Aames 2000-1
Mortgage Pass-Through Certificates
Collection Account Report for May 25, 2001 Distribution
Collection Account Report |
SUMMARY | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Principal Collections | 1,850,828.59 | 2,090,747.66 | 2,703,828.08 | 6,645,404.33 | ||||
Principal Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Principal Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL NET PRINCIPAL | 1,850,828.59 | 2,090,747.66 | 2,703,828.08 | 6,645,404.33 | ||||
Interest Collections | 1,007,917.04 | 1,044,678.84 | 1,749,578.17 | 3,802,174.05 | ||||
Interest Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Fees | (54,081.79) | (60,740.92) | (61,695.02) | (176,517.73) | ||||
TOTAL NET INTEREST | 953,835.26 | 983,937.92 | 1,687,883.14 | 3,625,656.32 | ||||
TOTAL AVAILABLE FUNDS TO BONDHOLDERS | 2,804,663.85 | 3,074,685.58 | 4,391,711.22 | 10,271,060.65 | ||||
Capitalized Interest | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL REMITANCE DUE FROM SERVICER | 2,853,592.16 | 3,129,262.81 | 4,441,901.95 | 10,424,756.92 | ||||
PRINCIPAL - COLLECTIONS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Scheduled Principal | 45,796.58 | 44,246.42 | 141,106.46 | 231,149.46 | ||||
Curtailments | 5,701.99 | (6,394.98) | 14,952.85 | 14,259.86 | ||||
Prepayments in Full | 1,799,330.02 | 2,052,896.22 | 2,547,768.77 | 6,399,995.01 | ||||
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 | 1,850,828.59 | 2,090,747.66 | 2,703,828.08 | 6,645,404.33 | ||||
Page 6 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-1
Mortgage Pass-Through Certificates
Collection Account Report for May 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 | 1,018,929.54 | 1,050,485.46 | 1,774,160.34 | 3,843,575.34 | ||||
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 | (10,663.75) | (12,626.63) | (13,596.97) | (36,887.35) | ||||
Delinquent Interest | (910,228.70) | (918,778.41) | (1,532,546.44) | (3,361,553.55) | ||||
Realized Losses | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Compensating Interest | 10,663.75 | 12,626.63 | 13,596.97 | 36,887.35 | ||||
Other Interest Shortfall (Relief Act) | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Advanced | 867,254.29 | 876,505.72 | 1,462,707.66 | 3,206,467.67 | ||||
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 | 31,961.91 | 36,466.07 | 45,256.61 | 113,684.59 | ||||
Gain on Liquidation | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL INTEREST COLLECTED | 1,007,917.04 | 1,044,678.84 | 1,749,578.17 | 3,802,174.05 | ||||
Page 7 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-1
Mortgage Pass-Through Certificates
Collection Account Report for May 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 | 5,153.47 | 6,163.69 | 11,504.30 | 22,821.46 | ||||
Trustee Fees | 721.92 | 726.55 | 1,220.15 | 2,668.62 | ||||
PMI | 26,861.68 | 32,391.17 | 12,114.96 | 71,367.81 | ||||
TOTAL INTEREST OTHER FEES | 54,081.79 | 60,740.92 | 61,695.02 | 176,517.73 | ||||
Page 8 of 27 | © COPYRIGHT 2001 Deutsche Bank |