================================================================================
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) January 10, 1997
SUPERIOR BANK FSB (as depositor under the Pooling and Servicing Agreement, dated
as of December 1, 1996, providing for the issuance of AFC Mortgage Loan Asset
Backed Certificates, Series 1996-4)
SUPERIOR BANK FSB
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
UNITED STATES 333-4492 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 December 19, 1996, a single series of certificates, entitled AFC
Mortgage Loan Asset Backed Certificates, Series 1996-4 (the "Certificates") were
issued pursuant to a pooling and servicing agreement (the "Agreement"), dated as
of December 1, 1996, 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 January 10, 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 $20,410,321.79 with respect to Sub-Pool 1
with funds on deposit in the Sub-Pool 1 Pre-Funding Account, and $19,793,933.45
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 January 10,
1997, between the Depositor and the Trustee (the "January 10 Instrument").
Attached to the January 10 Instrument is the Mortgage Loan Schedule with respect
to each Sub-Pool listing the related Subsequent Mortgage Loans that are the
subject of such January 10 Instrument.
On January 22, 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 $17,111,761.94 with respect to Sub-Pool 2
with funds on deposit in the Sub-Pool 2 Pre-Funding Account, 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 January 22, 1997, between the
Depositor and the Trustee (the "January 22 Instrument"). Attached to the January
22 Instrument is the Mortgage Loan Schedule with respect to Sub-Pool 2 listing
the related Subsequent Mortgage Loans that are the subject of such January 22
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
<PAGE>
-3-
4.3 Subsequent Transfer Instrument, dated January 10, 1997, between
Superior Bank FSB as Depositor and LaSalle National Bank as Trustee.
4.4 Subsequent Transfer Instrument, dated January 22, 1997, between
Superior Bank FSB as Depositor and LaSalle National Bank as Trustee.
<PAGE>
-4-
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: January 10, 1997
<PAGE>
EXHIBITS TABLE
4.3 Subsequent Transfer Instrument, dated January 10, 1997, between
Superior Bank FSB as Depositor and LaSalle National Bank as Trustee.
4.4 Subsequent Transfer Instrument, dated January 22, 1997, between
Superior Bank FSB as Depositor and LaSalle National Bank as Trustee.
SUBSEQUENT TRANSFER INSTRUMENT
Pursuant to this Subsequent Transfer Instrument (the "Instrument"), dated
January 10, 1997, between Superior Bank FSB, as seller (the "Depositor"), and
LaSalle National Bank, as Trustee of the AFC Mortgage Loan Asset Backed
Certificates, Series 1996-4, as purchaser (the "Trustee"), and pursuant to the
Pooling and Servicing Agreement, dated as of December 1, 1996, 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 BRACKEN
-------------------------------------
Name: William C. Bracken
Title: Senior Vice President and
Chief Financial Officer
AFC MORTGAGE LOAN ASSET
BACKED CERTIFICATES, SERIES 1996-4
By: LASALLE NATIONAL BANK,
as Trustee
By: /s/ CYNTHIA REIS
-------------------------------------
Name: Cynthia Reis
Title: 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 1996-4
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT
FOR SUB-POOL 1
Series 1996-4
January 10, 1997
A.
1. Subsequent Cut-off Date: January 9, 1997
2. Pricing Date:
3. Subsequent Transfer Date: January 10, 1997
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $20,410,321.79
5. Purchase Price: 100.00%
B.
As to all the Subsequent Mortgage Loans the subject of
this Instrument:
1. Shortest original term to maturity: 120 months
2. Longest original term to maturity: 360 months
3. Lowest Mortgage Rate: 9.15%
4. Greatest Combined Loan-to-Value Ratio: 90.00%
5. Largest Principal Balance $351,300.00
[As to the final transfer of Subsequent Mortgage Loans:]
6. Weighted Average Term since Origination: months
7. January 1997 first payment date: -0-
8. WAC of all Mortgage Loans: %
9. WAM of all Mortgage Loans: months
10. Maximum Weighted average CLTV: %
11. Balloon Loans: _____%
12. Largest Principal Balance: $
13. Non-owner occupied Mortgaged Properties: %
14. Maximum zip code concentration: %
15. Condominiums: %
16. Single-family: %
17. Multifamily and Mixed Use Properties: -0-%
4
<PAGE>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1996-4
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT
FOR SUB-POOL 2
Series 1996-4
January 10, 1997
A.
1. Subsequent Cut-off Date: January 9, 1997
2. Pricing Date:
3. Subsequent Transfer Date: January 10, 1997
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $19,793,933.45
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. Minimum Gross Margin: 3.75%
4. Greatest LTV: 90.00%
5. Largest Principal Balance $626,500.00
[As to the final transfer of Subsequent Mortgage Loans:]
6. Weighted Average Term since Origination: months
7. January 1997 first payment date: -0-
8. WA Gross Margin of all Mortgage Loans: %
9. WAC of all Mortgage Loans: months
10. WAM of all Mortgage Loans: %
11. Maximum Weighted average LTV: ____%
12. Largest Principal Balance: $
13. Non-owner occupied Mortgaged Properties: %
14. Maximum zip code concentration: %
15. Condominiums: %
16. Single-family: %
17. Multifamily and Mixed Use Properties: -0-%
5
<PAGE>
ADDITION NOTICE
Date: January 10, 1997
LaSalle National Bank
135 South LaSalle Street
Chicago, Illinois 60603
Re: Pooling and Servicing Agreement, dated as of December 1, 1996,
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 1996-4 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 January 10, 1997, with an aggregate principal balance of
$20,000,000.00*. Capitalized terms not otherwise defined herein have the meaning
set forth in the Pooling and Servicing Agreement.
Please acknowledge your receipt of this notice by countersigning the
enclosed copy in the space indicated below and returning it to the attention of
the undersigned.
Very truly yours,
*Approximate
SUPERIOR BANK FSB
By: /s/ JOHN SORICELLI
---------------------------
Name: John A. Soricelli
Title: Vice President
ACKNOWLEDGED AND AGREED:
LASALLE NATIONAL BANK
By: /s/ CYNTHIA REIS
-----------------------
Name: Cynthia Reis
Title: Vice President
Date: January 10, 1997
<PAGE>
ADDITION NOTICE
Date: January 10, 1997
LaSalle National Bank
135 South LaSalle Street
Chicago, Illinois 60603
Re: Pooling and Servicing Agreement, dated as of December 1, 1996,
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 1996-4 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 January 10, 1997, with an aggregate principal balance of
$20,000,000.00*. Capitalized terms not otherwise defined herein have the meaning
set forth in the Pooling and Servicing Agreement.
Please acknowledge your receipt of this notice by countersigning the
enclosed copy in the space indicated below and returning it to the attention of
the undersigned.
Very truly yours,
*Approximate
SUPERIOR BANK FSB
By: /s/ JOHN SORICELLI
---------------------------
Name: John A. Soricelli
Title: Vice President
ACKNOWLEDGED AND AGREED:
LASALLE NATIONAL BANK
By: /s/ CYNTHIA REIS
-----------------------
Name: Cynthia Reis
Title: Vice President
Date: January 10, 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 December 1, 1996, 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: January 10, 1997 By: /s/ WILLIAM BRACKEN
----------------------------------
Name: William C. Bracken
Title: Senior Vice President and
Chief Financial Officer
<PAGE>
<TABLE>
ALLIANCE FUNDING COMPANY SALE SCHEDULE A
A DIVISION OF SUPERIOR BANK FSB 1996-4 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 1/10/97
Page 1 1/13/97
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SB545 10216127729 CAIN JAMES 1229 S. HARDING CHICAGO IL 60623 30,000.00
SB545 10216131708 MEDINA KAREN A 633 SOUTH 8TH AVENUE LAGRANGE IL 60525 97,200.00
SB545 10216132635 WEST CECIL 1139 NEPTUNE AVENUE AKRON OH 44301 60,000.00
SB545 10216133079 URBAN SUSAN E 2117 COOLIDGE MCHENRY IL 60050 57,600.00
SB545 10216135692 AMUNDSEN FRANK SCOTT 11918 NORTH HONESTY ROAD POCATELLO ID 83202 48,000.00
SB545 10216136870 MARTINEZ FRED P 302 TANNER AVENUE FLORENCE CO 81226 72,500.00
SB545 10216136920 MANZANARES BENNIE R 4024 WEST 98TH PLACE WESTMINSTER CO 80030 162,000.00
-------------------------------------- --------------
7 Sale Total 527,300.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- -------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
SB545 10216127729 29,990.15 12/01/96 11/01/26 11.375 11.375 17.375 6.750
SB545 10216131708 97,148.28 12/01/96 11/01/26 9.125 9.125 15.125 5.000
SB545 10216132635 59,980.83 01/01/97 12/01/26 11.500 11.500 17.500 7.500
SB545 10216133079 57,582.09 12/01/96 11/01/26 11.625 11.625 17.625 7.500
SB545 10216135692 47,985.88 01/01/97 12/01/26 11.875 11.875 17.875 8.250
SB545 10216136870 72,500.00 02/01/97 01/01/27 7.875 7.875 13.875 4.500
SB545 10216136920 162,000.00 02/01/97 01/01/27 8.625 8.625 14.625 5.750
---------------------------- ---------------------------------------------
7 527,187.23 9.721 9.721 15.721 6.115
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING COMPANY SALE SCHEDULE A
A DIVISION OF SUPERIOR BANK FSB 1996-4 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 1/10/97
Page 2 1/13/97
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SB546 10216118765 REGIS JOSEPH T 608 WEST 26TH STREET WILMINGTON DE 19802 86,400.00
SB546 10216129354 SHAW RALPH W III 3 BAILEY AVENUE WALLINGFORD CT 06492 110,000.00
SB546 10216130894 MORRISON GERALD M 32 SOUTH MAIN STREET EAST PROSPECT PA 17317 82,800.00
SB546 10216131767 SORENSON DEAN L 5290 WEST 10480 NORTH HIGHLAND UT 84003 128,000.00
SB546 10216132038 SCHMELZ ALAN G 4638 EAST DESERT COVE AVENUE PHOENIX AZ 85028 237,000.00
SB546 10216134664 CHARAFEDDINE MOHAMAD 13231 TIREMAN DEARBORN MI 48126 68,400.00
SB546 10216134688 GIBBONS DALE B 8209 CREEKWAY PLAINFIELD IN 46168 154,500.00
SB546 10216135008 FIELDS DEL SLADE 16716 EAST FAIRVIEW STREET HIGLEY AZ 85236 152,000.00
SB546 10216135220 GAULT WAYNE B II 705 W FRANKLIN STREET PORTAGE WI 53901 72,000.00
SB546 10216135535 FRANKS LINDA M 5493 CLINTON RIVER WATERFORD MI 48327 99,000.00
SB546 10216136039 MCGUIRE DORIS 148 NORTH WALLER CHICAGO IL 60644 60,000.00
SB546 10216136466 LEMPERES NICHOLAS C 6831 RASPBERRY DRIVE EVERSON WA 98247 200,000.00
SB546 10216136532 MALUSHI SAFET 4635 TERNES DEARBORN MI 48126 82,500.00
SB546 10216136591 GONZALES ALBERT E 4054 WEST TOWNLEY AVENUE PHOENIX AZ 85051 70,550.00
SB546 10216136710 DEUBEL DONALD S 3600 BALDY MOUNTAIN ROAD SANDPOINT ID 83864 76,000.00
SB546 10216136747 HERNANDEZ JILL E 519 EAST BROADWAY MEDFORD WI 54451 45,700.00
SB546 10216136800 MONTELL TRINA A 11051 BLUEBIRD DRIVE NORTH HUNTINGDON PA 15642 61,520.00
SB546 10216137074 ZITTING BENJAMIN B 153 EAST 7720 SOUTH MIDVALE UT 84047 130,900.00
SB546 10216137099 CARLSON EDWARD G 2570 EAST SWEETWATER AVENUE PHOENIX AZ 85032 69,200.00
SB546 10216137200 HUASICA CAYETANO 8811 WEST MULBERRY DRIVE PHOENIX AZ 85037 59,380.00
SB546 10216137258 HACHEM NESRINE 6759 RUTHERFORD DETROIT MI 48228 47,700.00
SB546 10216137365 RILEY KEVIN D 3 WHITE CLAY LANE WEST GROVE PA 19390 76,000.00
SB546 10216137429 AYOUB HAMDA 7253 NECKEL DEARBORN MI 48126 81,000.00
SB546 10216137563 SHEPARD VIRGINIA D 907 SOUTHWEST HAWTHORNE STREET MC MINNVILLE OR 97128 102,500.00
SB546 10216137564 BADER BILL 50 DENMARK LOOP SILVERTON OR 97381 80,850.00
SB546 10216137576 NAKANO ASHLEY D 4820 FRIAR LANE LAS VEGAS NV 89130 89,250.00
SB546 10216137589 WILLIAMS RICHARD MARKUS 1740 WEST 12980 SOUTH RIVERTON UT 84065 62,050.00
SB546 10216137825 AL-SALAMI FOUAD 14264 LITHGOW DEARBORN MI 48126 72,000.00
SB546 10216137829 AL-BADRI AJEEL 6918 MONTROSE DETROIT MI 48228 47,500.00
SB546 10216137880 DOWN STEVEN L 760 EAST CORNER RIDGE DRIVE DRAPER UT 84020 288,000.00
SB546 10216138097 ONTIVEROS JILL 5577 SOUTH WALDEN MEADOWS DRI MURRAY UT 84123 140,000.00
SB546 10216138108 AHNERT JERRY J 3470 HARRIS STREET EUGENE OR 97405 96,300.00
SB546 10216138113 HOFFMANN KENNETH F 2441 MOUNTAIN VIEW DRIVE LOVELAND CO 80537 80,800.00
SB546 10216138132 SCHUEMAKER G DAVID 572 SOUTH CANOSA COURT DENVER CO 80219 88,000.00
SB546 10216138178 ARQUETTE GARY L 3456 SHADDICK WATERFORD MI 48327 93,500.00
SB546 10216138180 HAZIME CHADIA 7923 INDIANA DEARBORN MI 48126 76,000.00
SB546 10216138317 FARHAT NABIL 24807 DUNNING DEARBORN MI 48124 81,900.00
SB546 10216138554 PILLION CHARLES 50 MECHANIC OXFORD MI 48371 77,100.00
SB546 10216139069 SHAFFER CHARLES W 3113 NORTH MEADOW DRIVE AVONDALE AZ 85323 205,200.00
SB546 10216139094 MORAITES BRIDGET J 2322 PINE LAKE AVENUE KEEGO HARBOR MI 48320 64,000.00
SB546 10216139131 HAMMOUD TALIH 8910 GARY DEARBORN MI 48126 72,000.00
-------------------------------------- --------------
41 Sale Total 4,067,500.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- -------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
SB546 10216118765 85,786.59 07/01/96 06/01/26 9.375 9.375 15.375 5.750
SB546 10216129354 109,938.47 01/01/97 12/01/26 12.125 12.125 18.125 8.500
SB546 10216130894 82,766.20 12/01/96 11/01/26 10.375 10.375 16.375 6.750
SB546 10216131767 127,924.31 12/01/96 11/01/26 11.875 11.875 17.875 8.250
SB546 10216132038 237,000.00 01/01/97 12/01/26 10.625 10.625 16.625 7.000
SB546 10216134664 68,368.09 12/01/96 11/01/26 9.750 9.750 15.750 5.750
SB546 10216134688 154,427.92 12/01/96 11/01/26 9.750 9.750 15.750 4.500
SB546 10216135008 151,910.26 01/01/97 12/01/26 8.625 8.625 14.625 5.000
SB546 10216135220 71,939.36 12/01/96 11/01/26 10.250 9.250 16.250 5.750
SB546 10216135535 99,000.00 01/01/97 12/01/26 10.625 9.625 16.625 6.750
SB546 10216136039 60,000.00 02/01/97 01/01/27 11.000 10.000 17.000 6.000
SB546 10216136466 199,901.62 01/01/97 12/01/26 9.500 8.500 15.500 5.250
SB546 10216136532 82,463.50 01/01/97 12/01/26 10.000 10.000 16.000 6.000
SB546 10216136591 70,505.91 12/01/96 11/01/26 11.625 10.625 17.625 6.250
SB546 10216136710 76,000.00 02/01/97 01/01/27 10.125 9.125 16.125 5.750
SB546 10216136747 45,700.00 02/01/97 01/01/27 8.625 7.625 14.625 3.750
SB546 10216136800 61,520.00 02/01/97 01/01/27 9.000 8.000 15.000 4.500
SB546 10216137074 130,900.00 01/01/97 12/01/26 9.250 8.250 15.250 5.000
SB546 10216137099 69,200.00 01/01/97 12/01/26 11.625 11.625 17.625 8.000
SB546 10216137200 59,343.91 01/01/97 12/01/26 9.375 8.375 15.375 5.750
SB546 10216137258 47,677.15 01/01/97 12/01/26 9.625 9.625 15.625 5.750
SB546 10216137365 75,977.02 01/01/97 12/01/26 11.750 10.750 17.750 7.000
SB546 10216137429 80,961.19 01/01/97 12/01/26 9.625 9.625 15.625 5.750
SB546 10216137563 102,500.00 01/01/97 12/01/26 11.000 10.000 17.000 6.750
SB546 10216137564 80,817.87 01/01/97 12/01/26 10.500 9.500 16.500 6.250
SB546 10216137576 89,211.56 01/01/97 12/01/26 10.125 10.125 16.125 6.500
SB546 10216137589 62,050.00 02/01/97 01/01/27 10.625 9.625 16.625 6.250
SB546 10216137825 71,965.51 01/01/97 12/01/26 9.625 9.625 15.625 5.750
SB546 10216137829 47,500.00 01/01/97 12/01/26 9.625 9.625 15.625 5.750
SB546 10216137880 288,000.00 01/01/97 12/01/26 9.625 9.625 15.625 6.000
SB546 10216138097 140,000.00 01/01/97 12/01/26 11.125 10.125 17.125 6.750
SB546 10216138108 96,300.00 01/01/97 12/01/26 11.000 10.000 17.000 6.750
SB546 10216138113 80,800.00 02/01/97 01/01/27 12.000 11.000 18.000 7.250
SB546 10216138132 88,000.00 02/01/97 01/01/27 11.875 10.875 17.875 7.250
SB546 10216138178 93,476.07 01/01/97 12/01/26 12.500 11.500 18.500 8.500
SB546 10216138180 76,000.00 02/01/97 01/01/27 8.125 8.125 14.125 4.500
SB546 10216138317 81,860.77 01/01/97 12/01/26 9.625 9.625 15.625 5.750
SB546 10216138554 77,057.89 01/01/97 12/01/26 9.000 8.000 15.000 5.500
SB546 10216139069 205,200.00 02/01/97 01/01/27 9.125 9.125 15.125 5.750
SB546 10216139094 64,000.00 02/01/97 01/01/27 9.750 8.750 15.750 6.250
SB546 10216139131 72,000.00 02/01/97 01/01/27 9.000 8.000 15.000 4.500
-------------------------- ---------------------------------------------
41 4,065,951.17 10.190 9.721 16.190 6.152
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING COMPANY SALE SCHEDULE A
A DIVISION OF SUPERIOR BANK FSB 1996-4 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 1/10/97
Page 3 1/13/97
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SB548 10216129762 BENHARD THOMAS M 255 EAST 3050 NORTH NORTH OGDEN UT 84414 123,250.00
SB548 10216136123 LAMM LOLITA L 4863 SOUTH 3730 WEST SALT LAKE CITY UT 84118 104,800.00
SB548 10216139710 BEDFORD DUANE P 9308 KENDALL STREET WESTMINSTER CO 80030 94,400.00
-------------------------------------- --------------
3 Sale Total 322,450.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- -------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
SB548 10216129762 123,202.33 01/01/97 12/01/26 10.625 10.625 16.625 7.000
SB548 10216136123 104,800.00 02/01/97 01/01/27 8.875 8.875 14.875 5.250
SB548 10216139710 94,400.00 02/01/97 01/01/27 10.625 10.625 16.625 7.250
---------------------------- ---------------------------------------------
3 322,402.33 10.056 10.056 16.056 6.504
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING COMPANY SALE SCHEDULE A
A DIVISION OF SUPERIOR BANK FSB 1996-4 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 1/10/97
Page 4 1/13/97
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SB549 10216129181 SHOCKER KIRK J 7 BIRCH TERRACE GARRISON NY 10566 132,000.00
SB549 10216129709 GOLDING MARK A STAR ROUTE BOX 67 PLEASANT MOUNT PA 18453 51,000.00
SB549 10216130425 HORNER PAUL M 49 VERNON AVE ALIQUIPPA PA 15001 72,675.00
SB549 10216131114 LENTZ ELAINE J 820 BAY AVE SOMERS POINT NJ 08244 180,000.00
SB549 10216132145 DESIR WINTZER 9780 FERN LANE MIRAMAR FL 33025 66,400.00
SB549 10216132678 THACKER REGENA A 3707 COLLIER ROAD RANDALLSTOWN MD 21133 113,400.00
SB549 10216132700 MORGAN STANLEY A 7121 GEOWOOD WAY CITRUS HEIGHTS CA 95610 97,750.00
SB549 10216132963 BJORNSTAD KAREN 2904 NORTH 54TH LANE PHOENIX AZ 85031 42,000.00
SB549 10216133006 HUGGLER DAVID C 116 SPENCER LANE ALBRIGHTSVILLE PA 18210 49,500.00
SB549 10216133193 HOWE MARK 5904 SPRINGRUN COURT HOLIDAY FL 34690 115,600.00
SB549 10216134132 LEVIN ELIOT 4 WINSTON CIRCLE HORSHAM PA 19044 148,500.00
SB549 10216134322 CLARK KEVIN LOT 7 FOX CROFT DEVELOPMENT BRODHEADSVILLE PA 18330 75,200.00
SB549 10216134349 SOPEL RICHARD ELDEN JR 6434 MARINER BOULEVARD SPRINGHILL FL 34609 56,760.00
SB549 10216134409 MCCLELLAN CHARLES H JR 10322 111TH STREET LARGO FL 34648 92,800.00
SB549 10216134598 JOB MARILYN G 2002 DONEGAL COURT OLDSMAR FL 34677 63,750.00
SB549 10216134746 HAYES JAMES R JR 4416 MELROSE AVE TAMPA FL 33629 110,200.00
SB549 10216134749 WHITE CLIFFORD B 31 RUSHMORE DRIVE PITTSBURGH PA 15235 113,600.00
SB549 10216134804 DOUGLAS DAVID L 2865 LONGLEAF LANE PALM HARBOR FL 34682 107,200.00
SB549 10216134958 DERLETH JOHN J JR 3006 10TH STREET SW LEHIGH ACRES FL 33971 76,000.00
SB549 10216134964 LACKMAN SCOTT L 1710 LAUREL LANE OREFIELD PA 18069 220,000.00
SB549 10216134969 LOPEZ FRANK 508 IBIS WAY NAPLES FL 34110 125,700.00
SB549 10216135283 BISHOP CHRISTOPHER T 1222 SOUTH BOULEVARD BETHLEHEM PA 18017 74,000.00
SB549 10216135498 TOMASZEK JAMES P 104 LONGBOW LANE GOOSE CREEK SC 29445 37,500.00
SB549 10216135574 KUDZINOWSKI ANTHONY P 57 DEWITT STREET PITTSTON PA 18640 67,065.00
SB549 10216135595 CARTER GERALD LEE RT 3 BOX 102 H MILTON DE 19968 109,500.00
SB549 10216135628 BILLINGSLEY KEITH A 403 W. SCHOOL STREET PLANO IL 60545 85,000.00
SB549 10216135675 ANDROSKI DAVE J 73 WOODLAWN AVE MOUNTAINTOP PA 18707 47,500.00
SB549 10216135676 HAFERL MICHAEL E SR 12 ORIENTAL AVE CAMDEN NJ 08108 104,000.00
SB549 10216135677 MCGRAW MICHAEL P LOT 29 STAMPER FARMS LEWES DE 19958 130,400.00
SB549 10216135762 BOLICH BEVERLY J 20 GREEN ACRE RD LITITZ PA 17543 67,500.00
SB549 10216135833 GROH CAROL R 4916 GREENLEE AVENUE CINCINNATI OH 45217 60,000.00
SB549 10216135837 SMOOT DAVID THURMAN 2824 KNOLLWOOD LANE GLENVIEW IL 60025 362,400.00
SB549 10216135838 BAERWALDT ROBERT W 31 SHEEHAN DRIVE LAKE VILLA IL 60046 146,700.00
SB549 10216135850 BIRT MICHAEL P II 22259 CASS FARMINGTON HILLS MI 48335 105,300.00
SB549 10216135933 CUNNINGHAM GARY L 11230 SOUTH LANGLEY CHICAGO IL 60628 51,000.00
SB549 10216135942 RANK EVERETT E 1746 NORTH STATE RT. 741 LEBANON OH 45036 226,000.00
SB549 10216135950 KILLIN PATRICK P 2901 HILLSIDE AVE. SPRINGFIELD OH 45503 124,000.00
SB549 10216135960 KLEMP ERIC 2035 LAUBACH STREET(SIEGFRIED) NORTHAMPTON PA 18067 85,000.00
SB549 10216136023 REMO EDGARDO P 2003 JOANNA ZION IL 60099 75,000.00
SB549 10216136033 CARLSON LARRY 18936 S. SPRINGFIELD AVENUE FLOSSMOOR IL 60422 101,700.00
SB549 10216136034 SMOLA BARBARA 1931 S. MORGAN ST. CHICAGO IL 60608 119,000.00
SB549 10216136037 PUGH WILLIAM H 4033-4035 KLEIN AVENUE STOW OH 44224 140,000.00
SB549 10216136038 MALDONADO ANGEL L JR 1614 N. LECLAIRE AVE. CHICAGO IL 60639 158,000.00
SB549 10216136044 THIEMER CHERYL J 2919 TRACEWAY DRIVE MADISON WI 53713 132,000.00
SB549 10216136082 DAYOUB FADI N 418 LIBERTY STREET ALLENTOWN PA 18102 18,650.00
SB549 10216136168 VARGAS ELIZABETH 5140 S. SAWYER AVE. CHICAGO IL 60632 67,500.00
SB549 10216136177 SCHUSTER MICHAEL F 473 HARVARD LANE BARTLETT IL 60103 110,500.00
SB549 10216136182 BROWN BERNARD 138 SOUTH 15TH AVENUE MAYWOOD IL 60153 78,400.00
SB549 10216136186 COLLINS MICHAEL E 1345 E. FOREST AVENUE DES PLAINES IL 60018 102,600.00
SB549 10216136237 BEEBE FRED 510 JACKSON AVENUE WILMINGTON DE 19804 90,300.00
SB549 10216136267 SIRILLA MARY SUE 112 THIRD AVENUE NEW EAGLE PA 15067 70,400.00
SB549 10216136268 SIRILLA MARY SUE 110 THIRD AVENUE NEW EAGLE PA 15067 42,000.00
SB549 10216136311 GONZALES CHRIS 5 CLEARWATER CT. STREAMWOOD IL 60107 185,400.00
SB549 10216136320 DIGRAZIA JAMES D 1512 ORWELL ROAD NAPERVILLE IL 60564 241,400.00
SB549 10216136327 SCHNEIDER MARK C 4408 S. 15TH STREET MILWAUKEE WI 53221 85,000.00
SB549 10216136346 LITTAU AARON K 5518 FERNBROOK CT S SALEM OR 97306 80,000.00
SB549 10216136410 BOMEDIANO CARMINA 4514 N. SPRINGFIELD CHICAGO IL 60625 160,000.00
SB549 10216136414 CICUTO PATRICIA A 16602 WEST 145TH PLACE LOCKPORT IL 60441 78,400.00
SB549 10216136428 ROBB MATTHEW D 9376 BONNIE BRIAR WHITE LAKE MI 48386 94,500.00
SB549 10216136429 SCHROEDER TODD L 7929 W. 1ST STREET WATERTOWN WI 53098 59,500.00
SB549 10216136440 ABELL KEITH JACK 625 WEST GREENLEAF STREET ALLENTOWN PA 18102 57,800.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- -------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
SB549 10216129181 131,835.33 11/01/96 10/01/26 8.375 8.375 14.375 5.500
SB549 10216129709 51,000.00 02/01/97 01/01/27 10.500 9.500 16.500 5.750
SB549 10216130425 72,675.00 02/01/97 01/01/27 10.875 9.875 16.875 6.250
SB549 10216131114 180,000.00 02/01/97 01/01/27 9.750 8.750 15.750 5.250
SB549 10216132145 66,400.00 02/01/97 01/01/27 11.000 10.000 17.000 6.000
SB549 10216132678 113,400.00 02/01/97 01/01/27 9.625 8.625 15.625 5.000
SB549 10216132700 97,750.00 01/01/97 12/01/26 9.875 9.875 15.875 6.500
SB549 10216132963 41,980.92 12/01/96 11/01/26 9.875 9.875 15.875 6.250
SB549 10216133006 49,500.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB549 10216133193 115,600.00 02/01/97 01/01/27 9.750 8.750 15.750 5.250
SB549 10216134132 148,500.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB549 10216134322 75,200.00 02/01/97 01/01/27 11.750 10.750 17.750 7.000
SB549 10216134349 56,760.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB549 10216134409 92,800.00 02/01/97 01/01/27 9.375 8.375 15.375 5.000
SB549 10216134598 63,750.00 02/01/97 01/01/27 8.625 7.625 14.625 3.750
SB549 10216134746 110,200.00 02/01/97 01/01/27 11.000 10.000 17.000 6.500
SB549 10216134749 113,600.00 02/01/97 01/01/27 12.250 11.250 18.250 7.250
SB549 10216134804 107,200.00 02/01/97 01/01/27 12.000 11.000 18.000 7.000
SB549 10216134958 76,000.00 02/01/97 01/01/27 11.500 10.500 17.500 7.000
SB549 10216134964 220,000.00 02/01/97 01/01/27 9.625 8.625 15.625 5.000
SB549 10216134969 125,700.00 02/01/97 01/01/27 11.500 10.500 17.500 7.000
SB549 10216135283 74,000.00 02/01/97 01/01/27 12.125 11.125 18.125 7.250
SB549 10216135498 37,500.00 02/01/97 01/01/27 9.375 8.375 15.375 5.000
SB549 10216135574 67,065.00 02/01/97 01/01/27 10.000 9.000 16.000 5.500
SB549 10216135595 109,500.00 02/01/97 01/01/27 10.500 9.500 16.500 5.750
SB549 10216135628 85,000.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB549 10216135675 47,500.00 02/01/97 01/01/27 9.000 8.000 15.000 4.500
SB549 10216135676 104,000.00 02/01/97 01/01/27 11.250 10.250 17.250 7.500
SB549 10216135677 130,400.00 02/01/97 01/01/27 10.125 9.125 16.125 5.500
SB549 10216135762 67,500.00 02/01/97 01/01/27 12.250 11.250 18.250 6.750
SB549 10216135833 60,000.00 02/01/97 01/01/27 11.000 10.000 17.000 6.000
SB549 10216135837 362,400.00 02/01/97 01/01/27 11.000 10.000 17.000 6.000
SB549 10216135838 146,700.00 02/01/97 01/01/27 9.875 8.875 15.875 5.000
SB549 10216135850 105,300.00 02/01/97 01/01/27 11.000 10.000 17.000 6.000
SB549 10216135933 51,000.00 02/01/97 01/01/27 9.000 8.000 15.000 4.500
SB549 10216135942 226,000.00 02/01/97 01/01/27 9.000 8.000 15.000 4.500
SB549 10216135950 124,000.00 02/01/97 01/01/27 12.500 11.500 18.500 7.500
SB549 10216135960 85,000.00 02/01/97 01/01/27 9.750 8.750 15.750 5.250
SB549 10216136023 75,000.00 02/01/97 01/01/27 11.000 10.000 17.000 6.000
SB549 10216136033 101,700.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB549 10216136034 119,000.00 02/01/97 01/01/27 8.875 7.875 14.875 4.000
SB549 10216136037 140,000.00 02/01/97 01/01/27 10.500 9.500 16.500 5.750
SB549 10216136038 158,000.00 02/01/97 01/01/27 8.875 7.875 14.875 4.000
SB549 10216136044 132,000.00 02/01/97 01/01/27 11.500 10.500 17.500 7.000
SB549 10216136082 18,650.00 02/01/97 01/01/27 11.750 10.750 17.750 7.000
SB549 10216136168 67,500.00 02/01/97 01/01/27 9.875 8.875 15.875 5.000
SB549 10216136177 110,500.00 02/01/97 01/01/27 12.250 11.250 18.250 6.750
SB549 10216136182 78,400.00 02/01/97 01/01/27 9.000 8.000 15.000 4.500
SB549 10216136186 102,600.00 02/01/97 01/01/27 9.875 8.875 15.875 5.000
SB549 10216136237 90,300.00 02/01/97 01/01/27 8.750 7.750 14.750 4.500
SB549 10216136267 70,400.00 02/01/97 01/01/27 9.750 8.750 15.750 5.250
SB549 10216136268 42,000.00 02/01/97 01/01/27 9.750 8.750 15.750 5.250
SB549 10216136311 185,400.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB549 10216136320 241,400.00 02/01/97 01/01/27 11.250 10.250 17.250 6.750
SB549 10216136327 85,000.00 02/01/97 01/01/27 9.000 8.000 15.000 4.500
SB549 10216136346 79,981.71 01/01/97 12/01/26 13.000 12.000 19.000 8.250
SB549 10216136410 160,000.00 02/01/97 01/01/27 12.000 11.000 18.000 7.250
SB549 10216136414 78,400.00 02/01/97 01/01/27 12.500 11.500 18.500 7.500
SB549 10216136428 94,500.00 02/01/97 01/01/27 9.250 8.250 15.250 5.500
SB549 10216136429 59,500.00 02/01/97 01/01/27 11.000 10.000 17.000 6.000
SB549 10216136440 57,800.00 02/01/97 01/01/27 9.000 8.000 15.000 4.500
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING COMPANY SALE SCHEDULE A
A DIVISION OF SUPERIOR BANK FSB 1996-4 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 1/10/97
Page 5 1/13/97
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SB549 10216136455 BLAKE TIMOTHY H 7 VALLEYVUE DRIVE IRWIN PA 15642 115,200.00
SB549 10216136456 BROCKWAY DEBORAH G 4708 46TH AVENUE SOUTH SEATTLE WA 98118 135,000.00
SB549 10216136467 KIESEL ROLAND G 6610 WEST 74TH PLACE ARVADA CO 80003 69,550.00
SB549 10216136535 MORRIS ELAINE C 3885-87 N. 84TH ST. MILWAUKEE WI 53222 72,800.00
SB549 10216136546 BEHNE TIMOTHY D 981 LAKEWAY UNION KY 41091 160,600.00
SB549 10216136585 COLBY ROBERT F 23008 CALIFORNIA SAINT CLAIR SHORES MI 48080 84,100.00
SB549 10216136631 STEED PHILLIP 2327 BRIDLEWOOD BOULEVARD OBETZ OH 43207 72,000.00
SB549 10216136638 JOHNSON ANNE S 755 E. 154TH PL. SOUTH HOLLAND IL 60473 128,200.00
SB549 10216136644 GARIB ANNE E 5626 MIDDLESEX DEARBORN MI 48126 94,500.00
SB549 10216136774 FAUST MICHAEL D 114 FIELDSTONE DRIVE CARLISLE PA 17013 127,960.00
SB549 10216136832 LAMBE CHARLES R 665 HAYES STREET BETHLEHEM PA 18015 73,100.00
SB549 10216136843 ROBINSON ULYSSES A JR 113 GLENORA DRIVE CORAOPOLIS PA 15108 99,600.00
SB549 10216136897 WOODS JAMES C 16041 SOUTH DOBSON SOUTH HOLLAND IL 60473 112,500.00
SB549 10216136902 HUNTER NANCY LEE 14827 MARSHFIELD HARVEY IL 60426 33,000.00
SB549 10216137018 SWITALLA STEVEN 5211 NORTH LIND AVENUE CHICAGO IL 60630 109,500.00
SB549 10216137090 QUINN EDWARD G 2131 RIVERSIDE DRIVE BETHLEHEM PA 18015 67,500.00
SB549 10216137173 WEEKS ELBERT C LOT 10 YEOMANS TALE LANE FELTON DE 19943 113,900.00
SB549 10216137230 AHMED MOHAMMED F 216A LINN COURT NORTH AURORA IL 60542 40,500.00
SB549 10216137256 ALKATIE FAROUK 38600 NELLIE WESTLAND MI 48186 112,800.00
SB549 10216137290 CANNING WILLIAM H 3147 PALISADES DR MERRIONETTE PARK IL 60655 75,600.00
SB549 10216137312 YALDO WAFA 21614 TEN MILE RD. SOUTHFIELD MI 48075 100,000.00
SB549 10216137341 RUBIN GLEN D BOX C ROCKCREST DR HENRYVILLE PA 18332 136,850.00
SB549 10216137423 GRAY-BOYNTON KARLA 1477 BALMORAL DR. DETROIT MI 48203 210,000.00
SB549 10216137428 LAROCQUE JOHN HENRY 8630 DODGE WARREN MI 48089 38,600.00
SB549 10216137519 LARSON CHRISTINA H 601 SOUTH 8TH AVENUE LA GRANGE IL 60525 92,500.00
SB549 10216137529 CHLOPEK DIANE M 52 N. ALBERT ST. MT. PROSPECT IL 60056 97,700.00
SB549 10216137531 MAZZAMUTO ROSALIA 4315 NORTH NEWLAND AVENUE HARWOOD HEIGHTS IL 60634 91,600.00
SB549 10216137540 MICHEL DAVID J 1739 N 6TH ST SHEBOYGAN WI 53081 180,000.00
SB549 10216137622 STOLZMAN PAUL A 729 BUNTING CT WEST CHICAGO IL 60185 346,000.00
SB549 10216137626 SENTENO BENIGNO 10415 AVENUE H CHICAGO IL 60617 71,100.00
SB549 10216137641 POTTS WILLIAM C JR 3920 HIGHWAY 35 SPARTA KY 41086 67,500.00
SB549 10216137808 HARRIS DAVID A 351 SILVER STREET ELGIN IL 60123 134,400.00
SB549 10216137827 MUNOZ DAVID 3315 HOLLY FLINT MI 48506 49,500.00
SB549 10216137831 ELSAGHIR LINA 6910 MEAD DEARBORN MI 48126 103,500.00
SB549 10216137899 MARS JOHN A 527 BRIDLE LANE WHEATON IL 60187 110,000.00
SB549 10216138009 FLING BERNARD E 3351 OAKLEAF W. BLOOMFIELD MI 48324 134,300.00
SB549 10216138014 ROUGHLEY DAVID R 14399 NOLA LIVONIA MI 48154 135,000.00
SB549 10216138056 MARTINEZ ARTHUR F 4370 WEST 4835 SOUTH SALT LAKE CITY UT 84118 73,000.00
SB549 10216138081 HUTCHINS ANDRE S 16620 ANGELICA COURT RIVERSIDE CA 92503 161,415.00
SB549 10216138204 DANT RONALD W 5280 TURKEYFOOT AVE ZIONSVILLE IN 46077 284,700.00
SB549 10216138296 MARTINEZ JOEL M 102 4TH STREET GILCREST CO 80623 57,600.00
SB549 10216138313 WAGEMAN GAYLE A 5072 SOUTH 2825 WEST ROY UT 84067 50,000.00
SB549 10216138405 MARDER ROBERT M 3222 PRESTWICK NORTHBROOK IL 60062 315,000.00
SB549 10216138413 BARR GEORGE R 2419 N. KEDZIE AVENUE CHICAGO IL 60647 333,000.00
SB549 10216138587 JOHNSON WILLIAM ROBERT 6545 EAST MENLO STREET MESA AZ 85215 110,115.00
SB549 10216138618 MAURER DARRIN E 2449 WEST GLENROSA AVENUE PHOENIX AZ 85015 32,500.00
SB549 10216138619 MAURER DARRIN E 2441 WEST GLENROSA AVENUE PHOENIX AZ 85015 26,000.00
SB549 10216138684 GEPFORD CHARLES D 20425 WILLAMETTE DRIVE WEST LINN OR 97068 626,500.00
SB549 10216138856 BAYDOUN MARIAM 4626 PALMER DEARBORN MI 48126 79,200.00
SB549 10216138944 BRZUZY ROMUALD 5153 WEST ARGYLE AVENUE CHICAGO IL 60630 165,750.00
SB549 10216139136 PERSINGER LORRAINE A 2614 NORTH ARAGON AVENUE KETTERING OH 45420 47,600.00
SB549 10216139471 HONEY DOUGLAS SCOTT 57 EAST 400 SOUTH MT PLEASANT UT 84647 58,500.00
SB549 10216139919 AXT MICHAEL CARROLL 9824 SOUTH FOXHILL CIRCLE HIGHLANDS RANCH CO 80126 129,500.00
-------------------------------------- --------------
114 Sale Total 12,887,790.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- -------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
SB549 10216136455 115,200.00 02/01/97 01/01/27 9.625 8.625 15.625 5.000
SB549 10216136456 135,000.00 01/01/97 12/01/26 10.625 9.625 16.625 6.000
SB549 10216136467 69,550.00 02/01/97 01/01/27 12.000 11.000 18.000 6.750
SB549 10216136535 72,800.00 02/01/97 01/01/27 10.500 9.500 16.500 6.000
SB549 10216136546 160,600.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB549 10216136585 84,029.16 12/01/96 11/01/26 10.250 9.250 16.250 5.750
SB549 10216136631 72,000.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB549 10216136638 128,200.00 02/01/97 01/01/27 12.500 11.500 18.500 7.500
SB549 10216136644 94,500.00 02/01/97 01/01/27 9.875 8.875 15.875 5.000
SB549 10216136774 127,960.00 01/01/97 12/01/26 12.250 11.250 18.250 8.500
SB549 10216136832 73,100.00 02/01/97 01/01/27 10.000 9.000 16.000 5.500
SB549 10216136843 99,600.00 02/01/97 01/01/27 9.625 8.625 15.625 5.000
SB549 10216136897 112,500.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB549 10216136902 33,000.00 02/01/97 01/01/27 12.125 11.125 18.125 6.750
SB549 10216137018 109,500.00 02/01/97 01/01/27 12.500 11.500 18.500 7.500
SB549 10216137090 67,500.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB549 10216137173 113,900.00 02/01/97 01/01/27 10.875 9.875 16.875 6.250
SB549 10216137230 40,500.00 02/01/97 01/01/27 10.000 9.000 16.000 5.500
SB549 10216137256 112,800.00 02/01/97 01/01/27 12.000 11.000 18.000 7.250
SB549 10216137290 75,600.00 02/01/97 01/01/27 9.000 8.000 15.000 4.500
SB549 10216137312 100,000.00 02/01/97 01/01/27 10.500 9.500 16.500 5.750
SB549 10216137341 136,850.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB549 10216137423 210,000.00 02/01/97 01/01/27 11.000 10.000 17.000 6.000
SB549 10216137428 38,586.97 01/01/97 12/01/26 11.250 10.250 17.250 6.750
SB549 10216137519 92,500.00 02/01/97 01/01/27 8.625 7.625 14.625 3.750
SB549 10216137529 97,700.00 02/01/97 01/01/27 11.250 10.250 17.250 6.750
SB549 10216137531 91,600.00 02/01/97 01/01/27 9.750 8.750 15.750 5.250
SB549 10216137540 180,000.00 02/01/97 01/01/27 9.000 8.000 15.000 4.500
SB549 10216137622 346,000.00 02/01/97 01/01/27 9.875 8.875 15.875 5.000
SB549 10216137626 71,100.00 02/01/97 01/01/27 9.875 8.875 15.875 5.000
SB549 10216137641 67,500.00 02/01/97 01/01/27 10.500 9.500 16.500 5.750
SB549 10216137808 134,400.00 02/01/97 01/01/27 12.500 11.500 18.500 7.500
SB549 10216137827 49,500.00 02/01/97 01/01/27 10.250 9.250 16.250 6.750
SB549 10216137831 103,500.00 01/01/97 12/01/26 9.625 9.625 15.625 5.750
SB549 10216137899 110,000.00 02/01/97 01/01/27 11.000 10.000 17.000 6.000
SB549 10216138009 134,300.00 02/01/97 01/01/27 8.625 7.625 14.625 3.750
SB549 10216138014 134,896.19 01/01/97 12/01/26 8.625 8.625 14.625 5.000
SB549 10216138056 73,000.00 02/01/97 01/01/27 11.625 10.625 17.625 7.250
SB549 10216138081 161,415.00 02/01/97 01/01/27 10.000 9.000 16.000 5.750
SB549 10216138204 284,700.00 02/01/97 01/01/27 11.250 10.250 17.250 6.750
SB549 10216138296 57,600.00 02/01/97 01/01/27 10.000 9.000 16.000 5.750
SB549 10216138313 50,000.00 02/01/97 01/01/27 10.375 9.375 16.375 6.000
SB549 10216138405 315,000.00 02/01/97 01/01/27 9.000 8.000 15.000 4.500
SB549 10216138413 333,000.00 02/01/97 01/01/27 10.000 9.000 16.000 5.750
SB549 10216138587 109,219.07 01/01/97 12/01/26 9.125 9.125 15.125 5.500
SB549 10216138618 32,500.00 01/01/97 12/01/26 10.750 9.750 16.750 6.500
SB549 10216138619 26,000.00 01/01/97 12/01/26 10.750 9.750 16.750 6.500
SB549 10216138684 626,500.00 02/01/97 01/01/27 10.500 9.500 16.500 6.250
SB549 10216138856 79,163.75 01/01/97 12/01/26 9.875 8.875 15.875 5.000
SB549 10216138944 165,750.00 02/01/97 01/01/27 10.875 9.875 16.875 6.250
SB549 10216139136 47,600.00 02/01/97 01/01/27 11.000 10.000 17.000 6.000
SB549 10216139471 58,500.00 02/01/97 01/01/27 8.375 8.375 14.375 5.000
SB549 10216139919 129,500.00 02/01/97 01/01/27 9.375 8.375 15.375 5.000
---------------------------- ---------------------------------------------
114 12,886,468.10 10.372 9.424 16.372 5.811
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING COMPANY SALE SCHEDULE A
A DIVISION OF SUPERIOR BANK FSB 1996-4 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 1/10/97
Page 6 1/13/97
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SBC547 10218002569 SCARABINO LORRAINE 35 BRAISTED AVE STATEN ISLAND NY 10314 144,000.00
SBC547 10218002574 BALTAR ARTURO 1221 TAYLOR AVE BRONX NY 10472 63,000.00
SBC547 10218002955 DUFFY DONNA 112 CLIFFSIDE DR PLYMOUTH MA 02360 96,200.00
SBC547 10218003133 THEODOSIS ATHINA 50-50 186TH STREET FRESH MEADOWS NY 11365 190,800.00
SBC547 10218003231 LEAVITT MAUREEN 157 NORTH CLINTON AVENUE LINDENHURST NY 11757 80,000.00
SBC547 10218003342 HALL ROBERT B 525 SHARON TPKE GOSHEN CT 06756 165,000.00
SBC547 10218003505 HAEGER WALTER J 36 HAMMOCK ROAD SOUTH WESTBROOK CT 06498 76,500.00
SBC547 10218003540 BROWN LEROY JR 1332 F ST NE WASHINGTON DC 20002 90,000.00
SBC547 10218003750 DICKERSON MILDRED R 1617 8TH ST NW WASHINGTON DC 20001 76,950.00
SBC547 10218004323 AVIN STEVE D 1018 KENTWOOD DR SUMTER SC 29154 72,250.00
SBC547 10218004763 FERREIRA JOSE 13 TRADING COVE DR NORWICH CT 06360 73,000.00
SBC547 10218005272 EASLEY MICHAEL 2306 SW 39TH ST CAPE CORAL FL 33914 65,600.00
SBC547 10218005885 BATES JAMES 17511 MONTEVERDE DR BROOKSVILLE FL 34610 116,000.00
SBC547 10218007067 WRIGHT JEWELS 252 PROSPECT ST SOUTH ORANGE NJ 07079 156,000.00
-------------------------------------- --------------
14 Sale Total 1,465,300.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- -------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
SBC547 10218002569 143,941.21 01/01/97 12/01/26 10.375 10.375 16.375 6.750
SBC547 10218002574 63,000.00 01/01/97 12/01/26 10.375 10.375 16.375 6.750
SBC547 10218002955 96,160.73 12/01/96 11/01/26 10.375 10.375 16.375 6.500
SBC547 10218003133 190,800.00 02/01/97 01/01/27 10.000 9.000 16.000 6.750
SBC547 10218003231 80,000.00 01/01/97 12/01/26 10.125 9.125 16.125 6.750
SBC547 10218003342 164,962.27 01/01/97 12/01/26 13.000 12.000 19.000 8.250
SBC547 10218003505 76,476.21 01/01/97 12/01/26 11.625 10.625 17.625 7.375
SBC547 10218003540 89,954.56 01/01/97 12/01/26 9.375 9.375 15.375 6.750
SBC547 10218003750 76,950.00 01/01/97 12/01/26 10.250 9.250 16.250 5.750
SBC547 10218004323 72,250.00 01/01/97 12/01/26 10.750 9.750 16.750 6.500
SBC547 10218004763 73,000.00 01/01/97 12/01/26 7.875 7.875 13.875 4.750
SBC547 10218005272 65,600.00 02/01/97 01/01/27 11.500 10.500 17.500 7.000
SBC547 10218005885 116,000.00 12/25/96 11/25/26 9.000 8.000 15.000 4.500
SBC547 10218007067 156,000.00 02/01/97 01/01/27 12.000 11.000 18.000 7.750
---------------------------- ---------------------------------------------
14 1,465,094.98 10.614 9.932 16.614 6.710
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING COMPANY SALE SCHEDULE A
A DIVISION OF SUPERIOR BANK FSB 1996-4 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 1/10/97
Page 7 1/13/97
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SBC550 10218002259 LEVY AUDREY 4 COUGAR CIR WAYNE NJ 07470 225,000.00
SBC550 10218004297 STEWART KENDALL 5652 KINGS HWY BROOKLYN NY 11203 184,000.00
SBC550 10218004547 SHERWOOD WILLIAM E 3539 BUENA VISTA AVE BALTIMORE MD 21211 67,150.00
SBC550 10218006067 SANDIFER ALFRED L 3218 COMMODORE DRIVE MACON GA 31211 50,850.00
-------------------------------------- --------------
4 Sale Total 527,000.00
183 Total with Superior 19,797,340.00
183 Grand Total 19,797,340.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- -------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
SBC550 10218002259 224,860.15 01/01/97 12/01/26 8.375 8.375 14.375 6.000
SBC550 10218004297 184,000.00 02/01/97 01/01/27 10.750 9.750 16.750 7.500
SBC550 10218004547 67,119.49 01/01/97 12/01/26 9.875 9.875 15.875 7.250
SBC550 10218006067 50,850.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
------------- -----------------------------------------
526,829.64 9.577 9.131 15.577 6.659
19,793,933.45 10.309 9.533 16.309 5.990
19,793,933.45 10.309 9.533 16.309 5.990
</TABLE>
<PAGE>
<TABLE>
Alliance Funding Company Sale Schedule B
A division of Superior Bank FSB 1996-4 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 1/10/97
Page 1 1/13/97
<CAPTION>
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Sale ID Account Name Origination Property Int & Prin Balance
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB545 10216127729 CAIN JAMES 30,000.00 MF 294.23 29,990.15
SB545 10216131708 MEDINA KAREN A 97,200.00 SF 790.85 97,148.28
SB545 10216132635 WEST CECIL 60,000.00 SF 594.17 59,980.83
SB545 10216133079 URBAN SUSAN E 57,600.00 SF 575.91 57,582.09
SB545 10216135692 AMUNDSEN FRANK SCOTT 48,000.00 SF 489.12 47,985.88
SB545 10216136870 MARTINEZ FRED P 72,500.00 SF 525.68 72,500.00
SB545 10216136920 MANZANARES BENNIE R 162,000.00 SF 1,260.02 162,000.00
-------------------------------------------------------------------- -------------------------------
7 Sale Total 527,300.00 4,529.98 527,187.23
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Sale ID Account Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB545 10216127729 54.5 05/01/97 11.375 55,000.00 N
SB545 10216131708 88.3 05/01/97 9.125 110,000.00 Y
SB545 10216132635 80.0 06/01/97 11.500 75,000.00 Y
SB545 10216133079 80.0 05/01/97 11.625 72,000.00 Y
SB545 10216135692 80.0 06/01/97 11.875 60,000.00 Y
SB545 10216136870 77.9 07/01/97 7.875 93,000.00 Y
SB545 10216136920 90.0 07/01/97 8.625 180,000.00 Y
-------------------------- -------------------------------
7 82.9 9.721 645,000.00
</TABLE>
<PAGE>
<TABLE>
Alliance Funding Company Sale Schedule B
A division of Superior Bank FSB 1996-4 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 1/10/97
Page 2 1/13/97
<CAPTION>
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Sale ID Account Name Origination Property Int & Prin Balance
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB546 10216118765 REGIS JOSEPH T 86,400.00 SF 779.00 85,786.59
SB546 10216129354 SHAW RALPH W III 110,000.00 SF 1,142.07 109,938.47
SB546 10216130894 MORRISON GERALD M 82,800.00 SF 749.68 82,766.20
SB546 10216131767 SORENSON DEAN L 128,000.00 SF 1,304.33 127,924.31
SB546 10216132038 SCHMELZ ALAN G 237,000.00 SF 2,190.11 237,000.00
SB546 10216134664 CHARAFEDDINE MOHAMAD 68,400.00 SF 587.66 68,368.09
SB546 10216134688 GIBBONS DALE B 154,500.00 SF 1,327.39 154,427.92
SB546 10216135008 FIELDS DEL SLADE 152,000.00 SF 1,182.24 151,910.26
SB546 10216135220 GAULT WAYNE B II 72,000.00 SF 645.19 71,939.36
SB546 10216135535 FRANKS LINDA M 99,000.00 SF 914.86 99,000.00
SB546 10216136039 MCGUIRE DORIS 60,000.00 MF 571.39 60,000.00
SB546 10216136466 LEMPERES NICHOLAS C 200,000.00 SF 1,681.71 199,901.62
SB546 10216136532 MALUSHI SAFET 82,500.00 SF 724.00 82,463.50
SB546 10216136591 GONZALES ALBERT E 70,550.00 SF 705.39 70,505.91
SB546 10216136710 DEUBEL DONALD S 76,000.00 SF 673.99 76,000.00
SB546 10216136747 HERNANDEZ JILL E 45,700.00 SF 355.45 45,700.00
SB546 10216136800 MONTELL TRINA A 61,520.00 SF 495.00 61,520.00
SB546 10216137074 ZITTING BENJAMIN B 130,900.00 SF 1,076.88 130,900.00
SB546 10216137099 CARLSON EDWARD G 69,200.00 SF 691.89 69,200.00
SB546 10216137200 HUASICA CAYETANO 59,380.00 SF 493.90 59,343.91
SB546 10216137258 HACHEM NESRINE 47,700.00 MF 405.44 47,677.15
SB546 10216137365 RILEY KEVIN D 76,000.00 SF 767.15 75,977.02
SB546 10216137429 AYOUB HAMDA 81,000.00 SF 688.49 80,961.19
SB546 10216137563 SHEPARD VIRGINIA D 102,500.00 SF 976.14 102,500.00
SB546 10216137564 BADER BILL 80,850.00 SF 739.57 80,817.87
SB546 10216137576 NAKANO ASHLEY D 89,250.00 SF 791.49 89,211.56
SB546 10216137589 WILLIAMS RICHARD MARKUS 62,050.00 SF 573.40 62,050.00
SB546 10216137825 AL-SALAMI FOUAD 72,000.00 MF 611.99 71,965.51
SB546 10216137829 AL-BADRI AJEEL 47,500.00 SF 403.75 47,500.00
SB546 10216137880 DOWN STEVEN L 288,000.00 SF 2,447.97 288,000.00
SB546 10216138097 ONTIVEROS JILL 140,000.00 SF 1,346.49 140,000.00
SB546 10216138108 AHNERT JERRY J 96,300.00 SF 917.09 96,300.00
SB546 10216138113 HOFFMANN KENNETH F 80,800.00 SF 831.12 80,800.00
SB546 10216138132 SCHUEMAKER G DAVID 88,000.00 SF 896.72 88,000.00
SB546 10216138178 ARQUETTE GARY L 93,500.00 SF 997.89 93,476.07
SB546 10216138180 HAZIME CHADIA 76,000.00 SF 564.30 76,000.00
SB546 10216138317 FARHAT NABIL 81,900.00 MF 696.14 81,860.77
SB546 10216138554 PILLION CHARLES 77,100.00 SF 620.36 77,057.89
SB546 10216139069 SHAFFER CHARLES W 205,200.00 SF 1,669.58 205,200.00
SB546 10216139094 MORAITES BRIDGET J 64,000.00 SF 549.86 64,000.00
SB546 10216139131 HAMMOUD TALIH 72,000.00 SF 579.33 72,000.00
-------------------------------------------------------------------- -------------------------------
41 Sale Total 4,067,500.00 36,366.40 4,065,951.17
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Sale ID Account Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB546 10216118765 88.1 06/01/97 10.375 98,000.00 Y
SB546 10216129354 77.4 06/01/97 12.125 142,000.00 Y
SB546 10216130894 90.0 05/01/97 10.375 92,000.00 Y
SB546 10216131767 80.0 05/01/97 11.875 160,000.00 Y
SB546 10216132038 72.9 06/01/97 10.625 325,000.00 Y
SB546 10216134664 90.0 05/01/97 9.750 76,000.00 Y
SB546 10216134688 88.2 05/01/97 9.750 175,000.00 Y
SB546 10216135008 80.0 06/01/97 8.625 190,000.00 Y
SB546 10216135220 90.0 11/01/98 10.250 80,000.00 Y
SB546 10216135535 66.4 12/01/98 10.625 149,000.00 Y
SB546 10216136039 60.0 01/01/99 11.000 100,000.00 Y
SB546 10216136466 77.5 12/01/98 9.500 258,000.00 Y
SB546 10216136532 75.0 06/01/97 10.000 110,000.00 Y
SB546 10216136591 85.0 11/01/98 11.625 83,000.00 Y
SB546 10216136710 53.1 01/01/99 10.125 143,000.00 Y
SB546 10216136747 72.5 01/01/99 8.625 63,000.00 Y
SB546 10216136800 80.0 01/01/99 9.000 76,900.00 Y
SB546 10216137074 85.0 12/01/98 9.250 154,000.00 Y
SB546 10216137099 80.0 06/01/97 11.625 86,500.00 Y
SB546 10216137200 89.9 12/01/98 9.375 65,988.00 Y
SB546 10216137258 90.0 06/01/97 9.625 53,000.00 Y
SB546 10216137365 59.3 12/01/98 11.750 128,000.00 Y
SB546 10216137429 90.0 06/01/97 9.625 90,000.00 Y
SB546 10216137563 86.1 12/01/98 11.000 119,000.00 Y
SB546 10216137564 64.6 12/01/98 10.500 125,000.00 N
SB546 10216137576 85.0 06/01/97 10.125 105,000.00 Y
SB546 10216137589 85.0 01/01/99 10.625 73,000.00 Y
SB546 10216137825 88.8 06/01/97 9.625 81,000.00 Y
SB546 10216137829 89.6 06/01/97 9.625 53,000.00 Y
SB546 10216137880 90.0 06/01/97 9.625 320,000.00 Y
SB546 10216138097 73.6 12/01/98 11.125 190,000.00 Y
SB546 10216138108 90.0 12/01/98 11.000 107,000.00 Y
SB546 10216138113 80.0 01/01/99 12.000 101,000.00 Y
SB546 10216138132 80.0 01/01/99 11.875 110,000.00 Y
SB546 10216138178 79.9 12/01/98 12.500 116,900.00 Y
SB546 10216138180 80.0 07/01/97 8.125 95,000.00 Y
SB546 10216138317 90.0 06/01/97 9.625 91,000.00 Y
SB546 10216138554 79.9 12/01/98 9.000 96,400.00 Y
SB546 10216139069 90.0 07/01/97 9.125 228,000.00 Y
SB546 10216139094 80.0 01/01/99 9.750 80,000.00 Y
SB546 10216139131 84.7 01/01/99 9.000 85,000.00 Y
-------------------------- -----------------------------
41 81.2 10.211 5,074,688.00
</TABLE>
<PAGE>
<TABLE>
Alliance Funding Company Sale Schedule B
A division of Superior Bank FSB 1996-4 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 1/10/97
Page 3 1/13/97
<CAPTION>
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Sale ID Account Name Origination Property Int & Prin Balance
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB548 10216129762 BENHARD THOMAS M 123,250.00 SF 1,138.95 123,202.33
SB548 10216136123 LAMM LOLITA L 104,800.00 SF 833.84 104,800.00
SB548 10216139710 BEDFORD DUANE P 94,400.00 SF 872.35 94,400.00
-------------------------------------------------------------------- -------------------------------
3 Sale Total 322,450.00 2,845.14 322,402.33
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Sale ID Account Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB548 10216129762 85.0 06/01/97 10.625 145,000.00 Y
SB548 10216136123 80.0 07/01/97 8.875 131,000.00 Y
SB548 10216139710 80.0 07/01/97 10.625 118,000.00 Y
-------------------------- -------------------------------
3 81.9 10.056 394,000.00
</TABLE>
<PAGE>
<TABLE>
Alliance Funding Company Sale Schedule B
A division of Superior Bank FSB 1996-4 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 1/10/97
Page 4 1/13/97
<CAPTION>
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Sale ID Account Name Origination Property Int & Prin Balance
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB549 10216129181 SHOCKER KIRK J 132,000.00 SF 1,003.30 131,835.33
SB549 10216129709 GOLDING MARK A 51,000.00 SF 466.52 51,000.00
SB549 10216130425 HORNER PAUL M 72,675.00 SF 685.25 72,675.00
SB549 10216131114 LENTZ ELAINE J 180,000.00 SF 1,546.48 180,000.00
SB549 10216132145 DESIR WINTZER 66,400.00 SF 632.34 66,400.00
SB549 10216132678 THACKER REGENA A 113,400.00 SF 963.89 113,400.00
SB549 10216132700 MORGAN STANLEY A 97,750.00 SF 848.81 97,750.00
SB549 10216132963 BJORNSTAD KAREN 42,000.00 SF 364.71 41,980.92
SB549 10216133006 HUGGLER DAVID C 49,500.00 SF 443.57 49,500.00
SB549 10216133193 HOWE MARK 115,600.00 SF 993.18 115,600.00
SB549 10216134132 LEVIN ELIOT 148,500.00 SF 1,330.71 148,500.00
SB549 10216134322 CLARK KEVIN 75,200.00 SF 759.08 75,200.00
SB549 10216134349 SOPEL RICHARD ELDEN JR 56,760.00 SF 508.63 56,760.00
SB549 10216134409 MCCLELLAN CHARLES H JR 92,800.00 SF 771.86 92,800.00
SB549 10216134598 JOB MARILYN G 63,750.00 SF 495.84 63,750.00
SB549 10216134746 HAYES JAMES R JR 110,200.00 SF 1,049.46 110,200.00
SB549 10216134749 WHITE CLIFFORD B 113,600.00 SF 1,190.41 113,600.00
SB549 10216134804 DOUGLAS DAVID L 107,200.00 SF 1,102.67 107,200.00
SB549 10216134958 DERLETH JOHN J JR 76,000.00 SF 752.62 76,000.00
SB549 10216134964 LACKMAN SCOTT L 220,000.00 SF 1,869.98 220,000.00
SB549 10216134969 LOPEZ FRANK 125,700.00 SF 1,244.80 125,700.00
SB549 10216135283 BISHOP CHRISTOPHER T 74,000.00 SF 768.30 74,000.00
SB549 10216135498 TOMASZEK JAMES P 37,500.00 SF 311.91 37,500.00
SB549 10216135574 KUDZINOWSKI ANTHONY P 67,065.00 SF 588.54 67,065.00
SB549 10216135595 CARTER GERALD LEE 109,500.00 SF 1,001.64 109,500.00
SB549 10216135628 BILLINGSLEY KEITH A 85,000.00 SF 761.69 85,000.00
SB549 10216135675 ANDROSKI DAVE J 47,500.00 SF 382.20 47,500.00
SB549 10216135676 HAFERL MICHAEL E SR 104,000.00 SF 1,010.11 104,000.00
SB549 10216135677 MCGRAW MICHAEL P 130,400.00 SF 1,156.42 130,400.00
SB549 10216135762 BOLICH BEVERLY J 67,500.00 SF 707.33 67,500.00
SB549 10216135833 GROH CAROL R 60,000.00 SF 571.39 60,000.00
SB549 10216135837 SMOOT DAVID THURMAN 362,400.00 SF 3,451.22 362,400.00
SB549 10216135838 BAERWALDT ROBERT W 146,700.00 SF 1,273.87 146,700.00
SB549 10216135850 BIRT MICHAEL P II 105,300.00 SF 1,002.80 105,300.00
SB549 10216135933 CUNNINGHAM GARY L 51,000.00 SF 410.36 51,000.00
SB549 10216135942 RANK EVERETT E 226,000.00 SF 1,818.45 226,000.00
SB549 10216135950 KILLIN PATRICK P 124,000.00 SF 1,323.40 124,000.00
SB549 10216135960 KLEMP ERIC 85,000.00 SF 730.28 85,000.00
SB549 10216136023 REMO EDGARDO P 75,000.00 SF 714.24 75,000.00
SB549 10216136033 CARLSON LARRY 101,700.00 SF 911.34 101,700.00
SB549 10216136034 SMOLA BARBARA 119,000.00 MF 946.82 119,000.00
SB549 10216136037 PUGH WILLIAM H 140,000.00 MF 1,280.64 140,000.00
SB549 10216136038 MALDONADO ANGEL L JR 158,000.00 MF 1,257.12 158,000.00
SB549 10216136044 THIEMER CHERYL J 132,000.00 MF 1,307.18 132,000.00
SB549 10216136082 DAYOUB FADI N 18,650.00 SF 188.25 18,650.00
SB549 10216136168 VARGAS ELIZABETH 67,500.00 SF 586.14 67,500.00
SB549 10216136177 SCHUSTER MICHAEL F 110,500.00 SF 1,157.93 110,500.00
SB549 10216136182 BROWN BERNARD 78,400.00 SF 630.82 78,400.00
SB549 10216136186 COLLINS MICHAEL E 102,600.00 SF 890.93 102,600.00
SB549 10216136237 BEEBE FRED 90,300.00 SF 710.39 90,300.00
SB549 10216136267 SIRILLA MARY SUE 70,400.00 SF 604.84 70,400.00
SB549 10216136268 SIRILLA MARY SUE 42,000.00 MF 360.84 42,000.00
SB549 10216136311 GONZALES CHRIS 185,400.00 SF 1,661.37 185,400.00
SB549 10216136320 DIGRAZIA JAMES D 241,400.00 SF 2,344.63 241,400.00
SB549 10216136327 SCHNEIDER MARK C 85,000.00 SF 683.93 85,000.00
SB549 10216136346 LITTAU AARON K 80,000.00 SF 884.96 79,981.71
SB549 10216136410 BOMEDIANO CARMINA 160,000.00 MF 1,645.78 160,000.00
SB549 10216136414 CICUTO PATRICIA A 78,400.00 SF 836.73 78,400.00
SB549 10216136428 ROBB MATTHEW D 94,500.00 SF 777.43 94,500.00
SB549 10216136429 SCHROEDER TODD L 59,500.00 SF 566.63 59,500.00
SB549 10216136440 ABELL KEITH JACK 57,800.00 SF 465.07 57,800.00
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Sale ID Account Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB549 10216129181 80.0 04/01/97 8.375 165,000.00 Y
SB549 10216129709 59.6 01/01/99 10.500 85,500.00 Y
SB549 10216130425 85.0 01/01/99 10.875 85,500.00 Y
SB549 10216131114 80.0 01/01/99 9.750 225,000.00 Y
SB549 10216132145 80.0 01/01/99 11.000 83,000.00 Y
SB549 10216132678 90.0 01/01/99 9.625 126,000.00 Y
SB549 10216132700 85.0 06/01/97 9.875 115,000.00 Y
SB549 10216132963 70.0 05/01/97 9.875 60,000.00 N
SB549 10216133006 90.0 01/01/99 10.250 55,000.00 Y
SB549 10216133193 85.0 01/01/99 9.750 136,000.00 Y
SB549 10216134132 90.0 01/01/99 10.250 165,000.00 Y
SB549 10216134322 80.0 01/01/99 11.750 94,000.00 Y
SB549 10216134349 86.0 01/01/99 10.250 66,000.00 Y
SB549 10216134409 80.0 01/01/99 9.375 116,000.00 Y
SB549 10216134598 85.0 01/01/99 8.625 75,000.00 Y
SB549 10216134746 84.9 01/01/99 11.000 129,700.00 Y
SB549 10216134749 80.0 01/01/99 12.250 142,000.00 Y
SB549 10216134804 79.4 01/01/99 12.000 135,000.00 Y
SB549 10216134958 80.0 01/01/99 11.500 95,000.00 Y
SB549 10216134964 80.0 01/01/99 9.625 275,000.00 Y
SB549 10216134969 82.6 01/01/99 11.500 152,000.00 Y
SB549 10216135283 71.4 01/01/99 12.125 103,500.00 Y
SB549 10216135498 44.6 01/01/99 9.375 84,000.00 Y
SB549 10216135574 85.0 01/01/99 10.000 78,900.00 Y
SB549 10216135595 75.0 01/01/99 10.500 146,000.00 Y
SB549 10216135628 87.6 01/01/99 10.250 97,000.00 Y
SB549 10216135675 73.0 01/01/99 9.000 65,000.00 Y
SB549 10216135676 80.0 01/01/99 11.250 130,000.00 Y
SB549 10216135677 80.0 01/01/99 10.125 163,000.00 Y
SB549 10216135762 60.8 01/01/99 12.250 111,000.00 Y
SB549 10216135833 75.0 01/01/99 11.000 80,000.00 Y
SB549 10216135837 80.0 01/01/99 11.000 453,000.00 Y
SB549 10216135838 90.0 01/01/99 9.875 163,000.00 Y
SB549 10216135850 74.9 01/01/99 11.000 140,500.00 Y
SB549 10216135933 85.0 01/01/99 9.000 60,000.00 Y
SB549 10216135942 81.2 01/01/99 9.000 278,000.00 Y
SB549 10216135950 80.0 01/01/99 12.500 155,000.00 Y
SB549 10216135960 80.1 01/01/99 9.750 106,000.00 Y
SB549 10216136023 71.4 01/01/99 11.000 105,000.00 Y
SB549 10216136033 90.0 01/01/99 10.250 113,000.00 Y
SB549 10216136034 85.0 01/01/99 8.875 140,000.00 Y
SB549 10216136037 73.6 01/01/99 10.500 190,000.00 Y
SB549 10216136038 77.0 01/01/99 8.875 205,000.00 Y
SB549 10216136044 80.0 01/01/99 11.500 165,000.00 Y
SB549 10216136082 84.9 01/01/99 11.750 21,951.00 Y
SB549 10216136168 90.0 01/01/99 9.875 75,000.00 Y
SB549 10216136177 65.0 01/01/99 12.250 170,000.00 Y
SB549 10216136182 80.0 01/01/99 9.000 98,000.00 Y
SB549 10216136186 90.0 01/01/99 9.875 114,000.00 Y
SB549 10216136237 69.4 01/01/99 8.750 130,000.00 Y
SB549 10216136267 80.0 01/01/99 9.750 88,000.00 Y
SB549 10216136268 70.0 01/01/99 9.750 60,000.00 N
SB549 10216136311 90.0 01/01/99 10.250 206,000.00 Y
SB549 10216136320 85.0 01/01/99 11.250 284,000.00 Y
SB549 10216136327 77.9 01/01/99 9.000 109,000.00 Y
SB549 10216136346 80.0 12/01/98 13.000 100,000.00 Y
SB549 10216136410 80.0 01/01/99 12.000 200,000.00 Y
SB549 10216136414 80.0 01/01/99 12.500 98,000.00 Y
SB549 10216136428 72.6 01/01/99 9.250 130,000.00 Y
SB549 10216136429 70.0 01/01/99 11.000 85,000.00 Y
SB549 10216136440 85.0 01/01/99 9.000 68,000.00 Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding Company Sale Schedule B
A division of Superior Bank FSB 1996-4 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 1/10/97
Page 5 1/13/97
<CAPTION>
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Sale ID Account Name Origination Property Int & Prin Balance
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB549 10216136455 BLAKE TIMOTHY H 115,200.00 SF 979.19 115,200.00
SB549 10216136456 BROCKWAY DEBORAH G 135,000.00 SF 1,247.54 135,000.00
SB549 10216136467 KIESEL ROLAND G 69,550.00 SF 715.40 69,550.00
SB549 10216136535 MORRIS ELAINE C 72,800.00 SF 665.93 72,800.00
SB549 10216136546 BEHNE TIMOTHY D 160,600.00 SF 1,439.14 160,600.00
SB549 10216136585 COLBY ROBERT F 84,100.00 SF 753.62 84,029.16
SB549 10216136631 STEED PHILLIP 72,000.00 SF 645.19 72,000.00
SB549 10216136638 JOHNSON ANNE S 128,200.00 SF 1,368.22 128,200.00
SB549 10216136644 GARIB ANNE E 94,500.00 SF 820.59 94,500.00
SB549 10216136774 FAUST MICHAEL D 127,960.00 SF 1,340.89 127,960.00
SB549 10216136832 LAMBE CHARLES R 73,100.00 SF 641.50 73,100.00
SB549 10216136843 ROBINSON ULYSSES A JR 99,600.00 SF 846.59 99,600.00
SB549 10216136897 WOODS JAMES C 112,500.00 SF 1,008.11 112,500.00
SB549 10216136902 HUNTER NANCY LEE 33,000.00 SF 342.62 33,000.00
SB549 10216137018 SWITALLA STEVEN 109,500.00 SF 1,168.65 109,500.00
SB549 10216137090 QUINN EDWARD G 67,500.00 SF 604.87 67,500.00
SB549 10216137173 WEEKS ELBERT C 113,900.00 SF 1,073.95 113,900.00
SB549 10216137230 AHMED MOHAMMED F 40,500.00 SF 355.42 40,500.00
SB549 10216137256 ALKATIE FAROUK 112,800.00 SF 1,160.28 112,800.00
SB549 10216137290 CANNING WILLIAM H 75,600.00 SF 608.29 75,600.00
SB549 10216137312 YALDO WAFA 100,000.00 SF 914.74 100,000.00
SB549 10216137341 RUBIN GLEN D 136,850.00 SF 1,226.31 136,850.00
SB549 10216137423 GRAY-BOYNTON KARLA 210,000.00 SF 1,999.88 210,000.00
SB549 10216137428 LAROCQUE JOHN HENRY 38,600.00 SF 374.91 38,586.97
SB549 10216137519 LARSON CHRISTINA H 92,500.00 SF 719.46 92,500.00
SB549 10216137529 CHLOPEK DIANE M 97,700.00 SF 948.92 97,700.00
SB549 10216137531 MAZZAMUTO ROSALIA 91,600.00 SF 786.99 91,600.00
SB549 10216137540 MICHEL DAVID J 180,000.00 SF 1,448.32 180,000.00
SB549 10216137622 STOLZMAN PAUL A 346,000.00 SF 3,004.49 346,000.00
SB549 10216137626 SENTENO BENIGNO 71,100.00 SF 617.40 71,100.00
SB549 10216137641 POTTS WILLIAM C JR 67,500.00 SF 617.45 67,500.00
SB549 10216137808 HARRIS DAVID A 134,400.00 SF 1,434.39 134,400.00
SB549 10216137827 MUNOZ DAVID 49,500.00 SF 443.57 49,500.00
SB549 10216137831 ELSAGHIR LINA 103,500.00 MF 879.74 103,500.00
SB549 10216137899 MARS JOHN A 110,000.00 SF 1,047.56 110,000.00
SB549 10216138009 FLING BERNARD E 134,300.00 SF 1,044.57 134,300.00
SB549 10216138014 ROUGHLEY DAVID R 135,000.00 SF 1,050.02 134,896.19
SB549 10216138056 MARTINEZ ARTHUR F 73,000.00 SF 729.88 73,000.00
SB549 10216138081 HUTCHINS ANDRE S 161,415.00 SF 1,416.53 161,415.00
SB549 10216138204 DANT RONALD W 284,700.00 SF 2,765.18 284,700.00
SB549 10216138296 MARTINEZ JOEL M 57,600.00 SF 505.48 57,600.00
SB549 10216138313 WAGEMAN GAYLE A 50,000.00 SF 452.70 50,000.00
SB549 10216138405 MARDER ROBERT M 315,000.00 SF 2,534.56 315,000.00
SB549 10216138413 BARR GEORGE R 333,000.00 MF 2,922.31 333,000.00
SB549 10216138587 JOHNSON WILLIAM ROBERT 110,115.00 SF 895.94 109,219.07
SB549 10216138618 MAURER DARRIN E 32,500.00 SF 303.39 32,500.00
SB549 10216138619 MAURER DARRIN E 26,000.00 SF 242.71 26,000.00
SB549 10216138684 GEPFORD CHARLES D 626,500.00 SF 5,730.85 626,500.00
SB549 10216138856 BAYDOUN MARIAM 79,200.00 SF 687.73 79,163.75
SB549 10216138944 BRZUZY ROMUALD 165,750.00 SF 1,562.84 165,750.00
SB549 10216139136 PERSINGER LORRAINE A 47,600.00 SF 453.31 47,600.00
SB549 10216139471 HONEY DOUGLAS SCOTT 58,500.00 SF 444.64 58,500.00
SB549 10216139919 AXT MICHAEL CARROLL 129,500.00 SF 1,077.12 129,500.00
-------------------------------------------------------------------- -------------------------------
114 Sale Total 12,887,790.00 116,777.91 12,886,468.10
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Sale ID Account Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB549 10216136455 90.0 01/01/99 9.625 128,000.00 Y
SB549 10216136456 89.4 12/01/98 10.625 151,000.00 Y
SB549 10216136467 65.0 01/01/99 12.000 107,000.00 Y
SB549 10216136535 65.0 01/01/99 10.500 112,000.00 Y
SB549 10216136546 88.7 01/01/99 10.250 181,000.00 Y
SB549 10216136585 89.9 11/01/98 10.250 93,500.00 Y
SB549 10216136631 90.0 01/01/99 10.250 80,000.00 Y
SB549 10216136638 79.8 01/01/99 12.500 160,470.00 Y
SB549 10216136644 89.1 01/01/99 9.875 106,000.00 Y
SB549 10216136774 80.9 12/01/98 12.250 158,000.00 Y
SB549 10216136832 85.0 01/01/99 10.000 86,000.00 Y
SB549 10216136843 80.0 01/01/99 9.625 124,500.00 Y
SB549 10216136897 90.0 01/01/99 10.250 125,000.00 Y
SB549 10216136902 55.0 01/01/99 12.125 60,000.00 Y
SB549 10216137018 78.4 01/01/99 12.500 139,500.00 Y
SB549 10216137090 90.0 01/01/99 10.250 75,000.00 Y
SB549 10216137173 85.0 01/01/99 10.875 134,000.00 Y
SB549 10216137230 64.8 01/01/99 10.000 62,500.00 Y
SB549 10216137256 80.0 01/01/99 12.000 141,000.00 Y
SB549 10216137290 84.9 01/01/99 9.000 89,000.00 Y
SB549 10216137312 64.9 01/01/99 10.500 154,000.00 Y
SB549 10216137341 89.9 01/01/99 10.250 152,060.00 Y
SB549 10216137423 69.5 01/01/99 11.000 302,000.00 Y
SB549 10216137428 84.8 12/01/98 11.250 45,500.00 Y
SB549 10216137519 81.1 01/01/99 8.625 114,000.00 Y
SB549 10216137529 84.9 01/01/99 11.250 115,000.00 Y
SB549 10216137531 80.0 01/01/99 9.750 114,500.00 Y
SB549 10216137540 73.7 01/01/99 9.000 244,000.00 Y
SB549 10216137622 89.8 01/01/99 9.875 385,000.00 Y
SB549 10216137626 90.0 01/01/99 9.875 79,000.00 Y
SB549 10216137641 69.9 01/01/99 10.500 96,500.00 Y
SB549 10216137808 80.0 01/01/99 12.500 168,000.00 Y
SB549 10216137827 90.0 01/01/99 10.250 55,000.00 Y
SB549 10216137831 90.0 06/01/97 9.625 115,000.00 Y
SB549 10216137899 68.7 01/01/99 11.000 160,000.00 Y
SB549 10216138009 85.0 01/01/99 8.625 158,000.00 Y
SB549 10216138014 90.0 06/01/97 8.625 150,000.00 Y
SB549 10216138056 82.0 01/01/99 11.625 89,000.00 Y
SB549 10216138081 89.1 01/01/99 10.000 180,990.00 Y
SB549 10216138204 84.9 01/01/99 11.250 335,000.00 Y
SB549 10216138296 90.0 01/01/99 10.000 64,000.00 Y
SB549 10216138313 56.1 01/01/99 10.375 89,000.00 Y
SB549 10216138405 84.9 01/01/99 9.000 371,000.00 Y
SB549 10216138413 90.0 01/01/99 10.000 370,000.00 Y
SB549 10216138587 90.0 06/01/97 9.125 122,350.00 Y
SB549 10216138618 65.0 12/01/98 10.750 50,000.00 Y
SB549 10216138619 59.0 12/01/98 10.750 44,000.00 Y
SB549 10216138684 75.0 01/01/99 10.500 835,000.00 Y
SB549 10216138856 90.0 12/01/98 9.875 88,000.00 Y
SB549 10216138944 85.0 01/01/99 10.875 195,000.00 Y
SB549 10216139136 70.0 01/01/99 11.000 68,000.00 Y
SB549 10216139471 90.0 07/01/97 8.375 65,000.00 Y
SB549 10216139919 70.0 01/01/99 9.375 185,000.00 Y
-------------------------- -------------------------------
114 81.2 10.372 16,021,921.00
</TABLE>
<PAGE>
<TABLE>
Alliance Funding Company Sale Schedule B
A division of Superior Bank FSB 1996-4 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 1/10/97
Page 6 1/13/97
<CAPTION>
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Sale ID Account Name Origination Property Int & Prin Balance
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SBC54 10218002569 SCARABINO LORRAINE 144,000.00 SF 1,303.79 143,941.21
SBC54 10218002574 BALTAR ARTURO 63,000.00 MF 570.41 63,000.00
SBC54 10218002955 DUFFY DONNA 96,200.00 CD 871.00 96,160.73
SBC54 10218003133 THEODOSIS ATHINA 190,800.00 SF 1,674.41 190,800.00
SBC54 10218003231 LEAVITT MAUREEN 80,000.00 SF 709.46 80,000.00
SBC54 10218003342 HALL ROBERT B 165,000.00 SF 1,825.23 164,962.27
SBC54 10218003505 HAEGER WALTER J 76,500.00 SF 764.88 76,476.21
SBC54 10218003540 BROWN LEROY JR 90,000.00 SF 748.57 89,954.56
SBC54 10218003750 DICKERSON MILDRED R 76,950.00 SF 689.55 76,950.00
SBC54 10218004323 AVIN STEVE D 72,250.00 SF 674.44 72,250.00
SBC54 10218004763 FERREIRA JOSE 73,000.00 SF 529.30 73,000.00
SBC54 10218005272 EASLEY MICHAEL 65,600.00 SF 649.63 65,600.00
SBC54 10218005885 BATES JAMES 116,000.00 SF 933.36 116,000.00
SBC54 10218007067 WRIGHT JEWELS 156,000.00 SF 1,604.64 156,000.00
----------- ------------------------------------------------------- -------------------------------
14 Sale Total 1,465,300.00 13,548.67 1,465,094.98
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Sale ID Account Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SBC54 10218002569 90.0 06/01/97 10.375 160,000.00 Y
SBC54 10218002574 70.0 06/01/97 10.375 90,000.00 Y
SBC54 10218002955 66.3 05/01/97 10.375 145,000.00 Y
SBC54 10218003133 90.0 01/01/99 10.000 212,000.00 Y
SBC54 10218003231 50.0 12/01/98 10.125 160,000.00 Y
SBC54 10218003342 73.6 12/01/98 13.000 224,000.00 Y
SBC54 10218003505 85.0 12/01/98 11.625 90,000.00 Y
SBC54 10218003540 90.0 06/01/97 9.375 100,000.00 Y
SBC54 10218003750 90.0 12/01/98 10.250 85,500.00 Y
SBC54 10218004323 85.0 12/01/98 10.750 85,000.00 Y
SBC54 10218004763 70.8 06/01/97 7.875 103,000.00 Y
SBC54 10218005272 80.0 01/01/99 11.500 82,000.00 Y
SBC54 10218005885 80.0 01/25/99 9.000 145,000.00 Y
SBC54 10218007067 65.0 01/01/99 12.000 240,000.00 Y
-------------------------- ------------------------------
14 78.2 10.614 1,921,500.00
</TABLE>
<PAGE>
<TABLE>
Alliance Funding Company Sale Schedule B
A division of Superior Bank FSB 1996-4 Class 2 - 1st Subsequent Transfer of Adjustable Rate Mortgages - Settlement 1/10/97
Page 7 1/13/97
<CAPTION>
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Sale ID Account Name Origination Property Int & Prin Balance
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SBC55 10218002259 LEVY AUDREY 225,000.00 CD 1,710.16 224,860.15
SBC55 10218004297 STEWART KENDALL 184,000.00 MF 1,717.61 184,000.00
SBC55 10218004547 SHERWOOD WILLIAM E 67,150.00 SF 583.10 67,119.49
SBC55 10218006067 SANDIFER ALFRED L 50,850.00 SF 455.67 50,850.00
------------------------------------------------------------------- -------------------------------
4 Sale Total 527,000.00 4,466.54 526,829.64
183 Total with Superior 19,797,340.00 178,534.64 19,793,933.45
183 Grand Total 19,797,340.00 178,534.64 19,793,933.45
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Sale ID Account Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SBC55 10218002259 69.9 06/01/97 8.375 321,500.00 Y
SBC55 10218004297 80.0 01/01/99 10.750 230,000.00 Y
SBC55 10218004547 85.0 06/01/97 9.875 79,000.00 Y
SBC55 10218006067 90.0 01/01/99 10.250 56,500.00 Y
------------ -------------------------------
77.3 9.577 687,000.00
81.0 10.313 24,744,109.00
81.0 10.313 24,744,109.00
</TABLE>
<PAGE>
Alliance Funding Company Page 1 1/13/97
A division of Superior Bank FSB
Sale Schedule
1996-4 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages
- Settlement 1/10/97
<TABLE>
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SB45 10266127958 GIBBLE DENNIS L RD2 BOX 113 ASHLAND PA 17921 83,300.00
SB45 10266128424 DINOGAN RONALD V 6661 MAIN STREET N.E. FRIDLEY MN 54432 198,000.00
SB45 10266128858 KULP THERESA 221 COUNTRY LANE MOUNT LAUREL NJ 08054 64,000.00
SB45 10266129825 SOTELO MARCELINO 2321 W. 51ST STREET CHICAGO IL 60609 91,000.00
SB45 10266130212 BADALAMENTI MARIA R 60-15 82ND STREET MIDDLE VILLAGE NY 11379 50,000.00
SB45 10266130266 MARTIN RITA M 1011 NEWTON AVENUE SOUTH SAINT PETERSBURG FL 33705 20,000.00
SB45 10266130411 ADAMS MICHAEL D 3699 STATE HWY 173 COCHRANTON PA 16314 20,455.00
SB45 10266130485 RIDER ROCHELLE 15218 BRINGARD DETROIT MI 48205 47,900.00
SB45 10266130499 CARLSON GERALD M 500 E. BROADWAY INGALLS IN 46048 64,000.00
SB45 10266130655 BATTAGLIA APONE M SANDRA 721 21ST AVENUE SO SAINT PETERSBURG FL 33705 39,000.00
SB45 10266130743 FITTRO SUZANNA 3856 W. 165TH STREET CLEVELAND OH 44111 45,600.00
SB45 10266130769 FORD CHARLES HENRY 4712 FOOTHILL DRIVE HOLIDAY FL 34690 14,900.00
SB45 10266131176 CARLSON STEVEN ALLEN 5231 EAGLE STREET WHITE BEAR LAKE MN 55110 70,500.00
SB45 10266131456 SANDERS RICHARD N 515 LAKEVIEW CIRCLE LITTLESTOWN PA 17340 68,000.00
SB45 10266131460 BRENNEISE DAVID A 13737 WALLACE PLACE MORGAN HILL CA 95037 131,000.00
SB45 10266131470 MULL MARK E RR 2 BOX 348 ROCKWOOD PA 15557 33,600.00
SB45 10266131503 DRUCKER GARY 6 COLUMBINE CIRCLE NEWTOWN PA 18940 207,000.00
SB45 10266131625 HANSON ERIC L 1015 BAKER CREEK ROAD MCMINNVILLE OR 97128 60,000.00
SB45 10266131659 LIU ROBERT C 136 LONETREE COURT MILPITAS CA 95035 23,000.00
SB45 10266132143 COOPER FLOSSIE 549 28TH STREET SOUTH SAINT PETERSBURG FL 33712 38,000.00
SB45 10266132151 RINEHIMER WILLIAM E 24 W CENTER STREET SHAVERTOWN PA 18708 33,000.00
SB45 10266132169 MILLS TIMOTHY P 26006 LAKE WILDERNESS COUNTRY MAPLE VALLEY WA 98038 19,500.00
SB45 10266132328 ERICKSON EDWIN H RD #2 BOX 273 ANNVILLE PA 17003 69,700.00
SB45 10266132358 MARKS DANIEL G 185 PLAZA CIRCLE DANVILLE CA 94526 40,000.00
SB45 10266132608 LADD SUE BERTHA 9146 S. INDIANA CHICAGO IL 60619 85,000.00
SB45 10266132710 CHUMBLEY CHARLOTTE M 3274 NEDERLAND DRIVE LOVELAND CO 80538 56,000.00
SB45 10266132785 THOMAS RICHARD H 1662 EAST DAWN DRIVE SALT LAKE CITY UT 84121 41,000.00
SB45 10266132837 TORREZ DALE R 345 WEST 7TH ST AUBURN IN 46706 54,000.00
SB45 10266132961 BEER BRETT W 1180 25TH AVENUE SW ALBANY OR 97321 28,000.00
SB45 10266133017 HACKFORD SKYE J 1000 WEST 9000 NORTH NEOLA UT 84053 28,000.00
SB45 10266133022 HOPKINS BURLEIGH W 144 SHEFFIELD DR DOVER DE 19901 28,077.00
SB45 10266133031 LAWSON OTTO 2830 N OAK HARBOR ROAD OAK HARBOR WA 98277 61,427.00
SB45 10266133084 MALDONADO EFRAIN A 4400 VAN SLYKE FLINT MI 48507 31,000.00
SB45 10266133125 MOORE RICKY 746 MONTCLAIR ROAD FAYETTEVILLE NC 28314 13,724.00
SB45 10266133166 MCGREGOR BRADLEY R 1601 CRESTA ROAD COLORADO SPRINGS CO 80906 16,000.00
SB45 10266133169 DONES DAVID L 59 POCONO FOREST GOULDSBORO PA 18424 30,000.00
SB45 10266133183 FEWER DANIEL K 3315 CENTRAL AVENUE ROSEVILLE CA 95678 23,500.00
SB45 10266134190 BEAVER GEORGE A JR 205 SMYRNA AVENUE WILMINGTON DE 19809 20,350.00
SB45 10266134192 BURNS COBBIE 451 QUEEN STREET LANCASTER PA 17603 30,400.00
SB45 10266134245 MITCHELL CHARLES L 12747 NW HOLLY ROAD BREMERTON WA 98312 13,260.00
SB45 10266134338 ECKERT MOLLY S 5890 LEMON STREET EAST PETERSBURG PA 17520 80,000.00
SB45 10266134351 MONTES RAUL A 611 SOUTH ASHBROOK MESA AZ 85204 92,000.00
SB45 10266134413 WOODRING STEVEN A RD 2 BOX 40C SPRING MILLS PA 16875 76,000.00
SB45 10266134424 GRAHAM SARAH DAVIS 2005 S GLENHAVEN LANE GOLDSBORO NC 27530 49,300.00
SB45 10266134445 RETAN GERALD A 17346 MEADOW LAKE CIRLE FORT MYERS FL 33912 27,700.00
SB45 10266134481 YOCOVITCH JEFFREY P 4624 E MICHELLE DRIVE PHOENIX AZ 85032 40,000.00
SB45 10266134540 EMERT MATHEW R 290 EAST PARKVIEW DRIVE GRAND JUNCTION CO 81503 15,533.00
SB45 10266134560 BROWN ELLEN 7024 REEDLAND STREET PHILADELPHIA PA 19142 34,800.00
SB45 10266134569 SCHLOSSER JOHN R 1964 OLD STAGE ROAD CENTRAL POINT OR 97502 138,000.00
SB45 10266134605 PARRISH TERESA M 3181 LOBELIA RD VENICE FL 34293 39,600.00
SB45 10266134684 BERKOWITZ LUCILLE 1329 S.RICHLAND AVE INDIANAPOLIS IN 46221 31,500.00
SB45 10266134691 THOMPSON JERRY J 3928 MCKAY CREEK DRIVE LARGO FL 34640 27,200.00
SB45 10266134719 DYSON JACKIE J 4319 W 5500 SOUTH SALT LAKE CITY UT 84118 23,432.00
SB45 10266134753 HEULITT KATHY D 3775 GUESS ROAD #33 DURHAM NC 27705 62,000.00
SB45 10266134758 WILSON RODNEY 838 WEST CLOVER MEADOW DRIVE MURRAY UT 84123 19,880.00
SB45 10266134772 PERON MICHAEL F 4126 JOHNSON AVE. HAMMOND IN 46327 15,700.00
SB45 10266134773 BROOKS ALLAN L SR 1004 DRAPER AVENUE JOLIET IL 60432 28,000.00
SB45 10266134831 MURRAY STEVEN G 4 BEAVER PLACE BILLERICA MA 01821 25,100.00
SB45 10266134834 JOHNSON WESLEY 5989 5TH AVENUE SOUTH ST PETERSBURG FL 33707 68,000.00
SB45 10266134866 BAUST EDWARD L JR 2805 PLOUGH STREET PITTSBURGH PA 15212 48,000.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SB45 10266127958 83,269.10 12/12/96 11/12/26 358.09 01/12/97 82.4 13.200 934.50
SB45 10266128424 198,000.00 11/10/96 10/10/26 357.01 12/10/96 90.0 11.450 1,953.23
SB45 10266128858 63,978.39 11/15/96 10/15/11 177.17 12/15/96 45.7 11.250 621.61
SB45 10266129825 90,941.54 11/04/96 10/04/26 356.81 01/04/97 72.8 11.500 901.17
SB45 10266130212 49,980.89 01/06/97 12/06/16 238.88 02/06/97 71.9 11.000 516.09
SB45 10266130266 19,991.06 12/11/96 11/11/11 178.06 01/11/97 79.8 12.650 248.46
SB45 10266130411 20,420.89 12/15/96 11/15/11 178.19 01/15/97 89.9 12.750 255.45
SB45 10266130485 47,832.43 11/25/96 10/25/26 357.50 01/25/97 79.8 11.500 474.35
SB45 10266130499 63,822.08 12/07/96 11/07/26 357.93 02/07/97 80.0 10.850 602.24
SB45 10266130655 39,000.00 12/12/96 11/12/11 178.09 01/12/97 60.0 10.700 362.59
SB45 10266130743 45,473.19 11/21/96 10/21/16 237.37 01/21/97 80.0 13.000 534.24
SB45 10266130769 14,815.87 12/26/96 11/26/11 178.55 01/26/97 79.9 13.990 198.33
SB45 10266131176 70,500.00 11/22/96 10/22/16 237.40 01/22/97 75.0 10.750 715.74
SB45 10266131456 68,000.00 01/02/97 12/02/11 178.75 02/02/97 85.0 9.250 559.42
SB45 10266131460 129,525.54 12/01/96 11/01/11 177.73 02/01/97 48.6 13.400 1,490.19
SB45 10266131470 33,493.87 01/11/97 12/11/11 179.05 02/11/97 87.8 11.750 397.87
SB45 10266131503 206,487.84 11/25/96 10/25/26 357.50 01/25/97 90.0 11.150 1,994.81
SB45 10266131625 60,000.00 02/01/97 01/01/12 179.74 02/01/97 49.5 12.000 720.10
SB45 10266131659 23,000.00 01/01/97 12/01/11 178.72 01/01/97 89.9 12.500 245.47
SB45 10266132143 37,740.53 12/14/96 11/14/11 178.16 02/14/97 79.1 10.990 431.67
SB45 10266132151 33,000.00 01/02/97 12/02/16 238.75 01/02/97 60.8 10.950 339.50
SB45 10266132169 19,500.00 01/01/97 12/01/11 178.72 01/01/97 90.0 11.950 233.41
SB45 10266132328 69,502.26 12/19/96 11/19/26 358.32 01/19/97 80.5 11.650 698.22
SB45 10266132358 40,000.00 11/15/96 10/15/11 177.17 01/15/97 89.6 12.600 495.62
SB45 10266132608 85,000.00 11/28/96 10/28/26 357.60 01/28/97 69.1 10.800 796.66
SB45 10266132710 55,372.28 01/01/97 12/01/11 178.72 03/01/97 54.2 12.000 672.09
SB45 10266132785 40,961.08 12/01/96 11/01/11 177.73 02/01/97 60.2 12.650 509.34
SB45 10266132837 54,000.00 12/18/96 11/18/26 358.29 01/18/97 90.0 11.450 532.70
SB45 10266132961 28,000.00 02/01/97 01/01/12 179.74 02/01/97 82.0 11.950 335.15
SB45 10266133017 28,000.00 12/04/96 11/04/11 177.83 01/04/97 70.0 13.850 328.44
SB45 10266133022 28,077.00 12/18/96 11/18/11 178.29 01/18/97 89.9 11.750 332.47
SB45 10266133031 61,183.41 12/20/96 11/20/11 178.36 01/20/97 84.7 11.700 617.70
SB45 10266133084 30,957.18 12/20/96 11/20/11 178.36 01/20/97 51.6 10.200 276.64
SB45 10266133125 13,724.00 01/13/97 12/13/06 119.11 01/13/97 79.9 14.000 213.09
SB45 10266133166 16,000.00 02/01/97 01/01/12 179.74 02/01/97 80.0 13.000 202.44
SB45 10266133169 29,969.61 01/02/97 12/02/11 178.75 02/02/97 56.6 10.450 330.69
SB45 10266133183 23,467.09 11/18/96 10/18/11 177.27 01/18/97 89.9 11.575 234.06
SB45 10266134190 20,350.00 12/25/96 11/25/11 178.52 12/25/96 89.9 11.600 239.02
SB45 10266134192 30,352.38 01/03/97 12/03/11 178.78 02/03/97 80.0 9.600 319.28
SB45 10266134245 13,260.00 12/26/96 11/26/11 178.55 01/26/97 84.8 11.700 156.59
SB45 10266134338 79,854.37 12/15/96 11/15/11 178.19 01/15/97 80.0 10.700 743.78
SB45 10266134351 92,000.00 11/21/96 10/21/11 177.37 12/21/96 80.0 13.800 1,075.53
SB45 10266134413 75,906.24 12/14/96 11/14/16 238.16 01/14/97 76.3 10.600 763.88
SB45 10266134424 49,299.35 01/06/97 12/06/11 178.88 02/06/97 85.0 13.200 553.07
SB45 10266134445 27,619.64 01/09/97 12/09/11 178.98 02/09/97 80.0 11.250 319.20
SB45 10266134481 40,000.00 01/01/97 12/01/11 178.72 01/01/97 80.9 10.700 447.13
SB45 10266134540 15,504.24 01/01/97 12/01/11 178.72 02/01/97 80.0 13.750 204.26
SB45 10266134560 34,770.31 12/14/96 11/14/11 178.16 01/14/97 80.0 9.850 301.54
SB45 10266134569 138,000.00 11/24/96 10/24/11 177.47 12/24/96 79.8 13.400 1,569.82
SB45 10266134605 39,557.05 12/26/96 11/26/11 178.55 01/26/97 53.5 12.500 422.63
SB45 10266134684 31,397.92 11/25/96 10/25/11 177.50 01/25/97 72.4 10.600 350.16
SB45 10266134691 27,200.00 11/25/96 10/25/16 237.50 12/25/96 76.1 10.300 267.92
SB45 10266134719 23,305.10 12/05/96 11/05/11 177.86 02/05/97 85.0 14.250 282.28
SB45 10266134753 62,000.00 01/02/97 12/02/11 178.75 01/02/97 84.9 11.850 630.59
SB45 10266134758 19,865.39 01/01/97 12/01/11 178.72 02/01/97 90.0 13.150 222.25
SB45 10266134772 15,624.03 12/14/96 11/14/16 238.16 02/14/97 79.9 13.750 192.39
SB45 10266134773 27,753.96 12/11/96 11/11/11 178.06 01/11/97 70.0 9.550 236.46
SB45 10266134831 25,081.07 01/10/97 12/10/11 179.01 02/10/97 85.9 12.150 261.08
SB45 10266134834 68,000.00 12/26/96 11/26/11 178.55 01/26/97 85.0 11.350 665.63
SB45 10266134866 47,843.45 12/19/96 11/19/11 178.32 01/19/97 80.0 10.750 538.06
</TABLE>
<PAGE>
Alliance Funding Company Page 2 1/13/97
A division of Superior Bank FSB
Sale Schedule
1996-4 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages
- Settlement 1/10/97
<TABLE>
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SB45 10266134950 WOODBRIDGE T R 2211 HERZOG ROAD ALVA FL 33920 56,400.00
SB45 10266135005 CHARTIER DENNIS 10570 RED LANE PENN VALLEY CA 95946 100,000.00
SB45 10266135101 MARTINEZ ESTELA NILSA 2070 CITRUS COVE DRIVE OVIEDO FL 32765 114,950.00
SB45 10266135109 RICKETTS JOAN M 3273 ALFORODO STREET FAYETTEVILLE NC 28306 80,000.00
SB45 10266135134 LIGONS GERTRUDE 5402 WEST BERKS STREET PHILADELPHIA PA 19131 32,500.00
SB45 10266135140 SUPOSS RUBY KATHERINE 1116 MEMPHIS ST AURORA CO 80011 18,761.00
SB45 10266135153 DERTHICK NANCY A 4556 9TH AVENUE SACRAMENTO CA 95820 54,838.00
SB45 10266135155 LARSEN JEFFREY M 6321 SOUTH GRANT DRIVE LITTLETON CO 80121 22,700.00
SB45 10266135188 RICHARDS BRENT L 2090 SOUTH OGDEN STREET DENVER CO 80210 79,100.00
SB45 10266135257 HOLODNIK EDWARD ALLEN 950 CEDARWOOD DRIVE PITTSBURGH PA 15235 72,000.00
SB45 10266135266 BALLEW WILLIAM 3510 SOUTHWEST 40TH AVENUE HOLLYWOOD FL 33023 18,500.00
SB45 10266135269 WHITCOMB ROBERT E 3227 DARLINGTON ROAD HOLIDAY FL 34691 56,800.00
SB45 10266135277 BOVE KIM ANTHONY 214 MARSONIA STREET PITTSBURGH PA 15212 42,000.00
SB45 10266135280 NICKERSON K LEE 8428 RABBITBRUSH WAY PARKER CO 80134 33,200.00
SB45 10266135304 BURKE MELVA D 178-01 132ND AVENUE JAMAICA NY 11434 102,000.00
SB45 10266135306 HAYES EDWARD C 234 WELDON STREET ROCHESTER NY 14611 30,000.00
SB45 10266135405 SALICA RICK A 2017 BRENTWOOD DRIVE AUBURNDALE FL 33823 10,000.00
SB45 10266135416 FLORKIEWICZ MARIA 708 PHILADELPHIA AVE CHAMBERSBURG PA 17201 35,000.00
SB45 10266135419 LOGAN SHAWN 537 FELIZ CONTADO COURT HENDERSON NV 89015 23,000.00
SB45 10266135491 MARTIN RANDY M 750 W 3RD AVENUE GLOBE AZ 85501 13,000.00
SB45 10266135512 GARDNER TERRY ANN 12400 LANSDOWNE DETROIT MI 48224 34,200.00
SB45 10266135516 BLAZEY TERRANCE A 3881 ROYALTON RD NORTH ROYALTON OH 44133 54,200.00
SB45 10266135527 TIERNEY JAMES J 815 S. THIRD AVENUE KANKAKEE IL 60901 46,400.00
SB45 10266135553 NAFUS ROGER L 6086 SOUTH VAN GOGH CIRCLE SALT LAKE CITY UT 84118 20,566.00
SB45 10266135579 SWOPE KATHY A 127 BEECH STREET CARLISLE PA 17013 65,625.00
SB45 10266135612 CRAWFORD LISA M 208 N FOOTE AVENUE COLORADO SPRINGS CO 80909 13,513.00
SB45 10266135623 CAUGE NORMA ELIZABETH 4761 E MARSTON DRIVE PARADISE VALLEY AZ 85253 80,000.00
SB45 10266135653 HOWARD FRANCES 3058 GLORIA WAYNE MI 48184 88,000.00
SB45 10266135667 MARTINEZ IGNACIO J 736-40 WEST 300 NORTH SALT LAKE CITY UT 84116 42,000.00
SB45 10266135775 HILL JOHN R 688 WEST 1100 NORTH PLEASANT GROVE UT 84062 45,000.00
SB45 10266135862 CLARK JOE W 540 TECO STREET GRAND JUNCTION CO 81504 36,400.00
SB45 10266135899 SCHURTER CHARLES W 1008 ELMWOOD AVE WEST CHESTER PA 19380 36,900.00
SB45 10266135976 ESPLIN ROGER A 3137 WEST 2300 NORTH CLINTON UT 84015 23,000.00
SB45 10266135987 PAYNE TAMMY L 1229 BALDWIN AVENUE CANON CITY CO 81212 22,450.00
SB45 10266136014 GLICK RUSSELL S 1519 HEYBURN AVENUE EAST TWIN FALLS ID 83301 19,177.00
SB45 10266136070 NICHOLAS PAUL J JR 185 LONG ROAD MOUNT WOLF PA 17347 100,725.00
SB45 10266136102 JOHNSON TERRY DUANE 4927 WEST MANDAN AVENUE WEST VALLEY CITY UT 84120 20,000.00
SB45 10266136105 WILSON DANNY M 190 EAST 300 NORTH SPANISH FORK UT 84660 19,000.00
SB45 10266136138 CAMPBELL VINCENT L 1194-1196-1198 CLINTON STREET AURORA CO 80010 30,391.00
SB45 10266136181 RHYNES JOSEPHINE 15044 MINERVA DOLTON IL 60419 131,000.00
SB45 10266136184 DAVIS HENRY 1404 CONGRESS LANE FORD HEIGHTS IL 60411 21,700.00
SB45 10266136217 SHEPHARD THOMAS H 4816 ROUTE 309 SCHNECKSVILLE PA 18078 75,650.00
SB45 10266136221 OYLER STEPHEN EARL 657 WEST 1325 NORTH OREM UT 84057 80,800.00
SB45 10266136236 MCCABE NANCI E 3878 DENNISON AVENUE DREXEL HILL PA 19026 21,000.00
SB45 10266136292 CANFIELD MICHAEL 10412 N 45TH PLACE PHOENIX AZ 85028 40,500.00
SB45 10266136301 WHITTLE GLORIA 4245 E HARWELL CIRCLE HIGLEY AZ 85236 15,443.00
SB45 10266136309 ZERVAS CAROL 8322 S. 79TH AVENUE JUSTICE IL 60458 18,000.00
SB45 10266136378 GUNDERSON MARK A 5758 GERRY LANE LARKSPUR CO 80118 42,000.00
SB45 10266136458 FLORES IRENE L 6690 EAST 62ND AVENUE COMMERCE CITY CO 80022 12,400.00
SB45 10266136479 DINH MAI VAN 425 EAST PASTIME ROAD TUCSON AZ 85705 13,100.00
SB45 10266136483 FOOTE JEFFREY M 10112 SOUTH 360 EAST SANDY UT 84070 20,000.00
SB45 10266136492 BAINE JAMES M 703 E NANCE STREET MESA AZ 85203 112,000.00
SB45 10266136564 GORDON KELLY DEE 771 NORTH 950 WEST OREM UT 84057 21,450.00
SB45 10266136569 ROMAN CONNIE M 5440 QUAY STREET ARVADA CO 80002 31,974.00
SB45 10266136577 DEMILLE TRAVIS L 807 SOUTH ABARR PLAZA ELKO NV 89801 12,900.00
SB45 10266136678 PORTER MARK T 2961 NORTH 4200 WEST PLAIN CITY UT 84404 21,559.00
SB45 10266136707 ETTINGER CHARLES E JR 582 LEWISBERRY ROAD NEW CUMBERLAND PA 17070 127,265.00
SB45 10266136708 DANIELS KATHLEEN 5509 SOUTH HUGOTON DRIVE SALT LAKE CITY UT 84118 83,250.00
SB45 10266136709 MALLOY MARK THOMAS III 21 ANDERSON ROAD GLENSHAW PA 15116 22,575.00
SB45 10266136768 COLLIER MARC 4703 CEDAR AVENUE PHILADELPHIA PA 19143 46,750.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SB45 10266134950 56,378.38 12/01/96 11/01/11 177.73 02/01/97 78.1 10.900 532.85
SB45 10266135005 100,000.00 12/14/96 11/14/11 178.16 12/14/96 53.7 12.950 1,102.29
SB45 10266135101 114,950.00 12/01/96 11/01/26 357.73 01/01/97 84.5 12.000 1,182.39
SB45 10266135109 79,991.41 12/12/96 11/12/11 178.09 01/12/97 84.2 11.850 813.66
SB45 10266135134 32,500.00 01/02/97 12/02/16 238.75 01/02/97 49.2 11.500 346.59
SB45 10266135140 18,761.00 02/01/97 01/01/12 179.74 02/01/97 84.9 12.350 198.05
SB45 10266135153 54,462.12 11/25/96 10/25/11 177.50 02/25/97 84.3 13.050 608.76
SB45 10266135155 22,700.00 11/28/96 10/28/11 177.60 12/28/96 74.9 11.100 259.43
SB45 10266135188 79,100.00 01/01/97 12/01/26 358.72 01/01/97 65.9 9.150 645.01
SB45 10266135257 71,894.31 12/11/96 11/11/26 358.06 01/11/97 80.0 13.500 824.70
SB45 10266135266 18,500.00 12/15/96 11/15/11 178.19 12/15/96 61.2 10.050 199.37
SB45 10266135269 56,772.38 12/19/96 11/19/11 178.32 01/19/97 80.0 11.000 540.92
SB45 10266135277 41,902.09 12/27/96 11/27/11 178.59 01/27/97 70.0 10.990 477.11
SB45 10266135280 33,200.00 02/01/97 01/01/17 239.74 02/01/97 84.0 11.250 348.35
SB45 10266135304 101,567.51 01/10/97 12/10/26 359.01 02/10/97 65.8 9.800 880.09
SB45 10266135306 29,900.04 01/03/97 12/03/11 178.78 02/03/97 58.8 10.150 325.14
SB45 10266135405 9,971.98 12/06/96 11/06/11 177.90 01/06/97 84.4 12.150 120.98
SB45 10266135416 34,923.41 01/02/97 12/02/11 178.75 02/02/97 67.1 10.300 382.56
SB45 10266135419 23,000.00 02/01/97 01/01/12 179.74 02/01/97 89.8 11.950 275.30
SB45 10266135491 13,000.00 12/21/96 11/21/11 178.39 12/21/96 84.7 10.100 140.50
SB45 10266135512 34,200.00 01/02/97 12/02/16 238.75 02/02/97 90.0 11.050 354.17
SB45 10266135516 54,200.00 01/03/97 12/03/16 238.78 02/03/97 45.1 9.150 492.89
SB45 10266135527 46,196.28 11/28/96 10/28/26 357.60 01/28/97 80.0 11.000 441.88
SB45 10266135553 20,566.00 12/01/96 11/01/11 177.73 01/01/97 89.7 13.150 262.24
SB45 10266135579 65,625.00 12/20/96 11/20/11 178.36 12/20/96 70.0 10.750 612.60
SB45 10266135612 13,513.00 02/01/97 01/01/12 179.74 02/01/97 78.1 13.990 160.00
SB45 10266135623 79,962.49 01/01/97 12/01/11 178.72 02/01/97 63.0 11.250 777.01
SB45 10266135653 88,000.00 12/01/96 11/01/26 357.73 01/01/97 80.0 11.000 838.04
SB45 10266135667 41,915.10 01/01/97 12/01/11 178.72 02/01/97 84.1 12.750 524.51
SB45 10266135775 45,000.00 02/01/97 01/01/12 179.74 02/01/97 84.0 10.700 418.38
SB45 10266135862 36,400.00 01/02/97 12/02/16 238.75 02/02/97 89.9 11.950 399.53
SB45 10266135899 36,701.06 12/11/96 11/11/11 178.06 02/11/97 90.0 11.750 436.94
SB45 10266135976 23,000.00 11/16/96 10/16/11 177.21 12/16/96 76.4 15.350 327.44
SB45 10266135987 22,450.00 02/01/97 01/01/12 179.74 02/01/97 88.7 11.950 268.72
SB45 10266136014 19,133.60 01/01/97 12/01/11 178.72 02/01/97 83.7 11.350 222.20
SB45 10266136070 100,411.36 12/25/96 11/25/16 238.52 01/25/97 85.0 11.650 1,084.59
SB45 10266136102 20,000.00 01/04/97 12/04/11 178.82 02/04/97 59.1 13.850 234.60
SB45 10266136105 19,000.00 02/01/97 01/01/12 179.74 02/01/97 76.5 10.700 176.65
SB45 10266136138 30,391.00 02/01/97 01/01/12 179.74 02/01/97 79.6 13.500 348.10
SB45 10266136181 130,850.57 12/15/96 11/15/16 238.19 01/15/97 67.1 10.100 1,272.87
SB45 10266136184 21,700.00 01/01/97 12/01/11 178.72 02/01/97 70.0 10.200 235.85
SB45 10266136217 75,592.32 12/27/96 11/27/11 178.59 01/27/97 85.0 10.000 663.88
SB45 10266136221 80,800.00 02/01/97 01/01/12 179.74 02/01/97 84.9 12.350 852.95
SB45 10266136236 20,908.32 01/02/97 12/02/06 118.75 02/02/97 21.2 11.250 292.25
SB45 10266136292 40,340.39 12/15/96 11/15/11 178.19 02/15/97 79.8 13.000 448.01
SB45 10266136301 15,423.76 12/27/96 11/27/11 178.59 01/27/97 84.9 12.750 192.86
SB45 10266136309 18,000.00 01/01/97 12/01/16 238.72 01/01/97 18.9 9.350 166.02
SB45 10266136378 42,000.00 01/01/97 12/01/11 178.72 02/01/97 79.5 11.250 407.93
SB45 10266136458 12,400.00 01/02/97 12/02/11 178.75 01/02/97 79.3 13.500 160.99
SB45 10266136479 13,100.00 01/01/97 12/01/11 178.72 01/01/97 84.9 13.700 152.11
SB45 10266136483 20,000.00 01/01/97 12/01/11 178.72 01/01/97 70.0 11.900 238.75
SB45 10266136492 112,000.00 12/27/96 11/27/11 178.59 12/27/96 80.0 10.750 1,045.50
SB45 10266136564 21,450.00 02/01/97 01/01/12 179.74 02/01/97 84.8 10.700 239.77
SB45 10266136569 31,974.00 02/01/97 01/01/12 179.74 02/01/97 84.8 12.750 399.30
SB45 10266136577 12,873.67 01/01/97 12/01/11 178.72 02/01/97 89.0 12.750 161.10
SB45 10266136678 21,559.00 01/01/97 12/01/11 178.72 01/01/97 88.5 13.150 274.90
SB45 10266136707 125,965.34 12/27/96 11/27/11 178.59 02/27/97 85.9 9.450 1,325.10
SB45 10266136708 83,250.00 01/01/97 12/01/11 178.72 02/01/97 74.3 13.350 943.74
SB45 10266136709 22,550.75 01/04/97 12/04/11 178.82 02/04/97 84.9 12.350 276.04
SB45 10266136768 46,619.85 12/01/96 11/01/11 177.73 02/01/97 85.0 10.350 422.41
</TABLE>
<PAGE>
Alliance Funding Company Page 3 1/13/97
A division of Superior Bank FSB
Sale Schedule
1996-4 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages
- Settlement 1/10/97
<TABLE>
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SB45 10266136798 WILLIAMS RICHARD F 842 SOUTH 1560 EAST SPANISH FORK UT 84660 38,000.00
SB45 10266136805 DOUGLAS MARK A 1558 SOUTH CARTERVILLE ROAD OREM UT 84058 28,740.00
SB45 10266136807 SHEPHERD RAY E 256 NORTH COLUMBUS LANE ELK RIDGE UT 84651 21,250.00
SB45 10266136810 DOOLEY JAMES J 2103 BOYER AVENUE EAST SEATTLE WA 98112 21,000.00
SB45 10266136847 DION GARY S 1541 JAMES RD ARDMORE PA 19003 84,500.00
SB45 10266136859 FINCH RICHARD L 511 LAGUNITAS ROAD SW ALBUQUERQUE NM 87105 50,000.00
SB45 10266136904 EISENBERG DAVID 1415 WEST WALTON CHICAGO IL 60622 31,100.00
SB45 10266136934 WULF KEVIN 81 MAPLEWOOD AVENUE POCATELLO ID 83204 26,000.00
SB45 10266137065 GREEN ERIC M 8650 SW THOROUGHBRED PLACE BEAVERTON OR 97008 43,938.00
SB45 10266137075 STOCKS BRADLEY J 5154 SOUTH 5200 WEST SALT LAKE CITY UT 84118 21,100.00
SB45 10266137127 ELIAS JOSEPH 3920 OLD COUNTY ROAD WHITEHALL PA 18052 37,800.00
SB45 10266137158 ANDERSON MELVIN L 6070 SOUTH WASATCH DRIVE OGDEN UT 84403 42,030.00
SB45 10266137171 JORGENSEN MATTHEW R 5408 WEST HUNTER DRIVE WEST VALLEY CITY UT 84120 34,550.00
SB45 10266137291 MUNN JAMES C 29640 HAZELWOOD INKSTER MI 48141 36,000.00
SB45 10266137334 CATES STEVEN M 9655 CORONADO COURT PARKER CO 80134 44,481.00
SB45 10266137348 MCDONNELL PATRICK S 744 GREENTREE ROAD PITTSBURGH PA 15220 16,600.00
SB45 10266137353 RYAN GARY PAUL 2407 SE 12TH AVENUE PORTLAND OR 97214 36,000.00
SB45 10266137376 ROGERS RONALD R 251 WYOMING AVENUE WYOMING PA 18644 127,400.00
SB45 10266137440 SPRADLING ROBERT G 323 W. TIPTON ST. LOGANSPORT IN 46947 10,600.00
SB45 10266137482 SNODGRASS NANCY A 8703 SW MARTINAZZI COURT TUALATIN OR 97062 42,702.00
SB45 10266137505 LELAND BARBARA G 1 THAYER ROAD COLORADO SPRINGS CO 80906 106,000.00
SB45 10266137525 COLLINS ROSEMARY E 2751 NORTH NEWLAND AVE. CHICAGO IL 60607 43,500.00
SB45 10266137547 PACE JASPER R 726 WEST 1720 NORTH #130 PROVO UT 84601 66,300.00
SB45 10266137556 MAES CLIFFORD ELOY 1901 E BUFFALO STREET CHANDLER AZ 85225 21,063.00
SB45 10266137582 FINCH CHARLES CHRISTOPHER 1435 SOUTH GRAY STREET LAKEWOOD CO 80232 25,800.00
SB45 10266137588 BRUEGMANN JON R 706 COPPERDALE LANE GOLDEN CO 80403 30,000.00
SB45 10266137611 KAHN KELLY O 2493 DICKINSON TRENTON MI 48183 66,300.00
SB45 10266137613 PAXTON PATRINA A 952 OAKHURST LANE RIVERWOODS IL 60015 50,000.00
SB45 10266137624 HUTSON LLOYD 19138 CURTIS DETROIT MI 48219 30,500.00
SB45 10266137646 BAYER LISA MARIE 11570 SW CARDINAL TERRACE BEAVERTON OR 97008 25,000.00
SB45 10266137650 GROMELSKI JAMES 311 MONTCLAIR STREET COLORADO SPRINGS CO 80910 15,000.00
SB45 10266137674 GARCIA RICHARD 49 SOUTH 4TH WEST PRESTON ID 83263 12,925.00
SB45 10266137681 LEWIS JAMES S II 3880 REED STREET WHEAT RIDGE CO 80033 14,961.00
SB45 10266137713 ARNOLD DONALD N 1209 33RD AVENUE SE ALBANY OR 97321 49,600.00
SB45 10266137721 ZIRKER VALERIE R 8333 SOUTH 1050 EAST SANDY UT 84094 25,180.00
SB45 10266137756 BINNS RANDALL T 374 JUEDES AVENUE NORTH KEIZER OR 97303 16,000.00
SB45 10266137781 MERKLEY JOHN R 535 LANDRA LANE HENDERSON NV 89015 25,000.00
SB45 10266137817 TENERELLI LOU 1375 REBECCA, UNIT 105 HOFFMAN ESTATES IL 60194 27,000.00
SB45 10266137982 THOMAS WESLEY C 1824 SOUTH UPHAM STREET LAKEWOOD CO 80232 34,000.00
SB45 10266138094 CARSON GENE L 3901 SOUTH CHEROKEE STREET ENGLEWOOD CO 80110 21,884.00
SB45 10266138102 KIRTON THOMAS M 11202 WEST SUNFLOWER PLACE AVONDALE AZ 85323 29,250.00
SB45 10266138115 QUIGLEY ROBERT L 1871 EAST 7020 SOUTH SALT LAKE CITY UT 84121 123,250.00
SB45 10266138117 RYDBERG MICHELLE PAULINE 262 ALTO AVENUE CARBONDALE CO 81623 142,750.00
SB45 10266138133 HOBBS W KIMBLE 474 MARINE STREET BOULDER CO 80302 68,000.00
SB45 10266138212 SEVERSON DOUGLAS J 3012 SOUTH EUCALYPTUS WAY WEST VALLEY CITY UT 84119 39,996.00
SB45 10266138214 CAPELL JOHN E 6363 SOUTH LOTUS WAY WEST JORDAN UT 84084 27,937.00
SB45 10266138231 HARDIN LAURIE ANN 13501 SE 23RD STREET VANCOUVER WA 98683 17,162.00
SB45 10266138275 HARKINS WILLIAM EDWARD 7960 WEST 8TH AVENUE LAKEWOOD CO 80215 65,287.00
SB45 10266138288 WHITMAN MARCI BRAZZI 3061 WINTERCREEK ROAD MOUNT AUKUM CA 95656 40,800.00
SB45 10266138292 KEMNITZ ALLEN D 218 SECURITY BOULEVARD SECURITY CO 80911 10,400.00
SB45 10266138323 MALLORY BART D 462 EAST LOCKWOOD DRIVE OGDEN UT 84404 18,637.00
SB45 10266138341 BROOKS CORY A 6145 WEST 78TH PLACE ARVADA CO 80003 20,000.00
SB45 10266138480 FAGAN RICHARD DEAN 2609 WEST 100TH PLACE DENVER CO 80221 89,600.00
SB45 10266138546 SZALOKY ROSE MARIE 2187 ALGER ROAD LAKEWOOD OH 44107 57,000.00
SB45 10266138579 FORGIE DUSTIN T 9864 SOUTH CONGRESSIONAL WAY SOUTH JORDAN UT 84095 46,589.00
SB45 10266138584 COLLIER ROBERT E 1845 WEST 2350 SOUTH SYRACUSE UT 84075 27,749.00
SB45 10266138585 MARSHALL VALERIE 4097 WEST 6445 SOUTH WEST JORDAN UT 84084 18,000.00
SB45 10266138586 MCDONALD MICHAEL SCOTT 8633 SOUTH MOUNTAIN MEADOW DR WEST JORDAN UT 84088 23,622.00
SB45 10266138647 WARNECKE MARY J 7409 BIRCH STREET CRYSTAL LAKE IL 60014 60,000.00
SB45 10266138675 ABUL-HAJJ YUSUF J 3350 PORTLAND AVE. SOUTH MINNEAPOLIS MN 55407 87,500.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SB45 10266136798 38,000.00 02/01/97 01/01/12 179.74 02/01/97 86.4 10.100 410.68
SB45 10266136805 28,720.34 01/01/97 12/01/11 178.72 02/01/97 79.9 13.950 381.78
SB45 10266136807 21,250.00 02/01/97 01/01/12 179.74 02/01/97 84.9 10.100 229.66
SB45 10266136810 21,000.00 01/01/97 12/01/11 178.72 02/01/97 89.9 11.350 205.56
SB45 10266136847 84,500.00 01/04/97 12/04/16 238.82 02/04/97 89.5 11.750 915.73
SB45 10266136859 50,000.00 12/21/96 11/21/11 178.39 01/21/97 27.7 11.500 584.09
SB45 10266136904 31,100.00 12/18/96 11/18/16 238.29 12/18/96 74.9 14.340 394.44
SB45 10266136934 26,000.00 01/01/97 12/01/11 178.72 01/01/97 89.7 12.750 324.70
SB45 10266137065 43,938.00 01/01/97 12/01/11 178.72 01/01/97 84.9 12.750 548.71
SB45 10266137075 21,084.52 01/01/97 12/01/11 178.72 03/01/97 87.7 13.150 235.88
SB45 10266137127 37,800.00 12/27/96 11/27/11 178.59 01/27/97 78.7 13.490 432.67
SB45 10266137158 42,030.00 12/01/96 11/01/11 177.73 02/01/97 64.7 14.550 575.35
SB45 10266137171 34,215.11 01/01/97 12/01/11 178.72 02/01/97 84.9 11.950 354.06
SB45 10266137291 35,993.82 01/03/97 12/03/11 178.78 02/03/97 75.0 12.000 432.06
SB45 10266137334 44,481.00 02/01/97 01/01/12 179.74 02/01/97 89.6 11.950 532.42
SB45 10266137348 16,600.00 01/09/97 12/09/11 178.98 01/09/97 69.7 11.250 191.29
SB45 10266137353 36,000.00 02/01/97 01/01/12 179.74 02/01/97 90.0 12.300 378.63
SB45 10266137376 127,346.03 12/26/96 11/26/11 178.55 01/26/97 70.0 11.990 1,309.47
SB45 10266137440 10,592.11 12/26/96 11/26/11 178.55 01/26/97 84.8 12.350 129.61
SB45 10266137482 42,702.00 02/01/97 01/01/12 179.74 02/01/97 79.8 13.500 554.41
SB45 10266137505 106,000.00 02/01/97 01/01/12 179.74 02/01/97 89.3 11.950 1,086.25
SB45 10266137525 43,144.41 01/01/97 12/01/11 178.72 02/01/97 89.9 10.500 480.85
SB45 10266137547 66,300.00 02/01/97 01/01/27 359.74 02/01/97 65.0 9.350 550.25
SB45 10266137556 21,063.00 01/02/97 12/02/11 178.75 01/02/97 89.8 11.950 252.11
SB45 10266137582 25,800.00 02/01/97 01/01/12 179.74 02/01/97 79.8 13.000 285.40
SB45 10266137588 30,000.00 02/01/97 01/01/17 239.74 02/01/97 76.9 11.250 314.78
SB45 10266137611 66,300.00 01/03/97 12/03/11 178.78 01/03/97 85.0 10.000 581.83
SB45 10266137613 49,942.36 12/27/96 11/27/16 238.59 01/27/97 50.0 12.000 550.54
SB45 10266137624 30,464.76 12/25/96 11/25/16 238.52 01/25/97 64.8 11.000 314.82
SB45 10266137646 25,000.00 02/01/97 01/01/12 179.74 02/01/97 84.8 12.750 271.67
SB45 10266137650 15,000.00 02/01/97 01/01/12 179.74 02/01/97 77.5 13.000 189.79
SB45 10266137674 12,890.82 12/05/96 11/05/11 177.86 02/05/97 83.8 12.750 161.41
SB45 10266137681 14,961.00 02/01/97 01/01/12 179.74 02/01/97 77.9 13.000 189.29
SB45 10266137713 49,600.00 02/01/97 01/01/12 179.74 02/01/97 85.9 11.950 593.69
SB45 10266137721 25,170.50 01/01/97 12/01/16 238.72 02/01/97 89.8 12.750 290.53
SB45 10266137756 16,000.00 02/01/97 01/01/12 179.74 02/01/97 78.7 10.100 172.92
SB45 10266137781 24,981.41 01/02/97 12/02/11 178.75 02/02/97 77.8 11.250 288.09
SB45 10266137817 27,000.00 12/27/96 11/27/16 238.59 01/27/97 60.0 12.000 297.29
SB45 10266137982 34,000.00 02/01/97 01/01/12 179.74 02/01/97 83.0 10.700 380.06
SB45 10266138094 21,884.00 02/01/97 01/01/12 179.74 02/01/97 85.0 12.750 273.30
SB45 10266138102 29,172.75 01/01/97 12/01/11 178.72 02/01/97 90.0 11.350 286.32
SB45 10266138115 123,250.00 02/01/97 01/01/27 359.74 02/01/97 85.0 12.250 1,291.53
SB45 10266138117 142,750.00 02/01/97 01/01/12 179.74 02/01/97 84.8 12.750 1,551.25
SB45 10266138133 68,000.00 02/01/97 01/01/12 179.74 02/01/97 59.1 12.500 725.74
SB45 10266138212 39,996.00 01/02/97 12/02/16 238.75 01/02/97 84.8 13.350 478.59
SB45 10266138214 27,937.00 01/01/97 12/01/11 178.72 01/01/97 75.3 15.350 397.72
SB45 10266138231 17,162.00 12/20/96 11/20/11 178.36 01/20/97 79.9 13.000 189.85
SB45 10266138275 65,287.00 02/01/97 01/01/17 239.74 02/01/97 84.9 12.750 753.29
SB45 10266138288 40,800.00 12/01/96 11/01/11 177.73 01/01/97 79.9 13.550 468.93
SB45 10266138292 10,400.00 02/01/97 01/01/12 179.74 02/01/97 90.0 11.950 124.48
SB45 10266138323 18,637.00 01/01/97 12/01/11 178.72 01/01/97 90.0 12.750 232.75
SB45 10266138341 20,000.00 02/01/97 01/01/12 179.74 02/01/97 87.9 11.950 239.39
SB45 10266138480 89,600.00 02/01/97 01/01/12 179.74 02/01/97 80.0 12.800 977.17
SB45 10266138546 57,000.00 12/27/96 11/27/16 238.59 12/27/96 65.8 11.000 588.35
SB45 10266138579 46,589.00 01/03/97 12/03/11 178.78 02/03/97 89.1 11.950 477.43
SB45 10266138584 27,749.00 01/01/97 12/01/11 178.72 01/01/97 89.7 12.750 346.54
SB45 10266138585 17,951.93 01/01/97 12/01/11 178.72 02/01/97 66.1 10.750 201.77
SB45 10266138586 23,622.00 01/01/97 12/01/11 178.72 02/01/97 79.8 15.220 334.18
SB45 10266138647 60,000.00 01/03/97 12/03/11 178.78 02/03/97 89.7 11.750 605.65
SB45 10266138675 87,500.00 12/22/96 11/22/11 178.42 12/22/96 70.0 9.850 932.27
</TABLE>
<PAGE>
Alliance Funding Company Page 4 1/13/97
A division of Superior Bank FSB
Sale Schedule
1996-4 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages
- Settlement 1/10/97
<TABLE>
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SB45 10266138678 ABUL-HAJJ YUSUF J 1004 EAST 22ND STREET MINNEAPOLIS MN 55404 74,200.00
SB45 10266138686 TINCHER LINDA 51 SOUTH ALBERTA TOOELE UT 84074 15,600.00
SB45 10266139046 BRAIN SCOTT K 2440 NORTH 670 WEST LEHI UT 84043 24,200.00
SB45 10266139152 NEAL LARRY A 807 23RD STREET OGDEN UT 84401 32,231.00
SB45 10266139154 JOHNSON KENNETH W 447 WEST CREEKVIEW ROAD CENTERVILLE UT 84014 39,500.00
SB45 10266139157 DILLEY SHANE M 5041 WEST EAGLE WOOD DRIVE SALT LAKE CITY UT 84120 15,300.00
SB45 10266139359 LEMIEUX BRUCE A 2341 WEST 550 NORTH WEST POINT UT 84015 20,000.00
SB45 10266139363 NEUMANN FRANK P 1109 EAST PLATINUM WAY SANDY UT 84094 40,500.00
---------------------------------------- ------------
188 Sale Total 8,571,414.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SB45 10266138678 74,090.12 12/22/96 11/22/11 178.42 01/22/97 70.0 9.850 790.56
SB45 10266138686 15,574.71 01/01/97 12/01/11 178.72 02/01/97 75.9 15.350 222.09
SB45 10266139046 24,200.00 12/26/96 11/26/16 238.55 01/26/97 89.9 12.750 279.22
SB45 10266139152 32,231.00 01/01/97 12/01/11 178.72 02/01/97 85.3 12.750 402.51
SB45 10266139154 39,467.62 12/27/96 11/27/11 178.59 01/27/97 82.2 13.350 508.90
SB45 10266139157 15,300.00 12/27/96 11/27/11 178.59 01/27/97 87.6 12.750 191.07
SB45 10266139359 20,000.00 01/04/97 12/04/11 178.82 01/04/97 78.1 11.500 233.64
SB45 10266139363 40,500.00 01/03/97 12/03/11 178.78 02/03/97 79.7 15.350 576.57
----------- ------------ --------- ----------------------------
188 8,560,651.44 220.27 77.3 11.733 91,879.00
</TABLE>
<PAGE>
Alliance Funding Company Page 5 1/13/97
A division of Superior Bank FSB
Sale Schedule
1996-4 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages
- Settlement 1/10/97
<TABLE>
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SB46 10266123565 TAYLOR ROSARIO ROSE 155-05 108TH AVENUE JAMAICA NY 11443 77,100.00
SB46 10266123841 MICALIZZI ANGELO 721 MARSH AVENUE FORT MYERS FL 33910 48,000.00
SB46 10266130850 CHAN TAT MAN 14997 EAST STANFORD DRIVE AURORA CO 80015 38,500.00
SB46 10266131087 BLETZ RANDY C 641 BUCK ROAD QUARRYVILLE PA 17566 30,800.00
SB46 10266131524 HEMSHORN BILITA K 14585 WILCO HIGHWAY NE WOODBURN OR 97071 85,000.00
SB46 10266131738 QUINN DAVID E 385 HILLSIDE DR BLOOMSBURG PA 17815 80,000.00
SB46 10266132074 PERKINS ADRIAN M 2256A 2256 2258 EAST 17TH ST OAKLAND CA 94606 29,700.00
SB46 10266132258 WEST PEGGY 628 HAWTHORNE ANDERSON IN 46011 22,000.00
SB46 10266132279 MICHELENA GLADYS 1915 S DELAWARE STREET ALLENTOWN PA 18103 55,200.00
SB46 10266132755 MANGEL CHARLES J 39104 FIVE CORNERS ROAD CENTERVILLE PA 16404 38,350.00
SB46 10266132883 WITTAKER ENA RAE 571 NW 112TH STREET MIAMI FL 33168 40,000.00
SB46 10266132910 BOYNTON ERLE W 2808 SAMARA DRIVE TAMPA FL 33618 104,000.00
SB46 10266133167 KLINGER JEFFREY T 323 W LAUREL STREET TREMONT PA 17981 25,600.00
SB46 10266134342 MULLER BONNIE 2 SAINT MARY'S PLACE SPARTA NJ 07860 58,000.00
SB46 10266134486 SERNA ARTEMIA 475 NORTH MORTON DRIVE SALT LAKE CITY UT 84116 12,441.00
SB46 10266134700 GROSS SALLY 1005 OVERLOOK TERRACE CAZENOVIA NY 13035 122,800.00
SB46 10266135006 WAER RONALD THOMAS 7352 PRINDIVILLE DRIVE SAN JOSE CA 95138 50,000.00
SB46 10266135139 SHEPHERD LEROY PAUL 186 NORTH 100 EAST SANTAQUIN UT 84655 27,700.00
SB46 10266135215 DEJONGE DONALD A 16050 SOUTH HOMAN AVENUE MARKHAM IL 60426 62,100.00
SB46 10266135252 OWENS WILLIAM F 115 RHODES AVENUE COLLINGDALE PA 19023 44,000.00
SB46 10266135473 VONDY MICHAEL K 719 CUSTER STREET BRUSH CO 80723 54,000.00
SB46 10266135776 HORSTMAN GREGORY L 2509 WINNIPEG PUEBLO CO 81004 14,415.00
SB46 10266135892 KUELLENBERG PAUL 8517 NORTH ROAD 6 EAST MONTE VISTA CO 81144 43,225.00
SB46 10266135918 DOUGAN RICHARD TREVER 1231 EAST 580 SOUTH PROVO UT 84606 30,575.00
SB46 10266135989 WATERS EDWARD M 1118 WEST 7TH STREET MESA AZ 85201 22,075.00
SB46 10266136222 CHRISTENSEN L JAY 3085 WEST SKYVUE CIRCLE WEST JORDAN UT 84088 28,266.00
SB46 10266136224 COLEMAN GERALD M 49 OLD STONEHOUSE ROAD CARLISLE PA 17013 40,890.00
SB46 10266136276 POOL JR NORVIN J 6215 SE 103RD AVENUE PORTLAND OR 97266 36,567.00
SB46 10266136624 CAVIN GARY JR 2501 WEST HARDROCK CIRCLE TAYLORSVILLE UT 84119 28,150.00
SB46 10266136629 TANKALAVAGE MARK D 610-612 CLINTON COURT HAZLETON PA 18201 26,910.00
SB46 10266136713 RAZA MIR ALI 16427 MAPLEWILD AVENUE SW SEATTLE WA 98166 136,000.00
SB46 10266136720 MORAN ROBERTA 1130 EAST 12TH AVENUE BROOMFIELD CO 80020 34,778.00
SB46 10266136721 ANDERSON SHARON 36804 44TH AVENUE SOUTH AUBURN WA 98001 28,000.00
SB46 10266136845 MEYER ROBERT E 7086 SOUTH ANDES CIRCLE AURORA CO 80016 62,500.00
SB46 10266136863 HILL VERN H 8546 SOUTH MESA DRIVE SANDY UT 84093 23,857.00
SB46 10266136867 HASSEY KEITH R 16115 WEST 74TH AVENUE GOLDEN CO 80403 57,366.00
SB46 10266136922 JAMES GEORGE M 26933 NORTHEAST 144TH PLACE DUVALL WA 98019 28,200.00
SB46 10266136980 GRABINSKY ALVIN H 20 BULLMAN STREET PHILLIPSBURG NJ 08865 58,700.00
SB46 10266137050 OCHOA BAUDELIA 3734 EAST SEQUOIA DRIVE PHOENIX AZ 85044 250,000.00
SB46 10266137210 KILLEA FRANCIS X 926 LORENZ AVENUE BALDWIN NY 11510 33,453.00
SB46 10266137380 KUYKENDALL RALPH E JR RD 21 BOX 97 DOVER PA 17315 12,225.00
SB46 10266137401 MOSS RONALD L 740 PONDEROSA DRIVE SANDY UT 84094 33,685.00
SB46 10266137453 ZAMORA GARY J 2329 NORTH MEADE AVENUE COLORADO SPRINGS CO 80907 29,000.00
SB46 10266137476 HUIZINGH MURRAY 9884 FAIRWOOD STREET LITTLETON CO 80127 36,000.00
SB46 10266137496 HURTA MICHAEL R 4267 LEE LANE BLAINE WA 98230 34,000.00
SB46 10266137569 MONSON KAY A 398 WEST 450 NORTH BLACKFOOT ID 83221 18,000.00
SB46 10266137572 BRIGGS MICHAEL W 12061 SOUTH ASPEN RIDGE ROAD SANDY UT 84094 54,550.00
SB46 10266137586 ROLLINS FRANK W 3413 SOUTH EVERGREEN PLACE SALT LAKE CITY UT 84106 37,000.00
SB46 10266137686 WILSON VANCE P 5703 WEST 4480 SOUTH WEST VALLEY CITY UT 84120 19,816.00
SB46 10266137722 TAYLOR SHERRIL H 155 WEST 200 SOUTH SANTAQUIN UT 84655 28,500.00
SB46 10266137731 CLABORN DAVID W 4670 HOLYCON CIRCLE SAN JOSE CA 95136 37,255.00
SB46 10266137738 CASTIGLIONE LEONARD F 1878 VENICE DRIVE SOUTH LAKE TAHOE CA 96150 96,100.00
SB46 10266137775 TOMASELLI ROBERT 402 GRAND AVENUE CAPITOLA CA 95010 152,000.00
SB46 10266137779 GARDNER DOUGLAS EUGENE 1655 NORTH 87TH PLACE SCOTTSDALE AZ 85257 18,000.00
SB46 10266137801 SKOL BRIAN E 4 N 211 HAWTHORNE BENSENVILLE IL 60106 53,600.00
SB46 10266137987 ALDRICH SCOTT D 8826 SE 28TH PLACE MILWAUKIE OR 97222 25,800.00
SB46 10266138092 FREY DALE E 29 CASTLE PINES DRIVE NORTH CASTLE ROCK CO 80104 300,000.00
SB46 10266138098 MCKENZIE DENNIS W 2833 LANCE CIRCLE CHARLESTON UT 84032 16,909.00
SB46 10266138160 CORDOVA JESUS 612-612 1/2 WATER STREET LAKE GENEVA WI 53147 81,000.00
SB46 10266138200 HANNA GEORGE G 7059 STARKEY RIDGE LANE INDIANAPOLIS IN 46268 25,000.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SB46 10266123565 77,100.00 08/09/96 07/09/11 173.95 01/09/97 90.0 12.250 807.93
SB46 10266123841 47,922.03 08/17/96 07/17/11 174.21 01/17/97 80.0 11.550 477.17
SB46 10266130850 38,500.00 02/01/97 01/01/12 179.74 02/01/97 69.0 10.750 359.39
SB46 10266131087 30,675.72 12/08/96 11/08/11 177.96 02/08/97 89.9 12.750 384.64
SB46 10266131524 85,000.00 02/01/97 01/01/27 359.74 02/01/97 34.9 11.650 851.49
SB46 10266131738 79,887.82 12/12/96 11/12/11 178.09 01/12/97 80.0 11.700 804.46
SB46 10266132074 29,488.24 01/01/97 12/01/11 178.72 02/01/97 89.2 12.950 374.80
SB46 10266132258 22,000.00 12/26/96 11/26/11 178.55 01/26/97 37.2 11.500 257.00
SB46 10266132279 55,200.00 12/20/96 11/20/11 178.36 01/20/97 80.0 11.000 525.68
SB46 10266132755 38,350.00 12/27/96 11/27/11 178.59 12/27/96 65.0 11.050 366.67
SB46 10266132883 39,980.29 12/11/96 11/11/11 178.06 01/11/97 50.0 10.900 377.91
SB46 10266132910 104,000.00 01/02/97 12/02/11 178.75 01/02/97 81.9 10.150 924.22
SB46 10266133167 25,600.00 01/04/97 12/04/11 178.82 01/04/97 80.0 13.500 293.23
SB46 10266134342 58,000.00 01/10/97 12/10/16 239.01 01/10/97 53.9 10.600 582.96
SB46 10266134486 12,441.00 01/02/97 12/02/11 178.75 01/02/97 86.3 13.150 158.64
SB46 10266134700 122,800.00 12/01/96 11/01/11 177.73 02/01/97 85.8 10.250 1,100.41
SB46 10266135006 49,907.02 01/01/97 12/01/11 178.72 02/01/97 84.8 13.700 580.58
SB46 10266135139 27,107.82 01/01/97 12/01/11 178.72 02/01/97 73.7 11.950 283.86
SB46 10266135215 62,100.00 12/25/96 11/25/26 358.52 12/25/96 90.0 11.050 593.74
SB46 10266135252 44,000.00 01/02/97 12/02/11 178.75 02/02/97 80.0 12.990 486.38
SB46 10266135473 54,000.00 02/01/97 01/01/27 359.74 02/01/97 90.0 10.850 508.14
SB46 10266135776 14,415.00 02/01/97 01/01/12 179.74 02/01/97 79.9 13.500 187.15
SB46 10266135892 43,225.00 02/01/97 01/01/12 179.74 02/01/97 84.5 12.750 469.72
SB46 10266135918 30,575.00 02/01/97 01/01/12 179.74 02/01/97 85.0 12.750 381.83
SB46 10266135989 22,075.00 01/03/97 12/03/11 178.78 02/03/97 86.4 12.600 273.52
SB46 10266136222 28,187.11 11/01/96 10/01/11 176.71 02/01/97 69.7 13.990 334.69
SB46 10266136224 40,841.61 12/20/96 11/20/11 178.36 01/20/97 89.9 11.950 489.43
SB46 10266136276 36,567.00 01/02/97 12/02/11 178.75 01/02/97 85.0 13.700 424.60
SB46 10266136624 28,150.00 01/01/97 12/01/11 178.72 01/01/97 79.9 14.300 340.24
SB46 10266136629 26,873.90 12/27/96 11/27/26 358.59 01/27/97 81.5 12.350 284.07
SB46 10266136713 136,000.00 02/01/97 01/01/12 179.74 02/01/97 82.3 11.700 1,367.59
SB46 10266136720 34,778.00 02/01/97 01/01/17 239.74 02/01/97 90.0 11.950 381.72
SB46 10266136721 28,000.00 01/16/97 12/16/11 179.21 01/16/97 74.4 10.700 260.32
SB46 10266136845 62,500.00 02/01/97 01/01/12 179.74 02/01/97 88.0 11.950 748.10
SB46 10266136863 23,790.12 01/02/97 12/02/11 178.75 02/02/97 90.0 11.950 285.56
SB46 10266136867 57,366.00 02/01/97 01/01/12 179.74 02/01/97 82.9 12.750 623.39
SB46 10266136922 28,200.00 01/06/97 12/06/11 178.88 01/06/97 83.5 12.750 352.17
SB46 10266136980 58,700.00 01/09/97 12/09/11 178.98 01/09/97 79.9 12.500 626.48
SB46 10266137050 250,000.00 02/01/97 01/01/27 359.74 02/01/97 89.2 11.450 2,466.20
SB46 10266137210 33,401.29 01/01/97 12/01/06 118.72 02/01/97 79.2 13.500 509.40
SB46 10266137380 12,225.00 01/17/97 12/17/06 119.24 01/17/97 89.9 11.550 172.23
SB46 10266137401 33,685.00 01/01/97 12/01/11 178.72 02/01/97 85.0 12.950 425.09
SB46 10266137453 29,000.00 02/01/97 01/01/12 179.74 02/01/97 84.8 12.750 362.16
SB46 10266137476 36,000.00 02/01/97 01/01/12 179.74 02/01/97 84.5 12.750 391.21
SB46 10266137496 34,000.00 02/01/97 01/01/17 239.74 02/01/97 89.9 11.950 373.18
SB46 10266137569 18,000.00 01/01/97 12/01/11 178.72 01/01/97 33.5 13.250 230.71
SB46 10266137572 54,550.00 01/03/97 12/03/16 238.78 02/03/97 84.9 13.350 652.74
SB46 10266137586 37,000.00 02/01/97 01/01/12 179.74 02/01/97 62.9 10.450 337.07
SB46 10266137686 19,816.00 02/01/97 01/01/17 239.74 02/01/97 80.0 13.990 246.27
SB46 10266137722 28,500.00 02/01/97 01/01/12 179.74 02/01/97 89.6 11.950 341.13
SB46 10266137731 37,255.00 01/06/97 12/06/16 238.88 01/06/97 84.4 12.750 429.85
SB46 10266137738 96,100.00 01/06/97 12/06/11 178.88 02/06/97 89.9 11.300 937.03
SB46 10266137775 152,000.00 02/01/97 01/01/12 179.74 02/01/97 73.9 11.250 1,476.32
SB46 10266137779 18,000.00 01/11/97 12/11/11 179.05 01/11/97 86.9 11.950 215.45
SB46 10266137801 53,600.00 12/22/96 11/22/26 358.42 01/22/97 40.9 10.000 470.38
SB46 10266137987 25,800.00 02/01/97 01/01/17 239.74 02/01/97 79.2 13.990 320.64
SB46 10266138092 300,000.00 02/01/97 01/01/17 239.74 02/01/97 84.3 10.700 3,035.55
SB46 10266138098 16,909.00 01/10/97 12/10/11 179.01 01/10/97 70.4 15.100 237.82
SB46 10266138160 81,000.00 12/22/96 11/22/26 358.42 01/22/97 90.0 11.100 777.51
SB46 10266138200 25,000.00 01/09/97 12/09/16 238.98 01/09/97 79.8 11.250 262.31
</TABLE>
<PAGE>
Alliance Funding Company Page 6 1/13/97
A division of Superior Bank FSB
Sale Schedule
1996-4 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages
- Settlement 1/10/97
<TABLE>
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SB46 10266138228 SMITHSON BRENDA L 1050 4TH STREET LIMON CO 80828 51,975.00
SB46 10266138248 KAUFFMANN JOHN C 7635 HERNANDO DRIVE LAS VEGAS NV 89117 35,118.00
SB46 10266138276 DURRANT JOHN M 1189 WEST 640 NORTH OREM UT 84057 27,000.00
SB46 10266138300 JEWERT RICK J 2633 WEST 119TH AVENUE DENVER CO 80234 31,250.00
SB46 10266138330 BOHEN TORANCE CHARLES 480 EAST 3400 SOUTH SALT LAKE CITY UT 84115 28,000.00
SB46 10266138366 SADLER RICKY E 29515 GREAT ROCK ROAD BRIGHTON CO 80601 20,000.00
SB46 10266138374 COTTLE ANTHONY A 1029 EAST PLATINUM WAY SANDY UT 84094 22,000.00
SB46 10266138469 TERRIEN MARC E 150 EAST 3RD STREET PALISADE CO 81526 60,800.00
SB46 10266138474 JEX BRADLEY H 658 WEST 200 NORTH BLACKFOOT ID 83221 20,604.00
SB46 10266138581 BROWNING CARL E 34271 BACHELOR FLAT ROAD ST HELENS OR 97051 45,000.00
SB46 10266138598 SMITH KEVIN ANDREW 14042 SOUTH OLIVE AVENUE PINE CO 80470 20,300.00
SB46 10266138687 KIM WOO YOUNG 3609 NORTHEAST 149TH AVENUE PORTLAND OR 97230 64,550.00
SB46 10266138708 VERNON RODNEY D 8758 SOUTH FORREST DRIVE HIGHLANDS RANCH CO 80126 33,004.00
SB46 10266138725 BLANOT MICHAEL K 1514 N EL PASO STREET COLORADO SPRINGS CO 80907 40,250.00
SB46 10266138817 MONTOYA SANTIAGO A 1639 MAXWELL STREET COLORADO SPRINGS CO 80906 51,000.00
SB46 10266138828 BROWNE JAMES L 815 WUTHERING HEIGHTS DRIVE COLORADO SPRINGS CO 80921 27,899.00
SB46 10266138832 HOFMEYER JAYNE S 2704 RHODE ISLAND STREET NE ALBUQUERQUE NM 87110 101,600.00
SB46 10266138898 DECKER ANTHONY M 5550 ROSEBROOKE COURT SE SALEM OR 97306 26,300.00
SB46 10266138975 MARTINEZ KENNETH A 4652 ESTES STREET WHEAT RIDGE CO 80033 11,696.00
SB46 10266138989 HITESMAN MATTHEW 626 WEST 3700 NORTH ERDA UT 84074 42,000.00
SB46 10266139033 COOPER JUNE 1134 FLORENCE AVENUE COLORADO SPRINGS CO 80906 18,000.00
SB46 10266139043 ANDERSON HIRAM A 278 EAST MAIN RICHMOND UT 84333 29,400.00
SB46 10266139045 BATE JOHN R 699 VALLEY VIEW DRIVE TOOELE UT 84074 22,759.00
SB46 10266139048 JONES DALLAS 6053 WEST BORAX AVENUE SALT LAKE CITY UT 84118 24,500.00
SB46 10266139183 PALMER ALBERT B 7155 WEST EUGIE AVENUE PEORIA AZ 85381 24,499.00
SB46 10266139248 ROBERTS LESTER D 552 EAST 1500 SOUTH VERNAL UT 84078 52,500.00
SB46 10266139332 FARNSWORTH ALBERT STEPHEN 1764 EAST 4620 SOUTH SALT LAKE CITY UT 84117 118,600.00
SB46 10266139360 STEINLICHT TROY E 580 CARDINAL DRIVE SHELLEY ID 83274 18,019.00
SB46 10266139364 PEARCE RODNEY L 3891 WEST 4900 SOUTH ROY UT 84067 27,183.00
SB46 10266139432 CARBONA MICHAEL J 985 EAST BUDDLEA DRIVE SANDY UT 84094 15,889.00
SB46 10266139524 MANN JOHN J 362 SOUTH 100 WEST GARLAND UT 84312 14,000.00
SB46 10266139720 BERGGREN JAMES F 66 COUNTY ROAD 848 WINTER PARK CO 80482 185,000.00
SB46 10266139888 WARNER RAE ANN 450 EAST 1000 NORTH SPANISH FORK UT 84660 22,190.00
SB46 10266140050 GRAHAM BRYAN A 595 NORTH 240 WEST SPRINGVILLE UT 84663 27,000.00
SB46 10266140151 LARSON GREGORY ALLEN 255 EAST 950 SOUTH SPRINGVILLE UT 84663 21,627.00
---------------------------------------- ------------
95 Sale Total 4,579,170.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SB46 10266138228 51,975.00 02/01/97 01/01/27 359.74 02/01/97 90.0 11.450 512.72
SB46 10266138248 34,940.42 01/02/97 12/02/11 178.75 02/02/97 89.9 11.350 406.90
SB46 10266138276 27,000.00 02/01/97 01/01/12 179.74 02/01/97 44.0 10.450 297.62
SB46 10266138300 31,250.00 02/01/97 01/01/12 179.74 02/01/97 89.1 11.950 374.05
SB46 10266138330 28,000.00 02/01/97 01/01/12 179.74 02/01/97 88.3 11.950 286.93
SB46 10266138366 20,000.00 02/01/97 01/01/12 179.74 02/01/97 80.7 12.350 244.56
SB46 10266138374 22,000.00 02/01/97 01/01/12 179.74 02/01/97 74.4 10.700 245.92
SB46 10266138469 60,800.00 02/01/97 01/01/17 239.74 02/01/97 80.0 9.400 562.77
SB46 10266138474 20,604.00 01/03/97 12/03/11 178.78 01/03/97 74.9 13.350 265.45
SB46 10266138581 45,000.00 02/01/97 01/01/17 239.74 02/01/97 66.4 11.250 472.17
SB46 10266138598 20,282.78 01/04/97 12/04/11 178.82 02/04/97 89.9 11.950 242.98
SB46 10266138687 64,550.00 02/01/97 01/01/12 179.74 02/01/97 72.9 12.750 701.46
SB46 10266138708 33,004.00 02/01/97 01/01/12 179.74 02/01/97 89.9 11.950 395.04
SB46 10266138725 40,250.00 02/01/97 01/01/12 179.74 02/01/97 84.5 12.750 437.39
SB46 10266138817 51,000.00 02/01/97 01/01/17 239.74 02/01/97 82.3 10.100 495.54
SB46 10266138828 27,899.00 02/01/97 01/01/12 179.74 02/01/97 89.4 11.950 333.94
SB46 10266138832 101,600.00 01/09/97 12/09/11 178.98 01/09/97 80.0 10.150 902.90
SB46 10266138898 26,300.00 02/01/97 01/01/12 179.74 02/01/97 89.6 11.350 304.73
SB46 10266138975 11,696.00 02/01/97 01/01/12 179.74 02/01/97 79.9 13.990 155.68
SB46 10266138989 42,000.00 02/01/97 01/01/12 179.74 02/01/97 72.1 12.800 458.05
SB46 10266139033 18,000.00 02/01/97 01/01/17 239.74 02/01/97 61.8 10.850 183.96
SB46 10266139043 29,328.97 01/10/97 12/10/11 179.01 02/10/97 84.8 12.400 360.45
SB46 10266139045 22,753.03 12/26/96 11/26/11 178.55 01/26/97 89.9 12.750 284.22
SB46 10266139048 24,500.00 02/01/97 01/01/12 179.74 02/01/97 89.8 12.750 266.24
SB46 10266139183 24,499.00 02/01/97 01/01/12 179.74 02/01/97 84.9 10.700 273.86
SB46 10266139248 52,500.00 01/03/97 12/03/11 178.78 02/03/97 73.9 13.850 615.83
SB46 10266139332 118,600.00 02/01/97 01/01/12 179.74 02/01/97 84.9 12.750 1,288.82
SB46 10266139360 18,019.00 01/04/97 12/04/11 178.82 01/04/97 89.9 12.750 225.03
SB46 10266139364 27,125.59 01/04/97 12/04/16 238.82 02/04/97 88.5 12.750 313.64
SB46 10266139432 15,857.07 01/04/97 12/04/11 178.82 02/04/97 87.4 12.750 198.43
SB46 10266139524 13,991.42 01/06/97 12/06/11 178.88 02/06/97 89.4 12.750 174.84
SB46 10266139720 185,000.00 02/01/97 01/01/12 179.74 02/01/97 67.0 12.000 2,220.31
SB46 10266139888 22,190.00 01/11/97 12/11/11 179.05 01/11/97 79.9 13.350 285.89
SB46 10266140050 27,000.00 01/13/97 12/13/11 179.11 01/13/97 68.4 13.850 356.85
SB46 10266140151 21,627.00 01/16/97 12/16/11 179.21 01/16/97 89.0 12.750 270.09
----------- ------------ --------- ----------------------------
95 4,577,287.25 215.00 79.7 11.774 49,015.39
</TABLE>
<PAGE>
Alliance Funding Company Page 7 1/13/97
A division of Superior Bank FSB
Sale Schedule
1996-4 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages
- Settlement 1/10/97
<TABLE>
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SBC47 10268000720 SOOKLALL POORAN 1121 COLGATE AVENUE BRONX NY 10472 171,350.00
SBC47 10268000868 JOHNSON ROY 15 CONTLANDT AVENUE NEW ROCHELLE NY 10801 71,900.00
SBC47 10268000954 DESARO RAYMOND 615 MAIN STREET STATEN ISLAND NY 10307 50,000.00
SBC47 10268001141 REVELL NORMAN JR 38 OAKLAND DRIVE RIVERHEAD NY 11901 58,500.00
SBC47 10268001179 MOFFETT CHARLES 22 GRANDVIEW AVENUE BETHEL CT 06801 75,000.00
SBC47 10268001336 HASH LAURA A 914 FLOYD AVE ROME NY 13440 70,000.00
SBC47 10268001358 PLISKY JAMES 1517 WILDWOOD AVE POINT PLEASANT NJ 08742 15,654.00
SBC47 10268001834 CRUMP WILLIE 3129 TANAGER ST RALEIGH NC 27606 98,000.00
SBC47 10268001885 BAYLOR DONALD E JR 495 SHOEMAKER ROAD MOHAWK NY 13407 68,000.00
SBC47 10268001934 PETRESZYN JAMES 336 LOT 10 ROAD CENTRAL SQUARE NY 13036 16,000.00
SBC47 10268002359 NGUYEN DIEM VAN 9 DEW LINE RD LIVERPOOL NY 13090 76,000.00
SBC47 10268002446 WITCHER CAROLYN DENISE 4620 4TH ST NW WASHINGTON DC 20011 88,500.00
SBC47 10268002467 SKOKOWSKI GARY P 168 10TH ST WOOD RIDGE NJ 07075 32,940.00
SBC47 10268002597 DOHERTY KEVIN J 139 NORTH OHIOVILLE ROAD NEW PALTZ NY 12561 38,500.00
SBC47 10268002637 RICCIUTI JENNIFER 90 MAPLE AVE NORTHPORT NY 11768 31,000.00
SBC47 10268002685 TAIT PHYLLIS 17 ELMWOOD DR LIVINGSTON NJ 07039 124,800.00
SBC47 10268002724 WEISS MARK 93 GLEN SUMMER RD HOLBROOK NY 11741 44,100.00
SBC47 10268003076 CHEUNG WAN TING 1369 E ST ELMONT NY 11003 76,000.00
SBC47 10268003338 SAUNDERS KENNETH ELVIN 479 WILLOW ST WATERBURY CT 06710 58,410.00
SBC47 10268003386 WALLS THOMAS B JR 7916 ROYAL FERN COURT CLINTON MD 20735 42,600.00
SBC47 10268003399 KOHLERMAN THOMAS VINCENT 3911 EMRICK LANE JARRETTSVILLE MD 21084 49,250.00
SBC47 10268003412 SKELLY DOUG 4 BIRCHWOOD LN NEW MILFORD CT 06776 122,000.00
SBC47 10268003429 PRICE RICHARD B 2601 ROSELAWN AVE BALTIMORE MD 21214 44,000.00
SBC47 10268003452 WOOD JAMES ESTON 342 SHERIDAN DRIVE NEW CASTLE DE 19720 54,000.00
SBC47 10268003486 ELLIS CLIFFORD 8316 OLIVER STREET NEW CARROLLTON MD 20784 123,250.00
SBC47 10268003703 SPECLAND RICK 27 NELSON AVE PROVINCETOWN MA 02657 53,500.00
SBC47 10268003732 CANAPINO ROBERT 119 LONGHILL RD CLINTON CT 06413 27,300.00
SBC47 10268003818 HARRISON RONNIE DALE 2400 ATWOOD RD WINSTON SALEM NC 27103 38,125.00
SBC47 10268003847 MCELWAINE BRAD W 509 WEST HENRY AVENUE TAMPA FL 33604 13,100.00
SBC47 10268003858 CULLUM CHRISTOPHER J 2505 RED MAPLE DR ABINGDON MD 21009 22,850.00
SBC47 10268003880 HOWELL ROBERT 340 DAVIS STREET HENDERSON NC 27536 52,000.00
SBC47 10268003946 MACK EMELISE 26 BRIGHTON 10 CT BROOKLYN NY 11235 165,600.00
SBC47 10268004034 ESPOSITO CARMINE 560 BEACH 132ND ST BELLE HARBOR NY 11694 150,000.00
SBC47 10268004041 GENTILE STEPHEN J 32 BATER ST ISLIP NY 11751 25,000.00
SBC47 10268004069 BARKER PETER A 809 ELIZABETH ST BRANDON FL 33510 35,000.00
SBC47 10268004100 CARMAN EVELYN 167 -25 110TH AVENUE JAMAICA NY 11433 35,000.00
SBC47 10268004168 MATTHEW MARTHA 31 DAKOTA PL HEMPSTEAD NY 11550 47,900.00
SBC47 10268004183 DIAMOND AARON 71 WEST END AVENUE EAST QUOGUE NY 11942 231,930.00
SBC47 10268004227 TOOLEY HUBERT L 22 HOLLANDER ST DORCHESTER MA 02121 25,000.00
SBC47 10268004302 BARNES WALTER JR 1334 KITMORE RD BALTIMORE MD 21239 60,160.00
SBC47 10268004346 FREEMAN CHARLENE S 23 COBBLER LN NEW MILFORD CT 06776 50,000.00
SBC47 10268004375 MOUW LYNN A 6449 EASTHAMPTON ROAD FAYETTEVILLE NC 28314 11,900.00
SBC47 10268004490 SHAW WILBERT A SR 20 HOUSATONIS AVENUE NEW MILFORD CT 06776 10,320.00
SBC47 10268004491 HIBBERT CONRAD 2 WYANOKE STREET WHITE PLAINS NY 10606 62,000.00
SBC47 10268004558 WATTS RUSSELL 85 GRANT ST FALL RIVER MA 02721 29,700.00
SBC47 10268004591 PALYO JOHN M 76 GORMAN ST NAUGATUCK CT 06770 36,100.00
SBC47 10268004768 MOORE SHARON Y 4329 HIGHBORNE DR MARIETTA GA 30066 65,000.00
SBC47 10268004821 ROBINSON MATTIE 2232 EVERS CIRCLE SARASOTA FL 34234 41,050.00
SBC47 10268004825 RIVET SHARON I 35 LEONE ST WATERBURY CT 06708 45,000.00
SBC47 10268004904 FLEUR NIXON ST 92 BOW ST MEDFORD MA 02155 35,000.00
SBC47 10268004988 OBRIEN WILLIAM M 13716 PENN SHOP RD MOUNT AIRY MD 21771 41,747.00
SBC47 10268005165 HENDERSON MARY A 3275 56TH ST N SAINT PETERSBURG FL 33710 30,800.00
SBC47 10268005269 NINE JAMES C 68 PINE RD JEWETT CITY CT 06351 23,000.00
SBC47 10268005270 SAMUEL DONALD 8396 CAMPHOR DR SPRING HILL FL 34606 88,800.00
SBC47 10268005298 ARMINGTON JEFFERY 22 CAMBRIDGE RD BRISTOL CT 06010 34,450.00
SBC47 10268005316 MILGROM SALLY 3847 DARSTON ST PALM HARBOR FL 34685 58,000.00
SBC47 10268005364 BROCKMAN LOWELL HARRIS 19209 DIMONA DR BROOKEVILLE MD 20833 36,000.00
SBC47 10268005374 HODGES JAMES MURRAY 221 VINELAND DRIVE FAYETTEVILLE NC 28306 65,875.00
SBC47 10268005455 BAUER ALBERT W 233 QUINNAPIAC AVE NORTH HAVEN CT 06473 34,750.00
SBC47 10268005506 BASSETT RONALD P 375 SILAS COURT SPRING HILL FL 34609 45,500.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SBC47 10268000720 171,236.55 09/27/96 08/27/11 175.56 01/27/97 89.9 11.350 1,677.28
SBC47 10268000868 71,863.89 12/21/96 11/21/11 178.39 01/21/97 80.6 11.050 819.47
SBC47 10268000954 50,000.00 12/11/96 11/11/11 178.06 12/11/96 79.7 12.200 522.02
SBC47 10268001141 58,500.00 10/16/96 09/16/11 176.22 01/16/97 65.0 14.700 725.69
SBC47 10268001179 74,859.11 12/27/96 11/27/11 178.59 01/27/97 48.3 14.000 888.65
SBC47 10268001336 70,000.00 12/04/96 11/04/16 237.83 01/04/97 70.0 10.850 715.40
SBC47 10268001358 15,654.00 12/19/96 11/19/11 178.32 12/19/96 84.8 12.950 197.55
SBC47 10268001834 97,694.08 12/01/96 11/01/11 177.73 02/01/97 70.0 11.500 970.49
SBC47 10268001885 67,950.47 12/25/96 11/25/11 178.52 01/25/97 80.0 13.500 778.88
SBC47 10268001934 15,807.38 11/28/96 10/28/06 117.60 01/28/97 89.9 10.650 217.24
SBC47 10268002359 76,000.00 11/28/96 10/28/11 177.60 12/28/96 89.9 10.650 703.74
SBC47 10268002446 88,097.53 12/20/96 11/20/11 178.36 02/20/97 75.0 12.250 927.39
SBC47 10268002467 32,940.00 12/13/96 11/13/11 178.13 01/13/97 85.8 13.700 382.49
SBC47 10268002597 38,500.00 12/05/96 11/05/11 177.86 02/05/97 89.9 11.900 393.05
SBC47 10268002637 31,000.00 01/03/97 12/03/11 178.78 02/03/97 70.0 9.850 268.62
SBC47 10268002685 124,800.00 12/12/96 11/12/11 178.09 01/12/97 80.0 12.850 1,365.92
SBC47 10268002724 44,088.33 11/15/96 10/15/11 177.17 01/15/97 89.8 12.350 465.54
SBC47 10268003076 76,000.00 12/04/96 11/04/16 237.83 01/04/97 80.2 12.200 847.45
SBC47 10268003338 58,410.00 12/20/96 11/20/11 178.36 01/20/97 90.0 11.450 576.20
SBC47 10268003386 42,600.00 12/11/96 11/11/11 178.06 01/11/97 89.7 13.250 546.02
SBC47 10268003399 49,056.13 12/01/96 11/01/11 177.73 02/01/97 85.0 13.000 623.13
SBC47 10268003412 121,575.38 12/12/96 11/12/11 178.09 02/12/97 71.3 12.000 1,254.91
SBC47 10268003429 43,963.57 12/19/96 11/19/11 178.32 01/19/97 80.0 10.990 499.83
SBC47 10268003452 54,000.00 12/01/96 11/01/11 177.73 02/01/97 87.0 11.050 516.30
SBC47 10268003486 123,250.00 12/01/96 11/01/11 177.73 01/01/97 85.0 10.900 1,393.13
SBC47 10268003703 53,500.00 12/04/96 11/04/11 177.83 01/04/97 79.9 11.500 529.81
SBC47 10268003732 27,264.03 12/18/96 11/18/11 178.29 01/18/97 89.8 12.750 340.93
SBC47 10268003818 38,125.00 12/27/96 11/27/11 178.59 01/27/97 83.4 10.100 412.03
SBC47 10268003847 13,100.00 01/02/97 12/02/11 178.75 02/02/97 80.0 13.500 170.08
SBC47 10268003858 22,779.31 12/26/96 11/26/11 178.55 01/26/97 82.5 12.350 279.40
SBC47 10268003880 52,000.00 12/25/96 11/25/11 178.52 12/25/96 80.0 13.500 595.61
SBC47 10268003946 165,600.00 12/22/96 11/22/11 178.42 12/22/96 90.0 11.400 1,627.30
SBC47 10268004034 148,430.70 12/22/96 11/22/11 178.42 02/22/97 84.7 13.700 1,741.75
SBC47 10268004041 25,000.00 01/02/97 12/02/06 118.75 01/02/97 68.3 10.750 340.85
SBC47 10268004069 34,965.81 12/27/96 11/27/11 178.59 01/27/97 63.6 11.500 408.87
SBC47 10268004100 34,954.80 12/20/96 11/20/16 238.36 01/20/97 29.1 10.150 341.24
SBC47 10268004168 47,444.33 12/25/96 11/25/11 178.52 02/25/97 89.9 11.550 561.09
SBC47 10268004183 231,445.11 12/22/96 11/22/11 178.42 01/22/97 85.9 10.700 2,592.58
SBC47 10268004227 25,000.00 12/12/96 11/12/06 118.09 01/12/97 74.2 10.500 337.34
SBC47 10268004302 59,857.18 12/08/96 11/08/11 177.96 02/08/97 80.0 13.000 665.49
SBC47 10268004346 50,000.00 12/27/96 11/27/26 358.59 01/27/97 42.3 10.950 474.27
SBC47 10268004375 11,895.32 12/20/96 11/20/11 178.36 01/20/97 89.3 11.350 137.88
SBC47 10268004490 10,320.00 12/14/96 11/14/11 178.16 12/14/96 80.6 14.700 142.33
SBC47 10268004491 61,857.88 12/26/96 11/26/11 178.55 01/26/97 79.8 11.000 590.44
SBC47 10268004558 29,420.36 01/01/97 12/01/06 118.72 02/01/97 89.8 12.500 434.74
SBC47 10268004591 36,100.00 12/26/96 11/26/16 238.55 01/26/97 79.7 11.500 384.98
SBC47 10268004768 65,000.00 12/04/96 11/04/11 177.83 01/04/97 90.0 12.500 693.72
SBC47 10268004821 41,050.00 12/22/96 11/22/11 178.42 01/22/97 60.3 10.150 364.80
SBC47 10268004825 45,000.00 12/22/96 11/22/16 238.42 01/22/97 66.4 11.350 475.25
SBC47 10268004904 35,000.00 12/14/96 11/14/06 118.16 01/14/97 89.4 12.500 512.32
SBC47 10268004988 41,215.07 01/03/97 12/03/11 178.78 03/03/97 80.0 12.750 521.35
SBC47 10268005165 30,778.36 12/27/96 11/27/11 178.59 01/27/97 84.9 12.500 379.62
SBC47 10268005269 22,946.65 12/22/96 11/22/06 118.42 01/22/97 87.1 12.500 336.67
SBC47 10268005270 88,800.00 01/03/97 12/03/11 178.78 02/03/97 80.0 11.200 859.11
SBC47 10268005298 34,450.00 01/01/97 12/01/26 358.72 01/01/97 85.0 12.750 374.37
SBC47 10268005316 57,872.91 01/06/97 12/06/16 238.88 02/06/97 84.9 10.900 594.73
SBC47 10268005364 36,000.00 12/25/96 11/25/16 238.52 01/25/97 84.6 10.500 359.42
SBC47 10268005374 65,829.16 12/20/96 11/20/11 178.36 01/20/97 85.0 9.800 699.86
SBC47 10268005455 34,641.28 01/04/97 12/04/11 178.82 02/04/97 74.6 12.000 417.06
SBC47 10268005506 45,400.42 12/18/96 11/18/11 178.29 01/18/97 89.9 11.750 538.78
</TABLE>
<PAGE>
Alliance Funding Company Page 8 1/13/97
A division of Superior Bank FSB
Sale Schedule
1996-4 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages
- Settlement 1/10/97
<TABLE>
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SBC47 10268005593 CLEMENT RONALD 60 PARK MANOR ROAD DONORA PA 15033 12,300.00
SBC47 10268005654 FISHER CHARLES 604 CLINTON ST WESTBURY NY 11590 193,600.00
SBC47 10268005822 FRIEND LARRY P 888 TOWNSEND BOULEVARD DOVER DE 19901 29,900.00
SBC47 10268005847 HYNAL JOHN 4796 EASTCHESTER DR SARASOTA FL 34234 32,800.00
SBC47 10268005999 IASEVOLI ANTONIO 551 BEACH 128TH ST BELLE HARBOR NY 11694 60,000.00
SBC47 10268006006 CASSANO DOMINICK 1838 EAST 36TH STREET BROOKLYN NY 11234 24,000.00
SBC47 10268006055 HOWE WILLIAM 2408 KINGS LAKE BLVD NAPLES FL 34112 32,100.00
SBC47 10268006207 EINSIDLER ROBERT 101 DIX HWY DIX HILLS NY 11746 28,000.00
SBC47 10268006285 BATES JAMES 17511 MONTEVERDE DR BROOKSVILLE FL 34610 14,500.00
SBC47 10268006593 JOHNSON WILLIAM 914 EAST 27TH STREET WILMINGTON DE 19802 46,400.00
SBC47 10268006633 LEIB HENRY 75 BIRCH DR ROSLYN NY 11576 90,000.00
SBC47 10268006680 MACRI MARJORIE 104 DIANA AVE FORT MYERS FL 33905 33,500.00
SBC47 10268006891 RAI F BINNIE 13109 CAMELLIA DR SILVER SPRING MD 20906 197,570.00
SBC47 10268006917 RABY ADELE 7365 JONAS ROAD SE FORT MYERS FL 33912 62,400.00
---------------------------------------- ------------
74 Sale Total 4,384,281.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SBC47 10268005593 12,262.87 12/25/96 11/25/06 118.52 01/25/97 90.0 11.550 173.28
SBC47 10268005654 193,600.00 11/11/96 10/11/11 177.04 12/11/96 80.0 11.900 1,976.50
SBC47 10268005822 29,878.71 01/03/97 12/03/11 178.78 02/03/97 89.2 11.350 346.44
SBC47 10268005847 32,777.55 12/27/96 11/27/11 178.59 01/27/97 80.6 12.500 404.27
SBC47 10268005999 60,000.00 12/22/96 11/22/11 178.42 01/22/97 75.1 12.450 737.56
SBC47 10268006006 23,718.37 12/26/96 11/26/11 178.55 02/26/97 87.7 11.550 281.13
SBC47 10268006055 32,100.00 01/02/97 12/02/11 178.75 01/02/97 74.1 13.000 406.14
SBC47 10268006207 27,920.93 01/02/97 12/02/11 178.75 02/02/97 79.3 9.900 299.18
SBC47 10268006285 14,497.43 12/25/96 11/25/11 178.52 01/25/97 90.0 11.250 140.83
SBC47 10268006593 46,400.00 01/01/97 12/01/11 178.72 02/01/97 80.0 9.990 406.85
SBC47 10268006633 89,974.73 12/01/96 11/01/11 177.73 01/01/97 30.8 12.690 1,120.42
SBC47 10268006680 33,358.58 01/02/97 12/02/11 178.75 02/02/97 64.4 9.150 342.78
SBC47 10268006891 197,570.00 01/04/97 12/04/26 358.82 02/04/97 85.9 10.250 1,770.43
SBC47 10268006917 62,400.00 01/02/97 12/02/11 178.75 01/02/97 80.0 10.400 566.14
----------- -------------- --------- ----------------------------
74 4,377,349.27 192.33 79.3 11.707 47,484.41
</TABLE>
<PAGE>
Alliance Funding Company Page 9 1/13/97
A division of Superior Bank FSB
Sale Schedule
1996-4 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages
- Settlement 1/10/97
<TABLE>
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SBC48 10268001612 HOFER GEORGE P 22 JACKSON DR DANBURY CT 06811 107,900.00
SBC48 10268003245 ROHLEHR LENA NUNES 3417 AVENUE K BROOKLYN NY 11210 195,500.00
SBC48 10268004055 MERLA JOHN J 104 WASHINGTON ST KEYPORT NJ 07735 129,180.00
SBC48 10268004437 HUGH DERMOT 2229 CORNAGA AVENUE FAR ROCKAWAY NY 11691 40,000.00
SBC48 10268004445 WALLACH ROY F 1 PADDOCK LANE SUFFERN NY 10901 18,000.00
SBC48 10268004642 MCCRORY ALAN M 3062 SOPER RD HUNTINGTOWN MD 20639 43,400.00
SBC48 10268004799 WEBER PAUL 176 HONOCO ROAD GENOA NY 13071 97,750.00
SBC48 10268005529 SMITH SCOTT P 1505 NW 96TH ST VANCOUVER WA 98665 108,900.00
SBC48 10268005623 STEINHAUS CHRISTINA K 520 PINE VALLEY DRIVE MARIETTA GA 30067 88,900.00
SBC48 10268006669 VICHIOLA ARTHUR W 297 WHITE PLAINS RD TRUMBULL CT 06611 19,000.00
---------------------------------------- ------------
10 Sale Total 848,530.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SBC48 10268001612 107,900.00 11/15/96 10/15/11 177.17 12/15/96 65.0 13.500 1,235.90
SBC48 10268003245 195,500.00 09/13/96 08/13/11 175.10 12/13/96 85.0 10.500 1,788.32
SBC48 10268004055 129,038.65 12/06/96 11/06/11 177.90 02/06/97 75.9 13.250 1,454.27
SBC48 10268004437 40,000.00 12/08/96 11/08/11 177.96 01/08/97 77.5 10.500 365.90
SBC48 10268004445 18,000.00 12/20/96 11/20/11 178.36 12/20/96 85.0 12.350 190.01
SBC48 10268004642 43,400.00 01/03/97 12/03/11 178.78 01/03/97 84.6 10.500 479.74
SBC48 10268004799 97,750.00 12/27/96 11/27/11 178.59 01/27/97 85.0 9.600 829.08
SBC48 10268005529 108,900.00 12/27/96 11/27/16 238.59 01/27/97 90.0 11.250 1,142.64
SBC48 10268005623 88,900.00 12/22/96 11/22/11 178.42 01/22/97 84.9 12.750 1,110.22
SBC48 10268006669 18,969.59 01/02/97 12/02/11 178.75 02/02/97 84.7 13.250 243.53
----------- -------------- --------- ----------------------------
10 848,358.24 185.16 81.3 11.629 8,839.61
</TABLE>
<PAGE>
Alliance Funding Company Page 10 1/13/97
A division of Superior Bank FSB
Sale Schedule
1996-4 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages
- Settlement 1/10/97
<TABLE>
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
SBCL10 10266127495 GARCED HECTOR A 172 SOUTH LEXINGTON AVENUE WHITE PLAINS NY 10606 190,000.00
SBCL10 10266128643 TALAVERA CARLOS EFRAIM 141 ESSEX STREET NEW YORK NY 10002 247,500.00
SBCL10 10266129689 PALAZZA LOUIS 633-635 RIDGE ROAD LACKAWANNA NY 14218 82,250.00
SBCL10 10266129903 COPPOLA RICHARD 45-47 OLD TURNPIKE ROAD SOUTHINGTON CT 06489 136,000.00
SBCL10 10266130689 VERDAGUER GLENN 142 WOODWORTH AVENUE YONKERS NY 10701 351,300.00
SBCL10 10266131806 BADI LAWRENCE J SR 860 EASTERN AVENUE SCHENECTADY NY 12308 78,000.00
SBCL10 10266132646 BORAH COURTNEY 1052 WINTHROP STREET BROOKLYN NY 11212 185,250.00
SBCL10 10266134228 GREAVES DOUG 1809 SAINT JOHNS PLACE BROOKLYN NY 11213 130,000.00
SBCL10 10266136673 HENRIQUEZ ENRIQUE 22-24-26 MAIN STREET HAVERSTRAW NY 10927 80,000.00
SBCL10 10266137480 VALME GERALD 2621 NEW KIRK AVENUE BROOKLYN NY 11226 150,000.00
SBCL10 10266137554 PASTORE RICHARD S 11 PEARL STREET PORT CHESTER NY 10573 220,000.00
SBCL10 10266137962 RUBEN ROSA 32 MELROSE STREET BROOKLYN NY 11206 100,000.00
SBCL10 10266138034 CHARLES RONALD H 84-94 ELIZABETH STREET BRIDGEPORT CT 06610 100,750.00
---------------------------------------- ------------
13 Sale Total 2,051,050.00
380 Total with Superior Bank 20,434,445.00
380 Grand Total 20,434,445.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SBCL10 10266127495 190,000.00 02/01/97 01/01/12 179.74 02/01/97 63.3 11.100 2,171.48
SBCL10 10266128643 247,081.35 01/01/97 12/01/11 178.72 02/01/97 55.0 13.750 3,254.59
SBCL10 10266129689 82,198.71 01/01/97 12/01/11 178.72 02/01/97 70.0 11.100 812.10
SBCL10 10266129903 135,938.38 01/01/97 12/01/11 178.72 02/01/97 65.7 12.900 1,523.62
SBCL10 10266130689 351,300.00 01/01/97 12/01/11 178.72 01/01/97 60.0 13.200 4,015.08
SBCL10 10266131806 78,000.00 02/01/97 01/01/12 179.74 02/01/97 55.7 11.600 798.56
SBCL10 10266132646 185,250.00 01/01/97 12/01/11 178.72 01/01/97 65.0 12.990 2,087.92
SBCL10 10266134228 129,729.75 01/01/97 12/01/11 178.72 02/01/97 65.0 11.600 1,526.92
SBCL10 10266136673 80,000.00 02/01/97 01/01/12 179.74 02/01/97 48.4 11.100 914.31
SBCL10 10266137480 149,933.13 01/01/97 12/01/11 178.72 02/01/97 50.0 12.990 1,690.62
SBCL10 10266137554 220,000.00 01/01/97 12/01/11 178.72 01/01/97 65.6 11.100 2,172.17
SBCL10 10266137962 98,857.11 01/01/97 12/01/11 178.72 01/01/97 69.4 11.100 1,142.88
SBCL10 10266138034 98,387.16 10/17/96 09/17/11 176.25 04/17/97 55.9 12.900 1,106.63
----------- -------------- --------- ----------------------------
13 2,046,675.59 178.77 60.8 12.347 23,216.88
380 20,410,321.79 207.48 76.8 11.794 220,435.29
380 20,410,321.79 207.48 76.8 11.794 220,435.29
</TABLE>
SUBSEQUENT TRANSFER INSTRUMENT NUMBER TWO
Pursuant to this Subsequent Transfer Instrument (the "Instrument"), dated
January 22, 1997, between Superior Bank FSB, as seller (the "Depositor"), and
LaSalle National Bank, as Trustee of the AFC Mortgage Loan Asset Backed
Certificates, Series 1996-4, as purchaser (the "Trustee"), and pursuant to the
Pooling and Servicing Agreement, dated as of December 1, 1996, 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 BRACKEN
------------------------------
Name: William C. Bracken
Title: Senior Vice President and
Chief Financial Officer
AFC MORTGAGE LOAN ASSET
BACKED CERTIFICATES, SERIES 1996-4
By: LASALLE NATIONAL BANK,
as Trustee
By: /s/ SHASHANK MISHRA
------------------------------
Name: Shashank Mishra
Title: 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 1996-4
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT
NUMBER TWO FOR SUB-POOL 2
Series 1996-4
January 22, 1997
A.
1. Subsequent Cut-off Date: January 21, 1997
2. Pricing Date:
3. Subsequent Transfer Date: January 22, 1997
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $17,111,761.94
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 $__________
[As to the final transfer of Subsequent Mortgage Loans:]
6. Weighted Average Term since Origination: 0.85 months
7. April 1997 first payment date: -0-
8. WAC of all Mortgage Loans: 10.2236%
9. WAM of all Mortgage Loans: 358.82 months
10. Maximum Weighted average LTV: 79.98%
11. Balloon Loans: _____%
12. Largest Principal Balance: $749,650.09
13. Non-owner occupied Mortgaged Properties: 2.35%
14. Maximum zip code concentration: 2.02%
15. Condominiums: 0.94%
16. Single-family: 85.93%
17. Multifamily and Mixed Use Properties: -0-%
4
<PAGE>
ADDITION NOTICE
Date: January 22, 1997
LaSalle National Bank
135 South LaSalle Street
Chicago, Illinois 60603
Re: Pooling and Servicing Agreement, dated as of December 1, 1996,
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 1996-4 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 January 22, 1997, with an aggregate principal balance of
$17,000,000.00*. Capitalized terms not otherwise defined herein have the meaning
set forth in the Pooling and Servicing Agreement.
Please acknowledge your receipt of this notice by countersigning the
enclosed copy in the space indicated below and returning it to the attention of
the undersigned.
Very truly yours,
*Approximate
SUPERIOR BANK FSB
By: /s/ JOHN SORICELLI
------------------------------
Name: John A. Soricelli
Title: Vice President
ACKNOWLEDGED AND AGREED:
LASALLE NATIONAL BANK
By: /s/ SHASHANK MISHRA
-------------------------------
Name: Shashank Mishra
Title: Vice President
Date: January 22, 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 December 1, 1996, 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: January 22, 1997 By: /s/ WILLIAM BRACKEN
----------------------------------
Name: William C. Bracken
Title: Senior Vice President and
Chief Financial Officer
<PAGE>
Alliance Funding Company Page 1 1/22/97
A division of Superior Bank FSB
Sale Schedule A
1996-4 Class 2 - 2nd Subsequent Transfer of Adjustable Rate Mortgages
- Settlement 1/22/97
<TABLE>
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB551 10216123916 ORTIZ THOMAS 59 WOODLAND AVENUE WEST ORANGE NJ 07052 276,000.00
SB551 10216125624 CASTRO EDGAR 2 HEATHER LANE ORANGEBURG NY 10962 160,000.00
SB551 10216130934 BLEVINS RICHARD 114 YUNKER COURT ELYRIA OH 44035 73,500.00
SB551 10216131876 MARABITO PATRICIA M 200 N ROLLING ROAD SPRINGFIELD PA 19064 113,000.00
SB551 10216132232 MARTIN SCOTT M 331 NORTH PARK AVENUE AURORA IL 60506 70,400.00
SB551 10216132263 HOVATTER JENNIFER L 2915 NORTHLAND CUYAHOGA FALLS OH 44221 72,000.00
SB551 10216133071 HARRIS BONNIE 1608 16TH AVENUE MAYWOOD IL 60153 112,500.00
SB551 10216133095 STEFOS STEPHEN 25879 DUMAS FARMINGTON HILLS MI 48335 170,000.00
SB551 10216135059 PALMER KIM 1107 N. WILKE RD. ARLINGTON HEIGHTS IL 60004 87,300.00
SB551 10216135221 BOGART TONY VAN DEN 2372 MAPLE GROVE SCHOOL ROAD OCONTO WI 54153 28,600.00
SB551 10216135386 ASHLEY AUGUSTUS B 21370 FULLER AVENUE EUCLID OH 44123 65,200.00
SB551 10216135632 AMEZCUA SERGIO 9846 S. EWING AVENUE CHICAGO IL 60617 73,100.00
SB551 10216135784 GREINER KERY W 4068 MISSION BELL LAS CRUCES NM 88011 116,910.00
SB551 10216135907 DRUMMOND RICHARD A 3223 64TH AVENUE SW SEATTLE WA 98116 172,550.00
SB551 10216136127 HOWELL DENNIS LEE 3681 WEST BLUE FOX CIRCLE SALT LAKE CITY UT 84118 93,500.00
SB551 10216136151 CRUZ MAYNARD DE LA 1067 LOUPE AVENUE SAN JOSE CA 95121 204,000.00
SB551 10216136318 THIEL ROBERT L 4425 LYNNDALE STREET SAGINAW MI 48603 73,800.00
SB551 10216136412 WEEKLY RALPH 3250 PLATTE TRAIL OLYMPIA FIELDS IL 60461 360,000.00
SB551 10216136423 ZIEGLER OSCAR J 10945 CHERRY HILL ROAD YPSILANTI MI 48198 78,300.00
SB551 10216136559 JACOBS DONALD J 9600 SE EMERALD DRIVE PORT ORCHARD WA 98366 96,800.00
SB551 10216136788 MULLIGAN JOSEPH F 56 FOREST LAKES DRIVE BAYFIELD CO 81122 97,600.00
SB551 10216136895 BUTLER ALFLOYD 17707 GRANDVIEW DRIVE HAZEL CREST IL 60429 109,600.00
SB551 10216136896 MATA MARIO M 423 NORTH AVENUE LOCKPORT IL 60441 81,000.00
SB551 10216136970 LIPTRAP RICHARD A 3246 CHARLES STREET FALLSTON MD 21047 95,000.00
SB551 10216137201 WATKINS ROBIN L H 2924 SANTA CRUZ SE ALBUQUERQUE NM 87106 97,750.00
SB551 10216137248 CURTIN KATHI M 1925 LORETTA LANE MADISON WI 53716 87,900.00
SB551 10216137424 AL-DIRAJI ALA 1715 E. MILTON HAZEL PARK MI 48030 40,400.00
SB551 10216137443 BROWN CARY 6638 EAST 46TH STREET INDIANAPOLIS IN 46226 58,500.00
SB551 10216137470 SANCHEZ MARCELINO D 818 WEST WEDWICK STREET TUCSON AZ 85706 30,225.00
SB551 10216137523 YOUNG THERESA J 7984 PINEHILL ROAD FRANKFORT IL 60423 120,000.00
SB551 10216137530 GODINEZ LINDA 7306 N. WINCHESTER, UNIT 202 CHICAGO IL 60626 15,000.00
SB551 10216137805 BUSTAMANTE ETELVERTO 5014 W. 13TH STREET CICERO IL 60650 96,300.00
SB551 10216137828 SAAD ALI H 7261-63 REUTER DEARBORN MI 48126 114,300.00
SB551 10216137886 IVERSON VERN W 470 KIELY BOULEVARD SANTA CLARA CA 95051 267,750.00
SB551 10216137889 WILKERSON ROGER C 6058 CHESBRO AVENUE SAN JOSE CA 95123 184,000.00
SB551 10216137905 WILLIAMS KIMBERLY T 1346 WEST 112TH PLACE CHICAGO IL 60643 52,500.00
SB551 10216138055 ANSELMO JOSEPH 176 SOUTH 200 EAST ELMO UT 84521 40,000.00
SB551 10216138158 HAGER BONNIE 281 S. VILLA ELMHURST IL 60126 112,000.00
SB551 10216138179 BEYDOUN MOHAMAD A 8308 DALE DEARBORN HEIGHTS MI 48127 75,300.00
SB551 10216138359 BOYLE SUSAN P 6515 N 80TH AVENUE GLENDALE AZ 85303 81,000.00
SB551 10216138398 WOLSKI JOHN A 6950 FOREST PRESERVE DRIVE NORRIDGE IL 60634 27,000.00
SB551 10216138401 GONZALEZ NORMA L 2146 WEST ADDISON CHICAGO IL 60618 157,200.00
SB551 10216138409 ELBERT ANDREW C JR 1724 LAKE AVENUE WILMETTE IL 60091 270,000.00
SB551 10216138507 JARRELL GAYLE E 4504 WEST ONYX AVENUE GLENDALE AZ 85302 72,000.00
SB551 10216138531 PODMORE CLYDE H 10097 NORTH 425 WEST MICHIGAN CITY IN 46360 80,000.00
SB551 10216138540 SANTANA JOSE 1934 W. SUPERIOR STREET CHICAGO IL 60622 144,000.00
SB551 10216138603 TROQUATO GEORGE J 2790 HAY LOFT WAY MORGAN HILL CA 95037 252,000.00
SB551 10216138679 ALWATAN ABBAS 5814 ELMER DETROIT MI 48210 30,600.00
SB551 10216138772 SUGUITAN MARCIAL A 34 S GREENVIEW STREET MUNDELEIN IL 60060 180,000.00
SB551 10216138784 KELLEY BOBBIE G 2134 N. AUBURN ST. SPEEDWAY IN 46224 73,100.00
SB551 10216138863 JACQUES MAE LOUISE 24409 LEHIGH DEARBORN MI 48125 25,000.00
SB551 10216138940 HILLMAN GARY J 1846 N FREMONT STREET CHICAGO IL 60614 360,000.00
SB551 10216138990 MOORE CHARLES 520 SOUTH 100 WEST SALINA UT 84654 45,000.00
SB551 10216139161 WILLMORE ANN AVERETT 85 NORTH 200 WEST SPRINGVILLE UT 84663 94,000.00
SB551 10216139162 BUTA PHILIP J 20 WEST YEARLING AVENUE PHOENIX AZ 85027 168,000.00
SB551 10216139459 JOHNSON DAVID P 557 W PABOR WAY #1 FRUITA CO 81521 42,750.00
SB551 10216139526 AMBROSE JOHN M 133 EAST IVY DRIVE MIDVALE UT 84047 56,700.00
SB551 10216139542 SCHIFFER FRED 11019 EAST CRESCENT AVENUE APACHE JUNCTION AZ 85220 59,200.00
SB551 10216139855 OCAMPO NILO SR 37644 TERICREST DRIVE STERLING HEIGHTS MI 48310 126,700.00
SB551 10216139857 MARTIN RUSSELL W 46200 MCBRIDE BELLEVILLE MI 48111 54,000.00
SB551 10216139918 LOVELAND STERLING G 7404 WEST MARYLAND AVENUE GLENDALE AZ 85303 68,800.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
SB551 10216123916 275,532.37 11/01/96 10/01/26 8.875 8.875 14.875 5.500
SB551 10216125624 159,339.53 11/01/96 10/01/26 11.875 11.875 17.875 8.000
SB551 10216130934 73,500.00 01/01/97 12/01/26 11.000 10.000 17.000 6.000
SB551 10216131876 113,000.00 02/01/97 01/01/27 9.750 8.750 15.750 6.000
SB551 10216132232 70,325.29 12/01/96 11/01/26 11.375 11.375 17.375 7.500
SB551 10216132263 71,950.45 12/01/96 11/01/26 7.875 7.875 13.875 3.750
SB551 10216133071 112,500.00 02/01/97 01/01/27 9.375 9.375 15.375 5.750
SB551 10216133095 170,000.00 01/01/97 12/01/26 9.875 9.875 15.875 6.250
SB551 10216135059 87,268.87 01/01/97 12/01/26 11.000 11.000 17.000 6.750
SB551 10216135221 28,600.00 01/01/97 12/01/26 11.000 10.000 17.000 6.000
SB551 10216135386 65,200.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB551 10216135632 73,100.00 02/01/97 01/01/27 10.875 9.875 16.875 6.250
SB551 10216135784 116,868.31 01/01/97 12/01/26 11.000 10.000 17.000 6.750
SB551 10216135907 172,550.00 02/01/97 01/01/27 10.500 9.500 16.500 6.250
SB551 10216136127 93,500.00 02/01/97 01/01/27 12.000 11.000 18.000 7.250
SB551 10216136151 203,925.25 01/01/97 12/01/26 10.875 10.875 16.875 7.500
SB551 10216136318 73,800.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB551 10216136412 360,000.00 02/01/97 01/01/27 12.500 11.500 18.500 7.500
SB551 10216136423 78,300.00 02/01/97 01/01/27 11.000 10.000 17.000 6.000
SB551 10216136559 96,800.00 02/01/97 01/01/27 9.625 8.625 15.625 5.250
SB551 10216136788 97,561.21 01/01/97 12/01/26 10.500 9.500 16.500 6.250
SB551 10216136895 109,600.00 02/01/97 01/01/27 12.500 11.500 18.500 7.500
SB551 10216136896 80,963.20 01/01/97 12/01/26 9.875 8.875 15.875 5.000
SB551 10216136970 95,000.00 02/01/97 01/01/27 9.750 8.750 15.750 5.250
SB551 10216137201 97,750.00 02/01/97 01/01/27 10.750 9.750 16.750 6.500
SB551 10216137248 87,900.00 02/01/97 01/01/27 9.000 8.000 15.000 4.500
SB551 10216137424 40,361.13 01/01/97 12/01/26 9.625 9.625 15.625 5.750
SB551 10216137443 58,471.98 01/01/97 12/01/26 9.625 9.625 15.625 5.750
SB551 10216137470 30,215.86 01/01/97 12/01/26 11.750 10.750 17.750 7.750
SB551 10216137523 120,000.00 02/01/97 01/01/27 11.000 10.000 17.000 6.000
SB551 10216137530 15,000.00 02/01/97 01/01/27 11.000 10.000 17.000 6.000
SB551 10216137805 96,092.47 02/01/97 01/01/27 9.875 8.875 15.875 5.000
SB551 10216137828 114,300.00 01/01/97 12/01/26 10.250 9.250 16.250 5.750
SB551 10216137886 267,073.29 02/01/97 01/01/27 10.250 9.250 16.250 6.000
SB551 10216137889 184,000.00 02/01/97 01/01/27 12.375 11.375 18.375 8.000
SB551 10216137905 52,215.76 12/01/96 11/01/26 10.875 10.875 16.875 7.500
SB551 10216138055 40,000.00 02/01/97 01/01/27 11.750 10.750 17.750 7.000
SB551 10216138158 112,000.00 02/01/97 01/01/27 9.750 8.750 15.750 5.250
SB551 10216138179 75,300.00 01/01/97 12/01/26 8.625 8.625 14.625 5.000
SB551 10216138359 81,000.00 02/01/97 01/01/27 9.125 9.125 15.125 5.750
SB551 10216138398 27,000.00 02/01/97 01/01/27 9.625 8.625 15.625 5.000
SB551 10216138401 157,200.00 02/01/97 01/01/27 10.875 9.875 16.875 6.250
SB551 10216138409 270,000.00 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB551 10216138507 72,000.00 02/01/97 01/01/27 10.625 10.625 16.625 7.250
SB551 10216138531 80,000.00 02/01/97 01/01/27 10.500 9.500 16.500 5.750
SB551 10216138540 144,000.00 02/01/97 01/01/27 12.500 11.500 18.500 7.750
SB551 10216138603 252,000.00 02/01/97 01/01/27 9.625 9.625 15.625 6.250
SB551 10216138679 30,584.54 01/01/97 12/01/26 9.375 9.375 15.375 5.750
SB551 10216138772 180,000.00 02/01/97 01/01/27 13.250 12.250 19.250 8.500
SB551 10216138784 73,100.00 02/01/97 01/01/27 11.250 10.250 17.250 6.750
SB551 10216138863 25,000.00 02/01/97 01/01/27 11.000 10.000 17.000 6.000
SB551 10216138940 360,000.00 02/01/97 01/01/27 11.875 11.875 17.875 8.500
SB551 10216138990 45,000.00 02/01/97 01/01/27 12.000 11.000 18.000 6.750
SB551 10216139161 94,000.00 02/01/97 01/01/27 11.625 10.625 17.625 6.900
SB551 10216139162 168,000.00 02/01/97 01/01/27 9.625 9.625 15.625 6.250
SB551 10216139459 42,750.00 02/01/97 01/01/27 9.375 8.375 15.375 4.750
SB551 10216139526 56,700.00 02/01/97 01/01/27 10.625 10.625 16.625 7.250
SB551 10216139542 59,200.00 02/01/97 01/01/27 9.625 9.625 15.625 6.250
SB551 10216139855 126,700.00 02/01/97 01/01/27 10.000 9.000 16.000 5.500
SB551 10216139857 54,000.00 02/01/97 01/01/27 9.000 8.000 15.000 4.500
SB551 10216139918 68,800.00 02/01/97 01/01/27 10.500 9.500 16.500 6.250
</TABLE>
<PAGE>
Alliance Funding Company Page 2 1/22/97
A division of Superior Bank FSB
Sale Schedule A
1996-4 Class 2 - 2nd Subsequent Transfer of Adjustable Rate Mortgages
- Settlement 1/22/97
<TABLE>
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SB551 10216140181 FURNISS KATHLEEN J 4985 BURCH CREEK DRIVE SOUTH OGDEN UT 84403 50,000.00
SB551 10216140485 CHARLESTON DEBORAH R 1061 WEST 79TH PLACE DENVER CO 80221 107,600.00
------------------------------------- ------------
63 Sale Total 6,897,235.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
SB551 10216140181 50,000.00 02/01/97 01/01/27 9.500 8.500 15.500 5.250
SB551 10216140485 107,600.00 02/01/97 01/01/27 11.375 10.375 17.375 7.000
----------- ------------ ----------------------------------
63 6,894,499.51 10.673 10.030 16.673 6.469
</TABLE>
<PAGE>
Alliance Funding Company Page 3 1/22/97
A division of Superior Bank FSB
Sale Schedule A
1996-4 Class 2 - 2nd Subsequent Transfer of Adjustable Rate Mortgages
- Settlement 1/22/97
<TABLE>
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SBC552 10218001463 CEYLAN DENHO 153 3RD ST BERGENFIELD NJ 07621 134,400.00
SBC552 10218001537 PROVVIDENZA SCOTT V 84 CHURCHVIEW LN PITTSFORD NY 14534 178,500.00
SBC552 10218001560 ANTHONY JOSEPH S 1861 ALABAMA AVENUE SE WASHINGTON DC 20020 75,200.00
SBC552 10218001682 KERNAN MELLA M 13 BAYBERRY LN WESTPORT CT 06880 412,000.00
SBC552 10218001959 BOLTUCH RUBIN 44 CRESCENT CIR ROCK HILL NY 12775 60,000.00
SBC552 10218002228 ANGEL PEDRO DEL 507 VAN SICKLEN ST BROOKLYN NY 11223 168,000.00
SBC552 10218002424 PIETRAK DOUGLAS 66 ROUTE GHENT NY 12075 73,600.00
SBC552 10218002652 SIMS ROBERT 115 ABINGDON AVE STATEN ISLAND NY 10308 233,200.00
SBC552 10218002705 HARRISON THOMAS R 131 NORWALK AVE MEDFORD NY 11763 82,400.00
SBC552 10218002771 ZUNIGA AMOUR 33 WILLIAMSON RD BERGENFIELD NJ 07621 125,500.00
SBC552 10218002885 PULLIAM ERIC T 840 SPRUCE DRIVE WILMINGTON DE 19801 45,900.00
SBC552 10218002970 ROSSI LINDA 662 56TH ST BROOKLYN NY 11220 150,500.00
SBC552 10218003120 VARGAS FAUSTO 34-28 92ND STREET JACKSON HEIGHTS NY 11372 222,300.00
SBC552 10218003204 MALAFRONTE JOSEPH 430 RIDGEWOOD AVE STATEN ISLAND NY 10312 120,000.00
SBC552 10218003278 QUIZHPI LUIS S 100-12 40TH ROAD CORONA NY 11368 238,500.00
SBC552 10218003353 TELYMONDE LOUIS J 299 CHANDLER RD JACKSON NJ 08527 138,500.00
SBC552 10218003364 MORSE MARY ANN 82 OXHEAD RD CENTEREACH NY 11720 75,000.00
SBC552 10218003369 OCONNOR THOMAS R 1166 HAMILTON AVE WATERBURY CT 06706 76,500.00
SBC552 10218003390 LEFKOWITZ RISA 88 OVERLOOK TER LEONIA NJ 07605 111,000.00
SBC552 10218003701 TRUSS CAROLYN J 7220 G ST SEAT PLEASANT MD 20743 92,772.00
SBC552 10218003713 BARNHART PHYLISS J 1905 ALLENDALE CT LANDOVER MD 20785 61,600.00
SBC552 10218003831 JOHNSON MARY 27 WOLCOTT TER NEWARK NJ 07112 79,950.00
SBC552 10218003867 MEDLEY KATHA L 2506 LARRY AVE FORT WASHINGTON MD 20744 108,000.00
SBC552 10218003881 CIVITELLO JAMES A 1007 ECHO LAKE RD WATERTOWN CT 06795 112,500.00
SBC552 10218003914 RINDNER MARK H 2068 STANLEY TERRACE UNION NJ 07083 127,500.00
SBC552 10218003948 MELLINA ROBERT 1590 GARY ST EAST MEADOW NY 11554 175,000.00
SBC552 10218003979 PAULINO LUIS R 843 THROGGS NECK EXPY BRONX NY 10465 274,500.00
SBC552 10218004006 PRESTIA JOHN 9 FARMTREE RD MANALAPAN NJ 07726 158,000.00
SBC552 10218004058 WILLIAMS HENRY 115 CHATHAM ST HARTFORD CT 06112 61,000.00
SBC552 10218004084 FLOREZ GUSTAVO 37 SHERMAN ST STAMFORD CT 06902 200,000.00
SBC552 10218004192 TURDIU PARID 6021 KENNEDY BLVD E WEST NEW YORK NJ 07093 240,000.00
SBC552 10218004215 BUONINCONTRI LOUIS 171 BUTLER AVE STATEN ISLAND NY 10307 197,910.00
SBC552 10218004248 SWALLER RHODA M 28 SWALLER HILL ROAD SHARON CT 06069 96,800.00
SBC552 10218004263 WHALEN ROBERT 46 HOLLOWBROOK ROAD LAKE PEEKSKILL NY 10537 118,150.00
SBC552 10218004290 ZOHAR POLINA 28 -01 MADISON TER FAIR LAWN NJ 07410 117,000.00
SBC552 10218004331 SKORUPA ROBERT 9 LANNIGAN DR LAWRENCEVILLE NJ 08648 174,400.00
SBC552 10218004404 CHASTAIN HUBERT LAMAR 608 WEST JERSEY AVENUE BRANDON FL 33510 92,000.00
SBC552 10218004449 RIMPLE JACQUELINE 21703 134TH RD LAURELTON NY 11413 124,000.00
SBC552 10218004471 LYDEM WAYNE D 41 COLONY STREET SEYMOUR CT 06483 101,600.00
SBC552 10218004522 HELMS JANET 1633 MONTAGUE ST NW WASHINGTON DC 20011 174,000.00
SBC552 10218004532 OVADIA DRORA SHALMONI 180 PARK PL BROOKLYN NY 11238 240,000.00
SBC552 10218004617 WU WINNIE HAI YAN 12 -07 FAIRCLOUGH PL FAIR LAWN NJ 07410 150,500.00
SBC552 10218004717 CUBA ROBERT 62 GARY PL STATEN ISLAND NY 10314 180,000.00
SBC552 10218004722 FREIDFERTIG SHLOMO 21 WINDMILL LN SCARSDALE NY 10583 314,300.00
SBC552 10218004764 SMALLWOOD CONSTANCE E 40081 THOMAS MILL RD LEESBURG VA 20175 500,000.00
SBC552 10218004783 BAEHR WILLIAM R 537 MALLARD DR CHAPIN SC 29036 103,160.00
SBC552 10218004907 ROBBINS ANN MARIE 6087 115TH AVENUE NORTH PINELLAS PARK FL 34666 70,500.00
SBC552 10218004952 JOHNSON KURT T 221 WOODCHUCK LN HARWINTON CT 06791 162,000.00
SBC552 10218005061 REID DELORES 1077-1079 18TH AVENUE NEWARK NJ 07106 65,600.00
SBC552 10218005211 PARKER LOUISE L 113 WARMSTONE PATH PEACHTREE CITY GA 30269 132,000.00
SBC552 10218005232 CLARKE EDWARD 663 EAST 87TH STREET BROOKLYN NY 11236 180,000.00
SBC552 10218005263 GAUDIO MICHAEL DAVID 761 OXFORD RD OXFORD CT 06478 73,000.00
SBC552 10218005486 KLEBANOFF MICHAEL 2 FREELAND FARMS ROAD CANTON CT 06019 152,100.00
SBC552 10218005510 RINALDI NICHOLAS 48 DEEPWOOD DR WOLCOTT CT 06716 145,350.00
SBC552 10218005522 KLEIN CHARLES U 2045 JEFFERSON AVENUE DUNEDIN FL 34698 72,000.00
SBC552 10218005601 COLE EMERICA E 37 LINDEN AVE OSSINING NY 10562 110,000.00
SBC552 10218005615 HENDERSON STEPHEN 215 BROAD AVE LEONIA NJ 07605 440,000.00
SBC552 10218005631 PEIFFER MICHELLE D. 6217 WESTRIDGE TRACE ACWORTH GA 30102 76,000.00
SBC552 10218005686 STEVENS DAVID T 590 BEECHER RD WOLCOTT CT 06716 140,250.00
SBC552 10218005764 MALICK DOUGLAS T 38 WILLIAM ST SHELTON CT 06484 144,500.00
SBC552 10218006098 RESCIGNO CHRISTOPHER 575-577 WASHINGTON AVE WATERBURY CT 06708 62,900.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
SBC552 10218001463 134,324.65 01/01/97 12/01/26 8.875 8.875 14.875 6.250
SBC552 10218001537 178,291.04 11/01/96 10/01/26 10.625 10.625 16.625 6.750
SBC552 10218001560 75,151.40 11/01/96 10/01/26 11.500 11.500 17.500 7.500
SBC552 10218001682 411,791.94 01/01/97 12/01/26 9.375 9.375 15.375 6.250
SBC552 10218001959 59,942.28 12/01/96 11/01/26 10.625 9.625 16.625 6.375
SBC552 10218002228 168,000.00 02/01/97 01/01/27 12.000 11.000 18.000 7.250
SBC552 10218002424 73,600.00 01/01/97 12/01/26 11.125 11.125 17.125 8.500
SBC552 10218002652 233,200.00 01/01/97 12/01/26 10.375 9.375 16.375 6.125
SBC552 10218002705 82,400.00 01/01/97 12/01/26 9.375 9.375 15.375 6.250
SBC552 10218002771 125,457.63 01/01/97 12/01/26 11.250 11.250 17.250 7.250
SBC552 10218002885 45,900.00 02/01/97 01/01/27 8.625 8.625 14.625 5.000
SBC552 10218002970 150,500.00 02/01/97 01/01/27 9.375 8.375 15.375 4.750
SBC552 10218003120 222,206.78 01/01/97 12/01/26 10.250 9.250 16.250 5.750
SBC552 10218003204 120,000.00 02/01/97 01/01/27 8.750 8.750 14.750 5.375
SBC552 10218003278 238,500.00 02/01/97 01/01/27 10.375 10.375 16.375 7.000
SBC552 10218003353 138,500.00 02/01/97 01/01/27 9.250 8.250 15.250 6.250
SBC552 10218003364 75,000.00 02/01/97 01/01/27 9.375 9.375 15.375 6.000
SBC552 10218003369 76,500.00 02/01/97 01/01/27 10.750 9.750 16.750 7.500
SBC552 10218003390 111,000.00 01/01/97 12/01/26 11.625 11.625 17.625 8.000
SBC552 10218003701 92,772.00 02/01/97 01/01/27 11.625 10.625 17.625 7.250
SBC552 10218003713 61,576.18 01/01/97 12/01/26 10.625 10.625 16.625 7.000
SBC552 10218003831 79,950.00 02/01/97 01/01/27 13.125 12.125 19.125 7.750
SBC552 10218003867 108,000.00 02/01/97 01/01/27 10.375 10.375 16.375 7.000
SBC552 10218003881 112,500.00 02/01/97 01/01/27 12.000 11.000 18.000 7.750
SBC552 10218003914 127,500.00 02/01/97 01/01/27 10.625 10.625 16.625 6.750
SBC552 10218003948 175,000.00 02/01/97 01/01/27 12.500 11.500 18.500 7.500
SBC552 10218003979 274,500.00 02/01/97 01/01/27 11.000 10.000 17.000 6.750
SBC552 10218004006 158,000.00 02/01/97 01/01/27 10.875 10.875 16.875 7.500
SBC552 10218004058 61,000.00 02/01/97 01/01/27 11.750 10.750 17.750 7.000
SBC552 10218004084 200,000.00 02/01/97 01/01/27 10.250 9.250 16.250 6.250
SBC552 10218004192 240,000.00 02/01/97 01/01/27 8.375 7.375 14.375 4.750
SBC552 10218004215 197,910.00 02/01/97 01/01/27 10.000 10.000 16.000 6.625
SBC552 10218004248 96,751.12 02/01/97 01/01/27 9.375 8.375 15.375 4.750
SBC552 10218004263 118,107.87 01/01/97 12/01/26 11.000 10.000 17.000 6.500
SBC552 10218004290 117,000.00 02/01/97 01/01/27 11.500 11.500 17.500 8.125
SBC552 10218004331 174,400.00 02/01/97 01/01/27 10.625 10.625 16.625 8.000
SBC552 10218004404 92,000.00 02/01/97 01/01/27 9.500 8.500 15.500 5.250
SBC552 10218004449 124,000.00 02/01/97 01/01/27 12.500 11.500 18.500 7.500
SBC552 10218004471 101,600.00 02/01/97 01/01/27 8.750 7.750 14.750 5.500
SBC552 10218004522 174,000.00 02/01/97 01/01/27 8.750 7.750 14.750 5.500
SBC552 10218004532 240,000.00 02/01/97 01/01/27 11.250 11.250 17.250 7.875
SBC552 10218004617 150,500.00 02/01/97 01/01/27 10.125 10.125 16.125 6.750
SBC552 10218004717 179,896.44 01/01/97 12/01/26 8.750 8.750 14.750 5.375
SBC552 10218004722 314,300.00 02/01/97 01/01/27 8.750 7.750 14.750 4.750
SBC552 10218004764 500,000.00 01/01/97 12/01/26 9.750 8.750 15.750 5.250
SBC552 10218004783 103,160.00 02/01/97 01/01/27 10.375 9.375 16.375 6.000
SBC552 10218004907 70,500.00 02/01/97 01/01/27 9.375 8.375 15.375 5.000
SBC552 10218004952 162,000.00 02/01/97 01/01/27 10.750 9.750 16.750 6.750
SBC552 10218005061 65,600.00 02/01/97 01/01/27 11.375 11.375 17.375 8.250
SBC552 10218005211 132,000.00 02/01/97 01/01/27 9.750 8.750 15.750 5.250
SBC552 10218005232 180,000.00 02/01/97 01/01/27 9.875 8.875 15.875 6.625
SBC552 10218005263 73,000.00 02/01/97 01/01/27 11.125 10.125 17.125 6.750
SBC552 10218005486 152,056.48 01/01/97 12/01/26 12.000 11.000 18.000 7.750
SBC552 10218005510 145,289.05 02/01/97 01/01/27 10.250 9.250 16.250 6.500
SBC552 10218005522 72,000.00 02/01/97 01/01/27 12.500 11.500 18.500 7.500
SBC552 10218005601 110,000.00 02/01/97 01/01/27 12.125 11.125 18.125 8.250
SBC552 10218005615 440,000.00 02/01/97 01/01/27 9.250 9.250 15.250 5.875
SBC552 10218005631 76,000.00 02/01/97 01/01/27 9.875 9.875 15.875 6.250
SBC552 10218005686 140,250.00 02/01/97 01/01/27 11.750 10.750 17.750 7.500
SBC552 10218005764 144,500.00 02/01/97 01/01/27 9.500 8.500 15.500 5.500
SBC552 10218006098 62,900.00 02/01/97 01/01/27 10.125 10.125 16.125 6.750
</TABLE>
<PAGE>
Alliance Funding Company Page 4 1/22/97
A division of Superior Bank FSB
Sale Schedule A
1996-4 Class 2 - 2nd Subsequent Transfer of Adjustable Rate Mortgages
- Settlement 1/22/97
<TABLE>
<CAPTION>
Principal
Zip Balance at
Sale ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SBC552 10218006203 LINDSAY AUGUSTA 215 WEST COULTER STREET PHILADELPHIA PA 19144 48,000.00
SBC552 10218006314 HENDERSON KEN 1506 NORTH BEACH AVENUE NORTH BEACH HAVEN NJ 08008 136,500.00
SBC552 10218006367 SOUDERS SHANE 107 CUMBERLAND ST HARRISBURG PA 17102 65,000.00
SBC552 10218006395 RODRIGUEZ CHARLES 206 WINDWARD COURT PORT JEFFERSON NY 11777 100,000.00
SBC552 10218006397 ELLIOTT JOANN 5106 CROSSWOOD AVE BALTIMORE MD 21214 48,750.00
SBC552 10218006546 JOHN J ANDREW ST JR 840 MOORES MILL ROAD ATLANTA GA 30327 175,000.00
SBC552 10218006558 GAMBLE MARLA D 1525 WEST END DRIVE PHILADELPHIA PA 19151 70,400.00
SBC552 10218007063 SHERWOOD LISA I 4 HILLSIDE AVE RIVERDALE NJ 07457 90,000.00
SBC552 10218007395 CHIAPPETTA RICHARD 18 SLEEPY HOLLOW LANE STAMFORD CT 06905 178,000.00
SBC552 10218007424 WEH DOUGLAS 3895 PARK AVE EDISON NJ 08817 185,000.00
------------------------------------- -------------
71 Sale Total 10,218,492.00
134 Total with Superior 17,115,727.00
134 Grand Total 17,115,727.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
SBC552 10218006203 47,977.01 01/01/97 12/01/26 9.625 9.625 15.625 6.000
SBC552 10218006314 136,500.00 02/01/97 01/01/27 9.625 9.625 15.625 7.000
SBC552 10218006367 64,969.68 01/01/97 12/01/26 9.750 8.750 15.750 5.500
SBC552 10218006395 100,000.00 02/01/97 01/01/27 9.625 9.625 15.625 6.000
SBC552 10218006397 48,750.00 01/01/97 12/01/26 11.125 11.125 17.125 7.750
SBC552 10218006546 175,000.00 02/01/97 01/01/27 10.375 10.375 16.375 6.750
SBC552 10218006558 70,378.11 01/01/97 12/01/26 11.625 11.625 17.625 8.500
SBC552 10218007063 90,000.00 02/01/97 01/01/27 8.375 8.375 14.375 6.000
SBC552 10218007395 177,902.77 12/01/96 11/01/26 9.000 9.000 15.000 6.250
SBC552 10218007424 185,000.00 02/01/97 01/01/27 10.375 10.375 16.375 7.000
----------- ------------- ----------------------------------
71 10,217,262.43 10.227 9.702 16.227 6.454
134 17,111,761.94 10.407 9.834 16.407 6.460
134 17,111,761.94 10.407 9.834 16.407 6.460
</TABLE>
<PAGE>
Alliance Funding Company Page 1 1/22/97
A division of Superior Bank FSB
Sale Schedule B
1996-4 Class 2 - 2nd Subsequent Transfer of Adjustable Rate Mortgages
- Settlement 1/22/97
<TABLE>
<CAPTION>
Principal Type of Scheduled Cut-off Date Original Next Current
Balance at Mortgaged Payment Principal LTV Adjustment Mortgage
Sale ID Account Name Origination Property Int & Prin Balance Ratio Date Rate
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SB551 10216123916 ORTIZ THOMAS 276,000.00 SF 2,195.98 275,532.37 80.0 04/01/97 8.875
SB551 10216125624 CASTRO EDGAR 160,000.00 SF 1,630.41 159,339.53 69.5 04/01/97 11.875
SB551 10216130934 BLEVINS RICHARD 73,500.00 SF 699.96 73,500.00 75.0 12/01/98 11.000
SB551 10216131876 MARABITO PATRICIA M 113,000.00 SF 970.84 113,000.00 59.4 01/01/99 9.750
SB551 10216132232 MARTIN SCOTT M 70,400.00 SF 690.46 70,325.29 80.0 05/01/97 11.375
SB551 10216132263 HOVATTER JENNIFER L 72,000.00 SF 522.05 71,950.45 79.5 05/01/97 7.875
SB551 10216133071 HARRIS BONNIE 112,500.00 SF 935.72 112,500.00 89.6 07/01/97 9.375
SB551 10216133095 STEFOS STEPHEN 170,000.00 SF 1,539.19 170,000.00 85.0 06/01/97 9.875
SB551 10216135059 PALMER KIM 87,300.00 SF 831.38 87,268.87 66.6 06/01/97 11.000
SB551 10216135221 BOGART TONY VAN DEN 28,600.00 SF 272.36 28,600.00 65.0 12/01/98 11.000
SB551 10216135386 ASHLEY AUGUSTUS B 65,200.00 SF 584.26 65,200.00 89.9 01/01/99 10.250
SB551 10216135632 AMEZCUA SERGIO 73,100.00 MF 689.25 73,100.00 85.0 01/01/99 10.875
SB551 10216135784 GREINER KERY W 116,910.00 SF 1,113.36 116,868.31 90.0 12/01/98 11.000
SB551 10216135907 DRUMMOND RICHARD A 172,550.00 SF 1,578.38 172,550.00 85.0 01/01/99 10.500
SB551 10216136127 HOWELL DENNIS LEE 93,500.00 SF 961.75 93,500.00 79.9 01/01/99 12.000
SB551 10216136151 CRUZ MAYNARD DE LA 204,000.00 SF 1,923.50 203,925.25 85.0 06/01/97 10.875
SB551 10216136318 THIEL ROBERT L 73,800.00 SF 661.32 73,800.00 90.0 01/01/99 10.250
SB551 10216136412 WEEKLY RALPH 360,000.00 SF 3,842.13 360,000.00 80.0 01/01/99 12.500
SB551 10216136423 ZIEGLER OSCAR J 78,300.00 SF 745.67 78,300.00 49.5 01/01/99 11.000
SB551 10216136559 JACOBS DONALD J 96,800.00 SF 822.79 96,800.00 80.0 01/01/99 9.625
SB551 10216136788 MULLIGAN JOSEPH F 97,600.00 SF 892.79 97,561.21 80.0 12/01/98 10.500
SB551 10216136895 BUTLER ALFLOYD 109,600.00 SF 1,169.71 109,600.00 80.0 01/01/99 12.500
SB551 10216136896 MATA MARIO M 81,000.00 SF 703.36 80,963.20 90.0 12/01/98 9.875
SB551 10216136970 LIPTRAP RICHARD A 95,000.00 SF 816.20 95,000.00 60.8 01/01/99 9.750
SB551 10216137201 WATKINS ROBIN L H 97,750.00 SF 912.48 97,750.00 85.0 01/01/99 10.750
SB551 10216137248 CURTIN KATHI M 87,900.00 SF 707.26 87,900.00 78.4 01/01/99 9.000
SB551 10216137424 AL-DIRAJI ALA 40,400.00 SF 343.40 40,361.13 87.8 06/01/97 9.625
SB551 10216137443 BROWN CARY 58,500.00 SF 497.24 58,471.98 90.0 06/01/97 9.625
SB551 10216137470 SANCHEZ MARCELINO D 30,225.00 SF 305.10 30,215.86 65.0 12/01/98 11.750
SB551 10216137523 YOUNG THERESA J 120,000.00 SF 1,142.79 120,000.00 75.0 01/01/99 11.000
SB551 10216137530 GODINEZ LINDA 15,000.00 SF 142.85 15,000.00 35.7 01/01/99 11.000
SB551 10216137805 BUSTAMANTE ETELVERTO 96,300.00 SF 836.22 96,092.47 90.0 01/01/99 9.875
SB551 10216137828 SAAD ALI H 114,300.00 MF 1,024.24 114,300.00 87.9 12/01/98 10.250
SB551 10216137886 IVERSON VERN W 267,750.00 SF 2,399.31 267,073.29 85.0 01/01/99 10.250
SB551 10216137889 WILKERSON ROGER C 184,000.00 SF 1,945.92 184,000.00 80.0 01/01/99 12.375
SB551 10216137905 WILLIAMS KIMBERLY T 52,500.00 SF 495.02 52,215.76 75.0 05/01/97 10.875
SB551 10216138055 ANSELMO JOSEPH 40,000.00 SF 403.76 40,000.00 48.7 01/01/99 11.750
SB551 10216138158 HAGER BONNIE 112,000.00 SF 962.25 112,000.00 80.0 01/01/99 9.750
SB551 10216138179 BEYDOUN MOHAMAD A 75,300.00 SF 585.68 75,300.00 87.5 06/01/97 8.625
SB551 10216138359 BOYLE SUSAN P 81,000.00 SF 659.04 81,000.00 90.0 07/01/97 9.125
SB551 10216138398 WOLSKI JOHN A 27,000.00 SF 229.50 27,000.00 22.0 01/01/99 9.625
SB551 10216138401 GONZALEZ NORMA L 157,200.00 SF 1,482.22 157,200.00 84.9 01/01/99 10.875
SB551 10216138409 ELBERT ANDREW C JR 270,000.00 SF 2,419.47 270,000.00 90.0 01/01/99 10.250
SB551 10216138507 JARRELL GAYLE E 72,000.00 SF 665.35 72,000.00 80.0 07/01/97 10.625
SB551 10216138531 PODMORE CLYDE H 80,000.00 SF 731.79 80,000.00 60.6 01/01/99 10.500
SB551 10216138540 SANTANA JOSE 144,000.00 MF 1,536.85 144,000.00 80.0 01/01/99 12.500
SB551 10216138603 TROQUATO GEORGE J 252,000.00 SF 2,141.98 252,000.00 80.0 07/01/97 9.625
SB551 10216138679 ALWATAN ABBAS 30,600.00 SF 254.52 30,584.54 90.0 06/01/97 9.375
SB551 10216138772 SUGUITAN MARCIAL A 180,000.00 SF 2,026.39 180,000.00 80.0 01/01/99 13.250
SB551 10216138784 KELLEY BOBBIE G 73,100.00 SF 709.99 73,100.00 85.0 01/01/99 11.250
SB551 10216138863 JACQUES MAE LOUISE 25,000.00 SF 238.08 25,000.00 46.7 01/01/99 11.000
SB551 10216138940 HILLMAN GARY J 360,000.00 SF 3,668.40 360,000.00 80.0 07/01/97 11.875
SB551 10216138990 MOORE CHARLES 45,000.00 SF 462.88 45,000.00 51.7 01/01/99 12.000
SB551 10216139161 WILLMORE ANN AVERETT 94,000.00 SF 939.85 94,000.00 71.2 01/01/99 11.625
SB551 10216139162 BUTA PHILIP J 168,000.00 SF 1,427.99 168,000.00 76.3 07/01/97 9.625
SB551 10216139459 JOHNSON DAVID P 42,750.00 CD 355.58 42,750.00 75.0 01/01/99 9.375
SB551 10216139526 AMBROSE JOHN M 56,700.00 SF 523.96 56,700.00 63.0 07/01/97 10.625
SB551 10216139542 SCHIFFER FRED 59,200.00 SF 503.20 59,200.00 80.0 07/01/97 9.625
SB551 10216139855 OCAMPO NILO SR 126,700.00 SF 1,111.88 126,700.00 74.9 01/01/99 10.000
SB551 10216139857 MARTIN RUSSELL W 54,000.00 SF 434.50 54,000.00 60.0 01/01/99 9.000
SB551 10216139918 LOVELAND STERLING G 68,800.00 SF 629.35 68,800.00 80.0 01/01/99 10.500
</TABLE>
Property
Value at Owner
Sale ID Account Origination Occupied
- --------------------------------------------
SB551 10216123916 345,000.00 Y
SB551 10216125624 230,000.00 Y
SB551 10216130934 98,000.00 Y
SB551 10216131876 190,000.00 Y
SB551 10216132232 88,000.00 Y
SB551 10216132263 90,500.00 Y
SB551 10216133071 125,500.00 Y
SB551 10216133095 200,000.00 Y
SB551 10216135059 131,000.00 Y
SB551 10216135221 44,000.00 Y
SB551 10216135386 72,500.00 Y
SB551 10216135632 86,000.00 Y
SB551 10216135784 129,900.00 Y
SB551 10216135907 203,000.00 Y
SB551 10216136127 117,000.00 Y
SB551 10216136151 240,000.00 Y
SB551 10216136318 82,000.00 Y
SB551 10216136412 450,000.00 Y
SB551 10216136423 158,000.00 Y
SB551 10216136559 121,000.00 Y
SB551 10216136788 122,000.00 Y
SB551 10216136895 137,000.00 Y
SB551 10216136896 90,000.00 Y
SB551 10216136970 156,000.00 Y
SB551 10216137201 115,000.00 Y
SB551 10216137248 112,000.00 Y
SB551 10216137424 46,000.00 Y
SB551 10216137443 65,000.00 Y
SB551 10216137470 46,500.00 Y
SB551 10216137523 160,000.00 Y
SB551 10216137530 42,000.00 Y
SB551 10216137805 107,000.00 Y
SB551 10216137828 130,000.00 Y
SB551 10216137886 315,000.00 Y
SB551 10216137889 230,000.00 Y
SB551 10216137905 70,000.00 Y
SB551 10216138055 82,000.00 Y
SB551 10216138158 140,000.00 Y
SB551 10216138179 86,000.00 Y
SB551 10216138359 90,000.00 Y
SB551 10216138398 122,500.00 Y
SB551 10216138401 185,000.00 Y
SB551 10216138409 300,000.00 Y
SB551 10216138507 90,000.00 Y
SB551 10216138531 132,000.00 Y
SB551 10216138540 180,000.00 Y
SB551 10216138603 315,000.00 Y
SB551 10216138679 34,000.00 Y
SB551 10216138772 225,000.00 Y
SB551 10216138784 86,000.00 Y
SB551 10216138863 53,500.00 Y
SB551 10216138940 450,000.00 Y
SB551 10216138990 87,000.00 Y
SB551 10216139161 132,000.00 Y
SB551 10216139162 220,000.00 Y
SB551 10216139459 57,000.00 Y
SB551 10216139526 90,000.00 Y
SB551 10216139542 74,000.00 Y
SB551 10216139855 169,000.00 Y
SB551 10216139857 90,000.00 Y
SB551 10216139918 86,000.00 Y
<PAGE>
Alliance Funding Company Page 2 1/22/97
A division of Superior Bank FSB
Sale Schedule B
1996-4 Class 2 - 2nd Subsequent Transfer of Adjustable Rate Mortgages
- Settlement 1/22/97
<TABLE>
<CAPTION>
Principal Type of Scheduled Cut-off Date Original Next Current
Balance at Mortgaged Payment Principal LTV Adjustment Mortgage
Sale ID Account Name Origination Property Int & Prin Balance Ratio Date Rate
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SB551 10216140181 FURNISS KATHLEEN J 50,000.00 SF 420.43 50,000.00 32.2 01/01/99 9.500
SB551 10216140485 CHARLESTON DEBORAH R 107,600.00 SF 1,055.30 107,600.00 80.0 01/01/99 11.375
----------------------------------------------------- ------------------------------- ------
63 Sale Total 6,897,235.00 64,124.84 6,894,499.51 78.9 10.673
</TABLE>
Property
Value at Owner
Sale ID Account Origination Occupied
- --------------------------------------------
SB551 10216140181 155,000.00 N
SB551 10216140485 134,500.00 Y
----------- ------------
63 9,010,400.00
<PAGE>
Alliance Funding Company Page 3 1/22/97
A division of Superior Bank FSB
Sale Schedule B
1996-4 Class 2 - 2nd Subsequent Transfer of Adjustable Rate Mortgages
- Settlement 1/22/97
<TABLE>
<CAPTION>
Principal Type of Scheduled Cut-off Date Original Next Current
Balance at Mortgaged Payment Principal LTV Adjustment Mortgage
Sale ID Account Name Origination Property Int & Prin Balance Ratio Date Rate
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SBC552 10218001463 CEYLAN DENHO 134,400.00 SF 1,069.35 134,324.65 79.0 06/01/97 8.875
SBC552 10218001537 PROVVIDENZA SCOTT V 178,500.00 SF 1,649.51 178,291.04 85.0 04/01/97 10.625
SBC552 10218001560 ANTHONY JOSEPH S 75,200.00 SF 744.70 75,151.40 80.0 04/01/97 11.500
SBC552 10218001682 KERNAN MELLA M 412,000.00 SF 3,426.81 411,791.94 80.0 06/01/97 9.375
SBC552 10218001959 BOLTUCH RUBIN 60,000.00 SF 554.46 59,942.28 70.5 11/01/98 10.625
SBC552 10218002228 ANGEL PEDRO DEL 168,000.00 SF 1,728.07 168,000.00 80.0 01/01/99 12.000
SBC552 10218002424 PIETRAK DOUGLAS 73,600.00 SF 707.87 73,600.00 80.0 06/01/97 11.125
SBC552 10218002652 SIMS ROBERT 233,200.00 MF 2,111.41 233,200.00 80.9 12/01/98 10.375
SBC552 10218002705 HARRISON THOMAS R 82,400.00 SF 685.36 82,400.00 80.0 06/01/97 9.375
SBC552 10218002771 ZUNIGA AMOUR 125,500.00 SF 1,218.93 125,457.63 80.9 06/01/97 11.250
SBC552 10218002885 PULLIAM ERIC T 45,900.00 SF 357.01 45,900.00 90.0 07/01/97 8.625
SBC552 10218002970 ROSSI LINDA 150,500.00 MF 1,251.78 150,500.00 70.0 01/01/99 9.375
SBC552 10218003120 VARGAS FAUSTO 222,300.00 MF 1,992.03 222,206.78 90.0 12/01/98 10.250
SBC552 10218003204 MALAFRONTE JOSEPH 120,000.00 SF 944.04 120,000.00 76.9 07/01/97 8.750
SBC552 10218003278 QUIZHPI LUIS S 238,500.00 MF 2,159.40 238,500.00 90.0 07/01/97 10.375
SBC552 10218003353 TELYMONDE LOUIS J 138,500.00 SF 1,139.41 138,500.00 65.9 01/01/99 9.250
SBC552 10218003364 MORSE MARY ANN 75,000.00 SF 623.81 75,000.00 70.7 07/01/97 9.375
SBC552 10218003369 OCONNOR THOMAS R 76,500.00 SF 714.11 76,500.00 85.0 01/01/99 10.750
SBC552 10218003390 LEFKOWITZ RISA 111,000.00 SF 1,109.82 111,000.00 79.5 06/01/97 11.625
SBC552 10218003701 TRUSS CAROLYN J 92,772.00 SF 927.57 92,772.00 85.9 01/01/99 11.625
SBC552 10218003713 BARNHART PHYLISS J 61,600.00 SF 569.24 61,576.18 80.0 06/01/97 10.625
SBC552 10218003831 JOHNSON MARY 79,950.00 MF 892.22 79,950.00 65.0 01/01/99 13.125
SBC552 10218003867 MEDLEY KATHA L 108,000.00 SF 977.84 108,000.00 80.0 07/01/97 10.375
SBC552 10218003881 CIVITELLO JAMES A 112,500.00 SF 1,157.19 112,500.00 75.0 01/01/99 12.000
SBC552 10218003914 RINDNER MARK H 127,500.00 SF 1,178.22 127,500.00 85.0 07/01/97 10.625
SBC552 10218003948 MELLINA ROBERT 175,000.00 SF 1,867.70 175,000.00 79.5 01/01/99 12.500
SBC552 10218003979 PAULINO LUIS R 274,500.00 MF 2,614.13 274,500.00 90.0 01/01/99 11.000
SBC552 10218004006 PRESTIA JOHN 158,000.00 SF 1,489.77 158,000.00 79.7 07/01/97 10.875
SBC552 10218004058 WILLIAMS HENRY 61,000.00 SF 615.74 61,000.00 67.0 01/01/99 11.750
SBC552 10218004084 FLOREZ GUSTAVO 200,000.00 MF 1,792.20 200,000.00 72.4 01/01/99 10.250
SBC552 10218004192 TURDIU PARID 240,000.00 MF 1,824.17 240,000.00 80.0 01/01/99 8.375
SBC552 10218004215 BUONINCONTRI LOUIS 197,910.00 MF 1,736.80 197,910.00 90.0 07/01/97 10.000
SBC552 10218004248 SWALLER RHODA M 96,800.00 SF 805.13 96,751.12 80.0 01/01/99 9.375
SBC552 10218004263 WHALEN ROBERT 118,150.00 SF 1,125.17 118,107.87 85.0 12/01/98 11.000
SBC552 10218004290 ZOHAR POLINA 117,000.00 SF 1,158.64 117,000.00 80.6 07/01/97 11.500
SBC552 10218004331 SKORUPA ROBERT 174,400.00 SF 1,611.63 174,400.00 80.0 07/01/97 10.625
SBC552 10218004404 CHASTAIN HUBERT LAMAR 92,000.00 SF 773.59 92,000.00 80.0 01/01/99 9.500
SBC552 10218004449 RIMPLE JACQUELINE 124,000.00 MF 1,323.40 124,000.00 80.0 01/01/99 12.500
SBC552 10218004471 LYDEM WAYNE D 101,600.00 SF 799.29 101,600.00 80.0 01/01/99 8.750
SBC552 10218004522 HELMS JANET 174,000.00 SF 1,368.86 174,000.00 75.0 01/01/99 8.750
SBC552 10218004532 OVADIA DRORA SHALMONI 240,000.00 MF 2,331.03 240,000.00 80.0 07/01/97 11.250
SBC552 10218004617 WU WINNIE HAI YAN 150,500.00 SF 1,334.67 150,500.00 70.0 07/01/97 10.125
SBC552 10218004717 CUBA ROBERT 180,000.00 SF 1,416.06 179,896.44 80.0 06/01/97 8.750
SBC552 10218004722 FREIDFERTIG SHLOMO 314,300.00 SF 2,472.60 314,300.00 70.0 01/01/99 8.750
SBC552 10218004764 SMALLWOOD CONSTANCE E 500,000.00 SF 4,295.77 500,000.00 77.5 12/01/98 9.750
SBC552 10218004783 BAEHR WILLIAM R 103,160.00 SF 934.02 103,160.00 73.6 01/01/99 10.375
SBC552 10218004907 ROBBINS ANN MARIE 70,500.00 SF 586.38 70,500.00 61.3 01/01/99 9.375
SBC552 10218004952 JOHNSON KURT T 162,000.00 SF 1,512.24 162,000.00 90.0 01/01/99 10.750
SBC552 10218005061 REID DELORES 65,600.00 SF 643.38 65,600.00 80.0 07/01/97 11.375
SBC552 10218005211 PARKER LOUISE L 132,000.00 SF 1,134.08 132,000.00 80.4 01/01/99 9.750
SBC552 10218005232 CLARKE EDWARD 180,000.00 SF 1,563.03 180,000.00 90.0 01/01/99 9.875
SBC552 10218005263 GAUDIO MICHAEL DAVID 73,000.00 SF 702.10 73,000.00 64.6 01/01/99 11.125
SBC552 10218005486 KLEBANOFF MICHAEL 152,100.00 SF 1,564.52 152,056.48 84.9 12/01/98 12.000
SBC552 10218005510 RINALDI NICHOLAS 145,350.00 SF 1,302.48 145,289.05 85.0 01/01/99 10.250
SBC552 10218005522 KLEIN CHARLES U 72,000.00 SF 768.43 72,000.00 80.0 01/01/99 12.500
SBC552 10218005601 COLE EMERICA E 110,000.00 SF 1,142.07 110,000.00 73.3 01/01/99 12.125
SBC552 10218005615 HENDERSON STEPHEN 440,000.00 SF 3,619.77 440,000.00 80.0 07/01/97 9.250
SBC552 10218005631 PEIFFER MICHELLE D. 76,000.00 SF 659.94 76,000.00 80.0 07/01/97 9.875
SBC552 10218005686 STEVENS DAVID T 140,250.00 SF 1,415.70 140,250.00 85.0 01/01/99 11.750
SBC552 10218005764 MALICK DOUGLAS T 144,500.00 SF 1,215.03 144,500.00 85.0 01/01/99 9.500
SBC552 10218006098 RESCIGNO CHRISTOPHER 62,900.00 MF 557.81 62,900.00 89.9 07/01/97 10.125
</TABLE>
Property
Value at Owner
Sale ID Account Origination Occupied
- --------------------------------------------
SBC552 10218001463 170,000.00 Y
SBC552 10218001537 210,000.00 Y
SBC552 10218001560 94,000.00 Y
SBC552 10218001682 515,000.00 Y
SBC552 10218001959 85,000.00 Y
SBC552 10218002228 210,000.00 Y
SBC552 10218002424 92,000.00 Y
SBC552 10218002652 288,000.00 Y
SBC552 10218002705 103,000.00 Y
SBC552 10218002771 155,000.00 Y
SBC552 10218002885 51,000.00 Y
SBC552 10218002970 215,000.00 N
SBC552 10218003120 247,000.00 Y
SBC552 10218003204 156,000.00 Y
SBC552 10218003278 265,000.00 Y
SBC552 10218003353 210,000.00 Y
SBC552 10218003364 106,000.00 Y
SBC552 10218003369 90,000.00 Y
SBC552 10218003390 139,500.00 Y
SBC552 10218003701 108,000.00 Y
SBC552 10218003713 77,000.00 Y
SBC552 10218003831 123,000.00 Y
SBC552 10218003867 135,000.00 Y
SBC552 10218003881 150,000.00 Y
SBC552 10218003914 150,000.00 Y
SBC552 10218003948 220,000.00 Y
SBC552 10218003979 305,000.00 Y
SBC552 10218004006 198,000.00 Y
SBC552 10218004058 91,000.00 Y
SBC552 10218004084 276,000.00 Y
SBC552 10218004192 300,000.00 Y
SBC552 10218004215 219,900.00 Y
SBC552 10218004248 121,000.00 Y
SBC552 10218004263 139,000.00 Y
SBC552 10218004290 145,000.00 Y
SBC552 10218004331 218,000.00 Y
SBC552 10218004404 115,000.00 Y
SBC552 10218004449 155,000.00 Y
SBC552 10218004471 127,000.00 Y
SBC552 10218004522 232,000.00 Y
SBC552 10218004532 300,000.00 Y
SBC552 10218004617 215,000.00 Y
SBC552 10218004717 225,000.00 Y
SBC552 10218004722 449,000.00 N
SBC552 10218004764 645,000.00 Y
SBC552 10218004783 140,000.00 Y
SBC552 10218004907 115,000.00 Y
SBC552 10218004952 180,000.00 Y
SBC552 10218005061 82,000.00 Y
SBC552 10218005211 164,000.00 Y
SBC552 10218005232 200,000.00 Y
SBC552 10218005263 113,000.00 Y
SBC552 10218005486 179,000.00 Y
SBC552 10218005510 171,000.00 Y
SBC552 10218005522 90,000.00 Y
SBC552 10218005601 150,000.00 Y
SBC552 10218005615 550,000.00 Y
SBC552 10218005631 95,000.00 Y
SBC552 10218005686 165,000.00 Y
SBC552 10218005764 170,000.00 Y
SBC552 10218006098 69,900.00 N
<PAGE>
Alliance Funding Company Page 4 1/22/97
A division of Superior Bank FSB
Sale Schedule B
1996-4 Class 2 - 2nd Subsequent Transfer of Adjustable Rate Mortgages
- Settlement 1/22/97
<TABLE>
<CAPTION>
Principal Type of Scheduled Cut-off Date Original Next Current
Balance at Mortgaged Payment Principal LTV Adjustment Mortgage
Sale ID Account Name Origination Property Int & Prin Balance Ratio Date Rate
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SBC552 10218006203 LINDSAY AUGUSTA 48,000.00 SF 407.99 47,977.01 68.5 06/01/97 9.625
SBC552 10218006314 HENDERSON KEN 136,500.00 MF 1,160.24 136,500.00 70.0 07/01/97 9.625
SBC552 10218006367 SOUDERS SHANE 65,000.00 SF 558.45 64,969.68 83.0 12/01/98 9.750
SBC552 10218006395 RODRIGUEZ CHARLES 100,000.00 CD 849.99 100,000.00 64.8 07/01/97 9.625
SBC552 10218006397 ELLIOTT JOANN 48,750.00 SF 468.87 48,750.00 65.0 06/01/97 11.125
SBC552 10218006546 JOHN J ANDREW ST JR 175,000.00 SF 1,584.47 175,000.00 88.3 07/01/97 10.375
SBC552 10218006558 GAMBLE MARLA D 70,400.00 SF 703.89 70,378.11 79.5 06/01/97 11.625
SBC552 10218007063 SHERWOOD LISA I 90,000.00 SF 684.06 90,000.00 50.5 07/01/97 8.375
SBC552 10218007395 CHIAPPETTA RICHARD 178,000.00 SF 1,432.23 177,902.77 79.1 05/01/97 9.000
SBC552 10218007424 WEH DOUGLAS 185,000.00 SF 1,675.00 185,000.00 67.2 07/01/97 10.375
----------------------------------------------------- ------------------------------- -------
71 Sale Total 10,218,492.00 91,492.68 10,217,262.43 79.3 10.227
134 Total with Superior 17,115,727.00 155,617.52 17,111,761.94 79.1 10.407
134 Grand Total 17,115,727.00 155,617.52 17,111,761.94 79.1 10.407
</TABLE>
Property
Value at Owner
Sale ID Account Origination Occupied
- --------------------------------------------
SBC552 10218006203 70,000.00 Y
SBC552 10218006314 195,000.00 Y
SBC552 10218006367 78,250.00 Y
SBC552 10218006395 154,090.00 Y
SBC552 10218006397 75,000.00 Y
SBC552 10218006546 198,000.00 Y
SBC552 10218006558 88,500.00 Y
SBC552 10218007063 178,000.00 Y
SBC552 10218007395 225,000.00 Y
SBC552 10218007424 275,000.00 Y
----------- -------------
71 13,011,140.00
134 22,021,540.00
134 22,021,540.00
