Aames Capital 8K Current report | SEC 10 Jul 01

Aames 2000-1

Mortgage Pass-Through Certificates

Delinquency Report forJune 25, 2001 Distribution

Delinquency Report - Total

		CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT	Balance		43,661,873.66	15,712,968.37	9,764,518.03	69,139,360.06
	% Balance		10.70%	3.85%	2.39%	16.95%
	# Loans		568	209	123	900
	% # Loans		11.68%	4.30%	2.53%	18.51%
FORECLOSURE	Balance	872,901.63	73,433.19	-	23,178,508.42	24,124,843.24
	% Balance	0.21%	0.02%	0.00%	5.68%	5.91%
	# Loans	10	1	-	316	327
	% # Loans	0.21%	0.02%	0.00%	6.50%	6.72%
BANKRUPTCY	Balance	1,174,426.44	389,330.80	191,626.82	2,331,435.93	4,086,819.99
	% Balance	0.29%	0.10%	0.05%	0.57%	1.00%
	# Loans	11	4	2	29	46
	% # Loans	0.23%	0.08%	0.04%	0.60%	0.95%
REO	Balance	185,879.12	-	-	1,302,240.31	1,488,119.43
	% Balance	0.05%	0.00%	0.00%	0.32%	0.36%
	# Loans	-	-	-	19	19
	% # Loans	0.00%	0.00%	0.00%	0.39%	0.39%

TOTAL	Balance	2,233,207.19	44,124,637.65	15,904,595.19	36,576,702.69	98,839,142.72
	% Balance	0.55%	10.81%	3.90%	8.96%	24.22%
	# Loans	21	573	211	487	1,292
	% # Loans	0.43%	11.78%	4.34%	10.01%	26.57%
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 28

Aames 2000-1

Mortgage Pass-Through Certificates

Delinquency Report forJune 25, 2001 Distribution

Delinquency Report -- Fixed Group

		CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT	Balance		20,801,672.59	6,347,298.81	4,269,264.16	31,418,235.56
	% Balance		11.08%	3.38%	2.27%	16.73%
	# Loans		307	94	62	463
	% # Loans		11.49%	3.52%	2.32%	17.33%
FORECLOSURE	Balance	218,968.01	-	-	8,051,630.16	8,270,598.17
	% Balance	0.12%	0.00%	0.00%	4.29%	4.40%
	# Loans	4	-	-	131	135
	% # Loans	0.15%	0.00%	0.00%	4.90%	5.05%
BANKRUPTCY	Balance	523,187.30	276,936.79	139,251.55	800,068.87	1,739,444.51
	% Balance	0.28%	0.15%	0.07%	0.43%	0.93%
	# Loans	4	3	1	17	25
	% # Loans	0.15%	0.11%	0.04%	0.64%	0.94%
REO	Balance	-	-	-	511,946.43	511,946.43
	% Balance	0.00%	0.00%	0.00%	0.27%	0.27%
	# Loans	-	-	-	8	8
	% # Loans	0.00%	0.00%	0.00%	0.30%	0.30%

TOTAL	Balance	742,155.31	21,078,609.38	6,486,550.36	13,632,909.62	41,940,224.67
	% Balance	0.40%	11.22%	3.45%	7.26%	22.33%
	# Loans	8	310	95	218	631
	% # Loans	0.30%	11.60%	3.56%	8.16%	23.62%
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 28

Aames 2000-1

Mortgage Pass-Through Certificates

Delinquency Report forJune 25, 2001 Distribution

Delinquency Report -- Adjustable 1 Group

		CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT	Balance		11,729,658.01	5,399,211.67	3,354,812.75	20,483,682.43
	% Balance		10.63%	4.89%	3.04%	18.57%
	# Loans		144	62	35	241
	% # Loans		12.07%	5.20%	2.93%	20.20%
FORECLOSURE	Balance	302,961.90	73,433.19	-	7,741,252.41	8,117,647.50
	% Balance	0.27%	0.07%	0.00%	7.02%	7.36%
	# Loans	3	1	-	96	100
	% # Loans	0.25%	0.08%	0.00%	8.05%	8.38%
BANKRUPTCY	Balance	465,360.02	-	52,375.27	685,111.17	1,202,846.46
	% Balance	0.42%	0.00%	0.05%	0.62%	1.09%
	# Loans	5	-	1	8	14
	% # Loans	0.42%	0.00%	0.08%	0.67%	1.17%
REO	Balance	-	-	-	460,666.43	460,666.43
	% Balance	0.00%	0.00%	0.00%	0.42%	0.42%
	# Loans	-	-	-	5	5
	% # Loans	0.00%	0.00%	0.00%	0.42%	0.42%

TOTAL	Balance	768,321.92	11,803,091.20	5,451,586.94	12,241,842.76	30,264,842.82
	% Balance	0.70%	10.70%	4.94%	11.10%	27.44%
	# Loans	8	145	63	144	360
	% # Loans	0.67%	12.15%	5.28%	12.07%	30.18%
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 28

Aames 2000-1

Mortgage Pass-Through Certificates

Delinquency Report forJune 25, 2001 Distribution

Delinquency Report -- Adjustable 2 Group

		CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT	Balance		11,130,543.06	3,966,457.89	2,140,441.12	17,237,442.07
	% Balance		10.13%	3.61%	1.95%	15.68%
	# Loans		117	53	26	196
	% # Loans		11.72%	5.31%	2.61%	19.64%
FORECLOSURE	Balance	350,971.72	-	-	7,385,625.85	7,736,597.57
	% Balance	0.32%	0.00%	0.00%	6.72%	7.04%
	# Loans	3	-	-	89	92
	% # Loans	0.30%	0.00%	0.00%	8.92%	9.22%
BANKRUPTCY	Balance	185,879.12	112,394.01	-	846,255.89	1,144,529.02
	% Balance	0.17%	0.10%	0.00%	0.77%	1.04%
	# Loans	2	1	-	4	7
	% # Loans	0.20%	0.10%	0.00%	0.40%	0.70%
REO	Balance	185,879.12	-	-	329,627.45	515,506.57
	% Balance	0.17%	0.00%	0.00%	0.30%	0.47%
	# Loans	-	-	-	6	6
	% # Loans	0.00%	0.00%	0.00%	0.60%	0.60%

TOTAL	Balance	722,729.96	11,242,937.07	3,966,457.89	10,701,950.31	26,634,075.23
	% Balance	0.66%	10.23%	3.61%	9.74%	24.23%
	# Loans	5	118	53	125	301
	% # Loans	0.50%	11.82%	5.31%	12.53%	30.16%
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 28

Aames Capital Inactive 8-KCurrent report