Aames 2002-1

Mortgage Pass-Through Certificates

June 25, 2002 Distribution

Contents

		TABLE OF CONTENTS
				Page
		1.	Contents	1
		2.	Certificate Payment Report	2
		3.	Collection Account Report	6
		4.	Credit Enhancement Report	9
		5.	Collateral Report	10
		6.	Delinquency Report	13
		7.	REO Report	14
		8.	Prepayment Report	15
		9.	Prepayment Detail Report	18
		10.	Realized Loss Report	19
		11.	Realized Loss Detail Report	22
		12.	Triggers, Adj. Rate Cert. and Miscellaneous Report	23
			Total Number of Pages	23
		CONTACTS
			Administrator: Barbara A Rowe
			Direct Phone Number: (714)247-6284
			Address: Deutsche Bank
			1761 E. St. Andrew Place, Santa Ana, CA 92705
			Web Site: http://www-apps.gis.deutsche-bank.com/invr
			Factor Information: (800) 735-7777
			Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:	Aames Capital Corporation		Cut-Off Date: March 1, 2002
	Certificate Insurer(s):			Closing Date: March 28, 2002
				First Payment Date: April 25, 2002
	Servicer(s):	Ocwen Federal Master Servicer
				Distribution Date: June 25, 2002
	Underwriter(s):	Greenwich Capital Markets, Inc. Lead Underwriter		Record Date: May 31, 2002
		Lehman Brothers Securities Corporation Underwriter
		Morgan Stanley & Co. Inc Underwriter

Page 1 of 23 © COPYRIGHT 2002 Deutsche Bank