Aames 2000-1
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 | 23,017.05 | 23,063.96 | 39,087.68 | 85,168.69 | ||||
Insurance Premium Paid | 23,017.05 | 23,063.96 | 39,087.68 | 85,168.69 | ||||
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 | 292,244.52 | 313,701.26 | 420,111.46 | 1,026,057.25 | ||||
Overcollateralization Amount | 2,923,214.62 | 3,008,117.63 | 1,683,522.93 | 7,614,855.18 | ||||
Targeted Overcollateralization Amt | 5,964,101.35 | 5,964,112.47 | 6,266,447.17 | 18,194,660.99 | ||||
Overcollateralization Release Amount | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Overcollateralization Defficiency Amt | 3,625,375.77 | 2,955,994.84 | 4,582,924.24 | 11,164,294.85 | ||||
Page 9 of 27 | © COPYRIGHT 2001 Deutsche Bank |