
Aames 2000-2
Mortgage Pass-Through Certificates
Delinquency Report forFebruary 26, 2001 Distribution
Delinquency Report - Total |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 34,239,908.56 | 7,347,423.41 | 1,050,506.51 | 42,637,838.48 |
| | % Balance | | | 7.36% | 1.58% | 0.23% | 9.17% |
| | # Loans | | | 379 | 81 | 13 | 473 |
| | % # Loans | | | 7.72% | 1.65% | 0.26% | 9.63% |
FORECLOSURE | Balance | | - | 23,916.26 | 407,280.51 | 3,365,256.41 | 3,796,453.18 |
| | % Balance | | 0.00% | 0.01% | 0.09% | 0.72% | 0.82% |
| | # Loans | | - | 1 | 5 | 35 | 41 |
| | % # Loans | | 0.00% | 0.02% | 0.10% | 0.71% | 0.84% |
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 | | - | 34,263,824.82 | 7,754,703.92 | 4,415,762.92 | 46,434,291.66 |
| | % Balance | | 0.00% | 7.37% | 1.67% | 0.95% | 9.98% |
| | # Loans | | - | 380 | 86 | 48 | 514 |
| | % # Loans | | 0.00% | 7.74% | 1.75% | 0.98% | 10.47% |
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 forFebruary 26, 2001 Distribution
Delinquency Report -- Fixed Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 8,625,315.09 | 1,206,258.02 | 203,111.60 | 10,034,684.71 |
| | % Balance | | | 5.97% | 0.83% | 0.14% | 6.94% |
| | # Loans | | | 124 | 21 | 4 | 149 |
| | % # Loans | | | 6.35% | 1.07% | 0.20% | 7.63% |
FORECLOSURE | Balance | | - | 23,916.26 | 71,980.51 | 232,224.17 | 328,120.94 |
| | % Balance | | 0.00% | 0.02% | 0.05% | 0.16% | 0.23% |
| | # Loans | | - | 1 | 1 | 4 | 6 |
| | % # Loans | | 0.00% | 0.05% | 0.05% | 0.20% | 0.31% |
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 | | - | 8,649,231.35 | 1,278,238.53 | 435,335.77 | 10,362,805.65 |
| | % Balance | | 0.00% | 5.98% | 0.88% | 0.30% | 7.17% |
| | # Loans | | - | 125 | 22 | 8 | 155 |
| | % # Loans | | 0.00% | 6.40% | 1.13% | 0.41% | 7.93% |
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 forFebruary 26, 2001 Distribution
Delinquency Report -- Adjustable 1 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 20,580,673.03 | 4,793,095.19 | 540,702.71 | 25,914,470.93 |
| | % Balance | | | 7.88% | 1.84% | 0.21% | 9.92% |
| | # Loans | | | 225 | 52 | 8 | 285 |
| | % # Loans | | | 8.63% | 2.00% | 0.31% | 10.94% |
FORECLOSURE | Balance | | - | - | 335,300.00 | 2,356,201.10 | 2,691,501.10 |
| | % Balance | | 0.00% | 0.00% | 0.13% | 0.90% | 1.03% |
| | # Loans | | - | - | 4 | 27 | 31 |
| | % # Loans | | 0.00% | 0.00% | 0.15% | 1.04% | 1.19% |
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 | | - | 20,580,673.03 | 5,128,395.19 | 2,896,903.81 | 28,605,972.03 |
| | % Balance | | 0.00% | 7.88% | 1.96% | 1.11% | 10.95% |
| | # Loans | | - | 225 | 56 | 35 | 316 |
| | % # Loans | | 0.00% | 8.63% | 2.15% | 1.34% | 12.13% |
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 forFebruary 26, 2001 Distribution
Delinquency Report -- Adjustable 2 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 5,033,920.44 | 1,348,070.20 | 306,692.20 | 6,688,682.84 |
| | % Balance | | | 8.47% | 2.27% | 0.52% | 11.25% |
| | # Loans | | | 30 | 8 | 1 | 39 |
| | % # Loans | | | 8.57% | 2.29% | 0.29% | 11.14% |
FORECLOSURE | Balance | | - | - | - | 776,831.14 | 776,831.14 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 1.31% | 1.31% |
| | # Loans | | - | - | - | 4 | 4 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 1.14% | 1.14% |
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 | | - | 5,033,920.44 | 1,348,070.20 | 1,083,523.34 | 7,465,513.98 |
| | % Balance | | 0.00% | 8.47% | 2.27% | 1.82% | 12.56% |
| | # Loans | | - | 30 | 8 | 5 | 43 |
| | % # Loans | | 0.00% | 8.57% | 2.29% | 1.43% | 12.29% |
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 16 of 26 | © COPYRIGHT 2001 Deutsche Bank |