
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 | © COPYRIGHT 2003 Deutsche Bank |

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 | © COPYRIGHT 2003 Deutsche Bank |

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 | © COPYRIGHT 2003 Deutsche Bank |