Aames 2002-1

Mortgage Pass-Through Certificates

Series 2002-1

Realized Loss Detail Report for May 28, 2002 Distribution

Realized Loss Detail 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
Total Prior Principal Balance = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
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 22 of 23 © COPYRIGHT 2002 Deutsche Bank