
Aames 2000-2
Mortgage Pass-Through Certificates
Delinquency Report forApril 25, 2001 Distribution
Delinquency Report - Total |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 41,661,686.94 | 18,454,184.31 | 16,070,283.49 | 76,186,154.74 |
| | % Balance | | | 9.12% | 4.04% | 3.52% | 16.68% |
| | # Loans | | | 448 | 215 | 169 | 832 |
| | % # Loans | | | 9.27% | 4.45% | 3.50% | 17.21% |
FORECLOSURE | Balance | | - | - | - | 1,541,809.56 | 1,541,809.56 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.34% | 0.34% |
| | # Loans | | - | - | - | 14 | 14 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.29% | 0.29% |
BANKRUPTCY | Balance | | 326,992.49 | 132,687.71 | 31,190.24 | 154,684.68 | 645,555.12 |
| | % Balance | | 0.07% | 0.03% | 0.01% | 0.03% | 0.14% |
| | # Loans | | 3 | 1 | 1 | 4 | 9 |
| | % # Loans | | 0.06% | 0.02% | 0.02% | 0.08% | 0.19% |
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 | | 326,992.49 | 41,794,374.65 | 18,485,374.55 | 17,766,777.73 | 78,373,519.42 |
| | % Balance | | 0.07% | 9.15% | 4.05% | 3.89% | 17.16% |
| | # Loans | | 3 | 449 | 216 | 187 | 855 |
| | % # Loans | | 0.06% | 9.29% | 4.47% | 3.87% | 17.69% |
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 2000-2
Mortgage Pass-Through Certificates
Delinquency Report forApril 25, 2001 Distribution
Delinquency Report -- Fixed Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 10,307,789.22 | 5,307,992.27 | 3,098,225.88 | 18,714,007.37 |
| | % Balance | | | 7.26% | 3.74% | 2.18% | 13.18% |
| | # Loans | | | 150 | 83 | 46 | 279 |
| | % # Loans | | | 7.81% | 4.32% | 2.39% | 14.52% |
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 | | - | - | - | - | - |
| | % 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 | | - | 10,307,789.22 | 5,307,992.27 | 3,145,825.88 | 18,761,607.37 |
| | % Balance | | 0.00% | 7.26% | 3.74% | 2.22% | 13.21% |
| | # Loans | | - | 150 | 83 | 47 | 280 |
| | % # Loans | | 0.00% | 7.81% | 4.32% | 2.45% | 14.58% |
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 2000-2
Mortgage Pass-Through Certificates
Delinquency Report forApril 25, 2001 Distribution
Delinquency Report -- Adjustable 1 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 23,527,438.87 | 12,197,058.48 | 10,335,335.16 | 46,059,832.51 |
| | % Balance | | | 9.14% | 4.74% | 4.01% | 17.89% |
| | # Loans | | | 259 | 120 | 106 | 485 |
| | % # Loans | | | 10.07% | 4.67% | 4.12% | 18.86% |
FORECLOSURE | Balance | | - | - | - | 1,134,209.56 | 1,134,209.56 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.44% | 0.44% |
| | # Loans | | - | - | - | 12 | 12 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.47% | 0.47% |
BANKRUPTCY | Balance | | 326,992.49 | 132,687.71 | - | 154,684.68 | 614,364.88 |
| | % Balance | | 0.13% | 0.05% | 0.00% | 0.06% | 0.24% |
| | # Loans | | 3 | 1 | - | 4 | 8 |
| | % # Loans | | 0.12% | 0.04% | 0.00% | 0.16% | 0.31% |
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 | | 326,992.49 | 23,660,126.58 | 12,197,058.48 | 11,624,229.40 | 47,808,406.95 |
| | % Balance | | 0.13% | 9.19% | 4.74% | 4.51% | 18.57% |
| | # Loans | | 3 | 260 | 120 | 122 | 505 |
| | % # Loans | | 0.12% | 10.11% | 4.67% | 4.74% | 19.63% |
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 2000-2
Mortgage Pass-Through Certificates
Delinquency Report forApril 25, 2001 Distribution
Delinquency Report -- Adjustable 2 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 7,826,458.85 | 949,133.56 | 2,636,722.45 | 11,412,314.86 |
| | % Balance | | | 13.68% | 1.66% | 4.61% | 19.95% |
| | # Loans | | | 39 | 12 | 17 | 68 |
| | % # Loans | | | 11.44% | 3.52% | 4.99% | 19.94% |
FORECLOSURE | Balance | | - | - | - | 360,000.00 | 360,000.00 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.63% | 0.63% |
| | # Loans | | - | - | - | 1 | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.29% | 0.29% |
BANKRUPTCY | Balance | | - | - | 31,190.24 | - | 31,190.24 |
| | % Balance | | 0.00% | 0.00% | 0.05% | 0.00% | 0.05% |
| | # Loans | | - | - | 1 | - | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.29% | 0.00% | 0.29% |
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 | | - | 7,826,458.85 | 980,323.80 | 2,996,722.45 | 11,803,505.10 |
| | % Balance | | 0.00% | 13.68% | 1.71% | 5.24% | 20.63% |
| | # Loans | | - | 39 | 13 | 18 | 70 |
| | % # Loans | | 0.00% | 11.44% | 3.81% | 5.28% | 20.53% |
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 |