Aames 2000-1
Mortgage Pass-Through Certificates
Collection Account Report for March 26, 2001 Distribution
Collection Account Report |
SUMMARY | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Principal Collections | 1,365,322.40 | 1,844,595.29 | 2,413,444.99 | 5,623,362.68 | ||||
Principal Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Principal Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL NET PRINCIPAL | 1,365,322.40 | 1,844,595.29 | 2,413,444.99 | 5,623,362.68 | ||||
Interest Collections | 1,044,728.80 | 1,077,635.01 | 1,808,292.08 | 3,930,655.89 | ||||
Interest Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Fees | (56,373.99) | (61,900.47) | (64,141.29) | (182,415.75) | ||||
TOTAL NET INTEREST | 988,354.81 | 1,015,734.55 | 1,744,150.79 | 3,748,240.14 | ||||
TOTAL AVAILABLE FUNDS TO BONDHOLDERS | 2,353,677.21 | 2,860,329.84 | 4,157,595.78 | 9,371,602.82 | ||||
Capitalized Interest | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL REMITANCE DUE FROM SERVICER | 2,403,913.62 | 2,915,916.05 | 4,209,580.97 | 9,529,410.64 | ||||
PRINCIPAL - COLLECTIONS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Scheduled Principal | 49,191.39 | 43,886.26 | 141,237.10 | 234,314.75 | ||||
Curtailments | 3,982.84 | 6,108.79 | 21,381.69 | 31,473.32 | ||||
Prepayments in Full | 1,312,148.17 | 1,794,600.24 | 2,250,826.20 | 5,357,574.61 | ||||
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 | 1,365,322.40 | 1,844,595.29 | 2,413,444.99 | 5,623,362.68 | ||||
Page 6 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-1
Mortgage Pass-Through Certificates
Collection Account Report for March 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 | 1,060,563.54 | 1,082,999.12 | 1,832,144.14 | 3,975,706.80 | ||||
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 | (8,531.30) | (10,937.09) | (10,021.52) | (29,489.91) | ||||
Delinquent Interest | (932,319.06) | (947,763.26) | (1,574,457.92) | (3,454,540.24) | ||||
Realized Losses | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Compensating Interest | 8,531.30 | 10,937.09 | 10,021.52 | 29,489.91 | ||||
Other Interest Shortfall (Relief Act) | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Advanced | 888,530.73 | 904,167.56 | 1,502,654.98 | 3,295,353.27 | ||||
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 | 27,953.59 | 38,231.59 | 47,950.88 | 114,136.06 | ||||
Gain on Liquidation | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL INTEREST COLLECTED | 1,044,728.80 | 1,077,635.01 | 1,808,292.08 | 3,930,655.89 | ||||
Page 7 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-1
Mortgage Pass-Through Certificates
Collection Account Report for March 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 | 6,137.58 | 6,314.25 | 12,156.10 | 24,607.93 | ||||
Trustee Fees | 748.89 | 748.65 | 1,259.39 | 2,756.93 | ||||
PMI | 27,147.84 | 32,525.43 | 12,507.26 | 72,180.53 | ||||
TOTAL INTEREST OTHER FEES | 56,373.99 | 61,900.47 | 64,141.29 | 182,415.75 | ||||
Page 8 of 27 | © COPYRIGHT 2001 Deutsche Bank |