Aames 2000-2

Mortgage Pass-Through Certificates

Credit Enhancement Report for April 25, 2001 Distribution

Credit Enhancement Report

ACCOUNTS		ADJUSTABLE 2	ADJUSTABLE 1	FIXED	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INSURANCE		ADJUSTABLE 2	ADJUSTABLE 1	FIXED	TOTAL
	Insurance Premium Due	11,291.79	49,428.30	27,297.39	88,017.48
	Insurance Premium Paid	11,291.79	49,428.30	27,297.39	88,017.48
	Reimbursements to Certificate Insurer	0.00	0.00	0.00	0.00
	Insured Payments Made By Certiifcate Insurer	0.00	0.00	0.00	0.00
	Insurance Premiums Due but not Paid	0.00	0.00	0.00	0.00
STRUCTURAL FEATURES		ADJUSTABLE 2	ADJUSTABLE 1	FIXED	TOTAL
	Extra Principal Distribution Amt	192,873.49	955,187.99	345,644.41	1,493,705.88
	Overcollateralization Amount	553,352.25	2,865,433.95	1,388,648.41	4,807,434.61
	Targeted Overcollateralization Amt	2,570,127.28	11,205,933.90	4,420,801.47	18,196,862.65
	Overcollateralization Release Amount	0.00	0.00	0.00	0.00
	Overcollateralization Defficiency Amt	2,402,522.01	8,340,499.95	3,032,153.06	13,775,175.02

Page 9 of 27 © COPYRIGHT 2001 Deutsche Bank