Aames 2002-1

Mortgage Pass-Through Certificates

Series 2002-1

Triggers, Adj. Rate Cert. and Miscellaneous Report for June 25, 2002 Distribution

Triggers, Adj. Rate Cert. and Miscellaneous Report

TRIGGER EVENTS		TOTAL
	Delinquency Event Occurring?	No
	Cummulative Loss Event Occurring?	No
ADJUSTABLE RATE CERTIFICATE INFORMATION		TOTAL
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION		TOTAL
SPACE INTENTIONALLY LEFT BLANK

Page 23 of 23 © COPYRIGHT 2002 Deutsche Bank