Aames 2001-3

Mortgage Pass-Through Certificates

Series 2001-3

Delinquency Report for May 28, 2002 Distribution

Delinquency Report - Total

		CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT	Balance		3,926,500.29	709,417.10	437,454.30	5,073,371.69
	% Balance		2.45%	0.44%	0.27%	3.16%
	# Loans		56	9	7	72
	% # Loans		2.95%	0.47%	0.37%	3.80%
FORECLOSURE	Balance	36,516.53	-	720,694.83	4,784,958.39	5,542,169.75
	% Balance	0.02%	0.00%	0.45%	2.98%	3.46%
	# Loans	1	-	10	59	70
	% # Loans	0.05%	0.00%	0.53%	3.11%	3.69%
BANKRUPTCY	Balance	895,901.34	29,932.85	52,219.78	353,779.28	1,331,833.25
	% Balance	0.56%	0.02%	0.03%	0.22%	0.83%
	# Loans	6	1	1	9	17
	% # Loans	0.32%	0.05%	0.05%	0.47%	0.90%
REO	Balance	-	-	-	332,473.58	332,473.58
	% Balance	0.00%	0.00%	0.00%	0.21%	0.21%
	# Loans	-	-	-	6	6
	% # Loans	0.00%	0.00%	0.00%	0.32%	0.32%
TOTAL	Balance	932,417.87	3,956,433.14	1,482,331.71	5,908,665.55	12,279,848.27
	% Balance	0.58%	2.47%	0.92%	3.69%	7.66%
	# Loans	7	57	20	81	165
	% # Loans	0.37%	3.01%	1.05%	4.27%	8.70%
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+ Payments = 91+

1 or 2 Payments Delinquent 3 or More Payments Delinquent

Total Foreclosure Total Bankruptcy and REO

Page 15 of 27 © COPYRIGHT 2002 Deutsche Bank

Aames 2001-3

Mortgage Pass-Through Certificates

Series 2001-3

Delinquency Report for May 28, 2002 Distribution

Delinquency Report - Group 1Group

		CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT	Balance		3,926,500.29	709,417.10	437,454.30	5,073,371.69
	% Balance		2.73%	0.49%	0.30%	3.53%
	# Loans		56	9	7	72
	% # Loans		3.03%	0.49%	0.38%	3.90%
FORECLOSURE	Balance	36,516.53	-	720,694.83	4,010,699.29	4,767,910.65
	% Balance	0.03%	0.00%	0.50%	2.79%	3.31%
	# Loans	1	-	10	57	68
	% # Loans	0.05%	0.00%	0.54%	3.09%	3.68%
BANKRUPTCY	Balance	895,901.34	29,932.85	52,219.78	353,779.28	1,331,833.25
	% Balance	0.62%	0.02%	0.04%	0.25%	0.93%
	# Loans	6	1	1	9	17
	% # Loans	0.33%	0.05%	0.05%	0.49%	0.92%
REO	Balance	-	-	-	332,473.58	332,473.58
	% Balance	0.00%	0.00%	0.00%	0.23%	0.23%
	# Loans	-	-	-	6	6
	% # Loans	0.00%	0.00%	0.00%	0.33%	0.33%
TOTAL	Balance	932,417.87	3,956,433.14	1,482,331.71	5,134,406.45	11,505,589.17
	% Balance	0.65%	2.75%	1.03%	3.57%	8.00%
	# Loans	7	57	20	79	163
	% # Loans	0.38%	3.09%	1.08%	4.28%	8.83%
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+ Payments = 91+

1 or 2 Payments Delinquent 3 or More Payments Delinquent

Total Foreclosure Total Bankruptcy and REO

Page 16 of 27 © COPYRIGHT 2002 Deutsche Bank

Aames 2001-3

Mortgage Pass-Through Certificates

Series 2001-3

Delinquency Report for May 28, 2002 Distribution

Delinquency Report - Group 2 Group

		CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT	Balance		-	-	-	-
	% Balance		0.00%	0.00%	0.00%	0.00%
	# Loans		-	-	-	-
	% # Loans		0.00%	0.00%	0.00%	0.00%
FORECLOSURE	Balance	-	-	-	774,259.10	774,259.10
	% Balance	0.00%	0.00%	0.00%	4.70%	4.70%
	# Loans	-	-	-	2	2
	% # Loans	0.00%	0.00%	0.00%	4.00%	4.00%
BANKRUPTCY	Balance	-	-	-	-	-
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	-	-	-	-	-
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
REO	Balance	-	-	-	-	-
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	-	-	-	-	-
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL	Balance	-	-	-	774,259.10	774,259.10
	% Balance	0.00%	0.00%	0.00%	4.70%	4.70%
	# Loans	-	-	-	2	2
	% # Loans	0.00%	0.00%	0.00%	4.00%	4.00%
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+ Payments = 91+

1 or 2 Payments Delinquent 3 or More Payments Delinquent

Total Foreclosure Total Bankruptcy and REO

Page 17 of 27 © COPYRIGHT 2002 Deutsche Bank