Aames Mortgage Trust 2002-2

Mortgage Pass-Through Certificates

Delinquency Report for June 25, 2003 Distribution

Delinquency Report - Total

		<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		4,340,523.33	578,171.49	57,680.13	4,976,374.95
	% Balance		1.44%	0.19%	0.02%	1.66%
	# Loans		45	5	1	51
	% # Loans		1.83%	0.20%	0.04%	2.07%
FORECLOSURE	Balance	533,381.56	-	1,221,403.25	2,770,950.07	4,525,734.88
	% Balance	0.18%	0.00%	0.41%	0.92%	1.51%
	# Loans	5	-	15	27	47
	% # Loans	0.20%	0.00%	0.61%	1.10%	1.91%
BANKRUPTCY	Balance	240,567.75	130,546.68	131,589.17	511,057.34	1,013,760.94
	% Balance	0.08%	0.04%	0.04%	0.17%	0.34%
	# Loans	3	2	2	5	12
	% # Loans	0.12%	0.08%	0.08%	0.20%	0.49%
REO	Balance	-	-	-	-	-
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	-	-	-	-	-
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL	Balance	773,949.31	4,471,070.01	1,931,163.91	3,339,687.54	10,515,870.77
	% Balance	0.26%	1.49%	0.64%	1.11%	3.50%
	# Loans	8	47	22	33	110
	% # Loans	0.33%	1.91%	0.89%	1.34%	4.47%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+

1 or 2 Payments Delinquent

3 or More Payments Delinquent

Total Foreclosure

Total Bankruptcy and REO

Note: Dates correspond to distribution dates.

Page 15 of 27

Aames Mortgage Trust 2002-2

Mortgage Pass-Through Certificates

Delinquency Report for June 25, 2003 Distribution

Delinquency Report - Group 1 Group

		<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		4,243,029.70	578,171.49	57,680.13	4,878,881.32
	% Balance		1.61%	0.22%	0.02%	1.85%
	# Loans		44	5	1	50
	% # Loans		1.88%	0.21%	0.04%	2.13%
FORECLOSURE	Balance	533,381.56	-	1,079,203.99	2,456,660.06	4,069,245.61
	% Balance	0.20%	0.00%	0.41%	0.93%	1.55%
	# Loans	5	-	14	26	45
	% # Loans	0.21%	0.00%	0.60%	1.11%	1.92%
BANKRUPTCY	Balance	240,567.75	130,546.68	131,589.17	511,057.34	1,013,760.94
	% Balance	0.09%	0.05%	0.05%	0.19%	0.39%
	# Loans	3	2	2	5	12
	% # Loans	0.13%	0.09%	0.09%	0.21%	0.51%
REO	Balance	-	-	-	-	-
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	-	-	-	-	-
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL	Balance	773,949.31	4,373,576.38	1,788,964.65	3,025,397.53	9,961,887.87
	% Balance	0.29%	1.66%	0.68%	1.15%	3.79%
	# Loans	8	46	21	32	107
	% # Loans	0.34%	1.96%	0.90%	1.36%	4.56%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+

1 or 2 Payments Delinquent

3 or More Payments Delinquent

Total Foreclosure

Total Bankruptcy and REO

Note: Dates correspond to distribution dates.

Page 16 of 27

Aames Mortgage Trust 2002-2

Mortgage Pass-Through Certificates

Delinquency Report for June 25, 2003 Distribution

Delinquency Report - Group 2 Group

		<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		97,493.63	-	-	97,493.63
	% Balance		0.26%	0.00%	0.00%	0.26%
	# Loans		1	-	-	1
	% # Loans		0.87%	0.00%	0.00%	0.87%
FORECLOSURE	Balance	-	-	142,199.26	314,290.01	456,489.27
	% Balance	0.00%	0.00%	0.38%	0.84%	1.22%
	# Loans	-	-	1	1	2
	% # Loans	0.00%	0.00%	0.87%	0.87%	1.74%
BANKRUPTCY	Balance	-	-	-	-	-
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	-	-	-	-	-
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
REO	Balance	-	-	-	-	-
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	-	-	-	-	-
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL	Balance	-	97,493.63	142,199.26	314,290.01	553,982.90
	% Balance	0.00%	0.26%	0.38%	0.84%	1.48%
	# Loans	-	1	1	1	3
	% # Loans	0.00%	0.87%	0.87%	0.87%	2.61%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+

1 or 2 Payments Delinquent

3 or More Payments Delinquent

Total Foreclosure

Total Bankruptcy and REO

Note: Dates correspond to distribution dates.

Page 17 of 27

AAMES CAPITAL CORP 8-K