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	930	17937289
C-	44	$2,261,115	0	$0	3	$148,250	11	$1,111,500	625	3520865
D	38	$2,382,560	0	$0	3	$91,750	5	$390,700	287	$2,865,010
Remaining	1366	$106,307,290	1	$55,945	344	$38,254,391	233	$19,871,755	1944	$164,489,382
LTV/WAC	74.70%	10.04%	70.00%	12.75%	73.37%	9.57%	76.63%	9.81%	74.62%	9.90%
A/A-	594	$53,779,582	0	$0	220	$29,049,899	116	$10,172,279	930	$93,001,759
B	461	$34,726,058	1	$55,945	84	$6,806,010	79	$6,443,274	625	$48,031,287
C	231	$13,271,835	0	$0	34	$2,158,988	22	$1,757,188	287	$17,188,011
C-	42	$2,155,403	0	$0	3	$147,841	11	$1,108,842	56	$3,412,085
D	38	$2,374,412	0	$0	3	$91,654	5	$390,173	46	$2,856,238
Paid Off	3.07%	$3,420,125	79.96%	$223,500	2.19%	$861,933	1.23%	$249,540	2.78%	$4,755,098
Status
CURRENT	1261	$98,961,177	0	$0	322	$36,914,686	224	$19,013,112	1807	$154,888,975
30-59	62	$4,134,200	0	$0	12	$763,174	4	$250,819	78	$5,148,193
60-89	18	$1,353,727	1	$55,945	4	$159,014	4	$383,888	27	$1,952,574
90-119	14	$1,127,733	0	$0	4	$336,365	1	$223,936	19	$1,688,033
220-229	11	$730,454	0	$0	2	$81,152	0	$0	13	$811,606
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	25	$1,858,187	-	$0	6	$417,517	1	$223,936	32	$2,499,639
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	1.39%	0.91%	0.00%	0.00%	1.00%	1.24%	0.00%	0.00%	1.12%	0.84%
C- , D, NON	8.16%	5.81%	0.00%	0.00%	0.00%	0.00%	20.20%	0.00%	11.72%	4.83%
2-4, LOW , NIV	3.42%	0.00%	0.00%	0.00%	0.00%	0.00%	14.61%	0.00%	3.88%	0.00%
As of: Jan 2002

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	1196	$85,542,368	1	$86,570	272	$27,532,163	153	$13,054,292	1622	$126,215,394
LTV/WAC	74.67%	10.37%	72.40%	11.50%	71.55%	9.88%	78.66%	10.18%	74.40%	10.24%
A/A-	502	$41,253,891	0	$0	159	$18,787,017	78	$6,405,975	739	$66,446,882
B	398	$29,241,939	1	$86,570	79	$6,355,784	47	$4,150,085	525	$39,834,378
C	220	$11,287,353	0	$0	28	$2,103,058	19	$1,469,318	267	$14,859,730
C-	36	$1,844,936	0	$0	2	$88,424	5	$546,177	43	$2,479,538
D	40	$1,914,249	0	$0	4	$197,879	4	$482,738	48	$2,594,866
Paid Off	4.56%	$4,215,015	57.25%	$116,250	2.90%	$838,006	1.71%	$239,200	3.99%	$5,408,471
Status
CURRENT	1040	$76,231,010	1	$86,570	245	$25,156,254	143	$12,223,270	1429	$113,697,105
30-59	43	$2,560,864	0	$0	9	$1,076,187	5	$460,591	57	$4,097,643
60-89	31	$2,131,029	0	$0	2	$211,949	1	$22,779	34	$2,365,757
90-119	18	$1,107,545	0	$0	4	$522,085	1	$43,962	23	$1,673,592
170-179	41	$2,544,907	0	$0	6	$263,116	2	$169,848	49	$2,977,870
180-269	21	$898,527	0	$0	6	$302,571	1	$133,843	28	$1,334,941
270-359	0	$0	0	$0	0	$0	0	$0	0	$0
360+	0	$0	0	$0	0	$0	0	$0	0	$0
REO	2	$68,486	0	$0	0	$0	0	$0	2	$68,486
90+REO	82	$4,619,465	-	$0	16	$1,087,772	4	$347,652	102	$6,054,889
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	0.49%	$51,814
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	2.33%	5.71%	0.00%	0.00%	3.05%	6.38%	0.00%	5.15%	2.31%	5.75%
C- , D, NON	22.21%	22.93%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	16.53%	16.92%
2-4, LOW , NIV	4.94%	4.65%	0.00%	0.00%	6.59%	0.00%	0.00%	0.00%	5.01%	3.99%
As of: Jan 2002

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	1313	$89,086,139	3	$403,708	239	$17,836,399	127	$10,890,022	1682	$118,216,268
LTV/WAC	74.05%	10.67%	69.58%	10.72%	72.19%	11.27%	78.00%	10.95%	74.12%	10.79%
A/A-	477	$38,392,422	3	$403,708	134	$10,821,851	56	$5,216,829	670	$54,834,810
B	450	$31,044,035	0	$0	67	$4,760,458	36	$3,146,884	553	$38,951,377
C	275	$14,452,524	0	$0	29	$1,810,066	27	$1,804,060	331	$18,066,650
C-	63	$2,870,956	0	$0	5	$249,235	7	$639,410	75	$3,759,601
D	48	$2,326,203	0	$0	4	$194,788	1	$82,840	53	$2,603,831
Paid Off	11.67%	$12,125,050	34.87%	$217,133	11.01%	$2,244,249	11.44%	$1,431,200	11.65%	$16,017,632
Status
CURRENT	1103	$74,953,067	3	$403,708	207	$15,556,688	109	$8,905,384	1422	$99,818,847
30-59	57	$4,108,859	0	$0	9	$1,045,470	5	$447,915	71	$5,602,243
60-89	31	$2,867,925	0	$0	2	$110,441	3	$325,778	36	$3,304,144
90-119	22	$1,346,699	0	$0	1	$34,533	2	$146,588	25	$1,527,820
120-179	43	$2,476,010	0	$0	6	$333,844	4	$360,858	53	$3,170,713
180-269	39	$2,578,621	0	$0	9	$514,964	3	$471,216	51	$3,564,800
270-359	15	$645,484	0	$0	2	$105,200	0	$0	17	$750,684
360+	0	$0	0	$0	0	$0	0	$0	0	$0
REO	3	$109,475	0	$0	3	$135,259	1	$232,284	7	$477,018
90+REO	122	$7,156,289	-	$0	21	$1,123,800	10	$1,210,946	153	$9,491,035
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	0.14%	$51,814	0.00%	$0	0.00%	$0	0.00%	$0	0.12%	$51,814
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	0.88%	$51,814	0.00%	$0	0.00%	$0	0.00%	$0	0.53%	$51,814
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	3.52%	6.93%	0.00%	0.00%	4.42%	9.42%	4.23%	22.05%	3.74%	8.46%
C- , D, NON	14.25%	29.05%	0.00%	0.00%	0.00%	37.27%	5.31%	0.00%	11.78%	28.74%
2-4, LOW , NIV	17.27%	8.96%	0.00%	0.00%	0.00%	0.00%	10.29%	27.53%	10.63%	9.30%
As of: Jan 2002

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	1128	$77,002,026	10	$679,723	325	$22,695,262	136	$10,667,775	1599	$111,044,786
LTV/WAC	73.34%	10.86%	70.65%	11.52%	74.01%	11.28%	74.94%	10.44%	73.61%	10.91%
A/A-	397	$30,919,448	5	$392,389	187	$14,592,637	73	$6,343,753	662	$52,248,227
B	414	$28,097,523	1	$83,344	76	$4,706,623	40	$3,031,770	531	$35,919,259
C	234	$12,998,772	1	$51,719	45	$2,363,259	18	$1,075,802	298	$16,489,552
C-	45	$2,840,021	1	$38,473	11	$819,054	5	$216,450	62	$3,913,999
D	38	$2,146,262	2	$113,798	6	$213,689	0	$0	46	$2,473,749
Paid Off	22.48%	$23,390,150	0.00%	$0	22.51%	$6,828,663	9.81%	$1,218,125	21.31%	$31,436,938
Status
CURRENT	904	$62,021,915	6	$475,733	268	$19,111,927	120	$9,484,378	1298	$91,093,953
30-59	55	$3,871,486	3	$165,517	14	$1,033,454	2	$181,946	74	$5,252,403
60-89	28	$1,879,672	0	$0	9	$472,981	2	$196,324	39	$2,548,977
90-119	15	$926,215	0	$0	5	$432,629	2	$122,632	22	$1,481,476
120-179	34	$2,168,169	0	$0	2	$112,559	5	$455,947	41	$2,736,675
180-269	41	$2,628,172	0	$0	11	$800,723	2	$59,644	54	$3,488,539
270-359	35	$2,186,702	0	$0	8	$392,532	1	$33,017	44	$2,612,251
360+	10	$1,027,920	1	$38,473	2	$71,250	0	$0	13	$1,137,643
REO	6	$291,775	0	$0	6	$267,207	2	$133,886	14	$692,868
90+REO	141	$9,228,953	1	$38,473	34	$2,076,900	12	$805,127	188	$12,149,453
Loss To Date
% to Original	0.00%	$0	0.00%	$0	0.00%	$0	0.58%	$71,898	0.05%	$71,898
Severity	0.00%		0.00%		0.00%		85.91%		85.91%
Loss To Date by Grade	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
A/A-	0.16%	$69,140	0.00%	$0	0.00%	$0	0.00%	$0	0.10%	$69,140
B	0.06%	$19,962	0.00%	$0	0.00%	$0	0.00%	$0	0.04%	$19,962
C	0.24%	$40,820	0.00%	$0	0.00%	$0	0.00%	$0	0.19%	$40,820
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	6.70%	9.84%	0.00%	0.00%	4.28%	17.63%	2.76%	11.48%	5.49%	10.97%
C- , D, NON	31.56%	37.53%	100.00%	0.00%	12.47%	48.22%	48.46%	0.00%	29.17%	36.73%
2-4, LOW , NIV	16.78%	8.96%	0.00%	0.00%	13.15%	0.00%	5.08%	13.11%	14.68%	8.91%
As of: Jan 2002

Collateral Performance by
Originiation 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	1504	$97,155,810	12	$892,615	610	$40,196,807	129	$9,395,314	2255	$147,640,547
LTV/WAC	72.56%	10.90%	76.58%	10.49%	73.82%	11.28%	70.44%	9.89%	72.80%	10.94%
A/A-	497	$38,439,779	7	$604,537	325	$24,569,351	77	$5,954,692	906	$69,568,358
B	538	$34,011,657	3	$258,386	150	$9,046,483	35	$2,204,139	726	$45,520,664
C	340	$19,220,234	1	$29,693	97	$4,741,869	16	$1,116,528	454	$25,108,324
C-	75	$2,778,117	0	$0	23	$1,135,140	1	$119,955	99	$4,033,212
D	54	$2,706,024	0	$0	15	$703,964	0	$0	69	$3,409,988
Paid Off	28.36%	$40,444,932	22.19%	$279,000	20.31%	$10,779,261	20.41%	$2,556,600	25.81%	$54,059,793
Status
CURRENT	1223	$78,564,170	9	$600,981	478	$32,191,614	117	$8,420,702	1827	$119,777,468
30-59	67	$4,993,343	0	$0	19	$1,386,093	2	$171,068	88	$6,550,503
60-89	31	$1,699,966	0	$0	13	$672,795	1	$27,770	45	$2,400,532
90-119	14	$1,147,663	0	$0	9	$396,580	0	$0	23	$1,544,243
120-179	33	$1,871,947	1	$77,633	24	$1,545,827	1	$40,578	59	$3,535,985
180-269	39	$2,595,782	0	$0	17	$1,333,182	2	$193,660	58	$4,122,623
270-359	28	$2,534,592	1	$110,251	10	$657,480	1	$48,286	40	$3,350,609
360+	42	$2,445,725	1	$103,750	17	$744,397	0	$0	60	$3,293,872
REO	27	$1,302,623	0	$0	23	$1,268,839	5	$493,251	55	$3,064,712
90+REO	183	$11,898,331	3	$291,634	100	$5,946,305	9	$775,774	295	$18,912,044
Loss To Date
% to Original	0.00%	$0	15.20%	$191,192	0.00%	$0	1.27%	$158,865	0.17%	$350,057
Severity	0.00%		76.62%		0.00%		48.82%		60.89%
Loss To Date by Grade	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
A/A-	0.10%	$53,654	0.00%	$0	0.08%	$24,239	0.00%	$0	0.08%	$77,893
B	0.38%	$194,329	0.00%	$0	0.90%	$111,337	0.00%	$0	0.46%	$305,666
C	0.16%	$41,933	0.00%	$0	0.86%	$55,616	0.00%	$0	0.28%	$97,549
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	0.60%	$59,586	0.00%	$0	0.00%	$0	0.00%	$0	0.43%	$59,586
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	0.58%	$24,239	0.00%	$0	0.43%	$66,171
90+ & REO
A/A-, B , C	5.00%	13.13%	35.40%	30.05%	10.25%	19.96%	3.93%	4.82%	7.03%	14.18%
C- , D, NON	17.00%	30.82%	0.00%	0.00%	29.86%	41.71%	100.00%	0.00%	23.09%	33.07%
2-4, LOW , NIV	19.57%	14.01%	0.00%	0.00%	16.46%	23.51%	0.00%	0.00%	17.38%	13.87%
As of: Jan 2002

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	1073	$67,907,395	38	$3,193,014	997	$71,793,190	2108	$142,893,599
LTV/WAC	74.38%	9.78%	81.68%	10.14%	76.99%	10.28%	75.85%	10.04%
A/A-	598	$41,343,257	26	$2,171,363	576	$47,411,830	1200	$90,926,449
B	292	$17,920,493	10	$943,928	268	$17,178,290	570	$36,042,711
C	90	$4,300,399	2	$77,724	103	$4,933,846	195	$9,311,968
C-	27	$1,016,445	0	$0	12	$553,026	39	$1,569,471
D	47	$1,702,221	0	$0	37	$1,667,957	84	$3,370,178
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	39.74%	$46,495,110	37.14%	$1,943,973	32.87%	$35,939,819	36.44%	$84,378,902
Status
CURRENT	947	$59,577,306	36	$3,045,793	845	$62,160,050	1828	$124,783,149
30-59	24	$1,326,111	0	$0	20	$1,239,463	44	$2,565,574
60-89	11	$655,353	0	$0	18	$1,163,491	29	$1,818,844
90-119	3	$234,674	0	$0	9	$695,939	12	$930,613
120-179	19	$1,231,547	2	$147,221	12	$563,728	33	$1,942,496
180-269	17	$1,361,698	0	$0	24	$1,742,815	41	$3,104,513
270-359	5	$288,536	0	$0	9	$473,641	14	$762,177
360+	23	$1,244,764	0	$0	31	$1,607,427	54	$2,852,191
REO	24	$1,987,405	0	$0	29	$2,146,636	53	$4,134,041
90+REO	91	$6,348,624	2	$147,221	114	$7,230,186	207	$13,726,031
Loss To Date
% to Original	1.30%	$1,515,580	0.07%	$3,542	3.38%	$3,692,227	2.25%	$5,211,349
Severity	42.44%		3.66%		52.68%		48.81%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.68%	$482,538	0.45%	$14,257	1.69%	$1,152,690	1.16%	$1,649,485
B	1.92%	$590,066	0.00%	$0	5.21%	$1,449,162	3.38%	$2,039,228
C	2.25%	$194,009	0.00%	$0	6.35%	$565,622	4.29%	$759,631
C-	2.82%	$68,385	0.00%	$0	10.07%	$108,579	5.05%	$176,964
D	3.85%	$165,405	-3.83%	($10,716)	12.34%	$416,174	7.18%	$570,863
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	6.00%	15.40%	6.80%	0.00%	5.90%	16.90%	6.00%	15.70%
C- , D, NON	7.70%	30.40%	0.00%	0.00%	36.30%	22.80%	17.80%	26.70%
2-4, LOW, NIV	14.20%	8.10%	22.80%	0.00%	11.10%	7.90%	12.70%	8.00%
As of: Jan 2002

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	865	$49,737,378	12	$829,702	870	$66,602,317	1747	$117,169,398
LTV/WAC	72.46%	9.48%	82.33%	10.90%	75.06%	9.71%	74.01%	9.62%
A/A-	518	$35,653,080	3	$265,147	510	$45,331,451	1031	$81,249,678
B	175	$8,157,682	7	$497,266	223	$14,951,362	405	$23,606,309
C	72	$2,400,980	0	$0	58	$2,915,113	130	$5,316,093
C-	36	$1,235,852	0	$0	12	$792,180	48	$2,028,032
D	60	$1,922,194	2	$67,290	67	$2,612,211	129	$4,601,695
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	38.47%	$32,852,657	45.35%	$644,050	36.93%	$40,304,280	37.66%	$73,800,987
Delinquency Status
CURRENT	781	$45,056,370	10	$735,393	762	$60,017,702	1553	$105,809,465
30-59	20	$1,032,203	0	$0	19	$1,049,796	39	$2,081,999
60-89	12	$693,960	0	$0	14	$884,229	26	$1,578,189
90-119	7	$345,561	0	$0	9	$596,064	16	$941,625
120-179	9	$815,091	1	$58,506	7	$337,734	17	$1,211,331
180-269	9	$553,777	0	$0	14	$848,318	23	$1,402,095
270-359	7	$383,783	0	$0	13	$1,101,312	20	$1,485,095
360+	15	$677,257	0	$0	20	$1,015,975	35	$1,693,232
REO	5	$179,375	1	$35,804	12	$751,188	18	$966,367
90+REO	52	$2,954,844	2	$94,310	75	$4,650,591	129	$7,699,745
Loss To Date
% to Original Pool Balance	1.57%	$1,344,527	4.12%	$58,550	3.10%	$3,381,243	2.44%	$4,784,320
Severity	45.22%		32.53%		47.18%		46.36%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.43%	$246,149	8.53%	$58,550	1.37%	$936,789	0.99%	$1,241,488
B	1.96%	$282,008	0.00%	$0	3.59%	$937,788	2.98%	$1,219,796
C	6.92%	$424,958	0.00%	$0	10.00%	$606,766	8.37%	$1,031,724
C-	2.14%	$49,107	0.00%	$0	10.36%	$195,330	5.80%	$244,437
D	6.08%	$342,305	0.00%	$0	10.45%	$704,569	8.41%	$1,046,874
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	2.02%	$196,378	0.00%	$0	6.46%	$170,595	2.96%	$366,973
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	4.31%	$1,336,885	3.51%	$1,606,997
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	4.60%	5.60%	0.00%	11.80%	3.60%	11.10%	4.00%	9.20%
C- , D, NON	4.60%	22.20%	0.00%	53.20%	13.80%	25.70%	8.20%	24.60%
2-4, LOW, NIV	0.00%	14.20%	0.00%	0.00%	0.60%	11.80%	0.40%	13.00%
As of: Jan 2002

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	1561	$81,637,153	269	$24,641,516	966	$72,744,195	2796	$179,022,864
LTV/WAC	72.85%	9.77%	80.33%	10.03%	74.03%	9.61%	74.36%	9.74%
A/A-	994	$59,064,260	176	$17,964,425	591	$51,635,865	1761	$128,664,550
B	354	$15,972,692	55	$4,165,642	259	$16,064,354	668	$36,202,688
C	115	$3,662,617	13	$601,785	60	$2,679,940	188	$6,944,342
C-	45	$1,410,177	2	$215,526	16	$555,114	63	$2,180,818
D	53	$1,527,406	23	$1,694,139	40	$1,808,921	116	$5,030,466
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	54.76%	$107,111,700	52.90%	$28,666,118	45.64%	$63,595,064	51.24%	$199,372,882
Delinquency Status
CURRENT	1413	$73,625,804	226	$21,378,533	847	$64,789,696	2486	$159,794,033
30-59	31	$1,603,217	4	$370,326	20	$1,282,273	55	$3,255,816
60-89	13	$709,880	2	$92,083	13	$733,461	28	$1,535,424
90-119	10	$446,835	3	$162,884	6	$383,222	19	$992,941
120-179	10	$411,506	6	$499,970	19	$1,200,014	35	$2,111,490
180-269	24	$1,193,578	6	$525,011	9	$860,886	39	$2,579,475
270-359	18	$1,268,762	6	$307,444	8	$446,338	32	$2,022,544
360+	19	$934,725	9	$652,845	27	$2,039,723	55	$3,627,293
REO	23	$1,442,845	7	$652,420	17	$1,008,582	47	$3,103,847
90+REO	104	$5,698,251	37	$2,800,574	86	$5,938,765	227	$14,437,590
Loss To Date
% to Original Pool Balance	1.53%	$2,997,367	3.90%	$2,114,790	4.72%	$6,583,065	3.01%	$11,695,222
Severity	45.93%		46.09%		55.69%		50.99%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.05%	$1,458,551	2.81%	$1,070,488	2.22%	$1,981,778	1.70%	$4,510,817
B	1.97%	$727,675	5.01%	$451,909	7.79%	$2,647,143	4.79%	$3,826,727
C	2.17%	$219,734	9.97%	$267,332	13.00%	$1,025,425	7.31%	$1,512,491
C-	3.26%	$141,546	10.92%	$57,310	9.70%	$128,983	5.29%	$327,839
D	7.94%	$449,859	7.01%	$267,751	11.53%	$799,736	9.24%	$1,517,346
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	4.29%	$1,308,560	3.85%	$1,731,439
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	4.90%	11.80%	7.10%	11.00%	4.30%	14.20%	4.90%	12.70%
C- , D, NON	10.80%	13.50%	100.00%	44.40%	27.80%	27.80%	24.00%	29.00%
2-4, LOW, NIV	11.50%	9.30%	7.80%	12.80%	9.30%	3.40%	9.80%	8.80%
As of: Jan 2002

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	856	$42,526,752	263	$22,830,855	511	$36,283,937	1630	$101,641,544
LTV/WAC	71.46%	10.29%	81.65%	9.82%	75.03%	9.77%	75.02%	10.00%
A/A-	449	$28,336,322	187	$17,265,302	312	$24,922,878	948	$70,524,502
B	233	$9,437,164	49	$4,135,138	150	$9,576,339	432	$23,148,641
C	83	$2,466,980	14	$752,618	28	$954,913	125	$4,174,512
C-	50	$1,280,346	0	$0	6	$279,157	56	$1,559,503
D	41	$1,005,939	13	$677,797	15	$550,651	69	$2,234,387
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	59.10%	$67,199,940	56.73%	$31,135,322	53.24%	$43,438,956	56.67%	$141,774,218
Delinquency Status
CURRENT	777	$38,454,809	226	$19,683,728	459	$32,623,693	1462	$90,762,230
30-59	14	$656,806	2	$208,248	6	$488,716	22	$1,353,770
60-89	19	$701,446	2	$301,657	1	$55,303	22	$1,058,406
90-119	3	$265,323	3	$260,582	4	$498,483	10	$1,024,388
120-179	10	$609,797	4	$237,849	7	$383,047	21	$1,230,693
180-269	7	$504,951	10	$787,852	7	$442,641	24	$1,735,444
270-359	6	$321,164	2	$122,427	7	$311,468	15	$755,059
360+	11	$617,060	6	$668,324	13	$1,078,459	30	$2,363,843
REO	9	$395,396	8	$560,187	7	$402,128	24	$1,357,711
90+REO	46	$2,713,691	33	$2,637,221	45	$3,116,226	124	$8,467,138
Loss To Date
% to Original Pool Balance	2.54%	$2,890,607	4.08%	$2,240,182	4.98%	$4,059,122	3.67%	$9,189,911
Severity	55.08%		54.03%		48.48%		51.72%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.53%	$1,062,739	3.48%	$1,397,105	3.77%	$1,829,017	2.72%	$4,288,861
B	4.06%	$1,048,230	3.18%	$282,426	4.62%	$1,169,812	4.17%	$2,500,468
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	18.55%	$506,500	10.33%	$1,080,430
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	3.05%	$966,259	0.00%	$0	13.03%	$343,875	3.75%	$1,310,134
2-4 Unit	0.72%	$60,170	19.21%	$768,570	10.29%	$867,968	8.14%	$1,696,707
NIV	1.95%	$361,793	2.59%	$254,112	4.66%	$2,029,811	3.68%	$2,645,716
Non-Owner	3.47%	$268,197	78.39%	$134,823	8.15%	$774,817	6.76%	$1,177,837
90+ & REO as % Rem
A/A- , B, C	3.40%	12.20%	8.60%	18.20%	4.80%	14.80%	5.20%	14.30%
C- , D, NON	11.70%	16.40%	0.00%	44.10%	10.20%	49.20%	11.50%	32.90%
2-4, LOW, NIV	1.80%	7.30%	28.70%	32.10%	8.00%	11.10%	9.80%	9.00%
As of: Jan 2002

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	580	$25,393,954	186	$14,835,178	213	$14,099,984	979	$54,329,117
LTV/WAC	70.76%	10.37%	78.55%	10.27%	72.92%	9.89%	73.45%	10.21%
A/A-	327	$18,256,203	119	$10,904,177	134	$10,096,342	580	$39,256,723
B	117	$4,153,055	33	$2,142,437	54	$3,114,876	204	$9,410,368
C	43	$1,149,501	19	$1,005,925	13	$506,844	75	$2,662,271
C-	59	$1,053,603	1	$28,564	2	$60,654	62	$1,142,822
D	34	$781,592	14	$754,074	10	$321,268	58	$1,856,934
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	63.81%	$50,361,839	62.15%	$25,341,994	52.87%	$16,600,196	61.09%	$92,304,029
Delinquency Status
CURRENT	530	$22,871,948	160	$12,739,185	186	$12,740,859	876	$48,351,992
30-59	9	$332,945	2	$56,710	4	$334,254	15	$723,909
60-89	5	$111,883	3	$247,056	5	$147,972	13	$506,911
90-119	4	$162,699	1	$149,436	2	$120,656	7	$432,791
120-179	2	$86,339	4	$284,227	1	$20,631	7	$391,197
180-269	12	$647,618	1	$92,703	3	$169,369	16	$909,690
270-359	7	$549,529	2	$256,330	4	$178,343	13	$984,202
360+	7	$453,628	7	$532,097	6	$287,484	20	$1,273,209
REO	4	$177,366	6	$477,434	2	$100,417	12	$755,217
90+REO	36	$2,077,179	21	$1,792,227	18	$876,900	75	$4,746,306
Loss To Date
% to Original Pool Balance	2.83%	$2,231,272	7.56%	$3,084,014	6.00%	$1,884,163	4.76%	$7,199,449
Severity	69.15%		52.22%		54.00%		57.04%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.83%	$943,511	5.55%	$1,513,644	3.31%	$672,267	3.16%	$3,129,422
B	5.09%	$666,732	11.64%	$865,535	7.50%	$581,129	7.47%	$2,113,396
C	5.17%	$282,614	10.24%	$363,951	13.87%	$243,036	8.25%	$889,601
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	3.07%	$721,951	2.87%	$62,545	4.03%	$51,655	3.10%	$836,151
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	4.84%	$1,497,594	4.22%	$2,371,276
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	5.70%	13.90%	9.60%	17.70%	3.70%	9.70%	6.20%	13.40%
C- , D, NON	7.40%	23.10%	0.00%	43.30%	37.20%	28.10%	8.80%	32.20%
2-4, LOW, NIV	11.00%	4.10%	12.60%	12.20%	5.20%	0.00%	9.40%	4.30%
As of: Jan 2002

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	848	$39,990,864	170	$11,959,628	300	$18,564,509	1318	$70,515,002
LTV/WAC	69.32%	10.42%	77.34%	10.54%	71.56%	10.10%	71.27%	10.36%
A/A-	477	$27,470,283	105	$8,223,549	180	$13,155,957	762	$48,849,789
B	186	$7,576,750	41	$2,556,882	78	$4,088,012	305	$14,221,644
C	96	$2,484,148	12	$537,891	21	$618,153	129	$3,640,192
C-	43	$1,167,044	2	$111,522	6	$190,752	51	$1,469,317
D	46	$1,292,640	10	$529,783	15	$511,635	71	$2,334,059
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	65.60%	$85,217,600	70.79%	$30,234,362	58.55%	$27,490,000	65.10%	$142,941,962
Delinquency Status
CURRENT	778	$36,311,911	143	$9,884,190	273	$17,177,438	1194	$63,373,539
30-59	14	$581,689	4	$306,344	3	$203,835	21	$1,091,868
60-89	4	$260,626	4	$209,244	6	$256,668	14	$726,538
90-119	3	$84,475	2	$83,009	1	$39,484	6	$206,968
120-179	10	$475,201	1	$52,072	3	$133,858	14	$661,131
180-269	11	$476,361	2	$77,678	5	$353,049	18	$907,088
270-359	8	$260,766	1	$150,260	1	$53,683	10	$464,709
360+	15	$972,593	8	$974,896	3	$130,152	26	$2,077,641
REO	5	$567,243	5	$221,935	5	$216,343	15	$1,005,521
90+REO	52	$2,836,639	19	$1,559,850	18	$926,569	89	$5,323,058
Loss To Date
% to Original Pool Balance	2.70%	$3,508,863	9.05%	$3,865,684	6.86%	$3,222,981	4.83%	$10,597,528
Severity	59.33%		59.92%		63.08%		60.65%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.21%	$1,005,231	5.70%	$1,642,154	4.50%	$1,262,598	2.80%	$3,909,983
B	3.04%	$798,779	10.98%	$924,190	8.05%	$991,859	5.78%	$2,714,828
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	14.43%	$415,527	16.90%	$1,855,962
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	2.67%	$590,760	4.38%	$72,201	6.90%	$36,376	2.87%	$699,337
2-4 Unit	4.20%	$99,676	28.56%	$955,748	1.69%	$33,740	14.11%	$1,089,163
NIV	4.27%	$511,287	10.63%	$1,222,934	6.02%	$759,576	6.91%	$2,493,797
Non-Owner	8.14%	$425,554	71.28%	$529,085	8.11%	$259,939	13.23%	$1,214,578
90+ & REO as % Rem
A/A- , B, C	6.10%	5.20%	3.40%	32.80%	4.10%	6.30%	5.10%	10.50%
C- , D, NON	8.30%	25.20%	53.80%	68.00%	18.00%	13.80%	13.00%	32.40%
2-4, LOW, NIV	7.90%	5.80%	22.20%	0.00%	3.90%	0.00%	10.10%	5.60%
As of: Jan 2002

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	540	$25,199,513	166	$12,371,329	222	$13,501,153	928	$51,071,994
LTV/WAC	71.49%	10.44%	76.98%	10.79%	71.43%	10.13%	72.80%	10.44%
A/A-	304	$16,561,830	92	$7,444,076	143	$9,537,207	539	$33,543,113
B	131	$5,836,596	43	$3,542,312	49	$2,887,130	223	$12,266,039
C	68	$1,694,498	15	$831,514	18	$617,404	101	$3,143,416
C-	19	$621,278	5	$179,519	3	$100,258	27	$901,055
D	18	$485,311	11	$373,908	9	$359,153	38	$1,218,372
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	69.76%	$64,974,900	70.45%	$31,204,763	64.39%	$26,024,099	68.71%	$122,203,762
Delinquency Status
CURRENT	492	$22,473,466	135	$10,247,133	198	$12,220,437	825	$44,941,036
30-59	11	$400,618	3	$106,266	1	$65,987	15	$572,871
60-89	10	$518,853	1	$58,584	3	$195,274	14	$772,711
90-119	6	$508,170	3	$185,538	1	$29,348	10	$723,056
120-179	4	$231,419	4	$286,145	4	$162,407	12	$679,971
180-269	4	$377,509	4	$192,894	2	$178,091	10	$748,494
270-359	1	$158,651	3	$336,636	3	$123,597	7	$618,884
360+	9	$416,010	12	$761,728	7	$301,980	28	$1,479,718
REO	3	$114,816	1	$196,404	3	$224,032	7	$535,252
90+REO	27	$1,806,575	27	$1,959,345	20	$1,019,455	74	$4,785,375
Loss To Date
% to Original Pool Balance	2.26%	$2,100,332	5.11%	$2,265,212	5.29%	$2,138,762	3.66%	$6,504,306
Severity	49.89%		56.12%		51.08%		52.31%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.40%	$812,352	4.43%	$1,253,566	3.65%	$972,195	2.69%	$3,038,113
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	3.69%	$1,460,901	16.82%	$174,319	12.71%	$156,811	4.28%	$1,792,031
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	10.06%	$1,724,485	7.16%	$3,181,467
Non-Owner	6.74%	$470,772	54.25%	$691,510	15.20%	$992,781	14.57%	$2,155,063
90+ & REO as % Rem
A/A- , B, C	3.10%	17.80%	14.60%	13.10%	3.50%	18.60%	5.80%	16.60%
C- , D, NON	11.10%	4.30%	41.30%	42.30%	0.00%	14.50%	15.90%	19.00%
2-4, LOW, NIV	2.30%	8.00%	12.30%	16.90%	11.60%	0.00%	8.20%	9.00%
As of: Jan 2002

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	508	$23,340,006	207	$11,632,873	201	$14,165,518	916	$49,138,398
LTV/WAC	69.84%	10.17%	68.87%	10.74%	69.85%	9.79%	69.61%	10.20%
A/A-	298	$15,790,339	98	$5,902,833	135	$10,752,440	531	$32,445,612
B	109	$4,520,199	63	$3,707,283	41	$2,548,637	213	$10,776,119
C	67	$2,045,090	33	$1,577,945	11	$396,299	111	$4,019,334
C-	16	$403,732	4	$99,897	5	$147,851	25	$651,479
D	17	$542,102	9	$344,916	9	$320,292	35	$1,207,310
Unknown	1	$38,544	0	$0	0	$0	1	$38,544
Paid Off	72.74%	$70,816,600	75.71%	$38,567,166	63.85%	$26,797,833	71.57%	$136,181,599
Delinquency Status
CURRENT	477	$21,856,157	186	$10,717,344	178	$12,832,487	841	$45,405,988
30-59	6	$165,107	5	$175,431	5	$226,915	16	$567,453
60-89	3	$141,249	1	$64,851	2	$157,981	6	$364,081
90-119	1	$77,362	2	$75,023	2	$102,613	5	$254,998
120-179	7	$432,850	2	$91,545	0	$0	9	$524,395
180-269	3	$87,976	2	$31,789	7	$382,538	12	$502,303
270-359	1	$16,907	3	$247,495	1	$42,061	5	$306,463
360+	7	$388,506	3	$90,590	4	$325,702	14	$804,798
REO	3	$173,893	3	$138,805	2	$95,221	8	$407,919
90+REO	22	$1,177,494	15	$675,247	16	$948,135	53	$2,800,876
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	5.09%	$781,731	4.22%	$1,631,785
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%	8.70%	1.70%	6.30%	0.90%	22.50%	1.60%	11.10%
C- , D, NON	28.60%	10.70%	0.00%	3.40%	48.60%	63.90%	28.80%	22.70%
2-4, LOW, NIV	10.80%	6.80%	0.00%	16.60%	0.00%	0.00%	3.90%	7.70%
As of: Jan 2002

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	591	$28,901,964	175	$9,780,959	269	$18,049,285	1035	$56,732,209
LTV/WAC	69.73%	9.89%	69.40%	11.50%	67.09%	9.85%	68.83%	10.16%
A/A-	346	$20,016,905	49	$3,723,194	174	$12,762,491	569	$36,502,590
B	143	$6,062,837	49	$2,853,216	54	$3,477,823	246	$12,393,876
C	58	$1,699,315	38	$1,659,033	25	$1,125,993	121	$4,484,341
C-	13	$340,194	11	$371,369	2	$120,680	26	$832,243
D	31	$782,714	28	$1,174,147	14	$562,298	73	$2,519,159
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	70.78%	$79,741,400	77.78%	$36,815,848	66.03%	$37,513,350	71.06%	$154,070,598
Delinquency Status
CURRENT	544	$27,015,679	136	$7,975,248	240	$16,574,809	920	$51,565,736
30-59	11	$493,485	6	$192,440	6	$261,611	23	$947,536
60-89	8	$272,137	2	$163,699	3	$261,281	13	$697,117
90-119	1	$133,596	1	$28,579	4	$202,970	6	$365,145
120-179	4	$99,774	4	$140,690	6	$270,395	14	$510,859
180-269	9	$306,328	5	$132,576	3	$134,521	17	$573,425
270-359	5	$165,582	3	$200,784	1	$28,008	9	$394,374
360+	6	$244,425	16	$803,768	3	$173,448	25	$1,221,641
REO	3	$170,957	2	$143,175	3	$142,242	8	$456,374
90+REO	28	$1,120,662	31	$1,449,572	20	$951,584	79	$3,521,818
Loss To Date
% to Original Pool Balance	1.69%	$1,905,843	8.32%	$3,938,131	3.99%	$2,268,184	3.74%	$8,112,158
Severity	45.15%		63.73%		39.81%		50.39%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.88%	$613,852	5.11%	$924,663	2.50%	$905,938	1.97%	$2,444,453
B	1.36%	$349,002	6.79%	$784,051	4.19%	$511,863	3.33%	$1,644,916
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	12.94%	$999,648	12.92%	$381,130	11.46%	$1,869,598
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%	6.10%	2.60%	17.60%	3.60%	4.20%	2.90%	8.20%
C- , D, NON	6.80%	6.90%	11.20%	47.90%	0.00%	45.30%	7.80%	34.60%
2-4, LOW, NIV	3.90%	5.20%	0.00%	10.80%	1.50%	28.90%	2.10%	8.20%
As of: Jan 2002

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	456	$20,930,408	214	$12,542,444	259	$17,174,540	929	$50,647,392
LTV/WAC	70.89%	10.26%	68.99%	12.07%	66.80%	10.13%	69.03%	10.67%
A/A-	269	$14,394,619	70	$4,684,695	153	$11,752,579	492	$30,831,894
B	93	$3,837,265	36	$2,216,737	58	$3,522,602	187	$9,576,605
C	48	$1,360,738	39	$2,108,090	31	$1,153,253	118	$4,622,081
C-	19	$668,097	21	$1,161,936	4	$140,923	44	$1,970,957
D	27	$669,689	48	$2,370,984	13	$605,183	88	$3,645,857
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	76.31%	$77,680,200	82.14%	$60,390,375	72.75%	$48,831,007	77.09%	$186,901,582
Delinquency Status
CURRENT	408	$18,386,275	147	$8,406,447	227	$15,684,382	782	$42,477,104
30-59	9	$401,492	4	$221,225	3	$213,890	16	$836,607
60-89	5	$197,953	3	$262,628	0	$0	8	$460,581
90-119	7	$248,759	6	$269,109	5	$215,844	18	$733,712
120-179	6	$303,822	6	$477,857	2	$70,601	14	$852,280
180-269	5	$241,651	9	$683,109	3	$155,658	17	$1,080,418
270-359	3	$212,669	3	$140,167	5	$232,239	11	$585,075
360+	12	$816,997	31	$1,826,617	11	$483,980	54	$3,127,594
REO	1	$120,790	5	$255,284	3	$117,945	9	$494,019
90+REO	34	$1,944,688	60	$3,652,143	29	$1,276,267	123	$6,873,098
Loss To Date
% to Original Pool Balance	0.88%	$893,641	11.93%	$8,769,190	4.16%	$2,790,142	5.14%	$12,452,973
Severity	37.46%		64.28%		49.41%		57.46%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.37%	$239,379	8.02%	$2,051,505	1.34%	$535,838	2.18%	$2,826,722
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	12.80%	$890,482	9.78%	$2,903,538
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	2.68%	$741,424	13.22%	$468,347	4.25%	$123,446	3.90%	$1,333,217
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%	15.30%	13.80%	25.40%	5.10%	9.50%	7.20%	15.50%
C- , D, NON	23.70%	25.20%	55.70%	47.50%	25.00%	16.40%	42.70%	38.20%
2-4, LOW, NIV	19.30%	14.00%	34.20%	33.00%	10.00%	9.40%	19.30%	14.90%
As of: Jan 2002

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	300	$11,591,851	131	$8,661,371	175	$10,213,307	606	$30,466,529
LTV/WAC	62.22%	10.49%	67.00%	12.46%	65.80%	10.51%	64.78%	11.06%
A/A-	137	$6,027,111	31	$2,295,252	109	$7,035,506	277	$15,357,869
B	77	$3,237,575	18	$1,323,389	38	$2,022,614	133	$6,583,578
C	55	$1,585,353	21	$1,347,270	28	$1,155,187	104	$4,087,810
C-	17	$391,449	17	$1,106,298	0	$0	34	$1,497,747
D	14	$350,364	44	$2,589,162	0	$0	58	$2,939,526
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	81.87%	$61,322,200	82.97%	$44,185,874	76.78%	$36,326,128	80.83%	$141,834,202
Delinquency Status
CURRENT	276	$10,352,740	94	$6,232,353	152	$9,054,720	522	$25,639,813
30-59	5	$231,446	3	$153,600	3	$160,516	11	$545,562
60-89	3	$222,714	3	$127,163	3	$151,028	9	$500,905
90-119	0	$0	2	$153,318	2	$92,930	4	$246,248
120-179	5	$229,788	3	$163,590	2	$130,815	10	$524,193
180-269	4	$288,461	2	$97,429	5	$275,475	11	$661,365
270-359	0	$0	3	$293,941	2	$85,816	5	$379,757
360+	6	$244,735	18	$1,191,134	5	$203,568	29	$1,639,437
REO	1	$21,967	3	$248,844	1	$58,439	5	$329,250
90+REO	16	$784,951	31	$2,148,256	17	$847,043	64	$3,780,250
Loss To Date
% to Original Pool Balance	1.15%	$857,758	8.29%	$4,412,365	4.23%	$2,003,384	4.15%	$7,273,507
Severity	51.41%		55.42%		46.90%		52.32%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.41%	$145,218	2.05%	$280,616	3.41%	$958,570	1.80%	$1,384,404
B	0.78%	$150,496	3.99%	$266,288	4.19%	$521,619	2.44%	$938,403
C	2.16%	$243,194	5.31%	$367,781	7.44%	$495,078	4.45%	$1,106,053
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	1.19%	$329,879	7.64%	$364,877	3.35%	$48,162	2.18%	$742,918
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	5.98%	$1,728,680	6.58%	$4,746,302
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	4.30%	4.40%	14.50%	6.20%	5.70%	9.80%	6.50%	6.40%
C- , D, NON	13.30%	40.00%	33.90%	44.90%	0.00%	0.00%	28.60%	44.30%
2-4, LOW, NIV	0.00%	5.80%	24.10%	14.40%	17.80%	0.00%	15.30%	7.90%
As of: Jan 2002

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	236	$9,832,792	130	$8,030,943	0	$0	366	$17,863,734
LTV/WAC	62.66%	10.58%	66.84%	12.02%	0.00%	0.00%	64.54%	11.23%
A/A-	100	$5,243,125	39	$3,029,585	0	$0	139	$8,272,710
B	41	$2,118,390	19	$1,263,440	0	$0	60	$3,381,831
C	44	$1,102,475	20	$1,254,297	0	$0	64	$2,356,772
C-	23	$828,734	10	$394,833	0	$0	33	$1,223,568
D	15	$346,589	42	$2,088,788	0	$0	57	$2,435,377
Unknown	13	$193,477	0	$0	0	$0	13	$193,477
Paid Off	81.35%	$50,812,415	85.27%	$48,953,840	0.00%	$0	83.23%	$99,766,255
Delinquency Status
CURRENT	217	$9,092,053	95	$6,033,002	0	$0	312	$15,125,055
30-59	6	$127,086	7	$429,127	0	$0	13	$556,213
60-89	2	$207,735	1	$80,173	0	$0	3	$287,908
90-119	1	$9,074	1	$89,324	0	$0	2	$98,398
120-179	3	$129,429	6	$362,355	0	$0	9	$491,784
180-269	2	$51,719	2	$153,178	0	$0	4	$204,897
270-359	1	$45,656	2	$125,253	0	$0	3	$170,909
360+	4	$170,040	12	$511,925	0	$0	16	$681,965
REO	0	$0	4	$246,605	0	$0	4	$246,605
90+REO	11	$405,918	27	$1,488,640	-	$0	38	$1,894,558
Loss To Date
% to Original Pool Balance	0.95%	$591,199	10.98%	$6,305,251	0.00%	$0	5.75%	$6,896,450
Severity	37.18%		53.61%		0.00%		51.65%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.68%	$177,018	5.51%	$777,566	0.00%	$0	2.39%	$954,584
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	1.16%	$201,921	9.90%	$2,659,464	2.25%	$148,669	5.92%	$3,010,054
Non-Owner	4.92%	$201,367	33.60%	$642,552	9.39%	$599,363	11.65%	$1,443,282
90+ & REO as % Rem
A/A- , B, C	2.20%	1.60%	6.50%	9.60%	0.00%	0.00%	3.80%	4.60%
C- , D, NON	15.30%	33.40%	5.90%	45.50%	0.00%	0.00%	12.30%	43.80%
2-4, LOW, NIV	0.00%	2.60%	15.60%	20.10%	0.00%	0.00%	6.70%	5.30%
As of: Jan 2002

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	164	$7,004,978	115	$7,346,898	0	$0	279	$14,351,876
LTV/WAC	65.47%	10.47%	65.29%	11.97%	0.00%	0.00%	65.38%	11.24%
A/A-	59	$2,998,434	37	$2,268,529	0	$0	96	$5,266,963
B	43	$1,936,397	12	$1,038,751	0	$0	55	$2,975,148
C	46	$1,676,006	16	$830,349	0	$0	62	$2,506,356
C-	11	$283,913	17	$966,894	0	$0	28	$1,250,807
D	5	$110,228	33	$2,242,374	0	$0	38	$2,352,603
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	80.47%	$34,351,100	86.50%	$49,696,216	0.00%	$0	83.93%	$84,047,316
Delinquency Status
CURRENT	159	$6,793,933	99	$6,219,558	0	$0	258	$13,013,491
30-59	2	$108,769	4	$392,731	0	$0	6	$501,500
60-89	0	$0	2	$163,693	0	$0	2	$163,693
90-119	2	$72,897	1	$47,157	0	$0	3	$120,054
120-179	1	$29,379	1	$79,789	0	$0	2	$109,168
180-269	0	$0	3	$102,819	0	$0	3	$102,819
270-359	0	$0	1	$42,405	0	$0	1	$42,405
360+	0	$0	4	$298,745	0	$0	4	$298,745
REO	0	$0	0	$0	0	$0	0	$0
90+REO	3	$102,276	10	$570,915	-	$0	13	$673,191
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)	11.90%	$3,606,494	0.00%	$0	9.79%	$3,606,336
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%	3.50%	0.00%	0.00%	0.00%	1.50%	0.00%
C- , D, NON	10.30%	0.00%	12.00%	14.90%	0.00%	0.00%	11.60%	14.20%
2-4, LOW, NIV	0.00%	4.40%	0.00%	21.50%	0.00%	0.00%	0.00%	8.90%
As of: Jan 2002

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	198	$7,719,490	74	$4,635,477	0	$0	272	$12,354,967
LTV/WAC	60.65%	10.27%	67.22%	12.26%	0.00%	0.00%	63.12%	11.02%
A/A-	84	$3,575,656	27	$1,944,880	0	$0	111	$5,520,536
B	41	$1,814,795	12	$782,873	0	$0	53	$2,597,668
C	54	$1,693,403	15	$815,759	0	$0	69	$2,509,162
C-	14	$528,099	11	$546,376	0	$0	25	$1,074,476
D	5	$107,537	9	$545,589	0	$0	14	$653,125
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	84.15%	$49,150,400	84.35%	$26,720,015	0.00%	$0	84.22%	$75,870,415
Delinquency Status
CURRENT	190	$7,473,413	58	$3,712,275	0	$0	248	$11,185,688
30-59	2	$15,300	4	$199,959	0	$0	6	$215,259
60-89	2	$53,274	0	$0	0	$0	2	$53,274
90-119	0	$0	0	$0	0	$0	0	$0
120-179	1	$76,019	2	$178,954	0	$0	3	$254,973
180-269	1	$22,528	2	$105,285	0	$0	3	$127,813
270-359	1	$22,578	1	$102,892	0	$0	2	$125,470
360+	0	$0	2	$68,220	0	$0	2	$68,220
REO	1	$56,377	5	$267,892	0	$0	6	$324,269
90+REO	4	$177,502	12	$723,243	-	$0	16	$900,745
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%	4.20%	4.10%	0.00%	0.00%	0.00%	1.50%	2.90%
C- , D, NON	0.00%	0.00%	26.30%	43.50%	0.00%	0.00%	13.40%	36.30%
2-4, LOW, NIV	0.00%	2.50%	38.50%	17.80%	0.00%	0.00%	13.30%	4.20%
As of: Jan 2002

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	85	$2,723,444	26	$1,474,832	0	$0	111	$4,198,276
LTV/WAC	54.74%	11.36%	67.19%	12.27%	0.00%	0.00%	59.11%	11.68%
A/A-	35	$1,237,189	10	$646,373	0	$0	45	$1,883,561
B	29	$976,701	5	$287,914	0	$0	34	$1,264,615
C	15	$368,101	5	$161,052	0	$0	20	$529,153
C-	3	$52,722	5	$256,835	0	$0	8	$309,557
D	3	$88,731	1	$122,659	0	$0	4	$211,390
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	88.02%	$25,155,800	92.16%	$19,083,949	0.00%	$0	89.76%	$44,239,749
Delinquency Status
CURRENT	83	$2,695,751	22	$1,313,909	0	$0	105	$4,009,660
30-59	2	$27,694	1	$20,315	0	$0	3	$48,009
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	1	$52,763	0	$0	1	$52,763
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	$87,845	0	$0	2	$87,845
REO	0	$0	0	$0	0	$0	0	$0
90+REO	-	$0	3	$140,608	-	$0	3	$140,608
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%	8.20%	0.00%	0.00%	0.00%	2.80%	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%	21.90%	21.10%	0.00%	0.00%	14.10%	5.80%
As of: Jan 2002

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	$1,684,943	25	$1,296,014	0	$0	77	$2,980,957
LTV/WAC	59.01%	12.01%	62.41%	13.51%	0.00%	0.00%	60.49%	12.66%
A/A-	22	$745,567	3	$237,505	0	$0	25	$983,072
B	11	$570,963	9	$417,972	0	$0	20	$988,935
C	15	$296,110	7	$308,117	0	$0	22	$604,227
C-	2	$41,646	3	$152,167	0	$0	5	$193,813
D	2	$30,657	3	$180,253	0	$0	5	$210,910
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	87.05%	$14,267,400	94.02%	$22,216,153	0.00%	$0	91.16%	$36,483,553
Delinquency Status
CURRENT	51	$1,680,682	22	$1,174,083	0	$0	73	$2,854,765
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	1	$29,407	0	$0	2	$33,668
180-269	0	$0	1	$69,874	0	$0	1	$69,874
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	$121,931	-	$0	4	$126,192
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%	7.00%	0.00%	0.00%	0.00%	3.00%
C- , D, NON	0.00%	0.00%	60.80%	0.00%	0.00%	0.00%	47.70%	0.00%
2-4, LOW, NIV	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
As of: Jan 2002

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	60	$1,720,209	21	$984,737	0	$0	81	$2,704,946
LTV/WAC	52.66%	12.14%	67.05%	12.48%	0.00%	0.00%	57.90%	12.26%
A/A-	22	$542,150	9	$540,830	0	$0	31	$1,082,980
B	3	$144,189	3	$55,640	0	$0	6	$199,829
C	19	$553,326	5	$177,045	0	$0	24	$730,371
C-	6	$104,644	2	$170,904	0	$0	8	$275,548
D	10	$375,900	2	$40,318	0	$0	12	$416,218
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	89.81%	$19,367,850	92.94%	$14,437,231	0.00%	$0	91.12%	$33,805,081
Delinquency Status
CURRENT	59	$1,699,526	17	$864,107	0	$0	76	$2,563,633
30-59	0	$0	0	$0	0	$0	0	$0
60-89	0	$0	1	$18,922	0	$0	1	$18,922
90-119	0	$0	0	$0	0	$0	0	$0
120-179	0	$0	2	$82,266	0	$0	2	$82,266
180-269	0	$0	0	$0	0	$0	0	$0
270-359	1	$20,683	0	$0	0	$0	1	$20,683
360+	0	$0	1	$19,441	0	$0	1	$19,441
REO	0	$0	0	$0	0	$0	0	$0
90+REO	1	$20,683	3	$101,707	-	$0	4	$122,390
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%	11.30%	34.90%	0.00%	0.00%	5.60%	9.70%
C- , D, NON	0.00%	0.00%	0.00%	53.10%	0.00%	0.00%	0.00%	5.10%
2-4, LOW, NIV	0.00%	3.30%	0.00%	39.50%	0.00%	0.00%	0.00%	10.40%
As of: Jan 2002

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	101	$3,766,364	9	$534,014	0	$0	110	$4,300,377
LTV/WAC	59.76%	11.25%	61.27%	11.49%	0.00%	0.00%	59.95%	11.28%
A/A-	52	$2,270,011	2	$99,454	0	$0	54	$2,369,465
B	10	$355,084	2	$73,358	0	$0	12	$428,442
C	28	$816,289	4	$206,907	0	$0	32	$1,023,197
C-	4	$107,060	1	$154,294	0	$0	5	$261,355
D	7	$217,919	0	$0	0	$0	7	$217,919
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	83.67%	$23,908,695	87.79%	$4,129,055	0.00%	$0	84.25%	$28,037,750
Delinquency Status
CURRENT	98	$3,643,866	9	$534,014	0	$0	107	$4,177,880
30-59	2	$15,211	0	$0	0	$0	2	$15,211
60-89	1	$107,287	0	$0	0	$0	1	$107,287
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: Jan 2002

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	$2,944,191	13	$701,134	0	$0	107	$3,645,325
LTV/WAC	54.55%	11.45%	67.35%	11.53%	0.00%	0.00%	57.01%	11.47%
A/A-	38	$1,203,500	6	$319,040	0	$0	44	$1,522,540
B	14	$435,494	2	$125,907	0	$0	16	$561,401
C	14	$398,093	0	$0	0	$0	14	$398,093
C-	2	$44,363	2	$166,568	0	$0	4	$210,932
D	26	$862,741	3	$89,619	0	$0	29	$952,360
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	91	$2,904,316	13	$701,134	0	$0	104	$3,605,450
30-59	1	$14,430	0	$0	0	$0	1	$14,430
60-89	0	$0	0	$0	0	$0	0	$0
90-119	1	$17,564	0	$0	0	$0	1	$17,564
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	$25,444	-	$0	-	$0	2	$25,444
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: Jan 2002

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	$1,631,699	6	$358,277	0	$0	75	$1,989,976
LTV/WAC	54.47%	10.93%	60.49%	9.96%	0.00%	0.00%	55.56%	10.75%
A/A-	20	$484,955	2	$110,969	0	$0	22	$595,924
B	14	$305,899	1	$104,934	0	$0	15	$410,833
C	13	$263,443	0	$0	0	$0	13	$263,443
C-	1	$20,957	1	$50,006	0	$0	2	$70,963
D	20	$534,597	2	$92,367	0	$0	22	$626,964
Unknown	1	$21,849	0	$0	0	$0	1	$21,849
Paid Off	86.54%	$15,402,140	78.94%	$1,523,600	0.00%	$0	85.80%	$16,925,740
Delinquency Status
CURRENT	66	$1,518,478	6	$358,277	0	$0	72	$1,876,755
30-59	1	$40,970	0	$0	0	$0	1	$40,970
60-89	1	$10,782	0	$0	0	$0	1	$10,782
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%	11.50%	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: Jan 2002

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	43	$1,120,735	3	$104,645	0	$0	46	$1,225,380
LTV/WAC	51.84%	10.66%	59.92%	11.19%	0.00%	0.00%	52.53%	10.71%
A/A-	2	$37,924	0	$0	0	$0	2	$37,924
B	17	$380,396	1	$58,162	0	$0	18	$438,559
C	4	$110,203	0	$0	0	$0	4	$110,203
C-	1	$34,938	1	$31,885	0	$0	2	$66,823
D	10	$268,669	0	$0	0	$0	10	$268,669
Unknown	9	$288,605	1	$14,598	0	$0	10	$303,203
Paid Off	85.61%	$9,938,815	40.76%	$89,300	0.00%	$0	84.78%	$10,028,115
Delinquency Status
CURRENT	41	$1,090,394	3	$104,645	0	$0	44	$1,195,039
30-59	1	$19,921	0	$0	0	$0	1	$19,921
60-89	1	$10,421	0	$0	0	$0	1	$10,421
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	0.29%	$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%	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: Jan 2002