Aames 2002-1
Mortgage Pass-Through Certificates
Series 2002-1
Collateral Report for April 25, 2002 Distribution
Collateral Report |
COLLATERAL | TOTAL | |||||||
Loan Count: | ||||||||
Original | 1493 | |||||||
Prior | - | |||||||
Prefunding | - | |||||||
Scheduled Paid Offs | - | |||||||
Full Voluntary Prepayments | (1) | |||||||
Repurchases | (1) | |||||||
Liquidations | - | |||||||
Current | 1,491 | |||||||
Principal Balance: | ||||||||
Original | 132,835,928.78 | |||||||
Prior | - | |||||||
Prefunding | - | |||||||
Scheduled Principal | (120,157.30) | |||||||
Partial and Full Voluntary Prepayments | (130,000.00) | |||||||
Repurchases | (39,733.66) | |||||||
Liquidations | - | |||||||
Current | 132,546,037.82 | |||||||
PREFUNDING | TOTAL | |||||||
Initial Prefunding Account Balance | 42,164,071.22 | |||||||
Beginning Prefunding Account Balance | 42,164,071.22 | |||||||
Current Period Prefunded Amount | 0.00 | |||||||
Prefunding Account Release | 0.00 | |||||||
Ending Prefunding Account Balance | 42,164,071.22 | |||||||
Current Prin Balance by Groups (in millions of dollars)
Total Current Principal Balance (in millions of dollars)
Page 10 of 23 | © COPYRIGHT 2002 Deutsche Bank |
Aames 2002-1
Mortgage Pass-Through Certificates
Series 2002-1
Collateral Report for April 25, 2002 Distribution
Collateral Report |
CHARACTERISTICS | TOTAL | |||||||
Weighted Average Coupon Original | 9.312857% | |||||||
Weighted Average Coupon Prior | ||||||||
Weighted Average Coupon Current | 9.312857% | |||||||
Weighted Average Months to Maturity Original | 313 | |||||||
Weighted Average Months to Maturity Prior | - | |||||||
Weighted Average Months to Maturity Current | 313 | |||||||
Weighted Avg Remaining Amortization Term Original | 326 | |||||||
Weighted Avg Remaining Amortization Term Prior | - | |||||||
Weighted Avg Remaining Amortization Term Current | 326 | |||||||
Weighted Average Seasoning Original | 2.01 | |||||||
Weighted Average Seasoning Prior | - | |||||||
Weighted Average Seasoning Current | 2.01 | |||||||
Note: Original information refers to deal issue. | ||||||||
WAC by Groups
Total WAC
WARAT by Groups
Total WARAT
Note: Dates correspond to distribution dates.
Page 11 of 23 | © COPYRIGHT 2002 Deutsche Bank |
Aames 2002-1
Mortgage Pass-Through Certificates
Series 2002-1
Collateral Report for April 25, 2002 Distribution
Collateral Report |
ARM CHARACTERISTICS | TOTAL | |||||||
Weighted Average Margin Original | 0.743% | |||||||
Weighted Average Margin Prior | 0.000% | |||||||
Weighted Average Margin Current | 0.743% | |||||||
Weighted Average Max Rate Original | 1.647% | |||||||
Weighted Average Max Rate Prior | 0.000% | |||||||
Weighted Average Max Rate Current | 1.647% | |||||||
Weighted Average Min Rate Original | 0.985% | |||||||
Weighted Average Min Rate Prior | 0.000% | |||||||
Weighted Average Min Rate Current | 0.985% | |||||||
Weighted Average Cap Up Original | 0.331% | |||||||
Weighted Average Cap Up Prior | 0.000% | |||||||
Weighted Average Cap Up Current | 0.331% | |||||||
Weighted Average Cap Down Original | 0.110% | |||||||
Weighted Average Cap Down Prior | 0.000% | |||||||
Weighted Average Cap Down Current | 0.110% | |||||||
Note: Original information refers to deal issue. | ||||||||
SERVICING FEES / ADVANCES | TOTAL | |||||||
Current Servicing Fees | 55,348.30 | |||||||
Delinquent Servicing Fees | 0.00 | |||||||
Trustee Fees | 2,187.50 | |||||||
TOTAL SERVICING FEES | 57,535.80 | |||||||
Total Servicing Fees | 57,535.80 | |||||||
Compensating Month End Interest | 76.74 | |||||||
Delinquent Servicing Fees | 0.00 | |||||||
COLLECTED SERVICING FEES | 57,612.54 | |||||||
Prepayment Interest Shortfall | 76.74 | |||||||
Total Advanced Interest | 0.00 | |||||||
ADDITIONAL COLLATERAL INFORMATION | TOTAL | |||||||
SPACE INTENTIONALLY LEFT BLANK | ||||||||
Page 12 of 23 | © COPYRIGHT 2002 Deutsche Bank |