Aames 2000-1
Mortgage Pass-Through Certificates
Credit Enhancement Report for May 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 | 21,344.72 | 21,459.51 | 36,855.61 | 79,659.84 | ||||
Insurance Premium Paid | 21,344.72 | 21,459.51 | 36,855.61 | 79,659.84 | ||||
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 | 479,550.42 | 503,703.13 | 408,915.40 | 1,392,168.95 | ||||
Overcollateralization Amount | 4,622,683.77 | 4,788,336.12 | 3,342,159.82 | 12,753,179.71 | ||||
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 | 2,300,518.42 | 1,175,776.35 | 2,924,287.35 | 6,400,582.12 | ||||
Page 9 of 27 | © COPYRIGHT 2001 Deutsche Bank |