Aames 2000-2
Mortgage Pass-Through Certificates
Certificate Payment Report for March 26, 2001 Distribution
Distribution in Dollars - Current Period | |||||||||||
Prior | Current | ||||||||||
Class | Original | Principal | Total | Realized | Deferred | Principal | |||||
Class | Type | Face Value | Balance | Interest | Principal | Distribution | Losses | Interest | Balance | ||
(1) | (2) | (3) | (4)=(2)+(3) | (5) | (6) | (7)=(1)-(3)-(5)+(6) | |||||
LT-A1F | 4,100.00 | 3,747.38 | 31.48 | 141.27 | 172.75 | - | - | 3,606.11 | |||
LT-A2F | 2,250.00 | 2,250.00 | 18.90 | - | 18.90 | - | - | 2,250.00 | |||
LT-A3F | 2,150.00 | 2,150.00 | 16.86 | - | 16.86 | - | - | 2,150.00 | |||
LT-A4F | 3,150.00 | 3,150.00 | 26.47 | - | 26.47 | - | - | 3,150.00 | |||
LT-A5F | 2,066.00 | 2,066.00 | 17.36 | - | 17.36 | - | - | 2,066.00 | |||
LT-A6F | 1,020.00 | 1,020.00 | 8.57 | - | 8.57 | - | - | 1,020.00 | |||
LT-MF | 147,345,264.00 | 144,516,580.17 | 1,214,170.18 | 1,066,703.54 | 2,280,873.72 | - | 34.59 | 143,449,911.22 | |||
LT-AV1 | 26,366.90 | 26,017.25 | 209.45 | 228.57 | 438.02 | - | - | 25,788.68 | |||
LT-MV1 | 263,642,633.10 | 261,121,041.62 | 2,101,999.81 | 1,349,879.86 | 3,451,879.67 | - | 93.57 | 259,771,255.33 | |||
LT-AV2 | 6,047.30 | 5,925.86 | 45.80 | 34.49 | 80.29 | - | - | 5,891.37 | |||
LT-MV2 | 60,466,952.70 | 59,424,762.75 | 459,294.38 | 156,524.83 | 615,819.21 | - | 18.84 | 59,268,256.75 | |||
P | SUB | 100.00 | - | 4,818.45 | - | 4,818.45 | - | - | - | ||
R-I | - | - | - | - | - | - | - | - | |||
Total | 471,502,100.00 | 465,108,711.03 | 3,780,657.70 | 2,573,512.56 | 6,354,170.26 | - | 147.00 | 462,535,345.46 | |||
Interest Accrual Detail | Current Period Factor Information per $1,000 of Original Face | ||||||||||
Orig. Principal | Prior | Current | |||||||||
Period | Period | (with Notional) | Principal | Total | Principal | ||||||
Class | Starting | Ending | Method | Cusip | Balance | Balance | Interest | Principal | Distribution | Balance | |
(1) | (2) | (3) | (4)=(2)+(3) | (5) | |||||||
LT-A1F | F-30/360 | 4,100.00 | 913.995122 | 7.678049 | 34.456098 | 42.134146 | 879.539024 | ||||
LT-A2F | F-30/360 | 2,250.00 | 1,000.000000 | 8.400000 | - | 8.400000 | 1,000.000000 | ||||
LT-A3F | F-30/360 | 2,150.00 | 1,000.000000 | 7.841860 | - | 7.841860 | 1,000.000000 | ||||
LT-A4F | F-30/360 | 3,150.00 | 1,000.000000 | 8.403175 | - | 8.403175 | 1,000.000000 | ||||
LT-A5F | F-30/360 | 2,066.00 | 1,000.000000 | 8.402711 | - | 8.402711 | 1,000.000000 | ||||
LT-A6F | F-30/360 | 1,020.00 | 1,000.000000 | 8.401961 | - | 8.401961 | 1,000.000000 | ||||
LT-MF | F-30/360 | 147,345,264.00 | 980.802343 | 8.240307 | 7.239483 | 15.479790 | 973.563095 | ||||
LT-AV1 | 02/26/01 | 03/25/01 | A-Act/360 | 26,366.90 | 986.739055 | 7.943672 | 8.668823 | 16.612495 | 978.070232 | ||
LT-MV1 | 02/26/01 | 03/25/01 | A-Act/360 | 263,642,633.10 | 990.435570 | 7.972913 | 5.120112 | 13.093025 | 985.315813 | ||
LT-AV2 | 02/26/01 | 03/25/01 | A-Act/360 | 6,047.30 | 979.918311 | 7.573628 | 5.703372 | 13.277000 | 974.214939 | ||
LT-MV2 | 02/26/01 | 03/25/01 | A-Act/360 | 60,466,952.70 | 982.764305 | 7.595792 | 2.588601 | 10.184393 | 980.176015 | ||
P | - | 100.00 | - | 48,184.500000 | - | 48,184.500000 | - | ||||
R-I | - | - | - | - | - | - | - | ||||
Page 2 of 26 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-2
Mortgage Pass-Through Certificates
Certificate Payment Report for March 26, 2001 Distribution
Distribution in Dollars - to Date | |||||||||||
Current | |||||||||||
Original | Unscheduled | Scheduled | Total | Total | Realized | Deferred | Principal | ||||
Class | Face Value | Interest | Principal | Principal | Principal | Distribution | Losses | Interest | Balance | ||
(1) | (2) | (3) | (4) | (5)=(3)+(4) | (6)=(2)+(5) | (7) | (8) | (9)=(1)-(5)-(7)+(8) | |||
LT-A1F | 4,100.00 | 99.27 | 466.07 | 27.81 | 493.88 | 593.15 | 0.01 | - | 3,606.11 | ||
LT-A2F | 2,250.00 | 56.71 | - | - | - | 56.71 | - | - | 2,250.00 | ||
LT-A3F | 2,150.00 | 58.42 | - | - | - | 58.42 | - | - | 2,150.00 | ||
LT-A4F | 3,150.00 | 79.41 | - | - | - | 79.41 | - | - | 3,150.00 | ||
LT-A5F | 2,066.00 | 52.09 | - | - | - | 52.09 | - | - | 2,066.00 | ||
LT-A6F | 1,020.00 | 25.72 | - | - | - | 25.72 | - | - | 1,020.00 | ||
LT-MF | 147,345,264.00 | 3,682,426.70 | 3,617,290.80 | 278,215.27 | 3,895,506.07 | 7,577,932.77 | (48.99) | 104.30 | 143,449,911.22 | ||
LT-AV1 | 26,366.90 | 633.24 | 549.59 | 28.62 | 578.21 | 1,211.45 | 0.01 | - | 25,788.68 | ||
LT-MV1 | 263,642,633.10 | 6,341,428.80 | 3,585,117.35 | 286,483.97 | 3,871,601.32 | 10,213,030.12 | (32.53) | 191.02 | 259,771,255.33 | ||
LT-AV2 | 6,047.30 | 139.03 | 148.72 | 7.21 | 155.93 | 294.96 | - | - | 5,891.37 | ||
LT-MV2 | 60,466,952.70 | 1,391,610.14 | 1,127,140.20 | 72,174.57 | 1,199,314.77 | 2,590,924.91 | (582.84) | 35.99 | 59,268,256.75 | ||
P | 100.00 | 54,275.50 | - | - | - | 54,275.50 | - | - | - | ||
R-I | - | - | - | - | - | - | - | - | - | ||
Total | 471,502,100.00 | 11,470,885.03 | 8,330,712.73 | 636,937.45 | 8,967,650.18 | 20,438,535.21 | (664.33) | 331.31 | 462,535,345.46 | ||
Interest Detail | |||||||||||
Pass- | Prior Principal | Non- | Prior | Unscheduled | Paid or | Current | |||||
Through | (with Notional) | Accrued | Supported | Unpaid | Interest | Optimal | Deferred | Unpaid | |||
Class | Rate | Balance | Interest | Interest SF | Interest | Adjustments | Interest | Interest | Interest | ||
(1) | (2) | (3) | (4) | (5)=(1)-(2)+(3)+(4) | (6) | (7)=(5)-(6) | |||||
LT-A1F | 10.07501% | 3,747.38 | 31.48 | - | - | - | 31.48 | 31.48 | - | ||
LT-A2F | 10.07501% | 2,250.00 | 18.90 | - | - | - | 18.90 | 18.90 | - | ||
LT-A3F | 10.07501% | 2,150.00 | 16.86 | - | - | - | 16.86 | 16.86 | - | ||
LT-A4F | 10.07501% | 3,150.00 | 26.47 | - | - | - | 26.47 | 26.47 | - | ||
LT-A5F | 10.07501% | 2,066.00 | 17.36 | - | - | - | 17.36 | 17.36 | - | ||
LT-A6F | 10.07501% | 1,020.00 | 8.57 | - | - | - | 8.57 | 8.57 | - | ||
LT-MF | 10.07501% | 144,516,580.17 | 1,214,204.77 | - | - | - | 1,214,204.77 | 1,214,204.77 | - | ||
LT-AV1 | 9.65363% | 26,017.25 | 209.45 | - | - | - | 209.45 | 209.45 | - | ||
LT-MV1 | 9.65363% | 261,121,041.62 | 2,102,093.38 | - | - | - | 2,102,093.38 | 2,102,093.38 | - | ||
LT-AV2 | 9.47791% | 5,925.86 | 45.80 | - | - | - | 45.80 | 45.80 | - | ||
LT-MV2 | 9.47791% | 59,424,762.75 | 459,313.21 | - | - | - | 459,313.21 | 459,313.21 | - | ||
P | - | - | - | - | - | - | 4,818.45 | - | |||
R-I | - | - | - | - | - | - | - | - | |||
Total | 465,108,711.03 | 3,775,986.25 | - | - | - | 3,775,986.25 | 3,780,804.70 | - | |||
| Page 3 of 26 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-2
Mortgage Pass-Through Certificates
Certificate Payment Report for March 26, 2001 Distribution
Distribution in Dollars - Current Period | |||||||||||
Prior | Current | ||||||||||
Class | Original | Principal | Total | Realized | Deferred | Principal | |||||
Class | Type | Face Value | Balance | Interest | Principal | Distribution | Losses | Interest | Balance | ||
(1) | (2) | (3) | (4)=(2)+(3) | (5) | (6) | (7)=(1)-(3)-(5)+(6) | |||||
A-1F | SEQ | 41,000,000.00 | 37,473,842.19 | 226,404.46 | 1,412,692.85 | 1,639,097.31 | - | - | 36,061,149.34 | ||
A-2F | SEQ | 22,500,000.00 | 22,500,000.00 | 130,500.00 | - | 130,500.00 | - | - | 22,500,000.00 | ||
A-3F | SEQ | 21,500,000.00 | 21,500,000.00 | 126,133.33 | - | 126,133.33 | - | - | 21,500,000.00 | ||
A-4F | SEQ | 31,500,000.00 | 31,500,000.00 | 192,150.00 | - | 192,150.00 | - | - | 31,500,000.00 | ||
A-5F | STEP | 20,660,000.00 | 20,660,000.00 | 132,224.00 | - | 132,224.00 | - | - | 20,660,000.00 | ||
A-6F | STEP | 10,200,000.00 | 10,200,000.00 | 61,030.00 | - | 61,030.00 | - | - | 10,200,000.00 | ||
A-V1 | FLT | 263,669,000.00 | 260,172,531.03 | 1,166,584.72 | 2,285,732.97 | 3,452,317.69 | - | - | 257,886,798.06 | ||
A-V2 | FLT | 60,473,000.00 | 59,258,559.71 | 271,009.15 | 344,890.34 | 615,899.49 | - | - | 58,913,669.37 | ||
C | SUB | - | 1,843,113.75 | - | - | - | - | 1,469,950.59 | 3,313,064.34 | ||
R-II | R | - | - | - | - | - | - | - | - | ||
Total | 471,502,000.00 | 465,108,046.68 | 2,306,035.66 | 4,043,316.15 | 6,349,351.81 | - | 1,469,950.59 | 462,534,681.11 | |||
Interest Accrual Detail | Current Period Factor Information per $1,000 of Original Face | ||||||||||
Orig. Principal | Prior | Current | |||||||||
Period | Period | (with Notional) | Principal | Total | Principal | ||||||
Class | Starting | Ending | Method | Cusip | Balance | Balance | Interest | Principal | Distribution | Balance | |
(1) | (2) | (3) | (4)=(2)+(3) | (5) | |||||||
A-1F | F-30/360 | 00253CGC5 | 41,000,000.00 | 913.996151 | 5.522060 | 34.455923 | 39.977983 | 879.540228 | |||
A-2F | F-30/360 | 00253CGD3 | 22,500,000.00 | 1,000.000000 | 5.800000 | - | 5.800000 | 1,000.000000 | |||
A-3F | F-30/360 | 00253CGE1 | 21,500,000.00 | 1,000.000000 | 5.866667 | - | 5.866667 | 1,000.000000 | |||
A-4F | F-30/360 | 00253CGF8 | 31,500,000.00 | 1,000.000000 | 6.100000 | - | 6.100000 | 1,000.000000 | |||
A-5F | F-30/360 | 00253CGG6 | 20,660,000.00 | 1,000.000000 | 6.400000 | - | 6.400000 | 1,000.000000 | |||
A-6F | F-30/360 | 00253CGH4 | 10,200,000.00 | 1,000.000000 | 5.983333 | - | 5.983333 | 1,000.000000 | |||
A-V1 | 02/26/01 | 03/25/01 | A-Act/360 | 00253CGJ0 | 263,669,000.00 | 986.739173 | 4.424429 | 8.668948 | 13.093377 | 978.070225 | |
A-V2 | 02/26/01 | 03/25/01 | A-Act/360 | 00253CGK7 | 60,473,000.00 | 979.917644 | 4.481490 | 5.703212 | 10.184702 | 974.214432 | |
C | - | - | - | - | - | - | - | ||||
R-II | - | - | - | - | - | - | - | ||||
| Page 4 of 26 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-2
Mortgage Pass-Through Certificates
Certificate Payment Report for March 26, 2001 Distribution
Distribution in Dollars - to Date | |||||||||||
Current | |||||||||||
Original | Unscheduled | Scheduled | Total | Total | Realized | Deferred | Principal | ||||
Class | Face Value | Interest | Principal | Principal | Principal | Distribution | Losses | Interest | Balance | ||
(1) | (2) | (3) | (4) | (5)=(3)+(4) | (6)=(2)+(5) | (7) | (8) | (9)=(1)-(5)-(7)+(8) | |||
A-1F | 41,000,000.00 | 713,835.64 | 4,660,711.87 | 278,138.78 | 4,938,850.65 | 5,652,686.29 | - | - | 36,061,149.34 | ||
A-2F | 22,500,000.00 | 391,500.00 | - | - | - | 391,500.00 | - | - | 22,500,000.00 | ||
A-3F | 21,500,000.00 | 378,399.99 | - | - | - | 378,399.99 | - | - | 21,500,000.00 | ||
A-4F | 31,500,000.00 | 576,450.00 | - | - | - | 576,450.00 | - | - | 31,500,000.00 | ||
A-5F | 20,660,000.00 | 396,672.00 | - | - | - | 396,672.00 | - | - | 20,660,000.00 | ||
A-6F | 10,200,000.00 | 183,090.00 | - | - | - | 183,090.00 | - | - | 10,200,000.00 | ||
A-V1 | 263,669,000.00 | 4,432,039.63 | 5,495,880.36 | 286,321.57 | 5,782,201.93 | 10,214,241.56 | - | - | 257,886,798.06 | ||
A-V2 | 60,473,000.00 | 1,031,889.24 | 1,487,184.84 | 72,145.79 | 1,559,330.63 | 2,591,219.87 | - | - | 58,913,669.37 | ||
C | - | - | - | - | - | - | - | 3,313,064.34 | 3,313,064.34 | ||
R-II | - | - | - | - | - | - | - | - | - | ||
Total | 471,502,000.00 | 8,103,876.50 | 11,643,777.07 | 636,606.14 | 12,280,383.21 | 20,384,259.71 | - | 3,313,064.34 | 462,534,681.11 | ||
Interest Detail | |||||||||||
Pass- | Prior Principal | Non- | Prior | Unscheduled | Paid or | Current | |||||
Through | (with Notional) | Accrued | Supported | Unpaid | Interest | Optimal | Deferred | Unpaid | |||
Class | Rate | Balance | Interest | Interest SF | Interest | Adjustments | Interest | Interest | Interest | ||
(1) | (2) | (3) | (4) | (5)=(1)-(2)+(3)+(4) | (6) | (7)=(5)-(6) | |||||
A-1F | 7.25000% | 37,473,842.19 | 226,404.46 | - | - | - | 226,404.46 | 226,404.46 | - | ||
A-2F | 6.96000% | 22,500,000.00 | 130,500.00 | - | - | - | 130,500.00 | 130,500.00 | - | ||
A-3F | 7.04000% | 21,500,000.00 | 126,133.33 | - | - | - | 126,133.33 | 126,133.33 | - | ||
A-4F | 7.32000% | 31,500,000.00 | 192,150.00 | - | - | - | 192,150.00 | 192,150.00 | - | ||
A-5F | 7.68000% | 20,660,000.00 | 132,224.00 | - | - | - | 132,224.00 | 132,224.00 | - | ||
A-6F | 7.18000% | 10,200,000.00 | 61,030.00 | - | - | - | 61,030.00 | 61,030.00 | - | ||
A-V1 | 5.76500% | 260,172,531.03 | 1,166,584.72 | - | - | - | 1,166,584.72 | 1,166,584.72 | - | ||
A-V2 | 5.88000% | 59,258,559.71 | 271,009.15 | - | - | - | 271,009.15 | 271,009.15 | - | ||
C | 1,843,113.75 | - | - | - | - | - | 1,469,950.59 | - | |||
R-II | - | - | - | - | - | - | - | - | |||
Total | 465,108,046.68 | 2,306,035.66 | - | - | - | 2,306,035.66 | 3,775,986.25 | - | |||
| Page 5 of 26 | © COPYRIGHT 2001 Deutsche Bank |