Aames 2000-1 May 2001 Statement Credit Enhancement Report

EX-20 5 exhibit20-1d.htm EXHIBIT 20.1(D) Aames 2000-1 May 2001 Statement Credit Enhancement Report

Aames 2001-1

Mortgage Pass-Through Certificates

Credit Enhancement Report for April 25, 2001 Distribution

Credit Enhancement Report

ACCOUNTS		GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK





















INSURANCE		GROUP 2	GROUP 1	TOTAL











	PMI Premiums	(1,318.11)	(7,676.98)	(8,995.09)




STRUCTURAL FEATURES		GROUP 2	GROUP 1	TOTAL

	Overcollateralization Amount			358,819.54
	Overcollateralization Requirement			4,500,023.55
	Excess Interest			371,132.05

Page 11 of 27