Aames 2000-1
Mortgage Pass-Through Certificates
Collection Account Report for April 25, 2001 Distribution
Collection Account Report |
SUMMARY | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Principal Collections | 2,949,982.02 | 1,691,984.29 | 3,864,864.74 | 8,506,831.05 | ||||
Principal Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Principal Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL NET PRINCIPAL | 2,949,982.02 | 1,691,984.29 | 3,864,864.74 | 8,506,831.05 | ||||
Interest Collections | 1,086,912.24 | 1,069,828.63 | 1,846,830.13 | 4,003,571.00 | ||||
Interest Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Fees | (58,034.56) | (62,435.63) | (67,182.82) | (187,653.00) | ||||
TOTAL NET INTEREST | 1,028,877.68 | 1,007,393.00 | 1,779,647.32 | 3,815,918.00 | ||||
TOTAL AVAILABLE FUNDS TO BONDHOLDERS | 3,978,859.70 | 2,699,377.29 | 5,644,512.06 | 12,322,749.05 | ||||
Capitalized Interest | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL REMITANCE DUE FROM SERVICER | 4,028,624.21 | 2,754,520.51 | 5,695,614.28 | 12,478,759.00 | ||||
PRINCIPAL - COLLECTIONS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Scheduled Principal | 50,818.03 | 48,023.11 | 154,481.43 | 253,322.57 | ||||
Curtailments | 5,180.27 | 8,520.72 | 27,330.84 | 41,031.83 | ||||
Prepayments in Full | 2,893,983.72 | 1,635,440.46 | 3,683,052.47 | 8,212,476.65 | ||||
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 | 2,949,982.02 | 1,691,984.29 | 3,864,864.74 | 8,506,831.05 | ||||
Page 6 of 28 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-1
Mortgage Pass-Through Certificates
Collection Account Report for April 25, 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 | 1,047,201.88 | 1,066,017.61 | 1,810,875.58 | 3,924,095.07 | ||||
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 | (15,869.57) | (9,161.50) | (16,862.33) | (41,893.40) | ||||
Delinquent Interest | (874,009.66) | (911,098.83) | (1,471,564.53) | (3,256,673.02) | ||||
Realized Losses | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Compensating Interest | 15,869.57 | 9,161.50 | 16,862.33 | 41,893.40 | ||||
Other Interest Shortfall (Relief Act) | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Advanced | 832,922.68 | 869,249.87 | 1,404,691.68 | 3,106,864.23 | ||||
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 | 80,797.34 | 45,659.98 | 102,827.40 | 229,284.72 | ||||
Gain on Liquidation | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL INTEREST COLLECTED | 1,086,912.24 | 1,069,828.63 | 1,846,830.13 | 4,003,571.00 | ||||
Page 7 of 28 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-1
Mortgage Pass-Through Certificates
Collection Account Report for April 25, 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 | 8,270.05 | 7,292.41 | 16,080.59 | 31,643.05 | ||||
Trustee Fees | 740.36 | 737.12 | 1,244.30 | 2,721.78 | ||||
PMI | 27,029.63 | 32,534.56 | 12,181.88 | 71,746.06 | ||||
TOTAL INTEREST OTHER FEES | 58,034.56 | 62,435.63 | 67,182.82 | 187,653.00 | ||||
Page 8 of 28 | © COPYRIGHT 2001 Deutsche Bank |