Certificate Payment Report

EX-20 4 exhibit20-1b.htm EXHIBIT 20.1 (B) Certificate Payment Report

Aames 2001-3

Mortgage Pass-Through Certificates

REMIC Series 2001-3

Certificate Payment Report for December 26, 2001 Distribution

	Distribution in Dollars - Current Period
				Prior						Current
	Class	Original		Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value		Balance	Interest	Principal	Distribution	Losses	Interest	Balance
				(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

P		100.00		100.00	5,100.69	-	5,100.69	-	-	100.00
IA		10,051,536.00		10,051,536.00	78,672.68	-	78,672.68	-	-	10,051,536.00
IB		1,401,437.00		1,401,437.00	10,968.95	-	10,968.95	-	-	1,401,437.00
IC		1,595,826.00		1,595,826.00	12,490.42	-	12,490.42	-	-	1,595,826.00
ID		1,817,069.00		1,817,069.00	14,222.07	-	14,222.07	-	-	1,817,069.00
IE		2,068,868.00		2,068,868.00	16,192.89	-	16,192.89	-	-	2,068,868.00
IF		2,355,430.00		2,355,430.00	18,435.79	-	18,435.79	-	-	2,355,430.00
IG		2,681,540.00		2,681,540.00	20,988.23	-	20,988.23	-	-	2,681,540.00
IH		3,052,642.00		3,052,642.00	23,892.82	-	23,892.82	-	-	3,052,642.00
II		3,362,700.00		3,362,700.00	26,319.62	-	26,319.62	-	-	3,362,700.00
IJ		2,865,432.00		2,865,432.00	22,427.54	-	22,427.54	-	-	2,865,432.00
IK		2,138,494.00		2,138,494.00	16,737.85	-	16,737.85	-	-	2,138,494.00
IL		1,609,026.00		1,609,026.00	12,593.74	-	12,593.74	-	-	1,609,026.00
IM		140,008,314.47		138,668,757.33	1,085,350.86	1,678,603.84	2,763,954.70	-	-	136,990,153.49
R-1		-		-	-	-	-	-	-	-


Total		175,008,414.47		173,668,857.33	1,364,394.15	1,678,603.84	3,042,997.99	-	-	171,990,253.49


	Interest Accrual Detail			Current Period Factor Information per $1,000 of Original Face
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
						(1)	(2)	(3)	(4)=(2)+(3)	(5)

P			A-30/360		100.00	1,000.000000	51,006.900000	-	51,006.900000	1,000.000000
IA			A-30/360		10,051,536.00	1,000.000000	7.826931	-	7.826931	1,000.000000
IB			A-30/360		1,401,437.00	1,000.000000	7.826931	-	7.826931	1,000.000000
IC			A-30/360		1,595,826.00	1,000.000000	7.826931	-	7.826931	1,000.000000
ID			A-30/360		1,817,069.00	1,000.000000	7.826929	-	7.826929	1,000.000000
IE			A-30/360		2,068,868.00	1,000.000000	7.826932	-	7.826932	1,000.000000
IF			A-30/360		2,355,430.00	1,000.000000	7.826932	-	7.826932	1,000.000000
IG			A-30/360		2,681,540.00	1,000.000000	7.826932	-	7.826932	1,000.000000
IH			A-30/360		3,052,642.00	1,000.000000	7.826932	-	7.826932	1,000.000000
II			A-30/360		3,362,700.00	1,000.000000	7.826931	-	7.826931	1,000.000000
IJ			A-30/360		2,865,432.00	1,000.000000	7.826932	-	7.826932	1,000.000000
IK			A-30/360		2,138,494.00	1,000.000000	7.826933	-	7.826933	1,000.000000
IL			A-30/360		1,609,026.00	1,000.000000	7.826934	-	7.826934	1,000.000000
IM			A-30/360		140,008,314.47	990.432303	7.752046	11.989315	19.741361	978.442988
R-1			-		-	-	-	-	-	-

Page 2 of 27

Aames 2001-3

Mortgage Pass-Through Certificates

REMIC I Series 2001-3

Certificate Payment Report for December 26, 2001 Distribution

	Distribution in Dollars - to Date
										Current
	Original			Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest	Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

P	100.00		25,207.79	-	-	-	25,207.79	-	-	100.00
IA	10,051,536.00		236,015.46	-	-	-	236,015.46	-	-	10,051,536.00
IB	1,401,437.00		32,906.49	-	-	-	32,906.49	-	-	1,401,437.00
IC	1,595,826.00		37,470.85	-	-	-	37,470.85	-	-	1,595,826.00
ID	1,817,069.00		42,665.75	-	-	-	42,665.75	-	-	1,817,069.00
IE	2,068,868.00		48,578.13	-	-	-	48,578.13	-	-	2,068,868.00
IF	2,355,430.00		55,306.76	-	-	-	55,306.76	-	-	2,355,430.00
IG	2,681,540.00		2,964.00	-	-	-	62,964.00	-	-	2,681,540.00
IH	3,052,642.00		71,677.67	-	-	-	71,677.67	-	-	3,052,642.00
II	3,362,700.00		78,958.00	-	-	-	78,958.00	-	-	3,362,700.00
IJ	2,865,432.00		67,281.88	-	-	-	67,281.88	-	-	2,865,432.00
IK	2,138,494.00		50,212.99	-	-	-	50,212.99	-	-	2,138,494.00
IL	1,609,026.00		37,780.80	-	-	-	37,780.80	-	-	1,609,026.00
IM	140,008,314.47		3,274,793.46	-	3,018,160.98	3,018,160.98	6,292,954.44	-	-	136,990,153.49
R-1	-		-	-	-	-	-	-	-	-


Total	175,008,414.47		4,121,820.03	-	3,018,160.98	3,018,160.98	7,139,981.01	-	-	171,990,253.49


	Interest Detail
	Pass-	Prior Principal			Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)		Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance		Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
				(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

P		100.00		5,100.69	-	-	-	5,100.69	5,100.69	-
IA	9.39232%	10,051,536.00		78,672.68	-	-	-	78,672.68	78,672.68	-
IB	9.39232%	1,401,437.00		10,968.95	-	-	-	10,968.95	10,968.95	-
IC	9.39232%	1,595,826.00		12,490.42	-	-	-	12,490.42	12,490.42	-
ID	9.39232%	1,817,069.00		14,222.07	-	-	-	14,222.07	14,222.07	-
IE	9.39232%	2,068,868.00		16,192.89	-	-	-	16,192.89	16,192.89	-
IF	9.39232%	2,355,430.00		18,435.79	-	-	-	18,435.79	18,435.79	-
IG	9.39232%	2,681,540.00		20,988.23	-	-	-	20,988.23	20,988.23	-
IH	9.39232%	3,052,642.00		23,892.82	-	-	-	23,892.82	23,892.82	-
II	9.39232%	3,362,700.00		26,319.62	-	-	-	26,319.62	26,319.62	-
IJ	9.39232%	2,865,432.00		22,427.54	-	-	-	22,427.54	22,427.54	-
IK	9.39232%	2,138,494.00		16,737.85	-	-	-	16,737.85	16,737.85	-
IL	9.39232%	1,609,026.00		12,593.74	-	-	-	12,593.74	12,593.74	-
IM	9.39232%	138,668,757.33		1,085,350.86	-	-	-	1,085,350.86	1,085,350.86	-
R-1		-		-	-	-	-	-	-	-



Total		173,668,857.33		1,364,394.15	-	-	-	1,364,394.15	1,364,394.15	-

Page 3 of 27

Aames 2001-3

Mortgage Pass-Through Certificates

REMIC I Series 2001-3

Certificate Payment Report for December 26, 2001 Distribution

	Distribution in Dollars - Current Period
				Prior						Current
	Class	Original		Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value		Balance	Interest	Principal	Distribution	Losses	Interest	Balance
				(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

II-A-1		1,326,630.00		1,306,271.30	8,907.81	16,668.20	25,576.01	-	-	1,289,603.10
II-A-2		160,870.00		160,449.01	1,094.14	3,795.80	4,889.94	-	-	156,653.21
II-M-1		109,375.00		109,375.00	745.86	-	745.86	-	-	109,375.00
II-M-2		83,125.00		83,125.00	566.85	-	566.85	-	-	83,125.00
II-B		70,000.00		70,000.00	477.35	-	477.35	-	-	70,000.00
II-Q		173,258,314.47		171,939,537.02	1,168,823.49	1,661,817.80	2,830,641.29	-	3,677.96	170,281,397.18
II-A-IO		-		-	175,000.00	-	175,000.00	-	-
R-II		-		-	-	-	-	-	-	-


Total		175,008,314.47		173,668,757.33	1,355,615.50	1,682,281.80	3,037,897.30	-	3,677.96	171,990,153.49


	Interest Accrual Detail			Current Period Factor Information per $1,000 of Original Face
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
						(1)	(2)	(3)	(4)=(2)+(3)	(5)

II-A-1			A-30/360		1,326,630.00	984.653822	6.714615	12.564317	19.278932	972.089505
II-A-2			A-30/360		160,870.00	997.383042	6.801392	23.595450	30.396842	973.787592
II-M-1			A-30/360		109,375.00	1,000.000000	6.819291	-	6.819291	1,000.000000
II-M-2			A-30/360		83,125.00	1,000.000000	6.819248	-	6.819248	1,000.000000
II-B			A-30/360		70,000.00	1,000.000000	6.819286	-	6.819286	1,000.000000
II-Q			A-30/360		173,258,314.47	992.388374	6.746132	9.591562	16.337694	982.818041
II-A-IO			A-30/360		-	-	-	-	-	-
R-II			-		-	-	-	-	-	-

Page 4 of 27

Aames 2001-3

Mortgage Pass-Through Certificates

REMIC I Series 2001-3

Certificate Payment Report for December 26, 2001 Distribution

	Distribution in Dollars - to Date
										Current
	Original			Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest	Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

II-A-1	1,326,630.00		26,976.70	10,184.74	26,842.16	37,026.90	64,003.60	-	-	1,289,603.10
II-A-2	160,870.00		3,288.45	877.34	3,339.45	4,216.79	7,505.24	-	-	156,653.21
II-M-1	109,375.00		2,239.06	-	-	-	2,239.06	-	-	109,375.00
II-M-2	83,125.00		1,701.69	-	-	-	1,701.69	-	-	83,125.00
II-B	70,000.00		1,433.00	-	-	-	1,433.00	-	-	70,000.00
II-Q	173,258,314.47		3,524,911.29	-	2,987,979.37	2,987,979.37	6,512,890.66	-	11,062.08	170,281,397.18
II-A-IO	-		525,000.00	-	-	-	525,000.00	-	-	-
R-II	-		-	-	-	-	--	-	-	-








Total	175,008,314.47		4,085,550.19	11,062.08	3,018,160.98	3,029,223.06	7,114,773.25	-	11,062.08	171,990,153.49


	Interest Detail
	Pass-	Prior Principal			Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)		Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance		Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
				(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

II-A-1	8.18312%	1,306,271.30		8,907.81	-	-	-	8,907.81	8,907.81	-
II-A-2	8.18312%	160,449.01		1,094.14	-	-	-	1,094.14	1,094.14	-
II-M-1	8.18312%	109,375.00		745.86	-	-	-	745.86	745.86	-
II-M-2	8.18312%	83,125.00		566.85	-	-	-	566.85	566.85	-
II-B	8.18312%	70,000.00		477.35	-	-	-	477.35	477.35	-
II-Q	8.18312%	171,939,537.02		1,168,823.49	-	-	-	1,168,823.49	1,172,501.45	-
II-A-IO		-		175,000.00	-	-	-	175,000.00	175,000.00	-
R-II		-		-	-	-	-	-	-	-





Total		173,668,757.33		1,355,615.50	-	-	-	1,355,615.50	1,359,293.46	-

Page 5 of 27

Aames 2001-3

Mortgage Pass-Through Certificates

REMIC Series 2001-3

Certificate Payment Report for December 26, 2001 Distribution

	Distribution in Dollars - Current Period
				Prior						Current
	Class	Original		Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value		Balance	Interest	Principal	Distribution	Losses	Interest	Balance
				(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

A-1	STEP	132,663,000.00		130,627,129.37	592,176.32	1,666,819.57	2,258,995.89	-	-	128,960,309.80
A-2	STEP	16,087,000.00		16,044,901.37	76,213.28	379,579.82	455,793.10	-	-	15,665,321.55
A-IO	IO	-		-	175,000.00	-	175,000.00	-	-
M-1	MEZ	10,937,500.00		10,937,500.00	58,789.06	-	58,789.06	-	-	10,937,500.00
M-2	MEZ	8,312,500.00		8,312,500.00	47,727.60	-	47,727.60	-	-	8,312,500.00
B	SUB	7,000,000.00		7,000,000.00	41,591.67	-	41,591.67	-	-	7,000,000.00
C		8,314.47		746,726.62	-	-	-	-	367,795.53	1,114,522.15
R		-		-	-	-	-	-	-	-







Total		175,008,314.47		173,668,757.36	991,497.93	2,046,399.39	3,037,897.32	-	367,795.53	171,990,153.50


	Interest Accrual Detail			Current Period Factor Information per $1,000 of Original Face
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
						(1)	(2)	(3)	(4)=(2)+(3)	(5)

A-1			F-30/360	00253CGY7	132,663,000.00	984.653817	4.463764	12.564314	17.028078	972.089503
A-2			F-30/360	00253CGZ4	16,087,000.00	997.383065	4.737569	23.595439	28.333008	973.787627
A-IO			F-30/360	00253CHA8	35,000,000.00	1,000.000000	5.000000	-	5.000000	954.027829
M-1			F-30/360	00253CHB6	10,937,500.00	1,000.000000	5.375000	-	5.375000	1,000.000000
M-2			F-30/360	00253CHC4	8,312,500.00	1,000.000000	5.741666	-	5.741666	1,000.000000
B			F-30/360	00253CHD2	7,000,000.00	1,000.000000	5.941667	-	5.941667	1,000.000000
C			F-30/360		8,314.47	89,810.489424	-	-	-	134,046.084717
R			-		-	-	-	-	-	-

Page 6 of 27

Aames 2001-3

Mortgage Pass-Through Certificates

REMIC Series 2001-3

Certificate Payment Report for December 26, 2001 Distribution

	Distribution in Dollars - to Date
										Current
	Original			Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest	Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

A-1	132,663,000.00		1,792,172.11	1,018,473.51	2,684,216.68	3,702,690.19	5,494,862.30	-	-	128,960,309.80
A-2	16,087,000.00		228,907.50	87,734.15	333,944.30	421,678.45	650,585.95	-	-	15,665,321.55
A-IO	-		525,000.00	-	-	-	525,000.00	-	-	-
M-1	10,937,500.00		176,367.18	(0.00)	0.00	-	176,367.18	-	-	10,937,500.00
M-2	8,312,500.00		143,182.80	-	-	-	143,182.80	-	-	8,312,500.00
B	7,000,000.00		124,775.01	-	-	-	124,775.01	-	-	7,000,000.00
C	8,314.47		-	-	-	-	-	-	1,106,207.68	1,114,522.15
R	-		-	-	-	-	-	-	-	-








Total	175,008,314.47		2,990,404.60	1,106,207.66	3,018,160.98	4,124,368.64	7,114,773.24	-	1,106,207.68	171,990,153.50


	Interest Detail
	Pass-	Prior Principal			Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)		Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance		Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
				(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

A-1	5.44000%	130,627,129.37		592,176.32	-	-	-	592,176.32	592,176.32	-
A-2	5.70000%	16,044,901.37		76,213.28	-	-	-	76,213.28	76,213.28	-
A-IO	6.00000%	35,000,000.00		175,000.00	-	-	-	175,000.00	175,000.00	-
M-1	6.45000%	10,937,500.00		58,789.06	-	-	-	58,789.06	58,789.06	-
M-2	6.89000%	8,312,500.00		47,727.60	-	-	-	47,727.60	47,727.60	-
B	7.13000%	7,000,000.00		41,591.67	-	-	-	41,591.67	41,591.67	-
C		746,726.62		367,795.53	-	-	-	367,795.53	367,795.53	-
R		-		-	-	-	-	-	-	-





Total		208,668,757.36		1,359,293.46	-	-	-	1,359,293.46	1,359,293.46	-

Page 7 of 27