Aames Capital 8-K Current report

Aames 2000-2

Mortgage Pass-Through Certificates

Remic I Series 2000-2

Certificate Payment Report for June 25, 2001 Distribution

	Distribution in Dollars - Current Period
				Prior						Current
	Class	Original		Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value		Balance	Interest	Principal	Distribution	Losses	Interest	Balance
				(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
LT-A1F		4,100.00		3,234.84	27.16	263.79	290.95	-	-	2,971.05
LT-A2F		2,250.00		2,250.00	18.89	-	18.89	-	-	2,250.00
LT-A3F		2,150.00		2,150.00	18.65	-	18.65	-	-	2,150.00
LT-A4F		3,150.00		3,150.00	26.45	-	26.45	-	-	3,150.00
LT-A5F		2,066.00		2,066.00	17.35	-	17.35	-	-	2,066.00
LT-A6F		1,020.00		1,020.00	8.57	-	8.57	-	-	1,020.00
LT-MF		147,345,264.00		140,426,568.20	1,179,154.02	2,295,915.87	3,475,069.89	-	34.18	138,130,686.51
LT-AV1		26,366.90		25,035.27	201.54	466.83	668.37	-	-	24,568.44
LT-MV1		263,642,633.10		254,259,872.05	2,046,741.84	3,553,027.42	5,599,769.26	-	111.49	250,706,956.12
LT-AV2		6,047.30		5,513.76	42.56	155.35	197.91	-	-	5,358.41
LT-MV2		60,466,952.70		55,897,926.12	431,467.81	1,332,569.40	1,764,037.21	-	22.08	54,565,378.80
P	SUB	100.00		-	189,418.93	-	189,418.93	-	-	-
R-I		-		-	-	-	-	-	-	-
Total		471,502,100.00		450,628,786.24	3,847,143.77	7,182,398.66	11,029,542.43	-	167.75	443,446,555.33
	Interest Accrual Detail			Current Period Factor Information per $1,000 of Original Face
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
						(1)	(2)	(3)	(4)=(2)+(3)	(5)
LT-A1F			F-30/360		4,100.00	788.985366	6.624390	64.339024	70.963415	724.646341
LT-A2F			F-30/360		2,250.00	1,000.000000	8.395556	-	8.395556	1,000.000000
LT-A3F			F-30/360		2,150.00	1,000.000000	8.674419	-	8.674419	1,000.000000
LT-A4F			F-30/360		3,150.00	1,000.000000	8.396825	-	8.396825	1,000.000000
LT-A5F			F-30/360		2,066.00	1,000.000000	8.397870	-	8.397870	1,000.000000
LT-A6F			F-30/360		1,020.00	1,000.000000	8.401961	-	8.401961	1,000.000000
LT-MF			F-30/360		147,345,264.00	953.044329	8.002660	15.581878	23.584537	937.462683
LT-AV1	05/25/01	06/24/01	A-Act/360		26,366.90	949.496149	7.643674	17.705153	25.348828	931.790996
LT-MV1	05/25/01	06/24/01	A-Act/360		263,642,633.10	964.411063	7.763319	13.476680	21.239999	950.934806
LT-AV2	05/25/01	06/24/01	A-Act/360		6,047.30	911.772196	7.037852	25.689151	32.727002	886.083045
LT-MV2	05/25/01	06/24/01	A-Act/360		60,466,952.70	924.437625	7.135597	22.037978	29.173576	902.400011
P			-		100.00	-	1,894,189.300000	-	###########	-
R-I			-		-	-	-	-	-	-

Page 2 of 27 © COPYRIGHT 2001 Deutsche Bank

Aames 2000-2

Mortgage Pass-Through Certificates

Remic I Series 2000-2

Certificate Payment Report for June 25, 2001 Distribution

	Distribution in Dollars - to Date
										Current
	Original			Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest	Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
LT-A1F	4,100.00		185.50	1,072.21	56.73	1,128.94	1,314.44	0.01	-	2,971.05
LT-A2F	2,250.00		113.39	-	-	-	113.39	-	-	2,250.00
LT-A3F	2,150.00		113.18	-	-	-	113.18	-	-	2,150.00
LT-A4F	3,150.00		158.78	-	-	-	158.78	-	-	3,150.00
LT-A5F	2,066.00		104.14	-	-	-	104.14	-	-	2,066.00
LT-A6F	1,020.00		51.43	-	-	-	51.43	-	-	1,020.00
LT-MF	147,345,264.00		7,259,209.25	8,647,216.92	567,616.94	9,214,833.86	16,474,043.11	(48.99)	207.38	138,130,686.51
LT-AV1	26,366.90		1,247.30	1,738.92	59.53	1,798.45	3,045.75	0.01	-	24,568.44
LT-MV1	263,642,633.10		12,551,258.14	12,340,374.89	595,839.33	12,936,214.22	25,487,472.36	(32.53)	504.71	250,706,956.12
LT-AV2	6,047.30		270.86	673.74	15.15	688.89	959.75	-	-	5,358.41
LT-MV2	60,466,952.70		2,722,719.96	5,750,621.78	151,633.56	5,902,255.34	8,624,975.30	(582.84)	98.61	54,565,378.80
P	100.00		502,781.89	-	-	-	502,781.89	-	-	-
R-I	-		-	-	-	-	-	-	-	-
Total	471,502,100.00		23,038,213.82	26,741,698.46	1,315,221.24	28,056,919.70	51,095,133.52	(664.33)	810.70	443,446,555.33
	Interest Detail
	Pass-	Prior Principal			Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)		Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance		Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
				(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
LT-A1F	10.06924%	3,234.84		27.16	-	-	-	27.16	27.16	-
LT-A2F	10.06924%	2,250.00		18.89	-	-	-	18.89	18.89	-
LT-A3F	10.06924%	2,150.00		18.65	-	-	-	18.65	18.65	-
LT-A4F	10.06924%	3,150.00		26.45	-	-	-	26.45	26.45	-
LT-A5F	10.06924%	2,066.00		17.35	-	-	-	17.35	17.35	-
LT-A6F	10.06924%	1,020.00		8.57	-	-	-	8.57	8.57	-
LT-MF	10.06924%	140,426,568.20		1,179,188.20	-	-	-	1,179,188.20	1,179,188.20	-
LT-AV1	9.65302%	25,035.27		201.54	-	-	-	201.54	201.54	-
LT-MV1	9.65302%	254,259,872.05		2,046,853.33	-	-	-	2,046,853.33	2,046,853.33	-
LT-AV2	9.46354%	5,513.76		42.56	-	-	-	42.56	42.56	-
LT-MV2	9.46354%	55,897,926.12		431,489.89	-	-	-	431,489.89	431,489.89	-
P		-		-	-	-	-	-	189,418.93	-
R-I		-		-	-	-	-	-	-	-
Total		450,628,786.24		3,657,892.59	-	-	-	3,657,892.59	3,847,311.52	-

Page 3 of 27 © COPYRIGHT 2001 Deutsche Bank

Aames 2000-2

Mortgage Pass-Through Certificates

Remic II Series 2000-2

Certificate Payment Report for June 25, 2001 Distribution

	Distribution in Dollars - Current Period
				Prior						Current
	Class	Original		Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value		Balance	Interest	Principal	Distribution	Losses	Interest	Balance
				(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A-1F	SEQ	41,000,000.00		32,348,433.24	195,438.45	2,637,974.98	2,833,413.43	-	-	29,710,458.26
A-2F	SEQ	22,500,000.00		22,500,000.00	130,500.00	-	130,500.00	-	-	22,500,000.00
A-3F	SEQ	21,500,000.00		21,500,000.00	126,133.33	-	126,133.33	-	-	21,500,000.00
A-4F	SEQ	31,500,000.00		31,500,000.00	192,150.00	-	192,150.00	-	-	31,500,000.00
A-5F	STEP	20,660,000.00		20,660,000.00	132,224.00	-	132,224.00	-	-	20,660,000.00
A-6F	STEP	10,200,000.00		10,200,000.00	61,030.00	-	61,030.00	-	-	10,200,000.00
A-V1	FLT	263,669,000.00		250,352,697.59	932,120.47	4,668,317.16	5,600,437.63	-	-	245,684,380.43
A-V2	FLT	60,473,000.00		55,137,572.46	210,749.97	1,553,485.15	1,764,235.12	-	-	53,584,087.31
C	SUB	-		6,429,418.60	-	-	-	-	1,677,546.38	8,106,964.98
R-II	R	-		-	-	-	-	-	-	-
Total		471,502,000.00		450,628,121.89	1,980,346.22	8,859,777.29	10,840,123.51	-	1,677,546.38	443,445,890.98
	Interest Accrual Detail			Current Period Factor Information per $1,000 of Original Face
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
						(1)	(2)	(3)	(4)=(2)+(3)	(5)
A-1F			F-30/360	00253CGC5	41,000,000.00	788.986177	4.766791	64.340853	69.107645	724.645323
A-2F			F-30/360	00253CGD3	22,500,000.00	1,000.000000	5.800000	-	5.800000	1,000.000000
A-3F			F-30/360	00253CGE1	21,500,000.00	1,000.000000	5.866667	-	5.866667	1,000.000000
A-4F			F-30/360	00253CGF8	31,500,000.00	1,000.000000	6.100000	-	6.100000	1,000.000000
A-5F			F-30/360	00253CGG6	20,660,000.00	1,000.000000	6.400000	-	6.400000	1,000.000000
A-6F			F-30/360	00253CGH4	10,200,000.00	1,000.000000	5.983333	-	5.983333	1,000.000000
A-V1	05/25/01	06/24/01	A-Act/360	00253CGJ0	263,669,000.00	949.496139	3.535192	17.705218	21.240410	931.790921
A-V2	05/25/01	06/24/01	A-Act/360	00253CGK7	60,473,000.00	911.771740	3.485026	25.688905	29.173931	886.082835
C			-		-	-	-	-	-	-
R-II			-		-	-	-	-	-	-

Page 4 of 27 © COPYRIGHT 2001 Deutsche Bank

Aames 2000-2

Mortgage Pass-Through Certificates

Remic II Series 2000-2

Certificate Payment Report for June 25, 2001 Distribution

	Distribution in Dollars - to Date
										Current
	Original			Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest	Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
A-1F	41,000,000.00		1,334,132.80	10,722,075.43	567,466.30	11,289,541.73	12,623,674.53	-	-	29,710,458.26
A-2F	22,500,000.00		783,000.00	-	-	-	783,000.00	-	-	22,500,000.00
A-3F	21,500,000.00		756,799.98	-	-	-	756,799.98	-	-	21,500,000.00
A-4F	31,500,000.00		1,152,900.00	-	-	-	1,152,900.00	-	-	31,500,000.00
A-5F	20,660,000.00		793,344.00	-	-	-	793,344.00	-	-	20,660,000.00
A-6F	10,200,000.00		366,180.00	-	-	-	366,180.00	-	-	10,200,000.00
A-V1	263,669,000.00		7,505,898.54	17,389,225.41	595,394.15	17,984,619.56	25,490,518.10	-	-	245,684,380.43
A-V2	60,473,000.00		1,737,022.36	6,737,362.59	151,550.10	6,888,912.69	8,625,935.05	-	-	53,584,087.31
C	-		-	-	-	-	-	-	8,106,964.98	8,106,964.98
R-II	-		-	-	-	-	-	-	-	-
Total	471,502,000.00		14,429,277.68	34,848,663.43	1,314,410.55	36,163,073.98	50,592,351.66	-	8,106,964.98	443,445,890.98
	Interest Detail
	Pass-	Prior Principal			Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)		Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance		Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
				(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
A-1F	7.25000%	32,348,433.24		195,438.45	-	-	-	195,438.45	195,438.45	-
A-2F	6.96000%	22,500,000.00		130,500.00	-	-	-	130,500.00	130,500.00	-
A-3F	7.04000%	21,500,000.00		126,133.33	-	-	-	126,133.33	126,133.33	-
A-4F	7.32000%	31,500,000.00		192,150.00	-	-	-	192,150.00	192,150.00	-
A-5F	7.68000%	20,660,000.00		132,224.00	-	-	-	132,224.00	132,224.00	-
A-6F	7.18000%	10,200,000.00		61,030.00	-	-	-	61,030.00	61,030.00	-
A-V1	4.32375%	250,352,697.59		932,120.47	-	-	-	932,120.47	932,120.47	-
A-V2	4.43875%	55,137,572.46		210,749.97	-	-	-	210,749.97	210,749.97	-
C		6,429,418.60		-	-	-	-	-	1,677,546.38	-
R-II		-		-	-	-	-	-	-	-
Total		450,628,121.89		1,980,346.22	-	-	-	1,980,346.22	3,657,892.60	-

Page 5 of 27 © COPYRIGHT 2001 Deutsche Bank