- --------------------------------------------------------------------------------
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) April 17, 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.
On April 17, 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 $15,588,861.57 with respect to Sub-Pool 1
with funds on deposit in the Sub-Pool 1 Pre-Funding Account, and $26,576,575.34
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 April 17, 1997,
between the Depositor and the Trustee (the "April 17 Instrument"). Attached to
the April 17 Instrument is the Mortgage Loan Schedule with respect to each
Sub-Pool listing the related Subsequent Mortgage Loans that are the subject of
such April 17 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 April 17, 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: April 17, 1997
<PAGE>
EXHIBITS TABLE
4.3 Subsequent Transfer Instrument, dated April 17, 1997, between Superior
Bank FSB as Depositor and LaSalle National Bank as Trustee.
SUBSEQUENT TRANSFER INSTRUMENT NUMBER TWO
Pursuant to this Subsequent Transfer Instrument (the
"Instrument"), dated April 17, 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>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1997-1
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT
NUMBER TWO FOR SUB-POOL 1
Series 1997-1
April 17, 1997
<TABLE>
<S> <C> <C> <C>
A.
1. Subsequent Cut-off Date: April 16, 1997
2. Pricing Date:
3. Subsequent Transfer Date: April 17, 1997
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $15,588,861.57
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: 9.60%
4. Greatest Combined Loan-to-Value Ratio: 90.00%
5. Largest Principal Balance $650,000.00
[As to the final transfer of Subsequent Mortgage Loans:]
6. Weighted Average Term since Origination: 1.14 months
7. July 1997 first payment date: -0-
8. WAC of all Mortgage Loans: 11.7754%
9. WAM of all Mortgage Loans: 212.94 months
10. Maximum Weighted average CLTV: 77.06%
11. Balloon Loans: 43.70%
12. Largest Principal Balance: $650,000.00
13. Non-owner occupied Mortgaged Properties: 7.62%
14. Maximum zip code concentration: 0.96%
15. Condominiums: 0.51%
16. Single-family: 82.92%
17. Multifamily and Mixed Use Properties: 6.99%
</TABLE>
4
<PAGE>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1997-1
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT
NUMBER TWO FOR SUB-POOL 2
Series 1997-1
April 17, 1997
<TABLE>
<S> <C> <C> <C>
A.
1. Subsequent Cut-off Date: April 16, 1997
2. Pricing Date:
3. Subsequent Transfer Date: April 17, 1997
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $26,576,575.34
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: 3.75%
4. Greatest Combined Loan-to-Value Ratio: 90.00%
5. Largest Principal Balance $799,000.00
[As to the final transfer of Subsequent Mortgage Loans:]
6. Weighted Average Term since Origination: 1.00 months
7. July 1997 first payment date: -0-
8. WAC of all Mortgage Loans: 6.1288%
9. WA Gross Margin: 10.2784
10. WAM of all Mortgage Loans: 358.89 months
11. Maximum Weighted average CLTV: 79.80%
12. Largest Principal Balance: $799,000.00
13. Non-owner occupied Mortgaged Properties: 3.54
14. Maximum zip code concentration: 2.47
15. Condominiums: 0.53
16. Single-family: 87.28
17. Multifamily and Mixed Use Properties: -0-
</TABLE>
5
<PAGE>
ADDITION NOTICE
Date: April 17, 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 April 17, 1997, with an aggregate principal
balance of $15,594,213.68*. 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: April 17, 1997
<PAGE>
ADDITION NOTICE
Date: April 17, 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 April 17, 1997, with an aggregate principal
balance of $26,592,630.25*. 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: April 17, 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: April 17, 1997 By: /s/ William C. Bracken
---------------------------
Name: William C. Bracken
Title: Senior Vice President and
Chief Financial Officer
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE Page 1 4/17/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 1 - 2ND SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 4/17/97
Zip
Sale ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB59 10266122755 JEFFERSON ELMER M 1262 PINE STREET HOUSTON DE 19954
SB59 10266127161 TICE CHERYL 17190 CHERRYLAWN DETROIT MI 48221
SB59 10266128782 MILLIAN SUSAN M 1234 MIDDLESEX DRIVE NEW PORT RICHEY FL 34655
SB59 10266131125 COLE JAMES 1109 W PALO VERDE DRIVE CHANDLER AZ 85224
SB59 10266132842 RABOURN BOBBY C 365 SUMMIT DR. CAMPBELLSBURG KY 40011
SB59 10266134196 SHAVER CHARLES LAVERL 4637 NORTH ENOCH ROAD CEDAR CITY UT 84720
SB59 10266134451 STRICSEK KENNETH 1740 TUMBLEWEED DRIVE HOLIDAY FL 34690
SB59 10266135078 RIEVES RENITA 1942 EATON STREET TWINSBURG OH 44087
SB59 10266137745 MCKEE EVA A 125 WILDROSE TERRACE BOULDER CREEK CA 95006
SB59 10266138220 PUCHNER LISA K 15 EAST WANDERWOOD WAY SANDY UT 84092
SB59 10266139761 SMITH STEVEN M 284 NORTH 100 EAST SANTAQUIN UT 84655
SB59 10266140146 ASHTON SHAYNE L 8783 SOUTH FAIRWAY WEST JORDAN UT 84088
SB59 10266140779 SEEVER ROBERT N 3609 PINE ROAD NE BREMERTON WA 98310
SB59 10266141026 BYBEE DALE M 165 FAIRWAY CIRCLE POCATELLO ID 83201
SB59 10266141410 THOMSON KENNETH R 4642 MARSHALL AVENUE EUGENE OR 97402
SB59 10266141570 EWING CHARLES THOMAS 2784 TIARA AVENUE COLUMBUS OH 43207
SB59 10266141775 ROSS CLARK V 4420 WILEYS ROAD PEYTON CO 80831
SB59 10266141825 SMITH JR JOHN EDWARD 161 SHADY LANE PALMER LAKE CO 80133
SB59 10266141901 LARSON PAUL 5542 DENT AVENUE SAN JOSE CA 95118
SB59 10266141922 GEURTS JAMES J 2538 E STARLING DRIVE SALT LAKE CITY UT 84121
SB59 10266141927 CRANNEY DAN G 220 SOUTH 300 EAST ANNABELLA UT 84711
SB59 10266141928 JAMES DONALD MARC 3077 SOUTH 2225 EAST SALT LAKE CITY UT 84109
SB59 10266142130 LINK ANDREW R 1358 PARAMOUNT POCATELLO ID 83201
SB59 10266142206 TAYLOR JAN D 566 SCOTT LANE LYTLE CREEK CA 92358
SB59 10266142220 THORPE RICK J 2244 NORTH 850 WEST CLINTON UT 84015
SB59 10266142293 JENSON FRED G 5955 SIERRA COLLEGE BOULEVARD ROCKLIN CA 95677
SB59 10266142317 GAYLES STEVEN J 91120 N COLEMAN STREET COBURG OR 97408
SB59 10266142401 PARLIAMENT ANGIE 1580 W DUBLIN COURT CHANDLER AZ 85224
SB59 10266142423 HILDEBRAND PAULA A 1910 MINI RANCH TRAIL GENEVA OH 44041
SB59 10266142466 REED RODNEY D 453 WEST 1000 NORTH BOUNTIFUL UT 84010
SB59 10266142493 MEANS SHELLY K 3920 IBEX STREET NORTHEAST SALEM OR 97305
SB59 10266142505 FINNEGAN CHARLES E 1138 EAST ELECTRA LANE SANDY UT 84094
SB59 10266142509 GIBSON LANCE L 5484 WEST JEREMIAH DRIVE SALT LAKE CITY UT 84118
SB59 10266142556 BOUCHER WILLIAM H 5051 NERISSA WAY SAN JOSE CA 95124
SB59 10266142571 ROBERTS PEGGY A 12601 ELYSE PL SE ALBUQUERQUE NM 87123
SB59 10266142671 COLLAZO ELOYD E 701 SOUTH 1100 WEST PROVO UT 84604
SB59 10266142676 HOPP JOHN A 2209 WASHINGTON AVENUE CALDWELL ID 83605
SB59 10266142756 SHASKY JR JOSEPH P 607 LONDON STREET SAN FRANCISCO CA 94112
SB59 10266142760 SMITH JOHN JR 3017 ASTER STREET PUEBLO CO 81005
SB59 10266142772 BARSCH STEPHEN G 1161 POPLAR STREET DENVER CO 80220
SB59 10266142775 NEUMAN DONALD LAWRENCE 10007 KEYSTONE ROAD RICHMOND IL 60071
SB59 10266142838 MOWER RYAN L 196 EAST 1650 SOUTH #B BOUNTIFUL UT 84010
SB59 10266142840 MCLENNAN JAMES E 14922 PENSACOLA PLACE DENVER CO 80239
SB59 10266142841 SLEDGE JERRY D 6240 EAST WALTANN LANE SCOTTSDALE AZ 85254
SB59 10266142856 STRACHAN JENNIFER J 3245 SOUTH 1000 EAST SALT LAKE CITY UT 84106
SB59 10266142863 LINDORFER CHARLES 3965 RIVERCREST DR N KEIZER OR 97303
SB59 10266142929 GREENE WILLIAM THOMAS 6441 SE MORRISON COURT PORTLAND OR 97215
SB59 10266142933 SPAWR DARRYL B 2116 RUNABOUT DRIVE LAKE HAVASU CITY AZ 86403
SB59 10266142964 FRITZSCHE SCOTT T 5340 WEST CADENZA DRIVE WEST JORDAN UT 84084
SB59 10266143018 MANULAT AMABEL F 910 HIGH AVENUE SOUTH RENTON WA 98055
SB59 10266143020 SCHWEISS PAUL 2003 39TH STREET ANACORTES WA 98221
SB59 10266143021 COTA LEROY H 1308 W STACEY LANE TEMPE AZ 85284
SB59 10266143032 SIMMONS JERRY F 1405 CASABLANCA CIRCLE GILROY CA 95020
SB59 10266143114 MARKLAND ROBERT L 9796 WEXFORD CIRCLE GRANITE BAY CA 95746
SB59 10266143146 LEWIS PHILLIP D 332 SOUTH WHEELING WAY AURORA CO 80012
SB59 10266143237 LEVORSEN DEAN P 459 EAST WILLOW SPRINGS LANE DRAPER UT 84020
SB59 10266143254 BARKER CHRISTOPHER 2391 TATE AVENUE FORT LUPTON CO 80621
SB59 10266143263 SPRIGGS MICKEY LYNN 401 EAST BRADLEY WAY SANDY UT 84070
SB59 10266143266 IVIE CHARLES F 111 SOUTH TAFT STREET MIDVALE UT 84047
SB59 10266143281 HUNT MAY 4454 WEST END AVENUE CHICAGO IL 60624
SB59 10266143282 WENDT FREDERICK O 11591 SILVEROD STREET NORTHWE COON RAPIDS MN 55433
SB59 10266143339 MCCAY MARK A 1513 NORTH CASCADE WAY LYNDEN WA 98264
SB59 10266143345 BOWEN SUETTA 2604 SOUTH CARSON WAY AURORA CO 80014
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
10266122755 30,000.00 29,859.51 09/01/96 08/01/11 171.52 04/01/97 50.0 11.750 355.24
10266127161 52,200.00 52,121.91 11/22/96 10/22/11 174.21 04/22/97 53.8 13.990 618.09
10266128782 18,000.00 17,940.89 09/20/96 08/20/11 172.14 04/20/97 90.0 11.950 184.46
10266131125 25,600.00 25,148.93 12/14/96 11/14/11 174.97 05/14/97 83.9 10.850 288.56
10266132842 39,200.00 39,200.00 04/18/97 03/18/12 179.05 04/18/97 70.0 12.000 403.22
10266134196 23,779.00 23,724.12 02/01/97 01/01/12 176.55 05/01/97 89.9 11.650 280.06
10266134451 47,700.00 47,114.22 11/21/96 10/21/11 174.18 04/21/97 89.8 11.150 546.66
10266135078 45,000.00 45,000.00 04/04/97 03/04/27 358.59 04/04/97 90.0 11.750 454.23
10266137745 30,400.00 30,400.00 02/01/97 01/01/12 176.55 05/01/97 74.4 11.950 311.53
10266138220 144,750.00 144,750.00 03/01/97 02/01/12 177.57 05/01/97 84.9 14.000 1,715.10
10266139761 20,000.00 20,000.00 05/01/97 04/01/12 179.51 05/01/97 78.7 11.950 239.39
10266140146 21,447.00 21,447.00 03/01/97 02/01/17 237.57 04/01/97 79.9 14.300 271.38
10266140779 36,000.00 36,000.00 05/01/97 04/01/12 179.51 05/01/97 74.1 12.250 377.24
10266141026 28,295.00 28,295.00 05/01/97 04/01/12 179.51 05/01/97 67.9 11.750 335.05
10266141410 17,000.00 17,000.00 05/01/97 04/01/12 179.51 05/01/97 83.2 12.750 212.30
10266141570 25,400.00 25,365.90 03/12/97 02/12/17 237.93 04/12/97 84.9 10.500 253.59
10266141775 21,000.00 21,000.00 05/01/97 04/01/12 179.51 05/01/97 69.1 11.100 240.01
10266141825 42,400.00 42,400.00 05/01/97 04/01/12 179.51 05/01/97 79.7 11.250 488.59
10266141901 34,900.00 34,900.00 05/01/97 04/01/12 179.51 05/01/97 90.0 11.250 338.97
10266141922 25,900.00 25,900.00 05/01/97 04/01/12 179.51 05/01/97 90.0 11.750 306.69
10266141927 17,700.00 17,700.00 05/01/97 04/01/12 179.51 05/01/97 79.9 13.500 229.80
10266141928 58,000.00 58,000.00 05/01/97 04/01/12 179.51 05/01/97 75.2 10.100 626.82
10266142130 32,840.00 32,840.00 05/01/97 04/01/12 179.51 05/01/97 68.1 13.850 434.04
10266142206 22,400.00 22,400.00 05/01/97 04/01/12 179.51 05/01/97 80.1 13.000 247.79
10266142220 85,500.00 85,465.81 03/01/97 02/01/12 177.57 05/01/97 90.0 11.450 843.44
10266142293 75,800.00 75,800.00 05/01/97 04/01/12 179.51 05/01/97 80.0 12.450 806.04
10266142317 24,000.00 23,967.31 04/01/97 03/01/12 178.49 05/01/97 74.3 11.250 276.56
10266142401 24,930.00 24,877.48 03/26/97 02/26/12 178.39 04/26/97 89.8 12.200 302.42
10266142423 58,600.00 58,600.00 04/14/97 03/14/17 238.92 04/14/97 79.9 10.500 585.05
10266142466 26,400.00 26,400.00 05/01/97 04/01/17 239.51 05/01/97 79.9 13.990 328.10
10266142493 11,800.00 11,800.00 05/01/97 04/01/12 179.51 05/01/97 75.2 13.990 157.07
10266142505 53,000.00 53,000.00 05/01/97 04/01/12 179.51 05/01/97 67.7 11.250 514.77
10266142509 79,800.00 79,800.00 03/05/97 02/05/12 177.70 04/05/97 70.0 12.500 851.67
10266142556 23,000.00 23,000.00 05/01/97 04/01/12 179.51 05/01/97 73.0 10.100 203.54
10266142571 19,691.00 19,691.00 05/01/97 04/01/12 179.51 05/01/97 79.2 13.500 225.54
10266142671 29,300.00 29,214.16 05/01/97 04/01/12 179.51 05/01/97 90.0 12.750 365.91
10266142676 47,000.00 47,000.00 05/01/97 04/01/12 179.51 05/01/97 89.0 11.550 550.54
10266142756 25,000.00 25,000.00 04/01/97 03/01/12 178.49 05/01/97 84.0 13.350 283.41
10266142760 72,250.00 72,250.00 05/01/97 04/01/27 359.51 05/01/97 85.0 13.200 810.54
10266142772 22,500.00 22,500.00 05/01/97 04/01/17 239.51 05/01/97 64.7 12.000 247.74
10266142775 20,100.00 20,100.00 04/13/97 03/13/12 178.88 04/13/97 74.9 11.500 234.81
10266142838 56,513.00 56,506.13 04/03/97 03/03/12 178.55 05/03/97 89.9 11.700 568.28
10266142840 17,324.00 17,324.00 05/01/97 04/01/12 179.51 05/01/97 89.8 11.750 174.87
10266142841 23,000.00 23,000.00 05/01/97 04/01/12 179.51 05/01/97 89.3 11.350 266.49
10266142856 23,757.00 23,757.00 05/01/97 04/01/12 179.51 05/01/97 84.9 12.350 250.79
10266142863 41,294.00 41,294.00 05/01/97 04/01/12 179.51 05/01/97 79.9 13.500 472.99
10266142929 24,300.00 24,300.00 04/01/97 03/01/12 178.49 05/01/97 68.9 13.700 318.73
10266142933 16,535.00 16,535.00 05/01/97 04/01/12 179.51 05/01/97 84.6 11.500 163.74
10266142964 48,634.00 48,634.00 05/01/97 04/01/12 179.51 05/01/97 89.9 11.550 569.68
10266143018 55,599.00 55,599.00 05/01/97 04/01/27 359.51 05/01/97 79.9 11.250 540.01
10266143020 106,800.00 106,800.00 05/01/97 04/01/12 179.51 05/01/97 89.8 11.350 1,045.43
10266143021 33,800.00 33,800.00 05/01/97 04/01/12 179.51 05/01/97 86.5 11.750 400.24
10266143032 40,100.00 40,100.00 03/27/97 02/27/12 178.42 04/27/97 89.9 12.600 431.08
10266143114 77,550.00 77,550.00 05/01/97 04/01/12 179.51 05/01/97 85.0 12.750 968.47
10266143146 17,633.00 17,633.00 05/01/97 04/01/17 239.51 05/01/97 84.9 12.750 203.45
10266143237 49,720.00 49,720.00 05/01/97 04/01/12 179.51 05/01/97 79.0 12.100 515.26
10266143254 25,000.00 24,759.88 05/01/97 04/01/12 179.51 06/01/97 78.1 11.100 285.72
10266143263 22,572.00 22,511.82 03/28/97 02/28/12 178.45 04/28/97 89.9 13.150 287.82
10266143266 11,000.00 11,000.00 04/04/97 03/04/12 178.59 04/04/97 83.9 12.125 114.21
10266143281 39,000.00 38,961.89 04/17/97 03/17/17 239.01 05/17/97 60.0 12.250 436.24
10266143282 100,000.00 99,754.37 04/12/97 03/12/17 238.85 05/12/97 78.6 13.250 1,189.43
10266143339 39,900.00 39,900.00 05/01/97 04/01/12 179.51 05/01/97 88.5 11.350 390.57
10266143345 39,000.00 39,000.00 05/01/97 04/01/17 239.51 05/01/97 53.9 11.000 402.55
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE Page 2 4/17/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 1 - 2ND SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 4/17/97
Zip
Sale ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB59 10266143346 BURG KEVIN E 1340 QUENTIN STREET AURORA CO 80011
SB59 10266143426 MCMILLAN DEBBIE TYLER 12 CARNABY CT. BROWNSBURG IN 46112
SB59 10266143454 KANE BYRON W 27072 SANTA SUSANA CIRCLE MISSION VIEJO CA 92691
SB59 10266143458 BARR DONNA M 117 SNOWMASS PLACE LONGMONT CO 80501
SB59 10266143465 FRASER KATHERINE L 7925 LINDSEY DRIVE COLORADO SPRINGS CO 80920
SB59 10266143472 DOYLE THOMAS J 20055 LAREDO LANE MONUMENT CO 80132
SB59 10266143519 ANDRADE PATRICIA 2830 VISTA DEL VALLE MORGAN HILL CA 95037
SB59 10266143575 LEVIN MICHAEL G 6222 44TH AVENUE NE SEATTLE WA 98115
SB59 10266143587 BRAUN RICHARD 12202 68TH COURT PALOS HEIGHTS IL 60463
SB59 10266143588 GOMEZ MICHAEL R 1230 N. CENTRAL PARK CHICAGO IL 60651
SB59 10266143622 WILHELM THOMAS D 875 EAST 700 NORTH SHELLEY ID 83274
SB59 10266143628 HUNTLEY JAMES A 8594 DEPEW STREET ARVADA CO 80003
SB59 10266143643 STRANG DAVID M 17721 BOTHELL WAY NE SEATTLE WA 98155
SB59 10266143676 LAROCHELLE CHERI 4068 E PASEO GRANDE TUCSON AZ 85711
SB59 10266143680 WIGT DENNIS M 10008 SCENIC VIEW DRIVE PUEBLO CO 81004
SB59 10266143692 WISKER JOHN F 6 TERRY LANE JERICHO NY 11753
SB59 10266143700 RABB CALVIN 7948 SOUTH TROY CHICAGO IL 60652
SB59 10266143713 NAMROD RAJINA 7201 N. KEDVALE LINCOLNWOOD IL 60646
SB59 10266143743 COTA FRANK O 6 EAST CAROLINE LANE TEMPE AZ 85284
SB59 10266143772 LEAVITT MICHAEL DEE 1145 NORTH MAIN STREET OREM UT 84057
SB59 10266143800 CHENG KAN LEUNG 3226 S. LEAVITT CHICAGO IL 60608
SB59 10266143810 DAVIS DEBORAH J RT. #L WAGNER ROAD PARAGON IN 46166
SB59 10266143848 PACK BRETT D 130 SOUTH 300 WEST AMERICAN FORK UT 84003
SB59 10266143863 CHURCH KENNETH L 8121 EAST 2ND AVENUE MESA AZ 85208
SB59 10266143897 ADAMSKI ANTHONY W 1419 WALNUT ST. STREATOR IL 61364
SB59 10266143965 WALTON CHAD E 619 EAST 5400 SOUTH MURRAY UT 84107
SB59 10266143995 DIPALMA JOSEPH D 198 CEDAR STREET VALLEY STREAM NY 11580
SB59 10266144050 IRWIN ELIZABETH M 9772 DOWNING STREET THORNTON CO 80229
SB59 10266144080 BOWERS JENNIFER 521 TERRACE AVENUE ATLANTA GA 30307
SB59 10266144095 SMITH SHERYL 4801 MCCULLOM LAKE RD. MCHENRY IL 60050
SB59 10266144116 MONTGOMERY JOYCE 1131 RANDOLPH STREET GARY IN 46403
SB59 10266144146 INTAVONG KHAN KHAM 3271 SHERIDAN BOULEVARD DENVER CO 80212
SB59 10266144167 CASSARINO CHARLES E 1829 EAST GRANDVIEW ROAD PHOENIX AZ 85022
SB59 10266144183 WICKA DEAN B 1217 VERNON ROAD LAKE STEVENS WA 98258
SB59 10266144236 LOONEY JOSEPH LEONARD 392 EAST RENA AVENUE MIDVALE UT 84047
SB59 10266144241 CESTNIK MICHAEL L N 110 POTLATCH ROAD SHELTON WA 98584
SB59 10266144242 AYRES CHERYOL L 9530 SW 155TH AVENUE BEAVERTON OR 97007
SB59 10266144243 LIND INCI C 14225 168TH AVENUE NE WOODINVILLE WA 98072
SB59 10266144253 SPITZ JOHN K 3442 EAST COSTILLA AVENUE LITTLETON CO 80122
SB59 10266144269 FONVILLE J W 539 IROQUOIS HILLSIDE IL 60162
SB59 10266144281 RILEY LAMORISE 1150 WEST 30TH STREET INDIANAPOLIS IN 46208
SB59 10266144285 GRAF JANIE H 1230 DANCING HORSE DRIVE COLORADO SPRINGS CO 80919
SB59 10266144316 FOX CHARLES L 1901 HALLAM AVENUE COLORADO SPRINGS CO 80911
SB59 10266144395 MAESTAS SANDRA R 7956 HOLLYWOOD STREET COMMERCE CITY CO 80022
SB59 10266144432 BAYSTER JOSEPH W 5152 W. OAKDALE CHICAGO IL 60641
SB59 10266144493 ARTHUR PRISCILLA M 8856 EAST DARTMOUTH AVENUE DENVER CO 80231
SB59 10266144519 DIBENEDETTO JOSEPH 88-15 156TH AVENUE HOWARD BEACH NY 11414
SB59 10266144564 MORLEY CAROL D 865 NORTH 1475 EAST LAYTON UT 84040
SB59 10266144592 WILLIAMS NOELLE 508 SOUTH CANOSA COURT DENVER CO 80219
SB59 10266144647 HALLETT JAMES ROBERT 5604 SOUTH WHITEWOOD DRIVE TAYLORSVILLE UT 84118
SB59 10266144663 LOMBARDI DOMINIC J 3900 TENNYSON STREET DENVER CO 80212
SB59 10266144749 BLOCK DUANE M 828 N. LINDEN NORTHFIELD MN 55057
SB59 10266144759 CLARK WILLIS H 1065 NORTH 1500 WEST PROVO UT 84604
SB59 10266144766 LITSTER DOUGLAS L 847 NORTH COUNTRY SHIRE DRIVE KAYSVILLE UT 84037
SB59 10266144767 SMITH TAMZAN A 2490 NORTH 450 WEST HARRISVILLE UT 84414
SB59 10266144878 COLLINGS LEE R 2984 SOUTH 7750 WEST MAGNA UT 84044
SB59 10266144922 FALLON PATRICIA 3300 KENMORE RD SHAKER HEIGHTS OH 44122
SB59 10266145096 CONLEY EDWARD J 3256 WEST 13200 SOUTH RIVERTON UT 84065
SB59 10266145365 LUCERO ALVIN 717 EAST VERMIJO AVENUE COLORADO SPRINGS CO 80903
SB59 10266145374 TURNER ALAN G 1266 28TH STREET OGDEN UT 84403
SB59 10266145635 PROCELLE TRALAYE 1811 WEST ARIES CIRCLE SALT LAKE CITY UT 84116
----------------------------------------------
124 Sale Total
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
10266143346 31,000.00 31,000.00 05/01/97 04/01/12 179.51 05/01/97 73.2 12.000 318.87
10266143426 85,900.00 85,900.00 04/19/97 03/19/12 179.08 04/19/97 89.9 12.000 883.58
10266143454 21,250.00 21,250.00 05/01/97 04/01/12 179.51 05/01/97 80.6 12.750 265.38
10266143458 33,995.00 33,995.00 05/01/97 04/01/12 179.51 05/01/97 82.8 10.600 377.89
10266143465 96,000.00 96,000.00 05/01/97 04/01/12 179.51 05/01/97 80.0 13.000 1,061.95
10266143472 25,000.00 25,000.00 05/01/97 04/01/12 179.51 05/01/97 70.6 10.100 270.18
10266143519 412,000.00 412,000.00 05/01/97 04/01/12 179.51 05/01/97 80.0 10.375 3,730.28
10266143575 41,700.00 41,700.00 05/01/97 04/01/12 179.51 05/01/97 84.8 12.350 440.20
10266143587 60,000.00 59,815.31 04/14/97 03/14/17 238.92 05/14/97 36.3 10.000 579.01
10266143588 45,000.00 44,897.01 04/19/97 03/19/17 239.08 05/19/97 57.6 9.600 422.40
10266143622 16,200.00 16,198.49 04/05/97 03/05/12 178.62 05/05/97 80.7 13.350 208.71
10266143628 46,594.00 46,594.00 05/01/97 04/01/12 179.51 05/01/97 89.9 11.500 544.31
10266143643 32,000.00 32,000.00 05/01/97 04/01/12 179.51 05/01/97 75.0 12.500 394.41
10266143676 12,000.00 12,000.00 05/01/97 04/01/12 179.51 05/01/97 84.2 11.850 142.86
10266143680 136,000.00 136,000.00 05/01/97 04/01/27 359.51 05/01/97 80.0 13.000 1,504.43
10266143692 28,000.00 27,783.33 04/14/97 03/14/07 118.92 05/14/97 77.4 9.900 368.47
10266143700 28,400.00 28,400.00 04/26/97 03/26/17 239.31 04/26/97 79.9 14.250 358.33
10266143713 45,000.00 44,320.40 04/14/97 03/14/12 178.92 05/14/97 81.7 13.000 497.79
10266143743 23,250.00 23,250.00 05/01/97 04/01/12 179.51 05/01/97 90.0 11.750 234.69
10266143772 17,500.00 17,500.00 05/01/97 04/01/12 179.51 05/01/97 79.3 12.750 218.55
10266143800 53,300.00 53,300.00 04/20/97 03/20/17 239.11 04/20/97 89.9 11.750 577.62
10266143810 60,000.00 59,926.75 04/14/97 03/14/12 178.92 05/14/97 60.0 11.750 710.48
10266143848 29,350.00 29,246.31 04/03/97 03/03/12 178.55 05/03/97 89.2 12.750 318.94
10266143863 19,390.00 19,390.00 05/01/97 04/01/12 179.51 05/01/97 84.9 12.750 242.15
10266143897 28,500.00 28,487.13 04/14/97 03/14/17 238.92 05/14/97 75.0 12.250 318.79
10266143965 32,800.00 32,800.00 05/01/97 04/01/12 179.51 05/01/97 89.4 11.750 331.09
10266143995 36,800.00 36,800.00 04/24/97 03/24/12 179.24 04/24/97 89.8 11.150 421.74
10266144050 15,534.00 15,534.00 05/01/97 04/01/12 179.51 05/01/97 79.8 13.990 206.77
10266144080 109,650.00 109,650.00 05/01/97 04/01/27 359.51 05/01/97 85.0 12.000 1,127.87
10266144095 20,000.00 20,000.00 04/12/97 03/12/17 238.85 04/12/97 84.6 12.600 228.64
10266144116 91,900.00 91,900.00 04/10/97 03/10/27 358.78 05/10/97 79.9 13.250 1,034.59
10266144146 43,710.00 43,710.00 05/01/97 04/01/12 179.51 05/01/97 89.9 11.750 441.21
10266144167 18,500.00 18,500.00 05/01/97 04/01/12 179.51 05/01/97 86.5 12.200 224.42
10266144183 35,900.00 35,547.49 05/01/97 04/01/12 179.51 06/01/97 84.2 12.750 390.12
10266144236 68,879.00 68,853.87 04/05/97 03/05/12 178.62 05/05/97 84.8 13.350 780.83
10266144241 100,000.00 100,000.00 05/01/97 04/01/12 179.51 05/01/97 80.7 11.250 971.26
10266144242 35,000.00 35,000.00 04/10/97 03/10/12 178.78 04/10/97 70.7 13.200 392.65
10266144243 49,000.00 49,000.00 05/01/97 04/01/12 179.51 05/01/97 69.8 11.000 466.64
10266144253 79,630.00 79,630.00 05/01/97 04/01/12 179.51 05/01/97 73.7 12.000 955.69
10266144269 125,800.00 125,800.00 04/17/97 03/17/17 239.01 04/17/97 85.0 10.050 1,218.17
10266144281 32,000.00 32,000.00 04/11/97 03/11/12 178.82 04/11/97 80.0 10.650 296.31
10266144285 22,714.00 22,714.00 05/01/97 04/01/17 239.51 05/01/97 79.9 13.500 274.24
10266144316 21,000.00 21,000.00 05/01/97 04/01/12 179.51 05/01/97 37.4 12.000 252.04
10266144395 14,343.00 14,343.00 05/01/97 04/01/12 179.51 05/01/97 64.9 11.500 167.55
10266144432 72,000.00 72,000.00 04/20/97 03/20/17 239.11 04/20/97 49.6 9.800 685.30
10266144493 72,251.00 72,251.00 05/01/97 04/01/12 179.51 05/01/97 84.6 12.750 785.15
10266144519 38,700.00 38,700.00 04/24/97 03/24/07 119.24 04/24/97 69.2 10.990 532.87
10266144564 30,768.00 30,705.96 04/04/97 03/04/12 178.59 05/04/97 89.9 12.750 384.24
10266144592 68,000.00 68,000.00 05/01/97 04/01/27 359.51 05/01/97 85.0 12.250 712.57
10266144647 53,650.00 53,650.00 05/01/97 04/01/12 179.51 05/01/97 84.9 12.750 583.01
10266144663 80,500.00 80,500.00 05/01/97 04/01/27 359.51 05/01/97 70.0 9.850 697.54
10266144749 19,000.00 18,955.64 04/17/97 03/17/12 179.01 05/17/97 83.3 13.000 240.40
10266144759 32,340.00 32,340.00 05/01/97 04/01/12 179.51 05/01/97 89.6 11.750 326.44
10266144766 32,000.00 31,876.52 04/05/97 03/05/17 238.62 05/05/97 89.9 12.750 369.22
10266144767 16,851.00 16,669.18 04/05/97 03/05/12 178.62 05/05/97 84.1 13.350 217.10
10266144878 17,000.00 17,000.00 04/14/97 03/14/12 178.92 04/14/97 67.7 11.250 195.90
10266144922 20,000.00 20,000.00 04/24/97 03/24/17 239.24 04/24/97 64.0 11.250 209.85
10266145096 18,945.00 18,945.00 04/21/97 03/21/12 179.15 04/21/97 89.9 12.750 236.59
10266145365 13,000.00 13,000.00 05/01/97 04/01/12 179.51 05/01/97 55.8 10.850 146.54
10266145374 36,717.00 36,717.00 04/12/97 03/12/12 178.85 04/12/97 79.1 15.350 474.56
10266145635 37,298.00 37,184.23 04/14/97 03/14/12 178.92 05/14/97 85.0 12.750 405.31
- ------------------------------------------ ------ ----------------------------
124 5,507,122.00 5,502,643.95 209.14 79.4 11.924 59,716.70
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE Page 3 4/17/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 1 - 2ND SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 4/17/97
Zip
Sale ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SBC60 10268003935 SPINELLI JOSEPH III 1 MARIAN RD CHARLESTOWN PA 19460
SBC60 10268004293 SIMMONS JOAN 1974 BUTTERNUT ST CHARLESTON SC 29414
SBC60 10268004554 CHRISTAKIS THEODORE 461 TAPPAN RD NORTHVALE NJ 07647
SBC60 10268004977 PIERSON JOHN S JR 231 TINTON PL EAST NORTHPORT NY 11731
SBC60 10268005222 GRIFFIN REBECCA L 1317 ELM AVENUE SANFORD FL 32771
SBC60 10268005472 HAYWOOD JULIUS 1301 PENNSYLVANIA AVE PITTSBURGH PA 15233
SBC60 10268005694 INABNITT RACHAEL A. 1492 KOLENDA STREET PORT CHARLOTTE FL 33952
SBC60 10268006834 BLACKWELL LANE A 20 LAKE DR HENDERSONVILLE NC 28739
SBC60 10268007283 DICKART C STEWART 151 EAST ST SOUTH SALEM NY 10590
SBC60 10268007589 SAMUEL ROLAND 11424 175TH ST JAMAICA NY 11434
SBC60 10268007623 DONALD KENNETH 60 CROWN ST DEER PARK NY 11729
SBC60 10268007727 BOYKIN SHIRLEY A 7408 WALKER MILL RD CAPITOL HEIGHTS MD 20743
SBC60 10268007882 DONALDSON DOROTHY N 4616 4TH ST NW WASHINGTON DC 20011
SBC60 10268008168 WILSON KEVIN P 1 HCR BOX 2A CARLISLE NY 12031
SBC60 10268008316 MORALES DANIEL E 4028 GENESEE AVE ERIE PA 16510
SBC60 10268008344 BOOTH JAMES A 2108 METTS AVE WILMINGTON NC 28403
SBC60 10268008662 MOORE JAMES WILLIAM 803 HALSEY LANE BRIGDEHAMPTON NY 11932
SBC60 10268008744 LORENSEN HENRY P 47 FT JOHNSON AVE FORT JOHNSON NY 12070
SBC60 10268008900 LARK DENNIS M 701 CAROLINA AVE SAINT CLOUD FL 34769
SBC60 10268008981 CUNNINGHAM STEPHEN 124 HALPIN AVE STATEN ISLAND NY 10312
SBC60 10268009013 KELLY TROY E 419 W FERN STREET PHILADELPHIA PA 19120
SBC60 10268009239 CHAMBERS IRENE 1 ROUTE BOX 124 PAGELAND SC 29278
SBC60 10268009509 MCALEER FRANK J 1858 LAKEVIEW BLVD N. FORT MYERS FL 33903
SBC60 10268009531 CASTORO VINCENT D JR 37 GLEN RD WAYNE NJ 07470
SBC60 10268009551 RUFFIN MICHELL 114-50 139TH STREET JAMAICA NY 11436
SBC60 10268009622 DIIORIO GIUSEPPE 52 OSBORNE AVE NORWALK CT 06855
SBC60 10268009632 DIIORIO GIUSEPPE 69 OSBORNE AVE NORWALK CT 06855
SBC60 10268009806 HARTMAN JOSEPH E JR 1700 PENNSYLVANIA AVENUE CROYDON PA 19021
SBC60 10268009814 BORER THOMAS A 918 SOUTH BRINK AVENUE SARASOTA FL 34237
SBC60 10268009866 SKOURAS MICHAEL C 19 HUNTER RD WASHINGTONVILLE NY 10992
SBC60 10268009897 WILSON STEPHEN E 1051 E 23RD ST ERIE PA 16503
SBC60 10268010003 DALY EMANUEL 9548 BROWN ROAD JONESBORO GA 30236
SBC60 10268010070 JEFFERSON MARGIE M 1807 EAST HENRY AVENUE TAMPA FL 33610
SBC60 10268010072 TOMARO PAUL M 402 STEUBEN AVE FORKED RIVER NJ 08731
SBC60 10268010079 TING ALEX 3 3RD AVE GARDEN CITY PARK NY 11040
SBC60 10268010091 SOMAN KENRICK 1 BEATRICE CT MANORVILLE NY 11949
SBC60 10268010254 JOHNSON RICHARD D 37335 EAST SPICER DRIVE MECHANICSVILLE MD 20659
SBC60 10268010264 ALCALEN JUANITO E 517 NEW BRUNSWICK RD SOMERSET NJ 08873
SBC60 10268010360 JAMES KEVIN D 273 E 40TH ST BROOKLYN NY 11203
SBC60 10268010387 KIM SU MYONG 11022 SCOTTS LANDING ROAD LAUREL MD 20723
SBC60 10268010578 DEANS JUNE 41 DEHNHOFF AVENUE FREEPORT NY 11520
SBC60 10268010712 ZILAI RAYMOND 450 PALISADE AVE JERSEY CITY NJ 07307
SBC60 10268010745 PRENDERGAST MICHAEL RD 1 BOX 64 ROUTE 80 FORT PLAIN NY 13339
SBC60 10268010817 HAAS JOHN E 337 S 14TH ST HARRISBURG PA 17104
SBC60 10268010930 HANLEIN ERIC B 1103 HEMLOCK DRIVE MT POCONO PA 18344
SBC60 10268010964 PIZZO FRANK 23 BEATRICE AVE WEST ISLIP NY 11795
SBC60 10268011016 ROCCO JOSEPH J 15 BLACKMAN ST SMITHTOWN NY 11787
SBC60 10268011036 MOITOSO ROBERT M 78 HERITAGE WAY TAUNTON MA 02780
SBC60 10268011054 SCOLLIN RICHARD F 12 PROSPECT ST ANSONIA CT 06401
SBC60 10268011117 CONSTANTINIDES PANOS P 1323 N HIGHLAND AVENUE ATLANTA GA 30306
SBC60 10268011291 REIBER J GREGORY 495 CABOT ROAD DOVER PA 17315
SBC60 10268011366 SPOONER JOSEPH 3 HOWARD DR COXSACKIE NY 12192
SBC60 10268011378 REINHOLDT DONNA M 2 CATHERINE LN SUFFIELD CT 06078
SBC60 10268011400 VITABILE LENA 4 STEVENSON AVE MILLSTONE NJ 07786
SBC60 10268011419 HARSCH DONALD E MAIN STREET LINDEN PA 17603
SBC60 10268011501 MILES WALLACE R 6175 FAIRFIELD AVE S SAINT PETERSBURG FL 33707
SBC60 10268011549 TOWNSEND EMMIA 116-30 147TH STREET JAMAICA NY 11436
SBC60 10268011567 KUEPPER JOHN T 2704 KENYON RD WILLIAMSON NY 14589
SBC60 10268011606 DONNATIN FRANCIS L 3 ASPEN CIRCLE ST JAMES NY 11780
SBC60 10268011634 MULLIN ROBERT 214 CHESTNUT DR LANOKA HARBOR NJ 08734
SBC60 10268011739 ASHONG CLEMENT 736 EDISON ST YORK PA 17403
SBC60 10268011811 WARDEN MARK C 1113 THIRD STREET WHITEHALL PA 18052
SBC60 10268011813 DIEM TERRY L 223 NORTH CHURCH STREET EPHRATA PA 17522
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
10268003935 36,500.00 36,217.38 12/06/96 11/06/11 174.71 04/06/97 84.6 12.350 446.31
10268004293 14,638.00 14,571.94 12/19/96 11/19/11 175.13 04/19/97 89.7 12.350 178.99
10268004554 25,450.00 25,368.58 02/01/97 01/01/12 176.55 05/01/97 79.9 12.850 319.50
10268004977 40,000.00 39,559.17 12/18/96 11/18/11 175.10 04/18/97 71.3 10.300 437.21
10268005222 58,400.00 58,318.85 01/11/97 12/11/11 175.86 05/11/97 80.0 12.000 600.71
10268005472 33,250.00 33,250.00 12/20/96 11/20/26 355.17 04/20/97 70.0 11.750 335.63
10268005694 55,000.00 55,000.00 04/19/97 03/19/17 239.08 04/19/97 82.7 11.550 588.43
10268006834 45,000.00 44,977.44 01/18/97 12/18/11 176.09 03/18/97 84.0 12.250 547.33
10268007283 95,000.00 95,000.00 03/19/97 02/19/12 178.16 04/19/97 77.5 14.950 1,197.42
10268007589 40,000.00 39,917.44 03/18/97 02/18/12 178.13 05/18/97 82.8 11.500 396.12
10268007623 99,000.00 98,935.52 02/09/97 01/09/12 176.81 04/09/97 90.0 11.100 950.29
10268007727 35,000.00 35,000.00 03/14/97 02/14/12 177.99 04/14/97 89.8 12.750 437.09
10268007882 53,750.00 53,750.00 04/04/97 03/04/12 178.59 04/04/97 65.0 13.990 636.44
10268008168 80,000.00 80,000.00 03/26/97 02/26/12 178.39 04/26/97 69.5 10.250 716.88
10268008316 45,000.00 44,983.60 02/27/97 01/27/27 357.40 03/27/97 90.0 10.900 425.15
10268008344 54,250.00 54,250.00 03/25/97 02/25/12 178.36 04/25/97 70.0 11.300 528.97
10268008662 100,000.00 100,000.00 04/03/97 03/03/12 178.55 04/03/97 63.6 13.450 1,141.48
10268008744 21,000.00 20,970.73 04/12/97 03/12/12 178.85 05/12/97 80.3 11.250 203.96
10268008900 34,000.00 33,981.19 03/01/97 02/01/12 177.57 04/01/97 71.3 13.000 430.18
10268008981 75,000.00 75,000.00 04/17/97 03/17/17 239.01 04/17/97 75.2 12.025 827.12
10268009013 14,395.00 14,395.00 04/04/97 03/04/07 118.59 04/04/97 89.9 13.100 215.78
10268009239 18,000.00 17,973.09 04/10/97 03/10/12 178.78 05/10/97 40.0 12.000 216.03
10268009509 13,850.00 13,850.00 02/28/97 01/28/12 177.44 03/28/97 78.7 12.750 172.96
10268009531 49,700.00 49,700.00 04/11/97 03/11/12 178.82 04/11/97 78.9 13.750 579.06
10268009551 85,000.00 85,000.00 03/10/97 02/10/12 177.86 04/10/97 82.5 10.400 771.18
10268009622 126,000.00 126,000.00 04/10/97 03/10/12 178.78 04/10/97 60.0 10.990 1,198.98
10268009632 117,000.00 116,978.49 04/10/97 03/10/12 178.78 05/10/97 60.0 10.990 1,113.33
10268009806 77,350.00 77,350.00 04/18/97 03/18/12 179.05 04/18/97 85.0 12.000 928.33
10268009814 23,300.00 23,300.00 03/14/97 02/14/12 177.99 04/14/97 79.9 12.700 290.22
10268009866 26,100.00 26,100.00 03/11/97 02/11/12 177.90 04/11/97 89.9 12.750 325.95
10268009897 51,000.00 51,000.00 04/26/97 03/26/17 239.31 04/26/97 85.0 11.700 550.92
10268010003 121,600.00 121,467.46 03/07/97 02/07/27 357.76 04/07/97 80.0 10.650 1,125.98
10268010070 62,300.00 62,300.00 04/17/97 03/17/27 359.01 04/17/97 87.7 11.300 607.46
10268010072 47,000.00 47,000.00 04/03/97 03/03/12 178.55 05/03/97 84.9 13.600 613.34
10268010079 73,320.00 73,320.00 04/05/97 03/05/12 178.62 05/05/97 84.9 12.500 782.51
10268010091 20,000.00 20,000.00 03/28/97 02/28/17 238.45 04/28/97 65.2 13.450 240.75
10268010254 44,000.00 43,868.03 03/20/97 02/20/12 178.19 04/20/97 80.0 13.500 571.26
10268010264 60,000.00 60,000.00 04/07/97 03/07/12 178.68 04/07/97 72.8 12.100 723.97
10268010360 67,000.00 67,000.00 04/12/97 03/12/12 178.85 04/12/97 55.8 12.500 715.06
10268010387 79,500.00 79,500.00 03/14/97 02/14/12 177.99 04/14/97 84.8 12.750 863.92
10268010578 88,000.00 88,000.00 04/10/97 03/10/12 178.78 05/10/97 80.0 10.400 798.40
10268010712 99,400.00 99,400.00 03/27/97 02/27/12 178.42 03/27/97 70.0 12.450 1,057.00
10268010745 32,500.00 32,500.00 04/25/97 03/25/12 179.28 04/25/97 65.0 14.000 432.82
10268010817 22,050.00 22,032.11 03/05/97 02/05/12 177.70 05/05/97 70.0 10.450 200.88
10268010930 18,000.00 18,000.00 04/21/97 03/21/12 179.15 04/21/97 88.2 11.750 213.14
10268010964 110,000.00 110,000.00 04/24/97 03/24/12 179.24 04/24/97 65.6 10.000 1,182.07
10268011016 27,600.00 27,585.58 04/05/97 03/05/12 178.62 05/05/97 84.4 13.100 351.02
10268011036 31,300.00 31,300.00 03/24/97 02/24/12 178.32 03/24/97 84.9 13.500 406.37
10268011054 108,000.00 108,000.00 04/07/97 03/07/12 178.68 04/07/97 74.4 11.050 1,032.59
10268011117 24,000.00 23,973.96 04/10/97 03/10/12 178.78 05/10/97 70.0 10.250 261.59
10268011291 39,000.00 39,000.00 03/28/97 02/28/12 178.45 04/28/97 89.0 11.150 446.95
10268011366 43,600.00 43,600.00 03/18/97 02/18/12 178.13 04/18/97 80.0 11.000 415.21
10268011378 41,300.00 41,300.00 04/05/97 03/05/17 238.62 05/05/97 90.0 13.000 483.86
10268011400 50,000.00 50,000.00 04/26/97 03/26/12 179.31 04/26/97 66.2 11.500 495.15
10268011419 49,800.00 49,800.00 04/17/97 03/17/12 179.01 04/17/97 60.0 12.350 525.70
10268011501 51,500.00 51,500.00 03/05/97 02/05/27 357.70 04/05/97 65.1 10.650 476.88
10268011549 42,000.00 41,930.18 04/21/97 03/21/12 179.15 05/21/97 33.6 10.150 373.24
10268011567 24,800.00 24,742.29 04/17/97 03/17/12 179.01 05/17/97 81.4 13.000 313.78
10268011606 125,500.00 125,347.83 04/17/97 03/17/17 239.01 05/17/97 79.9 11.500 1,338.37
10268011634 21,000.00 21,000.00 03/28/97 02/28/17 238.45 03/28/97 28.7 10.400 208.25
10268011739 36,000.00 36,000.00 04/24/97 03/24/12 179.24 04/24/97 90.0 11.500 356.50
10268011811 22,500.00 22,500.00 04/12/97 03/12/07 118.85 04/12/97 89.9 11.500 316.34
10268011813 84,600.00 84,600.00 03/20/97 02/20/17 238.19 03/20/97 90.0 12.100 937.42
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE Page 4 4/17/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 1 - 2ND SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 4/17/97
Zip
Sale ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SBC60 10268011872 MONACO ANGELO T 19-21 KERLYN COURT ELIZABETH NJ 07202
SBC60 10268011893 SALEMI ALFONSO 14 TUFTS AVE EVERETT MA 02149
SBC60 10268011900 ANTANI RAMESH L 494 WOODCREST DR MECHANICSBURG PA 17055
SBC60 10268011950 BHAMBHANI ASHOK T 1285 STALVEY AVENUE MYRTLE BEACH SC 29577
SBC60 10268012047 CUNNINGHAM C DALE 2432 PELLAM BOULEVARD PORT CHARLOTTE FL 33948
SBC60 10268012048 DUYCK FRED EDWARD 180 BRADSHAW CIRCLE CANDLER NC 28715
SBC60 10268012060 GERSTENFELD NORMA L 629 ROSIER ROAD FORT WASHINTON MD 20744
SBC60 10268012128 ANTLEY JOSEPH DALE JR 1270 FORT LAMAR ROAD CHARLESTON SC 29412
SBC60 10268012129 ROTH SCOTT ALAN 256 PENN STREET BATH PA 18014
SBC60 10268012162 KUMAR RAMESH 95 13 102ND STREET OZONE PARK NY 11416
SBC60 10268012191 PAGE DONALD L 8855 92ND STREET NORTH SEMINOLE FL 34647
SBC60 10268012210 FABRIZIO MARLENA DE 5540 PINETREE DRIVE MIAMI BEACH FL 33140
SBC60 10268012249 WHITE IRVING H III 111 HIGH STREET HAMLET NC 28345
SBC60 10268012280 AVGUSH OFFER 9 DE NOVELLES CIRCLE GARNERVILLE NY 10923
SBC60 10268012323 TIEDEMANN NICO 391 A OTTAWA LANE STRATFORD CT 06497
SBC60 10268012341 STITT EVELYN S 5730 LAWNMEADOW DRIVE CHARLOTTE NC 28216
SBC60 10268012362 LIM BRUCE J 402 WOODBURY ROAD WOODBURY NY 11797
SBC60 10268012437 PINOS KAISER F 37-21 94TH STREET JACKSON HEIGHTS NY 11372
SBC60 10268012493 GRANT PAUL 123 MILDRED AVE STANHOPE NJ 07874
SBC60 10268012521 SMITH JOHN K 181 NORTH AMBLER STREET QUAKERTOWN PA 18951
SBC60 10268012540 STONE JOHN FRANKLIN 23889 POINT LOOKOUT ROAD LEONARDTOWN MD 20650
SBC60 10268012541 GUERRA RAMIRO SR 1228 SWEENEY DRIVE RUSKIN FL 33570
SBC60 10268012619 BROWN JOSEPH J 232 BRANDYWINE DRIVE SUMMERVILLE SC 29485
SBC60 10268012626 CARAGAY CELIA G 432 GRAPHIC BLVD NEW MILFORD NJ 07646
SBC60 10268012637 OLSZEWSKI RAYMOND J 245 GREENWOOD DR MARS PA 16066
SBC60 10268012665 ORTIZ HERMINIO LUIS 2234 E 109TH AVENUE TAMPA FL 33612
SBC60 10268012679 ABLES PATRICIA E 573 PIERMONT AVE PIERMONT NY 10968
SBC60 10268012801 RAMNARINE NEIRAJ 60 W 182ND ST BRONX NY 10453
SBC60 10268012926 ERICKSON LEROY P 414 EUDORA STREET COLORADO SPRINGS CO 80911
SBC60 10268013058 HELLIER CHARLES J IV 6022 GLEN ABBEY LANE BRADENTON FL 34202
SBC60 10268013074 PERSAUD NARINI 170-19 HENLEY ROAD JAMAICA NY 11432
SBC60 10268013094 SIMON ROBERT L 150 LAWRENCE ROAD TRUMBULL CT 06611
SBC60 10268013131 CLEAVER GEORGE R 1271 SCHUBERT RD BETHEL PA 19507
SBC60 10268013173 BARTGIS HARRY L 8633 CHESTNUT GROVE ROAD FREDERICK MD 21701
SBC60 10268013286 ABREU WILLIAM 8910 104TH ST WOODHAVEN NY 11418
SBC60 10268013319 HUGHES TOM A 6483 NORTHWEST 43RD COURT CORAL SPRINGS FL 33067
SBC60 10268013358 HILLMAN DONALD R JR 404 TANEY DR TANEYTOWN MD 21787
SBC60 10268013392 FUENTES CARLOS 448 S GEORGE ST YORK PA 17403
SBC60 10268013406 WILSON PEGGY L 3614 OAKMONT AVE BALTIMORE MD 21215
SBC60 10268013416 FUNDRELLA MARGARET 124 FRANKLIN AVENUE VANDERGRIFT PA 15690
SBC60 10268013437 MCCRACKEN PAULA K 1425 5TH AVE FREEDOM PA 15042
SBC60 10268013448 SMOOT DAVID 444 QUEENSTOWN RD SEVERN MD 21144
SBC60 10268013496 MONGELLUZZO MICHELE 350 ADAMS AVE STATEN ISLAND NY 10306
SBC60 10268013559 PETSKI JAMES L 913 NORTH BEACH WAY PANAMA CITY FL 32407
SBC60 10268013574 NACCARATO FRANK M JR 113 NORTHFIELD ST KINGSTON NY 12401
SBC60 10268013615 GILLIAM ALPHONZO 617 SOUTHVIEW CIRCLE FAYETTEVILLE NC 28311
SBC60 10268013632 MARKLINE KEVIN L 631 GORSUCH AVE BALTIMORE MD 21218
SBC60 10268013692 ZACHOS PAUL M JR 3951 MARKET STREET CLARKSTON GA 30021
SBC60 10268013693 BUFFMAN EDWARD R 12 SMEDLEY DR WILLISTOWN TOWNSHIP PA 19073
SBC60 10268013702 HENDRICKSON SCOTT 5623 HEREFORD DRIVE NEW PORT RICHEY FL 34655
SBC60 10268013718 HUNTOON KAREN M 12738 BUCKHORN DRIVE HUDSON FL 34669
SBC60 10268013799 FREDERICO JULIA 3548 EISENHOWER DRIVE HOLIDAY FL 34691
SBC60 10268013810 LENIO GILBERT 30 CRABTREE LN LEVITTOWN NY 11756
SBC60 10268013997 HAMILTON ROY V 3636 SE 166TH PLACE PORTLAND OR 97236
SBC60 10268013998 RUTEL JEFFREY S 1927 NORTH DECATUR ROAD ATLANTA GA 30307
SBC60 10268014004 BREUNING ALFRED J 40 SUNKEN ORCHARD LN OYSTER BAY NY 11771
SBC60 10268014009 HOARD DWIGHT L 3670 SALEM DRIVE LITHONIA GA 30038
SBC60 10268014048 FAUSNAUGHT HELEN 1517 3RD AVE YORK PA 17403
SBC60 10268014050 SMITH DEE 8855 SE FULLER ROAD PORTLAND OR 97266
SBC60 10268014068 ROUHOS COSTAS 5020 STARDALE DRIVE HOLIDAY FL 34690
SBC60 10268014072 BOUNRANGSY SOMPHOU 1644 25TH AVENUE NORTH ST PETERSBURG FL 33713
SBC60 10268014105 LEDERER CYNTHIA 6 CHAPIN RD FARMINGDALE NY 11735
SBC60 10268014124 TREAT RAYMOND 12 HOMESTEAD PATH HUNTINGTON NY 11743
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
10268011872 76,000.00 76,000.00 04/27/97 03/27/12 179.34 04/27/97 71.0 9.850 809.74
10268011893 90,000.00 90,000.00 04/07/97 03/07/12 178.68 04/07/97 58.0 11.000 857.09
10268011900 60,000.00 60,000.00 04/03/97 03/03/17 238.55 05/03/97 74.5 11.250 629.55
10268011950 45,500.00 45,500.00 04/05/97 03/05/27 358.62 04/05/97 70.0 9.600 385.91
10268012047 32,600.00 32,600.00 04/11/97 03/11/12 178.82 04/11/97 79.9 14.000 434.15
10268012048 94,500.00 94,500.00 04/10/97 03/10/27 358.78 04/10/97 85.9 9.750 811.90
10268012060 52,500.00 52,500.00 04/07/97 03/07/17 238.68 05/07/97 90.0 13.150 620.70
10268012128 16,300.00 16,300.00 03/26/97 02/26/12 178.39 03/26/97 27.1 11.750 193.01
10268012129 22,750.00 22,729.28 04/14/97 03/14/12 178.92 05/14/97 84.7 12.990 287.69
10268012162 79,500.00 79,500.00 04/03/97 03/03/12 178.55 04/03/97 88.9 13.000 1,005.87
10268012191 45,900.00 45,900.00 04/03/97 03/03/17 238.55 05/03/97 85.0 12.100 508.60
10268012210 70,000.00 70,000.00 04/06/97 03/06/12 178.65 05/06/97 74.1 12.250 851.41
10268012249 19,000.00 18,915.18 04/17/97 03/17/07 119.01 05/17/97 79.9 13.700 291.59
10268012280 127,500.00 127,500.00 04/07/97 03/07/07 118.68 04/07/97 75.0 12.200 1,844.03
10268012323 75,000.00 75,000.00 04/12/97 03/12/27 358.85 05/12/97 60.0 12.850 820.87
10268012341 53,200.00 53,200.00 04/25/97 03/25/12 179.28 04/25/97 80.0 9.650 560.35
10268012362 38,500.00 38,500.00 04/14/97 03/14/12 178.92 04/14/97 83.7 13.950 454.65
10268012437 200,000.00 199,846.90 04/10/97 03/10/12 178.78 05/10/97 80.0 11.550 1,988.22
10268012493 37,800.00 37,800.00 04/05/97 03/05/12 178.62 04/05/97 89.9 13.200 483.25
10268012521 80,000.00 79,795.10 04/05/97 03/05/27 358.62 05/05/97 45.9 10.750 746.78
10268012540 131,750.00 131,750.00 04/24/97 03/24/27 359.24 04/24/97 85.0 12.500 1,406.11
10268012541 47,600.00 47,600.00 04/19/97 03/19/17 239.08 04/19/97 85.0 10.390 471.72
10268012619 54,000.00 54,000.00 04/19/97 03/19/12 179.08 04/19/97 84.9 10.550 598.59
10268012626 55,000.00 54,978.62 04/12/97 03/12/12 178.85 05/12/97 88.4 12.750 597.68
10268012637 33,685.00 33,685.00 04/17/97 03/17/12 179.01 04/17/97 85.5 12.990 425.98
10268012665 15,500.00 15,500.00 04/04/97 03/04/12 178.59 05/04/97 79.8 14.250 209.03
10268012679 100,000.00 100,000.00 04/04/97 03/04/27 358.59 04/04/97 62.5 11.600 997.93
10268012801 158,400.00 158,400.00 04/21/97 03/21/12 179.15 04/21/97 90.0 11.300 1,544.49
10268012926 44,000.00 44,000.00 04/12/97 03/12/17 238.85 05/12/97 79.6 11.500 469.23
10268013058 166,500.00 166,500.00 04/07/97 03/07/12 178.68 05/07/97 79.8 11.500 1,648.83
10268013074 36,000.00 36,000.00 04/21/97 03/21/27 359.15 04/21/97 78.5 13.000 398.23
10268013094 36,300.00 36,256.04 04/06/97 03/06/12 178.65 05/06/97 83.0 13.300 466.47
10268013131 65,000.00 64,912.78 04/17/97 03/17/17 239.01 05/17/97 54.1 10.600 653.32
10268013173 114,750.00 114,750.00 04/12/97 03/12/27 358.85 04/12/97 81.9 10.750 1,071.17
10268013286 45,160.00 45,126.76 04/10/97 03/10/12 178.78 05/10/97 89.9 13.000 499.56
10268013319 26,500.00 26,428.75 04/19/97 03/19/12 179.08 05/19/97 85.0 13.000 335.29
10268013358 50,000.00 49,028.78 04/03/97 03/03/12 178.55 07/03/97 38.7 12.050 516.23
10268013392 26,250.00 26,250.00 04/17/97 03/17/17 239.01 04/17/97 70.0 11.000 270.95
10268013406 37,800.00 37,800.00 04/04/97 03/04/17 238.59 05/04/97 72.6 14.350 479.69
10268013416 40,500.00 40,496.70 04/13/97 03/13/17 238.88 05/13/97 65.3 10.990 417.76
10268013437 36,000.00 35,882.20 04/12/97 03/12/12 178.85 05/12/97 90.0 10.650 401.30
10268013448 39,000.00 39,000.00 04/18/97 03/18/12 179.05 04/18/97 83.0 10.750 437.17
10268013496 67,000.00 67,000.00 04/14/97 03/14/12 178.92 05/14/97 79.9 12.300 704.68
10268013559 37,150.00 36,961.61 04/17/97 03/17/07 119.01 05/17/97 85.6 10.900 509.64
10268013574 26,100.00 26,100.00 04/05/97 03/05/12 178.62 05/05/97 79.8 14.200 351.10
10268013615 43,400.00 43,400.00 04/26/97 03/26/12 179.31 04/26/97 80.0 9.990 466.11
10268013632 68,000.00 68,000.00 03/26/97 02/26/27 358.39 03/26/97 85.0 11.450 670.80
10268013692 47,623.00 47,623.00 04/19/97 03/19/12 179.08 04/19/97 69.9 10.500 435.63
10268013693 76,000.00 76,000.00 04/18/97 03/18/17 239.05 04/18/97 88.1 11.600 815.73
10268013702 11,500.00 11,500.00 04/11/97 03/11/12 178.82 04/11/97 39.7 11.000 130.71
10268013718 17,000.00 16,977.46 04/14/97 03/14/12 178.92 05/14/97 79.0 12.750 212.30
10268013799 22,000.00 22,000.00 04/19/97 03/19/07 119.08 04/19/97 40.0 9.750 287.69
10268013810 107,250.00 107,250.00 04/25/97 03/25/12 179.28 04/25/97 65.0 11.500 1,062.09
10268013997 23,900.00 23,900.00 04/24/97 03/24/12 179.24 04/24/97 73.6 9.990 256.68
10268013998 40,000.00 40,000.00 04/03/97 03/03/12 178.55 04/03/97 80.0 11.750 473.65
10268014004 105,000.00 105,000.00 04/19/97 03/19/12 179.08 04/19/97 58.8 10.750 980.16
10268014009 85,000.00 85,000.00 04/18/97 03/18/12 179.05 04/18/97 85.0 12.000 874.32
10268014048 41,300.00 41,293.19 04/14/97 03/14/12 178.92 05/14/97 70.0 11.250 401.13
10268014050 67,390.00 67,390.00 04/21/97 03/21/17 239.15 04/21/97 85.7 12.250 753.80
10268014068 40,000.00 40,000.00 04/19/97 03/19/17 239.08 04/19/97 80.0 11.990 440.16
10268014072 20,000.00 20,000.00 04/17/97 03/17/12 179.01 04/17/97 86.6 11.150 229.21
10268014105 216,000.00 216,000.00 04/05/97 03/05/12 178.62 04/05/97 90.0 12.250 2,263.46
10268014124 46,000.00 46,000.00 04/07/97 03/07/12 178.68 05/07/97 77.3 13.000 508.85
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE Page 5 4/17/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 1 - 2ND SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 4/17/97
Zip
Sale ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SBC60 10268014200 JONES CHRISTINE L 1346 FTELEY AVE BRONX NY 10472
SBC60 10268014274 HUDDLE KENNETH L 622 MINUTE MAN ROAD VIRGINIA BEACH VA 23462
SBC60 10268014312 HLAWATI HOWARD T 106 TRILLIUM PLACE VENETIA PA 15367
SBC60 10268014416 ALLEN CHARLES 6 ANDREW LN LEVITTOWN NY 11756
SBC60 10268014544 FERNANDEZ EZEQUIEL 2465 TRAPP AVENUE COCONUT GROVE FL 33133
SBC60 10268014613 FOURNIER HEROHILDA 8401 N LORETTO AVENUE PHILADELPHIA PA 19152
SBC60 10268014723 PALMER LUCILLE 4749 N 12TH STREET PHILADELPHIA PA 19141
SBC60 10268014729 HUNT PHILIPPE 66 MIDWOOD STREET BROOKLYN NY 11225
SBC60 10268014757 GEIGER PHEBE M 8014 BARBERRY DRIVE PORT RICHEY FL 34668
SBC60 10268014914 GREEN GERLEATHA M 16121 13TH AVENUE COURT EAST TACOMA WA 98445
SBC60 10268015172 LUM JACK 1101 POLYNESIA DRIVE FOSTER CITY CA 94404
SBC60 10268015434 JARRELL WESLEY M 1920 NW 110TH COURT PORTLAND OR 97229
SBC60 10268015741 COOK RUTH 325 OHAYO MOUNTAIN ROAD WOODSTOCK NY 12498
----------------------------------------------
139 Sale Total
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
10268014200 84,980.00 84,980.00 04/21/97 03/21/17 239.15 04/21/97 89.9 11.150 885.84
10268014274 25,200.00 25,200.00 04/19/97 03/19/12 179.08 04/19/97 80.8 13.000 318.84
10268014312 66,000.00 66,000.00 04/26/97 03/26/12 179.31 04/26/97 69.7 11.500 653.59
10268014416 31,000.00 31,000.00 04/17/97 03/17/12 179.01 04/17/97 79.9 9.900 331.23
10268014544 34,400.00 34,218.00 04/21/97 03/21/12 179.15 05/21/97 62.4 10.300 376.00
10268014613 74,800.00 74,800.00 04/21/97 03/21/12 179.15 04/21/97 85.0 9.650 787.86
10268014723 35,230.00 35,230.00 04/28/97 03/28/12 179.38 04/28/97 76.5 10.050 379.66
10268014729 115,000.00 114,679.86 04/19/97 03/19/12 179.08 05/19/97 51.1 10.250 1,030.52
10268014757 31,500.00 31,500.00 04/19/97 03/19/12 179.08 04/19/97 74.9 11.990 323.77
10268014914 26,400.00 26,400.00 04/21/97 03/21/12 179.15 04/21/97 20.9 11.900 315.15
10268015172 189,000.00 189,000.00 04/26/97 03/26/27 359.31 04/26/97 90.0 10.900 1,785.62
10268015434 145,000.00 145,000.00 04/26/97 03/26/12 179.31 04/26/97 75.7 10.300 1,304.74
10268015741 200,000.00 200,000.00 03/19/97 02/19/12 178.16 04/19/97 45.1 11.250 1,942.52
- ---------------------------------------- ------ -----------------------------
139 8,351,471.00 8,347,101.07 212.16 75.6 11.629 88,741.06
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE Page 6 4/17/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 1 - 2ND SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 4/17/97
Zip
Sale ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SBCL16 10266139435 WEBER DEAN 145 BORINQUEN PLACE BROOKLYN NY 11211
SBCL16 10266142489 GILLESPIE JOHN J 516-26 SOUTH 42ND STREET PHILADELPHIA PA 19104
SBCL16 10266142490 GILLESPIE JOHN J 501 SOUTH 41ST STREET PHILADELPHIA PA 19104
SBCL16 10266143343 VASQUEZ JORGE 265 EAST 182ND STREET BRONX NY 10457
SBCL16 10266143860 CAMPBELL ELI 259 ROGERS AVENUE BROOKLYN NY 11225
----------------------------------------------
5 Sale Total
268 Total with Superior Bank
268 Grand Total
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
10266139435 650,000.00 650,000.00 04/01/97 03/01/12 178.49 04/01/97 65.0 11.990 6,841.16
10266142489 495,000.00 494,750.23 04/01/97 03/01/12 178.49 05/01/97 50.0 12.300 5,323.52
10266142490 225,000.00 224,886.47 04/01/97 03/01/12 178.49 05/01/97 50.0 12.300 2,419.78
10266143343 250,000.00 249,919.13 04/01/97 03/01/22 298.49 05/01/97 43.1 14.700 3,144.00
10266143860 120,000.00 119,560.72 04/01/97 03/01/12 178.49 05/01/97 54.5 11.100 1,371.46
- ------------ ----------------------------- ------ ------------------------------
5 1,740,000.00 1,739,116.55 195.73 54.9 12.447 19,099.92
268 15,598,593.00 15,588,861.57 209.26 74.6 11.824 167,557.68
268 15,598,593.00 15,588,861.57 209.26 74.6 11.824 167,557.68
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE A Page 1 4/1/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/17/97
Zip
Sale ID Account Name Address City State Code
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB555 10216130135 STICKEL JUANITA J 86 WOODS ROAD PITTSBURGH PA 15235
SB555 10216132128 SWETT CRAIG L 2256 KING STREET SALT LAKE CITY UT 84109
SB555 10216132287 ISEMAN MICHAEL J 25102 MONTABELLO LAKE ROAD WORTON MD 21678
SB555 10216138353 WILLETT PHILIP D 2162 BLACK WILLOW DRIVE NE ALBUQUERQUE NM 87122
SB555 10216139892 SAUVE DONALD 10714 224TH STREET EAST GRAHAM WA 98338
SB555 10216140064 MORSE CINDY LEE 1103 BLAINE AVENUE IDAHO FALLS ID 83402
SB555 10216140517 SANTANIO SUSAN 114 EAST 34TH STREET LORAIN OH 44055
SB555 10216140639 REEVES MALCOLM LEON 773 COUNTRY CLUB DRIVE STANSBURY PARK UT 84074
SB555 10216141281 PIERSKI MICHAEL J 7105 W. WATERFORD AVE. MILWAUKEE WI 53220
SB555 10216141493 WILLIAMS JOHN G JR 328 CHURCH ORTONVILLE MI 48462
SB555 10216141828 GATLIN GLEN L 7223 NE CLOVER BLOSSOM LANE BREMERTON WA 98311
SB555 10216142172 MEIER ERIC S 574 E. BEVERLY PONTIAC MI 48340
SB555 10216142177 FLINT WILLIAM R 307 PHILLIPS CLAWSON MI 48017
SB555 10216142450 BARNES SR ARTHUR 5792 GRAYTON DETROIT MI 48224
SB555 10216142527 LINSON DONALD C 22 POWELL OXFORD MI 48371
SB555 10216142531 GREGORY JEANETTA Y 6 FAUST COURT ANN ARBOR MI 48108
SB555 10216142549 WEBER DANIEL N 4174 SOMERVILLE RD. OXFORD OH 45064
SB555 10216142699 BRISCOE DOROTHY P 529 DANTE GLENWOOD IL 60425
SB555 10216142707 FOWLER YOVONNE 4868 NORTH 62ND STREET MILWAUKEE WI 53218
SB555 10216142708 UTARNACHITT RICHARD V 1530 KIRKWAY BLOOMFIELD HILLS MI 48302
SB555 10216142777 BRYANT SHERYL E 122 W. LONGWOOD DETROIT MI 48203
SB555 10216142803 DANIELS DONALD DAVID 417 W. CLARENDON AVENUE ARLINGTON HEIGHTS IL 60004
SB555 10216142805 HOLSTON L LANELL 2317 OAKTREE DR. FAIRFIELD OH 45014
SB555 10216142872 DIAZ MARIA REYNA 1101 ELMIRA STREET AURORA CO 80010
SB555 10216142988 ARREDONDO ESLENDY 4520 N HARDING CHICAGO IL 60625
SB555 10216142989 FRANCISCO BENJAMIN 2708 WEST NELSON CHICAGO IL 60618
SB555 10216142997 SCHOMMER WILLIAM D 712 KRISTY STREET KAUKAUNA WI 54130
SB555 10216142999 ATKINS JEANETTE 949 JEFFERSON YPSILANTI MI 48197
SB555 10216143055 GOODSPEED STEVEN R 1753 EAST GLENWOOD LANE HIGHLANDS RANCH CO 80126
SB555 10216143093 JAWORSKI THOMAS E 28940 BROADMOOR LIVONIA MI 48154
SB555 10216143126 JUNG DEUK W 1444 NW 204TH PLACE SHORELINE WA 98177
SB555 10216143217 FARIDIAN KIYOUMARCE 23401 RENSSELAER OAK PARK MI 48237
SB555 10216143386 DAVIS FREDRICK 1254 N HARDING AVENUE CHICAGO IL 60651
SB555 10216143390 YOUNG PATRICIA 354 IRIS LANE CHICAGO HEIGHTS IL 60411
SB555 10216143414 ARCHEY JUDY ANN 4862 NIAGARA WAYNE MI 48184
SB555 10216143424 KELLEY MICHAEL G 11812 CANTON CENTER PLYMOUTH MI 48170
SB555 10216143538 HINES JAMES BRET 1614 26TH STREET OGDEN UT 84401
SB555 10216143543 MICELI FRANK C 17135 SE MADISON STREET PORTLAND OR 97233
SB555 10216143603 CHOTOOSING MICHELLE 33 W. 141ST STREET RIVERDALE IL 60627
SB555 10216143653 ACKLIN JAMES S 1256 EAST 3125 NORTH LAYTON UT 84041
SB555 10216143714 CAMPOS ROSALBA 1816 W. BERWYN CHICAGO IL 60640
SB555 10216143784 ELLIS THOMAS GRANDY 1233 SOUTH TERRY STREET LONGMONT CO 80501
SB555 10216143804 SAYEED ANGELIQUE M 805 EXMOOR OLYMPIA FIELDS IL 60461
SB555 10216143819 WAY CARMEN L 3531 PARK DR. COVINGTON KY 41015
SB555 10216143825 LANCELLE KATHLEEN M 327 EAST ANTHONY STREET HUSTISFORD WI 53034
SB555 10216143845 NIELSEN RODNEY 361 SOUTH 200 WEST DUCHESNE UT 84021
SB555 10216143899 SALAZAR ROMEO P 498 SHENANDOAH TRAIL ELGIN IL 60123
SB555 10216143908 FLEMING GLORIA J 230 HAYES AVE ROMEOVILLE IL 60446
SB555 10216143937 BLOW JEFFREY S 24588 CHRISTINA BROWNSTOWN MI 48134
SB555 10216144022 JEROME DELMAR F 97 4TH STREET FOND DU LAC WI 54935
SB555 10216144057 KIME RITA J 14426 NORTH 36TH PLACE PHOENIX AZ 85032
SB555 10216144088 PURCELL DENNIS M 322-324 EAST 1ST STREET PUEBLO CO 81001
SB555 10216144096 PAVIC TOMISLAV 2227 N JANSSEN AVENUE CHICAGO IL 60614
SB555 10216144127 BURRELL LINELL JR 3488 BALFOUR DETROIT MI 48224
SB555 10216144152 EISHOW GABRAIL G 3440 E SOUTHERN #1097 MESA AZ 85204
SB555 10216144234 FENWICK MONTY RAY 1327 NORTH MAIN STREET FARMINGTON UT 84025
SB555 10216144271 BISBEE JEFFREY S 2207 HILL STREET FLINT MI 48503
SB555 10216144273 IAQUINTA JOHN 38696 WAKEFIELD COURT FARMINGTON HILLS MI 48167
SB555 10216144321 STEIN RICHARD L 6578 BULL HILL COURT COLORADO SPRINGS CO 80919
SB555 10216144426 MASON LINDA L 905 WINTHROP COURT ZION IL 60099
SB555 10216144446 CLARK JOHN H 3466 ELLIOT HOLLY MI 48442
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Origination Balance Date Date Rate Rate Rate Margin
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
10216130135 44,900.00 44,818.49 12/01/96 11/01/26 11.000 10.000 17.000 6.500
10216132128 140,000.00 139,481.75 12/01/96 11/01/26 10.750 10.750 16.750 7.000
10216132287 135,550.00 135,391.32 02/01/97 01/01/27 10.625 9.625 16.625 6.250
10216138353 150,000.00 149,926.22 03/01/97 02/01/27 9.500 8.500 15.500 5.250
10216139892 98,000.00 98,000.00 05/01/97 04/01/27 11.125 10.125 17.125 6.750
10216140064 53,640.00 53,601.56 03/01/97 02/01/27 11.000 10.000 17.000 6.750
10216140517 26,300.00 26,300.00 05/01/97 04/01/27 8.730 7.730 14.730 5.000
10216140639 94,240.00 94,174.65 02/01/97 01/01/27 13.000 12.000 19.000 8.250
10216141281 59,000.00 59,000.00 05/01/97 04/01/27 11.250 10.250 17.250 6.000
10216141493 157,800.00 157,800.00 05/01/97 04/01/27 11.000 10.000 17.000 7.000
10216141828 136,000.00 136,000.00 05/01/97 04/01/27 11.000 10.000 17.000 6.500
10216142172 58,500.00 58,469.66 04/01/97 03/01/27 9.250 8.250 15.250 4.500
10216142177 94,500.00 94,500.00 05/01/97 04/01/27 11.125 10.125 17.125 6.000
10216142450 60,000.00 60,000.00 05/01/97 04/01/27 12.625 11.625 18.625 7.500
10216142527 50,700.00 50,700.00 04/01/97 03/01/27 12.375 11.375 18.375 7.750
10216142531 56,800.00 56,800.00 05/01/97 04/01/27 12.625 11.625 18.625 7.500
10216142549 80,000.00 80,000.00 05/01/97 04/01/27 9.250 8.250 15.250 5.750
10216142699 114,700.00 114,700.00 05/01/97 04/01/27 11.000 10.000 17.000 6.500
10216142707 35,200.00 35,200.00 05/01/97 04/01/27 11.000 10.000 17.000 6.500
10216142708 799,000.00 799,000.00 05/01/97 04/01/27 12.750 11.750 18.750 8.000
10216142777 26,200.00 26,200.00 05/01/97 04/01/27 11.000 10.000 17.000 6.000
10216142803 172,000.00 172,000.00 05/01/97 04/01/27 9.250 8.250 15.250 4.500
10216142805 137,700.00 137,700.00 05/01/97 04/01/27 9.875 9.875 15.875 6.250
10216142872 61,200.00 61,200.00 05/01/97 04/01/27 10.375 10.375 16.375 7.000
10216142988 116,100.00 116,100.00 05/01/97 04/01/27 10.250 9.250 16.250 5.750
10216142989 102,750.00 102,750.00 05/01/97 04/01/27 9.500 9.500 15.500 5.750
10216142997 115,600.00 102,000.00 05/01/97 04/01/27 10.250 9.250 16.250 5.750
10216142999 50,900.00 50,900.00 05/01/97 04/01/27 10.500 9.500 16.500 5.750
10216143055 209,600.00 209,600.00 05/01/97 04/01/27 7.875 7.875 13.875 4.500
10216143093 94,000.00 94,000.00 05/01/97 04/01/27 11.750 10.750 17.750 8.000
10216143126 160,437.00 160,437.00 05/01/97 04/01/27 10.750 9.750 16.750 6.500
10216143217 53,500.00 53,500.00 05/01/97 04/01/27 10.500 9.500 16.500 7.500
10216143386 96,000.00 96,000.00 05/01/97 04/01/27 11.250 11.250 17.250 7.500
10216143390 64,000.00 64,000.00 05/01/97 04/01/27 12.625 11.625 18.625 7.500
10216143414 37,500.00 37,489.27 04/01/97 03/01/27 12.000 11.000 18.000 7.000
10216143424 184,400.00 184,293.90 04/01/97 03/01/27 8.750 7.750 14.750 5.500
10216143538 144,000.00 144,000.00 04/01/97 03/01/27 9.625 9.625 15.625 6.000
10216143543 100,500.00 100,500.00 05/01/97 04/01/27 9.875 9.875 15.875 6.500
10216143603 66,400.00 66,400.00 05/01/97 04/01/27 12.625 11.625 18.625 7.500
10216143653 134,100.00 134,100.00 05/01/97 04/01/27 9.125 9.125 15.125 5.750
10216143714 146,000.00 146,000.00 05/01/97 04/01/27 10.500 9.500 16.500 5.750
10216143784 124,200.00 124,200.00 05/01/97 04/01/27 8.375 8.375 14.375 5.000
10216143804 143,100.00 143,100.00 05/01/97 04/01/27 8.625 8.625 14.625 5.000
10216143819 35,000.00 35,000.00 05/01/97 04/01/27 10.000 9.000 16.000 5.500
10216143825 99,000.00 99,000.00 05/01/97 04/01/27 9.875 8.875 15.875 5.000
10216143845 52,500.00 52,500.00 05/01/97 04/01/27 11.250 11.250 17.250 7.900
10216143899 135,000.00 135,000.00 05/01/97 04/01/27 9.000 8.000 15.000 4.500
10216143908 72,000.00 72,000.00 05/01/97 04/01/27 8.875 8.875 14.875 5.250
10216143937 126,000.00 126,000.00 05/01/97 04/01/27 10.250 9.250 16.250 6.750
10216144022 85,500.00 85,500.00 05/01/97 04/01/27 10.250 9.250 16.250 5.750
10216144057 62,700.00 62,700.00 05/01/97 04/01/27 10.375 9.375 16.375 6.000
10216144088 48,450.00 48,450.00 05/01/97 04/01/27 10.625 9.625 16.625 6.250
10216144096 615,000.00 615,000.00 05/01/97 04/01/27 8.250 8.250 14.250 6.000
10216144127 62,900.00 62,900.00 05/01/97 04/01/27 10.875 9.875 16.875 6.250
10216144152 78,900.00 78,900.00 05/01/97 04/01/27 10.750 9.750 16.750 6.500
10216144234 116,800.00 116,800.00 05/01/97 04/01/27 12.000 11.000 18.000 7.750
10216144271 63,600.00 63,600.00 05/01/97 04/01/27 12.625 11.625 18.625 7.500
10216144273 249,900.00 249,900.00 05/01/97 04/01/27 8.125 8.125 14.125 4.750
10216144321 144,000.00 144,000.00 05/01/97 04/01/27 10.875 9.875 16.875 6.500
10216144426 72,000.00 72,000.00 05/01/97 04/01/27 12.125 11.125 18.125 6.750
10216144446 121,500.00 121,500.00 05/01/97 04/01/27 9.875 8.875 15.875 6.000
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE A Page 2 4/1/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/17/97
Zip
Sale ID Account Name Address City State Code
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB555 10216144466 MOEN TOVA L 515 SOUTH 323RD PLACE #F-16 FEDERAL WAY WA 98003
SB555 10216144472 KELLERMAN DAVID F 465 SILVER SPRINGS CIRCLE COLORADO SPRINGS CO 80919
SB555 10216144506 MCDONALD JOHN A 2260 NW 133RD PLACE PORTLAND OR 97229
SB555 10216144544 HOLIDAY CHAD L 537 N. GARFIELD APPLETON WI 54911
SB555 10216144620 ZAPATA MARTHA J 15538 EAST BROWN PLACE AURORA CO 80013
SB555 10216144699 GUERRIERO ANTHONY 1122 N. JACKSON WAUKEGAN IL 60085
SB555 10216144709 MEANS NORA 2052 WEST 69TH PLACE CHICAGO IL 60636
SB555 10216144721 ABU-RAYAN MOHAMED O 3746 WEST 83RD PLACE CHICAGO IL 60629
SB555 10216144733 TEPFENHART STEVEN L 5974 PRINCESS LANE CLARKSTON MI 48346
SB555 10216144742 AL-JAFER HAEDER 7650 MAPLE DEARBORN MI 48126
SB555 10216144888 KIMMONS TONNIE 6358 APPLE HILL LANE MATTESON IL 60443
SB555 10216144906 GARY JAMES M JR 17408 HOLMES HAZELCREST IL 60429
SB555 10216144960 MARTIN CELIA K 8100 WEST QUINCY AVE #D DENVER CO 80123
SB555 10216144994 PICARD ANDREW D 544 NORTH SANDSTONE STREET GILBERT AZ 85234
SB555 10216145084 AL-GHAZALI FARIS 4910-4912 WILLIAMSON DEARBORN MI 48126
SB555 10216145128 SMIDT RANDY W 680 SADDLEMOUNTAIN ROAD COLORADO SPRINGS CO 80919
SB555 10216145162 DAVIS VIVIAN D 19953 STOUT DETROIT MI 48219
SB555 10216145384 BUSH DAN M 420 SW DEVONWOOD BEAVERTON OR 97005
----------- -----------------------
79 Sale Total
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Origination Balance Date Date Rate Rate Rate Margin
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
10216144466 30,000.00 30,000.00 05/01/97 04/01/27 8.625 8.625 14.625 5.250
10216144472 154,000.00 154,000.00 05/01/97 04/01/27 8.375 8.375 14.375 5.000
10216144506 752,000.00 752,000.00 05/01/97 04/01/27 10.750 9.750 16.750 6.500
10216144544 37,600.00 37,600.00 05/01/97 04/01/27 11.250 11.250 17.250 7.500
10216144620 94,350.00 94,350.00 05/01/97 04/01/27 9.875 9.875 15.875 6.500
10216144699 110,500.00 110,500.00 05/01/97 04/01/27 9.000 8.000 15.000 4.500
10216144709 38,200.00 38,200.00 05/01/97 04/01/27 9.000 8.000 15.000 4.500
10216144721 83,000.00 83,000.00 05/01/97 04/01/27 8.875 8.875 14.875 6.000
10216144733 89,900.00 89,900.00 05/01/97 04/01/27 9.250 8.250 15.250 5.500
10216144742 51,700.00 51,700.00 05/01/97 04/01/27 9.375 9.375 15.375 5.750
10216144888 170,000.00 170,000.00 05/01/97 04/01/27 8.125 8.125 14.125 4.500
10216144906 111,600.00 111,600.00 05/01/97 04/01/27 9.875 8.875 15.875 5.000
10216144960 49,500.00 49,500.00 05/01/97 04/01/27 10.750 9.750 16.750 6.000
10216144994 100,000.00 100,000.00 05/01/97 04/01/27 10.000 9.000 16.000 5.750
10216145084 97,200.00 97,200.00 05/01/97 04/01/27 9.625 9.625 15.625 5.750
10216145128 153,000.00 153,000.00 05/01/97 04/01/27 10.500 9.500 16.500 6.000
10216145162 30,000.00 30,000.00 05/01/97 04/01/27 10.750 9.750 16.750 5.750
10216145384 76,800.00 76,800.00 05/01/97 04/01/27 9.750 8.750 15.750 5.250
- ----------- ------------ ------------ ----------------------------------------
79 9,455,117.00 9,440,433.82 10.233 9.562 16.233 6.184
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE A Page 3 4/1/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/17/97
Zip
Sale ID Account Name Address City State Code
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SBC556 10218001611 WELSH JANET M 47 KENMORE RD EDISON NJ 08817
SBC556 10218001640 GREGORY THOMAS R 24 GOODHART DR LIVINGSTON NJ 07039
SBC556 10218004121 ESPINAL DANILO 10631 77TH ST OZONE PARK NY 11417
SBC556 10218004123 BENJAMIN THORA 275 NUBER AVE MOUNT VERNON NY 10550
SBC556 10218004319 JACKSON VALERIE WHITE 340 HACKBERRY DRIVE NEW CASTLE DE 19720
SBC556 10218005034 ANDERSON DANIEL 4122 60TH STREET COURT W BRADENTON FL 34209
SBC556 10218005564 SOLOMON JAY S 9950 VINE RD BREINIGSVILLE PA 18031
SBC556 10218005670 ROY SAMAR N RAVENA DRIVE LOT 21 POMONA NY 10971
SBC556 10218005829 DEMEO RONALD S 256 MOE RD CLIFTON PARK NY 12065
SBC556 10218006179 BRAGG HARRY E III 9110 FRENCHMENS CREEK ROAD PHOENIX NY 13127
SBC556 10218006704 WARDEN JENNIFER F 34 GRANT ROAD DAWSONVILLE GA 30534
SBC556 10218006750 GONZALES ROBERTO 21 LOT MEADOW LARK DRIVE EFFORT PA 18330
SBC556 10218006943 MURPHY JAMES 85 JERVIS RD YONKERS NY 10705
SBC556 10218007003 SACHSE LINDA 3258 FOX LAKE DR TAMPA FL 33618
SBC556 10218007402 KILLIAN ROBERT G RD 1 BOX 1667 NESCOPECK PA 18635
SBC556 10218007714 BUCK HAROLD G 2139 FAIRVIEW ST WEST LAWN PA 19609
SBC556 10218007953 BUSSE STEVE 2050 HILTON AVENUE DOVER PA 17315
SBC556 10218007984 FOSTER SHARON 727 CHATSWORTH RD TABERNACLE NJ 08088
SBC556 10218008111 DONNELLY VALERIE 266 LINDENWOOD RD STATEN ISLAND NY 10308
SBC556 10218008513 GALLO LOUIS V 15-19 BOULEVARD KINGSTON NY 12401
SBC556 10218008608 SKRIVANIC IVAN 92 CRESCENT AVE CLIFFSIDE PARK NJ 07010
SBC556 10218008628 SWIGONIAK MARCEL P 437 WESTERVELT AVENUE STATEN ISLAND NY 10301
SBC556 10218008757 VIGUE STEVEN L 4250 SW 102ND AVE DAVIE FL 33328
SBC556 10218008816 COSTA KEVIN L 180 FISH HILL ROAD COVENTRY RI 02816
SBC556 10218008862 DONEGAN HATTIE MARIE 208 MARKET ST STATEN ISLAND NY 10310
SBC556 10218009043 HAIMSON JEFFREY 9 FOX HOLLOW RD MONTVILLE NJ 07045
SBC556 10218009058 TORRES MARIA 1205 E 95TH ST BROOKLYN NY 11236
SBC556 10218009092 CAMACHO CLAUDIO 385 REGINA AVE HAMILTON NJ 08619
SBC556 10218009253 WARFORD EDWARD 2707 SPRUCE DR LAKEHURST NJ 08733
SBC556 10218009257 MAZZOLLA RICHARD V 43 SPRING VALLEY RD HARDWICK NJ 07825
SBC556 10218009287 BUBB STEPHEN 4765 COVERED BRIDGE RD MILLVILLE NJ 08332
SBC556 10218009371 SMITH GEORGE W 1061 WEATHERSFIELD DR DUNEDIN FL 34698
SBC556 10218009409 CIPOLLETTI MICHAEL 68 ESSEX ST LYNN MA 01902
SBC556 10218009414 TAYLOR STARLEANA 249 STANDISH AVE HACKENSACK NJ 07601
SBC556 10218009463 CRILLS DAVID L 2009 MEADOW RIDGE DRIVE LANCASTER PA 17601
SBC556 10218009573 MURCH MICHAEL R 3107 LATROBE STREET NEW PORT RICHEY FL 34655
SBC556 10218009642 FERNANDEZ LISA MARIE 6 HIDDEN POND CT RARITAN NJ 08869
SBC556 10218009686 EBERHART MARTHA E 1187 CENTER MILLS RD ASPERS PA 17304
SBC556 10218009693 MCQUEEN HOWARD 118 DEBEVOISE AVENUE ROOSEVELT NY 11575
SBC556 10218009712 HINE PETER C 405 WILLIAMS RD WALLINGFORD CT 06492
SBC556 10218009782 JUNTWAIT ROBERT N JR 12 PARK AVE HAWTHORNE NJ 07506
SBC556 10218009839 WEINER PATRICIA 22 DARNELL LN STATEN ISLAND NY 10309
SBC556 10218009853 CHURCHILL VAN L 14005 MUNDO CT NE ALBUQUERQUE NM 87112
SBC556 10218009881 HUNTER ROBERT F 89 ELMWOOD DR LIVINGSTON NJ 07039
SBC556 10218010222 SIMMONS TERRANCE C 119 HANNUM DR BEAR DE 19701
SBC556 10218010238 DOUCHETTE VANASSA J 313 WINDHAM AVE COLCHESTER CT 06415
SBC556 10218010344 PUCCIO VINCENT 4921 BAY PKWY BROOKLYN NY 11230
SBC556 10218010509 TOGIAS SANDRA 8907 GRAND AVE NORTH BERGEN NJ 07047
SBC556 10218010715 CASANA RUBEN 880 MAIN ST PATERSON NJ 07503
SBC556 10218010721 PASKOWSKI PHILIP W 55 RIDGEWOOD LN BERLIN CT 06037
SBC556 10218010819 NUNEZ CARMEN 3 AREA PL STATEN ISLAND NY 10314
SBC556 10218010932 ZAVALA FRANCISCO A 14 CAPRI TERRACE GAINESVILLE GA 30504
SBC556 10218011002 SANCHEZ HERMAN D 8209 CAMINO PAISANO NORTHWEST ALBUQUERQUE NM 87120
SBC556 10218011023 BROWN BILLY J 375 VALLEY GROVE RD CEDARTOWN GA 30125
SBC556 10218011157 DERO GREGORY S 219 FRANKLIN AVE PHOENIXVILLE PA 19460
SBC556 10218011183 WHITE BOB G 3433 KEITH BRIDGE RD GAINESVILLE GA 30504
SBC556 10218011197 SIMELA ERNEST D 708 BUNKER RD NORTH WOODMERE NY 11581
SBC556 10218011198 TOWERY DURHAM S. 6126 OXFORD SCHOOL ROAD CLAREMONT NC 28610
SBC556 10218011212 RIDDLE DAYNE K 505 SPRINGVALE RD RED LION PA 17356
SBC556 10218011246 JEAN MARLINE 1468 E 88TH ST BROOKLYN NY 11236
SBC556 10218011319 JONES HENRY 9285 SWEETBRIAR TRACE JONESBORO GA 30236
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Origination Balance Date Date Rate Rate Rate Margin
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
10218001611 110,500.00 110,296.71 01/01/97 12/01/26 9.875 9.875 15.875 7.125
10218001640 300,000.00 299,342.90 12/01/96 11/01/26 10.125 10.125 16.125 6.750
10218004121 243,000.00 242,423.85 12/01/96 11/01/26 9.750 8.750 15.750 6.750
10218004123 261,000.00 260,791.65 03/01/97 02/01/27 10.500 9.500 16.500 6.750
10218004319 146,700.00 146,400.15 01/01/97 12/01/26 9.375 9.375 15.375 5.750
10218005034 70,400.00 70,380.95 03/01/97 02/01/27 12.250 11.250 18.250 7.500
10218005564 102,400.00 102,326.64 03/01/97 02/01/27 11.000 10.000 17.000 6.000
10218005670 264,150.00 263,736.00 02/01/97 01/01/27 9.250 9.250 15.250 5.875
10218005829 106,400.00 106,345.26 03/01/97 02/01/27 12.500 11.500 18.500 7.500
10218006179 108,800.00 108,765.23 03/01/97 02/01/27 11.500 10.500 17.500 8.000
10218006704 138,000.00 137,870.72 03/01/97 02/01/27 9.750 8.750 15.750 5.250
10218006750 125,800.00 125,613.08 01/01/97 12/01/26 10.875 9.875 16.875 7.250
10218006943 163,200.00 163,051.11 04/01/97 03/01/27 9.875 9.875 15.875 6.250
10218007003 63,000.00 62,925.34 03/01/97 02/01/27 8.625 7.625 14.625 5.000
10218007402 42,500.00 42,486.61 03/01/97 02/01/27 11.625 10.625 17.625 7.250
10218007714 73,900.00 73,900.00 05/01/97 04/01/27 10.250 9.250 16.250 5.750
10218007953 48,000.00 47,977.01 03/01/97 02/01/27 9.625 8.625 15.625 6.000
10218007984 113,400.00 113,299.24 03/01/97 02/01/27 10.000 9.000 16.000 5.750
10218008111 110,000.00 110,000.00 05/01/97 04/01/27 12.500 11.500 18.500 7.125
10218008513 74,400.00 74,400.00 05/01/97 04/01/27 8.875 8.875 14.875 5.000
10218008608 228,000.00 227,884.86 04/01/97 03/01/27 9.375 8.375 15.375 6.000
10218008628 90,000.00 89,942.61 04/01/97 03/01/27 8.250 8.250 14.250 4.625
10218008757 255,850.00 255,748.33 03/01/97 02/01/27 10.500 9.500 16.500 6.500
10218008816 100,000.00 100,000.00 05/01/97 04/01/27 9.750 9.750 15.750 6.000
10218008862 117,900.00 117,850.56 04/01/97 03/01/27 10.250 10.250 16.250 6.625
10218009043 347,700.00 347,700.00 04/01/97 03/01/27 8.625 8.625 14.625 6.500
10218009058 106,250.00 106,203.75 04/01/97 03/01/27 10.075 10.075 16.075 6.200
10218009092 119,300.00 119,300.00 04/01/97 03/01/27 9.000 8.000 15.000 5.500
10218009253 68,918.00 68,918.00 05/01/97 04/01/27 11.125 10.125 17.125 6.000
10218009257 181,900.00 181,810.53 04/01/97 03/01/27 9.500 8.500 15.500 5.000
10218009287 145,350.00 145,350.00 05/01/97 04/01/27 11.250 10.250 17.250 6.750
10218009371 176,000.00 175,826.18 03/01/97 02/01/27 9.500 8.500 15.500 5.250
10218009409 126,000.00 125,849.82 03/01/97 02/01/27 10.490 9.490 16.490 6.750
10218009414 148,000.00 147,953.99 04/01/97 03/01/27 11.625 11.625 17.625 8.000
10218009463 163,800.00 163,800.00 04/01/97 03/01/27 10.250 9.250 16.250 5.750
10218009573 42,500.00 42,500.00 05/01/97 04/01/27 10.875 9.875 16.875 6.000
10218009642 140,000.00 140,000.00 04/01/97 03/01/27 9.875 8.875 15.875 6.000
10218009686 85,990.00 85,949.67 04/01/97 03/01/27 9.750 8.750 15.750 5.500
10218009693 113,900.00 113,852.22 04/01/97 03/01/27 10.875 9.875 16.875 7.250
10218009712 189,000.00 188,822.94 03/01/97 02/01/27 9.750 8.750 15.750 5.250
10218009782 152,800.00 152,752.49 04/01/97 03/01/27 11.625 11.625 17.625 8.250
10218009839 200,000.00 200,000.00 05/01/97 04/01/27 9.125 9.125 15.125 5.750
10218009853 242,000.00 241,790.64 03/01/97 02/01/27 10.125 10.125 16.125 6.750
10218009881 200,000.00 199,904.19 04/01/97 03/01/27 9.625 9.625 15.625 6.000
10218010222 120,000.00 119,954.82 04/01/97 03/01/27 10.750 9.750 16.750 5.500
10218010238 75,200.00 74,742.08 03/01/97 02/01/27 9.750 8.750 15.750 5.500
10218010344 78,000.00 78,000.00 05/01/97 04/01/27 9.375 9.375 15.375 6.500
10218010509 135,575.00 135,575.00 05/01/97 04/01/27 10.750 9.750 16.750 7.500
10218010715 68,000.00 67,972.24 04/01/97 03/01/27 10.375 9.375 16.375 5.500
10218010721 147,900.00 147,802.38 03/01/97 02/01/27 11.375 11.375 17.375 7.750
10218010819 80,000.00 80,000.00 04/01/97 03/01/27 9.375 9.375 15.375 6.000
10218010932 84,000.00 84,000.00 05/01/97 04/01/27 11.375 10.375 17.375 6.750
10218011002 128,700.00 128,647.46 04/01/97 03/01/27 10.375 10.375 16.375 6.750
10218011023 80,000.00 80,000.00 05/01/97 04/01/27 10.875 9.875 16.875 6.750
10218011157 96,000.00 96,000.00 05/01/97 04/01/27 8.750 7.750 14.750 4.500
10218011183 74,375.00 74,375.00 04/01/97 03/01/27 11.375 11.375 17.375 7.750
10218011197 261,000.00 261,000.00 05/01/97 04/01/27 10.250 9.250 16.250 5.750
10218011198 53,125.00 53,105.54 04/01/97 03/01/27 10.875 9.875 16.875 6.250
10218011212 89,100.00 89,051.33 04/01/97 03/01/27 9.000 8.000 15.000 5.500
10218011246 225,250.00 225,177.22 04/01/97 03/01/27 11.450 10.450 17.450 7.750
10218011319 137,600.00 137,600.00 04/01/97 03/01/27 11.750 10.750 17.750 7.000
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE A Page 4 4/1/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/17/97
Zip
Sale ID Account Name Address City State Code
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SBC556 10218011323 BLANCHARD DOUGLAS JR 110 PRIMROSE COURT FAYETTEVILLE GA 30214
SBC556 10218011383 LOMBANA ALVARO 14 GLOVER DR DIX HILLS NY 11746
SBC556 10218011537 WHITMAN WILLIAM E III 364 N HARRISON ST LEBANON PA 17046
SBC556 10218011583 HAUPTMAN HIRSH 66 ERIE ST ELIZABETH NJ 07206
SBC556 10218011676 LAMPKIN GRETA A 5-7 TALCOTT AVE VERNON CT 06066
SBC556 10218011724 MAZZEI CHRISTOPHER 15 VAN SYCKEL RD UNION TOWNSHIP NJ 08827
SBC556 10218011778 FEEHAN KIMBERLY A 73 ATHERTON CT WAYNE NJ 07470
SBC556 10218011781 JACKSON NICHOLA 2209 LIGHT ST BRONX NY 10466
SBC556 10218011788 BAUER BRUCE W 906 TURNER STREET CLEARWATER FL 34616
SBC556 10218011790 MINIUM RALPH C 1318 PENN STREET HARRISBURG PA 17102
SBC556 10218011835 ROMANOFF DAVID 840 PARK AVE ELIZABETH NJ 07208
SBC556 10218011854 REID DARRELL 116 ALABAMA AVENUE GOLDSBORO NC 27530
SBC556 10218011884 DURBROW CHAD C 313 GARDENIA ROAD VENICE FL 34293
SBC556 10218011912 ZELAYA OSCAR 47 B BRIGHTON 10 CT BROOKLYN NY 11235
SBC556 10218011915 BURNS MARIELL 3508 29TH STREET EAST BRADENTON FL 34208
SBC556 10218012034 IVALDI GUY 27 MANOR DRIVE OAK RIDGE NJ 07438
SBC556 10218012132 LIME ARTHUR W JR 71 MILL LANE WEST COLCHESTER CT 06415
SBC556 10218012136 BEYDA JACK 1479 EAST 5TH STREET BROOKLYN NY 11230
SBC556 10218012273 HAFEEZ MIAN JUNAID 33 TOWERS ST JERSEY CITY NJ 07304
SBC556 10218012274 PATTON LURIA 85 UNION STREET FREEPORT NY 11520
SBC556 10218012443 SHADLE ROBERT L 434 W MAIN STREET LYKENS PA 17048
SBC556 10218012444 PUCCINO JOSEPH 555 RUTH ST BRIDGEPORT CT 06606
SBC556 10218012490 PELUSO MICHAEL V 662 FOOTHILL ROAD BRIDGEWATER NJ 06607
SBC556 10218012561 WEISER DAVID D 67 COAL ST PORT CARBON PA 17965
SBC556 10218012577 VISWANATH BANAD 91-16 23RD AVENUE EAST ELMHURST NY 11369
SBC556 10218012615 MAYNARD NANCY J 5423 PAGE DRIVE PITTSBURGH PA 15236
SBC556 10218012714 ABURTO DAVID W 21 HEATHER DR LEWES DE 19958
SBC556 10218012875 VESCIO ANGELO 94-08 ALBERT ROAD OZONE PARK NY 11417
SBC556 10218012911 KLEIST CORDELIA E VON 2912 MONTCLAIRE NORTHEAST DR ALBUQUERQUE NM 87110
SBC556 10218012912 PETROSA MARILYN 24 ROSS RD SCARSDALE NY 10583
SBC556 10218012924 EASTER SCOTT E 244 HIGH ST AMBRIDGE PA 15003
SBC556 10218013005 WINTER SUZANNE 1508 ALLISON STREET NW WASHINGTON DC 20011
SBC556 10218013070 BIGBY LEROY 84 GARNET PL ELMONT NY 11003
SBC556 10218013073 DUCA ANTHONY 102 E 21ST AVE NORTH WILDWOOD NJ 08260
SBC556 10218013082 TIMOTHY GREGORY 864 EPPLEY ROAD MECHANICSBURG PA 17055
SBC556 10218013177 SHETZLINE ELEANOR M 125 CLOVER CIRCLE SOUTHAMPTON PA 18966
SBC556 10218013188 GRIFFITH ROBERT J 395 MADISON AVE BRENTWOOD NY 11717
SBC556 10218013206 WALLACE MARGARET D 1501 BIDEN AVENUE MONROE TOWNSHIP NJ 08089
SBC556 10218013225 VISWANATH BANAD 91-20 23RD AVENUE EAST ELMHURST NY 11369
SBC556 10218013230 GREENE MURDOCK 1511 22ND AVENUE SOUTH ST PETERSBURG FL 33705
SBC556 10218013278 GOODWIN WILLIAM 1 CHATFIELDS LANE EAST HAMPTON NY 11937
SBC556 10218013285 ZALESKI KEVIN 3205 SWEDE STREET NORRISTOWN PA 19401
SBC556 10218013294 CHAPONNIERE THERESA R 301 N JEROME ST ALLENTOWN PA 18103
SBC556 10218013333 CURTIS SHARON A 433-435 E 26TH STREET ERIE PA 16504
SBC556 10218013344 RODRIQUEZ ROGER 320 CLERMONT AVENUE BROOKLYN NY 11205
SBC556 10218013365 REID JAMES E 5517 HADDON AVE BALTIMORE MD 21207
SBC556 10218013523 BRENNEMAN DONNA E 422 E MARKET STREET POTTSVILLE PA 17901
SBC556 10218013665 HALL EDDIE L JR 318 ELMWYND DRIVE ORANGE NJ 07050
SBC556 10218013668 BORIS JAMES E JR 6316 JOSHUA ROAD FORT WASHINGTON PA 19034
SBC556 10218013775 LITTLER RICKEY 1203 WINDERMERE WAY TAMPA FL 33619
SBC556 10218013829 CONNOR WENDY 17 NOTT LN ESSEX CT 06426
SBC556 10218013890 HALE GEORGE W III 156 ROWLEY RD WOODBURY CT 06798
SBC556 10218014137 MAURILLO NICHOLAS A 16 ALBANY AVE NUTLEY NJ 07110
SBC556 10218014155 ACEVERO ADINA A 2444 BRIAR KNOLL ROAD LITHONIA GA 30058
SBC556 10218014157 HOLDEN JIMMY 5 MARLYNN DRIVE ROME GA 30161
SBC556 10218014245 HAMADE JENNIFER J 845 BRANCH TREE WAY LAWRENCEVILLE GA 30243
SBC556 10218014382 PANCIERA KAREN BELINDA 4416 EAGLE COURT WALDORF MD 20603
SBC556 10218014424 BILLARD ROBERT E 101 EDGEWOOD AVENUE GREEN BROOK NJ 08812
SBC556 10218014484 BIVINS STEVY 1342 GREENVIEW DRIVE BETHLEHEM PA 18018
SBC556 10218014571 COOK DONALD JR 218 SCHOOL ST MC DONALD PA 15057
SBC556 10218014584 MCINTOSH BRIAN K 10121 MCINTOSH ROAD DOVER FL 33527
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Origination Balance Date Date Rate Rate Rate Margin
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
10218011323 195,500.00 195,500.00 05/01/97 04/01/27 9.125 9.125 15.125 5.500
10218011383 128,000.00 128,000.00 04/01/97 03/01/27 12.750 11.750 18.750 7.500
10218011537 38,900.00 38,887.22 04/01/97 03/01/27 11.375 10.375 17.375 7.250
10218011583 105,600.00 105,600.00 05/01/97 04/01/27 7.875 7.875 13.875 4.500
10218011676 34,400.00 34,387.05 04/01/97 03/01/27 10.750 9.750 16.750 6.250
10218011724 100,000.00 100,000.00 05/01/97 04/01/27 8.875 8.875 14.875 6.250
10218011778 363,500.00 363,351.61 04/01/97 03/01/27 10.375 10.375 16.375 6.750
10218011781 157,250.00 157,196.12 04/01/97 03/01/27 11.875 10.875 17.875 7.250
10218011788 49,000.00 49,000.00 05/01/97 04/01/27 10.125 10.125 16.125 6.500
10218011790 34,015.00 34,004.13 04/01/97 03/01/27 11.500 10.500 17.500 7.000
10218011835 272,000.00 271,855.25 04/01/97 03/01/27 9.125 9.125 15.125 5.500
10218011854 40,500.00 40,485.56 04/01/97 03/01/27 11.000 10.000 17.000 6.000
10218011884 90,000.00 90,000.00 04/01/97 03/01/27 11.750 10.750 17.750 7.250
10218011912 115,830.00 115,830.00 05/01/97 04/01/27 9.375 9.375 15.375 5.750
10218011915 64,000.00 64,000.00 05/01/97 04/01/27 12.750 11.750 18.750 7.500
10218012034 130,000.00 130,000.00 05/01/97 04/01/27 11.875 11.875 17.875 8.250
10218012132 100,000.00 100,000.00 05/01/97 04/01/27 9.500 8.500 15.500 5.500
10218012136 159,250.00 159,250.00 04/01/97 03/01/27 12.875 11.875 18.875 7.500
10218012273 95,200.00 95,200.00 05/01/97 04/01/27 12.625 11.625 18.625 8.250
10218012274 93,750.00 93,673.13 03/01/97 02/01/27 10.375 10.375 16.375 6.750
10218012443 72,250.00 72,250.00 05/01/97 04/01/27 11.000 10.000 17.000 6.500
10218012444 63,750.00 63,750.00 05/01/97 04/01/27 11.000 10.000 17.000 6.500
10218012490 350,000.00 350,000.00 05/01/97 04/01/27 10.000 10.000 16.000 6.625
10218012561 41,850.00 41,850.00 05/01/97 04/01/27 10.250 9.250 16.250 5.750
10218012577 185,900.00 185,900.00 05/01/97 04/01/27 10.250 9.250 16.250 5.750
10218012615 58,500.00 58,500.00 05/01/97 04/01/27 9.000 8.000 15.000 4.500
10218012714 126,000.00 126,000.00 05/01/97 04/01/27 9.375 9.375 15.375 5.750
10218012875 280,500.00 280,500.00 05/01/97 04/01/27 11.375 11.375 17.375 7.750
10218012911 68,850.00 68,850.00 05/01/97 04/01/27 9.875 9.875 15.875 6.750
10218012912 425,000.00 425,000.00 05/01/97 04/01/27 8.875 8.875 14.875 5.250
10218012924 40,000.00 40,000.00 05/01/97 04/01/27 9.000 8.000 15.000 4.500
10218013005 124,950.00 124,950.00 05/01/97 04/01/27 11.500 10.500 17.500 6.750
10218013070 152,100.00 152,100.00 04/01/97 03/01/27 9.875 8.875 15.875 6.000
10218013073 75,500.00 75,500.00 05/01/97 04/01/27 10.250 9.250 16.250 5.750
10218013082 127,500.00 127,500.00 05/01/97 04/01/27 9.250 8.250 15.250 4.500
10218013177 161,800.00 161,800.00 05/01/97 04/01/27 9.750 8.750 15.750 5.250
10218013188 121,500.00 121,500.00 04/01/97 03/01/27 10.875 9.875 16.875 6.000
10218013206 145,300.00 145,300.00 04/01/97 03/01/27 9.625 9.625 15.625 5.750
10218013225 187,200.00 187,200.00 05/01/97 04/01/27 10.250 9.250 16.250 5.750
10218013230 47,600.00 47,600.00 05/01/97 04/01/27 11.875 10.875 17.875 7.250
10218013278 170,000.00 170,000.00 05/01/97 04/01/27 8.625 8.625 14.625 5.000
10218013285 104,550.00 104,550.00 05/01/97 04/01/27 9.000 8.000 15.000 4.500
10218013294 48,450.00 48,450.00 05/01/97 04/01/27 10.875 9.875 16.875 6.250
10218013333 33,960.00 33,960.00 05/01/97 04/01/27 11.375 10.375 17.375 7.250
10218013344 279,000.00 279,000.00 05/01/97 04/01/27 10.000 9.000 16.000 5.750
10218013365 99,000.00 98,974.66 04/01/97 03/01/27 12.500 11.500 18.500 8.500
10218013523 32,000.00 32,000.00 05/01/97 04/01/27 12.375 11.375 18.375 7.250
10218013665 144,000.00 144,000.00 05/01/97 04/01/27 9.625 9.625 15.625 6.000
10218013668 198,750.00 198,750.00 05/01/97 04/01/27 9.750 8.750 15.750 5.250
10218013775 47,600.00 47,583.48 04/01/97 03/01/27 11.125 10.125 17.125 6.250
10218013829 127,500.00 127,500.00 05/01/97 04/01/27 9.375 8.375 15.375 4.750
10218013890 139,200.00 139,200.00 05/01/97 04/01/27 10.500 9.500 16.500 6.250
10218014137 140,000.00 140,000.00 05/01/97 04/01/27 9.750 8.750 15.750 5.500
10218014155 72,000.00 72,000.00 05/01/97 04/01/27 11.625 10.625 17.625 7.250
10218014157 85,595.00 85,595.00 05/01/97 04/01/27 8.625 7.625 14.625 3.750
10218014245 160,650.00 160,577.01 04/01/97 03/01/27 9.875 9.875 15.875 6.750
10218014382 79,775.00 79,775.00 05/01/97 04/01/27 9.500 8.500 15.500 5.250
10218014424 256,000.00 256,000.00 05/01/97 04/01/27 11.250 11.250 17.250 7.500
10218014484 67,950.00 67,950.00 05/01/97 04/01/27 10.000 9.000 16.000 5.750
10218014571 52,800.00 52,800.00 05/01/97 04/01/27 11.250 11.250 17.250 7.500
10218014584 120,000.00 120,000.00 05/01/97 04/01/27 10.750 10.750 16.750 6.750
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE A Page 5 4/1/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/17/97
Zip
Sale ID Account Name Address City State Code
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SBC556 10218014693 TORRES EFRAIN G 3813 WEST CARMEN STREET TAMPA FL 33609
SBC556 10218014707 OSTIGUY CHRISTINA 2409 LAKEWOOD RD BALTIMORE MD 21234
SBC556 10218014841 PENTALERI ROGER JAY 13259 114TH ST JAMAICA NY 11420
SBC556 10218014904 MARTZ RAYMOND E 10271 36TH STREET NORTH CLEARWATER FL 34622
SBC556 10218014979 MURRAY DONALD E 9425 LAKEVIEW DRIVE NEW PORT RICHEY FL 34654
SBC556 10218015141 MCCLAREN JOAN 333 MAPLE TERRACE PITTSBURGH PA 15211
SBC556 10218015145 HAYMAN CAROLYN SMITH 3053 OCEAN GATEWAY TRAPPE MD 21673
SBC556 10218015173 GONZALES MARK A 213 N CLAREMONT AVENUE SAN JOSE CA 95127
SBC556 10218015494 KRUPA CHERYL 8 STANLEY DR SHIRLEY NY 11967
SBC556 10218015530 CONROY WALTER 1345 MAYBURY DRIVE HOLIDAY FL 34691
SBC556 10218015869 WILSON ANITA J 201 CAROLINA BOULEVARD ISLE OF PALMS SC 29451
--------------------------------------------
133 Sale Total
212 Total with Superior
212 Grand Total
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Origination Balance Date Date Rate Rate Rate Margin
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
10218014693 65,450.00 65,450.00 05/01/97 04/01/27 8.750 7.750 14.750 4.500
10218014707 95,200.00 95,200.00 05/01/97 04/01/27 12.250 11.250 18.250 8.500
10218014841 105,500.00 105,500.00 05/01/97 04/01/27 12.375 11.375 18.375 6.750
10218014904 116,000.00 116,000.00 05/01/97 04/01/27 9.000 8.000 15.000 4.500
10218014979 196,000.00 196,000.00 05/01/97 04/01/27 9.750 8.750 15.750 5.250
10218015141 96,800.00 96,800.00 05/01/97 04/01/27 11.000 11.000 17.000 7.250
10218015145 88,000.00 88,000.00 05/01/97 04/01/27 9.875 9.875 15.875 6.500
10218015173 152,000.00 152,000.00 05/01/97 04/01/27 8.750 7.750 14.750 4.500
10218015494 66,960.00 66,960.00 05/01/97 04/01/27 10.000 9.000 16.000 6.750
10218015530 38,250.00 38,250.00 05/01/97 04/01/27 11.000 10.000 17.000 6.500
10218015869 100,000.00 100,000.00 05/01/97 04/01/27 8.625 7.625 14.625 3.750
- ---------- ------------------------------ -----------------------------------------
133 17,142,218.00 17,136,141.52 10.207 9.626 16.207 6.244
212 26,597,335.00 26,576,575.34 10.217 9.603 16.217 6.223
212 26,597,335.00 26,576,575.34 10.217 9.603 16.217 6.223
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE B Page 1 4/1/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/17/97
Principal
Balance at
Sale ID Account Name Origination
- ------------------------------------------------------------------------
<S> <C> <C> <C>
SB555 10216130135 STICKEL JUANITA J 44,900.00
SB555 10216132128 SWETT CRAIG L 140,000.00
SB555 10216132287 ISEMAN MICHAEL J 135,550.00
SB555 10216138353 WILLETT PHILIP D 150,000.00
SB555 10216139892 SAUVE DONALD 98,000.00
SB555 10216140064 MORSE CINDY LEE 53,640.00
SB555 10216140517 SANTANIO SUSAN 26,300.00
SB555 10216140639 REEVES MALCOLM LEON 94,240.00
SB555 10216141281 PIERSKI MICHAEL J 59,000.00
SB555 10216141493 WILLIAMS JOHN G JR 157,800.00
SB555 10216141828 GATLIN GLEN L 136,000.00
SB555 10216142172 MEIER ERIC S 58,500.00
SB555 10216142177 FLINT WILLIAM R 94,500.00
SB555 10216142450 BARNES SR ARTHUR 60,000.00
SB555 10216142527 LINSON DONALD C 50,700.00
SB555 10216142531 GREGORY JEANETTA Y 56,800.00
SB555 10216142549 WEBER DANIEL N 80,000.00
SB555 10216142699 BRISCOE DOROTHY P 114,700.00
SB555 10216142707 FOWLER YOVONNE 35,200.00
SB555 10216142708 UTARNACHITT RICHARD V 799,000.00
SB555 10216142777 BRYANT SHERYL E 26,200.00
SB555 10216142803 DANIELS DONALD DAVID 172,000.00
SB555 10216142805 HOLSTON L LANELL 137,700.00
SB555 10216142872 DIAZ MARIA REYNA 61,200.00
SB555 10216142988 ARREDONDO ESLENDY 116,100.00
SB555 10216142989 FRANCISCO BENJAMIN 102,750.00
SB555 10216142997 SCHOMMER WILLIAM D 115,600.00
SB555 10216142999 ATKINS JEANETTE 50,900.00
SB555 10216143055 GOODSPEED STEVEN R 209,600.00
SB555 10216143093 JAWORSKI THOMAS E 94,000.00
SB555 10216143126 JUNG DEUK W 160,437.00
SB555 10216143217 FARIDIAN KIYOUMARCE 53,500.00
SB555 10216143386 DAVIS FREDRICK 96,000.00
SB555 10216143390 YOUNG PATRICIA 64,000.00
SB555 10216143414 ARCHEY JUDY ANN 37,500.00
SB555 10216143424 KELLEY MICHAEL G 184,400.00
SB555 10216143538 HINES JAMES BRET 144,000.00
SB555 10216143543 MICELI FRANK C 100,500.00
SB555 10216143603 CHOTOOSING MICHELLE 66,400.00
SB555 10216143653 ACKLIN JAMES S 134,100.00
SB555 10216143714 CAMPOS ROSALBA 146,000.00
SB555 10216143784 ELLIS THOMAS GRANDY 124,200.00
SB555 10216143804 SAYEED ANGELIQUE M 143,100.00
SB555 10216143819 WAY CARMEN L 35,000.00
SB555 10216143825 LANCELLE KATHLEEN M 99,000.00
SB555 10216143845 NIELSEN RODNEY 52,500.00
SB555 10216143899 SALAZAR ROMEO P 135,000.00
SB555 10216143908 FLEMING GLORIA J 72,000.00
SB555 10216143937 BLOW JEFFREY S 126,000.00
SB555 10216144022 JEROME DELMAR F 85,500.00
SB555 10216144057 KIME RITA J 62,700.00
SB555 10216144088 PURCELL DENNIS M 48,450.00
SB555 10216144096 PAVIC TOMISLAV 615,000.00
SB555 10216144127 BURRELL LINELL JR 62,900.00
SB555 10216144152 EISHOW GABRAIL G 78,900.00
SB555 10216144234 FENWICK MONTY RAY 116,800.00
SB555 10216144271 BISBEE JEFFREY S 63,600.00
SB555 10216144273 IAQUINTA JOHN 249,900.00
SB555 10216144321 STEIN RICHARD L 144,000.00
SB555 10216144426 MASON LINDA L 72,000.00
SB555 10216144446 CLARK JOHN H 121,500.00
<CAPTION>
Type of Scheduled Cut-Off Date Original Next Current Property
Mortgaged Payment Principal LTV Adjustment Mortgage Value at Owner
Account Property Int & Prin Balance Ratio Date Rate Origination Occupied
- ------------------------------------------------------------------------------------------------------------------------------------
<C> <C> <C> <C> <C> <C> <C> <C> <C>
10216130135 SF 427.59 44,818.49 85.8 11/01/98 11.000 52,300.00 Y
10216132128 SF 1,306.88 139,481.75 65.4 05/01/97 10.750 214,000.00 Y
10216132287 SF 1,252.61 135,391.32 80.6 01/01/99 10.625 168,000.00 Y
10216138353 SF 1,261.28 149,926.22 78.6 02/01/99 9.500 190,800.00 Y
10216139892 SF 942.55 98,000.00 66.2 04/01/99 11.125 148,000.00 Y
10216140064 SF 510.83 53,601.56 90.0 02/01/99 11.000 59,600.00 Y
10216140517 SF 206.53 26,300.00 59.7 04/01/99 8.730 44,000.00 Y
10216140639 SF 1,042.48 94,174.65 79.7 01/01/99 13.000 118,130.00 Y
10216141281 SF 573.04 59,000.00 38.8 04/01/99 11.250 152,000.00 Y
10216141493 SF 1,502.77 157,800.00 74.9 04/01/99 11.000 210,500.00 Y
10216141828 SF 1,295.16 136,000.00 85.0 04/01/99 11.000 160,000.00 Y
10216142172 SF 481.27 58,469.66 83.5 03/01/99 9.250 70,000.00 Y
10216142177 SF 908.88 94,500.00 75.0 04/01/99 11.125 126,000.00 Y
10216142450 SF 646.18 60,000.00 80.0 04/01/99 12.625 75,000.00 Y
10216142527 SF 536.19 50,700.00 65.0 03/01/99 12.375 78,000.00 Y
10216142531 SF 611.72 56,800.00 80.0 04/01/99 12.625 71,000.00 Y
10216142549 SF 658.14 80,000.00 80.0 04/01/99 9.250 100,000.00 Y
10216142699 SF 1,092.32 114,700.00 84.9 04/01/99 11.000 135,000.00 Y
10216142707 SF 335.22 35,200.00 80.0 04/01/99 11.000 44,000.00 Y
10216142708 SF 8,682.68 799,000.00 63.9 04/01/99 12.750 1,250,000.00 Y
10216142777 SF 249.51 26,200.00 74.8 04/01/99 11.000 35,000.00 Y
10216142803 SF 1,415.00 172,000.00 80.0 04/01/99 9.250 215,000.00 Y
10216142805 SF 1,195.72 137,700.00 83.4 10/01/97 9.875 165,000.00 Y
10216142872 SF 554.11 61,200.00 80.0 10/01/97 10.375 76,500.00 Y
10216142988 SF 1,040.37 116,100.00 90.0 04/01/99 10.250 129,000.00 Y
10216142989 MF 863.98 102,750.00 75.0 10/01/97 9.500 137,000.00 Y
10216142997 SF 1,035.89 102,000.00 89.9 04/01/99 10.250 128,500.00 Y
10216142999 MF 465.60 50,900.00 74.9 04/01/99 10.500 67,900.00 Y
10216143055 SF 1,519.75 209,600.00 80.0 10/01/97 7.875 262,000.00 Y
10216143093 SF 948.85 94,000.00 80.0 04/01/99 11.750 117,500.00 Y
10216143126 SF 1,497.65 160,437.00 84.9 04/01/99 10.750 188,750.00 Y
10216143217 SF 489.39 53,500.00 84.9 04/01/99 10.500 63,000.00 Y
10216143386 MF 932.41 96,000.00 80.0 10/01/97 11.250 120,000.00 Y
10216143390 SF 689.26 64,000.00 80.0 04/01/99 12.625 80,000.00 Y
10216143414 SF 385.73 37,489.27 72.1 03/01/99 12.000 52,000.00 Y
10216143424 SF 1,450.68 184,293.90 84.9 03/01/99 8.750 217,000.00 Y
10216143538 SF 1,223.98 144,000.00 90.0 09/01/97 9.625 160,000.00 Y
10216143543 SF 872.69 100,500.00 84.1 10/01/97 9.875 119,500.00 Y
10216143603 SF 715.11 66,400.00 80.0 04/01/99 12.625 83,000.00 Y
10216143653 SF 1,091.08 134,100.00 90.0 10/01/97 9.125 149,000.00 Y
10216143714 MF 1,335.52 146,000.00 66.3 04/01/99 10.500 220,000.00 Y
10216143784 SF 944.01 124,200.00 90.0 10/01/97 8.375 138,000.00 Y
10216143804 SF 1,113.02 143,100.00 90.0 10/01/97 8.625 159,000.00 Y
10216143819 SF 307.15 35,000.00 66.6 04/01/99 10.000 52,500.00 Y
10216143825 SF 859.67 99,000.00 90.0 04/01/99 9.875 110,000.00 Y
10216143845 SF 509.91 52,500.00 73.9 10/01/97 11.250 71,000.00 Y
10216143899 SF 1,086.24 135,000.00 84.3 04/01/99 9.000 160,000.00 Y
10216143908 SF 572.86 72,000.00 80.0 10/01/97 8.875 90,000.00 Y
10216143937 SF 1,129.09 126,000.00 88.7 04/01/99 10.250 142,000.00 Y
10216144022 MF 766.17 85,500.00 90.0 04/01/99 10.250 95,000.00 Y
10216144057 SF 567.70 62,700.00 70.6 04/01/99 10.375 88,700.00 Y
10216144088 MF 447.73 48,450.00 85.0 04/01/99 10.625 57,000.00 Y
10216144096 SF 4,620.29 615,000.00 75.4 10/01/97 8.250 815,000.00 Y
10216144127 SF 593.08 62,900.00 85.0 04/01/99 10.875 74,000.00 Y
10216144152 SF 736.52 78,900.00 84.9 04/01/99 10.750 92,900.00 Y
10216144234 SF 1,201.42 116,800.00 80.0 04/01/99 12.000 146,000.00 Y
10216144271 SF 684.95 63,600.00 80.0 04/01/99 12.625 79,500.00 Y
10216144273 SF 1,855.50 249,900.00 83.3 10/01/97 8.125 300,000.00 Y
10216144321 SF 1,357.76 144,000.00 77.8 04/01/99 10.875 185,000.00 Y
10216144426 SF 747.54 72,000.00 61.5 04/01/99 12.125 117,000.00 Y
10216144446 SF 1,055.04 121,500.00 90.0 04/01/99 9.875 135,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE B Page 2 4/1/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/17/97
Principal
Balance at
Sale ID Account Name Origination
- -----------------------------------------------------------------------
<S> <C> <C> <C>
SB555 10216144466 MOEN TOVA L 30,000.00
SB555 10216144472 KELLERMAN DAVID F 154,000.00
SB555 10216144506 MCDONALD JOHN A 752,000.00
SB555 10216144544 HOLIDAY CHAD L 37,600.00
SB555 10216144620 ZAPATA MARTHA J 94,350.00
SB555 10216144699 GUERRIERO ANTHONY 110,500.00
SB555 10216144709 MEANS NORA 38,200.00
SB555 10216144721 ABU-RAYAN MOHAMED O 83,000.00
SB555 10216144733 TEPFENHART STEVEN L 89,900.00
SB555 10216144742 AL-JAFER HAEDER 51,700.00
SB555 10216144888 KIMMONS TONNIE 170,000.00
SB555 10216144906 GARY JAMES M JR 111,600.00
SB555 10216144960 MARTIN CELIA K 49,500.00
SB555 10216144994 PICARD ANDREW D 100,000.00
SB555 10216145084 AL-GHAZALI FARIS 97,200.00
SB555 10216145128 SMIDT RANDY W 153,000.00
SB555 10216145162 DAVIS VIVIAN D 30,000.00
SB555 10216145384 BUSH DAN M 76,800.00
----------- ----------------------- ------------
79 Sale Total 9,455,117.00
<CAPTION>
Type of Scheduled Cut-Off Date Original Next Current Property
Mortgaged Payment Principal LTV Adjustment Mortgage Value at Owner
Account Property Int & Prin Balance Ratio Date Rate Origination Occupied
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
10216144466 CD 233.34 30,000.00 60.0 10/01/97 8.625 50,000.00 Y
10216144472 SF 1,170.51 154,000.00 80.0 10/01/97 8.375 192,500.00 Y
10216144506 SF 7,019.78 752,000.00 80.0 04/01/99 10.750 940,000.00 Y
10216144544 SF 365.19 37,600.00 78.3 10/01/97 11.250 48,000.00 Y
10216144620 SF 819.29 94,350.00 85.0 10/01/97 9.875 111,000.00 Y
10216144699 SF 889.11 110,500.00 85.0 04/01/99 9.000 130,000.00 Y
10216144709 MF 307.37 38,200.00 84.8 04/01/99 9.000 45,000.00 Y
10216144721 SF 660.39 83,000.00 76.1 10/01/97 8.875 109,000.00 Y
10216144733 SF 739.59 89,900.00 69.2 04/01/99 9.250 129,900.00 Y
10216144742 SF 430.01 51,700.00 89.9 10/01/97 9.375 57,500.00 Y
10216144888 SF 1,262.25 170,000.00 85.0 10/01/97 8.125 200,000.00 Y
10216144906 SF 969.08 111,600.00 90.0 04/01/99 9.875 124,000.00 Y
10216144960 CD 462.07 49,500.00 55.0 04/01/99 10.750 90,000.00 Y
10216144994 SF 877.58 100,000.00 80.0 04/01/99 10.000 125,000.00 Y
10216145084 SF 826.19 97,200.00 90.0 10/01/97 9.625 108,000.00 Y
10216145128 SF 1,399.55 153,000.00 85.0 04/01/99 10.500 180,000.00 Y
10216145162 SF 280.04 30,000.00 49.1 04/01/99 10.750 61,000.00 Y
10216145384 SF 659.83 76,800.00 80.0 04/01/99 9.750 96,000.00 Y
- ----------- -------------------------------------------- ---------------------
79 84,773.42 9,440,433.82 78.9 10.233 12,156,480.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE B Page 3 4/1/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/17/97
Principal
Balance at
Sale ID Account Name Origination
- ------------------------------------------------------------------------
<S> <C> <C> <C>
SBC556 10218001611 WELSH JANET M 110,500.00
SBC556 10218001640 GREGORY THOMAS R 300,000.00
SBC556 10218004121 ESPINAL DANILO 243,000.00
SBC556 10218004123 BENJAMIN THORA 261,000.00
SBC556 10218004319 JACKSON VALERIE WHITE 146,700.00
SBC556 10218005034 ANDERSON DANIEL 70,400.00
SBC556 10218005564 SOLOMON JAY S 102,400.00
SBC556 10218005670 ROY SAMAR N 264,150.00
SBC556 10218005829 DEMEO RONALD S 106,400.00
SBC556 10218006179 BRAGG HARRY E III 108,800.00
SBC556 10218006704 WARDEN JENNIFER F 138,000.00
SBC556 10218006750 GONZALES ROBERTO 125,800.00
SBC556 10218006943 MURPHY JAMES 163,200.00
SBC556 10218007003 SACHSE LINDA 63,000.00
SBC556 10218007402 KILLIAN ROBERT G 42,500.00
SBC556 10218007714 BUCK HAROLD G 73,900.00
SBC556 10218007953 BUSSE STEVE 48,000.00
SBC556 10218007984 FOSTER SHARON 113,400.00
SBC556 10218008111 DONNELLY VALERIE 110,000.00
SBC556 10218008513 GALLO LOUIS V 74,400.00
SBC556 10218008608 SKRIVANIC IVAN 228,000.00
SBC556 10218008628 SWIGONIAK MARCEL P 90,000.00
SBC556 10218008757 VIGUE STEVEN L 255,850.00
SBC556 10218008816 COSTA KEVIN L 100,000.00
SBC556 10218008862 DONEGAN HATTIE MARIE 117,900.00
SBC556 10218009043 HAIMSON JEFFREY 347,700.00
SBC556 10218009058 TORRES MARIA 106,250.00
SBC556 10218009092 CAMACHO CLAUDIO 119,300.00
SBC556 10218009253 WARFORD EDWARD 68,918.00
SBC556 10218009257 MAZZOLLA RICHARD V 181,900.00
SBC556 10218009287 BUBB STEPHEN 145,350.00
SBC556 10218009371 SMITH GEORGE W 176,000.00
SBC556 10218009409 CIPOLLETTI MICHAEL 126,000.00
SBC556 10218009414 TAYLOR STARLEANA 148,000.00
SBC556 10218009463 CRILLS DAVID L 163,800.00
SBC556 10218009573 MURCH MICHAEL R 42,500.00
SBC556 10218009642 FERNANDEZ LISA MARIE 140,000.00
SBC556 10218009686 EBERHART MARTHA E 85,990.00
SBC556 10218009693 MCQUEEN HOWARD 113,900.00
SBC556 10218009712 HINE PETER C 189,000.00
SBC556 10218009782 JUNTWAIT ROBERT N JR 152,800.00
SBC556 10218009839 WEINER PATRICIA 200,000.00
SBC556 10218009853 CHURCHILL VAN L 242,000.00
SBC556 10218009881 HUNTER ROBERT F 200,000.00
SBC556 10218010222 SIMMONS TERRANCE C 120,000.00
SBC556 10218010238 DOUCHETTE VANASSA J 75,200.00
SBC556 10218010344 PUCCIO VINCENT 78,000.00
SBC556 10218010509 TOGIAS SANDRA 135,575.00
SBC556 10218010715 CASANA RUBEN 68,000.00
SBC556 10218010721 PASKOWSKI PHILIP W 147,900.00
SBC556 10218010819 NUNEZ CARMEN 80,000.00
SBC556 10218010932 ZAVALA FRANCISCO A 84,000.00
SBC556 10218011002 SANCHEZ HERMAN D 128,700.00
SBC556 10218011023 BROWN BILLY J 80,000.00
SBC556 10218011157 DERO GREGORY S 96,000.00
SBC556 10218011183 WHITE BOB G 74,375.00
SBC556 10218011197 SIMELA ERNEST D 261,000.00
SBC556 10218011198 TOWERY DURHAM S. 53,125.00
SBC556 10218011212 RIDDLE DAYNE K 89,100.00
SBC556 10218011246 JEAN MARLINE 225,250.00
SBC556 10218011319 JONES HENRY 137,600.00
<CAPTION>
Type of Scheduled Cut-Off Date Original Next Current Property
Mortgaged Payment Principal LTV Adjustment Mortgage Value at Owner
Account Property Int & Prin Balance Ratio Date Rate Origination Occupied
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
10218001611 SF 959.52 110,296.71 85.0 06/01/97 9.875 130,000.00 Y
10218001640 SF 2,660.47 299,342.90 74.0 05/01/97 10.125 405,000.00 Y
10218004121 MF 2,087.75 242,423.85 90.0 11/01/98 9.750 270,000.00 Y
10218004123 MF 2,387.47 260,791.65 90.0 02/01/99 10.500 290,000.00 N
10218004319 SF 1,220.18 146,400.15 88.9 06/01/97 9.375 165,000.00 Y
10218005034 MF 737.72 70,380.95 79.1 02/01/99 12.250 89,000.00 Y
10218005564 SF 975.18 102,326.64 80.0 02/01/99 11.000 128,000.00 Y
10218005670 SF 2,173.10 263,736.00 90.0 07/01/97 9.250 293,500.00 Y
10218005829 SF 1,135.56 106,345.26 80.0 02/01/99 12.500 133,000.00 Y
10218006179 SF 1,077.44 108,765.23 80.0 02/01/99 11.500 136,000.00 Y
10218006704 SF 1,185.63 137,870.72 80.0 02/01/99 9.750 172,500.00 Y
10218006750 SF 1,186.16 125,613.08 85.0 12/01/98 10.875 148,000.00 Y
10218006943 MF 1,417.14 163,051.11 85.8 09/01/97 9.875 190,000.00 Y
10218007003 SF 490.01 62,925.34 90.0 02/01/99 8.625 70,000.00 Y
10218007402 SF 424.93 42,486.61 85.0 02/01/99 11.625 50,000.00 Y
10218007714 SF 662.22 73,900.00 85.9 04/01/99 10.250 86,000.00 Y
10218007953 SF 407.99 47,977.01 73.8 02/01/99 9.625 65,000.00 Y
10218007984 SF 995.17 113,299.24 90.0 02/01/99 10.000 126,000.00 Y
10218008111 MF 1,173.98 110,000.00 58.5 04/01/99 12.500 188,000.00 Y
10218008513 SF 591.96 74,400.00 80.0 10/01/97 8.875 93,000.00 Y
10218008608 MF 1,896.39 227,884.86 80.0 03/01/99 9.375 285,000.00 Y
10218008628 MF 676.14 89,942.61 68.7 09/01/97 8.250 131,000.00 N
10218008757 SF 2,340.36 255,748.33 85.0 02/01/99 10.500 301,000.00 Y
10218008816 SF 859.15 100,000.00 70.4 10/01/97 9.750 142,000.00 Y
10218008862 SF 1,056.50 117,850.56 90.0 09/01/97 10.250 131,000.00 Y
10218009043 SF 2,704.37 347,700.00 68.1 09/01/97 8.625 510,000.00 Y
10218009058 SF 938.31 106,203.75 85.0 09/01/97 10.075 125,000.00 Y
10218009092 SF 959.91 119,300.00 89.9 03/01/99 9.000 132,600.00 Y
10218009253 SF 662.84 68,918.00 60.9 04/01/99 11.125 113,000.00 N
10218009257 SF 1,529.51 181,810.53 85.0 03/01/99 9.500 214,000.00 Y
10218009287 SF 1,411.73 145,350.00 85.0 04/01/99 11.250 171,000.00 Y
10218009371 SF 1,479.90 175,826.18 80.0 02/01/99 9.500 220,000.00 Y
10218009409 MF 1,151.63 125,849.82 90.0 02/01/99 10.490 140,000.00 Y
10218009414 SF 1,479.76 147,953.99 80.0 09/01/97 11.625 185,000.00 Y
10218009463 SF 1,467.81 163,800.00 90.0 03/01/99 10.250 182,000.00 Y
10218009573 SF 400.73 42,500.00 85.0 04/01/99 10.875 50,000.00 Y
10218009642 CD 1,215.69 140,000.00 70.0 03/01/99 9.875 200,000.00 Y
10218009686 SF 738.79 85,949.67 85.9 03/01/99 9.750 100,000.00 Y
10218009693 SF 1,073.95 113,852.22 85.0 03/01/99 10.875 134,000.00 Y
10218009712 SF 1,623.80 188,822.94 90.0 02/01/99 9.750 210,000.00 Y
10218009782 MF 1,527.76 152,752.49 80.0 09/01/97 11.625 191,000.00 Y
10218009839 MF 1,627.26 200,000.00 88.8 10/01/97 9.125 225,000.00 Y
10218009853 SF 2,146.12 241,790.64 89.9 08/01/97 10.125 269,000.00 Y
10218009881 SF 1,699.98 199,904.19 80.0 09/01/97 9.625 250,000.00 Y
10218010222 SF 1,120.18 119,954.82 63.1 03/01/99 10.750 189,900.00 Y
10218010238 SF 646.08 74,742.08 80.0 02/01/99 9.750 94,000.00 Y
10218010344 SF 648.76 78,000.00 53.7 10/01/97 9.375 145,000.00 Y
10218010509 SF 1,265.57 135,575.00 85.0 04/01/99 10.750 159,500.00 Y
10218010715 MF 615.68 67,972.24 85.0 03/01/99 10.375 80,000.00 Y
10218010721 SF 1,450.55 147,802.38 85.0 08/01/97 11.375 174,000.00 Y
10218010819 SF 665.40 80,000.00 80.0 09/01/97 9.375 100,000.00 Y
10218010932 SF 823.84 84,000.00 80.0 04/01/99 11.375 105,000.00 Y
10218011002 SF 1,165.26 128,647.46 90.0 09/01/97 10.375 143,000.00 Y
10218011023 SF 754.31 80,000.00 80.0 04/01/99 10.875 100,000.00 Y
10218011157 SF 755.23 96,000.00 80.0 04/01/99 8.750 120,000.00 Y
10218011183 SF 729.44 74,375.00 85.0 09/01/97 11.375 87,500.00 Y
10218011197 SF 2,338.82 261,000.00 90.0 04/01/99 10.250 290,000.00 Y
10218011198 SF 500.91 53,105.54 85.0 03/01/99 10.875 62,500.00 Y
10218011212 SF 716.92 89,051.33 76.8 03/01/99 9.000 116,000.00 Y
10218011246 MF 2,222.04 225,177.22 85.0 03/01/99 11.450 265,000.00 Y
10218011319 SF 1,388.95 137,600.00 80.0 03/01/99 11.750 172,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE B Page 4 4/1/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/17/97
Principal
Balance at
Sale ID Account Name Origination
- -----------------------------------------------------------------------
<S> <C> <C> <C>
SBC556 10218011323 BLANCHARD DOUGLAS JR 195,500.00
SBC556 10218011383 LOMBANA ALVARO 128,000.00
SBC556 10218011537 WHITMAN WILLIAM E III 38,900.00
SBC556 10218011583 HAUPTMAN HIRSH 105,600.00
SBC556 10218011676 LAMPKIN GRETA A 34,400.00
SBC556 10218011724 MAZZEI CHRISTOPHER 100,000.00
SBC556 10218011778 FEEHAN KIMBERLY A 363,500.00
SBC556 10218011781 JACKSON NICHOLA 157,250.00
SBC556 10218011788 BAUER BRUCE W 49,000.00
SBC556 10218011790 MINIUM RALPH C 34,015.00
SBC556 10218011835 ROMANOFF DAVID 272,000.00
SBC556 10218011854 REID DARRELL 40,500.00
SBC556 10218011884 DURBROW CHAD C 90,000.00
SBC556 10218011912 ZELAYA OSCAR 115,830.00
SBC556 10218011915 BURNS MARIELL 64,000.00
SBC556 10218012034 IVALDI GUY 130,000.00
SBC556 10218012132 LIME ARTHUR W JR 100,000.00
SBC556 10218012136 BEYDA JACK 159,250.00
SBC556 10218012273 HAFEEZ MIAN JUNAID 95,200.00
SBC556 10218012274 PATTON LURIA 93,750.00
SBC556 10218012443 SHADLE ROBERT L 72,250.00
SBC556 10218012444 PUCCINO JOSEPH 63,750.00
SBC556 10218012490 PELUSO MICHAEL V 350,000.00
SBC556 10218012561 WEISER DAVID D 41,850.00
SBC556 10218012577 VISWANATH BANAD 185,900.00
SBC556 10218012615 MAYNARD NANCY J 58,500.00
SBC556 10218012714 ABURTO DAVID W 126,000.00
SBC556 10218012875 VESCIO ANGELO 280,500.00
SBC556 10218012911 KLEIST CORDELIA E VON 68,850.00
SBC556 10218012912 PETROSA MARILYN 425,000.00
SBC556 10218012924 EASTER SCOTT E 40,000.00
SBC556 10218013005 WINTER SUZANNE 124,950.00
SBC556 10218013070 BIGBY LEROY 152,100.00
SBC556 10218013073 DUCA ANTHONY 75,500.00
SBC556 10218013082 TIMOTHY GREGORY 127,500.00
SBC556 10218013177 SHETZLINE ELEANOR M 161,800.00
SBC556 10218013188 GRIFFITH ROBERT J 121,500.00
SBC556 10218013206 WALLACE MARGARET D 145,300.00
SBC556 10218013225 VISWANATH BANAD 187,200.00
SBC556 10218013230 GREENE MURDOCK 47,600.00
SBC556 10218013278 GOODWIN WILLIAM 170,000.00
SBC556 10218013285 ZALESKI KEVIN 104,550.00
SBC556 10218013294 CHAPONNIERE THERESA R 48,450.00
SBC556 10218013333 CURTIS SHARON A 33,960.00
SBC556 10218013344 RODRIQUEZ ROGER 279,000.00
SBC556 10218013365 REID JAMES E 99,000.00
SBC556 10218013523 BRENNEMAN DONNA E 32,000.00
SBC556 10218013665 HALL EDDIE L JR 144,000.00
SBC556 10218013668 BORIS JAMES E JR 198,750.00
SBC556 10218013775 LITTLER RICKEY 47,600.00
SBC556 10218013829 CONNOR WENDY 127,500.00
SBC556 10218013890 HALE GEORGE W III 139,200.00
SBC556 10218014137 MAURILLO NICHOLAS A 140,000.00
SBC556 10218014155 ACEVERO ADINA A 72,000.00
SBC556 10218014157 HOLDEN JIMMY 85,595.00
SBC556 10218014245 HAMADE JENNIFER J 160,650.00
SBC556 10218014382 PANCIERA KAREN BELINDA 79,775.00
SBC556 10218014424 BILLARD ROBERT E 256,000.00
SBC556 10218014484 BIVINS STEVY 67,950.00
SBC556 10218014571 COOK DONALD JR 52,800.00
SBC556 10218014584 MCINTOSH BRIAN K 120,000.00
<CAPTION>
Type of Scheduled Cut-Off Date Original Next Current Property
Mortgaged Payment Principal LTV Adjustment Mortgage Value at Owner
Account Property Int & Prin Balance Ratio Date Rate Origination Occupied
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
10218011323 SF 1,590.65 195,500.00 85.0 10/01/97 9.125 230,000.00 Y
10218011383 SF 1,390.97 128,000.00 80.0 03/01/99 12.750 160,000.00 Y
10218011537 SF 381.52 38,887.22 84.9 03/01/99 11.375 45,800.00 Y
10218011583 MF 765.67 105,600.00 80.0 10/01/97 7.875 132,000.00 N
10218011676 MF 321.12 34,387.05 80.0 03/01/99 10.750 43,000.00 Y
10218011724 SF 795.64 100,000.00 34.1 10/01/97 8.875 292,500.00 Y
10218011778 SF 3,291.15 363,351.61 89.9 09/01/97 10.375 404,000.00 Y
10218011781 MF 1,602.38 157,196.12 85.0 03/01/99 11.875 185,000.00 Y
10218011788 SF 434.54 49,000.00 83.0 10/01/97 10.125 59,000.00 Y
10218011790 SF 336.85 34,004.13 80.9 03/01/99 11.500 42,000.00 Y
10218011835 SF 2,213.08 271,855.25 85.0 09/01/97 9.125 320,000.00 Y
10218011854 SF 385.69 40,485.56 75.0 03/01/99 11.000 54,000.00 Y
10218011884 SF 908.47 90,000.00 75.0 03/01/99 11.750 120,000.00 Y
10218011912 MF 963.42 115,830.00 90.0 10/01/97 9.375 128,700.00 Y
10218011915 SF 695.48 64,000.00 80.0 04/01/99 12.750 80,000.00 Y
10218012034 SF 1,324.70 130,000.00 74.2 10/01/97 11.875 175,000.00 Y
10218012132 SF 840.85 100,000.00 83.3 04/01/99 9.500 120,000.00 Y
10218012136 SF 1,746.08 159,250.00 65.0 03/01/99 12.875 245,000.00 Y
10218012273 SF 1,025.27 95,200.00 80.0 04/01/99 12.625 119,000.00 Y
10218012274 SF 848.82 93,673.13 75.0 08/01/97 10.375 125,000.00 Y
10218012443 SF 688.05 72,250.00 85.0 04/01/99 11.000 85,000.00 Y
10218012444 SF 607.11 63,750.00 85.0 04/01/99 11.000 75,000.00 Y
10218012490 SF 3,071.50 350,000.00 89.7 10/01/97 10.000 390,000.00 Y
10218012561 SF 375.02 41,850.00 90.0 04/01/99 10.250 46,500.00 Y
10218012577 MF 1,665.85 185,900.00 65.0 04/01/99 10.250 286,000.00 N
10218012615 SF 470.70 58,500.00 75.0 04/01/99 9.000 78,000.00 Y
10218012714 SF 1,048.00 126,000.00 90.0 10/01/97 9.375 140,000.00 Y
10218012875 MF 2,751.04 280,500.00 85.0 10/01/97 11.375 330,000.00 Y
10218012911 SF 597.86 68,850.00 90.0 10/01/97 9.875 76,500.00 Y
10218012912 SF 3,381.49 425,000.00 68.5 10/01/97 8.875 620,000.00 Y
10218012924 SF 321.85 40,000.00 61.5 04/01/99 9.000 65,000.00 Y
10218013005 SF 1,237.37 124,950.00 85.0 04/01/99 11.500 147,000.00 Y
10218013070 SF 1,320.76 152,100.00 90.0 03/01/99 9.875 169,000.00 Y
10218013073 MF 676.56 75,500.00 63.9 04/01/99 10.250 118,000.00 N
10218013082 SF 1,048.91 127,500.00 85.0 04/01/99 9.250 150,000.00 Y
10218013177 SF 1,390.11 161,800.00 80.9 04/01/99 9.750 200,000.00 Y
10218013188 SF 1,145.62 121,500.00 90.0 03/01/99 10.875 135,000.00 Y
10218013206 SF 1,235.03 145,300.00 89.9 09/01/97 9.625 161,550.00 Y
10218013225 MF 1,677.50 187,200.00 65.0 04/01/99 10.250 288,000.00 N
10218013230 SF 485.04 47,600.00 80.0 04/01/99 11.875 59,500.00 Y
10218013278 SF 1,322.24 170,000.00 40.0 10/01/97 8.625 425,000.00 N
10218013285 SF 841.23 104,550.00 85.0 04/01/99 9.000 123,000.00 Y
10218013294 SF 456.83 48,450.00 85.0 04/01/99 10.875 57,000.00 Y
10218013333 MF 333.07 33,960.00 85.9 04/01/99 11.375 39,500.00 Y
10218013344 MF 2,448.42 279,000.00 90.0 04/01/99 10.000 310,000.00 Y
10218013365 SF 1,056.59 98,974.66 79.8 03/01/99 12.500 124,000.00 Y
10218013523 SF 338.42 32,000.00 80.0 04/01/99 12.375 40,000.00 Y
10218013665 SF 1,223.98 144,000.00 75.7 10/01/97 9.625 190,000.00 Y
10218013668 SF 1,707.57 198,750.00 75.0 04/01/99 9.750 265,000.00 Y
10218013775 SF 457.81 47,583.48 85.0 03/01/99 11.125 56,000.00 Y
10218013829 CD 1,060.48 127,500.00 75.0 04/01/99 9.375 170,000.00 Y
10218013890 SF 1,273.32 139,200.00 80.0 04/01/99 10.500 174,000.00 Y
10218014137 MF 1,202.82 140,000.00 70.0 04/01/99 9.750 200,000.00 Y
10218014155 SF 719.88 72,000.00 80.0 04/01/99 11.625 89,900.00 Y
10218014157 SF 665.75 85,595.00 85.0 04/01/99 8.625 100,700.00 Y
10218014245 SF 1,395.01 160,577.01 90.0 09/01/97 9.875 178,500.00 Y
10218014382 SF 670.79 79,775.00 80.9 04/01/99 9.500 98,500.00 Y
10218014424 SF 2,486.43 256,000.00 77.5 10/01/97 11.250 330,000.00 Y
10218014484 SF 596.31 67,950.00 90.0 04/01/99 10.000 75,500.00 Y
10218014571 SF 512.83 52,800.00 80.0 10/01/97 11.250 66,000.00 Y
10218014584 SF 1,120.18 120,000.00 77.4 10/01/97 10.750 155,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING COMPANY SALE SCHEDULE B Page 5 4/1/97
A DIVISION OF SUPERIOR BANK FSB 1997-1 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/17/97
Principal
Balance at
Sale ID Account Name Origination
- ----------------------------------------------------------------------
<S> <C> <C> <C>
SBC556 10218014693 TORRES EFRAIN G 65,450.00
SBC556 10218014707 OSTIGUY CHRISTINA 95,200.00
SBC556 10218014841 PENTALERI ROGER JAY 105,500.00
SBC556 10218014904 MARTZ RAYMOND E 116,000.00
SBC556 10218014979 MURRAY DONALD E 196,000.00
SBC556 10218015141 MCCLAREN JOAN 96,800.00
SBC556 10218015145 HAYMAN CAROLYN SMITH 88,000.00
SBC556 10218015173 GONZALES MARK A 152,000.00
SBC556 10218015494 KRUPA CHERYL 66,960.00
SBC556 10218015530 CONROY WALTER 38,250.00
SBC556 10218015869 WILSON ANITA J 100,000.00
-------------------------------------------------------------
133 Sale Total 17,142,218.00
212 Total with Superior 26,597,335.00
212 Grand Total 26,597,335.00
<CAPTION>
Type of Scheduled Cut-Off Date Original Next Current Property
Mortgaged Payment Principal LTV Adjustment Mortgage Value at Owner
Account Property Int & Prin Balance Ratio Date Rate Origination Occupied
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
10218014693
10218014707 SF 514.90 65,450.00 84.5 04/01/99 8.750 77,400.00 Y
10218014841 SF 997.60 95,200.00 80.0 04/01/99 12.250 119,000.00 Y
10218014904 SF 1,115.73 105,500.00 65.9 04/01/99 12.375 160,000.00 Y
10218014979 SF 933.36 116,000.00 80.0 04/01/99 9.000 145,000.00 Y
10218015141 SF 1,683.94 196,000.00 80.0 04/01/99 9.750 245,000.00 Y
10218015145 SF 921.85 96,800.00 80.0 10/01/97 11.000 121,000.00 Y
10218015173 SF 764.15 88,000.00 57.8 10/01/97 9.875 152,000.00 Y
10218015494 SF 1,195.78 152,000.00 80.0 04/01/99 8.750 190,000.00 Y
10218015530 SF 587.62 66,960.00 90.0 04/01/99 10.000 74,400.00 Y
10218015869 SF 364.26 38,250.00 85.0 04/01/99 11.000 45,000.00 N
- ---------------- SF 777.79 100,000.00 63.2 04/01/99 8.625 158,000.00 Y
133 --------------------------------------------- ----------------------
212 153,230.57 17,136,141.52 80.6 10.207 21,697,450.00
212 238,003.99 26,576,575.34 80.0 10.217 33,853,930.00
238,003.99 26,576,575.34 80.0 10.217 33,853,930.00
</TABLE>
