Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1999-2
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	1811	$116,997,108	60	$5,234,114	1516	$109,332,528	3387	$231,563,750
LTV/WAC	72.96%	9.93%	80.02%	10.29%	76.36%	10.45%	74.72%	10.18%
NON/2-4	6.27%	6.51%	1.26%	9.03%	8.48%	10.06%	7.20%	8.24%
Low/NIV	8.30%	11.95%	0.62%	14.93%	2.41%	28.40%	5.35%	19.78%
A/A-	984	$70,497,890	37	$3,168,293	789	$68,103,491	1810	$141,769,674
B	490	$30,793,507	17	$1,633,601	449	$27,825,744	956	$60,252,852
C	176	$8,638,866	3	$152,740	177	$8,904,623	356	$17,696,229
C-	48	$2,424,267	0	$0	21	$1,078,400	69	$3,502,667
D	106	$4,294,400	3	$279,480	79	$3,371,520	188	$7,945,400
Unknown	2	$166,000	0	$0	0	$0	2	$166,000
Remaining Pool	1434	$93,525,653	49	$4,224,079	1272	$92,933,382	2755	$190,683,113
LTV/WAC	73.98%	9.82%	81.02%	10.17%	76.95%	10.36%	75.58%	10.09%
A/A-	801	$56,500,953	29	$2,484,362	699	$59,927,400	1529	$118,912,714
B	391	$24,938,618	16	$1,537,711	368	$22,868,890	775	$49,345,219
C	118	$5,635,632	3	$149,504	135	$6,880,809	256	$12,665,944
C-	34	$1,624,792	0	$0	16	$859,145	50	$2,483,937
D	66	$2,466,681	1	$52,502	53	$2,348,668	120	$4,867,851
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	18.36%	$21,477,000	17.97%	$940,552	14.04%	$15,354,433	16.31%	$37,771,985
Delinquency Status
CURRENT	1302	$85,270,242	47	$4,105,857	1067	$80,147,663	2416	$169,523,762
30-59	35	$2,016,585	0	$0	28	$1,914,932	63	$3,931,517
60-89	9	$590,541	0	$0	15	$940,287	24	$1,530,828
90-119	13	$737,701	1	$52,502	32	$1,892,650	46	$2,682,853
120-179	20	$1,363,041	0	$0	33	$1,943,178	53	$3,306,219
180-269	16	$1,141,045	1	$65,720	32	$1,872,206	49	$3,078,971
270-359	12	$765,919	0	$0	24	$1,413,802	36	$2,179,721
360+	15	$1,030,705	0	$0	21	$1,502,708	36	$2,533,413
REO	12	$609,874	0	$0	20	$1,305,957	32	$1,915,831
90+REO	88	$5,648,285	2	$118,222	162	$9,930,501	$252	$15,697,008
Loss To Date
% to Original Pool Balance	0.35%	$409,022	0.00%	$0	1.03%	$1,123,474	0.66%	$1,532,496
Severity	40.68%		0.00%		58.52%		52.39%
Loss To Date by Grade
A/A-	0.02%	$12,980	0.00%	$0	0.37%	$254,208	0.19%	$267,188
B	0.58%	$177,292	0.00%	$0	1.25%	$346,888	0.87%	$524,180
C	0.66%	$56,830	0.00%	$0	3.04%	$270,332	1.85%	$327,162
C-	2.55%	$61,788	0.00%	$0	7.16%	$77,197	3.97%	$138,985
D	1.98%	$84,953	0.00%	$0	5.19%	$174,848	3.27%	$259,801
Unknown	9.14%	$15,178	0.00%	$0	0.00%	$0	9.14%	$15,178
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1999-1
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	1499	$85,404,511	18	$1,420,265	1465	$109,139,273	2982	$195,964,049
LTV/WAC	71.37%	9.77%	81.07%	10.59%	74.83%	10.00%	73.37%	9.90%
NON/2-4	4.81%	4.35%	1.97%	0.00%	7.38%	6.00%	6.22%	5.24%
Low/NIV	7.73%	16.67%	2.25%	19.08%	5.11%	27.92%	6.23%	22.96%
A/A-	831	$56,946,292	5	$686,250	765	$68,327,351	1601	$125,959,893
B	303	$14,354,928	7	$511,135	379	$26,116,580	689	$40,982,643
C	149	$6,139,900	3	$114,400	133	$6,070,379	285	$12,324,679
C-	58	$2,290,691	1	$40,500	30	$1,885,056	89	$4,216,247
D	157	$5,633,700	2	$67,980	158	$6,739,907	317	$12,441,587
Unknown	1	$39,000	0	$0	0	$0	1	$39,000
Remaining Pool	1117	$64,640,246	14	$1,061,743	1126	$87,071,354	2257	$152,773,342
LTV/WAC	72.72%	9.58%	83.60%	10.64%	75.29%	9.81%	74.26%	9.72%
A/A-	665	$46,001,582	4	$474,006	641	$57,770,292	1310	$104,245,880
B	217	$10,197,878	7	$501,683	289	$20,238,753	513	$30,938,314
C	101	$3,707,454	1	$18,555	82	$4,060,043	184	$7,786,052
C-	41	$1,462,115	0	$0	19	$1,194,735	60	$2,656,850
D	89	$2,890,402	2	$67,499	95	$3,807,530	186	$6,765,432
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	21.53%	$18,387,467	29.16%	$414,100	18.63%	$20,327,854	19.97%	$39,129,421
Delinquency Status
CURRENT	1008	$59,015,402	13	$1,025,885	972	$77,477,889	1993	$137,519,176
30-59	30	$1,809,335	0	$0	28	$2,011,154	58	$3,820,489
60-89	20	$1,060,703	1	$35,858	11	$855,995	32	$1,952,556
90-119	7	$351,687	0	$0	8	$591,056	15	$942,743
120-179	7	$309,214	0	$0	23	$1,332,035	30	$1,641,249
180-269	10	$492,926	0	$0	21	$1,342,725	31	$1,835,651
270-359	11	$419,314	0	$0	16	$716,443	27	$1,135,757
360+	12	$591,896	0	$0	25	$1,557,501	37	$2,149,397
REO	12	$589,770	0	$0	22	$1,186,555	34	$1,776,325
90+REO	59	$2,754,807	-	$0	115	$6,726,315	$174	$9,481,122
Loss To Date
% to Original Pool Balance	0.62%	$532,765	4.12%	$58,550	1.48%	$1,613,538	1.13%	$2,204,853
Severity	38.23%		0.00%		48.02%		44.69%
Loss To Date by Grade
A/A-	0.23%	$131,066	8.53%	$58,550	0.57%	$389,282	0.46%	$578,898
B	1.01%	$144,976	0.00%	$0	1.43%	$373,109	1.26%	$518,085
C	1.98%	$121,490	0.00%	$0	5.27%	$319,932	3.58%	$441,422
C-	1.36%	$31,066	0.00%	$0	6.98%	$131,582	3.86%	$162,648
D	1.85%	$104,167	0.00%	$0	5.93%	$399,633	4.05%	$503,800
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1998-C
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	3408	$195,607,000	585	$54,190,090	1855	$139,333,051	5848	$389,130,141
LTV/WAC	71.59%	9.99%	79.53%	10.20%	73.49%	9.96%	73.38%	10.01%
NON/2-4	3.95%	4.30%	0.32%	7.38%	6.82%	6.05%	4.47%	5.35%
Low/NIV	16.18%	9.48%	1.12%	18.11%	1.89%	31.25%	8.97%	18.48%
A/A-	2090	$138,443,300	350	$38,146,183	991	$89,175,620	3431	$265,765,103
B	749	$36,922,900	115	$9,019,685	522	$34,002,128	1386	$79,944,713
C	280	$10,107,200	50	$2,681,835	167	$7,890,191	497	$20,679,226
C-	115	$4,347,800	8	$525,000	35	$1,329,830	158	$6,202,630
D	171	$5,664,900	62	$3,817,387	140	$6,935,282	373	$16,417,569
Unknown	3	$120,900	0	$0	0	$0	3	$120,900
Remaining Pool	2034	$113,082,757	385	$36,175,487	1270	$96,610,890	3689	$245,869,134
LTV/WAC	73.09%	9.81%	80.95%	10.01%	74.16%	9.73%	74.67%	9.81%
A/A-	1315	$83,048,848	255	$26,912,992	746	$66,050,991	2316	$176,012,831
B	442	$20,519,045	72	$5,592,791	351	$22,906,639	865	$49,018,476
C	147	$5,127,177	22	$1,097,691	90	$4,050,130	259	$10,274,998
C-	62	$2,328,251	4	$305,769	18	$635,031	84	$3,269,051
D	68	$2,059,436	32	$2,266,243	65	$2,968,100	165	$7,293,778
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	38.93%	$76,154,500	31.68%	$17,165,814	28.73%	$40,034,705	34.27%	$133,355,019
Delinquency Status
CURRENT	1846	$102,651,858	315	$30,843,133	1090	$84,995,250	3251	$218,490,241
30-59	42	$2,369,362	8	$537,061	14	$1,056,235	64	$3,962,658
60-89	22	$996,107	9	$830,860	14	$932,793	45	$2,759,760
90-119	20	$871,713	3	$132,509	9	$551,305	32	$1,555,527
120-179	26	$1,446,231	8	$735,806	26	$1,832,259	60	$4,014,296
180-269	25	$1,033,075	7	$360,889	28	$1,770,972	60	$3,164,936
270-359	14	$1,049,237	6	$679,041	16	$1,073,816	36	$2,802,094
360+	27	$1,973,772	21	$1,571,171	33	$2,508,047	81	$6,052,990
REO	12	$691,403	8	$485,015	40	$1,890,213	60	$3,066,631
90+REO	124	$7,065,431	53	$3,964,431	152	$9,626,612	$329	$20,656,474
Loss To Date
% to Original Pool Balance	1.10%	$2,149,808	2.28%	$1,235,216	2.65%	$3,686,744	1.82%	$7,071,768
Severity	47.33%		55.87%		52.92%		51.54%
Loss To Date by Grade
A/A-	0.74%	$1,028,202	1.66%	$633,442	1.36%	$1,208,968	1.08%	$2,870,612
B	1.27%	$467,484	3.03%	$273,324	4.28%	$1,456,021	2.75%	$2,196,829
C	1.64%	$165,344	7.29%	$195,491	7.39%	$583,174	4.57%	$944,009
C-	1.91%	$83,059	3.60%	$18,890	4.16%	$55,269	2.53%	$157,218
D	7.16%	$405,718	2.99%	$114,069	5.53%	$383,312	5.50%	$903,099
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1998-B
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	2158	$113,713,440	567	$54,884,117	1127	$81,587,317	3852	$250,184,874
LTV/WAC	69.66%	10.58%	79.78%	10.10%	74.26%	10.11%	73.38%	10.32%
NON/2-4	5.12%	3.98%	0.90%	8.52%	9.29%	8.13%	5.55%	6.33%
Low/NIV	20.71%	13.00%	3.96%	19.03%	1.57%	37.89%	10.79%	22.44%
A/A-	1084	$69,293,400	364	$40,140,965	588	$48,457,485	2036	$157,891,850
B	559	$25,805,400	107	$8,874,422	369	$25,311,307	1035	$59,991,129
C	239	$9,140,300	41	$2,451,600	95	$4,464,750	375	$16,056,650
C-	134	$4,900,140	5	$256,850	13	$624,050	152	$5,781,040
D	142	$4,574,200	50	$3,160,280	62	$2,729,725	254	$10,464,205
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	1137	$57,389,321	352	$33,129,068	664	$49,191,694	2153	$139,710,083
LTV/WAC	71.24%	10.34%	81.73%	9.79%	75.46%	9.82%	75.21%	10.02%
A/A-	606	$37,997,864	251	$25,475,680	395	$32,768,333	1252	$96,241,877
B	305	$12,651,039	64	$5,421,384	204	$13,951,938	573	$32,024,361
C	103	$3,374,035	19	$1,280,886	35	$1,291,674	157	$5,946,594
C-	66	$1,780,255	1	$47,595	8	$359,609	75	$2,187,459
D	57	$1,586,129	17	$903,523	22	$820,141	96	$3,309,792
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	46.21%	$52,545,640	37.80%	$20,748,060	37.75%	$30,799,866	41.61%	$104,093,566
Delinquency Status
CURRENT	1035	$52,308,680	318	$30,472,317	579	$43,135,102	1932	$125,916,099
30-59	19	$623,948	8	$631,293	15	$1,197,826	42	$2,453,067
60-89	9	$422,694	2	$138,797	6	$277,367	17	$838,858
90-119	8	$502,603	2	$105,247	9	$644,253	19	$1,252,103
120-179	12	$655,182	2	$130,432	5	$310,296	19	$1,095,910
180-269	10	$458,532	4	$218,962	15	$902,865	29	$1,580,359
270-359	7	$499,287	4	$428,341	8	$775,199	19	$1,702,827
360+	21	$1,157,770	10	$666,963	13	$1,308,628	44	$3,133,361
REO	16	$760,626	2	$336,716	14	$640,158	32	$1,737,500
90+REO	74	$4,034,000	24	$1,886,661	64	$4,581,399	$162	$10,502,060
Loss To Date
% to Original Pool Balance	1.63%	$1,855,430	3.38%	$1,856,608	3.60%	$2,939,284	2.66%	$6,651,322
Severity	52.10%		53.34%		47.43%		50.24%
Loss To Date by Grade
A/A-	0.68%	$474,652	2.64%	$1,061,564	2.54%	$1,228,767	1.75%	$2,764,983
B	2.68%	$692,162	2.94%	$261,213	3.51%	$888,522	3.07%	$1,841,897
C	4.31%	$394,006	8.40%	$205,912	9.76%	$435,768	6.45%	$1,035,686
C-	1.32%	$64,626	15.20%	$39,053	0.00%	$0	1.79%	$103,679
D	5.03%	$229,986	9.14%	$288,867	14.15%	$386,227	8.65%	$905,080
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1998-A
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	1718	$78,921,789	486	$40,773,151	461	$31,396,056	2665	$151,090,996
LTV/WAC	67.97%	10.67%	76.94%	10.46%	73.34%	10.23%	71.51%	10.52%
NON/2-4	6.63%	3.01%	1.82%	8.21%	10.21%	6.36%	6.08%	5.11%
Low/NIV	28.09%	15.18%	4.05%	28.22%	1.68%	40.20%	16.11%	23.90%
A/A-	875	$51,560,400	265	$27,274,677	251	$20,298,186	1391	$99,133,263
B	363	$13,106,500	105	$7,438,645	130	$7,746,352	598	$28,291,497
C	173	$5,471,700	63	$3,554,603	39	$1,751,635	275	$10,777,938
C-	185	$5,235,889	10	$402,726	8	$408,028	203	$6,046,643
D	122	$3,547,300	43	$2,102,500	33	$1,191,855	198	$6,841,655
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	789	$35,907,804	258	$22,195,427	275	$19,134,389	1322	$77,237,621
LTV/WAC	70.58%	10.39%	80.00%	10.14%	73.59%	9.89%	74.03%	10.19%
A/A-	444	$26,113,709	165	$16,495,030	174	$14,028,173	783	$56,636,912
B	161	$5,671,957	52	$3,526,528	66	$3,805,313	279	$13,003,798
C	58	$1,586,321	22	$1,238,335	19	$748,286	99	$3,572,942
C-	82	$1,447,620	3	$67,615	3	$81,811	88	$1,597,045
D	44	$1,088,197	16	$867,919	13	$470,807	73	$2,426,923
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	50.13%	$39,560,139	43.87%	$17,887,606	37.03%	$11,626,244	45.72%	$69,073,989
Delinquency Status
CURRENT	719	$32,748,229	215	$18,681,164	240	$17,196,248	1174	$68,625,641
30-59	14	$454,891	4	$390,894	3	$190,482	21	$1,036,267
60-89	2	$109,763	6	$437,548	5	$247,799	13	$795,110
90-119	6	$231,980	4	$281,391	0	$0	10	$513,371
120-179	6	$276,610	7	$563,595	5	$352,902	18	$1,193,107
180-269	11	$461,031	4	$423,394	3	$168,134	18	$1,052,559
270-359	5	$243,428	5	$412,272	4	$218,886	14	$874,586
360+	18	$1,104,683	7	$452,478	11	$644,936	36	$2,202,097
REO	8	$277,189	6	$552,691	4	$115,002	18	$944,882
90+REO	54	$2,594,921	33	$2,685,821	27	$1,499,860	$114	$6,780,602
Loss To Date
% to Original Pool Balance	1.81%	$1,428,835	5.97%	$2,433,649	4.63%	$1,453,428	3.52%	$5,315,912
Severity	65.32%		51.99%		52.96%		55.30%
Loss To Date by Grade
A/A-	1.03%	$530,781	4.34%	$1,183,707	2.19%	$444,226	2.18%	$2,158,714
B	3.72%	$487,154	7.83%	$582,164	7.03%	$544,641	5.70%	$1,613,959
C	3.60%	$197,098	10.24%	$363,951	8.90%	$155,983	6.65%	$717,032
C-	0.21%	$11,219	7.19%	$28,939	17.48%	$71,321	1.84%	$111,479
D	5.71%	$202,583	13.07%	$274,888	19.91%	$237,257	10.45%	$714,728
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1997-D
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	2493	$129,898,935	526	$42,709,867	749	$46,948,976	3768	$219,557,778
LTV/WAC	68.31%	10.63%	76.99%	10.81%	70.56%	10.46%	70.48%	10.63%
NON/2-4	5.38%	6.32%	2.98%	11.16%	13.91%	6.35%	6.74%	7.27%
Low/NIV	30.46%	11.27%	2.43%	29.57%	2.63%	36.51%	19.06%	20.23%
A/A-	1296	$83,026,100	301	$28,789,555	381	$28,052,561	1978	$139,868,216
B	586	$26,277,800	128	$8,414,027	202	$12,314,866	916	$47,006,693
C	282	$9,675,000	43	$2,334,760	68	$2,695,032	393	$14,704,792
C-	151	$5,353,935	10	$636,500	26	$1,007,360	187	$6,997,795
D	178	$5,566,100	44	$2,535,025	72	$2,879,157	294	$10,980,282
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	1075	$53,398,641	235	$17,944,696	395	$24,410,413	1705	$95,753,749
LTV/WAC	69.41%	10.38%	77.76%	10.50%	71.54%	10.18%	71.52%	10.35%
A/A-	624	$37,742,761	148	$12,697,169	230	$16,577,845	1002	$67,017,775
B	229	$9,283,016	57	$3,643,874	104	$5,619,436	390	$18,546,326
C	113	$3,202,592	15	$843,925	31	$1,021,906	159	$5,068,423
C-	54	$1,633,086	4	$201,795	12	$512,483	70	$2,347,365
D	55	$1,537,184	11	$557,933	18	$678,743	84	$2,773,860
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	55.45%	$72,027,050	56.89%	$24,298,152	46.29%	$21,734,283	53.77%	$118,059,485
Delinquency Status
CURRENT	972	$48,054,981	194	$14,945,012	330	$20,738,219	1496	$83,738,212
30-59	32	$1,446,846	8	$385,527	7	$345,262	47	$2,177,635
60-89	5	$239,954	2	$136,517	6	$532,599	13	$909,070
90-119	3	$186,673	4	$170,572	6	$366,307	13	$723,552
120-179	14	$1,047,168	3	$227,421	7	$330,367	24	$1,604,956
180-269	13	$590,659	4	$170,570	4	$191,507	21	$952,736
270-359	8	$724,784	2	$141,767	5	$184,294	15	$1,050,845
360+	21	$850,045	12	$1,373,696	16	$1,213,775	49	$3,437,516
REO	7	$257,530	6	$393,613	14	$508,084	27	$1,159,227
90+REO	66	$3,656,859	31	$2,477,639	52	$2,794,334	$149	$8,928,832
Loss To Date
% to Original Pool Balance	1.99%	$2,580,518	7.39%	$3,157,876	4.05%	$1,901,960	3.48%	$7,640,354
Severity	54.16%		59.07%		62.32%		58.05%
Loss To Date by Grade
A/A-	0.83%	$691,004	5.21%	$1,501,105	2.64%	$739,941	2.10%	$2,932,050
B	2.53%	$664,767	7.08%	$595,994	3.42%	$420,829	3.58%	$1,681,590
C	5.39%	$521,332	17.50%	$408,675	12.69%	$342,077	8.65%	$1,272,084
C-	2.20%	$117,726	0.90%	$5,730	2.33%	$23,478	2.10%	$146,934
D	10.52%	$585,690	25.50%	$646,372	13.05%	$375,635	14.64%	$1,607,697
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1997-C
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	1857	$93,139,900	577	$44,292,659	631	$40,415,609	3065	$177,848,168
LTV/WAC	69.13%	10.71%	76.54%	11.20%	70.70%	10.44%	71.34%	10.77%
NON/2-4	3.96%	5.36%	2.24%	11.62%	13.39%	8.48%	5.68%	7.63%
Low/NIV	26.08%	12.93%	4.28%	25.52%	1.16%	37.99%	14.99%	21.76%
A/A-	963	$58,206,900	312	$28,286,497	359	$26,654,712	1634	$113,148,109
B	460	$20,003,100	125	$9,308,030	136	$8,011,120	721	$37,322,250
C	256	$8,616,100	64	$3,795,665	63	$2,932,080	383	$15,343,845
C-	76	$2,672,500	16	$741,680	18	$723,890	110	$4,138,070
D	102	$3,641,300	60	$2,160,787	55	$2,093,807	217	$7,895,894
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	706	$33,951,800	206	$15,612,847	281	$17,604,879	1193	$67,169,527
LTV/WAC	71.52%	10.47%	77.51%	10.74%	72.46%	10.11%	73.16%	10.44%
A/A-	401	$22,388,555	127	$10,366,524	183	$12,651,903	711	$45,406,982
B	172	$7,651,865	46	$3,774,914	60	$3,544,595	278	$14,971,374
C	83	$2,412,692	16	$862,657	19	$716,693	118	$3,992,043
C-	26	$817,188	6	$232,552	5	$156,032	37	$1,205,773
D	24	$681,501	11	$376,199	14	$535,656	49	$1,593,356
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	60.31%	$56,173,000	63.19%	$27,988,403	54.54%	$22,041,004	59.72%	$106,202,407
Delinquency Status
CURRENT	631	$30,054,362	171	$13,060,841	236	$14,680,613	1038	$57,795,816
30-59	15	$540,678	2	$178,073	5	$262,322	22	$981,073
60-89	5	$202,458	5	$353,771	2	$96,482	12	$652,711
90-119	7	$471,137	2	$92,579	4	$356,822	13	$920,538
120-179	12	$825,705	8	$535,520	5	$261,559	25	$1,622,784
180-269	7	$546,411	3	$153,934	5	$253,639	15	$953,984
270-359	5	$298,956	3	$224,301	4	$218,027	12	$741,284
360+	11	$451,740	8	$670,274	12	$762,981	31	$1,884,995
REO	13	$560,353	4	$343,555	8	$712,434	25	$1,616,342
90+REO	55	$3,154,302	28	$2,020,163	38	$2,565,462	$121	$7,739,927
Loss To Date
% to Original Pool Balance	1.67%	$1,552,966	4.58%	$2,030,751	3.45%	$1,392,445	2.80%	$4,976,162
Severity	48.06%		57.21%		50.91%		52.29%
Loss To Date by Grade
A/A-	0.98%	$570,205	3.70%	$1,046,682	1.99%	$529,169	1.90%	$2,146,056
B	2.27%	$454,763	6.07%	$565,201	3.62%	$290,001	3.51%	$1,309,965
C	3.04%	$261,792	6.65%	$252,275	9.80%	$287,394	5.22%	$801,461
C-	2.55%	$68,165	0.00%	$0	5.16%	$37,367	2.55%	$105,532
D	5.44%	$198,041	7.71%	$166,593	11.87%	$248,513	7.77%	$613,147
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1997-B
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	1836	$97,362,200	752	$50,943,403	605	$41,970,575	3193	$190,276,178
LTV/WAC	68.31%	10.41%	68.03%	11.08%	69.14%	10.25%	68.42%	10.56%
NON/2-4	5.72%	3.94%	1.68%	8.76%	10.40%	8.75%	5.67%	6.29%
Low/NIV	23.71%	13.49%	6.43%	38.46%	2.31%	37.84%	14.36%	25.54%
A/A-	1001	$61,097,500	341	$25,016,510	336	$26,667,463	1678	$112,781,473
B	446	$21,755,900	204	$14,007,488	146	$9,413,696	796	$45,177,084
C	230	$8,455,900	124	$6,858,310	58	$3,061,028	412	$18,375,238
C-	63	$2,490,600	26	$1,495,050	18	$867,890	107	$4,853,540
D	96	$3,562,300	57	$3,566,045	47	$1,960,498	200	$9,088,843
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	680	$32,611,882	287	$17,218,783	253	$18,479,472	1220	$68,310,136
LTV/WAC	69.81%	10.18%	68.73%	10.68%	70.04%	9.75%	69.60%	10.19%
A/A-	393	$21,771,033	139	$9,009,822	171	$13,853,922	703	$44,634,778
B	161	$6,844,599	83	$5,069,762	51	$3,338,947	295	$15,253,308
C	83	$2,714,686	47	$2,226,025	14	$734,245	144	$5,674,957
C-	20	$534,294	6	$270,495	5	$151,466	31	$956,255
D	22	$702,963	12	$642,678	12	$400,891	46	$1,746,533
Unknown	0	$44,306	0	$0	0	$0	1	$44,306
Paid Off	63.13%	$61,467,700	64.61%	$32,913,339	53.91%	$22,627,895	61.49%	$117,008,934
Delinquency Status
CURRENT	639	$30,697,097	256	$15,295,257	230	$17,211,487	1125	$63,203,841
30-59	10	$382,165	5	$288,847	4	$226,795	19	$897,807
60-89	6	$321,975	4	$240,125	0	$0	10	$562,100
90-119	3	$88,922	1	$20,080	1	$45,851	5	$154,853
120-179	2	$92,106	3	$277,533	3	$190,015	8	$559,654
180-269	6	$380,120	6	$258,207	5	$327,695	17	$966,022
270-359	1	$2,671	1	$39,537	1	$19,350	3	$61,558
360+	11	$570,317	7	$415,580	7	$343,328	25	$1,329,225
REO	2	$76,510	4	$383,617	2	$114,952	8	$575,079
90+REO	25	$1,210,646	22	$1,394,554	19	$1,041,191	$66	$3,646,391
Loss To Date
% to Original Pool Balance	1.23%	$1,197,413	3.34%	$1,702,593	4.58%	$1,921,915	2.53%	$4,821,921
Severity	37.74%		61.26%		50.83%		49.54%
Loss To Date by Grade
A/A-	0.68%	$413,235	1.56%	$389,840	3.40%	$906,169	1.52%	$1,709,244
B	1.58%	$344,390	3.50%	$490,701	5.85%	$551,060	3.07%	$1,386,151
C	2.51%	$212,261	6.99%	$479,221	8.55%	$261,847	5.19%	$953,329
C-	3.75%	$93,504	3.41%	$50,959	4.85%	$42,111	3.84%	$186,574
D	3.76%	$134,022	8.18%	$291,873	8.20%	$160,727	6.45%	$586,622
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1997-A
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	2226	$112,665,600	712	$47,333,513	805	$56,810,229	3743	$216,809,342
LTV/WAC	69.49%	10.29%	69.40%	11.84%	66.71%	10.22%	68.74%	10.61%
NON/2-4	5.22%	4.12%	4.44%	8.87%	13.92%	7.79%	7.33%	6.12%
Low/NIV	24.60%	4.89%	7.48%	42.04%	5.11%	40.66%	15.75%	22.37%
A/A-	1168	$69,976,700	210	$18,104,137	459	$36,285,539	1837	$124,366,376
B	564	$25,650,100	155	$11,555,391	176	$12,224,490	895	$49,429,981
C	277	$9,231,400	145	$7,508,959	86	$4,249,865	508	$20,990,224
C-	68	$2,166,200	50	$2,406,000	20	$1,099,550	138	$5,671,750
D	149	$5,641,200	151	$7,726,426	64	$2,950,785	364	$16,318,411
Unknown	0	$0	1	$32,600	0	$0	1	$32,600
Remaining Pool	781	$39,195,506	235	$13,759,857	333	$23,567,962	1349	$76,523,326
LTV/WAC	69.82%	9.98%	69.89%	11.50%	67.05%	9.91%	68.98%	10.23%
A/A-	451	$26,999,630	68	$5,325,819	214	$16,526,612	733	$48,852,061
B	189	$8,043,376	62	$4,057,558	70	$4,604,586	321	$16,705,520
C	83	$2,507,991	49	$2,159,464	28	$1,264,255	160	$5,931,710
C-	20	$532,506	11	$375,128	4	$292,420	35	$1,200,053
D	38	$1,112,003	45	$1,841,889	17	$880,090	100	$3,833,982
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	61.53%	$69,324,000	69.02%	$32,670,878	56.45%	$32,067,695	61.83%	$134,062,573
Delinquency Status
CURRENT	720	$36,431,912	180	$10,784,645	301	$21,305,467	1201	$68,522,024
30-59	12	$350,382	7	$498,865	3	$247,090	22	$1,096,337
60-89	7	$311,792	3	$175,177	2	$66,959	12	$553,928
90-119	6	$255,630	3	$118,441	6	$255,031	15	$629,102
120-179	6	$372,515	5	$191,224	4	$340,421	15	$904,160
180-269	4	$172,755	6	$135,385	3	$196,153	13	$504,293
270-359	6	$248,554	5	$282,418	4	$257,513	15	$788,485
360+	14	$828,933	20	$1,178,718	3	$188,648	37	$2,196,299
REO	6	$223,033	6	$394,985	7	$710,680	19	$1,328,698
90+REO	42	$2,101,420	45	$2,301,171	27	$1,948,446	$114	$6,351,037
Loss To Date
% to Original Pool Balance	1.40%	$1,573,365	7.07%	$3,346,756	3.27%	$1,856,314	3.13%	$6,776,435
Severity	47.43%		62.72%		38.11%		50.11%
Loss To Date by Grade
A/A-	0.57%	$397,517	4.69%	$848,316	1.81%	$658,100	1.53%	$1,903,933
B	1.33%	$341,639	4.97%	$573,946	3.21%	$392,639	2.65%	$1,308,224
C	2.89%	$266,956	9.04%	$678,669	9.64%	$409,781	6.46%	$1,355,406
C-	4.30%	$93,047	17.75%	$427,136	5.41%	$59,473	10.22%	$579,656
D	8.41%	$474,207	10.60%	$818,689	11.40%	$336,322	9.98%	$1,629,218
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1996-D
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	2083	$101,797,500	1140	$73,521,616	1005	$67,125,278	4228	$242,444,394
LTV/WAC	66.14%	10.63%	67.99%	12.47%	66.25%	10.52%	66.73%	11.16%
NON/2-4	4.41%	3.89%	5.67%	11.69%	12.79%	8.07%	7.11%	7.41%
Low/NIV	27.33%	13.17%	6.49%	40.53%	2.14%	43.05%	14.04%	29.74%
A/A-	1071	$64,013,400	341	$25,565,407	502	$40,111,347	1914	$129,690,154
B	466	$19,390,700	214	$13,953,605	255	$15,798,924	935	$49,143,229
C	275	$9,670,000	225	$13,048,515	155	$6,955,207	655	$29,673,722
C-	119	$3,738,500	101	$5,320,519	26	$1,044,600	246	$10,103,619
D	152	$4,984,900	259	$15,633,570	67	$3,215,200	478	$23,833,670
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	600	$28,477,546	290	$17,588,932	341	$22,946,755	1231	$69,013,234
LTV/WAC	70.67%	10.29%	68.51%	11.97%	66.95%	10.19%	68.88%	10.68%
A/A-	362	$19,938,312	98	$6,752,877	201	$15,500,315	661	$42,191,505
B	120	$5,018,954	52	$3,204,407	78	$4,863,970	250	$13,087,331
C	66	$1,949,213	53	$3,037,699	41	$1,678,124	160	$6,665,037
C-	23	$845,028	26	$1,398,874	4	$142,799	53	$2,386,701
D	29	$726,039	61	$3,195,075	17	$761,547	107	$4,682,660
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	68.74%	$69,978,700	75.17%	$55,266,336	64.09%	$43,020,822	69.40%	$168,265,858
Delinquency Status
CURRENT	538	$25,096,884	197	$11,848,188	289	$20,298,082	1024	$57,243,154
30-59	20	$936,371	5	$504,641	11	$605,671	36	$2,046,683
60-89	8	$243,481	8	$560,638	3	$110,616	19	$914,735
90-119	6	$354,984	4	$291,184	5	$200,165	15	$846,333
120-179	11	$861,112	11	$595,185	2	$113,957	24	$1,570,254
180-269	2	$123,479	9	$520,255	4	$354,759	15	$998,493
270-359	1	$48,060	7	$376,931	5	$214,851	13	$639,842
360+	12	$684,956	39	$2,405,076	12	$525,239	63	$3,615,271
REO	2	$128,220	10	$486,834	10	$523,417	22	$1,138,471
90+REO	34	$2,200,811	80	$4,675,465	38	$1,932,388	$152	$8,808,664
Loss To Date
% to Original Pool Balance	0.74%	$754,534	10.68%	$7,852,514	3.52%	$2,361,758	4.52%	$10,968,806
Severity	41.72%		64.02%		51.88%		58.89%
Loss To Date by Grade
A/A-	0.34%	$216,489	7.29%	$1,864,624	1.16%	$467,065	1.96%	$2,548,178
B	1.11%	$215,363	8.60%	$1,200,355	4.80%	$758,642	4.42%	$2,174,360
C	1.06%	$102,413	12.86%	$1,678,166	11.21%	$779,468	8.63%	$2,560,047
C-	2.26%	$84,377	11.49%	$611,376	7.95%	$83,065	7.71%	$778,818
D	2.73%	$135,892	15.98%	$2,497,994	8.51%	$273,518	12.20%	$2,907,404
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Aames Mortgage Trust, Series 1996-C
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	1602	$74,900,200	793	$53,255,408	740	$47,310,845	3135	$175,466,453
LTV/WAC	62.45%	10.82%	65.35%	12.77%	66.24%	10.86%	64.35%	11.42%
NON/2-4	5.46%	4.68%	3.59%	8.88%	13.49%	10.57%	7.06%	7.55%
Low/NIV	26.88%	23.18%	6.68%	50.43%	0.00%	13.99%	13.50%	28.98%
A/A-	634	$35,203,200	176	$13,663,331	391	$28,092,663	1201	$76,959,194
B	400	$19,377,800	91	$6,669,880	190	$12,453,730	681	$38,501,410
C	299	$11,267,300	101	$6,926,963	156	$6,654,302	556	$24,848,565
C-	153	$5,425,300	112	$6,553,370	0	$0	265	$11,978,670
D	116	$3,626,600	313	$19,441,864	3	$110,150	432	$23,178,614
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	404	$17,142,672	185	$12,596,763	228	$14,102,884	817	$43,842,320
LTV/WAC	62.82%	10.38%	67.53%	12.36%	66.35%	10.45%	65.31%	10.97%
A/A-	190	$9,092,201	52	$4,124,994	140	$9,495,512	382	$22,712,706
B	104	$4,826,053	23	$1,580,047	53	$3,121,076	180	$9,527,176
C	66	$2,019,902	29	$1,824,297	35	$1,486,297	130	$5,330,495
C-	24	$708,493	18	$1,259,267	0	$0	42	$1,967,760
D	20	$496,023	63	$3,808,159	0	$0	83	$4,304,182
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	74.22%	$55,588,800	75.53%	$40,224,857	68.51%	$32,410,343	73.08%	$128,224,000
Delinquency Status
CURRENT	366	$15,738,380	136	$9,501,515	204	$12,893,249	706	$38,133,144
30-59	9	$386,732	7	$307,007	4	$192,519	20	$886,258
60-89	7	$303,538	1	$59,751	5	$261,973	13	$625,262
90-119	1	$21,967	3	$271,274	0	$0	4	$293,241
120-179	3	$132,178	4	$220,493	3	$147,745	10	$500,416
180-269	3	$86,007	4	$262,505	3	$172,210	10	$520,722
270-359	3	$185,321	4	$185,877	3	$157,635	10	$528,833
360+	7	$193,371	18	$1,255,772	4	$182,948	29	$1,632,091
REO	5	$95,179	8	$532,568	2	$94,605	15	$722,352
90+REO	22	$714,023	41	$2,728,489	15	$755,143	$78	$4,197,655
Loss To Date
% to Original Pool Balance	0.68%	$511,951	7.31%	$3,895,334	3.76%	$1,779,841	3.53%	$6,187,126
Severity	39.21%		53.17%		44.00%		48.81%
Loss To Date by Grade
A/A-	0.18%	$64,868	1.55%	$212,024	3.03%	$851,198	1.47%	$1,128,090
B	0.58%	$111,576	2.93%	$195,211	3.49%	$435,160	1.93%	$741,947
C	0.98%	$110,911	4.92%	$341,144	6.99%	$465,366	3.69%	$917,421
C-	1.94%	$105,501	8.17%	$535,733	0.00%	$0	5.35%	$641,234
D	3.28%	$119,095	13.43%	$2,611,220	25.53%	$28,117	11.90%	$2,758,432
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1996-B
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	1332	$62,460,165	878	$57,413,366	0	$0	2210	$119,873,531
LTV/WAC	61.69%	10.97%	65.01%	12.70%	0.00%	0.00%	63.28%	11.80%
NON/2-4	6.60%	4.78%	4.26%	6.49%	0.00%	0.00%	5.48%	5.60%
Low/NIV	34.30%	10.45%	6.22%	52.78%	0.00%	0.00%	20.85%	30.72%
A/A-	476	$25,914,500	173	$14,105,714	0	$0	649	$40,020,214
B	293	$14,983,000	91	$7,457,095	0	$0	384	$22,440,095
C	252	$10,018,295	140	$8,566,900	0	$0	392	$18,585,195
C-	140	$5,967,800	107	$6,031,791	0	$0	247	$11,999,591
D	93	$3,074,400	367	$21,251,866	0	$0	460	$24,326,266
Unknown	78	$2,502,170	0	$0	0	$0	78	$2,502,170
Remaining Pool	313	$14,329,615	184	$12,911,312	0	$0	497	$27,240,927
LTV/WAC	63.40%	10.59%	67.04%	12.09%	0.00%	0.00%	65.13%	11.30%
A/A-	136	$7,683,158	60	$5,284,709	0	$0	196	$12,967,867
B	59	$3,216,571	24	$1,588,591	0	$0	83	$4,805,162
C	53	$1,639,025	29	$2,065,471	0	$0	82	$3,704,496
C-	30	$1,090,972	13	$606,981	0	$0	43	$1,697,953
D	18	$431,946	58	$3,365,560	0	$0	76	$3,797,506
Unknown	17	$267,943	0	$0	0	$0	17	$267,943
Paid Off	73.78%	$46,086,065	76.60%	$43,978,690	0.00%	$0	75.13%	$90,064,755
Delinquency Status
CURRENT	286	$13,033,820	130	$9,145,986	0	$0	416	$22,179,806
30-59	6	$499,394	6	$306,756	0	$0	12	$806,150
60-89	2	$31,869	2	$115,184	0	$0	4	$147,053
90-119	2	$47,724	3	$155,313	0	$0	5	$203,037
120-179	5	$177,014	5	$419,531	0	$0	10	$596,545
180-269	2	$55,560	3	$188,063	0	$0	5	$243,623
270-359	3	$151,010	5	$355,153	0	$0	8	$506,163
360+	7	$333,225	23	$1,712,933	0	$0	30	$2,046,158
REO	0	$0	7	$512,393	0	$0	7	$512,393
90+REO	19	$764,533	46	$3,343,386	-	$0	$65	$4,107,919
Loss To Date
% to Original Pool Balance	0.92%	$573,743	9.55%	$5,484,563	0.00%	$0	5.05%	$6,058,306
Severity	41.32%		53.62%		0.00%		52.15%
Loss To Date by Grade
A/A-	0.67%	$174,321	4.13%	$583,067	0.00%	$0	1.89%	$757,388
B	0.10%	$14,432	8.14%	$607,082	0.00%	$0	2.77%	$621,514
C	0.70%	$70,609	8.04%	$688,779	0.00%	$0	4.09%	$759,388
C-	2.72%	$162,316	7.45%	$449,354	0.00%	$0	5.10%	$611,670
D	1.03%	$31,621	14.85%	$3,156,280	0.00%	$0	13.10%	$3,187,901
Unknown	4.81%	$120,445	0.00%	$0	0.00%	$0	4.81%	$120,445
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1996-A
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	954	$42,687,500	770	$57,454,950	0	$0	1724	$100,142,450
LTV/WAC	62.48%	10.85%	65.10%	12.54%	0.00%	0.00%	63.98%	11.82%
NON/2-4	6.53%	3.73%	2.54%	4.33%	0.00%	0.00%	4.24%	4.07%
Low/NIV	38.95%	9.62%	7.82%	48.94%	0.00%	0.00%	21.09%	32.18%
A/A-	338	$17,136,400	165	$13,896,968	0	$0	503	$31,033,368
B	247	$11,851,100	84	$7,101,987	0	$0	331	$18,953,087
C	212	$8,196,800	101	$6,452,996	0	$0	313	$14,649,796
C-	112	$4,102,400	119	$7,729,884	0	$0	231	$11,832,284
D	45	$1,400,800	301	$22,273,115	0	$0	346	$23,673,915
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	224	$10,476,880	146	$9,764,177	0	$0	370	$20,241,057
LTV/WAC	65.52%	10.46%	65.63%	11.99%	0.00%	0.00%	65.57%	11.19%
A/A-	88	$4,824,003	47	$3,446,264	0	$0	135	$8,270,267
B	58	$2,798,736	15	$1,235,016	0	$0	73	$4,033,752
C	57	$2,319,786	18	$884,356	0	$0	75	$3,204,142
C-	14	$364,176	19	$1,159,922	0	$0	33	$1,524,099
D	7	$170,178	47	$3,038,619	0	$0	54	$3,208,797
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	71.91%	$30,698,400	82.30%	$47,285,916	0.00%	$0	77.87%	$77,984,316
Delinquency Status
CURRENT	215	$10,236,703	121	$8,262,078	0	$0	336	$18,498,781
30-59	3	$91,269	2	$108,774	0	$0	5	$200,043
60-89	2	$45,932	1	$47,445	0	$0	3	$93,377
90-119	0	$0	1	$126,140	0	$0	1	$126,140
120-179	1	$26,919	2	$71,685	0	$0	3	$98,604
180-269	2	$66,426	4	$303,532	0	$0	6	$369,958
270-359	0	$0	1	$32,209	0	$0	1	$32,209
360+	1	$9,630	11	$713,959	0	$0	12	$723,589
REO	0	$0	3	$98,355	0	$0	3	$98,355
90+REO	4	$102,975	22	$1,345,880	-	$0	$26	$1,448,855
Loss To Date
% to Original Pool Balance	1.28%	$545,046	6.90%	$3,964,009	0.00%	$0	4.50%	$4,509,055
Severity	36.16%		48.09%		0.00%		46.25%
Loss To Date by Grade
A/A-	1.12%	$191,467	4.22%	$586,390	0.00%	$0	2.51%	$777,857
B	0.51%	$60,099	4.06%	$288,093	0.00%	$0	1.84%	$348,192
C	1.80%	$147,172	4.39%	$283,490	0.00%	$0	2.94%	$430,662
C-	2.89%	$118,547	12.37%	$956,205	0.00%	$0	9.08%	$1,074,752
D	1.98%	$27,761	8.31%	$1,849,832	0.00%	$0	7.93%	$1,877,593
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1995-D
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	1268	$58,411,200	482	$31,678,815	0	$0	1750	$90,090,015
LTV/WAC	60.90%	10.55%	64.94%	12.80%	0.00%	0.00%	62.32%	11.34%
NON/2-4	6.24%	1.41%	3.23%	4.40%	0.00%	0.00%	5.18%	2.46%
Low/NIV	29.92%	15.65%	10.70%	50.73%	0.00%	0.00%	23.16%	27.99%
A/A-	497	$25,180,800	117	$8,847,013	0	$0	614	$34,027,813
B	302	$14,536,100	84	$5,096,059	0	$0	386	$19,632,159
C	317	$12,798,800	96	$6,207,350	0	$0	413	$19,006,150
C-	105	$4,256,600	104	$5,880,421	0	$0	209	$10,137,021
D	47	$1,638,900	81	$5,647,972	0	$0	128	$7,286,872
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	250	$10,117,822	87	$5,350,716	0	$0	337	$15,468,538
LTV/WAC	61.27%	10.28%	66.47%	12.30%	0.00%	0.00%	63.07%	10.98%
A/A-	104	$4,732,856	31	$2,234,962	0	$0	135	$6,967,818
B	54	$2,452,354	14	$855,897	0	$0	68	$3,308,251
C	68	$2,070,193	17	$885,969	0	$0	85	$2,956,162
C-	19	$750,031	12	$600,182	0	$0	31	$1,350,213
D	5	$112,389	13	$773,706	0	$0	18	$886,095
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	80.04%	$46,754,700	82.21%	$26,043,705	0.00%	$0	80.81%	$72,798,405
Delinquency Status
CURRENT	240	$9,553,340	69	$4,365,646	0	$0	309	$13,918,986
30-59	5	$182,699	5	$331,258	0	$0	10	$513,957
60-89	1	$166,991	2	$58,550	0	$0	3	$225,541
90-119	1	$48,051	1	$106,071	0	$0	2	$154,122
120-179	1	$105,634	2	$184,183	0	$0	3	$289,817
180-269	1	$23,436	0	$0	0	$0	1	$23,436
270-359	0	$0	0	$0	0	$0	0	$0
360+	1	$37,671	6	$206,305	0	$0	7	$243,976
REO	0	$0	2	$98,704	0	$0	2	$98,704
90+REO	4	$214,792	11	$595,263	-	$0	$15	$810,055
Loss To Date
% to Original Pool Balance	0.39%	$228,536	7.99%	$2,532,275	0.00%	$0	3.06%	$2,760,811
Severity	18.70%		48.91%		0.00%		43.14%
Loss To Date by Grade
A/A-	0.07%	$16,657	3.11%	$275,304	0.00%	$0	0.86%	$291,961
B	0.72%	$104,666	7.32%	$372,821	0.00%	$0	2.43%	$477,487
C	-0.02%	($3,089)	6.56%	$407,488	0.00%	$0	2.13%	$404,399
C-	1.63%	$69,313	11.44%	$672,804	0.00%	$0	7.32%	$742,117
D	2.50%	$40,988	14.23%	$803,857	0.00%	$0	11.59%	$844,845
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1995-C
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	737	$28,579,800	319	$20,707,288	0	$0	1056	$49,287,088
LTV/WAC	57.06%	11.67%	63.90%	13.38%	0.00%	0.00%	59.94%	12.39%
NON/2-4	6.47%	2.41%	5.52%	4.98%	0.00%	0.00%	6.07%	3.49%
Low/NIV	32.58%	23.17%	15.39%	47.25%	0.00%	0.00%	25.36%	33.29%
A/A-	271	$11,320,400	56	$4,819,334	0	$0	327	$16,139,734
B	238	$9,368,100	70	$3,712,039	0	$0	308	$13,080,139
C	145	$5,033,600	66	$3,339,858	0	$0	211	$8,373,458
C-	52	$1,899,200	65	$4,544,239	0	$0	117	$6,443,439
D	31	$958,500	62	$4,291,818	0	$0	93	$5,250,318
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	112	$3,696,434	40	$3,001,549	0	$0	152	$6,697,983
LTV/WAC	55.86%	11.34%	67.81%	12.47%	0.00%	0.00%	61.22%	11.84%
A/A-	50	$1,798,562	15	$1,255,902	0	$0	65	$3,054,464
B	35	$1,195,788	9	$628,519	0	$0	44	$1,824,307
C	21	$553,356	5	$167,147	0	$0	26	$720,503
C-	3	$56,540	6	$388,484	0	$0	9	$445,025
D	3	$92,188	5	$561,496	0	$0	8	$653,685
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	84.40%	$24,122,100	84.67%	$17,532,949	0.00%	$0	84.52%	$41,655,049
Delinquency Status
CURRENT	110	$3,668,539	33	$2,329,027	0	$0	143	$5,997,566
30-59	2	$27,894	0	$0	0	$0	2	$27,894
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	1	$42,499	0	$0	1	$42,499
120-179	0	$0	0	$0	0	$0	0	$0
180-269	0	$0	0	$0	0	$0	0	$0
270-359	0	$0	1	$117,744	0	$0	1	$117,744
360+	0	$0	3	$132,280	0	$0	3	$132,280
REO	0	$0	2	$380,000	0	$0	2	$380,000
90+REO	-	$0	7	$672,523	-	$0	$7	$672,523
Loss To Date
% to Original Pool Balance	0.49%	$140,745	10.06%	$2,082,369	0.00%	$0	4.51%	$2,223,114
Severity	19.36%		49.37%		0.00%		44.96%
Loss To Date by Grade
A/A-	0.03%	$2,932	5.68%	$273,634	0.00%	$0	1.71%	$276,566
B	0.73%	$68,696	3.36%	$124,848	0.00%	$0	1.48%	$193,544
C	1.11%	$55,784	10.90%	$364,099	0.00%	$0	5.01%	$419,883
C-	0.70%	$13,297	6.55%	$297,427	0.00%	$0	4.82%	$310,724
D	0.00%	$37	23.82%	$1,022,362	0.00%	$0	19.47%	$1,022,399
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1995-B
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	417	$16,390,500	425	$23,630,253	0	$0	842	$40,020,753
LTV/WAC	58.00%	12.26%	63.17%	13.72%	0.00%	0.00%	61.05%	13.12%
NON/2-4	7.85%	2.32%	5.96%	5.98%	0.00%	0.00%	6.73%	4.48%
Low/NIV	28.10%	36.30%	17.77%	52.79%	0.00%	0.00%	22.01%	46.04%
A/A-	157	$6,285,800	96	$5,771,612	0	$0	253	$12,057,412
B	95	$4,431,350	91	$4,956,509	0	$0	186	$9,387,859
C	100	$3,533,150	75	$3,924,970	0	$0	175	$7,458,120
C-	38	$1,164,400	89	$4,857,400	0	$0	127	$6,021,800
D	26	$920,200	74	$4,119,762	0	$0	100	$5,039,962
Unknown	1	$55,600	0	$0	0	$0	1	$55,600
Remaining Pool	69	$2,533,682	38	$2,112,627	0	$0	107	$4,646,309
LTV/WAC	59.15%	11.90%	62.88%	13.39%	0.00%	0.00%	60.84%	12.58%
A/A-	28	$1,111,220	6	$445,009	0	$0	34	$1,556,229
B	16	$807,105	13	$556,214	0	$0	29	$1,363,319
C	20	$512,764	7	$319,441	0	$0	27	$832,205
C-	3	$68,953	8	$559,739	0	$0	11	$628,691
D	2	$33,640	4	$232,224	0	$0	6	$265,864
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	81.34%	$13,332,600	90.42%	$21,365,653	0.00%	$0	86.70%	$34,698,253
Delinquency Status
CURRENT	68	$2,456,816	31	$1,551,022	0	$0	99	$4,007,838
30-59	1	$76,866	1	$64,308	0	$0	2	$141,174
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	1	$75,571	0	$0	1	$75,571
120-179	0	$0	2	$94,523	0	$0	2	$94,523
180-269	0	$0	0	$0	0	$0	0	$0
270-359	0	$0	0	$0	0	$0	0	$0
360+	0	$0	2	$102,903	0	$0	2	$102,903
REO	0	$0	1	$224,300	0	$0	1	$224,300
90+REO	-	$0	6	$497,297	-	$0	$6	$497,297
Loss To Date
% to Original Pool Balance	0.92%	$150,595	9.75%	$2,303,758	0.00%	$0	6.13%	$2,454,353
Severity	46.68%		59.02%		0.00%		58.08%
Loss To Date by Grade
A/A-	-0.07%	($4,157)	3.39%	$195,916	0.00%	$0	1.59%	$191,759
B	0.75%	$33,285	3.46%	$171,260	0.00%	$0	2.18%	$204,545
C	1.72%	$60,694	5.57%	$218,552	0.00%	$0	3.74%	$279,246
C-	0.37%	$4,320	10.13%	$492,172	0.00%	$0	8.24%	$496,492
D	6.13%	$56,453	29.76%	$1,225,857	0.00%	$0	25.44%	$1,282,310
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1995-A
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	531	$21,565,150	265	$15,533,351	0	$0	796	$37,098,501
LTV/WAC	54.50%	12.21%	64.23%	12.86%	0.00%	0.00%	58.57%	12.48%
NON/2-4	7.91%	2.99%	8.36%	7.67%	0.00%	0.00%	8.10%	4.95%
Low/NIV	31.27%	41.49%	14.42%	42.30%	0.00%	0.00%	24.21%	41.83%
A/A-	187	$8,145,050	76	$4,664,777	0	$0	263	$12,809,827
B	42	$1,803,400	61	$3,506,720	0	$0	103	$5,310,120
C	163	$6,658,500	56	$3,118,735	0	$0	219	$9,777,235
C-	52	$1,472,900	37	$2,797,721	0	$0	89	$4,270,621
D	84	$3,376,700	35	$1,445,398	0	$0	119	$4,822,098
Unknown	3	$108,600	0	$0	0	$0	3	$108,600
Remaining Pool	82	$2,622,470	30	$1,485,832	0	$0	112	$4,108,302
LTV/WAC	52.59%	11.94%	65.31%	12.77%	0.00%	0.00%	57.19%	12.24%
A/A-	31	$995,907	11	$587,647	0	$0	42	$1,583,554
B	5	$246,754	4	$110,373	0	$0	9	$357,127
C	25	$730,987	8	$368,123	0	$0	33	$1,099,110
C-	8	$171,245	4	$343,713	0	$0	12	$514,958
D	13	$477,577	3	$75,977	0	$0	16	$553,554
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	85.16%	$18,365,350	89.60%	$13,918,631	0.00%	$0	87.02%	$32,283,981
Delinquency Status
CURRENT	78	$2,437,923	24	$1,193,227	0	$0	102	$3,631,150
30-59	1	$78,357	0	$0	0	$0	1	$78,357
60-89	1	$16,704	0	$0	0	$0	1	$16,704
90-119	0	$0	0	$0	0	$0	0	$0
120-179	1	$21,475	2	$84,039	0	$0	3	$105,514
180-269	0	$0	0	$0	0	$0	0	$0
270-359	0	$0	0	$0	0	$0	0	$0
360+	0	$0	3	$176,369	0	$0	3	$176,369
REO	1	$68,010	1	$32,196	0	$0	2	$100,206
90+REO	2	$89,485	6	$292,604	-	$0	$8	$382,089
Loss To Date
% to Original Pool Balance	0.70%	$151,095	7.18%	$1,115,837	0.00%	$0	3.42%	$1,266,932
Severity	18.29%		53.35%		0.00%		43.43%
Loss To Date by Grade
A/A-	0.32%	$26,090	7.09%	$330,822	0.00%	$0	2.79%	$356,912
B	0.00%	$0	3.74%	$131,169	0.00%	$0	2.47%	$131,169
C	0.67%	$44,839	10.60%	$330,567	0.00%	$0	3.84%	$375,406
C-	0.26%	$3,808	3.23%	$90,259	0.00%	$0	2.20%	$94,067
D	2.26%	$76,358	16.12%	$233,020	0.00%	$0	6.42%	$309,378
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1994-D
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	745	$28,574,595	75	$4,703,203	0	$0	820	$33,277,798
LTV/WAC	55.81%	11.72%	63.20%	12.15%	0.00%	0.00%	56.86%	11.78%
NON/2-4	8.60%	3.93%	0.00%	8.19%	0.00%	0.00%	7.39%	4.53%
Low/NIV	33.62%	38.89%	13.34%	33.44%	0.00%	0.00%	30.76%	38.12%
A/A-	278	$12,205,295	19	$1,263,000	0	$0	297	$13,468,295
B	64	$2,887,100	22	$1,251,650	0	$0	86	$4,138,750
C	200	$6,929,000	15	$684,350	0	$0	215	$7,613,350
C-	49	$1,752,900	13	$933,003	0	$0	62	$2,685,903
D	154	$4,800,300	6	$571,200	0	$0	160	$5,371,500
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	114	$4,285,793	15	$845,195	0	$0	129	$5,130,988
LTV/WAC	59.44%	11.29%	61.66%	11.71%	0.00%	0.00%	59.80%	11.36%
A/A-	55	$2,405,323	4	$186,640	0	$0	59	$2,591,963
B	12	$485,313	3	$113,189	0	$0	15	$598,502
C	33	$1,002,351	6	$289,127	0	$0	39	$1,291,477
C-	4	$112,352	2	$256,240	0	$0	6	$368,592
D	10	$280,453	0	$0	0	$0	10	$280,453
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	82.04%	$23,442,895	80.63%	$3,792,055	0.00%	$0	81.84%	$27,234,950
Delinquency Status
CURRENT	108	$4,029,550	14	$809,218	0	$0	122	$4,838,768
30-59	2	$37,717	1	$35,977	0	$0	3	$73,694
60-89	3	$97,359	0	$0	0	$0	3	$97,359
90-119	0	$0	0	$0	0	$0	0	$0
120-179	0	$0	0	$0	0	$0	0	$0
180-269	1	$121,168	0	$0	0	$0	1	$121,168
270-359	0	$0	0	$0	0	$0	0	$0
360+	0	$0	0	$0	0	$0	0	$0
REO	0	$0	0	$0	0	$0	0	$0
90+REO	1	$121,168	-	$0	-	$0	$1	$121,168
Loss To Date
% to Original Pool Balance	0.78%	$224,217	6.24%	$293,461	0.00%	$0	1.56%	$517,678
Severity	20.41%		37.56%		0.00%		27.54%
Loss To Date by Grade
A/A-	0.12%	$14,668	14.62%	$184,599	0.00%	$0	1.48%	$199,267
B	0.21%	$5,927	0.00%	$0	0.00%	$0	0.14%	$5,927
C	1.62%	$112,040	4.71%	$32,227	0.00%	$0	1.89%	$144,267
C-	3.15%	$55,159	-1.24%	($11,543)	0.00%	$0	1.62%	$43,616
D	0.76%	$36,423	15.44%	$88,178	0.00%	$0	2.32%	$124,601
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1994-C
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	713	$25,077,750	131	$7,834,805	0	$0	844	$32,912,555
LTV/WAC	54.04%	11.73%	63.97%	12.22%	0.00%	0.00%	56.41%	11.84%
NON/2-4	6.93%	4.50%	3.54%	8.53%	0.00%	0.00%	6.13%	5.46%
Low/NIV	18.02%	21.53%	0.35%	2.80%	0.00%	0.00%	13.82%	17.07%
A/A-	240	$9,276,640	36	$2,425,695	0	$0	276	$11,702,335
B	65	$2,726,585	13	$867,440	0	$0	78	$3,594,025
C	169	$5,819,950	29	$1,696,075	0	$0	198	$7,516,025
C-	28	$693,600	21	$1,504,166	0	$0	49	$2,197,766
D	207	$6,447,800	32	$1,341,429	0	$0	239	$7,789,229
Unknown	4	$113,175	0	$0	0	$0	4	$113,175
Remaining Pool	109	$3,564,544	18	$1,174,911	0	$0	127	$4,739,455
LTV/WAC	54.44%	11.43%	66.16%	11.56%	0.00%	0.00%	57.34%	11.46%
A/A-	45	$1,531,758	7	$431,829	0	$0	52	$1,963,587
B	14	$457,534	4	$376,520	0	$0	18	$834,055
C	20	$605,311	0	$0	0	$0	20	$605,311
C-	3	$60,280	4	$275,184	0	$0	7	$335,464
D	27	$909,661	3	$91,378	0	$0	30	$1,001,039
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	83.08%	$20,835,250	84.10%	$6,589,430	0.00%	$0	83.33%	$27,424,680
Delinquency Status
CURRENT	102	$3,311,246	17	$1,115,965	0	$0	119	$4,427,211
30-59	2	$85,670	0	$0	0	$0	2	$85,670
60-89	2	$99,817	0	$0	0	$0	2	$99,817
90-119	1	$39,162	0	$0	0	$0	1	$39,162
120-179	0	$0	0	$0	0	$0	0	$0
180-269	1	$9,256	0	$0	0	$0	1	$9,256
270-359	1	$19,394	0	$0	0	$0	1	$19,394
360+	0	$0	1	$58,946	0	$0	1	$58,946
REO	0	$0	0	$0	0	$0	0	$0
90+REO	3	$67,812	1	$58,946	-	$0	$4	$126,758
Loss To Date
% to Original Pool Balance	1.25%	$313,172	3.45%	$270,155	0.00%	$0	1.77%	$583,327
Severity	35.05%		54.48%		0.00%		41.98%
Loss To Date by Grade
A/A-	1.91%	$176,728	1.51%	$36,639	0.00%	$0	1.82%	$213,367
B	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
C	0.45%	$25,910	6.56%	$111,275	0.00%	$0	1.83%	$137,185
C-	0.00%	$0	1.68%	$25,297	0.00%	$0	1.15%	$25,297
D	1.71%	$110,533	7.23%	$96,943	0.00%	$0	2.66%	$207,476
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1994-B
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	476	$17,797,985	25	$1,930,050	0	$0	501	$19,728,035
LTV/WAC	54.73%	11.02%	57.62%	10.86%	0.00%	0.00%	55.01%	11.00%
NON/2-4	7.47%	2.86%	0.00%	0.00%	0.00%	0.00%	6.74%	2.58%
Low/NIV	0.00%	0.00%	8.81%	28.81%	0.00%	0.00%	0.86%	2.82%
A/A-	142	$5,490,200	5	$361,950	0	$0	147	$5,852,150
B	102	$3,884,745	1	$112,500	0	$0	103	$3,997,245
C	85	$3,167,250	1	$105,000	0	$0	86	$3,272,250
C-	16	$502,200	3	$221,700	0	$0	19	$723,900
D	130	$4,729,590	4	$306,500	0	$0	134	$5,036,090
Unknown	1	$24,000	11	$822,400	0	$0	12	$846,400
Remaining Pool	83	$2,160,268	7	$455,254	0	$0	90	$2,615,522
LTV/WAC	55.25%	10.87%	60.18%	10.38%	0.00%	0.00%	56.11%	10.79%
A/A-	25	$648,035	2	$112,303	0	$0	27	$760,338
B	17	$395,130	1	$106,118	0	$0	18	$501,248
C	15	$352,892	0	$0	0	$0	15	$352,892
C-	1	$22,645	1	$50,506	0	$0	2	$73,151
D	24	$719,415	2	$97,127	0	$0	26	$816,542
Unknown	1	$22,152	1	$89,199	0	$0	2	$111,351
Paid Off	83.47%	$14,855,140	74.15%	$1,431,200	0.00%	$0	82.55%	$16,286,340
Delinquency Status
CURRENT	79	$2,040,327	7	$455,254	0	$0	86	$2,495,581
30-59	3	$58,220	0	$0	0	$0	3	$58,220
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	0	$0	0	$0	0	$0
120-179	0	$0	0	$0	0	$0	0	$0
180-269	0	$0	0	$0	0	$0	0	$0
270-359	1	$61,721	0	$0	0	$0	1	$61,721
360+	0	$0	0	$0	0	$0	0	$0
REO	0	$0	0	$0	0	$0	0	$0
90+REO	1	$61,721	-	$0	-	$0	$1	$61,721
Loss To Date
% to Original Pool Balance	1.12%	$200,161	0.00%	$0	0.00%	$0	1.01%	$200,161
Severity	36.72%		0.00%		0.00%		36.72%
Loss To Date by Grade
A/A-	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
B	1.46%	$56,674	0.00%	$0	0.00%	$0	1.42%	$56,674
C	1.02%	$32,182	0.00%	$0	0.00%	$0	0.98%	$32,182
C-	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
D	2.35%	$111,305	0.00%	$0	0.00%	$0	2.21%	$111,305
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
As of: February 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1994-A
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	334	$11,608,770	6	$219,100	0	$0	340	$11,827,870
LTV/WAC	50.65%	10.72%	60.44%	11.28%	0.00%	0.00%	50.83%	10.73%
NON/2-4	7.25%	4.36%	0.00%	0.00%	0.00%	0.00%	7.12%	4.28%
Low/NIV	0.48%	10.87%	0.00%	60.61%	0.00%	0.00%	0.47%	11.79%
A/A-	20	$630,000	0	$0	0	$0	20	$630,000
B	104	$3,623,440	2	$86,200	0	$0	106	$3,709,640
C	39	$1,581,150	0	$0	0	$0	39	$1,581,150
C-	20	$705,725	1	$46,600	0	$0	21	$752,325
D	76	$2,596,655	0	$0	0	$0	76	$2,596,655
Unknown	75	$2,471,800	3	$86,300	0	$0	78	$2,558,100
Remaining Pool	57	$1,568,004	3	$108,865	0	$0	60	$1,676,869
LTV/WAC	52.32%	10.67%	59.92%	11.20%	0.00%	0.00%	52.81%	10.71%
A/A-	3	$57,397	0	$0	0	$0	3	$57,397
B	24	$551,073	1	$58,745	0	$0	25	$609,818
C	7	$247,903	0	$0	0	$0	7	$247,903
C-	1	$38,008	1	$34,377	0	$0	2	$72,385
D	12	$341,317	0	$0	0	$0	12	$341,317
Unknown	10	$332,305	1	$15,744	0	$0	11	$348,049
Paid Off	81.19%	$9,425,565	40.76%	$89,300	0.00%	$0	80.44%	$9,514,865
Delinquency Status
CURRENT	55	$1,534,608	3	$108,865	0	$0	58	$1,643,473
30-59	1	$21,924	0	$0	0	$0	1	$21,924
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	0	$0	0	$0	0	$0
120-179	0	$0	0	$0	0	$0	0	$0
180-269	1	$11,472	0	$0	0	$0	1	$11,472
270-359	0	$0	0	$0	0	$0	0	$0
360+	0	$0	0	$0	0	$0	0	$0
REO	0	$0	0	$0	0	$0	0	$0
90+REO	1	$11,472	-	$0	-	$0	$1	$11,472
Loss To Date
% to Original Pool Balance	0.29%	$33,295	0.00%	$0	0.00%	$0	0.28%	$33,295
Severity	8.47%		0.00%		0.00%		8.47%
Loss To Date by Grade
A/A-	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
B	0.35%	$12,778	0.00%	$0	0.00%	$0	0.34%	$12,778
C	0.26%	$4,190	0.00%	$0	0.00%	$0	0.26%	$4,190
C-	-1.10%	($7,743)	0.00%	$0	0.00%	$0	-1.03%	($7,743)
D	-0.07%	($1,704)	0.00%	$0	0.00%	$0	-0.07%	($1,704)
Unknown	1.04%	$25,773	0.00%	$0	0.00%	$0	1.01%	$25,773
As of: February 2001