Aames Mortgage Trust 2002-2

Mortgage Pass-Through Certificates

Series 2002-2

Credit Enhancement Report for June 25, 2003 Distribution

Credit Enhancement Report

ACCOUNTS		GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INSURANCE		GROUP 2	GROUP 1	TOTAL
	PMI Premiums	(414.03)	(4,807.60)	(5,221.63)
STRUCTURAL FEATURES		GROUP 2	GROUP 1	TOTAL
	Overcollateralization Amount			3,954,920.68
	Overcollateralization Requirement			10,389,564.34
	Excess Interest			759,555.40

Page 11 of 27 © COPYRIGHT 2003 Deutsche Bank