Aames Mortgage Trust 2002-2

Mortgage Pass-Through Certificates

May 27, 2003 Distribution

Contents

		TABLE OF CONTENTS
				Page
		1.	Contents	1
		2.	Certificate Payment Report	2
		3.	Collection Account Report	8
		4.	Credit Enhancement Report	11
		5.	Collateral Report	12
		6.	Delinquency Report	15
		7.	REO Report	18
		8.	Prepayment Report	19
		9.	Prepayment Detail Report	22
		10.	Realized Loss Report	23
		11.	Realized Loss Detail Report	26
		12.	Triggers, Adj. Rate Cert. and Miscellaneous Report	27
			Total Number of Pages	27
		CONTACTS
			Administrator: Tim Avakian
			Direct Phone Number: (714)247-6279
			Address: Deutsche Bank
			1761 E. St. Andrew Place, Santa Ana, CA 92705
			Web Site: https://www.corporatetrust.db.com/invr
			Factor Information: (800) 735-7777
			Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:	Aames Capital Corporation		Cut-Off Date: December 1, 2002
	Certificate Insurer(s):			Closing Date: December 12, 2002
				First Payment Date: January 27, 2003
	Servicer(s):	Countrywide Home Loans, Inc. Master Servicer
				Distribution Date: May 27, 2003
	Underwriter(s):	Morgan Stanley & Co. Inc Lead Underwriter		Record Date: April 30, 2003
		Lehman Brothers Underwriter
		Countrywide Securities Underwriter
		Greenwich Capital Markets, Inc. Underwriter

Page 1 of 27 © COPYRIGHT 2003 Deutsche Bank