UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 20-F

(MARK ONE)

   [ ] REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES
       EXCHANGE ACT OF 1934
                                       OR

   [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
       ACT OF 1934
                    For the fiscal period ended June 30, 2001
                                       OR
   [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934 [NO FEE REQUIRED]


Commission file number 333-93721

                  SECURITISATION ADVISORY SERVICES PTY LIMITED
        In its capacity as Manager of the Series 2000-2G Medallion Trust
                      Australian Company Number 064 133 946
             (Exact name of Registrant as specified in its charter)
                           New South Wales, Australia
                 (Jurisdiction of incorporation or organisation)
              Level 8, 48 Martin Place, Sydney, NSW 2000, Australia
                    (Address of principal executive offices)


SECURITIES  REGISTERED OR TO BE REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:
None

SECURITIES REQUIRED TO BE REGISTERED  PURSUANT TO SECTION 12(g) OF THE ACT
None

SECURITIES FOR WHICH THERE IS A REPORTING OBLIGATION PURSUANT TO SECTION 15(d)
OF THE ACT
US$1,060,200,000 Class A1 Mortgage Backed Floating Rate Notes


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the last 90 days.

         Yes  [X]      No [ ]


         Indicate by check mark which  financial  statement  item the registrant
has elected to follow.

 Item 17 [ ]  Item 18 [ ]   Incorporated by Reference to filings on Form 6K [X]




<PAGE>

CROSS REFERENCE SHEET

<TABLE>
<CAPTION>

20-F Item Number and Caption                                                     Location
--------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>

PART I
1.         Identity of Director, Senior Management and Advisers................  Not applicable
2.         Offer Statistics and Expected Timetable.............................  Not applicable
3.         Key Information ....................................................  Selected Financial Information
4.         Information on the Company .........................................  Property
5.         Operating and Financial Review and Prospects........................  Not applicable
6.         Directors, Senior Management and Employees..........................  Not applicable
7.         Major Shareholders and Related Party Transactions...................  Major Shareholders and related
                                                                                   Party Transactions
8.         Financial Information ..............................................  Not applicable
9.         The Offer and Listing...............................................  Markets
10.        Additional Information..............................................  Exchange Controls, Taxation, Legal
                                                                                  Proceedings, Holders of Notes
11.        Quantitative and Qualitative Disclosures About Market Risk..........  Market Risk
12.        Description of Securities Other than Equity Securities..............  Not applicable


PART II
13.        Defaults, Dividend Arrearages and Delinquencies.....................  Defaults and Delinquencies
14         Materials Modifications to the Rights of Security Holders and
           Use of Proceeds.....................................................  Material Modifications to the Rights
                                                                                   of Security Holders
15.        [Reserved]
16.        [Reserved]


PART III
17.        Financial Statements................................................  Not applicable
18.        Financial Statements................................................  Not applicable
19 (a)     Financial Statements ...............................................  Periodic filings on Form 6-K
                                                                                   incorporated by reference
   (b)     Exhibits ...........................................................  Exhibits

</TABLE>


                                      -2-
<PAGE>


TABLE OF CONTENTS



PART 1________________________________________________________________________4

   Incorporation of Certain Documents by Reference ___________________________4

   Item 3: Selected Financial Information_____________________________________4
   Item 4: Property___________________________________________________________5
   Item 7: Interest of Management and Related Parties in Transactions_________5
   Item 9: Markets____________________________________________________________5
   Item 10: Exchange Controls, Taxation, Legal Proceedings, Holders of Notes__5
   Item 11: Market Risks______________________________________________________8

PART II_______________________________________________________________________9

   Item 13: Defaults and Delinquencies________________________________________9
   Item 14: Material Modification to Rights of Security Holders_______________9

PART III_____________________________________________________________________10

   Item 19: Financial Statements and Exhibits________________________________10

Exhibits_____________________________________________________________________10

   Exhibit 13.1: Quarterly Servicing Report for the
                   December 18, 2000 Payment Date

   Exhibit 13.2: Quarterly Servicing Report for the
                   March 19, 2001 Payment Date

   Exhibit 13.3: Quarterly Servicing Report for the
                   June 18, 2001 Payment Date

   Exhibit 13.4: Aggregate Totals for the Fiscal Year

   Exhibit 99.1: The Manager Officer's Certificate of Compliance

   Exhibit 99.2: Document Custody Audit Report

   Exhibit 99.4: Audited Annual Report for the Period Ended 30 June 2001


                                      -3-
<PAGE>


PART 1

This Annual Report on Form 20-F relates to the Series  2000-2G  Medallion  Trust
(the Trust) and the Class A-1 Mortgage  Backed  Floating  Rate Notes (the Notes)
issued  pursuant to the Class A-1 Note Trust Deed dated as of September 14, 2000
(the Class A-1 Note Trust Deed),  between Perpetual Trustee Company Limited,  as
issuer  trustee  (the Issuer  Trustee);  Securitisation  Advisory  Services  Pty
Limited,  as Manager (the Manager);  and Bank of New York,  New York branch,  as
Class A-1 note  trustee  (the Class A-1 Note  Trustee).  Capitalised  terms used
herein  and not  defined  have the  same  meanings  given  to such  terms in the
Prospectus related to the Notes.

The information  required for some items in Form 20-F is "not applicable" to the
Trust or the Manager.  As used in this Annual  Report  filed on Form 20-F,  "not
applicable" or "Not  applicable"  means that the response to the referenced item
is omitted in reliance on the procedures  outlined in numerous no-action letters
issued  by  the  Commission's  Staff  with  respect  to  substantially   similar
certificates and trusts that file annual reports on Form 10-K.


INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

The Manager  incorporates  by reference its periodic  filings of Form 6-K, which
contain all financial  information relating to the Trust relevant to the holders
of the Notes (the "Noteholders"),  pursuant to Rule 12b-23 promulgated under the
Securities Exchange Act of 1934.


ITEM 3: SELECTED FINANCIAL INFORMATION

The Manager  incorporates  by reference  and attaches  hereto as Exhibit 13.1 to
13.3, pursuant to General Instruction F to Form 20-F and Rule 12b-23 promulgated
under the  Securities  Exchange Act of 1934, the following  quarterly  Quarterly
Servicing  Reports,  filed on Form 6-K, which include all financial  information
relating to the Trust that is relevant to Noteholders.

Quarterly Servicing Report for the December 18, 2000 Payment Date,
Quarterly Servicing Report for the March 19, 2001 Payment Date, and
Quarterly Servicing Report for the June 18, 2001 Payment Date

The Manager also attaches  hereto,  as Exhibits  13.4,  Exhibit 99.2 and Exhibit
99.4 respectively, the following documents:

               Aggregate Totals for the Fiscal Year,
               Document Custody Audit Report, and
               Audited Annual Report


Currency Exchange
-----------------

A portion of the  financial  information  provided in the exhibits  listed above
contain information in Australian dollars. The noon buying rate in New York City
for cable transfers in Australian  dollars as certified for customs  purposes by
the Federal Reserve Bank of New York on June 29, 2001 was US$0.5100 = A$1.00

                                      -4-
<PAGE>

Payments to noteholders,  however, are generally not affected by fluctuations in
the exchange rate between  Australian US dollars  because of the currency  swap.
Refer to Note 1(e) of the Annual Report of the Trust attached as Exhibit 99.4.


ITEM 4: PROPERTY

The  property  of the Trust  consists  solely  of  residential  mortgage  loans.
Information  concerning  such property can be found in the  Quarterly  Servicing
Reports,  attached as Exhibits 13.1 through 13.3,  the Aggregate  Totals for the
Fiscal Year,  attached as Exhibit 13.4, and the Financial  Report for the Period
Ending June 30,  2001,  attached as Exhibit  99.4.  Additionally,  an  Officer's
Certificate  of  Compliance,  executed  by a  director  of the  Manager is filed
herewith as Exhibit  99.1.  Such  statement  certifies  that the Manager and the
Issuer  Trustee,  in such  capacities,  have  complied with all  conditions  and
covenants under the  Transaction  Documents for the issuance of the Notes by the
Trust.


ITEM 7: INTEREST OF MANAGEMENT AND RELATED PARTIES IN TRANSACTIONS

Securitisation  Advisory  Services Pty Limited is a wholly owned  subsidiary  of
Commonwealth  Bank  of  Australia.   Its  principal  business  activity  is  the
management of  securitisation  trusts  established  under  Commonwealth  Bank of
Australia's Medallion Trust Programmes.

Commonwealth  Bank of  Australia  provides  working  capital  to  Securitisation
Advisory  Services Pty Ltd. Also,  Securitisation  Advisory Services Pty Ltd has
entered into  transaction on commercial terms with either  Commonwealth  Bank of
Australia  or wholly owned  subsidiaries  of  Commonwealth  Bank of Australia in
order to carry out its function as manager under the securitisation trusts.


ITEM 9: MARKETS

The Notes are not traded on any  nationally  recognised  exchange  in the United
States. The Notes are listed and exchanged on the London Stock Exchange.


ITEM 10:  EXCHANGE CONTROLS, TAXATION, LEGAL PROCEEDINGS, HOLDERS OF NOTES

LEGAL PROCEEDINGS

The Manager knows of no material legal  proceedings  involving any of the Trust,
the Manager, the Servicer or the Issuer Trustee.

HOLDERS OF NOTES

The Notes are currently  represented by  certificates  registered in the name of
Cede & Co., the nominee of The Depository Trust Company. Accordingly, Cede & Co.
is the  sole  holder  of  record  of the  Notes,  which  it  held on  behalf  of
approximately 21 brokers,  dealers,  banks and other direct  participants in the
DTC system.

                                      -5-
<PAGE>


EXCHANGE CONTROLS

The Australian  Banking  (Foreign  Exchange)  Regulations  and other  Australian
legislation  and  regulations  control  and  regulate  or permit the control and
regulation of a broad range of payments and transactions involving non-residents
of Australia.  Pursuant to certain general and specific exemptions,  authorities
and approvals,  however,  we are not  restricted  from  transferring  funds from
Australia or placing funds to the credit of non-residents  of Australia  subject
to:

(i)      withholding taxes (see "Item 10. Taxation" below) in relation to
         remittances of dividends (to the extent they are unfranked) and
         interest payments;

(ii)     a restriction on transactions involving the transfer of funds or
         payments to, by the order of, or on behalf of:

         o   the  National Union for Total Independence of Angola (UNITA) or
             senior officials or adult members of the immediate families of
             senior officials, of UNITA.

         o   the Government of Iraq its agencies or its nationals, including
             bodies corporate within its territories;

         o   the Government of Libya, a public authority of Libya, an
             undertaking owned or controlled by the said Government or any
             such public authority, or any person acting on behalf of the
             said Government, public authority or undertaking;

         o   any of the following:
             o  the Embassy or Consulate-General of the Federal Republic
                of Yugoslavia (Serbia and Montenegro) (in  respect of
                any amount in excess of $100,000);
             o  the Narodna Banka Jugoslavije (including Banque Nationale
                de Yugoslavie) (in respect of any amount in excess
                of $100,000); or
             o  certain other persons and entities listed in instruments
                issued under the Australian Banking (Foreign Exchange)
                Regulations and published on behalf of the Reserve Bank
                of Australia  in the Commonwealth of Australia Gazette
                on 24 October 2001;
         o   the Afghan faction known as the Taliban, which also calls itself
             the Islamic Emirate of Afghanistan, or any undertaking owned or
             controlled, directly or indirectly by the Taliban;
         o   any of the following:
             o   Usama bin Laden;
             o   the Al-Qaida organisation; or
             o   certain other persons and entities listed in instruments issued
                 under the Australian Banking (Foreign Exchange) Regulations and
                 published on behalf of the Reserve Bank of Australia in the
                 Commonwealth of Australia Gazettes on 5 October 2001,
                 18 October 2001 and 19 November 2001; or
         o   the National Union for the Total Independence of Angola whether to
             UNITA as an organisation, to senior officials of UNITA or to adult
             members of the immediate families of the senior officials of UNITA.

Notwithstanding  the  restrictions  referred to in  paragraph  (ii)  above,  the
Reserve Bank of Australia may approve certain  transactions in  circumstances it
deems appropriate.

                                      -6-
<PAGE>


Effectively,  the only  exchange  controls  limiting  the  purchase  of domestic
securities  by  non-residents  retained in terms of the Manager or the Trust are
the Foreign Exchange Regulations relating to the requirement of the Reserve Bank
of Australia  approval for  investment  in Australia by central  banks,  foreign
governments and foreign government  agencies,  which are holders of the official
exchange  reserves  of  their  country  and do not act  independently  of  their
government with respect to investment decisions.


TAXATION

Certain Australian Tax Matters
------------------------------

The following  statements  with respect to Australian  taxation are only general
summaries and are based on advice  received by the Manager.  Purchasers of Notes
should  consult their own tax advisers  concerning  the  consequences,  in their
particular  circumstances,  under Australian tax laws, and the laws of any other
taxing jurisdiction, of the ownership of or any dealing in the Notes.

Payments of Principal, Premiums and Interest
--------------------------------------------

Under existing Australian tax law, non-resident holders of Notes or interests in
any Global Note (other than persons  holding such securities or interest as part
of a business  carried on, at or through a permanent  establishment in Australia
(an  "Australian  Establishment"))  are not subject to Australian  income tax on
payments of interest or amounts in the nature of interest, including, subject to
the  fulfilment  of all  conditions  required by section 128F of the  Australian
Income  Tax  Assessment  Act 1936 (the "Tax Act") as set forth  below,  interest
withholding  tax.  Under  Article  11 of the 1983  United  States-Australia  Tax
Treaty,  the maximum  Australian  withholding  rate on  interest  paid to United
States  residents  who are entitled to the benefit of such Treaty is 10%.  Under
Australian law, the  withholding  rates for payments to other  jurisdictions  is
currently  10% on  interest  or amounts in the  nature of  interest  paid on the
Notes.  A premium on redemption  would  generally be treated as an amount in the
nature of interest for this purpose.

Pursuant to section 128F of the Tax Act, an exemption from  Australian  interest
withholding  tax  applies  provided  all  prescribed  conditions  are met.  Such
conditions  include the issue of the Notes in a way that  satisfies an objective
public offer test.
The Issuer  Trustee will seek to issue the Notes in a way that will satisfy such
test and otherwise  meet the  requirements  of section 128F including by listing
the Notes.  The test will not be satisfied if the Issuer  Trustee  knew,  or had
reasonable  grounds to  suspect,  that the Notes  were  being or would  later be
acquired  either  directly or indirectly  by an associate of the Issuer  Trustee
within the meaning of Section 128F of the Tax Act, other than in the capacity of
a dealer, manager or underwriter in relation to the placement of a Note.

The exemption from  Australian  withholding  tax will also not apply to interest
paid by the Issuer  Trustee to an  associate  of the Issuer  Trustee  within the
meaning  of section  128F if, at the time of the  payment,  the  Issuer  Trustee
knows, or has reasonable grounds to suspect, that the person is an associate.

                                      -7-
<PAGE>



Profit on Sale
--------------

Under current Australian law,  non-resident holders of Notes will not be subject
to Australian  income tax on profits  derived from the sale or disposal of Notes
(but see below for discussion of Australia's capital gains provisions):

(1)   if the profits do not have an Australian source; or

(2)   where the profits do have an Australian  source, if the holder is resident
      in a country with which Australia has entered into a double tax treaty, is
      entitled  to the  benefit of that  treaty  and the  profits  are  business
      profits for the  purposes of the treaty  which are not  attributable  to a
      business carried on through an Australian Establishment.

The source of any profit on the  disposal  of Notes will  depend on the  factual
circumstances of the actual disposal.  Where the Notes are acquired and disposed
of pursuant to  contractual  arrangements  entered  into and  concluded  outside
Australia,  and the seller and the purchaser are  non-residents of Australia and
do not  have  an  Australian  Establishment,  the  profit  should  not  have  an
Australian source.  There are, however,  specific withholding tax rules that can
apply to treat a portion of the sale price of Notes as interest for  withholding
tax purposes (and which  amounts are not covered by the exemption  conditions in
section 128F). These rules can apply when:

o    Notes are sold for an amount in excess of their issue price prior to
     maturity; or

o    Notes are sold to an Australian resident, or to a non-resident in
     connection with a business carried on, at or through an Australian
     Establishment, in connection with a "washing arrangement" as defined
     in section 128(1AB) of the Tax Act.

Under  provisions  for the taxation of capital  gains,  non-resident  holders of
Notes would be subject to  Australian  tax on profits  derived  from the sale or
disposal  of Notes if the Notes were at any time  prior to the sale or  disposal
held as part of a business carried on through an Australian Establishment.

Other Taxes
-----------

No stamp,  issue,  registration  or similar  taxes are payable in  Australia  in
connection with the issue of the Notes. Furthermore, a transfer of, or agreement
to  transfer,  Notes  executed  outside  of  Australia  will not be  subject  to
Australian stamp duty.


ITEM 11: MARKET RISKS

Information regarding various market risks can be found in the Annual Report for
the Period 14 September 2000 to 30 June 2001 attached as Exhibit 99.4.


                                      -8-
<PAGE>


PART II


ITEM 13: DEFAULTS AND DELINQUENCIES

There  have  been no  material  defaults  or  delinquencies  in the  payment  of
principal  or interest on the Notes.  Delinquency  and loss  information  on the
mortgage loans has been provided in the Quarterly Servicing Reports.


ITEM 14: MATERIAL MODIFICATIONS TO RIGHTS OF SECURITY HOLDERS

None.


                                      -9-
<PAGE>


PART III

ITEM 19: FINANCIAL STATEMENTS AND EXHIBITS

(a)  See the "Selected Financial Information" section in this Annual Report
     and the Exhibits described in section (b) below.

(b)  Exhibits


The following documents are filed as part of this Annual Report:

1.  Exhibit 13.1: Quarterly Servicing Report for the December 18, 2000
                     Payment Date
2.  Exhibit 13.2: Quarterly Servicing Report for the March 19, 2001
                     Payment Date
3.  Exhibit 13.3: Quarterly Servicing Report for the June 18, 2001
                     Payment Date
4.  Exhibit 13.4: Aggregate Totals for the Fiscal Year
5.  Exhibit 99.1: The Manager Officer's Certificate of Compliance
6.  Exhibit 99.2: Document Custody Audit Report
7.  Exhibit 99.4: Audited Annual Report for the period ended 30 June 2001


                                      -10-
<PAGE>



SIGNATURES

Pursuant to the  requirements  of Section 12 of the  Securities  Exchange Act of
1934, the registrant  certifies that it meets all of the requirements for filing
on Form 20-F and has duly caused  this Annual  Report to be signed on its behalf
by the undersigned, thereunto duly authorized.


/s/ Gary Lynton Mackrell
--------------------------
Name: Gary Lynton Mackrell

Director
Securitisation Advisory Services Pty Limited
Date: December 20, 2001



                                     -11-
<PAGE>



INDEX TO EXHIBITS


Exhibit No.    Document Description
-----------    ---------------------

   13.1        Quarterly Servicing Report for the December 18, 2000
                  Payment Date, filed on form 6-K

   13.2        Quarterly Servicing Report for the March 19, 2001
                  Payment Date, filed on form 6-K

   13.3        Quarterly Servicing Report for the June 18, 2001
                  Payment Date,  filed on form 6-K

   13.4        Servicing Report - Aggregate Totals for the Fiscal Year

   99.1        The Manager Officer's  Certificate of Compliance

   99.2        Document Custody Audit Report

   99.4        Audited Annual Report for the Period Ended 30 June 2001


                                      -12-
<PAGE>


                                  EXHIBIT 13.1


       Quarterly Servicing Report for the December 18, 2000 Payment Date,
                               filed on form 6-K
<PAGE>


                                                                    EXHIBIT 13.1
                                                                    ------------

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, D.C 20549

                                    FORM 6-K

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington D.C. 20549

                            Report of Foreign Issuer
                    Pursuant to Rule 13a - 16 or 15d - 16 of
                       The Securities Exchange Act of 1934



For the Collection Period ending November 30, 2000

         Securitisation Advisory Services Pty Limited, as manager of the
                         Series 2000-2G Medallion Trust
        ----------------------------------------------------------------
                (Translation of registrant's name into English)


              Level 8, 48 Martin Place, Sydney, NSW 2000 Australia
             ------------------------------------------------------
                    (Address of principal executive offices)

Indicate by check mark whether the registrant  files or will file annual reports
under cover Form 20-F or Form 40-F.

                       Form 20-F [X]   Form 40-F  [__]


Indicate by check mark whether the  registrant  by  furnishing  the  information
contained  in this  Form is  also  thereby  furnishing  the  information  to the
Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes [___]    No [X]

If "Yes" is marked, indicate below the file number assigned to the registrant in
connection with Rule 12g3-2(b):
82-_____________________



                                       -1-
<PAGE>



OTHER EVENTS


On September 14, 2000  Perpetual  Trustee  Company  Limited,  in its capacity as
Issuer Trustee (the Issuer  Trustee) of the Series 2000-2G  Medallion Trust (the
Trust),  publicly issued  US$1,060,200,000 of Class A-1 Mortgage Backed Floating
Rate  Notes  due  December  18,  2031 (the  Notes)  pursuant  to a  registration
statement   (No.   333-  44600  )  declared   effective   on  August  30,  2000.
Securitisation Advisory Services Pty Limited was the manager for the issuance of
the Notes. Securitisation Advisory Services Pty Limited granted the underwriters
a discount of US$1,590,300 in connection with the sale of the Notes.  The Issuer
Trustee used the net proceeds from the sale of the Notes,  which  amounted to US
$1,058,609,700  to acquire  equitable  title to the  housing  loans and  related
mortgages  included  in the  assets  of the  Trust  from  Commonwealth  Bank  of
Australia and for general expenses relating to the Trust, including any premiums
payable to any of the swap providers for the Trust.

On December 18, 2000, the Distribution  Date, the Trust made a regular quarterly
distribution  of  principal  and  interest to the holders of the Class A-1 Notes
issued by the Trust.




                                      -2-
<PAGE>


                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly caused  this report to be signed on its behalf,  as Manager
for the Series  2000-2G  Medallion  Trust,  by the  undersigned,  thereunto duly
authorised.


                              Securitisation Advisory Services Pty Limited,
                              As Manager for the Series 2000-2G Medallion Trust,
                              --------------------------------------------------
                              (Registrant)



Dated: 20 December 2000                  By:   /s/ Tim See
                                            ------------------------------------
                                            Name:  Tim See
                                            Title: Authorised Officer





                                      -3-
<PAGE>


                                 EXHIBIT INDEX


Exhibit           Description
-------           --------------------------------------------------------------

  99.1            The Quarterly Servicing Report for the Distribution Date on
                  December 18, 2000.

  99.2            Required Collateral Information





                                      -4-
<PAGE>



                                                                    Exhibit 99.1
                                                                   -------------

           THE QUARTERLY SERVICING REPORT FOR THE DISTRIBUTION DATE ON
                               DECEMBER 18, 2000


SERIES 2000-2G MEDALLION TRUST QUARTERLY SERVICERS CERTIFICATE

Quarterly Summary Distribution Details


REPORTING DATES
---------------

Closing Date                                                           14-Sep-00
Determination Date                                                     01-Dec-00
Notice Date                                                            15-Dec-00
Distribution Date                                                      18-Dec-00
Start Accrual Period                                                   14-Sep-00
End Accrual Period                                                     18-Dec-00
No. Of Days in Accrual Period                                                 95
Start Collection Period                                                14-Sep-00
End Collection Period                                                  30-Nov-00
No. Of Days in Collection Period                                              78
--------------------------------------------------------------------------------

SECURITIES ON ISSUE
-------------------                  No. of    InitialInvested  Initial Invested
                                  Certificates   Amount(US$)        Amount (A$)
                                  ------------  --------------  ----------------

   Class A-1 Notes                      10,602   1,060,200,000     1,884,800,000
   Class A-2 Notes                       4,000             n/a       400,000,000
   Class B Notes                           270             n/a        27,000,000
   Redraw Bond - series 1                    0             n/a               -
   Redraw Bond - series 2                    0             n/a               -

   US$/A$ exchange rate at issue        0.5625
--------------------------------------------------------------------------------


INTEREST RATE FOR ACCRUAL PERIOD
--------------------------------                  Bank      Interest   Interest
                                                Bill Rate    Margin      Rate
                                                ---------   --------   ---------
   Class A-1 Notes (payable to Currency
      Swap Provider)                             6.5125%    0.3724%     6.8849%
   Class A-2 Notes                               6.5125%    0.3700%     6.8825%
   Class B Notes                                 6.5125%    0.5700%     7.0825%
   Redraw Bond - series 1                        0.0000%    0.0000%     0.0000%
   Redraw Bond - series 2                        0.0000%    0.0000%     0.0000%

BBSW Interest & Unpaid Interest Rate
   for Accrual Period                            6.5125%
Facilities BBSW                                  6.5125%
--------------------------------------------------------------------------------


DISTRIBUTIONS PAYABLE ON DISTRIBUTION DATE
-------------------------------------------            Per Cert.     Aggregate
                                                       ---------     ---------
Total Interest Amount:
   Class A-1 Notes                                      3,185.70   33,774,791.40
   Class A-2 Notes                                      1,791.33    7,165,320.00
   Class B Notes                                        1,843.39      497,715.30
   Redraw Bond - series 1                                      -             -
   Redraw Bond - series 2                                      -             -
Principal:
   Class A-1 Notes                                      9,335.55   98,975,560.00
   Class A-2 Notes                                      5,251.25   21,005,000.00
   Class B Notes                                          627.43      169,406.10
   Redraw Bond - series 1                                      -             -
   Redraw Bond - series 2                                      -             -
Total:
   Class A-1 Notes                                     12,521.25  132,750,351.40
   Class A-2 Notes                                      7,042.58   28,170,320.00
   Class B Notes                                        2,470.82      667,121.40
   Redraw Bond - series 1                                      -             -
   Redraw Bond - series 2                                      -             -
   Total                                               22,034.65  161,587,792.80
-------------------------------------------------------------------------------


POOL FACTORS
------------                                             Last         Current
                                                      Distribution  Distribution
                                                          Date          Date
                                                      ------------  ------------

   Class A-1 Notes                                     1.00000000    0.94748750
   Class A-2 Notes                                     1.00000000    0.94748750
   Class B Notes                                       1.00000000    0.99372570
   Redraw Bond - series 1                                     -             -
   Redraw Bond - series 2                                     -             -
--------------------------------------------------------------------------------

                                   Page 1 of 6
<PAGE>

<TABLE>
<CAPTION>

Quarterly Cashflow Working Sheet
                                                                         Per Certificate   Aggregate
                                                                               $               $
                                                                         ---------------  -------------
<S>                                                       <C>            <C>               <C>
  Finance Charge Collections                                                               39,138,262.80
  Finance Charge Collections - Repurchases                                                      9,634.64
  Finance Charge Damages                                                                            -
  Income due to Seller                                                                    (14,578,554.34)
  Other Income                                                                              1,407,129.25
Preliminary Income Amount                                                                  25,976,472.35

Required Income Amount                                                                     41,558,158.70

Income Shortfall                                                                           15,581,686.35
Liquidity Facility Draw                                                                    15,581,686.35

Principal Chargeoff Unreimbursement                                                                 -
Principal Chargeoff                                                                                 -
Total Principal Chargeoff Reimbursement Due                                                         -

Payment Allocation Cascade

  Preliminary Income Amount                                                                25,976,472.35
  Liquidity Facility Draw                                                                  15,581,686.35
Available Income Amount                                                                    41,558,158.70


                                                              Due          Available          Paid
                                                         -------------   -------------    -------------
  Interest Amount Payable - Redraw Facility                       -      41,437,826.70              -
                          - Class A-1 Notes              33,774,791.44    1,437,826.70     33,774,791.40
                          - Class A-2 Notes               7,165,320.00    7,663,035.30      7,165,320.00
                              - Redraw Bonds - series 1           -         497,715.30              -
                              - Redraw Bonds - series 2           -         497,715.30              -
                              - Class B Notes               497,715.30      497,715.30        497,715.30
Total Principal Chargeoff Reimbursement                           -               -                 -
Excess Distribution                                                                                 -


Unpaid Facility Int Chg  - Liquidity                                                              -
                           - Redraw                                                               -
Unpaid Security Interest Amount  - Class A-1 Notes                                                -
                                 - Class A-2 Notes                                                -
                                 - Class B Notes                                                  0.00
                                 - Redraw Bonds - series 1                                        -
                                 - Redraw Bonds - series 2                                        -
</TABLE>
                                   Page 2 of 6
<PAGE>

<TABLE>
<CAPTION>

Facilities Outstanding
----------------------
<S>                                                              <C>                       <C>
Liquidity Commitment Facility Limit                                                       58,000,000.00
Beginning Liquidity Commitment Facility                                                   58,000,000.00
Previous Liquidity Facility Draw                                                                    -
Repayment of Liquidity Facility                                                                     -
Liquidity Facility Draw                                                                   15,581,686.35
Ending Liquidity Commitment Facility                                                      42,418,313.65

Redraw Commitment Facility Limit                                                          50,000,000.00
Beginning Redraw Commitment Facility                                                      50,000,000.00
Previous Redraw Facility Draw                                                                       -
Previous Redraw Facility Draw - Chargeoffs                                                          -
Repayment of Redraw Facility                                                                        -
Repayment of Unreimbursed Chargeoffs                                                                -
Redraw Facility Draw - Unreimbursed Chargeoffs                                                      -
Redraw Facility Available to Draw                                                         50,000,000.00
Redraw Facility Draw                                                                                -
Ending Redraw  Commitment Facility                                                        50,000,000.00


INTEREST AND PRINCIPAL DISTRIBUTION WORKSHEET
                                                                 Per Certificate              Aggregate
                                                                         $                        $
                                                                 ---------------              ---------
Interest Amount
---------------

CLASS A-1 NOTES
Unpaid Security Interest Amount (after last Distribution Date)                                      -
Interest on  Unpaid Security Interest Amount                                 -                      -
Security  Interest Amount                                               3,185.70          33,774,791.40
Total Interest Amount                                                                     33,774,791.40

Unpaid Security Interest Amount (after last Distribution Date)                                      -
Interest on  Unpaid Security Interest Amount                                                        -
Security  Interest Amount                                                                 33,774,791.40
Interest Amount Payable                                                 3,185.70          33,774,791.40
Unpaid Security Interest Amount                                                                     -

CLASS A-2 NOTES
Unpaid Security Interest Amount (after last Distribution Date)                                      -
Interest on  Unpaid Security Interest Amount                                 -                      -
Security  Interest Amount                                               1,791.33           7,165,320.00
Total Interest Amount                                                                      7,165,320.00

Unpaid Security Interest Amount (after last Distribution Date)                                      -
Interest on  Unpaid Security Interest Amount                                                        -
Security  Interest Amount                                                                  7,165,320.00
Interest Amount Payable                                                 1,791.33           7,165,320.00
Unpaid Security Interest Amount                                                                     -

CLASS B NOTES
Unpaid Security Interest Amount (after last Distribution Date)                                      -
Interest on  Unpaid Security Interest Amount                                 -                      -
Security  Interest Amount                                               1,843.39             497,715.30
Total Interest Amount                                                                        497,715.30

Unpaid Security Interest Amount (after last Distribution Date)                                      -
Interest on  Unpaid Security Interest Amount                                                        -
Security  Interest Amount                                                                    497,715.30
Interest Amount Payable                                                 1,843.38             497,715.30
Unpaid Security Interest Amount                                                                     -

REDRAW BONDS - SERIES 1
Unpaid Security Interest Amount (after last Distribution Date)                                      -
Interest on  Unpaid Security Interest Amount                                 -                      -
Security  Interest Amount                                                    -                      -
Total Interest Amount                                                                               -

Unpaid Security Interest Amount (after last Distribution Date)                                      -
Interest on  Unpaid Security Interest Amount                                                        -
Security  Interest Amount                                                                           -
Interest Amount Payable                                                      -                      -
Unpaid Security Interest Amount                                                                     -

REDRAW BONDS - SERIES 2
Unpaid Security Interest Amount (after last Distribution Date)                                      -
Interest on  Unpaid Security Interest Amount                                 -                      -
Security  Interest Amount                                                    -                      -
Total Interest Amount                                                                               -

Unpaid Security Interest Amount (after last Distribution Date)                                      -
Interest on  Unpaid Security Interest Amount                                                        -
Security  Interest Amount                                                                           -
Interest Amount Payable                                                      -                      -
Unpaid Security Interest Amount                                                                     -

</TABLE>



                                   Page 3 of 6

<PAGE>

<TABLE>
<CAPTION>

PRINCIPAL AMOUNT
<S>                                                                      <C>                         <C>
Principal Collections                                                                             132,623,335.27
Principal Collections - Repurchases                                                                   816,823.87
  less Repayment Of Redraw Facility                                                                          -
  less Total Customer Redraw                                                                      (13,430,914.18)
  plus Redraw Facility Draw                                                                                  -
  plus Redraw Bonds Issue this month                                                                         -
  Aggregate Principal Damages from Seller & Servicer                                                         -
  Principal Chargeoff Reimbursement  - Class B Notes                                                         -
                                     - Class A-1 Notes                                                       -
                                     - Class A-2 Notes                                                       -
                                           - Redraw Bonds - Series 1                                         -
                                           - Redraw Bonds - Series 2                                         -
                                           - Redraw Facility                                                 -

  Principal rounding b/f                                                                              140,723.14

  Scheduled Principal Amount                                             14,504,113.96
  Scheduled Principal Amount less redraws                                14,504,113.96
  Unscheduled Principal Amount - Partial Prepayment                      85,988,652.06
  Unscheduled Principal Amount - Full Prepayment                         32,947,393.12
  Unscheduled Principal Amount - less redraws + C/O Reim                105,505,131.00


Total Available Principal Amount for Redraw Bonds                                                 120,149,968.10

Principal Distribution - Redraw Bonds - Series 1                                   -                         -
Principal Distribution - Redraw Bonds - Series 2                                   -                         -

Principal rounding b/f                                                                                140,723.14
Total Unscheduled Principal Amount                                                                105,505,131.00
Total Scheduled Principal Amount                                                                   14,504,113.96
Total Available Principal Amount for Notes                                                        120,149,968.10

PRINCIPAL ALLOCATION
Class A Percentage via Stepdown                                                                              100%
Class A Available Principal Payment
        Class A-1 Principal Payment                                           9,335.55             98,975,560.00
        Class A-2 Principal Payment                                           5,251.25             21,005,000.00
Class B Principal Payment                                                       627.43                169,406.10

Principal rounding c/f                                                                                      2.00


PRINCIPAL LOSSES
Principal Losses                                                                                             -
  Principal Draw Amount - Pool Mortgage Insurance Policy                                                     -
  Principal Draw Amount - Individual Mortgage Insurance Policy                                               -
Net Principal Losses                                                                                         -
Principal Chargeoff  - Class B Notes                                                                         -
                            - Class A-1 Notes                                                                -
                            - Class A-2 Notes                                                                -
                                     - Redraw Bonds Series 1                                                 -
                                     - Redraw Bonds Series 2                                                 -
                                     - Redraw Facility                                                       -

CLASS A-1 NOTES
Beginning Unreimbursed Principal Chargeoffs                                                                  -
Principal Chargeoff                                                                                          -
Principal Chargeoff Reimbursement                                                                            -
Ending Unreimbursed Principal Chargeoffs                                                                     -

CLASS A-2 NOTES
Beginning Unreimbursed Principal Chargeoffs                                                                  -
Principal Chargeoff                                                                                          -
Principal Chargeoff Reimbursement                                                                            -
Ending Unreimbursed Principal Chargeoffs                                                                     -

CLASS B NOTES
Beginning Unreimbursed Principal Chargeoffs                                                                  -
Principal Chargeoff                                                                                          -
Principal Chargeoff Reimbursement                                                                            -
Ending Unreimbursed Principal Chargeoffs                                                                     -

REDRAW BONDS - SERIES 1
Beginning Unreimbursed Principal Chargeoffs                                                                  -
Principal Chargeoff                                                                                          -
Principal Chargeoff Reimbursement                                                                            -
Ending Unreimbursed Principal Chargeoffs                                                                     -

REDRAW BONDS - SERIES 2
Beginning Unreimbursed Principal Chargeoffs                                                                  -
Principal Chargeoff                                                                                          -
Principal Chargeoff Reimbursement                                                                            -
Ending Unreimbursed Principal Chargeoffs                                                                     -

REDRAW FACILITY
Beginning Unreimbursed Principal Chargeoffs                                                                  -
Principal Chargeoff                                                                                          -
Principal Chargeoff Reimbursement                                                                            -
Ending Unreimbursed Principal Chargeoffs                                                                     -
</TABLE>



                                     Page 4 of 6


<PAGE>

<TABLE>
<CAPTION>

Investors Balance Outstanding Worksheet
---------------------------------------
                                                                     Aggregate              Aggregate
                                                                        US$                    A$
                                                                  ----------------      ----------------
<S>                                                              <C>                    <C>
CLASS A-1 NOTES
Initial Invested Amount                                           1,060,200,000.00      1,884,800,000.00
  previous Principal Distribution                                              -                     -
  Principal Distribution for current period                          55,673,752.50         98,975,560.00
Total Principal Distribution to date                                 55,673,752.50         98,975,560.00
Beginning Invested Amount                                         1,060,200,000.00      1,884,800,000.00
Ending Invested Amount                                            1,004,526,247.50      1,785,824,440.00
Unreimbursed Principal Chargeoffs                                              -                     -
Beginning Stated Amount                                           1,060,200,000.00      1,884,800,000.00
Ending Stated Amount                                              1,004,526,247.50      1,785,824,440.00

CLASS A-2 NOTES
Initial Invested Amount                                                                   400,000,000.00
  previous Principal Distribution                                                                    -
  Principal Distribution for current period                                                21,005,000.00
Total Principal Distribution to date                                                       21,005,000.00
Beginning Invested Amount                                                                 400,000,000.00
Ending Invested Amount                                                                    378,995,000.00
Unreimbursed Principal Chargeoffs                                                                    -
Beginning Stated Amount                                                                   400,000,000.00
Ending Stated Amount                                                                      378,995,000.00

CLASS B NOTES
Initial Invested Amount                                                                    27,000,000.00
  previous Principal Distribution                                                                    -
  Principal Distribution for current period                                                  169,406.10
Total Principal Distribution to date                                                         169,406.10
Beginning Invested Amount                                                                 27,000,000.00
Ending Invested Amount                                                                    26,830,593.90
Unreimbursed Principal Chargeoffs                                                                   -
Beginning Stated Amount                                                                   27,000,000.00
Ending Stated Amount                                                                      26,830,593.90

REDRAW BONDS - SERIES 1
Previous Initial Invested Amount                                                                     -
Initial Invested Amount                                                                              -
  Principal Distribution (after last Distribution Date)                                              -
  Principal Distribution for current period                                                          -
Total Principal Distribution to date                                                                 -
Beginning Invested Amount                                                                            -
Ending Invested Amount                                                                               -
Unreimbursed Principal Chargeoffs                                                                    -
Beginning Stated Amount                                                                              -
Ending Stated Amount                                                                                 -

REDRAW BONDS - SERIES 2
Previous Initial Invested Amount                                                                     -
Initial Invested Amount                                                                              -
  Principal Distribution (after last Distribution Date)                                              -
  Principal Distribution for current period                                                          -
Total Principal Distribution to date                                                                 -
Beginning Invested Amount                                                                            -
Ending Invested Amount                                                                               -
Unreimbursed Principal Chargeoffs                                                                    -
Beginning Stated Amount                                                                              -
Ending Stated Amount                                                                                 -
</TABLE>


                                     Page 5 of 6



<PAGE>

<TABLE>
<CAPTION>
<S>                                                        <C>          <C>               <C>
AVERAGE MONTHLY PERCENTAGE
Current Balance of Arrears greater than 60 Days                                                        -
Current Outstanding Loan Balance                                                          2,311,659,276.86
Average Monthly Percentage                                                                             -
Monthly Percentage - Current Period                                                                    -
Monthly Percentage Month 2                                                                             -
Monthly Percentage Month 3                                                                             -
Monthly Percentage Month 4                                                                             -
Monthly Percentage Month 5                                                                             -
Monthly Percentage Month 6                                                                             -
Monthly Percentage Month 7                                                                             -
Monthly Percentage Month 8                                                                             -
Monthly Percentage Month 9                                                                             -
Monthly Percentage Month 10                                                                            -
Monthly Percentage Month 11                                                                            -
Monthly Percentage Month 12                                                                            -

STEPDOWN CONDITIONS
Years since initial Determination Date                                                                0.33
Required Subordinated Percentage                                                                       -
Available Subordinated Percentage                                                                     0.01
Aggregate Unreimbursed Principal Chargeoffs                                                            -
Required Class B Stated Amount Outstanding                                                    5,712,000.00
Year < 5, 2% Avg Mo. Perc, Unreim C/O Maximum                                                 8,100,000.00
Year < 5, 4% Avg Mo. Perc, Unreim C/O Maximum                                                 2,700,000.00
5 <= Year < 6, Unreim C/O Maximum                                                             8,100,000.00
6 <= Year < 7, Unreim C/O Maximum                                                             9,450,000.00
7 <= Year < 8, Unreim C/O Maximum                                                            10,800,000.00
8 <= Year < 9, Unreim C/O Maximum                                                            12,150,000.00
9 <= Year, Unreim C/O Maximum                                                                13,500,000.00
Stepdown Condition less than 5 years                                                         TRUE
Stepdown Condtion greater than & equal to 5 years                                            FALSE
Year >= 5, 2% Avg Mo. Perc, Unreim C/O Maximum                                               TRUE
Year - Stepdown Condition Test
5                                                                                            TRUE
6                                                                                            TRUE
7                                                                                            TRUE
8                                                                                            TRUE
9                                                                                            TRUE
Year - Stepdown Class A Criteria                           FALSE        TRUE           Class A Percentage
0                                                               1          0.5                        0.50
1                                                               1          0.5                        0.50
2                                                               1          0.5                        0.50
3                                                               1            0                         -
4                                                               1            0                         -
5                                                               1          0.7                        1.00
6                                                               1          0.6                        1.00
7                                                               1          0.4                        1.00
8                                                               1          0.2                        1.00
9                                                               1            0                        1.00
10                                                              0            0                         -

STEPUP CONDITIONS

Step-up Date                                                                             December 18, 2007
Stepup margin - Class A-1 Notes                                                                   0.57240%
              - Class A-2 Notes                                                                    0.7000%
</TABLE>


                                  Page 6 of 6
<PAGE>

                                                                    EXHIBIT 99.2

                    Form 6-K Required Collateral information

                         Series 2000-2G Medallion Trust


          Series 2000-2G Medallion Trust Data as at opening of business
            on the preceding determination date of December 1, 2000




--------------------------------------------------------------------------------
Outstanding Mortgage Balance (AUD)
                                                    Amount            WAC
                                            --------------          ------

   - Variable Rate Housing Loans            $1,689,421,611          7.45%
   - Fixed 1 Year                              $52,616,430          6.93%
   - Fixed 2 Year                             $247,783,765          7.06%
   - Fixed 3 Year                              $90,263,960          7.17%
   - Fixed 4 Year                             $105,065,466          7.45%
   - Fixed 5 Year                               $9,804,901          7.86%

   Total Pool                               $2,194,956,133          7.39%
--------------------------------------------------------------------------------




--------------------------------------------------------------------------------
                                                           AUD amount
Delinquency Information      No of Loans    %of Pool         of Loans  % of Pool
-----------------------      -----------    --------    -------------  ---------

           31-60 days                 46       0.23%    $5,649,608.73    0.26%
           61-90 days                  6       0.03%      $498,990.42    0.02%
           90+ days                    1       0.00%       $98,109.67    0.00%

Mortgagee In Possession                0       0.00%            $0.00    0.00%
--------------------------------------------------------------------------------



                                  Page 1 of 1
<PAGE>


                                  EXHIBIT 13.2


         Quarterly Servicing Report for the March 19, 2001 Payment Date,
                               filed on form 6-K
<PAGE>

                                                                    EXHIBIT 13.2
                                                                    ------------

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, D.C 20549

                                    FORM 6-K

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington D.C. 20549

                            Report of Foreign Issuer
                    Pursuant to Rule 13a - 16 or 15d - 16 of
                       The Securities Exchange Act of 1934



For the Collection Period ending 28 February 2001.


                  SECURITISATION ADVISORY SERVICES PTY LIMITED,
                as manager of the Series 2000-2G Medallion Trust
              -----------------------------------------------------
                 (Translation of registrant's name into English)


              Level 8, 48 Martin Place, Sydney, NSW 2000 Australia
              -----------------------------------------------------
                    (Address of principal executive offices)


Indicate by check mark whether the registrant  files or will file annual reports
under cover Form 20-F or Form 40-F.

                       Form 20-F __X__   Form 40-F__ __

Indicate by check mark whether the  registrant  by  furnishing  the  information
contained  in this  Form is  also  thereby  furnishing  the  information  to the
Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes ____    No __X__

If "Yes" is marked, indicate below the file number assigned to the registrant in
connection with Rule 12g3-2(b):
82-_____________________



<PAGE>



OTHER EVENTS

On September 14, 2000  Perpetual  Trustee  Company  Limited,  in its capacity as
Issuer Trustee (the Issuer  Trustee) of the Series 2000-2G  Medallion Trust (the
Trust),  publicly issued  US$1,060,200,000 of Class A-1 Mortgage Backed Floating
Rate  Notes  due  December  18,  2031 (the  Notes)  pursuant  to a  registration
statement   (No.   333-  44600  )  declared   effective   on  August  30,  2000.
Securitisation Advisory Services Pty Limited was the manager for the issuance of
the Notes. Securitisation Advisory Services Pty Limited granted the underwriters
a discount of US$1,590,300 in connection with the sale of the Notes.  The Issuer
Trustee used the net proceeds from the sale of the Notes,  which  amounted to US
$1,058,609,700  to acquire  equitable  title to the  housing  loans and  related
mortgages  included  in the  assets  of the  Trust  from  Commonwealth  Bank  of
Australia and for general expenses relating to the Trust, including any premiums
payable to any of the swap providers for the Trust.

On December 18, 2000, the Distribution  Date, the Trust made a regular quarterly
distribution  of  principal  and  interest to the holders of the Class A-1 Notes
issued by the Trust.

On March 19, 2001, the  Distribution  Date,  the Trust made a regular  quarterly
distribution  of  principal  and  interest to the holders of the Class A-1 Notes
issued by the Trust.



                                      -2-

<PAGE>


                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly caused  this report to be signed on its behalf,  as Manager
for the Series  2000-2G  Medallion  Trust,  by the  undersigned,  thereunto duly
authorised.


                              Securitisation Advisory Services Pty Limited,
                              As Manager for the Series 2000-2G Medallion Trust,
                              --------------------------------------------------
                              (Registrant)



Dated: 22 March, 2001                     By:   /s/ Tim See
                                             -----------------------------------

                                             Name: Tim See
                                                  ------------------------------

                                             Title: Authorised Officer
                                                   -----------------------------



                                      -3-
<PAGE>




                                 EXHIBIT INDEX



Exhibit                 Description
------------            --------------------------------------------------------

99.1                    The Quarterly Servicing Report for the Distribution Date
                        on March 19, 2001.

99.2                    Required Collateral Information






                                      -4-

<PAGE>
                                                                    EXHIBIT 99.1

SERIES 2000-2G MEDALLION TRUST QUARTERLY SERVICERS CERTIFICATE

Quarterly Summary Distribution Details
--------------------------------------------------------------------------------

REPORTING DATES

     Closing Date                                                      14-Sep-00
     Determination Date                                                01-Mar-01
     Notice Date                                                       16-Mar-01
     Distribution Date                                                 19-Mar-01
     Start Accrual Period                                              18-Dec-00
     End Accrual Period                                                19-Mar-01
     No. Of Days in Accrual Period                                            91
     Start Collection Period                                           01-Dec-00
     End Collection Period                                             28-Feb-01
     No. Of Days in Collection Period                                         90
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
SECURITIES ON ISSUE
                                   No. of     Initial Invested  Initial Invested
                                Certificates    Amount (US$)       Amount (A$)
                                ------------  ----------------  ----------------

  Class A-1 Notes                    10,602   1,060,200,000.00   1,884,800,000
  Class A-2 Notes                     4,000                n/a     400,000,000
  Class B Notes                         270                n/a      27,000,000
  Redraw Bond - series 1                  0                n/a
                                                                             -
  Redraw Bond - series 2                  0                n/a
                                                                             -
  US$/A$ exchange rate at issue      0.5625

--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
INTEREST RATE FOR ACCRUAL PERIOD
                                                      Bank    Interest  Interest
                                                    Bill Rate  Margin     Rate
                                                    --------- --------  --------
 Class A-1 Notes (payable to
   Currency Swap provider)                           6.1633%   0.3724%   6.5357%
      Class A-2 Notes                                6.1633%   0.3700%   6.5333%
      Class B Notes                                  6.1633%   0.5700%   6.7333%
      Redraw Bond - series 1                         0.0000%   0.0000%   0.0000%
      Redraw Bond - series 2                         0.0000%   0.0000%   0.0000%

 BBSW Interest & Unpaid Interest Rate for Accrual    6.1633%
 Period
 Facilities BBSW                                     6.1633%

--------------------------------------------------------------------------------






                                     Page 1

<PAGE>

--------------------------------------------------------------------------------
DISTRIBUTIONS PAYABLE ON DISTRIBUTION DATE
                                                  Per Cert.          Aggregate
                                                  ---------          ---------
     Total Interest Amount:
        Class A-1 Notes                            2,744.68       29,099,044.35
        Class A-2 Notes                            1,543.31        6,173,240.00
        Class B Notes                              1,668.18          450,408.60
        Redraw Bond - series 1                         -                   -
        Redraw Bond - series 2                         -                   -

     Principal:
        Class A-1 Notes                            9,055.23       96,003,607.36
        Class A-2 Notes                            5,093.57       20,374,280.00
        Class B Notes                                381.99          103,137.30
        Redraw Bond - series 1                         -                   -
        Redraw Bond - series 2                         -                   -

     Total:
        Class A-1 Notes                           11,799.91      125,102,651.71
        Class A-2 Notes                            6,636.88       26,547,520.00
        Class B Notes                              2,050.17          553,545.90
        Redraw Bond - series 1                         -                   -
        Redraw Bond - series 2                         -                   -
        Total                                     20,486.96      152,203,717.61

--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
POOL FACTORS                                          Last             Current
                                                  Distribution      Distribution
                                                      Date              Date
                                                  ------------      ------------

        Class A-1 Notes                            0.94748750        0.89655180
        Class A-2 Notes                            0.94748750        0.89655180
        Class B Notes                              0.99372570        0.98990580

        Redraw Bond - series 1                          -                   -
        Redraw Bond - series 2                          -                   -

--------------------------------------------------------------------------------






                                     Page 2

<PAGE>

<TABLE>
<CAPTION>

QUARTERLY CASHFLOW WORKING SHEET
--------------------------------
                                                                 Per Certificate     Aggregate
                                                                        $                $
                                                                 ---------------  --------------
<S>                                                              <C>               <C>
       Finance Charge Collections                                                  40,592,988.97
       Finance Charge Collections - Repurchases                                         2,536.45
       Finance Charge Damages                                                               -
       Income due to Seller                                                                 -
       Other Income                                                                 1,786,659.20

     PRELIMINARY INCOME AMOUNT                                                     42,382,184.62
       Taxes                                                                           86,689.69
       Trustee Fee                                                                     41,052.63
       Security Trustee Fee                                                                 -
       Manager Fee                                                                    163,923.41
       Servicing Fee                                                                1,366,028.44
       Liquidity Commitment Fee                                                        10,575.52
       Redraw Commitment Fee                                                            9,349.32
       Support Facility Payments                                                    2,685,585.80
       Support Facility Receipts                                                            -
       Expenses                                                                        46,948.73
       Previous Unpaid Facility Int Chg - Liquidity                                         -
       Liquidity Interest Charge + Previous Unpaid                                    247,198.25
       Previous Unpaid Facility Int Chg  - Redraw Facility                                  -
       Redraw Interest Charge + Previous Unpaid                                             -
       Repayment of Liquidity Facility                                             15,581,686.35
       TOTAL INTEREST AMOUNT  - CLASS A-1 NOTES                                    29,099,044.35
                              - Class A-2 Notes                                     6,173,240.00
                              - Class B Notes                                         450,408.60
                              - Redraw Bonds -  series 1                                    -
                              - Redraw Bonds -  series 2                                    -

     REQUIRED INCOME AMOUNT                                                        55,961,731.09

     Income Shortfall                                                              13,579,546.47
     Liquidity Facility Draw                                                       13,579,546.47

     Principal Chargeoff Unreimbursement                                                    -
     Principal Chargeoff                                                                    -
     Total Principal Chargeoff Reimbursement Due                                            -

PAYMENT ALLOCATION CASCADE

       PRELIMINARY INCOME AMOUNT                                                   42,382,184.62
       Liquidity Facility Draw                                                     13,579,546.47

     AVAILABLE INCOME AMOUNT                                                       55,961,731.09

</TABLE>

                                     Page 3
<PAGE>

<TABLE>
<CAPTION>

                                                                                                                          Monthly
                                                                               Due      Available            Paid      Allocation
                                                                     -------------  -------------   -------------   -------------
    <S>                                                              <C>           <C>              <C>             <C>
       Taxes                                                             86,689.69  55,961,731.09       86,689.69       86,689.69
       Trustee Fee                                                       41,052.63  55,875,041.40       41,052.63       41,052.63
       Security Trustee Fee                                                   -     55,833,988.77            -               -
       Manager Fee                                                      163,923.41  55,833,988.77      163,923.41      163,923.41
       Servicing Fee                                                  1,366,028.44  55,670,065.36    1,366,028.44    1,366,028.44
       Liquidity Commitment Fee                                          10,575.52  54,304,036.92       10,575.52       10,575.52
       Redraw Commitment Fee                                              9,349.32  54,293,461.40        9,349.32        9,349.32
       Support Facility Payments                                      2,685,585.80  54,284,112.08    2,685,585.80    2,685,585.80
       Support Facility Receipts                                              -     51,598,526.28            -               -
       Expenses                                                          46,948.73  51,598,526.28       46,948.73       46,948.73
       Liquidity Interest Charge                                        247,198.25  51,551,577.55      247,198.25      247,198.25
       Repayment of Liquidity Facility                               15,581,686.35  51,304,379.30   15,581,686.35   15,581,686.35

       Interest Amount Payable - Redraw Facility                              -     35,722,692.95            -                 -
                               - Class A-1 Notes                     29,099,044.35  35,722,692.95   29,099,044.35    29,099,044.35
                               - Class A-2 Notes                      6,173,240.00   6,623,648.60    6,173,240.00     6,173,240.00
                                 - Redraw Bonds - series 1                    -        450,408.60            -                -
                                 - Redraw Bonds - series 2                    -        450,408.60            -                -
                                 - Class B Notes                       450,408.60     450,408.60      450,408.60       450,408.60
     Total Principal Chargeoff Reimbursement                                  -             0.00            -               -

     EXCESS DISTRIBUTION                                                                                     0.00             0.00

     Unpaid Facility Int Chg  - Liquidity                                                                    -
                              - Redraw                                                                       -

     Unpaid Security Interest Amount - Class A-1 Notes                                                       -
                                     - Class A-2 Notes                                                       -
                                     - Class B Notes                                                         -
                                     - Redraw Bonds - series 1                                               -
                                     - Redraw Bonds - series 2                                               -

     FACILITIES OUTSTANDING
     Liquidity Commitment Facility Limit                                                            58,000,000.00
     Beginning Liquidity Commitment Facility                                                        42,418,313.65
     Previous Liquidity Facility Draw                                                               15,581,686.35
     Repayment of Liquidity Facility                                                                15,581,686.35
     Liquidity Facility Draw                                                                        13,579,546.47
     Ending Liquidity Commitment Facility                                                           44,420,453.53

     Redraw Commitment Facility Limit                                                               50,000,000.00
     Beginning Redraw Commitment Facility                                                           50,000,000.00
     Previous Redraw Facility Draw                                                                           -
     Previous Redraw Facility Draw - Chargeoffs                                                              -
     Repayment of Redraw Facility                                                                            -
     Repayment of Unreimbursed Chargeoffs                                                                    -
     Redraw Facility Draw - Unreimbursed Chargeoffs                                                          -
     Redraw Facility Available to Draw                                                              50,000,000.00
     Redraw Facility Draw                                                                                    -
     Ending Redraw  Commitment Facility                                                             50,000,000.00
</TABLE>



                                     Page 4
<PAGE>

<TABLE>
<CAPTION>

INTEREST AND PRINCIPAL DISTRIBUTION  WORKSHEET

                                                                           Per Certificate        Aggregate
                                                                                  $                   $
                                                                           ---------------     ---------------
<S>                                                                        <C>                 <C>

 INTEREST AMOUNT
     CLASS A-1 NOTES
     Unpaid Security Interest Amount (after last Distribution Date)                                     -
     Interest on  Unpaid Security Interest Amount                                   -                   -
     Security  Interest Amount                                                  2,744.68        29,099,044.35
     Total Interest Amount                                                                      29,099,044.35

     Unpaid Security Interest Amount (after last Distribution Date)                                      -
     Interest on  Unpaid Security Interest Amount                                                        -
     Security  Interest Amount                                                                   29,099,044.35
     Interest Amount Payable                                                    2,744.68         29,099,044.35
     Unpaid Security Interest Amount                                                                      -


     CLASS A-2 NOTES
     Unpaid Security Interest Amount (after last Distribution Date)                                       -
     Interest on  Unpaid Security Interest Amount                                   -                     -
     Security  Interest Amount                                                   1,543.31         6,173,240.00
     Total Interest Amount                                                                        6,173,240.00

     Unpaid Security Interest Amount (after last Distribution Date)                                       -
     Interest on  Unpaid Security Interest Amount                                                         -
     Security  Interest Amount                                                                    6,173,240.00
     Interest Amount Payable                                                     1,543.31         6,173,240.00
     Unpaid Security Interest Amount                                                                      -


     CLASS B NOTES
     Unpaid Security Interest Amount (after last Distribution Date)                                        -
     Interest on  Unpaid Security Interest Amount                                    -                     -
     Security  Interest Amount                                                   1,668.18            450,408.60
     Total Interest Amount                                                                           450,408.60

     Unpaid Security Interest Amount (after last Distribution Date)                                        -
     Interest on  Unpaid Security Interest Amount                                                          -
     Security  Interest Amount                                                                       450,408.60
     Interest Amount Payable                                                     1,668.18            450,408.60
     Unpaid Security Interest Amount                                                                       -


     REDRAW BONDS - SERIES 1
     Unpaid Security Interest Amount (after last Distribution Date)                                        -
     Interest on  Unpaid Security Interest Amount                                    -                     -
     Security  Interest Amount                                                       -                     -
     Total Interest Amount                                                                                 -

     Unpaid Security Interest Amount (after last Distribution Date)                                        -
     Interest on  Unpaid Security Interest Amount                                                          -
     Security  Interest Amount                                                                             -
     Interest Amount Payable                                                         -                     -
     Unpaid Security Interest Amount                                                                       -


     REDRAW BONDS - SERIES 2
     Unpaid Security Interest Amount (after last Distribution Date)                                        -
     Interest on  Unpaid Security Interest Amount                                    -                     -
     Security  Interest Amount                                                       -                     -
     Total Interest Amount                                                                                 -

     Unpaid Security Interest Amount (after last Distribution Date)                                        -
     Interest on  Unpaid Security Interest Amount                                                          -
     Security  Interest Amount                                                                             -
     Interest Amount Payable                                                         -                     -
     Unpaid Security Interest Amount                                                                       -






                                     Page 5
<PAGE>

                                                                           Per Certificate         Aggregate
                                                                                  $                    $
                                                                           ---------------     ----------------
     PRINCIPAL AMOUNT
     Principal Collections                                                                       130,464,362.88
     Principal Collections - Repurchases                                                              96,515.85
       less Repayment Of Redraw Facility                                                                   -
       less Total Customer Redraw                                                                (14,079,855.19)
       plus Redraw Facility Draw                                                                           -
       plus Redraw Bonds Issue this month                                                                  -
       Aggregate Principal Damages from Seller & Servicer                                                  -

       Principal Chargeoff Reimbursement - Class B Notes                                                   -
                                         - Class A-1 Notes                                                 -
                                         - Class A-2 Notes                                                 -
                                           - Redraw Bonds - Series 1                                       -
                                           - Redraw Bonds - Series 2                                       -
                                           - Redraw Facility                                               -

       Principal rounding b/f                                                                              2.00

       Scheduled Principal Amount                                            8,409,674.01

       Scheduled Principal Amount less redraws                               8,409,674.01

       Unscheduled Principal Amount - Partial Prepayment                    85,169,364.25
       Unscheduled Principal Amount - Full Prepayment                       36,981,840.47
       Unscheduled Principal Amount - less redraws + C/O Reim              108,071,349.53

       Total Available Principal Amount for Redraw Bonds                                        116,481,025.54

       Principal Distribution - Redraw Bonds - Series 1                              -                    -
       Principal Distribution - Redraw Bonds - Series 2                              -                    -

       Principal rounding b/f                                                                              2.00
       Total Unscheduled Principal Amount                                                        108,071,349.53
       Total Scheduled Principal Amount                                                            8,409,674.01
       Total Available Principal Amount for Notes                                                116,481,025.54

       PRINCIPAL ALLOCATION
       Class A Percentage via Stepdown                                                 100%                  50%
       Class A Available Principal Payment
               Class A-1 Principal Payment                                        9055.23         96,003,607.36
               Class A-2 Principal Payment                                        5093.57         20,374,280.00
      Class B Principal Payment                                                    381.99            103,137.30

      Principal rounding c/f                                                                               0.88

      Outstanding Principal - beginning period                                                 2,191,650,031.90
         less Principal Repayment                                                               (130,560,878.73)
         plus Total Customer Redraw                                                               14,079,855.19
         less Principal Losses                                                                             -
      Outstanding Principal - Closing period                                                   2,075,169,008.36


      PRINCIPAL LOSSES
      Principal Losses                                                                                     -
         Principal Draw Amount - Pool Mortgage Insurance
         Policy                                                                                            -
         Principal Draw Amount - Individual Mortgage Insurance Policy                                      -
     Net Principal Losses                                                                                  -

     Principal Chargeoff - Class B Notes                                                                   -
                         - Class A-1 Notes                                                                 -
                         - Class A-2 Notes                                                                 -
                           - Redraw Bonds Series 1                                                         -
                           - Redraw Bonds Series 2                                                         -
                           - Redraw Facility                                                               -

     CLASS A-1 NOTES
     Beginning Unreimbursed Principal Chargeoffs                                                           -
     Principal Chargeoff                                                                                   -
     Principal Chargeoff Reimbursement                                                                     -
     Ending Unreimbursed Principal Chargeoffs                                                              -

     CLASS A-2 NOTES
     Beginning Unreimbursed Principal Chargeoffs                                                           -
     Principal Chargeoff                                                                                   -
     Principal Chargeoff Reimbursement                                                                     -
     Ending Unreimbursed Principal Chargeoffs                                                              -


                                     Page 6

<PAGE>

                                                                           Per Certificate         Aggregate
                                                                                  $                    $
                                                                           ---------------     ----------------

     CLASS B NOTES
     Beginning Unreimbursed Principal Chargeoffs
                                                                                                            -
     Principal Chargeoff
                                                                                                            -
     Principal Chargeoff Reimbursement
                                                                                                            -
     Ending Unreimbursed Principal Chargeoffs
                                                                                                            -

     REDRAW BONDS - SERIES 1
     Beginning Unreimbursed Principal Chargeoffs                                                            -
     Principal Chargeoff                                                                                    -
     Principal Chargeoff Reimbursement                                                                      -
     Ending Unreimbursed Principal Chargeoffs                                                               -

     redraw bonds - series 2
     Beginning Unreimbursed Principal Chargeoffs                                                            -
     Principal Chargeoff                                                                                    -
     Principal Chargeoff Reimbursement                                                                      -
     Ending Unreimbursed Principal Chargeoffs                                                               -

     REDRAW FACILITY
     Beginning Unreimbursed Principal Chargeoffs                                                            -
     Principal Chargeoff                                                                                    -
     Principal Chargeoff Reimbursement                                                                      -
     Ending Unreimbursed Principal Chargeoffs                                                               -

</TABLE>

                                     Page 7
<PAGE>

<TABLE>
<CAPTION>

INVESTORS BALANCE OUTSTANDING WORKSHEET
---------------------------------------
                                                                                   Aggregate               Aggregate
                                                                                      US$                     A$
                                                                                ----------------       -----------------
<S>                                                         <C>                 <C>                    <C>

     CLASS A-1 NOTES
     Initial Invested Amount                                                    1,060,200,000.00       1,884,800,000.00
       previous Principal Distribution                                             55,673,752.50          98,975,560.00
       Principal Distribution for current period                                   54,002,029.14          96,003,607.36
     Total Principal Distribution to date                                         109,675,781.64         194,979,167.36
     Beginning Invested Amount                                                  1,004,526,247.50       1,785,824,440.00
     Ending Invested Amount                                                       950,524,218.36       1,689,820,832.64
     Unreimbursed Principal Chargeoffs                                                      -                      -
     Beginning Stated Amount                                                    1,004,526,247.50       1,785,824,440.00
     Ending Stated Amount                                                         950,524,218.36       1,689,820,832.64


     CLASS A-2 NOTES
     Initial Invested Amount                                                                             400,000,000.00
       previous Principal Distribution                                                                    21,005,000.00
       Principal Distribution for current period                                                          20,374,280.00
     Total Principal Distribution to date                                                                 41,379,280.00
     Beginning Invested Amount                                                                           378,995,000.00
     Ending Invested Amount                                                                              358,620,720.00
     Unreimbursed Principal Chargeoffs                                                                             -
     Beginning Stated Amount                                                                             378,995,000.00
     Ending Stated Amount                                                                                358,620,720.00


     CLASS B NOTES
     Initial Invested Amount                                                                              27,000,000.00
       previous Principal Distribution                                                                       169,406.10
       Principal Distribution for current period                                                             103,137.30
     Total Principal Distribution to date                                                                    272,543.40
     Beginning Invested Amount                                                                            26,830,593.90
     Ending Invested Amount                                                                               26,727,456.60
     Unreimbursed Principal Chargeoffs                                                                             -
     Beginning Stated Amount                                                                              26,830,593.90
     Ending Stated Amount                                                                                 26,727,456.60


     REDRAW BONDS - SERIES 1
     Previous Initial Invested Amount                                                                              -
     Initial Invested Amount                                                                                       -
       Principal Distribution (after last Distribution Date)                                                       -
       Principal Distribution for current period                                                                   -
     Total Principal Distribution to date                                                                          -
     Beginning Invested Amount                                                                                     -
     Ending Invested Amount                                                                                        -
     Unreimbursed Principal Chargeoffs                                                                             -
     Beginning Stated Amount                                                                                       -
     Ending Stated Amount                                                                                          -

     REDRAW BONDS - SERIES 2
     Previous Initial Invested Amount                                                                              -
     Initial Invested Amount                                                                                       -
       Principal Distribution (after last Distribution Date)                                                       -
       Principal Distribution for current period                                                                   -
     Total Principal Distribution to date                                                                          -
     Beginning Invested Amount                                                                                     -
     Ending Invested Amount                                                                                        -
     Unreimbursed Principal Chargeoffs                                                                             -
     Beginning Stated Amount                                                                                       -
     Ending Stated Amount                                                                                          -



                                     Page 8
<PAGE>


                                                                                   Aggregate               Aggregate
                                                                                      US$                     A$
                                                                                ----------------       -----------------

     AVERAGE MONTHLY PERCENTAGE
     Current Balance of Arrears greater than 60 Days                                                       2,419,199.73
     Current Outstanding Loan Balance                                                                  2,075,169,008.36
     Average Monthly Percentage                                                                                    0.00
     Monthly Percentage - Current Period                                                                           0.00
     Monthly Percentage Month 2                                                                                    0
     Monthly Percentage Month 3                                                                                    -
     Monthly Percentage Month 4                                                                                    -
     Monthly Percentage Month 5                                                                                    -
     Monthly Percentage Month 6                                                                                    -
     Monthly Percentage Month 7                                                                                    -
     Monthly Percentage Month 8                                                                                    -
     Monthly Percentage Month 9                                                                                    -
     Monthly Percentage Month 10                                                                                   -
     Monthly Percentage Month 11                                                                                   -
     Monthly Percentage Month 12                                                                                   -

     STEPDOWN CONDITIONS
     Years since initial Determination Date                                                                        0.75
     Required Subordinated Percentage                                                                              -
     Available Subordinated Percentage                                                                             0.01
     Aggregate Unreimbursed Principal Chargeoffs                                                                   -
     Required Class B Stated Amount Outstanding                                                            5,712,000.00
     Year < 5, 2% Avg Mo. Perc, Unreim C/O Maximum                                                         8,100,000.00
     Year < 5, 4% Avg Mo. Perc, Unreim C/O Maximum                                                         2,700,000.00
     5 <= Year < 6, Unreim C/O Maximum                                                                     8,100,000.00
     6 <= Year < 7, Unreim C/O Maximum                                                                     9,450,000.00
     7 <= Year < 8, Unreim C/O Maximum                                                                    10,800,000.00
     8 <= Year < 9, Unreim C/O Maximum                                                                    12,150,000.00
     9 <= Year, Unreim C/O Maximum                                                                        13,500,000.00
     Stepdown Condition less than 5 years                                                                      TRUE
     Stepdown Condtion greater than & equal to 5 years                                                         FALSE
     Year >= 5, 2% Avg Mo. Perc, Unreim C/O Maximum                                                            TRUE
     Year - Stepdown Condition Test
     5                                                                                                         TRUE
     6                                                                                                         TRUE
     7                                                                                                         TRUE
     8                                                                                                         TRUE
     9                                                                                                         TRUE
     Year - Stepdown Class A Criteria                       FALSE               TRUE                    Class A Percentage
     0                                                           1                  0.5                           0.50
     1                                                           1                  0.5                           0.50
     2                                                           1                  0.5                           0.50
     3                                                           1                  0                             -
     4                                                           1                  0                             -
     5                                                           1                  0.7                           1.00
     6                                                           1                  0.6                           1.00
     7                                                           1                  0.4                           1.00
     8                                                           1                  0.2                           1.00
     9                                                           1                  0                             1.00
     10                                                          0                  0                             -



     STEPUP CONDITIONS

     Step-up Date                                                                                       December 18, 2007
     Stepup margin - Class A-1 Notes                                                                             0.57240%
                   - Class A-2 Notes                                                                              0.7000%

</TABLE>


                                     Page 9
<PAGE>

                                                                    EXHIBIT 99.2


                    Form 6-K Required Collateral information

                         Series 2000-2G Medallion Trust


        Series 2000-2G Medallion Trust Data as at opening of business on
               the preceding determination date of March 1, 2001



OUTSTANDING MORTGAGE BALANCE (AUD)
----------------------------------

                                                         Amount          WAC
                                                  -------------       -------

   - Variable Rate Housing Loans                 $1,546,213,580        7.26%
   - Fixed 1 Year                                   $82,261,332        6.84%
   - Fixed 2 Year                                  $246,129,499        7.09%
   - Fixed 3 Year                                  $105,297,490        7.09%
   - Fixed 4 Year                                   $91,136,273        7.59%
   - Fixed 5 Year                                    $7,858,032        7.68%

   Total Pool                                    $2,078,896,206        7.23%







DELINQUENCY INFORMATION
-----------------------

                       No. of Loans   %of Pool   AUD amount of Loans   % of Pool
                       ------------   --------   -------------------   ---------

    31-60 days             22           0.11%      $2,870,749.78         0.14%
    61-90 days             11           0.06%      $1,162,770.74         0.06%
    90+ days               10           0.05%      $1,256,428.99         0.06%

Mortgagee In Possession     0           0.00%          $0.00             0.00%


<PAGE>

                                  EXHIBIT 13.3



         Quarterly Servicing Report for the June 18, 2001 Payment Date,
                               filed on form 6-K
<PAGE>


                                                                    EXHIBIT 13.3
                                                                    ------------

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, D.C 20549

                                    FORM 6-K

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON D.C. 20549

                            REPORT OF FOREIGN ISSUER
                    PURSUANT TO RULE 13A - 16 OR 15D - 16 OF
                       THE SECURITIES EXCHANGE ACT OF 1934



For the Collection Period ending 31 May 2001.

Securitisation Advisory Services Pty Limited, as manager of the Series 2000-2G
---------------------------------------------
Medallion Trust
                 (Translation of registrant's name into English)

              Level 8, 48 Martin Place, Sydney, NSW 2000 Australia
              ----------------------------------------------------
                    (Address of principal executive offices)

Indicate by check mark whether the registrant  files or will file annual reports
                       under cover Form 20-F or Form 40-F.

                       Form 20-F  [X]        Form 40-F [ ]


Indicate by check mark whether the  registrant  by  furnishing  the  information
contained  in this  Form is  also  thereby  furnishing  the  information  to the
Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes  [ ]       No  [X]


If "Yes" is marked, indicate below the file number assigned to the registrant in
connection with Rule 12g3-2(b):
82-
   ---------------------




<PAGE>



OTHER EVENTS


On September 14, 2000  Perpetual  Trustee  Company  Limited,  in its capacity as
Issuer Trustee (the Issuer  Trustee) of the Series 2000-2G  Medallion Trust (the
Trust),  publicly issued  US$1,060,200,000 of Class A-1 Mortgage Backed Floating
Rate  Notes  due  December  18,  2031 (the  Notes)  pursuant  to a  registration
statement   (No.   333-  44600  )  declared   effective   on  August  30,  2000.
Securitisation Advisory Services Pty Limited was the manager for the issuance of
the Notes. Securitisation Advisory Services Pty Limited granted the underwriters
a discount of US$1,590,300 in connection with the sale of the Notes.  The Issuer
Trustee used the net proceeds from the sale of the Notes,  which  amounted to US
$1,058,609,700  to acquire  equitable  title to the  housing  loans and  related
mortgages  included  in the  assets  of the  Trust  from  Commonwealth  Bank  of
Australia and for general expenses relating to the Trust, including any premiums
payable to any of the swap providers for the Trust.

On December 18, 2000, the Distribution  Date, the Trust made a regular quarterly
distribution  of  principal  and  interest to the holders of the Class A-1 Notes
issued by the Trust.

On March 19, 2001, the  Distribution  Date,  the Trust made a regular  quarterly
distribution  of  principal  and  interest to the holders of the Class A-1 Notes
issued by the Trust.

On June 18, 2001,  the  Distribution  Date,  the Trust made a regular  quarterly
distribution  of  principal  and  interest to the holders of the Class A-1 Notes
issued by the Trust.




                                      -2-



<PAGE>


                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly caused  this report to be signed on its behalf,  as Manager
for the Series  2000-2G  Medallion  Trust,  by the  undersigned,  thereunto duly
authorised.


                          Securitisation Advisory Services Pty Limited,
                          As Manager for the Series 2000-2G Medallion Trust,
                          --------------------------------------------------
                          (Registrant)



Dated: June, 2001                     By:   /s/ Tim See
                                         ---------------------------------------
                                         Name:  Tim See
                                         Title: Authorised Officer



                                      -3-
<PAGE>


                                 EXHIBIT INDEX


EXHIBIT            DESCRIPTION
-------            -----------

99.1               The Quarterly Servicing Report for the Distribution Date on
                   June 18, 2001.



<PAGE>
                                                                    EXHIBIT 99.1

                    FORM 6-K REQUIRED COLLATERAL INFORMATION

          SERIES 2000-2G MEDALLION TRUST SERIES 2000-2G MEDALLION TRUST


 SERIES 2000-2G MEDALLION TRUST DATA AS AT OPENING OF BUSINESS ON THE PRECEDING
                       DETERMINATION DATE OF JUNE 1, 2001



OUTSTANDING MORTGAGE BALANCE (AUD)
                                                  AMOUNT             WAC
--------------------------------------------------------------------------------
          - Variable Rate Housing Loans        $1,437,841,487       6.66%
          - Fixed 1 Year                       $   72,876,905       6.66%
          - Fixed 2 Year                       $  263,440,277       7.11%
          - Fixed 3 Year                       $  121,527,119       7.16%
          - Fixed 4 Year                       $   39,298,830       7.77%
          - Fixed 5 Year                       $    6,456,142       6.84%
          Total Pool                           $1,941,440,760       6.78%
--------------------------------------------------------------------------------




                                                    AUD AMOUNT
DELINQUENCY INFORMATION      NO OF LOANS  %OF POOL    OF LOANS   % OF POOL
--------------------------------------------------------------------------------
         31-60 days               34      0.18%    $3,999,166.47   0.20%
         61-90 days               13      0.07%    $1,967,565.73   0.10%
         90+ days                 13      0.07%    $1,296,446.00   0.07%

Mortgagee In Possession            0      0.00%$            0.00   0.00%
--------------------------------------------------------------------------------

<PAGE>
SERIES 2000-2G MEDALLION TRUST QUARTERLY SERVICERS CERTIFICATE
--------------------------------------------------------------
Quarterly Summary Distribution Details

<TABLE>
<CAPTION>
Reporting Dates
---------------
<S>                                                                                                <C>
Closing Date                                                                                       14-Sep-00
Determination Date                                                                                 01-Jun-01
Notice Date                                                                                        15-Jun-01
Distribution Date                                                                                  18-Jun-01
Start Accrual Period                                                                               19-Mar-01
End Accrual Period                                                                                 18-Jun-01
No. of Days in Accrual Period                                                                             91
Start Collection Period                                                                            01-Mar-01
End Collection Period                                                                              31-May-01
No. of Days in Collection Period                                                                          92
Distribution Month                                                                                       Yes
</TABLE>


<TABLE>
<CAPTION>
            Securities on Issue                    No. of           Initial Invested      Initial Invested
            -------------------                 Certificates          Amount (US$)           Amount (A$)
                                                ------------        ----------------      ----------------
<S>                                              <C>                <C>                    <C>
Class A-1 Notes                                          10.602     1,060,200,000.00           1,884,800,000
Class A-2 Notes                                           4,000            -                     400,000,000
Class B Notes                                               270            -                      27,000,000
Redraw Bond - series 1                                        0            -                      -
Redraw Bond - series 2                                        0            -                      0

US$/A$ exchange rate at issue                            0.5625
</TABLE>


<TABLE>
<CAPTION>
INTEREST RATE FOR ACCRUAL PERIOD
--------------------------------                                         Bank         Interest     Interest
                                                                      Bill Rate        Margin        Rate
                                                                      ---------       --------     --------
<S>                                                                 <C>            <C>              <C>
Class A-1 Notes (payable to Currency Swap Provider)                     4.9483%        0.3724%      5.32070%
Class A-2 Notes                                                         4.9483%        0.3700%       5.3183%
Class B Notes                                                           4.9483%        0.5700%       5.5183%
Redraw Bond - series 1                                                  0.0000%              -       0.0000%
Redraw Bond - series 2                                                  0.0000%              -       0.0000%

BBSW Interest & Unpaid Interest Rate for Accrual Period                 4.9483%
Facilities BBSW                                                         4.9483%
</TABLE>


<TABLE>
<CAPTION>
DISTRIBUTION PAYABLE ON DISTRIBUTION DATE                                        Per Cert.       Aggregate
-----------------------------------------                                       ----------     -------------
<S>                                                                               <C>                <C>

Total Interest Amount
   Class A-1 Notes                                                                 2,114.31    22,415,967.53
   Class A-2 Notes                                                                 1,188.76     4,755,040.00
   Class B Notes                                                                   1,361.90       367,713.00
   Redraw Bond - series 1                                                                 -                -
   Redraw Bond - series 2                                                                 -                -
Principal:
   Class A-1 Notes                                                                10,670.84   113,132,292.80
   Class A-2 Notes                                                                 6,002.35    24,009,400.00
   Class B Notes                                                                     393.83       106,334.10
   Redraw Bond - series 1                                                                 -                -
   Redraw Bond - series 2                                                                 -                -
Total:
   Class A-1 Notes                                                                12,785.15   135,548,260.43
   Class A-2 Notes                                                                 7,191.11    28,764,440.00
   Class B Notes                                                                   1,755.73       474,047.10
   Redraw Bond - series 1                                                                 -                -
   Redraw Bond - series 2                                                                 -                -
   Total                                                                          21,731.99   164,786,747.53

POOL FACTORS
------------                                                                      Last            Current
                                                                              Distribution      Distribution
                                                                                  Date             Date
                                                                              ------------      ------------
   Class A-1 Notes                                                              0.89655180        0.83652830
   Class A-2 Notes                                                              0.89655180        0.83652830
   Class B Notes                                                                0.98990580        0.98596750
   Redraw Bond - series 1                                                                -                 -
   Redraw Bond - series 2                                                                -                 -
</TABLE>



<PAGE>

<TABLE>
<CAPTION>
QUARTERLY CASHFLOW WORKING SHEET                                          Per Certificate      Aggregate
--------------------------------                                                 $                 $
   <S>                                                                           <C>           <C>
   Finance Charge Collections                                                                  35,749,361.40
   Finance Charge Collections - Repurchases                                                                -
   Finance Charge Damages                                                                                  -
   Income due to Seller                                                                                    -
   Other Income                                                                                 1,984,380.40
Preliminary Income Amount                                                                      37,733,650.89

   Taxes                                                                                          101,490.46
   Trustee Fee                                                                                     39,455.40
   Security Trustee Fee                                                                                    -
   Manager Fee                                                                                    153,211.27
   Servicing Fee                                                                                1,293,427.27
   Liquidity Commitment Fee                                                                        11,074.69
   Redraw Commitment Fee                                                                            9,349.32
   Support Facility Payments                                                                    4,859,278.01
   Support Facility Receipts                                                                               -
   Expenses                                                                                        25,484.82
   Previous Unpaid Facility Int Chg - Liquidity                                                            -
   Liquidity Interest Charge + Previous Unpaid                                                    174,289.94
   Previous Unpaid Facility Int Chg - Redraw Facility                                                      -
   Redraw Interest Charge + Previous Unpaid                                                                -
   Repayment of Liquidity Facility                                                             13,579,516.47
   Total Interest Amount - Class A-1 Notes                                                     22,415,967.63
                               - Class A-2 Notes                                                4,755,040.00
                               - Class B Notes                                                    367,713.00
                               - Redraw Bonds - series 1                                                   -
                               - Redraw Bonds - series 2                                                   -
REQUIRED INCOME AMOUNT                                                                         47,787,32.27

Income Shortfall                                                                               10,053,677.38
Liquidity Facility Draw                                                                        10,053,677.38

Principal Chargeoff Unreimbursement                                                                        -
Principal Chargeoff                                                                                        -
Total Principal Chargeoff Reimbursement Due                                                                -

PAYMENT ALLOCATION CASCADE
--------------------------
   Preliminary Income Amount                                                                   37,733,650.89
   Liquidity Facility Draw                                                                     10,053,677.38
Available Income Amount                                                                        47,787,328.27
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
                                                                                            Quarter to Date
                                                                                              Allocation/
                                                              Due            Available        Distribution
                                                           -------------    -------------   ----------------
<S>                                                           <C>            <C>                  <C>
Taxes                                                         101,490.46     47,787,328.27        101,490.46
Trustee Fee                                                    39,455.40     47,685,837.81         39,455.40
Security Trustee Fee                                                   -     47,646,382.41                 -
Manager Fee                                                   155,211.27     47,646,382.41        155,311.27
Servicing Fee                                               1,293,427.26     47,491,171.14      1,293,427.26
Liquidity Commitment Fee                                       11,074.69     46,197,743.88         11,074.69
Redraw Commitment Fee                                           9,349.32     46,186,669.19          9,349.32
Support Facility Payments                                   4,859,278.01     46,177,319.87      4,859,278.01
Support Facility Receipts                                              -     41,318,041.86                 -
Expenses                                                       35,484.82     41,318,041.86         25,484.82
Liquidity Interest Charge                                     174,289.94     41,292,557.04        174,389.94
Repayment of Liquidity Facility                            13,579,546.47     41,118,267.10     13,579,546.47
Interest Amount Payable - Redraw Facility                              -     27,538,720.63                 -
                      - Class A-1 Notes                    22,415,967.63     27,538,720.63     22,415,967.63
                      - Class A-2 Notes                     4,755,040.00      5,122,753.00      4,755,040.00
                      - Redraw Bonds - series 1                        -        367,713.00                 -
                      - Redraw Bonds - series 2                        -        367,713.00                 -
                      - Class B Notes                         367,713.00        367,713.00        367,713.00
Total Principal Chargeoff Reimbursement                                -              0.00                 -
Excess Distribution                                                                                     0.00

Unpaid Facility Int Chg - Liquidity                                                                        -
                             - Redraw                                                                      -
Unpaid Security Interest Amount - Class A-1 Notes                                                          -
                                    - Class A-2 Notes                                                      -
                                    - Class B Notes                                                        -
                                    - Redraw Bonds - series 1                                              -
                                    - Redraw Bonds - serues 2                                              -

FACILITIES OUTSTANDING
----------------------

Liquidity Commitment Facility Limit                                                            58,000,000.00
Beginning Liquidity Commitment Facility                                                        44,420,453.53
Previous Liquidity Facility Draw                                                               13,579,546.47
Repayment of Liquidity Facility                                                                13,579,546.47
Liquidity Facility Draw                                                                        10,053,677.38
Ending Liquidity Commitment Facility                                                           47,946,322.62

Redraw Commitment Facility Limit                                                               50,000,000.00
Beginning Redraw Commitment Facility                                                           50,000,000.00
Previous Redraw Facility Draw                                                                              -
Previous Redraw Facility Draw - Chargeoffs                                                                 -
Repayment of Redraw Facility                                                                               -
Repayment of Unreimbursement Chargeoffs                                                                    -
Redraw Facility Draw - Unreimbursed Chargeoffs                                                             -
Redraw Facility Available to Draw                                                              50,000,000.00
Redraw Facility Draw                                                                                       -
Ending Redraw Commitment Facility                                                              50,000,000.00
</TABLE>
<PAGE>


INTEREST AND PRINCIPAL DISTRIBUTION WORKSHEET
---------------------------------------------
<TABLE>
<CAPTION>
                                                                         Per Certificate        Aggregate
                                                                                $                   $
                                                                         ---------------       ------------
<S>                                                                       <C>                  <C>
INTEREST AMOUNT
----------------
CLASS A-1 NOTES
Unpaid Security Interest Amount (after last Distribution Date)                                             -
Interest on Unpaid Security Interest Amount                                             -                  -
Security Interest Amount                                                         2,114.31      22,415,967.63
Total Interest Amount                                                                          22,415,967.63

Unpaid Security Interest Amount (after last Distribution Date)                                             -
Interest on Unpaid Security Interest Amount                                                                -
Security Interest Amount                                                                       22,415,967.63
Total Interest Amount                                                            2,114.31      22,415,967.63
Unpaid Security Interest Amount                                                                            -

CLASS A-2 NOTES
Unpaid Security Interest Amount (after last Distribution Date)                                             -
Interest on Unpaid Security Interest Amount                                             -                  -
Security Interest Amount                                                         1,188.76       4,755,040.00
Total Interest Amount                                                                           4,755,040.00

Unpaid Security Interest Amount (after last Distribution Date)                                             -
Interest on Unpaid Security Interest Amount                                                                -
Security Interest Amount                                                         1,188.76       4,755,040.00
Total Interest Amount                                                                           4,755,040.00
Unpaid Security Interest Amount                                                                            -

CLASS B NOTES
Unpaid Security Interest Amount (after last Distribution Date)                                             -
Interest on Unpaid Security Interest Amount                                             -                  -
Security Interest Amount                                                         1,361.90         367,713.00
Total Interest Amount                                                                             367,713.00

Unpaid Security Interest Amount (after last Distribution Date)                                             -
Interest on Unpaid Security Interest Amount                                                                -
Security Interest Amount                                                         1,361.90         367,713.00
Total Interest Amount                                                                             367,713.00
Unpaid Security Interest Amount                                                                            -

REDRAW BONDS - SERIES 1
Unpaid Security Interest Amount (after last Distribution Date)                                             -
Interest on Unpaid Security Interest Amount                                             -                  -
Security Interest Amount                                                                -                  -
Total Interest Amount                                                                                      -

Unpaid Security Interest Amount (after last Distribution Date)                                             -
Interest on Unpaid Security Interest Amount                                                                -
Security Interest Amount                                                                -                  -
Total Interest Amount                                                                                      -
Unpaid Security Interest Amount                                                                            -

REDRAW BONDS - SERIES 2
Unpaid Security Interest Amount (after last Distribution Date)                                             -
Interest on Unpaid Security Interest Amount                                             -                  -
Security Interest Amount                                                                -                  -
Total Interest Amount                                                                                      -

Unpaid Security Interest Amount (after last Distribution Date)                                             -
Interest on Unpaid Security Interest Amount                                                                -
Security Interest Amount                                                                -                  -
Total Interest Amount                                                                                      -
Unpaid Security Interest Amount                                                                            -


<PAGE>

PRINCIPAL AMOUNT
----------------
Principal Collections                                                                         152,792,749.00
Principal Collections - Repurchases                                                                        -
  less Repayment Of Redraw Facility                                                                        -
  less Total Customer Redraw                                                                  (15,544,722.55)
  plus Redraw Facility Draw                                                                                -
  plus Redraw Bonds Issue this month                                                                       -
  Aggregate Principal Damages from Seller & Servicer                                                       -
Principal Chargeoff Reimbursement - Class B Notes                                                          -
                                  - Class A-1 Notes                                                        -
                                  - Class A-2 Notes                                                        -
                                  - Redraw Bonds - Series 1                                                -
                                  - Redraw Bonds - Series 2                                                -
                                  - Redraw Facility                                                        -
Principal rounding b/f                                                                                  0.88

  Schedule Principal Amount                                                  8,239,070.57
  Schedule Principal Amount less redraws                                     8,239,070.57
  Unscheduled Principal Amount - Partial Prepayment                         94,129,906.88
  Unscheduled Principal Amount - Full Prepayment                            50,423,771.55
  Unscheduled Principal Amount - less redraws + C/O Reim                   129,008,955.88

Total Available Principal Amount for Redraw Bonds                                             137,348,027.33

Principal Distribution - Redraw Bonds - Series 1                                        -                  -
Principal Distribution - Redraw Bonds - Series 2                                        -                  -

Principal rounding off                                                                                  0.88
Total Unscheduled Principal Amount                                                            129,008,955.88
Total Scheduled Principal Amount                                                                8,239,070.57
Total Available Principal Amount for Notes                                                    137,248,027.33

PRINCIPAL ALLOCATIONS
---------------------
Class A Percentage via Stepdown                                                                         100%
Class A Available Principal Payment
  Class A-1 Principal Payment                                                   10,670.84     113,132,292.80
  Class A-2 Principal Payment                                                    6,002.35      24,009,400.00
Class B Principal Payment                                                          393.83         106,534.10

Principal rounding off                                                                                  0.43

Outstanding Principal - beginning period                                                    2,075,169,008.36
less Principal Repayment                                                                    (152,792,749.00)
plus Total Customer Redraw                                                                     15,544,722.55
less Principal Losses                                                                                      -
Outstanding Principal - Closing period                                                      1,937,920,981.91

PRINCIPAL LOSSES
----------------
Principal Losses                                                                                           -
  Principal Draw Amount - Pool Mortgage Insurance Policy                                                   -
  Principal Draw Amount - Individual Mortgage Insurance Policy                                             -
Net Principal Losses                                                                                       -
Principal Chargeoff - Class B Notes                                                                        -
                      - Class A-1 Notes                                                                    -
                      - Class A-2 Notes                                                                    -
                      - Redraw Bonds - Series 1                                                            -
                      - Redraw Bonds - Series 2                                                            -
                      - Redraw Facility                                                                    -
                                                                                                           -
CLASS A-1 NOTES
Beginning Unreimbursed Principal Chargeoffs                                                                -
Principal Chargeoff                                                                                        -
Principal Chargeoff Reimbursement                                                                          -
Ending Unreimbursed Principal Chargeoffs                                                                   -

CLASS A-2 NOTES
Beginning Unreimbursed Principal Chargeoffs                                                                -
Principal Chargeoff                                                                                        -
Principal Chargeoff Reimbursement                                                                          -
Ending Unreimbursed Principal Chargeoffs                                                                   -

CLASS B NOTES
Beginning Unreimbursed Principal Chargeoffs                                                                -
Principal Chargeoff                                                                                        -
Principal Chargeoff Reimbursement                                                                          -
Ending Unreimbursed Principal Chargeoffs                                                                   -

REDRAW BONDS - SERIES 1
Beginning Unreimbursed Principal Chargeoffs                                                                -
Principal Chargeoff                                                                                        -
Principal Chargeoff Reimbursement                                                                          -
Ending Unreimbursed Principal Chargeoffs                                                                   -

REDRAW BONDS - SERIES 2
Beginning Unreimbursed Principal Chargeoffs                                                                -
Principal Chargeoff                                                                                        -
Principal Chargeoff Reimbursement                                                                          -
Ending Unreimbursed Principal Chargeoffs                                                                   -

REDRAW FACILITY
Beginning Unreimbursed Principal Chargeoffs                                                                -
Principal Chargeoff                                                                                        -
Principal Chargeoff Reimbursement                                                                          -
Ending Unreimbursed Principal Chargeoffs                                                                   -
</TABLE>


<PAGE>


INVESTORS BALANCE OUTSTANDING WORKSHEET
---------------------------------------
<TABLE>
<CAPTION>
                                                                           Aggregate           Aggregate
                                                                              US$                  A$
                                                                         ----------------   ----------------

<S>                                                                      <C>                <C>
CLASS A-1 NOTES
Initial Invested Amount                                                  1,060,200,000.00   1,884,800,000.00
  previous Principal Distribution                                          109,675,781.64     194,979,167.36
  Principal Distribution for current period                                 63,636,914.70     113,132,292.80
Total Principal Distribution to date                                       173,312,096.34     308,111,460.16
Beginning Invested Amount                                                  950,524,218.36   1,689,820,832.64
Ending Invested Amount                                                     886,887,303.66   1,576,688,530.84
Unreimbursed Principal Chargeoffs                                                       -                  -
Beginning Stated Amount                                                    950,524,218.36   1,689,320,832.64
Ending Stated Amount                                                       886,887,303.66   1,576,688,539.84

CLASS A-2 NOTES
Initial Invested Amount                                                                       400,000,000.00
  previous Principal Distribution                                                              41,379,280.00
  Principal Distribution for current period                                                    24,009,400.00
Total Principal Distribution to date                                                           65,388,680.00
Beginning Invested Amount                                                                     358,620,720.00
Ending Invested Amount                                                                        334,611,320.00
Unreimbursed Principal Chargeoffs                                                                          -
Beginning Stated Amount                                                                       358,620,730.00
Ending Stated Amount                                                                          334,611,320.00

CLASS B NOTES
Initial Invested Amount                                                                        27,000,000.00
  previous Principal Distribution                                                                 272,543.40
  Principal Distribution for current period                                                       106,334.10
Total Principal Distribution to date                                                              378,877.50
Beginning Invested Amount                                                                      26,727,456.60
Ending Invested Amount                                                                         26,621,122.50
Unreimbursed Principal Chargeoffs                                                                          -
Beginning Stated Amount                                                                        26,727,456.60
Ending Stated Amount                                                                           26,621,122.50

REDRAW BONDS - SERIES 1
Previous Initial Invested Amount                                                                           -
Initial Invested Amount                                                                                    -
  Principal Distribution (after last Distribution Date)                                                    -
  Principal Distribution for current period                                                                -
Total Principal Distribution to date                                                                       -
Beginning Invested Amount                                                                                  -
Ending Invested Amount                                                                                     -
Unreimbursed Principal Chargeoffs                                                                          -
Beginning Stated Amount                                                                                    -
Ending Stated Amount                                                                                       -

REDRAW BONDS - SERIES 2
Previous Initial Invested Amount                                                                           -
Initial Invested Amount                                                                                    -
  Principal Distribution (after last Distribution Date)                                                    -
  Principal Distribution for current period                                                                -
Total Principal Distribution to date                                                                       -
Beginning Invested Amount                                                                                  -
Ending Invested Amount                                                                                     -
Unreimbursed Principal Chargeoffs                                                                          -
Beginning Stated Amount                                                                                    -
Ending Stated Amount                                                                                       -


<PAGE>


AVERAGE MONTHLY PERCENTAGE
--------------------------

Current Balance of Arrears greater than 60 Days                                                 3,264,011.73
Current Outstanding Loan Balance                                                            1,937,920,981.91
Average Monthly Percentage                                                                              0.00
Monthly Percentage - Current Period                                                                     0.00
Monthly Percentage Month 2                                                                              0.00
Monthly Percentage Month 3                                                                              0.00
Monthly Percentage Month 4                                                                              0.00
Monthly Percentage Month 5                                                                              0.00
Monthly Percentage Month 6                                                                                 -
Monthly Percentage Month 7                                                                                 -
Monthly Percentage Month 8                                                                                 -
Monthly Percentage Month 9                                                                                 -
Monthly Percentage Month 10                                                                                -
Monthly Percentage Month 11                                                                                -
Monthly Percentage Month 12                                                                                -
</TABLE>

<TABLE>
<CAPTION>

<S>                                                           <C>                <C>          <C>
STEPDOWN CONDITIONS
-------------------
Years since initial Determination Date                                                                  0.75
Required Subordinated Percentage                                                                           -
Available Subordinated Percentage                                                                       0.01
Aggregate Unreimbursed Principal Chargeoffs                                                                -
Required Class B Stated Amount Outstanding                                                      5,712,000.00
Year < 5.2% Avg. Mo. Perc. Unreim C/O Maximum                                                   8,100,000.00
Year < 5.4% Avg. Mo. Perc. Unreim C/O Maximum                                                   2,700,000.00
5 <= Year < 6, Unreim C/O Maximum                                                               8,100,000.00
6 <= Year < 7, Unreim C/O Maximum                                                               9,450,000.00
7 <= Year < 8, Unreim C/O Maximum                                                              10,800,000.00
8 <= Year < 9, Unreim C/O Maximum                                                              12,150,000.00
9 <= Year, Unreim C/O Maximum                                                                  13,500,000.00
Stepdown Condition less than 5 years                                                                    TRUE
Stepdown Condition greater than & equal to 5 years                                                     FALSE
Year < 5.2% Avg. Mo. Perc. Unreim C/O Maximum                                                           TRUE
Year - Stepdown Condition Test
5                                                                                                       TRUE
6                                                                                                       TRUE
7                                                                                                       TRUE
8                                                                                                       TRUE
9                                                                                                       TRUE
Year - Stepdown Class A Criteria                                FALSE              TRUE     Class A Percentage
0                                                                   1               0.5                 0.50
1                                                                   1               0.5                 0.50
2                                                                   1               0.5                 0.50
3                                                                   1                 0                    -
4                                                                   1                 0                    -
5                                                                   1               0.7                  1.0
6                                                                   1               0.6                  1.0
7                                                                   1               0.4                  1.0
8                                                                   1               0.2                  1.0
9                                                                   1                 0                  1.0
10                                                                  0                 0                    -

STEPUP CONDITIONS
-----------------
Stepup Date                                                                                December 18, 2007
Stepup margin - Class A-1 Notes                                                                        0.006
                   - Class A-2 Notes                                                                   0.007

</TABLE>


<PAGE>


                                  EXHIBIT 13.4


             Servicing Report - Aggregate Totals for the Fiscal Year
<PAGE>


                                                                    EXHIBIT 13.4

SERIES 2000-2G MEDALLION TRUST AGGREGATED ANNUAL SERVICERS CERTIFICATE
----------------------------------------------------------------------

<TABLE>
<CAPTION>
Summary Distribution Details

REPORTING DATES
<S>                                                                                                      <C>
Closing Date                                                                                             14-Sep-00
Distribution Dates:                                                                                      18-Dec-00
                                                                                                         19-Mar-01
                                                                                                         18-Jun-01

Start Collection Period                                                                                  14-Sep-00
End Collection Period                                                                                    31-May-01
No. Of Days in Collection Period                                                                               260
</TABLE>


<TABLE>
<CAPTION>
SECURITIES ON ISSUE                                     No. of              Initial Invested      Initial Invested
                                                        Certificates           Amount (US$)          Amount (A$)
                                                        ------------        ----------------      ----------------
<S>                                                       <C>              <C>                     <C>

Class A-1 Notes                                             10,602           1,060,200,000          1,884,800,000
Class A-2 Notes                                              4,000                       -            400,000,000
Class B Notes                                                  270                       -             27,000,000
Redraw Bond - series 1                                           0                       -                      -
Redraw Bond - series 2                                           0                       -                      0

US$/A$ exchange rate at issue                               0.5625
</TABLE>

<TABLE>
<CAPTION>
AGGREGATED DISTRIBUTIONS 14 SEPTEMBER 2000 TO 30 JUNE 2001                      PER CERT.              AGGREGATE
----------------------------------------------------------                      ---------              ---------
<S>                                                                             <C>                  <C>

Total Interest Amount:
     Class A-1 Notes                                                             8,044.69            85,289,803.38
     Class A-2 Notes                                                             4,523.40            18,093,600.00
     Class B Notes                                                               4,873.47             1,315,836.90
     Redraw Bond - series 1                                                         -                      -
     Redraw Bond - series 2                                                         -                      -
Principal:
     Class A-1 Notes                                                            29,061.62           308,111,460.16
     Class A-2 Notes                                                            16,347.17            65,388,680.00
     Class B Notes                                                               1,403.25               378,877.50
     Redraw Bond - series 1                                                         -                      -
     Redraw Bond - series 2                                                         -                      -
Total:
     Class A-1 Notes                                                            37,106.31           393,401,263.54
     Class A-2 Notes                                                            20,870.57            83,482,280.00
     Class B Notes                                                               6,276.72             1,694,714.40
     Redraw Bond - series 1                                                         -                      -
     Redraw Bond - series 2                                                         -                      -
     Total                                                                      64,253.60           478,578,257.94
</TABLE>


<TABLE>
<CAPTION>
POOL FACTORS                                                                     14/09/00              30/06/01
------------                                                                     --------              --------
     <S>                                                                        <C>                   <C>

     Class A-1 Notes                                                            1.00000000            0.83652830
     Class A-2 Notes                                                            1.00000000            0.83652830
     Class B Notes                                                              1.00000000            0.98596750
     Redraw Bond - series 1
     Redraw Bond - series 2
</TABLE>


Page 1 of 6
<PAGE>

<TABLE>
<CAPTION>
AGGREGATED CASHFLOW WORKING SHEET
---------------------------------
                                                                            Per Certificate          Aggregate
                                                                                   $                      $
                                                                            ---------------        --------------
     <S>                                                                                           <C>
     Finance Charge Collections                                                                    115,480,613.26
     Finance Charge Collections - Repurchases                                                           12,171.09
     Finance Charge Damages                                                                                  -
     Income due to Seller                                                                          (14,578,554.34)
     Other Income                                                                                    5,178,077.85
Preliminary Income Amount                                                                          106,092,307.86

REQUIRED INCOME AMOUNT                                                                             116,145,995.40

Income Shortfall                                                                                    10,053,687.54
Liquidity Facility Draw                                                                             10,053,687.54

Principal Chargeoff Unreimbursement                                                                          -
Principal Chargeoff                                                                                          -
Total Principal Chargeoff Reimbursement Due                                                                  -

Preliminary Income Amount                                                                          106,092,307.86
Liquidity Facility Draw                                                                             10,053,687.54
Available Income Amount                                                                            116,145,995.40


                                                                                               Allocation/Distribution
Excess Distribution                                                                                          -

Unpaid Facility Int Chg - Liquidity                                                                          -
                        - Redraw                                                                             -
Unpaid Security Interest Amount - Class A-1 Notes                                                            -
                                - Class A-2 Notes                                                            -
                                - Class B Notes                                                              -
                                - Redraw Bonds - series 1                                                    -
                                - Redraw Bonds - series 2                                                    -
</TABLE>





Page 2 of 6

<PAGE>


FACILITIES OUTSTANDING
----------------------
<TABLE>
<CAPTION>
                                                                            Per Certificate          Aggregate
                                                                                   $                      $
                                                                            ---------------        --------------
<S>                                                                          <C>                   <C>
Liquidity Commitment Facility Limit                                                                 58,000,000.00
Beginning Liquidity Commitment Facility                                                                      -
Previous Liquidity Facility Draw                                                                             -
Repayment of Liquidity Facility                                                                              -
Liquidity Facility Draw                                                                             10,053,687.54
Ending Liquidity Commitment Facility                                                                47,946,312.46

Redraw Commitment Facility Limit                                                                    50,000,000.00
Beginning Redraw Commitment Facility                                                                50,000,000.00
Previous Redraw Facility Draw                                                                                -
Previous Redraw Facility Draw - Chargeoffs                                                                   -
Repayment of Redraw Facility                                                                                 -
Repayment of Unreimbursed Chargeoffs                                                                         -
Redraw Facility Draw - Unreimbursed Chargeoffs                                                               -
Redraw Facility Available to Draw                                                                   50,000,000.00
Redraw Facility Draw                                                                                         -
Ending Redraw Commitment Facility                                                                   50,000,000.00



INTEREST AND PRINCIPAL DISTRIBUTION WORKSHEET
---------------------------------------------

INTEREST AMOUNT
---------------
CLASS A-1 NOTES
Unpaid Security Interest Amount (after last Distribution Date)                       -                        -
Interest on Unpaid Security Interest Amount                                                                   -
Security Interest Amount                                                         8,044.69            85,289,803.38
Total Interest Amount                                                                                85,289,803.38

Unpaid Security Interest Amount (after last                                                                   -
Distribution Date)
Interest on Unpaid Security Interest Amount                                                                   -
Security Interest Amount                                                                             85,289,803.38
Interest Amount Payable                                                          8,044.69            85,289,803.38
Unpaid Security Interest Amount                                                                               -

CLASS A-2 NOTES
Unpaid Security Interest Amount (after last                                                                   -
Distribution Date)
Interest on Unpaid Security Interest Amount                                          -                        -
Security Interest Amount                                                         4,523.40            18,093,600.00
Total Interest Amount                                                                                18,093,600.00

Unpaid Security Interest Amount (after last                                                                   -
Distribution Date)
Interest on Unpaid Security Interest Amount                                                                   -
Security Interest Amount                                                                             18,093,600.00
Interest Amount Payable                                                          4,523.40            18,093,600.00
Unpaid Security Interest Amount                                                                               -



Page 3 of 6
<PAGE>

                                                                            Per Certificate          Aggregate
                                                                                   $                      $
                                                                            ---------------        --------------
CLASS B NOTES
Unpaid Security Interest Amount (after last                                                                  -
Distribution Date)
Interest on Unpaid Security Interest Amount                                          -                       -
Security Interest Amount                                                         4,873.47            1,315,836.90
Total Interest Amount                                                                                1,315,836.90

Unpaid Security Interest Amount (after last Distribution Date)                                               -

Interest on Unpaid Security Interest Amount                                                                -
Security Interest Amount                                                                             1,315,836.90
Interest Amount Payable                                                          4,873.47            1,315,836.90
Unpaid Security Interest Amount                                                                              -

REDRAW BONDS - SERIES 1
Unpaid Security Interest Amount (after last Distribution Date)                                               -
Interest on Unpaid Security Interest Amount                                           -                      -
Security Interest Amount                                                              -                      -
Total Interest Amount                                                                                        -

Unpaid Security Interest Amount (after last Distribution Date)                                               -
Interest on Unpaid Security Interest Amount                                                                  -
Security Interest Amount                                                                                     -
Interest Amount Payable                                                               -                      -
Unpaid Security Interest Amount                                                       -                      -

REDRAW BONDS - SERIES 2
Unpaid Security Interest Amount (after last Distribution Date)                                               -
Interest on Unpaid Security Interest Amount                                           -                      -
Security Interest Amount                                                              -                      -
Total Interest Amount                                                                                        -

Unpaid Security Interest Amount (after last Distribution Date)                                               -
Interest on Unpaid Security Interest Amount                                                                  -
Security Interest Amount                                                                                     -
Interest Amount Payable                                                               -                      -
Unpaid Security Interest Amount                                                                              -


PRINCIPAL AMOUNT
----------------
Principal Collections                                                                              415,880,447.15
Principal Collections - Repurchases                                                                    913,339.72
     less Repayment Of Redraw Facility                                                                       -
     less Total Customer Redraw                                                                    (43,055,491.92)
     plus Redraw Facility Draw                                                                               -
     plus Redraw Bonds Issue this month                                                                      -
     Aggregate Principal Damages from Seller & Servicer                                                      -
     Principal Chargeoff Reimbursement - Class B Notes                                                       -
                  - Class A-1 Notes                                                                          -
                  - Class A-2 Notes                                                                          -
                  - Redraw Bonds - Series 1                                                                  -
                  - Redraw Bonds - Series 2                                                                  -
                  - Redraw Facility                                                                          -
Principal rounding b/f                                                                                 140,723.14

Scheduled Principal Amount                                                     31,152,858.54
Scheduled Principal Amount less redraws                                        31,152,858.54
Unscheduled Principal Amount - Partial Prepayment                             265,287,923.19
Unscheduled Principal Amount - Full Prepayment                                120,353,005.14
Unscheduled Principal Amount - less redraws + C/O                             342,585,430.41
Reim

Total Available Principal Amount for Redraw Bonds                                   -              373,879,018.09

Principal Distribution - Redraw Bonds - Series 1                                    -                        -
Principal Distribution - Redraw Bonds - Series 2                                    -                        -
                                                                                    -                        -
Principal rounding b/f                                                              -                  140,723.14
Total Unscheduled Principal Amount                                                                 342,585,436.41
Total Scheduled Principal Amount                                                                    31,152,858.54
Total Available Principal Amount for Notes                                                         373,879,018.09


Page 4 of 6
<PAGE>

                                                                            Per Certificate          Aggregate
                                                                                   $                      $
                                                                            ---------------        --------------
PRINCIPAL ALLOCATION
--------------------
Class A Percentage via Stepdown                                                                              100%
Class A Available Principal Payment
     Class A-1 Principal Payment                                                  29,061.62        308,111,460.16
     Class A-2 Principal Payment                                                  16,347.17         65,388,680.00
Class B Principal Payment                                                          1,403.25            378,877.50

Principal rounding c/f                                                                                       0.43

PRINCIPAL LOSSES
----------------
Principal Losses                                                                                             -
     Principal Draw Amount - Pool Mortgage Insurance Policy                                                  -
     Principal Draw Amount - Individual Mortgage Insurance Policy                                            -
Net Principal Losses                                                                                         -
Principal Chargeoff - Class B Notes                                                                          -
         - Class A-1 Notes                                                                                   -
         - Class A-2 Notes                                                                                   -
         - Redraw Bonds Series 1                                                                             -
         - Redraw Bonds Series 2                                                                             -
         - Redraw Facility                                                                                   -

CLASS A-1 NOTES
Beginning Unreimbursed Principal Chargeoffs                                                                  -
Principal Chargeoff                                                                                          -
Principal Chargeoff Reimbursement                                                                            -
Ending Unreimbursed Principal Chargeoffs                                                                     -

CLASS A-2 NOTES
Beginning Unreimbursed Principal Chargeoffs                                                                  -
Principal Chargeoff                                                                                          -
Principal Chargeoff Reimbursement                                                                            -
Ending Unreimbursed Principal Chargeoffs                                                                     -

CLASS B NOTES
Beginning Unreimbursed Principal Chargeoffs                                                                  -
Principal Chargeoff                                                                                          -
Principal Chargeoff Reimbursement                                                                            -
Ending Unreimbursed Principal Chargeoffs                                                                     -

REDRAW BONDS - SERIES 1
Beginning Unreimbursed Principal Chargeoffs                                                                  -
Principal Chargeoff                                                                                          -
Principal Chargeoff Reimbursement                                                                            -
Ending Unreimbursed Principal Chargeoffs                                                                     -



Page 5 of 6
<PAGE>


                                                                            Per Certificate          Aggregate
                                                                                   $                      $
                                                                            ---------------        --------------

REDRAW BONDS - SERIES 2
Beginning Unreimbursed Principal Chargeoffs                                                                  -
Principal Chargeoff                                                                                          -
Principal Chargeoff Reimbursement                                                                            -
Ending Unreimbursed Principal Chargeoffs                                                                     -

REDRAW FACILITY
Beginning Unreimbursed Principal Chargeoffs                                                                  -
Principal Chargeoff                                                                                          -
Principal Chargeoff Reimbursement                                                                            -
Ending Unreimbursed Principal Chargeoffs                                                                     -
</TABLE>


<TABLE>
<CAPTION>
INVESTORS BALANCE OUTSTANDING WORKSHEET                                       AGGREGATE              AGGREGATE
---------------------------------------                                           US$                    A$
                                                                          -----------------     -----------------
<S>                                                                        <C>                    <C>

CLASS A-1 NOTES
Initial Invested Amount                                                    1,060,200,000.00      1,884,800,000.00
     previous Principal Distributions                                                  -                     -
     Principal Distribution for current period                               173,312,696.34        308,111,460.16
Total Principal Distribution to date                                         173,312,696.34        308,111,460.16
Beginning Invested Amount                                                  1,060,200,000.00      1,884,800,000.00
Ending Invested Amount                                                       886,887,303.66      1,576,688,539.84
Unreimbursed Principal Chargeoffs                                                      -                     -
Beginning Stated Amount                                                    1,060,200,000.00      1,884,800,000.00
Ending Stated Amount                                                         886,887,303.66      1,576,688,539.84

CLASS A-2 NOTES
Initial Invested Amount                                                                            400,000,000.00
     previous Principal Distribution                                                               -
     Principal Distribution for current period                                                      63,388,680.00
Total Principal Distribution to date                                                                65,388,680.00
Beginning Invested Amount                                                                          400,000,000.00
Ending Invested Amount                                                                             334,611,320.00
Unreimbursed Principal Chargeoffs                                                                            -
Beginning Stated Amount                                                                            400,000,000.00
Ending Stated Amount                                                                               334,611,320.00

CLASS B NOTES
Initial Invested Amount                                                                             27,000,000.00
     previous Principal Distribution                                                                         -
     Principal Distribution for current period                                                         378,877.50
Total Principal Distribution to date                                                                   378,877.50
Beginning Invested Amount                                                                           27,000,000.00
Ending Invested Amount                                                                              26,621,122.50
Unreimbursed Principal Chargeoffs                                                                            -
Beginning Stated Amount                                                                             27,000,000.00
Ending Stated Amount                                                                                26,621,122.50

REDRAW BONDS - SERIES 1
Previous Initial Invested Amount                                                                             -
Initial Invested Amount                                                                                      -
     Principal Distribution (after last Distribution Date)                                                   -
     Principal Distribution for current period                                                               -
Total Principal Distribution to date                                                                         -
Beginning Invested Amount                                                                                    -
Ending Invested Amount                                                                                       -
Unreimbursed Principal Chargeoffs                                                                            -
Beginning Stated Amount                                                                                      -
Ending Stated Amount                                                                                         -

REDRAW BONDS - SERIES 2
Previous Initial Invested Amount                                                                             -
Initial Invested Amount                                                                                      -
     Principal Distribution (after last Distribution Date)                                                   -
     Principal Distribution for current period                                                               -
Total Principal Distribution to date                                                                         -
Beginning Invested Amount                                                                                    -
Ending Invested Amount                                                                                       -
Unreimbursed Principal Chargeoffs                                                                            -
Beginning Stated Amount                                                                                      -
Ending Stated Amount                                                                                         -
</TABLE>


Page 6 of 6
<PAGE>




                                  EXHIBIT 99.1

                  Securitisation Advisory Services Pty Limited
                       OFFICER'S CERTIFICATE OF COMPLIANCE


The  undersigned  officer of  Securitisation  Advisory  Services Pty Limited,  a
company organized under the laws of New South Wales,  Australia ("SAS"),  hereby
certifies  on behalf of SAS and on his own behalf for  purposes of the Class A-1
Mortgage Backed Floating Rate Notes (collectively, the "Notes"), as follows:

1.   I am a duly appointed, qualified and acting Director of SAS;

2.   I am duly authorised to execute and deliver this Officer's Certificate
     on behalf of SAS; and

3.   To the best of my  knowledge,  the Issuer  Trustee  has  complied  with all
     conditions and covenants  under the Transaction  Documents,  for the Series
     2000-2G Medallion Trust issue of Notes for the period between September 14,
     2000 and June 30, 2001.

Capitalised  terms used and not defined herein shall have the meanings  assigned
to such terms in the Note Trust Deed  related to the  above-referenced  issue of
Notes.

IN WITNESS WHEREOF, I have signed my name as of December 20, 2001.


/s/ Raymond George Wilkie
----------------------------------
Name:  Raymond George Wilkie

Director
Securitisation Advisory Services Pty Limited