Aames 2002-1

Mortgage Pass-Through Certificates

Series 2002-1

Credit Enhancement Report for May 28, 2002 Distribution

Credit Enhancement Report

ACCOUNTS		TOTAL
SPACE INTENTIONALLY LEFT BLANK
INSURANCE		TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES		TOTAL
	Overcollateralization Amount	1,212,573.10
	Overcollateralization Requirement	5,512,500.91
	Excess Interest	499,261.47

Page 9 of 23 © COPYRIGHT 2002 Deutsche Bank