<TABLE>
<CAPTION>
Amortizing Residential Collateral Mortgage Trust
Mortgage Pass-Through Certificates
Record Date: 10/31/00
Distribution Date: 11/27/00
ARC Series: 2000-BC2
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 6.76000% 1,572,093,235.0 9,741,737.75 32,104,887.73
A2 863572P72 SEN 6.86000% 202,517,298.78 1,273,496.28 7,287,190.63
M1 863572P80 SEQ 7.17000% 72,299,000.00 475,185.18 0.00
M2 863572P98 SEQ 7.52000% 56,807,000.00 391,589.59 0.00
B 863572Q22 SUB 8.47000% 15,493,000.00 120,290.23 0.00
P ARC00BC2P SEN 0.00000% 0.00 774,998.73 0.00
X ARC00BC2X OC 0.00000% 0.00 2,029,949.86 0.00
RI ARC0BC2RI SEN 0.00000% 0.00 0.00 0.00
Totals 1,919,209,533.85 14,807,247.62 39,392,078.36
</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 1,539,988,347.34 41,846,625.48 0.00
A2 0.00 195,230,108.15 8,560,686.91 0.00
M1 0.00 72,299,000.00 475,185.18 0.00
M2 0.00 56,807,000.00 391,589.59 0.00
B 0.00 15,493,000.00 120,290.23 0.00
P 0.00 0.00 774,998.73 0.00
X 24,244.84 0.00 2,029,949.86 26,632.57
RI 0.00 0.00 0.00 0.00
Totals 24,244.84 1,879,817,455.49 54,199,325.98 26,632.57
<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 1,572,093,235.07 1,033,110.32 31,071,777.41 0.00 0.00
A2 222,867,000.00 202,517,298.78 124,784.41 7,162,406.22 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 0.00 0.00 0.00 0.00 24,244.84
RI 0.00 0.00 0.00 0.00 0.00 0.00
Totals 2,065,694,753.88 1,919,209,533.85 1,157,894.73 38,234,183.63 0.00 24,244.84
<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 32,104,887.73 1,539,988,347.34 0.90682073 32,104,887.73
A2 7,287,190.63 195,230,108.15 0.87599379 7,287,190.63
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 24,244.84 0.00 0.00000000 0.00
RI 0.00 0.00 0.00000000 0.00
Totals 39,416,323.20 1,879,817,455.49 0.91001705 39,392,078.36
</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 1,698,228,000.00 925.72565938 0.60834606 18.29658763 0.00000000
A2 222,867,000.00 908.69127677 0.55990528 32.13758080 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 0.00000000 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 18.90493369 906.82072569 0.90682073 18.90493369
A2 0.00000000 32.69748608 875.99379069 0.87599379 32.69748608
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 32160.07852709 32160.07852709 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 6.76000% 1,572,093,235.07 9,741,737.75 0.00 0.00
A2 222,867,000.00 6.86000% 202,517,298.78 1,273,496.28 0.00 0.00
M1 72,299,000.00 7.17000% 72,299,000.00 475,185.18 0.00 0.00
M2 56,807,000.00 7.52000% 56,807,000.00 391,589.59 0.00 0.00
B 15,493,000.00 8.47000% 15,493,000.00 120,290.23 0.00 0.00
P 0.00 0.00000% 0.00 0.00 0.00 0.00
X 753.88 0.00000% 0.00 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 12,002,299.03 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Payment of 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 9,741,737.75 0.00 1,539,988,347.34
A2 0.00 0.00 1,273,496.28 0.00 195,230,108.15
M1 0.00 0.00 475,185.18 0.00 72,299,000.00
M2 0.00 0.00 391,589.59 0.00 56,807,000.00
B 0.00 0.00 120,290.23 0.00 15,493,000.00
P 0.00 0.00 774,998.73 0.00 0.00
X 0.00 0.00 2,029,949.86 0.00 0.00
RI 0.00 0.00 0.00 0.00 0.00
Totals 0.00 0.00 14,807,247.62 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 6.76000% 925.72565938 5.73641334 0.00000000 0.00000000
A2 222,867,000.00 6.86000% 908.69127677 5.71415364 0.00000000 0.00000000
M1 72,299,000.00 7.17000% 1000.00000000 6.57250003 0.00000000 0.00000000
M2 56,807,000.00 7.52000% 1000.00000000 6.89333339 0.00000000 0.00000000
B 15,493,000.00 8.47000% 1000.00000000 7.76416640 0.00000000 0.00000000
P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
X 753.88 0.00000% 0.00000000 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 5.73641334 0.00000000 906.82072569
A2 0.00000000 0.00000000 5.71415364 0.00000000 875.99379069
M1 0.00000000 0.00000000 6.57250003 0.00000000 1000.00000000
M2 0.00000000 0.00000000 6.89333339 0.00000000 1000.00000000
B 0.00000000 0.00000000 7.76416640 0.00000000 1000.00000000
P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X 0.00000000 0.00000000 2692669.73523638 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% 1,572,093,235.07 1,540,012,592.18 0.00 0.00 90.68350022%
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 55,111,350.89
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 872,642.32
Realized Losses (24,244.84)
Total Deposits 55,959,748.37
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 1,760,422.39
Payment of Interest and Principal 54,199,325.98
Total Withdrawals (Pool Distribution Amount) 55,959,748.37
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 799,670.79
Trustee Fee- First Union 291.67
MGIC Insurance Premium 792,651.77
Guarantee Fee 129,697.69
Loss Mitigation Advisor's Fee 23,990.12
Special Servicing Fee 4,125.00
Master Servicing Fee 9,995.35
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 1,760,422.39
</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 89 31 0 120
8,185,240.83 2,800,701.51 0.00 10,985,942.34
30 Days 411 32 3 0 446
35,714,536.83 2,546,816.67 203,037.64 0.00 38,464,391.14
60 Days 95 11 135 0 241
9,481,562.29 838,742.83 11,286,488.25 0.00 21,606,793.37
90 Days 7 17 132 0 156
780,633.33 1,625,849.69 12,613,004.57 0.00 15,019,487.59
120 Days 16 29 173 12 230
1,491,868.68 1,967,961.90 16,319,822.09 767,120.04 20,546,772.71
150 Days 1 9 35 2 47
92,517.49 535,771.24 3,139,663.70 67,917.26 3,835,869.69
180+ Days 0 2 5 0 7
0.00 306,644.95 426,625.10 0.00 733,270.05
Totals 530 189 514 14 1,247
47,561,118.62 16,007,028.11 46,789,342.86 835,037.30 111,192,526.89
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 0.475021% 0.165457% 0.000000% 0.640478%
0.435142% 0.148890% 0.000000% 0.584032%
30 Days 2.193638% 0.170794% 0.016012% 0.000000% 2.380444%
1.898647% 0.135393% 0.010794% 0.000000% 2.044834%
60 Days 0.507045% 0.058711% 0.720538% 0.000000% 1.286294%
0.504056% 0.044589% 0.600009% 0.000000% 1.148655%
90 Days 0.037361% 0.090734% 0.704526% 0.000000% 0.832622%
0.041500% 0.086433% 0.670529% 0.000000% 0.798462%
120 Days 0.085397% 0.154782% 0.923356% 0.064048% 1.227583%
0.079310% 0.104620% 0.867590% 0.040781% 1.092302%
150 Days 0.005337% 0.048036% 0.186806% 0.010675% 0.250854%
0.004918% 0.028483% 0.166910% 0.003611% 0.203921%
180+ Days 0.000000% 0.010675% 0.026687% 0.000000% 0.037361%
0.000000% 0.016302% 0.022680% 0.000000% 0.038982%
Totals 2.828779% 1.008753% 2.743382% 0.074722% 6.655636%
2.528432% 0.850961% 2.487403% 0.044392% 5.911188%
</TABLE>
<TABLE>
<CAPTION>
Delinquency Status By Groups
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 87 29 0 116
8,115,993.12 2,084,208.79 0.00 10,200,201.91
30 Days 398 31 2 0 431
32,735,185.62 2,493,093.03 136,781.41 0.00 35,365,060.06
60 Days 88 11 130 0 229
7,261,997.51 838,742.83 10,348,542.41 0.00 18,449,282.75
90 Days 6 14 123 0 143
526,451.55 982,539.57 10,655,626.82 0.00 12,164,617.94
120 Days 15 29 160 12 216
1,206,309.70 1,967,961.90 14,180,547.26 767,120.04 18,121,938.90
150 Days 1 9 34 2 46
92,517.49 535,771.24 2,885,809.84 67,917.26 3,582,015.83
180 Days 0 2 5 0 7
0.00 306,644.95 426,625.10 0.00 733,270.05
Totals 508 183 483 14 1,188
41,822,461.87 15,240,746.64 40,718,141.63 835,037.30 98,616,387.44
0-29 Days 0.486659% 0.162220% 0.000000% 0.648878%
0.486305% 0.124884% 0.000000% 0.611189%
30 Days 2.226324% 0.173407% 0.011188% 0.000000% 2.410919%
1.961470% 0.149384% 0.008196% 0.000000% 2.119050%
60 Days 0.492253% 0.061532% 0.727191% 0.000000% 1.280976%
0.435134% 0.050257% 0.620078% 0.000000% 1.105469%
90 Days 0.033563% 0.078313% 0.688035% 0.000000% 0.799910%
0.031545% 0.058873% 0.638478% 0.000000% 0.728896%
120 Days 0.083907% 0.162220% 0.895005% 0.067125% 1.208256%
0.072281% 0.117919% 0.849689% 0.045965% 1.085854%
150 Days 0.005594% 0.050344% 0.190189% 0.011188% 0.257314%
0.005544% 0.032103% 0.172916% 0.004070% 0.214632%
180 Days 0.000000% 0.011188% 0.027969% 0.000000% 0.039156%
0.000000% 0.018374% 0.025563% 0.000000% 0.043937%
Totals 2.841640% 1.023662% 2.701796% 0.078313% 6.645410%
2.505974% 0.913215% 2.439803% 0.050035% 5.909027%
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 2 2 0 4
69,247.71 716,492.72 0.00 785,740.43
30 Days 13 1 1 0 15
2,979,351.21 53,723.64 66,256.23 0.00 3,099,331.08
60 Days 7 0 5 0 12
2,219,564.78 0.00 937,945.84 0.00 3,157,510.62
90 Days 1 3 9 0 13
254,181.78 643,310.12 1,957,377.75 0.00 2,854,869.65
120 Days 1 0 13 0 14
285,558.98 0.00 2,139,274.83 0.00 2,424,833.81
150 Days 0 0 1 0 1
0.00 0.00 253,853.86 0.00 253,853.86
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 22 6 31 0 59
5,738,656.75 766,281.47 6,071,201.23 0.00 12,576,139.45
0-29 Days 0.232829% 0.232829% 0.000000% 0.465658%
0.032642% 0.337743% 0.000000% 0.370385%
30 Days 1.513388% 0.116414% 0.116414% 0.000000% 1.746217%
1.404417% 0.025324% 0.031232% 0.000000% 1.460973%
60 Days 0.814901% 0.000000% 0.582072% 0.000000% 1.396973%
1.046266% 0.000000% 0.442132% 0.000000% 1.488398%
90 Days 0.116414% 0.349243% 1.047730% 0.000000% 1.513388%
0.119817% 0.303246% 0.922675% 0.000000% 1.345738%
120 Days 0.116414% 0.000000% 1.513388% 0.000000% 1.629802%
0.134608% 0.000000% 1.008419% 0.000000% 1.143026%
150 Days 0.000000% 0.000000% 0.116414% 0.000000% 0.116414%
0.000000% 0.000000% 0.119662% 0.000000% 0.119662%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 2.561118% 0.698487% 3.608847% 0.000000% 6.868452%
2.705107% 0.361212% 2.861863% 0.000000% 5.928183%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 24,244.84
Cumulative Realized Losses - Includes Interest Shortfall 26,632.57
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 872,642.32
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed Mixed & ARM & Balloon
Weighted Average Gross Coupon 9.889644%
Weighted Average Net Coupon 8.894033%
Weighted Average Pass-Through Rate 8.788927%
Weighted Average Maturity (Stepdown Calculation) 339
Beginning Scheduled Collateral Loan Count 19,087
Number Of Loans Paid In Full 351
Ending Scheduled Collateral Loan Count 18,736
Beginning Scheduled Collateral Balance 1,919,209,533.85
Ending Scheduled Collateral Balance 1,879,817,455.49
Ending Actual Collateral Balance at 31-Oct-2000 1,881,052,254.09
Monthly P & I Constant 16,974,811.23
Ending Scheduled Balance for Premium Loans 1,879,817,455.49
Scheduled Principal 1,157,894.73
Unscheduled Principal 38,234,183.63
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 9.936632 9.525403
Weighted Average Net Rate 8.917329 8.527470
Weighted Average Maturity 337.00 347.00
Record Date 10/31/00 10/31/00
Principal And Interest Constant 15,109,316.64 1,865,494.59 16,974,811.23
Beginning Loan Count 18,200 887 19,087
Loans Paid In Full 323 28 351
Ending Loan Count 17,877 859 18,736
Beginning Scheduled Balance 1,699,916,749.70 219,292,784.15 1,919,209,533.85
Ending scheduled Balance 1,667,811,861.97 212,005,593.52 1,879,817,455.49
Scheduled Principal 1,033,110.32 124,784.41 1,157,894.73
Unscheduled Principal 31,071,777.41 7,162,406.22 38,234,183.63
Scheduled Interest 14,076,206.32 1,740,710.18 15,816,916.50
Servicing Fees 1,413,839.59 178,482.98 1,592,322.57
Master Servicing Fees 8,853.75 1,142.15 9,995.90
Trustee Fee 258.34 33.33 291.67
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 12,632,264.01 1,558,343.89 14,190,607.90
Realized Loss Amount 24,244.84 0.00 24,244.84
Cumulative Realized Loss 27,985.14 (1,352.57) 26,632.57
Percentage of Cumulative Losses 0.00 0.00 0.00
</TABLE>