- --------------------------------------------------------------------------------
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)
July 22, 1997
AMRESCO Residential Securities Corporation Mortgage Loan Trust 1997-2
(Exact name of registrant as specified in its charter)
New York 333-08687-04 Application Pending
- ---------------------------- ---------------- --------------------
(State or Other Jurisdiction (Commission File (I.R.S. Employer
of Incorporation) Number) Identification No.)
c/o The Bank of New York
101 Barclay Street
New York, New York 10286
- --------------------------------------- -------------------
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code (212) 485-1784
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 July 22, 1997, AMRESCO Residential Securities Corporation Mortgage Loan
Trust 1997- 2 (the "Trust") acquired $64,040,445.44 of Subsequent Mortgage Loans
pursuant to the terms of the Pooling and Servicing Agreement dated as of June 1,
1997, between AMRESCO Residential Capital Markets, Inc., as Seller, AMRESCO
Residential Securities Corporation, as Depositor, Option One Mortgage
Corporation, as a Servicer, Advanta Mortgage Corp. USA, as a Servicer and
Ameriquest Mortgage Company, as a Servicer and The Bank of New York, in its
capacity as Trustee (the "Pooling and Servicing Agreement") 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 July 22, 1997 (the "Subsequent Transfer Agreement"). The
Subsequent Mortgage Loans possess the characteristics required by the Prospectus
dated July 28, 1996 and the Prospectus Supplement dated June 5, 1997, filed
pursuant to Rule 424(b)(5) of the Act on June 12, 1997. The Schedules of
Subsequent Mortgage Loans are attached to the Subsequent Transfer Agreement.
<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 July 22, 1997, among AMRESCO
Residential Securities Corporation, as Depositor, AMRESCO Residential
Capital Markets, Inc., as Seller and AMRESCO Residential Securities
Corporation Mortgage Loan Trust 1997-2 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.
AMRESCO RESIDENTIAL SECURITIES CORPORATION
MORTGAGE LOAN TRUST 1997-2
By: AMRESCO Residential Securities Corporation,
as Depositor
By: /s/Ronald B. Kirkland
------------------------------------------
Name: Ronald B. Kirkland
Title: Vice President and Chief Accounting
Officer
Dated: July 21, 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 1997-2 (the "Purchaser") pursuant to
the Pooling and Servicing Agreement dated as of June 1, 1997 among the
Depositor, the Seller, Option One Mortgage Corporation, Ameriquest Mortgage
Company and Advanta Mortgage Corp. U.S.A., as Servicers and The Bank of New York
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 July 22, 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 July 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, $64,040,445.44, pursuant to this Subsequent
Transfer Agreement and to include $18,587,678.00 of the Mortgage Loans listed on
Schedule I-A hereto in Group I and to include $45,452,767.44 of the Mortgage
Loans listed in Schedule I-B 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 1997-2,
by The Bank of New York as Trustee
By: /s/ Franklin B. Austin
-------------------------
Name: Franklin B. Austin
Title: Assistant Vice President
Dated: July 22, 1997
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund 2 Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
2446599 2446599AD GARDEA 14826 BENFIELD AVENUE NORWALK CA 90650 SFR 10/1/26
3044435 3044435AD HARMON 517 STONEFORD AVENUE OAKLAND CA 94603 SFR 4/1/27
3044864 3044864AD SPOTTEN 102 NORTH HARRIS DRIVE MESA AZ 85203 SFR 4/1/27
3045283 3045283AD MANGUM 1918 FORTY-SECOND AVENUE CAPITOLA CA 95010 SFR 5/1/27
3045853 3045853AD JOHNSON 3819 & 3819 1/2 S.VAN NESS LOS ANGELES CA 90062 2-4 UNITS 5/1/27
3048097 3048097AD THEIS 5709 EAST 31ST STREET TUCSON AZ 85711 SFR 4/1/27
3048105 3048105AD MOORE 6417 6TH AVENUE LOS ANGELES CA 90016 SFR 4/1/27
3048253 3048253AD FRITCH 8091 IVANHOE STREET DUPONT CO 80024 SFR 4/1/27
3048592 3048592AD UNDERHILL 327 SIMPSON RANCH ROAD BERRY CREEK CA 95916 SFR 4/1/27
3048774 3048774AD ASKINS 1742 WEST 36TH ST. LOS ANGELES CA 90018 SFR 4/1/27
3101680 3101680AD FLORES 375 1/2 DICKEY STREET DINUBA CA 93618 SFR 5/1/27
3101698 3101698AD MALLAH 739 26TH STREET OAKLAND CA 94612 2-4 UNITS 5/1/27
3101748 3101748AD CHAMBERS 10042 N.E. PRESCOTT STREET PORTLAND OR 97220 SFR 5/1/27
3102076 3102076AD OLSON 15644 JASMINE AVENUE IVANHOE CA 93225 SFR 5/1/27
3106101 3106101AD CHATMAN 3478 WEBSTER AVENUE PITTSBURGH PA 15219 SFR 5/1/27
3106119 3106119AD JACKSON 1140 EAST 84TH PLACE LOS ANGELES CA 90001 SFR 4/1/27
3106127 3106127AD JACKSON 824 WEST PALMER STREET COMPTON CA 90220 SFR 4/1/27
3106168 3106168AD TOWNSEND 2301 3RD AVENUE SAN BERNADI CA 92407 SFR 5/1/27
3106234 3106234AD HUGHES 8920 COTTONWOOD LANE STOCKTON CA 95210 SFR 5/1/27
3106341 3106341AD WILSON 10207 DANTE AVENUE OAKLAND CA 94603 SFR 5/1/12
3106432 3106432AD SIMS 211 WEST 60TH STREET LOS ANGELES CA 90003 SFR 4/1/27
3106531 3106531AD CHAN 7700 UPTON AVENUE SOUTH RICHFIELD MN 55423 SFR 5/1/12
3106598 3106598AD WILLIS 14022 SOUTH PARMELEE AVE. COMPTON CA 90222 SFR 2/1/12
3106606 3106606AD RODRIGUEZ 8037 LAUREL CANYON BLVD LOS ANGELES CA 91605 SFR 3/1/12
3106614 3106614AD WALKER 2909 WEST CALDWELL STREET COMPTON CA 90220 SFR 3/1/27
3106697 3106697AD PARKER 7560 WINONA COURT WESTMINSTER CO 80030 SFR 5/1/27
3106754 3106754AD RETANA 1230 CALIFORNIA STREET SAN LUIS AZ 85349 SFR 5/1/27
3116001 3116001AD QUINONEZ 10313 DSTREET SAN LUIS AZ 85349 SFR 5/1/27
3116100 3116100AD CAMPBELL 5595 WITZEL ROAD SE SALEM OR 97301 MANUFACTURE 5/1/27
3116142 3116142AD JORDAN 4116 NORTH 58TH AVENUE PHOENIX AZ 85031 SFR 5/1/27
3116159 3116159AD FISCHER 858 EAST JASMINE STREET MESA AZ 85203 SFR 5/1/27
3116266 3116266AD DOSTER 7718 SOUTH LA SALLE AVE. LOS ANGELES CA 90047 SFR 2/1/27
3116324 3116324AD MACK 4338 3RD AVENUE LOS ANGELES CA 90008 SFR 5/1/27
3116357 3116357AD CARTWRIGHT 16013 SOSUTH GAUGER HARVEY IL 60426 SFR 5/1/27
3116373 3116373AD MARTIN 545 NORTH CENTRAL AVE. CHICAGO IL 60644 TOWNHOUSE 4/1/27
3116407 3116407AD BURGOS 2038 WEST POTOMAC AVE. CHICAGO IL 60622 SFR 5/1/12
3116431 3116431AD POOLE 1215 N 19TH STREET KANSAS CITY KS 66102 SFR 5/1/27
3116480 3116480AD KAUFMAN 2301 PIER AVENUE SANTA MONIC CA 90405 SFR 5/1/27
3116696 3116696AD DOUGLAS 4340 & 4342 MONTGOMERY DR. SANTA ROSA CA 95405 2-4 UNITS 5/1/27
3116803 3116803AD VALLES 855 W. CALLE CHICO NOGALES AZ 85621 TOWNHOUSE 5/1/27
3142288 3142288AD DOI 3458 LARRISSA DRIVE LOS ANGELES CA 90026 SFR 5/1/27
3142312 3142312AD LUND 3396 SOUTH 2040 WEST W.VALLEY C. UT 84119 SFR 5/1/27
3142379 3142379AD NULL 12 CANONGATE LANE HIGHLANDS R CO 80126 SFR 5/1/12
3142411 3142411AD BRUMFIELD 1027 GLENSHAW DRIVE LA PUENTE CA 91744 SFR 5/1/27
3142486 3142486AD CRUST 684 WILTSHIRE DRIVE STATE COLLE PA 16803 SFR 5/1/27
3142494 3142494AD CRUST 125 WEST PARK AVENUE STATE COLLE PA 16801 2-4 UNITS 5/1/27
3142585 3142585AD BRANTON 2514 CRENSHAW BLVD LOS ANGELES CA 90018 SFR 5/1/27
3142593 3142593AD LIZARRAGA 11517 PLUTON STREET NORWALK CA 90650 SFR 5/1/12
3146941 3146941AD BOYD 6420 SOUTH BISHOP STREET CHICAGO IL 60636 SFR 5/1/27
3151248 3151248AD HAUGHTON 3215 SOUTHEAST 2ND STREET GRESHAM OR 97080 SFR 5/1/12
3151339 3151339AD SUESBERRY 4600 VIA DOLCE,#204 W.LOS ANGEL CA 90292 CONDO 5/1/27
3151420 3151420AD EAKMAN 737 5TH STREET VERONA PA 15147 SFR 5/1/27
3151461 3151461AD RIOAS 4700 SOUTH 29TH McALLEN TX 78503 SFR 4/1/27
3151602 3151602AD NICHOLLS 6968 MISSION ROAD TWENTY NINE CA 92277 SFR 5/1/27
<CAPTION>
Servicer AMRESCO Last 8/1/97 Current Current Occupancy Original
Loan Number Loan Number Name Scheduled Balance Rate P&I Payment LTV Status Term
- ----------- ----------- ---- ----------------- ---- ----------- --- ------ ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
2446599 2446599AD GARDEA $ 59,774.59 10.95 $ 569.13 36.36 OWNER 360
3044435 3044435AD HARMON $ 69,860.62 9.5 $ 588.60 70 NON OWNER 360
3044864 3044864AD SPOTTEN $ 35,619.03 10 $ 313.30 66 OWNER 360
3045283 3045283AD MANGUM $ 199,686.52 9.25 $ 1,645.36 70.175 OWNER 360
3045853 3045853AD JOHNSON $ 69,906.29 10 $ 614.31 49.296 OWNER 360
3048097 3048097AD THEIS $ 19,973.76 11.45 $ 197.30 35.088 OWNER 360
3048105 3048105AD MOORE $ 129,579.87 11.45 $ 1,279.96 75 OWNER 360
3048253 3048253AD FRITCH $ 51,817.89 9.5 $ 437.25 61.176 OWNER 360
3048592 3048592AD UNDERHILL $ 78,602.76 9.799 $ 679.42 75 OWNER 360
3048774 3048774AD ASKINS $ 106,829.48 10.55 $ 982.78 70 NON OWNER 360
3101680 3101680AD FLORES $ 62,906.29 9.5 $ 529.74 70 OWNER 360
3101698 3101698AD MALLAH $ 104,889.06 11.1 $ 1,007.89 67.742 OWNER 360
3101748 3101748AD CHAMBERS $ 104,898.35 11.5 $ 1,039.81 75 OWNER 360
3102076 3102076AD OLSON $ 39,961.27 11.5 $ 396.12 68.966 OWNER 360
3106101 3106101AD CHATMAN $ 32,167.07 11.25 $ 312.75 70 OWNER 360
3106119 3106119AD JACKSON $ 70,858.63 9.5 $ 597.01 69.608 OWNER 360
3106127 3106127AD JACKSON $ 53,921.93 11 $ 514.25 51.429 OWNER 360
3106168 3106168AD TOWNSEND $ 29,979.20 13 $ 331.86 31.579 NON OWNER 360
3106234 3106234AD HUGHES $ 99,866.15 10 $ 877.58 71.43 OWNER 360
3106341 3106341AD WILSON $ 35,633.75 10.75 $ 403.55 36 OWNER 180
3106432 3106432AD SIMS $ 70,912.85 11.75 $ 716.68 53.383 OWNER 360
3106531 3106531AD CHAN $ 25,763.22 10.75 $ 291.45 28.571 OWNER 180
3106598 3106598AD WILLIS $ 62,826.10 9.5 $ 662.82 51.19 OWNER 180
3106606 3106606AD RODRIGUEZ $ 47,221.88 11.3 $ 552.33 37.638 OWNER 180
3106614 3106614AD WALKER $ 89,398.07 9.99 $ 785.64 68.923 OWNER 360
3106697 3106697AD PARKER $ 69,906.29 10 $ 614.31 63.636 OWNER 360
3106754 3106754AD RETANA $ 44,955.53 11.5 $ 445.64 60 OWNER 360
3116001 3116001AD QUINONEZ $ 41,280.27 10.5 $ 378.07 60.779 OWNER 360
3116100 3116100AD CAMPBELL $ 37,208.01 10.8 $ 349.12 27.593 OWNER 360
3116142 3116142AD JORDAN $ 50,965.22 10.25 $ 457.29 70 NON OWNER 360
3116159 3116159AD FISCHER $ 37,941.89 9.6 $ 322.31 36.538 OWNER 360
3116266 3116266AD DOSTER $ 63,431.29 10.99 $ 604.25 48.85 OWNER 360
3116324 3116324AD MACK $ 100,857.48 9.75 $ 867.75 78.295 OWNER 360
3116357 3116357AD CARTWRIGHT $ 41,465.57 12.2 $ 433.28 69.167 OWNER 360
3116373 3116373AD MARTIN $ 35,931.97 9.75 $ 309.30 69.23 OWNER 360
3116407 3116407AD BURGOS $ 53,623.46 10.5 $ 596.92 24.658 OWNER 180
3116431 3116431AD POOLE $ 49,936.53 10.25 $ 448.06 56.18 OWNER 360
3116480 3116480AD KAUFMAN $ 318,138.98 9.5 $ 2,680.23 75 OWNER 360
3116696 3116696AD DOUGLAS $ 137,810.34 9.875 $ 1,198.33 65.714 NON OWNER 360
3116803 3116803AD VALLES $ 29,963.90 10.5 $ 274.43 75 OWNER 360
3142288 3142288AD DOI $ 124,814.07 9.5 $ 1,051.07 73.529 OWNER 360
3142312 3142312AD LUND $ 66,905.49 9.99 $ 587.48 72.432 OWNER 360
3142379 3142379AD NULL $ 144,363.32 9.25 $ 1,497.48 75 OWNER 180
3142411 3142411AD BRUMFIELD $ 99,858.88 9.75 $ 859.16 66.667 OWNER 360
3142486 3142486AD CRUST $ 124,333.38 10 $ 1,092.58 75 OWNER 360
3142494 3142494AD CRUST $ 136,367.86 11.5 $ 1,351.75 70 NON OWNER 360
3142585 3142585AD BRANTON $ 124,849.65 10.5 $ 1,143.43 66.845 NON OWNER 360
3142593 3142593AD LIZARRAGA $ 54,564.57 9.1 $ 561.13 34.375 OWNER 180
3146941 3146941AD BOYD $ 29,196.44 11.875 $ 298.06 75 OWNER 360
3151248 3151248AD HAUGHTON $ 99,216.24 9.25 $ 1,029.20 76.923 OWNER 180
3151339 3151339AD SUESBERRY $ 89,857.49 9.2 $ 737.14 40.909 OWNER 360
3151420 3151420AD EAKMAN $ 58,417.44 9.75 $ 502.61 75 OWNER 360
3151461 3151461AD RIOAS $ 23,538.29 10.75 $ 233.37 73.529 OWNER 360
3151602 3151602AD NICHOLLS $ 63,913.42 9.95 $ 559.29 73.563 OWNER 360
<CAPTION>
Servicer AMRESCO Last Due
Loan Number Loan Number Name Servicer Originator Date
- ----------- ----------- ---- -------- ---------- ----
<C> <C> <S> <C> <C> <C>
2446599 2446599AD GARDEA ADVANTA NEW CENTURY 8/1/97
3044435 3044435AD HARMON ADVANTA NEW CENTURY 7/1/97
3044864 3044864AD SPOTTEN ADVANTA NEW CENTURY 7/1/97
3045283 3045283AD MANGUM ADVANTA NEW CENTURY 8/1/97
3045853 3045853AD JOHNSON ADVANTA NEW CENTURY 7/1/97
3048097 3048097AD THEIS ADVANTA NEW CENTURY 7/1/97
3048105 3048105AD MOORE ADVANTA NEW CENTURY 7/1/97
3048253 3048253AD FRITCH ADVANTA NEW CENTURY 8/1/97
3048592 3048592AD UNDERHILL ADVANTA NEW CENTURY 8/1/97
3048774 3048774AD ASKINS ADVANTA NEW CENTURY 7/1/97
3101680 3101680AD FLORES ADVANTA NEW CENTURY 7/1/97
3101698 3101698AD MALLAH ADVANTA NEW CENTURY 7/1/97
3101748 3101748AD CHAMBERS ADVANTA NEW CENTURY 7/1/97
3102076 3102076AD OLSON ADVANTA NEW CENTURY 7/1/97
3106101 3106101AD CHATMAN ADVANTA NEW CENTURY 7/1/97
3106119 3106119AD JACKSON ADVANTA NEW CENTURY 7/1/97
3106127 3106127AD JACKSON ADVANTA NEW CENTURY 7/1/97
3106168 3106168AD TOWNSEND ADVANTA NEW CENTURY 7/1/97
3106234 3106234AD HUGHES ADVANTA NEW CENTURY 7/1/97
3106341 3106341AD WILSON ADVANTA NEW CENTURY 7/1/97
3106432 3106432AD SIMS ADVANTA NEW CENTURY 7/1/97
3106531 3106531AD CHAN ADVANTA NEW CENTURY 7/1/97
3106598 3106598AD WILLIS ADVANTA NEW CENTURY 7/1/97
3106606 3106606AD RODRIGUEZ ADVANTA NEW CENTURY 7/1/97
3106614 3106614AD WALKER ADVANTA NEW CENTURY 7/1/97
3106697 3106697AD PARKER ADVANTA NEW CENTURY 7/1/97
3106754 3106754AD RETANA ADVANTA NEW CENTURY 8/1/97
3116001 3116001AD QUINONEZ ADVANTA NEW CENTURY 7/1/97
3116100 3116100AD CAMPBELL ADVANTA NEW CENTURY 7/1/97
3116142 3116142AD JORDAN ADVANTA NEW CENTURY 8/1/97
3116159 3116159AD FISCHER ADVANTA NEW CENTURY 8/1/97
3116266 3116266AD DOSTER ADVANTA NEW CENTURY 8/1/97
3116324 3116324AD MACK ADVANTA NEW CENTURY 7/1/97
3116357 3116357AD CARTWRIGHT ADVANTA NEW CENTURY 7/1/97
3116373 3116373AD MARTIN ADVANTA NEW CENTURY 7/1/97
3116407 3116407AD BURGOS ADVANTA NEW CENTURY 8/1/97
3116431 3116431AD POOLE ADVANTA NEW CENTURY 7/1/97
3116480 3116480AD KAUFMAN ADVANTA NEW CENTURY 7/1/97
3116696 3116696AD DOUGLAS ADVANTA NEW CENTURY 7/1/97
3116803 3116803AD VALLES ADVANTA NEW CENTURY 8/1/97
3142288 3142288AD DOI ADVANTA NEW CENTURY 7/1/97
3142312 3142312AD LUND ADVANTA NEW CENTURY 7/1/97
3142379 3142379AD NULL ADVANTA NEW CENTURY 7/1/97
3142411 3142411AD BRUMFIELD ADVANTA NEW CENTURY 7/1/97
3142486 3142486AD CRUST ADVANTA NEW CENTURY 7/1/97
3142494 3142494AD CRUST ADVANTA NEW CENTURY 7/1/97
3142585 3142585AD BRANTON ADVANTA NEW CENTURY 7/1/97
3142593 3142593AD LIZARRAGA ADVANTA NEW CENTURY 7/1/97
3146941 3146941AD BOYD ADVANTA NEW CENTURY 7/1/97
3151248 3151248AD HAUGHTON ADVANTA NEW CENTURY 7/1/97
3151339 3151339AD SUESBERRY ADVANTA NEW CENTURY 8/1/97
3151420 3151420AD EAKMAN ADVANTA NEW CENTURY 8/1/97
3151461 3151461AD RIOAS ADVANTA NEW CENTURY 9/1/97
3151602 3151602AD NICHOLLS ADVANTA NEW CENTURY 7/1/97
</TABLE>
Page 1
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund 2 Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3151628 3151628AD FELELLA 1410 NORTH 21ST AVENUE MELROSE PAR IL 60160 2-4 UNITS 5/1/27
3151651 3151651AD STRACKBEIN 206 CRYSTAL PARK ROAD MANITOU SPR CO 80829 SFR 5/1/12
3157146 3157146AD SOPHUS 1538 63RD STREET BERKELEY CA 94703 2-4 UNITS 5/1/27
3157500 3157500AD ROJO 1637 NORTH ROCKWELL ST. CHICAGO IL 60647 2-4 UNITS 5/1/12
3157526 3157526AD JONES 1401 WEST 112TH PLACE CHICAGO IL 60643 SFR 5/1/27
3157559 3157559AD JOHNSON 8559 SEVENTH STREET SAN JOAQUIN CA 93660 SFR 5/1/27
3157799 3157799AD SPOON 4640 S. CAMINO VERDE TUCSON AZ 85735 MANUFACTURE 5/1/12
3157930 3157930AD RANALLO 9904 EAST 34TH STREET INDEPENDENC MO 64052 SFR 4/1/27
3158029 3158029AD HUGHES 5430 PEARCE AVENUE LAKEWOOD CA 90712 SFR 5/1/27
3192010 3192010AD HAMMONDS 3611 AGNES AVENUE LYNWOOD CA 90262 SFR 5/1/27
3192085 3192085AD RAY 11874 HAVEN ROAD MADERA CA 93638 SFR 5/1/27
3192168 3192168AD SMEDLEY 2072 SOUTH 200 WEST SYRACUSE UT 84075 SFR 5/1/27
3192226 3192226AD MORALES 2588 DEARBORN STREET LAKE STATIO IN 46405 SFR 5/1/12
3192424 3192424AD KHAN 317,319 & 319 1/2 E.PINE LODI CA 95240 2-4 UNITS 5/1/27
3192739 3192739AD DUGGAN 17052 PRAIRIE ST NORTHRIDGE CA 91325 SFR 11/11/11
3218658 3218658AD WESSEL 18552 GRAMERCY DRIVE SANTA ANA CA 92705 SFR 5/1/12
3218724 3218724AD SANFORD 3404 DEL RIO CIRCLE SAN LEANDRO CA 94578 SFR 5/1/27
3224060 3224060AD BARKER 1313 LIMEKILN ROAD HOLLISTER CA 95023 SFR 5/1/27
3226370 3226370AD HOWE 10929 FOOTE COURT RIVERSIDE CA 92505 SFR 5/1/12
3226396 3226396AD GARCIA 10229 DORSET STREET R.CUCAMONGA CA 91730 SFR 5/1/12
3226438 3226438AD CHONG 1164 KANAEHA PLACE PEARL CITY HI 96782 SFR 5/1/27
3229911 3229911AD MOORE 1022 NORTH CENTRAL AVENUE CHICAGO IL 60651 2-4 UNITS 5/1/27
3230299 3230299AD PHILLIPS 2219 GERALD DRIVE SPRINGFIELD OH 45505 SFR 5/1/27
3230406 3230406AD KILLEEN 1001 N. FIRST STREET BANNING CA 92220 SFR 4/1/27
3230794 3230794AD KARALLAS 1108 SPRING STREET M.C. IN 46360 2-4 UNITS 3/1/27
3230810 3230810AD MANIS 2855 IVY STREET DENVER CO 80207 SFR 3/1/12
3230992 3230992AD BURGOS 6941 CARLYLE AVENUE #5D MIAMI BEACH FL 33026 CONDO 4/1/27
3231107 3231107AD JACKSON 1485 WEST 51ST STREET LOS ANGELES CA 90062 SFR 4/1/17
3231198 3231198AD MILLER 1174 MAPLE AVENUE MADISON OH 44057 SFR 4/1/27
3231255 3231255AD PETERSON 1504 RIDGE ROAD SHELTON WA 98584 SFR 4/1/27
3231313 3231313AD HERBERT 6514 SOUTH FIGUEROA STREET LOS ANGELES CA 90003 2-4 UNITS 4/1/27
3231321 3231321AD JOHNSON 153 WEST WASHINGTON BLVD PASADENA CA 91101 SFR 4/1/27
3231347 3231347AD GRCICH 621 NORTH NOTRE DAME AVE SOUTH BEND IN 46617 SFR 4/1/27
3231396 3231396AD ROMERO 380 N. 13TH STREET SAN JOSE CA 95112 SFR 4/1/27
3236742 3236742AD JORDAN 8442 WEST MACKENZIE DRIVE PHOENIX AZ 85037 SFR 5/1/27
3236809 3236809AD PETERSEN 916 VINE AVENUE MARTINEZ CA 94553 2-4 UNITS 5/1/27
3240686 3240686AD BOYD 1118 ALANDALE AVENUE SW ALBANY OR 97321 SFR 5/1/27
3240710 3240710AD MAYTORENA 1066 DUNDAS STREET LOS ANGELES CA 90063 SFR 5/1/12
3246741 3246741AD GROSSKLAUS 915 VINE STREET JOLIET IL 60435 SFR 5/1/12
3247467 3247467AD ALVERSON 1023 EAST FLONETTE AVENUE SPANISH FRK UT 84660 SFR 6/1/27
3247541 3247541AD GOUDEAU 213 EAST 7TH STREET PERRIS CA 92570 CONDO 5/1/27
3247566 3247566AD RANSON 240 SOUTH 17TH AVENUE MAYWOOD IL 60153 SFR 5/1/12
3247582 3247582AD CHANDLER 809 WEST POTTERY STREET LAKE ELSINO CA 92530 SFR 5/1/27
3251840 3251840AD HENSTORF 731 RIVERSIDE COURT FERGUS FALL MN 56537 SFR 5/1/12
3251949 3251949AD RODRIGUEZ 305 DURANTA STREET ROSEVILLE CA 95678 SFR 5/1/12
3254638 3254638AD BELLEROSE 1001 EAST COMMONWEALTH PLA CHANDLER AZ 85225 2-4 UNITS 5/1/27
3254646 3254646AD RUFFE 520 MEADOW VIEW ROAD MUNDS PARK AZ 86017 SFR 5/1/27
3254653 3254653AD FOBERT 1110 SUMMIT AVENUE WEBSTER GR. MO 63119 SFR 5/1/27
3254927 3254927AD FITZPATRICK 40858 MINO WAY FREMONT CA 94539 SFR 5/1/27
3254992 3254992AD JONES 1536 EAST 86TH STREET CHICAGO IL 60619 SFR 5/1/27
3256203 3256203AD WELCH 335 EAST 116TH PLACE LOS ANGELES CA 90061 SFR 4/1/27
3256666 3256666AD MC KENZIE 1320 ROEMER BLVD FARRELL PA 16121 TOWNHOUSE 6/1/12
3256682 3256682AD MAY 1032 NORTH MAYFIELD CHICAGO IL 60651 SFR 5/1/12
3256823 3256823AD FRANCO 7548 MAIN KANSAS CITY MO 64114 2-4 UNITS 6/1/12
<CAPTION>
Servicer AMRESCO Last 8/1/97 Current Current Occupancy Original
Loan Number Loan Number Name Scheduled Balance Rate P&I Payment LTV Status Term
- ----------- ----------- ---- ----------------- ---- ----------- --- ------ ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3151628 3151628AD FELELLA $ 93,397.94 10.95 $ 886.90 59.554 OWNER 360
3151651 3151651AD STRACKBEIN $ 30,097.31 10.95 $ 343.44 30 OWNER 180
3157146 3157146AD SOPHUS $ 127,062.67 11 $ 1,211.36 60 OWNER 360
3157500 3157500AD ROJO $ 21,523.06 12.75 $ 274.75 24.444 OWNER 180
3157526 3157526AD JONES $ 38,947.23 9.95 $ 340.82 70.909 OWNER 360
3157559 3157559AD JOHNSON $ 41,940.72 9.75 $ 360.85 75 OWNER 360
3157799 3157799AD SPOON $ 19,831.12 10.5 $ 221.08 27.397 OWNER 180
3157930 3157930AD RANALLO $ 42,618.50 9.7 $ 365.29 70 OWNER 360
3158029 3158029AD HUGHES $ 39,944.13 9.8 $ 345.14 25.806 OWNER 360
3192010 3192010AD HAMMONDS $ 94,897.43 11 $ 904.71 67.376 OWNER 360
3192085 3192085AD RAY $ 79,898.46 10.25 $ 716.89 64.52 OWNER 360
3192168 3192168AD SMEDLEY $ 86,084.64 10 $ 756.47 66.31 OWNER 360
3192226 3192226AD MORALES $ 42,633.59 11.75 $ 508.00 65 OWNER 180
3192424 3192424AD KHAN $ 87,382.65 9.99 $ 767.23 70 NON OWNER 360
3192739 3192739AD DUGGAN $ 45,582.17 12.375 $ 485.95 71.38 OWNER 360
3218658 3218658AD WESSEL $ 23,315.84 9.5 $ 245.40 11.75 NON OWNER 180
3218724 3218724AD SANFORD $ 111,849.78 9.99 $ 982.06 70 OWNER 360
3224060 3224060AD BARKER $ 214,280.83 9.5 $ 1,804.47 53.65 OWNER 360
3226370 3226370AD HOWE $ 105,190.49 9.5 $ 1,106.88 69.737 OWNER 180
3226396 3226396AD GARCIA $ 20,860.16 11 $ 238.69 21 OWNER 180
3226438 3226438AD CHONG $ 129,867.09 11.25 $ 1,262.64 49.057 OWNER 360
3229911 3229911AD MOORE $ 61,885.44 9.75 $ 532.68 48.819 OWNER 360
3230299 3230299AD PHILLIPS $ 34,162.66 10.95 $ 324.41 60 OWNER 360
3230406 3230406AD KILLEEN $ 34,400.17 11 $ 328.08 65 OWNER 360
3230794 3230794AD KARALLAS $ 37,034.44 11.125 $ 356.82 70 NON OWNER 360
3230810 3230810AD MANIS $ 50,337.05 10 $ 548.05 61.45 OWNER 180
3230992 3230992AD BURGOS $ 32,943.96 10.25 $ 295.71 54.1 NON OWNER 360
3231107 3231107AD JACKSON $ 90,490.78 9.625 $ 855.68 70 OWNER 240
3231198 3231198AD MILLER $ 69,868.18 9.875 $ 607.84 70 OWNER 360
3231255 3231255AD PETERSON $ 62,891.77 10.625 $ 582.18 66.32 OWNER 360
3231313 3231313AD HERBERT $ 101,780.38 9.125 $ 829.91 63.75 OWNER 360
3231321 3231321AD JOHNSON $ 64,306.68 10.99 $ 612.81 70 NON OWNER 360
3231347 3231347AD GRCICH $ 30,047.50 10.125 $ 266.93 70 NON OWNER 360
3231396 3231396AD ROMERO $ 155,073.99 9.25 $ 1,278.44 70 OWNER 360
3236742 3236742AD JORDAN $ 45,442.26 10.25 $ 407.73 70.108 OWNER 360
3236809 3236809AD PETERSEN $ 121,827.85 9.75 $ 1,048.17 65.946 OWNER 360
3240686 3240686AD BOYD $ 62,911.10 9.75 $ 541.27 70 OWNER 360
3240710 3240710AD MAYTORENA $ 19,158.97 9.99 $ 207.29 19.3 OWNER 180
3246741 3246741AD GROSSKLAUS $ 58,954.65 9.25 $ 612.37 62.63 OWNER 180
3247467 3247467AD ALVERSON $ 106,903.90 9.95 $ 935.06 64 OWNER 360
3247541 3247541AD GOUDEAU $ 49,442.99 10.7 $ 460.21 71 OWNER 360
3247566 3247566AD RANSON $ 86,855.55 9.9 $ 934.93 70 OWNER 180
3247582 3247582AD CHANDLER $ 30,276.35 9.95 $ 326.83 44.853 OWNER 360
3251840 3251840AD HENSTORF $ 19,853.36 9.95 $ 214.31 55.556 OWNER 180
3251949 3251949AD RODRIGUEZ $ 66,980.38 9.5 $ 712.17 55 OWNER 180
3254638 3254638AD BELLEROSE $ 65,566.67 10.25 $ 588.30 65 NON OWNER 360
3254646 3254646AD RUFFE $ 55,330.42 9.5 $ 466.68 53 OWNER 360
3254653 3254653AD FOBERT $ 34,952.66 9.95 $ 305.86 46 OWNER 360
3254927 3254927AD FITZPATRICK $ 149,827.20 10.7 $ 1,394.59 43.92 OWNER 360
3254992 3254992AD JONES $ 49,929.01 9.75 $ 429.58 56.497 NON OWNER 360
3256203 3256203AD WELCH $ 74,891.29 10.99 $ 713.68 68.493 OWNER 360
3256666 3256666AD MC KENZIE $ 35,602.73 11.75 $ 423.33 65 OWNER 180
3256682 3256682AD MAY $ 52,602.51 9.7 $ 559.85 60 OWNER 180
3256823 3256823AD FRANCO $ 72,520.66 12.5 $ 897.28 70 OWNER 180
<CAPTION>
Servicer AMRESCO Last Due
Loan Number Loan Number Name Servicer Originator Date
- ----------- ----------- ---- -------- ---------- ----
<C> <C> <S> <C> <C> <C>
3151628 3151628AD FELELLA ADVANTA NEW CENTURY 7/1/97
3151651 3151651AD STRACKBEIN ADVANTA NEW CENTURY 8/1/97
3157146 3157146AD SOPHUS ADVANTA NEW CENTURY 7/1/97
3157500 3157500AD ROJO ADVANTA NEW CENTURY 7/1/97
3157526 3157526AD JONES ADVANTA NEW CENTURY 7/1/97
3157559 3157559AD JOHNSON ADVANTA NEW CENTURY 7/1/97
3157799 3157799AD SPOON ADVANTA NEW CENTURY 7/1/97
3157930 3157930AD RANALLO ADVANTA NEW CENTURY 7/1/97
3158029 3158029AD HUGHES ADVANTA NEW CENTURY 7/1/97
3192010 3192010AD HAMMONDS ADVANTA NEW CENTURY 7/1/97
3192085 3192085AD RAY ADVANTA NEW CENTURY 7/1/97
3192168 3192168AD SMEDLEY ADVANTA NEW CENTURY 8/1/97
3192226 3192226AD MORALES ADVANTA NEW CENTURY 7/1/97
3192424 3192424AD KHAN ADVANTA NEW CENTURY 7/1/97
3192739 3192739AD DUGGAN ADVANTA FIRST COLONY 7/15/97
3218658 3218658AD WESSEL ADVANTA NEW CENTURY 7/1/97
3218724 3218724AD SANFORD ADVANTA NEW CENTURY 7/1/97
3224060 3224060AD BARKER ADVANTA NEW CENTURY 8/1/97
3226370 3226370AD HOWE ADVANTA NEW CENTURY 7/1/97
3226396 3226396AD GARCIA ADVANTA NEW CENTURY 7/1/97
3226438 3226438AD CHONG ADVANTA NEW CENTURY 8/1/97
3229911 3229911AD MOORE ADVANTA NEW CENTURY 7/1/97
3230299 3230299AD PHILLIPS ADVANTA NEW CENTURY 7/1/97
3230406 3230406AD KILLEEN ADVANTA NEW CENTURY 7/1/97
3230794 3230794AD KARALLAS ADVANTA ADMIRAL 7/1/97
3230810 3230810AD MANIS ADVANTA ADMIRAL 7/1/97
3230992 3230992AD BURGOS ADVANTA ADMIRAL 8/1/97
3231107 3231107AD JACKSON ADVANTA ADMIRAL 8/1/97
3231198 3231198AD MILLER ADVANTA ADMIRAL 7/1/97
3231255 3231255AD PETERSON ADVANTA ADMIRAL 7/1/97
3231313 3231313AD HERBERT ADVANTA ADMIRAL 8/1/97
3231321 3231321AD JOHNSON ADVANTA ADMIRAL 8/1/97
3231347 3231347AD GRCICH ADVANTA ADMIRAL 7/1/97
3231396 3231396AD ROMERO ADVANTA ADMIRAL 7/1/97
3236742 3236742AD JORDAN ADVANTA NEW CENTURY 8/1/97
3236809 3236809AD PETERSEN ADVANTA NEW CENTURY 7/1/97
3240686 3240686AD BOYD ADVANTA NEW CENTURY 7/1/97
3240710 3240710AD MAYTORENA ADVANTA NEW CENTURY 8/1/97
3246741 3246741AD GROSSKLAUS ADVANTA NEW CENTURY 8/1/97
3247467 3247467AD ALVERSON ADVANTA NEW CENTURY 7/1/97
3247541 3247541AD GOUDEAU ADVANTA NEW CENTURY 7/1/97
3247566 3247566AD RANSON ADVANTA NEW CENTURY 7/1/97
3247582 3247582AD CHANDLER ADVANTA NEW CENTURY 8/1/97
3251840 3251840AD HENSTORF ADVANTA NEW CENTURY 7/1/97
3251949 3251949AD RODRIGUEZ ADVANTA NEW CENTURY 7/1/97
3254638 3254638AD BELLEROSE ADVANTA NEW CENTURY 7/1/97
3254646 3254646AD RUFFE ADVANTA NEW CENTURY 7/1/97
3254653 3254653AD FOBERT ADVANTA NEW CENTURY 7/1/97
3254927 3254927AD FITZPATRICK ADVANTA NEW CENTURY 7/1/97
3254992 3254992AD JONES ADVANTA NEW CENTURY 7/1/97
3256203 3256203AD WELCH ADVANTA NEW CENTURY 7/1/97
3256666 3256666AD MC KENZIE ADVANTA NEW CENTURY 7/1/97
3256682 3256682AD MAY ADVANTA NEW CENTURY 7/1/97
3256823 3256823AD FRANCO ADVANTA NEW CENTURY 8/1/97
</TABLE>
Page 2
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund 2 Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3264405 3264405AD SHORT 618 SOUTH SECOND STREET ODESSA MO 64076 SFR 6/1/27
3264447 3264447AD PERREIRA 2974 AINAOLA DRIVE HILO HI 96720 2-4 UNITS 5/1/27
3264496 3264496AD KIDD 10206 EMPIRE CLEVELAND OH 44108 SFR 6/1/27
3264546 3264546AD JEFFRIES 1448 NORTH LUNA AVENUE CHICAGO IL 60651 2-4 UNITS 5/1/27
3264728 3264728AD OJEDA 10216 HESTER AVENUE WHITTIER CA 90603 SFR 6/1/12
3269529 3269529AD ALIPIO 211 OSAGE DRIVE SALINAS CA 93906 SFR 6/1/27
3269610 3269610AD THOMAS 342-344 EAST 135TH STREET LOS ANGELES CA 90222 2-4 UNITS 6/1/27
3269677 3269677AD WASHINGTON 9554 SOUTH WALLACE CHICAGO IL 60628 SFR 6/1/27
3269792 3269792AD BROOKS 7294 CLARION COURT HAMILTON OH 45011 SFR 6/1/27
3306198 3306198AD TURNBOUGH 3525 LOCUST STREET DENVER CO 80207 SFR 5/1/12
3307949 3307949AD ALAMEEN 6819 SOUTH MAY CHICAGO IL 60621 TOWNHOUSE 6/1/12
3308178 3308178AD CHACON 445 CICUTA COURT RIO RICO AZ 85648 SFR 6/1/27
3310539 3310539AD MANZO 1022 MALLOT DRIVE SAN JOSE CA 95121 SFR 6/1/27
3314168 3314168AD MITCHELL 846 WINSTON DRIVE SAN DIEGO CA 92114 SFR 6/1/27
3319068 3319068AD SIMON 3926 SYLVAN WOOD DRIVE SYLVANIA OH 43560 SFR 6/1/27
3328895 3328895AD ARECHIGA 10766 HUBBARD WAY SAN JOSE CA 95127 SFR 6/1/27
3329018 3329018AD MURO 155 GEORGE ORR ROAD EL PASO TX 79915 SFR 6/1/27
3329034 3329034AD LECLERC 1269 MOORE STREET AKRON OH 44301 SFR 6/1/27
3329935 3329935AD GRIFFIN 38715 N PUERTA AVE PALMDALE CA 93550 SFR 3/1/27
3329976 3329976AD DOUGLAS 1019 S FIR AVENUE INGLEWOOD CA 90301 SFR 4/1/27
3330032 3330032AD ROSS 920 92 0 1/2 &922 W 62 LOS ANGELES CA 90047 2-4 UNITS 4/1/27
3330040 3330040AD DREXLER 6333 WILRYAN AVE SOU EDINA MN 55439 SFR 4/1/12
3330115 3330115AD FLANNIGAN 2014 BERKSHIRE CIR U CARPENTERVI IL 60110 SFR 4/1/27
3330248 3330248AD RUDD 1669 E MERRIBEE WAY SALT LAKE C UT 84121 SFR 4/1/27
3330263 3330263AD ALVARADO 1561 E 8 AVENUE HIALEAH FL 33010 2-4 UNITS 4/1/27
3330305 3330305AD CHEW 73 GREENTREE WAY MILPITAS CA 95035 SFR 4/1/27
3330313 3330313AD CHEW 1126 DEMPSEY RD MILPITAS CA 95035 SFR 4/1/27
3330347 3330347AD GEIER 1901 MITTEN LAKE RD LAC DU FLAM WI 54538 SFR 4/1/27
3330354 3330354AD HAMADA 1655 MAKALOA STREET HONOLULU HI 96814 SFR 4/1/27
3330685 3330685AD CARTER 11528 S WATKINS AVENUE CHICAGO IL 60643 SFR 4/1/12
3330909 3330909AD MILLER 2802 DALE ST SAN DIEGO CA 92104 SFR 4/1/12
3330917 3330917AD JOHNSON 18030 NW 52 AVENUE MIAMI FL 33055 SFR 4/1/27
3331030 3331030AD CURRY 14103 S NESTOR AVENUE COMPTON ARE CA 90222 SFR 4/1/27
3331063 3331063AD TANKSON 220 N AUSTIN OAK PARK IL 60302 2-4 UNITS 4/1/27
3331089 3331089AD GOBIN 309 W FAIRWAY BLVD BIG BEAR CI CA 92314 SFR 4/1/27
3331113 3331113AD CROUSE 95 KALO RD. HANA HI 96713 SFR 4/1/27
3331162 3331162AD EADS 1511 1517 HARRISON S DENVER CO 80206 2-4 UNITS 4/1/12
3335171 3335171AD GLENN 5594 WESTERN AVENUE SAN BERNARD CA 92407 SFR 12/1/26
3335353 3335353AD AGUILAR 6010-6010 1/2 HELIOTROPE A MAYWOOD CA 90270 2-4 UNITS 12/1/26
3335478 3335478AD HULSINGER 6615 & 6617 S. VICTORIA AV LOS ANGELES CA 90043 2-4 UNITS 1/1/27
3338654 3338654AD HUBER 1325 VIRGINIA DRIVE PALATINE IL 60067 SFR 6/1/12
3338704 3338704AD ALLEN 901 NORTH DRAKE AVENUE CHICAGO IL 60651 SFR 6/1/12
3340734 3340734AD FRALIN 795 SOUTH CHAMPION AVENUE COLUMBUS OH 43206 SFR 6/1/27
3340916 3340916AD MITCHELL 601 EAST SENECA STREET TUCSON AZ 85705 SFR 6/1/12
3345592 3345592AD ZEFF 10945 CANNONADE DRIVE PARKER CO 80134 SFR 6/1/27
3345626 3345626AD DENUNNO 320 NORTH ORANGE AVENUE RIALTO CA 92376 SFR 6/1/12
3375474 3375474AD MORA 101 SANDIA ROAD NORTHWEST ALBUQUERQUE NM 87107 SFR 6/1/27
3375714 3375714AD UMBARGER 22200 SE ROYAL ANNE DRIVE AMITY OR 97101 SFR 6/1/12
3385275 3385275AD STUHR 2225 SOUTH CROSKEY STREET PHILADELPHI PA 19145 SFR 4/1/12
3386976 3386976AD GARDUNO 1955 WEST LINDEN STREET RIVERSIDE CA 92507 SFR 4/1/12
3390960 3390960AD VAN NATTER 2615 BLOOMDALE STREET DUARTE CA 91010 SFR 6/1/27
3390994 3390994AD BENNETT 1836 BROOKDALE DRIVE COLORADO SP CO 80918 TOWNHOUSE 6/1/27
3391018 3391018AD LYTLE 12332 WEST 107TH TERRACE OVERLAND PK KS 66210 TOWNHOUSE 6/1/27
3391083 3391083AD LEVERITT 3001 WILKINSON AVENUE FORT WORTH TX 76013 SFR 6/1/27
<CAPTION>
Servicer AMRESCO Last 8/1/97 Current Current Occupancy Original
Loan Number Loan Number Name Scheduled Balance Rate P&I Payment LTV Status Term
- ----------- ----------- ---- ----------------- ---- ----------- --- ------ ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3264405 3264405AD SHORT $ 57,951.15 10.25 $ 519.74 61.7 OWNER 360
3264447 3264447AD PERREIRA $ 129,826.00 10 $ 1,140.85 41.94 OWNER 360
3264496 3264496AD KIDD $ 51,070.27 11.95 $ 523.66 70 NON OWNER 360
3264546 3264546AD JEFFRIES $ 73,913.94 10.75 $ 690.78 69.81 OWNER 360
3264728 3264728AD OJEDA $ 105,151.72 9.25 $ 1,087.86 65 OWNER 180
3269529 3269529AD ALIPIO $ 84,916.04 9.5 $ 714.73 60.71 OWNER 360
3269610 3269610AD THOMAS $ 84,909.18 9.125 $ 691.59 62.96 NON OWNER 360
3269677 3269677AD WASHINGTON $ 49,950.61 9.5 $ 420.43 58.82 OWNER 360
3269792 3269792AD BROOKS $ 79,928.15 9.95 $ 699.11 60 OWNER 360
3306198 3306198AD TURNBOUGH $ 19,875.80 11.75 $ 236.83 26.67 OWNER 180
3307949 3307949AD ALAMEEN $ 30,681.32 12.45 $ 378.62 70 OWNER 180
3308178 3308178AD CHACON $ 76,930.85 9.95 $ 672.89 70 OWNER 360
3310539 3310539AD MANZO $ 161,848.21 9.75 $ 1,391.84 69.83 OWNER 360
3314168 3314168AD MITCHELL $ 66,580.61 9.25 $ 548.32 56 OWNER 360
3319068 3319068AD SIMON $ 58,452.79 10.45 $ 532.94 47.18 OWNER 360
3328895 3328895AD ARECHIGA $ 213,304.16 9.85 $ 1,850.00 70 OWNER 360
3329018 3329018AD MURO $ 37,366.42 9.95 $ 326.83 65.61 OWNER 360
3329034 3329034AD LECLERC $ 20,140.20 12.75 $ 218.97 65 NON OWNER 360
3329935 3329935AD GRIFFIN $ 34,867.16 9.75 $ 300.27 49.225 NON OWNER 360
3329976 3329976AD DOUGLAS $ 51,906.64 9.99 $ 455.95 41.6 OWNER 360
3330032 3330032AD ROSS $ 119,812.85 10.65 $ 1,111.17 63.158 NON OWNER 360
3330040 3330040AD DREXLER $ 51,468.40 9.5 $ 543.00 65.823 OWNER 180
3330115 3330115AD FLANNIGAN $ 35,946.80 10.9 $ 340.12 60 OWNER 360
3330248 3330248AD RUDD $ 197,261.59 9.25 $ 1,628.90 63.871 OWNER 360
3330263 3330263AD ALVARADO $ 85,825.15 9.4 $ 716.87 58.108 OWNER 360
3330305 3330305AD CHEW $ 89,780.21 10.89 $ 849.62 36.735 NON OWNER 360
3330313 3330313AD CHEW $ 171,553.43 10.3 $ 1,547.69 64.662 OWNER 360
3330347 3330347AD GEIER $ 84,883.60 11.25 $ 825.57 52.632 OWNER 360
3330354 3330354AD HAMADA $ 39,872.36 10.89 $ 377.61 27.778 NON OWNER 360
3330685 3330685AD CARTER $ 34,665.66 10.25 $ 381.48 58.333 OWNER 180
3330909 3330909AD MILLER $ 40,523.45 9.75 $ 434.34 20.5 OWNER 180
3330917 3330917AD JOHNSON $ 62,202.64 10.64 $ 576.41 70 OWNER 360
3331030 3331030AD CURRY $ 74,875.15 10.35 $ 677.66 60.976 OWNER 360
3331063 3331063AD TANKSON $ 84,821.71 9.25 $ 699.27 40.476 OWNER 360
3331089 3331089AD GOBIN $ 79,856.33 9.99 $ 701.47 66.667 OWNER 360
3331113 3331113AD CROUSE $ 359,327.09 9.8 $ 3,106.18 67.925 OWNER 360
3331162 3331162AD EADS $ 94,033.91 10.75 $ 1,063.78 65 NON OWNER 180
3335171 3335171AD GLENN $ 113,172.77 9.85 $ 984.36 68.85 NON OWNER 360
3335353 3335353AD AGUILAR $ 69,736.73 9.85 $ 606.56 32.56 OWNER 360
3335478 3335478AD HULSINGER $ 94,226.47 10.99 $ 899.24 70 NON OWNER 360
3338654 3338654AD HUBER $ 49,784.13 11.25 $ 576.18 29.94 OWNER 180
3338704 3338704AD ALLEN $ 40,810.23 10.5 $ 453.22 60.29 OWNER 180
3340734 3340734AD FRALIN $ 30,970.95 9.75 $ 266.34 57.41 OWNER 360
3340916 3340916AD MITCHELL $ 14,927.25 9.99 $ 161.10 31.91 OWNER 180
3345592 3345592AD ZEFF $ 69,937.66 9.99 $ 613.79 47.95 OWNER 360
3345626 3345626AD DENUNNO $ 21,902.77 11 $ 250.06 27.16 OWNER 180
3375474 3375474AD MORA $ 73,932.48 9.875 $ 642.58 64 OWNER 360
3375714 3375714AD UMBARGER $ 79,923.05 9.625 $ 679.99 64 OWNER 360
3385275 3385275AD STUHR $ 32,946.89 12.375 $ 349.00 60 NON OWNER 360
3386976 3386976AD GARDUNO $ 59,903.14 10.49 $ 548.40 68.97 NON OWNER 360
3390960 3390960AD VAN NATTER $ 90,910.12 9.5 $ 765.18 70 OWNER 360
3390994 3390994AD BENNETT $ 77,918.81 9.25 $ 641.69 63.93 OWNER 360
3391018 3391018AD LYTLE $ 61,561.72 11.65 $ 617.08 70 OWNER 360
3391083 3391083AD LEVERITT $ 41,278.50 12.45 $ 439.18 70 OWNER 360
<CAPTION>
Servicer AMRESCO Last Due
Loan Number Loan Number Name Servicer Originator Date
- ----------- ----------- ---- -------- ---------- ----
<C> <C> <S> <C> <C> <C>
3264405 3264405AD SHORT ADVANTA NEW CENTURY 7/1/97
3264447 3264447AD PERREIRA ADVANTA NEW CENTURY 8/1/97
3264496 3264496AD KIDD ADVANTA NEW CENTURY 7/1/97
3264546 3264546AD JEFFRIES ADVANTA NEW CENTURY 7/1/97
3264728 3264728AD OJEDA ADVANTA NEW CENTURY 7/1/97
3269529 3269529AD ALIPIO ADVANTA NEW CENTURY 7/1/97
3269610 3269610AD THOMAS ADVANTA NEW CENTURY 7/1/97
3269677 3269677AD WASHINGTON ADVANTA NEW CENTURY 7/1/97
3269792 3269792AD BROOKS ADVANTA NEW CENTURY 8/1/97
3306198 3306198AD TURNBOUGH ADVANTA NEW CENTURY 7/1/97
3307949 3307949AD ALAMEEN ADVANTA NEW CENTURY 8/1/97
3308178 3308178AD CHACON ADVANTA NEW CENTURY 7/1/97
3310539 3310539AD MANZO ADVANTA NEW CENTURY 7/1/97
3314168 3314168AD MITCHELL ADVANTA NEW CENTURY 7/1/97
3319068 3319068AD SIMON ADVANTA NEW CENTURY 7/1/97
3328895 3328895AD ARECHIGA ADVANTA NEW CENTURY 7/1/97
3329018 3329018AD MURO ADVANTA NEW CENTURY 7/1/97
3329034 3329034AD LECLERC ADVANTA NEW CENTURY 7/1/97
3329935 3329935AD GRIFFIN ADVANTA BNC 7/1/97
3329976 3329976AD DOUGLAS ADVANTA BNC 7/1/97
3330032 3330032AD ROSS ADVANTA BNC 7/1/97
3330040 3330040AD DREXLER ADVANTA BNC 7/1/97
3330115 3330115AD FLANNIGAN ADVANTA BNC 8/1/97
3330248 3330248AD RUDD ADVANTA BNC 7/1/97
3330263 3330263AD ALVARADO ADVANTA BNC 7/1/97
3330305 3330305AD CHEW ADVANTA BNC 7/1/97
3330313 3330313AD CHEW ADVANTA BNC 7/1/97
3330347 3330347AD GEIER ADVANTA BNC 7/1/97
3330354 3330354AD HAMADA ADVANTA BNC 8/1/97
3330685 3330685AD CARTER ADVANTA BNC 7/1/97
3330909 3330909AD MILLER ADVANTA BNC 7/1/97
3330917 3330917AD JOHNSON ADVANTA BNC 7/1/97
3331030 3331030AD CURRY ADVANTA BNC 7/1/97
3331063 3331063AD TANKSON ADVANTA BNC 7/1/97
3331089 3331089AD GOBIN ADVANTA BNC 7/1/97
3331113 3331113AD CROUSE ADVANTA BNC 7/1/97
3331162 3331162AD EADS ADVANTA BNC 7/1/97
3335171 3335171AD GLENN ADVANTA FREMONT INV AND LOAN 8/1/97
3335353 3335353AD AGUILAR ADVANTA FREMONT INV AND LOAN 7/1/97
3335478 3335478AD HULSINGER ADVANTA FREMONT INV AND LOAN 7/1/97
3338654 3338654AD HUBER ADVANTA NEW CENTURY 7/1/97
3338704 3338704AD ALLEN ADVANTA NEW CENTURY 7/1/97
3340734 3340734AD FRALIN ADVANTA NEW CENTURY 7/1/97
3340916 3340916AD MITCHELL ADVANTA NEW CENTURY 7/1/97
3345592 3345592AD ZEFF ADVANTA NEW CENTURY 7/1/97
3345626 3345626AD DENUNNO ADVANTA NEW CENTURY 7/1/97
3375474 3375474AD MORA ADVANTA NEW CENTURY 7/1/97
3375714 3375714AD UMBARGER ADVANTA NEW CENTURY 7/1/97
3385275 3385275AD STUHR ADVANTA FIRST COLONY 7/1/97
3386976 3386976AD GARDUNO ADVANTA FIRST COLONY 7/1/97
3390960 3390960AD VAN NATTER ADVANTA NEW CENTURY 7/1/97
3390994 3390994AD BENNETT ADVANTA NEW CENTURY 7/1/97
3391018 3391018AD LYTLE ADVANTA NEW CENTURY 7/1/97
3391083 3391083AD LEVERITT ADVANTA NEW CENTURY 7/1/97
</TABLE>
Page 3
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund 2 Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3396173 3396173AD HERRERA 4818 FAUNA STREET MONTCLAIR CA 91763 SFR 6/1/27
3408622 3408622AD PASSINO 1601 SPRING LAKE DRIVE DRIPPING SP TX 78620 SFR 6/1/27
3408697 3408697AD PLUM HC 68 BOX 167 BOWDEN WV 26254 SFR 7/1/12
3408739 3408739AD ESPARZA 4012 138TH AVENUE HAMILTON MI 49419 SFR 6/1/27
3408838 3408838AD SCOTT 524 ABRAHAM GREENVILLE MS 38701 SFR 6/1/27
3409075 3409075AD CAESAR 20826 SOUTHWEST 85TH COURT MIAMI FL 33189 SFR 7/1/27
3409240 3409240AD BOGUNOVICH 2635 SOUTH FEDERAL BOULEVA DENVER CO 80219 SFR 6/1/12
3411246 3411246AD FERMAN 2385 CHANSLOR STREET POMONA CA 91766 SFR 6/1/27
3411550 3411550AD SAYER 11034 SINGER AVENUE LOS MOLINOS CA 96055 SFR 6/1/27
3411634 3411634AD WURTZ 4439 NORTH MERRIMAC CHICAGO IL 60612 SFR 6/1/27
3412111 3412111AD VILLAREAL 206 BYRON LANE VICTORIA TX 77904 SFR 7/1/27
3412491 3412491AD BILLY 2504 14TH STREET HOUSTON TX 77547 SFR 7/1/12
3414968 3414968AD VALENZUELA 11505 SEGRELL WAY CULVER CITY CA 90230 SFR 6/1/27
3415056 3415056AD VELASQUEZ 7371 EIGLEBERRY STREET GILROY CA 95020 SFR 6/1/27
3416492 3416492AD DIMARTINO 6410 QUINCY STREET SAINT LOUIS MO 63109 SFR 7/1/12
3416500 3416500AD HREBENYAK 1716 DIAMOND OAKS COURT LAS VEGAS NV 89117 SFR 7/1/27
3416831 3416831AD EVANS 728 PENDLETON HILL ROAD NORTH STONI CT 6359 SFR 7/1/27
3416849 3416849AD AGUILAR 1097 18TH STREET EL CENTRO CA 92243 SFR 7/1/12
3416971 3416971AD POSTAWKO 8935 ARVIN PLACE AFFTON MO 63123 SFR 7/1/27
3418696 3418696AD RIEKEN 3800 HILLCREST DRIVE HOLLYWOOD FL 33021 CONDO 6/1/27
3420973 3420973AD KRUETTNER 6825 S.E. 67TH AVENUE PORTLAND OR 97206 SFR 6/1/27
3420981 3420981AD MORENO 18 LOVATO ROAD TIJERAS NM 87059 SFR 6/1/27
3421013 3421013AD DOODY 2140 COUNTY ROAD 41 BELLVIEW CO 80512 SFR 6/1/27
3421039 3421039AD SILVA LOT 100C AAHI PLACE KAUNAKAKAI HI 97648 SFR 6/1/27
3422052 3422052AD EASLEY 1853 NOBLE ROAD EAST CLEVEL OH 44112 2-4 UNITS 7/1/27
3425931 3425931AD KUHN 10340 SW 90TH AVENUE TIGARD OR 97223 SFR 5/1/12
3427002 3427002AD GOLDLANDER 800 WEST 1ST STREET LOS ANGELES CA 90012 CONDO 7/1/27
3427358 3427358AD CARTER 697 SARATOGA AVENUE NEWARK OH 43055 SFR 7/1/12
3428703 3428703AD BAKKEN 14548 SUPERIOR ROAD CLEVELAND H OH 44118 SFR 6/1/27
3434016 3434016AD GULLEY 6637 BRANCH HILL GUINEA LOVELAND OH 45140 SFR 6/1/27
3434966 3434966AD WARNER 197 EASY STREET SEBASTIAN FL 32958 SFR 7/1/27
3435104 3435104AD JONES 5225 WEST 4TH AVENUE GARY IN 46406 SFR 7/1/27
3435427 3435427AD BRYANT 3510 ROSEDALE HOUSTON TX 77004 SFR 7/1/27
3443967 3443967AD BRUNSON 1693 BAY STREET PORT ORCHAR WA 98366 SFR 6/1/27
3444288 3444288AD NETHERLAND 1005 PARKVIEW AVENUE AND REDDING CA 96001 2-4 UNITS 6/1/27
3446028 3446028AD BOYD 197 MICHIGAN AVENUE ASHEVILLE NC 28806 SFR 7/1/27
3446044 3446044AD TARAPE 2310 BOOTH ROAD HONOLULU HI 96813 SFR 7/1/27
3446267 3446267AD JONES 234 SOUTH 46TH STREET SAN DIEGO CA 92113 SFR 7/1/27
3446473 3446473AD GONZALEZ 15121 SOUTHWEST 105TH COUR MIAMI FL 33176 SFR 7/1/27
3446671 3446671AD QUINTERO 133 SOUTHEAST 43RD TERRACE CAPE CORAL FL 33904 SFR 7/1/27
3446754 3446754AD BROOKS 8935 POPLAR AVENUE COTATI CA 94931 SFR 6/1/12
3446762 3446762AD DOUGLAS 4213 CARNATION LANE LAS VEGAS NV 89108 MANUFACTURE 6/1/12
3449733 3449733AD JOHNSON 1200 J STREET ORANGE COVE CA 93646 SFR 7/1/27
3456001 3456001AD HICKIN 774 NORTH CARHART AVENUE FULLERTON CA 92833 SFR 7/1/27
3456258 3456258AD SOLOMON 3140 NORTHWEST 4TH COURT FORT LAUDER FL 33311 SFR 7/1/27
3456993 3456993AD DODGE 33 BRAGDON ROAD FREEPORT ME 4032 SFR 5/6/17
3457504 3457504AD FAVOR 252 WEST PRESCOTT AVEN EDISON NJ 8820 SFR 5/5/12
3457538 3457538AD BEIERMANN 44 WHITTLESEY DRIVE BETHEL CT 6801 OTHER 4/21/27
3650165 3650165AD GRANT 13801 HALYARD DRIVE CORPUS CHR TX 78418 SFR 5/1/27
3650314 3650314AD STANIEC 67-1271 MAMALAHOA HIGHWAY KAMUELA HI 96743 SFR 7/1/27
3650363 3650363AD LANTRIP 4401 CHARLES ROAD PINE BLUFF AR 71602 SFR 7/1/27
3650405 3650405AD BLANSON 811 EAST 80TH STREET LOS ANGELES CA 90001 SFR 7/1/27
3651841 3651841AD BEASLEY 1315NEROSELAWN STREET PORTLAND OR 97211 SFR 4/1/27
3651882 3651882AD CASTLETON 357 KENOLIO RD. KIHEI HI 96753 SFR 5/1/27
<CAPTION>
Servicer AMRESCO Last 8/1/97 Current Current Occupancy Original
Loan Number Loan Number Name Scheduled Balance Rate P&I Payment LTV Status Term
- ----------- ----------- ---- ----------------- ---- ----------- --- ------ ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3396173 3396173AD HERRERA $ 77,937.73 10.5 $ 713.50 64.46 NON OWNER 360
3408622 3408622AD PASSINO $ 126,084.85 9.875 $ 1,095.86 64.72 OWNER 360
3408697 3408697AD PLUM $ 37,012.53 10.25 $ 404.37 70 OWNER 180
3408739 3408739AD ESPARZA $ 54,251.23 9.95 $ 474.52 45.25 OWNER 360
3408838 3408838AD SCOTT $ 24,981.89 10.95 $ 237.14 39.68 OWNER 360
3409075 3409075AD CAESAR $ 19,992.79 10.95 $ 189.71 22.22 OWNER 360
3409240 3409240AD BOGUNOVICH $ 58,241.74 11.01 $ 665.28 65 NON OWNER 180
3411246 3411246AD FERMAN $ 139,874.27 9.95 $ 1,223.44 70 OWNER 360
3411550 3411550AD SAYER $ 95,819.21 10.25 $ 859.37 65 OWNER 360
3411634 3411634AD WURTZ $ 94,438.63 11.45 $ 932.23 70 OWNER 360
3412111 3412111AD VILLAREAL $ 49,977.17 9.85 $ 433.25 71.43 OWNER 360
3412491 3412491AD BILLY $ 35,666.72 10.38 $ 392.52 62.72 OWNER 180
3414968 3414968AD VALENZUELA $ 119,871.91 9.13 $ 976.80 60 OWNER 360
3415056 3415056AD VELASQUEZ $ 121,875.64 9.35 $ 1,012.52 60 OWNER 360
3416492 3416492AD DIMARTINO $ 23,439.01 9.2 $ 241.16 39.17 OWNER 180
3416500 3416500AD HREBENYAK $ 59,973.17 9.95 $ 524.33 42.7 OWNER 360
3416831 3416831AD EVANS $ 84,466.05 10.45 $ 769.80 54.52 OWNER 360
3416849 3416849AD AGUILAR $ 38,604.03 9.7 $ 408.80 43 OWNER 180
3416971 3416971AD POSTAWKO $ 82,468.94 10.75 $ 770.12 68.75 OWNER 360
3418696 3418696AD RIEKEN $ 29,973.05 9.95 $ 262.17 60 OWNER 360
3420973 3420973AD KRUETTNER $ 54,945.68 9.5 $ 462.47 64.71 OWNER 360
3420981 3420981AD MORENO $ 151,849.87 9.5 $ 1,278.10 64 OWNER 360
3421013 3421013AD DOODY $ 184,826.67 9.75 $ 1,589.44 52.85 OWNER 360
3421039 3421039AD SILVA $ 80,941.96 11 $ 771.39 64.29 OWNER 360
3422052 3422052AD EASLEY $ 23,992.13 11.38 $ 235.47 43.64 OWNER 360
3425931 3425931AD KUHN $ 74,937.11 12.15 $ 780.13 51 OWNER 360
3427002 3427002AD GOLDLANDER $ 30,988.21 10.7 $ 288.21 41.33 OWNER 360
3427358 3427358AD CARTER $ 49,878.81 9.95 $ 535.77 64.1 OWNER 180
3428703 3428703AD BAKKEN $ 75,920.88 9.25 $ 625.24 67.29 OWNER 360
3434016 3434016AD GULLEY $ 69,609.30 9.24 $ 572.76 52 OWNER 360
3434966 3434966AD WARNER $ 42,982.91 10.5 $ 393.34 68.25 OWNER 360
3435104 3435104AD JONES $ 22,989.00 9.63 $ 195.58 52.87 OWNER 360
3435427 3435427AD BRYANT $ 169,711.05 9.2 $ 1,390.75 60 OWNER 360
3443967 3443967AD BRUNSON $ 107,933.62 11.7 $ 1,086.03 67.5 OWNER 360
3444288 3444288AD NETHERLAND $ 79,471.12 11.7 $ 799.64 71 OWNER 360
3446028 3446028AD BOYD $ 21,862.42 11.13 $ 210.42 59.92 OWNER 360
3446044 3446044AD TARAPE $ 74,971.70 10.74 $ 699.55 22.73 OWNER 360
3446267 3446267AD JONES $ 66,966.70 9.45 $ 560.93 70.53 OWNER 360
3446473 3446473AD GONZALEZ $ 51,977.96 10.2 $ 464.04 56.52 OWNER 360
3446671 3446671AD QUINTERO $ 59,968.57 9.2 $ 491.43 63.16 OWNER 360
3446754 3446754AD BROOKS $ 74,956.87 12 $ 771.46 63 OWNER 360
3446762 3446762AD DOUGLAS $ 35,431.41 10.25 $ 388.02 41.88 OWNER 180
3449733 3449733AD JOHNSON $ 43,978.35 9.5 $ 369.98 58.67 OWNER 360
3456001 3456001AD HICKIN $ 111,949.93 9.95 $ 978.74 70 OWNER 360
3456258 3456258AD SOLOMON $ 52,478.60 10.38 $ 475.53 70 OWNER 360
3456993 3456993AD DODGE $ 81,715.45 10.5 $ 818.68 67.77 OWNER 240
3457504 3457504AD FAVOR $ 129,171.56 10.99 $ 1,476.76 59.36 OWNER 180
3457538 3457538AD BEIERMANN $ 61,813.06 11.7 $ 623.46 65 OWNER 360
3650165 3650165AD GRANT $ 223,744.73 10.75 $ 2,091.00 69.97 OWNER 360
3650314 3650314AD STANIEC $ 209,916.55 10.5 $ 1,920.95 70 OWNER 360
3650363 3650363AD LANTRIP $ 29,988.41 10.63 $ 277.34 46.88 OWNER 360
3650405 3650405AD BLANSON $ 49,975.40 9.5 $ 420.43 38.46 OWNER 360
3651841 3651841AD BEASLEY $ 64,866.44 9.35 $ 539.46 54.62 OWNER 360
3651882 3651882AD CASTLETON $ 237,623.08 9.2 $ 1,949.35 70 OWNER 360
<CAPTION>
Servicer AMRESCO Last Due
Loan Number Loan Number Name Servicer Originator Date
- ----------- ----------- ---- -------- ---------- ----
<C> <C> <S> <C> <C> <C>
3396173 3396173AD HERRERA ADVANTA NEW CENTURY 7/1/97
3408622 3408622AD PASSINO ADVANTA MUTUAL EQUITY MTG 7/1/97
3408697 3408697AD PLUM ADVANTA AMRESCO 8/1/97
3408739 3408739AD ESPARZA ADVANTA AMRESCO 7/1/97
3408838 3408838AD SCOTT ADVANTA AMRESCO 8/1/97
3409075 3409075AD CAESAR ADVANTA AMRESCO 8/1/97
3409240 3409240AD BOGUNOVICH ADVANTA AMRESCO 7/1/97
3411246 3411246AD FERMAN ADVANTA NEW CENTURY 7/1/97
3411550 3411550AD SAYER ADVANTA NEW CENTURY 7/1/97
3411634 3411634AD WURTZ ADVANTA NEW CENTURY 8/1/97
3412111 3412111AD VILLAREAL ADVANTA AMRESCO 8/1/97
3412491 3412491AD BILLY ADVANTA AMRESCO 8/1/97
3414968 3414968AD VALENZUELA ADVANTA NEW CENTURY 7/1/97
3415056 3415056AD VELASQUEZ ADVANTA NEW CENTURY 7/1/97
3416492 3416492AD DIMARTINO ADVANTA AMRESCO 8/1/97
3416500 3416500AD HREBENYAK ADVANTA AMRESCO 8/1/97
3416831 3416831AD EVANS ADVANTA AMRESCO 8/1/97
3416849 3416849AD AGUILAR ADVANTA BANKERS MTG CO 8/1/97
3416971 3416971AD POSTAWKO ADVANTA AMRESCO 8/1/97
3418696 3418696AD RIEKEN ADVANTA NEW CENTURY 7/1/97
3420973 3420973AD KRUETTNER ADVANTA NEW CENTURY 7/1/97
3420981 3420981AD MORENO ADVANTA NEW CENTURY 7/1/97
3421013 3421013AD DOODY ADVANTA NEW CENTURY 7/1/97
3421039 3421039AD SILVA ADVANTA NEW CENTURY 7/1/97
3422052 3422052AD EASLEY ADVANTA AMRESCO 8/1/97
3425931 3425931AD KUHN ADVANTA NEW CENTURY 7/1/97
3427002 3427002AD GOLDLANDER ADVANTA AMRESCO 8/1/97
3427358 3427358AD CARTER ADVANTA AMRESCO 8/1/97
3428703 3428703AD BAKKEN ADVANTA NEW CENTURY 7/1/97
3434016 3434016AD GULLEY ADVANTA NEW CENTURY 8/1/97
3434966 3434966AD WARNER ADVANTA AMRESCO 8/1/97
3435104 3435104AD JONES ADVANTA AMRESCO 8/1/97
3435427 3435427AD BRYANT ADVANTA AMRESCO 8/1/97
3443967 3443967AD BRUNSON ADVANTA GOODRICH & PENNINGTON 7/1/97
3444288 3444288AD NETHERLAND ADVANTA GOODRICH & PENNINGTON 7/1/97
3446028 3446028AD BOYD ADVANTA AMRESCO 8/1/97
3446044 3446044AD TARAPE ADVANTA AMRESCO 8/1/97
3446267 3446267AD JONES ADVANTA AMRESCO 8/1/97
3446473 3446473AD GONZALEZ ADVANTA AMRESCO 8/1/97
3446671 3446671AD QUINTERO ADVANTA AMRESCO 8/1/97
3446754 3446754AD BROOKS ADVANTA GOODRICH & PENNINGTON 7/1/97
3446762 3446762AD DOUGLAS ADVANTA GOODRICH & PENNINGTON 7/1/97
3449733 3449733AD JOHNSON ADVANTA AMRESCO 8/1/97
3456001 3456001AD HICKIN ADVANTA AMRESCO 8/1/97
3456258 3456258AD SOLOMON ADVANTA AMRESCO 8/1/97
3456993 3456993AD DODGE ADVANTA PARKWAY MORTGAGE 7/6/97
3457504 3457504AD FAVOR ADVANTA PARKWAY MORTGAGE 7/5/97
3457538 3457538AD BEIERMANN ADVANTA PARKWAY MORTGAGE 7/21/97
3650165 3650165AD GRANT ADVANTA MUTUAL EQUITY MORTGAGE CO 7/1/97
3650314 3650314AD STANIEC ADVANTA AMRESCO 8/1/97
3650363 3650363AD LANTRIP ADVANTA AMRESCO 8/1/97
3650405 3650405AD BLANSON ADVANTA AMRESCO 8/1/97
3651841 3651841AD BEASLEY ADVANTA BNC 8/1/97
3651882 3651882AD CASTLETON ADVANTA BNC 7/1/97
</TABLE>
Page 4
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund 2 Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3651908 3651908AD CLARK 4750 COUNTY ROAD 7 MEEKER CO 81641 SFR 5/1/27
3651932 3651932AD PARTAIN 15558 STATE ROAD 32 E NOBLESVILLE IN 46060 SFR 5/1/27
3651999 3651999AD OZEKI 640S HOSS STREET DIAMOND BAR CA 91765 SFR 5/1/27
3652062 3652062AD ANDERSON 1561 KING ROAD WINLOCK WA 98596 SFR 5/1/27
3652096 3652096AD MOON 608SE7TH STREET CORVALLIS OR 97333 SFR 5/1/27
3652146 3652146AD HERALD 707 ISABELLA STREET NEWPORT KY 41071 SFR 5/1/27
3652161 3652161AD LARA 4698W BAYAUD AVENUE DENVER CO 80219 SFR 5/1/12
3652229 3652229AD HEINEMANN 205S HELEN AVENUE OLNEY SPRIN CO 81062 SFR 5/1/27
3652310 3652310AD CHURCH NNA OLD EAST RIVER PRIEST RIVE ID 83856 SFR 5/1/27
3652336 3652336AD ARAIZA 1309W SAINT ANDREW PL SANTA ANA CA 92704 SFR 5/1/27
3652484 3652484AD CASTO 639 6TH STREET VALLEJO CA 94590 SFR 5/1/27
3652534 3652534AD LILLIS 548 HIGH STREET WESTWOOD MA 2090 SFR 5/1/27
3652591 3652591AD BANES 656N SOBOBA STREET HEMET CA 92544 SFR 5/1/27
3652617 3652617AD KAUFMAN 8429 ANN AVENUE CHARLACK MO 63114 SFR 5/1/27
3652740 3652740AD HUTCHINSON 17535 NAVAJO TRACE TINLEY PARK IL 60477 SFR 5/1/27
3652815 3652815AD SINGH 2860 ANDER LANE TURLOCK CA 95382 SFR 5/1/12
3652898 3652898AD LUCHINI 2234 MARLOW RD SANTA ROSA CA 95403 SFR 5/1/27
3652963 3652963AD HUTCHINS 2972 AVENUE H WEST RIVIERA BEA FL 33404 SFR 5/1/27
3652971 3652971AD LEE 18501NW 23 AVENUE OPA LOCKA FL 33056 SFR 5/1/27
3652997 3652997AD THOMPSON 1411 SW 5TH TERRACE DEERFIELD B FL 33441 SFR 5/1/12
3653060 3653060AD ST. 10NE50 TERRACE MIAMI FL 33137 2-4 UNITS 5/1/12
3653102 3653102AD FELIX 2778 ELMHURST CIRCLE FAIRFIELD CA 94533 SFR 6/1/27
3653193 3653193AD MEISEL 12889 HYLAND CIRCLE BOCA RATON FL 33428 PUD 5/1/27
3653219 3653219AD SCHUFELDT 47-653 C KAM HIGHWAY KANEIOHE HI 96744 SFR 5/1/27
3653235 3653235AD ROWLEY 2333W FARWELL #1S CHICAGO IL 60646 CONDO 5/1/12
3653664 3653664AD LUNA 462 HOOVER AVENUE TULARE CA 93274 SFR 7/1/27
3653763 3653763AD PARKER LYES 1715 EAST 85TH STREET CHICAGO IL 60617 SFR 7/1/12
3657749 3657749AD SAHMEL 2007 SOUTH PALM COURT PASADENA TX 77502 SFR 7/1/27
3657954 3657954AD SMITH 1026 OLD RIVER ROAD PETAL MS 39465 SFR 7/1/12
3661907 3661907AD SANCHEZ 920 MCCREERY AVENUE SAN JOSE CA 95116 SFR 7/1/27
3661980 3661980AD DUCEY 820 PITNEY DRIVE SPRINGLAKES NJ 7762 SFR 7/1/27
3662137 3662137AD WARREN 515 OLIVER AVENUE ALTAMONTE S FL 32701 SFR 7/1/12
3665726 3665726AD ROSE 5516 HOWARD STREET OMAHA NE 68106 SFR 7/1/27
3670064 3670064AD PHUONG T. BE 1264 MEDLEY DRIVE SAN JOSE CA 95121 SFR 7/1/27
<CAPTION>
Servicer AMRESCO Last 8/1/97 Current Current Occupancy Original
Loan Number Loan Number Name Scheduled Balance Rate P&I Payment LTV Status Term
- ----------- ----------- ---- ----------------- ---- ----------- --- ------ ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3651908 3651908AD CLARK $ 42,079.13 9.64 $ 358.65 70 OWNER 360
3651932 3651932AD PARTAIN $ 35,354.01 10.14 $ 314.33 60 OWNER 360
3651999 3651999AD OZEKI $ 59,910.77 9.5 $ 504.51 31.25 OWNER 360
3652062 3652062AD ANDERSON $ 65,609.34 9.95 $ 575.01 70 OWNER 360
3652096 3652096AD MOON $ 83,379.40 9.64 $ 710.66 52.18 OWNER 360
3652146 3652146AD HERALD $ 21,723.79 10.49 $ 198.79 75 OWNER 360
3652161 3652161AD LARA $ 54,142.30 9.64 $ 578.98 63.95 OWNER 180
3652229 3652229AD HEINEMANN $ 24,967.54 10.14 $ 221.98 47.16 OWNER 360
3652310 3652310AD CHURCH $ 24,969.07 10.85 $ 235.25 45.45 OWNER 360
3652336 3652336AD ARAIZA $ 77,885.21 9.55 $ 658.71 65 OWNER 360
3652484 3652484AD CASTO $ 49,937.24 10.3 $ 449.91 71.42 OWNER 360
3652534 3652534AD LILLIS $ 255,168.81 10.15 $ 2,270.57 70 OWNER 360
3652591 3652591AD BANES $ 49,927.81 9.64 $ 425.54 39.68 OWNER 360
3652617 3652617AD KAUFMAN $ 38,794.59 9.7 $ 332.36 70 OWNER 360
3652740 3652740AD HUTCHINSON $ 87,369.85 9.5 $ 735.75 41.66 OWNER 360
3652815 3652815AD SINGH $ 54,577.39 9.45 $ 572.67 59.78 OWNER 180
3652898 3652898AD LUCHINI $ 74,896.38 9.85 $ 649.88 31.25 OWNER 360
3652963 3652963AD HUTCHINS $ 49,932.01 10.2 $ 446.19 58.82 OWNER 360
3652971 3652971AD LEE $ 49,126.82 9.5 $ 413.70 60 OWNER 360
3652997 3652997AD THOMPSON $ 33,781.81 11.4 $ 395.03 49.27 OWNER 180
3653060 3653060AD ST. $ 44,664.04 9.75 $ 476.71 62.5 OWNER 180
3653102 3653102AD FELIX $ 84,922.86 9.9 $ 739.66 63.9 OWNER 360
3653193 3653193AD MEISEL $ 137,609.62 9.85 $ 1,194.05 65 OWNER 360
3653219 3653219AD SCHUFELDT $ 176,045.39 9.64 $ 1,500.47 47.64 OWNER 360
3653235 3653235AD ROWLEY $ 34,042.75 9.7 $ 362.32 70 OWNER 180
3653664 3653664AD LUNA $ 83,962.76 9.99 $ 736.54 54.19 OWNER 360
3653763 3653763AD PARKER LYES $ 55,859.60 9.58 $ 587.47 70 OWNER 180
3657749 3657749AD SAHMEL $ 36,284.61 10.2 $ 323.94 45.38 OWNER 360
3657954 3657954AD SMITH $ 25,941.19 10.7 $ 290.64 33.12 OWNER 180
3661907 3661907AD SANCHEZ $ 93,959.56 10.13 $ 833.96 56.97 OWNER 360
3661980 3661980AD DUCEY $ 97,955.05 9.83 $ 847.73 70 OWNER 360
3662137 3662137AD WARREN $ 59,851.20 9.7 $ 633.80 34.88 OWNER 180
3665726 3665726AD ROSE $ 74,969.42 10.38 $ 679.33 51.72 OWNER 360
3670064 3670064AD PHUONG T. BE $ 159,938.17 10.63 $ 1,479.16 67.51 OWNER 360
================
$ 18,587,678.00
================
LOAN COUNT 250
<CAPTION>
Servicer AMRESCO Last Due
Loan Number Loan Number Name Servicer Originator Date
- ----------- ----------- ---- -------- ---------- ----
<C> <C> <S> <C> <C> <C>
3651908 3651908AD CLARK ADVANTA BNC 8/1/97
3651932 3651932AD PARTAIN ADVANTA BNC 7/1/97
3651999 3651999AD OZEKI ADVANTA BNC 8/1/97
3652062 3652062AD ANDERSON ADVANTA BNC 7/1/97
3652096 3652096AD MOON ADVANTA BNC 8/1/97
3652146 3652146AD HERALD ADVANTA BNC 7/1/97
3652161 3652161AD LARA ADVANTA BNC 8/1/97
3652229 3652229AD HEINEMANN ADVANTA BNC 8/1/97
3652310 3652310AD CHURCH ADVANTA BNC 7/1/97
3652336 3652336AD ARAIZA ADVANTA BNC 7/1/97
3652484 3652484AD CASTO ADVANTA BNC 7/1/97
3652534 3652534AD LILLIS ADVANTA BNC 7/1/97
3652591 3652591AD BANES ADVANTA BNC 7/1/97
3652617 3652617AD KAUFMAN ADVANTA BNC 8/1/97
3652740 3652740AD HUTCHINSON ADVANTA BNC 7/1/97
3652815 3652815AD SINGH ADVANTA BNC 8/1/97
3652898 3652898AD LUCHINI ADVANTA BNC 7/1/97
3652963 3652963AD HUTCHINS ADVANTA BNC 7/1/97
3652971 3652971AD LEE ADVANTA BNC 7/1/97
3652997 3652997AD THOMPSON ADVANTA BNC 7/1/97
3653060 3653060AD ST. ADVANTA BNC 7/1/97
3653102 3653102AD FELIX ADVANTA BNC 7/1/97
3653193 3653193AD MEISEL ADVANTA BNC 7/1/97
3653219 3653219AD SCHUFELDT ADVANTA BNC 7/1/97
3653235 3653235AD ROWLEY ADVANTA BNC 7/1/97
3653664 3653664AD LUNA ADVANTA AMRESCO 8/1/97
3653763 3653763AD PARKER LYES ADVANTA AMRESCO 8/1/97
3657749 3657749AD SAHMEL ADVANTA AMRESCO 8/1/97
3657954 3657954AD SMITH ADVANTA AMRESCO 8/1/97
3661907 3661907AD SANCHEZ ADVANTA AMRESCO 8/1/97
3661980 3661980AD DUCEY ADVANTA AMRESCO 8/1/97
3662137 3662137AD WARREN ADVANTA AMRESCO 8/1/97
3665726 3665726AD ROSE ADVANTA AMRESCO 8/1/97
3670064 3670064AD PHUONG T. BE ADVANTA AMRESCO 8/1/97
</TABLE>
Page 5
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund 2 Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3068699 3068699LB MCNALLY 3161 SHADOW WALK LANE TUCKER GA 30084 SFR 3/1/27
3159746 3159746LB HILLINGS 2101 HIGHLAND AVENUE MANHATTAN BEACH CA 90266 CONDO 5/1/27
3230661 3230661AD MOMDJIAN 42240 NORTH 52ND STREET WE LANCASTER CA 93536 SFR 2/1/27
3230729 3230729AD TERRY 1819 SHIPWAY AVENUE LONG BEACH CA 90815 SFR 3/1/27
3230752 3230752AD LESTER 401 WEST ELM STREET COMPTON CA 90220 SFR 3/1/27
3230760 3230760AD SCOTT 8940 OSWEGO STREET LOS ANGELES CA 91040 SFR 4/1/27
3230877 3230877AD BROOKENS 673 WEST 9TH STREET S.B. CA 92410 SFR 3/1/27
3230885 3230885AD EMMER 70 SELL DRIVE HARTFORD WI 53027 SFR 3/1/27
3231032 3231032AD BINGHAM 14320 SW BARLOW COURT BEAVERTON OR 97008 SFR 4/1/27
3231073 3231073AD BYERS 4415 AMADOR ROAD FREMONT CA 94538 SFR 4/1/27
3231115 3231115AD AMUNDSON 1221 SOUTH 37TH STREET MILWAUKEE WI 53215 SFR 4/1/27
3231123 3231123AD AMUNDSON 1907 SOUTH 16TH STREET MILWAUKEE WI 53204 SFR 4/1/27
3231131 3231131AD AMUNDSON 2655 SOUTH 13TH STREET MILWAUKEE WI 53215 SFR 4/1/27
3231149 3231149AD AMUNDSON 3705-07 WEST GALENA STREET MILWAUKEE WI 53208 SFR 4/1/27
3231164 3231164AD UMHOEFER 3703 NORTH 3RD STREET MILWAUKEE WI 53212 2-4 UNITS 4/1/27
3231271 3231271AD RISER 115 NORTHEAST 136TH AVENUE PORTLAND OR 97230 SFR 4/1/27
3231289 3231289AD RITCHIE W 204 S 10508 VICTORIA DR MUSKEGO WI 53150 SFR 4/1/27
3231297 3231297AD BLANCHARD 12711 LOUVRE STREET P.A. CA 91331 SFR 4/1/27
3231305 3231305AD FLORES 6217-6217A-6217B MAYFLOWER BELL CA 90020 2-4 UNITS 4/1/27
3231339 3231339AD TROTTER 1103-1109 NE PRESCOTT ST PORTLAND OR 9721 2-4 UNITS 4/1/27
3231354 3231354AD DOOLEY 6250 MOCCASIN PASS COURT C.S. CO 80919 SFR 4/1/27
3231370 3231370AD NAVARRETE 500 WALNUT AVENUE MONTEBELLO CA 90640 SFR 4/1/27
3231388 3231388AD PEREZ 3250 ESTADO STREET PASADENA CA 91107 SFR 4/1/27
3231404 3231404AD TAYLOR 458 N. ORANGE AVE EXETER CA 93221 SFR 4/1/27
3231438 3231438AD FLANDERS 1253 & 1253 1/2 WEST 36TH LOS ANGELES CA 90007 2-4 UNITS 4/1/27
3231446 3231446AD KATRA 17172 BARCELONA LANE H.B. CA 92647 SFR 4/1/27
3231479 3231479AD MUNOZ 4723 WEST MCFADDEN AVENUE SANTA ANA CA 92704 SFR 4/1/27
3231495 3231495AD VILLASENOR 6833 LOUISE AVENUE VAN NUYS CA 91406 SFR 4/1/27
3231578 3231578AD LAVEY 2323 ANGELCREST DRIVE H.H.A. CA 91745 SFR 4/1/27
3231602 3231602AD ROBARGE-KOMA 3730 WEST CONGRESS STREET MILWAUKEE WI 53209 2-4 UNITS 4/1/27
3231610 3231610AD SAMPSON 5207 SOUTH WILTON PLACE LOS ANGELES CA 90062 SFR 4/1/27
3231628 3231628AD SIEKER 6366 WEST 82ND STREET LOS ANGELES CA 90045 SFR 4/1/27
3247202 3247202AD LANDIS 3523 WEST CORONADO PHOENIX AZ 85009 SFR 6/1/27
3266558 3266558AD SARGENT 1817 PRATT STREET DALLAS TX 75224 SFR 4/1/27
3269644 3269644AD KEENER 316 LINDEN PLACE MARION OH 43302 SFR 6/1/27
3314507 3314507AD WALLACE 33120 NE 64TH AVENUE LA CENTER WA 98629 SFR 6/1/27
3319290 3319290AD RUSS 1008 WEST FOSTER AVENUE LAKE BLUFF IL 60044 SFR 6/1/27
3334760 3334760AD LUJAN 3582 CLAYTON ROAD SAN JOSE CA 95127 SFR 2/1/26
3334786 3334786AD SILVER 11185 SUNSET AVENUE BANNING CA 92220 SFR 6/1/26
3334844 3334844AD HALL 8623 STEILACOOM ROAD SE OLYMPIA WA 98513 2-4 UNITS 11/1/26
3334851 3334851AD KETTERER 8973 WEST 3000 SOUTH MAGNA UT 84044 SFR 11/1/26
3334869 3334869AD OBEAR 375 NORTH MELROSE DRIVE #E VISTA CA 92083 CONDO 11/1/26
3334877 3334877AD BECK 1408 ATHERTON STREET SACRAMENTO CA 95822 SFR 11/1/26
3334885 3334885AD DELUCA 42957 FREMONT BOULEVARD FREMONT CA 94538 SFR 11/1/26
3334901 3334901AD LUCAS 27632 ALARCON MISSION VIE CA 92691 SFR 11/1/26
3334919 3334919AD MEGERDICHIAN 855 SOUTH PUEBLO STREET SALT LAKE C UT 84104 OTHER 11/1/26
3334935 3334935AD MOTTU 306 RINCON ROAD GONZALES CA 93926 SFR 11/1/26
3334976 3334976AD CHOO 2405 CAPETOWN AVENUE ALHAMBRA CA 91803 SFR 11/1/26
3334984 3334984AD KLINE 323 BRIDGE WAY NEVADA CITY CA 95959 CONDO 11/1/26
3335007 3335007AD ROBERTSON 6562 E. NORWOOD STREET MESA AZ 85215 SFR 11/1/26
3335015 3335015AD KOHUT 13415 CRANSTON AVENUE LOS ANGELES CA 91342 SFR 11/1/26
3335031 3335031AD JOSEPHS 27600 ALPEN DRIVE LAKE ARROWH CA 92808 SFR 11/1/26
<CAPTION>
Servicer AMRESCO Last 8/1/97 Current Current Occupancy Original
Loan Number Loan Number Name Scheduled Balance Rate P&I Payment LTV Status Term
- ----------- ----------- ---- ----------------- ---- ----------- --- ------ ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3068699 3068699LB MCNALLY $ 59,875.36 10.375 $ 543.25 86.96 OWNER 360
3159746 3159746LB HILLINGS $ 503,393.86 10.5 $ 4,610.29 80 OWNER 360
3230661 3230661AD MOMDJIAN $ 79,732.30 8.99 $ 643.12 80 NON OWNER 360
3230729 3230729AD TERRY $ 161,155.56 10.25 $ 1,447.20 85 OWNER 360
3230752 3230752AD LESTER $ 106,035.17 10.5 $ 971.91 85 OWNER 360
3230760 3230760AD SCOTT $ 45,212.12 9.625 $ 385.05 34.85 OWNER 360
3230877 3230877AD BROOKENS $ 70,986.62 9.5 $ 598.69 80 NON OWNER 360
3230885 3230885AD EMMER $ 109,219.25 11.625 $ 1,094.82 79.99 OWNER 360
3231032 3231032AD BINGHAM $ 146,059.38 8.75 $ 1,151.73 80 OWNER 360
3231073 3231073AD BYERS $ 157,132.96 9.99 $ 1,381.01 70 NON OWNER 360
3231115 3231115AD AMUNDSON $ 43,113.22 10.74 $ 402.94 80 NON OWNER 360
3231123 3231123AD AMUNDSON $ 31,935.75 10.74 $ 298.47 80 NON OWNER 360
3231131 3231131AD AMUNDSON $ 41,915.62 10.74 $ 391.75 80 NON OWNER 360
3231149 3231149AD AMUNDSON $ 29,937.61 10.5 $ 274.42 75 NON OWNER 360
3231164 3231164AD UMHOEFER $ 29,200.30 10.25 $ 262.11 75 NON OWNER 360
3231271 3231271AD RISER $ 103,758.02 8.75 $ 818.17 80 OWNER 360
3231289 3231289AD RITCHIE $ 141,727.66 10.63 $ 1,312.29 85 OWNER 360
3231297 3231297AD BLANCHARD $ 95,836.89 10.25 $ 860.26 80 OWNER 360
3231305 3231305AD FLORES $ 179,601.43 8.99 $ 1,447.03 75 NON OWNER 360
3231339 3231339AD TROTTER $ 93,618.07 9.625 $ 797.29 70 OWNER 360
3231354 3231354AD DOOLEY $ 160,937.27 9.625 $ 1,370.61 75 OWNER 360
3231370 3231370AD NAVARRETE $ 155,306.08 9.75 $ 1,336.84 80 OWNER 360
3231388 3231388AD PEREZ $ 100,818.65 9.99 $ 885.60 69.66 OWNER 360
3231404 3231404AD TAYLOR $ 39,819.26 8.74 $ 314.39 57.14 NON OWNER 360
3231438 3231438AD FLANDERS $ 143,647.31 8.5 $ 1,107.24 80 OWNER 360
3231446 3231446AD KATRA $ 153,339.04 10.25 $ 1,376.41 80 OWNER 360
3231479 3231479AD MUNOZ $ 191,607.59 9.375 $ 1,596.96 80 OWNER 360
3231495 3231495AD VILLASENOR $ 177,304.72 9.615 $ 1,508.71 85 OWNER 360
3231578 3231578AD LAVEY $ 185,588.16 8.99 $ 1,495.26 75 OWNER 360
3231602 3231602AD ROBARGE-KOMA $ 59,803.53 10.5 $ 547.93 74.97 NON OWNER 360
3231610 3231610AD SAMPSON $ 111,732.65 8.625 $ 871.12 80 OWNER 360
3231628 3231628AD SIEKER $ 163,119.58 8.75 $ 1,286.26 69.57 OWNER 360
3247202 3247202AD LANDIS $ 30,425.98 9.5 $ 256.47 70 OWNER 360
3266558 3266558AD SARGENT $ 73,811.75 11.875 $ 753.04 55.56 OWNER 360
3269644 3269644AD KEENER $ 53,117.58 7.3 $ 364.72 70 OWNER 360
3314507 3314507AD WALLACE $ 124,427.61 11.95 $ 1,275.83 75 OWNER 360
3319290 3319290AD RUSS $ 154,547.19 9.5 $ 1,300.81 85 OWNER 360
3334760 3334760AD LUJAN $ 185,299.12 9.88 $ 1,623.82 84.62 OWNER 360
3334786 3334786AD SILVER $ 185,450.09 10.99 $ 1,774.11 85 OWNER 360
3334844 3334844AD HALL $ 94,563.91 9.5 $ 799.03 75 OWNER 360
3334851 3334851AD KETTERER $ 51,769.96 9.99 $ 455.96 78.79 OWNER 360
3334869 3334869AD OBEAR $ 71,066.12 10.38 $ 651.89 80 OWNER 360
3334877 3334877AD BECK $ 54,562.33 11.35 $ 535.93 75 OWNER 360
3334885 3334885AD DELUCA $ 125,538.12 10.99 $ 1,198.98 75 OWNER 360
3334901 3334901AD LUCAS $ 245,406.86 9.99 $ 2,160.90 80 OWNER 360
3334919 3334919AD MEGERDICHIAN $ 99,490.98 10.4 $ 906.21 80.65 NON OWNER 360
3334935 3334935AD MOTTU $ 135,458.70 10.55 $ 1,249.14 80 OWNER 360
3334976 3334976AD CHOO $ 163,123.91 8.99 $ 1,318.41 80 OWNER 360
3334984 3334984AD KLINE $ 116,169.22 9.95 $ 1,019.42 80 OWNER 360
3335007 3335007AD ROBERTSON $ 89,203.74 9.99 $ 785.65 80 OWNER 360
3335015 3335015AD KOHUT $ 127,433.95 9.99 $ 1,122.35 74.85 NON OWNER 360
3335031 3335031AD JOSEPHS $ 298,541.96 9.49 $ 2,520.38 77.92 OWNER 360
<CAPTION>
Servicer AMRESCO Last Due
Loan Number Loan Number Name Servicer Originator Date
- ----------- ----------- ---- -------- ---------- ----
<C> <C> <S> <C> <C> <C>
3068699 3068699LB MCNALLY AMERIQUEST LONG BEACH MTG 7/1/97
3159746 3159746LB HILLINGS AMERIQUEST LONG BEACH MTG 7/1/97
3230661 3230661AD MOMDJIAN ADVANTA ADMIRAL 7/1/97
3230729 3230729AD TERRY ADVANTA ADMIRAL 7/1/97
3230752 3230752AD LESTER ADVANTA ADMIRAL 7/1/97
3230760 3230760AD SCOTT ADVANTA ADMIRAL 7/1/97
3230877 3230877AD BROOKENS ADVANTA ADMIRAL 7/1/97
3230885 3230885AD EMMER ADVANTA ADMIRAL 7/1/97
3231032 3231032AD BINGHAM ADVANTA ADMIRAL 7/1/97
3231073 3231073AD BYERS ADVANTA ADMIRAL 7/1/97
3231115 3231115AD AMUNDSON ADVANTA ADMIRAL 7/1/97
3231123 3231123AD AMUNDSON ADVANTA ADMIRAL 7/1/97
3231131 3231131AD AMUNDSON ADVANTA ADMIRAL 7/1/97
3231149 3231149AD AMUNDSON ADVANTA ADMIRAL 7/1/97
3231164 3231164AD UMHOEFER ADVANTA ADMIRAL 8/1/97
3231271 3231271AD RISER ADVANTA ADMIRAL 7/1/97
3231289 3231289AD RITCHIE ADVANTA ADMIRAL 7/1/97
3231297 3231297AD BLANCHARD ADVANTA ADMIRAL 7/1/97
3231305 3231305AD FLORES ADVANTA ADMIRAL 7/1/97
3231339 3231339AD TROTTER ADVANTA ADMIRAL 7/1/97
3231354 3231354AD DOOLEY ADVANTA ADMIRAL 8/1/97
3231370 3231370AD NAVARRETE ADVANTA ADMIRAL 7/1/97
3231388 3231388AD PEREZ ADVANTA ADMIRAL 7/1/97
3231404 3231404AD TAYLOR ADVANTA ADMIRAL 7/1/97
3231438 3231438AD FLANDERS ADVANTA ADMIRAL 7/1/97
3231446 3231446AD KATRA ADVANTA ADMIRAL 7/1/97
3231479 3231479AD MUNOZ ADVANTA ADMIRAL 7/1/97
3231495 3231495AD VILLASENOR ADVANTA ADMIRAL 7/1/97
3231578 3231578AD LAVEY ADVANTA ADMIRAL 7/1/97
3231602 3231602AD ROBARGE-KOMA ADVANTA ADMIRAL 7/1/97
3231610 3231610AD SAMPSON ADVANTA ADMIRAL 7/1/97
3231628 3231628AD SIEKER ADVANTA ADMIRAL 7/1/97
3247202 3247202AD LANDIS ADVANTA NEW CENTURY 8/1/97
3266558 3266558AD SARGENT ADVANTA AMRESCO 7/1/97
3269644 3269644AD KEENER ADVANTA NEW CENTURY 7/1/97
3314507 3314507AD WALLACE ADVANTA NEW CENTURY 7/1/97
3319290 3319290AD RUSS ADVANTA NEW CENTURY 7/1/97
3334760 3334760AD LUJAN ADVANTA FREMONT INV AND LOAN 7/1/97
3334786 3334786AD SILVER ADVANTA FREMONT INV AND LOAN 7/1/97
3334844 3334844AD HALL ADVANTA FREMONT INV AND LOAN 7/1/97
3334851 3334851AD KETTERER ADVANTA FREMONT INV AND LOAN 7/1/97
3334869 3334869AD OBEAR ADVANTA FREMONT INV AND LOAN 7/1/97
3334877 3334877AD BECK ADVANTA FREMONT INV AND LOAN 7/1/97
3334885 3334885AD DELUCA ADVANTA FREMONT INV AND LOAN 7/1/97
3334901 3334901AD LUCAS ADVANTA FREMONT INV AND LOAN 7/1/97
3334919 3334919AD MEGERDICHIAN ADVANTA FREMONT INV AND LOAN 7/1/97
3334935 3334935AD MOTTU ADVANTA FREMONT INV AND LOAN 7/1/97
3334976 3334976AD CHOO ADVANTA FREMONT INV AND LOAN 8/1/97
3334984 3334984AD KLINE ADVANTA FREMONT INV AND LOAN 7/1/97
3335007 3335007AD ROBERTSON ADVANTA FREMONT INV AND LOAN 8/1/97
3335015 3335015AD KOHUT ADVANTA FREMONT INV AND LOAN 7/1/97
3335031 3335031AD JOSEPHS ADVANTA FREMONT INV AND LOAN 7/1/97
</TABLE>
Page 1
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund 2 Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3335056 3335056AD SANDOVAL 20943 SATICOY STREET CANOGA PARK CA 91304 SFR 11/1/26
3335080 3335080AD HANEY 1808 & 1810 AVONDALE AVENU SACRAMENTO CA 95825 2-4 UNITS 11/1/26
3335098 3335098AD DASCALOS 3100 INDIANA STREET GOLDEN CO 80401 SFR 11/1/26
3335106 3335106AD MARTIN 1465-1467 WALLACE AVENUE LOS ANGELES CA 90026 2-4 UNITS 11/1/26
3335114 3335114AD DAVIS 236 PORTER COURT WOODLAND CA 95695 SFR 12/1/26
3335122 3335122AD NAZARIO 10534 EAST FENIMORE ROAD APACHE JUNC AZ 85220 SFR 11/1/26
3335130 3335130AD THORNSON 1208 RICKY COURT SUISUN CITY CA 94585 SFR 11/1/26
3335205 3335205AD MC CLENAGHAN 5309 GERKIN ROAD BISHOP CA 93514 SFR 11/1/26
3335213 3335213AD DARCO 220 EAST 46TH STREET SAN BERNARD CA 92405 SFR 12/1/26
3335239 3335239AD JAMES 24916 SHOSHONEE DRIVE MURIETTA CA 92562 SFR 11/1/26
3335247 3335247AD SANTOS 3019 BAYER DRIVE MARINA CA 93933 SFR 12/1/26
3335254 3335254AD RUIZ 443 S GARDEN AVENUE STOCKTON CA 95205 SFR 12/1/26
3335262 3335262AD DOMINGUEZ 3950-3952 HAMMEL STREET LOS ANGELES CA 90063 2-4 UNITS 12/1/26
3335270 3335270AD URBANO 2347 POTTERS COURT HENDERSON NV 89014 SFR 12/1/26
3335304 3335304AD WINGER 43353 41ST STREET LANCASTER CA 93536 SFR 12/1/26
3335312 3335312AD FISH 327 LOS ALTOS DRIVE APTOS CA 95003 SFR 12/1/26
3335338 3335338AD MESSINGER 715 & 715 1/2 E. 4TH STREE PORT ANGELE WA 98362 2-4 UNITS 12/1/26
3335346 3335346AD DOMAN 13638 DONNYBROOK LANE MOORPARK CA 93021 SFR 12/1/26
3335387 3335387AD OLSON 2092 BATES CIRCLE EL DORADO H CA 95762 SFR 12/1/26
3335395 3335395AD SIMINE 3895 HAVEN AVENUE FREMONT CA 94538 SFR 12/1/26
3335403 3335403AD IMANAKA 1755 CALIFORNIA DRIVE #12 BURLINGAME CA 94010 CONDO 12/1/26
3335411 3335411AD COONS 6621 CRANBERRY COURT CITRUS HEIG CA 95621 SFR 12/1/26
3335437 3335437AD SANDERS 7515 ARTHUR STREET OAKLAND CA 92808 SFR 1/1/27
3335445 3335445AD PAGE 512 SOUTH 6TH AVENUE KELSO WA 98626 SFR 1/1/27
3335452 3335452AD QUIMET 3026 W. SAGINAW WAY FRESNO CA 93722 2-4 UNITS 1/1/27
3335460 3335460AD ANSPAUCH 8212 WEST NORTON AVENUE WEST HOLLYW CA 90046 2-4 UNITS 1/1/27
3335486 3335486AD EUL 7581 OLD REDMOND ROAD #2 REDMOND WA 98052 CONDO 1/1/27
3335494 3335494AD HOLLY 565-565 1/2 HYDE PARK PLAC INGLEWOOD CA 90302 2-4 UNITS 1/1/27
3335502 3335502AD PETERSON 6412 SOUTH LA CORTA DRIVE TEMPE AZ 85283 SFR 1/1/27
3335510 3335510AD AVILA 634 N. REGENT STREET STOCKTON CA 95204 SFR 1/1/27
3335528 3335528AD LASTIMA 6939 ALABAMA AVENUE #111 LOS ANGELES CA 91303 CONDO 11/1/26
3335551 3335551AD GARCIA 4230 CARLE LANE SACRAMENTO CA 95841 SFR 1/1/27
3335569 3335569AD WARD 4624 10TH AVENUE SACRAMENTO CA 95820 SFR 1/1/27
3335577 3335577AD COTTON 809 SOUTH MAYO AVENUE COMPTON CA 90221 SFR 1/1/27
3335585 3335585AD KIM 396 OLYMPIC VIEW AVENUE OCEAN SHORE WA 98569 SFR 1/1/27
3335643 3335643AD HARRISON 3021 SOUTH SYCAMORE STREET SANTA ANA CA 92707 CONDO 1/1/27
3335650 3335650AD HARRIGAN 1730 CHESTER STREET AURORA CO 80010 2-4 UNITS 1/1/27
3335676 3335676AD MICHAELS 509 OAK LAKE AVENUE SANTA ROSA CA 95409 SFR 1/1/27
3335684 3335684AD JOSEPH 155 WILMINGTON AVENUE NO. COMPTON CA 90220 CONDO 1/1/27
3335692 3335692AD KAMSTRA 12814 117TH STREET EAST PUYALLUP WA 98374 SFR 1/1/27
3335718 3335718AD POLLARD 1331 E. ROESER ROAD PHOENIZ AZ 85040 SFR 1/1/27
3335742 3335742AD WYMAN 215 NORTH ROCK ST. CENTRALIA WA 98531 2-4 UNITS 1/1/27
3335767 3335767AD STEVENSON 3535 E. SECTION AVENUE STOCKTON CA 95205 SFR 1/1/27
3335775 3335775AD DAVIS 5333 DEANE AVENUE LOS ANGELES CA 90043 SFR 1/1/27
3335783 3335783AD GARCIA 1157 S. OLIVE AVENUE STOCKTON CA 95215 SFR 1/1/27
3335809 3335809AD MORA 9 ALVARES COURT SACRAMENTO CA 95833 SFR 1/1/27
3335817 3335817AD ROSE 20580 FUENTES DRIVE SOUTH PIONEER CA 95666 SFR 1/1/27
3335833 3335833AD TEDTAOTAP 14050 & 14058 ARTHUR AVE PARAMOUNT CA 90723 2-4 UNITS 1/1/27
3335858 3335858AD RODRIGUEZ 23251 SY DRIVE LAKE FOREST CA 92630 SFR 1/1/27
3335866 3335866AD BYBEE 912 NORTH COMPTON ROAD FARMINGTON UT 84025 SFR 1/1/27
3335874 3335874AD COLOMB 19620 TARA LANE PENN VALLEY CA 95946 SFR 1/1/27
3335882 3335882AD MAHONEY 2524 WEST OQUIRRHVIEW RIVERTON UT 84065 SFR 1/1/27
<CAPTION>
Servicer AMRESCO Last 8/1/97 Current Current Occupancy Original
Loan Number Loan Number Name Scheduled Balance Rate P&I Payment LTV Status Term
- ----------- ----------- ---- ----------------- ---- ----------- --- ------ ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3335056 3335056AD SANDOVAL $ 99,260.68 10.85 $ 941.01 80 OWNER 360
3335080 3335080AD HANEY $ 104,125.69 10.25 $ 936.73 75 OWNER 360
3335098 3335098AD DASCALOS $ 143,300.17 9.49 $ 1,209.78 80 OWNER 360
3335106 3335106AD MARTIN $ 59,780.28 12 $ 616.56 64.52 NON OWNER 360
3335114 3335114AD DAVIS $ 119,411.78 9.5 $ 1,008.08 77.42 OWNER 360
3335122 3335122AD NAZARIO $ 111,588.13 10.55 $ 1,028.70 80 OWNER 360
3335130 3335130AD THORNSON $ 111,431.36 8.99 $ 900.38 79.43 OWNER 360
3335205 3335205AD MC CLENAGHAN $ 135,479.93 10.35 $ 1,228.82 80 OWNER 360
3335213 3335213AD DARCO $ 22,022.80 10.2 $ 197.22 65 NON OWNER 360
3335239 3335239AD JAMES $ 186,857.79 10.99 $ 1,784.03 80 OWNER 360
3335247 3335247AD SANTOS $ 135,106.09 9.75 $ 1,170.60 77.86 OWNER 360
3335254 3335254AD RUIZ $ 63,768.84 10.05 $ 564.02 78.53 OWNER 360
3335262 3335262AD DOMINGUEZ $ 160,565.43 9.55 $ 1,361.77 75 OWNER 360
3335270 3335270AD URBANO $ 95,557.34 9.625 $ 815.44 80 OWNER 360
3335304 3335304AD WINGER $ 95,650.02 9.99 $ 841.76 80 OWNER 360
3335312 3335312AD FISH $ 212,102.33 10.5 $ 1,946.57 80 OWNER 360
3335338 3335338AD MESSINGER $ 95,704.76 10.8 $ 899.75 76.8 NON OWNER 360
3335346 3335346AD DOMAN $ 203,216.55 9.75 $ 1,752.68 80 OWNER 360
3335387 3335387AD OLSON $ 183,820.56 9.95 $ 1,612.31 78.01 OWNER 360
3335395 3335395AD SIMINE $ 108,073.66 9.63 $ 922.24 70 OWNER 360
3335403 3335403AD IMANAKA $ 195,243.04 10.875 $ 1,846.51 80 OWNER 360
3335411 3335411AD COONS $ 108,369.70 9.55 $ 918.87 79.47 OWNER 360
3335437 3335437AD SANDERS $ 94,057.13 9.75 $ 811.05 80 OWNER 360
3335445 3335445AD PAGE $ 41,733.81 10.5 $ 384.20 64.62 OWNER 360
3335452 3335452AD QUIMET $ 84,628.48 8.75 $ 668.70 70.83 NON OWNER 360
3335460 3335460AD ANSPAUCH $ 205,084.96 9.99 $ 1,805.70 75 OWNER 360
3335486 3335486AD EUL $ 70,848.91 8.75 $ 559.82 80 OWNER 360
3335494 3335494AD HOLLY $ 127,938.48 8.75 $ 1,010.92 75.59 OWNER 360
3335502 3335502AD PETERSON $ 38,874.28 10.4 $ 353.84 65 OWNER 360
3335510 3335510AD AVILA $ 175,230.72 8.75 $ 1,384.60 80 OWNER 360
3335528 3335528AD LASTIMA $ 55,433.73 11.5 $ 550.60 80 OWNER 360
3335551 3335551AD GARCIA $ 108,200.47 7.5 $ 760.75 80 OWNER 360
3335569 3335569AD WARD $ 31,341.46 7.99 $ 230.92 64.95 NON OWNER 360
3335577 3335577AD COTTON $ 111,522.01 8.99 $ 900.38 80 OWNER 360
3335585 3335585AD KIM $ 133,873.26 9.75 $ 1,154.71 80 OWNER 360
3335643 3335643AD HARRISON $ 69,748.98 10.5 $ 640.32 80 OWNER 360
3335650 3335650AD HARRIGAN $ 111,510.48 8.75 $ 881.11 70 NON OWNER 360
3335676 3335676AD MICHAELS $ 191,197.42 8.99 $ 1,543.49 80 OWNER 360
3335684 3335684AD JOSEPH $ 37,375.58 10.24 $ 335.76 75 NON OWNER 360
3335692 3335692AD KAMSTRA $ 144,868.82 10.5 $ 1,328.97 80 OWNER 360
3335718 3335718AD POLLARD $ 34,870.54 9.65 $ 298.14 70.71 OWNER 360
3335742 3335742AD WYMAN $ 101,937.17 11.65 $ 1,023.79 65.94 NON OWNER 360
3335767 3335767AD STEVENSON $ 71,698.98 8.99 $ 578.82 80 OWNER 360
3335775 3335775AD DAVIS $ 211,063.08 8.69 $ 1,658.73 80 OWNER 360
3335783 3335783AD GARCIA $ 51,761.90 8.5 $ 399.84 80 OWNER 360
3335809 3335809AD MORA $ 127,464.95 8.99 $ 1,029.00 80 OWNER 360
3335817 3335817AD ROSE $ 105,507.22 9.99 $ 928.35 77 OWNER 360
3335833 3335833AD TEDTAOTAP $ 149,534.07 10.6 $ 1,383.34 75 OWNER 360
3335858 3335858AD RODRIGUEZ $ 205,252.04 9.75 $ 1,769.86 79.23 OWNER 360
3335866 3335866AD BYBEE $ 167,952.03 8.5 $ 1,297.55 75 OWNER 360
3335874 3335874AD COLOMB $ 195,380.00 10.5 $ 1,792.89 78.4 OWNER 360
3335882 3335882AD MAHONEY $ 129,135.94 10.59 $ 1,194.23 80 OWNER 360
<CAPTION>
Servicer AMRESCO Last Due
Loan Number Loan Number Name Servicer Originator Date
- ----------- ----------- ---- -------- ---------- ----
<C> <C> <S> <C> <C> <C>
3335056 3335056AD SANDOVAL ADVANTA FREMONT INV AND LOAN 7/1/97
3335080 3335080AD HANEY ADVANTA FREMONT INV AND LOAN 8/1/97
3335098 3335098AD DASCALOS ADVANTA FREMONT INV AND LOAN 8/1/97
3335106 3335106AD MARTIN ADVANTA FREMONT INV AND LOAN 7/1/97
3335114 3335114AD DAVIS ADVANTA FREMONT INV AND LOAN 7/1/97
3335122 3335122AD NAZARIO ADVANTA FREMONT INV AND LOAN 7/1/97
3335130 3335130AD THORNSON ADVANTA FREMONT INV AND LOAN 7/1/97
3335205 3335205AD MC CLENAGHAN ADVANTA FREMONT INV AND LOAN 7/1/97
3335213 3335213AD DARCO ADVANTA FREMONT INV AND LOAN 7/1/97
3335239 3335239AD JAMES ADVANTA FREMONT INV AND LOAN 7/1/97
3335247 3335247AD SANTOS ADVANTA FREMONT INV AND LOAN 7/1/97
3335254 3335254AD RUIZ ADVANTA FREMONT INV AND LOAN 7/1/97
3335262 3335262AD DOMINGUEZ ADVANTA FREMONT INV AND LOAN 7/1/97
3335270 3335270AD URBANO ADVANTA FREMONT INV AND LOAN 7/1/97
3335304 3335304AD WINGER ADVANTA FREMONT INV AND LOAN 8/1/97
3335312 3335312AD FISH ADVANTA FREMONT INV AND LOAN 7/1/97
3335338 3335338AD MESSINGER ADVANTA FREMONT INV AND LOAN 8/1/97
3335346 3335346AD DOMAN ADVANTA FREMONT INV AND LOAN 7/1/97
3335387 3335387AD OLSON ADVANTA FREMONT INV AND LOAN 8/1/97
3335395 3335395AD SIMINE ADVANTA FREMONT INV AND LOAN 7/1/97
3335403 3335403AD IMANAKA ADVANTA FREMONT INV AND LOAN 7/1/97
3335411 3335411AD COONS ADVANTA FREMONT INV AND LOAN 7/1/97
3335437 3335437AD SANDERS ADVANTA FREMONT INV AND LOAN 7/1/97
3335445 3335445AD PAGE ADVANTA FREMONT INV AND LOAN 7/1/97
3335452 3335452AD QUIMET ADVANTA FREMONT INV AND LOAN 7/1/97
3335460 3335460AD ANSPAUCH ADVANTA FREMONT INV AND LOAN 8/1/97
3335486 3335486AD EUL ADVANTA FREMONT INV AND LOAN 7/1/97
3335494 3335494AD HOLLY ADVANTA FREMONT INV AND LOAN 7/1/97
3335502 3335502AD PETERSON ADVANTA FREMONT INV AND LOAN 7/1/97
3335510 3335510AD AVILA ADVANTA FREMONT INV AND LOAN 7/1/97
3335528 3335528AD LASTIMA ADVANTA FREMONT INV AND LOAN 7/1/97
3335551 3335551AD GARCIA ADVANTA FREMONT INV AND LOAN 7/1/97
3335569 3335569AD WARD ADVANTA FREMONT INV AND LOAN 7/1/97
3335577 3335577AD COTTON ADVANTA FREMONT INV AND LOAN 7/1/97
3335585 3335585AD KIM ADVANTA FREMONT INV AND LOAN 7/1/97
3335643 3335643AD HARRISON ADVANTA FREMONT INV AND LOAN 7/1/97
3335650 3335650AD HARRIGAN ADVANTA FREMONT INV AND LOAN 7/1/97
3335676 3335676AD MICHAELS ADVANTA FREMONT INV AND LOAN 7/1/97
3335684 3335684AD JOSEPH ADVANTA FREMONT INV AND LOAN 7/1/97
3335692 3335692AD KAMSTRA ADVANTA FREMONT INV AND LOAN 8/1/97
3335718 3335718AD POLLARD ADVANTA FREMONT INV AND LOAN 7/1/97
3335742 3335742AD WYMAN ADVANTA FREMONT INV AND LOAN 7/1/97
3335767 3335767AD STEVENSON ADVANTA FREMONT INV AND LOAN 7/1/97
3335775 3335775AD DAVIS ADVANTA FREMONT INV AND LOAN 7/1/97
3335783 3335783AD GARCIA ADVANTA FREMONT INV AND LOAN 7/1/97
3335809 3335809AD MORA ADVANTA FREMONT INV AND LOAN 7/1/97
3335817 3335817AD ROSE ADVANTA FREMONT INV AND LOAN 7/1/97
3335833 3335833AD TEDTAOTAP ADVANTA FREMONT INV AND LOAN 7/1/97
3335858 3335858AD RODRIGUEZ ADVANTA FREMONT INV AND LOAN 7/1/97
3335866 3335866AD BYBEE ADVANTA FREMONT INV AND LOAN 7/1/97
3335874 3335874AD COLOMB ADVANTA FREMONT INV AND LOAN 7/1/97
3335882 3335882AD MAHONEY ADVANTA FREMONT INV AND LOAN 7/1/97
</TABLE>
Page 2
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund 2 Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3335890 3335890AD DRAKE 612 NORTH 400 EAST SPRING CITY UT 84662 SFR 1/1/27
3335908 3335908AD RACE 1917 MARK STREET N.E. OLYMPIA WA 98516 SFR 1/1/27
3335916 3335916AD WYMAN 219 NORTH ROCK ST. CENTRALIA WA 98531 2-4 UNITS 1/1/27
3335924 3335924AD MAMIAN 5125 HAROLD WAY #306 LOS ANGLES CA 90027 CONDO 12/1/26
3335957 3335957AD STANLEY 2200 SOUTH BANNOCK STREET DENVER CO 80223 SFR 1/1/27
3335981 3335981AD MARIA 6415 WEST 100760 NORTH HIGHLAND UT 84003 SFR 1/1/27
3335999 3335999AD MONAHAN 20727 RISING HILL CIRCLE GROVELAND CA 95321 SFR 2/1/27
3336005 3336005AD WILLIAMS 6916 PARFET STREET ARVADA CO 80004 SFR 2/1/27
3336013 3336013AD BANKS 617 WEST FAIRVIEW BOULEVAR INGLEWOOD CA 90302 SFR 2/1/27
3336021 3336021AD PADILLA 449 CASTLE STREET DALY CITY CA 94014 SFR 2/1/27
3336039 3336039AD SEANOA 8172 SLATER AVE. HUNTINGTON CA 92647 2-4 UNITS 2/1/27
3336047 3336047AD PEREZ 595 TUTTLE AVENUE WATSONVILLE CA 95076 SFR 2/1/27
3336054 3336054AD HERNANDEZ 1896 LUXTON STREET SEASIDE CA 93955 SFR 2/1/27
3336062 3336062AD HASSY 6579 SAN IGNACIO AVENUE SAN JOSE CA 95119 SFR 2/1/27
3336088 3336088AD VALADEZ 1801 16TH AVENUE SANTA CRUZ CA 95062 SFR 2/1/27
3336096 3336096AD VIERRA 380 CARPENTERIA ROAD AROMAS CA 95004 SFR 2/1/27
3336104 3336104AD TORRES 691 EAST CENTER STREET HEBER UT 84032 SFR 2/1/27
3336138 3336138AD GRAHAM 1630 EAST PALM AVENUE NO. EL SEGUNDO CA 90245 CONDO 1/1/27
3336146 3336146AD BOOKER 1347 WANDA AVENUE SEASIDE CA 93955 SFR 2/1/27
3336153 3336153AD MAYER TURNER 1023 & 1025 S. MEADOWBROOK LOS ANGELES CA 90019 2-4 UNITS 1/1/27
3336161 3336161AD FULLMER 472 EAST 7670 SOUTH MIDVALE UT 84047 2-4 UNITS 2/1/27
3336195 3336195AD WALTERS 2411 WALLACE STREET OAKLAND CA 94606 SFR 3/1/27
3336211 3336211AD POWELL 311-315 WEST MYRRH STREET COMPTON CA 90220 2-4 UNITS 3/1/27
3336237 3336237AD PETERSON 9121 MAHALO DRIVE HUNTINGTON CA 92646 SFR 3/1/27
3336245 3336245AD BOLDON 3622 PACIFIC AVENUE LONG BEACH CA 90807 2-4 UNITS 2/1/27
3336252 3336252AD DESEMPLE 18535 DIERICKX COURT GLADSTONE OR 97027 SFR 3/1/27
3336260 3336260AD RAYMUNDO 19 QUINN AVENUE WATSONVILLE CA 95076 SFR 3/1/27
3336278 3336278AD RAGLAND 4501 BELL COURT RICHMOND CA 94804 SFR 3/1/27
3336286 3336286AD COX 16203 142ND AVENUE SOUTHEA RENTON WA 98058 SFR 3/1/27
3336294 3336294AD BACHER 6014 BLACKSMITH ROAD BONITA CA 91902 SFR 3/1/27
3336302 3336302AD AVERETT 2325 HOMESTEAD PLACE RENO NV 89509 SFR 3/1/27
3336328 3336328AD COLOMA 9851 MARQUAM MOLALLA OR 97038 SFR 3/1/27
3336351 3336351AD PLAZA 9538-9538 1/2 ELIZABETH AV SOUTH GATE CA 90280 2-4 UNITS 3/1/27
3336377 3336377AD RAJAC 210 KIMBERLY LANE WATSONVILLE CA 95076 SFR 3/1/27
3336385 3336385AD ROSS 2121 S. ASH CIRCLE MESA AZ 85202 SFR 3/1/27
3336393 3336393AD SCHLOSSER 17402 1ST PLACEW S.W. SEATTLE WA 98166 SFR 3/1/27
3336401 3336401AD SINGER 800 TERMINO AVENUE #11 LONG BEACH CA 90804 CONDO 3/1/27
3336419 3336419AD RANDA 4970 EAST PEAKVIEW AVE LITTLETON CO 80121 SFR 3/1/27
3336427 3336427AD JACKSON 1767 FLORES STREET SEASIDE CA 93955 SFR 3/1/27
3336435 3336435AD SLUSH 301 EAST PLYMOUTH AND 906 INGLEWOOD CA 90302 2-4 UNITS 3/1/27
3336443 3336443AD CRUZ 3709 MICHIGAN AVENUE LOS ANGELES CA 92808 SFR 3/1/27
3336450 3336450AD JACKSON 5632 FALLGROVE STREET LOS ANGELES CA 90016 SFR 2/1/27
3336476 3336476AD LEONARD 915 VISTA COURT MORGAN HILL CA 95037 SFR 3/1/27
3336492 3336492AD HATHAWAY 604 AND 606 BIRCH STREET WESTWOOD CA 96137 SFR 3/1/27
3336500 3336500AD WOODS 1746 VENICE DRIVE SOUTH LAKE CA 96150 SFR 3/1/27
3336526 3336526AD JACKSON 916 WEST 57TH STREET LOS ANGELES CA 90037 SFR 2/1/27
3336534 3336534AD RICE 1905 WAREHAM LANE NEWBERG OR 97132 SFR 3/1/27
3336559 3336559AD ZUNIGA 7821 PEACHTREE AVENUE NEWARK CA 94560 SFR 3/1/27
3336567 3336567AD TERRELL 11212 SOUTHWEST BOULEVARD LOS ANGELES CA 90044 SFR 3/1/27
3336575 3336575AD WESLEY 3601 E. PASADENA AVENUE PHOENIX AZ 85018 SFR 4/1/27
3336583 3336583AD CHELCIU 466 NORTH I STREET LIVERMORE CA 94550 SFR 4/1/27
3336591 3336591AD BRADY 894 NORTH 400 WEST AMERICAN FO UT 84003 SFR 4/1/27
<CAPTION>
Servicer AMRESCO Last 8/1/97 Current Current Occupancy Original
Loan Number Loan Number Name Scheduled Balance Rate P&I Payment LTV Status Term
- ----------- ----------- ---- ----------------- ---- ----------- --- ------ ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3335890 3335890AD DRAKE $ 79,735.04 10.25 $ 716.88 80 OWNER 360
3335908 3335908AD RACE $ 91,711.60 10.55 $ 845.00 76.67 OWNER 360
3335916 3335916AD WYMAN $ 95,653.37 11.65 $ 960.68 63.93 NON OWNER 360
3335924 3335924AD MAMIAN $ 58,308.12 10.5 $ 535.12 65 NON OWNER 360
3335957 3335957AD STANLEY $ 92,436.25 8.99 $ 746.03 80 OWNER 360
3335981 3335981AD MARIA $ 156,295.73 10.75 $ 1,462.95 71.24 OWNER 360
3335999 3335999AD MONAHAN $ 61,418.32 10.05 $ 542.87 80 OWNER 360
3336005 3336005AD WILLIAMS $ 161,917.13 10.05 $ 1,431.19 80 OWNER 360
3336013 3336013AD BANKS $ 191,339.89 9.25 $ 1,579.54 80 OWNER 360
3336021 3336021AD PADILLA $ 174,597.61 9.25 $ 1,441.33 80 OWNER 360
3336039 3336039AD SEANOA $ 201,702.85 9.24 $ 1,663.63 77.85 OWNER 360
3336047 3336047AD PEREZ $ 179,433.97 9.74 $ 1,545.16 80 OWNER 360
3336054 3336054AD HERNANDEZ $ 135,591.24 9.99 $ 1,192.50 80 OWNER 360
3336062 3336062AD HASSY $ 226,343.16 10.2 $ 2,025.72 73.7 OWNER 360
3336088 3336088AD VALADEZ $ 189,322.17 9.75 $ 1,635.84 80 OWNER 360
3336096 3336096AD VIERRA $ 167,916.31 9.49 $ 1,415.45 78 OWNER 360
3336104 3336104AD TORRES $ 98,891.44 9.8 $ 855.93 80 NON OWNER 360
3336138 3336138AD GRAHAM $ 171,325.89 8.99 $ 1,382.71 80 OWNER 360
3336146 3336146AD BOOKER $ 139,548.40 9.6 $ 1,187.43 77.78 OWNER 360
3336153 3336153AD MAYER TURNER $ 189,255.50 8.99 $ 1,527.42 79.83 OWNER 360
3336161 3336161AD FULLMER $ 124,541.80 8.9 $ 996.80 69.44 NON OWNER 360
3336195 3336195AD WALTERS $ 111,812.81 10.49 $ 1,023.68 80 OWNER 360
3336211 3336211AD POWELL $ 104,624.81 7.75 $ 752.24 70 OWNER 360
3336237 3336237AD PETERSON $ 177,539.54 8.5 $ 1,368.67 63.57 OWNER 360
3336245 3336245AD BOLDON $ 227,499.85 10.99 $ 2,169.57 80 OWNER 360
3336252 3336252AD DESEMPLE $ 115,724.97 9.75 $ 996.62 80 OWNER 360
3336260 3336260AD RAYMUNDO $ 100,494.51 9.5 $ 850.95 80 OWNER 360
3336278 3336278AD RAGLAND $ 119,668.62 8.25 $ 901.52 80 OWNER 360
3336286 3336286AD COX $ 125,684.48 9.49 $ 1,058.56 78.75 OWNER 360
3336294 3336294AD BACHER $ 169,690.92 10.99 $ 1,617.67 80 OWNER 360
3336302 3336302AD AVERETT $ 193,062.11 8.99 $ 1,556.36 80 OWNER 360
3336328 3336328AD COLOMA $ 215,545.86 9.25 $ 1,776.98 80 OWNER 360
3336351 3336351AD PLAZA $ 115,988.53 10 $ 1,020.18 75 OWNER 360
3336377 3336377AD RAJAC $ 133,576.11 8.75 $ 1,053.40 71.99 OWNER 360
3336385 3336385AD ROSS $ 110,137.68 9.74 $ 947.70 80 OWNER 360
3336393 3336393AD SCHLOSSER $ 221,150.92 10.49 $ 2,025.41 80 OWNER 360
3336401 3336401AD SINGER $ 63,889.90 11.25 $ 621.61 80 OWNER 360
3336419 3336419AD RANDA $ 118,931.31 9.99 $ 1,045.19 80 OWNER 360
3336427 3336427AD JACKSON $ 94,237.03 9.99 $ 828.61 71.59 OWNER 360
3336435 3336435AD SLUSH $ 175,962.29 11.49 $ 1,744.04 75 OWNER 360
3336443 3336443AD CRUZ $ 103,739.60 9.49 $ 873.73 80 OWNER 360
3336450 3336450AD JACKSON $ 155,554.31 9.75 $ 1,340.28 80 NON OWNER 360
3336476 3336476AD LEONARD $ 203,461.87 9.24 $ 1,676.78 80 OWNER 360
3336492 3336492AD HATHAWAY $ 62,755.15 8.99 $ 505.90 70 OWNER 360
3336500 3336500AD WOODS $ 148,917.34 9.75 $ 1,288.73 50.85 OWNER 360
3336526 3336526AD JACKSON $ 107,691.45 9.75 $ 927.89 80 NON OWNER 360
3336534 3336534AD RICE $ 123,720.48 9.99 $ 1,087.28 80 OWNER 360
3336559 3336559AD ZUNIGA $ 153,671.54 10.25 $ 1,380.00 70 OWNER 360
3336567 3336567AD TERRELL $ 135,660.15 9.5 $ 1,143.57 85 OWNER 360
3336575 3336575AD WESLEY $ 194,576.76 9.74 $ 1,673.92 61.9 OWNER 360
3336583 3336583AD CHELCIU $ 97,820.46 10.75 $ 914.81 70 OWNER 360
3336591 3336591AD BRADY $ 111,956.81 9.75 $ 963.98 74.3 OWNER 360
<CAPTION>
Servicer AMRESCO Last Due
Loan Number Loan Number Name Servicer Originator Date
- ----------- ----------- ---- -------- ---------- ----
<C> <C> <S> <C> <C> <C>
3335890 3335890AD DRAKE ADVANTA FREMONT INV AND LOAN 7/1/97
3335908 3335908AD RACE ADVANTA FREMONT INV AND LOAN 8/1/97
3335916 3335916AD WYMAN ADVANTA FREMONT INV AND LOAN 7/1/97
3335924 3335924AD MAMIAN ADVANTA FREMONT INV AND LOAN 7/1/97
3335957 3335957AD STANLEY ADVANTA FREMONT INV AND LOAN 7/1/97
3335981 3335981AD MARIA ADVANTA FREMONT INV AND LOAN 7/1/97
3335999 3335999AD MONAHAN ADVANTA FREMONT INV AND LOAN 8/1/97
3336005 3336005AD WILLIAMS ADVANTA FREMONT INV AND LOAN 7/1/97
3336013 3336013AD BANKS ADVANTA FREMONT INV AND LOAN 7/1/97
3336021 3336021AD PADILLA ADVANTA FREMONT INV AND LOAN 7/1/97
3336039 3336039AD SEANOA ADVANTA FREMONT INV AND LOAN 7/1/97
3336047 3336047AD PEREZ ADVANTA FREMONT INV AND LOAN 7/1/97
3336054 3336054AD HERNANDEZ ADVANTA FREMONT INV AND LOAN 7/1/97
3336062 3336062AD HASSY ADVANTA FREMONT INV AND LOAN 7/1/97
3336088 3336088AD VALADEZ ADVANTA FREMONT INV AND LOAN 7/1/97
3336096 3336096AD VIERRA ADVANTA FREMONT INV AND LOAN 8/1/97
3336104 3336104AD TORRES ADVANTA FREMONT INV AND LOAN 7/1/97
3336138 3336138AD GRAHAM ADVANTA FREMONT INV AND LOAN 7/1/97
3336146 3336146AD BOOKER ADVANTA FREMONT INV AND LOAN 7/1/97
3336153 3336153AD MAYER TURNER ADVANTA FREMONT INV AND LOAN 7/1/97
3336161 3336161AD FULLMER ADVANTA FREMONT INV AND LOAN 7/1/97
3336195 3336195AD WALTERS ADVANTA FREMONT INV AND LOAN 7/1/97
3336211 3336211AD POWELL ADVANTA FREMONT INV AND LOAN 7/1/97
3336237 3336237AD PETERSON ADVANTA FREMONT INV AND LOAN 7/1/97
3336245 3336245AD BOLDON ADVANTA FREMONT INV AND LOAN 7/1/97
3336252 3336252AD DESEMPLE ADVANTA FREMONT INV AND LOAN 7/1/97
3336260 3336260AD RAYMUNDO ADVANTA FREMONT INV AND LOAN 7/1/97
3336278 3336278AD RAGLAND ADVANTA FREMONT INV AND LOAN 7/1/97
3336286 3336286AD COX ADVANTA FREMONT INV AND LOAN 8/1/97
3336294 3336294AD BACHER ADVANTA FREMONT INV AND LOAN 8/1/97
3336302 3336302AD AVERETT ADVANTA FREMONT INV AND LOAN 7/1/97
3336328 3336328AD COLOMA ADVANTA FREMONT INV AND LOAN 7/1/97
3336351 3336351AD PLAZA ADVANTA FREMONT INV AND LOAN 7/1/97
3336377 3336377AD RAJAC ADVANTA FREMONT INV AND LOAN 7/1/97
3336385 3336385AD ROSS ADVANTA FREMONT INV AND LOAN 7/1/97
3336393 3336393AD SCHLOSSER ADVANTA FREMONT INV AND LOAN 7/1/97
3336401 3336401AD SINGER ADVANTA FREMONT INV AND LOAN 7/1/97
3336419 3336419AD RANDA ADVANTA FREMONT INV AND LOAN 7/1/97
3336427 3336427AD JACKSON ADVANTA FREMONT INV AND LOAN 7/1/97
3336435 3336435AD SLUSH ADVANTA FREMONT INV AND LOAN 7/1/97
3336443 3336443AD CRUZ ADVANTA FREMONT INV AND LOAN 7/1/97
3336450 3336450AD JACKSON ADVANTA FREMONT INV AND LOAN 7/1/97
3336476 3336476AD LEONARD ADVANTA FREMONT INV AND LOAN 7/1/97
3336492 3336492AD HATHAWAY ADVANTA FREMONT INV AND LOAN 7/1/97
3336500 3336500AD WOODS ADVANTA FREMONT INV AND LOAN 7/1/97
3336526 3336526AD JACKSON ADVANTA FREMONT INV AND LOAN 7/1/97
3336534 3336534AD RICE ADVANTA FREMONT INV AND LOAN 7/1/97
3336559 3336559AD ZUNIGA ADVANTA FREMONT INV AND LOAN 8/1/97
3336567 3336567AD TERRELL ADVANTA FREMONT INV AND LOAN 7/1/97
3336575 3336575AD WESLEY ADVANTA FREMONT INV AND LOAN 7/1/97
3336583 3336583AD CHELCIU ADVANTA FREMONT INV AND LOAN 7/1/97
3336591 3336591AD BRADY ADVANTA FREMONT INV AND LOAN 7/1/97
</TABLE>
Page 3
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund 2 Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3336609 3336609AD PIERSON 977 EAST 54TH STREET LOS ANGELES CA 90011 SFR 3/1/27
3336625 3336625AD NELSON 212 BITTERROOT ROAD #9 SUN VALLEY ID 83353 SFR 4/1/27
3336633 3336633AD GRIFFITHS 451 SOUTH GOSHEN STREET SALT LAKE C UT 84104 SFR 4/1/27
3336641 3336641AD FALE 17017 SW CANAL CIRCLE LAKE OSWEGO OR 97035 SFR 3/1/27
3336708 3336708AD GEMELLO 361 CLOVE WAY OAKLEY CA 94561 SFR 4/1/27
3336724 3336724AD TALBERT 433 WHITEFORD AVENUE LA PUENTE A CA 91744 SFR 4/1/27
3336732 3336732AD KOROMPIS 434 SOUTH CANON DRIVE 201 BEVERLY HIL CA 90212 CONDO 3/1/27
3336757 3336757AD GREENFIELD 2514 BARRINGTON COURT N.E. OLYMPIA WA 98516 SFR 4/1/27
3336765 3336765AD LUND 8839 SOUTH GRAND OAK DRIVE SANDY UT 84121 SFR 3/1/27
3336781 3336781AD TAYLOR 62419 NEHALEM HIGHWAY N. VERNONIA OR 97064 MANUFACTURE 4/1/27
3336807 3336807AD DAVIS 4220 W. OLD HIGHWAY 91 INKOM ID 83245 SFR 4/1/27
3336815 3336815AD GOINES 1930 DALTON WAY UNION CITY CA 94587 SFR 4/1/27
3336823 3336823AD DRONBERGER 5915 GLORIA DRIVE #2 SACRAMENTO CA 95822 CONDO 4/1/27
3336831 3336831AD OUDANONH 1336 WEST AMERICAN AVENUE SALT LAKE C UT 84104 SFR 4/1/27
3336849 3336849AD WINSKI 3048 E. FRIESS DRIVE PHOENIX AZ 85032 SFR 4/1/27
3336872 3336872AD ODOM 310 SAN MADINA COURT HANFORD CA 93230 SFR 4/1/27
3336880 3336880AD HEEREMA 2911 CARREEN COURT TRACY CA 95376 SFR 3/1/27
3336898 3336898AD MEALY 8 DONATELLO LAGUNA HILL CA 92656 CONDO 4/1/27
3336906 3336906AD CHAMBERLAIN 19 EUGENIA AVENUE APTOS CA 95003 OTHER 4/1/27
3336914 3336914AD FRAGNOLI 43 VIA BANDADA RANCHO SANT CA 92688 SFR 3/1/27
3336955 3336955AD TUCKER 339 S. EDWARD AVENUE MANTECA CA 95336 SFR 4/1/27
3336997 3336997AD LAUER 116 SANTA RITA AVENUE PALO ALTO CA 94301 SFR 4/1/27
3337011 3337011AD LORDS 2546 FOWLER AVENUE OGDEN UT 84401 SFR 3/1/27
3337029 3337029AD BELLEW 357 WEST CENTER STREET SPRINGVILLE UT 84663 SFR 4/1/27
3337037 3337037AD CERVANTES 400 BERRY ROAD WATSONVILLE CA 95076 SFR 4/1/27
3337045 3337045AD COWAN 4821 FOREST PARKWAY SACRAMENTO CA 95823 SFR 4/1/27
3337052 3337052AD ASUNCION 1035 MARYANN DRIVE SANTA CLARA CA 95050 SFR 4/1/27
3337060 3337060AD MARUM 13204 412TH WAY SOUTHEAST NORTH BEND WA 98045 SFR 4/1/27
3337128 3337128AD VASQUEZ 549 S 5TH AVENUE CORNELIUS OR 97113 SFR 4/1/27
3337136 3337136AD GAMBOA 2906 SOUTH HOBART BOULEVAR LOS ANGELES CA 90018 SFR 4/1/27
3337169 3337169AD SELDON 13900 STUDEBAKER ROAD #19 NORWALK CA 90650 CONDO 4/1/27
3337177 3337177AD MORISCH 13614 215TH AVENUE EAST SUMNER WA 98390 MANUFACTURE 4/1/27
3337185 3337185AD GARDNER 627 SHAWNEE LANE SAN JOSE CA 95123 SFR 4/1/27
3337193 3337193AD ACOJEDO 1930 OROLETTE PLACE SAN JOSE CA 95131 SFR 4/1/27
3337227 3337227AD PEERY 1978 BONNIE BRAE STREET RIVERSIDE CA 92506 SFR 4/1/27
3337243 3337243AD MCQUEEN 6920 FRANELA WAY CITRUS HEIG CA 95621 SFR 4/1/27
3337250 3337250AD PARAS 26575 PARKSIDE DRIVE HAYWARD CA 94542 SFR 4/1/27
3337268 3337268AD GREEN 5695 NE KILLINGSWORTH STRE PORTLAND OR 97218 SFR 4/1/27
3385051 3385051AD JONES 6019 GLENHURST DR. HOUSTON TX 77033 SFR 5/1/27
3385069 3385069AD HATHAWAY 71 LONG POND RD LEMPSTER NH 3605 SFR 5/1/27
3385077 3385077AD WOOD 768 E. 213TH ST. BRONX NY 10467 SFR 4/1/27
3385085 3385085AD ANDERSON 1410 MARLOWE CANTON MI 48187 SFR 5/1/27
3385101 3385101AD SCHWARTZ 20-20A SALMON FALLS RD ROCHESTER NH 3867 SFR 5/1/27
3385119 3385119AD ESPINA 20 SOUTH MAIN ST LACONIA NH 3246 SFR 5/1/27
3385168 3385168AD AMERO 91 CLARK RD TILTON NH 3276 SFR 5/1/27
3385291 3385291AD OHARA 8902 WEST HATCHER ROAD PEORIA AZ 85345 SFR 5/1/27
3408531 3408531AD KELLEY 2805 WILLING AVENUE FORT WORTH TX 76110 SFR 7/1/27
3408580 3408580AD SANDERS 724 SCIENCE HILL DRIVE BELLEFONTAI MO 63137 SFR 6/1/27
3408630 3408630AD SHORT 10216 NIBLIC OVERLAND MO 63114 SFR 6/1/27
3408671 3408671AD BERKLEY 3226 ERIE STREET SAN DIEGO CA 92117 SFR 6/1/27
3408689 3408689AD LUCAS 2222 HIGHWAY 50-NORTH BENSON NC 27054 SFR 6/1/27
3408713 3408713AD CARTER 2336 GLEN ELLEN CIRCLE SACRAMENTO CA 95822 SFR 6/1/27
<CAPTION>
Servicer AMRESCO Last 8/1/97 Current Current Occupancy Original
Loan Number Loan Number Name Scheduled Balance Rate P&I Payment LTV Status Term
- ----------- ----------- ---- ----------------- ---- ----------- --- ------ ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3336609 3336609AD PIERSON $ 59,912.41 12 $ 617.17 49.18 NON OWNER 360
3336625 3336625AD NELSON $ 299,471.89 11 $ 2,856.97 76.92 OWNER 360
3336633 3336633AD GRIFFITHS $ 62,257.53 9.5 $ 524.70 67.1 OWNER 360
3336641 3336641AD FALE $ 201,438.76 8.99 $ 1,623.89 77.69 OWNER 360
3336708 3336708AD GEMELLO $ 168,460.97 8.99 $ 1,357.62 85 OWNER 360
3336724 3336724AD TALBERT $ 84,896.36 10.75 $ 793.46 64.39 OWNER 360
3336732 3336732AD KOROMPIS $ 69,795.58 8.75 $ 550.70 29.17 OWNER 360
3336757 3336757AD GREENFIELD $ 99,791.98 9.99 $ 876.83 80 OWNER 360
3336765 3336765AD LUND $ 287,345.36 9.95 $ 2,516.77 80 OWNER 360
3336781 3336781AD TAYLOR $ 140,706.65 9.99 $ 1,236.34 76.22 OWNER 360
3336807 3336807AD DAVIS $ 37,913.54 9.5 $ 319.53 49.03 OWNER 360
3336815 3336815AD GOINES $ 169,646.30 9.99 $ 1,490.62 75.56 OWNER 360
3336823 3336823AD DRONBERGER $ 71,216.18 8.75 $ 561.71 71.4 NON OWNER 360
3336831 3336831AD OUDANONH $ 93,278.17 10 $ 820.53 79.91 OWNER 360
3336849 3336849AD WINSKI $ 125,039.34 9.99 $ 1,098.68 70 OWNER 360
3336872 3336872AD ODOM $ 49,891.42 9.74 $ 429.22 79.37 OWNER 360
3336880 3336880AD HEEREMA $ 143,636.39 9.45 $ 1,205.58 79.12 OWNER 360
3336898 3336898AD MEALY $ 139,503.95 7.99 $ 1,025.71 80 OWNER 360
3336906 3336906AD CHAMBERLAIN $ 74,245.17 9.99 $ 652.37 80 OWNER 360
3336914 3336914AD FRAGNOLI $ 199,233.82 8.49 $ 1,535.64 79.97 OWNER 360
3336955 3336955AD TUCKER $ 39,877.18 7.75 $ 286.57 45.98 OWNER 360
3336997 3336997AD LAUER $ 234,419.66 8.99 $ 1,889.18 65.28 OWNER 360
3337011 3337011AD LORDS $ 74,550.66 10.82 $ 701.90 85 OWNER 360
3337029 3337029AD BELLEW $ 97,546.62 9.99 $ 857.11 85 OWNER 360
3337037 3337037AD CERVANTES $ 146,082.26 9.74 $ 1,256.73 80 OWNER 360
3337045 3337045AD COWAN $ 114,970.63 10.25 $ 1,032.31 80 OWNER 360
3337052 3337052AD ASUNCION $ 203,593.82 10.25 $ 1,828.05 80 OWNER 360
3337060 3337060AD MARUM $ 176,477.89 9.15 $ 1,443.33 59 OWNER 360
3337128 3337128AD VASQUEZ $ 69,866.28 10.5 $ 640.32 61.4 OWNER 360
3337136 3337136AD GAMBOA $ 138,081.50 8.99 $ 1,115.42 75 OWNER 360
3337169 3337169AD SELDON $ 105,315.40 8.49 $ 811.23 80 OWNER 360
3337177 3337177AD MORISCH $ 70,265.08 10.49 $ 643.46 80 OWNER 360
3337185 3337185AD GARDNER $ 164,142.96 9.74 $ 1,412.11 70 OWNER 360
3337193 3337193AD ACOJEDO $ 299,375.97 9.99 $ 2,630.50 82.19 OWNER 360
3337227 3337227AD PEERY $ 181,111.43 8.5 $ 1,396.35 80 OWNER 360
3337243 3337243AD MCQUEEN $ 52,364.80 8.75 $ 413.02 55.85 OWNER 360
3337250 3337250AD PARAS $ 288,346.52 9.5 $ 2,430.07 85 OWNER 360
3337268 3337268AD GREEN $ 101,737.32 8.75 $ 802.44 85 OWNER 360
3385051 3385051AD JONES $ 19,787.04 13.25 $ 222.90 60 NON OWNER 360
3385069 3385069AD HATHAWAY $ 70,458.08 10.125 $ 625.65 85 OWNER 360
3385077 3385077AD WOOD $ 44,957.49 12.99 $ 497.44 44.91 OWNER 360
3385085 3385085AD ANDERSON $ 99,086.96 10.75 $ 926.01 79.36 OWNER 360
3385101 3385101AD SCHWARTZ $ 39,933.83 8.99 $ 321.56 63.49 OWNER 360
3385119 3385119AD ESPINA $ 40,749.59 10.375 $ 369.41 85 OWNER 360
3385168 3385168AD AMERO $ 99,816.61 8.49 $ 768.20 74.63 OWNER 360
3385291 3385291AD OHARA $ 89,001.16 10.875 $ 840.12 89 OWNER 360
3408531 3408531AD KELLEY $ 53,078.44 10.4 $ 481.76 60 NON OWNER 360
3408580 3408580AD SANDERS $ 53,170.08 12.1 $ 551.32 80 OWNER 360
3408630 3408630AD SHORT $ 44,979.54 13.05 $ 499.55 75 OWNER 360
3408671 3408671AD BERKLEY $ 271,757.84 9.99 $ 2,384.98 80 OWNER 360
3408689 3408689AD LUCAS $ 382,485.35 9.06 $ 3,097.44 70 OWNER 360
3408713 3408713AD CARTER $ 103,901.11 9.68 $ 888.18 65 OWNER 360
<CAPTION>
Servicer AMRESCO Last Due
Loan Number Loan Number Name Servicer Originator Date
- ----------- ----------- ---- -------- ---------- ----
<C> <C> <S> <C> <C> <C>
3336609 3336609AD PIERSON ADVANTA FREMONT INV AND LOAN 7/1/97
3336625 3336625AD NELSON ADVANTA FREMONT INV AND LOAN 7/1/97
3336633 3336633AD GRIFFITHS ADVANTA FREMONT INV AND LOAN 8/1/97
3336641 3336641AD FALE ADVANTA FREMONT INV AND LOAN 7/1/97
3336708 3336708AD GEMELLO ADVANTA FREMONT INV AND LOAN 7/1/97
3336724 3336724AD TALBERT ADVANTA FREMONT INV AND LOAN 7/1/97
3336732 3336732AD KOROMPIS ADVANTA FREMONT INV AND LOAN 7/1/97
3336757 3336757AD GREENFIELD ADVANTA FREMONT INV AND LOAN 7/1/97
3336765 3336765AD LUND ADVANTA FREMONT INV AND LOAN 7/1/97
3336781 3336781AD TAYLOR ADVANTA FREMONT INV AND LOAN 7/1/97
3336807 3336807AD DAVIS ADVANTA FREMONT INV AND LOAN 7/1/97
3336815 3336815AD GOINES ADVANTA FREMONT INV AND LOAN 7/1/97
3336823 3336823AD DRONBERGER ADVANTA FREMONT INV AND LOAN 8/1/97
3336831 3336831AD OUDANONH ADVANTA FREMONT INV AND LOAN 7/1/97
3336849 3336849AD WINSKI ADVANTA FREMONT INV AND LOAN 7/1/97
3336872 3336872AD ODOM ADVANTA FREMONT INV AND LOAN 7/1/97
3336880 3336880AD HEEREMA ADVANTA FREMONT INV AND LOAN 7/1/97
3336898 3336898AD MEALY ADVANTA FREMONT INV AND LOAN 7/1/97
3336906 3336906AD CHAMBERLAIN ADVANTA FREMONT INV AND LOAN 7/1/97
3336914 3336914AD FRAGNOLI ADVANTA FREMONT INV AND LOAN 7/1/97
3336955 3336955AD TUCKER ADVANTA FREMONT INV AND LOAN 7/1/97
3336997 3336997AD LAUER ADVANTA FREMONT INV AND LOAN 7/1/97
3337011 3337011AD LORDS ADVANTA FREMONT INV AND LOAN 8/1/97
3337029 3337029AD BELLEW ADVANTA FREMONT INV AND LOAN 7/1/97
3337037 3337037AD CERVANTES ADVANTA FREMONT INV AND LOAN 7/1/97
3337045 3337045AD COWAN ADVANTA FREMONT INV AND LOAN 7/1/97
3337052 3337052AD ASUNCION ADVANTA FREMONT INV AND LOAN 7/1/97
3337060 3337060AD MARUM ADVANTA FREMONT INV AND LOAN 7/1/97
3337128 3337128AD VASQUEZ ADVANTA FREMONT INV AND LOAN 7/1/97
3337136 3337136AD GAMBOA ADVANTA FREMONT INV AND LOAN 8/1/97
3337169 3337169AD SELDON ADVANTA FREMONT INV AND LOAN 7/1/97
3337177 3337177AD MORISCH ADVANTA FREMONT INV AND LOAN 7/1/97
3337185 3337185AD GARDNER ADVANTA FREMONT INV AND LOAN 7/1/97
3337193 3337193AD ACOJEDO ADVANTA FREMONT INV AND LOAN 7/1/97
3337227 3337227AD PEERY ADVANTA FREMONT INV AND LOAN 8/1/97
3337243 3337243AD MCQUEEN ADVANTA FREMONT INV AND LOAN 7/1/97
3337250 3337250AD PARAS ADVANTA FREMONT INV AND LOAN 7/1/97
3337268 3337268AD GREEN ADVANTA FREMONT INV AND LOAN 7/1/97
3385051 3385051AD JONES ADVANTA FIRST COLONY 7/1/97
3385069 3385069AD HATHAWAY ADVANTA FIRST COLONY 7/1/97
3385077 3385077AD WOOD ADVANTA FIRST COLONY 7/1/97
3385085 3385085AD ANDERSON ADVANTA FIRST COLONY 8/1/97
3385101 3385101AD SCHWARTZ ADVANTA FIRST COLONY 8/1/97
3385119 3385119AD ESPINA ADVANTA FIRST COLONY 8/1/97
3385168 3385168AD AMERO ADVANTA FIRST COLONY 7/1/97
3385291 3385291AD OHARA ADVANTA FIRST COLONY 7/1/97
3408531 3408531AD KELLEY ADVANTA AMRESCO 8/1/97
3408580 3408580AD SANDERS ADVANTA AMRESCO 7/1/97
3408630 3408630AD SHORT ADVANTA AMRESCO 7/1/97
3408671 3408671AD BERKLEY ADVANTA AMRESCO 8/1/97
3408689 3408689AD LUCAS ADVANTA AMRESCO 7/1/97
3408713 3408713AD CARTER ADVANTA AMRESCO 8/1/97
</TABLE>
Page 4
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund 2 Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3408770 3408770AD VEAL 4101 TRINITY STREET LOS ANGELES CA 90011 2-4 UNITS 6/1/27
3408846 3408846AD SAAD 2118-2120 NORTH 48TH STREE MILWAUKEE WI 53208 2-4 UNITS 6/1/27
3408895 3408895AD ARDREY 4215 SOUTHEAST RURAL PORTLAND OR 97206 SFR 6/1/27
3408929 3408929AD ADAMS 7104 GEORGIA AVENUE KANSAS CITY KS 66109 SFR 7/1/27
3408960 3408960AD PRIETO 6707 15TH AVENUE KENOSHA WI 53143 SFR 7/1/27
3408994 3408994AD ALICEA 5953 BINGHAM STREET PHILADELPHI PA 19120 SFR 6/1/27
3409026 3409026AD MCMICHAEL 7445 WEST 93RD STREET ZIONSVILLE IN 46077 SFR 7/1/12
3409042 3409042AD ROY 9730 S.W. 165TH TERRACE MIAMI FL 33157 SFR 7/1/27
3409067 3409067AD JOHNSTON 187 PICKPOCKET ROAD BRENTWOOD NH 3833 SFR 7/1/27
3409109 3409109AD TESORIERO 13230 EAST JEWEL AVENUE BL AURORA CO 80014 CONDO 6/1/27
3409133 3409133AD BENTLEY 103 NOGAL PLACE RUIDOSO NM 88345 SFR 7/1/27
3409141 3409141AD MARTINEZ 2104 WEST 13TH STREET PUEBLO CO 81003 SFR 7/1/27
3409166 3409166AD BYRD 3833 SOUTH CHICAGO AVENUE MINNEAPOLIS MN 55407 SFR 6/1/27
3409190 3409190AD MURPHY 18 BRADLEY ROAD ARLINGTON MA 2174 SFR 7/1/27
3409224 3409224AD CLARK 1920 SOUTH 4TH STREET ROCKFORD IL 61104 SFR 6/1/27
3409257 3409257AD TONEY 1212 EAST 10TH STREET LAMAR MO 64759 SFR 7/1/27
3409315 3409315AD DAVIES 5128 NORTH 51ST BOULEVARD MILWAUKEE WI 53218 SFR 7/1/27
3409323 3409323AD PICKETT 4485 CORDON ROAD NORTHEAST SALEM OR 97305 SFR 7/1/27
3409364 3409364AD HACKLER 11720 SOUTHWEST 176TH STRE MIAMI FL 33177 SFR 7/1/27
3409430 3409430AD GOLDEN 17 TIBURON DRIVE LITHONIA GA 30038 SFR 7/1/27
3409455 3409455AD BOYD 9034-19 WEST LIBSON AVENUE MILWAUKEE WI 53222 CONDO 7/1/27
3412053 3412053AD RODRIGUEZ 8359 SAN FERNANDO WAY DALLAS TX 75218 SFR 7/1/27
3412061 3412061AD WARREN 5772 WILSON CHAPEL RD. YORK SC 29717 SFR 6/1/27
3412129 3412129AD BRAR 15555 NORDHOFF STREET NORTH HILLS CA 91343 SFR 7/1/27
3412145 3412145AD LONGSWORTH 421 SOUTH SHANNON VAN WERT OH 45891 SFR 7/1/27
3412152 3412152AD MOREIRA 12483 WALSH AVENUE LOS ANGELES CA 90066 SFR 7/1/27
3412160 3412160AD HONBARGER 59 MEADOW AVENUE NORTHEAST CONCORD NC 28025 SFR 7/1/27
3412202 3412202AD CONIGLIARO 14 LAFAYETTE TERRACE NAHANT MA 1908 SFR 7/1/27
3412236 3412236AD ALLISON 31 SYDNEY STREET DORCHESTER MA 2125 SFR 7/1/27
3412277 3412277AD VAMPLE 1811 FOXWOOD CIRCLE MITCHELLVIL MD 20721 SFR 7/1/27
3412327 3412327AD MCCOY 3360 NORTHWEST 208TH STREE CAROL CITY FL 33056 SFR 7/1/27
3412335 3412335AD AMADOR 12501 PINE NEEDLE LANE MIAMI FL 33156 SFR 7/1/27
3412418 3412418AD JOSEPH 4055 40TH WAY SOUTH SAINT PETER FL 33711 SFR 7/1/27
3412434 3412434AD CHILDERS 15215 SHARPE ROAD CHARLOTTE NC 28227 SFR 7/1/27
3412459 3412459AD FELKS 25198 WEST LAKE SHORE DRIV INGLESIDE IL 60041 SFR 7/1/27
3412483 3412483AD PERRELLA 600 N.E. 36TH STREET MIAMI FL 33137 CONDO 7/1/27
3412517 3412517AD BURKE 20 MICHAEL ROAD WAYLAND MA 1778 SFR 7/1/27
3416252 3416252AD ROBERT 8750 380TH STREET NORTH BRANC MN 55056 SFR 6/1/27
3416278 3416278AD WEBSTER 1708 LOWER MILLSTONE LANE SALISBURY MD 21801 SFR 5/1/27
3416294 3416294AD VILLAREAL 2009 EAST MOMOSA AVENUE VICTORIA TX 77901 SFR 7/1/12
3416302 3416302AD JOHNSON 13604 PURCHE AVENUE GARDENA CA 90249 SFR 6/1/27
3416336 3416336AD MARTINEZ 1965 MIDDLEBERRY ROAD SACRAMENTO CA 95815 SFR 7/1/27
3416393 3416393AD HAUSAUER 6523 WEST 96TH AVENUE BROOMFIELD CO 80021 SFR 7/1/27
3416401 3416401AD PARKER #9 SUZANNE COURT LOS LUNAS NM 87031 SFR 7/1/27
3416435 3416435AD MCELRATH 13313 OCTAGON LANE SILVER SPRI MD 20904 SFR 7/1/27
3416443 3416443AD RINEHART 3835 SOUTHEAST PELTON AVEN TROUTDALE OR 97060 SFR 7/1/27
3416476 3416476AD CURRY 135 THE BOULEVARD EDEN NC 27288 SFR 7/1/27
3416484 3416484AD WASHINGTON 7740 SOUTH DREXEL CHICAGO IL 60619 SFR 7/1/27
3416567 3416567AD KATTAWAR 20 ABIDE DRIVE GREENVILLE MS 38701 SFR 7/1/27
3416591 3416591AD COOPER 1102 WOODGLEN COURT ROSEVILLE CA 95661 SFR 7/1/27
3416617 3416617AD CHILCOTE 5558 BELLEVUE AVENUE LA JOLLA CA 92037 SFR 7/1/27
3416633 3416633AD KOOLEN 123 CALEF AVENUE SWANSEA MA 2777 2-4 UNITS 7/1/27
<CAPTION>
Servicer AMRESCO Last 8/1/97 Current Current Occupancy Original
Loan Number Loan Number Name Scheduled Balance Rate P&I Payment LTV Status Term
- ----------- ----------- ---- ----------------- ---- ----------- --- ------ ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3408770 3408770AD VEAL $ 114,898.48 10.03 $ 1,011.76 53.49 NON OWNER 360
3408846 3408846AD SAAD $ 38,227.67 11.93 $ 391.38 75 OWNER 360
3408895 3408895AD ARDREY $ 74,925.77 9.49 $ 630.09 75 OWNER 360
3408929 3408929AD ADAMS $ 39,989.37 12.33 $ 421.63 45.2 OWNER 360
3408960 3408960AD PRIETO $ 59,977.31 10.73 $ 559.19 80 OWNER 360
3408994 3408994AD ALICEA $ 27,979.63 10.93 $ 265.17 57.14 OWNER 360
3409026 3409026AD MCMICHAEL $ 29,927.95 10.05 $ 323.30 28.57 OWNER 180
3409042 3409042AD ROY $ 70,451.24 7.85 $ 509.95 84.94 OWNER 360
3409067 3409067AD JOHNSTON $ 109,945.78 9.49 $ 924.14 74.83 OWNER 360
3409109 3409109AD TESORIERO $ 44,874.70 8.9 $ 358.25 75 OWNER 360
3409133 3409133AD BENTLEY $ 105,367.62 11.68 $ 1,058.27 68 OWNER 360
3409141 3409141AD MARTINEZ $ 37,486.77 11.05 $ 358.54 75 OWNER 360
3409166 3409166AD BYRD $ 24,479.37 10.25 $ 219.54 70 OWNER 360
3409190 3409190AD MURPHY $ 159,925.98 9.79 $ 1,379.35 48.63 OWNER 360
3409224 3409224AD CLARK $ 35,966.84 9.83 $ 311.41 74.23 OWNER 360
3409257 3409257AD TONEY $ 45,385.81 11.6 $ 453.06 79.93 OWNER 360
3409315 3409315AD DAVIES $ 44,185.97 11.53 $ 438.72 85 OWNER 360
3409323 3409323AD PICKETT $ 183,252.14 10.5 $ 1,676.95 73.33 OWNER 360
3409364 3409364AD HACKLER $ 58,073.18 9.8 $ 501.30 70 OWNER 360
3409430 3409430AD GOLDEN $ 45,983.06 10.85 $ 432.86 80 OWNER 360
3409455 3409455AD BOYD $ 31,985.72 9.96 $ 279.88 42.67 NON OWNER 360
3412053 3412053AD RODRIGUEZ $ 226,394.78 9.77 $ 1,949.31 75 OWNER 360
3412061 3412061AD WARREN $ 76,016.21 10.65 $ 704.43 85 OWNER 360
3412129 3412129AD BRAR $ 34,482.12 9.25 $ 283.82 75 OWNER 360
3412145 3412145AD LONGSWORTH $ 19,191.23 9.85 $ 166.37 80 OWNER 360
3412152 3412152AD MOREIRA $ 211,891.24 9.3 $ 1,751.76 77.09 OWNER 360
3412160 3412160AD HONBARGER $ 42,983.39 10.63 $ 397.52 62.32 OWNER 360
3412202 3412202AD CONIGLIARO $ 169,885.93 8 $ 1,247.40 51.52 OWNER 360
3412236 3412236AD ALLISON $ 123,631.38 11.05 $ 1,182.46 75 OWNER 360
3412277 3412277AD VAMPLE $ 124,947.91 10.28 $ 1,122.92 51.02 OWNER 360
3412327 3412327AD MCCOY $ 28,793.19 12.85 $ 315.21 60 OWNER 360
3412335 3412335AD AMADOR $ 349,853.23 10.25 $ 3,136.35 38.04 OWNER 360
3412418 3412418AD JOSEPH $ 115,950.09 10.13 $ 1,029.14 80 OWNER 360
3412434 3412434AD CHILDERS $ 76,477.77 11.93 $ 782.77 75 OWNER 360
3412459 3412459AD FELKS $ 163,142.19 11.03 $ 1,557.89 85 OWNER 360
3412483 3412483AD PERRELLA $ 59,978.14 10.9 $ 566.86 75 OWNER 360
3412517 3412517AD BURKE $ 239,911.58 10.85 $ 2,258.42 80 OWNER 360
3416252 3416252AD ROBERT $ 65,396.04 10.35 $ 591.37 85 OWNER 360
3416278 3416278AD WEBSTER $ 92,955.90 15.25 $ 1,194.55 63.27 OWNER 360
3416294 3416294AD VILLAREAL $ 27,926.87 9.13 $ 286.16 60.87 NON OWNER 180
3416302 3416302AD JOHNSON $ 101,897.12 9.4 $ 850.24 60 OWNER 360
3416336 3416336AD MARTINEZ $ 69,573.68 10.73 $ 648.66 80 OWNER 360
3416393 3416393AD HAUSAUER $ 98,369.44 11.63 $ 984.22 80 OWNER 360
3416401 3416401AD PARKER $ 81,874.84 11.68 $ 822.32 70 OWNER 360
3416435 3416435AD MCELRATH $ 89,978.13 12.73 $ 976.62 60 OWNER 360
3416443 3416443AD RINEHART $ 86,944.75 8.27 $ 654.83 60 OWNER 360
3416476 3416476AD CURRY $ 38,093.42 14.23 $ 458.38 60 OWNER 360
3416484 3416484AD WASHINGTON $ 62,386.46 13.23 $ 701.50 60 OWNER 360
3416567 3416567AD KATTAWAR $ 69,972.18 10.5 $ 640.32 68.97 OWNER 360
3416591 3416591AD COOPER $ 180,133.62 10.85 $ 1,695.69 82.28 OWNER 360
3416617 3416617AD CHILCOTE $ 259,875.58 9.63 $ 2,210.92 80 OWNER 360
3416633 3416633AD KOOLEN $ 74,377.99 11.85 $ 756.71 60 OWNER 360
<CAPTION>
Servicer AMRESCO Last Due
Loan Number Loan Number Name Servicer Originator Date
- ----------- ----------- ---- -------- ---------- ----
<C> <C> <S> <C> <C> <C>
3408770 3408770AD VEAL ADVANTA AMRESCO 8/1/97
3408846 3408846AD SAAD ADVANTA AMRESCO 7/1/97
3408895 3408895AD ARDREY ADVANTA AMRESCO 8/1/97
3408929 3408929AD ADAMS ADVANTA AMRESCO 8/1/97
3408960 3408960AD PRIETO ADVANTA AMRESCO 8/1/97
3408994 3408994AD ALICEA ADVANTA AMRESCO 7/1/97
3409026 3409026AD MCMICHAEL ADVANTA AMRESCO 8/1/97
3409042 3409042AD ROY ADVANTA AMRESCO 8/1/97
3409067 3409067AD JOHNSTON ADVANTA AMRESCO 8/1/97
3409109 3409109AD TESORIERO ADVANTA AMRESCO 7/1/97
3409133 3409133AD BENTLEY ADVANTA AMRESCO 8/1/97
3409141 3409141AD MARTINEZ ADVANTA AMRESCO 8/1/97
3409166 3409166AD BYRD ADVANTA AMRESCO 7/1/97
3409190 3409190AD MURPHY ADVANTA AMRESCO 8/1/97
3409224 3409224AD CLARK ADVANTA AMRESCO 7/1/97
3409257 3409257AD TONEY ADVANTA AMRESCO 8/1/97
3409315 3409315AD DAVIES ADVANTA AMRESCO 8/1/97
3409323 3409323AD PICKETT ADVANTA AMRESCO 8/1/97
3409364 3409364AD HACKLER ADVANTA AMRESCO 8/1/97
3409430 3409430AD GOLDEN ADVANTA AMRESCO 8/1/97
3409455 3409455AD BOYD ADVANTA AMRESCO 8/1/97
3412053 3412053AD RODRIGUEZ ADVANTA AMRESCO 8/1/97
3412061 3412061AD WARREN ADVANTA AMRESCO 7/1/97
3412129 3412129AD BRAR ADVANTA AMRESCO 8/1/97
3412145 3412145AD LONGSWORTH ADVANTA AMRESCO 8/1/97
3412152 3412152AD MOREIRA ADVANTA AMRESCO 8/1/97
3412160 3412160AD HONBARGER ADVANTA AMRESCO 8/1/97
3412202 3412202AD CONIGLIARO ADVANTA AMRESCO 8/1/97
3412236 3412236AD ALLISON ADVANTA AMRESCO 8/1/97
3412277 3412277AD VAMPLE ADVANTA AMRESCO 8/1/97
3412327 3412327AD MCCOY ADVANTA AMRESCO 8/1/97
3412335 3412335AD AMADOR ADVANTA AMRESCO 8/1/97
3412418 3412418AD JOSEPH ADVANTA AMRESCO 8/1/97
3412434 3412434AD CHILDERS ADVANTA AMRESCO 8/1/97
3412459 3412459AD FELKS ADVANTA AMRESCO 8/1/97
3412483 3412483AD PERRELLA ADVANTA AMRESCO 8/1/97
3412517 3412517AD BURKE ADVANTA AMRESCO 8/1/97
3416252 3416252AD ROBERT ADVANTA MINNESOTA FNDG AND MTG 7/1/97
3416278 3416278AD WEBSTER ADVANTA ADMIRAL 7/1/97
3416294 3416294AD VILLAREAL ADVANTA AMRESCO 8/1/97
3416302 3416302AD JOHNSON ADVANTA AMRESCO 8/1/97
3416336 3416336AD MARTINEZ ADVANTA AMRESCO 8/1/97
3416393 3416393AD HAUSAUER ADVANTA AMRESCO 8/1/97
3416401 3416401AD PARKER ADVANTA AMRESCO 8/1/97
3416435 3416435AD MCELRATH ADVANTA AMRESCO 8/1/97
3416443 3416443AD RINEHART ADVANTA AMRESCO 8/1/97
3416476 3416476AD CURRY ADVANTA AMRESCO 8/1/97
3416484 3416484AD WASHINGTON ADVANTA AMRESCO 8/1/97
3416567 3416567AD KATTAWAR ADVANTA AMRESCO 8/1/97
3416591 3416591AD COOPER ADVANTA AMRESCO 8/1/97
3416617 3416617AD CHILCOTE ADVANTA AMRESCO 8/1/97
3416633 3416633AD KOOLEN ADVANTA AMRESCO 8/1/97
</TABLE>
Page 5
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund 2 Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3416690 3416690AD MUELLER 7509 ROBINSON STREET OVERLAND PA KS 66204 SFR 7/1/27
3416724 3416724AD BAUTISTA 9904 FREESIA AVENUE STOCKTON CA 95210 SFR 7/1/27
3416740 3416740AD JOHNSON 19608 FAIRWAY AVENUE MAPLE HEIGH OH 44137 SFR 7/1/27
3416765 3416765AD CURTIS 13604 ASPEN AVENUE RIVERVIEW FL 33569 SFR 7/1/27
3416799 3416799AD MYERS 21341 ANTIGUA LANE HUNTINGTON CA 92646 SFR 7/1/27
3416856 3416856AD CURTIS 1302 WALSHAM DRIVE UPPER MARLB MD 20772 SFR 7/1/27
3416880 3416880AD MONTAYA 1517- 19-19A WEST WALKER S MILWAUKEE WI 53204 2-4 UNITS 7/1/27
3416898 3416898AD DECHICCHIS 107 WELTY STREET GREENSBURG PA 15601 SFR 7/1/27
3416906 3416906AD STEINKEMP 65 EDGEHILL ROAD WARWICK RI 2889 SFR 7/1/27
3416930 3416930AD LUM 1099 22ND STREET NORTHWEST WASHINGTON DC 20037 CONDO 7/1/27
3416955 3416955AD BRINSON 11280 SOUTHWEST 128TH STRE MIAMI FL 33176 SFR 7/1/27
3417037 3417037AD SANDOVAL 5020 EAST 120TH PLACE DENVER CO 80241 SFR 7/1/27
3417052 3417052AD KOST 1027 WHISPERING WOODS DRIV MOON TOWNSH PA 15108 SFR 7/1/27
3417094 3417094AD MCCANN 2001 MARINA DRIVE QUINCY MA 2171 CONDO 7/1/27
3421666 3421666AD SANTANA 1905 VALLEY ROAD EFFORT PA 18330 SFR 1/1/27
3421690 3421690AD HARTLEY 21321 NISQUALLY ROAD APPLE VALLE CA 92308 2-4 UNITS 6/1/27
3421807 3421807AD MINKLEY 65 HALE ALII PLACE KIHEI HI 96753 SFR 7/1/27
3421849 3421849AD WALLMAN 6531 NORTH ALBERT LANE IDAHO FALLS ID 83401 SFR 7/1/27
3421856 3421856AD MCCLEAVY 635 FOREST PRESERVE DRIVE WOODDALE IL 60191 SFR 7/1/27
3421914 3421914AD ROBINSON 8103 ULP STREET MASURY OH 44438 SFR 7/1/12
3421997 3421997AD ELLIS 415 CRAIGMONT ROAD BLACK MOUNT NC 28711 SFR 7/1/27
3422003 3422003AD WILD 4124 WEST ST. PAUL AVENUE MILWAUKEE WI 53208 SFR 7/1/27
3422029 3422029AD DAVIS 15000 SOUTHWEST FARMINGTON BEAVERTON OR 97007 CONDO 7/1/27
3422078 3422078AD POIDVEN 8231 NORTHEAST 12TH AVENUE MIAMI FL 33138 SFR 7/1/27
3422110 3422110AD KISSELLA 865 NASH YPSILANTI MI 48198 SFR 7/1/27
3426947 3426947AD RELIFORD 5616 PINSON STREET FORT WORTH TX 76119 SFR 7/1/27
3427028 3427028AD KAMPS 16400 YEOHO ROAD SPARKS MD 21152 SFR 7/1/27
3427101 3427101AD SCHURY 4552-4554 BAYLOR COURT SAGINAW MI 48602 2-4 UNITS 7/1/27
3427341 3427341AD FULLER 24 DUGGAN DR. FRAMINGHAM MA 1701 SFR 7/1/27
3427424 3427424AD BUTLER N6102 HOOYMAN RD SHIOCTON WI 54170 SFR 7/1/27
3427515 3427515AD HUBER 3307 ROXBURG DRIVE LEXINGTON KY 40503 SFR 7/1/27
3427598 3427598AD HUGHES 3423 FREEMAN ROAD DURHAM NC 27703 SFR 7/1/27
3427655 3427655AD BROWN 1645 NORTH LINDER CHICAGO IL 60639 2-4 UNITS 7/1/27
3427721 3427721AD BROWN 13-15 DAVIS STREET HAVERHILL MA 1830 2-4 UNITS 7/1/27
3434768 3434768AD JACOBSON 7702 35TH AVENUE NORTHEAST SEATTLE WA 98115 SFR 7/1/27
3434859 3434859AD HAUGH 315 NEPONSET STREET NORWOOD MA 2062 CONDO 7/1/27
3434974 3434974AD QUINN 723 MARQUETTE DRIVE SOUTHW POPLAR GROV IL 60165 SFR 7/1/27
3434982 3434982AD CHURCH 1633 SOUTH MARKET WICHITA KS 67211 SFR 7/1/27
3435013 3435013AD WILSON 2102 WHITTIER STREET SAGINAW MI 48601 SFR 7/1/27
3435062 3435062AD SMITH 1659 ABBOTSTON STREET BALTIMORE MD 21218 SFR 7/1/27
3435112 3435112AD MENENDEZ 1138 EAST CEDARBROOK STREE WEST COVINA CA 91790 SFR 7/1/27
3435120 3435120AD EPPING 3190 BIG SPRINGS AVENUE SIMI VALLEY CA 93063 SFR 7/1/27
3435187 3435187AD BLACKWELL 2220 SOUTH SAN ANTONIO AVE POMONA CA 91766 SFR 7/1/27
3435237 3435237AD FINCKE 600 123RD STREET GULF MARATHON FL 33050 SFR 7/1/27
3435500 3435500AD CAMPBELL 13 MARSHLAND ROAD HILTON HEAD SC 29926 SFR 7/1/27
3435518 3435518AD BRANDT 1 CLARIDGE DRIVE VERONA NJ 7044 CONDO 7/1/27
3435732 3435732AD BELTRAN 4048 VERONA STREET AREA OF LOS CA 90023 SFR 2/1/27
3435799 3435799AD HANSEN 2030 E LOCKWOOD STREET MESA AZ 85213 SFR 3/1/27
3435864 3435864AD FISHER 3340 GIBRALTAR DRIVE RIVERSIDE CA 92506 SFR 3/1/27
3435898 3435898AD EYNI 4491 E RIDGE GATE ROAD ANAHEIM CA 92807 SFR 3/1/27
3435906 3435906AD DIAZ 8441 DUCHESS DRIVE WHITTIER CA 90606 SFR 3/1/27
3435930 3435930AD EDMISON 1028 WARNER AVENUE LEWISTON ID 83501 SFR 4/1/27
<CAPTION>
Servicer AMRESCO Last 8/1/97 Current Current Occupancy Original
Loan Number Loan Number Name Scheduled Balance Rate P&I Payment LTV Status Term
- ----------- ----------- ---- ----------------- ---- ----------- --- ------ ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3416690 3416690AD MUELLER $ 43,384.29 10.93 $ 411.01 70 OWNER 360
3416724 3416724AD BAUTISTA $ 192,725.02 10.6 $ 1,778.05 80 OWNER 360
3416740 3416740AD JOHNSON $ 64,172.20 10.1 $ 568.15 83.38 OWNER 360
3416765 3416765AD CURTIS $ 54,980.35 10.99 $ 523.36 63.95 OWNER 360
3416799 3416799AD MYERS $ 164,917.98 9.45 $ 1,381.39 69.04 OWNER 360
3416856 3416856AD CURTIS $ 93,566.70 11.01 $ 892.08 80 OWNER 360
3416880 3416880AD MONTAYA $ 30,241.59 12.13 $ 314.19 64.36 OWNER 360
3416898 3416898AD DECHICCHIS $ 52,473.79 9.43 $ 438.77 75 OWNER 360
3416906 3416906AD STEINKEMP $ 54,986.64 12.73 $ 596.82 59.14 OWNER 360
3416930 3416930AD LUM $ 209,910.61 10.18 $ 1,870.89 70 OWNER 360
3416955 3416955AD BRINSON $ 90,721.94 11.65 $ 909.09 55 OWNER 360
3417037 3417037AD SANDOVAL $ 111,158.59 10.8 $ 1,042.21 79.49 OWNER 360
3417052 3417052AD KOST $ 157,926.75 9.78 $ 1,360.95 80 OWNER 360
3417094 3417094AD MCCANN $ 94,948.32 9.02 $ 765.76 73.08 OWNER 360
3421666 3421666AD SANTANA $ 60,763.07 11.625 $ 608.90 64.89 OWNER 360
3421690 3421690AD HARTLEY $ 69,928.34 9.33 $ 579.94 69.89 OWNER 360
3421807 3421807AD MINKLEY $ 449,810.48 10.23 $ 4,025.77 78.26 OWNER 360
3421849 3421849AD WALLMAN $ 71,467.35 9.85 $ 619.55 79.89 OWNER 360
3421856 3421856AD MCCLEAVY $ 149,530.65 9.78 $ 1,288.59 80 OWNER 360
3421914 3421914AD ROBINSON $ 20,961.43 12.9 $ 264.32 60 OWNER 180
3421997 3421997AD ELLIS $ 29,989.94 11.28 $ 292.06 54.55 OWNER 360
3422003 3422003AD WILD $ 33,989.20 11.53 $ 337.48 85 OWNER 360
3422029 3422029AD DAVIS $ 53,972.30 9.3 $ 446.20 54.55 OWNER 360
3422078 3422078AD POIDVEN $ 157,437.68 10.52 $ 1,443.07 75 OWNER 360
3422110 3422110AD KISSELLA $ 36,280.38 9.05 $ 293.38 55 OWNER 360
3426947 3426947AD RELIFORD $ 35,391.91 13 $ 391.59 63.21 OWNER 360
3427028 3427028AD KAMPS $ 124,936.81 9.37 $ 1,039.23 69.44 OWNER 360
3427101 3427101AD SCHURY $ 39,309.48 10.53 $ 360.60 55 NON OWNER 360
3427341 3427341AD FULLER $ 196,255.44 9.6 $ 1,665.36 85 OWNER 360
3427424 3427424AD BUTLER $ 54,377.34 10.28 $ 488.69 85 OWNER 360
3427515 3427515AD HUBER $ 127,946.32 10.25 $ 1,147.01 78.05 OWNER 360
3427598 3427598AD HUGHES $ 81,558.84 9.38 $ 679.00 80 OWNER 360
3427655 3427655AD BROWN $ 113,854.54 10.48 $ 1,040.19 85 OWNER 360
3427721 3427721AD BROWN $ 49,482.04 10.92 $ 468.41 55 NON OWNER 360
3434768 3434768AD JACOBSON $ 134,918.05 8.49 $ 1,037.08 78.03 OWNER 360
3434859 3434859AD HAUGH $ 45,971.15 8.33 $ 348.17 65.71 OWNER 360
3434974 3434974AD QUINN $ 97,784.11 10.38 $ 886.07 80 OWNER 360
3434982 3434982AD CHURCH $ 25,191.73 11.38 $ 247.25 70 OWNER 360
3435013 3435013AD WILSON $ 16,494.18 11.05 $ 157.76 75 OWNER 360
3435062 3435062AD SMITH $ 29,990.95 11.76 $ 303.05 60 NON OWNER 360
3435112 3435112AD MENENDEZ $ 135,920.12 8.65 $ 1,060.21 80 OWNER 360
3435120 3435120AD EPPING $ 151,210.21 8.6 $ 1,174.11 85 OWNER 360
3435187 3435187AD BLACKWELL $ 70,955.92 8.38 $ 539.90 64.55 NON OWNER 360
3435237 3435237AD FINCKE $ 214,923.33 11 $ 2,047.50 50 OWNER 360
3435500 3435500AD CAMPBELL $ 72,476.06 10.48 $ 662.15 57.54 OWNER 360
3435518 3435518AD BRANDT $ 101,961.10 10.69 $ 947.55 60 NON OWNER 360
3435732 3435732AD BELTRAN $ 44,820.40 8.125 $ 334.12 45 OWNER 360
3435799 3435799AD HANSEN $ 270,978.01 7.5 $ 1,901.86 85.8 OWNER 360
3435864 3435864AD FISHER $ 194,248.92 7.375 $ 1,346.82 71 OWNER 360
3435898 3435898AD EYNI $ 302,534.96 8.375 $ 2,310.62 77.95 OWNER 360
3435906 3435906AD DIAZ $ 121,864.72 8.375 $ 929.19 75 OWNER 360
3435930 3435930AD EDMISON $ 75,818.58 8.625 $ 591.12 65.52 OWNER 360
<CAPTION>
Servicer AMRESCO Last Due
Loan Number Loan Number Name Servicer Originator Date
- ----------- ----------- ---- -------- ---------- ----
<C> <C> <S> <C> <C> <C>
3416690 3416690AD MUELLER ADVANTA AMRESCO 8/1/97
3416724 3416724AD BAUTISTA ADVANTA AMRESCO 8/1/97
3416740 3416740AD JOHNSON ADVANTA AMRESCO 8/1/97
3416765 3416765AD CURTIS ADVANTA AMRESCO 8/1/97
3416799 3416799AD MYERS ADVANTA AMRESCO 8/1/97
3416856 3416856AD CURTIS ADVANTA AMRESCO 8/1/97
3416880 3416880AD MONTAYA ADVANTA AMRESCO 8/1/97
3416898 3416898AD DECHICCHIS ADVANTA AMRESCO 8/1/97
3416906 3416906AD STEINKEMP ADVANTA AMRESCO 8/1/97
3416930 3416930AD LUM ADVANTA AMRESCO 8/1/97
3416955 3416955AD BRINSON ADVANTA AMRESCO 8/1/97
3417037 3417037AD SANDOVAL ADVANTA AMRESCO 8/1/97
3417052 3417052AD KOST ADVANTA AMRESCO 8/1/97
3417094 3417094AD MCCANN ADVANTA AMRESCO 8/1/97
3421666 3421666AD SANTANA ADVANTA AMRESCO 7/1/97
3421690 3421690AD HARTLEY ADVANTA AMRESCO 7/1/97
3421807 3421807AD MINKLEY ADVANTA AMRESCO 8/1/97
3421849 3421849AD WALLMAN ADVANTA AMRESCO 8/1/97
3421856 3421856AD MCCLEAVY ADVANTA AMRESCO 8/1/97
3421914 3421914AD ROBINSON ADVANTA AMRESCO 8/1/97
3421997 3421997AD ELLIS ADVANTA AMRESCO 8/1/97
3422003 3422003AD WILD ADVANTA AMRESCO 8/1/97
3422029 3422029AD DAVIS ADVANTA AMRESCO 8/1/97
3422078 3422078AD POIDVEN ADVANTA AMRESCO 8/1/97
3422110 3422110AD KISSELLA ADVANTA AMRESCO 8/1/97
3426947 3426947AD RELIFORD ADVANTA AMRESCO 8/1/97
3427028 3427028AD KAMPS ADVANTA AMRESCO 8/1/97
3427101 3427101AD SCHURY ADVANTA AMRESCO 8/1/97
3427341 3427341AD FULLER ADVANTA AMRESCO 8/1/97
3427424 3427424AD BUTLER ADVANTA AMRESCO 8/1/97
3427515 3427515AD HUBER ADVANTA AMRESCO 8/1/97
3427598 3427598AD HUGHES ADVANTA AMRESCO 8/1/97
3427655 3427655AD BROWN ADVANTA AMRESCO 8/1/97
3427721 3427721AD BROWN ADVANTA AMRESCO 8/1/97
3434768 3434768AD JACOBSON ADVANTA AMRESCO 8/1/97
3434859 3434859AD HAUGH ADVANTA AMRESCO 8/1/97
3434974 3434974AD QUINN ADVANTA AMRESCO 8/1/97
3434982 3434982AD CHURCH ADVANTA AMRESCO 8/1/97
3435013 3435013AD WILSON ADVANTA AMRESCO 8/1/97
3435062 3435062AD SMITH ADVANTA AMRESCO 8/1/97
3435112 3435112AD MENENDEZ ADVANTA AMRESCO 8/1/97
3435120 3435120AD EPPING ADVANTA AMRESCO 8/1/97
3435187 3435187AD BLACKWELL ADVANTA AMRESCO 8/1/97
3435237 3435237AD FINCKE ADVANTA AMRESCO 8/1/97
3435500 3435500AD CAMPBELL ADVANTA AMRESCO 8/1/97
3435518 3435518AD BRANDT ADVANTA AMRESCO 8/1/97
3435732 3435732AD BELTRAN ADVANTA PAN AMERICAN 7/1/97
3435799 3435799AD HANSEN ADVANTA PAN AMERICAN 7/1/97
3435864 3435864AD FISHER ADVANTA PAN AMERICAN 7/1/97
3435898 3435898AD EYNI ADVANTA PAN AMERICAN 7/1/97
3435906 3435906AD DIAZ ADVANTA PAN AMERICAN 7/1/97
3435930 3435930AD EDMISON ADVANTA PAN AMERICAN 8/1/97
</TABLE>
Page 6
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund 2 Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3435955 3435955AD THORPE 301 EAST SHORE ROAD NINE MILE F WA 99026 SFR 4/1/27
3435971 3435971AD JEZBERA 3997 CRECENT AVENUE RIVERSIDE CA 92501 SFR 4/1/27
3435989 3435989AD JEZBERA 4896 BEATTY DRIVE RIVERSIDE CA 92506 SFR 4/1/27
3435997 3435997AD JEZBERA 4913 RODEO ROAD RIVERSIDE CA 92504 SFR 4/1/27
3436003 3436003AD SANCHEZ 517 CAMINO PAROCELA PALM SPRING CA 92264 SFR 4/1/27
3436094 3436094AD ARZAGA 516 ROXDALE AVENUE LA PUENTE CA 91744 SFR 4/1/27
3436201 3436201AD BENNETT 10365 KIMBERLY AVENUE LOS ANGELES CA 90002 SFR 4/1/27
3436250 3436250AD RUARK 5315 CRYSTAL AVENUE BEULAH MI 49617 SFR 4/1/27
3436375 3436375AD SHARP 186 NORTH 200 WEST FAIRVIEW UT 84629 SFR 5/1/27
3436482 3436482AD POWELL 1001 SPRINGTOWN RD MIDWAY UT 84049 SFR 5/1/27
3436540 3436540AD DAVIS 1176 NORTH 800 EAST OREM UT 84097 SFR 5/1/27
3436599 3436599AD MARTIN 177- 179 NORTH SS SALT LAKE C UT 84103 2-4 UNITS 5/1/27
3436722 3436722AD RAMOS 1528 EAST 54TH STREE LOS ANGELES CA 90011 SFR 5/1/27
3436755 3436755AD JACOBSON 1490 CHARDONNEY COUR UKIAH CA 95482 SFR 5/1/27
3436763 3436763AD ORSI 135 SOUTH HARRISON FORT BRAGG CA 95437 SFR 5/1/27
3436821 3436821AD PUGH 2865 IAN LANE SIMI VALLEY CA 93063 SFR 5/1/27
3444106 3444106AD OPPENHEIM 3239 ANACAPA WAY LAS VEGAS NV 89102 SFR 6/1/27
3444189 3444189AD DRECHSLER 18109 TROMBLEY ROAD SNOHOMISH WA 98290 SFR 6/1/27
3444254 3444254AD BALUYUT 3812 VIADER DRIVE MODESTO CA 95356 SFR 5/1/27
3445434 3445434AD TSURUMAKI 94-321 HOKULIILII PLACE MILILANI HI 96789 SFR 7/1/27
3445558 3445558AD NUNN 1245 E. 36TH PLACE GARY IN 46409 SFR 7/1/27
3445657 3445657AD AGUIRRE 2559 TRAWOOD EL PASO TX 79936 SFR 7/1/27
3445988 3445988AD PRYOR 5906 NORTH DELAWARE AVENUE PORTLAND OR 97217 SFR 7/1/27
3446101 3446101AD ENQUIST 6026 NORTH SMITH STREET SPOKANE WA 99207 SFR 7/1/27
3446119 3446119AD CROOK 3606 SIDNEY ROAD COLUMBIA SC 29210 SFR 7/1/27
3446499 3446499AD WOOTEN 11313 LOUISA MAY WAY RIVERVIEW FL 33569 SFR 7/1/27
3446523 3446523AD BELLISARIO 404 ONEIDA STREET PITTSBURGH PA 15211 SFR 7/1/27
3446572 3446572AD MARCOU 200 MADIGAN STREET BERLIN NH 3570 SFR 7/1/27
3446796 3446796AD GAINEY 1671 SUNDOWN DRIVE HENDERSON NV 89015 SFR 6/1/27
3449766 3449766AD BRIEGEL 2833 SEQUOIA AVENUE FULLERTON CA 92635 SFR 7/1/27
3449931 3449931AD CUMMINGS 8 LAKE OUTLET ROAD AMHERST NH 3031 SFR 7/1/27
3450129 3450129AD LOCKRIDGE 3543 HUMBOLDT AVENUE NORTH MINNEAPOLIS MN 55412 SFR 7/1/27
3455748 3455748AD CIAFRE 156 COOPERS STREET NEWARK DE 19711 SFR 7/1/27
3455755 3455755AD CARTER 5021 NE 29TH AVENUE PORTLAND OR 97211 SFR 7/1/27
3455987 3455987AD VIGIL 4820 STAR NORTHWEST ALBUQUERQUE NM 87114 SFR 7/1/27
3456027 3456027AD LOPEZ 2251 S. 16TH STREET MILWAUKEE WI 53215 SFR 7/1/27
3456084 3456084AD BESEKE 202 NORTH PRIMROSE AVENUE MONROVIA CA 91016 SFR 7/1/27
3456167 3456167AD CUMMINGS 89 BABOOSIC LAKE ROAD AMHERST NH 3031 SFR 7/1/27
3457397 3457397AD GRUBBS 125 ST. ANDREWS WAY SAVANNAH GA 31410 SFR 4/30/27
3457496 3457496AD FALCONE 200 CANNON STREET CRANSTON RI 2920 OTHER 4/18/27
3457546 3457546AD BOSSERMAN 1073 BUFFALO GAP HIGHW CHURCHVILLE VA 24421 SFR 4/23/27
3457611 3457611AD COSTLEY 63 CHARLES STREET WESTMINSTER MD 21157 OTHER 5/5/27
3458205 3458205AD SACKREITER 6282 3RD AVENUE SOUTH SAINT PETER FL 33707 SFR 5/5/27
3650256 3650256AD BOWMAN 1062 LARK VIEW LANE STEVENSVILL MT 59870 SFR 7/1/27
3650272 3650272AD MCKNIGHT 7135 SHALE ROCK ROAD PASO ROBLES CA 93446 SFR 7/1/27
3650322 3650322AD PESQUEIRA 12261 THELMA STREET SUN VALLEY CA 91352 SFR 7/1/27
3650413 3650413AD MALCOLM 20405 E. TRUMAN ROAD INDEPENDENC MO 64056 SFR 7/1/27
3650595 3650595AD PETERS 895 OXFORD AVENUE PHOENIXVILL PA 19460 SFR 7/1/27
3650629 3650629AD SKLARIN 210 SOUTH WINDSOR BOULEVAR LOS ANGELES CA 90265 SFR 7/1/27
3650686 3650686AD WALSH 81 GLEN ROAD WELLESLEY MA 2181 SFR 7/1/27
3653581 3653581AD BOGLE-ASSEGA 64 BROWN STREET BLOOMFIELD CT 6002 SFR 7/1/27
3653722 3653722AD RAMIREZ 4186 MCCONNELL BLVD CULVER CITY CA 90066 SFR 7/1/27
<CAPTION>
Servicer AMRESCO Last 8/1/97 Current Current Occupancy Original
Loan Number Loan Number Name Scheduled Balance Rate P&I Payment LTV Status Term
- ----------- ----------- ---- ----------------- ---- ----------- --- ------ ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3435955 3435955AD THORPE $ 71,836.76 8.875 $ 572.86 62.61 OWNER 360
3435971 3435971AD JEZBERA $ 93,577.49 9.875 $ 814.08 75 OWNER 360
3435989 3435989AD JEZBERA $ 93,577.49 9.875 $ 814.08 75 OWNER 360
3435997 3435997AD JEZBERA $ 104,806.80 9.875 $ 911.77 75 OWNER 360
3436003 3436003AD SANCHEZ $ 95,770.82 8.625 $ 746.68 80 OWNER 360
3436094 3436094AD ARZAGA $ 115,935.28 8.875 $ 924.94 75 OWNER 360
3436201 3436201AD BENNETT $ 104,761.91 8.875 $ 835.43 75 OWNER 360
3436250 3436250AD RUARK $ 349,356.06 9.875 $ 3,039.22 64.81 OWNER 360
3436375 3436375AD SHARP $ 43,916.24 9.875 $ 382.07 60.27 OWNER 360
3436482 3436482AD POWELL $ 52,921.18 9.5 $ 445.65 39.26 OWNER 360
3436540 3436540AD DAVIS $ 84,394.81 13.25 $ 951.28 57.09 OWNER 360
3436599 3436599AD MARTIN $ 174,703.49 8.875 $ 1,392.38 58.33 OWNER 360
3436722 3436722AD RAMOS $ 65,360.41 7.75 $ 469.25 59.55 OWNER 360
3436755 3436755AD JACOBSON $ 89,866.14 9.5 $ 756.77 47.37 OWNER 360
3436763 3436763AD ORSI $ 86,840.78 8.5 $ 668.95 52.73 OWNER 360
3436821 3436821AD PUGH $ 99,834.91 9 $ 804.62 42.55 OWNER 360
3444106 3444106AD OPPENHEIM $ 62,942.52 9.875 $ 547.06 57.27 OWNER 360
3444189 3444189AD DRECHSLER $ 125,875.55 9.5 $ 1,059.48 80 OWNER 360
3444254 3444254AD BALUYUT $ 254,574.60 8.95 $ 2,042.62 85 OWNER 360
3445434 3445434AD TSURUMAKI $ 109,951.34 10 $ 965.33 44.9 OWNER 360
3445558 3445558AD NUNN $ 29,382.19 8.5 $ 226.06 60 OWNER 360
3445657 3445657AD AGUIRRE $ 62,490.39 8.49 $ 499.33 67.36 OWNER 360
3445988 3445988AD PRYOR $ 67,966.06 9.43 $ 568.31 62.96 OWNER 360
3446101 3446101AD ENQUIST $ 53,970.50 9 $ 434.50 67.5 OWNER 360
3446119 3446119AD CROOK $ 179,907.85 9.31 $ 1,488.65 59.5 OWNER 360
3446499 3446499AD WOOTEN $ 91,882.68 10.4 $ 833.96 80 OWNER 360
3446523 3446523AD BELLISARIO $ 24,991.41 11.17 $ 241.30 30.12 OWNER 360
3446572 3446572AD MARCOU $ 37,479.61 9.02 $ 302.27 75 OWNER 360
3446796 3446796AD GAINEY $ 159,863.78 10.2 $ 1,427.82 79.6 OWNER 360
3449766 3449766AD BRIEGEL $ 125,941.22 9.75 $ 1,082.53 60 OWNER 360
3449931 3449931AD CUMMINGS $ 76,458.39 9.02 $ 616.64 75 OWNER 360
3450129 3450129AD LOCKRIDGE $ 56,776.84 10.38 $ 514.48 80 OWNER 360
3455748 3455748AD CIAFRE $ 114,594.78 9.6 $ 972.42 84.99 OWNER 360
3455755 3455755AD CARTER $ 69,971.02 10.31 $ 630.40 63.64 NON OWNER 360
3455987 3455987AD VIGIL $ 117,945.88 9.83 $ 1,020.74 80 OWNER 360
3456027 3456027AD LOPEZ $ 30,736.02 9.87 $ 266.90 75 OWNER 360
3456084 3456084AD BESEKE $ 99,955.76 10 $ 877.57 43.48 OWNER 360
3456167 3456167AD CUMMINGS $ 53,969.88 8.9 $ 430.62 60 NON OWNER 360
3457397 3457397AD GRUBBS $ 95,157.44 9.95 $ 831.93 85 OWNER 360
3457496 3457496AD FALCONE $ 69,527.62 9.8 $ 600.53 80 OWNER 360
3457546 3457546AD BOSSERMAN $ 66,723.88 9.95 $ 585.85 80 OWNER 360
3457611 3457611AD COSTLEY $ 46,458.71 10.7 $ 432.33 56.71 OWNER 360
3458205 3458205AD SACKREITER $ 57,259.88 8.95 $ 461.40 88.62 OWNER 360
3650256 3650256AD BOWMAN $ 24,989.51 10.25 $ 224.03 21.76 NON OWNER 360
3650272 3650272AD MCKNIGHT $ 103,443.35 8.99 $ 832.04 75 OWNER 360
3650322 3650322AD PESQUEIRA $ 59,948.34 6.75 $ 389.16 50 OWNER 360
3650413 3650413AD MALCOLM $ 111,301.79 10.1 $ 985.41 85 OWNER 360
3650595 3650595AD PETERS $ 34,982.34 9.38 $ 291.24 43.75 OWNER 360
3650629 3650629AD SKLARIN $ 974,469.64 9.02 $ 7,859.11 75 OWNER 360
3650686 3650686AD WALSH $ 324,840.14 9.5 $ 2,732.78 61.9 OWNER 360
3653581 3653581AD BOGLE-ASSEGA $ 69,573.80 10.75 $ 649.70 80 OWNER 360
3653722 3653722AD RAMIREZ $ 62,968.56 9.43 $ 526.52 34.05 OWNER 360
<CAPTION>
Servicer AMRESCO Last Due
Loan Number Loan Number Name Servicer Originator Date
- ----------- ----------- ---- -------- ---------- ----
<C> <C> <S> <C> <C> <C>
3435955 3435955AD THORPE ADVANTA PAN AMERICAN 8/1/97
3435971 3435971AD JEZBERA ADVANTA PAN AMERICAN 7/1/97
3435989 3435989AD JEZBERA ADVANTA PAN AMERICAN 7/1/97
3435997 3435997AD JEZBERA ADVANTA PAN AMERICAN 7/1/97
3436003 3436003AD SANCHEZ ADVANTA PAN AMERICAN 7/1/97
3436094 3436094AD ARZAGA ADVANTA PAN AMERICAN 7/1/97
3436201 3436201AD BENNETT ADVANTA PAN AMERICAN 7/1/97
3436250 3436250AD RUARK ADVANTA PAN AMERICAN 7/1/97
3436375 3436375AD SHARP ADVANTA PAN AMERICAN 7/1/97
3436482 3436482AD POWELL ADVANTA PAN AMERICAN 7/1/97
3436540 3436540AD DAVIS ADVANTA PAN AMERICAN 7/1/97
3436599 3436599AD MARTIN ADVANTA PAN AMERICAN 7/1/97
3436722 3436722AD RAMOS ADVANTA PAN AMERICAN 7/1/97
3436755 3436755AD JACOBSON ADVANTA PAN AMERICAN 7/1/97
3436763 3436763AD ORSI ADVANTA PAN AMERICAN 7/1/97
3436821 3436821AD PUGH ADVANTA PAN AMERICAN 7/1/97
3444106 3444106AD OPPENHEIM ADVANTA GOODRICH & PENNINGTON 7/1/97
3444189 3444189AD DRECHSLER ADVANTA GOODRICH & PENNINGTON 8/1/97
3444254 3444254AD BALUYUT ADVANTA GOODRICH & PENNINGTON 7/1/97
3445434 3445434AD TSURUMAKI ADVANTA AMRESCO 8/1/97
3445558 3445558AD NUNN ADVANTA AMRESCO 8/1/97
3445657 3445657AD AGUIRRE ADVANTA BANKERS MORTGAGE CO 8/1/97
3445988 3445988AD PRYOR ADVANTA AMRESCO 8/1/97
3446101 3446101AD ENQUIST ADVANTA AMRESCO 8/1/97
3446119 3446119AD CROOK ADVANTA AMRESCO 8/1/97
3446499 3446499AD WOOTEN ADVANTA AMRESCO 8/1/97
3446523 3446523AD BELLISARIO ADVANTA AMRESCO 8/1/97
3446572 3446572AD MARCOU ADVANTA AMRESCO 8/1/97
3446796 3446796AD GAINEY ADVANTA GOODRICH & PENNINGTON 7/1/97
3449766 3449766AD BRIEGEL ADVANTA AMRESCO 8/1/97
3449931 3449931AD CUMMINGS ADVANTA AMRESCO 8/1/97
3450129 3450129AD LOCKRIDGE ADVANTA AMRESCO 8/1/97
3455748 3455748AD CIAFRE ADVANTA AMRESCO 8/1/97
3455755 3455755AD CARTER ADVANTA AMRESCO 8/1/97
3455987 3455987AD VIGIL ADVANTA AMRESCO 8/1/97
3456027 3456027AD LOPEZ ADVANTA AMRESCO 8/1/97
3456084 3456084AD BESEKE ADVANTA AMRESCO 8/1/97
3456167 3456167AD CUMMINGS ADVANTA AMRESCO 8/1/97
3457397 3457397AD GRUBBS ADVANTA PARKWAY MORTGAGE 7/30/97
3457496 3457496AD FALCONE ADVANTA PARKWAY MORTGAGE 7/18/97
3457546 3457546AD BOSSERMAN ADVANTA PARKWAY MORTGAGE 7/23/97
3457611 3457611AD COSTLEY ADVANTA PARKWAY MORTGAGE 7/5/97
3458205 3458205AD SACKREITER ADVANTA PARKWAY MORTGAGE 7/5/97
3650256 3650256AD BOWMAN ADVANTA AMRESCO 8/1/97
3650272 3650272AD MCKNIGHT ADVANTA AMRESCO 8/1/97
3650322 3650322AD PESQUEIRA ADVANTA AMRESCO 8/1/97
3650413 3650413AD MALCOLM ADVANTA AMRESCO 8/1/97
3650595 3650595AD PETERS ADVANTA AMRESCO 8/1/97
3650629 3650629AD SKLARIN ADVANTA AMRESCO 8/1/97
3650686 3650686AD WALSH ADVANTA AMRESCO 8/1/97
3653581 3653581AD BOGLE-ASSEGA ADVANTA FIRST AMERICAN MTG CORP 8/1/97
3653722 3653722AD RAMIREZ ADVANTA AMRESCO 8/1/97
</TABLE>
Page 7
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund 2 Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3653748 3653748AD DINSON 65 PALEKANA STREET PAIA HI 96779 SFR 7/1/27
3653789 3653789AD SILVA 412 TAMARACK AVENUE HOLTVILLE CA 92250 SFR 7/1/27
3653888 3653888AD ESTRONZA 211 NEWINGTON ROAD WEST HARTFO CT 6110 SFR 7/1/27
3653896 3653896AD JOHNSON 586 CHELTENHAM AVENUE S.E. PALM BAY FL 32909 SFR 7/1/27
3657582 3657582AD WIESEN 6816 HASKELL DRIVE FAIRVIEW PA 16415 SFR 7/1/27
3657608 3657608AD WALKER 1789 WEST 28TH STREET SAN BERNARD CA 92411 SFR 7/1/27
3657871 3657871AD MCINTOSH 4916 BROADSIDE CIRCLE WEST PALM B FL 33417 SFR 7/1/27
3658044 3658044AD WILLIAMSON 12593 SHANNONDALE DRIVE FORT MYERS FL 33913 SFR 7/1/27
3661915 3661915AD RILEY 617-19 W. MEINECKE STREET MILWAUKEE WI 53211 SFR 7/1/27
3661949 3661949AD OZIC 1676 CHURCH POINT LANE VIRGINIA BE VA 23455 SFR 7/1/27
3662145 3662145AD JOHNSON 1910 NORTHWEST 152ND STREE OPA LOCKA FL 33054 SFR 7/1/27
3662293 3662293AD BOOSE 10634 MACATAWA LANE HOLLAND MI 49423 SFR 7/1/27
3665668 3665668AD HECKMAN 2653 SOUTH KIHEI ROAD KIHEI HI 96753 CONDO 8/1/27
3665684 3665684AD FERRANDINO 5 STAPLES COURT EAST NORWAL CT 6855 SFR 7/1/27
3665700 3665700AD TROST 2322 HOUSTON POINT ROAD WHITEFISH MT 59937 SFR 7/1/27
3665734 3665734AD AGUIAR 58 BRENTWOOD DRIVE GLASTONBURY CT 6033 SFR 7/1/27
3668464 3668464AD SARGEANT 601 SHARPE DRIVE VERMILLION SD 57069 SFR 6/1/27
3668662 3668662AD JONES 5827 MARINE AVENUE 29 PALMS CA 92277 SFR 5/1/27
3668761 3668761AD HAGER 13503 EAST 28TH AVENUE SPOKANE WA 99216 SFR 1/1/27
3670056 3670056AD MARES 7408 PIENE BAY ROAD WOODRUFF WI 54568 SFR 7/1/27
3670189 3670189AD FOX 999 SOUTH OTIS STREET LAKEWOOD CO 80226 SFR 8/1/27
3670296 3670296AD MUNRO 4033 CENTER STREET LYONS IL 60534 SFR 7/1/27
3679198 3679198AD SHAH 1702 HEAVENLY BAMBOO COURT SAN JOSE CA 95131 SFR 7/1/27
3679412 3679412AD GARAFALO 1 LIVINGSTON LANE MANALAPAN NJ 7726 SFR 8/1/27
3679446 3679446AD CONWAY 420 NOTTINGHAM DRIVE NAPLES FL 34110 SFR 8/1/27
3679487 3679487AD WILLIAMS 34105 LOOKOUT ROAD OSAWATOMIE KS 66064 SFR 8/1/27
<CAPTION>
Servicer AMRESCO Last 8/1/97 Current Current Occupancy Original
Loan Number Loan Number Name Scheduled Balance Rate P&I Payment LTV Status Term
- ----------- ----------- ---- ----------------- ---- ----------- --- ------ ----
<C> <C> <S> <C> <C> <C> <C> <C> <C>
3653748 3653748AD DINSON $ 169,914.60 9.4 $ 1,417.07 85 OWNER 360
3653789 3653789AD SILVA $ 55,221.36 9.25 $ 454.53 65 OWNER 360
3653888 3653888AD ESTRONZA $ 69,966.29 9.6 $ 593.71 83.33 OWNER 360
3653896 3653896AD JOHNSON $ 44,901.81 9.27 $ 370.24 75 OWNER 360
3657582 3657582AD WIESEN $ 115,542.29 9.43 $ 966.13 85 OWNER 360
3657608 3657608AD WALKER $ 46,375.44 9.15 $ 378.36 80 OWNER 360
3657871 3657871AD MCINTOSH $ 130,335.59 9.48 $ 1,094.57 76.71 OWNER 360
3658044 3658044AD WILLIAMSON $ 135,947.11 10.6 $ 1,254.22 85 OWNER 360
3661915 3661915AD RILEY $ 23,190.80 10.51 $ 212.39 80 OWNER 360
3661949 3661949AD OZIC $ 193,149.18 9.22 $ 1,585.62 42.94 OWNER 360
3662145 3662145AD JOHNSON $ 29,987.53 10.29 $ 269.72 46.15 OWNER 360
3662293 3662293AD BOOSE $ 322,919.81 8.9 $ 2,576.52 80 OWNER 360
3665668 3665668AD HECKMAN $ 60,000.00 9.81 $ 518.14 43.17 NON OWNER 360
3665684 3665684AD FERRANDINO $ 129,923.49 8.64 $ 1,012.51 65 OWNER 360
3665700 3665700AD TROST $ 174,934.97 10.81 $ 1,641.49 40.09 NON OWNER 360
3665734 3665734AD AGUIAR $ 149,918.07 9 $ 1,206.93 38.96 OWNER 360
3668464 3668464AD SARGEANT $ 81,459.01 10.8 $ 764.04 80 OWNER 360
3668662 3668662AD JONES $ 72,158.31 10.25 $ 647.44 85 OWNER 360
3668761 3668761AD HAGER $ 115,522.50 8.75 $ 912.57 80 OWNER 360
3670056 3670056AD MARES $ 205,401.45 9.62 $ 1,745.98 75 OWNER 360
3670189 3670189AD FOX $ 69,000.00 8.99 $ 554.69 53.08 OWNER 360
3670296 3670296AD MUNRO $ 44,986.42 11.76 $ 454.58 60 NON OWNER 360
3679198 3679198AD SHAH $ 191,881.27 8.4 $ 1,462.73 80 OWNER 360
3679412 3679412AD GARAFALO $ 164,250.00 8.83 $ 1,301.55 75 OWNER 360
3679446 3679446AD CONWAY $ 101,600.00 10.25 $ 910.44 80 OWNER 360
3679487 3679487AD WILLIAMS $ 71,200.00 11.73 $ 717.61 80 OWNER 360
===============
$ 45,452,767.44
===============
LOAN COUNT 390
<CAPTION>
Servicer AMRESCO Last Due
Loan Number Loan Number Name Servicer Originator Date
- ----------- ----------- ---- -------- ---------- ----
<C> <C> <S> <C> <C> <C>
3653748 3653748AD DINSON ADVANTA AMRESCO 8/1/97
3653789 3653789AD SILVA ADVANTA BANKERS MORTGAGE CO 8/1/97
3653888 3653888AD ESTRONZA ADVANTA AMRESCO 8/1/97
3653896 3653896AD JOHNSON ADVANTA AMRESCO 8/1/97
3657582 3657582AD WIESEN ADVANTA AMRESCO 8/1/97
3657608 3657608AD WALKER ADVANTA AMRESCO 8/1/97
3657871 3657871AD MCINTOSH ADVANTA AMRESCO 8/1/97
3658044 3658044AD WILLIAMSON ADVANTA AMRESCO 8/1/97
3661915 3661915AD RILEY ADVANTA AMRESCO 8/1/97
3661949 3661949AD OZIC ADVANTA AMRESCO 8/1/97
3662145 3662145AD JOHNSON ADVANTA AMRESCO 8/1/97
3662293 3662293AD BOOSE ADVANTA FRANKLIN MORTGAGE 8/1/97
3665668 3665668AD HECKMAN ADVANTA AMRESCO 9/1/97
3665684 3665684AD FERRANDINO ADVANTA AMRESCO 8/1/97
3665700 3665700AD TROST ADVANTA AMRESCO 8/1/97
3665734 3665734AD AGUIAR ADVANTA AMRESCO 8/1/97
3668464 3668464AD SARGEANT ADVANTA MARATHON CAPITAL LP 7/1/97
3668662 3668662AD JONES ADVANTA MARATHON CAPITAL LP 7/1/97
3668761 3668761AD HAGER ADVANTA MARATHON CAPITAL LP 7/1/97
3670056 3670056AD MARES ADVANTA AMRESCO 8/1/97
3670189 3670189AD FOX ADVANTA AMRESCO 9/1/97
3670296 3670296AD MUNRO ADVANTA AMRESCO 8/1/97
3679198 3679198AD SHAH ADVANTA AMRESCO 8/1/97
3679412 3679412AD GARAFALO ADVANTA AMRESCO 9/1/97
3679446 3679446AD CONWAY ADVANTA AMRESCO 9/1/97
3679487 3679487AD WILLIAMS ADVANTA AMRESCO 9/1/97
</TABLE>
Page 8
