Aames 2000-1 June 2001 Statement Realized Loss Report

EX-20 11 exhibit20-1j.htm EXHIBIT 20.1(J) Aames 2000-1 June 2001 Statement Realized Loss Report

Aames 2000-1

Mortgage Pass-Through Certificates

Realized Loss Report for June 25, 2001 Distribution

Realized Loss Report - Collateral

COLLATERAL REALIZED LOSSES		ADJUSTABLE 2	ADJUSTABLE 1	FIXED	TOTAL

	Current
	Number of Loans Liquidated	-	-	1	1
	Collateral Realized Loss/(Gain) Amount	-	-	5,128.18	5,128.18
	Net Liquidation Proceeds	-	-	4,831.41	4,831.41

	Cumulative
	Number of Loans Liquidated	-	-	1	1
	Collateral Realized Loss/(Gain) Amount	-	-	5,128.18	5,128.18
	Net Liquidation Proceeds	-	-	4,831.41	4,831.41

	Note: Collateral realized losses may include adjustments to loans liquidated in prior periods.


	Loss Percentage	0.0011%	0.0011%	0.0011%	0.0033%
	Annualized Loss Percentage	0.0000%	0.0000%	0.0025%	0.0025%

Collateral Loss Severity Approximation by Groups

Collateral Loss Severity Approximation

Page 24 of 28

Aames 2000-1

Mortgage Pass-Through Certificates

Realized Loss Report for June 25, 2001 Distribution

Realized Loss Report - Collateral

	ADJUSTABLE 2	ADJUSTABLE 1	FIXED	TOTAL

MDR	0.00%	0.00%	0.01%	0.00%
3 Months Avg MDR	0.00%	0.00%	0.00%	0.00%
12 Months Avg MDR
Avg MDR Since Cut-off	0.00%	0.00%	0.00%	0.00%

CDR	0.00%	0.00%	0.06%	0.03%
3 Months Avg CDR	0.00%	0.00%	0.02%	0.01%
12 Months Avg CDR
Avg CDR Since Cut-off	0.00%	0.00%	0.01%	0.00%

SDA	0.00%	0.00%	0.29%	0.13%
3 Months Avg SDA Approximation	0.00%	0.00%	0.11%	0.05%
12 Months Avg SDA Approximation
Avg SDA Since Cut-off Approximation	0.00%	0.00%	0.05%	0.02%

Loss Severity Approximation for Current Period			51.49%	51.49%
3 Months Avg Loss Severity Approximation			51.49%	51.49%
12 Months Avg Loss Severity Approximation
Avg Loss Severity Approximation Since Cut-off			51.49%	51.49%

CDR by Groups

Total CDR

SDA by Groups

Total SDA

Page 25 of 28

Aames 2000-1

Mortgage Pass-Through Certificates

Realized Loss Report for June 25, 2001 Distribution

Realized Loss Report - Collateral

CDR Avg since Cut-Off by Groups

Total CDR Avg since Cut-Off

SDA Avg since Cut-Off by Groups

Total SDA Avg since Cut-Off

COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
	Conditional Default Rate (CDR): 1-((1-MDR)/\12)
	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) . . . . . (1-MDRm)]/\(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)/\12)
	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
	Average WASn,m: (WASn + WASn+1 +. . . . . + WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.

Page 26 of 28