Aames 2001-4

Mortgage Pass-Through Certificates

February 25, 2002 Distribution

Contents

		TABLE OF CONTENTS
				Page
		1.	Contents	1
		2.	Certificate Payment Report	2
		3.	Collection Account Report	8
		4.	Credit Enhancement Report	11
		5.	Collateral Report	12
		6.	Delinquency Report	15
		7.	REO Report	16
		8.	Prepayment Report	17
		9.	Prepayment Detail Report	20
		10.	Realized Loss Report	21
		11.	Realized Loss Detail Report	24
		12.	Triggers, Adj. Rate Cert. and Miscellaneous Report	25
			Total Number of Pages	25
		CONTACTS
			Administrator: Barbara A Rowe
			Direct Phone Number: (714)247-6284
			Address: Deutsche Bank
			1761 E. St. Andrew Place, Santa Ana, CA 92705
			Web Site: http://www-apps.gis.deutsche-bank.com/invr
			Factor Information: (800) 735-7777
			Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:	Aames Capital Corporation		Cut-Off Date: December 1, 2001
	Certificate Insurer(s):			Closing Date: December 15, 2001
				First Payment Date: January 25, 2002
	Servicer(s):	Countrywide Home Loans, Inc. Master Servicer
				Distribution Date: February 25, 2002
	Underwriter(s):	Lehman Brothers Securities Corporation Lead Underwriter		Record Date: January 31, 2002
		Countrywide Securities Underwriter
		Greenwich Capital Markets, Inc. Underwriter
		Lehman Brothers Securities Corporation Underwriter

Page 1 of 25 © COPYRIGHT 2002 Deutsche Bank