================================================================================
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) March 27, 1997
SUPERIOR BANK FSB (as depositor under the Pooling and Servicing Agreement, dated
as of March 1, 1997, providing for the issuance of AFC Mortgage Loan Asset
Backed Certificates, Series 1997-1)
SUPERIOR BANK FSB
------------------------------------------------------
(Exact name of registrant as specified in its charter)
UNITED STATES 333-24185 36-1414142
- ---------------------------- ----------- ---------------------
(State or Other Jurisdiction (Commission (I.R.S. Employer
of Incorporation) File Number) Identification Number)
ONE LINCOLN CENTRE
Oakbrook Terrace, Illinois 60181
- -------------------------- ---------
(Address of Principal (Zip Code)
Executive Offices)
Registrant's telephone number, including area code (708) 916-4000
--------------
================================================================================
<PAGE>
-2-
Item 2. ACQUISITION OR DISPOSITION OF ASSETS
Description of the Certificates, Sub-Pool 1 and Sub-Pool 2
On March 20, 1997, a single series of certificates, entitled AFC Mortgage
Loan Asset Backed Certificates, Series 1997-1 (the "Certificates") were issued
pursuant to a pooling and servicing agreement (the "Agreement"), dated as of
March 1, 1997, among Superior Bank FSB, as depositor (the "Depositor"), Lee
Servicing Company, a division of Superior Bank FSB, as servicer (the "Servicer")
and LaSalle National Bank, as trustee (the "Trustee").
On March 27, 1997, following the closing of the initial issuance of the
Certificates, pursuant to the Agreement, the Trustee purchased from the
Depositor Subsequent Mortgage Loans, as defined in the Agreement, with an
aggregate principal balance equal to $17,553,283.92 with respect to Sub-Pool 1
with funds on deposit in the Sub-Pool 1 Pre-Funding Account, and $23,921,740.90
with respect to Sub-Pool 2 with funds on deposit in the Sub-Pool 2 Pre-Funding
Account, both established pursuant to the Agreement at a purchase price equal to
the principal balance thereof, which Subsequent Mortgage Loans were conveyed to
the Trustee pursuant to a Subsequent Transfer Instrument, dated March 27, 1997,
between the Depositor and the Trustee (the "March 27 Instrument"). Attached to
the March 27 Instrument is the Mortgage Loan Schedule with respect to each
Sub-Pool listing the related Subsequent Mortgage Loans that are the subject of
such March 27 Instrument.
Items 3 through 6 and Item 8 are not included because they are not
applicable.
Item 7. Financial Statements and Exhibits
(a) Not applicable
(b) Not applicable
(c) Exhibits
4.3 Subsequent Transfer Instrument, dated March 27, 1997, between Superior
Bank FSB as Depositor and LaSalle National Bank as Trustee.
<PAGE>
-3-
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
SUPERIOR BANK FSB
By: /s/ WILLIAM C. BRACKEN
--------------------------------------
Name: William C. Bracken
Title: Senior Vice President
and Chief Financial Officer
Dated: March 27, 1997
<PAGE>
EXHIBITS TABLE
4.3 Subsequent Transfer Instrument, dated March 27, 1997, between Superior
Bank FSB as Depositor and LaSalle National Bank as Trustee.
SUBSEQUENT TRANSFER INSTRUMENT NUMBER ONE
Pursuant to this Subsequent Transfer Instrument (the "Instrument"), dated
March 27, 1997, between Superior Bank FSB, as seller (the "Depositor"), and
LaSalle National Bank, as Trustee of the AFC Mortgage Loan Asset Backed
Certificates, Series 1997-1, as purchaser (the "Trustee"), and pursuant to the
Pooling and Servicing Agreement, dated as of March 1, 1997, among Superior Bank
FSB, as Depositor, Lee Servicing Company, a Division of Superior Bank FSB, as
Servicer, and LaSalle National Bank, as Trustee (the "Pooling and Servicing
Agreement"), the Depositor and the Trustee agree to the sale by the Depositor
and the purchase by the Trustee, on behalf of the Trust Fund, of the Mortgage
Loans listed on the attached Schedule of Mortgage Loans (the "Subsequent
Mortgage Loans").
Capitalized terms used and not defined herein have their respective
meanings as set forth in the Pooling and Servicing Agreement.
Section 1. CONVEYANCE OF SUBSEQUENT MORTGAGE LOANS.
(a) The Depositor does hereby sell, transfer, assign, set over and convey
to the Trustee, on behalf of the Trust Fund, without recourse, all of its right,
title and interest in and to the Subsequent Mortgage Loans, excepting the
Depositor's Yield, and including all amounts due on the Subsequent Mortgage
Loans after the related Subsequent Cut-Off Date, and all items with respect to
the Subsequent Mortgage Loans to be delivered pursuant to Section 2.04 of the
Pooling and Servicing Agreement; provided, however that the Depositor reserves
and retains all right, title and interest in and to amounts (including
Prepayments, Curtailments and Excess Payments) due on the Subsequent Mortgage
Loans on or prior to the related Subsequent Cut-off Date. The Depositor,
contemporaneously with the delivery of this Agreement, has delivered or caused
to be delivered to the Trustee or, if a Custodian has been appointed pursuant to
Section 12.12 of the Pooling and Servicing Agreement, to the Custodian each item
set forth in Section 2.04 of the Pooling and Servicing Agreement. The transfer
to the Trustee by the Depositor of the Subsequent Mortgage Loans identified on
the Mortgage Loan Schedule shall be absolute and is intended by the Depositor,
the Servicer, the Trustee and the Certificateholders to constitute and to be
treated as a sale by the Depositor to the Trust Fund.
(b) The expenses and costs relating to the delivery of the Subsequent
Mortgage Loans, this Instrument and the Pooling and Servicing Agreement shall be
borne by the Depositor.
(c) Additional terms of the sale are set forth on Attachment A hereto.
1
<PAGE>
Section 2. REPRESENTATIONS AND WARRANTIES; CONDITIONS PRECEDENT.
(a) The Depositor hereby affirms the representations and warranties set
forth in Section 3.02 of the Pooling and Servicing Agreement that relate to the
Subsequent Mortgage Loans as of the date hereof. The Depositor hereby confirms
that each of the conditions set forth in Section 2.10(b), and as applicable,
Section 2.10(c) or Section 2.10(d), of the Pooling and Servicing Agreement are
satisfied as of the date hereof.
(b) All terms and conditions of the Pooling and Servicing Agreement are
hereby ratified and confirmed; provided, however, that in the event of any
conflict the provisions of this Instrument shall control over the conflicting
provisions of the Pooling and Servicing Agreement.
Section 3. RECORDATION OF INSTRUMENT.
To the extent permitted by applicable law, this Instrument, or a memorandum
thereof if permitted under applicable law, is subject to recordation in all
appropriate public offices for real property records in all of the counties or
other comparable jurisdictions in which any or all of the properties subject to
the Mortgages are situated, and in any other appropriate public recording office
or elsewhere, such recordation to be effected by the Servicer at the
Certificateholders' expense on direction of the related Majority
Certificateholders, but only when accompanied by an Opinion of Counsel to the
effect that such recordation materially and beneficially affects the interests
of the Certificateholders or is necessary for the administration or servicing of
the Mortgage Loans.
Section 4. GOVERNING LAW.
This Instrument shall be construed in accordance with the laws of the State
of New York and the obligations, rights and remedies of the parties hereunder
shall be determined in accordance with such laws, without giving effect to
principles of conflicts of law.
Section 5. COUNTERPARTS.
This Instrument may be executed in one or more counterparts and by the
different parties hereto on separate counterparts, each of which, when so
executed, shall be deemed to be an original; such counterparts, together, shall
constitute one and the same instrument.
2
<PAGE>
Section 6. SUCCESSORS AND ASSIGNS.
This Instrument shall inure to the benefit of and be binding upon the
Depositor and the Trustee and their respective successors and assigns.
SUPERIOR BANK FSB
By: /s/ WILLIAM C. BRACKEN
-----------------------------------
Name: William C. Bracken
Title: Senior Vice President and
Chief Financial Officer
AFC MORTGAGE LOAN ASSET
BACKED CERTIFICATES, SERIES 1997-1
By: LASALLE NATIONAL BANK,
as Trustee
By: /s/ SHASHANK MISHRA
------------------------------------
Name: Shashank Mishra
Title: First Vice President
Attachments
A. Additional terms of the sale.
B. Schedule of Subsequent Mortgage Loans.
C. Opinions of Depositor's counsel (bankruptcy, corporate).
D. Depositor's Officer's certificate.
E. Opinion of Trustee's Counsel.
3
<PAGE>
<TABLE>
<CAPTION>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1997-1
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT
NUMBER ONE FOR SUB-POOL 1
Series 1997-1
March 27, 1997
<S> <C> <C> <C>
A.
1. Subsequent Cut-off Date: March 26, 1997
2. Pricing Date:
3. Subsequent Transfer Date: March 27, 1997
4. Aggregate Principal Balance of the Subsequent $17,553,283.92
Mortgage Loans as of the Subsequent Cut-off Date:
5. Purchase Price: 100.00%
B.
As to all the Subsequent Mortgage Loans the subject of this Instrument:
1. Shortest original term to maturity: 120 months
2. Longest original term to maturity: 360 months
3. Lowest Mortgage Rate: 9.15%
4. Greatest Combined Loan-to-Value Ratio: 90.00%
5. Largest Principal Balance $381,500.00
[As to the final transfer of Subsequent Mortgage Loans:]
6. Weighted Average Term since Origination: months
7. _____ 1997 first payment date: -0-
8. WAC of all Mortgage Loans: %
9. WAM of all Mortgage Loans: months
10. Maximum Weighted average CLTV: %
11. Balloon Loans: %
12. Largest Principal Balance: $
13. Non-owner occupied Mortgaged Properties: %
14. Maximum zip code concentration: %
15. Condominiums: %
16. Single-family: %
17. Multifamily and Mixed Use Properties: %
</TABLE>
4
<PAGE>
<TABLE>
<CAPTION>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1997-1
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT
NUMBER ONE FOR SUB-POOL 2
Series 1997-1
March 27, 1997
<S> <C> <C> <C>
A.
1. Subsequent Cut-off Date: March 26, 1997
2. Pricing Date:
3. Subsequent Transfer Date: March 27, 1997
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $23,921,740.90
5. Purchase Price: 100.00%
B.
As to all the Subsequent Mortgage Loans the subject of this Instrument:
1. Shortest original term to maturity: 360 months
2. Longest original term to maturity: 360 months
3. Lowest Mortgage Rate: 3.25%
4. Greatest Combined Loan-to-Value Ratio: 90.00%
5. Largest Principal Balance $544,000.00
[As to the final transfer of Subsequent Mortgage Loans:]
6. Weighted Average Term since Origination: months
7. _____ 1997 first payment date: -0-
8. WAC of all Mortgage Loans: %
9. WAM of all Mortgage Loans: months
10. Maximum Weighted average CLTV: %
11. Balloon Loans: %
12. Largest Principal Balance: $
13. Non-owner occupied Mortgaged Properties: %
14. Maximum zip code concentration: %
15. Condominiums: %
16. Single-family: %
17. Multifamily and Mixed Use Properties: %
</TABLE>
5
<PAGE>
ADDITION NOTICE
Date: March 27, 1997
LaSalle National Bank
135 South LaSalle Street
Chicago, Illinois 60603
Re: Pooling and Servicing Agreement, dated as of March 1, 1997,
between Superior Bank FSB, as seller (the "Depositor"), LaSalle
National Bank as trustee (the "Trustee") and Lee Servicing
Company, a division of the Depositor, as servicer, relating to
AFC Mortgage Loan Asset Backed Certificates, Series 1997-1
Sub-Pool 1
-----------------------------------------------------------------
Ladies and Gentlemen:
Pursuant to Section 2.10 of the above-captioned Pooling and Servicing
Agreement, the Depositor has designated the Subsequent Mortgage Loans to be sold
to the Trust Fund on March 27, 1997, with an aggregate principal balance of
$17,500,000.00*. Capitalized terms not otherwise defined herein have the meaning
set forth in the Pooling and Servicing Agreement.
Please acknowledge your receipt of this notice by countersigning the
enclosed copy in the space indicated below and returning it to the attention of
the undersigned.
Very truly yours,
*Approximate
SUPERIOR BANK FSB
By: /s/ JOHN A. SORICELLI
---------------------------------
Name: John A. Soricelli
Title: Vice President
ACKNOWLEDGED AND AGREED:
LASALLE NATIONAL BANK
By: /s/ SHASHANK MISHRA
------------------------------
Name: Shashank Mishra
Title: First Vice President
Date: March 27, 1997
<PAGE>
ADDITION NOTICE
Date: March 27, 1997
LaSalle National Bank
135 South LaSalle Street
Chicago, Illinois 60603
Re: Pooling and Servicing Agreement, dated as of March 1, 1997,
between Superior Bank FSB, as seller (the "Depositor"), LaSalle
National Bank as trustee (the "Trustee") and Lee Servicing
Company, a division of the Depositor, as servicer, relating to
AFC Mortgage Loan Asset Backed Certificates, Series 1997-1
Sub-Pool 2
----------------------------------------------------------------
Ladies and Gentlemen:
Pursuant to Section 2.10 of the above-captioned Pooling and Servicing
Agreement, the Depositor has designated the Subsequent Mortgage Loans to be sold
to the Trust Fund on March 27, 1997, with an aggregate principal balance of
$23,900,000.00*. Capitalized terms not otherwise defined herein have the meaning
set forth in the Pooling and Servicing Agreement.
Please acknowledge your receipt of this notice by countersigning the
enclosed copy in the space indicated below and returning it to the attention of
the undersigned.
Very truly yours,
*Approximate
SUPERIOR BANK FSB
By: /s/ JOHN A. SORICELLI
---------------------------------
Name: John A. Soricelli
Title: Vice President
ACKNOWLEDGED AND AGREED:
LASALLE NATIONAL BANK
By: /s/ SHASHANK MISHRA
--------------------------------
Name: Shashank Mishra
Title: First Vice President
Date: March 27, 1997
<PAGE>
OFFICER'S CERTIFICATE
I, William Bracken hereby certify that I am the duly elected Senior Vice
President and Chief Financial Officer of Superior Bank FSB, a federally
chartered stock savings bank (the "Depositor"), and further, to the best of my
knowledge and after due inquiry, as follows:
Each condition precedent specified in Section 2.10(b), Section 2.10(c)
and Section 2.10(d) for the Subsequent Mortgage Loans of the Pooling and
Servicing Agreement, dated as of March 1, 1997, among the Depositor, Lee
Servicing Company, a division of Superior Bank FSB, and LaSalle National
Bank, as Trustee (the "Pooling and Servicing Agreement") and each condition
precedent specified in Subsequent Transfer Instrument has been satisfied by
the Depositor.
Capitalized terms not otherwise defined herein have the meanings set forth
in the Pooling and Servicing Agreement.
IN WITNESS WHEREOF, I have hereunto signed my name.
Dated: March 27, 1997 By: /s/ WILLIAM C. BRACKEN
-----------------------------------
Name: William C. Bracken
Title: Senior Vice President and
Chief Financial Officer
<PAGE>
<TABLE>
Page 1 3/27/97
ALLIANCE FUNDING COMPANY SALE SCHEDULE
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 1 -- 1ST SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 3/27/97
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City St Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C>
SB56 10266127006 DOERFLEIN THOMAS A 139 MERIDIAN ST. CINCINNATI OH 45233 30,000.00
SB56 10266138281 ENGLE MARSHA 1266 NEEDHAM DRIVE VACAVILLE CA 95687 21,450.00
SB56 10266138704 HEIN CURT D 4646 EAST 4100 NORTH IDAHO FALLS ID 83401 27,070.00
SB56 10266139326 TRESCH SR JEFFREY A 749 MAPLEWOOD AVE. SHEFFIELD LAKE OH 44054 96,800.00
SB56 10266139573 ROMERO RICHARD R A 3319 WEST ANTELOPE POINT PLAC TUCSON AZ 85745 112,700.00
SB56 10266139630 BENNETT RANDY F 646 SOUTH 150 EAST KAYSVILLE UT 84037 16,000.00
SB56 10266139725 GALLEY B WAYNE 318 EAST HUBBARD AVENUE SALT LAKE CITY UT 84111 30,000.00
SB56 10266139739 JOHN JEFFREY ALAN 288 NORTH 100 EAST RICHMOND UT 84333 64,125.00
SB56 10266139890 FERRE RUSSELL TAYLOR 6030 SOUTH SIERRA GRANDE DRIV SALT LAKE CITY UT 84118 22,000.00
SB56 10266139926 RIVE JENNIFER ANNTOINETTE 2425 SOUTH CODY COURT LAKEWOOD CO 80227 24,900.00
SB56 10266140025 TILLMAN JANETTE 6411 SOUTH PARNELL AVENUE CHICAGO IL 60621 56,700.00
SB56 10266140143 KARNEY KEITH S 21584 OAK RIDGE DRIVE GRASS VALLEY CA 95945 29,800.00
SB56 10266140164 WARNER LISA M 2001 WEST 5400 SOUTH SALT LAKE CITY UT 84118 35,400.00
SB56 10266140260 PARSONS ERIN 951 EAST SECOND AVENUE SALT LAKE CITY UT 84103 32,250.00
SB56 10266140475 SOUVALL HARRY P 2630 E CECIL DRIVE SALT LAKE CITY UT 84124 35,000.00
SB56 10266140755 VAUGHN BENNIE D 35 NORTHWEST 180TH AVENUE BEAVERTON OR 97006 36,023.00
SB56 10266140772 FAHRBACH SAMUEL 1133 NORTH ACACIA ROAD APACHE JUNCTION AZ 85219 17,000.00
SB56 10266140868 GARCIA LAURA T 552-554 EAST ACOMA ROAD MIDVALE UT 84047 158,400.00
SB56 10266140918 YANCEY SARAH M 4183 JEFFERSON GARY IN 46408 13,000.00
SB56 10266140938 BOARDMAN JOHN W 830 NORTH GRANT STREET CANBY OR 97013 35,690.00
SB56 10266141028 FINNERMAN CONSTANCE N 9208 EVERGREEN CANYON DRIVE LAS VEGAS NV 89134 50,000.00
SB56 10266141053 MCMAHAN WILLIAM A 11721 CLIFFORD AVENUE NE ALBUQUERQUE NM 87112 28,600.00
SB56 10266141128 VALDEZ ZACHARY 1984 LOS PADRES BLVD SANTA CLARA CA 95050 32,250.00
SB56 10266141140 HAINES CLAUDE W 5439 WEST WILSHIRE DRIVE PHOENIX AZ 85035 51,850.00
SB56 10266141142 KIEL HYOUNG Y 32324 8TH AVENUE SW FEDERAL WAY WA 98023 41,600.00
SB56 10266141255 PUGMIRE ORIN KEVIN 4343 SOUTH 6000 WEST WEST VALLEY CITY UT 84128 20,000.00
SB56 10266141258 YOUNG MISTI L 1355 NORTH FRANKLIN CIRCLE HARRISVILLE UT 84404 13,000.00
SB56 10266141264 CHAPULIN LOREN 2309 N MICHAEL WAY LAS VEGAS NV 89108 24,600.00
SB56 10266141310 CONNER SHERRY 3682 EAST 108TH STREET CLEVELAND OH 44105 50,300.00
SB56 10266141424 SMITH CRAIG S 7096 ATWOOD ROAD FERNDALE WA 98248 28,000.00
SB56 10266141559 NIELSON LAYNE E 1448 EAST 7335 SOUTH SALT LAKE CITY UT 84121 40,000.00
SB56 10266141562 HANSEN MARC J 7737 NORTH BOULDER DRIVE TOOELE UT 84074 138,600.00
SB56 10266141617 STOKES JAMES O 834 SAGEBRUSH DRIVE CORRALES NM 87048 212,500.00
SB56 10266141666 ESTACIO M RODOLFO 8857 HICKORY DRIVE ORLAND HILLS IL 60477 28,000.00
SB56 10266141699 MARTIN JACK B 150 WINDSOR DRIVE HANFORD CA 93230 53,600.00
SB56 10266141702 BENNETT GREGORY J 16025 179TH AVENUE SE MONROE WA 98272 22,300.00
SB56 10266141767 KARUZA NICK P 9721 LINCOLN LANE BLAINE WA 98230 16,500.00
SB56 10266141818 BARBER CHRISTOPHER L 1170 NEBRASKA COURT NE SALEM OR 97301 36,400.00
SB56 10266141859 ARTEAGA BEATRICE 200 FIRST STREET MENDOTA IL 61342 53,200.00
SB56 10266141887 MCGUIRE WILLIAM K 1058 EAST FAIRWAY VIEW DRIVE FRUIT HEIGHTS UT 84037 46,000.00
SB56 10266141900 PROFFITT DANE V 270 COUNTRY CLUB STANSBURY PARK UT 84074 105,400.00
SB56 10266141903 PEDERSEN HARLAN B 207 8TH STREET GRANBY CO 80446 45,000.00
SB56 10266141926 HENDRICKSON DANA L 6040 CRYSTAL VIEW LANE FORESTHILL CA 95631 34,500.00
SB56 10266142020 ESPINOSA EUGENE 548 BROOKE WAY FLORENCE CO 81226 22,000.00
SB56 10266142041 FESSLER DOUGLAS C 4415 WEST LANDER WAY SALT LAKE CITY UT 84118 37,200.00
SB56 10266142047 HAZZARD SCOTT J 665 MONACO PARKWAY DENVER CO 80220 56,000.00
SB56 10266142059 JENKS FLORENCE O 1832 BUENA VISTA DRIVE SE ALBUQUERQUE NM 87106 45,000.00
SB56 10266142077 WILLIAMS THOMAS E 1337 6TH STREET SOUTH STILLWATER MN 55082 38,000.00
SB56 10266142115 WILSON LAWRENCE C 3301 S SHERIDAN AVENUE TACOMA WA 98408 15,000.00
SB56 10266142153 MCNEEL STEVEN P 674 HIGHWAY 96 WEST SHOREVIEW MN 55126 34,300.00
SB56 10266142202 CAROLLO JOHN K 125 MCDONNELL BYERS CO 80103 154,800.00
SB56 10266142208 REMINGTON RICHARD C 6685 BURROWS ROAD COLORADO SPRINGS CO 80908 37,000.00
SB56 10266142210 FIDLER KENNETH L 2207 33RD AVENUE SOUTH EAST PUYALLUP WA 98374 79,688.00
SB56 10266142267 GLASS DONALD 3647 EAST PULASKI AVENUE CUDAHY WI 53110 66,000.00
SB56 10266142278 AREIZAGA RUBEN N 1616 WEST INDIANA AVENUE SALT LAKE CITY UT 84104 37,500.00
SB56 10266142282 LUCERO LOUIS C 3320 W 66TH AVENUE DENVER CO 80221 28,500.00
SB56 10266142311 WILCZYNSKI MARK ANTHONY 6553 WEST MEXICO AVENUE LAKEWOOD CO 80232 18,600.00
SB56 10266142316 HICKEY PATRICK 21591 EAST POWERS CIRCLE AURORA CO 80015 29,304.00
SB56 10266142330 MITCHELL LENA 6822 SOUTH WINCHESTER CHICAGO IL 60636 67,500.00
SB56 10266142345 JOHNSON GREGGE K 2048 JAMES AVENUE NORTH MINNEAPOLIS MN 55411 57,400.00
SB56 10266142374 GUNTER GLENN 729 2ND STREET OGDEN UT 84404 19,923.00
SB56 10266142376 MANU SEFO A 3426 WEST 4100 SOUTH WEST VALLEY CITY UT 84119 11,300.00
SB56 10266142380 ANDERSON DOUGLAS 1120 HILLSIDE COURT FORT COLLINS CO 80524 16,504.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- --------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C> <C> <C>
SB56 10266127006 30,000.00 04/10/97 03/10/12 180.30 04/10/97 60.0 12.000 308.58
SB56 10266138281 21,450.00 01/01/97 12/01/11 177.00 03/01/97 85.0 13.550 246.54
SB56 10266138704 27,006.86 02/01/97 01/01/12 178.00 04/01/97 72.5 10.500 299.24
SB56 10266139326 96,799.60 02/07/97 01/07/12 178.26 04/07/97 80.0 13.500 1,108.76
SB56 10266139573 112,700.00 04/01/97 03/01/12 180.00 04/01/97 68.7 10.600 1,039.35
SB56 10266139630 15,638.34 03/01/97 02/01/12 179.00 04/01/97 80.0 14.500 195.93
SB56 10266139725 30,000.00 04/01/97 03/01/12 180.00 04/01/97 73.1 11.250 345.70
SB56 10266139739 64,125.00 04/01/97 03/01/27 360.00 04/01/97 73.7 10.200 572.24
SB56 10266139890 22,000.00 03/07/97 02/07/12 179.28 04/07/97 58.7 15.590 288.58
SB56 10266139926 24,900.00 04/01/97 03/01/12 180.00 04/01/97 89.6 11.950 298.04
SB56 10266140025 56,700.00 04/01/97 03/01/12 180.00 04/01/97 90.0 12.500 698.84
SB56 10266140143 29,800.00 02/13/97 01/13/12 178.45 03/13/97 84.8 12.800 325.00
SB56 10266140164 34,915.08 03/01/97 02/01/12 179.00 05/01/97 84.8 14.250 477.40
SB56 10266140260 32,250.00 04/01/97 03/01/12 180.00 04/01/97 90.0 11.950 386.02
SB56 10266140475 35,000.00 04/01/97 03/01/12 180.00 04/01/97 66.8 12.000 420.06
SB56 10266140755 36,023.00 05/01/97 04/01/12 181.00 05/01/97 79.1 13.750 473.70
SB56 10266140772 17,000.00 03/03/97 02/03/12 179.15 04/03/97 80.5 12.750 212.31
SB56 10266140868 158,400.00 05/01/97 04/01/27 361.00 05/01/97 90.0 10.850 1,490.55
SB56 10266140918 13,000.00 04/07/97 03/07/12 180.20 04/07/97 84.6 12.600 161.07
SB56 10266140938 35,690.00 04/01/97 03/01/12 180.00 04/01/97 79.6 13.640 466.70
SB56 10266141028 50,000.00 03/01/97 02/01/12 179.00 04/01/97 78.0 10.950 474.27
SB56 10266141053 28,600.00 05/01/97 04/01/12 181.00 05/01/97 84.7 12.750 310.79
SB56 10266141128 32,250.00 04/01/97 03/01/12 180.00 04/01/97 90.0 11.350 315.68
SB56 10266141140 51,850.00 04/01/97 03/01/12 180.00 04/01/97 85.0 12.450 551.36
SB56 10266141142 41,600.00 04/01/97 03/01/12 180.00 04/01/97 79.9 11.250 479.38
SB56 10266141255 20,000.00 03/05/97 02/05/17 239.21 04/05/97 84.9 13.350 239.32
SB56 10266141258 13,000.00 04/01/97 03/01/12 180.00 04/01/97 89.5 11.750 131.22
SB56 10266141264 24,539.07 04/01/97 03/01/17 240.00 05/01/97 89.9 11.750 266.59
SB56 10266141310 50,300.00 03/24/97 02/24/12 179.84 03/24/97 89.9 11.250 488.54
SB56 10266141424 28,000.00 04/01/97 03/01/12 180.00 04/01/97 79.2 10.500 256.13
SB56 10266141559 40,000.00 04/01/97 03/01/12 180.00 04/01/97 83.1 13.350 453.45
SB56 10266141562 138,600.00 05/01/97 04/01/27 361.00 05/01/97 90.0 10.850 1,304.24
SB56 10266141617 212,500.00 04/01/97 03/01/27 360.00 04/01/97 85.0 12.250 2,226.78
SB56 10266141666 28,000.00 03/26/97 02/26/12 179.90 03/26/97 85.0 12.750 349.67
SB56 10266141699 53,600.00 04/01/97 03/01/12 180.00 04/01/97 84.8 12.450 658.89
SB56 10266141702 22,300.00 05/01/97 04/01/12 181.00 05/01/97 84.9 12.750 242.33
SB56 10266141767 16,500.00 05/01/97 04/01/12 181.00 05/01/97 84.3 12.450 175.46
SB56 10266141818 36,400.00 05/01/97 04/01/17 241.00 05/01/97 89.9 11.750 394.47
SB56 10266141859 53,200.00 04/07/97 03/07/17 240.20 04/07/97 70.0 12.000 585.78
SB56 10266141887 46,000.00 05/01/97 04/01/12 181.00 05/01/97 85.6 11.750 464.33
SB56 10266141900 105,354.33 02/23/97 01/23/12 178.78 04/23/97 85.0 12.700 1,141.27
SB56 10266141903 44,800.41 04/01/97 03/01/12 180.00 05/01/97 82.4 11.000 511.47
SB56 10266141926 34,500.00 05/01/97 04/01/12 181.00 05/01/97 90.0 11.575 343.63
SB56 10266142020 22,000.00 04/01/97 03/01/12 180.00 04/01/97 68.8 10.500 243.19
SB56 10266142041 37,200.00 04/01/97 03/01/12 180.00 04/01/97 74.9 13.450 424.63
SB56 10266142047 56,000.00 04/01/97 03/01/12 180.00 04/01/97 89.1 11.750 565.27
SB56 10266142059 45,000.00 04/01/97 03/01/17 240.00 04/01/97 59.8 11.250 472.17
SB56 10266142077 38,000.00 03/26/97 02/26/17 239.90 03/26/97 89.5 11.750 411.81
SB56 10266142115 15,000.00 04/01/97 03/01/12 180.00 04/01/97 90.0 11.350 146.83
SB56 10266142153 34,300.00 03/27/97 02/27/12 179.93 03/27/97 89.8 11.350 397.42
SB56 10266142202 154,800.00 05/01/97 04/01/27 361.00 05/01/97 90.0 10.550 1,421.81
SB56 10266142208 37,000.00 05/01/97 04/01/17 241.00 05/01/97 79.4 12.100 409.98
SB56 10266142210 79,688.00 04/01/97 03/01/12 180.00 04/01/97 79.9 11.250 773.98
SB56 10266142267 66,000.00 03/26/97 02/26/27 359.90 03/26/97 68.0 11.000 628.53
SB56 10266142278 37,500.00 05/01/97 04/01/12 181.00 05/01/97 89.9 12.750 407.51
SB56 10266142282 28,500.00 03/19/97 02/19/12 179.67 03/19/97 84.9 12.350 348.49
SB56 10266142311 18,600.00 04/01/97 03/01/12 180.00 04/01/97 82.2 12.350 196.35
SB56 10266142316 29,304.00 05/01/97 04/01/12 181.00 05/01/97 79.1 11.100 334.91
SB56 10266142330 67,476.46 04/01/97 03/01/27 360.00 05/01/97 90.0 11.100 647.92
SB56 10266142345 57,400.00 03/25/97 02/25/12 179.87 03/25/97 70.0 10.250 514.36
SB56 10266142374 19,886.65 03/11/97 02/11/12 179.41 04/11/97 89.9 11.950 238.47
SB56 10266142376 11,300.00 04/01/97 03/01/12 180.00 04/01/97 84.4 12.350 138.17
SB56 10266142380 16,504.00 05/01/97 04/01/12 181.00 05/01/97 83.5 12.350 174.22
</TABLE>
<PAGE>
<TABLE>
Page 2 3/27/97
ALLIANCE FUNDING COMPANY SALE SCHEDULE
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 1 -- 1ST SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 3/27/97
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City St Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C>
SB56 10266142390 PROFFITT DUINE A 5125 WEBBED FOOT WAY COLORADO SPRINGS CO 80911 19,047.00
SB56 10266142440 KINMAN MICHAEL L 3665 HILLSIDE AVENUE CINCINNATI OH 45205 50,400.00
SB56 10266142448 LONDON GREGORY T 5308 BISHOP DETROIT MI 48224 41,000.00
SB56 10266142465 CHUN FOOK CLARENCE P 6847 TOPAZ DRIVE SOUTHWEST TACOMA WA 98498 60,000.00
SB56 10266142480 CROOKS VERNE M 4518 ENSENADA STREET DENVER CO 80249 22,400.00
SB56 10266142481 MCCANLESS DORIS 2020 S PAPAGO DRIVE APACHE JUNCTION AZ 85220 19,875.00
SB56 10266142496 MCINTYRE EDWIN A 5310 WEST PARADISE LANE GLENDALE AZ 85306 43,000.00
SB56 10266142579 YOUNG RONALD TY 925 EAST 1700 SOUTH SALT LAKE CITY UT 84105 57,506.00
SB56 10266142581 WINKLER JAMES E 11333 SALEM STREET BRIGHTON CO 80601 68,000.00
SB56 10266142583 PIEL FREDERICK C 1522 NORTH 1175 EAST LAYTON UT 84040 28,397.00
SB56 10266142651 WEINBERG HAROLD G 6604 34TH AVENUE NW SEATTLE WA 98117 138,000.00
SB56 10266142655 ULMER ALBERT W 3361 SOUTH 4800 WEST WEST VALLEY CITY UT 84120 26,076.00
SB56 10266142690 GAJDOS JOAN M 844 HARRISON AVENUE DYER IN 46311 20,000.00
SB56 10266142710 REUTER DANIEL JAMES 1322 16TH STREET WEST HASTINGS MN 55033 27,200.00
SB56 10266142733 FIRATO RICHARD G 18665 MADRONE ROAD MORGAN HILL CA 95037 43,550.00
SB56 10266142754 MOORE KEITH E 2323 WEST KIOWA COLORADO SPRINGS CO 80904 15,000.00
SB56 10266142769 SCOTT CAROLYN M 6344 SOUTH ALLISON STREET LITTLETON CO 80123 44,515.00
SB56 10266142770 STANFORD KENNETH F 1719 22ND AVENUE SE OLYMPIA WA 98501 68,300.00
SB56 10266142780 TANNER DORIS E 15012 PENROD DETROIT MI 48223 60,000.00
SB56 10266142832 RALEY JAMES L 189 NORTH 695 WEST BLACKFOOT ID 83221 14,250.00
SB56 10266142834 FENN TONI R 658 NORTH 200 EAST TREMONTON UT 84337 42,799.00
SB56 10266142847 ANKENMAN CAROL 1022C EAST OSBORN ROAD PHOENIX AZ 85014 18,750.00
SB56 10266142880 ELIKARA CENGIZ 6230 BINGHAM DEARBORN MI 48126 55,000.00
SB56 10266142907 MAXWELL TERRANCE G SR 215-17 S. HOLLY ROAD FENTON MI 48430 45,500.00
SB56 10266142915 IRVIN GUY D 2583 WEST CHERRY PARK LANE SOUTH JORDAN UT 84095 85,119.00
SB56 10266142931 DODGE III DAVID C 375 LAFAYETTE STREET DENVER CO 80218 126,300.00
SB56 10266142932 RICKETTS EMILY SUSAN 2501 NORTH GOYETTE AVENUE TUCSON AZ 85712 15,950.00
SB56 10266142942 GREEN WILLIAM L 3529 WEST 12515 SOUTH RIVERTON UT 84065 154,800.00
SB56 10266142949 WILCOX JOSEPH V 8472 E PAWNEE ROAD PARKER CO 80134 57,000.00
SB56 10266142952 NEGRETE MANUEL A 7586 SOUTH GARLAND STREET LITTLETON CO 80123 17,384.00
SB56 10266142995 CZAK DAVID E 25100 COLGATE DEARBORN HEIGHTS MI 48125 47,200.00
SB56 10266143013 CLEVELAND SR LEE R 3930 MANOR DRIVE NE SALEM OR 97301 81,900.00
SB56 10266143019 SMITH WILLIE J 6217 POWDER PUFF DRIVE COLORADO SPRINGS CO 80918 64,000.00
SB56 10266143022 SWANTZ PATRICIA EMRICK 166 ABLION STREET DENVER CO 80220 130,000.00
SB56 10266143050 SEYBOLD CLYDE K 68 SOUTH GRAND BAY CIRCLE AURORA CO 80018 43,500.00
SB56 10266143105 MILES SR JOHN T 1752 A HWY 508 ONALASKA WA 98570 75,976.00
SB56 10266143129 LONGMORE EDWARD T 7828 67TH STREET NW GIG HARBOR WA 98335 63,802.00
SB56 10266143161 WATTS DONALD 5795 SOUTH TELLURIDE COURT AURORA CO 80015 26,920.00
SB56 10266143175 YARBER JEANETTE 18024 OAK DRIVE DETROIT MI 48221 40,000.00
SB56 10266143178 DRAPER-HILL CYNTHIA 8615 S. KING DRIVE CHICAGO IL 60619 35,300.00
SB56 10266143216 DANIELS CHRISTOPHER E 4225 DANIEL DR EAGAN MN 55123 24,700.00
SB56 10266143224 ZAWAIDEH RITA 3806 WHITMAN AVENUE NORTH SEATTLE WA 98103 26,315.00
SB56 10266143241 JOHNSON WESLEY D 635 NORTH 1150 EAST LEHI UT 84043 30,423.00
SB56 10266143242 WALKER JR ROGER W 3701 PIERCE STREET WHEATRIDGE CO 80033 32,500.00
SB56 10266143244 RICHARDS TIMOTHY P 11411 208TH AVENUE EAST SUMNER WA 98390 27,830.00
SB56 10266143250 SCHLAAK TERRY LEE 4967 PERRY STREET DENVER CO 80212 15,470.00
SB56 10266143275 PULJER JOHN J 327 W 14TH STREET SHIP BOTTOM NJ 08008 51,000.00
SB56 10266143318 OKARMA BRIAN W 3464 SOUTH PATRICK DRIVE MAGNA UT 84044 33,230.00
SB56 10266143389 WILLIAMS PERCY ATLEY 1127 SOUTH 31ST AVENUE BELLWOOD IL 60104 30,200.00
SB56 10266143398 RACE JON A 4561 LST AVENUE WHITE BEAR LAKE MN 55110 59,500.00
SB56 10266143455 LOMBARDI DEBORAH A 3810 PLAINS TERRACE COLORADO SPRINGS CO 80920 25,493.00
SB56 10266143649 GALLEGOS ARLENE L 449 SOUTH XAVIER STREET DENVER CO 80219 71,250.00
SB56 10266143651 HATTON RANDY D 369 WEST 2150 NORTH LEHI UT 84043 46,000.00
SB56 10266143654 MALKIN JOANNE 9097 EAST JANICE WAY SCOTTSDALE AZ 85260 42,000.00
SB56 10266143661 AMMANN ERIC 3 NAVAJO TRAIL NEDERLAND CO 80466 20,000.00
SB56 10266143731 HARRISON PAMELA 16567 MARK TWAIN DETROIT MI 48235 53,500.00
SB56 10266143803 WRIGHT MARY A 930 N. PARK PLAINE AVE. PARK RIDGE IL 60068 20,000.00
SB56 10266143847 THOMAS RICHARD JOSEPH 4419 WEST 3325 SOUTH WEST VALLEY CITY UT 84120 68,229.00
SB56 10266143991 PETERSEN DANIEL 2260 ABRONIA CIRCLE ST GEORGE UT 84770 25,500.00
SB56 10266144170 COCHRAN JERRY L 4805 EAST VALLEY VISTA LANE PARADISE VALLEY AZ 85253 245,000.00
SB56 10266144283 BARTON DOUGLAS W 613 S. SPENCER AVENUE INDIANAPOLIS IN 46219 39,100.00
SB56 10266144304 KUNNATH PAMELA R 18805 SOUTH SPRINGFIELD AVENU FLOSSMOOR IL 60422 95,200.00
----------------------------------- ------------
125 Sale Total 6,114,183.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C> <C> <C>
SB56 10266142390 19,047.00 04/01/97 03/01/12 180.00 04/01/97 90.0 11.750 225.54
SB56 10266142440 50,376.99 03/04/97 02/04/27 359.18 04/04/97 90.0 11.500 499.11
SB56 10266142448 41,000.00 03/28/97 02/28/27 359.97 03/28/97 55.4 11.750 413.86
SB56 10266142465 60,000.00 05/01/97 04/01/12 181.00 05/01/97 88.8 11.750 605.65
SB56 10266142480 22,400.00 05/01/97 04/01/12 181.00 05/01/97 89.9 11.550 262.39
SB56 10266142481 19,875.00 04/01/97 03/01/17 240.00 04/01/97 79.5 11.250 208.54
SB56 10266142496 43,000.00 04/01/97 03/01/12 180.00 04/01/97 89.9 11.350 498.23
SB56 10266142579 57,463.41 03/11/97 02/11/12 179.41 04/11/97 89.8 12.750 624.91
SB56 10266142581 68,000.00 04/01/97 03/01/12 180.00 04/01/97 89.6 11.350 665.63
SB56 10266142583 28,339.67 03/18/97 02/18/12 179.64 04/18/97 89.9 12.750 354.63
SB56 10266142651 138,000.00 04/01/97 03/01/12 180.00 04/01/97 84.9 12.750 1,499.64
SB56 10266142655 26,076.00 04/05/97 03/05/12 180.13 04/05/97 89.7 12.750 325.65
SB56 10266142690 19,929.31 03/27/97 02/27/12 179.93 04/27/97 74.6 10.100 216.15
SB56 10266142710 27,200.00 04/03/97 03/03/12 180.07 04/03/97 89.8 11.750 322.08
SB56 10266142733 43,550.00 04/01/97 03/01/12 180.00 04/01/97 81.6 10.500 398.37
SB56 10266142754 15,000.00 04/01/97 03/01/12 180.00 04/01/97 72.8 11.500 175.23
SB56 10266142769 44,515.00 04/01/97 03/01/17 240.00 04/01/97 84.5 12.750 513.62
SB56 10266142770 68,300.00 05/01/97 04/01/17 241.00 05/01/97 89.8 11.350 721.33
SB56 10266142780 59,831.74 03/27/97 02/27/17 239.93 04/27/97 68.1 10.000 579.01
SB56 10266142832 14,206.23 03/25/97 02/25/12 179.87 04/25/97 86.7 12.750 177.96
SB56 10266142834 42,799.00 03/25/97 02/25/12 179.87 03/25/97 84.9 12.750 534.49
SB56 10266142847 18,750.00 04/01/97 03/01/12 180.00 04/01/97 75.0 10.450 170.81
SB56 10266142880 55,000.00 03/26/97 02/26/17 239.90 03/26/97 70.5 9.850 525.31
SB56 10266142907 45,500.00 04/03/97 03/03/27 360.07 04/03/97 39.5 10.900 429.87
SB56 10266142915 85,119.00 03/25/97 02/25/12 179.87 03/25/97 89.6 12.350 898.54
SB56 10266142931 126,300.00 04/01/97 03/01/12 180.00 04/01/97 89.8 11.350 1,236.30
SB56 10266142932 15,950.00 04/01/97 03/01/12 180.00 04/01/97 89.9 12.200 193.48
SB56 10266142942 154,800.00 05/01/97 04/01/27 361.00 05/01/97 90.0 11.250 1,503.51
SB56 10266142949 57,000.00 04/01/97 03/01/12 180.00 04/01/97 79.8 11.250 656.84
SB56 10266142952 17,384.00 05/01/97 04/01/12 181.00 05/01/97 84.9 11.500 203.08
SB56 10266142995 47,200.00 04/06/97 03/06/12 180.16 04/06/97 80.0 10.250 422.96
SB56 10266143013 81,900.00 05/01/97 04/01/27 361.00 05/01/97 90.0 10.850 770.68
SB56 10266143019 64,000.00 05/01/97 04/01/12 181.00 05/01/97 88.9 11.750 646.02
SB56 10266143022 130,000.00 04/01/97 03/01/12 180.00 04/01/97 80.2 12.450 1,382.39
SB56 10266143050 43,500.00 05/01/97 04/01/12 181.00 05/01/97 83.2 12.750 543.24
SB56 10266143105 75,976.00 05/01/97 04/01/17 241.00 05/01/97 79.9 13.500 917.31
SB56 10266143129 63,802.00 05/01/97 04/01/17 241.00 05/01/97 84.8 12.750 736.15
SB56 10266143161 26,722.19 04/01/97 03/01/17 240.00 05/01/97 84.9 12.750 310.61
SB56 10266143175 40,000.00 04/07/97 03/07/12 180.20 04/07/97 25.9 11.750 473.65
SB56 10266143178 35,052.76 03/28/97 02/28/17 239.97 04/28/97 40.5 11.000 364.36
SB56 10266143216 24,700.00 03/28/97 02/28/12 179.97 03/28/97 89.9 12.000 254.07
SB56 10266143224 25,891.19 05/01/97 04/01/12 181.00 06/01/97 84.9 12.750 285.96
SB56 10266143241 30,423.00 05/01/97 04/01/12 181.00 05/01/97 79.8 13.000 384.92
SB56 10266143242 32,500.00 05/01/97 04/01/12 181.00 05/01/97 80.3 10.100 351.24
SB56 10266143244 27,830.00 05/01/97 04/01/12 181.00 05/01/97 89.9 11.750 329.54
SB56 10266143250 15,470.00 05/01/97 04/01/12 181.00 05/01/97 78.8 10.500 171.01
SB56 10266143275 50,873.74 03/26/97 02/26/17 239.90 04/26/97 60.9 11.550 545.64
SB56 10266143318 33,230.00 04/01/97 03/01/12 180.00 04/01/97 84.7 13.350 376.70
SB56 10266143389 30,200.00 04/05/97 03/05/12 180.13 04/05/97 89.9 12.000 310.64
SB56 10266143398 59,500.00 04/04/97 03/04/17 240.10 04/04/97 85.0 9.850 568.29
SB56 10266143455 25,493.00 05/01/97 04/01/12 181.00 05/01/97 79.7 13.500 292.00
SB56 10266143649 71,250.00 05/01/97 04/01/27 361.00 05/01/97 75.0 12.250 746.63
SB56 10266143651 46,000.00 05/01/97 04/01/12 181.00 05/01/97 88.4 11.750 464.33
SB56 10266143654 41,940.59 04/01/97 03/01/12 180.00 05/01/97 73.8 12.050 433.63
SB56 10266143661 20,000.00 05/01/97 04/01/12 181.00 05/01/97 76.2 11.250 194.25
SB56 10266143731 53,500.00 04/04/97 03/04/12 180.10 04/04/97 84.9 12.100 554.43
SB56 10266143803 20,000.00 04/05/97 03/05/17 240.13 04/05/97 72.9 12.750 230.76
SB56 10266143847 68,229.00 03/28/97 02/28/12 179.97 03/28/97 89.8 12.750 741.44
SB56 10266143991 25,500.00 05/01/97 04/01/12 181.00 05/01/97 90.0 11.750 257.40
SB56 10266144170 245,000.00 05/01/97 04/01/12 181.00 05/01/97 70.0 10.750 2,287.03
SB56 10266144283 39,100.00 04/01/97 03/01/27 360.00 04/01/97 84.0 12.100 405.20
SB56 10266144304 95,200.00 03/27/97 02/27/12 179.93 03/27/97 85.0 10.000 835.45
----------------------------- ------ -------------------------------
125 6,111,446.62 228.03 81.6 11.721 64,303.37
</TABLE>
<PAGE>
<TABLE>
Page 3 3/27/97
ALLIANCE FUNDING COMPANY SALE SCHEDULE
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 1 -- 1ST SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 3/27/97
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City St Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C>
SBC57 10268001082 MUTHUSAMMY HARRINARINE 105 49 132ND STREET RICHMOND HILL NY 11419 30,000.00
SBC57 10268002235 KEEGAN GAILE E 16 HERITAGE DR APT D CHATHAM NJ 07928 35,000.00
SBC57 10268004165 VISCONTI MARCIA L 82 COOK ST JOHNSON CITY NY 13790 40,000.00
SBC57 10268006110 BENASSI GLORIA 24-23 ESPLANADE AVENUE BRONX NY 10469 55,000.00
SBC57 10268006403 CALDERON MIGUEL A 324 47TH ST UNION CITY NJ 07087 119,250.00
SBC57 10268006824 SINGH RAMRAJINDARE 90-16 155TH STREET JAMAICA NY 11432 108,000.00
SBC57 10268007053 TYNER JOSEPH D. 634 D-2 ROUTE 12 FAYETTEVILLE NC 28306 32,600.00
SBC57 10268007242 ZAMORA ALEJANDRO 2842 SOUTHWEST 22ND TERRACE MIAMI FL 33145 13,820.00
SBC57 10268007622 HAMMOND BARBARA W 3912 MEMORY LANE RALEIGH NC 27604 42,700.00
SBC57 10268007700 STANFORD THOMAS E 1076 BRIDGEWATER WALK SNELLVILLE GA 30278 100,000.00
SBC57 10268007916 STILSON RODNEY F 1389 OLD STATE RD BINGHAMTON NY 13904 73,562.00
SBC57 10268007973 BONAVITO ANTHONY 472 NEWTONS CORNER RD HOWELL NJ 07731 71,500.00
SBC57 10268008166 BERINGER MICHAEL F JR 6 COSTELLO AVE BAY SHORE NY 11706 45,200.00
SBC57 10268008178 DUGGER JOANNE B 323 N WASHINGTON ST EVANS CITY PA 16033 85,000.00
SBC57 10268008215 MORRIS MARVA J 610 BIRCH CT ERIE PA 16503 41,600.00
SBC57 10268008252 ROSSAN CECIL 89-27 198TH STREET HOLLIS NY 11423 20,000.00
SBC57 10268008313 PAEZ JORGE 5035 N 5TH ST PHILADELPHIA PA 19120 15,000.00
SBC57 10268008339 DAVIS THEODORE S 1011 INDIAN CREEK LN WYNNEWOOD PA 19096 249,000.00
SBC57 10268008368 DUMORNAY RAYMOND 863 E 49TH ST BROOKLYN NY 11203 123,500.00
SBC57 10268008437 CAMARDA CHARLES J III 207 MOFFITT BLVD ISLIP NY 11751 30,000.00
SBC57 10268008442 ROSE MARC L 394 E 5TH ST BROOKLYN NY 11218 67,500.00
SBC57 10268008578 FORRESTER NORMAN 198 FRANK ST NEW HAVEN CT 06519 45,000.00
SBC57 10268008623 PUGLIESE LOUIS 124 RUMSEY RD YONKERS NY 10705 21,300.00
SBC57 10268008679 MARSHALL GEORGE A 300 COSEY BEACH AVE EAST HAVEN CT 06512 40,000.00
SBC57 10268008723 SERRANO JOSE INES JR 731 QUINCY AVE BRONX NY 10465 22,700.00
SBC57 10268008888 JAPPER DEBORAH 2807 HARING ST BROOKLYN NY 11235 30,000.00
SBC57 10268008992 KELLEY DORIS Q 8320 ASHFORD BOULEVARD LAUREL MD 20707 23,500.00
SBC57 10268008996 EBLING DAVID B 321 CINDY DRIVE JONESTOWN PA 17038 62,300.00
SBC57 10268009038 O'TOOLE JOHN 518 FRANCIS RD BRICK NJ 08723 23,700.00
SBC57 10268009075 CREE ROBIN D 23 BLAKELY ROAD DOWNINGTOWN PA PA 19335 35,750.00
SBC57 10268009170 SURACI MARC A 27 KENILWORTH DR CLINTON CT 06413 40,000.00
SBC57 10268009173 SHAMPINE MARK R 3840 HULBERTON RD HOLLEY NY 14470 44,000.00
SBC57 10268009322 HEUN DAVID P 2908 SENAK RD ROSLYN PA 19001 53,750.00
SBC57 10268009341 MILLETT ELAINE 2315 98TH ST EAST ELMHURST NY 11369 34,000.00
SBC57 10268009351 GREENBERG PETER D 38 LANDON RD WARWICK RI 02888 18,500.00
SBC57 10268009413 VACHRIS JAMES E 131 113TH STREET STONE HARBOR NJ 08247 103,000.00
SBC57 10268009436 STASIAK CZESLAW 222 26TH AVENUE SOUTH ST PETERSBURG FL 33705 58,290.00
SBC57 10268009471 GORDON RICHARD 55 TIMBER LN LEVITTOWN PA 19054 13,300.00
SBC57 10268009552 POSTA DAWN 220 HUNTINGTON RD STRATFORD CT 06497 144,000.00
SBC57 10268009575 COSTA KAREN 1 NEWTON ST DARTMOUTH MA 02748 40,300.00
SBC57 10268009720 RAMLAKHAN DEO S 135-23 123RD STREET JAMAICA NY 11420 29,399.00
SBC57 10268009763 EIKHOF HANS W 6501 ELGIN LN BETHESDA MD 20817 30,000.00
SBC57 10268009788 PANNELLA SALVATORE A 3 RR 2 BOX 316A KUNKLETOWN PA 18058 68,360.00
SBC57 10268009809 MOYLON PAUL J IV 4020 44TH AVENUE NORTH SAINT PETERSBURG FL 33714 51,850.00
SBC57 10268009855 WHITE JACQULYN E 10 HIGHWOOD CT COLUMBIA SC 29210 40,050.00
SBC57 10268009875 ENGERS KATHLEEN M 457 37TH ST LINDENHURST NY 11757 44,000.00
SBC57 10268009893 BRACEY KENNETH R 24 56 GILLMORE STREET EASTELMHURST NY 11369 135,000.00
SBC57 10268009896 STEINMETZ BENJAMIN J 1047 N 5TH ST READING PA 19601 35,000.00
SBC57 10268009920 SNYDER CHARLES 309 E. CENTER STREET STOCKERTOWN PA 18083 47,600.00
SBC57 10268009925 WHITE DOROTHY YVONNE 5 MARIETTA DR WESTBURY NY 11590 191,250.00
SBC57 10268009971 LAFACE ANTHONY 39 CHEEVER PL BROOKLYN NY 11231 260,000.00
SBC57 10268010014 GOLFEN STANLEY F 1245 CAROLYN LANE CHURCHVILLE PA 18966 26,500.00
SBC57 10268010083 ONEIL SUSAN 221 EMMANS RD FLANDERS NJ 07836 30,000.00
SBC57 10268010088 SINGH HARBHAJAN 91-11 116TH STREET RICHMOND HILL NY 11418 48,157.00
SBC57 10268010106 AUTAR PRABOODIYAL S 9511 91ST ST OZONE PARK NY 11416 30,000.00
SBC57 10268010124 PORTER ZINA M 6 WEST JOHNSON HIGHWAY NORRISTOWN PA 19401 60,000.00
SBC57 10268010129 POLIAKOFF JUDITH L 434 BALLYTORE ROAD WYNNEWOOD PA 19096 195,000.00
SBC57 10268010191 ALVARADO ILMA 87 2ND AVE BAY SHORE NY 11706 76,500.00
SBC57 10268010241 JENKINS HARRY L 246 MAUREEN RD BELLINGHAM MA 02019 38,200.00
SBC57 10268010256 MCILVAINE R KEITH 458 THOMPSONVILLE ROAD MCMURRAY PA 15317 42,075.00
SBC57 10268010270 VORE ROBERT E DE 34 VALLEY DR SALEM CT 06420 31,400.00
SBC57 10268010284 PARK SUNG SOO 328 GLENWOOD AVE LEONIA NJ 07605 233,000.00
SBC57 10268010289 HARRIGAN THOMAS F 117 CARPENTER RD SCITUATE RI 02825 29,500.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- --------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C> <C> <C>
SBC57 10268001082 29,944.21 11/01/96 10/01/16 235.00 04/01/97 82.9 10.800 305.58
SBC57 10268002235 34,976.26 12/01/96 11/01/11 176.00 04/01/97 25.9 11.250 339.94
SBC57 10268004165 39,882.11 02/02/97 01/02/17 238.09 04/02/97 64.5 11.450 425.20
SBC57 10268006110 55,000.00 03/01/97 02/01/12 179.00 04/01/97 26.1 10.500 503.11
SBC57 10268006403 119,084.73 03/12/97 02/12/12 179.44 04/12/97 90.0 10.850 1,122.15
SBC57 10268006824 107,373.89 02/02/97 01/02/12 178.09 05/02/97 69.6 12.250 1,131.73
SBC57 10268007053 32,600.00 03/14/97 02/14/07 119.51 03/14/97 83.6 11.850 464.89
SBC57 10268007242 13,820.00 03/24/97 02/24/12 179.84 03/24/97 85.0 12.750 172.59
SBC57 10268007622 42,700.00 04/03/97 03/03/12 180.07 04/03/97 58.4 10.100 461.47
SBC57 10268007700 98,803.14 01/24/97 12/24/11 177.80 04/24/97 77.6 12.000 1,028.61
SBC57 10268007916 73,372.82 01/20/97 12/20/11 177.67 04/20/97 79.0 13.500 842.59
SBC57 10268007973 71,380.56 03/18/97 02/18/27 359.64 04/18/97 70.0 11.500 708.06
SBC57 10268008166 45,191.76 02/03/97 01/03/12 178.13 04/03/97 79.2 13.990 535.20
SBC57 10268008178 84,792.95 03/06/97 02/06/27 359.24 04/06/97 85.0 12.350 897.29
SBC57 10268008215 41,600.00 02/07/97 01/07/27 358.26 03/07/97 80.0 13.700 483.05
SBC57 10268008252 20,000.00 03/05/97 02/05/12 179.21 04/05/97 85.9 13.700 262.33
SBC57 10268008313 14,983.28 02/24/97 01/24/07 118.82 03/24/97 75.5 12.850 222.64
SBC57 10268008339 248,377.01 03/21/97 02/21/12 179.74 04/21/97 69.0 12.900 2,734.99
SBC57 10268008368 123,500.00 04/01/97 03/01/12 180.00 04/01/97 65.0 10.750 1,384.37
SBC57 10268008437 30,000.00 02/15/97 01/15/12 178.52 03/15/97 89.2 11.350 347.60
SBC57 10268008442 67,475.88 02/01/97 01/01/12 178.00 04/01/97 71.9 10.990 642.31
SBC57 10268008578 45,000.00 04/04/97 03/04/17 240.10 04/04/97 66.1 11.550 481.44
SBC57 10268008623 21,287.16 02/01/97 01/01/12 178.00 04/01/97 80.8 13.100 237.29
SBC57 10268008679 441.90 03/24/97 02/24/12 179.84 04/24/97 78.8 13.450 456.59
SBC57 10268008723 22,613.84 03/25/97 02/25/12 179.87 04/25/97 89.9 12.750 246.68
SBC57 10268008888 29,900.64 03/24/97 02/24/12 179.84 04/24/97 81.2 11.100 287.97
SBC57 10268008992 23,412.15 03/21/97 02/21/12 179.74 04/21/97 80.1 13.500 305.10
SBC57 10268008996 62,300.00 03/01/97 02/01/12 179.00 04/01/97 84.8 10.000 546.73
SBC57 10268009038 23,655.16 02/01/97 01/01/17 238.00 04/01/97 89.8 11.850 258.48
SBC57 10268009075 35,721.77 02/21/97 01/21/12 178.72 03/21/97 84.9 13.300 403.87
SBC57 10268009170 39,875.49 03/25/97 02/25/12 179.87 04/25/97 82.4 12.200 485.23
SBC57 10268009173 43,944.28 02/06/97 01/06/17 238.22 04/06/97 73.7 10.300 433.39
SBC57 10268009322 53,714.20 02/23/97 01/23/12 178.78 03/23/97 74.9 12.050 554.95
SBC57 10268009341 33,858.79 03/18/97 02/18/17 239.64 04/18/97 16.5 9.800 323.61
SBC57 10268009351 18,500.00 04/06/97 03/06/12 180.16 04/06/97 84.9 12.750 231.03
SBC57 10268009413 102,968.16 02/21/97 01/21/12 178.72 03/21/97 74.9 11.650 1,031.80
SBC57 10268009436 58,290.00 03/28/97 02/28/17 239.97 03/28/97 79.9 11.900 637.76
SBC57 10268009471 13,300.00 02/24/97 01/24/17 238.82 03/24/97 90.0 13.150 157.24
SBC57 10268009552 144,000.00 03/10/97 02/10/12 179.38 03/10/97 90.0 11.990 1,480.09
SBC57 10268009575 40,257.99 03/01/97 02/01/17 239.00 04/01/97 89.9 12.950 470.71
SBC57 10268009720 29,328.59 03/11/97 02/11/12 179.41 04/11/97 90.0 12.550 363.31
SBC57 10268009763 30,000.00 03/25/97 02/25/12 179.87 03/25/97 81.4 12.500 369.76
SBC57 10268009788 68,360.00 04/04/97 03/04/12 180.10 04/04/97 87.2 11.750 809.47
SBC57 10268009809 51,850.00 03/24/97 02/24/12 179.84 03/24/97 85.0 11.650 519.41
SBC57 10268009855 39,979.44 03/19/97 02/19/27 359.67 04/19/97 89.0 12.250 419.68
SBC57 10268009875 44,000.00 04/03/97 03/03/12 180.07 04/03/97 59.7 11.500 435.73
SBC57 10268009893 134,812.62 02/10/97 01/10/12 178.36 04/10/97 90.0 11.990 1,387.59
SBC57 10268009896 34,811.76 03/06/97 02/06/12 179.24 05/06/97 70.0 11.700 351.95
SBC57 10268009920 47,600.00 04/03/97 03/03/12 180.07 04/03/97 89.9 11.500 556.06
SBC57 10268009925 191,250.00 03/20/97 02/20/12 179.70 03/20/97 85.0 13.350 2,168.05
SBC57 10268009971 259,515.08 03/21/97 02/21/12 179.74 04/21/97 80.0 13.850 3,049.82
SBC57 10268010014 26,485.03 12/27/96 11/27/11 176.91 03/27/97 76.8 13.900 311.89
SBC57 10268010083 30,000.00 03/03/97 02/03/12 179.15 03/03/97 57.3 13.200 336.56
SBC57 10268010088 48,157.00 03/20/97 02/20/12 179.70 03/20/97 90.0 12.050 579.51
SBC57 10268010106 30,000.00 03/26/97 02/26/12 179.90 03/26/97 89.7 11.750 355.24
SBC57 10268010124 60,000.00 04/10/97 03/10/27 360.30 04/10/97 80.0 10.600 553.33
SBC57 10268010129 195,000.00 04/04/97 03/04/27 360.10 04/04/97 57.3 9.900 1,696.87
SBC57 10268010191 76,500.00 03/20/97 02/20/12 179.70 04/20/97 90.0 11.250 743.01
SBC57 10268010241 38,189.84 03/10/97 02/10/12 179.38 04/10/97 84.9 12.750 477.06
SBC57 10268010256 41,975.56 03/17/97 02/17/12 179.61 04/17/97 84.7 12.750 525.45
SBC57 10268010270 31,400.00 03/21/97 02/21/12 179.74 03/21/97 85.8 13.400 405.59
SBC57 10268010284 233,000.00 03/20/97 02/20/12 179.70 04/20/97 84.6 13.950 2,751.53
SBC57 10268010289 29,391.14 03/20/97 02/20/12 179.70 04/20/97 39.3 11.000 280.94
</TABLE>
<PAGE>
<TABLE>
Page 4 3/27/97
ALLIANCE FUNDING COMPANY SALE SCHEDULE
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 1 -- 1ST SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 3/27/97
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City St Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C>
SBC57 10268010327 LOTFI GHULAMRIZA 334 WEBSTER ST CARY NC 27511 71,120.00
SBC57 10268010389 BAKER GERALD E 1253 PHILADELPHIA ST INDIANA PA 15701 39,930.00
SBC57 10268010429 REYNOLDS DAVID R 6333 ROUTE 227 TRUMANSBURG NY 14850 37,000.00
SBC57 10268010453 BARTEK CHRISTOPHER R 588 ADA POINTE DRIVE ADA MI 49301 10,200.00
SBC57 10268010494 BROIDY RAYMOND 111 MANDALAY DRIVE POUGHKEEPSIE NY 12603 63,000.00
SBC57 10268010504 SIMS GEORGE W 2279 TITAN RIDGE DRIVE DECATUR GA 30035 20,500.00
SBC57 10268010512 JR. REGINALD T. SYKES 3506 CHALMERS DRIVE WILMINGTON NC 28409 18,954.00
SBC57 10268010605 KNIGHT JAMETTA 906 EAST BALTIMORE AVENUE LINDEN NJ 07036 93,500.00
SBC57 10268010660 RICHARDSON MANUEL E 8746 NALLEY ROAD VILLA RICA GA 30180 55,000.00
SBC57 10268010661 MARKIEWICZ JOYCE M 1016 W WASHINGTON STREET MOUNT PLEASANT PA 15666 23,560.00
SBC57 10268010686 LIPSCHUTZ JAMES N 1084 VICTOR LN BRYN MAWR PA 19010 296,000.00
SBC57 10268010743 MARCARIO ANTHONY F 438 BROOK TRAIL INDIAN PARK GREENWOOD LAKE NY 10925 114,750.00
SBC57 10268010746 LAMAR CHARLES 105 WILSON PLACE FREEPORT NY 11520 24,175.00
SBC57 10268010789 ZIZKA JEFFREY P 10 OBARA DR WINDHAM CT 06280 16,750.00
SBC57 10268010816 GILBERT DONALD W 144 OSCAWANA LAKE RD PUTNAM VALLEY NY 10579 155,700.00
SBC57 10268010826 SKOLNIK MICHAEL B 638 PENN ESTATES EAST STROUDSBURG PA 18301 40,000.00
SBC57 10268010880 TIBERIO RICHARD 308 KEYSTONE AVENUE JEANNETTE PA 15644 25,600.00
SBC57 10268010899 LEWIS CECELIA 387 389 WOODLAND STREET HARTFORD CT 06112 108,000.00
SBC57 10268010920 DISPOTO CHRISTOPHER R 275 VREELAND AVE MIDLAND PARK NJ 07432 40,000.00
SBC57 10268010921 ZIMMERMAN CLARENCE W JR 230 SUSQUEHANNA AVE EXETER PA 18643 37,000.00
SBC57 10268010979 FRIDIE PHILLIP 251 RHODES AVE HEMPSTEAD NY 11550 95,000.00
SBC57 10268010989 MOYERS JAMES W. 5913 12TH STREET ZEPHYRHILLS FL 33540 52,200.00
SBC57 10268010990 DELTOSTA WILLIAM D 156 KENTVIEW DRIVE CARMEL NY 10512 58,000.00
SBC57 10268011127 CURLEY TIMOTHY 15 LEA AVENUE MANORVILLE NY 11949 18,800.00
SBC57 10268011169 RINEHART STEVEN J 3622 PICKETTS FORGE DRIVE ACWORTH GA 30101 144,000.00
SBC57 10268011175 BEAUDOIN DAWN A 44 MARION AVE WATERBURY CT 06708 21,500.00
SBC57 10268011242 HOWELL DENISE 23 CENTRAL AVE NORTH BABYLON NY 11703 94,000.00
SBC57 10268011253 RIBEIRO EMMANUEL F 42 ASH ST CENTRAL ISLIP NY 11722 83,700.00
SBC57 10268011254 CARLSON DONALD S 21049 ILIADE AVENUE PORT CHARLOTTE FL 33952 123,250.00
SBC57 10268011263 OSBORN JIMMIE R 2014 RANCHITA TRAIL HOLIDAY FL 34690 25,500.00
SBC57 10268011264 BRANNAN WILLIAM H 5727 BURLINGTON AVENUE ST PETERSBURG FL 33710 67,500.00
SBC57 10268011330 HARDY PATRICK J 3713 HAMPSHIRE RD TOBYHANNA PA 18466 26,000.00
SBC57 10268011331 DORRELL KEITH J 1118 GLASTONBURY WAY BEL AIR MD 21014 25,500.00
SBC57 10268011343 GUZMAN NICHOLAS 82 BURHANS AVE YONKERS NY 10701 188,000.00
SBC57 10268011446 AHMAD MIRZA 111 CHERRY HL DE WITT NY 13214 47,900.00
SBC57 10268011470 JASKO MATTHEW JR 85 MOUNTAINVIEW AVENUE STATEN ISLAND NY 10314 40,000.00
SBC57 10268011492 PULICE BONAVENTURA 36 CHESTNUT ST DUMONT NJ 07628 25,500.00
SBC57 10268011517 JOHNSON LOUETHEL T 15508 MINES LOOP ROAD DOSWELL VA 23047 56,000.00
SBC57 10268011531 DEPALMA MARIE 1913 HARMON STREET RIDGEWOOD NY 11385 25,000.00
SBC57 10268011561 TAYLOR MILDRED CATHRYN 2356 MICHIGAN AVENUE KISSIMMEE FL 34744 62,400.00
SBC57 10268011571 WHEELER JEROME E JR 3322 VAN ALLEN CIR GREENSBORO NC 27410 18,000.00
SBC57 10268011576 ACKERMAN GEORGE 48 CHERRY AVENUE WEST SAYVILLE NY 11796 20,000.00
SBC57 10268011633 SHUMATE HIROKO 5917 COMMONWEALTH CIRCLE HANAHAN SC 29406 93,520.00
SBC57 10268011636 BROWN EDDIE C SR 87 RICHMOND STREET ATLANTA GA 30315 24,500.00
SBC57 10268011638 WILSON MICHAEL RAY 506 SYDNEY STREET SE ATLANTA GA 30312 89,250.00
SBC57 10268011719 GREEN BENNY L 1629 CLEVELAND AVENUE SW WYOMING MI 49509 56,000.00
SBC57 10268011755 DIXON ALBERT P 2484 BAKER ROAD ATLANTA GA 30318 23,000.00
SBC57 10268011765 WOODFILL BARRY T 224 EVE CIRCLE GRIFFIN GA 30223 23,500.00
SBC57 10268011787 WHEELER TONI E 7838 YUCCA DRIVE NEW PORT RICHEY FL 34653 45,750.00
SBC57 10268011816 ROGOSZEWSKI BERNARD A 1503 MOHAWK PARKWAY CAPE CORAL FL 33914 17,400.00
SBC57 10268011878 SWANSON HOWARD R 57 CLEVELAND AVE SAYVILLE NY 11782 100,000.00
SBC57 10268011897 CARNEY FRANK E 802 S IRVINE AVE SHARON PA 16146 17,000.00
SBC57 10268011930 ROSEN LAWRENCE 26 CLAY LN LEVITTOWN NY 11756 140,750.00
SBC57 10268011990 ANGELO DANIEL 2059 RESERVOIR DRIVE MIDDLETOWN PA 17057 31,900.00
SBC57 10268012002 ROEDER TIMOTHY 331 FURNACE ST TOPTON PA 19562 63,750.00
SBC57 10268012018 AGEE PRISCILLA 8 FAIRVIEW LANE HAZLET NJ 07730 50,000.00
SBC57 10268012062 STREEPER ROBERT G 542 SOUTHWEST RAY AVENUE PORT SAINT LUCIE FL 34983 27,700.00
SBC57 10268012064 SCHULZ GORDON T 3580 RUSKIN AVENUE BOYNTON BEACH FL 33436 15,770.00
SBC57 10268012103 HAMPTON JEFFREY A 928 BUTTERNUT ROAD COOPERSBURG PA 18036 86,000.00
SBC57 10268012173 SIMMONS WILLIAM S 2279 WILLOW TREE TRAIL CLEARWATER FL 34623 12,212.00
SBC57 10268012175 MORGADO ALINA T 178 EVANS STREET OSTERVILLE MA 02655 60,000.00
SBC57 10268012176 LARUE RICHARD O 310-312 DERBY AVENUE DERBY CT 06418 100,000.00
SBC57 10268012217 MEHLING ED 7 RALEIGH LANE KINGS PARK NY 11754 31,940.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- --------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C> <C> <C>
SBC57 10268010327 70,885.77 02/24/97 01/24/27 358.82 04/24/97 80.0 9.650 605.81
SBC57 10268010389 39,930.00 04/04/97 03/04/12 180.10 04/04/97 84.8 12.750 498.66
SBC57 10268010429 37,000.00 03/26/97 02/26/17 239.90 03/26/97 53.6 9.600 347.31
SBC57 10268010453 10,180.20 03/10/97 02/10/12 179.38 04/10/97 79.7 13.750 134.13
SBC57 10268010494 63,000.00 03/24/97 02/24/17 239.84 03/24/97 78.3 12.750 726.90
SBC57 10268010504 20,358.42 03/17/97 02/17/12 179.61 04/17/97 90.0 11.250 236.23
SBC57 10268010512 18,954.00 03/24/97 02/24/07 119.84 03/24/97 90.0 11.250 263.78
SBC57 10268010605 93,500.00 03/10/97 02/10/12 179.38 04/10/97 85.0 11.850 950.97
SBC57 10268010660 55,000.00 03/26/97 02/26/27 359.90 03/26/97 69.6 11.000 523.78
SBC57 10268010661 23,560.00 04/05/97 03/05/12 180.13 04/05/97 84.9 12.350 248.71
SBC57 10268010686 295,036.64 03/05/97 02/05/12 179.21 04/05/97 73.4 10.775 3,322.62
SBC57 10268010743 114,750.00 03/10/97 02/10/12 179.38 04/10/97 85.0 12.750 1,246.98
SBC57 10268010746 24,175.00 04/03/97 03/03/12 180.07 04/03/97 80.9 13.750 317.90
SBC57 10268010789 16,699.08 03/24/97 02/24/12 179.84 04/24/97 85.0 10.300 183.08
SBC57 10268010816 155,700.00 04/03/97 03/03/27 360.07 04/03/97 90.0 10.850 1,465.15
SBC57 10268010826 39,859.62 03/27/97 02/27/12 179.93 04/27/97 86.5 11.750 473.65
SBC57 10268010880 25,519.34 03/25/97 02/25/12 179.87 04/25/97 83.5 11.750 303.14
SBC57 10268010899 108,000.00 03/20/97 02/20/12 179.70 03/20/97 80.0 13.850 1,266.85
SBC57 10268010920 40,000.00 04/04/97 03/04/12 180.10 04/04/97 70.3 11.250 388.50
SBC57 10268010921 36,856.90 01/03/97 12/03/16 237.11 04/03/97 63.7 10.500 369.40
SBC57 10268010979 94,918.67 03/24/97 02/24/12 179.84 04/24/97 67.8 9.600 805.75
SBC57 10268010989 52,200.00 03/19/97 02/19/12 179.67 03/19/97 90.0 11.250 507.00
SBC57 10268010990 58,000.00 03/24/97 02/24/12 179.84 03/24/97 64.5 9.750 614.43
SBC57 10268011127 18,800.00 04/01/97 03/01/12 180.00 04/01/97 89.9 12.000 225.63
SBC57 10268011169 144,000.00 04/06/97 03/06/27 360.16 04/06/97 80.0 10.750 1,344.21
SBC57 10268011175 21,500.00 04/07/97 03/07/07 120.20 04/07/97 89.0 12.000 308.46
SBC57 10268011242 93,844.99 03/28/97 02/28/12 179.97 04/28/97 67.1 9.750 807.61
SBC57 10268011253 83,700.00 03/01/97 02/01/12 179.00 04/01/97 90.0 11.750 844.88
SBC57 10268011254 123,250.00 03/24/97 02/24/12 179.84 03/24/97 85.0 10.700 1,145.89
SBC57 10268011263 25,386.60 03/24/97 02/24/12 179.84 04/24/97 60.0 11.750 301.95
SBC57 10268011264 67,500.00 03/26/97 02/26/12 179.90 03/26/97 90.0 11.850 686.53
SBC57 10268011330 26,000.00 04/04/97 03/04/17 240.10 04/04/97 87.0 11.350 274.59
SBC57 10268011331 25,500.00 03/21/97 02/21/17 239.74 03/21/97 89.0 10.990 263.03
SBC57 10268011343 188,000.00 03/05/97 02/05/12 179.21 04/05/97 80.0 10.750 1,754.94
SBC57 10268011446 47,900.00 04/03/97 03/03/12 180.07 04/03/97 89.8 11.800 568.73
SBC57 10268011470 39,931.35 03/24/97 02/24/12 179.84 04/24/97 89.8 12.000 411.45
SBC57 10268011492 25,500.00 04/03/97 03/03/12 180.07 04/03/97 77.5 12.450 313.46
SBC57 10268011517 56,000.00 04/05/97 03/05/27 360.13 04/05/97 80.0 9.650 477.02
SBC57 10268011531 24,929.15 03/28/97 02/28/17 239.97 04/28/97 57.6 9.150 227.35
SBC57 10268011561 62,400.00 04/05/97 03/05/12 180.13 04/05/97 80.0 10.850 587.19
SBC57 10268011571 18,000.00 03/28/97 02/28/12 179.97 03/28/97 89.9 11.700 212.57
SBC57 10268011576 20,000.00 04/04/97 03/04/12 180.10 04/04/97 13.5 10.750 224.19
SBC57 10268011633 93,355.26 03/24/97 02/24/17 239.84 04/24/97 72.7 9.600 877.85
SBC57 10268011636 24,336.71 03/18/97 02/18/27 359.64 04/18/97 58.3 9.950 214.10
SBC57 10268011638 89,212.49 03/19/97 02/19/27 359.67 04/19/97 85.0 12.100 924.91
SBC57 10268011719 55,827.71 03/24/97 02/24/17 239.84 04/24/97 74.6 9.650 527.49
SBC57 10268011755 22,962.97 03/18/97 02/18/17 239.64 04/18/97 41.0 11.000 237.40
SBC57 10268011765 23,429.01 03/24/97 02/24/12 179.84 04/24/97 38.5 10.400 258.31
SBC57 10268011787 45,750.00 03/24/97 02/24/12 179.84 03/24/97 75.0 13.250 515.04
SBC57 10268011816 17,400.00 03/20/97 02/20/12 179.70 03/20/97 79.6 13.100 221.30
SBC57 10268011878 100,000.00 04/03/97 03/03/17 240.07 04/03/97 76.9 10.850 1,022.00
SBC57 10268011897 16,924.64 03/24/97 02/24/07 119.84 04/24/97 53.1 12.250 246.36
SBC57 10268011930 140,750.00 04/03/97 03/03/12 180.07 04/03/97 80.8 13.750 1,639.90
SBC57 10268011990 31,825.75 03/24/97 02/24/12 179.84 04/24/97 84.9 12.990 403.40
SBC57 10268012002 63,750.00 04/11/97 03/11/12 180.33 04/11/97 83.8 12.500 680.38
SBC57 10268012018 49,869.36 03/17/97 02/17/12 179.61 04/17/97 28.7 11.100 571.44
SBC57 10268012062 27,624.75 03/25/97 02/25/12 179.87 04/25/97 88.4 11.350 271.14
SBC57 10268012064 15,770.00 03/26/97 02/26/12 179.90 03/26/97 85.9 11.800 187.24
SBC57 10268012103 86,000.00 03/20/97 02/20/12 179.70 03/20/97 64.4 9.750 738.87
SBC57 10268012173 12,212.00 03/28/97 02/28/12 179.97 03/28/97 80.0 13.500 158.55
SBC57 10268012175 60,000.00 04/03/97 03/03/12 180.07 04/03/97 13.4 10.750 672.57
SBC57 10268012176 100,000.00 04/05/97 03/05/27 360.13 04/05/97 80.0 11.750 1,009.41
SBC57 10268012217 31,940.00 04/03/97 03/03/12 180.07 04/03/97 89.9 11.800 323.63
</TABLE>
<PAGE>
<TABLE>
Page 5 3/27/97
ALLIANCE FUNDING COMPANY SALE SCHEDULE
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 1 -- 1ST SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 3/27/97
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City St Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C>
SBC57 10268012243 JACKSON JERRY W. 6758 OLD LOWERY ROAD SHANNON NC 28386 41,600.00
SBC57 10268012254 GRECO THOMAS 3813 BEECHWOOD PL SEAFORD NY 11783 36,000.00
SBC57 10268012301 BALCHAN RODNEY 130-29 58TH ROAD FLUSHING NY 11355 36,000.00
SBC57 10268012312 BARAONA LOUIS A 1044 N. CASEY KEY ROAD OSPREY FL 34229 160,000.00
SBC57 10268012326 BROWN ROBERT STEVEN 9907 CROFTON LANE PORT RICHEY FL 34668 36,890.00
SBC57 10268012349 KEAN BERNARD E 14400 LINDEN DRIVE SPRING HILL FL 34609 24,250.00
SBC57 10268012360 VALENTI JOSEPH 239 MOUNTAIN WAY LYNDHURST NJ 07071 136,000.00
SBC57 10268012400 REBOLI LOUIS 25 LOTOWANA LANE STONY BROOK NY 11790 28,000.00
SBC57 10268012420 KU SU LIANG 6427 FIRST PALM POINT STREET ST PETERSBURG BEACH FL 33706 77,500.00
----------------------------------- -------------
135 Sale Total 8,319,134.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- --------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C> <C> <C>
SBC57 10268012243 41,600.00 04/05/97 03/05/12 180.13 04/05/97 80.0 10.650 385.20
SBC57 10268012254 36,000.00 04/03/97 03/03/17 240.07 04/03/97 89.8 11.600 386.40
SBC57 10268012301 36,000.00 03/28/97 02/28/12 179.97 03/28/97 89.9 12.600 387.01
SBC57 10268012312 160,000.00 03/26/97 02/26/17 239.90 03/26/97 68.2 11.250 1,678.81
SBC57 10268012326 36,890.00 04/10/97 03/10/12 180.30 04/10/97 85.0 9.400 307.50
SBC57 10268012349 24,250.00 03/25/97 02/25/12 179.87 03/25/97 84.8 12.750 302.84
SBC57 10268012360 135,612.75 03/28/97 02/28/17 239.97 04/28/97 60.4 9.800 1,294.46
SBC57 10268012400 28,000.00 04/04/97 03/04/12 180.10 04/04/97 16.8 9.600 294.07
SBC57 10268012420 77,500.00 04/03/97 03/03/17 240.07 04/03/97 69.9 9.400 717.35
---------------------------- ------ -------------------------------
135 8,270,525.32 213.49 76.2 11.639 87,728.81
</TABLE>
<PAGE>
<TABLE>
Page 6 3/27/97
ALLIANCE FUNDING COMPANY SALE SCHEDULE
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 1 -- 1ST SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 3/27/97
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City St Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C>
SBC58 10268012423 BROUGHAM TRACY O 6919 OLDGATE CIRCLE NEW PORT RICHEY FL 34655 23,000.00
SBC58 10268012426 MARTINEZ MARI R 8824 SOUTH LAGOON STREET TAMPA FL 33615 17,000.00
SBC58 10268012435 OBRIEN ROBERT F 33 SWEZEY PLACE MONROE NY 10950 39,000.00
SBC58 10268012436 EVENS ROBERT A 2295 RED ROSE LANE LOGANVILLE GA 30249 22,500.00
SBC58 10268012593 DALY JOHN J JR 547 HERRICK DRIVE DOVER NJ 07801 16,000.00
SBC58 10268012684 KANE JAMES J 4030 WALBERT AVE ALLENTOWN PA 18104 25,400.00
SBC58 10268012797 BUTLER PATRICIA KENNEDY 1623 WEBSTER STREET NW WASHINGTON DC 20011 41,280.00
SBC58 10268012869 ETTLIN MARK K 425 NYES PLACE LAGUNA BEACH CA 92651 41,978.00
SBC58 10268012891 CARRILLO ANTHONY C 1848 SOUTHGATE AVENUE FULLERTON CA 92833 28,000.00
SBC58 10268012967 BAITA DARLENE E 3232 PETERBOROUGH STREET HOLIDAY FL 34690 31,800.00
SBC58 10268012996 HAUSER ANTHONY C 972 WASHINGTON AVE NORTHAMPTON PA 18067 76,500.00
SBC58 10268013009 NABAL RANDALL A JR 4209 HOLLOWTRAIL DRIVE TAMPA FL 33624 19,380.00
SBC58 10268013017 HALBERT JANET L 1635 48TH AVENUE NORTH ST PETERSBURG FL 33714 11,250.00
SBC58 10268013057 TERRELL JAMES WELDON 2450 CLIFTON SPRINGS MANOR DECATUR GA 30034 68,800.00
SBC58 10268013159 SOBEL LEIGH H 1100 CUTSPRING RD STRATFORD CT 06497 39,600.00
SBC58 10268013226 HAMMOCK TIMMY C 143 SOUTH CARLETON BATTLE CREEK MI 49017 50,500.00
SBC58 10268013307 ROBINSON LEE B 2543 E 29TH STREET OAKLAND CA 94602 92,000.00
SBC58 10268013340 HERRERA MARTA 3513 MONICA PARKWAY SARASOTA FL 34235 49,400.00
SBC58 10268013476 FISHER GEORGE ELLIS JR 461 ASH ST BROCKTON MA 02401 50,000.00
SBC58 10268013540 KELLER HARRY W II 3226 COURT AVE ERIE PA 16506 46,300.00
SBC58 10268013671 WADE LAUREL 144-12 SHORE AVENUE JAMAICA NY 11435 64,000.00
SBC58 10268013708 WILKERSON DAVID J 405 ELM AVE GLEN BURNIE MD 21061 23,000.00
SBC58 10268014034 RAMBOW GEORGE H 5314 SE JENNINGS AVE MILWAUKIE OR 97267 29,675.00
SBC58 10268014532 FRAZIS PAVLOS 143-08 21ST ROAD WHITESTONE NY 11357 65,000.00
----------------------------------- ----------
24 Sale Total 971,363.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- --------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C> <C> <C>
SBC58 10268012423 22,936.36 03/25/97 02/25/12 179.87 04/25/97 81.6 10.250 250.69
SBC58 10268012426 17,000.00 03/28/97 02/28/17 239.97 03/28/97 23.9 10.850 173.74
SBC58 10268012435 39,000.00 03/28/97 02/28/17 239.97 03/28/97 33.0 9.800 371.21
SBC58 10268012436 22,427.65 03/19/97 02/19/12 179.67 04/19/97 84.7 12.750 280.99
SBC58 10268012593 16,000.00 04/04/97 03/04/07 120.10 04/04/97 85.3 12.500 234.20
SBC58 10268012684 25,240.62 01/03/97 12/03/11 177.11 04/03/97 80.1 12.500 313.06
SBC58 10268012797 41,280.00 04/04/97 03/04/12 180.10 04/04/97 84.9 13.000 456.64
SBC58 10268012869 41,978.00 03/26/97 02/26/17 239.90 03/26/97 85.9 12.750 484.35
SBC58 10268012891 28,000.00 03/28/97 02/28/12 179.97 03/28/97 84.5 10.550 310.38
SBC58 10268012967 31,800.00 04/04/97 03/04/12 180.10 04/04/97 75.3 11.750 376.55
SBC58 10268012996 76,500.00 04/05/97 03/05/27 360.13 04/05/97 85.0 12.500 816.45
SBC58 10268013009 19,380.00 04/10/97 03/10/17 240.30 04/10/97 89.9 11.850 211.37
SBC58 10268013017 11,250.00 03/28/97 02/28/12 179.97 03/28/97 22.5 13.750 147.94
SBC58 10268013057 68,800.00 04/07/97 03/07/27 360.20 04/07/97 80.0 10.500 629.34
SBC58 10268013159 39,542.99 02/21/97 01/21/17 238.72 04/21/97 90.0 12.250 442.95
SBC58 10268013226 50,500.00 04/05/97 03/05/17 240.13 04/05/97 81.4 9.650 475.68
SBC58 10268013307 91,788.97 03/27/97 02/27/27 359.93 04/27/97 80.0 10.990 875.44
SBC58 10268013340 49,400.00 03/28/97 02/28/12 179.97 03/28/97 65.0 11.250 479.80
SBC58 10268013476 50,000.00 04/11/97 03/11/27 360.33 04/11/97 58.8 10.500 457.37
SBC58 10268013540 46,215.65 02/06/97 01/06/12 178.22 04/06/97 81.4 12.950 510.36
SBC58 10268013671 64,000.00 03/25/97 02/25/12 179.87 03/25/97 80.0 13.000 707.97
SBC58 10268013708 23,000.00 04/10/97 03/10/12 180.30 04/10/97 84.6 10.900 259.97
SBC58 10268014034 29,675.00 05/01/97 04/01/12 181.00 05/01/97 86.8 11.400 344.78
SBC58 10268014532 65,000.00 04/10/97 03/10/12 180.30 04/10/97 80.8 11.000 738.79
---------------------------- ------ -------------------------------
24 970,715.24 244.94 76.8 11.541 10,350.02
</TABLE>
<PAGE>
<TABLE>
Page 7 3/27/97
ALLIANCE FUNDING COMPANY SALE SCHEDULE
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 1 -- 1ST SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 3/27/97
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City St Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C>
SBCL15 10266137447 SHOVER MARK W 26 WHITE STREET COHOES NY 12047 157,500.00
SBCL15 10266137871 HYDE ANTHONY 5115 S DREXEL AVE CHICAGO IL 60615 220,000.00
SBCL15 10266139370 MERCHAN JUSTO 59 SKILLMAN AVE JERSEY CITY NJ 07306 250,000.00
SBCL15 10266140137 RUDDER ALFRED 430 HALSEY STREET BROOKLYN NY 11233 115,000.00
SBCL15 10266141225 RHETT ROBERT 738 EAST 21ST STREET BROOKLYN NY 11210 381,500.00
SBCL15 10266141267 XANON CORP 385 MANHATTAN AVENUE NEW YORK NY 10026 91,000.00
SBCL15 10266141707 PRINGLE RICKIE 271 HALSEY STREET BROOKLYN NY 11216 112,000.00
SBCL15 10266141769 CLARDY IRENE 5116-18 S. INDIANA CHICAGO IL 60615 214,500.00
SBCL15 10266142639 OUTAR SUGRIM 11-21 47TH ROAD & 11-23 47TH LONG ISLAND CITY NY 11101 282,000.00
SBCL15 10266143429 BRIDGES JAMES 108-02 GUY BREWER BOULEVARD JAMAICA NY 11433 147,000.00
SBCL15 10266143451 GRIFFIN DORIS G 3536-44 W JACKSON BLVD CHICAGO IL 60624 231,000.00
------------------------------------- -------------
11 Sale Total 2,201,500.00
295 Total with Superior Bank 17,606,180.00
295 Grand Total 17,606,180.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- --------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C> <C> <C>
SBCL15 10266137447 157,156.83 03/01/97 02/01/12 179.00 04/01/97 70.0 11.100 1,800.04
SBCL15 10266137871 220,000.00 02/01/97 01/01/12 178.00 03/01/97 55.0 15.500 2,903.44
SBCL15 10266139370 249,907.27 03/01/97 02/01/12 179.00 04/01/97 50.0 14.000 3,009.40
SBCL15 10266140137 115,000.00 03/01/97 02/01/12 179.00 03/01/97 63.8 11.700 1,358.08
SBCL15 10266141225 381,500.00 04/01/97 03/01/12 180.00 04/01/97 70.0 11.100 4,360.10
SBCL15 10266141267 91,000.00 04/01/97 03/01/12 180.00 04/01/97 65.0 11.500 1,063.05
SBCL15 10266141707 112,000.00 04/01/97 03/01/12 180.00 04/01/97 64.0 11.100 1,280.03
SBCL15 10266141769 214,032.64 03/01/97 02/01/12 179.00 04/01/97 65.0 11.100 2,451.49
SBCL15 10266142639 282,000.00 04/01/97 03/01/12 180.00 04/01/97 52.2 13.200 3,223.04
SBCL15 10266143429 147,000.00 04/01/97 03/01/12 180.00 04/01/97 70.0 12.300 1,792.72
SBCL15 10266143451 231,000.00 04/01/97 03/01/12 180.00 04/01/97 70.0 11.100 2,640.06
---------------------------- ------ -------------------------------
11 2,200,596.74 179.47 62.6 12.266 25,881.45
295 17,553,283.92 216.03 76.4 11.741 188,263.65
295 17,553,283.92 216.03 76.4 11.741 188,263.65
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Company Sale Schedule A
A division of Superior Bank FSB 1997-1 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 3/27/97
Page 1 3/27/97
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C>
SB553 10216127003 AL-HAMID HASSAN 6751 WOODMONT DETROIT MI 48228 51,700.00
SB553 10216137222 BANKS MELVIN 3965 W. ONTARIO AVENUE CHICAGO IL 60624 56,000.00
SB553 10216138327 GREEN DEBRA R 214 N GLOVER STREET TWISP WA 98856 72,000.00
SB553 10216138943 CAMACHO ANTONIO 1653 NORTH WHIPPLE CHICAGO IL 60647 83,000.00
SB553 10216139661 DAVIS J VANCE 120 NORTH 400 EAST SALEM UT 84653 88,500.00
SB553 10216139981 FLEXEN WILLIAM T 19769 SW BELLAVISTA COURT BEAVERTON OR 97007 390,000.00
SB553 10216140087 BACK DONALD T 2448 W SUNRISE DRIVE PHOENIX AZ 85041 90,100.00
SB553 10216140225 COGGINS MARVIN L 2096 WEST WESTFIELD CIRCLE WEST JORDAN UT 84084 58,590.00
SB553 10216140404 LUCHAU J TARA 7471 WEBSTER STREET ARVADA CO 80003 110,500.00
SB553 10216140602 BIRKENHAUER CARLA ANN 132 16TH STREET NEWPORT KY 41071 69,700.00
SB553 10216140622 BOOHER MARK 9583 SOUTH TARBERT CIRCLE SOUTH JORDAN UT 84095 132,600.00
SB553 10216140707 SMITH DANIEL J 1512 BERTHA AVENUE BREMERTON WA 98312 96,000.00
SB553 10216140776 GUTOWSKI FRANK JR 3620 SOUTH CUSHMAN AVENUE TACOMA WA 98408 61,600.00
SB553 10216140848 KAISER REBECCA K 518-520 NORTH WEST ST. LIMA OH 45801 43,200.00
SB553 10216140896 LANKTON MARGERY MILLER 415 GALE STREET ELGIN IL 60123 80,000.00
SB553 10216141062 TERRANOVA ROCHELLE M 1204 MONICA LANE SAN JOSE CA 95128 189,000.00
SB553 10216141103 VAN DYKE MICHAEL P 6284 BUENA VISTA LEXINGTON MI 48450 160,000.00
SB553 10216141106 NERO ESSIC G 19375 WISCONSIN DETROIT MI 48221 56,800.00
SB553 10216141218 AL-THIHABAWY ISMAEL 7319 BRACE DETROIT MI 48228 36,900.00
SB553 10216141295 GOLDAS PAWEL 1035 NORTH HOYNE AVENUE CHICAGO IL 60622 166,500.00
SB553 10216141301 MENDOZA MARIA G 2335 WEST 21ST STREET CHICAGO IL 60608 144,500.00
SB553 10216141311 TOBIASKI JAMES L 3 S. REUTER ARLINGTON HEIGHTS IL 60005 148,700.00
SB553 10216141329 DAVIS ARLYN SCOTT 321 SE 68TH AVENUE HILLSBORO OR 97124 148,750.00
SB553 10216141346 GRAF ARSENIUS FRANCES 12675 EUDORA STREET THORNTON CO 80241 89,250.00
SB553 10216141419 JONES KATHLEEN J 6395 ALMADEN EXPRESSWAY SAN JOSE CA 95120 249,000.00
SB553 10216141455 VAHLE JAMES A 1306 DARTFORD COURT NAPERVILLE IL 60540 184,000.00
SB553 10216141495 RYAN ROBIN 27376 DELTON MADISON HEIGHTS MI 48071 46,500.00
SB553 10216141504 SEMAK ROBERT M 14881 ALBERTA WARREN MI 48089 52,000.00
SB553 10216141507 SUMBLER SUSAN P 580 WOOD VALLEY ORTONVILLE MI 48462 138,500.00
SB553 10216141509 GRIFFITH FREDERICK G 552 BELMONT AVE. NEENAH WI 54956 82,400.00
SB553 10216141510 DAHOUD ROSE 6108 BARRIE DEARBORN MI 48126 79,200.00
SB553 10216141593 ROBINSON THEODORE C 58241 ROMEO PLANK RAY MI 48096 68,000.00
SB553 10216141611 VARGAS EFREN 18615 NORTH 30TH PLACE PHOENIX AZ 85024 113,250.00
SB553 10216141683 AL-NAJAAR ALI 7233 BARRIE DEARBORN MI 48126 71,200.00
SB553 10216141760 SOBH ALI M 6877 RUTHERFORD DETROIT MI 48228 36,000.00
SB553 10216141858 STARK TAMERA M 12377 BROOKSIDE DR. CROWN POINT IN 46307 89,000.00
SB553 10216141865 MEACHAM MARVIN L 155 THIRD METAMORA MI 48455 64,000.00
SB553 10216141883 MILLER DAVID R 1017 NORTH SOMERSET CIRCLE MESA AZ 85205 93,600.00
SB553 10216141945 REEVES TARON 5427 EAST CHUPAROSA LANE CAVE CREEK AZ 85331 221,000.00
SB553 10216141965 BLACKBURN MARY 1872 TAYLOR RD. EAST CLEVELAND OH 44112 56,000.00
SB553 10216141987 JOHNSON DOUGLAS E 620 SEMINOLE STREET OSCEOLA WI 54020 54,400.00
SB553 10216142016 SAM FONG WINSTON KAULANA 840 NORTH TWIN LAKES DRIVE ST GEORGE UT 84770 139,500.00
SB553 10216142034 WALLACE SAMUEL D 3032 YORK STREET DENVER CO 80207 72,000.00
SB553 10216142065 TIRBASO BARBARA A 3994 GRAFTON ROAD BRUNSWICK OH 44212 120,000.00
SB553 10216142068 TADROS HANI 10012 S. PARKE AVENUE OAK LAWN IL 60453 148,000.00
SB553 10216142075 FOLTA HELGA K 4489 WOLFF DRIVE BRUNSWICK OH 44212 102,000.00
SB553 10216142080 SIMS WYONA F 7522 S. ABERDEEN CHICAGO IL 60620 68,000.00
SB553 10216142092 AL-AKOUBI ABBAS 7534 MANSFIELD DETROIT MI 48228 29,700.00
SB553 10216142152 PERKINS REGINALD A 2555 BELVOIR BLVD. CLEVELAND OH 44121 52,000.00
SB553 10216142158 GONZALEZ GERARDO 737 NORTH ELIZABETH STREET CHICAGO IL 60622 130,500.00
SB553 10216142169 BYORTH-DETRIO LINDA S 77 JAMES ORTONVILLE MI 48462 97,100.00
SB553 10216142235 TWIFORD HYLAS H 3106 PINEWOOD AVENUE BELLINGHAM WA 98225 97,000.00
SB553 10216142273 AL-KHAFAJI ALAA 6551 COLEMAN DEARBORN MI 48126 82,400.00
SB553 10216142351 PRATT TERRANCE J 42706 SOMERSET CANTON MI 48187 112,200.00
SB553 10216142358 JAAFAR HUSSEIN 26123 TIMBER TRAIL DEARBORN HEIGHTS MI 48127 242,200.00
SB553 10216142359 AL-WISHAH NADA 7280 ROSEMONT DETROIT MI 48228 46,000.00
SB553 10216142361 NASSER ABRAHIM 7045-47 APPOLINE DEARBORN MI 48126 109,800.00
SB553 10216142365 FROEHLICH MARK ERWIN 3604 MINTON ORION MI 48359 114,700.00
SB553 10216142368 HERRERA GERARDO 8882 WEST STANFORD AVENUE LITTLETON CO 80123 99,450.00
SB553 10216142400 MONASTERIO WINIEFREDO 2215 CHIPPLEGATE WAY NORTH LAS VEGAS NV 89030 80,280.00
SB553 10216142405 THOMAS ROB R 8514 SOUTH FLOWER STREET LITTLETON CO 80123 95,600.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- ---------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C> <C>
SB553 10216127003 51,580.58 11/01/96 10/01/26 9.875 9.875 15.875 5.750
SB553 10216137222 55,941.71 01/01/97 12/01/26 9.250 9.250 15.250 7.750
SB553 10216138327 71,948.40 02/01/97 01/01/27 11.000 10.000 17.000 6.750
SB553 10216138943 82,920.16 03/01/97 02/01/27 9.625 8.625 15.625 5.000
SB553 10216139661 88,500.00 05/01/97 04/01/27 10.750 9.750 16.750 6.000
SB553 10216139981 390,000.00 04/01/97 03/01/27 12.125 11.125 18.125 7.000
SB553 10216140087 90,052.06 04/01/97 03/01/27 9.125 9.125 15.125 5.500
SB553 10216140225 58,499.31 03/01/97 02/01/27 10.500 9.500 16.500 6.250
SB553 10216140404 110,500.00 04/01/97 03/01/27 11.000 10.000 17.000 6.500
SB553 10216140602 69,700.00 04/01/97 03/01/27 10.500 10.500 16.500 5.750
SB553 10216140622 132,501.69 03/01/97 02/01/27 10.875 10.875 16.875 7.500
SB553 10216140707 95,964.83 04/01/97 03/01/27 10.875 10.875 16.875 7.250
SB553 10216140776 61,600.00 04/01/97 03/01/27 10.875 10.875 16.875 7.250
SB553 10216140848 43,200.00 04/01/97 03/01/27 10.500 9.500 16.500 5.750
SB553 10216140896 79,972.99 04/01/97 03/01/27 11.250 10.250 17.250 6.000
SB553 10216141062 189,000.00 04/01/97 03/01/27 8.500 7.500 14.500 4.000
SB553 10216141103 159,921.30 04/01/97 03/01/27 9.500 9.500 15.500 5.500
SB553 10216141106 56,800.00 04/01/97 03/01/27 12.750 11.750 18.750 7.500
SB553 10216141218 36,900.00 04/01/97 03/01/27 10.250 9.250 16.250 5.750
SB553 10216141295 166,500.00 04/01/97 03/01/27 9.875 9.875 15.875 6.000
SB553 10216141301 144,500.00 04/01/97 03/01/27 10.500 9.500 16.500 5.750
SB553 10216141311 148,700.00 04/01/97 03/01/27 11.125 10.125 17.125 6.250
SB553 10216141329 148,750.00 04/01/97 03/01/27 11.875 10.875 17.875 7.375
SB553 10216141346 89,250.00 04/01/97 03/01/27 10.125 10.125 16.125 6.500
SB553 10216141419 249,000.00 04/01/97 03/01/27 9.250 8.250 15.250 4.750
SB553 10216141455 184,000.00 04/01/97 03/01/27 9.500 8.500 15.500 5.250
SB553 10216141495 46,479.43 04/01/97 03/01/27 10.000 10.000 16.000 6.000
SB553 10216141504 52,000.00 04/01/97 03/01/27 12.750 11.750 18.750 7.500
SB553 10216141507 138,500.00 03/01/97 02/01/27 9.000 8.000 15.000 5.500
SB553 10216141509 82,400.00 04/01/97 03/01/27 12.250 11.250 18.250 7.500
SB553 10216141510 79,200.00 04/01/97 03/01/27 9.625 9.625 15.625 5.750
SB553 10216141593 68,000.00 04/01/97 03/01/27 8.875 7.875 14.875 4.750
SB553 10216141611 113,250.00 04/01/97 03/01/27 11.250 10.250 17.250 6.750
SB553 10216141683 71,200.00 04/01/97 03/01/27 9.250 8.250 15.250 4.500
SB553 10216141760 36,000.00 04/01/97 03/01/27 8.875 7.875 14.875 3.750
SB553 10216141858 89,000.00 04/01/97 03/01/27 9.250 8.250 15.250 4.500
SB553 10216141865 64,000.00 04/01/97 03/01/27 12.750 11.750 18.750 8.500
SB553 10216141883 93,570.90 04/01/97 03/01/27 11.625 10.625 17.625 7.000
SB553 10216141945 221,000.00 04/01/97 03/01/27 9.125 9.125 15.125 5.500
SB553 10216141965 56,000.00 04/01/97 03/01/27 12.750 11.750 18.750 7.500
SB553 10216141987 54,386.84 04/01/97 03/01/27 12.750 11.750 18.750 7.500
SB553 10216142016 139,500.00 04/01/97 03/01/27 8.875 8.875 14.875 5.250
SB553 10216142034 72,000.00 04/01/97 03/01/27 12.250 11.250 18.250 7.250
SB553 10216142065 120,000.00 04/01/97 03/01/27 8.875 7.875 14.875 3.750
SB553 10216142068 148,000.00 04/01/97 03/01/27 9.500 9.500 15.500 6.750
SB553 10216142075 102,000.00 04/01/97 03/01/27 11.500 10.500 17.500 6.750
SB553 10216142080 68,000.00 04/01/97 03/01/27 12.750 11.750 18.750 7.500
SB553 10216142092 29,700.00 04/01/97 03/01/27 10.500 9.500 16.500 5.750
SB553 10216142152 52,000.00 05/01/97 04/01/27 12.750 11.750 18.750 7.500
SB553 10216142158 130,500.00 04/01/97 03/01/27 9.625 9.625 15.625 5.750
SB553 10216142169 97,100.00 04/01/97 03/01/27 9.250 8.250 15.250 5.500
SB553 10216142235 97,000.00 04/01/97 03/01/27 9.000 8.000 15.000 4.500
SB553 10216142273 82,400.00 04/01/97 03/01/27 9.250 8.250 15.250 4.500
SB553 10216142351 112,164.14 04/01/97 03/01/27 11.500 10.500 17.500 6.750
SB553 10216142358 242,200.00 04/01/97 03/01/27 10.325 10.325 16.325 6.500
SB553 10216142359 46,000.00 04/01/97 03/01/27 9.250 8.250 15.250 4.500
SB553 10216142361 109,800.00 04/01/97 03/01/27 9.625 9.625 15.625 5.750
SB553 10216142365 114,700.00 04/01/97 03/01/27 8.875 7.875 14.875 4.750
SB553 10216142368 99,450.00 04/01/97 03/01/27 10.250 9.250 16.250 6.000
SB553 10216142400 80,280.00 04/01/97 03/01/27 10.125 10.125 16.125 6.500
SB553 10216142405 95,570.28 04/01/97 03/01/27 11.625 10.625 17.625 7.000
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Company Sale Schedule A
A division of Superior Bank FSB 1997-1 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 3/27/97
Page 2 3/27/97
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C>
SB553 10216142421 FLEMING STEPHEN H 8018 KOOY DRIVE MUNSTER IN 46321 86,000.00
SB553 10216142449 TOMASZEWSKI GERALDINE A 6952 CARRIAGE HILLS DRIVE CANTON TOWNSHIP MI 48187 65,000.00
SB553 10216142468 ATENCIO MARCELLO G 912 FOUNTAIN BOULEVARD EAST COLORADO SPRINGS CO 80903 66,300.00
SB553 10216142539 GRIGGS DAVID T 45504 PLATT UTICA MI 48317 80,700.00
SB553 10216142546 ALDIRAWI QASSIM 6864 WINTHROP DETROIT MI 48228 37,600.00
SB553 10216142569 STRACHAN JAMES E 6401 EAST WALTANN LANE SCOTTSDALE AZ 85254 147,475.00
SB553 10216142615 MCCLURE MARK R 12529 S. LOOMIS ST. CALUMET PARK IL 60643 50,400.00
SB553 10216142631 ALHANNA IMAD 24526 SCOTT DEARBORN MI 48124 120,800.00
SB553 10216142692 DANIELS DONALD G 1707 ESTATES DRIVE MOUNT PROSPECT IL 60056 220,000.00
SB553 10216142713 CAMPOS JESUS 2108 4TH AVENUE NORTH MINNEAPOLIS MN 55405 58,500.00
SB553 10216142747 DAWSON CECILE D 1660 CLINTON STREET AURORA CO 80010 51,562.00
SB553 10216142757 BROWN WILLIAM MOELLER 1502 WEST ST JOHN ROAD PHOENIX AZ 85023 58,500.00
SB553 10216142779 NICOLI ANGELO 124 N. COLUMBIA AVE. OGLESBY IL 61348 63,000.00
SB553 10216142798 FIROSZ ZBIGNIEW 4714 NORTH DAMEN AVENUE CHICAGO IL 60625 270,000.00
SB553 10216142801 FOGG ULYSSES 9047 S. CRANDON AVENUE CHICAGO IL 60617 86,700.00
SB553 10216142804 THOMPSON JAMES M 5941 WOODS POINT DRIVE MILFORD OH 45150 132,500.00
SB553 10216142816 ROMERO FERMIN P 3031 PAWNEE COURT INDIANAPOLIS IN 46236 45,100.00
SB553 10216142819 HOFFER BRIAN 963 CONGRESS STREET MARION OH 43302 50,400.00
SB553 10216142877 RAMIREZ JESUS 3224 N. KENNETH CHICAGO IL 60641 175,900.00
SB553 10216142917 BEATTY JEFF M 1805 EAST 2700 SOUTH SALT LAKE CITY UT 84106 128,000.00
SB553 10216142920 SAVARE ERNEST JR 1722 SOUTH CUSHMAN AVENUE TACOMA WA 98405 113,400.00
SB553 10216142948 WOLFE NORMAN 1703 SOUTH URBAN WAY LAKEWOOD CO 80228 119,000.00
SB553 10216142992 JOKISCH JR PAUL H 2677 BRIDLE BLOOMFIELD HILLS MI 48304 155,000.00
SB553 10216143003 AL-ZEHIRI MOHAMMED 7115 MEAD DEARBORN MI 48126 99,900.00
SB553 10216143004 AL-HECHIMI MEHAL 6455 TERNES DEARBORN MI 48126 67,500.00
SB553 10216143007 HAMMOUD ALI 4921 WILLIAMSON DEARBORN MI 48126 56,700.00
SB553 10216143034 BUSH MARK 18016 NORTH 6TH DRIVE PHOENIX AZ 85023 118,650.00
SB553 10216143036 FOKOS GEORGE 1650 NORTH PIMA ROAD #10B SCOTTSDALE AZ 85257 27,300.00
SB553 10216143037 FOKOS GEORGE 1650 NORTH PIMA ROAD #7 SCOTTSDALE AZ 85257 20,350.00
SB553 10216143053 BUELL REED P 5716 NUGGET COURT NE ALBUQUERQUE NM 87111 161,250.00
SB553 10216143070 BANKS ANTHONY C 7680 COON CLUB RD. MEDINA OH 44256 127,500.00
SB553 10216143084 MALONE JOHNETTA 1474 W. BOSTON DETROIT MI 48206 49,000.00
SB553 10216143120 EIDENBOCK CARL L 4339 WEST JULIE DRIVE GLENDALE AZ 85308 115,200.00
SB553 10216143171 LAPAPA BEATRICE M 5404 SOUTH MOBILE AVENUE CHICAGO IL 60638 100,000.00
SB553 10216143213 COVINGTON CARRIE 8657 DEERING YPSILANTI MI 48198 64,000.00
SB553 10216143218 MOWERY GARY A ROUTE 3 BOX 117 WESTBY WI 54667 71,700.00
SB553 10216143290 OLSZYNSKA JOANNA 4239 S. MICHIGAN CHICAGO IL 60653 100,000.00
SB553 10216143296 MARTINO JUSTIN 1691 CHARLES DRIVE GLENDALE HEIGHTS IL 60139 113,000.00
SB553 10216143368 JELEN FRANCIS J 1600 THACKER STREET DES PLAINES IL 60016 100,000.00
SB553 10216143394 MEDINA BOBBY 4317 W SCHUBERT CHICAGO IL 60639 148,000.00
SB553 10216143415 GARCIA GERALDO 919 1/2 LINCOLN AVENUE BELOIT WI 53511 63,000.00
SB553 10216143420 JESKE BRUCE E 615 MARSHALL AVENUE MILWAUKEE WI 53172 64,300.00
SB553 10216143466 HILL RAY D 260 WOODLAND WEST DRIVE WOODLAND PARK CO 80863 131,750.00
SB553 10216143505 BAZZI NAJAH MOHAMED SAID 7724 ORCHARD DEARBORN MI 48126 84,800.00
SB553 10216143606 RENTERIA DIGNA ESTRADA 4717 WEST DICKENS CHICAGO IL 60639 113,600.00
SB553 10216143682 PHAM LY MINH 5935 BLUE SAGE WAY LITTLETON CO 80123 212,000.00
SB553 10216143716 HAMMAD ISMAT 10561 WEST BLOOMFIELD PALOS PARK IL 60464 187,000.00
SB553 10216143723 SALYER MICHAEL A 221 N. BLAIR ST. MADISON WI 53704 88,000.00
SB553 10216143724 ALAWIEH BASSAM 7041 PINEHURST DEARBORN MI 48126 76,500.00
SB553 10216143727 BAILLARGEON ALBERT 8703 WHITLOCK DEARBORN MI 48126 70,500.00
SB553 10216143728 JONES CHARLES 18660 WOODINGHAM DETROIT MI 48221 60,800.00
SB553 10216143729 AL-MALIKY HANAH 5695 CASPER DETROIT MI 48210 18,000.00
SB553 10216143732 KARROMA KORGIAS 7478 ANNE COURT WEST BLOOMFIELD MI 48322 192,000.00
SB553 10216143827 HALL BONNIE G 7505-07 WEST SHORE DRIVE EDINA MN 55435 263,400.00
SB553 10216143912 KHAN MALICK 3955 W. CHASE AVENUE LINCOLNWOOD IL 60645 200,000.00
SB553 10216143922 GOLD-LIVINGSTON ERNESTINE 3193 RUTLEDGE PARK COURT WEST BLOOMFIELD MI 48322 211,500.00
SB553 10216144019 CHARBONEAU NICOLE MARIE 43440 STARK ROAD COURT STARK MN 55032 99,900.00
SB553 10216144026 PETTY ANGELA M 18326 HAYES DETROIT MI 48205 18,600.00
SB553 10216144058 SPEISER JAMES J 4920 EAST ACOMA DRIVE SCOTTSDALE AZ 85254 124,000.00
SB553 10216144082 FULLER DARYL 421 SOUTH HONEYSUCKLE LANE GILBERT AZ 85296 188,800.00
SB553 10216144119 KERTEZ MICHAEL 839 S BISHOP CHICAGO IL 60607 174,200.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- ------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C> <C>
SB553 10216142421 86,000.00 04/01/97 03/01/27 11.250 10.250 17.250 6.000
SB553 10216142449 65,000.00 04/01/97 03/01/27 10.625 9.625 16.625 6.000
SB553 10216142468 66,300.00 04/01/97 03/01/27 9.500 9.500 15.500 5.900
SB553 10216142539 80,700.00 04/01/97 03/01/27 11.125 10.125 17.125 6.250
SB553 10216142546 37,600.00 04/01/97 03/01/27 9.250 8.250 15.250 4.500
SB553 10216142569 147,475.00 05/01/97 04/01/27 10.500 9.500 16.500 6.000
SB553 10216142615 50,400.00 04/01/97 03/01/27 10.500 9.500 16.500 5.750
SB553 10216142631 120,800.00 04/01/97 03/01/27 9.250 8.250 15.250 4.500
SB553 10216142692 220,000.00 05/01/97 04/01/27 9.250 8.250 15.250 4.500
SB553 10216142713 58,500.00 04/01/97 03/01/27 11.250 10.250 17.250 6.750
SB553 10216142747 51,562.00 05/01/97 04/01/27 11.875 10.875 17.875 6.900
SB553 10216142757 58,500.00 04/01/97 03/01/27 10.625 9.625 16.625 6.000
SB553 10216142779 62,974.96 04/01/97 03/01/27 10.500 9.500 16.500 5.750
SB553 10216142798 270,000.00 04/01/97 03/01/27 10.625 10.625 16.625 6.750
SB553 10216142801 86,646.11 04/01/97 03/01/27 8.375 8.375 14.375 4.500
SB553 10216142804 132,500.00 04/01/97 03/01/27 9.250 8.250 15.250 4.500
SB553 10216142816 45,087.80 04/01/97 03/01/27 12.250 11.250 18.250 6.750
SB553 10216142819 50,400.00 05/01/97 04/01/27 10.500 9.500 16.500 5.750
SB553 10216142877 175,900.00 04/01/97 03/01/27 11.375 10.375 17.375 6.500
SB553 10216142917 128,000.00 04/01/97 03/01/27 10.625 9.625 16.625 6.000
SB553 10216142920 113,400.00 04/01/97 03/01/27 10.250 9.250 16.250 5.750
SB553 10216142948 119,000.00 04/01/97 03/01/27 10.875 9.875 16.875 6.250
SB553 10216142992 155,000.00 05/01/97 04/01/27 10.000 10.000 16.000 6.000
SB553 10216143003 99,900.00 04/01/97 03/01/27 9.625 9.625 15.625 5.750
SB553 10216143004 67,500.00 04/01/97 03/01/27 9.625 9.625 15.625 5.750
SB553 10216143007 56,700.00 04/01/97 03/01/27 9.625 9.625 15.625 5.750
SB553 10216143034 118,597.51 04/01/97 03/01/27 10.000 9.000 16.000 5.500
SB553 10216143036 27,300.00 04/01/97 03/01/27 11.000 10.000 17.000 6.500
SB553 10216143037 20,350.00 04/01/97 03/01/27 11.000 10.000 17.000 6.500
SB553 10216143053 161,250.00 04/01/97 03/01/27 9.000 8.000 15.000 4.500
SB553 10216143070 127,500.00 04/01/97 03/01/27 9.250 8.250 15.250 4.500
SB553 10216143084 49,000.00 05/01/97 04/01/27 9.250 8.250 15.250 4.500
SB553 10216143120 115,200.00 05/01/97 04/01/27 7.375 7.375 13.375 3.750
SB553 10216143171 100,000.00 04/01/97 03/01/27 10.750 9.750 16.750 5.750
SB553 10216143213 64,000.00 04/01/97 03/01/27 11.250 11.250 17.250 7.250
SB553 10216143218 71,700.00 04/01/97 03/01/27 12.250 11.250 18.250 6.750
SB553 10216143290 100,000.00 04/01/97 03/01/27 9.250 8.250 15.250 4.500
SB553 10216143296 113,000.00 04/01/97 03/01/27 11.125 11.125 17.125 7.250
SB553 10216143368 100,000.00 04/01/97 03/01/27 11.250 10.250 17.250 6.000
SB553 10216143394 148,000.00 05/01/97 04/01/27 10.500 9.500 16.500 5.750
SB553 10216143415 63,000.00 05/01/97 04/01/27 10.250 9.250 16.250 5.750
SB553 10216143420 64,300.00 04/01/97 03/01/27 9.375 9.375 15.375 5.750
SB553 10216143466 131,750.00 05/01/97 04/01/27 10.750 9.750 16.750 6.500
SB553 10216143505 84,800.00 05/01/97 04/01/27 8.375 8.375 14.375 4.500
SB553 10216143606 113,600.00 05/01/97 04/01/27 13.500 12.500 19.500 8.500
SB553 10216143682 212,000.00 04/01/97 03/01/27 8.750 7.750 14.750 4.250
SB553 10216143716 187,000.00 04/01/97 03/01/27 7.875 7.875 13.875 4.750
SB553 10216143723 88,000.00 05/01/97 04/01/27 10.750 10.750 16.750 7.000
SB553 10216143724 76,500.00 04/01/97 03/01/27 9.250 8.250 15.250 4.500
SB553 10216143727 70,500.00 04/01/97 03/01/27 9.625 9.625 15.625 5.750
SB553 10216143728 60,800.00 05/01/97 04/01/27 11.500 11.500 17.500 7.500
SB553 10216143729 18,000.00 04/01/97 03/01/27 9.625 9.625 15.625 5.750
SB553 10216143732 192,000.00 05/01/97 04/01/27 12.000 11.000 18.000 7.250
SB553 10216143827 263,400.00 04/01/97 03/01/27 10.125 10.125 16.125 7.500
SB553 10216143912 200,000.00 05/01/97 04/01/27 12.500 11.500 18.500 7.500
SB553 10216143922 211,500.00 05/01/97 04/01/27 10.250 9.250 16.250 5.750
SB553 10216144019 99,900.00 04/01/97 03/01/27 10.750 10.750 16.750 7.000
SB553 10216144026 18,600.00 05/01/97 04/01/27 11.250 10.250 17.250 6.000
SB553 10216144058 124,000.00 05/01/97 04/01/27 9.375 9.375 15.375 5.750
SB553 10216144082 188,699.53 04/01/97 03/01/27 9.125 9.125 15.125 5.750
SB553 10216144119 174,200.00 04/01/97 03/01/27 10.875 9.875 16.875 6.250
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Company Sale Schedule A
A division of Superior Bank FSB 1997-1 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 3/27/97
Page 3 3/27/97
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C>
SB553 10216144317 PEREZ PEDRO 1201 EAST ALTA HEIGHTS DRIVE SANDY UT 84094 112,800.00
SB553 10216144445 GIBBONS LAURA P 17454 BRADY REDFORD MI 48240 61,600.00
--------------------------------------------- ---------------
124 Sale Total 13,099,307.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- ----------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C> <C>
SB553 10216144317 112,800.00 05/01/97 04/01/27 10.625 9.625 16.625 6.400
SB553 10216144445 61,600.00 05/01/97 04/01/27 9.375 9.375 15.375 5.750
--------------------------------- -----------------------------------
124 13,098,247.53 10.274 9.623 16.274 5.961
</TABLE>
<PAGE>
<TABLE>
Alliance Funding Company Sale Schedule A
A division of Superior Bank FSB 1997-1 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 3/27/97
Page 4 3/27/97
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C>
SBC554 10218002644 TRAN JENNIFER T 6 MARCHMONT LN WILLINGBORO NJ 08046 43,000.00
SBC554 10218003911 EDWARDS WILLIAM A JR BOX 26 ROUTE 94 CHESTER NY 10918 98,000.00
SBC554 10218004122 COTRUFO RAYMOND J 168 BARTON RD WHITE PLAINS NY 10605 440,000.00
SBC554 10218004779 FERRANTE ALDO 414 CORBIN AVE STATEN ISLAND NY 10308 125,375.00
SBC554 10218005261 BINDA TAGEMATTIE 170-12 89TH AVENUE JAMAICA NY 11432 127,200.00
SBC554 10218005658 HAYNES GLADYS 3816 CHERRY RIDGE BOULEVARD DECATUR GA 30034 152,000.00
SBC554 10218006702 LOVELL JOSEPH L 1 RR BOX 360 CATAWISSA PA 17820 228,000.00
SBC554 10218007130 VINCENT DANIEL J 1 RR RURAL ROUTE BOX 227 HARDING PA 18643 38,250.00
SBC554 10218007494 HIBSHMAN KIRK R 874 RICHARD DR LEBANON PA 17046 101,230.00
SBC554 10218007794 STEFFENS PATRICIA E 34 BRUCE RD MONTCLAIR NJ 07043 144,500.00
SBC554 10218007807 BLUM MITCHELL R 1351 BAY 28TH STREET FAR ROCKAWAY NY 11691 143,100.00
SBC554 10218008142 KOVALSKY DONALD LOT 36 SECT 12 SUNRISE LAKE DINGMANS FERRY PA 18337 132,000.00
SBC554 10218008622 SHEPPARD SANDRA E 123 EAST POINT UNIT 505 LEHMAN PA 18324 64,000.00
SBC554 10218008781 JONES CAROL C 522 NORTHEAST AVENUE BALTIMORE MD 21205 46,400.00
SBC554 10218008785 WILSON ELLA RD 8 BOX 699 BRIDGETON AVE BRIDGETON NJ 08302 75,000.00
SBC554 10218008874 TARTAGLIONE RICHARD 2030 W 10TH ST BROOKLYN NY 11223 130,000.00
SBC554 10218008966 CARLETON RICHARD T 94 BIESELIN ROAD BELLPORT NY 11713 72,000.00
SBC554 10218009156 VANPELT FREDERICK 21700 MCNULLEN HIGHWAY RAWLING MD 21557 50,625.00
SBC554 10218009231 LLANOS MARCELINO 36 READING AVENUE PLEASANTVILLE NJ 08232 61,200.00
SBC554 10218009345 PICCININNI SCOTT 10606 MAPLE CHASE DR BOCA RATON FL 33498 236,000.00
SBC554 10218009421 SMITH CHERYLYNNE D 607 W GODFREY AVE PHILADELPHIA PA 19126 90,000.00
SBC554 10218009448 GERARDI NANCY A 205 42ND ST UNION CITY NJ 07087 127,400.00
SBC554 10218009483 REED MICHAEL S 4020 OLD PHILADELPHIA PIKE LANCASTER PA 17529 70,400.00
SBC554 10218009526 LALLA JEFFERY 16 MAPLE CT BAY SHORE NY 11706 88,000.00
SBC554 10218009563 HIRSCH NACHAMA 941 E 27TH ST BROOKLYN NY 11210 200,000.00
SBC554 10218009604 GIACOMUCCI RICHARD J 100 EAST GOLF VIEW RD ARDMORE PA 19003 249,500.00
SBC554 10218009679 CHAUDHRY SAMIA N 10 CHESAPEAKE BAY CORAM NY 11368 99,600.00
SBC554 10218009784 MESSINA ROBERT 10 JEAN CT MARLBORO NJ 07746 116,600.00
SBC554 10218009807 COSTANZA BARBARA 309 PARK AVE UNION BEACH NJ 07735 85,000.00
SBC554 10218009844 BROWN WILLIE 13 PRATT ST CHARLESTON SC 29407 63,000.00
SBC554 10218009850 BAILEY KENSON 31 NORTH EMERALD LANE AMITYVILLE NY 11701 94,350.00
SBC554 10218009865 BOYD DONALD H 9 WYNMOOR RD MEDIA PA 19063 178,500.00
SBC554 10218009912 ANSARI LUBNA R 4074 RIVERMEADE DRIVE LILBURN GA 30247 117,300.00
SBC554 10218009931 VANCE JOSEPH P 869 MIRABELLE AVE WESTBURY NY 11590 123,000.00
SBC554 10218009938 JUNEVICA NATALIJA 242-248 HARRAL AVENUE BRIDGEPORT CT 06605 96,000.00
SBC554 10218009944 MICKEL JOSHUA S 480 E WITENT RD VINELAND NJ 08320 72,250.00
SBC554 10218009959 BAUER RICHARD P 120 N 4TH ST ALLENTOWN PA 18102 44,368.00
SBC554 10218009973 SANTOPADRE ROCCO JR 3 FLORAL ROAD AMITYVILLE NY 11701 76,500.00
SBC554 10218010193 NIKNAM AMENEH FARAH 33 CHESTNUT ST CENTRAL ISLIP NY 11722 70,000.00
SBC554 10218010248 KILLION ROBERT L 224 TODD RD WOLCOTT CT 06716 101,500.00
SBC554 10218010348 LUXENBERG SANDI 2839 BRAGG ST BROOKLYN NY 11235 120,000.00
SBC554 10218010380 ESCOBAR RUSSELL H LOT 2 COLLEEN DRIVE TUNKHANNOCK PA 18657 124,200.00
SBC554 10218010397 LIMONCELLI MARY JUDITH 27 S MONTOWESE ST BRANFORD CT 06405 94,500.00
SBC554 10218010423 SALTER RICHARD 14 LAUREN LN NEW EGYPT NJ 08533 212,500.00
SBC554 10218010648 DIIORIO JOHN 5 FOX RUN LN NEWTOWN CT 06470 178,500.00
SBC554 10218010735 VAIRO ANOINETTE 877 WEBSTER AVE NEW ROCHELLE NY 10804 205,700.00
SBC554 10218010805 DARROYO JOHN D 4317-19 HIGBEE STREET PHILADELPHIA PA 19135 49,000.00
SBC554 10218010840 SAFDIEH ABRAHAM 1568 E 5TH ST BROOKLYN NY 11230 284,000.00
SBC554 10218010862 WHITE CRYSTAL 229 LANSDOWNE WESTPORT CT 06880 65,000.00
SBC554 10218010884 GIARDALAS PATRICIA 310 RANDOLPH RD FREEHOLD NJ 07728 195,000.00
SBC554 10218010917 ROMIG DAVID W 151 HOME RD MERTZTOWN PA 19539 78,000.00
SBC554 10218010934 HAYNES DOUGLAS V. 438 MONROE COURT KENNESAW GA 30144 92,000.00
SBC554 10218010953 CORRIGAN ROSEANN 76 NEW STREET HUDSON PA 18705 90,400.00
SBC554 10218010996 PANNIELLO VINCENT E 120 NAVILLUS RD TEWKSBURY MA 01876 147,000.00
SBC554 10218011056 CROWTHER MARK K 134 W CARACAS AVE HERSHEY PA 17033 85,180.00
SBC554 10218011210 LEVIEV DAVID 521 BEACH 126TH ST BELLE HARBOR NY 11694 267,750.00
SBC554 10218011219 LIPSCOMB WILLIAM 2019 ONEIDA ROAD KARNS CITY PA 16040 47,840.00
SBC554 10218011224 LEEDS HOWARD 534 SPERRY BLVD NEW HYDE PARK NY 11040 178,000.00
SBC554 10218011238 COURSEY STACEY L 117 VAIL ST WATERBURY CT 06708 46,750.00
SBC554 10218011301 MORSE KERRY P 315 ROBERTS RD PITTSBURGH PA 15239 79,650.00
SBC554 10218011306 GORMAN CAROL A 1236 BALMORAL DR PITTSBURGH PA 15237 96,300.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- ----------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C> <C>
SBC554 10218002644 42,304.82 12/01/96 11/01/26 9.500 9.500 15.500 5.750
SBC554 10218003911 97,970.36 03/01/97 02/01/27 11.750 10.750 17.750 7.000
SBC554 10218004122 439,794.72 03/01/97 02/01/27 9.750 8.750 15.750 5.250
SBC554 10218004779 125,334.93 03/01/97 02/01/27 11.500 10.500 17.500 7.125
SBC554 10218005261 127,200.00 03/01/97 02/01/27 12.125 11.125 18.125 8.250
SBC554 10218005658 151,961.10 03/01/97 02/01/27 12.500 11.500 18.500 7.500
SBC554 10218006702 228,000.00 03/01/97 02/01/27 11.875 11.875 17.875 8.500
SBC554 10218007130 38,233.52 03/01/97 02/01/27 10.125 10.125 16.125 6.500
SBC554 10218007494 100,981.50 03/01/97 02/01/27 11.750 10.750 17.750 8.000
SBC554 10218007794 144,500.00 04/01/97 03/01/27 9.875 8.875 15.875 6.250
SBC554 10218007807 143,100.00 03/01/97 02/01/27 11.250 10.250 17.250 6.750
SBC554 10218008142 131,956.64 02/01/97 01/01/27 11.375 11.375 17.375 8.000
SBC554 10218008622 63,976.55 02/01/97 01/01/27 10.875 10.875 16.875 8.000
SBC554 10218008781 46,386.35 03/01/97 02/01/27 11.875 11.875 17.875 8.500
SBC554 10218008785 75,000.00 04/01/97 03/01/27 9.875 8.875 15.875 6.000
SBC554 10218008874 130,000.00 04/01/97 03/01/27 9.875 8.875 15.875 5.375
SBC554 10218008966 71,969.81 03/01/97 02/01/27 10.250 10.250 16.250 6.875
SBC554 10218009156 50,625.00 04/01/97 03/01/27 9.875 8.875 15.875 5.000
SBC554 10218009231 61,181.49 03/01/97 02/01/27 11.750 10.750 17.750 7.500
SBC554 10218009345 235,883.91 03/01/97 02/01/27 9.500 8.500 15.500 5.250
SBC554 10218009421 89,963.26 03/01/97 02/01/27 10.375 9.375 16.375 6.000
SBC554 10218009448 127,400.00 04/01/97 03/01/27 11.000 10.000 17.000 6.250
SBC554 10218009483 70,354.80 03/01/97 02/01/27 11.500 10.500 17.500 6.750
SBC554 10218009526 88,000.00 04/01/97 03/01/27 11.875 11.875 17.875 8.250
SBC554 10218009563 200,000.00 04/01/97 03/01/27 9.250 8.250 15.250 4.750
SBC554 10218009604 249,406.06 03/01/97 02/01/27 10.750 9.750 16.750 6.500
SBC554 10218009679 99,553.53 03/01/97 02/01/27 9.750 8.750 15.750 5.500
SBC554 10218009784 116,600.00 04/01/97 03/01/27 9.875 8.875 15.875 5.250
SBC554 10218009807 85,000.00 04/01/97 03/01/27 12.000 11.000 18.000 7.000
SBC554 10218009844 63,000.00 04/01/97 03/01/27 10.500 9.500 16.500 6.750
SBC554 10218009850 94,292.64 01/01/97 12/01/26 11.750 10.750 17.750 7.500
SBC554 10218009865 178,399.93 03/01/97 02/01/27 8.875 7.875 14.875 3.750
SBC554 10218009912 117,300.00 04/01/97 03/01/27 11.125 11.125 17.125 7.750
SBC554 10218009931 123,000.00 05/01/97 04/01/27 8.750 7.750 14.750 4.500
SBC554 10218009938 96,000.00 04/01/97 03/01/27 12.875 11.875 18.875 8.250
SBC554 10218009944 72,250.00 03/01/97 02/01/27 10.750 10.750 16.750 7.500
SBC554 10218009959 44,368.00 04/01/97 03/01/27 10.850 9.850 16.850 6.600
SBC554 10218009973 76,472.72 03/01/97 02/01/27 11.000 10.000 17.000 6.750
SBC554 10218010193 69,772.18 03/01/97 02/01/27 10.500 9.500 16.500 6.250
SBC554 10218010248 101,500.00 04/01/97 03/01/27 9.625 8.625 15.625 6.000
SBC554 10218010348 120,000.00 04/01/97 03/01/27 9.375 9.375 15.375 5.750
SBC554 10218010380 124,142.06 03/01/97 02/01/27 9.750 9.750 15.750 6.750
SBC554 10218010397 94,500.00 04/01/97 03/01/27 8.375 7.375 14.375 3.250
SBC554 10218010423 212,500.00 04/01/97 03/01/27 11.250 10.250 17.250 6.500
SBC554 10218010648 178,500.00 04/01/97 03/01/27 11.500 11.500 17.500 7.875
SBC554 10218010735 205,622.56 03/01/97 02/01/27 10.750 9.750 16.750 7.000
SBC554 10218010805 49,000.00 03/01/97 02/01/27 9.875 9.875 15.875 7.000
SBC554 10218010840 284,000.00 04/01/97 03/01/27 10.250 9.250 16.250 6.000
SBC554 10218010862 65,000.00 04/01/97 03/01/27 10.125 9.125 16.125 5.750
SBC554 10218010884 195,000.00 04/01/97 03/01/27 9.875 9.875 15.875 6.250
SBC554 10218010917 78,000.00 04/01/97 03/01/27 10.750 9.750 16.750 6.000
SBC554 10218010934 92,000.00 05/01/97 04/01/27 9.125 8.125 15.125 5.250
SBC554 10218010953 90,400.00 04/01/97 03/01/27 12.750 11.750 18.750 7.500
SBC554 10218010996 147,000.00 04/01/97 03/01/27 11.000 10.000 17.000 6.250
SBC554 10218011056 85,180.00 04/01/97 03/01/27 8.750 7.750 14.750 5.500
SBC554 10218011210 267,671.24 03/01/97 02/01/27 11.875 10.875 17.875 7.250
SBC554 10218011219 47,840.00 04/01/97 03/01/27 12.000 11.000 18.000 7.000
SBC554 10218011224 178,000.00 04/01/97 03/01/27 10.500 10.500 16.500 8.000
SBC554 10218011238 46,750.00 04/01/97 03/01/27 12.000 11.000 18.000 7.500
SBC554 10218011301 79,650.00 04/01/97 03/01/27 10.125 9.125 16.125 5.000
SBC554 10218011306 96,300.00 05/01/97 04/01/27 10.250 9.250 16.250 5.750
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Company Sale Schedule A
A division of Superior Bank FSB 1997-1 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 3/27/97
Page 5 3/27/97
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C>
SBC554 10218011333 SALEEBY DANIEL B. 230 WAGNER ST TROUTMAN NC 28166 56,000.00
SBC554 10218011407 KANTANAS NICK 20 SCOTT TER LIVINGSTON NJ 07039 152,800.00
SBC554 10218011453 REYES ANGELO 82 WOOLSEY ST NEW HAVEN CT 06513 56,500.00
SBC554 10218011459 PAUL EDWARD J 37 BRIGHTON 2ND PL BROOKLYN NY 11235 123,300.00
SBC554 10218011488 KELLY IAN H 211 ASBURY AVE WESTBURY NY 11550 139,200.00
SBC554 10218011489 EDWARDS ALICE 109 WARD ST NEW HAVEN CT 06519 54,400.00
SBC554 10218011526 MOORE PHILLIP G 512 2ND STREET UNIT 3 INDIAN ROCKS BEACH FL 33785 82,600.00
SBC554 10218011536 DYE GERALD L RR 3 BOX 343 MOUNT PLEASANT PA 15666 47,873.00
SBC554 10218011879 ROBERTO CHRISTOPHER T 65 MAPLEWOOD DR MONROE CT 06468 187,850.00
SBC554 10218011964 WEIST MELVIN T 920 SENECA STREET POTTSVILLE PA 17901 68,000.00
SBC554 10218011969 BERGMAN DANA H 1219 NORTH WOODBINE AVENUE PENN VALLEY PA 19072 245,250.00
SBC554 10218011976 SILVERSTONE PHILLIP W 451 WARWICK ROAD WYNNWOOD PA 19096 544,000.00
SBC554 10218012030 PULEO MARY ANNE 53 4TH ST HIGHLANDS NJ 07732 33,250.00
SBC554 10218012317 REDLINE SHERI L 334 E 9TH ST NORTHAMPTON PA 18067 94,000.00
SBC554 10218012557 HART KATHLEEN 1806 ELECTRIC STREET DUNMORE PA 18509 45,000.00
SBC554 10218012630 LICK LILLIAN E 1502 RACE STREET ALLENTOWN PA 18103 74,400.00
SBC554 10218012756 HARMES EDWARD M 16 VILLAGE SQ WILLOW STREET PA 17584 126,400.00
SBC554 10218012813 LARSEN THERESA M 727 MANSFIELD CITY RD STORRS MANSFIELD CT 06268 140,250.00
SBC554 10218012885 FALERO PATRICIA 183-31 DALNY ROAD JAMAICA NY 11432 225,000.00
SBC554 10218012889 KLINE W BOYD JR 3726 WALNUT ST HARRISBURG PA 17109 57,600.00
SBC554 10218012956 MULLENBACH MATTHEW G 123 SPRING GROVE RD PITTSBURGH PA 15235 52,200.00
SBC554 10218013023 MILLARD MICHAEL R 89 ANALOMINK ST EAST STROUDSBURG PA 18301 166,500.00
SBC554 10218013113 MULQUEENEY SHARON E 21 ANGELA RD FRAMINGHAM MA 01701 142,400.00
SBC554 10218013164 HOPKINS ELAINE EVANS 2544 16TH AVENUE SOUTH ST PETERSBURG FL 33712 43,500.00
SBC554 10218013180 RIVES DONALD R 3630 VILLANOVA CT BETHLEHEM PA 18017 193,500.00
SBC554 10218013262 KAMINSKI PETER P 15 CARRINGTON ROAD SOUTH LYME CT 06376 70,000.00
SBC554 10218013699 ALEXANDER VERA E 663 WARWICK ST BROOKLYN NY 11207 161,500.00
SBC554 10218014486 MYERS MALLON R. 7128 ONYX DRIVE NORTH ST PETERSBURG FL 33702 34,400.00
--------------------------------------------- ---------------
89 Sale Total 10,826,091.00
213 Total with Superior 23,925,398.00
213 Grand Total 23,925,398.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- ----------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C> <C> <C>
SBC554 10218011333 55,973.87 04/01/97 03/01/27 9.750 9.750 15.750 5.750
SBC554 10218011407 152,800.00 04/01/97 03/01/27 9.625 9.625 15.625 6.250
SBC554 10218011453 56,500.00 04/01/97 03/01/27 11.875 11.875 17.875 7.750
SBC554 10218011459 123,300.00 04/01/97 03/01/27 9.375 9.375 15.375 5.750
SBC554 10218011488 139,200.00 04/01/97 03/01/27 9.875 9.875 15.875 6.250
SBC554 10218011489 54,400.00 04/01/97 03/01/27 11.875 10.875 17.875 7.250
SBC554 10218011526 82,600.00 05/01/97 04/01/27 9.000 8.000 15.000 4.500
SBC554 10218011536 47,855.68 04/01/97 03/01/27 10.750 9.750 16.750 5.750
SBC554 10218011879 187,850.00 04/01/97 03/01/27 9.750 8.750 15.750 5.500
SBC554 10218011964 68,000.00 04/01/97 03/01/27 11.875 10.875 17.875 7.250
SBC554 10218011969 245,108.90 03/01/97 02/01/27 8.750 8.750 14.750 6.375
SBC554 10218011976 544,000.00 04/01/97 03/01/27 10.250 9.250 16.250 7.000
SBC554 10218012030 33,250.00 04/01/97 03/01/27 11.250 10.250 17.250 6.000
SBC554 10218012317 94,000.00 05/01/97 04/01/27 9.000 8.000 15.000 4.500
SBC554 10218012557 45,000.00 05/01/97 04/01/27 10.750 9.750 16.750 5.500
SBC554 10218012630 74,400.00 05/01/97 04/01/27 10.875 10.875 16.875 6.000
SBC554 10218012756 126,400.00 05/01/97 04/01/27 12.500 11.500 18.500 7.500
SBC554 10218012813 140,250.00 04/01/97 03/01/27 11.375 11.375 17.375 7.750
SBC554 10218012885 225,000.00 04/01/97 03/01/27 9.875 8.875 15.875 5.000
SBC554 10218012889 57,555.24 02/01/97 01/01/27 10.625 9.625 16.625 6.750
SBC554 10218012956 52,200.00 04/01/97 03/01/27 8.625 8.625 14.625 5.000
SBC554 10218013023 166,500.00 05/01/97 04/01/27 10.000 9.000 16.000 5.750
SBC554 10218013113 142,400.00 05/01/97 04/01/27 11.750 10.750 17.750 7.000
SBC554 10218013164 43,500.00 05/01/97 04/01/27 11.250 10.250 17.250 6.000
SBC554 10218013180 193,500.00 05/01/97 04/01/27 8.375 8.375 14.375 3.750
SBC554 10218013262 70,000.00 04/01/97 03/01/27 9.250 8.250 15.250 4.500
SBC554 10218013699 161,500.00 04/01/97 03/01/27 11.250 10.250 17.250 6.500
SBC554 10218014486 34,400.00 05/01/97 04/01/27 8.750 7.750 14.750 4.500
--------------------------------- -----------------------------------
89 10,823,493.37 10.463 9.738 16.463 6.337
213 23,921,740.90 10.360 9.675 16.360 6.131
213 23,921,740.90 10.360 9.675 16.360 6.131
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Company Sale Schedule B
A division of Superior Bank FSB 1996-4 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 3/27/97
Page 1 3/27/97
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Sale ID Account Name Origination Property Int & Prin Balance
- ---------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
SB553 10216127003 AL-HAMID HASSAN 51,700.00 SF 448.94 51,580.58
SB553 10216137222 BANKS MELVIN 56,000.00 MF 460.70 55,941.71
SB553 10216138327 GREEN DEBRA R 72,000.00 SF 685.68 71,948.40
SB553 10216138943 CAMACHO ANTONIO 83,000.00 MF 705.49 82,920.16
SB553 10216139661 DAVIS J VANCE 88,500.00 SF 826.13 88,500.00
SB553 10216139981 FLEXEN WILLIAM T 390,000.00 SF 4,049.16 390,000.00
SB553 10216140087 BACK DONALD T 90,100.00 SF 733.08 90,052.06
SB553 10216140225 COGGINS MARVIN L 58,590.00 SF 535.95 58,499.31
SB553 10216140404 LUCHAU J TARA 110,500.00 SF 1,052.32 110,500.00
SB553 10216140602 BIRKENHAUER CARLA ANN 69,700.00 SF 637.57 69,700.00
SB553 10216140622 BOOHER MARK 132,600.00 SF 1,250.27 132,501.69
SB553 10216140707 SMITH DANIEL J 96,000.00 SF 905.17 95,964.83
SB553 10216140776 GUTOWSKI FRANK JR 61,600.00 SF 580.82 61,600.00
SB553 10216140848 KAISER REBECCA K 43,200.00 MF 395.17 43,200.00
SB553 10216140896 LANKTON MARGERY MILLER 80,000.00 SF 777.01 79,972.99
SB553 10216141062 TERRANOVA ROCHELLE M 189,000.00 SF 1,453.25 189,000.00
SB553 10216141103 VAN DYKE MICHAEL P 160,000.00 SF 1,345.37 159,921.30
SB553 10216141106 NERO ESSIC G 56,800.00 SF 617.24 56,800.00
SB553 10216141218 AL-THIHABAWY ISMAEL 36,900.00 SF 330.66 36,900.00
SB553 10216141295 GOLDAS PAWEL 166,500.00 MF 1,445.80 166,500.00
SB553 10216141301 MENDOZA MARIA G 144,500.00 MF 1,321.80 144,500.00
SB553 10216141311 TOBIASKI JAMES L 148,700.00 SF 1,430.17 148,700.00
SB553 10216141329 DAVIS ARLYN SCOTT 148,750.00 SF 1,515.77 148,750.00
SB553 10216141346 GRAF ARSENIUS FRANCES 89,250.00 SF 791.49 89,250.00
SB553 10216141419 JONES KATHLEEN J 249,000.00 SF 2,048.46 249,000.00
SB553 10216141455 VAHLE JAMES A 184,000.00 SF 1,547.17 184,000.00
SB553 10216141495 RYAN ROBIN 46,500.00 SF 408.07 46,479.43
SB553 10216141504 SEMAK ROBERT M 52,000.00 SF 565.08 52,000.00
SB553 10216141507 SUMBLER SUSAN P 138,500.00 SF 1,114.40 138,500.00
SB553 10216141509 GRIFFITH FREDERICK G 82,400.00 SF 863.47 82,400.00
SB553 10216141510 DAHOUD ROSE 79,200.00 SF 673.19 79,200.00
SB553 10216141593 ROBINSON THEODORE C 68,000.00 SF 541.04 68,000.00
SB553 10216141611 VARGAS EFREN 113,250.00 SF 1,099.96 113,250.00
SB553 10216141683 AL-NAJAAR ALI 71,200.00 SF 585.74 71,200.00
SB553 10216141760 SOBH ALI M 36,000.00 SF 286.43 36,000.00
SB553 10216141858 STARK TAMERA M 89,000.00 SF 732.18 89,000.00
SB553 10216141865 MEACHAM MARVIN L 64,000.00 SF 695.48 64,000.00
SB553 10216141883 MILLER DAVID R 93,600.00 SF 935.85 93,570.90
SB553 10216141945 REEVES TARON 221,000.00 SF 1,798.13 221,000.00
SB553 10216141965 BLACKBURN MARY 56,000.00 SF 608.55 56,000.00
SB553 10216141987 JOHNSON DOUGLAS E 54,400.00 SF 591.16 54,386.84
SB553 10216142016 SAM FONG WINSTON KAULANA 139,500.00 SF 1,109.92 139,500.00
SB553 10216142034 WALLACE SAMUEL D 72,000.00 SF 754.49 72,000.00
SB553 10216142065 TIRBASO BARBARA A 120,000.00 SF 954.77 120,000.00
SB553 10216142068 TADROS HANI 148,000.00 SF 1,244.46 148,000.00
SB553 10216142075 FOLTA HELGA K 102,000.00 SF 1,010.10 102,000.00
SB553 10216142080 SIMS WYONA F 68,000.00 SF 738.95 68,000.00
SB553 10216142092 AL-AKOUBI ABBAS 29,700.00 SF 271.68 29,700.00
SB553 10216142152 PERKINS REGINALD A 52,000.00 SF 565.08 52,000.00
SB553 10216142158 GONZALEZ GERARDO 130,500.00 MF 1,109.24 130,500.00
SB553 10216142169 BYORTH-DETRIO LINDA S 97,100.00 SF 798.82 97,100.00
SB553 10216142235 TWIFORD HYLAS H 97,000.00 SF 780.48 97,000.00
SB553 10216142273 AL-KHAFAJI ALAA 82,400.00 MF 677.88 82,400.00
SB553 10216142351 PRATT TERRANCE J 112,200.00 SF 1,111.11 112,164.14
SB553 10216142358 JAAFAR HUSSEIN 242,200.00 SF 2,183.87 242,200.00
SB553 10216142359 AL-WISHAH NADA 46,000.00 SF 378.43 46,000.00
SB553 10216142361 NASSER ABRAHIM 109,800.00 MF 933.29 109,800.00
SB553 10216142365 FROEHLICH MARK ERWIN 114,700.00 SF 912.60 114,700.00
SB553 10216142368 HERRERA GERARDO 99,450.00 SF 891.17 99,450.00
SB553 10216142400 MONASTERIO WINIEFREDO 80,280.00 SF 711.94 80,280.00
SB553 10216142405 THOMAS ROB R 95,600.00 SF 955.85 95,570.28
<CAPTION>
Origin Next Current Property
LTV Adjustment Mortgage Value at Owner
Sale ID Account Ratio Date Rate Origination Occupied
- -------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
SB553 10216127003 89.9 04/01/97 9.875 57,500.00 Y
SB553 10216137222 70.0 06/01/97 9.250 80,000.00 Y
SB553 10216138327 85.7 01/01/99 11.000 84,000.00 Y
SB553 10216138943 79.0 02/01/99 9.625 105,000.00 Y
SB553 10216139661 75.0 04/01/99 10.750 118,000.00 Y
SB553 10216139981 62.9 03/01/99 12.125 620,000.00 Y
SB553 10216140087 85.0 09/01/97 9.125 106,000.00 Y
SB553 10216140225 65.1 02/01/99 10.500 90,000.00 Y
SB553 10216140404 85.0 03/01/99 11.000 130,000.00 Y
SB553 10216140602 88.7 09/01/97 10.500 78,500.00 Y
SB553 10216140622 85.0 08/01/97 10.875 156,000.00 Y
SB553 10216140707 80.0 09/01/97 10.875 120,000.00 Y
SB553 10216140776 80.0 09/01/97 10.875 77,000.00 Y
SB553 10216140848 90.0 03/01/99 10.500 48,000.00 Y
SB553 10216140896 61.5 03/01/99 11.250 130,000.00 Y
SB553 10216141062 66.4 03/01/99 8.500 284,500.00 N
SB553 10216141103 72.3 09/01/97 9.500 221,000.00 Y
SB553 10216141106 80.0 03/01/99 12.750 71,000.00 Y
SB553 10216141218 87.8 03/01/99 10.250 42,000.00 Y
SB553 10216141295 90.0 09/01/97 9.875 185,000.00 Y
SB553 10216141301 85.0 03/01/99 10.500 170,000.00 Y
SB553 10216141311 84.9 03/01/99 11.125 175,000.00 Y
SB553 10216141329 85.0 03/01/99 11.875 175,000.00 Y
SB553 10216141346 85.0 09/01/97 10.125 105,000.00 Y
SB553 10216141419 74.1 03/01/99 9.250 336,000.00 Y
SB553 10216141455 80.0 03/01/99 9.500 230,000.00 Y
SB553 10216141495 70.4 09/01/97 10.000 66,000.00 Y
SB553 10216141504 76.4 03/01/99 12.750 68,000.00 Y
SB553 10216141507 74.8 02/01/99 9.000 185,000.00 Y
SB553 10216141509 80.0 03/01/99 12.250 103,000.00 Y
SB553 10216141510 90.0 09/01/97 9.625 88,000.00 Y
SB553 10216141593 80.0 03/01/99 8.875 85,000.00 Y
SB553 10216141611 89.8 03/01/99 11.250 126,000.00 Y
SB553 10216141683 80.0 03/01/99 9.250 89,000.00 Y
SB553 10216141760 76.5 03/01/99 8.875 47,000.00 Y
SB553 10216141858 68.4 03/01/99 9.250 130,000.00 Y
SB553 10216141865 80.0 03/01/99 12.750 80,000.00 Y
SB553 10216141883 80.0 03/01/99 11.625 117,000.00 Y
SB553 10216141945 85.0 09/01/97 9.125 260,000.00 Y
SB553 10216141965 80.0 03/01/99 12.750 70,000.00 Y
SB553 10216141987 80.0 03/01/99 12.750 68,000.00 Y
SB553 10216142016 75.0 09/01/97 8.875 186,000.00 Y
SB553 10216142034 80.0 03/01/99 12.250 90,000.00 Y
SB553 10216142065 76.9 03/01/99 8.875 156,000.00 Y
SB553 10216142068 70.4 09/01/97 9.500 210,000.00 Y
SB553 10216142075 85.0 03/01/99 11.500 120,000.00 Y
SB553 10216142080 80.0 03/01/99 12.750 85,000.00 Y
SB553 10216142092 90.0 03/01/99 10.500 33,000.00 Y
SB553 10216142152 80.0 04/01/99 12.750 65,000.00 Y
SB553 10216142158 90.0 09/01/97 9.625 145,000.00 Y
SB553 10216142169 84.8 03/01/99 9.250 114,500.00 Y
SB553 10216142235 75.7 03/01/99 9.000 128,000.00 Y
SB553 10216142273 84.9 03/01/99 9.250 97,000.00 Y
SB553 10216142351 85.0 03/01/99 11.500 132,000.00 Y
SB553 10216142358 84.9 09/01/97 10.325 285,000.00 Y
SB553 10216142359 79.3 03/01/99 9.250 58,000.00 Y
SB553 10216142361 89.2 09/01/97 9.625 123,000.00 Y
SB553 10216142365 84.9 03/01/99 8.875 135,000.00 Y
SB553 10216142368 85.0 03/01/99 10.250 117,000.00 Y
SB553 10216142400 84.9 09/01/97 10.125 94,500.00 Y
SB553 10216142405 80.0 03/01/99 11.625 119,500.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Company Sale Schedule B
A division of Superior Bank FSB 1996-4 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 3/27/97
Page 2 3/27/97
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Sale ID Account Name Origination Property Int & Prin Balance
- ---------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
SB553 10216142421 FLEMING STEPHEN H 86,000.00 SF 835.28 86,000.00
SB553 10216142449 TOMASZEWSKI GERALDINE A 65,000.00 SF 600.66 65,000.00
SB553 10216142468 ATENCIO MARCELLO G 66,300.00 SF 557.49 66,300.00
SB553 10216142539 GRIGGS DAVID T 80,700.00 SF 776.16 80,700.00
SB553 10216142546 ALDIRAWI QASSIM 37,600.00 SF 309.33 37,600.00
SB553 10216142569 STRACHAN JAMES E 147,475.00 SF 1,349.01 147,475.00
SB553 10216142615 MCCLURE MARK R 50,400.00 SF 461.03 50,400.00
SB553 10216142631 ALHANNA IMAD 120,800.00 SF 993.79 120,800.00
SB553 10216142692 DANIELS DONALD G 220,000.00 SF 1,809.89 220,000.00
SB553 10216142713 CAMPOS JESUS 58,500.00 SF 568.19 58,500.00
SB553 10216142747 DAWSON CECILE D 51,562.00 SF 525.42 51,562.00
SB553 10216142757 BROWN WILLIAM MOELLER 58,500.00 SF 540.60 58,500.00
SB553 10216142779 NICOLI ANGELO 63,000.00 SF 576.29 62,974.96
SB553 10216142798 FIROSZ ZBIGNIEW 270,000.00 MF 2,495.06 270,000.00
SB553 10216142801 FOGG ULYSSES 86,700.00 SF 658.98 86,646.11
SB553 10216142804 THOMPSON JAMES M 132,500.00 SF 1,090.05 132,500.00
SB553 10216142816 ROMERO FERMIN P 45,100.00 SF 472.60 45,087.80
SB553 10216142819 HOFFER BRIAN 50,400.00 SF 461.03 50,400.00
SB553 10216142877 RAMIREZ JESUS 175,900.00 MF 1,725.17 175,900.00
SB553 10216142917 BEATTY JEFF M 128,000.00 SF 1,182.85 128,000.00
SB553 10216142920 SAVARE ERNEST JR 113,400.00 SF 1,016.18 113,400.00
SB553 10216142948 WOLFE NORMAN 119,000.00 SF 1,122.04 119,000.00
SB553 10216142992 JOKISCH JR PAUL H 155,000.00 SF 1,360.24 155,000.00
SB553 10216143003 AL-ZEHIRI MOHAMMED 99,900.00 SF 849.14 99,900.00
SB553 10216143004 AL-HECHIMI MEHAL 67,500.00 SF 573.74 67,500.00
SB553 10216143007 HAMMOUD ALI 56,700.00 SF 481.94 56,700.00
SB553 10216143034 BUSH MARK 118,650.00 SF 1,041.24 118,597.51
SB553 10216143036 FOKOS GEORGE 27,300.00 CD 259.99 27,300.00
SB553 10216143037 FOKOS GEORGE 20,350.00 CD 193.80 20,350.00
SB553 10216143053 BUELL REED P 161,250.00 SF 1,297.45 161,250.00
SB553 10216143070 BANKS ANTHONY C 127,500.00 SF 1,048.91 127,500.00
SB553 10216143084 MALONE JOHNETTA 49,000.00 SF 403.11 49,000.00
SB553 10216143120 EIDENBOCK CARL L 115,200.00 SF 795.66 115,200.00
SB553 10216143171 LAPAPA BEATRICE M 100,000.00 MF 933.48 100,000.00
SB553 10216143213 COVINGTON CARRIE 64,000.00 SF 621.61 64,000.00
SB553 10216143218 MOWERY GARY A 71,700.00 SF 751.34 71,700.00
SB553 10216143290 OLSZYNSKA JOANNA 100,000.00 SF 822.68 100,000.00
SB553 10216143296 MARTINO JUSTIN 113,000.00 SF 1,086.81 113,000.00
SB553 10216143368 JELEN FRANCIS J 100,000.00 SF 971.26 100,000.00
SB553 10216143394 MEDINA BOBBY 148,000.00 MF 1,353.81 148,000.00
SB553 10216143415 GARCIA GERALDO 63,000.00 MF 564.54 63,000.00
SB553 10216143420 JESKE BRUCE E 64,300.00 SF 534.81 64,300.00
SB553 10216143466 HILL RAY D 131,750.00 SF 1,229.86 131,750.00
SB553 10216143505 BAZZI NAJAH MOHAMED SAID 84,800.00 SF 644.54 84,800.00
SB553 10216143606 RENTERIA DIGNA ESTRADA 113,600.00 SF 1,301.19 113,600.00
SB553 10216143682 PHAM LY MINH 212,000.00 SF 1,667.81 212,000.00
SB553 10216143716 HAMMAD ISMAT 187,000.00 SF 1,355.88 187,000.00
SB553 10216143723 SALYER MICHAEL A 88,000.00 MF 821.46 88,000.00
SB553 10216143724 ALAWIEH BASSAM 76,500.00 MF 629.35 76,500.00
SB553 10216143727 BAILLARGEON ALBERT 70,500.00 SF 599.24 70,500.00
SB553 10216143728 JONES CHARLES 60,800.00 SF 602.10 60,800.00
SB553 10216143729 AL-MALIKY HANAH 18,000.00 SF 153.00 18,000.00
SB553 10216143732 KARROMA KORGIAS 192,000.00 SF 1,974.94 192,000.00
SB553 10216143827 HALL BONNIE G 263,400.00 MF 2,335.89 263,400.00
SB553 10216143912 KHAN MALICK 200,000.00 SF 2,134.52 200,000.00
SB553 10216143922 GOLD-LIVINGSTON ERNESTINE 211,500.00 SF 1,895.25 211,500.00
SB553 10216144019 CHARBONEAU NICOLE MARIE 99,900.00 SF 932.55 99,900.00
SB553 10216144026 PETTY ANGELA M 18,600.00 SF 180.65 18,600.00
SB553 10216144058 SPEISER JAMES J 124,000.00 SF 1,031.37 124,000.00
SB553 10216144082 FULLER DARYL 188,800.00 SF 1,536.14 188,699.53
SB553 10216144119 KERTEZ MICHAEL 174,200.00 SF 1,642.51 174,200.00
<CAPTION>
Origin Next Current Property
LTV Adjustment Mortgage Value at Owner
Sale ID Account Ratio Date Rate Origination Occupied
- -------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
SB553 10216142421 74.7 03/01/99 11.250 115,000.00 Y
SB553 10216142449 54.1 03/01/99 10.625 120,000.00 Y
SB553 10216142468 85.0 09/01/97 9.500 78,000.00 Y
SB553 10216142539 84.9 03/01/99 11.125 95,000.00 Y
SB553 10216142546 80.0 03/01/99 9.250 47,000.00 Y
SB553 10216142569 84.7 04/01/99 10.500 174,000.00 N
SB553 10216142615 90.0 03/01/99 10.500 56,000.00 Y
SB553 10216142631 80.0 03/01/99 9.250 151,000.00 Y
SB553 10216142692 80.0 04/01/99 9.250 275,000.00 Y
SB553 10216142713 90.0 03/01/99 11.250 65,000.00 Y
SB553 10216142747 73.6 04/01/99 11.875 70,000.00 Y
SB553 10216142757 73.1 03/01/99 10.625 80,000.00 Y
SB553 10216142779 90.0 03/01/99 10.500 70,000.00 Y
SB553 10216142798 90.0 09/01/97 10.625 300,000.00 Y
SB553 10216142801 85.0 09/01/97 8.375 102,000.00 Y
SB553 10216142804 83.8 03/01/99 9.250 158,000.00 Y
SB553 10216142816 55.0 03/01/99 12.250 82,000.00 Y
SB553 10216142819 90.0 04/01/99 10.500 56,000.00 Y
SB553 10216142877 84.9 03/01/99 11.375 207,000.00 Y
SB553 10216142917 80.0 03/01/99 10.625 160,000.00 Y
SB553 10216142920 90.0 03/01/99 10.250 126,000.00 Y
SB553 10216142948 85.0 03/01/99 10.875 140,000.00 Y
SB553 10216142992 69.8 10/01/97 10.000 222,000.00 Y
SB553 10216143003 89.1 09/01/97 9.625 112,000.00 Y
SB553 10216143004 88.8 09/01/97 9.625 76,000.00 Y
SB553 10216143007 88.5 09/01/97 9.625 64,000.00 Y
SB553 10216143034 84.9 03/01/99 10.000 139,605.00 Y
SB553 10216143036 65.0 03/01/99 11.000 42,000.00 Y
SB553 10216143037 55.0 03/01/99 11.000 37,000.00 N
SB553 10216143053 73.2 03/01/99 9.000 220,000.00 Y
SB553 10216143070 85.0 03/01/99 9.250 150,000.00 Y
SB553 10216143084 70.0 04/01/99 9.250 70,000.00 N
SB553 10216143120 90.0 10/01/97 7.375 128,000.00 Y
SB553 10216143171 55.5 03/01/99 10.750 180,000.00 Y
SB553 10216143213 80.0 09/01/97 11.250 80,000.00 Y
SB553 10216143218 59.0 03/01/99 12.250 121,500.00 Y
SB553 10216143290 79.3 03/01/99 9.250 126,000.00 Y
SB553 10216143296 84.9 09/01/97 11.125 133,000.00 Y
SB553 10216143368 51.2 03/01/99 11.250 195,000.00 Y
SB553 10216143394 80.0 04/01/99 10.500 185,000.00 Y
SB553 10216143415 90.0 04/01/99 10.250 70,000.00 Y
SB553 10216143420 89.9 09/01/97 9.375 71,500.00 Y
SB553 10216143466 85.0 04/01/99 10.750 155,000.00 Y
SB553 10216143505 80.0 10/01/97 8.375 106,000.00 Y
SB553 10216143606 80.0 04/01/99 13.500 142,000.00 Y
SB553 10216143682 80.0 03/01/99 8.750 265,000.00 Y
SB553 10216143716 69.5 09/01/97 7.875 269,000.00 Y
SB553 10216143723 80.0 10/01/97 10.750 110,000.00 Y
SB553 10216143724 81.3 03/01/99 9.250 94,000.00 Y
SB553 10216143727 89.2 09/01/97 9.625 79,000.00 Y
SB553 10216143728 80.0 10/01/97 11.500 76,000.00 Y
SB553 10216143729 90.0 09/01/97 9.625 20,000.00 Y
SB553 10216143732 78.3 04/01/99 12.000 245,000.00 Y
SB553 10216143827 84.9 09/01/97 10.125 309,900.00 Y
SB553 10216143912 80.0 04/01/99 12.500 250,000.00 Y
SB553 10216143922 90.0 04/01/99 10.250 235,000.00 Y
SB553 10216144019 79.9 09/01/97 10.750 125,000.00 Y
SB553 10216144026 51.6 04/01/99 11.250 36,000.00 Y
SB553 10216144058 77.5 10/01/97 9.375 160,000.00 Y
SB553 10216144082 80.0 09/01/97 9.125 236,000.00 Y
SB553 10216144119 84.9 03/01/99 10.875 205,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Company Sale Schedule B
A division of Superior Bank FSB 1996-4 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 3/27/97
Page 3 3/27/97
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Sale ID Account Name Origination Property Int & Prin Balance
- ---------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
SB553 10216144317 PEREZ PEDRO 112,800.00 SF 1,042.38 112,800.00
SB553 10216144445 GIBBONS LAURA P 61,600.00 SF 512.36 61,600.00
------------------------------------------------------------------ ----------------------------
124 Sale Total 13,099,307.00 117,779.15 13,098,247.53
<CAPTION>
Origin Next Current Property
LTV Adjustment Mortgage Value at Owner
Sale ID Account Ratio Date Rate Origination Occupied
- -------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
SB553 10216144317 80.0 04/01/99 10.625 141,000.00 Y
SB553 10216144445 89.9 10/01/97 9.375 68,500.00 Y
------------------------- -------------------------
124 80.1 10.274 16,547,005.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Company Sale Schedule B
A division of Superior Bank FSB 1996-4 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 3/27/97
Page 4 3/27/97
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Sale ID Account Name Origination Property Int & Prin Balance
- ---------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
SBC554 10218002644 TRAN JENNIFER T 43,000.00 SF 361.57 42,304.82
SBC554 10218003911 EDWARDS WILLIAM A JR 98,000.00 SF 989.22 97,970.36
SBC554 10218004122 COTRUFO RAYMOND J 440,000.00 SF 3,780.28 439,794.72
SBC554 10218004779 FERRANTE ALDO 125,375.00 SF 1,241.58 125,334.93
SBC554 10218005261 BINDA TAGEMATTIE 127,200.00 MF 1,320.65 127,200.00
SBC554 10218005658 HAYNES GLADYS 152,000.00 SF 1,622.23 151,961.10
SBC554 10218006702 LOVELL JOSEPH L 228,000.00 SF 2,323.32 228,000.00
SBC554 10218007130 VINCENT DANIEL J 38,250.00 SF 339.21 38,233.52
SBC554 10218007494 HIBSHMAN KIRK R 101,230.00 SF 1,021.82 100,981.50
SBC554 10218007794 STEFFENS PATRICIA E 144,500.00 SF 1,254.76 144,500.00
SBC554 10218007807 BLUM MITCHELL R 143,100.00 SF 1,389.88 143,100.00
SBC554 10218008142 KOVALSKY DONALD 132,000.00 SF 1,294.61 131,956.64
SBC554 10218008622 SHEPPARD SANDRA E 64,000.00 SF 603.45 63,976.55
SBC554 10218008781 JONES CAROL C 46,400.00 SF 472.82 46,386.35
SBC554 10218008785 WILSON ELLA 75,000.00 SF 651.26 75,000.00
SBC554 10218008874 TARTAGLIONE RICHARD 130,000.00 SF 1,128.85 130,000.00
SBC554 10218008966 CARLETON RICHARD T 72,000.00 SF 645.19 71,969.81
SBC554 10218009156 VANPELT FREDERICK 50,625.00 SF 439.60 50,625.00
SBC554 10218009231 LLANOS MARCELINO 61,200.00 SF 617.76 61,181.49
SBC554 10218009345 PICCININNI SCOTT 236,000.00 SF 1,984.42 235,883.91
SBC554 10218009421 SMITH CHERYLYNNE D 90,000.00 SF 814.87 89,963.26
SBC554 10218009448 GERARDI NANCY A 127,400.00 MF 1,213.26 127,400.00
SBC554 10218009483 REED MICHAEL S 70,400.00 SF 697.16 70,354.80
SBC554 10218009526 LALLA JEFFERY 88,000.00 SF 896.72 88,000.00
SBC554 10218009563 HIRSCH NACHAMA 200,000.00 MF 1,645.35 200,000.00
SBC554 10218009604 GIACOMUCCI RICHARD J 249,500.00 SF 2,329.04 249,406.06
SBC554 10218009679 CHAUDHRY SAMIA N 99,600.00 SF 855.72 99,553.53
SBC554 10218009784 MESSINA ROBERT 116,600.00 SF 1,012.49 116,600.00
SBC554 10218009807 COSTANZA BARBARA 85,000.00 SF 874.32 85,000.00
SBC554 10218009844 BROWN WILLIE 63,000.00 SF 576.29 63,000.00
SBC554 10218009850 BAILEY KENSON 94,350.00 SF 952.38 94,292.64
SBC554 10218009865 BOYD DONALD H 178,500.00 SF 1,420.23 178,399.93
SBC554 10218009912 ANSARI LUBNA R 117,300.00 SF 1,128.17 117,300.00
SBC554 10218009931 VANCE JOSEPH P 123,000.00 SF 967.64 123,000.00
SBC554 10218009938 JUNEVICA NATALIJA 96,000.00 MF 1,052.58 96,000.00
SBC554 10218009944 MICKEL JOSHUA S 72,250.00 MF 674.44 72,250.00
SBC554 10218009959 BAUER RICHARD P 44,368.00 MF 417.51 44,368.00
SBC554 10218009973 SANTOPADRE ROCCO JR 76,500.00 SF 728.53 76,472.72
SBC554 10218010193 NIKNAM AMENEH FARAH 70,000.00 SF 640.32 69,772.18
SBC554 10218010248 KILLION ROBERT L 101,500.00 SF 862.74 101,500.00
SBC554 10218010348 LUXENBERG SANDI 120,000.00 MF 998.10 120,000.00
SBC554 10218010380 ESCOBAR RUSSELL H 124,200.00 SF 1,067.07 124,142.06
SBC554 10218010397 LIMONCELLI MARY JUDITH 94,500.00 SF 718.27 94,500.00
SBC554 10218010423 SALTER RICHARD 212,500.00 SF 2,063.93 212,500.00
SBC554 10218010648 DIIORIO JOHN 178,500.00 SF 1,767.67 178,500.00
SBC554 10218010735 VAIRO ANOINETTE 205,700.00 SF 1,920.17 205,622.56
SBC554 10218010805 DARROYO JOHN D 49,000.00 SF 425.49 49,000.00
SBC554 10218010840 SAFDIEH ABRAHAM 284,000.00 SF 2,544.93 284,000.00
SBC554 10218010862 WHITE CRYSTAL 65,000.00 CD 576.43 65,000.00
SBC554 10218010884 GIARDALAS PATRICIA 195,000.00 MF 1,693.28 195,000.00
SBC554 10218010917 ROMIG DAVID W 78,000.00 SF 728.12 78,000.00
SBC554 10218010934 HAYNES DOUGLAS V. 92,000.00 SF 748.54 92,000.00
SBC554 10218010953 CORRIGAN ROSEANN 90,400.00 SF 982.37 90,400.00
SBC554 10218010996 PANNIELLO VINCENT E 147,000.00 SF 1,399.91 147,000.00
SBC554 10218011056 CROWTHER MARK K 85,180.00 SF 670.11 85,180.00
SBC554 10218011210 LEVIEV DAVID 267,750.00 MF 2,728.37 267,671.24
SBC554 10218011219 LIPSCOMB WILLIAM 47,840.00 SF 492.09 47,840.00
SBC554 10218011224 LEEDS HOWARD 178,000.00 SF 1,628.24 178,000.00
SBC554 10218011238 COURSEY STACEY L 46,750.00 SF 480.88 46,750.00
SBC554 10218011301 MORSE KERRY P 79,650.00 SF 706.35 79,650.00
SBC554 10218011306 GORMAN CAROL A 96,300.00 SF 862.94 96,300.00
<CAPTION>
Origin Next Current Property
LTV Adjustment Mortgage Value at Owner
Sale ID Account Ratio Date Rate Origination Occupied
- -------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
SBC554 10218002644 63.2 05/01/97 9.500 68,000.00 Y
SBC554 10218003911 70.0 02/01/99 11.750 140,000.00 Y
SBC554 10218004122 80.0 02/01/99 9.750 550,000.00 Y
SBC554 10218004779 85.0 02/01/99 11.500 147,500.00 Y
SBC554 10218005261 80.0 02/01/99 12.125 159,000.00 Y
SBC554 10218005658 80.0 02/01/99 12.500 190,000.00 Y
SBC554 10218006702 80.0 08/01/97 11.875 285,000.00 Y
SBC554 10218007130 85.0 08/01/97 10.125 45,000.00 Y
SBC554 10218007494 80.9 02/01/99 11.750 125,000.00 Y
SBC554 10218007794 85.0 03/01/99 9.875 170,000.00 Y
SBC554 10218007807 90.0 02/01/99 11.250 159,000.00 Y
SBC554 10218008142 80.0 07/01/97 11.375 165,000.00 Y
SBC554 10218008622 80.0 07/01/97 10.875 80,000.00 Y
SBC554 10218008781 80.0 08/01/97 11.875 58,000.00 Y
SBC554 10218008785 45.1 03/01/99 9.875 166,000.00 Y
SBC554 10218008874 70.2 03/01/99 9.875 185,000.00 Y
SBC554 10218008966 53.3 08/01/97 10.250 135,000.00 Y
SBC554 10218009156 75.0 03/01/99 9.875 67,500.00 Y
SBC554 10218009231 85.0 02/01/99 11.750 72,000.00 Y
SBC554 10218009345 80.0 02/01/99 9.500 295,000.00 Y
SBC554 10218009421 72.0 02/01/99 10.375 125,000.00 Y
SBC554 10218009448 84.9 03/01/99 11.000 149,900.00 Y
SBC554 10218009483 80.0 02/01/99 11.500 88,000.00 Y
SBC554 10218009526 80.0 09/01/97 11.875 110,000.00 Y
SBC554 10218009563 80.0 03/01/99 9.250 250,000.00 Y
SBC554 10218009604 71.9 02/01/99 10.750 347,000.00 Y
SBC554 10218009679 80.0 02/01/99 9.750 124,500.00 Y
SBC554 10218009784 32.8 03/01/99 9.875 355,000.00 Y
SBC554 10218009807 77.2 03/01/99 12.000 110,000.00 Y
SBC554 10218009844 87.5 03/01/99 10.500 72,000.00 Y
SBC554 10218009850 85.0 12/01/98 11.750 111,000.00 Y
SBC554 10218009865 85.0 02/01/99 8.875 210,000.00 Y
SBC554 10218009912 85.0 09/01/97 11.125 138,000.00 Y
SBC554 10218009931 75.0 04/01/99 8.750 164,000.00 Y
SBC554 10218009938 80.0 03/01/99 12.875 120,000.00 Y
SBC554 10218009944 85.0 08/01/97 10.750 85,000.00 Y
SBC554 10218009959 70.9 03/01/99 10.850 62,500.00 N
SBC554 10218009973 90.0 02/01/99 11.000 85,000.00 Y
SBC554 10218010193 70.0 02/01/99 10.500 100,000.00 N
SBC554 10218010248 58.0 03/01/99 9.625 175,000.00 Y
SBC554 10218010348 80.0 09/01/97 9.375 150,000.00 Y
SBC554 10218010380 90.0 08/01/97 9.750 138,000.00 Y
SBC554 10218010397 60.9 03/01/99 8.375 155,000.00 Y
SBC554 10218010423 85.0 03/01/99 11.250 250,000.00 Y
SBC554 10218010648 85.0 09/01/97 11.500 210,000.00 Y
SBC554 10218010735 85.0 02/01/99 10.750 242,000.00 Y
SBC554 10218010805 70.0 08/01/97 9.875 70,000.00 Y
SBC554 10218010840 49.3 03/01/99 10.250 575,000.00 Y
SBC554 10218010862 15.2 03/01/99 10.125 425,000.00 Y
SBC554 10218010884 75.0 09/01/97 9.875 260,000.00 Y
SBC554 10218010917 75.0 03/01/99 10.750 104,000.00 Y
SBC554 10218010934 81.4 04/01/99 9.125 113,000.00 Y
SBC554 10218010953 80.0 03/01/99 12.750 113,000.00 Y
SBC554 10218010996 84.9 03/01/99 11.000 173,000.00 Y
SBC554 10218011056 70.9 03/01/99 8.750 120,000.00 N
SBC554 10218011210 85.0 02/01/99 11.875 315,000.00 Y
SBC554 10218011219 69.3 03/01/99 12.000 69,000.00 Y
SBC554 10218011224 80.9 09/01/97 10.500 220,000.00 Y
SBC554 10218011238 85.0 03/01/99 12.000 55,000.00 Y
SBC554 10218011301 90.0 03/01/99 10.125 88,500.00 Y
SBC554 10218011306 90.0 04/01/99 10.250 107,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Company Sale Schedule B
A division of Superior Bank FSB 1996-4 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 3/27/97
Page 5 3/27/97
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Sale ID Account Name Origination Property Int & Prin Balance
- ---------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
SBC554 10218011333 SALEEBY DANIEL B. 56,000.00 SF 481.13 55,973.87
SBC554 10218011407 KANTANAS NICK 152,800.00 SF 1,298.78 152,800.00
SBC554 10218011453 REYES ANGELO 56,500.00 MF 575.74 56,500.00
SBC554 10218011459 PAUL EDWARD J 123,300.00 SF 1,025.55 123,300.00
SBC554 10218011488 KELLY IAN H 139,200.00 SF 1,208.74 139,200.00
SBC554 10218011489 EDWARDS ALICE 54,400.00 MF 554.34 54,400.00
SBC554 10218011526 MOORE PHILLIP G 82,600.00 SF 664.62 82,600.00
SBC554 10218011536 DYE GERALD L 47,873.00 SF 446.89 47,855.68
SBC554 10218011879 ROBERTO CHRISTOPHER T 187,850.00 SF 1,613.92 187,850.00
SBC554 10218011964 WEIST MELVIN T 68,000.00 SF 692.92 68,000.00
SBC554 10218011969 BERGMAN DANA H 245,250.00 SF 1,929.38 245,108.90
SBC554 10218011976 SILVERSTONE PHILLIP W 544,000.00 SF 4,874.79 544,000.00
SBC554 10218012030 PULEO MARY ANNE 33,250.00 SF 322.94 33,250.00
SBC554 10218012317 REDLINE SHERI L 94,000.00 SF 756.35 94,000.00
SBC554 10218012557 HART KATHLEEN 45,000.00 SF 420.07 45,000.00
SBC554 10218012630 LICK LILLIAN E 74,400.00 SF 701.51 74,400.00
SBC554 10218012756 HARMES EDWARD M 126,400.00 SF 1,349.01 126,400.00
SBC554 10218012813 LARSEN THERESA M 140,250.00 SF 1,375.52 140,250.00
SBC554 10218012885 FALERO PATRICIA 225,000.00 SF 1,953.78 225,000.00
SBC554 10218012889 KLINE W BOYD JR 57,600.00 MF 532.28 57,555.24
SBC554 10218012956 MULLENBACH MATTHEW G 52,200.00 SF 406.01 52,200.00
SBC554 10218013023 MILLARD MICHAEL R 166,500.00 MF 1,461.16 166,500.00
SBC554 10218013113 MULQUEENEY SHARON E 142,400.00 SF 1,437.40 142,400.00
SBC554 10218013164 HOPKINS ELAINE EVANS 43,500.00 SF 422.50 43,500.00
SBC554 10218013180 RIVES DONALD R 193,500.00 SF 1,470.74 193,500.00
SBC554 10218013262 KAMINSKI PETER P 70,000.00 SF 575.87 70,000.00
SBC554 10218013699 ALEXANDER VERA E 161,500.00 MF 1,568.59 161,500.00
SBC554 10218014486 MYERS MALLON R. 34,400.00 SF 270.62 34,400.00
------------------------------------------------------------------ ----------------------------
89 Sale Total 10,826,091.00 98,836.65 10,823,493.37
213 Total with Superior 23,925,398.00 216,615.80 23,921,740.90
213 Grand Total 23,925,398.00 216,615.80 23,921,740.90
<CAPTION>
Origin Next Current Property
LTV Adjustment Mortgage Value at Owner
Sale ID Account Ratio Date Rate Origination Occupied
- -------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
SBC554 10218011333 74.6 09/01/97 9.750 75,000.00 Y
SBC554 10218011407 80.0 09/01/97 9.625 191,000.00 Y
SBC554 10218011453 64.9 09/01/97 11.875 87,000.00 Y
SBC554 10218011459 90.0 09/01/97 9.375 137,000.00 Y
SBC554 10218011488 76.0 09/01/97 9.875 183,000.00 Y
SBC554 10218011489 85.0 03/01/99 11.875 64,000.00 Y
SBC554 10218011526 70.0 04/01/99 9.000 118,000.00 Y
SBC554 10218011536 75.9 03/01/99 10.750 63,000.00 Y
SBC554 10218011879 85.0 03/01/99 9.750 221,000.00 Y
SBC554 10218011964 80.0 03/01/99 11.875 85,000.00 Y
SBC554 10218011969 90.0 08/01/97 8.750 272,500.00 Y
SBC554 10218011976 85.0 03/01/99 10.250 640,000.00 Y
SBC554 10218012030 70.0 03/01/99 11.250 47,500.00 Y
SBC554 10218012317 83.5 04/01/99 9.000 112,500.00 Y
SBC554 10218012557 56.2 04/01/99 10.750 80,000.00 Y
SBC554 10218012630 80.8 10/01/97 10.875 92,000.00 Y
SBC554 10218012756 80.0 04/01/99 12.500 158,000.00 Y
SBC554 10218012813 85.0 09/01/97 11.375 165,000.00 Y
SBC554 10218012885 90.0 03/01/99 9.875 250,000.00 Y
SBC554 10218012889 60.6 01/01/99 10.625 95,000.00 N
SBC554 10218012956 90.0 09/01/97 8.625 58,000.00 Y
SBC554 10218013023 90.0 04/01/99 10.000 185,000.00 Y
SBC554 10218013113 80.0 04/01/99 11.750 178,000.00 Y
SBC554 10218013164 75.0 04/01/99 11.250 58,000.00 Y
SBC554 10218013180 90.0 10/01/97 8.375 215,000.00 Y
SBC554 10218013262 70.0 03/01/99 9.250 100,000.00 Y
SBC554 10218013699 85.0 03/01/99 11.250 190,000.00 Y
SBC554 10218014486 80.0 04/01/99 8.750 43,000.00 Y
------------------------- -------------------------
89 78.9 10.463 14,359,900.00
213 79.6 10.360 30,906,905.00
213 79.6 10.360 30,906,905.00
</TABLE>
