Aames 2001-3
Mortgage Pass-Through Certificates
Series 2001-3
Collateral Report for October 25, 2001 Distribution
Collateral Report |
COLLATERAL | GROUP 2 | GROUP 1 | TOTAL | |||||
Loan Count: | ||||||||
Original | 57 | 1971 | 2028 | |||||
Prior | - | - | - | |||||
Prefunding | - | - | - | |||||
Scheduled Paid Offs | - | - | - | |||||
Full Voluntary Prepayments | - | (2) | (2) | |||||
Repurchases | - | - | - | |||||
Liquidations | - | - | - | |||||
Current | 57 | 1,969 | 2,026 | |||||
Principal Balance: | ||||||||
Original | 18,927,869.30 | 156,080,445.17 | 175,008,314.47 | |||||
Prior | - | - | - | |||||
Prefunding | - | - | - | |||||
Scheduled Principal | (12,020.79) | (95,776.23) | (107,797.02) | |||||
Partial and Full Voluntary Prepayments | - | (172,303.30) | (172,303.30) | |||||
Repurchases | - | - | - | |||||
Liquidations | - | - | - | |||||
Current | 18,915,848.51 | 155,812,365.64 | 174,728,214.15 | |||||
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 2001-3
Mortgage Pass-Through Certificates
Series 2001-3
Collateral Report for October 25, 2001 Distribution
Collateral Report | ||||||||
CHARACTERISTICS | GROUP 2 | GROUP 1 | TOTAL | |||||
Weighted Average Coupon Original | 9.193687% | 10.003105% | 9.915564% | |||||
Weighted Average Coupon Prior | ||||||||
Weighted Average Coupon Current | 9.193687% | 10.003105% | 9.915564% | |||||
Weighted Average Months to Maturity Original | 354 | 332 | 334 | |||||
Weighted Average Months to Maturity Prior | - | - | - | |||||
Weighted Average Months to Maturity Current | 354 | 332 | 334 | |||||
Weighted Avg Remaining Amortization Term Original | 354 | 331 | 334 | |||||
Weighted Avg Remaining Amortization Term Prior | - | - | - | |||||
Weighted Avg Remaining Amortization Term Current | 354 | 331 | 334 | |||||
Weighted Average Seasoning Original | 2.48 | 2.31 | 2.33 | |||||
Weighted Average Seasoning Prior | - | - | - | |||||
Weighted Average Seasoning Current | 2.48 | 2.31 | 2.33 | |||||
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 2001-3
Mortgage Pass-Through Certificates
Series 2001-3
Collateral Report for October 25, 2001 Distribution
Collateral Report | ||||||||
ARM CHARACTERISTICS | GROUP 2 | GROUP 1 | TOTAL | |||||
Weighted Average Margin Original | 0.182% | 0.146% | ||||||
Weighted Average Margin Prior | ||||||||
Weighted Average Margin Current | 0.182% | 0.146% | ||||||
Weighted Average Max Rate Original | 0.429% | 0.369% | ||||||
Weighted Average Max Rate Prior | ||||||||
Weighted Average Max Rate Current | 0.429% | 0.369% | ||||||
Weighted Average Min Rate Original | 0.271% | 0.239% | ||||||
Weighted Average Min Rate Prior | ||||||||
Weighted Average Min Rate Current | 0.271% | 0.239% | ||||||
Weighted Average Cap Up Original | 0.079% | 0.066% | ||||||
Weighted Average Cap Up Prior | ||||||||
Weighted Average Cap Up Current | 0.079% | 0.066% | ||||||
Weighted Average Cap Down Original | 0.026% | 0.022% | ||||||
Weighted Average Cap Down Prior | ||||||||
Weighted Average Cap Down Current | 0.026% | 0.022% | ||||||
Note: Original information refers to deal issue. | ||||||||
SERVICING FEES / ADVANCES | GROUP 2 | GROUP 1 | TOTAL | |||||
Current Servicing Fees | 1,350.73 | 13,523.56 | 14,874.29 | |||||
Delinquent Servicing Fees | 6,535.88 | 51,509.96 | 58,045.84 | |||||
Trustee Fees | 236.60 | 1,951.01 | 2,187.60 | |||||
TOTAL SERVICING FEES | 8,123.21 | 66,984.53 | 75,107.73 | |||||
Total Servicing Fees | 8,123.21 | 66,984.53 | 75,107.73 | |||||
Compensating Month End Interest | 0.00 | 156.34 | 156.34 | |||||
Delinquent Servicing Fees | (6,535.88) | (51,509.96) | (58,045.84) | |||||
COLLECTED SERVICING FEES | 1,587.33 | 15,630.91 | 17,218.23 | |||||
Prepayment Interest Shortfall | 0.00 | 156.34 | 156.34 | |||||
Total Advanced Interest | 115,295.86 | 983,748.35 | 1,099,044.21 | |||||
ADDITIONAL COLLATERAL INFORMATION | GROUP 2 | GROUP 1 | TOTAL | |||||
Net Rate | 8.678726% | 9.479042% | 9.392401% | |||||
Page 14 of 27 | © COPYRIGHT 2001 Deutsche Bank |