<PAGE> 1
- --------------------------------------------------------------------------------
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):
September 17, 1997
------------------
AMRESCO Residential Securities Corporation Mortgage Loan Trust 1997-3
---------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
New York 333-30759-01 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, 12E
New York, NY 10286
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code (214) 953-7700
-------------
No Change
-----------------------------------------------------------
(Former name or former address, if changed since last report)
- -------------------------------------------------------------------------------
<PAGE> 2
Item 2. Acquisition or Disposition of Assets.
Description of the Conveyance of Subsequent Mortgage Loans
A. On September 17, 1997, AMRESCO Residential Securities Corporation
Mortgage Loan Trust 1997-3 (the "Trust") acquired $76,068,567.38 of Subsequent
Mortgage Loans pursuant to the terms of the Pooling and Servicing Agreement
dated as of September 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 Long Beach 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 September 17, 1997 (the "9/17 Subsequent Transfer
Agreement"). The Subsequent Mortgage Loans possess the characteristics required
by the Prospectus dated September 5, 1997, and the Prospectus Supplement dated
September 5, 1997, filed pursuant to Rule 424(b)(5) of the Act on September 18,
1997. The Schedule of Subsequent Mortgage Loans are attached to the 9/17
Subsequent Transfer Agreement.
B. On September 30, 1997, AMRESCO Residential Securities Corporation
Mortgage Loan Trust 1997-3 (the "Trust") acquired $49,264,491.74 of Subsequent
Mortgage Loans pursuant to the terms of the Pooling and Servicing Agreement
dated as of September 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 Long Beach 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 September 30, 1997 (the "9/30 Subsequent Transfer
Agreement"). The Subsequent Mortgage Loans possess the characteristics required
by the Prospectus dated September 5, 1997, and the Prospectus Supplement dated
September 5, 1997, filed pursuant to Rule 424(b)(5) of the Act on September 18,
1997. The Schedule of Subsequent Mortgage Loans are attached to the 9/30
Subsequent Transfer Agreement.
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 September 17, 1997,
among AMRESCO Residential Securities Corporation, as
Depositor, AMRESCO
<PAGE> 3
Residential Capital Markets, Inc., as Seller and AMRESCO
Residential Securities Corporation Mortgage Loan Trust 1997-3
as the Purchaser.
10.2 Subsequent Transfer Agreement dated as of September
30, 1997, among AMRESCO Residential Securities Corporation,
as Depositor, AMRESCO Residential Capital Markets, Inc., as
Seller at AMRESCO Residential Securities Corporation Mortgage
Loan Trust 1997-3 as the Purchaser.
<PAGE> 4
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
By: AMRESCO Residential Securities Corporation
Mortgage Loan Trust 1997-3
By: /s/ Ronald B. Kirkland
------------------------
Name: Ronald B. Kirkland
Title: Vice President and
Chief Accounting Officer
Dated: September 30, 1997
<PAGE> 5
EXHIBIT INDEX
<TABLE>
<CAPTION>
Exhibit
Number Description
- ----- -----------
<S> <C>
10.1 Subsequent Transfer Agreement dated as of September 17,
1997, among AMRESCO Residential Securities Corporation, as
Depositor, AMRESCO Residential Capital Markets, Inc., as
Seller and AMRESCO Residential Securities Corporation
Mortgage Loan Trust 1997-3 as the Purchaser.
10.2 Subsequent Transfer Agreement dated as of September
30, 1997, among AMRESCO Residential Securities Corporation,
as Depositor, AMRESCO Residential Capital Markets, Inc., as
Seller at AMRESCO Residential Securities Corporation Mortgage
Loan Trust 1997-3 as the Purchaser.
</TABLE>
<PAGE> 1
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 1997-3 (the "Purchaser") pursuant to
the Pooling and Servicing Agreement dated as of September 1, 1997 among the
Depositor, the Seller, Option One Mortgage Corporation, Long Beach 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 Subsequent Mortgage Loans (the "Subsequent Mortgage Loans") listed on the
attached Schedules of Subsequent Mortgage Loans.
Conveyance of Subsequent Mortgage Loans. As of September 17, 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 September 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.
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, $76,068,567.38 pursuant to this Subsequent
Transfer Agreement and to include $37,482,405.51 of the Subsequent Mortgage
Loans listed in Schedule I-A hereto in Group I and $38,586,161.87 of the
Subsequent 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.
<PAGE> 2
Terms capitalized herein and not defined herein shall have their
respective meanings as set forth in the Pooling and Servicing Agreement.
By: /s/ Janice Cott
-----------------------------------------
Name: Janice Cott
---------------------------------------
Title: Vice President
--------------------------------------
AMRESCO RESIDENTIAL CAPITAL MARKETS, INC.
as Seller
By: /s/ Janice Cott
-----------------------------------------
Name: Janice Cott
---------------------------------------
Title: Vice President
--------------------------------------
AMRESCO RESIDENTIAL SECURITIES CORPORATION
MORTGAGE LOAN TRUST 1997-3,
by The Bank of New York as Trustee
By: /s/ Frank Austin
-----------------------------------------
Name: Frank Austin
---------------------------------------
Title:
--------------------------------------
Dated: September 17, 1997
<PAGE> 3
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 GROUP 1 FIXED RATE LOANS
<TABLE>
<CAPTION>
9/1/97
SERVICER AMRESCO LAST ZIP PROPERTY MATURITY SCHEDULED
LOAN NUMBER LOAN NUMBER NAME ADDRESS CITY STATE CODE TYPE DATE BALANCE
- ----------- ----------- ---- ------- ---- ----- ---- ---- ---- -------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2024073 2024073AD CALDWELL 401 PECOS ST. COLORADO SP CO 80911 SFR 5/1/26 44,765.59
3142296 3142296AD YOUNG 13035 PAXTON STREET PACOIMA CA 91331 SFR 4/1/27 91,770.10
3335064 3335064AD RODRIGUEZ 1960-1970-1990 CAMPBELL RO WAPATO WA 98951 2-4 UNITS 11/1/26 86,699.02
3457306 3457306AD HARE 2992 ALLISON ROAD GAINESVILLE GA 30506 SFR 4/15/27 93,671.44
3457330 3457330AD MATTHEWS 476 COUNTRY CLUB ROAD DUBLIN GA 31021 SFR 4/28/27 53,710.69
3457348 3457348AD HARRIS 718 CAPTAIN KELL DRIVE MACON GA 31204 SFR 4/28/27 166,528.02
3457678 3457678AD BOLT 13704 SW 100TH TERRACE MIAMI FL 33186 PUD 4/16/27 92,441.16
3457694 3457694AD CHRISTOPHER 2934 SW 22ND CIRCLE DELRAY BEAC FL 33445 CONDO 4/15/12 71,509.41
3458254 3458254AD HARVEY 1302 ASHLAND AVE. BALTIMORE MD 21205 CONDO 4/9/12 53,943.84
3652914 3652914AD HERMANN 1824 OHIO AVENUE RIVERSIDE CA 92507 2-4 UNITS 6/1/27 58,378.04
3653037 3653037AD ATKINSON 12290 WAYNOKA RD APPLE VALLE CA 92308 SFR 6/1/27 54,484.93
3849833 3849833AD JACKSON 2155 69TH STREET HILLSDALE MO 63121 SFR 8/1/27 27,993.81
3849858 3849858AD SAGAYSAY 2771 KALIHI STREET HONOLULU HI 96819 SFR 8/1/27 191,669.59
3849882 3849882AD CRAMER 210 CURLEW COURT FOSTER CITY CA 94404 SFR 8/1/27 125,910.17
3849890 3849890AD ELLIS 1017 EAST DAUNE AVENUE SUNNYVALE CA 94086 SFR 8/1/27 119,922.69
3849916 3849916AD DE PERALTA 96-1133 KOKIO STREET PAHALA HI 96777 SFR 9/1/27 68,000.00
3849932 3849932AD FENTON 2508 SOUTH WEBSTER AVENUE SCRANTON PA 18505 SFR 9/1/27 73,525.00
3849940 3849940AD MASOE 56-226 LELEULI STREET KAHUKU HI 96731 SFR 9/1/27 132,000.00
3849965 3849965AD GAINES 2724 WEST CALDWELL STREET COMPTON CA 90220 SFR 9/1/27 72,000.00
3849973 3849973AD ROMERO 10409 SNOWHEIGHTS BOULEVAR ALBUQUERQUE NM 87112 SFR 9/1/27 73,150.00
3850013 3850013AD BELHAGE 2531 CURTIS STREET DENVER CO 80205 2-4 UNITS 9/1/27 80,000.00
3850062 3850062AD WILLIAMS 1117 ABERDEEN ROAD HAMPTON VA 23666 2-4 UNITS 9/1/27 56,250.00
3850070 3850070AD TAYLOR 20314 TRITON COURT KATY TX 77350 SFR 9/1/12 128,000.00
3850112 3850112AD SANDERS 1830 STILLWATER STREET WHITE BEAR MN 55110 SFR 9/1/27 57,000.00
3850146 3850146AD WEAVER 2360 BOB WHITE COURT MISSOULA MT 59802 SFR 9/1/27 85,200.00
3850161 3850161AD BARD 70 HYDE ROAD BROOKLYN CT 6234 SFR 9/1/12 108,750.00
3850179 3850179AD TARTAGLIA 224 PENN ESTATES STROUDSBURG PA 18301 SFR 9/1/27 171,200.00
3850237 3850237AD PRUETT 15920 NORTH MUSTANG ROAD PIEDMONT OK 73078 SFR 9/1/27 63,000.00
3853405 3853405AD CONWRIGHT 4607 ASHBROOK ROAD DALLAS TX 75227 SFR 9/1/27 71,500.00
3853439 3853439AD VERWEY 14197 TU SU CIRCLE APPLE VALLE CA 92307 SFR 8/1/27 51,181.13
3853447 3853447AD BUSENBARK 14526 SUNNYSIDE AVENUE N. SHORELINE WA 98133 SFR 9/1/12 63,000.00
3853462 3853462AD DOWNEY 3227 3227 1/2 112TH STREET INGLEWOOD CA 90303 2-4 UNITS 9/1/27 128,000.00
3853496 3853496AD HENRY 5125 AVENUE M GALVESTON TX 77551 SFR 9/1/27 39,551.92
3853504 3853504AD PERKINS 4433 ALDER STREET EAST CHICAG IN 46312 SFR 9/1/12 65,800.00
3853553 3853553AD CARLIN 444 NIU STREET HONOLULU HI 96815 CONDO 9/1/27 96,000.00
3853603 3853603AD MORROW 1556 HENSLEY ROAD FORT MILL SC 29715 SFR 9/1/27 52,400.00
3853702 3853702AD MINKIN 11322 CAMARILLO STREET NORTH HOLLY CA 91602 CONDO 9/1/27 119,250.00
3853710 3853710AD RUSSO 257 CORNELL STREET ROSLINDALE MA 2131 2-4 UNITS 9/1/27 86,000.00
3853736 3853736AD TWADDELL 227 SPRINGWOOD COURT CANTON GA 30115 SFR 9/1/12 150,000.00
3853751 3853751AD SYMONS 19351 EAST EL DORADO DRIV AURORA CO 80013 SFR 9/1/27 99,450.00
3853777 3853777AD MAHADY 801 WELDON STREET LATROBE PA 15650 SFR 9/1/27 142,500.00
3853835 3853835AD JOHNSON 6632 MANCHESTER STREET NEW ORLEANS LA 70126 SFR 9/1/27 110,075.00
3856325 3856325AD WIMBISH 8031 MAITLAND AVENUE INGLEWOOD CA 90305 SFR 9/1/27 107,250.00
3856424 3856424AD MARION 602 MCREYNOLDS STREET CARTHAGE NC 28327 SFR 9/1/12 68,800.00
3856465 3856465AD CRAWFORD 890 SUGAR HOUSE DRIVE PORT ORANGE FL 32119 SFR 9/1/27 68,000.00
3856556 3856556AD SHUMATE 2201 BIRCH DRIVE CLARKSVILLE IN 5E+08 SFR 9/1/12 56,000.00
3856614 3856614AD DENLINGER 689 WEST LEXINGTON ELKHART IN 46514 SFR 9/1/12 25,125.00
3856689 3856689AD GARCES 7521 SOUTHWEST 59TH STREET MIAMI FL 33143 SFR 9/1/27 216,000.00
3860285 3860285AD MILLER 68125 MOLINOS COURT CATHERDAL C CA 92234 SFR 9/1/27 65,000.00
3860350 3860350AD LEE 9730 NORTHWEST 63RD STREET OCALA FL 34482 SFR 9/1/27 117,600.00
3860400 3860400AD DUKE 8888 CABOT DRIVE CINCINNATI OH 45231 SFR 9/1/27 60,300.00
3860426 3860426AD MERRILL 10 WALKER STREET MILFORD NH 3055 SFR 9/1/27 32,000.00
3860442 3860442AD ESMAT 83 MT. VERNON COURT CONCORD OH 44060 CONDO 9/1/27 59,800.00
3860459 3860459AD BRAUCH 11062 CARLILE STREET NORTHGLENN CO 80233 SFR 9/1/27 77,000.00
</TABLE>
<TABLE>
<CAPTION>
SERVICER CURRENT CURRENT OCCUPANCY ORIGINAL DUE
LOAN NUMBER RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
- ----------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2024073 11.75 454.23 60 OWNER 360 ADVANTA NEW CENTURY 9/1/97
3142296 9.5 773.59 80 OWNER 360 ADVANTA NEW CENTURY 9/1/97
3335064 11.84 884.19 66.92 NON OWNER 360 ADVANTA FREMONT INV AND LOAN 9/1/97
3457306 13.5 1073.82 75 OWNER 360 ADVANTA PARKWAY MORTGAGE 9/15/97
3457330 11.9 551.3 75 OWNER 360 ADVANTA PARKWAY MORTGAGE 9/28/97
3457348 12.99 1843.84 80 OWNER 360 ADVANTA PARKWAY MORTGAGE 9/28/97
3457678 10.05 817.82 80 OWNER 360 ADVANTA PARKWAY MORTGAGE 9/16/97
3457694 13.45 820.95 80 OWNER 180 ADVANTA PARKWAY MORTGAGE 10/15/97
3458254 11.65 640.7 80 OWNER 180 ADVANTA PARKWAY MORTGAGE 9/9/97
3652914 10.85 550.49 65 NON OWNER 360 ADVANTA BNC 9/1/97
3653037 7.85 394.94 65 NON OWNER 360 ADVANTA BNC 9/1/97
3849833 13.15 313.02 80 OWNER 360 ADVANTA EDGE MORTGAGE SERVICES 9/1/97
3849858 10.25 1718.27 65 NON OWNER 360 ADVANTA SAN DIEGO HOME LOANS INC 9/1/97
3849882 7.7 898.33 33.16 OWNER 360 ADVANTA AMRESCO 10/1/97
3849890 8.2 897.31 58.54 OWNER 360 ADVANTA AMRESCO 9/1/97
3849916 9.7 581.73 80 OWNER 360 ADVANTA AMRESCO 10/1/97
3849932 11.38 721.39 85 OWNER 360 ADVANTA AMRESCO 10/1/97
3849940 10.1 1168.16 80 OWNER 360 ADVANTA AMRESCO 10/1/97
3849965 12.1 746.15 60 OWNER 360 ADVANTA AMRESCO 10/1/97
3849973 10.78 684.49 70 OWNER 360 ADVANTA AMRESCO 10/1/97
3850013 10.55 734.78 61.54 OWNER 360 ADVANTA AMRESCO 10/1/97
3850062 11.23 545.48 75 NON OWNER 360 ADVANTA AMRESCO 10/1/97
3850070 10.5 1414.91 80 OWNER 180 ADVANTA AMRESCO 10/1/97
3850112 12.63 614.09 79.17 OWNER 360 ADVANTA AMRESCO 10/1/97
3850146 10.88 803.66 80 OWNER 360 ADVANTA AMRESCO 10/1/97
3850161 11.25 1253.17 75 OWNER 180 ADVANTA AMRESCO 10/1/97
3850179 10.83 1608.42 80 OWNER 360 ADVANTA AMRESCO 10/1/97
3850237 9.95 550.54 75 OWNER 360 ADVANTA AMRESCO 10/1/97
3853405 11.58 712.43 65 NON OWNER 360 ADVANTA AMRESCO 10/1/97
3853439 10.85 481.8 80 OWNER 360 ADVANTA AMRESCO 10/1/97
3853447 7.45 582.23 38.18 OWNER 180 ADVANTA AMRESCO 10/1/97
3853462 10.63 1183.32 80 OWNER 360 ADVANTA AMRESCO 10/1/97
3853496 9.85 342.96 73.3 OWNER 360 ADVANTA AMRESCO 10/1/97
3853504 8.95 665.43 70 OWNER 180 ADVANTA AMRESCO 10/1/97
3853553 10.08 848.15 60 OWNER 360 ADVANTA AMRESCO 10/1/97
3853603 11.98 538.19 80 OWNER 360 ADVANTA AMRESCO 10/1/97
3853702 8.9 950.94 75 OWNER 360 ADVANTA AMRESCO 10/1/97
3853710 9.2 704.39 56.95 OWNER 360 ADVANTA AMRESCO 10/1/97
3853736 10.45 1653.45 73.53 OWNER 180 ADVANTA AMRESCO 10/1/97
3853751 11 947.09 85 OWNER 360 ADVANTA AMRESCO 10/1/97
3853777 10.88 1344.16 75 OWNER 360 ADVANTA AMRESCO 10/1/97
3853835 11.5 1090.06 85 OWNER 360 ADVANTA AMRESCO 10/1/97
3856325 9.76 922.23 65 NON OWNER 360 ADVANTA AMRESCO 10/1/97
3856424 9.58 721.75 80 OWNER 180 ADVANTA AMRESCO 10/1/97
3856465 13.25 765.53 59.13 OWNER 360 ADVANTA AMRESCO 10/1/97
3856556 10 601.78 80 OWNER 180 ADVANTA AMRESCO 10/1/97
3856614 9.33 259.79 75 NON OWNER 180 ADVANTA AMRESCO 10/1/97
3856689 9.75 1855.77 90 OWNER 360 ADVANTA AMRESCO 10/1/97
3860285 9.5 546.56 51.59 OWNER 360 ADVANTA AMRESCO 10/1/97
3860350 11.35 1151.14 70 OWNER 360 ADVANTA AMRESCO 10/1/97
3860400 11.75 608.67 90 OWNER 360 ADVANTA AMRESCO 10/1/97
3860426 10.95 303.54 32 OWNER 360 ADVANTA AMRESCO 10/1/97
3860442 12.58 641.93 65 NON OWNER 360 ADVANTA AMRESCO 10/1/97
3860459 8.7 603.01 73.68 OWNER 360 ADVANTA AMRESCO 10/1/97
</TABLE>
Page 1
<PAGE> 4
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 GROUP 1 FIXED RATE LOANS
<TABLE>
<CAPTION>
SERVICER AMRESCO
LOAN LOAN LAST ZIP PROPERTY MATURITY
NUMBER NUMBER NAME ADDRESS CITY STATE CODE TYPE DATE
- ------- --------- ------------ -------------------------- ------------ ----- ----- ------- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3860467 3860467AD HUNT-MICHALI 101 EAST EL CAMINITO DRIVE PHOENIX AZ 85020 SFR 09/01/2027
3860517 3860517AD ARMIJO 702 SOUTH MUDSPRINGS ROAD PAYSON AZ 85541 SFR 09/01/2027
3860541 3860541AD GORDON 4727 WEST WILKINS STREET INDIANAPOLI IN 46241 SFR 09/01/2027
3860608 3860608AD JONES 15731 ARDMORE STREET DETROIT MI 48227 SFR 09/01/2027
3860616 3860616AD CLEARY 10 COUNTY ROAD 1768 FARMINGTON NM 87401 SFR 09/01/2027
3860681 3860681AD MACDONALD 318 NORTH 6TH STREET BLOOMFIELD NM 87413 SFR 09/01/2027
3863644 3863644AD NOBRIGA LOT #28 HAINA HONOKAA HI 96727 SFR 09/01/2027
3863677 3863677AD BENSON 123 EAST 97TH STREET LOS ANGELES CA 90003 SFR 09/01/2027
3863685 3863685AD GRAY 5525 GIPSY AVENUE LAS VEGAS NV 89107 SFR 09/01/2027
3863792 3863792AD WILLIAMS 645 MAALAHI STREET WAILUKU HI 96793 SFR 09/01/2027
3870334 3870334AD DEGROOT 32 S. ELM WEBSTER GRO MO 63119 SFR 08/01/2027
3870342 3870342AD LAWSON 4950 WHITTIER DRIVE SACRAMENTO CA 95820 SFR 09/01/2012
3870391 3870391AD HARPER 3916 PETTY ROAD PINE BLUFF AR 71603 SFR 09/01/2027
3870482 3870482AD BORI 183 RUSSELL AVENUE AKRON OH 44311 SFR 09/01/2027
3870524 3870524AD ROBINSON 733 RIVER ROAD REDFIELD AR 72132 SFR 09/01/2027
3870532 3870532AD GRIFFIN 633 EAST 49TH PLACE TULSA OK 74126 SFR 09/01/2012
3871597 3871597AD REBOLLO 8103 SOLANA STREET SAN DIEGO CA 92114 SFR 06/01/2027
3871605 3871605AD LEYVA 1450 CARDELLA STREET FIREBAUGH CA 93622 SFR 06/01/2027
3871621 3871621AD ESPOSITO 257-259 NEWHALL STREET NEW HAVEN CT 6511 2-4 UNITS 07/01/2027
3871662 3871662AD HAVRILLA 29652 GIRARD RIDGE ROAD CASTELLA CA 96017 SFR 06/01/2027
3871670 3871670AD FINISTER 1116 SOUTH CENTRAL AVENUE COMPTON CA 90220 SFR 05/01/2027
3871688 3871688AD BONNER 1205 WEST 7TH STREET WEISER ID 83672 MANUFACTURE 07/01/2027
3871696 3871696AD BERNDT 801 NORTH STATE STREET WASECA MN 56093 SFR 06/01/2027
3871738 3871738AD ARGUELLAS 2121 NORTH AVERS AVENUE CHICAGO IL 60647 2-4 UNITS 06/01/2027
3871811 3871811AD JIMENEZ 408 ABERY AVENUE LA PUENTE CA 91744 SFR 06/01/2027
3871829 3871829AD HAGERMAN RR2 LINCOLN MO 65338 MANUFACTURE 05/01/2027
3871845 3871845AD LEONARD 565 ESCUELA ROAD GOLDEN VALL AZ 86413 MANUFACTURE 06/01/2027
3871852 3871852AD BANDY 3322 EAST AVENUE R-12 PALMDALE CA 93550 SFR 07/01/2027
3871860 3871860AD MATOS 2805 WEST VANDALIA STREET BROKEN ARRO OK 74012 SFR 06/01/2027
3871886 3871886AD KING 17509 INGRAM ROAD FORT MYERS FL 33912 SFR 06/01/2027
3871902 3871902AD FLINNER 117 OLD RIDGE ROAD CORAOPOLIS PA 15108 SFR 06/01/2027
3871910 3871910AD MERTENS 311 NORTH SUNBURY DRIVE SLIPPERY RO PA 16057 MANUFACTURE 05/01/2027
3871944 3871944AD ALTAHER 814 FARRAGUT STREET PITTSBURGH PA 15206 2-4 UNITS 06/01/2012
3871951 3871951AD DRAZDYS 1629 LANGFORD ROAD BALTIMORE MD 21207 SFR 06/01/2027
3871969 3871969AD MUNGO 800 NORTH FRASER STREET FLORENCE SC 29502 SFR 07/01/2027
3871977 3871977AD PYLARINOS 5 BANK STREET SELDEN NY 11784 SFR 07/01/2012
3871985 3871985AD BAILEY 4305 FERNHILL AVENUE BALTIMORE MD 21207 SFR 06/01/2027
3871993 3871993AD CUNNINGHAM RD 2 BOX 50 ALIQUIPPA PA 15001 SFR 06/01/2027
3872009 3872009AD MARSH 13620 CURRIERS ROAD CHAFFEE NY 14030 SFR 07/01/2027
3872017 3872017AD HARGRAVE 274 NORTH HILTON STREET BALTIMORE MD 21229 SFR 07/01/2027
3872025 3872025AD LEWIS 339 EDISON STREET BATON ROUGE LA 70806 SFR 01/01/2027
3872041 3872041AD FOLARIN 1018 PARK ROAD WASHINGTON DC 20010 SFR 06/01/2027
3872058 3872058AD AMADOR 6426 NW 188TH LANE MIAMI FL 33015 PUD 07/01/2027
3872066 3872066AD ALVAREZ 926 MICHIGAN AVENUE 1 MIAMI BEACH FL 33139 CONDO 06/01/2027
3872090 3872090AD STEVENS 55 BARNICKEL STREET MEADOW LAND PA 15347 SFR 07/01/2027
3872132 3872132AD STEVENS 300 BARNICKEL STREET MEADOW LAND PA 15347 SFR 07/01/2027
3872140 3872140AD WILLIAMS 3727 IRWINGTON ROAD MACON GA 31207 SFR 07/01/2027
3872157 3872157AD OWUNNAH 1822 RIVER DRIVE NASHVILLE TN 37218 SFR 07/01/2027
3872165 3872165AD BRODIE 26 BATES STREET WASHINGTON DC 20001 2-4 UNITS 07/01/2027
3872173 3872173AD VARGAS 275 SYLVAN AVENUE WATERBURY CT 6702 SFR 07/01/2027
3872181 3872181AD DIMITROV 9360-62 SW 168TH STREET MIAMI FL 33157 2-4 UNITS 07/01/2027
3872199 3872199AD DACUS 5 PONDEROSA TRAIL SAINT ALBAN WV 25177 SFR 07/01/2027
3872215 3872215AD SETTNEK 130 OAKVIEW AVENUE PITTSBURGH PA 15218 SFR 07/01/2027
3872223 3872223AD FISHER 867 PARK CIRCLE HARRISONBUR VA 22801 SFR 07/01/2012
<CAPTION>
SERVICER 9/1/97
LOAN SCHEDULED CURRENT CURRENT OCCUPANCY ORIGINAL DUE
NUMBER BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
- ------- --------- ------ ------- ----- ------ --- ------- ------------------------------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3860467 60,000.00 9.75 515.49 57.14 OWNER 360 ADVANTA THE MONEY TREE HOME LOANS OF A 10/01/97
3860517 60,000.00 10.95 569.13 35.93 OWNER 360 ADVANTA AMRESCO 10/01/97
3860541 38,925.00 9.2 318.82 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3860608 34,500.00 9.58 292.11 75 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3860616 42,800.00 11.98 439.59 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3860681 63,750.00 11.38 625.48 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3863644 66,500.00 8.2 497.26 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3863677 60,000.00 11.4 589.6 43.64 OWNER 360 ADVANTA AMRESCO 10/01/97
3863685 72,250.00 10.88 681.51 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3863792 265,000.00 7.95 1935.25 61.63 OWNER 360 ADVANTA AMRESCO 10/01/97
3870334 283,859.75 11.525 2817.35 90 OWNER 360 ADVANTA EDGE MORTGAGE SERVICES 09/01/97
3870342 49,000.00 7.95 466.86 61.25 OWNER 180 ADVANTA AMRESCO 10/01/97
3870391 45,000.00 11.6 449.07 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3870482 24,000.00 10.1 212.39 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3870524 80,900.00 12.25 847.75 89.99 OWNER 360 ADVANTA AMRESCO 10/01/97
3870532 22,500.00 11.23 258.99 75 NON OWNER 180 ADVANTA AMRESCO 10/01/97
3871597 103,353.95 9.75 889.23 75 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871605 59,170.53 9.99 519.53 75 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871621 38,476.54 11.74 388.33 70 NON OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871662 62,220.93 10.25 558.28 70 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871670 100,809.20 9.75 867.75 73.72 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871688 97,917.45 10.25 878.18 65.33 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871696 58,421.71 10 513.38 90 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 10/01/97
3871738 168,586.29 11.49 1669.83 75 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871811 126,829.68 9.99 1113.58 79.38 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871829 37,834.45 10.25 339.63 73.88 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871845 55,536.63 10.75 519.02 77.22 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871852 68,814.57 12.5 734.81 85 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871860 58,383.00 10.5 535.13 75 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871886 75,881.25 10.99 723.2 79.17 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871902 57,619.14 11.5 571.16 75 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871910 41,795.61 11.49 414.12 74.93 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871944 39,727.11 10.74 448.13 66.67 OWNER 180 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871951 57,363.36 13.5 657.47 70 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871969 17,990.88 13 199.12 42.35 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871977 127,497.04 12.25 1556.87 80 OWNER 180 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871985 82,424.39 11.75 832.77 75 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3871993 64,122.77 11.25 631.32 36.11 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 10/01/97
3872009 65,950.08 10.75 616.1 75 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3872017 56,667.32 11.99 582.79 90 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3872025 71,787.43 10.99 685.13 80 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3872041 82,640.28 10.49 756.24 70 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3872058 90,900.51 12.25 953.07 85 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3872066 44,199.57 10.75 413.07 75 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3872090 61,966.27 12.25 649.7 84.93 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3872132 53,959.16 10.75 504.08 54 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3872140 93,529.20 10.75 873.74 80 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 10/01/97
3872157 91,141.30 11.49 902.45 80 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3872165 97,933.35 11.24 951.1 70 NON OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3872173 59,965.49 12 617.17 80 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 10/01/97
3872181 67,951.28 11 647.58 80 NON OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3872199 52,468.77 11.75 529.95 75 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 10/01/97
3872215 29,536.71 11.99 304.25 80 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 09/01/97
3872223 99,537.18 10.5 1105.4 60.79 OWNER 180 ADVANTA WEYERHAEUSER MORTGAGE 10/01/97
</TABLE>
Page 2
<PAGE> 5
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 GROUP 1 FIXED RATE LOANS
<TABLE>
<CAPTION>
SERVICER AMRESCO LAST ZIP PROPERTY
LOAN NUMBER LOAN NUMBER NAME ADDRESS CITY STATE CODE TYPE
----------- ----------- ---- ------- ---- ----- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C>
3872249 3872249AD TERRY RT. 1 VINTON VA 24179 SFR
3872256 3872256AD COPPOLA A-4 & A-5 HOWES LOOP WILMINGTON VT 5363 PUD
3872280 3872280AD DIAK 1710 KENNEDY DRIVE MADISON IL 62060 SFR
3872371 3872371AD LEQUIRE 709 CHERRY STREET ROCKFORD IL 61101 2-4 UNITS
3872389 3872389AD LANE 127 SOUTH 6TH STREET RICHMOND CA 94804 SFR
3872397 3872397AD LONEY 57 PLEASANT DALE ROAD HENDERSON NV 89014 SFR
3872439 3872439AD MALONE 3400 FOX HOLLOW ROAD LINCOLN NE 68506 SFR
3872454 3872454AD AISA 65 N. GARY AVENUE TULSA OK 74110 SFR
3872462 3872462AD STRANTZ 5720 147TH STREET NORTH HUGO MN 55038 SFR
3872470 3872470AD BARBER 12804 AQUA CALIENTE DRIVE TOPOCK AZ 86436 SFR
3872488 3872488AD DECK 7685 DERBY LANE COTATI CA 94931 SFR
3872496 3872496AD WALWYN 1041 BEASLEY ROAD JACKSON MS 39206 SFR
3872520 3872520AD PASQUARIELLO 11640 NORTH 108TH WAY SCOTTSDALE AZ 85259 SFR
3872546 3872546AD LOCKE 2 PONY TRAIL SONOITA AZ 85637 MANUFACTURE
3872561 3872561AD CASADO 10655 BROOKHOLLOW COURT SAN DIEGO CA 92126 SFR
3872579 3872579AD WILLIAMS 106 CARDINAL LANE COMMERCE OK 74339 SFR
3872587 3872587AD ODELL BOX 567 CHICO TX 76431 SFR
3872595 3872595AD JENKINS 25 HEWIT DRIVE CORPUS CHRI TX 78404 PUD
3872611 3872611AD O LORDS 3525 158TH PLACE STANWOOD WA 98292 MANUFACTURE
3872629 3872629AD TERRY 5481 WEST PHENIX AVENUE WASILLA AK 99654 SFR
3872637 3872637AD ESTEP NNA MEADOWVIEW ROAD SAGLE ID 83860 MANUFACTURE
3872645 3872645AD DISON 5651 WINDSOR WAY 307 CULVER CITY CA 90230 CONDO
3872660 3872660AD BROWN 808 STEWART STREET BOYCE LA 71409 SFR
3872678 3872678AD BILLHEIMER 665 NORTH LONE EAGLE ROAD WALNUT CA 91789 SFR
3872686 3872686AD SLATTERY 1230 LONG LAKE ROAD NEW BRIGHTO MN 55112 SFR
3872702 3872702AD HODGES 3766 NORTH MELODY STREET KINGMAN AZ 86401 SFR
3872728 3872728AD PALOMBIA 3657 BISQUIER DRIVE ANCHORAGE AK 99508 SFR
3872736 3872736AD VOGEL 1705 SOUTH VICTORIA ROAD MENDOTA HEI MN 55118 SFR
3872751 3872751AD JONES 9427 SOUTH 68TH EAST TULSA OK 74133 SFR
3872769 3872769AD THOMPSON 2600 56TH STREET DES MOINES IA 50310 SFR
3872777 3872777AD GREEN 918 SOUTH FOUNTAIN DRIVE CEDAR CITY UT 84720 SFR
3872827 3872827AD DUCHENE 4747 LAKELAND AVENUE CRYSTAL MN 55429 SFR
3872835 3872835AD EGGE 20912 JUNO AVENUE NORTH FOREST LAKE MN 55025 SFR
3872843 3872843AD FEINER 1806 LOS ALTOS DRIVE SAN MATEO CA 94402 SFR
3872850 3872850AD MOLINA 2263 MARDEL AVENUE WHITTIER CA 90601 SFR
3872876 3872876AD CORVIN 1508 SOUTH ASPEN COURT BROKEN ARRO OK 74012 SFR
3872884 3872884AD DOUGHTY HRC 64 BOX 1448 LOCUST GROV OK 74352 SFR
3872892 3872892AD SLOAN 18014 NORTH 1ST STREET PHOENIX AZ 85022 PUD
3872900 3872900AD SMITH 2109 HUNTZINGER FARMINGTON NM 87401 SFR
3872926 3872926AD BECK 15099 RATTLESNAKE ROAD GRASS VALLE CA 95945 SFR
3872934 3872934AD DAVIS 1934 OLIVER AVENUE NORTH MINNEAPOLIS MN 55411 2-4 UNITS
3872983 3872983AD BANKS 115 EAST 99TH STREET LOS ANGELES CA 90003 SFR
3872991 3872991AD LA RUSSO 6255 COPPER DRIVE FLAGSTAFF AZ 86004 MANUFACTURE
3873007 3873007AD FERRERIA 56 FRONTIER STREET TRABUCO CAN CA 92679 PUD
3873015 3873015AD MURRAY 1540 EAST 52ND STREET LOS ANGELES CA 90011 SFR
3873023 3873023AD GARCIA 1400 SILVER LAKE LOS ANGELES CA 90026 2-4 UNITS
3873031 3873031AD M 905 WEST 73RD STREET LOS ANGELES CA 90044 SFR
3873049 3873049AD WILKE 3425 MAYFAIR HORN LAKE MS 38637 SFR
3873056 3873056AD RUIZ 832 LANTANA LANE GERVAIS OR 97026 SFR
3873064 3873064AD WEATHERLY RT. 1 HWY 27 BELLEVILLE AR 72824 SFR
3873098 3873098AD ABBOTT 3802 SHAWBRIDGE ROAD BENTON AR 72015 SFR
3873114 3873114AD GRISWOLD 1319 WEST WREN DRIVE VISALIA CA 93291 SFR
3873148 3873148AD THAYER 225 MORTON STREET EAST ST. PAUL MN 55107 2-4 UNITS
3873155 3873155AD MARKHAM 1680 WEST BOULEVARD LOS ANGELES CA 90019 SFR
</TABLE>
<TABLE>
<CAPTION>
SERVICER MATURITY 9/1/97 CURRENT CURRENT OCCUPANCY ORIGINAL
LOAN NUMBER DATE SCHEDULED BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER
----------- ---- ------------------ ---- ------------ --- ------ ---- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3872249 7/1/27 59,772.50 13 661.51 65 OWNER 360 ADVANTA
3872256 7/1/27 41,273.02 11.7 415.31 70 OWNER 360 ADVANTA
3872280 7/1/12 23,893.84 10.99 272.64 55.81 OWNER 180 ADVANTA
3872371 7/1/27 59,963.52 11.75 605.65 75 NON OWNER 360 ADVANTA
3872389 6/1/27 59,445.48 11.75 600.6 70 OWNER 360 ADVANTA
3872397 6/1/27 104,859.18 9.99 920.68 75 OWNER 360 ADVANTA
3872439 6/1/27 29,959.77 9.99 263.05 19.29 OWNER 360 ADVANTA
3872454 7/1/12 14,935.62 10.5 165.81 60 NON OWNER 180 ADVANTA
3872462 7/1/27 83,929.24 10.25 752.73 80 OWNER 360 ADVANTA
3872470 6/1/27 70,142.39 12.25 735.63 90 OWNER 360 ADVANTA
3872488 7/1/27 169,913.08 8.99 1367.44 70 OWNER 360 ADVANTA
3872496 6/1/27 83,711.26 8.99 674.08 65 OWNER 360 ADVANTA
3872520 6/1/12 244,699.23 9.99 2647.4 58.69 OWNER 180 ADVANTA
3872546 5/1/27 23,304.53 9.99 210.44 22.86 OWNER 360 ADVANTA
3872561 6/1/27 161,415.83 10.75 1508.51 80 OWNER 360 ADVANTA
3872579 6/1/27 31,453.15 9.5 264.87 70 OWNER 360 ADVANTA
3872587 6/1/27 43,078.44 11 410.69 75 OWNER 360 ADVANTA
3872595 7/1/27 367,236.72 11 3499.79 70 NON OWNER 360 ADVANTA
3872611 6/1/27 53,919.66 9.5 454.07 49.09 OWNER 360 ADVANTA
3872629 6/1/27 132,456.53 10.99 1261.78 85 OWNER 360 ADVANTA
3872637 6/1/27 115,881.38 11.25 1126.67 80 OWNER 360 ADVANTA
3872645 6/1/27 59,116.47 9.75 508.62 80 OWNER 360 ADVANTA
3872660 6/1/27 19,983.60 12.25 209.58 80 OWNER 360 ADVANTA
3872678 6/1/27 188,817.03 11.5 1871.66 71.86 OWNER 360 ADVANTA
3872686 7/1/27 114,230.52 11.75 1153.76 90 OWNER 360 ADVANTA
3872702 6/1/27 63,423.39 10.5 580.86 84.67 OWNER 360 ADVANTA
3872728 6/1/27 137,680.26 11.99 1416.37 84.64 OWNER 360 ADVANTA
3872736 7/1/27 125,948.27 13.5 1443.22 70 OWNER 360 ADVANTA
3872751 6/1/27 74,794.64 10.75 699 80 OWNER 360 ADVANTA
3872769 7/1/27 44,967.75 11 428.55 69.23 OWNER 360 ADVANTA
3872777 7/1/27 56,956.87 10.75 532.09 53.27 OWNER 360 ADVANTA
3872827 6/1/27 71,840.33 8.5 553.62 54.14 OWNER 360 ADVANTA
3872835 7/1/27 81,941.11 10.99 780.29 70.69 OWNER 360 ADVANTA
3872843 6/1/27 299,450.88 8.5 2306.75 60.98 OWNER 360 ADVANTA
3872850 7/1/27 114,623.91 8.99 922.48 75 OWNER 360 ADVANTA
3872876 7/1/27 73,431.14 9.75 631.48 70 NON OWNER 360 ADVANTA
3872884 7/1/27 55,648.37 10 488.99 70 OWNER 360 ADVANTA
3872892 6/1/27 42,703.74 10.99 406.8 75 OWNER 360 ADVANTA
3872900 6/1/27 89,991.62 10.5 824.19 85 OWNER 360 ADVANTA
3872926 6/1/27 112,364.39 10.49 1028.25 74.5 OWNER 360 ADVANTA
3872934 6/1/27 75,930.34 11.75 767.16 78.35 OWNER 360 ADVANTA
3872983 6/1/27 115,808.08 8.99 932.53 80 OWNER 360 ADVANTA
3872991 6/1/27 86,956.18 9.99 764.6 80 OWNER 360 ADVANTA
3873007 6/1/27 148,980.02 10.75 1392.29 74.61 OWNER 360 ADVANTA
3873015 6/1/12 100,648.34 8.49 998.92 75.19 OWNER 180 ADVANTA
3873023 7/1/27 130,756.16 8.99 1052.31 85 OWNER 360 ADVANTA
3873031 7/1/27 99,890.11 8.99 803.91 80 OWNER 360 ADVANTA
3873049 7/1/27 41,811.61 11.25 406.38 80 OWNER 360 ADVANTA
3873056 7/1/27 101,469.56 9.99 890.52 80 OWNER 360 ADVANTA
3873064 7/1/27 23,980.84 10.5 219.54 50.1 OWNER 360 ADVANTA
3873098 7/1/27 71,951.15 11.25 699.31 80 OWNER 360 ADVANTA
3873114 7/1/27 62,472.84 13.25 703.61 52.52 OWNER 360 ADVANTA
3873148 7/1/27 76,955.70 12 792.04 70 NON OWNER 360 ADVANTA
3873155 7/1/27 106,899.75 9.75 919.3 74.31 OWNER 360 ADVANTA
</TABLE>
<TABLE>
<CAPTION>
SERVICER DUE
LOAN NUMBER ORIGINATOR DATE
----------- ---------- ----
<S> <C> <C>
3872249 WEYERHAEUSER MORTGAGE 9/1/97
3872256 WEYERHAEUSER MORTGAGE 9/1/97
3872280 WEYERHAEUSER MORTGAGE 10/1/97
3872371 WEYERHAEUSER MORTGAGE 9/1/97
3872389 WEYERHAEUSER MORTGAGE 9/1/97
3872397 WEYERHAEUSER MORTGAGE 9/1/97
3872439 WEYERHAEUSER MORTGAGE 11/1/97
3872454 WEYERHAEUSER MORTGAGE 9/1/97
3872462 WEYERHAEUSER MORTGAGE 9/1/97
3872470 WEYERHAEUSER MORTGAGE 9/1/97
3872488 WEYERHAEUSER MORTGAGE 9/1/97
3872496 WEYERHAEUSER MORTGAGE 9/1/97
3872520 WEYERHAEUSER MORTGAGE 9/1/97
3872546 WEYERHAEUSER MORTGAGE 9/1/97
3872561 WEYERHAEUSER MORTGAGE 10/1/97
3872579 WEYERHAEUSER MORTGAGE 9/1/97
3872587 WEYERHAEUSER MORTGAGE 9/1/97
3872595 WEYERHAEUSER MORTGAGE 9/1/97
3872611 WEYERHAEUSER MORTGAGE 9/1/97
3872629 WEYERHAEUSER MORTGAGE 9/1/97
3872637 WEYERHAEUSER MORTGAGE 10/1/97
3872645 WEYERHAEUSER MORTGAGE 9/1/97
3872660 WEYERHAEUSER MORTGAGE 10/1/97
3872678 WEYERHAEUSER MORTGAGE 9/1/97
3872686 WEYERHAEUSER MORTGAGE 9/1/97
3872702 WEYERHAEUSER MORTGAGE 9/1/97
3872728 WEYERHAEUSER MORTGAGE 9/1/97
3872736 WEYERHAEUSER MORTGAGE 9/1/97
3872751 WEYERHAEUSER MORTGAGE 9/1/97
3872769 WEYERHAEUSER MORTGAGE 9/1/97
3872777 WEYERHAEUSER MORTGAGE 9/1/97
3872827 WEYERHAEUSER MORTGAGE 9/1/97
3872835 WEYERHAEUSER MORTGAGE 10/1/97
3872843 WEYERHAEUSER MORTGAGE 9/1/97
3872850 WEYERHAEUSER MORTGAGE 9/1/97
3872876 WEYERHAEUSER MORTGAGE 9/1/97
3872884 WEYERHAEUSER MORTGAGE 10/1/97
3872892 WEYERHAEUSER MORTGAGE 9/1/97
3872900 WEYERHAEUSER MORTGAGE 9/1/97
3872926 WEYERHAEUSER MORTGAGE 9/1/97
3872934 WEYERHAEUSER MORTGAGE 10/1/97
3872983 WEYERHAEUSER MORTGAGE 9/1/97
3872991 WEYERHAEUSER MORTGAGE 9/1/97
3873007 WEYERHAEUSER MORTGAGE 9/1/97
3873015 WEYERHAEUSER MORTGAGE 10/1/97
3873023 WEYERHAEUSER MORTGAGE 9/1/97
3873031 WEYERHAEUSER MORTGAGE 10/1/97
3873049 WEYERHAEUSER MORTGAGE 9/1/97
3873056 WEYERHAEUSER MORTGAGE 9/1/97
3873064 WEYERHAEUSER MORTGAGE 9/1/97
3873098 WEYERHAEUSER MORTGAGE 9/1/97
3873114 WEYERHAEUSER MORTGAGE 10/1/97
3873148 WEYERHAEUSER MORTGAGE 9/1/97
3873155 WEYERHAEUSER MORTGAGE 10/1/97
</TABLE>
Page 3
<PAGE> 6
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 GROUP 1 FIXED RATE LOANS
<TABLE>
<CAPTION>
9/1/97
SERVICER AMRESCO LAST ZIP PROPERTY MATURITY SCHEDULED
LOAN NUMBER LOAN NUMBER NAME ADDRESS CITY STATE CODE TYPE DATE BALANCE
- ----------- ----------- ---- ------- ---- ----- ---- ---- ---- -------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3873171 3873171AD MARR 2408 GOSIUTE DRIVE BULLHEAD CI AZ 86426 MANUFACTURE 7/1/27 64,750.98
3873189 3873189AD FOSTER 839 HEARST AVENUE BERKELEY CA 94710 SFR 7/1/27 147,837.37
3873197 3873197AD FUGGINS 403 EAST 118TH STREET LOS ANGELES CA 90061 SFR 7/1/27 83,159.56
3873213 3873213AD BERTONIERE 1617 ELISE AVENUE METAIRIE LA 70003 SFR 7/1/27 94,342.60
3873221 3873221AD GARRIER 3438 WYANDOT STREET DENVER CO 80211 SFR 7/1/27 51,976.03
3873239 3873239AD HILL 614 NORTH BROADWAY ABERDEEN WA 98520 SFR 7/1/27 73,140.53
3873247 3873247AD VENSKE 4220 MEADOW DRIVE MONTESANO WA 98563 SFR 7/1/27 86,170.01
3873254 3873254AD DRUDGE 1625 DEETZ ROAD MT SHASTA CA 96067 SFR 7/1/27 116,915.98
3873270 3873270AD LOCKHART 8927 LA SALLE AVENUE LOS ANGELES CA 90047 SFR 7/1/27 135,902.34
3873296 3873296AD JONES 1517 NORTH LOTUS AVENUE CHICAGO IL 60651 2-4 UNITS 7/1/27 99,938.62
3873304 3873304AD BOLES 1198 PEGGY LANE CHICAGO HEI IL 60411 SFR 7/1/27 53,967.16
3873338 3873338AD TAYLOR 77 GILES STREET WATERBURY CT 6704 2-4 UNITS 7/1/27 78,251.37
3873346 3873346AD ROSADO 23 ELIZABETH STREET WATERBURY CT 6704 2-4 UNITS 7/1/27 58,160.51
3873361 3873361AD BISTLINE 504 NORTH BEDFORD STREET CARLISLE PA 17013 2-4 UNITS 7/1/27 45,570.25
3873395 3873395AD ANSWEENEY 10136 SISSON HIGHWAY NORTH COLLI NY 14057 SFR 7/1/12 54,721.08
3873403 3873403AD PRASAD 912 BOWEN AVENUE MODESTO CA 95350 SFR 7/1/27 62,350.18
3873445 3873445AD DUNCAN 205 NORTH 2ND STREET DELMAR DE 19940 SFR 7/1/27 59,157.49
3873478 3873478AD ROBICHAUD 186-188 AUBURN STREET MANCHESTER NH 3105 2-4 UNITS 7/1/27 72,758.13
3873510 3873510AD PETRETTO 50 BARNETT STREET NEW HAVEN CT 6512 2-4 UNITS 7/1/27 103,936.65
3873528 3873528AD PETRETTO 47-49 GILBERT STREET WEST HAVEN CT 6516 2-4 UNITS 7/1/27 113,530.80
3873544 3873544AD MOORE 4018 EDMONDSON AVENUE BALTIMORE MD 21229 SFR 7/1/12 59,722.31
3873569 3873569AD SIMS 10845 S.W. 112 AVENUE 205 MIAMI FL 33176 CONDO 7/1/27 37,416.64
3873619 3873619AD YAROSZ 12 MYRTLE DRIVE MONTAGUE NJ 7827 SFR 7/1/27 61,714.48
3873627 3873627AD WRVES 13410 SW 2ND STREET MIAMI FL 33184 SFR 7/1/12 129,398.34
3873643 3873643AD ROSS 1836 SOUTH 23RD AVENUE MAYWOOD IL 60153 SFR 7/1/27 78,443.75
3873668 3873668AD LOWRY 1987 NORTH US HIGHWAY 421 MICHIGAN CI IN 46360 SFR 7/1/27 52,919.92
3873726 3873726AD THOMPSON 1850 BLOSSOM AVENUE 119 FAIRFIELD CA 94533 CONDO 7/1/27 53,207.49
3873742 3873742AD THURMOND 2208 EMERALD RIVER WAY FORT MOHAVE AZ 86427 PUD 7/1/27 74,297.58
3873759 3873759AD MCCUMBER 6529 WEST PAPAGO STREET PHOENIX AZ 85043 PUD 7/1/27 57,568.66
3873767 3873767AD WILLIAMS 690 LADERA STREET PASADENA CA 91104 SFR 7/1/27 117,370.47
3873775 3873775AD SPIVEY 545 ANN STREET FOREST MS 39074 SFR 7/1/27 22,366.34
3873809 3873809AD TAMBURELLO 1743 COUNTY ROAD 210 RIFLE CO 81650 SFR 7/1/27 199,812.62
3873833 3873833AD ELCOCK 7336 WEDMORE DRIVE MARRERO LA 70072 SFR 7/1/12 67,228.17
3873841 3873841AD TRAMMELL 1031 THIRD STREET LAS VEGAS NM 87701 SFR 7/1/27 52,961.99
3873866 3873866AD ERICKSON 7448 FLORIDA AVENUE NORTH BROOKLYN PA MN 55428 SFR 7/1/27 109,561.52
3873874 3873874AD GRAMSE 190 WEST 200 SOUTH RICHFIELD UT 84701 SFR 7/1/12 49,768.59
3873908 3873908AD BURCHETT 420 ST. JOSEPH STREET NEW MARKET MN 55054 SFR 7/1/12 62,886.69
3873916 3873916AD GIBSON 608 DENISON LANE BAKERSFIELD CA 93306 SFR 7/1/27 112,100.10
3873932 3873932AD WEST 6 NEILA WAY MILL VALLEY CA 94941 SFR 7/1/27 355,244.75
3873957 3873957AD HERNANDEZ 2660 NEVADA STREET UNION CITY CA 94587 SFR 7/1/12 52,692.38
3873965 3873965AD ATTLA 2604 WHITMAN ROAD NORTH POLE AK 99705 SFR 7/1/27 59,940.61
3873981 3873981AD WINSETT 9940 EAST 114TH PLACE BIXBY OK 74008 SFR 7/1/27 83,656.93
3873999 3873999AD SPEAR 401 EAST KSTREET RUSSELLVILL AR 72801 SFR 7/1/27 21,734.37
3874021 3874021AD VAN TRAN 5405 YALE STREET MONTCLAIR CA 91763 SFR 7/1/27 95,805.28
3874047 3874047AD TRUTNA 3747 TRINITY STREET EUREKA CA 95501 SFR 7/1/27 153,855.72
3874054 3874054AD TRUTNA 2424 HUBBARD LANE EUREKA CA 95501 2-4 UNITS 7/1/27 115,417.24
3874062 3874062AD TRUTNA 2447 JACOBY CREEK ROAD BAYSIDE CA 95524 SFR 7/1/27 76,944.83
3874070 3874070AD VICKERS 6271 BASS MOUNTAIN ROAD SNOW CAMP NC 27349 SFR 7/1/27 62,347.44
3874088 3874088AD MUNOZ 305 LAKEWOOD DRIVE BAYTOWN TX 77520 SFR 7/1/27 51,268.81
3874096 3874096AD VOORHEES 2013 NORTH 73RD AVENUE PHOENIX AZ 85035 SFR 7/1/27 58,959.97
3874104 3874104AD WIDING 1354 BIRMINGHAM STREET ST. PAUL MN 55106 SFR 7/1/27 58,464.43
3874112 3874112AD JOHNSON 403 CACTUS ROAD GALLUP NM 87301 SFR 7/1/27 79,908.76
3874138 3874138AD HARRIS 4330 SHASTA WAY KLAMATH FAL OR 97601 SFR 7/1/27 43,056.84
3874153 3874153AD JACKSON 6917 NORTH 33RD STREET NEBRASKA NE 68111 SFR 7/1/27 31,478.57
<CAPTION>
SERVICER CURRENT CURRENT OCCUPANCY ORIGINAL DUE
LOAN NUMBER RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
- ----------- ---- ----------- --- ------ ---- -------- ---------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3873171 10.75 604.9 80 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 10/1/97
3873189 8.99 1189.78 69.16 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873197 9 669.85 75 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 10/1/97
3873213 11.75 952.89 80 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873221 12.99 574.82 61.18 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873239 10.5 671.42 74.97 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 10/1/97
3873247 10.5 788.97 75 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873254 10.99 1113.34 90 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 10/1/97
3873270 10.99 1294.14 87.18 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873296 11.75 1009.41 69.93 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873304 11.75 545.09 79.41 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873338 11.75 791.38 80 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873346 11.25 565.28 80 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873361 10.25 409.52 64.37 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873395 9.5 574.33 59.78 OWNER 180 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873403 10.5 570.8 80 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873445 10.99 563.33 80 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873478 12 748.83 65 NON OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873510 11.74 1048.99 69.33 NON OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873528 11.74 1145.82 75.73 NON OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873544 10.5 663.24 75 OWNER 180 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873569 9.99 328.38 61.95 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873619 12 635.17 65 NON OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 10/1/97
3873627 10.5 1437.02 65 OWNER 180 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873643 11 747.58 74.76 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873668 10.75 494.38 80 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873726 10.5 487.1 75 NON OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 10/1/97
3873742 9.25 611.87 85 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873759 12.25 603.59 90 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873767 8.99 944.59 73.44 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873775 10.25 258.47 75 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873809 9.75 1718.31 50 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873833 11.99 809.68 90 OWNER 180 ADVANTA WEYERHAEUSER MORTGAGE 10/1/97
3873841 10.99 505.29 90 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 10/1/97
3873866 10.45 998.92 85 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873874 10.5 552.7 57.47 OWNER 180 ADVANTA WEYERHAEUSER MORTGAGE 10/1/97
3873908 9.75 669.52 80 OWNER 180 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873916 9.99 983.81 85 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873932 10.99 3382.83 90 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873957 7.99 506.19 21.99 OWNER 180 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873965 9.49 504.08 48 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 10/1/97
3873981 12.5 893.3 90 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3873999 10.99 206.97 75 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3874021 9.5 806.38 70 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3874047 9.75 1323.1 70 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3874054 11 1099.94 70 NON OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3874062 11 733.29 70 NON OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3874070 10.25 559.17 73.41 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3874088 11.75 517.83 90 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3874096 11.25 573.05 89.39 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3874104 11.75 590.51 65.73 NON OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3874112 10 702.06 63.19 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3874138 9.5 362.41 74.31 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
3874153 11.25 305.95 70 OWNER 360 ADVANTA WEYERHAEUSER MORTGAGE 9/1/97
</TABLE>
Page 4
<PAGE> 7
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 GROUP 1 FIXED RATE LOANS
<TABLE>
<CAPTION>
SERVICER AMRESCO LAST ZIP PROPERTY
LOAN NUMBER LOAN NUMBER NAME ADDRESS CITY STATE CODE TYPE
- ----------- ----------- ---- ------- ---- ----- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C>
3874161 3874161AD BURAS 420 WEBSTER STREET BAY ST. LOU MS 39520 SFR
3874179 3874179AD TARTER 70100 MIRAGE COVE DRIVE RANCHO MIRA CA 92270 CONDO
3874187 3874187AD DAVIS 2048 WEST 65TH PLACE LOS ANGELES CA 90047 SFR
3874229 3874229AD WINDING 1804 FLORIDA AVENUE BAKER LA 70714 SFR
3874245 3874245AD ALVAREZ 8633 HASTY AVENUE PICO RIVERA CA 90660 SFR
3874252 3874252AD BUCHANAN 3031 NORTH CIVIC CENTER PHOENIX AZ 85251 CONDO
3874260 3874260AD WEBER 16903 EAST 43RD STREET INDEPENDENC MO 64055 SFR
3874278 3874278AD JANIS 227 EAST MAIN STREET PORT JERVIS NY 12771 2-4 UNIT
3874286 3874286AD JANIS 13 EAST MAIN STREET PORT JERVIS NY 12771 2-4 UNIT
3874294 3874294AD JANIS 29 FOLWER STREET WEST MILFOR NY 12771 2-4 UNIT
3874310 3874310AD LYDA 838 NORTH OAK STREET LINCOLNTON NC 28092 SFR
3874336 3874336AD MARTIN 866 WEST 200 NORTH SALT LAKE C UT 84116 SFR
3874344 3874344AD MITCHELL 28915 WEST CANMORE STREET AGOURA HILL CA 91301 SFR
3874351 3874351AD BROWN 2291 DORADO STREET CORONA CA 91719 CONDO
3874377 3874377AD HAMILTON 7701 MONTE TESORO DRIVE KINGMAN AZ 86401 PUD
3874419 3874419AD KNUDSEN 5675 AMHERST STREET VENTURA CA 93003 SFR
3874427 3874427AD RAYA 12517-12519 RUSH STREET SOUTH EL MO CA 91733 2-4 UNIT
3874443 3874443AD BRUYERE 630 WEST PEACH STREET COMPTON CA 90222 SFR
3874468 3874468AD KANU 5024 LILAC DRIVE NORTH BROOKLYN CE MN 55429 SFR
3874476 3874476AD MOBLEY 1919 WEST 83RD STREET LOS ANGELES CA 90047 SFR
3874492 3874492AD BARRIENTOS 1602 SOUTH 60TH STREET OMAHA NE 68106 SFR
3874518 3874518AD THURMAN 60 WEST MANOR STREET ALTADENA CA 91001 SFR
3874526 3874526AD HINELINE 6724 NORTH 65TH AVENUE OMAHA NE 68152 SFR
3874534 3874534AD CRADDOCK 31579 GOWDYVILLE ROAD COTTAGE GRO OR 97424 SFR
3874567 3874567AD HERNANDEZ 864 HOLLOWELL STREET ONTARIO CA 91762 SFR
3874583 3874583AD DECELL 221 LEONARD AVENUE BAY ST. LOU MS 39520 SFR
3874591 3874591AD MILLER 1140 EAST OCEAN BOULEVARD LONG BEACH CA 90802 CONDO
3874617 3874617AD KONZ 14892 EAST KENTUCKY DRIVE AURORA CO 80012 CONDO
3874625 3874625AD AKBARI 525-527 MAINE STREET VALLEJO CA 94590 2-4 UNIT
3874666 3874666AD HAYES 2363 EVERETT STREET NORTH BEND OR 97459 SFR
3876851 3876851AD BACDAD LOT #16 KUKUI CAMP OOKALA HI 96774 SFR
3876869 3876869AD SOUZA LOT # 16 OHA STREET PAPAALOA HI 96780 SFR
3876877 3876877AD KEAWE 59-250 KAMEHAMEHA HIGHWAY HALEIWA HI 96712 SFR
3876950 3876950AD JONES 3720 CHARLES DRIVE ATLANTA GA 30344 SFR
3876968 3876968AD BROWN 3907 CHERRY FOREST DRIVE HOUSTON TX 77088 SFR
3876976 3876976AD LAPINAD 47-446 AIALII PLACE KANEOHE HI 96744 SFR
3876992 3876992AD DUNCAN 719 FREMONT FLINT MI 48504 SFR
3877040 3877040AD BORDADOR 22119 PROSPECT STREET HAYWARD CA 94541 SFR
3877057 3877057AD KAAEA 1 OLOWALU STREET LAHAINA HI 96761 SFR
3877156 3877156AD PROCTOR 16001 NORTHEAST 2ND AVENUE MIAMI FL 33162 SFR
3879301 3879301AD HARMON 8 SENTINEL SPUR IMPERIAL MO 63052 SFR
3879376 3879376AD KLEIN 1402 SHELBY STREET VINCENNES IN 47591 SFR
3879400 3879400AD CHERKASSKY 720 MARIGOLD AVENUE SOUTHAMPTON PA 18966 SFR
3879475 3879475AD BARIZONTE 19371 SOUTHWEST 119TH AVEN MIAMI FL 33177 SFR
3879491 3879491AD DIXON 1628 WAVERLY AVENUE MEMPHIS TN 38106 SFR
3879525 3879525AD MASSES 8210 SOUTHWEST 29 STREET MIAMI FL 33155 SFR
3879624 3879624AD LUCAS 12611 WHITE CORAL DRIVE WEST PALM B FL 33414 SFR
3882859 3882859AD LAWSON 8580 RIDGE ROAD DITTMER MO 63023 SFR
3882875 3882875AD SNYDER HWY 28 BOX 774 BELLE MO 65013 SFR
3882909 3882909AD CODNER 468 SLOCUM DRIVE FOLSOM CA 95630 SFR
3882925 3882925AD TABINO 1847 SE 44TH AVENUE PORTLAND OR 97215 SFR
3883014 3883014AD HUNTER RT 1 BOX 143A DELIGHT AR 71940 SFR
3883097 3883097AD CARRICK 2011 FINLEY ROAD MEMPHIS TN 38116 SFR
3883105 3883105AD SUMMERVILLE 691-693 NORTH MCLEAN BLVD MEMPHIS TN 38107 2-4 UNIT
<CAPTION>
SERVICER MATURITY 9/1/97 CURRENT CURRENT OCCUPANCY ORIGINAL
LOAN NUMBER DATE SCHEDULED BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER
- ----------- ---- ----------------- ---- ----------- --- ------ ---- --------
<S> <C> <C> <C> <C> <C> <C> <C>
3874161 07/01/2027 59,159.82 11.25 574.99 80 OWNER 360 ADVANTA
3874179 07/01/2012 48,767.93 10.25 534.08 70 OWNER 180 ADVANTA
3874187 07/01/2027 141,160.15 9.49 1187.1 90 OWNER 360 ADVANTA
3874229 07/01/2027 27,980.99 11.25 271.96 80 OWNER 360 ADVANTA
3874245 07/01/2027 127,859.64 9 1029.92 77.11 OWNER 360 ADVANTA
3874252 07/01/2027 71,125.88 9.25 585.75 80 OWNER 360 ADVANTA
3874260 07/01/2027 107,851.28 12.25 1130.79 90 OWNER 360 ADVANTA
3874278 07/01/2027 65,964.08 12.25 691.62 80 NON OWNER 360 ADVANTA
3874286 07/01/2027 71,960.82 12.25 754.49 80 NON OWNER 360 ADVANTA
3874294 07/01/2027 65,964.08 12.25 691.62 80 NON OWNER 360 ADVANTA
3874310 07/01/2027 119,922.93 11.5 1188.35 72.73 OWNER 360 ADVANTA
3874336 07/01/2027 75,935.98 10.25 681.04 80 OWNER 360 ADVANTA
3874344 07/01/2012 314,769.99 10.75 3544.44 85 OWNER 180 ADVANTA
3874351 07/01/2027 116,268.98 8.875 926.14 80 OWNER 360 ADVANTA
3874377 07/01/2027 63,934.21 10.5 585.44 80 OWNER 360 ADVANTA
3874419 07/01/2027 102,803.59 9.75 884.07 70 OWNER 360 ADVANTA
3874427 07/01/2027 129,334.74 9.99 1135.06 66.38 OWNER 360 ADVANTA
3874443 07/01/2027 83,946.04 11.5 831.85 76.36 NON OWNER 360 ADVANTA
3874468 07/01/2027 69,687.48 9.99 611.6 75 OWNER 360 ADVANTA
3874476 07/01/2027 117,495.29 9.99 1031.16 80 OWNER 360 ADVANTA
3874492 07/01/2027 38,721.25 11 369.03 57.84 OWNER 360 ADVANTA
3874518 07/01/2027 70,921.97 8.99 570.78 68.93 OWNER 360 ADVANTA
3874526 07/01/2012 53,389.39 12.25 651.94 80 OWNER 180 ADVANTA
3874534 07/01/2027 104,902.63 9.8 905.97 71.92 OWNER 360 ADVANTA
3874567 07/01/2027 90,200.77 8.99 725.93 70 OWNER 360 ADVANTA
3874583 07/01/2027 52,093.24 11.74 525.76 75 NON OWNER 360 ADVANTA
3874591 07/01/2027 39,956.14 9 321.85 32 OWNER 360 ADVANTA
3874617 07/01/2027 27,179.42 10.75 253.91 80 OWNER 360 ADVANTA
3874625 07/01/2027 116,159.66 10.625 1074.27 75 NON OWNER 360 ADVANTA
3874666 07/01/2027 64,557.34 11.375 633.58 85 OWNER 360 ADVANTA
3876851 09/01/2027 49,000.00 8.75 385.48 70 OWNER 360 ADVANTA
3876869 09/01/2027 126,000.00 8.5 968.83 90 OWNER 360 ADVANTA
3876877 09/01/2027 450,000.00 7.99 3298.8 74.75 OWNER 360 ADVANTA
3876950 09/01/2012 84,000.00 9.6 882.22 80 OWNER 180 ADVANTA
3876968 09/01/2012 130,725.00 11.5 1527.12 90 OWNER 180 ADVANTA
3876976 09/01/2027 185,000.00 9.45 1548.84 67.27 OWNER 360 ADVANTA
3876992 09/01/2027 68,400.00 11 651.39 90 OWNER 360 ADVANTA
3877040 09/01/2027 344,000.00 11.33 3362.05 80 NON OWNER 360 ADVANTA
3877057 09/01/2027 117,000.00 9.5 983.8 47.18 OWNER 360 ADVANTA
3877156 09/01/2027 61,200.00 11.25 594.41 90 OWNER 360 ADVANTA
3879301 08/01/2027 343,890.07 11.5 3406.6 80 OWNER 360 ADVANTA
3879376 08/01/2027 51,736.30 12.35 546.29 75 OWNER 360 ADVANTA
3879400 09/01/2027 175,000.00 10.08 1546.11 74.47 OWNER 360 ADVANTA
3879475 09/01/2027 70,000.00 10.95 663.98 78.21 OWNER 360 ADVANTA
3879491 09/01/2027 19,000.00 9.63 161.57 44.71 OWNER 360 ADVANTA
3879525 09/01/2027 104,000.00 10.85 978.65 80 OWNER 360 ADVANTA
3879624 09/01/2027 114,700.00 9.75 985.45 89.96 OWNER 360 ADVANTA
3882859 08/01/2027 59,898.63 11 570.64 80 OWNER 360 ADVANTA
3882875 08/01/2027 59,482.93 11.99 611.57 84.4 OWNER 360 ADVANTA
3882909 09/01/2027 90,000.00 8.2 672.98 56.96 OWNER 360 ADVANTA
3882925 09/01/2027 80,500.00 10.85 757.51 70 NON OWNER 360 ADVANTA
3883014 09/01/2012 56,250.00 11.35 651.75 75 OWNER 180 ADVANTA
3883097 09/01/2027 60,800.00 11.7 611.39 80 OWNER 360 ADVANTA
3883105 09/01/2027 61,600.00 11.7 619.44 80 OWNER 360 ADVANTA
<CAPTION>
SERVICER DUE
LOAN NUMBER ORIGINATOR DATE
- ----------- ---------- ----
<S> <C> <C>
3874161 WEYERHAEUSER MORTGAGE 09/01/97
3874179 WEYERHAEUSER MORTGAGE 10/01/97
3874187 WEYERHAEUSER MORTGAGE 09/01/97
3874229 WEYERHAEUSER MORTGAGE 09/01/97
3874245 WEYERHAEUSER MORTGAGE 09/01/97
3874252 WEYERHAEUSER MORTGAGE 09/01/97
3874260 WEYERHAEUSER MORTGAGE 09/01/97
3874278 WEYERHAEUSER MORTGAGE 09/01/97
3874286 WEYERHAEUSER MORTGAGE 09/01/97
3874294 WEYERHAEUSER MORTGAGE 09/01/97
3874310 WEYERHAEUSER MORTGAGE 09/01/97
3874336 WEYERHAEUSER MORTGAGE 09/01/97
3874344 WEYERHAEUSER MORTGAGE 09/01/97
3874351 WEYERHAEUSER MORTGAGE 09/01/97
3874377 WEYERHAEUSER MORTGAGE 09/01/97
3874419 WEYERHAEUSER MORTGAGE 10/01/97
3874427 WEYERHAEUSER MORTGAGE 10/01/97
3874443 WEYERHAEUSER MORTGAGE 09/01/97
3874468 WEYERHAEUSER MORTGAGE 09/01/97
3874476 WEYERHAEUSER MORTGAGE 09/01/97
3874492 WEYERHAEUSER MORTGAGE 09/01/97
3874518 WEYERHAEUSER MORTGAGE 09/01/97
3874526 WEYERHAEUSER MORTGAGE 10/01/97
3874534 WEYERHAEUSER MORTGAGE 09/01/97
3874567 WEYERHAEUSER MORTGAGE 09/01/97
3874583 WEYERHAEUSER MORTGAGE 10/01/97
3874591 WEYERHAEUSER MORTGAGE 09/01/97
3874617 WEYERHAEUSER MORTGAGE 09/01/97
3874625 WEYERHAEUSER MORTGAGE 09/01/97
3874666 WEYERHAEUSER MORTGAGE 09/01/97
3876851 AMRESCO 10/01/97
3876869 AMRESCO 10/01/97
3876877 AMRESCO 10/01/97
3876950 AMRESCO 10/01/97
3876968 AMRESCO 10/01/97
3876976 AMRESCO 10/01/97
3876992 AMRESCO 10/01/97
3877040 AMRESCO 10/01/97
3877057 AMRESCO 10/01/97
3877156 AMRESCO 10/01/97
3879301 EDGE MORTGAGE SERVICES 09/01/97
3879376 AMRESCO 09/01/97
3879400 AMRESCO 10/01/97
3879475 AMRESCO 10/01/97
3879491 AMRESCO 10/01/97
3879525 AMRESCO 10/01/97
3879624 AMRESCO 10/01/97
3882859 DOERING MORTGAGE CORPORA 09/01/97
3882875 EDGE MORTGAGE SERVICES 09/01/97
3882909 AMRESCO 10/01/97
3882925 AMRESCO 10/01/97
3883014 AMRESCO 10/01/97
3883097 AMRESCO 10/01/97
3883105 AMRESCO 10/01/97
</TABLE>
Page 5
<PAGE> 8
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 GROUP 1 FIXED RATE LOANS
<TABLE>
<CAPTION>
SERVICER AMRESCO LAST ZIP PROPERTY
LOAN NUMBER LOAN NUMBER NAME ADDRESS CITY STATE CODE TYPE
- ----------- ----------- ---- ------- ---- ----- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C>
3883154 3883154AD MINAVI 22227 GOLDSTONE DRIVE KATY TX 77450 SFR
3883196 3883196AD MORRIS 2825 ASHLEY DRIVE LA MARQUE TX 77568 SFR
3885902 3885902AD LEURA 4213 CULMER LANE BALCH SPRIN TX 75180 SFR
3885944 3885944AD BLANCHETTE 1255 PONCE ISLAND DRIVE ST. AUGUSTI FL 32095 CONDO
3885951 3885951AD TAONG 5180 LIKINI STREET HONOLULU HI 96818 CONDO
3885969 3885969AD KINOSHITA 5180 LIKINI STREET HONOLULU HI 96818 CONDO
3886066 3886066AD PICKARD 2334 ANINI WAY PEARL CITY HI 96782 SFR
3886116 3886116AD HOUSE 32 SIESTA DRIVE PUEBLO WEST CO 81007 SFR
3886157 3886157AD DAVIS 721 KAHLER STREET DUQUESNE PA 15110 SFR
3886199 3886199AD MORISETTE 30306 BUCKTAIL DRIVE CANYON LAKE CA 92587 SFR
3886207 3886207AD ALEXANDER 262 RAILROAD AVENUE BYHALIA MS 38611 SFR
3894524 3894524AD EVANGELISTA 96-3129 PAKALANA STREET PAHALA HI 96777 SFR
3894532 3894532AD CHUA 406 FARLEY AVENUE SCOTCH PLAI NJ 7076 SFR
3894581 3894581AD GALLEGOS 1041 MATZIE LANE HONOLULU HI 96817 SFR
3894672 3894672AD ORTENSE 183 OGDEN AVENUE JERSEY CITY NJ 7306 2-4 UNITS
3894748 3894748AD ODONNELL 113 CHICKAMAUGA ROAD CHATTANOOGA TN 37421 SFR
3894755 3894755AD LAWRENCE 21186 N. CIRCLE 1950 E. HAVANA IL 62644 SFR
3894771 3894771AD ANDERSON 120 GARLAND LANE BUTLER PA 16002 SFR
3897881 3897881AD BLANTNEY 1901-1905 17TH STREET PLANO TX 75074 2-4 UNITS
3897899 3897899AD TALLIE 1127 WENTWOOD DRIVE DE SOTO TX 75115 SFR
3897964 3897964AD GALON 1812 KAHANU STREET HONOLULU HI 96819 SFR
3897998 3897998AD MCCABE 250 TANKSLEY STREET NASHVILLE TN 37211 SFR
3898004 3898004AD UNGER 43636 SHEEPHORN ROAD BIG BEAR LA CA 92315 SFR
3898046 3898046AD ZIMMERMAN 7209 PARK STREET OWENDALE MI 48754 SFR
3898095 3898095AD BUFFINGTON 5214 DUPONT PARKWAY SMYRNA DE 19977 SFR
3898228 3898228AD DICKINSON 2707 ELM AVENUE MANHATTAN B CA 90266 SFR
3901063 3901063AD TIETZ ROUTE 2 BOX 220 LONGVILLE MN 56655 SFR
3901097 3901097AD MEDINAS 2737 SOUTH KIHEI ROAD KIHEI HI 96753 CONDO
3901121 3901121AD CHRISTOPHER 1863 CADWELL AVENUE CLEVELAND H OH 44118 SFR
3901154 3901154AD LESURE 198 NORTH RANDALL ROAD HOLLY SPRIN MS 38635 SFR
3905106 3905106AD WILSON 1433 KRISTAN COURT STAYTON OR 97383 SFR
3905114 3905114AD MCRAY 28601 SOUTHWEST 147TH COUR MIAMI FL 33033 SFR
3905130 3905130AD ALLEN 1720 HALFORD AVENUE SANTA CLARA CA 95051 CONDO
3905148 3905148AD BALANAY 98-1826 NAHELE STREET AIEA HI 96701 SFR
3905270 3905270AD JOHNSON 3194 MCINTOSH COVE MEMPHIS TN 38111 SFR
3905346 3905346AD SELLERS 6999 BERESFORD ROAD PARMA HEIGH OH 44130 SFR
3905429 3905429AD HIGGINS 374 WASHINGTON STREET NORWICH CT 6360 SFR
3905445 3905445AD DODDS 15735 SOUTHWEST 303RD TERR HOMESTEAD FL 33033 SFR
3905460 3905460AD DELLA CAMERA 146 DOVER STREET NEW HAVEN CT 6515 SFR
3905486 3905486AD DEPAULO 274 KNIGHT STREET PROVIDENCE RI 2909 2-4 UNITS
3905502 3905502AD OMAR 6480 ROYAL TERN STREET ORLANDO FL 32810 SFR
3905510 3905510AD COULTER 6280 CAROL WAY COMMERCE CI CO 80022 SFR
3907771 3907771AD CALICA 472 AINAOLA DRIVE HILO HI 96720 SFR
3907813 3907813AD JACKSON 3841 NW 172TH TERRACE MIAMI FL 33055 SFR
3907862 3907862AD CRAFT 668 DAVIS STREET ELIZABETH WV 26143 SFR
3908050 3908050AD CUTTS 507 WEST CHURCH STREET ANGIER NC 27501 SFR
3908217 3908217AD HEALY 2610 SPRING BEND DRIVE SPRING TX 77386 SFR
3908803 3908803AD JONES 2308 DUFF ROAD LAKELAND FL 33810 SFR
3909421 3909421AD CHANZA 6417 SCOTT STREET PUNTA GORDA FL 33950 SFR
3909439 3909439AD BURK 7529 LEELANAU TRAIL GAYLORD MI 49735 SFR
3909694 3909694AD GIBBONS 9150 CURRARIL AVENUE ATASCADERO CA 93422 SFR
3909785 3909785AD CASTRO 2218 NORTH 48TH LANE PHOENIX AZ 85035 SFR
3916459 3916459AD NAIL 1412 RONALD WEBSTER GRO MO 63119 SFR
3916491 3916491AD FOSTER 436 WEST CALIFORNIA AVENUE FRESNO CA 93706 SFR
<CAPTION>
SERVICER MATURITY 9/1/97 CURRENT CURRENT OCCUPANCY ORIGINAL
LOAN NUMBER DATE SCHEDULED BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER
- ----------- ---- ----------------- ---- ----------- --- ------ ---- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3883154 09/01/2027 51,200.00 8.95 410.13 80 OWNER 360 ADVANTA
3883196 09/01/2027 62,550.00 11.25 607.52 90 OWNER 360 ADVANTA
3885902 09/01/2027 46,500.00 10.95 441.07 78.81 OWNER 360 ADVANTA
3885944 09/01/2012 37,600.00 9.95 402.9 80 OWNER 180 ADVANTA
3885951 09/01/2027 89,250.00 9.35 740.71 75 OWNER 360 ADVANTA
3885969 09/01/2027 95,250.00 9.1 773.27 75 OWNER 360 ADVANTA
3886066 09/01/2027 334,900.00 10.63 3096.06 85 OWNER 360 ADVANTA
3886116 09/01/2027 19,000.00 10.95 180.22 25 OWNER 360 ADVANTA
3886157 09/01/2012 21,600.00 10.58 239.84 80 OWNER 180 ADVANTA
3886199 09/01/2027 172,000.00 9.45 1440 80 OWNER 360 ADVANTA
3886207 09/01/2012 36,800.00 8.95 372.16 61.33 OWNER 180 ADVANTA
3894524 09/01/2027 68,000.00 10 596.75 85 OWNER 360 ADVANTA
3894532 08/01/2027 183,668.02 9.96 1607.11 75 NON OWNER 360 ADVANTA
3894581 09/01/2027 153,000.00 7.95 1117.33 54.26 NON OWNER 360 ADVANTA
3894672 09/01/2027 68,250.00 10.36 617.18 75 NON OWNER 360 ADVANTA
3894748 09/01/2027 40,000.00 9.95 349.55 80 OWNER 360 ADVANTA
3894755 09/01/2027 19,000.00 10.83 178.51 70.37 OWNER 360 ADVANTA
3894771 09/01/2012 90,160.00 10.48 995.51 76.41 OWNER 180 ADVANTA
3897881 09/01/2027 66,300.00 11.01 631.89 65 OWNER 360 ADVANTA
3897899 09/01/2027 94,350.00 11.5 934.34 85 OWNER 360 ADVANTA
3897964 09/01/2027 340,000.00 7.75 2435.8 85 OWNER 360 ADVANTA
3897998 09/01/2027 44,500.00 8.7 348.49 50.57 OWNER 360 ADVANTA
3898004 09/01/2027 280,000.00 7.7 1996.29 67.96 OWNER 360 ADVANTA
3898046 09/01/2012 25,200.00 10.1 272.34 80 OWNER 180 ADVANTA
3898095 09/01/2027 45,000.00 9.95 393.25 30 OWNER 360 ADVANTA
3898228 09/01/2027 303,000.00 9.2 2481.74 57.17 OWNER 360 ADVANTA
3901063 09/01/2027 64,400.00 10.63 595.36 70 OWNER 360 ADVANTA
3901097 09/01/2027 98,000.00 10.45 892.78 66.67 OWNER 360 ADVANTA
3901121 09/01/2027 100,000.00 8.88 796 37.04 OWNER 360 ADVANTA
3901154 09/01/2012 37,600.00 10.7 420.3 80 OWNER 180 ADVANTA
3905106 09/01/2027 76,500.00 10.5 699.78 85 OWNER 360 ADVANTA
3905114 09/01/2027 52,800.00 10.6 486.93 80 OWNER 360 ADVANTA
3905130 09/01/2027 40,000.00 10.95 379.42 38.1 OWNER 360 ADVANTA
3905148 09/01/2027 224,000.00 7.33 1540.25 64.93 OWNER 360 ADVANTA
3905270 09/01/2027 70,125.00 10.5 641.46 85 OWNER 360 ADVANTA
3905346 09/01/2027 60,900.00 10.45 554.8 70 OWNER 360 ADVANTA
3905429 09/01/2027 99,000.00 12.5 1056.59 90 OWNER 360 ADVANTA
3905445 09/01/2027 63,750.00 9.98 558.51 75 NON OWNER 360 ADVANTA
3905460 09/01/2027 52,500.00 9.83 454.14 70 NON OWNER 360 ADVANTA
3905486 09/01/2012 52,000.00 12.64 645.66 65 NON OWNER 180 ADVANTA
3905502 09/01/2027 76,400.00 12.7 827.26 80 OWNER 360 ADVANTA
3905510 09/01/2027 65,250.00 8.58 505.42 75 NON OWNER 360 ADVANTA
3907771 08/01/2027 69,969.85 10.125 620.78 50.91 OWNER 360 ADVANTA
3907813 09/01/2012 57,600.00 11.25 663.75 80 OWNER 180 ADVANTA
3907862 09/01/2027 60,000.00 11.45 591.89 80 OWNER 360 ADVANTA
3908050 09/01/2012 30,000.00 11.01 341.17 39.74 OWNER 180 ADVANTA
3908217 09/01/2012 94,550.00 8.95 956.18 64 OWNER 180 ADVANTA
3908803 08/01/2027 19,990.96 9.9 174.04 29.85 OWNER 360 ADVANTA
3909421 08/01/2012 41,066.17 8.99 442.49 80 OWNER 180 ADVANTA
3909439 08/01/2012 39,651.78 9.74 420.86 75 OWNER 180 ADVANTA
3909694 08/01/2017 107,848.30 9.5 1006.7 78.26 OWNER 240 ADVANTA
3909785 08/01/2027 50,981.22 10.85 479.91 85 OWNER 360 ADVANTA
3916459 08/01/2027 109,960.13 10.925 1041.33 88 OWNER 360 ADVANTA
3916491 09/01/2012 50,000.00 8.95 505.65 76.92 OWNER 180 ADVANTA
<CAPTION>
SERVICER DUE
LOAN NUMBER ORIGINATOR DATE
- ----------- ---------- ----
<S> <C> <C>
3883154 AMRESCO 10/01/97
3883196 AMRESCO 10/01/97
3885902 AMRESCO 10/01/97
3885944 AMRESCO 10/01/97
3885951 AMRESCO 10/01/97
3885969 AMRESCO 10/01/97
3886066 AMRESCO 10/01/97
3886116 AMRESCO 10/01/97
3886157 AMRESCO 10/01/97
3886199 AMRESCO 10/01/97
3886207 AMRESCO 10/01/97
3894524 AMRESCO 10/01/97
3894532 AMRESCO 09/01/97
3894581 AMRESCO 10/01/97
3894672 AMRESCO 10/01/97
3894748 AMRESCO 10/01/97
3894755 AMRESCO 10/01/97
3894771 AMRESCO 10/01/97
3897881 AMRESCO 10/01/97
3897899 AMRESCO 10/01/97
3897964 AMRESCO 10/01/97
3897998 AMRESCO 10/01/97
3898004 AMRESCO 10/01/97
3898046 AMRESCO 10/01/97
3898095 AMRESCO 10/01/97
3898228 AMRESCO 10/01/97
3901063 AMRESCO 10/01/97
3901097 AMRESCO 10/01/97
3901121 AMRESCO 10/01/97
3901154 AMRESCO 10/01/97
3905106 AMRESCO 10/01/97
3905114 AMRESCO 10/01/97
3905130 AMRESCO 10/01/97
3905148 AMRESCO 10/01/97
3905270 AMRESCO 10/01/97
3905346 AMRESCO 10/01/97
3905429 AMRESCO 10/01/97
3905445 AMRESCO 10/01/97
3905460 AMRESCO 10/01/97
3905486 AMRESCO 10/01/97
3905502 AMRESCO 10/01/97
3905510 AMRESCO 10/01/97
3907771 FIRST HAWAIIAN CREDITCOR 09/01/97
3907813 WALL STREET MORTGAGE BAN 10/01/97
3907862 AMRESCO 10/01/97
3908050 AMRESCO 10/01/97
3908217 AMRESCO 10/01/97
3908803 UNITED LENDING 09/01/97
3909421 UNITED LENDING 09/01/97
3909439 UNITED LENDING 09/01/97
3909694 UNITED LENDING 09/01/97
3909785 UNITED LENDING 09/01/97
3916459 EDGE MORTGAGE SERVICES 09/01/97
3916491 AMRESCO 10/01/97
</TABLE>
Page 6
<PAGE> 9
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 GROUP 1 FIXED RATE LOANS
<TABLE>
<CAPTION>
SERVICER AMRESCO LAST ZIP PROPERTY
LOAN NUMBER LOAN NUMBER NAME ADDRESS CITY STATE CODE TYPE
- ----------- ----------- ---- ------- ---- ----- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C>
3916541 3916541AD NIEUKIRK 3875 L HONOAPIILANI ROAD LAHAINA HI 96761 CONDO
3916558 3916558AD ELKINS 2117 NAALAE ROAD KULA HI 96790 SFR
3916590 3916590AD MCKERN 2262 OEOE STREET HILO HI 96720 SFR
3916624 3916624AD BECKETT 617 37TH STREET WEST PALM B FL 33407 SFR
3916632 3916632AD MALLORY ROUTE 1 BOX 315 NEW CANTON VA 23123 SFR
3916665 3916665AD ANDAM 91-1002 FORT WEAVER ROAD EWA BEACH HI 96706 SFR
3916673 3916673AD HAMMAD 7000 WEST 98TH STREET CHICAGO RID IL 60415 CONDO
3916871 3916871AD STOHRY 11607 SOUTH COUNTY ROAD 10 FLAT ROCK IN 47234 SFR
3916939 3916939AD HADDOCK 648 GOLDEN SUNSHINE CIRCLE ORLANDO FL 32807 SFR
3918893 3918893AD RONE 944 9TH STREET #3 SANTA MONIC CA 90403 CONDO
3918901 3918901AD BLOUNT 8211 HOLLY ST/1496 8 OAKLAND CA 94621 2-4 UNITS
3918992 3918992AD JONES 709E SYCAMORE STREET MIAMISBURG OH 45342 SFR
3919008 3919008AD GIBSON 2212 MAPLEWOOD AVENU CINCINNATI OH 45219 SFR
3919057 3919057AD RODGERS 646 GOLFVIEW DRIVE LEXINGTON KY 40504 SFR
3919073 3919073AD PACKWOOD 7280 LAMPHERE DETROIT MI 48239 SFR
3919107 3919107AD BROWN 2744 ROCKY ROAD BURLEY ID 83318 SFR
3919115 3919115AD SHALLON 4600S HONORE STREET CHICAGO IL 60609 SFR
3919123 3919123AD WATKINS 236S 475 EAST ENTERPRISE UT 84725 SFR
3919149 3919149AD MURRAY 8260S VERON AVENUE CHICAGO IL 60619 SFR
3919164 3919164AD RIEGO 165 19TH STREET SAN DIEGO CA 92102 SFR
3919180 3919180AD EVANS 9500 CROESUS AVENUE LOS ANGELES CA 90002 SFR
3919206 3919206AD TAYLOR 2952 HALLDALE AVENUE LOS ANGELES CA 90018 SFR
3919214 3919214AD HOWARD 15901W BUNCHE PARK DRI MIAMI FL 33054 SFR
3919230 3919230AD PRICE 4049 BLACK BIRD WAY CALABASAS CA 91302 SFR
3919271 3919271AD SANTANA 11510SW178 TERRACE MIAMI FL 33157 SFR
3919289 3919289AD GARCIA 850W 33 STREET HIALEAH FL 33012 SFR
3919297 3919297AD AVILA 2755 2757 WEST 8TH S LOS ANGELES CA 90005 2-4 UNITS
3919305 3919305AD HIGHSMITH 226NW47 STREET MIAMI FL 33127 SFR
3919313 3919313AD ALVAREZ 1000 MICHIGAN AVENUE MIAMI BEACH FL 33139 SFR
3919347 3919347AD LEWIS 1416 DALE DRIVE LEXINGTON KY 40517 SFR
3919362 3919362AD CUTLIP ROUTE 3 BOX 195 ASTORIA OR 97103 SFR
3919370 3919370AD OUIMING 74- 5149 KIALOA PLA KAIL-KONA HI 96740 SFR
3919388 3919388AD LONG 315 OPIHIKAO PLACE HONOLULU HI 96825 CONDO
3919396 3919396AD VASHISHTA 2700 WAIANUHEA WAY HILO HI 96720 SFR
3919420 3919420AD IRWIN 98 KEYSTONE AVENUE FOX LAKE IL 60020 SFR
3919446 3919446AD POTTER 18600SWHART ROAD ALOHA OR 97007 SFR
3919487 3919487AD SPADARO 8699SW50TH STREET COPPER CITY FL 33328 SFR
3919503 3919503AD SAWIN 21 ARLINGTON DR ROMEOVILLE IL 60446 SFR
3919511 3919511AD DEVEREAUX 19 BURGUNDY DRIVE HAMTON NH 3842 SFR
3919529 3919529AD RIVERA 2031NW 76TH AVENUE SUNRISE FL 33322 SFR
3919537 3919537AD BRADLEY 8701 FARRALONE AVENU WEST HILLS CA 91304 SFR
3919545 3919545AD PAZMINO 17803 REDBUD PLACE LA PUENTE A CA 91744 SFR
3919560 3919560AD ATKINS 235 HALIFAX DRIVE VANDALIA OH 45377 SFR
3919578 3919578AD JOHN 10393 SPUR COURT LA MESA CA 91941 SFR
3919602 3919602AD FERNANDEZ 5820 BENNER STREET # LOS ANGELES CA 90042 CONDO
3919610 3919610AD JAMES 763 ADRIAN STREET S WASHINGTON DC 20019 SFR
3919651 3919651AD JARADO 32 EUGENIA AVENUE APTOS CA 95003 SFR
3919669 3919669AD AGUIRRE 26891 CALLE VERANO CAPISTRANO CA 92624 SFR
3919677 3919677AD FRANCK 417 VAN BUREN STREE BELVIDERE IL 61008 2-4 UNITS
3919685 3919685AD WASHINGTON 1111N MONTICELLO AVEN CHICAGO IL 60651 2-4 UNITS
3919693 3919693AD DENSON 3351NW188 STREET MIAMI FL 33056 SFR
3919727 3919727AD BONDS 1802 64TH AVENUE OAKLAND CA 94621 SFR
3919768 3919768AD CLUTTS 724 PACIFIC AVENUE RIO DELL CA 95562 SFR
3919784 3919784AD LAWRENCE 400 OLD GREENSPRING ASHLAND OR 97520 SFR
<CAPTION>
SERVICER MATURITY 9/1/97 CURRENT CURRENT OCCUPANCY ORIGINAL
LOAN NUMBER DATE SCHEDULED BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER
- ----------- ---- ----------------- ---- ----------- --- ------ ---- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3916541 09/01/2027 109,200.00 9.5 918.21 70 OWNER 360 ADVANTA
3916558 09/01/2027 138,000.00 9.5 1160.38 44.37 OWNER 360 ADVANTA
3916590 09/01/2027 125,000.00 8.25 939.08 55.56 OWNER 360 ADVANTA
3916624 09/01/2027 93,000.00 10.85 875.14 74.88 OWNER 360 ADVANTA
3916632 09/01/2012 25,000.00 9.83 266.06 60.98 OWNER 180 ADVANTA
3916665 09/01/2027 184,000.00 8.35 1395.29 80 OWNER 360 ADVANTA
3916673 09/01/2012 52,500.00 9.38 544.42 70 OWNER 180 ADVANTA
3916871 09/01/2027 77,500.00 9.45 648.84 63.27 OWNER 360 ADVANTA
3916939 09/01/2027 29,000.00 10.95 275.08 59.18 OWNER 360 ADVANTA
3918893 06/01/2027 206,121.28 8.49 1586.34 70 OWNER 360 ADVANTA
3918901 06/01/2027 56,399.53 8.64 440.05 59.47 OWNER 360 ADVANTA
3918992 07/01/2012 54,707.95 8.99 557.52 68.75 OWNER 180 ADVANTA
3919008 07/01/2012 34,834.85 10.29 382.35 52.23 OWNER 180 ADVANTA
3919057 07/01/2012 32,327.44 8.99 329.44 67.7 OWNER 180 ADVANTA
3919073 07/01/2027 51,955.25 10.15 462.11 73.23 OWNER 360 ADVANTA
3919107 06/01/2012 37,746.96 11 431.91 51.35 OWNER 180 ADVANTA
3919115 07/01/2012 39,826.52 11.2 459.67 57.97 OWNER 180 ADVANTA
3919123 07/01/2027 64,926.31 8.84 515.54 47.1 OWNER 360 ADVANTA
3919149 07/01/2027 58,357.24 10.9 551.75 80 OWNER 360 ADVANTA
3919164 07/01/2027 32,975.03 10.75 308.05 43.42 OWNER 360 ADVANTA
3919180 07/01/2027 63,451.97 10.75 592.76 53.81 OWNER 360 ADVANTA
3919206 07/01/2027 97,884.22 8.64 763.28 61.25 OWNER 360 ADVANTA
3919214 07/01/2027 34,974.10 10.85 329.35 63.63 OWNER 360 ADVANTA
3919230 07/01/2027 319,755.34 10.7 2975.12 72.72 OWNER 360 ADVANTA
3919271 07/01/2012 41,289.37 9.49 433.1 55.33 OWNER 180 ADVANTA
3919289 07/01/2012 75,600.41 9.1 775.37 56.5 OWNER 180 ADVANTA
3919297 07/01/2027 207,814.81 9.99 1823.81 80 OWNER 360 ADVANTA
3919305 07/01/2027 27,973.71 9.74 240.36 55.44 OWNER 360 ADVANTA
3919313 07/01/2027 67,939.45 9.99 596.25 78.16 OWNER 360 ADVANTA
3919347 07/01/2012 34,165.95 8.64 342.57 60.52 OWNER 180 ADVANTA
3919362 07/01/2027 116,692.87 9.85 1012.08 80 OWNER 360 ADVANTA
3919370 07/01/2027 111,908.66 10.4 1016.14 80 OWNER 360 ADVANTA
3919388 07/01/2012 147,276.29 9.9 1581.37 80 OWNER 180 ADVANTA
3919396 07/01/2027 109,896.94 9.75 945.07 80 OWNER 360 ADVANTA
3919420 07/01/2012 33,620.69 9 342.82 17.33 OWNER 180 ADVANTA
3919446 07/01/2027 121,872.75 9.24 1002.78 59.22 OWNER 360 ADVANTA
3919487 07/01/2012 113,427.12 9.6 1197.3 75 OWNER 180 ADVANTA
3919503 07/01/2027 56,450.33 10.05 497.92 57.65 OWNER 360 ADVANTA
3919511 07/01/2027 157,372.91 10.45 1434.83 75 OWNER 360 ADVANTA
3919529 07/01/2027 64,165.14 9.75 554.15 62.01 OWNER 360 ADVANTA
3919537 07/01/2027 176,056.33 8.99 1416.88 75 OWNER 360 ADVANTA
3919545 07/01/2027 21,557.88 8.99 249.21 27.67 OWNER 360 ADVANTA
3919560 07/01/2012 65,164.82 9.4 680.02 68.94 OWNER 180 ADVANTA
3919578 07/01/2027 59,931.27 8.79 473.74 40 OWNER 360 ADVANTA
3919602 07/01/2027 38,457.70 8.99 309.5 66.37 OWNER 360 ADVANTA
3919610 07/01/2027 44,953.17 9.25 370.2 47.36 OWNER 360 ADVANTA
3919651 07/01/2027 68,563.38 9.95 599.7 75 OWNER 360 ADVANTA
3919669 07/01/2027 149,835.18 8.99 1205.85 58.36 OWNER 360 ADVANTA
3919677 07/01/2027 77,929.95 9.95 681.63 63.93 OWNER 360 ADVANTA
3919685 07/01/2027 64,944.07 10.15 577.64 59.63 OWNER 360 ADVANTA
3919693 07/01/2012 27,862.44 9.85 298.33 35 OWNER 180 ADVANTA
3919727 07/01/2027 88,924.24 10.2 794.22 80.9 OWNER 360 ADVANTA
3919768 07/01/2027 52,462.31 10.99 499.57 75 OWNER 360 ADVANTA
3919784 07/01/2027 242,167.55 9.64 2063.04 74.58 OWNER 360 ADVANTA
<CAPTION>
SERVICER DUE
LOAN NUMBER ORIGINATOR DATE
- ----------- ---------- ----
<S> <C> <C>
3916541 AMRESCO 10/01/97
3916558 AMRESCO 10/01/97
3916590 AMRESCO 10/01/97
3916624 AMRESCO 10/01/97
3916632 AMRESCO 10/01/97
3916665 AMRESCO 10/01/97
3916673 AMRESCO 10/01/97
3916871 AMRESCO 10/01/97
3916939 AMRESCO 10/01/97
3918893 BNC 09/01/97
3918901 BNC 10/01/97
3918992 BNC 09/01/97
3919008 BNC 09/01/97
3919057 BNC 09/01/97
3919073 BNC 09/01/97
3919107 BNC 10/01/97
3919115 BNC 09/01/97
3919123 BNC 09/01/97
3919149 BNC 10/01/97
3919164 BNC 09/01/97
3919180 BNC 10/01/97
3919206 BNC 09/01/97
3919214 BNC 09/01/97
3919230 BNC 10/01/97
3919271 BNC 10/01/97
3919289 BNC 09/01/97
3919297 BNC 09/01/97
3919305 BNC 09/01/97
3919313 BNC 09/01/97
3919347 BNC 09/01/97
3919362 BNC 09/01/97
3919370 BNC 09/01/97
3919388 BNC 10/01/97
3919396 BNC 09/01/97
3919420 BNC 09/01/97
3919446 BNC 10/01/97
3919487 BNC 09/01/97
3919503 BNC 09/01/97
3919511 BNC 09/01/97
3919529 BNC 10/01/97
3919537 BNC 09/01/97
3919545 BNC 11/01/97
3919560 BNC 09/01/97
3919578 BNC 09/01/97
3919602 BNC 09/01/97
3919610 BNC 09/01/97
3919651 BNC 10/01/97
3919669 BNC 09/01/97
3919677 BNC 09/01/97
3919685 BNC 09/01/97
3919693 BNC 09/01/97
3919727 BNC 09/01/97
3919768 BNC 09/01/97
3919784 BNC 09/01/97
</TABLE>
Page 7
<PAGE> 10
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 GROUP 1 FIXED RATE LOANS
<TABLE>
<CAPTION>
SERVICER AMRESCO LAST ZIP PROPERTY
LOAN NUMBER LOAN NUMBER NAME ADDRESS CITY STATE CODE TYPE
- ----------- ------------ ---- ------- ---- ----- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C>
3919800 3919800AD MURATA 1632 9TH AVENUE HONOLULU HI 96816 SFR
3919818 3919818AD LONG 104N 2ND EAST PAUL ID 83347 SFR
3919826 3919826AD AGBEDE 17131 COURBEET STREET GRANADA HIL CA 91344 SFR
3919842 3919842AD PENA 1062 CAMINO ATAJO CHULA VISTA CA 91910 SFR
3919867 3919867AD HENDERSON 26844 PARK TERRENCE L MISSION VIE CA 92692 CONDO
3919891 3919891AD COLEMAN 1894 ANAPA PLACE KIHEI HI 96753 SFR
3919909 3919909AD GIAMMONA 100 MESA ROAD POINT REYES CA 94956 SFR
3919917 3919917AD COCKLE 120 MARTIN DRIVE NOVATO CA 94949 CONDO
3919958 3919958AD COOMES 3855SW17TH AVENUE NAPLES FL 34117 SFR
3919966 3919966AD MCBRIDE 22069 FLANDERS COURT BOCA RATON FL 33428 SFR
3919974 3919974AD WEDDLE 29 SOUTH STREET EXETER NH 3833 SFR
3920014 3920014AD OLIVER 10040 LA SALLE AVENUE LOS ANGELES CA 90047 SFR
3920139 3920139AD CHANDLER 1429 CLAREMONT AVENU PUEBLO CO 81004 SFR
3920154 3920154AD FOSTER 2301 NATHANIEL EVANSTON IL 60202 SFR
3920162 3920162AD NOTTINGHAM 3224 TANNENCREST DRI DUARTE CA 91010 SFR
3920188 3920188AD SALAS 8320NE1ST AVENUE MIAMI FL 33138 SFR
3920204 3920204AD SANDS 17772 CRECIENTE WAY SAN DIEGO CA 92127 SFR
3920212 3920212AD SHEPHARD 1258E 123RD STREET LOS ANGELES CA 90059 2-4 UNITS
3923141 3923141AD HENSHALL 2020 WEST MULBERRY AVENUE SAN ANTONIO TX 78201 SFR
3923182 3923182AD GIVENS 7430 WOODSIDE DRIVE CITRUS HEIG CA 95621 SFR
3923190 3923190AD EASTON 2829 CENTER LANE ANTIOCH CA 94509 SFR
3923265 3923265AD LESSA 36 FAIRVIEW AVENUE DALY CITY CA 94015 SFR
3923315 3923315AD PENROSE 458 KALAMA STREET KAILUA HI 96734 SFR
3923323 3923323AD SANCHEZ 8305 SOUTHWEST 10TH TERRAC MIAMI FL 33144 CONDO
3923380 3923380AD GACUSAN 1950 NAHEMA STREET LIHUE HI 96766 SFR
3923521 3923521AD DICKSON 7522 JAY STREET HOUSTON TX 77028 SFR
3923612 3923612AD BORTIS 217 NORTH WEST 22ND AVE CAMAS WA 98607 SFR
3924776 3924776AD NEWELL 1047 MORRIS AVENUE BRONX NY 10456 2-4 UNITS
3926193 3926193AD SAILOR 2936 HUMBOLDT AVENUE NORTH MINNEAPOLIS MN 55411 SFR
3928082 3928082AD COX 2011 ARDEN LANE MERCED CA 95430 SFR
3928090 3928090AD SIMMONS 251 KULEANA LOOP HILO HI 96720 SFR
3928157 3928157AD KIM 13172 ESSEX DRIVE CERRITOS CA 90703 SFR
3928165 3928165AD PURRY 9120 SOUTH FIR AVENUE LOS ANGELES CA 90002 SFR
3928173 3928173AD ELLERMANN 46610 WALLU LANE OAKHURST CA 93644 SFR
3928272 3928272AD HOMYAK 220 SOUTH HAZEL COURT DENVER CO 80219 SFR
<CAPTION>
SERVICER MATURITY 9/1/97 CURRENT CURRENT OCCUPANCY ORIGINAL
LOAN NUMBER DATE SCHEDULED BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER
- ----------- ---- ----------------- ---- ----------- --- ----- ---- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3919800 07/01/2027 393,308.25 8.89 3137.09 75 OWNER 360 ADVANTA
3919818 07/01/2027 41,959.82 9.65 357.76 70 OWNER 360 ADVANTA
3919826 07/01/2027 203,824.46 10.15 1812.9 80 OWNER 360 ADVANTA
3919842 07/01/2027 127,786.26 8.25 961.25 64.98 OWNER 360 ADVANTA
3919867 07/01/2027 96,493.86 8.99 776.57 70 OWNER 360 ADVANTA
3919891 08/01/2027 155,275.82 9.64 1322.16 65 OWNER 360 ADVANTA
3919909 07/01/2027 224,712.07 8.25 1690.35 75 OWNER 360 ADVANTA
3919917 07/01/2027 103,911.47 10.2 928.08 80 OWNER 360 ADVANTA
3919958 07/01/2027 91,916.22 9.89 799.9 80 OWNER 360 ADVANTA
3919966 07/01/2027 89,906.12 9.24 739.76 69.23 OWNER 360 ADVANTA
3919974 07/01/2027 55,968.50 12.1 580.34 80 OWNER 360 ADVANTA
3920014 07/01/2027 151,882.52 10.65 1407.48 80 OWNER 360 ADVANTA
3920139 07/01/2012 83,780.69 9.7 889.43 65.78 OWNER 180 ADVANTA
3920154 07/01/2027 128,694.94 10.4 1168.57 80 OWNER 360 ADVANTA
3920162 07/01/2027 134,863.83 9.4 1125.32 65.85 OWNER 360 ADVANTA
3920188 07/01/2027 73,928.43 9.6 627.64 57.81 OWNER 360 ADVANTA
3920204 07/01/2027 175,435.47 9.75 1508.68 80 OWNER 360 ADVANTA
3920212 07/01/2027 97,383.87 8.6 756.61 75 OWNER 360 ADVANTA
3923141 09/01/2027 61,000.00 10.625 563.7 79.63 OWNER 360 ADVANTA
3923182 09/01/2027 50,000.00 8.2 373.88 54.35 OWNER 360 ADVANTA
3923190 09/01/2027 61,000.00 8.95 488.63 58.1 OWNER 360 ADVANTA
3923265 09/01/2027 79,000.00 7.7 563.24 30.38 OWNER 360 ADVANTA
3923315 09/01/2027 150,000.00 8.99 1205.85 69.77 OWNER 360 ADVANTA
3923323 09/01/2027 79,500.00 9.95 694.73 79.5 OWNER 360 ADVANTA
3923380 09/01/2027 162,750.00 8.5 1251.41 75 OWNER 360 ADVANTA
3923521 09/01/2012 24,500.00 11.13 280.47 62.82 OWNER 180 ADVANTA
3923612 09/01/2027 300,000.00 9.95 2621.64 80 OWNER 360 ADVANTA
3924776 08/01/2027 112,458.78 10.875 1060.75 75 OWNER 360 ADVANTA
3926193 08/01/2012 52,781.13 10.99 502.43 80 OWNER 180 ADVANTA
3928082 09/01/2027 69,000.00 8.9 550.23 47.59 OWNER 360 ADVANTA
3928090 09/01/2027 152,000.00 8.99 1221.93 80 OWNER 360 ADVANTA
3928157 09/01/2027 120,000.00 9.63 1020.43 52.17 OWNER 360 ADVANTA
3928165 09/01/2027 128,500.00 9.95 1122.93 69.46 OWNER 360 ADVANTA
3928173 09/01/2027 120,000.00 10.2 1070.86 56.34 OWNER 360 ADVANTA
3928272 09/01/2027 66,400.00 9.45 555.91 80 OWNER 360 ADVANTA
TOTAL $37,482,405.51
<CAPTION>
SERVICER DUE
LOAN NUMBER ORIGINATOR DATE
- ----------- ---------- ----
<S> <C> <C>
3919800 BNC 09/01/97
3919818 BNC 09/01/97
3919826 BNC 09/01/97
3919842 BNC 09/01/97
3919867 BNC 10/01/97
3919891 BNC 09/01/97
3919909 BNC 09/01/97
3919917 BNC 09/01/97
3919958 BNC 09/01/97
3919966 BNC 10/01/97
3919974 BNC 09/01/97
3920014 BNC 09/01/97
3920139 BNC 09/01/97
3920154 BNC 09/01/97
3920162 BNC 09/01/97
3920188 BNC 09/01/97
3920204 BNC 10/01/97
3920212 BNC 09/01/97
3923141 MUTUAL EQUITY MORTGAGE CO 10/01/97
3923182 AMRESCO 10/01/97
3923190 AMRESCO 10/01/97
3923265 AMRESCO 10/01/97
3923315 AMRESCO 10/01/97
3923323 AMRESCO 10/01/97
3923380 AMRESCO 10/01/97
3923521 AMRESCO 10/01/97
3923612 AMRESCO 10/01/97
3924776 FIRST COLONY FINANCIAL GROU 09/01/97
3926193 FIRST COLONY FINANCIAL GROU 09/01/97
3928082 AMRESCO 10/01/97
3928090 AMRESCO 10/01/97
3928157 AMRESCO 10/01/97
3928165 AMRESCO 10/01/97
3928173 AMRESCO 10/01/97
3928272 AMRESCO 10/01/97
TOTAL 413
</TABLE>
Page 8
<PAGE> 11
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 GROUP 2 ADJUSTABLE RATE LOANS
<TABLE>
<CAPTION>
SERVICER AMRESCO LAST ZIP PROPERTY
LOAN NUMBER LOAN NUMBER NAME ADDRESS CITY STATE CODE TYPE
- ----------- ----------- ---- ------- ---- ----- ---- --------
<S> <C> <C> <C> <C> <C> <C> <C>
3336682 3336682AD DE WITTY 5871 5871 1/2 5873 S. FLOW LOS ANGELES CA 90003 2-4 UNITS
3434743 3434743AD MCGROGAN 127 MORGAN HOLLOW ROAD MORGAN PA 15064 SFR
3445921 3445921AD BRAWNER 1135 NORTH MAIN LUMBERTON TX 77657 SFR
3455706 3455706AD LAPRAIRIE 9605 BROOKFIELD STREET LIVONIA MI 48150 SFR
3764073 3764073AD JOHNSON 4661 NORTH 67TH STREET MILWAUKEE WI 53218 SFR
3774759 3774759AD ATHANS 4159 VISTA PARK DRIVE SAN JOSE CA 95136 SFR
3849452 3849452AD PEREZ 7320 SONGBIRD DRIVE COLORADO SP CO 80911 SFR
3849478 3849478AD SONNTAG 3058 CHUMASH CIRCLE DORRINGTON CA 95223 PUD
3849502 3849502AD BARRETT 3970 SOUTH 6400 WEST W.VALLEY C. UT 84128 SFR
3849510 3849510AD IVERSON 3243 WEST CORTEZ CHICAGO IL 60651 2-4 UNITS
3849536 3849536AD POLYAK 2512 OSAGE DRIVE GLENVIEW IL 60025 SFR
3849908 3849908AD ELLEN 4403 SOUTHEAST 37TH AVENUE PORTLAND OR 97202 SFR
3849924 3849924AD FLITTIE 4075 NORTHEAST 15TH AVENUE PORTLAND OR 97212 SFR
3849957 3849957AD DAVIS 3830 MCGHEES MILL ROAD SEMORA NC 27343 SFR
3849999 3849999AD ROMRELL 4413 WEST SUN DRIVE SALT LAKE C UT 84118 SFR
3850021 3850021AD WRIGHT 1446 NORTH CENTRAL INDIANAPOLI IN 46202 SFR
3850039 3850039AD GRISSOM 1875-1877 & 1879 PASA LONG BEACH CA 90806 2-4 UNITS
3850047 3850047AD BLACKWELL 13247 11TH STREET CHINO CA 91710 SFR
3850054 3850054AD QUALE 35625 63RD AVENUE WAY WARSAW TOWN MN 55009 SFR
3850096 3850096AD TROTTO 4916 CYPRESS STREET PITTSBURGH PA 15224 SFR
3850104 3850104AD SOLOF 8836 NORTH OLD WELL PLACE TUCSON AZ 85743 SFR
3850138 3850138AD DUNN 544 21ST STREET OGDEN UT 84401 2-4 UNITS
3850153 3850153AD PERSON 9202 HARRIS AVENUE CLEVELAND OH 44104 SFR
3850195 3850195AD SZEDON 133 THOMPSON AVENUE DONORA PA 15602 2-4 UNITS
3850203 3850203AD COSIDO 825 EL RADO STREET CORAL GABLE FL 33134 SFR
3850211 3850211AD MERCER 1056 SHIELDCREST WAY FOREST PARK GA 30050 SFR
3850245 3850245AD KOCEJA 466-468 ORCHARD STREET WAUKESHA WI 53188 2-4 UNITS
3851698 3851698AD DEARNESS 65 KING STREET LITTLETON MA 1460 SFR
3851912 3851912AD BROOKS 2855 SMITH FLAT SCHOOL ROA PLACERVILLE CA 95667 SFR
3851961 3851961AD EGGLESTON 3401 DEVONSHIRE LANE PUEBLO CO 81005 SFR
3851987 3851987AD THOMPSON 248 NORTH SHAFFER STREET ORANGE CA 92866 SFR
3852183 3852183AD RAY 83 DEVONSHIRE AVENUE MOUNTAIN V. CA 94043 CONDO
3852217 3852217AD KREPFL 1103 KATHY ROAD RIO RANCHO NM 87124 SFR
3852274 3852274AD LAMB 21531 NO. 72ND PLACE SCOTTSDALE AZ 85255 PUD
3853413 3853413AD ALMSTED 4041 88TH LANE BLAINE MN 55014 SFR
3853454 3853454AD MYERS 1015 NORTH MAIN STREET MARION WI 54950 SFR
3853488 3853488AD CONLEY 1065 WEST 82ND STREET LOS ANGELES CA 90044 SFR
3853512 3853512AD BLACKWELL 15476 QUAIL STREET CHINO HILLS CA 91709 SFR
3853520 3853520AD FLOWERS 4604 MCGREGOR DRIVE VIRGINIA BE VA 23462 SFR
3853561 3853561AD MARTINEZ 635 WEST MUTTON HOLLOW ROA KAYSVILLE UT 84037 SFR
3853579 3853579AD TURNER 702 CENTER RUIDOSO NM 88345 SFR
3853587 3853587AD FRYE 401 GLENMONTE DRIVE HOWARD OH 43028 SFR
3853611 3853611AD SMITH 43 OVERLOOK DRIVE STROUDSBURG PA 18360 SFR
3853637 3853637AD DAMEROW 4063 NORTH 46TH STREET MILWAUKEE WI 53216 SFR
3853645 3853645AD GRIFFIN 488 HIGHLAND COURT FOND DU LAC WI 54935 SFR
3853660 3853660AD YOUNGE LOT #3 KAMEHAMEHA V HIGHWA KAUNAKAKAI HI 96748 2-4 UNITS
3853678 3853678AD BURGESS 7800 NAIRN COURT BAKERSFIELD CA 93309 SFR
3853694 3853694AD BALES 689 EAST COLUMBUS STREET MARTINSVILL IN 46151 SFR
3853728 3853728AD WITHERELL 77 DAVID DRIVE MIDDLETON CT 6457 SFR
3853744 3853744AD BUXBAUM 4522 HIGHWAY B MANITOWOC WI 54220 SFR
3853769 3853769AD BARBER 905 SOUTH GREENWOOD AVENUE COLUMBIA MO 65203 SFR
3853785 3853785AD RIVERA 9923 SAGEGLOW DRIVE HOUSTON TX 77089 SFR
<CAPTION>
SERVICER MATURITY 09/01/97 CURRENT CURRENT OCCUPANCY ORIGINAL
LOAN NUMBER DATE SCHEDULED BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER
- ----------- --------- ----------------- ------- ----------- ----- --------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3336682 04/01/2027 142,168.84 10.5 1303.51 75 NON OWNER 360 ADVANTA
3434743 07/01/2027 33,243.21 16.505 460.7 69.99 OWNER 360 ADVANTA
3445921 07/01/2027 57,310.59 9.3 474.09 75 OWNER 360 ADVANTA
3455706 01/01/2027 88,148.00 9.625 754.37 79.6 OWNER 360 ADVANTA
3764073 08/01/2027 54,882.95 11.63 549.12 90 OWNER 360 ADVANTA
3774759 07/01/2027 233,341.18 8.95 1871.2 80 OWNER 360 ADVANTA
3849452 07/01/2027 100,209.91 9.95 876.51 84.29 OWNER 360 ADVANTA
3849478 07/01/2027 108,237.22 9.25 891.37 69.99 NON OWNER 360 ADVANTA
3849502 07/01/2027 85,697.88 10.95 813.48 59.56 OWNER 360 ADVANTA
3849510 07/01/2027 82,509.83 12.75 897.07 65 OWNER 360 ADVANTA
3849536 07/01/2027 379,724.79 10.95 3604.48 76.77 OWNER 360 ADVANTA
3849908 08/01/2027 29,988.21 10.55 275.54 29.56 OWNER 360 ADVANTA
3849924 08/01/2027 53,386.64 12.6 574.06 60 OWNER 360 ADVANTA
3849957 09/01/2027 45,500.00 15.13 580.05 70 OWNER 360 ADVANTA
3849999 09/01/2027 97,600.00 10.63 902.29 80 OWNER 360 ADVANTA
3850021 09/01/2027 82,738.00 12.2 863.81 53.38 OWNER 360 ADVANTA
3850039 09/01/2027 129,500.00 10.88 1221.53 70 NON OWNER 360 ADVANTA
3850047 09/01/2027 66,950.00 8.38 509.1 65 NON OWNER 360 ADVANTA
3850054 09/01/2027 69,600.00 13.23 782.45 60 OWNER 360 ADVANTA
3850096 09/01/2027 48,800.00 10.73 454.81 80 OWNER 360 ADVANTA
3850104 08/01/2027 105,561.35 10.88 996.09 79.7 OWNER 360 ADVANTA
3850138 08/01/2027 66,275.73 10.88 625.39 65 OWNER 360 ADVANTA
3850153 09/01/2027 38,250.00 10.05 337.09 75 OWNER 360 ADVANTA
3850195 09/01/2027 39,750.00 8.91 317.27 75 NON OWNER 360 ADVANTA
3850203 09/01/2027 125,800.00 10.25 1127.3 85 OWNER 360 ADVANTA
3850211 09/01/2027 46,900.00 13.5 537.2 70 OWNER 360 ADVANTA
3850245 09/01/2027 112,500.00 10.58 1035.82 75 OWNER 360 ADVANTA
3851698 06/01/2027 112,808.54 8.875 899.08 69.33 OWNER 360 ADVANTA
3851912 07/01/2027 79,902.71 8.5 615.14 80 OWNER 360 ADVANTA
3851961 07/01/2027 57,936.28 8.99 466.26 77.33 OWNER 360 ADVANTA
3851987 07/01/2027 139,811.11 7.99 1026.3 71.79 OWNER 360 ADVANTA
3852183 07/01/2027 168,515.79 7.85 1220.63 73.37 OWNER 360 ADVANTA
3852217 07/01/2027 99,906.30 9.75 859.16 79.52 OWNER 360 ADVANTA
3852274 07/01/2027 99,901.23 9.5 840.86 72.99 OWNER 360 ADVANTA
3853413 08/01/2027 89,974.25 12 925.75 75 OWNER 360 ADVANTA
3853454 09/01/2027 35,000.00 12.58 375.71 70 OWNER 360 ADVANTA
3853488 09/01/2027 120,000.00 9.62 1019.55 75 OWNER 360 ADVANTA
3853512 09/01/2027 61,100.00 8.38 464.62 65 NON OWNER 360 ADVANTA
3853520 09/01/2027 166,950.00 9.88 1450.32 90 OWNER 360 ADVANTA
3853561 09/01/2027 31,500.00 9.81 272.02 70 NON OWNER 360 ADVANTA
3853579 09/01/2027 105,000.00 9.5 882.9 72.41 OWNER 360 ADVANTA
3853587 09/01/2027 70,700.00 9.18 578.05 70 OWNER 360 ADVANTA
3853611 09/01/2027 343,900.00 9.18 2811.75 79.98 OWNER 360 ADVANTA
3853637 09/01/2027 40,000.00 11.88 407.75 80 OWNER 360 ADVANTA
3853645 09/01/2027 45,000.00 10.56 413.65 48.39 OWNER 360 ADVANTA
3853660 09/01/2027 180,000.00 8.88 1432.81 60 NON OWNER 360 ADVANTA
3853678 09/01/2027 145,755.00 9.75 1252.26 90 OWNER 360 ADVANTA
3853694 09/01/2027 68,000.00 10.9 642.45 85 OWNER 360 ADVANTA
3853728 09/01/2027 118,930.00 10.95 1128.11 70 OWNER 360 ADVANTA
3853744 09/01/2027 38,227.00 8.27 287.72 43 OWNER 360 ADVANTA
3853769 09/01/2027 77,350.00 9.65 658.88 85 OWNER 360 ADVANTA
3853785 09/01/2027 74,400.00 8.5 572.07 80 OWNER 360 ADVANTA
<CAPTION>
SERVICER DUE
LOAN NUMBER ORIGINATOR DATE
- ----------- ---------- ----
<S> <C> <C>
3336682 FREMONT INV AND LOAN 09/01/97
3434743 PENN MTG CORP 09/01/97
3445921 AMRESCO 09/01/97
3455706 CFI MORTGAGE CORP 09/01/97
3764073 AMRESCO 09/01/97
3774759 NEW CENTURY 09/01/97
3849452 NEW CENTURY 10/01/97
3849478 NEW CENTURY 09/01/97
3849502 NEW CENTURY 09/01/97
3849510 NEW CENTURY 09/01/97
3849536 NEW CENTURY 09/01/97
3849908 AMRESCO 10/01/97
3849924 AMRESCO 10/01/97
3849957 MONEY CENTRE INC THE 10/01/97
3849999 AMRESCO 10/01/97
3850021 AMRESCO 10/01/97
3850039 AMRESCO 10/01/97
3850047 AMRESCO 10/01/97
3850054 AMRESCO 10/01/97
3850096 AMRESCO 10/01/97
3850104 AMRESCO 09/01/97
3850138 AMRESCO 09/01/97
3850153 AMRESCO 10/01/97
3850195 AMRESCO 10/01/97
3850203 AMRESCO 10/01/97
3850211 AMRESCO 10/01/97
3850245 AMRESCO 10/01/97
3851698 NEW CENTURY 09/01/97
3851912 NEW CENTURY 09/01/97
3851961 NEW CENTURY 09/01/97
3851987 NEW CENTURY 09/01/97
3852183 NEW CENTURY 09/01/97
3852217 NEW CENTURY 09/01/97
3852274 NEW CENTURY 09/01/97
3853413 GREAT NORTHERN MORTGAGE CORP 09/01/97
3853454 AMRESCO 10/01/97
3853488 AMRESCO 10/01/97
3853512 AMRESCO 10/01/97
3853520 AMRESCO 10/01/97
3853561 AMRESCO 10/01/97
3853579 AMRESCO 10/01/97
3853587 AMRESCO 10/01/97
3853611 AMRESCO 10/01/97
3853637 AMRESCO 10/01/97
3853645 AMRESCO 10/01/97
3853660 AMRESCO 10/01/97
3853678 AMRESCO 10/01/97
3853694 AMRESCO 10/01/97
3853728 AMRESCO 10/01/97
3853744 AMRESCO 10/01/97
3853769 AMRESCO 10/01/97
3853785 AMRESCO 10/01/97
</TABLE>
Page 1
<PAGE> 12
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 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>
3853801 3853801AD MENDOZA 1786 HOME GATE DRIVE SAN JOSE CA 95148 SFR 09/01/2027
3853819 3853819AD PAVLOVIC 10795 SOUTHWEST 165TH TERR MIAMI FL 33157 SFR 09/01/2027
3853827 3853827AD PHIPPEN 1218 BLUFF AVENUE SHEBOYGAN WI 53081 2-4 UNITS 09/01/2027
3856283 3856283AD PROETZ 3605 3RD AVENUE SOUTH MINNEAPOLIS MN 55409 2-4 UNITS 08/01/2027
3856291 3856291AD CRISP 264 TROY MARTIN ROAD WHITTIER NC 28789 SFR 09/01/2027
3856333 3856333AD CRONIN 8470 DELTA DRIVE GILROY CA 95020 SFR 09/01/2027
3856358 3856358AD ROGERS 49485 FLIGHTLINE WAY AGUANGA CA 92536 SFR 09/01/2027
3856366 3856366AD SINGLETARY 19151 HIGHWAY 410 SOUTH BLADENBORO NC 28320 SFR 09/01/2027
3856374 3856374AD BATTLE 4519 NORTH 39TH STREET MILWAUKEE WI 53209 SFR 09/01/2027
3856382 3856382AD GOETTLE 15198 SOUTH LOST LAKE ROAD GORDON WI 54838 SFR 09/01/2027
3856408 3856408AD SCHROYER-PIA 107 SOUTH 10TH STREET MARSHALLTOW IA 50158 SFR 09/01/2027
3856416 3856416AD CALDWELL 132 DILLINGHAM DRIVE MONROE LA 71203 SFR 09/01/2027
3856432 3856432AD HARRIS 487 SOUTH LANSING STREET AURORA CO 80012 SFR 09/01/2027
3856440 3856440AD HANKS 104 ROBIN COURT CHATHAM VA 24531 SFR 09/01/2027
3856457 3856457AD BAILEY 1349 BYRD STREET CINCINNATI OH 45215 SFR 09/01/2027
3856473 3856473AD BROWN 674 SUN MEADOWS DRIVE KERNERSVILL NC 27284 SFR 09/01/2027
3856481 3856481AD GOODWIN 506 JAMESTOWN AVENUE LAKELAND FL 33801 SFR 09/01/2012
3856499 3856499AD CONEY 3180 NORTHWEST 171ST STREE MIAMI FL 33056 SFR 09/01/2027
3856507 3856507AD MCQUEEN 2 EAST BROAD OAKS DRIVE HOUSTON TX 77056 SFR 09/01/2027
3856523 3856523AD ESKRIDGE 10147 SOUTH BEVERLY CHICAGO IL 60643 SFR 09/01/2027
3856531 3856531AD SIMS 607 BLANCHE STREET AKRON OH 44307 SFR 09/01/2027
3856564 3856564AD JONES 12101 PIERCE ST LAKE VIEW T CA 91342 SFR 09/01/2027
3856572 3856572AD MCGAHUEY 6651 SE PINECREEK WAY PORTLAND OR 97267 SFR 09/01/2027
3856580 3856580AD OSTER 1825 SOUTH K STREET ANDERSON IN 46016 SFR 09/01/2027
3856598 3856598AD HAMMIT 4111 BRANDT RICHMOND TX 77469 SFR 09/01/2027
3856622 3856622AD POCOCKE 19140 JACKSON STREET NORTH EAST BETHEL MN 55092 SFR 09/01/2027
3856630 3856630AD ADESOKAN 1122 WILLIAMSBURG ROAD COUNTRY CLU IL 60478 CONDO 09/01/2027
3856648 3856648AD ESTRELLA 3725 SOUTH OCEAN DRIVE HOLLYWOOD FL 33019 CONDO 09/01/2027
3856663 3856663AD SADEGHI 29 CRICKET HILL ROAD AMHERST NH 3031 SFR 09/01/2027
3856671 3856671AD KOBYLSKI 624 WARREN AVENUE KINGSTON BO PA 18704 2-4 UNITS 09/01/2027
3860293 3860293AD SALBORO LOT #19 KEKOA CAMP PAPAALOA HI 96780 SFR 09/01/2027
3860319 3860319AD CARDOZA LOT #11 OOKALA SKILLED CAM OOKALA HI 96774 SFR 09/01/2027
3860335 3860335AD WILLIAMS 1056 ABBOTT LANE UNIVERSITY IL 60466 SFR 09/01/2027
3860343 3860343AD WILBURN 3330 EAST 4TH STREET HUTCHINSON KS 67501 SFR 09/01/2027
3860368 3860368AD BENJAMIN 501 LAKESHORE BLVD. INCLINE VIL NV 89450 CONDO 09/01/2027
3860384 3860384AD HANSON 1518 JOHN AVENUE SUPERIOR WI 54880 SFR 09/01/2027
3860392 3860392AD DYKE 14071 HILLSIDE DRIVE JAMUL CA 91935 SFR 09/01/2027
3860418 3860418AD LINDER 159 MAPLE TREE HILL ROAD OXFORD CT 6478 SFR 09/01/2027
3860475 3860475AD WEISS 1120 N. VAL VISTA DR #82 GILBERT AZ 85234 CONDO 09/01/2027
3860483 3860483AD WISNICK 1208 BENTON AVENUE PITTSBURGH PA 15212 SFR 09/01/2027
3860491 3860491AD CHRISTENSEN 7052 WEST 64TH STREET CHICAGO IL 60638 SFR 09/01/2027
3860509 3860509AD SMITH 2843 MILWAUKEE STREET DENVER CO 80205 SFR 09/01/2027
3860525 3860525AD TUCKER 128 OLD DORWART STREET LANCASTER PA 17603 SFR 09/01/2027
3860533 3860533AD WIREMAN 8421 WALNUT RIDGE ROAD LAFAYETTE IN 47905 SFR 09/01/2027
3860558 3860558AD JOHNSON 2317 H AVENUE NEWCASTLE IN 47362 SFR 09/01/2027
3860574 3860574AD RAFITZ RR 2 BOX 408 LEMONT FURN PA 15456 SFR 09/01/2027
3860582 3860582AD BEASLEY 2431 INDIANA WAY NE CANTON OH 44705 SFR 09/01/2027
3860590 3860590AD DONAHUE 6715 ESPANITA STREET LONG BEACH CA 90815 SFR 09/01/2027
3860624 3860624AD BELTZ 24 LAWSON AVENUE CRAFTON PA 15205 SFR 09/01/2027
3860632 3860632AD GRAHAM 4239 MAIN STREET TAYLORTOWN NC 28374 SFR 09/01/2027
3860640 3860640AD ROBERTSON 3503 WYATT LANE TEXARKANA TX 75503 SFR 09/01/2027
3860657 3860657AD VNUK 3725 E. MARTIN AVENUE CUDAHY WI 53110 SFR 09/01/2027
<CAPTION>
SERVICER 09/01/97 CURRENT CURRENT OCCUPANCY ORIGINAL
LOAN NUMBER SCHEDULED BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR
----------- ----------------- --------- ----------- --- --------- -------- -------- ------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3853801 165,750.00 9.65 1411.89 85 OWNER 360 ADVANTA AMRESCO
3853819 91,500.00 10.55 840.41 75 OWNER 360 ADVANTA AMRESCO
3853827 70,800.00 9.53 596.88 80 OWNER 360 ADVANTA AMRESCO
3856283 55,983.98 12 576.02 70 OWNER 360 ADVANTA MINNESOTA FUNDING AND MORTGAGE
3856291 25,000.00 11.53 248.15 50 OWNER 360 ADVANTA AMRESCO
3856333 197,955.00 9.25 1628.53 90 OWNER 360 ADVANTA AMRESCO
3856358 168,000.00 9.8 1449.55 75 OWNER 360 ADVANTA BANKERS MORTGAGE COMPANY
3856366 56,250.00 10.53 515.8 75 OWNER 360 ADVANTA AMRESCO
3856374 41,650.00 10.78 389.73 85 OWNER 360 ADVANTA AMRESCO
3856382 87,000.00 10.93 823.92 75 OWNER 360 ADVANTA AMRESCO
3856408 34,020.00 11.87 346.53 63 OWNER 360 ADVANTA AMRESCO
3856416 36,400.00 14.25 438.51 70 OWNER 360 ADVANTA AMRESCO
3856432 108,800.00 10.05 958.82 80 OWNER 360 ADVANTA AMRESCO
3856440 26,250.00 13.23 295.1 75 OWNER 360 ADVANTA AMRESCO
3856457 28,800.00 12.15 299.57 60 OWNER 360 ADVANTA AMRESCO
3856473 108,500.00 10.83 1019.36 70 OWNER 360 ADVANTA AMRESCO
3856481 28,700.00 10.95 325.3 68.33 OWNER 180 ADVANTA AMRESCO
3856499 56,000.00 14.25 674.62 70 OWNER 360 ADVANTA AMRESCO
3856507 141,073.00 9.18 1153.42 47.82 OWNER 360 ADVANTA AMRESCO
3856523 78,650.00 13.38 893.45 65 OWNER 360 ADVANTA AMRESCO
3856531 38,000.00 9.88 330.11 80 OWNER 360 ADVANTA AMRESCO
3856564 85,000.00 8.25 638.58 70.83 OWNER 360 ADVANTA AMRESCO
3856572 148,500.00 11.5 1470.58 90 OWNER 360 ADVANTA AMRESCO
3856580 39,200.00 11 373.31 80 OWNER 360 ADVANTA AMRESCO
3856598 292,000.00 10.55 2681.96 80 OWNER 360 ADVANTA AMRESCO
3856622 51,800.00 13.08 576.25 70 OWNER 360 ADVANTA AMRESCO
3856630 48,750.00 10.5 445.94 75 OWNER 360 ADVANTA AMRESCO
3856648 88,875.00 9.25 731.15 75 OWNER 360 ADVANTA AMRESCO
3856663 124,000.00 9.5 1042.66 80 OWNER 360 ADVANTA AMRESCO
3856671 49,725.00 12.86 544.62 65 OWNER 360 ADVANTA AMRESCO
3860293 49,000.00 11.7 492.73 70 OWNER 360 ADVANTA AMRESCO
3860319 52,500.00 9.25 431.9 75 OWNER 360 ADVANTA AMRESCO
3860335 49,000.00 14.67 606.67 70 OWNER 360 ADVANTA AMRESCO
3860343 25,000.00 10.53 229.25 58.28 OWNER 360 ADVANTA AMRESCO
3860368 500,000.00 10.05 4406.34 83.33 OWNER 360 ADVANTA AMRESCO
3860384 30,000.00 11.28 292.06 52.63 OWNER 360 ADVANTA AMRESCO
3860392 178,200.00 9.75 1531.01 90 OWNER 360 ADVANTA AMRESCO
3860418 300,000.00 9.68 2562.06 67.11 OWNER 360 ADVANTA AMRESCO
3860475 65,200.00 8.55 503.64 80 OWNER 360 ADVANTA AMRESCO
3860483 45,000.00 10.73 419.39 75 OWNER 360 ADVANTA AMRESCO
3860491 80,000.00 10.23 715.69 62.02 OWNER 360 ADVANTA AMRESCO
3860509 45,500.00 13 503.32 65 OWNER 360 ADVANTA AMRESCO
3860525 33,800.00 13.38 383.96 65 OWNER 360 ADVANTA AMRESCO
3860533 205,200.00 9.75 1762.98 90 OWNER 360 ADVANTA AMRESCO
3860558 62,050.00 8.65 483.72 85 OWNER 360 ADVANTA AMRESCO
3860574 33,900.00 10.43 308.32 60 OWNER 360 ADVANTA AMRESCO
3860582 49,500.00 10.25 443.57 83.19 OWNER 360 ADVANTA AMRESCO
3860590 282,000.00 9.9 2453.94 82.94 OWNER 360 ADVANTA AMRESCO
3860624 63,750.00 10.43 579.81 75 OWNER 360 ADVANTA AMRESCO
3860632 19,500.00 12.5 208.12 65 NON OWNER 360 ADVANTA AMRESCO
3860640 106,250.00 9.6 901.17 85 OWNER 360 ADVANTA AMRESCO
3860657 53,600.00 10.76 500.75 80 OWNER 360 ADVANTA AMRESCO
<CAPTION>
SERVICER DUE
LOAN NUMBER DATE
----------- -----
<S> <C>
3853801 10/01/97
3853819 10/01/97
3853827 10/01/97
3856283 09/01/97
3856291 10/01/97
3856333 10/01/97
3856358 10/01/97
3856366 10/01/97
3856374 10/01/97
3856382 10/01/97
3856408 10/01/97
3856416 10/01/97
3856432 10/01/97
3856440 10/01/97
3856457 10/01/97
3856473 10/01/97
3856481 10/01/97
3856499 10/01/97
3856507 10/01/97
3856523 10/01/97
3856531 10/01/97
3856564 10/01/97
3856572 10/01/97
3856580 10/01/97
3856598 10/01/97
3856622 10/01/97
3856630 10/01/97
3856648 10/01/97
3856663 10/01/97
3856671 10/01/97
3860293 10/01/97
3860319 10/01/97
3860335 10/01/97
3860343 10/01/97
3860368 10/01/97
3860384 10/01/97
3860392 10/01/97
3860418 10/01/97
3860475 10/01/97
3860483 10/01/97
3860491 10/01/97
3860509 10/01/97
3860525 10/01/97
3860533 10/01/97
3860558 10/01/97
3860574 10/01/97
3860582 10/01/97
3860590 10/01/97
3860624 10/01/97
3860632 10/01/97
3860640 10/01/97
3860657 10/01/97
</TABLE>
Page 2
<PAGE> 13
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 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>
3860673 3860673AD TVEIT 3201 22ND AVENUE SOUTH MINNEAPOLIS MN 55406 2-4 UNITS 09/01/2027
3863602 3863602AD BONIN 4849 JERSEY AVENUE NORTH CRYSTAL MN 55428 SFR 08/01/2027
3863610 3863610AD REYES LOT#96 PAAUHAU CAMP PAAUHAU HI 96775 SFR 08/01/2027
3863628 3863628AD JENSEN 2227 AMIRANTE STREET EUGENE OR 97402 SFR 09/01/2027
3863636 3863636AD NAKAMURA LOT #10 SUNSET RIDGE WAIKOLOA HI 96738 SFR 09/01/2027
3863651 3863651AD FREY 19 SOUTH HANCOCK STREET WILKES BARR PA 18702 SFR 09/01/2027
3863669 3863669AD RAMUS 12935 EAST 48TH AVENUE DENVER CO 80239 SFR 09/01/2027
3863693 3863693AD WALKER 12 GOODWIN COURT SPRINGFIELD IL 62704 SFR 09/01/2027
3863701 3863701AD MADRID 2921 MAPLEWOOD DRIVE SOUTH ALBUQUERQUE NM 87121 SFR 09/01/2027
3863727 3863727AD GANTT 8030 CHESTNUT AVENUE BOWIE MD 20715 SFR 09/01/2027
3863750 3863750AD JACOBSEN 3711 SOUTH GOLDEN GRAIN CI WEST VALLEY UT 84120 SFR 09/01/2027
3863768 3863768AD KNODE 2901 E 37TH STREET DES MOINES IA 50317 SFR 09/01/2027
3863776 3863776AD MCMANIS 2921 KNOWLSON AVENUE PITTSBURGH PA 15226 SFR 09/01/2027
3863784 3863784AD IRWIN 420 WAYNESBURG ROAD WEST ALEXAN PA 15376 SFR 09/01/2027
3863800 3863800AD DEPPE 6020 EAST SOUTHERN AVENUE INDIANAPOLI IN 46203 SFR 09/01/2027
3863826 3863826AD ANDERSON 12430 NORTHWEST 22 COURT MIAMI FL 33167 SFR 09/01/2027
3863834 3863834AD GERMANO 2 JESSICA DRIVE BRISTOL RI 2809 SFR 09/01/2027
3863842 3863842AD WITT 275 SNEADS FERRY ROAD SNEADS FERR NC 28460 SFR 09/01/2027
3863867 3863867AD HEARN 6535 23RD STREET NORTH OAKDALE MN 55128 SFR 09/01/2027
3863875 3863875AD ALVAREZ 2504-06 SOUTH 12TH STREET MILWAUKEE WI 53215 2-4 UNITS 09/01/2027
3870326 3870326AD MASSEY 2038 NORTH AND SOUTH ROAD VINITA PARK MO 63114 SFR 08/01/2027
3870367 3870367AD BOBO 16225 DOUBLEGROVE STREET LA PUENTE CA 91744 SFR 09/01/2027
3870375 3870375AD APPLE 12908 LILY STREET COON RAPIDS MN 55448 SFR 09/01/2027
3870383 3870383AD BANKS 2901 10TH AVENUE LOS ANGELES CA 90018 SFR 09/01/2027
3870417 3870417AD CLARK 1480 FRAMKLIN STREET JOHNSTOWN PA 15905 SFR 09/01/2027
3870425 3870425AD BOERSTE 7284 S.W. 200TH PLACE ALOHA OR 97007 SFR 09/01/2027
3870433 3870433AD HATTER 8307 ENCHANTED FOREST DRIV HOUSTON TX 77088 SFR 09/01/2027
3870441 3870441AD ALVARADO 255 NORTHWEST 64TH AVENUE MIAMI FL 33126 SFR 09/01/2027
3870466 3870466AD CARROLL 19060 RIVERVIEW DRIVE BAINBRIDGE OH 44023 SFR 09/01/2027
3870474 3870474AD DAVIS 2777-79 N 36TH STREET MILWAUKEE WI 53210 2-4 UNITS 09/01/2027
3870508 3870508AD COLLINS 5321 SOUTHWEST 26TH TERRAC FORT LAUDER FL 33312 SFR 09/01/2012
3870540 3870540AD WENMAN 5004 STARFINDER AVENUE LAS VEGAS NV 89108 SFR 09/01/2027
3870557 3870557AD ALVAREZ 2506 SOUTH 12TH STREET MILWAUKEE WI 53209 2-4 UNITS 09/01/2027
3870581 3870581AD LAMINA 5108 SOUTH PAULINA STREET CHICAGO IL 60609 2-4 UNITS 09/01/2027
3870599 3870599AD RUSSELL 6533 LAKE EARL DRIVE FORT DICK CA 95538 SFR 09/01/2027
3870607 3870607AD PEREZ 11790 SOUTHWEST 18TH STREE MIAMI FL 33175 CONDO 09/01/2027
3870615 3870615AD FOREMAN 2305 DORCHESTER LITTLE ROCK AR 72204 2-4 UNITS 09/01/2027
3876802 3876802AD MASSEY 8914 HALLS FERRY ROAD ST. LOUIS MO 63147 SFR 08/01/2027
3876810 3876810AD NELSON 550 127TH LANE NORTHWEST COON RAPIDS MN 55448 SFR 08/01/2027
3876836 3876836AD CREECH 2080 WARMWOOD LAND SAN JOSE CA 95132 SFR 09/01/2027
3876844 3876844AD SAENZ 511 SOUTH LORENA STREET LOS ANGELES CA 90063 2-4 UNITS 09/01/2027
3876893 3876893AD RAMOS 3190 WHITELEAF COURT SAN JOSE CA 95148 SFR 09/01/2027
3876919 3876919AD MINAHAN 3275-3277 RANDEL COURT SOU SALEM OR 97302 2-4 UNITS 09/01/2027
3876927 3876927AD PARRAGA 8227 ELEPAIO ROAD KEKAHA HI 96752 SFR 09/01/2027
3876935 3876935AD ALESHIRE 301 POLK 18 COVE AR 71937 SFR 09/01/2027
3877016 3877016AD LUNT 86 RED GATE LANE MEREDITH NH 3253 SFR 09/01/2027
3877065 3877065AD LAVELLE 2928 WEST 139TH PLACE BLUE ISLAND IL 60406 SFR 09/01/2027
3877081 3877081AD SAKHL 6251 CAVELL AVENUE NORTH BROOKLYN PA MN 55428 SFR 09/01/2027
3877099 3877099AD FOLDEN 1445 MYRTLE AVENUE COLUMBUS OH 43211 SFR 09/01/2027
3877115 3877115AD BLAZEWICZ W225 S4671 GUTHRIE ROAD WAUKESHA WI 53186 SFR 09/01/2027
3877131 3877131AD THOMAS 4214 NORTH 40TH STREET MILWAUKEE WI 53216 SFR 09/01/2027
3877149 3877149AD HERNANDEZ 7486 SANTA FE DRIVE HOUSTON TX 77061 SFR 09/01/2027
<CAPTION>
SERVICER 09/01/97 CURRENT CURRENT OCCUPANCY ORIGINAL
LOAN NUMBER SCHEDULED BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER
- ----------- ----------------- ------- ----------- --- --------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C>
3860673 110,415.00 9.98 967.34 85 OWNER 360 ADVANTA
3863602 76,986.77 14.25 927.61 70 OWNER 360 ADVANTA
3863610 61,719.62 9.5 519.23 65 OWNER 360 ADVANTA
3863628 68,250.00 11.83 693.11 70 NON OWNER 360 ADVANTA
3863636 162,500.00 9.63 1381.83 65 OWNER 360 ADVANTA
3863651 20,000.00 9 160.92 41.67 OWNER 360 ADVANTA
3863669 87,500.00 14.75 1088.92 68.36 OWNER 360 ADVANTA
3863693 27,300.00 11.88 278.29 65 OWNER 360 ADVANTA
3863701 93,750.00 11.53 930.54 75 OWNER 360 ADVANTA
3863727 49,600.00 10.88 467.86 62 OWNER 360 ADVANTA
3863750 123,920.00 9.88 1076.51 80 OWNER 360 ADVANTA
3863768 38,500.00 15.13 490.82 70 OWNER 360 ADVANTA
3863776 68,500.00 10.18 610.27 78.74 OWNER 360 ADVANTA
3863784 51,000.00 10.18 454.36 72.86 OWNER 360 ADVANTA
3863800 85,050.00 11.7 855.25 70 OWNER 360 ADVANTA
3863826 52,500.00 14.75 653.35 70 OWNER 360 ADVANTA
3863834 62,000.00 10.08 547.76 47.69 OWNER 360 ADVANTA
3863842 58,800.00 10.73 548 80 OWNER 360 ADVANTA
3863867 84,350.00 11.33 824.39 70 OWNER 360 ADVANTA
3863875 38,250.00 11.41 376.16 75 NON OWNER 360 ADVANTA
3870326 30,436.60 10.025 267.78 70 NON OWNER 360 ADVANTA
3870367 60,000.00 12.08 620.86 38.46 NON OWNER 360 ADVANTA
3870375 93,750.00 12.38 991.83 78.13 OWNER 360 ADVANTA
3870383 140,250.00 9.25 1153.8 85 OWNER 360 ADVANTA
3870417 39,550.00 10.93 374.55 70 OWNER 360 ADVANTA
3870425 111,960.00 10.05 986.67 80 OWNER 360 ADVANTA
3870433 44,940.00 11.1 431.37 60 OWNER 360 ADVANTA
3870441 112,500.00 10.25 1008.11 90 OWNER 360 ADVANTA
3870466 110,250.00 11.35 1079.2 75 OWNER 360 ADVANTA
3870474 33,200.00 11 316.17 80 OWNER 360 ADVANTA
3870508 40,150.00 9.9 429 55 OWNER 180 ADVANTA
3870540 67,400.00 10.38 610.5 74.97 NON OWNER 360 ADVANTA
3870557 30,800.00 11.26 299.38 70 NON OWNER 360 ADVANTA
3870581 62,400.00 14.01 739.85 65 NON OWNER 360 ADVANTA
3870599 91,000.00 10.81 853.57 65 NON OWNER 360 ADVANTA
3870607 50,000.00 10.5 457.37 79.37 OWNER 360 ADVANTA
3870615 57,500.00 10.51 526.41 79.86 NON OWNER 360 ADVANTA
3876802 27,287.99 10.025 240.08 70 NON OWNER 360 ADVANTA
3876810 90,962.66 10.35 822.22 58.71 OWNER 360 ADVANTA
3876836 204,000.00 7.65 1447.41 83.61 OWNER 360 ADVANTA
3876844 64,320.00 11.15 619.84 48 OWNER 360 ADVANTA
3876893 228,600.00 10.5 2091.09 90 OWNER 360 ADVANTA
3876919 96,375.00 12.1 998.75 75 OWNER 360 ADVANTA
3876927 119,000.00 9.15 970.37 85 OWNER 360 ADVANTA
3876935 47,750.00 10.5 436.79 79.98 OWNER 360 ADVANTA
3877016 82,000.00 10.4 743.96 40.2 NON OWNER 360 ADVANTA
3877065 45,600.00 13.71 529.85 54.94 NON OWNER 360 ADVANTA
3877081 84,200.00 9.78 725.26 80 OWNER 360 ADVANTA
3877099 33,750.00 10.13 299.43 75 NON OWNER 360 ADVANTA
3877115 97,750.00 11.03 933.11 85 OWNER 360 ADVANTA
3877131 31,150.00 12.46 331.48 70 NON OWNER 360 ADVANTA
3877149 57,750.00 9.77 497.01 75 OWNER 360 ADVANTA
<CAPTION>
SERVICER DUE
LOAN NUMBER ORIGINATOR DATE
- ----------- ---------- ----
<S> <C> <C>
3860673 AMRESCO 10/01/97
3863602 MINNESOTA FUNDING AND MORTGAGE 10/01/97
3863610 AMRESCO 09/01/97
3863628 AMRESCO 10/01/97
3863636 AMRESCO 10/01/97
3863651 AMRESCO 10/01/97
3863669 AMRESCO 10/01/97
3863693 AMRESCO 10/01/97
3863701 AMRESCO 10/01/97
3863727 AMRESCO 10/01/97
3863750 AMRESCO 10/01/97
3863768 AMRESCO 10/01/97
3863776 AMRESCO 10/01/97
3863784 AMRESCO 10/01/97
3863800 AMRESCO 10/01/97
3863826 AMRESCO 10/01/97
3863834 AMRESCO 10/01/97
3863842 AMRESCO 10/01/97
3863867 AMRESCO 10/01/97
3863875 AMRESCO 10/01/97
3870326 EDGE MORTGAGE SERVICES 09/01/97
3870367 AMRESCO 10/01/97
3870375 AMRESCO 10/01/97
3870383 AMRESCO 10/01/97
3870417 AMRESCO 10/01/97
3870425 AMRESCO 10/01/97
3870433 AMRESCO 10/01/97
3870441 AMRESCO 10/01/97
3870466 AMRESCO 10/01/97
3870474 AMRESCO 10/01/97
3870508 AMRESCO 10/01/97
3870540 AMRESCO 10/01/97
3870557 AMRESCO 10/01/97
3870581 AMRESCO 10/01/97
3870599 AMRESCO 10/01/97
3870607 AMRESCO 10/01/97
3870615 AMRESCO 10/01/97
3876802 EDGE MORTGAGE SERVICES 09/01/97
3876810 MINNESOTA FUNDING AND MORTGAGE 09/01/97
3876836 AMRESCO 10/01/97
3876844 AMRESCO 10/01/97
3876893 AMRESCO 10/01/97
3876919 AMRESCO 10/01/97
3876927 AMRESCO 10/01/97
3876935 AMRESCO 10/01/97
3877016 AMRESCO 10/01/97
3877065 AMRESCO 10/01/97
3877081 AMRESCO 10/01/97
3877099 AMRESCO 10/01/97
3877115 AMRESCO 10/01/97
3877131 AMRESCO 10/01/97
3877149 AMRESCO 10/01/97
</TABLE>
Page 3
<PAGE> 14
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 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>
3877198 3877198AD GREGORY 101 WEBSTER ROAD GREENSBORO NC 27406 SFR 09/01/2027
3877206 3877206AD BOWEN 12500 NORTHWEST 22ND AVENU MIAMI FL 33167 SFR 09/01/2012
3879285 3879285AD LEE 620 NORTH WILLIAMS DRIVE FROST TX 76641 SFR 09/01/2027
3879319 3879319AD BRIDGES 8978 RAMONA AVENUE BEL RIDGE MO 63121 SFR 08/01/2027
3879327 3879327AD MYLES-ALEXAN 1900 EAST 26TH STREET MINNEAPOLIS MN 55404 2-4 UNITS 08/01/2027
3879335 3879335AD ZOTTA 5088 COUNTRY CLUB DRIVE HIGH RIDGE MO 63049 SFR 08/01/2027
3879343 3879343AD MOYER 412 4TH AVENUE SOUTH CORDOVA IL 61242 SFR 07/01/2027
3879350 3879350AD RODRIGUEZ 705 MILLER AVENUE MISSION TX 78572 SFR 09/01/2027
3879368 3879368AD RICHMOND 484 DESERT GARDENS DRIVE EL CENTRO CA 92231 SFR 08/01/2027
3879392 3879392AD FEDERICO 31798 CORTE PADRERA TEMECULA CA 92592 SFR 09/01/2027
3879418 3879418AD ELLISON 7134 SE 85TH AVENUE PORTLAND OR 97266 SFR 09/01/2027
3879426 3879426AD KEOVONGSAK 13089 THISTLEWOOD LANE HOLLAND MI 49424 SFR 09/01/2027
3879467 3879467AD ABDUL-HAMID 583 BERGEN STREET NEWARK NJ 7108 2-4 UNITS 09/01/2027
3879483 3879483AD STEELE 932 EAST 41ST AVENUE GARY IN 46404 SFR 09/01/2027
3879517 3879517AD VAN DUYNE 6648 PHILLIPS MILL ROAD SOLEBURY PA 18963 SFR 09/01/2027
3879533 3879533AD CORPUZ 1349 LEEWARD DRIVE SAN JOSE CA 95122 SFR 09/01/2027
3879541 3879541AD WILLIAMS 9755 UPPER 205TH STREET WE LAKEVILLE MN 55044 SFR 09/01/2027
3879566 3879566AD MCBRIDE 1245 NORTH KOSTNER CHICAGO IL 60651 2-4 UNITS 09/01/2027
3879574 3879574AD NEUMAN 15556 BRONCO DRIVE CANYON COUN CA 91351 SFR 09/01/2027
3879590 3879590AD KELP 6154 THREE NOTCH ROAD NASHVILLE IN 47448 SFR 09/01/2027
3879608 3879608AD ALEJOS 4454 NORTH SAWYER AVENUE CHICAGO IL 60625 SFR 09/01/2027
3879632 3879632AD BURNS 297 CHURCHILL ROAD WILDERN EAST STROUD PA 18301 SFR 09/01/2027
3879640 3879640AD DEGRAFFENRIE 7602 15TH AVENUE N ST. PETTERS FL 33710 SFR 09/01/2027
3879657 3879657AD HUTCHINSON 3831 NORTHWEST 197 TERRACE MIAMI FL 33055 SFR 09/01/2027
3882933 3882933AD BLUE 822 37TH STREET OAKLAND CA 94608 SFR 09/01/2027
3882982 3882982AD MCELHANEY 58 MARSHALL LANE DERBY CT 6418 SFR 09/01/2027
3883022 3883022AD ROBINSON 1006 LOMBARDY STREET GREENSBORO NC 27405GUIL SFR 09/01/2027
3883030 3883030AD MOCERI 22600 BARTON SAINT CLAIR MI 48081 SFR 09/01/2027
3883048 3883048AD MUNDAY 191 CREEKWOOD DRIVE ADVANCE NC 27006 SFR 09/01/2027
3883055 3883055AD BUNNELL 3274 CONSTITUTION BOULEVAR CLAYSVILLE PA 15323 SFR 09/01/2027
3883063 3883063AD GOERING 169 STEVENSON ROAD MERIDEN CT 6450 SFR 09/01/2027
3883089 3883089AD CHANIN 1255 MEDINA ROAD MEDINA MN 55356 SFR 09/01/2027
3883113 3883113AD SONCRANT 1135 NORTH 20TH STREET MOORHEAD MN 56560 SFR 09/01/2027
3883121 3883121AD BORMANN 908 EAST 1ST STREET SIOUX FALLS SD 57103 SFR 09/01/2012
3883139 3883139AD BENTON 150 9TH DRIVE VERO BEACH FL 32962 SFR 09/01/2027
3883147 3883147AD HAYES 412 & 414 E. BALBOA BLVD NEWPORT BEA CA 92661 2-4 UNITS 09/01/2027
3883162 3883162AD WENTELER 405 PROSPECT AVENUE PINE BEACH NJ 8741 SFR 09/01/2027
3883170 3883170AD WALTEMYER 301 KATER STREET PHILADELPHI PA 19147 SFR 09/01/2027
3883188 3883188AD CORREDOR 8602 VERREE ROAD PHILADELPHI PA 19115 SFR 09/01/2027
3883204 3883204AD RIVERO 128 HUAREZ COURT DAVENPORT FL 33837 SFR 09/01/2027
3883212 3883212AD ST. GERMAINE 33 MCDEVITT ROAD RANDOLPH MA 2368 SFR 09/01/2027
3883238 3883238AD BATTLE 1009 CASTLE COURT CHESAPEAKE VA 23323 SFR 09/01/2027
3883246 3883246AD HATCH 734 CANDLEWOOD HILL ROAD FRANCESTOWN NH 3043 SFR 09/01/2027
3883253 3883253AD JUSTICE 116 JEFFERSON STREET BURLINGTON NC 27217 SFR 09/01/2027
3885928 3885928AD FISHBURN 5645 HILLER PLACE ST. LOUIS MO 63136 SFR 08/01/2027
3885936 3885936AD AGUILAR 5729 FAIRBAIRN DRIVE NORTH HIGHL CA 95660 SFR 09/01/2027
3885977 3885977AD AGUILAR 4430 AVON STREET RIVERSIDE CA 92509 SFR 09/01/2027
3885993 3885993AD ALEXANDER 27230 SANTA FE STREET HEMET CA 92543 SFR 09/01/2027
3886009 3886009AD DEEM 5059 SOUTH 3760 WEST TAYLORSVILL UT 84118 SFR 09/01/2027
3886033 3886033AD LAMBERT-AH Q 358 OLOMANA ST. KAILUA HI 96734 SFR 09/01/2027
3886041 3886041AD SONGER 1607 W. COUNTRY ROAD NIXA MO 65714 SFR 09/01/2027
3886074 3886074AD PRANKA 10 DONNA ROAD SAUGUS MA 1906 SFR 09/01/2027
<CAPTION>
SERVICER 09/01/97 CURRENT CURRENT OCCUPANCY ORIGINAL
LOAN NUMBER SCHEDULED BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER
- ----------- ----------------- ---- ----------- --- ------ ---- --------
<S> <C> <C> <C> <C> <C> <C> <C>
3877198 90,000.00 10.63 832.03 90 OWNER 360 ADVANTA
3877206 50,400.00 14 671.2 70 OWNER 180 ADVANTA
3879285 82,500.00 10.25 739.28 75 OWNER 360 ADVANTA
3879319 39,589.52 12.35 418.03 90 OWNER 360 ADVANTA
3879327 134,938.61 9.87 1171.77 75 OWNER 360 ADVANTA
3879335 271,607.26 11.2 2628.61 65 OWNER 360 ADVANTA
3879343 41,576.08 12 427.9 80 OWNER 360 ADVANTA
3879350 44,560.00 10.35 402.62 80 OWNER 360 ADVANTA
3879368 74,723.35 11 711.86 69.86 OWNER 360 ADVANTA
3879392 202,000.00 11.25 1961.95 82.11 OWNER 360 ADVANTA
3879418 75,200.00 9.8 648.85 80 OWNER 360 ADVANTA
3879426 84,000.00 8.9 669.85 80 OWNER 360 ADVANTA
3879467 70,000.00 13.08 778.72 70 NON OWNER 360 ADVANTA
3879483 26,250.00 9.85 227.46 75 OWNER 360 ADVANTA
3879517 196,200.00 10.63 1813.81 90 OWNER 360 ADVANTA
3879533 179,550.00 9.25 1477.11 90 OWNER 360 ADVANTA
3879541 88,500.00 11.73 891.97 75 OWNER 360 ADVANTA
3879566 114,000.00 12.46 1213.14 69.09 NON OWNER 360 ADVANTA
3879574 330,000.00 9.3 2726.79 60 OWNER 360 ADVANTA
3879590 66,500.00 9.95 581.13 70 OWNER 360 ADVANTA
3879608 87,750.00 11.63 877.69 65 OWNER 360 ADVANTA
3879632 101,600.00 9.68 867.68 80 OWNER 360 ADVANTA
3879640 48,750.00 10.05 429.62 75 OWNER 360 ADVANTA
3879657 71,200.00 10.3 640.67 80 OWNER 360 ADVANTA
3882933 83,000.00 11.01 791.06 83 NON OWNER 360 ADVANTA
3882982 92,800.00 10.3 835.03 80 OWNER 360 ADVANTA
3883022 46,900.00 15.13 597.9 70 OWNER 360 ADVANTA
3883030 99,000.00 10.35 894.51 75 OWNER 360 ADVANTA
3883048 72,300.00 12.73 784.55 60.25 OWNER 360 ADVANTA
3883055 51,000.00 10.53 467.66 85 OWNER 360 ADVANTA
3883063 119,200.00 11.05 1139.68 80 OWNER 360 ADVANTA
3883089 140,000.00 11.18 1352.33 80 OWNER 360 ADVANTA
3883113 59,200.00 11.73 596.66 80 OWNER 360 ADVANTA
3883121 19,000.00 9.77 201.51 57.58 OWNER 180 ADVANTA
3883139 76,800.00 9.8 662.65 80 OWNER 360 ADVANTA
3883147 427,500.00 9.5 3594.65 90 OWNER 360 ADVANTA
3883162 69,800.00 9.93 608.94 68.43 OWNER 360 ADVANTA
3883170 43,550.00 10.98 414.08 65 OWNER 360 ADVANTA
3883188 76,800.00 10.73 715.76 80 OWNER 360 ADVANTA
3883204 90,400.00 9 727.38 80 OWNER 360 ADVANTA
3883212 93,510.00 10.25 837.94 90 OWNER 360 ADVANTA
3883238 35,775.00 9.78 308.15 75 OWNER 360 ADVANTA
3883246 115,375.00 10.75 1077 65 OWNER 360 ADVANTA
3883253 22,750.00 12.88 249.53 65 OWNER 360 ADVANTA
3885928 24,695.18 13.7 286.81 65 OWNER 360 ADVANTA
3885936 51,240.00 10.43 466.03 69.71 NON OWNER 360 ADVANTA
3885977 44,500.00 9.29 367.38 50.86 OWNER 360 ADVANTA
3885993 196,000.00 9.88 1702.69 78.4 OWNER 360 ADVANTA
3886009 98,600.00 11.4 968.91 85 OWNER 360 ADVANTA
3886033 180,000.00 9.95 1572.98 75 OWNER 360 ADVANTA
3886041 42,000.00 9.55 354.69 48.84 OWNER 360 ADVANTA
3886074 250,000.00 9.25 2056.69 64.1 OWNER 360 ADVANTA
<CAPTION>
SERVICER DUE
LOAN NUMBER ORIGINATOR DATE
- ------------ ---------- ----
<S> <C> <C>
3877198 AMRESCO 10/01/97
3877206 AMRESCO 10/01/97
3879285 ALPHA MORTGAGE 10/01/97
3879319 DOERING MORTGAGE CORPORATION 09/01/97
3879327 MINNESOTA FUNDING AND MORTGAGE 09/01/97
3879335 DOERING MORTGAGE CORPORATION 09/01/97
3879343 MINNESOTA FUNDING AND MORTGAGE 09/01/97
3879350 AMRESCO 10/01/97
3879368 GATEWAY FINANCIAL SERVICES 10/01/97
3879392 AMRESCO 10/01/97
3879418 AMRESCO 10/01/97
3879426 FRANKLIN MORTGAGE 10/01/97
3879467 AMRESCO 10/01/97
3879483 AMRESCO 10/01/97
3879517 MONEY MORTGAGE CORPORATION OF 10/01/97
3879533 AMRESCO 10/01/97
3879541 AMRESCO 10/01/97
3879566 AMRESCO 10/01/97
3879574 AMRESCO 10/01/97
3879590 AMRESCO 10/01/97
3879608 AMRESCO 10/01/97
3879632 AMRESCO 10/01/97
3879640 AMRESCO 10/01/97
3879657 AMRESCO 10/01/97
3882933 AMRESCO 10/01/97
3882982 AMRESCO 10/01/97
3883022 AMRESCO 10/01/97
3883030 AMRESCO 10/01/97
3883048 AMRESCO 10/01/97
3883055 AMRESCO 10/01/97
3883063 AMRESCO 10/01/97
3883089 AMRESCO 10/01/97
3883113 AMRESCO 10/01/97
3883121 AMRESCO 10/01/97
3883139 AMRESCO 10/01/97
3883147 AMRESCO 10/01/97
3883162 AMRESCO 10/01/97
3883170 AMRESCO 10/01/97
3883188 AMRESCO 10/01/97
3883204 AMRESCO 10/01/97
3883212 AMRESCO 10/01/97
3883238 AMRESCO 10/01/97
3883246 AMRESCO 10/01/97
3883253 AMRESCO 10/01/97
3885928 DOERING MORTGAGE CORPORATION 09/01/97
3885936 AMRESCO 10/01/97
3885977 AMRESCO 10/01/97
3885993 AMRESCO 10/01/97
3886009 AMRESCO 10/01/97
3886033 AMRESCO 10/01/97
3886041 AMRESCO 10/01/97
3886074 AMRESCO 10/01/97
</TABLE>
Page 4
<PAGE> 15
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 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>
3886082 3886082AD TAYLOR 3288 CEDARBROOK ROAD CLEVELAND H OH 44118 SFR 09/01/2027
3886090 3886090AD COLE 31 NORTH BUNCOMBE SCHOOL R WEAVERVILLE NC 28787 SFR 09/01/2027
3886108 3886108AD STEELE 503 WEST PLYMOUTH STREET BREMEN IN 46056 SFR 09/01/2027
3886124 3886124AD MCGUIRE 11721 EAST 2750 NORTH ROAD DANVILLE IL 61832 SFR 09/01/2027
3886140 3886140AD CIVITELLI 330 LANE STREET HAMDEN CT 6514 SFR 09/01/2027
3886165 3886165AD DOOLEY 114 NORTH SHERIDAN AVENUE COLORADO SP CO 80909 SFR 09/01/2027
3886173 3886173AD PASHKEWITZ 1001 RYAN STREET WAUKESHA WI 53186 SFR 09/01/2027
3886231 3886231AD CALVOSA 341 BEAVER VALLEY ROAD STROUDSGBUR PA 18360 SFR 09/01/2027
3886256 3886256AD SHOAF 572 NORTH PAYNE ROAD WINSTON-SAL NC 27127 SFR 09/01/2027
3886264 3886264AD WASHINGTON 11701 SOUTH LOOMIS STREET CHICAGO IL 60643 SFR 09/01/2027
3886272 3886272AD SHAIKHOUD 7206 EAST POWELL AVENUE EVANSVILLE IN 47715 SFR 09/01/2027
3886280 3886280AD SHAPE 405 BRICKHOUSE ROAD CLAYSVILLE PA 15323 SFR 09/01/2027
3886298 3886298AD MARSHALL 5233 TENNESSEE AVENUE SAINT LOUIS MO 63111 SFR 09/01/2027
3886306 3886306AD MILER 1307 L AVENUE MILFORD IA 51351 SFR 09/01/2027
3886322 3886322AD PONTE 19 POCAHONTAS ROAD POCASSET MA 2559 SFR 09/01/2027
3886355 3886355AD HOFER 4629-4631-4633 EDEN WAY PITTSBURGH PA 15201 2-4 UNITS 09/01/2027
3894490 3894490AD BROOKS 10501 LILAC ST. LOUIS MO 63137 SFR 09/01/2027
3894516 3894516AD GRAHLMANN LOT #36 OCEAN VIEW/CATAMAR OCEAN VIEW HI 96737 SFR 09/01/2027
3894557 3894557AD HACHENBERGER 894 PHEASANT RUN HAMILTON MT 59840 SFR 09/01/2027
3894565 3894565AD DE LA TORRE 12719 KLING STREET STUDIO CITY CA 91604 SFR 09/01/2027
3894573 3894573AD BERNAL 1509 STONE AVENUE PUEBLO CO 81003 SFR 09/01/2027
3894607 3894607AD STARKS 9657 SOUTH EMERALD AVENUE CHICAGO IL 60628 SFR 09/01/2027
3894623 3894623AD BRECHLER 8926 THRASHER AVENUE LOS ANGELES CA 90069 SFR 09/01/2027
3894631 3894631AD TURC 995 SW HIGHLAND DRIVE GRESHAM OR 97080 SFR 09/01/2027
3894649 3894649AD CHARLES 313 CREEK DRIVE QUINBY SC 29501 SFR 09/01/2027
3894656 3894656AD BENDER 425 ELAINE TERRACE LAKEMOOR IL 60050 SFR 09/01/2012
3894664 3894664AD MCGEE ROUTE 1 BOX 425 GEORGE WEST TX 78022 SFR 09/01/2027
3894680 3894680AD COLEMAN 104 SOUTH COLE AVENUE MOLALLA OR 97038 SFR 09/01/2027
3894714 3894714AD ABELLA 7227 1/2 FAY AVENUE LA JOLLA CA 92037 CONDO 09/01/2027
3894722 3894722AD SONG 1031 MAUNAIHI PLACE HONOLULU HI 96822 CONDO 09/01/2027
3894730 3894730AD HALL 4643 LONG LAKE DRIVE FORT MYERS FL 33905 SFR 09/01/2027
3894763 3894763AD PASILLAS 9328 DANBY AVENUE SANTA FE SP CA 90670 SFR 09/01/2027
3894789 3894789AD AMONS 3222 MYSTIC RIDGE COURT LAS VEGAS NV 89129 SFR 09/01/2027
3894821 3894821AD GONZALEZ 20100 WEST COUNTRY CLUB DR MIAMI FL 33180 CONDO 09/01/2027
3894839 3894839AD FAVORITE 1007 SOUTH 24TH STREET NEW CASTLE IN 47362 SFR 09/01/2027
3894847 3894847AD WRIGHT 45-47 BROWNELL AVENUE HARTFORD CT 6105 2-4 UNITS 09/01/2027
3897907 3897907AD NESHEWAIT 38206 AVONDALE WESTLAND MI 48186 SFR 07/01/2027
3897915 3897915AD JOHNSON 14369 JAMESTOWN BAY DRIVE FLORISSANT MO 63034 SFR 08/01/2027
3897923 3897923AD SCHACHT 1318 COLONY WAY CHESTERFIEL MO 63017 SFR 08/01/2027
3897949 3897949AD WIENCZEK 27 CARRIAGE CIRCLE OLEY PA 19547 SFR 08/01/2027
3897956 3897956AD BAKER 2510 RAYMOND AVENUE LOS ANGELES CA 90007 SFR 09/01/2027
3897972 3897972AD HARDEE F-19 MARSHSIDE HILTON HEAD SC 29926 CONDO 09/01/2027
3897980 3897980AD BANANTO 905 S. SOUTH END RD. OREGON CITY OR 97045 SFR 09/01/2027
3898020 3898020AD WYDERMYER 1531 WEST 65TH PLACE LOS ANGELES CA 90047 2-4 UNITS 09/01/2027
3898053 3898053AD AHLEFELD 938 SOUTH FLORE STREET ANAHEIM CA 92802 SFR 09/01/2027
3898061 3898061AD DERTING 1432 SE KNIGHT STREET PORTLAND OR 97202 SFR 09/01/2027
3898079 3898079AD MORGAN 4807 BRODHEAD ROAD ALIQUIPPA PA 15001 SFR 09/01/2027
3898087 3898087AD BREEDLOVE 3523 NORTH 14TH STREET MILWAUKEE WI 53206 SFR 09/01/2027
3898103 3898103AD MCQUISTON 8411 NE 54TH ST VANCOUVER WA 98662 CONDO 09/01/2027
3898111 3898111AD SNYDER 1035 COURT STREET ALLENTOWN PA 18101 SFR 09/01/2027
3898145 3898145AD VIELOT 11281 SOUTHWEST 157TH COUR MIAMI FL 33196 SFR 09/01/2027
3898152 3898152AD MOTT 1188 HOLLAND STREET LAKEWOOD CO 80215 SFR 09/01/2027
<CAPTION>
SERVICER 09/01/97 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>
3886082 61,500.00 10.35 555.68 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3886090 59,000.00 12.58 633.35 41.84 OWNER 360 ADVANTA AMRESCO 10/01/97
3886108 71,400.00 12.2 745.44 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3886124 36,000.00 11.23 349.11 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3886140 62,400.00 12.98 689.29 60 OWNER 360 ADVANTA AMRESCO 10/01/97
3886165 99,200.00 10.6 914.85 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3886173 46,500.00 11.03 443.88 62 OWNER 360 ADVANTA AMRESCO 10/01/97
3886231 84,000.00 11.28 817.77 60 OWNER 360 ADVANTA AMRESCO 10/01/97
3886256 72,645.00 14.63 897.1 67.89 OWNER 360 ADVANTA AMRESCO 10/01/97
3886264 68,000.00 10.73 633.75 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3886272 71,500.00 12 735.46 65 OWNER 360 ADVANTA AMRESCO 10/01/97
3886280 37,930.00 10.01 333.14 77.41 OWNER 360 ADVANTA AMRESCO 10/01/97
3886298 31,500.00 10.68 292.39 70 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3886306 44,000.00 11.73 443.47 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3886322 43,000.00 10.18 383.09 40.95 OWNER 360 ADVANTA AMRESCO 10/01/97
3886355 36,400.00 11.46 359.36 70 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3894490 44,925.00 12.4 475.99 75 OWNER 360 ADVANTA DOERING MORTGAGE CORPORATION 10/01/97
3894516 71,250.00 8.4 542.81 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3894557 88,000.00 9.4 733.54 63.77 OWNER 360 ADVANTA AMRESCO 10/01/97
3894565 381,650.00 10.9 3605.73 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3894573 65,700.00 11.75 663.18 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3894607 52,800.00 9.43 441.28 60 OWNER 360 ADVANTA AMRESCO 10/01/97
3894623 167,000.00 8.99 1342.52 24.74 OWNER 360 ADVANTA AMRESCO 10/01/97
3894631 130,000.00 11.13 1250.81 79.27 OWNER 360 ADVANTA AMRESCO 10/01/97
3894649 63,000.00 14.63 777.99 70 OWNER 360 ADVANTA CHASE MORTGAGE BROKERS INC 10/01/97
3894656 40,000.00 11.58 469.31 58.82 OWNER 180 ADVANTA AMRESCO 10/01/97
3894664 101,250.00 10.3 911.07 71.3 OWNER 360 ADVANTA AMRESCO 10/01/97
3894680 70,400.00 11.6 702.54 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3894714 297,000.00 9.75 2551.69 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3894722 122,250.00 10.35 1104.58 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3894730 102,000.00 11.85 1037.42 60 OWNER 360 ADVANTA AMRESCO 10/01/97
3894763 124,000.00 9.05 1002.2 78.98 OWNER 360 ADVANTA AMRESCO 10/01/97
3894789 80,700.00 10.65 747.26 84.95 OWNER 360 ADVANTA AMRESCO 10/01/97
3894821 40,000.00 11 380.93 52.63 OWNER 360 ADVANTA AMRESCO 10/01/97
3894839 40,500.00 9.75 347.96 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3894847 45,000.00 10.25 403.25 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3897907 69,976.01 11.18 676.16 70 OWNER 360 ADVANTA VANDYK MORTGAGE CORPORATION 09/01/97
3897915 82,403.43 12.4 873.3 75 OWNER 360 ADVANTA DOERING MORTGAGE CORPORATION 09/01/97
3897923 167,905.91 8.88 1337.29 78.32 OWNER 360 ADVANTA EDGE MORTGAGE SERVICES 09/01/97
3897949 88,187.98 15.25 1132.9 70 OWNER 360 ADVANTA ALLIED FUNDING CORPORATION 09/01/97
3897956 121,995.00 8.75 959.74 74.39 OWNER 360 ADVANTA AMRESCO 10/01/97
3897972 48,000.00 13.23 539.62 59.26 OWNER 360 ADVANTA AMRESCO 10/01/97
3897980 116,000.00 11.1 1113.47 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3898020 88,800.00 12.45 944.28 60 OWNER 360 ADVANTA AMRESCO 10/01/97
3898053 98,700.00 8.5 758.92 63.68 OWNER 360 ADVANTA AMRESCO 10/01/97
3898061 60,000.00 9.25 493.61 73.17 OWNER 360 ADVANTA AMRESCO 10/01/97
3898079 42,000.00 12.03 432.99 60 OWNER 360 ADVANTA AMRESCO 10/01/97
3898087 28,050.00 10.78 262.47 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3898103 64,400.00 11.1 618.17 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3898111 30,100.00 14.63 371.71 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3898145 96,000.00 10.05 846.02 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3898152 184,000.00 8.73 1444.9 78.3 OWNER 360 ADVANTA AMRESCO 10/01/97
</TABLE>
5
<PAGE> 16
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 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>
3898178 3898178AD SHEPHARD 502 WEST GREEN STREET ROBERSONVIL NC 27871 SFR 09/01/2027
3898194 3898194AD KUNST 40 BEACH STREET FOXBORO MA 2035 SFR 09/01/2027
3898202 3898202AD STEWART 10 RIDGE ROAD NORTON MA 2766 SFR 09/01/2027
3898236 3898236AD SCHROEDER 3155 EWIG LANE HAYWARD WI 54843 SFR 09/01/2027
3898244 3898244AD OLIVER 2273 NORTHWEST 93RD STREET MIAMI FL 33147 SFR 09/01/2027
3898251 3898251AD ULVESTAD 34 SHERMAN TERRACE MADISON WI 53704 CONDO 09/01/2027
3900917 3900917AD KIRBY 316 JUANITA DRIVE WILLS POINT TX 75169 SFR 08/01/2027
3900974 3900974AD WILSON 2222 CAMDEN AVENUE PORTSMOUTH VA 23704 SFR 09/01/2027
3900982 3900982AD SMITH 127 SAN GORGONIO AVENUE VALLEJO CA 94589 SFR 09/01/2027
3900990 3900990AD MOHR 73-4787 HALOLANI STREET KAILUA-KONA HI 96740 SFR 09/01/2027
3901030 3901030AD AGAPAY 36 KAMEEUI PLACE LAHAINA HI 96761 SFR 09/01/2027
3901055 3901055AD SCHWARZOFF 31 OLD STAGE ROAD CENTERVILLE MA 2632 SFR 09/01/2027
3901071 3901071AD SUMNER 1748 WEST TULSA STREET CHANDLER AZ 85224 SFR 09/01/2027
3901089 3901089AD GREEK 162 NORTH MAIN STREET WALTON KY 41094 SFR 09/01/2027
3901113 3901113AD SCOTT 950 PANOLA ROAD WINSTON-SAL NC 27106 SFR 09/01/2027
3901139 3901139AD BUCCI 2581 PARMALEE DRIVE SEVEN HILLS OH 44131 SFR 09/01/2027
3901147 3901147AD BRUSKE 1763 NORTH ASTOR STREET MILWAUKEE WI 53202 SFR 09/01/2027
3901188 3901188AD PETERS 57 SOUTH SIXTH STREET COLUMBIA PA 17512 SFR 09/01/2027
3901212 3901212AD PELCHAT 76-80 DURHAM STREET PROVIDENCE RI 2907 2-4 UNITS 09/01/2027
3901220 3901220AD LUCAS 336 DIBBLE ROAD CONNEAUT OH 44030 SFR 09/01/2027
3901238 3901238AD HILL 403 ALLEN STREET SPRINGFIELD MA 1108 SFR 09/01/2027
3901279 3901279AD BENNETT 6854 WEST CLOVERDALE ROAD ONLASKA WI 54650 SFR 09/01/2027
3905064 3905064AD HERSCHBACH 7005 15 AVENUE SOUTH RICHFIELD MN 55423 SFR 09/01/2027
3905072 3905072AD KROMAH 2425 12TH AVENUE SOUTH MINNEAPOLIS MN 55404 2-4 UNITS 09/01/2027
3905080 3905080AD KUEHNL 1005 CASE AVENUE ST. PAUL MN 55106 SFR 09/01/2027
3905098 3905098AD NISAN 2028 SHINING FEATHER LANE LAS VEGAS NV 89134 SFR 09/01/2027
3905155 3905155AD CRAIN 455 ALTA VISTA STREET PORTERVILLE CA 93257 2-4 UNITS 09/01/2027
3905163 3905163AD THEORINE 827 NORTH LANE RUIDOSO DOW NM 88346 SFR 09/01/2027
3905171 3905171AD CERCHIONE 522 SALEM STREET MALDEN MA 2148 SFR 09/01/2027
3905189 3905189AD GUYTON 814 HIGHWAY 161 BESSEMER CI NC 28016 SFR 09/01/2027
3905205 3905205AD RIVERA 12631 SOUTHWEST 264TH STRE HOMESTEAD FL 33032 SFR 09/01/2027
3905213 3905213AD ORTEGA 655 EAST KANSAS ST. LAS CRUCES NM 88001 SFR 09/01/2027
3905247 3905247AD SHADWICK 613 EAST DIVISION STREET BOLIVAR MO 65613 SFR 09/01/2027
3905254 3905254AD PARKS 4621 SOUTHEAST 49TH STREET OKLAHOMA CI OK 73135 SFR 09/01/2027
3905262 3905262AD TOWNE 3710 YOUNGBERG ROAD WINNEMUCCA NV 89445 SFR 09/01/2027
3905312 3905312AD LARRY 1152 PIERCE STREET GARY IN 46407 SFR 09/01/2027
3905338 3905338AD TOWNE 41423 OUPOR DRIVE SCIO OR 97374 SFR 09/01/2027
3905361 3905361AD REPTA 2209 SOUTHWEST FOX COURT TROUTDALE OR 97060 SFR 09/01/2027
3905379 3905379AD ROSSMAN 3785 WEST 39TH STREET CLEVELAND OH 44109 SFR 09/01/2027
3905395 3905395AD MCDONALD 11243 E. 6TH PLACE AURORA CO 80010 SFR 09/01/2027
3905403 3905403AD NELSON 10042 JOHNNY CAKE ROAD PAINESVILLE OH 44077 SFR 09/01/2027
3905452 3905452AD EVERETT 63 ARTESIAN OAKS DRIVE CONROE TX 77304 SFR 09/01/2027
3905478 3905478AD WILLIAMS 521 OAK CREEK DRIVE BRANDON FL 33511 SFR 09/01/2027
3905494 3905494AD WEST 22839 WILD MOSS STREET TOMBALL TX 77375 SFR 09/01/2027
3905528 3905528AD DJORDJEVIC 429 MYRTLE AVENUE FORT LEE NJ 7024 2-4 UNITS 09/01/2027
3905536 3905536AD BURBANK 2231 HARWINTON PLACE HOFFMAN EST IL 60194 SFR 09/01/2027
3907763 3907763AD DIX 45 AUDUBON ST. CHARLES MO 63338 SFR 08/01/2027
3907797 3907797AD LOGGINS 4424 GRACE AVENUE ST. LOUIS MO 63116 SFR 09/01/2027
3907805 3907805AD CALDERA 4449 S. SPRING AVENUE ST. LOUIS MO 63116 SFR 09/01/2027
3907847 3907847AD STEPHENS 3926-3926A NORTH 19TH PLAC MILWAUKEE WI 53216 2-4 UNITS 09/01/2027
3907854 3907854AD MILLER 2958 SOUTH RIMPAU BOULEVAR LOS ANGELES CA 90016 SFR 09/01/2027
3907870 3907870AD ARRUDA 2016 SWEETBRIER STREET PALMDALE CA 93550 SFR 09/01/2027
<CAPTION>
SERVICER 09/01/97 CURRENT CURRENT OCCUPANCY ORIGINAL DUE
LOAN NUMBER SCHEDULED BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
- ----------- ----------------- ------- ----------- --- ------ ---- -------- ---------- ----
<C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3898178 37,800.00 14.63 466.8 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3898194 350,000.00 9.49 2940.44 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3898202 77,600.00 9.55 655.34 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3898236 50,325.00 11.53 499.52 55 OWNER 360 ADVANTA AMRESCO 10/01/97
3898244 49,300.00 11.4 484.46 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3898251 25,500.00 11.23 247.28 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3900917 65,789.32 14.5 805.76 70 OWNER 360 ADVANTA CAPITAL LENDERS FUNDING 09/01/97
3900974 35,000.00 11.58 348.74 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3900982 104,000.00 9.88 903.47 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3900990 183,000.00 10.3 1646.67 60 OWNER 360 ADVANTA AMRESCO 10/01/97
3901030 75,000.00 9.25 617.01 34.09 OWNER 360 ADVANTA AMRESCO 10/01/97
3901055 145,000.00 10.65 1342.66 74.36 OWNER 360 ADVANTA AMRESCO 10/01/97
3901071 134,910.00 9.75 1159.09 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3901089 76,800.00 8.05 566.21 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3901113 90,500.00 14.63 1117.59 69.62 OWNER 360 ADVANTA AMRESCO 10/01/97
3901139 130,400.00 7.98 955.01 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3901147 63,900.00 10.13 566.92 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3901188 63,750.00 10.23 570.32 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3901212 40,300.00 10.51 368.94 65 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3901220 51,300.00 10.75 478.88 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3901238 37,030.00 10.95 351.25 70.8 OWNER 360 ADVANTA AMRESCO 10/01/97
3901279 77,925.00 13.08 866.88 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3905064 91,800.00 10.68 852.11 85 OWNER 360 ADVANTA MINNESOTA FUNDING AND MORTGAGE 10/01/97
3905072 69,000.00 12.58 740.69 60 NON OWNER 360 ADVANTA MINNESOTA FUNDING AND MORTGAGE 10/01/97
3905080 67,500.00 11.245 655.35 75 OWNER 360 ADVANTA MINNESOTA FUNDING AND MORTGAGE 10/01/97
3905098 120,510.00 10.75 1124.94 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3905155 39,000.00 10.58 359.08 75 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3905163 33,600.00 10.43 305.6 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3905171 71,250.00 9.77 613.19 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3905189 29,575.00 14.38 359.34 65 OWNER 360 ADVANTA AMRESCO 10/01/97
3905205 43,550.00 11 414.74 65 OWNER 360 ADVANTA AMRESCO 10/01/97
3905213 67,600.00 11.01 644.28 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3905247 31,500.00 10.05 277.6 45 OWNER 360 ADVANTA AMRESCO 10/01/97
3905254 59,130.00 11.3 576.55 73 OWNER 360 ADVANTA AMRESCO 10/01/97
3905262 153,000.00 8.43 1168.86 64.56 OWNER 360 ADVANTA AMRESCO 10/01/97
3905312 25,200.00 9.95 220.22 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3905338 176,250.00 8.5 1355.21 61.84 OWNER 360 ADVANTA AMRESCO 10/01/97
3905361 150,000.00 11 1428.49 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3905379 32,000.00 9.5 269.07 71.11 OWNER 360 ADVANTA AMRESCO 10/01/97
3905395 90,400.00 10.55 830.31 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3905403 70,000.00 7.89 508.28 54.26 OWNER 360 ADVANTA AMRESCO 10/01/97
3905452 63,000.00 10.75 588.09 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3905478 73,525.00 11.4 722.51 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3905494 65,600.00 10.85 617.3 79.04 OWNER 360 ADVANTA AMRESCO 10/01/97
3905528 194,250.00 10.68 1803.07 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3905536 66,800.00 10.18 595.12 79.98 OWNER 360 ADVANTA AMRESCO 10/01/97
3907763 167,074.47 9.9 1454.52 75 OWNER 360 ADVANTA EDGE MORTGAGE SERVICES 09/01/97
3907797 31,500.00 11.85 320.38 70 OWNER 360 ADVANTA DOERING MORTGAGE CORPORATION 10/01/97
3907805 51,600.00 13 570.8 80 OWNER 360 ADVANTA DOERING MORTGAGE CORPORATION 10/01/97
3907847 27,300.00 12.25 286.08 65 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3907854 63,700.00 8.74 500.67 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3907870 31,300.00 9.37 260.22 74.95 NON OWNER 360 ADVANTA AMRESCO 10/01/97
</TABLE>
Page 6
<PAGE> 17
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 GROUP 2 ADJUSTABLE RATE LOANS
<TABLE>
<CAPTION>
SERVICER AMRESCO
LOAN LOAN LAST ZIP PROPERTY MATURITY
NUMBER NUMBER NAME ADDRESS CITY STATE CODE TYPE DATE
------- --------- ------- ------------------------- --------- --- ----- ---- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3907888 3907888AD KIM 1162 KALUANUI ROAD HONOLULU HI 96825 SFR 09/01/2027
3907896 3907896AD KIRK 720 16TH STREET DENVER CO 80202 CONDO 09/01/2027
3907938 3907938AD TOLSON 3218 WILLOWBROOK AVENUE PALMDALE CA 93552 SFR 09/01/2027
3907946 3907946AD ADEN 312 EAST 4TH HUTCHINSON KS 67501 SFR 09/01/2027
3907953 3907953AD BIRD 81 LIBERTY ROAD BERNARDSVIL NJ 7924 SFR 09/01/2027
3907979 3907979AD WILLIAMS 1412 PLAIN AVENUE NORTHEAS CANTON OH 44714 SFR 09/01/2027
3907987 3907987AD JUDD 4359 SOUTH TRENTON TULSA OK 74105 SFR 09/01/2027
3907995 3907995AD BRIGNOLO 157 SABAL LAKE DRIVE NAPLES FL 34102 SFR 09/01/2027
3908027 3908027AD PADULA 9129 SOUTH MAYFIELD OAK LAWN IL 60453 SFR 09/01/2027
3908035 3908035AD LEWIS 2413 WAITE STREET GARY IN 46404 SFR 09/01/2027
3908043 3908043AD PAZOS 7141 SOUTHWEST 4TH STREET MIAMI FL 33144 SFR 09/01/2027
3908068 3908068AD JOHNSON 4175 NORTH 22ND STREET MILWAUKEE WI 53209 SFR 09/01/2012
3908076 3908076AD MULLEN 821 WEST 30TH STREET HOUSTON TX 77018 SFR 09/01/2027
3908084 3908084AD MULL 51315 SOUTHEAST CHERRYVILL SANDY OR 97055 SFR 09/01/2027
3908092 3908092AD COLVILLE 30 KENWOOD AVENUE PITTSBURGH PA 15214 SFR 09/01/2027
3908100 3908100AD ROBERTS 1929 NORTH CAPITOL STREET WASHINGTON DC 20002 SFR 09/01/2027
3908118 3908118AD WOOLF 860 ISOLA WAY UKIAH CA 94582 SFR 09/01/2027
3908126 3908126AD YOUNG 112 STRATFORD AVENUE PITTSBURGH PA 15206 SFR 09/01/2027
3908134 3908134AD YARBROUGH 957 OLD ROUTE 41 FRONTAGE MORIARITY NM 87035 SFR 09/01/2027
3908142 3908142AD RASE 7965 LOWELL BLVD WESTMINSTER CO 80030 SFR 09/01/2027
3908159 3908159AD BARNETT JR. 28572 WILLIAMS CANYON ROAD ORANGE CA 92867 SFR 10/01/2027
3908183 3908183AD DANKERT #26 1ST STREET CAPITAN ARE NM 88316 SFR 09/01/2027
3908209 3908209AD PAULO 91-1145 HAIANO PLACE EWA BEACH HI 96706 SFR 09/01/2027
3908225 3908225AD BROWN 400 PARK AVENUE CALUMET CIT IL 60649 CONDO 09/01/2027
3908233 3908233AD MYERS 2150 REDWOOD DRIVE MATTHEWS NC 28105 SFR 09/01/2027
3908241 3908241AD HAMILTON 411 LINDSEY STREET NEWPORT KY 41071 SFR 09/01/2012
3908761 3908761AD CARR 116 GROVE PARK LANE SAN MATEO FL 32187 SFR 08/01/2027
3908795 3908795AD BUCHANAN 602 TATE ROAD BOLIVAR TN 38008 SFR 08/01/2027
3909389 3909389AD GARDINER 641 BAY DRIVE NEW SMYRNA FL 32168 SFR 08/01/2027
3909520 3909520AD LATHON 42212 SE 166TH PLACE NORTH BEND WA 98045 SFR 08/01/2027
3909587 3909587AD SEWARD 1684 WHITMAN STREET JACKSONVILL FL 32210 SFR 08/01/2027
3909868 3909868AD CHRISTMAN 318 SOUTH MAIN STREET HATFIELD PA 19440 SFR 08/01/2027
3916442 3916442AD WILSON 2500 OPAL LANE TROY MO 63379 SFR 08/01/2027
3916475 3916475AD EDLUND 2419 110TH AVENUE BRAHAM MN 55006 SFR 09/01/2027
3916483 3916483AD STEPHENS 3600 WEST MELVINA MILWAUKEE WI 53216 SFR 09/01/2012
3916509 3916509AD STILES ROUTE 1 BOX 215 BRANCH AR 72928 SFR 09/01/2027
3916533 3916533AD LITTLE 174 FENTON AVENUE MOLALLA OR 97038 SFR 09/01/2027
3916582 3916582AD LEWIS 2962 WEST SHADOWPARK DR. WEST VALLEY UT 84119 SFR 09/01/2027
3916608 3916608AD LORENZO LOT #43 PAAUILO MAUKA CAMP PAAUILO HI 96776 SFR 09/01/2027
3916616 3916616AD CLARK 98 TAYLOR HILL LANE AFTON VA 22920 SFR 09/01/2027
3916640 3916640AD BAKER 1624 KAWELOKA STREET PEARL CITY HI 96782 SFR 09/01/2027
3916681 3916681AD ENGAR 3720 SOUTH 500 EAST SALT LAKE C UT 84106 CONDO 09/01/2027
3916699 3916699AD FULMER 3243 NORTH 49TH STREET LINCOLN NE 68504 SFR 09/01/2027
3916707 3916707AD FAYARD 528 MEADOW LANE WAVELAND MS 39576 SFR 09/01/2027
3916715 3916715AD GILLESPIE 5915 CHANDLER STREET CINCINNATI OH 45227 SFR 09/01/2027
3916731 3916731AD CHACKEY 8518 COMOLETTE STREET DOWNEY CA 90242 SFR 09/01/2027
3916749 3916749AD BEDILLION 52 EAST MAIN STREET W. MIDDLETO PA 15379 SFR 09/01/2027
3916756 3916756AD FLAIZ 330 SUNRISE CIRCLE VISTA CA 92084 SFR 09/01/2027
3916764 3916764AD WARRIX 387 DRIES STREET SAUKVILLE WI 53080 CONDO 09/01/2027
3916772 3916772AD HENDERSON 228 MILLWOOD AVENUE CHESAPEAKE VA 23320 SFR 09/01/2027
3916780 3916780AD BENOIT 1410 LAMESA DRIVE CONROE TX 77384 SFR 09/01/2027
3916806 3916806AD WHITE 13512 REDWOOD OMAHA NE 68138 SFR 09/01/2027
<CAPTION>
SERVICER 9/1/97
LOAN SCHEDULE CURRENT CURRENT OCCUPANCY ORIGINAL DUE
NUMBER BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
------- ---------- ------ ----------- ---- --------- ---- -------- ---------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3907888 352,000.00 9.3 2908.58 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3907896 77,000.00 14.5 942.91 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3907938 90,320.00 10.725 841.42 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3907946 19,200.00 10.02 168.78 60 OWNER 360 ADVANTA AMRESCO 10/01/97
3907953 71,000.00 9.38 590.8 43.56 OWNER 360 ADVANTA AMRESCO 10/01/97
3907979 43,400.00 13.75 505.66 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3907987 90,000.00 9.6 763.34 64.29 OWNER 360 ADVANTA AMRESCO 10/01/97
3907995 108,750.00 10.15 966.44 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3908027 102,400.00 9.88 889.57 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3908035 53,550.00 13.75 623.92 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3908043 112,500.00 9.4 937.76 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3908068 21,500.00 9.93 230.12 50 OWNER 180 ADVANTA AMRESCO 10/01/97
3908076 75,600.00 10.35 683.08 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3908084 151,500.00 9.8 1307.19 75.75 OWNER 360 ADVANTA AMRESCO 10/01/97
3908092 21,140.00 10.83 198.61 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3908100 85,400.00 10.63 789.5 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3908118 172,800.00 10.75 1613.06 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3908126 60,900.00 13.08 677.49 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3908134 75,000.00 9.13 610.5 67.87 OWNER 360 ADVANTA AMRESCO 10/01/97
3908142 52,000.00 9.54 438.76 57.78 OWNER 360 ADVANTA AMRESCO 10/01/97
3908159 225,000.00 9.25 1851.02 75 OWNER 360 ADVANTA AMRESCO 11/01/97
3908183 30,400.00 11.23 294.8 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3908209 153,000.00 9.75 1314.51 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3908225 46,900.00 11.26 455.88 70 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3908233 126,650.00 9.9 1102.1 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3908241 20,800.00 11 236.41 80 OWNER 180 ADVANTA AMRESCO 10/01/97
3908761 70,965.44 9.55 599.6 77.17 OWNER 360 ADVANTA UNITED LENDING 09/01/97
3908795 62,379.84 11.45 615.56 80 OWNER 360 ADVANTA UNITED LENDING 09/01/97
3909389 69,971.51 10.39 634.57 53.03 OWNER 360 ADVANTA UNITED LENDING 09/01/97
3909520 128,288.84 9.65 1093.31 85 OWNER 360 ADVANTA UNITED LENDING 09/01/97
3909587 59,481.81 11.7 598.32 63.3 OWNER 360 ADVANTA UNITED LENDING 09/01/97
3909868 89,947.14 8.65 701.61 75 OWNER 360 ADVANTA UNITED LENDING 09/01/97
3916442 135,834.97 9.63 1155.63 90 OWNER 360 ADVANTA EDGE MORTGAGE SERVICES 09/01/97
3916475 70,000.00 10.6 645.56 80 OWNER 360 ADVANTA MINNESOTA FUNDING AND MORTGAGE 10/01/97
3916483 19,500.00 14.88 271.32 75 NON OWNER 180 ADVANTA AMRESCO 10/01/97
3916509 37,400.00 13 413.72 55 OWNER 360 ADVANTA AMRESCO 10/01/97
3916533 48,500.00 9 390.24 37.89 OWNER 360 ADVANTA AMRESCO 10/01/97
3916582 88,200.00 9.93 769.46 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3916608 52,500.00 9.8 452.99 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3916616 61,200.00 11.03 584.21 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3916640 280,000.00 9.8 2415.92 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3916681 88,800.00 9.15 724.11 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3916699 52,500.00 11.35 513.9 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3916707 46,200.00 14 547.41 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3916715 36,400.00 11.7 366.03 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3916731 50,000.00 10.88 471.63 35.21 OWNER 360 ADVANTA AMRESCO 10/01/97
3916749 57,448.00 11.93 587.82 76.6 OWNER 360 ADVANTA AMRESCO 10/01/97
3916756 255,000.00 8.99 2049.95 89.47 OWNER 360 ADVANTA AMRESCO 10/01/97
3916764 70,425.00 10.88 664.3 74.92 OWNER 360 ADVANTA AMRESCO 10/01/97
3916772 67,730.00 10.88 638.87 65 OWNER 360 ADVANTA AMRESCO 10/01/97
3916780 107,000.00 12.1 1108.86 74.98 OWNER 360 ADVANTA AMRESCO 10/01/97
3916806 79,050.00 10.65 731.98 85 OWNER 360 ADVANTA AMRESCO 10/01/97
</TABLE>
7
<PAGE> 18
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 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>
3916822 3916822AD RAYBURN 5 NORMAN AVENUE GLOUCESTER MA 1930 SFR 09/01/2027
3916848 3916848AD ACTON 1413 WILLCOXEN JEFFERSON C MO 65101 SFR 09/01/2027
3916855 3916855AD GAMEZ 823 SOUTH RALEIGH STREET DENVER CO 80219 SFR 09/01/2027
3916897 3916897AD KIROVAC 1111-D WATSON STREET KEY WEST FL 33040 SFR 09/01/2027
3916905 3916905AD KIERNAN 95 OLD CLOVE ROAD WANTAGE NJ 7461 SFR 09/01/2027
3916913 3916913AD HEATH 41 WEST SPRAGUE STREET WINSTON SAL NC 27107 SFR 09/01/2027
3916921 3916921AD KOLKMAN 830 WEST DUPONT ROAD FORT WAYNE IN 46825 SFR 09/01/2027
3919040 3919040AD HALL 1305 ZOLLARS AVENUE FORT WAYNE IN 46802 2-4 UNITS 07/01/2027
3923125 3923125AD KAMEN 1305 CHEYENNE DRIVE RICHARDSON TX 75080 SFR 09/01/2027
3923133 3923133AD NGUYEN 2822 HACKBERRY LANE GARLAND TX 75042 SFR 09/01/2027
3923158 3923158AD EARL 8550 NORMILE STREET DETROIT MI 48204 SFR 09/01/2027
3923174 3923174AD FRIDAY 2070 EAST LYNCHES RIVER RO TIMMONSVILL SC 29161 SFR 09/01/2027
3923216 3923216AD CARDOZA LOT # 13 PAAUILO CAMP PAAUILO HI 96776 SFR 09/01/2027
3923224 3923224AD HALLETT 2850 SOUTH 9100 WEST MAGNA UT 84044 SFR 09/01/2027
3923257 3923257AD BALAS 20155 BRYANT STREET CANOGA PARK CA 91306 SFR 09/01/2027
3923273 3923273AD ARMENDARIZ 26801 ADELL STREET MADERA CA 93638 SFR 09/01/2027
3923281 3923281AD JONES 1421 10TH AVENUE EAST BRADENTON FL 34208 SFR 09/01/2027
3923307 3923307AD BROWN 906 EAST RIALTO AVENUE SAN BERNARD CA 92408 SFR 09/01/2027
3923331 3923331AD LUND 4950 LOWER HONOAPIILANI RO LAHAINA HI 96761 SFR 09/01/2027
3923406 3923406AD BLOMME 3630 EAVENUENORTHWEST CEDAR RAPID IA 52405 SFR 09/01/2027
3923414 3923414AD BEDILLION 54 EAST MAIN STREET WEST MIDDLE PA 15379 SFR 09/01/2027
3923422 3923422AD BROWN 271 SIMMEMON ROAD ALTO GA 30510 SFR 09/01/2027
3923430 3923430AD DICARLO 13 EAST PARKWAY AVENUE CHESTER PA 19013 SFR 09/01/2027
3923455 3923455AD OGUNRINDE 256 VICTORIA AVENUE CHARLOTTE NC 28202 SFR 09/01/2027
3923463 3923463AD GOLDEN 211 BUTTE LANE CARPENTERSV IL 60110 SFR 09/01/2027
3923489 3923489AD BLACKWELL 4444 LOS SERRANOS BOULEVAR CHINO HILLS CA 91709 SFR 09/01/2027
3923497 3923497AD WILLIAMS 4449 INDIAN TRACE ROAD ALEXANDRIA KY 41001 SFR 09/01/2027
3923505 3923505AD WALLACE 2420 SOUTH 10TH AVENUE BROADVIEW IL 60153 SFR 09/01/2027
3923547 3923547AD SULLIVAN 1155 CLIFTON AVENUE AKRON OH 44310 SFR 09/01/2027
3923562 3923562AD OCONNELL 72 LAKEVIEW VILLAGE MONTGOMERY TX 77356 SFR 09/01/2027
3923570 3923570AD WALKER 115 HALLVILLE RD EXETER RI 2822 SFR 09/01/2027
3923596 3923596AD LARSON 387 DRIES STREET SAUKVILLE WI 53080 CONDO 09/01/2027
3923620 3923620AD HERCHER 2231 NORTH FARMER SPRINGFIELD MO 65803 SFR 09/01/2027
3923638 3923638AD MCKINNIES 151 SALA AVENUE WESTWEGO LA 70094 SFR 09/01/2027
3923646 3923646AD MERSON 41 NORTH STREET OLD BRIDGE NJ 8857 SFR 09/01/2027
3923661 3923661AD DAVIS 22 LAKEVIEW MARBLE FALL TX 78611 SFR 09/01/2027
3924438 3924438AD JOHNSON 3801 NE 19TH AVENUE AMARILLO TX 79107 SFR 08/01/2027
3924495 3924495AD DRAGNER 22161 BIANCO LAGUNA HILL CA 92653 SFR 08/01/2027
3924651 3924651AD MADORE 8 WAUKEWAN STREET MEREDITH NH 3253 SFR 08/01/2027
3924685 3924685AD MCLEOD 13982 MANGO DRIVE DEL MAR CA 92014 SFR 08/01/2027
3924719 3924719AD WARD 430 EAST ANTELOPE DRIVE LAYTON UT 84041 SFR 08/01/2027
3924743 3924743AD SIQUEIRA 20015 NE 14TH COURT MIAMI FL 33179 SFR 08/01/2027
3924826 3924826AD GARDINA 1475 SOUTH QUEBEC WAY #A-1 DENVER CO 80231 TOWNHOUSE 08/01/2027
3925054 3925054AD HORNBECK 602 47TH STREET SOUTHEAST AUBURN WA 98092 SFR 08/01/2027
3925245 3925245AD LECHKO 6270 NORWOOD LANE MAPLE GROVE MN 55369 SFR 08/01/2027
3925948 3925948AD EDWARDS 277 S. MONROE AVENUE COLUMBUS OH 43205 SFR 08/01/2027
3926060 3926060AD EROMIN 13 WAVERLY ROAD WOBURN MA 1801 SFR 08/01/2027
3926417 3926417AD BUTARELLI 704 84TH STREET MIAMI BEACH FL 33141 CONDO 08/01/2027
3926425 3926425AD HANSEN 349 EAST 300 NORTH ALPINE UT 84004 SFR 08/01/2027
3926433 3926433AD GAMEZ 3611 WEST 2ND COURT HIALEAH FL 33012 SFR 08/01/2027
3928058 3928058AD GORECKI 1505 HAZEL STREET BALTIMORE MD 21228 2-4 UNITS 08/01/2027
3928066 3928066AD VAUGHN 4941 ST. LOUIS AVENUE ST. LOUIS MO 63115 2-4 UNITS 08/01/2027
<CAPTION>
SERVICER 09/01/97 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>
3916822 148,750.00 10.9 1405.35 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3916848 48,300.00 9.75 414.97 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3916855 52,500.00 15 663.83 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3916897 156,000.00 11.13 1500.97 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3916905 100,800.00 9.53 849.79 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3916913 76,800.00 10.73 715.76 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3916921 123,750.00 10.25 1108.93 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3919040 23,774.43 9.1 193.22 70 NON OWNER 360 ADVANTA BNC 09/01/97
3923125 29,650.00 9.54 250.18 24.71 OWNER 360 ADVANTA AMRESCO 10/01/97
3923133 58,500.00 10.75 546.09 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3923158 42,000.00 15 531.07 60 OWNER 360 ADVANTA AMRESCO 10/01/97
3923174 55,300.00 14.38 671.9 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3923216 59,500.00 9.8 513.38 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3923224 38,500.00 15.5 502.24 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3923257 172,000.00 9.13 1400.07 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3923273 45,000.00 12.35 475.03 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3923281 72,000.00 10 631.85 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3923307 74,400.00 10.25 666.7 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3923331 472,000.00 9.15 3848.87 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3923406 48,300.00 12.58 518.49 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3923414 23,005.00 11.01 219.26 65.73 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3923422 52,000.00 11.25 505.06 65 OWNER 360 ADVANTA AMRESCO 10/01/97
3923430 50,000.00 9.88 434.36 56.18 OWNER 360 ADVANTA AMRESCO 10/01/97
3923455 73,060.00 11.88 744.76 65 OWNER 360 ADVANTA AMRESCO 10/01/97
3923463 68,600.00 15.13 874.54 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3923489 73,500.00 8.38 558.91 70 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3923497 120,000.00 10.85 1129.21 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3923505 77,000.00 12.88 844.56 62.6 OWNER 360 ADVANTA AMRESCO 10/01/97
3923547 35,000.00 9.29 288.95 59.32 OWNER 360 ADVANTA AMRESCO 10/01/97
3923562 103,900.00 10.88 980.05 79.98 OWNER 360 ADVANTA AMRESCO 10/01/97
3923570 143,200.00 11.18 1383.24 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3923596 75,120.00 10.76 701.8 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3923620 35,250.00 10.53 323.24 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3923638 28,500.00 10.12 252.64 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3923646 153,230.00 10.06 1351.5 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3923661 176,000.00 10.3 1583.68 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3924438 13,492.45 8.885 107.51 57.45 OWNER 360 ADVANTA FIRST COLONY FINANCIAL GROUP 09/01/97
3924495 163,729.30 10.115 1451.4 90 OWNER 360 ADVANTA FIRST COLONY FINANCIAL GROUP 09/01/97
3924651 63,974.57 10.5 585.43 71.11 OWNER 360 ADVANTA FIRST COLONY FINANCIAL GROUP 09/01/97
3924685 223,430.52 11.625 2234.64 75 OWNER 360 ADVANTA FIRST COLONY FINANCIAL GROUP 09/01/97
3924719 95,215.10 10.875 898.1 75 OWNER 360 ADVANTA FIRST COLONY FINANCIAL GROUP 09/01/97
3924743 109,311.97 11.115 1050.88 90 OWNER 360 ADVANTA FIRST COLONY FINANCIAL GROUP 09/01/97
3924826 54,969.96 9 442.54 56.12 OWNER 360 ADVANTA FIRST COLONY FINANCIAL GROUP 09/01/97
3925054 159,923.35 9.625 1359.98 71.11 OWNER 360 ADVANTA FIRST COLONY FINANCIAL GROUP 09/01/97
3925245 127,944.87 10.125 1135.13 80 OWNER 360 ADVANTA FIRST COLONY FINANCIAL GROUP 09/01/97
3925948 46,484.27 11.24 451.28 75 OWNER 360 ADVANTA FIRST COLONY FINANCIAL GROUP 09/01/97
3926060 181,723.60 10.24 1627.76 90 OWNER 360 ADVANTA FIRST COLONY FINANCIAL GROUP 09/01/97
3926417 111,560.12 10.99 1061.95 90 OWNER 360 ADVANTA FIRST COLONY FINANCIAL GROUP 09/01/97
3926425 119,953.58 10.625 1108.92 80 OWNER 360 ADVANTA FIRST COLONY FINANCIAL GROUP 09/01/97
3926433 109,966.73 11.75 1110.35 68.75 OWNER 360 ADVANTA FIRST COLONY FINANCIAL GROUP 09/01/97
3928058 65,985.41 13.15 737.84 75 OWNER 360 ADVANTA HOME MORTGAGEE CORPORATION 09/01/97
3928066 41,991.81 13.7 487.69 70 OWNER 360 ADVANTA DOERING MORTGAGE CORPORATION 09/01/97
</TABLE>
8
<PAGE> 19
AMRESCO MORTGAGE LOAN SCHEDULE
1997-3 PREFUND 1 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>
3928116 3928116AD KHOULI 1030 EAST WASHINGTON AVENU ESCONDIDO CA 92025 CONDO 09/01/2027
3928140 3928140AD PHAM 4 CEDARGLEN IRVINE CA 92604 CONDO 09/01/2027
3928181 3928181AD SHIN 500 UNIVERSITY AVE HONOLULU HI 96826 CONDO 09/01/2027
3928199 3928199AD RONALLO 369 PINE HOLLOW RD LEVEL GREEN PA 15085 SFR 09/01/2027
3928207 3928207AD HUDSON 213 INDERRIEDEN ROAD CHANDLER IN 47610 SFR 09/01/2027
3928249 3928249AD MONROE 404 EAST ILLINOIS STREET EVANSVILLE IN 47711 SFR 09/01/2027
3928298 3928298AD SMITH 155 TARA HILLS WHITTIER NC 28789 SFR 09/01/2027
3928314 3928314AD HORN 1772 WEILER AVE. COLUMBUS OH 43207 SFR 09/01/2027
3928322 3928322AD DANDREA 513 ASPEN STREET PITTSBURGH PA 15224 SFR 09/01/2027
3928348 3928348AD JONES 1036 US HIGHWAY NO. 127 NO. PALM BE FL 33408 CONDO 09/01/2027
3928363 3928363AD HERCHER 2131 NORTH PICKWICK SPRINGFIELD MO 65803 SFR 09/01/2027
3928371 3928371AD JACOBS 18336 LINCOLNSHIRE STREET SAN DIEGO CA 92128 SFR 09/01/2027
3928389 3928389AD SATTERFIELD 5824 SOUTH WABASH CHICAGO IL 60637 2-4 UNITS 09/01/2027
3928413 3928413AD ROJAS 2523 ARROWHEAD DRIVE LANGHORNE PA 19047 SFR 09/01/2027
3928447 3928447AD EVANS ROUTE 5 BOX 190 FAYETTEVILL NC 28301 SFR 09/01/2027
3928454 3928454AD GEORGE 9844 BREEDEN DRIVE BATON ROGUE LA 70811 SFR 09/01/2027
TOTAL 432
<CAPTION>
SERVICER 09/01/97 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>
3928116 37,932.00 8.77 298.95 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3928140 102,400.00 9.8 883.54 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3928181 140,000.00 9.55 1182.31 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3928199 93,750.00 11.43 923.39 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3928207 40,000.00 11 380.93 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3928249 19,250.00 11.7 193.57 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3928298 50,250.00 10.93 475.89 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3928314 40,200.00 11.4 395.03 60 OWNER 360 ADVANTA AMRESCO 10/01/97
3928322 56,000.00 14.63 691.55 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3928348 90,950.00 11.375 892.01 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3928363 51,500.00 10.65 476.88 83.74 OWNER 360 ADVANTA AMRESCO 10/01/97
3928371 212,500.00 10.25 1904.22 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3928389 84,500.00 11.05 807.91 65 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3928413 123,750.00 9.53 1043.27 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3928447 35,400.00 11.81 358.96 60 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3928454 51,350.00 9.1 416.87 65 OWNER 360 ADVANTA AMRESCO 10/01/97
TOTAL $38,586,161.87
</TABLE>
Page 9
<PAGE> 1
EXHIBIT 10.2
SUBSEQUENT TRANSFER AGREEMENT
AMRESCO Residential Securities Corporation (the "Depositor"), AMRESCO
Residential Capital Markets, Inc. (the "Seller"), and AMRESCO Residential
Securities Corporation Mortgage Loan Trust 1997-3 (the "Purchaser") pursuant to
the Pooling and Servicing Agreement dated as of September 1, 1997 among the
Depositor, the Seller, Option One Mortgage Corporation, Long Beach 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 Subsequent Mortgage Loans (the "Subsequent Mortgage Loans") listed on the
attached Schedules of Subsequent Mortgage Loans.
Conveyance of Subsequent Mortgage Loans. As of September 30, 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 September 1, 1997, (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.
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, pursuant to this Subsequent Transfer Agreement
which shall include $3,868,685.00 of the Subsequent Mortgage Loans listed in
Schedule I-A hereto in Group I and $45,395,806.74 of the Subsequent Mortgage
Loans listed in Schedule I-B hereto in Group II.
<PAGE> 2
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 Cott
---------------------------------------
Name: Janice Cott
-------------------------------------
Title: Vice President
------------------------------------
AMRESCO RESIDENTIAL CAPITAL MARKETS, INC.
as Seller
By: /s/ Janice Cott
---------------------------------------
Name: Janice Cott
-------------------------------------
Title: Vice President
------------------------------------
AMRESCO RESIDENTIAL SECURITIES CORPORATION
MORTGAGE LOAN TRUST 1997-3,
by The Bank of New York as Trustee
By: /s/ Frank Austin
---------------------------------------
Name: Frank Austin
-------------------------------------
Title:
------------------------------------
Dated: September 30, 1997
<PAGE> 3
<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>
3877123 3877123AD BECK 1424 GROTHE STREET JACKSONVILL FL 32218 SFR 9/1/12
3879509 3879509AD BUTLER 1028 PARKWOOD FLINT MI 48507 SFR 9/1/27
3923166 3923166AD LAZO 7079 WOODMORE OAKS DRIVE CITRUS HEIG CA 95610 SFR 9/1/27
3928074 3928074AD NUNEZ 522 ST. CHARLES STREET SAN ANTONIO TX 78202 SFR 9/1/27
3928223 3928223AD LEE 747 AMANA STREET HONOLULU HI 96814 CONDO 9/1/27
3932324 3932324AD DADE 9619 PARTRIDGE LOOP LAREDO TX 78045 SFR 9/1/27
3932373 3932373AD DAHL 6766 52ND STREET SACRAMENTO CA 95823 SFR 9/1/12
3932381 3932381AD HAMMONS 6833 6TH ST RIO LINDA CA 94673 SFR 9/1/27
3932399 3932399AD PORJES 95-2051 WAIKALANI PLACE MILILANI HI 96789 CONDO 9/1/27
3932522 3932522AD MCKEAND 5840 JUDACO DRIVE INDIANAPOLI IN 46227 SFR 9/1/27
3932720 3932720AD GREER 137 N. RUBY STREET PHILADELPHI PA 19139 SFR 9/1/27
3940905 3940905AD MIGUEL LOT #28 PAAUHAU CAMP FAAUHAU HI 96775 SFR 9/1/27
3940913 3940913AD WARD 4873 BIRMINGHAM DRIVE SAN JOSE CA 95136 SFR 9/1/27
3941002 3941002AD BARNES 2931 FREEBORN STREET DUARTE CA 91010 SFR 9/1/27
3941093 3941093AD AKERS 271 KNOX STREET COSTA MESA CA 92627 SFR 9/1/27
3941325 3941325AD STEWART 3677-3681 EAST HANCOCK DETROIT MI 48207 2-4 UNITS 9/1/12
3941481 3941481AD VAMANRAV 11160 GREVILLEA AVENUE LENNOX CA 90304 SFR 9/1/27
3941960 3941960AD KOZHUSKO 77 INTERLAKEN ROAD ORLANDO FL 32804 SFR 9/1/27
3941994 3941994AD HOLLEY 8026 HERTFORDSHIRE CIRCLE SPRING TX 77379 SFR 9/1/27
3943289 3943289AD MIRANDA 3554 LE BLANC STREET SAN ANTONIO TX 78247 SFR 10/1/12
3943313 3943313AD HAMRAH 8121 GLEN CREEK WAY CITRUS HEIG CA 95610 SFR 9/1/12
3943347 3943347AD AMBROSE 920 OAK STREET BRENTWOOD CA 94513 SFR 9/1/27
3943420 3943420AD RAMOS 11260 SOUTHWEST 180TH STRE MIAMI FL 33157 SFR 9/1/12
3943487 3943487AD SMITH 1210 YEADON ROAD CHESAPEAKE VA 23324 SFR 10/1/27
3943503 3943503AD ADAMS 1540 SOUTH CHELAN STREET WENATCHEE WA 98801 SFR 10/1/12
3943586 3943586AD BLAKE 795 OMEGA STREET HOT SPRINGS AR 71901 SFR 10/1/12
3943727 3943727AD OLIVER 1919 W. 10TH PLACE GARY IN 46404 SFR 10/1/12
3946837 3946837AD THOMS 7528 WELLS AVENUE CITRUS HEIG CA 95610 SFR 9/1/12
3946910 3946910AD MCGIVERN LOT 5-A-6 HAINA CAMP HONOKAA HI 96727 SFR 10/1/27
3946969 3946969AD NYE 1065 SKALKAHO HWY HAMILTON MT 59840 SFR 10/1/27
3947017 3947017AD HOUSTON 9041 NORTH EXETER PORTLAND OR 97203 SFR 10/1/12
3947033 3947033AD KENNEY 2918 BRIARVALE COURT ATLANTA GA 30316 SFR 10/1/12
3947041 3947041AD JOHNSON 10713 NORTH SEMINOLE AVENU TAMPA FL 33612 SFR 10/1/27
3947058 3947058AD MCDUFFIE 5822 SOUTHWEST 60TH STREET MIAMI FL 33143 SFR 10/1/27
3947181 3947181AD HOWARD 12221-23 SOUTH BROADWAY LOS ANGELES CA 90013 2-4 UNITS 10/1/12
3947199 3947199AD HOWARD 3932-34 SOUTH NORMANDIE AV LOS ANGELES CA 90011 2-4 UNITS 10/1/12
3947223 3947223AD FALLA 12733 SOUTHWEST 62ND TERRA MIAMI FL 33183 SFR 9/1/27
3957164 3957164AD VALDEZ 85-110 MAIUU ROAD WAIANAE HI 96792 SFR 10/1/27
3957198 3957198AD BELLENGER 1122 CARBONA STREET DALLAS TX 75217 SFR 10/1/27
10012656 10012656AD MCDONALD 6048 OAK PARK DRIVE BETHEL PARK PA 15102 SFR 10/1/12
10017382 10017382AD CHEIRS 3848 SCHOOLFIELD ROAD MEMPHIS TN 38127 SFR 10/1/27
10017390 10017390AD DRAKE 718 FORBES STREET NORFOLK VA 23504 SFR 10/1/27
10017408 10017408AD SCHATZBERG 59-404 MAKANA ROAD HALEIWA HI 96712 SFR 10/1/27
10017457 10017457AD BARRETT 213 MAY STREET FAYETTEVILL NC 28306 SFR 10/1/27
10017614 10017614AD FERRIN 699 ELAINE ROAD WHITEHALL OH 43213 SFR 10/1/27
10022465 10022465AD ZIBRAT 244 YALE AVENUE WEST VIEW B PA 15229 SFR 10/1/12
TOTAL 46
</TABLE>
<TABLE>
<CAPTION>
SERVICER 9/1/97 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>
3877123 23,100.00 10.33 252.92 60 NON OWNER 180 ADVANTA AMRESCO 10/1/97
3879509 48,600.00 12.5 518.69 90 OWNER 360 ADVANTA AMRESCO 10/1/97
3923166 40,000.00 7.7 285.18 37.74 OWNER 360 ADVANTA AMRESCO 10/1/97
3928074 22,500.00 12.25 235.78 90 OWNER 360 ADVANTA AMRESCO 10/1/97
3928223 45,000.00 8.5 346.01 60.81 OWNER 360 ADVANTA AMRESCO 10/1/97
3932324 57,300.00 10.6 528.43 75 OWNER 360 ADVANTA AMRESCO 10/1/97
3932373 50,000.00 7.95 476.38 53.76 OWNER 180 ADVANTA AMRESCO 10/1/97
3932381 71,500.00 9.38 594.96 67.45 OWNER 360 ADVANTA AMRESCO 10/1/97
3932399 41,250.00 10.08 364.44 75 NON OWNER 360 ADVANTA AMRESCO 10/1/97
3932522 161,600.00 10.7 1502.44 80 OWNER 360 ADVANTA AMRESCO 10/1/97
3932720 23,400.00 10.71 217.73 65 OWNER 360 ADVANTA AMRESCO 10/1/97
3940905 59,500.00 8.2 444.91 70 OWNER 360 ADVANTA AMRESCO 10/1/97
3940913 92,000.00 7.7 655.92 33.45 OWNER 360 ADVANTA AMRESCO 10/1/97
3941002 90,000.00 9.45 753.49 53.25 NON OWNER 360 ADVANTA AMRESCO 10/1/97
3941093 217,500.00 9.2 1781.44 75 OWNER 360 ADVANTA AMRESCO 10/1/97
3941325 15,000.00 10.35 164.42 75 OWNER 180 ADVANTA AMRESCO 10/1/97
3941481 114,400.00 10.7 1063.61 82.9 OWNER 360 ADVANTA AMRESCO 10/1/97
3941960 347,900.00 9.2 2849.49 70 OWNER 360 ADVANTA AMRESCO 10/1/97
3941994 218,400.00 11.6 2179.48 80 OWNER 360 ADVANTA AMRESCO 10/1/97
3943289 44,000.00 10.2 478.22 41.51 OWNER 180 ADVANTA AMRESCO 11/1/97
3943313 99,000.00 8.85 995.31 86.09 OWNER 180 ADVANTA AMRESCO 10/1/97
3943347 127,500.00 9.5 1072.09 85.57 OWNER 360 ADVANTA AMRESCO 10/1/97
3943420 75,200.00 10.45 828.93 80 OWNER 180 ADVANTA AMRESCO 10/1/97
3943487 37,000.00 11.26 359.65 56.49 OWNER 360 ADVANTA AMRESCO 11/1/97
3943503 60,000.00 9.7 633.8 53.1 OWNER 180 ADVANTA AMRESCO 11/1/97
3943586 34,400.00 11.45 400.76 80 OWNER 180 ADVANTA AMRESCO 11/1/97
3943727 30,000.00 9.38 311.1 65.22 OWNER 180 ADVANTA AMRESCO 11/1/97
3946837 37,000.00 7.95 352.52 34.91 OWNER 180 ADVANTA AMRESCO 10/1/97
3946910 112,000.00 8.85 889.12 80 OWNER 360 ADVANTA AMRESCO 11/1/97
3946969 83,400.00 9.2 683.09 60 OWNER 360 ADVANTA AMRESCO 11/1/97
3947017 33,500.00 10.38 367.82 33.17 OWNER 180 ADVANTA AMRESCO 11/1/97
3947033 67,200.00 10.25 732.45 70 OWNER 180 ADVANTA AMRESCO 11/1/97
3947041 37,200.00 9.38 309.55 59.52 OWNER 360 ADVANTA AMRESCO 11/1/97
3947058 31,050.00 11.5 307.49 69 OWNER 360 ADVANTA AMRESCO 11/1/97
3947181 104,000.00 9.5 1085.99 65 NON OWNER 180 ADVANTA AMRESCO 11/1/97
3947199 102,050.00 9.5 1065.63 65 NON OWNER 180 ADVANTA AMRESCO 11/1/97
3947223 122,400.00 11.25 1188.82 90 OWNER 360 ADVANTA AMRESCO 10/1/97
3957164 133,600.00 10.1 1182.32 78.59 OWNER 360 ADVANTA AMRESCO 11/1/97
3957198 29,250.00 9.58 247.66 75 NON OWNER 360 ADVANTA AMRESCO 11/1/97
10012656 29,835.00 10.23 324.82 27.12 OWNER 180 ADVANTA AMRESCO 11/1/97
10017382 46,750.00 10.75 436.4 85 OWNER 360 ADVANTA AMRESCO 11/1/97
10017390 57,600.00 11.48 569.53 80 OWNER 360 ADVANTA AMRESCO 11/1/97
10017408 500,000.00 7.87 3623.61 73.75 OWNER 360 ADVANTA AMRESCO 11/1/97
10017457 28,000.00 11.38 274.72 70 OWNER 360 ADVANTA AMRESCO 11/1/97
10017614 38,800.00 10.7 360.73 79.84 OWNER 360 ADVANTA AMRESCO 11/1/97
10022465 29,000.00 10.58 322.01 58 OWNER 180 ADVANTA AMRESCO 11/1/97
TOTAL $ 3,868,685.00
</TABLE>
Page 1
<PAGE> 4
<TABLE>
<CAPTION>
SERVICER AMRESCO
LOAN LOAN LAST ZIP PROPERTY MATURITY
NUMBER NUMBER NAME ADDRESS CITY STATE CODE TYPE DATE
------- --------- ------- ------------------------- --------- --- ----- ---- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2361384 2361384AD RAMIREZ 3236 EAST GLEN EL PASO TX 79936 SFR 12/01/2026
2365948 2365948AD WHIPPLE TRACT 1 SCHOOL HOUSE ROAD CAPITAN NM 88316 SFR 02/01/2027
2366433 2366433AD LAGNESE 1300 MISTY PINES CIRCLE NAPLES FL 34105 SFR 02/15/2027
2366722 2366722AD MOSLEY 10939 BRITOAKS LANE HOUSTON TX 77079 SFR 02/15/2027
2651974 2651974AD LEE 1201 WILDER AVENUE #3002 HONOLULU HI 96822 CONDO 03/01/2027
2652048 2652048AD HERRON 1367 WOODBINE STREET DAYTONA BCH FL 32114 SFR 03/01/2027
2652220 2652220AD WATTS 1132 NICHOLSON ROAD SANGER TX 76266 SFR 03/01/2027
2653111 2653111AD GONZALEZ 1103 SABLE COVE RUSKIN FL 33570 SFR 03/15/2027
2882025 2882025AD ADEEB 2507 RIDGEWOOD ROAD JACKSONVILL FL 32207 SFR 04/01/2027
2882207 2882207AD WILKINSON 1121 NICHOL AVE. ANDERSON IN 46016 SFR 04/01/2027
2882256 2882256AD SIMONTON 1975 SOUTHWEST 116TH AVE. DAVIE FL 33325 SFR 05/01/2027
2882264 2882264AD WEST 2072 RICHMOND AVE. LINCOLN PAR MI 48146 SFR 04/01/2027
2882447 2882447AD DOVERSOLA 676 AIPO ST. HONOLULU HI 96825 SFR 05/01/2027
2882454 2882454AD CALASH 115 MAPLE ST. NEW HAVEN CT 6511 SFR 05/01/2027
2882819 2882819AD ARMSTRONG 824 LYNN HAVEN LANE HAZELWOOD MO 63042 SFR 05/01/2027
2882884 2882884AD HAYES 3855 KIRKUP AVE. CINCINNATI OH 45213 SFR 05/01/2027
2882892 2882892AD CASTILLA 3828 N. 32ND STREET #207 PHOENIX AZ 85018 SFR 04/01/2027
2882900 2882900AD MCCORMICK 132 NORTH E STREET LAKE WORTH FL 33460 SFR 05/01/2027
2882934 2882934AD GALVIN 1204 COMMONWEALTH CIR NAPLES FL 34116 SFR 05/01/2027
2883197 2883197AD LUCIANO 47-705 HUI KELU ST. #1 KANEOHE HI 96744 SFR 05/01/2027
2883205 2883205AD NEWELL 145 SOUTH BELMONT ST. INDIANAPOLI IN 46222 SFR 05/01/2027
2883395 2883395AD CLEARY 1405 ALVERADO AVE. PITTSBURGH PA 15216 SFR 05/01/2027
2883403 2883403AD EVERARD 160 BAKER DRIVE PITTSBURGH PA 15237 SFR 05/01/2027
2883577 2883577AD KURIAN 35633 SAXONY STERLING HE MI 48310 SFR 05/01/2027
2883585 2883585AD GEORGIADIS 13492 SHELDON ROAD BROOK PARK OH 44142 SFR 05/01/2012
2883593 2883593AD DEPINA 133-135 FRANCES AVE. HARTFORD CT 6106 SFR 05/01/2027
2883643 2883643AD CHARLES 6960 CURTISS AVE. #141 SARASOTA FL 34231 SFR 05/01/2027
2883858 2883858AD GILLOOLY 25 CHESTNUT ROAD BRADFORDWOO PA 15015 SFR 05/01/2027
2883882 2883882AD MIRACLE 213 ADNERSON IN 46016 2-4 UNITS 05/01/2027
2883932 2883932AD GRIEBENOW 1331 SOUTH UTICA ROAD SUMMIT WI 53066 SFR 05/01/2027
2883940 2883940AD BURCHETT 200 PULLMAN TRAIL ROSWELL GA 30075 SFR 05/01/2027
2884005 2884005AD BURKE 3360 SUNSRISE LAKE MILFORD PA 18337 SFR 05/01/2027
2884260 2884260AD IVY 19756 EAST STATE ROAD 46 COLUMBUS IN 47203 SFR 05/01/2012
2884294 2884294AD BAUER 706 LINDELL LANE CINCINNATI OH 45226 SFR 05/01/2027
2884328 2884328AD HENESY 2226 MATHEWS AVE. REDONDO BCH CA 90278 TOWNHOUSE 05/01/2027
2884658 2884658AD WELLS 5812 LAMOYA AVE. JACKSONVILL FL 32210 SFR 05/01/2027
2884708 2884708AD CLARK 2222 A. SOUTH JASPER WAY AURORA CO 80013 TOWNHOUSE 05/01/2027
2884716 2884716AD CLAYTON 288 ELLIS ROAD #206 DESTIN FL 32541 TOWNHOUSE 05/01/2027
2884765 2884765AD HOLWAY 531 WEST MURIEL DR. PHOENIX AZ 85023 SFR 05/01/2027
2884872 2884872AD TRENTALANGE 1017 RIVER OAKS COURT VENICE FL 34293 SFR 05/01/2027
2885028 2885028AD COMMONS 1160 RADCLIFFE DR. TOLEDO OH 43609 SFR 05/01/2027
2885051 2885051AD MCANDREWS 343 CENTER AVE. PITTSBURGH PA 15229 SFR 05/01/2027
2885242 2885242AD MITCHELL 3215 WEST ST. LOUIS AVE. WICHITA KS 67203 SFR 05/01/2027
2885333 2885333AD WALLER 37 VICTOR AVE. DAYTON OH 45405 SFR 05/01/2027
2885481 2885481AD COOK 40 EAST 500 STREET PRICE UT 84501 SFR 05/01/2027
2885499 2885499AD SCHUBERT 3567 N. DUBARRY ROAD INDIANAPOLI IN 46226 SFR 05/01/2027
2885549 2885549AD BOLLINGER 1313 EDITH LANE COLORADO SP CO 80909 SFR 05/01/2027
2885747 2885747AD KAYE 1010 SOUTH OCEAN BLVD POMPANO BEA FL 33062 CONDO 05/01/2027
2885820 2885820AD TANURCHIS 4515 CHOUTEAU AVE. ST. LOUIS MO 63110 SFR 05/01/2027
2885838 2885838AD TANURCHIS 4636 SHENANDOAH AVE. ST. LOUIS MO 63110 SFR 05/01/2027
2885846 2885846AD TANURCHIS 4509 CHOUTEAU AVE. ST. LOUIS MO 63110 SFR 05/01/2027
2885853 2885853AD KEYS 11618 SEAWARD ROAD #30 OCEAN CITY MD 21842 CONDO 05/01/2027
<CAPTION>
SERVICER 9/1/97
LOAN SCHEDULE CURRENT CURRENT OCCUPANCY ORIGINAL DUE
NUMBER BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
------- ---------- ------ ----------- ---- --------- ---- -------- ---------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2361384 60,254.43 11.125 581.4 65 NON OWNER 360 ADVANTA AAMES 10/01/97
2365948 161,895.22 9.24 1335.67 65 OWNER 360 ADVANTA AAMES 10/01/97
2366433 80,453.19 11.125 775.44 75 OWNER 360 ADVANTA AAMES 09/15/97
2366722 100,385.67 11.125 967.55 64.9 OWNER 360 ADVANTA AAMES 09/15/97
2651974 136,813.86 9.24 1128.13 76.3 OWNER 360 ADVANTA AAMES 09/01/97
2652048 63,834.12 10.24 573.03 79.5 OWNER 360 ADVANTA AAMES 10/01/97
2652220 80,992.37 9.25 668.42 65 NON OWNER 360 ADVANTA AAMES 10/01/97
2653111 94,286.99 9.99 828.61 70 NON OWNER 360 ADVANTA AAMES 09/15/97
2882025 64,814.16 10.01 570.56 64 OWNER 360 ADVANTA AAMES 10/01/97
2882207 27,929.30 9.45 234.42 70 NON OWNER 360 ADVANTA AAMES 10/01/97
2882256 141,666.18 8.7 1112.05 74 OWNER 360 ADVANTA AAMES 10/01/97
2882264 44,897.70 9.95 393.25 75 OWNER 360 ADVANTA AAMES 10/01/97
2882447 336,502.66 7.57 2376.05 64.3 OWNER 360 ADVANTA AAMES 10/01/97
2882454 58,880.30 9.58 503.79 70 OWNER 360 ADVANTA AAMES 11/01/97
2882819 46,905.44 9.45 393.49 67.1 OWNER 360 ADVANTA AAMES 10/01/97
2882884 41,936.83 10.82 394.28 75 OWNER 360 ADVANTA AAMES 10/01/97
2882892 29,421.56 10.7 278.23 75 OWNER 360 ADVANTA AAMES 10/01/97
2882900 27,709.62 11.26 269.74 75 OWNER 360 ADVANTA AAMES 09/01/97
2882934 45,689.93 8.7 361.81 70 NON OWNER 360 ADVANTA AAMES 11/01/97
2883197 134,648.54 8.2 1009.47 70 OWNER 360 ADVANTA AAMES 10/01/97
2883205 34,327.07 9.2 281.76 80 OWNER 360 ADVANTA AAMES 10/01/97
2883395 43,281.06 10.56 398.49 74.9 OWNER 360 ADVANTA AAMES 10/01/97
2883403 64,877.46 9.76 558.93 50 OWNER 360 ADVANTA AAMES 10/01/97
2883577 125,596.78 8.95 1009.3 75 OWNER 360 ADVANTA AAMES 10/01/97
2883585 89,011.92 8.7 896.85 75 OWNER 180 ADVANTA AAMES 10/01/97
2883593 67,349.28 8.95 540.7 75 NON OWNER 360 ADVANTA AAMES 10/01/97
2883643 62,804.61 10.78 588.58 85 OWNER 360 ADVANTA AAMES 10/01/97
2883858 111,142.73 9.82 962.4 75 OWNER 360 ADVANTA AAMES 10/01/97
2883882 32,627.38 9.32 270.64 65 NON OWNER 360 ADVANTA AAMES 10/01/97
2883932 94,121.20 11.26 916.13 68.3 NON OWNER 360 ADVANTA AAMES 10/01/97
2883940 205,790.83 10.08 1821.35 75 OWNER 360 ADVANTA AAMES 10/01/97
2884005 99,645.84 7.95 730.29 80 OWNER 360 ADVANTA AAMES 11/01/97
2884260 142,347.88 8.2 1392.82 80 OWNER 180 ADVANTA AAMES 10/01/97
2884294 237,191.12 8.7 1861.9 75 OWNER 360 ADVANTA AAMES 10/01/97
2884328 176,585.64 8.72 1388.67 60.1 NON OWNER 360 ADVANTA AAMES 11/01/97
2884658 34,215.10 8.45 262.53 70 OWNER 360 ADVANTA AAMES 10/01/97
2884708 50,150.15 9.51 422.9 75 OWNER 360 ADVANTA AAMES 10/01/97
2884716 58,134.65 9.7 500.46 75 OWNER 360 ADVANTA AAMES 10/01/97
2884765 90,566.69 8.32 688.14 75 OWNER 360 ADVANTA AAMES 10/01/97
2884872 126,045.98 8.2 944.98 72.2 OWNER 360 ADVANTA AAMES 09/01/97
2885028 38,164.58 8.95 306.4 75 NON OWNER 360 ADVANTA AAMES 10/01/97
2885051 38,391.50 9.58 325.98 70 NON OWNER 360 ADVANTA AAMES 10/01/97
2885242 39,326.23 11.71 396.25 69.1 OWNER 360 ADVANTA AAMES 10/01/97
2885333 45,663.59 10.15 406.57 75 OWNER 360 ADVANTA AAMES 09/01/97
2885481 44,708.91 9.4 373.44 64 OWNER 360 ADVANTA AAMES 09/01/97
2885499 43,224.69 8.4 330.64 70 OWNER 360 ADVANTA AAMES 10/01/97
2885549 54,878.72 9.01 442.94 59.1 OWNER 360 ADVANTA AAMES 10/01/97
2885747 138,538.69 10.76 1296.25 75 OWNER 360 ADVANTA AAMES 10/01/97
2885820 38,934.02 10.27 350.06 60 NON OWNER 360 ADVANTA AAMES 10/01/97
2885838 48,018.59 10.27 431.75 50.6 NON OWNER 360 ADVANTA AAMES 10/01/97
2885846 38,934.02 10.27 350.06 60 NON OWNER 360 ADVANTA AAMES 10/01/97
2885853 75,550.32 9.2 620.44 75 NON OWNER 360 ADVANTA AAMES 10/01/97
</TABLE>
Page 1
<PAGE> 5
<TABLE>
<CAPTION>
SERVICER AMRESCO
LOAN LOAN LAST ZIP PROPERTY MATURITY
NUMBER NUMBER NAME ADDRESS CITY STATE CODE TYPE DATE
------- --------- ------- ------------------------- --------- --- ----- ---- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2885978 2885978AD HINMAN 11 FOREST DR. BURLINGTON CT 6013 SFR 05/01/2027
2886117 2886117AD SIMPSON 4365 SOUTHWEST 52ND ST. FT. LAUDERD FL 33314 SFR 05/01/2027
2886174 2886174AD FERGUSON 10138 SOUTH EBERHART AVE. CHICAGO IL 60628 SFR 05/01/2027
2886240 2886240AD REYES 1190 WEST 45TH PLACE HIALEAH FL 33012 SFR 05/01/2012
2886398 2886398AD BARRY 5700 ETIWANDA AVE. #259 TARZANA CA 91356 CONDO 05/01/2027
2886422 2886422AD AMIRHESSARI 17 CATANIA #9 MISSION VIE CA 92692 CONDO 05/01/2027
2886455 2886455AD CHUN 1328 NEHOA ST. HONOLULU HI 96822 SFR 05/01/2027
2886836 2886836AD WEBB 986 KNIGHT AVE. FLINT MI 48503 SFR 05/01/2027
2887016 2887016AD KWAN 94-553 MAHINAHOU ST. MILILANI HI 96789 SFR 05/01/2027
2887032 2887032AD GALE 1273 SOUTHWEST 3RD ST. HOMESTEAD FL 33030 2-4 UNITS 05/01/2027
2887040 2887040AD GALE 1283 S.W. 3RD ST. HOMESTEAD FL 33030 2-4 UNITS 05/01/2027
2887263 2887263AD PADILLA 2941 N. CAMBRIDGE LANE COOPER CITY FL 33026 TOWNHOUSE 05/01/2027
2887289 2887289AD SHAW 2104 PAINTED POST DR. FLUSHING MI 48433 CONDO 05/01/2027
2887362 2887362AD MARTINOV 49963 SCHOENHERR SHELBY TOWN MI 48315 SFR 05/01/2027
2887438 2887438AD HO 5864 W. MEXICO AVE. LAKEWOOD CO 80232 SFR 05/01/2027
2887453 2887453AD DAZZO 900 RICHARD ST. AURORA IL 60506 SFR 05/01/2027
2887750 2887750AD MILLER 1231 N. BOSART AVE. INDIANAPOLI IN 46201 SFR 05/01/2027
2887792 2887792AD PITTS 7077 LINDALE DR. MT. MORRIS MI 48458 SFR 05/01/2027
2887826 2887826AD MELTON 5130 MILLERSBURG ROAD EVANSVILLE IN 47711 SFR 05/01/2027
2887842 2887842AD TABAR 2031 44TH AVENUE NORTH ST. PETERSB FL 33714 SFR 05/01/2027
2887859 2887859AD HANSEN 5732 27TH AVE. SOUTH MINNEAPOLIS MN 55417 SFR 05/01/2027
2888121 2888121AD CASSEL 913 BEAUFAIN COURT INDIANAPOLI IN 46217 SFR 05/01/2027
2888139 2888139AD FOX 185 SWEETWATER BLUFF DAHLONEGA GA 30533 SFR 05/01/2027
2888287 2888287AD WIIG 3593-A & B ALANI DR. HONOLULU HI 96822 TOWNHOUSE 05/01/2027
2888303 2888303AD WAKEFIELD 719 N. OVERLAND TRAIL FT. COLLINS CO 80521 SFR 05/01/2027
2888345 2888345AD BARTON 3701 COQUINA KEY DR. SE. ST. PETERSB FL 33705 SFR 05/01/2027
2888428 2888428AD GADDIES 18011 WOODINGHAM DETROIT MI 48221 SFR 05/01/2027
2888493 2888493AD LEBSOCK 3431 N. MILLARD DRIVE TUCSON AZ 85715 TOWNHOUSE 05/01/2027
2889137 2889137AD ANCONA 178-180 FLATBUSH AVE. HARTFORD CT 6106 SFR 05/01/2027
2889202 2889202AD HERRERA 630 NORTHWEST 158TH LANE PEMBROKE PI FL 33028 SFR 05/01/2027
2889210 2889210AD DEBORD 15 PINECREST LANE HAMILTON OH 45013 SFR 05/01/2027
2889251 2889251AD ROGERS 6240 WEST BONA DEA BLVD W. VALLEY C UT 84120 SFR 06/01/2027
2889277 2889277AD SORRELL 819 SMOKEY WAY PEACHTREE GA 30269 SFR 05/01/2027
2889343 2889343AD KOZA 3785 LORAIN AVE. LORAIN OH 44055 SFR 05/01/2027
2889368 2889368AD BUTLER 1413 HOWARD ROAD ANNAPOLIS MD 21403 SFR 05/01/2027
2889806 2889806AD WOLF 1286 NORTH AND SOUTH UNIVERSITY MO 63130 TOWNHOUSE 05/01/2027
2889814 2889814AD WOLF 1278 NORTH & SOUTH UNIVERSITY MO 63130 SFR 05/01/2027
2889822 2889822AD WOLF 1276 NORTH AND SOUTH UNIVERSITY MO 63130 TOWNHOUSE 06/01/2027
2889848 2889848AD JONES 2209 WILLIAMS DRIVE HAVRE GRACE MD 21078 SFR 05/01/2027
3041654 3041654AD JONES 8507 E. 110TH TERRACE KANSAS CITY MO 64134 SFR 03/01/2027
3231974 3231974AD RISTAU 504 RUSTIC ROAD BELLVUE CO 80512 SFR 02/01/2027
3232345 3232345AD MITCHELL 1055 MASTERS LANE SNELLVILLE GA 30278 SFR 02/01/2027
3232642 3232642AD CORBIN 17 NORTH STREET WEST HAVEN CT 6516 SFR 01/01/2027
3261047 3261047AD MCDONALD 218 ORDUNA AVE WARM MINERA FL 34287 SFR 01/01/2027
3309630 3309630AD GALINISKI 14 RICE ROAD BROAD BROOK CONNECTICUT CT 6016 SFR 04/01/2027
3309846 3309846AD ROX 3872 EAST 112TH STREET CLEVELAND OH 44105 TOWNHOUSE 04/01/2027
3371895 3371895AD SHUGART 1005 NORTHWEST 8TH STREET MOORE OK 73160 SFR 03/01/2027
3372265 3372265AD CHLEBANA 615 HOUSEMAN N.E. GRAND RAPID MI 49505 SFR 03/01/2027
3372570 3372570AD FAISCA LOT 80A-1 HAWI ROAD HAWI HI 96719 SFR 03/01/2027
3372844 3372844AD ARNOLD 710 N. BAYARD SILVER CITY NM 88061 SFR 04/01/2027
3373081 3373081AD LABELSON 285 DEER VALLEY RD LAKE ARIEL PA 18436 SFR 03/01/2027
3373156 3373156AD KISH 10296 BELLEAU DRIVE TWINSBURG OH 44087 SFR 03/01/2027
<CAPTION>
SERVICER 9/1/97
LOAN SCHEDULE CURRENT CURRENT OCCUPANCY ORIGINAL DUE
NUMBER BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
------- ---------- ------ ----------- ---- --------- ---- -------- ---------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
2885978 39,925.19 9.8 345.14 22.5 OWNER 360 ADVANTA AAMES 10/01/97
2886117 64,884.00 10.02 571.39 65 NON OWNER 360 ADVANTA AAMES 10/01/97
2886174 93,605.64 10.71 872.33 75 OWNER 360 ADVANTA AAMES 09/01/97
2886240 83,042.16 8.27 815.9 62.2 OWNER 180 ADVANTA AAMES 10/01/97
2886398 56,107.14 8.32 425.36 66.2 OWNER 360 ADVANTA AAMES 10/01/97
2886422 121,869.94 8.57 945.49 75 OWNER 360 ADVANTA AAMES 10/01/97
2886455 324,004.60 7.39 2248.02 59.1 OWNER 360 ADVANTA AAMES 10/01/97
2886836 40,859.86 9.02 330.09 65 OWNER 360 ADVANTA AAMES 10/01/97
2887016 135,969.07 7.89 1038.34 65 OWNER 360 ADVANTA AAMES 11/01/97
2887032 74,862.71 9.9 652.65 75 NON OWNER 360 ADVANTA AAMES 10/01/97
2887040 74,862.71 9.9 652.65 75 NON OWNER 360 ADVANTA AAMES 10/01/97
2887263 49,631.26 9.76 427.58 65 OWNER 360 ADVANTA AAMES 10/01/97
2887289 38,899.87 8.27 293.55 68.4 OWNER 360 ADVANTA AAMES 10/01/97
2887362 129,744.40 9.56 1098.81 50 OWNER 360 ADVANTA AAMES 09/01/97
2887438 125,029.27 10.08 1106.58 75 OWNER 360 ADVANTA AAMES 10/01/97
2887453 55,935.06 12.01 576.46 70 OWNER 360 ADVANTA AAMES 10/01/97
2887750 47,164.09 8.52 365.53 65 OWNER 360 ADVANTA AAMES 10/01/97
2887792 76,862.93 10.01 676.3 61.6 OWNER 360 ADVANTA AAMES 09/01/97
2887826 160,958.59 9.96 1410.33 75 OWNER 360 ADVANTA AAMES 10/01/97
2887842 20,113.58 9.96 176.24 65 NON OWNER 360 ADVANTA AAMES 10/01/97
2887859 49,105.18 9.71 425.81 65 OWNER 360 ADVANTA AAMES 09/01/97
2888121 62,598.50 8.57 485.61 77.5 OWNER 360 ADVANTA AAMES 10/01/97
2888139 93,601.54 10.58 863.19 75 OWNER 360 ADVANTA AAMES 10/01/97
2888287 317,301.45 7.19 2169.96 65.3 OWNER 360 ADVANTA AAMES 10/01/97
2888303 76,233.93 9.08 619.14 63.4 OWNER 360 ADVANTA AAMES 10/01/97
2888345 101,288.37 9.28 837.23 70 NON OWNER 360 ADVANTA AAMES 10/01/97
2888428 52,603.52 9.9 458.6 67.6 OWNER 360 ADVANTA AAMES 10/01/97
2888493 80,054.23 8.52 618.2 75 OWNER 360 ADVANTA AAMES 10/01/97
2889137 29,929.48 8.7 234.94 75 OWNER 360 ADVANTA AAMES 09/01/97
2889202 114,478.47 10.21 1024.2 75 OWNER 360 ADVANTA AAMES 09/01/97
2889210 86,092.15 9.9 750.54 75 OWNER 360 ADVANTA AAMES 10/01/97
2889251 82,372.83 9.33 683.5 73.7 OWNER 360 ADVANTA AAMES 09/01/97
2889277 434,224.48 10.02 3823.87 75 OWNER 360 ADVANTA AAMES 11/01/97
2889343 48,628.19 9.77 419.56 69.6 OWNER 360 ADVANTA AAMES 09/01/97
2889368 134,710.82 9.15 1100.85 75 OWNER 360 ADVANTA AAMES 10/01/97
2889806 36,326.05 9.4 303.42 65 NON OWNER 360 ADVANTA AAMES 10/01/97
2889814 36,325.99 9.4 303.42 65 OWNER 360 ADVANTA AAMES 10/01/97
2889822 41,534.24 9.21 341.03 74.3 OWNER 360 ADVANTA AAMES 10/01/97
2889848 60,095.48 10.15 534.99 70 NON OWNER 360 ADVANTA AAMES 10/01/97
3041654 41,953.00 9.05 342.69 80 OWNER 360 ADVANTA AAMES 10/01/97
3231974 152,598.88 10.9 1445.51 90 OWNER 360 ADVANTA NATIONAL MORTGAGE 09/01/97
3232345 119,276.17 10.75 1116.45 90 OWNER 360 ADVANTA NATIONAL MORTGAGE 09/01/97
3232642 58,338.40 11.3 570.42 90 OWNER 360 ADVANTA NATIONAL MORTGAGE 09/01/97
3261047 39,000.23 8.375 297.95 70 OWNER 360 ADVANTA AAMES 11/01/97
3309630 64,800.05 9.365 540.16 54.2 OWNER 360 ADVANTA AAMES 09/01/97
3309846 48,165.80 8.99 388.29 70 OWNER 360 ADVANTA AAMES 10/01/97
3371895 37,752.30 9.375 315.03 75 OWNER 360 ADVANTA AAMES 10/01/97
3372265 54,822.25 9.375 457.46 74.3 OWNER 360 ADVANTA AAMES 11/01/97
3372570 124,501.02 8.125 928.12 64.1 NON OWNER 360 ADVANTA AAMES 10/01/97
3372844 79,734.77 8.125 594 51.6 OWNER 360 ADVANTA AAMES 10/01/97
3373081 34,905.15 10 307.15 46.7 NON OWNER 360 ADVANTA AAMES 10/01/97
3373156 127,135.78 9.75 1095.42 75 OWNER 360 ADVANTA AAMES 10/01/97
</TABLE>
Page 2
<PAGE> 6
<TABLE>
<CAPTION>
SERVICER AMRESCO
LOAN LOAN LAST ZIP PROPERTY MATURITY
NUMBER NUMBER NAME ADDRESS CITY STATE CODE TYPE DATE
------- --------- ------- ------------------------- --------- --- ----- ---- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3373313 3373313AD BAQUIRAN 98-088 & 98-088A LII IPO S AIEA HI 96701 2-4 UNITS 03/01/2027
3373537 3373537AD DONOVIC 2806 SUMMIT CONDOMINIUMS SUN VALLEY ID 83354 CONDO 04/01/2027
3373693 3373693AD KESSEL 3300 EDGEMOOR ROAD BOISE ID 83703 SFR 03/01/2027
3373701 3373701AD MAXWELL A1 KETCHUM ID 83340 CONDO 03/01/2027
3373784 3373784AD SZYMANKOWSKI 4933 SOUTH KILPATRICK AVEN CHICAGO IL 60632 SFR 03/01/2027
3373800 3373800AD ANDERSEN 790 BRANDYWINE DRIVE ROSELLE IL 60172 SFR 03/01/2027
3373859 3373859AD PACIENZA 522 NORTH AVENUE GREENSBURG PA 15601 SFR 03/01/2027
3373917 3373917AD CHRISPENNI 741-743 BROWN ROAD COLUMBUS OH 43223 2-4 UNITS 03/01/2027
3374063 3374063AD BUDHOO 1526 ROGER BABSON ROAD ORLANDO FL 32808 SFR 03/01/2027
3374246 3374246AD HANDLER 52 HALYARD DRIVE NORTH WOODM NY 11598 SFR 03/01/2027
3374261 3374261AD LAWSON 6850 NORTH HUDOFF ROAD BLOOMINGTON IN 47804 SFR 03/01/2027
3374386 3374386AD TARTAGLIO 2732 DEMINGTON AVENUE NW CANTON OH 44718 SFR 04/01/2027
3374766 3374766AD ROCHE 417 NORTH FIRST AVENUE HAILEY ID 83333 2-4 UNITS 03/01/2027
3374824 3374824AD LECTURE 408 NORTH BSTREET GRANGEVILLE ID 83530 SFR 03/01/2027
3374865 3374865AD BOSWELL 17631 N.W. 32 COURT MIAMI FL 33056 SFR 03/01/2027
3374907 3374907AD BENTON 12156 BROOKSTONE DRIVE KNOXVILLE TN 37922 SFR 03/01/2027
3374972 3374972AD MACDONALD 6609 DEBBIE ROAD NORTH RIDGE OH 44039 SFR 03/01/2027
3375029 3375029AD HAWFIELD 7904 #34 OAK MEADOW COURT CHARLOTTE NC 28210 CONDO 03/01/2027
3375086 3375086AD SHERWIN 7051 WEST 63RD STREET CHICAGO IL 60638 2-4 UNITS 03/01/2027
3773967 3773967AD STOKES 1661 SNEAD AVENUE CHESTERTON IN 46304 SFR 02/01/2027
3794682 3794682AD GALARZA 148-150 EAST FARM STREET WATERBURY CT 6704 SFR 05/01/2027
3794864 3794864AD FRALEY 225 NEW BRITAIN AVE UNIT # FARMINGTON CT 6032 CONDO 05/01/2027
3795945 3795945AD GEBAUER 5 HURD BRIDGE ROAD CLINTON CT 6413 SFR 04/01/2027
3804457 3804457AD TAYLOR 21 ELLIOTT STREET NEW HAVEN CT 6519 SFR 05/01/2027
3817830 3817830AD MESSINA 538-540 HOWARD AVENUE NEW HAVEN CT 6519 SFR 05/01/2027
3849874 3849874AD KIKO 2510 AAPI WAY PEARL CITY HI 96782 SFR 08/01/2027
3850187 3850187AD MOORE 1647 CARMAN VALLEY DRIVE MANCHESTER MO 63021 SFR 09/01/2027
3853793 3853793AD MOFFETT 12 HALLER ROAD WEST ORANGE NJ 7052 SFR 09/01/2027
3863560 3863560AD GESTES 1231 W. 49TH PLACE CHICAGO IL 60609 SFR 05/01/2027
3886017 3886017AD RICHARDS 1535 MAPLE STREET FOREST GROV OR 97116 SFR 09/01/2027
3894706 3894706AD PHILLIPS 1155 CRIM ROAD BRIDGEWATER NJ 8807 SFR 09/01/2027
3898129 3898129AD WEIR 3363 SIMMS STREET WHEAT RIDGE CO 80033 SFR 09/01/2027
3898160 3898160AD STAMATSON 29 ECHO SHORES ROAD ALTON BAY NH 3810 SFR 09/01/2027
3928421 3928421AD MUZZIO 1554 PRISCILLA COURT TOMS RIVER NJ 8753 SFR 09/01/2027
3932316 3932316AD LAWSON 3906 EDNOR ROAD BALTIMORE MD 21218 SFR 09/01/2027
3932365 3932365AD FERNANDEZ 4257 ANAHOLA ROAD ANAHOLA HI 96703 2-4 UNITS 09/01/2027
3932407 3932407AD GREENE 5136 N. PALMER KANSAS CITY MO 64119 SFR 09/01/2027
3932415 3932415AD KAMAI 2171 AAMANU STREET PEARL CITY HI 96782 SFR 09/01/2027
3932480 3932480AD BARNICOAT 64 EAST MAIN STREET MIDDLEBORO MA 2346 SFR 09/01/2027
3932498 3932498AD BLACKWELL 722-726 59TH STREET OAKLAND CA 94609 2-4 UNITS 09/01/2027
3932506 3932506AD JENSEN 929 EAST CASA NEGRA AVENUE MIDVALE UT 84047 SFR 09/01/2027
3932514 3932514AD RIVERS 9041 SOUTH BURLEY CHICAGO IL 60609 2-4 UNITS 09/01/2027
3932530 3932530AD WELCH 1920 GATEWAY DRIVE OAKLEY CA 94561 SFR 09/01/2027
3932548 3932548AD LAUB 8946 WEST CENTRAL PARK COU WICHITA KS 67205 SFR 09/01/2027
3932571 3932571AD DEL SANTO 10030 OWENSMOUTH AVENUE CHATSWORTH CA 91311 CONDO 10/01/2027
3932613 3932613AD AMADI 2071-73 NORTH 41ST STREET MILWAUKEE WI 53209 SFR 09/01/2027
3932639 3932639AD SMITH 2641 WEST CAMINO DE LA GR TUCSON AZ 85742 SFR 09/01/2027
3932654 3932654AD CLINTON 948 EAST 24TH STREET ERIE PA 16504 SFR 10/01/2027
3932704 3932704AD INGRAM 6533-35 S. CARPENTER CHICAGO IL 60621 2-4 UNITS 09/01/2027
3932712 3932712AD HUNTER 2223 SHIELDS STREET PHILADELPHI PA 19142 SFR 10/01/2027
3939949 3939949AD STEPHENSON 247 E. ORLANDO ST. CHULA VISTA CA 91911 SFR 07/01/2027
3940012 3940012AD FOSTER 2949 LAZY CREEK DR. MEDFORD OR 97504 SFR 07/01/2027
<CAPTION>
SERVICER 9/1/97
LOAN SCHEDULE CURRENT CURRENT OCCUPANCY ORIGINAL DUE
NUMBER BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
------- ---------- ------ ----------- ---- --------- ---- -------- ---------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3373313 224,390.17 10 1974.54 54.9 NON OWNER 360 ADVANTA AAMES 10/01/97
3373537 171,592.18 9.75 1477.75 63.2 OWNER 360 ADVANTA AAMES 10/01/97
3373693 53,026.89 9.125 432.85 70 NON OWNER 360 ADVANTA AAMES 10/01/97
3373701 93,363.64 8.375 712.57 72.7 OWNER 360 ADVANTA AAMES 10/01/97
3373784 69,720.57 8.125 519.75 58.3 OWNER 360 ADVANTA AAMES 10/01/97
3373800 113,736.65 10.75 1064.17 75 OWNER 360 ADVANTA AAMES 10/01/97
3373859 51,745.06 9.25 427.79 69.3 NON OWNER 360 ADVANTA AAMES 10/01/97
3373917 50,259.74 9.875 437.65 70 NON OWNER 360 ADVANTA AAMES 09/01/97
3374063 29,661.96 9.625 252.87 70 NON OWNER 360 ADVANTA AAMES 10/01/97
3374246 184,485.25 9.875 1606.44 50.3 NON OWNER 360 ADVANTA AAMES 09/01/97
3374261 57,212.82 9.125 467.03 70 OWNER 360 ADVANTA AAMES 10/01/97
3374386 149,594.77 9.125 1220.45 66.1 OWNER 360 ADVANTA AAMES 10/01/97
3374766 209,367.87 9.5 1765.79 70 OWNER 360 ADVANTA AAMES 10/01/97
3374824 43,874.73 10.125 390.2 74.9 OWNER 360 ADVANTA AAMES 10/01/97
3374865 41,894.89 10.375 380.27 58.3 NON OWNER 360 ADVANTA AAMES 11/01/97
3374907 349,026.09 9.875 3039.22 79.6 OWNER 360 ADVANTA AAMES 10/01/97
3374972 73,576.58 8.125 548.71 62.6 OWNER 360 ADVANTA AAMES 10/01/97
3375029 32,810.85 10 288.72 70 NON OWNER 360 ADVANTA AAMES 10/01/97
3375086 118,038.76 8.25 890.25 62.4 OWNER 360 ADVANTA AAMES 10/01/97
3773967 275,024.26 10.75 2576.41 80 OWNER 360 ADVANTA AAMES 10/01/97
3794682 57,713.25 9.865 501.91 65 OWNER 360 ADVANTA AAMES 10/01/97
3794864 34,071.39 10.615 315.09 75 NON OWNER 360 ADVANTA AAMES 10/01/97
3795945 82,411.54 11.365 808.99 65 OWNER 360 ADVANTA AAMES 10/01/97
3804457 48,923.02 10.615 452.44 69 OWNER 360 ADVANTA AAMES 10/01/97
3817830 55,142.64 9.615 469.21 65 NON OWNER 360 ADVANTA AAMES 10/01/97
3849874 152,358.76 12.25 1596.99 64.9 OWNER 360 ADVANTA AMRESCO 10/01/97
3850187 158,900.00 14.25 1914.25 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3853793 127,500.00 13.08 1418.38 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3863560 38,928.09 9.865 338.37 52 OWNER 360 ADVANTA AAMES 11/01/97
3886017 123,750.00 13.45 1412.58 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3894706 160,000.00 12.58 1717.55 55.2 OWNER 360 ADVANTA AMRESCO 10/01/97
3898129 131,581.00 11.95 1348.4 71.1 OWNER 360 ADVANTA AMRESCO 10/01/97
3898160 227,500.00 12.15 2366.39 54.8 OWNER 360 ADVANTA AMRESCO 10/01/97
3928421 165,000.00 13.08 1835.55 55 OWNER 360 ADVANTA AMRESCO 10/01/97
3932316 59,400.00 10.9 561.2 79.2 OWNER 360 ADVANTA ADMIRAL MORTGAGE INC 10/01/97
3932365 115,000.00 11.4 1130.07 32.9 OWNER 360 ADVANTA AMRESCO 10/01/97
3932407 54,750.00 11.1 525.54 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3932415 168,000.00 13.75 1957.39 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3932480 130,500.00 11.05 1247.71 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3932498 168,000.00 9.43 1404.06 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3932506 104,800.00 11.1 1005.96 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3932514 80,250.00 10.38 726.89 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3932530 146,700.00 10.5 1341.92 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3932548 83,625.00 9.53 705 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3932571 88,500.00 9.5 744.16 75 OWNER 360 ADVANTA AMRESCO 11/01/97
3932613 33,250.00 11.46 328.26 70 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3932639 83,893.00 11.35 821.2 76.3 OWNER 360 ADVANTA AMRESCO 10/01/97
3932654 23,200.00 11.88 236.5 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3932704 41,250.00 12.66 445.37 55 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3932712 27,950.00 10.69 259.65 65 OWNER 360 ADVANTA AMRESCO 11/01/97
3939949 163,805.03 9.75 1409.01 80 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3940012 164,328.86 10 1443.39 85 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
</TABLE>
Page 3
<PAGE> 7
<TABLE>
<CAPTION>
SERVICER AMRESCO
LOAN LOAN LAST ZIP PROPERTY MATURITY
NUMBER NUMBER NAME ADDRESS CITY STATE CODE TYPE DATE
------- --------- ------- ------------------------- --------- --- ----- ---- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3940087 3940087AD THOMAS 760 E. 850 S. CIRCLE ST. GEORGE UT 84790 SFR 07/01/2027
3940335 3940335AD MEYERS 1121 E. DEODAR ST. ONTARIO CA 91764 SFR 07/01/2027
3940368 3940368AD CARDENAS 2562 W. 2562 W. SAN PAULUS TUCSON AZ 85746 SFR 06/01/2027
3940426 3940426AD MONTIEL 4332 W. 105TH ST. INGLEWOOD CA 90304 SFR 07/01/2027
3940491 3940491AD FIOLA 32742 COPPERCREST DR. TRABUCO CAN CA 92679 SFR 06/01/2027
3940715 3940715AD EDMONDS 202 32ND STREET OCEAN CITY MD 21842 CONDO 08/01/2027
3940723 3940723AD ZIMMERER 4234 WINTERBORNE DRIVE PASADENA TX 77505 SFR 08/01/2027
3940731 3940731AD BURRIS 95 NORTH BRANCH STREET SELLERSVILL PA 18960 SFR 09/01/2027
3940764 3940764AD MILLER 112 HILLSIDE DRIVE ELDRIDGE IA 52748 SFR 08/01/2027
3940772 3940772AD RODRIGUEZ 9030 PORTSIDE DRIVE SAN ANTONIO TX 78238 SFR 08/01/2027
3940780 3940780AD WENTZ 825 QUAIL RUN LANE LANCASTER TX 75146 SFR 08/01/2027
3940798 3940798AD DILLWORTH 7549 SOUTH CREGIER CHICAGO IL 60649 SFR 09/01/2027
3940848 3940848AD VEGARA 8665 TRAFALGAR LAS VEGAS NV 89117 SFR 09/01/2027
3940855 3940855AD GARZA 1496 EDSEL DRIVE MILPITAS CA 95035 SFR 09/01/2027
3940863 3940863AD JONES 1015 EAST BRETT STREET INGLEWOOD CA 90302 SFR 09/01/2027
3940871 3940871AD OVERTON 3421 EAST SHAWNEE AVENUE DES MOINES IA 50317 SFR 09/01/2027
3940897 3940897AD HESS 624 1/2 BROADWAY HANOVER PA 17331 SFR 09/01/2027
3940939 3940939AD JOHNSON 1701 OCEANIA DRIVE WALDPORT OR 97394 SFR 09/01/2027
3940947 3940947AD TREVINO 825 SOUTH CAMPBELL AVENUE CHICAGO IL 60612 2-4 UNITS 09/01/2027
3940954 3940954AD SCHEUERMAN 1281 BENNETT ROAD PARADISE CA 95969 SFR 09/01/2027
3940970 3940970AD AGNEW 4121 RICE STREET LIHUE HI 96766 CONDO 09/01/2027
3941010 3941010AD PETERSEN 1988 WEST 13730 SOUTH RIVERTON UT 84065 SFR 09/01/2027
3941036 3941036AD GREENE 1620 26TH AVENUE NORTH MINNEAPOLIS MN 55411 SFR 09/01/2027
3941051 3941051AD ROBERT 194 DABOLL STREET PROVIDENCE RI 2907 2-4 UNITS 09/01/2027
3941085 3941085AD FRASER 4016 WELCOME AVENUE NORTH ROBBINSDALE MN 55422 SFR 09/01/2027
3941101 3941101AD SYKES 455 FLORENCE STREET STAYTON OR 97383 SFR 09/01/2027
3941119 3941119AD IGNACIO 41 LLEWELLYN ST LOWELL MA 1854 SFR 09/01/2027
3941135 3941135AD SCOFIELD 5469 WYOMING DRIVE SW CEDAR RAPID IA 52404 SFR 09/01/2027
3941143 3941143AD ELLIOTT 2 TEMPLE STREET NATICK MA 1760 SFR 09/01/2027
3941150 3941150AD GAUDSWAARD 3191 SEBASTOPOL RD SANTA ROSA CA 95407 SFR 09/01/2027
3941168 3941168AD STARKENBURG 2220 EAST HEATHERBRAE DRIV PHOENIX AZ 85016 SFR 09/01/2027
3941176 3941176AD TAYLOR 1703 GARRETT STREET YAKIMA WA 98902 SFR 09/01/2027
3941200 3941200AD TURNBOW 8029 SOUTH MUSKESON CHICAGO IL 60717 SFR 09/01/2027
3941234 3941234AD AMAR 1222 N. OLIVE DR. LOS ANGELES CA 90069 CONDO 10/01/2027
3941275 3941275AD WHITE N3415 EAST TOWN LINE ROAD LUXEMBERG WI 5E+08 SFR 09/01/2027
3941309 3941309AD HURST 8815 WEST 4TH AVENUE LAKEWOOD CO 80226 SFR 09/01/2027
3941317 3941317AD LIGHTFOOT 8027 SOUTH DAMEN AVENUE CHICAGO IL 60620 SFR 09/01/2027
3941333 3941333AD HOFFMAN HCR ROUTE 3 CROSSLAKE MN 56442 SFR 10/01/2027
3941358 3941358AD SKAJA 1948 NORTH 40TH STREET MILWAUKEE WI 53208 2-4 UNITS 10/01/2027
3941374 3941374AD PIERCY 1545 EASTWAY STREET MARGANTON NC 28655 SFR 09/01/2027
3941390 3941390AD JONES 219 MULLIGAN DRIVE SWANSBORO NC 28584 SFR 09/01/2027
3941408 3941408AD SMITH 3695 BLAIRS VALLEY WAY DOUGLASVILL GA 30135 SFR 09/01/2027
3941416 3941416AD VALENTINE 4512 RIVER DRIVE LISLE IL 60532 SFR 09/01/2027
3941424 3941424AD BARNES 8634 SOUTH MANISTEE STREET CHICAGO IL 60617 2-4 UNITS 09/01/2027
3941432 3941432AD TOMAN 4124 WEST PORTAGE STREET MILWAUKEE WI 53209 SFR 10/01/2027
3941457 3941457AD KOWALSKI 35 CHIPEWAY ROAD MIDDLEFIELD CT 6455 SFR 10/01/2027
3941473 3941473AD LEVIER 236 EAST 8TH STREET PERU IN 46970 SFR 09/01/2027
3941515 3941515AD THAMES 3412 WILSHIRE BLVD WILMINGTON NC 28403 SFR 09/01/2027
3941523 3941523AD GIVENS 927 NORTHWOOD DRIVE CHARLOTTE NC 28216 SFR 10/01/2027
3941531 3941531AD ADAMSON 340 SOUTH 300 WEST PROVO UT 84601 SFR 10/01/2027
3941549 3941549AD REID 801 SOUTH MASSEY STREET SELMA NC 27576 SFR 10/01/2027
3941556 3941556AD BAIRD 963 WEST 2350 NORTH LAYTON UT 84041 SFR 09/01/2027
<CAPTION>
SERVICER 9/1/97
LOAN SCHEDULE CURRENT CURRENT OCCUPANCY ORIGINAL DUE
NUMBER BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
------- ---------- ------ ----------- ---- --------- ---- -------- ---------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3940087 146,961.47 11.875 1498.45 85 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3940335 76,340.64 10.625 706.01 80 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3940368 75,114.67 10.875 709.05 80 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3940426 104,878.73 8.75 826.04 70 NON OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3940491 267,284.48 8.75 2106.39 85 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3940715 25,493.93 12.825 278.6 75 OWNER 360 ADVANTA E MORTGAGE LLC 09/01/97
3940723 78,721.11 10.87 742.23 75 OWNER 360 ADVANTA MUTUAL EQUITY MORTGAGE COMPANY 09/01/97
3940731 116,000.00 11.63 1160.26 80 OWNER 360 ADVANTA E MORTGAGE LLC 10/01/97
3940764 67,230.97 12.05 694.33 75 OWNER 360 ADVANTA MINNESOTA FUNDING AND MORTGAGE 09/01/97
3940772 33,591.30 12.45 357.3 70 OWNER 360 ADVANTA CAPITAL LENDERS FUNDING 09/01/97
3940780 97,559.08 10.25 874.59 80 NON OWNER 360 ADVANTA CAPITAL LENDERS FUNDING 09/01/97
3940798 77,000.00 13.88 905.04 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3940848 95,900.00 13.5 1098.45 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3940855 156,000.00 8.1 1155.57 62.2 OWNER 360 ADVANTA AMRESCO 10/01/97
3940863 72,000.00 11.35 704.78 60 OWNER 360 ADVANTA AMRESCO 10/01/97
3940871 49,350.00 15.13 629.14 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3940897 39,550.00 15.13 504.2 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3940939 60,000.00 10.56 551.54 46.2 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3940947 117,600.00 15.13 1499.22 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3940954 101,000.00 9.65 860.34 84.2 OWNER 360 ADVANTA BANKERS MORTGAGE ALLIANCE 10/01/97
3940970 63,712.00 8.5 489.89 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3941010 195,500.00 10.4 1773.72 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3941036 20,000.00 10.06 176.4 58.8 OWNER 360 ADVANTA AMRESCO 10/01/97
3941051 45,500.00 11.83 462.07 66.9 OWNER 360 ADVANTA AMRESCO 10/01/97
3941085 50,000.00 10.43 454.75 52.4 OWNER 360 ADVANTA AMRESCO 10/01/97
3941101 45,050.00 11.65 451.29 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3941119 98,000.00 10.75 914.81 78.4 OWNER 360 ADVANTA AMRESCO 10/01/97
3941135 42,500.00 10.78 397.69 62.5 OWNER 360 ADVANTA AMRESCO 10/01/97
3941143 96,000.00 12.5 1024.57 61.9 OWNER 360 ADVANTA AMRESCO 10/01/97
3941150 140,000.00 9.55 1182.31 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3941168 81,600.00 10.05 719.12 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3941176 43,400.00 11.3 423.18 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3941200 51,800.00 15.13 660.37 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3941234 87,000.00 8.99 699.4 75 NON OWNER 360 ADVANTA AMRESCO 11/01/97
3941275 31,500.00 10.21 281.34 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3941309 119,000.00 15 1504.69 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3941317 63,000.00 14.38 765.46 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3941333 53,000.00 10.08 468.25 71.6 OWNER 360 ADVANTA AMRESCO 11/01/97
3941358 19,250.00 13.08 214.15 55 OWNER 360 ADVANTA AMRESCO 11/01/97
3941374 63,375.00 10.93 600.19 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3941390 85,100.00 12.13 883.87 65 OWNER 360 ADVANTA AMRESCO 10/01/97
3941408 76,000.00 10.13 674.27 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3941416 116,200.00 14.63 1434.96 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3941424 56,000.00 13.88 658.21 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3941432 64,000.00 11.26 622.09 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3941457 92,000.00 9.95 803.97 68.2 OWNER 360 ADVANTA AMRESCO 11/01/97
3941473 49,200.00 9.85 426.32 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3941515 62,250.00 11.23 603.66 75 OWNER 360 ADVANTA CHASE MORTGAGE BROKERS INC 10/01/97
3941523 52,800.00 11.98 542.29 60 OWNER 360 ADVANTA AMRESCO 11/01/97
3941531 52,000.00 12.75 565.08 61.9 OWNER 360 ADVANTA AMRESCO 11/01/97
3941549 28,350.00 12.08 293.36 70 OWNER 360 ADVANTA AMRESCO 11/01/97
3941556 163,800.00 9.75 1407.29 90 OWNER 360 ADVANTA AMRESCO 10/01/97
</TABLE>
Page 4
<PAGE> 8
<TABLE>
<CAPTION>
SERVICER AMRESCO
LOAN LOAN LAST ZIP PROPERTY MATURITY
NUMBER NUMBER NAME ADDRESS CITY STATE CODE TYPE DATE
------- --------- ------- ------------------------- --------- --- ----- ---- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3941564 3941564AD REED 2613 MASSACHUSSETS GARY IN 46407 SFR 10/01/2027
3941580 3941580AD ZISLE 4845 RUBIO AVENUE ENCINO CA 91436 SFR 09/01/2027
3941606 3941606AD VOUZOUKAS 1109 FREYBURG STREET PITTSBURGH PA 15203 2-4 UNITS 10/01/2027
3941622 3941622AD LEGARE 9553 159TH COURT NORTH JUPITER FL 33478 SFR 09/01/2027
3941655 3941655AD BULLINGTON 1019 GROVE STREET EVANSVILLE IN 47712 SFR 10/01/2027
3941663 3941663AD WORLEY 45121 18TH STREET WEST LANCASTER CA 93534 SFR 10/01/2027
3941671 3941671AD ROSENTHAL 2750 KALAPU DRIVE LAHAINA HI 96761 CONDO 10/01/2027
3941689 3941689AD LANGFORD 6119 MYRTLE HILL ROAD VALLEY CITY OH 44280 SFR 10/01/2027
3941697 3941697AD BLADES 1029 NORTH NATIONAL AVENUE SPRINGFIELD MO 65802 SFR 10/01/2027
3941705 3941705AD SIDDOWAY 557 DOE STREET HARTSEL CO 80449 SFR 10/01/2027
3941713 3941713AD CALHOON 6732 SYLVAN HOUSTON TX 77023 SFR 09/01/2027
3941739 3941739AD RAMADANI 17 GORMAN CIRCLE WATERBURY CT 6705 SFR 09/01/2027
3941747 3941747AD SNYDER 116 VENICE PLACE EAST HAVEN CT 6512 SFR 09/01/2027
3941762 3941762AD RIVERA 15850 SOUTHWEST 141ST COU MIAMI FL 33177 SFR 09/01/2027
3941796 3941796AD MILLER ROAD 2 BOX 327 LATROBE PA 15650 SFR 10/01/2027
3941812 3941812AD SCOTT 2515 SOUTH ARCH STREET LITTLE ROCK AR 72206 SFR 09/01/2027
3941820 3941820AD COWLES 2620 WEST WOODLAWN ANDERSON IN 46013 SFR 09/01/2027
3941846 3941846AD CALL 448 SOUTH WAYNE DANVILLE IN 46122 SFR 09/01/2027
3941853 3941853AD AL MEZIRAWY 1834 GRAVLEY DRIVE CARROLLTON TX 75006 SFR 09/01/2027
3941861 3941861AD SCHNEIDER 1410 EAST ROSSER AVENUE BISMARCK ND 58501 2-4 UNITS 09/01/2027
3941879 3941879AD CURRY 8817 SO. BISHOP CHICAGO IL 60620 SFR 09/01/2027
3941895 3941895AD RICHIEZ 524 PARLIMENT ROAD MARLTON NJ 8053 SFR 09/01/2027
3941903 3941903AD HALL 5210 14TH STREET NORTHWEST WASHINGTON DC 20011 SFR 10/01/2027
3941929 3941929AD DUCKETT 3107 FRISBY AVENUE BALTIMORE MD 21218 SFR 09/01/2027
3941945 3941945AD PRAG 1747-49 HILL STREET RACINE WI 53402 2-4 UNITS 09/01/2027
3942018 3942018AD CHRISTY 1043 WOOD AVENUE KIRKWOOD MO 63122 SFR 09/01/2027
3942034 3942034AD CLARK 2243 IONOFF ROAD HARRISBURG PA 17110 CONDO 09/01/2027
3942042 3942042AD MATA 14418 FLAIR DRIVE HOUSTON TX 77049 SFR 09/01/2027
3942323 3942323AD TELLER 1674 S. VRAIN ST. DENVER CO 80219 SFR 07/01/2027
3942547 3942547AD MAEZ 6170 DEPEW ST. ARVADA CO 80003 SFR 06/01/2027
3942638 3942638AD VILLALOBOS 3148 CAZADOR ST. LOS ANGELES CA 90065 SFR 12/01/2026
3942984 3942984AD GROSS 10011 25TH AVE S.E. EVERETT WA 98208 SFR 04/01/2027
3942992 3942992AD SHADMAN 634 N. SANTA CRUZ AVE LOS GATOS CA 95030 SFR 04/01/2027
3943008 3943008AD BROCKER 11329 172ND DR. N.E. GRANITE FAL WA 98252 SFR 04/01/2027
3943230 3943230AD SKEES 1209 167TH AVENUE NORTHEAS HAM LAKE MN 55304 SFR 09/01/2027
3943255 3943255AD SCHMERSAHL 445 KITCHELL AVENUE ST. CLAIR MO 63077 SFR 09/01/2027
3943297 3943297AD ARRUDA 17230 PARKVALLEY AVENUE PALMDALE AR CA 93591 SFR 09/01/2027
3943305 3943305AD FREEMAN 5512 EAST BEACH DRIVE LONG BEACH NC 28465 SFR 09/01/2027
3943354 3943354AD CERDA 215 SOUTH RAUL LONGORIA EDINGURG TX 78539 SFR 09/01/2027
3943370 3943370AD GEILEAR 55 EAST MAIN STREET MIDDLEBORO MA 2346 SFR 09/01/2027
3943388 3943388AD NORWOOD 5140 MORGAN TERRITORY ROAD CLAYTON CA 94517 SFR 09/01/2027
3943396 3943396AD HAGGERTY 15 RIDGEWOOD ROAD WEST HARTFO CT 6107 SFR 09/01/2027
3943404 3943404AD YARBOROUGH 718 TEWKESBURY PLACENORTHW WASHINGTON DC 20012 SFR 09/01/2027
3943412 3943412AD ANTHONY 565 NORTH GALE STREET HEPPNER OR 97836 SFR 09/01/2027
3943453 3943453AD PUNCH 1455 SOUTH ASPEN STREET LINCOLNTON NC 28092 SFR 10/01/2027
3943461 3943461AD HIDER 4108 SAND PIPER CIRCLE STOW OH 44224 SFR 10/01/2027
3943479 3943479AD SPENCE RR #1 BOX 154B CORSICA PA 15829 SFR 10/01/2027
3943495 3943495AD MARTIN 1032 BUCHANAN TRAIL EAST GREENCASTLE PA 17225 SFR 10/01/2027
3943511 3943511AD CASBY 12725 WEST 94TH TERRACE LENEXA KS 66215 SFR 10/01/2027
3943578 3943578AD GEREMIA 10 RYAN CIRCLE HOPKINTON RI 2832 SFR 10/01/2027
3943594 3943594AD RYDER 7645 SE EVERGREEN STREET PORTLAND OR 97206 SFR 09/01/2027
3943602 3943602AD ARLIGE 9403 SOUTH ST. LAWRENCE CHICAGO IL 60643 2-4 UNITS 10/01/2027
<CAPTION>
SERVICER 9/1/97
LOAN SCHEDULE CURRENT CURRENT OCCUPANCY ORIGINAL DUE
NUMBER BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
------- ---------- ------ ----------- ---- --------- ---- -------- ---------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
3941564 24,000.00 11 228.56 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3941580 152,800.00 9.55 1290.4 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3941606 30,495.00 12.83 333.29 61 OWNER 360 ADVANTA AMRESCO 11/01/97
3941622 195,500.00 9.4 1629.63 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3941655 24,500.00 11.7 246.37 75.4 OWNER 360 ADVANTA AMRESCO 11/01/97
3941663 59,925.00 10.35 541.45 75 OWNER 360 ADVANTA AMRESCO 11/01/97
3941671 122,250.00 9.68 1044.04 75 OWNER 360 ADVANTA AMRESCO 11/01/97
3941689 67,000.00 9.15 546.34 29.1 OWNER 360 ADVANTA AMRESCO 11/01/97
3941697 28,350.00 12.2 295.98 70 OWNER 360 ADVANTA AMRESCO 11/01/97
3941705 51,000.00 10.88 481.07 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3941713 79,200.00 11.38 777.07 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3941739 42,750.00 11.1 410.35 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3941747 108,000.00 9.65 919.97 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3941762 160,920.00 9.75 1382.55 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3941796 64,000.00 9.68 546.57 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3941812 42,000.00 12.2 438.49 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3941820 88,650.00 9.25 729.3 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3941846 67,410.00 10.75 629.26 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3941853 59,925.00 11.05 572.94 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3941861 40,800.00 9.85 353.54 60 OWNER 360 ADVANTA AMRESCO 10/01/97
3941879 63,000.00 11.26 612.37 70 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3941895 157,500.00 11.73 1587.41 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3941903 147,000.00 9.23 1207.2 62.6 OWNER 360 ADVANTA AMRESCO 11/01/97
3941929 37,500.00 12.23 392.38 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3941945 45,000.00 9.91 391.92 75 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3942018 119,920.00 9 964.9 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3942034 74,900.00 11.43 737.73 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3942042 34,450.00 12.5 367.67 65 OWNER 360 ADVANTA AMRESCO 10/01/97
3942323 93,494.67 8.875 744.72 77.4 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3942547 131,476.20 7.875 955.28 85 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3942638 133,030.75 9.625 1135.59 80 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3942984 165,284.07 9.75 1424.05 85 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3942992 339,193.85 9.75 2921.13 79.6 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3943008 80,799.64 9.75 695.92 75 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3943230 73,000.00 9.55 616.49 69.5 OWNER 360 ADVANTA GREAT NORTHERN MORTGAGE CORP 10/01/97
3943255 46,130.00 13.7 535.65 70 OWNER 360 ADVANTA DOERING MORTGAGE CORPORATION 10/01/97
3943297 31,500.00 11.03 300.7 75 NON OWNER 360 ADVANTA AMRESCO 10/01/97
3943305 63,000.00 10.98 599.01 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3943354 63,600.00 11 605.68 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3943370 125,000.00 9.04 1009.38 64.8 OWNER 360 ADVANTA AMRESCO 10/01/97
3943388 280,000.00 9.5 2354.39 80 OWNER 360 ADVANTA BANKERS MORTGAGE ALLIANCE 10/01/97
3943396 148,800.00 9.88 1292.65 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3943404 85,400.00 15.13 1088.72 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3943412 59,200.00 9.88 514.28 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3943453 125,025.00 9.88 1086.11 75 OWNER 360 ADVANTA AMRESCO 11/01/97
3943461 95,550.00 13.75 1113.27 70 OWNER 360 ADVANTA AMRESCO 11/01/97
3943479 76,179.00 12.88 835.55 66.2 OWNER 360 ADVANTA AMRESCO 11/01/97
3943495 162,000.00 13.63 1872.15 64.8 OWNER 360 ADVANTA AMRESCO 11/01/97
3943511 81,600.00 10.48 745.21 85 OWNER 360 ADVANTA AMRESCO 11/01/97
3943578 140,000.00 10.18 1247.26 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3943594 59,200.00 9.48 496.92 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3943602 68,500.00 12.58 735.33 72.1 OWNER 360 ADVANTA AMRESCO 11/01/97
</TABLE>
Page 5
<PAGE> 9
<TABLE>
<CAPTION>
SERVICER AMRESCO
LOAN LOAN LAST ZIP PROPERTY MATURITY
NUMBER NUMBER NAME ADDRESS CITY STATE CODE TYPE DATE
------- --------- ------- ------------------------- --------- --- ----- ---- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3943628 3943628AD RICHARDSON 2020 DECKNER AVENUE GREEN BAY WI 54302 SFR 09/01/2027
3943651 3943651AD SMITH 515 EAST 14TH STREET WINSTON-SAL NC 27105 SFR 10/01/2027
3943677 3943677AD CRAWFORD 123 E. MISSISSIPPI AVENUE LONG BEACH NJ 8008 SFR 10/01/2027
3943685 3943685AD TRAMMELL 10629 STRADFORD ROW ORLANDO FL 32817 SFR 09/01/2027
3943693 3943693AD BRACKETT 200 BRITON WAY GREENVILLE SC 29615 SFR 10/01/2027
3943719 3943719AD PAULK 1910 CHERRY BEND DRIVE LITTLE ROCK AR 72211 SFR 09/01/2027
3943743 3943743AD ZWIGART 337 FAWCETT CHURCH RD CECIL PA 15317 SFR 09/01/2027
3943768 3943768AD PORTER 741 CLEMENT AVENUE CHARLOTTE NC 28204 SFR 10/01/2012
3943776 3943776AD MALONEY 27 CRESTWOOD ROAD LEVITTOWN PA 19056 SFR 09/01/2027
3943784 3943784AD WOOLHISER 23251 STANDARD DEDEAUX ROA PASS CHRIST MS 39571 SFR 10/01/2027
3943800 3943800AD VON NAU 433 WEST 97TH CHICAGO IL 60628 SFR 10/01/2027
3944337 3944337AD JIMENEZ 1136 LOS ANGELES CA 90001 SFR 06/01/2027
3944469 3944469AD BAUGHMAN 8828 GLIDER AVE LOS ANGELES CA 90045 SFR 07/01/2027
3944535 3944535AD ONEAL 695 E. LA VERNE AVE POMONA CA 91767 SFR 07/01/2027
3944709 3944709AD GOMEZ 27931 WAYNE LANE ROMOLAND CA 92585 SFR 07/01/2027
3944931 3944931AD JENNINGS 11534 18TH PL S.W. SEATTLE WA 98146 SFR 07/01/2027
3945078 3945078AD SMITH 976 S. 300 E. SALT LAKE C UT 84111 SFR 07/01/2027
3945144 3945144AD BASTIDOS 12505 PENN STREET WHITTIER CA 90620 2-4 UNITS 08/01/2027
3945227 3945227AD BASTIDOS 6510 ELMQUIST AVENUE WHITTIER CA 90601 SFR 08/01/2027
3945300 3945300AD DOYLE 1935 NORTH CATALINA STREET LOS ANGELES CA 90027 SFR 08/01/2027
3945417 3945417AD GILCHRIST 357 PALM VISTA DRIVE PALM SPRING CA 92262 SFR 08/01/2027
3945441 3945441AD WOOLARD 1153-1155 WEST 37TH STREET LOS ANGELES CA 90007 2-4 UNITS 08/01/2027
3945532 3945532AD WOOLARD 2254-2256 WEST 27TH STREET LOS ANGELES CA 90018 2-4 UNITS 08/01/2027
3945573 3945573AD LACSON 7836 LA COSTA CIRCLE BUENA PARK CA 90620 SFR 08/01/2027
3945615 3945615AD GARCIA 145 EAST 220TH STREET CARSON CA 90745 CONDO 08/01/2027
3945730 3945730AD CROSS 5655 SAN FELIPE HOUSTON TX 77056 SFR 08/01/2027
3945748 3945748AD COWEN 916 HANRATTY DR. YAKIMA WA 98902 SFR 02/01/2027
3945854 3945854AD MANSFIELD 25791 MIDDLERIDGE LANE LAGUNA HILL CA 92653 SFR 07/01/2027
3945896 3945896AD BONNER 348 W. 300 S. HEBER CITY UT 84032 SFR 07/01/2027
3945938 3945938AD RUBENS 501 54TH AVE E. FIFE WA 98424 SFR 07/01/2027
3946001 3946001AD MEUCHEL 285 S. 5TH ST ST. HELENS OR 97051 SFR 07/01/2027
3946118 3946118AD HASSELL 8285 BLACKWELL RD. CENTRAL POI OR 97502 SFR 07/01/2027
3946316 3946316AD JEZBERA 3046 RONALD ST. RIVERSIDE CA 92506 SFR 04/01/2027
3946340 3946340AD JEZBERA 5915 TOWER RD RIVERSIDE CA 92506 SFR 04/01/2027
3946423 3946423AD JEZBERA 7514 MOUNT VERNON ST. RIVERSIDE CA 92504 SFR 04/01/2027
3946795 3946795AD MORRIS 731 SAMUELS AVE FT WORTH TX 76102 SFR 09/01/2012
3946803 3946803AD THOMPSON 3201 OAK HILL DRIVE GARLAND TX 75043 SFR 10/01/2027
3946845 3946845AD RUCKER 5906 JORDAN AVENUE EL CERRITO CA 94530 SFR 09/01/2027
3946852 3946852AD BLACK 962 MATHIS HILL ROAD YONCALLA OR 97499 SFR 09/01/2027
3946878 3946878AD RANDALL 1307 MORENO WAY OCEANSIDE CA 92054 SFR 10/01/2027
3946886 3946886AD BLAKE 303 WASHINGTON STREET MIDDLETOWN MD 21204 SFR 09/01/2027
3946894 3946894AD FOSTER 62 SPRING DRIVE NORTHEAST NEWARK OH 43055 SFR 10/01/2027
3946928 3946928AD ARTHUR 235 UILAMA STREET KAILUA HI 96734 SFR 10/01/2027
3946944 3946944AD NAWAI 3766 LOHE STREET KALAHEO HI 96741 SFR 10/01/2027
3946985 3946985AD MITCHELL 1001 OVERBROOK ROAD WILMINGTON DE 19807 SFR 09/01/2027
3947009 3947009AD HARMON 5760 SOUTHEAST HARRISON MILWAUKIE OR 97222 SFR 10/01/2027
3947025 3947025AD KOVACH 1445-1447 WEST 110TH STREE CLEVELAND OH 44102 2-4 UNITS 10/01/2027
3947066 3947066AD MEYERS 1115 EAST OKLAHOMA AVENUE MILWAUKEE WI 53207 SFR 10/01/2027
3947074 3947074AD GIDLEY 8216 PLEASANT GROVE ROAD S TURNER OR 97392 SFR 10/01/2027
3947090 3947090AD DENNIS 160 SOUTH IRWIN STREET DAYTON OH 45403 SFR 10/01/2027
3947124 3947124AD ROYBAL 714 FRANKLIN AVENUE SANTA FE NM 87501 2-4 UNITS 10/01/2027
3947132 3947132AD HODGES 1418 S STREET SOUTHEAST WASHINGTON DC 20020 SFR 10/01/2027
<CAPTION>
SERVICER 9/1/97
LOAN SCHEDULE CURRENT CURRENT OCCUPANCY ORIGINAL DUE
NUMBER BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
------- ---------- ------ ----------- ---- --------- ---- -------- ---------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3943628 61,115.00 9.98 535.42 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3943651 45,500.00 15.13 580.05 70 OWNER 360 ADVANTA AMRESCO 11/01/97
3943677 350,000.00 10.19 3120.75 70 OWNER 360 ADVANTA AMRESCO 11/01/97
3943685 126,000.00 9.75 1082.53 90 OWNER 360 ADVANTA AMRESCO 10/01/97
3943693 135,100.00 14.38 1641.48 70 OWNER 360 ADVANTA AMRESCO 11/01/97
3943719 127,200.00 10.85 1196.96 80 OWNER 360 ADVANTA AMRESCO 10/01/97
3943743 132,000.00 11.73 1330.4 79.5 OWNER 360 ADVANTA AMRESCO 10/01/97
3943768 136,500.00 12.58 1689.51 70 OWNER 180 ADVANTA AMRESCO 11/01/97
3943776 85,500.00 12.23 894.63 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3943784 37,500.00 9.5 315.32 75 OWNER 360 ADVANTA AMRESCO 11/01/97
3943800 53,300.00 10.65 493.54 65 OWNER 360 ADVANTA AMRESCO 11/01/97
3944337 151,791.12 9.875 1319.89 80 NON OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3944469 198,475.54 7.875 1441.08 75 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3944535 76,596.72 8 562.8 65 NON OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3944709 82,404.72 8.75 649.03 65 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3944931 151,824.45 8.75 1195.79 84.4 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3945078 79,927.00 9.875 694.68 78 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3945144 106,465.06 11.38 1044.92 75 NON OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3945227 291,084.03 10.49 2661.54 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3945300 124,940.19 9.63 1062.94 50 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3945417 38,981.58 9.69 333.35 75 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3945441 127,438.86 9.62 1083.27 75 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3945532 119,942.45 9.62 1019.55 75 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3945573 150,230.92 9.82 1299.04 90 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3945615 153,510.15 8.67 1199.61 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3945730 233,083.34 9.42 1947.28 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3945748 59,788.45 9.5 504.51 75 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3945854 419,420.02 7.875 3045.29 80 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3945896 77,129.55 9.875 670.37 80 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3945938 56,147.24 9.125 457.67 75 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3946001 83,124.09 9.875 722.47 80 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3946118 68,330.51 7.875 496.13 84 OWNER 360 ADVANTA PAN AMERICAN 10/01/97
3946316 97,274.84 9.875 846.64 80 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3946340 97,274.84 9.875 846.64 75 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3946423 104,757.49 9.875 911.77 75 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3946795 85,850.00 8.5 845.4 78.1 OWNER 180 ADVANTA AMRESCO 10/01/97
3946803 128,100.00 8.55 989.52 82.7 OWNER 360 ADVANTA AMRESCO 11/01/97
3946845 75,000.00 10.55 688.86 52.5 OWNER 360 ADVANTA AMRESCO 10/01/97
3946852 82,500.00 7.9 599.61 75 OWNER 360 ADVANTA AMRESCO 10/01/97
3946878 153,900.00 10.25 1379.1 90 OWNER 360 ADVANTA AMRESCO 11/01/97
3946886 140,250.00 10.63 1296.57 85 OWNER 360 ADVANTA AMRESCO 10/01/97
3946894 44,800.00 9.05 362.08 70 OWNER 360 ADVANTA AMRESCO 11/01/97
3946928 332,000.00 9.85 2876.8 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3946944 163,100.00 14 1932.53 70 OWNER 360 ADVANTA AMRESCO 11/01/97
3946985 103,500.00 10.68 960.71 23 OWNER 360 ADVANTA AMRESCO 10/01/97
3947009 69,000.00 11.55 685.93 60 OWNER 360 ADVANTA AMRESCO 11/01/97
3947025 42,375.00 11.05 405.15 75 OWNER 360 ADVANTA AMRESCO 11/01/97
3947066 60,800.00 10.73 566.64 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3947074 217,500.00 11.05 2079.52 75 OWNER 360 ADVANTA AMRESCO 11/01/97
3947090 22,750.00 11.25 220.96 63.2 OWNER 360 ADVANTA AMRESCO 11/01/97
3947124 137,600.00 11.76 1390 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3947132 75,750.00 11.05 724.25 75 OWNER 360 ADVANTA AMRESCO 11/01/97
</TABLE>
Page 6
<PAGE> 10
<TABLE>
<CAPTION>
SERVICER AMRESCO
LOAN LOAN LAST ZIP PROPERTY MATURITY
NUMBER NUMBER NAME ADDRESS CITY STATE CODE TYPE DATE
------- --------- ------- ------------------------- --------- --- ----- ---- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3947165 3947165AD HODGE 1231 NORTHWEST 176 TERRACE MIAMI FL 33169 SFR 09/01/2027
3947173 3947173AD GERKHARDT 313 KAREN GLEN WAY BRODHEADSVI PA 18322 SFR 10/01/2027
3947207 3947207AD BEHA 607 7TH AVENUE PARKERSBURG WV 26101 SFR 10/01/2027
3947215 3947215AD HARGRAVE 2134 ALSACE AVENUE LOS ANGELES CA 90016 SFR 10/01/2027
3947231 3947231AD ROBINSON 604 WEST UNION STREET MARSHVILLE NC 28103 SFR 10/01/2027
3947249 3947249AD BOSSHART 1480 128TH STREET SOUTHWES BLOOMING PR MN 55917 SFR 10/01/2027
3947256 3947256AD REED 4228 STIRLING STREET PHILADELPHI PA 19135 SFR 10/01/2027
3947306 3947306AD MCLAUGHLIN 3559 BROWNSVILLE ROAD NEWARK OH 43055 SFR 10/01/2027
3947314 3947314AD MCFAYDEN 154 MAXSON HILL ROAD HOPKINTON RI 2804 SFR 10/01/2027
3947322 3947322AD HENRY 17230 PEACH CREEK DRIVE CONROE TX 77303 SFR 10/01/2027
3947355 3947355AD FLYNN 4 ROBIN COURT CHESTER TWP NJ 7930 SFR 10/01/2027
3947363 3947363AD MOORE 497 PAYLESS ROAD REIDSVILLE NC 27320 SFR 10/01/2027
3947389 3947389AD THOMAS 9612 MATHOG ROAD RIVERVIEW FL 33569 SFR 10/01/2027
3947447 3947447AD LONG 710 SHADY CREEK DRIVE GREENWOOD IN 46142 SFR 08/01/2027
3947496 3947496AD BEROLO 735 SHELBORNE DR. TRACY CA 95376 SFR 08/01/2027
3947504 3947504AD KOTWICKI 5875 SYCAMORE HILL ROAD NEW CASTLE CA 95658 SFR 08/01/2027
3947512 3947512AD RILES 522 WEST 78TH ST. LOS ANGELES CA 90044 SFR 08/01/2027
3947538 3947538AD WASHINGTON 4731 CERRILLOS DR. WOODLAND HI CA 91364 SFR 08/01/2027
3947553 3947553AD OAKLEY 951-953 E. BLACKFORD EVANSVILLE IN 47713 2-4 UNITS 08/01/2027
3947579 3947579AD HARPER 484 LARSON COURT MARINA CA 93933 SFR 08/01/2027
3947686 3947686AD WILKINS 1799 NEWPOINT AVE PASADENA CA 91103 SFR 08/01/2027
3947892 3947892AD REITMEYER RR #1 VINCENNES IN 47591 SFR 08/01/2027
3948072 3948072AD HENDRIXSON 105 W. SWARTZEL AVE VINCENNES ID 47591 SFR 08/01/2027
3948106 3948106AD OAKES 665 WEST RUSSELL LAKE DRIV ZIONSVILLE IN 46077 SFR 08/01/2027
3948205 3948205AD SWALLOW 1224 SOUTH 21ST STREET RICHMOND IN 47374 MANUFACTURE 08/01/2027
3948312 3948312AD REDIFER 856 BRIARPATCH LANE GREENWOOD IN 46142 SFR 08/01/2027
3948387 3948387AD RISNER 102 SOUTH BOWER STREET KNOX IN 46534 SFR 08/01/2027
3948585 3948585AD BLAND 404 18TH STREET TELL CITY IN 47586 SFR 08/01/2027
3948619 3948619AD CRUM 204 BROWN STREET MT. VERNON IN 47620 SFR 08/01/2027
3948627 3948627AD HUNTER 3961 GRAND AVENUE INDIANAPOLI IN 46226 SFR 08/01/2027
3948759 3948759AD HENRIXSON 609 NORTH 2ND STREET VINCENNES IN 47591 SFR 08/01/2027
3949096 3949096AD KIRKBRIDE 722 LINWOOD AVENUE INDIANAPOLI IN 46201 SFR 08/01/2027
3949153 3949153AD SHIPMAN 3819 WRENTHAM DRIVE ARLINGTON TX 76016 SFR 08/01/2027
3950771 3950771AD THOMPSON BOX 83 HIGHWAY 136 WEST NEW ROSS IN 47968 SFR 08/01/2027
3950813 3950813AD JOSLIN 68210 MODALO ROAD CATHEDRAL C CA 92235 SFR 08/01/2027
3950839 3950839AD JEZBERA 1515 RANSOM RD. RIVERSIDE CA 92506 SFR 07/01/2027
3950847 3950847AD BUSHMAN 29328 36TH AVE S. AUBURN WA 98001 SFR 07/01/2027
3956158 3956158AD TUCKER 3395 SOUTH JOHNS AVENUE EMMETT ID 83617 SFR 08/01/2027
3956166 3956166AD MIDKIFF 319 E. WALNUT BOONVILLE ID 47601 SFR 08/01/2027
3956240 3956240AD NAPIER 170 EAST MULBERRY STREET MORGANTOWN IN 46160 SFR 08/01/2027
3957032 3957032AD YOUN 4121 RICE STREET LIHUE HI 96766 CONDO 10/01/2027
3957040 3957040AD SERIO 5180 LIKINI ST #102 HONOLULU HI 96818 CONDO 10/01/2027
3957057 3957057AD EDWARDS 17495 OLD MONTE RIO ROAD GUERNEVILLE CA 95446 SFR 10/01/2027
3957073 3957073AD HARTFORD 508 FAIRMOUNT AVENUE CHATHAM TOW NJ 7928 SFR 10/01/2027
3957107 3957107AD PACULOR 94-542 AWAMOI STREET WAIPAHU HI 96797 SFR 10/01/2027
3957123 3957123AD DUBOIS 1 CINDY AVENUE SALEM NH 3079 SFR 09/01/2027
3957180 3957180AD QUEEN 240 SUTTON CREEK ROAD PISGAH FORE NC 28768 SFR 10/01/2027
3957222 3957222AD HAMMONS 3298 WINDEMERE CIRCLE MEMPHIS TN 38125 SFR 10/01/2027
3957230 3957230AD DRYDEN 5778 EAST BERMUDA CIRCLE WEST PALM FL 33407 SFR 10/01/2027
3957248 3957248AD KNOPE 4 GRANITE STREET ROCKINGHAM NH 3857 2-4 UNITS 10/01/2027
3957271 3957271AD ROSCOE 912 WINGFIELD AVENUE CHESAPEAKE VA 23324 SFR 10/01/2027
3957289 3957289AD JONES 3408 W. VIA DEL SOL DRIVE PHOENIX AZ 85027 SFR 10/01/2027
<CAPTION>
SERVICER 9/1/97
LOAN SCHEDULE CURRENT CURRENT OCCUPANCY ORIGINAL DUE
NUMBER BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
------- ---------- ------ ----------- ---- --------- ---- -------- ---------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
3947165 61,100.00 12.75 663.97 65 OWNER 360 ADVANTA AMRESCO 10/01/97
3947173 119,000.00 10.83 1118.01 70 OWNER 360 ADVANTA AMRESCO 11/01/97
3947207 22,680.00 13.08 252.31 70 OWNER 360 ADVANTA AMRESCO 11/01/97
3947215 132,200.00 8.65 1030.59 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3947231 20,350.00 11.83 206.66 55 OWNER 360 ADVANTA AMRESCO 11/01/97
3947249 34,100.00 12.33 359.44 55 OWNER 360 ADVANTA AMRESCO 11/01/97
3947256 45,500.00 10.88 429.19 68.9 OWNER 360 ADVANTA AMRESCO 11/01/97
3947306 82,600.00 7.27 564.6 56.2 OWNER 360 ADVANTA AMRESCO 11/01/97
3947314 81,600.00 11.18 788.21 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3947322 24,900.00 11.15 239.96 33.2 OWNER 360 ADVANTA AMRESCO 11/01/97
3947355 270,000.00 8.92 2156.96 64.3 OWNER 360 ADVANTA AMRESCO 11/01/97
3947363 37,100.00 15.13 472.97 70 OWNER 360 ADVANTA AMRESCO 11/01/97
3947389 68,400.00 10.5 625.68 90 OWNER 360 ADVANTA AMRESCO 11/01/97
3947447 115,951.35 10.25 1039.48 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3947496 171,615.01 9.47 1439.99 87.6 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3947504 399,843.77 10.58 3682.9 66.7 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3947512 64,961.34 8.59 503.95 54.2 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3947538 457,236.79 8.75 3599.15 71.5 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3947553 45,486.24 11.75 459.28 70 NON OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3947579 223,854.81 8.17 1670.26 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3947686 154,902.97 8.34 1174.28 57.4 NON OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3947892 115,945.31 9.7 992.36 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3948072 42,376.69 8.97 340.25 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3948106 90,915.39 10.7 845.58 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3948205 62,224.17 10.3 560.14 75 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3948312 114,357.31 10.79 1071.34 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3948387 59,966.12 8.84 475.88 83.3 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3948585 40,308.17 11.89 411.33 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3948619 23,790.06 10.27 213.63 70 NON OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3948627 45,028.54 9.65 383.74 85 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3948759 32,582.09 8.97 261.6 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3949096 59,896.14 10.49 547.66 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3949153 53,178.81 10.49 486.25 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3950771 111,928.58 8.25 841.42 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3950813 70,460.52 8.88 561.18 75 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3950839 157,327.29 9 1267.28 75 NON OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3950847 115,494.53 9.875 1003.81 85 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
3956158 118,442.32 9.55 1000.74 75 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3956166 31,488.27 10.8 295.23 70 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3956240 67,976.49 11.14 654.78 80 OWNER 360 ADVANTA CHADWICK MORTGAGE INC 09/01/97
3957032 59,200.00 8.55 457.3 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3957040 105,400.00 9.13 857.95 85 OWNER 360 ADVANTA AMRESCO 11/01/97
3957057 124,000.00 10.48 1132.42 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3957073 228,000.00 10.93 2159.25 80 OWNER 360 ADVANTA CAPITAL FINANCIAL CORPORATION 11/01/97
3957107 205,000.00 11.85 2085.02 52.6 OWNER 360 ADVANTA AMRESCO 11/01/97
3957123 102,200.00 14.5 1251.5 70 OWNER 360 ADVANTA AMRESCO 10/01/97
3957180 36,000.00 10.68 334.16 48 OWNER 360 ADVANTA AMRESCO 11/01/97
3957222 304,000.00 10.1 2690.31 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3957230 47,700.00 11.5 472.37 90 OWNER 360 ADVANTA AMRESCO 11/01/97
3957248 48,750.00 12.6 524.07 75 OWNER 360 ADVANTA AMRESCO 11/01/97
3957271 40,000.00 12.88 438.73 80 OWNER 360 ADVANTA AMRESCO 11/01/97
3957289 87,500.00 9.55 738.94 70 OWNER 360 ADVANTA AMRESCO 11/01/97
</TABLE>
Page 7
<PAGE> 11
<TABLE>
<CAPTION>
SERVICER AMRESCO
LOAN LOAN LAST ZIP PROPERTY MATURITY
NUMBER NUMBER NAME ADDRESS CITY STATE CODE TYPE DATE
------- --------- ------- ------------------------- --------- --- ----- ---- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
10002103 10002103AD LUZAICH 5111 CIRCLE DOWNS GOLDEN VALL MN 55416 SFR 08/01/2027
10002129 10002129AD GREENE 105205 NORTH SHORE DRIVE SPICER MN 56288 SFR 09/01/2027
10002145 10002145AD MANN 627 HARMONY CIRCLE WAYZATA MN 55391 SFR 09/01/2027
10002160 10002160AD VIERRA 02-3043 KAUMUALII HIGHWAY KALAHEO HI 96741 SFR 09/01/2027
10002194 10002194AD CHU 45-621 UHILEHUA STREET KANEOHE HI 96744 SFR 10/01/2027
10002202 10002202AD MUEDINI 1328 MADISON AVENUE SOUTH MILWA WI 53172 2-4 UNITS 10/01/2027
10002228 10002228AD GREENE 29 ADDLESTONE AVENUE CHARLESTON SC 29403 SFR 10/01/2027
10002269 10002269AD GIBSON 1107 FORNICOLA STREET DOVER NJ 8753 SFR 10/01/2027
10002327 10002327AD ZUMWALT 3008 SOUTH 1000 EAST SALT LAKE C UT 84106 SFR 10/01/2027
10002335 10002335AD CLAY 2386 WESTLAND WAY ACWORTH GA 30102 SFR 10/01/2027
10002343 10002343AD MOURADIAN 939 HAZEL AVENUE AMBRIDGE PA 15003 SFR 10/01/2027
10002368 10002368AD SMITH 102 NORTH 17TH STREET COLUMBUS OH 43203 SFR 10/01/2027
10002426 10002426AD CONNOLLY 764 SCHOOL LANE FOLCROFT PA 19032 SFR 10/01/2027
10002442 10002442AD MUNOZ 2101 S 15TH PLACE MILWAUKEE WI 53215 2-4 UNITS 10/01/2012
10002459 10002459AD BELFIORE 810 SOUTH HONORE CHICAGO IL 60620 SFR 10/01/2027
10002467 10002467AD PITTMAN 510 CHANDLER AVE EVANSVILLE IN 47713 SFR 10/01/2027
10002475 10002475AD SAGASTUME 1714 EAST PRATT STREET BALTIMORE MD 21231 SFR 10/01/2027
10002483 10002483AD SHOSKY 795 SOUTH CLARKSON STREET DENVER CO 8E+08 SFR 10/01/2027
10002491 10002491AD BROWN 5080 MARTIN LUTHER KING BO DENVER CO 80207 SFR 10/01/2027
10002509 10002509AD MOOMEY 1248 18TH AVENUE SOUTHWEST CEDAR RAPID IA 52404 SFR 10/01/2027
10002525 10002525AD STONE 365 STATE STREET WADSWORTH OH 44281 SFR 10/01/2027
10002533 10002533AD MEINER 1920 THE OAKS AVENUE MEMPHIS TN 38127 SFR 10/01/2027
10002558 10002558AD KOHLMANN N5265 HILLCREST DRIVE PLYMOUTH WI 53073 SFR 10/01/2027
10002566 10002566AD DUVAL 355-357 HIGH STREET LOWELL MA 1852 2-4 UNITS 10/01/2027
10002574 10002574AD MCPHERSON 6400 SENTRY WAY NORTH SUFFOLK VA 23435 SFR 10/01/2027
10007862 10007862AD DUTCHER 70 N. ELM ST. ENGLEWOOD FL 34223 SFR 09/01/2027
10007904 10007904AD HORGEN 6454 SE MONROE ST. MILWAUKEE OR 97222 SFR 09/01/2027
10008266 10008266AD MANN 8525 RAVENDALE RD SAN GABRIEL CA 91775 SFR 09/01/2027
10010973 10010973AD GODIN 1276-1278 SPERLING COURT NAPLES FL 34103 SFR 09/01/2027
10012458 10012458AD WILLIAMS 8001 SUNSET STRIP SUNRISE FL 33322 SFR 09/01/2027
10012508 10012508AD GOFF 8440 RHODE ISLAND DRIVE NO BROOKLYN PA MN 55445 SFR 09/01/2027
10012516 10012516AD GILLETTE 2637/2639 1/2 SOMERSET DRI LOS ANGELES CA 90016 2-4 UNITS 09/01/2027
10012532 10012532AD HOLMES 38 NORTH SPRINGVILLE UT 84663 SFR 09/01/2027
10012540 10012540AD OROZCO 1805 DONAX AVENUE SAN DIEGO CA 92154 SFR 10/01/2027
10012565 10012565AD BUTLER 506 NORTH TOWNVILLE STREET SENECA SC 29678 SFR 10/01/2027
10012581 10012581AD BROOKS 9150 SHIRLEY ROAD JACKSON CA 95642 SFR 10/01/2027
10012599 10012599AD GUILLERMO 85-114 MAIUU RD WAIANNAE HI 96792 SFR 10/01/2027
10012607 10012607AD COLLINS 78 POPLAR ROAD RIDGEFIELD CT 6877 SFR 10/01/2027
10012623 10012623AD GAY 504 ISLE OF PINE MOORESVILLE NC 28115 SFR 10/01/2027
10012649 10012649AD KHOURY 1818 S. 31ST STREET MILWAUKEE WI 53215 SFR 10/01/2027
10012672 10012672AD JOHNSON 3526-26A WEST HAMPTON AVEN MILWAUKEE WI 53209 2-4 UNITS 10/01/2027
10012706 10012706AD MORRIS 106 BOX ROUTE 30B FAYETTEVILL NC 28306 SFR 10/01/2027
10012714 10012714AD MARSHALL 650 HILCREST STREET HUDSON NC 28638 SFR 10/01/2012
10012722 10012722AD GRAFTON 1832 CLARIDGE COURT MAITLAND FL 32751 SFR 10/01/2027
10012730 10012730AD AMENDOLA 776 NORTH GREEN BRIER DRIV ORANGE CT 6477 SFR 10/01/2027
10012748 10012748AD BIRD 2100 NORTH PIPER AVENUE CAMP VERDE AZ 86322 SFR 10/01/2027
10012755 10012755AD LARSON 413 1ST STREET EAST JORDAN MN 55352 SFR 10/01/2027
10012763 10012763AD BIVINS 300 GET-A-WAY LANE BAHAMA NC 27503 SFR 10/01/2027
10012771 10012771AD DIRAIMO 79 YEOMAN AVENUE CRANSTON RI 2920 SFR 10/01/2027
10012789 10012789AD STOKES 3154 MCKENZIE ROAD EAST POINT GA 30344 SFR 10/01/2027
10012805 10012805AD MARTINEZ 6806 NORDLING ROAD HOUSTON TX 77076 SFR 10/01/2027
10012821 10012821AD NICOLAS 1375 NORTHWEST 100 TERRACE MIAMI FL 33147 SFR 10/01/2027
<CAPTION>
SERVICER 9/1/97
LOAN SCHEDULE CURRENT CURRENT OCCUPANCY ORIGINAL DUE
NUMBER BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
------- ---------- ------ ----------- ---- --------- ---- -------- ---------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
10002103 94,967.93 11.25 922.7 53.1 OWNER 360 ADVANTA GREAT NORTHERN MORTGAGE CORP 09/01/97
10002129 133,000.00 12.5 1419.45 55.4 OWNER 360 ADVANTA GREAT NORTHERN MORTGAGE CORP 10/01/97
10002145 86,400.00 15.1 1099.39 60 OWNER 360 ADVANTA MINNESOTA FUNDING AND MORTGAGE 10/01/97
10002160 96,000.00 11.85 976.4 59.3 OWNER 360 ADVANTA AMRESCO 10/01/97
10002194 100,000.00 9.75 859.15 47.6 OWNER 360 ADVANTA AMRESCO 11/01/97
10002202 63,000.00 13.88 740.49 68.5 OWNER 360 ADVANTA BAYSHORE MORTGAGE LLC 11/01/97
10002228 48,000.00 13.08 533.98 67.4 OWNER 360 ADVANTA AMRESCO 11/01/97
10002269 168,000.00 10.68 1559.42 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10002327 153,000.00 9.75 1314.51 90 OWNER 360 ADVANTA AMRESCO 11/01/97
10002335 112,000.00 10.85 1053.93 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10002343 33,750.00 11.93 345.34 75 OWNER 360 ADVANTA AMRESCO 11/01/97
10002368 19,000.00 9.1 154.25 63.3 OWNER 360 ADVANTA AMRESCO 11/01/97
10002426 50,000.00 10.88 471.63 64.1 OWNER 360 ADVANTA AMRESCO 11/01/97
10002442 42,250.00 11.88 503.81 65 OWNER 180 ADVANTA AMRESCO 11/01/97
10002459 96,000.00 11.73 967.56 75 OWNER 360 ADVANTA AMRESCO 11/01/97
10002467 26,250.00 9.53 221.3 75 NON OWNER 360 ADVANTA AMRESCO 11/01/97
10002475 45,000.00 10.41 408.61 75 NON OWNER 360 ADVANTA AMRESCO 11/01/97
10002483 129,000.00 11.05 1233.37 75 OWNER 360 ADVANTA AMRESCO 11/01/97
10002491 89,600.00 10.475 817.93 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10002509 35,360.00 11.88 360.45 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10002525 46,200.00 11.9 471.67 60 OWNER 360 ADVANTA AMRESCO 11/01/97
10002533 28,800.00 10.88 271.66 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10002558 93,925.00 11.53 932.28 85 OWNER 360 ADVANTA AMRESCO 11/01/97
10002566 95,200.00 9.5 800.49 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10002574 152,915.00 11.53 1517.81 85 OWNER 360 ADVANTA AMRESCO 11/01/97
10007862 37,100.00 13.2 416.21 70 OWNER 360 ADVANTA ALTERNATIVE LENDING CAPITAL 10/01/97
10007904 105,600.00 9.99 925.94 80 OWNER 360 ADVANTA ALTERNATIVE LENDING CAPITAL 10/01/97
10008266 348,300.00 9.65 2966.89 90 OWNER 360 ADVANTA ALTERNATIVE LENDING CAPITAL 10/01/97
10010973 102,400.00 11.8 1037.56 80 OWNER 360 ADVANTA ALTERNATIVE LENDING CAPITAL 10/01/97
10012458 71,100.00 10.25 637.13 90 OWNER 360 ADVANTA ALTERNATIVE LENDING CAPITAL 10/01/97
10012508 99,200.00 10.75 926.01 80 OWNER 360 ADVANTA MINNESOTA FUNDING AND MORTGAGE 10/01/97
10012516 136,500.00 9.49 1146.77 70 OWNER 360 ADVANTA AMRESCO 10/01/97
10012532 74,750.00 12.75 812.3 65 OWNER 360 ADVANTA AMRESCO 10/01/97
10012540 73,000.00 10.05 643.33 58.4 OWNER 360 ADVANTA AMRESCO 11/01/97
10012565 50,000.00 15.13 637.42 69 OWNER 360 ADVANTA AMRESCO 11/01/97
10012581 110,000.00 11.7 1106.14 55 OWNER 360 ADVANTA AMRESCO 11/01/97
10012599 74,370.00 9.75 638.95 67.6 OWNER 360 ADVANTA AMRESCO 11/01/97
10012607 248,250.00 14.5 3039.96 75 OWNER 360 ADVANTA AMRESCO 11/01/97
10012623 134,960.00 10.68 1252.73 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10012649 33,000.00 12.28 346.57 60 OWNER 360 ADVANTA AMRESCO 11/01/97
10012672 35,000.00 10.38 317.02 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10012706 32,400.00 12.73 351.58 60 OWNER 360 ADVANTA AMRESCO 11/01/97
10012714 34,400.00 10.18 373.46 80 OWNER 180 ADVANTA AMRESCO 11/01/97
10012722 255,150.00 10.75 2381.78 90 OWNER 360 ADVANTA AMRESCO 11/01/97
10012730 157,500.00 11.05 1505.86 73.9 OWNER 360 ADVANTA AMRESCO 11/01/97
10012748 209,950.00 8.5 1614.33 70 OWNER 360 ADVANTA AMRESCO 11/01/97
10012755 60,000.00 9.63 510.21 69 OWNER 360 ADVANTA AMRESCO 11/01/97
10012763 250,000.00 12.58 2683.67 68.9 OWNER 360 ADVANTA AMRESCO 11/01/97
10012771 35,000.00 9.42 292.26 38.9 OWNER 360 ADVANTA AMRESCO 11/01/97
10012789 41,250.00 11.35 403.78 75 OWNER 360 ADVANTA AMRESCO 11/01/97
10012805 41,250.00 10.55 378.87 75 OWNER 360 ADVANTA AMRESCO 11/01/97
10012821 69,300.00 11.13 666.78 77 OWNER 360 ADVANTA AMRESCO 11/01/97
</TABLE>
Page 8
<PAGE> 12
<TABLE>
<CAPTION>
SERVICER AMRESCO
LOAN LOAN LAST ZIP PROPERTY MATURITY
NUMBER NUMBER NAME ADDRESS CITY STATE CODE TYPE DATE
------- --------- ------- ------------------------- --------- --- ----- ---- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
10012870 10012870AD TRAHEY 4018 HIGBEE STREET PHILADELPHI PA 19135 SFR 10/01/2027
10012896 10012896AD GOLSTON 4701 WEST 31ST STREET LITTLE ROCK AR 72204 SFR 10/01/2027
10012904 10012904AD BLAIR 4928 NORTH 19TH STREET PHILADELPHI PA 19141 SFR 10/01/2027
10012912 10012912AD SCATES 1517 SANTA FE TRAIL CARROLLTON TX 75007 SFR 10/01/2027
10012946 10012946AD MACRI 929 DORCHESTER AVENUE PITTSBURGH PA 15226 SFR 10/01/2027
10012953 10012953AD WRIGHT 4031 NORTHWEST 199TH STREE OPA LOCKA FL 33055 SFR 10/01/2027
10013001 10013001AD THOMAS 1232 N.E. GOING ST. PORTLAND OR 97211 SFR 07/01/2027
10013753 10013753AD STRINGER 409 E. FAIRVIEW BLVD INGLEWOOD CA 90302 SFR 06/01/2027
10017275 10017275AD VANDERGRIFF 708 PINE STREET HURST TX 76053 SFR 10/01/2027
10017309 10017309AD KANESHIRO 18-4346 NORTH PECK ROAD MOUNTAIN VI HI 96771 SFR 10/01/2027
10017333 10017333AD RAINEY 4641 REFORMA ROAD WOODLAND HI CA 91364 SFR 10/01/2027
10017341 10017341AD TRUJILLO 1210 EAST BIXBY AVENUE ORANGE CA 92865 CONDO 10/01/2027
10017374 10017374AD SQUILLACE 51-150 AVENIDA CARRANZA LA QUINTA CA 92253 SFR 10/01/2027
10017432 10017432AD GRIFFIN 1113 EAST 3100 NORTH LEHI UT 84043 SFR 10/01/2027
10017465 10017465AD BOLOGNESE 7147 LA PUEBLA STREET LAS VEGAS NV 89120 SFR 10/01/2027
10017499 10017499AD BAILEY 454 WETHERBURN DRIVE LANCASTER PA 17601 SFR 10/01/2027
10017507 10017507AD VINCES 915 PARK PACIFICA AVENUE PACIFICA CA 94044 SFR 10/01/2027
10017523 10017523AD STEWART 1109 MICHAEL STREET NEW ORLEANS LA 70114 SFR 10/01/2027
10017556 10017556AD DASHIELL 182 TEAL DRIVE PASADENA MD 21122 SFR 10/01/2027
10017564 10017564AD FENTON 325 SOUTH TURNPIKE ROAD DALTON PA 18414 SFR 10/01/2027
10017572 10017572AD WALLER 88 FORSYTHE STREET ASHEVILLE NC 28801 SFR 10/01/2027
10017606 10017606AD EDWARDS 1361 MOORE STREET TOLEDO OH 43608 SFR 10/01/2027
10017622 10017622AD GOLLIDAY 5784 SHAW HIGHWAY SOUTHEAS AUMSVILLE OR 97325 SFR 10/01/2027
10017663 10017663AD SUTTER 1258 SHAWNEE DRIVE LOUISBURG NC 27549 SFR 10/01/2027
10017689 10017689AD GENT 13 ZOPILOTE ROAD TIJERAS MN 87059 SFR 10/01/2027
10017705 10017705AD SCHEER 55 LOWELL AVENUE PROVIDENCE RI 2908 SFR 10/01/2027
10017739 10017739AD RAMIREZ 2232 ALTON ROAD MIAMI FL 33140 SFR 10/01/2027
10017747 10017747AD GALLIGAN 7304 ASH PRAIRIE VIL KS 66208 SFR 10/01/2027
10017754 10017754AD WHITED 1081 LAUREL AVENUE AKRON OH 44307 SFR 10/01/2027
10022358 10022358AD JACKSON 1910 CADDO STREET DALLAS TX 75204 SFR 10/01/2027
10022374 10022374AD LUDEWIG 738 ALBEMARLE PLACE LELAND NC 28451 SFR 08/01/2027
10022507 10022507AD MULL 1809 HWY 16TH SOUTH NEWTON NC 28658 SFR 10/01/2012
10022515 10022515AD TORRES 1226 WEST WALKER STREET MILWAUKEE WI 53204 2-4 UNITS 10/01/2027
10022531 10022531AD TROYER 1017 11TH AVENUE BELLE FOURC SD 57717 SFR 10/01/2027
10022572 10022572AD BOWMAN 393 JAYSON AVENUE PITTSBURGH PA 15228 SFR 10/01/2027
10022580 10022580AD HENFIELD 6501 GRANT COURT HOLLYWOOD FL 33024 SFR 10/01/2027
10022614 10022614AD PAULL 257 HILLBERG AVENUE BROCKTON MA 2401 SFR 10/01/2027
10022655 10022655AD MAY 105 HIGHLAND AVENUE MCKEES ROCK PA 15136 SFR 10/01/2027
10022671 10022671AD BUCCILLI 403 BILLY DRIVE PITTSBURGH PA 15235 SFR 10/01/2027
10022689 10022689AD MARSHAL 110 ELDER STREET NORTH VERSA PA 15137 SFR 10/01/2027
10022697 10022697AD RIZZUTO 318-320 SOUTH MAIN STREET PITTSBURGH PA 15220 2-4 UNITS 10/01/2027
10022705 10022705AD RIZZUTO 2746 GLASGOW STREET PITTSBURGH PA 15204 SFR 10/01/2027
10022713 10022713AD SHIFMAN 27 WOODCLIFF ROAD BROOKLINE MA 2167 SFR 10/01/2027
10022721 10022721AD BATTLE 4044 NOTH 19TH STREET MILWAUKEE WI 53209 SFR 10/01/2027
10022754 10022754AD GONZALES 6521 EAST 75TH PLACE COMMERCE CI CO 80022 SFR 10/01/2027
10022770 10022770AD MAGOON 252 NORTH STATE STREET. CONCORD NH 3301 2-4 UNITS 10/01/2027
10022804 10022804AD MUNGER 26-28 HIGH STREET CLINTON CT 6413 2-4 UNITS 10/01/2027
10022812 10022812AD CROSBY RT 1 BOX 63 WILSON ROAD EXPORT PA 15632 SFR 10/01/2027
10022820 10022820AD DAVIS RT 1 BOX 2440 TEXARKANA AR 71854 SFR 10/01/2027
10022838 10022838AD RAY 3647 TUTWILER MEMPHIS TN 38122 SFR 10/01/2027
TOTAL 466
<CAPTION>
SERVICER 9/1/97
LOAN SCHEDULE CURRENT CURRENT OCCUPANCY ORIGINAL DUE
NUMBER BALANCE RATE P&I PAYMENT LTV STATUS TERM SERVICER ORIGINATOR DATE
------- ---------- ------ ----------- ---- --------- ---- -------- ---------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
10012870 44,000.00 10.73 410.07 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10012896 19,000.00 13.33 215.09 65.5 NON OWNER 360 ADVANTA AMRESCO 11/01/97
10012904 31,150.00 14.63 384.67 70 OWNER 360 ADVANTA AMRESCO 11/01/97
10012912 148,000.00 10.55 1359.35 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10012946 47,600.00 10.94 451.15 73.2 NON OWNER 360 ADVANTA AMRESCO 11/01/97
10012953 23,985.00 13.63 277.18 65 NON OWNER 360 ADVANTA AMRESCO 11/01/97
10013001 89,678.65 13.1 999.28 65 OWNER 360 ADVANTA ALTERNATIVE LENDING CAPITAL 09/01/97
10013753 127,264.88 9.75 1095.42 75 OWNER 360 ADVANTA PAN AMERICAN 09/01/97
10017275 48,800.00 10.85 459.21 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10017309 135,000.00 9.5 1135.15 75 OWNER 360 ADVANTA AMRESCO 11/01/97
10017333 304,000.00 9.63 2585.08 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10017341 100,000.00 9.15 815.44 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10017374 65,250.00 11.6 651.15 75 OWNER 360 ADVANTA AMRESCO 11/01/97
10017432 324,131.00 11.05 3099.03 76.3 OWNER 360 ADVANTA AMRESCO 11/01/97
10017465 250,000.00 9.5 2102.14 63 OWNER 360 ADVANTA AMRESCO 11/01/97
10017499 216,750.00 12.43 2301.51 75 OWNER 360 ADVANTA AMRESCO 11/01/97
10017507 223,714.00 8.75 1759.96 63.9 OWNER 360 ADVANTA AMRESCO 11/01/97
10017523 49,700.00 14.25 598.73 70 OWNER 360 ADVANTA AMRESCO 11/01/97
10017556 164,000.00 10.98 1559.33 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10017564 100,725.00 10.53 923.63 85 OWNER 360 ADVANTA AMRESCO 11/01/97
10017572 45,000.00 11.31 439.12 60 NON OWNER 360 ADVANTA AMRESCO 11/01/97
10017606 21,000.00 13.75 244.67 70 OWNER 360 ADVANTA AMRESCO 11/01/97
10017622 117,250.00 13.75 1366.09 70 OWNER 360 ADVANTA AMRESCO 11/01/97
10017663 86,400.00 10.73 805.23 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10017689 170,910.00 9.63 1453.34 90 OWNER 360 ADVANTA AMRESCO 11/01/97
10017705 45,500.00 10.51 416.55 65 NON OWNER 360 ADVANTA AMRESCO 11/01/97
10017739 349,500.00 10.38 3165.7 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10017747 76,000.00 9.43 635.17 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10017754 37,100.00 9.06 300.12 70 NON OWNER 360 ADVANTA AMRESCO 11/01/97
10022358 75,000.00 9.03 605.09 75 NON OWNER 360 ADVANTA AMRESCO 11/01/97
10022374 76,990.10 15.5 1004.48 70 OWNER 360 ADVANTA COASTAL MORTGAGE SERVICES INC 09/01/97
10022507 36,800.00 12.13 444.74 80 OWNER 180 ADVANTA AMRESCO 11/01/97
10022515 21,000.00 12.13 218.11 70 OWNER 360 ADVANTA AMRESCO 11/01/97
10022531 30,100.00 10.3 270.85 70 OWNER 360 ADVANTA AMRESCO 11/01/97
10022572 116,200.00 15.13 1481.37 70 OWNER 360 ADVANTA AMRESCO 11/01/97
10022580 82,000.00 11.4 805.79 80.4 OWNER 360 ADVANTA AMRESCO 11/01/97
10022614 74,720.00 10.35 675.13 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10022655 19,500.00 10.38 176.63 65 OWNER 360 ADVANTA AMRESCO 11/01/97
10022671 56,495.00 11.73 569.4 80.7 OWNER 360 ADVANTA AMRESCO 11/01/97
10022689 32,000.00 10.93 303.05 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10022697 37,800.00 10.56 347.47 70 NON OWNER 360 ADVANTA AMRESCO 11/01/97
10022705 30,800.00 10.56 283.12 70 NON OWNER 360 ADVANTA AMRESCO 11/01/97
10022713 269,500.00 9.33 2232.75 70 OWNER 360 ADVANTA AMRESCO 11/01/97
10022721 24,700.00 12.13 256.54 65 OWNER 360 ADVANTA AMRESCO 11/01/97
10022754 45,500.00 11.55 452.32 57.6 OWNER 360 ADVANTA AMRESCO 11/01/97
10022770 37,500.00 10.15 333.25 75 OWNER 360 ADVANTA AMRESCO 11/01/97
10022804 78,000.00 9.88 677.6 65 NON OWNER 360 ADVANTA AMRESCO 11/01/97
10022812 22,400.00 9.43 187.21 80 OWNER 360 ADVANTA AMRESCO 11/01/97
10022820 84,000.00 9.75 721.69 70 OWNER 360 ADVANTA AMRESCO 11/01/97
10022838 38,350.00 11.65 384.17 65 OWNER 360 ADVANTA AMRESCO 11/01/97
TOTAL $45,395,806.74
</TABLE>
Page 9
