Credit Enhancement Report

EX-20 6 exhibit01-03d.htm EXHIBIT 20.1(D) Credit Enhancement Report

Aames 2001-3

Mortgage Pass-Through Certificates

Series 2001-3

Credit Enhancement Report for May 28, 2002 Distribution

Credit Enhancement Report

ACCOUNTS

GROUP 2

GROUP 1

TOTAL

SPACE INTENTIONALLY LEFT BLANK

INSURANCE

GROUP 2

GROUP 1

TOTAL

PMI Premiums

0.00

1,255.66

1,255.66

STRUCTURAL FEATURES

GROUP 2

GROUP 1

TOTAL

Overcollateralization Amount

2,588,151.64

Overcollateralization Requirement

4,812,728.65

Excess Interest

362,222.92

Page 11 of 27

© COPYRIGHT 2002 Deutsche Bank

ACCOUNTS		GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK





















INSURANCE		GROUP 2	GROUP 1	TOTAL

	PMI Premiums	0.00	1,255.66	1,255.66














STRUCTURAL FEATURES		GROUP 2	GROUP 1	TOTAL

	Overcollateralization Amount			2,588,151.64
	Overcollateralization Requirement			4,812,728.65
	Excess Interest			362,222.92