|
Aames 2002-1 |
Mortgage Pass-Through Certificates |
Series 2002-1 |
Collateral Report for May 28, 2002 Distribution |
Collateral Report |
COLLATERAL | TOTAL | |||||||
Loan Count: | ||||||||
Original | 1493 | |||||||
Prior | 1,491 | |||||||
Prefunding | 461 | |||||||
Scheduled Paid Offs | - | |||||||
Full Voluntary Prepayments | - | |||||||
Repurchases | - | |||||||
Liquidations | - | |||||||
Current | 1,952 | |||||||
Principal Balance: | ||||||||
Original | 132,835,928.78 | |||||||
Prior | 132,546,037.82 | |||||||
Prefunding | 42,163,982.11 | |||||||
Scheduled Principal | (110,203.38) | |||||||
Partial and Full Voluntary Prepayments | (327,083.59) | |||||||
Repurchases | (166,000.00) | |||||||
Liquidations | - | |||||||
Current | 174,106,732.96 | |||||||
PREFUNDING | TOTAL | |||||||
Initial Prefunding Account Balance | 42,164,100.00 | |||||||
Beginning Prefunding Account Balance | 42,164,100.00 | |||||||
Current Period Prefunded Amount | 42,163,982.11 | |||||||
Prefunding Account Release | 117.89 | |||||||
Ending Prefunding Account Balance | (0.00) | |||||||
Current Prin Balance by Groups (im 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 May 28, 2002 Distribution |
Collateral Report |
CHARACTERISTICS | TOTAL | |||||||
Weighted Average Coupon Original | 9.312857% | |||||||
Weighted Average Coupon Prior | 9.312857% | |||||||
Weighted Average Coupon Current | 9.280251% | |||||||
Weighted Average Months to Maturity Original | 313 | |||||||
Weighted Average Months to Maturity Prior | 313 | |||||||
Weighted Average Months to Maturity Current | 320 | |||||||
Weighted Avg Remaining Amortization Term Original | 326 | |||||||
Weighted Avg Remaining Amortization Term Prior | 326 | |||||||
Weighted Avg Remaining Amortization Term Current | - | |||||||
Weighted Average Seasoning Original | 2.01 | |||||||
Weighted Average Seasoning Prior | 2.01 | |||||||
Weighted Average Seasoning Current | - | |||||||
Note: Original information refers to deal issue. |
WAC by Groups | Total WAC |
WARAT by Groups | Total WARAT |
Page 11 of 23 | © COPYRIGHT 2002 Deutsche Bank |
Aames 2002-1 |
Mortgage Pass-Through Certificates |
Series 2002-1 |
Collateral Report for May 28, 2002 Distribution |
Collateral Report |
ARM CHARACTERISTICS | TOTAL | |||||||
Weighted Average Margin Original | 0.743% | |||||||
Weighted Average Margin Prior | 0.743% | |||||||
Weighted Average Margin Current | 0.000% | |||||||
Weighted Average Max Rate Original | 1.647% | |||||||
Weighted Average Max Rate Prior | 1.647% | |||||||
Weighted Average Max Rate Current | 0.000% | |||||||
Weighted Average Min Rate Original | 0.985% | |||||||
Weighted Average Min Rate Prior | 0.985% | |||||||
Weighted Average Min Rate Current | 0.000% | |||||||
Weighted Average Cap Up Original | 0.331% | |||||||
Weighted Average Cap Up Prior | 0.331% | |||||||
Weighted Average Cap Up Current | 0.000% | |||||||
Weighted Average Cap Down Original | 0.110% | |||||||
Weighted Average Cap Down Prior | 0.110% | |||||||
Weighted Average Cap Down Current | 0.000% | |||||||
Note: Original information refers to deal issue. | ||||||||
SERVICING FEES / ADVANCES | TOTAL | |||||||
Current Servicing Fees | 72,795.84 | |||||||
Delinquent Servicing Fees | 0.00 | |||||||
Trustee Fees | 2,183.88 | |||||||
TOTAL SERVICING FEES | 74,979.72 | |||||||
Total Servicing Fees | 74,979.72 | |||||||
Compensating Month End Interest | 977.36 | |||||||
Delinquent Servicing Fees | 0.00 | |||||||
COLLECTED SERVICING FEES | 75,957.08 | |||||||
Prepayment Interest Shortfall | 977.36 | |||||||
Total Advanced Interest | 0.00 | |||||||
ADDITIONAL COLLATERAL INFORMATION | TOTAL | |||||||
SPACE INTENTIONALLY LEFT BLANK | ||||||||
Page 12 of 23 | © COPYRIGHT 2002 Deutsche Bank |