Aames 2000-2

Mortgage Pass-Through Certificates

April 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	23
		11.	Realized Loss Detail Report	26
		12.	Triggers, Adj. Rate Cert. and Miscellaneous Report	27
			Total Number of Pages	27
		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: December 1, 2000
	Certificate Insurer:	Financial Security Assurance Inc.		Closing Date: December 19, 2000
	Servicer(s):	Countrywide Home Loans, Inc. Master Servicer		First Payment Date: January 25, 2001
	Underwriter(s):	Morgan Stanley & Co. Inc Underwriter		Distribution Date: April 25, 2001
		Countrywide Securities Underwriter		Record Date: April 24, 2001
		Greenwich Capital Acceptance, Inc. Underwriter		March 30, 2001
		Lehman Brothers Securities Corporation

Page 1 of 27 © COPYRIGHT 2001 Deutsche Bank