Aames Mortgage Trust 2002-2

Mortgage Pass-Through Certificates

Series 2002-2

Credit Enhancement Report for May 27, 2003 Distribution

Credit Enhancement Report

ACCOUNTS		GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INSURANCE		GROUP 2	GROUP 1	TOTAL
	PMI Premiums	(414.39)	(4,811.73)	(5,226.12)
STRUCTURAL FEATURES		GROUP 2	GROUP 1	TOTAL
	Overcollateralization Amount			3,298,654.16
	Overcollateralization Requirement			10,389,564.34
	Excess Interest			730,683.87

Page 11 of 27 © COPYRIGHT 2003 Deutsche Bank