Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 2001-1
Fixed Rate Loans
	Retail		Correspondent		Broker		NLC		Total
Category	#	$	#	$	#	$	#	$	#	$
Original	1489	$103,942,224	5	$622,719	263	$20,388,790	143	$12,506,050	1900	$137,459,783
LTV/WAC	73.48%	10.70%	72.14%	11.09%	72.26%	11.23%	77.81%	11.07%	73.69%	10.81%
NON/2-4	6.62%	5.66%	8.86%	0.00%	9.62%	16.13%	16.03%	4.87%	7.93%	7.12%
Low/NIV	9.59%	5.08%	0.00%	100.00%	0.77%	27.44%	2.85%	15.93%	7.62%	9.82%
A/A-	538	$44,930,739	5	$622,719	150	$12,696,659	64	$5,938,200	757	$64,188,317
B	518	$36,051,872	0	$0	72	$5,306,830	38	$3,439,500	628	$44,798,202
C	303	$16,596,015	0	$0	32	$1,938,751	29	$2,154,225	364	$20,688,991
C-	72	$3,436,288	0	$0	5	$251,450	10	$856,125	87	$4,543,863
D	58	$2,927,310	0	$0	4	$195,100	2	$118,000	64	$3,240,410
Remaining	1458	$100,958,639	5	$506,294	259	$19,439,192	142	$12,306,492	1864	$133,210,617
LTV/WAC	73.56%	10.67%	73.67%	11.20%	72.04%	11.23%	77.89%	11.05%	73.74%	10.79%
A/A-	527	$43,741,911	5	$506,294	147	$11,788,121	64	$5,890,514	743	$61,926,841
B	509	$35,123,452	0	$0	72	$5,294,662	38	$3,429,985	619	$43,848,099
C	297	$16,201,509	0	$0	31	$1,910,802	28	$2,013,288	356	$20,125,598
C-	69	$3,248,567	0	$0	5	$250,636	10	$854,788	84	$4,353,990
D	56	$2,643,201	0	$0	4	$194,971	2	$117,916	62	$2,956,088
Paid Off	1.79%	$1,860,530	0.00%	$0	2.83%	$576,551	1.10%	$137,200	1.87%	$2,574,281
Status
CURRENT	1384	$96,499,486	5	$506,294	249	$18,900,391	134	$11,462,408	1772	$127,368,579
30-59	52	$3,507,895	0	$0	6	$349,728	6	$497,803	64	$4,355,427
60-89	19	$801,406	0	$0	2	$97,297	2	$346,281	23	$1,244,984
90-119	3	$149,851	0	$0	2	$91,775	0	$0	5	$241,627
120-179	0	$0	0	$0	0	$0	0	$0	0	$0
180-269	0	$0	0	$0	0	$0	0	$0	0	$0
270-359	0	$0	0	$0	0	$0	0	$0	0	$0
360+	0	$0	0	$0	0	$0	0	$0	0	$0
REO	0	$0	0	$0	0	$0	0	$0	0	$0
90+REO	3	$149,851	-	$0	2	$91,775	-	$0	5	$241,627
Loss To Date
% to Original	0.00%	$0	0.00%	$0	0.00%	$0	0.09%	$11,696	0.01%	$11,696
Severity	0.00%		0.00%		0.00%		8.53%		8.53%
Loss To Date by Grade	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
A/A-	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
B	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
C	0.00%	$0	0.00%	$0	0.00%	$0	0.54%	$11,696	0.06%	$11,696
C-	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
D	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
Low Doc	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
2-4 Unit	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
NIV	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Non-Owner	0.00%	$0	0.00%	$0	0.00%	$0	0.58%	$11,696	0.11%	$11,696
90+ & REO
A/A-, B , C	0.00%	0.18%	0.00%	0.00%	0.59%	0.00%	0.00%	0.00%	0.11%	0.15%
C- , D, NON	0.00%	1.37%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.23%
2-4, LOW , NIV	0.64%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.38%	0.00%
As of: June 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 2000-2
Fixed Rate Loans
	Retail		Correspondent		Broker		NLC		Total
Category	#	$	#	$	#	$	#	$	#	$
Original	1414	$104,047,486	10	$688,555	404	$30,341,148	156	$12,412,387	1984	$147,489,576
LTV/WAC	72.82%	10.84%	70.70%	11.51%	73.36%	11.27%	74.86%	10.51%	73.09%	10.91%
NON/2-4	6.91%	5.11%	0.00%	0.00%	10.74%	7.39%	3.74%	6.15%	7.40%	5.64%
Low/NIV	12.04%	4.86%	0.00%	14.35%	1.69%	22.78%	8.37%	11.13%	9.54%	9.12%
A/A-	505	$44,307,026	5	$399,800	233	$19,270,251	81	$7,162,457	824	$71,139,534
B	512	$36,184,380	1	$84,000	95	$6,413,695	46	$3,428,300	654	$46,110,375
C	288	$16,959,560	1	$52,000	56	$3,188,257	21	$1,431,800	366	$21,631,617
C-	59	$3,887,140	1	$38,500	14	$1,253,070	8	$389,830	82	$5,568,540
D	50	$2,709,380	2	$114,255	6	$215,875	0	$0	58	$3,039,510
Remaining	1336	$96,621,100	10	$684,135	375	$27,366,591	152	$12,149,009	1873	$136,820,835
LTV/WAC	73.01%	10.84%	70.68%	11.52%	73.63%	11.23%	74.90%	10.49%	73.29%	10.89%
A/A-	477	$40,815,847	5	$396,274	219	$17,796,504	79	$7,032,941	780	$66,041,567
B	487	$33,706,149	1	$83,660	87	$5,630,096	46	$3,411,440	621	$42,831,345
C	270	$15,883,010	1	$51,806	50	$2,621,833	20	$1,363,597	341	$19,920,246
C-	55	$3,670,648	1	$38,473	13	$1,103,150	7	$341,030	76	$5,153,301
D	47	$2,545,446	2	$113,922	6	$215,008	0	$0	55	$2,874,377
Paid Off	5.83%	$6,064,610	0.00%	$0	7.84%	$2,377,688	1.61%	$200,300	5.86%	$8,642,598
Status
CURRENT	1198	$87,933,830	8	$563,543	336	$25,042,184	141	$11,535,467	1683	$125,075,025
30-59	50	$2,792,263	1	$82,119	13	$806,174	7	$369,198	71	$4,049,754
60-89	31	$1,608,930	0	$0	9	$627,018	0	$0	40	$2,235,948
90-119	13	$780,411	0	$0	6	$236,268	1	$77,440	20	$1,094,119
120-179	35	$2,799,946	1	$38,473	9	$583,698	3	$166,903	48	$3,589,020
180-269	8	$658,120	0	$0	2	$71,250	0	$0	10	$729,370
270-359	0	$0	0	$0	0	$0	0	$0	0	$0
360+	0	$0	0	$0	0	$0	0	$0	0	$0
REO	1	$47,600	0	$0	0	$0	0	$0	1	$47,600
90+REO	57	$4,286,078	1	$38,473	17	$891,215	4	$244,343	79	$5,460,109
Loss To Date
% to Original	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Severity	0.00%		0.00%		0.00%		0.00%		0.00%
Loss To Date by Grade	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
A/A-	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
B	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
C	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
C-	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
D	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
Low Doc	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
2-4 Unit	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
NIV	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Non-Owner	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
90+ & REO
A/A-, B , C	1.90%	2.52%	0.00%	0.00%	1.30%	6.64%	0.00%	0.99%	1.52%	2.94%
C- , D, NON	25.38%	18.95%	100.00%	0.00%	6.51%	47.93%	9.68%	0.00%	20.86%	20.37%
2-4, LOW , NIV	5.60%	6.06%	0.00%	0.00%	0.00%	0.00%	0.00%	10.68%	3.55%	6.19%
As of: June 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 2000-1
Fixed Rate Loans
	Retail		Correspondent		Broker		NLC		Total
Category	#	$	#	$	#	$	#	$	#	$
Original	2038	$142,587,670	13	$1,257,475	753	$53,086,385	161	$12,526,850	2965	$209,458,380
LTV/WAC	71.92%	10.89%	78.27%	10.55%	73.51%	11.23%	69.73%	9.99%	72.23%	10.92%
NON/2-4	7.25%	7.01%	0.00%	0.00%	7.84%	5.79%	6.64%	6.52%	7.32%	6.63%
Low/NIV	13.59%	3.39%	0.00%	0.00%	2.04%	24.11%	10.41%	11.51%	10.39%	9.11%
A/A-	675	$56,245,741	7	$618,035	393	$32,042,393	95	$7,727,950	1170	$96,634,119
B	724	$50,737,436	4	$541,440	189	$12,363,874	44	$3,231,250	961	$66,874,000
C	453	$26,494,423	1	$30,000	126	$6,477,900	17	$1,253,150	597	$34,255,473
C-	108	$4,933,450	0	$0	28	$1,415,460	5	$314,500	141	$6,663,410
D	78	$4,176,620	1	$68,000	17	$786,758	0	$0	96	$5,031,378
Remaining	1817	$123,455,761	13	$1,242,931	695	$47,665,884	147	$11,474,658	2672	$183,839,234
LTV/WAC	72.32%	10.87%	78.29%	10.56%	73.69%	11.21%	70.53%	9.88%	72.60%	10.90%
A/A-	601	$48,946,385	7	$608,763	365	$29,086,550	87	$7,141,248	1060	$85,782,945
B	649	$44,085,719	4	$536,504	175	$11,036,812	40	$2,882,796	868	$58,541,832
C	405	$23,419,890	1	$29,866	113	$5,515,483	17	$1,236,259	536	$30,201,497
C-	94	$3,684,551	0	$0	27	$1,322,189	3	$214,354	124	$5,221,095
D	68	$3,319,217	1	$67,798	15	$704,850	0	$0	84	$4,091,865
Paid Off	10.54%	$15,032,682	0.00%	$0	7.14%	$3,788,266	7.30%	$914,300	9.42%	$19,735,248
Status
CURRENT	1591	$108,717,047	11	$1,028,930	591	$41,227,922	137	$10,763,355	2330	$161,737,254
30-59	73	$4,902,638	0	$0	37	$2,546,080	4	$315,676	114	$7,764,394
60-89	34	$2,169,069	0	$0	8	$512,190	0	$0	42	$2,681,258
90-119	23	$1,301,959	1	$110,251	6	$611,570	0	$0	30	$2,023,780
120-179	34	$2,301,997	0	$0	22	$1,352,510	2	$108,256	58	$3,762,763
180-269	40	$2,713,122	0	$0	19	$931,223	2	$169,170	61	$3,813,516
270-359	17	$1,068,533	1	$103,750	7	$253,452	2	$118,200	27	$1,543,936
360+	0	$0	0	$0	0	$0	0	$0	0	$0
REO	5	$281,396	0	$0	5	$230,936	0	$0	10	$512,333
90+REO	119	$7,667,008	2	$214,001	59	$3,379,692	6	$395,627	186	$11,656,327
Loss To Date
% to Original	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Severity	0.00%		0.00%		0.00%		0.00%		0.00%
Loss To Date by Grade	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
A/A-	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
B	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
C	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
C-	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
D	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
Low Doc	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
2-4 Unit	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
NIV	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Non-Owner	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
90+ & REO
A/A-, B , C	2.92%	5.33%	35.15%	0.00%	4.40%	8.14%	0.00%	3.69%	3.41%	5.73%
C- , D, NON	17.16%	19.88%	0.00%	0.00%	23.02%	15.56%	83.94%	0.00%	21.38%	18.81%
2-4, LOW , NIV	8.08%	5.41%	0.00%	0.00%	10.63%	6.32%	0.00%	0.00%	8.25%	5.19%
As of: June 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1999-2
Fixed Rate Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original	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	1298	$83,547,154	45	$3,933,167	1162	$85,250,750	2505	$172,731,071
LTV/WAC	74.05%	9.81%	81.48%	10.13%	76.85%	10.33%	75.60%	10.07%
A/A-	725	$50,688,082	28	$2,392,890	657	$55,960,554	1410	$109,041,526
B	353	$22,039,079	14	$1,391,312	323	$20,414,275	690	$43,844,667
C	111	$5,379,940	3	$148,965	122	$5,997,977	236	$11,526,882
C-	32	$1,390,863	0	$0	15	$766,993	47	$2,157,856
D	54	$1,920,667	0	$0	44	$2,062,561	98	$3,983,227
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	26.67%	$31,206,832	23.27%	$1,217,993	20.92%	$22,871,163	23.88%	$55,295,988
Status
CURRENT	1169	$74,710,099	44	$3,802,445	991	$74,488,175	2204	$153,000,719
30-59	37	$2,871,310	1	$130,723	31	$1,855,744	69	$4,857,777
60-89	12	$776,851	0	$0	7	$341,712	19	$1,118,563
90-119	9	$627,455	0	$0	14	$818,305	23	$1,445,760
120-179	11	$581,496	0	$0	14	$844,069	25	$1,425,565
180-269	17	$1,204,223	0	$0	32	$2,005,729	49	$3,209,952
270-359	18	$1,161,069	0	$0	20	$1,228,767	38	$2,389,836
360+	19	$1,199,494	0	$0	25	$1,637,000	44	$2,836,494
REO	6	$415,157	0	$0	28	$2,031,249	34	$2,446,406
90+REO	80	$5,188,894	-	$0	133	$8,565,119	213	$13,754,013
Loss To Date
% to Original	0.79%	$922,771	-0.20%	-$10,716	2.04%	$2,233,213	1.36%	$3,145,268
Severity	44.95%		-20.35%		55.26%		51.17%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.33%	$231,143	0.00%	$0	0.94%	$641,603	0.62%	$872,746
B	1.14%	$350,442	0.00%	$0	3.11%	$866,679	2.02%	$1,217,121
C	1.45%	$124,895	0.00%	$0	3.81%	$338,970	2.62%	$463,865
C-	2.55%	$61,788	0.00%	$0	7.16%	$77,197	3.97%	$138,985
D	3.24%	$139,326	-3.83%	($10,716)	9.16%	$308,765	5.50%	$437,375
Unknown	9.14%	$15,178	0.00%	$0	0.00%	$0	9.14%	$15,178
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
2-4 Unit	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
NIV	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Non-Owner	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
90+ & REO as % Rem
A/A- , B, C	3.40%	9.70%	0.00%	0.00%	5.80%	15.60%	4.50%	12.10%
C- , D, NON	9.30%	28.90%	0.00%	0.00%	49.20%	30.30%	23.50%	29.60%
2-4, LOW, NIV	10.00%	10.10%	0.00%	0.00%	8.70%	15.20%	9.00%	11.30%
As of: June 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%	1.03%	0.92%
Low/NIV	7.73%	16.67%	2.25%	19.08%	5.11%	27.92%	2.32%	2.87%
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	1030	$59,457,322	13	$1,040,292	1021	$78,829,366	2064	$139,326,980
LTV/WAC	72.73%	9.55%	83.85%	10.58%	75.27%	9.74%	74.25%	9.67%
A/A-	613	$42,395,321	4	$472,795	597	$53,286,631	1214	$96,154,746
B	204	$9,554,661	7	$500,094	260	$18,050,835	471	$28,105,589
C	91	$3,178,019	0	$0	71	$3,479,638	162	$6,657,657
C-	39	$1,365,537	0	$0	14	$913,022	53	$2,278,559
D	79	$2,587,661	2	$67,404	79	$3,099,241	160	$5,754,306
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	27.31%	$23,324,174	30.49%	$433,000	25.94%	$28,315,046	26.57%	$52,072,220
Delinquency Status
CURRENT	928	$54,703,074	12	$982,401	889	$70,112,730	1829	$125,798,205
30-59	32	$1,439,692	1	$57,891	34	$2,712,299	67	$4,209,882
60-89	11	$400,360	0	$0	12	$843,231	23	$1,243,591
90-119	11	$703,466	0	$0	7	$369,932	18	$1,073,398
120-179	9	$398,264	0	$0	10	$979,784	19	$1,378,048
180-269	8	$432,135	0	$0	15	$921,581	23	$1,353,716
270-359	8	$375,556	0	$0	10	$490,144	18	$865,700
360+	13	$587,632	0	$0	22	$1,140,226	35	$1,727,858
REO	10	$417,141	0	$0	22	$1,259,439	32	$1,676,580
90+REO	59	$2,914,194	-	$0	86	$5,161,106	145	$8,075,300
Loss To Date
% to Original Pool Balance	1.06%	$908,741	4.12%	$58,550	2.11%	$2,299,000	1.67%	$3,266,291
Severity	44.48%		32.53%		44.28%		44.05%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.29%	$164,287	8.53%	$58,550	0.94%	$643,325	0.69%	$866,162
B	1.26%	$180,175	0.00%	$0	2.03%	$530,247	1.73%	$710,422
C	5.13%	$315,260	0.00%	$0	6.20%	$376,089	5.61%	$691,349
C-	1.36%	$31,066	0.00%	$0	7.60%	$143,180	4.13%	$174,246
D	3.87%	$217,953	0.00%	$0	8.99%	$606,159	6.62%	$824,112
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	1.23%	$119,620	0.00%	$0	2.50%	$65,874	1.50%	$185,494
2-4 Unit	0.19%	$14,489	0.00%	$0	3.24%	$356,583	1.94%	$371,072
NIV	1.43%	$199,451	0.00%	$0	2.83%	$878,630	2.35%	$1,078,081
Non-Owner	0.83%	$61,132	0.00%	$0	6.46%	$598,432	3.96%	$659,564
90+ & REO as % Rem
A/A- , B, C	2.90%	5.90%	0.00%	0.00%	2.80%	10.40%	2.80%	8.70%
C- , D, NON	4.10%	25.50%	0.00%	0.00%	24.80%	27.40%	12.40%	26.20%
2-4, LOW, NIV	0.00%	17.50%	0.00%	0.00%	1.10%	8.20%	0.70%	13.00%
As of: June 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%	0.52%	0.46%
Low/NIV	16.18%	9.48%	1.12%	18.11%	1.89%	31.25%	1.17%	1.44%
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	1870	$102,004,500	343	$32,345,964	1143	$86,688,516	3356	$221,038,980
LTV/WAC	72.99%	9.80%	80.91%	9.95%	73.94%	9.64%	74.52%	9.76%
A/A-	1199	$74,159,665	230	$24,225,314	689	$60,642,082	2118	$159,027,061
B	419	$19,465,210	67	$5,045,192	311	$19,722,963	797	$44,233,365
C	136	$4,665,260	18	$914,462	74	$3,334,751	228	$8,914,472
C-	54	$1,874,945	2	$215,657	17	$594,870	73	$2,685,473
D	62	$1,839,421	26	$1,945,338	52	$2,393,850	140	$6,178,609
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	44.46%	$86,974,700	38.67%	$20,953,014	35.75%	$49,817,580	40.54%	$157,745,294
Delinquency Status
CURRENT	1705	$92,776,197	291	$28,356,573	1013	$77,975,882	3009	$199,108,652
30-59	50	$2,938,824	4	$623,991	15	$1,087,164	69	$4,649,979
60-89	13	$619,485	7	$550,871	10	$689,179	30	$1,859,535
90-119	13	$679,839	3	$261,311	6	$417,513	22	$1,358,663
120-179	10	$452,720	6	$289,196	11	$690,444	27	$1,432,360
180-269	28	$1,282,669	5	$461,168	23	$1,351,971	56	$3,095,808
270-359	18	$1,087,442	5	$133,305	11	$734,369	34	$1,955,116
360+	18	$1,327,797	11	$904,870	21	$1,540,170	50	$3,772,837
REO	15	$839,527	11	$764,680	33	$2,201,823	59	$3,806,030
90+REO	102	$5,669,994	41	$2,814,530	105	$6,936,290	248	$15,420,814
Loss To Date
% to Original Pool Balance	1.34%	$2,615,575	3.28%	$1,777,813	3.60%	$5,022,201	2.42%	$9,415,589
Severity	47.25%		48.62%		53.65%		50.75%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.99%	$1,367,964	2.18%	$833,376	1.68%	$1,500,583	1.39%	$3,701,923
B	1.27%	$467,484	4.82%	$434,757	5.70%	$1,939,590	3.55%	$2,841,831
C	2.17%	$219,734	8.45%	$226,667	10.99%	$867,497	6.35%	$1,313,898
C-	2.96%	$128,897	10.92%	$57,310	7.15%	$95,098	4.54%	$281,305
D	7.62%	$431,495	5.91%	$225,703	8.93%	$619,433	7.78%	$1,276,631
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	1.95%	$128,919	0.00%	$0	2.35%	$131,029	2.13%	$259,948
2-4 Unit	1.32%	$48,993	0.00%	$0	4.77%	$312,242	3.52%	$361,234
NIV	2.09%	$297,078	21.61%	$58,550	2.61%	$796,451	2.56%	$1,152,079
Non-Owner	2.71%	$111,444	0.00%	$0	6.54%	$527,061	5.24%	$638,505
90+ & REO as % Rem
A/A- , B, C	3.40%	10.10%	4.60%	6.60%	4.00%	14.10%	3.80%	11.50%
C- , D, NON	10.20%	22.80%	100.00%	51.40%	24.30%	32.30%	20.50%	35.50%
2-4, LOW, NIV	9.10%	7.50%	12.70%	10.20%	17.90%	11.10%	13.60%	8.00%
As of: June 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%	0.81%	0.72%
Low/NIV	20.71%	13.00%	3.96%	19.03%	1.57%	37.89%	1.82%	2.25%
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	1026	$51,965,801	317	$28,672,921	603	$43,382,518	1946	$124,021,239
LTV/WAC	71.44%	10.32%	81.34%	9.80%	75.24%	9.83%	75.06%	10.03%
A/A-	543	$34,482,429	223	$21,747,109	364	$29,497,283	1130	$85,726,821
B	278	$11,511,745	61	$5,139,149	178	$11,565,297	517	$28,216,190
C	93	$3,011,896	16	$883,009	34	$1,250,324	143	$5,145,229
C-	61	$1,616,887	1	$45,789	6	$281,089	68	$1,943,765
D	51	$1,342,845	16	$857,865	21	$788,525	88	$2,989,234
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	50.90%	$57,877,640	45.97%	$25,230,510	44.76%	$36,519,961	47.82%	$119,628,111
Delinquency Status
CURRENT	924	$46,652,437	279	$25,770,744	531	$38,826,686	1734	$111,249,867
30-59	25	$1,334,627	11	$953,772	15	$1,040,264	51	$3,328,663
60-89	11	$555,723	4	$225,566	3	$153,828	18	$935,117
90-119	6	$288,075	0	$0	3	$117,768	9	$405,843
120-179	12	$628,092	4	$377,178	10	$547,873	26	$1,553,143
180-269	10	$584,233	3	$157,707	12	$694,231	25	$1,436,171
270-359	6	$308,202	6	$317,442	7	$437,218	19	$1,062,862
360+	16	$811,537	7	$780,341	15	$1,184,591	38	$2,776,469
REO	16	$802,875	3	$90,169	7	$380,059	26	$1,273,103
90+REO	66	$3,423,014	23	$1,722,837	54	$3,361,740	143	$8,507,591
Loss To Date
% to Original Pool Balance	1.82%	$2,073,830	3.73%	$2,045,593	4.27%	$3,486,213	3.04%	$7,605,636
Severity	49.96%		53.53%		48.40%		50.12%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.91%	$630,076	3.12%	$1,250,549	3.21%	$1,554,077	2.18%	$3,434,702
B	2.93%	$755,292	2.94%	$261,213	4.05%	$1,025,277	3.40%	$2,041,782
C	4.31%	$394,006	8.40%	$205,912	10.47%	$467,582	6.65%	$1,067,500
C-	1.32%	$64,626	15.20%	$39,053	6.34%	$39,564	2.48%	$143,243
D	5.02%	$229,831	9.14%	$288,867	14.64%	$399,714	8.78%	$918,412
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	2.82%	$893,484	0.00%	$0	9.98%	$263,191	3.31%	$1,156,675
2-4 Unit	0.40%	$33,927	17.47%	$698,863	5.90%	$497,228	5.90%	$1,230,018
NIV	1.64%	$304,630	2.37%	$232,729	3.51%	$1,530,614	2.88%	$2,067,973
Non-Owner	3.47%	$268,197	78.39%	$134,823	7.60%	$722,853	6.47%	$1,125,873
90+ & REO as % Rem
A/A- , B, C	4.10%	11.00%	3.30%	14.00%	4.20%	12.40%	3.90%	12.20%
C- , D, NON	8.70%	16.70%	0.00%	33.40%	0.00%	57.00%	7.20%	32.10%
2-4, LOW, NIV	6.30%	7.70%	18.60%	0.00%	5.70%	9.60%	8.80%	7.10%
As of: June 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%	1.33%	1.19%
Low/NIV	28.09%	15.18%	4.05%	28.22%	1.68%	40.20%	3.01%	3.72%
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	694	$31,670,814	236	$19,339,426	252	$17,340,716	1182	$68,350,957
LTV/WAC	70.80%	10.36%	79.37%	10.17%	73.26%	9.86%	73.85%	10.18%
A/A-	397	$23,109,955	148	$14,148,935	159	$12,667,394	704	$49,926,285
B	138	$4,924,939	48	$3,176,530	62	$3,580,160	248	$11,681,630
C	49	$1,334,949	21	$1,080,917	16	$609,936	86	$3,025,802
C-	71	$1,289,136	3	$67,448	3	$81,753	77	$1,438,338
D	39	$1,011,834	16	$865,596	12	$401,473	67	$2,278,903
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	55.66%	$43,930,039	51.03%	$20,806,606	42.66%	$13,393,671	51.71%	$78,130,316
Delinquency Status
CURRENT	645	$28,970,118	196	$16,179,961	213	$14,937,952	1054	$60,088,031
30-59	14	$547,464	7	$539,143	10	$725,855	31	$1,812,462
60-89	5	$335,755	2	$138,628	5	$381,205	12	$855,588
90-119	2	$100,707	1	$73,559	2	$87,767	5	$262,033
120-179	2	$157,193	6	$517,043	4	$199,429	12	$873,665
180-269	6	$263,301	5	$514,727	4	$260,706	15	$1,038,734
270-359	2	$118,764	4	$247,542	2	$115,400	8	$481,706
360+	16	$821,358	7	$427,101	8	$498,957	31	$1,747,416
REO	2	$356,155	8	$701,721	4	$133,445	14	$1,191,321
90+REO	30	$1,817,478	31	$2,481,693	24	$1,295,704	85	$5,594,875
Loss To Date
% to Original Pool Balance	2.38%	$1,874,754	6.62%	$2,700,432	4.99%	$1,565,584	4.06%	$6,140,770
Severity	69.86%		52.11%		52.45%		56.59%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.42%	$730,525	5.11%	$1,393,954	2.37%	$481,024	2.63%	$2,605,503
B	4.75%	$622,604	8.59%	$638,700	7.03%	$544,641	6.38%	$1,805,945
C	4.58%	$250,821	10.24%	$363,951	10.74%	$188,078	7.45%	$802,850
C-	1.17%	$61,495	7.19%	$28,939	17.48%	$71,321	2.68%	$161,755
D	5.90%	$209,309	13.07%	$274,888	23.54%	$280,520	11.18%	$764,717
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	2.09%	$491,885	2.87%	$62,545	4.03%	$51,655	2.24%	$606,085
2-4 Unit	2.53%	$114,216	10.56%	$494,052	6.75%	$447,468	6.67%	$1,055,737
NIV	1.50%	$221,110	5.36%	$560,174	4.34%	$1,342,991	3.78%	$2,124,275
Non-Owner	4.04%	$235,381	15.81%	$77,838	7.83%	$593,781	6.53%	$907,000
90+ & REO as % Rem
A/A- , B, C	3.70%	7.80%	10.30%	18.50%	5.30%	7.50%	6.00%	10.60%
C- , D, NON	7.70%	25.10%	42.50%	41.10%	53.30%	17.40%	11.90%	29.80%
2-4, LOW, NIV	1.60%	5.30%	20.20%	28.90%	4.80%	5.80%	8.40%	6.50%
As of: June 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%	0.92%	0.82%
Low/NIV	30.46%	11.27%	2.43%	29.57%	2.63%	36.51%	2.07%	2.56%
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	994	$49,254,320	201	$14,388,635	348	$21,560,315	1543	$85,203,269
LTV/WAC	69.48%	10.37%	77.71%	10.52%	71.62%	10.10%	71.41%	10.33%
A/A-	579	$34,867,675	125	$10,121,661	211	$15,252,449	915	$60,241,784
B	211	$8,686,778	48	$2,938,185	87	$4,573,331	346	$16,198,294
C	102	$2,776,608	13	$570,486	25	$850,450	140	$4,197,544
C-	50	$1,471,065	4	$201,226	9	$347,602	63	$2,019,893
D	52	$1,452,194	11	$557,078	16	$536,482	79	$2,545,754
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	58.54%	$76,046,050	65.43%	$27,945,812	52.26%	$24,535,953	58.54%	$128,527,815
Delinquency Status
CURRENT	921	$45,108,621	171	$12,311,104	305	$19,123,993	1397	$76,543,718
30-59	15	$685,726	4	$245,970	5	$366,181	24	$1,297,877
60-89	3	$227,649	0	$0	4	$163,553	7	$391,202
90-119	8	$320,589	4	$153,879	2	$110,031	14	$584,499
120-179	7	$239,066	4	$278,538	5	$277,179	16	$794,783
180-269	8	$678,328	2	$70,312	5	$383,127	15	$1,131,767
270-359	9	$686,508	0	$0	6	$200,200	15	$886,708
360+	17	$1,109,801	9	$1,034,855	8	$419,875	34	$2,564,531
REO	6	$198,032	7	$293,977	8	$516,174	21	$1,008,183
90+REO	55	$3,232,324	26	$1,831,561	34	$1,906,586	115	$6,970,471
Loss To Date
% to Original Pool Balance	2.30%	$2,989,547	8.34%	$3,560,445	5.73%	$2,691,960	4.21%	$9,241,952
Severity	57.33%		57.57%		65.78%		59.66%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.89%	$736,842	5.31%	$1,528,799	3.30%	$925,816	2.28%	$3,191,457
B	2.60%	$684,220	9.63%	$810,101	7.29%	$897,943	5.09%	$2,392,264
C	7.37%	$713,206	24.39%	$569,443	16.54%	$445,633	11.75%	$1,728,282
C-	2.90%	$155,221	0.90%	$5,730	3.13%	$31,548	2.75%	$192,499
D	12.58%	$700,059	25.50%	$646,372	13.58%	$391,020	15.82%	$1,737,451
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	2.10%	$464,774	4.38%	$72,201	0.09%	$487	2.21%	$537,462
2-4 Unit	4.20%	$99,676	24.33%	$814,238	1.69%	$33,740	12.28%	$947,653
NIV	2.34%	$280,754	9.70%	$1,115,695	4.89%	$617,650	5.58%	$2,014,099
Non-Owner	7.47%	$390,925	71.28%	$529,085	5.75%	$184,361	12.03%	$1,104,371
90+ & REO as % Rem
A/A- , B, C	5.90%	5.90%	3.80%	29.60%	6.80%	11.60%	5.80%	11.80%
C- , D, NON	13.20%	21.40%	73.70%	64.60%	45.80%	16.90%	24.80%	29.90%
2-4, LOW, NIV	7.60%	5.80%	18.30%	14.50%	0.00%	0.00%	8.80%	5.80%
As of: June 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%	1.13%	1.01%
Low/NIV	26.08%	12.93%	4.28%	25.52%	1.16%	37.99%	2.56%	3.16%
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	631	$30,233,271	191	$14,344,353	258	$15,684,822	1080	$60,262,445
LTV/WAC	71.33%	10.47%	77.16%	10.76%	71.85%	10.13%	72.85%	10.45%
A/A-	355	$19,834,037	114	$9,184,252	165	$11,010,644	634	$40,028,932
B	156	$6,954,331	46	$3,763,659	58	$3,439,527	260	$14,157,517
C	75	$2,106,099	15	$838,578	18	$623,171	108	$3,567,847
C-	24	$745,553	5	$182,443	4	$134,949	33	$1,062,945
D	21	$593,251	11	$375,421	13	$476,532	45	$1,445,204
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	64.36%	$59,941,900	65.99%	$29,227,853	59.18%	$23,919,799	63.59%	$113,089,552
Delinquency Status
CURRENT	585	$27,686,577	157	$11,990,550	222	$13,856,292	964	$53,533,419
30-59	12	$501,463	6	$357,361	3	$119,968	21	$978,792
60-89	4	$223,457	1	$118,701	4	$253,478	9	$595,636
90-119	4	$297,495	3	$137,359	0	$0	7	$434,854
120-179	3	$91,354	5	$292,469	6	$324,191	14	$708,014
180-269	4	$396,631	5	$354,717	2	$102,131	11	$853,479
270-359	4	$323,372	1	$37,464	2	$91,768	7	$452,604
360+	7	$323,781	11	$887,764	12	$585,722	30	$1,797,267
REO	8	$389,140	2	$167,969	7	$351,271	17	$908,380
90+REO	30	$1,821,773	27	$1,877,742	29	$1,455,083	86	$5,154,598
Loss To Date
% to Original Pool Balance	1.95%	$1,815,959	4.91%	$2,176,452	4.51%	$1,822,744	3.27%	$5,815,155
Severity	49.32%		56.77%		50.15%		52.15%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.19%	$694,949	4.22%	$1,192,383	3.24%	$864,945	2.43%	$2,752,277
B	2.45%	$490,899	6.07%	$565,201	4.06%	$325,652	3.70%	$1,381,752
C	3.72%	$320,599	6.65%	$252,275	11.76%	$344,915	5.98%	$917,789
C-	3.36%	$89,886	0.00%	$0	5.57%	$40,342	3.15%	$130,228
D	6.03%	$219,626	7.71%	$166,593	11.79%	$246,890	8.02%	$633,109
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	3.10%	$1,225,525	16.82%	$174,319	12.71%	$156,811	3.72%	$1,556,655
2-4 Unit	2.06%	$169,478	23.19%	$1,105,105	5.51%	$164,056	9.02%	$1,438,639
NIV	2.28%	$334,267	8.63%	$1,089,639	7.99%	$1,370,069	6.29%	$2,793,975
Non-Owner	6.16%	$430,521	54.25%	$691,510	11.16%	$729,138	12.51%	$1,851,169
90+ & REO as % Rem
A/A- , B, C	2.80%	13.90%	10.20%	13.20%	4.70%	19.60%	5.00%	15.10%
C- , D, NON	16.70%	11.90%	41.20%	52.50%	25.10%	33.10%	22.00%	29.40%
2-4, LOW, NIV	2.00%	5.60%	15.20%	13.70%	11.40%	0.00%	8.90%	6.60%
As of: June 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%	1.06%	0.94%
Low/NIV	23.71%	13.49%	6.43%	38.46%	2.31%	37.84%	2.39%	2.95%
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	622	$29,188,524	254	$14,434,106	235	$16,829,892	1111	$60,452,523
LTV/WAC	70.10%	10.20%	68.57%	10.73%	69.83%	9.77%	69.66%	10.20%
A/A-	359	$19,538,183	122	$7,357,763	159	$12,550,302	640	$39,446,248
B	142	$5,933,122	75	$4,498,881	48	$3,072,172	265	$13,504,175
C	78	$2,449,751	41	$1,917,709	13	$716,320	132	$5,083,780
C-	20	$527,019	5	$184,991	5	$149,975	30	$861,985
D	22	$698,468	11	$474,763	10	$341,123	43	$1,514,354
Unknown	1	$41,982	0	$0	0	$0	1	$41,982
Paid Off	66.62%	$64,863,300	70.14%	$35,729,391	57.90%	$24,301,045	65.64%	$124,893,736
Delinquency Status
CURRENT	585	$27,296,868	232	$13,283,372	211	$15,352,517	1028	$55,932,757
30-59	10	$603,052	2	$87,012	6	$420,709	18	$1,110,773
60-89	4	$115,063	6	$349,197	1	$46,260	11	$510,520
90-119	0	$0	0	$0	1	$45,773	1	$45,773
120-179	2	$78,780	3	$230,752	2	$249,890	7	$559,422
180-269	5	$215,182	3	$172,309	3	$206,674	11	$594,165
270-359	4	$280,238	3	$98,425	1	$29,915	8	$408,578
360+	11	$569,003	3	$95,725	6	$313,197	20	$977,925
REO	1	$30,337	2	$117,315	4	$164,957	7	$312,609
90+REO	23	$1,173,540	14	$714,526	17	$1,010,406	54	$2,898,472
Loss To Date
% to Original Pool Balance	1.31%	$1,278,460	4.14%	$2,107,718	4.64%	$1,945,548	2.80%	$5,331,726
Severity	39.22%		61.58%		50.09%		50.46%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.68%	$417,245	2.38%	$594,827	3.40%	$906,169	1.70%	$1,918,241
B	1.94%	$421,427	4.18%	$585,306	6.10%	$574,693	3.50%	$1,581,426
C	2.51%	$212,261	7.36%	$505,096	8.55%	$261,847	5.33%	$979,204
C-	3.75%	$93,504	3.41%	$50,959	4.85%	$42,111	3.84%	$186,574
D	3.76%	$134,022	10.42%	$371,531	8.20%	$160,727	7.33%	$666,280
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	1.97%	$478,380	10.71%	$203,045	35.72%	$167,969	3.19%	$849,394
2-4 Unit	2.03%	$101,532	4.73%	$243,298	4.11%	$141,007	3.58%	$485,838
NIV	2.13%	$256,295	4.02%	$454,395	4.78%	$734,232	3.73%	$1,444,922
Non-Owner	7.90%	$291,474	26.57%	$263,542	6.57%	$355,719	9.02%	$910,735
90+ & REO as % Rem
A/A- , B, C	1.70%	5.00%	2.10%	3.10%	2.70%	11.10%	2.10%	5.70%
C- , D, NON	14.50%	25.00%	0.00%	23.30%	48.00%	65.80%	17.20%	33.70%
2-4, LOW, NIV	9.30%	6.30%	7.10%	11.50%	0.00%	7.20%	4.90%	7.00%
As of: June 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%	0.93%	0.83%
Low/NIV	24.60%	4.89%	7.48%	42.04%	5.11%	40.66%	2.10%	2.59%
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	718	$36,025,166	218	$12,446,322	303	$20,668,477	1239	$69,139,966
LTV/WAC	70.04%	9.95%	69.40%	11.50%	67.07%	9.93%	69.04%	10.22%
A/A-	421	$25,125,272	61	$4,672,733	193	$14,450,652	675	$44,248,657
B	169	$7,250,128	58	$3,655,969	65	$4,036,064	292	$14,942,161
C	74	$2,139,486	47	$2,055,566	26	$1,189,258	147	$5,384,310
C-	18	$490,533	11	$373,911	2	$121,222	31	$985,666
D	36	$1,019,747	41	$1,688,143	17	$871,282	94	$3,579,172
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	64.32%	$72,467,200	71.97%	$34,067,348	61.54%	$34,960,600	65.26%	$141,495,148
Delinquency Status
CURRENT	655	$33,195,054	172	$10,104,159	279	$19,510,315	1106	$62,809,528
30-59	19	$656,688	3	$123,738	6	$252,788	28	$1,033,214
60-89	7	$352,547	3	$97,074	2	$105,893	12	$555,514
90-119	4	$209,796	4	$247,836	0	$0	8	$457,632
120-179	6	$298,750	1	$28,646	1	$47,989	8	$375,385
180-269	8	$341,700	5	$126,611	4	$232,580	17	$700,891
270-359	4	$235,041	4	$243,692	2	$76,323	10	$555,056
360+	10	$459,848	19	$937,399	5	$283,285	34	$1,680,532
REO	5	$275,741	7	$537,168	4	$159,304	16	$972,213
90+REO	37	$1,820,876	40	$2,121,352	16	$799,481	93	$4,741,709
Loss To Date
% to Original Pool Balance	1.50%	$1,684,429	7.38%	$3,494,945	3.70%	$2,102,887	3.36%	$7,282,261
Severity	44.08%		63.09%		38.74%		49.24%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.67%	$469,354	4.69%	$848,316	2.34%	$847,880	1.74%	$2,165,550
B	1.33%	$341,639	4.97%	$573,946	3.68%	$449,431	2.76%	$1,365,016
C	3.18%	$293,639	10.69%	$802,633	9.64%	$409,781	7.18%	$1,506,053
C-	4.64%	$100,549	17.75%	$427,136	5.41%	$59,473	10.35%	$587,158
D	8.50%	$479,247	10.91%	$842,914	11.40%	$336,322	10.16%	$1,658,483
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	0.62%	$144,010	5.83%	$190,918	8.43%	$81,609	1.52%	$416,537
2-4 Unit	6.11%	$234,122	10.64%	$474,925	5.94%	$218,085	7.74%	$927,132
NIV	1.24%	$163,428	3.89%	$762,690	5.14%	$816,886	3.59%	$1,743,004
Non-Owner	1.66%	$92,319	24.56%	$209,774	12.08%	$527,194	7.69%	$829,287
90+ & REO as % Rem
A/A- , B, C	3.80%	7.10%	4.40%	24.50%	2.40%	4.70%	3.40%	10.70%
C- , D, NON	2.30%	10.50%	11.20%	44.80%	0.00%	25.50%	5.40%	30.30%
2-4, LOW, NIV	3.20%	5.10%	15.40%	9.90%	0.00%	13.70%	4.90%	6.50%
As of: June 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%	0.83%	0.74%
Low/NIV	27.33%	13.17%	6.49%	40.53%	2.14%	43.05%	1.88%	2.32%
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	557	$26,570,022	253	$14,967,714	311	$21,049,886	1121	$62,587,622
LTV/WAC	70.75%	10.30%	68.46%	12.08%	67.30%	10.18%	69.04%	10.68%
A/A-	333	$18,416,765	83	$5,463,642	184	$14,269,846	600	$38,150,254
B	109	$4,722,847	45	$2,814,210	67	$4,284,631	221	$11,821,687
C	63	$1,877,721	46	$2,657,125	41	$1,670,378	150	$6,205,225
C-	23	$836,234	24	$1,297,226	4	$142,199	51	$2,275,659
D	29	$716,455	55	$2,735,510	15	$682,832	99	$4,134,797
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	70.57%	$71,833,800	78.73%	$57,884,500	66.92%	$44,918,767	72.03%	$174,637,067
Delinquency Status
CURRENT	496	$23,458,265	174	$10,488,554	270	$19,028,728	940	$52,975,547
30-59	16	$512,948	7	$374,646	4	$195,880	27	$1,083,474
60-89	10	$357,241	8	$351,499	3	$174,137	21	$882,877
90-119	4	$266,240	6	$350,058	2	$102,367	12	$718,665
120-179	12	$646,553	8	$631,770	4	$182,663	24	$1,460,986
180-269	5	$432,422	6	$306,196	5	$208,190	16	$946,808
270-359	3	$199,312	4	$137,479	5	$398,596	12	$735,387
360+	9	$461,000	35	$2,139,610	11	$480,818	55	$3,081,428
REO	2	$236,041	5	$187,903	7	$278,508	14	$702,452
90+REO	35	$2,241,568	64	$3,753,016	34	$1,651,142	133	$7,645,726
Loss To Date
% to Original Pool Balance	0.76%	$775,686	11.69%	$8,593,895	3.81%	$2,555,087	4.92%	$11,924,668
Severity	40.59%		64.77%		51.09%		59.09%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.34%	$216,722	8.02%	$2,051,505	1.20%	$480,957	2.12%	$2,749,184
B	1.22%	$236,282	9.58%	$1,337,012	5.52%	$871,672	4.98%	$2,444,966
C	1.06%	$102,413	14.16%	$1,847,440	11.21%	$779,468	9.20%	$2,729,321
C-	2.26%	$84,377	12.69%	$675,392	7.95%	$83,065	8.34%	$842,834
D	2.73%	$135,892	17.16%	$2,682,546	10.57%	$339,925	13.25%	$3,158,363
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	2.61%	$724,488	12.91%	$457,289	4.25%	$123,446	3.82%	$1,305,223
2-4 Unit	0.64%	$29,511	20.15%	$846,434	4.56%	$201,748	8.12%	$1,077,693
NIV	2.26%	$124,595	7.67%	$1,526,090	5.08%	$1,173,870	5.82%	$2,824,555
Non-Owner	5.03%	$295,889	45.72%	$961,338	6.26%	$495,141	11.03%	$1,752,368
90+ & REO as % Rem
A/A- , B, C	5.70%	12.00%	10.70%	25.60%	4.80%	6.70%	6.10%	13.30%
C- , D, NON	19.30%	23.60%	26.20%	50.30%	25.40%	16.50%	23.60%	40.10%
2-4, LOW, NIV	20.70%	8.90%	33.00%	29.60%	10.30%	8.90%	19.40%	10.20%
As of: June 2001

Collateral Performance by
Origination Channel/Credit Grade
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%	1.15%	1.02%
Low/NIV	26.88%	23.18%	6.68%	50.43%	0.00%	13.99%	2.59%	3.20%
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	363	$14,963,297	162	$11,102,036	210	$12,914,406	735	$38,979,739
LTV/WAC	63.17%	10.38%	67.56%	12.37%	65.82%	10.44%	65.30%	10.97%
A/A-	173	$7,931,359	44	$3,474,279	131	$8,752,103	348	$20,157,742
B	93	$4,264,232	20	$1,469,294	46	$2,725,867	159	$8,459,392
C	61	$1,821,980	25	$1,606,727	33	$1,436,437	119	$4,865,143
C-	20	$553,957	18	$1,254,482	0	$0	38	$1,808,439
D	16	$391,769	55	$3,297,254	0	$0	71	$3,689,023
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	77.12%	$57,760,900	78.35%	$41,727,472	71.01%	$33,595,943	75.85%	$133,084,315
Delinquency Status
CURRENT	332	$13,797,493	116	$7,849,694	188	$11,725,182	636	$33,372,369
30-59	10	$451,636	5	$287,826	3	$272,796	18	$1,012,258
60-89	2	$54,592	3	$261,251	3	$183,302	8	$499,145
90-119	2	$47,817	1	$40,742	2	$109,521	5	$198,080
120-179	1	$48,578	4	$433,543	6	$247,267	11	$729,388
180-269	4	$187,191	8	$482,196	2	$94,536	14	$763,923
270-359	1	$19,786	2	$102,637	1	$28,143	4	$150,566
360+	8	$238,325	16	$1,150,268	5	$253,658	29	$1,642,251
REO	3	$117,879	7	$493,878	0	$0	10	$611,757
90+REO	19	$659,576	38	$2,703,264	16	$733,125	73	$4,095,965
Loss To Date
% to Original Pool Balance	0.85%	$639,802	7.54%	$4,016,322	4.10%	$1,940,514	3.76%	$6,596,638
Severity	44.34%		53.75%		46.20%		50.30%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.18%	$64,868	1.66%	$226,513	3.29%	$925,412	1.58%	$1,216,793
B	0.78%	$150,213	2.93%	$195,211	4.19%	$521,619	2.25%	$867,043
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	5.74%	$208,308	13.98%	$2,717,720	25.53%	$28,117	12.75%	$2,954,145
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	1.17%	$324,631	7.64%	$364,877	3.35%	$48,162	2.17%	$737,670
2-4 Unit	0.63%	$24,930	25.46%	$2,187,457	6.34%	$343,459	14.22%	$2,555,846
NIV	0.69%	$92,704	9.45%	$2,816,651	5.45%	$1,573,525	6.22%	$4,482,880
Non-Owner	4.98%	$223,537	56.53%	$2,357,270	7.83%	$671,989	18.86%	$3,252,796
90+ & REO as % Rem
A/A- , B, C	2.50%	2.50%	10.90%	9.60%	3.30%	5.70%	4.30%	4.80%
C- , D, NON	8.00%	39.90%	30.00%	46.90%	0.00%	0.00%	23.20%	46.10%
2-4, LOW, NIV	2.90%	7.00%	32.30%	14.20%	11.30%	0.00%	15.80%	8.50%
As of: June 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%	1.68%	1.50%
Low/NIV	34.30%	10.45%	6.22%	52.78%	0.00%	0.00%	3.79%	4.69%
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	287	$12,520,630	163	$11,005,909	0	$0	450	$23,526,539
LTV/WAC	62.84%	10.61%	67.20%	12.05%	0.00%	0.00%	64.88%	11.28%
A/A-	123	$6,588,437	51	$4,538,404	0	$0	174	$11,126,841
B	52	$2,689,085	22	$1,439,364	0	$0	74	$4,128,449
C	51	$1,525,038	25	$1,631,908	0	$0	76	$3,156,946
C-	27	$1,043,478	11	$473,593	0	$0	38	$1,517,071
D	17	$422,163	54	$2,922,640	0	$0	71	$3,344,804
Unknown	17	$252,429	0	$0	0	$0	17	$252,429
Paid Off	76.81%	$47,973,465	80.07%	$45,970,940	0.00%	$0	78.37%	$93,944,405
Delinquency Status
CURRENT	262	$11,419,331	120	$8,306,985	0	$0	382	$19,726,316
30-59	11	$394,372	4	$194,308	0	$0	15	$588,680
60-89	2	$35,104	3	$167,874	0	$0	5	$202,978
90-119	1	$188,563	1	$88,577	0	$0	2	$277,140
120-179	3	$121,385	4	$181,406	0	$0	7	$302,791
180-269	2	$102,106	7	$429,015	0	$0	9	$531,121
270-359	1	$47,163	0	$0	0	$0	1	$47,163
360+	5	$212,605	22	$1,442,953	0	$0	27	$1,655,558
REO	0	$0	2	$194,791	0	$0	2	$194,791
90+REO	12	$671,822	36	$2,336,742	-	$0	48	$3,008,564
Loss To Date
% to Original Pool Balance	0.93%	$580,694	10.10%	$5,798,522	0.00%	$0	5.32%	$6,379,216
Severity	37.54%		53.83%		0.00%		51.79%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.68%	$177,018	4.53%	$639,234	0.00%	$0	2.04%	$816,252
B	0.10%	$14,432	8.14%	$607,082	0.00%	$0	2.77%	$621,514
C	0.70%	$70,609	9.21%	$789,028	0.00%	$0	4.63%	$859,637
C-	2.77%	$165,229	8.43%	$508,599	0.00%	$0	5.62%	$673,828
D	1.03%	$31,621	15.31%	$3,254,579	0.00%	$0	13.51%	$3,286,200
Unknown	4.87%	$121,786	0.00%	$0	0.00%	$0	4.87%	$121,786
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	1.63%	$329,017	7.19%	$255,830	0.00%	$0	2.47%	$584,847
2-4 Unit	2.91%	$101,961	12.14%	$574,193	6.42%	$321,079	7.53%	$997,234
NIV	0.77%	$134,014	9.45%	$2,539,117	2.25%	$148,669	5.55%	$2,821,800
Non-Owner	3.95%	$161,441	33.60%	$642,552	8.87%	$566,205	11.06%	$1,370,198
90+ & REO as % Rem
A/A- , B, C	1.80%	4.10%	11.90%	0.00%	0.00%	0.00%	5.90%	2.70%
C- , D, NON	13.50%	20.70%	22.90%	42.60%	0.00%	0.00%	16.40%	39.90%
2-4, LOW, NIV	11.70%	2.30%	32.40%	12.60%	0.00%	0.00%	20.70%	4.10%
As of: June 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%	2.01%	1.79%
Low/NIV	38.95%	9.62%	7.82%	48.94%	0.00%	0.00%	4.54%	5.61%
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	197	$9,067,669	133	$8,944,859	0	$0	330	$18,012,528
LTV/WAC	65.71%	10.43%	65.92%	11.96%	0.00%	0.00%	65.81%	11.19%
A/A-	73	$4,053,832	44	$3,130,880	0	$0	117	$7,184,712
B	53	$2,521,014	14	$1,182,737	0	$0	67	$3,703,751
C	53	$2,037,903	17	$865,145	0	$0	70	$2,903,048
C-	13	$341,266	18	$1,043,055	0	$0	31	$1,384,321
D	5	$113,654	40	$2,723,043	0	$0	45	$2,836,697
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	75.59%	$32,268,700	83.71%	$48,093,266	0.00%	$0	80.25%	$80,361,966
Delinquency Status
CURRENT	189	$8,740,906	112	$7,512,024	0	$0	301	$16,252,930
30-59	3	$188,658	1	$57,636	0	$0	4	$246,294
60-89	0	$0	4	$303,770	0	$0	4	$303,770
90-119	0	$0	0	$0	0	$0	0	$0
120-179	3	$80,742	3	$198,467	0	$0	6	$279,209
180-269	1	$30,444	3	$233,459	0	$0	4	$263,903
270-359	0	$0	0	$0	0	$0	0	$0
360+	0	$0	9	$610,405	0	$0	9	$610,405
REO	1	$26,919	1	$29,097	0	$0	2	$56,016
90+REO	5	$138,105	16	$1,071,428	-	$0	21	$1,209,533
Loss To Date
% to Original Pool Balance	1.31%	$558,378	7.24%	$4,157,605	0.00%	$0	4.71%	$4,715,983
Severity	36.68%		49.05%		0.00%		47.17%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
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	1.96%	$160,504	4.39%	$283,490	0.00%	$0	3.03%	$443,994
C-	2.89%	$118,547	12.37%	$956,205	0.00%	$0	9.08%	$1,074,752
D	1.98%	$27,761	9.17%	$2,043,429	0.00%	$0	8.75%	$2,071,190
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	1.14%	$243,260	12.27%	$438,127	0.00%	$0	2.73%	$681,387
2-4 Unit	0.58%	$17,289	25.49%	$949,202	0.00%	$0	14.40%	$966,491
NIV	0.00%	($158)	10.23%	$3,099,765	0.00%	$0	8.42%	$3,099,607
Non-Owner	1.98%	$81,581	35.04%	$857,084	0.00%	$0	14.29%	$938,665
90+ & REO as % Rem
A/A- , B, C	0.70%	0.00%	2.60%	0.00%	0.00%	0.00%	1.50%	0.00%
C- , D, NON	8.90%	0.00%	11.10%	29.50%	0.00%	0.00%	10.60%	28.30%
2-4, LOW, NIV	0.00%	4.00%	27.30%	21.30%	0.00%	0.00%	11.50%	7.90%
As of: June 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%	2.24%	1.99%
Low/NIV	29.92%	15.65%	10.70%	50.73%	0.00%	0.00%	5.05%	6.24%
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	234	$9,320,925	81	$5,051,597	0	$0	315	$14,372,521
LTV/WAC	61.07%	10.28%	66.52%	12.25%	0.00%	0.00%	62.98%	10.97%
A/A-	98	$4,438,830	29	$2,149,097	0	$0	127	$6,587,926
B	51	$2,229,970	13	$809,030	0	$0	64	$3,039,000
C	63	$1,920,450	17	$882,729	0	$0	80	$2,803,179
C-	17	$620,924	12	$598,453	0	$0	29	$1,219,376
D	5	$110,751	10	$612,288	0	$0	15	$723,039
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	81.38%	$47,533,700	83.11%	$26,327,705	0.00%	$0	81.99%	$73,861,405
Delinquency Status
CURRENT	225	$8,909,692	67	$4,299,161	0	$0	292	$13,208,853
30-59	6	$269,153	1	$39,715	0	$0	7	$308,868
60-89	0	$0	1	$19,794	0	$0	1	$19,794
90-119	0	$0	3	$197,404	0	$0	3	$197,404
120-179	1	$13,431	1	$80,861	0	$0	2	$94,292
180-269	1	$23,015	2	$209,079	0	$0	3	$232,094
270-359	0	$0	1	$40,833	0	$0	1	$40,833
360+	0	$0	5	$164,749	0	$0	5	$164,749
REO	1	$105,634	0	$0	0	$0	1	$105,634
90+REO	3	$142,080	12	$692,926	-	$0	15	$835,006
Loss To Date
% to Original Pool Balance	0.39%	$228,536	8.32%	$2,635,795	0.00%	$0	3.18%	$2,864,331
Severity	18.70%		49.94%		0.00%		44.07%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
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	16.07%	$907,377	0.00%	$0	13.01%	$948,365
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	0.89%	$148,438	13.85%	$622,237	0.00%	$0	3.65%	$770,675
2-4 Unit	1.71%	$27,272	20.47%	$508,797	0.00%	$0	13.14%	$536,069
NIV	1.20%	$49,274	8.08%	$2,272,377	0.00%	$0	7.20%	$2,321,651
Non-Owner	2.05%	$57,158	40.78%	$594,145	0.00%	$0	15.35%	$651,303
90+ & REO as % Rem
A/A- , B, C	2.40%	0.00%	3.80%	0.00%	0.00%	0.00%	2.80%	0.00%
C- , D, NON	0.00%	0.00%	28.80%	37.90%	0.00%	0.00%	14.20%	32.10%
2-4, LOW, NIV	0.00%	1.20%	0.00%	35.30%	0.00%	0.00%	0.00%	4.50%
As of: June 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%	4.09%	3.65%
Low/NIV	32.58%	23.17%	15.39%	47.25%	0.00%	0.00%	9.23%	11.40%
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	104	$3,426,600	32	$1,959,156	0	$0	136	$5,385,755
LTV/WAC	55.23%	11.32%	67.44%	12.44%	0.00%	0.00%	59.67%	11.73%
A/A-	45	$1,600,976	12	$753,931	0	$0	57	$2,354,907
B	34	$1,170,464	8	$521,337	0	$0	42	$1,691,801
C	19	$508,967	5	$165,062	0	$0	24	$674,030
C-	3	$55,230	5	$259,281	0	$0	8	$314,512
D	3	$90,962	2	$259,544	0	$0	5	$350,506
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	85.35%	$24,393,000	89.80%	$18,595,899	0.00%	$0	87.22%	$42,988,899
Delinquency Status
CURRENT	99	$3,299,156	27	$1,598,269	0	$0	126	$4,897,425
30-59	5	$127,443	1	$19,478	0	$0	6	$146,921
60-89	0	$0	1	$116,987	0	$0	1	$116,987
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	0	$0	0	$0	0	$0	0	$0
360+	0	$0	2	$87,970	0	$0	2	$87,970
REO	0	$0	1	$136,453	0	$0	1	$136,453
90+REO	-	$0	3	$224,423	-	$0	3	$224,423
Loss To Date
% to Original Pool Balance	0.49%	$140,745	11.15%	$2,309,661	0.00%	$0	4.97%	$2,450,406
Severity	19.36%		51.77%		0.00%		47.22%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
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	29.12%	$1,249,654	0.00%	$0	23.80%	$1,249,691
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	0.30%	$53,017	11.89%	$402,816	0.00%	$0	2.18%	$455,833
2-4 Unit	0.00%	$0	13.30%	$185,528	0.00%	$0	8.36%	$185,528
NIV	0.70%	$63,566	9.55%	$1,534,995	0.00%	$0	6.34%	$1,598,561
Non-Owner	0.24%	$8,679	42.53%	$435,419	0.00%	$0	9.51%	$444,098
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
C- , D, NON	0.00%	0.00%	14.40%	52.60%	0.00%	0.00%	11.90%	38.90%
2-4, LOW, NIV	0.00%	0.00%	16.00%	0.00%	0.00%	0.00%	11.30%	0.00%
As of: June 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%	5.04%	4.49%
Low/NIV	28.10%	36.30%	17.77%	52.79%	0.00%	0.00%	11.36%	14.04%
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	60	$2,163,262	35	$1,934,904	0	$0	95	$4,098,166
LTV/WAC	60.91%	11.96%	61.87%	13.55%	0.00%	0.00%	61.36%	12.71%
A/A-	26	$999,157	4	$295,952	0	$0	30	$1,295,109
B	11	$581,035	12	$533,099	0	$0	23	$1,114,134
C	18	$482,405	7	$315,406	0	$0	25	$797,811
C-	3	$67,896	8	$558,775	0	$0	11	$626,671
D	2	$32,770	4	$231,672	0	$0	6	$264,441
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	84.05%	$13,775,800	91.25%	$21,563,153	0.00%	$0	88.30%	$35,338,953
Delinquency Status
CURRENT	57	$2,057,506	28	$1,409,195	0	$0	85	$3,466,701
30-59	3	$105,756	2	$53,161	0	$0	5	$158,917
60-89	0	$0	1	$75,416	0	$0	1	$75,416
90-119	0	$0	0	$0	0	$0	0	$0
120-179	0	$0	1	$70,061	0	$0	1	$70,061
180-269	0	$0	0	$0	0	$0	0	$0
270-359	0	$0	0	$0	0	$0	0	$0
360+	0	$0	1	$80,121	0	$0	1	$80,121
REO	0	$0	2	$246,950	0	$0	2	$246,950
90+REO	-	$0	4	$397,132	-	$0	4	$397,132
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	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
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
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	0.17%	$16,234	20.33%	$647,924	0.00%	$0	5.31%	$664,158
2-4 Unit	5.64%	$38,822	4.10%	$42,264	0.00%	$0	4.72%	$81,086
NIV	1.46%	$96,942	10.74%	$1,050,965	0.00%	$0	7.00%	$1,147,907
Non-Owner	0.28%	$5,237	41.68%	$476,374	0.00%	$0	16.09%	$481,611
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
C- , D, NON	0.00%	0.00%	71.10%	0.00%	0.00%	0.00%	63.40%	0.00%
2-4, LOW, NIV	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
As of: June 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%	5.43%	4.84%
Low/NIV	31.27%	41.49%	14.42%	42.30%	0.00%	0.00%	12.26%	15.14%
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	71	$2,106,965	26	$1,354,187	0	$0	97	$3,461,152
LTV/WAC	50.79%	12.05%	66.23%	12.68%	0.00%	0.00%	56.83%	12.30%
A/A-	27	$740,707	10	$561,792	0	$0	37	$1,302,499
B	4	$176,346	3	$56,289	0	$0	7	$232,635
C	21	$612,042	8	$366,331	0	$0	29	$978,372
C-	7	$122,318	3	$327,786	0	$0	10	$450,104
D	12	$455,552	2	$41,989	0	$0	14	$497,541
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	87.81%	$18,935,850	90.45%	$14,050,431	0.00%	$0	88.92%	$32,986,281
Delinquency Status
CURRENT	70	$2,085,490	18	$848,071	0	$0	88	$2,933,561
30-59	0	$0	2	$162,881	0	$0	2	$162,881
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	1	$84,782	0	$0	1	$84,782
120-179	0	$0	2	$41,989	0	$0	2	$41,989
180-269	0	$0	1	$61,398	0	$0	1	$61,398
270-359	1	$21,475	0	$0	0	$0	1	$21,475
360+	0	$0	2	$155,065	0	$0	2	$155,065
REO	0	$0	0	$0	0	$0	0	$0
90+REO	1	$21,475	6	$343,234	-	$0	7	$364,709
Loss To Date
% to Original Pool Balance	0.63%	$135,387	7.31%	$1,135,347	0.00%	$0	3.43%	$1,270,734
Severity	15.12%		53.46%		0.00%		42.09%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.32%	$26,090	7.09%	$330,822	0.00%	$0	2.79%	$356,912
B	-0.87%	($15,707)	3.74%	$131,169	0.00%	$0	2.17%	$115,462
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	17.47%	$252,530	0.00%	$0	6.82%	$328,888
Unknown	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	0.00%	$0	5.02%	$210,949	0.00%	$0	2.40%	$210,949
2-4 Unit	0.00%	$0	13.31%	$188,129	0.00%	$0	10.48%	$188,129
NIV	2.53%	$150,595	13.83%	$1,725,453	0.00%	$0	10.18%	$1,876,048
Non-Owner	5.05%	$65,014	24.73%	$348,093	0.00%	$0	15.33%	$413,107
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	10.90%	34.70%	0.00%	0.00%	4.70%	8.40%
C- , D, NON	0.00%	0.00%	25.90%	100.00%	0.00%	0.00%	18.80%	8.40%
2-4, LOW, NIV	0.00%	2.90%	0.00%	36.20%	0.00%	0.00%	0.00%	9.00%
As of: June 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%	6.06%	5.40%
Low/NIV	33.62%	38.89%	13.34%	33.44%	0.00%	0.00%	13.66%	16.88%
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	107	$4,012,681	13	$779,170	0	$0	120	$4,791,851
LTV/WAC	59.64%	11.28%	61.37%	11.71%	0.00%	0.00%	59.92%	11.35%
A/A-	54	$2,352,948	3	$136,077	0	$0	57	$2,489,025
B	11	$400,746	3	$111,929	0	$0	14	$512,675
C	30	$890,971	5	$275,656	0	$0	35	$1,166,627
C-	4	$109,203	2	$255,508	0	$0	6	$364,712
D	8	$258,812	0	$0	0	$0	8	$258,812
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	82.95%	$23,701,895	82.26%	$3,869,055	0.00%	$0	82.85%	$27,570,950
Delinquency Status
CURRENT	102	$3,731,831	12	$743,193	0	$0	114	$4,475,024
30-59	4	$159,999	0	$0	0	$0	4	$159,999
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	0	$0	0	$0	0	$0
120-179	0	$0	1	$35,977	0	$0	1	$35,977
180-269	1	$120,851	0	$0	0	$0	1	$120,851
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	$120,851	1	$35,977	-	$0	2	$156,828
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	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
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
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	0.05%	$3,667	14.84%	$332,388	0.00%	$0	3.74%	$336,055
2-4 Unit	0.00%	$0	3.20%	$38,090	0.00%	$0	2.07%	$38,090
NIV	1.20%	$107,777	4.87%	$319,819	0.00%	$0	2.76%	$427,596
Non-Owner	2.67%	$45,495	11.80%	$153,288	0.00%	$0	6.61%	$198,783
90+ & REO as % Rem
A/A- , B, C	5.10%	0.00%	26.40%	0.00%	0.00%	0.00%	6.30%	0.00%
C- , D, NON	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2-4, LOW, NIV	0.00%	11.60%	0.00%	0.00%	0.00%	0.00%	0.00%	10.90%
As of: June 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	105	$3,362,314	17	$1,121,832	0	$0	122	$4,484,145
LTV/WAC	54.46%	11.45%	67.18%	11.50%	0.00%	0.00%	57.64%	11.46%
A/A-	42	$1,369,728	7	$429,564	0	$0	49	$1,799,292
B	14	$449,982	4	$375,000	0	$0	18	$824,982
C	19	$586,347	0	$0	0	$0	19	$586,347
C-	3	$59,361	3	$226,446	0	$0	6	$285,807
D	27	$896,895	3	$90,822	0	$0	30	$987,717
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	83.81%	$21,018,150	84.74%	$6,639,430	0.00%	$0	84.03%	$27,657,580
Delinquency Status
CURRENT	97	$3,182,720	14	$958,337	0	$0	111	$4,141,057
30-59	3	$43,012	1	$18,325	0	$0	4	$61,337
60-89	1	$82,591	1	$86,223	0	$0	2	$168,814
90-119	0	$0	0	$0	0	$0	0	$0
120-179	2	$18,274	0	$0	0	$0	2	$18,274
180-269	2	$35,717	0	$0	0	$0	2	$35,717
270-359	0	$0	0	$0	0	$0	0	$0
360+	0	$0	1	$58,946	0	$0	1	$58,946
REO	0	$0	0	$0	0	$0	0	$0
90+REO	4	$53,991	1	$58,946	-	$0	5	$112,937
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	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
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
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	0.43%	$41,406	6.28%	$39,377	0.00%	$0	0.79%	$80,783
2-4 Unit	2.03%	$22,763	0.00%	$0	0.00%	$0	1.51%	$22,763
NIV	1.43%	$158,877	8.02%	$126,153	0.00%	$0	2.25%	$285,030
Non-Owner	1.70%	$41,785	0.00%	$0	0.00%	$0	1.70%	$41,785
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
C- , D, NON	0.00%	4.10%	26.00%	0.00%	0.00%	0.00%	20.60%	3.70%
2-4, LOW, NIV	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
As of: June 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%	10.22%	9.11%
Low/NIV	0.00%	0.00%	8.81%	28.81%	0.00%	0.00%	23.05%	28.48%
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	76	$1,957,163	7	$452,325	0	$0	83	$2,409,488
LTV/WAC	54.90%	10.83%	60.25%	10.38%	0.00%	0.00%	55.90%	10.75%
A/A-	23	$601,660	2	$111,826	0	$0	25	$713,487
B	16	$363,140	1	$105,700	0	$0	17	$468,840
C	13	$276,077	0	$0	0	$0	13	$276,077
C-	1	$22,053	1	$50,330	0	$0	2	$72,382
D	22	$672,187	2	$95,446	0	$0	24	$767,634
Unknown	1	$22,045	1	$89,023	0	$0	2	$111,068
Paid Off	84.69%	$15,072,840	74.15%	$1,431,200	0.00%	$0	83.66%	$16,504,040
Delinquency Status
CURRENT	72	$1,837,144	7	$452,325	0	$0	79	$2,289,469
30-59	2	$46,798	0	$0	0	$0	2	$46,798
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	0	$0	0	$0	0	$0
120-179	1	$11,609	0	$0	0	$0	1	$11,609
180-269	0	$0	0	$0	0	$0	0	$0
270-359	1	$61,612	0	$0	0	$0	1	$61,612
360+	0	$0	0	$0	0	$0	0	$0
REO	0	$0	0	$0	0	$0	0	$0
90+REO	2	$73,221	-	$0	-	$0	2	$73,221
Loss To Date
% to Original Pool Balance	1.12%	$200,161	0.00%	$0	0.00%	$0	1.01%	$200,161
Severity	36.72%		#DIV/0!		0.00%		36.72%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
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
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	0.61%	$27,776	0.00%	$0	0.00%	$0	0.61%	$27,776
2-4 Unit	0.00%	$0	3.37%	$22,516	0.00%	$0	1.25%	$22,516
NIV	4.35%	$234,933	11.21%	$24,588	0.00%	$0	4.62%	$259,521
Non-Owner	0.00%	$0	11.39%	$31,605	0.00%	$0	1.57%	$31,605
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
C- , D, NON	0.00%	9.20%	0.00%	0.00%	0.00%	0.00%	0.00%	8.00%
2-4, LOW, NIV	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
As of: June 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%	17.05%	15.19%
Low/NIV	0.48%	10.87%	0.00%	60.61%	0.00%	0.00%	38.44%	47.50%
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	54	$1,479,178	3	$107,486	0	$0	57	$1,586,664
LTV/WAC	52.68%	10.66%	59.92%	11.20%	0.00%	0.00%	53.17%	10.70%
A/A-	2	$43,429	0	$0	0	$0	2	$43,429
B	24	$533,093	1	$58,540	0	$0	25	$591,632
C	6	$235,858	0	$0	0	$0	6	$235,858
C-	1	$36,925	1	$33,502	0	$0	2	$70,426
D	11	$304,520	0	$0	0	$0	11	$304,520
Unknown	10	$325,354	1	$15,444	0	$0	11	$340,798
Paid Off	81.81%	$9,496,865	40.76%	$89,300	0.00%	$0	81.05%	$9,586,165
Delinquency Status
CURRENT	52	$1,451,950	3	$107,486	0	$0	55	$1,559,436
30-59	0	$0	0	$0	0	$0	0	$0
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	0	$0	0	$0	0	$0
120-179	2	$27,228	0	$0	0	$0	2	$27,228
180-269	0	$0	0	$0	0	$0	0	$0
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	2	$27,228	-	$0	-	$0	2	$27,228
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	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
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
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
2-4 Unit	4.61%	$23,477	0.00%	$0	0.00%	$0	4.61%	$23,477
NIV	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
Non-Owner	3.15%	$41,835	0.00%	$0	0.00%	$0	3.15%	$41,835
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
C- , D, NON	0.00%	3.60%	0.00%	0.00%	0.00%	0.00%	0.00%	3.60%
2-4, LOW, NIV	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
As of: June 2001