Aames Capital 8-K Other events

Aames 2001-4

Mortgage Pass-Through Certificates

Series 2001-4

Prepayment Detail Report for March 25, 2002 Distribution

Prepayment Detail Report - Loans Prepaid in Full During Current Distribution

SUMMARY					LOAN GROUP
Total Loan Count = 13					Loan Group 1 = Group 1 Group
Total Original Principal Balance = 867,430.00
Total Prepayment Amount = 864,727.68
Loan Number		Original			Current	State &	Type Prepayment
&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group	Status	Balance	Amount	Date	Rate	Origination	Original Term	Date
37317 1		86,500.00	85,673.65	Feb-13-02	10.250%	AZ - 68.60%	Paid Off - 180	Sep-14-01
37461 1		41,600.00	41,339.05	Feb-21-02	11.900%	TX - 80.00%	Paid Off - 360	Oct-17-01
38437 1		74,200.00	74,144.39	Feb-28-02	13.950%	OH - 70.00%	Paid Off - 360	Sep-13-01
41862 1		59,500.00	59,311.55	Feb-12-02	11.750%	IA - 70.00%	Paid Off - 240	Sep-07-01
42757 1		34,000.00	33,898.83	Feb-15-02	12.500%	PA - 54.80%	Paid Off - 240	Sep-27-01
44202 1		25,150.00	25,134.33	Feb-13-02	13.475%	MI - 59.10%	Paid Off - 360	Oct-26-01
45738 1		50,480.00	50,194.05	Feb-28-02	8.750%	IA - 70.10%	Paid Off - 360	Sep-27-01
47284 1		160,000.00	159,922.59	Feb-12-02	12.775%	MI - 80.00%	Paid Off - 360	Oct-15-01
52728 1		40,000.00	39,987.90	Feb-26-02	11.750%	TN - 53.30%	Paid Off - 360	Nov-14-01
53501 1		51,000.00	51,000.00	Feb-28-02	8.500%	WI - 68.00%	Paid Off - 360	Nov-26-01
53969 1		35,000.00	35,000.00	Feb-15-02	10.750%	NE - 49.30%	Paid Off - 360	Dec-04-01
54172 1		40,000.00	39,747.54	Feb-21-02	11.575%	OH - 41.70%	Paid Off - 180	Sep-24-01
55452 1		170,000.00	169,373.80	Feb-13-02	7.600%	CA - 63.00%	Paid Off - 360	Jul-25-01

Page 20 of 25 © COPYRIGHT 2002 Deutsche Bank