Aames 2001-4

Mortgage Pass-Through Certificates

Series 2001-4

Prepayment Detail Report for February 25, 2002 Distribution

Prepayment Detail Report - Loans Prepaid in Full During Current Distribution

SUMMARY					LOAN GROUP
Total Loan Count = 20					Loan Group 1 = Group 1 Group
Total Original Principal Balance = 2,545,900.00
Total Prepayment Amount = 2,543,573.65
Loan Number		Original			Current	State &	Type Prepayment
&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group	Status	Balance	Amount	Date	Rate	Origination	Original Term	Date
129542 1		47,250.00	47,140.85	Jan-22-02	10.750%	MI - 75.00%	Paid Off - 360	Jun-15-01
138800 1		53,600.00	53,534.49	Jan-23-02	12.800%	NC - 80.00%	Paid Off - 360	Jul-11-01
284238 1		111,600.00	111,553.20	Jan-23-02	10.250%	MA - 50.70%	Paid Off - 360	Sep-25-01
320889 1		33,750.00	33,709.23	Jan-24-02	11.825%	MI - 75.00%	Paid Off - 360	Aug-02-01
359009 1		240,000.00	239,582.73	Jan-02-02	8.750%	CA - 80.00%	Paid Off - 360	Aug-24-01
411663 1		188,000.00	187,913.35	Jan-14-02	12.990%	TX - 80.00%	Paid Off - 360	Sep-05-01
486191 1		28,000.00	27,964.56	Jan-25-02	11.612%	MI - 24.80%	Paid Off - 360	Sep-04-01
495395 1		96,250.00	96,197.31	Jan-03-02	8.990%	MN - 77.00%	Paid Off - 360	Sep-07-01
523968 1		75,000.00	74,899.41	Jan-24-02	9.990%	MI - 44.30%	Paid Off - 360	Sep-10-01
575038 1		85,000.00	84,975.62	Jan-17-02	11.990%	MI - 55.50%	Paid Off - 360	Oct-29-01
580147 1		45,000.00	45,000.00	Jan-31-02	9.650%	TX - 59.60%	Paid Off - 180	Nov-08-01
592080 1		30,000.00	29,993.12	Jan-28-02	12.990%	IA - 75.00%	Paid Off - 360	Oct-03-01
592765 1		246,500.00	246,317.06	Jan-31-02	7.500%	TN - 85.00%	Paid Off - 360	Oct-09-01
640077 1		60,000.00	59,964.71	Jan-10-02	11.900%	CA - 28.80%	Paid Off - 360	Oct-10-01
642886 1		20,000.00	19,900.84	Jan-28-02	9.750%	CA - 24.00%	Paid Off - 180	Oct-16-01
812951 1		371,250.00	371,057.53	Jan-31-02	9.250%	MA - 67.50%	Paid Off - 360	Nov-08-01
830399 1		521,500.00	521,131.93	Jan-31-02	7.750%	HI - 70.00%	Paid Off - 360	Nov-02-01
960144 1		59,200.00	59,200.00	Jan-09-02	9.990%	NY - 80.00%	Paid Off - 360	Dec-04-01
9915974 1		94,000.00	93,956.99	Jan-24-02	9.875%	CA - 25.40%	Paid Off - 360	Oct-12-01
9965432 1		140,000.00	139,580.72	Jan-11-02	8.625%	CA - 70.00%	Paid Off - 360	Jun-26-01

Page 20 of 25 © COPYRIGHT 2002 Deutsche Bank