Aames 2000-2
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 | 11,291.79 | 49,428.30 | 27,297.39 | 88,017.48 | ||||
Insurance Premium Paid | 11,291.79 | 49,428.30 | 27,297.39 | 88,017.48 | ||||
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 | 192,873.49 | 955,187.99 | 345,644.41 | 1,493,705.88 | ||||
Overcollateralization Amount | 553,352.25 | 2,865,433.95 | 1,388,648.41 | 4,807,434.61 | ||||
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 | 2,402,522.01 | 8,340,499.95 | 3,032,153.06 | 13,775,175.02 | ||||
Page 9 of 27 | © COPYRIGHT 2001 Deutsche Bank |