
Aames 2001-1
Mortgage Pass-Through Certificates
Delinquency Report for May 25, 2001 Distribution
Delinquency Report - Total |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 8,502,612.92 | 1,260,349.75 | - | 9,762,962.67 |
| | % Balance | | | 5.72% | 0.85% | 0.00% | 6.57% |
| | # Loans | | | 116 | 14 | - | 130 |
| | % # Loans | | | 5.80% | 0.70% | 0.00% | 6.50% |
FORECLOSURE | Balance | | - | - | - | - | - |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| | # Loans | | - | - | - | - | - |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
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 | | - | 8,502,612.92 | 1,260,349.75 | - | 9,762,962.67 |
| | % Balance | | 0.00% | 5.72% | 0.85% | 0.00% | 6.57% |
| | # Loans | | - | 116 | 14 | - | 130 |
| | % # Loans | | 0.00% | 5.80% | 0.70% | 0.00% | 6.50% |
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+ Payments = 91+ | | |

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 2001-1
Mortgage Pass-Through Certificates
Delinquency Report for May 25, 2001 Distribution
Delinquency Report -- Group 1 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 6,386,399.13 | 757,696.25 | - | 7,144,095.38 |
| | % Balance | | | 5.44% | 0.65% | 0.00% | 6.08% |
| | # Loans | | | 93 | 9 | - | 102 |
| | % # Loans | | | 5.73% | 0.55% | 0.00% | 6.29% |
FORECLOSURE | Balance | | - | - | - | - | - |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| | # Loans | | - | - | - | - | - |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
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 | | - | 6,386,399.13 | 757,696.25 | - | 7,144,095.38 |
| | % Balance | | 0.00% | 5.44% | 0.65% | 0.00% | 6.08% |
| | # Loans | | - | 93 | 9 | - | 102 |
| | % # Loans | | 0.00% | 5.73% | 0.55% | 0.00% | 6.29% |
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+ Payments = 91+ | | |

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 |

Aames 2000-2
Mortgage Pass-Through Certificates
Delinquency Report for May 25, 2001 Distribution
Delinquency Report -- Group 2 Group |
| | | | CURRENT | 1 PAYMENT | 2 PAYMTS | 3+ PAYMTS | TOTAL |
DELINQUENT | Balance | | | 2,116,213.79 | 502,653.50 | - | 2,618,867.29 |
| | % Balance | | | 6.78% | 1.61% | 0.00% | 8.39% |
| | # Loans | | | 23 | 5 | - | 28 |
| | % # Loans | | | 6.08% | 1.32% | 0.00% | 7.41% |
FORECLOSURE | Balance | | - | - | - | - | - |
| | % Balance | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| | # Loans | | - | - | - | - | - |
| | % # Loans | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
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 | | - | 2,116,213.79 | 502,653.50 | - | 2,618,867.29 |
| | % Balance | | 0.00% | 6.78% | 1.61% | 0.00% | 8.39% |
| | # Loans | | - | 23 | 5 | - | 28 |
| | % # Loans | | 0.00% | 6.08% | 1.32% | 0.00% | 7.41% |
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+ Payments = 91+ | | |

1 or 2 Payments Delinquent

3 or More Payments Delinquent

Total Foreclosure

Total Bankruptcy and REO

Note: Dates correspond to distribution dates.
| | | | | | | Page 17 of 27 | © COPYRIGHT 2001 Deutsche Bank |