Aames 2000-2
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 | 10,568.03 | 47,984.27 | 26,585.78 | 85,138.08 | ||||
Insurance Premium Paid | 10,568.03 | 47,984.27 | 26,585.78 | 85,138.08 | ||||
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 | 220,782.48 | 1,114,934.40 | 341,829.50 | 1,677,546.38 | ||||
Overcollateralization Amount | 986,649.91 | 5,047,144.14 | 2,073,835.31 | 8,107,629.36 | ||||
Targeted Overcollateralization Amt | 2,570,127.28 | 11,205,933.90 | 4,420,801.47 | 18,196,862.65 | ||||
Overcollateralization Release Amount | 0.00 | 0.00 | 0.00 | 0.00 | ||||
Overcollateralization Defficiency Amt | 2,025,042.33 | 6,158,789.76 | 2,346,966.16 | 10,530,798.24 | ||||
Page 9 of 27 | © COPYRIGHT 2001 Deutsche Bank |