
Aames Mortgage Trust 2002-2
Mortgage Pass-Through Certificates
Delinquency Report for March 25, 2003 Distribution
Delinquency Report - Total |
| | | | <1 PAYMENT | 1 PAYMENT | 2 PAYMENTS | 3+ PAYMENTS | TOTAL |
DELINQUENT | Balance | | | 4,000,566.93 | 827,353.89 | 665,197.20 | 5,493,118.02 |
| | % Balance | | | 1.29% | 0.27% | 0.21% | 1.77% |
| | # Loans | | | 39 | 8 | 8 | 55 |
| | % # Loans | | | 1.54% | 0.32% | 0.32% | 2.17% |
FORECLOSURE | Balance | | - | - | - | 202,551.43 | 202,551.43 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.07% | 0.07% |
| | # Loans | | - | - | - | 1 | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.04% | 0.04% |
BANKRUPTCY | Balance | | 108,183.30 | - | 85,434.97 | - | 193,618.27 |
| | % Balance | | 0.03% | 0.00% | 0.03% | 0.00% | 0.06% |
| | # Loans | | 1 | - | 1 | - | 2 |
| | % # Loans | | 0.04% | 0.00% | 0.04% | 0.00% | 0.08% |
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 | | 108,183.30 | 4,000,566.93 | 912,788.86 | 867,748.63 | 5,889,287.72 |
| | % Balance | | 0.03% | 1.29% | 0.29% | 0.28% | 1.90% |
| | # Loans | | 1 | 39 | 9 | 9 | 58 |
| | % # Loans | | 0.04% | 1.54% | 0.36% | 0.36% | 2.29% |
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 | © COPYRIGHT 2003 Deutsche Bank |

Aames Mortgage Trust 2002-2
Mortgage Pass-Through Certificates
Delinquency Report for March 25, 2003 Distribution
Delinquency Report - Group 1 Group |
| | | | <1 PAYMENT | 1 PAYMENT | 2 PAYMENTS | 3+ PAYMENTS | TOTAL |
DELINQUENT | Balance | | | 3,686,276.92 | 827,353.89 | 665,197.20 | 5,178,828.01 |
| | % Balance | | | 1.36% | 0.30% | 0.25% | 1.91% |
| | # Loans | | | 38 | 8 | 8 | 54 |
| | % # Loans | | | 1.57% | 0.33% | 0.33% | 2.24% |
FORECLOSURE | Balance | | - | - | - | 202,551.43 | 202,551.43 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.07% | 0.07% |
| | # Loans | | - | - | - | 1 | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.04% | 0.04% |
BANKRUPTCY | Balance | | 108,183.30 | - | 85,434.97 | - | 193,618.27 |
| | % Balance | | 0.04% | 0.00% | 0.03% | 0.00% | 0.07% |
| | # Loans | | 1 | - | 1 | - | 2 |
| | % # Loans | | 0.04% | 0.00% | 0.04% | 0.00% | 0.08% |
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 | | 108,183.30 | 3,686,276.92 | 912,788.86 | 867,748.63 | 5,574,997.71 |
| | % Balance | | 0.04% | 1.36% | 0.34% | 0.32% | 2.05% |
| | # Loans | | 1 | 38 | 9 | 9 | 57 |
| | % # Loans | | 0.04% | 1.57% | 0.37% | 0.37% | 2.36% |
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 | © COPYRIGHT 2003 Deutsche Bank |

Aames Mortgage Trust 2002-2
Mortgage Pass-Through Certificates
Delinquency Report for March 25, 2003 Distribution
Delinquency Report - Group 2 Group |
| | | | <1 PAYMENT | 1 PAYMENT | 2 PAYMENTS | 3+ PAYMENTS | TOTAL |
DELINQUENT | Balance | | | 314,290.01 | - | - | 314,290.01 |
| | % Balance | | | 0.80% | 0.00% | 0.00% | 0.80% |
| | # Loans | | | 1 | - | - | 1 |
| | % # Loans | | | 0.84% | 0.00% | 0.00% | 0.84% |
FORECLOSURE | Balance | | - | - | - | - | - |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| | # Loans | | - | - | - | - | - |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
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 | | - | 314,290.01 | - | - | 314,290.01 |
| | % Balance | | 0.00% | 0.80% | 0.00% | 0.00% | 0.80% |
| | # Loans | | - | 1 | - | - | 1 |
| | % # Loans | | 0.00% | 0.84% | 0.00% | 0.00% | 0.84% |
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 | © COPYRIGHT 2003 Deutsche Bank |