
Aames 2000-1
Mortgage Pass-Through Certificates
Delinquency Report forFebruary 26, 2001 Distribution
Delinquency Report - Total |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 42,546,369.38 | 17,273,199.92 | 4,723,438.28 | 64,543,007.58 |
| | % Balance | | | 9.65% | 3.92% | 1.07% | 14.63% |
| | # Loans | | | 539 | 218 | 61 | 818 |
| | % # Loans | | | 10.29% | 4.16% | 1.17% | 15.62% |
FORECLOSURE | Balance | | 513,484.51 | 43,863.99 | - | 15,535,597.59 | 16,092,946.09 |
| | % Balance | | 0.12% | 0.01% | 0.00% | 3.52% | 3.65% |
| | # Loans | | 4 | 1 | - | 217 | 222 |
| | % # Loans | | 0.08% | 0.02% | 0.00% | 4.14% | 4.24% |
BANKRUPTCY | Balance | | 68,791.88 | 52,410.82 | - | 467,171.64 | 588,374.34 |
| | % Balance | | 0.02% | 0.01% | 0.00% | 0.11% | 0.13% |
| | # Loans | | 2 | 1 | - | 7 | 10 |
| | % # Loans | | 0.04% | 0.02% | 0.00% | 0.13% | 0.19% |
REO | | Balance | | - | - | - | 40,600.00 | 40,600.00 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% |
| | # Loans | | - | - | - | 1 | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% |
| | | | | | | | |
TOTAL | Balance | | 582,276.39 | 42,642,644.19 | 17,273,199.92 | 20,766,807.51 | 81,264,928.01 |
| | % Balance | | 0.13% | 9.67% | 3.92% | 4.71% | 18.42% |
| | # Loans | | 6 | 541 | 218 | 286 | 1,051 |
| | % # Loans | | 0.11% | 10.33% | 4.16% | 5.46% | 20.07% |
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 forFebruary 26, 2001 Distribution
Delinquency Report -- Fixed Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 18,019,367.71 | 6,109,095.20 | 2,262,429.15 | 26,390,892.06 |
| | % Balance | | | 8.94% | 3.03% | 1.12% | 13.10% |
| | # Loans | | | 265 | 91 | 33 | 389 |
| | % # Loans | | | 9.25% | 3.18% | 1.15% | 13.58% |
FORECLOSURE | Balance | | 168,306.92 | 43,863.99 | - | 5,431,130.74 | 5,643,301.65 |
| | % Balance | | 0.08% | 0.02% | 0.00% | 2.70% | 2.80% |
| | # Loans | | 1 | 1 | - | 93 | 95 |
| | % # Loans | | 0.03% | 0.03% | 0.00% | 3.25% | 3.32% |
BANKRUPTCY | Balance | | 68,791.88 | - | - | 186,274.99 | 255,066.87 |
| | % Balance | | 0.03% | 0.00% | 0.00% | 0.09% | 0.13% |
| | # Loans | | 2 | - | - | 3 | 5 |
| | % # Loans | | 0.07% | 0.00% | 0.00% | 0.10% | 0.17% |
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 | | 237,098.80 | 18,063,231.70 | 6,109,095.20 | 7,879,834.88 | 32,289,260.58 |
| | % Balance | | 0.12% | 8.96% | 3.03% | 3.91% | 16.02% |
| | # Loans | | 3 | 266 | 91 | 129 | 489 |
| | % # Loans | | 0.10% | 9.28% | 3.18% | 4.50% | 17.07% |
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 forFebruary 26, 2001 Distribution
Delinquency Report -- Adjustable 1 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 11,853,716.65 | 6,636,791.58 | 1,331,636.28 | 19,822,144.51 |
| | % Balance | | | 9.90% | 5.54% | 1.11% | 16.55% |
| | # Loans | | | 143 | 72 | 15 | 230 |
| | % # Loans | | | 11.06% | 5.57% | 1.16% | 17.79% |
FORECLOSURE | Balance | | - | - | - | 5,213,222.96 | 5,213,222.96 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 4.35% | 4.35% |
| | # Loans | | - | - | - | 62 | 62 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 4.80% | 4.80% |
BANKRUPTCY | Balance | | - | 52,410.82 | - | 98,364.14 | 150,774.96 |
| | % Balance | | 0.00% | 0.04% | 0.00% | 0.08% | 0.13% |
| | # Loans | | - | 1 | - | 2 | 3 |
| | % # Loans | | 0.00% | 0.08% | 0.00% | 0.15% | 0.23% |
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 | | - | 11,906,127.47 | 6,636,791.58 | 6,643,223.38 | 25,186,142.43 |
| | % Balance | | 0.00% | 9.94% | 5.54% | 5.55% | 21.03% |
| | # Loans | | - | 144 | 72 | 79 | 295 |
| | % # Loans | | 0.00% | 11.14% | 5.57% | 6.11% | 22.82% |
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 forFebruary 26, 2001 Distribution
Delinquency Report -- Adjustable 2 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 12,673,285.02 | 4,527,313.14 | 1,129,372.85 | 18,329,971.01 |
| | % Balance | | | 10.58% | 3.78% | 0.94% | 15.30% |
| | # Loans | | | 131 | 55 | 13 | 199 |
| | % # Loans | | | 12.15% | 5.10% | 1.21% | 18.46% |
FORECLOSURE | Balance | | 345,177.59 | - | - | 4,891,243.89 | 5,236,421.48 |
| | % Balance | | 0.29% | 0.00% | 0.00% | 4.08% | 4.37% |
| | # Loans | | 3 | - | - | 62 | 65 |
| | % # Loans | | 0.28% | 0.00% | 0.00% | 5.75% | 6.03% |
BANKRUPTCY | Balance | | - | - | - | 182,532.51 | 182,532.51 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.15% | 0.15% |
| | # Loans | | - | - | - | 2 | 2 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.19% | 0.19% |
REO | | Balance | | - | - | - | 40,600.00 | 40,600.00 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.03% | 0.03% |
| | # Loans | | - | - | - | 1 | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.09% | 0.09% |
| | | | | | | | |
TOTAL | Balance | | 345,177.59 | 12,673,285.02 | 4,527,313.14 | 6,243,749.25 | 23,789,525.00 |
| | % Balance | | 0.29% | 10.58% | 3.78% | 5.21% | 19.85% |
| | # Loans | | 3 | 131 | 55 | 78 | 267 |
| | % # Loans | | 0.28% | 12.15% | 5.10% | 7.24% | 24.77% |
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 |