Aames Mortgage Trust 2002-2

Mortgage Pass-Through Certificates

Realized Loss Report for May 27, 2003 Distribution

Realized Loss Report - Loans Liquidated During Current Distribution

SUMMARY					LOAN GROUP
Total Loan Count = 0					Loan Group 1 = Group 1 Group
Total Original Principal Balance = 0.00					Loan Group 2 = Group 2 Group
Total Prior Principal Balance = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
Loan Number		Original	Prior		Current	State &
&	Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group	Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK

Page 26 of 27 © COPYRIGHT 2003 Deutsche Bank