STRUCTURED ASSET SECURITIES CORP MO PA TH CE SE 2000-BC2
8-K, EX-99.1, 2000-12-11
ASSET-BACKED SECURITIES
Previous: STRUCTURED ASSET SECURITIES CORP MO PA TH CE SE 2000-BC2, 8-K, 2000-12-11
Next: GABRIEL COMMUNICATIONS INC /DE/, 10-Q, 2000-12-11




<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>


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