Aames 2001-1
Mortgage Pass-Through Certificates
Collateral Report for May 25, 2001 Distribution
Collateral Report |
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
Collateral Report |
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
Collateral Report |
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 |