
Aames 2000-2
Mortgage Pass-Through Certificates
Delinquency Report forMarch 26, 2001 Distribution
Delinquency Report - Total |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 65,689,130.84 | 16,824,937.55 | 7,082,161.66 | 89,596,230.05 |
| | % Balance | | | 14.20% | 3.64% | 1.53% | 19.37% |
| | # Loans | | | 734 | 177 | 83 | 994 |
| | % # Loans | | | 15.03% | 3.62% | 1.70% | 20.35% |
FORECLOSURE | Balance | | - | - | - | 1,799,278.42 | 1,799,278.42 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.39% | 0.39% |
| | # Loans | | - | - | - | 17 | 17 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.35% | 0.35% |
BANKRUPTCY | Balance | | - | - | - | 120,000.00 | 120,000.00 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.03% | 0.03% |
| | # Loans | | - | - | - | 1 | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.02% | 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 | | - | 65,689,130.84 | 16,824,937.55 | 9,001,440.08 | 91,515,508.47 |
| | % Balance | | 0.00% | 14.20% | 3.64% | 1.95% | 19.79% |
| | # Loans | | - | 734 | 177 | 101 | 1,012 |
| | % # Loans | | 0.00% | 15.03% | 3.62% | 2.07% | 20.72% |
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 forMarch 26, 2001 Distribution
Delinquency Report -- Fixed Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 19,398,304.41 | 3,496,020.67 | 1,256,029.88 | 24,150,354.96 |
| | % Balance | | | 13.52% | 2.44% | 0.88% | 16.83% |
| | # Loans | | | 289 | 56 | 21 | 366 |
| | % # Loans | | | 14.88% | 2.88% | 1.08% | 18.85% |
FORECLOSURE | Balance | | - | - | - | 47,600.00 | 47,600.00 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.03% | 0.03% |
| | # Loans | | - | - | - | 1 | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.05% | 0.05% |
BANKRUPTCY | Balance | | - | - | - | 120,000.00 | 120,000.00 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.08% | 0.08% |
| | # Loans | | - | - | - | 1 | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.05% | 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 | | - | 19,398,304.41 | 3,496,020.67 | 1,423,629.88 | 24,317,954.96 |
| | % Balance | | 0.00% | 13.52% | 2.44% | 0.99% | 16.95% |
| | # Loans | | - | 289 | 56 | 23 | 368 |
| | % # Loans | | 0.00% | 14.88% | 2.88% | 1.18% | 18.95% |
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 forMarch 26, 2001 Distribution
Delinquency Report -- Adjustable 1 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 36,956,170.48 | 11,042,142.29 | 4,483,145.27 | 52,481,458.04 |
| | % Balance | | | 14.23% | 4.25% | 1.73% | 20.20% |
| | # Loans | | | 388 | 109 | 54 | 551 |
| | % # Loans | | | 14.95% | 4.20% | 2.08% | 21.23% |
FORECLOSURE | Balance | | - | - | - | 1,346,186.42 | 1,346,186.42 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.52% | 0.52% |
| | # Loans | | - | - | - | 14 | 14 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.54% | 0.54% |
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 | | - | 36,956,170.48 | 11,042,142.29 | 5,829,331.69 | 53,827,644.46 |
| | % Balance | | 0.00% | 14.23% | 4.25% | 2.24% | 20.72% |
| | # Loans | | - | 388 | 109 | 68 | 565 |
| | % # Loans | | 0.00% | 14.95% | 4.20% | 2.62% | 21.77% |
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 15 of 26 | © COPYRIGHT 2001 Deutsche Bank |

Aames 2000-2
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 | | | 9,334,655.95 | 2,286,774.59 | 1,342,986.51 | 12,964,417.05 |
| | % Balance | | | 15.75% | 3.86% | 2.27% | 21.87% |
| | # Loans | | | 57 | 12 | 8 | 77 |
| | % # Loans | | | 16.38% | 3.45% | 2.30% | 22.13% |
FORECLOSURE | Balance | | - | - | - | 405,492.00 | 405,492.00 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.68% | 0.68% |
| | # Loans | | - | - | - | 2 | 2 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.57% | 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 | | - | 9,334,655.95 | 2,286,774.59 | 1,748,478.51 | 13,369,909.05 |
| | % Balance | | 0.00% | 15.75% | 3.86% | 2.95% | 22.56% |
| | # Loans | | - | 57 | 12 | 10 | 79 |
| | % # Loans | | 0.00% | 16.38% | 3.45% | 2.87% | 22.70% |
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 |