Aames Capital 8-K Other events

Aames 2001-4

Mortgage Pass-Through Certificates

Series 2001-4

Collection Account Report for February 25, 2002 Distribution

Collection Account Report

SUMMARY		TOTAL
	Principal Collections	2,733,711.22
	Principal Withdrawals	0.00
	Principal Other Accounts	0.00
	TOTAL NET PRINCIPAL	2,733,711.22
	Interest Collections	1,810,328.21
	Interest Withdrawals	0.00
	Interest Other Accounts	0.00
	Interest Fees	(55,579.25)
	TOTAL NET INTEREST	1,754,748.96
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS	4,488,460.18
PRINCIPAL - COLLECTIONS		TOTAL
	Scheduled Principal	190,137.57
	Curtailments	0.00
	Prepayments in Full	2,543,573.65
	Repurchases/Substitutions Shortfalls	0.00
	Liquidations	0.00
	Insurance Principal	0.00
	Other Additional Principal	0.00
	Delinquent Principal	0.00
	Advanced Principal	0.00
	Realized Losses	0.00
	Mortgage Replacement Amount	0.00
	TOTAL PRINCIPAL COLLECTED	2,733,711.22

Page 8 of 25 © COPYRIGHT 2002 Deutsche Bank

Aames 2001-4

Mortgage Pass-Through Certificates

Series 2001-4

Collection Account Report for February 25, 2002 Distribution

Collection Account Report

PRINCIPAL - WITHDRAWALS		TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS		TOTAL
	Prefunded Release Amount	0.00
	TOTAL OTHER ACCOUNTS PRINCIPAL	0.00
INTEREST - COLLECTIONS		TOTAL
	Scheduled Interest	1,824,128.81
	Repurchases/Substitutions	0.00
	Liquidations	0.00
	Month End Interest (PPIS)	(1,005.89)
	Delinquent Interest	(834,518.99)
	Realized Losses	0.00
	Compensating Month End Interest	1,005.89
	Other Interest Shortfall (Relief Act)	0.00
	Interest Advanced	789,791.06
	Prepayment Penalties	30,927.33
	TOTAL INTEREST COLLECTED	1,810,328.21

Page 9 of 25 © COPYRIGHT 2002 Deutsche Bank

Aames 2001-4

Mortgage Pass-Through Certificates

Series 2001-4

Collection Account Report for February 25, 2002 Distribution

Collection Account Report

INTEREST - WITHDRAWALS		TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - OTHER ACCOUNTS		TOTAL
	Capitialized Interest Requirement	0.00
	TOTAL OTHER ACCOUNT INTEREST	0.00
INTEREST - FEES		TOTAL
	Current Servicing Fees	52,847.15
	Trustee Fee	2,732.10
	PMI Premium	0.00
	TOTAL INTEREST OTHER FEES	55,579.25

Page 10 of 25 © COPYRIGHT 2002 Deutsche Bank