Certificate Payment Report

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

Aames 2001-4

Mortgage Pass-Through Certificates

REMIC I Series 2001-4

Certificate Payment Report for February 25, 2002 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)

IA		6,713,000.00		6,713,000.00		49,415.00		-		49,415.00		-		-	6,713,000.00
IB		945,000.00		945,000.00		6,956.23		-		6,956.23		-		-	945,000.00
IC		1,078,000.00		1,078,000.00		7,935.26		-		7,935.26		-		-	1,078,000.00
ID		1,231,000.00		1,231,000.00		9,061.50		-		9,061.50		-		-	1,231,000.00
IE		1,403,000.00		1,403,000.00		10,327.61		-		10,327.61		-		-	1,403,000.00
IF		1,601,000.00		1,601,000.00		11,785.11		-		11,785.11		-		-	1,601,000.00
IG		1,827,000.00		1,827,000.00		13,448.71		-		13,448.71		-		-	1,827,000.00
IH		2,085,000.00		2,085,000.00		15,347.87		-		15,347.87		-		-	2,085,000.00
II		2,379,000.00		2,379,000.00		17,512.04		-		17,512.04		-		-	2,379,000.00
IJ		2,420,000.00		2,420,000.00		17,813.84		-		17,813.84		-		-	2,420,000.00
IK		1,974,000.00		1,974,000.00		14,530.79		-		14,530.79		-		-	1,974,000.00
IL		1,462,000.00		1,462,000.00		10,761.91		-		10,761.91		-		-	1,462,000.00
IM		209,885,499.20		209,062,183.32		1,538,925.75		2,733,711.22		4,272,636.97		-		-	206,328,472.10
P		100.00		100.00		30,927.33		-		30,927.33		-		-	100.00
R-I		-		-		-		-		-		-		-	-




Total		235,003,599.20			234,180,283.32		1,754,748.95		2,733,711.22		4,488,460.17		-	-	231,446,572.10


	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)

IA			A-30/360				6,713,000.00		1,000.000000		7.361090		-	7.361090	1,000.000000
IB			A-30/360				945,000.00		1,000.000000		7.361090		-	7.361090	1,000.000000
IC			A-30/360				1,078,000.00		1,000.000000		7.361095		-	7.361095	1,000.000000
ID			A-30/360				1,231,000.00		1,000.000000		7.361089		-	7.361089	1,000.000000
IE			A-30/360				1,403,000.00		1,000.000000		7.361091		-	7.361091	1,000.000000
IF			A-30/360				1,601,000.00		1,000.000000		7.361093		-	7.361093	1,000.000000
IG			A-30/360				1,827,000.00		1,000.000000		7.361089		-	7.361089	1,000.000000
IH			A-30/360				2,085,000.00		1,000.000000		7.361089		-	7.361089	1,000.000000
II			A-30/360				2,379,000.00		1,000.000000		7.361093		-	7.361093	1,000.000000
IJ			A-30/360				2,420,000.00		1,000.000000		7.361091		-	7.361091	1,000.000000
IK			A-30/360				1,974,000.00		1,000.000000		7.361089		-	7.361089	1,000.000000
IL			A-30/360				1,462,000.00		1,000.000000		7.361088		-	7.361088	1,000.000000
IM			A-30/360				209,885,499.20		996.077309		7.332216		13.024774	20.356990	983.052535
P			A-30/360		AA0104302		100.00		1,000.000000		309,273.300000		-	309,273.300000	1,000.000000
R-I			-30/360				-		-		-		-	-	-

Page 2 of 25

Aames 2001-4

Mortgage Pass-Through Certificates

REMIC I I Series 2001-4

Certificate Payment Report for February 25, 2002 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)

IA	6,713,000.00		98,827.84	-	-	-	98,827.84	-	-	6,713,000.00
IB	945,000.00		13,912.16	-	-	-	13,912.16	-	-	945,000.00
IC	1,078,000.00		15,870.17	-	-	-	15,870.17	-	-	1,078,000.00
ID	1,231,000.00		18,122.61	-	-	-	18,122.61	-	-	1,231,000.00
IE	1,403,000.00		20,654.77	-	-	-	20,654.77	-	-	1,403,000.00
IF	1,601,000.00		23,569.70	-	-	-	23,569.70	-	-	1,601,000.00
IG	1,827,000.00		26,896.84	-	-	-	26,896.84	-	-	1,827,000.00
IH	2,085,000.00		30,695.07	-	-	-	30,695.07	-	-	2,085,000.00
II	2,379,000.00		35,023.31	-	-	-	35,023.31	-	-	2,379,000.00
IJ	2,420,000.00		35,626.90	-	-	-	35,626.90	-	-	2,420,000.00
IK	1,974,000.00		29,060.95	-	-	-	29,060.95	-	-	1,974,000.00
IL	1,462,000.00		21,523.35	-	-	-	21,523.35	-	-	1,462,000.00
IM	209,885,499.20		3,083,844.50	-	3,557,027.10	3,557,027.10	6,640,871.60	-	-	206,328,472.10
P	100.00		34,877.32	-	-	-	34,877.32	-	-	100.00
R-I	-		-	-	-	-	-	-	-	-




Total	235,003,599.20		3,488,505.49	-	3,557,027.10	3,557,027.10	7,045,532.59	-	-	231,446,572.10


	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)

IA	8.83331%	6,713,000.00		49,415.00	-	-	-	49,415.00	49,415.00	-
IB	8.83331%	945,000.00		6,956.23	-	-	-	6,956.23	6,956.23	-
IC	8.83331%	1,078,000.00		7,935.26	-	-	-	7,935.26	7,935.26	-
ID	8.83331%	1,231,000.00		9,061.50	-	-	-	9,061.50	9,061.50	-
IE	8.83331%	1,403,000.00		10,327.61	-	-	-	10,327.61	10,327.61	-
IF	8.83331%	1,601,000.00		11,785.11	-	-	-	11,785.11	11,785.11	-
IG	8.83331%	1,827,000.00		13,448.71	-	-	-	13,448.71	13,448.71	-
IH	8.83331%	2,085,000.00		15,347.87	-	-	-	15,347.87	15,347.87	-
II	8.83331%	2,379,000.00		17,512.04	-	-	-	17,512.04	17,512.04	-
IJ	8.83331%	2,420,000.00		17,813.84	-	-	-	17,813.84	17,813.84	-
IK	8.83331%	1,974,000.00		14,530.79	-	-	-	14,530.79	14,530.79	-
IL	8.83331%	1,462,000.00		10,761.91	-	-	-	10,761.91	10,761.91	-
IM	8.83331%	209,062,183.32		1,538,925.75	-	-	-	1,538,925.75	1,538,925.75	-
P		100.00		30,927.33	-	-	-	30,927.33	30,927.33	-
R-I		-		-	-	-	-	-	-	-


Total		234,180,283.32		1,754,748.95	-	-	-	1,754,748.95	1,754,748.95	-

Page 3 of 25

Aames 2001-4

Mortgage Pass-Through Certificates

REMIC I I Series 2001-4

Certificate Payment Report for February 25, 2002 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		854,860.00		840,217.06	5,790.63	33,728.04	39,518.67	-	-	806,489.02
II-A-2		689,460.00		689,460.00	4,751.64	-	4,751.64	-	-	689,460.00
II-A-3		253,430.00		253,430.00	1,746.60	-	1,746.60	-	-	253,430.00
II-A-4		199,750.00		199,750.00	1,376.64	-	1,376.64	-	-	199,750.00
II-M-1		146,870.00		146,870.00	1,012.20	-	1,012.20	-	-	146,870.00
II-M-2		111,630.00		111,630.00	769.34	-	769.34	-	-	111,630.00
II-B		94,000.00		94,000.00	647.83	-	647.83	-	-	94,000.00
II-Q		232,653,499.20		231,844,826.26	-	2,706,374.11	2,706,374.11	-	6,390.93	229,144,843.08
II-A-IO		-		-	109,891.25	-	109,891.25	-	-	-
R-II		-		-	-	-	-	-	-	-





Total		235,003,499.20		234,180,183.32	125,986.13	2,740,102.15	2,866,088.28	-	6,390.93	231,446,472.10


	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		854,860.00	982.870950	6.773776	39.454460	46.228236	943.416489
II-A-2			A-30/360		689,460.00	1,000.000000	6.891828	-	6.891828	1,000.000000
II-A-3			A-30/360		253,430.00	1,000.000000	6.891844	-	6.891844	1,000.000000
II-A-4			A-30/360		199,750.00	1,000.000000	6.891815	-	6.891815	1,000.000000
II-M-1			A-30/360		146,870.00	1,000.000000	6.891809	-	6.891809	1,000.000000
II-M-2			A-30/360		111,630.00	1,000.000000	6.891875	-	6.891875	1,000.000000
II-B			A-30/360		94,000.00	1,000.000000	6.891809	-	6.891809	2,000.000000
II-Q			A-30/360		232,653,499.20	996.524132	-	11.632639	11.632639	1,969.837925
II-A-IO			A-30/360		-	-	-	-	-	-
R-II			-30/360		-	-	-	-	-	-

Page 4 of 25

Aames 2001-4

Mortgage Pass-Through Certificates

REMIC I I Series 2001-4

Certificate Payment Report for February 25, 2002 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	854,860.00		11,683.31	12,800.71	35,570.27	48,370.98	60,054.29	-	-	806,489.02
II-A-2	689,460.00		9,504.19	-	-	-	9,504.19	-	-	689,460.00
II-A-3	253,430.00		3,493.53	-	-	-	3,493.53	-	-	253,430.00
II-A-4	199,750.00		2,753.55	-	-	-	2,753.55	-	-	199,750.00
II-M-1	146,870.00		2,024.60	-	-	-	2,024.60	-	-	146,870.00
II-M-2	111,630.00		1,538.82	-	-	-	1,538.82	-	-	111,630.00
II-B	94,000.00		1,295.79	-	-	-	1,295.79	-	-	94,000.00
II-Q	232,653,499.20		-	-	3,521,456.83	3,521,456.83	3,521,456.83	-	12,800.71	229,144,843.08
II-A-IO	-		219,782.50	-	-	-	219,782.50	-	-	-
R-II	-		-	-	-	-	-	-	-	-





Total	235,003,499.20		252,076.29	-12,800.71	3,557,027.10	3,569,827.81	3,821,904.10	-	12,800.71	231,446,472.10


	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	8.27020%	840,217.06		5,790.63	-	-	-	5,790.63	5,790.63	-
II-A-2	8.27020%	689,460.00		4,751.64	-	-	-	4,751.64	4,751.64	-
II-A-3	8.27020%	253,430.00		1,746.60	-	-	-	1,746.60	1,746.60	-
II-A-4	8.27020%	199,750.00		1,376.64	-	-	-	1,376.64	1,376.64	-
II-M-1	8.27020%	146,870.00		1,012.20	-	-	-	1,012.20	1,012.20	-
II-M-2	8.27020%	111,630.00		769.34	-	-	-	769.34	769.34	-
II-B	8.27020%	94,000.00		647.83	-	-	-	647.83	647.83	-
II-Q	8.27020%	231,844,826.26		1,591,444.56	-	-	-	1,591,444.56	6,390.93	-
II-A-IO	3.36000%	-		235,260.78	-	-	-	235,260.78	109,891.25	-
R-II	5.08000%	-		291,871.40	-	-	-	291,871.40	-	-




Total		234,180,183.32		2,134,671.62	-	-	-	2,134,671.62	132,377.06	-

Page 5 of 25

Aames 2001-4

Mortgage Pass-Through Certificates

REMIC I Series 2001-4

Certificate Payment Report for February 25, 2002 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	85,486,000.00		84,021,706.44	235,260.78	3,372,804.00	3,608,064.78	-	-	80,648,902.44
A-2	STEP	68,946,000.00		68,946,000.00	291,871.40	-	291,871.40	-	-	68,946,000.00
A-3		25,343,000.00		25,343,000.00	138,964.12	-	138,964.12	-	-	25,343,000.00
A-4		19,975,000.00		19,975,000.00	100,374.38	-	100,374.38	-	-	19,975,000.00
A-IO	IO	25,118,000.00		-	109,891.25	-	109,891.25	-	-	-
M-1	MEZ	14,687,000.00		14,687,000.00	81,390.46	-	81,390.46	-	-	14,687,000.00
M-2	MEZ	11,163,000.00		11,163,000.00	67,443.13	-	67,443.13	-	-	11,163,000.00
B	SUB	9,400,000.00		9,400,000.00	59,533.33	-	59,533.33	-	-	9,400,000.00
C		-		644,476.88	-	-	-	-	639,092.78	1,283,569.66
R		-		-	-	-	-	-	-	-







Total		260,118,000.00		234,180,183.32	1,084,728.85	3,372,804.00	4,457,532.85	-	639,092.78	231,446,472.10


	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	00253CHE0	85,486,000.00	982.870955	2.752039	39.454460	42.206499	943.416494
A-2			F-30/360	00253CHF7	68,946,000.00	1,000.000000	4.233333	-	4.233333	1,000.000000
A-3			A-30/360	00253CHG5	25,343,000.00	1,000.000000	5.483333	-	5.483333	1,000.000000
A-4			A-30/360	00253CHH3	19,975,000.00	1,000.000000	5.025000	-	5.025000	1,000.000000
A-IO			F-30/360	00253CHJ9	50,236,000.00	500.000000	2.187500	-	2.187500	-
M-1			A-30/360	00253CHK6	14,687,000.00	1,000.000000	5.541667	-	5.541667	1,000.000000
M-2			A-30/360	00253CHL4	11,163,000.00	1,000.000000	6.041667	-	6.041667	1,000.000000
B			A-30/360	00253CHM2	9,400,000.00	1,000.000000	6.333333	-	6.333333	1,000.000000
C			F-30/360	AA0104301	-	-	-	-	-	-
R			-30/360	AA0104303	-	-	-	-	-	-

Page 6 of 25

Aames 2001-4

Mortgage Pass-Through Certificates

REMIC I Series 2001-4

Certificate Payment Report for February 25, 2002 Distribution

Page 7 of 25