|
Aames 2001-3 |
Mortgage Pass-Through Certificates |
Series 2001-3 |
| Collateral Report for June 25, 2002 Distribution |
Collateral Report |
COLLATERAL | GROUP 2 | GROUP 1 | TOTAL | |||||
Loan Count: | ||||||||
Original | 57 | 1971 | 2028 | |||||
Prior | 50 | 1,846 | 1,896 | |||||
Prefunding | - | - | - | |||||
Scheduled Paid Offs | - | - | - | |||||
Full Voluntary Prepayments | - | (38) | (38) | |||||
Repurchases | - | - | - | |||||
Liquidations | - | - | - | |||||
Current | 50 | 1,808 | 1,858 | |||||
Principal Balance: | ||||||||
Original | 18,927,869.30 | 156,080,445.17 | 175,008,314.47 | |||||
Prior | 16,473,250.86 | 143,857,317.05 | 160,330,567.91 | |||||
Prefunding | - | - | - | |||||
Scheduled Principal | (9,497.53) | (112,881.91) | (122,379.44) | |||||
Partial and Full Voluntary Prepayments | (476.32) | (3,069,296.18) | (3,069,772.50) | |||||
Repurchases | - | - | - | |||||
Liquidations | - | - | - | |||||
Current | 16,463,277.01 | 140,675,138.96 | 157,138,415.97 | |||||
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 2002 Deutsche Bank |
Aames 2001-3 |
Mortgage Pass-Through Certificates |
Series 2001-3 |
| Collateral Report for June 25, 2002 Distribution |
Collateral Report |
CHARACTERISTICS | GROUP 2 | GROUP 1 | TOTAL | |||||
Weighted Average Coupon Original | 9.193687% | 10.003105% | 9.915564% | |||||
Weighted Average Coupon Prior | 9.076703% | 9.997958% | 9.905376% | |||||
Weighted Average Coupon Current | 9.076799% | 10.000043% | 9.905184% | |||||
Weighted Average Months to Maturity Original | 354 | 332 | 334 | |||||
Weighted Average Months to Maturity Prior | 329 | 318 | 319 | |||||
Weighted Average Months to Maturity Current | 344 | 314 | 317 | |||||
Weighted Avg Remaining Amortization Term Original | 354 | 331 | 334 | |||||
Weighted Avg Remaining Amortization Term Prior | 346 | 323 | 326 | |||||
Weighted Avg Remaining Amortization Term Current | 345 | 322 | 324 | |||||
Weighted Average Seasoning Original | 2.48 | 2.31 | 2.33 | |||||
Weighted Average Seasoning Prior | 9.50 | 9.30 | 9.32 | |||||
Weighted Average Seasoning Current | 10.50 | 10.29 | 10.31 | |||||
Note: Original information refers to deal issue. | ||||||||
WAC by Groups | Total WAC |
WARAT by Groups | Total WARAT |
Page 13 of 27 | © COPYRIGHT 2002 Deutsche Bank |
Aames 2001-3 |
Mortgage Pass-Through Certificates |
Series 2001-3 |
| Collateral Report for June 25, 2002 Distribution |
Collateral Report |
ARM CHARACTERISTICS | GROUP 2 | GROUP 1 | TOTAL | |||||
Weighted Average Margin Original | 0.182% | 0.146% | ||||||
Weighted Average Margin Prior | 0.208% | 0.136% | ||||||
Weighted Average Margin Current | 0.208% | 0.127% | ||||||
Weighted Average Max Rate Original | 0.429% | 0.369% | ||||||
Weighted Average Max Rate Prior | 0.491% | 0.345% | ||||||
Weighted Average Max Rate Current | 0.491% | 0.326% | ||||||
Weighted Average Min Rate Original | 0.271% | 0.239% | ||||||
Weighted Average Min Rate Prior | 0.310% | 0.224% | ||||||
Weighted Average Min Rate Current | 0.310% | 0.211% | ||||||
Weighted Average Cap Up Original | 0.079% | 0.066% | ||||||
Weighted Average Cap Up Prior | 0.030% | 0.021% | ||||||
Weighted Average Cap Up Current | 0.030% | 0.019% | ||||||
Weighted Average Cap Down Original | 0.026% | 0.022% | ||||||
Weighted Average Cap Down Prior | 0.030% | 0.021% | ||||||
Weighted Average Cap Down Current | 0.030% | 0.019% | ||||||
Note: Original information refers to deal issue. | ||||||||
SERVICING FEES / ADVANCES | GROUP 2 | GROUP 1 | TOTAL | |||||
Current Servicing Fees | 713.52 | 14,038.24 | 14,751.76 | |||||
Delinquent Servicing Fees | 6,150.34 | 45,883.88 | 52,034.22 | |||||
Trustee Fees | 205.92 | 1,798.22 | 2,004.13 | |||||
TOTAL SERVICING FEES | 7,069.78 | 61,720.34 | 68,790.11 | |||||
Total Servicing Fees | 7,069.78 | 61,720.34 | 68,790.11 | |||||
Compensating Month End Interest | 0.00 | 13,695.70 | 13,695.70 | |||||
Delinquent Servicing Fees | (6,150.34) | (45,883.88) | (52,034.22) | |||||
COLLECTED SERVICING FEES | 919.44 | 29,532.16 | 30,451.59 | |||||
Prepayment Interest Shortfall | 0.00 | 13,695.70 | 13,695.70 | |||||
Total Advanced Interest | 106,711.19 | 884,962.78 | 991,673.97 | |||||
ADDITIONAL COLLATERAL INFORMATION | GROUP 2 | GROUP 1 | TOTAL | |||||
Net Rate | 8.562026% | 9.466264% | 9.371527% | |||||
Page 14 of 27 | © COPYRIGHT 2002 Deutsche Bank |