Aames 2001-1
Mortgage Pass-Through Certificates
Collateral Report for May 25, 2001 Distribution
COLLATERAL | | | | | GROUP 2 | GROUP 1 | TOTAL |
| Loan Count: | | | | | | | |
| Original | | | | | 378 | 1643 | 2021 |
| Prior | | | | | 378 | 1,640 | 2,018 |
| Prefunding | | | | | - | - | - |
| Scheduled Paid Offs | | | | | - | - | - |
| Full Voluntary Prepayments | | | | - | (17) | (17) |
| Repurchases | | | | | - | - | - |
| Liquidations | | | | | - | (1) | (1) |
| Current | | | | | 378 | 1,622 | 2,000 |
| | | | | | | | |
| Principal Balance: | | | | | | | |
| Original | | | | | 31,232,982.10 | 118,767,803.01 | 150,000,785.11 |
| Prior | | | | | 31,215,254.27 | 118,585,236.78 | 149,800,491.05 |
| Prefunding | | | | | - | - | - |
| Scheduled Principal | | | | | (16,321.23) | (68,903.81) | (85,225.04) |
| Partial and Full Voluntary Prepayments | | | | - | (946,871.13) | (946,871.13) |
| Repurchases | | | | | - | - | - |
| Liquidations | | | | | - | (137,143.54) | (137,143.54) |
| Current | | | | | 31,198,933.04 | 117,432,318.30 | 148,631,251.34 |
| | | | | | | | |
PREFUNDING | | | | | GROUP 2 | GROUP 1 | TOTAL |
SPACE INTENTIONALLY LEFT BLANK |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Current Prin Balance by Groups (in millions of dollars)
Total Current Principal Balance (in millions of dollars)
| | | | | | | Page 12 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2001-1
Mortgage Pass-Through Certificates
Collateral Report for May 25, 2001 Distribution
CHARACTERISTICS | | | | GROUP 2 | GROUP 1 | TOTAL |
| | | | | | | | |
| Weighted Average Coupon Original | | | | 10.656586% | 10.827808% | 10.792156% |
| Weighted Average Coupon Prior | | | | 10.656586% | 10.827808% | 10.792156% |
| Weighted Average Coupon Current | | | | 10.656699% | 10.828164% | 10.792434% |
| Weighted Average Months to Maturity Original | | | 334 | 333 | 333 |
| Weighted Average Months to Maturity Prior | | | 334 | 333 | 333 |
| Weighted Average Months to Maturity Current | | | 333 | 331 | 331 |
| Weighted Avg Remaining Amortization Term Original | | | 334 | 332 | 333 |
| Weighted Avg Remaining Amortization Term Prior | | | 334 | 332 | 333 |
| Weighted Avg Remaining Amortization Term Current | | | 333 | 331 | 331 |
| Weighted Average Seasoning Original | | | | 2.04 | 1.98 | 1.99 |
| Weighted Average Seasoning Prior | | | | 2.04 | 1.98 | 1.99 |
| Weighted Average Seasoning Current | | | | 3.04 | 2.98 | 2.99 |
| | | | | | | | |
Note: Original information refers to deal issue. | | | | | |
WAC by Groups
Total WAC
WARAT by Groups
Total WARAT
Note: Dates correspond to distribution dates.
| | | | | | | Page 13 of 27 | © COPYRIGHT 2001 Deutsche Bank |
Aames 2001-1
Mortgage Pass-Through Certificates
Collateral Report for May 25, 2001 Distribution
ARM CHARACTERISTICS | | | | | GROUP 2 | GROUP 1 | TOTAL |
| | | | | | | | |
| Weighted Average Margin Original | | | | 0.588% | 0.548% | |
| Weighted Average Margin Prior | | | | 0.588% | 0.548% | |
| Weighted Average Margin Current | | | | 0.588% | 0.548% | |
| Weighted Average Max Rate Original | | | | 1.463% | 1.378% | |
| Weighted Average Max Rate Prior | | | | 1.463% | 1.378% | |
| Weighted Average Max Rate Current | | | | 1.464% | 1.380% | |
| Weighted Average Min Rate Original | | | | 0.939% | 0.877% | |
| Weighted Average Min Rate Prior | | | | 0.939% | 0.877% | |
| Weighted Average Min Rate Current | | | | 0.939% | 0.878% | |
| Weighted Average Cap Up Original | | | | 0.087% | 0.084% | |
| Weighted Average Cap Up Prior | | | | 0.087% | 0.084% | |
| Weighted Average Cap Up Current | | | | 0.087% | 0.084% | |
| Weighted Average Cap Down Original | | | | 0.087% | 0.084% | |
| Weighted Average Cap Down Prior | | | | 0.087% | 0.084% | |
| Weighted Average Cap Down Current | | | | 0.087% | 0.084% | |
| | | | | | | | |
Note: Original information refers to deal issue. | | | | | |
| | | | | | | | |
SERVICING FEES / ADVANCES | | | | GROUP 2 | GROUP 1 | TOTAL |
|
| Current Servicing Fees | | | | 686.81 | 3,485.19 | 4,172.00 |
| Delinquent Servicing Fees | | | | 12,319.55 | 45,925.33 | 58,244.88 |
| Trustee Fees | | | | | 390.19 | 1,482.32 | 1,872.51 |
| TOTAL SERVICING FEES | | | | 13,396.55 | 50,892.84 | 64,289.39 |
| | | | | | | | |
| | | | | | | | |
| Total Servicing Fees | | | | | 13,396.55 | 50,892.84 | 64,289.39 |
| Compensating Month End Interest | | | | 0.00 | 4,713.90 | 4,713.90 |
| Delinquent Servicing Fees | | | | (12,319.55) | (45,925.33) | (58,244.88) |
| COLLECTED SERVICING FEES | | | | 1,077.00 | 9,681.41 | 10,758.41 |
| Prepayment Interest Shortfall | | | | 0.00 | 4,713.90 | 4,713.90 |
| Total Advanced Interest | | | | 250,383.75 | 947,933.94 | 1,198,317.69 |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
ADDITIONAL COLLATERAL INFORMATION | | | GROUP 2 | GROUP 1 | TOTAL |
|
| | | | | | | | |
| Net Rate | | | | | 10.091159% | 10.221540% | 10.194172% |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | Page 14 of 27 | © COPYRIGHT 2001 Deutsche Bank |
