================================================================================
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
February 28, 1997
AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-5
---------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
New York 333-08687 13-3925682
- ---------------------------------- ----------------- -----------------------
(State or Other Jurisdiction of (Commission File (I.R.S. Employer
Incorporation) Number) Identification No.)
c/o The Chase Manhattan Bank
450 West 33rd Street
New York, New York 10001
- -------------------------------------------------- -------------------------
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code (212) 946-8600
N/A
(Former name or former address, if changed since last report)
================================================================================
<PAGE>
Item 2. Acquisition or Disposition of Assets
------------------------------------
Description of the Conveyance of Subsequent Mortgage Loans
On February 28, 1997 and March 10, 1997, AMRESCO Residential Securities
Corporation Mortgage Loan Trust 1996-5 (the "Trust") acquired $83,016,531.06 and
$5,670,263, respectively, of Subsequent Mortgage Loans pursuant to the terms of
the Pooling and Servicing Agreement dated as of December 1, 1996, between
AMRESCO Residential Capital Markets, Inc., as Seller, AMRESCO Residential
Securities Corporation, as Depositor, Option One Mortgage Corporation and
Advanta Mortgage Corp. USA, as Servicers and The Chase Manhattan Bank, in its
capacity as Trustee, a Subsequent Transfer Agreement among AMRESCO Residential
Capital Markets, Inc., as Seller, AMRESCO Residential Securities Corporation, as
Depositor and the Trust, as purchaser, dated February 28, 1997 and a Subsequent
Transfer Agreement among AMRESCO Residential Capital Markets, Inc., as Seller,
AMRESCO Residential Securities Corporation, as Depositor and the Trust, as
purchaser, dated March 10, 1997. The Subsequent Mortgage Loans possess the
characteristics required by the Prospectus dated August 16, 1996 and the
Prospectus Supplement dated December 4, 1996, filed pursuant to Rule 424(b)(5)
of the Act on December 17, 1996. The Schedules of Subsequent Mortgage Loans are
attached to the Subsequent Transfer Agreements.
<PAGE>
Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.
-------------------------------------------------------------------
(a) Not applicable
(b) Not applicable
(c) Exhibits:
10.1 Subsequent Transfer Agreement dated as of February 28, 1997,
among AMRESCO Residential Securities Corporation, as
Depositor, AMRESCO Residential Capital Markets, Inc., as
Seller and AMRESCO Residential Securities Corporation Mortgage
Loan Trust 1996-5 as the Purchaser.
10.2 Subsequent Transfer Agreement dated as of March 10, 1997,
among AMRESCO Residential Securities Corporation, as
Depositor, AMRESCO Residential Capital Markets, Inc., as
Seller and AMRESCO Residential Securities Corporation Mortgage
Loan Trust 1996-5 as the Purchaser.
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned hereunto duly authorized.
By: AMRESCO Residential Securities Corporation, as
Depositor
By: /s/Ronald B. Kirkland
--------------------------------------------
Name: Ronald B. Kirkland
Title: Vice President and Chief Accounting
Officer
Dated: March 12, 1997
Exhibit 10.1
SUBSEQUENT TRANSFER AGREEMENT
-----------------------------
AMRESCO Residential Securities Corporation (the "Depositor"), AMRESCO
Residential Capital Markets, Inc. (the "Seller"), and AMRESCO Residential
Securities Corporation Mortgage Loan Trust 1996-5 (the "Purchaser") pursuant to
the Pooling and Servicing Agreement dated as of December 1, 1996 among the
Depositor, the Seller, Option One Mortgage Corporation and Advanta Mortgage
Corp. U.S.A., as Servicers and The Chase Manhattan Bank as Trustee (the "Pooling
and Servicing Agreement"), hereby confirm their understanding with respect to
the sale by the Seller and the purchase by the Depositor and the sale by the
Depositor and the purchase by the Purchaser of those Mortgage Loans (the
"Subsequent Mortgage Loans") listed on the attached Schedules of Mortgage Loans.
Conveyance of Subsequent Mortgage Loans. As of February 28, 1997 (the
"Subsequent Transfer Date"), the Seller does hereby irrevocably transfer,
assign, set over and otherwise convey to the Depositor and the Depositor does
hereby irrevocably transfer, assign, set over and otherwise convey to the
Purchaser, without recourse (except as otherwise explicitly provided for herein)
all right, title and interest in and to any and all benefits accruing from the
Subsequent Mortgage Loans (other than any principal received and interest
payments received thereon on or prior to February 1, 1997 whether or not
received) (such date, the "Subsequent Cut-Off Date") which are delivered to the
Trustee herewith (and all substitutions therefor as provided by Sections 3.04,
3.05 and 3.06 of the Pooling and Servicing Agreement), together with the related
Subsequent Mortgage Loan documents and the interest in any Property which
secured a Subsequent Mortgage Loan but which has been acquired by foreclosure or
deed in lieu of foreclosure, and all payments thereon and proceeds of the
conversion, voluntary or involuntary, of the foregoing; and proceeds of all the
foregoing (including, but not by way of limitation, all proceeds of any mortgage
insurance, hazard insurance and title insurance policy relating to the
Subsequent Mortgage Loans, cash proceeds, accounts, accounts receivable, notes,
drafts, acceptances, chattel paper, checks, deposit accounts, rights to payment
of any and every kind, and other forms of obligations and receivables which at
any time constitute all or part of or are included in the proceeds of any of the
foregoing). The Seller shall deliver the original Mortgage or mortgage
assignment with evidence of recording thereon (except as otherwise provided by
the Pooling and Servicing Agreement) and other required documentation in
accordance with the terms set forth in Sections 3.05 and 3.07 of the Pooling and
Servicing Agreement.
The costs relating to the delivery of the documents specified in this
Subsequent Transfer Agreement and the Pooling and Servicing Agreement shall be
borne by the Seller.
The Seller hereby affirms the representations and warranties set forth
in the Pooling and Servicing Agreement that relate to the Seller and the
Subsequent Mortgage Loans as of the date hereof. The Seller hereby delivers
notice and confirms that each of the conditions set forth in Section 3.07(b) and
3.07(c) to the Pooling and Servicing Agreement are satisfied as of the date
hereof.
<PAGE>
Pursuant to Section 3.07(a) of the Pooling and Servicing Agreement, the
Seller hereby instructs the Trustee to release one-hundred percent of the
aggregate principal balances of the Subsequent Mortgage Loans so transferred
from the Pre-Funding Account, $53,080,482.83, pursuant to this Subsequent
Transfer Agreement and to include $3,473,830.19 of the Mortgage Loans listed on
Schedule 1 hereto in Group I and to include $49,606,652.64 of the Mortgage Loans
listed in Schedule 2 hereto in Group II.
All terms and conditions of the Pooling and Servicing Agreement are
hereby ratified, confirmed and incorporated herein, provided that in the event
of any conflict the provisions of this Subsequent Transfer Agreement shall
control over the conflicting provisions of the Pooling and Servicing Agreement.
Terms capitalized herein and not defined herein shall have their
respective meanings as set forth in the Pooling and Servicing Agreement.
AMRESCO RESIDENTIAL SECURITIES CORPORATION
as Depositor
By: /s/ Janice M. Cott
-------------------------------------
Name: Janice M. Cott
Title: Vice President
AMRESCO RESIDENTIAL CAPITAL MARKETS, INC.
as Seller
By: /s/ Janice M. Cott
-------------------------------------
Name: Janice M. Cott
Title: Vice President
AMRESCO RESIDENTIAL SECURITIES
CORPORATION MORTGAGE LOAN TRUST
1996-5, by The Chase Manhattan Bank
as Trustee
By: /s/ Kimberly K. Costa
-------------------------------------
Name: Kimberly K. Costa
Title: Vice President
Dated: February 28, 1997
<PAGE>
AMRESCO Morgage Loan Schedule - Prefund II
1996-5 Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2269199 2269199AD CORBETT 33929 EAST PALO VERDE LANE PARKER AZ 85344 MANUFACTURE 9/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2404390 2404390AD GOTELLI 205 HINTZE AVENUE MODESTO CA 95354 SFR/PUD 11/1/11
- ---------------------------------------------------------------------------------------------------------------------------------
2472546 2472546AD RASKIN 6712 WEST TURNEY AVE. PHOENIX AZ 85033 SFR/PUD 12/1/11
- ---------------------------------------------------------------------------------------------------------------------------------
2534378 8792AD RIVERA 8360 N. 90TH LANE PEORIA AZ 85345 SFR/PUD 12/1/11
- ---------------------------------------------------------------------------------------------------------------------------------
2534436 2534436AD FERGUSON 460 S. SUNNYVALE MESA AZ 85206 SFR/PUD 12/1/11
- ---------------------------------------------------------------------------------------------------------------------------------
2534444 8893AD BELL 1117 N. SANTA FE AVE. COMPTON CA 90221 SFR/PUD 12/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2534501 2534501AD ENDICOTT 4240 E. MODOC DRIVE PHOENIX AZ 85044 SFR/PUD 12/1/11
- ---------------------------------------------------------------------------------------------------------------------------------
2534527 2534527AD KIDA 1593 W. CURRY DRIVE CHANDLER AZ 85224 SFR/PUD 12/1/11
- ---------------------------------------------------------------------------------------------------------------------------------
2536803 7253AD PORRAS, 230 A & B S.SAN MARINO AVE SAN GABRIEL CA 91776 2 UNITS 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2537785 9131AD LONGYEAR 16 WEST PHILLIPS STREET LAYTON UT 84041 SFR/PUD 12/1/11
- ---------------------------------------------------------------------------------------------------------------------------------
2538999 9092AD NIEVES 1631 SEVENTH AVENUE OLIVENHURST CA 95961 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2550044 2550044AD WIGGINS 1816 LEMAR AVENUE EVANSTON IL 60201 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2553097 2553097AD NERIL 1205 UPPER HAPPY VALLEY RD LAFAYETTE CA 94549 SFR/PUD 1/1/12
- ---------------------------------------------------------------------------------------------------------------------------------
2553329 9777AD PHILLIPS 1016 RIEDY ROAD LISLE IL 60532 SFR/PUD 1/1/12
- ---------------------------------------------------------------------------------------------------------------------------------
2554459 2554459AD CHAVEZ 6068 SOUTH MARI ANNE CIRCL TUCSON AZ 85706 SFR/PUD 1/1/12
- ---------------------------------------------------------------------------------------------------------------------------------
2554574 8937AD PAGAN 3336 NORTH CLIFTON AVENUE CHICAGO IL 60657 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2554640 2554640AD LATIMER 1728 EAST 9620 SOUTH SANDY UT 84092 SFR/PUD 1/1/12
- ---------------------------------------------------------------------------------------------------------------------------------
2573442 2573442AD CADENA 14995 ROLFE COURT SAN JOSE CA 95127 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2573699 5033192AD BROWN 3907 CHERRY FOREST DRIVE HOUSTON TX 77088 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2576726 9647AD WRIGHT 1723 WEST 90TH STREET CHICAGO IL 60620 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2598100 2598100AD REED 8137 NORTH STATE ROUTE 60 McCONNELSVI OH 43756 SFR/PUD 1/1/12
- ---------------------------------------------------------------------------------------------------------------------------------
2600575 2600575AD WALKER 4513-4519 TAFT AV RICHMOND CA 94804 2-4 UNITS 1/1/12
- ---------------------------------------------------------------------------------------------------------------------------------
2600633 2600633AD LIMON 1903 S 61ST AV CICERO IL 60650 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2608800 273896AD FUENTES 538 S CLARION DRIVE PUEBLO CO 81007 OTHER 11/1/11
- ---------------------------------------------------------------------------------------------------------------------------------
2609097 300129AD GOODSON 1437 ATKINSON BDG RD CARNESVILLE GA 30521 OTHER 10/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2609139 300319AD BOOZER 240 TERRACE TRAIL HIRAM GA 30141 OTHER 11/1/11
- ---------------------------------------------------------------------------------------------------------------------------------
2609220 409565AD PAIR 418 69TH PLACE CAPITAL HEI MD 20743 OTHER 7/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2609253 409862AD LASHLEY 7308 GREELEY ROAD LANDOVER MD 20785 OTHER 7/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2609568 414003AD URETEN 6912 SOUTHBRIDGE DRI MCLEAN VA 22101 OTHER 9/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2623262 2623262AD PARMAN 904 IRISH COURT GILROY CA 95020 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2628113 2628113AD WEISENBURGER 1016 ROOD AVENUE SACRAMENTO CA 95838 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2628717 2628717AD CAVENAR 976 MAJOR AVENUE HAYWARD CA 94542 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2632396 5033761AD BATES 238 CAPE COD CORPUS CHRI TX 78412 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2634780 5032213AD BYRD 117 W 18TH STREET LAUREL MS 39440 SFR/PUD 11/1/11
- ---------------------------------------------------------------------------------------------------------------------------------
2635126 5032390AD JAMES 1429 PROSPECT AVENUE GRAND RAPID MI 49507 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2635241 5032419AD WHITE 1102 BRADLEY STREET MEMPHIS TN 38114 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2635811 5032523AD ROBERTS 9420 LITTLE BEAR TRA TRINIDAD CO 81082 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2636041 5032556AD JAGAT 626 DELAWARE AVENUE BALTIMORE C MD 21221 3-4 UNITS 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2636454 5032609AD HERNANDEZ 3400 S 25TH STREET ARLINGTON VA 22206 CONDO 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2638096 5304649AD HENDERSON 213 SOUTH MAIN STREET JONESBORO IN 46938 SFR 12/1/11
- ---------------------------------------------------------------------------------------------------------------------------------
2702454 5034740AD MAAT 310 WILDWOOD DRIVE HOLLAND MI 49423 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2785129 5034930AD MILLER 155 WEST HOLT AVENUE EL CENTRO CA 92243 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2785186 5034967AD BEAUDOIN 79 INDEPENDENCE DRIVE MANSFIELD CT 6250 CONDO 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2786283 2786283AD CHANCEY 677 SLEEPY HOLLOW LOOP GRANTS PASS OR 97527 MANUFACTURE 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2796704 2796704AD TORRES 305-307 WEST HAMMOND ST. PASADENA CA 91103 2-4 UNITS 12/1/11
- ---------------------------------------------------------------------------------------------------------------------------------
2796761 2796761AD WOOD 3923 A CHILDRESS STREET HOUSTON TX 77005 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2798213 2798213AD HINOJOSA 1005 IVEY STREET CONROE TX 77301 SFR/PUD 2/1/12
- ---------------------------------------------------------------------------------------------------------------------------------
2798403 2798403AD WHITE 211 WINDMILL LANE LINVILLE NC 28646 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801108 2801108AD JONES 2717 ROSEMARY DRIVE WINSTON SAL NC 27105 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801355 2801355AD PRETTYMAN ROAD 2 BOX 261 C MILTON DE 19968 SFR/PUD 2/1/27
</TABLE>
<PAGE>
AMRESCO Morgage Loan Schedule - Prefund II
1996-5 Group 1 Fixed Rate Loans
(Continued)
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO 2/1/97 Current Current Occupancy Original Due
Loan Number Loan Number Current Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2269199 2269199AD $ 35,705.61 11.700 $ 359.50 65.00 NON OWNER 360 ADVANTA NEW CENTURY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2404390 2404390AD $ 34,784.32 12.990 $ 442.61 16.20 OWNER 180 ADVANTA NEW CENTURY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2472546 2472546AD $ 13,973.27 12.500 $ 172.56 20.29 OWNER 180 ADVANTA NEW CENTURY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2534378 8792AD $ 53,869.11 9.950 $ 578.64 59.34 OWNER 180 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2534436 2534436AD $ 14,864.20 10.600 $ 166.75 9.62 OWNER 180 ADVANTA NEW CENTURY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2534444 8893AD $ 91,961.41 10.250 $ 824.42 80.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2534501 2534501AD $ 21,175.93 9.900 $ 227.38 19.00 OWNER 180 ADVANTA NEW CENTURY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2534527 2534527AD $ 11,968.40 11.800 $ 142.48 14.82 OWNER 180 ADVANTA NEW CENTURY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2536803 7253AD $ 134,942.77 10.200 $ 1,204.73 57.45 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2537785 9131AD $ 37,774.95 9.500 $ 396.81 40.43 OWNER 180 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2538999 9092AD $ 66,728.67 11.500 $ 661.02 75.85 NON OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2550044 2550044AD $ 54,373.68 9.000 $ 442.54 60.44 OWNER 360 ADVANTA NEW CENTURY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2553097 2553097AD $ 47,912.59 12.990 $ 607.01 6.71 OWNER 180 ADVANTA NEW CENTURY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2553329 9777AD $ 147,990.00 10.500 $ 1,635.88 80.00 OWNER 180 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2554459 2554459AD $ 55,380.00 10.000 $ 595.12 78.00 OWNER 180 ADVANTA NEW CENTURY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2554574 8937AD $ 71,960.64 9.000 $ 579.33 40.45 OWNER 360 ADVANTA ACCREDITED 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2554640 2554640AD $ 173,977.28 9.950 $ 1,868.79 80.00 OWNER 180 ADVANTA NEW CENTURY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2573442 2573442AD $ 99,513.17 14.000 $ 1,327.75 15.70 OWNER 360 ADVANTA NEW CENTURY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2573699 5033192AD $ 111,162.37 11.240 $ 1,079.20 80.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2576726 9647AD $ 34,989.87 11.950 $ 358.67 58.33 OWNER 360 ADVANTA ACCREDITED 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2598100 2598100AD $ 14,943.75 11.500 $ 175.23 42.86 OWNER 180 ADVANTA NEW CENTURY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2600575 2600575AD $ 26,446.50 11.950 $ 318.39 13.78 NON OWNER 180 ADVANTA NEW CENTURY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2600633 2600633AD $ 95,963.85 10.750 $ 896.15 80.00 OWNER 360 ADVANTA NEW CENTURY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2608800 273896AD $ 68,974.71 9.200 $ 713.21 61.23 OWNER 180 ADVANTA NATIONAL MORTGAGE 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2609097 300129AD $ 35,172.68 12.500 $ 375.68 60.69 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2609139 300319AD $ 49,141.97 10.100 $ 534.97 68.75 OWNER 180 ADVANTA NATIONAL MORTGAGE 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2609220 409565AD $ 65,446.82 10.700 $ 609.90 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2609253 409862AD $ 66,266.67 11.400 $ 652.50 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2609568 414003AD $ 215,754.51 12.100 $ 2,238.45 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2623262 2623262AD $ 143,958.33 11.950 $ 1,475.67 80.00 OWNER 360 ADVANTA NEW CENTURY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2628113 2628113AD $ 24,991.08 11.000 $ 238.09 51.02 OWNER 360 ADVANTA NEW CENTURY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2628717 2628717AD $ 105,464.37 11.250 $ 1,024.69 72.76 OWNER 360 ADVANTA NEW CENTURY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2632396 5033761AD $ 109,959.08 10.805 $ 1,031.38 53.66 OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2634780 5032213AD $ 12,952.69 14.750 $ 179.73 65.00 OWNER 180 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2635126 5032390AD $ 32,176.12 10.840 $ 302.76 70.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2635241 5032419AD $ 38,972.97 11.150 $ 375.83 75.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2635811 5032523AD $ 79,905.63 10.590 $ 737.18 45.90 OWNER 360 ADVANTA QUALITY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2636041 5032556AD $ 50,211.17 10.650 $ 465.30 75.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2636454 5032609AD $ 19,937.66 11.670 $ 200.15 70.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2638096 5304649AD $ 31,785.73 10.940 $ 362.51 80.00 OWNER 180 ADVANTA BNC 4/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2702454 5034740AD $ 52,000.00 10.630 $ 480.73 38.52 OWNER 360 ADVANTA QUALITY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2785129 5034930AD $ 37,500.00 10.260 $ 336.32 59.52 OWNER 360 ADVANTA QUALITY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2785186 5034967AD $ 104,000.00 10.380 $ 942.01 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2786283 2786283AD $ 73,552.42 12.250 $ 771.25 80.00 OWNER 360 ADVANTA AMRESCO 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2796704 2796704AD $ 33,927.97 11.400 $ 395.03 24.11 OWNER 180 ADVANTA AMRESCO 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2796761 2796761AD $ 202,350.00 8.625 $ 1,573.86 59.87 OWNER 360 ADVANTA AMRESCO 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2798213 2798213AD $ 30,000.00 10.500 $ 331.62 71.43 OWNER 180 ADVANTA AMRESCO 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2798403 2798403AD $ 116,000.00 11.580 $ 1,155.82 78.91 OWNER 360 ADVANTA AMRESCO 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2801108 2801108AD $ 44,000.00 9.990 $ 385.81 80.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------------
2801355 2801355AD $ 39,875.00 10.760 $ 372.53 55.00 OWNER 360 ADVANTA AMRESCO 3/1/97
</TABLE>
<PAGE>
AMRESCO Morgage Loan Schedule - Prefund II
1996-5 Group 1 Fixed Rate Loans
(Continued)
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO Last Zip Property Maturity 2/1/97
Loan Number Loan Number Name Address City State Code Type Date Current Balance
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2804391 2804391AD VANDER PAS 1126 HIGHWAY 11 WEIPPE ID 83553 SFR/PUD 12/1/26 $ 62,190.27
- ------------------------------------------------------------------------------------------------------------------------------------
2804433 2804433AD PRUETT 1331 PAULSON ROAD TURLOCK CA 95380 SFR/PUD 1/1/27 $ 75,000.00
- -----------------------------------------------------------------------------------------------------------------===================
$
3,473,830.19
===================
- -----------------------------------------------------------------------------------------------------------------
LOAN COUNT 52
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO Current Current Occupancy Original Due
Loan Number Loan Number Rate P&I Payment LTV Status Term Servicer Originator Date
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2804391 2804391AD 11.000 $ 594.25 75.18 OWNER 360 ADVANTA AMRESCO 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2804433 2804433AD 11.500 $ 742.72 53.57 NON OWNER 360 ADVANTA AMRESCO 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
AMERESCO Mortgage Loan Schedule - Prefund II
1996-95 Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2115459 2115459AD REMARK 2223 EAST WRIGHT TACOMA WA 98404 SFR/PUD 10/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2115830 2115830AD MCTAMNEY 46 E 12TH STREET AVALON NJ 8202 SFR/PUD 9/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2115863 2115863AD RODRIGUEZ 7000 NORTH GLENCOE STREET COMMERCE CI CO 80022 SFR/PUD 10/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2115962 2115962AD REYES 8005 BEECHWOOD PLACE TAMPA FL 33619 SFR/PUD 10/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2116036 2116036AD PENSON 5565 EAST THRILL PLACE DENVER CO 80207 SFR/PUD 10/15/26
- ---------------------------------------------------------------------------------------------------------------------------------
2116846 2116846AD REGISTRY 2615 NELWIN PLACE ARLINGTON TX 76016 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2117208 2117208AD SMYTH 749 BELVILLE BOULEVARD NAPLES FL 34104 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2117364 2117364AD SANCHEZ 302 CHESTERFIELD SAN ANTONIO TX 78223 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2117729 2117729AD GIAMBRONE 110 EAST FRANKLIN AVENUE COLLINGSWOO NJ 8108 SFR/PUD 10/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2117968 2117968AD RICHARDSON 4034 NORTHEAST 18TH STREET PORTLAND OR 97212 SFR/PUD 11/15/26
- ---------------------------------------------------------------------------------------------------------------------------------
2118099 2118099AD LINDSAY 166 EAST VIRGINIA STREET RIALTO CA 92376 SFR/PUD 11/15/26
- ---------------------------------------------------------------------------------------------------------------------------------
2118297 2118297AD YETZBACHER 10579 RONALD LANE NORTHGLENN CO 80234 SFR/PUD 11/15/26
- ---------------------------------------------------------------------------------------------------------------------------------
2119626 2119626AD RICCHETTI 621 LONGFELLOW DEERFIELD IL 60015 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2119733 2119733AD CHASE 11402 SW 190 TERRACE ROAD MIAMI FL 33157 SFR/PUD 11/15/26
- ---------------------------------------------------------------------------------------------------------------------------------
2150613 2150613AD WEAVER 3210 EAST 12TH STREET COLUMBUS OH 43219 SFR/PUD 9/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2215499 2215499AD THOMAS 220 RAYE DRIVE CHICAGO HTS IL 60411 SFR/PUD 9/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2266146 2266146AD CRADDIETH 701 S. 23RD AVENUE BELLWOOD IL 60104 SFR/PUD 9/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2360428 2360428AD FASSINGER 707 WEST VERMONT URBANA IL 61801 SFR/PUD 11/15/26
- ---------------------------------------------------------------------------------------------------------------------------------
2360485 2360485AD CAMPBELL 601 EAST JOHNSTON AVENUE OLATHE KS 66061 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2360618 2360618AD HICKL 8210 IVAN REID DRIVE HOUSTON TX 77040 SFR/PUD 11/15/26
- ---------------------------------------------------------------------------------------------------------------------------------
2360717 2360717AD WIELAND 6495 HAPPY CANYON RD #128 DENVER CO 80237 CONDO 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2360725 2360725AD LOFTON 4324 WALLACE STREET PHILADELPHI PA 19104 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2360733 2360733AD PARTIDA 3903 CHURCHVIEW COURT ARLINGTON TX 76016 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2360741 2360741AD PONZO 14 LINCOLN STREET NEW CASTLE DE 19720 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2360782 2360782AD LOFTON 4326 WALLACE STREET PHILADELPHI PA 19104 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2360808 2360808AD SINKLER 1711 PLUM STREET PHILADELPHI PA 19124 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2361269 2361269AD BROWN 1121 JAMES STREET DERBY KS 67037 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2361467 2361467AD DAVIS 524 MORAINE WAY HEATH TX 75087 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2379089 5414AD HARLEY 1651 SO JUNIPER ST #271 ESCONDIDO CA 92025 CONDO 10/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2404523 2404523AD BERRY 220 EAST LODI AVENUE LODI CA 95240 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2442598 2442598AD VAZQUEZ 12058 E. 186TH ST. ARESIA CA 90701 SFR/PUD 12/1/11
- ---------------------------------------------------------------------------------------------------------------------------------
2446383 2446383AD KENNY 2300 BRACK ROAD HEALDSBURG CA 95448 SFR/PUD 11/1/11
- ---------------------------------------------------------------------------------------------------------------------------------
2535805 8744AD CULLUM 1128 RUMSEY ROAD COLUMBUS OH 43207 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2536795 7772AD GIFFORD 6740 ERVIN ROAD HILLSBORO OH 45133 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2536845 8780AD SOLOMON 1712 LA FRENZ ROAD LIBERTY MO 64068 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2536993 8419AD McKENNA 25450 KUFFEL ROAD SUN CITY CA 92585 MANUFACTURE 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2537645 8845AD ACKMAN 6270 JACKSONBURG RD. MIDDLETOWN OH 45042 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2538734 8442AD HOLLENBACH 777 IRVIN SHOOTS ROAD MARION OH 43302 TOWNHOUSE 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2538742 9287AD McELHANEY 3105 WALNUT AVENUE CARMICHAEL CA 95608 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2538759 9094AD WILCOXON 925 TRENTON AVENUE UHRICHSVILL OH 44683 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2538775 7679AD LOPEZ 1721 WEST ALTGELD CHICAGO IL 60614 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2538791 8263AD BRADFORD 2020 RIO VERDCE DR. LA HABRA CA 90631 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2538817 8179AD BOROWSKI 1308 SOUTH PARKWOOD PLACE DECATUR IL 62521 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2538874 8879AD GALLAUGHER 200 PALA CIRCLE PLACENTIA CA 92670 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2538908 9149AD BEVINS 3422 REAVER AVENUE GROVE CITY OH 43123 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2538957 8872AD VINTON 210 SOUTH HAMMES AVE. JOLIET IL 60436 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2538973 8441AD HOLLENBACH 131 WEST FARMING ST. MARION OH 43302 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2538981 9195AD WILLIAMS 7814 SOUTH ABERDEEN CHICAGO IL 60620 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2539047 8888AD RINGSTROM 4362 EAST 16TH STREET TUCSON AZ 85711 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2539161 9277AD BENNER 754 PARKEDGE DR. GAHANNA OH 43230 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2539179 8305AD SCAVELDI 6130 SOUTH MAJOR CHICAGO IL 60638 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2539211 8598AD GRAY 695 OAK STREET GREN ELLYN IL 60137 SFR/PUD 12/1/26
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
Servicer 2/1/97 Current Current Occupancy Original Due
Loan Number Current Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2115459 $ 38,328.33 13.900 $ 451.36 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2115830 $ 344,121.30 12.250 $ 3,610.01 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2115863 $ 45,418.10 13.250 $ 512.23 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2115962 $ 42,222.31 13.250 $ 475.64 0.65 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2116036 $ 55,220.48 14.400 $ 672.17 65.00 OWNER 360 ADVANTA ACCREDITED 2/15/97
- --------------------------------------------------------------------------------------------------------------------------------
2116846 $ 44,180.31 13.140 $ 493.78 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2117208 $ 121,510.24 14.490 $ 1,487.48 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2117364 $ 90,955.99 12.775 $ 990.66 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2117729 $ 74,695.15 12.750 $ 812.31 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2117968 $ 103,952.45 13.025 $ 1,152.48 65.00 OWNER 360 ADVANTA ACCREDITED 2/15/97
- --------------------------------------------------------------------------------------------------------------------------------
2118099 $ 89,012.59 13.400 $ 1,012.99 65.00 OWNER 360 ADVANTA ACCREDITED 2/15/97
- --------------------------------------------------------------------------------------------------------------------------------
2118297 $ 75,368.97 13.490 $ 863.05 65.00 OWNER 360 ADVANTA ACCREDITED 2/15/97
- --------------------------------------------------------------------------------------------------------------------------------
2119626 $ 120,209.84 14.400 $ 1,462.96 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2119733 $ 44,780.53 13.250 $ 504.35 70.00 OWNER 360 ADVANTA ACCREDITED 2/15/97
- --------------------------------------------------------------------------------------------------------------------------------
2150613 $ 20,974.04 12.750 $ 228.21 70.00 NON OWNER 360 ADVANTA NEW CENTURY 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2215499 $ 57,149.75 13.250 $ 643.94 65.00 OWNER 360 ADVANTA NEW CENTURY 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2266146 $ 77,898.84 11.500 $ 772.43 65.00 OWNER 360 ADVANTA NEW CENTURY 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2360428 $ 66,470.26 13.125 $ 742.13 70.00 NON OWNER 360 ADVANTA ACCREDITED 2/15/97
- --------------------------------------------------------------------------------------------------------------------------------
2360485 $ 53,602.80 15.250 $ 688.79 65.00 OWNER 360 ADVANTA ACCREDITED 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2360618 $ 99,815.68 10.240 $ 894.46 90.00 OWNER 360 ADVANTA ACCREDITED 2/15/97
- --------------------------------------------------------------------------------------------------------------------------------
2360717 $ 43,380.80 10.000 $ 380.87 80.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2360725 $ 22,736.91 12.000 $ 234.01 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2360733 $ 121,459.05 13.375 $ 1,380.31 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2360741 $ 39,620.83 11.750 $ 400.24 73.20 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2360782 $ 24,483.38 11.250 $ 237.96 68.06 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2360808 $ 26,635.49 12.250 $ 279.27 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2361269 $ 75,381.62 15.750 $ 998.76 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2361467 $ 294,899.79 11.250 $ 2,866.20 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2379089 $ 71,887.14 9.250 $ 592.33 80.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2404523 $ 85,865.40 7.250 $ 586.68 67.72 NON OWNER 360 ADVANTA NEW CENTURY 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2442598 $ 79,504.57 7.250 $ 730.30 47.06 OWNER 180 ADVANTA NEW CENTURY 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2446383 $ 258,675.51 9.450 $ 2,707.15 33.12 OWNER 180 ADVANTA NEW CENTURY 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2535805 $ 48,729.56 10.250 $ 436.85 75.00 NON OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2536795 $ 99,942.46 8.750 $ 786.71 80.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2536845 $ 245,490.18 9.950 $ 2,146.25 75.11 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2536993 $ 89,950.25 8.950 $ 720.93 75.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2537645 $ 75,962.22 9.450 $ 636.28 80.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2538734 $ 91,000.00 13.750 $ 1,060.26 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2538742 $ 39,972.88 7.950 $ 292.12 48.78 NON OWNER 360 ADVANTA ACCREDITED 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2538759 $ 34,500.00 10.000 $ 302.77 75.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2538775 $ 195,943.29 11.950 $ 2,008.54 70.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2538791 $ 135,105.53 7.800 $ 973.27 80.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2538817 $ 21,437.88 12.250 $ 224.77 65.00 OWNER 360 ADVANTA ACCREDITED 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2538874 $ 119,885.04 7.450 $ 834.96 80.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2538908 $ 58,458.09 11.000 $ 557.11 75.00 NON OWNER 360 ADVANTA ACCREDITED 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2538957 $ 34,191.25 12.500 $ 365.00 51.82 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2538973 $ 32,500.00 13.750 $ 378.67 65.00 NON OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2538981 $ 54,975.67 10.000 $ 482.66 66.26 OWNER 360 ADVANTA ACCREDITED 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2539047 $ 38,957.56 8.750 $ 306.82 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2539161 $ 191,250.00 10.250 $ 1,713.80 75.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2539179 $ 68,250.00 12.000 $ 702.03 59.35 OWNER 360 ADVANTA ACCREDITED 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2539211 $ 139,955.26 11.500 $ 1,386.41 71.80 OWNER 360 ADVANTA ACCREDITED 2/1/97
</TABLE>
<PAGE>
AMERESCO Mortgage Loan Schedule - Prefund II
1996-95 Group 2 Adjustable Rate Loans
(Continued)
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2539260 8782AD MOELLER 7884 AYERDAYL LANE CINCINNATI OH 45255 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2539328 9034AD JENKINS 4318 WEST CONGRESS PARKWAY CHICAGO IL 60624 2 UNITS 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2539484 7788AD NOUJAIME 601 PARK LANE MADERA CA 93637 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2539500 7751AD VILLACRES 1145 SOUTH GREVILLEA AVE. INGLEWOOD CA 90301 CONDO 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2539534 8617AD HUBBARD 5457 FINLEY ROAD N. BRANCH MN 55056 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2539559 8278AD RAMIREZ 4318 WEST AUGUSTA BLVD CHICAGO IL 60651 3-4 UNITS 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2550028 9161AD PERRY 2100 McKINLEY GARY IN 46406 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2550051 6310AD ROMAN 524 ADELIDE MADERA CA 93638 3-4 UNITS 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2550069 8307AD HALLIDAY 1270 EAST JOHNS DECATUR IL 62526 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2550093 9389AD STEWART 48 PARRELL AVENUE FOOTHILL CA 92610 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2550200 6812AD KANOFF 305 MONTERO AVENUE NEWPORT BCH CA 92661 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2553022 8176AD SCHMIDT 826 E. WILCOX PEORIA IL 61603 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2553030 7745AD CAMPA 4756 S. CAMINO PASO DOBLE TUCSON AZ 85714 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2553048 8622AD CARR 1840 CENTRAL AVE. NORTHBROOK IL 60062 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2553121 8267AD ARIAS 82-256 BLISS AVE. INDIO CA 92201 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2553147 8978AD IMHOF 5292 BAYVIEW ROAD CELINA OH 45822 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2553154 9402AD OWENS 347 BOB DRIVE CINCINNATI OH 45238 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2553212 9354AD CURRY 1735 N. MASON AVE. CHICAGO IL 60639 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2553261 9347AD CURRY 11654 S. LOOMIS ST. CHICAGO IL 60643 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2553279 9488AD LANG 886 TAYLOR ROAD GAHANNA OH 43230 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2553303 9377AD BUTLER 3040 W. THORNDALE CHICAGO IL 60659 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2553337 6928AD CARRINGTON 2201 SCOTT PEAK PLACE #47 TAHOE CITY CA 96145 CONDO 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2553345 6193AD PUCKETT 14260 RINCON RD. APPLE VALEY CA 92307 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2553386 9431AD SMITH 4804 W. 650 NORTH WEST POINT UT 84015 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2554350 8772AD ROBINSON 6535 SOUTH CLAREMONT CHICAGO IL 60636 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2554392 9237AD BURMAN 4224 N. WOLCOTT AVENUE CHICAGO IL 60613 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2554400 9474AD CORRAL 9688 BIENESTAR LANE SAN LUIS AZ 85349 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2554533 2554533AD SANCHEZ 7381 CIBOLA TRAIL YUCCA VALLE CA 90640 SFR/PUD 1/1/12
- ---------------------------------------------------------------------------------------------------------------------------------
2554558 9469AD LEWIS 1637 GENESSEE AVENUE COLUMBUS OH 43211 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2554608 8970AD BROWN 1020 CENTRAL AVENUE MATTESON IL 60443 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2554954 5027152AD BURNS 54 DELAWARE ROAD NEWBURGH NY 12550 3-4 UNITS 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2573459 9404AD HARRIS 1224 CAROLINA AVE. CINCINNATI OH 45237 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2573475 9300AD CALHOUN 11333 S. BROOKE-N-LANCE LN S. JORDAN UT 84095 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2573574 9542AD BILLS 7405 S. 1300 WEST WEST JORDAN UT 84084 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2573582 9563AD ANTHON 3909 W. 8700 SOUTH WEST JORDAN UT 84088 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2573624 9605AD REED 2573 EL PASO WAY CHICO CA 95973 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2573640 8382AD WILHAM 609 E. MADISON ST. RIVERTON IL 62561 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2573673 5032960AD SUKRAMULE 115 ROBINSON AVENUE SAN DIEGO CA 92103 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2573731 5033289AD BEAL 426-428 S. CHICAGO ST. LOS ANGELES CA 90033 3-4 UNITS 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2574762 5033486AD SAENZ 1295 THOMAS AVENUE N.BRUNSWICK NJ 8902 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2574796 5033539AD EVANS 3111 EAST CHELTENHAM PLACE CHICAGO IL 60649 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2574820 5033561AD PORTER LT-36-3 PINE STREET SEABROOK NH 3874 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2574853 5033583AD BOGGAN 425 TWINCREEK CIRCLE PAGOSA SPRI CO 81147 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2574887 5033594AD ORR 1834 23RD STREET ROCK ISLAND IL 61201 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2574903 5033609AD GOLDSTEIN 7 DONNA ROAD WORCESTER MA 1609 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2574911 5033635AD OTTESON 95 WEST ISABEL STREET SAINT PAUL MN 55107 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2574929 5033637AD KLOTZ 20 1/2 NEW PARK STREET LYNN MA 1905 3-4 UNITS 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2574937 5033656AD ADAMS 1103 NORTH MCKINLEY AVE. CHAMPAIGN IL 61821 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2574952 5033842AD SAYERS 1650 EAST 70TH CHICAGO IL 60649 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2574978 5033848AD GLASGOW 3402 REX AVENUE SAINT LOUIS MO 63114 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2574986 5033863AD REITMAN 3680 BRADEE ROAD BROOKFIELD WI 53005 SFR/PUD 12/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2574994 5033896AD MCPHERSON 4 WOODCHUCK MAYHILL NM 88339 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
Servicer 2/1/97 Current Current Occupancy Original Due
Loan Number Current Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2539260 $ 99,923.18 10.375 $ 905.09 74.60 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2539328 $ 42,250.00 12.950 $ 465.72 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2539484 $ 127,609.20 11.500 $ 1,264.11 65.46 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2539500 $ 107,907.92 6.800 $ 704.08 58.38 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2539534 $ 93,899.61 9.150 $ 766.51 80.00 OWNER 360 ADVANTA ACCREDITED 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2539559 $ 71,151.74 7.950 $ 519.96 80.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2550028 $ 41,500.00 9.500 $ 348.95 74.11 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2550051 $ 126,000.00 9.950 $ 1,101.09 75.00 NON OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2550069 $ 26,242.90 12.250 $ 275.07 75.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2550093 $ 144,700.00 8.250 $ 1,087.09 74.97 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2550200 $ 199,884.80 9.500 $ 1,681.71 63.90 NON OWNER 360 ADVANTA ACCREDITED 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2553022 $ 56,100.00 10.950 $ 532.13 77.38 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2553030 $ 42,000.00 14.900 $ 527.71 65.62 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2553048 $ 116,250.00 9.200 $ 952.16 75.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2553121 $ 65,000.00 11.000 $ 619.02 69.89 NON OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2553147 $ 93,700.88 9.200 $ 767.87 75.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2553154 $ 89,650.89 8.990 $ 721.11 57.87 OWNER 360 ADVANTA ACCREDITED 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2553212 $ 93,000.00 10.500 $ 850.71 75.00 NON OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2553261 $ 64,500.00 9.950 $ 563.66 75.00 NON OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2553279 $ 92,000.00 10.700 $ 855.35 80.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2553303 $ 135,500.00 10.250 $ 1,214.22 64.83 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2553337 $ 63,000.00 10.750 $ 588.10 70.00 NON OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2553345 $ 91,957.07 9.750 $ 790.43 73.60 OWNER 360 ADVANTA ACCREDITED 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2553386 $ 100,950.21 9.490 $ 848.53 67.56 OWNER 360 ADVANTA ACCREDITED 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2554350 $ 38,500.00 13.700 $ 447.05 70.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2554392 $ 90,000.00 8.500 $ 692.03 64.29 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2554400 $ 61,000.00 8.700 $ 477.72 74.39 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2554533 $ 32,170.38 9.750 $ 341.65 80.62 OWNER 180 ADVANTA NEW CENTURY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2554558 $ 38,400.00 10.250 $ 344.11 80.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2554608 $ 78,750.00 9.500 $ 662.18 75.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2554954 $ 130,266.52 9.330 $ 1,080.34 80.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2573459 $ 59,800.00 12.000 $ 615.12 65.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2573475 $ 177,100.00 6.500 $ 1,119.40 68.64 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2573574 $ 130,000.00 8.990 $ 1,045.07 75.58 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2573582 $ 67,500.00 9.450 $ 565.12 75.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2573624 $ 86,400.00 10.750 $ 806.53 80.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2573640 $ 30,100.00 11.100 $ 288.93 70.00 NON OWNER 360 ADVANTA ACCREDITED 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2573673 $ 151,928.48 9.710 $ 1,301.45 80.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2573731 $ 129,934.84 9.410 $ 1,084.58 66.67 OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2574762 $ 172,333.18 9.600 $ 1,463.08 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2574796 $ 37,500.00 11.600 $ 374.22 75.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2574820 $ 106,456.03 9.715 $ 916.76 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2574853 $ 83,965.74 10.380 $ 760.86 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2574887 $ 41,982.84 10.370 $ 380.11 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2574903 $ 212,100.00 10.230 $ 1,897.48 74.68 OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2574911 $ 34,983.98 9.840 $ 303.02 70.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2574929 $ 84,500.00 9.250 $ 695.16 65.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2574937 $ 25,200.00 11.865 $ 256.59 60.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2574952 $ 49,979.85 13.580 $ 575.85 36.23 OWNER 360 ADVANTA QUALITY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2574978 $ 23,391.96 11.170 $ 225.85 60.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2574986 $ 52,951.70 9.880 $ 460.42 42.74 NON OWNER 360 ADVANTA QUALITY 3/1/97
- ------------------------------------------------------------------------------------------------------------------------------
2574994 $ 202,500.00 9.210 $ 1,660.05 75.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
AMERESCO Mortgage Loan Schedule - Prefund II
1996-95 Group 2 Adjustable Rate Loans
(Continued)
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2575009 5033910AD MCCLOUD 811 4TH STREET W. PALM BEA FL 33401 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2575017 5033927AD PARADIS 1606 HOOKSETT ROAD HOOKSETT NH 3106 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2576619 8291AD SAPPINGTON 14471 WEST 122ND STREET OLATHE KS 66062 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2576643 9575AD FREEMAN 1168 TOWANDA TERRACE CINCINNATI OH 45216 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2576742 9683AD MONDRAGON 6180 EAST 65TH AVENUE COMMERCE CI CO 80022 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2576759 8634AD ADAMS 12624 N.72ND PLACE SCOTTSDALE AZ 85260 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2576817 9568AD SERRANO 1527 SOUTH BROPHY AVE. PARK RIDGE IL 60068 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2576825 9464AD SAMSON 602 PRESTON AVENUE WEITSBURG WA 99361 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2576874 7717AD WRIGHT 4507 MARION AVENUE BUCYRUS OH 44820 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2579241 10145AD CALLEJAS 23586 PARK SOUTH STREET CALABASAS CA 92302 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2579282 9246AD FAJARDO 1449 HERMITS LANE COTTONWOOD AZ 86326 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2598019 9790AD BUTLER 6731 SOUTH CLAREMONT CHICAGO IL 60636 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2598092 8177AD BLISS 109 SOUTH ARTHUR WEST PEORIA IL 61604 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2598134 5972AD HARDY 1424 SOSUTH PARNELL CHICAGO HTS IL 60411 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2598167 9889AD BRUNS 5700 MAHONEY AVENUE MINNETONKA MN 55345 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2598183 8211AD SHELTON 3258 KELLY STREET HAYWARD CA 94541 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2600583 10149AD BODIE 5411 S DORCHESTER AV CHICAGO IL 60637 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2600609 10074AD LOVE 80 W MAGNOLIA STREAMWOOD IL 60107 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2601300 9600016386AD RICE 959 MADISON AVENUE DAYTONA BCH FL 32114 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2601326 9600016491AD DAVIS 4665 E. PINE TREE DR. SIERRA VIST AZ 85635 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2601334 9600016289AD TRUBEY 3050 GORDON ST. ORANGE PARK FL 32073 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2601409 9600016515AD RICO 9337 SW 5TH LANE MIAMI FL 33174 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2601441 9600016557AD CLAWSON 45 WEST VAN BUREN AVE. SALT LAKE C UT 84115 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2601466 9600016643AD YOUNG 1028 LINCOLN COURT WARRINGTON PA 18976 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2601482 9600016343AD KINNEY 2223 FLEET CIRCLE ORLANDO FL 32817 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2601516 9600016516AD PEARSON 4739 EAST CETTI AVENUE FRESNO CA 93702 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2601540 9600016344AD HANIFF 6481 PARK STREET HOLLYWOOD FL 33024 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2601581 9600016445AD BARBER 7807 OLIVE STREET OAKLAND CA 94621 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2602035 5027148AD EATON 522 DARTMOUTH ROAD BURBANK CA 91504 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608115 255059AD NORMAN 8328 PEAKVIEW DRIVE FORT COLLIN CO 80525 OTHER 8/1/25
- --------------------------------------------------------------------------------------------------------------------------------
2608123 259911AD FLETCHER 21479 4TH AVENUE PHIPPSBURG CO 80469 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608131 262188AD SIMPER 37675 LARK DRIVE ELIZABETH CO 80107 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608149 262253AD WINBERG 6507 S HIGH DRIVE MORRISON CO 80465 OTHER 4/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608156 263533AD RETANA 845 GREENRIDGE DRIV ARLINGTON TX 76017 OTHER 5/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608164 263830AD CAVEY 5171 S BUCHANAN STREET AURORA CO 80016 OTHER 5/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608180 264648AD BARTON 126 E 1ST AVENUE DENVER CO 80203 OTHER 5/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608198 264945AD JOHNSON 9179 S LARK SPARROW TR HIGHLANDS R CO 80126 OTHER 7/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608214 266056AD RUYBAL 11891 GAYLORD WAY NORTHGLENN CO 80233 OTHER 6/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608222 266577AD LOPEZ 4470 S VRAIN STREET DENVER CO 80236 OTHER 7/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608248 267047AD BOEHM 11905 E IDAHO DRIVE AURORA CO 80012 OTHER 7/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608255 267484AD PERRY 11544 CLAUDE COURT NORTHGLENN CO 80233 OTHER 7/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608263 267518AD FLETCHER 1640 GRAND AVENUE GRAND JUNCT CO 81501 OTHER 8/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608271 267526AD BALABANOFF 3949 MALLARD DRIVE HIGHLANDS R CO 80126 OTHER 8/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608289 267732AD LEFFLER 2020 ARAPAHOE STREET DENVER CO 80202 OTHER 8/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608297 267864AD COHRS 525 SECOND STREET PENROSE CO 81240 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608313 267930AD LUCERO 1185 BROMLEY LANE BRIGHTON CO 80601 OTHER 8/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608347 268342AD SHINE 7085 PIKE COURT ARVADA CO 80007 OTHER 7/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608354 268375AD JEANS 12903 LAFAYETTE ST #H THORNTON CO 80241 OTHER 8/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608362 268474AD HARVEY 501 ESTHER DRIVE SECURITY CO 80911 OTHER 8/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608370 268615AD EDWARDS 1927 S OAKLAND WAY AURORA CO 80014 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608388 268623AD MCDONALD 8417 CHASE DRIVE ARVADA CO 80003 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608404 269076AD MCISAAC 1422 SCOTT CANYON RD CASTLE ROCK CO 80104 OTHER 8/1/26
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
Servicer 2/1/97 Current Current Occupancy Original Due
Loan Number Current Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2575009 $ 40,300.00 9.370 $ 335.05 65.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2575017 $ 86,205.01 9.220 $ 707.68 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2576619 $ 88,969.96 11.250 $ 864.42 64.96 OWNER 360 ADVANTA ACCREDITED 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2576643 $ 120,000.00 10.500 $ 1,097.69 75.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2576742 $ 63,200.00 9.250 $ 519.94 80.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2576759 $ 161,000.00 9.500 $ 1,353.78 63.14 NON OWNER 360 ADVANTA ACCREDITED 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2576817 $ 210,000.00 6.500 $ 1,327.35 68.85 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2576825 $ 51,084.54 11.750 $ 515.81 70.00 NON OWNER 360 ADVANTA ACCREDITED 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2576874 $ 33,734.25 9.750 $ 289.97 75.00 OWNER 360 ADVANTA ACCREDITED 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2579241 $ 320,000.00 10.700 $ 2,975.12 17.78 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2579282 $ 81,000.00 7.950 $ 591.53 75.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2598019 $ 35,000.00 12.250 $ 366.77 53.85 NON OWNER 360 ADVANTA ACCREDITED 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2598092 $ 41,250.00 10.250 $ 369.65 75.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2598134 $ 33,800.00 12.750 $ 367.31 65.00 NON OWNER 360 ADVANTA ACCREDITED 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2598167 $ 98,000.00 8.500 $ 753.54 52.97 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2598183 $ 122,000.00 11.500 $ 1,208.16 80.00 OWNER 360 ADVANTA ACCREDITED 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2600583 $ 250,000.00 9.750 $ 2,147.89 67.57 NON OWNER 360 ADVANTA ACCREDITED 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2600609 $ 176,612.09 9.150 $ 1,441.70 80.00 OWNER 360 ADVANTA ACCREDITED 4/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2601300 $ 47,163.72 10.675 $ 437.94 80.00 OWNER 360 ADVANTA UNITED LENDING 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2601326 $ 37,980.55 12.990 $ 420.06 50.00 NON OWNER 360 ADVANTA UNITED LENDING 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2601334 $ 102,164.68 9.375 $ 851.71 80.00 OWNER 360 ADVANTA UNITED LENDING 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2601409 $ 77,525.36 9.625 $ 659.59 80.00 OWNER 360 ADVANTA UNITED LENDING 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2601441 $ 51,929.10 9.913 $ 453.00 64.20 OWNER 360 ADVANTA UNITED LENDING 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2601466 $ 115,883.31 9.413 $ 968.04 69.04 OWNER 360 ADVANTA UNITED LENDING 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2601482 $ 48,446.82 9.000 $ 390.24 74.62 OWNER 360 ADVANTA UNITED LENDING 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2601516 $ 53,957.56 10.675 $ 501.04 80.00 OWNER 360 ADVANTA UNITED LENDING 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2601540 $ 62,951.58 10.675 $ 584.54 77.77 OWNER 360 ADVANTA UNITED LENDING 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2601581 $ 58,823.80 9.375 $ 490.73 73.75 OWNER 360 ADVANTA UNITED LENDING 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2602035 $ 204,481.29 9.125 $ 1,665.51 74.98 OWNER 360 ADVANTA QUALITY 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608115 $ 78,571.17 10.375 $ 716.73 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608123 $ 125,840.14 11.600 $ 1,257.39 70.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608131 $ 171,748.54 10.950 $ 1,631.51 78.18 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608149 $ 184,460.98 12.300 $ 1,944.97 78.72 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608156 $ 71,722.72 10.500 $ 658.23 85.71 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608164 $ 195,459.48 11.875 $ 1,996.60 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608180 $ 67,809.63 12.000 $ 699.16 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608198 $ 186,636.48 10.500 $ 1,711.41 89.14 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608214 $ 61,498.26 12.500 $ 657.56 65.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608222 $ 111,702.79 11.100 $ 1,074.52 70.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608248 $ 111,752.12 11.950 $ 1,147.24 77.24 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608255 $ 73,600.82 8.950 $ 591.56 69.02 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608263 $ 35,104.24 9.150 $ 287.45 74.89 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608271 $ 156,641.19 10.800 $ 1,471.47 88.20 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608289 $ 137,548.12 9.400 $ 1,149.50 70.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608297 $ 95,829.80 10.050 $ 846.02 78.69 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608313 $ 100,256.65 9.650 $ 856.08 75.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608347 $ 173,651.16 11.450 $ 1,716.44 84.10 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608354 $ 87,797.84 9.900 $ 765.77 77.88 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608362 $ 80,810.56 10.000 $ 710.84 90.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608370 $ 63,078.03 9.650 $ 538.36 79.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608388 $ 148,936.93 9.500 $ 1,255.48 90.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2608404 $ 185,883.21 9.000 $ 1,499.82 89.98 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
AMERESCO Mortgage Loan Schedule - Prefund II
1996-95 Group 2 Adjustable Rate Loans
(Continued)
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2608412 269209AD GROSSE 47 SUN WAY BAILEY CO 80421 OTHER 8/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608420 269225AD SIMS 6690 E MISSISSIPPI AVE DENVER CO 80224 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608438 269282AD MAXWELL 2411 OTIS COURT EDGEWATER CO 80214 OTHER 8/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608446 269316AD BLAIK 766 MONROE STREET DENVER CO 80206 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608453 269514AD HERRICK 1604 S DECATUR STREET DENVER CO 80219 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608461 269753AD HOFF 3530 HIPSLEY MILL RO WOODBINE MD 21797 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608479 270215AD YATES 9422 E PIKES PEAK WAY PARKER CO 80134 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608487 270645AD HOFSTAD 128 HIGHWAY 2 WEST WHITEHALL MT 59759 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608495 270686AD WHITE 22722 MILLARD AVENUE RICHTON PAR IL 60471 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608511 270975AD MONTOYA 3121 GILPIN STREET DENVER CO 80205 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608537 270991AD BIZZELL 159 COLUMBINE DRIVE BAILEY CO 80421 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608560 271155AD QUISPE 12108 E ALASKA AVENUE AURORA CO 80012 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608578 271221AD RAMIREZ 6600 STUART COURT ARVADA CO 80003 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608586 271288AD WOODY 2532 S COOK STREET DENVER CO 80210 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608602 271429AD VALENTINE 712 VICTOR STREET AURORA CO 80011 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608628 271502AD IRWIN 12122 YORK STREET THORNTON CO 80241 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608644 271643AD CHAPMAN 5550 VICTOR STREET DENVER CO 80239 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608651 271668AD PALACIOS 2414 RYAN GULCH ROAD SILVERTHORN CO 80498 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608669 271734AD FOREMAN 13419 COUNTY RD #102 ELBERT CO 80106 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608677 271817AD MURRAIN 1315 CHASE STREET LAKEWOOD CO 80214 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608685 271890AD DINKEL 9714 COOK STREET THORNTON CO 80229 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608693 271973AD MARTINEZ 6935 W 62ND AVENUE ARVADA CO 80003 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608701 272013AD FOERSTER 4715 E PINEWOOD CIRCLE LITTLETON CO 80121 OTHER 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608719 272120AD PERANNI 8060 W 9TH AVENUE LAKEWOOD CO 80215 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608727 272153AD BOUSKA 2251 NEWARK STREET AURORA CO 80010 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608743 272757AD EDWARDS 2063 MARBLE VALLEY R ADDY WA 99101 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608750 273045AD GIBSON 860 VICTOR STREET AURORA CO 80011 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608768 273193AD KANE 4588 FLANDERS DENVER CO 80249 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608776 273243AD BEERLINE 3433 E COSTILLA AVENUE LITTLETON CO 80122 OTHER 12/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608818 274274AD NORTON 4685 QUITMAN STREET DENVER CO 80212 OTHER 12/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608826 274332AD AVALOY 4541 LAMPLIGHTER CIR COLORADO SP CO 80916 OTHER 12/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608891 297424AD STORBECK 166 ARBOUR RUN SUWANNE GA 30174 OTHER 7/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608925 298232AD ALI 4910 LAKEBROOKE RUN STONE MOUNT GA 30087 OTHER 7/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608933 298398AD MCCONVILLE 3134 EMBRY HILLS DR ATLANTA GA 30341 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608941 298596AD THARP 4030 LOCH HIGHLAND P ROSWELL GA 30066 OTHER 8/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608958 298646AD DANCLAR 8276 BRIDGEWATER PLA RIVERDALE GA 30296 OTHER 8/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608966 298844AD JACKSON 2319 MARYLAND COURT DECATUR GA 30032 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608974 298935AD EZE 366 PADEN DRIVE LAWRENCEVIL GA 30244 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2608990 299370AD KHANKIEW 1440 TURNERS RIDGE D NORCROSS GA 30093 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2609006 299388AD SINGH 331 CRESCENTVIEW CT LAWRENCEVIL GA 30244 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2609014 299495AD ODRICK 5680 KINGSPORT DRIVE ATLANTA GA 30342 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2609022 299552AD IRION 7833 PAUL HARRIS RD DALLAS GA 30132 OTHER 9/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2609048 299685AD STEGALL 1286 ELIZABETH AVENU ATLANTA GA 30310 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2609055 299735AD BARNES 1483 HARDIN AVENUE COLLEGE GA 30349 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2609063 299743AD MOTIN 742 EASTWOOD RISE STONE MOUNT GA 30087 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2609071 299826AD REYES 760 GLOCHESTER PL NORCROSS GA 30071 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2609113 300244AD DAYTON 2056 GOBER AVENUE SMYRNA GA 30080 OTHER 10/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2609154 300715AD ODUM 3214 ARDLEY ROAD ATLANTA GA 30311 OTHER 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2609188 301226AD YOUNG 1035 FAIRWAY VALLEY WOODSTOCK GA 30189 OTHER 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2609204 407643AD ESPOSITO 19 LANTERN HILL LA GUILFORD CT 6437 OTHER 6/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2609212 407858AD WATERS 23 DUSTIN STREET SAUGUS MA 1906 OTHER 4/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2609238 409607AD COREY 113 SPENCER HILL RO WINSTED CT 6098 OTHER 6/1/26
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
Servicer 2/1/97 Current Current Occupancy Original Due
Loan Number Current Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2608412 $ 134,228.51 9.750 $ 1,156.00 88.52 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608420 $ 145,802.19 11.300 $ 1,423.59 76.84 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608438 $ 76,623.55 9.900 $ 668.31 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608446 $ 134,725.51 9.400 $ 1,125.32 78.49 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608453 $ 59,128.00 9.350 $ 491.74 75.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608461 $ 131,712.37 10.150 $ 1,173.06 62.26 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608479 $ 199,554.91 10.050 $ 1,762.54 68.97 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608487 $ 71,875.03 10.150 $ 639.85 69.23 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608495 $ 152,725.84 10.000 $ 1,342.69 89.47 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608511 $ 59,115.29 11.050 $ 566.02 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608537 $ 89,755.18 10.500 $ 822.36 59.93 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608560 $ 80,877.68 10.800 $ 759.17 90.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608578 $ 199,769.60 10.700 $ 1,859.45 66.67 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608586 $ 84,319.68 10.700 $ 785.16 71.57 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608602 $ 62,927.42 10.700 $ 585.73 70.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608628 $ 98,986.85 10.400 $ 899.56 79.96 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608644 $ 73,449.00 11.200 $ 711.33 85.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608651 $ 65,915.34 10.200 $ 588.98 74.16 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608669 $ 82,737.94 9.950 $ 724.01 39.45 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608677 $ 79,758.02 9.800 $ 690.27 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608685 $ 95,903.97 11.350 $ 939.71 73.28 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608693 $ 103,851.23 11.050 $ 994.35 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608701 $ 259,012.27 10.950 $ 2,458.64 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608719 $ 38,454.18 10.550 $ 353.62 70.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608727 $ 72,670.59 10.950 $ 690.07 75.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608743 $ 68,891.50 12.100 $ 714.55 70.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608750 $ 80,808.80 10.800 $ 758.23 89.89 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608768 $ 96,191.42 10.800 $ 902.57 90.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608776 $ 115,861.29 11.300 $ 1,130.10 79.38 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608818 $ 36,481.07 9.250 $ 300.28 54.48 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608826 $ 41,422.80 10.300 $ 372.89 74.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608891 $ 91,517.81 10.125 $ 813.75 85.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608925 $ 101,981.22 10.350 $ 923.77 79.92 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608933 $ 122,926.15 12.150 $ 1,280.46 75.99 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608941 $ 79,585.14 11.950 $ 817.02 53.20 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608958 $ 86,502.91 9.950 $ 757.66 84.18 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608966 $ 77,920.69 12.600 $ 838.52 65.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608974 $ 72,134.32 10.950 $ 685.33 83.05 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2608990 $ 126,632.16 10.300 $ 1,141.88 90.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2609006 $ 99,996.27 9.400 $ 835.24 83.50 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2609014 $ 28,755.52 10.700 $ 267.77 77.84 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2609022 $ 107,802.33 9.900 $ 939.81 72.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2609048 $ 32,812.95 10.800 $ 307.89 85.32 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2609055 $ 69,671.36 10.800 $ 653.73 89.54 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2609063 $ 153,567.76 10.800 $ 1,441.48 88.90 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2609071 $ 67,441.35 12.150 $ 702.12 74.18 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2609113 $ 47,186.09 9.950 $ 412.91 73.83 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2609154 $ 62,029.98 10.800 $ 582.03 80.13 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2609188 $ 192,663.37 11.050 $ 1,843.37 8.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2609204 $ 309,335.19 10.625 $ 2,867.71 77.62 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2609212 $ 52,867.49 13.000 $ 586.08 45.30 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
2609238 $ 149,472.07 10.375 $ 1,357.31 66.67 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
AMERESCO Mortgage Loan Schedule - Prefund II
1996-95 Group 2 Adjustable Rate Loans
(Continued)
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2609246 409680AD NUTTON 154 HAMPSHIRE ROAD METHUEN MA 1844 OTHER 7/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609279 410316AD GRIMM 6641 DEEP HOLLOW LN MANASSAS VA 22111 OTHER 8/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609287 410340AD THORNHILL 303 COOPPERHILL ROA BURRILLVILL RI 2839 OTHER 7/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609295 410357AD MEDEIROS 1 RD TO THE PLAIN EDGARTOWN MA 2539 OTHER 7/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609303 410407AD BARBONE 293 POMMOGUSSETT RD RUTLAND MA 1543 OTHER 7/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609337 410928AD MCCABE 81 PERRY AVENUE STOUGHTON MA 2072 OTHER 8/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609352 411389AD SCOTT 90 PEMBERTON ROAD WAYLAND MA 1778 OTHER 9/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609360 411587AD BEAVIS 41 CORTINA ROAD EAST HAVEN CT 6512 OTHER 8/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609378 411876AD DAIGLE 37 SADLER STREET WINDSOR LOC CT 6096 OTHER 8/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609394 411934AD MAIER 3906 VIOLA COURT DOUGLASVILL GA 30135 OTHER 8/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609402 412353AD MANSOLILLO 199 BAYVIEW AVE. WARWICK RI 2818 OTHER 9/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609410 412437AD BRITTON 482 FREMONT ROAD CHESTER NH 3036 OTHER 9/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609428 412528AD LEBLANC 319 FLAX HILL ROAD NORWALK CT 6854 OTHER 8/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609444 412577AD LEAHY 28 OLD MOUNTAIN RD RICHMOND RI 2898 OTHER 8/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609451 412585AD LAMESA 2 WILSON COURT ENFIELD CT 6082 OTHER 8/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609485 413039AD GRANT 168 S MAIN STREET PUTNAM CT 6260 OTHER 9/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609493 413047AD QUILES 95 ABBE AVENUE SPRINGFIELD MA 1107 OTHER 12/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609501 413120AD ATSALIS 242 OCEAN STREET HYANNIS MA 2601 OTHER 9/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609527 413294AD THOMPSON 61 TEXEL DRIVE SPRINGFIELD MA 1108 OTHER 11/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609543 413385AD PROTOPAPAS 22 COOLIDGE ROAD MEDFORD MA 2155 OTHER 9/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609550 413583AD LAUCKS 7 CHARIHO DRIVE RICHMOND RI 2898 OTHER 10/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609584 414599AD GEER 62 GREER CIRCLE MILFORD CT 6460 OTHER 10/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609600 414755AD BRANCHAUD 284 DAVIS STREET NORTHBORO MA 1532 OTHER 11/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609618 414979AD BELMORE 36 RUSH STREET SPRINGFIELD MA 1109 OTHER 10/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609642 415125AD POPE 18 BELL SCH HSE RD RICHMOND RI 2892 OTHER 10/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609667 415265AD BORCHERS 25 FAIRVIEW ROAD WILBRAHAM MA 1095 OTHER 10/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609675 415380AD EDWARDS 126 FOREST ROAD WEST HAVEN CT 6516 OTHER 11/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609691 415745AD COWARD 260 COLONY ROAD NEW HAVEN CT 6511 OTHER 12/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609717 415943AD WEAVER 33 METZGER PLACE SPRINGFIELD MA 1104 OTHER 11/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609733 501767AD JUDGE 1601 BELT WAY SACRAMENTO CA 95832 OTHER 2/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609741 502195AD HICKMAN 310 LUPFER AVENUE WHITEFISH MT 59937 OTHER 2/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609758 503482AD WILLIAMS 219 SILO DRIVE LENOIR CITY TN 37772 OTHER 5/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609766 504134AD GIBBONS 1372 W LAURENWOOD WAY HIGHLAND RA CO 80126 OTHER 6/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609774 504365AD RINDELS 3178 PENNEY DRIVE SIMI VALLEY CA 93063 OTHER 9/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609782 504589AD WANDEL 6425 S DAYTON ST #1-10 GREENWOOD V CO 80111 OTHER 7/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609790 504647AD PRIEST 1324 ELMER DRIVE NORTHGLENN CO 80233 OTHER 7/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609816 504803AD TURVEY 1641 MAYFAIR AVENUE WESTCHESTER IL 60154 OTHER 7/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609832 505461AD SURLEA 1034 VIEWPOINT DRIVE LAKE IN THE IL 60102 OTHER 9/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609840 505487AD VAN DER WALT 3806 W MARCONI AVENUE PHOENIX AZ 85023 OTHER 9/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609857 505495AD PETERSON 11181 BOOTES STREET SAN DIEGO CA 92126 OTHER 9/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609865 505594AD WRIGHT 12176 E 2ND DRIVE AURORA CO 80011 OTHER 9/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2609873 505818AD SMITH 14805 MADISON AVENUE HARVEY IL 60426 OTHER 9/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2620524 5062418AD PLASTER 105 COUNTY ROAD NO. 430 JOURDANTON TX 78026 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2632347 5027160AD JENKINS 501 LEONARD AVENUE VALLEY PARK MO 63088 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2632354 5027164AD HUTT 7960 WEST RIVERSIDE PASADENA MD 21122 SFR/PUD 12/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2632412 5033763AD HAUPTMAN 2533 33RD STREET EAU CLAIRE WI 54703 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2632438 5033958AD FORD 97-99 MORRIS STREET NEW HAVEN CT 6511 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2632479 5034156AD BRAUTIGAM 1726 NEWTON AVENUE NORTH MINNEAPOLIS MN 55411 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2632511 5034268AD MURRAY 343 VICTOR PLACE NEPTUNE TWP NJ 7753 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2632552 5034452AD TOOTILL 743 36TH STREET DES MOINES IA 50312 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2632560 5034513AD ANDREWS 3209 D STREET SOUTHEAST WASHINGTON DC 20019 2 UNITS 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2634202 5027204AD DILLON 3602 S 3400 WEST WEST VALLEY UT 84119 SFR/PUD 11/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Servicer 2/1/97 Current Current Occupancy Original Due
Loan Number Current Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2609246 $ 132,370.01 10.150 $ 1,179.44 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609279 $ 276,746.37 9.100 $ 2,252.83 75.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609287 $ 77,843.31 12.125 $ 809.84 74.29 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609295 $ 59,797.53 9.950 $ 523.99 49.59 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609303 $ 145,861.92 11.100 $ 1,403.12 75.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609337 $ 64,862.81 10.300 $ 584.89 69.89 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609352 $ 85,887.25 11.450 $ 848.37 3.91 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609360 $ 49,902.82 11.550 $ 497.06 35.09 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609378 $ 62,889.24 11.150 $ 607.12 6.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609394 $ 106,966.39 10.150 $ 952.67 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609402 $ 358,862.62 10.050 $ 3,168.17 55.31 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609410 $ 116,623.63 10.800 $ 1,094.70 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609428 $ 219,510.36 10.050 $ 1,938.80 7.33 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609444 $ 143,660.08 11.625 $ 1,439.12 8.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609451 $ 143,615.81 9.850 $ 1,247.34 79.97 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609485 $ 56,408.00 10.450 $ 514.72 59.47 NON OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609493 $ 53,209.52 12.250 $ 558.01 75.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609501 $ 249,522.70 9.700 $ 2,138.72 64.10 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609527 $ 83,236.30 10.700 $ 774.47 85.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609543 $ 275,596.52 10.950 $ 2,618.00 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609550 $ 80,252.23 11.200 $ 778.82 70.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609584 $ 89,307.94 12.650 $ 964.28 65.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609600 $ 122,290.09 9.950 $ 1,069.63 9.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609618 $ 28,774.19 11.850 $ 292.92 73.85 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609642 $ 128,090.81 11.700 $ 1,289.66 73.29 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609667 $ 126,219.71 10.400 $ 1,146.57 74.34 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609675 $ 31,466.34 11.050 $ 301.18 80.77 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609691 $ 97,465.60 11.050 $ 932.21 75.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609717 $ 59,437.81 11.150 $ 573.39 70.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609733 $ 59,756.57 11.500 $ 592.36 69.77 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609741 $ 37,583.22 12.750 $ 409.79 64.07 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609758 $ 97,731.31 11.000 $ 933.47 89.18 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609766 $ 102,955.75 10.500 $ 944.47 79.47 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609774 $ 219,655.88 10.700 $ 2,045.39 80.00 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609782 $ 117,221.25 9.850 $ 1,019.07 79.78 OWNER 360 ADVANTA NATIONAL MORTGAGE 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609790 $ 73,385.27 10.650 $ 681.13 79.14 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609816 $ 66,858.03 12.150 $ 696.63 52.76 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609832 $ 132,312.50 10.000 $ 1,163.22 89.56 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609840 $ 75,397.72 11.300 $ 736.17 79.47 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609857 $ 144,705.21 9.400 $ 1,208.67 78.38 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609865 $ 66,296.42 10.650 $ 614.85 79.05 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2609873 $ 35,959.55 12.150 $ 374.46 78.26 OWNER 360 ADVANTA NATIONAL MORTGAGE 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2620524 $ 47,300.00 11.800 $ 479.26 55.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2632347 $ 56,000.00 11.585 $ 558.20 70.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2632354 $ 115,474.33 13.125 $ 1,288.95 55.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2632412 $ 17,550.00 12.855 $ 192.15 65.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2632438 $ 48,983.85 11.360 $ 480.02 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2632479 $ 33,800.00 9.900 $ 294.12 65.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2632511 $ 91,000.00 9.900 $ 791.87 64.54 NON OWNER 360 ADVANTA QUALITY 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2632552 $ 39,000.00 12.580 $ 418.65 60.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2632560 $ 71,500.00 11.550 $ 710.79 65.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2634202 $ 99,915.96 10.260 $ 896.84 80.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
AMERESCO Mortgage Loan Schedule - Prefund II
1996-95 Group 2 Adjustable Rate Loans
(Continued)
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2634236 5027219AD LEWIS 6070 LINCOLN ROAD OREGON WI 53575 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634251 5027224AD WORKMAN 907 PINEHURST DRIVE ARLINGTON TX 76012 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634301 5027413AD CROFTS 55 S 100 EAST AMERICAN FO UT 84003 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634319 5027455AD GREENLEE 4008 236TH AVENUE NE REDMOND WA 98053 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634327 5027456AD ALVARADO 603 S SAN GABRIEL SAN ANTONIO TX 78237 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634350 5027461AD JOHNSON 209 ABBEY LANE DESOTO TX 75115 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634368 5027462AD GLENN 6022 COLUMBIA AVENUE PHILAPDELPH PA 19151 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634376 5027463AD HOPKINS 4074 MANTOVA DRIVE LOS ANGELES CA 90008 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634459 5031888AD GRAY 13704 PURCHE AVENUE GARDENA CA 90249 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634525 5032017AD AVELLA 518 8TH STREET PALISADES P NJ 7650 3-4 UNITS 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634582 5032073AD ADAMS 431 4TH AVENUE NORT ONALASKA WI 54650 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634640 5032126AD PETOSA 148 SWEETMAN LANE MANALAPAN NJ 7726 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634665 5032147AD EUBANK 3821 TANTALUS DRIVE HONOLULU HI 96822 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634673 5032152AD SETO 1423 W SAN BERNARDIONO COVINA CA 91722 CONDO 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634699 5032162AD HOOPER 217 N 12TH STREET WILMINGTON NC 28401 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634715 5032169AD BAL 12322 CONCORD COURT CHINO CA 91710 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634731 5032187AD BREITLING 1869 E 5150 SOUTH SALT LAKE C UT 84117 CONDO 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634772 5032211AD ORTEGA 518 AVALON STREET SAN ANTONIO TX 78249 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634871 5032281AD COMBS 3387 GILHAM ROAD EUGENE OR 97408 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634897 5032290AD PASCUA 41-716 MEKIA STREET WAIMANALO HI 96795 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2634921 5032303AD HOLMES 134 E GEORGIA STREET WOODRUFF SC 29388 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635043 5032345AD KOSTECKI 2956 CROSSGATE ROAD SAINT LOUIS MO 63129 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635050 5032355AD DOERSCHELN 140 OAK DRIVE OAK VIEW AR CA 93022 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635118 5032386AD HIGGINS 20500 BINDER DETROIT MI 48234 SFR/PUD 11/1/11
- --------------------------------------------------------------------------------------------------------------------------------
2635340 5032446AD FAGAN 8815 PENN GLEN PLACE BLOOMINGTON MN 55431 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635423 5032459AD ENNETT 617 INLET ACRES DRI WILMINGTON NC 28412 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635449 5032461AD LEPAK W5386 BLUFF ROAD EAGLE WI 53119 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635514 5032470AD SCHLEY 3647 WEALTH STREET PITTSBURGH PA 15212 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635613 5032488AD REPOVICH 10224 N BRIARCLIFF DRIV SPOKANE WA 99218 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635621 5032489AD BRODIE 714 CARROLL STREET DURHAM NC 27701 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635688 5032498AD GIBBONS 1780 SANDHOLLOW RD CALDWELL ID 38605 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635712 5032502AD VENUS 3 PEACEABLE STREE REDDING CT 6896 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635787 5032518AD LOPEZ 807 UPSON DRIVE EL PASO TX 79902 SFR/PUD 12/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635845 5032526AD JOHN 15065 PIEDMONT DETROIT MI 48223 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635886 5032531AD BURCH RT 1 BOX 180 KENDALL WI 54638 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635902 5032536AD CLARK 1621 BERKSHIRE DRIVE PALMDALE CA 93551 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635944 5032545AD GATYAS 65 ST STEPHENS AVENUE WOODBRIDGE NJ 8832 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2635951 5032547AD WOOTEN 1100 TOMMYS LAKE ROA WINSTON-SAL NC 27105 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2636025 5032554AD STEINLY 8429 17TH AVENUE SW SEATTLE WA 98116 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2636033 5032555AD MARSHALL 859 BONITA DRIVE VISTA CA 92083 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2636256 5032585AD WEBB 7135 WOFFORD AVENUE DALLAS TX 75227 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2636264 5032586AD WEBB 226 OLD MILL LANE DALLAS TX 75217 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2636298 5032590AD BUOYE 31 ELIZABETH STREE CALDWELL NJ 7006 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2636330 5032594AD NAEEM 1136 E 65TH STREET INGLEWOOD CA 90301 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2636348 5032595AD ZAMPI 411- 413 ELLIS STREE NEW BRITAIN CT 6051 3-4 UNITS 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2636397 5032601AD PELTON 9529 STATE ROUTE 7 KINSMAN OH 44428 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2636413 5032604AD CHESSER 2916- 18 NORTH 28TH S MILWAUKEE WI 53210 3-4 UNITS 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2636421 5032605AD ARMENO 4634 E CLEVELAND AVENU LAS VEGAS NV 89104 SFR/PUD 11/1/11
- --------------------------------------------------------------------------------------------------------------------------------
2636439 5032606AD ROE 22532 COUNTY LANE ROA ELKHART LAK WI 53020 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2636470 5032613AD MEIER 6529 CALIFORNIA AVEN LONG BEACH CA 90805 SFR/PUD 12/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2636629 5032641AD KHERDEEN 9483 E ARBOR DRIVE ENGLEWOOD CO 80111 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
2636678 5032655AD EVERSON 1110 17TH STREET RACINE WI 53403 SFR/PUD 11/1/26
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
Servicer 2/1/97 Current Current Occupancy Original Due
Loan Number Current Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2634236 $ 85,765.79 13.630 $ 991.55 55.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634251 $ 103,592.07 9.250 $ 853.11 85.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634301 $ 67,171.32 13.330 $ 760.74 60.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634319 $ 188,379.60 11.525 $ 1,870.30 65.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634327 $ 16,494.11 14.110 $ 196.94 5.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634350 $ 35,076.33 13.125 $ 391.71 45.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634368 $ 30,213.62 10.500 $ 276.71 55.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634376 $ 239,786.31 9.990 $ 2,104.40 62.34 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634459 $ 119,879.31 11.325 $ 1,172.35 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634525 $ 201,384.12 12.000 $ 2,072.65 62.97 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634582 $ 27,969.85 11.010 $ 266.86 37.84 OWNER 360 ADVANTA QUALITY 3/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634640 $ 120,152.97 13.710 $ 1,396.67 55.91 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634665 $ 276,957.77 9.615 $ 2,354.35 65.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634673 $ 87,843.51 8.640 $ 685.39 80.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634699 $ 48,691.21 10.215 $ 435.58 75.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634715 $ 154,581.92 10.710 $ 1,439.45 85.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634731 $ 103,826.85 8.960 $ 833.82 65.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634772 $ 36,780.54 12.380 $ 389.33 63.45 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634871 $ 89,897.77 8.830 $ 713.18 62.07 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634897 $ 172,335.29 9.660 $ 1,470.65 73.40 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2634921 $ 45,575.19 12.250 $ 477.84 60.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635043 $ 63,709.81 11.585 $ 635.45 75.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635050 $ 131,155.77 10.990 $ 1,248.93 75.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635118 $ 23,539.96 14.000 $ 314.96 55.00 OWNER 180 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635340 $ 72,506.82 8.260 $ 546.68 51.56 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635423 $ 30,787.79 13.655 $ 356.55 56.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635449 $ 143,649.56 11.115 $ 1,381.47 50.62 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635514 $ 45,473.53 11.950 $ 466.27 65.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635613 $ 138,604.06 9.200 $ 1,136.44 75.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635621 $ 45,479.06 12.995 $ 503.14 70.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635688 $ 63,638.13 9.580 $ 539.35 69.24 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635712 $ 201,913.81 13.330 $ 2,286.74 49.27 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635787 $ 43,462.81 7.250 $ 296.75 75.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635845 $ 65,637.91 10.140 $ 611.79 65.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635886 $ 36,878.62 11.965 $ 378.56 60.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635902 $ 82,123.44 8.470 $ 632.03 75.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635944 $ 37,375.72 11.450 $ 368.94 55.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2635951 $ 93,520.32 10.200 $ 835.27 80.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2636025 $ 92,873.03 10.330 $ 838.46 65.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2636033 $ 104,878.94 8.825 $ 831.67 75.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2636256 $ 19,479.64 9.235 $ 160.21 65.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2636264 $ 30,518.10 9.235 $ 251.00 65.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2636298 $ 173,803.18 8.850 $ 1,381.30 76.32 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2636330 $ 81,901.93 8.580 $ 635.16 74.54 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2636348 $ 46,119.36 11.350 $ 451.75 65.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2636397 $ 40,931.06 13.080 $ 455.55 65.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2636413 $ 20,137.74 11.750 $ 203.40 65.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2636421 $ 88,412.77 8.350 $ 868.61 74.17 OWNER 180 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2636439 $ 38,964.53 9.890 $ 339.09 65.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2636470 $ 66,492.00 10.090 $ 588.45 55.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2636629 $ 187,977.08 9.200 $ 1,541.26 75.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
2636678 $ 19,588.18 11.785 $ 198.37 70.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
AMERESCO Mortgage Loan Schedule - Prefund II
1996-95 Group 2 Adjustable Rate Loans
(Continued)
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2636728 5062403AD KAINER 2185 DEER RUN PASS CANYON LAKE TX 78133 SFR/PUD 11/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2636827 5072463AD WEBB 7503 LAKE JUNE ROAD DALLAS TX 75217 SFR/PUD 11/1/26
- ------------------------------------------------------------------------------------------------------------------------------------
2647485 5033616AD HERNANDEZ 1923 NORTHWEST 34TH STREET MIAMI FL 33142 2 UNITS 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2647600 5034309AD BURNETT 2904 NORTH KARI LANE GREENACRES WA 99016 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2647618 5034337AD TIFFANY 13618 EAST 4TH AVENUE SPOKANE WA 99216 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2647626 5034344AD CORAZZO 31 CODDINGTON WHARF NEWPORT RI 2840 CONDO 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2647634 5034357AD JEFFERSON 24 JEFFERSON COURT CRAWFORDVIL FL 32327 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2647642 5034358AD JEFFERSON 34 JEFFERSON COURT CRAWFORDVIL FL 32327 MANUFACTURE 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2647659 5034365AD GOODNIGHT 7366 W. MULBERRY JEFFERSON FRANKFORT IN 46041 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2647667 5034413AD GONZALEZ 610 MB MARTINIEZ STREET CALEXICO CA 92231 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2647865 5034612AD WEICKSEL 566 MANOR STREET LANCASTER PA 17602 2 UNITS 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2647899 5034618AD WEICKSEL 564 MANOR STREET LANCASTER PA 17602 2 UNITS 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2649762 5033759AD BURROWS 185 QUAIL ARES LANE WASHINGTON PA 15301 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2649788 5033811AD SOTO 3268 GRANT AVENUE OGDEN UT 84401 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2649796 5033821AD RIFF 45 CHRISTOPHER STREET NEW YORK NJ 10014 CONDO 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2649838 5034263AD VERDUGO 1137-1139 WEST 61ST ST. LOS ANGELES CA 90044 2 UNITS 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2649952 5034487AD FORDE 39-41 WILCOX STREET SPRINGFIELD MA 1105 2 UNITS 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2650018 5034551AD TERRY 7 WEST RAVINE WEBSTER GRO MO 63119 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2650034 5034579AD WALLIN 4301 WEST 5TH STREET DULUTH MN 55807 2 UNITS 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2650059 5034595AD QUICK 116 EAST 2ND STREET OCEAN ISLE NC 28469 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2650083 5034605AD BRODER 1371 BROADLAWNS SPANISH LAK MO 63138 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2650091 5034609AD THOMPSON 17 OAK BLUFF CIRCLE E. LONGMEAD MA 1028 SFR/PUD 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2650109 5034620AD GILLILAND 5127 24TH STREET KENOSHA WI 53140 2 UNITS 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2650125 5034661AD CARMONA 12 UTE COURT LOS LUNAS NM 87031 SFR/PUD 1/1/12
- ------------------------------------------------------------------------------------------------------------------------------------
2650133 5034667AD WILLIAMS 807 HERON COURT LANDOVER MD 20785 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2650208 5034774AD JONES 253-255 SUFFOLK STREET HOLYOKE MA 1040 2 UNITS 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672178 5033813AD REEDY 5907 MELSHIRE DRIVE DALLAS TX 75230 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672186 5033815AD NEFF 107 EAST 23RD STREET CHESTER PA 19013 2 UNITS 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672202 5034180AD SMITH 4912 NORTH DENVER AVENUE PORTLAND OR 97217 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672244 5034380AD MARTIN CROSS 3301 WEST 75TH STREET LOS ANGELES CA 90043 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672293 5034541AD DUBBELS 66 12TH STREET NEWPORT MN 55055 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672319 5034550AD BLACKMER 56 GROVE STREET PETERBOROUG NH 3458 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672392 5034652AD SORBIE 11 SKI HILL DRIVE NORTHFIELD NH 3276 SFR/PUD 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672418 5034654AD BRAVEBOY 10912 LOCKWOOD DRIVE SILVER SPRI MD 20901 SFR/PUD 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672459 5034686AD MAFERA 19 CHARLES STREET SOUTHINGTON CT 6479 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672590 5034745AD HIGGINS 5904 LAKE TERRACE COURT FAYETTEVILL NC 28304 SFR/PUD 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672624 5034760AD ANDERSON 709 OPUS AVENUE CAPITOL HEI MD 20743 SFR/PUD 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672632 5034769AD BOHANNON 1332 NORTH 31ST STREET MILWAUKEE WI 53208 SFR/PUD 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672681 5034846AD ANDERSON 5810 LAYTON STREET VIRGINIA BE VA 23462 SFR/PUD 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672699 5034851AD SHERRELL 1614 LITTON AVENUE NASHVILLE TN 37216 SFR/PUD 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672715 5034865AD WILLIAMSON 1100 HOLLAND AVENUE CHARLOTTE NC 28206 2 UNITS 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2672756 5072480AD SULLIVAN 2226 DEWITT STREET IRVING TX 75062 SFR/PUD 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2702090 5033786AD DEMOURE 7214 WISCONSIN AVENUE HAWTHORNE WI 54842 SFR/PUD 1/1/12
- ------------------------------------------------------------------------------------------------------------------------------------
2702157 5034376AD ROBERTSON 5714 SOUTH 3200 WEST SPANISH FOR UT 84660 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2702207 5034473AD LUNMAN 33 WEST STREET RED BANK NJ 7701 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2702264 5034591AD ETTLIN 663 NORTH LAUREL STREET CANNON BEAC OR 97110 SFR/PUD 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2702272 5034594AD BANKS 1411 ARBOR VITAE AVENUE DALLAS TX 75224 SFR/PUD 1/1/12
- ------------------------------------------------------------------------------------------------------------------------------------
2702322 5034637AD HERRERA 1465 WATERMAN AVENUE EL CENTRO CA 92243 SFR/PUD 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2702330 5034644AD GOODWIN 486 SAUNDERS AVENUE AKRON OH 44319 SFR/PUD 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2702371 5034660AD PADILLA 5017 EAST 61ST STREET MAYWOOD CA 90270 SFR/PUD 1/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2702397 5034687AD RUSH 887 WINTERHILL ROAD STRASBURG PA 17579 SFR/PUD 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
2702504 5034782AD LOMENZO 2359 NORTH 69TH STREET MILWAUKEE WI 53213 SFR/PUD 2/1/27
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
Servicer 2/1/97 Current Current Occupancy Original Due
Loan Number Current Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2636728 $ 40,240.29 9.535 $ 339.89 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2636827 $ 22,723.68 8.740 $ 178.81 65.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2647485 $ 87,600.00 11.330 $ 856.15 73.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2647600 $ 60,350.30 11.830 $ 613.24 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2647618 $ 89,600.00 9.280 $ 739.07 79.29 OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2647626 $ 125,000.00 9.650 $ 1,064.78 52.08 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2647634 $ 26,993.14 12.530 $ 288.79 60.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2647642 $ 24,593.75 12.530 $ 263.12 60.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2647659 $ 34,993.25 13.750 $ 407.79 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2647667 $ 72,000.00 8.530 $ 555.15 80.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2647865 $ 54,000.00 11.160 $ 520.79 75.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2647899 $ 54,000.00 11.160 $ 520.79 75.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2649762 $ 192,000.00 14.125 $ 2,293.97 60.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2649788 $ 46,200.00 12.350 $ 487.70 70.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2649796 $ 135,000.00 10.585 $ 1,243.49 46.55 OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2649838 $ 90,000.00 9.660 $ 767.30 75.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2649952 $ 41,300.00 9.490 $ 346.97 70.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2650018 $ 45,359.34 11.150 $ 437.27 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2650034 $ 48,750.00 11.330 $ 476.45 70.65 OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2650059 $ 101,500.00 11.310 $ 990.46 70.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2650083 $ 38,400.00 12.560 $ 411.62 60.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2650091 $ 128,250.00 11.730 $ 1,292.60 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2650109 $ 61,600.00 9.585 $ 521.79 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2650125 $ 76,200.00 10.465 $ 840.66 60.00 OWNER 180 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2650133 $ 95,182.19 13.880 $ 1,118.96 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2650208 $ 35,000.00 9.920 $ 305.08 50.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672178 $ 126,750.00 11.650 $ 1,269.72 65.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672186 $ 56,000.00 9.750 $ 481.13 70.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672202 $ 91,176.42 12.455 $ 970.16 60.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672244 $ 82,875.00 9.020 $ 668.02 65.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672293 $ 79,730.00 12.530 $ 852.78 70.00 OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672319 $ 95,958.69 10.130 $ 851.71 80.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672392 $ 91,000.00 9.330 $ 753.92 67.91 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672418 $ 78,000.00 9.170 $ 637.17 40.73 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672459 $ 56,000.00 9.920 $ 488.13 62.22 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672590 $ 68,950.00 14.880 $ 865.22 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672624 $ 62,400.00 12.380 $ 660.16 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672632 $ 29,250.00 11.980 $ 300.42 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672681 $ 25,000.00 13.760 $ 291.48 50.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672699 $ 31,200.00 13.130 $ 348.31 65.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672715 $ 26,950.00 11.310 $ 262.98 70.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2672756 $ 36,050.00 10.630 $ 333.27 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2702090 $ 33,060.52 8.765 $ 331.61 65.00 OWNER 180 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2702157 $ 71,202.34 8.015 $ 523.55 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2702207 $ 33,000.00 9.260 $ 271.72 52.38 NON OWNER 360 ADVANTA QUALITY 2/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2702264 $ 80,000.00 11.780 $ 809.37 47.06 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2702272 $ 32,432.63 11.630 $ 382.35 65.00 NON OWNER 180 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2702322 $ 61,750.00 9.730 $ 529.62 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2702330 $ 43,550.00 12.630 $ 469.19 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2702371 $ 89,972.17 11.650 $ 901.58 62.07 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2702397 $ 144,900.00 9.630 $ 1,232.17 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2702504 $ 67,200.00 14.880 $ 843.26 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
AMERESCO Mortgage Loan Schedule - Prefund II
1996-95 Group 2 Adjustable Rate Loans
(Continued)
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2702538 5034893AD SWEARENGEN 3215 VILLA PLACE #3210 AMARILLO TX 79109 CONDO 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2702579 5072478AD AKIN 7993 TOURNAMENT ROAD FRISCO TX 75034 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705085 5034553AD VILLASMIL 10202 SOUTHWEST 84TH COURT MIAMI FL 33156 SFR/PUD 1/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705218 5034791AD MATTERA 67 GRIFFIN DRIVE WARWICK RI 2886 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705226 5034795AD FORTINI 301 BRIDGE STREET OLD FORGE PA 18518 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705309 5034822AD COLEMAN 121 NORTH FIRST STREET SPRING LAKE NC 28390 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705325 5034837AD HOLLINGER 1201 WILLOW DRIVE OLATHE KS 66061 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705333 5034844AD LIPTOW 1402 ROCKPORT ROAD JANESVILLE WI 53545 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705341 5034845AD SPARKS 7725 WEST 85TH STREET PLAYA DEL R CA 90293 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705374 5034867AD BACKHAUS 13933 EVEREST AVENUE APPLE VALLE MN 55124 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705382 5034869AD MCCAULEY 2 KEARSARGE ESTATES BARTLETT NH 3812 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705408 5034877AD ZIELINSKI 408 RALEIGH STREET CAROLINA BE NC 28428 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705416 5034887AD WAGONER 2505 SOUTH 15TH PLACE MILWAUKEE WI 53215 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705457 5034921AD LINDSEY 2011 COUNTY ROAD DISTRICT HE MD 20747 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705473 5033783AD NELLUMS 8964 OLDEN AVENUE OVERLAND MO 63114 SFR/PUD 1/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705481 5033806AD COEN ROUTE 2 BOX 2122 MURCHISON TX 75778 SFR/PUD 1/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705531 5034638AD LAURA 3678 BASSETT COURT S. SAN FRAN CA 94080 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705564 5034699AD WAYMAN 920 10TH STREET GERING NE 69341 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705606 5034739AD KILBRIDE 1582 CHICAGO STREET GREEN BAY WI 54302 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705655 5034811AD HANCOCK 30 CREEK LANE CASSETT SC 29032 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705671 5034836AD SHERRELL 731 JOSEPH AVENUE NASHVILLE TN 37207 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705697 5034923AD DUSSAIGNE 578 AVENIDA MAGDALENA CAMARILLO CA 93010 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705705 5034974AD NGUYEN 6619 HARSHMANVILLE RD. HUBER HEIGH OH 45424 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705739 6000012AD WILLIAMS 3222 HENDERSON MILL ROAD ATLANTA GA 30314 CONDO 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705747 6000015AD WILLIAMS 256 HAAS AVENUE ATLANTA GA 30316 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705754 6000072AD FUNDERBURK 1304 4TH STREET WINSTON-SAL NC 27101 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2705796 6000414AD WILLIAMS 915 EAST 111TH DRIVE LOS ANGELES CA 90059 SFR/PUD 11/1/26
- -------------------------------------------------------------------------------------------------------------------------------
2705804 6000415AD GUTIERREZ 4905 SNOW DRIVE SAN JOSE CA 95111 SFR/PUD 12/1/26
- -------------------------------------------------------------------------------------------------------------------------------
2708444 5034723AD POSEY 6022 CHEENA DRIVE HOUSTON TX 77096 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2708485 5034792AD DAVIS 927 EAST DRIVE SHEFFIELD OH 44054 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2708527 5034853AD SAURDIFF 311 KELLY CIRCLE DULUTH MN 55811 CONDO 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2708568 5034883AD COLEMAN 843 STANFORD ROAD BALTIMORE MD 21229 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2708576 5034890AD DEBERRY 12743 COTTONVILLE ROAD NORWOOD NC 28128 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2708584 5034894AD AMES 595 SOUTHWEST 3RD AVENUE CEDAREDGE CO 81413 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2708600 5034906AD PARK 41-714 KAAUMOANA PLACE WAIMANALO HI 96795 CONDO 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2708626 5034913AD STUDT 24 1/2 ELISHA DRIVE WILMINGTON NC 28405 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2708659 5034920AD BLAKELY 2357 CLASSIC COURT MISSOULA MT 59801 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2708691 5034958AD SMITH 1224 NORMANDY DRIVE CARROLLTON TX 75006 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2708725 5034968AD HOPPER 501 DAWN CIRCLE CHARLOTTE NC 28213 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2708766 6000065AD WILLIAMSON 3442 WEST 29TH AVENUE DENVER CO 80211 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2773893 5034690AD PFLUGRADT 134 WEST 9TH STREET MARSHFIELD WI 54449 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2773901 5034764AD PALMER 4216 WEST BONNY PLACE MILWAUKEE WI 53216 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2773935 5034809AD SKIGIS 7 RADCLIFF STREET BURLINGTON MA 1803 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2773943 5034818AD EILERTSON 1815 NORTH HUMBOLT STREET PORTLAND OR 97217 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2774016 5034864AD DAVIDSON 7890 WEST 68TH AVENUE ARVADA CO 80004 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2774032 5034924AD WHITE 12202 SOUTH LOS ANGELES ST LOS ANGELES CA 90061 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2774057 5034949AD PACE 5 CUMBERLAND TRAIL CONROE TX 77302 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2774065 5034963AD JEFFRIES 6898 WYMAN WAY WESTMINSTER CO 80030 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2774073 5034964AD PAULSON 819 GREENVIEW STREET GURNEE IL 60031 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2774099 5034979AD DE SILVA 1025 SOUTH BURNSIDE AVE. LOS ANGELES CA 90019 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2774115 5072479AD POWELL 913 BROADMOOR DRIVE EL PASO TX 79912 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
2774149 6000018AD JONES 2952 NORTH BUFFUM STREET MILWAUKEE WI 53212 SFR/PUD 2/1/27
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Servicer 2/1/97 Current Current Occupancy Original Due
Loan Number Current Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2702538 $ 34,500.00 9.900 $ 300.22 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2702579 $ 83,600.00 9.850 $ 724.40 80.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705085 $ 147,375.00 9.750 $ 1,266.18 75.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705218 $ 70,200.00 10.380 $ 635.86 67.83 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705226 $ 30,000.00 10.550 $ 275.54 54.55 NON OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705309 $ 28,500.00 9.580 $ 241.31 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705325 $ 71,250.00 12.250 $ 746.63 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705333 $ 26,650.00 9.730 $ 228.57 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705341 $ 288,000.00 9.150 $ 2,348.46 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705374 $ 78,000.00 13.130 $ 870.77 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705382 $ 91,700.00 9.460 $ 768.39 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705408 $ 25,000.00 11.430 $ 246.24 33.33 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705416 $ 37,050.00 12.130 $ 384.81 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705457 $ 72,150.00 11.760 $ 728.84 65.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705473 $ 41,930.00 12.300 $ 441.01 70.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705481 $ 58,175.60 10.250 $ 521.53 60.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705531 $ 192,500.00 7.900 $ 1,399.10 77.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705564 $ 60,750.00 9.650 $ 517.48 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705606 $ 26,000.00 11.530 $ 258.07 46.43 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705655 $ 25,350.00 11.630 $ 253.56 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705671 $ 32,200.00 14.250 $ 387.91 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705697 $ 149,093.00 14.250 $ 1,796.10 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705705 $ 47,500.00 9.140 $ 386.99 54.28 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705739 $ 44,100.00 9.510 $ 371.14 70.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705747 $ 49,000.00 9.510 $ 412.38 70.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705754 $ 33,800.00 12.760 $ 367.57 65.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705796 $ 74,983.79 13.250 $ 844.34 60.00 NON OWNER 360 ADVANTA QUALITY 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2705804 $ 114,761.27 11.250 $ 1,115.01 70.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2708444 $ 84,600.00 9.290 $ 698.44 56.40 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2708485 $ 45,600.00 12.600 $ 490.21 60.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2708527 $ 46,900.00 11.630 $ 469.10 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2708568 $ 48,000.00 12.480 $ 511.54 60.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2708576 $ 67,000.00 13.130 $ 747.97 60.91 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2708584 $ 50,000.00 8.920 $ 399.44 50.51 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2708600 $ 62,000.00 9.500 $ 521.33 38.75 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2708626 $ 36,400.00 11.880 $ 371.06 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2708659 $ 74,250.00 10.200 $ 662.60 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2708691 $ 131,250.00 8.490 $ 1,008.27 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2708725 $ 51,000.00 11.680 $ 512.06 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2708766 $ 74,750.00 8.770 $ 589.13 65.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2773893 $ 25,285.00 9.980 $ 221.52 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2773901 $ 24,850.00 14.380 $ 301.93 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2773935 $ 138,000.00 10.150 $ 1,226.37 60.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2773943 $ 70,000.00 9.630 $ 595.25 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2774016 $ 78,400.00 10.130 $ 695.56 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2774032 $ 78,100.00 10.030 $ 687.12 55.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2774057 $ 65,600.00 8.900 $ 523.12 80.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2774065 $ 108,750.00 10.280 $ 976.94 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2774073 $ 140,000.00 11.630 $ 1,400.31 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2774099 $ 234,500.00 9.380 $ 1,951.30 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2774115 $ 60,000.00 9.880 $ 521.23 24.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
2774149 $ 40,800.00 9.530 $ 343.96 80.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
AMERESCO Mortgage Loan Schedule - Prefund II
1996-95 Group 2 Adjustable Rate Loans
(Continued)
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2774206 6000108AD HEIDELBERG 880 WILLIAMS MUSKEGON MI 49442 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774222 5027187AD DOYEL 650 ROCKY POINT ROAD POCATELLO ID 83204 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774248 5033767AD CROSBIE 798 MOCKINGBIRD COURT KELLER TX 76248 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774263 5033771AD KOCHARIAN 5208 DON PIO DRIVE LOS ANGELES CA 91364 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774271 5033772AD WORTHING 3311 JAMES DRIVE CARLSBAD CA 92008 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774297 5033789AD RETHFORD 10495 MARIPOSA AVENUE JACKSON CA 95642 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774404 5034909AD MIRRAFATI 3259 WEST 139TH STREET HAWTHORNE CA 90250 2 UNITS 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774479 5034970AD BROWN 3370 GAS CANYON COURT FORESTHILL CA 95631 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774537 6000002AD SCHMITZ 1110 SOUTH UNION AVENUE ROSWELL NM 88201 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774586 6000029AD MITCHELL 2115 SOUTH CROSBY JANESVILLE WI 53545 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774594 6000031AD SIERRA 2104 EAST 12TH STREET DAVENPORT IA 52803 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774602 6000039AD REDFERN 1885 DODGE STREET LAKE GENEVA WI 53147 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774628 6000047AD PREVATKE 41 WEST 350 MCDONALD ROAD ELGIN IL 60123 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774644 6000051AD JUST 4250 STONEBRIDGE CIRCLE MINNETRISTA MN 55364 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774677 6000071AD CLARK 729 SOUTHWEST 154TH PLACE OKLAHOMA CI OK 73170 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774685 6000096AD YANDRE 1535 STAFFORD AVENUE MERRITT ISL FL 32952 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2774693 6000109AD DELGADO 3634 NORTHWEST 12TH STREET MIAMI FL 33125 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2784551 2784551AD ATKINS 6200 DUPREE AVENUE FERGUSON MO 63135 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2784569 2784569AD TASU 24728 WOODED VISTA LOS ANGELES CA 91307 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2784601 2784601AD FITZGERALD 41 CEDAR LAKE ROAD DENVILLE NJ 7834 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2784767 2784767AD SMITH 2808 JOHN PATTERSON ROAD DES MOINES IA 50317 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2784775 2784775AD SHOWELL 36 HONOLULU ROAD, ROUTE 3 FRANKFORD DE 19945 MANUFACTURE 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2784791 2784791AD GAY 5255 NORTHEAT MALLORY AVE. PORTLAND OR 97211 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2784825 2784825AD ALLEN 9154 S. GRANADA HILLS DR. WEST JORDAN UT 84088 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2784932 5033768AD MEYER 5555 DEL MONTE #2201 HOUSTON TX 77056 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2784940 5033774AD AHLUWALIA 1206 N. ORANGE GROVE AVE. LOS ANGELES CA 90046 3-4 UNITS 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2784957 5033780AD NELSON 364 WEST 300 SOUTH MT. PLEASAN UT 84641 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2784973 5033782AD KROMAH 2744 16TH AVENUE SOUTH MINNEAPOLIS MN 55407 3-4 UNITS 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2784999 5033785AD LEACH 980 WEST N STREET SPRINGFIELD OR 97477 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2785004 5033803AD MCELRATH 2317 WHEATON AVENUE ST. LOUIS MO 63114 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2785012 5034704AD CARGILE 16172 PARKSIDE DETROIT MI 48221 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2785020 5034744AD WILLIAMS 8036 SOUTH HARVARD AVENUE CHICAGO IL 60620 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2785095 5034910AD MIRRAFATI 4034 JENNINGS DRIVE LOS ANGELES CA 90032 2 UNITS 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2785103 5034911AD MIRRAFATI 129-131 WEST 71ST STREET LOS ANGELES CA 90003 2 UNITS 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2785194 5034969AD VARGAS 83 HICKORY ROAD ATTLEBORO MA 2703 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2785285 6000062AD STEIGER 722 & 726 SOUTH HIGH BELLEVILLE IL 62220 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2785293 6000064AD PHELPS 2307 BRYANT AVENUE NORTH MINNEAPOLIS MN 55411 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2785327 6000098AD SISCO 336 WEST PALISADE AVENUE ENGLEWOOD NJ 7631 2 UNITS 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2785335 6000104AD WARBURTON 316 SOUTH LAVINA SANDPOINT ID 83864 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2785434 6000196AD ARTMANN 254 RICE CREEK BLVD FRIDLEY MN 55432 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2785467 6000229AD KINSEY 495 EAST 400 NORTH SANTAQUIN UT 84655 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2786317 2786317AD KOSSARAS 1221 NORTH PEACH AVe. #113 FRESNO CA 93727 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2786325 2786325AD MCDONALD 1055 EAST 800 NORTH OREM UT 84097 MANUFACTURE 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2786382 2786382AD GOLD 2905 ELM AVENUE LAS VEGAS NV 89101 2-4 UNITS 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2786390 2786390AD KARRATTI 1306 EAST WILLOW DRIVE ST. GEORGE UT 84790 SFR/PUD 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2786432 2786432AD MARSHALL 760 W. PILTZ ROAD PAHRUMP NV 89041 MANUFACTURE 1/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2796712 2796712AD BOUIKIDIS 7036 VERONICA ROAD UPPER DARBY PA 19082 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2796720 2796720AD NORCUTT 715 FAIRFIELD CIRCLE MINNETONKA MN 55305 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2796803 2796803AD GATES 68-1375 PAUOA STREET #G4 KAMUELA HI 96743 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2796837 2796837AD CARR 3861 EARL LEWIS ROAD BURGAW NC 28425 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2796886 2796886AD RADUNZ 1177 EDGERTON STREET SAINT PAUL MN 55101 2-4 UNITS 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2796928 2796928AD PHILLIPS 3736 OHIO SAINT LOUIS MO 63118 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
Servicer 2/1/97 Current Current Occupancy Original Due
Loan Number Current Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2774206 $ 26,600.00 9.380 $ 221.34 70.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774222 $ 82,800.00 10.500 $ 757.40 57.10 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774248 $ 106,000.00 10.665 $ 982.73 51.33 OWNER 360 ADVANTA QUALITY 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774263 $ 428,000.00 9.130 $ 3,483.89 80.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774271 $ 225,000.00 7.155 $ 1,520.43 70.31 OWNER 360 ADVANTA QUALITY 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774297 $ 84,000.00 11.250 $ 815.86 65.63 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774404 $ 77,400.00 10.510 $ 708.59 60.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774479 $ 120,000.00 9.630 $ 1,020.43 80.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774537 $ 33,375.00 11.980 $ 342.79 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774586 $ 31,800.00 13.330 $ 359.99 60.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774594 $ 37,000.00 10.730 $ 344.83 64.91 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774602 $ 37,000.00 9.270 $ 304.93 54.81 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774628 $ 216,000.00 9.530 $ 1,820.97 78.55 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774644 $ 430,000.00 9.650 $ 3,662.83 57.33 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774677 $ 86,275.00 7.600 $ 609.17 85.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774685 $ 117,750.00 11.130 $ 1,132.94 74.82 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774693 $ 78,400.00 14.250 $ 944.47 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2784551 $ 34,800.00 13.400 $ 395.87 60.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2784569 $ 374,000.00 9.125 $ 3,042.99 80.00 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2784601 $ 156,500.00 11.880 $ 1,595.34 72.12 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2784767 $ 63,700.00 12.830 $ 696.19 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2784775 $ 29,100.00 11.330 $ 284.41 60.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2784791 $ 94,000.00 9.280 $ 775.36 71.21 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2784825 $ 80,000.00 9.670 $ 682.63 53.31 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2784932 $ 255,500.00 9.585 $ 2,164.25 70.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2784940 $ 252,000.00 9.355 $ 2,092.34 70.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2784957 $ 78,000.00 11.625 $ 779.88 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2784973 $ 78,000.00 12.230 $ 816.15 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2784999 $ 52,500.00 10.450 $ 478.28 70.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2785004 $ 33,250.00 14.700 $ 412.47 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2785012 $ 55,500.00 11.600 $ 553.85 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2785020 $ 66,500.00 14.130 $ 794.79 70.00 OWNER 360 ADVANTA QUALITY 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2785095 $ 64,350.00 10.510 $ 589.12 71.50 NON OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2785103 $ 65,650.00 10.510 $ 601.02 65.00 NON OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2785194 $ 75,000.00 12.410 $ 795.21 50.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2785285 $ 42,000.00 14.880 $ 527.04 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2785293 $ 19,000.00 12.630 $ 204.70 63.33 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2785327 $ 149,100.00 14.880 $ 1,870.99 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2785335 $ 49,500.00 10.330 $ 446.52 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2785434 $ 70,000.00 12.830 $ 765.05 45.16 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2785467 $ 84,500.00 9.270 $ 696.39 65.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2786317 $ 23,200.00 11.100 $ 222.69 80.00 NON OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2786325 $ 166,000.00 9.750 $ 1,426.20 79.81 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2786382 $ 120,000.00 9.250 $ 987.21 80.00 NON OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2786390 $ 91,000.00 11.000 $ 866.61 70.00 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2786432 $ 51,700.00 8.500 $ 397.53 79.91 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2796712 $ 23,400.00 10.650 $ 216.68 65.00 NON OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2796720 $ 118,900.00 11.725 $ 1,197.91 74.98 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2796803 $ 250,000.00 9.500 $ 2,102.14 33.33 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2796837 $ 36,000.00 11.760 $ 363.66 80.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2796886 $ 36,900.00 12.780 $ 401.85 60.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2796928 $ 40,200.00 13.200 $ 450.99 69.91 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
AMERESCO Mortgage Loan Schedule - Prefund II
1996-95 Group 2 Adjustable Rate Loans
(Continued)
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2798148 2798148AD ENGLISH 4013 FAR WEST BLVD. AUSTIN TX 78731 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2798155 2798155AD WRIGHT 170 ALPINE DRIVE IDAHO FALLS ID 83402 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2798221 2798221AD ZINNERMAN 1416-1418 GHOLSON STREET WINSTON SAL NC 27107 2-4 UNITS 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2798254 2798254AD CHUNG 111 44TH AVENUE SAN MATEO CA 94403 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2798262 2798262AD ALONZO 1352 AHEAHE AVENUE WAHIAWA HI 96786 2-4 UNITS 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2798296 2798296AD RODRIGUEZ 4282 NORTH MILE DRIVE PROVO UT 84604 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2798346 2798346AD MATOS 312 JACKSON PINES ROAD JACKSON NJ 8527 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2798387 2798387AD REYNOLDS 1305 MIDVALLEY ROAD CEDAR CITY UT 84720 MANUFACTURE 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2798429 2798429AD CROWLEY 2415 ANDREWS STREET ROCKFORD IL 61101 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2798452 2798452AD DANKERT 7801 SOUTH MAJOR BURBANK IL 60459 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2800902 2800902AD WYNN 811 WEST WILMINGTON STREET BURGAW NC 28425 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2800951 2800951AD SOLORZANO 277 DANIELS STREET CALEXICO CA 92231 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2800977 2800977AD KENNEMER 202, 204 & 202 1/2 SOUTH DALLAS TX 75211 2-4 UNITS 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801025 2801025AD BANKS 4420 NORTHWEST 173RD DR MIAMI FL 33055 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801058 2801058AD HENRY 128 NORTH MAPLE AVE BERNARDS TW NJ 7920 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801082 2801082AD HIGGINS 62 ELMHURST BLVD SCRANTON PA 18505 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801090 2801090AD LALSANDHU 443 BACON WEBSTER GRO MO 63119 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801124 2801124AD BAKER 54 MARIO DR TROTWOOD OH 45426 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801132 2801132AD MRAZIK 4421 NORTH 83RD STREET MILWAUKEE WI 53218 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801140 2801140AD KING WATTS 23 WYMAN STREET ATLANTA GA 30317 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801157 2801157AD WALLACE 2621 ELM STREET DENVER CO 80207 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801181 2801181AD ROBINSON 3244 SPRUCE TRAIL S.W. PROIR LAKE MN 55372 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801199 2801199AD QUIGLEY 27481 SOUTH MASLOW ROAD CANBY OR 97013 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801215 2801215AD SHORTER 1030 BOHLAND AVENUE BELLWOOD IL 60104 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801231 2801231AD MADISON 2054 CLAUDINA AVENUE LOS ANGELES CA 90016 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801249 2801249AD BOYER 1964 RIDGE ROAD POTTSTOWN PA 19465 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801264 2801264AD HENRY 105 CONKLING STREET BERNARDS TO NJ 7920 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801272 2801272AD HENRY 14 BURROWS AVENUE BERNARDVILL NJ 7924 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801322 2801322AD PAGUIA 36 ILIMA STREET WAHIAWA HI 96786 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801363 2801363AD POWELL 106 ALDERSON ROAD WASHINGTON NC 27889 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801397 2801397AD WHEELER 917 PEPPER DRIVE EL CAJON CA 92021 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801405 2801405AD LATHAM 2316 WEST 127TH STREET LEAWOOD KS 66209 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801439 2801439AD MARINELLI 169 VICTORY HIGHWAY WEST GREENW RI 2817 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2801447 2801447AD HENRY 73 CONKLING STREET BASKING RID NJ 7920 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2804029 2804029AD MARTINSON 8313 N.E. MEADOWS COURT VANCOUVER WA 98662 SFR/PUD 11/1/26
- ---------------------------------------------------------------------------------------------------------------------------------
2804078 2804078AD BELL 9494 SANTA ROSA ROAD BUELLTON CA 93427 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2804086 2804086AD LIEN 3302 SUSSEX DRIVE BELLINGHAM WA 98226 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2804102 2804102AD STAVE 208 SKYWALL DRIVE SULTAN WA 98294 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2804110 2804110AD HUPFER 14250 SE 116TH AVENUE CLACKAMAS OR 97015 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2804128 2804128AD GRAHAM 2523-2525 BOTT AVENUE COLORADO SP CO 80904 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2804151 2804151AD HOWARD 1225 HASSELL AVENUE LAS VEGAS NV 89106 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2804185 2804185AD BLAND 1115 SOUTH BOWDISH ROAD SPOKANE WA 99206 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2804300 2804300AD ENSIGN 532 EAGLE HILL FLAGSTAFF AZ 86001 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2804409 2804409AD MARRIGGI 6425 STORMY CREEK ROAD LAS VEGAS NV 89108 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2804425 2804425AD ALDRED 14608 SE 1ST STREET VANCOUVER WA 98684 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2804458 2804458AD COTY 1165 NORTH 280 WEST PLEASANT GR UT 84062 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2804466 2804466AD NOBLE 5300 WALKER WAY SAGLE ID 83860 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2804482 2804482AD FRANKLIN 10526 9TH AVENUE NE SEATTLE WA 98125 SFR/PUD 1/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2807584 2807584AD YOUNG 6555 JULIAN SAINT LOUIS MO 63133 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2807600 2807600AD BEACH 29615 24TH AVENUE FEDERAL WAY WA 98033 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2807626 2807626AD LAMONT 708 PORTLAND STREET SE WASHINGTON DC 20032 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
2807675 2807675AD HOPKINS 6TH NORTH STREET JEFFERSONVI OH 43128 SFR/PUD 2/1/27
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
Servicer 2/1/97 Current Current Occupancy Original Due
Loan Number Current Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2798148 $ 170,000.00 9.250 $ 1,398.55 70.83 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2798155 $ 40,125.00 10.750 $ 374.56 75.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2798221 $ 47,250.00 11.280 $ 460.00 75.00 NON OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2798254 $ 270,000.00 9.620 $ 2,293.98 75.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2798262 $ 240,000.00 8.990 $ 1,929.37 80.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2798296 $ 266,500.00 9.270 $ 2,196.29 65.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2798346 $ 48,300.00 10.120 $ 428.16 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2798387 $ 24,500.00 8.750 $ 192.74 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2798429 $ 23,400.00 13.130 $ 261.23 65.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2798452 $ 105,700.00 14.130 $ 1,263.29 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2800902 $ 91,000.00 13.380 $ 1,033.74 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2800951 $ 55,300.00 9.120 $ 449.74 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2800977 $ 24,750.00 11.330 $ 241.89 55.00 NON OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801025 $ 54,600.00 14.250 $ 657.76 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801058 $ 210,000.00 13.480 $ 2,402.06 60.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801082 $ 106,400.00 9.380 $ 885.37 66.50 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801090 $ 76,300.00 14.250 $ 919.18 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801124 $ 38,350.00 13.200 $ 430.23 65.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801132 $ 59,500.00 12.630 $ 641.03 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801140 $ 41,250.00 11.850 $ 419.55 75.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801157 $ 66,000.00 9.650 $ 562.20 60.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801181 $ 85,400.00 14.880 $ 1,071.64 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801199 $ 83,000.00 9.810 $ 716.76 45.23 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801215 $ 70,700.00 14.130 $ 844.98 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801231 $ 100,100.00 10.510 $ 916.40 70.00 NON OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801249 $ 84,000.00 13.030 $ 931.18 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801264 $ 115,500.00 13.960 $ 1,364.87 55.00 NON OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801272 $ 115,500.00 13.960 $ 1,364.87 55.00 NON OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801322 $ 148,000.00 8.880 $ 1,178.08 58.04 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801363 $ 93,750.00 11.980 $ 962.88 75.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801397 $ 104,000.00 7.250 $ 709.46 80.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801405 $ 217,750.00 10.980 $ 2,070.39 65.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801439 $ 78,000.00 10.460 $ 711.17 60.00 NON OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801447 $ 132,000.00 13.960 $ 1,559.85 55.00 NON OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2804029 $ 94,701.32 9.250 $ 779.90 79.92 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2804078 $ 295,000.00 9.250 $ 2,426.89 62.11 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2804086 $ 108,500.00 10.250 $ 972.27 70.00 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2804102 $ 71,250.00 9.000 $ 573.29 75.00 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2804110 $ 133,000.00 9.250 $ 1,094.16 70.00 NON OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2804128 $ 70,000.00 9.000 $ 563.24 68.29 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2804151 $ 52,000.00 10.350 $ 469.84 80.00 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2804185 $ 59,500.00 10.950 $ 564.39 70.00 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2804300 $ 185,500.00 10.500 $ 1,696.84 70.00 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2804409 $ 112,000.00 9.500 $ 941.76 80.00 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2804425 $ 150,500.00 9.750 $ 1,293.03 70.00 NON OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2804458 $ 96,000.00 9.500 $ 807.22 75.00 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2804466 $ 42,700.00 9.250 $ 351.28 70.00 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2804482 $ 112,500.00 9.000 $ 905.20 75.00 OWNER 360 ADVANTA AMRESCO 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2807584 $ 21,600.00 12.900 $ 237.25 61.71 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2807600 $ 119,000.00 14.880 $ 1,493.28 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2807626 $ 67,500.00 10.660 $ 625.54 75.00 NON OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2807675 $ 37,200.00 9.770 $ 320.15 60.00 NON OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
AMERESCO Mortgage Loan Schedule - Prefund II
1996-95 Group 2 Adjustable Rate Loans
(Continued)
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2807741 2807741AD VILIARDOS 10751 EAST OLYMPIA CIRCLE PALOS HILLS IL 60465 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2807808 2807808AD ROSS 277 ROBERT KENNEDY STREET CALEXICO CA 92231 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2807816 2807816AD WILLIAMS 11240 SOUTH PARNELL AVE CHICAGO IL 60621 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2807840 2807840AD SENATUS 1011 NORTHWEST 185TH DRIVE MIAMI FL 33169 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2807873 2807873AD DEITCH 5 RED BERRY COURT E. BRUNSWIC NJ 8816 TOWNHOUSE 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2812097 2812097AD WYSOPAL 401 AVENIDA SALVADOR SAN CLEMENT CA 92672 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2812121 2812121AD COLEMAN 1184 MARSHALL AVENUE SAINT PAUL MN 55104 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2812147 2812147AD CAHILL 50 MAIN CIRCLE SHREWSBURY MA 1545 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2812154 2812154AD WHITE 3016 SILER ROAD SNOW CAMP NC 27349 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2812170 2812170AD TOWNSEND 3409 MAGNOLIA SAINT LOUIS MO 63118 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2812204 2812204AD GIORDANO 33 JEFFERSON LANE STREAMWOOD IL 60107 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2812212 2812212AD ADAMS 22 ZEPHYR DRIVE ASHEVILLE NC 28806 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
2812246 2812246AD NELSON 2123 ALLEGHENY STREET DULUTH MN 55811 SFR/PUD 2/1/27
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
Servicer 2/1/97 Current Current Occupancy Original Due
Loan Number Current Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2807741 $ 150,500.00 11.430 $ 1,482.36 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2807808 $ 50,400.00 8.020 $ 370.52 60.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2807816 $ 54,400.00 9.030 $ 438.89 80.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2807840 $ 61,950.00 10.000 $ 543.66 72.97 OWNER 360 ADVANTA AMRESCO 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2807873 $ 120,000.00 9.530 $ 1,011.65 80.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2812097 $ 365,000.00 9.780 $ 3,143.96 76.04 OWNER 360 ADVANTA AMRESCO 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2812121 $ 55,250.00 13.880 $ 649.40 65.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2812147 $ 138,500.00 9.780 $ 1,192.98 74.86 OWNER 360 ADVANTA AMRESCO 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2812154 $ 57,200.00 13.130 $ 638.56 65.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2812170 $ 35,475.00 12.830 $ 387.72 55.00 NON OWNER 360 ADVANTA AMRESCO 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2812204 $ 115,000.00 14.880 $ 1,443.08 67.65 OWNER 360 ADVANTA AMRESCO 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2812212 $ 85,800.00 13.760 $ 1,000.34 65.00 NON OWNER 360 ADVANTA AMRESCO 3/1/97
- -----------------------------------------------------------------------------------------------------------------------------------
2812246 $ 105,000.00 14.880 $ 1,317.60 70.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ------------------=================------------------------------------------------------------------------------------------------
$ 49,606,652.64
=================
533
</TABLE>
<PAGE>
Exhibit 10.2
SUBSEQUENT TRANSFER AGREEMENT
AMRESCO Residential Securities Corporation (the "Depositor"), AMRESCO
Residential Capital Markets, Inc. (the "Seller"), and AMRESCO Residential
Securities Corporation Mortgage Loan Trust 1996-5 (the "Purchaser") pursuant to
the Pooling and Servicing Agreement dated as of December 1, 1996 among the
Depositor, the Seller, Option One Mortgage Corporation and Advanta Mortgage
Corp. U.S.A., as Servicers and The Chase Manhattan Bank as Trustee (the "Pooling
and Servicing Agreement"), hereby confirm their understanding with respect to
the sale by the Seller and the purchase by the Depositor and the sale by the
Depositor and the purchase by the Purchaser of those Mortgage Loans (the
"Subsequent Mortgage Loans") listed on the attached Schedules of Mortgage Loans.
Conveyance of Subsequent Mortgage Loans. As of March 10, 1997 (the
"Subsequent Transfer Date"), the Seller does hereby irrevocably transfer,
assign, set over and otherwise convey to the Depositor and the Depositor does
hereby irrevocably transfer, assign, set over and otherwise convey to the
Purchaser, without recourse (except as otherwise explicitly provided for herein)
all right, title and interest in and to any and all benefits accruing from the
Subsequent Mortgage Loans (other than any principal received and interest
payments received thereon on or prior to March 1, 1997 whether or not received)
(such date, the "Subsequent Cut-Off Date") which are delivered to the Trustee
herewith (and all substitutions therefor as provided by Sections 3.04, 3.05 and
3.06 of the Pooling and Servicing Agreement), together with the related
Subsequent Mortgage Loan documents and the interest in any Property which
secured a Subsequent Mortgage Loan but which has been acquired by foreclosure or
deed in lieu of foreclosure, and all payments thereon and proceeds of the
conversion, voluntary or involuntary, of the foregoing; and proceeds of all the
foregoing (including, but not by way of limitation, all proceeds of any mortgage
insurance, hazard insurance and title insurance policy relating to the
Subsequent Mortgage Loans, cash proceeds, accounts, accounts receivable, notes,
drafts, acceptances, chattel paper, checks, deposit accounts, rights to payment
of any and every kind, and other forms of obligations and receivables which at
any time constitute all or part of or are included in the proceeds of any of the
foregoing). The Seller shall deliver the original Mortgage or mortgage
assignment with evidence of recording thereon (except as otherwise provided by
the Pooling and Servicing Agreement) and other required documentation in
accordance with the terms set forth in Sections 3.05 and 3.07 of the Pooling and
Servicing Agreement.
The costs relating to the delivery of the documents specified in this
Subsequent Transfer Agreement and the Pooling and Servicing Agreement shall be
borne by the Seller.
The Seller hereby affirms the representations and warranties set forth
in the Pooling and Servicing Agreement that relate to the Seller and the
Subsequent Mortgage Loans as of the date hereof. The Seller hereby delivers
notice and confirms that each of the conditions set forth in Section 3.07(b) and
3.07(c) to the Pooling and Servicing Agreement are satisfied as of the date
hereof.
<PAGE>
Pursuant to Section 3.07(a) of the Pooling and Servicing Agreement, the
Seller hereby instructs the Trustee to release one-hundred percent of the
aggregate principal balances of the Subsequent Mortgage Loans so transferred
from the Pre-Funding Account, $5,670,263, pursuant to this Subsequent Transfer
Agreement and to include $5,670,263 of the Mortgage Loans listed in Schedule 2
hereto in Group II.
All terms and conditions of the Pooling and Servicing Agreement are
hereby ratified, confirmed and incorporated herein, provided that in the event
of any conflict the provisions of this Subsequent Transfer Agreement shall
control over the conflicting provisions of the Pooling and Servicing Agreement.
Terms capitalized herein and not defined herein shall have their
respective meanings as set forth in the Pooling and Servicing Agreement.
AMRESCO RESIDENTIAL SECURITIES CORPORATION
as Depositor
By: /s/ Janice M. Cott
--------------------------------------
Name: Janice M. Cott
Title: Vice President
AMRESCO RESIDENTIAL CAPITAL MARKETS, INC.
as Seller
By: /s/ Janice M. Cott
--------------------------------------
Name: Janice M. Cott
Title: Vice President
AMRESCO RESIDENTIAL SECURITIES
CORPORATION MORTGAGE LOAN TRUST
1996-5, by The Chase Manhattan Bank
as Trustee
By: /s/ Kimberly K. Costa
--------------------------------------
Name:
Title:
Dated: March 10, 1997
<PAGE>
AMRESCO Mortgage Loan Schedule - Prefund III
1996-5 Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
SERVICER AMERESCO LAST ZIP PROPERTY MATURITY
LOAN NUMBER LOAN NUMBER NAME ADDRESS CITY STATE CODE TYPE DATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2835643 533164AD LEGERE 10 JAMES AVE SANFORD ME 4073 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2649986 5034510AD FONTAINE 192 NORTH ROAD DEERFIELD NH 3041 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2708717 5034966AD BANKS 504 23RD AVENUE EAST SEATTLE WA 98112 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
2835601 523017AD POLLOCK 432 MACBETH DRIVE PITTSBURGH PA 15235 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2835510 340354AD NELSEN 12595 SW PALO ALTO LN PORT ORCHAR WA 98366 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2672491 5034695AD GILBERT 230 OLD WELLINGTON ROAD MANCHESTER NH 3104 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
2705176 5034759AD OBRIEN 653 JACKSON AVENUE W. PATERSON NJ 7424 2 UNITS 46419
- ------------------------------------------------------------------------------------------------------------------------------------
2785400 6000164AD NIELSEN 39 BOHICA LANE CODY WY 82414 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
2774701 6000112AD CROLEY 111 AMY ROAD LOS LUNAS NM 87031 MANUFACTURE 46419
- ------------------------------------------------------------------------------------------------------------------------------------
2831956 5304814AD GILBERT 314 BROADWAY METHUEN MA 1844 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2833887 5305116AD BENNETT 7641 SOUTH PHILLIPS CHICAGO IL 60649 2-4 UNITS 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2834695 5305241AD FRIAS 2136 NORTHWEST 18TH TERRACE MIAMI FL 33125 2-4 UNITS 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2835320 5305385AD MEARS 708 LAKE DRIVE RANDOM LAKE WI 53075 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2835791 533395AD LOUPE JR. 5969 MARK TRAIL NORCROSS GA 30093 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2836039 541620AD WOLFORD 5238 WEST BARRY AVENUE CHICAGO IL 60641 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2836278 654175AD TARANTO 105 CONNERY TERRACE, SW LEESBURG VA 20175 PUD 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2836310 884546AD MENA-HOLMAN 275 (A & B) FAIRWAY OAKS SEDONA AZ 86336 2-4 UNITS 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2836583 886916AD LITTLE 13105 LA MESA DRIVE DESERT HOT CA 92240 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2836633 886981AD DETSCHMAN 2020 OAK RD. LYNNWOOD WA 98037 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2836740 887151AD OROZ 131 UNION AVENUE A CAMPBELL CA 95008 CONDO 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2836849 887287AD RUNDLE 1836 S.E. MORRISON STREET PORTLAND OR 97214 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
2801280 6000134AD FLETCHER 3116 WEST 67TH LOS ANGELES CA 90043 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
2807717 6000283AD SHANER 163 RAINBOW DRIVE GRAND JUNCT CO 81503 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9422643 011015714OO HAMIKA 3459 HIDDEN TRAIL DRIVE JAMUL CA 91935 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9423864 011015866OO GONZALES 3601 WEST FAIRVIEW LANE, CHANDLER AZ 85226 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9428533 011016000OO ELMO 3802 MARY ANN LANE, LAKE ALMANO CA 96137 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9431933 021009285OO SADOWSKY 27933 MAGIC MOUNTAIN LANE, [CANYON COUNTRY [AREA] CA 91351 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9429176 021009297OO MCFARLAND 990 HAZELWOOD DRIVE, OREGON CITY OR 97045 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9438581 021009376OO JEPSON 1027 NW HARMON BLVD., BEND OR 97701 SFR 46447
- ------------------------------------------------------------------------------------------------------------------------------------
9378522 041011502OO LORD 312 OAK STREET, GENEVA IL 60134 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
9424896 041012234OO HORNE 8308 OAKLEAF DRIVE, WOODRIDGE IL 60517 CONDO 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9444282 041012935OO WILDER 77 CATAWBA COURT, ST. CHARLES MO 63304 SFR 46447
- ------------------------------------------------------------------------------------------------------------------------------------
9439951 051009655OO PISTACCHIO 26 MONK ROAD, WARWICK RI 02889 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9440512 051009918OO MACNEIL 4 PIONEER VALLEY STREET, DERRY NH 03038 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9377607 061007088OO GRAHAM 5515 OSTER, WATERFORD TOWNSHIP MI 48327 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
9391640 061007164OO TUESCHER 10024 LA SALLE, HUNTINGTON WOODS MI 48070 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
9387580 061007187OO LAASE 1403 MANOR AVENUE SW, PERRY TOWNSHIP OH 44710 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
9438268 061007584OO VANORIO 2003 NEWTON PIKE, GEORGETOWN KY 40324 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9423989 071007901OO SMITH 7165 HIGHWAY 98 EAST, FT. MEADE FL 33841 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9383241 071008550OO HENRY 2340 NW 67TH TERRACE, HOLLYWOOD FL 33024 SFR 46388
- ------------------------------------------------------------------------------------------------------------------------------------
9423021 071008619OO DALEY 38 WEYANOKE LANE, PALM COAST FL 32164 PUD 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9440355 071008750OO PADYJASEK 1615 TIMBER PINES COURT, DELAND FL 32724 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9438060 071008832OO BERMAN 805 CRESTRIDGE DRIVE, TARPON SPRINGS FL 34689 PUD 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9431487 071008840OO MORRIS 20061 NW 14TH AVENUE, MIAMI FL 33169 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9436569 071009014OO DANPERSAUD 1751 SPLIT FORK DRIVE, OLDSMAR FL 34677 PUD 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9436320 081007524OO DONKER 54 LENAPE TRAIL, MT. BETHEL PA 18343 PUD 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9421249 121000652OO ALEX N53 W15884 CREEKWOOD CROSSING, MENOMONEE FALLS WI 53051 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9439886 141000598OO MASAS 184 ROCTON AVENUE, BRIDGEPORT CT 06606 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9434960 201000443OO VALERA 11 HOOD STREET, LYNN MA 01902 2-4 UNITS 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9441403 201000568OO MITCHELL 29 JUNIPER ROAD, BLOOMFIELD CT 06002 SFR 46419
- ------------------------------------------------------------------------------------------------------------------------------------
9432741 511003355OO TADESSE 3127 ROYAL LANE, DALLAS TX 75229 SFR 46357
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
SERVICER 3/1/97 CURRENT CURRENT OCCUPANCY ORIGINAL DUE
LOAN NUMBER CURRENT BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2835643 $ 71,400.00 10.250 $ 639.82 70.00 OWNER 360 ADVANTA WAYERHAEUSER 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2649986 $ 54,950.50 9.940 $ 480.23 54.46 OWNER 360 ADVANTA QUALITY 4/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2708717 $ 174,000.00 10.750 $ 1,624.26 75.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2835601 $ 56,000.00 10.990 $ 532.88 80.00 OWNER 360 ADVANTA WAYERHAEUSER 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2835510 $ 136,640.00 9.990 $ 1,198.11 80.00 OWNER 360 ADVANTA WAYERHAEUSER 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2672491 $ 88,900.00 10.310 $ 800.60 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2705176 $ 155,000.00 9.810 $ 1,338.52 51.67 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2785400 $ 109,550.00 9.810 $ 946.03 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2774701 $ 50,750.00 9.810 $ 438.26 70.00 OWNER 360 ADVANTA QUALITY 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2831956 $ 114,000.00 11.740 $ 1,149.85 75.00 OWNER 360 ADVANTA BNC 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2833887 $ 123,750.00 10.990 $ 1,177.57 75.00 OWNER 360 ADVANTA BNC 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2834695 $ 110,250.00 10.500 $ 1,008.50 75.00 OWNER 360 ADVANTA BNC 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2835320 $ 155,250.00 10.750 $ 1,449.23 75.00 OWNER 360 ADVANTA BNC 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2835791 $ 69,300.00 10.250 $ 621.00 70.00 OWNER 360 ADVANTA WAYERHAEUSER 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2836039 $ 100,000.00 10.500 $ 914.74 80.00 OWNER 360 ADVANTA WAYERHAEUSER 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2836278 $ 104,800.00 10.500 $ 958.65 80.00 OWNER 360 ADVANTA WAYERHAEUSER 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2836310 $ 160,000.00 10.500 $ 1,463.59 80.00 OWNER 360 ADVANTA WAYERHAEUSER 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2836583 $ 40,000.00 10.990 $ 380.63 80.00 OWNER 360 ADVANTA WAYERHAEUSER 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2836633 $ 178,800.00 9.900 $ 1,555.90 79.00 OWNER 360 ADVANTA WAYERHAEUSER 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2836740 $ 121,500.00 9.990 $ 1,065.36 75.00 OWNER 360 ADVANTA WAYERHAEUSER 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2836849 $ 107,250.00 9.990 $ 940.41 75.00 OWNER 360 ADVANTA WAYERHAEUSER 2/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2801280 $ 71,500.00 9.810 $ 617.45 65.00 OWNER 360 ADVANTA AMRESCO 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
2807717 $ 164,927.88 10.130 $ 1,463.87 75.00 OWNER 360 ADVANTA AMRESCO 4/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9422643 $ 296,000.00 9.800 $ 2,553.97 78.93 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9423864 $ 93,958.33 9.990 $ 824.22 79.32 OWNER 360 OPTION ONE OPTION ONE 4/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9428533 $ 101,600.00 9.990 $ 890.86 80.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9431933 $ 256,000.00 9.800 $ 2,208.84 80.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
----------------------------------------------------------------------------------------------------------------------------------
9429176 $ 91,000.00 9.990 $ 797.92 65.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9438581 $ 128,800.00 9.850 $ 1,116.06 80.00 OWNER 360 OPTION ONE OPTION ONE 4/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9378522 $ 69,968.37 9.900 $ 609.13 47.61 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9424896 $ 56,000.00 9.930 $ 488.55 80.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9444282 $ 108,400.00 9.990 $ 950.49 79.12 OWNER 360 OPTION ONE OPTION ONE 4/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9439951 $ 69,950.00 9.850 $ 606.12 79.99 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9440512 $ 81,600.00 9.850 $ 707.07 80.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9377607 $ 30,716.23 9.900 $ 269.76 33.70 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9391640 $ 132,241.35 9.990 $ 1,160.05 70.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9387580 $ 46,339.45 9.990 $ 406.50 61.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9438268 $ 214,400.00 9.950 $ 1,873.60 80.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9423989 $ 82,462.72 9.900 $ 717.91 75.00 OWNER 360 OPTION ONE OPTION ONE 4/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9383241 $ 74,363.80 9.900 $ 647.42 80.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9423021 $ 124,000.00 9.990 $ 1,087.27 80.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9440355 $ 181,600.00 9.800 $ 1,566.90 80.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9438060 $ 96,000.00 9.950 $ 838.92 80.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9431487 $ 71,400.00 9.990 $ 626.06 70.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9436569 $ 142,400.00 9.900 $ 1,239.15 79.98 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9436320 $ 67,000.00 9.800 $ 578.10 46.20 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9421249 $ 175,500.00 9.850 $ 1,520.72 65.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9439886 $ 61,600.00 9.850 $ 533.77 80.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9434960 $ 58,500.00 9.850 $ 506.91 75.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9441403 $ 180,000.00 9.950 $ 1,572.98 78.86 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
9432741 $ 59,944.37 9.800 $ 517.70 80.00 OWNER 360 OPTION ONE OPTION ONE 3/1/97
- ----------------------------------------------------------------------------------------------------------------------------------
$ 5,670,263.00
================
LOAN COUNT 51
</TABLE>
