Aames 2001-3

Mortgage Pass-Through Certificates

Series 2001-3

Collection Account Report for October 25, 2001 Distribution

Collection Account Report

SUMMARY		GROUP 2	GROUP 1	TOTAL
	Principal Collections	12,020.79	268,079.53	280,100.32
	Principal Withdrawals	0.00	0.00	0.00
	Principal Other Accounts	0.00	0.00	0.00
	TOTAL NET PRINCIPAL	12,020.79	268,079.53	280,100.32
	Interest Collections	138,478.20	1,254,194.91	1,392,673.11
	Interest Withdrawals	0.00	0.00	0.00
	Interest Other Accounts	0.00	0.00	0.00
	Interest Fees	(1,587.33)	(16,734.29)	(18,321.61)
	TOTAL NET INTEREST	136,890.87	1,237,460.62	1,374,351.50
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS	148,911.66	1,505,540.15	1,654,451.82
PRINCIPAL - COLLECTIONS		GROUP 2	GROUP 1	TOTAL
	Scheduled Principal	12,020.79	95,776.23	107,797.02
	Curtailments	0.00	0.00	0.00
	Prepayments in Full	0.00	172,303.30	172,303.30
	Repurchases/Substitutions Shortfalls	0.00	0.00	0.00
	Liquidations	0.00	0.00	0.00
	Insurance Principal	0.00	0.00	0.00
	Other Additional Principal	0.00	0.00	0.00
	Delinquent Principal	0.00	0.00	0.00
	Advanced Principal	0.00	0.00	0.00
	Realized Losses	0.00	0.00	0.00
	Mortgage Replacement Amount	0.00	0.00	0.00
	TOTAL PRINCIPAL COLLECTED	12,020.79	268,079.53	280,100.32

Page 8 of 27 © COPYRIGHT 2001 Deutsche Bank

Aames 2001-3

Mortgage Pass-Through Certificates

Series 2001-3

Collection Account Report for October 25, 2001 Distribution

Collection Account Report
PRINCIPAL - WITHDRAWALS		GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS		GROUP 2	GROUP 1	TOTAL
	Prefunded Release Amount	0.00	0.00	0.00
	TOTAL OTHER ACCOUNTS PRINCIPAL	0.00	0.00	0.00
INTEREST - COLLECTIONS		GROUP 2	GROUP 1	TOTAL
	Scheduled Interest	145,014.09	1,301,074.30	1,446,088.39
	Repurchases/Substitutions	0.00	0.00	0.00
	Liquidations	0.00	0.00	0.00
	Month End Interest (PPIS)	0.00	(156.34)	(156.34)
	Delinquent Interest	(121,831.75)	(1,035,258.31)	(1,157,090.06)
	Realized Losses	0.00	0.00	0.00
	Compensating Month End Interest	0.00	156.34	156.34
	Other Interest Shortfall (Relief Act)	0.00	0.00	0.00
	Interest Advanced	115,295.86	983,748.35	1,099,044.21
	Prepayment Penalties	0.00	4,630.57	4,630.57
	TOTAL INTEREST COLLECTED	138,478.20	1,254,194.91	1,392,673.11

Page 9 of 27 © COPYRIGHT 2001 Deutsche Bank

Aames 2001-3

Mortgage Pass-Through Certificates

Series 2001-3

Collection Account Report for October 25, 2001 Distribution

Collection Account Report
INTEREST - WITHDRAWALS		GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - OTHER ACCOUNTS		GROUP 2	GROUP 1	TOTAL
	Capitialized Interest Requirement	0.00	0.00	0.00
	TOTAL OTHER ACCOUNT INTEREST	0.00	0.00	0.00
INTEREST - FEES		GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees	1,350.73	13,523.56	14,874.29
	Trustee Fee	236.60	1,951.01	2,187.60
	PMI Premium	0.00	1,259.72	1,259.72
	TOTAL INTEREST OTHER FEES	1,587.33	16,734.29	18,321.61

Page 10 of 27 © COPYRIGHT 2001 Deutsche Bank