Aames 2000-2
Mortgage Pass-Through Certificates
Credit Enhancement Report for January 25, 2001 Distribution
Credit Enhancement Report |
ACCOUNTS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
SPACE INTENTIONALLY LEFT BLANK | ||||||||
INSURANCE | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Insurance Premium Due | 11,590.66 | 50,536.56 | 28,244.00 | 90,371.22 | ||||
Insurance Premium Paid | 11,590.66 | 50,536.56 | 28,244.00 | 90,371.22 | ||||
Reimbursements to Certificate Insurer | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Insured Payments Made By Certiifcate Insurer | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Insurance Premiums Due but not Paid | 0.00 | 0.00 | 0.00 | 0.00 | ||||
STRUCTURAL FEATURES | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Extra Principal Distribution Amt | 30,586.29 | 246,516.24 | 348,694.78 | 625,797.30 | ||||
Overcollateralization Amount | 31,169.13 | 246,548.77 | 348,743.77 | 626,461.67 | ||||
Targeted Overcollateralization Amt | 2,570,127.28 | 11,205,933.90 | 4,420,801.47 | 18,196,862.65 | ||||
Overcollateralization Release Amount | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Overcollateralization Defficiency Amt | 2,600,130.73 | 10,959,385.13 | 4,072,057.70 | 17,631,573.57 | ||||
Page 9 of 26 | © COPYRIGHT 2001 Deutsche Bank |