Aames 2000-1
Mortgage Pass-Through Certificates
Collection Account Report for February 26, 2001 Distribution
Collection Account Report |
SUMMARY | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Principal Collections | 1,712,047.25 | 2,082,906.19 | 1,608,915.79 | 5,403,869.23 | ||||
Principal Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Principal Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL NET PRINCIPAL | 1,712,047.25 | 2,082,906.19 | 1,608,915.79 | 5,403,869.23 | ||||
Interest Collections | 1,096,652.83 | 1,138,665.82 | 1,831,744.42 | 4,067,063.07 | ||||
Interest Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Fees | (58,705.10) | (65,411.36) | (67,442.45) | (191,558.92) | ||||
TOTAL NET INTEREST | 1,037,947.73 | 1,073,254.46 | 1,764,301.96 | 3,875,504.15 | ||||
TOTAL AVAILABLE FUNDS TO BONDHOLDERS | 2,749,994.98 | 3,156,160.65 | 3,373,217.75 | 9,279,373.38 | ||||
Capitalized Interest | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL REMITANCE DUE FROM SERVICER | 2,801,441.79 | 3,213,191.43 | 3,425,638.72 | 9,440,271.94 | ||||
PRINCIPAL - COLLECTIONS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Scheduled Principal | 47,573.90 | 45,399.64 | 152,843.97 | 245,817.51 | ||||
Curtailments | 11,884.66 | 9,325.18 | 38,406.91 | 59,616.75 | ||||
Prepayments in Full | 1,652,588.69 | 2,028,181.37 | 1,417,664.91 | 5,098,434.97 | ||||
Repurchases/Substitutions | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Liquidations | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Insurance Principal | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Other Additional Principal | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Delinquent Principal | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Realized Losses | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Mortgage Replacement Amount | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL PRINCIPAL COLLECTED | 1,712,047.25 | 2,082,906.19 | 1,608,915.79 | 5,403,869.23 | ||||
Page 6 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-1
Mortgage Pass-Through Certificates
Collection Account Report for February 26, 2001 Distribution
Collection Account Report |
PRINCIPAL - WITHDRAWALS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
SPACE INTENTIONALLY LEFT BLANK | ||||||||
PRINCIPAL - OTHER ACCOUNTS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Prefunded Release Amount | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL OTHER ACCOUNTS PRINCIPAL | 0.00 | 0.00 | 0.00 | 0.00 | ||||
INTEREST - COLLECTIONS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Scheduled Interest | 1,076,019.81 | 1,102,500.28 | 1,846,438.28 | 4,024,958.37 | ||||
Repurchases/Substitutions | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Liquidations | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Insurance Interest | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Other Additional Interest | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Prepayment Interest Shortfalls | (6,205.52) | (11,658.44) | (5,603.75) | (23,467.71) | ||||
Delinquent Interest | (922,226.42) | (924,149.49) | (1,528,534.53) | (3,374,910.44) | ||||
Realized Losses | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Compensating Interest | 6,205.52 | 11,658.44 | 5,603.75 | 23,467.71 | ||||
Other Interest Shortfall (Relief Act) | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Advanced | 878,845.45 | 881,752.24 | 1,458,926.59 | 3,219,524.28 | ||||
Closing Date Deposits | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Insurer Interest to Cover PPIS | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Prepayment Penalties | 64,013.99 | 78,562.79 | 54,914.08 | 197,490.86 | ||||
Gain on Liquidation | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL INTEREST COLLECTED | 1,096,652.83 | 1,138,665.82 | 1,831,744.42 | 4,067,063.07 | ||||
Page 7 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-1
Mortgage Pass-Through Certificates
Collection Account Report for February 26, 2001 Distribution
Collection Account Report |
INTEREST - WITHDRAWALS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Unpaid Servicing Fees | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Advances Reimbursed | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL INTEREST WITHDRAWLS | 0.00 | 0.00 | 0.00 | 0.00 | ||||
INTEREST - OTHER ACCOUNTS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Capitialized Interest Requirement | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL OTHER ACCOUNT INTEREST | 0.00 | 0.00 | 0.00 | 0.00 | ||||
INTEREST - FEES | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Current Servicing Fees | 7,258.29 | 8,380.58 | 15,021.49 | 30,660.36 | ||||
Trustee Fees | 759.59 | 761.67 | 1,269.44 | 2,790.70 | ||||
PMI | 27,953.44 | 33,487.86 | 12,544.66 | 73,985.97 | ||||
TOTAL INTEREST OTHER FEES | 58,705.10 | 65,411.36 | 67,442.45 | 191,558.92 | ||||
Page 8 of 27 | © COPYRIGHT 2001 Deutsche Bank |