- - ------------------------------------------------------------------------------
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)
June 27, 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 of (Commission File (I.R.S. Employer
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 June 27, 1997, AMRESCO Residential Securities Corporation Mortgage Loan
Trust 1997-2 (the "Trust") acquired $81,526,303.63 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 June 27, 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 June 27, 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 9, 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 June 27, 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 June 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, $81,526,303.63, pursuant to this Subsequent
Transfer Agreement and to include $36,930,601.43 of the Mortgage Loans listed on
Schedule I-A hereto in Group I and to include $44,585,702.20 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: June 27, 1997
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3198157 3198157AD SINGLEY 5777 GIBSON PLACE ROSEVILLE CA 95746 SFR 1/1/12
3242203 3242203AD GRAHAM 5116 RICHARDSON DRIVE ODESSA TX 79762 SFR 5/1/27
3242237 3242237AD TUTT 6902 ALLVIEWLANE DALLAS TX 75227 SFR 5/1/27
3242245 3242245AD WANG 11123 BEL AIR DRIVE SAN ANTONIO TX 78213 2-4 UNITS 6/1/27
3242252 3242252AD FREITAS 44-2382 KALANIAI ROAD HONOKAA HI 96727 2-4 UNITS 5/1/27
3242260 3242260AD MCINTYRE 4319 5TH AVENUE SOUTH MINNEAPOLIS MN 55409 SFR 5/1/27
3242286 3242286AD AVILA 33430 7TH STREET UNION CITY CA 94587 SFR 6/1/27
3242302 3242302AD FORBES 2465 KILKARE ROAD SUNOL CA 94586 SFR 6/1/27
3242310 3242310AD JONES ROUTE 250 HUNDRED WV 26575 MANUF HM 6/1/27
3242328 3242328AD GUSTER 4336 PRAIRIE SAINT LOUIS MO 63107 SFR 6/1/12
3242336 3242336AD CLARK 227 EAST VERNON FERGUS FALL MN 56537 SFR 6/1/12
3242344 3242344AD HUFFMAN UNDERWOOD LANE SOUTH PORTS KY 41174 SFR 6/1/12
3242369 3242369AD JOHNSON 11524 SOUTH RACINE AVENUE CHICAGO IL 60643 SFR 6/1/27
3242385 3242385AD FULLER 931 PINE FOREST DRIVE MABLETON GA 30059 SFR 6/1/12
3242401 3242401AD DAWES 5153 SOUTH PIEPER BOULEVAR KEARNS UT 84118 SFR 6/1/27
3242419 3242419AD BATES 39 ELDRED STREET BATTLE CREE MI 49017 SFR 6/1/27
3242476 3242476AD RIVERA LOT #71 HAWI ROAD HAWI HI 96719 SFR 6/1/27
3242500 3242500AD KIYUNA 888 HAHAIONE STREET HONOLULU HI 96825 SFR 6/1/27
3242518 3242518AD LEONARDI 8213 OLDE EIGHT ROAD NORTHFIELD OH 44067 SFR 6/1/12
3242526 3242526AD MATTHEWS 1018 WEST 43RD STREET BALTIMORE MD 21211 SFR 6/1/12
3242534 3242534AD ROSE 2486 KNOLLVIEW STREET SOUT WYOMING MI 49509 SFR 6/1/12
3242559 3242559AD AUGUSTIN 469 NORTHEAST 130TH STREET NORTH MIAMI FL 33161 2-4 UNITS 6/1/27
3242583 3242583AD AMADI 4339 NORTH 38TH STREET MILWAUKEE WI 53216 SFR 6/1/27
3242591 3242591AD SANTANA 1910 SOUTHWEST 17TH AVENUE MIAMI FL 33145 CONDO 6/1/27
3242658 3242658AD MEREDITH 232 RENOVA STREET PITTSBURGH PA 15207 SFR 6/1/12
3242674 3242674AD REED 1611 GREENLAWN DRIVE BEAUFORT SC 29902 SFR 6/1/27
3242682 3242682AD KEARNEY 714 GLEN HAVEN DRIVE CONROE TX 77385 SFR 6/1/27
3242716 3242716AD LENHARDT 3917 BATES ST. SAINT LOUIS MO 63116 2-4 UNITS 6/1/27
3242724 3242724AD DUNLOP 5840 LAW STREET NEW ORLEANS LA 70117 SFR 6/1/12
3242732 3242732AD LIM 7707 DE MOSS DRIVE HOUSTON TX 77036 SFR 6/1/27
3248093 3248093AD GALLION 2606-1/2 OAKLAND AVENUE SO MINNEAPOLIS MN 55407 CONDO 5/1/27
3248101 3248101AD CHRISTENSEN 4847 SOUTH 1950 WEST TAYLORSVILL UT 84118 SFR 5/1/27
3248127 3248127AD WASHINGTON 1732 EAST 122ND STREET LOS ANGELES CA 90059 SFR 6/1/27
3248135 3248135AD DAHNKE 917 GLENDALE AVENUE GALT CA 95632 SFR 6/1/27
3248143 3248143AD BELL 1425 NORTHWEST 42ND STREET MIAMI FL 33142 SFR 6/1/27
3248150 3248150AD CHAMBERS 2624 BURLEIGH AVENUE GLENSIDE PA 19038 SFR 6/1/27
3248192 3248192AD BURNS 12799 FOREST STREET DENVER CO 80241 SFR 6/1/27
3248218 3248218AD PARKE 534&536 FIFTH STREET FORT WAYNE IN 46808 2-4 UNITS 6/1/27
3248259 3248259AD KAISER 3516 DAVID AVENUE NORTHEAS ALBANY OR 97321 SFR 6/1/12
3248283 3248283AD SECONDO 31 MAYFLOWER STREET PLYMOUTH MA 2360 2-4 UNITS 6/1/12
3248291 3248291AD RUIZ 1142 ALA LILIKOI STREET HONOLULU HI 96818 SFR 6/1/27
3248333 3248333AD PASSARO 100 DUNSHEE DRIVE LONGWOOD FL 32779 SFR 6/1/27
3248374 3248374AD MCGARRY 25031 LAVELL ROAD JUNCTION CI OR 97448 SFR 6/1/27
3248382 3248382AD SALAZAR 1621 EAST 105TH PLACE NORTHGLENN CO 80232 SFR 6/1/12
3248408 3248408AD SMITH 5633 NORTH CLOVER MAPLE DR FAIRLAND IN 46126 SFR 6/1/27
3248416 3248416AD TABINO 13882 SOUTH MUELLER ROAD OREGON CITY OR 97045 SFR 6/1/27
3248432 3248432AD WHITE 5177 MAPLE AVENUE SAINT LOUIS MO 63113 SFR 6/1/27
3248473 3248473AD LAWRENCE 11633 SOUTH LONGWOOD DRIVE CHICAGO IL 60643 SFR 6/1/27
3248499 3248499AD HANS 429 KINGSTON ROMEOVILLE IL 60446 SFR 6/1/27
3248515 3248515AD SCOTT 1662 CAPISTRANA PLACE DECATUR GA 30032 SFR 6/1/12
3248523 3248523AD PARKER 14610 WHITCOMB DETROIT MI 48227 SFR 6/1/27
3248549 3248549AD GARCIA 2000 SOUTHWEST 80TH COURT MIAMI FL 33155 SFR 6/1/27
3248556 3248556AD MARK 1433 EAST KENILWORTH AVENU PALATINE IL 60067 SFR 6/1/27
3248622 3248622AD TOWNES 5030 HIGHRIDGE DRIVE GARLAND TX 75043 SFR 6/1/27
3248648 3248648AD SUMNER 4330 LAKEMONT ROAD MELBOURNE FL 32934 SFR 6/1/27
3248655 3248655AD SIMMONS 3907 EAST IDLEWILD AVENUE TAMPA FL 33610 SFR 6/1/27
3248697 3248697AD PEREZ 14035 SOUTH SAGINAW AVENUE CHICAGO IL 60633 SFR 6/1/12
3248713 3248713AD DRUMMOND 2035 EAST 32ND STREET BALTIMORE MD 21218 SFR 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3198157 $ 28,445.39 10.75 $ 266.04 70.00 OWNER 360 ADVANTA FIRST COLONY 7/1/97
3242203 $ 63,575.27 10.6 $ 586.53 60.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3242237 $ 84,341.80 10.55 $ 774.97 75.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3242245 $ 55,250.00 12.28 $ 580.24 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3242252 $ 277,338.69 8.7 $2,173.19 81.62 OWNER 360 ADVANTA AMRESCO 7/1/97
3242260 $ 44,991.08 13.63 $ 520.04 60.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3242286 $ 118,000.00 9.98 $1,033.79 72.84 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3242302 $ 216,000.00 8.05 $1,592.47 78.55 OWNER 360 ADVANTA AMRESCO 7/1/97
3242310 $ 44,100.00 11.83 $ 447.86 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242328 $ 23,870.00 13.25 $ 305.95 70.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3242336 $ 39,450.00 10.6 $ 438.53 75.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3242344 $ 47,700.00 10 $ 512.59 74.94 OWNER 180 ADVANTA AMRESCO 7/1/97
3242369 $ 38,250.00 11.83 $ 388.45 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242385 $ 20,000.00 9.85 $ 213.09 33.33 OWNER 180 ADVANTA AMRESCO 7/1/97
3242401 $ 71,250.00 9.45 $ 596.51 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242419 $ 18,000.00 12.85 $ 197.01 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242476 $ 90,000.00 9.58 $ 762.03 64.29 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3242500 $ 300,000.00 9.725 $2,571.96 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242518 $ 78,700.00 7.95 $ 749.83 36.60 OWNER 180 ADVANTA AMRESCO 7/1/97
3242526 $ 40,000.00 10.58 $ 444.15 66.67 OWNER 180 ADVANTA AMRESCO 7/1/97
3242534 $ 28,000.00 10.38 $ 307.43 30.77 OWNER 180 ADVANTA AMRESCO 7/1/97
3242559 $ 79,200.00 11.75 $ 799.45 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242583 $ 39,000.00 12.83 $ 426.24 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242591 $ 49,700.00 13 $ 549.78 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242658 $ 27,300.00 12.63 $ 338.79 70.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3242674 $ 36,750.00 11.88 $ 374.62 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242682 $ 72,700.00 15.25 $ 933.80 69.24 OWNER 360 ADVANTA AMRESCO 7/1/97
3242716 $ 42,000.00 12.63 $ 452.49 60.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3242724 $ 21,175.00 13.33 $ 272.53 55.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3242732 $ 40,000.00 11.6 $ 399.17 35.40 OWNER 360 ADVANTA AMRESCO 7/1/97
3248093 $ 27,913.17 12.7 $ 302.32 80.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3248101 $ 72,954.39 8.35 $ 553.57 60.83 OWNER 360 ADVANTA AMRESCO 7/1/97
3248127 $ 101,250.00 9.58 $ 857.28 73.64 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3248135 $ 66,500.00 8.2 $ 497.26 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248143 $ 19,000.00 11.38 $ 186.42 32.76 OWNER 360 ADVANTA AMRESCO 7/1/97
3248150 $ 66,000.00 13.48 $ 754.93 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248192 $ 104,250.00 8.45 $ 797.90 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248218 $ 33,750.00 10.63 $ 312.01 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248259 $ 30,000.00 9.7 $ 316.90 39.22 OWNER 180 ADVANTA AMRESCO 7/1/97
3248283 $ 42,000.00 10.7 $ 469.49 23.33 OWNER 180 ADVANTA AMRESCO 7/1/97
3248291 $ 450,000.00 8.95 $3,604.62 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248333 $ 100,000.00 10.75 $ 933.48 64.10 OWNER 360 ADVANTA AMRESCO 7/1/97
3248374 $ 157,500.00 11 $1,499.91 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248382 $ 70,000.00 8.95 $ 707.91 70.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3248408 $ 32,880.00 12.1 $ 340.74 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248416 $ 168,000.00 10.2 $1,499.21 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248432 $ 39,200.00 12.5 $ 418.37 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248473 $ 142,000.00 8.875 $1,129.82 74.74 OWNER 360 ADVANTA AMRESCO 7/1/97
3248499 $ 76,650.00 10.33 $ 691.42 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248515 $ 54,000.00 7.95 $ 514.49 75.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3248523 $ 22,750.00 12.28 $ 238.92 61.49 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3248549 $ 66,000.00 13.15 $ 737.84 55.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248556 $ 168,000.00 13.88 $1,974.64 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248622 $ 51,300.00 11.7 $ 515.86 73.29 OWNER 360 ADVANTA AMRESCO 7/1/97
3248648 $ 112,500.00 13 $1,244.47 77.59 OWNER 360 ADVANTA AMRESCO 7/1/97
3248655 $ 29,250.00 13.28 $ 329.98 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3248697 $ 50,000.00 9.76 $ 529.99 57.80 OWNER 180 ADVANTA AMRESCO 7/1/97
3248713 $ 35,100.00 13.63 $ 405.63 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
</TABLE>
Page 1
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3248721 3248721AD DICKSTEIN 110 118 & 120 PIERCE STREE ERIE CO 80516 2-4 UNITS 6/1/27
3252822 3252822AD BROWN 1108 STRICKLAND DALLAS TX 75216 SFR 6/1/27
3252871 3252871AD RANDALL 1725 PEACHTREE COURT TEXAS CITY TX 77591 SFR 5/1/27
3252897 3252897AD KELLER 1109 ELBRIDGE STREET PHILADELPHI PA 19111 SFR 5/1/27
3252913 3252913AD HAAS 1703 DALLAS STREET MODESTO CA 95358 SFR 6/1/27
3252939 3252939AD REED 359 RUSHING CREEK COURT HENDERSON NV 89014 SFR 6/1/27
3252947 3252947AD SOLOMON 46-3753 MAMALAHOA HIGHWAY HONOKAA HI 96727 SFR 6/1/27
3252962 3252962AD OHTA 3050 EAST MANOA ROAD HONOLULU HI 96822 SFR 6/1/27
3252970 3252970AD COSTON 1131 NORTHWEST 38TH STREET MIAMI FL 33127 SFR 6/1/27
3252996 3252996AD DUNN 3466 LEROY STREET SAN BERNARD CA 92404 SFR 6/1/12
3253002 3253002AD DEAS 132 PERKINS STREET SUMTER SC 29150 SFR 6/1/27
3253010 3253010AD MCLAIN 7 HAWAII COURT DURHAM NC 27713 SFR 6/1/12
3253093 3253093AD NGUYEN 1114 CLIPPER DRIVE SLIDELL LA 70458 SFR 6/1/27
3253119 3253119AD BELL 210 LAGO VISTA LEAGUE CITY TX 77573 SFR 6/1/27
3253127 3253127AD GREENWOOD 1000 CLIFTON CIRCLE SMYRNA GA 30080 SFR 6/1/12
3253176 3253176AD BARTH 1198 LINDEN AVENUE BALTIMORE MD 21227 SFR 6/1/12
3253192 3253192AD NAVARRO 623 MCNEIL STREET HONOLULU HI 96817 CONDO 6/1/27
3253200 3253200AD RICHARD 7317 SOUTH SAINT LAWRENCE CHICAGO IL 60619 2-4 UNITS 6/1/27
3253242 3253242AD BROWN 1520 QUACCO ROAD SAVANNAH GA 31419 SFR 6/1/27
3253259 3253259AD PALMER 3120A-B-C NORTH ROBERTSON NEW ORLEANS LA 70117 2-4 UNITS 6/1/27
3253283 3253283AD JOHNSON 2030 SOUTHWET 185TH AVENUE ALOHA OR 97006 SFR 6/1/27
3253317 3253317AD FUENTES 3580 EAST 3RD AVENUE HIALEAH FL 33013 SFR 6/1/27
3255437 3255437AD DOTTO 602 WEST DEAN AVENUE KILLEEN TX 76541 SFR 6/1/12
3255460 3255460AD REEDY 3614 SOUTH 8150 WEST MAGNA UT 84044 SFR 6/1/27
3255494 3255494AD BRADFORD 317 HIGHLAND AVENUE RACELAND KY 41169 SFR 6/1/12
3255502 3255502AD HICKS 1076 HUTCHINGS DRIVE SAN LEANDRO CA 94577 SFR 6/1/27
3255510 3255510AD TOSON LOT 2 NAKALEI CAMP PAAUILO HI 96776 SFR 6/1/27
3255551 3255551AD MCDONALD 12723 MARLOWE DETROIT MI 48227 SFR 6/1/12
3255643 3255643AD WRIGHT 1248 KINGSTON WAY GARDNERVILL NV 89410 SFR 6/1/27
3257706 3257706AD BAMBULA 7605 EASTBREEZE CIRCLE SACRAMENTO CA 95828 SFR 6/1/27
3257714 3257714AD LLOYD 2222 EAST 93RD STREET CHICAGO IL 60617 SFR 6/1/27
3257722 3257722AD LANGFORD 44821 GENOA AVENUE LANCASTER CA 93534 SFR 6/1/27
3257730 3257730AD GAMAYO LOT #37 PAAUHAU CAMP PAAUHAU HI 96775 SFR 6/1/27
3257748 3257748AD SIPPLE COUNTY ROUTE 6 VARNEY NORTH MATEW WV 25688 SFR 6/1/12
3257755 3257755AD FELLER 2007 EASTLAND COURT EVANSVI LLE IN 47715 SFR 6/1/12
3257763 3257763AD SAILOR 71 FIELDING CREEK DRIVE PORT ANGELE WA 98363 SFR 6/1/27
3257797 3257797AD KRENZ RR 1 BOX 597 EVAN MN 56238 SFR 6/1/27
3257821 3257821AD ANCHETA 1565 SOUTH OHOHIA PLACE LANAI CITY HI 96763 SFR 6/1/27
3257888 3257888AD BROWN 1520A QUACCO ROAD SAVANNAH GA 31419 SFR 6/1/27
3257904 3257904AD SMITH 4465 B STREET SOUTHEAST WASHINGTON DC 20019 SFR 6/1/27
3257938 3257938AD PEARSON 4108-10 PINGREE DETROIT MI 48204 2-4 UNITS 6/1/27
3257946 3257946AD FLANERY 3020 SOUTH COLORADO BOULEV DENVER CO 80222 SFR 6/1/27
3257953 3257953AD JONES 609 WEST 46TH STREET SAVANNAH GA 31405 SFR 6/1/12
3266566 3266566AD SECOR LOT #9 OFF AKAULA STREET WAIKOLOA HI 96738 SFR 6/1/27
3266574 3266574AD NERO 2015 -2015 1/2 8TH STREET BERKELEY CA 94710 2-4 UNITS 6/1/27
3266624 3266624AD DIMMICK 1380 POE LANE SAN JOSE CA 95130 SFR 6/1/27
3266640 3266640AD BENJAMIN DAV 4323 WOODMONT DRIVE HOUSTON TX 77045 SFR 6/1/12
3266673 3266673AD JONES 205 CHESTNUT STREET BARRACKVILL WV 26559 SFR 6/1/12
3266681 3266681AD BRITTON 1717 MOTT-SMITH DRIVE HONOLULU HI 96822 CONDO 6/1/27
3266707 3266707AD CAMIT 94-137 KAHOLO PLACE MILILANI HI 96789 SFR 6/1/27
3266715 3266715AD KAWAGISHI 806 KAAHUE STREET HONOLULU HI 96825 SFR 6/1/27
3266723 3266723AD BALSINGER HC 78 BOX 36A AUGUSTA WV 26704 SFR 6/1/12
3266731 3266731AD VINCENT 34TH STREET KEAAU HI 96749 SFR 6/1/27
3266749 3266749AD FRETZ 533 REYNOLDS STREET EASTON PA 18042 SFR 6/1/27
3266772 3266772AD BOSTON 1931 WEST 25TH STREET JACKSONVILL FL 32209 SFR 6/1/27
3266780 3266780AD DOUGLASS 1135 SOUTH TRURO AVENUE INGLEWOOD CA 90301 SFR 6/1/27
3266798 3266798AD VILLAVER 1240-E AULD LANE HONOLULU HI 36817 SFR 6/1/27
3266806 3266806AD MIRANDA 4836 SOUTH FORK ROAD CHICO CA 91710 SFR 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3248721 $ 120,000.00 8.83 $ 950.91 72.07 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3252822 $ 31,525.00 11.43 $ 310.51 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3252871 $ 149,944.74 10.85 $1,411.51 75.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3252897 $ 58,208.34 12 $ 598.91 85.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3252913 $ 57,200.00 9.1 $ 464.37 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3252939 $ 104,800.00 9.75 $ 900.39 84.52 OWNER 360 ADVANTA AMRESCO 7/1/97
3252947 $ 136,500.00 8.7 $1,068.98 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3252962 $ 305,000.00 10.13 $2,705.94 71.76 OWNER 360 ADVANTA AMRESCO 7/1/97
3252970 $ 48,000.00 11.45 $ 473.51 53.93 OWNER 360 ADVANTA AMRESCO 7/1/97
3252996 $ 50,000.00 10.9 $ 565.16 64.10 OWNER 180 ADVANTA AMRESCO 7/1/97
3253002 $ 42,000.00 15.63 $ 552.28 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253010 $ 28,250.00 9.38 $ 292.95 49.56 OWNER 180 ADVANTA AMRESCO 7/1/97
3253093 $ 180,000.00 11.2 $1,741.44 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253119 $ 281,000.00 14 $3,329.49 63.86 OWNER 360 ADVANTA AMRESCO 7/1/97
3253127 $ 72,250.00 9.25 $ 743.59 85.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3253176 $ 50,000.00 11.13 $ 572.39 51.55 OWNER 180 ADVANTA AMRESCO 7/1/97
3253192 $ 112,500.00 9.7 $ 962.42 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253200 $ 89,000.00 9.75 $ 764.65 55.63 OWNER 360 ADVANTA AMRESCO 7/1/97
3253242 $ 36,750.00 10.08 $ 324.68 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3253259 $ 42,750.00 11.08 $ 409.70 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3253283 $ 129,750.00 10.7 $1,206.32 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253317 $ 117,000.00 12.25 $1,226.04 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3255437 $ 29,700.00 12.33 $ 362.78 62.53 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3255460 $ 53,300.00 12.25 $ 558.53 64.22 OWNER 360 ADVANTA AMRESCO 7/1/97
3255494 $ 32,900.00 10.7 $ 367.77 70.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3255502 $ 46,000.00 8.2 $ 343.97 35.39 OWNER 360 ADVANTA AMRESCO 7/1/97
3255510 $ 52,500.00 10.7 $ 488.11 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3255551 $ 15,000.00 12.85 $ 188.31 60.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3255643 $ 84,000.00 10.6 $ 774.67 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257706 $ 55,000.00 8.2 $ 411.26 63.95 OWNER 360 ADVANTA AMRESCO 7/1/97
3257714 $ 128,400.00 12.63 $1,383.32 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257722 $ 30,000.00 10.38 $ 271.73 74.26 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3257730 $ 65,600.00 9.75 $ 563.61 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257748 $ 37,800.00 14.5 $ 516.16 70.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3257755 $ 56,000.00 10.5 $ 619.02 80.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3257763 $ 35,000.00 9.63 $ 297.62 43.21 OWNER 360 ADVANTA AMRESCO 7/1/97
3257797 $ 19,000.00 12.75 $ 206.47 61.29 OWNER 360 ADVANTA AMRESCO 7/1/97
3257821 $ 105,000.00 10.5 $ 960.48 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257888 $ 49,600.00 9.35 $ 411.65 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257904 $ 74,750.00 14.13 $ 893.39 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257938 $ 24,500.00 9.88 $ 212.84 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3257946 $ 65,975.00 11.08 $ 632.29 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3257953 $ 26,600.00 10.38 $ 292.06 70.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3266566 $ 200,000.00 8.4 $1,523.68 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266574 $ 45,000.00 8.1 $ 333.34 25.28 OWNER 360 ADVANTA AMRESCO 7/1/97
3266624 $ 98,000.00 7.7 $ 698.70 40.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266640 $ 19,500.00 11.65 $ 229.66 39.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3266673 $ 21,000.00 11.6 $ 246.66 60.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3266681 $ 106,000.00 10.13 $ 940.42 62.35 OWNER 360 ADVANTA AMRESCO 7/1/97
3266707 $ 222,000.00 7.45 $1,544.66 61.67 OWNER 360 ADVANTA AMRESCO 7/1/97
3266715 $ 345,000.00 8.4 $2,628.34 66.99 OWNER 360 ADVANTA AMRESCO 7/1/97
3266723 $ 28,600.00 10.1 $ 309.09 55.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3266731 $ 71,250.00 10.35 $ 643.77 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266749 $ 34,900.00 10.85 $ 328.41 74.26 OWNER 360 ADVANTA AMRESCO 7/1/97
3266772 $ 29,600.00 9.85 $ 256.49 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266780 $ 104,500.00 9.45 $ 874.88 68.75 OWNER 360 ADVANTA AMRESCO 7/1/97
3266798 $ 418,770.00 9.13 $3,408.76 84.60 OWNER 360 ADVANTA AMRESCO 7/1/97
3266806 $ 56,700.00 9.95 $ 495.49 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
</TABLE>
Page 2
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3266830 3266830AD CALDWELL 1074 OLD CAVALRY ROAD COOKEVILLE TN 38506 SFR 6/1/12
3266863 3266863AD HUKKERI 195 ROSEWOOD AVENUE NEW HAVEN CT 6513 SFR 6/1/27
3266871 3266871AD WILLIAMS 302 EAST SELMA AVENUE TAMPA FL 33603 SFR 6/1/27
3266889 3266889AD GOODHEART 3670 INVERRARY DRIVE LAUDERHILL FL 33319 CONDO 6/1/12
3266913 3266913AD ALFORD 1507 APPLETON STREET BALTIMORE MD 21217 SFR 6/1/27
3266939 3266939AD DIAMSAY 91-1032-G OPUKU STREET KAPOLEI HI 96707 SFR 6/1/27
3266947 3266947AD CLARK 606 JACKSON STREET LAURINBURG NC 28352 SFR 6/1/12
3266954 3266954AD BERRY 10629 FAIRFAX STREET HOUSTON TX 77029 SFR 6/1/27
3266962 3266962AD NGUYEN 140 JANET STREET AVONDALE LA 70094 SFR 6/1/12
3266970 3266970AD POE 2336 DURBIN STREET GARY IN 46406 SFR 6/1/12
3267051 3267051AD BARRINO 1103 SHERRICK ROAD SOUTHEA CANTON OH 44707 SFR 6/1/27
3267069 3267069AD KELLY 3907 MADDEN LANE HOUSTON TX 77047 SFR 6/1/27
3267093 3267093AD THAYER 539 UNION AVE CRESCENT CI FL 32112 SFR 6/1/12
3267101 3267101AD LIUPAKKA 3544 SANDRA LANE SAUGATUCK MI 49453 SFR 6/1/27
3267135 3267135AD KRUG 305 POPLAR STREET OWENSVILLE IN 47665 SFR 6/1/27
3267150 3267150AD MOLL 2118 GENEIVA DRIVE NASHVILLE TN 37216 SFR 6/1/12
3267168 3267168AD WALL 9309 GRAND DIVISION AVENUE CLEVELAND OH 44125 SFR 6/1/27
3267176 3267176AD AMATO 322 15TH AVENUE LEWISTON ID 83501 SFR 6/1/27
3267184 3267184AD RODGERS 3733 LAUSAT STREET METAIRIE LA 70001 SFR 6/1/27
3267192 3267192AD LUND 5343 INWOOD DRIVE KATY TX 77493 SFR 6/1/27
3267218 3267218AD GIPSON 4510-12 RICHMOND STREET PHILADELPHI PA 19137 2-4 UNITS 6/1/27
3267226 3267226AD DEAN 1021 1023-1025 VINA AVENUE LONG BEACH CA 90813 2-4 UNITS 6/1/27
3267234 3267234AD ABERNATHY 4626 OLD STILBORO ROAD ACWORTH GA 30101 SFR 6/1/27
3267242 3267242AD MIEDERHOFF 3325 ITASKA STREET SAINT LOUIS MO 63111 SFR 6/1/27
3267259 3267259AD SAGASTI 15611 SOUTHWEST 62ND TERRA MIAMI FL 33193 SFR 6/1/12
3267275 3267275AD SHANNON 10236 SOUTH WALLACE STREE CHICAGO IL 60628 SFR 6/1/27
3267309 3267309AD PETROUTSA 1330 ROSSER ROAD SPRING LAKE NC 28390 SFR 6/1/12
3267317 3267317AD ALEXANDER 6131 GREAT OAKS DRIVE HOUSTON TX 77050 SFR 6/1/12
3267341 3267341AD LIMBRICK 12314 RIVER TRAIL DRIVE HOUSTON TX 77050 SFR 6/1/12
3267358 3267358AD LIMBRICK 2930 RENTON ROAD HOUSTON TX 77032 SFR 6/1/12
3270691 3270691AD FORD 7026 IDLEWILD ST. LOUIS MO 63136 SFR 5/1/27
3270717 3270717AD LUNSFORD 1307 SOUTHERN AVENUE LEXINGTON KY 40503 SFR 6/1/27
3270725 3270725AD BINION 3209 EVERDALE DRIVE SAN JOSE CA 95148 SFR 6/1/27
3270733 3270733AD SANTIAGO 91-122 NEHUPALA PLACE EWA BEACH HI 96706 SFR 6/1/27
3270766 3270766AD SMITH 11531 KISMET STREET SYLMAR CA 91342 SFR 6/1/27
3270774 3270774AD SAUCEDA 32235 DESERT VISTA ROAD CATHEDRAL C CA 92234 2-4 UNITS 6/1/27
3270790 3270790AD GILL 102 UPLAND AVENUE PITTSBURGH PA 15209 SFR 6/1/27
3270808 3270808AD TOWNSEND 1034 REVERE DRIVE MARION OH 43302 SFR 6/1/12
3270816 3270816AD SMITH 168 EAST 45TH STREET LOS ANGELES CA 90011 SFR 6/1/27
3270832 3270832AD SINGH 5030 SAN JUAN AVE OXNARD CA 93033 SFR 6/1/27
3270840 3270840AD BOWE 616 BLUEBERRY ROAD MONROEVILLE PA 15146 SFR 6/1/27
3270865 3270865AD SANDIFORD 1852 WEST 45TH STREET LOS ANGELES CA 90062 SFR 6/1/27
3270881 3270881AD GEORGE ROUTE 8 BOX 738 LAKE CITY FL 32055 SFR 6/1/27
3270899 3270899AD TUCKER 2007 ALBANY AVENUE RICHMOND VA 23224 SFR 6/1/27
3270915 3270915AD BOSTELMAN 1634 NORTH 15TH STREET GRAND JUNCT CO 81501 SFR 6/1/27
3270931 3270931AD PARRILLI 9386 NORTH LANDING DES PLAINES IL 60016 CONDO 6/1/12
3270956 3270956AD CHAMBERLIN 224 2ND STREET MERRITT ISL FL 32953 SFR 6/1/12
3270964 3270964AD SHORTER 3903 MAGNOLIA COURT COCOA FL 32926 SFR 6/1/27
3271012 3271012AD YELLOCK 531 ROSS ACRES ROAD BURLINGTON NC 27217 MANUF HM 6/1/27
3271020 3271020AD GARDNER 7212 CLAASEN AVENUE CLEVELAND OH 44105 SFR 6/1/27
3271053 3271053AD ANDERSON 814 HILLENDALE DRIVE HATTIESBURG MS 39402 SFR 6/1/12
3271061 3271061AD MERRIMAN 1422 LIBERTY STREET JACKSONVILL FL 32206 2-4 UNITS 6/1/27
3271079 3271079AD RAMSAROOP 907 MISSOURI AVENUE NORTHW WASHINGTON DC 20011 2-4 UNITS 6/1/27
3271111 3271111AD LIMBRICK 1611 SWEET GRASS TRAIL HOUSTON TX 77090 SFR 6/1/12
3305190 3305190AD JORDAN 6335 21ST AVENUE SOUTHWEST SEATTLE WA 98052 SFR 6/1/27
3305208 3305208AD HENLINE 8891 SOUTH MINGO PARK DRIV SANDY UT 84070 SFR 6/1/27
3305216 3305216AD MCKENDRICK 7278 WEST MAJESTIC WAY MAGNA UT 84044 SFR 6/1/27
3305224 3305224AD COUNTRYMAN 5615 BROADWAY EVERETT WA 98203 SFR 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3266830 $ 159,000.00 11.15 $1,822.19 64.90 OWNER 180 ADVANTA AMRESCO 7/1/97
3266863 $ 22,400.00 8.75 $ 176.22 46.67 OWNER 360 ADVANTA AMRESCO 7/1/97
3266871 $ 35,750.00 13.75 $ 416.53 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266889 $ 20,000.00 8.88 $ 201.43 59.70 OWNER 180 ADVANTA AMRESCO 7/1/97
3266913 $ 26,600.00 13.38 $ 302.17 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266939 $ 157,500.00 12 $1,620.06 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266947 $ 19,500.00 12.73 $ 243.27 60.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3266954 $ 19,525.00 13.15 $ 218.28 55.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266962 $ 29,250.00 11.25 $ 337.06 52.23 OWNER 180 ADVANTA AMRESCO 7/1/97
3266970 $ 19,500.00 9.5 $ 203.62 51.32 OWNER 180 ADVANTA AMRESCO 7/1/97
3267051 $ 21,450.00 11.7 $ 215.70 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267069 $ 40,787.00 11.58 $ 406.40 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3267093 $ 40,000.00 10.5 $ 442.16 80.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3267101 $ 107,000.00 10.2 $ 954.85 74.83 OWNER 360 ADVANTA AMRESCO 7/1/97
3267135 $ 36,000.00 11.5 $ 356.50 79.47 OWNER 360 ADVANTA AMRESCO 7/1/97
3267150 $ 68,000.00 9.7 $ 718.30 80.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3267168 $ 44,122.00 11 $ 420.18 77.10 OWNER 360 ADVANTA AMRESCO 7/1/97
3267176 $ 66,600.00 11.75 $ 672.27 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267184 $ 43,000.00 12.95 $ 473.99 45.99 OWNER 360 ADVANTA AMRESCO 7/1/97
3267192 $ 42,000.00 12.2 $ 438.49 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267218 $ 64,000.00 12.38 $ 677.09 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267226 $ 35,000.00 9.2 $ 286.67 26.92 OWNER 360 ADVANTA AMRESCO 7/1/97
3267234 $ 65,000.00 10.6 $ 599.45 42.21 OWNER 360 ADVANTA AMRESCO 7/1/97
3267242 $ 24,000.00 11.48 $ 237.30 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3267259 $ 86,800.00 15 $1,214.84 70.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3267275 $ 45,000.00 10.48 $ 410.96 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267309 $ 24,600.00 11.13 $ 281.61 60.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3267317 $ 19,600.00 11.83 $ 233.09 51.58 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3267341 $ 21,450.00 12.33 $ 262.01 55.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3267358 $ 51,700.00 12.33 $ 631.51 55.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3270691 $ 41,989.84 12.75 $ 456.41 80.77 OWNER 360 ADVANTA EDGE MTG SERVICES 6/1/97
3270717 $ 36,000.00 11.2 $ 348.29 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270725 $ 238,000.00 10.5 $2,177.08 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270733 $ 100,000.00 9.38 $ 832.11 40.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270766 $ 65,250.00 9.5 $ 548.66 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3270774 $ 69,000.00 10.25 $ 618.31 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270790 $ 38,000.00 11.28 $ 369.95 63.33 OWNER 360 ADVANTA AMRESCO 7/1/97
3270808 $ 40,500.00 12.95 $ 511.09 54.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3270816 $ 79,000.00 10.5 $ 722.64 60.54 OWNER 360 ADVANTA AMRESCO 7/1/97
3270832 $ 77,900.00 9.63 $ 662.43 48.69 OWNER 360 ADVANTA AMRESCO 7/1/97
3270840 $ 63,750.00 11.38 $ 625.48 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270865 $ 103,500.00 9.88 $ 899.12 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270881 $ 139,750.00 11.4 $1,373.28 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270899 $ 25,200.00 10.63 $ 232.97 61.76 OWNER 360 ADVANTA AMRESCO 7/1/97
3270915 $ 56,000.00 9.45 $ 468.84 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270931 $ 20,000.00 8.58 $ 197.89 18.18 OWNER 180 ADVANTA AMRESCO 7/1/97
3270956 $ 54,750.00 7.95 $ 521.64 75.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3270964 $ 33,000.00 10.75 $ 308.05 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3271012 $ 35,100.00 13.83 $ 411.17 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3271020 $ 48,750.00 11.83 $ 495.08 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3271053 $ 58,800.00 14.5 $ 802.91 70.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3271061 $ 26,000.00 11.28 $ 253.12 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3271079 $ 89,250.00 11.96 $ 915.29 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3271111 $ 74,910.00 12.48 $ 922.31 60.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3305190 $ 102,000.00 8.35 $ 773.47 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305208 $ 102,000.00 9.75 $ 876.34 83.61 OWNER 360 ADVANTA AMRESCO 7/1/97
3305216 $ 80,750.00 9.25 $ 664.31 84.56 OWNER 360 ADVANTA AMRESCO 7/1/97
3305224 $ 90,000.00 13.1 $1,002.62 58.06 OWNER 360 ADVANTA AMRESCO 7/1/97
</TABLE>
Page 3
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3305257 3305257AD SPAULDING 338 KEKAULIKE AVENUE KULA HI 96790 SFR 6/1/27
3305273 3305273AD INES 94-355 KAHUALENA STREET WAIPAHU HI 96797 SFR 6/1/27
3305281 3305281AD BOWDRE 14510 LOUETTA ROAD CYPRESS TX 74429 SFR 6/1/27
3305299 3305299AD ALLARD 840 DELANO STREET SAN LORENZO CA 94580 SFR 6/1/27
3305323 3305323AD LATKA 3307 DEVONSHIRE LANE PUEBLO CO 81005 SFR 6/1/27
3305356 3305356AD COLEMAN 2800 EAST 78TH STREET CHICAGO IL 60649 SFR 6/1/27
3305372 3305372AD THOMAS 17610 STOUT DETROIT MI 48219 SFR 6/1/27
3305380 3305380AD REY 7415 HAGER WAY ORLANDO FL 32822 SFR 6/1/12
3305414 3305414AD LENGLING 3348 NORTH 98TH STREET MILWAUKEE WI 53222 SFR 6/1/12
3305448 3305448AD ATKINSON 715 FAIRCREST LANE HOUSTON TX 77076 SFR 6/1/27
3305455 3305455AD YU 747 AMANA STREET HONOLULU HI 96814 CONDO 6/1/27
3305463 3305463AD BILLINGS 1842 TAFT AVENUE BERKELEY IL 60162 SFR 6/1/27
3305489 3305489AD REIGER 7042 WEST 24TH AVENUE GARY IN 46406 SFR 6/1/27
3305497 3305497AD PHILLIPS 539 PIKE STREET MEADOW LAND PA 15347 SFR 6/1/27
3305521 3305521AD FERGUSON 1336 HIBISCUS STREET SAINT AUGU FL 32095 SFR 6/1/27
3305539 3305539AD SCHEARING 30917 SOUTH STATE ROAD 27 FAIRFIELD WA 99012 SFR 6/1/27
3311230 3311230AD COSIO 19458 LUPIN AVENUE RIALTO CA 92377 SFR 6/1/27
3311248 3311248AD DALAO LOT #141 PAAUHAU CAMP PAAUHAU HI 96775 SFR 6/1/27
3311255 3311255AD LA ROSA 94-136 KUPUOHI PLACE WAIPAHU HI 96797 SFR 6/1/27
3311271 3311271AD ONEAL 340 CLEMATIS STREET PENSACOLA FL 32503 SFR 6/1/12
3311289 3311289AD HENDRICKS 6188- 1/2 TIMBERLAND DRIVE FAYETTEVILL NC 28314 SFR 6/1/27
3311305 3311305AD NGUYEN 620 ALVARADO DRIVE SE ALBUQUERQUE NM 87108 SFR 6/1/12
3311339 3311339AD KAHOLOAA 54-3881 AKONI PULE HIGHWAY KAPAAU HI 96755 SFR 6/1/27
3311354 3311354AD STEAVE 225 SOUTH 49TH STREET PHILADELPHI PA 19143 2-4 UNITS 6/1/12
3311370 3311370AD WILTY 664 HUNTERBROOK DRIVE GRETNA LA 70056 SFR 6/1/27
3311388 3311388AD PAGE 339 NORTH 800 EAST PROVO UT 84606 SFR 6/1/27
3311412 3311412AD ALESSANDRINI 262 EAST 8TH STREET HIALEAH FL 33010 SFR 6/1/27
3311438 3311438AD MCCRACKEN 14110 SOUTH MYRTLE ROAD MYRTLE CREE OR 97457 SFR 6/1/27
3311446 3311446AD PACHECO 5243 GROVE STREET TRINITY NC 27370 SFR 6/1/27
3311453 3311453AD MILLER ROUTE 1 BOX 308 (BRADHAM R MANNING SC 29102 SFR 6/1/27
3311461 3311461AD ACEVEDO 3020 NORTHWEST 83 TERRACE MIAMI FL 33147 SFR 6/1/12
3311479 3311479AD SHAFFNER 1602 REVERE DRIVE ALEXANDRIA VA 22308 SFR 6/1/27
3311503 3311503AD ROSEBERRY 546 EAST RENO ROAD RENO TX 76020 SFR 6/1/27
3311529 3311529AD BUTLER 18027 NAVAJO TRAIL SPRING TX 77388 SFR 6/1/12
3326543 3326543AD JACKSON 909 LA VISTA DRIVE GARLAND TX 75040 SFR 6/1/27
3326550 3326550AD BECHARD 7 MOUNT VERNON DRIVE PELHAM NH 3076 SFR 6/1/27
3326618 3326618AD WINKLER 3926 SOUTH KINGS ESTATE DR WEST VALLEY UT 84128 SFR 6/1/27
3326634 3326634AD ARNBRISTER LOT #91 PAAUHAU CAMP PAAUHAU HI 96775 SFR 6/1/27
3326675 3326675AD GONZALEZ 1157 LINDEN DRIVE CONCORD CA 94520 SFR 6/1/27
3326683 3326683AD ROBINS 11-3585 HIBISCUS STREET KEAAU HI 96749 SFR 6/1/27
3326691 3326691AD ROMERO 90 TRISTAN CIRCLE SACRAMENTO CA 95823 SFR 6/1/27
3326709 3326709AD DOMINGO LOT#10 KUKUI CAMP OOKALA HI 96774 SFR 6/1/27
3326717 3326717AD AMBROSE 1238 LITTLE SHEPHERDS TRAI BAXTER KY 40806 SFR 6/1/12
3326733 3326733AD LOCKE-PADDON 1155 WEST 7TH STREET BANDON OR 97411 SFR 6/1/27
3326741 3326741AD TELLY 4614 BOLERO DRIVE SAN JOSE CA 95111 SFR 6/1/27
3326758 3326758AD PONCE 641 SOUTH 5TH STREET BRAWLEY CA 92227 SFR 6/1/12
3326766 3326766AD BUTTS 606 EAST BELMONT STREET ONTARIO CA 91761 SFR 6/1/12
3326774 3326774AD TAVARES 1563 PELE STREET HONOLULU HI 96813 SFR 6/1/27
3326832 3326832AD CHRISTIANSON RURAL ROUTE 1 BOX 114 NAPOLEON MO 64074 SFR 6/1/27
3326840 3326840AD PELAIZ 4601 SOUTHWEST 112TH AVENU MIAMI FL 33165 SFR 6/1/27
3326865 3326865AD RASMUSSEN 2210 ARLINGTON STREET SARASOTA FL 34239 SFR 6/1/27
3326873 3326873AD ABBOTT 2865 WEST GLENLORD STEVENSVILL MI 49127 SFR 6/1/27
3326881 3326881AD SAVINO 103 STRATFORD SQUARE PORT ORANGE FL 32127 SFR 6/1/27
3326899 3326899AD CHAVEZ 3407 WEST HOUSTON STREET SAN ANTONIO TX 78207 SFR 6/1/27
3326907 3326907AD HANEY 406 DAMON STREET PLANT CITY FL 33566 SFR 6/1/27
3326915 3326915AD EVANS 495 SUNLINER DRIVE NASHVILLE TN 37209 SFR 6/1/27
3326923 3326923AD VALERUS 11501 NORTHWEST 30TH PLACE SUNRISE FL 33323 SFR 6/1/27
3326931 3326931AD LISCHIN 6110 NORTHWEST 18TH STREET SUNRISE FL 33313 SFR 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3305257 $ 400,000.00 10.2 $3,569.55 71.43 OWNER 360 ADVANTA AMRESCO 7/1/97
3305273 $ 308,000.00 8.2 $2,303.08 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305281 $ 41,000.00 13.25 $ 461.57 55.78 OWNER 360 ADVANTA AMRESCO 7/1/97
3305299 $ 95,900.00 7.7 $ 683.73 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305323 $ 45,600.00 11.5 $ 451.57 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305356 $ 39,000.00 14.13 $ 466.12 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305372 $ 18,600.00 11.85 $ 189.18 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305380 $ 38,500.00 10.35 $ 422.01 70.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3305414 $ 77,400.00 10.88 $ 873.90 90.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3305448 $ 40,950.00 12.58 $ 439.59 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3305455 $ 40,000.00 8.99 $ 321.56 44.44 OWNER 360 ADVANTA AMRESCO 7/1/97
3305463 $ 72,800.00 10.78 $ 681.22 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305489 $ 19,500.00 9.85 $ 168.97 76.47 OWNER 360 ADVANTA AMRESCO 7/1/97
3305497 $ 26,250.00 11.63 $ 262.56 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305521 $ 52,000.00 10.95 $ 493.24 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305539 $ 114,750.00 10.5 $1,049.66 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311230 $ 104,550.00 10.5 $ 956.36 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311248 $ 78,750.00 8.85 $ 625.16 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311255 $ 280,000.00 8.95 $2,242.88 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311271 $ 56,250.00 10.5 $ 621.79 74.01 OWNER 180 ADVANTA AMRESCO 7/1/97
3311289 $ 39,000.00 13.63 $ 450.70 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311305 $ 78,750.00 9.08 $ 802.49 75.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3311339 $ 110,250.00 9.85 $ 955.32 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311354 $ 30,000.00 11.73 $ 354.86 53.57 OWNER 180 ADVANTA AMRESCO 7/1/97
3311370 $ 53,602.00 11.5 $ 530.82 78.83 OWNER 360 ADVANTA AMRESCO 7/1/97
3311388 $ 62,000.00 10.9 $ 585.76 64.58 OWNER 360 ADVANTA AMRESCO 7/1/97
3311412 $ 85,000.00 9.95 $ 742.80 58.62 OWNER 360 ADVANTA AMRESCO 7/1/97
3311438 $ 36,000.00 9.7 $ 307.97 49.66 OWNER 360 ADVANTA AMRESCO 7/1/97
3311446 $ 34,000.00 12.38 $ 359.70 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311453 $ 30,750.00 12.58 $ 330.09 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311461 $ 63,200.00 9.25 $ 650.45 80.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3311479 $ 140,000.00 10.63 $1,294.26 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311503 $ 85,800.00 11.08 $ 822.28 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3311529 $ 49,500.00 10.95 $ 561.06 75.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3326543 $ 28,700.00 12.58 $ 308.09 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3326550 $ 88,350.00 10.5 $ 808.17 71.83 OWNER 360 ADVANTA AMRESCO 7/1/97
3326618 $ 85,000.00 9.25 $ 699.27 84.16 OWNER 360 ADVANTA AMRESCO 7/1/97
3326634 $ 60,000.00 8.85 $ 476.31 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326675 $ 84,000.00 7.7 $ 598.89 63.16 OWNER 360 ADVANTA AMRESCO 7/1/97
3326683 $ 90,000.00 8.95 $ 720.92 82.57 OWNER 360 ADVANTA AMRESCO 7/1/97
3326691 $ 108,500.00 10.5 $ 992.49 84.77 OWNER 360 ADVANTA AMRESCO 7/1/97
3326709 $ 56,000.00 8.95 $ 448.58 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326717 $ 19,000.00 11.1 $ 217.15 48.72 OWNER 180 ADVANTA AMRESCO 7/1/97
3326733 $ 71,750.00 10.88 $ 676.79 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3326741 $ 120,400.00 9.2 $ 986.14 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326758 $ 45,000.00 9.6 $ 472.62 75.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3326766 $ 56,000.00 10.7 $ 625.98 62.22 OWNER 180 ADVANTA AMRESCO 7/1/97
3326774 $ 177,000.00 8.45 $1,354.71 59.40 OWNER 360 ADVANTA AMRESCO 7/1/97
3326832 $ 48,750.00 11.25 $ 473.49 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326840 $ 82,500.00 10.5 $ 754.66 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326865 $ 54,600.00 10.85 $ 513.79 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326873 $ 50,600.00 10.25 $ 453.43 39.69 OWNER 360 ADVANTA AMRESCO 7/1/97
3326881 $ 45,000.00 10.65 $ 416.69 64.75 OWNER 360 ADVANTA AMRESCO 7/1/97
3326899 $ 31,200.00 11.9 $ 318.53 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326907 $ 25,000.00 9.83 $ 216.26 67.57 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3326915 $ 85,200.00 10.25 $ 763.48 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326923 $ 81,750.00 9.1 $ 663.67 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326931 $ 52,500.00 13.2 $ 588.97 67.31 OWNER 360 ADVANTA AMRESCO 7/1/97
</TABLE>
Page 4
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3326956 3326956AD GRIFFIN 5014 EAST 27TH WICHITA KS 67203 SFR 6/1/27
3326964 3326964AD SMITH 6515 STATE ROUTE 132 GOSHEN OH 45122 SFR 6/1/27
3327004 3327004AD CROVO 1044 PIONEER DRIVE DELTONA FL 32725 SFR 6/1/27
3327020 3327020AD HEIMERT 1498 QUINCE COVE MEMPHIS TN 38119 SFR 6/1/27
3327046 3327046AD BOHN 6 VIRGINIA AVENUE CUMBERLAND MD 21502 SFR 6/1/27
3331972 3331972AD EGAN 5329 CONROY STREET FORT WORTH TX 76134 SFR 6/1/27
3331980 3331980AD BEAVER 1514 SOUTH WALNUT STREET SHERMAN TX 75090 SFR 6/1/27
3332012 3332012AD GUITON 1989 OAKVIEW DRIVE OAKLAND CA 94602 SFR 6/1/27
3332020 3332020AD FORSYTH 4304 MAYWOOD DRIVE BRYAN TX 77801 SFR 6/1/27
3332038 3332038AD CAPODILUPO 50-80 EDWARD ROY DRIVE MANCHESTER NH 3102 CONDO 6/1/27
3332046 3332046AD WEAVER 1570 NORTHWEST 5TH AVENUE POMPANO BEA FL 33060 SFR 6/1/27
3332053 3332053AD KAHOOPII LOT 56 HAINA CAMP HONOKAA HI 96727 SFR 6/1/27
3332079 3332079AD JONES 4805 PERINA WAY NORTH HIGHL CA 95660 SFR 6/1/27
3332095 3332095AD STOKE 1930 LAKESHORE BOULEVARD LAKEPORT CA 95453 SFR 6/1/27
3332103 3332103AD HOLMES 781 MCALISTER STREET BENTON HARB MI 49022 SFR 6/1/27
3332111 3332111AD WEBB 2089 PARK TRAIL ROAD BALTIMORE MD 21244 SFR 6/1/27
3332129 3332129AD DOVE HC-62 BOX 146-K GREAT CACAP WV 25422 MANUF HM 6/1/12
3332145 3332145AD MAIKUI LOT #2 KUKUI VILLAGE CAMP OOKALA HI 96774 SFR 6/1/27
3332152 3332152AD GENTRY 3407 BRUSH MOUNTAIN TRAIL FERNDALE AR 72122 SFR 6/1/27
3332186 3332186AD OVCHINNIKOV 32737 SOUTH MORCOM ROAD WOODBURN OR 97071 MANUF HM 6/1/27
3332194 3332194AD CORTEZ 7309 BRACE STREET HOUSTON TX 77061 SFR 6/1/12
3332202 3332202AD WELLS 4127 NORROSE DRIVE INDIANAPOLI IN 46226 SFR 6/1/27
3332236 3332236AD BAHENA 1127 EAST 30TH STREET NATIONAL CI CA 91950 SFR 6/1/27
3332244 3332244AD SWAIN 4805 EAST DEERPARK MILAN R CHATTAROY WA 99003 SFR 6/1/27
3332269 3332269AD EASLEY 5341 YOCUM STREET PHILADELPHI PA 19143 SFR 6/1/27
3332285 3332285AD MCGHIE 8285 SOUTHWEST 178TH TERRA MIAMI FL 33157 SFR 6/1/12
3332301 3332301AD REESE 14220 NORTHWEST 23RD COURT MIAMI FL 33054 SFR 6/1/12
3332319 3332319AD RENWICK 1308 HACKAMORE STREET MESQUITE TX 75149 SFR 6/1/12
3332327 3332327AD DE RAMIREZ 3301 COOK STREET DENVER CO 80205 SFR 6/1/27
3332335 3332335AD LEE 706 RACE STREET PARKERSBURG WV 26101 SFR 6/1/27
3332343 3332343AD COOK 2609 SIXTH STREET MUSKEGON HE MI 49444 2-4 UNITS 6/1/12
3332376 3332376AD DELGADO 3717 ASCOT LANE HOUSTON TX 77092 SFR 6/1/27
3332392 3332392AD COLLINS 418 BREWER STREET THOMASVILLE NC 27360 SFR 6/1/27
3332400 3332400AD DIBUONO 6916 BOYSENBERRY WAY COLORADO SP CO 80918 SFR 6/1/27
3332426 3332426AD PARK 11-3489 PIKAKE ROAD MOUNTAIN VI HI 96771 SFR 6/1/27
3332467 3332467AD KING 3433 CLIFFSIDE DRIVE CIBOLO TX 78108 SFR 6/1/12
3332475 3332475AD PATTERSON RT 2 BOX 363 TELL CITY IN 47586 SFR 5/1/27
3332509 3332509AD BAILADO LOT 56 PAAUILO MILL CAMP PAAUILO HI 96776 SFR 6/1/27
3332517 3332517AD PERKINS 1331 O STREET RIO LINDA CA 95673 SFR 6/1/27
3332525 3332525AD JEFFS 13951 SOUTH 7015 WEST RIVERTON UT 84065 SFR 6/1/27
3332533 3332533AD FERNANDEZ LOT 6 KUKUI VILLAGE OOKALA HI 96774 SFR 6/1/27
3332541 3332541AD HUDSON 4605 WOOLWORTH HOUSTON TX 77026 SFR 6/1/27
3332574 3332574AD RICE 14008 EAGLE COURT MONTGOMERY MD 20853 SFR 6/1/12
3332590 3332590AD CAMPBELL 41248 CRISPI LANE PALMDALE CA 93551 SFR 6/1/27
3332608 3332608AD TATE 4635 MCALPINE AVENUE MORGANTON NC 28655 SFR 6/1/27
3332616 3332616AD FOUGHT 1328 BROADWAY AVENUE PARKERSBURG WV 26101 2-4 UNITS 6/1/27
3332632 3332632AD APODACA 1701 EAST 11TH STREET PUEBLO CO 81001 SFR 6/1/27
3332665 3332665AD KOSOBUCKI 4837 WEST 107TH STREET OAKLAWN IL 60453 SFR 6/1/12
3332681 3332681AD SAFFORD 809 PIRTLE LA MARQUE TX 77568 2-4 UNITS 6/1/27
3332707 3332707AD GILCHRIST 4846 BOWLAND AVENUE BALTIMORE MD 21206 SFR 6/1/27
3332731 3332731AD LEE 2421 PAUOA ROAD HONOLULU HI 96813 SFR 6/1/27
3332806 3332806AD BIGLER 171 TAFT AVENUE VENTURA CA 93003 SFR 7/1/27
3332822 3332822AD TORRES 12590 NORTHEAST 16TH AVENU MIAMI FL 33161 CONDO 6/1/12
3332830 3332830AD JONES 5466 GRASMERE AVENUE MAPLE HEIGH OH 44137 SFR 6/1/27
3332848 3332848AD SMITH 504 JACQUELINE AVENUE VIRGINIA BE VA 23462 SFR 6/1/27
3332855 3332855AD BOUDREAUX 223 ENA STREET LAFAYETTE LA 70501 SFR 6/1/12
3332871 3332871AD WRAY 4603 EATON DRIVE SUITLAND MD 20746 SFR 6/1/27
3332889 3332889AD DOUGLAS 7113 BELTZ DRIVE FORESTVILLE MD 20747 SFR 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3326956 $ 50,625.00 13.08 $ 563.18 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326964 $ 48,000.00 11.73 $ 483.78 60.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3327004 $ 54,825.00 10.99 $ 521.70 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3327020 $ 83,300.00 10 $ 731.02 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3327046 $ 24,000.00 12.83 $ 262.30 50.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3331972 $ 31,125.00 11.08 $ 298.29 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3331980 $ 22,602.43 12.5 $ 245.04 82.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332012 $ 159,000.00 8.2 $1,188.93 40.77 OWNER 360 ADVANTA AMRESCO 7/1/97
3332020 $ 60,750.00 12.2 $ 634.25 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332038 $ 33,000.00 9.83 $ 285.46 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3332046 $ 60,900.00 16.5 $ 843.56 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332053 $ 80,800.00 8.85 $ 641.43 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332079 $ 50,000.00 8.2 $ 373.88 64.94 OWNER 360 ADVANTA AMRESCO 7/1/97
3332095 $ 105,000.00 10 $ 921.45 74.47 OWNER 360 ADVANTA AMRESCO 7/1/97
3332103 $ 24,375.00 12.4 $ 258.25 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332111 $ 48,000.00 11.89 $ 489.67 64.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3332129 $ 43,750.00 11.7 $ 516.66 70.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3332145 $ 70,000.00 9.5 $ 588.60 58.33 OWNER 360 ADVANTA AMRESCO 7/1/97
3332152 $ 86,250.00 11.2 $ 834.44 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332186 $ 114,000.00 8.7 $ 892.77 63.33 OWNER 360 ADVANTA AMRESCO 7/1/97
3332194 $ 33,300.00 12.5 $ 410.43 60.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3332202 $ 25,000.00 11.4 $ 245.67 62.50 OWNER 360 ADVANTA AMRESCO 7/1/97
3332236 $ 97,500.00 9.5 $ 819.83 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332244 $ 54,500.00 10.63 $ 503.84 36.33 OWNER 360 ADVANTA AMRESCO 7/1/97
3332269 $ 25,550.00 16.13 $ 346.27 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332285 $ 90,000.00 11 $1,022.94 37.50 OWNER 180 ADVANTA AMRESCO 7/1/97
3332301 $ 30,000.00 8.75 $ 299.83 75.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3332319 $ 62,800.00 10.7 $ 702.00 80.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3332327 $ 72,000.00 10.45 $ 655.92 65.45 OWNER 360 ADVANTA AMRESCO 7/1/97
3332335 $ 39,825.00 11.2 $ 385.29 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332343 $ 32,500.00 10.51 $ 359.46 65.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3332376 $ 112,400.00 12 $1,156.16 74.98 OWNER 360 ADVANTA AMRESCO 7/1/97
3332392 $ 43,500.00 12.13 $ 451.80 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332400 $ 148,000.00 9.85 $1,282.43 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332426 $ 189,000.00 8.375 $1,436.54 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332467 $ 43,750.00 10.7 $ 489.05 70.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3332475 $ 85,564.11 10.25 $ 767.06 80.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3332509 $ 72,000.00 8.95 $ 576.74 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332517 $ 79,000.00 8.2 $ 590.73 68.70 OWNER 360 ADVANTA AMRESCO 7/1/97
3332525 $ 224,000.00 8.95 $1,794.30 87.84 OWNER 360 ADVANTA AMRESCO 7/1/97
3332533 $ 60,000.00 8.95 $ 480.62 50.42 OWNER 360 ADVANTA AMRESCO 7/1/97
3332541 $ 24,750.00 10.95 $ 234.77 70.71 OWNER 360 ADVANTA AMRESCO 7/1/97
3332574 $ 30,000.00 10.98 $ 340.60 18.63 OWNER 180 ADVANTA AMRESCO 7/1/97
3332590 $ 157,250.00 10.75 $1,467.90 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332608 $ 55,250.00 12.13 $ 573.84 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332616 $ 34,920.00 13.1 $ 389.02 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332632 $ 31,200.00 12.1 $ 323.33 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332665 $ 80,000.00 8.83 $ 803.34 48.78 OWNER 180 ADVANTA AMRESCO 7/1/97
3332681 $ 34,320.00 12.58 $ 368.41 55.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3332707 $ 36,600.00 13.63 $ 422.97 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332731 $ 420,000.00 9.1 $3,409.68 79.25 OWNER 360 ADVANTA AMRESCO 7/1/97
3332806 $ 100,000.00 9.99 $ 876.83 58.82 OWNER 360 ADVANTA AMRESCO 8/1/97
3332822 $ 25,600.00 9.85 $ 272.75 80.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3332830 $ 52,500.00 9.75 $ 451.06 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332848 $ 67,600.00 11.63 $ 676.15 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332855 $ 19,000.00 10.96 $ 215.48 65.52 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3332871 $ 114,000.00 10.23 $1,019.86 83.82 OWNER 360 ADVANTA AMRESCO 7/1/97
3332889 $ 104,000.00 10.58 $ 957.55 75.91 OWNER 360 ADVANTA AMRESCO 7/1/97
</TABLE>
Page 5
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3332905 3332905AD ABRAN HAINA CAMP 4 HAINA HI 96727 SFR 6/1/27
3338837 3338837AD SCOTT 17040 2ND AVENUE NORTHEAST SEATTLE WA 98155 SFR 6/1/27
3338845 3338845AD HOBBS 1809 PARK ROAD JACKSON MI 49203 SFR 6/1/27
3338852 3338852AD RICHARDSON 65870 14TH STREET DESERT HOT CA 92240 SFR 6/1/27
3338860 3338860AD FOSTER 11335 BRAILE DETROIT MI 48228 SFR 6/1/27
3338936 3338936AD GUZMAN 13913 KERSHAW HOUSTON TX 77037 SFR 6/1/27
3338951 3338951AD PEDERSON 727 NORTH EVERGREEN AVENUE ARLINGTON H IL 60004 SFR 6/1/12
3338977 3338977AD MCGEE 102 PINE DRIVE HATTIESBURG MS 39401 SFR 6/1/27
3338993 3338993AD THOMAS 900 LARAMORE DRIVE LAS VEGAS NV 89119 SFR 6/1/27
3339009 3339009AD JOHNSON 327 WEST BARTLETTE STREET SUMTER SC 29150 SFR 6/1/27
3339017 3339017AD CHERRY 135 WEST CURTIS AVENUE PASADENA TX 77502 SFR 6/1/12
3339074 3339074AD SANDBOTHE 3740 & 3748 PARSONS ROAD SPRINGDALE AR 72764 2-4 UNITS 6/1/27
3342169 3342169AD BOSQUE 317 & 317A KENOLIO ROAD KIHEI HI 96753 CONDO 6/1/27
3342177 3342177AD NEKUDA 186 FORT STREET OMAHA NE 68110 SFR 6/1/12
3342185 3342185AD PEOPLES 2836 CORNELIUS DRIVE SAN PABLO CA 94806 SFR 6/1/27
3342201 3342201AD ZANDER 211 EAST 1ST STREET MILAN MO 63556 SFR 6/1/27
3342219 3342219AD TAYLOR 5525 SOUTH WOOD CHIICAGO IL 60609 2-4 UNITS 6/1/27
3342250 3342250AD GENTSCH 5530 PASCHALL AVENUE PHILADELPHI PA 19143 SFR 6/1/27
3342268 3342268AD GENTSCH 5542 PASCHALL AVENUE PHILADELPHI PA 19143 SFR 6/1/27
3342276 3342276AD LICEAGA 5486 105TH AVENUE SOUTH HAVEN MI 49450 2-4 UNITS 6/1/12
3342292 3342292AD NEWBORN 3295 JEWELL ROAD MEMPHIS TN 38128 SFR 6/1/12
3342300 3342300AD AMADI 3175 NORTH 10TH STREET MILWAUKEE WI 53206 SFR 6/1/27
3342318 3342318AD GUZMAN 2418 MANN STREET HOUSTON TX 77093 SFR 6/1/27
3342334 3342334AD STRICKLAND 35 SHEPPARD DRIVE ASHEVILLE NC 28806 SFR 6/1/27
3342342 3342342AD ROBERTSON 508 HAWTHORNE ROAD LINTHICUM MD 21090 SFR 6/1/27
3342359 3342359AD GENTSCH 5508 LINMORE STREET PHILADELPHI PA 19143 SFR 6/1/12
3342375 3342375AD GARRETT 281 NORTHWEST 82ND STREET MIAMI FL 33150 2-4 UNITS 6/1/27
3342391 3342391AD LIBERMAN 9234 BARBERRY LANE DES PLAINES IL 60016 SFR 6/1/27
3342425 3342425AD BROOKS 1426 NORTH MASSASOIT CHICAGO IL 60651 SFR 6/1/27
3348570 3348570AD SAGUM 9244 ARGYLE OVERLAND MO 63114 SFR 6/1/27
3348612 3348612AD MARKOWSKI 2108 EASTERN AVE SACRAMENTO CA 95864 SFR 6/1/27
3348638 3348638AD TORRES-CRUZ 291 EAST STATE STREET EL CENTRO CA 92243 SFR 6/1/27
3348646 3348646AD NOLEN 1144 90TH AVENUE OAKLAND CA 94603 2-4 UNITS 7/1/27
3348653 3348653AD TEW 2888 FAIRHILL DRIVE JACKSON MS 39212 SFR 6/1/27
3348661 3348661AD MIDGE 314 HARBOR LANE NORTH PLYMOUTH MN 55447 SFR 6/1/27
3348679 3348679AD REYES 6325 SOUTHEAST 61ST AVENUE PORTLAND OR 97206 SFR 6/1/27
3348687 3348687AD MARES 39395 NORTH LEWIS BEACH PARK IL 60099 SFR 6/1/27
3348695 3348695AD MORTON 1486 HEATHCLIFF DRIVE MEMPHIS TN 38134 SFR 6/1/12
3348703 3348703AD COKEWELL 43347 SOUTHEAST MOUNT SI. NORTH BEND WA 98045 MANUF HM 6/1/27
3348729 3348729AD BROOKS 3303 WAGENER ROAD AIKEN SC 29801 SFR 6/1/27
3348737 3348737AD KIMBELL 5871- 5873 1/2 BONSALLO AV LOS ANGELES CA 90044 2-4 UNITS 7/1/27
3348760 3348760AD HOUSE 4036 WEST 104TH PLACE WESTMINSTER CO 80030 SFR 6/1/27
3348778 3348778AD HARVEY 36235 HORSESHOE DRIVE ZEPHYRHILLS FL 33541 SFR 6/1/27
3348786 3348786AD SCOTT 6377 BROOKS MANOR COVE MEMPHIS TN 38119 SFR 6/1/27
3348802 3348802AD LEMOINE 8741 DUNN STREET METAIRIE LA 70003 SFR 6/1/27
3348851 3348851AD GREEN 117 CORAL AVENUE NATCHEZ MS 39120 SFR 6/1/12
3348869 3348869AD SPAUGH 1259 PEACHTREE STREET WINSTON SAL NC 27107 SFR 6/1/27
3348893 3348893AD MOSLEY 915 37TH AVENUE MERIDIAN MS 39301 SFR 6/1/12
3348943 3348943AD GRANT 20817 THIRD AVENUE PETERSBURG VA 23831 SFR 6/1/27
3348950 3348950AD KRYSZTOFIAK 2561 SOUTH 69TH STREET PHILADELPHI PA 19142 SFR 6/1/12
3348968 3348968AD LASSITER 11560 SOUTHWEST 10TH COURT PEMBROKE PI FL 33025 SFR 6/1/27
3367968 3367968AD PARK 8525 WHITE ROSE DR. ORLANDO FL 32818 SFR 4/1/12
3367976 3367976AD RAYFORD 3918 SAVOY COURT LAS VEGAS NV 89115 SFR 5/1/12
3367984 3367984AD MAHONEY 1929 TANGLEWOOD RD JACKSONVILL FL 32250 SFR 5/1/12
3368008 3368008AD KNOWLES 731 W. LAKEWOOD RD W. PALM BEA FL 33405 SFR 5/1/27
3368016 3368016AD NORMAN 16558 E. QUEENSIDE DR. COVINA CA 91722 SFR 5/1/27
3368040 3368040AD PASQUINO 2900 WAREHAM CT CASSELBERRY FL 32707 TWNHS 5/1/12
3368057 3368057AD VALENTE 3809 GATEWOOD DR. SARASOTA FL 34232 SFR 5/1/12
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3332905 $ 80,500.00 9.95 $ 703.47 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3338837 $ 108,500.00 8.35 $ 822.76 78.62 OWNER 360 ADVANTA AMRESCO 7/1/97
3338845 $ 50,750.00 9.75 $ 436.02 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3338852 $ 63,000.00 10.95 $ 597.58 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3338860 $ 31,850.00 11.4 $ 312.98 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3338936 $ 78,750.00 11.7 $ 791.89 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3338951 $ 35,000.00 9.63 $ 368.23 19.77 OWNER 180 ADVANTA AMRESCO 7/1/97
3338977 $ 45,000.00 11.2 $ 435.36 70.31 OWNER 360 ADVANTA AMRESCO 7/1/97
3338993 $ 90,000.00 10.7 $ 836.75 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3339009 $ 23,000.00 10.96 $ 218.34 64.79 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3339017 $ 33,000.00 11.48 $ 385.08 60.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3339074 $ 48,750.00 13.08 $ 542.32 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3342169 $ 179,000.00 8.2 $1,338.48 67.55 OWNER 360 ADVANTA AMRESCO 7/1/97
3342177 $ 36,000.00 12 $ 432.06 90.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3342185 $ 40,000.00 8.2 $ 299.10 27.97 OWNER 360 ADVANTA AMRESCO 7/1/97
3342201 $ 19,950.00 13 $ 220.69 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3342219 $ 58,100.00 13.46 $ 663.66 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3342250 $ 21,000.00 11.71 $ 211.33 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3342268 $ 20,300.00 11.71 $ 204.29 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3342276 $ 61,000.00 9.88 $ 651.04 71.77 OWNER 180 ADVANTA FRANKLIN MTG 7/1/97
3342292 $ 20,000.00 9.5 $ 208.84 44.44 OWNER 180 ADVANTA AMRESCO 7/1/97
3342300 $ 24,700.00 13.21 $ 277.29 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3342318 $ 35,000.00 12.08 $ 362.17 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3342334 $ 71,955.00 12.16 $ 749.01 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3342342 $ 120,000.00 10.58 $1,104.87 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3342359 $ 19,125.00 11.71 $ 225.98 75.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3342375 $ 64,500.00 11.48 $ 637.75 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3342391 $ 109,600.00 10.33 $ 988.65 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3342425 $ 56,000.00 16.13 $ 758.94 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348570 $ 33,750.00 12.35 $ 356.28 75.00 OWNER 360 ADVANTA EDGE MTG SERVICES 7/1/97
3348612 $ 101,500.00 7.7 $ 723.65 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348638 $ 60,000.00 10.75 $ 560.09 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348646 $ 70,000.00 7.7 $ 499.07 48.95 OWNER 360 ADVANTA AMRESCO 8/1/97
3348653 $ 42,000.00 10.75 $ 392.06 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348661 $ 84,000.00 12.13 $ 872.45 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348679 $ 63,000.00 10.33 $ 568.29 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3348687 $ 45,500.00 12.88 $ 499.06 57.60 OWNER 360 ADVANTA AMRESCO 7/1/97
3348695 $ 23,000.00 8.95 $ 232.60 29.49 OWNER 180 ADVANTA AMRESCO 7/1/97
3348703 $ 122,500.00 9.95 $1,070.50 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348729 $ 66,500.00 10.83 $ 624.77 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348737 $ 140,000.00 9.08 $1,134.54 73.68 NON OWNER 360 ADVANTA AMRESCO 8/1/97
3348760 $ 252,000.00 8.7 $1,973.49 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348778 $ 64,000.00 11.75 $ 646.02 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348786 $ 220,000.00 9.95 $1,922.53 79.42 OWNER 360 ADVANTA AMRESCO 7/1/97
3348802 $ 23,000.00 9.75 $ 197.61 51.11 OWNER 360 ADVANTA AMRESCO 7/1/97
3348851 $ 47,345.00 10.5 $ 523.35 85.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3348869 $ 34,500.00 13.26 $ 388.66 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348893 $ 27,000.00 9.83 $ 287.34 75.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3348943 $ 35,750.00 11.89 $ 364.70 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3348950 $ 24,000.00 11.88 $ 286.19 80.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3348968 $ 103,250.00 9.49 $ 867.43 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3367968 $ 119,086.62 11.58 $1,187.71 80.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3367976 $ 81,174.05 11.5 $ 804.12 80.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3367984 $ 99,747.45 9.5 $ 840.86 79.37 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3368008 $ 56,233.65 11.93 $ 575.57 67.77 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3368016 $ 125,738.12 9.5 $1,057.80 85.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3368040 $ 47,585.12 11.6 $ 475.01 85.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3368057 $ 107,956.43 10.43 $ 982.27 78.26 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
</TABLE>
Page 6
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3368867 3368867AD BATALONA LOT #36 PAAUILO MAUKA CAM HONOKAA HI 96776 SFR 6/1/27
3368875 3368875AD JEROME 19246 GUAVA STREET SOUTHWE ROCHESTER WA 98579 SFR 6/1/27
3368883 3368883AD FOX 1160 CHARGENE WAY SACRAMENTO CA 95822 SFR 6/1/27
3368891 3368891AD DELAVAN 6408 MONTEVERDE COURT CITRUS HEIG CA 95621 SFR 6/1/27
3368909 3368909AD WILLIAMS 7926 HILLMONT DRIVE OAKLAND CA 94605 SFR 6/1/27
3368917 3368917AD MINES 1122 MORELAND PLACE ATLANTA GA 30316 SFR 6/1/27
3368958 3368958AD KING 568 SOUTH ENGLISH MARSHALL MO 65340 SFR 6/1/27
3368966 3368966AD HARBAUGH ROAD1 BOX 272 OSTERBURG PA 16667 MANUF HM 6/1/12
3368974 3368974AD WRIGHT 7325 ROLLINGWOOD BOULEVARD CITRUS HEIG CA 95621 SFR 7/1/27
3368982 3368982AD MCPHERSON 7928 NORTHWEST 1ST STREET MARGATE FL 33063 SFR 6/1/27
3368990 3368990AD MAY 1116 WEST VIRGINIA STREET EVANSVILLE IN 47710 SFR 6/1/12
3369006 3369006AD ELLIS 6764 SOUTH 2240 EAST SALT LAKE C UT 84121 SFR 6/1/27
3369014 3369014AD KITCHENS 5894 HIGHWAY 22 NORTH EDWARD MS 39066 SFR 6/1/12
3369030 3369030AD SCHAFER 5304 SCENIC RIDGE TRAIL MIDDLETON WI 53562 SFR 6/1/27
3369048 3369048AD PERRYMAN 417 COTTONWOOD DRIVE NASHVILLE TN 37217 SFR 6/1/27
3369055 3369055AD WOOD 169 HAZELCREST DRIVE JACKSON MS 39212 SFR 6/1/12
3369071 3369071AD ROMERO 2435 MORLEY STREET SIMI VALLEY CA 93065 SFR 6/1/27
3369089 3369089AD KVEDROVICZ 29 WEST UNION STREET NANTICOKE PA 18634 2-4 UNITS 6/1/27
3369097 3369097AD MICKIEL 7659 SOUTH HONORE STREET CHICAGO IL 60620 SFR 6/1/12
3369139 3369139AD MCGRIFF 1467 NORTHWEST 98TH STREET MIAMI FL 33147 SFR 6/1/27
3369147 3369147AD MEYER W 145 S 7050 BRENTWOOD DRI MUSKEGO WI 53150 SFR 6/1/27
3369154 3369154AD VIGIL 602 CURTIS STREET & 111 EV BRUSH CO 80723 SFR 6/1/27
3369196 3369196AD ARNOLD 101 DAMMERON VALLEY DRIVE DAMERON VAL UT 84783 SFR 6/1/27
3369204 3369204AD COOPER 1426 MILL STREET PITTSBURGH PA 15221 SFR 6/1/27
3369212 3369212AD LOWRY 16320 SOUTHEAST MARKET STR PORTLAND OR 97233 SFR 7/1/27
3369246 3369246AD DE LA TORRE 31-620 SAN ELJAY AVENUE CATHEDRAL C CA 92234 SFR 6/1/27
3371218 3371218AD ATAYAN 101 TWIN PEAKS DR. WALNUT CREE CA 94595 SFR 5/1/27
3371234 3371234AD CHEN LAI 828 42ND AVE SAN FRANCIS CA 94121 SFR 5/1/27
3371242 3371242AD PASTOR 619 HALELA ST. KAILUA HI 96734 SFR 5/1/27
3371291 3371291AD HILUA 91-694 AIKANAKA RD EWA BEACH HI 96706 SFR 6/1/12
3371309 3371309AD BADANGUIO 4229 KEAKA DR. HONOLULU HI 96818 SFR 5/1/27
3377603 3377603AD WOODRUFF 1177 PLEASANT OAKS DRIVE LEWISVILLE TX 75067 SFR 6/1/27
3377611 3377611AD CONLEY 4351 NORTHWEST 173RD DRIVE MIAMI FL 33055 SFR 6/1/12
3377629 3377629AD FROSSARD 3888 HARTFORD STREET ST. LOUIS MO 63116 SFR 5/1/27
3377645 3377645AD PALMER 8909 GOODFELLOW ST LOUIS MO 63147 SFR 6/1/27
3377660 3377660AD ELLIS 5935 NORTH 13TH STREET PHILADELPHI PA 191413221 SFR 5/1/27
3377678 3377678AD BROWN RR4 BOX 550B MCKINNEY TX 75070 SFR 5/1/27
3377694 3377694AD AMARO 5530 ZARZAMORA STREET SAN ANTONIO TX 78211 2-4 UNITS 6/1/12
3377702 3377702AD BURRIS 21821 SOUTHEAST 266TH STRE MAPLE VALLE WA 98038 SFR 6/1/27
3377744 3377744AD BROOME 3235 X STREET SACRAMENTO CA 95817 SFR 6/1/27
3377751 3377751AD WILLIAMS 26208 HUNTER LANE KATY TX 77494 SFR 6/1/27
3377785 3377785AD BAILEY 1175 WESTMINSTER AVENUE EAST PALO A CA 94303 SFR 6/1/27
3377793 3377793AD TUNIS 64 ABBOTTS POND ROAD GREENWOOD DE 19950 MANUF HM 6/1/12
3377801 3377801AD JOHNSON 10318 CORLISS AVENUE CHICAGO IL 60628 SFR 6/1/27
3377835 3377835AD CARDOSA 535 7 MILE ROAD NORTHEAST COMSTOCK P MI 49321 SFR 6/1/12
3377850 3377850AD NAVOR 4025 PALIKEA STREET LIHUE HI 96766 SFR 6/1/27
3377868 3377868AD IRELAN-BAIRD 11213 NORTHEAST WARD ROAD BRUSH PRAIR WA 98606 MANUF HM 6/1/27
3377918 3377918AD CHEPES 13794 SPERRY ROAD NOVELTY OH 44072 SFR 6/1/27
3377926 3377926AD MARTINEZ 2926 BALTIMORE AVENUE PUEBLO CO 81008 SFR 6/1/12
3377942 3377942AD PRIDE 5364 NORTH TUBMAN DRIVE JACKSONVILL FL 32219 SFR 6/1/27
3378007 3378007AD COLE 10112 RANSOM ROAD MONROEVILLE OH 44847 SFR 6/1/27
3378049 3378049AD ALANIZ 9744 SOUTHWEST 210 TERRACE MIAMI FL 33189 SFR 6/1/27
3378056 3378056AD DONAHOE 2603 SADDLE CREEK ROAD AUBURNDALE FL 33823 SFR 6/1/12
3378064 3378064AD WARD 8902 SAPPHIRE AVENUE WESTMINSTER CA 92683 SFR 6/1/27
3378098 3378098AD GARRISON 456 WEST HENDERSON STREET MONTPELIER IN 47359 SFR 6/1/27
3378106 3378106AD DAVIDSON 6959 SANDYBROOK DRIVE FORT WORTH TX 76120 SFR 6/1/27
3378114 3378114AD DAVIDSON 540 ELDERWOOD TRAIL FORT WORTH TX 76140 SFR 6/1/27
3378130 3378130AD ROUTSZONG 790 HOMECREST DRIVE PIGGOTT AR 72454 SFR 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3368867 $ 60,000.00 9.1 $ 487.10 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3368875 $ 120,000.00 11.2 $1,160.96 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3368883 $ 45,000.00 8.2 $ 336.49 24.32 OWNER 360 ADVANTA AMRESCO 7/1/97
3368891 $ 62,000.00 7.7 $ 442.04 45.26 OWNER 360 ADVANTA AMRESCO 7/1/97
3368909 $ 139,500.00 9.75 $1,198.52 75.41 OWNER 360 ADVANTA AMRESCO 7/1/97
3368917 $ 39,000.00 12.4 $ 413.21 54.93 OWNER 360 ADVANTA AMRESCO 7/1/97
3368958 $ 26,000.00 12.4 $ 275.47 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3368966 $ 36,400.00 10.03 $ 391.82 65.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3368974 $ 56,000.00 8.45 $ 428.61 74.67 OWNER 360 ADVANTA AMRESCO 8/1/97
3368982 $ 86,250.00 10.5 $ 788.96 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3368990 $ 22,800.00 11.38 $ 264.61 80.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3369006 $ 103,000.00 8.375 $ 782.87 72.03 OWNER 360 ADVANTA AMRESCO 7/1/97
3369014 $ 49,000.00 11.5 $ 572.41 81.67 OWNER 180 ADVANTA AMRESCO 7/1/97
3369030 $ 90,000.00 8.25 $ 676.14 53.25 OWNER 360 ADVANTA AMRESCO 7/1/97
3369048 $ 59,500.00 12.5 $ 635.02 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3369055 $ 46,500.00 8.5 $ 457.90 68.38 OWNER 180 ADVANTA AMRESCO 7/1/97
3369071 $ 198,900.00 11.5 $1,969.69 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3369089 $ 40,000.00 11.83 $ 406.22 61.54 OWNER 360 ADVANTA AMRESCO 7/1/97
3369097 $ 70,000.00 11.88 $ 834.72 80.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3369139 $ 50,250.00 11.1 $ 482.34 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3369147 $ 106,250.00 10.63 $ 982.25 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3369154 $ 45,000.00 11.73 $ 453.54 60.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3369196 $ 156,000.00 10.38 $1,413.02 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3369204 $ 26,000.00 12.16 $ 270.65 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3369212 $ 120,000.00 8.85 $ 952.62 80.00 OWNER 360 ADVANTA AMRESCO 8/1/97
3369246 $ 55,600.00 9.35 $ 461.44 81.41 OWNER 360 ADVANTA AMRESCO 7/1/97
3371218 $ 299,852.44 9.5 $2,522.56 80.00 OWNER 360 ADVANTA SAN DIEGO HOME LOANS 7/1/97
3371234 $ 287,882.43 0.375 $2,607.57 80.00 OWNER 360 ADVANTA SAN DIEGO HOME LOANS 6/1/97
3371242 $ 259,901.90 10.74 $2,425.10 78.79 OWNER 360 ADVANTA SAN DIEGO HOME LOANS 6/1/97
3371291 $ 142,500.00 9.75 $1,224.30 75.00 OWNER 360 ADVANTA SAN DIEGO HOME LOANS 7/1/97
3371309 $ 394,824.89 9.99 $3,463.49 73.83 OWNER 360 ADVANTA SAN DIEGO HOME LOANS 6/1/97
3377603 $ 113,198.00 12.4 $1,199.34 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377611 $ 50,000.00 10.5 $ 552.70 60.24 OWNER 180 ADVANTA AMRESCO 7/1/97
3377629 $ 23,996.33 14.75 $ 298.67 60.00 OWNER 360 ADVANTA EDGE MTG SERVICES 6/1/97
3377645 $ 48,875.00 11.75 $ 493.35 85.00 OWNER 360 ADVANTA EDGE MTG SERVICES 7/1/97
3377660 $ 26,994.52 16.5 $ 373.99 64.29 OWNER 360 ADVANTA AMRESCO 6/1/97
3377678 $ 89,966.48 10.8 $ 843.52 75.00 OWNER 360 ADVANTA MUTUAL EQUITY MTG CO 6/1/97
3377694 $ 27,300.00 11.76 $ 323.44 65.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3377702 $ 123,250.00 9 $ 991.70 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377744 $ 48,000.00 8.2 $ 358.92 51.61 OWNER 360 ADVANTA AMRESCO 7/1/97
3377751 $ 100,000.00 9.83 $ 865.04 69.44 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3377785 $ 40,000.00 8.2 $ 299.10 29.63 OWNER 360 ADVANTA AMRESCO 7/1/97
3377793 $ 37,050.00 10.4 $ 407.26 65.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3377801 $ 30,000.00 13.53 $ 344.33 46.15 OWNER 360 ADVANTA AMRESCO 7/1/97
3377835 $ 58,400.00 11.5 $ 682.22 80.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3377850 $ 174,400.00 10.25 $1,562.80 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377868 $ 75,000.00 10.2 $ 669.29 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377918 $ 73,500.00 8.95 $ 588.76 43.24 OWNER 360 ADVANTA AMRESCO 7/1/97
3377926 $ 27,000.00 11 $ 306.88 54.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3377942 $ 51,000.00 10.5 $ 466.52 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378007 $ 92,400.00 10.75 $ 862.54 88.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378049 $ 48,750.00 11.65 $ 488.35 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378056 $ 48,300.00 9.65 $ 508.74 63.55 OWNER 180 ADVANTA AMRESCO 7/1/97
3378064 $ 134,300.00 8.95 $1,075.78 76.74 OWNER 360 ADVANTA AMRESCO 7/1/97
3378098 $ 37,600.00 11.5 $ 372.35 76.73 OWNER 360 ADVANTA AMRESCO 7/1/97
3378106 $ 27,600.00 11.98 $ 283.47 60.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3378114 $ 29,700.00 11.98 $ 305.04 60.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3378130 $ 65,600.00 11.75 $ 662.17 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
</TABLE>
Page 7
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3378148 3378148AD GARCIA 5374 WEST 23RD COURT HIALEAH FL 33016 CONDO 6/1/12
3378155 3378155AD ARONSON 220 NORTH DITHRIDGE STREET PITTSBURGH PA 15213 CONDO 6/1/27
3378189 3378189AD ZERNEKE 632 VIEWCREST TERRACE BURLINGTON WI 53105 SFR 6/1/27
3378205 3378205AD VIGIL 220 CURTIS STREET BRUSH CO 80723 SFR 6/1/27
3378213 3378213AD HANIOTAKIS 1715 MOUNT JOSEPH STREET PITTSBURGH PA 15210 SFR 6/1/12
3378239 3378239AD GIBBON 58155 M-51 SOUTH DOWAGIAC MI 49047 SFR 6/1/12
3378254 3378254AD MARKOVIC 4553 WEST 56TH STREET CHICAGO IL 60629 CONDO 6/1/27
3378262 3378262AD RICKERSON 3214 TRINITY CHRUCH ROAD CONCORD NC 28025 SFR 6/1/27
3378312 3378312AD SPEER-STANTO 10204 MOUNTAIN ROAD CHIPITA CO 80809 SFR 6/1/12
3378346 3378346AD DESSALINES 4 WINDSOR AVENUE LYNN MA 1902 2-4 UNITS 6/1/27
3378379 3378379AD KAHALEWAI 91-1043 KAUIKI STREET EWA BEACH HI 96706 SFR 7/1/27
3378395 3378395AD KIM 7503 FLAIR OAKS DRIVE HOUSTON TX 77040 SFR 6/1/27
3378437 3378437AD GRANADOS 70 RIVER PLANTATION DRIVE CONROE TX 77302 SFR 6/1/12
3378478 3378478AD CASTRO 14770 S.W. 141 TERRACE MIAMI FL 33196 SFR 6/1/27
3378486 3378486AD ROY 4512 WAKEFIELD ROAD BALTIMORE MD 21216 SFR 7/1/27
3381100 3381100AD SMITH 11730 SOUTHWEST 168TH STRE MIAMI FL 33177 SFR 6/1/27
3381175 3381175AD ALEXANDER 4251 KILREA DRIVE SAN ANTONIO TX 78219 SFR 6/1/12
3381183 3381183AD ALEXANDER 3222 PINE HOLLOW STREET SAN ANTONIO TX 78211 SFR 6/1/12
3381191 3381191AD ALEXANDER 338 CHARCLIFF SAN ANTONIO TX 78220 SFR 6/1/12
3381209 3381209AD ALEXANDER 4822 FEATHEROCK DRIVE KIRBY TX 78219 SFR 6/1/12
3381217 3381217AD ALEXANDER 922 MARIPOSA DRIVE SAN ANTONIO TX 78201 SFR 6/1/12
3381225 3381225AD CARLSON 1571 SOUTH WOLFE ROAD SUNNYVALE CA 94087 SFR 6/1/27
3381258 3381258AD LUNA 4974 CENTINELA AVENUE LOS ANGELES CA 90066 2-4 UNITS 6/1/27
3381274 3381274AD GUERRERO LOT #51 HAINA CAMP HONOKAA HI 96727 SFR 6/1/27
3381282 3381282AD BAUTISTA 94-595 LUMIAINA STREET WAIPAHU HI 96797 SFR 6/1/27
3381290 3381290AD CASTRO PAAAUILO MAUKA CAMP #11 HONOKAA HI 96727 SFR 6/1/27
3381357 3381357AD GREENFIELD 1277 SHERBURNE AVENUE WEST SAINT PAUL MN 55104 SFR 6/1/27
3381365 3381365AD KELLEY 402 GREEN STREET HARTSVILLE SC 29550 SFR 6/1/27
3381381 3381381AD MCLAUGHLIN 8309 COLONY DRIVE GROSSE ILE MI 48138 CONDO 6/1/27
3381407 3381407AD NEWCOMB 74-5066 KUMAKINI STREET KAILUA-KONA HI 96740 SFR 7/1/27
3381431 3381431AD SHIN 760 SOUTH KIHEI ROAD KIHEI HI 96753 CONDO 7/1/27
3381449 3381449AD CLIFTON 4009 KING CHARLES ROAD DURHAM NC 27707 SFR 6/1/27
3381464 3381464AD GIVENS 7104 NEEDWOOD ROAD DERWOOD MD 20855 SFR 7/1/27
3381498 3381498AD APTON 1820 NORTHWEST 1 WAY POMPANO BEA FL 33060 SFR 6/1/12
3381506 3381506AD SMITH 849 DRYDEN STREET YOUNGSTOWN OH 44505 SFR 7/1/27
3381522 3381522AD LATOUR 6826 GRASSHOPPER ROAD BIRCHWOOD TN 37308 SFR 7/1/27
3381548 3381548AD HOLM 1415 NORTHWEST 27TH STREET MIAMI FL 33142 2-4 UNITS 6/1/12
3381555 3381555AD AMADI 2533-35 NORTH 44TH STREET MILWAUKEE WI 53210 2-4 UNITS 7/1/27
3381563 3381563AD FINNEY 11754 TEANECK DRIVE HOUSTON TX 77089 SFR 6/1/27
3381571 3381571AD SPEARS 1312 AQUARIUS ROAD EDMOND OK 73034 SFR 7/1/27
3381589 3381589AD TORRES 3747 NORTH MARSHALL STREET PHILADELPHI PA 19146 SFR 6/1/27
3381597 3381597AD JOHNSON 14587 LAUDER DETROIT MI 48227 2-4 UNITS 7/1/12
3381613 3381613AD RODRIGUEZ 1919 OLIVE DRIVE SEBRING FL 33870 SFR 6/1/27
3381621 3381621AD LEE 8000 RODNEY STREET PHILADELPHI PA 19150 2-4 UNITS 7/1/27
3381639 3381639AD VILLANUEVA 4864 WEST NORTHFORD PLACE JACKSONVILL FL 32257 SFR 6/1/27
3381647 3381647AD VENDETTI 59 LYDIA STREET PROVIDENCE RI 2920 SFR 6/1/27
3381654 3381654AD VENDETTI 90 ALTHEA STREET PROVIDENCE RI 2907 SFR 6/1/27
3384450 3384450AD LLOYD 838 MILLER AVE LAS VEGAS NV 89106 SFR 5/1/12
3384468 3384468AD ANTHONY 1629 WEST TARO LANE PHOENIX AZ 85027 SFR 6/1/12
3384500 3384500AD HICKERNELL 225 CALVIN ST TAFT CA 93268 SFR 6/1/12
3384518 3384518AD MORANT 830 SOUTH GULFVIEW BLVD CLEARWATER FL 34630 CONDO 5/1/12
3384534 3384534AD BROWN 6211 TERRY PARKER DR JACKSONVILL FL 32211 SFR 6/1/12
3384559 3384559AD SHANABARGER 2610 14TH ST NORTH NAPLES FL 34103 SFR 6/1/12
3384567 3384567AD KRAYNAK 161 33RD AVE NORTH ST PETERSBU FL 33704 SFR 6/1/12
3384575 3384575AD LUCCA 1518 WEST 20TH ST RIVIERA BCH FL 33404 SFR 6/1/12
3384583 3384583AD LUCCA 1521 WEST 21ST ST RIVIERA BCH FL 33404 2-4 UNITS 6/1/12
3384609 3384609AD EATON 4005 GREENWOOD DR FT PIERCE FL 34982 SFR 6/1/27
3384617 3384617AD QUINTERO 11902 SW LOGAN ST PT ST LUCIE FL 34953 SFR 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3378148 $ 37,800.00 9.5 $ 394.72 60.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3378155 $ 180,000.00 11.23 $1,745.54 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378189 $ 29,500.00 11.48 $ 291.69 21.85 OWNER 360 ADVANTA AMRESCO 7/1/97
3378205 $ 36,400.00 11.95 $ 373.01 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378213 $ 48,750.00 9.83 $ 518.81 75.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3378239 $ 60,000.00 9.95 $ 642.93 54.55 OWNER 180 ADVANTA FRANKLIN MTG 7/1/97
3378254 $ 58,400.00 11.13 $ 561.90 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378262 $ 48,750.00 11.26 $ 473.86 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378312 $ 36,250.00 9.75 $ 384.02 18.88 OWNER 180 ADVANTA AMRESCO 7/1/97
3378346 $ 68,175.00 11.75 $ 688.17 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378379 $ 157,500.00 10 $1,382.18 70.00 OWNER 360 ADVANTA AMRESCO 8/1/97
3378395 $ 47,125.00 11.4 $ 463.08 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378437 $ 67,595.00 13.13 $ 861.03 55.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3378478 $ 25,000.00 9.2 $ 204.76 21.93 OWNER 360 ADVANTA AMRESCO 7/1/97
3378486 $ 45,500.00 11.96 $ 466.62 65.00 NON OWNER 360 ADVANTA AMRESCO 8/1/97
3381100 $ 80,000.00 11.5 $ 792.23 82.90 OWNER 360 ADVANTA AMRESCO 7/1/97
3381175 $ 29,400.00 10.88 $ 331.95 70.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3381183 $ 31,500.00 10.88 $ 355.66 70.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3381191 $ 27,300.00 10.88 $ 308.24 70.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3381209 $ 32,900.00 10.88 $ 371.47 70.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3381217 $ 37,100.00 10.88 $ 418.89 70.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3381225 $ 163,600.00 7.97 $1,197.02 71.13 OWNER 360 ADVANTA AMRESCO 7/1/97
3381258 $ 90,000.00 9.2 $ 737.15 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381274 $ 60,000.00 8.2 $ 448.65 63.16 OWNER 360 ADVANTA AMRESCO 7/1/97
3381282 $ 200,000.00 7.7 $1,425.92 68.97 OWNER 360 ADVANTA AMRESCO 7/1/97
3381290 $ 84,800.00 8.95 $ 679.27 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381357 $ 55,000.00 10.23 $ 492.04 79.71 OWNER 360 ADVANTA AMRESCO 7/1/97
3381365 $ 30,800.00 15.63 $ 405.01 70.00 OWNER 360 ADVANTA CHASE MTG BROKERS 7/1/97
3381381 $ 56,250.00 11.2 $ 544.20 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381407 $ 139,750.00 8.98 $1,122.45 65.00 OWNER 360 ADVANTA AMRESCO 8/1/97
3381431 $ 76,375.00 9.33 $ 632.75 65.00 NON OWNER 360 ADVANTA AMRESCO 8/1/97
3381449 $ 70,000.00 13.28 $ 789.69 52.63 OWNER 360 ADVANTA AMRESCO 7/1/97
3381464 $ 125,000.00 12.48 $1,332.13 55.80 OWNER 360 ADVANTA AMRESCO 8/1/97
3381498 $ 34,200.00 8.7 $ 340.80 45.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3381506 $ 39,650.00 10.4 $ 359.73 65.00 OWNER 360 ADVANTA AMRESCO 8/1/97
3381522 $ 74,000.00 8.2 $ 553.34 61.67 OWNER 360 ADVANTA AMRESCO 8/1/97
3381548 $ 51,000.00 9.83 $ 542.76 70.83 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3381555 $ 31,200.00 13.46 $ 356.39 62.40 NON OWNER 360 ADVANTA AMRESCO 8/1/97
3381563 $ 52,700.00 11.5 $ 521.88 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381571 $ 57,375.00 12.2 $ 599.01 75.00 OWNER 360 ADVANTA AMRESCO 8/1/97
3381589 $ 26,250.00 12.88 $ 287.92 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381597 $ 29,250.00 10.73 $ 327.51 75.00 NON OWNER 180 ADVANTA AMRESCO 8/1/97
3381613 $ 32,800.00 10.75 $ 306.18 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381621 $ 58,850.00 13.96 $ 695.43 55.00 NON OWNER 360 ADVANTA AMRESCO 8/1/97
3381639 $ 92,700.00 11.25 $ 900.36 79.98 OWNER 360 ADVANTA AMRESCO 7/1/97
3381647 $ 18,600.00 12.89 $ 204.16 60.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3381654 $ 36,600.00 12.89 $ 401.72 61.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3384450 $ 46,384.60 11.33 $ 453.49 80.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3384468 $ 64,000.00 9.68 $ 546.57 80.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 7/1/97
3384500 $ 30,000.00 11.23 $ 290.92 75.00 NON OWNER 360 ADVANTA ALTERNATIVE LENDING 7/1/97
3384518 $ 63,728.15 11.18 $ 615.79 74.13 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3384534 $ 65,600.00 11.99 $ 674.26 80.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 7/1/97
3384559 $ 105,000.00 9.99 $ 920.67 75.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 7/1/97
3384567 $ 45,520.00 10.6 $ 419.80 80.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 7/1/97
3384575 $ 62,250.00 11.5 $ 616.46 75.00 NON OWNER 360 ADVANTA ALTERNATIVE LENDING 7/1/97
3384583 $ 62,250.00 11.5 $ 616.46 75.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 7/1/97
3384609 $ 70,000.00 10.3 $ 629.87 80.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 7/1/97
3384617 $ 100,400.00 10.35 $ 907.16 80.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 7/1/97
</TABLE>
Page 8
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 1 Fixed Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3385796 3385796AD RABANAL 1435 AULD LANE HONOLULU HI 96817 2-4 UNITS 6/1/27
3385804 3385804AD JACOBSON 142 RIVOLI STREET SAN FRANCIS CA 94117 SFR 6/1/27
3385812 3385812AD WILLIAMS 24802 VALLEYLIGHT DRIVE KATY TX 77494 SFR 6/1/27
3385861 3385861AD MACY 781 NORTH BONANZA AVENUE TUCSON AZ 85748 SFR 6/1/27
3385903 3385903AD SIKES 8831 ASHMAN ROAD RIVERVIEW FL 33569 SFR 6/1/12
3385911 3385911AD HERVATIN 3798 MARTHA ROAD KENT OH 44240 SFR 6/1/27
3385929 3385929AD BIGGS 20324 SOUTHWEST 124TH PLA MIAMI FL 33177 SFR 6/1/12
3385960 3385960AD SAETERN 809-811-813 PONCE DELEON STOCKTON CA 95210 2-4 UNITS 6/1/12
3385986 3385986AD LACY 2415 64TH STREET FENNVILLE MI 49408 SFR 6/1/27
3386083 3386083AD SHOMO 917 BROADWAY WESTVILLE B NJ 8093 SFR 7/1/12
3386091 3386091AD ANDERSON 3183 ABBEYWOOD DRIVE DECATUR GA 30334 CONDO 6/1/27
3386141 3386141AD OBRIEN 7636 SUNWOOD DRIVE JACKSONVILL FL 32256 SFR 7/1/12
3386158 3386158AD HULL 919 LOST CREEK CIRCLE STONE MOUNT GA 30088 SFR 7/1/27
3386174 3386174AD DAVIS 6331 BRIARGLADE DRIVE HOUSTON TX 77072 SFR 7/1/27
3386182 3386182AD GUITRAU 1312 BETTY LANE ABBEVILLE LA 70510 SFR 6/1/27
3386190 3386190AD LEWIS 3115 CORLEY STREET BEAUMONT TX 77701 SFR 6/1/27
3386216 3386216AD MEDINA 79-85 SEDGWICK STREET BRIDGEPORT CT 6606 2-4 UNITS 6/1/27
3386240 3386240AD LEWIS 776 EMBERWOOD DRIVE DALLAS TX 75232 SFR 6/1/12
3386257 3386257AD YOUNG 406 MCDONALD ROAD PLANT CITY FL 33567 SFR 6/1/27
3386265 3386265AD MARTIN 519 JAMESTOWN AVENUE LAKELAND FL 33801 SFR 6/1/27
3386273 3386273AD HERRIDGE 12007 FAIRBURY DRIVE HOUSTON TX 77089 SFR 6/1/27
3386281 3386281AD MANCINELLI 14873 SOUTHWEST 104 STREET MIAMI FL 33196 CONDO 6/1/27
3401296 3401296AD TERRY 11820 AINSWORTH STREET LOS ANGELES CA 90044 SFR 6/1/27
3401304 3401304AD ALBERT 2737 LIVE OAK AVENUE WACO TX 76708 SFR 6/1/27
3401312 3401312AD BELL 20620 NORTHWEST 33RD AVENU MIAMI FL 33056 SFR 6/1/12
3401320 3401320AD RIVERA 153 TOMMINS AVENUE SAN ANTONIO TX 78214 SFR 6/1/27
3401338 3401338AD TWISS 123 CASCADE AVENUE LIVERMORE CA 94550 SFR 6/1/27
3401361 3401361AD JOHNSON 2030 NORTHWEST 194TH TERRA MIAMI FL 33056 SFR 6/1/27
3401387 3401387AD BRINSON 791 PALM BOULEVARD PAHOKEE FL 33476 SFR 7/1/12
3401395 3401395AD WIRTH 1414 DETROIT STREET DENVER CO 80206 SFR 6/1/27
3401403 3401403AD SCHROEDER 2433 EVERETT STREET LAKELAND FL 33801 SFR 6/1/27
3401411 3401411AD CALLISON 731 SAMUELS AVENUE FORT WORTH TX 76102 SFR 7/1/27
3401437 3401437AD CAMPBELL 749 SOUTH RUSHING AVENUE LAKELAND FL 33801 SFR 6/1/12
3401452 3401452AD PLATZER 17607 HERITAGE BAY DRIVE WEBSTER TX 77598 SFR 6/1/12
3401460 3401460AD SIMPSON 8402 ROCKFORD DRIVE HOUSTON TX 77033 SFR 6/1/27
3401478 3401478AD NORMANT 27 FIORD DRIVE SOUTH DENNI MA 2660 SFR 7/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3385796 $ 390,000.00 8.75 $3,068.13 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3385804 $ 213,000.00 7.7 $1,518.61 62.65 OWNER 360 ADVANTA AMRESCO 7/1/97
3385812 $ 144,800.00 9.85 $1,254.70 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3385861 $ 91,000.00 11.95 $ 932.54 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3385903 $ 59,500.00 8.45 $ 584.18 70.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3385911 $ 69,500.00 10.65 $ 643.55 64.95 OWNER 360 ADVANTA AMRESCO 7/1/97
3385929 $ 20,000.00 9.5 $ 208.84 21.05 OWNER 180 ADVANTA AMRESCO 7/1/97
3385960 $ 68,800.00 10.2 $ 747.77 69.95 OWNER 180 ADVANTA AMRESCO 7/1/97
3385986 $ 50,000.00 11.35 $ 489.43 54.05 OWNER 360 ADVANTA FRANKLIN MTG 7/1/97
3386083 $ 78,200.00 10.38 $ 858.61 85.00 OWNER 180 ADVANTA AMRESCO 8/1/97
3386091 $ 31,500.00 10.08 $ 278.30 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3386141 $ 38,500.00 8.95 $ 389.35 70.00 OWNER 180 ADVANTA AMRESCO 8/1/97
3386158 $ 82,500.00 12.7 $ 893.31 75.00 OWNER 360 ADVANTA AMRESCO 8/1/97
3386174 $ 36,800.00 11.35 $ 360.22 58.41 OWNER 360 ADVANTA AMRESCO 8/1/97
3386182 $ 51,000.00 11 $ 485.68 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3386190 $ 33,600.00 10.08 $ 296.85 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3386216 $ 80,000.00 11.58 $ 797.12 64.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3386240 $ 36,375.00 9.58 $ 381.59 75.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3386257 $ 52,000.00 11.75 $ 524.89 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3386265 $ 28,000.00 10.85 $ 263.48 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3386273 $ 36,000.00 12.75 $ 391.21 58.06 OWNER 360 ADVANTA AMRESCO 7/1/97
3386281 $ 47,600.00 9.5 $ 400.25 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3401296 $ 116,000.00 9.875 $1,007.28 74.36 OWNER 360 ADVANTA AMRESCO 7/1/97
3401304 $ 50,400.00 10.9 $ 476.17 80.00 OWNER 360 ADVANTA MUTUAL EQUITY MTG CO 7/1/97
3401312 $ 30,000.00 11.5 $ 350.46 52.63 OWNER 180 ADVANTA AMRESCO 7/1/97
3401320 $ 35,250.00 11.5 $ 349.08 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3401338 $ 74,000.00 7.7 $ 527.59 32.89 OWNER 360 ADVANTA AMRESCO 7/1/97
3401361 $ 62,400.00 10.9 $ 589.54 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3401387 $ 17,400.00 9.25 $ 179.08 60.00 OWNER 180 ADVANTA AMRESCO 8/1/97
3401395 $ 61,000.00 10.75 $ 569.42 39.10 OWNER 360 ADVANTA AMRESCO 7/1/97
3401403 $ 24,500.00 10.38 $ 221.92 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3401411 $ 71,710.00 14.75 $ 892.41 71.00 OWNER 360 ADVANTA AMRESCO 8/1/97
3401437 $ 36,000.00 10.73 $ 403.09 60.00 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3401452 $ 35,400.00 12.5 $ 436.31 60.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3401460 $ 21,775.00 12.75 $ 236.63 59.66 OWNER 360 ADVANTA AMRESCO 7/1/97
3401478 $ 58,800.00 9.7 $ 503.03 70.00 OWNER 360 ADVANTA AMRESCO 8/1/97
--------------
$36,930,601.43
==============
LOAN COUNT 500
</TABLE>
Page 9
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2978864 2978864AD JONES 19417 CRAIGJON AVENUE CARSON CA 90746 SFR 2/1/27
3242211 3242211AD PITOCO 2B BURGESS ROAD FOSTER RI 2825 SFR 5/1/27
3242229 3242229AD DANCY 1543 PURDUE PAGEDALE MO 63133 SFR 5/1/27
3242278 3242278AD NGUYEN 3140 GLEN OAKS WICHITA KS 67216 SFR 6/1/27
3242294 3242294AD ITON 9320 SOUTHWEST 6TH COURT PEMBROKE PI FL 33025 SFR 5/1/27
3242351 3242351AD CISNEROS 435 ANN STREET CHADRON NE 69337 SFR 6/1/27
3242377 3242377AD RITTENHOUSE 325 WEST 3RD STREET XENIA OH 45385 SFR 6/1/27
3242393 3242393AD SILVA 810 SOUTH HAWTHORNE STREET KENNEWICK WA 99336 SFR 6/1/27
3242427 3242427AD CHRISTENSON 1142 MARSHALL AVENUE SAINT PAUL MN 55104 SFR 6/1/27
3242435 3242435AD CHAPMAN 1621 BECKMAN AVENUE EVANSVILLE IN 47714 SFR 6/1/27
3242443 3242443AD HILLSMAN 1164 HARRISON STREET GARY IN 46407 SFR 6/1/27
3242450 3242450AD MASON 9201 SOUTH THROOP STREET CHICAGO IL 60620 SFR 6/1/27
3242468 3242468AD BROWN 7843 BAJA DRIVE BATON ROUGE LA 70814 SFR 6/1/27
3242484 3242484AD BLISS 1308 BELOIT AVENUE JANESVILLE WI 53546 SFR 6/1/27
3242492 3242492AD CHRISTIANSEN 1202 DOYLE LANE BEATRICE NE 68310 SFR 6/1/27
3242542 3242542AD WESTBY 120 EAST BROADWAY ISANTI MN 55040 SFR 6/1/27
3242567 3242567AD RUIZ 3058 SOUTH JASPER WAY AURORA CO 80013 SFR 6/1/27
3242575 3242575AD STRONG 8951 SOUTH MORGAN STREET CHICAGO IL 60620 SFR 6/1/27
3242609 3242609AD SCROGGINS 1920 SOUTH 1ST MINNEAPOLIS MN 55454 CONDO 6/1/27
3242617 3242617AD ARMAH 2520 FORT DRIVE SUITLAND MD 20746 SFR 6/1/27
3242625 3242625AD NARCISCO 61 FLAT IRON ROAD GUILFORD CT 6437 SFR 6/1/27
3242633 3242633AD WINSTON 3545 MARYLAND STREET GARY IN 46407 SFR 6/1/27
3242641 3242641AD DAVIS 8001 STRATMAN ROAD BALTIMORE MD 21222 SFR 6/1/27
3242666 3242666AD GRAHAM 2401 RIO GRANDE DEL SOL CO ALBUQUERQUE NM 87107 SFR 6/1/27
3242690 3242690AD CAMPBELL 1624 NORTH BROADWAY STREET BALTIMORE MD 21213 SFR 6/1/27
3242708 3242708AD SABHARI 121 SOUTH WASHINGTON MINNEAPOLIS MN 55401 CONDO 6/1/27
3242740 3242740AD IVEY 4225 CEDAR VALLEY COURT CONLEY GA 30027 SFR 6/1/27
3242757 3242757AD JEFFERSON 5941 NORTH 74TH STREET MILWAUKEE WI 53218 SFR 6/1/27
3242765 3242765AD TINDLE 6107 WEST STATE HIGHWAY 2 SPRINGFIELD MO 65802 SFR 6/1/27
3248036 3248036AD TALBERT 303 SORRELWOOD DRIVE LEAGUE CITY TX 77573 SFR 6/1/27
3248044 3248044AD RUIZ 3001 AVENUE K FORT WORTH TX 76105 SFR 6/1/27
3248051 3248051AD MORTON 11811 SEVEN HILLS ST. LOUIS MO 63033 SFR 4/1/27
3248069 3248069AD DUKE 3108-3110 12TH AVE SOUTH MINNEAPOLIS MN 55407 2-4 UNITS 5/1/27
3248077 3248077AD GREENHILL 4819 FALCON FOREST HUMBLE TX 77346 SFR 5/1/27
3248085 3248085AD JONES 125 TANBARK CIRCLE COPPELL TX 75019 SFR 5/1/27
3248119 3248119AD SANCHEZ 140 BRENNAN STREET WATSONVILLE CA 95076 2-4 UNITS 6/1/27
3248168 3248168AD KETNER 3555 ALGONQUIN DRIVE MUSKEGON MI 49441 SFR 6/1/27
3248176 3248176AD WILSON 10022 SOUTH PAXTON AVENUE CHICAGO IL 60617 SFR 6/1/27
3248184 3248184AD ROBINSON LOT #16-A HOO KAHUA ROAD HONOKAA HI 96727 SFR 6/1/27
3248200 3248200AD HILLSMAN 1168 HARRISON STREET GARY IN 46407 SFR 6/1/27
3248226 3248226AD PERKINS 24995 GRAF ROAD GUILFORD IN 47022 SFR 6/1/12
3248234 3248234AD BRADY 21560 PETERSON AVENUE SAUK VILLAG IL 60411 SFR 6/1/27
3248242 3248242AD BRADY 21650 PETERSON SAUK VILLAG IL 60411 SFR 6/1/27
3248267 3248267AD HESTER 31728 SOUTH HIGHWAY 213 MOLALLA OR 97038 SFR 6/1/27
3248275 3248275AD YOUNG 47-250 AHAOLELO ROAD KANEOHE HI 96744 SFR 6/1/27
3248309 3248309AD GERBETZ 1243 SHERMAN STREET AKRON OH 44301 SFR 6/1/27
3248317 3248317AD SVITKO 1332 121ST STREET WHITING IN 46394 SFR 6/1/27
3248325 3248325AD HEWITT 66592 CSAH #33 DARWIN MN 55324 SFR 6/1/27
3248341 3248341AD PREISACH 214 SPRINGWOOD DRIVE VERONA PA 15147 SFR 6/1/27
3248358 3248358AD SCHRAIER 2940 KINCAID SAINT LOUIS MO 63114 SFR 6/1/27
3248366 3248366AD CAVALIER 1115 NORWALK ROAD NORWALK OH 44857 SFR 6/1/27
3248390 3248390AD ADKINS 97 NEW SALEM ROAD SWANNANOA NC 28778 SFR 6/1/27
3248424 3248424AD RICHAR 4709 SPRINGVIEW DRIVE MINERAL SPR NC 28108 SFR 6/1/27
3248440 3248440AD DOBBINS 517 BOBWHITE COURT NASHVILLE TN 37218 SFR 6/1/27
3248457 3248457AD JOHNSON 1780 WEST 7600 SOUTH WEST JORDAN UT 84084 SFR 6/1/27
3248465 3248465AD TUTTLE 702 NORTH MOORELAND BOULEV WAUKESHA WI 53188 SFR 6/1/27
3248481 3248481AD BERGER 4310 EAST 115TH PLACE THORNTON CO 80233 SFR 6/1/27
3248507 3248507AD CALIXTO 5927 SOUTH CALIFORNIA AVEN CHICAGO IL 60629 2-4 UNITS 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2978864 $ 171,630.34 9.68 $ 1,468.57 80.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3242211 $ 229,893.82 9.8 $ 1,984.51 69.70 OWNER 360 ADVANTA AMRESCO 6/1/97
3242229 $ 27,996.18 15.25 $ 359.65 70.00 OWNER 360 ADVANTA EDGE MTG SERVICES 6/1/97
3242278 $ 30,750.00 10.08 $ 271.67 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242294 $ 191,162.64 9.85 $ 1,657.20 85.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3242351 $ 37,500.00 9.68 $ 320.26 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242377 $ 57,375.00 10.05 $ 505.63 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242393 $ 59,250.00 11.1 $ 568.73 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242427 $ 94,500.00 14.63 $ 1,166.99 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242435 $ 55,000.00 9.12 $ 447.30 74.32 OWNER 360 ADVANTA AMRESCO 7/1/97
3242443 $ 24,050.00 9.88 $ 208.93 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3242450 $ 80,000.00 11.73 $ 806.30 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242468 $ 69,550.00 10.1 $ 615.50 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242484 $ 58,400.00 11.48 $ 577.44 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242492 $ 114,100.00 9.18 $ 932.89 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242542 $ 79,650.00 11.13 $ 766.36 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242567 $ 85,600.00 9.5 $ 719.77 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242575 $ 49,000.00 15.13 $ 624.67 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242609 $ 88,000.00 9.11 $ 715.04 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242617 $ 90,300.00 13.88 $ 1,061.37 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242625 $ 90,000.00 11.9 $ 918.83 52.94 OWNER 360 ADVANTA AMRESCO 7/1/97
3242633 $ 40,500.00 8.75 $ 318.61 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242641 $ 60,550.00 11.33 $ 591.78 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242666 $ 191,550.00 11.93 $ 1,959.99 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242690 $ 21,600.00 11.31 $ 210.78 60.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3242708 $ 48,400.00 10.51 $ 443.10 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242740 $ 61,600.00 14 $ 729.88 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242757 $ 46,400.00 11.78 $ 469.43 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3242765 $ 60,000.00 9.72 $ 514.17 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248036 $ 63,000.00 13 $ 696.91 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248044 $ 26,000.00 11.13 $ 250.16 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3248051 $ 91,040.60 10.2 $ 813.19 75.00 OWNER 360 ADVANTA EDGE MTG SERVICES 6/1/97
3248069 $ 96,547.13 8.99 $ 776.57 70.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3248077 $ 72,563.34 9.375 $ 603.85 89.99 OWNER 360 ADVANTA AMRESCO 6/1/97
3248085 $ 99,942.47 8.75 $ 786.70 80.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3248119 $ 143,150.00 10.755 $ 1,336.82 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3248168 $ 57,000.00 9.12 $ 463.57 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248176 $ 49,700.00 14.63 $ 613.75 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248184 $ 161,250.00 9.15 $ 1,314.90 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248200 $ 31,500.00 9.77 $ 271.10 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248226 $ 27,523.00 9.05 $ 279.98 43.69 OWNER 180 ADVANTA AMRESCO 7/1/97
3248234 $ 33,800.00 10.8 $ 316.79 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3248242 $ 29,250.00 10.8 $ 274.14 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3248267 $ 84,000.00 9.3 $ 694.09 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248275 $ 330,000.00 14.5 $ 4,041.03 68.04 OWNER 360 ADVANTA AMRESCO 7/1/97
3248309 $ 44,800.00 11.7 $ 450.50 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248317 $ 84,000.00 11.35 $ 822.24 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248325 $ 50,625.00 10.58 $ 466.12 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248341 $ 54,600.00 12.58 $ 586.11 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248358 $ 41,600.00 9.5 $ 349.80 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248366 $ 164,800.00 8.4 $ 1,255.51 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248390 $ 65,000.00 10.98 $ 618.03 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248424 $ 64,000.00 11.23 $ 620.64 80.00 OWNER 360 ADVANTA CHASE MTG BROKERS 7/1/97
3248440 $ 41,000.00 9.65 $ 349.25 56.16 OWNER 360 ADVANTA AMRESCO 7/1/97
3248457 $ 79,050.00 10.75 $ 737.92 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248465 $ 63,000.00 11.13 $ 606.16 54.78 OWNER 360 ADVANTA AMRESCO 7/1/97
3248481 $ 117,000.00 9.875 $ 1,015.97 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248507 $ 70,000.00 12.58 $ 751.43 43.21 OWNER 360 ADVANTA AMRESCO 7/1/97
</TABLE>
Page 1
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3248531 3248531AD MCSWEEN 16412 SOUTHWEST 99TH PLACE MIAMI FL 33157 SFR 6/1/27
3248564 3248564AD WILLIAMS 3600 PIERCE STREET PORTSMOUTH VA 23703 SFR 6/1/27
3248572 3248572AD CABAN 2041 SOUTH 15TH STREET MILWAUKEE WI 53204 SFR 6/1/27
3248580 3248580AD QUINN 4310 TROWBRIDGE DRIVE EL PASO TX 79903 SFR 6/1/27
3248598 3248598AD HARRIS 4242 RED BUD SAINT LOUI MO 63115 2-4 UNITS 6/1/27
3248606 3248606AD LLEWELLYN 3416 NORTH 5TH STREET MILWAUKEE WI 53212 SFR 6/1/12
3248614 3248614AD AMUNDSON 2555 NORTH 36TH STREET MILWAUKEE WI 53210 SFR 6/1/27
3248630 3248630AD WELCH 165 BORDEN AVENUE JOHNSTON RI 2919 SFR 6/1/27
3248663 3248663AD DRISCOLL 1180 EDGEHILL ROAD WEST PALM FL 33417 SFR 6/1/27
3248671 3248671AD DEVER 46 CRANBERRY LANE DENNISPORT MA 2639 SFR 6/1/27
3248689 3248689AD SULLIVAN 7311-3 SOUTH STEWART CHICAGO IL 60621 2-4 UNITS 6/1/27
3248705 3248705AD MORALES 1184-86 EAST 74TH STREET CLEVELAND OH 44103 2-4 UNITS 6/1/27
3252806 3252806AD MARTIN 2115 37TH STREET LUBBOCK TX 79412 SFR 6/1/27
3252814 3252814AD ELLIOTT 2342 GLENGARIFF DRIVE DALLAS TX 75228 SFR 6/1/27
3252848 3252848AD ORTMAN 6837 REUTER LANE WEST BEND WI 53095 SFR 5/7/27
3252855 3252855AD SHAMBO 14465 JASMINE COURT ISSUE MD 20645 SFR 5/1/27
3252863 3252863AD DENARDO 53-18 11TH STREET CORONA NY 11368 2-4 UNITS 5/1/27
3252889 3252889AD LEAR-SIMPSON 2034 NORTH 56TH STREET PHILADELPHI PA 19131 SFR 6/1/27
3252905 3252905AD WUBBELS 319 PINE STREET WEST STILLWATER MN 55082 SFR 6/1/27
3252921 3252921AD SIMPSON 274 MAY STREET BISHOP CA 93514 SFR 6/1/27
3252954 3252954AD BATIE 37 U STREET NORTHWEST WASHINGTON DC 20001 SFR 6/1/27
3252988 3252988AD HAMMERSTAD 11837 18TH AVENUE CHIPPEWA FA WI 54729 SFR 6/1/27
3253028 3253028AD LEE 8206 MARTHA STREET ALEXANDRIA VA 22309 SFR 6/1/27
3253036 3253036AD BURRELL 293 NORWELL STREET DORCHESTER MA 2124 SFR 6/1/27
3253044 3253044AD GOSSARD 73 MADISON AVENUE HAGERSTOWN MD 21740 SFR 6/1/27
3253051 3253051AD SCHUMACHER 5340 WEST WARNER AVENUE CHICAGO IL 60641 SFR 6/1/27
3253069 3253069AD VIKER 1133 6TH AVENUE SOUTHEAST ROCHESTER MN 55904 SFR 6/1/27
3253077 3253077AD FRITTS 101 CEDAR STREET RHODHISS NC 28667 SFR 6/1/27
3253085 3253085AD BENNETT 712 SCOTT STREET NILES OH 44446 SFR 6/1/27
3253101 3253101AD ARNOLD 615 NORTHWEST MSTREET RICHMOND IN 47374 SFR 6/1/27
3253135 3253135AD BRILL 2940 NORTH VERDUGO ROAD GLENDALE CA 91201 CONDO 6/1/27
3253143 3253143AD HOECKENDORF 147 YELLOW PINE RUIDOSO NM 88345 SFR 6/1/27
3253150 3253150AD ROBINSON 716 INGRAHAM STREET NORTHW WASHINGTON DC 20011 SFR 6/1/27
3253168 3253168AD LIPSEY 495 EMMALINE STREET MOUNT GILEA NC 27306 SFR 6/1/27
3253184 3253184AD HOLLIDAY 1769 SOUTH PITKIN CIRCLE AURORA CO 80017 CONDO 6/1/27
3253218 3253218AD TOOLE 105 VICKSBURG LANE LUGOFF SC 29078 SFR 6/1/27
3253226 3253226AD GAUDETTE 2 SALEM STREET EXETER NH 3833 SFR 6/1/27
3253234 3253234AD LOFTON 1115 45TH STREET NORTHEAS WASHINGTON DC 20019 2-4 UNITS 6/1/27
3253267 3253267AD HARDCASTLE 8459 SCOTTSVILLE ROAD BORDEN IN 47103 SFR 6/1/27
3253275 3253275AD CARTER 730 WEST 36TH STREET NORFOLK VA 23508 SFR 6/1/27
3253291 3253291AD LAMON 7222 SOUTH LAFAYETTE CHICAGO IL 60621 2-4 UNITS 6/1/27
3253309 3253309AD DOYLE 2912 ROBBINS AVE PHILADELPHI PA 19151 SFR 6/1/27
3253325 3253325AD LO 1006 W. CAPITOL DRIVE MILWAUKEE WI 53206 SFR 6/1/27
3255445 3255445AD JACKSON 7003 MYRON ST.LOUIS MO 63121 SFR 5/1/27
3255452 3255452AD HOWARD 6901 LAKEVIEW CIRCLE ROWLETT TX 75088 SFR 5/1/27
3255478 3255478AD HIGUERA 2222 EAST BEVERLY DRIVE TUCSON AZ 85719 SFR 6/1/27
3255486 3255486AD WATSON 11736 SPINNING AVENUE HAWTHORNE CA 90250 SFR 6/1/27
3255528 3255528AD THAI 6890 PEACH TREE ROAD CARLSBAD CA 92009 SFR 6/1/27
3255536 3255536AD KLEIMAN 1320 14TH TERRACE MIAMI BEACH FL 33139 SFR 6/1/27
3255544 3255544AD HENRY 935 DRACKERT HAMMOND IN 46320 SFR 6/1/27
3255569 3255569AD WILLIAMS 3604 PIERCE STREET PORTSMOUTH VA 23703 SFR 6/1/27
3255577 3255577AD PACHECO 50 PUUHINA STREET HILO HI 96720 SFR 6/1/27
3255585 3255585AD JOHNSON 7441 SOUTH YATES BOULEVARD CHICAGO IL 60649 SFR 6/1/27
3255593 3255593AD ROSS 5264 NORMAN BOULEVARD COLLEGE PAR GA 30349 SFR 6/1/27
3255601 3255601AD GRIER 464 CASAR-BELWOOD ROAD LAWNDALE NC 28090 SFR 6/1/27
3255619 3255619AD SEIDLING 132 NORTH INDES DRIVE DUCK KEY FL 33050 SFR 6/1/27
3255627 3255627AD RUEB 20400 LARKIN ROAD CORCORAN MN 55340 SFR 6/1/27
3255635 3255635AD LAMON 7824 SOUTH EBERHART CHICAGO IL 60619 SFR 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3248531 $ 92,800.00 6.98 $ 616.15 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248564 $ 58,100.00 13.28 $ 655.44 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248572 $ 34,850.00 10.88 $ 328.73 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248580 $ 30,000.00 10.63 $ 277.34 50.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3248598 $ 32,500.00 12.12 $ 337.30 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3248606 $ 24,500.00 14.63 $ 336.71 70.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3248614 $ 26,250.00 10.01 $ 230.56 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3248630 $ 51,675.00 11.88 $ 526.77 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248663 $ 61,700.00 10.75 $ 575.96 64.95 OWNER 360 ADVANTA AMRESCO 7/1/97
3248671 $ 51,935.00 11.4 $ 510.35 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3248689 $ 62,250.00 10.63 $ 575.48 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3248705 $ 52,500.00 9.03 $ 423.56 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3252806 $ 26,250.00 10.85 $ 247.01 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3252814 $ 44,400.00 11.63 $ 444.10 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3252848 $ 94,231.83 13.75 $ 1,098.12 65.00 OWNER 360 ADVANTA BANKERS WHSL MTG LLC 6/7/97
3252855 $ 343,871.89 10.8 $ 3,224.11 84.94 OWNER 360 ADVANTA AMRESCO 6/1/97
3252863 $ 79,979.52 12.5 $ 853.81 31.37 NON OWNER 360 ADVANTA AMRESCO 6/1/97
3252889 $ 21,000.00 14.5 $ 257.16 38.89 OWNER 360 ADVANTA AMRESCO 7/1/97
3252905 $ 350,000.00 10.89 $ 3,304.07 63.75 OWNER 360 ADVANTA AMRESCO 7/1/97
3252921 $ 82,500.00 10.55 $ 757.75 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3252954 $ 72,000.00 11.03 $ 687.31 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3252988 $ 56,700.00 13.08 $ 630.76 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253028 $ 86,000.00 8.63 $ 669.21 53.09 OWNER 360 ADVANTA AMRESCO 7/1/97
3253036 $ 63,050.00 13.38 $ 716.23 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253044 $ 30,100.00 11.88 $ 306.83 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253051 $ 86,800.00 14.63 $ 1,071.90 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253069 $ 37,200.00 13.23 $ 418.20 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253077 $ 37,600.00 10.23 $ 336.38 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253085 $ 44,100.00 13.45 $ 503.39 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253101 $ 54,400.00 10.87 $ 512.73 72.53 OWNER 360 ADVANTA AMRESCO 7/1/97
3253135 $ 79,950.00 9.81 $ 690.42 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3253143 $ 48,000.00 9.88 $ 416.98 64.86 OWNER 360 ADVANTA AMRESCO 7/1/97
3253150 $ 65,000.00 12.93 $ 715.48 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253168 $ 28,000.00 14.63 $ 345.77 70.00 OWNER 360 ADVANTA CHASE MTG BROKERS 7/1/97
3253184 $ 71,610.00 10.5 $ 655.04 77.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253218 $ 70,000.00 11.88 $ 713.57 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253226 $ 40,800.00 9.77 $ 351.13 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253234 $ 37,000.00 12.33 $ 390.01 51.39 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3253267 $ 123,250.00 8.6 $ 956.43 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3253275 $ 49,000.00 9.76 $ 421.35 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3253291 $ 55,250.00 11.8 $ 559.82 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3253309 $ 35,750.00 14.01 $ 423.87 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3253325 $ 25,300.00 11.31 $ 246.88 55.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3255445 $ 35,693.42 13.95 $ 421.59 70.00 OWNER 360 ADVANTA EDGE MTG SERVICES 6/1/97
3255452 $ 83,476.05 11.99 $ 858.25 71.98 OWNER 360 ADVANTA AMRESCO 6/1/97
3255478 $ 39,600.00 12.85 $ 433.42 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3255486 $ 121,500.00 10.6 $ 1,120.50 77.88 OWNER 360 ADVANTA AMRESCO 7/1/97
3255528 $ 60,000.00 8.75 $ 472.02 40.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3255536 $ 116,250.00 10.3 $ 1,046.04 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3255544 $ 42,750.00 8.9 $ 340.90 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3255569 $ 31,850.00 13.31 $ 360.06 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3255577 $ 140,000.00 9.55 $ 1,182.31 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3255585 $ 49,500.00 13.51 $ 567.37 62.66 OWNER 360 ADVANTA AMRESCO 7/1/97
3255593 $ 56,000.00 11.7 $ 563.12 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3255601 $ 23,250.00 11.38 $ 228.12 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3255619 $ 250,000.00 10.88 $ 2,358.17 58.82 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3255627 $ 170,000.00 10.76 $ 1,588.20 81.84 OWNER 360 ADVANTA AMRESCO 7/1/97
3255635 $ 56,875.00 11.8 $ 576.28 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
</TABLE>
Page 2
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3255650 3255650AD MAULDEN 6913 CEDAR SQUARE ROAD HIGH POINT NC 27263 SFR 6/1/27
3257698 3257698AD WHITELEY 3 WARWICK LANE STAMFORD CT 6902 SFR 5/1/27
3257771 3257771AD JACOBS 965 UPPER HEMBRE ROAD ROSWELL GA 30076 SFR 6/1/27
3257789 3257789AD MANMANO 94-1096 HAPALIMA PLACE WAIPAHU HI 96797 SFR 6/1/27
3257805 3257805AD WILSON 542 ARTHUR DRIVE INDIANAPOLI IN 46280 SFR 6/1/27
3257813 3257813AD LONGIELIERE 145 LILLY STREET SOUTHEAST GRAND RAPID MI 49548 SFR 6/1/27
3257839 3257839AD VAN HEE 35943 EAST CROWN POINT HWY CORBETT OR 97019 SFR 6/1/27
3257847 3257847AD FREEMAN 2629 BLACKTHORN PLACE COLUMBUS OH 43224 SFR 6/1/27
3257854 3257854AD JONES 108 SEDGEFIELD DRIVE BURLINGTON NC 27215 SFR 6/1/27
3257862 3257862AD KELLER 2103 HOME AVENUE COLUMBUS IN 47201 SFR 6/1/27
3257870 3257870AD PITTMAN 1112 ADAMS AVENUE EVANSVILLE IN 47714 SFR 6/1/27
3257896 3257896AD KELSO 6800 WEST LOWELL ROAD COLUMBUS IN 47201 SFR 6/1/27
3257912 3257912AD KRACK 1611 SOUTH BOSSE AVENUE EVANSVILLE IN 47712 SFR 6/1/27
3257920 3257920AD SANTIAGO 3255 HSTREET PHILADELPHI PA 19134 SFR 6/1/27
3266475 3266475AD TRAWICK 1318 60TH STREET MINNEAPOLIS MN 55417 SFR 6/1/27
3266483 3266483AD WOOTEN 2207 TRINIDAD DRIVE DALLAS TX 75232 SFR 5/1/27
3266491 3266491AD DAGOSTINO 7025 MEADOW RUN LANE CHARLOTTE NC 28277 SFR 6/1/27
3266509 3266509AD MADRID 3143 COMMUNITY DRIVE DALLAS, TX 75229 SFR 5/1/27
3266525 3266525AD COAKLEY 7932 FORREST AVENUE PHILADELPHI PA 19150 SFR 5/1/27
3266533 3266533AD GREGORY 82 REGENCY DRIVE WINDSOR CT 6095 SFR 5/1/27
3266541 3266541AD REED 7537 44TH AVENUE SOUTH SEATTLE WA 98118 SFR 6/1/27
3266582 3266582AD HOWARD 2830 OAK STREET SUTTER CA 95982 SFR 6/1/27
3266590 3266590AD DEXTER 11 EAST KENWOOD DRIVE TWIN LAKE MI 49457 SFR 6/1/27
3266608 3266608AD NAYLOR 1141 DELL STREET TOMS RIVER NJ 8755 SFR 6/1/27
3266616 3266616AD SCALES 8533 SCOGGINS ROAD OAK RIDGE NC 27310 SFR 6/1/27
3266632 3266632AD DAVIS 9304 GRAPE STREET LOS ANGELES CA 90002 SFR 6/1/27
3266657 3266657AD KACIREK 205 WEST GROVE STREET LOMBARD IL 60148 SFR 6/1/27
3266665 3266665AD ORTIZ 11223 EAST AVENUE LITTLE ROCK CA 93543 SFR 6/1/27
3266699 3266699AD MALONE 11711 DENVER STREET LOS ANGELES CA 90044 SFR 6/1/27
3266756 3266756AD MANRIQUEZ 340 EAST AVENUE Q-7 ##1,2 PALMDALE CA 93557 2-4 UNITS 6/1/27
3266764 3266764AD COROAMA 15923 SOUTHEAST 441ST PLAC NORTH BEND WA 98045 SFR 6/1/27
3266814 3266814AD CASTALDO 47 HIGH COUNTRY ESTATES BLAKESLEE PA 18610 SFR 6/1/27
3266822 3266822AD RUMSEY 24088 GREEN VALLEY ROAD AUBURN CA 95602 SFR 6/1/27
3266848 3266848AD PARKER 17922 MACKESON COURT CARSON CA 90746 SFR 6/1/27
3266855 3266855AD TRULEY 3802 CRESTWAY PLACE LOS ANGELES CA 90043 SFR 6/1/27
3266897 3266897AD GLASER 27290 FORESTVIEW AVENUE EUCLID OH 44132 SFR 6/1/27
3266905 3266905AD LASSITER 1016 WIDGEON ROAD NORFOLK VA 23513 SFR 6/1/27
3266921 3266921AD MARVEL 1312 171ST STREET HAMMOND IN 46324 SFR 6/1/27
3266988 3266988AD MOE 7675 HUETTER ROAD COEUR D AL ID 83814 SFR 6/1/27
3266996 3266996AD LEMKE 4854 SOUTH 20TH STREET MILWAUKEE WI 53221 SFR 6/1/27
3267002 3267002AD WILBUR 1802 10TH STREET DES MOINES IA 50314 SFR 6/1/27
3267010 3267010AD STEWART 121 ADAMS AVENUE EVANSVILLE IN 47713 SFR 6/1/27
3267028 3267028AD MARCUS 201 KEY AVENUE BALTIMORE MD 21225 SFR 6/1/27
3267036 3267036AD SHEEHAN 6750 DONCASTER ROAD GLADSTONE OR 97027 SFR 6/1/27
3267044 3267044AD DUNCAN 2817 OAKLEY STREET EVANSVILLE IN 47710 SFR 6/1/27
3267077 3267077AD GONZALEZ 9722 SOUTH EXCHANGE CHICAGO IL 60617 2-4 UNITS 6/1/27
3267085 3267085AD DENT 18207 OLYMPIA ROAD CLEVELAND OH 44112 SFR 6/1/27
3267119 3267119AD WALKUP 37 SOUTH IRVING STREET DENVER CO 80219 SFR 6/1/27
3267127 3267127AD ALBINO 32 BAYTREE CIRCLE BOYNTON BEA FL 33426 SFR 6/1/27
3267143 3267143AD KALLER 303 WEST FARRIS AVENUE HIGH POINT NC 27262 SFR 6/1/27
3267200 3267200AD LEWIS 4000 JENNY DRIVE SAINT LOUIS MO 63121 SFR 6/1/27
3267267 3267267AD JONES 108 EAST WILSON STREET REPUBLIC MO 65738 SFR 6/1/27
3267283 3267283AD ROKO 15122 WEST GUNSIGHT DRIVE SUN CITY WE AZ 85375 SFR 6/1/27
3267291 3267291AD WRIGHT 113 WILLIAMS ROAD DREXEL NC 28619 SFR 6/1/27
3267325 3267325AD KRUTINA 1093 ULAO PARKWAY GRAFTON WI 53024 SFR 6/1/27
3267333 3267333AD DAVIS 4044 /4046/4048 WILLOW DRI MULBERRY FL 33860 2-4 UNITS 6/1/27
3270659 3270659AD WHITNER 7111 ST. CHARLES ROCK ROAD PAGEDALE MO 63133 SFR 6/1/27
3270667 3270667AD BROWN 353 NEWPORT ROAD UNIONDALE NY 11553 SFR 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3255650 $ 59,063.00 14.63 $ 729.37 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257698 $ 149,937.10 10.25 $ 1,344.15 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257771 $ 53,250.00 9.63 $ 452.81 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3257789 $ 252,000.00 14.75 $ 3,136.08 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257805 $ 80,750.00 9.6 $ 684.89 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257813 $ 78,300.00 10.75 $ 730.92 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257839 $ 130,000.00 10 $ 1,140.84 60.47 OWNER 360 ADVANTA AMRESCO 7/1/97
3257847 $ 51,750.00 11.6 $ 516.43 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257854 $ 43,350.00 10.78 $ 405.64 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257862 $ 19,000.00 9.5 $ 159.76 30.89 OWNER 360 ADVANTA AMRESCO 7/1/97
3257870 $ 28,500.00 9.53 $ 240.27 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3257896 $ 66,500.00 13.875 $ 781.36 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257912 $ 53,250.00 10.35 $ 481.14 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3257920 $ 28,000.00 10.38 $ 253.62 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266475 $ 100,400.00 8.75 $ 789.85 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266483 $ 46,941.13 13.84 $ 550.36 55.24 OWNER 360 ADVANTA AMRESCO 6/1/97
3266491 $ 297,500.00 10.99 $ 2,830.91 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266509 $ 34,990.53 12.25 $ 366.76 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3266525 $ 44,094.34 15.5 $ 575.29 69.99 OWNER 360 ADVANTA AMRESCO 7/1/97
3266533 $ 98,960.66 10.5 $ 905.59 90.00 NON OWNER 360 ADVANTA AMRESCO 6/1/97
3266541 $ 99,000.00 11.05 $ 946.54 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266582 $ 90,950.00 9.5 $ 764.76 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266590 $ 35,700.00 11.7 $ 358.99 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266608 $ 45,000.00 10.38 $ 407.60 48.91 OWNER 360 ADVANTA AMRESCO 7/1/97
3266616 $ 25,000.00 10.88 $ 235.82 50.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266632 $ 67,800.00 10.4 $ 615.13 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266657 $ 107,000.00 10.93 $ 1,013.33 69.03 OWNER 360 ADVANTA AMRESCO 7/1/97
3266665 $ 59,000.00 9.13 $ 480.26 79.99 OWNER 360 ADVANTA AMRESCO 7/1/97
3266699 $ 97,500.00 7.65 $ 691.78 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266756 $ 42,000.00 8.63 $ 326.82 60.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3266764 $ 60,000.00 10.81 $ 562.80 18.75 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3266814 $ 100,000.00 10.73 $ 931.98 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266822 $ 183,750.00 9.8 $ 1,585.45 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266848 $ 55,000.00 8.88 $ 437.80 37.29 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3266855 $ 205,600.00 8.15 $ 1,530.17 79.84 OWNER 360 ADVANTA AMRESCO 7/1/97
3266897 $ 52,000.00 10.99 $ 494.82 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266905 $ 33,200.00 10.88 $ 313.16 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266921 $ 49,125.00 11.35 $ 480.87 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266988 $ 248,500.00 13.75 $ 2,895.30 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3266996 $ 75,000.00 12.38 $ 793.47 62.50 OWNER 360 ADVANTA AMRESCO 7/1/97
3267002 $ 40,000.00 11.33 $ 390.94 66.67 OWNER 360 ADVANTA AMRESCO 7/1/97
3267010 $ 19,000.00 11.7 $ 191.06 70.37 OWNER 360 ADVANTA AMRESCO 7/1/97
3267028 $ 132,000.00 7.78 $ 948.40 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267036 $ 136,500.00 11 $ 1,299.92 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267044 $ 43,775.00 9.85 $ 379.31 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267077 $ 70,000.00 11.73 $ 705.51 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267085 $ 38,675.00 12 $ 397.82 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267119 $ 56,000.00 15 $ 708.09 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267127 $ 102,500.00 11.5 $ 1,015.05 89.99 OWNER 360 ADVANTA AMRESCO 7/1/97
3267143 $ 99,000.00 10.38 $ 896.72 66.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267200 $ 32,625.00 11.35 $ 319.35 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267267 $ 59,920.00 10.25 $ 536.94 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267283 $ 149,069.00 9.68 $ 1,273.08 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267291 $ 46,200.00 9.44 $ 386.45 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3267325 $ 97,500.00 11.38 $ 956.62 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3267333 $ 51,375.00 10.05 $ 452.75 77.26 OWNER 360 ADVANTA AMRESCO 7/1/97
3270659 $ 33,250.00 13.95 $ 392.65 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270667 $ 127,500.00 10.75 $ 1,190.19 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
</TABLE>
Page 3
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3270675 3270675AD CLARK 27 WESTDELL DRIVE DELLWOOD MO 63136 SFR 6/1/27
3270683 3270683AD DERNER 7625 ANGELINE DRIVE NEW HOPE MN 55428 SFR 6/1/27
3270709 3270709AD HATCHER 4426 13TH PLACE N.E. WASHINGTON DC 20017 SFR 5/1/27
3270741 3270741AD SEMB W 14785 SEMB ROAD WHITNALL WI 54773 SFR 6/1/27
3270758 3270758AD SWAIM 446 NORTH OAK COLVILLE WA 99114 SFR 6/1/27
3270782 3270782AD WOODSTROM 520 SPRING FORK DRIVE CARY NC 27513 CONDO 6/1/27
3270824 3270824AD HILL 1002 SHEPHERD STREET DURHAM NC 27707 SFR 6/1/27
3270857 3270857AD COUSINS 604 MANOR STREET MANORVILLE PA 16238 SFR 6/1/27
3270873 3270873AD CRAWFORD 755 BELLEFONTAINE AVENUE MARION OH 43302 SFR 6/1/27
3270907 3270907AD MELNYK 1972 GOODNAW STREET PHILADELPHI PA 19115 2-4 UNITS 6/1/27
3270923 3270923AD MORALES 320 SOUTH BEDFORD STREET LA HABRA CA 90631 SFR 6/1/27
3270949 3270949AD THOMPSON 5111 FORT STREET OMAHA NE 68104 SFR 6/1/12
3270972 3270972AD NAVARRO 354 EAST ASH AVENUE FULLERTON CA 92832 SFR 6/1/27
3270980 3270980AD CARDARELLE 12290 62ND STREET NORTHWES ANNANDALE MN 55302 SFR 6/1/27
3270998 3270998AD BRADLEY 11155 DAWN HARVEST DRIVE HOUSTON TX 77064 SFR 6/1/27
3271004 3271004AD PARDO 1422 MESSINA AVENUE CORAL GABLE FL 33134 SFR 6/1/27
3271038 3271038AD GIBSON 75 WEST CROSSCUT BAILEY CO 80421 SFR 6/1/27
3271046 3271046AD GALE 1206\1208\ 1210\1212 S.W 2 HOMESTEAD FL 33030 2-4 UNITS 6/1/27
3271087 3271087AD WHITFIELD 403 LAW STREET GREENSBORO NC 27401 2-4 UNITS 6/1/27
3271095 3271095AD GARZA 10803 TRYON DRIVE HOUSTON TX 77065 SFR 6/1/27
3271103 3271103AD JACKSON 4118 WEST 191ST PLACE COUNTRY CLU IL 60478 CONDO 6/1/27
3305182 3305182AD HOBSON 3277 WOODVIEW ALVARADO TX 76009 SFR 5/1/27
3305232 3305232AD GARCIA 131 ENCHANDIA STREET LOS ANGELES CA 90003 SFR 6/1/27
3305240 3305240AD GARCIA 121 ECHANDIA STREET LOS ANGELES CA 90033 SFR 6/1/27
3305265 3305265AD MANRIQUEZ 346 EAST AVENUE Q-7 #1 PALMDALE CA 93552 2-4 UNITS 6/1/27
3305307 3305307AD JENNINGS 251 OAK BLUFF ROAD CATOOSA OK 74015 SFR 6/1/27
3305315 3305315AD POTTER 5600 HILLDALE DRIVE RACINE WI 53406 SFR 6/1/27
3305331 3305331AD WILLIAMSON 2580 SOUTH IRVING STREET DENVER CO 80219 SFR 6/1/27
3305349 3305349AD RACHAL 133 VALLEY DRIVE BOLINGBROOK IL 60440 SFR 6/1/27
3305364 3305364AD CAREY 313 GEORGE AVENUE ESSEX MD 21221 SFR 6/1/27
3305398 3305398AD HAMILTON 69175 EAST BARLOW TRAIL RO RHODODENDRO OR 97049 SFR 6/1/27
3305406 3305406AD ROQUE 700 WEST ROGERS STREET MILWAUKEE WI 53204 SFR 6/1/27
3305422 3305422AD WILLIAMS 1316 - 18 EAST 142ND CLEVELAND OH 44112 2-4 UNITS 6/1/27
3305430 3305430AD DOUGAN COUNTY ROAD 66 DIXON NM 87527 SFR 6/1/27
3305471 3305471AD BOHLEN 4439 SAN FRANCISCO SAINT LOUIS MO 631152750 2-4 UNITS 6/1/27
3305505 3305505AD NERESTAND 2603 COVENTRY LANE OCOEE FL 34761 SFR 6/1/27
3305513 3305513AD TAYLOR 352 NASSAU DRIVE SPRINGFIELD MA 1128 CONDO 6/1/27
3311263 3311263AD GATYAS 775 AUDREY DRIVE RAHWAY NJ 70653739 2-4 UNITS 6/1/27
3311297 3311297AD BROWN 307 MILITARY ROAD EAST TACOMA WA 98445 SFR 6/1/27
3311313 3311313AD BOWEN 7454 WEST DICKSON WAY MAGNA UT 84044 SFR 6/1/27
3311321 3311321AD STALLINGS 1205 SCOTT STREET ROCKY MOUNT NC 27801 SFR 6/1/27
3311347 3311347AD LUNDIN 324 EAST GARLAND AVENUE SPOKANE WA 99207 SFR 6/1/27
3311362 3311362AD DAVIS 8708 LORFAX DRIVE LORTON VA 22079 SFR 6/1/27
3311396 3311396AD BERGEVIN 2426 RANGELINE ROAD EAGLE RIVER WI 54521 SFR 6/1/27
3311404 3311404AD STAHL 7978 VINTAGE WAY FAIR OAKS CA 95628 SFR 6/1/27
3311420 3311420AD VELEZ 7348 WEST MAPLE RIDGE DRI MARANA AZ 85743 SFR 6/1/27
3311487 3311487AD STOKNES 3622 BARCELONA STREET LAS VEGAS NV 89121 SFR 6/1/27
3311495 3311495AD KAMPFEN 118 NORTH MAIN STREET CANTON NC 28716 SFR 6/1/27
3311511 3311511AD DILAURO 613 SYCAMORE STREET WELDON NC 27890 SFR 6/1/27
3311537 3311537AD BROOKS 1628 BEDFORD ROAD ROCKY MOUNT NC 27801 SFR 6/1/27
3326535 3326535AD NASH 2841 FAKES DRIVE DALLAS TX 75224 SFR 6/1/27
3326568 3326568AD LISZEWSKI RR1 BOX 343B CHESTNUT ROAD WARRENTON MO 63383 SFR 6/1/27
3326576 3326576AD HERNANDEZ 5561 RAGAN ROAD THE COLONY TX 75056 SFR 5/1/27
3326584 3326584AD COLTER 253 SOUTH 51ST STREET PHILADELPHI PA 19139 SFR 5/1/27
3326592 3326592AD MEHL 46 AVERY ROAD SOMERS CT 6071 SFR 5/1/27
3326600 3326600AD VAULX 6917 ROLAND BLVD. ST. LOUIS MO 63121 SFR 5/1/27
3326626 3326626AD NEW 30925 SOUTHEAST JUDD ROAD EAGLE CREEK OR 97022 SFR 6/1/27
3326642 3326642AD WHEELER 254 DIXIE LEE LANE SUGARLOAF CA 92386 SFR 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3270675 $ 39,750.00 11.55 $ 395.16 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270683 $ 87,500.00 10.03 $ 769.82 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270709 $ 65,979.89 11.715 $ 664.44 40.00 NON OWNER 360 ADVANTA AMRESCO 6/1/97
3270741 $ 28,600.00 11.63 $ 286.06 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270758 $ 37,050.00 10.5 $ 338.91 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270782 $ 78,400.00 10.03 $ 689.75 84.30 OWNER 360 ADVANTA AMRESCO 7/1/97
3270824 $ 80,500.00 10.83 $ 756.30 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270857 $ 52,700.00 11.53 $ 523.09 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270873 $ 40,000.00 9.24 $ 328.78 67.80 OWNER 360 ADVANTA AMRESCO 7/1/97
3270907 $ 65,975.00 11.13 $ 634.78 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3270923 $ 119,800.00 9.5 $ 1,007.34 81.50 OWNER 360 ADVANTA AMRESCO 7/1/97
3270949 $ 40,200.00 9.8 $ 427.09 60.00 OWNER 180 ADVANTA AMRESCO 7/1/97
3270972 $ 87,750.00 11.7 $ 882.40 67.50 OWNER 360 ADVANTA AMRESCO 7/1/97
3270980 $ 27,420.00 9.33 $ 227.83 72.37 OWNER 360 ADVANTA AMRESCO 7/1/97
3270998 $ 71,250.00 9.75 $ 612.15 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3271004 $ 156,600.00 9.75 $ 1,345.44 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3271038 $ 83,200.00 12 $ 855.81 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3271046 $ 75,000.00 10.13 $ 665.39 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3271087 $ 31,500.00 10.26 $ 282.51 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3271095 $ 105,600.00 10.35 $ 954.14 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3271103 $ 42,000.00 9.78 $ 361.77 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305182 $ 64,968.70 9.6 $ 551.30 62.50 OWNER 360 ADVANTA AMRESCO 6/1/97
3305232 $ 37,000.00 10.68 $ 343.44 59.68 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3305240 $ 84,000.00 11.13 $ 808.21 62.22 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3305265 $ 40,676.00 9.81 $ 351.26 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3305307 $ 88,200.00 12.35 $ 931.07 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305315 $ 59,500.00 13.88 $ 699.35 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305331 $ 52,000.00 11.7 $ 522.90 54.74 OWNER 360 ADVANTA AMRESCO 7/1/97
3305349 $ 73,125.00 12.23 $ 765.14 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305364 $ 68,900.00 12.88 $ 755.71 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305398 $ 126,000.00 9.75 $ 1,082.53 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305406 $ 25,200.00 12.58 $ 270.51 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305422 $ 39,000.00 12.38 $ 412.60 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305430 $ 115,000.00 11.06 $ 1,100.39 63.89 OWNER 360 ADVANTA AMRESCO 7/1/97
3305471 $ 30,000.00 11.98 $ 308.12 60.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3305505 $ 96,750.00 9.77 $ 832.65 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3305513 $ 45,000.00 11.25 $ 437.07 56.25 OWNER 360 ADVANTA AMRESCO 7/1/97
3311263 $ 58,500.00 10.91 $ 553.13 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3311297 $ 70,700.00 11.6 $ 705.54 83.18 OWNER 360 ADVANTA AMRESCO 7/1/97
3311313 $ 85,000.00 8.65 $ 662.63 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311321 $ 42,000.00 12.78 $ 457.39 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311347 $ 58,000.00 11.45 $ 572.16 71.61 OWNER 360 ADVANTA AMRESCO 7/1/97
3311362 $ 138,750.00 10.68 $ 1,287.91 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311396 $ 137,800.00 8.38 $ 1,047.87 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311404 $ 82,500.00 10.43 $ 750.35 39.29 OWNER 360 ADVANTA AMRESCO 7/1/97
3311420 $ 81,250.00 11.75 $ 820.15 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311487 $ 137,500.00 11.25 $ 1,335.48 88.71 OWNER 360 ADVANTA AMRESCO 7/1/97
3311495 $ 71,230.00 11.78 $ 720.64 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311511 $ 87,000.00 11.13 $ 837.08 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3311537 $ 54,000.00 11.98 $ 554.62 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326535 $ 29,728.51 13 $ 329.09 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326568 $ 45,000.00 12 $ 462.88 56.25 OWNER 360 ADVANTA AMRESCO 7/1/97
3326576 $ 49,694.65 16.25 $ 678.37 70.00 OWNER 360 ADVANTA MUTUAL EQUITY MTG CO 6/1/97
3326584 $ 37,484.27 10.25 $ 336.04 75.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3326592 $ 107,087.91 16.05 $ 1,444.55 70.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3326600 $ 29,694.66 14.05 $ 353.08 60.00 OWNER 360 ADVANTA EDGE MTG SERVICES 6/1/97
3326626 $ 243,750.00 9.4 $ 2,031.82 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326642 $ 47,750.00 9.38 $ 397.33 74.99 NON OWNER 360 ADVANTA AMRESCO 7/1/97
</TABLE>
Page 4
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3326659 3326659AD PEARSON 14620 SOUTHEAST HIGHWAY 21 CLACKAMAS OR 97015 SFR 6/1/27
3326667 3326667AD CADET 295 NORTH HOLLISTON AVENUE PASADENA CA 91104 SFR 6/1/27
3326725 3326725AD THOMPSON 1916 3RD STREET NORTHWEST WASHINGTON DC 20001 SFR 6/1/27
3326782 3326782AD MAHONEY 4555 SOUTH EVERGREEN AVENU TUCSON AZ 85730 SFR 6/1/27
3326790 3326790AD WILLIAMS 4425 AIRLINE BOULEVARD CHESAPEAKE VA 23321 SFR 6/1/27
3326808 3326808AD MEYERS 1220 EAST RIVERSIDE AVENUE BALTIMORE MD 21221 SFR 6/1/27
3326816 3326816AD KUSS 224 SOUTH POKEGAMA AVENUE GRAND RAPID MN 55744 SFR 6/1/27
3326824 3326824AD PAGEL 114 EAST MAPLE STREET LIME RIDGE WI 53942 SFR 6/1/27
3326857 3326857AD BUTLER 3705 ATKINS STREET PITTSBURGH PA 15212 SFR 6/1/27
3326949 3326949AD KETRENOS 885 SOUTHWEST 84TH COURT PORTLAND OR 97225 SFR 6/1/27
3326972 3326972AD WILKERSON 2315 MASSACHUSETTS AVENUE ROANOKE VA 24017 SFR 6/1/27
3326980 3326980AD HAWTHORNE #19 BOUGIE LANE RUIDOSO NM 88345 CONDO 6/1/27
3326998 3326998AD HINKS 2115 FREMONT AVENUE SOUTH MINNEAPOLES MN 55405 SFR 6/1/27
3327012 3327012AD SCOTT 11 COLONY ROAD NEWPORT NEW VA 23602 SFR 6/1/27
3327038 3327038AD RISSER 1010 LAGRO DRIVE FORT WAYNE IN 46804 SFR 6/1/27
3331964 3331964AD ELKINS 2236 ARDEN ROAD DALLAS TX 75241 SFR 6/1/27
3331998 3331998AD DICKSON 2200 PLEASANT AVENUE SOUTH MINNEAPOLIS MN 55404 2-4 UNITS 6/1/27
3332004 3332004AD SMALL 612 NORTH HAMLIN CHICAGO IL 60624 2-4 UNITS 5/1/27
3332061 3332061AD WILLIAMSON 2672 CALLE PALO FIERRO PALM SPRING CA 92264 SFR 6/1/27
3332087 3332087AD GERALDE 731 WEST ESTREET WILMINGTON CA 90748 SFR 6/1/27
3332137 3332137AD VALENZUELA 1926 GRIFFIN AVENUE LOS ANGELES CA 90031 SFR 6/1/27
3332160 3332160AD TAYLOR LOT #10 HIBISCUS DRIVE KEAAU HI 96749 SFR 6/1/27
3332178 3332178AD KELLEY 122 WEST SPRUCE STREET RAWLINS WY 82301 SFR 6/1/27
3332210 3332210AD AMOYAL 7002 BLVD EAST GUTTENBERG NJ 7093 CONDO 6/1/27
3332228 3332228AD RHOADS 59 SOUTH 6TH STREET FRUITPORT MI 49415 SFR 6/1/27
3332251 3332251AD SANTORO 4740 SOUTH OCEAN BOULEVARD HIGHLAND BE FL 33487 CONDO 6/1/27
3332277 3332277AD SAPPS 181 MARLOWTOWN ROAD CALABASH NC 28467 SFR 6/1/27
3332293 3332293AD VIGIL 81 EL SALTO ROAD TAOS NM 87571 SFR 6/1/27
3332350 3332350AD WEBSTER 415 CREEKWAY COURT WINSTON-SAL NC 27104 SFR 6/1/27
3332368 3332368AD BEDROSIAN 78 ALEXANDER STREET PROVIDENCE RI 2907 SFR 6/1/27
3332384 3332384AD BACCAY 2561 CALIFORNIA AVENUE WAHIAWA HI 96786 SFR 6/1/27
3332418 3332418AD MOLNAR 5618 255TH STREET EAST GRAHAM WA 98338 SFR 6/1/27
3332434 3332434AD SUNDIN 87 MAIHA STREET LAHAINA HI 96761 SFR 6/1/27
3332442 3332442AD TUBBS 1318 BOGARD LANE LEWISVILLE TX 75067 SFR 6/1/27
3332459 3332459AD WENGER 437 SPRINGDALE DRIVE PITTSBURGH PA 15235 SFR 6/1/27
3332483 3332483AD GONZALES 321 WEST ALEXANDRIA STREET CALIPATRIA CA 92233 SFR 6/1/27
3332491 3332491AD PAXSON 217 BOWEN AVENUE MODESTO CA 95350 SFR 6/1/27
3332558 3332558AD MOYNIHAN 939 LARCH STREET INGLEWOOD CA 90301 SFR 6/1/27
3332566 3332566AD MILLER 10 NORTH DENSMORE MUSKEGON MI 49442 SFR 6/1/27
3332582 3332582AD BROWN 2109 MARCONI AVENUE SACRAMENTO CA 95821 SFR 6/1/27
3332624 3332624AD HARRIS 3135-37 N 11TH STREET MILWAUKEE WI 53206 2-4 UNITS 6/1/27
3332640 3332640AD GARRELTS 8463 AURA AVENUE LOS ANGELES CA 91234 SFR 6/1/27
3332657 3332657AD JOHNSON 9139 NEWBY STREET SAINT LOUI MO 63137 SFR 6/1/27
3332673 3332673AD SCHULTZ 130 JAMES STREET BEAVER DAM WI 53916 2-4 UNITS 6/1/27
3332699 3332699AD WADE 8633 ROAD 11.5 NORTHWEST EPHRATA WA 98823 SFR 6/1/27
3332715 3332715AD MAYS 2415 WEST 233RD STREET TORRANCE CA 90501 SFR 6/1/27
3332723 3332723AD BLOEMKER 3736 ELMORE DRIVE ALTON IL 62002 SFR 6/1/27
3332749 3332749AD GRANT 820 BRONCO LANE FAYETTEVILL NC 28303 SFR 6/1/27
3332756 3332756AD BIGGS 4095 NORTH 110TH AVENUE ROYAL PALM FL 33411 SFR 6/1/27
3332764 3332764AD FALKOWSKI 4885 NORTH 56TH STREET MILWAUKEE WI 53218 SFR 6/1/27
3332772 3332772AD CHOE 13861 SOUTHEAST HAMPSHIRE CLACKAMAS OR 97015 SFR 6/1/27
3332780 3332780AD FORSTER 3852 SOUTH XANTHIA STREET DENVER CO 80237 SFR 6/1/27
3332798 3332798AD KEMPF N7921 WEST RIVER ROAD MANAWA WI 54949 SFR 6/1/27
3332814 3332814AD HIPSHER 407 EAST PEORIA PAOLA KS 66071 SFR 6/1/27
3332863 3332863AD HENNESSY 1261 WILDHURST TRAIL MOUND MN 55364 SFR 6/1/27
3332897 3332897AD GONZALEZ 4517 21ST AVENUE KENOSHA WI 53140 SFR 6/1/27
3332913 3332913AD ROSE-PIERCE 3033 NORTH HALLECK STREET PORTLAND OR 97217 SFR 6/1/27
3332921 3332921AD NORTH 1496 RED HILL NORTH DRIVE UPLAND CA 91786 SFR 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3326659 $ 236,250.00 10.25 $ 2,117.04 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326667 $ 265,500.00 9.5 $ 2,232.47 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326725 $ 81,250.00 12.38 $ 859.59 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326782 $ 85,500.00 11.8 $ 866.32 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326790 $ 72,300.00 9.63 $ 614.81 72.16 OWNER 360 ADVANTA AMRESCO 7/1/97
3326808 $ 150,000.00 10.42 $ 1,363.15 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326816 $ 32,850.00 9.88 $ 285.37 41.58 OWNER 360 ADVANTA AMRESCO 8/1/97
3326824 $ 40,600.00 11.88 $ 413.87 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326857 $ 37,400.00 10.78 $ 349.97 55.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326949 $ 209,000.00 9.9 $ 1,818.70 55.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326972 $ 23,650.00 12.66 $ 255.35 55.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3326980 $ 52,000.00 8.78 $ 410.20 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3326998 $ 163,000.00 10.65 $ 1,509.33 59.27 OWNER 360 ADVANTA AMRESCO 7/1/97
3327012 $ 46,400.00 11.23 $ 449.96 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3327038 $ 51,850.00 10.25 $ 464.63 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3331964 $ 23,800.00 10.53 $ 218.24 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3331998 $ 186,750.00 12.37 $ 1,974.28 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332004 $ 80,392.17 16.675 $ 1,125.06 60.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3332061 $ 150,500.00 11.2 $ 1,456.04 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332087 $ 76,000.00 9.55 $ 641.82 59.84 OWNER 360 ADVANTA AMRESCO 7/1/97
3332137 $ 94,250.00 9.17 $ 769.91 72.50 OWNER 360 ADVANTA AMRESCO 7/1/97
3332160 $ 41,250.00 9.4 $ 343.85 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332178 $ 99,200.00 11.6 $ 989.94 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332210 $ 140,000.00 9.71 $ 1,198.71 66.67 OWNER 360 ADVANTA AMRESCO 7/1/97
3332228 $ 61,200.00 10.65 $ 566.70 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332251 $ 136,000.00 12.35 $ 1,435.66 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332277 $ 39,900.00 13.88 $ 468.98 70.00 OWNER 360 ADVANTA CHASE MTG BROKERS 7/1/97
3332293 $ 238,000.00 11.53 $ 2,362.34 74.38 OWNER 360 ADVANTA AMRESCO 7/1/97
3332350 $ 43,400.00 11.33 $ 424.17 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332368 $ 56,000.00 15.13 $ 713.91 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332384 $ 232,000.00 7.5 $ 1,622.18 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332418 $ 105,400.00 10.4 $ 956.26 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332434 $ 160,000.00 8.99 $ 1,286.25 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332442 $ 98,200.00 11.49 $ 971.72 63.77 OWNER 360 ADVANTA AMRESCO 7/1/97
3332459 $ 58,792.46 15.505 $ 767.29 70.00 OWNER 360 ADVANTA AMRESCO 8/1/97
3332483 $ 57,400.00 9.49 $ 482.23 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332491 $ 93,750.00 11.35 $ 917.68 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332558 $ 78,000.00 8.35 $ 591.48 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332566 $ 28,700.00 14.75 $ 357.16 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332582 $ 35,000.00 9.65 $ 298.14 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332624 $ 28,800.00 12.28 $ 302.46 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332640 $ 144,000.00 8.73 $ 1,130.79 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332657 $ 42,000.00 12.2 $ 438.49 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332673 $ 68,000.00 9.73 $ 583.23 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332699 $ 85,000.00 9.05 $ 686.99 50.30 OWNER 360 ADVANTA AMRESCO 7/1/97
3332715 $ 340,000.00 8.9 $ 2,711.29 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332723 $ 82,366.58 11.78 $ 834.15 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332749 $ 52,500.00 14.63 $ 648.33 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332756 $ 124,000.00 10.5 $ 1,134.28 77.50 OWNER 360 ADVANTA AMRESCO 7/1/97
3332764 $ 36,400.00 13.88 $ 427.84 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332772 $ 168,000.00 10.25 $ 1,505.45 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332780 $ 154,000.00 10.13 $ 1,366.28 75.86 OWNER 360 ADVANTA AMRESCO 7/1/97
3332798 $ 59,500.00 12.58 $ 638.71 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332814 $ 42,185.00 10.43 $ 383.68 59.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332863 $ 112,000.00 11.73 $ 1,128.82 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332897 $ 47,250.00 11.38 $ 463.59 70.52 OWNER 360 ADVANTA AMRESCO 7/1/97
3332913 $ 52,500.00 12.95 $ 578.70 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3332921 $ 157,250.00 9.99 $ 1,378.82 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
</TABLE>
Page 5
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3338829 3338829AD BRENNAN 800 LAWLER STREET PHILADELPHI PA 19116 SFR 5/1/27
3338878 3338878AD HEPTIG 3011 NORWICH AVENUE PUEBLO CO 81008 SFR 6/1/27
3338886 3338886AD LEVETT 2633 116TH AVENUE ALLEGAN MI 49010 SFR 6/1/27
3338894 3338894AD WHITE 8617 NORTH 39TH STREET TAMPA FL 33604 2-4 UNITS 6/1/12
3338902 3338902AD GREEN 10204 SOUTH EMERALD AVENUE CHICAGO IL 60628 SFR 6/1/27
3338910 3338910AD KERBY 329 SOUTH HARRISON AVENUE LIMA OH 45804 SFR 6/1/27
3338928 3338928AD NELSON W276 N9251 REDWING ROAD LISBON WI 53029 SFR 6/1/27
3338944 3338944AD LAND 801 WALNUT PLACE ALTAMONTE S FL 32701 SFR 6/1/27
3338969 3338969AD PITTS 213 SOUTH PETTIGREW STREET RALEIGH NC 27610 SFR 6/1/27
3338985 3338985AD JONES 1706 ALLENDALE PLACE LANDOVER MD 20785 SFR 6/1/27
3339025 3339025AD ORTIZ 4108 PRINCETON AVENUE PHILADELPHI PA 19135 SFR 6/1/27
3339033 3339033AD DEMENT 128 REX PLACE LOUISBURG NC 27549 SFR 6/1/27
3339041 3339041AD GOSSE 401 E. WISCONSIN AVENUE SILVER LAKE WI 53170 SFR 6/1/27
3339058 3339058AD SCRUGGS 1800 EDGECOMBE AVENUE FAYETTEVILL NC 28301 SFR 6/1/27
3339066 3339066AD GREY 895 IRONWOOD DRIVE FRANKFORT IL 60423 SFR 6/1/27
3342144 3342144AD MOORE 2915 EAST BAYLOR STREET LUBBOCK TX 79403 SFR 6/1/27
3342151 3342151AD SINGH 7046 WOODBINE AVENUE SACRAMENTO CA 95822 SFR 6/1/27
3342193 3342193AD PENA 3643 EL PORVENIR SOUTHWEST ALBUQUERQUE NM 87105 SFR 6/1/27
3342227 3342227AD ROHVER 27318 NORTH BAY ROAD LAKE ARROWH CA 92352 SFR 6/1/27
3342235 3342235AD OXENFORD 1080 1ST PLACE WAUKEE IA 5.00E+08 SFR 6/1/27
3342243 3342243AD NISSLEY 365 STACKTOWN ROAD MARIETTA PA 17547 SFR 6/1/27
3342284 3342284AD WHITE 8619 NORTH 39TH STREET TAMPA FL 33604 2-4 UNITS 6/1/12
3342326 3342326AD ZBOROWSKI 2300 84TH TERRACE VERO BEACH FL 32966 SFR 6/1/27
3342367 3342367AD CLARK 8122 DANIEL COURT SPARTANBURG SC 29303 SFR 6/1/27
3342383 3342383AD THORPE 15 WHITE OAK LANE CRANSTON RI 2920 SFR 6/1/27
3342409 3342409AD FLOOD 7310 SKYBRIGHT HOUSTON TX 77095 SFR 6/1/27
3342417 3342417AD WALKER 1406 EAST 14TH PLACE FORD HEIGHT IL 60411 SFR 6/1/27
3348489 3348489AD MCKENZIE 6215 RAINTREE COURT DALLAS TX 75240 SFR 6/1/27
3348497 3348497AD GREAR 3006 EMERSON AVENUE NORTH MINNEAPOLIS MN 55411 2-4 UNITS 6/1/27
3348505 3348505AD DICKSON 3040 5TH AVENUE SOUTH MINNEAPOLIS MN 55408 2-4 UNITS 6/1/27
3348513 3348513AD JONES 2816 OSAGE STREET ST LOUIS MO 63118 SFR 6/1/27
3348521 3348521AD ROBINSON 313 FROST AVENUE FERGUSON MO 63135 SFR 6/1/27
3348539 3348539AD MILLICAN 216 GEORGIA AVE. ST. LOUIS MO 63135 SFR 6/1/27
3348547 3348547AD WILLIAMSON 26 WEST 112TH PLACE CHICAGO IL 60628 2-4 UNITS 6/1/27
3348554 3348554AD JONES 305 S. DADE AVE. FERGUSON MO 63135 SFR 6/1/27
3348562 3348562AD MACKEY 8621 N BROADWAY ST LOUIS MO 63147 SFR 5/1/27
3348588 3348588AD DURAY 2212 NORTH ATLANTIC NORTHLAKE IL 60164 SFR 5/1/27
3348596 3348596AD BADON 1117 WITTINGHAM DRIVE FLINT MI 48503 SFR 6/1/27
3348604 3348604AD MULLINS 2734 SOUTH 18TH STREET PITTSBURGH PA 15210 2-4 UNITS 6/1/27
3348620 3348620AD POLLARD 505 WEST GRAND STREET SPRINGFIELD MO 65806 SFR 6/1/27
3348711 3348711AD LACKEY 10 LAURELTON TRAIL FLEMINGTON NJ 8822 SFR 6/1/27
3348745 3348745AD BORJA 889 IKENA CIRCLE HONOLULU HI 96821 SFR 6/1/27
3348752 3348752AD BARRETT 139 HOUSTON SAINT CHARL MO 63301 SFR 6/1/27
3348794 3348794AD AIVAZIAN 10236 SAMOA AVE. UNITS 2-4 TUJUNGA CA 91042 CONDO 6/1/27
3348810 3348810AD HALDER 331 SOUTH 6TH STREET BIRD ISLAND MN 55310 SFR 6/1/27
3348828 3348828AD COLEMAN 123 MOUNTAIN STREET ASHEVILLE NC 28801 SFR 6/1/27
3348836 3348836AD MIXSON 2204 CUNNINGHAM ROAD COLUMBIA SC 29210 SFR 6/1/27
3348844 3348844AD KING 2479 HADDEN MUSKEGON MI 49441 SFR 6/1/27
3348877 3348877AD SANDERS 113 LEDBURY DRIVE LONGWOOD FL 32779 SFR 6/1/27
3348885 3348885AD TRUJILLO 1450 SKEEL STREET BRIGHTON CO 80601 SFR 6/1/27
3348901 3348901AD KHAN 2611 WEST 110TH AVENUE WESTMINSTER CO 80234 SFR 6/1/27
3348919 3348919AD MCKANE 6098 NIMBUS WAY SALT LAKE C UT 84118 SFR 6/1/27
3348927 3348927AD MORISSETTE 2837 SOUTH HARRISON STREET DENVER CO 80210 SFR 6/1/27
3348935 3348935AD CASTINO 537 NORTHEAST MEADOW DRIVE PORTLAND OR 97211 SFR 6/1/27
3348976 3348976AD RUEBARTSCH 900 EAST WRIGHT STREET MILWAUKEE WI 53212 2-4 UNITS 6/1/27
3348984 3348984AD FRANKLIN 2675 WEST 880 NORTH PROVO UT 84601 SFR 6/1/27
3367935 3367935AD MARTINEZ 827 E. AVE J10 LANCASTER CA 93535 SFR 5/1/27
3367943 3367943AD PONCE 2290 SCENIC RIDGE DR. POMONA CA 91709 SFR 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3338829 $ 70,690.92 15.5 $ 922.29 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3338878 $ 83,300.00 10.9 $ 787.00 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3338886 $ 68,000.00 10.13 $ 603.29 79.07 OWNER 360 ADVANTA FRANKLIN MTG 7/1/97
3338894 $ 42,400.00 10.68 $ 473.43 46.59 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3338902 $ 55,250.00 13.38 $ 627.63 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3338910 $ 21,700.00 13.75 $ 252.83 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3338928 $ 186,000.00 12.28 $ 1,953.40 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3338944 $ 55,920.00 10.35 $ 505.26 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3338969 $ 51,600.00 11.73 $ 520.06 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3338985 $ 47,450.00 11.13 $ 456.54 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3339025 $ 48,000.00 12.88 $ 526.48 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3339033 $ 92,000.00 11.51 $ 911.77 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3339041 $ 56,000.00 13.38 $ 636.15 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3339058 $ 62,300.00 10.56 $ 572.68 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3339066 $ 200,000.00 10.55 $ 1,836.96 64.52 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3342144 $ 24,150.00 12.2 $ 252.13 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3342151 $ 59,040.00 9.65 $ 502.91 80.88 OWNER 360 ADVANTA AMRESCO 7/1/97
3342193 $ 37,125.00 12.53 $ 397.08 55.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3342227 $ 104,000.00 10.5 $ 951.33 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3342235 $ 112,000.00 14.63 $ 1,383.10 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3342243 $ 84,000.00 10.13 $ 745.24 71.19 OWNER 360 ADVANTA AMRESCO 7/1/97
3342284 $ 42,400.00 10.68 $ 473.43 46.59 NON OWNER 180 ADVANTA AMRESCO 7/1/97
3342326 $ 57,600.00 10.75 $ 537.69 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3342367 $ 34,970.00 12.5 $ 373.22 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3342383 $ 176,000.00 10.389 $ 1,595.35 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3342409 $ 44,096.00 10.85 $ 414.95 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3342417 $ 20,000.00 11.88 $ 203.88 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348489 $ 22,755.00 11.04 $ 217.39 3.73 OWNER 360 ADVANTA AMRESCO 7/1/97
3348497 $ 87,500.00 12.75 $ 950.86 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348505 $ 65,100.00 12.63 $ 701.36 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3348513 $ 34,948.00 13.95 $ 412.71 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348521 $ 59,925.00 12.6 $ 644.21 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348539 $ 36,000.00 14.1 $ 429.40 60.00 OWNER 360 ADVANTA EDGE MTG SERVICES 7/1/97
3348547 $ 73,500.00 14.925 $ 924.96 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348554 $ 34,000.00 11.4 $ 334.11 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348562 $ 33,246.20 16 $ 447.13 70.00 OWNER 360 ADVANTA EDGE MTG SERVICES 6/1/97
3348588 $ 100,085.71 15.05 $ 1,269.71 70.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3348596 $ 47,200.00 10.1 $ 417.71 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348604 $ 38,500.00 11.58 $ 383.61 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348620 $ 52,500.00 9.37 $ 436.48 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3348711 $ 320,000.00 8.38 $ 2,433.36 69.57 OWNER 360 ADVANTA AMRESCO 7/1/97
3348745 $ 1,237,500.00 9.25 $10,180.60 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348752 $ 77,000.00 10.95 $ 730.38 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348794 $ 91,000.00 8.13 $ 675.99 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3348810 $ 23,200.00 12.38 $ 245.45 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348828 $ 108,750.00 10.68 $ 1,009.44 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348836 $ 48,000.00 11.28 $ 467.30 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348844 $ 76,050.00 10.1 $ 673.02 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348877 $ 97,100.00 10 $ 852.12 89.99 OWNER 360 ADVANTA AMRESCO 7/1/97
3348885 $ 116,900.00 9.875 $ 1,015.10 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348901 $ 182,700.00 10.5 $ 1,671.23 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348919 $ 50,000.00 10.8 $ 468.62 53.19 OWNER 360 ADVANTA AMRESCO 7/1/97
3348927 $ 96,000.00 10.88 $ 905.54 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348935 $ 132,000.00 10.5 $ 1,207.46 84.62 OWNER 360 ADVANTA AMRESCO 7/1/97
3348976 $ 43,200.00 11.81 $ 438.05 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3348984 $ 88,500.00 16.5 $ 1,225.86 73.14 OWNER 360 ADVANTA AMRESCO 7/1/97
3367935 $ 68,375.56 10.99 $ 650.87 90.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3367943 $ 350,000.00 8.875 $ 2,784.76 76.92 OWNER 360 ADVANTA ALTERNATIVE LENDING 7/1/97
</TABLE>
Page 6
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3367950 3367950AD VELASQUEZ 4870 NE 8TH AVE OAKLAND PAR FL 33324 SFR 5/1/27
3367992 3367992AD MCCARTHY 1779 S. CREEK DR. OSPREY FL 34229 SFR 5/1/27
3368024 3368024AD ALLUMS 2161 5TH AVE N. ST PETERSBURG FL 33713 SFR 5/1/27
3368032 3368032AD TALBERT 4365 23RD PL SW NAPLES FL 34116 SFR 5/1/27
3368792 3368792AD CRITCHER 3617 CARUTH BOULEVARD UNIVERSITY TX 75225 SFR 6/1/27
3368800 3368800AD TEI 7529 BIG BEND BLVD WEBSTER GRO MO 63119 SFR 6/1/27
3368818 3368818AD DEBRUCE 22121 HILLSIDE DRIVE RICHTON PAR IL 60471 SFR 5/1/27
3368826 3368826AD PINNELL 209 RINALDI DRIVE TAYLOR PA 18517 SFR 5/1/27
3368834 3368834AD EVANS 3826 DEAL STREET EAST CHICAG IN 46312 2-4 UNITS 5/1/27
3368842 3368842AD FREELON 4966 ALMA DRIVE SAN ANTONIO TX 78222 SFR 6/1/27
3368859 3368859AD YOM 1717 MOTT-SMITH DRIVE HONOLULU HI 96822 CONDO 6/1/27
3368925 3368925AD SMITH 13407 TOWNE AVENUE LOS ANGELES CA 90061 SFR 6/1/27
3368933 3368933AD SPRINGER 4700 EAST GARWOOD ROAD HAYDEN ID 83835 SFR 6/1/27
3368941 3368941AD MOORE 2912 COLLEGE AVENUE MODESTO CA 95350 SFR 6/1/27
3369022 3369022AD DUDA 4124 ELM AVENUE LYONS IL 60534 SFR 6/1/27
3369063 3369063AD JONES 641 EAST 92ND PLACE CHICAGO IL 60619 SFR 6/1/27
3369105 3369105AD MORALES 4520 SOUTH HERMITAGE AVENU CHICAGO IL 60609 2-4 UNITS 6/1/27
3369113 3369113AD LAWHORN 836 WEST 41ST STREET NORFOLK VA 23508 2-4 UNITS 6/1/27
3369121 3369121AD SIMS 108 BURTON AVENUE AKRON OH 44302 2-4 UNITS 6/1/27
3369162 3369162AD GARSKE 1823 DEXTER STREET NEW LONDON WI 54961 SFR 6/1/27
3369170 3369170AD MOYER 7691 LAMPLIGHT DRIVE JENISON MI 49428 SFR 6/1/27
3369188 3369188AD PERRY 917 LITTLE NECK ROAD VIRGINIA BE VA 23452 SFR 6/1/27
3369220 3369220AD JOHNSON 7337 SOUTH WINCHESTER AVEN CHICAGO IL 60636 SFR 6/1/27
3369238 3369238AD PATTERSON 164 EAST RAVENWARD AVENUE YOUNGSTOWN OH 44507 SFR 6/1/27
3371226 3371226AD COLON 371-385 RIO VERDE ST. DALY CITY CA 94014 SFR 5/1/27
3371259 3371259AD CHADWICK 606 MILOKAI ST. KAILUA HI 96734 SFR 4/1/27
3371283 3371283AD KLEBL 5926 OHE ST. KAPAA HI 96746 SFR 5/1/27
3377595 3377595AD DODGE 1617 SAN ANTONIO DRIVE GARLAND TX 75042 SFR 6/1/27
3377637 3377637AD LEUCI 20 TOWNE STREET AMITYVILLE NY 11701 SFR 6/1/27
3377652 3377652AD WATSON 1512 PURDUE ST. LOUIS MO 63133 SFR 5/1/27
3377686 3377686AD WIGFALL 265 ST. ANTHONY LANE FLORISSANT MO 63031 SFR 6/1/27
3377710 3377710AD ROPER 6805 MIRA COURT SACRAMENTO CA 95828 SFR 6/1/27
3377728 3377728AD GUERRA 1460 EAST MAGNOLIA WAY DINUBA CA 93618 SFR 6/1/27
3377736 3377736AD KAEO 4474 KEAKA ROAD KAPAA HI 96746 SFR 6/1/27
3377769 3377769AD WASHINGTON 6638 CADILLAC HOUSTON TX 77021 SFR 6/1/27
3377777 3377777AD FAAUMU 21 KUPUNA STREET KIHEI HI 96753 SFR 6/1/27
3377819 3377819AD WILSON 1346 NORTH LAFAYETTE STREE SHELBY NC 28150 SFR 6/1/27
3377827 3377827AD GAMLIEL 15248 DICKENS STREET SHERMAN OAK CA 91403 CONDO 6/1/27
3377843 3377843AD ROBINSON 1320 BAFFY LOOP CHESAPEAKE VA 23320 SFR 6/1/27
3377876 3377876AD MARVIN 3338 JACKSON STREET SIOUX CITY IA 51104 SFR 6/1/27
3377884 3377884AD ALTMAN 32424 SOUTHWEST RIEDWIG CORNELIUS OR 97113 SFR 6/1/27
3377892 3377892AD GUAJARDO ROUTE 2 BOX 35 HEREFORD TX 79045 SFR 6/1/27
3377900 3377900AD HAYS 1410 EAST 13TH PLACE THE DALLES OR 97058 SFR 6/1/27
3377934 3377934AD LAKE 34 MEACHAM LANE #34 BLD. 6 TAMARAC FL 33319 CONDO 6/1/27
3377959 3377959AD WALKER 8618 SOUTH LOWE AVENUE CHICAGO IL 60620 SFR 6/1/27
3377967 3377967AD LOPEZ 1250 CENTRAL AVE. BELOIT WI 53511 SFR 6/1/27
3377975 3377975AD BURLINGHAM 11093 ROUTE 89 WATTSBURG PA 16422 SFR 6/1/27
3377983 3377983AD AIVAZIAN 10236 SAMOA AVENUE TUJUNGA CA 91042 CONDO 6/1/27
3377991 3377991AD DICKINSON 648 WEST COUNTY ROAD 300 S FRANKLIN IN 46131 SFR 6/1/27
3378015 3378015AD ROYSTON 1685 WABASH STREET DENVER CO 80020 SFR 6/1/27
3378023 3378023AD SUMMERS 5315 WINTERSET DRIVE GREENSBORO NC 27406 SFR 6/1/27
3378031 3378031AD BLUE 904 JOHNSON STREET RAEFORD NC 28376 SFR 6/1/27
3378072 3378072AD DEPOPPE 18907 EAST SHORE DRIVE KIMBALL MN 55353 SFR 6/1/27
3378080 3378080AD CORNELISON 3407 ROCKINGHAM ROAD NORTH GREENSBORO NC 27407 SFR 6/1/27
3378122 3378122AD PINGLORA 27 MAPLE STREET CHATTAMBORO NJ 7928 SFR 6/1/27
3378163 3378163AD FORD 654 WHEATLEY AVENUE NORTHUMBERL PA 17857 SFR 6/1/27
3378171 3378171AD DURLAND 7005 ROAD 5 KANORADO KS 67741 SFR 6/1/27
3378197 3378197AD HALEY 5785 PARK ROAD DORAVILLE GA 30340 SFR 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3367950 $ 85,459.25 9.65 $ 728.31 90.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3367992 $ 339,867.20 10.58 $ 3,130.47 80.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3368024 $ 18,992.12 10.305 $ 171.04 33.93 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3368032 $ 47,981.73 10.7 $ 446.27 50.53 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3368792 $ 615,000.00 9.99 $ 5,392.52 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3368800 $ 117,300.00 10.75 $ 1,094.98 79.80 OWNER 360 ADVANTA AMRESCO 7/1/97
3368818 $ 110,585.53 15.425 $ 1,436.14 70.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3368826 $ 164,441.34 11 $ 1,566.58 70.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3368834 $ 45,844.67 15.925 $ 613.80 70.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3368842 $ 76,000.00 10.65 $ 703.74 71.03 OWNER 360 ADVANTA AMRESCO 7/1/97
3368859 $ 136,500.00 9.6 $ 1,157.74 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3368925 $ 80,400.00 12.45 $ 854.96 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3368933 $ 196,000.00 10.13 $ 1,738.90 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3368941 $ 130,000.00 10 $ 1,140.84 89.66 OWNER 360 ADVANTA AMRESCO 7/1/97
3369022 $ 80,000.00 9.13 $ 651.20 58.39 OWNER 360 ADVANTA AMRESCO 7/1/97
3369063 $ 31,500.00 11.23 $ 305.47 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3369105 $ 45,000.00 12.96 $ 496.38 52.94 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3369113 $ 56,250.00 10.25 $ 504.06 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3369121 $ 45,500.00 9.92 $ 396.61 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3369162 $ 75,000.00 8.27 $ 564.50 59.06 OWNER 360 ADVANTA AMRESCO 7/1/97
3369170 $ 69,300.00 11.4 $ 680.99 70.00 OWNER 360 ADVANTA FRANKLIN MTG 7/1/97
3369188 $ 71,400.00 14.38 $ 867.52 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3369220 $ 35,000.00 11.88 $ 356.78 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3369238 $ 29,400.00 14.75 $ 365.88 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3371226 $ 174,904.41 9 $ 1,408.09 66.04 OWNER 360 ADVANTA SAN DIEGO HOME LOANS 6/1/97
3371259 $ 414,320.96 8.75 $ 3,263.23 85.00 OWNER 360 ADVANTA SAN DIEGO HOME LOANS 6/1/97
3371283 $ 99,946.73 9.12 $ 813.27 55.56 OWNER 360 ADVANTA SAN DIEGO HOME LOANS 6/1/97
3377595 $ 38,400.00 9.68 $ 327.94 54.08 OWNER 360 ADVANTA AMRESCO 7/1/97
3377637 $ 175,000.00 15.75 $ 2,318.08 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377652 $ 27,991.44 11.7 $ 281.56 70.00 OWNER 360 ADVANTA EDGE MTG SERVICES 6/1/97
3377686 $ 48,930.00 12.2 $ 510.85 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377710 $ 70,550.00 7.85 $ 510.31 88.19 OWNER 360 ADVANTA AMRESCO 7/1/97
3377728 $ 51,100.00 9.8 $ 440.91 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377736 $ 220,500.00 14.5 $ 2,700.15 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377769 $ 25,000.00 10.65 $ 231.49 71.43 OWNER 360 ADVANTA AMRESCO 7/1/97
3377777 $ 188,250.00 10.35 $ 1,700.92 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377819 $ 32,500.00 10.48 $ 296.80 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377827 $ 72,800.00 9.3 $ 601.55 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377843 $ 270,000.00 10.63 $ 2,496.08 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377876 $ 77,000.00 15.13 $ 981.63 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377884 $ 230,500.00 10 $ 2,022.80 69.85 OWNER 360 ADVANTA AMRESCO 7/1/97
3377892 $ 30,800.00 11.55 $ 306.19 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377900 $ 68,800.00 10.88 $ 648.97 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377934 $ 52,500.00 14 $ 622.06 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377959 $ 56,800.00 10.38 $ 514.48 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377967 $ 41,625.00 11.23 $ 403.66 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377975 $ 35,200.00 12.58 $ 377.86 55.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3377983 $ 91,000.00 8.13 $ 675.99 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3377991 $ 172,500.00 8.77 $ 1,359.52 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378015 $ 75,000.00 7 $ 498.98 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378023 $ 129,900.00 11.38 $ 1,274.51 63.68 OWNER 360 ADVANTA AMRESCO 7/1/97
3378031 $ 38,500.00 14.63 $ 475.44 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378072 $ 79,200.00 12.83 $ 865.60 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378080 $ 195,500.00 11.03 $ 1,866.23 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378122 $ 305,000.00 12.62 $ 3,283.56 64.62 OWNER 360 ADVANTA AMRESCO 7/1/97
3378163 $ 50,050.00 15.13 $ 638.06 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378171 $ 35,000.00 11.88 $ 356.78 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378197 $ 45,650.00 10.95 $ 433.01 66.64 OWNER 360 ADVANTA AMRESCO 7/1/97
</TABLE>
Page 7
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3378221 3378221AD RYAN 542 WINDING WAY WARMINSTER PA 18974 SFR 6/1/27
3378247 3378247AD HALL 7875 BLUE GILL DRIVE FALCON CO 80831 SFR 6/1/27
3378270 3378270AD MELENDY 12 CLINTON STREET MILFORD NH 3055 2-4 UNITS 6/1/27
3378288 3378288AD SHAW 403 EAST MOON CIRCLE DUNN NC 28334 SFR 6/1/27
3378296 3378296AD BALDIVIESO 2198 JONES ROAD FORT LEE NJ 7024 SFR 6/1/27
3378304 3378304AD YERK 1593 ORCHARD LANE BOYERTOWN PA 18517 SFR 6/1/27
3378320 3378320AD HENDERSON 4121 BROWN ROAD INDIANAPOLI IN 46226 SFR 6/1/27
3378338 3378338AD STIFFELMAN 42 RIDGEMOOR DRIVE SAINT LOUIS MO 63105 SFR 6/1/27
3378353 3378353AD JACOBSON 815 & 817 WEST 400 SOUTH PROVO UT 84601 2-4 UNITS 6/1/27
3378361 3378361AD WESLEY 8454 SOUTH ABERDEEN STREET CHICAGO IL 60620 SFR 6/1/27
3378387 3378387AD SANNER 205 EDWYN AVENUE SCOTTDALE PA 15683 SFR 6/1/27
3378403 3378403AD PIZZARELLA 15 WAVE AVENUE REVERE MA 2151 CONDO 6/1/27
3378411 3378411AD PARENTE 17 APPLE BLOSSOM DRIVE LONDONDERRY NH 3053 SFR 6/1/27
3378429 3378429AD MARTIN 910 LAWNDALE SOUTH BEND IN 46628 SFR 6/1/27
3378445 3378445AD ELMEZIAN 12-14 RIFLE COURT WATERTOWN MA 2172 2-4 UNITS 6/1/27
3378452 3378452AD MACKIE 7948 SOUTH ELIZABETH CHICAGO IL 60620 2-4 UNITS 6/1/27
3378460 3378460AD CAVE 486 PAR AVENUE WEST ORLANDO FL 32804 CONDO 6/1/27
3378494 3378494AD RAMEY 3621 125TH STREET KENOSHA WI 53142 SFR 6/1/27
3378502 3378502AD THOMAS 14541 NORTHEAST STANTON CO PORTLAND OR 97230 SFR 6/1/27
3381092 3381092AD CARRAWAY 4500 BELVEDERE DRIVE PLANO TX 75093 SFR 6/1/27
3381118 3381118AD FROSSARD 3419 BROWN ROAD ST. JOHN MO 63114 SFR 5/1/27
3381126 3381126AD ERHARD 226 APPLEWOOD LANE CARNEYS PO NJ 8029 SFR 6/1/27
3381134 3381134AD HAMILTON 1324 FERGUSON ST. LOUIS MO 63133 SFR 6/1/27
3381142 3381142AD SCHLACKS 28345 SHOREWOOD CIRCLE COVERT MI 49043 SFR 4/1/27
3381159 3381159AD SHORTEN 3126 A BASFORD ROAD FREDERICK MD 21703 SFR 6/1/27
3381167 3381167AD TUCKER 1677 MONTELLO AVENUE NE WASHINGTON DC 20002 SFR 5/1/27
3381233 3381233AD RICHTER 8432 FOREST DRIVE PASADENA MD 21122 SFR 6/1/27
3381241 3381241AD MOTLEY 7713 COFFE CREEK DRIVE CHARLOTTE NC 23873 SFR 6/1/27
3381266 3381266AD DAVIS 214 EAST LANZIT AVENUE LOS ANGELES CA 90061 SFR 6/1/27
3381308 3381308AD VASQUEZ 450 NORTH SUNNYSIDE AVENUE SIERRA MADR CA 91024 SFR 6/1/27
3381316 3381316AD ENEMUOH 6210 CONDON AVENUE LOS ANGELES CA 90046 SFR 6/1/27
3381324 3381324AD SIFFORD 21830 SOUTHEAST WALLACE RO DAYTON OR 97114 SFR 6/1/27
3381332 3381332AD MCMAHON 835 NIAGARA LANE NORTH PLYMOUTH MN 55447 SFR 6/1/27
3381340 3381340AD BANKS 9324 SOUTH PHILLIPS AVENUE CHICAGO IL 60617 SFR 6/1/27
3381373 3381373AD PEEBLES 304 SAINT PAULS ROAD ROANOKE RAP NC 27870 SFR 6/1/27
3381399 3381399AD PHARR 4296 WHITECAPP ROAD MARIETTA GA 30066 SFR 6/1/27
3381415 3381415AD SIMPSON 2711 WHITNEY DRIVE OZARK AR 72949 SFR 6/1/27
3381423 3381423AD BROLIN 1099 GRAND CANYON WAY BREA CA 92821 SFR 7/1/27
3381456 3381456AD SPILLERS 3110 MEADOWS RUN SAN ANTONIO TX 78251 SFR 6/1/27
3381472 3381472AD HENDRICKS 4570 EAST YALE AVENUE DENVER CO 80222 CONDO 6/1/27
3381480 3381480AD FEWELL 226 NORTH 1ST STREET BREESE IL 62230 SFR 7/1/27
3381514 3381514AD ALDERMAN 9156 WEST 89TH COURT BROOMFIELD CO 80021 SFR 6/1/27
3381530 3381530AD MIDDAUGH 2750 WEST CAMINO DE LAS GR TUCSON AZ 85742 SFR 6/1/27
3381605 3381605AD GONZALES 1349 SOUTH YATES STREET DENVER CO 80123 SFR 6/1/27
3384476 3384476AD TABESH 24001 ALDERGLEN DRIVE EL TORO CA 92630 SFR 4/1/27
3384484 3384484AD ZIMMERMAN 5855 RAVENWOOD AVE NEWARK CA 94560 SFR 5/1/27
3384492 3384492AD WHEELER 6643 EAST WOODWRD DRIVE MANTECA CA 95337 SFR 4/1/27
3384526 3384526AD SMITH 1304 GOLF AVE ORMOND BCH FL 32174 SFR 5/1/27
3384542 3384542AD CARRIE 317 RIDGECREST CIRCLE SUISUN CITY CA 94585 SFR 6/1/27
3384591 3384591AD ASHBY 2199 CYPRESS POINT DRIVE E CLEARWATER FL 34623 CONDO 6/1/27
3385770 3385770AD FRYER 4216 SOUTHERN HILLS DRIVE DALLAS TX 75216 SFR 6/1/27
3385788 3385788AD FERENTZ 269 HARDENBURGH ROAD RIFTON NY 12471 SFR 6/1/27
3385820 3385820AD MOURADIAN 14159 DICKENS STREET SHERMAN OAK CA 91423 CONDO 6/1/27
3385838 3385838AD CLARK 10943 JAMIE AVENUE PACOIMA ARE CA 91331 SFR 6/1/27
3385846 3385846AD HIRATA 1110 NEAL AVENUE WAHIAWA HI 96786 2-4 UNITS 6/1/27
3385853 3385853AD BACA 4504 OLYMPIC COURT NORTHWE ALBUQUERQUE NM 87114 SFR 6/1/27
3385879 3385879AD HABEL 2601 BON AIR DRIVE ORLANDO FL 32818 SFR 6/1/27
3385887 3385887AD KEEGAN 2337 THOMAS CIRCLE GILBERTSVIL PA 19525 SFR 6/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3378221 $ 93,100.00 11.68 $ 934.77 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378247 $ 110,600.00 11 $ 1,053.27 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378270 $ 53,200.00 10.38 $ 481.87 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3378288 $ 43,200.00 12.38 $ 457.04 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378296 $ 105,000.00 11.68 $ 1,054.25 46.67 OWNER 360 ADVANTA AMRESCO 7/1/97
3378304 $ 78,750.00 9.15 $ 642.16 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378320 $ 70,000.00 13.75 $ 815.58 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378338 $ 230,000.00 8.5 $ 1,768.50 58.93 OWNER 360 ADVANTA AMRESCO 7/1/97
3378353 $ 162,400.00 10.8 $ 1,522.08 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378361 $ 60,900.00 15.13 $ 776.38 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378387 $ 44,525.00 12.88 $ 488.36 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378403 $ 31,850.00 10.81 $ 298.75 63.70 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3378411 $ 122,400.00 9.48 $ 1,027.42 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378429 $ 28,800.00 10.85 $ 271.01 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378445 $ 120,250.00 12.13 $ 1,248.95 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3378452 $ 95,250.00 11.41 $ 936.72 75.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3378460 $ 26,400.00 10.85 $ 248.43 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378494 $ 63,750.00 10.93 $ 603.74 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3378502 $ 133,200.00 11 $ 1,268.49 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381092 $ 289,000.00 9.75 $ 2,482.96 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381118 $ 32,993.35 13.555 $ 379.41 55.00 NON OWNER 360 ADVANTA EDGE MTG SERVICES 6/1/97
3381126 $ 52,000.00 12.5 $ 554.98 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381134 $ 38,000.00 13.25 $ 427.79 80.00 OWNER 360 ADVANTA EDGE MTG SERVICES 7/1/97
3381142 $ 83,969.24 14 $ 995.29 57.93 NON OWNER 360 ADVANTA AMRESCO 6/1/97
3381159 $ 176,000.00 11.75 $ 1,776.56 73.33 OWNER 360 ADVANTA AMRESCO 7/1/97
3381167 $ 47,992.90 14.9 $ 603.10 60.00 OWNER 360 ADVANTA AMRESCO 6/1/97
3381233 $ 102,000.00 9.13 $ 830.27 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381241 $ 78,750.00 14.38 $ 956.82 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381266 $ 73,500.00 14.25 $ 885.45 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381308 $ 241,200.00 8.75 $ 1,897.52 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381316 $ 225,000.00 10.75 $ 2,100.33 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381324 $ 130,000.00 9.25 $ 1,069.48 72.22 OWNER 360 ADVANTA AMRESCO 7/1/97
3381332 $ 84,000.00 11.18 $ 811.40 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381340 $ 63,000.00 12.08 $ 651.91 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381373 $ 62,725.00 12.13 $ 651.48 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381399 $ 67,500.00 9.25 $ 555.31 61.36 OWNER 360 ADVANTA AMRESCO 7/1/97
3381415 $ 76,500.00 8.77 $ 602.92 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381423 $ 160,500.00 9.5 $ 1,349.57 75.00 NON OWNER 360 ADVANTA AMRESCO 8/1/97
3381456 $ 39,750.00 11.5 $ 393.64 61.15 OWNER 360 ADVANTA AMRESCO 7/1/97
3381472 $ 68,000.00 10.18 $ 605.81 61.82 OWNER 360 ADVANTA AMRESCO 7/1/97
3381480 $ 36,925.00 15.13 $ 470.74 70.00 OWNER 360 ADVANTA AMRESCO 8/1/97
3381514 $ 93,560.00 10.85 $ 880.41 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3381530 $ 81,850.00 11.6 $ 816.80 79.98 OWNER 360 ADVANTA AMRESCO 7/1/97
3381605 $ 49,500.00 13.58 $ 570.10 55.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3384476 $ 178,845.03 10.75 $ 1,670.94 89.95 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3384484 $ 179,036.00 10.99 $ 1,704.26 90.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3384492 $ 183,446.29 10.975 $ 1,745.00 90.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3384526 $ 54,382.03 11.35 $ 532.50 80.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 6/1/97
3384542 $ 116,000.00 8.8 $ 916.72 89.23 OWNER 360 ADVANTA ALTERNATIVE LENDING 7/1/97
3384591 $ 71,200.00 11.605 $ 710.80 80.00 OWNER 360 ADVANTA ALTERNATIVE LENDING 7/1/97
3385770 $ 37,500.00 9.63 $ 318.88 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3385788 $ 170,000.00 11.175 $ 1,641.47 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3385820 $ 43,000.00 9.8 $ 371.02 68.25 OWNER 360 ADVANTA AMRESCO 7/1/97
3385838 $ 106,250.00 10.65 $ 983.85 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3385846 $ 243,750.00 9.25 $ 2,005.27 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3385853 $ 98,000.00 11.13 $ 942.92 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3385879 $ 46,200.00 13.75 $ 538.28 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3385887 $ 135,750.00 11 $ 1,292.78 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
</TABLE>
Page 8
<PAGE>
AMRESCO Mortgage Loan Schedule
1997-2 PreFund Group 2 Adjustable Rate Loans
<TABLE>
<CAPTION>
Servicer AMRESCO Last Zip Property Maturity
Loan Number Loan Number Name Address City State Code Type Date
- - ----------- ----------- ---- ------- ---- ----- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3385895 3385895AD CLARK 413 HARRISON LANE SPARTANBURG SC 29301 SFR 6/1/27
3385937 3385937AD SMITH 4025 SENNA DRIVE LAS CRUCES NM 88011 SFR 6/1/27
3385945 3385945AD AIVAZIAN 10236 SAMOA AVENUE TUJUNGA CA 91042 CONDO 6/1/27
3385952 3385952AD BROWN 511 CONSTITUTION STREET EASTMAN GA 31023 SFR 6/1/27
3385978 3385978AD WARD 253 DOLLAR MOUNTAIN DRIVE SAN JOSE CA 95127 SFR 7/1/27
3385994 3385994AD SMITH 5106 BOOTH HILL ROAD HOOD RIVER OR 97031 MANUF HM 6/1/27
3386000 3386000AD JONES 6582 NORTHWEST 2ND STREET MARGATE FL 33063 SFR 6/1/27
3386018 3386018AD BESSER 333 LINN STREET ZANESVILLE OH 43701 SFR 6/1/27
3386026 3386026AD RYAN 603 CREEK STREET UHRICHSVILL OH 44683 SFR 6/1/27
3386034 3386034AD CANNON 1821 SQUIRE FIKE ROAD FRIENDSVILL MD 21531 SFR 7/1/27
3386042 3386042AD SPECCHIO 2 LISA COURT MILLSTONE NJ 7726 SFR 6/1/27
3386059 3386059AD JACOBS 7445 LAKEVIEW AVENUE WHITE BEAR MN 55110 SFR 6/1/27
3386067 3386067AD FIELD 1203 NORTHEAST CEDAR RIDGE VANCOUVER WA 98682 SFR 6/1/27
3386075 3386075AD BRIEN 1823 MISSOURI AVENUE SOUTH MILWA WI 53172 SFR 7/1/27
3386109 3386109AD SIMS 312 GRAND AVENUE AKRON OH 44302 SFR 6/1/27
3386117 3386117AD MCCLAIN 229 HILLVIEW DRIVE SHELBYVILLE KY 40065 SFR 7/1/12
3386125 3386125AD SIMS 566 CROSBY AVENUE AKRON OH 44302 2-4 UNITS 6/1/27
3386133 3386133AD LEDDER 576 MARGARET DRIVE CHESAPEAKE VA 23322 SFR 6/1/27
3386166 3386166AD ARNOLD 1458 EAST NORTH STREET SPRINGFIELD MO 65803 SFR 7/1/27
3386208 3386208AD WILSON 11290 ASHCROFT LANE SAINT LOUIS MO 63136 SFR 6/1/27
3386224 3386224AD HARTKE 3223 BRYANT AVENUE NORTH MINNEAPOLIS MN 55412 SFR 6/1/27
3386232 3386232AD BROOKS 7230 SANDY BLUFF DRIVE JACKSONVILL FL 32277 SFR 6/1/27
3386299 3386299AD PATIS 3510 WEST WABANSIA CHICAGO IL 60622 2-4 UNITS 6/1/27
3386307 3386307AD HICKS 2001 AGNES SAINT LOUIS MO 63107 SFR 7/1/27
3386315 3386315AD HADIN 452 BLUE DOLPHIN WAY SACRAMENTO CA 95831 SFR 6/1/27
3401346 3401346AD LOO 2363&2363A BOOTH ROAD HONOLULU HI 96813 2-4 UNITS 6/1/27
3401353 3401353AD HARRIS 5822 BRYNHURST AVENUE LOS ANGELES CA 90043 SFR 6/1/27
3401379 3401379AD WHITE 4626 COLFAX AVENUE NORTH MINNEAPOLIS MN 55412 SFR 7/1/27
3401429 3401429AD CARREIRA 85 BEAVER BROOK ROAD DANBURY CT 6810 SFR 6/1/27
3401445 3401445AD DRESCHER 608 NORTH CLEAR CREEK DRIV FRIENDSWOOD TX 77546 SFR 6/1/27
3401486 3401486AD HANDLEY 656 WILDERNESS ROAD LINDEN VA 22642 SFR 7/1/27
<CAPTION>
Servicer 07/01/97 Current Current Occupancy Original Due
Loan Number Scheduled Balance Rate P&I Payment LTV Status Term Servicer Originator Date
- - ----------- ----------------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3385895 $ 93,800.00 12.58 $ 1,006.91 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3385937 $ 110,500.00 11.53 $ 1,096.80 85.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3385945 $ 91,000.00 8.13 $ 675.99 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3385952 $ 19,000.00 12.75 $ 206.47 61.29 OWNER 360 ADVANTA AMRESCO 7/1/97
3385978 $ 135,000.00 9.03 $ 1,089.16 75.00 OWNER 360 ADVANTA AMRESCO 8/1/97
3385994 $ 88,900.00 12.33 $ 937.08 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3386000 $ 85,600.00 10.85 $ 805.50 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3386018 $ 42,000.00 13 $ 464.60 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3386026 $ 34,200.00 9.8 $ 295.09 72.77 OWNER 360 ADVANTA AMRESCO 7/1/97
3386034 $ 128,100.00 10.68 $ 1,189.05 70.00 OWNER 360 ADVANTA AMRESCO 8/1/97
3386042 $ 350,000.00 10.38 $ 3,170.23 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3386059 $ 80,500.00 10.63 $ 744.20 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3386067 $ 193,500.00 9.75 $ 1,662.46 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3386075 $ 61,250.00 10.63 $ 566.24 70.00 OWNER 360 ADVANTA AMRESCO 8/1/97
3386109 $ 35,000.00 10.13 $ 310.52 70.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3386117 $ 90,100.00 10.15 $ 976.50 85.00 OWNER 180 ADVANTA AMRESCO 8/1/97
3386125 $ 53,950.00 9.92 $ 470.26 65.00 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3386133 $ 142,425.00 11.23 $ 1,381.16 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3386166 $ 36,000.00 10.65 $ 333.35 75.00 OWNER 360 ADVANTA AMRESCO 8/1/97
3386208 $ 68,310.00 9.75 $ 586.89 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3386224 $ 43,200.00 11.88 $ 440.37 80.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3386232 $ 89,250.00 10.55 $ 819.74 75.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3386299 $ 80,500.00 11.96 $ 825.56 73.18 NON OWNER 360 ADVANTA AMRESCO 7/1/97
3386307 $ 19,250.00 12.83 $ 210.39 70.00 NON OWNER 360 ADVANTA AMRESCO 8/1/97
3386315 $ 135,000.00 8.35 $ 1,023.72 84.91 OWNER 360 ADVANTA AMRESCO 7/1/97
3401346 $ 198,000.00 11.55 $ 1,968.33 60.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3401353 $ 171,450.00 10 $ 1,504.60 90.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3401379 $ 32,000.00 10.73 $ 298.23 80.00 OWNER 360 ADVANTA AMRESCO 8/1/97
3401429 $ 95,200.00 11.7 $ 957.31 70.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3401445 $ 117,000.00 13.25 $ 1,317.16 65.00 OWNER 360 ADVANTA AMRESCO 7/1/97
3401486 $ 82,400.80 10.43 $ 749.44 80.00 OWNER 360 ADVANTA AMRESCO 8/1/97
--------------
$44,585,702.20
==============
LOAN COUNT 495
</TABLE>
