Aames 2001-3 October 2001 Statement Credit Enhancement Report

EX-20 6 exhibit20-1d.htm EXHIBIT 20.1 (D) Aames 2001-3 October 2001 Statement Credit Enhancement Report

Aames 2001-3

Mortgage Pass-Through Certificates

Series 2001-3

Credit Enhancement Report for October 25, 2001 Distribution

Credit Enhancement Report
ACCOUNTS		GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK





















INSURANCE		GROUP 2	GROUP 1	TOTAL

	PMI Premiums	0.00	1,259.72	1,259.72










STRUCTURAL FEATURES		GROUP 2	GROUP 1	TOTAL

	Overcollateralization Amount			8,314.47
	Overcollateralization Requirement			4,812,728.65
	Excess Interest			368,793.75

Page 11 of 27