Bear Sterns Asset Backed Securities
Record Date: 11/30/00
Distribution Date: 12/26/00
BSA 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
AF-1 07383GBF2 SEN 7.47000% 109,475,000.00 681,481.82 1,774,095.23
AF-2 07383GBG0 SEN 6.76625% 37,760,000.00 177,426.10 1,125,488.47
AF-3 07383GBH8 SEN 7.34000% 17,109,000.00 104,650.04 0.00
AF-4 07383GBJ4 SEN 7.81000% 19,749,000.00 128,533.06 0.00
A-IO 07383GBK1 SEN 8.00000% 0.00 159,386.67 0.00
AV-1 07383GBL9 SEN 6.86625% 41,070,000.00 195,831.15 532,527.12
XP BSA0002XP IO 0.00000% 100.00 17,652.83 0.00
M-1 07383GBM7 MEZ 8.04000% 20,469,000.00 137,142.29 0.00
M-2 07383GBN5 MEZ 8.28000% 17,545,000.00 121,060.49 0.00
B 07383GBP0 SUB 9.00000% 15,791,000.00 113,402.95 0.00
B-IO BSA002BIO IO 0.00000% 0.00 495,872.50 0.00
R-1 BSA0002R1 RES 0.00000% 0.00 0.00 0.00
R-2 BSA0002R2 RES 0.00000% 0.00 0.00 0.00
R-3 BSA0002R3 RES 0.00000% 0.00 0.00 0.00
OC BSA0002OC OC 0.00000% 13,450,487.37 0.00 0.00
Totals 292,418,587.37 2,332,439.90 3,432,110.82
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
AF-1 0.00 107,700,904.77 2,455,577.05 0.00
AF-2 0.00 36,634,511.53 1,302,914.57 0.00
AF-3 0.00 17,109,000.00 104,650.04 0.00
AF-4 0.00 19,749,000.00 128,533.06 0.00
A-IO 0.00 0.00 159,386.67 0.00
AV-1 0.00 40,537,472.88 728,358.27 0.00
XP 0.00 100.00 17,652.83 0.00
M-1 0.00 20,469,000.00 137,142.29 0.00
M-2 0.00 17,545,000.00 121,060.49 0.00
B 0.00 15,791,000.00 113,402.95 0.00
B-IO 0.00 0.00 495,872.50 0.00
R-1 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00
R-3 0.00 0.00 0.00 0.00
OC 0.00 13,450,485.78 0.00 0.00
Totals 0.00 288,986,474.96 5,764,550.72 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
AF-1 109,475,000.00 109,475,000.00 199,711.48 1,574,383.75 0.00 0.00
AF-2 37,760,000.00 37,760,000.00 175,112.35 950,376.12 0.00 0.00
AF-3 17,109,000.00 17,109,000.00 0.00 0.00 0.00 0.00
AF-4 19,749,000.00 19,749,000.00 0.00 0.00 0.00 0.00
A-IO 0.00 0.00 0.00 0.00 0.00 0.00
AV-1 41,070,000.00 41,070,000.00 32,119.05 500,408.07 0.00 0.00
M-1 20,469,000.00 20,469,000.00 0.00 0.00 0.00 0.00
M-2 17,545,000.00 17,545,000.00 0.00 0.00 0.00 0.00
B 15,791,000.00 15,791,000.00 0.00 0.00 0.00 0.00
B-IO 0.00 0.00 0.00 0.00 0.00 0.00
R-1 0.00 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00 0.00
R-3 0.00 0.00 0.00 0.00 0.00 0.00
OC 13,450,487.37 13,450,487.37 0.00 0.00 0.00 0.00
Totals 292,418,487.37 292,418,487.37 406,942.88 3,025,167.94 0.00 0.00
<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>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
AF-1 1,774,095.23 107,700,904.77 0.98379452 1,774,095.23
AF-2 1,125,488.47 36,634,511.53 0.97019363 1,125,488.47
AF-3 0.00 17,109,000.00 1.00000000 0.00
AF-4 0.00 19,749,000.00 1.00000000 0.00
A-IO 0.00 0.00 0.00000000 0.00
AV-1 532,527.12 40,537,472.88 0.98703367 532,527.12
M-1 0.00 20,469,000.00 1.00000000 0.00
M-2 0.00 17,545,000.00 1.00000000 0.00
B 0.00 15,791,000.00 1.00000000 0.00
B-IO 0.00 0.00 0.00000000 0.00
R-1 0.00 0.00 0.00000000 0.00
R-2 0.00 0.00 0.00000000 0.00
R-3 0.00 0.00 0.00000000 0.00
OC 0.00 13,450,485.78 0.99999988 0.00
Totals 3,432,110.82 288,986,374.96 0.98826301 3,432,110.82
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
AF-1 109,475,000.00 1000.00000000 1.82426563 14.38121717 0.00000000
AF-2 37,760,000.00 1000.00000000 4.63750927 25.16885911 0.00000000
AF-3 17,109,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
AF-4 19,749,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
AV-1 41,070,000.00 1000.00000000 0.78205625 12.18427246 0.00000000
XP 100.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-1 20,469,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-2 17,545,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
B 15,791,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
B-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000
OC 13,450,487.37 1000.00000000 0.00000000 0.00000000 0.00000000
<FN>
All denominations are Per $1000.
</FN>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
AF-1 0.00000000 16.20548280 983.79451720 0.98379452 16.20548280
AF-2 0.00000000 29.80636838 970.19363162 0.97019363 29.80636838
AF-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
AF-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
AV-1 0.00000000 12.96632871 987.03367129 0.98703367 12.96632871
XP 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
OC 0.00000000 0.00000000 999.99988179 0.99999988 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>
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
AF-1 109,475,000.00 7.47000% 109,475,000.00 681,481.88 0.00 0.00
AF-2 37,760,000.00 6.76625% 37,760,000.00 177,426.11 0.00 0.00
AF-3 17,109,000.00 7.34000% 17,109,000.00 104,650.05 0.00 0.00
AF-4 19,749,000.00 7.81000% 19,749,000.00 128,533.08 0.00 0.00
A-IO 0.00 8.00000% 23,908,000.00 159,386.67 0.00 0.00
AV-1 41,070,000.00 6.86625% 41,070,000.00 195,831.17 0.00 0.00
XP 100.00 0.00000% 100.00 0.00 0.00 0.00
M-1 20,469,000.00 8.04000% 20,469,000.00 137,142.30 0.00 0.00
M-2 17,545,000.00 8.28000% 17,545,000.00 121,060.50 0.00 0.00
B 15,791,000.00 9.00000% 15,791,000.00 113,402.95 0.00 0.00
B-IO 0.00 0.00000% 0.00 0.00 0.00 0.00
R-1 0.00 0.00000% 0.00 0.00 0.00 0.00
R-2 0.00 0.00000% 0.00 0.00 0.00 0.00
R-3 0.00 0.00000% 0.00 0.00 0.00 0.00
OC 13,450,487.37 0.00000% 13,450,487.37 0.00 0.00 0.00
Totals 292,418,587.37 1,818,914.71 0.00 0.00
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
AF-1 0.05 0.00 681,481.82 0.00 107,700,904.77
AF-2 0.01 0.00 177,426.10 0.00 36,634,511.53
AF-3 0.01 0.00 104,650.04 0.00 17,109,000.00
AF-4 0.01 0.00 128,533.06 0.00 19,749,000.00
A-IO 0.00 0.00 159,386.67 0.00 23,908,000.00
AV-1 0.02 0.00 195,831.15 0.00 40,537,472.88
XP 0.00 0.00 17,652.83 0.00 100.00
M-1 0.01 0.00 137,142.29 0.00 20,469,000.00
M-2 0.01 0.00 121,060.49 0.00 17,545,000.00
B 0.01 0.00 113,402.95 0.00 15,791,000.00
B-IO 0.00 0.00 495,872.50 0.00 0.00
R-1 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
R-3 0.00 0.00 0.00 0.00 0.00
OC 0.00 0.00 0.00 0.00 13,450,485.78
Totals 0.13 0.00 2,332,439.90 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>
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
AF-1 109,475,000.00 7.47000% 1000.00000000 6.22500005 0.00000000 0.00000000
AF-2 37,760,000.00 6.76625% 1000.00000000 4.69878469 0.00000000 0.00000000
AF-3 17,109,000.00 7.34000% 1000.00000000 6.11666667 0.00000000 0.00000000
AF-4 19,749,000.00 7.81000% 1000.00000000 6.50833359 0.00000000 0.00000000
A-IO 0.00 8.00000% 1000.00000000 6.66666681 0.00000000 0.00000000
AV-1 41,070,000.00 6.86625% 1000.00000000 4.76822912 0.00000000 0.00000000
XP 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
M-1 20,469,000.00 8.04000% 1000.00000000 6.70000000 0.00000000 0.00000000
M-2 17,545,000.00 8.28000% 1000.00000000 6.90000000 0.00000000 0.00000000
B 15,791,000.00 9.00000% 1000.00000000 7.18149262 0.00000000 0.00000000
B-IO 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R-1 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R-2 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R-3 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
OC 13,450,487.37 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
<FN>
All denominations are Per $1000.
</FN>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
AF-1 0.00000046 0.00000000 6.22499950 0.00000000 983.79451720
AF-2 0.00000026 0.00000000 4.69878443 0.00000000 970.19363162
AF-3 0.00000058 0.00000000 6.11666608 0.00000000 1000.00000000
AF-4 0.00000051 0.00000000 6.50833257 0.00000000 1000.00000000
A-IO 0.00000000 0.00000000 6.66666681 0.00000000 1000.00000000
AV-1 0.00000049 0.00000000 4.76822863 0.00000000 987.03367129
XP 0.00000000 0.00000000 176528.30000000 0.00000000 1000.00000000
M-1 0.00000049 0.00000000 6.69999951 0.00000000 1000.00000000
M-2 0.00000057 0.00000000 6.89999943 0.00000000 1000.00000000
B 0.00000063 0.00000000 7.18149262 0.00000000 1000.00000000
B-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
OC 0.00000000 0.00000000 0.00000000 0.00000000 999.99988179
<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>
Certificateholder Component Statement
Class Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Rate Balance Balance Balance Balance Percentage
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 5,693,673.46
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 196,373.53
Realized Losses 0.00
Total Deposits 5,890,046.99
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 125,496.27
Payment of Interest and Principal 5,764,550.72
Total Withdrawals (Pool Distribution Amount) 5,890,046.99
Ending Balance 0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
SERVICING FEES
Gross Servicing Fee 121,841.04
Trustee Fee 3,655.23
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 125,496.27
Loan Status Stratification/Credit Enhancement Statement
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
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 0 0 0
0.00 0.00 0.00 0.00
30 Days 31 0 0 0 31
2,064,794.82 0.00 0.00 0.00 2,064,794.82
60 Days 210 0 0 0 210
13,997,320.19 0.00 0.00 0.00 13,997,320.19
90 Days 74 0 0 0 74
4,643,426.52 0.00 0.00 0.00 4,643,426.52
120 Days 3 0 0 0 3
168,888.54 0.00 0.00 0.00 168,888.54
150 Days 1 0 0 0 1
58,306.40 0.00 0.00 0.00 58,306.40
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 319 0 0 0 319
20,932,736.47 0.00 0.00 0.00 20,932,736.47
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 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.641158% 0.000000% 0.000000% 0.000000% 0.641158%
0.714495% 0.000000% 0.000000% 0.000000% 0.714495%
60 Days 4.343330% 0.000000% 0.000000% 0.000000% 4.343330%
4.843590% 0.000000% 0.000000% 0.000000% 4.843590%
90 Days 1.530507% 0.000000% 0.000000% 0.000000% 1.530507%
1.606797% 0.000000% 0.000000% 0.000000% 1.606797%
120 Days 0.062048% 0.000000% 0.000000% 0.000000% 0.062048%
0.058442% 0.000000% 0.000000% 0.000000% 0.058442%
150 Days 0.020683% 0.000000% 0.000000% 0.000000% 0.020683%
0.020176% 0.000000% 0.000000% 0.000000% 0.020176%
180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 6.597725% 0.000000% 0.000000% 0.000000% 6.597725%
7.243500% 0.000000% 0.000000% 0.000000% 7.243500%
Delinquency Status By Group
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
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 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 25 0 0 0 25
1,784,393.57 0.00 0.00 0.00 1,784,393.57
60 Days 101 0 0 0 101
7,188,952.16 0.00 0.00 0.00 7,188,952.16
90 Days 29 0 0 0 29
1,582,699.82 0.00 0.00 0.00 1,582,699.82
120 Days 2 0 0 0 2
156,891.38 0.00 0.00 0.00 156,891.38
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 157 0 0 0 157
10,712,936.93 0.00 0.00 0.00 10,712,936.93
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.102779% 0.000000% 0.000000% 0.000000% 1.102779%
1.270924% 0.000000% 0.000000% 0.000000% 1.270924%
60 Days 4.455227% 0.000000% 0.000000% 0.000000% 4.455227%
5.120290% 0.000000% 0.000000% 0.000000% 5.120290%
90 Days 1.279224% 0.000000% 0.000000% 0.000000% 1.279224%
1.127269% 0.000000% 0.000000% 0.000000% 1.127269%
120 Days 0.088222% 0.000000% 0.000000% 0.000000% 0.088222%
0.111745% 0.000000% 0.000000% 0.000000% 0.111745%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 6.925452% 0.000000% 0.000000% 0.000000% 6.925452%
7.630228% 0.000000% 0.000000% 0.000000% 7.630228%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
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 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 4 0 0 0 4
172,825.74 0.00 0.00 0.00 172,825.74
60 Days 67 0 0 0 67
3,316,121.15 0.00 0.00 0.00 3,316,121.15
90 Days 29 0 0 0 29
1,450,367.75 0.00 0.00 0.00 1,450,367.75
120 Days 1 0 0 0 1
11,997.16 0.00 0.00 0.00 11,997.16
150 Days 1 0 0 0 1
58,306.40 0.00 0.00 0.00 58,306.40
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 102 0 0 0 102
5,009,618.20 0.00 0.00 0.00 5,009,618.20
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.203978% 0.000000% 0.000000% 0.000000% 0.203978%
0.180441% 0.000000% 0.000000% 0.000000% 0.180441%
60 Days 3.416624% 0.000000% 0.000000% 0.000000% 3.416624%
3.462232% 0.000000% 0.000000% 0.000000% 3.462232%
90 Days 1.478837% 0.000000% 0.000000% 0.000000% 1.478837%
1.514272% 0.000000% 0.000000% 0.000000% 1.514272%
120 Days 0.050994% 0.000000% 0.000000% 0.000000% 0.050994%
0.012526% 0.000000% 0.000000% 0.000000% 0.012526%
150 Days 0.050994% 0.000000% 0.000000% 0.000000% 0.050994%
0.060875% 0.000000% 0.000000% 0.000000% 0.060875%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 5.201428% 0.000000% 0.000000% 0.000000% 5.201428%
5.230346% 0.000000% 0.000000% 0.000000% 5.230346%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
Group 3 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 0 0 0
0.00 0.00 0.00 0.00
30 Days 2 0 0 0 2
107,575.51 0.00 0.00 0.00 107,575.51
60 Days 42 0 0 0 42
3,492,246.88 0.00 0.00 0.00 3,492,246.88
90 Days 16 0 0 0 16
1,610,358.95 0.00 0.00 0.00 1,610,358.95
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 60 0 0 0 60
5,210,181.34 0.00 0.00 0.00 5,210,181.34
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.329489% 0.000000% 0.000000% 0.000000% 0.329489%
0.203721% 0.000000% 0.000000% 0.000000% 0.203721%
60 Days 6.919275% 0.000000% 0.000000% 0.000000% 6.919275%
6.613435% 0.000000% 0.000000% 0.000000% 6.613435%
90 Days 2.635914% 0.000000% 0.000000% 0.000000% 2.635914%
3.049614% 0.000000% 0.000000% 0.000000% 3.049614%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 9.884679% 0.000000% 0.000000% 0.000000% 9.884679%
9.866770% 0.000000% 0.000000% 0.000000% 9.866770%
<FN>
Delinquencies are stratified according to the information the Servicer has
provided. All 90 day delinquencies reported are 90+ day delinquencies.
</FN>
OTHER INFORMATION
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 196,373.53
COLLATERAL STATEMENT
Collateral Description Mixed Fixed & Arm
Weighted Average Gross Coupon 10.086649%
Weighted Average Net Coupon 9.258665%
Weighted Average Pass-Through Rate 9.571648%
Weighted Average Maturity(Stepdown Calculation ) 1
Beginning Scheduled Collateral Loan Count 4,885
Number Of Loans Paid In Full 50
Ending Scheduled Collateral Loan Count 4,835
Beginning Scheduled Collateral Balance 292,418,587.37
Ending Scheduled Collateral Balance 288,986,474.96
Ending Actual Collateral Balance at 30-Nov-2000 288,986,474.96
Monthly P &I Constant 2,864,879.15
Ending Scheduled Balance for Premium Loans 288,986,474.96
Required Overcollateralization Amount 0.00
Overcollateralized Increase Amount 0.00
Overcollateralized reduction Amount 0.00
Specified O/C Amount 17,545,115.24
Overcollateralized Amount 13,450,585.78
Overcollateralized Deficiency Amount 4,094,629.46
Base Overcollateralized Amount 0.00
Extra principal distribution Amount 0.00
Excess Cash Amount 490,842.97
Rolling 3 Month Delinquency Percentage 0.00%
Group Level Collateral Statement
Group 1 2 3 Total
Collateral Description Mixed Fixed Mixed Fixed Mixed ARM
Weighted Average Coupon Rate 9.772482 10.294076 10.547220
Weighted Average Net Rate 9.257482 9.779076 10.032220
Weighted Average Maturity 281.00 262.00 331.00
Beginning Loan Count 2,289 1,981 615 4,885
Loans Paid In Full 22 20 8 50
Ending Loan Count 2,267 1,961 607 4,835
Beginning Scheduled Balance 142,175,371.51 96,905,349.46 53,337,865.09 292,418,586.06
Ending scheduled Balance 140,401,276.28 95,779,860.99 52,805,337.69 288,986,474.96
Record Date 11/30/00 11/30/00 11/30/00
Principal And Interest Constant 1,357,550.08 1,006,404.87 500,924.20 2,864,879.15
Scheduled Principal 199,711.48 175,112.35 32,119.05 406,942.88
Unscheduled Principal 1,574,383.75 950,376.12 500,408.07 3,025,167.94
Scheduled Interest 1,157,838.60 831,292.52 468,805.15 2,457,936.27
Servicing Fees 59,239.73 40,377.23 22,224.08 121,841.04
Master Servicing Fees 0.00 0.00 0.00 0.00
Trustee Fee 1,777.20 1,211.32 666.71 3,655.23
FRY Amount 0.00 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00 0.00
Other Fee 0.00 0.00 0.00 0.00
Pool Insurance Fee 0.00 0.00 0.00 0.00
Spread Fee 1 0.00 0.00 0.00 0.00
Spread Fee 2 0.00 0.00 0.00 0.00
Spread Fee 3 0.00 0.00 0.00 0.00
Net Interest 1,096,821.67 789,703.97 445,914.36 2,332,440.00
Realized Loss Amount 0.00 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00 0.00 0.00