -
239 - - -
240 - - -
241 - - -
242 - - -
243 - - -
244 - - -
245 - - -
246 - - -
247 - - -
248 - - -
249 - - -
250 - - -
251 - - -
252 - - -
253 - - -
254 - - -
255 - - -
256 - - -
257 - - -
258 - - -
259 - - -
260 - - -
<PAGE>
261 - - -
262 - - -
263 - - -
264 - - -
265 - - -
266 - - -
267 - - -
268 - - -
269 - - -
270 - - -
271 - - -
272 - - -
273 - - -
274 - - -
275 - - -
276 - - -
277 - - -
278 - - -
279 - - -
280 - - -
281 - - -
282 - - -
283 - - -
284 - - -
285 - - -
286 - - -
287 - - -
288 - - -
289 - - -
290 - - -
291 - - -
292 - - -
293 - - -
294 - - -
295 - - -
296 - - -
297 - - -
298 - - -
299 - - -
300 - - -
301 - - -
302 - - -
303 - - -
304 - - -
305 - - -
306 - - -
307 - - -
308 - - -
309 - - -
310 - - -
311 - - -
312 - - -
313 - - -
314 - - -
315 - - -
316 - - -
317 - - -
318 - - -
319 - - -
320 - - -
321 - - -
322 - - -
323 - - -
<PAGE>
324 - - -
325 - - -
326 - - -
327 - - -
328 - - -
329 - - -
330 - - -
331 - - -
332 - - -
333 - - -
334 - - -
335 - - -
336 - - -
337 - - -
338 - - -
339 - - -
340 - - -
341 - - -
342 - - -
343 - - -
344 - - -
345 - - -
346 - - -
347 - - -
348 - - -
349 - - -
350 - - -
351 - - -
352 - - -
353 - - -
354 - - -
355 - - -
356 - - -
357 - - -
358 - - -
359 - - -
360 - - -
Banc of America Securities LLC
Saxon 2000-2
12,005,000
Period BF-1 Bal BF-1 Prin BF-1 Int
1 12,005,000 - 87,036
2 12,005,000 - 87,036
3 12,005,000 - 87,036
4 12,005,000 - 87,036
5 12,005,000 - 87,036
6 12,005,000 - 87,036
7 12,005,000 - 87,036
8 12,005,000 - 87,036
9 12,005,000 - 87,036
10 12,005,000 - 87,036
11 12,005,000 - 87,036
12 12,005,000 - 87,036
13 12,005,000 - 87,036
14 12,005,000 - 87,036
15 12,005,000 - 87,036
16 12,005,000 - 87,036
<PAGE>
17 12,005,000 - 87,036
18 12,005,000 - 87,036
19 12,005,000 - 87,036
20 12,005,000 - 87,036
21 12,005,000 - 87,036
22 12,005,000 - 87,036
23 12,005,000 - 87,036
24 12,005,000 - 87,036
25 12,005,000 - 87,036
26 12,005,000 - 87,036
27 12,005,000 - 87,036
28 12,005,000 - 87,036
29 12,005,000 - 87,036
30 12,005,000 - 87,036
31 12,005,000 - 87,036
32 12,005,000 - 87,036
33 12,005,000 - 87,036
34 12,005,000 - 87,036
35 12,005,000 - 87,036
36 12,005,000 - 87,036
37 12,005,000 1,316,503 87,036
38 10,688,497 262,119 77,492
39 10,426,379 255,774 75,591
40 10,170,605 249,582 73,737
41 9,921,022 243,539 71,927
42 9,677,483 237,641 70,162
43 9,439,842 231,884 68,439
44 9,207,958 226,266 66,758
45 8,981,691 220,783 65,117
46 8,760,908 215,432 63,517
47 8,545,477 210,209 61,955
48 8,335,268 205,112 60,431
49 8,130,156 200,137 58,944
50 7,930,019 195,282 57,493
51 7,734,738 190,543 56,077
52 7,544,194 185,919 54,695
53 7,358,276 181,406 53,348
54 7,176,870 177,001 52,032
55 6,999,869 172,702 50,749
56 6,827,167 168,507 49,497
57 6,658,660 164,413 48,275
58 6,494,248 160,417 47,083
59 6,333,831 156,517 45,920
60 6,177,314 152,647 44,786
61 6,024,666 148,909 43,679
62 5,875,758 145,288 42,599
63 5,730,470 141,754 41,546
64 5,588,716 138,305 40,518
65 5,450,412 134,939 39,515
66 5,315,473 131,654 38,537
67 5,183,818 128,449 37,583
68 5,055,370 125,320 36,651
69 4,930,049 122,268 35,743
70 4,807,782 119,288 34,856
71 4,688,494 116,381 33,992
72 4,572,113 113,543 33,148
73 4,458,569 110,774 32,325
74 4,347,795 108,072 31,522
75 4,239,723 105,435 30,738
76 4,134,287 102,862 29,974
77 4,031,425 100,351 29,228
78 3,931,075 97,900 28,500
79 3,833,174 95,509 27,791
<PAGE>
80 3,737,666 93,175 27,098
81 3,644,491 90,898 26,423
82 3,553,593 88,675 25,764
83 3,464,918 86,507 25,121
84 3,378,411 84,391 24,493
85 3,294,020 82,325 23,882
86 3,211,695 80,310 23,285
87 3,131,385 78,344 22,703
88 3,053,041 76,425 22,135
89 2,976,616 74,552 21,580
90 2,902,063 72,725 21,040
91 2,829,338 70,942 20,513
92 2,758,396 69,202 19,998
93 2,689,193 67,505 19,497
94 2,621,689 65,848 19,007
95 2,555,841 64,232 18,530
96 2,491,609 62,654 18,064
97 2,428,955 61,115 17,610
98 2,367,840 59,613 17,167
99 2,308,226 58,148 16,735
100 2,250,079 56,718 16,313
101 2,193,361 55,323 15,902
102 2,138,038 53,961 15,501
103 2,084,077 52,633 15,110
104 2,031,444 51,337 14,728
105 1,980,108 50,072 14,356
106 1,930,036 48,838 13,993
107 1,881,198 102,835 13,639
108 1,778,364 107,136 12,893
109 1,671,228 104,492 12,116
110 1,566,736 101,913 11,359
111 1,464,822 99,397 10,620
112 1,365,426 96,941 9,899
113 1,268,485 94,546 9,197
114 1,173,939 92,208 8,511
115 1,081,731 89,928 7,843
116 991,803 87,702 7,191
117 904,101 85,531 6,555
118 818,570 83,413 5,935
119 735,156 81,347 5,330
120 653,809 79,331 4,740
121 574,479 77,137 4,165
122 497,342 75,226 3,606
123 422,116 73,362 3,060
124 348,754 71,544 2,528
125 277,210 69,770 2,010
126 207,441 68,039 1,504
127 139,402 66,350 1,011
128 73,052 64,702 530
129 8,350 8,350 61
130 - - -
131 - - -
132 - - -
133 - - -
134 - - -
135 - - -
136 - - -
137 - - -
138 - - -
139 - - -
140 - - -
141 - - -
142 - - -
<PAGE>
143 - - -
144 - - -
145 - - -
146 - - -
147 - - -
148 - - -
149 - - -
150 - - -
151 - - -
152 - - -
153 - - -
154 - - -
155 - - -
156 - - -
157 - - -
158 - - -
159 - - -
160 - - -
161 - - -
162 - - -
163 - - -
164 - - -
165 - - -
166 - - -
167 - - -
168 - - -
169 - - -
170 - - -
171 - - -
172 - - -
173 - - -
174 - - -
175 - - -
176 - - -
177 - - -
178 - - -
179 - - -
180 - - -
181 - - -
182 - - -
183 - - -
184 - - -
185 - - -
186 - - -
187 - - -
188 - - -
189 - - -
190 - - -
191 - - -
192 - - -
193 - - -
194 - - -
195 - - -
196 - - -
197 - - -
198 - - -
199 - - -
200 - - -
201 - - -
202 - - -
203 - - -
204 - - -
205 - - -
<PAGE>
206 - - -
207 - - -
208 - - -
209 - - -
210 - - -
211 - - -
212 - - -
213 - - -
214 - - -
215 - - -
216 - - -
217 - - -
218 - - -
219 - - -
220 - - -
221 - - -
222 - - -
223 - - -
224 - - -
225 - - -
226 - - -
227 - - -
228 - - -
229 - - -
230 - - -
231 - - -
232 - - -
233 - - -
234 - - -
235 - - -
236 - - -
237 - - -
238 - - -
239 - - -
240 - - -
241 - - -
242 - - -
243 - - -
244 - - -
245 - - -
246 - - -
247 - - -
248 - - -
249 - - -
250 - - -
251 - - -
252 - - -
253 - - -
254 - - -
255 - - -
256 - - -
257 - - -
258 - - -
259 - - -
260 - - -
261 - - -
262 - - -
263 - - -
264 - - -
265 - - -
266 - - -
267 - - -
268 - - -
<PAGE>
269 - - -
270 - - -
271 - - -
272 - - -
273 - - -
274 - - -
275 - - -
276 - - -
277 - - -
278 - - -
279 - - -
280 - - -
281 - - -
282 - - -
283 - - -
284 - - -
285 - - -
286 - - -
287 - - -
288 - - -
289 - - -
290 - - -
291 - - -
292 - - -
293 - - -
294 - - -
295 - - -
296 - - -
297 - - -
298 - - -
299 - - -
300 - - -
301 - - -
302 - - -
303 - - -
304 - - -
305 - - -
306 - - -
307 - - -
308 - - -
309 - - -
310 - - -
311 - - -
312 - - -
313 - - -
314 - - -
315 - - -
316 - - -
317 - - -
318 - - -
319 - - -
320 - - -
321 - - -
322 - - -
323 - - -
324 - - -
325 - - -
326 - - -
327 - - -
328 - - -
329 - - -
330 - - -
331 - - -
<PAGE>
332 - - -
333 - - -
334 - - -
335 - - -
336 - - -
337 - - -
338 - - -
339 - - -
340 - - -
341 - - -
342 - - -
343 - - -
344 - - -
345 - - -
346 - - -
347 - - -
348 - - -
349 - - -
350 - - -
351 - - -
352 - - -
353 - - -
354 - - -
355 - - -
356 - - -
357 - - -
358 - - -
359 - - -
360 - - -
Banc of America Securities LLC
Saxon 2000-2
12,005,000
Period BF-1 Bal BF-1 Prin BF-1 Int
1 12,005,000 - 87,036
2 12,005,000 - 87,036
3 12,005,000 - 87,036
4 12,005,000 - 87,036
5 12,005,000 - 87,036
6 12,005,000 - 87,036
7 12,005,000 - 87,036
8 12,005,000 - 87,036
9 12,005,000 - 87,036
10 12,005,000 - 87,036
11 12,005,000 - 87,036
12 12,005,000 - 87,036
13 12,005,000 - 87,036
14 12,005,000 - 87,036
15 12,005,000 - 87,036
16 12,005,000 - 87,036
17 12,005,000 - 87,036
18 12,005,000 - 87,036
19 12,005,000 - 87,036
20 12,005,000 - 87,036
21 12,005,000 - 87,036
22 12,005,000 - 87,036
23 12,005,000 - 87,036
24 12,005,000 - 87,036
<PAGE>
25 12,005,000 - 87,036
26 12,005,000 - 87,036
27 12,005,000 - 87,036
28 12,005,000 - 87,036
29 12,005,000 - 87,036
30 12,005,000 - 87,036
31 12,005,000 - 87,036
32 12,005,000 - 87,036
33 12,005,000 - 87,036
34 12,005,000 - 87,036
35 12,005,000 - 87,036
36 12,005,000 - 87,036
37 12,005,000 1,532,143 87,036
38 10,472,857 1,866,298 75,928
39 8,606,558 259,266 62,398
40 8,347,292 251,523 60,518
41 8,095,769 244,010 58,694
42 7,851,759 236,720 56,925
43 7,615,039 229,647 55,209
44 7,385,391 222,784 53,544
45 7,162,608 216,124 51,929
46 6,946,483 209,663 50,362
47 6,736,820 203,393 48,842
48 6,533,427 197,310 47,367
49 6,336,117 191,407 45,937
50 6,144,710 185,680 44,549
51 5,959,030 180,123 43,203
52 5,778,906 174,732 41,897
53 5,604,174 169,501 40,630
54 5,434,674 164,425 39,401
55 5,270,249 159,500 38,209
56 5,110,749 154,722 37,053
57 4,956,027 150,086 35,931
58 4,805,941 145,588 34,843
59 4,660,354 141,223 33,788
60 4,519,130 136,943 32,764
61 4,382,188 132,817 31,771
62 4,249,371 128,834 30,808
63 4,120,536 124,970 29,874
64 3,995,566 121,221 28,968
65 3,874,345 117,583 28,089
66 3,756,762 114,054 27,237
67 3,642,708 110,630 26,410
68 3,532,078 107,308 25,608
69 3,424,769 104,085 24,830
70 3,320,684 100,958 24,075
71 3,219,726 97,925 23,343
72 3,121,801 94,981 22,633
73 3,026,820 92,126 21,944
74 2,934,694 89,355 21,277
75 2,845,339 86,668 20,629
76 2,758,671 84,060 20,000
77 2,674,611 81,530 19,391
78 2,593,080 79,076 18,800
79 2,514,004 76,695 18,227
80 2,437,309 74,385 17,670
81 2,362,924 72,144 17,131
82 2,290,779 69,970 16,608
83 2,220,809 67,861 16,101
84 2,152,947 65,815 15,609
85 2,087,132 63,830 15,132
86 2,023,301 61,905 14,669
87 1,961,397 60,037 14,220
<PAGE>
88 1,901,360 100,926 13,785
89 1,800,434 130,214 13,053
90 1,670,219 126,282 12,109
91 1,543,938 122,467 11,194
92 1,421,471 118,766 10,306
93 1,302,706 115,175 9,445
94 1,187,530 111,693 8,610
95 1,075,837 108,314 7,800
96 967,523 105,037 7,015
97 862,486 101,858 6,253
98 760,627 98,774 5,515
99 661,853 95,783 4,798
100 566,070 92,881 4,104
101 473,189 90,066 3,431
102 383,123 87,336 2,778
103 295,787 84,688 2,144
104 211,099 82,119 1,530
105 128,980 79,627 935
106 49,354 49,354 358
107 - - -
108 - - -
109 - - -
110 - - -
111 - - -
112 - - -
113 - - -
114 - - -
115 - - -
116 - - -
117 - - -
118 - - -
119 - - -
120 - - -
121 - - -
122 - - -
123 - - -
124 - - -
125 - - -
126 - - -
127 - - -
128 - - -
129 - - -
130 - - -
131 - - -
132 - - -
133 - - -
134 - - -
135 - - -
136 - - -
137 - - -
138 - - -
139 - - -
140 - - -
141 - - -
142 - - -
143 - - -
144 - - -
145 - - -
146 - - -
147 - - -
148 - - -
149 - - -
150 - - -
<PAGE>
151 - - -
152 - - -
153 - - -
154 - - -
155 - - -
156 - - -
157 - - -
158 - - -
159 - - -
160 - - -
161 - - -
162 - - -
163 - - -
164 - - -
165 - - -
166 - - -
167 - - -
168 - - -
169 - - -
170 - - -
171 - - -
172 - - -
173 - - -
174 - - -
175 - - -
176 - - -
177 - - -
178 - - -
179 - - -
180 - - -
181 - - -
182 - - -
183 - - -
184 - - -
185 - - -
186 - - -
187 - - -
188 - - -
189 - - -
190 - - -
191 - - -
192 - - -
193 - - -
194 - - -
195 - - -
196 - - -
197 - - -
198 - - -
199 - - -
200 - - -
201 - - -
202 - - -
203 - - -
204 - - -
205 - - -
206 - - -
207 - - -
208 - - -
209 - - -
210 - - -
211 - - -
212 - - -
213 - - -
<PAGE>
214 - - -
215 - - -
216 - - -
217 - - -
218 - - -
219 - - -
220 - - -
221 - - -
222 - - -
223 - - -
224 - - -
225 - - -
226 - - -
227 - - -
228 - - -
229 - - -
230 - - -
231 - - -
232 - - -
233 - - -
234 - - -
235 - - -
236 - - -
237 - - -
238 - - -
239 - - -
240 - - -
241 - - -
242 - - -
243 - - -
244 - - -
245 - - -
246 - - -
247 - - -
248 - - -
249 - - -
250 - - -
251 - - -
252 - - -
253 - - -
254 - - -
255 - - -
256 - - -
257 - - -
258 - - -
259 - - -
260 - - -
261 - - -
262 - - -
263 - - -
264 - - -
265 - - -
266 - - -
267 - - -
268 - - -
269 - - -
270 - - -
271 - - -
272 - - -
273 - - -
274 - - -
275 - - -
276 - - -
<PAGE>
277 - - -
278 - - -
279 - - -
280 - - -
281 - - -
282 - - -
283 - - -
284 - - -
285 - - -
286 - - -
287 - - -
288 - - -
289 - - -
290 - - -
291 - - -
292 - - -
293 - - -
294 - - -
295 - - -
296 - - -
297 - - -
298 - - -
299 - - -
300 - - -
301 - - -
302 - - -
303 - - -
304 - - -
305 - - -
306 - - -
307 - - -
308 - - -
309 - - -
310 - - -
311 - - -
312 - - -
313 - - -
314 - - -
315 - - -
316 - - -
317 - - -
318 - - -
319 - - -
320 - - -
321 - - -
322 - - -
323 - - -
324 - - -
325 - - -
326 - - -
327 - - -
328 - - -
329 - - -
330 - - -
331 - - -
332 - - -
333 - - -
334 - - -
335 - - -
336 - - -
337 - - -
338 - - -
339 - - -
<PAGE>
340 - - -
341 - - -
342 - - -
343 - - -
344 - - -
345 - - -
346 - - -
347 - - -
348 - - -
349 - - -
350 - - -
351 - - -
352 - - -
353 - - -
354 - - -
355 - - -
356 - - -
357 - - -
358 - - -
359 - - -
360 - - -
Banc of
America
Securities
LLC
Saxon 2000-2
12,005,000
Period BF-1 Bal BF-1 Prin BF-1 Int
1 12,005,000 - 87,036
2 12,005,000 - 87,036
3 12,005,000 - 87,036
4 12,005,000 - 87,036
5 12,005,000 - 87,036
6 12,005,000 - 87,036
7 12,005,000 - 87,036
8 12,005,000 - 87,036
9 12,005,000 - 87,036
10 12,005,000 - 87,036
11 12,005,000 - 87,036
12 12,005,000 - 87,036
13 12,005,000 - 87,036
14 12,005,000 - 87,036
15 12,005,000 - 87,036
16 12,005,000 - 87,036
17 12,005,000 - 87,036
18 12,005,000 - 87,036
19 12,005,000 - 87,036
20 12,005,000 - 87,036
21 12,005,000 - 87,036
22 12,005,000 - 87,036
23 12,005,000 - 87,036
24 12,005,000 - 87,036
25 12,005,000 - 87,036
26 12,005,000 - 87,036
27 12,005,000 - 87,036
28 12,005,000 - 87,036
29 12,005,000 - 87,036
30 12,005,000 - 87,036
31 12,005,000 - 87,036
32 12,005,000 - 87,036
<PAGE>
33 12,005,000 - 87,036
34 12,005,000 - 87,036
35 12,005,000 - 87,036
36 12,005,000 - 87,036
37 12,005,000 - 87,036
38 12,005,000 4,384,653 87,036
39 7,620,347 864,287 55,248
40 6,756,060 243,921 48,981
41 6,512,140 235,167 47,213
42 6,276,973 226,726 45,508
43 6,050,247 218,587 43,864
44 5,831,660 210,738 42,280
45 5,620,922 203,171 40,752
46 5,417,751 195,873 39,279
47 5,221,878 188,837 37,859
48 5,033,041 182,052 36,490
49 4,850,989 175,510 35,170
50 4,675,480 169,201 33,897
51 4,506,278 163,119 32,671
52 4,343,159 157,254 31,488
53 4,185,906 151,599 30,348
54 4,034,307 146,146 29,249
55 3,888,161 140,888 28,189
56 3,747,273 135,819 27,168
57 3,611,454 130,931 26,183
58 3,480,523 126,218 25,234
59 3,354,305 121,674 24,319
60 3,232,632 117,259 23,437
61 3,115,373 113,023 22,586
62 3,002,350 108,953 21,767
63 2,893,397 105,028 20,977
64 2,788,369 101,244 20,216
65 2,687,125 97,596 19,482
66 2,589,529 94,078 18,774
67 2,495,451 90,687 18,092
68 2,404,765 87,417 17,435
69 2,317,348 84,264 16,801
70 2,233,084 81,224 16,190
71 2,151,860 78,294 15,601
72 2,073,567 75,468 15,033
73 1,998,099 72,744 14,486
74 1,925,355 97,013 13,959
75 1,828,342 155,854 13,255
76 1,672,488 150,224 12,126
77 1,522,264 144,797 11,036
78 1,377,467 139,564 9,987
79 1,237,903 134,519 8,975
80 1,103,383 129,656 8,000
81 973,727 124,967 7,060
82 848,760 120,447 6,154
83 728,313 116,089 5,280
84 612,224 111,888 4,439
85 500,337 107,837 3,627
86 392,499 103,933 2,846
87 288,567 100,169 2,092
88 188,398 96,540 1,366
89 91,858 91,858 666
90 - - -
91 - - -
92 - - -
93 - - -
94 - - -
95 - - -
<PAGE>
96 - - -
97 - - -
98 - - -
99 - - -
100 - - -
101 - - -
102 - - -
103 - - -
104 - - -
105 - - -
106 - - -
107 - - -
108 - - -
109 - - -
110 - - -
111 - - -
112 - - -
113 - - -
114 - - -
115 - - -
116 - - -
117 - - -
118 - - -
119 - - -
120 - - -
121 - - -
122 - - -
123 - - -
124 - - -
125 - - -
126 - - -
127 - - -
128 - - -
129 - - -
130 - - -
131 - - -
132 - - -
133 - - -
134 - - -
135 - - -
136 - - -
137 - - -
138 - - -
139 - - -
140 - - -
141 - - -
142 - - -
143 - - -
144 - - -
145 - - -
146 - - -
147 - - -
148 - - -
149 - - -
150 - - -
151 - - -
152 - - -
153 - - -
154 - - -
155 - - -
156 - - -
157 - - -
158 - - -
<PAGE>
159 - - -
160 - - -
161 - - -
162 - - -
163 - - -
164 - - -
165 - - -
166 - - -
167 - - -
168 - - -
169 - - -
170 - - -
171 - - -
172 - - -
173 - - -
174 - - -
175 - - -
176 - - -
177 - - -
178 - - -
179 - - -
180 - - -
181 - - -
182 - - -
183 - - -
184 - - -
185 - - -
186 - - -
187 - - -
188 - - -
189 - - -
190 - - -
191 - - -
192 - - -
193 - - -
194 - - -
195 - - -
196 - - -
197 - - -
198 - - -
199 - - -
200 - - -
201 - - -
202 - - -
203 - - -
204 - - -
205 - - -
206 - - -
207 - - -
208 - - -
209 - - -
210 - - -
211 - - -
212 - - -
213 - - -
214 - - -
215 - - -
216 - - -
217 - - -
218 - - -
219 - - -
220 - - -
221 - - -
<PAGE>
222 - - -
223 - - -
224 - - -
225 - - -
226 - - -
227 - - -
228 - - -
229 - - -
230 - - -
231 - - -
232 - - -
233 - - -
234 - - -
235 - - -
236 - - -
237 - - -
238 - - -
239 - - -
240 - - -
241 - - -
242 - - -
243 - - -
244 - - -
245 - - -
246 - - -
247 - - -
248 - - -
249 - - -
250 - - -
251 - - -
252 - - -
253 - - -
254 - - -
255 - - -
256 - - -
257 - - -
258 - - -
259 - - -
260 - - -
261 - - -
262 - - -
263 - - -
264 - - -
265 - - -
266 - - -
267 - - -
268 - - -
269 - - -
270 - - -
271 - - -
272 - - -
273 - - -
274 - - -
275 - - -
276 - - -
277 - - -
278 - - -
279 - - -
280 - - -
281 - - -
282 - - -
283 - - -
284 - - -
<PAGE>
285 - - -
286 - - -
287 - - -
288 - - -
289 - - -
290 - - -
291 - - -
292 - - -
293 - - -
294 - - -
295 - - -
296 - - -
297 - - -
298 - - -
299 - - -
300 - - -
301 - - -
302 - - -
303 - - -
304 - - -
305 - - -
306 - - -
307 - - -
308 - - -
309 - - -
310 - - -
311 - - -
312 - - -
313 - - -
314 - - -
315 - - -
316 - - -
317 - - -
318 - - -
319 - - -
320 - - -
321 - - -
322 - - -
323 - - -
324 - - -
325 - - -
326 - - -
327 - - -
328 - - -
329 - - -
330 - - -
331 - - -
332 - - -
333 - - -
334 - - -
335 - - -
336 - - -
337 - - -
338 - - -
339 - - -
340 - - -
341 - - -
342 - - -
343 - - -
344 - - -
345 - - -
346 - - -
347 - - -
<PAGE>
348 - - -
349 - - -
350 - - -
351 - - -
352 - - -
353 - - -
354 - - -
355 - - -
356 - - -
357 - - -
358 - - -
359 - - -
360 - - -
<PAGE>
Banc of
America
Securities
LLC
<TABLE>
<CAPTION>
Saxon 2000-2
26,949,000 13,964,000 12,000,000
Period MF-1 Bal MF-1 Prin MF-1 Int MF-2 Bal MF-2 Prin MF-2 Int MV-2 Bal MV-2 Prin MV-2 Int
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 103,320
2 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
3 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
4 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
5 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
6 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
7 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
8 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
9 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560
10 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
11 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
12 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
13 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
14 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
15 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
16 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
17 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
18 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
19 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
20 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
21 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560
22 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
23 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
24 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
25 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
26 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
27 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
28 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
29 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
30 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
31 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
32 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
33 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560
34 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
35 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
36 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
37 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
38 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
39 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
40 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
41 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
42 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
43 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
44 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
45 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 73,080
46 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
47 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
48 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
49 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600
50 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
51 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120
52 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 120,416 75,600
53 26,949,000 - 190,507 13,964,000 - 101,239 11,879,584 193,432 77,336
54 26,949,000 - 190,507 13,964,000 - 101,239 11,686,153 190,333 73,623
55 26,949,000 - 190,507 13,964,000 - 101,239 11,495,820 187,284 74,838
<CAPTION>
6,126,000
Period t BV-1 Bal BV-1 BV-1 Int Prin
<S> <C> <C> <C>
1 6,126,000 - 60,768
2 6,126,000 - 45,947
3 6,126,000 - 45,947
4 6,126,000 - 44,465
5 6,126,000 - 45,947
6 6,126,000 - 44,465
7 6,126,000 - 45,947
8 6,126,000 - 45,947
9 6,126,000 - 41,500
10 6,126,000 - 45,947
11 6,126,000 - 44,465
12 6,126,000 - 45,947
13 6,126,000 - 44,465
14 6,126,000 - 45,947
15 6,126,000 - 45,947
16 6,126,000 - 44,465
17 6,126,000 - 45,947
18 6,126,000 - 44,465
19 6,126,000 - 45,947
20 6,126,000 - 45,947
21 6,126,000 - 41,500
22 6,126,000 - 45,947
23 6,126,000 - 44,465
24 6,126,000 - 45,947
25 6,126,000 - 44,465
26 6,126,000 - 45,947
27 6,126,000 - 45,947
28 6,126,000 - 44,465
29 6,126,000 - 45,947
30 6,126,000 - 44,465
31 6,126,000 - 45,947
32 6,126,000 - 45,947
33 6,126,000 - 41,500
34 6,126,000 - 45,947
35 6,126,000 - 44,465
36 6,126,000 - 45,947
37 6,126,000 - 44,465
38 6,126,000 - 45,947
39 6,126,000 - 45,947
40 6,126,000 - 44,465
41 6,126,000 - 45,947
42 6,126,000 - 44,465
43 6,126,000 - 45,947
44 6,126,000 - 45,947
45 6,126,000 - 42,982
46 6,126,000 - 45,947
47 6,126,000 - 44,465
48 6,126,000 - 45,947
49 6,126,000 - 44,465
50 6,126,000 - 45,947
51 6,126,000 - 45,947
52 6,126,000 61,472 44,465
53 6,064,528 98,747 45,486
54 5,965,781 97,165 43,302
55 5,868,616 95,608 44,016
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
56 26,949,000 - 190,507 13,964,000 - 101,239 11,308,536 184,283 73,619 5,773,007 94,077 43,299
57 26,949,000 - 190,507 13,964,000 - 101,239 11,124,253 181,330 65,411 5,678,931 92,569 38,472
58 26,949,000 - 190,507 13,964,000 - 101,239 10,942,922 178,425 71,238 5,586,362 91,086 41,899
59 26,949,000 - 190,507 13,964,000 - 101,239 10,764,497 175,565 67,816 5,495,276 89,626 39,887
60 26,949,000 - 190,507 13,964,000 - 101,239 10,588,932 172,752 68,934 5,405,650 88,190 40,544
61 26,949,000 - 190,507 13,964,000 - 101,239 10,416,180 169,983 65,622 5,317,460 86,776 38,596
62 26,949,000 - 190,507 13,964,000 - 101,239 10,246,198 167,258 66,703 5,230,684 85,385 39,232
63 26,949,000 - 190,507 13,964,000 - 101,239 10,078,940 164,576 65,614 5,145,299 84,016 38,591
64 26,949,000 - 190,507 13,964,000 - 101,239 9,914,364 161,938 62,460 5,061,283 82,669 36,736
65 26,949,000 - 190,507 13,964,000 - 101,239 9,752,426 159,341 63,488 4,978,613 81,344 37,341
66 26,949,000 - 190,507 13,964,000 - 101,239 9,593,085 156,786 60,436 4,897,270 80,039 35,546
67 26,949,000 - 190,507 13,964,000 - 101,239 9,436,298 154,272 61,430 4,817,230 78,756 36,131
68 26,949,000 - 190,507 13,964,000 - 101,239 9,282,027 151,797 60,426 4,738,475 77,493 35,540
69 26,949,000 - 190,507 13,964,000 - 101,239 9,130,229 149,363 53,686 4,660,982 76,250 31,576
70 26,949,000 - 190,507 13,964,000 - 101,239 8,980,867 146,966 58,465 4,584,733 75,026 34,387
71 26,949,000 - 190,507 13,964,000 - 101,239 8,833,900 144,609 55,654 4,509,706 73,823 32,733
72 26,949,000 - 190,507 13,964,000 - 101,239 8,689,292 142,288 56,567 4,435,883 72,638 33,270
73 26,949,000 - 190,507 13,964,000 - 101,239 8,547,003 140,005 53,846 4,363,245 71,473 31,670
74 26,949,000 - 190,507 13,964,000 - 101,239 8,406,998 137,758 54,730 4,291,773 70,326 32,189
75 26,949,000 - 190,507 13,964,000 - 101,239 8,269,240 135,547 53,833 4,221,447 69,197 31,662
76 26,949,000 102,060 190,507 13,964,000 52,884 101,239 8,133,693 133,372 51,242 4,152,250 68,086 30,138
77 26,846,940 267,441 189,785 13,911,116 138,578 100,856 8,000,321 131,231 52,082 4,084,164 66,993 30,632
78 26,579,499 265,101 187,895 13,772,538 137,366 99,851 7,869,090 129,124 49,575 4,017,171 65,918 29,158
79 26,314,398 262,782 186,021 13,635,172 136,164 98,855 7,739,967 127,050 50,387 3,951,253 64,859 29,635
80 26,051,615 260,483 184,163 13,499,008 134,973 97,868 7,612,916 125,010 49,560 3,886,394 63,818 29,149
81 25,791,132 258,204 182,322 13,364,035 133,792 96,889 7,487,906 123,003 44,029 3,822,576 62,793 25,896
82 25,532,928 255,945 180,497 13,230,243 132,622 95,919 7,364,903 121,027 47,946 3,759,783 61,784 28,199
83 25,276,983 253,706 178,687 13,097,621 131,461 94,958 7,243,876 119,083 45,636 3,697,999 60,792 26,841
84 25,023,277 251,486 176,894 12,966,160 130,311 94,005 7,124,793 117,170 46,382 3,637,207 59,815 27,280
85 24,771,791 249,286 175,116 12,835,849 129,171 93,060 7,007,624 115,287 44,148 3,577,392 58,854 25,966
86 24,522,505 247,105 173,354 12,706,678 128,041 92,123 6,892,337 113,435 44,869 3,518,538 57,908 26,390
87 24,275,400 244,943 171,607 12,578,637 126,921 91,195 6,778,902 111,612 44,131 3,460,629 56,978 25,956
88 24,030,457 242,800 169,875 12,451,716 125,810 90,275 6,667,290 109,818 42,004 3,403,652 56,062 24,705
89 23,787,657 240,676 168,159 12,325,906 124,709 89,363 6,557,473 108,052 42,689 3,347,590 55,161 25,108
90 23,546,981 238,570 166,458 12,201,196 123,618 88,459 6,449,420 106,315 40,631 3,292,429 54,274 23,898
91 23,308,411 236,483 164,771 12,077,578 122,537 87,562 6,343,105 104,606 41,294 3,238,155 53,401 24,287
92 23,071,928 234,414 163,099 11,955,041 121,465 86,674 6,238,499 102,924 40,613 3,184,754 52,543 23,887
93 22,837,515 232,363 161,442 11,833,577 120,402 85,793 6,135,575 101,269 37,366 3,132,211 51,698 21,977
94 22,605,152 230,330 159,800 11,713,175 119,348 84,921 6,034,306 99,640 39,283 3,080,513 50,866 23,105
95 22,374,823 228,314 158,171 11,593,826 118,304 84,055 5,934,667 98,037 37,388 3,029,647 50,048 21,990
96 22,146,508 226,317 156,557 11,475,522 117,269 83,198 5,836,630 96,460 37,996 2,979,600 49,243 22,348
97 21,920,192 224,336 154,957 11,358,253 116,243 82,347 5,740,170 94,907 36,163 2,930,357 48,450 21,270
98 21,695,855 222,374 153,372 11,242,010 115,226 81,505 5,645,263 93,380 36,751 2,881,907 47,671 21,615
99 21,473,482 220,428 151,800 11,126,784 114,218 80,669 5,551,883 91,877 36,143 2,834,236 46,903 21,258
100 21,253,054 218,499 150,241 11,012,566 113,218 79,841 5,460,006 90,398 34,398 2,787,333 46,148 20,231
101 21,034,555 216,587 148,697 10,899,348 112,228 79,020 5,369,607 88,943 34,956 2,741,185 45,405 20,560
102 20,817,968 214,692 147,166 10,787,120 111,246 78,207 5,280,665 87,511 33,268 2,695,779 44,674 19,567
103 20,603,275 212,814 145,648 10,675,874 110,272 77,400 5,193,154 86,101 33,807 2,651,105 43,955 19,884
104 20,390,462 210,952 144,144 10,565,602 109,307 76,601 5,107,052 84,715 33,247 2,607,150 43,247 19,554
105 20,179,510 209,106 142,652 10,456,294 108,351 75,808 5,022,338 83,350 29,531 2,563,903 42,550 17,369
106 19,970,405 207,276 141,174 10,347,943 107,403 75,023 4,938,987 82,007 32,153 2,521,353 41,865 18,911
107 19,763,129 205,462 139,709 10,240,541 106,463 74,244 4,856,980 80,686 30,599 2,479,488 41,190 17,997
108 19,557,666 203,664 138,256 10,134,077 105,532 73,472 4,776,294 79,386 31,094 2,438,298 40,526 18,288
109 19,354,002 201,882 136,817 10,028,546 104,608 72,707 4,696,909 78,106 29,591 2,397,772 39,873 17,404
110 19,152,120 200,116 135,390 9,923,938 103,693 71,949 4,618,803 76,847 30,068 2,357,899 39,230 17,685
111 18,952,004 198,365 133,975 9,820,245 102,785 71,197 4,541,956 75,608 29,568 2,318,668 38,598 17,391
112 18,753,639 196,629 132,573 9,717,460 101,886 70,452 4,466,348 74,389 28,138 2,280,071 37,975 16,550
113 18,557,010 194,908 131,183 9,615,574 100,994 69,713 4,391,959 73,189 28,592 2,242,095 37,363 16,816
114 18,362,102 193,203 129,805 9,514,579 100,111 68,981 4,318,770 72,009 27,208 2,204,732 36,760 16,003
115 18,168,899 191,512 128,439 9,414,468 99,235 68,255 4,246,761 70,847 27,646 2,167,972 36,167 16,260
116 17,977,387 189,836 127,085 9,315,234 98,366 67,535 4,175,915 69,704 27,185 2,131,804 35,584 15,989
117 17,787,551 188,175 125,743 9,216,868 97,505 66,822 4,106,211 68,579 24,145 2,096,221 35,009 14,201
118 17,599,376 186,528 124,413 9,119,362 96,652 66,115 4,037,632 67,472 26,285 2,061,211 34,444 15,460
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
119 17,412,848 184,896 123,094 9,022,710 95,806 65,415 3,970,160 66,383 25,012 2,026,767 33,888 14,711
120 17,227,952 183,278 121,787 8,926,903 94,968 64,720 3,903,778 65,311 25,414 1,992,878 33,341 14,947
121 17,044,674 180,383 120,492 8,831,935 93,468 64,032 3,838,467 64,256 24,182 1,959,537 32,803 14,223
122 16,864,291 178,805 119,216 8,738,467 92,650 63,354 3,774,211 63,218 24,570 1,926,735 32,273 14,451
123 16,685,486 177,240 117,952 8,645,817 91,839 62,682 3,710,992 62,197 24,159 1,894,462 31,752 4,209
124 16,508,246 175,689 116,700 8,553,978 91,036 62,016 3,648,795 61,192 22,987 1,862,710 31,239 3,520
125 16,332,558 174,151 115,458 8,462,942 90,239 61,356 3,587,603 60,203 23,355 1,831,471 30,734 3,737
126 16,158,407 172,627 114,226 8,372,704 89,449 60,702 3,527,400 59,230 22,223 1,800,738 30,237 3,070
127 15,985,780 171,116 113,006 8,283,255 88,666 60,054 3,468,170 58,273 22,578 1,770,501 29,748 3,279
128 15,814,664 169,619 111,796 8,194,588 87,890 59,411 3,409,897 57,330 22,198 1,740,753 29,267 3,056
129 15,645,045 168,134 110,597 8,106,698 87,121 58,774 3,352,567 56,403 19,713 1,711,485 28,794 1,594
130 15,476,911 166,663 109,409 8,019,577 86,359 58,142 3,296,164 55,491 21,458 1,682,692 28,328 2,621
131 15,310,249 165,204 108,231 7,933,219 85,603 57,516 3,240,673 54,593 20,416 1,654,364 27,870 2,008
132 15,145,045 163,758 107,063 7,847,616 84,853 56,895 3,186,080 53,710 20,741 1,626,494 27,419 2,199
133 14,981,287 162,325 105,905 7,762,762 84,111 56,280 3,132,370 52,840 19,734 1,599,075 26,975 1,607
134 14,818,962 160,904 104,758 7,678,652 83,375 55,670 3,079,530 51,985 20,048 1,572,100 26,538 1,791
135 14,658,058 159,496 103,620 7,595,277 82,645 55,066 3,027,545 51,143 19,709 1,545,562 26,109 1,592
136 14,498,562 158,100 102,493 7,512,632 81,922 54,467 2,976,401 50,315 18,751 1,519,453 25,686 1,029
137 14,340,462 156,716 101,375 7,430,710 81,205 53,873 2,926,086 49,500 19,049 1,493,767 25,270 1,204
138 14,183,746 155,344 100,267 7,349,506 80,494 53,284 2,876,586 48,698 18,122 1,468,497 24,860 0,659
139 14,028,402 153,985 99,169 7,269,012 79,789 52,700 2,827,888 47,909 18,410 1,443,637 24,458 0,828
140 13,874,417 152,637 98,081 7,189,223 79,091 52,122 2,779,979 47,133 18,098 1,419,179 24,061 0,644
141 13,721,780 151,301 97,002 7,110,132 78,399 51,548 2,732,846 46,368 16,643 1,395,118 23,671 9,789
142 13,570,480 149,977 95,932 7,031,733 77,712 50,980 2,686,478 45,617 17,489 1,371,447 23,287 0,286
143 13,420,503 148,664 94,872 6,954,021 77,032 50,417 2,640,861 44,877 16,637 1,348,160 22,910 9,785
144 13,271,839 147,363 93,821 6,876,988 76,358 49,858 2,595,984 44,149 16,900 1,325,250 22,538 9,940
145 13,124,477 146,073 92,779 6,800,631 75,690 49,305 2,551,835 43,432 16,077 1,302,712 22,172 9,456
146 12,978,404 144,794 91,747 6,724,941 75,027 48,756 2,508,403 42,728 16,330 1,280,540 21,812 9,604
147 12,833,610 143,527 90,723 6,649,914 74,370 48,212 2,465,675 42,034 16,052 1,258,727 21,458 9,441
148 12,690,083 142,270 89,708 6,575,544 73,719 47,673 2,423,641 41,351 15,269 1,237,269 21,110 8,981
149 12,547,813 141,025 88,703 6,501,824 73,074 47,138 2,382,290 40,680 15,509 1,216,159 20,767 9,122
150 12,406,788 139,790 87,706 6,428,750 72,434 46,608 2,341,610 40,019 14,752 1,195,392 20,430 8,677
151 12,266,998 138,567 86,717 6,356,316 71,800 46,083 2,301,591 39,369 14,983 1,174,962 20,098 8,813
152 12,128,431 137,354 85,738 6,284,515 71,172 45,563 2,262,222 38,729 14,727 1,154,864 19,771 8,662
153 11,991,077 136,151 84,767 6,213,344 70,549 45,047 2,223,493 38,099 13,074 1,135,093 19,450 7,690
154 11,854,925 134,960 83,804 6,142,795 69,931 44,535 2,185,394 37,480 14,227 1,115,644 19,133 8,368
155 11,719,966 133,778 82,850 6,072,864 69,319 44,028 2,147,914 36,870 13,532 1,096,510 18,822 7,959
156 11,586,188 132,607 81,905 6,003,545 68,712 43,526 2,111,044 36,270 13,743 1,077,688 18,516 8,083
157 11,453,580 131,446 80,967 5,934,832 68,111 43,028 2,074,773 35,680 13,071 1,059,172 18,215 7,688
158 11,322,134 130,296 80,038 5,866,722 67,514 42,534 2,039,093 35,099 13,275 1,040,957 17,918 7,807
159 11,191,839 129,155 79,117 5,799,207 66,923 42,044 2,003,994 34,528 13,046 1,023,039 17,627 7,673
160 11,062,684 128,024 78,204 5,732,284 66,338 41,559 1,969,466 33,966 12,408 1,005,412 17,339 7,298
161 10,934,659 126,903 77,299 5,665,946 65,757 41,078 1,935,500 33,412 12,600 988,073 17,057 7,411
162 10,807,756 125,793 76,402 5,600,189 65,181 40,601 1,902,088 32,868 11,983 971,016 16,779 7,048
163 10,681,963 124,691 75,513 5,535,008 64,611 40,129 1,869,220 32,332 12,169 954,237 16,506 7,157
164 10,557,272 123,600 74,631 5,470,398 64,045 39,660 1,836,888 31,805 11,958 937,731 16,236 7,033
165 10,433,673 122,518 73,757 5,406,353 63,484 39,196 1,805,083 31,286 10,614 921,495 15,972 6,243
166 10,311,155 121,445 72,891 5,342,869 62,928 38,736 1,773,796 30,776 11,547 905,523 15,711 6,792
167 10,189,710 120,382 72,033 5,279,940 62,377 38,280 1,743,020 30,274 10,981 889,812 15,455 6,459
168 10,069,329 119,328 71,182 5,217,563 61,831 37,827 1,712,747 29,780 11,150 874,357 15,203 6,558
169 9,950,001 118,283 70,338 5,155,732 61,290 37,379 1,682,967 29,293 10,603 859,155 14,954 6,236
170 9,831,718 117,247 69,502 5,094,442 60,753 36,935 1,653,674 28,815 10,765 844,200 14,710 6,332
171 9,714,470 116,221 68,673 5,033,688 60,221 36,494 1,624,859 28,344 10,578 829,490 17,149 6,221
172 9,598,250 115,203 67,852 4,973,467 59,694 36,058 1,596,514 27,881 10,058 812,341 36,018 5,896
173 9,483,046 114,195 67,037 4,913,773 59,172 35,625 1,568,633 27,425 10,212 776,324 35,429 5,823
174 9,368,852 113,195 66,230 4,854,601 58,653 35,196 1,541,208 26,977 9,710 740,895 34,850 5,378
175 9,255,657 112,204 65,430 4,795,948 58,140 34,771 1,514,231 26,535 9,858 706,045 34,280 5,296
176 9,143,453 111,221 64,637 4,737,808 57,631 34,349 1,487,696 26,101 9,685 671,765 33,719 5,038
177 9,032,232 110,247 63,850 4,680,177 57,126 33,931 1,461,595 25,674 8,594 638,047 33,167 4,322
178 8,921,984 121,321 63,071 4,623,051 62,864 33,517 1,435,920 25,254 9,348 604,880 32,624 4,537
179 8,800,663 1,381,636 62,213 4,560,186 715,914 33,061 1,410,667 24,840 8,887 572,256 32,089 4,154
180 7,419,027 7,419,027 52,446 3,844,272 3,844,272 27,871 1,385,827 1,385,827 9,022 540,167 540,167 4,051
</TABLE>
<PAGE>
Banc of America Securities LLC
<TABLE>
<CAPTION>
Saxon 2000-2
26,949,000 13,964,000 12,000,000
Period MF-1 Bal MF-1 Prin MF-1 Int MF-2 Bal MF-2 Prin MF-2 Int MV-2 Bal MV-2 Prin
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
2 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
3 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
4 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
5 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
6 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
7 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
8 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
9 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
10 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
11 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
12 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
13 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
14 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
15 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
16 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
17 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
18 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
19 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
20 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
21 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
22 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
23 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
24 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
25 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
26 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
27 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
28 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
29 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
30 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
31 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
32 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
33 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
34 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
35 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
36 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 -
37 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 189,885
38 26,949,000 - 190,507 13,964,000 - 101,239 11,810,115 300,011
39 26,949,000 - 190,507 13,964,000 - 101,239 11,510,104 292,434
40 26,949,000 - 190,507 13,964,000 - 101,239 11,217,670 285,048
41 26,949,000 - 190,507 13,964,000 - 101,239 10,932,623 277,840
42 26,949,000 - 190,507 13,964,000 - 101,239 10,654,783 270,714
43 26,949,000 - 190,507 13,964,000 - 101,239 10,384,069 263,663
44 26,949,000 - 190,507 13,964,000 - 101,239 10,120,406 257,007
45 26,949,000 - 190,507 13,964,000 - 101,239 9,863,399 250,519
46 26,949,000 - 190,507 13,964,000 - 101,239 9,612,880 244,194
47 26,949,000 - 190,507 13,964,000 - 101,239 9,368,686 238,028
48 26,949,000 - 190,507 13,964,000 - 101,239 9,130,658 232,015
49 26,949,000 - 190,507 13,964,000 - 101,239 8,898,642 226,151
50 26,949,000 - 190,507 13,964,000 - 101,239 8,672,492 220,439
51 26,949,000 - 190,507 13,964,000 - 101,239 8,452,052 214,871
52 26,949,000 - 190,507 13,964,000 - 101,239 8,237,181 209,443
53 26,949,000 224,546 190,507 13,964,000 116,352 101,239 8,027,738 204,152
54 26,724,454 385,777 188,920 13,847,648 199,896 100,395 7,823,585 198,994
<CAPTION>
6,126,000
Period MV-2 Int BV-1 Bal BV-1 Prin BV-1 Int
<S> <C> <C> <C> <C>
1 103,320 6,126,000 - 60,768
2 78,120 6,126,000 - 45,947
3 78,120 6,126,000 - 45,947
4 75,600 6,126,000 - 44,465
5 78,120 6,126,000 - 45,947
6 75,600 6,126,000 - 44,465
7 78,120 6,126,000 - 45,947
8 78,120 6,126,000 - 45,947
9 70,560 6,126,000 - 41,500
10 78,120 6,126,000 - 45,947
11 75,600 6,126,000 - 44,465
12 78,120 6,126,000 - 45,947
13 75,600 6,126,000 - 44,465
14 78,120 6,126,000 - 45,947
15 78,120 6,126,000 - 45,947
16 75,600 6,126,000 - 44,465
17 78,120 6,126,000 - 45,947
18 75,600 6,126,000 - 44,465
19 78,120 6,126,000 - 45,947
20 78,120 6,126,000 - 45,947
21 70,560 6,126,000 - 41,500
22 78,120 6,126,000 - 45,947
23 75,600 6,126,000 - 44,465
24 78,120 6,126,000 - 45,947
25 75,600 6,126,000 - 44,465
26 78,120 6,126,000 - 45,947
27 78,120 6,126,000 - 45,947
28 75,600 6,126,000 - 44,465
29 78,120 6,126,000 - 45,947
30 75,600 6,126,000 - 44,465
31 78,120 6,126,000 - 45,947
32 78,120 6,126,000 - 45,947
33 70,560 6,126,000 - 41,500
34 78,120 6,126,000 - 45,947
35 75,600 6,126,000 - 44,465
36 78,120 6,126,000 - 45,947
37 75,600 6,126,000 96,936 44,465
38 76,884 6,029,064 153,155 45,220
39 74,931 5,875,908 149,287 44,071
40 70,671 5,726,621 145,517 41,566
41 71,171 5,581,104 141,837 41,860
42 67,125 5,439,267 138,200 39,480
43 67,600 5,301,067 134,600 39,759
44 65,884 5,166,467 131,202 38,750
45 60,068 5,035,265 127,890 35,329
46 62,580 4,907,375 124,661 36,807
47 59,023 4,782,714 121,513 34,715
48 59,441 4,661,201 118,444 34,960
49 56,061 4,542,757 115,450 32,973
50 56,458 4,427,307 112,534 33,206
51 55,023 4,314,773 109,692 32,362
52 51,894 4,205,081 106,921 30,522
53 52,261 4,098,160 104,220 30,737
54 49,289 3,993,940 101,587 28,989
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
55 26,338,677 380,461 186,193 13,647,753 197,141 98,946 7,624,591 193,966 49,636 3,899,020 99,020 29,194
56 25,958,216 375,217 183,503 13,450,611 194,424 97,517 7,430,625 189,065 48,373 3,793,334 96,518 28,451
57 25,582,999 370,045 180,850 13,256,187 191,744 96,107 7,241,560 184,287 42,580 3,696,816 94,078 25,044
58 25,212,954 364,942 178,235 13,064,444 189,100 94,717 7,057,273 179,629 45,943 3,602,738 91,700 27,022
59 24,848,012 359,909 175,655 12,875,344 186,492 93,346 6,877,645 175,088 43,329 3,511,038 89,383 25,484
60 24,488,103 354,686 173,110 12,688,852 183,786 91,994 6,702,556 170,662 43,634 3,421,655 87,123 25,663
61 24,133,416 349,685 170,603 12,505,066 181,194 90,662 6,531,894 166,347 41,151 3,334,532 84,920 24,203
62 23,783,732 344,860 168,131 12,323,872 178,694 89,348 6,365,547 162,141 41,440 3,249,612 82,773 24,373
63 23,438,872 340,101 165,693 12,145,178 176,228 88,053 6,203,406 158,041 40,384 3,166,839 80,680 23,752
64 23,098,771 335,407 163,289 11,968,950 173,796 86,775 6,045,365 154,044 38,086 3,086,159 78,639 22,400
65 22,763,364 330,776 160,918 11,795,154 171,396 85,515 5,891,321 150,148 38,353 3,007,519 76,650 22,557
66 22,432,588 326,208 158,580 11,623,758 169,029 84,272 5,741,173 146,350 36,169 2,930,869 74,712 21,273
67 22,106,379 321,703 156,274 11,454,729 166,695 83,047 5,594,823 142,647 36,422 2,856,157 72,821 21,422
68 21,784,677 317,258 154,000 11,288,034 164,392 81,838 5,452,176 139,038 35,494 2,783,336 70,979 20,876
69 21,467,419 312,874 151,757 11,123,642 162,120 80,646 5,313,138 135,520 31,241 2,712,357 69,183 18,375
70 21,154,545 308,549 149,545 10,961,522 159,879 79,471 5,177,618 132,090 33,706 2,643,174 67,432 19,825
71 20,845,996 304,283 147,364 10,801,643 157,669 78,312 5,045,528 128,747 31,787 2,575,742 65,725 18,696
72 20,541,712 300,075 145,213 10,643,975 155,488 77,169 4,916,780 125,488 32,008 2,510,016 64,062 18,826
73 20,241,637 295,924 143,092 10,488,486 153,337 76,042 4,791,292 122,311 30,185 2,445,955 62,440 17,754
74 19,945,712 291,830 141,000 10,335,149 151,216 74,930 4,668,981 119,215 30,395 2,383,515 60,859 17,877
75 19,653,882 287,791 138,937 10,183,933 149,123 73,834 4,549,766 116,196 29,619 2,322,656 59,318 17,421
76 19,366,091 283,807 136,902 10,034,810 147,059 72,752 4,433,570 113,253 27,931 2,263,337 57,816 16,428
77 19,082,284 279,877 134,896 9,887,751 145,022 71,686 4,320,316 110,385 28,125 2,205,522 56,352 16,542
78 18,802,406 276,001 132,917 9,742,729 143,014 70,635 4,209,931 107,589 26,523 2,149,170 54,924 15,599
79 18,526,405 272,177 130,966 9,599,715 141,033 69,598 4,102,343 104,863 26,706 2,094,246 53,533 15,707
80 18,254,228 268,406 129,042 9,458,683 139,078 68,575 3,997,479 102,206 26,024 2,040,713 52,176 15,306
81 17,985,822 264,685 127,145 9,319,605 137,150 67,567 3,895,273 99,616 22,904 1,988,537 50,854 13,471
82 17,721,137 261,015 125,274 9,182,454 135,249 66,573 3,795,657 97,092 24,710 1,937,683 49,565 14,533
83 17,460,122 257,395 123,429 9,047,206 133,373 65,592 3,698,565 94,631 23,301 1,888,117 48,309 13,705
84 17,202,727 253,825 121,609 8,913,833 131,523 64,625 3,603,934 92,232 23,462 1,839,808 47,084 13,799
85 16,948,902 250,302 119,815 8,782,310 129,698 63,672 3,511,702 89,894 22,124 1,792,724 45,891 13,012
86 16,698,600 246,828 118,045 8,652,612 127,897 62,731 3,421,809 87,614 22,276 1,746,833 44,727 13,102
87 16,451,772 243,401 116,300 8,524,715 126,122 61,804 3,334,195 85,392 21,706 1,702,106 43,593 12,766
88 16,208,371 240,020 114,580 8,398,593 124,370 60,890 3,248,802 83,226 20,467 1,658,514 42,487 12,038
89 15,968,351 236,686 112,883 8,274,223 122,642 59,988 3,165,576 81,115 20,608 1,616,027 41,409 12,121
90 15,731,665 233,397 111,210 8,151,581 120,938 59,099 3,084,461 79,057 19,432 1,574,617 40,359 11,429
91 15,498,268 230,153 109,560 8,030,643 119,257 58,222 3,005,404 77,051 19,565 1,534,259 39,335 11,507
92 15,268,115 226,952 107,933 7,911,387 117,599 57,358 2,928,353 75,096 19,064 1,494,924 38,336 11,212
93 15,041,163 223,796 106,328 7,793,788 115,963 56,505 2,853,257 73,190 17,376 1,456,588 37,363 10,220
94 14,817,367 220,682 104,746 7,677,825 114,350 55,664 2,780,068 71,332 18,098 1,419,225 36,415 10,645
95 14,596,685 217,611 103,186 7,563,476 112,758 54,835 2,708,736 69,521 17,065 1,382,810 35,490 10,037
96 14,379,074 214,581 101,648 7,450,718 111,188 54,018 2,639,216 67,755 17,181 1,347,320 34,589 10,105
97 14,164,493 211,593 100,131 7,339,529 109,640 53,212 2,571,460 66,034 16,200 1,312,730 33,711 9,528
98 13,952,900 208,646 98,635 7,229,889 108,113 52,417 2,505,426 64,357 16,310 1,279,020 32,854 9,593
99 13,744,254 205,738 97,160 7,121,777 106,606 51,633 2,441,069 62,722 15,891 1,246,166 32,020 9,347
100 13,538,516 202,870 95,706 7,015,171 105,120 50,860 2,378,347 61,128 14,984 1,214,146 31,206 8,813
101 13,335,646 200,042 94,272 6,910,051 103,654 50,098 2,317,218 59,575 15,085 1,182,940 30,413 8,872
102 13,135,604 197,251 92,858 6,806,396 102,209 49,346 2,257,643 58,061 14,223 1,152,527 29,640 8,365
103 12,938,353 194,499 91,463 6,704,188 100,782 48,605 2,199,583 56,585 14,319 1,122,887 28,886 8,422
104 12,743,854 191,784 90,088 6,603,405 99,376 47,875 2,142,998 55,146 13,951 1,094,001 28,152 8,205
105 12,552,069 189,107 88,733 6,504,030 97,988 47,154 2,087,852 53,744 12,277 1,065,848 27,436 7,221
106 12,362,962 186,466 87,396 6,406,041 96,620 46,444 2,034,108 52,377 13,242 1,038,412 26,738 7,788
107 12,176,497 183,860 86,078 6,309,422 95,270 45,743 1,981,732 51,044 12,485 1,011,674 26,058 7,343
108 11,992,637 181,291 84,778 6,214,152 93,938 45,053 1,930,687 49,746 12,569 985,616 25,395 7,392
109 11,811,346 178,756 83,496 6,120,214 92,625 44,372 1,880,942 48,480 11,850 960,221 24,749 6,970
110 11,632,590 176,256 82,233 6,027,589 91,329 43,700 1,832,462 47,246 11,929 935,472 24,119 7,016
111 11,456,334 173,790 80,987 5,936,259 90,052 43,038 1,785,216 46,043 11,622 911,353 23,505 6,835
112 11,282,544 171,357 79,758 5,846,208 88,791 42,385 1,739,173 44,871 10,957 887,848 22,907 6,444
113 11,111,187 168,958 78,547 5,757,416 87,548 41,741 1,694,302 43,728 11,030 864,941 22,323 6,487
114 10,942,229 166,592 77,352 5,669,868 86,322 41,107 1,650,574 42,614 10,399 842,618 21,755 6,116
115 10,775,637 164,258 76,175 5,583,546 85,112 40,481 1,607,960 41,529 10,468 820,863 47,385 6,157
116 10,611,379 161,955 75,014 5,498,434 83,919 39,864 1,566,431 40,471 10,197 773,479 52,282 5,801
117 10,449,424 159,684 73,869 5,414,515 82,743 39,255 1,525,960 39,439 8,973 721,197 50,949 4,886
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
118 10,289,740 157,444 72,740 5,331,772 81,582 38,655 1,486,521 38,434 9,677 670,248 49,650 5,027
119 10,132,295 155,235 71,627 5,250,190 80,437 38,064 1,448,087 37,454 9,123 620,597 48,385 4,505
120 9,977,060 153,056 70,530 5,169,753 79,308 37,481 1,410,633 36,499 9,183 572,213 47,151 4,292
121 9,824,005 150,164 69,448 5,090,445 77,810 36,906 1,374,134 35,568 8,657 525,062 45,948 3,811
122 9,673,840 148,058 68,386 5,012,635 76,718 36,342 1,338,566 34,661 8,714 479,114 44,776 3,593
123 9,525,782 145,980 67,339 4,935,917 75,642 35,785 1,303,906 33,776 8,488 434,338 43,634 3,258
124 9,379,802 143,930 66,307 4,860,275 74,580 35,237 1,270,129 32,914 8,002 390,704 42,520 2,836
125 9,235,872 141,909 65,290 4,785,696 73,532 34,696 1,237,215 32,074 8,054 348,185 41,435 2,611
126 9,093,963 139,915 64,287 4,712,164 72,499 34,163 1,205,141 31,255 7,592 306,750 40,377 2,226
127 8,954,048 137,948 63,298 4,639,665 71,480 33,638 1,173,886 30,457 7,642 266,373 39,346 1,998
128 8,816,099 136,009 62,322 4,568,185 70,475 33,119 1,143,429 29,679 7,444 227,028 38,341 1,703
129 8,680,091 134,095 61,361 4,497,710 69,483 32,608 1,113,750 28,921 6,549 188,687 37,361 1,278
130 8,545,996 132,208 60,413 4,428,227 68,505 32,105 1,084,829 28,182 7,062 151,326 36,406 1,135
131 8,413,787 130,347 59,478 4,359,721 67,541 31,608 1,056,648 27,461 6,657 114,920 35,476 834
132 8,283,441 128,511 58,557 4,292,180 66,590 31,118 1,029,186 26,759 6,700 79,444 34,569 596
133 8,154,930 126,700 57,649 4,225,591 65,651 30,636 1,002,427 26,075 6,315 44,876 33,685 326
134 8,028,230 124,914 56,753 4,159,939 64,726 30,160 976,352 47,040 6,356 11,191 11,191 84
135 7,903,316 123,152 55,870 4,095,213 63,813 29,690 929,312 56,741 6,050 - - -
136 7,780,164 121,415 54,999 4,031,400 62,913 29,228 872,571 55,289 5,497 - - -
137 7,658,749 119,701 54,141 3,968,488 62,025 28,772 817,281 53,874 5,321 - - -
138 7,539,048 118,010 53,295 3,906,463 61,149 28,322 763,407 52,495 4,809 - - -
139 7,421,038 116,343 52,461 3,845,314 60,285 27,879 710,913 51,150 4,628 - - -
140 7,304,695 7,304,695 51,638 3,785,029 3,785,029 27,441 659,762 659,762 4,295 - - -
</TABLE>
Banc of America Securities LLC
Saxon 2000-2
<TABLE>
<CAPTION>
26,949,000 13,964,000 12,000,000 6,126,000
Period MF-1 Bal MF-1 Prin MF-1 MF-2 Bal MF-2 Prin MF-2 MV-2 MV-2 Prin MV-2 BV-1 BV-1 Prin BV-1
Int Int Bal Int Bal Int
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 103,320 6,126,000 - 60,768
2 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
3 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
4 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
5 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
6 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
7 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
8 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
9 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560 6,126,000 - 41,500
10 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
11 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
12 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
13 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
14 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
15 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
16 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
17 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
18 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
19 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
20 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
21 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560 6,126,000 - 41,500
22 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
23 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
24 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
25 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
26 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
27 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
28 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
29 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
30 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
31 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
32 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
33 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560 6,126,000 - 41,500
34 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
35 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
36 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
37 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 1,043,123 44,465
38 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 2,382,912 78,120 5,082,877 683,255 38,123
39 26,949,000 - 190,507 13,964,000 - 101,239 9,617,088 1,305,724 62,607 4,399,622 156,671 32,998
40 26,949,000 - 190,507 13,964,000 - 101,239 8,311,364 296,001 52,362 4,242,951 151,108 30,797
41 26,949,000 517,035 190,507 13,964,000 267,909 101,239 8,015,364 285,485 52,180 4,091,843 145,740 30,690
42 26,431,965 510,013 186,852 13,696,091 264,270 99,297 7,729,879 275,270 48,698 3,946,103 140,525 28,642
43 25,921,952 500,390 183,247 13,431,821 259,284 97,381 7,454,609 265,344 48,530 3,805,578 135,458 28,543
44 25,421,562 490,947 179,709 13,172,537 254,391 95,501 7,189,265 255,926 46,802 3,670,120 130,650 27,527
45 24,930,615 481,680 176,239 12,918,146 249,589 93,657 6,933,339 246,842 42,224 3,539,470 126,013 24,834
46 24,448,935 472,586 172,834 12,668,556 244,877 91,847 6,686,497 238,080 43,529 3,413,457 121,540 25,602
47 23,976,349 463,662 169,493 12,423,679 240,253 90,072 6,448,417 229,629 40,625 3,291,917 117,225 23,894
48 23,512,687 454,904 166,215 12,183,427 235,715 88,330 6,218,788 221,475 40,484 3,174,691 113,063 23,811
49 23,057,783 446,310 162,999 11,947,712 231,262 86,621 5,997,313 213,608 37,783 3,061,628 109,047 22,222
50 22,611,474 437,876 159,844 11,716,450 226,891 84,944 5,783,705 206,024 37,652 2,952,582 105,175 22,145
51 22,173,598 429,599 156,749 11,489,559 222,603 83,299 5,577,682 198,708 36,311 2,847,407 101,440 21,356
52 21,743,999 421,477 153,712 11,266,956 218,394 81,685 5,378,974 191,651 33,888 2,745,966 97,838 19,931
53 21,322,522 413,507 150,732 11,048,562 214,264 80,102 5,187,323 184,845 33,769 2,648,128 94,363 19,862
54 20,909,014 405,686 147,809 10,834,297 210,212 78,549 5,002,478 178,279 31,516 2,553,765 91,012 18,536
55 20,503,329 398,010 144,941 10,624,086 206,235 77,025 4,824,199 171,947 31,406 2,462,754 87,779 18,471
56 20,105,318 390,479 142,128 10,417,851 202,332 75,529 4,652,252 165,838 30,286 2,374,975 84,660 17,813
57 19,714,840 383,087 139,367 10,215,519 198,502 74,063 4,486,414 159,947 26,380 2,290,314 81,653 15,516
58 19,331,752 375,834 136,659 10,017,017 194,744 72,623 4,326,468 154,264 28,165 2,208,662 78,752 16,566
59 18,955,918 368,717 134,003 9,822,273 191,056 71,211 4,172,204 148,782 26,285 2,129,910 75,953 15,460
60 18,587,201 361,538 131,396 9,631,217 187,336 69,826 4,023,422 143,495 26,192 2,053,957 73,254 15,405
61 18,225,663 354,608 128,840 9,443,881 183,745 68,468 3,879,927 138,395 24,444 1,980,702 70,651 14,377
62 17,871,055 347,890 126,333 9,260,136 180,264 67,136 3,741,531 133,476 24,357 1,910,052 68,140 14,326
63 17,523,166 341,297 123,874 9,079,873 176,848 65,829 3,608,055 128,732 23,488 1,841,912 65,718 13,815
64 17,181,869 334,828 121,461 8,903,025 173,496 64,547 3,479,323 124,156 21,920 1,776,194 63,381 12,892
65 16,847,041 328,479 119,095 8,729,529 170,206 63,289 3,355,167 119,742 21,842 1,712,813 61,128 12,847
66 16,518,562 322,250 116,772 8,559,323 166,978 62,055 3,235,425 115,484 20,383 1,651,685 58,955 11,988
67 16,196,312 316,137 114,494 8,392,345 163,811 60,845 3,119,941 111,378 20,311 1,592,730 56,858 11,946
68 15,880,175 310,138 112,260 8,228,534 160,702 59,657 3,008,564 107,417 19,586 1,535,872 54,836 11,519
69 15,570,037 304,252 110,067 8,067,832 157,652 58,492 2,901,147 103,597 17,059 1,481,035 52,886 10,033
70 15,265,785 298,475 107,916 7,910,179 154,659 57,349 2,797,550 99,912 18,212 1,428,149 51,005 10,712
71 14,967,310 292,807 105,806 7,755,520 151,722 56,228 2,697,638 96,358 16,995 1,377,144 49,191 9,996
72 14,674,502 287,245 103,737 7,603,798 148,840 55,128 2,601,281 92,930 16,934 1,327,954 47,441 9,960
73 14,387,257 281,787 101,706 7,454,958 146,012 54,048 2,508,351 89,623 15,803 1,280,513 45,753 9,294
74 14,105,470 276,431 99,714 7,308,946 143,237 52,990 2,418,728 86,434 15,746 1,234,761 44,125 9,261
75 13,829,039 271,176 97,760 7,165,709 140,513 51,951 2,332,294 83,358 15,183 1,190,636 42,554 8,930
76 13,557,863 266,019 95,843 7,025,196 137,841 50,933 2,248,936 80,391 14,168 1,148,082 41,040 8,333
77 13,291,845 260,958 93,962 6,887,355 135,219 49,933 2,168,545 77,530 14,117 1,107,042 39,579 8,303
78 13,030,887 255,992 92,118 6,752,136 132,646 48,953 2,091,015 74,770 13,173 1,067,463 38,170 7,748
79 12,774,894 251,120 90,308 6,619,489 130,121 47,991 2,016,245 72,108 13,126 1,029,293 36,811 7,720
80 12,523,774 246,338 88,533 6,489,368 127,644 47,048 1,944,137 69,540 12,656 992,482 35,500 7,444
81 12,277,436 241,647 86,791 6,361,725 125,213 46,123 1,874,597 67,064 11,023 956,982 34,236 6,483
82 12,035,789 237,043 85,083 6,236,512 122,827 45,215 1,807,533 64,676 11,767 922,745 33,017 6,921
83 11,798,746 232,525 83,407 6,113,685 120,486 44,324 1,742,857 62,372 10,980 889,729 31,841 6,458
84 11,566,221 228,093 81,764 5,993,199 118,189 43,451 1,680,485 60,150 10,940 857,888 30,707 6,434
85 11,338,128 223,743 80,151 5,875,009 115,936 42,594 1,620,335 58,007 10,208 827,181 59,003 6,004
86 11,114,385 219,475 78,569 5,759,074 113,724 41,753 1,562,328 55,940 10,171 768,178 72,266 5,762
87 10,894,910 215,287 77,018 5,645,350 111,554 40,929 1,506,387 53,947 9,807 695,912 69,691 5,220
88 10,679,623 211,178 75,496 5,533,796 109,425 40,120 1,452,440 52,024 9,150 626,221 67,207 4,545
89 10,468,446 207,145 74,003 5,424,371 107,335 39,327 1,400,416 50,170 9,117 559,014 64,812 4,193
90 10,261,301 203,189 72,539 5,317,036 105,285 38,549 1,350,246 48,382 8,507 494,202 62,501 3,587
91 10,058,112 199,306 71,102 5,211,751 103,273 37,785 1,301,864 46,657 8,475 431,701 60,273 3,238
92 9,858,806 195,497 69,694 5,108,478 101,299 37,036 1,255,207 44,993 8,171 371,428 58,124 2,786
93 9,663,309 191,759 68,312 5,007,178 99,363 36,302 1,210,214 43,389 7,370 313,304 56,051 2,198
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
94 9,471,550 188,091 66,956 4,907,816 97,462 35,582 1,166,826 41,841 7,596 257,253 54,052 1,929
95 9,283,459 184,492 65,626 4,810,354 95,597 34,875 1,124,985 40,349 7,087 203,201 52,124 1,475
96 9,098,966 180,961 64,322 4,714,756 93,768 34,182 1,084,636 38,909 7,061 151,077 50,264 1,133
97 8,918,005 177,496 63,043 4,620,989 91,972 33,502 1,045,727 37,521 6,588 100,813 48,471 732
98 8,740,509 174,097 61,788 4,529,016 90,211 32,835 1,008,206 36,182 6,563 52,342 46,741 393
99 8,566,412 170,761 60,557 4,438,806 88,482 32,181 972,024 74,363 6,328 5,600 5,600 42
100 8,395,651 167,488 59,350 4,350,324 86,786 31,540 897,661 77,109 5,655 - - -
101 8,228,163 164,276 58,166 4,263,538 85,122 30,911 820,552 74,357 5,342 - - -
102 8,063,887 161,125 57,005 4,178,416 83,489 30,294 746,195 71,702 4,701 - - -
103 7,902,762 158,033 55,866 4,094,926 81,887 29,688 674,493 69,141 4,391 - - -
104 7,744,729 155,000 54,749 4,013,039 80,315 29,095 605,352 66,672 3,941 - - -
105 7,589,729 152,023 53,653 3,932,724 78,773 28,512 538,680 64,290 3,167 - - -
106 7,437,706 7,437,706 52,578 3,853,951 3,853,951 27,941 474,390 474,390 3,088 - - -
</TABLE>
Banc of America Securities LLC
Saxon 2000-2
<TABLE>
<CAPTION>
26,949,000 13,964,000 12,000,000 6,126,000
Period MF-1 Bal MF-1 Prin MF-1 Int MF-2 Bal MF-2 Prin MF-2 MV-2 Bal MV-2 Prin MV-2 BV-1 Bal BV-1 Prin BV-1
Int Int Int
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 103,320 6,126,000 - 60,768
2 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
3 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
4 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
5 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
6 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
7 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
8 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
9 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560 6,126,000 - 41,500
10 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
11 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
12 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
13 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
14 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
15 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
16 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
17 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
18 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
19 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
20 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
21 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560 6,126,000 - 41,500
22 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
23 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
24 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
25 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
26 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
27 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
28 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
29 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
30 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
31 26,949,000 - 190,507 13,964,000 - 101,239 12,000.000 - 78,120 6,126,000 - 45,947
32 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
33 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560 6,126,000 - 41,500
34 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
35 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
36 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
37 26,949,000 914,564 190,507 13,964,000 1,531,332 101,239 12,000,000 - 75,600 6,126,000 - 44,465
38 26,034,436 2,629,148 184,042 12,432,668 304,892 90,137 12,000,000 - 78,120 6,126,000 2,068,045 45,947
39 23,405,288 574,166 165,456 12,127,776 297,512 87,926 12,000,000 1,800,465 78,120 4,057,955 1,029,165 30,436
40 22,831,122 560,266 161,397 11,830,264 290,310 85,769 10,199,535 2,553,554 64,257 3,028,790 142,849 21,984
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
41 22,270,856 546,700 157,436 11,539,954 283,280 83,665 7,645,981 2,259,458 49,775 2,885,941 136,121 21,645
42 21,724,156 533,460 153,572 11,256,674 276,420 81,611 5,386,523 254,034 33,935 2,749,820 129,684 19,959
43 21,190,696 520,538 149,801 10,980,255 269,724 79,607 5,132,489 241,968 33,413 2,620,136 123,525 19,652
44 20,670,158 507,926 146,121 10,710,531 263,189 77,651 4,890,521 230,579 31,837 2,496,611 117,711 18,725
45 20,162,233 495,617 142,530 10,447,342 256,811 75,743 4,659,942 219,726 28,379 2,378,900 112,170 16,691
46 19,666,615 483,604 139,027 10,190,531 250,586 73,881 4,440,216 209,382 28,906 2,266,730 106,890 17,001
47 19,183,011 471,880 135,608 9,939,945 244,511 72,065 4,230,834 199,525 26,654 2,159,841 101,858 15,677
48 18,711,131 460,437 132,272 9,695,433 238,582 70,292 4,031,309 190,131 26,244 2,057,983 97,062 15,435
49 18,250,694 449,270 129,017 9,456,851 232,796 68,562 3,841,178 181,176 24,199 1,960,922 92,491 14,233
50 17,801,424 438,371 125,841 9,224,056 227,148 66,874 3,660,002 172,646 23,827 1,868,431 88,136 14,014
51 17,363,053 427,734 122,742 8,996,908 221,636 65,228 3,487,356 164,516 22,703 1,780,295 83,985 13,353
52 16,935,318 417,353 119,719 8,775,271 216,257 63,621 3,322,840 156,769 20,934 1,696,310 80,030 12,312
53 16,517,965 407,222 116,768 8,559,014 211,008 62,053 3,166,072 149,386 20,611 1,616,280 76,261 12,123
54 16,110,743 397,334 113,890 8,348,006 205,884 60,523 3,016,686 142,350 19,005 1,540,018 72,670 11,178
55 15,713,409 387,684 111,081 8,142,122 200,884 59,030 2,874,336 135,645 18,712 1,467,349 69,247 11,006
56 15,325,725 378,267 108,340 7,941,238 196,004 57,574 2,738,691 129,256 17,829 1,398,102 65,985 10,486
57 14,947,458 369,076 105,666 7,745,234 191,242 56,153 2,609,435 123,167 15,343 1,332,117 62,877 9,024
58 14,578,383 360,106 103,057 7,553,992 186,594 54,766 2,486,269 117,364 16,186 1,269,240 59,914 9,520
59 14,218,277 351,352 100,511 7,367,398 182,058 53,414 2,368,905 111,835 14,924 1,209,326 57,092 8,778
60 13,866,925 342,665 98,028 7,185,340 177,557 52,094 2,257,070 106,565 14,694 1,152,234 54,402 8,642
61 13,524,260 334,273 95,605 7,007,784 173,208 50,806 2,150,505 101,544 13,548 1,097,833 51,838 7,968
62 13,189,987 326,144 93,242 6,834,576 168,996 49,551 2,048,961 96,758 13,339 1,045,995 49,395 7,845
63 12,863,843 318,211 90,937 6,665,580 164,885 48,325 1,952,203 92,198 12,709 996,599 47,067 7,475
64 12,545,633 310,469 88,687 6,500,694 160,874 47,130 1,860,004 87,853 11,718 949,532 44,849 6,892
65 12,235,164 302,913 86,492 6,339,821 156,959 45,964 1,772,151 83,712 11,537 904,683 42,735 6,785
66 11,932,251 295,539 84,351 6,182,862 153,138 44,826 1,688,439 79,766 10,637 861,948 40,720 6,256
67 11,636,712 288,344 82,262 6,029,724 149,409 43,716 1,608,674 76,005 10,472 821,228 91,365 6,159
68 11,348,368 281,321 80,224 5,880,315 145,770 42,632 1,532,668 72,422 9,978 729,863 93,558 5,474
69 11,067,047 274,468 78,235 5,734,545 142,219 41,575 1,460,246 69,007 8,586 636,305 89,146 4,311
70 10,792,579 267,780 76,295 5,592,325 138,754 40,544 1,391,239 65,753 9,057 547,159 84,943 4,104
71 10,524,799 261,253 74,402 5,453,571 135,372 39,538 1,325,486 62,653 8,351 462,216 80,937 3,355
72 10,263,546 254,884 72,555 5,318,199 132,072 38,557 1,262,833 59,698 8,221 381,279 77,120 2,860
73 10,008,662 248,668 70,753 5,186,128 128,851 37,599 1,203,135 56,882 7,580 304,159 73,482 2,208
74 9,759,994 242,602 68,995 5,057,277 125,708 36,665 1,146,253 54,199 7,462 230,677 70,016 1,730
75 9,517,392 236,683 67,280 4,931,569 122,640 35,754 1,092,055 51,642 7,109 160,660 66,713 1,205
76 9,280,709 230,906 65,607 4,808,929 119,647 34,865 1,040,413 49,206 6,555 93,947 63,566 682
77 9,049,803 225,269 63,975 4,689,281 116,726 33,997 991,207 77,069 6,453 30,381 30,381 228
78 8,824,534 219,768 62,382 4,572,555 113,876 33,151 914,137 102,380 5,759 - - -
79 8,604,766 214,399 60,829 4,458,680 111,094 32,325 811,757 97,549 5,285 - - -
80 8,390,367 209,161 59,313 4,347,585 108,380 31,520 714,208 92,945 4,649 - - -
81 8,181,206 204,049 57,834 4,239,206 105,731 30,734 621,263 88,558 3,653 - - -
82 7,977,157 199,060 56,392 4,133,475 103,146 29,968 532,704 84,378 3,468 - - -
83 7,778,098 194,192 54,985 4,030,330 100,623 29,220 448,326 80,395 2,824 - - -
84 7,583,906 189,441 53,612 3,929,707 98,162 28,490 367,932 76,599 2,395 - - -
85 7,394,465 7,394,465 52,273 3,831,545 3,831,545 27,779 291,333 291,333 1,835 - - -
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
</TABLE>
<PAGE>
Banc of America Securities LLC
<TABLE>
<CAPTION>
Saxon 2000-2
26,949,000 13,964,000 12,000,000 6,126,000
Period MF-1 Bal MF-1 Prin MF-1 MF-2 Bal MF-2 Prin MF-2 MV-2 Bal MV-2 Prin MV-2 BV-1 Bal BV-1 Prin BV-1
Int Int Int Int
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 103,320 6,126,000 - 60,768
2 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
3 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
4 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
5 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
6 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
7 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
8 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
9 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560 6,126,000 - 41,500
10 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
11 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
12 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
13 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
14 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
15 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
16 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
17 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
18 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
19 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
20 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
21 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560 6,126,000 - 41,500
22 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
23 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
24 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
25 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
26 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
27 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
28 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
29 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
30 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
31 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
32 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
33 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560 6,126,000 - 41,500
34 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
35 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
36 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
37 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
38 26,949,000 - 190,507 13,964,000 3,238,441 101,239 12,000,000 - 78,120 6,126,000 - 45,947
39 26,949,000 3,676,913 190,507 10,725,559 1,016,139 77,760 12,000,000 - 78,120 6,126,000 2,424,633 45,947
40 23,272,087 4,260,330 164,514 9,709,420 292,567 70,393 12,000,000 584,341 75,600 3,701,367 1,766,879 26,866
41 19,011,758 1,386,014 134,397 9,416,853 283,828 68,272 11,415,659 2,092,065 74,316 1,934,488 117,033 14,509
42 17,625,744 531,393 124,599 9,133,025 275,349 66,214 9,323,594 1,965,312 58,739 1,817,455 109,942 13,192
43 17,094,350 515,515 120,843 8,857,676 267,121 64,218 7,358,282 1,845,922 47,902 1,707,513 103,263 12,807
44 16,578,835 500,108 117,199 8,590,554 259,138 62,282 5,512,360 1,734,395 35,885 1,604,250 97,024 12,032
45 16,078,727 485,159 113,663 8,331,416 251,392 60,403 3,777,965 1,004,088 23,008 1,507,226 91,162 10,575
46 15,593,568 470,654 110,234 8,080,024 243,876 58,580 2,773,877 167,783 18,058 1,416,064 85,653 10,621
47 15,122,913 456,580 106,906 7,836,148 236,583 56,812 2,606,093 157,645 16,418 1,330,411 80,478 9,657
48 14,666,333 442,924 103,679 7,599,565 229,507 55,097 2,448,449 148,118 15,939 1,249,933 75,614 9,375
49 14,223,409 429,674 100,548 7,370,058 222,642 53,433 2,300,331 139,165 14,492 1,174,319 71,044 8,524
50 13,793,735 416,818 97,510 7,147,416 215,980 51,819 2,161,166 130,755 14,069 1,103,275 66,750 8,275
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
51 13,376,917 404,344 94,564 6,931,436 209,516 50,253 2,030,411 122,852 13,218 1,036,525 62,716 7,774
52 12,972,573 392,241 91,705 6,721,920 203,245 48,734 1,907,559 115,426 12,018 973,809 58,925 7,068
53 12,580,333 380,497 88,932 6,518,675 197,160 47,260 1,792,133 108,449 11,667 914,884 55,363 6,862
54 12,199,835 369,103 86,243 6,321,515 191,256 45,831 1,683,684 101,894 10,607 859,521 66,200 6,239
55 11,830,732 358,048 83,633 6,130,259 185,528 44,444 1,581,790 95,734 10,297 793,320 123,673 5,950
56 11,472,684 347,322 81,102 5,944,731 179,970 43,099 1,486,057 89,946 9,674 669,648 116,196 5,023
57 11,125,362 336,915 78,647 5,764,761 174,577 41,795 1,396,111 84,508 8,209 553,452 109,171 3,749
58 10,788,447 326,817 76,265 5,590,184 169,345 40,529 1,311,603 79,398 8,539 444,281 102,570 3,332
59 10,461,630 317,020 73,955 5,420,839 164,268 39,301 1,232,204 74,597 7,763 341,711 96,368 2,480
60 10,144,610 307,411 71,714 5,256,571 159,289 38,110 1,157,607 70,086 7,536 245,343 90,540 1,840
61 9,837,199 298,150 69,541 5,097,282 154,490 36,955 1,087,520 65,848 6,851 154,803 85,065 1,124
62 9,539,049 289,209 67,433 4,942,791 149,858 35,835 1,021,672 72,049 6,651 69,738 69,738 523
63 9,249,840 280,535 65,389 4,792,934 145,363 34,749 949,624 133,211 6,182 - - -
64 8,969,306 272,118 63,406 4,647,571 141,002 33,695 816,413 125,154 5,143 - - -
65 8,697,187 263,953 61,482 4,506,569 136,771 32,673 691,259 117,583 4,500 - - -
66 8,433,235 256,031 59,616 4,369,798 132,666 31,681 573,676 110,470 3,614 - - -
67 8,177,204 248,344 57,806 4,237,132 128,683 30,719 463,206 103,787 3,015 - - -
68 7,928,860 240,887 56,050 4,108,449 124,819 29,786 359,419 97,508 2,340 - - -
69 7,687,972 233,652 54,348 3,983,630 121,070 28,881 261,911 91,608 1,540 - - -
70 7,454,320 7,454,320 52,696 3,862,560 3,862,560 28,004 170,303 170,303 1,109 - - -
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
</TABLE>
Banc of America Securities LLC
Saxon 2000-2
<PAGE>
<TABLE>
<CAPTION>
26,949,000 13,964,000 12,000,000 6,126,000
Period MF-1 Bal MF-1 Prin MF-1 MF-2 Bal MF-2 Prin MF-2 MV-2 Bal MV-2 Prin MV-2 BV-1 Bal BV-1 Prin BV-1
Int Int Int Int
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 103,320 6,126,000 - 60,768
2 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
3 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
4 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
5 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
6 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
7 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
8 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
9 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560 6,126,000 - 41,500
10 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
11 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
12 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
13 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
14 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
15 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
16 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
17 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
18 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
19 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
20 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
21 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560 6,126,000 - 41,500
22 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
23 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
24 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
25 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
26 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
27 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
28 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
29 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
30 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
31 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
32 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
33 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 70,560 6,126,000 - 41,500
34 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 - 45,947
35 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 75,600 6,126,000 - 44,465
36 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 - 78,120 6,126,000 2,283,470 45,947
37 26,949,000 - 190,507 13,964,000 - 101,239 12,000,000 82,953 75,600 3,842,530 2,308,523 27,890
38 26,949,000 - 190,507 13,964,000 - 101,239 11,917,047 2,092,100 77,580 1,534,007 117,035 11,505
39 26,949,000 - 190,507 13,964,000 3,968,315 101,239 9,824,947 1,932,579 63,960 1,416,972 108,111 10,628
40 26,949,000 1,994,399 190,507 9,995,685 2,420,881 72,469 7,892,368 1,785,216 49,722 1,308,862 99,867 9,500
41 24,954,601 3,983,286 176,408 7,574,804 273,542 54,917 6,107,152 1,649,070 39,758 1,208,995 92,251 9,068
42 20,971,315 3,840,313 148,250 7,301,262 263,724 52,934 4,458,082 1,523,127 28,086 1,116,744 85,206 8,106
43 17,131,002 3,702,449 121,102 7,037,538 254,256 51,022 2,934,955 1,068,451 19,107 1,031,538 78,688 7,737
44 13,428,553 810,625 94,929 6,783,282 245,127 49,179 1,866,504 142,387 12,151 952,850 72,689 7,147
45 12,617,927 456,080 89,198 6,538,155 236,324 47,402 1,724,117 131,531 10,500 880,162 72,895 6,176
46 12,161,847 439,699 85,974 6,301,831 227,836 45,688 1,592,586 121,503 10,368 807,267 156,962 6,055
47 11,722,148 423,903 82,866 6,073,995 219,652 44,036 1,471,083 112,239 9,268 650,304 144,994 4,720
48 11,298,245 408,673 79,869 5,854,343 211,759 42,444 1,358,844 103,680 8,846 505,310 133,938 3,790
49 10,889,572 393,987 76,980 5,642,584 204,150 40,909 1,255,164 95,773 7,908 371,372 123,724 2,696
50 10,495,585 379,826 74,195 5,438,434 196,812 39,429 1,159,391 88,470 7,548 247,648 114,289 1,857
51 10,115,760 366,172 71,510 5,241,622 189,737 38,002 1,070,921 81,723 6,972 133,359 105,574 1,000
52 9,749,588 353,006 68,921 5,051,885 182,915 36,626 989,197 145,228 6,232 27,785 27,785 202
53 9,396,582 340,311 66,426 4,868,970 176,337 35,300 843,969 159,818 5,494 - - -
54 9,056,271 328,070 64,020 4,692,633 169,994 34,022 684,151 147,629 4,310 - - -
55 8,728,201 316,268 61,701 4,522,639 163,879 32,789 536,522 136,369 3,493 - - -
56 8,411,933 304,888 59,465 4,358,760 157,982 31,601 400,153 125,967 2,605 - - -
57 8,107,045 293,915 57,310 4,200,778 152,296 30,456 274,186 116,358 1,612 - - -
58 7,813,130 283,336 55,232 4,048,482 146,814 29,352 157,828 107,482 1,027 - - -
59 7,529,794 7,529,794 53,229 3,901,668 3,901,668 28,287 50,347 50,347 317 - - -
60
</TABLE>
<PAGE>
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
