|
Aames 2001-4 |
Mortgage Pass-Through Certificates |
| Series 2001-4 |
| Collateral Report for May 28, 2002 Distribution |
Collateral Report |
COLLATERAL | TOTAL | |||||||
Loan Count: | ||||||||
Original | 2548 | |||||||
Prior | 2,486 | |||||||
Prefunding | - | |||||||
Scheduled Paid Offs | - | |||||||
Full Voluntary Prepayments | (35) | |||||||
Repurchases | - | |||||||
Liquidations | - | |||||||
Current | 2,451 | |||||||
Principal Balance: | ||||||||
Original | 234,955,499.20 | |||||||
Prior | 227,852,713.07 | |||||||
Prefunding | - | |||||||
Scheduled Principal | (183,640.61) | |||||||
Partial and Full Voluntary Prepayments | (2,951,266.10) | |||||||
Repurchases | - | |||||||
Liquidations | - | |||||||
Current | 224,717,806.36 | |||||||
PREFUNDING | TOTAL | |||||||
SPACE INTENTIONALLY LEFT BLANK | ||||||||
| Current Prin Balance by Groups (im millions of dollars) | Total Current Principal Balance (in millions of dollars) |
Page 12 of 25 | © COPYRIGHT 2002 Deutsche Bank |
Aames 2001-4 |
Mortgage Pass-Through Certificates |
| Series 2001-4 |
| Collateral Report for May 28, 2002 Distribution |
Collateral Report |
CHARACTERISTICS | TOTAL | |||||||
Weighted Average Coupon Original | 9.348728% | |||||||
Weighted Average Coupon Prior | 9.341210% | |||||||
Weighted Average Coupon Current | 9.335235% | |||||||
Weighted Average Months to Maturity Original | 98 | |||||||
Weighted Average Months to Maturity Prior | 324 | |||||||
Weighted Average Months to Maturity Current | 324 | |||||||
Weighted Avg Remaining Amortization Term Original | 335 | |||||||
Weighted Avg Remaining Amortization Term Prior | 332 | |||||||
Weighted Avg Remaining Amortization Term Current | 331 | |||||||
Weighted Average Seasoning Original | 1.85 | |||||||
Weighted Average Seasoning Prior | 4.84 | |||||||
Weighted Average Seasoning Current | 5.84 | |||||||
Note: Original information refers to deal issue. | ||||||||
| WAC by Groups | Total WAC |
| WARAT by Groups | Total WARAT |
Page 13 of 25 | © COPYRIGHT 2002 Deutsche Bank |
Aames 2001-4 |
Mortgage Pass-Through Certificates |
| Series 2001-4 |
| Collateral Report for May 28, 2002 Distribution |
Collateral Report |
ARM CHARACTERISTICS | TOTAL | |||||||
Weighted Average Margin Original | 0.518% | |||||||
Weighted Average Margin Prior | 0.522% | |||||||
Weighted Average Margin Current | 0.523% | |||||||
Weighted Average Max Rate Original | 1.204% | |||||||
Weighted Average Max Rate Prior | 1.213% | |||||||
Weighted Average Max Rate Current | 1.216% | |||||||
Weighted Average Min Rate Original | 0.767% | |||||||
Weighted Average Min Rate Prior | 0.773% | |||||||
Weighted Average Min Rate Current | 0.775% | |||||||
Weighted Average Cap Up Original | 0.218% | |||||||
Weighted Average Cap Up Prior | 0.220% | |||||||
Weighted Average Cap Up Current | 0.221% | |||||||
Weighted Average Cap Down Original | 0.073% | |||||||
Weighted Average Cap Down Prior | 0.073% | |||||||
Weighted Average Cap Down Current | 0.074% | |||||||
Note: Original information refers to deal issue. | ||||||||
SERVICING FEES / ADVANCES | TOTAL | |||||||
Current Servicing Fees | 58,668.68 | |||||||
Delinquent Servicing Fees | 36,269.95 | |||||||
Trustee Fees | 2,658.28 | |||||||
TOTAL SERVICING FEES | 97,596.91 | |||||||
Total Servicing Fees | 97,596.91 | |||||||
Compensating Month End Interest | 7,057.78 | |||||||
Delinquent Servicing Fees | (36,269.95) | |||||||
COLLECTED SERVICING FEES | 68,384.74 | |||||||
Prepayment Interest Shortfall | 7,057.78 | |||||||
Total Advanced Interest | 653,516.22 | |||||||
ADDITIONAL COLLATERAL INFORMATION | TOTAL | |||||||
Net Rate | 8.808411% | |||||||
Page 14 of 25 | © COPYRIGHT 2002 Deutsche Bank |