Aames 2000-2
Mortgage Pass-Through Certificates
Collection Account Report for June 25, 2001 Distribution
Collection Account Report |
SUMMARY | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Principal Collections | 1,332,702.67 | 3,553,382.76 | 2,296,145.48 | 7,182,230.91 | ||||
Principal Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Principal Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL NET PRINCIPAL | 1,332,702.67 | 3,553,382.76 | 2,296,145.48 | 7,182,230.91 | ||||
Interest Collections | 492,221.55 | 2,256,871.62 | 1,289,163.52 | 4,038,256.69 | ||||
Interest Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Other Accounts | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Fees | (23,226.71) | (120,860.89) | (46,857.56) | (190,945.16) | ||||
TOTAL NET INTEREST | 468,994.84 | 2,136,010.74 | 1,242,305.96 | 3,847,311.53 | ||||
TOTAL AVAILABLE FUNDS TO BONDHOLDERS | 1,801,697.51 | 5,689,393.50 | 3,538,451.44 | 11,029,542.44 | ||||
Capitalized Interest | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL REMITANCE DUE FROM SERVICER | 1,821,009.12 | 5,794,683.10 | 3,575,218.75 | 11,190,910.97 | ||||
PRINCIPAL - COLLECTIONS | ADJUSTABLE 2 | ADJUSTABLE 1 | FIXED | TOTAL | ||||
Scheduled Principal | 24,320.49 | 97,162.12 | 91,750.73 | 213,233.34 | ||||
Curtailments | 2,274.51 | 354,818.55 | 7,907.35 | 365,000.41 | ||||
Prepayments in Full | 1,306,107.67 | 3,101,402.09 | 2,196,487.40 | 6,603,997.16 | ||||
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 | 1,332,702.67 | 3,553,382.76 | 2,296,145.48 | 7,182,230.91 | ||||
Page 6 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-2
Mortgage Pass-Through Certificates
Collection Account Report for June 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 | 474,137.16 | 2,258,296.53 | 1,274,589.44 | 4,007,023.13 | ||||
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 | (9,676.99) | (14,976.75) | (8,958.67) | (33,612.41) | ||||
Delinquent Interest | (397,364.56) | (1,933,166.12) | (1,062,088.38) | (3,392,619.06) | ||||
Realized Losses | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Compensating Interest | 9,676.99 | 14,976.75 | 8,958.67 | 33,612.41 | ||||
Other Interest Shortfall (Relief Act) | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Interest Advanced | 377,986.56 | 1,842,785.35 | 1,013,661.78 | 3,234,433.69 | ||||
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 | 37,462.39 | 88,955.86 | 63,000.68 | 189,418.93 | ||||
Gain on Liquidation | 0.00 | 0.00 | 0.00 | 0.00 | ||||
TOTAL INTEREST COLLECTED | 492,221.55 | 2,256,871.62 | 1,289,163.52 | 4,038,256.69 | ||||
Page 7 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2000-2
Mortgage Pass-Through Certificates
Collection Account Report for June 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 | 3,915.10 | 15,571.28 | 10,090.25 | 29,576.63 | ||||
Trustee Fees | 349.40 | 1,589.28 | 877.75 | 2,816.43 | ||||
PMI | 8,394.18 | 55,716.06 | 9,303.78 | 73,414.02 | ||||
TOTAL INTEREST OTHER FEES | 23,226.71 | 120,860.89 | 46,857.56 | 190,945.16 | ||||
Page 8 of 27 | © COPYRIGHT 2001 Deutsche Bank |