Aames Mortgage Trust 2002-2
Mortgage Pass-Through Certificates
Series 2002-2
Collection Account Report for March 25, 2003 Distribution
Collection Account Report |
SUMMARY | | | | | GROUP 2 | GROUP 1 | TOTAL |
|
| Principal Collections | | | | 37,433.57 | 1,200,644.97 | 1,238,078.54 |
| Principal Withdrawals | | | | 0.00 | 0.00 | 0.00 |
| Principal Other Accounts | | | | 0.00 | 0.00 | 0.00 |
| TOTAL NET PRINCIPAL | | | | 37,433.57 | 1,200,644.97 | 1,238,078.54 |
| | | | | | | | |
| Interest Collections | | | | 229,830.76 | 1,721,298.50 | 1,951,129.26 |
| Interest Withdrawals | | | | 0.00 | 0.00 | 0.00 |
| Interest Other Accounts | | | | 0.00 | 0.00 | 0.00 |
| Interest Fees | | | | | (3,662.40) | (35,651.39) | (39,313.79) |
| TOTAL NET INTEREST | | | | 226,168.36 | 1,685,647.11 | 1,911,815.47 |
| | | | | | | | |
| TOTAL AVAILABLE FUNDS TO BONDHOLDERS | | | 263,601.93 | 2,886,292.08 | 3,149,894.01 |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
PRINCIPAL - COLLECTIONS | | | | GROUP 2 | GROUP 1 | TOTAL |
|
| Scheduled Principal | | | | 36,669.15 | 305,019.36 | 341,688.51 |
| Curtailments | | | | | 764.42 | 29,870.31 | 30,634.73 |
| Prepayments in Full | | | | 0.00 | 865,755.30 | 865,755.30 |
| Repurchases/Substitutions Shortfalls | | | | 0.00 | 0.00 | 0.00 |
| 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 | | | | 37,433.57 | 1,200,644.97 | 1,238,078.54 |
| | | | | | | | |
| | | | | | | | |
| | | | | | | Page 8 of 27 | © COPYRIGHT 2003 Deutsche Bank |
Aames Mortgage Trust 2002-2
Mortgage Pass-Through Certificates
Series 2002-2
Collection Account Report for March 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 | | | | | 243,264.55 | 1,793,584.46 | 2,036,849.01 |
| Repurchases/Substitutions | | | | 0.00 | 0.00 | 0.00 |
| Liquidations | | | | | 0.00 | 0.00 | 0.00 |
| Month End Interest (PPIS) | | | | 0.00 | (2,944.13) | (2,944.13) |
| Delinquent Interest | | | | (201,294.38) | (1,350,700.31) | (1,551,994.69) |
| Realized Losses | | | | | 0.00 | 0.00 | 0.00 |
| Compensating Month End Interest | | | | 0.00 | 2,944.13 | 2,944.13 |
| Other Interest Shortfall (Relief Act) | | | | 0.00 | 0.00 | 0.00 |
| Interest Advanced | | | | | 187,860.59 | 1,266,137.60 | 1,453,998.19 |
| Prepayment Penalties | | | | 0.00 | 12,276.75 | 12,276.75 |
| | | | | | | | |
| Gain on Liquidation | | | | 0.00 | 0.00 | 0.00 |
| TOTAL INTEREST COLLECTED | | | | 229,830.76 | 1,721,298.50 | 1,951,129.26 |
| | | | | | | | |
| | | | | | | | |
| | | | | | | Page 9 of 27 | © COPYRIGHT 2003 Deutsche Bank |
Aames Mortgage Trust 2002-2
Mortgage Pass-Through Certificates
Series 2002-2
Collection Account Report for March 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 | | | | 2,984.60 | 29,012.18 | 31,996.78 |
| Trustee Fee | | | | | 262.69 | 1,817.20 | 2,079.89 |
| PMI Premium | | | | | 415.11 | 4,822.01 | 5,237.12 |
| | | | | | | | |
| TOTAL INTEREST OTHER FEES | | | | 3,662.40 | 35,651.39 | 39,313.79 |
| | | | | | | Page 10 of 27 | © COPYRIGHT 2003 Deutsche Bank |
