Aames 2000-2
Mortgage Pass-Through Certificates
Collection Account Report for March 26, 2001 Distribution
Collection Account Report |
SUMMARY | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Principal Collections | 156,540.48 | 1,350,014.86 | 1,066,810.22 | 2,573,365.56 | ||||
Principal Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Principal Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL NET PRINCIPAL | 156,540.48 | 1,350,014.86 | 1,066,810.22 | 2,573,365.56 | ||||
Interest Collections | 483,217.95 | 2,228,733.25 | 1,264,038.92 | 3,975,990.12 | ||||
Interest Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Fees | (23,596.48) | (123,861.61) | (47,727.32) | (195,185.42) | ||||
TOTAL NET INTEREST | 459,621.47 | 2,104,871.63 | 1,216,311.59 | 3,780,804.70 | ||||
TOTAL AVAILABLE FUNDS TO BONDHOLDERS | 616,161.95 | 3,454,886.49 | 2,283,121.81 | 6,354,170.26 | ||||
Capitalized Interest | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL REMITANCE DUE FROM SERVICER | 636,592.23 | 3,563,176.38 | 2,321,179.37 | 6,520,947.98 | ||||
PRINCIPAL - COLLECTIONS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Scheduled Principal | 25,444.38 | 96,093.70 | 90,920.81 | 212,458.89 | ||||
Curtailments | 5,149.76 | 21,251.69 | 22,321.70 | 48,723.15 | ||||
Prepayments in Full | 125,946.34 | 1,232,669.47 | 953,567.71 | 2,312,183.52 | ||||
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 | 156,540.48 | 1,350,014.86 | 1,066,810.22 | 2,573,365.56 | ||||
Page 6 of 26 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-2
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 | 504,552.07 | 2,319,403.99 | 1,312,603.21 | 4,136,559.27 | ||||
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 | (410.37) | (2,953.96) | (2,076.78) | (5,441.11) | ||||
Delinquent Interest | (442,801.50) | (1,991,274.70) | (1,105,813.24) | (3,539,889.44) | ||||
Realized Losses | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Compensating Interest | 410.37 | 2,953.96 | 2,076.78 | 5,441.11 | ||||
Other Interest Shortfall (Relief Act) | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Advanced | 421,204.92 | 1,898,035.15 | 1,055,261.77 | 3,374,501.84 | ||||
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 | 262.46 | 2,568.81 | 1,987.18 | 4,818.45 | ||||
Gain on Liquidation | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL INTEREST COLLECTED | 483,217.95 | 2,228,733.25 | 1,264,038.92 | 3,975,990.12 | ||||
Page 7 of 26 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-2
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 | 3,166.20 | 15,571.73 | 9,669.77 | 28,407.70 | ||||
Trustee Fees | 371.44 | 1,632.17 | 903.32 | 2,906.93 | ||||
PMI | 8,700.95 | 56,791.31 | 9,586.08 | 75,078.35 | ||||
TOTAL INTEREST OTHER FEES | 23,596.48 | 123,861.61 | 47,727.32 | 195,185.42 | ||||
Page 8 of 26 | © COPYRIGHT 2001 Deutsche Bank |