STRUCTURED ASSET SECURITIES CORP MO PA TH CE SE 2000-BC2
8-K, EX-99.1, 2001-01-08
ASSET-BACKED SECURITIES
Previous: STRUCTURED ASSET SECURITIES CORP MO PA TH CE SE 2000-BC2, 8-K, 2001-01-08
Next: CAPITAL APPRECIATION PORTFOLIO /MA/, N-30D, 2001-01-08




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



Record Date:            11/30/2000
Distribution Date:      12/26/2000


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          6.75750%   1,539,988,347.3    8,382,990.73   37,854,561.34
     A2        863572P72         SEN          6.85750%    195,230,108.15    1,078,470.10    7,179,626.90
     M1        863572P80         SEQ          7.16750%     72,299,000.00      417,441.37            0.00
     M2        863572P98         SEQ          7.51750%     56,807,000.00      344,009.78            0.00
     B         863572Q22         SUB          8.46750%     15,493,000.00      105,678.40            0.00
     P         ARC00BC2P         SEN          0.00000%              0.00      921,994.44            0.00
     X         ARC00BC2X         OC           0.00000%              0.00            0.00            0.00
     RI        ARC0BC2RI         SEN          0.00000%              0.00            0.00            0.00
Totals                                                   1,879,817,455.4   11,250,584.82   45,034,188.24
</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       1,502,133,786.00            46,237,552.07                      0.00
A2                             0.00         188,050,481.25             8,258,097.00                      0.00
M1                             0.00          72,299,000.00               417,441.37                      0.00
M2                             0.00          56,807,000.00               344,009.78                      0.00
B                              0.00          15,493,000.00               105,678.40                      0.00
P                              0.00                   0.00               921,994.44                      0.00
X                         65,208.99           3,377,627.77                     0.00                 91,841.56
RI                             0.00                   0.00                     0.00                      0.00
Totals                    65,208.99       1,838,160,895.02            56,284,773.06                 91,841.56
<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                1,698,228,000.00   1,539,988,347.34       1,024,673.24   36,829,888.10           0.00            0.00
A2                  222,867,000.00     195,230,108.15         122,218.80    7,057,408.10           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       65,208.99
RI                            0.00               0.00               0.00            0.00           0.00            0.00
Totals            2,065,694,753.88   1,879,817,455.49       1,146,892.04   43,887,296.20           0.00       65,208.99
<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                           37,854,561.34      1,502,133,786.00           0.88453010     37,854,561.34
A2                            7,179,626.90        188,050,481.25           0.84377894      7,179,626.90
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                                65,208.99          3,377,627.77       4,480.32547620              0.00
RI                                    0.00                  0.00           0.00000000              0.00
Totals                       45,099,397.23      1,838,160,895.02           0.88985117     45,034,188.24

</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        906.82072569         0.60337790         21.68724582        0.00000000
A2                    222,867,000.00        875.99379069         0.54839344         31.66645623        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         22.29062372            884.53010197          0.88453010        22.29062372
A2                      0.00000000         32.21484966            843.77894103          0.84377894        32.21484966
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                   86497.83785218      86497.83785218       4,480,325.4762031       4480.32547620         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              1,698,228,000.00        6.75750%   1,539,988,347.34        8,382,990.73           0.00             0.00
A2                222,867,000.00        6.85750%     195,230,108.15        1,078,470.10           0.00             0.00
M1                 72,299,000.00        7.16750%      72,299,000.00          417,441.37           0.00             0.00
M2                 56,807,000.00        7.51750%      56,807,000.00          344,009.78           0.00             0.00
B                  15,493,000.00        8.46750%      15,493,000.00          105,678.40           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                                          10,328,590.38           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         8,382,990.73                0.00   1,502,133,786.00
 A2                             0.00                0.00         1,078,470.10                0.00     188,050,481.25
 M1                             0.00                0.00           417,441.37                0.00      72,299,000.00
 M2                             0.00                0.00           344,009.78                0.00      56,807,000.00
 B                              0.00                0.00           105,678.40                0.00      15,493,000.00
 P                              0.00                0.00           921,994.44                0.00               0.00
 X                              0.00                0.00                 0.00                0.00       3,377,627.77
 RI                             0.00                0.00                 0.00                0.00               0.00
 Totals                         0.00                0.00        11,250,584.82                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        6.75750%         906.82072569        4.93631640        0.00000000        0.00000000
A2                  222,867,000.00        6.85750%         875.99379069        4.83907487        0.00000000        0.00000000
M1                   72,299,000.00        7.16750%        1000.00000000        5.77381942        0.00000000        0.00000000
M2                   56,807,000.00        7.51750%        1000.00000000        6.05576390        0.00000000        0.00000000
B                    15,493,000.00        8.46750%        1000.00000000        6.82104176        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         4.93631640          0.00000000          884.53010197
A2                    0.00000000        0.00000000         4.83907487          0.00000000          843.77894103
M1                    0.00000000        0.00000000         5.77381942          0.00000000         1000.00000000
M2                    0.00000000        0.00000000         6.05576390          0.00000000         1000.00000000
B                     0.00000000        0.00000000         6.82104176          0.00000000         1000.00000000
P                     0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
X                     0.00000000        0.00000000         0.00000000          0.00000000      4480325.47620311
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% 1,539,988,347.34   1,502,133,786.00             0.00               0.00     88.45301020%
       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                                                          57,100,309.06
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                              969,605.34
    Realized Losses                                                                                (65,208.99)
Total Deposits                                                                                  58,004,705.41

Withdrawals
    Reimbursement for Servicer Advances                                                                  0.00
    Payment of Service Fee                                                                       1,719,932.35
    Payment of Interest and Principal                                                           56,284,773.06
Total Withdrawals (Pool Distribution Amount)                                                    58,004,705.41

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                                                                                783,255.95
Trustee Fee- First Union                                                                               291.67
MGIC Insurance Premium                                                                             776,697.94
Guarantee Fee                                                                                      111,649.16
Loss Mitigation Advisor's Fee                                                                       23,497.72
Special Servicing Fee                                                                               14,750.00
Master Servicing Fee                                                                                 9,789.91
Supported Prepayment/Curtailment Interest Shortfall                                                      0.00
Net Servicing Fee                                                                                1,719,932.35


</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                       88                     6                      0                      94
                                7,514,259.18           482,294.54             0.00                   7,996,553.72

30 Days   457                   19                     2                      0                      478
          43,040,611.86         1,490,814.96           298,224.76             0.00                   44,829,651.58

60 Days   92                    22                     114                    0                      228
          8,282,668.62          1,787,193.86           9,180,803.41           0.00                   19,250,665.89

90 Days   34                    17                     139                    0                      190
          3,607,660.81          1,241,659.65           12,757,658.88          0.00                   17,606,979.34

120 Days  4                     19                     98                     8                      129
          721,922.43            1,902,064.07           9,524,996.16           398,899.27             12,547,881.93

150 Days  8                     25                     146                    19                     198
          506,915.94            1,569,435.71           13,594,961.13          1,245,930.97           16,917,243.75

180+ Days 1                     13                     23                     6                      43
          100,205.29            1,131,790.68           1,761,044.10           473,232.14             3,466,272.21

Totals    596                   203                    528                    33                     1,360
          56,259,984.95         16,637,218.11          47,599,982.98          2,118,062.38           122,615,248.42


          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                       0.479198%              0.032673%              0.000000%              0.511871%
                                0.408506%              0.026219%              0.000000%              0.434725%

30 Days   2.488565%             0.103463%              0.010891%              0.000000%              2.602919%
          2.339862%             0.081047%              0.016213%              0.000000%              2.437122%

60 Days   0.500980%             0.119800%              0.620780%              0.000000%              1.241560%
          0.450279%             0.097159%              0.499106%              0.000000%              1.046544%

90 Days   0.185145%             0.092572%              0.756916%              0.000000%              1.034633%
          0.196127%             0.067502%              0.693558%              0.000000%              0.957187%

120 Days  0.021782%             0.103463%              0.533653%              0.043563%              0.702461%
          0.039247%             0.103404%              0.517817%              0.021686%              0.682154%

150 Days  0.043563%             0.136136%              0.795034%              0.103463%              1.078196%
          0.027558%             0.085321%              0.739077%              0.067734%              0.919690%

180+ Days 0.005445%             0.070791%              0.125245%              0.032673%              0.234154%
          0.005448%             0.061529%              0.095738%              0.025727%              0.188441%

Totals    3.245480%             1.105424%              2.875191%              0.179699%              7.405794%
          3.058521%             0.904467%              2.587728%              0.115146%              6.665863%

</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                        85                   6                     0                    91
                                 7,406,216.52         482,294.54            0.00                 7,888,511.06

30 Days    429                   18                   2                     0                    449
           35,884,616.20         1,437,109.28         298,224.76            0.00                 37,619,950.24

60 Days    88                    22                   111                   0                    221
           7,283,437.20          1,787,193.86         9,048,450.80          0.00                 18,119,081.86

90 Days    31                    17                   130                   0                    178
           2,673,314.67          1,241,659.65         10,802,325.47         0.00                 14,717,299.79

120 Days   3                     16                   91                    8                    118
           283,702.59            1,258,753.95         7,921,643.82          398,899.27           9,862,999.63

150 Days   8                     25                   136                   18                   187
           506,915.94            1,569,435.71         11,988,248.39         1,190,721.11         15,255,321.15

180 Days   1                     13                   23                    6                    43
           100,205.29            1,131,790.68         1,761,044.10          473,232.14           3,466,272.21

Totals     560                   196                  499                   32                   1,287
           46,732,191.89         15,832,159.65        42,302,231.88         2,062,852.52         106,929,435.94



0-29 Days                        0.484828%            0.034223%             0.000000%            0.519051%
                                 0.453229%            0.029514%             0.000000%            0.482743%

30 Days    2.446954%             0.102669%            0.011408%             0.000000%            2.561031%
           2.195985%             0.087945%            0.018250%             0.000000%            2.302180%

60 Days    0.501939%             0.125485%            0.633128%             0.000000%            1.260552%
           0.445715%             0.109369%            0.553727%             0.000000%            1.108810%

90 Days    0.176820%             0.096966%            0.741501%             0.000000%            1.015286%

           0.163595%             0.075984%            0.661056%             0.000000%            0.900636%
120 Days   0.017112%             0.091262%            0.519051%             0.045631%            0.673055%

           0.017361%             0.077030%            0.484771%             0.024411%            0.603573%

150 Days   0.045631%             0.142596%            0.775724%             0.102669%            1.066621%
           0.031021%             0.096043%            0.733630%             0.072867%            0.933561%

180 Days   0.005704%             0.074150%            0.131189%             0.034223%            0.245266%
           0.006132%             0.069261%            0.107768%             0.028960%            0.212121%

Totals     3.194159%             1.117956%            2.846224%             0.182523%            7.340862%
           2.859811%             0.968861%            2.588716%             0.126238%            6.543625%


           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                        3                    0                     0                    3
                                 108,042.66           0.00                  0.00                 108,042.66

30 Days    28                    1                    0                     0                    29
           7,155,995.66          53,705.68            0.00                  0.00                 7,209,701.34

60 Days    4                     0                    3                     0                    7
           999,231.42            0.00                 132,352.61            0.00                 1,131,584.03

90 Days    3                     0                    9                     0                    12
           934,346.14            0.00                 1,955,333.41          0.00                 2,889,679.55

120 Days   1                     3                    7                     0                    11
           438,219.84            643,310.12           1,603,352.34          0.00                 2,684,882.30

150 Days   0                     0                    10                    1                    11
           0.00                  0.00                 1,606,712.74          55,209.86            1,661,922.60

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

Totals     36                    7                    29                    1                    73
           9,527,793.06          805,058.46           5,297,751.10          55,209.86            15,685,812.48



0-29 Days                        0.360577%            0.000000%             0.000000%            0.360577%
                                 0.052614%            0.000000%             0.000000%            0.052614%

30 Days    3.365385%             0.120192%            0.000000%             0.000000%            3.485577%
           3.484785%             0.026153%            0.000000%             0.000000%            3.510938%

60 Days    0.480769%             0.000000%            0.360577%             0.000000%            0.841346%
           0.486600%             0.000000%            0.064452%             0.000000%            0.551052%

90 Days    0.360577%             0.000000%            1.081731%             0.000000%            1.442308%

           0.455002%             0.000000%            0.952197%             0.000000%            1.407199%
120 Days   0.120192%             0.360577%            0.841346%             0.000000%            1.322115%

           0.213402%             0.313275%            0.780791%             0.000000%            1.307468%

150 Days   0.000000%             0.000000%            1.201923%             0.120192%            1.322115%
           0.000000%             0.000000%            0.782428%             0.026886%            0.809313%

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

Totals     4.326923%             0.841346%            3.485577%             0.120192%            8.774038%
           4.639789%             0.392043%            2.579868%             0.026886%            7.638585%


</TABLE>
<TABLE>
<CAPTION>

                                                       OTHER INFORMATION

<S>                                                                             <C>
Current Period Realized Loss - Includes Interest Shortfall                                      65,208.99
Cumulative Realized Losses - Includes Interest Shortfall                                        91,841.56
Current Period Class A Insufficient Funds                                                            0.00
Principal Balance of Contaminated Properties                                                         0.00
Periodic Advance                                                                               969,605.34
</TABLE>






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

 Weighted Average Gross Coupon                                         9.889063%
 Weighted Average Net Coupon                                           8.893250%
 Weighted Average Pass-Through Rate                                    8.791126%
 Weighted Average Maturity(Stepdown Calculation )                            338
 Beginning Scheduled Collateral Loan Count                                18,736

 Number Of Loans Paid In Full                                                372
 Ending Scheduled Collateral Loan Count                                   18,364
 Beginning Scheduled Collateral Balance                         1,879,817,455.49
 Ending Scheduled Collateral Balance                            1,838,160,895.02
 Ending Actual Collateral Balance at 30-Nov-2000                1,839,450,579.57
 Monthly P &I Constant                                             16,638,253.18
 Ending Scheduled Balance for Premium Loans                     1,838,160,895.02
 Scheduled Principal                                                1,146,892.04
 Unscheduled Principal                                             40,509,668.43

 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                                          3,377,627.77
 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                                          9.935755                  9.521744
 Weighted Average Net Rate                                             8.905690                  8.523487
 Weighted Average Maturity                                               336.00                    346.00
 Beginning Loan Count                                                    17,877                       859                  18,736
 Loans Paid In Full                                                         345                        27                     372
 Ending Loan Count                                                       17,532                       832                  18,364
 Beginning Scheduled Balance                                   1,667,811,861.97            212,005,593.52        1,879,817,455.49
 Ending scheduled Balance                                      1,632,951,877.20            205,209,017.82        1,838,160,895.02
 Record Date                                                         11/30/2000                11/30/2000
 Principal And Interest Constant                                  14,833,815.20              1,804,437.98           16,638,253.18
 Scheduled Principal                                               1,024,673.24                122,218.80            1,146,892.04
 Unscheduled Principal                                            33,835,311.53              6,674,356.90           40,509,668.43
 Scheduled Interest                                               13,809,141.96              1,682,219.18           15,491,361.14


 Servicing Fees                                                    1,387,345.51                172,609.23            1,559,954.74
 Master Servicing Fees                                                 8,686.52                  1,104.19                9,790.71
 Trustee Fee                                                             258.77                     32.89                  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                                                         14,750.00                      0.00               14,750.00
 Spread Fee 2                                                              0.00                      0.00                    0.00
 Spread Fee 3                                                              0.00                      0.00                    0.00
 Net Interest                                                     12,377,512.28              1,505,855.69           13,883,367.97
 Realized Loss Amount                                                 65,208.99                      0.00               65,208.99
 Cumulative Realized Loss                                             93,194.13                (1,352.57)               91,841.56
 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