Aames Mortgage Trust 2002-2

Mortgage Pass-Through Certificates

REO Report for April 25, 2003 Distribution

REO Report - Mortgage Loans that Become REO During Current Distribution

SUMMARY			LOAN GROUP
Total Loan Count = 0			Loan Group 1 = Group 1 Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00			Loan Group 2 = Group 2 Group; REO Book Value = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.
Loan Number	Original	Stated		Current	State &
&	Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK

Page 18 of 27 © COPYRIGHT 2003 Deutsche Bank