
Aames 2000-1
Mortgage Pass-Through Certificates
Delinquency Report forMarch 26, 2001 Distribution
Delinquency Report - Total |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 43,390,015.19 | 16,003,450.59 | 5,179,537.40 | 64,573,003.18 |
| | % Balance | | | 9.96% | 3.67% | 1.19% | 14.83% |
| | # Loans | | | 542 | 196 | 64 | 802 |
| | % # Loans | | | 10.48% | 3.79% | 1.24% | 15.50% |
FORECLOSURE | Balance | | 252,794.65 | - | 126,179.43 | 21,911,183.35 | 22,290,157.43 |
| | % Balance | | 0.06% | 0.00% | 0.03% | 5.03% | 5.12% |
| | # Loans | | 2 | - | 1 | 292 | 295 |
| | % # Loans | | 0.04% | 0.00% | 0.02% | 5.64% | 5.70% |
BANKRUPTCY | Balance | | 68,759.50 | 31,496.88 | 52,410.82 | 971,885.64 | 1,124,552.84 |
| | % Balance | | 0.02% | 0.01% | 0.01% | 0.22% | 0.26% |
| | # Loans | | 2 | 1 | 1 | 13 | 17 |
| | % # Loans | | 0.04% | 0.02% | 0.02% | 0.25% | 0.33% |
REO | | Balance | | - | - | - | 99,100.00 | 99,100.00 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% |
| | # Loans | | - | - | - | 2 | 2 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.04% | 0.04% |
| | | | | | | | |
TOTAL | Balance | | 321,554.15 | 43,421,512.07 | 16,182,040.84 | 28,161,706.39 | 88,086,813.45 |
| | % Balance | | 0.07% | 9.97% | 3.72% | 6.47% | 20.23% |
| | # Loans | | 4 | 543 | 198 | 371 | 1,116 |
| | % # Loans | | 0.08% | 10.49% | 3.83% | 7.17% | 21.57% |
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 forMarch 26, 2001 Distribution
Delinquency Report -- Fixed Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 18,858,101.15 | 7,813,594.64 | 2,348,367.83 | 29,020,063.62 |
| | % Balance | | | 9.47% | 3.92% | 1.18% | 14.58% |
| | # Loans | | | 279 | 102 | 35 | 416 |
| | % # Loans | | | 9.84% | 3.60% | 1.24% | 14.68% |
FORECLOSURE | Balance | | 176,369.12 | - | 126,179.43 | 7,141,927.00 | 7,444,475.55 |
| | % Balance | | 0.09% | 0.00% | 0.06% | 3.59% | 3.74% |
| | # Loans | | 1 | - | 1 | 116 | 118 |
| | % # Loans | | 0.04% | 0.00% | 0.04% | 4.09% | 4.16% |
BANKRUPTCY | Balance | | 68,759.50 | 31,496.88 | - | 279,703.80 | 379,960.18 |
| | % Balance | | 0.03% | 0.02% | 0.00% | 0.14% | 0.19% |
| | # Loans | | 2 | 1 | - | 6 | 9 |
| | % # Loans | | 0.07% | 0.04% | 0.00% | 0.21% | 0.32% |
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 | | 245,128.62 | 18,889,598.03 | 7,939,774.07 | 9,769,998.63 | 36,844,499.35 |
| | % Balance | | 0.12% | 9.49% | 3.99% | 4.91% | 18.51% |
| | # Loans | | 3 | 280 | 103 | 157 | 543 |
| | % # Loans | | 0.11% | 9.88% | 3.63% | 5.54% | 19.16% |
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 forMarch 26, 2001 Distribution
Delinquency Report -- Adjustable 1 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 13,593,926.18 | 4,844,669.57 | 1,466,652.62 | 19,905,248.37 |
| | % Balance | | | 11.53% | 4.11% | 1.24% | 16.88% |
| | # Loans | | | 152 | 55 | 15 | 222 |
| | % # Loans | | | 11.92% | 4.31% | 1.18% | 17.41% |
FORECLOSURE | Balance | | - | - | - | 8,375,461.36 | 8,375,461.36 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 7.10% | 7.10% |
| | # Loans | | - | - | - | 94 | 94 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 7.37% | 7.37% |
BANKRUPTCY | Balance | | - | - | 52,410.82 | 235,018.12 | 287,428.94 |
| | % Balance | | 0.00% | 0.00% | 0.04% | 0.20% | 0.24% |
| | # Loans | | - | - | 1 | 4 | 5 |
| | % # Loans | | 0.00% | 0.00% | 0.08% | 0.31% | 0.39% |
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 | | - | 13,593,926.18 | 4,897,080.39 | 10,077,132.10 | 28,568,138.67 |
| | % Balance | | 0.00% | 11.53% | 4.15% | 8.54% | 24.22% |
| | # Loans | | - | 152 | 56 | 113 | 321 |
| | % # Loans | | 0.00% | 11.92% | 4.39% | 8.86% | 25.18% |
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 forMarch 26, 2001 Distribution
Delinquency Report -- Adjustable 2 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 10,937,987.86 | 3,345,186.38 | 1,364,516.95 | 15,647,691.19 |
| | % Balance | | | 9.23% | 2.82% | 1.15% | 13.21% |
| | # Loans | | | 111 | 39 | 14 | 164 |
| | % # Loans | | | 10.42% | 3.66% | 1.31% | 15.40% |
FORECLOSURE | Balance | | 76,425.53 | - | - | 6,393,794.99 | 6,470,220.52 |
| | % Balance | | 0.06% | 0.00% | 0.00% | 5.40% | 5.46% |
| | # Loans | | 1 | - | - | 82 | 83 |
| | % # Loans | | 0.09% | 0.00% | 0.00% | 7.70% | 7.79% |
BANKRUPTCY | Balance | | - | - | - | 457,163.72 | 457,163.72 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.39% | 0.39% |
| | # Loans | | - | - | - | 3 | 3 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.28% | 0.28% |
REO | | Balance | | - | - | - | 99,100.00 | 99,100.00 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.08% | 0.08% |
| | # Loans | | - | - | - | 2 | 2 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.19% | 0.19% |
| | | | | | | | |
TOTAL | Balance | | 76,425.53 | 10,937,987.86 | 3,345,186.38 | 8,314,575.66 | 22,674,175.43 |
| | % Balance | | 0.06% | 9.23% | 2.82% | 7.02% | 19.14% |
| | # Loans | | 1 | 111 | 39 | 101 | 252 |
| | % # Loans | | 0.09% | 10.42% | 3.66% | 9.48% | 23.66% |
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 16 of 27 | © COPYRIGHT 2001 Deutsche Bank |