Aames Capital 8K Current report | SEC 11 Jun 01

Aames 2000-1

Mortgage Pass-Through Certificates

Delinquency Report forMay 25, 2001 Distribution

Delinquency Report - Total

		CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT	Balance		40,898,624.51	17,876,936.82	7,315,433.31	66,090,994.64
	% Balance		9.73%	4.25%	1.74%	15.72%
	# Loans		545	227	93	865
	% # Loans		10.92%	4.55%	1.86%	17.33%
FORECLOSURE	Balance	847,165.89	-	-	24,603,078.81	25,450,244.70
	% Balance	0.20%	0.00%	0.00%	5.85%	6.05%
	# Loans	9	-	-	334	343
	% # Loans	0.18%	0.00%	0.00%	6.69%	6.87%
BANKRUPTCY	Balance	740,910.33	-	16,969.90	1,626,478.66	2,384,358.89
	% Balance	0.18%	0.00%	0.00%	0.39%	0.57%
	# Loans	8	-	1	21	30
	% # Loans	0.16%	0.00%	0.02%	0.42%	0.60%
REO	Balance	255,668.81	-	-	389,247.01	644,915.82
	% Balance	0.06%	0.00%	0.00%	0.09%	0.15%
	# Loans	-	-	-	7	7
	% # Loans	0.00%	0.00%	0.00%	0.14%	0.14%

TOTAL	Balance	1,843,745.03	40,898,624.51	17,893,906.72	33,934,237.79	94,570,514.05
	% Balance	0.44%	9.73%	4.26%	8.07%	22.50%
	# Loans	17	545	228	455	1,245
	% # Loans	0.34%	10.92%	4.57%	9.11%	24.94%
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

Aames 2000-1

Mortgage Pass-Through Certificates

Delinquency Report forMay 25, 2001 Distribution

Delinquency Report -- Fixed Group

		CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT	Balance		20,752,808.89	6,613,892.65	3,510,252.32	30,876,953.86
	% Balance		10.78%	3.44%	1.82%	16.04%
	# Loans		295	104	53	452
	% # Loans		10.78%	3.80%	1.94%	16.51%
FORECLOSURE	Balance	125,030.81	-	-	8,635,075.00	8,760,105.81
	% Balance	0.06%	0.00%	0.00%	4.49%	4.55%
	# Loans	2	-	-	141	143
	% # Loans	0.07%	0.00%	0.00%	5.15%	5.22%
BANKRUPTCY	Balance	309,707.70	-	16,969.90	678,181.32	1,004,858.92
	% Balance	0.16%	0.00%	0.01%	0.35%	0.52%
	# Loans	4	-	1	13	18
	% # Loans	0.15%	0.00%	0.04%	0.47%	0.66%
REO	Balance	-	-	-	93,350.00	93,350.00
	% Balance	0.00%	0.00%	0.00%	0.05%	0.05%
	# Loans	-	-	-	3	3
	% # Loans	0.00%	0.00%	0.00%	0.11%	0.11%

TOTAL	Balance	434,738.51	20,752,808.89	6,630,862.55	12,916,858.64	40,735,268.59
	% Balance	0.23%	10.78%	3.44%	6.71%	21.16%
	# Loans	6	295	105	210	616
	% # Loans	0.22%	10.78%	3.84%	7.67%	22.51%
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

Aames 2000-1

Mortgage Pass-Through Certificates

Delinquency Report forMay 25, 2001 Distribution

Delinquency Report -- Adjustable 1 Group

		CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT	Balance		10,349,473.56	6,077,204.29	2,929,908.72	19,356,586.57
	% Balance		9.07%	5.32%	2.57%	16.96%
	# Loans		136	66	27	229
	% # Loans		11.06%	5.37%	2.20%	18.62%
FORECLOSURE	Balance	240,938.71	-	-	8,760,959.55	9,001,898.26
	% Balance	0.21%	0.00%	0.00%	7.67%	7.89%
	# Loans	3	-	-	104	107
	% # Loans	0.24%	0.00%	0.00%	8.46%	8.70%
BANKRUPTCY	Balance	175,533.82	-	-	414,361.29	589,895.11
	% Balance	0.15%	0.00%	0.00%	0.36%	0.52%
	# Loans	2	-	-	6	8
	% # Loans	0.16%	0.00%	0.00%	0.49%	0.65%
REO	Balance	-	-	-	115,911.31	115,911.31
	% Balance	0.00%	0.00%	0.00%	0.10%	0.10%
	# Loans	-	-	-	1	1
	% # Loans	0.00%	0.00%	0.00%	0.08%	0.08%

TOTAL	Balance	416,472.53	10,349,473.56	6,077,204.29	12,221,140.87	29,064,291.25
	% Balance	0.36%	9.07%	5.32%	10.71%	25.46%
	# Loans	5	136	66	138	345
	% # Loans	0.41%	11.06%	5.37%	11.22%	28.05%
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

Aames 2000-1

Mortgage Pass-Through Certificates

Delinquency Report forMay 25, 2001 Distribution

Delinquency Report -- Adjustable 2 Group

		CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT	Balance		9,796,342.06	5,185,839.88	875,272.27	15,857,454.21
	% Balance		8.62%	4.56%	0.77%	13.95%
	# Loans		114	57	13	184
	% # Loans		11.12%	5.56%	1.27%	17.95%
FORECLOSURE	Balance	481,196.37	-	-	7,207,044.26	7,688,240.63
	% Balance	0.42%	0.00%	0.00%	6.34%	6.76%
	# Loans	4	-	-	89	93
	% # Loans	0.39%	0.00%	0.00%	8.68%	9.07%
BANKRUPTCY	Balance	255,668.81	-	-	533,936.05	789,604.86
	% Balance	0.22%	0.00%	0.00%	0.47%	0.69%
	# Loans	2	-	-	2	4
	% # Loans	0.20%	0.00%	0.00%	0.20%	0.39%
REO	Balance	255,668.81	-	-	179,985.70	435,654.51
	% Balance	0.22%	0.00%	0.00%	0.16%	0.38%
	# Loans	-	-	-	3	3
	% # Loans	0.00%	0.00%	0.00%	0.29%	0.29%

TOTAL	Balance	992,533.99	9,796,342.06	5,185,839.88	8,796,238.28	24,770,954.21
	% Balance	0.87%	8.62%	4.56%	7.74%	21.79%
	# Loans	6	114	57	107	284
	% # Loans	0.59%	11.12%	5.56%	10.44%	27.71%
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

Aames Capital Inactive 8-KCurrent report