Aames 2000-2
Mortgage Pass-Through Certificates
Remic I Series 2000-2
Certificate Payment Report for May 25, 2001 Distribution
Distribution in Dollars - Current Period | |||||||||||
Prior | Current | ||||||||||
Class | Original | Principal | Total | Realized | Deferred | Principal | |||||
Class | Type | Face Value | Balance | Interest | Principal | Distribution | Losses | Interest | Balance | ||
(1) | (2) | (3) | (4)=(2)+(3) | (5) | (6) | (7)=(1)-(3)-(5)+(6) | |||||
LT-A1F | 4,100.00 | 3,426.03 | 28.77 | 191.19 | 219.96 | - | - | 3,234.84 | |||
LT-A2F | 2,250.00 | 2,250.00 | 18.89 | - | 18.89 | - | - | 2,250.00 | |||
LT-A3F | 2,150.00 | 2,150.00 | 18.05 | - | 18.05 | - | - | 2,150.00 | |||
LT-A4F | 3,150.00 | 3,150.00 | 26.45 | - | 26.45 | - | - | 3,150.00 | |||
LT-A5F | 2,066.00 | 2,066.00 | 17.34 | - | 17.34 | - | - | 2,066.00 | |||
LT-A6F | 1,020.00 | 1,020.00 | 8.57 | - | 8.57 | - | - | 1,020.00 | |||
LT-MF | 147,345,264.00 | 141,994,880.03 | 1,192,231.58 | 1,568,346.17 | 2,760,577.75 | - | 34.34 | 140,426,568.20 | |||
LT-AV1 | 26,366.90 | 25,460.68 | 204.96 | 425.41 | 630.37 | - | - | 25,035.27 | |||
LT-MV1 | 263,642,633.10 | 257,446,755.32 | 2,072,426.15 | 3,186,989.95 | 5,259,416.10 | - | 106.68 | 254,259,872.05 | |||
LT-AV2 | 6,047.30 | 5,665.40 | 43.75 | 151.64 | 195.39 | - | - | 5,513.76 | |||
LT-MV2 | 60,466,952.70 | 57,201,683.61 | 441,721.82 | 1,303,778.74 | 1,745,500.56 | - | 21.25 | 55,897,926.12 | |||
P | SUB | 100.00 | - | 136,702.47 | - | 136,702.47 | - | - | - | ||
R-I | - | - | - | - | - | - | - | - | |||
Total | 471,502,100.00 | 456,688,507.07 | 3,843,448.80 | 6,059,883.10 | 9,903,331.90 | - | 162.27 | 450,628,786.24 | |||
Interest Accrual Detail | Current Period Factor Information per $1,000 of Original Face | ||||||||||
Orig. Principal | Prior | Current | |||||||||
Period | Period | (with Notional) | Principal | Total | Principal | ||||||
Class | Starting | Ending | Method | Cusip | Balance | Balance | Interest | Principal | Distribution | Balance | |
(1) | (2) | (3) | (4)=(2)+(3) | (5) | |||||||
LT-A1F | F-30/360 | 4,100.00 | 835.617073 | 7.017073 | 46.631707 | 53.648780 | 788.985366 | ||||
LT-A2F | F-30/360 | 2,250.00 | 1,000.000000 | 8.395556 | - | 8.395556 | 1,000.000000 | ||||
LT-A3F | F-30/360 | 2,150.00 | 1,000.000000 | 8.395349 | - | 8.395349 | 1,000.000000 | ||||
LT-A4F | F-30/360 | 3,150.00 | 1,000.000000 | 8.396825 | - | 8.396825 | 1,000.000000 | ||||
LT-A5F | F-30/360 | 2,066.00 | 1,000.000000 | 8.393030 | - | 8.393030 | 1,000.000000 | ||||
LT-A6F | F-30/360 | 1,020.00 | 1,000.000000 | 8.401961 | - | 8.401961 | 1,000.000000 | ||||
LT-MF | F-30/360 | 147,345,264.00 | 963.688117 | 8.091414 | 10.644022 | 18.735436 | 953.044329 | ||||
LT-AV1 | 04/25/01 | 05/24/01 | A-Act/360 | 26,366.90 | 965.630393 | 7.773383 | 16.134244 | 23.907627 | 949.496149 | ||
LT-MV1 | 04/25/01 | 05/24/01 | A-Act/360 | 263,642,633.10 | 976.498953 | 7.860740 | 12.088295 | 19.949035 | 964.411063 | ||
LT-AV2 | 04/25/01 | 05/24/01 | A-Act/360 | 6,047.30 | 936.847849 | 7.234634 | 25.075654 | 32.310287 | 911.772196 | ||
LT-MV2 | 04/25/01 | 05/24/01 | A-Act/360 | 60,466,952.70 | 945.999113 | 7.305177 | 21.561840 | 28.867017 | 924.437625 | ||
P | - | 100.00 | - | 1,367,024.700000 | - | ########### | - | ||||
R-I | - | - | - | - | - | - | - | ||||
Page 2 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-2
Mortgage Pass-Through Certificates
Remic I Series 2000-2
Certificate Payment Report for May 25, 2001 Distribution
Distribution in Dollars - to Date | |||||||||||
Current | |||||||||||
Original | Unscheduled | Scheduled | Total | Total | Realized | Deferred | Principal | ||||
Class | Face Value | Interest | Principal | Principal | Principal | Distribution | Losses | Interest | Balance | ||
(1) | (2) | (3) | (4) | (5)=(3)+(4) | (6)=(2)+(5) | (7) | (8) | (9)=(1)-(5)-(7)+(8) | |||
LT-A1F | 4,100.00 | 158.34 | 817.59 | 47.56 | 865.15 | 1,023.49 | 0.01 | - | 3,234.84 | ||
LT-A2F | 2,250.00 | 94.50 | - | - | - | 94.50 | - | - | 2,250.00 | ||
LT-A3F | 2,150.00 | 94.53 | - | - | - | 94.53 | - | - | 2,150.00 | ||
LT-A4F | 3,150.00 | 132.33 | - | - | - | 132.33 | - | - | 3,150.00 | ||
LT-A5F | 2,066.00 | 86.79 | - | - | - | 86.79 | - | - | 2,066.00 | ||
LT-A6F | 1,020.00 | 42.86 | - | - | - | 42.86 | - | - | 1,020.00 | ||
LT-MF | 147,345,264.00 | 6,080,055.23 | 6,443,076.79 | 475,841.20 | 6,918,917.99 | 12,998,973.22 | (48.99) | 173.20 | 140,426,568.20 | ||
LT-AV1 | 26,366.90 | 1,045.76 | 1,281.81 | 49.81 | 1,331.62 | 2,377.38 | 0.01 | - | 25,035.27 | ||
LT-MV1 | 263,642,633.10 | 10,504,516.30 | 8,884,611.36 | 498,575.44 | 9,383,186.80 | 19,887,703.10 | (32.53) | 393.22 | 254,259,872.05 | ||
LT-AV2 | 6,047.30 | 228.30 | 520.82 | 12.72 | 533.54 | 761.84 | - | - | 5,513.76 | ||
LT-MV2 | 60,466,952.70 | 2,291,252.15 | 4,442,392.52 | 127,293.42 | 4,569,685.94 | 6,860,938.09 | (582.84) | 76.53 | 55,897,926.12 | ||
P | 100.00 | 313,362.96 | - | - | - | 313,362.96 | - | - | - | ||
R-I | - | - | - | - | - | - | - | - | - | ||
Total | 471,502,100.00 | 19,191,070.05 | 19,772,700.89 | 1,101,820.15 | 20,874,521.04 | 40,065,591.09 | (664.33) | 642.95 | 450,628,786.24 | ||
Interest Detail | |||||||||||
Pass- | Prior Principal | Non- | Prior | Unscheduled | Paid or | Current | |||||
Through | (with Notional) | Accrued | Supported | Unpaid | Interest | Optimal | Deferred | Unpaid | |||
Class | Rate | Balance | Interest | Interest SF | Interest | Adjustments | Interest | Interest | Interest | ||
(1) | (2) | (3) | (4) | (5)=(1)-(2)+(3)+(4) | (6) | (7)=(5)-(6) | |||||
LT-A1F | 10.06846% | 3,426.03 | 28.77 | - | - | - | 28.77 | 28.77 | - | ||
LT-A2F | 10.06846% | 2,250.00 | 18.89 | - | - | - | 18.89 | 18.89 | - | ||
LT-A3F | 10.06846% | 2,150.00 | 18.05 | - | - | - | 18.05 | 18.05 | - | ||
LT-A4F | 10.06846% | 3,150.00 | 26.45 | - | - | - | 26.45 | 26.45 | - | ||
LT-A5F | 10.06846% | 2,066.00 | 17.34 | - | - | - | 17.34 | 17.34 | - | ||
LT-A6F | 10.06846% | 1,020.00 | 8.57 | - | - | - | 8.57 | 8.57 | - | ||
LT-MF | 10.06846% | 141,994,880.03 | 1,192,265.92 | - | - | - | 1,192,265.92 | 1,192,265.92 | - | ||
LT-AV1 | 9.65318% | 25,460.68 | 204.96 | - | - | - | 204.96 | 204.96 | - | ||
LT-MV1 | 9.65318% | 257,446,755.32 | 2,072,532.83 | - | - | - | 2,072,532.83 | 2,072,532.83 | - | ||
LT-AV2 | 9.46836% | 5,665.40 | 43.75 | - | - | - | 43.75 | 43.75 | - | ||
LT-MV2 | 9.46836% | 57,201,683.61 | 441,743.07 | - | - | - | 441,743.07 | 441,743.07 | - | ||
P | - | - | - | - | - | - | 136,702.47 | - | |||
R-I | - | - | - | - | - | - | - | - | |||
Total | 456,688,507.07 | 3,706,908.60 | - | - | - | 3,706,908.60 | 3,843,611.07 | - | |||
| Page 3 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-2
Mortgage Pass-Through Certificates
Remic II Series 2000-2
Certificate Payment Report for May 25, 2001 Distribution
Distribution in Dollars - Current Period | |||||||||||
Prior | Current | ||||||||||
Class | Original | Principal | Total | Realized | Deferred | Principal | |||||
Class | Type | Face Value | Balance | Interest | Principal | Distribution | Losses | Interest | Balance | ||
(1) | (2) | (3) | (4)=(2)+(3) | (5) | (6) | (7)=(1)-(3)-(5)+(6) | |||||
A-1F | SEQ | 41,000,000.00 | 34,260,293.66 | 206,989.27 | 1,911,860.42 | 2,118,849.69 | - | - | 32,348,433.24 | ||
A-2F | SEQ | 22,500,000.00 | 22,500,000.00 | 130,500.00 | - | 130,500.00 | - | - | 22,500,000.00 | ||
A-3F | SEQ | 21,500,000.00 | 21,500,000.00 | 126,133.33 | - | 126,133.33 | - | - | 21,500,000.00 | ||
A-4F | SEQ | 31,500,000.00 | 31,500,000.00 | 192,150.00 | - | 192,150.00 | - | - | 31,500,000.00 | ||
A-5F | STEP | 20,660,000.00 | 20,660,000.00 | 132,224.00 | - | 132,224.00 | - | - | 20,660,000.00 | ||
A-6F | STEP | 10,200,000.00 | 10,200,000.00 | 61,030.00 | - | 61,030.00 | - | - | 10,200,000.00 | ||
A-V1 | FLT | 263,669,000.00 | 254,606,782.06 | 1,005,962.00 | 4,254,084.47 | 5,260,046.47 | - | - | 250,352,697.59 | ||
A-V2 | FLT | 60,473,000.00 | 56,653,996.77 | 229,271.64 | 1,516,424.31 | 1,745,695.95 | - | - | 55,137,572.46 | ||
C | SUB | - | 4,806,770.22 | - | - | - | - | 1,622,648.38 | 6,429,418.60 | ||
R-II | R | - | - | - | - | - | - | - | - | ||
Total | 471,502,000.00 | 456,687,842.71 | 2,084,260.24 | 7,682,369.21 | 9,766,629.45 | - | 1,622,648.38 | 450,628,121.89 | |||
Interest Accrual Detail | Current Period Factor Information per $1,000 of Original Face | ||||||||||
Orig. Principal | Prior | Current | |||||||||
Period | Period | (with Notional) | Principal | Total | Principal | ||||||
Class | Starting | Ending | Method | Cusip | Balance | Balance | Interest | Principal | Distribution | Balance | |
(1) | (2) | (3) | (4)=(2)+(3) | (5) | |||||||
A-1F | F-30/360 | 00253CGC5 | 41,000,000.00 | 835.616919 | 5.048519 | 46.630742 | 51.679261 | 788.986177 | |||
A-2F | F-30/360 | 00253CGD3 | 22,500,000.00 | 1,000.000000 | 5.800000 | - | 5.800000 | 1,000.000000 | |||
A-3F | F-30/360 | 00253CGE1 | 21,500,000.00 | 1,000.000000 | 5.866667 | - | 5.866667 | 1,000.000000 | |||
A-4F | F-30/360 | 00253CGF8 | 31,500,000.00 | 1,000.000000 | 6.100000 | - | 6.100000 | 1,000.000000 | |||
A-5F | F-30/360 | 00253CGG6 | 20,660,000.00 | 1,000.000000 | 6.400000 | - | 6.400000 | 1,000.000000 | |||
A-6F | F-30/360 | 00253CGH4 | 10,200,000.00 | 1,000.000000 | 5.983333 | - | 5.983333 | 1,000.000000 | |||
A-V1 | 04/25/01 | 05/24/01 | A-Act/360 | 00253CGJ0 | 263,669,000.00 | 965.630325 | 3.815246 | 16.134185 | 19.949431 | 949.496139 | |
A-V2 | 04/25/01 | 05/24/01 | A-Act/360 | 00253CGK7 | 60,473,000.00 | 936.847796 | 3.791306 | 25.076056 | 28.867362 | 911.771740 | |
C | - | - | - | - | - | - | - | ||||
R-II | - | - | - | - | - | - | - | ||||
| Page 4 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-2
Mortgage Pass-Through Certificates
Remic II Series 2000-2
Certificate Payment Report for May 25, 2001 Distribution
Distribution in Dollars - to Date | |||||||||||
Current | |||||||||||
Original | Unscheduled | Scheduled | Total | Total | Realized | Deferred | Principal | ||||
Class | Face Value | Interest | Principal | Principal | Principal | Distribution | Losses | Interest | Balance | ||
(1) | (2) | (3) | (4) | (5)=(3)+(4) | (6)=(2)+(5) | (7) | (8) | (9)=(1)-(5)-(7)+(8) | |||
A-1F | 41,000,000.00 | 1,138,694.35 | 8,175,851.18 | 475,715.56 | 8,651,566.75 | 9,790,261.10 | - | - | 32,348,433.24 | ||
A-2F | 22,500,000.00 | 652,500.00 | - | - | - | 652,500.00 | - | - | 22,500,000.00 | ||
A-3F | 21,500,000.00 | 630,666.65 | - | - | - | 630,666.65 | - | - | 21,500,000.00 | ||
A-4F | 31,500,000.00 | 960,750.00 | - | - | - | 960,750.00 | - | - | 31,500,000.00 | ||
A-5F | 20,660,000.00 | 661,120.00 | - | - | - | 661,120.00 | - | - | 20,660,000.00 | ||
A-6F | 10,200,000.00 | 305,150.00 | - | - | - | 305,150.00 | - | - | 10,200,000.00 | ||
A-V1 | 263,669,000.00 | 6,573,778.07 | 12,818,070.37 | 498,232.03 | 13,316,302.40 | 19,890,080.47 | - | - | 250,352,697.59 | ||
A-V2 | 60,473,000.00 | 1,526,272.39 | 5,208,197.93 | 127,229.61 | 5,335,427.54 | 6,861,699.93 | - | - | 55,137,572.46 | ||
C | - | - | - | - | - | - | - | 6,429,418.60 | 6,429,418.60 | ||
R-II | - | - | - | - | - | - | - | - | - | ||
Total | 471,502,000.00 | 12,448,931.46 | 26,202,119.48 | 1,101,177.21 | 27,303,296.69 | 39,752,228.15 | - | 6,429,418.60 | 450,628,121.89 | ||
Interest Detail | |||||||||||
Pass- | Prior Principal | Non- | Prior | Unscheduled | Paid or | Current | |||||
Through | (with Notional) | Accrued | Supported | Unpaid | Interest | Optimal | Deferred | Unpaid | |||
Class | Rate | Balance | Interest | Interest SF | Interest | Adjustments | Interest | Interest | Interest | ||
(1) | (2) | (3) | (4) | (5)=(1)-(2)+(3)+(4) | (6) | (7)=(5)-(6) | |||||
A-1F | 7.25000% | 34,260,293.66 | 206,989.27 | - | - | - | 206,989.27 | 206,989.27 | - | ||
A-2F | 6.96000% | 22,500,000.00 | 130,500.00 | - | - | - | 130,500.00 | 130,500.00 | - | ||
A-3F | 7.04000% | 21,500,000.00 | 126,133.33 | - | - | - | 126,133.33 | 126,133.33 | - | ||
A-4F | 7.32000% | 31,500,000.00 | 192,150.00 | - | - | - | 192,150.00 | 192,150.00 | - | ||
A-5F | 7.68000% | 20,660,000.00 | 132,224.00 | - | - | - | 132,224.00 | 132,224.00 | - | ||
A-6F | 7.18000% | 10,200,000.00 | 61,030.00 | - | - | - | 61,030.00 | 61,030.00 | - | ||
A-V1 | 4.74125% | 254,606,782.06 | 1,005,962.00 | - | - | - | 1,005,962.00 | 1,005,962.00 | - | ||
A-V2 | 4.85625% | 56,653,996.77 | 229,271.64 | - | - | - | 229,271.64 | 229,271.64 | - | ||
C | 4,806,770.22 | - | - | - | - | - | 1,622,648.38 | - | |||
R-II | - | - | - | - | - | - | - | - | |||
Total | 456,687,842.71 | 2,084,260.24 | - | - | - | 2,084,260.24 | 3,706,908.62 | - | |||
| Page 5 of 27 | © COPYRIGHT 2001 Deutsche Bank |