Aames 2000-1

Mortgage Pass-Through Certificates

Prepayment Detail Report for June 25, 2001 Distribution

Prepayment Report - Loans Prepaid in Full During Current Distribution

SUMMARY					LOAN GROUP
Total Loan Count = 128					Loan Group 1 = Fixed Group
Total Original Principal Balance = 12,082,970.00					Loan Group 2 = Adjustable 1 Group
Total Prepayment Amount = 12,021,004.29					Loan Group 3 = Adjustable 2 Group
Loan Number		Original			Current	State &	Type Prepayment
&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group	Status	Balance	Amount	Date	Rate	Origination	Original Term	Date
2089704 1		91,149.00	90,794.16	May-16-01	8.250%	CA - 77.00%	Paid Off - 360	Mar-06-00
2089764 1		52,500.00	51,121.76	May-01-01	11.750%	MO - 70.00%	Paid Off - 180	Mar-27-00
2089842 1		40,000.00	39,154.75	May-01-01	13.000%	MI - 24.00%	Paid Off - 180	Apr-03-00
2090071 1		219,000.00	218,084.99	May-25-01	10.450%	NY - 80.00%	Paid Off - 360	May-05-00
2090210 1		75,000.00	74,705.90	May-16-01	10.750%	TX - 61.00%	Paid Off - 360	May-03-00
2090589 1		125,500.00	124,532.74	May-01-01	10.990%	OK - 85.00%	Paid Off - 360	May-26-00
2090851 1		54,400.00	53,947.81	May-14-01	11.000%	MA - 40.00%	Paid Off - 240	May-31-00
2090886 1		105,000.00	104,530.78	May-30-01	10.250%	GA - 65.00%	Paid Off - 360	Jul-18-00
2091317 1		110,000.00	109,592.45	May-23-01	10.500%	CA - 85.00%	Paid Off - 360	Jun-13-00
2091346 1		189,000.00	188,136.27	May-25-01	9.500%	CA - 70.00%	Paid Off - 360	Jun-02-00
2091681 1		120,600.00	120,197.44	May-11-01	11.500%	TN - 90.00%	Paid Off - 360	Jun-01-00
2091937 1		98,000.00	96,536.56	May-08-01	8.990%	KS - 80.00%	Paid Off - 360	Jun-14-00
2092108 1		27,000.00	26,967.37	May-25-01	14.450%	OH - 53.00%	Paid Off - 360	Aug-08-00
2092604 1		34,000.00	33,856.20	May-02-01	9.875%	CA - 31.00%	Paid Off - 360	Jun-26-00
2092617 1		130,000.00	129,533.52	May-18-01	10.650%	NY - 46.00%	Paid Off - 360	Jun-26-00
2092633 1		38,000.00	37,218.95	May-08-01	10.990%	KS - 70.00%	Paid Off - 180	Jun-15-00
2092751 1		45,000.00	44,824.22	May-03-01	10.250%	MI - 68.00%	Paid Off - 360	Jul-03-00
2092868 1		21,500.00	21,074.11	May-10-01	11.400%	GA - 32.00%	Paid Off - 180	Jun-30-00
2093005 1		24,000.00	23,919.82	May-09-01	12.000%	CA - 17.00%	Paid Off - 360	Jun-22-00
2093682 1		80,000.00	79,622.69	May-24-01	11.500%	OK - 80.00%	Paid Off - 360	Jul-14-00
2093988 1		30,000.00	29,917.27	May-17-01	11.875%	TX - 47.00%	Paid Off - 360	Jul-21-00
2094113 1		41,250.00	41,143.00	May-30-01	10.950%	PA - 75.00%	Paid Off - 360	Aug-04-00
2094768 1		36,100.00	36,018.06	May-16-01	12.200%	CA - 95.00%	Paid Off - 360	Aug-09-00
2094900 1		59,800.00	58,571.96	May-21-01	11.000%	MI - 66.00%	Paid Off - 180	Aug-01-00
2095209 1		65,450.00	65,273.13	May-30-01	11.400%	OH - 85.00%	Paid Off - 360	Jul-26-00
2095326 1		152,000.00	151,335.33	May-21-01	9.125%	MO - 80.00%	Paid Off - 360	Jul-26-00
2095485 1		109,000.00	108,527.77	May-31-01	9.250%	CA - 72.60%	Paid Off - 360	Jul-31-00
2096212 1		196,000.00	195,731.31	May-25-01	13.125%	MA - 65.00%	Paid Off - 360	Sep-05-00
2096243 1		15,000.00	14,618.69	May-17-01	11.142%	OH - 30.00%	Paid Off - 180	Sep-01-00
2096258 1		28,500.00	28,493.66	May-31-01	13.125%	MI - 48.00%	Paid Off - 360	Aug-03-00
2096351 1		40,950.00	40,860.59	May-08-01	11.750%	MI - 90.00%	Paid Off - 360	Aug-23-00
2096620 1		25,000.00	23,287.29	May-02-01	11.000%	MS - 23.00%	Paid Off - 120	Aug-16-00
2096788 1		16,100.00	16,066.05	May-15-01	11.910%	MS - 46.00%	Paid Off - 360	Aug-21-00
2096821 1		120,000.00	119,610.02	May-17-01	9.890%	CA - 80.00%	Paid Off - 360	Aug-17-00
2096904 1		25,000.00	24,963.25	May-25-01	11.971%	IN - 66.00%	Paid Off - 360	Aug-28-00
2097125 1		48,750.00	48,558.91	May-11-01	8.990%	OH - 75.00%	Paid Off - 360	Aug-25-00
2097218 1		25,000.00	24,715.50	May-24-01	12.846%	PA - 50.00%	Paid Off - 180	Aug-31-00
2097306 1		45,000.00	44,211.97	May-03-01	9.875%	CA - 43.00%	Paid Off - 180	Aug-24-00
2097621 1		36,500.00	36,374.36	May-29-01	9.500%	IL - 43.00%	Paid Off - 360	Aug-30-00
2097627 1		67,000.00	66,808.62	May-30-01	10.500%	CA - 90.00%	Paid Off - 360	Sep-05-00
2098282 1		47,600.00	47,429.87	May-23-01	12.750%	MI - 70.00%	Paid Off - 360	Mar-01-00
2098439 1		25,000.00	24,882.13	May-24-01	10.780%	WV - 41.70%	Paid Off - 360	Mar-22-00
2099180 1		80,000.00	79,625.16	May-18-01	10.750%	CA - 40.00%	Paid Off - 360	May-22-00
2099262 1	FCL	32,000.00	31,939.23	May-31-01	12.380%	TN - 80.00%	Paid Off - 360	May-15-00

Page 21 of 28 © COPYRIGHT 2001 Deutsche Bank

Aames 2000-1

Mortgage Pass-Through Certificates

Prepayment Detail Report for June 25, 2001 Distribution

Prepayment Report - Loans Prepaid in Full During Current Distribution

Loan Number		Original			Current	State &
&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group	Status	Balance	Amount	Date	Rate	Origination	Term	Date
2099412 1		132,000.00	131,302.36	May-17-01	9.325%	CA - 80.00%	Paid Off - 360	May-24-00
2100560 1		36,500.00	36,305.36	May-10-01	8.750%	CA - 17.40%	Paid Off - 360	Jun-08-00
2100861 1		51,000.00	50,945.68	May-07-01	16.080%	MI - 60.00%	Paid Off - 360	Jun-14-00
2101941 1		146,000.00	145,568.30	May-21-01	11.550%	HI - 80.00%	Paid Off - 360	Jul-07-00
2102332 1		25,000.00	24,589.74	May-30-01	13.125%	NC - 30.50%	Paid Off - 180	Jul-06-00
2103594 1		112,000.00	109,454.05	May-02-01	9.860%	MN - 70.00%	Paid Off - 180	Jun-21-00
2103603 1		156,000.00	155,363.92	May-15-01	10.625%	CA - 80.00%	Paid Off - 360	Jun-21-00
2103884 1		70,200.00	69,246.92	May-01-01	12.000%	AZ - 90.00%	Paid Off - 360	May-23-00
2103909 1	FCL	66,500.00	66,321.87	May-23-01	10.800%	MI - 45.90%	Paid Off - 360	Jun-01-00
2103978 1		72,000.00	71,702.34	May-31-01	11.990%	AZ - 90.00%	Paid Off - 360	May-05-00
2104227 1		61,200.00	60,972.07	May-03-01	10.990%	IA - 90.00%	Paid Off - 360	May-26-00
2104505 1		150,500.00	148,346.70	May-09-01	12.990%	IL - 85.00%	Paid Off - 240	Nov-12-99
2104518 1		83,200.00	82,823.71	May-02-01	9.550%	AZ - 80.00%	Paid Off - 360	Jun-30-00
2104616 1		64,000.00	63,629.12	May-01-01	9.800%	CA - 80.00%	Paid Off - 360	Apr-03-00
2104667 1		20,000.00	19,546.58	May-31-01	13.375%	IA - 20.00%	Paid Off - 240	Nov-16-99
2106044 1		45,600.00	44,705.02	May-30-01	11.500%	MO - 80.00%	Paid Off - 180	Jul-31-00
2106369 1		25,000.00	24,572.85	May-29-01	10.150%	LA - 44.30%	Paid Off - 180	Aug-07-00
2108101 1		92,800.00	92,682.19	May-03-01	12.630%	MI - 80.00%	Paid Off - 360	Aug-24-00
2108599 1		32,600.00	32,425.82	May-02-01	11.875%	NM - 74.10%	Paid Off - 360	Aug-30-00
2592842 1		69,500.00	68,939.29	May-02-01	10.000%	OH - 78.00%	Paid Off - 240	Sep-06-00
2089150 2		72,000.00	71,553.30	May-31-01	9.650%	CA - 21.30%	Paid Off - 360	Jun-22-00
2090842 2		101,600.00	100,992.16	May-31-01	8.750%	MD - 80.00%	Paid Off - 360	May-30-00
2091156 2		93,500.00	92,952.25	May-25-01	9.590%	TN - 58.00%	Paid Off - 360	May-26-00
2091205 2		164,500.00	163,816.42	May-02-01	10.490%	CA - 70.00%	Paid Off - 360	May-30-00
2092502 2		99,450.00	99,147.46	May-08-01	10.850%	AZ - 85.00%	Paid Off - 360	Jul-17-00
2093685 2		85,000.00	84,778.64	May-08-01	11.570%	AZ - 85.00%	Paid Off - 360	Jul-24-00
2094493 2		85,000.00	84,773.98	May-09-01	12.071%	MI - 85.00%	Paid Off - 360	Jul-31-00
2094725 2		85,000.00	84,650.06	May-02-01	8.750%	NC - 74.00%	Paid Off - 360	Aug-04-00
2095771 2	FCL	105,000.00	104,877.72	May-15-01	11.990%	CA - 70.00%	Paid Off - 360	Aug-07-00
2096454 2		116,250.00	115,982.30	May-16-01	11.500%	CO - 75.00%	Paid Off - 360	Aug-22-00
2096766 2		72,000.00	71,823.61	May-02-01	11.214%	AZ - 80.00%	Paid Off - 360	Aug-15-00
2097773 2		53,910.00	53,550.17	May-07-01	10.680%	TX - 90.00%	Paid Off - 360	Nov-09-99
2097804 2		155,000.00	154,600.56	May-02-01	12.180%	TX - 80.00%	Paid Off - 360	Dec-03-99
2098508 2		87,500.00	87,122.66	May-22-01	11.200%	CO - 70.00%	Paid Off - 360	Mar-29-00
2098731 2		45,600.00	45,366.33	May-15-01	11.200%	IN - 80.00%	Paid Off - 360	Apr-27-00
2099365 2		80,000.00	79,656.40	May-04-01	10.730%	NM - 63.50%	Paid Off - 360	May-19-00
2099737 2		86,250.00	85,776.78	May-22-01	9.625%	FL - 75.00%	Paid Off - 360	May-22-00
2099807 2		171,000.00	170,319.58	May-01-01	10.680%	NM - 95.00%	Paid Off - 360	May-25-00
2099815 2		86,250.00	85,857.91	May-31-01	9.525%	CA - 77.00%	Paid Off - 360	May-31-00
2100455 2		138,000.00	137,446.57	May-02-01	10.125%	CA - 74.60%	Paid Off - 360	Jun-08-00
2101031 2		112,500.00	112,190.04	May-03-01	11.875%	CA - 90.00%	Paid Off - 360	Jun-28-00
2101988 2		210,000.00	209,122.65	May-07-01	9.930%	CA - 47.70%	Paid Off - 360	Jun-30-00
2101995 2		248,326.00	247,468.61	May-24-01	10.830%	CA - 94.00%	Paid Off - 360	Jun-30-00
2102948 2		90,250.00	90,050.42	May-15-01	10.080%	CA - 95.00%	Paid Off - 360	Jul-17-00
2103051 2		156,750.00	156,096.23	May-14-01	9.625%	MO - 95.00%	Paid Off - 360	Jul-24-00
2103798 2		34,000.00	33,873.65	May-01-01	11.000%	CA - 85.00%	Paid Off - 360	May-19-00
2104354 2		20,000.00	19,767.72	May-16-01	9.990%	IA - 44.00%	Paid Off - 360	Jun-29-00
2105513 2		164,000.00	163,584.19	May-07-01	9.430%	OR - 80.00%	Paid Off - 360	Aug-02-00
2105729 2		52,500.00	52,361.21	May-21-01	11.725%	CA - 75.00%	Paid Off - 360	Aug-03-00
2106135 2		118,800.00	116,755.55	May-01-01	11.640%	CT - 90.00%	Paid Off - 360	Jul-31-00
2106263 2		52,200.00	52,050.32	May-14-01	11.125%	FL - 90.00%	Paid Off - 360	Aug-01-00
2106888 2		71,550.00	71,361.39	May-14-01	10.875%	FL - 75.00%	Paid Off - 360	Aug-09-00

Page 22 of 28 © COPYRIGHT 2001 Deutsche Bank

Aames 2000-1

Mortgage Pass-Through Certificates

Prepayment Detail Report for June 25, 2001 Distribution

Prepayment Report - Loans Prepaid in Full During Current Distribution

Loan Number		Original			Current	State &
&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group	Status	Balance	Amount	Date	Rate	Origination	Term	Date
2107008 2		144,000.00	142,810.89	May-31-01	9.990%	CA - 80.00%	Paid Off - 360	Aug-22-00
2107734 2		164,350.00	163,909.79	May-23-01	10.800%	MA - 95.00%	Paid Off - 360	Aug-17-00
2107760 2		88,000.00	87,682.64	May-07-01	10.050%	CO - 62.90%	Paid Off - 360	Aug-22-00
2107836 2		53,250.00	53,165.78	May-29-01	13.200%	MI - 75.00%	Paid Off - 360	Aug-28-00
2108033 2		43,125.00	43,012.67	May-22-01	10.930%	TN - 75.00%	Paid Off - 360	Aug-25-00
2089197 3		104,000.00	103,532.47	May-02-01	8.990%	CA - 81.30%	Paid Off - 360	Jul-21-00
2091814 3		125,000.00	124,402.94	May-18-01	12.200%	MS - 63.00%	Paid Off - 360	Jun-01-00
2092832 3		32,200.00	32,169.79	May-01-01	15.490%	IL - 70.00%	Paid Off - 360	Jul-18-00
2093983 3		141,600.00	141,032.60	May-17-01	9.550%	CO - 80.00%	Paid Off - 360	Jul-21-00
2095110 3		113,100.00	113,078.19	May-18-01	13.750%	MO - 65.00%	Paid Off - 360	Aug-01-00
2095875 3		131,250.00	130,883.65	May-14-01	11.250%	OH - 75.00%	Paid Off - 360	Aug-02-00
2097833 3		146,205.00	145,259.60	May-29-01	10.490%	FL - 95.00%	Paid Off - 360	Dec-03-99
2098625 3		121,500.00	121,145.53	May-16-01	12.575%	TN - 75.00%	Paid Off - 360	Apr-11-00
2098718 3		495,000.00	492,065.88	May-17-01	9.250%	CA - 75.00%	Paid Off - 360	Apr-28-00
2098752 3		132,000.00	131,491.07	May-01-01	11.480%	WI - 80.00%	Paid Off - 360	Apr-26-00
2098868 3		221,100.00	220,297.46	May-01-01	11.575%	CO - 80.00%	Paid Off - 360	Apr-28-00
2098955 3		33,750.00	33,703.86	May-17-01	11.500%	FL - 75.00%	Paid Off - 360	May-03-00
2099512 3		71,500.00	71,133.51	May-21-01	9.555%	OH - 65.00%	Paid Off - 360	May-22-00
2099563 3		30,000.00	29,364.19	May-01-01	13.625%	MI - 63.90%	Paid Off - 360	May-24-00
2099581 3		83,505.00	83,220.91	May-07-01	11.430%	MI - 95.00%	Paid Off - 360	May-23-00
2101424 3		70,400.00	70,244.63	May-15-01	12.325%	FL - 80.00%	Paid Off - 360	Jun-21-00
2102097 3		337,500.00	336,632.50	May-01-01	11.630%	GA - 75.00%	Paid Off - 360	Jul-03-00
2102660 3		133,000.00	132,492.43	May-21-01	9.780%	CA - 68.20%	Paid Off - 360	Jul-13-00
2103023 3		87,500.00	87,306.92	May-18-01	12.325%	GA - 70.00%	Paid Off - 360	Jul-18-00
2103971 3		215,000.00	213,903.95	May-03-01	9.500%	CA - 71.70%	Paid Off - 360	Jun-02-00
2105113 3		144,500.00	144,455.90	May-11-01	11.750%	CA - 61.50%	Paid Off - 360	Aug-01-00
2105144 3		112,000.00	111,725.61	May-01-01	11.850%	CA - 70.00%	Paid Off - 360	Aug-09-00
2105367 3		160,000.00	159,372.97	May-09-01	8.990%	CA - 66.70%	Paid Off - 360	Aug-16-00
2105679 3		230,700.00	229,797.82	May-29-01	9.000%	CA - 44.40%	Paid Off - 360	Aug-02-00
2106012 3		60,000.00	59,881.48	May-15-01	12.825%	MO - 75.00%	Paid Off - 360	Aug-08-00
2106348 3		110,000.00	109,540.63	May-16-01	8.680%	MN - 57.30%	Paid Off - 360	Aug-08-00
2107412 3		76,000.00	75,799.68	May-01-01	10.875%	MA - 80.00%	Paid Off - 360	Aug-15-00
				Page 23 of 28			© COPYRIGHT 2001 Deutsche Bank