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 2000-1G 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$955,000,000 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


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 July 12, 2000 Payment Date
  Exhibit 13.2: Quarterly Servicing Report for the October 12, 2000 Payment Date
  Exhibit 13.3: Quarterly Servicing Report for the January 12, 2001 Payment Date
  Exhibit 13.4: Quarterly Servicing Report for the April 12, 2001 Payment Date
  Exhibit 13.5: 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  2000-1G  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 March 27, 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
13.4, 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 July 12, 2000 Payment Date,
Quarterly Servicing Report for the October 12, 2000 Payment Date,
Quarterly  Servicing Report for the January 12, 2001 Payment Date, and
Quarterly Servicing Report for the April 12, 2001 Payment Date

The Manager also attaches hereto, as Exhibits 13.5, 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


                                      -4-
<PAGE>



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

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 13.4,  the Aggregate  Totals for the
Fiscal Year,  attached as Exhibit 13.5, 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: MAJOR SHAREHOLDERS AND RELATED PARTY 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  Securitisaiton
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.


                                      -5-
<PAGE>



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 12 brokers,  dealers,  banks and other direct  participants in the
DTC system.


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


                                      -6-
<PAGE>



             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.

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.


                                      -7-
<PAGE>



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.

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 1 July 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 July 12, 2000 Payment Date
2.  Exhibit 13.2:  Quarterly Servicing Report for the October 12, 2000
                     Payment Date
3.  Exhibit 13.3:  Quarterly Servicing Report for the January 12, 2001
                     PaymentDate
4.  Exhibit 13.4:  Quarterly Servicing Report for the April 12, 2001
                     Payment Date
5.  Exhibit 13.5:  Aggregate Totals for the Fiscal Year
6.  Exhibit 99.1:  The Manager Officer's Certificate of Compliance
7.  Exhibit 99.2:  Document Custody Audit Report
8.  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/  Raymond George Wilkie
-------------------------------------
Name:  Raymond George Wilkie


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 July 12, 2000
                       Payment Date, filed on form 6-K
13.2                Quarterly  Servicing Report for the October 12, 2000
                       Payment Date, filed on form 6-K
13.3                Quarterly Servicing Report for the January 12, 2001
                       Payment Date, filed on form 6-K
13.4                Quarterly Servicing Report for the April 12, 2001
                       Payment  Date,  filed on form 6-K
13.5                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 July 12, 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 June 30, 2000

                 Securitisation Advisory Services Pty Limited,
                as manager of the Series 2000-1G 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 March 27, 2000 Perpetual  Trustee Company Limited,  in its capacity as Issuer
Trustee (the Issuer Trustee) of the Series 2000-1G  Medallion Trust (the Trust),
publicly issued  US$955,000,000 of Class A-1 Mortgage Backed Floating Rate Notes
due  July 12,  2031  (the  Notes)  pursuant  to a  registration  statement  (No.
333-93721)  declared  effective  on  March  17,  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$1,432,500  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
$953,567,500  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 July 12, 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  2000-1G  Medallion  Trust,  by the  undersigned,  thereunto duly
authorised.


                              Securitisation Advisory Services Pty Limited,
                              As Manager for the Series 2000-1G Medallion Trust,
                              --------------------------------------------------
                              (Registrant)



Dated: 26th July 2000                       By:  /s/ Leanne Leong
                                               ---------------------------------

                                            Name: Leanne Leong
                                                 -------------------------------

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


                                      -3-
<PAGE>



EXHIBIT INDEX

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

  99.1                  The Quarterly Servicing Report for the Distribution Date
                        on July 12, 2000.





                                      -4-
<PAGE>
                                                                    EXHIBIT 99.1

         SERIES 2000-1G MEDALLION TRUST QUARTERLY SERVICERS CERTIFICATE


Quarterly Summary Distribution Details
--------------------------------------
--------------------------------------------------------------------------------
Reporting Dates
---------------

Closing Date                                                          27-Mar-00
Determination Date                                                    01-Jul-00
Notice Date                                                           11-Jul-00
Distribution Date                                                     12-Jul-00
Start Accrual Period                                                  27-Mar-00
End Accrual Period                                                    12-Jul-00
No. Of Days in Accrual Period                                               107
Start Collection Period                                               27-Mar-00
End Collection Period                                                 30-Jun-00
No. Of Days in Collection Period                                             96
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
Securities on Issue
-------------------                No. of     Initial Invested  Initial Invested
                                Certificates    Amount (US$)       Amount (A$)
                                ------------  ----------------  ----------------

Class A-1 Notes                       9,550     955,000,000.00     1,577,208,918
Class A-2 Notes                       1,500               n/a        150,000,000
Class B Notes                           150               n/a         15,000,000
Redraw Bond - series 1                    0               n/a                  -
Redraw Bond - series 2                    0               n/a                  -

US$/A$ exchange rate at issue        0.6055

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

<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)            6.0492%    0.38191%    6.43111%
   Class A-2 Notes                                                6.0492%     0.3900%     6.4392%
   Class B Notes                                                  6.0492%     0.7000%     6.7492%
   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   6.0492%
Facilities BBSW                                           6.0492%
-------------------------------------------------------------------------------------------------
</TABLE>

--------------------------------------------------------------------------------
Distributions Payable On Distribution Date
------------------------------------------      Per Cert.           Aggregate
                                                ---------         --------------
Total Interest Amount:
   Class A-1 Notes                                3,113.60         29,734,832.25
   Class A-2 Notes                                1,887.65          2,831,475.00
   Class B Notes                                  1,978.53            296,779.50
   Redraw Bond - series 1                                -                     -
   Redraw Bond - series 2                                -                     -
Principal:
   Class A-1 Notes                               11,276.71        107,692,613.54
   Class A-2 Notes                                6,828.05         10,242,075.00
   Class B Notes                                    536.21             80,431.50
   Redraw Bond - series 1                                -                     -
   Redraw Bond - series 2                                -                     -
Total:
   Class A-1 Notes                               14,390.31        137,427,445.79
   Class A-2 Notes                                8,715.70         13,073,550.00
   Class B Notes                                  2,514.74            377,211.00
   Redraw Bond - series 1                                -                     -
   Redraw Bond - series 2                                -                     -
   Total                                         25,620.75        150,878,206.79

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


--------------------------------------------------------------------------------
Pool Factors
------------                                      Last                Current
                                              Distribution          Distribution
                                                  Date                  Date
                                              ------------          ------------
   Class A-1 Notes                              1.00000000            0.93171950
   Class A-2 Notes                              1.00000000            0.93171950
   Class B Notes                                1.00000000            0.99463790
   Redraw Bond - series 1                                -                     -
   Redraw Bond - series 2                                -                     -
--------------------------------------------------------------------------------

                                      -5-
<PAGE>



<TABLE>
<CAPTION>

Quarterly Cashflow Working Sheet
--------------------------------
                                                                                Per Certificate         Aggregate
                                                                                       $                     $
                                                                                ---------------      ---------------
<S>                                                         <C>                 <C>                  <C>
  Finance Charge Collections                                                                           31,911,402.50
  Finance Charge Collections - Repurchases                                                                  7,760.61
  Finance Charge Damages                                                                                         -
  Income due to Seller                                                                                (7,234,474.37)
  Other Income                                                                                          1,385,228.13
PRELIMINARY INCOME AMOUNT                                                                              26,069,916.87
  Taxes                                                                                                    86,631.25
  Trustee Fee                                                                                              55,000.00
  Security Trustee Fee                                                                                           -
  Manager Fee                                                                                             153,217.90
  Servicing Fee                                                                                         1,276,815.82
  Liquidity Commitment Fee                                                                                 14,071.23
  Redraw Commitment Fee                                                                                     7,328.77
  Support Facility Payments                                                                               682,962.20
  Support Facility Receipts                                                                               685,885.23
  Expenses                                                                                                 10,772.28
  Previous Unpaid Facility Int Chg  - Liquidity                                                                  -
  Liquidity Interest Charge + Previous Unpaid                                                                    -
  Previous Unpaid Facility Int Chg  - Redraw Facility                                                            -
  Redraw Interest Charge + Previous Unpaid                                                                       -
  Repayment of Liquidity Facility                                                                                -
  Total Interest Amount  - Class A-1 Notes                                                             29,734,832.25
                                 - Class A-2 Notes                                                      2,831,475.00
                                 - Class B Notes                                                          296,779.50
                                 - Redraw Bonds - series 1                                                       -
                                 - Redraw Bonds - series 2                                                       -
REQUIRED INCOME AMOUNT                                                                                 34,464,000.97

Income Shortfall                                                                                        8,394,084.10
Liquidity Facility Draw                                                                                 8,394,084.10

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

PAYMENT ALLOCATION CASCADE
--------------------------

  Preliminary Income Amount                                                                            26,069,916.87
  Liquidity Facility Draw                                                                               8,394,084.10
Available Income Amount                                                                                34,464,000.97

                                                                     Due            Available                   Paid
  Taxes                                                        86,631.25        34,464,000.97              86,631.25
  Trustee Fee                                                  55,000.00        34,377,369.72              55,000.00
  Security Trustee Fee                                                 -        34,322,369.72                    -
  Manager Fee                                                 153,217.90        34,322,369.72             153,217.90
  Servicing Fee                                             1,276,815.82        34,169,151.82           1,276,815.82
  Liquidity Commitment Fee                                     14,071.23        32,892,336.00              14,071.23
  Redraw Commitment Fee                                         7,328.77        32,878,264.77               7,328.77
  Support Facility Payments                                   682,962.20        32,870,936.00             682,962.20
  Support Facility Receipts                                   685,885.23        32,187,973.80             685,885.23
  Expenses                                                     10,772.28        32,873,859.03              10,772.28
  Liquidity Interest Charge                                          -          32,863,086.75                    -
  Repayment of Liquidity Facility                                    -          32,863,086.75                    -
|----------------------------------------------------|
| Interest Amount Payable - Redraw Facility          |               -          32,863,086.75                    -
|                         - Class A-1 Notes          |     29,734,832.25        32,863,086.75          29,734,832.25
|                         - Class A-2 Notes          |      2,831,475.00         3,128,254.50           2,831,475.00
|                         - Redraw Bonds - series 1  |               -             296,779.50                    -
|                         - Redraw Bonds - series 2  |               -             296,779.50                    -
|----------------------------------------------------|
                         - Class B Notes                      296,779.50           296,779.50             296,779.50
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 - series 2                                                        -


                                      -6-
<PAGE>

Facilities Outstanding
----------------------

Liquidity Commitment Facility Limit                                                                    48,000,000.00
Beginning Liquidity Commitment Facility                                                                48,000,000.00
Previous Liquidity Facility Draw                                                                                 -
Repayment of Liquidity Facility                                                                                  -
Liquidity Facility Draw                                                                                 8,394,084.10
Ending Liquidity Commitment Facility                                                                   39,605,915.90

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                                                            3,113.60          29,734,832.25
Total Interest Amount                                                                                  29,734,832.25

Unpaid Security Interest Amount (after last Distribution Date)                                                   -
Interest on  Unpaid Security Interest Amount                                                                     -
Security  Interest Amount                                                                              29,734,832.25
Interest Amount Payable                                                              3,113.60          29,734,832.25
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                                                            1,887.65           2,831,475.00
Total Interest Amount                                                                                   2,831,475.00

Unpaid Security Interest Amount (after last Distribution Date)                                                   -
Interest on  Unpaid Security Interest Amount                                                                     -
Security  Interest Amount                                                                               2,831,475.00
Interest Amount Payable                                                              1,887.65           2,831,475.00
Unpaid Security Interest Amount                                                                                  -

CLASS B NOTES
Unpaid Security Interest Amount (after last Distribution Date)                                                   -
Interest on  Unpaid Security Interest Amount                                              -                      -
Security  Interest Amount                                                            1,978.53             296,779.50
Total Interest Amount                                                                                     296,779.50

Unpaid Security Interest Amount (after last Distribution Date)                                                   -
Interest on  Unpaid Security Interest Amount                                                                     -
Security  Interest Amount                                                                                 296,779.50
Interest Amount Payable                                                              1,978.53             296,779.50
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                                                                                  -

                                      -7-
<PAGE>


PRINCIPAL AMOUNT
Principal Collections                                                                                 131,864,621.44
Principal Collections - Repurchases                                                                     1,307,008.65
  less Repayment Of Redraw Facility                                                                              -
  less Total Customer Redraw                                                                          (15,168,146.43)
  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                                                                                   11,637.29

  Scheduled Principal Amount                                                     9,331,980.12
  Scheduled Principal Amount less redraws                                        9,331,980.12
  Unscheduled Principal Amount - Partial Prepayment                             83,695,536.49
  Unscheduled Principal Amount - Full Prepayment                                40,144,113.48
  Unscheduled Principal Amount - less redraws + C/O Reim                       108,671,503.54


Total Available Principal Amount for Redraw Bonds                                                     118,015,120.95

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

 Principal rounding b/f                                                                                    11,637.29
Total Unscheduled Principal Amount                                                                    108,671,503.54
Total Scheduled Principal Amount                                                                        9,331,980.12
Total Available Principal Amount for Notes                                                            118,015,120.95

PRINCIPAL ALLOCATION
Class A Percentage via Stepdown                                                                                 100%
Class A Available Principal Payment
        Class A-1 Principal Payment                                                 11,276.71         107,692,613.54
        Class A-2 Principal Payment                                                  6,828.05          10,242,075.00
Class B Principal Payment                                                              536.21              80,431.50

Principal rounding c/f                                                                                          0.91


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                                                                         -

                                      -8-
<PAGE>


INVESTORS BALANCE OUTSTANDING WORKSHEET
---------------------------------------
                                                                                Aggregate             Aggregate
                                                                                   US$                     A$
CLASS A-1 NOTES
Initial Invested Amount                                                        955,000,000.00       1,577,208,918.25
  previous Principal Distribution                                                         -                      -
  Principal Distribution for current period                                     65,207,877.50         107,692,613.54
Total Principal Distribution to date                                            65,207,877.50         107,692,613.54
Beginning Invested Amount                                                      955,000,000.00       1,577,208,918.25
Ending Invested Amount                                                         889,792,122.50       1,469,516,304.71
Unreimbursed Principal Chargeoffs                                                         -                      -
Beginning Stated Amount                                                        955,000,000.00       1,577,208,918.25
Ending Stated Amount                                                           889,792,122.50       1,469,516,304.71

CLASS A-2 NOTES
Initial Invested Amount                                                                               150,000,000.00
  previous Principal Distribution                                                                                -
  Principal Distribution for current period                                                            10,242,075.00
Total Principal Distribution to date                                                                   10,242,075.00
Beginning Invested Amount                                                                             150,000,000.00
Ending Invested Amount                                                                                139,757,925.00
Unreimbursed Principal Chargeoffs                                                                                -
Beginning Stated Amount                                                                               150,000,000.00
Ending Stated Amount                                                                                  139,757,925.00

CLASS B NOTES
Initial Invested Amount                                                                                15,000,000.00
  previous Principal Distribution                                                                                -
  Principal Distribution for current period                                                                80,431.50
Total Principal Distribution to date                                                                       80,431.50
Beginning Invested Amount                                                                              15,000,000.00
Ending Invested Amount                                                                                 14,919,568.50
Unreimbursed Principal Chargeoffs                                                                                -
Beginning Stated Amount                                                                                15,000,000.00
Ending Stated Amount                                                                                   14,919,568.50

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                                                                                             -

                                      -9-
<PAGE>



AVERAGE MONTHLY PERCENTAGE
Current Balance of Arrears greater than 60 Days                                                         1,759,124.96
Current Outstanding Loan Balance                                                                    1,742,197,280.96
Average Monthly Percentage                                                                                      0.00
Monthly Percentage - Current Period                                                                             0.00
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                                                              4,318,022.30
Year < 5, 2% Avg Mo. Perc, Unreim C/O Maximum                                                           4,500,000.00
Year < 5, 4% Avg Mo. Perc, Unreim C/O Maximum                                                           1,500,000.00
5 <= Year < 6, Unreim C/O Maximum                                                                       4,500,000.00
6 <= Year < 7, Unreim C/O Maximum                                                                       5,250,000.00
7 <= Year < 8, Unreim C/O Maximum                                                                       6,000,000.00
8 <= Year < 9, Unreim C/O Maximum                                                                       6,750,000.00
9 <= Year, Unreim C/O Maximum                                                                           7,500,000.00
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                                                                                           July 12, 2007
Stepup margin - Class A-1 Notes                                                                             0.61191%
              - Class A-2 Notes                                                                              0.7800%
</TABLE>


                                      -10-
<PAGE>

                    Form 6-K Required Collateral information

                         Series 2000-1G Medallion Trust


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


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

   - Variable Rate Housing Loans       $1,145,670,595.00                 7.41%
   - Fixed 1 Year                        $165,252,605.00                 6.60%
   - Fixed 2 Year                         $61,871,432.00                 6.88%
   - Fixed 3 Year                        $168,988,455.00                 6.94%
   - Fixed 4 Year                         $82,047,324.00                 6.82%
   - Fixed 5 Year                          $1,996,801.00                 8.13%
                                     -------------------------------------------
   Total Pool                          $1,625,827,212.00                 7.24%



<TABLE>
<CAPTION>
                                                                                        AUD amount
Delinquency Information                          No of Loans         % of Pool            of Loans    % of Pool
---------------------------------------------------------------------------------------------------------------
         <S>                                             <C>           <C>           <C>              <C>

           31-60 days                                     39            0.24%        $4,430,647.11    0.27%
           61-90 days                                     11            0.07%        $1,552,608.37    0.10%
           90+ days                                        2            0.01%          $206,516.59    0.01%

Mortgagee In Possession                                    0            0.00%               $0.00     0.00%
</TABLE>





                                      -11-
<PAGE>


                                  EXHIBIT 13.2


       Quarterly Servicing Report for the October 12, 2000 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 September 30, 2000

        Securitisation Advisory Services Pty Limited, as manager of the
                         Series 2000-1G 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 October 12, 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  2000-1G  Medallion  Trust,  by the  undersigned,  thereunto duly
authorised.


                              Securitisation Advisory Services Pty Limited,
                              As Manager for the Series 2000-1G Medallion Trust,
                              --------------------------------------------------
                              (Registrant)



Dated: 26th October 2000      By: /s/ Leanne Leong
                                 ---------------------------
                              Name: Leanne Leong

                              Title: Authorised Officer





                                       3
<PAGE>

Exhibit Index

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

99.1                The  Quarterly  Servicing  Report for the  Distribution
                    Date on October 12, 2000.




                                       4
<PAGE>

                                                                          EX-99
                                                     QUARTERLY SERVICING REPORTS


SERIES 2000-1G MEDALLION TRUST QUARTERLY SERVICERS CERTIFICATE
--------------------------------------------------------------

Quarterly Summary Distribution Details

Reporting Dates
---------------

Closing Date                                                           27-Mar-00
Determination Date                                                     01-Oct-00
Notice Date                                                            11-Oct-00
Distribution Date                                                      12-Oct-00
Start Accrual Period                                                   12-Jul-00
End Accrual Period                                                     12-Oct-00
No. Of Days in Accrual Period                                                 92
Start Collection Period                                                01-Jul-00
End Collection Period                                                  30-Sep-00
No. Of Days in Collection Period                                              92



Securities on Issue
-------------------
                               No. of     Initial Invested  Initial Invested
                            Certificates    Amount (US$)      Amount (A$)
                            ------------    ------------      -----------
Class A-1 Notes                   9,550   955,000,000.00   1,577,208,918
Class A-2 Notes                   1,500              n/a     150,000,000
Class B Notes                       150              n/a      15,000,000
Redraw Bond - series 1                0              n/a            --
Redraw Bond - series 2                0              n/a            --

US$/A$ exchange rate at issue    0.6055


Interest Rate for Accrual Period
--------------------------------
<TABLE>
                                                           Bank       Interest     Interest
                                                         Bill Rate     Margin        Rate
                                                         ---------     ------        ----
<S>                                                       <C>        <C>        <C>
Class A-1 Notes (payable to Currency Swap Provider)        6.160%      0.381%      6.54191%
Class A-2 Notes                                            6.160%      0.390%      6.55000%
Class B Notes                                              6.160%      0.700%      6.86000%
Redraw Bond - series 1                                     0.000%      0.000%      0.00000%
Redraw Bond - series 2                                     0.000%      0.000%      0.00000%

BBSW Interest & Unpaid Interest Rate for Accrual Period   6.1600%
Facilities BBSW                                           6.1600%
</TABLE>


Distributions Payable On Distribution Date
------------------------------------------
                                                       Per Cert.     Aggregate
                                                       ---------     ---------
Total Interest Amount:
   Class A-1 Notes                                     2,537.29    24,231,071.75
   Class A-2 Notes                                     1,538.23     2,307,345.00
   Class B Notes                                       1,719.82       257,973.00
   Redraw Bond - series 1                               --               --
   Redraw Bond - series 2                               --               --
Principal:
   Class A-1 Notes                                     9,706.00    92,692,252.68
   Class A-2 Notes                                     5,876.98     8,815,470.00
   Class B Notes                                         407.78        61,167.00
   Redraw Bond - series 1                               --               --
   Redraw Bond - series 2                               --               --
Total:
   Class A-1 Notes                                    12,243.28   116,923,324.43
   Class A-2 Notes                                     7,415.21    11,122,815.00
   Class B Notes                                       2,127.60       319,140.00
   Redraw Bond - series 1                               --               --
   Redraw Bond - series 2                               --               --
   Total                                              21,786.09   128,365,279.43


Pool Factors
------------
                                                      Last             Current
                                                  Distribution      Distribution
                                                      Date              Date
                                                      ----              ----
Class A-1 Notes                                    0.93171950         0.87294970
Class A-2 Notes                                    0.93171950         0.87294970
Class B Notes                                      0.99463790         0.99056010
Redraw Bond - series 1                                     --                 --
Redraw Bond - series 2                                     --                 --

                                       5
<PAGE>

Quarterly Cashflow Working Sheet
--------------------------------
                                                Per Certificate      Aggregate
                                                       $                 $
  Finance Charge Collections                                       29,825,538.36
  Finance Charge Collections - Repurchases                               --
  Finance Charge Damages                                                 --
  Income due to Seller                                                   --
  Other Income                                                      1,281,323.78
Preliminary Income Amount                                          31,106,862.14

Required Income Amount                                             37,343,194.59

Income Shortfall                                                    6,236,332.45
Liquidity Facility Draw                                             6,236,332.45

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

Payment Allocation Cascade

  Preliminary Income Amount                                        31,106,862.14
  Liquidity Facility Draw                                           6,236,332.45
Available Income Amount                                            37,343,194.59

<TABLE>
<CAPTION>
                                                    Due          Available          Paid
                                                    ---          ---------          ----
<S>                                           <C>             <C>             <C>
Interest Amount Payable - Redraw Facility            --        26,796,389.75         --
      - Class A-1 Notes                        24,231,071.75   26,796,389.75   24,231,071.75
      - Class A-2 Notes                         2,307,345.00    2,565,318.00    2,307,345.00
           - Redraw Bonds - series 1                 --           257,973.00         --
           - Redraw Bonds - series 2                 --           257,973.00         --
           - Class B Notes                        257,973.00      257,973.00      257,973.00

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                                                                 --
      - Redraw Bonds - series 1                                                       --
      - Redraw Bonds - series 2                                                       --


Facilities Outstanding
----------------------

Liquidity Commitment Facility Limit                                            48,000,000.00
Beginning Liquidity Commitment Facility                                        39,605,915.90
Previous Liquidity Facility Draw                                                8,394,084.10
Repayment of Liquidity Facility                                                 8,394,084.10
Liquidity Facility Draw                                                         6,236,332.45
Ending Liquidity Commitment Facility                                           41,763,667.55

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>


                                       6
<PAGE>

Interest and Principal Distribution Worksheet
---------------------------------------------
<TABLE>
<CAPTION>
                                                                             Per Certificate         Aggregate
Interest Amount                                                                     $                    $
---------------
<S>                                                                          <C>                   <C>
Class A-1 Notes
Unpaid Security Interest Amount (after last Distribution Date)                                            --
Interest on  Unpaid Security Interest Amount                                         --                   --
Security  Interest Amount                                                           2,537.29        24,231,071.75
Total Interest Amount                                                                               24,231,071.75

Unpaid Security Interest Amount (after last Distribution Date)                                            --
Interest on  Unpaid Security Interest Amount                                                              --
Security  Interest Amount
Interest Amount Payable                                                             2,537.29        24,231,071.75
Unpaid Security Interest Amount                                                                     24,231,071.75

Class A-2 Notes
Unpaid Security Interest Amount (after last Distribution Date)                                            --
Interest on  Unpaid Security Interest Amount                                         --                   --
Security  Interest Amount                                                           1,538.23         2,307,345.00
Total Interest Amount                                                                                2,307,345.00

Unpaid Security Interest Amount (after last Distribution Date)                                            --
Interest on  Unpaid Security Interest Amount                                                              --
Security  Interest Amount
Interest Amount Payable                                                             1,538.23         2,307,345.00
Unpaid Security Interest Amount                                                                      2,307,345.00

Class B Notes
Unpaid Security Interest Amount (after last Distribution Date)                                            --
Interest on  Unpaid Security Interest Amount                                                              --
Security  Interest Amount                                                           1,719.82           257,973.00
Total Interest Amount                                                                                  257,973.00

Unpaid Security Interest Amount (after last Distribution Date)                                            --
Interest on  Unpaid Security Interest Amount                                                              --
Security  Interest Amount                                                                                 --
Interest Amount Payable                                                             1,719.82           257,973.00
Unpaid Security Interest Amount                                                                        257,973.00

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                                                                           --


                                       7
<PAGE>

Principal Amount
----------------
Principal Collections                                                                              112,971,626.81
Principal Collections - Repurchases                                                                          0
  less Repayment Of Redraw Facility
  less Total Customer Redraw                                                                       (11,402,737.71)
  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                                                                                     0.91

  Scheduled Principal Amount                                                    6,643,227.68
  Scheduled Principal Amount less redraws                                       6,643,227.68
  Unscheduled Principal Amount - Partial Prepayment                            74,879,594.38
  Unscheduled Principal Amount - Full Prepayment                               31,448,804.75
  Unscheduled Principal Amount - less redraws + C/O Reim                       94,925,661.42


Total Available Principal Amount for Redraw Bonds                                                  101,568,890.01

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

Principal rounding b/f                                                                                       0.91
Total Unscheduled Principal Amount                                                                  94,925,661.42
Total Scheduled Principal Amount                                                                     6,643,227.68
Total Available Principal Amount for Notes                                                         101,568,890.01

Principal Allocation
                                                                                              ----------------
Class A Percentage via Stepdown                                                                            100%
Class A Available Principal Payment
      Class A-1 Principal Payment                                                    9706.00        92,692,252.68
      Class A-2 Principal Payment                                                    5876.98         8,815,470.00
Class B Principal Payment                                                             407.78            61,167.00

Principal rounding c/f                                                                                       0.33

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>

                                       9
<PAGE>

Investors Balance Outstanding Worksheet
---------------------------------------
<TABLE>
<CAPTION>

                                                                                 Aggregate            Aggregate
                                                                                    US$                   A$
<S>                                                                        <C>                  <C>
Class A-1 Notes
Initial Invested Amount                                                       955,000,000.00     1,577,208,918.25
  previous Principal Distribution                                              65,207,877.50       107,692,613.54
  Principal Distribution for current period                                    56,125,159.00        92,692,252.68
Total Principal Distribution to date                                          121,333,036.50       200,384,866.22
Beginning Invested Amount                                                     889,792,122.50     1,469,516,304.71
Ending Invested Amount                                                        833,666,963.50     1,376,824,052.03
Unreimbursed Principal Chargeoffs                                                                         --
Beginning Stated Amount                                                       889,792,122.50     1,469,516,304.71
Ending Stated Amount                                                          833,666,963.50     1,376,824,052.03

Class A-2 Notes
Initial Invested Amount                                                                            150,000,000.00
  previous Principal Distribution                                                                   10,242,075.00
  Principal Distribution for current period                                                          8,815,470.00
Total Principal Distribution to date                                                                19,057,545.00
Beginning Invested Amount                                                                          139,757,925.00
Ending Invested Amount                                                                             130,942,455.00
Unreimbursed Principal Chargeoffs                                                                         --
Beginning Stated Amount                                                                            139,757,925.00
Ending Stated Amount                                                                               130,942,455.00

Class B Notes
Initial Invested Amount                                                                             15,000,000.00
  previous Principal Distribution                                                                       80,431.50
  Principal Distribution for current period                                                             61,167.00
Total Principal Distribution to date                                                                   141,598.50
Beginning Invested Amount                                                                           14,919,568.50
Ending Invested Amount                                                                              14,858,401.50
Unreimbursed Principal Chargeoffs                                                                         --
Beginning Stated Amount                                                                             14,919,568.50
Ending Stated Amount                                                                                14,858,401.50

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                                                                                      --

Average Monthly Percentage
Current Balance of Arrears greater than 60 Days                                                      2,450,145.47
Current Outstanding Loan Balance                                                                 1,625,795,898.03
Average Monthly Percentage                                                                                --
Monthly Percentage - Current Period                                                                       --
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                                                                               --

                                       10
<PAGE>

Stepdown Conditions
-------------------

Years since initial Determination Date                                                                       0.58
Required Subordinated Percentage                                                                          --
Available Subordinated Percentage                                                                            0.01
Aggregate Unreimbursed Principal Chargeoffs                                                               --
Required Class B Stated Amount Outstanding                                                           4,318,022.30
Year < 5, 2% Avg Mo. Perc, Unreim C/O Maximum                                                        4,500,000.00
Year < 5, 4% Avg Mo. Perc, Unreim C/O Maximum                                                        1,500,000.00
5 <= Year < 6, Unreim C/O Maximum                                                                    4,500,000.00
6 <= Year < 7, Unreim C/O Maximum                                                                    5,250,000.00
7 <= Year < 8, Unreim C/O Maximum                                                                    6,000,000.00
8 <= Year < 9, Unreim C/O Maximum                                                                    6,750,000.00
9 <= Year, Unreim C/O Maximum                                                                        7,500,000.00
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
</TABLE>
<TABLE>
<CAPTION>
Year - Stepdown Class A Criteria                                  FALSE                 TRUE   Class A Percentage
<S>                                                                 <C>                  <C>                 <C>
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                    -
</TABLE>

Stepup Conditions
-----------------

Step-up Date                                                       July 12, 2007
Stepup margin - Class A-1 Notes                                         0.61191%
              - Class A-2 Notes                                          0.7800%




                                       11
<PAGE>

                    Form 6-K Required Collateral information

                         Series 2000-1G Medallion Trust


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





Outstanding Mortgage Balance (AUD)
----------------------------------
                                                  Amount                    WAC
                                                  ------                    ---
- Variable Rate Housing Loans            $   1,078,756,030.00              7.72%
- Fixed 1 Year                           $     137,816,967.00              6.64%
- Fixed 2 Year                           $      85,403,693.00              7.01%
- Fixed 3 Year                           $     172,987,339.00              6.88%
- Fixed 4 Year                           $      44,271,549.00              6.99%
- Fixed 5 Year                           $       5,111,035.00              7.95%

Total Pool                               $   1,524,346,613.00              7.47%




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


31-60 days                   39         0.26%       $ 4,701,586.60         0.31%
61-90 days                   10         0.07%       $ 1,158,195.76         0.08%
90+ days                     12         0.08%       $ 1,311,927.39         0.09%

Mortgagee In Possession       0         0.00%                $0.00         0.00%




                                       12
<PAGE>

                                  EXHIBIT 13.3


        Quarterly Servicing Report for the January 12, 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 December 31, 2000

          Securitisation Advisory Services Pty Limited, as manager of
                       the Series 2000-1G 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 March 27, 2000 Perpetual  Trustee Company Limited,  in its capacity as Issuer
Trustee (the Issuer Trustee) of the Series 2000-1G  Medallion Trust (the Trust),
publicly issued  US$955,000,000 of Class A-1 Mortgage Backed Floating Rate Notes
due  July 12,  2031  (the  Notes)  pursuant  to a  registration  statement  (No.
333-93721)  declared  effective  on  March  17,  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$1,432,500  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
$953,567,500  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 July 12, 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 October 12, 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 January 12, 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  2000-1G  Medallion  Trust,  by the  undersigned,  thereunto duly
authorised.


                              Securitisation Advisory Services Pty Limited,
                              As Manager for the Series 2000-1G Medallion Trust,
                              --------------------------------------------------
                              (Registrant)



Dated: 24th January   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
             January 12, 2001.

99.2         Delinquency Information



                                      -4-
<PAGE>


                                                                    Exhibit 99.1
                                                                    ------------
The Quarterly Servicing Report for the
Distribution Date on January 12, 2001.


SERIES 2000-1G MEDALLION TRUST QUARTERLY SERVICERS CERTIFICATE
--------------------------------------------------------------

Quarterly Summary Distribution Details

Reporting Dates
---------------

Closing Date                                                           27-Mar-00
Determination Date                                                     01-Jan-01
Notice Date                                                            11-Jan-01
Distribution Date                                                      12-Jan-01
Start Accrual Period                                                   12-Oct-00
End Accrual Period                                                     12-Jan-01
No. Of Days in Accrual Period                                                 92
Start Collection Period                                                01-Oct-00
End Collection Period                                                  31-Dec-00
No. Of Days in Collection Period                                              92


Securities on Issue             No. of     Initial Invested   Initial Invested
-------------------          Certificates    Amount (US$)        Amount (A$)
                             ------------    ------------        -----------
Class A-1 Notes                   9,550      955,000,000.00    1,577,208,918
Class A-2 Notes                   1,500      n/a                 150,000,000
Class B Notes                       150      n/a                  15,000,000
Redraw Bond - series 1                0      n/a                        --
Redraw Bond - series 2                0      n/a                        --

US$/A$ exchange rate at issue                                         0.6055


<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)            6.420%     0.381%    6.80191%
Class A-2 Notes                                                6.420%     0.390%     6.8100%
Class B Notes                                                  6.420%     0.700%     7.1200%
Redraw Bond - series 1                                         0.000%     0.000%     0.0000%
Redraw Bond - series 2                                         0.000%     0.000%     0.0000%

BBSW Interest & Unpaid Interest Rate for Accrual Period       6.4200%
Facilities BBSW                                               6.4200%
</TABLE>


Distributions Payable On Distribution Date       Per Cert.           Aggregate
------------------------------------------       ---------           ---------
Total Interest Amount:
   Class A-1 Notes                               2,471.72          23,604,973.75
   Class A-2 Notes                               1,498.41           2,247,615.00
   Class B Notes                                 1,777.68             266,652.00
   Redraw Bond - series 1                         --                     --
   Redraw Bond - series 2                         --                     --
Principal:
   Class A-1 Notes                               8,582.94          81,967,074.32
   Class A-2 Notes                               5,196.97           7,795,455.00
   Class B Notes                                   399.71              59,956.50
   Redraw Bond - series 1                         --                     --
   Redraw Bond - series 2                         --                     --
Total:
   Class A-1 Notes                              11,054.66         105,572,048.07
   Class A-2 Notes                               6,695.38          10,043,070.00
   Class B Notes                                 2,177.39             326,608.50
   Redraw Bond - series 1                         --                     --
   Redraw Bond - series 2                         --                     --
   Total                                        19,927.43         115,941,726.57


Pool Factors                                         Last             Current
------------                                     Distribution       Distribution
                                                     Date               Date
                                                     ----               ----

Class A-1 Notes                                   0.93171950         0.82098000
Class A-2 Notes                                   0.93171950         0.82098000
Class B Notes                                     0.99463790         0.98656300
Redraw Bond - series 1                                --                 --
Redraw Bond - series 2                                --                 --


                                      -5-
<PAGE>

<TABLE>
<CAPTION>

Quarterly Cashflow Working Sheet
--------------------------------                                    Per Certificate               Aggregate
                                                                           $                           $
<S>                                                             <C>                          <C>

  Finance Charge Collections                                                                    28,216,751.48
  Finance Charge Collections - Repurchases                                                            --
  Finance Charge Damages                                                                              --
  Income due to Seller                                                                                --
  Other Income                                                                                   1,249,588.26
Preliminary Income Amount                                                                       29,466,339.74

Required Income Amount                                                                          33,643,564.06

Income Shortfall                                                                                 4,177,224.32
Liquidity Facility Draw                                                                          4,177,224.32

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

Payment Allocation Cascade
--------------------------

  Preliminary Income Amount                                                                     29,466,339.74
  Liquidity Facility Draw                                                                        4,177,224.32
Available Income Amount                                                                         33,643,564.06

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                                             --

Facilities Outstanding
----------------------

Liquidity Commitment Facility Limit                                                             48,000,000.00
Beginning Liquidity Commitment Facility                                                         41,763,667.55
Previous Liquidity Facility Draw                                                                 6,236,332.45
Repayment of Liquidity Facility                                                                  6,236,332.45
Liquidity Facility Draw                                                                          4,177,224.32
Ending Liquidity Commitment Facility                                                            43,822,775.68

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>

                                      -6-
<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                                                          2,471.72     23,604,973.75
Total Interest Amount                                                                           23,604,973.75

Unpaid Security Interest Amount (after last Distribution Date)                                        --
Interest on  Unpaid Security Interest Amount                                                          --
Security  Interest Amount                                                                       23,604,973.75
Interest Amount Payable                                                            2,471.72     23,604,973.75
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                                                          1,498.41      2,247,615.00
Total Interest Amount                                                                            2,247,615.00

Unpaid Security Interest Amount (after last Distribution Date)                                        --
Interest on  Unpaid Security Interest Amount                                                          --
Security  Interest Amount                                                                        2,247,615.00
Interest Amount Payable                                                            1,498.41      2,247,615.00
Unpaid Security Interest Amount                                                                       --

Class B Notes
Unpaid Security Interest Amount (after last Distribution Date)                                        --
Interest on  Unpaid Security Interest Amount                                        --                --
Security  Interest Amount                                                          1,777.68        266,652.00
Total Interest Amount                                                                              266,652.00

Unpaid Security Interest Amount (after last Distribution Date)                                        --
Interest on  Unpaid Security Interest Amount                                                          --
Security  Interest Amount                                                                          266,652.00
Interest Amount Payable                                                            1,777.68        266,652.00
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                                                                             --
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                                                                       --


                                      -7-
<PAGE>

Principal Amount
----------------
Principal Collections                                                                          100,533,929.28
Principal Collections - Repurchases                                                                   --
  less Repayment Of Redraw Facility                                                                   --
  less Total Customer Redraw                                                                   (10,711,443.50)
  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                                                                                 0.33

  Scheduled Principal Amount                                                   6,128,181.53
  Scheduled Principal Amount less redraws                                      6,128,181.53
  Unscheduled Principal Amount - Partial Prepayment                           65,892,675.06
  Unscheduled Principal Amount - Full Prepayment                              28,513,072.69
  Unscheduled Principal Amount - less redraws + C/O Reim                      83,694,304.25


Total Available Principal Amount for Redraw Bonds                                               89,822,486.11

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

 Principal rounding b/f                                                                                 0.33
Total Unscheduled Principal Amount                                                              83,694,304.25
Total Scheduled Principal Amount                                                                 6,128,181.53
Total Available Principal Amount for Notes                                                      89,822,486.11

Principal Allocation
--------------------
Class A Percentage via Stepdown                                                                         100%
Class A Available Principal Payment
        Class A-1 Principal Payment                                              8582.94        81,967,074.32
        Class A-2 Principal Payment                                              5196.97         7,795,455.00
Class B Principal Payment                                                         399.71            59,956.50

Principal rounding c/f                                                                                   0.29

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                                                              --


                                      -8-
<PAGE>

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>

<TABLE>
<CAPTION>

Investors Balance Outstanding Worksheet                         Aggregate                    Aggregate
---------------------------------------                            US$                           A$
<S>                                                         <C>                         <C>
Class A-1 Notes
Initial Invested Amount                                        955,000,000.00             1,577,208,918.25
  previous Principal Distribution                              121,333,036.50               200,384,866.22
  Principal Distribution for current period                     49,631,063.50                81,967,074.32
Total Principal Distribution to date                           170,964,100.00               282,351,940.54
Beginning Invested Amount                                      833,666,963.50             1,376,824,052.03
Ending Invested Amount                                         784,035,900.00             1,294,856,977.71
Unreimbursed Principal Chargeoffs                                     --                           --
Beginning Stated Amount                                        833,666,963.50             1,376,824,052.03
Ending Stated Amount                                           784,035,900.00             1,294,856,977.71

Class A-2 Notes
Initial Invested Amount                                                                     150,000,000.00
  previous Principal Distribution                                                            19,057,545.00
  Principal Distribution for current period                                                   7,795,455.00
Total Principal Distribution to date                                                         26,853,000.00
Beginning Invested Amount                                                                   130,942,455.00
Ending Invested Amount                                                                      123,147,000.00
Unreimbursed Principal Chargeoffs                                                                  --
Beginning Stated Amount                                                                     130,942,455.00
Ending Stated Amount                                                                        123,147,000.00

Class B Notes
Initial Invested Amount                                                                      15,000,000.00
  previous Principal Distribution                                                               141,598.50
  Principal Distribution for current period                                                      59,956.50
Total Principal Distribution to date                                                            201,555.00
Beginning Invested Amount                                                                    14,858,401.50
Ending Invested Amount                                                                       14,798,445.00
Unreimbursed Principal Chargeoffs                                                                                                 --
Beginning Stated Amount                                                                            --
Ending Stated Amount                                                                               --

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                                                                               --


                                      -9-
<PAGE>


Average Monthly Percentage
--------------------------
Current Balance of Arrears greater than 60 Days                  3,003,518.72
Current Outstanding Loan Balance                             1,522,624,908.20
Average Monthly Percentage                                               0.20%
Monthly Percentage - Current Period                                      0.20%
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                                                                0.83
Required Subordinated Percentage                                                                   --
Available Subordinated Percentage                                                                     0.01
Aggregate Unreimbursed Principal Chargeoffs                                                        --
Required Class B Stated Amount Outstanding                                                    4,318,022.30
Year < 5, 2% Avg Mo. Perc, Unreim C/O Maximum                                                 4,500,000.00
Year < 5, 4% Avg Mo. Perc, Unreim C/O Maximum                                                 1,500,000.00
5 <= Year < 6, Unreim C/O Maximum                                                             4,500,000.00
6 <= Year < 7, Unreim C/O Maximum                                                             5,250,000.00
7 <= Year < 8, Unreim C/O Maximum                                                             6,000,000.00
8 <= Year < 9, Unreim C/O Maximum                                                             6,750,000.00
9 <= Year, Unreim C/O Maximum                                                                 7,500,000.00
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
</TABLE>

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                                                       July 12, 2007
Stepup margin - Class A-1 Notes                                         0.61191%
              - Class A-2 Notes                                          0.7800%



                                      -10-
<PAGE>

                                      EX-99.2
                             Delinquency Information






                                      -11-
<PAGE>

                                                                    EXHIBIT 99.2
                                                                    ------------

                             Delinquency Information
                             -----------------------


Arrears Information for the Month Ending 31 / December / 2000
For Series 2000 - 1G Medallion MBS Pass-Through Program

<TABLE>
<CAPTION>

                                1-30 days                  31-60 days                61-90 days               90+ days
                       -------------------------    ----------------------    ----------------------    ---------------------
                                         amt in                    amt in                    amt in                   amt in
                       bal of loans      arrears    bal of loans   arrears    bal of loans   arrears    bal of loans  arrears
                       ============      =======    ============   =======    ============   =======    ============  =======
<S>                    <C>                <C>        <C>           <C>        <C>            <C>        <C>           <C>

Total                     18,621,993      75,640      4,463,148     51,272       2,033,143    40,634       1,977,662   61,238

No of Loans                                  162                        36                        20                       16

Closing Pool Balance   1,434,708,180
No of Loans                   14,537

% balance                          0           0              0          0               0         0               0        0
% no of pool                                   0                         0               0         0
</TABLE>




                                      -12-
<PAGE>


                                  EXHIBIT 13.4



         Quarterly Servicing Report for the April 12, 2001 Payment Date,
                                filed on form 6-K


<PAGE>

                                                                    EXHIBIT 13.4
                                                                    ------------

                       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 March 30, 2001

Securitisation  Advisory Services Pty Limited,  as manager of the Series 2000-1G
---------------------------------------------
Medallion Trust
                 (Translation of registrant's name into English)


              Level 6, 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 March 27, 2000 Perpetual  Trustee Company Limited,  in its capacity as Issuer
Trustee (the Issuer Trustee) of the Series 2000-1G  Medallion Trust (the Trust),
publicly issued  US$955,000,000 of Class A-1 Mortgage Backed Floating Rate Notes
due  July 12,  2031  (the  Notes)  pursuant  to a  registration  statement  (No.
333-93721)  declared  effective  on  March  17,  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$1,432,500  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
$953,567,500  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 July 12, 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 October 12, 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 January 12, 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 April 12, 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  2000-1G  Medallion  Trust,  by the  undersigned,  thereunto duly
authorised.


                            Securitisation Advisory Services Pty Limited,
                            As Manager for the Series 2000-1G Medallion Trust,
                            --------------------------------------------------
                            (Registrant)



Dated: 8 May, 2001                      By: /s/ Leanne Leong
                                           -------------------------------------

                                        Name: Leanne Leong
                                              ----------------------------------

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




                                      -3-
<PAGE>

                                 Exhibit Index

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


99.1        The Quarterly Servicing Report for the Distribution Date on
            April 12, 2001.

99.2        Required collateral Information






                                      -4-
<PAGE>

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


SERIES 2000-1G MEDALLION TRUST QUARTERLY SERVICERS CERTIFICATE

Quarterly Summary Distribution Details

Reporting Dates
---------------

Closing Date                                                          27-Mar-00
Determination Date                                                    01-Apr-01
Notice Date                                                           11-Apr-01
Distribution Date                                                     12-Apr-01
Start Accrual Period                                                  12-Jan-01
End Accrual Period                                                    12-Apr-01
No. Of Days in Accrual Period                                                90
Start Collection Period                                               01-Jan-01
End Collection Period                                                 31-Mar-01
No. Of Days in Collection Period                                             90
--------------------------------------------------------------------------------



--------------------------------------------------------------------------------
                                No. of        Initial Invested  Initial Invested
Securities on Issue           Certificates       Amount (US$)     Amount (A$)
-------------------           ------------    ----------------  ----------------


Class A-1 Notes                      9,550     955,000,000.00     1,577,208,918
Class A-2 Notes                      1,500     n/a                  150,000,000
Class B Notes                          150     n/a                   15,000,000
Redraw Bond - series 1                   0     n/a
                                                                  -------------
Redraw Bond - series 2                   0     n/a
                                                                  -------------

US$/A$ exchange rate at issue       0.6055

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




                                     page 1
<PAGE>

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------
                                                              Bank         Interest  Interest
INTEREST RATE FOR ACCRUAL PERIOD                             Bill Rate      Margin    Rate
--------------------------------                             ---------      ------     ----

<S>                                                          <C>           <C>       <C>
Class A-1 Notes (payable to Currency Swap Provider)           5.910        0.381     6.2919%

Class A-2 Notes                                               5.910        0.390     6.3000%
Class B Notes                                                 5.910        0.700     6.6100%
Redraw Bond - series 1                                        0.000        0.000     0.0000%
Redraw Bond - series 2                                        0.000        0.000     0.0000%

BBSW Interest & Unpaid Interest Rate for Accrual Period      5.9100%
Facilities BBSW                                              5.9100%

---------------------------------------------------------------------------------------------
</TABLE>


--------------------------------------------------------------------------------
DISTRIBUTIONS PAYABLE ON DISTRIBUTION DATE
------------------------------------------
                                                   Per Cert.        Aggregate
                                                   ---------      --------------
Total Interest Amount:
   Class A-1 Notes                                 2,103.53       20,088,759.25
   Class A-2 Notes                                 1,275.33        1,912,995.00
   Class B Notes                                   1,607.96          241,194.00
   Redraw Bond - series 1                                 -                   -
   Redraw Bond - series 2                                 -                   -

Principal:
   Class A-1 Notes                                  8,106.13       77,413,514.45
   Class A-2 Notes                                  4,908.26        7,362,390.00
   Class B Notes                                      424.48           63,672.00
   Redraw Bond - series 1                                  -                   -
   Redraw Bond - series 2                                  -                   -

Total:
   Class A-1 Notes                                 10,209.66       97,502,273.70
   Class A-2 Notes                                  6,183.59        9,275,385.00
   Class B Notes                                    2,032.44          304,866.00
   Redraw Bond - series 1                                  -                   -
   Redraw Bond - series 2                                  -                   -

   Total                                           18,425.69      107,082,524.70
--------------------------------------------------------------------------------



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

Class A-1 Notes                                  0.82098000         0.77189740
Class A-2 Notes                                  0.82098000         0.77189740
Class B Notes                                    0.98656300         0.98231820
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                                                    25,990,780.90
  Finance Charge Collections - Repurchases                                               -
  Finance Charge Damages                                                                 -
  Income due to Seller                                                                   -
  Other Income                                                                   1,175,709.82
PRELIMINARY INCOME AMOUNT                                                       27,166,490.72

  Taxes                                                                             67,416.55
  Trustee Fee                                                                       59,024.39
  Security Trustee Fee                                                                   -
  Manager Fee                                                                      105,988.12
  Servicing Fee                                                                    883,234.37
  Liquidity Commitment Fee                                                          10,805.62
  Redraw Commitment Fee                                                              6,164.38
  Support Facility Payments                                                      1,883,213.88
  Support Facility Receipts                                                        196,989.01
  Expenses                                                                          11,888.15
  Previous Unpaid Facility Int Chg  - Liquidity                                          -
  Liquidity Interest Charge + Previous Unpaid                                       62,933.03
  Previous Unpaid Facility Int Chg  - Redraw Facility                                    -
  Redraw Interest Charge + Previous Unpaid                                               -
  Repayment of Liquidity Facility                                                4,177,224.32
  TOTAL INTEREST AMOUNT  - CLASS A-1 NOTES                                      20,088,759.25
                         - Class A-2 Notes                                       1,912,995.00
                         - Class B Notes                                           241,194.00
                                 - Redraw Bonds - series 1                               -
                                 - Redraw Bonds - series 2                               -
REQUIRED INCOME AMOUNT                                                          29,313,852.05

Income Shortfall                                                                 2,147,361.33
Liquidity Facility Draw                                                          2,147,361.33

Principal Chargeoff Unreimbursement                                                      -
Principal Chargeoff
                                                                                         -

TOTAL PRINCIPAL CHARGEOFF REIMBURSEMENT DUE                                              -

PAYMENT ALLOCATION CASCADE
--------------------------
  Preliminary Income Amount                                                     27,166,490.72
  Liquidity Facility Draw                                                        2,147,361.33

AVAILABLE INCOME AMOUNT                                                         29,313,852.05

</TABLE>


                                     page 3
<PAGE>

<TABLE>
<CAPTION>
                                                                                                       Monthly
                                                           Due             Available             Paid         Allocation
                                                      ------------      ---------------        ---------    -------------
<S>                                                      <C>             <C>                   <C>          <C>
Taxes                                                    67,416.55       29,313,852.05         67,416.55       67,416.55
Trustee Fee                                              59,024.39       29,246,435.50         59,024.39       59,024.39
Security Trustee Fee                                          -          29,187,411.11              -             -
Manager Fee                                             105,988.12       29,187,411.11        105,988.12      105,988.12
Servicing Fee                                           883,234.37       29,081,422.99        883,234.37      883,234.37
Liquidity Commitment Fee                                 10,805.62       28,198,188.62         10,805.62       10,805.62
Redraw Commitment Fee                                     6,164.38       28,187,383.00          6,164.38        6,164.38
Support Facility Payments                             1,883,213.88       28,181,218.62      1,883,213.88    1,883,213.88
Support Facility Receipts                               196,989.01       26,298,004.74        196,989.01      196,989.01
Expenses                                                 11,888.15       26,494,993.75         11,888.15       11,888.15
Liquidity Interest Charge                                62,933.03       26,483,105.60         62,933.03       62,933.03
Repayment of Liquidity Facility                       4,177,224.32       26,420,172.57      4,177,224.32    4,177,224.32


Interest Amount Payable - Redraw Facility                     -          22,242,948.25              -              -
         - CLASS A-1 NOTES                           20,088,759.25       22,242,948.25     20,088,759.25  20,088,759.25
         - CLASS A-2 NOTES                            1,912,995.00        2,154,189.00      1,912,995.00   1,912,995.00
              - Redraw Bonds - series 1                       -             241,194.00              -              -
              - Redraw Bonds - series 2                       -             241,194.00              -              -

              - Class B Notes                           241,194.00          241,194.00        241,194.00     241,194.00
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                                           -


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

Liquidity Commitment Facility Limit                                      48,000,000.00
Beginning Liquidity Commitment Facility                                  43,822,775.68
Previous Liquidity Facility Draw                                          4,177,224.32
Repayment of Liquidity Facility                                           4,177,224.32
Liquidity Facility Draw                                                   2,147,361.33
Ending Liquidity Commitment Facility                                     45,852,638.67

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                    50,000,000.00

</TABLE>


                                     page 4

<PAGE>

<TABLE>
<CAPTION>

INTEREST AND PRINCIPAL DISTRIBUTION  WORKSHEET
----------------------------------------------
                                                                          Certificate                 Aggregate
                                                                              $                           $
                                                                          -----------               -------------
<S>                                                                       <C>                       <C>               <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                                                  2,103.53                 20,088,759.25
Total Interest Amount                                                                               20,088,759.25

Unpaid Security Interest Amount (after last
  Distribution Date)                                                                                         -
Interest on  Unpaid Security Interest Amount
                                                                                                             -
Security  Interest Amount                                                                           20,088,759.25
Interest Amount Payable                                                    2,103.53                 20,088,759.25
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                                                  1,275.33                  1,912,995.00
Total Interest Amount                                                                                1,912,995.00


Unpaid Security Interest Amount (after last
  Distribution Date)                                                                                          -
Interest on  Unpaid Security Interest Amount                                                                  -
Security  Interest Amount                                                                            1,912,995.00
Interest Amount Payable                                                    1,275.33                  1,912,995.00
Unpaid Security Interest Amount
                                                                                                            -

CLASS B NOTES
Unpaid Security Interest Amount (after last
  Distribution Date)                                                                                        -
Interest on  Unpaid Security Interest Amount                                   -                            -
Security  Interest Amount                                                  1,607.96                   241,194.00
Total Interest Amount                                                                                 241,194.00

Unpaid Security Interest Amount (after last
  Distribution Date)                                                                                        -
Interest on  Unpaid Security Interest Amount                                                                -
Security  Interest Amount                                                                             241,194.00
Interest Amount Payable                                                    1,607.95                   241,194.00
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                                                                                   -
Interest Amount Payable                                                        -                            -
Unpaid Security Interest Amount                                                                             -


                                     page 5
<PAGE>


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                                                                              97,095,607.57
Principal Collections - Repurchases                                                                         -
  less Repayment Of Redraw Facility                                                                         -
  less Total Customer Redraw                                                                      (12,256,030.65)
  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                                                                                    0.29

  Scheduled Principal Amount                                           6,150,828.90
  Scheduled Principal Amount less redraws                              6,150,828.90
  Unscheduled Principal Amount - Partial Prepayment                   65,517,233.63
  Unscheduled Principal Amount - Full Prepayment                      25,427,545.04
  Unscheduled Principal Amount - less redraws + C/O Reim              78,688,748.02

Total Available Principal Amount for Redraw Bonds                                                  84,839,577.21

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

Principal rounding b/f                                                                                      0.29
Total Unscheduled Principal Amount                                                                 78,688,748.02
Total Scheduled Principal Amount                                                                    6,150,828.90
Total Available Principal Amount for Notes                                                         84,839,577.21

PRINCIPAL ALLOCATION
Class A Percentage via Stepdown                                                                                      100%      50%
CLASS A AVAILABLE PRINCIPAL PAYMENT
        CLASS A-1 PRINCIPAL PAYMENT                                         8106.13                77,413,514.45
        CLASS A-2 PRINCIPAL PAYMENT                                         4908.26                 7,362,390.00
Class B Principal Payment                                                    424.48                    63,672.00

Principal rounding c/f                                                                                      0.76

Outstanding Principal - beginning period                                                        1,432,802,422.42
  less Principal Repayment                                                                        (97,095,607.57)
  plus Total Customer Redraw                                                                       12,256,030.65
  less Principal Losses                                                                                     -
Outstanding Principal - Closing period                                                          1,347,962,845.50


                                     page 6

<PAGE>


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 7


<PAGE>

<TABLE>
<CAPTION>

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

CLASS A-1 NOTES
Initial Invested Amount                                                         955,000,000.00       1,577,208,918.25
  previous Principal Distribution                                               170,964,100.00        282,351,940.54
  Principal Distribution for current period                                      46,873,883.00        77,413,514.45
Total Principal Distribution to date
                                                                                217,837,983.00        359,765,454.99
Beginning Invested Amount                                                       784,035,900.00       1,294,856,977.71
Ending Invested Amount                                                          737,162,017.00       1,217,443,463.26
Unreimbursed Principal Chargeoffs                                                         -                      -
Beginning Stated Amount                                                         784,035,900.00       1,294,856,977.71
Ending Stated Amount                                                            737,162,017.00       1,217,443,463.26

CLASS A-2 NOTES
INITIAL INVESTED AMOUNT                                                                                150,000,000.00
  PREVIOUS PRINCIPAL DISTRIBUTION                                                                       26,853,000.00
  PRINCIPAL DISTRIBUTION FOR CURRENT PERIOD                                                              7,362,390.00
TOTAL PRINCIPAL DISTRIBUTION TO DATE                                                                    34,215,390.00
BEGINNING INVESTED AMOUNT                                                                              123,147,000.00
ENDING INVESTED AMOUNT                                                                                 115,784,610.00
UNREIMBURSED PRINCIPAL CHARGEOFFS                                                                                -
BEGINNING STATED AMOUNT                                                                                123,147,000.00
ENDING STATED AMOUNT                                                                                   115,784,610.00

CLASS B NOTES
Initial Invested Amount                                                                                 15,000,000.00
  previous Principal Distribution                                                                          201,555.00
  Principal Distribution for current period                                                                 63,672.00
Total Principal Distribution to date                                                                       265,227.00
Beginning Invested Amount                                                                               14,798,445.00

Ending Invested Amount                                                                                  14,734,773.00
Unreimbursed Principal Chargeoffs                                                                                -
Beginning Stated Amount                                                                                 14,798,445.00
Ending Stated Amount                                                                                    14,734,773.00

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                                                                                             -


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

Current Balance of Arrears greater than 60 Days                                                          3,928,170.18
Current Outstanding Loan Balance                                                                     1,347,962,845.50
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                                                                                      -
</TABLE>

                                     page 8

<PAGE>

<TABLE>
<CAPTION>

STEPDOWN CONDITIONS
-------------------
<S>                                                     <C>                          <C>                  <C>

Years since initial Determination Date                                                                            1.08
Required Subordinated Percentage                                                                                  -
Available Subordinated Percentage                                                                                 0.01
Aggregate Unreimbursed Principal Chargeoffs                                                                       -
Required Class B Stated Amount Outstanding                                                                4,318,022.30
Year < 5, 2% Avg Mo. Perc, Unreim C/O Maximum                                                             4,500,000.00
Year < 5, 4% Avg Mo. Perc, Unreim C/O Maximum                                                             1,500,000.00
5 <= Year < 6, Unreim C/O Maximum                                                                         4,500,000.00
6 <= Year < 7, Unreim C/O Maximum                                                                         5,250,000.00
7 <= Year < 8, Unreim C/O Maximum                                                                         6,000,000.00
8 <= Year < 9, Unreim C/O Maximum                                                                         6,750,000.00
9 <= Year, Unreim C/O Maximum                                                                             7,500,000.00

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                                                                                               July 12, 2007
STEPUP MARGIN - CLASS A-1 NOTES                                                                                 0.61191%
              - CLASS A-2 NOTES                                                                                  0.7800%
</TABLE>


                                     page 9

<PAGE>

                                                                    Exhibit 99.2
                                                                    ------------
                         REQUIRED COLLATERAL INFORMATION
                          M001G ARREARS DATA MARCH 2001
<TABLE>
<CAPTION>


------------------------------------------------------------------------------------------------------------------------------------
Days                           D 1-30         DI 1-30      D 31-60     DI 31-60     D61-90      DI 61-90      D 90+        DI 90+
---------------------      -------------      -------     ---------    --------     ---------   --------      ---------    ------
<S>                        <C>                <C>          <C>         <C>          <C>         <C>            <C>         <C>


Total                         14,483,342       74,370     3,157,380      36,870     1,257,458     22,212      1,767,390    63,610
No. of Loans                                      131                        28                       14                       18



Closing Pool Balance       1,349,966,743
No. of Loans                      13,875




% balance                           1.07%       0.01%         0.23%       0.00%         0.09%       0.00%         0.13%      0.00%
% no.of pool                                    0.94%                     0.20%                     0.10%                    0.13%
</TABLE>