Aames 2000-1

Mortgage Pass-Through Certificates

Certificate Payment Report for June 25, 2001 Distribution

	Distribution in Dollars - Current Period
				Prior						Current
	Class	Original		Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value		Balance	Interest	Principal	Distribution	Losses	Interest	Balance
				(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
LT-A1F		6,266.40		4,296.14	36.13	510.38	546.51	-	-	3,785.76
LT-A2F		3,150.00		3,150.00	26.49	-	26.49	-	-	3,150.00
LT-A3F		3,000.00		3,000.00	26.07	-	26.07	-	-	3,000.00
LT-A4F		4,250.00		4,250.00	35.74	-	35.74	-	-	4,250.00
LT-A5F		2,821.60		2,821.60	23.73	-	23.73	-	-	2,821.60
LT-A6F		1,400.00		1,400.00	11.77	-	11.77	-	-	1,400.00
LT-MF		208,860,684.38		192,500,653.03	1,618,839.78	4,698,048.71	6,316,888.49	5,128.18	40.53	187,797,516.67
LT-AV1		12,367.66		10,936.82	89.04	437.22	526.26	-	-	10,499.60
LT-MV1		125,547,895.79		114,145,621.48	929,204.26	3,851,059.42	4,780,263.68	-	52.07	110,294,614.13
LT-AV2		12,367.66		10,903.33	86.94	425.41	512.35	-	-	10,477.92
LT-MV2		125,547,660.76		113,645,158.25	906,098.87	3,755,833.24	4,661,932.11	-	49.79	109,889,374.80
P		100.00		100.00	332,892.56	-	332,892.56	-	-	100.00
R-I		-		-	-	-	-	-	-	-
Total		460,001,964.25		420,332,290.65	3,787,371.37	12,306,314.38	16,093,685.75	5,128.18	142.40	408,020,990.48
	Interest Accrual Detail			Current Period Factor Information per $1,000 of Original Face
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
						(1)	(2)	(3)	(4)=(2)+(3)	(5)
LT-A1F			F-30/360		6,266.40	685.583429	5.765671	81.447083	87.212754	604.136346
LT-A2F			F-30/360		3,150.00	1,000.000000	8.409524	-	8.409524	1,000.000000
LT-A3F			F-30/360		3,000.00	1,000.000000	8.690000	-	8.690000	1,000.000000
LT-A4F			F-30/360		4,250.00	1,000.000000	8.409412	-	8.409412	1,000.000000
LT-A5F			F-30/360		2,821.60	1,000.000000	8.410122	-	8.410122	1,000.000000
LT-A6F			F-30/360		1,400.00	1,000.000000	8.407143	-	8.407143	1,000.000000
LT-MF			F-30/360		208,860,684.38	921.670125	7.750811	22.493696	30.244507	899.152070
LT-AV1	05/25/01	06/24/01	A-Act/360		12,367.66	884.307945	7.199422	35.351877	42.551299	848.956068
LT-MV1	05/25/01	06/24/01	A-Act/360		125,547,895.79	909.179885	7.401193	30.674026	38.075219	878.506274
LT-AV2	05/25/01	06/24/01	A-Act/360		12,367.66	881.600076	7.029624	34.396968	41.426592	847.203109
LT-MV2	05/25/01	06/24/01	A-Act/360		125,547,660.76	905.195346	7.217170	29.915597	37.132768	875.280146
P			A-		100.00	1,000.000000	3,328,925.600000	-	############	1,000.000000
R-I			-		-	-	-	-	-	-

Page 2 of 28 © COPYRIGHT 2001 Deutsche Bank

Aames 2000-1

Mortgage Pass-Through Certificates

Certificate Payment Report for June 25, 2001 Distribution

	Distribution in Dollars - to Date
										Current
	Original			Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest	Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
LT-A1F	6,266.40		411.83	2,348.93	131.69	2,480.62	2,892.45	0.02	-	3,785.76
LT-A2F	3,150.00		238.71	-	-	-	238.71	-	-	3,150.00
LT-A3F	3,000.00		233.24	-	-	-	233.24	-	-	3,000.00
LT-A4F	4,250.00		322.09	-	-	-	322.09	-	-	4,250.00
LT-A5F	2,821.60		213.84	-	-	-	213.84	-	-	2,821.60
LT-A6F	1,400.00		106.10	-	-	-	106.10	-	-	1,400.00
LT-MF	208,860,684.38		15,324,133.74	19,741,046.39	1,317,367.74	21,058,414.13	36,382,547.87	5,128.30	374.72	187,797,516.67
LT-AV1	12,367.66		864.80	1,825.62	42.44	1,868.06	2,732.86	-	-	10,499.60
LT-MV1	125,547,895.79		8,877,619.66	14,828,939.71	424,683.48	15,253,623.19	24,131,242.85	1.00	342.54	110,294,614.13
LT-AV2	12,367.66		847.54	1,846.24	43.51	1,889.75	2,737.29	(0.01)	-	10,477.92
LT-MV2	125,547,660.76		8,694,768.30	15,223,385.80	435,223.87	15,658,609.67	24,353,377.97	0.00	323.72	109,889,374.80
P	100.00		1,249,061.66	-	-	-	1,249,061.66	-	-	100.00
R-I	-		-	-	-	-	-	-	-	-
Total	460,001,964.25		34,148,821.51	49,799,392.69	2,177,492.73	51,976,885.42	86,125,706.93	5,129.31	1,040.98	408,020,990.48
	Interest Detail
	Pass-	Prior Principal			Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)		Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance		Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
				(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
LT-A1F	10.08419%	4,296.14		36.13	-	-	-	36.13	36.13	-
LT-A2F	10.08419%	3,150.00		26.49	-	-	-	26.49	26.49	-
LT-A3F	10.08419%	3,000.00		26.07	-	-	-	26.07	26.07	-
LT-A4F	10.08419%	4,250.00		35.74	-	-	-	35.74	35.74	-
LT-A5F	10.08419%	2,821.60		23.73	-	-	-	23.73	23.73	-
LT-A6F	10.08419%	1,400.00		11.77	-	-	-	11.77	11.77	-
LT-MF	10.08419%	192,500,653.03		1,618,880.31	-	-	-	1,618,880.31	1,618,880.31	-
LT-AV1	9.76178%	10,936.82		89.04	-	-	-	89.04	89.04	-
LT-MV1	9.76178%	114,145,621.48		929,256.33	-	-	-	929,256.33	929,256.33	-
LT-AV2	9.76295%	10,903.33		86.94	-	-	-	86.94	86.94	-
LT-MV2	9.76295%	113,645,158.25		906,148.66	-	-	-	906,148.66	906,148.66	-
P		100.00		-	-	-	-	-	332,892.56	-
R-I		-		-	-	-	-	-	-	-
Total		420,332,290.65		3,454,621.21	-	-	-	3,454,621.21	3,787,513.77	-

Page 3 of 28 © COPYRIGHT 2001 Deutsche Bank

Aames 2000-1

Mortgage Pass-Through Certificates

Certificate Payment Report for June 25, 2001 Distribution

	Distribution in Dollars - Current Period
				Prior						Current
	Class	Original		Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value		Balance	Interest	Principal	Distribution	Losses	Interest	Balance
				(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A-1F		62,664,000.00		42,961,410.95	275,311.04	5,103,795.15	5,379,106.19	-	-	37,857,615.80
A-2F		31,500,000.00		31,500,000.00	196,350.00	-	196,350.00	-	-	31,500,000.00
A-3F		30,000,000.00		30,000,000.00	188,500.00	-	188,500.00	-	-	30,000,000.00
A-4F		42,500,000.00		42,500,000.00	274,833.33	-	274,833.33	-	-	42,500,000.00
A-5F		28,216,000.00		28,216,000.00	189,752.60	-	189,752.60	-	-	28,216,000.00
A-6F		14,000,000.00		14,000,000.00	89,016.67	-	89,016.67	-	-	14,000,000.00
A-V1		123,676,600.00		109,368,222.20	408,615.63	4,372,174.30	4,780,789.93	-	-	104,996,047.90
A-V2		123,676,600.00		109,033,377.83	408,303.50	4,254,140.96	4,662,444.46	-	-	104,779,236.87
C		3,768,563.25		12,753,179.73	-	-	-	-	1,418,810.25	14,171,989.98
R-II		-		-	-	-	-	-	-	-
Total		460,001,763.25		420,332,190.71	2,030,682.77	13,730,110.41	15,760,793.18	-	1,418,810.25	408,020,890.55
	Interest Accrual Detail			Current Period Factor Information per $1,000 of Original Face
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
						(1)	(2)	(3)	(4)=(2)+(3)	(5)
A-1F			F-30/360	00253CFU6	62,664,000.00	685.583604	4.393448	81.447005	85.840454	604.136598
A-2F			F-30/360	00253CFV4	31,500,000.00	1,000.000000	6.233333	-	6.233333	1,000.000000
A-3F			F-30/360	00253CFW2	30,000,000.00	1,000.000000	6.283333	-	6.283333	1,000.000000
A-4F			F-30/360	00253CFX0	42,500,000.00	1,000.000000	6.466667	-	6.466667	1,000.000000
A-5F			F-30/360	00253CFY8	28,216,000.00	1,000.000000	6.725000	-	6.725000	1,000.000000
A-6F			F-30/360	00253CFZ5	14,000,000.00	1,000.000000	6.358334	-	6.358334	1,000.000000
A-V1	05/25/01	06/24/01	A-Act/360	00253CGA9	123,676,600.00	884.308125	3.303904	35.351670	38.655574	848.956455
A-V2	05/25/01	06/24/01	A-Act/360	00253CGB7	123,676,600.00	881.600706	3.301380	34.397299	37.698679	847.203407
C			-		3,768,563.25	3,384.095976	-	-	-	3,760.581696
R-II			-		-	-	-	-	-	-

Page 4 of 28 © COPYRIGHT 2001 Deutsche Bank

Aames 2000-1

Mortgage Pass-Through Certificates

Certificate Payment Report for June 25, 2001 Distribution

	Distribution in Dollars - to Date
										Current
	Original			Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest	Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
A-1F	62,664,000.00		3,134,096.62	23,489,259.34	1,317,124.85	24,806,384.19	27,940,480.81	-	-	37,857,615.80
A-2F	31,500,000.00		1,767,150.00	-	-	-	1,767,150.00	-	-	31,500,000.00
A-3F	30,000,000.00		1,696,500.00	-	-	-	1,696,500.00	-	-	30,000,000.00
A-4F	42,500,000.00		2,473,499.97	-	-	-	2,473,499.97	-	-	42,500,000.00
A-5F	28,216,000.00		1,707,773.40	-	-	-	1,707,773.40	-	-	28,216,000.00
A-6F	14,000,000.00		801,150.03	-	-	-	801,150.03	-	-	14,000,000.00
A-V1	123,676,600.00		5,453,423.59	18,256,168.75	424,383.36	18,680,552.11	24,133,975.70	-	-	104,996,047.90
A-V2	123,676,600.00		5,458,752.11	18,462,419.51	434,943.64	18,897,363.15	24,356,115.26	-	-	104,779,236.87
C	3,768,563.25		-	-	-	-	-	-	10,403,426.74	14,171,989.98
R-II	-		-	-	-	-	-	-	-	-
Total	460,001,763.25		22,492,345.72	60,207,847.60	2,176,451.85	62,384,299.45	84,876,645.17	-	10,403,426.74	408,020,890.55
	Interest Detail
	Pass-	Prior Principal			Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)		Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance		Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
				(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
A-1F	7.69000%	42,961,410.95		275,311.04	-	-	-	275,311.04	275,311.04	-
A-2F	7.48000%	31,500,000.00		196,350.00	-	-	-	196,350.00	196,350.00	-
A-3F	7.54000%	30,000,000.00		188,500.00	-	-	-	188,500.00	188,500.00	-
A-4F	7.76000%	42,500,000.00		274,833.33	-	-	-	274,833.33	274,833.33	-
A-5F	8.07000%	28,216,000.00		189,752.60	-	-	-	189,752.60	189,752.60	-
A-6F	7.63000%	14,000,000.00		89,016.67	-	-	-	89,016.67	89,016.67	-
A-V1	4.33875%	109,368,222.20		408,615.63	-	-	-	408,615.63	408,615.63	-
A-V2	4.34875%	109,033,377.83		408,303.50	-	-	-	408,303.50	408,303.50	-
C		12,753,179.73		-	-	-	-	-	1,418,810.25	-
R-II		-		-	-	-	-	-	-	-
Total		420,332,190.71		2,030,682.77	-	-	-	2,030,682.77	3,449,493.02	-

Page 5 of 28 © COPYRIGHT 2001 Deutsche Bank