Aames 2000-1

Mortgage Pass-Through Certificates

June 25, 2001 Distribution

Contents

		TABLE OF CONTENTS
				Page
		1.	Contents	1
		2.	Certificate Payment Report	2
		3.	Collection Account Report	6
		4.	Credit Enhancement Report	9
		5.	Collateral Report	10
		6.	Delinquency Report	13
		7.	REO Report	17
		8.	Prepayment Report	18
		9.	Prepayment Detail Report	21
		10.	Realized Loss Report	24
		11.	Realized Loss Detail Report	27
		12.	Triggers, Adj. Rate Cert. and Miscellaneous Report	28
			Total Number of Pages	28
		CONTACTS
			Administrator: Alan T Sueda
			Direct Phone Number: (714)247-6315
			Address: Deutsche Bank
			1761 E. St. Andrew Place, Santa Ana, CA 92705
			Web Site: http://www-apps.gis.deutsche-bank.com/invr
			Factor Information: (800) 735-7777
			Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:	Aames Capital Corporation		Cut-Off Date: September 1, 2000
	Certificate Insurer:	Financial Security Assurance Inc.		Closing Date: September 21, 2000
	Servicer(s):	Countrywide Home Loans, Inc. Master Servicer		First Payment Date: October 25, 2000
	Underwriter(s):	Greenwich Capital Markets, Inc. Underwriter		Distribution Date: June 25, 2001
		Lehman Brothers Securities Corporation Underwriter		Record Date: June 22, 2001
		Morgan Stanley Dean Witter Underwriter		May 31, 2001

Page 1 of 28 © COPYRIGHT 2001 Deutsche Bank