Aames 2000-2
Mortgage Pass-Through Certificates
Collection Account Report for April 25, 2001 Distribution
Collection Account Report |
SUMMARY | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Principal Collections | 2,066,799.11 | 2,324,828.01 | 1,455,211.27 | 5,846,838.39 | ||||
Principal Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Principal Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL NET PRINCIPAL | 2,066,799.11 | 2,324,828.01 | 1,455,211.27 | 5,846,838.39 | ||||
Interest Collections | 527,826.38 | 2,267,554.96 | 1,285,411.99 | 4,080,793.33 | ||||
Interest Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Fees | (25,081.93) | (128,276.16) | (50,549.64) | (203,907.74) | ||||
TOTAL NET INTEREST | 502,744.45 | 2,139,278.79 | 1,234,862.35 | 3,876,885.59 | ||||
TOTAL AVAILABLE FUNDS TO BONDHOLDERS | 2,569,543.56 | 4,464,106.80 | 2,690,073.62 | 9,723,723.98 | ||||
Capitalized Interest | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL REMITANCE DUE FROM SERVICER | 2,589,903.37 | 4,571,666.30 | 2,727,756.06 | 9,889,325.73 | ||||
PRINCIPAL - COLLECTIONS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Scheduled Principal | 28,993.67 | 113,033.95 | 105,202.52 | 247,230.14 | ||||
Curtailments | 1,904.66 | 14,196.64 | 16,778.96 | 32,880.26 | ||||
Prepayments in Full | 2,035,900.78 | 2,197,597.42 | 1,333,229.79 | 5,566,727.99 | ||||
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 | 2,066,799.11 | 2,324,828.01 | 1,455,211.27 | 5,846,838.39 | ||||
Page 6 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-2
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 | 503,042.37 | 2,306,772.69 | 1,303,010.35 | 4,112,825.41 | ||||
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 | (9,392.57) | (9,660.06) | (5,622.43) | (24,675.06) | ||||
Delinquent Interest | (410,567.02) | (1,872,725.52) | (1,026,999.34) | (3,310,291.88) | ||||
Realized Losses | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Compensating Interest | 9,392.57 | 9,660.06 | 5,622.43 | 24,675.06 | ||||
Other Interest Shortfall (Relief Act) | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Advanced | 390,591.58 | 1,785,193.42 | 980,089.81 | 3,155,874.81 | ||||
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 | 44,759.45 | 48,314.37 | 29,311.17 | 122,384.99 | ||||
Gain on Liquidation | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL INTEREST COLLECTED | 527,826.38 | 2,267,554.96 | 1,285,411.99 | 4,080,793.33 | ||||
Page 7 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-2
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 | 4,722.12 | 20,716.67 | 12,867.20 | 38,305.99 | ||||
Trustee Fees | 370.46 | 1,623.73 | 896.65 | 2,890.84 | ||||
PMI | 8,697.56 | 56,507.46 | 9,488.40 | 74,693.43 | ||||
TOTAL INTEREST OTHER FEES | 25,081.93 | 128,276.16 | 50,549.64 | 203,907.74 | ||||
Page 8 of 27 | © COPYRIGHT 2001 Deutsche Bank |