Certificate Payment Report

EX-20 4 exhibit02-01b.htm EXHIBIT 20.1(B) Certificate Payment Report

Aames 2002-1

Mortgage Pass-Through Certificates

REMIC I Series 2002-1

Certificate Payment Report for June 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		655,000.00	637,507.43	4,655.16	11,343.25	15,998.41	-	-	626,164.18
II-A-2		500,000.00	500,000.00	3,651.06	-	3,651.06	-	-	500,000.00
II-A-3		215,000.00	215,000.00	1,569.96	-	1,569.96	-	-	215,000.00
II-A-4		117,500.00	117,500.00	858.00	-	858.00	-	-	117,500.00
II-M-1		113,750.00	113,750.00	830.62	-	830.62	-	-	113,750.00
II-M-2		78,750.00	78,750.00	575.04	-	575.04	-	-	78,750.00
II-B		70,000.00	70,000.00	511.15	-	511.15	-	-	70,000.00
II-Q		173,250,000.00	172,374,196.75	1,258,697.53	629,981.33	1,888,678.86	-	4,979.80	171,749,195.22
R-II		-	-	-	-	-	-	-	-













Total		175,000,000.00	174,106,704.18	1,271,348.52	641,324.58	1,912,673.10	-	4,979.80	173,470,359.40

	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		655,000.00	973.293786	7.107115	17.317939	24.425053	955.975847
II-A-2			A-30/360		500,000.00	1,000.000000	7.302120	-	7.302120	1,000.000000
II-A-3			A-30/360		215,000.00	1,000.000000	7.302140	-	7.302140	1,000.000000
II-A-4			A-30/360		117,500.00	1,000.000000	7.302128	-	7.302128	1,000.000000
II-M-1			A-30/360		113,750.00	1,000.000000	7.302154	-	7.302154	1,000.000000
II-M-2			A-30/360		78,750.00	1,000.000000	7.302095	-	7.302095	1,000.000000
II-B			A-30/360		70,000.00	1,000.000000	7.302143	-	7.302143	1,000.000000
II-Q			A-30/360		173,250,000.00	994.944859	7.265209	3.636256	10.901465	991.337346
R-II			A-30/360		-	-	-	-	-	-

Page 2 of 23

Aames 2002-1

Mortgage Pass-Through Certificates

REMIC I Series 2002-1

Certificate Payment Report for June 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	655,000.00	13,642.87	13,539.41	15,296.41	28,835.82	42,478.69	-	-	626,164.18
II-A-2	500,000.00	10,547.96	-	-	-	10,547.96	-	-	500,000.00
II-A-3	215,000.00	4,535.63	-	-	-	4,535.63	-	-	215,000.00
II-A-4	117,500.00	2,478.77	-	-	-	2,478.77	-	-	117,500.00
II-M-1	113,750.00	2,399.66	-	-	-	2,399.66	-	-	113,750.00
II-M-2	78,750.00	1,661.30	-	-	-	1,661.30	-	-	78,750.00
II-B	70,000.00	1,476.72	-	-	-	1,476.72	-	-	70,000.00
II-Q	173,250,000.00	3,646,402.85	-	1,514,344.19	1,514,344.19	5,160,747.04	-	13,539.41	171,749,195.22
R-II	-	-	-	-	-	-	-	-	-













Total	175,000,000.00	3,683,145.76	13,539.41	1,529,640.60	1,543,180.01	5,226,325.77	-	13,539.41	173,470,359.4

Page 3 of 23

Aames 2002-1

Mortgage Pass-Through Certificates

REMIC II Series 2002-1

Certificate Payment Report for June 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		65,500,000.00	63,750,742.65	203,364.87	1,134,324.80	1,337,689.67	-	-	62,616,417.85
A-2		50,000,000.00	50,000,000.00	224,083.33	-	224,083.33	-	-	50,000,000.00
A-3		21,500,000.00	21,500,000.00	123,553.33	-	123,553.33	-	-	21,500,000.00
A-4		11,750,000.00	11,750,000.00	62,754.79	-	62,754.79	-	-	11,750,000.00
M-1		11,375,000.00	11,375,000.00	66,088.75	-	66,088.75	-	-	11,375,000.00
M-2		7,875,000.00	7,875,000.00	48,017.81	-	48,017.81	-	-	7,875,000.00
B-1		7,000,000.00	7,000,000.00	45,505.83	-	45,505.83	-	-	7,000,000.00
C-1		-	855,962.15	-	-	-	-	497,979.80	1,353,941.95
R-1		-	-	-	-	-	-	-	-













Total		175,000,000.00	174,106,704.80	773,368.71	1,134,324.80	1,907,693.51	-	497,979.80	173,470,359.80

	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			A-30/360	00253CHN0	65,500,000.00	973.293781	3.104807	17.317936	20.422743	955.975845
A-2			A-30/360	00253CHP5	50,000,000.00	1,000.000000	4.481667	-	4.481667	1,000.000000
A-3			A-30/360	00253CHQ3	21,500,000.00	1,000.000000	5.746667	-	5.746667	1,000.000000
A-4			A-30/360	00253CHR1	11,750,000.00	1,000.000000	5.340833	-	5.340833	1,000.000000
M-1			A-30/360	00253CHS9	11,375,000.00	1,000.000000	5.810000	-	5.810000	1,000.000000
M-2			A-30/360	00253CHT7	7,875,000.00	1,000.000000	6.097500	-	6.097500	1,000.000000
B-1			A-30/360	00253CHU4	7,000,000.00	1,000.000000	6.500833	-	6.500833	1,000.000000
C-1			A-30/360	AA020102C	-	-	-	-	-	-
R-1			A-30/360	AA020102R	-	-	-	-	-	-

Page 4 of 23

Aames 2002-1

Mortgage Pass-Through Certificates

REMIC II Series 2002-1

Certificate Payment Report for June 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)

A-1	65,500,000.00	619,192.24	1,353,941.55	1,529,640.60	2,883,582.15	3,502,774.39	-	-	62,616,417.85
A-2	50,000,000.00	672,249.99	-	-	-	672,249.99	-	-	50,000,000.00
A-3	21,500,000.00	370,659.99	-	-	-	370,659.99	-	-	21,500,000.00
A-4	11,750,000.00	188,264.37	-	-	-	188,264.37	-	-	11,750,000.00
M-1	11,375,000.00	198,266.25	-	-	-	198,266.25	-	-	11,375,000.00
M-2	7,875,000.00	144,053.43	-	-	-	144,053.43	-	-	7,875,000.00
B-1	7,000,000.00	136,517.49	-	-	-	136,517.49	-	-	7,000,000.00
C-1	-	-	-	-	-	-	-	1,353,941.95	1,353,941.95
R-1	-	-	-	-	-	-	-	-	-













Total	175,000,000.00	2,329,203.76	1,353,941.55	1,529,640.60	2,883,582.15	5,212,785.91	-	1,353,941.95	173,470,359.80

Page 5 of 23