Aames 2000-2
Mortgage Pass-Through Certificates
Collection Account Report for February 26, 2001 Distribution
Collection Account Report |
SUMMARY | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Principal Collections | 528,786.59 | 1,491,843.66 | 1,856,044.75 | 3,876,675.00 | ||||
Principal Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Principal Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL NET PRINCIPAL | 528,786.59 | 1,491,843.66 | 1,856,044.75 | 3,876,675.00 | ||||
Interest Collections | 486,712.75 | 2,232,125.44 | 1,273,578.30 | 3,992,416.49 | ||||
Interest Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Fees | (22,739.41) | (116,673.90) | (43,440.52) | (182,853.83) | ||||
TOTAL NET INTEREST | 463,973.34 | 2,115,451.54 | 1,230,137.78 | 3,809,562.66 | ||||
TOTAL AVAILABLE FUNDS TO BONDHOLDERS | 992,759.93 | 3,607,295.20 | 3,086,182.53 | 7,686,237.66 | ||||
Capitalized Interest | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL REMITANCE DUE FROM SERVICER | 1,013,904.98 | 3,716,098.98 | 3,124,790.21 | 7,854,794.17 | ||||
PRINCIPAL - COLLECTIONS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Scheduled Principal | 28,786.59 | 112,444.15 | 110,098.27 | 251,329.01 | ||||
Curtailments | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Prepayments in Full | 500,000.00 | 1,379,399.51 | 1,745,946.48 | 3,625,345.99 | ||||
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 | 528,786.59 | 1,491,843.66 | 1,856,044.75 | 3,876,675.00 | ||||
Page 6 of 26 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-2
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 | 510,101.51 | 2,333,688.20 | 1,329,740.05 | 4,173,529.76 | ||||
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 | (1,593.75) | (8,198.17) | (5,196.48) | (14,988.40) | ||||
Delinquent Interest | (478,288.28) | (2,167,825.52) | (1,225,005.05) | (3,871,118.85) | ||||
Realized Losses | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Compensating Interest | 1,593.75 | 8,198.17 | 5,196.48 | 14,988.40 | ||||
Other Interest Shortfall (Relief Act) | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Advanced | 454,899.52 | 2,066,262.76 | 1,168,843.30 | 3,690,005.58 | ||||
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 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Gain on Liquidation | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL INTEREST COLLECTED | 486,712.75 | 2,232,125.44 | 1,273,578.30 | 3,992,416.49 | ||||
Page 7 of 26 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-2
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 | 1,594.36 | 7,870.12 | 4,832.84 | 14,297.32 | ||||
Trustee Fees | 374.75 | 1,641.49 | 914.92 | 2,931.16 | ||||
PMI | 9,284.04 | 56,870.42 | 9,702.09 | 75,856.55 | ||||
TOTAL INTEREST OTHER FEES | 22,739.41 | 116,673.90 | 43,440.52 | 182,853.83 | ||||
Page 8 of 26 | © COPYRIGHT 2001 Deutsche Bank |