Aames 2001-1
Mortgage Pass-Through Certificates
Collateral Report for June 25, 2001 Distribution
Collateral Report |
COLLATERAL | GROUP 2 | GROUP 1 | TOTAL | |||||
Loan Count: | ||||||||
Original | 378 | 1643 | 2021 | |||||
Prior | 378 | 1,622 | 2,000 | |||||
Prefunding | - | - | - | |||||
Scheduled Paid Offs | - | - | - | |||||
Full Voluntary Prepayments | (3) | (11) | (14) | |||||
Repurchases | - | - | - | |||||
Liquidations | - | - | - | |||||
Current | 375 | 1,611 | 1,986 | |||||
Principal Balance: | ||||||||
Original | 31,232,982.10 | 118,767,803.01 | 150,000,785.11 | |||||
Prior | 31,198,933.04 | 117,432,318.30 | 148,631,251.34 | |||||
Prefunding | - | - | - | |||||
Scheduled Principal | (21,272.55) | (81,869.65) | (103,142.20) | |||||
Partial and Full Voluntary Prepayments | (481,543.05) | (865,932.34) | (1,347,475.39) | |||||
Repurchases | - | - | - | |||||
Liquidations | - | - | - | |||||
Current | 30,696,117.44 | 116,484,516.31 | 147,180,633.75 | |||||
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 June 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 | 10.656699% | 10.828164% | 10.792434% | |||||
Weighted Average Coupon Current | 10.656844% | 10.814762% | 10.781614% | |||||
Weighted Average Months to Maturity Original | 334 | 333 | 333 | |||||
Weighted Average Months to Maturity Prior | 333 | 331 | 331 | |||||
Weighted Average Months to Maturity Current | 330 | 329 | 329 | |||||
Weighted Avg Remaining Amortization Term Original | 334 | 332 | 333 | |||||
Weighted Avg Remaining Amortization Term Prior | 333 | 331 | 331 | |||||
Weighted Avg Remaining Amortization Term Current | 332 | 330 | 330 | |||||
Weighted Average Seasoning Original | 2.04 | 1.98 | 1.99 | |||||
Weighted Average Seasoning Prior | 3.04 | 2.98 | 2.99 | |||||
Weighted Average Seasoning Current | 4.03 | 3.98 | 3.99 | |||||
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 June 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% | 0.554% | ||||||
Weighted Average Max Rate Original | 1.463% | 1.378% | ||||||
Weighted Average Max Rate Prior | 1.464% | 1.380% | ||||||
Weighted Average Max Rate Current | 1.464% | 1.393% | ||||||
Weighted Average Min Rate Original | 0.939% | 0.877% | ||||||
Weighted Average Min Rate Prior | 0.939% | 0.878% | ||||||
Weighted Average Min Rate Current | 0.939% | 0.886% | ||||||
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 | 2,627.46 | 9,420.87 | 12,048.33 | |||||
Delinquent Servicing Fees | 10,372.10 | 39,509.26 | 49,881.36 | |||||
Trustee Fees | 389.99 | 1,467.90 | 1,857.89 | |||||
TOTAL SERVICING FEES | 13,389.55 | 50,398.03 | 63,787.58 | |||||
Total Servicing Fees | 13,389.55 | 50,398.03 | 63,787.58 | |||||
Compensating Month End Interest | 1,481.91 | 2,060.71 | 3,542.62 | |||||
Delinquent Servicing Fees | (10,372.10) | (39,509.26) | (49,881.36) | |||||
COLLECTED SERVICING FEES | 4,499.36 | 12,949.48 | 17,448.84 | |||||
Prepayment Interest Shortfall | 1,481.91 | 2,060.71 | 3,542.62 | |||||
Total Advanced Interest | 211,648.45 | 816,116.03 | 1,027,764.48 | |||||
ADDITIONAL COLLATERAL INFORMATION | GROUP 2 | GROUP 1 | TOTAL | |||||
Net Rate | 10.086748% | 10.217967% | 10.190600% | |||||
Page 14 of 27 | © COPYRIGHT 2001 Deutsche Bank |