Aames 2000-1
Mortgage Pass-Through Certificates
Credit Enhancement Report for June 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 | 20,898.06 | 20,962.24 | 36,259.00 | 78,119.30 | ||||
Insurance Premium Paid | 20,898.06 | 20,962.24 | 36,259.00 | 78,119.30 | ||||
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 | 497,932.10 | 520,729.74 | 405,276.59 | 1,423,938.43 | ||||
Overcollateralization Amount | 5,120,615.87 | 5,309,065.86 | 3,742,308.23 | 14,171,989.96 | ||||
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 | 1,839,349.68 | 655,046.61 | 2,524,138.94 | 5,018,535.23 | ||||
Page 9 of 28 | © COPYRIGHT 2001 Deutsche Bank |