November 2002 Arm Loans

EX-99 3 nov02arm.htm EXHIBIT 99.1 ARM LOANS November 2002 Arm Loans

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 2002-1
ARM Loans
	Retail		Correspondent		Broker		NLC		Total
Category	#	$	#	$	#	$	#	$	#	$
Original	84	$9,321,571	0	$0	74	$7,267,202	0	$0	158	$16,588,773
LTV/WAC	74.54%	8.97%	0.00%	0.00%	80.31%	9.13%	0.00%	0.00%	77.07%	9.04%
NON/2-4	2.63%	10.91%	0.00%	0.00%	3.03%	13.93%	0.00%	0.00%	2.80%	12.24%
Low/NIV	0.00%	19.71%	0.00%	0.00%	1.04%	19.78%	0.00%	0.00%	0.46%	19.74%
A/A-	34	$4,372,050	0	$0	42	$4,535,841	0	$0	76	$8,907,891
B	32	$3,449,595	0	$0	18	$1,763,851	0	$0	50	$5,213,446
C	8	$579,060	0	$0	8	$670,000	0	$0	16	$1,249,060
C-	0	$0	0	$0	5	$261,960	0	$0	5	$261,960
D	10	$920,866	0	$0	1	$35,550	0	$0	11	$956,416
Remaining	70	$7,381,654	0	$0	69	$6,436,892	0	$0	139	$13,818,546
LTV/WAC	74.28%	8.88%	0.00%	0.00%	79.91%	9.18%	0.00%	0.00%	76.90%	9.02%
A/A-	30	$3,956,109	0	$0	39	$3,951,591	0	$0	69	$7,907,701
B	24	$2,330,439	0	$0	18	$1,754,266	0	$0	42	$4,084,705
C	7	$456,511	0	$0	6	$434,361	0	$0	13	$890,872
C-	0	$0	0	$0	5	$261,213	0	$0	5	$261,213
D	9	$638,594	0	$0	1	$35,461	0	$0	2	$169,944
Paid Off	20.40%	$1,901,410	0.00%	$0	10.93%	$794,650	0.00%	$0	16.25%	$2,696,060
Status
CURRENT	63	$6,794,331	0	$0	68	$6,201,417	0	$0	131	$12,995,749
30-59	2	$169,944	0	$0	0	$0	0	$0	2	$169,944
60-89	1	$86,130	0	$0	1	$235,475	0	$0	2	$321,604
90-119	1	$55,012	0	$0	0	$0	0	$0	1	$55,012
120-219	2	$154,771	0	$0	0	$0	0	$0	2	$154,771
180-269	1	$121,465	0	$0	0	$0	0	$0	1	$121,465
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	4	$331,248	-	$0	-	$0	-	$0	4	$331,248
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	0.00%	2.36%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.35%
C- , D, NON	0.00%	33.09%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	31.35%
2-4, LOW , NIV	12.57%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	7.58%	0.00%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 2001-4
ARM Loans
	Retail		Correspondent		Broker		NLC		Total
Category	#	$	#	$	#	$	#	$	#	$
Original	111	$10,454,638	0	$0	88	$6,656,939	0	$0	199	$17,111,577
LTV/WAC	76.52%	10.44%	0.00%	0.00%	76.98%	10.70%	0.00%	0.00%	76.70%	10.54%
NON/2-4	6.36%	14.28%	0.00%	0.00%	7.10%	5.09%	0.00%	0.00%	6.64%	10.71%
Low/NIV	0.00%	10.94%	0.00%	0.00%	1.02%	30.95%	0.00%	0.00%	0.40%	18.73%
A/A-	26	$2,997,358	0	$0	30	$2,407,550	0	$0	56	$5,404,908
B	42	$3,930,025	0	$0	26	$1,689,229	0	$0	68	$5,619,254
C	25	$2,258,505	0	$0	16	$1,472,000	0	$0	41	$3,730,505
C-	4	$203,400	0	$0	12	$761,250	0	$0	16	$964,650
D	14	$1,065,350	0	$0	4	$326,910	0	$0	18	$1,392,260
Remaining	77	$6,476,807	0	$0	71	$5,411,760	0	$0	148	$11,888,567
LTV/WAC	75.87%	10.36%	0.00%	0.00%	78.12%	10.57%	0.00%	0.00%	76.89%	10.45%
A/A-	20	$2,209,718	0	$0	24	$1,944,080	0	$0	44	$4,153,799
B	29	$2,156,308	0	$0	23	$1,505,966	0	$0	52	$3,662,274
C	17	$1,375,479	0	$0	12	$1,251,306	0	$0	29	$2,626,785
C-	1	$51,849	0	$0	10	$613,016	0	$0	11	$664,865
D	10	$683,453	0	$0	2	$97,392	0	$0	12	$780,845
Paid Off	37.62%	$3,933,508	0.00%	$0	17.82%	$1,186,140	0.00%	$0	29.92%	$5,119,648
Status
CURRENT	53	$4,453,183	0	$0	45	$3,606,308	0	$0	98	$8,059,491
30-59	11	$1,080,095	0	$0	12	$865,397	0	$0	23	$1,945,492
60-89	4	$273,845	0	$0	6	$506,270	0	$0	10	$780,115
90-119	0	$0	0	$0	0	$0	0	$0	0	$0
120-219	5	$452,879	0	$0	2	$115,583	0	$0	7	$568,462
180-269	1	$64,353	0	$0	3	$140,446	0	$0	4	$204,799
270-359	3	$152,452	0	$0	2	$117,864	0	$0	5	$270,316
360+	0	$0	0	$0	0	$0	0	$0	0	$0
REO	0	$0	0	$0	1	$59,892	0	$0	1	$59,892
90+REO	9	$669,685	-	$0	8	$433,785	-	$0	17	$1,103,469
Loss To Date
% to Original	0.36%	$37,351	0.00%	$0	0.28%	$18,917	0.00%	$0	0.33%	$56,268
Severity	48.56%		0.00%		40.45%		0.00%		45.50%
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	1.12%	$18,917	0.00%	$0	0.34%	$18,917
C	1.65%	$37,351	0.00%	$0	0.00%	$0	0.00%	$0	5.62%	$37,351
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	0.00%	14.19%	0.00%	0.00%	7.15%	6.13%	0.00%	0.00%	3.35%	10.88%
C- , D, NON	0.00%	16.64%	0.00%	0.00%	7.02%	100.00%	0.00%	0.00%	6.48%	27.03%
2-4, LOW , NIV	21.84%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	14.94%	0.00%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 2001-3
ARM Loans
	Retail		Correspondent		Broker		NLC		Total
Category	#	$	#	$	#	$	#	$	#	$
Original	19	$1,152,425	0	$0	29	$2,774,236	0	$0	48	$3,926,661
LTV/WAC	74.26%	10.87%	0.00%	0.00%	79.23%	10.81%	0.00%	0.00%	77.77%	10.83%
NON/2-4	18.68%	11.25%	0.00%	0.00%	6.11%	14.28%	0.00%	0.00%	9.80%	13.39%
Low/NIV	2.86%	28.07%	0.00%	0.00%	0.00%	36.67%	0.00%	0.00%	0.84%	34.15%
A/A-	2	$89,850	0	$0	9	$1,198,251	0	$0	11	$1,288,101
B	6	$599,900	0	$0	9	$715,400	0	$0	15	$1,315,300
C	9	$367,825	0	$0	5	$470,460	0	$0	14	$838,285
C-	0	$0	0	$0	4	$263,625	0	$0	4	$263,625
D	2	$94,850	0	$0	2	$126,500	0	$0	4	$221,350
Remaining	11	$668,284	0	$0	25	$1,848,548	0	$0	36	$2,516,832
LTV/WAC	78.52%	10.40%	0.00%	0.00%	78.34%	11.07%	0.00%	0.00%	78.39%	10.89%
A/A-	2	$88,820	0	$0	7	$483,806	0	$0	9	$572,626
B	5	$445,871	0	$0	8	$639,853	0	$0	13	$1,085,725
C	4	$133,593	0	$0	4	$338,076	0	$0	8	$471,670
C-	0	$0	0	$0	4	$260,915	0	$0	4	$260,915
D	0	$0	0	$0	2	$125,897	0	$0	2	$125,897
Paid Off	41.49%	$478,100	0.00%	$0	32.80%	$909,950	0.00%	$0	35.35%	$1,388,050
Status
CURRENT	8	$541,242	0	$0	13	$988,138	0	$0	21	$1,529,380
30-59	1	$76,966	0	$0	8	$616,365	0	$0	9	$693,331
60-89	0	$0	0	$0	1	$33,039	0	$0	1	$33,039
90-119	0	$0	0	$0	1	$27,832	0	$0	1	$27,832
120-219	0	$0	0	$0	1	$111,367	0	$0	1	$111,367
180-269	1	$24,614	0	$0	0	$0	0	$0	1	$24,614
270-359	0	$0	0	$0	1	$71,807	0	$0	1	$71,807
360+	1	$25,462	0	$0	0	$0	0	$0	1	$25,462
REO	0	$0	0	$0	0	$0	0	$0	0	$0
90+REO	2	$50,076	-	$0	3	$211,006	-	$0	5	$261,082
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	0.00%	0.00%	0.00%	0.00%	5.75%	11.22%	0.00%	0.00%	4.86%	6.61%
C- , D, NON	0.00%	0.00%	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%	0.00%	0.00%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 2001-2
ARM Loans
	Retail		Correspondent		Broker		NLC		Total
Category	#	$	#	$	#	$	#	$	#	$
Original	86	$8,396,490	0	$0	70	$6,124,956	0	$0	156	$14,521,446
LTV/WAC	75.46%	10.79%	0.00%	0.00%	80.90%	10.50%	0.00%	0.00%	77.76%	10.67%
NON/2-4	24.53%	12.13%	0.00%	0.00%	7.52%	11.47%	0.00%	0.00%	17.36%	11.85%
Low/NIV	12.03%	10.84%	0.00%	0.00%	2.00%	30.45%	0.00%	0.00%	7.80%	19.11%
A/A-	31	$2,696,200	0	$0	36	$3,911,651	0	$0	67	$6,607,851
B	27	$2,742,240	0	$0	21	$1,533,270	0	$0	48	$4,275,510
C	21	$2,002,800	0	$0	11	$480,600	0	$0	159.11%	$0
C-	1	$69,000	0	$0	1	$48,385	0	$0	2	$117,385
D	6	$886,250	0	$0	1	$151,050	0	$0	7	$1,037,300
Remaining	60	$5,007,235	0	$0	52	$4,614,137	0	$0	112	$9,621,372
LTV/WAC	76.96%	10.51%	0.00%	0.00%	82.15%	10.44%	0.00%	0.00%	79.45%	10.48%
A/A-	23	$1,729,286	0	$0	28	$3,068,376	0	$0	51	$4,797,662
B	20	$1,760,415	0	$0	16	$1,102,513	0	$0	36	$2,862,927
C	14	$1,161,827	0	$0	6	$245,251	0	$0	20	$1,407,078
C-	0	$0	0	$0	1	$48,040	0	$0	1	$48,040
D	3	$355,708	0	$0	1	$149,957	0	$0	4	$505,665
Paid Off	39.87%	$3,347,600	0.00%	$0	24.05%	$1,473,080	0.00%	$0	33.20%	$4,820,680
Status
CURRENT	26	$2,535,482	0	$0	27	$2,851,281	0	$0	53	$5,386,763
30-59	5	$430,271	0	$0	8	$387,038	0	$0	13	$817,309
60-89	3	$276,359	0	$0	2	$206,534	0	$0	5	$482,893
90-119	6	$528,656	0	$0	0	$0	0	$0	6	$528,656
120-179	1	$152,811	0	$0	4	$318,305	0	$0	5	$471,116
180-269	3	$176,327	0	$0	2	$91,526	0	$0	5	$267,852
270-359	2	$64,335	0	$0	1	$35,090	0	$0	3	$99,425
360+	9	$512,578	0	$0	4	$264,249	0	$0	13	$776,827
REO	5	$330,417	0	$0	4	$460,113	0	$0	9	$790,530
90+REO	26	$1,765,124	-	$0	15	$1,169,283	-	$0	41	$2,934,407
Loss To Date
% to Original	0.96%	$80,873	0.00%	$0	0.87%	$53,473	0.00%	$0	0.93%	$134,347
Severity	31.12%		0.00%		81.11%		0.00%		41.24%
Loss To Date by Grade	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
A/A-	0.28%	$7,500	0.00%	$0	0.00%	$0	0.00%	$0	0.11%	$7,500
B	0.00%	$0	0.00%	$0	1.69%	$25,965	0.00%	$0	0.61%	$25,965
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	1.48%	$27,508	0.00%	$0	0.99%	$27,508
Non-Owner	3.56%	$73,373	0.00%	$0	0.00%	$0	0.00%	$0	2.91%	$73,373
90+ & REO
A/A-, B , C	52.18%	32.26%	0.00%	0.00%	23.04%	32.23%	0.00%	0.00%	33.54%	32.25%
C- , D, NON	0.00%	20.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	14.07%
2-4, LOW , NIV	42.75%	76.48%	0.00%	0.00%	43.44%	0.00%	0.00%	0.00%	43.12%	76.48%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 2001-1
ARM Loans
	Retail		Correspondent		Broker		NLC		Total
Category	#	$	#	$	#	$	#	$	#	$
Original	18	$2,379,197	1	$135,000	103	$10,141,112	0	$0	122	$12,655,309
LTV/WAC	73.58%	10.60%	77.20%	11.03%	90.85%	10.53%	0.00%	0.00%	87.46%	10.55%
NON/2-4	11.19%	10.34%	0.00%	0.00%	7.83%	9.31%	0.00%	0.00%	8.38%	9.41%
Low/NIV	0.00%	8.74%	0.00%	0.00%	0.77%	12.85%	0.00%	0.00%	0.62%	11.94%
A/A-	3	$249,250	0	$0	96	$9,575,511	0	$0	99	$9,824,761
B	8	$937,175	1	$135,000	6	$494,101	0	$0	15	$1,566,276
C	6	$1,078,772	0	$0	1	$71,500	0	$0	7	$1,150,272
C-	1	$114,000	0	$0	0	$0	0	$0	1	$114,000
D	0	$0	0	$0	0	$0	0	$0	0	$0
Remaining	13	$1,406,103	1	$133,840	62	$5,846,858	0	$0	76	$7,386,800
LTV/WAC	74.40%	10.63%	77.20%	11.03%	89.65%	10.55%	0.00%	0.00%	86.52%	10.57%
A/A-	2	$173,113	0	$0	56	$5,377,063	0	$0	58	$5,550,176
B	6	$540,823	1	$133,840	5	$398,879	0	$0	12	$1,073,542
C	4	$578,884	0	$0	1	$70,916	0	$0	5	$649,799
C-	1	$113,283	0	$0	0	$0	0	$0	1	$113,283
D	0	$0	0	$0	0	$0	0	$0	0	$0
Paid Off	40.54%	$964,522	0.00%	$0	41.76%	$4,235,223	0.00%	$0	41.09%	$5,199,745
Status
CURRENT	6	$577,697	1	$133,840	46	$3,889,717	0	$0	53	$4,601,253
30-59	0	$0	0	$0	7	$749,477	0	$0	7	$749,477
60-89	1	$90,790	0	$0	3	$353,974	0	$0	4	$444,764
90-119	0	$0	0	$0	0	$0	0	$0	0	$0
120-179	1	$58,317	0	$0	0	$0	0	$0	1	$58,317
180-269	0	$0	0	$0	1	$173,016	0	$0	1	$173,016
270-359	0	$0	0	$0	0	$0	0	$0	0	$0
360+	3	$118,177	0	$0	4	$338,674	0	$0	7	$456,851
REO	2	$561,122	0	$0	1	$342,000	0	$0	3	$903,122
90+REO	6	$737,616	-	$0	6	$853,690	-	$0	12	$1,591,306
Loss To Date
% to Original	5.48%	$130,303	0.00%	$0	1.30%	$131,642	0.00%	$0	2.07%	$261,944
Severity	51.94%		0.00%		37.95%		0.00%		43.82%
Loss To Date by Grade	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
A/A-	32.40%	$80,766	0.00%	$0	1.37%	$131,642	0.00%	$0	2.16%	$212,408
B	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
C	4.59%	$49,537	0.00%	$0	0.00%	$0	0.00%	$0	4.31%	$49,537
C-	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
D	0.00%	$73,373	0.00%	$0	0.00%	$27,508	0.00%	$0	0.00%	$100,881
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	3.73%	$35,205	0.00%	$0	2.96%	$35,205
NIV	38.83%	$80,766	0.00%	$0	0.00%	$0	0.00%	$0	5.34%	$80,766
Non-Owner	0.00%	$0	0.00%	$0	6.03%	$47,898	0.00%	$0	4.52%	$47,898
90+ & REO
A/A-, B , C	23.81%	52.25%	0.00%	0.00%	14.13%	23.50%	0.00%	0.00%	14.43%	35.06%
C- , D, NON	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2-4, LOW , NIV	19.94%	0.00%	0.00%	0.00%	30.32%	0.00%	0.00%	0.00%	25.75%	0.00%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 2000-2
ARM Loans
	Retail		Correspondent		Broker		NLC		Total
Category	#	$	#	$	#	$	#	$	#	$
Original	782	$79,900,173	72	$9,319,842	2110	$233,344,812	18	$1,710,500	2982	$324,275,327
LTV/WAC	74.82%	10.78%	71.43%	9.77%	79.17%	10.54%	74.98%	11.39%	77.85%	10.58%
NON/2-4	4.30%	2.95%	4.56%	5.46%	3.86%	5.65%	5.03%	28.27%	4.00%	5.10%
Low/NIV	16.81%	5.73%	0.00%	10.25%	2.20%	24.68%	6.14%	8.13%	5.76%	19.51%
A/A-	196	$24,047,678	31	$4,478,121	1085	$136,799,052	5	$413,400	1317	$165,738,251
B	260	$26,429,507	25	$3,199,792	563	$60,003,702	6	$599,500	854	$90,232,501
C	214	$19,118,059	13	$1,431,229	340	$28,321,240	4	$511,050	571	$49,381,578
C-	50	$4,744,425	1	$56,000	79	$5,409,962	3	$186,550	133	$10,396,937
D	62	$5,560,504	2	$154,700	43	$2,810,856	0	$0	107	$8,526,060
Remaining	431	$41,080,671	22	$2,398,810	1116	$111,280,098	10	$932,123	1579	$155,691,702
LTV/WAC	75.71%	10.74%	71.71%	10.00%	80.40%	10.66%	77.97%	11.51%	79.01%	10.68%
A/A-	106	$11,728,654	4	$380,213	564	$64,195,073	3	$209,120	677	$76,513,060
B	156	$14,844,775	12	$1,448,259	296	$29,108,422	3	$197,267	467	$45,598,723
C	113	$9,732,108	4	$459,697	183	$13,710,143	3	$477,054	303	$24,379,002
C-	26	$2,376,808	1	$55,704	50	$3,087,392	1	$48,682	78	$5,568,585
D	30	$2,398,327	1	$54,938	23	$1,179,068	0	$0	54	$3,632,332
Paid Off	48.03%	$38,374,785	73.91%	$6,888,174	51.75%	$120,755,765	44.95%	$768,950	51.43%	$166,787,674
Status
CURRENT	207	$19,280,110	13	$1,411,482	633	$65,939,796	6	$386,366	859	$87,017,754
30-59	56	$5,478,962	5	$443,291	131	$12,048,411	1	$347,335	193	$18,317,999
60-89	33	$3,155,228	0	$0	68	$6,248,535	0	$0	101	$9,403,763
90-119	13	$1,998,039	1	$205,868	31	$3,567,366	0	$0	45	$5,771,273
120-179	9	$824,813	1	$84,172	45	$3,910,800	1	$97,866	56	$4,917,652
180-269	32	$2,766,677	0	$0	49	$4,488,845	0	$0	81	$7,255,521
270-359	15	$1,540,810	1	$79,328	32	$3,282,159	1	$48,682	49	$4,950,980
360+	41	$3,880,495	0	$0	86	$8,047,158	0	$0	127	$11,927,654
REO	25	$2,155,537	1	$174,668	41	$3,747,027	1	$51,874	68	$6,129,106
90+REO	135	$13,166,372	4	$544,037	284	$27,043,356	3	$198,422	426	$40,952,186
Loss To Date
% to Original	1.66%	$1,322,571	1.57%	$146,054	1.10%	$2,568,762	0.00%	$0	1.25%	$4,037,386
Severity	31.18%		51.11%		37.87%		0.00%		35.69%
Loss To Date by Grade	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
A/A-	0.93%	$223,380	2.79%	$124,919	0.48%	$658,777	0.00%	$0	0.61%	$1,007,076
B	1.60%	$422,168	0.66%	$21,135	1.04%	$621,787	0.00%	$0	1.18%	$1,065,090
C	3.07%	$586,783	0.00%	$0	3.39%	$961,338	0.00%	$0	3.14%	$1,548,122
C-	1.29%	$61,126	0.00%	$0	5.23%	$282,701	0.00%	$0	3.31%	$343,827
D	0.52%	$29,113	0.00%	$0	1.57%	$44,158	0.00%	$0	0.86%	$73,271
Loss by Characteristic	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
Low Doc	0.84%	$112,442	0.00%	$0	4.92%	$251,893	0.00%	$0	1.95%	$364,335
2-4 Unit	5.80%	$136,926	0.00%	$0	1.47%	$193,277	0.00%	$0	2.00%	$330,203
NIV	0.93%	$42,694	7.97%	$76,134	1.52%	$875,035	0.00%	$0	1.57%	$993,864
Non-Owner	4.00%	$137,604	0.00%	$0	0.07%	$6,652	0.00%	$0	1.11%	$144,256
90+ & REO
A/A-, B , C	23.71%	28.93%	20.86%	20.03%	17.04%	31.17%	46.80%	26.30%	18.16%	30.07%
C- , D, NON	48.31%	61.00%	0.00%	0.00%	47.59%	46.32%	100.00%	0.00%	47.88%	55.31%
2-4, LOW , NIV	18.61%	31.34%	0.00%	0.00%	28.42%	38.29%	0.00%	0.00%	27.47%	32.71%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 2000-1
ARM Loans
	Retail		Correspondent		Broker		NLC		Total
Category	#	$	#	$	#	$	#	$	#	$
Original	534	$47,297,989	58	$7,593,887	1846	$192,904,929	34	$3,502,207	2472	$251,299,012
LTV/WAC	73.16%	10.83%	73.43%	10.20%	77.48%	10.76%	75.89%	10.12%	76.52%	10.74%
NON/2-4	6.38%	4.01%	2.35%	4.32%	3.70%	6.14%	3.30%	1.54%	4.16%	5.62%
Low/NIV	14.43%	5.36%	0.00%	13.82%	3.03%	27.19%	0.00%	3.18%	5.04%	22.34%
A/A-	123	$11,548,145	31	$4,404,773	828	$102,523,904	12	$1,717,350	994	$120,194,172
B	173	$16,182,010	13	$1,913,734	514	$51,961,039	10	$829,500	710	$70,886,283
C	141	$12,947,529	10	$1,019,630	332	$27,105,589	7	$546,507	490	$41,619,255
C-	41	$2,750,600	2	$191,300	100	$6,267,237	4	$337,600	147	$9,546,737
D	56	$3,869,705	2	$64,450	72	$5,047,160	1	$71,250	131	$9,052,565
Remaining	275	$21,563,765	19	$1,957,263	854	$71,810,610	19	$1,939,850	1167	$97,271,488
LTV/WAC	74.55%	10.73%	72.18%	10.77%	78.31%	11.02%	79.49%	9.80%	77.37%	10.93%
A/A-	70	$5,656,098	8	$888,172	372	$36,646,516	8	$1,168,914	458	$44,359,700
B	93	$8,399,008	5	$719,925	240	$18,666,472	6	$411,181	344	$28,196,585
C	62	$4,982,994	4	$248,771	160	$11,431,932	4	$312,866	230	$16,976,563
C-	20	$984,293	1	$66,009	50	$2,946,293	1	$46,889	72	$4,043,484
D	30	$1,541,373	1	$34,386	32	$2,119,397	0	$0	63	$3,695,156
Paid Off	53.85%	$25,472,100	73.90%	$5,612,030	62.28%	$120,142,165	43.78%	$1,533,307	60.79%	$152,759,602
Status
CURRENT	138	$10,302,519	10	$1,013,113	441	$38,721,170	8	$812,333	597	$50,849,134
30-59	36	$3,271,672	4	$454,061	109	$8,713,565	3	$180,448	152	$12,619,747
60-89	20	$1,320,315	0	$0	41	$3,716,879	2	$122,390	63	$5,159,584
90-119	6	$616,434	0	$0	14	$854,666	0	$0	20	$1,471,100
120-179	11	$924,506	0	$0	33	$2,563,600	0	$0	44	$3,488,106
180-269	10	$753,001	0	$0	49	$4,527,909	2	$107,487	61	$5,388,397
270-359	9	$664,030	1	$51,395	30	$1,898,449	0	$0	40	$2,613,874
360+	30	$2,760,510	2	$68,655	87	$7,516,103	3	$629,995	122	$10,975,263
REO	15	$950,777	2	$370,040	50	$3,298,268	1	$87,197	68	$4,706,282
90+REO	81	$6,669,259	5	$490,089	263	$20,658,996	6	$824,679	355	$28,643,023
Loss To Date
% to Original	2.20%	$1,039,227	1.16%	$87,870	1.52%	$2,940,946	-0.47%	-$16,392	1.61%	$4,051,651
Severity	32.36%		48.31%		36.91%		-30.39%		35.49%
Loss To Date by Grade	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
A/A-	2.59%	$298,797	0.00%	$0	0.59%	$606,725	0.00%	$0	0.75%	$905,522
B	0.65%	$105,370	2.60%	$49,791	2.35%	$1,222,226	0.00%	$0	1.94%	$1,377,388
C	2.29%	$296,879	2.59%	$26,388	2.85%	$772,637	-3.00%	($16,392)	2.63%	$1,095,904
C-	4.74%	$130,492	0.00%	$0	4.43%	$277,345	0.00%	$0	4.27%	$407,837
D	5.37%	$207,688	18.14%	$11,691	1.23%	$62,013	0.00%	$0	3.11%	$281,392
Loss by Characteristic	% Orig	$	% Orig	$	% Orig	$	% Orig	$	% Orig	$
Low Doc	3.46%	$235,895	0.00%	$0	3.49%	$203,984	0.00%	$0	3.47%	$439,879
2-4 Unit	7.07%	$134,149	0.00%	$0	2.41%	$286,115	0.00%	$0	2.97%	$420,265
NIV	5.00%	$126,804	0.00%	$0	2.14%	$1,123,905	0.00%	$0	2.23%	$1,250,709
Non-Owner	5.62%	$169,651	0.00%	$0	2.06%	$147,422	0.00%	$0	3.03%	$317,073
90+ & REO
A/A-, B , C	21.99%	27.41%	41.66%	7.14%	21.79%	23.50%	41.41%	59.84%	22.73%	24.78%
C- , D, NON	51.81%	39.19%	0.00%	100.00%	47.93%	66.77%	100.00%	0.00%	48.70%	55.57%
2-4, LOW , NIV	23.38%	41.04%	29.45%	0.00%	39.64%	26.65%	0.00%	0.00%	35.94%	33.09%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1999-2
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original	52	$5,034,900	108	$12,255,827	1751	$151,946,509	1911	$169,237,236
LTV/WAC	74.27%	10.35%	79.75%	10.06%	79.07%	10.44%	78.98%	10.41%
NON/2-4	4.82%	13.14%	3.40%	7.38%	3.02%	5.99%	3.10%	6.30%
Low/NIV	6.73%	22.91%	2.75%	14.24%	4.39%	27.45%	4.34%	26.36%
A/A-	24	$2,916,000	55	$6,823,461	838	$87,023,808	917	$96,763,269
B	10	$945,350	32	$3,541,493	502	$39,417,068	544	$43,903,911
C	3	$217,850	14	$1,216,010	161	$11,408,456	178	$12,842,316
C-	6	$346,300	3	$223,473	42	$3,071,270	51	$3,641,043
D	9	$609,400	4	$451,390	207	$10,905,907	220	$11,966,697
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining	18	$1,138,505	33	$3,774,026	643	$50,487,851	694	$55,400,383
LTV/WAC	75.77%	9.32%	81.74%	9.84%	79.75%	10.34%	79.80%	10.29%
A/A-	7	$560,264	20	$2,696,585	335	$29,955,443	362	$33,212,291
B	4	$194,641	10	$868,081	193	$13,875,475	207	$14,938,197
C	2	$111,271	3	$209,361	40	$2,751,055	45	$3,071,687
C-	4	$252,626	0	$0	17	$1,081,830	21	$1,334,456
D	1	$19,703	0	$0	58	$2,824,048	59	$2,843,751
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	76.93%	$3,873,100	67.52%	$8,275,346	62.51%	$94,977,126	63.30%	$107,125,572
Status
CURRENT	14	$883,083	28	$2,925,137	508	$39,838,482	550	$43,646,702
30-59	0	$0	0	$0	19	$1,443,054	19	$1,443,054
60-89	0	$0	0	$0	10	$903,873	10	$903,873
90-119	1	$65,660	2	$271,987	6	$443,602	9	$781,249
120-179	0	$0	2	$408,879	18	$1,434,142	20	$1,843,021
180-269	0	$0	0	$0	19	$1,331,685	19	$1,331,685
270-359	1	$87,027	0	$0	10	$649,146	11	$736,173
360+	1	$45,342	1	$168,023	25	$2,567,312	27	$2,780,677
REO	1	$57,392	0	$0	28	$1,876,556	29	$1,933,948
90+REO	4	$255,421	5	$848,889	106	$8,302,443	115	$9,406,753
Loss To Date
% to Original	0.38%	$19,053	1.56%	$190,942	5.19%	$7,890,840	4.79%	$8,100,835
Severity	10.21%		30.86%		46.56%		45.63%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.69%	$20,049	0.61%	$41,858	2.85%	$2,479,305	2.63%	$2,541,212
B	0.00%	$0	1.80%	$63,869	6.29%	$2,477,664	5.79%	$2,541,533
C	0.00%	$0	2.07%	$25,154	9.76%	$1,113,962	8.87%	$1,139,116
C-	0.00%	$0	-0.74%	($1,659)	11.49%	$352,933	9.65%	$351,274
D	-0.16%	($996)	13.67%	$61,720	13.45%	$1,466,975	12.77%	$1,527,699
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	0.00%	$0	10.01%	$667,619	9.09%	$667,619
2-4 Unit	0.00%	$0	0.00%	$0	11.47%	$1,043,562	9.78%	$1,043,562
NIV	0.00%	$0	2.08%	$36,285	5.12%	$2,134,431	4.87%	$2,170,716
Non-Owner	0.00%	$0	0.00%	$0	12.72%	$584,260	11.12%	$584,260
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	26.10%	0.00%	11.80%	13.80%	12.70%	12.90%
C- , D, NON	78.40%	0.00%	0.00%	0.00%	45.50%	34.70%	51.70%	34.50%
2-4, LOW, NIV	36.60%	100.00%	0.00%	0.00%	18.00%	20.00%	16.90%	25.30%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1999-1
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	104	$10,782,850	61	$5,969,315	2046	$185,142,838	2211	$201,895,003
LTV/WAC	77.65%	9.94%	75.93%	10.81%	76.40%	10.41%	76.45%	10.39%
NON/2-4	4.02%	9.78%	0.46%	9.98%	4.95%	5.37%	0.75%	1.08%
Low/NIV	6.09%	19.35%	1.70%	28.44%	4.67%	31.31%	0.52%	0.70%
A/A-	54	$6,662,000	23	$2,644,940	867	$95,227,223	944	$104,534,163
B	27	$2,407,650	10	$1,278,050	561	$48,493,613	598	$52,179,313
C	8	$599,600	5	$329,400	219	$14,666,437	232	$15,595,437
C-	1	$79,800	1	$60,200	77	$4,591,855	79	$4,731,855
D	14	$1,033,800	22	$1,656,725	322	$22,163,710	358	$24,854,235
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	26	$2,305,846	11	$877,492	610	$45,772,543	647	$48,955,881
LTV/WAC	80.56%	8.42%	71.27%	11.26%	76.97%	10.40%	77.04%	10.32%
A/A-	15	$1,649,699	3	$353,176	263	$22,339,762	281	$24,342,636
B	8	$493,379	1	$35,895	189	$14,027,665	198	$14,556,939
C	1	$66,573	2	$80,403	54	$3,021,434	57	$3,168,410
C-	0	$0	0	$0	19	$1,021,472	19	$1,021,472
D	2	$96,195	5	$408,019	85	$5,362,210	92	$5,866,424
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	73.92%	$7,970,500	82.44%	$4,921,115	72.45%	$134,133,600	72.82%	$147,025,215
Delinquency Status
CURRENT	21	$2,020,280	11	$877,492	485	$36,364,535	517	$39,262,307
30-59	0	$0	0	$0	16	$968,168	16	$968,168
60-89	1	$37,130	0	$0	11	$846,173	12	$883,303
90-119	0	$0	0	$0	14	$1,452,187	14	$1,452,187
120-179	1	$70,933	0	$0	16	$806,477	17	$877,410
180-269	0	$0	0	$0	15	$1,094,043	15	$1,094,043
270-359	2	$125,637	0	$0	9	$581,334	11	$706,971
360+	0	$0	0	$0	27	$2,233,146	27	$2,233,146
REO	1	$51,865	0	$0	17	$1,426,479	18	$1,478,344
90+REO	4	$248,435	-	$0	98	$7,593,666	102	$7,842,101
Loss To Date
% to Original Pool Balance	0.83%	$89,134	4.03%	$240,608	4.65%	$8,606,921	4.43%	$8,936,663
Severity	14.59%		43.85%		44.44%		43.54%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.00%	$0	0.00%	$0	2.80%	$2,668,369	2.55%	$2,668,369
B	1.16%	$27,899	10.89%	$139,156	5.30%	$2,569,212	5.24%	$2,736,267
C	4.08%	$24,466	0.00%	$0	6.86%	$1,005,900	6.61%	$1,030,366
C-	0.00%	$0	16.67%	$10,038	5.07%	$232,993	5.14%	$243,031
D	3.56%	$36,769	5.52%	$91,414	9.61%	$2,130,447	9.09%	$2,258,630
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	3.70%	$24,281	0.00%	$0	7.50%	$649,405	7.16%	$673,686
2-4 Unit	2.41%	$25,375	0.00%	$0	8.39%	$835,139	7.42%	$860,514
NIV	2.55%	$53,274	2.97%	$50,442	4.38%	$2,542,286	4.28%	$2,646,002
Non-Owner	6.53%	$25,375	0.00%	$0	10.30%	$944,371	10.11%	$969,746
90+ & REO as % Rem
A/A- , B, C	4.30%	10.50%	0.00%	0.00%	7.70%	21.90%	7.30%	21.40%
C- , D, NON	0.00%	61.40%	0.00%	0.00%	13.80%	30.80%	13.80%	29.20%
2-4, LOW, NIV	22.90%	34.20%	0.00%	0.00%	34.40%	29.10%	31.70%	29.00%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1998-C
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	173	$21,129,800	637	$76,598,960	1774	$161,871,473	2584	$259,600,233
LTV/WAC	79.91%	10.34%	80.07%	10.17%	78.52%	9.88%	79.09%	10.00%
NON/2-4	2.79%	4.35%	0.55%	5.57%	5.02%	4.66%	0.58%	0.84%
Low/NIV	7.85%	15.99%	2.24%	29.86%	2.09%	31.65%	0.40%	0.55%
A/A-	106	$14,771,000	371	$49,011,185	962	$100,957,142	1439	$164,739,327
B	47	$4,912,600	144	$16,505,215	534	$43,845,675	725	$65,263,490
C	11	$915,300	48	$4,000,515	122	$8,148,811	181	$13,064,626
C-	2	$114,200	6	$411,345	38	$2,486,170	46	$3,011,715
D	7	$416,700	68	$6,670,700	118	$6,433,675	193	$13,521,075
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	34	$2,923,537	74	$7,124,729	304	$22,747,364	412	$32,795,630
LTV/WAC	80.36%	8.81%	81.75%	10.14%	79.60%	9.93%	80.13%	9.87%
A/A-	18	$1,824,415	50	$5,103,646	169	$14,237,295	237	$21,165,356
B	11	$790,624	16	$1,392,846	92	$5,991,203	119	$8,174,673
C	2	$179,719	0	$0	13	$869,728	15	$1,049,447
C-	1	$36,312	1	$51,678	10	$693,687	12	$781,677
D	2	$92,466	7	$576,559	20	$955,452	29	$1,624,477
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	83.02%	$17,543,000	89.23%	$68,345,685	83.09%	$134,499,592	84.90%	$220,388,277
Delinquency Status
CURRENT	24	$2,073,890	71	$6,665,892	270	$20,092,488	365	$28,832,270
30-59	3	$193,791	0	$0	7	$460,338	10	$654,129
60-89	2	$222,020	1	$295,660	5	$302,100	8	$819,780
90-119	1	$105,356	0	$0	5	$253,013	6	$358,369
120-179	1	$118,971	0	$0	5	$417,821	6	$536,792
180-269	0	$0	1	$84,688	5	$622,099	6	$706,787
270-359	0	$0	1	$78,489	2	$196,925	3	$275,414
360+	3	$209,508	0	$0	2	$144,258	5	$353,766
REO	0	$0	0	$0	3	$258,322	3	$258,322
90+REO	5	$433,835	2	$163,177	22	$1,892,438	29	$2,489,450
Loss To Date
% to Original Pool Balance	4.70%	$993,332	4.30%	$3,292,241	4.06%	$6,567,394	4.18%	$10,852,967
Severity	40.64%		34.95%		36.19%		36.16%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	3.46%	$510,502	2.94%	$1,440,636	3.11%	$3,136,014	3.09%	$5,087,152
B	6.65%	$326,448	6.22%	$1,027,364	4.68%	$2,051,007	5.22%	$3,404,819
C	8.97%	$82,068	7.19%	$287,521	7.21%	$587,702	7.33%	$957,291
C-	0.00%	$0	0.00%	$0	6.24%	$155,045	5.15%	$155,045
D	17.83%	$74,315	8.05%	$536,721	9.91%	$637,626	9.23%	$1,248,662
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	13.30%	$220,419	2.05%	$35,171	1.91%	$64,706	4.74%	$320,296
2-4 Unit	12.39%	$113,963	4.80%	$204,881	5.50%	$415,610	5.77%	$734,454
NIV	9.18%	$310,163	4.14%	$947,659	4.22%	$2,162,873	4.42%	$3,420,695
Non-Owner	6.23%	$36,719	12.58%	$53,047	5.43%	$441,126	5.81%	$530,892
90+ & REO as % Rem
A/A- , B, C	9.90%	9.80%	3.00%	0.00%	8.30%	6.90%	7.20%	6.00%
C- , D, NON	0.00%	75.40%	0.00%	11.10%	18.40%	4.80%	16.30%	11.10%
2-4, LOW, NIV	0.00%	76.20%	0.00%	0.00%	4.80%	44.50%	3.30%	37.20%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1998-B
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	223	$20,701,000	1063	$128,196,047	2550	$225,570,556	3836	$374,467,603
LTV/WAC	75.56%	11.11%	80.13%	11.05%	77.40%	10.62%	78.23%	10.80%
NON/2-4	4.85%	3.28%	0.91%	6.56%	6.53%	6.43%	0.40%	0.58%
Low/NIV	18.26%	16.11%	1.97%	27.77%	1.91%	38.70%	0.28%	0.38%
A/A-	103	$11,096,100	630	$83,840,520	1268	$130,730,863	2001	$225,667,483
B	70	$6,137,400	221	$25,127,140	783	$63,641,009	1074	$94,905,549
C	24	$2,027,000	74	$7,155,032	236	$14,035,800	334	$23,217,832
C-	10	$643,400	10	$993,375	67	$4,359,114	87	$5,995,889
D	16	$797,100	128	$11,079,980	196	$12,803,770	340	$24,680,850
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	32	$2,833,064	113	$10,950,019	407	$28,630,488	552	$42,413,572
LTV/WAC	76.78%	11.30%	79.42%	10.65%	77.85%	10.06%	78.18%	10.30%
A/A-	13	$1,263,247	60	$6,502,353	192	$15,748,105	265	$23,513,705
B	15	$1,261,114	24	$2,306,711	135	$8,742,843	174	$12,310,668
C	3	$208,779	12	$966,438	45	$2,224,707	60	$3,399,923
C-	1	$99,925	3	$182,341	11	$577,799	15	$860,066
D	0	$0	14	$992,176	24	$1,337,034	38	$2,329,209
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	85.09%	$17,615,000	90.45%	$115,951,643	85.60%	$193,078,244	87.23%	$326,644,887
Delinquency Status
CURRENT	28	$2,469,805	80	$7,698,115	338	$23,013,883	446	$33,181,803
30-59	0	$0	3	$296,382	4	$183,999	7	$480,381
60-89	2	$166,436	6	$626,416	1	$191,550	9	$984,402
90-119	0	$0	0	$0	3	$280,550	3	$280,550
120-179	1	$104,742	2	$138,577	10	$567,928	13	$811,247
180-269	0	$0	4	$370,496	9	$743,132	13	$1,113,628
270-359	1	$92,081	2	$193,290	7	$553,194	10	$838,565
360+	0	$0	10	$1,050,436	22	$1,844,933	32	$2,895,369
REO	0	$0	6	$576,307	13	$1,251,320	19	$1,827,627
90+REO	2	$196,823	24	$2,329,106	64	$5,241,057	90	$7,766,986
Loss To Date
% to Original Pool Balance	3.70%	$765,033	7.30%	$9,361,779	5.84%	$13,173,301	6.22%	$23,300,113
Severity	46.33%		45.83%		45.99%		45.94%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	2.37%	$263,071	5.71%	$4,784,933	3.77%	$4,931,065	4.42%	$9,979,069
B	2.74%	$168,428	8.19%	$2,058,432	7.22%	$4,596,488	7.19%	$6,823,348
C	6.94%	$140,645	8.44%	$604,097	13.61%	$1,910,205	11.43%	$2,654,947
C-	7.25%	$46,645	6.21%	$61,692	5.92%	$257,924	6.11%	$366,261
D	18.35%	$146,245	16.72%	$1,852,626	11.54%	$1,477,619	14.09%	$3,476,490
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	3.80%	$143,497	11.43%	$288,735	10.37%	$447,080	8.28%	$879,312
2-4 Unit	0.00%	$0	9.22%	$775,340	10.95%	$1,587,382	10.02%	$2,362,723
NIV	6.46%	$215,205	9.58%	$3,409,287	4.59%	$4,002,437	6.04%	$7,626,929
Non-Owner	11.09%	$111,443	40.81%	$475,348	13.65%	$2,010,883	15.37%	$2,597,674
90+ & REO as % Rem
A/A- , B, C	16.40%	0.00%	22.30%	23.30%	14.70%	18.50%	16.80%	17.60%
C- , D, NON	0.00%	0.00%	18.70%	24.40%	14.90%	41.80%	14.00%	34.60%
2-4, LOW, NIV	27.50%	0.00%	31.00%	100.00%	13.50%	36.30%	19.80%	42.00%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1998-A
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	96	$10,815,700	512	$53,120,014	994	$86,545,044	1602	$150,480,758
LTV/WAC	78.08%	10.93%	78.18%	11.44%	76.41%	10.78%	77.15%	11.02%
NON/2-4	2.74%	0.65%	2.25%	4.89%	9.42%	6.91%	1.01%	1.45%
Low/NIV	11.89%	14.84%	2.62%	33.03%	2.51%	40.32%	0.69%	0.94%
A/A-	55	$6,884,100	254	$29,321,852	504	$50,697,018	813	$86,902,970
B	29	$3,055,800	129	$13,854,006	288	$22,626,237	446	$39,536,043
C	1	$50,000	44	$3,579,588	89	$6,074,423	134	$9,704,011
C-	6	$560,300	9	$629,500	31	$1,991,120	46	$3,180,920
D	5	$265,500	76	$5,735,068	82	$5,156,246	163	$11,156,814
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	10	$873,634	49	$4,452,587	175	$13,298,499	234	$18,624,719
LTV/WAC	75.64%	11.24%	77.67%	11.35%	77.50%	9.91%	77.46%	10.32%
A/A-	8	$722,657	20	$2,108,579	79	$7,661,403	107	$10,492,639
B	1	$121,273	14	$1,112,416	60	$3,803,109	75	$5,036,799
C	0	$0	3	$488,957	20	$1,059,874	23	$1,548,830
C-	0	$0	0	$0	3	$143,037	3	$143,037
D	1	$29,704	12	$742,635	13	$631,076	26	$1,403,415
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	91.72%	$9,920,400	90.72%	$48,191,364	83.10%	$71,918,481	86.41%	$130,030,245
Delinquency Status
CURRENT	6	$441,143	38	$3,439,176	147	$11,521,780	191	$15,402,099
30-59	1	$101,612	0	$0	3	$129,933	4	$231,545
60-89	0	$0	1	$85,988	2	$78,013	3	$164,001
90-119	0	$0	1	$25,158	0	$0	1	$25,158
120-179	0	$0	1	$29,408	3	$232,194	4	$261,602
180-269	1	$121,273	0	$0	4	$213,656	5	$334,929
270-359	1	$179,902	0	$0	4	$311,142	5	$491,044
360+	1	$29,704	4	$388,363	6	$551,156	11	$969,223
REO	0	$0	4	$484,495	6	$260,624	10	$745,119
90+REO	3	$330,879	10	$927,424	23	$1,568,772	36	$2,827,075
Loss To Date
% to Original Pool Balance	1.17%	$126,548	12.09%	$6,421,812	5.06%	$4,378,246	7.26%	$10,926,606
Severity	31.37%		59.63%		44.10%		51.78%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.72%	$118,545	11.82%	$3,465,388	3.61%	$1,832,323	6.23%	$5,416,256
B	0.26%	$8,004	8.18%	$1,133,581	6.41%	$1,449,836	6.55%	$2,591,421
C	0.00%	$0	14.52%	$519,857	7.39%	$448,908	9.98%	$968,765
C-	0.00%	$0	18.91%	$119,049	5.34%	$106,246	7.08%	$225,295
D	0.00%	$0	20.64%	$1,183,936	10.49%	$540,933	15.46%	$1,724,869
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	18.62%	$259,452	13.11%	$284,932	11.22%	$544,384
2-4 Unit	0.00%	$0	19.69%	$511,450	6.36%	$380,293	10.31%	$891,744
NIV	2.77%	$44,467	15.72%	$2,758,326	3.81%	$1,330,578	7.65%	$4,133,371
Non-Owner	0.00%	$0	61.57%	$735,956	7.59%	$618,546	14.05%	$1,354,502
90+ & REO as % Rem
A/A- , B, C	24.90%	100.00%	27.80%	18.80%	6.80%	13.60%	12.30%	16.90%
C- , D, NON	0.00%	100.00%	0.00%	12.50%	0.00%	41.70%	0.00%	27.50%
2-4, LOW, NIV	0.00%	56.40%	20.20%	0.00%	4.20%	0.00%	5.80%	33.20%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1997-D
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	172	$19,620,200	1045	$119,360,650	2733	$243,684,583	3950	$382,665,433
LTV/WAC	75.51%	10.58%	78.94%	11.49%	75.84%	10.29%	76.79%	10.68%
NON/2-4	3.55%	3.70%	1.15%	5.60%	8.39%	6.10%	0.40%	0.57%
Low/NIV	24.94%	19.59%	3.47%	32.15%	1.88%	46.01%	0.27%	0.37%
A/A-	92	$12,859,400	570	$73,999,693	1516	$153,504,039	2178	$240,363,132
B	46	$4,024,600	236	$24,223,977	713	$57,400,764	995	$85,649,341
C	11	$957,700	85	$7,826,650	251	$16,514,283	347	$25,298,633
C-	13	$1,089,700	19	$1,730,550	64	$4,181,732	96	$7,001,982
D	10	$688,800	135	$11,579,780	189	$12,083,765	334	$24,352,345
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	26	$1,922,161	91	$7,918,611	508	$38,931,042	625	$48,771,814
LTV/WAC	75.98%	11.30%	80.49%	10.71%	76.64%	9.77%	77.24%	9.98%
A/A-	13	$839,668	44	$3,862,653	292	$25,366,397	349	$30,068,718
B	9	$641,568	27	$2,656,896	143	$9,681,780	179	$12,980,243
C	1	$119,578	12	$875,366	37	$1,852,522	50	$2,847,466
C-	3	$321,347	1	$43,342	5	$237,098	9	$601,787
D	0	$0	7	$480,355	31	$1,793,245	38	$2,273,600
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	89.09%	$17,479,700	92.89%	$110,868,620	81.28%	$198,067,416	85.30%	$326,415,736
Delinquency Status
CURRENT	21	$1,365,152	78	$6,574,489	447	$34,257,305	546	$42,196,946
30-59	0	$0	2	$120,411	7	$562,958	9	$683,369
60-89	1	$70,345	0	$0	10	$733,891	11	$804,236
90-119	0	$0	1	$54,408	2	$188,817	3	$243,225
120-179	0	$0	1	$63,078	10	$609,728	11	$672,806
180-269	0	$0	2	$159,491	8	$648,512	10	$808,003
270-359	1	$74,939	0	$0	7	$561,288	8	$636,227
360+	3	$411,725	4	$504,980	12	$986,962	19	$1,903,667
REO	0	$0	3	$441,754	5	$381,581	8	$823,335
90+REO	4	$486,664	11	$1,223,711	44	$3,376,888	59	$5,087,263
Loss To Date
% to Original Pool Balance	5.26%	$1,031,783	6.24%	$7,442,898	4.79%	$11,680,120	5.27%	$20,154,801
Severity	54.77%		48.88%		43.82%		46.05%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	3.17%	$407,951	4.24%	$3,137,649	3.24%	$4,980,195	3.55%	$8,525,795
B	9.34%	$376,051	8.67%	$2,101,370	5.92%	$3,398,528	6.86%	$5,875,949
C	8.39%	$80,307	7.63%	$597,418	7.84%	$1,295,052	7.80%	$1,972,777
C-	11.31%	$123,196	5.19%	$89,796	9.52%	$398,162	8.73%	$611,154
D	6.43%	$44,278	13.10%	$1,516,665	13.31%	$1,608,183	13.01%	$3,169,126
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	7.89%	$386,051	14.77%	$611,041	4.20%	$192,654	8.74%	$1,189,746
2-4 Unit	16.74%	$121,569	16.30%	$1,090,350	3.48%	$518,091	7.76%	$1,730,010
NIV	4.13%	$158,566	7.59%	$2,911,271	4.67%	$5,234,847	5.38%	$8,304,684
Non-Owner	17.72%	$123,356	52.49%	$723,095	11.28%	$2,306,037	14.00%	$3,152,488
90+ & REO as % Rem
A/A- , B, C	0.00%	58.90%	15.30%	7.60%	5.30%	10.20%	6.40%	12.00%
C- , D, NON	55.70%	0.00%	0.00%	40.80%	31.20%	32.10%	42.00%	34.00%
2-4, LOW, NIV	0.00%	39.20%	0.00%	0.00%	14.30%	31.80%	13.50%	30.50%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1997-C
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	131	$12,409,400	1065	$110,297,284	2315	$203,146,282	3511	$325,852,966
LTV/WAC	74.34%	10.86%	75.03%	11.58%	75.58%	10.45%	75.35%	10.84%
NON/2-4	4.42%	1.82%	1.65%	8.45%	10.29%	6.16%	0.47%	0.67%
Low/NIV	12.80%	32.46%	4.41%	36.18%	2.59%	46.19%	0.32%	0.43%
A/A-	64	$6,592,700	451	$53,686,083	1262	$127,919,803	1777	$188,198,586
B	42	$4,149,000	278	$29,969,275	567	$44,339,853	887	$78,458,128
C	12	$855,600	122	$9,473,416	232	$14,427,329	366	$24,756,345
C-	5	$441,900	37	$2,758,625	80	$5,594,596	122	$8,795,121
D	8	$370,200	177	$14,409,885	174	$10,864,701	359	$25,644,786
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	8	$751,084	95	$7,842,017	362	$28,541,256	465	$37,134,357
LTV/WAC	82.05%	11.42%	74.37%	10.83%	75.75%	10.04%	75.59%	10.23%
A/A-	2	$143,637	37	$3,200,516	211	$18,298,899	250	$21,643,052
B	6	$607,447	32	$3,035,476	96	$7,015,801	134	$10,658,724
C	0	$0	11	$745,784	28	$1,254,485	39	$2,000,269
C-	0	$0	1	$37,907	9	$881,129	10	$919,035
D	0	$0	14	$822,335	18	$1,090,942	32	$1,913,277
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	92.95%	$11,534,300	92.36%	$101,869,357	83.86%	$170,358,097	87.08%	$283,761,754
Delinquency Status
CURRENT	6	$441,361	83	$6,765,085	301	$23,199,517	390	$30,405,963
30-59	0	$0	1	$29,522	10	$976,728	11	$1,006,250
60-89	1	$186,952	0	$0	2	$182,674	3	$369,626
90-119	1	$122,772	0	$0	7	$756,998	8	$879,770
120-179	0	$0	1	$125,674	13	$1,086,505	14	$1,212,179
180-269	0	$0	1	$64,457	5	$419,871	6	$484,328
270-359	0	$0	0	$0	8	$581,336	8	$581,336
360+	0	$0	8	$779,167	12	$1,126,400	20	$1,905,567
REO	0	$0	1	$78,112	4	$211,225	5	$289,337
90+REO	1	$122,772	11	$1,047,410	49	$4,182,335	61	$5,352,517
Loss To Date
% to Original Pool Balance	1.14%	$141,392	7.89%	$8,701,483	4.89%	$9,929,735	5.76%	$18,772,610
Severity	32.33%		53.30%		47.85%		50.04%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	-0.09%	($5,745)	5.58%	$2,997,594	3.31%	$4,239,769	3.84%	$7,231,618
B	1.76%	$72,887	7.01%	$2,100,741	6.08%	$2,693,928	6.20%	$4,867,556
C	5.84%	$49,965	12.82%	$1,214,821	8.90%	$1,283,714	10.29%	$2,548,500
C-	0.00%	$0	6.22%	$171,676	4.41%	$246,498	4.75%	$418,174
D	6.56%	$24,285	15.38%	$2,216,652	13.49%	$1,465,825	14.45%	$3,706,762
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	1.53%	$24,285	10.70%	$520,863	10.13%	$533,244	9.20%	$1,078,392
2-4 Unit	0.00%	$0	19.65%	$1,832,127	10.72%	$1,341,117	14.39%	$3,173,243
NIV	1.11%	$44,672	8.85%	$3,531,688	4.71%	$4,415,726	5.80%	$7,992,086
Non-Owner	0.00%	$0	59.99%	$1,094,508	11.40%	$2,383,428	14.93%	$3,477,936
90+ & REO as % Rem
A/A- , B, C	85.40%	0.00%	5.70%	20.10%	5.90%	15.80%	6.40%	16.10%
C- , D, NON	0.00%	0.00%	100.00%	15.70%	88.80%	13.10%	89.30%	14.10%
2-4, LOW, NIV	100.00%	0.00%	12.00%	42.30%	0.00%	24.40%	10.10%	30.40%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1997-B
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	103	$9,523,800	1889	$207,318,764	1089	$93,167,943	3081	$310,010,507
LTV/WAC	73.48%	10.58%	73.93%	11.27%	73.53%	11.02%	73.80%	11.17%
NON/2-4	2.99%	4.50%	1.42%	4.89%	8.48%	5.03%	0.49%	0.71%
Low/NIV	9.18%	12.19%	8.39%	28.16%	6.75%	36.11%	0.34%	0.46%
A/A-	45	$5,192,100	768	$100,273,305	453	$44,907,069	1266	$150,372,474
B	33	$2,567,500	535	$57,922,743	313	$26,959,987	881	$87,450,230
C	14	$1,030,700	283	$23,871,246	132	$8,830,581	429	$33,732,527
C-	4	$328,900	73	$6,059,892	53	$3,521,292	130	$9,910,084
D	7	$404,600	230	$19,191,578	138	$8,949,014	375	$28,545,192
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	10	$729,821	167	$13,423,790	130	$9,397,580	307	$23,551,191
LTV/WAC	79.63%	11.78%	73.73%	10.39%	76.12%	10.50%	74.86%	10.48%
A/A-	3	$338,093	57	$4,986,246	60	$4,919,538	120	$10,243,877
B	4	$218,115	63	$5,349,885	38	$2,745,313	105	$8,313,313
C	1	$54,645	17	$970,317	13	$641,865	31	$1,666,827
C-	1	$87,028	6	$674,036	3	$164,335	10	$925,399
D	1	$31,940	24	$1,443,306	16	$926,529	41	$2,401,776
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	91.70%	$8,733,200	92.91%	$192,621,268	89.22%	$83,127,202	91.77%	$284,481,670
Delinquency Status
CURRENT	8	$610,854	130	$10,344,345	103	$7,461,953	241	$18,417,152
30-59	0	$0	1	$99,013	3	$147,895	4	$246,908
60-89	0	$0	5	$244,739	3	$116,650	8	$361,389
90-119	0	$0	4	$316,042	0	$0	4	$316,042
120-179	2	$118,968	6	$523,469	4	$426,403	12	$1,068,840
180-269	0	$0	4	$369,389	4	$259,555	8	$628,944
270-359	0	$0	3	$213,540	4	$203,783	7	$417,323
360+	0	$0	9	$746,641	7	$669,027	16	$1,415,668
REO	0	$0	5	$566,612	2	$112,313	7	$678,925
90+REO	2	$118,968	31	$2,735,693	21	$1,671,081	54	$4,525,742
Loss To Date
% to Original Pool Balance	0.97%	$92,209	3.96%	$8,213,107	5.20%	$4,843,225	4.24%	$13,148,541
Severity	48.97%		46.46%		50.19%		47.78%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.91%	$47,344	1.88%	$1,881,638	3.00%	$1,345,688	2.18%	$3,274,670
B	0.00%	$0	4.26%	$2,468,215	4.94%	$1,331,527	4.35%	$3,799,742
C	0.00%	$0	6.63%	$1,582,078	9.47%	$836,023	7.17%	$2,418,101
C-	0.00%	$0	3.42%	$207,486	6.35%	$223,496	4.35%	$430,982
D	11.09%	$44,864	10.81%	$2,073,691	12.36%	$1,106,491	11.30%	$3,225,046
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	4.47%	$777,713	4.85%	$305,338	4.41%	$1,083,051
2-4 Unit	0.00%	$0	10.06%	$1,020,323	12.98%	$607,943	10.67%	$1,628,266
NIV	3.87%	$44,864	4.76%	$2,781,099	3.60%	$1,211,632	4.33%	$4,037,595
Non-Owner	0.00%	$0	30.12%	$887,742	7.76%	$613,402	13.48%	$1,501,144
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	15.10%	20.40%	15.30%	16.00%	14.70%	18.40%
C- , D, NON	100.00%	100.00%	15.70%	40.70%	0.00%	55.10%	20.80%	47.00%
2-4, LOW, NIV	0.00%	100.00%	0.00%	19.20%	23.60%	0.00%	11.40%	17.10%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1997-1
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	114	$11,656,400	2475	$265,425,519	1636	$142,044,653	4225	$419,126,572
LTV/WAC	71.95%	10.67%	71.47%	11.37%	71.23%	11.09%	71.40%	11.26%
NON/2-4	6.57%	3.61%	2.49%	5.67%	10.23%	5.48%	0.36%	0.52%
Low/NIV	11.74%	8.22%	11.14%	37.93%	6.29%	47.65%	0.25%	0.34%
A/A-	43	$5,115,800	850	$104,765,807	677	$67,491,508	1570	$177,373,115
B	36	$3,888,800	710	$77,904,516	470	$41,060,396	1216	$122,853,712
C	21	$1,646,000	341	$32,547,403	205	$15,832,711	567	$50,026,114
C-	1	$46,800	137	$12,405,728	78	$5,094,925	216	$17,547,453
D	13	$959,000	435	$37,559,565	206	$12,565,113	654	$51,083,678
Unknown	0	$0	2	$242,500	0	$0	2	$242,500
Remaining Pool	13	$1,138,394	236	$20,518,361	147	$9,585,769	396	$31,242,524
LTV/WAC	72.76%	10.60%	71.32%	11.18%	72.45%	10.62%	71.72%	10.99%
A/A-	5	$502,415	77	$7,181,455	60	$4,578,441	142	$12,262,311
B	4	$460,143	64	$5,650,532	31	$2,009,020	99	$8,119,695
C	0	$0	40	$2,690,683	21	$1,416,424	61	$4,107,106
C-	0	$0	10	$1,272,769	9	$436,368	19	$1,709,138
D	4	$175,837	45	$3,722,922	26	$1,145,516	75	$5,044,275
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	87.08%	$10,150,700	91.56%	$243,033,160	92.48%	$131,360,710	91.75%	$384,544,570
Delinquency Status
CURRENT	10	$1,011,267	151	$12,121,860	83	$5,400,700	244	$18,533,827
30-59	0	$0	7	$637,226	6	$372,225	13	$1,009,451
60-89	0	$0	5	$269,315	7	$349,051	12	$618,366
90-119	0	$0	4	$397,253	4	$173,244	8	$570,497
120-179	0	$0	8	$1,026,901	8	$408,093	16	$1,434,994
180-269	0	$0	6	$259,986	4	$226,518	10	$486,504
270-359	1	$21,464	6	$633,527	8	$502,015	15	$1,157,006
360+	2	$105,663	37	$3,386,581	21	$1,653,125	60	$5,145,369
REO	0	$0	12	$1,785,712	6	$500,797	18	$2,286,509
90+REO	3	$127,127	73	$7,489,960	51	$3,463,792	127	$11,080,879
Loss To Date
% to Original Pool Balance	2.41%	$280,862	5.01%	$13,293,118	5.24%	$7,449,604	5.02%	$21,023,584
Severity	36.67%		45.03%		48.90%		46.18%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.12%	$6,254	2.55%	$2,669,404	3.25%	$2,191,067	2.74%	$4,866,725
B	4.49%	$174,483	4.20%	$3,273,925	5.27%	$2,164,244	4.57%	$5,612,652
C	2.43%	$40,067	5.31%	$1,726,772	8.67%	$1,372,219	6.27%	$3,139,058
C-	0.00%	$0	4.62%	$573,331	7.45%	$379,544	5.43%	$952,875
D	6.26%	$60,058	13.44%	$5,049,686	10.68%	$1,342,530	12.63%	$6,452,274
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	4.39%	$60,058	4.21%	$1,243,612	7.45%	$665,087	4.94%	$1,968,757
2-4 Unit	0.00%	$0	15.21%	$2,288,689	5.11%	$398,285	11.56%	$2,686,974
NIV	15.02%	$143,853	6.07%	$6,115,579	4.61%	$3,121,755	5.54%	$9,381,187
Non-Owner	0.00%	$0	30.03%	$1,988,033	12.38%	$1,798,302	17.28%	$3,786,335
90+ & REO as % Rem
A/A- , B, C	4.30%	0.00%	23.40%	31.10%	24.70%	26.90%	23.10%	28.30%
C- , D, NON	0.00%	60.00%	12.90%	73.50%	84.20%	52.50%	31.10%	68.10%
2-4, LOW, NIV	0.00%	60.00%	14.40%	48.40%	0.00%	17.70%	10.40%	41.80%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1996-D
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	66	$5,555,500	2152	$213,125,559	1605	$141,157,348	3823	$359,838,407
LTV/WAC	66.39%	10.94%	69.02%	12.08%	70.62%	11.23%	69.61%	11.73%
NON/2-4	6.09%	2.10%	2.88%	6.85%	10.52%	4.75%	0.42%	0.61%
Low/NIV	32.60%	22.21%	10.03%	48.40%	3.59%	47.50%	0.29%	0.39%
A/A-	18	$1,999,200	492	$59,178,700	662	$65,757,242	1172	$126,935,142
B	17	$1,404,100	390	$44,254,540	468	$42,424,019	875	$88,082,659
C	12	$759,300	362	$32,844,117	246	$17,218,172	620	$50,821,589
C-	10	$630,000	227	$18,245,964	66	$5,052,805	303	$23,928,769
D	9	$762,900	681	$58,602,238	163	$10,705,110	853	$70,070,248
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	5	$366,373	160	$12,510,749	107	$8,411,672	272	$21,288,794
LTV/WAC	65.57%	11.70%	67.55%	11.82%	72.72%	10.82%	69.56%	11.42%
A/A-	0	$0	31	$2,512,262	33	$2,975,624	64	$5,487,886
B	2	$147,193	21	$2,129,721	34	$2,988,504	57	$5,265,417
C	2	$109,091	32	$2,330,270	21	$1,351,067	55	$3,790,428
C-	0	$0	14	$699,941	3	$195,626	17	$895,567
D	1	$110,089	62	$4,838,556	16	$900,851	79	$5,849,496
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	93.19%	$5,177,100	93.62%	$199,530,660	93.42%	$131,872,091	93.54%	$336,579,851
Delinquency Status
CURRENT	3	$200,042	86	$6,675,660	66	$4,614,537	155	$11,490,239
30-59	1	$56,242	6	$373,301	0	$0	7	$429,543
60-89	0	$0	4	$326,548	4	$233,822	8	$560,370
90-119	0	$0	4	$344,393	3	$104,899	7	$449,292
120-179	0	$0	6	$628,589	1	$121,466	7	$750,055
180-269	1	$110,089	6	$456,033	3	$283,086	10	$849,208
270-359	0	$0	7	$478,182	4	$583,374	11	$1,061,556
360+	0	$0	37	$3,087,436	21	$1,952,355	58	$5,039,791
REO	0	$0	4	$140,606	5	$518,134	9	$658,740
90+REO	1	$110,089	64	$5,135,239	37	$3,563,314	102	$8,808,642
Loss To Date
% to Original Pool Balance	2.30%	$127,818	6.15%	$13,114,077	4.69%	$6,617,481	5.52%	$19,859,376
Severity	44.80%		44.26%		48.88%		45.70%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.00%	$0	2.99%	$1,768,359	2.32%	$1,524,130	2.59%	$3,292,489
B	1.58%	$22,168	3.19%	$1,410,792	5.03%	$2,132,128	4.05%	$3,565,088
C	-0.02%	($177)	7.19%	$2,362,915	10.04%	$1,728,417	8.05%	$4,091,155
C-	11.85%	$74,647	5.98%	$1,090,698	4.21%	$212,626	5.76%	$1,377,971
D	4.09%	$31,181	11.06%	$6,481,313	9.53%	$1,020,180	10.75%	$7,532,674
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	5.83%	$105,650	10.07%	$2,154,110	9.41%	$476,609	9.68%	$2,736,369
2-4 Unit	0.00%	$0	9.78%	$1,427,081	13.79%	$925,021	10.98%	$2,352,102
NIV	0.00%	$0	6.75%	$6,962,277	4.65%	$3,118,964	5.88%	$10,081,241
Non-Owner	6.55%	$22,168	29.58%	$1,814,348	13.25%	$1,967,264	17.84%	$3,803,780
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	14.40%	27.50%	38.10%	36.70%	27.20%	31.80%
C- , D, NON	0.00%	100.00%	39.70%	64.30%	0.00%	49.60%	31.80%	62.70%
2-4, LOW, NIV	0.00%	100.00%	27.50%	29.80%	50.60%	33.50%	39.80%	34.00%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1996-C
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	84	$5,862,900	1999	$193,218,828	1686	$152,754,479	3769	$351,836,207
LTV/WAC	66.20%	11.48%	67.62%	12.05%	70.30%	11.41%	68.76%	11.76%
NON/2-4	3.87%	5.21%	5.00%	6.23%	9.19%	5.54%	0.43%	0.62%
Low/NIV	25.66%	36.85%	6.81%	56.16%	0.00%	25.55%	0.30%	0.40%
A/A-	12	$1,081,000	399	$44,170,136	721	$74,376,094	1132	$119,627,230
B	24	$1,864,200	288	$30,467,922	485	$45,851,720	797	$78,183,842
C	17	$908,500	263	$25,929,755	440	$30,104,715	720	$56,942,970
C-	9	$667,100	312	$27,086,703	7	$331,300	328	$28,085,103
D	22	$1,342,100	737	$65,564,312	33	$2,090,650	792	$68,997,062
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	6	$304,808	119	$9,724,820	95	$5,984,445	220	$16,014,073
LTV/WAC	63.45%	12.00%	68.13%	11.52%	70.30%	10.21%	68.85%	11.04%
A/A-	3	$200,324	24	$2,136,826	40	$2,672,187	67	$5,009,336
B	0	$0	12	$1,128,703	29	$1,957,638	41	$3,086,342
C	0	$0	17	$1,635,117	22	$1,123,803	39	$2,758,920
C-	1	$48,105	17	$1,515,119	1	$58,899	19	$1,622,122
D	2	$56,379	49	$3,309,055	3	$171,918	54	$3,537,353
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	93.54%	$5,484,000	94.39%	$182,372,392	95.29%	$145,554,389	94.76%	$333,410,781
Delinquency Status
CURRENT	6	$304,808	69	$5,617,974	69	$4,471,249	144	$10,394,031
30-59	0	$0	4	$269,208	3	$177,484	7	$446,692
60-89	0	$0	2	$141,439	4	$248,541	6	$389,980
90-119	0	$0	1	$171,199	0	$0	1	$171,199
120-179	0	$0	5	$466,488	1	$31,762	6	$498,250
180-269	0	$0	5	$435,035	2	$116,219	7	$551,254
270-359	0	$0	4	$455,069	4	$216,761	8	$671,830
360+	0	$0	27	$2,104,452	8	$483,193	35	$2,587,645
REO	0	$0	2	$63,956	4	$239,236	6	$303,192
90+REO	-	$0	44	$3,696,199	19	$1,087,171	63	$4,783,370
Loss To Date
% to Original Pool Balance	2.17%	$127,310	6.75%	$13,049,541	5.23%	$7,996,509	6.02%	$21,173,360
Severity	36.05%		48.74%		49.10%		48.77%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.00%	$0	2.57%	$1,133,597	3.47%	$2,582,716	3.11%	$3,716,313
B	1.96%	$36,546	3.40%	$1,034,503	3.81%	$1,745,901	3.60%	$2,816,950
C	9.88%	$89,742	4.47%	$1,159,993	10.89%	$3,279,310	7.95%	$4,529,045
C-	0.15%	$1,022	5.68%	$1,539,528	24.36%	$80,699	5.77%	$1,621,249
D	0.00%	$0	12.48%	$8,181,920	14.73%	$307,884	12.30%	$8,489,804
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	9.13%	$1,201,263	0.00%	$0	8.19%	$1,201,263
2-4 Unit	0.00%	$0	10.84%	$1,306,050	11.17%	$945,202	10.82%	$2,251,252
NIV	1.96%	$42,373	7.78%	$8,442,647	2.31%	$902,209	6.27%	$9,387,229
Non-Owner	21.32%	$48,392	25.89%	$2,500,793	8.12%	$1,140,018	15.42%	$3,689,203
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	25.00%	23.80%	6.80%	21.30%	13.70%	22.30%
C- , D, NON	0.00%	0.00%	35.00%	61.80%	0.00%	100.00%	32.80%	63.00%
2-4, LOW, NIV	0.00%	0.00%	19.50%	23.40%	16.60%	0.00%	16.60%	20.30%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1996-B
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	44	$3,478,600	1885	$179,551,230	0	$0	1929	$183,029,830
LTV/WAC	63.94%	11.44%	66.52%	12.19%	0.00%	0.00%	66.47%	12.18%
NON/2-4	15.55%	17.95%	3.38%	5.52%	0.00%	0.00%	0.83%	1.20%
Low/NIV	31.96%	24.24%	8.24%	49.54%	0.00%	0.00%	0.57%	0.77%
A/A-	8	$962,800	264	$32,906,858	0	$0	272	$33,869,658
B	9	$872,400	213	$24,982,910	0	$0	222	$25,855,310
C	10	$610,200	338	$32,813,845	0	$0	348	$33,424,045
C-	2	$95,800	220	$19,433,310	0	$0	222	$19,529,110
D	15	$937,400	850	$69,414,307	0	$0	865	$70,351,707
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	2	$95,310	122	$8,246,546	0	$0	124	$8,341,856
LTV/WAC	67.43%	12.41%	64.17%	12.11%	0.00%	0.00%	64.21%	12.11%
A/A-	0	$0	13	$920,528	0	$0	13	$920,528
B	0	$0	9	$734,755	0	$0	9	$734,755
C	1	$37,400	18	$896,122	0	$0	19	$933,522
C-	1	$57,911	17	$957,992	0	$0	18	$1,015,902
D	0	$0	65	$4,737,148	0	$0	65	$4,737,148
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	97.19%	$3,380,900	95.05%	$170,663,988	0.00%	$0	95.09%	$174,044,888
Delinquency Status
CURRENT	0	$0	71	$4,471,222	0	$0	71	$4,471,222
30-59	0	$0	2	$107,907	0	$0	2	$107,907
60-89	0	$0	4	$200,708	0	$0	4	$200,708
90-119	0	$0	0	$0	0	$0	0	$0
120-179	0	$0	4	$270,621	0	$0	4	$270,621
180-269	0	$0	5	$350,868	0	$0	5	$350,868
270-359	0	$0	3	$263,304	0	$0	3	$263,304
360+	2	$95,310	29	$2,428,748	0	$0	31	$2,524,058
REO	0	$0	4	$153,167	0	$0	4	$153,167
90+REO	2	$95,310	45	$3,466,708	-	$0	47	$3,562,018
Loss To Date
% to Original Pool Balance	1.98%	$68,915	5.84%	$10,486,673	0.00%	$0	5.77%	$10,555,588
Severity	51.24%		45.52%		0.00%		45.56%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.00%	$0	2.70%	$888,953	0.00%	$0	2.62%	$888,953
B	0.00%	$0	4.56%	$1,138,274	0.00%	$0	4.40%	$1,138,274
C	0.00%	$0	4.45%	$1,459,748	0.00%	$0	4.37%	$1,459,748
C-	0.00%	$0	5.80%	$1,126,289	0.00%	$0	5.77%	$1,126,289
D	7.35%	$68,915	8.46%	$5,873,410	0.00%	$0	8.45%	$5,942,325
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	6.20%	$68,915	8.63%	$1,276,792	0.00%	$0	8.46%	$1,345,707
2-4 Unit	8.53%	$53,281	9.84%	$976,064	0.00%	$0	9.77%	$1,029,344
NIV	0.00%	$0	5.72%	$5,086,119	0.00%	$0	5.66%	$5,086,119
Non-Owner	0.00%	$0	31.74%	$1,924,894	0.00%	$0	29.14%	$1,924,894
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	14.70%	15.70%	0.00%	0.00%	14.70%	15.70%
C- , D, NON	100.00%	0.00%	33.50%	56.70%	0.00%	0.00%	37.30%	56.70%
2-4, LOW, NIV	100.00%	100.00%	13.10%	57.30%	0.00%	0.00%	18.70%	60.80%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1996-A
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	34	$2,461,000	951	$99,064,240	0	$0	985	$101,525,240
LTV/WAC	58.70%	11.35%	66.01%	12.29%	0.00%	0.00%	65.83%	12.27%
NON/2-4	15.10%	13.04%	4.60%	5.46%	0.00%	0.00%	1.49%	2.15%
Low/NIV	22.39%	25.87%	9.87%	57.17%	0.00%	0.00%	1.03%	1.39%
A/A-	9	$968,600	178	$21,578,935	0	$0	187	$22,547,535
B	5	$388,600	118	$13,137,790	0	$0	123	$13,526,390
C	10	$495,400	148	$15,703,236	0	$0	158	$16,198,636
C-	0	$0	156	$14,641,429	0	$0	156	$14,641,429
D	10	$608,400	351	$34,002,850	0	$0	361	$34,611,250
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	2	$84,929	60	$5,121,515	0	$0	62	$5,206,444
LTV/WAC	63.73%	11.33%	65.70%	11.80%	0.00%	0.00%	65.66%	11.80%
A/A-	1	$60,758	9	$738,769	0	$0	10	$799,527
B	0	$0	9	$797,801	0	$0	9	$797,801
C	0	$0	7	$668,852	0	$0	7	$668,852
C-	0	$0	11	$912,659	0	$0	11	$912,659
D	1	$24,171	24	$2,003,434	0	$0	25	$2,027,604
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	96.34%	$2,371,000	94.41%	$93,524,756	0.00%	$0	94.46%	$95,895,756
Delinquency Status
CURRENT	1	$60,758	45	$3,202,856	0	$0	46	$3,263,614
30-59	0	$0	1	$102,494	0	$0	1	$102,494
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	0	$0	0	$0	0	$0
120-179	0	$0	0	$0	0	$0	0	$0
180-269	0	$0	4	$262,498	0	$0	4	$262,498
270-359	0	$0	1	$170,789	0	$0	1	$170,789
360+	1	$24,171	7	$941,114	0	$0	8	$965,285
REO	0	$0	2	$441,764	0	$0	2	$441,764
90+REO	1	$24,171	14	$1,816,165	-	$0	15	$1,840,336
Loss To Date
% to Original Pool Balance	3.85%	$94,676	7.23%	$7,164,036	0.00%	$0	7.15%	$7,258,712
Severity	67.29%		46.79%		0.00%		46.98%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	2.21%	$21,387	4.78%	$1,030,525	0.00%	$0	4.67%	$1,051,912
B	8.13%	$31,611	6.42%	$843,457	0.00%	$0	6.47%	$875,068
C	5.93%	$29,353	3.07%	$481,726	0.00%	$0	3.16%	$511,079
C-	0.00%	$0	3.33%	$487,598	0.00%	$0	3.33%	$487,598
D	2.03%	$12,326	12.71%	$4,320,731	0.00%	$0	12.52%	$4,333,057
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	2.24%	$12,326	5.27%	$515,324	0.00%	$0	5.11%	$527,650
2-4 Unit	0.00%	$0	10.45%	$565,209	0.00%	$0	9.87%	$565,209
NIV	4.97%	$31,611	8.83%	$5,000,117	0.00%	$0	8.79%	$5,031,728
Non-Owner	17.57%	$65,323	17.00%	$774,386	0.00%	$0	17.04%	$839,709
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	28.50%	31.70%	0.00%	0.00%	26.50%	31.70%
C- , D, NON	0.00%	100.00%	21.60%	59.10%	0.00%	0.00%	21.60%	59.60%
2-4, LOW, NIV	0.00%	100.00%	59.00%	37.80%	0.00%	0.00%	59.00%	39.10%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1995-D
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	29	$2,509,900	735	$74,053,341	0	$0	764	$76,563,241
LTV/WAC	59.36%	11.34%	68.16%	12.27%	0.00%	0.00%	67.87%	12.24%
NON/2-4	0.00%	19.59%	3.15%	4.66%	0.00%	0.00%	1.98%	2.86%
Low/NIV	24.81%	10.68%	15.47%	53.93%	0.00%	0.00%	1.36%	1.85%
A/A-	6	$359,600	200	$22,741,061	0	$0	206	$23,100,661
B	11	$1,244,800	121	$11,706,675	0	$0	132	$12,951,475
C	5	$412,600	115	$11,681,262	0	$0	120	$12,093,862
C-	3	$218,500	119	$10,678,965	0	$0	122	$10,897,465
D	4	$274,400	180	$17,245,378	0	$0	184	$17,519,778
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	4	$353,459	37	$2,964,574	0	$0	41	$3,318,033
LTV/WAC	70.62%	11.61%	68.19%	11.22%	0.00%	0.00%	68.45%	11.27%
A/A-	0	$0	7	$781,330	0	$0	7	$781,330
B	3	$265,917	7	$600,750	0	$0	10	$866,666
C	0	$0	7	$665,101	0	$0	7	$665,101
C-	1	$87,542	6	$283,568	0	$0	7	$371,110
D	0	$0	10	$633,826	0	$0	10	$633,826
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	85.30%	$2,141,000	95.32%	$70,586,121	0.00%	$0	94.99%	$72,727,121
Delinquency Status
CURRENT	3	$279,669	31	$2,417,029	0	$0	34	$2,696,698
30-59	1	$73,790	0	$0	0	$0	1	$73,790
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	0	$0	0	$0	0	$0
120-179	0	$0	2	$251,688	0	$0	2	$251,688
180-269	0	$0	0	$0	0	$0	0	$0
270-359	0	$0	0	$0	0	$0	0	$0
360+	0	$0	2	$181,678	0	$0	2	$181,678
REO	0	$0	2	$114,180	0	$0	2	$114,180
90+REO	-	$0	6	$547,546	-	$0	6	$547,546
Loss To Date
% to Original Pool Balance	3.68%	$92,348	7.69%	$5,693,638	0.00%	$0	7.56%	$5,785,986
Severity	85.91%		44.26%		0.00%		44.60%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.00%	$0	4.08%	$927,404	0.00%	$0	4.01%	$927,404
B	0.00%	$0	5.03%	$588,684	0.00%	$0	4.55%	$588,684
C	0.00%	$0	6.43%	$750,974	0.00%	$0	6.21%	$750,974
C-	19.61%	$42,850	12.66%	$1,351,707	0.00%	$0	12.80%	$1,394,557
D	18.04%	$49,498	12.03%	$2,074,870	0.00%	$0	12.13%	$2,124,368
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	14.83%	$92,348	8.08%	$926,122	0.00%	$0	8.43%	$1,018,470
2-4 Unit	0.00%	$0	10.68%	$368,599	0.00%	$0	9.35%	$368,599
NIV	0.00%	$0	9.45%	$3,772,902	0.00%	$0	9.38%	$3,772,902
Non-Owner	0.00%	$0	30.75%	$717,258	0.00%	$0	30.75%	$717,258
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	0.00%	18.20%	0.00%	0.00%	0.00%	13.50%
C- , D, NON	0.00%	0.00%	0.00%	34.50%	0.00%	0.00%	0.00%	34.50%
2-4, LOW, NIV	0.00%	0.00%	0.00%	17.20%	0.00%	0.00%	0.00%	14.70%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1995-C
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	57	$4,654,100	685	$68,275,030	0	$0	742	$72,929,130
LTV/WAC	59.95%	11.61%	65.14%	12.35%	0.00%	0.00%	64.81%	12.30%
NON/2-4	9.37%	4.37%	3.62%	6.80%	0.00%	0.00%	2.08%	3.00%
Low/NIV	9.30%	33.80%	13.00%	57.74%	0.00%	0.00%	1.43%	1.94%
A/A-	18	$1,509,600	109	$12,831,175	0	$0	127	$14,340,775
B	17	$1,708,700	88	$10,076,615	0	$0	105	$11,785,315
C	15	$964,500	108	$9,564,750	0	$0	123	$10,529,250
C-	1	$65,000	185	$16,321,995	0	$0	186	$16,386,995
D	6	$406,300	195	$19,480,495	0	$0	201	$19,886,795
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	5	$308,555	39	$3,158,191	0	$0	44	$3,466,745
LTV/WAC	63.49%	11.72%	68.00%	10.98%	0.00%	0.00%	67.60%	11.05%
A/A-	3	$229,814	11	$950,923	0	$0	14	$1,180,737
B	0	$0	9	$890,325	0	$0	9	$890,325
C	1	$24,688	3	$123,589	0	$0	4	$148,277
C-	0	$0	7	$572,466	0	$0	7	$572,466
D	1	$54,053	9	$620,888	0	$0	10	$674,941
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	92.53%	$4,306,600	94.73%	$64,678,065	0.00%	$0	94.59%	$68,984,665
Delinquency Status
CURRENT	5	$308,555	33	$2,632,806	0	$0	38	$2,941,361
30-59	0	$0	0	$0	0	$0	0	$0
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	1	$71,280	0	$0	1	$71,280
120-179	0	$0	1	$37,916	0	$0	1	$37,916
180-269	0	$0	0	$0	0	$0	0	$0
270-359	0	$0	1	$29,972	0	$0	1	$29,972
360+	0	$0	2	$335,499	0	$0	2	$335,499
REO	0	$0	1	$50,719	0	$0	1	$50,719
90+REO	-	$0	6	$525,386	-	$0	6	$525,386
Loss To Date
% to Original Pool Balance	0.95%	$44,072	8.66%	$5,914,516	0.00%	$0	8.17%	$5,958,588
Severity	20.77%		44.57%		0.00%		44.19%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.13%	$17,049	3.59%	$460,947	0.00%	$0	3.33%	$477,996
B	-0.29%	($4,963)	7.60%	$765,392	0.00%	$0	6.45%	$760,429
C	2.36%	$22,778	4.94%	$472,417	0.00%	$0	4.70%	$495,195
C-	0.00%	$0	10.84%	$1,770,103	0.00%	$0	10.80%	$1,770,103
D	2.27%	$9,209	12.55%	$2,445,656	0.00%	$0	12.34%	$2,454,865
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	2.13%	$9,209	14.15%	$1,256,027	0.00%	$0	13.59%	$1,265,236
2-4 Unit	-2.44%	($4,963)	17.51%	$812,582	0.00%	$0	16.67%	$807,619
NIV	-0.32%	($4,963)	8.71%	$3,431,882	0.00%	$0	8.36%	$3,426,919
Non-Owner	-1.14%	($4,963)	31.35%	$775,892	0.00%	$0	26.48%	$770,929
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%	21.30%	65.00%	0.00%	0.00%	21.30%	59.80%
2-4, LOW, NIV	0.00%	0.00%	0.00%	10.30%	0.00%	0.00%	0.00%	10.30%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1995-B
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	59	$4,495,700	535	$55,626,100	0	$0	594	$60,121,800
LTV/WAC	59.69%	11.67%	65.45%	12.19%	0.00%	0.00%	65.02%	12.15%
NON/2-4	6.73%	4.31%	4.96%	6.37%	0.00%	0.00%	2.52%	3.64%
Low/NIV	19.89%	35.27%	16.28%	52.49%	0.00%	0.00%	1.73%	2.36%
A/A-	17	$1,528,800	100	$11,866,260	0	$0	117	$13,395,060
B	17	$1,143,000	75	$7,698,200	0	$0	92	$8,841,200
C	13	$974,800	94	$9,739,425	0	$0	107	$10,714,225
C-	3	$231,400	139	$13,732,625	0	$0	142	$13,964,025
D	9	$617,700	127	$12,589,590	0	$0	136	$13,207,290
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	4	$210,358	33	$2,817,049	0	$0	37	$3,027,407
LTV/WAC	60.02%	11.74%	67.81%	10.77%	0.00%	0.00%	67.27%	10.83%
A/A-	2	$86,470	8	$760,601	0	$0	10	$847,072
B	1	$56,974	6	$607,128	0	$0	7	$664,102
C	0	$0	7	$654,281	0	$0	7	$654,281
C-	1	$66,914	8	$556,297	0	$0	9	$623,211
D	0	$0	4	$238,741	0	$0	4	$238,741
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	95.07%	$4,274,200	94.16%	$52,377,300	0.00%	$0	94.23%	$56,651,500
Delinquency Status
CURRENT	4	$210,358	26	$2,299,768	0	$0	30	$2,510,126
30-59	0	$0	0	$0	0	$0	0	$0
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	1	$117,080	0	$0	1	$117,080
120-179	0	$0	1	$45,426	0	$0	1	$45,426
180-269	0	$0	2	$120,460	0	$0	2	$120,460
270-359	0	$0	0	$0	0	$0	0	$0
360+	0	$0	3	$234,314	0	$0	3	$234,314
REO	0	$0	0	$0	0	$0	0	$0
90+REO	-	$0	7	$517,280	-	$0	7	$517,280
Loss To Date
% to Original Pool Balance	0.60%	$27,193	11.41%	$6,347,467	0.00%	$0	10.60%	$6,374,660
Severity	16.53%		46.74%		0.00%		46.38%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.00%	$0	2.83%	$335,576	0.00%	$0	2.51%	$335,576
B	0.65%	$7,378	2.95%	$227,195	0.00%	$0	2.65%	$234,573
C	0.00%	$0	14.51%	$1,412,801	0.00%	$0	13.19%	$1,412,801
C-	0.00%	$0	12.26%	$1,684,017	0.00%	$0	12.06%	$1,684,017
D	3.21%	$19,814	21.35%	$2,687,878	0.00%	$0	20.50%	$2,707,692
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	2.22%	$19,814	8.36%	$756,804	0.00%	$0	7.80%	$776,618
2-4 Unit	0.00%	$0	19.97%	$706,932	0.00%	$0	18.93%	$706,932
NIV	0.47%	$7,378	14.11%	$4,121,041	0.00%	$0	13.41%	$4,128,419
Non-Owner	0.00%	$0	17.44%	$481,576	0.00%	$0	15.72%	$481,576
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	0.00%	23.10%	0.00%	0.00%	0.00%	21.40%
C- , D, NON	0.00%	0.00%	34.40%	19.00%	0.00%	0.00%	30.70%	19.00%
2-4, LOW, NIV	0.00%	0.00%	35.90%	37.70%	0.00%	0.00%	35.90%	37.70%
As of: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1995-A
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	55	$4,558,700	424	$49,703,485	0	$0	479	$54,262,185
LTV/WAC	58.78%	11.96%	64.99%	11.87%	0.00%	0.00%	64.47%	11.88%
NON/2-4	6.38%	3.95%	6.59%	5.59%	0.00%	0.00%	2.79%	4.03%
Low/NIV	28.19%	30.94%	18.17%	44.25%	0.00%	0.00%	1.92%	2.61%
A/A-	9	$808,400	130	$15,737,430	0	$0	139	$16,545,830
B	6	$456,200	77	$9,038,850	0	$0	83	$9,495,050
C	20	$1,789,000	65	$8,257,050	0	$0	85	$10,046,050
C-	4	$295,900	93	$9,727,550	0	$0	97	$10,023,450
D	16	$1,209,200	57	$6,738,755	0	$0	73	$7,947,955
Unknown	0	$0	2	$203,850	0	$0	2	$203,850
Remaining Pool	3	$71,055	27	$2,931,960	0	$0	30	$3,003,015
LTV/WAC	40.76%	11.53%	67.10%	11.27%	0.00%	0.00%	66.48%	11.27%
A/A-	0	$0	8	$778,734	0	$0	8	$778,734
B	1	$18,547	6	$679,277	0	$0	7	$697,824
C	2	$52,508	6	$560,180	0	$0	8	$612,688
C-	0	$0	4	$517,652	0	$0	4	$517,652
D	0	$0	3	$396,118	0	$0	3	$396,118
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	97.91%	$4,463,200	93.36%	$46,400,960	0.00%	$0	93.74%	$50,864,160
Delinquency Status
CURRENT	3	$71,055	26	$2,892,137	0	$0	29	$2,963,192
30-59	0	$0	1	$39,823	0	$0	1	$39,823
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	0	$0	0	$0	0	$0
120-179	0	$0	0	$0	0	$0	0	$0
180-269	0	$0	0	$0	0	$0	0	$0
270-359	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	0.56%	$25,562	5.42%	$2,695,997	0.00%	$0	5.02%	$2,721,559
Severity	8.23%		34.72%		0.00%		33.70%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.00%	$0	2.98%	$468,561	0.00%	$0	2.83%	$468,561
B	0.00%	$0	2.48%	$224,375	0.00%	$0	2.36%	$224,375
C	0.00%	$0	6.82%	$562,835	0.00%	$0	5.60%	$562,835
C-	-10.38%	($30,702)	9.38%	$912,372	0.00%	$0	8.80%	$881,670
D	4.65%	$56,264	7.83%	$527,855	0.00%	$0	7.35%	$584,119
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	-0.47%	($6,066)	3.69%	$333,172	0.00%	$0	3.17%	$327,106
2-4 Unit	0.00%	$0	12.79%	$355,364	0.00%	$0	12.01%	$355,364
NIV	2.24%	$31,628	7.35%	$1,615,955	0.00%	$0	7.04%	$1,647,583
Non-Owner	3.65%	$10,614	5.36%	$175,451	0.00%	$0	5.22%	$186,065
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: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1994-D
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	104	$8,030,100	246	$28,553,276	0	$0	350	$36,583,376
LTV/WAC	54.81%	11.38%	66.69%	11.37%	0.00%	0.00%	64.08%	11.37%
NON/2-4	13.60%	5.60%	3.65%	5.56%	0.00%	0.00%	4.14%	5.98%
Low/NIV	32.59%	33.86%	13.22%	31.20%	0.00%	0.00%	2.85%	3.87%
A/A-	26	$2,369,700	80	$9,636,161	0	$0	106	$12,005,861
B	10	$692,400	56	$6,283,970	0	$0	66	$6,976,370
C	35	$1,974,500	36	$3,490,135	0	$0	71	$5,464,635
C-	12	$864,300	57	$7,288,350	0	$0	69	$8,152,650
D	21	$2,129,200	17	$1,854,660	0	$0	38	$3,983,860
Unknown	0	$0	0	$0	0	$0	0	$0
Remaining Pool	12	$770,711	10	$804,148	0	$0	22	$1,574,858
LTV/WAC	59.14%	11.17%	63.26%	9.31%	0.00%	0.00%	61.24%	10.22%
A/A-	4	$205,626	4	$294,782	0	$0	8	$500,407
B	1	$14,689	2	$162,961	0	$0	3	$177,650
C	3	$117,292	2	$164,942	0	$0	5	$282,234
C-	2	$178,961	2	$181,464	0	$0	4	$360,425
D	2	$254,142	0	$0	0	$0	2	$254,142
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	88.76%	$7,127,600	96.52%	$27,560,726	0.00%	$0	94.82%	$34,688,326
Delinquency Status
CURRENT	12	$770,711	8	$638,138	0	$0	20	$1,408,849
30-59	0	$0	1	$122,857	0	$0	1	$122,857
60-89	0	$0	0	$0	0	$0	0	$0
90-119	0	$0	0	$0	0	$0	0	$0
120-179	0	$0	1	$43,152	0	$0	1	$43,152
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	1	$43,152	-	$0	1	$43,152
Loss To Date
% to Original Pool Balance	0.10%	$7,995	4.43%	$1,265,737	0.00%	$0	3.48%	$1,273,732
Severity	5.38%		31.99%		0.00%		31.03%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.00%	$0	1.95%	$187,798	0.00%	$0	1.56%	$187,798
B	0.00%	$0	5.15%	$323,739	0.00%	$0	4.64%	$323,739
C	0.77%	$15,299	9.68%	$337,882	0.00%	$0	6.46%	$353,181
C-	0.00%	$0	4.80%	$349,610	0.00%	$0	4.29%	$349,610
D	-0.34%	($7,304)	3.60%	$66,709	0.00%	$0	1.49%	$59,405
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	5.92%	$223,535	0.00%	$0	3.50%	$223,535
2-4 Unit	0.00%	$0	4.45%	$70,762	0.00%	$0	3.47%	$70,762
NIV	0.29%	$7,995	2.29%	$204,175	0.00%	$0	1.82%	$212,170
Non-Owner	0.00%	$0	4.60%	$47,924	0.00%	$0	2.25%	$47,924
90+ & REO as % Rem
A/A- , B, C	0.00%	0.00%	14.70%	0.00%	0.00%	0.00%	8.60%	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: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1994-C
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	115	$8,035,600	127	$14,211,925	0	$0	242	$22,247,525
LTV/WAC	57.19%	11.03%	64.21%	11.04%	0.00%	0.00%	61.67%	11.04%
NON/2-4	10.09%	3.99%	4.96%	13.14%	0.00%	0.00%	6.81%	9.83%
Low/NIV	12.96%	17.62%	0.00%	0.00%	0.00%	0.00%	4.68%	6.36%
A/A-	50	$3,885,400	48	$6,070,210	0	$0	98	$9,955,610
B	2	$203,500	14	$1,735,165	0	$0	16	$1,938,665
C	33	$1,949,500	32	$3,090,650	0	$0	65	$5,040,150
C-	2	$80,400	27	$2,851,650	0	$0	29	$2,932,050
D	28	$1,916,800	5	$354,250	0	$0	33	$2,271,050
Unknown	0	$0	1	$110,000	0	$0	1	$110,000
Remaining Pool	6	$311,769	4	$320,335	0	$0	10	$632,104
LTV/WAC	53.14%	10.55%	71.67%	9.88%	0.00%	0.00%	62.53%	10.21%
A/A-	4	$175,158	3	$227,593	0	$0	7	$402,750
B	0	$0	0	$0	0	$0	0	$0
C	1	$99,305	0	$0	0	$0	1	$99,305
C-	0	$0	1	$92,743	0	$0	1	$92,743
D	1	$37,306	0	$0	0	$0	1	$37,306
Unknown	0	$0	0	$0	0	$0	0	$0
Paid Off	93.79%	$7,536,500	97.54%	$13,862,725	0.00%	$0	96.19%	$21,399,225
Delinquency Status
CURRENT	5	$235,040	4	$320,335	0	$0	9	$555,375
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	0	$0	0	$0	0	$0	0	$0
180-269	1	$76,729	0	$0	0	$0	1	$76,729
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	$76,729	-	$0	-	$0	1	$76,729
Loss To Date
% to Original Pool Balance	0.74%	$59,466	3.08%	$438,407	0.00%	$0	2.24%	$497,873
Severity	39.99%		32.19%		0.00%		32.95%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	0.00%	$0	2.79%	$169,519	0.00%	$0	1.70%	$169,519
B	0.00%	$0	6.59%	$114,375	0.00%	$0	5.90%	$114,375
C	2.79%	$54,387	3.66%	$113,213	0.00%	$0	3.33%	$167,600
C-	0.00%	$0	1.45%	$41,300	0.00%	$0	1.41%	$41,300
D	0.26%	$5,079	0.00%	$0	0.00%	$0	0.22%	$5,079
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	0.00%	$0	0.00%	$0	0.00%	$0
2-4 Unit	0.00%	$0	17.48%	$326,354	0.00%	$0	14.92%	$326,354
NIV	0.24%	$3,452	0.00%	$0	0.00%	$0	0.24%	$3,452
Non-Owner	0.00%	$0	9.69%	$68,317	0.00%	$0	4.51%	$68,317
90+ & REO as % Rem
A/A- , B, C	66.50%	0.00%	0.00%	0.00%	0.00%	0.00%	37.50%	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: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1994-B
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	164	$11,803,600	88	$9,620,970	0	$0	252	$21,424,570
LTV/WAC	58.41%	10.82%	64.82%	10.75%	0.00%	0.00%	61.29%	10.78%
NON/2-4	13.18%	7.43%	5.18%	4.35%	0.00%	0.00%	7.07%	10.21%
Low/NIV	0.00%	0.00%	9.55%	37.40%	0.00%	0.00%	4.86%	6.61%
A/A-	59	$4,747,100	9	$823,125	0	$0	68	$5,570,225
B	32	$2,268,600	0	$0	0	$0	32	$2,268,600
C	37	$2,416,400	15	$1,961,650	0	$0	52	$4,378,050
C-	3	$181,700	8	$772,685	0	$0	11	$954,385
D	33	$2,189,800	18	$2,077,350	0	$0	51	$4,267,150
Unknown	0	$0	38	$3,986,160	0	$0	38	$3,986,160
Remaining Pool	22	$1,228,840	3	$192,613	0	$0	25	$1,421,453
LTV/WAC	57.92%	9.70%	65.70%	9.52%	0.00%	0.00%	58.98%	9.67%
A/A-	10	$649,223	1	$54,761	0	$0	11	$703,984
B	3	$82,587	0	$0	0	$0	3	$82,587
C	5	$241,550	0	$0	0	$0	5	$241,550
C-	1	$98,453	1	$56,069	0	$0	2	$154,522
D	3	$157,027	0	$0	0	$0	3	$157,027
Unknown	0	$0	1	$81,783	0	$0	1	$81,783
Paid Off	87.19%	$10,291,900	97.53%	$9,383,670	0.00%	$0	91.84%	$19,675,570
Delinquency Status
CURRENT	21	$1,125,715	3	$192,613	0	$0	24	$1,318,328
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	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	$103,125	0	$0	0	$0	1	$103,125
REO	0	$0	0	$0	0	$0	0	$0
90+REO	1	$103,125	-	$0	-	$0	1	$103,125
Loss To Date
% to Original Pool Balance	0.65%	$76,444	3.53%	$339,439	0.00%	$0	1.94%	$415,883
Severity	11.34%		40.65%		0.00%		27.56%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	1.08%	$51,472	0.00%	$0	0.00%	$0	0.92%	$51,472
B	0.00%	$0	0.00%	$0	0.00%	$0	0.00%	$0
C	-0.57%	($13,815)	3.19%	$62,615	0.00%	$0	1.11%	$48,800
C-	16.14%	$29,333	0.00%	$0	0.00%	$0	3.07%	$29,333
D	0.43%	$9,453	5.98%	$124,186	0.00%	$0	3.13%	$133,639
Unknown	0.00%	$0	3.83%	$152,638	0.00%	$0	3.83%	$152,638
Loss by Characteristic	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
Low Doc	0.00%	$0	4.07%	$37,423	0.00%	$0	4.07%	$37,423
2-4 Unit	0.68%	$5,971	28.35%	$118,598	0.00%	$0	9.61%	$124,569
NIV	0.00%	$0	4.15%	$149,378	0.00%	$0	4.15%	$149,378
Non-Owner	3.40%	$52,913	6.39%	$31,835	0.00%	$0	4.13%	$84,748
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: November 2002

Collateral Performance by
Origination Channel/Credit Grade
Aames Mortgage Trust, Series 1994-A
ARM Loans
	Retail		Correspondent		Broker		Total
Category	#	$	#	$	#	$	#	$
Original Pool	159	$11,950,100	2	$153,600	0	$0	161	$12,103,700
LTV/WAC	55.48%	10.23%	47.11%	10.83%	0.00%	0.00%	55.37%	10.24%
NON/2-4	6.50%	6.46%	0.00%	0.00%	0.00%	0.00%	12.52%	18.07%
Low/NIV	0.67%	8.26%	48.83%	0.00%	0.00%	0.00%	8.60%	11.70%
A/A-	59	$4,359,900	0	$0	0	$0	59	$4,359,900
B	38	$2,686,500	0	$0	0	$0	38	$2,686,500
C	22	$1,831,400	0	$0	0	$0	22	$1,831,400
C-	6	$430,200	1	$75,000	0	$0	7	$505,200
D	19	$1,372,800	0	$0	0	$0	19	$1,372,800
Unknown	15	$1,269,300	1	$78,600	0	$0	16	$1,347,900
Remaining Pool	15	$823,595	0	$0	0	$0	15	$823,595
LTV/WAC	55.98%	8.49%	0.00%	0.00%	0.00%	0.00%	55.98%	8.49%
A/A-	4	$218,229	0	$0	0	$0	4	$218,229
B	3	$128,323	0	$0	0	$0	3	$128,323
C	3	$130,336	0	$0	0	$0	3	$130,336
C-	1	$44,594	0	$0	0	$0	1	$44,594
D	3	$198,336	0	$0	0	$0	3	$198,336
Unknown	1	$103,776	0	$0	0	$0	1	$103,776
Paid Off	92.15%	$11,011,600	100.00%	$153,600	0.00%	$0	92.25%	$11,165,200
Delinquency Status
CURRENT	14	$784,212	0	$0	0	$0	14	$784,212
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	$39,383	0	$0	0	$0	1	$39,383
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	$39,383	-	$0	-	$0	1	$39,383
Loss To Date
% to Original Pool Balance	-0.11%	-$13,653	0.00%	$0	0.00%	$0	-0.11%	-$13,653
Severity	-4.30%		0.00%		0.00%		-4.30%
Loss To Date by Grade	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss	% Orig	$ Loss
A/A-	-0.57%	($24,857)	0.00%	$0	0.00%	$0	-0.57%	($24,857)
B	0.39%	$10,408	0.00%	$0	0.00%	$0	0.39%	$10,408
C	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
D	0.06%	$797	0.00%	$0	0.00%	$0	0.06%	$797
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	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	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: November 2002