Aames 2002-2
Mortgage Pass-Through Certificates
Series 2002-2
Collection Account Report for February 25, 2003 Distribution
Collection Account Report |
SUMMARY | | | | | GROUP 2 | GROUP 1 | TOTAL |
|
| Principal Collections | | | | 482,792.52 | 1,342,181.31 | 1,824,973.83 |
| Principal Withdrawals | | | | 0.00 | 0.00 | 0.00 |
| Principal Other Accounts | | | | 0.00 | 0.00 | 0.00 |
| TOTAL NET PRINCIPAL | | | | 482,792.52 | 1,342,181.31 | 1,824,973.83 |
| | | | | | | | |
| Interest Collections | | | | 246,278.20 | 1,817,068.65 | 2,063,346.85 |
| Interest Withdrawals | | | | 0.00 | 0.00 | 0.00 |
| Interest Other Accounts | | | | 0.00 | 0.00 | 0.00 |
| Interest Fees | | | | | (29,358.57) | (203,620.84) | (232,979.41) |
| TOTAL NET INTEREST | | | | 216,919.63 | 1,613,447.81 | 1,830,367.44 |
| | | | | | | | |
| TOTAL AVAILABLE FUNDS TO BONDHOLDERS | | | 699,712.15 | 2,955,629.12 | 3,655,341.27 |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
PRINCIPAL - COLLECTIONS | | | | GROUP 2 | GROUP 1 | TOTAL |
|
| Scheduled Principal | | | | 33,126.49 | 222,957.36 | 256,083.85 |
| Curtailments | | | | | 0.00 | 0.00 | 0.00 |
| Prepayments in Full | | | | 0.00 | 874,423.95 | 874,423.95 |
| Repurchases/Substitutions Shortfalls | | | | 449,666.03 | 244,800.00 | 694,466.03 |
| Liquidations | | | | | 0.00 | 0.00 | 0.00 |
| Insurance Principal | | | | 0.00 | 0.00 | 0.00 |
| Other Additional Principal | | | | 0.00 | 0.00 | 0.00 |
| Delinquent Principal | | | | 0.00 | 0.00 | 0.00 |
| Advanced Principal | | | | 0.00 | 0.00 | 0.00 |
| Realized Losses | | | | | 0.00 | 0.00 | 0.00 |
| Mortgage Replacement Amount | | | | 0.00 | 0.00 | 0.00 |
| | | | | | | | |
| TOTAL PRINCIPAL COLLECTED | | | | 482,792.52 | 1,342,181.31 | 1,824,973.83 |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | Page 8 of 27 | © COPYRIGHT 2003 Deutsche Bank |
Aames 2002-2
Mortgage Pass-Through Certificates
Series 2002-2
Collection Account Report for February 25, 2003 Distribution
Collection Account Report |
PRINCIPAL - WITHDRAWALS | | | | GROUP 2 | GROUP 1 | TOTAL |
SPACE INTENTIONALLY LEFT BLANK |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
PRINCIPAL - OTHER ACCOUNTS | | | | GROUP 2 | GROUP 1 | TOTAL |
|
| Prefunded Release Amount | | | | 0.00 | 0.00 | 0.00 |
| | | | | | | | |
| TOTAL OTHER ACCOUNTS PRINCIPAL | | | 0.00 | 0.00 | 0.00 |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
INTEREST - COLLECTIONS | | | | GROUP 2 | GROUP 1 | TOTAL |
|
| Scheduled Interest | | | | | 243,467.79 | 1,801,520.96 | 2,044,988.75 |
| Repurchases/Substitutions | | | | 2,810.41 | 1,428.00 | 4,238.41 |
| Liquidations | | | | | 0.00 | 0.00 | 0.00 |
| Month End Interest (PPIS) | | | | 0.00 | (1,507.73) | (1,507.73) |
| Delinquent Interest | | | | 0.00 | (1,519.14) | (1,519.14) |
| Realized Losses | | | | | 0.00 | 0.00 | 0.00 |
| Compensating Month End Interest | | | | 0.00 | 1,507.73 | 1,507.73 |
| Other Interest Shortfall (Relief Act) | | | | 0.00 | 0.00 | 0.00 |
| Interest Advanced | | | | | 0.00 | 1,434.74 | 1,434.74 |
| Prepayment Penalties | | | | 0.00 | 14,204.09 | 14,204.09 |
| | | | | | | | |
| Gain on Liquidation | | | | 0.00 | 0.00 | 0.00 |
| TOTAL INTEREST COLLECTED | | | | 246,278.20 | 1,817,068.65 | 2,063,346.85 |
| | | | | | | | |
| | | | | | | | |
| | | | | | | Page 9 of 27 | © COPYRIGHT 2003 Deutsche Bank |
Aames 2002-2
Mortgage Pass-Through Certificates
Series 2002-2
Collection Account Report for February 25, 2003 Distribution
Collection Account Report |
INTEREST - WITHDRAWALS | | | | GROUP 2 | GROUP 1 | TOTAL |
SPACE INTENTIONALLY LEFT BLANK |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
INTEREST - OTHER ACCOUNTS | | | | GROUP 2 | GROUP 1 | TOTAL |
|
| Capitialized Interest Requirement | | | | 0.00 | 0.00 | 0.00 |
| | | | | | | | |
| TOTAL OTHER ACCOUNT INTEREST | | | 0.00 | 0.00 | 0.00 |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
INTEREST - FEES | | | | | GROUP 2 | GROUP 1 | TOTAL |
|
| Current Servicing Fees | | | | 28,677.20 | 196,793.85 | 225,471.05 |
| Trustee Fee | | | | | 265.91 | 1,826.15 | 2,092.06 |
| PMI Premium | | | | | 415.46 | 5,000.84 | 5,416.30 |
| | | | | | | | |
| TOTAL INTEREST OTHER FEES | | | | 29,358.57 | 203,620.84 | 232,979.41 |
| | | | | | | | |
| | | | | | | | |
| | | | | | | Page 10 of 27 | © COPYRIGHT 2003 Deutsche Bank |
