
Aames 2000-1
Mortgage Pass-Through Certificates
Delinquency Report forJanuary 25, 2001 Distribution
Delinquency Report - Total |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 46,913,383.98 | 14,701,092.09 | 6,610,028.27 | 68,224,504.34 |
| | % Balance | | | 10.51% | 3.29% | 1.48% | 15.28% |
| | # Loans | | | 612 | 201 | 85 | 898 |
| | % # Loans | | | 11.58% | 3.80% | 1.61% | 16.99% |
FORECLOSURE | Balance | | 188,431.01 | - | - | 7,647,132.77 | 7,835,563.78 |
| | % Balance | | 0.04% | 0.00% | 0.00% | 1.71% | 1.75% |
| | # Loans | | 1 | - | - | 106 | 107 |
| | % # Loans | | 0.02% | 0.00% | 0.00% | 2.01% | 2.02% |
BANKRUPTCY | Balance | | 51,826.36 | - | 146,346.65 | - | 198,173.01 |
| | % Balance | | 0.01% | 0.00% | 0.03% | 0.00% | 0.04% |
| | # Loans | | 1 | - | 3 | - | 4 |
| | % # Loans | | 0.02% | 0.00% | 0.06% | 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 | | 240,257.37 | 46,913,383.98 | 14,847,438.74 | 14,257,161.04 | 76,258,241.13 |
| | % Balance | | 0.05% | 10.51% | 3.33% | 3.19% | 17.08% |
| | # Loans | | 2 | 612 | 204 | 191 | 1,009 |
| | % # Loans | | 0.04% | 11.58% | 3.86% | 3.61% | 19.09% |
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 27 | © COPYRIGHT 2001 Deutsche Bank |

Aames 2000-1
Mortgage Pass-Through Certificates
Delinquency Report forJanuary 25, 2001 Distribution
Delinquency Report -- Fixed Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 18,737,584.88 | 6,298,569.33 | 2,617,554.23 | 27,653,708.44 |
| | % Balance | | | 9.23% | 3.10% | 1.29% | 13.62% |
| | # Loans | | | 283 | 98 | 45 | 426 |
| | % # Loans | | | 9.81% | 3.40% | 1.56% | 14.77% |
FORECLOSURE | Balance | | 188,431.01 | - | - | 2,591,119.06 | 2,779,550.07 |
| | % Balance | | 0.09% | 0.00% | 0.00% | 1.28% | 1.37% |
| | # Loans | | 1 | - | - | 42 | 43 |
| | % # Loans | | 0.03% | 0.00% | 0.00% | 1.46% | 1.49% |
BANKRUPTCY | Balance | | 51,826.36 | - | - | - | 51,826.36 |
| | % Balance | | 0.03% | 0.00% | 0.00% | 0.00% | 0.03% |
| | # Loans | | 1 | - | - | - | 1 |
| | % # Loans | | 0.03% | 0.00% | 0.00% | 0.00% | 0.03% |
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 | | 240,257.37 | 18,737,584.88 | 6,298,569.33 | 5,208,673.29 | 30,485,084.87 |
| | % Balance | | 0.12% | 9.23% | 3.10% | 2.56% | 15.01% |
| | # Loans | | 2 | 283 | 98 | 87 | 470 |
| | % # Loans | | 0.07% | 9.81% | 3.40% | 3.02% | 16.29% |
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 27 | © COPYRIGHT 2001 Deutsche Bank |

Aames 2000-1
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 | | | 15,343,219.85 | 4,387,560.20 | 2,343,084.65 | 22,073,864.70 |
| | % Balance | | | 12.59% | 3.60% | 1.92% | 18.11% |
| | # Loans | | | 186 | 50 | 26 | 262 |
| | % # Loans | | | 14.21% | 3.82% | 1.99% | 20.02% |
FORECLOSURE | Balance | | - | - | - | 2,418,257.91 | 2,418,257.91 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 1.98% | 1.98% |
| | # Loans | | - | - | - | 31 | 31 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 2.37% | 2.37% |
BANKRUPTCY | Balance | | - | - | 98,364.14 | - | 98,364.14 |
| | % Balance | | 0.00% | 0.00% | 0.08% | 0.00% | 0.08% |
| | # Loans | | - | - | 2 | - | 2 |
| | % # Loans | | 0.00% | 0.00% | 0.15% | 0.00% | 0.15% |
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 | | - | 15,343,219.85 | 4,485,924.34 | 4,761,342.56 | 24,590,486.75 |
| | % Balance | | 0.00% | 12.59% | 3.68% | 3.91% | 20.18% |
| | # Loans | | - | 186 | 52 | 57 | 295 |
| | % # Loans | | 0.00% | 14.21% | 3.97% | 4.35% | 22.54% |
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 27 | © COPYRIGHT 2001 Deutsche Bank |

Aames 2000-1
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 | | | 12,832,579.25 | 4,014,962.56 | 1,649,389.39 | 18,496,931.20 |
| | % Balance | | | 10.56% | 3.30% | 1.36% | 15.22% |
| | # Loans | | | 143 | 53 | 14 | 210 |
| | % # Loans | | | 13.11% | 4.86% | 1.28% | 19.25% |
FORECLOSURE | Balance | | - | - | - | 2,637,755.80 | 2,637,755.80 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 2.17% | 2.17% |
| | # Loans | | - | - | - | 33 | 33 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 3.02% | 3.02% |
BANKRUPTCY | Balance | | - | - | 47,982.51 | - | 47,982.51 |
| | % Balance | | 0.00% | 0.00% | 0.04% | 0.00% | 0.04% |
| | # Loans | | - | - | 1 | - | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.09% | 0.00% | 0.09% |
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 | | - | 12,832,579.25 | 4,062,945.07 | 4,287,145.19 | 21,182,669.51 |
| | % Balance | | 0.00% | 10.56% | 3.34% | 3.53% | 17.43% |
| | # Loans | | - | 143 | 54 | 47 | 244 |
| | % # Loans | | 0.00% | 13.11% | 4.95% | 4.31% | 22.36% |
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 27 | © COPYRIGHT 2001 Deutsche Bank |