Fixed Rate Loans

EX-99 4 dec2001fix.htm EXHIBIT 99.2 Fixed Rate Loans

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 2001-3
Fixed Rate Loans
	Retail		Correspondent		Broker		NLC		Total
Category	#	$	#	$	#	$	#	$	#	$
Original	1392	$111,319,831	2	$279,500	352	$39,301,566	235	$20,355,325	1981	$171,256,222
LTV/WAC	74.69%	10.03%	58.73%	8.55%	73.06%	9.57%	76.66%	9.81%	74.52%	9.89%
NON/2-4	7.06%	7.36%	0.00%	0.00%	5.72%	8.43%	5.28%	7.55%	6.53%	7.62%
Low/NIV	2.50%	13.39%	0.00%	0.00%	2.38%	27.08%	3.26%	15.31%	2.56%	16.74%
A/A-	606	$56,890,946	1	$223,500	224	$29,685,780	118	$10,478,280	949	$97,278,506
B	467	$35,923,250	1	$56,000	86	$7,065,657	79	$6,609,645	633	49654552
C	237	$13,861,960	0	$0	36	$2,310,129	22	$1,765,200	935	17937289
C-	44	$2,261,115	0	$0	3	$148,250	11	$1,111,500	626	3520865
D	38	$2,382,560	0	$0	3	$91,750	5	$390,700	291	$2,865,010
Remaining	1376	$107,493,875	1	$55,945	344	$38,306,510	233	$20,025,225	1954	$165,881,555
LTV/WAC	74.72%	10.03%	70.00%	12.75%	73.34%	9.57%	76.59%	9.81%	74.63%	9.90%
A/A-	599	$54,612,552	0	$0	220	$29,069,180	116	$10,182,461	935	$93,864,193
B	462	$35,037,707	1	$55,945	84	$6,812,063	79	$6,584,215	626	$48,489,929
C	235	$13,310,594	0	$0	34	$2,185,683	22	$1,759,023	291	$17,255,299
C-	42	$2,157,145	0	$0	3	$147,920	11	$1,109,247	56	$3,414,313
D	38	$2,375,878	0	$0	3	$91,664	5	$390,279	46	$2,857,821
Paid Off	1.51%	$1,683,175	79.96%	$223,500	2.19%	$861,933	1.23%	$249,540	1.76%	$3,018,148
Status
CURRENT	1304	$102,616,183	0	$0	329	$37,381,670	226	$19,462,813	1859	$159,460,666
30-59	45	$2,934,095	1	$55,945	9	$510,585	6	$338,475	61	$3,839,100
60-89	16	$1,213,143	0	$0	4	$333,104	1	$223,936	21	$1,770,183
90-119	10	$706,654	0	$0	2	$81,152	0	$0	12	$787,806
220-229	1	$23,800	0	$0	0	$0	0	$0	1	$23,800
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	11	$730,454	-	$0	2	$81,152	-	$0	13	$811,606
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	0.46%	0.56%	0.00%	0.00%	0.00%	0.59%	0.00%	0.00%	0.27%	0.49%
C- , D, NON	6.52%	4.09%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	4.12%	3.40%
2-4, LOW , NIV	1.83%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.14%	0.00%
As of: Dec 2001

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 2001-2
Fixed Rate Loans
	Retail		Correspondent		Broker		NLC		Total
Category	#	$	#	$	#	$	#	$	#	$
Original	1248	$92,490,947	2	$203,050	284	$28,856,943	157	$14,005,470	1691	$135,556,410
LTV/WAC	74.64%	10.36%	73.89%	12.67%	71.61%	9.94%	78.28%	10.14%	74.37%	10.25%
NON/2-4	9.25%	8.00%	0.00%	0.00%	4.89%	8.75%	7.17%	4.47%	8.10%	7.79%
Low/NIV	8.14%	11.12%	0.00%	57.25%	2.02%	23.91%	3.48%	18.48%	6.34%	14.67%
A/A-	527	$44,979,707	0	$0	164	$19,459,651	79	$6,705,595	770	$71,144,953
B	418	$31,647,495	2	$203,050	83	$6,831,995	49	$4,705,550	552	$43,388,090
C	225	$11,828,180	0	$0	30	$2,223,272	20	$1,561,020	275	$15,612,472
C-	37	$2,071,760	0	$0	2	$89,450	5	$549,375	44	$2,710,585
D	41	$1,963,805	0	$0	5	$252,575	4	$483,930	50	$2,700,310
Remaining	1210	$87,730,128	1	$86,600	274	$27,871,369	154	$13,651,642	1639	$129,339,739
LTV/WAC	74.71%	10.37%	72.40%	11.50%	71.64%	9.89%	78.45%	10.15%	74.44%	10.24%
A/A-	510	$42,231,558	0	$0	160	$18,985,008	78	$6,591,189	748	$67,807,755
B	403	$30,022,823	1	$86,600	79	$6,495,112	48	$4,560,710	531	$41,165,245
C	221	$11,571,349	0	$0	28	$2,104,610	19	$1,470,618	268	$15,146,577
C-	36	$1,988,278	0	$0	2	$88,685	5	$546,212	43	$2,623,175
D	40	$1,916,120	0	$0	5	$197,953	4	$482,914	49	$2,596,987
Paid Off	3.41%	$3,149,405	57.25%	$116,250	2.61%	$754,006	1.35%	$189,200	3.10%	$4,208,861
Status
CURRENT	1068	$78,622,329	1	$86,600	246	$25,773,215	141	$12,378,262	1456	$116,860,406
30-59	46	$3,333,435	0	$0	7	$701,204	6	$524,298	59	$4,558,937
60-89	28	$2,073,105	0	$0	8	$796,366	3	$380,438	39	$3,249,908
90-119	16	$811,678	0	$0	5	$204,704	1	$64,953	22	$1,081,336
170-179	42	$2,373,780	0	$0	5	$259,778	3	$303,691	50	$2,937,249
180-269	9	$486,300	0	$0	3	$136,102	0	$0	12	$622,402
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	$29,500	0	$0	0	$0	0	$0	1	$29,500
90+REO	68	$3,701,259	-	$0	13	$600,585	4	$368,644	85	$4,670,487
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	1.66%	3.79%	0.00%	0.00%	0.47%	5.65%	0.99%	3.72%	1.26%	4.07%
C- , D, NON	15.61%	20.72%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	11.84%	15.29%
2-4, LOW , NIV	4.72%	4.54%	0.00%	0.00%	6.11%	0.00%	0.00%	0.00%	4.77%	3.91%
As of: Dec 2001

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	1347	$91,063,511	3	$403,897	244	$18,022,196	131	$11,003,498	1725	$120,493,101
LTV/WAC	73.99%	10.67%	69.58%	10.72%	72.19%	11.26%	77.89%	10.97%	74.06%	10.79%
A/A-	492	$39,124,629	3	$403,897	137	$10,970,917	58	$5,220,830	690	$55,720,273
B	464	$31,639,844	0	$0	68	$4,796,195	36	$3,149,796	568	$39,585,834
C	280	$14,919,169	0	$0	30	$1,810,908	27	$1,910,370	337	$18,640,447
C-	63	$2,913,065	0	$0	5	$249,356	9	$639,662	77	$3,802,083
D	48	$2,466,804	0	$0	4	$194,820	1	$82,840	53	$2,744,464
Paid Off	8.95%	$9,301,828	34.87%	$217,133	9.48%	$1,933,149	9.11%	$1,138,700	9.16%	$12,590,810
Status
CURRENT	1159	$79,111,107	3	$403,897	211	$16,273,746	112	$8,914,204	1485	$104,702,955
30-59	49	$3,729,428	0	$0	9	$492,903	7	$671,757	65	$4,894,088
60-89	29	$1,623,080	0	$0	2	$86,125	3	$233,274	34	$1,942,479
90-119	26	$1,746,970	0	$0	5	$274,728	2	$266,228	33	$2,287,925
120-179	38	$2,238,351	0	$0	5	$242,802	6	$798,130	49	$3,279,284
180-269	43	$2,504,445	0	$0	9	$516,631	1	$119,905	53	$3,140,981
270-359	1	$36,300	0	$0	0	$0	0	$0	1	$36,300
360+	0	$0	0	$0	0	$0	0	$0	0	$0
REO	2	$73,830	0	$0	3	$135,259	0	$0	5	$209,089
90+REO	110	$6,599,896	-	$0	22	$1,169,421	9	$1,184,263	141	$8,953,580
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	0.12%	$20,084	0.00%	$0	0.00%	$0	0.00%	$0	0.10%	$20,084
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	3.78%	6.72%	0.00%	0.00%	4.05%	9.35%	4.23%	25.84%	3.85%	8.56%
C- , D, NON	9.48%	29.19%	0.00%	0.00%	0.00%	37.27%	5.31%	0.00%	8.16%	28.88%
2-4, LOW , NIV	16.68%	7.75%	0.00%	0.00%	0.00%	0.00%	10.28%	27.52%	10.41%	8.13%
As of: Dec 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	1170	$79,660,886	10	$677,165	337	$23,304,010	139	$11,086,642	1656	$114,728,702
LTV/WAC	73.32%	10.85%	70.70%	11.53%	74.15%	11.29%	75.08%	10.47%	73.64%	10.91%
A/A-	415	$32,421,972	5	$389,781	195	$14,866,534	75	$6,549,842	690	$54,228,129
B	426	$28,848,560	1	$83,386	79	$5,040,150	41	$3,033,995	547	$37,006,091
C	243	$13,401,869	1	$51,719	45	$2,364,217	18	$1,286,322	307	$17,104,127
C-	48	$2,841,473	1	$38,473	12	$819,349	5	$216,483	66	$3,915,779
D	38	$2,147,011	2	$113,805	6	$213,760	0	$0	46	$2,474,576
Paid Off	18.84%	$19,599,670	0.00%	$0	18.23%	$5,532,513	7.40%	$918,625	17.66%	$26,050,808
Status
CURRENT	948	$65,155,777	8	$606,915	282	$19,872,562	121	$9,816,604	1359	$95,451,858
30-59	68	$4,136,603	1	$31,776	15	$994,326	3	$219,645	87	$5,382,350
60-89	21	$1,506,430	0	$0	10	$719,400	4	$311,982	35	$2,537,812
90-119	22	$1,345,624	0	$0	3	$186,010	2	$266,991	27	$1,798,625
120-179	33	$2,369,639	0	$0	4	$379,950	3	$175,083	40	$2,924,673
180-269	45	$2,475,430	0	$0	10	$549,503	3	$129,433	58	$3,154,367
270-359	24	$1,974,104	1	$38,473	6	$294,960	2	$132,975	33	$2,440,513
360+	5	$443,120	0	$0	2	$71,250	0	$0	7	$514,370
REO	4	$254,159	0	$0	5	$236,047	1	$33,928	10	$524,134
90+REO	133	$8,862,076	1	$38,473	30	$1,717,722	11	$738,411	175	$11,356,682
Loss To Date
% to Original	0.00%	$0	0.00%	$0	0.00%	$0	0.16%	$20,084	0.01%	$20,084
Severity	0.00%		0.00%		0.00%		110.33%		110.33%
Loss To Date by Grade	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
A/A-	0.07%	$31,252	0.00%	$0	0.00%	$0	0.00%	$0	0.04%	$31,252
B	0.06%	$19,962	0.00%	$0	0.00%	$0	0.00%	$0	0.04%	$19,962
C	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
C-	0.30%	$11,569	0.00%	$0	0.00%	$0	0.00%	$0	0.21%	$11,569
D	0.64%	$17,373	0.00%	$0	0.00%	$0	0.00%	$0	0.57%	$17,373
Loss by Characteristic	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
Low Doc	0.09%	$11,569	0.00%	$0	0.00%	$0	0.00%	$0	0.08%	$11,569
2-4 Unit	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
NIV	0.62%	$31,252	0.00%	$0	0.00%	$0	0.00%	$0	0.23%	$31,252
Non-Owner	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
90+ & REO
A/A-, B , C	5.77%	9.06%	0.00%	0.00%	3.85%	10.37%	2.37%	9.92%	4.79%	9.29%
C- , D, NON	30.32%	33.91%	100.00%	0.00%	12.46%	48.21%	48.46%	0.00%	28.27%	33.58%
2-4, LOW , NIV	15.23%	6.12%	0.00%	0.00%	6.66%	0.00%	4.76%	10.72%	11.96%	6.31%
As of: Dec 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	1543	$100,352,178	12	$961,082	624	$41,736,502	133	$9,779,902	2312	$152,829,665
LTV/WAC	72.61%	10.89%	74.93%	10.73%	73.67%	11.25%	70.50%	9.89%	72.78%	10.93%
A/A-	511	$39,704,417	7	$605,186	332	$25,433,309	79	$6,154,879	929	$71,897,790
B	553	$35,121,745	3	$258,484	153	$9,537,110	36	$2,301,715	745	$47,219,053
C	347	$19,888,354	1	$29,706	101	$4,926,247	17	$1,203,355	466	$26,047,661
C-	75	$2,930,051	0	$0	23	$1,135,747	1	$119,955	99	$4,185,753
D	57	$2,707,611	1	$67,707	15	$704,089	0	$0	73	$3,479,407
Paid Off	25.84%	$36,839,752	22.19%	$279,000	18.45%	$9,792,899	17.47%	$2,188,600	23.44%	$49,100,251
Status
CURRENT	1263	$81,994,144	9	$669,448	487	$33,450,931	119	$8,660,953	1878	$124,775,476
30-59	73	$4,612,665	0	$0	25	$1,267,669	3	$213,722	101	$6,094,056
60-89	24	$2,190,319	0	$0	14	$1,071,338	2	$129,454	40	$3,391,111
90-119	24	$1,314,359	1	$77,633	17	$1,002,078	0	$0	42	$2,394,070
120-179	29	$1,957,613	0	$0	15	$1,121,514	2	$166,412	46	$3,245,539
180-269	38	$2,986,374	0	$0	14	$962,889	2	$273,706	54	$4,222,969
270-359	28	$1,792,683	1	$110,251	16	$962,237	1	$48,286	46	$2,913,457
360+	36	$2,198,804	1	$103,750	14	$689,830	0	$0	51	$2,992,384
REO	28	$1,305,217	0	$0	22	$1,208,014	4	$287,370	54	$2,800,602
90+REO	183	$11,555,051	3	$291,634	98	$5,946,563	9	$775,774	293	$18,569,022
Loss To Date
% to Original	0.00%	$0	7.01%	$88,106	0.00%	$0	0.64%	$80,156	0.08%	$168,263
Severity	0.00%		87.88%		0.00%		39.21%		55.22%
Loss To Date by Grade	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
A/A-	0.04%	$22,602	0.00%	$0	0.00%	$0	0.00%	$0	0.02%	$22,602
B	0.18%	$88,858	0.00%	$0	0.43%	$53,033	0.00%	$0	0.21%	$141,891
C	0.16%	$41,933	0.00%	$0	0.54%	$35,074	0.00%	$0	0.22%	$77,006
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	1.09%	$52,736	0.00%	$0	0.41%	$53,033	0.00%	$0	0.55%	$105,769
Non-Owner	0.41%	$41,933	0.00%	$0	0.00%	$0	0.00%	$0	0.27%	$41,933
90+ & REO
A/A-, B , C	5.47%	11.67%	35.36%	30.03%	9.34%	19.60%	3.81%	4.62%	6.95%	13.03%
C- , D, NON	17.98%	22.89%	0.00%	0.00%	37.71%	35.27%	100.00%	0.00%	25.68%	24.95%
2-4, LOW , NIV	23.08%	9.77%	0.00%	0.00%	14.85%	23.50%	0.00%	0.00%	19.27%	10.02%
As of: Dec 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	1100	$69,809,823	39	$3,229,717	1019	$73,535,831	2158	$146,575,370
LTV/WAC	74.46%	9.79%	81.71%	10.15%	77.01%	10.30%	75.90%	10.05%
A/A-	614	$42,531,253	26	$2,174,163	586	$48,495,285	1226	$93,200,700
B	298	$18,275,159	11	$977,741	275	$17,526,742	584	$36,779,642
C	93	$4,472,508	2	$77,814	107	$5,134,884	202	$9,685,206
C-	27	$1,018,327	0	$0	12	$553,200	39	$1,571,527
D	48	$1,751,830	0	$0	38	$1,777,434	86	$3,529,264
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	38.16%	$44,649,685	36.47%	$1,909,123	31.31%	$34,234,249	34.89%	$80,793,057
Status
CURRENT	974	$61,294,500	37	$3,082,496	857	$62,758,576	1868	$127,135,572
30-59	21	$1,132,606	0	$0	25	$1,685,596	46	$2,818,202
60-89	9	$737,324	0	$0	14	$1,162,953	23	$1,900,277
90-119	11	$764,739	2	$147,221	11	$585,805	24	$1,497,765
120-179	15	$767,465	0	$0	17	$1,240,314	32	$2,007,779
180-269	21	$1,800,051	0	$0	24	$1,393,031	45	$3,193,082
270-359	7	$538,835	0	$0	10	$524,076	17	$1,062,911
360+	23	$1,277,256	0	$0	31	$1,808,131	54	$3,085,387
REO	19	$1,497,048	0	$0	30	$2,377,348	49	$3,874,396
90+REO	96	$6,645,394	2	$147,221	123	$7,928,705	221	$14,721,320
Loss To Date
% to Original	1.26%	$1,476,455	0.07%	$3,542	3.01%	$3,287,836	2.06%	$4,767,833
Severity	45.93%		3.66%		52.88%		50.03%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.64%	$453,703	0.45%	$14,257	1.30%	$883,942	0.95%	$1,351,902
B	1.91%	$589,325	0.00%	$0	4.92%	$1,368,677	3.25%	$1,958,002
C	2.22%	$192,057	0.00%	$0	5.73%	$510,464	3.97%	$702,521
C-	2.82%	$68,385	0.00%	$0	10.07%	$108,579	5.05%	$176,964
D	3.67%	$157,808	-3.83%	($10,716)	12.34%	$416,174	7.09%	$563,266
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	6.10%	15.10%	6.80%	0.00%	7.30%	16.60%	6.70%	15.40%
C- , D, NON	7.70%	32.20%	0.00%	0.00%	24.30%	24.40%	13.50%	28.30%
2-4, LOW, NIV	14.00%	8.70%	22.80%	0.00%	12.00%	13.10%	13.10%	9.70%
As of: Dec 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	891	$51,132,066	12	$830,113	903	$69,548,000	1806	$121,510,179
LTV/WAC	72.34%	9.47%	82.33%	10.90%	75.06%	9.70%	73.97%	9.61%
A/A-	535	$36,723,561	3	$265,315	529	$47,064,568	1067	$84,053,443
B	182	$8,420,435	7	$497,497	231	$15,857,315	420	$24,775,246
C	73	$2,427,103	0	$0	61	$3,072,692	134	$5,499,794
C-	36	$1,237,848	0	$0	13	$878,620	49	$2,116,469
D	61	$1,954,287	2	$67,301	69	$2,674,805	132	$4,696,394
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	36.80%	$31,431,957	45.35%	$644,050	34.17%	$37,287,620	35.40%	$69,363,627
Delinquency Status
CURRENT	804	$46,474,500	10	$735,804	793	$62,353,279	1607	$109,563,583
30-59	20	$1,014,063	0	$0	20	$1,512,962	40	$2,527,025
60-89	14	$653,661	0	$0	11	$946,406	25	$1,600,067
90-119	7	$341,527	0	$0	6	$301,026	13	$642,553
120-179	9	$817,319	2	$94,309	12	$613,097	23	$1,524,725
180-269	10	$550,556	0	$0	16	$1,059,351	26	$1,609,907
270-359	7	$307,799	0	$0	11	$994,194	18	$1,301,993
360+	13	$664,772	0	$0	20	$967,212	33	$1,631,984
REO	7	$307,870	0	$0	14	$800,473	21	$1,108,343
90+REO	53	$2,989,843	2	$94,309	79	$4,735,353	134	$7,819,505
Loss To Date
% to Original Pool Balance	1.58%	$1,346,754	4.12%	$58,550	2.93%	$3,193,869	2.35%	$4,599,173
Severity	47.02%		32.53%		46.96%		46.72%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.44%	$248,376	8.53%	$58,550	1.37%	$936,789	0.99%	$1,243,715
B	1.96%	$282,008	0.00%	$0	3.14%	$820,335	2.69%	$1,102,343
C	6.92%	$424,958	0.00%	$0	9.62%	$584,206	8.19%	$1,009,164
C-	2.14%	$49,107	0.00%	$0	9.25%	$174,380	5.30%	$223,487
D	6.08%	$342,305	0.00%	$0	10.06%	$678,158	8.20%	$1,020,463
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	1.94%	$188,781	0.00%	$0	6.46%	$170,595	2.90%	$359,376
2-4 Unit	2.34%	$177,767	0.00%	$0	3.69%	$405,578	3.06%	$583,345
NIV	1.83%	$255,855	1.82%	$14,257	3.82%	$1,186,405	3.18%	$1,456,517
Non-Owner	2.00%	$146,486	0.00%	$0	7.55%	$700,172	5.08%	$846,658
90+ & REO as % Rem
A/A- , B, C	4.40%	5.30%	0.00%	11.80%	3.50%	9.60%	3.90%	8.20%
C- , D, NON	4.60%	25.70%	0.00%	53.20%	22.20%	26.50%	11.90%	26.60%
2-4, LOW, NIV	0.00%	13.50%	0.00%	0.00%	0.60%	11.80%	0.40%	12.60%
As of: Dec 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	1599	$84,639,059	276	$25,270,430	991	$74,418,444	2866	$184,327,933
LTV/WAC	72.91%	9.76%	80.42%	10.02%	74.00%	9.61%	74.38%	9.74%
A/A-	1029	$61,836,435	180	$18,438,630	605	$52,777,428	1814	$133,052,493
B	355	$16,091,696	57	$4,286,269	264	$16,333,168	676	$36,711,133
C	116	$3,715,288	14	$635,264	64	$2,845,937	194	$7,196,489
C-	46	$1,464,330	2	$215,526	16	$555,688	64	$2,235,544
D	53	$1,531,310	23	$1,694,740	42	$1,906,224	118	$5,132,275
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	53.24%	$104,146,900	51.75%	$28,045,318	44.44%	$61,920,643	49.88%	$194,112,861
Delinquency Status
CURRENT	1451	$76,592,802	232	$21,936,117	865	$66,053,564	2548	$164,582,483
30-59	30	$1,465,750	3	$365,526	23	$1,403,561	56	$3,234,837
60-89	9	$414,569	5	$255,105	13	$801,079	27	$1,470,753
90-119	10	$313,334	2	$173,444	8	$423,853	20	$910,631
120-179	12	$395,863	5	$355,677	17	$1,343,703	34	$2,095,243
180-269	23	$1,254,089	8	$587,623	11	$774,081	42	$2,615,793
270-359	18	$1,405,103	5	$291,657	9	$707,955	32	$2,404,715
360+	22	$1,096,810	9	$677,569	26	$1,820,864	57	$3,595,243
REO	24	$1,700,739	7	$627,712	19	$1,089,783	50	$3,418,234
90+REO	109	$6,165,938	36	$2,713,682	90	$6,160,239	235	$15,039,859
Loss To Date
% to Original Pool Balance	1.49%	$2,923,601	3.91%	$2,116,215	4.54%	$6,321,716	2.92%	$11,361,532
Severity	47.93%		46.55%		55.08%		51.36%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.01%	$1,397,435	2.81%	$1,070,488	2.16%	$1,923,782	1.65%	$4,391,705
B	1.97%	$727,675	5.03%	$453,333	7.48%	$2,544,772	4.66%	$3,725,780
C	2.17%	$219,734	9.97%	$267,332	12.49%	$985,662	7.12%	$1,472,728
C-	2.96%	$128,897	10.92%	$57,310	9.70%	$128,983	5.08%	$315,190
D	7.94%	$449,859	7.01%	$267,751	10.65%	$738,517	8.87%	$1,456,127
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	3.30%	$217,700	0.00%	$0	2.78%	$155,216	3.06%	$372,916
2-4 Unit	1.32%	$48,993	0.00%	$0	4.97%	$325,785	3.65%	$374,778
NIV	2.56%	$364,329	21.61%	$58,550	4.06%	$1,237,143	3.69%	$1,660,022
Non-Owner	5.17%	$212,147	0.00%	$0	7.03%	$566,050	6.38%	$778,197
90+ & REO as % Rem
A/A- , B, C	5.20%	12.20%	6.50%	10.60%	4.30%	14.20%	5.00%	12.90%
C- , D, NON	13.90%	14.50%	100.00%	44.40%	27.80%	31.40%	25.60%	30.60%
2-4, LOW, NIV	19.20%	9.80%	7.80%	12.80%	10.00%	3.30%	13.20%	9.20%
As of: Dec 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	877	$43,899,908	273	$24,122,257	518	$36,803,930	1668	$104,826,094
LTV/WAC	71.53%	10.28%	81.62%	9.79%	74.97%	9.77%	75.06%	9.99%
A/A-	461	$29,449,733	196	$18,420,661	316	$25,278,671	973	$73,149,065
B	238	$9,570,820	50	$4,270,762	150	$9,587,801	438	$23,429,383
C	85	$2,553,822	14	$752,852	30	$1,054,817	129	$4,361,491
C-	52	$1,316,571	0	$0	6	$279,660	58	$1,596,231
D	41	$1,008,961	13	$677,981	16	$602,982	70	$2,289,925
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	57.91%	$65,853,940	54.28%	$29,791,447	52.64%	$42,949,756	55.40%	$138,595,143
Delinquency Status
CURRENT	793	$39,601,081	235	$21,055,908	461	$32,868,522	1489	$93,525,511
30-59	26	$1,091,245	3	$127,037	7	$455,104	36	$1,673,386
60-89	8	$281,228	4	$511,542	1	$47,541	13	$840,311
90-119	3	$234,828	2	$80,225	4	$405,421	9	$720,474
120-179	10	$595,780	6	$542,247	10	$867,499	26	$2,005,526
180-269	10	$594,629	8	$522,771	7	$295,073	25	$1,412,473
270-359	6	$426,424	2	$122,491	7	$393,432	15	$942,347
360+	10	$480,027	7	$709,722	14	$1,069,209	31	$2,258,958
REO	11	$594,667	6	$450,314	7	$402,128	24	$1,447,109
90+REO	50	$2,926,355	31	$2,427,770	49	$3,432,762	130	$8,786,887
Loss To Date
% to Original Pool Balance	2.38%	$2,706,496	4.08%	$2,240,182	4.95%	$4,041,729	3.59%	$8,988,407
Severity	53.62%		54.03%		48.57%		51.32%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.31%	$904,459	3.48%	$1,397,105	3.77%	$1,829,017	2.62%	$4,130,581
B	3.96%	$1,022,399	3.18%	$282,426	4.62%	$1,169,812	4.13%	$2,474,637
C	4.52%	$413,396	9.49%	$232,731	11.52%	$514,229	7.23%	$1,160,356
C-	1.66%	$81,179	15.20%	$39,053	6.34%	$39,564	2.76%	$159,796
D	6.23%	$285,063	9.14%	$288,867	17.92%	$489,107	10.16%	$1,063,037
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	3.01%	$953,917	0.00%	$0	13.03%	$343,875	3.72%	$1,297,792
2-4 Unit	0.40%	$33,927	19.21%	$768,570	9.93%	$837,431	7.87%	$1,639,927
NIV	1.95%	$361,793	2.59%	$254,112	4.47%	$1,946,565	3.56%	$2,562,470
Non-Owner	3.47%	$268,197	78.39%	$134,823	7.83%	$744,280	6.59%	$1,147,300
90+ & REO as % Rem
A/A- , B, C	3.60%	12.60%	6.90%	17.70%	5.30%	16.00%	5.00%	14.90%
C- , D, NON	11.40%	16.40%	0.00%	44.10%	10.20%	53.50%	11.20%	34.40%
2-4, LOW, NIV	1.80%	9.50%	22.10%	28.70%	8.00%	11.10%	9.30%	10.90%
As of: Dec 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	593	$25,987,876	194	$15,649,798	217	$14,312,577	1004	$55,950,250
LTV/WAC	70.73%	10.37%	78.80%	10.25%	72.89%	9.92%	73.54%	10.22%
A/A-	336	$18,708,607	123	$11,411,593	135	$10,159,117	594	$40,279,316
B	119	$4,219,296	37	$2,448,249	55	$3,185,318	211	$9,852,864
C	45	$1,211,530	19	$1,007,027	13	$507,513	77	$2,726,069
C-	59	$1,063,524	1	$28,586	2	$60,666	62	$1,152,776
D	34	$784,919	14	$754,343	12	$399,963	60	$1,939,225
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	63.07%	$49,776,139	60.16%	$24,528,934	52.25%	$16,403,896	60.04%	$90,708,969
Delinquency Status
CURRENT	538	$23,310,220	164	$13,164,370	188	$12,810,569	890	$49,285,159
30-59	15	$461,282	4	$297,225	8	$524,733	27	$1,283,240
60-89	4	$192,406	1	$46,313	2	$50,712	7	$289,431
90-119	1	$26,378	3	$335,951	3	$190,274	7	$552,603
120-179	6	$261,217	3	$170,110	1	$20,631	10	$451,958
180-269	15	$898,670	1	$92,703	4	$191,946	20	$1,183,319
270-359	2	$192,607	2	$256,448	4	$202,977	8	$652,032
360+	8	$467,731	10	$710,861	6	$289,874	24	$1,468,466
REO	4	$177,366	6	$575,817	1	$30,861	11	$784,044
90+REO	36	$2,023,969	25	$2,141,890	19	$926,563	80	$5,092,422
Loss To Date
% to Original Pool Balance	2.80%	$2,209,475	7.15%	$2,913,914	5.78%	$1,815,237	4.59%	$6,938,626
Severity	68.79%		51.80%		52.78%		56.52%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.83%	$943,511	5.44%	$1,485,054	2.97%	$603,341	3.06%	$3,031,906
B	5.09%	$666,732	9.73%	$724,025	7.50%	$581,129	6.97%	$1,971,886
C	4.77%	$260,817	10.24%	$363,951	13.87%	$243,036	8.05%	$867,804
C-	1.42%	$74,328	7.19%	$28,939	26.28%	$107,210	3.48%	$210,477
D	7.44%	$264,087	14.84%	$311,945	23.54%	$280,520	12.52%	$856,552
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	2.39%	$563,671	2.87%	$62,545	4.03%	$51,655	2.51%	$677,871
2-4 Unit	5.47%	$247,642	10.56%	$494,052	6.75%	$447,468	7.51%	$1,189,162
NIV	2.12%	$313,508	5.36%	$560,174	4.79%	$1,480,202	4.19%	$2,353,884
Non-Owner	4.04%	$235,381	15.81%	$77,838	8.43%	$638,970	6.85%	$952,189
90+ & REO as % Rem
A/A- , B, C	5.10%	13.90%	9.80%	23.90%	4.20%	9.50%	6.20%	15.00%
C- , D, NON	7.30%	24.50%	0.00%	43.30%	37.20%	22.60%	8.70%	31.40%
2-4, LOW, NIV	11.00%	5.40%	20.30%	12.20%	5.20%	0.00%	12.30%	5.40%
As of: Dec 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	869	$41,039,217	170	$11,972,013	306	$19,000,766	1345	$72,011,996
LTV/WAC	69.16%	10.41%	77.34%	10.54%	71.60%	10.10%	71.17%	10.35%
A/A-	496	$28,429,117	105	$8,232,162	181	$13,270,167	782	$49,931,445
B	188	$7,652,473	41	$2,559,932	80	$4,233,111	309	$14,445,516
C	96	$2,490,548	12	$538,237	23	$774,288	131	$3,803,073
C-	43	$1,172,515	2	$111,742	6	$190,795	51	$1,475,052
D	46	$1,294,564	10	$529,940	16	$532,405	72	$2,356,909
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	64.78%	$84,152,800	70.79%	$30,234,362	57.61%	$27,045,925	64.42%	$141,433,087
Delinquency Status
CURRENT	799	$37,559,947	142	$9,853,965	275	$17,282,929	1216	$64,696,841
30-59	11	$284,994	4	$294,805	5	$272,748	20	$852,547
60-89	4	$131,030	3	$175,169	5	$309,369	12	$615,568
90-119	6	$291,286	3	$124,661	1	$65,480	10	$481,427
120-179	12	$593,077	2	$98,289	3	$130,394	17	$821,760
180-269	9	$352,615	2	$77,678	4	$261,837	15	$692,130
270-359	10	$354,353	1	$150,260	2	$158,576	13	$663,189
360+	12	$864,345	8	$975,252	5	$190,162	25	$2,029,759
REO	6	$607,570	5	$221,935	6	$329,270	17	$1,158,775
90+REO	55	$3,063,246	21	$1,648,075	21	$1,135,719	97	$5,847,040
Loss To Date
% to Original Pool Balance	2.67%	$3,465,126	9.05%	$3,865,684	6.71%	$3,148,957	4.77%	$10,479,767
Severity	59.36%		59.92%		63.86%		60.86%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.16%	$961,494	5.70%	$1,642,154	4.38%	$1,229,016	2.74%	$3,832,664
B	3.04%	$798,779	10.98%	$924,190	7.92%	$975,923	5.74%	$2,698,892
C	7.37%	$713,206	24.39%	$569,443	18.72%	$504,563	12.15%	$1,787,212
C-	4.12%	$220,361	9.54%	$60,748	4.81%	$48,435	4.71%	$329,544
D	13.86%	$771,286	26.40%	$669,149	13.58%	$391,020	16.68%	$1,831,455
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	2.57%	$568,964	4.38%	$72,201	6.90%	$36,376	2.78%	$677,541
2-4 Unit	4.20%	$99,676	24.33%	$814,238	1.69%	$33,740	12.28%	$947,653
NIV	4.27%	$511,287	10.63%	$1,222,934	6.02%	$759,576	6.91%	$2,493,797
Non-Owner	7.72%	$403,758	71.28%	$529,085	8.11%	$259,939	12.99%	$1,192,782
90+ & REO as % Rem
A/A- , B, C	6.60%	5.40%	3.90%	32.70%	4.50%	7.40%	5.60%	10.80%
C- , D, NON	8.30%	23.50%	53.70%	68.00%	18.00%	17.00%	13.00%	32.00%
2-4, LOW, NIV	7.90%	7.50%	22.20%	0.00%	3.90%	0.00%	10.00%	7.10%
As of: Dec 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	550	$25,832,940	170	$12,638,599	226	$13,830,360	946	$52,301,899
LTV/WAC	71.36%	10.45%	77.06%	10.79%	71.45%	10.11%	72.77%	10.44%
A/A-	308	$17,026,023	95	$7,637,156	147	$9,861,499	550	$34,524,678
B	134	$5,929,525	44	$3,615,350	49	$2,891,008	227	$12,435,883
C	68	$1,704,587	15	$832,175	18	$618,196	101	$3,154,958
C-	20	$637,778	5	$179,874	3	$100,294	28	$917,947
D	20	$535,028	11	$374,044	9	$359,362	40	$1,268,434
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	69.07%	$64,327,400	69.87%	$30,947,263	63.59%	$25,702,099	68.02%	$120,976,762
Delinquency Status
CURRENT	504	$23,157,068	139	$10,519,804	200	$12,489,424	843	$46,166,296
30-59	13	$577,723	4	$205,577	2	$53,773	19	$837,073
60-89	5	$329,000	1	$68,832	2	$133,697	8	$531,529
90-119	6	$402,557	2	$101,440	3	$182,149	11	$686,146
120-179	4	$132,244	4	$255,068	4	$215,200	12	$602,512
180-269	4	$377,745	5	$311,626	3	$162,260	12	$851,631
270-359	1	$158,651	2	$218,044	1	$32,494	4	$409,189
360+	10	$583,136	12	$761,804	7	$301,980	29	$1,646,920
REO	3	$114,816	1	$196,404	4	$259,383	8	$570,603
90+REO	28	$1,769,149	26	$1,844,386	22	$1,153,466	76	$4,767,001
Loss To Date
% to Original Pool Balance	2.26%	$2,100,332	5.11%	$2,265,212	5.29%	$2,136,107	3.66%	$6,501,651
Severity	49.89%		56.12%		51.46%		52.44%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.40%	$812,352	4.43%	$1,253,566	3.64%	$969,540	2.68%	$3,035,458
B	3.06%	$611,860	6.37%	$592,778	5.71%	$457,302	4.45%	$1,661,940
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	7.02%	$50,819	3.40%	$140,705
D	7.30%	$265,636	7.71%	$166,593	14.97%	$313,532	9.44%	$745,761
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	3.68%	$1,455,158	16.82%	$174,319	12.71%	$156,811	4.27%	$1,786,288
2-4 Unit	3.59%	$294,787	24.52%	$1,168,040	5.51%	$164,056	10.20%	$1,626,883
NIV	2.28%	$334,267	8.89%	$1,122,715	9.92%	$1,699,978	7.11%	$3,156,960
Non-Owner	6.74%	$470,772	54.25%	$691,510	14.82%	$968,274	14.40%	$2,130,556
90+ & REO as % Rem
A/A- , B, C	3.10%	15.60%	13.10%	14.00%	4.30%	20.80%	5.70%	16.40%
C- , D, NON	10.90%	8.30%	41.30%	23.90%	0.00%	14.50%	15.60%	14.70%
2-4, LOW, NIV	2.30%	8.30%	12.20%	16.90%	11.60%	0.00%	8.20%	9.30%
As of: Dec 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	521	$24,024,982	212	$11,929,867	207	$14,492,606	940	$50,447,454
LTV/WAC	69.89%	10.18%	68.40%	10.74%	69.68%	9.79%	69.48%	10.20%
A/A-	304	$16,229,812	100	$6,033,054	140	$10,981,911	544	$33,244,778
B	113	$4,660,103	63	$3,712,054	42	$2,645,150	218	$11,017,307
C	70	$2,146,289	36	$1,739,616	11	$396,733	117	$4,282,638
C-	16	$405,830	4	$100,050	5	$148,372	25	$654,252
D	17	$543,399	9	$345,092	9	$320,440	35	$1,208,931
Unknown	1	$39,549	0	$0	0	$0	1	$39,549
Paid Off	72.04%	$70,138,900	75.12%	$38,268,066	63.03%	$26,455,933	70.88%	$134,862,899
Delinquency Status
CURRENT	486	$22,182,061	192	$10,994,778	187	$13,331,998	865	$46,508,837
30-59	8	$395,698	5	$259,690	3	$181,123	16	$836,511
60-89	4	$199,045	0	$0	1	$56,987	5	$256,032
90-119	2	$92,783	2	$83,526	2	$76,927	6	$253,236
120-179	5	$255,731	2	$83,121	3	$238,917	10	$577,769
180-269	5	$320,175	4	$267,735	5	$211,591	14	$799,501
270-359	2	$77,429	1	$11,612	1	$42,076	4	$131,117
360+	6	$328,166	3	$90,599	4	$325,727	13	$744,492
REO	3	$173,893	3	$138,805	1	$27,261	7	$339,959
90+REO	23	$1,248,177	15	$675,398	16	$922,499	54	$2,846,074
Loss To Date
% to Original Pool Balance	1.40%	$1,359,233	4.35%	$2,217,151	4.85%	$2,035,241	2.95%	$5,611,625
Severity	37.85%		59.99%		47.68%		48.56%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.70%	$427,626	2.48%	$619,474	3.67%	$978,133	1.80%	$2,025,233
B	1.94%	$421,758	4.18%	$585,306	6.10%	$574,003	3.50%	$1,581,067
C	2.53%	$214,143	7.81%	$535,613	8.55%	$261,847	5.51%	$1,011,603
C-	3.75%	$93,504	3.41%	$50,959	4.85%	$42,111	3.84%	$186,574
D	5.68%	$202,201	11.94%	$425,800	9.14%	$179,148	8.88%	$807,149
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	5.43%	$279,544	4.11%	$141,007	3.85%	$522,084
NIV	2.78%	$334,476	4.56%	$515,578	5.07%	$779,076	4.21%	$1,629,130
Non-Owner	9.67%	$356,879	26.57%	$263,542	8.53%	$461,916	10.72%	$1,082,337
90+ & REO as % Rem
A/A- , B, C	2.00%	8.50%	1.60%	6.30%	0.90%	19.50%	1.60%	10.40%
C- , D, NON	28.50%	10.60%	0.00%	3.40%	48.50%	63.90%	28.70%	22.70%
2-4, LOW, NIV	10.80%	6.70%	0.00%	14.00%	0.00%	0.00%	3.90%	7.50%
As of: Dec 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	606	$29,431,015	182	$10,198,623	274	$18,700,665	1062	$58,330,303
LTV/WAC	69.81%	9.90%	69.50%	11.51%	67.24%	9.85%	68.93%	10.16%
A/A-	357	$20,399,806	51	$3,885,128	178	$13,356,900	586	$37,641,834
B	147	$6,196,095	51	$2,982,813	55	$3,532,708	253	$12,711,616
C	58	$1,708,315	39	$1,707,650	25	$1,127,527	122	$4,543,493
C-	13	$341,305	11	$371,835	2	$120,732	26	$833,873
D	31	$785,493	30	$1,251,197	14	$562,798	75	$2,599,487
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	70.31%	$79,214,900	76.90%	$36,401,598	64.88%	$36,858,950	70.33%	$152,475,448
Delinquency Status
CURRENT	558	$27,479,835	139	$8,193,600	247	$17,385,239	944	$53,058,674
30-59	8	$229,135	5	$254,160	2	$129,765	15	$613,060
60-89	7	$482,107	4	$170,440	5	$280,524	16	$933,071
90-119	4	$149,878	2	$64,555	2	$46,581	8	$261,014
120-179	5	$147,403	5	$193,716	8	$298,725	18	$639,844
180-269	7	$225,782	5	$128,054	3	$184,140	15	$537,976
270-359	6	$185,355	3	$200,867	0	$0	9	$386,222
360+	7	$284,145	16	$804,021	3	$173,726	26	$1,261,892
REO	4	$247,376	3	$189,211	4	$201,965	11	$638,552
90+REO	33	$1,239,939	34	$1,580,424	20	$905,137	87	$3,725,500
Loss To Date
% to Original Pool Balance	1.68%	$1,888,981	8.17%	$3,865,051	3.96%	$2,249,651	3.69%	$8,003,683
Severity	46.09%		63.01%		39.91%		50.44%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.86%	$604,353	5.11%	$924,663	2.45%	$887,405	1.94%	$2,416,421
B	1.33%	$341,639	6.79%	$784,051	4.19%	$511,863	3.31%	$1,637,553
C	3.83%	$353,619	10.69%	$802,633	9.64%	$409,781	7.46%	$1,566,033
C-	4.64%	$100,549	17.75%	$427,136	5.41%	$59,473	10.35%	$587,158
D	8.67%	$488,820	11.99%	$926,569	12.92%	$381,130	11.01%	$1,796,519
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	0.91%	$210,486	5.83%	$190,918	10.33%	$100,029	1.84%	$501,433
2-4 Unit	6.11%	$234,122	10.94%	$488,301	5.94%	$218,085	7.86%	$940,508
NIV	1.26%	$165,461	3.96%	$776,065	5.14%	$816,886	3.62%	$1,758,412
Non-Owner	1.66%	$92,319	24.56%	$209,774	13.41%	$584,958	8.23%	$887,051
90+ & REO as % Rem
A/A- , B, C	2.60%	6.60%	2.50%	19.00%	3.30%	5.50%	2.80%	9.20%
C- , D, NON	6.90%	10.70%	16.60%	48.60%	0.00%	33.10%	10.20%	33.80%
2-4, LOW, NIV	3.60%	6.90%	0.00%	9.60%	1.50%	16.90%	2.10%	8.20%
As of: Dec 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	471	$21,897,571	219	$12,856,357	271	$18,000,278	961	$52,754,207
LTV/WAC	70.94%	10.25%	68.54%	12.05%	66.97%	10.14%	69.00%	10.65%
A/A-	281	$15,279,926	72	$4,820,117	162	$12,501,554	515	$32,601,597
B	94	$3,890,220	36	$2,218,513	58	$3,526,232	188	$9,634,965
C	50	$1,385,049	40	$2,154,946	34	$1,225,653	124	$4,765,648
C-	19	$670,640	22	$1,234,820	4	$141,192	45	$2,046,652
D	27	$671,736	49	$2,427,961	13	$605,648	89	$3,705,345
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	75.30%	$76,649,900	81.69%	$60,056,625	71.47%	$47,972,032	76.17%	$184,678,557
Delinquency Status
CURRENT	416	$19,118,080	150	$8,578,179	229	$16,013,444	795	$43,709,703
30-59	14	$548,793	5	$336,798	10	$578,456	29	$1,464,047
60-89	11	$297,169	5	$375,232	4	$145,077	20	$817,478
90-119	4	$257,173	5	$180,111	2	$121,929	11	$559,213
120-179	5	$239,040	5	$435,940	3	$155,290	13	$830,270
180-269	6	$321,072	11	$746,104	2	$69,360	19	$1,136,536
270-359	3	$223,636	5	$246,291	5	$234,194	13	$704,121
360+	11	$771,817	31	$1,868,847	11	$484,185	53	$3,124,849
REO	1	$120,790	2	$88,856	5	$198,343	8	$407,989
90+REO	30	$1,933,528	59	$3,566,149	28	$1,263,301	117	$6,762,978
Loss To Date
% to Original Pool Balance	0.88%	$892,338	11.93%	$8,769,190	4.03%	$2,702,393	5.10%	$12,363,921
Severity	39.13%		64.28%		48.56%		57.54%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.37%	$238,076	8.02%	$2,051,505	1.22%	$489,788	2.14%	$2,779,369
B	1.61%	$312,722	9.80%	$1,367,175	5.69%	$898,607	5.25%	$2,578,504
C	1.25%	$121,270	14.50%	$1,891,786	12.20%	$848,782	9.64%	$2,861,838
C-	2.26%	$84,377	12.69%	$675,392	7.95%	$83,065	8.34%	$842,834
D	2.73%	$135,892	17.80%	$2,783,331	11.89%	$382,150	13.85%	$3,301,373
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	2.65%	$734,061	13.22%	$468,347	4.25%	$123,446	3.88%	$1,325,854
2-4 Unit	0.64%	$29,511	23.95%	$1,006,217	4.56%	$201,748	9.33%	$1,237,476
NIV	3.91%	$215,342	8.77%	$1,733,752	5.55%	$1,281,109	6.68%	$3,230,203
Non-Owner	6.42%	$377,426	45.72%	$961,338	6.70%	$530,002	11.76%	$1,868,766
90+ & REO as % Rem
A/A- , B, C	6.70%	12.70%	13.40%	23.30%	5.00%	8.50%	7.10%	13.60%
C- , D, NON	23.60%	25.10%	47.30%	45.50%	25.10%	11.10%	38.00%	36.20%
2-4, LOW, NIV	19.20%	14.70%	34.20%	32.90%	9.90%	9.40%	19.30%	15.40%
As of: Dec 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	308	$12,122,325	135	$8,920,753	183	$10,606,449	626	$31,649,527
LTV/WAC	62.31%	10.47%	67.17%	12.43%	65.60%	10.49%	64.78%	11.03%
A/A-	141	$6,235,391	33	$2,409,385	114	$7,253,490	288	$15,898,266
B	80	$3,481,112	19	$1,383,593	40	$2,162,088	139	$7,026,792
C	56	$1,660,467	22	$1,429,278	29	$1,190,871	107	$4,280,616
C-	17	$393,843	17	$1,107,999	0	$0	34	$1,501,842
D	14	$351,512	44	$2,590,499	0	$0	58	$2,942,011
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	81.14%	$60,773,300	82.47%	$43,920,924	75.92%	$35,917,028	80.14%	$140,611,252
Delinquency Status
CURRENT	287	$10,997,045	97	$6,325,958	162	$9,581,848	546	$26,904,851
30-59	2	$188,202	4	$261,432	1	$52,247	7	$501,881
60-89	1	$49,717	1	$41,325	3	$114,886	5	$205,928
90-119	2	$25,997	4	$318,274	1	$74,384	7	$418,655
120-179	5	$414,789	3	$115,169	4	$209,339	12	$739,297
180-269	2	$75,167	2	$242,231	6	$311,632	10	$629,030
270-359	1	$64,441	3	$162,382	1	$20,655	5	$247,478
360+	6	$200,080	18	$1,263,661	5	$241,458	29	$1,705,199
REO	2	$106,885	3	$190,321	0	$0	5	$297,206
90+REO	18	$887,359	33	$2,292,038	17	$857,468	68	$4,036,865
Loss To Date
% to Original Pool Balance	0.96%	$717,421	8.15%	$4,341,289	4.16%	$1,970,227	4.01%	$7,028,937
Severity	45.36%		54.93%		46.44%		51.20%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.30%	$107,237	2.05%	$280,616	3.29%	$925,412	1.71%	$1,313,265
B	0.78%	$150,496	2.93%	$195,211	4.19%	$521,619	2.25%	$867,326
C	1.25%	$140,837	5.31%	$367,781	7.44%	$495,078	4.04%	$1,003,696
C-	1.94%	$105,501	8.17%	$535,733	0.00%	$0	5.35%	$641,234
D	5.88%	$213,351	15.23%	$2,961,947	25.53%	$28,117	13.82%	$3,203,415
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	1.18%	$328,576	7.64%	$364,877	3.35%	$48,162	2.18%	$741,615
2-4 Unit	1.25%	$49,620	25.46%	$2,187,457	7.93%	$429,542	14.84%	$2,666,618
NIV	0.69%	$92,704	9.82%	$2,924,918	5.84%	$1,686,980	6.52%	$4,704,602
Non-Owner	4.98%	$223,537	56.53%	$2,357,270	8.79%	$754,619	19.34%	$3,335,426
90+ & REO as % Rem
A/A- , B, C	5.50%	4.10%	13.80%	10.20%	6.00%	9.20%	7.00%	6.90%
C- , D, NON	13.30%	39.80%	41.60%	44.90%	0.00%	0.00%	34.20%	44.30%
2-4, LOW, NIV	0.00%	5.70%	24.00%	14.40%	17.80%	0.00%	15.30%	7.80%
As of: Dec 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	240	$10,057,051	131	$8,240,595	0	$0	371	$18,297,646
LTV/WAC	62.54%	10.57%	67.03%	11.98%	0.00%	0.00%	64.56%	11.21%
A/A-	102	$5,320,281	40	$3,232,154	0	$0	142	$8,552,435
B	43	$2,253,717	19	$1,264,656	0	$0	62	$3,518,372
C	44	$1,107,347	20	$1,255,145	0	$0	64	$2,362,491
C-	23	$831,961	10	$398,053	0	$0	33	$1,230,014
D	15	$348,141	42	$2,090,588	0	$0	57	$2,438,729
Unknown	13	$195,605	0	$0	0	$0	13	$195,605
Paid Off	80.94%	$50,558,365	84.91%	$48,747,590	0.00%	$0	82.84%	$99,305,955
Delinquency Status
CURRENT	220	$9,155,519	100	$6,358,333	0	$0	320	$15,513,852
30-59	8	$396,899	2	$142,838	0	$0	10	$539,737
60-89	1	$97,936	1	$89,324	0	$0	2	$187,260
90-119	1	$9,191	2	$184,374	0	$0	3	$193,565
120-179	1	$11,817	4	$178,115	0	$0	5	$189,932
180-269	4	$169,721	3	$352,856	0	$0	7	$522,577
270-359	1	$45,656	2	$121,549	0	$0	3	$167,205
360+	4	$170,311	14	$626,101	0	$0	18	$796,412
REO	0	$0	3	$187,104	0	$0	3	$187,104
90+REO	11	$406,696	28	$1,650,099	-	$0	39	$2,056,795
Loss To Date
% to Original Pool Balance	0.95%	$591,199	10.98%	$6,302,715	0.00%	$0	5.75%	$6,893,914
Severity	37.18%		54.54%		0.00%		52.44%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.68%	$177,018	5.49%	$775,030	0.00%	$0	2.38%	$952,048
B	0.10%	$14,432	8.14%	$607,082	0.00%	$0	2.77%	$621,514
C	0.70%	$70,609	11.58%	$991,797	0.00%	$0	5.72%	$1,062,406
C-	2.94%	$175,734	8.43%	$508,599	0.00%	$0	5.70%	$684,333
D	1.03%	$31,621	16.09%	$3,420,207	0.00%	$0	14.19%	$3,451,828
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	1.66%	$334,341	7.19%	$255,830	0.00%	$0	2.49%	$590,171
2-4 Unit	4.19%	$146,929	12.66%	$599,063	7.01%	$350,792	8.28%	$1,096,783
NIV	0.94%	$163,940	9.90%	$2,659,464	2.25%	$148,669	5.85%	$2,972,073
Non-Owner	4.92%	$201,367	33.60%	$642,552	8.87%	$566,205	11.39%	$1,410,124
90+ & REO as % Rem
A/A- , B, C	2.20%	1.50%	13.90%	9.60%	0.00%	0.00%	6.60%	4.40%
C- , D, NON	15.30%	33.30%	5.80%	41.20%	0.00%	0.00%	12.20%	40.10%
2-4, LOW, NIV	0.00%	2.50%	15.60%	20.00%	0.00%	0.00%	6.60%	5.20%
As of: Dec 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	171	$7,219,698	116	$7,422,455	0	$0	287	$14,642,152
LTV/WAC	65.55%	10.48%	65.38%	11.97%	0.00%	0.00%	65.46%	11.24%
A/A-	59	$3,008,529	38	$2,339,792	0	$0	97	$5,348,322
B	46	$2,067,035	12	$1,039,522	0	$0	58	$3,106,557
C	48	$1,707,140	16	$831,609	0	$0	64	$2,538,750
C-	13	$326,198	17	$967,537	0	$0	30	$1,293,735
D	5	$110,795	33	$2,243,994	0	$0	38	$2,354,789
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	79.86%	$34,091,900	86.38%	$49,626,866	0.00%	$0	83.60%	$83,718,766
Delinquency Status
CURRENT	166	$7,005,313	101	$6,385,820	0	$0	267	$13,391,133
30-59	1	$71,514	3	$288,894	0	$0	4	$360,408
60-89	1	$39,699	1	$106,371	0	$0	2	$146,070
90-119	1	$33,371	0	$0	0	$0	1	$33,371
120-179	2	$69,800	4	$187,919	0	$0	6	$257,719
180-269	0	$0	2	$112,081	0	$0	2	$112,081
270-359	0	$0	1	$42,405	0	$0	1	$42,405
360+	0	$0	4	$298,965	0	$0	4	$298,965
REO	0	$0	0	$0	0	$0	0	$0
90+REO	3	$103,171	11	$641,370	-	$0	14	$744,541
Loss To Date
% to Original Pool Balance	1.34%	$573,225	7.45%	$4,277,535	0.00%	$0	4.84%	$4,850,760
Severity	36.86%		49.32%		0.00%		47.43%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.20%	$206,314	4.22%	$586,390	0.00%	$0	2.55%	$792,704
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	9.71%	$2,163,358	0.00%	$0	9.26%	$2,191,119
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	1.18%	$253,765	12.27%	$438,127	0.00%	$0	2.77%	$691,892
2-4 Unit	0.58%	$17,289	29.56%	$1,100,867	0.00%	$0	16.66%	$1,118,156
NIV	0.00%	($158)	11.89%	$3,603,959	0.00%	$0	9.79%	$3,603,801
Non-Owner	2.23%	$92,087	38.38%	$939,015	0.00%	$0	15.70%	$1,031,102
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	3.40%	0.00%	0.00%	0.00%	1.50%	0.00%
C- , D, NON	21.40%	0.00%	12.00%	18.00%	0.00%	0.00%	14.30%	17.10%
2-4, LOW, NIV	0.00%	4.20%	0.00%	21.50%	0.00%	0.00%	0.00%	8.60%
As of: Dec 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	206	$8,133,056	75	$4,674,298	0	$0	281	$12,807,354
LTV/WAC	61.12%	10.25%	67.06%	12.27%	0.00%	0.00%	63.28%	10.98%
A/A-	88	$3,902,596	27	$1,947,535	0	$0	115	$5,850,131
B	42	$1,838,498	12	$783,875	0	$0	54	$2,622,373
C	56	$1,718,159	16	$850,364	0	$0	72	$2,568,523
C-	15	$565,653	11	$546,617	0	$0	26	$1,112,270
D	5	$108,150	9	$545,906	0	$0	14	$654,057
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	83.35%	$48,686,300	84.24%	$26,685,015	0.00%	$0	83.66%	$75,371,315
Delinquency Status
CURRENT	195	$7,573,163	62	$3,912,633	0	$0	257	$11,485,796
30-59	5	$327,849	1	$38,269	0	$0	6	$366,118
60-89	0	$0	0	$0	0	$0	0	$0
90-119	1	$76,019	0	$0	0	$0	1	$76,019
120-179	2	$57,089	3	$232,902	0	$0	5	$289,991
180-269	2	$76,358	2	$105,285	0	$0	4	$181,643
270-359	1	$22,578	2	$143,668	0	$0	3	$166,246
360+	0	$0	1	$27,545	0	$0	1	$27,545
REO	0	$0	4	$213,996	0	$0	4	$213,996
90+REO	6	$232,044	12	$723,396	-	$0	18	$955,440
Loss To Date
% to Original Pool Balance	0.41%	$241,975	8.32%	$2,635,795	0.00%	$0	3.19%	$2,877,770
Severity	17.83%		49.94%		0.00%		43.37%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.02%	$3,811	3.11%	$275,304	0.00%	$0	0.82%	$279,115
B	0.90%	$130,951	7.32%	$372,821	0.00%	$0	2.57%	$503,772
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	23.27%	$578,539	0.00%	$0	14.85%	$605,811
NIV	1.20%	$49,274	8.09%	$2,275,149	0.00%	$0	7.21%	$2,324,423
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	0.00%	6.00%	4.10%	0.00%	0.00%	0.00%	1.40%	4.20%
C- , D, NON	3.50%	0.00%	26.30%	43.50%	0.00%	0.00%	14.70%	36.30%
2-4, LOW, NIV	0.00%	3.50%	32.10%	17.80%	0.00%	0.00%	12.40%	4.90%
As of: Dec 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	87	$2,832,147	27	$1,562,564	0	$0	114	$4,394,711
LTV/WAC	54.81%	11.33%	67.49%	12.15%	0.00%	0.00%	59.31%	11.62%
A/A-	36	$1,286,404	11	$732,988	0	$0	47	$2,019,392
B	30	$1,033,903	5	$288,258	0	$0	35	$1,322,160
C	15	$369,747	5	$161,403	0	$0	20	$531,150
C-	3	$53,072	5	$257,193	0	$0	8	$310,265
D	3	$89,020	1	$122,723	0	$0	4	$211,743
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	87.62%	$25,042,800	91.73%	$18,994,599	0.00%	$0	89.35%	$44,037,399
Delinquency Status
CURRENT	85	$2,772,189	24	$1,421,937	0	$0	109	$4,194,126
30-59	2	$59,958	0	$0	0	$0	2	$59,958
60-89	0	$0	1	$52,763	0	$0	1	$52,763
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	$87,863	0	$0	2	$87,863
REO	0	$0	0	$0	0	$0	0	$0
90+REO	-	$0	2	$87,863	-	$0	2	$87,863
Loss To Date
% to Original Pool Balance	0.51%	$146,611	12.27%	$2,541,539	0.00%	$0	5.45%	$2,688,150
Severity	19.76%		55.27%		0.00%		50.34%
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	1.22%	$61,649	10.90%	$364,099	0.00%	$0	5.08%	$425,748
C-	0.70%	$13,297	6.55%	$297,427	0.00%	$0	4.82%	$310,724
D	0.00%	$37	34.52%	$1,481,532	0.00%	$0	28.22%	$1,481,569
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	0.98%	$89,851	9.55%	$1,534,995	0.00%	$0	6.44%	$1,624,846
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%	14.50%	0.00%	0.00%	0.00%	12.00%	0.00%
2-4, LOW, NIV	0.00%	0.00%	16.00%	0.00%	0.00%	0.00%	11.40%	0.00%
As of: Dec 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	52	$1,692,788	26	$1,320,761	0	$0	78	$3,013,549
LTV/WAC	58.99%	12.01%	61.98%	13.49%	0.00%	0.00%	60.30%	12.66%
A/A-	22	$749,755	3	$237,860	0	$0	25	$987,616
B	11	$572,331	10	$441,201	0	$0	21	$1,013,533
C	15	$297,837	7	$309,203	0	$0	22	$607,040
C-	2	$42,095	3	$152,202	0	$0	5	$194,296
D	2	$30,769	3	$180,295	0	$0	5	$211,064
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	87.05%	$14,267,400	93.89%	$22,186,153	0.00%	$0	91.09%	$36,453,553
Delinquency Status
CURRENT	51	$1,688,527	23	$1,198,829	0	$0	74	$2,887,356
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	1	$4,261	2	$99,282	0	$0	3	$103,543
180-269	0	$0	0	$0	0	$0	0	$0
270-359	0	$0	0	$0	0	$0	0	$0
360+	0	$0	1	$22,650	0	$0	1	$22,650
REO	0	$0	0	$0	0	$0	0	$0
90+REO	1	$4,261	3	$121,932	-	$0	4	$126,193
Loss To Date
% to Original Pool Balance	0.92%	$150,595	11.37%	$2,685,793	0.00%	$0	7.09%	$2,836,388
Severity	46.68%		65.07%		0.00%		63.73%
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	18.00%	$874,207	0.00%	$0	14.59%	$878,527
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	1.55%	$102,808	13.11%	$1,282,843	0.00%	$0	8.45%	$1,385,651
Non-Owner	0.60%	$11,103	41.68%	$476,374	0.00%	$0	16.29%	$487,477
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	0.00%	6.70%	0.00%	0.00%	0.00%	2.90%
C- , D, NON	0.00%	0.00%	60.80%	0.00%	0.00%	0.00%	47.60%	0.00%
2-4, LOW, NIV	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
As of: Dec 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	61	$1,756,938	22	$1,008,083	0	$0	83	$2,765,021
LTV/WAC	52.84%	12.12%	67.11%	12.49%	0.00%	0.00%	58.04%	12.25%
A/A-	22	$545,633	9	$541,895	0	$0	31	$1,087,527
B	4	$172,896	3	$55,732	0	$0	7	$228,628
C	19	$556,204	6	$198,962	0	$0	25	$755,166
C-	6	$105,235	2	$171,067	0	$0	8	$276,302
D	10	$376,971	2	$40,428	0	$0	12	$417,398
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	89.63%	$19,328,850	92.76%	$14,408,881	0.00%	$0	90.94%	$33,737,731
Delinquency Status
CURRENT	60	$1,736,139	17	$865,595	0	$0	77	$2,601,734
30-59	0	$0	2	$40,660	0	$0	2	$40,660
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	1	$60,870	0	$0	1	$60,870
120-179	0	$0	1	$21,505	0	$0	1	$21,505
180-269	0	$0	0	$0	0	$0	0	$0
270-359	1	$20,799	0	$0	0	$0	1	$20,799
360+	0	$0	1	$19,452	0	$0	1	$19,452
REO	0	$0	0	$0	0	$0	0	$0
90+REO	1	$20,799	3	$101,827	-	$0	4	$122,626
Loss To Date
% to Original Pool Balance	0.63%	$135,387	7.30%	$1,133,984	0.00%	$0	3.42%	$1,269,371
Severity	15.12%		50.13%		0.00%		40.20%
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	10.56%	$329,205	0.00%	$0	3.83%	$374,044
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	16.89%	$2,107,488	0.00%	$0	12.26%	$2,258,083
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%	11.20%	34.90%	0.00%	0.00%	5.60%	8.50%
C- , D, NON	0.00%	0.00%	0.00%	53.20%	0.00%	0.00%	0.00%	5.20%
2-4, LOW, NIV	0.00%	3.10%	0.00%	39.40%	0.00%	0.00%	0.00%	10.00%
As of: Dec 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	103	$3,827,995	9	$534,884	0	$0	112	$4,362,879
LTV/WAC	59.79%	11.27%	61.28%	11.49%	0.00%	0.00%	59.97%	11.30%
A/A-	52	$2,278,312	2	$99,549	0	$0	54	$2,377,861
B	10	$356,571	2	$73,713	0	$0	12	$430,285
C	30	$866,148	4	$207,074	0	$0	34	$1,073,222
C-	4	$107,525	1	$154,548	0	$0	5	$262,073
D	7	$219,439	0	$0	0	$0	7	$219,439
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	83.46%	$23,847,895	87.79%	$4,129,055	0.00%	$0	84.07%	$27,976,950
Delinquency Status
CURRENT	98	$3,612,829	9	$534,884	0	$0	107	$4,147,713
30-59	4	$207,967	0	$0	0	$0	4	$207,967
60-89	1	$7,199	0	$0	0	$0	1	$7,199
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	0	$0	0	$0	0	$0
REO	0	$0	0	$0	0	$0	0	$0
90+REO	-	$0	-	$0	-	$0	-	$0
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	4.85%	$318,457	0.00%	$0	2.75%	$426,234
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	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	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%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
As of: Dec 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	94	$2,956,616	13	$702,109	0	$0	107	$3,658,725
LTV/WAC	54.54%	11.45%	67.36%	11.53%	0.00%	0.00%	57.00%	11.47%
A/A-	38	$1,208,439	6	$319,611	0	$0	44	$1,528,051
B	14	$437,410	2	$126,054	0	$0	16	$563,464
C	14	$399,555	0	$0	0	$0	14	$399,555
C-	2	$44,389	2	$166,690	0	$0	4	$211,079
D	26	$866,822	3	$89,754	0	$0	29	$956,576
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	85.34%	$21,401,050	90.26%	$7,071,555	0.00%	$0	86.51%	$28,472,605
Delinquency Status
CURRENT	87	$2,804,854	13	$702,109	0	$0	100	$3,506,963
30-59	5	$126,211	0	$0	0	$0	5	$126,211
60-89	0	$0	0	$0	0	$0	0	$0
90-119	1	$17,670	0	$0	0	$0	1	$17,670
120-179	0	$0	0	$0	0	$0	0	$0
180-269	1	$7,880	0	$0	0	$0	1	$7,880
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	$25,550	-	$0	-	$0	2	$25,550
Loss To Date
% to Original Pool Balance	1.25%	$313,172	3.62%	$283,249	0.00%	$0	1.81%	$596,421
Severity	35.05%		50.94%		0.00%		41.15%
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	2.55%	$38,392	0.00%	$0	1.75%	$38,392
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%	2.90%	0.00%	0.00%	0.00%	0.00%	0.00%	2.70%
2-4, LOW, NIV	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
As of: Dec 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	69	$1,643,977	6	$359,013	0	$0	75	$2,002,990
LTV/WAC	54.47%	10.93%	60.47%	9.96%	0.00%	0.00%	55.54%	10.75%
A/A-	20	$489,563	2	$111,095	0	$0	22	$600,658
B	14	$308,797	1	$105,047	0	$0	15	$413,843
C	13	$265,247	0	$0	0	$0	13	$265,247
C-	1	$21,118	1	$50,054	0	$0	2	$71,172
D	20	$537,374	2	$92,818	0	$0	22	$630,192
Unknown	1	$21,878	0	$0	0	$0	1	$21,878
Paid Off	86.54%	$15,402,140	78.94%	$1,523,600	0.00%	$0	85.80%	$16,925,740
Delinquency Status
CURRENT	67	$1,571,630	6	$359,013	0	$0	73	$1,930,643
30-59	0	$0	0	$0	0	$0	0	$0
60-89	1	$10,878	0	$0	0	$0	1	$10,878
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+	1	$61,469	0	$0	0	$0	1	$61,469
REO	0	$0	0	$0	0	$0	0	$0
90+REO	1	$61,469	-	$0	-	$0	1	$61,469
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%	11.40%	0.00%	0.00%	0.00%	0.00%	0.00%	9.80%
2-4, LOW, NIV	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
As of: Dec 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	46	$1,207,726	3	$105,047	0	$0	49	$1,312,773
LTV/WAC	52.39%	10.67%	59.92%	11.19%	0.00%	0.00%	52.99%	10.71%
A/A-	2	$38,730	0	$0	0	$0	2	$38,730
B	18	$395,284	1	$58,218	0	$0	19	$453,501
C	5	$155,175	0	$0	0	$0	5	$155,175
C-	1	$35,226	1	$32,123	0	$0	2	$67,349
D	10	$269,891	0	$0	0	$0	10	$269,891
Unknown	10	$313,421	1	$14,706	0	$0	11	$328,127
Paid Off	84.76%	$9,840,115	40.76%	$89,300	0.00%	$0	83.95%	$9,929,415
Delinquency Status
CURRENT	45	$1,197,083	3	$105,047	0	$0	48	$1,302,130
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	1	$10,644	0	$0	0	$0	1	$10,644
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	1	$10,644	-	$0	-	$0	1	$10,644
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%	3.90%	0.00%	0.00%	0.00%	0.00%	0.00%	3.90%
2-4, LOW, NIV	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
As of: Dec 2001