STRUCTURED ASSET SECURITIES CORP MO PA TH CE SE 2000-BC2
8-K, EX-99.1, 2000-11-09
ASSET-BACKED SECURITIES
Previous: STRUCTURED ASSET SECURITIES CORP MO PA TH CE SE 2000-BC2, 8-K, 2000-11-09
Next: BOARD OF TRADE OF THE CITY OF CHICAGO INC, 425, 2000-11-09




<TABLE>
<CAPTION>
Amortizing Residential Collateral Mortgage Trust
Mortgage Pass-Through Certificates



Record Date:            9/30/00
Distribution Date:      10/25/00


ARC  Series: 2000-2

Contact: Customer Service - CTSLink
         Wells Fargo Bank Minnesota, N.A.
         Securities Administration Services
         7485 New Horizon Way
         Frederick, MD 21703
         Telephone: (301) 815-6600
         Fax:       (301) 846-8152









                                             Certificateholder Distribution Summary

                             Certificate      Certificate      Beginning
                                Class         Pass-Through    Certificate     Interest       Principal
    Class        CUSIP       Description         Rate           Balance      Distribution    Distribution
<S>          <C>               <C>            <C>        <C>               <C>             <C>
     A1        3133TP2U2         SEN          6.76188%   1,595,206,957.2    8,988,831.68   23,113,722.20
     A2        863572P72         SEN          6.86188%    205,486,998.66    1,175,022.61    2,969,699.88
     M1        863572P80         SEQ          7.17188%     72,299,000.00      432,099.79            0.00
     M2        863572P98         SEQ          7.52188%     56,807,000.00      356,079.53            0.00
     B         863572Q22         SUB          8.47188%     15,493,000.00      109,379.03            0.00
     P         ARC00BC2P         SEN          0.00000%              0.00      661,441.28            0.00
     X         ARC00BC2X         OC           0.00000%            753.88    3,205,641.93            0.00
     RI        ARC0BC2RI         SEN          0.00000%              0.00            0.00            0.00
Totals                                                   1,945,293,709.8   14,928,495.85   26,083,422.08
</TABLE>
<TABLE>
<CAPTION>

                                       Certificateholder Distribution Summary (continued)

                           Current                 Ending                                         Cumulative
                          Realized            Certificate                    Total                  Realized
Class                         Loss                Balance             Distribution                    Losses

<S>                          <C>         <C>                         <C>                           <C>
A1                             0.00       1,572,093,235.07            32,102,553.88                      0.00
A2                             0.00         202,517,298.78             4,144,722.49                      0.00
M1                             0.00          72,299,000.00               432,099.79                      0.00
M2                             0.00          56,807,000.00               356,079.53                      0.00
B                              0.00          15,493,000.00               109,379.03                      0.00
P                              0.00                   0.00               661,441.28                      0.00
X                          2,387.73                   0.00             3,205,641.93                  2,387.73
RI                             0.00                   0.00                     0.00                      0.00
Totals                     2,387.73       1,919,209,533.85            41,011,917.93                  2,387.73
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.




</FN>
</TABLE>
<TABLE>
<CAPTION>

                                                Principal Distribution Statement

                         Original          Beginning          Scheduled     Unscheduled
                             Face        Certificate          Principal       Principal                         Realized
Class                      Amount            Balance       Distribution    Distribution         Accretion        Loss (1)

<S>               <C>               <C>                  <C>               <C>                    <C>             <C>
A1                 1,698,228,000.0   1,595,206,957.27       1,036,832.78   22,076,889.42           0.00            0.00
A2                  222,867,000.00     205,486,998.66         125,274.06    2,844,425.82           0.00            0.00
M1                   72,299,000.00      72,299,000.00               0.00            0.00           0.00            0.00
M2                   56,807,000.00      56,807,000.00               0.00            0.00           0.00            0.00
B                    15,493,000.00      15,493,000.00               0.00            0.00           0.00            0.00
P                             0.00               0.00               0.00            0.00           0.00            0.00
X                           753.88             753.88               0.00            0.00           0.00        2,387.73
RI                            0.00               0.00               0.00            0.00           0.00            0.00
Totals            2,065,694,753.81   1,945,293,709.81       1,162,106.84   24,921,315.24           0.00        2,387.73
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
    Please Refer to the Prospectus Supplement for a Full Description.

</FN>
</TABLE>
<TABLE>
<CAPTION>

                                          Principal Distribution Statement (continued)

                                    Total                Ending               Ending             Total
                                Principal           Certificate          Certificate         Principal
Class                           Reduction               Balance           Percentage      Distribution

<S>               <C>                     <C>                    <C>                 <C>
A1                           23,113,722.20      1,572,093,235.07           0.92572566     23,113,722.20
A2                            2,969,699.88        202,517,298.78           0.90869128      2,969,699.88
M1                                    0.00         72,299,000.00           1.00000000              0.00
M2                                    0.00         56,807,000.00           1.00000000              0.00
B                                     0.00         15,493,000.00           1.00000000              0.00
P                                     0.00                  0.00           0.00000000              0.00
X                                 2,387.73                  0.00           0.00000000              0.00
RI                                    0.00                  0.00           0.00000000              0.00
Totals                       26,085,809.81      1,919,209,533.85           0.92908671     26,083,422.08

</TABLE>
<TABLE>
<CAPTION>

                                              Principal Distribution Factors Statement

                           Original           Beginning          Scheduled         Unscheduled
                               Face         Certificate          Principal           Principal
Class (2)                    Amount             Balance       Distribution        Distribution         Accretion

<S>               <C>                    <C>                   <C>                 <C>                <C>
A1                  1,698,228,000.00        939.33615349         0.61053803         12.99995608        0.00000000
A2                    222,867,000.00        922.01626378         0.56210233         12.76288468        0.00000000
M1                     72,299,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
M2                     56,807,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
B                      15,493,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
P                               0.00          0.00000000         0.00000000          0.00000000        0.00000000
X                             753.88       1000.00000000         0.00000000          0.00000000        0.00000000
RI                              0.00          0.00000000         0.00000000          0.00000000        0.00000000
<FN>
(2)  All Classes are per $1,000 denomination.
</FN>
</TABLE>



<TABLE>
<CAPTION>

                                      Principal Distribution Factors Statement (continued)

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

<S>                   <C>                 <C>                 <C>                    <C>                 <C>
A1                      0.00000000         13.61049412            925.72565938          0.92572566        13.61049412
A2                      0.00000000         13.32498701            908.69127677          0.90869128        13.32498701
M1                      0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
M2                      0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
B                       0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
P                       0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
X                    3167.25473550       3167.25473550              0.00000000          0.00000000         0.00000000
RI                      0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
    Unless Otherwise Disclosed.
    Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>





<TABLE>
<CAPTION>

                                                 Interest Distribution Statement

                                                          Beginning                          Payment of
                      Original          Current        Certificate/            Current         Unpaid            Current
                          Face      Certificate            Notional            Accrued         Interest         Interest
Class                   Amount             Rate             Balance           Interest        Shortfall         Shortfall

<S>             <C>                     <C>        <C>                    <C>                    <C>             <C>
A1               1,698,228,000.0        6.76188%   1,595,206,957.27        8,988,831.68           0.00             0.00
A2                222,867,000.00        6.86188%     205,486,998.66        1,175,022.61           0.00             0.00
M1                 72,299,000.00        7.17188%      72,299,000.00          432,099.79           0.00             0.00
M2                 56,807,000.00        7.52188%      56,807,000.00          356,079.53           0.00             0.00
B                  15,493,000.00        8.47188%      15,493,000.00          109,379.03           0.00             0.00
P                           0.00        0.00000%               0.00                0.00           0.00             0.00
X                         753.88        0.00000%             753.88                0.00           0.00             0.00
RI                          0.00        0.00000%               0.00                0.00           0.00             0.00
Totals          2,065,694,753.88                                          11,061,412.64           0.00             0.00

</TABLE>
 <TABLE>
 <CAPTION>

                                            Interest Distribution Statement (continued)

                                                                                         Remaining        Ending
                           Non-Supported                             Total                Unpaid         Certificate/
                              Interest             Realized         Interest              Interest         Notional
 Class                       Shortfall             Losses (4)     Distribution            Shortfall        Balance

 <S>                           <C>                 <C>          <C>                         <C>    <C>
 A1                             0.00                0.00         8,988,831.68                0.00   1,572,093,235.07
 A2                             0.00                0.00         1,175,022.61                0.00     202,517,298.78
 M1                             0.00                0.00           432,099.79                0.00      72,299,000.00
 M2                             0.00                0.00           356,079.53                0.00      56,807,000.00
 B                              0.00                0.00           109,379.03                0.00      15,493,000.00
 P                              0.00                0.00           661,441.28                0.00               0.00
 X                              0.00                0.00         3,205,641.93                0.00               0.00
 RI                             0.00                0.00                 0.00                0.00               0.00
 Totals                         0.00                0.00        14,928,495.85                0.00
 <FN>
 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
     Please Refer to the Prospectus Supplement for a Full Description.

 </FN>
 </TABLE>
<TABLE>
<CAPTION>

                                            Interest Distribution Factors Statement

                                                            Beginning                             Payment of
                       Original            Current         Certificate/         Current           Unpaid           Current
                         Face            Certificate         Notional           Accrued           Interest         Interest
Class (5)               Amount              Rate             Balance            Interest          Shortfall        Shortfall

<S>              <C>                    <C>             <C>                  <C>                <C>              <C>
A1                1,698,228,000.00        6.76188%         939.33615349        5.29306529        0.00000000        0.00000000
A2                  222,867,000.00        6.86188%         922.01626378        5.27230415        0.00000000        0.00000000
M1                   72,299,000.00        7.17188%        1000.00000000        5.97656662        0.00000000        0.00000000
M2                   56,807,000.00        7.52188%        1000.00000000        6.26823332        0.00000000        0.00000000
B                    15,493,000.00        8.47188%        1000.00000000        7.05989995        0.00000000        0.00000000
P                             0.00        0.00000%           0.00000000        0.00000000        0.00000000        0.00000000
X                           753.88        0.00000%        1000.00000000        0.00000000        0.00000000        0.00000000
RI                            0.00        0.00000%           0.00000000        0.00000000        0.00000000        0.00000000
<FN>
(5)  All Classes are per $1,000 denomination.

</FN>

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

                                                                                Remaining           Ending
                     Non-Supported                             Total            Unpaid            Certificate/
                        Interest          Realized            Interest          Interest           Notional
Class                  Shortfall          Losses (6)        Distribution        Shortfall           Balance

<S>                  <C>               <C>               <C>                 <C>                 <C>
A1                    0.00000000        0.00000000         5.29306529          0.00000000          925.72565938
A2                    0.00000000        0.00000000         5.27230415          0.00000000          908.69127677
M1                    0.00000000        0.00000000         5.97656662          0.00000000         1000.00000000
M2                    0.00000000        0.00000000         6.26823332          0.00000000         1000.00000000
B                     0.00000000        0.00000000         7.05989995          0.00000000         1000.00000000
P                     0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
X                     0.00000000        0.00000000   4252191.23733220          0.00000000            0.00000000
RI                    0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
    Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>




<TABLE>
<CAPTION>

                                             Certificateholder Component Statement

                      Component        Beginning             Ending        Beginning             Ending           Ending
                   Pass-Through         Notional           Notional        Component          Component        Component
Class                      Rate          Balance            Balance          Balance            Balance       Percentage

<S>             <C>             <C>               <C>               <C>               <C>               <C>
      GUAR              0.09000% 1,595,206,957.27   1,572,094,868.92             0.00               0.00     92.57266215%
      SSF               0.00000%             0.00               0.00             0.00               0.00      0.00000000%
      RII               0.00000%             0.00               0.00             0.00               0.00      0.00000000%
</TABLE>
<TABLE>
<CAPTION>
                                             CERTIFICATEHOLDER ACCOUNT STATEMENT
                                                      CERTIFICATE ACCOUNT

<S>                                                                                   <C>
Beginning Balance                                                                                        0.00
Deposits
    Payments of Interest and Principal                                                          41,963,536.71
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                              818,657.34
    Realized Losses                                                                                (2,387.73)
Total Deposits                                                                                  42,779,806.32

Withdrawals
    Reimbursement for Servicer Advances                                                                  0.00
    Payment of Service Fee                                                                       1,767,888.39
    Payment of Interest and Principal                                                           41,011,917.93
Total Withdrawals (Pool Distribution Amount)                                                    42,779,806.32

Ending Balance                                                                                           0.00

</TABLE>
<TABLE>
<CAPTION>

                                            PREPAYMENT/CURTAILMENT INTEREST SHORTFALL


<S>                                                                                   <C>

Total Prepayment/Curtailment Interest Shortfall                                                          0.00
Servicing Fee Support                                                                                    0.00

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


                                                         SERVICING FEES

<S>                                                                                   <C>
Gross Servicing Fee                                                                                810,538.75
Trustee Fee- First Union                                                                               291.67
MGIC Insurance Premium                                                                             802,968.88
Guarantee Fee                                                                                      119,640.52
Loss Mitigation Advisor's Fee                                                                       24,317.49
Special Servicing Fee                                                                                    0.00
Master Servicing Fee                                                                                10,131.08
Supported Prepayment/Curtailment Interest Shortfall                                                      0.00
Net Servicing Fee                                                                                1,767,888.39


</TABLE>
<TABLE>
<CAPTION>

                                                         OTHER ACCOUNTS

                                                Beginning           Current           Current           Ending
Account Type                                      Balance       Withdrawals          Deposits          Balance

<S>                                    <C>                 <C>               <C>              <C>
Basis Risk Reserve Fund                           5,000.00              0.00              0.00         5,000.00

</TABLE>
<TABLE>
<CAPTION>                                                      LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
                                                                        DELINQUENCY STATUS

         DELINQUENT             BANKRUPTCY             FORECLOSURE            REO                    Total

<S>        <C>                   <C>                    <C>                    <C>                     <C>

          No of Loans           No of Loans            No of Loans            No of Loans            No of Loans
          Principal Balance     Principal Balance      Principal Balance      Principal Balance      Principal Balance
0-29 Days                       121                    16                     0                      137
                                10,969,855.73          1,715,062.98           0.00                   12,684,918.71

30 Days   498                   18                     2                      0                      518
          45,718,380.35         1,243,131.83           169,044.31             0.00                   47,130,556.49

60 Days   52                    12                     148                    0                      212
          4,237,541.44          1,467,434.34           13,598,972.42          0.00                   19,303,948.20

90 Days   26                    31                     198                    3                      258
          2,201,897.18          2,656,741.79           18,632,227.29          254,719.72             23,745,585.98

120 Days  3                     5                      40                     2                      50
          287,683.51            301,327.84             3,334,968.48           84,497.67              4,008,477.50

150 Days  1                     1                      3                      0                      5
          152,462.81            154,182.14             257,080.35             0.00                   563,725.30

180+ Days 0                     0                      2                      0                      2
          0.00                  0.00                   169,544.75             0.00                   169,544.75

Totals    580                   188                    409                    5                      1,182
          52,597,965.29         16,792,673.67          37,876,900.58          339,217.39             107,606,756.93


          No of Loans           No of Loans            No of Loans            No of Loans            No of Loans
          Principal Balance     Principal Balance      Principal Balance      Principal Balance      Principal Balance
0-29 Days                       0.633939%              0.083827%              0.000000%              0.717766%
                                0.571212%              0.089305%              0.000000%              0.660517%

30 Days   2.609106%             0.094305%              0.010478%              0.000000%              2.713889%
          2.380604%             0.064731%              0.008802%              0.000000%              2.454137%

60 Days   0.272437%             0.062870%              0.775397%              0.000000%              1.110704%
          0.220653%             0.076411%              0.708113%              0.000000%              1.005177%

90 Days   0.136218%             0.162414%              1.037355%              0.015718%              1.351705%
          0.114655%             0.138339%              0.970199%              0.013264%              1.236457%

120 Days  0.015718%             0.026196%              0.209567%              0.010478%              0.261958%
          0.014980%             0.015690%              0.173655%              0.004400%              0.208726%

150 Days  0.005239%             0.005239%              0.015718%              0.000000%              0.026196%
          0.007939%             0.008028%              0.013386%              0.000000%              0.029354%

180+ Days 0.000000%             0.000000%              0.010478%              0.000000%              0.010478%
          0.000000%             0.000000%              0.008828%              0.000000%              0.008828%

Totals    3.038717%             0.984964%              2.142820%              0.026196%              6.192697%
          2.738831%             0.874412%              1.972290%              0.017663%              5.603196%

</TABLE>
<TABLE>                                     Delinquency Status By Groups
<CAPTION>
           DELINQUENT            BANKRUPTCY           FORECLOSURE           REO                  Total
<S>        <C>                   <C>                  <C>                   <C>                  <C>
Group 1    No of Loans           No of Loans          No of Loans           No of Loans          No of Loans
           Principal Balance     Principal Balance    Principal Balance     Principal Balance    Principal Balance

0-29 Days                        115                  14                    0                    129
                                 10,738,879.15        1,185,215.47          0.00                 11,924,094.62

30 Days    473                   18                   2                     0                    493
           39,045,453.34         1,243,131.83         169,044.31            0.00                 40,457,629.48

60 Days    50                    10                   136                   0                    196
           4,155,587.64          902,255.94           10,909,993.06         0.00                 15,967,836.64

90 Days    26                    30                   181                   3                    240
           2,201,897.18          2,371,182.81         15,758,778.14         254,719.72           20,586,577.85

120 Days   3                     5                    39                    2                    49
           287,683.51            301,327.84           3,081,114.62          84,497.67            3,754,623.64

150 Days   1                     1                    3                     0                    5
           152,462.81            154,182.14           257,080.35            0.00                 563,725.30

180 Days   0                     0                    2                     0                    2
           0.00                  0.00                 169,544.75            0.00                 169,544.75

Totals     553                   179                  377                   5                    1,114
           45,843,084.48         15,710,959.71        31,530,770.70         339,217.39           93,424,032.28



0-29 Days                        0.631868%            0.076923%             0.000000%            0.708791%
                                 0.631319%            0.069677%             0.000000%            0.700996%

30 Days    2.598901%             0.098901%            0.010989%             0.000000%            2.708791%
           2.295411%             0.073081%            0.009938%             0.000000%            2.378431%

60 Days    0.274725%             0.054945%            0.747253%             0.000000%            1.076923%
           0.244299%             0.053042%            0.641379%             0.000000%            0.938720%

90 Days    0.142857%             0.164835%            0.994505%             0.016484%            1.318681%

           0.129446%             0.139398%            0.926430%             0.014975%            1.210248%
120 Days   0.016484%             0.027473%            0.214286%             0.010989%            0.269231%

           0.016912%             0.017715%            0.181133%             0.004967%            0.220728%

150 Days   0.005495%             0.005495%            0.016484%             0.000000%            0.027473%
           0.008963%             0.009064%            0.015113%             0.000000%            0.033140%

180 Days   0.000000%             0.000000%            0.010989%             0.000000%            0.010989%
           0.000000%             0.000000%            0.009967%             0.000000%            0.009967%

Totals     3.038462%             0.983516%            2.071429%             0.027473%            6.120879%
           2.695032%             0.923619%            1.853637%             0.019942%            5.492229%


           DELINQUENT            BANKRUPTCY           FORECLOSURE           REO                  Total
<S>        <C>                   <C>                  <C>                   <C>                  <C>
Group 2    No of Loans           No of Loans          No of Loans           No of Loans          No of Loans
           Principal Balance     Principal Balance    Principal Balance     Principal Balance    Principal Balance

0-29 Days                        6                    2                     0                    8
                                 230,976.58           529,847.51            0.00                 760,824.09

30 Days    25                    0                    0                     0                    25
           6,672,927.01          0.00                 0.00                  0.00                 6,672,927.01

60 Days    2                     2                    12                    0                    16
           81,953.80             565,178.40           2,688,979.36          0.00                 3,336,111.56

90 Days    0                     1                    17                    0                    18
           0.00                  285,558.98           2,873,449.15          0.00                 3,159,008.13

120 Days   0                     0                    1                     0                    1
           0.00                  0.00                 253,853.86            0.00                 253,853.86

150 Days   0                     0                    0                     0                    0
           0.00                  0.00                 0.00                  0.00                 0.00

180 Days   0                     0                    0                     0                    0
           0.00                  0.00                 0.00                  0.00                 0.00

Totals     27                    9                    32                    0                    68
           6,754,880.81          1,081,713.96         6,346,129.88          0.00                 14,182,724.65



0-29 Days                        0.676437%            0.225479%             0.000000%            0.901917%
                                 0.105262%            0.241464%             0.000000%            0.346726%

30 Days    2.818489%             0.000000%            0.000000%             0.000000%            2.818489%
           3.041012%             0.000000%            0.000000%             0.000000%            3.041012%

60 Days    0.225479%             0.225479%            1.352875%             0.000000%            1.803833%
           0.037348%             0.257565%            1.225432%             0.000000%            1.520345%

90 Days    0.000000%             0.112740%            1.916573%             0.000000%            2.029312%

           0.000000%             0.130136%            1.309499%             0.000000%            1.439635%
120 Days   0.000000%             0.000000%            0.112740%             0.000000%            0.112740%

           0.000000%             0.000000%            0.115687%             0.000000%            0.115687%

150 Days   0.000000%             0.000000%            0.000000%             0.000000%            0.000000%
           0.000000%             0.000000%            0.000000%             0.000000%            0.000000%

180 Days   0.000000%             0.000000%            0.000000%             0.000000%            0.000000%
           0.000000%             0.000000%            0.000000%             0.000000%            0.000000%

Totals     3.043968%             1.014656%            3.607666%             0.000000%            7.666291%
           3.078360%             0.492963%            2.892082%             0.000000%            6.463405%


</TABLE>
<TABLE>
<CAPTION>

                                                       OTHER INFORMATION

<S>                                                                             <C>
Current Period Realized Loss - Includes Interest Shortfall                                       2,387.73
Cumulative Realized Losses - Includes Interest Shortfall                                         2,387.73
Current Period Class A Insufficient Funds                                                            0.00
Principal Balance of Contaminated Properties                                                         0.00
Periodic Advance                                                                               818,657.34
</TABLE>






 <TABLE>
 <CAPTION>
                               COLLATERAL STATEMENT
 <S>                                                                       <C>
 Collateral Description                               Fixed Mixed & ARM & Balloon

 Weighted Average Gross Coupon                                         9.892537%
 Weighted Average Net Coupon                                           8.897207%
 Weighted Average Pass-Through Rate                                    8.801974%
 Weighted Average Maturity(Stepdown Calculation )                            340
 Beginning Scheduled Collateral Loan Count                                19,336

 Number Of Loans Paid In Full                                                249
 Ending Scheduled Collateral Loan Count                                   19,087
 Beginning Scheduled Collateral Balance                         1,945,293,709.81
 Ending Scheduled Collateral Balance                            1,919,209,533.85
 Ending Actual Collateral Balance at 30-Sep-2000                1,920,453,198.96
 Monthly P &I Constant                                             17,198,682.45
 Ending Scheduled Balance for Premium Loans                     1,919,209,533.85
 Scheduled Principal                                                1,162,106.84
 Unscheduled Principal                                             24,922,069.12

 Required Overcollateralization Amount                                      0.00
 Overcollateralized Increase Amount                                         0.00
 Overcollateralized reduction Amount                                        0.00
 Specified O/C Amount                                              10,328,473.77
 Overcollateralized Amount                                                  0.00
 Overcollateralized Deficiency Amount                              10,328,473.77
 Base Overcollateralized Amount                                             0.00
 </TABLE>
<TABLE>
<CAPTION>
           <S>                                        <C>
</TABLE>
 <TABLE>
 <CAPTION>
                                      Group Level Collateral Statement
 <S>                                                                <C>
 Group ID                                                                     1                         2                   Total
 Collateral Description                                       Fixed 15/30 & ARM         Fixed 15/30 & ARM
 Weighted Average Coupon Rate                                          9.939674                  9.527126
 Weighted Average Net Rate                                             8.920643                  8.529550
 Weighted Average Maturity                                               338.00                    348.00
 Beginning Loan Count                                                    18,439                       897                  19,336
 Loans Paid In Full                                                         239                        10                     249
 Ending Loan Count                                                       18,200                       887                  19,087
 Beginning Scheduled Balance                                   1,723,031,225.78            222,262,484.03        1,945,293,709.81
 Ending scheduled Balance                                      1,699,916,749.70            219,292,784.15        1,919,209,533.85
 Record Date                                                            9/30/00                   9/30/00
 Principal And Interest Constant                                  15,308,806.07              1,889,876.38           17,198,682.45
 Scheduled Principal                                               1,036,832.78                125,274.06            1,162,106.84
 Unscheduled Principal                                            22,077,643.30              2,844,425.82           24,922,069.12
 Scheduled Interest                                               14,271,973.29              1,764,602.32           16,036,575.61


 Servicing Fees                                                    1,432,673.11                180,834.01            1,613,507.12
 Master Servicing Fees                                                 8,974.11                  1,157.61               10,131.72
 Trustee Fee                                                             258.34                     33.32                  291.66
 FRY Amount                                                                0.00                      0.00                    0.00
 Special Hazard Fee                                                        0.00                      0.00                    0.00
 Other Fee                                                                 0.00                      0.00                    0.00
 Pool Insurance Fee                                                        0.00                      0.00                    0.00
 Spread Fee 1                                                              0.00                      0.00                    0.00
 Spread Fee 2                                                              0.00                      0.00                    0.00
 Spread Fee 3                                                              0.00                      0.00                    0.00
 Net Interest                                                     12,808,788.19              1,579,832.42           14,388,620.61
 Realized Loss Amount                                                  3,740.30                (1,352.57)                2,387.73
 Cumulative Realized Loss                                              3,740.30                (1,352.57)                2,387.73
 Percentage of Cumulative Losses                                           0.00                      0.00                    0.00


 </TABLE>









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