
Aames 2000-2
Mortgage Pass-Through Certificates
Delinquency Report forJanuary 25, 2001 Distribution
Delinquency Report - Total |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 24,429,451.59 | 4,118,788.46 | 198,090.36 | 28,746,330.41 |
| | % Balance | | | 5.21% | 0.88% | 0.04% | 6.13% |
| | # Loans | | | 269 | 43 | 3 | 315 |
| | % # Loans | | | 5.44% | 0.87% | 0.06% | 6.37% |
FORECLOSURE | Balance | | - | - | 1,310,205.34 | 915,328.37 | 2,225,533.71 |
| | % Balance | | 0.00% | 0.00% | 0.28% | 0.20% | 0.47% |
| | # Loans | | - | - | 14 | 9 | 23 |
| | % # Loans | | 0.00% | 0.00% | 0.28% | 0.18% | 0.47% |
BANKRUPTCY | Balance | | - | - | 120,000.00 | - | 120,000.00 |
| | % Balance | | 0.00% | 0.00% | 0.03% | 0.00% | 0.03% |
| | # Loans | | - | - | 1 | - | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.02% | 0.00% | 0.02% |
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 | | - | 24,429,451.59 | 5,548,993.80 | 1,113,418.73 | 31,091,864.12 |
| | % Balance | | 0.00% | 5.21% | 1.18% | 0.24% | 6.63% |
| | # Loans | | - | 269 | 58 | 12 | 339 |
| | % # Loans | | 0.00% | 5.44% | 1.17% | 0.24% | 6.85% |
Note: Current = 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 13 of 26 | © COPYRIGHT 2001 Deutsche Bank |

Aames 2000-2
Mortgage Pass-Through Certificates
Delinquency Report forJanuary 25, 2001 Distribution
Delinquency Report -- Fixed Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 5,237,495.90 | 622,744.36 | - | 5,860,240.26 |
| | % Balance | | | 3.58% | 0.43% | 0.00% | 4.00% |
| | # Loans | | | 80 | 8 | - | 88 |
| | % # Loans | | | 4.05% | 0.41% | 0.00% | 4.46% |
FORECLOSURE | Balance | | - | - | 115,305.34 | - | 115,305.34 |
| | % Balance | | 0.00% | 0.00% | 0.08% | 0.00% | 0.08% |
| | # Loans | | - | - | 3 | - | 3 |
| | % # Loans | | 0.00% | 0.00% | 0.15% | 0.00% | 0.15% |
BANKRUPTCY | Balance | | - | - | 120,000.00 | - | 120,000.00 |
| | % Balance | | 0.00% | 0.00% | 0.08% | 0.00% | 0.08% |
| | # Loans | | - | - | 1 | - | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.05% | 0.00% | 0.05% |
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 | | - | 5,237,495.90 | 858,049.70 | - | 6,095,545.60 |
| | % Balance | | 0.00% | 3.58% | 0.59% | 0.00% | 4.16% |
| | # Loans | | - | 80 | 12 | - | 92 |
| | % # Loans | | 0.00% | 4.05% | 0.61% | 0.00% | 4.66% |
Note: Current = 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 14 of 26 | © COPYRIGHT 2001 Deutsche Bank |

Aames 2000-2
Mortgage Pass-Through Certificates
Delinquency Report forJanuary 25, 2001 Distribution
Delinquency Report -- Adjustable 1 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 15,585,912.36 | 2,534,520.76 | 198,090.36 | 18,318,523.48 |
| | % Balance | | | 5.93% | 0.97% | 0.08% | 6.97% |
| | # Loans | | | 171 | 31 | 3 | 205 |
| | % # Loans | | | 6.52% | 1.18% | 0.11% | 7.82% |
FORECLOSURE | Balance | | - | - | 789,400.00 | 915,328.37 | 1,704,728.37 |
| | % Balance | | 0.00% | 0.00% | 0.30% | 0.35% | 0.65% |
| | # Loans | | - | - | 9 | 9 | 18 |
| | % # Loans | | 0.00% | 0.00% | 0.34% | 0.34% | 0.69% |
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 | | - | 15,585,912.36 | 3,323,920.76 | 1,113,418.73 | 20,023,251.85 |
| | % Balance | | 0.00% | 5.93% | 1.27% | 0.42% | 7.62% |
| | # Loans | | - | 171 | 40 | 12 | 223 |
| | % # Loans | | 0.00% | 6.52% | 1.53% | 0.46% | 8.51% |
Note: Current = 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 26 | © COPYRIGHT 2001 Deutsche Bank |

Aames 2000-2
Mortgage Pass-Through Certificates
Delinquency Report forJanuary 25, 2001 Distribution
Delinquency Report -- Adjustable 2 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 3,606,043.33 | 961,523.34 | - | 4,567,566.67 |
| | % Balance | | | 6.01% | 1.60% | 0.00% | 7.62% |
| | # Loans | | | 18 | 4 | - | 22 |
| | % # Loans | | | 5.13% | 1.14% | 0.00% | 6.27% |
FORECLOSURE | Balance | | - | - | 405,500.00 | - | 405,500.00 |
| | % Balance | | 0.00% | 0.00% | 0.68% | 0.00% | 0.68% |
| | # Loans | | - | - | 2 | - | 2 |
| | % # Loans | | 0.00% | 0.00% | 0.57% | 0.00% | 0.57% |
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 | | - | 3,606,043.33 | 1,367,023.34 | - | 4,973,066.67 |
| | % Balance | | 0.00% | 6.01% | 2.28% | 0.00% | 8.29% |
| | # Loans | | - | 18 | 6 | - | 24 |
| | % # Loans | | 0.00% | 5.13% | 1.71% | 0.00% | 6.84% |
Note: Current = 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 26 | © COPYRIGHT 2001 Deutsche Bank |