Aames Capital 8-K Current report

Aames 2000-1

Mortgage Pass-Through Certificates

Certificate Payment Report for April 25, 2001 Distribution

	Distribution in Dollars - Current Period
				Prior						Current
	Class	Original		Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value		Balance	Interest	Principal	Distribution	Losses	Interest	Balance
				(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
LT-A1F		6,266.40		5,035.47	42.41	428.06	470.47	-	-	4,607.41
LT-A2F		3,150.00		3,150.00	26.53	-	26.53	-	-	3,150.00
LT-A3F		3,000.00		3,000.00	25.27	-	25.27	-	-	3,000.00
LT-A4F		4,250.00		4,250.00	35.80	-	35.80	-	-	4,250.00
LT-A5F		2,821.60		2,821.60	23.77	-	23.77	-	-	2,821.60
LT-A6F		1,400.00		1,400.00	11.79	-	11.79	-	-	1,400.00
LT-MF		208,860,684.38		199,068,606.55	1,676,612.78	3,864,478.25	5,541,091.03	0.04	41.63	195,204,169.89
LT-AV1		12,367.66		11,411.24	93.05	214.97	308.02	-	-	11,196.27
LT-MV1		125,547,895.79		117,927,879.02	961,594.20	1,691,815.09	2,653,409.29	-	45.77	116,236,109.70
LT-AV2		12,367.66		11,475.40	91.85	339.03	430.88	-	-	11,136.37
LT-MV2		125,547,660.76		118,445,396.79	947,944.46	2,949,687.02	3,897,631.48	-	44.03	115,495,753.80
P		100.00		100.00	229,284.72	-	229,284.72	-	-	100.00
R-I		-		-	-	-	-	-	-	-
Total		460,001,964.25		435,484,526.07	3,815,786.63	8,506,962.42	12,322,749.05	0.04	131.43	426,977,695.04
	Interest Accrual Detail			Current Period Factor Information per $1,000 of Original Face
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
						(1)	(2)	(3)	(4)=(2)+(3)	(5)
LT-A1F			F-30/360		6,266.40	803.566641	6.767841	68.310354	75.078195	735.256288
LT-A2F			F-30/360		3,150.00	1,000.000000	8.422222	-	8.422222	1,000.000000
LT-A3F			F-30/360		3,000.00	1,000.000000	8.423333	-	8.423333	1,000.000000
LT-A4F			F-30/360		4,250.00	1,000.000000	8.423529	-	8.423529	1,000.000000
LT-A5F			F-30/360		2,821.60	1,000.000000	8.424298	-	8.424298	1,000.000000
LT-A6F			F-30/360		1,400.00	1,000.000000	8.421429	-	8.421429	1,000.000000
LT-MF			F-30/360		208,860,684.38	953.116701	8.027422	18.502660	26.530082	934.614240
LT-AV1	03/26/01	04/24/01	A-Act/360		12,367.66	922.667667	7.523654	17.381623	24.905277	905.286044
LT-MV1	03/26/01	04/24/01	A-Act/360		125,547,895.79	939.305898	7.659182	13.475456	21.134638	925.830807
LT-AV2	03/26/01	04/24/01	A-Act/360		12,367.66	927.855391	7.426627	27.412623	34.839250	900.442768
LT-MV2	03/26/01	04/24/01	A-Act/360		125,547,660.76	943.429739	7.550475	23.494560	31.045035	919.935530
P			A-		100.00	1,000.000000	2,292,847.200000	-	###########	1,000.000000
R-I			-		-	-	-	-	-	-

Page 2 of 28 © COPYRIGHT 2001 Deutsche Bank

Aames 2000-1

Mortgage Pass-Through Certificates

Certificate Payment Report for April 25, 2001 Distribution

	Distribution in Dollars - to Date
										Current
	Original			Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest	Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
LT-A1F	6,266.40		336.93	1,555.80	103.17	1,658.97	1,995.90	0.02	-	4,607.41
LT-A2F	3,150.00		185.72	-	-	-	185.72	-	-	3,150.00
LT-A3F	3,000.00		181.93	-	-	-	181.93	-	-	3,000.00
LT-A4F	4,250.00		250.59	-	-	-	250.59	-	-	4,250.00
LT-A5F	2,821.60		166.37	-	-	-	166.37	-	-	2,821.60
LT-A6F	1,400.00		82.55	-	-	-	82.55	-	-	1,400.00
LT-MF	208,860,684.38		12,062,870.09	12,624,762.09	1,032,045.63	13,656,807.72	25,719,677.81	0.07	293.30	195,204,169.89
LT-AV1	12,367.66		684.50	1,137.81	33.58	1,171.39	1,855.89	-	-	11,196.27
LT-MV1	125,547,895.79		7,001,085.18	8,976,000.72	336,024.46	9,312,025.18	16,313,110.36	1.00	240.10	116,236,109.70
LT-AV2	12,367.66		671.72	1,196.97	34.33	1,231.30	1,903.02	(0.01)	-	11,136.37
LT-MV2	125,547,660.76		6,866,932.93	9,708,809.46	343,323.46	10,052,132.92	16,919,065.85	0.00	225.97	115,495,753.80
P	100.00		802,484.51	-	-	-	802,484.51	-	-	100.00
R-I	-		-	-	-	-	-	-	-	-
Total	460,001,964.25		26,735,933.02	31,313,462.85	1,711,564.63	33,025,027.48	59,760,960.50	1.08	759.37	426,977,695.04
	Interest Detail
	Pass-	Prior Principal			Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)		Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance		Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
				(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
LT-A1F	10.09949%	5,035.47		42.41	-	-	-	42.41	42.41	-
LT-A2F	10.09949%	3,150.00		26.53	-	-	-	26.53	26.53	-
LT-A3F	10.09949%	3,000.00		25.27	-	-	-	25.27	25.27	-
LT-A4F	10.09949%	4,250.00		35.80	-	-	-	35.80	35.80	-
LT-A5F	10.09949%	2,821.60		23.77	-	-	-	23.77	23.77	-
LT-A6F	10.09949%	1,400.00		11.79	-	-	-	11.79	11.79	-
LT-MF	10.09949%	199,068,606.55		1,676,654.35	-	-	-	1,676,654.35	1,676,654.41	-
LT-AV1	9.77864%	11,411.24		93.05	-	-	-	93.05	93.05	-
LT-MV1	9.77864%	117,927,879.02		961,639.97	-	-	-	961,639.97	961,639.97	-
LT-AV2	9.80105%	11,475.40		91.85	-	-	-	91.85	91.85	-
LT-MV2	9.80105%	118,445,396.79		947,988.49	-	-	-	947,988.49	947,988.49	-
P		100.00		-	-	-	-	-	229,284.72	-
R-I		-		-	-	-	-	-	-	-
Total		435,484,526.07		3,586,633.28	-	-	-	3,586,633.28	3,815,918.06	-

Page 3 of 28 © COPYRIGHT 2001 Deutsche Bank

Aames 2000-1

Mortgage Pass-Through Certificates

Certificate Payment Report for April 25, 2001 Distribution

	Distribution in Dollars - Current Period
				Prior						Current
	Class	Original		Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value		Balance	Interest	Principal	Distribution	Losses	Interest	Balance
				(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A-1F		62,664,000.00		50,354,696.80	322,689.68	4,280,542.38	4,603,232.06	-	-	46,074,154.43
A-2F		31,500,000.00		31,500,000.00	196,350.00	-	196,350.00	-	-	31,500,000.00
A-3F		30,000,000.00		30,000,000.00	188,500.00	-	188,500.00	-	-	30,000,000.00
A-4F		42,500,000.00		42,500,000.00	274,833.33	-	274,833.33	-	-	42,500,000.00
A-5F		28,216,000.00		28,216,000.00	189,752.60	-	189,752.60	-	-	28,216,000.00
A-6F		14,000,000.00		14,000,000.00	89,016.67	-	89,016.67	-	-	14,000,000.00
A-V1		123,676,600.00		114,112,393.89	503,996.41	2,149,720.90	2,653,717.31	-	-	111,962,672.99
A-V2		123,676,600.00		114,754,032.61	507,786.59	3,390,275.77	3,898,062.36	-	-	111,363,756.84
C		3,768,563.25		10,047,302.78	-	-	-	-	1,313,708.00	11,361,010.78
R-II		-		-	-	-	-	-	-	-
Total		460,001,763.25		435,484,426.08	2,272,925.28	9,820,539.05	12,093,464.33	-	1,313,708.00	426,977,595.04
	Interest Accrual Detail			Current Period Factor Information per $1,000 of Original Face
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
						(1)	(2)	(3)	(4)=(2)+(3)	(5)
A-1F			F-30/360	00253CFU6	62,664,000.00	803.566590	5.149523	68.309434	73.458957	735.257156
A-2F			F-30/360	00253CFV4	31,500,000.00	1,000.000000	6.233333	-	6.233333	1,000.000000
A-3F			F-30/360	00253CFW2	30,000,000.00	1,000.000000	6.283333	-	6.283333	1,000.000000
A-4F			F-30/360	00253CFX0	42,500,000.00	1,000.000000	6.466667	-	6.466667	1,000.000000
A-5F			F-30/360	00253CFY8	28,216,000.00	1,000.000000	6.725000	-	6.725000	1,000.000000
A-6F			F-30/360	00253CFZ5	14,000,000.00	1,000.000000	6.358334	-	6.358334	1,000.000000
A-V1	03/26/01	04/24/01	A-Act/360	00253CGA9	123,676,600.00	922.667618	4.075115	17.381792	21.456907	905.285826
A-V2	03/26/01	04/24/01	A-Act/360	00253CGB7	123,676,600.00	927.855654	4.105761	27.412427	31.518188	900.443227
C			-		3,768,563.25	2,666.083097	-	-	-	3,014.679608
R-II			-		-	-	-	-	-	-

Page 4 of 28 © COPYRIGHT 2001 Deutsche Bank

Aames 2000-1

Mortgage Pass-Through Certificates

Certificate Payment Report for April 25, 2001 Distribution

	Distribution in Dollars - to Date
										Current
	Original			Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest	Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
A-1F	62,664,000.00		2,563,527.04	15,557,989.92	1,031,855.64	16,589,845.56	19,153,372.60	-	-	46,074,154.43
A-2F	31,500,000.00		1,374,450.00	-	-	-	1,374,450.00	-	-	31,500,000.00
A-3F	30,000,000.00		1,319,500.00	-	-	-	1,319,500.00	-	-	30,000,000.00
A-4F	42,500,000.00		1,923,833.31	-	-	-	1,923,833.31	-	-	42,500,000.00
A-5F	28,216,000.00		1,328,268.20	-	-	-	1,328,268.20	-	-	28,216,000.00
A-6F	14,000,000.00		623,116.69	-	-	-	623,116.69	-	-	14,000,000.00
A-V1	123,676,600.00		4,601,039.24	11,378,109.08	335,817.94	11,713,927.02	16,314,966.26	-	-	111,962,672.99
A-V2	123,676,600.00		4,608,125.69	11,969,711.37	343,131.80	12,312,843.17	16,920,968.86	-	-	111,363,756.84
C	3,768,563.25		-	-	-	-	-	-	7,592,447.54	11,361,010.78
R-II	-		-	-	-	-	-	-	-	-
Total	460,001,763.25		18,341,860.17	38,905,810.38	1,710,805.38	40,616,615.76	58,958,475.93	-	7,592,447.54	426,977,595.04
	Interest Detail
	Pass-	Prior Principal			Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)		Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance		Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
				(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
A-1F	7.69000%	50,354,696.80		322,689.68	-	-	-	322,689.68	322,689.68	-
A-2F	7.48000%	31,500,000.00		196,350.00	-	-	-	196,350.00	196,350.00	-
A-3F	7.54000%	30,000,000.00		188,500.00	-	-	-	188,500.00	188,500.00	-
A-4F	7.76000%	42,500,000.00		274,833.33	-	-	-	274,833.33	274,833.33	-
A-5F	8.07000%	28,216,000.00		189,752.60	-	-	-	189,752.60	189,752.60	-
A-6F	7.63000%	14,000,000.00		89,016.67	-	-	-	89,016.67	89,016.67	-
A-V1	5.30000%	114,112,393.89		503,996.41	-	-	-	503,996.41	503,996.41	-
A-V2	5.31000%	114,754,032.61		507,786.59	-	-	-	507,786.59	507,786.59	-
C		10,047,302.78		-	-	-	-	-	1,313,708.00	-
R-II		-		-	-	-	-	-	-	-
Total		435,484,426.08		2,272,925.28	-	-	-	2,272,925.28	3,586,633.28	-

Page 5 of 28 © COPYRIGHT 2001 Deutsche Bank