Aames 2001-3

Mortgage Pass-Through Certificates

Series 2001-3

Prepayment Detail Report for May 28, 2002 Distribution

Prepayment Detail Report - Loans Prepaid in Full During Current Distribution

SUMMARY					LOAN GROUP
Total Loan Count = 37					Loan Group 1 = Group 1 Group
Total Original Principal Balance = 3,507,570.00					Loan Group 2 = Group 2 Group
Total Prepayment Amount = 3,485,821.11
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
494020 1		68,200.00	68,069.10	Apr-11-02	14.000%	MO - 63.10%	Paid Off - 360	May-09-01
494125 1		164,000.00	163,350.50	Apr-19-02	9.750%	CA - 80.00%	Paid Off - 360	Jul-12-01
494163 1		66,400.00	65,987.32	Apr-03-02	7.990%	AZ - 80.00%	Paid Off - 360	Jun-08-01
494211 1		132,500.00	131,807.57	Apr-05-02	8.250%	OH - 66.20%	Paid Off - 360	Jun-08-01
494276 1		144,000.00	143,628.97	Apr-12-02	11.950%	OH - 56.90%	Paid Off - 360	Jun-08-01
494284 1		70,400.00	69,509.59	Apr-01-02	9.750%	MO - 80.00%	Paid Off - 240	Jun-27-01
494341 1		75,200.00	74,374.72	Apr-08-02	11.393%	NV - 80.00%	Paid Off - 360	Jun-15-01
494395 1		52,500.00	52,350.07	Apr-08-02	10.500%	OH - 70.00%	Paid Off - 360	Jun-22-01
494516 1		56,000.00	55,400.48	Apr-09-02	11.490%	IN - 70.80%	Paid Off - 180	Jul-31-01
494592 1		55,000.00	54,799.14	Apr-03-02	9.990%	CA - 24.00%	Paid Off - 360	Jul-02-01
497325 1		60,000.00	59,756.70	Apr-30-02	9.490%	IA - 60.00%	Paid Off - 360	Jul-03-01
497348 1		110,500.00	110,184.41	Apr-26-02	10.500%	CA - 85.00%	Paid Off - 360	Jul-10-01
497456 1	FCL	37,240.00	37,079.77	Apr-09-02	11.287%	NV - 49.00%	Paid Off - 180	Aug-06-01
497620 1		110,000.00	109,547.18	Apr-08-02	8.750%	CA - 44.00%	Paid Off - 360	Aug-03-01
497724 1		132,000.00	131,661.30	Apr-24-02	11.000%	FL - 80.00%	Paid Off - 360	Aug-03-01
497782 1		73,500.00	73,228.02	Apr-22-02	8.500%	FL - 70.00%	Paid Off - 360	Aug-16-01
497839 1		155,000.00	154,423.73	Apr-16-02	9.250%	CA - 73.80%	Paid Off - 360	Jul-26-01
497907 1	FCL	175,000.00	175,000.00	Apr-09-02	8.750%	CA - 37.00%	Paid Off - 360	Aug-02-01
499117 1		128,000.00	127,474.95	Apr-30-02	7.990%	CA - 80.00%	Paid Off - 360	Aug-09-01
499130 1		25,000.00	24,967.21	Apr-04-02	15.000%	CA - 38.70%	Paid Off - 360	Aug-10-01
499226 1		28,000.00	27,952.07	Apr-08-02	11.275%	MO - 80.00%	Paid Off - 360	Aug-08-01
499239 1		107,300.00	105,527.89	Apr-18-02	8.750%	OH - 78.30%	Paid Off - 180	Aug-22-01
499246 1		48,980.00	48,890.37	Apr-22-02	11.825%	MI - 79.00%	Paid Off - 360	Aug-14-01
499267 1		52,000.00	51,737.31	Apr-25-02	10.250%	FL - 80.00%	Paid Off - 360	Aug-17-01
499487 1		145,000.00	143,285.07	Apr-11-02	10.500%	CA - 69.70%	Paid Off - 360	Aug-22-01
499576 1		26,650.00	26,590.08	Apr-02-02	13.300%	VA - 57.00%	Paid Off - 360	Apr-09-01
499700 1		65,000.00	64,786.21	Apr-02-02	10.490%	FL - 60.00%	Paid Off - 360	Jun-28-01
499725 1		99,000.00	97,160.16	Apr-30-02	10.750%	NJ - 90.00%	Paid Off - 180	Jun-25-01
499808 1		80,000.00	78,319.70	Apr-09-02	9.375%	MD - 53.00%	Paid Off - 180	Jun-13-01
500006 1		103,700.00	103,192.92	Apr-03-02	10.990%	IL - 85.00%	Paid Off - 360	Jul-31-01
500189 1		130,500.00	130,053.75	Apr-01-02	10.875%	TN - 90.00%	Paid Off - 360	Apr-27-01
500368 1		208,000.00	207,214.64	Apr-10-02	8.400%	CA - 54.00%	Paid Off - 360	Jul-09-01
500383 1		35,000.00	34,920.61	Apr-04-02	12.200%	LA - 30.20%	Paid Off - 360	Jun-25-01
500571 1		50,000.00	49,172.16	Apr-01-02	11.250%	MI - 41.00%	Paid Off - 180	Jul-27-01
500573 1		173,000.00	170,413.33	Apr-16-02	7.830%	CA - 48.10%	Paid Off - 360	Jul-23-01
500593 1		150,000.00	149,511.04	Apr-01-02	9.875%	CA - 75.00%	Paid Off - 360	Jul-30-01
500619 1		115,000.00	114,493.07	Apr-15-02	9.480%	CA - 74.20%	Paid Off - 360	Jul-31-01

Page 22 of 27 © COPYRIGHT 2002 Deutsche Bank