Aames 2002-2
Mortgage Pass-Through Certificates
Series 2002-2
Collection Account Report for May 27, 2003 Distribution
Collection Account Report |
SUMMARY | | | | | GROUP 2 | GROUP 1 | TOTAL |
|
| Principal Collections | | | | 451,542.12 | 2,873,204.55 | 3,324,746.67 |
| Principal Withdrawals | | | | 0.00 | 0.00 | 0.00 |
| Principal Other Accounts | | | | 0.00 | 0.00 | 0.00 |
| TOTAL NET PRINCIPAL | | | | 451,542.12 | 2,873,204.55 | 3,324,746.67 |
| | | | | | | | |
| Interest Collections | | | | 228,603.51 | 1,753,477.21 | 1,982,080.72 |
| Interest Withdrawals | | | | 0.00 | 0.00 | 0.00 |
| Interest Other Accounts | | | | 0.00 | 0.00 | 0.00 |
| Interest Fees | | | | | (2,881.53) | (31,148.55) | (34,030.09) |
| TOTAL NET INTEREST | | | | 225,721.98 | 1,722,328.66 | 1,948,050.63 |
| | | | | | | | |
| TOTAL AVAILABLE FUNDS TO BONDHOLDERS | | | 677,264.10 | 4,595,533.21 | 5,272,797.30 |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
PRINCIPAL - COLLECTIONS | | | | GROUP 2 | GROUP 1 | TOTAL |
|
| Scheduled Principal | | | | 34,715.21 | 260,165.22 | 294,880.43 |
| Curtailments | | | | | 1,956.95 | 23,995.00 | 25,951.95 |
| Prepayments in Full | | | | 414,869.96 | 2,589,044.33 | 3,003,914.29 |
| 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 | | | | 451,542.12 | 2,873,204.55 | 3,324,746.67 |
| | | | | | | | |
| | | | | | | Page 8 of 27 | © COPYRIGHT 2003 Deutsche Bank |
Aames 2002-2
Mortgage Pass-Through Certificates
Series 2002-2
Collection Account Report for May 27, 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 | | | | | 242,783.82 | 1,773,558.97 | 2,016,342.79 |
| Repurchases/Substitutions | | | | 0.00 | 0.00 | 0.00 |
| Liquidations | | | | | 0.00 | 0.00 | 0.00 |
| Month End Interest (PPIS) | | | | (1,841.56) | (10,571.81) | (12,413.37) |
| Delinquent Interest | | | | (213,177.91) | (1,402,128.37) | (1,615,306.28) |
| Realized Losses | | | | | 0.00 | 0.00 | 0.00 |
| Compensating Month End Interest | | | | 1,841.56 | 10,571.81 | 12,413.37 |
| Other Interest Shortfall (Relief Act) | | | | 0.00 | 0.00 | 0.00 |
| Interest Advanced | | | | | 198,997.60 | 1,314,251.32 | 1,513,248.92 |
| Prepayment Penalties | | | | 0.00 | 67,795.29 | 67,795.29 |
| | | | | | | | |
| Gain on Liquidation | | | | 0.00 | 0.00 | 0.00 |
| TOTAL INTEREST COLLECTED | | | | 228,603.51 | 1,753,477.21 | 1,982,080.72 |
| | | | | | | | |
| | | | | | | Page 9 of 27 | © COPYRIGHT 2003 Deutsche Bank |
Aames 2002-2
Mortgage Pass-Through Certificates
Series 2002-2
Collection Account Report for May 27, 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 | | | | 2,204.98 | 24,538.18 | 26,743.16 |
| Trustee Fee | | | | | 262.16 | 1,798.64 | 2,060.81 |
| PMI Premium | | | | | 414.39 | 4,811.73 | 5,226.12 |
| | | | | | | | |
| TOTAL INTEREST OTHER FEES | | | | 2,881.53 | 31,148.55 | 34,030.09 |
| | | | | | | | |
| | | | | | | Page 10 of 27 | © COPYRIGHT 2003 Deutsche Bank |
