
Aames 2000-2
Mortgage Pass-Through Certificates
Delinquency Report forMay 25, 2001 Distribution
Delinquency Report - Total |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 38,659,684.04 | 14,709,031.77 | 12,308,376.80 | 65,677,092.61 |
| | % Balance | | | 8.58% | 3.26% | 2.73% | 14.57% |
| | # Loans | | | 454 | 178 | 132 | 764 |
| | % # Loans | | | 9.50% | 3.72% | 2.76% | 15.98% |
FORECLOSURE | Balance | | 148,550.94 | - | - | 13,763,257.07 | 13,911,808.01 |
| | % Balance | | 0.03% | 0.00% | 0.00% | 3.05% | 3.09% |
| | # Loans | | 2 | - | - | 141 | 143 |
| | % # Loans | | 0.04% | 0.00% | 0.00% | 2.95% | 2.99% |
BANKRUPTCY | Balance | | 326,917.03 | 256,506.39 | 117,788.74 | 623,249.19 | 1,324,461.35 |
| | % Balance | | 0.07% | 0.06% | 0.03% | 0.14% | 0.29% |
| | # Loans | | 3 | 2 | 2 | 7 | 14 |
| | % # Loans | | 0.06% | 0.04% | 0.04% | 0.15% | 0.29% |
REO | | Balance | | - | - | - | 83,000.00 | 83,000.00 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% |
| | # Loans | | - | - | - | 1 | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% |
| | | | | | | | |
TOTAL | Balance | | 475,467.97 | 38,916,190.43 | 14,826,820.51 | 26,777,883.06 | 80,996,361.97 |
| | % Balance | | 0.11% | 8.64% | 3.29% | 5.94% | 17.97% |
| | # Loans | | 5 | 456 | 180 | 281 | 922 |
| | % # Loans | | 0.10% | 9.54% | 3.77% | 5.88% | 19.29% |
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 forMay 25, 2001 Distribution
Delinquency Report -- Fixed Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 10,955,193.04 | 2,945,347.01 | 3,812,289.47 | 17,712,829.52 |
| | % Balance | | | 7.80% | 2.10% | 2.71% | 12.61% |
| | # Loans | | | 173 | 53 | 52 | 278 |
| | % # Loans | | | 9.10% | 2.79% | 2.73% | 14.62% |
FORECLOSURE | Balance | | - | - | - | 2,224,787.17 | 2,224,787.17 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 1.58% | 1.58% |
| | # Loans | | - | - | - | 31 | 31 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 1.63% | 1.63% |
BANKRUPTCY | Balance | | - | 123,850.33 | 86,601.62 | - | 210,451.95 |
| | % Balance | | 0.00% | 0.09% | 0.06% | 0.00% | 0.15% |
| | # Loans | | - | 1 | 1 | - | 2 |
| | % # Loans | | 0.00% | 0.05% | 0.05% | 0.00% | 0.11% |
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 | | - | 11,079,043.37 | 3,031,948.63 | 6,037,076.64 | 20,148,068.64 |
| | % Balance | | 0.00% | 7.89% | 2.16% | 4.30% | 14.35% |
| | # Loans | | - | 174 | 54 | 83 | 311 |
| | % # Loans | | 0.00% | 9.15% | 2.84% | 4.36% | 16.35% |
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 forMay 25, 2001 Distribution
Delinquency Report -- Adjustable 1 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 23,221,352.85 | 10,022,188.78 | 7,164,976.98 | 40,408,518.61 |
| | % Balance | | | 9.13% | 3.94% | 2.82% | 15.89% |
| | # Loans | | | 248 | 110 | 71 | 429 |
| | % # Loans | | | 9.76% | 4.33% | 2.79% | 16.88% |
FORECLOSURE | Balance | | 148,550.94 | - | - | 8,991,986.68 | 9,140,537.62 |
| | % Balance | | 0.06% | 0.00% | 0.00% | 3.54% | 3.59% |
| | # Loans | | 2 | - | - | 93 | 95 |
| | % # Loans | | 0.08% | 0.00% | 0.00% | 3.66% | 3.74% |
BANKRUPTCY | Balance | | 326,917.03 | 132,656.06 | - | 623,249.19 | 1,082,822.28 |
| | % Balance | | 0.13% | 0.05% | 0.00% | 0.25% | 0.43% |
| | # Loans | | 3 | 1 | - | 7 | 11 |
| | % # Loans | | 0.12% | 0.04% | 0.00% | 0.28% | 0.43% |
REO | | Balance | | - | - | - | 83,000.00 | 83,000.00 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.03% | 0.03% |
| | # Loans | | - | - | - | 1 | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.04% | 0.04% |
| | | | | | | | |
TOTAL | Balance | | 475,467.97 | 23,354,008.91 | 10,022,188.78 | 16,863,212.85 | 50,714,878.51 |
| | % Balance | | 0.19% | 9.18% | 3.94% | 6.63% | 19.94% |
| | # Loans | | 5 | 249 | 110 | 172 | 536 |
| | % # Loans | | 0.20% | 9.80% | 4.33% | 6.77% | 21.09% |
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 forMay 25, 2001 Distribution
Delinquency Report -- Adjustable 2 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 4,483,138.15 | 1,741,495.98 | 1,331,110.35 | 7,555,744.48 |
| | % Balance | | | 8.02% | 3.12% | 2.38% | 13.52% |
| | # Loans | | | 33 | 15 | 9 | 57 |
| | % # Loans | | | 9.82% | 4.46% | 2.68% | 16.96% |
FORECLOSURE | Balance | | - | - | - | 2,546,483.22 | 2,546,483.22 |
| | % Balance | | 0.00% | 0.00% | 0.00% | 4.56% | 4.56% |
| | # Loans | | - | - | - | 17 | 17 |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 5.06% | 5.06% |
BANKRUPTCY | Balance | | - | - | 31,187.12 | - | 31,187.12 |
| | % Balance | | 0.00% | 0.00% | 0.06% | 0.00% | 0.06% |
| | # Loans | | - | - | 1 | - | 1 |
| | % # Loans | | 0.00% | 0.00% | 0.30% | 0.00% | 0.30% |
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 | | - | 4,483,138.15 | 1,772,683.10 | 3,877,593.57 | 10,133,414.82 |
| | % Balance | | 0.00% | 8.02% | 3.17% | 6.94% | 18.13% |
| | # Loans | | - | 33 | 16 | 26 | 75 |
| | % # Loans | | 0.00% | 9.82% | 4.76% | 7.74% | 22.32% |
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 |