Aames 2000-2
Mortgage Pass-Through Certificates
Credit Enhancement Report for January 25, 2001 Distribution
Credit Enhancement Report |
ACCOUNTS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
SPACE INTENTIONALLY LEFT BLANK | ||||||||
INSURANCE | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Insurance Premium Due | 11,357.89 | 49,866.40 | 27,568.15 | 88,792.44 | ||||
Insurance Premium Paid | 11,357.89 | 49,866.40 | 27,568.15 | 88,792.44 | ||||
Reimbursements to Certificate Insurer | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Insured Payments Made By Certiifcate Insurer | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Insurance Premiums Due but not Paid | 0.00 | 0.00 | 0.00 | 0.00 | ||||
STRUCTURAL FEATURES | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Extra Principal Distribution Amt | 188,349.86 | 935,718.11 | 345,882.63 | 1,469,950.59 | ||||
Overcollateralization Amount | 360,478.76 | 1,910,245.96 | 1,043,004.00 | 3,313,728.72 | ||||
Targeted Overcollateralization Amt | 2,570,127.28 | 11,205,933.90 | 4,420,801.47 | 18,196,862.65 | ||||
Overcollateralization Release Amount | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Overcollateralization Defficiency Amt | 2,586,348.24 | 9,295,687.94 | 3,377,797.47 | 15,259,833.66 | ||||
Page 9 of 26 | © COPYRIGHT 2001 Deutsche Bank |