Aames 2000-1
Mortgage Pass-Through Certificates
Credit Enhancement Report for April 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 | 21,994.52 | 21,871.54 | 37,676.05 | 81,542.11 | ||||
Insurance Premium Paid | 21,994.52 | 21,871.54 | 37,676.05 | 81,542.11 | ||||
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 | 440,293.75 | 457,736.61 | 415,677.63 | 1,313,708.00 | ||||
Overcollateralization Amount | 4,143,133.35 | 4,284,632.99 | 2,933,244.42 | 11,361,010.76 | ||||
Targeted Overcollateralization Amt | 5,964,101.35 | 5,964,112.47 | 6,266,447.17 | 18,194,660.99 | ||||
Overcollateralization Release Amount | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Overcollateralization Defficiency Amt | 2,701,555.50 | 1,679,479.48 | 3,333,202.75 | 7,714,237.73 | ||||
Page 9 of 28 | © COPYRIGHT 2001 Deutsche Bank |