Aames 2001-4

Mortgage Pass-Through Certificates

Series 2001-4

Prepayment Report for February 25, 2002 Distribution

Prepayment Report - Voluntary Prepayments

VOLUNTARY PREPAYMENTS		TOTAL
	Current
	Number of Paid in Full Loans	20
	Number of Repurchased Loans	-
	Total Number of Loans Prepaid in Full	20
	Paid in Full Balance	2,543,573.65
	Repurchased Loans Balance	-
	Curtailments Amount	-
	Total Prepayment Amount	2,543,573.65
	Cumulative
	Number of Paid in Full Loans	27
	Number of Repurchased Loans	-
	Total Number of Loans Prepaid in Full	27
	Paid in Full Balance	3,125,939.63
	Repurchased Loans Balance	-
	Curtailments Amount	-
	Total Prepayment Amount	3,125,939.63
SPACE INTENTIONALLY LEFT BLANK

Total Prepayments by Groups (in thousands of dollars)

Total Prepayments (in thousands of dollars)

Page 19 of 25 © COPYRIGHT 2002 Deutsche Bank

Aames 2001-4

Mortgage Pass-Through Certificates

Series 2001-4

Prepayment Report for February 25, 2002 Distribution

Prepayment Report - Voluntary Prepayments

VOLUNTARY PREPAYMENT RATES		TOTAL
	SMM	1.09%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off	0.67%
	CPR	12.29%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off	7.73%
	PSA	2155.23%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation	1643.56%

CPR by Groups

Total CPR

PSA by Groups

Total PSA

Page 18 of 25 © COPYRIGHT 2002 Deutsche Bank

Aames 2001-4

Mortgage Pass-Through Certificates

Series 2001-4

Prepayment Report for February 25, 2002 Distribution

Prepayment Report - Voluntary Prepayments

CPR Avg since Cut-Off by Groups

Total CPR Avg since Cut-Off

PSA Avg since Cut-Off by Groups

Total PSA since Cut-Off

Page 19 of 25 © COPYRIGHT 2002 Deutsche Bank