================================================================================
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 29, 1998
SUPERIOR BANK FSB (as depositor under the Pooling and Servicing Agreement, dated
as of December 1, 1997, providing for the issuance of AFC Mortgage Loan Asset
Backed Certificates, Series 1997-4)
SUPERIOR BANK FSB
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
United States 333-39199 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 (630) 916-4000
--------------
================================================================================
<PAGE>
Item 2. Acquisition or Disposition of Assets
------------------------------------
Description of the Certificates, Group 1 and Group 2
On December 22, 1997, a single series of certificates, entitled AFC
Mortgage Loan Asset Backed Certificates, Series 1997-4 (the "Certificates") were
issued pursuant to a pooling and servicing agreement (the "Agreement"), dated as
of December 1, 1997, among Superior Bank FSB, as depositor (the "Depositor") and
as servicer (the "Servicer") and LaSalle National Bank, as trustee (the
"Trustee").
On January 29, 1998, 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 $21,112,585.28 with respect to Sub-Pool I
with funds on deposit in the Sub-Pool I Pre-Funding Account, $39,883,184.48 with
respect to Sub-Pool II with funds on deposit in the Sub-Pool II Pre-Funding
Account, $22,076,608.88 with respect to Sub-Pool III with funds on deposit in
the Sub-Pool III Pre-Funding Account and $39,843,608.62 with respect to Sub-Pool
IV with funds on deposit in the Sub-Pool IV Pre-Funding Account, each
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 29, 1998, between
the Depositor and the Trustee (the "January 29 Instrument"). Attached to the
January 29 Instrument is the Mortgage Loan Schedules with respect to Sub-Pool I,
Sub-Pool II, Sub-Pool III and Sub-Pool IV listing the related Subsequent
Mortgage Loans that are the subject of such January 29 Instrument.
Items 3 through 6 and Item 8 are not included because they are not
applicable.
Item 7. Financial Statements and Exhibits
(a) Not applicable
(b) Not applicable
(c) Exhibits
4.2 Subsequent Transfer Instrument, dated January 29, 1998,
between Superior Bank FSB as Depositor and LaSalle National Bank
as Trustee.
2
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned 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 29, 1998
<PAGE>
EXHIBITS TABLE
4.2 Subsequent Transfer Instrument, dated January 29, 1998, 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 29, 1998, between Superior Bank FSB, as seller (the "Depositor") and
LaSalle National Bank, as Trustee of the AFC Mortgage Loan Asset Backed
Certificates, Series 1997-4, as purchaser (the "Trustee"), and pursuant to the
Pooling and Servicing Agreement, dated as of December 1, 1997, by and among
Superior Bank FSB, as Depositor and 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.
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.
<PAGE>
(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 Certificate Insurer or 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.
<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
as Depositor and Servicer
By: /s/ WILLIAM C. BRACKEN
---------------------------------
Name: William C. Bracken
Title: Senior Vice President
and Chief Financial Officer
AFC MORTGAGE LOAN ASSET BACKED
CERTIFICATES, SERIES 1997-4
By: LASALLE NATIONAL BANK,
as Trustee
By: /s/ SHASHANK MISHRA
----------------------------------
Name: Shashank Mishra
Title: First Vice President
Attachments
- -----------
A. Additional terms of the sale.
B. Schedule of Subsequent Mortgage Loans.
C. Opinions of Depositor's counsel (bankruptcy, corporate).
D. Depositor's Officer's certificate.
E. Trustee's Certificate.
F. Opinion of Trustee's Counsel.
<PAGE>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1997-4
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT FOR GROUP 1
Series 1997-4
January 29, 1998
A.
1. Subsequent Cut-off Date: January 28, 1998
2. Pricing Date:
3. Subsequent Transfer Date: January 29, 1998
4. Aggregate Principal Balance of the Subsequent Mortgage
Loans as of the Subsequent Cut-off Date: $60,995,769.76
5. Purchase Price: 100.00%
B.
As to all the Subsequent Mortgage Loans the subject of this Instrument:
1. Shortest original term to maturity: 60 months
2. Longest original term to maturity: 360 months
3. Lowest Mortgage Rate: Sub-Pool I: 8.50% Sub-Pool II: 8.15%
4. Greatest Combined Loan-to-Value Ratio: 90.00%
5. Weighted Average Term since Origination (A) 1.81 months
6. April, 1998 first payment date: (A) - 0 -
[As to the final transfer of Subsequent Mortgage Loans:]
Sub-Pool I Sub-Pool II
7. WAC of all Mortgage Loans: 11.14% 11.44%
8. WAM of all Mortgage Loans: 268.82 months 210.33 months
9. Maximum Weighted average CLTV: 77.90% 77.12%
10. Balloon Mortgage Loans: 31.72% 25.69%
11. Largest Principal Balance: $213,244.30 $521,500.00
12. Non-owner occupied Mortgaged Properties: 6.33% 14.41%
13. Maximum zip code concentration: 1.17% 1.33%
14. Condominiums: - 0 - 1.00%
15. Single-family: 100% 79.17%
16. Multifamily, Commercial and
Mixed Use Properties - 0 - 15.66%
17. Manufactured Housing - 0 - 4.18%
(A) As of the end of the Group 1 funding period.
<PAGE>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1997-4
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT FOR GROUP 2
Series 1997-4
January 29, 1998
A.
1. Subsequent Cut-off Date: January 28, 1998
2. Pricing Date:
3. Subsequent Transfer Date: January 29, 1998
4. Aggregate Principal Balance of the Subsequent Mortgage
Loans as of the Subsequent Cut-off Date: $61,920,217.50
5. Purchase Price: 100.00%
B.
As to all the Subsequent Mortgage Loans the subject of this Instrument:
1. Shortest original term to maturity: 180 months
2. Longest original term to maturity: 360 months
3. Minimum Gross Margin: 7.00%
4. Greatest Loan-to-Value Ratio: 90.00 %
5. Maximum Mortgage Rate: 19.75%
6. Weighted Average Term since Origination (A): 1.92 months
7. April, 1998 first payment date (A): - 0 -
[As to the final transfer of Subsequent Mortgage Loans:]
Sub-Pool III Sub-Pool IV
8. WA Gross Margin: 6.32% 6.05%
9. WAC of all Mortgage Loans: 10.41% 10.14%
10.WAM of all Mortgage Loans: 357.06 months 350.88 months
11.Maximum Weighted average LTV: 80.73% 80.17%
12.Largest Principal Balance: $214,107.74(B) $780,000.00
13.Non-owner occupied Mortgaged Properties: 2.31% 3.67%
14.Maximum zip code concentration: 0.70% 1.49%
15.Condominiums: - 0 - 1.79%
16.Single-family: 100% 96.31%
17.Multifamily, Commercial and
Mixed Use Properties - 0 - - 0-
18.Manufactured Housing - 0 - 1.91%
(A) As of the end of the Group 2 funding period.
(B) This loan #0800442550 was part of the initial pool. The largest
principal balance for the subsequent transfer is $212,000.00.
<PAGE>
ADDITION NOTICE
January 29, 1998
LaSalle National Bank
135 South LaSalle Street
Re: Pooling and Servicing Agreement, dated as of December 1,
1997 (the "Pooling and Servicing Agreement"), by and
between Superior Bank FSB, as Depositor and Servicer and
LaSalle National Bank, as Trustee, relating to AFC
Mortgage Loan Asset Backed Certificates, Series 1997-4
(Sub-Pool I)
--------------------------------------------------------
Ladies and Gentlemen:
Pursuant to Section 2.10 of the Pooling and Servicing Agreement, the
Depositor has designated Subsequent Mortgage Loans to be sold to the Trust Fund
on January 29, 1998, with an aggregate principal balance of $21,100,000.00*.
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.
*approximate
Very truly yours,
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: First Vice President
Date: January 29, 1998
<PAGE>
ADDITION NOTICE
January 29, 1998
LaSalle National Bank
135 South LaSalle Street
Re: Pooling and Servicing Agreement, dated as of December
1, 1997 (the "Pooling and Servicing Agreement"), by and
between Superior Bank FSB, as Depositor and Servicer
and LaSalle National Bank, as Trustee, relating to AFC
Mortgage Loan Asset Backed Certificates, Series 1997-4
(Sub-Pool II)
--------------------------------------------------------
Ladies and Gentlemen:
Pursuant to Section 2.10 of the Pooling and Servicing Agreement, the
Depositor has designated Subsequent Mortgage Loans to be sold to the Trust Fund
on January 29, 1998, with an aggregate principal balance of $39,880,000.00*.
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.
*approximate
Very truly yours,
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: First Vice President
Date: January 29, 1998
<PAGE>
ADDITION NOTICE
January 29, 1998
LaSalle National Bank
135 South LaSalle Street
Re: Pooling and Servicing Agreement, dated as of December
1, 1997 (the "Pooling and Servicing Agreement"), by and
between Superior Bank FSB, as Depositor and Servicer
and LaSalle National Bank, as Trustee, relating to AFC
Mortgage Loan Asset Backed Certificates, Series 1997-4
(Sub-Pool III)
-------------------------------------------------------
Ladies and Gentlemen:
Pursuant to Section 2.10 of the Pooling and Servicing Agreement, the
Depositor has designated Subsequent Mortgage Loans to be sold to the Trust Fund
on January 29, 1998, with an aggregate principal balance of $22,070,000.00*.
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.
*approximate
Very truly yours,
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: First Vice President
Date: January 29, 1998
<PAGE>
ADDITION NOTICE
January 29, 1998
LaSalle National Bank
135 South LaSalle Street
Re: Pooling and Servicing Agreement, dated as of December
1, 1997 (the "Pooling and Servicing Agreement"), by and
between Superior Bank FSB, as Depositor and Servicer
and LaSalle National Bank, as Trustee, relating to AFC
Mortgage Loan Asset Backed Certificates, Series 1997-4
(Sub-Pool IV)
-------------------------------------------------------
Ladies and Gentlemen:
Pursuant to Section 2.10 of the Pooling and Servicing Agreement, the
Depositor has designated Subsequent Mortgage Loans to be sold to the Trust Fund
on January 29, 1998, with an aggregate principal balance of $39,840,000.00*.
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.
*approximate
Very truly yours,
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: First Vice President
Date: January 29, 1998
<PAGE>
OFFICER'S CERTIFICATE
I, William C. 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, 1997, among the Depositor,
Servicer and LaSalle National Bank, as Trustee (the "Pooling and Servicing
Agreement") and each condition precedent specified in the 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 29, 1998 By: /s/ WILLIAM C. BRACKEN
--------------------------------------
Name: William C. Bracken
Title: Senior Vice President
and Chief Financial Officer
<PAGE>
SCHEDULE OF MORTGAGE LOANS
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool I Page 1 1/29/98
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Zip
Pool ID Sale ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
65 65 800193302 YOUNG RICHARD D 3236 BELDER PLACE NIAGARA FAL NY 14303
65 65 800221590 LEVIELLE HEIDI A 228 SOUTH WASHINGTON AVENU MOORESTOWN NJ 08057
65 65 800228058 BARNES MICHAEL F 1434 SPRUCE STREET ASHLAND PA 17921
65 65 800240418 PORTIS SALLIE M 8927 EASTWOOD ROAD PITTSBURGH PA 15235
65 65 800271892 TOWNS MICHAEL S 94 FENNIMORE AVENUE BUFFALO NY 14215
65 65 800274516 MORGAN JOYCE L 5265 SOUTH SHORELINE DRIVE FLORAL CITY FL 34436
65 65 800311813 CHRISTNER DANIEL L 4970 14TH AVENUE SOUTHWEST NAPLES FL 34116
65 65 800315954 WANEES EMIL G 6804 UTOPIA PKWY FRESH MEADO NY 11358
65 65 800321168 BURTON JERMAINE 1734 EAST 48TH STREET BROOKLYN NY 11234
65 65 800334542 OHMACHI SUE HAN 128 NORTH TITMUS DRIVE MASTIC NY 11950
65 65 800335945 WILLIAMS TERRANCE A 18220 NORTHWEST 14TH AVENU MIAMI FL 33169
65 65 800343949 BOLDEN CHRISTOPHE L 1445 PRESTON STREET SOUTH SAINT PETER FL 33712
65 65 800345134 FROHLICH EDWARD 9538 PINE TERRACE COURT WINDERMERE FL 34786
65 65 800345829 FINNELL MARK 821 AZALEA DRIVE INDIAN LAKE FL 33855
65 65 800347999 SINGH RAJENDRA 92-62 SPRINGFIELD BLVD QUEENS VILL NY 11428
65 65 800350068 BERNIER VIRGINIA L 210 W CUTHBERT BLVD WESTMONT NJ 08108
65 65 800353500 DAUPHIN JEAN S 445 THELMA STREET LAKE ALFRED FL 33850
65 65 800353799 ABERTS GEORGE H 13 CONESTOGA STREET LANCASTER PA 17603
65 65 800356313 GELB EDWARD 111 BARK AVENUE CENTRAL ISL NY 11722
65 65 800358228 WILLIAMS CLEO 25 ELLSWORTH AVENUE TRENTON NJ 08618
65 65 800360521 STAMOS LEONARD 421 79TH AVENUE ST PETE BEA FL 33706
65 65 800364481 ANTONELLI NANCY 36 QUINCE PLACE N BRUNSWICK NJ 08902
65 65 800368219 PAYNE RAMONA L 3109 NORTH CHAMELEON POINT CRYSTAL RIV FL 34428
65 65 800369795 MASTO CLARENCE C 851 COUNTY HIGHWAY 106 MAYFIELD NY 12117
65 65 800371742 VOLL ANTOINETTE 55 PARK DRIVE BRIDGEPORT CT 06006
65 65 800373805 ALTIDOR CLAUDE 143 UNION ROAD SPRING VALL NY 10977
65 65 800375685 HALLADAY OPAL 514 WEST PIERSON STREET PHOENIX AZ 85013
65 65 800375776 PUCEDO GARY 20 O'DAY DRIVE ENDICOTT NY 13760
65 65 800376907 KRESS RAYMOND A 746 CRESTVIEW DRIVE TRANSFER PA 16154
65 65 800377178 HUMER CARL A 4745 CARLISLE ROAD DOVER PA 17315
65 65 800377582 BOSSLER DALLAS D 1351 BUTTER LANE READING PA 19606
65 65 800379307 FERNANDEZ SYLVIA J 6 SOUTH ASPEN ROAD MIDDLETOWN NY 10940
65 65 800379927 RUSSO CARMINE 4823 16TH AVENUE SOUTH ST PETERSBU FL 33711
65 65 800380073 KILLIAN STEPHEN L 57 CUMBERLAND AVENUE PLATTSBURGH NY 12901
65 65 800380560 BRUSH WILLIAM I JR 454 EAST ORANGE STREET TARPON SPRI FL 34689
65 65 800383473 TRELFA MICHAEL 20 DOGES PROMENADE LINDENHURST NY 11757
65 65 800383556 ALMODOVAR WILLIAM R SR 47 EAST ATLANTIC AVENUE VILLAS NJ 08251
65 65 800383754 MYERS JACQUELYN R 6806 NORTH 47TH STREET TAMPA FL 33610
65 65 800385353 PAYTON DENITA R 18 ARCH STREET POB 73 VESTABURG PA 15368
65 65 800386062 AANERUD STEPHEN 18146 ADAMS CICRLE FT MYERS FL 33912
65 65 800387714 BROWN WILLIAM E 832 ISOBEL STREET HARWICK PA 15049
65 65 800389371 GODFREY THOMAS W 12470 BROOKSIDE DRIVE CROWN POINT IN 46307
65 65 800389637 CRIGGER RONALD J 5719 NORTH LINDEKE SPOKANE WA 99205
65 65 800391542 LANDAHL JOHN L 51 FAIRWAY DRIVE ELMA NY 14059
65 65 800393738 BOYD ROBIN 575 DUNHAM HOLLOW ROAD AVERILL PK NY 12018
65 65 800396897 PHAN LANANH THI 8116 NORTH EDISON AVENUE TAMPA FL 33604
65 65 800396905 HARRIS MARY T 5019 GLEN TARA DRIVE MIDLOTHIAN VA 23112
65 65 800401424 LUTZ RICHARD C JR SECOND STREET BOX 36 LERAYSVILLE PA 18829
65 65 800403065 TUCKER JOHN 2217 E LETTERLY STREET PHILADELPHI PA 19125
65 65 800403297 SLAFMAN DAVID 4826 PALETHORP STREET PHILADELPHI PA 19020
65 65 800405250 JONES WALTER J 10938 MAHLON PRICE ROAD CHANCE MD 21816
65 65 800406399 COOK LAURA 5611 18TH STREET EAST ELLENTON FL 34222
65 65 800406506 DARINZO ANTHONY J 3 ANDREWS PLACE WAPPINGERS NY 12590
65 65 800407710 MONTELEONE JAMES P 4186 EAST SHERMAN AVENUE VINELAND NJ 08360
65 65 800408858 CIQUERA LORI R 12299 NORTH GOLDIE POINT DUNNELLON FL 34433
65 65 800408866 REID CYNTHIA 3073 ROYAL PALM AVENUE FORT MYERS FL 33901
65 65 800409294 MELERO SOEL 55 ANDERSON AVENUE N BABYLON NY 11703
65 65 800409633 NGUYEN LIEN VAN 229 EAST SHELDON STREET PHILADELPHI PA 19120
65 65 800410037 ADIGUN ANTHONY A 313 U STREET NW WASHINGTON DC 20001
65 65 800412413 WYNN MICHAEL 3816 RIDGEWOOD AVENUE BALTIMORE MD 21215
65 65 800413700 BRITT HENRY 1601 EAST 32ND AVENUE TAMPA FL 33610
65 65 800419665 SMITH MARILYN T 7984 FLORAL DRIVE WEEKI WACHE FL 34607
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
65 65 800193302 21,630.00 21,540.53 10/01/97 65.5 11.000 245.85 21,582.43
65 65 800221590 104,000.00 103,863.47 07/06/97 80.0 11.550 1,033.87 104,000.00
65 65 800228058 24,300.00 24,105.78 08/11/97 90.0 10.500 242.61 24,300.00
65 65 800240418 65,350.00 65,350.00 08/01/97 85.9 12.500 697.45 65,350.00
65 65 800271892 27,000.00 26,910.69 05/01/97 75.0 11.075 258.66 26,910.69
65 65 800274516 54,400.00 54,157.71 08/25/97 84.3 10.100 481.42 54,174.42
65 65 800311813 92,000.00 91,119.97 10/02/97 73.6 10.350 831.26 92,000.00
65 65 800315954 170,000.00 170,000.00 10/26/97 85.8 9.250 1,398.55 170,000.00
65 65 800321168 179,100.00 179,100.00 11/01/97 90.0 10.900 1,692.09 179,100.00
65 65 800334542 70,000.00 69,947.48 10/02/97 66.6 12.650 755.24 69,947.48
65 65 800335945 70,550.00 70,550.00 10/10/97 85.0 12.100 731.12 70,550.00
65 65 800343949 36,800.00 36,800.00 11/01/97 80.0 13.650 448.29 36,800.00
65 65 800345134 109,600.00 109,532.67 12/01/97 80.0 9.350 909.60 109,600.00
65 65 800345829 47,700.00 47,700.00 10/22/97 90.0 10.650 441.69 47,700.00
65 65 800347999 134,400.00 134,400.00 12/01/97 80.0 12.650 1,450.05 134,400.00
65 65 800350068 60,000.00 59,826.36 12/05/97 62.5 9.950 642.93 60,000.00
65 65 800353500 67,200.00 67,163.28 09/19/97 80.0 14.050 798.89 67,163.28
65 65 800353799 27,300.00 26,901.53 11/06/97 65.0 10.350 366.09 27,037.62
65 65 800356313 59,500.00 59,414.85 10/17/97 70.0 10.000 574.19 59,500.00
65 65 800358228 45,500.00 45,479.10 12/13/97 70.0 10.500 416.21 45,500.00
65 65 800360521 62,250.00 62,170.73 10/24/97 75.0 10.500 621.49 62,250.00
65 65 800364481 147,900.00 147,860.33 11/28/97 85.0 12.290 1,554.41 147,860.33
65 65 800368219 34,500.00 34,500.00 11/03/97 50.0 11.200 333.78 34,500.00
65 65 800369795 114,500.00 114,472.61 12/01/97 84.8 12.800 1,248.72 114,472.61
65 65 800371742 87,500.00 87,500.00 11/01/97 70.0 10.500 800.40 87,500.00
65 65 800373805 102,000.00 102,000.00 11/24/97 85.0 13.050 1,132.31 102,000.00
65 65 800375685 50,000.00 50,000.00 11/01/97 66.6 9.900 435.10 50,000.00
65 65 800375776 161,250.00 161,205.38 12/01/97 75.0 12.150 1,677.28 161,205.38
65 65 800376907 46,750.00 46,714.73 01/10/98 85.0 11.900 477.28 46,750.00
65 65 800377178 68,790.00 68,079.50 12/13/97 74.7 10.750 642.14 68,790.00
65 65 800377582 79,050.00 78,579.67 11/16/97 85.0 9.400 731.70 78,824.17
65 65 800379307 33,800.00 33,800.00 12/04/97 65.0 14.890 424.41 33,800.00
65 65 800379927 34,300.00 34,233.86 10/19/97 70.0 8.900 273.52 34,300.00
65 65 800380073 107,500.00 107,466.40 12/01/97 74.1 11.600 1,072.77 107,466.40
65 65 800380560 70,000.00 70,000.00 01/02/98 64.2 10.250 627.27 70,000.00
65 65 800383473 97,200.00 97,200.00 01/17/98 90.0 11.300 947.76 97,200.00
65 65 800383556 44,550.00 44,431.36 12/12/97 90.0 11.550 442.88 44,550.00
65 65 800383754 37,600.00 37,600.00 12/28/97 80.0 11.990 386.47 37,600.00
65 65 800385353 30,000.00 30,000.00 12/14/97 75.0 10.300 269.95 30,000.00
65 65 800386062 59,500.00 59,440.34 11/20/97 85.0 10.750 555.42 59,500.00
65 65 800387714 34,000.00 33,940.47 01/03/98 80.0 10.750 381.12 34,000.00
65 65 800389371 119,000.00 118,502.31 01/01/98 85.0 13.750 1,386.48 119,000.00
65 65 800389637 58,000.00 58,000.00 01/01/98 80.0 13.350 657.50 58,000.00
65 65 800391542 140,250.00 140,250.00 12/01/97 85.0 11.950 1,437.24 140,250.00
65 65 800393738 69,600.00 69,600.00 01/01/98 80.0 14.150 832.94 69,600.00
65 65 800396897 33,600.00 33,452.20 12/04/97 80.0 10.250 366.22 33,600.00
65 65 800396905 56,800.00 56,800.00 11/06/97 80.0 13.800 664.03 56,800.00
65 65 800401424 50,400.00 50,400.00 12/18/97 80.0 12.600 541.81 50,400.00
65 65 800403065 21,700.00 21,700.00 11/10/97 70.0 10.500 198.50 21,700.00
65 65 800403297 25,000.00 25,000.00 12/26/97 58.1 11.000 238.08 25,000.00
65 65 800405250 33,000.00 32,965.56 12/01/97 52.3 10.450 300.63 33,000.00
65 65 800406399 68,000.00 67,906.26 12/01/97 80.0 10.000 596.75 68,000.00
65 65 800406506 108,800.00 108,682.23 01/05/98 80.0 11.250 1,056.73 108,800.00
65 65 800407710 64,500.00 64,440.55 11/20/97 56.0 13.240 766.72 64,500.00
65 65 800408858 25,600.00 25,514.19 11/28/97 80.0 11.200 294.19 25,600.00
65 65 800408866 52,000.00 51,976.99 11/22/97 82.5 10.000 456.34 51,976.99
65 65 800409294 107,100.00 107,100.00 11/28/97 90.0 11.850 1,089.29 107,100.00
65 65 800409633 20,000.00 19,636.77 12/18/97 57.1 9.550 209.45 20,000.00
65 65 800410037 110,500.00 110,500.00 11/22/97 85.0 10.050 973.80 110,500.00
65 65 800412413 55,200.00 55,186.24 12/10/97 80.0 12.650 595.56 55,186.24
65 65 800413700 12,310.00 12,179.35 11/22/97 38.4 10.200 133.79 12,310.00
65 65 800419665 103,500.00 103,188.45 11/15/97 90.0 10.600 954.50 103,500.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool I Page 2 1/29/98
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Zip
Pool ID Sale ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
65 65 800420788 BECKFORD JOAN E 92 ATLANTIC AVENUE PROVIDENCE RI 02907
65 65 800421646 BROWN KAREN 9146 HOLLIS COURT BLVD QUEENS VILL NY 11427
65 65 800427338 MURPHY DONALD A 133 BAY STREET SAG HARBOR NY 11967
65 65 800427627 KING PHAULS L 19901 HUBER ROAD FORT MYERS FL 33917
65 65 800429292 ZEBERLEIN MICHAEL 521 S MARILYN AVENUE BALTIMORE MD 21221
65 65 800430506 PALLADINO MICHAEL 7029 SOUDER STREET PHILADELPHI PA 19149
65 65 800432460 TURNER JUANITA 5404 21ST AVENUE HYATTSVILLE MD 20782
65 65 800433070 ST ROSE LAVERN A 1384 LITTLE EAST NECK ROAD W BABYLON NY 11798
65 65 800434409 PEREIRA JOSEPH M 1891 COUNTY STREET E TAUNTON MA 02718
65 65 800437105 JOHNSON DONALD S SR 1200 42ND PLACE NE WASHINGTON DC 20019
65 65 800437162 MATHEWS DIANA D 3103 CANTERBURY STREET GREENSBORO NC 27408
65 65 800438202 CHOMINSKY HARRIET S 7403 ORANGE BLOSSOM AVENUE PORT RICHEY FL 34668
65 65 800439218 HENDERSON DENNIS 710 BARLEY SHEAF ROAD COATESVILLE PA 19320
65 65 800439283 DIENST JOHN P 74A BIDWELL HILL HAMLIN PA 18436
65 65 800439580 SCHARTNER ALICE M 274 BALLYMORE ROAD SPRINGFIELD PA 19064
65 65 800439630 JONES EDWARD W JR 35 WEST WALL STREET PLYMOUTH PA 18651
65 65 800439663 NIEVES RICHARD 3441 TIMOTHY LANE GAINESVILLE GA 30504
65 65 800440182 DEAS MARVIN 1910 WINYAH STREET GEORGETOWN SC 29440
65 65 800440323 WELDON MAUREEN W 91 BENTLEY DRIVE LATHAM NY 12110
65 65 800440505 HUBBS JUDI M 699 DE ANZA DRIVE SAN JACINTO CA 92582
65 65 800441602 BARRINER FREDDIE L 1665 NORTHWEST 52 COURT OCALA FL 34482
65 65 800441636 STANKO JOSEPH M 152 COLONIAL VILLAGE DRIVE PITTSBURGH PA 15235
65 65 800441974 WASHINGTON BETTY J 5362 ROSETTA STREET PITTSBURGH PA 15224
65 65 800443038 IVORY DAN 612 43RD AVENUE NORTH ST PETERSBU FL 33703
65 65 800443442 GIORGIONE RITA 58 BELVIEW DRIVE IRONDEQUOIT NY 14609
65 65 800443699 SALTER RONALD L 204 E 24TH STREET WILMINGTON DE 19802
65 65 800443830 DROZD BONITA 163 HILLSIDE AVENUE EDWARDSVILL PA 18704
65 65 800444200 IANNACCHIONE CARI H 135 NORTH BRADFORD STREET EUREKA UT 84628
65 65 800444366 WALLEN JOSEPH A II 45 SOUTH TENTH STREET SUNBURY PA 17801
65 65 800444374 THANTU FRANCISCO 17 FRANKLIN DRIVE SOMERS NY 10541
65 65 800445603 BRENNAN MARK T 7 MEADOWVIEW ROAD FOXBORO MA 02035
65 65 800445736 BOURGEOIS TODD J 823 59TH AVENUE NORTHEAST ST PETERSBU FL 33703
65 65 800448177 BOHANON L C 199 AMHERST STREET HEMPSTEAD NY 11550
65 65 800448334 CRUZ YOLANDA 15 RUGGLES STREET PROVIDENCE RI 02903
65 65 800448755 MORGAN CHARLES R 1307 TIETJEN MILAN NM 87021
65 65 800449183 SCHROEDER WILLIAM HENRY 220 6TH STREET NORTH SAFETY HARB FL 34695
65 65 800449936 VITAGLIANO JOSEPH J 217 FAIRTON-MILLVILLE ROAD FAIRFIELD NJ 08302
65 65 800450074 PARKER LARRY JAMES JR RT 4 BOX 727 DUNN NC 28334
65 65 800450090 VICKERY ERNEST C 121 KENDALL DRIVE WEST E SYRACUSE NY 13057
65 65 800450264 SITARIK THOMAS E RT 488 I79 PORTERSVILL PA 16051
65 65 800450298 SWIRYNSKY SHERRY 6161 MICHAEL DRIVE BROOK PARK OH 44142
65 65 800450728 VIVELO PASQUALE A 510 ROSEVALE AVENUE LK RONKONKO NY 11779
65 65 800451122 SIEWSANKAR DOODNATH 94-18 114TH STREET RICHMOND HI NY 11419
65 65 800451163 DENMAN RONALD E 1511 MAGNUS TERRACE PT CHARLOTT FL 33983
65 65 800452963 JOHNSON FRANKLIN 4805 ROLLINGLEN LOOP LAKELAND FL 33809
65 65 800453342 BRYAN LEONA E 1020 BRUSHTOWN ROAD CISCO GA 30708
65 65 800453656 WHEBY DONALD 190 DALY PLACE COPIAGUE NY 11726
65 65 800454464 FALODUN BEATRICE 1039 7TH STREET NE WASHINGTON DC 20002
65 65 800454472 AKINLOSOTU HENRY 3000 OTIS STREET NE WASHINGTON DC 20018
65 65 800454605 GILLIAMS TYRONE D RT 12 BOX 647 FF FAYETTEVILL NC 28306
65 65 800454712 MARCH CHARLES N 23 LOSEE ROAD WAPPINGERS NY 12590
65 65 800455693 BOSLEY THOMAS M 7701 STARKEY ROAD #441 LARGO FL 33777
65 65 800455792 COCKRUM DOUGLAS B 3859 MCKEE LANE MONITOR WA 98836
65 65 800455933 VITA JAMES 647 BLYDENBURGH ROAD HAUPPAUGE NY 11788
65 65 800455966 SWANK NICK W 2104 MERRIMAN STREET JACKSON MI 49203
65 65 800458267 BYRAM IDA P 50 YALE AVENUE MIDDLEBURY CT 06762
65 65 800459414 BELL JON E 3488 EDGEWOOD DRIVE STOW OH 44224
65 65 800459554 POLLARD IRVING 419 LESLIE LANE UNIONDALE NY 11553
65 65 800459885 AMATO JOHN R 221 FRIENDS LANE WESTBURY NY 11590
65 65 800461204 MAGILL THURSTON JR 1-03 DUBOIS AVENUE POUGHKEEPSI NY 12603
65 65 800461469 LOCKETT EVA J ROUTE 4 BOX 85 HAVANA FL 32333
65 65 800462806 EHOUSSOU MATHIAS D 3509 KINGSWOOD RUN DECATUR GA 30034
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
65 65 800420788 32,300.00 32,294.37 12/20/97 85.0 11.750 326.04 32,300.00
65 65 800421646 184,500.00 184,448.37 12/01/97 90.0 12.100 1,912.01 184,448.37
65 65 800427338 80,000.00 79,825.19 01/01/98 35.5 10.500 731.79 80,000.00
65 65 800427627 24,000.00 23,964.02 12/05/97 75.0 12.100 248.72 24,000.00
65 65 800429292 52,500.00 52,481.07 11/23/97 69.0 10.950 497.99 52,481.07
65 65 800430506 51,920.00 51,920.00 01/03/98 80.0 10.500 474.93 51,920.00
65 65 800432460 135,000.00 134,879.52 12/05/97 90.0 10.990 1,284.62 135,000.00
65 65 800433070 75,600.00 75,600.00 12/19/97 90.0 10.800 708.55 75,600.00
65 65 800434409 157,500.00 157,500.00 12/12/97 90.0 10.550 1,446.60 157,500.00
65 65 800437105 78,000.00 77,765.71 12/03/97 65.0 11.700 784.35 78,000.00
65 65 800437162 76,000.00 76,000.00 12/19/97 80.0 14.400 924.62 76,000.00
65 65 800438202 53,550.00 53,550.00 12/21/97 83.6 9.550 500.91 53,550.00
65 65 800439218 113,400.00 113,371.62 01/05/98 90.0 10.300 1,020.40 113,400.00
65 65 800439283 23,900.00 23,900.00 01/08/98 56.9 11.650 239.42 23,900.00
65 65 800439580 64,000.00 64,000.00 12/04/97 53.3 8.800 505.78 64,000.00
65 65 800439630 61,900.00 61,742.11 12/17/97 85.9 10.650 573.18 61,900.00
65 65 800439663 86,600.00 86,600.00 01/08/98 73.3 10.000 759.98 86,600.00
65 65 800440182 74,800.00 74,800.00 01/05/98 85.0 11.750 755.04 74,800.00
65 65 800440323 117,600.00 117,600.00 01/01/98 80.0 13.900 1,384.11 117,600.00
65 65 800440505 24,000.00 24,000.00 01/01/98 80.0 9.400 200.06 24,000.00
65 65 800441602 48,400.00 48,291.79 01/08/98 84.9 9.050 492.35 48,400.00
65 65 800441636 74,700.00 74,673.36 12/01/97 90.0 11.000 711.39 74,673.36
65 65 800441974 29,750.00 29,433.55 01/02/98 85.0 11.150 412.34 29,750.00
65 65 800443038 44,100.00 44,100.00 01/03/98 90.0 11.050 421.64 44,100.00
65 65 800443442 63,920.00 63,711.25 10/01/97 83.0 10.600 589.49 63,870.06
65 65 800443699 45,000.00 45,000.00 01/17/98 81.8 9.125 366.13 45,000.00
65 65 800443830 44,000.00 44,000.00 01/01/98 80.0 13.250 495.34 44,000.00
65 65 800444200 43,200.00 43,200.00 01/01/98 80.0 11.250 419.58 43,200.00
65 65 800444366 60,300.00 60,179.85 12/15/97 90.0 11.050 576.53 60,300.00
65 65 800444374 193,000.00 193,000.00 12/18/97 67.7 13.400 2,195.47 193,000.00
65 65 800445603 35,000.00 34,951.72 01/16/98 26.9 10.400 317.54 35,000.00
65 65 800445736 48,000.00 48,000.00 12/29/97 80.0 12.750 521.61 48,000.00
65 65 800448177 97,800.00 97,690.54 01/15/98 67.4 9.550 825.93 97,800.00
65 65 800448334 45,500.00 45,500.00 01/02/98 85.8 11.750 459.28 45,500.00
65 65 800448755 37,400.00 37,400.00 01/01/98 85.0 12.250 418.34 37,400.00
65 65 800449183 68,800.00 68,800.00 12/25/97 80.0 10.900 705.47 68,800.00
65 65 800449936 82,320.00 82,320.00 01/12/98 80.0 13.950 972.13 82,320.00
65 65 800450074 54,825.00 54,705.68 12/20/97 85.0 10.750 511.78 54,825.00
65 65 800450090 67,800.00 67,800.00 12/24/97 85.8 9.800 585.00 67,800.00
65 65 800450264 64,000.00 64,000.00 01/01/98 80.0 11.000 609.49 64,000.00
65 65 800450298 47,000.00 46,837.61 12/17/97 44.5 10.350 424.67 47,000.00
65 65 800450728 125,000.00 125,000.00 01/08/98 89.2 10.550 1,148.10 125,000.00
65 65 800451122 171,000.00 171,000.00 12/03/97 90.0 11.850 1,739.21 171,000.00
65 65 800451163 20,000.00 19,999.39 01/01/98 37.7 12.400 245.21 20,000.00
65 65 800452963 41,650.00 41,621.67 12/21/97 85.0 11.000 429.91 41,650.00
65 65 800453342 52,200.00 52,185.39 12/01/97 80.1 12.100 540.96 52,185.39
65 65 800453656 88,000.00 87,920.02 01/10/98 80.0 10.600 811.56 88,000.00
65 65 800454464 101,150.00 101,150.00 12/21/97 85.0 11.900 1,032.66 101,150.00
65 65 800454472 110,500.00 110,413.64 01/11/98 85.0 11.050 1,056.49 110,500.00
65 65 800454605 63,350.00 63,350.00 01/05/98 83.3 11.400 622.52 63,350.00
65 65 800454712 100,000.00 99,974.97 01/02/98 65.7 10.300 899.82 100,000.00
65 65 800455693 24,200.00 24,162.56 01/03/98 55.0 12.000 248.92 24,200.00
65 65 800455792 144,500.00 144,500.00 02/01/98 85.0 8.800 1,141.95 144,500.00
65 65 800455933 161,250.00 161,250.00 01/01/98 75.0 11.000 1,535.62 161,250.00
65 65 800455966 36,000.00 35,879.11 01/19/98 75.0 10.500 359.42 36,000.00
65 65 800458267 99,150.00 99,122.10 12/13/97 74.5 11.750 1,000.83 99,150.00
65 65 800459414 96,000.00 95,964.63 12/01/97 80.0 10.850 903.37 95,964.63
65 65 800459554 122,500.00 122,500.00 01/09/98 70.0 11.650 1,227.15 122,500.00
65 65 800459885 124,000.00 124,000.00 12/26/97 72.0 10.150 1,343.91 124,000.00
65 65 800461204 47,775.00 47,590.81 12/25/97 65.0 14.440 582.75 47,775.00
65 65 800461469 88,000.00 88,000.00 01/08/98 80.0 12.250 922.15 88,000.00
65 65 800462806 51,000.00 51,000.00 12/13/97 85.0 12.000 524.59 51,000.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool I Page 3 1/29/98
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Zip
Pool ID Sale ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
65 65 800462905 WATERS ROXANNA J 705 WEST HIGH STREET JACKSON MI 49203
65 65 800463978 ODEWALE SHOLA 65 PRISCILLA AVENUE PROVIDENCE RI 02909
65 65 800463994 LLOYD MARY F 3102 EAST CARACAS AVENUE TAMPA FL 33610
65 65 800465304 MILBY KATHLEEN 5021 MANOR DRIVE NEW PORT RI FL 34652
65 65 800465619 HARGUST CAROLYN 1771 NEWKIRK STREET PHILADELPHI PA 19121
65 65 800465783 JOHNSON DEON 1993 WILLA WAY DECATUR GA 30032
65 65 800466161 MAKOS GARY L 1631 RIEGEL STREET HELLERTOWN PA 18055
65 65 800466278 SCHULZE BONNIE L 9 GEORGE STREET DANBURY CT 06810
65 65 800466559 WHELPLEY JANET C 1616 SOUTHWEST 30TH TERR FT LAUDERDA FL 33312
65 65 800467276 CHAVEZ VERNA J 1009 MARY ANN MORIARTY NM 87035
65 65 800468472 SHEPHERD DONALD MACY JR 30 WIGGINS AVENUE PATCHOGUE NY 11772
65 65 800468571 GONZALEZ ROSA M 2520 18TH AVENUE NORTH ST PETERSBU FL 33713
65 65 800469132 ONEAL DREW JR 49 WASHINGTON AVENUE WYANDANCH NY 11798
65 65 800470502 BOGDAN ANDREW 147 NORTH MONTFORD AVENUE BALTIMORE MD 21224
65 65 800470593 POTTER CHARLES V 26 STEVEN PLACE SMITHTOWN NY 11787
65 65 800470692 NICKSON RAMONA C 1371 NORTHWEST 171 STREET MIAMI FL 33169
65 65 800470924 WILSON BERNARD 9000 SPARTA-SPRINGWATER SPARTA NY 14437
65 65 800471849 CRAIN WILLIAM D 145 WOODLAWN TERRACE WATERBURY CT 06710
65 65 800471856 BRICE ALEXANDRE 45 CAMP ROAD MASSAPEQUA NY 11758
65 65 800472011 UTRERAS BLANCA E 7970 STRADA STREET ORLANDO FL 32822
65 65 800472078 CURRY DENNIS ONEAL 2183 WEST 15TH STREET JACKSONVILL FL 32209
65 65 800472086 FEMENIA ELISSA MARIE 99 COALPIT HILL ROAD DANBURY CT 06810
65 65 800473266 ASHAR CHARU V BOX 384 ANDREWS ROAD BEEKMAN NY 12540
65 65 800473415 WILSON LINDA L 706 14TH AVENUE NORTHWEST LARGO FL 33770
65 65 800473647 BRINGEDAHL ALLEN D 1235 WAVERLY AVENUE GRAND HAVEN MI 49417
65 65 800473993 CASTRO SYLVIA M 4134 WEST BURGESS LANE PHOENIX AZ 85041
65 65 800474462 NGUYEN VIEN 4317 NORTH 43RD STREET PENNSAUKEN NJ 08110
65 65 800474512 REIGER PAUL J 85 LIGHTHOUSE DRIVE WARETOWN NJ 08758
65 65 800474967 WAGNER ORVILLE B II 13 WEST FARNUM STREET LANCASTER PA 17603
65 65 800476889 MACHACEK GERALD 32-30 157TH STREET FLUSHING NY 11354
65 65 800477176 VAKA PETER R 852 MCCARTHY BLVD PUEBLO CO 81005
65 65 800477309 STALEY JEROME N 468 DEARBORN STREET PHILADELPHI PA 19139
65 65 800477358 SULAJ YLLI 8825 HILL COURT REEDERS PA 18352
65 65 800478067 TURNER DONALD 431 MICHIGAN STREET PITTSBURGH PA 15210
65 65 800478125 GEORGE IRENE 1413 GROSS STREET CONWAY PA 15027
65 65 800478422 STEVENSON THEAETTRA 3034 TRUMAN STREET NE ALBUQUERQUE NM 87110
65 65 800478455 DAVIS GEORGE M 16 PRINCETON STREET BAYSHORE NY 11706
65 65 800478844 CARTER HUGH 177-25 SAYRES AVENUE JAMAICA NY 11433
65 65 800478901 CARTER HUGH 112-34 204TH STREET ST ALBANS NY 11412
65 65 800480162 TORRANCE ALLEN D 1943 WHARTON STREET PHILADELPHI PA 19146
65 65 800480337 ROPER APRIL 229 PINTAIL LANE COLUMBIA SC 29223
65 65 800480386 CARBONETTI MICHAEL 1312 TERRILL STREET CHESTER PA 19013
65 65 800480428 MANDELARO PAUL J SR 7034 JACKSON STREET PHILADELPHI PA 19135
65 65 800480451 JOHNSON OLUSEAUN 603 GIRARD STREET NE WASHINGTON DC 20017
65 65 800481442 TORIBIO MANUEL D 3809 CULLEN STREET NEW PT RICH FL 34652
65 65 800481509 EDWARDS MARY 58 CONKLINGTOWN ROAD CHESTER NY 10918
65 65 800482044 JONES FANNIE 1059 STRATFORD AVE BRONX NY 10472
65 65 800482572 RINGGOLD JOHN 5827 OSAGE AVENUE PHILADELPHI PA 19143
65 65 800482861 POINDEXTER EUGENE 11003 PELICAN DRIVE UPPER MARLB MD 20772
65 65 800483927 RODRIGUEZ SAMUEL A 28 OLE MUSKET LANE DANBURY CT 06810
65 65 800484933 VASSOS DIANA 28-42 212TH STREET BAYSIDE NY 11360
65 65 800485609 THOMAS INEZ 2644 BLAKE STREET FORT MYERS FL 33916
65 65 800485682 THOMPSON BRIAN R 2199 BRAMBLEWOOD DR SOUTH CLEARWATER FL 34623
65 65 800485773 POWELL DOLORES T 119 PINTAIL LANE COLUMBIA SC 29223
65 65 800486532 FAGUNWA MOSES 729 SHEPHERD STREET NW WASHINGTON DC 20011
65 65 800488025 CHANDLER ROBERT E 6990 ROLLING VIEW DRIVE CO SPRINGS CO 80925
65 65 800488082 RAMSEY BERNIECE V 1103 2ND WAY FT MYERS FL 33903
65 65 800488298 PARKER JOHNNIE E 212 TRIPLE COURT ROCKY MOUNT NC 27801
65 65 800488900 MCKINNEY VICKI L 5140 1ST AVENUE NORTHWEST NAPLES FL 34119
65 65 800488926 WELDON BRADLEY DALE 1650 FRANKLIN AVENUE WILLOW GROV PA 19090
65 65 800490161 BANKS CANDACE S 1701 MONTANA AVE NORTHEAST ST PETERSBU FL 33703
65 65 800490542 BUTLER ALPHONSO 1417 JAMES AVENUE SOUTH ST PETERSBU FL 33705
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
65 65 800462905 40,000.00 39,831.95 01/19/98 66.6 11.100 383.95 40,000.00
65 65 800463978 52,500.00 52,456.58 01/03/98 75.0 10.150 569.00 52,500.00
65 65 800463994 32,500.00 32,306.34 12/19/97 67.7 11.990 357.63 32,500.00
65 65 800465304 45,700.00 45,700.00 12/25/97 76.1 11.750 495.25 45,700.00
65 65 800465619 25,000.00 25,000.00 01/15/98 80.6 10.650 231.49 25,000.00
65 65 800465783 68,850.00 68,850.00 12/13/97 85.0 11.900 702.90 68,850.00
65 65 800466161 60,000.00 59,900.77 12/26/97 80.0 10.050 528.76 60,000.00
65 65 800466278 94,000.00 94,000.00 01/15/98 76.4 8.650 732.79 94,000.00
65 65 800466559 85,000.00 84,934.89 01/04/98 85.0 11.500 841.75 85,000.00
65 65 800467276 63,375.00 63,375.00 01/01/98 81.2 12.750 688.69 63,375.00
65 65 800468472 55,000.00 54,816.22 01/17/98 45.8 8.900 438.59 55,000.00
65 65 800468571 36,300.00 36,300.00 02/01/98 78.9 9.650 309.21 36,300.00
65 65 800469132 102,400.00 102,400.00 01/11/98 80.0 13.250 1,152.79 102,400.00
65 65 800470502 44,625.00 44,625.00 01/08/98 75.0 11.150 430.04 44,625.00
65 65 800470593 154,000.00 153,871.24 12/25/97 75.1 9.900 1,340.09 154,000.00
65 65 800470692 76,500.00 76,500.00 01/02/98 85.0 12.750 831.32 76,500.00
65 65 800470924 68,000.00 68,000.00 12/17/97 80.0 9.550 574.26 68,000.00
65 65 800471849 160,000.00 160,000.00 12/26/97 80.0 9.750 1,374.65 160,000.00
65 65 800471856 75,000.00 75,000.00 12/21/97 75.0 11.950 768.57 75,000.00
65 65 800472011 54,000.00 54,000.00 01/01/98 90.0 9.990 473.49 54,000.00
65 65 800472078 62,100.00 62,100.00 01/09/98 90.0 10.800 582.03 62,100.00
65 65 800472086 100,000.00 99,974.45 01/05/98 63.6 10.250 896.10 100,000.00
65 65 800473266 108,000.00 107,840.50 12/01/97 60.0 12.650 1,165.22 108,000.00
65 65 800473415 36,800.00 36,800.00 01/01/98 80.0 13.000 407.08 36,800.00
65 65 800473647 55,200.00 55,137.41 01/12/98 76.1 13.350 625.76 55,200.00
65 65 800473993 49,500.00 49,500.00 02/01/98 88.3 10.800 556.41 49,500.00
65 65 800474462 36,400.00 36,371.66 12/26/97 79.9 10.350 328.89 36,400.00
65 65 800474512 81,100.00 81,100.00 01/15/98 69.9 9.300 670.13 81,100.00
65 65 800474967 14,400.00 14,400.00 01/05/98 80.0 10.300 129.57 14,400.00
65 65 800476889 83,600.00 83,600.00 02/01/98 29.8 9.500 702.95 83,600.00
65 65 800477176 204,000.00 204,000.00 02/01/98 85.0 11.250 1,981.37 204,000.00
65 65 800477309 21,000.00 21,000.00 01/11/98 70.0 10.550 192.88 21,000.00
65 65 800477358 85,600.00 85,600.00 01/09/98 80.0 10.250 767.06 85,600.00
65 65 800478067 24,850.00 24,850.00 12/24/97 70.0 11.750 250.84 24,850.00
65 65 800478125 100,800.00 100,800.00 02/01/98 80.0 11.850 1,025.22 100,800.00
65 65 800478422 72,900.00 72,900.00 02/01/98 90.0 10.550 669.57 72,900.00
65 65 800478455 100,000.00 100,000.00 01/05/98 83.3 10.700 929.73 100,000.00
65 65 800478844 72,000.00 71,597.21 12/26/97 51.4 8.650 631.68 72,000.00
65 65 800478901 80,000.00 79,663.56 12/26/97 59.2 8.650 701.87 80,000.00
65 65 800480162 18,200.00 18,191.99 01/09/98 65.0 12.500 194.24 18,200.00
65 65 800480337 57,750.00 57,740.36 01/12/98 75.0 11.150 556.52 57,750.00
65 65 800480386 22,500.00 22,488.38 12/25/97 75.0 11.000 255.73 22,500.00
65 65 800480428 33,660.00 33,660.00 12/24/97 85.0 11.500 358.96 33,660.00
65 65 800480451 100,300.00 100,300.00 01/05/98 85.0 11.650 1,004.76 100,300.00
65 65 800481442 41,600.00 41,600.00 12/26/97 80.0 9.500 349.80 41,600.00
65 65 800481509 42,000.00 41,976.94 01/01/98 27.2 10.150 455.20 42,000.00
65 65 800482044 120,000.00 120,000.00 01/10/98 80.0 11.100 1,151.86 120,000.00
65 65 800482572 33,150.00 33,150.00 01/08/98 85.0 12.500 353.80 33,150.00
65 65 800482861 192,000.00 192,000.00 12/21/97 80.0 10.350 1,734.80 192,000.00
65 65 800483927 142,000.00 141,912.07 01/10/98 71.0 9.300 1,173.35 142,000.00
65 65 800484933 100,000.00 100,000.00 01/15/98 31.2 10.250 1,335.39 100,000.00
65 65 800485609 47,250.00 47,250.00 02/01/98 75.0 10.750 479.70 47,250.00
65 65 800485682 85,000.00 85,000.00 01/09/98 85.0 10.750 793.46 85,000.00
65 65 800485773 74,500.00 74,500.00 12/26/97 83.7 8.700 583.43 74,500.00
65 65 800486532 111,600.00 111,600.00 01/05/98 90.0 10.800 1,045.96 111,600.00
65 65 800488025 174,250.00 174,250.00 02/01/98 85.0 9.150 1,420.90 174,250.00
65 65 800488082 32,000.00 32,000.00 01/10/98 61.5 10.750 298.71 32,000.00
65 65 800488298 67,000.00 67,000.00 10/24/97 89.9 11.850 681.44 67,000.00
65 65 800488900 128,000.00 128,000.00 01/10/98 80.0 10.990 1,218.01 128,000.00
65 65 800488926 55,000.00 55,000.00 01/01/98 42.3 11.500 544.66 55,000.00
65 65 800490161 55,250.00 55,250.00 01/02/98 85.0 9.300 456.53 55,250.00
65 65 800490542 26,250.00 26,213.19 01/12/98 75.0 11.750 264.97 26,250.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool I Page 4 1/29/98
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Zip
Pool ID Sale ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
65 65 800490815 WILLIAMS WARREN BRUCE 498 SOUTH 600 WEST MANTI UT 84642
65 65 800491367 RAWLINSON SYLVIA M 802 N HILTON STREET BALTIMORE MD 21229
65 65 800491722 KABLACH RONALD E 1319 WEST GORE ROAD ERIE PA 16509
65 65 800492498 BARTLETT KIM LOUIS 2173 CASE LANE FT MYERS FL 33917
65 65 800492506 EVANS RODNEY ALAN 322 NORTH ECCLES AVENUE OGDEN UT 84404
65 65 800493660 DONAGHUE WESLIE 1830 VIA ROMA MERRITT ISL FL 32952
65 65 800493678 HILL ALBERTA D 113 DUNDEE LANE COLUMBIA SC 29203
65 65 800493777 BUNTON CHARLES 137 RIVER ROAD SMITHTOWN NY 11787
65 65 800493983 MBANEFO VINCENT 2127 10TH STREET NW WASHINGTON DC 20001
65 65 800494510 HAYDEN JAMES B 56011 MURRAY ROAD EAST ASHFORD WA 98304
65 65 800494932 HEBERLING KEVIN A 1 OLD SCHOOLHOUSE ROAD GREENTOWN PA 18426
65 65 800495699 CONDRON JAMES D 313 KIOWA ROAD FLORISSANT CO 80816
65 65 800497232 KOCH HAROLD A 67 BIG POND ROAD DEERPARK NY 12771
65 65 800497372 JONES TOMMIE 1725 HARTLEY ROAD TAMPA FL 33619
65 65 800498628 CHAVEZ TERRY L 800 DOUGLAS MACARTHUR RD N ALBUQUERQUE NM 87107
65 65 800498883 TRIMMER BROW DONNA L 867 EAST WALNUT STREET HANOVER PA 17331
65 65 800499964 BOGDEN ANDREW M 116 N STREEPER STREET BALTIMORE MD 21224
65 65 800500613 SECARA PETER J 135 EAST HIGH STREET COALDALE PA 18218
65 65 800500712 FERRARA DARRYL J 18 POCONO CIRCLE BARTONSVILL PA 18321
65 65 800501181 SANDERS MARVIS 1704 1ST STREET NW WASHINGTON DC 20001
65 65 800501371 CLATTERBAUGH DANIEL 507 SCHOOL STREET MORTON PA 19070
65 65 800502148 PROVANCHER NANCY C 41 CLAIRMONT AVENUE WATERBURY CT 06708
65 65 800502296 MARTINEZ BARBARA T 129 NORTH WAHSATCH AVENUE CO SPRINGS CO 80903
65 65 800502536 PRINCE RICHARD 780 20TH AVENUE SOUTH ST PETERSBU FL 33705
65 65 800503260 WALLS NELLIE D 2412 FAULKLAND ROAD WILMINGTON DE 19808
65 65 800503500 BOGGS TERRY L 9914 SAN MATEO WAY PORT RICHEY FL 34668
65 65 800503716 GOOLSBY DAVID K 6 SOUTHEAST PINE COURSE LN OCALA FL 34472
65 65 800504367 DEES WILLIAM D JR 8525 STRASSE BOULEVARD PUNTA GORDA FL 33982
65 65 800505919 MILLER CRANDALL W 1528 COMPTON ROAD CLEVELAND H OH 44118
65 65 800507253 BOLEN JAMES E 2 BOSTON STREET PITTSBURGH PA 15212
65 65 800508319 JOHNSON ALICE 739 BELAIR AVENUE LAKELAND FL 33801
65 65 800509267 HORVATH RAYMOND 1315 RIDGE STREET MCKEESPORT PA 15132
65 65 800509812 SMELLIE CHARLES 9026 GLENARDEN PARKWAY LANHAM SEAB MD 20706
65 65 800511255 TURNER CLYDE T 13909 NASSAU STREET FORT MYERS FL 33905
65 65 800511511 MORSE RICHARD W 11 CAROL DRIVE EAST HAVEN CT 06512
65 65 800511776 RODRIGUEZ JOE 74 SHORE DRIVE MASTIC BCH NY 11951
65 65 800512899 MADSEN LARS KEITH 1241 7TH AVENUE NORTHEAST LARGO FL 33770
65 65 800513335 HARRIS NORMA COWLIN 25316 BUCKTHORN ROAD BEDFORD HTS OH 44146
65 65 800513459 APPELL DEBORAH 3611 MCINTOSH ROAD SARASOTA FL 34232
65 65 800513707 HOUSTON MILTON 2005 BARNES ROAD AUGUSTA GA 30902
65 65 800513715 LAWRENCE AND RUSSELL 1747 WAYLAND CIRCLE ATLANTA GA 30319
65 65 800514309 MAHARAJ IAN 33-12 112TH STREET CORONA NY 11368
65 65 800517500 AMORE DONALD 301 LONG STREET ELIZABETH PA 15037
65 65 800517757 DENSON CHERYL A 6660 100TH AVENUE NORTH PINELLAS PK FL 34666
65 65 800517963 JONES RENITA J 1179 SOUTHWEST MELODY DR ARCADIA FL 34266
65 65 800519548 SPIVEY RICKIE Y 1964 CRANFORD COURT LITHONIA GA 30058
65 65 800519621 RAINEY TERRI ANNETTE 3048 MARJORIE AVENUE DALLAS TX 75216
65 65 800520835 LITTLE PAUL N JR 2003 1ST STREET NW WASHINGTON DC 20001
65 65 800522526 QUINONES GABRIEL 27231 SNAPPER CREEK LANE WESLEY CHAP FL 33544
65 65 800523078 WHITE GREGG O 771 PIKE STREET WABASH IN 46992
65 65 800523300 RICHEY JAMES M 5 MAPLE AVENUE SPENCER NY 14883
65 65 800524027 MAHONEY PATRICK J SR 73 HANSEN ROAD SCHAGHTICOK NY 12154
65 65 800524258 DAILEY ROBERT 3366 MAYFLOWER STREET SARASOTA FL 34231
65 65 800524977 HOUCK KENNETH F 62 CARRIAGE PARK WEST SENECA NY 14224
65 65 800525156 HARPER THELMA 1820 TAYLOR LAKE PLACE LARGO FL 33778
65 65 800525511 BRUNSON TASHA L 2721 KERNEY STREET FORT MYERS FL 33916
65 65 800526881 DOLLMAN STEVE ARTHUR 157 FREEPORT ROAD NEW KENSING PA 15068
65 65 800529943 SPAULDING SHIRLEY ANN 403 MERCHANT AVENUE ODESSA NY 14869
65 65 800529968 DRUMMONDS THOMAS 7388 KNOXVILLE DRIVE WEBSTER FL 33597
65 65 800530065 ROGGIO CARMINE 100 COLUMBUS AVENUE W BABYLON NY 11704
65 65 800530248 MASTROTOTARO MARGARET D 3274 EASY STREET PT CHARLOTT FL 33952
65 65 800530800 NELSON DANNY E 8703 FLOSSIE MAE HOUSTON TX 77029
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
65 65 800490815 80,000.00 80,000.00 01/01/98 80.0 11.900 816.74 80,000.00
65 65 800491367 34,500.00 34,500.00 01/11/98 69.0 9.650 363.39 34,500.00
65 65 800491722 68,800.00 68,800.00 01/15/98 80.0 12.250 720.95 68,800.00
65 65 800492498 23,000.00 22,911.53 01/01/98 42.5 10.750 257.82 23,000.00
65 65 800492506 73,600.00 73,600.00 02/01/98 80.0 13.250 828.57 73,600.00
65 65 800493660 51,000.00 51,000.00 01/08/98 73.9 8.650 397.58 51,000.00
65 65 800493678 42,500.00 42,393.64 01/17/98 85.0 10.550 425.74 42,500.00
65 65 800493777 55,000.00 54,917.15 01/10/98 36.6 10.750 513.41 55,000.00
65 65 800493983 85,500.00 85,500.00 01/10/98 90.0 10.650 791.71 85,500.00
65 65 800494510 64,000.00 64,000.00 02/01/98 82.0 9.300 528.83 64,000.00
65 65 800494932 80,800.00 80,800.00 01/22/98 80.0 10.250 724.05 80,800.00
65 65 800495699 129,200.00 129,017.71 01/09/98 85.0 12.050 1,333.94 129,200.00
65 65 800497232 72,250.00 72,250.00 01/19/98 85.0 11.400 709.98 72,250.00
65 65 800497372 47,200.00 47,200.00 01/12/98 80.0 13.250 531.36 47,200.00
65 65 800498628 88,000.00 88,000.00 02/01/98 80.0 13.250 990.68 88,000.00
65 65 800498883 64,800.00 64,800.00 01/23/98 80.0 11.250 629.38 64,800.00
65 65 800499964 43,125.00 42,972.90 01/23/98 75.0 11.150 415.58 43,125.00
65 65 800500613 36,000.00 36,000.00 01/19/98 90.0 11.050 344.20 36,000.00
65 65 800500712 77,000.00 76,971.94 01/15/98 71.9 9.300 636.25 77,000.00
65 65 800501181 113,900.00 113,900.00 01/19/98 85.0 11.650 1,141.00 113,900.00
65 65 800501371 86,400.00 86,324.93 01/09/98 80.0 9.375 718.63 86,400.00
65 65 800502148 62,000.00 61,880.11 01/15/98 65.2 10.450 616.91 62,000.00
65 65 800502296 112,625.00 112,625.00 02/01/98 85.0 11.750 1,136.85 112,625.00
65 65 800502536 41,600.00 41,600.00 01/09/98 80.0 10.300 374.33 41,600.00
65 65 800503260 77,000.00 77,000.00 01/18/98 66.3 8.800 608.51 77,000.00
65 65 800503500 28,000.00 27,580.85 01/22/98 32.9 10.250 373.91 28,000.00
65 65 800503716 34,200.00 34,200.00 01/15/98 90.0 9.900 297.61 34,200.00
65 65 800504367 81,000.00 81,000.00 02/01/98 85.2 9.300 669.30 81,000.00
65 65 800505919 131,750.00 131,750.00 02/01/98 85.0 9.050 1,064.83 131,750.00
65 65 800507253 28,800.00 28,776.89 01/15/98 80.0 10.550 264.52 28,800.00
65 65 800508319 45,900.00 45,854.76 01/16/98 85.0 10.500 507.38 45,900.00
65 65 800509267 21,600.00 21,600.00 02/01/98 80.0 9.900 230.80 21,600.00
65 65 800509812 106,250.00 106,250.00 01/11/98 85.6 11.400 1,044.09 106,250.00
65 65 800511255 59,400.00 59,400.00 02/01/98 90.0 9.800 512.52 59,400.00
65 65 800511511 92,000.00 92,000.00 02/01/98 80.0 13.000 1,017.70 92,000.00
65 65 800511776 104,000.00 104,000.00 01/22/98 63.0 9.550 878.28 104,000.00
65 65 800512899 27,000.00 27,000.00 02/01/98 51.9 10.100 238.94 27,000.00
65 65 800513335 81,600.00 81,600.00 01/24/98 85.0 9.050 659.51 81,600.00
65 65 800513459 35,000.00 34,971.36 01/23/98 53.0 11.000 333.31 35,000.00
65 65 800513707 37,200.00 37,200.00 01/22/98 80.0 13.000 470.67 37,200.00
65 65 800513715 128,000.00 128,000.00 01/23/98 80.0 12.500 1,366.09 128,000.00
65 65 800514309 144,000.00 143,852.24 01/11/98 90.0 11.950 1,475.66 144,000.00
65 65 800517500 90,800.00 90,800.00 01/22/98 80.0 11.850 923.51 90,800.00
65 65 800517757 45,500.00 45,423.02 01/17/98 59.0 8.500 394.86 45,500.00
65 65 800517963 42,400.00 42,400.00 02/01/98 80.0 12.250 444.31 42,400.00
65 65 800519548 96,050.00 96,050.00 01/12/98 85.0 11.400 943.85 96,050.00
65 65 800519621 36,800.00 36,800.00 02/01/98 80.0 13.000 407.08 36,800.00
65 65 800520835 200,000.00 200,000.00 01/24/98 80.0 9.300 1,652.60 200,000.00
65 65 800522526 16,200.00 16,200.00 01/24/98 15.1 9.900 173.10 16,200.00
65 65 800523078 45,000.00 45,000.00 01/22/98 90.0 10.800 421.76 45,000.00
65 65 800523300 44,800.00 44,800.00 01/23/98 80.0 10.625 414.00 44,800.00
65 65 800524027 79,800.00 79,775.05 12/01/97 70.0 11.600 796.35 79,775.05
65 65 800524258 57,525.00 57,525.00 01/23/98 65.0 10.350 519.76 57,525.00
65 65 800524977 65,000.00 65,000.00 01/01/98 68.7 12.050 671.10 65,000.00
65 65 800525156 30,000.00 30,000.00 02/01/98 60.0 8.550 296.30 30,000.00
65 65 800525511 30,400.00 30,400.00 02/01/98 80.0 9.050 274.49 30,400.00
65 65 800526881 25,000.00 24,949.87 01/22/98 58.1 9.900 267.12 25,000.00
65 65 800529943 39,000.00 38,961.82 10/01/97 61.9 11.450 384.73 38,961.82
65 65 800529968 54,000.00 54,000.00 02/01/98 63.5 8.650 536.52 54,000.00
65 65 800530065 137,500.00 137,500.00 02/01/98 85.9 9.750 1,181.34 137,500.00
65 65 800530248 39,000.00 39,000.00 02/01/98 75.0 12.000 401.16 39,000.00
65 65 800530800 39,200.00 39,200.00 02/01/98 75.3 11.250 380.73 39,200.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool I Page 5 1/29/98
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Zip
Pool ID Sale ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
65 65 800531550 CASSIDY BENSON 1805 9TH STREET NW WASHINGTON DC 20001
65 65 800531741 TRITCH GREGORY L 141 VETS CLUB ROAD BUTLER PA 16001
65 65 800534372 PARKER JOHNNY L 1803 RICHARD STREET GOLDSBORO NC 27530
65 65 800539959 THOMPSON ROBERT 8 MAHOPAC ROAD W HEMPSTEAD NY 11552
65 SB104 661533661 CANNON LUCY M 4514 CRITTENDEN AVENUE INDIANAPOLI IN 46205
65 SB104 661544916 SCHAEFER BRIAN K 1843 SWEETBLOSSOM INDIANAPOLI IN 46229
65 SB104 661554808 ROSS NADINE J 487 EAST 118TH STREET CLEVELAND OH 44108
65 SB104 661567891 SZAKACS GEZA C 2168 BELLE VERNON ROCHESTER H MI 48309
65 SB104 661568725 HORN SUE A 1413 CAPITOL LINCOLN PK MI 48146
65 SB104 661570481 COY JEFFREY ALLEN 1521 E WADE ST INDIANAPOLI IN 46203
65 SB104 661578799 COOPER LUGENIA 8000 COLWOOD TROTWOOD OH 45426
65 SB104 661581306 BREWER VERA 1169 BUCKINGHAM GROSSE POIN MI 48230
65 SB104 661585174 GARLAND JEN 788 EAST 103RD STREET CLEVELAND OH 44108
65 SB104 661585521 PARKS BONNIE 732 WEST 7TH STREET ANDERSON IN 46016
65 SB104 661586073 BUZZO MIKE 5319 W BYRON CHICAGO IL 60641
65 SB104 661586347 TURNER JORDAN W III 2014 KERRWOOD DRIVE ANDERSON IN 46011
65 SB104 661589770 LAPORTE DAVID A 2788 E M-82 NEWAYGO MI 49337
65 SB104 661590117 EDWARDS JOHN R JR 137 EAST LODS STREET AKRON OH 44304
65 SB104 661590125 EDWARDS JOHN R JR 946 SNYDER AKRON OH 44307
65 SB104 661592378 STURDIVANT HAZEL 3108 NORTH CAMPBELL AVENUE INDIANAPOLI IN 46218
65 SB104 661593780 MITCHELL WILLIAM EDWARD 4931 EUCLID AVENUE E CHICAGO IN 46312
65 SB104 661594069 JACKSON RICHARD ANTHONY 18 EAST CAVEN STREET INDIANAPOLI IN 46225
65 SB104 661594788 GILMORE GAIL L 300 GENOA AVE SW MASSILLON OH 44646
65 SB104 661595504 HURYCH STEVEN L 201 NORTH JACKSON FOWLER IN 47944
65 SB104 661596767 DILLARD BRENDA 2109 N 30TH STREET KANSAS CITY KS 66104
65 SB104 661598854 CRABLE THOMAS R 1632 JEFFERSON ST WARREN OH 44485
65 SB104 661599035 SHORT LAURA K 2315 MAIN STREET ELWOOD IN 46036
65 SB104 661602201 SHANKS CHARLES B 1467 HILLSIDE TERRACE AKRON OH 44305
65 SB104 661602474 BROWN JEFFREY A 217 WEST STREET PENDLETON IN 46064
65 SB104 661603746 RIDDLE MARTHA JUNE 1613 W 6TH STREET MARION IN 46953
65 SB104 661603761 LOCKHART LAURETTA L 729 WEST ROACHE INDIANAPOLI IN 46208
65 SB104 661604835 GREEN DAVID A 1250 CRESTVIEW AVE AKRON OH 44320
65 SB104 661604850 JONES JAMES D 2274 EAST 95TH STREET CLEVELAND OH 44106
65 SB104 661604900 USHER CYNTHIA A 10738 WAYBURN DETROIT MI 48224
65 SB104 661605980 TREVINO RAFAEL 539 CHILSON LANSING MI 48906
65 SB104 661606293 WHATLEY ROSE C 1112 LAKESHORE CIRCLE OWENTON KY 40959
65 SB104 661608356 KRAMER RICHARD L 805 N DEQUINCY ST INDIANAPOLI IN 46201
65 SB104 661609388 DAYE DEBORAH 2915 NORTH SHERMAN DRIVE INDIANAPOLI IN 46218
65 SB104 661616698 BARKER THOMAS J 1809 CAHILL DRIVE E LANSING MI 48823
65 SB104 661617316 PAULINO JOSEPH H 4807 NORTH RIDGE ROAD EAST ASHTABULA OH 44004
65 SB110 661567073 HAYNES ROGER K 547 WEST 200 NORTH GREENFIELD IN 46140
65 SB110 661568444 SHELLEY COLBERG 13834 SOUTH TROY STREET ROBBINS IL 60472
65 SB110 661578617 KENSA FLORIAN L 8111 BUSHEY ROAD ALPENA MI 49707
65 SB110 661583377 MILLER PAMELA M R1 BOX 251 LISMAN AL 36912
65 SB110 661592352 BAKER RODNEY T 14063 WHITTIER DRIVE FISHERS IN 46038
65 SB110 661601484 LONGSHORE CAROLYN 709 DEWALT AVE CANTON OH 44707
65 SB110 661601864 KRAWCZAK LEONARD 1315 BRISTOL COURT ROSELLE IL 60172
65 SB110 661603852 BROWNING TINA L ROUTE 1 BOX 625 CLOVERDALE IN 46120
65 SB110 661606301 YONEY PATRICIA J 5711 RIDGEWOOD AVENUE PARMA OH 44129
65 SB110 661606863 FELIX WILLIAM R 484 WALNUT ST ROCKFIELD IN 46977
65 SB110 661608372 CONANT STEVEN G 2870 STATE ROAD 135 NORTH NASHVILLE IN 47448
65 SB110 661609321 BORUFF BOBBY J 1823 NORTH COOLIDGE INDIANAPOLI IN 46219
65 SB110 661614842 CLEMONS RALPH A 29275 HIDDEN VALLEY DRIVE ORANGE VILL OH 44122
65 SB110 661615872 MIKHAIL MESAA 10701 CORNING OAK PARK MI 48237
65 SB110 661615880 MIKHAIL MESAA 10411 ALBANY OAK PARK MI 48237
65 SB110 661617027 RADICK MICHAEL 2841 W 1150 NORTH SUMAVA RESO IN 46379
65 SB110 661617340 WILLIAMS MICHAEL RAY 485 PLEASANT ACRE DRIVE MOCKSVILLE NC 27028
65 SB110 661617357 SEIDEL GERALD C W1342 WILDERNESS AVENUE RIB LAKE WI 54470
65 SB110 661622795 WILLIAMS REBECCA LYNN 2313 NORTH KENYON AVENUE INDIANAPOLI IN 46219
- -----------------
307 Sale Total
307 Grand Total Sub-Pool I
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
65 65 800531550 122,400.00 122,400.00 02/01/98 85.0 11.650 1,226.14 122,400.00
65 65 800531741 45,600.00 45,600.00 02/01/98 54.2 9.900 437.03 45,600.00
65 65 800534372 52,700.00 52,700.00 02/01/98 85.0 10.750 491.94 52,700.00
65 65 800539959 114,750.00 114,750.00 02/01/98 85.0 12.000 1,180.33 114,750.00
65 SB104 661533661 26,900.00 26,841.79 01/17/98 64.8 11.750 318.53 26,900.00
65 SB104 661544916 83,800.00 83,591.30 12/17/97 84.6 11.750 845.89 83,800.00
65 SB104 661554808 62,000.00 62,000.00 11/01/97 84.9 12.000 637.74 62,000.00
65 SB104 661567891 160,000.00 160,000.00 01/01/98 80.0 11.300 1,560.10 160,000.00
65 SB104 661568725 44,000.00 43,982.51 12/01/97 55.0 10.500 402.49 43,982.51
65 SB104 661570481 15,000.00 14,931.08 12/26/97 44.1 10.500 165.81 15,000.00
65 SB104 661578799 132,300.00 132,300.00 01/15/98 90.0 10.950 1,254.93 132,300.00
65 SB104 661581306 140,000.00 139,865.85 01/01/98 39.5 9.800 1,487.36 140,000.00
65 SB104 661585174 28,300.00 28,269.17 01/12/98 87.0 13.000 313.05 28,300.00
65 SB104 661585521 45,200.00 45,137.69 01/02/98 80.0 10.150 401.68 45,200.00
65 SB104 661586073 135,000.00 134,744.54 12/26/97 75.0 10.900 1,384.28 135,000.00
65 SB104 661586347 54,000.00 54,000.00 01/10/98 90.0 11.300 526.53 54,000.00
65 SB104 661589770 20,000.00 19,982.52 12/01/97 46.5 12.750 249.77 20,000.00
65 SB104 661590117 36,000.00 36,000.00 12/25/97 80.0 9.650 306.66 36,000.00
65 SB104 661590125 44,000.00 44,000.00 12/26/97 80.0 10.150 391.02 44,000.00
65 SB104 661592378 38,800.00 38,794.79 12/19/97 80.0 10.400 352.02 38,800.00
65 SB104 661593780 62,100.00 61,955.90 12/10/97 88.7 11.300 605.51 62,100.00
65 SB104 661594069 43,200.00 43,200.00 12/26/97 80.0 12.850 472.82 43,200.00
65 SB104 661594788 39,000.00 38,908.18 01/10/98 66.1 10.850 439.61 39,000.00
65 SB104 661595504 52,700.00 52,700.00 01/17/98 85.0 11.400 612.29 52,700.00
65 SB104 661596767 16,800.00 16,800.00 01/02/98 74.6 11.700 198.40 16,800.00
65 SB104 661598854 16,100.00 16,096.03 01/19/98 50.3 11.750 174.48 16,100.00
65 SB104 661599035 50,000.00 50,000.00 01/09/98 62.5 9.550 422.25 50,000.00
65 SB104 661602201 48,500.00 48,434.86 01/02/98 74.6 9.050 437.93 48,500.00
65 SB104 661602474 108,000.00 108,000.00 01/15/98 90.0 10.550 991.96 108,000.00
65 SB104 661603746 25,200.00 25,084.69 01/17/98 90.0 10.400 277.00 25,200.00
65 SB104 661603761 29,400.00 29,400.00 01/11/98 70.0 9.650 309.67 29,400.00
65 SB104 661604835 44,800.00 44,800.00 12/01/97 80.0 11.650 448.79 44,800.00
65 SB104 661604850 39,600.00 39,600.00 01/16/98 90.0 10.800 371.15 39,600.00
65 SB104 661604900 37,500.00 37,500.00 01/08/98 59.5 10.300 337.43 37,500.00
65 SB104 661605980 36,500.00 36,500.00 02/01/98 84.8 12.300 383.89 36,500.00
65 SB104 661606293 28,800.00 28,800.00 12/26/97 68.5 13.000 318.59 28,800.00
65 SB104 661608356 55,100.00 55,100.00 12/26/97 74.9 10.500 504.02 55,100.00
65 SB104 661609388 26,400.00 26,400.00 01/22/98 80.0 11.750 266.48 26,400.00
65 SB104 661616698 85,000.00 84,927.66 01/17/98 55.9 9.650 724.05 85,000.00
65 SB104 661617316 49,500.00 49,500.00 02/01/98 90.0 10.800 556.41 49,500.00
65 SB110 661567073 65,200.00 65,043.37 12/19/97 74.9 9.800 620.58 65,200.00
65 SB110 661568444 25,200.00 25,200.00 01/01/98 90.0 12.350 266.02 25,200.00
65 SB110 661578617 26,800.00 26,800.00 01/01/98 44.2 14.140 320.52 26,800.00
65 SB110 661583377 20,600.00 20,600.00 02/01/98 54.9 12.400 252.57 20,600.00
65 SB110 661592352 104,700.00 104,700.00 01/19/98 84.7 12.750 1,137.77 104,700.00
65 SB110 661601484 16,200.00 16,139.99 01/24/98 64.8 10.600 149.40 16,200.00
65 SB110 661601864 138,700.00 138,700.00 02/01/98 74.9 10.150 1,232.59 138,700.00
65 SB110 661603852 69,700.00 69,700.00 02/01/98 85.0 10.300 627.17 69,700.00
65 SB110 661606301 80,700.00 80,700.00 01/24/98 84.9 9.550 681.52 80,700.00
65 SB110 661606863 31,000.00 31,000.00 01/22/98 77.5 9.550 324.65 31,000.00
65 SB110 661608372 125,500.00 125,500.00 02/01/98 89.6 10.800 1,410.71 125,500.00
65 SB110 661609321 70,200.00 70,200.00 01/22/98 90.0 10.800 657.94 70,200.00
65 SB110 661614842 126,000.00 126,000.00 02/01/98 70.0 11.100 1,209.46 126,000.00
65 SB110 661615872 27,000.00 27,000.00 02/01/98 64.2 10.750 252.04 27,000.00
65 SB110 661615880 26,000.00 26,000.00 02/01/98 65.0 10.750 242.71 26,000.00
65 SB110 661617027 52,000.00 51,870.36 02/01/98 65.0 10.800 529.68 52,000.00
65 SB110 661617340 65,000.00 65,000.00 02/01/98 84.9 9.070 587.75 65,000.00
65 SB110 661617357 42,700.00 42,700.00 02/01/98 56.1 9.070 345.73 42,700.00
65 SB110 661622795 35,700.00 35,700.00 02/01/98 85.0 9.150 291.11 35,700.00
- ----------------- ------------- ------------- ---- ------ ---------- -------------
307 Sale Total 21,126,825.00 21,112,585.28 77.6 11.004 206,354.38 21,125,425.30
307 Grand Total Sub-Pool I 21,126,825.00 21,112,585.28 77.6 11.004 206,354 21,125,42
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Page 1 1/29/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ----------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
68 68 680181864 PHILPOT THEODORE JR 2418 DEERFIELD RD FAR ROCKAWA NY 11691
68 68 800174062 DIPAOLO ANNETTE 122 LINCOLN AVE MIDDLESEX NJ 08846
68 68 800202012 BEDNARCZYK MICHAEL L 8503 WOODFALL ROAD WHITE MARSH MD 21236
68 68 800228603 JUN CLARA KEUM J 16 HILLSIDE LANE NORTH SYOSSET NY 11791
68 68 800236010 WRIGHT JOHN MACK 206 EAST CASON BOULEVARD INGLIS FL 34449
68 68 800256307 KOL ARON 157 WASHINGTON AVENUE STATEN ISLA NY 10314
68 68 800267015 TRAKANSOOK DEGHUNDIT 3730 68TH ST WOODSIDE NY 11377
68 68 800287807 TAYLOR ALLAN L 260 SOUTH 300 EAST SALINA UT 84654
68 68 800299463 JUBINA STEPHEN P 5110 A CATHEDRAL OAKS ROAD SANTA BARBA CA 93111
68 68 800302549 DOSCHER FREDERICK L 8 FLORENCE STREET NESCONSET NY 11767
68 68 800303810 DAVIS THOMAS M 22206 60TH AVENUE WEST MOUNTLAKE T WA 98043
68 68 800320293 HALVICK RAYMOND M 2923 NORTHWEST 17TH TERRAC CAPE CORAL FL 33993
68 68 800320822 DEJNO KIM A 360 112TH LANE NW COON RAPIDS MN 55433
68 68 800324899 ANTOSH CHRISTINE A. 8461 EAST FOURTH STREET TUCSON AZ 85710
68 68 800327975 IMADA JOHN ALLEN 7256 EAST 1000 NORTH HUNTSVILLE UT 84317
68 68 800328759 VALENTI RALPH 26 POUCH TERRACE STATEN ISLA NY 10305
68 68 800329732 VOORHEES KELLY R 326 SOUTH 200 WEST SANTAQUIN UT 84655
68 68 800335226 PRATT STEVEN L 89 WEST 520 SOUTH TOOELE UT 84074
68 68 800335903 PONTON-ELICK SUSANNAH 15325 BEAUFORT PLACE SILVER SPRI MD 20905
68 68 800338568 LARSEN MURRY D 594 RANDOLPH AVENUE POCATELLO ID 83201
68 68 800341901 ROMEO RICHARD 310 32ND STREET LINDENHURST NY 11757
68 68 800345241 SKOLNEKOVICH IVAN J 86 FAWN DRIVE BAILEY CO 80421
68 68 800345324 STILLINGS JOHN F 4563 25TH AVENUE SOUTH ST PETERSBU FL 33711
68 68 800345951 EASTGATE TODD A 13577 EVERTON AVENUE S APPLE VALLE MN 55124
68 68 800346918 PESTERFIELD SUSANNE 588 OAKDALE ROAD NE ATLANTA GA 30307
68 68 800347528 GROENE DONALD L 307 DONALD LANE WINTER HAVE FL 33880
68 68 800348898 PETERSON SCOTT 3129 NORTHWEST 4TH STREET GAINESVILLE FL 32609
68 68 800351405 OLMEDA MIGUEL 850-852 WILLIAM STREET BRIDGEPORT CT 06606
68 68 800351884 SYLVAN KAYVAN 879 LEWISTON DRIVE SAN JOSE CA 95136
68 68 800352296 PASSERO SALVATORE 5 CRANFORD ROAD TURNERSVILL NJ 08012
68 68 800352668 LEE CHUNG K 703 WILDWOOD LANE PALO ALTO CA 94303
68 68 800354573 RIDLEY LUCILLE 6207 SAINT CHARLES COURT LITHONIA GA 30058
68 68 800354839 WEYBURN SCOTT E 4110 SOUTH 2275 WEST ROY UT 84067
68 68 800354987 FERRAR MICHAEL K 12068 EAST GOLD DUST AVENU SCOTTSDALE AZ 85259
68 68 800356180 BROWN PAUL IOHANI 4981 SOUTH 1950 WEST TAYLORSVILL UT 84118
68 68 800356271 QUINTANAR MICHAEL J 2034 WEST 33RD AVENUE DENVER CO 80211
68 68 800356370 WILLIAMS RANDY SCOTT 3514 WEST 13175 SOUTH RIVERTON UT 84065
68 68 800356602 ADAMCIK THOMAS 1144 EAST HARBOR VIEW DR GILBERT AZ 85234
68 68 800359705 JACKSON ALVIN 5282 TUCSON WAY DENVER CO 80239
68 68 800360422 ERICSON JOHN 50 ST PETERS DRIVE BRENTWOOD NY 11716
68 68 800360448 INDARJIT PARSUERAM 18 ASHFORD STREET BROOKLYN NY 11207
68 68 800360711 BOOTS GLORIA J 17 BEACON LANE NEWARK DE 19711
68 68 800362691 BRACE RONALD E 15508 WETSTONE DRIVE TAMPA FL 33612
68 68 800364986 NUNES NAIR A 3604 COLD SPRING LANE CHAMBLEE GA 30341
68 68 800366411 JAMES DEVON ANTHONY 932 EAST 224TH STREET BRONX NY 10466
68 68 800366866 BOULLY IRA LEROY 33830 MYRNA COURT PINE CO 80470
68 68 800367377 PRICE DENNIS D 1319 RESTFUL LANE CONWAY SC 29526
68 68 800373342 KUNZ STEVEN E 2634 WEST SUMMER STAR COVE WEST JORDAN UT 84088
68 68 800374209 NIELSEN DAVID E 6647 WEST SUNFLOWER DRIVE HIGHLAND UT 84003
68 68 800374472 WRIGHT CHRISTOPHE B 1302 E BOOT ROAD W CHESTER PA 19380
68 68 800375743 HURST IRWIN M 435 LANCASTER STREET BOCA RATON FL 33487
68 68 800376618 LORCA VICTOR H 946 S POMEROY CIRCLE MESA AZ 85210
68 68 800377772 PUCKETT RANDALL G 506 SPRUCE AVENUE INDEPENDENC OR 97351
68 68 800378226 LEE SAMUEL Y 3935 BONSTEAD ROAD CLAY NY 13041
68 68 800378838 BEAN RUSSELL L 5364 SOUTH 5495 WEST SALT LAKE C UT 84118
68 68 800379778 DURAN SERGIO J 946 41ST STREET SAN DIEGO CA 92102
68 68 800381410 BRASIER RICHARD L 10698 DEERFIELD ROAD FRANKTOWN CO 80116
68 68 800381428 DUGAS GUY M 13 SUSSEX ROAD GLENMONT NY 12077
68 68 800381881 FORAN DAREN J 9618 48TH AVENUE E TACOMA WA 98446
68 68 800381931 ZICARELLI MAURICE J 3601 RIVERLAND ROAD FT LAUDERDA FL 33065
68 68 800385635 WECHSLER LEONARD A 15222 NORTH 61ST PLACE SCOTTSDALE AZ 85254
68 68 800386633 HARMAN HARRY E JR 942 HILLDALE ROAD HOLTWOOD PA 17532
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- ----------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C> <C> <C>
68 68 680181864 249,000.00 248,482.88 05/28/97 87.3 11.900 2,542.09 249,000.00
68 68 800174062 28,200.00 28,040.89 06/16/97 59.9 11.850 286.82 28,183.23
68 68 800202012 18,350.00 18,325.53 06/06/97 89.9 13.250 206.58 18,325.53
68 68 800228603 49,000.00 48,778.41 07/01/97 85.0 10.750 549.26 48,778.41
68 68 800236010 22,500.00 22,497.67 10/16/97 75.0 14.200 302.67 22,500.00
68 68 800256307 50,000.00 49,422.41 08/02/97 85.0 12.250 608.15 49,902.27
68 68 800267015 136,000.00 136,000.00 09/14/97 80.0 13.650 1,573.83 136,000.00
68 68 800287807 15,900.00 15,888.09 10/22/97 89.9 12.600 197.01 15,900.00
68 68 800299463 110,000.00 110,000.00 10/01/97 84.4 12.850 1,203.94 110,000.00
68 68 800302549 23,000.00 23,000.00 11/01/97 80.5 11.800 233.05 23,000.00
68 68 800303810 16,100.00 16,029.24 11/01/97 74.6 10.900 181.98 16,100.00
68 68 800320293 11,400.00 11,294.51 11/22/97 89.9 10.900 156.39 11,400.00
68 68 800320822 19,536.00 19,360.51 11/01/97 89.1 11.400 226.98 19,536.00
68 68 800324899 24,300.00 24,117.15 10/01/97 83.3 10.450 221.38 24,300.00
68 68 800327975 18,100.00 18,100.00 11/01/97 79.8 14.350 229.69 18,100.00
68 68 800328759 50,000.00 50,000.00 10/17/97 76.6 11.550 497.06 50,000.00
68 68 800329732 14,000.00 14,000.00 11/01/97 84.9 12.300 147.25 14,000.00
68 68 800335226 36,000.00 35,964.21 09/01/97 73.3 11.250 349.65 35,987.85
68 68 800335903 34,500.00 34,470.17 12/01/97 85.0 13.150 407.89 34,470.17
68 68 800338568 27,170.00 27,170.00 11/06/97 79.4 15.150 383.06 27,170.00
68 68 800341901 14,000.00 13,956.37 10/04/97 80.0 14.650 192.60 13,956.37
68 68 800345241 63,700.00 63,448.96 11/01/97 85.0 11.600 635.68 63,700.00
68 68 800345324 24,800.00 24,653.76 11/01/97 84.9 11.350 261.92 24,800.00
68 68 800345951 12,000.00 11,922.13 11/08/97 89.0 10.900 135.64 12,000.00
68 68 800346918 28,900.00 28,890.89 11/14/97 79.9 14.650 357.35 28,890.89
68 68 800347528 20,200.00 20,086.67 12/24/97 63.1 10.900 228.33 20,200.00
68 68 800348898 16,900.00 16,854.59 10/26/97 79.5 12.500 192.01 16,900.00
68 68 800351405 84,000.00 83,362.71 10/01/97 70.0 11.200 812.68 83,971.32
68 68 800351884 29,500.00 29,500.00 11/01/97 90.0 11.250 286.52 29,500.00
68 68 800352296 12,500.00 12,392.72 10/10/97 90.0 12.100 150.83 12,500.00
68 68 800352668 117,437.00 117,437.00 11/28/97 79.9 12.550 1,338.40 117,437.00
68 68 800354573 12,900.00 12,896.82 11/24/97 84.9 13.050 163.64 12,900.00
68 68 800354839 37,500.00 37,496.24 01/01/98 86.0 11.300 433.31 37,500.00
68 68 800354987 105,000.00 104,304.44 11/01/97 79.4 10.600 1,167.19 105,000.00
68 68 800356180 11,650.00 11,520.55 10/22/97 84.7 13.900 154.37 11,650.00
68 68 800356271 46,000.00 45,815.58 11/01/97 77.6 13.650 532.33 45,903.25
68 68 800356370 71,000.00 70,959.43 10/01/97 89.3 12.500 757.75 71,000.00
68 68 800356602 25,900.00 25,900.00 12/01/97 84.9 11.500 256.49 25,900.00
68 68 800359705 22,118.00 21,955.57 11/15/97 90.0 10.900 250.01 22,118.00
68 68 800360422 30,000.00 29,923.38 12/17/97 70.5 12.900 377.60 30,000.00
68 68 800360448 212,500.00 212,500.00 12/10/97 85.0 12.550 2,276.17 212,500.00
68 68 800360711 29,300.00 29,243.79 11/15/97 84.9 12.250 327.74 29,300.00
68 68 800362691 19,350.00 19,272.97 10/12/97 90.0 11.650 208.36 19,350.00
68 68 800364986 21,550.00 21,380.71 11/27/97 84.3 12.900 271.25 21,550.00
68 68 800366411 229,500.00 229,315.03 12/01/97 90.0 12.450 2,440.46 229,500.00
68 68 800366866 39,950.00 39,923.06 11/01/97 84.9 12.500 492.39 39,950.00
68 68 800367377 106,250.00 106,250.00 12/07/97 85.0 12.900 1,167.04 106,250.00
68 68 800373342 37,000.00 36,837.84 10/01/97 85.4 11.250 359.37 37,000.00
68 68 800374209 61,150.00 61,037.93 01/01/98 83.6 12.000 629.00 61,150.00
68 68 800374472 10,400.00 10,268.41 12/07/97 84.9 11.500 121.49 10,400.00
68 68 800375743 13,750.00 13,629.49 12/18/97 79.4 13.250 207.33 13,750.00
68 68 800376618 21,200.00 21,200.00 02/01/98 82.0 12.000 254.44 21,200.00
68 68 800377772 25,000.00 24,954.14 12/01/97 84.9 11.600 268.33 25,000.00
68 68 800378226 62,000.00 61,897.06 11/27/97 79.7 11.250 714.45 62,000.00
68 68 800378838 13,066.00 13,066.00 11/01/97 85.0 12.950 152.61 13,066.00
68 68 800379778 21,200.00 21,153.60 11/01/97 89.7 11.300 244.97 21,200.00
68 68 800381410 82,000.00 82,000.00 12/01/97 78.9 13.850 961.87 82,000.00
68 68 800381428 25,000.00 24,993.94 01/08/98 84.3 9.400 231.40 25,000.00
68 68 800381881 41,790.00 41,782.72 11/01/97 89.9 11.150 402.72 41,790.00
68 68 800381931 11,900.00 11,861.08 11/15/97 89.6 12.750 148.61 11,884.34
68 68 800385635 53,254.00 53,058.86 11/01/97 85.0 11.350 617.04 53,254.00
68 68 800386633 28,500.00 28,453.79 12/10/97 67.9 11.100 296.12 28,500.00
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Page 2 1/29/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ----------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
68 68 800386666 CLARK TONY 139 JEWELL STREET GARFIELD NJ 07026
68 68 800387037 BOLT DOREL O 1700 NORTHEAST 17TH STREET FORT LAUDER FL 33305
68 68 800387631 AILES ROBERT E 12604 SAFETY TURN BOWIE MD 20715
68 68 800388233 RUBY MARIE J 6 ACADEMY PLACE GLOVERSVILL NY 12078
68 68 800388449 WANLASS AMY J. 1820 EAST MEADOW DRIVE SALT LAKE C UT 84121
68 68 800388522 BAUGH-HOPPES KATHERINE 21525 HWY 131 PHIPPSBURGH CO 80469
68 68 800388670 ROGERS JOE J 4725 SPACEWALK WAY CO SPRINGS CO 80916
68 68 800388696 BONSACK RACHEL I 1592 HIGHWAY 96 EAST WHITE BEAR MN 55110
68 68 800389017 PADILLA LEROY M 2269 IOLA ST AURORA CO 80010
68 68 800391716 ELLIS GERALD LEWIS 2445 EAST 38TH STREET SAVANNAH GA 31404
68 68 800391757 FERGUSON THERESA S 4131 NW 4TH COURT DEERFIELD B FL 33442
68 68 800391864 JOHNSON ROGER L 151 ROUTE 590 LACKAWAXEN PA 18435
68 68 800391997 SHARP BERNARD 8011 SHIPMADILLY LANE WARRENTON VA 20186
68 68 800393936 BELL JAMES P 1003 NORTH 885 EAST OREM UT 84097
68 68 800394306 MCMULLIN SCOTT 3501 WEST 7580 SOUTH WEST JORDAN UT 84084
68 68 800394652 COONEY YVONNE A 6 BROOKVIEW AVENUE PASADENA MD 21122
68 68 800394918 GUTFREUND MEIR 2261 85TH STREET BROOKLYN NY 11214
68 68 800395006 EGELSTON TRISHA 436 SNYDER AVENUE AROMAS CA 95004
68 68 800395998 BYRD BRENDA A 705 COLONY ROAD HARTSVILLE SC 29550
68 68 800397358 O'KEEFE RANDY 4568 SOUTH UPPER HARBOR DR FREELAND WA 98249
68 68 800397598 JOHNSON PAMELA A 3392 EAST WINESAP ROAD SALT LK CTY UT 84121
68 68 800397945 CORCORAN KERRY 649 JAQUES AVENUE RAHWAY NJ 07065
68 68 800397994 STOUT THOMAS L 1837 SOUTHWEST 70TH PLACE BUSHNELL FL 33513
68 68 800399107 ALDINGER FRANCES A 190 E HIGHLINE CIRCLE #304 LITTLETON CO 80122
68 68 800400400 CALLAHAN JAMES H 101 CAPTAIN ROAD MANAHAWKIN NJ 08050
68 68 800400590 SAPOLU MANASE JESSE 651 LAUSINDA AVENUE LONG BEACH CA 90803
68 68 800400673 ADAMS KENNETH S 998 NORTH 3150 WEST WEST POINT UT 84015
68 68 800400798 LINGERFELT JOHN C 1175 SWINGWOOD COURT NE SALEM OR 97303
68 68 800401622 RUMMANS JAMES A 6801 MARNA LANE N FT MYERS FL 33917
68 68 800402828 NASERI M SHAFI 11717 GRAY WAY WESTMINSTER CO 80021
68 68 800403024 GAROFALO JOHN M III RR 1 BOX 95B DINGMANS FE PA 18328
68 68 800403271 MARRONE MICHAEL J 102 OVERLOOK DRIVE MAHOPAC NY 10541
68 68 800406050 CHANDLER PAUL A 2020 CACTUS LANE CUMMING GA 30040
68 68 800406795 OVERFELT CHARLES 212 CARLTON AVENUE LOS GATOS CA 95032
68 68 800406878 PUGLIESE JOSEPH A 102 WOODWARD AVENUE NORWALK CT 06854
68 68 800406936 PAWLOWSKI JEFF L 940 SOUTH 100 EAST BOUNTIFUL UT 84010
68 68 800406944 BILLS JEFF D 8308 SOUTH 1950 WEST SALT LK CTY UT 84088
68 68 800407090 BURR PHILLIP 7318 DIBBLE AVENUE NW SEATTLE WA 98117
68 68 800408197 SOBOCZINSKI CAROL A 148 WARREN AVENUE BOSTON MA 02116
68 68 800408718 OLSON WAYNE L 17860 JAGUAR CIRCLE LAKEVILLE MN 55044
68 68 800409500 LEWIS LUCY P 3884 SOUTH 3600 WEST SALT LK CTY UT 84119
68 68 800412132 KENNEDY EVON D 4604 KINGSPOINT COURT LAKELAND FL 33813
68 68 800412595 WARREN ROGER E 509 KNOLLWOOD COURT DANVILLE CA 94506
68 68 800413080 EMERSON RAYMOND E 306 NEWPORT AVENUE ATTLEBORO MA 02763
68 68 800413874 MITCHELL NATHANIEL V 6 STACEY LANE MT POCONO PA 18344
68 68 800414369 HAY JOHN J 6022 EAST WINCHCOMB DRIVE SCOTTSDALE AZ 85254
68 68 800415101 ROBLES RICARDO 518 GREEN STREET BOONTON NJ 07005
68 68 800415358 CHRISTIAN DAVID CARTER 5 MAGRUDER AVENUE CATONSVILLE MD 21228
68 68 800415390 ZINDER VALENTIN 1259 SEROTA PLACE PHILADELPHI PA 19115
68 68 800416083 GREENE GLEAVE 9359 SOUTH FIRE LILY LANE WEST JORDAN UT 84084
68 68 800416364 GOURLEY SUSAN V 6412 SHERWOOD ROAD BALTIMORE MD 21239
68 68 800416703 TETI DONALD R 6971 ANTELL CIRCLE LAS VEGAS NV 89119
68 68 800417263 NOYES JEROME G 10070 EAST DOUGLAS COURT INVERNESS FL 34450
68 68 800417339 HENDRICKS BRYAN W 1630 HARVEY STREET SE JEFFERSON OR 97352
68 68 800417347 PAHOLSKI DARRIN J 427 RED PATH AVENUE MICHIGAN CI IN 46360
68 68 800418089 CRUZ-MANTERF NEREIDA 2210 VOORHIES AVENUE BROOKLYN NY 11235
68 68 800418881 HAYES RALPH E 47 SEC 3 TIMBERLINE RD LONG POND PA 18334
68 68 800419293 THOMAS MARK K 4056 SOUTH KING VALLEY WAY WEST VALLEY UT 84128
68 68 800420465 CHADWICK WAYNE 170 WEST 4500 NORTH PLEASANT VI UT 84414
68 68 800420572 SALTER JOHN C 13 FORD ROAD LANDING NJ 07850
68 68 800421406 DOKTER PENNY SUE 108 CAMINO LEON CAMARILLO CA 93012
68 68 800421869 PSAROS DIMITRIOS 11 GILDA COURT SPRING VALL NY 10977
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- ----------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C> <C> <C>
68 68 800386666 166,500.00 166,500.00 11/01/97 90.0 12.200 1,738.31 166,500.00
68 68 800387037 17,200.00 17,181.52 11/21/97 89.9 11.150 197.12 17,200.00
68 68 800387631 64,000.00 64,000.00 12/01/97 83.7 13.400 728.04 64,000.00
68 68 800388233 56,700.00 56,700.00 12/01/97 90.0 12.250 594.16 56,700.00
68 68 800388449 18,000.00 17,821.12 11/01/97 78.5 10.850 202.90 18,000.00
68 68 800388522 22,150.00 22,075.16 11/01/97 83.7 12.100 267.26 22,150.00
68 68 800388670 41,982.00 41,982.00 01/01/98 90.0 11.150 437.63 41,982.00
68 68 800388696 19,541.00 19,541.00 01/01/98 80.1 13.200 249.82 19,541.00
68 68 800389017 28,000.00 27,986.77 12/01/97 85.3 11.150 269.83 28,000.00
68 68 800391716 24,800.00 24,703.54 02/01/98 89.8 11.550 290.50 24,800.00
68 68 800391757 15,000.00 14,910.36 11/21/97 73.6 12.800 163.59 15,000.00
68 68 800391864 29,000.00 28,770.65 12/21/97 83.9 12.150 350.85 29,000.00
68 68 800391997 64,750.00 64,750.00 01/24/98 74.8 11.350 750.24 64,750.00
68 68 800393936 58,014.00 58,014.00 02/01/98 89.5 11.550 679.56 58,014.00
68 68 800394306 22,800.00 22,707.24 12/01/97 86.7 12.600 282.50 22,800.00
68 68 800394652 24,000.00 24,000.00 12/24/97 83.7 11.750 284.19 24,000.00
68 68 800394918 143,000.00 143,000.00 11/01/97 69.8 11.300 1,394.34 143,000.00
68 68 800395006 35,500.00 35,492.41 11/13/97 76.6 13.300 401.05 35,492.41
68 68 800395998 43,280.00 43,280.00 12/07/97 89.9 11.950 475.04 43,280.00
68 68 800397358 42,500.00 42,416.34 12/01/97 82.4 13.350 547.55 42,500.00
68 68 800397598 37,000.00 37,000.00 12/01/97 38.6 13.300 475.47 37,000.00
68 68 800397945 13,700.00 13,586.24 12/03/97 89.9 12.350 167.52 13,700.00
68 68 800397994 19,250.00 18,981.81 11/22/97 70.0 10.800 262.99 19,250.00
68 68 800399107 14,192.00 14,192.00 02/01/98 69.9 11.150 136.76 14,192.00
68 68 800400400 20,000.00 19,959.20 12/01/97 79.9 11.800 237.47 19,959.20
68 68 800400590 66,860.00 66,860.00 02/01/98 85.0 12.500 824.06 66,860.00
68 68 800400673 17,000.00 16,831.57 05/01/97 74.3 14.300 229.83 16,831.57
68 68 800400798 40,700.00 40,700.00 02/01/98 89.9 11.150 466.44 40,700.00
68 68 800401622 12,950.00 12,950.00 01/03/98 85.0 13.040 164.19 12,950.00
68 68 800402828 33,000.00 33,000.00 01/01/98 78.7 13.100 419.70 33,000.00
68 68 800403024 43,000.00 43,000.00 12/26/97 67.1 10.600 396.56 43,000.00
68 68 800403271 52,300.00 52,300.00 12/26/97 89.5 11.550 612.63 52,300.00
68 68 800406050 34,400.00 34,400.00 12/01/97 79.7 13.550 395.38 34,400.00
68 68 800406795 68,235.00 68,235.00 12/01/97 65.4 12.850 746.82 68,235.00
68 68 800406878 80,000.00 80,000.00 01/08/98 50.0 10.950 758.84 80,000.00
68 68 800406936 13,000.00 13,000.00 01/01/98 84.1 12.950 143.30 13,000.00
68 68 800406944 26,753.00 26,753.00 01/01/98 79.7 13.500 323.01 26,753.00
68 68 800407090 46,500.00 46,500.00 01/01/98 76.5 12.500 496.27 46,500.00
68 68 800408197 260,000.00 260,000.00 01/22/98 44.8 9.990 2,279.77 260,000.00
68 68 800408718 15,000.00 15,000.00 12/11/97 84.8 11.650 161.52 15,000.00
68 68 800409500 12,400.00 12,388.55 12/01/97 75.0 13.300 159.35 12,400.00
68 68 800412132 30,800.00 30,679.75 12/06/97 69.9 9.900 329.10 30,800.00
68 68 800412595 38,285.00 38,285.00 01/01/98 79.9 14.300 462.73 38,285.00
68 68 800413080 40,000.00 40,000.00 11/16/97 76.9 13.950 495.96 40,000.00
68 68 800413874 14,200.00 14,198.02 01/08/98 83.2 11.300 198.02 14,200.00
68 68 800414369 31,011.00 31,007.99 12/18/97 85.0 13.300 398.51 31,011.00
68 68 800415101 21,400.00 21,355.82 11/16/97 89.8 12.500 263.76 21,400.00
68 68 800415358 37,400.00 37,400.00 12/19/97 90.0 11.550 371.80 37,400.00
68 68 800415390 23,000.00 21,960.51 12/25/97 79.4 12.750 287.23 23,000.00
68 68 800416083 21,000.00 21,000.00 01/01/98 78.0 10.300 188.96 21,000.00
68 68 800416364 18,650.00 18,634.32 09/01/97 84.9 13.450 212.89 18,634.32
68 68 800416703 19,060.00 18,856.32 02/01/98 84.6 12.000 228.75 19,060.00
68 68 800417263 21,750.00 21,580.71 11/09/97 75.0 11.950 260.34 21,750.00
68 68 800417339 21,200.00 21,200.00 01/01/98 74.9 11.000 240.96 21,200.00
68 68 800417347 14,823.00 14,811.62 01/01/98 89.9 11.300 171.28 14,823.00
68 68 800418089 35,000.00 35,000.00 01/17/98 81.5 10.500 320.16 35,000.00
68 68 800418881 29,600.00 29,386.87 01/22/98 80.0 12.550 365.79 29,600.00
68 68 800419293 32,374.00 32,374.00 11/01/97 84.0 13.200 363.19 32,374.00
68 68 800420465 62,700.00 62,700.00 12/05/97 86.6 12.600 716.78 62,700.00
68 68 800420572 18,500.00 18,500.00 12/24/97 89.5 11.700 218.47 18,500.00
68 68 800421406 30,270.00 30,270.00 01/01/98 84.9 12.800 330.12 30,270.00
68 68 800421869 28,600.00 28,511.43 01/09/98 89.8 11.300 301.07 28,600.00
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Page 3 1/29/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ----------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
68 68 800422883 GARVIN PETER C 26204 NORTHEAST 40TH ST REDMOND WA 98053
68 68 800423139 KINDLE KENNETH J 368 SOUTH PARKSIDE CIRCLE ST GEORGE UT 84770
68 68 800423311 STEWART DEBORAH M 6471 WARD ROAD ARVADA CO 80004
68 68 800423576 WELCH BRUCE S 92 FLORAL BOULEVARD FLORAL PARK NY 11001
68 68 800423907 BUHRMAN RODNEY LOUIS 6892 TOWBRIDGE ROAD FAYETTEVILL NC 28306
68 68 800424467 MCDERMITT BRIAN A 411 21ST AVENUE ALTOONA PA 16601
68 68 800424756 RICHARDSON MARK D 859 NORTH 200 WEST AMERICAN FK UT 84003
68 68 800424954 HOYER HELLE R 1660 MARIA STREET ENGLEWOOD FL 34223
68 68 800425217 BAIER FRANK D 1200 SOUTH JACKSON STREET DENVER CO 80210
68 68 800427270 MACINNIS PAUL J 18 MORTON ST ANDOVER MA 01810
68 68 800428005 BOSWORTH E LEODA 7241 WEST LAUREL ROAD PEORIA AZ 85345
68 68 800428039 BETZ SCOTT ANTHONY 12931 SW 300TH STREET VASHON ISLA WA 98070
68 68 800428070 GARRIGA WILLIAM 515 SIOUX STREET BETHLEHEM PA 18015
68 68 800428245 YUEN TERRY 10 ACADIA DRIVE VOORHEES NJ 08043
68 68 800428724 MCREE GARY L 1544 LAFAYETTE STREET DENVER CO 80216
68 68 800429029 CONTE JOHN C JR 2062 42ND AVENUE EAST SEATTLE WA 98112
68 68 800430258 RAY MARK 5507 NORLANDER DRIVE PT CHARLOTT FL 33981
68 68 800430274 MCLAUGHLIN JOHNNY FRANKLI 5471 FARMSTEAD ROAD SEAGROVE NC 27341
68 68 800430365 BISHOP BRIAN 272 CROSSWELL SCHOOL ROAD EASLEY SC 29640
68 68 800431165 SARRAN DEOCHAN 430 BELLWOOD AVENUE N TARRYTOWN NY 10591
68 68 800431702 CARRASCO MARIA I 250 WASHINGTON AVE PROVIDENCE RI 02905
68 68 800432064 PATSY DENNIS J 3015 GREENBRIER STREET LITTLE CANA MN 55117
68 68 800432502 BUA FRANK 6 DOGWOOD LANE POUND RIDGE NY 10576
68 68 800432569 ROGERS SHIRLEY A 4301 ELKCAM BOULEVARD SE ST PETERSBU FL 33705
68 68 800433781 COTO VICTORIA 824-826 TREAT AVENUE SAN FRANCIS CA 94110
68 68 800434698 L0SAPIO GARY C 580 DRAKE LANE CANTON GA 30114
68 68 800434953 WEBB TROY L 10822 PETER AVENUE HUDSON FL 34667
68 68 800435240 SIMONS ROBERT 1200 SOUTH LOGAN STREET DENVER CO 80210
68 68 800435596 WEBBER JAMES E 1312 WELLS DRIVE CANON CITY CO 81212
68 68 800436008 SIMMONS CURT A 5354 WEST WOODSTEP AVENUE W VALLEY CI UT 84120
68 68 800436412 ROBERTS JUDITH A 4649 S LOWELL BLVD UNIT E DENVER CO 80227
68 68 800436883 RONDOS EVRIADIS 43-19 211TH STREET BAYSIDE NY 11361
68 68 800437113 LAUCK STUART 2904 WEST 135TH AVENUE BROOMFIELD CO 80020
68 68 800437188 STUART DAVID 2615 MAGNOLIA AVE CUMMING GA 30041
68 68 800438269 HINDMAN DAVID T 5710 SOUTH BEMIS STREET LITTLETON CO 80120
68 68 800438483 DIBIASI JOSEPH F 224 BAYSHORE DRIVE CAPE CORAL FL 33904
68 68 800438582 CASABIANCA CHARLES T 5 OAKRIDGE DRIVE PUTNAM VALL NY 10579
68 68 800438590 DESTOPPELAIR RAYMOND M 1533 GROVE AVENUE FORT MYERS FL 33901
68 68 800438814 KIM CHANG SUNG 68-24 53RD AVENUE MASPETH NY 11378
68 68 800438871 RUTHERFORD JASON 1644 J STREET LAS VEGAS C NV 89106
68 68 800438954 CALLAU JOSE 407 109TH PLACE SE EVERETT WA 98208
68 68 800438962 MILOT DAVID A 8528 NE 13TH STREET BELLEVUE WA 98004
68 68 800439101 HUGHES JOHN D 26 NORTH 3175 EAST LAYTON UT 84040
68 68 800439598 GUZMAN MARINO E 88-90 RIVERVIEW AVENUE NEW LONDON CT 06320
68 68 800439846 SINGLETARY ROBERT 3812 BRAZILNUT AVENUE SARASOTA FL 34234
68 68 800439903 SWIATEK ALEKSANDER J 67 WEST 29TH STREET BAYONNE NJ 07002
68 68 800439929 BURNHAM RAYMOND A JR 3107 56TH STREET SOUTH GULFPORT FL 33707
68 68 800440596 BERKELEY LOY M II 142 WEST 1800 NORTH SUNSET UT 84015
68 68 800440802 MURDAUGH DAVID 2670 PASEO ROBLES AVENUE SAN MARTIN CA 95046
68 68 800441313 HERRIN ROGER SHAINE 9647 SOUTH 1600 WEST S JORDAN UT 84095
68 68 800441768 RABEL GERALD A JR 344 STILES COURT POMPTON LKS NJ 07442
68 68 800442147 DOUGLAS GEORGE 873 NUNA AVENUE N FT MYERS FL 33905
68 68 800442451 KRATE SETH H 33 PAUL STREET DANBURY CT 06810
68 68 800442634 LANGELLO ANTHONY 128 PEMBERTON STREET PHILADELPHI PA 19147
68 68 800442667 MAES RICHARD LEO 4705 WEST 52ND AVENUE DENVER CO 80212
68 68 800442725 JONES TONY J 22 AIMES DRIVE WEST HAVEN CT 06516
68 68 800443137 BULLOCK RICHARD L 698 WEST KRISTA COURT MURRAY UT 84123
68 68 800444317 OWENS JAMES J 1725 RYERSON AVENUE SCRANTON PA 18509
68 68 800444762 ALSIEUX JOSEPH F 704 17TH AVENUE S BELMAR NJ 07719
68 68 800445082 GREENE LINDA M 10 INDIAN ROCK LAUREL SPRI WINTERGREEN VA 22958
68 68 800445793 NISBETT GARETH 4408 WEST 7TH AVENUE KENNEWICK WA 99336
68 68 800445868 WIESE JANET A 852 NORTH QUAIL CIRCLE MESA AZ 85205
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- ---------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C> <C> <C>
68 68 800422883 34,710.00 34,710.00 02/01/98 89.9 11.550 345.05 34,710.00
68 68 800423139 61,300.00 61,300.00 01/01/98 89.8 12.350 647.10 61,300.00
68 68 800423311 19,000.00 18,973.61 01/01/98 84.9 12.400 232.94 19,000.00
68 68 800423576 30,000.00 30,000.00 12/25/97 80.1 12.500 340.84 30,000.00
68 68 800423907 26,800.00 26,800.00 01/22/98 89.9 11.050 305.45 26,800.00
68 68 800424467 14,900.00 14,900.00 12/21/97 84.3 12.150 180.27 14,900.00
68 68 800424756 30,737.00 30,737.00 01/01/98 88.6 11.300 299.70 30,737.00
68 68 800424954 48,000.00 48,000.00 12/24/97 36.4 9.990 515.52 48,000.00
68 68 800425217 21,000.00 21,000.00 12/01/97 67.2 12.650 260.89 21,000.00
68 68 800427270 67,500.00 67,244.23 12/01/97 89.8 12.350 712.55 67,500.00
68 68 800428005 11,700.00 11,700.00 02/01/98 79.9 13.000 148.03 11,700.00
68 68 800428039 50,000.00 50,000.00 01/01/98 69.7 11.000 568.30 50,000.00
68 68 800428070 25,000.00 24,866.54 01/17/98 66.1 10.990 344.23 25,000.00
68 68 800428245 40,000.00 39,859.23 12/24/97 70.7 11.550 468.55 40,000.00
68 68 800428724 28,000.00 27,862.05 01/01/98 89.7 12.200 339.66 28,000.00
68 68 800429029 80,000.00 80,000.00 12/01/97 77.2 12.600 860.02 80,000.00
68 68 800430258 18,250.00 18,209.31 12/11/97 84.4 11.500 213.19 18,250.00
68 68 800430274 59,500.00 59,500.00 01/23/98 85.0 12.050 657.22 59,500.00
68 68 800430365 27,450.00 27,399.75 01/12/98 78.4 11.900 327.68 27,450.00
68 68 800431165 256,800.00 256,800.00 01/15/98 84.1 11.990 2,639.50 256,800.00
68 68 800431702 45,500.00 45,500.00 12/19/97 70.0 10.150 404.35 45,500.00
68 68 800432064 22,400.00 22,400.00 01/01/98 80.0 13.500 290.82 22,400.00
68 68 800432502 30,000.00 30,000.00 12/10/97 43.7 11.650 300.53 30,000.00
68 68 800432569 12,000.00 11,978.28 01/16/98 75.0 12.000 144.02 12,000.00
68 68 800433781 45,000.00 45,000.00 02/01/98 70.2 11.750 532.86 45,000.00
68 68 800434698 28,950.00 28,804.01 12/26/97 85.0 11.750 342.81 28,950.00
68 68 800434953 23,500.00 23,500.00 01/05/98 38.2 11.500 330.40 23,500.00
68 68 800435240 63,300.00 63,300.00 12/12/97 89.9 12.600 723.64 63,300.00
68 68 800435596 40,512.00 40,512.00 02/01/98 90.0 11.050 387.34 40,512.00
68 68 800436008 31,900.00 31,340.12 11/01/97 68.8 11.950 326.90 31,890.77
68 68 800436412 12,900.00 12,860.56 12/12/97 85.0 12.050 155.24 12,900.00
68 68 800436883 220,000.00 220,000.00 01/01/98 80.0 10.600 2,028.89 220,000.00
68 68 800437113 30,000.00 30,000.00 02/01/98 79.1 11.250 345.70 30,000.00
68 68 800437188 26,000.00 25,944.67 12/19/97 82.7 11.350 301.25 25,944.67
68 68 800438269 25,000.00 24,872.21 12/12/97 89.2 12.200 303.27 25,000.00
68 68 800438483 102,000.00 102,000.00 01/08/98 56.0 11.100 1,165.74 102,000.00
68 68 800438582 28,000.00 27,821.72 01/01/98 86.4 9.990 369.87 28,000.00
68 68 800438590 30,000.00 30,000.00 12/19/97 89.5 11.050 310.68 30,000.00
68 68 800438814 235,200.00 235,200.00 01/03/98 80.0 10.750 2,636.47 235,200.00
68 68 800438871 24,400.00 24,400.00 01/01/98 84.8 12.000 268.67 24,400.00
68 68 800438954 30,200.00 30,164.88 01/01/98 84.7 12.250 367.32 30,200.00
68 68 800438962 134,500.00 134,500.00 01/01/98 65.4 9.550 1,135.86 134,500.00
68 68 800439101 65,000.00 65,000.00 01/01/98 70.4 13.650 752.20 65,000.00
68 68 800439598 18,450.00 18,437.53 01/01/98 89.8 12.700 229.81 18,450.00
68 68 800439846 12,468.00 12,431.30 12/07/97 80.0 13.750 163.95 12,468.00
68 68 800439903 140,000.00 140,000.00 12/01/97 80.0 11.200 1,354.45 140,000.00
68 68 800439929 12,000.00 12,000.00 02/01/98 41.6 9.050 122.07 30,000.00
68 68 800440596 23,000.00 22,947.85 01/01/98 89.5 11.300 265.77 23,000.00
68 68 800440802 112,000.00 112,000.00 01/01/98 88.5 11.950 1,229.31 112,000.00
68 68 800441313 49,570.00 49,570.00 02/01/98 84.9 11.750 500.36 49,570.00
68 68 800441768 18,000.00 17,842.60 12/17/97 84.4 12.550 264.01 18,000.00
68 68 800442147 11,500.00 11,500.00 12/25/97 90.0 11.550 134.71 11,500.00
68 68 800442451 15,500.00 15,500.00 12/17/97 89.9 12.350 189.53 15,500.00
68 68 800442634 124,000.00 124,000.00 12/01/97 80.0 13.750 1,444.74 124,000.00
68 68 800442667 25,000.00 24,923.32 01/01/98 81.6 10.050 269.42 25,000.00
68 68 800442725 17,900.00 17,816.05 12/24/97 84.8 12.950 225.89 17,900.00
68 68 800443137 43,836.00 43,836.00 12/13/97 90.0 12.100 485.73 43,836.00
68 68 800444317 24,350.00 24,350.00 01/09/98 71.2 12.000 292.24 24,350.00
68 68 800444762 18,000.00 17,879.76 12/13/97 68.7 11.700 212.57 18,000.00
68 68 800445082 80,000.00 78,959.15 09/27/97 54.6 12.400 1,166.35 79,456.30
68 68 800445793 23,780.00 23,780.00 02/01/98 80.2 13.750 277.06 23,780.00
68 68 800445868 15,000.00 14,930.14 12/18/97 89.5 11.850 178.59 15,000.00
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Page 4 1/29/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
68 68 800446718 NEWMAN DENISE M 2031 LEWIS STREET LAKEWOOD CO 80215
68 68 800447260 COPPOLA MARK S 19 CANNON STREET NORWALK CT 06851
68 68 800447385 KELLUM MARTHA D 1199 KELLUM ROAD JACKSONVILL FL 32234
68 68 800447484 MCCOY JOHN J JR RD #2 BOX 84 CRALEY ROAD WINDSOR PA 17366
68 68 800447617 GARZA JUAN 8062 WEST MELVILLE DRIVE MAGNA UT 84044
68 68 800447831 FILETTI ROBERT N 15 ARGILLA ROAD METHUEN MA 01844
68 68 800448078 MERCER SELBY R 223 GROVE RIDGE DRIVE WINTER HAVE FL 33880
68 68 800448201 OSTLUND ALAN E 479 ARAPAHOE AVENUE BOULDER CO 80302
68 68 800448425 LOUCY MICHAEL H. 24 LEE RIDGE BALDWINSVIL NY 13027
68 68 800448706 KILDUFF TIMOTHY L 135 SOUTH 500 EAST SALINA UT 84654
68 68 800449654 KNIGHT CHAD G 9313 SOUTH UINTA HILLS DR WEST JORDAN UT 84088
68 68 800450124 CLUKEY PAULINE H 400 NORTH STREET PLYMOUTH CT 06782
68 68 800450306 ARMSTRONG GLADE W 9699 SOUTH SITZMARK DRIVE SANDY UT 84092
68 68 800450645 HMIEL STEPHEN G 1519 NEELLEY ROAD PLEASANT GA NC 27313
68 68 800450967 SMITH DELORES 4611 CATALONIA WAY SOUTH ST PETERSBU FL 33712
68 68 800451106 BURDETTE KELLY 1065 EAST SHARRON COURT OGDEN UT 84404
68 68 800451924 BOND BRUCE E 219 VERBEKE STREET HARRISBURG PA 17102
68 68 800452013 FATA ANTHONY 203 DAYSTROM AVE ARCHBALD PA 18403
68 68 800452039 BUTYA GEORGE 102 GATEHOUSE DRIVE CORAOPOLIS PA 15108
68 68 800452864 CHRISTILAW JERRY G 3070 SOUTHWEST 89TH PLACE OCALA FL 34476
68 68 800453128 FARRAR JOHN W 971 COUNTRY ROAD 216 DURANGO CO 81301
68 68 800453805 SEELEY DAVID WAYNE 15785 SE HEIDI LANE CLACKAMAS OR 97015
68 68 800453862 SMITH HAROLD C 4929 ZENITH AVENUE NORTH BROOKLYN CE MN 55429
68 68 800454423 CRAMER CHRISTOPHE N 5611 ROWAN ROAD NEW PORT RI FL 34653
68 68 800454761 DAVIS WILLIS P 8584 MANSFIELD COURT MIDDLETOWN MD 21769
68 68 800454852 RUSSO PATRICK A 50 SYLVAN HILLS ROAD GUILFORD CT 06437
68 68 800455578 ZIDEK JOHN J 1109 EAST CREEKCOVE CIRCLE MIDVALE UT 84047
68 68 800455669 STROMAN TERRY A 1311 BAYLOR DRIVE CO SPRINGS CO 80909
68 68 800455685 ANTOSH LOUISE 18 JUNIPER DRIVE PLAINS PA 18705
68 68 800455925 MORSE PATRICIA L 666 MONTGOMERY STREET MANCHESTER NH 03102
68 68 800456451 ENGLE C H 12420 OLD CRYSTAL RIVER RD BROOKSVILLE FL 34601
68 68 800456519 MCPHATTER JOHN 8008 TWISTED OAKS DRIVE FAYETTEVILL NC 28304
68 68 800457285 TURPIN RAY JR 10005 BISCAYNE LANE LAS VEGAS NV 89117
68 68 800457434 NORDAN FRED 178 WRIGHTSBORO ROAD FAYETTEVILL NC 28304
68 68 800457764 URENA KATHIE A 109 MIDDLEVILLE ROAD NORTHPORT NY 11768
68 68 800457855 BEARD LARRY D 1473 UNION STREET CLEARWATER FL 33755
68 68 800457921 VISPI LARRY M 409 HAND STREET JESSUP PA 18434
68 68 800457988 ADOLINO ANTHONY JR 174 WILLOW AVENUE CORNWALL NY 12518
68 68 800458192 BUBLIK LADISLAV 1744 SOUTH LAKE STREET SLT LK CITY UT 84105
68 68 800458317 ASHBY LARRY S 761 MONTEGO DRIVE W PALM BCH FL 33415
68 68 800458689 CRUM PAUL D 8621 LITHIA PINECREST ROAD LITHIA FL 33547
68 68 800459026 COSTANTINI LAURA D 1131 EAST 14TH STREET JACKSONVILL FL 32206
68 68 800459208 BEARNSON DARRELL 320 EAST 650 SOUTH KAYSVILLE UT 84037
68 68 800459430 CHIN PARK CHAU 140 NEPTUNE AVENUE BROOKLYN NY 11235
68 68 800459562 RODANO SUSAN C 13931 SHELTER LANE HAYMARKET VA 20169
68 68 800459638 JONES TREVOR W 101 MELLINGTON LANE PEACHTREE C GA 30269
68 68 800459679 DURRETTE CHRIS B 165 DE CLARK ROAD PELION SC 29123
68 68 800459760 BERGQUIST DAVID C 2685 NE ORTIS ROAD POULSBO WA 98370
68 68 800459927 JAEGER PAMELA S 1667 BURNS AVENUE ST PAUL MN 55106
68 68 800460099 LATHROP JOHN R III 1606 TALBOTT ST SOUTHEAST PALM BAY FL 32909
68 68 800460156 ADKISON RANDALL J 8904 ROSEBANK COURT TAMPA FL 33615
68 68 800460461 EDMONDS ELIZABETH ANN 4601 NORTH 2ND STREET ARLINGTON VA 22203
68 68 800460503 RICHARDSON CLAIRE L 3902 MEADE STREET DENVER CO 80211
68 68 800460974 HAAS DANIEL J BX 713 RR 1 ARNOLD RD JERMYN PA 18433
68 68 800461790 SIMONS LAWRENCE R 82 CHERRY STREET TORRINGTON CT 06790
68 68 800461923 KELLER JAMES RICHARD 5530 80TH STREET NORTH ST PETERSBU FL 33709
68 68 800462160 GLENTZER MICHAEL L RD 1 BOX 240 DAYTON PA 16222
68 68 800462442 PICKREM SEAN GRAHAM 650 2ND AVENUE NORTH SAFETY HARB FL 34695
68 68 800462731 KUMAR RAMESH 2947 BAISLEY AVENUE BRONX NY 10461
68 68 800463036 ALTWIES JUSTIN 42 PARKVIEW DRIVE SOUTHINGTON CT 06479
68 68 800463226 KOLINCHAK THOMAS O 6961 PHILLIPS MILL ROAD NEW HOPE PA 18938
68 68 800463325 BUCKLEY WANDA M 5839 GLENORA DRIVE BETHEL PARK PA 15102
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- ---------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C> <C> <C>
68 68 800446718 63,000.00 63,000.00 01/01/98 78.6 12.000 756.11 63,000.00
68 68 800447260 55,500.00 55,500.00 01/02/98 89.8 11.650 597.61 55,500.00
68 68 800447385 70,000.00 70,000.00 12/25/97 77.7 10.250 762.97 70,000.00
68 68 800447484 59,920.00 59,920.00 02/01/98 80.0 11.650 705.70 59,920.00
68 68 800447617 13,939.00 13,923.20 11/28/97 89.9 12.600 149.85 13,939.00
68 68 800447831 67,600.00 67,600.00 02/01/98 84.6 12.750 844.21 67,600.00
68 68 800448078 31,200.00 31,086.88 12/24/97 80.0 10.250 306.27 31,200.00
68 68 800448201 46,800.00 46,800.00 02/01/98 90.0 10.500 467.24 46,800.00
68 68 800448425 35,000.00 35,000.00 01/01/98 89.1 11.050 334.64 35,000.00
68 68 800448706 26,965.00 26,965.00 01/01/98 69.9 12.400 304.46 26,965.00
68 68 800449654 34,000.00 33,915.77 02/01/98 89.9 11.300 357.91 34,000.00
68 68 800450124 19,850.00 19,570.25 01/10/98 80.8 13.500 239.66 19,850.00
68 68 800450306 22,174.00 22,001.20 12/01/97 90.0 12.200 268.99 22,174.00
68 68 800450645 97,189.00 97,189.00 01/22/98 80.0 10.400 881.77 97,189.00
68 68 800450967 16,000.00 16,000.00 02/01/98 77.6 11.990 191.92 16,000.00
68 68 800451106 55,008.00 54,980.03 12/14/97 85.0 14.300 696.05 55,008.00
68 68 800451924 22,260.00 22,228.31 12/26/97 89.9 10.990 252.87 22,260.00
68 68 800452013 40,155.00 40,155.00 01/16/98 80.0 13.500 484.82 40,155.00
68 68 800452039 80,000.00 79,909.28 12/26/97 68.4 11.000 909.28 80,000.00
68 68 800452864 18,600.00 18,564.98 01/12/98 60.0 11.650 219.06 18,600.00
68 68 800453128 57,200.00 57,191.48 12/01/97 90.0 11.350 559.91 57,200.00
68 68 800453805 39,400.00 39,331.16 01/01/98 89.9 10.900 445.35 39,400.00
68 68 800453862 17,000.00 17,000.00 01/01/98 77.5 10.800 191.09 17,000.00
68 68 800454423 29,000.00 29,000.00 12/24/97 84.7 11.750 343.40 29,000.00
68 68 800454761 32,000.00 31,857.11 12/24/97 76.3 12.500 394.41 32,000.00
68 68 800454852 21,000.00 20,966.66 12/20/97 89.8 11.550 245.99 21,000.00
68 68 800455578 83,500.00 80,223.51 12/01/97 79.6 11.625 834.87 83,500.00
68 68 800455669 17,000.00 16,965.69 02/01/98 78.3 11.400 167.05 17,000.00
68 68 800455685 33,500.00 33,403.36 01/09/98 36.4 8.400 327.93 33,500.00
68 68 800455925 107,910.00 107,910.00 02/01/98 90.0 10.000 946.99 107,910.00
68 68 800456451 15,300.00 15,286.29 12/25/97 74.9 11.750 181.17 15,300.00
68 68 800456519 60,350.00 60,350.00 01/22/98 85.0 12.650 692.05 60,350.00
68 68 800457285 35,300.00 35,300.00 02/01/98 84.9 13.000 446.63 35,300.00
68 68 800457434 22,500.00 22,482.25 01/05/98 76.6 12.200 250.89 22,500.00
68 68 800457764 35,000.00 34,734.11 12/26/97 87.8 10.800 328.03 35,000.00
68 68 800457855 22,000.00 22,000.00 12/24/97 89.5 11.550 235.37 22,000.00
68 68 800457921 28,347.00 28,316.17 12/26/97 85.0 12.250 344.78 28,347.00
68 68 800457988 24,900.00 24,827.83 12/25/97 84.9 12.990 314.88 24,900.00
68 68 800458192 13,000.00 12,973.40 02/01/98 85.0 11.750 131.22 13,000.00
68 68 800458317 12,000.00 11,979.08 12/25/97 84.9 12.990 140.50 12,000.00
68 68 800458689 29,000.00 28,928.00 01/22/98 67.4 11.900 346.19 29,000.00
68 68 800459026 17,200.00 17,083.78 12/26/97 72.5 13.000 256.81 17,200.00
68 68 800459208 29,400.00 29,400.00 02/01/98 82.1 10.450 324.08 29,400.00
68 68 800459430 38,000.00 38,000.00 01/22/98 56.8 10.250 414.18 38,000.00
68 68 800459562 56,000.00 55,859.76 02/01/98 83.1 10.500 559.09 56,000.00
68 68 800459638 98,500.00 97,839.82 01/01/98 89.9 11.300 1,138.17 98,500.00
68 68 800459679 26,400.00 26,352.21 01/08/98 80.0 10.650 294.29 26,400.00
68 68 800459760 91,817.00 91,801.75 01/01/98 85.0 12.000 1,101.96 91,817.00
68 68 800459927 15,100.00 15,100.00 02/01/98 79.7 13.250 193.54 15,100.00
68 68 800460099 14,848.00 14,848.00 01/09/98 79.9 13.750 195.25 14,848.00
68 68 800460156 10,026.00 10,026.00 12/25/97 89.9 11.500 117.12 10,026.00
68 68 800460461 24,700.00 24,700.00 12/26/97 69.9 12.350 302.03 24,700.00
68 68 800460503 22,750.00 22,750.00 01/02/98 84.1 11.750 229.64 22,750.00
68 68 800460974 28,100.00 28,093.84 01/08/98 89.9 10.990 319.21 28,100.00
68 68 800461790 46,900.00 46,900.00 01/01/98 89.7 11.850 477.01 46,900.00
68 68 800461923 20,000.00 19,816.00 12/24/97 57.1 9.500 208.84 20,000.00
68 68 800462160 43,000.00 43,000.00 01/22/98 79.9 10.600 396.56 43,000.00
68 68 800462442 19,000.00 18,951.04 01/01/98 79.2 9.800 201.86 19,000.00
68 68 800462731 76,900.00 76,900.00 01/17/98 79.9 12.700 884.56 76,900.00
68 68 800463036 16,840.00 16,829.79 01/03/98 85.9 12.800 210.86 16,840.00
68 68 800463226 50,000.00 50,000.00 12/26/97 89.4 11.050 569.87 50,000.00
68 68 800463325 26,800.00 26,800.00 01/08/98 79.7 12.750 291.23 26,800.00
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Page 5 1/29/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ----------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
68 68 800463689 FASCIO LYNN A 9-11 FERN STREET PROVIDENCE RI 02908
68 68 800464174 TEJADA JAIME 1728 GLENMORE AVENUE EAST MEADOW NY 11554
68 68 800464315 WOODRUFF MARK K 1945 EAST FALCON WAY SANDY UT 84093
68 68 800464596 TOROK SANDRA LEE 11649 EAST WALSH PLACE AURORA CO 80012
68 68 800464729 JOHNSON MICHAEL W 1310 GOUCHER STREET AMITY OR 97101
68 68 800464745 WOMER MARK T 30 FOX FARM RD PHILLIPSBUR NJ 08865
68 68 800465007 MATTHEWS IRENE 105 STILLWATER AVENUE MASSAPEQUA NY 11758
68 68 800465031 COULON DONALD R 5505 ALFRED DRIVE LAS VEGAS NV 89108
68 68 800465916 BURROWS JESSIE JR 4028 WEST COLDSPRING LANE BALTIMORE MD 21215
68 68 800466492 HARRIS LARRY W 564 SAN CLEMENTE WAY CAMARILLO CA 93010
68 68 800466716 GOULART CARL W 6 CAYE ROAD DANBURY CT 06811
68 68 800467193 JOHNSTON JANICE 2121 SW TAYLORS FERRY ROAD PORTLAND OR 97219
68 68 800467367 SULLIVAN FRANCIS J 8550 SOUTHWEST 18TH COURT FT LAUDERDA FL 33324
68 68 800467383 BATES DANIEL FETZER 1336 EAST GILMER DRIVE SLT LK CITY UT 84105
68 68 800467482 NEUBURGER RICHARD 5155 PALMETTO AVENUE WHITE CITY FL 34982
68 68 800467615 STEWART MARVIN R 47 SHARON DRIVE CORAM NY 11727
68 68 800467714 HALLER DOUGLAS 1254 JET WING DRIVE CO SPRINGS CO 80916
68 68 800467987 TERRADAS PILAR C 2151 SOUTHWEST 36TH TERR FT LAUDERDA FL 33312
68 68 800468050 BROWNING BILLY RAY 7660 WEST 25TH AVENUE LAKEWOOD CO 80215
68 68 800468357 BURNS EDWARD W 25 VALLEY VIEW AVENUE LATHAM NY 12110
68 68 800468670 BROWN JACOB ALLEN 889 PO BOX HIGHWAY 158 GRANDY NC 27939
68 68 800468910 OSTROWSKI IAN 3917 SOUTH ACOMA STREET ENGLEWOOD CO 80110
68 68 800468969 PANGER SCOTT M 921 S VAL VISTA DRIVE #68 MESA AZ 85204
68 68 800469033 GRUBBE CONNIE J 2318 183RD COURT NORTHEAST REDMOND WA 98052
68 68 800469199 IVES RICHARD M 16 CHATHAM STREET KINDERHOOK NY 12106
68 68 800469249 JOHNSON MARK B 2490 MELODY LANE RENO NV 89512
68 68 800469793 PARKIN CORY JAMES 1182 WEST BRISTER DRIVE MURRAY UT 84123
68 68 800469843 SCOLLON JOHN 26220 KINGSBURY ROAD KITTREDGE CO 80457
68 68 800469918 MEKSRAITIS MICHAEL J 20002 GULF BOULEVARD #2702 INDIAN ROCK FL 34635
68 68 800470072 REARDON MARY E 509 NORTH BROADWAY YONKERS NY 10701
68 68 800470221 MARKEZINIS MICHAEL J 13211 29TH DRIVE SE BOTHELL WA 98012
68 68 800470403 WIDGEON MARK A 11612 CHURCH STREET SHOWELL MD 21862
68 68 800470890 HIGBY JOHN 930 JENSEN AVENUE LAKELAND FL 33815
68 68 800470981 GARDNER GARY W 98 SOUTH 1025 EAST LINDON UT 84042
68 68 800471005 COPPOCK RONALD K 873 EAST 4TH STREET ENGLEWOOD FL 34223
68 68 800471567 WILSON KIMBER ANDY 110 WEST 200 SOUTH IVINS UT 84738
68 68 800471708 ODUM MELISSA M 6340 BUCKNELL AVENUE KEYSTONE HT FL 32656
68 68 800471880 SHADBOLT DARLENE A 9542 WEST UNSER AVENUE LITTLETON CO 80123
68 68 800472458 PARSONS BYRON 2531 SOUTH CHATHAM STREET SLT LK CITY UT 84119
68 68 800472482 LAPORTA JOSEPH 6037 WEST PACIFIC CIRCLE LAKEWOOD CO 80227
68 68 800472748 HERNANDEZ RAMON 522 EAST PLUM STREET VINELAND NJ 08360
68 68 800472797 HERNANDEZ RAMON 520 EAST PLUM STREET VINELAND NJ 08360
68 68 800472821 HERNANDEZ RAMON 521-523 MONTROSE STREET VINELAND NJ 08360
68 68 800473068 CHEN CHI-MIN 44 MALTESE ROAD EFFORT PA 18330
68 68 800473522 MONACO GENE R 2300 NORTHEAST 20TH STREET FT LAUDERDA FL 33305
68 68 800473712 POLSTON BILL 22 SETTLERS DRIVE MYRTLE BCH SC 29577
68 68 800473746 PERNICKA MARGARET M 3846 WEST MALAPAI DRIVE PHOENIX AZ 85051
68 68 800474058 AVERETT KEN D 220 SOUTH 1150 EAST SPANISH FOR UT 84660
68 68 800474330 TOMPKINS RICHARD C 38 DEER TRACK LANE BROCKPORT NY 14420
68 68 800475204 KAMPOURIS DEBRA 8212 83RD AVENUE NORTH SEMINOLE FL 33777
68 68 800475873 POUNDS DANIEL H 4429 EAST HUBBELL STREET PHOENIX AZ 85008
68 68 800475923 PAULINE ADELINE M 5504 BONITA SPRINGS COURT LAS VEGAS NV 89130
68 68 800476210 HARRISON JANET S 205 NE MONROE CIRCLE NORTH ST PETERSBU FL 33702
68 68 800476285 AWEEKY PAUL 23 REGINA LANE STATEN ISLA NY 10312
68 68 800476434 FLOR DALE A 704 HAMILTON AVENUE MECHANICSBU PA 17055
68 68 800477234 CASSIBBA GIUSSEPPE 1917 SOUTH DAVIS BOULEVARD BOUNTIFUL UT 84010
68 68 800477341 BLACK DOUGLAS S 398 CARDINAL ROAD LITITZ PA 17543
68 68 800477861 CRUMP SHERMAN 100 DIX-LEE'ON DRIVE FAIRBURN GA 30213
68 68 800477960 DEUERLEIN SCOTT E 1707 EAST IDELL STREET TAMPA FL 33604
68 68 800478174 PETERSON MONTE K 163 EAST SEVIER RIVER ROAD CENTRAL VAL UT 84754
68 68 800478513 BOSSE STEVEN F 235 42ND AVENUE ST PETERSBU FL 33706
68 68 800478729 TIBBETTS RICHARD P 1200 ESSEX DRIVE NORTH ST PETERSBU FL 33710
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- ----------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C> <C> <C>
68 68 800463689 68,000.00 68,000.00 12/28/97 80.4 12.350 717.83 68,000.00
68 68 800464174 50,000.00 49,877.80 12/26/97 84.3 10.400 549.60 50,000.00
68 68 800464315 70,000.00 70,000.00 01/01/98 85.2 12.600 752.52 70,000.00
68 68 800464596 17,500.00 17,473.05 01/01/98 79.9 11.750 207.22 17,500.00
68 68 800464729 57,250.00 57,200.52 01/01/98 79.0 10.050 616.96 57,250.00
68 68 800464745 39,200.00 39,200.00 01/02/98 89.9 12.350 479.33 39,200.00
68 68 800465007 100,000.00 100,000.00 12/17/97 55.2 11.990 1,027.84 100,000.00
68 68 800465031 35,350.00 35,350.00 02/01/98 85.0 12.250 370.43 35,350.00
68 68 800465916 14,750.00 14,733.98 01/10/98 84.8 12.750 160.29 14,750.00
68 68 800466492 65,000.00 65,000.00 01/01/98 85.0 13.050 721.57 65,000.00
68 68 800466716 38,570.00 38,570.00 01/05/98 80.9 13.750 449.38 38,570.00
68 68 800467193 49,200.00 49,200.00 02/01/98 80.0 12.600 528.91 49,200.00
68 68 800467367 51,750.00 51,750.00 01/09/98 75.0 14.500 662.40 51,750.00
68 68 800467383 71,200.00 71,200.00 02/01/98 84.8 11.900 849.94 71,200.00
68 68 800467482 96,000.00 96,000.00 12/18/97 80.0 10.990 913.51 96,000.00
68 68 800467615 21,750.00 21,705.38 12/21/97 84.8 13.050 255.60 21,750.00
68 68 800467714 14,000.00 14,000.00 02/01/98 79.9 13.750 163.12 14,000.00
68 68 800467987 22,000.00 22,000.00 01/05/98 80.1 11.500 257.00 22,000.00
68 68 800468050 14,200.00 14,200.00 02/01/98 90.0 11.050 147.05 14,200.00
68 68 800468357 39,400.00 39,400.00 01/22/98 84.9 11.750 426.98 39,400.00
68 68 800468670 15,000.00 14,795.88 12/01/97 83.7 14.150 188.16 15,000.00
68 68 800468910 55,000.00 55,000.00 02/01/98 84.8 12.500 677.89 55,000.00
68 68 800468969 22,400.00 22,117.69 01/01/98 89.7 10.900 253.19 22,400.00
68 68 800469033 47,500.00 47,500.00 02/01/98 89.5 11.550 472.20 47,500.00
68 68 800469199 26,500.00 26,450.20 01/15/98 88.7 11.050 274.43 26,500.00
68 68 800469249 48,850.00 48,850.00 02/01/98 84.8 11.750 493.10 48,850.00
68 68 800469793 21,200.00 21,200.00 01/01/98 74.9 11.450 246.98 21,200.00
68 68 800469843 48,743.00 48,743.00 02/01/98 85.0 11.500 569.41 48,743.00
68 68 800469918 43,000.00 43,000.00 01/16/98 74.9 12.250 523.01 43,000.00
68 68 800470072 40,000.00 40,000.00 02/01/98 22.8 8.150 385.73 40,000.00
68 68 800470221 32,500.00 32,486.46 01/01/98 85.0 12.250 395.30 32,500.00
68 68 800470403 40,000.00 40,000.00 02/01/98 62.5 11.300 462.20 40,000.00
68 68 800470890 24,000.00 23,725.30 01/01/98 72.7 9.900 315.83 24,000.00
68 68 800470981 76,300.00 76,300.00 01/01/98 83.6 11.750 770.18 76,300.00
68 68 800471005 12,000.00 12,000.00 01/02/98 88.7 10.990 136.32 12,000.00
68 68 800471567 18,250.00 18,077.06 01/01/98 84.9 11.500 213.19 18,250.00
68 68 800471708 27,300.00 27,120.80 12/19/97 70.0 10.650 304.32 27,300.00
68 68 800471880 20,227.00 20,227.00 02/01/98 83.8 11.500 200.31 20,227.00
68 68 800472458 23,000.00 23,000.00 01/01/98 89.2 11.600 229.52 23,000.00
68 68 800472482 38,000.00 38,000.00 02/01/98 81.7 12.000 456.06 38,000.00
68 68 800472748 118,400.00 118,400.00 12/17/97 80.0 10.950 1,123.08 118,400.00
68 68 800472797 100,000.00 100,000.00 12/17/97 80.0 10.950 948.55 100,000.00
68 68 800472821 72,000.00 72,000.00 12/17/97 80.0 10.950 682.96 72,000.00
68 68 800473068 31,645.00 31,522.32 01/01/98 85.0 12.000 325.50 31,645.00
68 68 800473522 61,500.00 61,408.26 12/26/97 85.0 11.500 655.85 61,500.00
68 68 800473712 32,350.00 32,280.46 12/21/97 84.7 12.300 394.52 32,350.00
68 68 800473746 56,000.00 52,731.02 01/01/98 79.0 10.500 619.02 56,000.00
68 68 800474058 53,759.00 53,759.00 01/02/98 87.6 12.600 614.57 53,759.00
68 68 800474330 65,000.00 65,000.00 01/17/98 89.8 11.050 673.14 65,000.00
68 68 800475204 12,000.00 12,000.00 01/08/98 73.5 10.450 132.28 12,000.00
68 68 800475873 37,100.00 37,100.00 02/01/98 70.0 10.850 418.19 37,100.00
68 68 800475923 43,000.00 43,000.00 02/01/98 69.2 12.000 516.07 43,000.00
68 68 800476210 19,593.00 19,327.82 12/26/97 89.9 11.300 206.25 19,593.00
68 68 800476285 30,000.00 30,000.00 01/01/98 89.3 12.100 361.98 30,000.00
68 68 800476434 21,300.00 21,300.00 01/03/98 90.0 10.900 201.24 21,300.00
68 68 800477234 60,000.00 60,000.00 01/01/98 66.7 12.150 624.10 60,000.00
68 68 800477341 14,700.00 14,700.00 01/18/98 74.7 11.750 159.30 14,700.00
68 68 800477861 30,184.00 30,162.34 01/22/98 90.0 10.800 307.46 30,184.00
68 68 800477960 24,000.00 24,000.00 12/24/97 80.0 9.900 256.44 24,000.00
68 68 800478174 110,000.00 110,000.00 01/01/98 84.9 11.650 1,101.93 110,000.00
68 68 800478513 41,000.00 41,000.00 01/16/98 78.7 11.990 491.80 41,000.00
68 68 800478729 11,790.00 11,790.00 01/05/98 86.1 10.800 132.53 11,790.00
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Page 6 1/29/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- --------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
68 68 800479032 MCGOWAN WILLIAM R 5009 BRISTONWOOD DRIVE W UNIVERSITY WA 98467
68 68 800479172 MCAVOY MICHAEL S 1296 WEST JEANINE DRIVE TEMPE AZ 85284
68 68 800479180 ALLEN FRANCES J 7840 OLD POLK CITY ROAD LAKELAND FL 33809
68 68 800479404 GRUMBACH RICHARD F 271 DUDLEY TOWN ROAD WINDSOR CT 06095
68 68 800479537 MCNAMARA LOUIS R 3878 72ND STREET EAST INVER GROVE MN 55076
68 68 800479834 LUBBERS LARRY 1637 VIA TULIPAN SAN CLEMENT CA 92673
68 68 800480055 MCDONALD TAKIMA 1914 BERGEN STREET BROOKLYN NY 11203
68 68 800480394 SNYDER STEPHEN C 503 NORTHEAST 41ST AVENUE OCALA FL 34470
68 68 800480535 FARAGO BARNEY 9454 WEST 75TH WAY ARVADA CO 80005
68 68 800480568 BRADLEY ERNESTINE 1145 SHERRINGTON DRIVE STONE MOUNT GA 30083
68 68 800480659 MCNEILL ROBERT C 1 NAOMI LANE CHALFONT PA 18914
68 68 800480816 WILLIAMS ANDREW G 1732 WEST 1200 NORTH MAPLETON UT 84664
68 68 800480998 LAJQI MICHAEL 1305 HERSCHELL STREET BRONX NY 10461
68 68 800481111 CHOI HE SOOK 223 TOM HUNTER ROAD FORT LEE NJ 07204
68 68 800481475 MCCAULEY DAVID L 1485 COTTONWOOD TERRACE DUNEDIN FL 34698
68 68 800481624 CRAIG JOHN C 4610 WEST 110TH AVENUE WESTMINSTER CO 80030
68 68 800481913 LILLY PHILIP L 17525 EAST DICKENSON PLACE AURORA CO 80013
68 68 800482176 MACRAE ELAINE 261 WEST 100 SOUTH IVINS UT 84738
68 68 800482333 LANG BROOK W 2540 W LK SAMMAMISH PKWY N REDMOND WA 98052
68 68 800482366 STREIN WILLIAM J 1290 DOGWOOD DRIVE JAMISON PA 18929
68 68 800482382 LIBSON CARL H 535 SOUTH ABERDEEN STREET ANAHEIM CA 92807
68 68 800482515 BAUZA THOMAS A SR RD 1 BOX 227 RICES LANDI PA 15357
68 68 800482739 JONES WILLIAM R 11114 CARNEGIE AVENUE ENGLEWOOD FL 34224
68 68 800482994 LAWSON PATSY M 5110 PEACHGREEN COURT TAMPA FL 33624
68 68 800483174 MATTSON ALEX S 2734 SW 27TH COURT LOVELAND CO 80537
68 68 800483786 EBNER ROBERT N 3025 ELDRIDGE AVENUE EASTON PA 18045
68 68 800483810 WILKERSON LANCE C 2775 WEST BATES AVENUE DENVER CO 80236
68 68 800484198 VANDERYACHT JOANN M 2508 HENRY STREET BELLINGHAM WA 98225
68 68 800484289 WASSERMAN BARRY M 59 MARLBOROUGH COURT ROCKVILLE C NY 11570
68 68 800484420 AZIMA ALI A 4425 HARBOR BOULEVARD PT CHARLOTT FL 33952
68 68 800484461 MATYAS ALEX 209 NORTHEAST 9TH PLACE CAPE CORAL FL 33909
68 68 800484925 BAKER WILLIAM H 2515 FRITZKE ROAD DOVER FL 33527
68 68 800485245 FELLER DEBRA R 6485 PEAK VISTA CIRCLE CO SPRINGS CO 80918
68 68 800485625 MEINSTER LAWRENCE R 2361 COVINGTON DRIVE CLEARWATER FL 33763
68 68 800485989 WRIGHT JEAN 363 CASSIDY ROAD GASTON SC 29053
68 68 800486128 DEBRY DAN J 797 EAST NORTHCREST DRIVE SLT LK CITY UT 84103
68 68 800486235 UMBRAS SUSAN 155 WYLAM DRIVE PT CHARLOTT FL 33954
68 68 800486409 STEVENS ROBERT N 10 COOLIDGE STREET AUBURN MA 01501
68 68 800486441 TORRES STEVEN G 5295 SOUTH CAMARGO ROAD LITTLETON CO 80123
68 68 800486565 SHEA ROBERT M 12307 111TH AVENUE EAST PUYALLUP WA 98374
68 68 800486656 HUGHES CHARLES 71 SOUTH 2370 WEST PROVO UT 84601
68 68 800486730 SHUYLER RONALD B 1036 KATHLEEN STREET LEBANON PA 17046
68 68 800486789 BURTON SHERMAN DOUGLAS 344 EAST CHALK CREEK ROAD COALVILLE UT 84017
68 68 800487019 REASE ABDULL SHEILA 2341 SE MELALEUCA BLVD PT ST LUCIE FL 34952
68 68 800487753 MCQUEEN JAMES 130 INDEPENDENCE AVENUE FREEPORT NY 11520
68 68 800488009 CAVIN CHRISTOPHE 4856 WEST WILD ACRES DRIVE WEST JORDAN UT 84088
68 68 800488330 HOAG DAVID ALLEN 2243 CALIFORNIA STREET PLACENTIA CA 92670
68 68 800488348 BISESSAR BHOJANDRA 119-16 101ST AVENUE RICHMOND HI NY 11419
68 68 800488447 HOLT LONIE D 5385 WEST SAGUARD DRIVE WEST JORDAN UT 84084
68 68 800489437 MCNALLY THOMAS M 2143 LINWOOD AVENUE WILLIAMSPOR PA 17701
68 68 800489734 CULBERT GALE P 1926 NE CADY STREET BREMERTON WA 98310
68 68 800489866 MATSUKAS JOHN A 9720 CASCADE FALLS AVENUE LAS VEGAS NV 89117
68 68 800490450 KENLEY MICHAEL W 653 BRIDGER DRIVE CO SPRINGS CO 80909
68 68 800491656 HERNANDEZ CATHERINE D 3424 MINNEHAHA STREET WEST TAMPA FL 33614
68 68 800491813 INSISIENGMAY THONG V 412 DALLAS STREET NE ALBUQUERQUE NM 87108
68 68 800492068 WATKINS GREGORY L 9832 NORTH 37TH AVENUE PHOENIX AZ 85051
68 68 800492365 DOZIER STEVEN A 4862 BAILEY PLACE CO SPRINGS CO 80916
68 68 800492381 JACOBY RICHARD T JR 3302 LITTLE RD PERKIOMENVI PA 18074
68 68 800492621 WAHL ROBERT E 1339 SOUTHEAST 46TH LANE CAPE CORAL FL 33904
68 68 800492746 BEAUDRY JANICE W 3986 SOUTH BILLS DRIVE W VALLEY CI UT 84128
68 68 800492779 WILLEY CHERYL D 13621 EASY STREET HUDSON FL 34669
68 68 800493082 OTT RICK H. 1411 MARION AVENUE TALLAHASSEE FL 32308
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- -----------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C> <C> <C>
68 68 800479032 20,000.00 20,000.00 02/01/98 69.3 11.000 227.32 20,000.00
68 68 800479172 18,901.00 18,901.00 02/01/98 89.8 10.900 213.64 18,901.00
68 68 800479180 42,000.00 42,000.00 01/01/98 61.6 10.750 392.06 42,000.00
68 68 800479404 49,000.00 49,000.00 01/24/98 84.7 12.000 504.02 49,000.00
68 68 800479537 16,800.00 16,800.00 02/01/98 90.0 10.800 188.84 16,800.00
68 68 800479834 60,000.00 60,000.00 02/01/98 83.4 9.550 628.35 60,000.00
68 68 800480055 131,250.00 131,250.00 01/12/98 75.0 9.550 1,108.41 131,250.00
68 68 800480394 16,250.00 16,230.83 12/26/97 84.9 11.750 176.10 16,250.00
68 68 800480535 39,596.00 39,596.00 02/01/98 84.3 11.500 462.56 39,596.00
68 68 800480568 23,000.00 23,000.00 01/09/98 85.2 12.250 279.75 23,000.00
68 68 800480659 45,000.00 45,000.00 12/25/97 72.6 12.150 500.20 45,000.00
68 68 800480816 70,000.00 70,000.00 02/01/98 84.8 12.700 757.96 70,000.00
68 68 800480998 166,500.00 166,500.00 01/04/98 90.0 11.200 1,610.83 166,500.00
68 68 800481111 35,000.00 35,000.00 01/15/98 71.6 11.550 347.94 35,000.00
68 68 800481475 12,800.00 12,800.00 01/10/98 87.1 10.800 143.88 12,800.00
68 68 800481624 90,551.00 90,551.00 02/01/98 77.3 10.250 986.96 90,551.00
68 68 800481913 27,000.00 27,000.00 02/01/98 67.9 10.000 290.14 27,000.00
68 68 800482176 112,000.00 112,000.00 02/01/98 67.0 10.000 982.88 112,000.00
68 68 800482333 71,500.00 71,500.00 02/01/98 85.0 11.500 835.26 71,500.00
68 68 800482366 39,674.00 39,256.55 01/01/98 84.5 12.250 482.55 39,674.00
68 68 800482382 90,000.00 90,000.00 01/01/98 87.8 11.300 1,039.95 90,000.00
68 68 800482515 30,400.00 30,349.17 01/22/98 89.9 11.300 351.27 30,400.00
68 68 800482739 20,100.00 20,041.85 12/26/97 84.9 11.250 231.62 20,100.00
68 68 800482994 10,000.00 9,081.92 01/17/98 80.0 13.000 126.52 10,000.00
68 68 800483174 49,500.00 49,500.00 02/01/98 79.9 13.500 642.67 49,500.00
68 68 800483786 16,450.00 16,450.00 01/02/98 89.9 11.300 190.08 16,450.00
68 68 800483810 31,200.00 31,200.00 01/08/98 84.9 12.300 380.50 31,200.00
68 68 800484198 11,400.00 11,400.00 01/01/98 90.0 10.900 128.86 11,400.00
68 68 800484289 314,000.00 314,000.00 02/01/98 84.8 9.050 2,537.82 314,000.00
68 68 800484420 17,000.00 17,000.00 01/09/98 52.7 9.400 176.49 17,000.00
68 68 800484461 16,600.00 16,583.41 01/02/98 89.6 11.400 192.87 16,600.00
68 68 800484925 90,000.00 90,000.00 12/25/97 90.0 11.400 884.40 90,000.00
68 68 800485245 24,700.00 24,700.00 02/01/98 74.0 12.350 302.03 24,700.00
68 68 800485625 20,900.00 20,837.47 12/26/97 89.9 10.550 231.68 20,900.00
68 68 800485989 73,525.00 73,525.00 01/01/98 85.0 12.500 835.35 73,525.00
68 68 800486128 53,250.00 53,250.00 02/01/98 85.0 12.000 547.74 53,250.00
68 68 800486235 30,000.00 30,000.00 01/12/98 73.7 9.150 306.96 30,000.00
68 68 800486409 46,400.00 46,400.00 02/01/98 85.0 11.500 459.50 46,400.00
68 68 800486441 50,650.00 50,650.00 01/08/98 84.8 12.800 552.38 50,650.00
68 68 800486565 13,000.00 12,963.77 02/01/98 89.2 11.300 136.85 13,000.00
68 68 800486656 30,500.00 30,500.00 02/01/98 80.5 11.050 347.62 30,500.00
68 68 800486730 33,350.00 33,340.99 12/26/97 90.0 11.900 476.55 33,350.00
68 68 800486789 35,000.00 35,000.00 02/01/98 62.4 11.250 403.32 35,000.00
68 68 800487019 21,000.00 20,966.29 01/22/98 86.4 10.800 213.91 21,000.00
68 68 800487753 49,100.00 49,031.15 02/01/98 84.2 11.750 495.62 49,100.00
68 68 800488009 20,200.00 20,200.00 01/15/98 77.0 12.100 243.73 20,200.00
68 68 800488330 30,000.00 30,000.00 01/01/98 89.5 11.600 322.00 30,000.00
68 68 800488348 20,000.00 19,992.25 01/22/98 84.0 12.750 217.34 20,000.00
68 68 800488447 27,700.00 27,700.00 02/01/98 89.9 10.800 311.37 27,700.00
68 68 800489437 18,000.00 17,799.81 12/26/97 90.0 10.900 170.06 18,000.00
68 68 800489734 116,100.00 116,100.00 02/01/98 84.8 11.500 1,356.27 116,100.00
68 68 800489866 84,298.00 84,298.00 02/01/98 85.0 12.000 867.10 84,298.00
68 68 800490450 24,000.00 24,000.00 02/01/98 83.5 11.500 280.37 24,000.00
68 68 800491656 10,000.00 9,994.47 01/01/98 77.9 9.650 105.33 10,000.00
68 68 800491813 44,300.00 44,300.00 02/01/98 83.8 10.800 451.25 44,300.00
68 68 800492068 12,026.00 12,026.00 02/01/98 90.0 10.800 135.18 12,026.00
68 68 800492365 28,750.00 28,750.00 02/01/98 84.9 11.500 284.71 28,750.00
68 68 800492381 26,500.00 26,446.32 01/23/98 78.9 10.990 301.03 26,500.00
68 68 800492621 13,750.00 13,707.29 01/15/98 71.4 9.800 146.08 13,750.00
68 68 800492746 20,300.00 20,300.00 02/01/98 89.9 11.300 213.69 20,300.00
68 68 800492779 27,400.00 27,400.00 01/02/98 84.9 10.250 298.65 27,400.00
68 68 800493082 250,000.00 250,000.00 01/01/98 78.1 9.750 2,147.89 250,000.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Page 7 1/29/98
Zip
Pool ID Sale ID Account Name Address City State Code
- --------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
68 68 800493173 PATTERSON ROGER 6091 SOUTH GLENCOE WAY LITTLETON CO 80121
68 68 800493314 SWIFT TERRANCE D 10086 NORTH HILLVIEW DRIVE HAYDEN ID 83835
68 68 800493371 KROUS PATTI S 280 HUNT GULCH ROAD KINGSTON ID 83839
68 68 800494015 MCCARTY BECKY SUE 174 EASTSIDE DRIVE THOMASTON GA 30286
68 68 800494189 PEREZ NICOLAS 2211 WEST WOODLAWN AVENUE TAMPA FL 33607
68 68 800494734 BARBER RUSSELL J 319 BARR AVE WOODMERE NY 11598
68 68 800494973 OTT RICHARD H. 1411 MARION AVENUE TALLAHASSEE FL 32308
68 68 800495145 WINDLEY JAY P 942-46 EAST 300 SOUTH SLT LK CITY UT 84102
68 68 800495327 BANTON RYAN 928 NORTHWEST 4TH AVENUE FT LAUDERDA FL 33311
68 68 800496085 KOLAR RONALD A RD 3 BOX 364 RUFFSDALE PA 15679
68 68 800496630 MANZANO IRIS M 2820 5TH STREET WEST LEHIGH ACRE FL 33971
68 68 800497224 DENNIS PRISCILLA L 208 YORKSHIRE STREET PT CHARLOTT FL 33954
68 68 800497364 WENTWORTH RUSSELL J 18220 MARTINGALE ROAD MONUMENT CO 80132
68 68 800497562 WELLER TANNA L 17027 NORTH 38TH AVENUE GLENDALE AZ 85308
68 68 800497844 HELSLEY RONALD P 608 EAST 10345 SOUTH SANDY UT 84070
68 68 800498016 MONTOYA ROBERT A 3293 W HURSTBOURNE DRIVE TAYLORSVILL UT 84084
68 68 800498115 THEOBALD GENA 7409 EAST EASTER AVENUE ENGLEWOOD CO 80112
68 68 800498149 RUPPEL JANET A 1307 EAST SIERRA MADRE AVE GILBERT AZ 85296
68 68 800498610 JENKINS JOHN P 23600 SE BRITTANY LANE SHERWOOD OR 97140
68 68 800498669 SAKSRISANGUA WICHAI 1546 NE 148TH STREET SHORELINE WA 98155
68 68 800498768 GILLMAN SANDRA RR 5 BOX 5071 RESERVOIR RD MOSCOW PA 18444
68 68 800498776 GIVER MARY LU 230 ORCHARD LANE SEWICKLEY PA 15143
68 68 800499261 STONE ELAINE D 6080 NW 44TH STREET #109 LAUDERHILL FL 33319
68 68 800499428 LELAND BARBARA G 1 THAYER ROAD CO SPRINGS CO 80906
68 68 800499923 WOODS LAURENCE W 8678 SUNGATE PLACE NE BREMERTON WA 98311
68 68 800500308 KASANOFF LEONARD 37 SUMMER STREET QUINCY MA 02169
68 68 800501157 BAYLESS BRUCE W 157 GRINNELL STREET CO SPRINGS CO 80911
68 68 800501926 DISNEY STEVEN H 1165 CARLYSLE PARK DRIVE LAWRENCEVIL GA 30044
68 68 800502205 COSBY RONALD T 2586 NORTHWEST 58TH AVENUE MARGATE FL 33063
68 68 800502270 STORDY GENEVIEVE 142 ROCKWOOD AVENUE ANSONIA CT 06484
68 68 800502460 RADKE LISA A 1122 DELAWARE DRIVE CO SPRINGS CO 80909
68 68 800502478 REGAN MICHAEL 5691 SOUTHEAST HULL STREET STUART FL 34997
68 68 800502817 KREIS CHARLES H 11042 GOOSENEST DRIVE PAYSON UT 84651
68 68 800502866 BRUNS RICHARD P 3308 RILL COURT ROCKLIN CA 95765
68 68 800503369 O'QUINN LONNIE L 5561 FUSSELL ROAD POLK CITY FL 33868
68 68 800503534 TAYLOR HAROLD G 12115 FAIRWAY AVENUE BROOKSVILLE FL 34613
68 68 800503567 KOONTZ RICK V 4641 PIERCE STREET WHEATRIDGE CO 80033
68 68 800503690 CARVER ALTON 35018 DOLPHIN LAKE DRIVE ZEPHYRHILLS FL 33541
68 68 800503906 SOERENSEN JON H 14350 WESTCHESTER DRIVE CO SPRINGS CO 80921
68 68 800503914 CERULO KEVIN 11 SUNSET DRIVE SHELTON CT 06484
68 68 800504268 HORNBECK SCOTT 4100 STEAMBOAT BEND E #201 FORT MYERS FL 33919
68 68 800504508 HEISCHMAN JON R 13888 OLDE POST ROAD PICKERINGTO OH 43147
68 68 800505158 MUNDELL DANIEL S 6201 NORTHWEST 61ST AVENUE PARKLAND FL 33067
68 68 800505216 HUBBARD WILLIE J 1685 AKRON STREET AURORA CO 80010
68 68 800505463 RIHOLM IREN 4904 CARROLLWOOD MDWS DR TAMPA FL 33625
68 68 800506412 DUPRE JOANNE M 3602 19TH STREET WEST BRADENTON FL 34205
68 68 800506842 SUTTLES VERONICA 17458 MAPLEDALE AVENUE PT CHARLOTT FL 33953
68 68 800506941 FAITH CHRISTOPHE F 1523 WEST GIBSON STREET SCRANTON PA 18504
68 68 800507030 BERNSTEIN MARC 42 PEACOCK PATH QUOGUE NY 11959
68 68 800507790 DIEHL WILLIAM W 501 BRYAN BOULEVARD GOLDSBORO NC 27530
68 68 800507816 MITCHELL ROBERT W 224 ST VRAIN STREET EAST CO SPRINGS CO 80903
68 68 800508350 RODRIQUEZ JOSE S 4315 WEST EXPOSITION AVE DENVER CO 80219
68 68 800509184 RINGEMAN WILLIAM 8783 QUAIL GLEN DRIVE CO SPRINGS CO 80920
68 68 800509739 WOOD CLINTON C 256 SCOTT BOULEVARD STOCKBRIDGE GA 30281
68 68 800510315 DURLER DANIEL 7 WICKS ROAD E NORTHPORT NY 11731
68 68 800510810 RAMAHI NIDAL F 12 STAGBRIAR CT COLUMBIA SC 29223
68 68 800511594 SHERMAN FRANK WESLEY 503 ROWE LANE CO SPRINGS CO 80911
68 68 800511693 LARSEN SHERRIE LEE 6127 WEST 4330 SOUTH WEST VALLEY UT 84120
68 68 800512501 CHAMPAGNE VAN 7300 IVORY TERRACE NEW PT RICH FL 34655
68 68 800512618 LANFORD AUDENCIO 11088 EUDORA WAY THORNTON CO 80233
68 68 800512931 FAILS CLARENCE L JR 14008 VILLAGE VIEW DRIVE TAMPA FL 33625
68 68 800513392 ARCIERO MARK J 162 KINGS POINT ROAD E HAMPTON NY 11937
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- ----------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C> <C> <C>
68 68 800493173 16,750.00 16,728.41 01/15/98 79.9 14.800 232.14 16,750.00
68 68 800493314 13,750.00 13,750.00 01/01/98 84.1 11.800 163.26 13,750.00
68 68 800493371 51,200.00 51,200.00 02/01/98 85.0 11.500 546.01 51,200.00
68 68 800494015 23,000.00 23,000.00 01/02/98 78.8 13.500 298.62 23,000.00
68 68 800494189 29,110.00 29,054.00 01/22/98 88.8 9.950 254.39 29,110.00
68 68 800494734 48,000.00 48,000.00 01/17/98 79.1 10.250 523.18 48,000.00
68 68 800494973 22,000.00 22,000.00 01/01/98 85.0 10.750 223.35 22,000.00
68 68 800495145 22,000.00 22,000.00 02/01/98 90.0 10.650 245.24 22,000.00
68 68 800495327 120,000.00 120,000.00 01/24/98 69.3 11.450 1,183.77 120,000.00
68 68 800496085 26,000.00 26,000.00 01/24/98 89.6 10.900 245.64 26,000.00
68 68 800496630 10,000.00 9,925.56 01/15/98 89.7 11.300 139.45 10,000.00
68 68 800497224 12,000.00 11,989.36 01/15/98 60.9 9.990 128.88 12,000.00
68 68 800497364 168,000.00 168,000.00 02/01/98 78.6 12.000 1,728.07 168,000.00
68 68 800497562 19,241.00 19,241.00 02/01/98 84.8 9.900 184.41 19,241.00
68 68 800497844 66,500.00 66,500.00 02/01/98 84.9 11.000 755.84 66,500.00
68 68 800498016 28,100.00 28,100.00 02/01/98 79.8 12.500 346.34 28,100.00
68 68 800498115 14,000.00 13,858.36 02/01/98 85.2 11.300 161.77 14,000.00
68 68 800498149 13,300.00 13,300.00 02/01/98 88.4 10.650 148.26 13,300.00
68 68 800498610 47,070.00 47,070.00 02/01/98 89.8 10.400 517.40 47,070.00
68 68 800498669 42,500.00 42,500.00 02/01/98 84.7 12.000 437.16 42,500.00
68 68 800498768 27,000.00 27,000.00 02/01/98 84.9 11.750 272.54 27,000.00
68 68 800498776 73,000.00 73,000.00 01/16/98 89.5 10.400 662.31 73,000.00
68 68 800499261 36,000.00 36,000.00 01/17/98 80.0 10.250 322.60 36,000.00
68 68 800499428 214,000.00 214,000.00 02/01/98 89.9 10.300 1,925.61 214,000.00
68 68 800499923 43,500.00 43,500.00 02/01/98 84.9 11.500 508.16 43,500.00
68 68 800500308 18,500.00 18,425.14 01/15/98 90.0 10.800 173.39 18,500.00
68 68 800501157 21,142.00 21,008.53 02/01/98 84.9 11.500 225.46 21,142.00
68 68 800501926 24,800.00 24,800.00 01/16/98 90.0 11.600 247.49 24,800.00
68 68 800502205 18,000.00 17,963.57 01/22/98 69.7 11.000 204.59 18,000.00
68 68 800502270 23,000.00 23,000.00 01/24/98 87.6 9.150 209.16 23,000.00
68 68 800502460 15,500.00 15,470.10 02/01/98 71.8 10.050 136.60 15,500.00
68 68 800502478 32,500.00 32,500.00 01/23/98 87.5 10.800 304.60 32,500.00
68 68 800502817 23,000.00 23,000.00 02/01/98 64.4 12.300 280.49 23,000.00
68 68 800502866 18,900.00 18,900.00 02/01/98 90.0 11.300 184.29 18,900.00
68 68 800503369 33,000.00 33,000.00 02/01/98 73.3 10.900 373.01 33,000.00
68 68 800503534 23,000.00 22,587.73 01/17/98 52.2 8.950 290.73 23,000.00
68 68 800503567 66,487.00 66,487.00 02/01/98 90.0 10.800 623.14 66,487.00
68 68 800503690 29,750.00 29,750.00 01/10/98 74.9 12.000 357.05 29,750.00
68 68 800503906 92,450.00 92,450.00 02/01/98 84.8 11.500 915.52 92,450.00
68 68 800503914 21,095.00 21,095.00 01/17/98 89.8 12.050 253.85 21,095.00
68 68 800504268 30,000.00 29,922.45 01/17/98 73.3 11.250 345.70 30,000.00
68 68 800504508 132,175.00 132,175.00 02/01/98 85.0 8.300 1,130.37 132,175.00
68 68 800505158 138,000.00 138,000.00 01/23/98 84.9 11.050 1,429.12 138,000.00
68 68 800505216 24,721.00 24,721.00 02/01/98 74.9 11.500 288.79 24,721.00
68 68 800505463 11,400.00 11,369.08 01/24/98 77.2 10.500 126.02 11,400.00
68 68 800506412 12,445.00 12,445.00 02/01/98 85.0 11.650 146.57 12,445.00
68 68 800506842 21,150.00 21,150.00 01/10/98 85.1 11.250 243.72 21,150.00
68 68 800506941 13,400.00 13,400.00 01/16/98 79.9 13.250 171.75 13,400.00
68 68 800507030 121,840.00 121,840.00 01/16/98 80.0 12.100 1,262.65 121,840.00
68 68 800507790 40,980.00 40,980.00 01/22/98 77.7 10.500 452.99 40,980.00
68 68 800507816 16,700.00 16,700.00 02/01/98 90.0 10.800 170.11 16,700.00
68 68 800508350 10,865.00 10,865.00 02/01/98 84.9 11.750 128.66 10,865.00
68 68 800509184 50,000.00 50,000.00 02/01/98 88.8 10.900 565.16 50,000.00
68 68 800509739 21,000.00 20,986.26 01/16/98 84.5 11.500 245.32 21,000.00
68 68 800510315 25,800.00 25,677.60 02/01/98 89.9 11.300 298.12 25,800.00
68 68 800510810 26,500.00 26,500.00 01/24/98 79.9 11.750 287.18 26,500.00
68 68 800511594 20,000.00 20,000.00 02/01/98 71.4 11.500 198.06 20,000.00
68 68 800511693 14,544.00 14,474.19 02/01/98 84.8 12.000 174.55 14,544.00
68 68 800512501 45,000.00 45,000.00 02/01/98 84.9 8.300 384.84 45,000.00
68 68 800512618 25,000.00 25,000.00 02/01/98 89.4 10.800 281.02 25,000.00
68 68 800512931 37,600.00 37,600.00 01/26/98 80.0 10.650 348.17 37,600.00
68 68 800513392 90,000.00 90,000.00 02/01/98 77.8 10.250 806.49 90,000.00
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Page 8 1/29/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
68 68 800513632 HARPER KEITH W 222 CYRSTAL PARK ROAD MANITOU SPR CO 80829
68 68 800514093 KRUPKA KEVIN P 27798 FIREWEED DRIVE EVERGREEN CO 80439
68 68 800514176 BARTKO REBECCA A 6834 SOUTH BROADWAY LITTLETON CO 80122
68 68 800514515 LOUD DAVID A 9402 HOUSTON ROAD MALIBU CA 90265
68 68 800514630 COOK JON C 7673 SOUTH SOURDOUGH DRIVE MORRISON CO 80465
68 68 800515140 TEXTER EUGENE L 340 WEST MAIN STREET EAU CLAIRE PA 16030
68 68 800515728 MAZEIKO EDWARD J JR 20 CURTIS DRIVE NEW HAVEN CT 06515
68 68 800515959 PICK WILLIAM W 206 SE MADISON CIRCLE N ST PETERSBU FL 33703
68 68 800516601 HUTCHINSON NANCY D 7380 NEWTON STREET WESTMINSTER CO 80030
68 68 800517039 SACHS N GREGORY 1165 EAST ZENITH AVENUE SLT LK CITY UT 84106
68 68 800517328 NGUYEN VUONG DUC 4674 DOANE STREET FREMONT CA 94538
68 68 800517468 FOWLER GARY L 11599 CLAYTON STREET THORTON CO 80233
68 68 800517831 KARPA ANTOINETTE M 7226 LYNNWOOD AVENUE NORTH ST PETERSBU FL 33710
68 68 800518771 ALLEN MAUREEN T 1723 ROBB STREET NO 27 LAKEWOOD CO 80215
68 68 800518870 MONIS STEVEN G 3443 ELKRIDGE DRIVE HOLIDAY FL 34691
68 68 800520090 PIERSON CONSTANCE C 1453 PALM WOODE DRIVE FT MYERS FL 33919
68 68 800520116 KARAFIATOVA VLASTA 10020 28TH AVENUE EAST PALMETTO FL 34221
68 68 800520215 BAKER PETER 901 GOLFVIEW STREET TAMPA FL 33629
68 68 800520231 RAGLAND ROBERTA L 3181 SOUTH ACOMA STREET ENGLEWOOD CO 80110
68 68 800520801 LEWIS JAMIE 7635 EAST ANN WAY SCOTTSDALE AZ 85260
68 68 800521072 OZKUL AHMET 20624 NEW HAMPSHIRE AVENUE BROOKEVILLE MD 20833
68 68 800522187 JAVAHERI MORTEZA 6426 BENVENUE AVENUE OAKLAND CA 94618
68 68 800522385 COLE ROBERT D SR 2812 RECKORD ROAD FALLSTON MD 21047
68 68 800523037 SANT LORENE M 816 NORTH JACKSON AVENUE OGDEN UT 84404
68 68 800523797 CARRUTHERS VINCENT Z 208 SOUTH FULTON AVENUE MT VERNON NY 10550
68 68 800524530 CUMMING BRUCE 6017 MARINERS WATCH DRIVE TAMPA FL 33615
68 68 800524787 SINGH GOBIN 2559 HANSON STREET FORT MYERS FL 33901
68 68 800524852 KAPP RICHARD E 10019 59TH AVENUE NORTH ST PETERSBU FL 33708
68 68 800525123 LEONE JOSEPH 2217 AVENUE B BRADENTON B FL 34217
68 68 800525578 VASQUEZ GORDON G 8323 SOUTH VALIANT DRIVE SLT LK CITY UT 84121
68 68 800525727 KERNS DENNIS P 1367 SANTA FE DRIVE SAN JOSE CA 95118
68 68 800526303 MORRIS TYLLE THOMAS 11972 EAST LOUISIANA AVE AURORA CO 80012
68 68 800527814 WARREN JAMES R 3667 NORTH 2500 WEST CEDAR CITY UT 84720
68 68 800528168 BINGHAM KEVIN J 4984 SOUTH GREENTREE WAY TAYLORSVILL UT 84118
68 68 800529083 MCCLELLAND BRUCE D 2782 CHRISTINE STREET PENSACOLA FL 32526
68 68 800530016 SANTIAGO JACQUELINE 1655 MAJORS PATH SOUTHAMPTON NY 11968
68 68 800531402 DIESTLER BERNARD R SR 1929 WEST FLINTLOCK TERR CO SPRINGS CO 80920
68 68 800531972 MICHAELIS EMILY J 1275 SOUTH HOYT STREET LAKEWOOD CO 80232
68 68 800532178 YOUNG STEPHEN M 3845 MYRTLE STREET SARASOTA FL 34235
68 68 800533267 KINNEY ROGER L 1373 SOUTH ZENO STREET AURORA CO 80017
68 68 800533465 CASSIDY CANDIS A 6714 BERET DRIVE ORLANDO FL 32809
68 68 800533606 AUERBACH ALAN B 11608 EAST SORREL LANE SCOTTSDALE AZ 85259
68 68 800533697 BAUGHER BETH M 11288 CLERMONT DRIVE THORNTON CO 80233
68 68 800534398 BILKA ANTHONY L 2722 SMITH DRIVE ENDWELL NY 13760
68 68 800534638 BUTLER LEON 136 SEARS STREET BUFFALO NY 14212
68 68 800534679 COLANGELO GLENN 5030 CHANCELLOR STREET NE ST PETERSBU FL 33703
68 68 800535155 BONAMINIO PETER JR 22 RED CEDAR LANE N PROVIDENC RI 02904
68 68 800536799 HARTWIG ROBERT C 4916 KING RICHARD ROAD JACKSONVILL FL 32210
68 68 800538290 FORBIS SHANE 4970 HOMESTEAD PLACE #19 THORNTON CO 80229
68 68 800538662 KEENER JOE D JR 14718 BRIDGEPORT CIRCLE MAGALIA CA 95954
68 68 800540221 HUNT HOLLIS R 915 NORTH 500 WEST NO 21 PROVO UT 84604
68 SB104 661510669 SMITH RUSSELL A 2690 EAST STANFORD LANE SALT LAKE C UT 84117
68 SB104 661515957 CASE TRACY L 30233 SE LUSTED ROAD GRESHAM OR 97080
68 SB104 661559344 DACRES COLIN O 3796 GOMER STREET YORKTOWN HT NY 10598
68 SB104 661562785 RIPATTI PERTTI 1074 BOSTON POST ROAD RYE NY 10580
68 SB104 661571497 KILFOYLE DANIEL 129 ARLEIGH DRIVE ALBERTSON NY 11507
68 SB104 661572644 BELL MICHAEL D 10717 KIMBERLY AVENUE CLEVELAND OH 44108
68 SB104 661573246 REID HENRY W 23411 WOHLFEIL TAYLOR MI 48180
68 SB104 661575001 BURTON JOSEPH M 128 BRENTWOOD LANE NEW WHITELA IN 46184
68 SB104 661581371 HALAS KRISTI 6761 TARAWA DRIVE CINCINNATI OH 45224
68 SB104 661586354 CHOI W LAVAUGHN RR #3 ROBERTSON ROAD MORGANTOWN IN 46160
68 SB104 661587030 MARINCIC MARK ALBERT 2127 EAST 10TH ROAD OGLESBY IL 61348
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
68 68 800513632 44,800.00 44,800.00 02/01/98 79.8 10.050 394.81 44,800.00
68 68 800514093 45,400.00 45,400.00 01/01/98 84.9 12.300 477.51 45,400.00
68 68 800514176 14,150.00 14,150.00 02/01/98 84.9 12.100 170.74 14,150.00
68 68 800514515 240,000.00 240,000.00 02/01/98 71.2 10.000 2,106.17 240,000.00
68 68 800514630 42,550.00 42,550.00 02/01/98 84.8 12.000 437.67 42,550.00
68 68 800515140 18,750.00 18,750.00 02/01/98 75.0 12.000 225.03 18,750.00
68 68 800515728 33,000.00 33,000.00 01/24/98 74.5 11.750 390.76 33,000.00
68 68 800515959 10,000.00 9,978.52 01/17/98 84.9 11.950 119.70 10,000.00
68 68 800516601 28,600.00 28,600.00 02/01/98 75.6 10.150 254.16 28,600.00
68 68 800517039 30,000.00 29,889.71 02/01/98 89.1 10.800 305.58 30,000.00
68 68 800517328 61,000.00 61,000.00 02/01/98 86.6 10.650 564.84 61,000.00
68 68 800517468 67,449.00 67,449.00 02/01/98 84.9 12.000 693.79 67,449.00
68 68 800517831 13,843.00 13,843.00 02/01/98 89.9 11.050 157.77 13,843.00
68 68 800518771 13,256.00 13,256.00 02/01/98 85.0 10.550 121.75 13,256.00
68 68 800518870 16,000.00 16,000.00 02/01/98 89.6 9.750 169.50 16,000.00
68 68 800520090 65,000.00 65,000.00 01/23/98 57.5 10.850 611.65 65,000.00
68 68 800520116 12,000.00 12,000.00 02/01/98 58.3 10.750 134.51 12,000.00
68 68 800520215 37,790.00 37,750.55 01/24/98 84.9 11.250 435.47 37,790.00
68 68 800520231 14,653.00 14,653.00 02/01/98 77.3 13.250 187.81 14,653.00
68 68 800520801 38,950.00 38,950.00 02/01/98 89.9 10.750 363.60 38,950.00
68 68 800521072 54,500.00 54,500.00 01/24/98 90.0 11.300 531.41 54,500.00
68 68 800522187 54,000.00 54,000.00 02/01/98 87.0 10.800 506.11 54,000.00
68 68 800522385 63,250.00 63,250.00 02/01/98 85.0 11.750 748.96 63,250.00
68 68 800523037 22,300.00 22,300.00 02/01/98 90.0 10.800 250.67 22,300.00
68 68 800523797 198,425.00 198,425.00 01/16/98 80.9 12.250 2,079.29 198,425.00
68 68 800524530 62,500.00 62,500.00 02/01/98 79.6 9.900 599.00 62,500.00
68 68 800524787 21,000.00 21,000.00 02/01/98 61.1 8.900 187.59 21,000.00
68 68 800524852 10,640.00 10,640.00 02/01/98 79.9 11.750 125.99 10,640.00
68 68 800525123 99,300.00 99,300.00 02/01/98 84.9 11.500 983.36 99,300.00
68 68 800525578 47,300.00 47,300.00 02/01/98 69.7 9.800 408.12 47,300.00
68 68 800525727 54,000.00 54,000.00 02/01/98 86.7 10.150 479.88 54,000.00
68 68 800526303 14,350.00 14,350.00 02/01/98 84.9 11.500 167.64 14,350.00
68 68 800527814 78,200.00 78,200.00 02/01/98 85.0 9.750 671.86 78,200.00
68 68 800528168 12,300.00 12,300.00 02/01/98 79.9 13.500 140.89 12,300.00
68 68 800529083 15,412.00 15,412.00 02/01/98 89.9 10.550 170.84 15,412.00
68 68 800530016 100,000.00 100,000.00 02/01/98 75.2 10.250 896.10 100,000.00
68 68 800531402 19,900.00 19,900.00 02/01/98 90.0 10.800 223.69 19,900.00
68 68 800531972 52,200.00 52,200.00 02/01/98 84.5 11.500 609.79 52,200.00
68 68 800532178 27,336.00 27,336.00 02/01/98 85.0 10.500 302.17 27,336.00
68 68 800533267 35,600.00 35,600.00 02/01/98 77.1 9.550 372.82 35,600.00
68 68 800533465 17,000.00 17,000.00 02/01/98 83.5 11.250 195.90 17,000.00
68 68 800533606 59,150.00 59,150.00 02/01/98 85.0 11.550 588.02 59,150.00
68 68 800533697 42,750.00 42,750.00 02/01/98 84.7 12.300 449.63 42,750.00
68 68 800534398 17,600.00 17,600.00 02/01/98 85.1 11.050 200.59 17,600.00
68 68 800534638 24,000.00 24,000.00 02/01/98 80.0 9.800 207.08 24,000.00
68 68 800534679 10,000.00 10,000.00 02/01/98 80.0 10.050 96.83 10,000.00
68 68 800535155 22,316.00 22,316.00 02/01/98 85.0 12.000 229.55 22,316.00
68 68 800536799 27,769.00 27,769.00 02/01/98 79.8 11.750 300.93 27,769.00
68 68 800538290 11,610.00 11,610.00 02/01/98 85.0 12.750 144.99 11,610.00
68 68 800538662 25,500.00 25,500.00 02/01/98 89.9 10.800 239.00 25,500.00
68 68 800540221 18,351.00 18,351.00 02/01/98 60.0 12.000 220.24 18,351.00
68 SB104 661510669 25,000.00 24,956.24 09/01/97 84.6 13.100 294.68 24,956.24
68 SB104 661515957 36,000.00 35,961.18 09/01/97 79.4 13.875 444.41 35,971.84
68 SB104 661559344 25,000.00 25,000.00 01/10/98 84.3 10.300 246.25 25,000.00
68 SB104 661562785 40,000.00 39,964.91 12/25/97 89.1 11.625 430.02 40,000.00
68 SB104 661571497 25,000.00 24,782.39 12/17/97 66.2 10.425 336.29 25,000.00
68 SB104 661572644 28,000.00 28,000.00 01/09/98 48.2 13.500 320.72 28,000.00
68 SB104 661573246 29,900.00 27,371.98 11/15/97 69.9 10.200 324.98 29,900.00
68 SB104 661575001 22,300.00 22,300.00 01/15/98 87.3 11.300 257.68 22,300.00
68 SB104 661581371 14,700.00 14,700.00 12/28/97 84.9 12.750 159.74 14,700.00
68 SB104 661586354 30,500.00 30,500.00 12/26/97 64.7 11.000 290.46 30,500.00
68 SB104 661587030 32,000.00 31,770.23 01/02/98 66.9 10.300 287.94 32,000.00
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Page 9 1/29/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
68 SB104 661587147 WILSON JACKIE RAMSEY 150 BRECKENRIDGE FRANKLIN IN 46131
68 SB104 661588137 MARTINEZ LARAMIE C 1870 VENTURA DRIVE CO SPRINGS CO 80910
68 SB104 661591628 CASTREJON SALVADOR 1709 WEST ALBION CHICAGO IL 60626
68 SB104 661592550 FITZPATRICK RICHARD C 145 CURTIS DRIVE VALPARAISO IN 46383
68 SB104 661593087 HAMILTON RICHARD T 11043 STANLEY CURVE BLOOMINGTON MN 55437
68 SB104 661593103 ERNST NAOMI A 16950 GANNON WAY WEST ROSEMOUNT MN 55068
68 SB104 661593673 FIRAK JULIUS J 4139 CRIMSON COURT HOFFMAN EST IL 60195
68 SB104 661596791 MAY CLAYTON M 9 WEST LAKEVIEW DRIVE MUNDELEIN IL 60060
68 SB104 661597708 BROWN THERESA 9540 SOUTH DOBSON AVENUE CHICAGO IL 60628
68 SB104 661598490 PADILLA ROBERTO O 580-584 ASHLAND AURORA IL 60505
68 SB104 661599027 LEE AARON J SR 1618-20 NORTH TACOMA AVE INDIANAPOLI IN 46218
68 SB104 661601021 STULLER WILLIAM A 35900 LAUREL CIRCLE N RIDGEVILL OH 44039
68 SB104 661603043 GROVES JAMES ALLEN 611 WELLS AVE SW CANTON OH 44707
68 SB104 661605030 DURKOS SUSAN L 5088 CRITTENDEN AVE INDIANAPOLI IN 46205
68 SB104 661605386 PETERS ROBERT J 362 ITASCA STREET WOOD DALE IL 60191
68 SB104 661608240 BONNER-DAVIE RICHARD B 862 UNIVERSITY GROSSE POIN MI 48230
68 SB104 661608414 COX ANDREW 4451 BROADWAY ST. INDIANAPOLI IN 46205
68 SB104 661609362 CECIL JOANN 8528 MADISON AVENUE INDIANAPOLI IN 46227
68 SB104 661609370 FINCH JAMES D SR 1817 & 1819 UNION STREET INDIANAPOLI IN 46225
68 SB104 661613570 JAKUBOSKY MICHAEL J 4 CLARIDGE COURT STREAMWOOD IL 60107
68 SB110 661560912 PETRERE KATHLEEN F 642-644 S MERIDIAN ST INDIANAPOLI IN 46225
68 SB110 661563445 PULIAFICO ANTHONY 940 DRUMGOOLE ROAD WEST STATEN ISLA NY 10312
68 SB110 661577676 GILBERT HANNIBAL 141-12 184TH STREET SPRINGFIELD NY 11413
68 SB110 661583252 TOKARSKI NORBERT 935 CASA SOLANA DR WHEATON IL 60187
68 SB110 661585471 HUBER CURTIS A 9550 206TH STREET LAKEVILLE MN 55044
68 SB110 661593285 KROHN GREGG A 5 DEVON COURT CINNAMINSON NJ 08077
68 SB110 661594077 WINEGAR TERESA A 856 EARL AVE MIDDLETOWN IN 47356
68 SB110 661599969 EASTERLING GLORIA H UNIT #2 826 E HYDE PARK B1 CHICAGO IL 60615
68 SB110 661600510 BARTRUFF WILLIAM H 3249 1ST AVENUE SOUTH MINNEAPOLIS MN 55408
68 SB110 661606749 DESCHNEAU BRIAN R 1546 BRIARKNOLL DRIVE ARDEN HILLS MN 55112
68 SB110 661607259 POURJAMSHID HADI 10840 JILINDA COURT SAN JOSE CA 95127
68 SB110 661607309 BROADHEAD CHRISTY LEE 2310 E 36TH STREET CLEVELAND OH 44115
68 SB110 661608562 TRINKA THOMAS B 642 DUBLIN DRIVE MUNDELEIN IL 60060
68 SB110 661609396 MCCULLOUGH ISA MAE 3125 E MINNESOTA STREET INDIANAPOLI IN 46203
68 SB110 661611962 DAVIS LAURA 8022 DECKER AVE CLEVELAND OH 44103
68 SB110 661612416 MUSACCHIA JAMES P 1639 PRESTON AVE AKRON OH 44305
68 SB110 661614370 BAWOLEK NANCY 9521 S WINCHESTER AVE CHICAGO IL 60643
68 SBCL28 661554972 DEVEAUX JOHN C 1851-55 EAST 87TH STREET CHICAGO IL 60617
68 SBCL28 661564534 HADLEY CHARLES 7234-38 S COLES AVE CHICAGO IL 60649
68 SBCL28 661587295 EVERETTE ELIGHER L 6424-26 S ELLIS AVENUE CHICAGO IL 60637
68 SBCL28 661588061 LEVITANSKY YEHUDA M 1874 MARLOES AVENUE E CLEVELAND OH 44112
68 SBCL28 661589937 HUNT DERYL G SR 1700-1710 W 69TH STREET CHICAGO IL 60636
68 SBCL28 661596437 PICADO RONALD 2604 W NORTH AVENUE CHICAGO IL 60647
68 SBCL28 661606053 RUFFIN JOHNNIE L 8059 S ELIZABETH CHICAGO IL 60620
68 SBCL28 661611202 WESTMORELAND MICHAEL L 2613 N BROADWAY INDIANAPOLI IN 46205
68 SBCL28 661616649 ALLISON BENNIE LEE 4510-12 W WASHINGTON BLVD CHICAGO IL 60624
68 SBCL28 661618280 ALI DAVID 11000 S INDIANA CHICAGO IL 60628
68 SBCL29 661558692 WAREHOUSING ASSOCA 1300 WALNUT STREET CAMDEN NJ 08103
68 SBCL29 661561001 M&M PROVISIO NS CORP 71-73 NEW DORP PLAZA STATEN ISLA NY 10312
68 SBCL29 661562579 KERITY ABRAHAM 1237-39 39TH STREET BROOKLYN NY 11218
68 SBCL29 661565747 HERITAGE PRO PERTIES LT D 186 FOREST AVENUE GLEN COVE NY 11542
68 SBCL29 661568931 CAMPBELL ELI 6956-58 S EGGLESTON CHICAGO IL 60621
68 SBCL29 661572131 CONNELL CHRISTOPHE J 131,133,135 HARRISON ST & PAWTUCKET RI 02860
68 SBCL29 661572156 HART CHARLES 83-85 HUDDY AVENUE HIGHLANDS NJ 07732
68 SBCL29 661579060 DOMINGUEZ ALFREDO JR 347 NORTH 2ND STREET ALLENTOWN PA 18102
68 SBCL29 661580019 MALLETT BRENDA 509-511 EAST 79TH STREET CHICAGO IL 60619
68 SBCL29 661580100 NAPPI CAROLINE 434/436 UNION AVENUE BROOKLYN NY 11211
68 SBCL29 661587220 RNR PARTNERS HIP 56 PARK PLACE NEWARK NJ 07102
68 SBCL29 661591727 500K REALTY TRUST 54-72 MECHANIC STREET MANCHESTER NH 03103
68 SBCL29 661591735 500K REALTY TRUST 471 MAPLE STREET MANCHESTER NH 03103
68 SBCL29 661591750 500K REALTY TRUST 1093-1101 ELM STREET MANCHESTER NH 03103
68 SBCL29 661601633 MILLER MYRA 17-19 ASHLEY STREET HARTFORD CT 06105
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
68 SB104 661587147 44,400.00 44,334.69 12/25/97 89.9 11.550 475.03 44,400.00
68 SB104 661588137 15,400.00 15,371.98 01/15/98 79.9 11.800 167.42 15,400.00
68 SB104 661591628 32,000.00 32,000.00 01/10/98 82.7 11.300 336.86 32,000.00
68 SB104 661592550 27,300.00 27,250.10 12/25/97 89.9 11.425 289.73 27,300.00
68 SB104 661593087 29,400.00 29,318.69 01/01/98 84.9 12.250 357.59 29,400.00
68 SB104 661593103 32,500.00 32,500.00 01/01/98 89.7 12.500 346.86 32,500.00
68 SB104 661593673 16,000.00 15,876.97 12/21/97 85.7 12.700 199.29 16,000.00
68 SB104 661596791 27,000.00 26,959.87 01/22/98 79.5 11.900 295.41 27,000.00
68 SB104 661597708 22,000.00 21,997.46 12/25/97 49.9 10.750 205.37 22,000.00
68 SB104 661598490 14,400.00 14,400.00 01/17/98 84.9 10.650 133.34 14,400.00
68 SB104 661599027 35,700.00 35,700.00 01/22/98 85.0 12.250 374.10 35,700.00
68 SB104 661601021 30,000.00 29,901.15 01/19/98 89.9 11.450 349.50 30,000.00
68 SB104 661603043 50,300.00 50,300.00 01/15/98 86.7 11.800 509.66 50,300.00
68 SB104 661605030 14,800.00 14,800.00 01/05/98 84.7 12.000 152.23 14,800.00
68 SB104 661605386 30,000.00 29,786.07 12/26/97 73.4 10.250 326.99 30,000.00
68 SB104 661608240 229,500.00 229,500.00 01/01/98 85.0 9.550 1,938.14 229,500.00
68 SB104 661608414 115,000.00 115,000.00 01/15/98 63.9 10.750 1,167.51 115,000.00
68 SB104 661609362 18,200.00 18,200.00 01/12/98 79.4 13.750 212.05 18,200.00
68 SB104 661609370 33,600.00 33,600.00 01/17/98 80.0 10.300 302.34 33,600.00
68 SB104 661613570 42,400.00 42,400.00 02/01/98 79.9 14.900 532.74 42,400.00
68 SB110 661560912 85,000.00 85,000.00 02/01/98 85.0 11.850 864.52 85,000.00
68 SB110 661563445 11,000.00 10,921.09 01/01/98 49.9 10.300 147.20 11,000.00
68 SB110 661577676 58,000.00 58,000.00 02/01/98 38.6 11.750 686.80 58,000.00
68 SB110 661583252 26,000.00 26,000.00 01/01/98 75.9 10.750 291.45 26,000.00
68 SB110 661585471 38,500.00 38,500.00 01/23/98 84.8 12.150 465.79 38,500.00
68 SB110 661593285 16,500.00 16,431.99 01/23/98 86.5 11.975 197.76 16,500.00
68 SB110 661594077 27,800.00 27,800.00 01/22/98 84.7 13.000 351.74 27,800.00
68 SB110 661599969 46,750.00 46,750.00 02/01/98 85.0 10.050 452.70 46,750.00
68 SB110 661600510 23,000.00 23,000.00 02/01/98 79.9 12.850 288.74 23,000.00
68 SB110 661606749 49,000.00 49,000.00 01/17/98 84.8 12.000 588.08 49,000.00
68 SB110 661607259 32,000.00 32,000.00 01/16/98 72.5 10.550 354.72 32,000.00
68 SB110 661607309 24,000.00 23,931.81 02/01/98 79.5 13.250 285.46 24,000.00
68 SB110 661608562 25,000.00 25,000.00 02/01/98 76.4 10.900 236.19 25,000.00
68 SB110 661609396 10,000.00 10,000.00 01/23/98 85.0 11.900 119.37 10,000.00
68 SB110 661611962 63,000.00 63,000.00 02/01/98 90.0 10.800 590.46 63,000.00
68 SB110 661612416 60,800.00 60,800.00 02/01/98 80.0 9.900 529.08 60,800.00
68 SB110 661614370 25,000.00 24,929.75 01/22/98 37.1 9.950 267.89 25,000.00
68 SBCL28 661554972 147,000.00 146,570.41 10/01/97 70.0 12.350 1,654.61 147,000.00
68 SBCL28 661564534 270,000.00 269,045.08 11/01/97 75.0 13.350 3,478.57 270,000.00
68 SBCL28 661587295 86,100.00 86,100.00 01/01/98 64.7 13.450 1,000.35 86,100.00
68 SBCL28 661588061 192,500.00 192,328.97 01/01/98 70.0 12.950 2,248.43 192,500.00
68 SBCL28 661589937 157,500.00 157,500.00 02/01/98 70.0 11.750 1,865.01 157,500.00
68 SBCL28 661596437 193,900.00 193,807.27 01/01/98 70.0 12.600 2,128.68 193,900.00
68 SBCL28 661606053 130,000.00 130,000.00 01/01/98 63.7 11.600 1,330.93 130,000.00
68 SBCL28 661611202 119,000.00 119,000.00 02/01/98 70.0 11.500 1,390.15 119,000.00
68 SBCL28 661616649 100,000.00 100,000.00 02/01/98 68.0 12.850 1,116.56 100,000.00
68 SBCL28 661618280 123,200.00 123,200.00 02/01/98 70.0 10.700 1,377.17 123,200.00
68 SBCL29 661558692 300,000.00 300,000.00 02/01/98 52.1 11.200 3,137.50 300,000.00
68 SBCL29 661561001 266,500.00 266,500.00 02/01/98 65.0 12.950 3,112.76 266,500.00
68 SBCL29 661562579 217,000.00 217,000.00 02/01/98 70.0 11.350 2,514.32 217,000.00
68 SBCL29 661565747 305,000.00 304,669.72 01/01/98 57.0 11.200 2,950.77 305,000.00
68 SBCL29 661568931 161,000.00 160,032.65 11/01/97 68.8 12.100 1,942.64 161,000.00
68 SBCL29 661572131 280,000.00 279,707.29 02/01/98 65.8 11.750 3,034.38 280,000.00
68 SBCL29 661572156 150,000.00 150,000.00 02/01/98 60.4 12.250 1,571.84 150,000.00
68 SBCL29 661579060 99,450.00 99,450.00 02/01/98 65.0 12.700 1,238.72 99,450.00
68 SBCL29 661580019 138,700.00 138,700.00 02/01/98 74.9 10.750 1,554.76 139,000.00
68 SBCL29 661580100 113,000.00 112,971.07 12/01/97 62.7 12.500 1,206.00 112,971.07
68 SBCL29 661587220 300,000.00 300,000.00 02/01/98 37.5 12.600 3,429.59 300,000.00
68 SBCL29 661591727 348,500.00 348,500.00 02/01/98 69.9 11.100 3,982.95 348,500.00
68 SBCL29 661591735 297,500.00 297,500.00 02/01/98 70.0 11.100 3,400.08 297,500.00
68 SBCL29 661591750 436,000.00 436,000.00 02/01/98 69.9 11.100 4,982.98 436,000.00
68 SBCL29 661601633 140,000.00 140,000.00 02/01/98 70.0 12.200 1,495.25 140,000.00
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Page 10 1/29/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
68 SBCL29 661608489 YOUNG SYBIL C 319-321 N CUSTER AVENUE EVANSTON IL 60202
68 SBCL29 661609644 MIDDLEBURY I NVESTMENT CO 43-47 COLLEY STREET WATERBURY CT 06708
68 SBCL29 661617811 TREBES STEVEN A 200 WASHINGTON STREET WEST DUNDEE IL 60118
68 SBCL29 661618157 500K REALTY TRUST 119 HANOVER STREET MANCHESTER NH 03103
68 SBCL29 661618264 PRICE ELIJAH 1700 N SHERIDAN ROAD NORTH CHICA IL 60068
68 SBCL29 661618538 COTTON WILBERT 1101-05 N LAWLER AVE CHICAGO IL 60651
68 SBCL29 661618546 COTTON WILBERT 1117-19 N LAWLER AVENUE CHICAGO IL 60651
----------------------------------------
565 Sale Total
69 69 800314171 GREGORY STEPHEN R. 11960 MANHATTAN DRIVE DES PERES MO 63131
69 69 800365272 BLACKBURN STEPHEN 112 NORTH 1ST EAST REXBURG ID 83440
69 69 800375545 GRAHAM TODD T 109 WEST GREENTREE LANE LAKE MARY FL 32746
69 69 800421364 GODINA LUIS 2232 BRANDYWINE CT GAINESVILLE GA 30501
69 69 800427544 LAMUN ROBERT E 1055 MCDONALD DRIVE RENO NV 89503
69 69 800437071 CLAYTON ULISHES 2715 ARMOR STREET N LAS VEGAS NV 89030
69 69 800438400 GOSS ROGER L 1683 PALOMA AVENUE LAUGHLIN NV 89029
69 69 800444606 PARTRIDGE RALPH S 20 SUSAN LANE POUGHKEEPSI NY 12603
69 69 800453946 ASCHENBERG JAY 21821 TWINFORD DRIVE LAKE FOREST CA 92630
69 69 800456485 OKWUONE FRANCIS C 16619 W 147 TERRACE OLATHE KS 66062
69 69 800457111 DIAL FORREST L 781 THE DALLES AVENUE SUNNYVALE CA 94087
69 69 800457178 RITCHISON DENNIS E 6053 FOOTHILL GLEN COURT SAN JOSE CA 95123
69 69 800460065 COOK RICHARD H 147 NORTH TYLER OGDEN UT 84404
69 69 800461998 POTEAT DAVID G 701 NEILL RIDGE ROAD MATTHEWS NC 28105
69 69 800481566 COOPER DANNI J 3033 DAWSON STREET SARASOTA FL 34239
69 69 800481657 LIDDELL EMILY L 5363 SUTTER STREET MURRAY UT 84123
69 69 800482671 LIBERATORE PAUL J 762 STUMP COURT DES PERES MO 63131
69 69 800487142 SIZEMORE WAYNE D 1516 MEEKS ROAD TALLAHASSEE FL 32311
69 69 800505802 HINDBERG BOBBY K 7414 NORTH 2800 WEST HONEYVILLE UT 84314
69 69 800507956 MAKA CEDERIC C 7123 WEST PARAPET STREET BOISE ID 83703
69 69 800516163 LEISHMAN KIM B 1572 SUN VALLEY WAY POCATELLO ID 83201
----------------------------------------
21 Sale Total
70 70 800392235 JONES HAROLD WAYNE 30 DEVONSHIRE DRIVE ROME GA 30161
70 70 800425092 CORRIS RAYMOND J 2711 VINING STREET BELLINGHAM WA 98226
70 70 800426660 LINDAHL TIMOTHY TODD 842 SOUTH J STREET LIVERMORE CA 94550
70 70 800429110 LELAND SALLY A 6071 EAST MARITA STREET LONG BEACH CA 90815
70 70 800466153 LANGSAM LISA E 8 JENNIFER LANE PEABODY MA 01960
70 70 800466195 PETERS HARRY ROGER 35917 GASKELL COURT FREMONT CA 94536
70 70 800498420 HOUCK LINDALEE M 51 CRAWFORD STREET LEOMINSTER MA 01453
70 70 800498537 HUDSON ROBIN R 1620 NW HIGHLAND AVENUE GRANTS PASS OR 97526
70 70 800506818 RISKEY LARRY S 3815 SE 132ND AVENUE PORTLAND OR 97236
70 70 800507568 DASCOMB STEVEN 1743 LAUREL AVENUE SOLVANG CA 93463
70 70 800507758 HAFFIE NICHOLSON D 9250 CENTRAL VALLEY ROAD BREMERTON WA 98311
70 70 800510513 POPE KIMBERLY 1997 QUAIL DR NE MOSES LAKE WA 98837
70 70 800529596 RINDOS MICHAEL C 126 BLUEBIRD DRIVE NAUGATUCK CT 06770
70 70 800530487 WEHR CHRISTOPHE D 5447 WOODHURST LANE SAN JOSE CA 95123
70 70 800533168 CREIGHTON LOUIS J 549 PLEASANT STREET RAYNHAM MA 02767
70 70 5100000016 GIBSON JAMES E 7482 BERNICE WAY ROHNERT PK CA 94928
70 70 5100000040 BODNAR JOSEPH 17330 40TH AVENUE SOUTH SEATTLE WA 98188
70 70 5100000107 BROMEL MARY C 11832 NE 172ND STRET BOTHELL WA 98011
70 70 5100000214 CORRIS RAYMOND J 2711 VINING STREET BELLINGHAM WA 98226
70 70 5100000446 KEEP MARLIN TORY 448 MOSER COURT MOSCOW ID 83843
70 70 5100000537 HAYDEN CARROLL M 136 SE WATER STREET PULLMAN WA 99163
70 70 5100000594 VAN GORDON OPAL 205 NE DEKUM STREET PORTLAND OR 97211
70 70 5100000644 QUARLES WILLIAM 17043 NORTHEAST 38TH PLACE BELLEVUE WA 98008
70 70 5100000743 EDDY DUANE R 13004 NE 89TH STREET VANCOUVER WA 98682
70 70 5100001055 COURTWAY JERRY E 10801 LITTLETREE PLACE SW PORT ORCHAR WA 98367
70 70 5100001410 KETCHAM SAMUEL D 1058 SE HELENE COURT HILLSBORO OR 97123
70 70 5100001535 REESE MICHELLE 2108 WEST SPRUCE STREET MOSES LAKE WA 98837
70 70 5100001568 SHERON DOUGLAS PAUL 10305 SW SERENA WAY TIGARD OR 97224
70 70 5100001592 TEETERS CRAIG A 2411 SW CORBETH LANE TROUTDALE OR 97060
70 70 5100001642 FEIL GUY W 412 4TH AVENUE NORTH ALGONA WA 98001
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
68 SBCL29 661608489 297,200.00 297,200.00 02/01/98 49.5 15.450 4,251.55 297,200.00
68 SBCL29 661609644 210,000.00 210,000.00 02/01/98 70.0 10.700 2,347.44 210,000.00
68 SBCL29 661617811 308,000.00 308,000.00 02/01/98 62.9 11.950 3,604.99 308,000.00
68 SBCL29 661618157 275,000.00 275,000.00 02/01/98 69.4 11.100 3,142.93 275,000.00
68 SBCL29 661618264 236,500.00 236,500.00 02/01/98 55.0 14.650 3,253.51 236,500.00
68 SBCL29 661618538 173,600.00 173,600.00 02/01/98 70.0 11.750 2,055.65 173,600.00
68 SBCL29 661618546 193,200.00 193,200.00 02/01/98 70.0 11.750 2,287.74 193,200.00
-------------------------------------------- -----------------------------------------------
565 29,776,559.00 29,740,827.61 76.8 11.603 323,373.91 29,793,321.02
69 69 800314171 29,107.00 28,899.11 09/27/97 83.4 11.150 333.58 29,107.00
69 69 800365272 30,800.00 30,691.71 11/01/97 87.9 12.875 358.11 30,800.00
69 69 800375545 29,450.00 29,450.00 11/27/97 80.7 12.250 358.20 29,450.00
69 69 800421364 22,100.00 22,100.00 12/04/97 84.2 11.050 251.88 22,100.00
69 69 800427544 134,000.00 134,000.00 12/26/97 83.2 12.500 1,430.12 134,000.00
69 69 800437071 81,000.00 81,000.00 12/19/97 90.0 9.990 869.93 81,000.00
69 69 800438400 80,500.00 80,376.87 12/25/97 67.0 9.150 656.43 80,500.00
69 69 800444606 121,550.00 121,550.00 12/25/97 65.3 8.900 1,225.62 121,550.00
69 69 800453946 39,725.00 39,725.00 12/24/97 84.8 10.750 403.30 39,725.00
69 69 800456485 42,582.00 42,582.00 01/19/98 90.0 10.400 422.27 42,582.00
69 69 800457111 70,300.00 70,300.00 01/10/98 84.3 11.250 810.10 70,300.00
69 69 800457178 30,000.00 29,964.43 01/01/98 46.4 10.400 403.13 30,000.00
69 69 800460065 28,021.00 28,021.00 01/01/98 90.0 11.300 390.76 28,021.00
69 69 800461998 45,500.00 45,500.00 01/22/98 89.8 10.550 615.23 45,500.00
69 69 800481566 28,199.00 28,199.00 02/01/98 83.3 10.800 316.98 28,199.00
69 69 800481657 9,500.00 9,500.00 12/26/97 85.8 10.650 95.81 9,500.00
69 69 800482671 194,900.00 194,900.00 01/05/98 85.4 9.650 1,660.20 194,900.00
69 69 800487142 120,000.00 120,000.00 01/03/98 80.0 9.150 978.53 120,000.00
69 69 800505802 22,750.00 22,750.00 02/01/98 85.4 11.650 321.81 22,750.00
69 69 800507956 24,000.00 24,000.00 02/01/98 80.1 11.750 340.87 24,000.00
69 69 800516163 16,400.00 16,400.00 01/23/98 65.1 9.550 153.41 16,400.00
-------------------------------------------- -----------------------------------------------
21 1,200,384.00 1,199,909.12 80.5 10.402 12,396.27 1,200,384.00
70 70 800392235 83,700.00 83,700.00 02/01/98 79.7 10.625 742.68 83,700.00
70 70 800425092 11,493.00 11,493.00 02/01/98 86.8 12.025 116.99 11,493.00
70 70 800426660 42,692.00 42,692.00 02/01/98 86.5 11.625 556.77 42,692.00
70 70 800429110 76,600.00 76,600.00 02/01/98 87.7 12.375 797.04 76,600.00
70 70 800466153 25,846.00 25,816.10 01/01/98 63.4 10.375 236.17 25,846.00
70 70 800466195 131,200.00 131,051.19 01/01/98 80.1 10.525 1,211.03 131,200.00
70 70 800498420 44,500.00 44,500.00 02/01/98 64.6 11.725 582.71 44,500.00
70 70 800498537 22,800.00 22,800.00 02/01/98 73.9 14.225 283.43 22,800.00
70 70 800506818 55,700.00 55,700.00 02/01/98 51.4 12.475 632.78 55,700.00
70 70 800507568 47,600.00 47,600.00 02/01/98 89.2 12.725 506.14 47,600.00
70 70 800507758 56,600.00 56,600.00 02/01/98 88.3 12.350 588.02 56,600.00
70 70 800510513 71,844.00 71,844.00 02/01/98 90.0 11.900 791.55 71,844.00
70 70 800529596 90,800.00 90,800.00 02/01/98 69.8 8.975 1,060.42 90,800.00
70 70 800530487 36,100.00 36,100.00 02/01/98 71.6 11.250 383.94 36,100.00
70 70 800533168 18,100.00 18,100.00 02/01/98 86.0 12.100 185.12 18,100.00
70 70 5100000016 24,100.00 24,099.97 01/01/98 72.5 10.625 301.68 24,100.00
70 70 5100000040 103,600.00 103,600.00 02/01/98 79.6 9.195 907.11 103,600.00
70 70 5100000107 24,900.00 24,900.00 02/01/98 88.7 12.025 330.03 24,900.00
70 70 5100000214 127,401.00 127,401.00 02/01/98 79.6 10.675 1,187.84 127,401.00
70 70 5100000446 46,600.00 46,600.00 02/01/98 88.4 12.350 767.22 46,600.00
70 70 5100000537 20,500.00 20,500.00 02/01/98 62.2 10.775 409.21 20,500.00
70 70 5100000594 81,153.00 81,153.00 02/01/98 73.7 12.810 867.44 81,153.00
70 70 5100000644 184,000.00 184,000.00 02/01/98 80.0 10.525 1,698.40 184,000.00
70 70 5100000743 116,600.00 116,531.15 02/01/98 79.8 9.720 940.66 116,600.00
70 70 5100001055 55,700.00 55,700.00 02/01/98 86.9 12.240 624.95 55,700.00
70 70 5100001410 49,700.00 49,567.84 02/01/98 89.4 13.140 634.51 49,700.00
70 70 5100001535 94,200.00 93,920.63 02/01/98 79.8 9.945 931.36 94,200.00
70 70 5100001568 117,700.00 117,700.00 02/01/98 50.2 9.000 1,101.81 117,700.00
70 70 5100001592 29,500.00 29,500.00 02/01/98 69.4 12.375 610.73 29,500.00
70 70 5100001642 113,100.00 113,100.00 02/01/98 79.6 9.320 931.60 113,100.00
</TABLE>
<PAGE>
- --------------START-------
<TABLE>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Page 11 1/29/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
70 70 5100001832 MEDLEY GARY K 9806 SOUTH PATTERSON TACOMA WA 98444
70 70 5100001980 PIERCE RICHARD JAMES 21718 SE 259TH ST MAPLE VALLE WA 98038
70 70 5100002004 VICKERS JOHN 14111 BEVERLY PARK-EDMONDS EDMONDS WA 98026
70 70 5100002251 HOWATT LYNSEY R 915 NE 75TH AVENUE PORTLAND OR 97213
70 70 5100002277 FORD ROCK L 31937 MOSS STREET LEBANON OR 97355
70 70 5100002392 CORAM JUDITH 2911 WEST 16TH AVENUE SPOKANE WA 99224
70 70 5100002426 CARMICHAEL MARK E 63215 CIMMARON DRIVE BEND OR 97701
70 70 5100002541 MOTTAGHI SHAHRIAR 15275 SW MORAINE COURT BEAVERTON OR 97007
70 70 5100002640 WELLS MARILYN J 347 EAST VINE STREET LEBANON OR 97355
70 70 5100002715 POTTERF TIM 2405 HARRISON AV EVERETT WA 98201
70 70 5100002756 ELLISON DENNIS E 315 SOUTH KELLOGG STREET KENNEWICK WA 99336
70 70 5100002814 STEWART TERRI L 10510 SW 80TH AVENUE Tigard OR 97223
70 70 5100002855 BRADFORD GREGG LYNN 510 SHADY LANE MT VERNON WA 98273
70 70 5100002863 ENBYSK BRENT W 12161 SE SUNNYCREEK LANE CLACKAMAS OR 97015
70 70 5100002954 REDDING KEITH L 18404 67TH AVE WEST LYNNWOOD WA 98037
70 70 5100002996 ABELEIN DOUGLAS R 15437 SE STEPHENS COURT PORTLAND OR 97233
70 70 5100003044 WESSELS STARLA J 2815 EAST PLAYER DRIVE SPOKANE WA 99223
70 70 5100003077 OLSON CINDY T 17121 52ND AVENUE WEST LYNNWOOD WA 98037
70 70 5100003093 COWELL RAYFORD G 23533 S WOODVIEW LANE BEAVERCREEK OR 97004
70 70 5100003200 JOHNSON JUDIE 930 NORTH PRINCETON AVENUE WENATCHEE WA 98801
70 70 5100003218 SMITH DOUGLAS J 24127 SOUTHEAST 30TH ST ISSAQUAH WA 98029
70 70 5100003267 WEST JOHN CARL 1901 SOUTH 6TH STREET MOUNT VERNO WA 98273
70 70 5100003523 HOWLAND BRUCE 3545 3545 NE THORNDALE RD SALEM OR 97301
70 70 5100003531 INGERSOLL STEVEN M 1917 181ST STREET SE BOTHELL WA 98012
70 70 5100003606 BEAN ERNEST W 360 CAMBRIDGE ST ASHLAND OR 97520
70 70 5100003622 WALKER JIMMY O 472 WEST C STREET LEBANON OR 97355
70 70 5100003630 FORD ROY A 3504 G STREET VANCOUVER WA 98663
70 70 5100003648 SISLER DANIEL L 1121 LAURA STREET SPRINGFIELD OR 97477
70 70 5100003671 RAMSDELL GARY M 3340 COLUMBINE ST LEBANON OR 97355
70 70 5100003705 LANDERMAN DAVID N 3162 SE BEECHCREST COURT PORT ORCHAR WA 98366
70 70 5100003721 WAYMIRE TERRY E 191 NORTH 8TH STREET ST HELENS OR 97051
70 70 5100003739 CUNNINGHAM JERRY D 2607 CASTLE CIRCLE WHITE CITY OR 97503
70 70 5100003747 CAMPBELL MICHAEL J 3011 CABRINI DRIVE NW GIG HARBOR WA 98335
70 70 5100003754 DODDS JOEL 4200 NW 122ND STREET VANCOUVER WA 98685
70 70 5100003770 TILLMAN JERRY H 2694 FOX HUNT TRAIL JACKSONVILL FL 32259
70 70 5100003788 KLEPPER DANA M 1918 WEST 2ND AVENUE KENNEWICK WA 99336
70 70 5100003804 DODSON JAMES H 6824 NORTH COMMERCIAL AVE PORTLAND OR 97217
70 70 5100003820 RANDALL PAUL LJ 2415 TYNDELL CREEK SW OLYMPIA WA 98512
70 70 5100003838 BRATENG TERRY L 445 SE UGLOW ST DALLAS OR 97338
70 70 5100003887 RABENBERG JACK R 5312 JEFFREY CT N KEIZER OR 97303
70 70 5100004075 MARQUIT TIMOTHY 16795 JACKSON OAKS DRIVE MORGAN HILL CA 95037
70 70 5100004257 HARRISON EDWARD H 2827 VALLEY KNOLLS ROAD JAMUL CA 91935
70 70 5100004422 HOPKINS ALAN E 616 ALVA PARK DRIVE EUGENE OR 97402
70 70 5100004562 FLYNN ELVIN L 3941 BLUE GUM DRIVE SAN JOSE CA 95127
70 70 5100004570 DRISKILL GEORGE G 3260 GRANDE VISTA DRIVEE SAN BERNARD CA 92405
70 70 5100004646 DA SILVA MARTINHO 38 WEBB CIRCLE MONROE CT 06468
70 70 5100004711 NAKONECHNY JADZIA TEOFILA 416 NE 63RD STREET SEATTLE WA 98115
70 70 5100004919 ESTRELLA DAVID T 430 HIGHLAND AVENUE WESTPORT MA 02790
70 70 5100004935 GILMARTIN CHRISTOPHE 142 WEST POND STREET E BRIDGEWAT MA 02333
70 70 5100005007 MONELLI RICHARD D 203 FOSTER AVE KENTFIELD CA 94904
70 70 5100005056 DRURY RAYMOND L 39 SPRUCE ROAD SWANSEA MA 02777
70 70 5100005080 DILLON ROSEMARY 309 GROVE STREET #12 W ROXBURY MA 02132
70 70 5100005221 BREWER OTIS 940 CROSS ST MADERA CA 93638
70 70 5100005320 POULEY GARY L 6114 SOUTH 292ND PLACE AUBURN WA 98001
70 70 5100005502 WALSH GARY M 64 CHURCH STREET N CHELMSFOR MA 01863
70 70 5100005551 BOLIO JOHN L 8 TISPAQUIN STREET MIDDLEBORO MA 02346
70 70 5300000030 CLARK CHARLES W JR 462 BLACKHAWK DRIVE THOUSAND OA CA 91320
70 70 5300000055 WRIGHT JAMES R 3431 FLEETWOOD DRIVE SAN BRUNO CA 94066
70 70 5400000161 MROZ ALLISON 4490 JEFFERSON RD N BRANCH MI 48461
70 70 5400000559 FLETCHER TIMOTHY A 20200 ALGER ST ST CLAIR SH MI 48080
70 SB110 661567560 BENNETT ELIZABETH M 937 KELLOGG STREET GREEN BAY WI 54303
70 SB110 661571521 PLAZONY MICHELLE K 2053 JOLIET ROAD VALPARAISO IN 46385
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
70 70 5100001832 102,133.00 102,133.00 02/01/98 72.9 9.320 1,210.43 102,133.00
70 70 5100001980 39,000.00 39,000.00 02/01/98 83.4 12.875 418.53 39,000.00
70 70 5100002004 27,844.00 27,844.00 02/01/98 70.4 12.250 312.57 27,844.00
70 70 5100002251 51,700.00 51,700.00 02/01/98 71.3 10.775 651.20 51,700.00
70 70 5100002277 33,000.00 33,000.00 02/01/98 87.7 12.240 370.26 33,000.00
70 70 5100002392 63,000.00 63,000.00 02/01/98 66.6 10.625 647.26 63,000.00
70 70 5100002426 24,800.00 24,800.00 02/01/98 85.1 11.875 250.05 24,800.00
70 70 5100002541 56,000.00 56,000.00 02/01/98 83.7 12.500 623.68 56,000.00
70 70 5100002640 81,345.00 81,345.00 02/01/98 79.7 9.320 634.91 81,345.00
70 70 5100002715 29,000.00 29,000.00 02/01/98 84.9 12.625 332.07 29,000.00
70 70 5100002756 51,690.00 51,686.97 12/01/97 78.3 10.525 644.37 51,690.00
70 70 5100002814 52,200.00 52,158.25 02/01/98 84.0 13.125 568.77 52,200.00
70 70 5100002855 27,500.00 27,434.53 02/01/98 88.7 12.500 329.89 27,500.00
70 70 5100002863 91,810.00 91,734.93 02/01/98 71.1 9.670 758.00 91,810.00
70 70 5100002954 21,500.00 21,500.00 02/01/98 61.9 10.875 338.43 21,500.00
70 70 5100002996 23,000.00 23,000.00 02/01/98 69.8 11.275 223.11 23,000.00
70 70 5100003044 25,626.00 25,521.87 02/01/98 88.7 11.775 336.24 25,626.00
70 70 5100003077 27,785.00 27,785.00 02/01/98 88.5 13.000 324.46 27,785.00
70 70 5100003093 44,600.00 44,600.00 02/01/98 54.8 11.625 581.65 44,600.00
70 70 5100003200 102,073.00 102,073.00 02/01/98 87.2 11.990 1,036.70 102,073.00
70 70 5100003218 64,399.00 64,399.00 02/01/98 84.0 13.250 678.40 64,399.00
70 70 5100003267 107,200.00 107,200.00 12/01/97 80.0 13.490 1,283.91 107,200.00
70 70 5100003523 10,300.00 10,300.00 02/01/98 83.8 11.625 118.41 10,300.00
70 70 5100003531 106,000.00 106,000.00 02/01/98 73.1 9.445 924.84 106,000.00
70 70 5100003606 19,200.00 19,200.00 02/01/98 20.3 11.125 202.81 19,200.00
70 70 5100003622 22,400.00 22,400.00 02/01/98 65.3 11.625 266.85 22,400.00
70 70 5100003630 33,500.00 33,500.00 02/01/98 66.7 10.525 417.61 33,500.00
70 70 5100003648 17,900.00 17,815.25 02/01/98 24.8 9.125 210.39 17,900.00
70 70 5100003671 83,999.00 83,999.00 02/01/98 79.9 10.125 1,029.85 83,999.00
70 70 5100003705 29,565.00 29,565.00 02/01/98 82.1 11.775 296.20 29,565.00
70 70 5100003721 96,400.00 96,400.00 02/01/98 74.1 9.125 807.70 96,400.00
70 70 5100003739 26,800.00 26,641.37 12/01/97 88.1 11.740 320.98 26,800.00
70 70 5100003747 97,241.00 97,192.01 02/01/98 48.6 9.000 722.20 97,241.00
70 70 5100003754 38,400.00 38,400.00 02/01/98 71.0 12.600 382.26 38,400.00
70 70 5100003770 29,500.00 29,500.00 02/01/98 87.8 11.975 326.33 29,500.00
70 70 5100003788 13,995.00 13,995.00 02/01/98 80.0 13.750 158.29 13,995.00
70 70 5100003804 108,500.00 108,500.00 02/01/98 83.4 10.840 956.59 108,500.00
70 70 5100003820 25,700.00 25,700.00 02/01/98 71.6 14.350 336.29 25,700.00
70 70 5100003838 35,200.00 35,200.00 02/01/98 44.4 10.775 702.64 35,200.00
70 70 5100003887 34,400.00 34,400.00 02/01/98 89.4 12.125 419.40 34,400.00
70 70 5100004075 67,200.00 66,749.23 01/01/98 55.3 10.625 841.20 67,200.00
70 70 5100004257 49,500.00 49,131.36 01/01/98 84.7 10.625 773.21 49,500.00
70 70 5100004422 106,500.00 106,355.22 01/01/98 75.0 9.125 892.33 106,500.00
70 70 5100004562 71,000.00 70,721.10 01/01/98 89.6 12.350 953.40 71,000.00
70 70 5100004570 19,200.00 19,200.00 02/01/98 79.9 14.225 223.27 19,200.00
70 70 5100004646 54,800.00 54,601.54 01/01/98 58.9 11.000 662.15 54,800.00
70 70 5100004711 148,700.00 148,700.00 02/01/98 84.2 11.875 1,499.28 148,700.00
70 70 5100004919 100,800.00 100,800.00 02/01/98 76.3 9.475 780.64 100,800.00
70 70 5100004935 29,400.00 29,400.00 02/01/98 80.8 12.100 390.85 29,400.00
70 70 5100005007 55,700.00 55,700.00 02/01/98 80.0 12.125 621.13 55,700.00
70 70 5100005056 144,800.00 144,800.00 02/01/98 80.0 9.295 1,830.78 144,800.00
70 70 5100005080 97,500.00 97,500.00 02/01/98 75.0 8.975 841.30 97,500.00
70 70 5100005221 30,957.00 30,957.00 02/01/98 82.4 11.025 345.44 30,957.00
70 70 5100005320 29,200.00 29,200.00 02/01/98 78.7 13.625 369.48 29,200.00
70 70 5100005502 26,000.00 26,000.00 02/01/98 89.0 12.740 354.60 26,000.00
70 70 5100005551 23,700.00 23,700.00 02/01/98 86.9 11.625 381.72 23,700.00
70 70 5300000030 50,591.00 50,591.00 02/01/98 84.9 12.625 534.64 50,591.00
70 70 5300000055 56,500.00 56,500.00 02/01/98 59.9 11.025 539.16 56,500.00
70 70 5400000161 111,700.00 111,700.00 02/01/98 73.4 8.920 869.39 111,700.00
70 70 5400000559 90,900.00 90,900.00 02/01/98 79.0 8.600 681.26 90,900.00
70 SB110 661567560 28,900.00 28,900.00 02/01/98 81.6 11.000 275.33 28,900.00
70 SB110 661571521 28,100.00 28,100.00 02/01/98 74.3 13.990 345.21 28,100.00
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Page 12 1/29/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- --------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
70 SB110 661579714 BLANKENSHIP DAWN 1514 NAPIER ST FLATWOODS KY 41139
70 SB110 661589572 TANTILLO PETER A 1409 W BUSSE AV MOUNT PROSP IL 60056
70 SB110 661602573 ROSEN MEYER A 27 LION LANE WESTBURY NY 11590
70 SB110 661607010 LAROCCA SALVATORE J 13 LISA LANE MARLBORO TO NJ 07751
70 SB111 661544122 BARUTH JAMES E 660 NORTH SHORE DRIVE MOUND MN 55364
70 SB111 661544718 PETERSEN MICHAEL JAMES 26565 EVERTON CIRCLE NORTH WYOMING MN 55092
70 SB111 661550343 SPAULDING SUE 214 GRACELAND AVE ANDERSON IN 46012
70 SB111 661552844 SACKMANN ALAN J 29112 FOREST ISLE LANE WATERFORD WI 53185
70 SB111 661556233 ENGLE WILLIAM C 1215 DOWNHILL RUN GOSHEN KY 40026
70 SB111 661557686 CONANT-WINTE JEAN FRANCES 637 CHERRY CR NORTH HUDSON WI 54016
70 SB111 661560185 SUMMERS LYLE B 3427 MARIAN ROAD RAVENNA OH 44266
70 SB111 661569368 HUGHES ROGER D 5702 WEST 177TH AVENUE LOWELL IN 46356
70 SB111 661570853 RICHARDS SUSAN ANN 8365 100TH STREET WEST BLOOMINGTON MN 55438
70 SB111 661571703 ROWLEY DAVID R 14951 HORSESHOE DRIVE CARMEL IN 46033
70 SB111 661580316 KELSALL STANLEY S. JR 16 WESTWOOD DRIVE MANTUA NJ 08051
70 SB111 661589085 GALLOWAY GARY L 3663 FLAMBEAU DRIVE ROCKFORD IL 61114
70 SB112 661535229 JOCHUM KENNETH 5659 2ND STREET SOUTHEAST ST CLOUD MN 56304
70 SB112 661537118 ZIELINSKIE JOSEPH H 157 WOODS END DRIVE BERNARDS TO NJ 07920
70 SB112 661540583 SAGE PETER KEVIN 5952 COOPER ROAD INDIANAPOLI IN 46228
70 SB112 661541086 HUDSON PHYLLIS J 2908 OAK PARK AVENUE NORTH MINNEAPOLIS MN 55411
70 SB112 661541870 GREENO DANIEL ERIC 1802 RIVERVIEW DRIVE DRESBACH MN 55947
70 SB112 661544478 CRIPE KEVIN B 817 PRINCE WILLIAM ROAD DELPHI IN 46923
70 SB112 661545772 REEVES WILLIAM DEAN 421 EAST RIDGE STREET BRAZIL IN 47834
70 SB112 661550384 STOCKTON BENJAMIN E 1230 GOODLAND AVENUE SOUTH BEND IN 46628
70 SB112 661550400 WHITE EVA M 600 STANFORD COURT ELIZABETHTO KY 42701
70 SB112 661550491 SCHWEITZER LEN E 322 FAIRMEADE ROAD LOUISVILLE KY 40207
70 SB112 661550665 SCHALOW DIANA 831 HUMBOLDT AVENUE WAUSAU WI 54403
70 SB112 661551457 KLIEFOTH MARY E 902 SHERMAN AVENUE JANESVILLE WI 53545
70 SB112 661551499 JOHNS CHARLES R 3832 ABOITE LAKE DRIVE FORT WAYNE IN 46804
70 SB112 661551648 OBENAUER DENNIS W 656 SOMERSET DRIVE JANESVILLE WI 53546
70 SB112 661551697 SCHWENKE LINDA L 637 MEADOWBROOK LANE RIVER FALLS WI 54022
70 SB112 661553701 PEGG JACK F 1009 OHIO ST WALKERTON IN 46574
70 SB112 661554436 GROSLIE DEWEY L 2029 BAXTER AVENUE SUPERIOR WI 54880
70 SB112 661554527 GRAMS SCOTT K 1631 POPPYSEED DRIVE NEW BRIGHTO MN 55112
70 SB112 661554659 THOMAS PATRICK L 120 ALLEN DRIVE MOORESVILLE IN 46158
70 SB112 661556191 PROVENZANO NICHOLAS SR 7485 BRUNN DRIVE FRANKLIN WI 53132
70 SB112 661556407 GARTON LEE R 28 ELIZABETH ST HAMMOND IN 46320
70 SB112 661556415 DEBOER MARVEL F 3322 DULUTH STREET HIGHLAND IN 46322
70 SB112 661558213 EISELE NANCY 5642 MOHAWK ROAD RHINELANDER WI 54501
70 SB112 661558742 HUFFMAN JILL 518 HILL STREET LA PORTE IN 46350
70 SB112 661559526 HUGHES BARBARA A 25 NORTH 19TH STREET RICHMOND IN 47374
70 SB112 661559609 DVOJACKI RONAULD R 11511 BRIARHILL DR DEMOTTE IN 46310
70 SB112 661560425 TEMPLE ROSEMARIE J 6391 ROCKSTONE COURT INDIANAPOLI IN 46268
70 SB112 661560441 KOCS KATHERINE J 1885 E MAIN STREET MADISON WI 53704
70 SB112 661562165 REDDEN CARMEN 1732 NORTH LAFAYETTE GRIFFITH IN 46319
70 SB112 661563437 BURGASSER ELIZABETH JEAN 1393 WESTWOOD DRIVE NORTH TONAW NY 14120
70 SB112 661563783 DAVIS DENNIS ALAN 227 NORTH GRANT STREET BELLEVILLE WI 53508
70 SB112 661564898 ALTIERE DONNA L 23698 WOODSDALE COURT ELKHART IN 46516
70 SB112 661564963 SCHIFF SILKE S 104 PEPPERTREE DRIVE KINGSPORT TN 37664
70 SB112 661565077 BOWERLY MONA L 1260 N COUNTY RD 175 EAST N VERNON IN 47265
70 SB112 661565994 FENRICH WILLIAM G JR 1906 NORTH POINT ST OSHKOSH WI 54901
70 SB112 661566083 ENGLAND CAROLYN A 617 CLIFTY DRIVE COLUMBUS IN 47201
70 SB112 661566380 BLOCK MARVIN H 924 CITRUS LANE CLEVELAND WI 53015
70 SB112 661566471 MADSEN JEFFREY Q 7702 JEFFERY AVENUE SOUTH COTTAGE GR MN 55016
70 SB112 661566505 NESS DELORES M 5516 KNOX AVENUE SOUTH MINNEAPOLIS MN 55419
70 SB112 661566620 LACKOVIC MARY E 6621 W HOWARD AVE MILWAUKEE WI 53220
70 SB112 661566653 JABLONSKI ROBERT J 3608 SOUTH 58TH STREET MILWAUKEE WI 53220
70 SB112 661568071 GORDON STUART 119 WIELAND AVENUE STATEN ISLA NY 10309
70 SB112 661568378 RIDGWAY BRET 5237 WABASH AVENUE TERRE HAUTE IN 47803
70 SB112 661569046 CONNER LORETTA 55 GLENWOOD AVENUE MANTUA TOWN NJ 08051
70 SB112 661569343 PARKS DAVID N 100 MOCKINGBIRD DR MARYVILLE TN 37803
70 SB112 661569491 WRIGHT MICHAEL R 1823 OAK PARK DRIVE SOUTH BEND IN 46617
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- -----------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C> <C> <C>
70 SB110 661579714 11,500.00 11,500.00 02/01/98 79.9 14.125 247.61 11,500.00
70 SB110 661589572 30,000.00 30,000.00 02/01/98 62.1 12.750 409.32 30,000.00
70 SB110 661602573 33,800.00 33,800.00 01/01/98 79.5 12.875 359.12 33,800.00
70 SB110 661607010 210,400.00 210,400.00 02/01/98 44.7 8.875 1,955.18 210,400.00
70 SB111 661544122 80,000.00 79,496.82 01/01/98 37.7 9.000 804.57 80,000.00
70 SB111 661544718 98,400.00 98,326.74 01/01/98 80.0 9.595 799.53 98,400.00
70 SB111 661550343 91,400.00 91,400.00 02/01/98 83.0 12.375 951.04 91,400.00
70 SB111 661552844 116,500.00 116,335.22 02/01/98 80.9 9.320 935.98 116,500.00
70 SB111 661556233 119,200.00 119,200.00 02/01/98 80.0 9.320 947.53 119,200.00
70 SB111 661557686 79,600.00 79,537.92 01/01/98 74.0 9.320 632.75 79,600.00
70 SB111 661560185 83,500.00 83,500.00 02/01/98 67.8 10.375 720.83 83,500.00
70 SB111 661569368 100,000.00 100,000.00 02/01/98 79.3 9.445 857.03 100,000.00
70 SB111 661570853 79,700.00 79,594.32 01/01/98 79.7 9.320 677.07 79,700.00
70 SB111 661571703 113,600.00 113,414.27 01/01/98 78.3 9.695 939.71 113,600.00
70 SB111 661580316 137,900.00 137,900.00 02/01/98 78.8 8.820 1,007.72 137,900.00
70 SB111 661589085 84,800.00 84,567.01 01/01/98 80.0 9.070 707.73 84,800.00
70 SB112 661535229 35,000.00 35,000.00 02/01/98 76.1 12.275 529.86 35,000.00
70 SB112 661537118 193,600.00 193,600.00 01/01/98 87.3 12.125 2,360.32 193,600.00
70 SB112 661540583 33,500.00 33,470.92 01/01/98 87.7 12.525 351.84 33,500.00
70 SB112 661541086 79,800.00 79,800.00 02/01/98 79.8 12.375 840.60 79,800.00
70 SB112 661541870 10,000.00 9,978.28 01/01/98 88.2 11.875 102.16 10,000.00
70 SB112 661544478 32,000.00 31,890.30 01/01/98 78.3 14.625 469.70 32,000.00
70 SB112 661545772 20,600.00 20,572.33 01/01/98 84.7 10.875 412.15 20,600.00
70 SB112 661550384 11,600.00 11,551.75 02/01/98 72.9 11.375 149.75 11,600.00
70 SB112 661550400 28,700.00 28,700.00 02/01/98 79.8 12.875 600.91 28,700.00
70 SB112 661550491 28,000.00 28,000.00 02/01/98 89.6 11.625 365.16 28,000.00
70 SB112 661550665 23,400.00 23,400.00 02/01/98 85.9 12.750 319.27 23,400.00
70 SB112 661551457 32,000.00 32,000.00 02/01/98 57.6 11.875 421.58 32,000.00
70 SB112 661551499 37,900.00 37,832.49 02/01/98 86.4 12.375 428.29 37,900.00
70 SB112 661551648 33,700.00 33,700.00 01/01/98 82.1 10.625 421.85 33,700.00
70 SB112 661551697 31,400.00 31,400.00 02/01/98 89.6 12.375 650.07 31,400.00
70 SB112 661553701 22,000.00 21,978.79 01/01/98 68.9 11.750 220.06 22,000.00
70 SB112 661554436 30,700.00 30,627.65 01/01/98 80.4 12.625 370.49 30,700.00
70 SB112 661554527 26,300.00 26,300.00 02/01/98 86.5 12.375 273.66 26,300.00
70 SB112 661554659 30,300.00 30,300.00 02/01/98 83.3 12.375 342.41 30,300.00
70 SB112 661556191 26,000.00 25,779.58 01/01/98 71.3 11.125 332.24 26,000.00
70 SB112 661556407 25,735.00 25,688.12 01/01/98 88.5 12.140 287.21 25,735.00
70 SB112 661556415 87,200.00 87,200.00 02/01/98 77.8 9.320 740.78 87,200.00
70 SB112 661558213 29,200.00 29,200.00 02/01/98 43.3 10.625 365.52 29,200.00
70 SB112 661558742 16,000.00 16,000.00 02/01/98 82.9 12.875 219.39 16,000.00
70 SB112 661559526 34,300.00 34,300.00 02/01/98 72.6 13.740 512.23 34,300.00
70 SB112 661559609 31,000.00 31,000.00 02/01/98 89.8 11.625 286.10 31,000.00
70 SB112 661560425 15,800.00 15,800.00 02/01/98 89.9 11.625 206.06 15,800.00
70 SB112 661560441 9,400.00 9,400.00 01/01/98 74.2 13.990 134.64 9,400.00
70 SB112 661562165 28,800.00 28,800.00 02/01/98 79.8 12.625 478.10 28,800.00
70 SB112 661563437 49,900.00 49,821.21 01/01/98 82.6 13.625 601.78 49,900.00
70 SB112 661563783 34,000.00 34,000.00 02/01/98 80.4 10.625 452.45 34,000.00
70 SB112 661564898 34,000.00 34,000.00 02/01/98 76.5 12.625 389.33 34,000.00
70 SB112 661564963 22,500.00 22,500.00 02/01/98 81.1 11.625 211.64 22,500.00
70 SB112 661565077 31,200.00 31,200.00 02/01/98 87.0 11.625 338.68 31,200.00
70 SB112 661565994 40,100.00 40,100.00 02/01/98 86.9 11.875 404.31 40,100.00
70 SB112 661566083 51,900.00 51,850.80 02/01/98 85.1 11.875 523.29 51,900.00
70 SB112 661566380 35,800.00 35,800.00 02/01/98 88.6 10.625 367.81 35,800.00
70 SB112 661566471 24,800.00 24,800.00 02/01/98 89.9 11.625 269.21 24,800.00
70 SB112 661566505 18,000.00 18,000.00 02/01/98 83.0 12.375 187.30 18,000.00
70 SB112 661566620 26,000.00 26,000.00 02/01/98 84.9 12.750 354.74 26,000.00
70 SB112 661566653 20,300.00 20,300.00 02/01/98 53.5 10.875 406.15 20,300.00
70 SB112 661568071 96,400.00 96,111.00 01/01/98 79.1 12.625 1,045.08 96,400.00
70 SB112 661568378 17,000.00 17,000.00 02/01/98 68.7 10.625 157.97 17,000.00
70 SB112 661569046 19,600.00 19,559.39 01/01/98 63.7 10.775 203.06 19,600.00
70 SB112 661569343 40,700.00 40,700.00 02/01/98 80.7 12.875 428.67 40,700.00
70 SB112 661569491 13,000.00 13,000.00 02/01/98 79.7 13.625 142.56 13,000.00
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II
A division of Superior Bank FSB 1997-4 Group 1 - Subsequent Transfer of Fixed Rate Mortgages - Settlement 1/29/98
Page 13 1/29/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- --------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
70 SB112 661569533 HOOKER MICHAEL A 2211 N 7TH ST SHEBOYGAN WI 53083
70 SB112 661569590 LUCAS VANESSA LYNN 106 WEST LIBERTY STREET NEW LISBON WI 53950
70 SB112 661570176 GREATHOUSE CONNIE 5039 PROVO RD MORGANTOWN KY 42261
70 SB112 661571604 STREBLOW LLOYD H 326 CAROLINE STREET PLYMOUTH WI 53073
70 SB112 661572255 LACKIE MICHAEL J 292 BARBADOS DRIVE CHEEKTOWAGA NY 14227
70 SB112 661573188 RUTA JOAN 210 WASHINGTON AVENUE BOROUGH OF NJ 07747
70 SB112 661573204 KOONS FREDERICK C 88 IRONDALE DRIVE CHEEKTOWAGA NY 14043
70 SB112 661575720 FRITSCH GREGORY E 2656 N 69TH STREET WAUWATOSA WI 53213
70 SB112 661575795 WEINKE CAROLYNN A 2216 HENRY STREET NEENAH WI 54956
70 SB112 661576843 LERCH ARLAN F 1319 FLAMBEAU ST MANITOWOC WI 54220
70 SB112 661577353 LINDSTROM RANDI E 276 CRESCENT AVENUE JACKSON TOW NJ 08527
70 SB112 661577551 MENZER LAWRENCE 2 PHYLLIS DRIVE POMONA NY 10970
70 SB112 661579094 STEPHENS JOSEPH F 24 VAN BUREN STREET DOLGEVILLE NY 13329
70 SB112 661580282 MOYLAN KEITH 8 KALVIN TERRACE MONROE NY 10950
70 SB112 661581454 BYNUM OSBAN W JR 75 LEVEY BOULEVARD WYANDANCH NY 11798
-----------------------------------------
169 Sale Total
755 Grand Total Sub-Pool II
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment LTV Mortgage Payment Warehouse
Pool ID Sale ID Account Origination Balance Date Ratio Rate Int & Prin Balance
- ------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C> <C> <C>
70 SB112 661569533 27,400.00 27,248.14 02/01/98 80.6 12.875 423.23 27,400.00
70 SB112 661569590 20,800.00 20,800.00 01/01/98 84.2 12.625 433.06 20,800.00
70 SB112 661570176 18,700.00 18,700.00 02/01/98 79.4 11.390 299.04 18,700.00
70 SB112 661571604 28,000.00 27,847.63 01/01/98 84.4 10.875 310.10 28,000.00
70 SB112 661572255 32,900.00 32,900.00 02/01/98 75.2 10.625 411.84 32,900.00
70 SB112 661573188 34,500.00 34,500.00 02/01/98 89.1 11.875 379.60 34,500.00
70 SB112 661573204 61,800.00 61,800.00 02/01/98 82.3 10.625 574.28 61,800.00
70 SB112 661575720 16,300.00 16,067.56 01/01/98 83.6 13.375 345.14 16,300.00
70 SB112 661575795 25,300.00 25,300.00 02/01/98 68.6 11.975 379.16 25,300.00
70 SB112 661576843 33,300.00 33,300.00 01/01/98 89.2 12.275 504.13 33,300.00
70 SB112 661577353 15,500.00 15,500.00 02/01/98 40.4 11.375 313.68 15,500.00
70 SB112 661577551 63,800.00 63,800.00 02/01/98 83.7 12.750 870.49 63,800.00
70 SB112 661579094 29,500.00 29,500.00 02/01/98 85.0 10.625 369.28 29,500.00
70 SB112 661580282 18,600.00 18,600.00 02/01/98 88.7 10.625 232.83 18,600.00
70 SB112 661581454 30,100.00 30,100.00 02/01/98 42.6 10.875 288.68 30,100.00
------------ --------------------------------------------------------------------------------------------
169 8,948,117.00 8,942,447.75 76.5 10.923 95,843.33 8,948,117.00
755 39,925,060 39,883,184 76.8 11.414 431,614 39,941,822
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 1 1/29/98
Alliance Funding Sale Schedule A - Group 2, Sub-Pool III
A division of Superior Bank FSB 1997-4 Group 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
63 63 800251423 CROCKWELL ANDRE 37 WATERVIEW DR DANBURY CT 06811
63 63 800296063 MCCARTHY THOMAS H 466 FREEHOLD ROAD JACKSON NJ 08527
63 63 800298010 YOO HYONG JOON 73 MARTIN ROAD LIVINGSTON NJ 07039
63 63 800321697 RICHBURG MICHELLE A 3356 QUINLAN STREET YORKTOWN HE NY 10598
63 63 800330417 GAUDIAN HOWARD E 79 SECOND STREET KEYPORT NJ 07735
63 63 800341315 REINOLD BRIAN J 3581 SOUTH RIVER TERRACE EDGEWATER MD 21037
63 63 800357055 EMILIANI ELIO 330 STATE ROUTE 214 SHANDAKEN NY 10801
63 63 800357360 OGDEN MARIA C 58 STEPHENS PARK ROAD MOUNT OLIVE NJ 07828
63 63 800357741 DELGADO JULIO A 408 WILCOX ST STATEN ISLA NY 10303
63 63 800362618 RUGER TERRY GEORGE 324 EVERGREEN DRIVE THORNHURST PA 18424
63 63 800370637 MANE JOEL 44 KAUFMAN AVENUE LITTLE FERR NJ 07643
63 63 800377400 GIFIS STEVEN H 10369 WELLEBY ISLES LANE SUNRISE FL 33351
63 63 800378820 SWANSON SCOTT C 11611 111TH AVENUE NE KIRKLAND WA 98034
63 63 800384216 OTIS SHIRLEY 3055 GREENLEAF DRIVE LAKESIDE AZ 85929
63 63 800399479 SPEROS JAMES R 1469 ROUTE 88 BRICK NJ 08724
63 63 800403610 GREEN TATYANA B 1416 25TH AVENUE SEATTLE WA 98122
63 63 800414328 PETRUCELLI JOHN 436 PEACH STREET HAMMONTON NJ 08037
63 63 800419178 GILLISH KATHLEEN 315 SPINNAKER WAY NEPTUNE NJ 07753
63 63 800419970 ORTIZ VALERIE E 4918 PASTURA NW ALBUQUERQUE NM 87107
63 63 800422131 FAUX ROBERT RAYMOND LOT #1 BAIRD STREET HARVEYS LK PA 18618
63 63 800430498 LEEVER MICHAEL A 412 NORTHWEST 3RD LANE CAPE CORAL FL 33993
63 63 800433641 QUINTANA JORGE 1924 LENA DRIVE SW ALBUQUERQUE NM 87105
63 63 800446858 LOMBARDO CHARLES J 137 SIEBERT ROAD LANCASTER NY 14086
63 63 800461261 PETERSEN BRADLEY F JR 1263 EAST WOODRIDGE CIRCLE SLT LK CITY UT 84121
63 63 800484487 BOHNENBERGER JOHN F 56 LINCOLN AVENUE FLORHAM PK NJ 07932
----------------------------------------
25 Sale Total
174 174 800266074 PURCELL MARK S 1020 JODY DRIVE SENECA SC 29678
174 174 800271884 SHEA RICHARD 12 GLENWOOD DR TRUMBULL CT 06611
174 174 800300493 FREDERICK DEBORAH 436 APPLEGATE AVENUE S TOMS RIVE NJ 08757
174 174 800304420 SMIDA JAY H 142 EAST FRANCIS AVENUE PITTSBURGH PA 15227
174 174 800305237 FENG JENNIFER S 187 GERANIUM COURT PARAMUS BOR NJ 07652
174 174 800326951 SMITH TREVOR G 5323 AVENUE I BROOKLYN NY 11234
174 174 800327215 TROTT JULIANNE M RD 1 BOX 411 OLYPHANT PA 18447
174 174 800335911 GRANT ELAINE 26 TOC DRIVE HIGHLAND NY 12528
174 174 800349565 PETROWSKI ROBERT C RD 2 BOX 178 CANTON PA 17724
174 174 800352791 ROMAN CASTULO JR 245 RANDOLPH STREET ROCHESTER NY 14621
174 174 800352973 DOAN HIEN HUU 151 SPINDRIFT TRAIL ELIZABETH C NC 27909
174 174 800353591 HALA ROBERT 14 SYCAMORE AVENUE EDISON NJ 08817
174 174 800354151 GOODMAN PAMELA G 36008 VALLEYBROOK AVENUE ZEPHRYHILLS FL 33544
174 174 800355422 DONOVAN STEPHEN F 25 BRIDLE PATH COLONIE NY 12205
174 174 800357691 LEMIEUX BRUCE M 108 BRANDT ISLAND ROAD MATTAPOISET MA 02739
174 174 800359812 CARROLL THOMAS 102 RODGERS STREET CARBONDALE PA 18407
174 174 800369290 REYES ADA 218 BUENA VISTA AVENUE YONKERS NY 10701
174 174 800372310 FISHEL MARY ELLEN 3121 WALNUT AVENUE ALTOONA PA 16601
174 174 800376303 WHEELER MARION G JR 3689 PENNINGTON ROAD SHAKER HTS OH 44120
174 174 800377129 WATSON ALFRED M 24 PARK STREET MILLERTON NY 12546
174 174 800377368 PARKER ROBERT 130-21 220TH STREET LAURELTON NY 11413
174 174 800379331 DOWNEY JAMES J 8 GREENLAWN BOULEVARD VALLEY STRE NY 11810
174 174 800380628 HOGUN DONALD E 1089 LOBLOLLY CIRCLE ST GEORGE UT 84790
174 174 800382434 KAPLAN MARK A 424 SOUTH PORTAGE PATH AKRON OH 44302
174 174 800383036 FULTON RAYMOND E 19 CHURCH STREET CORNWALL NY 12520
174 174 800383549 DIAZ MARVIN 12 HURON AVE CLIFTON NJ 07013
174 174 800383739 SCHELL ROBERT R 1232 MULBERRY STREET READING PA 19604
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Mortgage Mortgage Mortgage Warehouse
Pool ID Sale ID Account Origination Balance Date Rate Rate Rate Balance
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <S> <C> <C> <C> <C> <C> <C>
63 63 800251423 133,200.00 132,875.33 08/01/97 10.500 10.500 16.500 133,147.06
63 63 800296063 123,250.00 123,085.71 10/01/97 11.375 11.375 17.375 123,250.00
63 63 800298010 186,800.00 186,418.23 10/01/97 9.375 9.375 15.375 186,800.00
63 63 800321697 161,500.00 161,348.71 11/01/97 9.750 8.750 15.750 161,500.00
63 63 800330417 93,600.00 93,567.52 12/01/97 11.125 10.125 17.125 93,600.00
63 63 800341315 168,000.00 167,554.15 07/01/97 10.875 9.875 16.875 167,747.44
63 63 800357055 100,000.00 99,881.50 12/01/97 8.625 7.625 14.625 99,940.96
63 63 800357360 153,000.00 153,000.00 01/01/98 10.875 10.875 16.875 153,000.00
63 63 800357741 124,875.00 124,673.84 10/01/97 10.500 10.500 16.500 124,875.00
63 63 800362618 128,350.00 128,140.94 08/01/97 11.500 10.500 17.500 128,308.98
63 63 800370637 165,750.00 165,750.00 01/01/98 11.625 10.625 17.625 165,750.00
63 63 800377400 177,000.00 176,795.59 12/01/97 8.750 8.750 14.750 177,000.00
63 63 800378820 179,100.00 178,945.07 12/01/97 10.125 9.125 16.125 179,100.00
63 63 800384216 85,000.00 84,937.42 11/01/97 10.875 9.875 16.875 85,000.00
63 63 800399479 87,975.00 87,959.21 12/01/97 11.875 10.875 17.875 87,959.21
63 63 800403610 176,800.00 176,701.10 12/01/97 12.125 11.125 18.125 176,800.00
63 63 800414328 128,000.00 127,964.38 12/01/97 12.125 12.125 18.125 127,964.38
63 63 800419178 117,600.00 117,216.57 07/01/97 9.875 8.875 15.875 117,291.55
63 63 800419970 123,250.00 123,250.00 01/01/98 10.375 9.375 16.375 123,250.00
63 63 800422131 68,600.00 68,560.53 12/01/97 8.750 7.750 14.750 68,600.00
63 63 800430498 70,550.00 70,550.00 01/01/98 10.875 9.875 16.875 70,550.00
63 63 800433641 69,600.00 69,581.68 12/07/97 12.375 11.375 18.375 69,600.00
63 63 800446858 153,000.00 152,940.82 01/01/98 10.625 9.625 16.625 153,000.00
63 63 800461261 201,600.00 201,484.01 01/01/98 8.750 7.750 14.750 201,600.00
63 63 800484487 193,600.00 192,228.76 08/01/97 9.750 8.750 15.750 192,627.64
--------------------------------------------- ----------------------------------------------------
25 3,370,000.00 3,365,411.07 10.448 9.753 16.448 3,368,262.22
174 174 800266074 88,200.00 88,011.84 08/01/97 10.250 9.250 16.250 88,050.11
174 174 800271884 140,000.00 139,854.37 10/01/97 12.500 11.500 18.500 139,927.92
174 174 800300493 50,800.00 50,765.75 11/01/97 13.125 12.125 19.125 50,788.71
174 174 800304420 58,650.00 58,604.49 11/01/97 12.500 11.500 18.500 58,619.82
174 174 800305237 195,000.00 194,732.03 11/01/97 9.875 8.875 15.875 194,822.09
174 174 800326951 180,000.00 179,805.69 10/01/97 11.000 10.000 17.000 179,935.82
174 174 800327215 77,700.00 77,611.43 11/01/97 10.750 9.750 16.750 77,641.21
174 174 800335911 84,000.00 83,953.01 12/01/97 12.125 11.125 18.125 83,976.62
174 174 800349565 40,000.00 39,982.77 01/01/98 10.125 9.125 16.125 40,000.00
174 174 800352791 41,600.00 41,587.07 12/01/97 11.625 10.625 17.625 41,600.00
174 174 800352973 87,200.00 87,018.89 09/01/97 10.375 9.375 16.375 87,092.26
174 174 800353591 121,600.00 121,600.00 01/01/98 9.750 8.750 15.750 121,600.00
174 174 800354151 41,600.00 41,565.89 02/01/98 10.375 9.375 16.375 41,600.00
174 174 800355422 78,400.00 78,361.86 12/01/97 12.750 11.750 18.750 78,400.00
174 174 800357691 148,800.00 148,754.99 01/01/98 11.750 10.750 17.750 148,800.00
174 174 800359812 52,700.00 52,700.00 02/01/98 10.000 9.000 16.000 52,700.00
174 174 800369290 103,950.00 103,895.00 12/01/97 12.375 12.375 18.375 103,922.64
174 174 800372310 40,500.00 40,485.95 01/01/98 11.125 10.125 17.125 40,500.00
174 174 800376303 55,500.00 55,482.75 01/01/98 11.625 10.625 17.625 55,500.00
174 174 800377129 84,575.00 84,532.70 12/01/97 12.625 11.625 18.625 84,575.00
174 174 800377368 126,000.00 126,000.00 02/01/98 10.625 9.625 16.625 126,000.00
174 174 800379331 100,000.00 99,969.76 01/01/98 11.750 10.750 17.750 100,000.00
174 174 800380628 128,250.00 128,150.36 11/01/97 10.625 9.625 16.625 128,250.00
174 174 800382434 48,750.00 48,750.00 01/01/98 11.000 10.000 17.000 48,750.00
174 174 800383036 30,000.00 30,000.00 01/01/98 10.750 9.750 16.750 30,000.00
174 174 800383549 80,000.00 79,968.21 01/01/98 10.500 9.500 16.500 80,000.00
174 174 800383739 25,500.00 25,483.90 12/01/97 11.750 10.750 17.750 25,491.69
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 2 1/29/98
Alliance Funding Sale Schedule A - Group 2, Sub-Pool III
A division of Superior Bank FSB 1997-4 Group 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
174 174 800383937 GRAMOSLI THEODORE 55 PENN ROAD VOORHEES NJ 08043
174 174 800384000 PRICE JAMES DAVID 135 EAST 4TH STREET WILLIAMSBUR PA 16693
174 174 800385528 REYNOLDS RANDY J 8402A SHALLOW CREEK ROAD LIVERPOOL NY 13090
174 174 800385833 ROY RAYMOND 417 MUENCH STREET HARRISBURG PA 17102
174 174 800387888 NELSON DAVID 50 BENTON STREET ROCHESTER NY 14620
174 174 800390502 DOMENICK JUDY H 817 MILL STREET DUNMORE PA 18512
174 174 800394033 ZROSKE LAURINE E 130 WINDING HILLS ROAD CRAWFORD NY 12549
174 174 800395105 FRIESE CARL A 288 LAUREL STREET ARCHBALD PA 18403
174 174 800398091 MEROE DOUGLAS 18 WEST JACKSON AVENUE BABYLON NY 11702
174 174 800401572 RZEMPOLUCH ROGER S 1920 PINEMEADOW AVENUE TOMS RIVER NJ 08753
174 174 800401903 GOLDEN PETER F 315 CHURCH HILL ROAD TRUMBULL CT 06611
174 174 800402356 KOCUR VICTOR J 1145 POPLAR STREET KULPMONT PA 17834
174 174 800402380 PECK MARY E 80 EAST BAYARD STREET SENECA FALL NY 13148
174 174 800405946 JANSEN JOHN C 116 LORRAINE AVENUE UPPER MONTC NJ 07043
174 174 800406621 RICHARDS ELIZABETH 69 ARDMOUR DRIVE MASTIC NY 11950
174 174 800406993 BROOKS JAMES W 8303 NORTH STRAWBERRY DR STRAWBERRY AZ 85544
174 174 800407983 SORBO ARMAND G 2178 DRURY LANE BETHLEHEM PA 18018
174 174 800409518 URBACH RICHARD SCOTT 29 ALDERSGATE CIRCLE MOUNT OLIVE NJ 07828
174 174 800410458 LINDEMUTH SCOTT D 116 BELLMAN STREET THROOP PA 18512
174 174 800414104 KEEN MICHAEL 414 MAIN STREET DICKSON CIT PA 18519
174 174 800418576 SMITH MADELINE M 135 WINDHAM LOOP STATEN ISLA NY 10314
174 174 800420127 SHOPE NANCY 324 SUNRISE DRIVE GEORGETOWN PA 15043
174 174 800421257 ROMERO LOUIS DEAN 2204 CHERRY STREET BRIGHTON CO 80601
174 174 800423865 REPELLA JANET S HCR 88 BOX 715A POCONO LAKE PA 18347
174 174 800424434 LEONE FRANCES 2430 NORTH 4TH STREET HARRISBURG PA 17110
174 174 800425522 TOOLE TERRENCE A 2421 BRYANT STREET DENVER CO 80211
174 174 800425860 HARAMI RICHARD 39 PECHIN MILL ROAD COLLEGEVILL PA 19426
174 174 800425928 HUGGLER DAVID C 116 SPENCER ROAD ALBRIGHTSVI PA 18210
174 174 800426413 PODOLAK JOSEPH A JR 3206 GROVER STREET MCKEESPORT PA 15132
174 174 800427452 STEFEL JAMES J 11 REAVILLE COURT PARSIPPANY NJ 07054
174 174 800428591 BOYD THOMAS LEVI RT 1 BOX 199 ANDREWS SC 29510
174 174 800429136 CUMBO CAROL L 221 85TH STREET NIAGARA FAL NY 14304
174 174 800431199 SMITHERMAN ANITA 35 RIDGEWOOD AVENUE GLEN RIDGE NJ 07028
174 174 800431454 WHITE RICHARD E 13685 CRABAPPLE ROAD GOLDEN CO 80401
174 174 800432544 BENSLEY DALE A 16 FORREST STREET BRANCHVILLE NJ 07826
174 174 800435331 TOLMAN TRAVIS 1415 WEST 10690 SOUTH S JORDAN UT 84095
174 174 800437741 KELLY ROBERT J 2 HIGHLAND STREET JEDDO PA 18224
174 174 800437758 FUTIA PATRICIA A 4 DIAMOND AVENUE TROY NY 12180
174 174 800438939 VIDDISH GARY J 16 PROSPECT STREET JAMESBURG NJ 08831
174 174 800439978 YAGLE BONNIE L 1001 E MARKET STREET DANVILLE PA 17821
174 174 800441156 INGERSOLL DENISE 14 BLYDENBURGH AVENUE SMITHTOWN NY 11787
174 174 800443731 WHITE ALONZO 43 NORWOOD STREET NEWARK NJ 07106
174 174 800444549 PEZUTI MICHELLE 1633 SOUTH BROOK DRIVE BRIDGEWATER NJ 08807
174 174 800445306 PURCELL IRVING J 108-19 173RD STREET JAMAICA NY 11433
174 174 800445355 DUCKWORTH WILLIAM J 2510 SOUTH HOOKER STREET DENVER CO 80219
174 174 800445546 OBRIEN JOHN 2944 CARNATION AVENUE ABINGTON TP PA 19090
174 174 800446650 KAHRIMANIS DEBORAH S 22 ROCK HILL ROAD NEW HAVEN CT 06513
174 174 800448227 BUSH JACKIE L 171 GRANGER ROAD MEDINA OH 44256
174 174 800449001 PRICE JOSEPH S 408 CAMDEN AVENUE SALISBURY MD 21801
174 174 800449308 FORD ANDRE 3050 MARTHA STREET PHILADELPHI PA 19134
174 174 800449498 WADE BRYAN K 138 BLUE CREEK WAY HENDERSON NV 89015
174 174 800450199 MONTOYA BAYANI P 358 ASHLAND STREET HOLLISTON MA 01746
174 174 800450439 HENDERSON ANDREA 25 PALFREY LANE WILLINGBORO NJ 08046
174 174 800450447 HAAS GAYLE L 55 NORTH MAIN LEEDS UT 84746
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Mortgage Mortgage Mortgage Warehouse
Pool ID Sale ID Account Origination Balance Date Rate Rate Rate Balance
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <S> <C> <C> <C> <C> <C> <C>
174 174 800383937 174,000.00 173,874.76 12/01/97 10.375 9.375 16.375 173,946.26
174 174 800384000 29,700.00 29,687.20 01/01/98 10.125 9.125 16.125 29,700.00
174 174 800385528 35,750.00 35,750.00 01/01/98 13.250 12.250 19.250 35,750.00
174 174 800385833 28,000.00 28,000.00 02/01/98 12.000 12.000 18.000 28,000.00
174 174 800387888 25,750.00 25,734.78 12/01/97 11.875 10.875 17.875 25,750.00
174 174 800390502 61,600.00 61,588.12 01/01/98 13.750 12.750 19.750 61,600.00
174 174 800394033 135,000.00 134,904.27 12/01/97 11.125 10.125 17.125 134,951.56
174 174 800395105 65,700.00 65,671.69 01/01/98 10.125 9.125 16.125 65,700.00
174 174 800398091 105,000.00 105,000.00 01/01/98 12.000 11.000 18.000 105,000.00
174 174 800401572 95,600.00 95,542.63 12/01/97 11.875 11.875 17.875 95,571.04
174 174 800401903 160,000.00 159,927.31 01/01/98 9.875 9.875 15.875 160,000.00
174 174 800402356 34,650.00 34,457.70 12/01/97 11.125 10.125 17.125 34,471.38
174 174 800402380 51,500.00 51,466.02 01/01/98 11.375 10.375 17.375 51,500.00
174 174 800405946 185,000.00 184,700.43 09/01/97 9.625 8.625 15.625 184,880.32
174 174 800406621 56,400.00 56,400.00 01/01/98 13.000 12.000 19.000 56,400.00
174 174 800406993 37,500.00 37,486.62 12/01/97 11.000 10.000 17.000 37,500.00
174 174 800407983 85,770.00 85,734.98 01/01/98 10.375 9.375 16.375 85,770.00
174 174 800409518 198,000.00 197,672.45 10/01/97 10.375 9.375 16.375 197,837.64
174 174 800410458 44,000.00 43,980.01 01/01/98 9.875 8.875 15.875 44,000.00
174 174 800414104 68,000.00 67,968.87 12/01/97 9.875 8.875 15.875 67,968.87
174 174 800418576 73,500.00 73,412.36 12/01/97 9.875 8.875 15.875 73,500.00
174 174 800420127 82,400.00 82,400.00 02/01/98 10.625 9.625 16.625 82,400.00
174 174 800421257 187,000.00 187,000.00 02/01/98 10.125 9.125 16.125 187,000.00
174 174 800423865 100,300.00 100,300.00 02/01/98 9.750 8.750 15.750 100,300.00
174 174 800424434 39,985.00 39,972.56 01/01/98 11.625 10.625 17.625 39,985.00
174 174 800425522 102,000.00 102,000.00 02/01/98 8.875 7.875 14.875 102,000.00
174 174 800425860 41,600.00 41,589.94 02/01/98 12.750 11.750 18.750 41,600.00
174 174 800425928 85,000.00 84,967.12 01/01/98 10.625 9.625 16.625 85,000.00
174 174 800426413 56,000.00 56,000.00 02/01/98 13.500 12.500 19.500 56,000.00
174 174 800427452 156,000.00 155,905.18 12/01/97 11.750 11.750 17.750 156,000.00
174 174 800428591 70,250.00 70,229.90 01/01/98 12.000 11.000 18.000 70,250.00
174 174 800429136 38,250.00 38,208.72 11/01/97 11.000 10.000 17.000 38,222.61
174 174 800431199 122,400.00 122,321.39 01/01/98 11.500 11.500 17.500 122,400.00
174 174 800431454 160,000.00 160,000.00 02/01/98 8.250 7.250 14.250 160,000.00
174 174 800432544 96,000.00 95,955.21 01/01/98 9.750 8.750 15.750 96,000.00
174 174 800435331 160,000.00 159,945.98 01/01/98 11.250 10.250 17.250 160,000.00
174 174 800437741 14,000.00 14,000.00 02/01/98 12.750 11.750 18.750 14,000.00
174 174 800437758 80,750.00 80,678.04 11/01/97 11.875 10.875 17.875 80,726.25
174 174 800438939 121,880.00 121,831.57 01/01/98 10.500 9.500 16.500 121,880.00
174 174 800439978 68,000.00 67,969.10 01/01/98 9.875 8.875 15.875 68,000.00
174 174 800441156 69,600.00 69,558.09 10/01/97 13.625 12.625 19.625 69,558.09
174 174 800443731 76,500.00 76,500.00 01/01/98 11.500 10.500 17.500 76,500.00
174 174 800444549 188,000.00 188,000.00 02/01/98 9.625 8.625 15.625 188,000.00
174 174 800445306 105,000.00 105,000.00 01/01/98 10.750 9.750 16.750 105,000.00
174 174 800445355 76,000.00 75,926.88 12/01/97 9.625 8.625 15.625 76,000.00
174 174 800445546 98,800.00 98,780.95 01/01/98 13.750 12.750 19.750 98,800.00
174 174 800446650 39,865.00 39,865.00 02/01/98 10.000 9.000 16.000 39,865.00
174 174 800448227 108,285.00 107,903.98 08/01/97 9.375 8.375 15.375 107,961.19
174 174 800449001 67,500.00 67,477.82 01/01/98 11.375 10.375 17.375 67,500.00
174 174 800449308 64,490.00 64,458.28 01/01/98 9.500 8.500 15.500 64,490.00
174 174 800449498 140,000.00 139,934.68 01/01/98 9.750 8.750 15.750 140,000.00
174 174 800450199 151,725.00 151,687.24 01/01/98 12.625 11.625 18.625 151,725.00
174 174 800450439 31,000.00 31,000.00 02/01/98 12.875 11.875 18.875 31,000.00
174 174 800450447 159,000.00 159,000.00 02/01/98 11.250 10.250 17.250 159,000.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 3 1/29/98
Alliance Funding Sale Schedule A - Group 2, Sub-Pool III
A division of Superior Bank FSB 1997-4 Group 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
174 174 800451098 MCMAHON KEVIN 10 DURKIN DRIVE NARRAGANSET RI 02882
174 174 800451205 ROBERTS RAYMOND JAMES 128 FAYETTE AVENUE TONAWANDA NY 14223
174 174 800451676 ROMIG DEBORAH H 150 SHERWOOD DRIVE BLOOMSBURG PA 17815
174 174 800452260 FREDERICK TERRY W 1920 S WOOD STREET ALLENTOWN PA 18103
174 174 800452468 OCHOA BRIGIDA 26 FIRST STREET S BRUNSWICK NJ 08824
174 174 800452716 WALCK LORI ANN 733 MOHAWK STREET ALLENTOWN PA 18103
174 174 800453540 ESCALERA HECTOR 3213 GRACE STREET TAMPA FL 33602
174 174 800453607 HICKS LEEANN 1734 NORTH 350 WEST SUNSET UT 84015
174 174 800453748 DISALVO NANCY 75 MANNING PLACE KEANSBURG NJ 07734
174 174 800454290 HAIGOOD-ASHE WENDY V 1621 N SECOND STREET HARRISBURG PA 17102
174 174 800455651 GARCIA LUIS 5 DOLPHIN DRIVE FARMINGDALE NY 11735
174 174 800456303 PRICE MICHAEL A 135 VAUGHN STREET THROOP PA 18447
174 174 800456840 STRAUB TIMOTHY F 126 W PENN STREET CARLISLE PA 17013
174 174 800456949 WHITLEY LONNIE 11050 WEST GOLF DRIVE MIAMI FL 33167
174 174 800458671 MASON PATRICIA W 4726 CONSHOHOCKEN AVENUE PHILADELPHI PA 19131
174 174 800459604 CARTER BRIAN LEE 198 POTTER ROAD BOONE NC 27834
174 174 800459711 MICHEL SABINE 110-31 160TH STREET JAMAICA NY 11433
174 174 800460107 GASH JOHN R 445 RIVERSIDE AVENUE LYNDHURST NJ 07071
174 174 800460263 GRAHAM CRAIG D 1111 NORTH 1000 EAST LAYTON UT 84040
174 174 800461139 RESH CLAYTON RICHARD 5647 SHERWOOD DRIVE EASTON PA 18040
174 174 800462475 LOWELL RUSSELL 57 REED STREET N CANNAAN CT 06018
174 174 800462715 STOVALL HOWARD 196 WOODROW AVENUE BRIDGEPORT CT 06606
174 174 800464661 CURTIS CATHERINE 112 WEST ALHAMBRA AVENUE LINDENHURST NY 11757
174 174 800464950 CONZE ROSELLE 3851 NORTHWEST 5TH COURT FT LAUDERDA FL 33311
174 174 800465593 KALIL ADRIENNE 522 EAST 35TH STREET BROOKLYN NY 11224
174 174 800465908 LOWERY LOU GARY 804 SANDLEWOOD DRIVE FAYETTEVILL NC 28304
174 174 800467458 ROYAL WAYNE 1322 LAKEVIEW ROAD LAKE WALES FL 33853
174 174 800467763 GRIFFIN ALONZO P 12024 MAPLEWOOD DRIVE E STROUDSBU PA 18301
174 174 800468431 TURKALL DOROTHY A 1792 RIDGEVIEW DRIVE WICKLIFFE OH 44092
174 174 800468639 STONER ROGER A SR 423 ANDOVER ROAD FAIRLESS PA 19030
174 174 800469231 PERGOLA JANET 224 95TH STREET BROOKLYN NY 11209
174 174 800469561 ST GERMAIN KENNETH 155 LAKESHORE DRIVE MIDDLEBURY CT 06762
174 174 800469751 ZELYAKOVSKY YEFIM 2784 EAST 63RD STREET BROOKLYN NY 11234
174 174 800469801 PAUL BRIAN F 6828 PALACE DRIVE CO SPRINGS CO 80918
174 174 800470015 WEH DOUGLAS 3895 PARK AVENUE EDISON NJ 08820
174 174 800470338 HEFFRON ANDREW 17 SOUTH CONKLING STREET BALTIMORE MD 21224
174 174 800470817 RUDDY FRANCIS AIDEN 10 RITA ROAD DORCHESTER MA 02124
174 174 800471484 MCINTIRE SHERLENE L 2337 AGUA FRIA DRIVE NE RIO RANCHO NM 87124
174 174 800471864 PIERRE NEGRONI P 994 EAST 37TH STREET BROOKLYN NY 11210
174 174 800473357 SPECHT ROBERT 611 W LAFAYETTE STREET NORRISTOWN PA 19401
174 174 800473431 SINGH SOPHIA 89-46 217TH STREET QUEENS VILL NY 11427
174 174 800473654 LAURISTON RAPHAEL F 27 GARLAND LANE WESTBURY NY 11590
174 174 800475048 KANDEL BARRY S 1003 WHIPPOORWILL DRIVE CLARKS SUMM PA 18411
174 174 800475121 MOLCHANY ROBERT W SR RR1 BOX 1256A PHEASANT RD SAYLORSBURG PA 18353
174 174 800475956 SHARP CLEVE J HWY 96 NORTH BUNA TX 77612
174 174 800476897 ROBERTS MARK A 1031 LOWE DRIVE MARSHALL MI 49068
174 174 800476913 HENNEY SONJA 806 EAST 35TH STREET BROOKLYN NY 11210
174 174 800477325 HAWKINS EUGENE SCOTT JR 153 SYLVAN TERRACE HARRISBURG PA 17104
174 174 800477994 LOVELACE LEROY JR 1039 NIMBLEWOOD WAY STONE MOUNT GA 30088
174 174 800478018 CHAMBERS ANGELA R 327 MCGINNIS ROAD WADDINGTON NY 13694
174 174 800478760 VAVER LINDA MAI 1140 FOX ROAD ELLENSBURG WA 98926
174 174 800478828 MURRELLO FRANK D 4 ELLINGTON WAY HOWELL NJ 07731
174 174 800478992 JACKSON MELANIE B 782 EAST 500 NORTH TOOELE UT 84074
174 174 800479123 LENZEN REINER 1308 SOUTHEAST 35TH STREET CAPE CORAL FL 33904
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Mortgage Mortgage Mortgage Warehouse
Pool ID Sale ID Account Origination Balance Date Rate Rate Rate Balance
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <S> <C> <C> <C> <C> <C> <C>
174 174 800451098 93,600.00 93,544.67 01/01/98 11.875 10.875 17.875 93,600.00
174 174 800451205 50,000.00 49,916.33 09/01/97 11.375 10.375 17.375 49,933.38
174 174 800451676 85,050.00 85,015.28 02/01/98 10.375 9.375 16.375 85,050.00
174 174 800452260 92,500.00 92,428.39 01/01/98 9.125 8.125 15.125 92,500.00
174 174 800452468 135,000.00 135,000.00 01/01/98 10.875 9.875 16.875 135,000.00
174 174 800452716 48,000.00 48,000.00 02/01/98 13.500 12.500 19.500 48,000.00
174 174 800453540 52,000.00 52,000.00 02/01/98 12.750 11.750 18.750 52,000.00
174 174 800453607 71,315.00 71,315.00 02/01/98 8.625 7.625 14.625 71,315.00
174 174 800453748 85,000.00 85,000.00 02/01/98 11.625 10.625 17.625 85,000.00
174 174 800454290 72,450.00 72,450.00 01/01/98 10.125 9.125 16.125 72,450.00
174 174 800455651 136,800.00 136,800.00 01/01/98 10.125 9.125 16.125 136,800.00
174 174 800456303 99,200.00 99,200.00 02/01/98 12.125 11.125 18.125 99,200.00
174 174 800456840 56,285.00 56,285.00 02/01/98 9.250 8.250 15.250 56,285.00
174 174 800456949 79,050.00 79,026.75 01/01/98 11.875 10.875 17.875 79,050.00
174 174 800458671 54,400.00 54,400.00 01/01/98 11.750 11.750 17.750 54,400.00
174 174 800459604 103,920.00 103,889.42 02/01/98 11.875 10.875 17.875 103,920.00
174 174 800459711 65,000.00 65,000.00 01/05/98 11.875 10.875 17.875 65,000.00
174 174 800460107 127,500.00 127,442.08 01/01/98 9.875 8.875 15.875 127,500.00
174 174 800460263 117,300.00 117,227.10 01/01/98 8.375 7.375 14.375 117,300.00
174 174 800461139 145,000.00 145,000.00 02/01/98 8.250 7.250 14.250 145,000.00
174 174 800462475 110,400.00 110,400.00 01/01/98 10.625 10.625 16.625 110,400.00
174 174 800462715 81,000.00 81,000.00 02/01/98 11.250 10.250 17.250 81,000.00
174 174 800464661 70,000.00 70,000.00 02/01/98 13.000 12.000 19.000 70,000.00
174 174 800464950 68,000.00 67,969.10 01/01/98 9.875 8.875 15.875 68,000.00
174 174 800465593 140,250.00 140,250.00 02/01/98 12.750 11.750 18.750 140,250.00
174 174 800465908 38,675.00 38,675.00 02/01/98 11.000 10.000 17.000 38,675.00
174 174 800467458 59,400.00 59,400.00 02/01/98 10.375 9.375 16.375 59,400.00
174 174 800467763 60,300.00 60,300.00 02/01/98 11.250 10.250 17.250 60,300.00
174 174 800468431 78,500.00 78,462.40 01/01/98 9.625 8.625 15.625 78,500.00
174 174 800468639 64,700.00 64,700.00 02/01/98 9.875 8.875 15.875 64,700.00
174 174 800469231 212,000.00 212,000.00 01/01/98 12.500 11.500 18.500 212,000.00
174 174 800469561 60,000.00 59,976.79 01/01/98 10.625 9.625 16.625 60,000.00
174 174 800469751 183,750.00 183,707.98 01/01/98 13.000 12.000 19.000 183,750.00
174 174 800469801 127,500.00 127,466.44 01/01/98 12.375 11.375 18.375 127,500.00
174 174 800470015 195,000.00 195,000.00 02/01/98 9.250 8.250 15.250 195,000.00
174 174 800470338 39,200.00 39,200.00 02/01/98 11.375 10.375 17.375 39,200.00
174 174 800470817 106,250.00 106,208.91 01/01/98 10.625 9.625 16.625 106,250.00
174 174 800471484 108,000.00 108,000.00 01/01/98 9.375 8.375 15.375 108,000.00
174 174 800471864 162,000.00 162,000.00 02/01/98 9.250 9.250 15.250 162,000.00
174 174 800473357 77,000.00 76,950.90 01/01/98 8.250 8.250 14.250 77,000.00
174 174 800473431 121,975.00 121,923.85 01/01/98 10.250 10.250 16.250 121,975.00
174 174 800473654 100,000.00 100,000.00 02/01/98 10.750 10.750 16.750 100,000.00
174 174 800475048 200,000.00 200,000.00 02/01/98 12.500 11.500 18.500 200,000.00
174 174 800475121 108,000.00 107,946.88 01/01/98 9.500 8.500 15.500 108,000.00
174 174 800475956 45,000.00 44,976.67 02/01/98 9.250 8.250 15.250 45,000.00
174 174 800476897 75,600.00 75,600.00 02/01/98 11.125 10.125 17.125 75,600.00
174 174 800476913 135,200.00 135,200.00 01/01/98 12.875 11.875 18.875 135,200.00
174 174 800477325 25,000.00 25,000.00 02/01/98 12.250 11.250 18.250 25,000.00
174 174 800477994 115,200.00 115,140.28 01/01/98 9.250 8.250 15.250 115,200.00
174 174 800478018 46,110.00 46,095.27 01/02/98 11.500 10.500 17.500 46,110.00
174 174 800478760 164,000.00 163,925.49 01/01/98 9.875 8.875 15.875 164,000.00
174 174 800478828 207,600.00 207,600.00 02/01/98 10.750 9.750 16.750 207,600.00
174 174 800478992 87,056.00 87,056.00 02/01/98 9.625 8.625 15.625 87,056.00
174 174 800479123 71,825.00 71,796.46 01/01/98 10.500 9.500 16.500 71,825.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4 1/29/98
Alliance Funding Sale Schedule A - Group 2, Sub-Pool III
A division of Superior Bank FSB 1997-4 Group 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
174 174 800481533 DOONG JAMES 405 SOUTH 1300 EAST SALT LK CTY UT 84102
174 174 800483521 KNACKSTEDT JEFFREY S 373 SARHELM ROAD HARRISBURG PA 17112
174 174 800483851 LAWTON CHRISTINE 1964 PINEHURST DRIVE CLEARWATER FL 33763
174 174 800484115 DABICE FRANCIS M 19 WILLIAMSON AVENUE BLOOMFIELD NJ 07003
174 174 800484396 CARROLL SCOTT M 117 BROOKSIDE AVENUE CRESSKILL NJ 07626
174 174 800485054 JEFFERS RODNEY L 10282 DOWDLE DRIVE GOLDEN CO 80403
174 174 800485732 PURCELL PATRICK A 1906 HOOD CIRCLE CARROLLTON TX 75006
174 174 800485898 LLOYD L CAROL 480 NORTH 750 EAST LINDON UT 84042
174 174 800486433 CAPRIO MICHELE K 22 BANK STREET MEDFORD NJ 08055
174 174 800486813 ROCHA ALEJANDRO 120A PROSPECT STREET STATEN ISLA NY 10304
174 174 800487407 VAZZANO MARION M 12 RITA AVENUE BRIDGEPORT CT 06606
174 174 800488132 FOX TRENT A 15A SOLS POINT ROAD CLINTON CT 06413
174 174 800488504 MORRIS KENNETH 1422 SYCAMORE STREET HARRISBURG PA 17103
174 174 800489213 MOORE DELORES A 454 WILSON COURT YORK PA 17403
174 174 800489965 MYERS MARK W 4001 WELLINGTON PARKWAY PALM HARBOR FL 34685
174 174 800490419 MYERS BRENDA J 1030 27TH STREET NORTH ST PETERSBU FL 33713
174 174 800490484 REGESTER GARY L 432 MAIN STREET SILVER PLUM CO 80476
174 174 800492225 BETHEA DEBORAH 152 ROCK HILL ROAD SPRING VALL NY 10977
174 174 800493199 MACCLELLAN ROGER C 11741 DERBYSHIRE DRIVE TAMPA FL 33626
174 174 800493363 DINNOCENZO DONNA ANN 43 EAST NEVADA CIRCLE FLORISSANT CO 80816
174 174 800493504 BRIGGS DONALD J 43 LENAPE ROAD EAST STROUD PA 18301
174 174 800493652 HEILMAN TODD A 80 KNOLL LANE YORK PA 17402
174 174 800494338 NOEL WISNER A 595 BISHOP AVENUE BRIDGEPORT CT 06610
174 174 800495343 MCKENNEY MICHAEL 84 WHISCONIER ROAD BROOKFIELD CT 06804
174 174 800496416 CULLENS MELVIN E 5382 SOUTH 5500 WEST HOOPER UT 84315
174 174 800496663 SPINDLE KEVIN 1037 EAST SECOND AVENUE SLT LK CITY UT 84103
174 174 800497109 MACHLE FRANK 1026 MAIN STREET SAFETY HARB FL 34695
174 174 800497281 TARBOX EDWARD 52 PINE RIDGE EAST BUSHKILL PA 18324
174 174 800497307 STUDLEY WALTER D 620 SAMPSON STREET UPPER MOREL PA 19090
174 174 800497489 CLARKE PAMELA 4347 N 4TH STREET PHILADELPHI PA 19140
174 174 800498156 HANNA FRANKLIN E 240 ARLES DRIVE JOHNSONVILL SC 29555
174 174 800499048 POOLE RICKY G 106 1ST AVENUE NORTHEAST LARGO FL 33770
174 174 800499162 BOSTON PHYLLIS E 17705 NORWOOD ROAD SANDY SPRIN MD 20860
174 174 800499576 LASHLEY GILLIAN 713 LEELAND HEIGHTS BLVD W LEHIGH ACRE FL 33936
174 174 800500258 GUALLPA JOSE P 106 COLLEGE AVENUE NANUET NY 10954
174 174 800500639 HALL JERALD S JR 3824 CLARK STREET SW MASSILLON OH 44646
174 174 800500829 HALES PATRICK D 2133 SCARBROUGH ROAD STONE MOUNT GA 30088
174 174 800502452 HUMEL DONALD 1184 LAKELAND AVENUE BOHEMIA NY 11716
174 174 800503856 HARTMAN GARY D 6111 WEST 108TH AVENUE BROOMFIELD CO 80020
174 174 800504235 LOPEZ GERMAN 54 LINDEN STREET PLAINVILLE CT 06062
174 174 800504870 ROSANIA NICHOLAS G 146 WHITE MEADOW AVENUE ROCKAWAY TP NJ 07866
174 174 800505562 KURTZ DALE A 3345 BAREBACK DRIVE CO SPRINGS CO 80922
174 174 800506099 MANFREDI RICHARD J 3010 RICKERT ROAD PERKASIE PA 18944
174 174 800506164 STANLEY JEFFREY CALVIN 100 BOLAND WAY KNIGHTDALE NC 27545
174 174 800509663 FORDE TERRENCE 72 CARLETON AVE BRIDGEPORT CT 06605
174 174 800509846 KEENER KENNETH R 764 EAST ERIE STREET PAINESVILLE OH 44077
174 174 800511966 NEEL EARL F JR 540 SIEBERT STREET COLUMBUS OH 43206
174 174 800512915 GALLEGOS JAMES A 12023 WEST CAPRI AVENUE LITTLETON CO 80127
174 174 800514226 LEBEAU STEVEN 9493 BEAR SPRINGS ROAD BREWERTON NY 13029
174 174 800514465 SMITH CHARLES M 5805 LEETE ROAD LOCKPORT NY 14094
174 174 800516908 FISKE WILLIAM D SR 57 MILL ROAD NEW LEBANON NY 12125
174 174 800518185 BRADLEY FRANCES X 821 EAST GIRARD AVENUE PHILADELPHI PA 19125
174 174 800519555 CANNIZZARO JOSEPH 1674 NORTH THOMPSON DRIVE BAY SHORE NY 11706
174 174 800522971 HERNDON CARL L 9317 NORTH 85TH STREET MILWAUKEE WI 53224
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Mortgage Mortgage Mortgage Warehouse
Pool ID Sale ID Account Origination Balance Date Rate Rate Rate Balance
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <S> <C> <C> <C> <C> <C> <C>
174 174 800481533 154,000.00 154,000.00 01/01/98 10.125 9.125 16.125 154,000.00
174 174 800483521 164,240.00 164,240.00 02/01/98 9.125 8.125 15.125 164,240.00
174 174 800483851 69,000.00 69,000.00 02/01/98 10.125 9.125 16.125 69,000.00
174 174 800484115 127,800.00 127,750.56 01/01/98 10.625 10.625 16.625 127,800.00
174 174 800484396 174,250.00 174,194.32 01/01/98 11.500 10.500 17.500 174,250.00
174 174 800485054 125,000.00 125,000.00 02/01/98 11.875 10.875 17.875 125,000.00
174 174 800485732 95,115.00 95,078.21 01/01/98 10.625 9.625 16.625 95,115.00
174 174 800485898 129,600.00 129,600.00 02/01/98 10.125 9.125 16.125 129,600.00
174 174 800486433 187,000.00 187,000.00 02/01/98 11.625 10.625 17.625 187,000.00
174 174 800486813 118,950.00 118,950.00 02/01/98 11.875 10.875 17.875 118,950.00
174 174 800487407 64,000.00 63,986.94 01/01/98 13.500 12.500 19.500 64,000.00
174 174 800488132 176,760.00 176,760.00 02/01/98 8.500 8.500 14.500 176,760.00
174 174 800488504 47,610.00 47,581.16 01/01/98 8.500 8.500 14.500 47,610.00
174 174 800489213 36,050.00 36,050.00 02/01/98 10.750 9.750 16.750 36,050.00
174 174 800489965 180,000.00 180,000.00 02/01/98 11.375 10.375 17.375 180,000.00
174 174 800490419 47,200.00 47,200.00 02/01/98 11.500 10.500 17.500 47,200.00
174 174 800490484 193,600.00 193,473.36 01/01/98 8.125 7.125 14.125 193,600.00
174 174 800492225 128,000.00 128,000.00 02/01/98 11.500 11.500 17.500 128,000.00
174 174 800493199 131,400.00 131,335.37 01/01/98 9.500 8.500 15.500 131,400.00
174 174 800493363 90,000.00 90,000.00 02/01/98 9.000 8.000 15.000 90,000.00
174 174 800493504 138,000.00 137,940.56 02/01/98 10.125 9.125 16.125 138,000.00
174 174 800493652 77,600.00 77,600.00 02/01/98 12.125 11.125 18.125 77,600.00
174 174 800494338 67,500.00 67,500.00 02/01/98 11.250 10.250 17.250 67,500.00
174 174 800495343 79,000.00 79,000.00 02/01/98 8.500 8.500 14.500 79,000.00
174 174 800496416 66,500.00 66,500.00 02/01/98 9.625 8.625 15.625 66,500.00
174 174 800496663 198,750.00 198,750.00 02/01/98 9.625 8.625 15.625 198,750.00
174 174 800497109 81,000.00 81,000.00 02/01/98 10.125 9.125 16.125 81,000.00
174 174 800497281 77,350.00 77,328.48 02/01/98 12.125 11.125 18.125 77,350.00
174 174 800497307 42,000.00 42,000.00 02/01/98 8.250 8.250 14.250 42,000.00
174 174 800497489 30,600.00 30,600.00 02/01/98 11.625 10.625 17.625 30,600.00
174 174 800498156 89,250.00 89,250.00 02/01/98 9.625 8.625 15.625 89,250.00
174 174 800499048 57,375.00 57,375.00 02/01/98 10.500 9.500 16.500 57,375.00
174 174 800499162 146,200.00 146,146.43 02/01/98 10.875 9.875 16.875 146,200.00
174 174 800499576 46,750.00 46,750.00 02/01/98 11.625 10.625 17.625 46,750.00
174 174 800500258 127,500.00 127,460.36 01/01/98 11.625 10.625 17.625 127,500.00
174 174 800500639 71,200.00 71,200.00 02/01/98 9.125 8.125 15.125 71,200.00
174 174 800500829 70,200.00 70,200.00 02/01/98 10.000 9.000 16.000 70,200.00
174 174 800502452 76,548.00 76,548.00 02/01/98 11.875 10.875 17.875 76,548.00
174 174 800503856 117,040.00 117,040.00 02/01/98 9.375 8.375 15.375 117,040.00
174 174 800504235 109,650.00 109,650.00 02/01/98 12.000 11.000 18.000 109,650.00
174 174 800504870 131,000.00 130,924.67 12/01/97 12.000 12.000 18.000 131,000.00
174 174 800505562 154,776.00 154,776.00 02/01/98 9.500 8.500 15.500 154,776.00
174 174 800506099 180,000.00 180,000.00 02/01/98 9.500 8.500 15.500 180,000.00
174 174 800506164 101,200.00 101,200.00 02/01/98 12.125 11.125 18.125 101,200.00
174 174 800509663 81,000.00 81,000.00 02/01/98 10.875 9.875 16.875 81,000.00
174 174 800509846 64,000.00 64,000.00 02/01/98 9.625 8.625 15.625 64,000.00
174 174 800511966 64,000.00 64,000.00 02/01/98 8.750 7.750 14.750 64,000.00
174 174 800512915 168,000.00 168,000.00 02/01/98 11.875 10.875 17.875 168,000.00
174 174 800514226 61,700.00 61,617.77 10/01/97 11.375 10.375 17.375 61,638.62
174 174 800514465 103,500.00 103,500.00 01/01/98 10.625 9.625 16.625 103,500.00
174 174 800516908 76,000.00 75,836.37 11/01/97 9.125 8.125 15.125 75,918.80
174 174 800518185 44,000.00 44,000.00 02/01/98 11.500 10.500 17.500 44,000.00
174 174 800519555 67,550.00 67,525.25 01/01/98 10.875 9.875 16.875 67,550.00
174 174 800522971 75,200.00 75,200.00 02/01/98 12.500 11.500 18.500 75,200.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 5 1/29/98
Alliance Funding Sale Schedule A - Group 2, Sub-Pool III
A division of Superior Bank FSB 1997-4 Group 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
174 174 800524225 BROWN MARGARET E 529 EAST 2100 NORTH NORTH OGDEN UT 84414
174 174 800524308 CHARLAND JEFFREY A 338 WEST EATON AVENUE CRIPPLE CRK CO 80813
174 174 800524845 RICKARD FREDD J 8797 SOUTH CAPELLA WAY SANDY UT 84070
174 174 800525362 MATSON SHARLENE B 5 CAYUGA STREET AUBURN NY 13021
174 174 800526055 CISOWSKI TODD D 741 EAST 3100 NORTH NORTH OGDEN UT 84414
174 174 800527053 BAILEY GENE L 1053 SOUTH 25 WEST KAYSVILLE UT 84037
----------------------------------------
195 Sale Total
220 Grand Total Sub-Pool III
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Mortgage Mortgage Mortgage Warehouse
Pool ID Sale ID Account Origination Balance Date Rate Rate Rate Balance
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
174 174 800524225 94,400.00 94,400.00 02/01/98 11.125 11.125 17.125 94,400.00
174 174 800524308 67,900.00 67,772.50 10/01/97 8.375 7.375 14.375 67,772.50
174 174 800524845 147,350.00 147,350.00 02/01/98 9.625 8.625 15.625 147,350.00
174 174 800525362 38,000.00 37,981.52 12/01/97 12.750 11.750 18.750 38,000.00
174 174 800526055 140,250.00 140,250.00 02/01/98 8.125 7.125 14.125 140,250.00
174 174 800527053 117,000.00 117,000.00 02/01/98 8.375 7.375 14.375 117,000.00
----------- ------------------------------- ------------------------------------------------
195 18,717,550.00 18,711,197.81 10.697 9.810 16.697 1,871,544,240
220 22,087,550.00 22,076,608.88 10.659 9.801 16.659 22,083,705
</TABLE>
<PAGE>
<TABLE>
Alliance Funding Sale Schedule B - Group 2, Sub-Pool III
A division of Superior Bank FSB 1997-4 Class 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Page 1 1/29/98
<CAPTION>
Principal Type of Scheduled
Balance at Mortgaged Payment
Pool ID Sale ID Account Name Origination Property Int & Prin
- ------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
63 63 800251423 CROCKWELL ANDRE 133,200.00 1 1,318.44
63 63 800296063 MCCARTHY THOMAS H 123,250.00 1 1,208.80
63 63 800298010 YOO HYONG JOON 186,800.00 1 1,553.71
63 63 800321697 RICHBURG MICHELLE A 161,500.00 1 1,387.53
63 63 800330417 GAUDIAN HOWARD E 93,600.00 1 900.23
63 63 800341315 REINOLD BRIAN J 168,000.00 1 1,584.06
63 63 800357055 EMILIANI ELIO 100,000.00 1 777.79
63 63 800357360 OGDEN MARIA C 153,000.00 1 1,442.62
63 63 800357741 DELGADO JULIO A 124,875.00 1 1,142.29
63 63 800362618 RUGER TERRY GEORGE 128,350.00 1 1,271.04
63 63 800370637 MANE JOEL 165,750.00 1 1,657.23
63 63 800377400 GIFIS STEVEN H 177,000.00 1 1,392.46
63 63 800378820 SWANSON SCOTT C 179,100.00 1 1,588.30
63 63 800384216 OTIS SHIRLEY 85,000.00 1 801.46
63 63 800399479 SPEROS JAMES R 87,975.00 1 896.47
63 63 800403610 GREEN TATYANA B 176,800.00 1 1,835.62
63 63 800414328 PETRUCELLI JOHN 128,000.00 1 1,328.95
63 63 800419178 GILLISH KATHLEEN 117,600.00 1 1,021.18
63 63 800419970 ORTIZ VALERIE E 123,250.00 1 1,115.91
63 63 800422131 FAUX ROBERT RAYMOND 68,600.00 1 539.68
63 63 800430498 LEEVER MICHAEL A 70,550.00 1 665.21
63 63 800433641 QUINTANA JORGE 69,600.00 1 736.07
63 63 800446858 LOMBARDO CHARLES J 153,000.00 1 1,413.87
63 63 800461261 PETERSEN BRADLEY F JR 201,600.00 1 1,585.99
63 63 800484487 BOHNENBERGER JOHN F 193,600.00 1 1,663.33
------------------------------------------------------- ---------
25 Sale Total 3,370,000.00 30,828.24
174 174 800266074 PURCELL MARK S 88,200.00 1 790.37
174 174 800271884 SHEA RICHARD 140,000.00 1 1,494.17
174 174 800300493 FREDERICK DEBORAH 50,800.00 1 566.92
174 174 800304420 SMIDA JAY H 58,650.00 1 625.95
174 174 800305237 FENG JENNIFER S 195,000.00 1 1,693.28
174 174 800326951 SMITH TREVOR G 180,000.00 1 1,714.18
174 174 800327215 TROTT JULIANNE M 77,700.00 1 725.32
174 174 800335911 GRANT ELAINE 84,000.00 1 872.12
174 174 800349565 PETROWSKI ROBERT C 40,000.00 1 354.73
174 174 800352791 ROMAN CASTULO JR 41,600.00 1 415.93
174 174 800352973 DOAN HIEN HUU 87,200.00 1 789.52
174 174 800353591 HALA ROBERT 121,600.00 1 1,044.73
174 174 800354151 GOODMAN PAMELA G 41,600.00 1 376.65
174 174 800355422 DONOVAN STEPHEN F 78,400.00 1 851.97
174 174 800357691 LEMIEUX BRUCE M 148,800.00 1 1,502.01
174 174 800359812 CARROLL THOMAS 52,700.00 1 462.48
174 174 800369290 REYES ADA 103,950.00 1 1,099.34
174 174 800372310 FISHEL MARY ELLEN 40,500.00 1 389.52
174 174 800376303 WHEELER MARION G JR 55,500.00 1 554.91
174 174 800377129 WATSON ALFRED M 84,575.00 1 910.85
174 174 800377368 PARKER ROBERT 126,000.00 1 1,164.36
174 174 800379331 DOWNEY JAMES J 100,000.00 1 1,009.41
174 174 800380628 HOGUN DONALD E 128,250.00 1 1,185.16
174 174 800382434 KAPLAN MARK A 48,750.00 1 464.26
174 174 800383036 FULTON RAYMOND E 30,000.00 1 280.04
174 174 800383549 DIAZ MARVIN 80,000.00 1 731.79
174 174 800383739 SCHELL ROBERT R 25,500.00 1 257.40
<CAPTION>
Cut-off Date Original Next Current Property
Principal LTV Adjustment Mortgage Value at Owner
Pool ID Sale ID Account Balance Ratio Date Rate Origination Occupied
- ----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
63 63 800251423 132,875.33 90.0 07/01/98 11.500 148,000.00 Y
63 63 800296063 123,085.71 85.0 03/01/98 11.375 145,000.00 Y
63 63 800298010 186,418.23 80.0 03/01/98 9.375 233,500.00 Y
63 63 800321697 161,348.71 82.8 10/01/99 9.750 195,000.00 Y
63 63 800330417 93,567.52 90.0 11/01/99 11.125 104,000.00 Y
63 63 800341315 167,554.15 80.0 06/01/99 10.875 210,000.00 Y
63 63 800357055 99,881.50 74.9 11/01/99 8.625 133,500.00 Y
63 63 800357360 153,000.00 74.6 06/01/98 10.875 205,000.00 Y
63 63 800357741 124,673.84 90.0 03/01/98 10.500 138,750.00 Y
63 63 800362618 128,140.94 85.0 07/01/99 11.500 151,000.00 Y
63 63 800370637 165,750.00 85.0 12/01/99 11.625 195,000.00 Y
63 63 800377400 176,795.59 80.8 05/01/98 8.750 219,000.00 Y
63 63 800378820 178,945.07 90.0 11/01/99 10.125 199,000.00 Y
63 63 800384216 84,937.42 85.0 10/01/99 10.875 100,000.00 Y
63 63 800399479 87,959.21 85.0 11/01/99 11.875 103,500.00 Y
63 63 800403610 176,701.10 85.0 11/01/99 12.125 208,000.00 Y
63 63 800414328 127,964.38 80.0 05/01/98 12.125 160,000.00 Y
63 63 800419178 117,216.57 80.0 06/01/99 9.875 147,000.00 Y
63 63 800419970 123,250.00 85.0 12/01/99 10.375 145,000.00 Y
63 63 800422131 68,560.53 70.0 11/01/99 8.750 98,000.00 N
63 63 800430498 70,550.00 85.0 12/01/99 10.875 83,000.00 Y
63 63 800433641 69,581.68 80.0 11/07/99 12.375 87,000.00 Y
63 63 800446858 152,940.82 79.9 12/01/99 10.625 191,294.00 Y
63 63 800461261 201,484.01 74.6 12/01/99 8.750 270,000.00 Y
63 63 800484487 192,228.76 80.0 07/01/99 9.750 242,000.00 Y
------------------------------------ --------------------------
25 3,365,411.07 82.2 10.487 4,111,544.00
174 174 800266074 88,011.84 90.0 07/01/99 10.250 98,000.00 Y
174 174 800271884 139,854.37 56.0 09/01/99 12.500 250,000.00 Y
174 174 800300493 50,765.75 74.7 10/01/99 13.125 68,000.00 Y
174 174 800304420 58,604.49 85.0 10/01/99 12.500 69,000.00 Y
174 174 800305237 194,732.03 85.1 10/01/99 9.875 229,000.00 Y
174 174 800326951 179,805.69 90.0 09/01/99 11.000 200,000.00 Y
174 174 800327215 77,611.43 70.0 10/01/99 10.750 111,000.00 Y
174 174 800335911 83,953.01 80.0 11/01/99 12.125 105,000.00 Y
174 174 800349565 39,982.77 66.6 12/01/99 10.125 60,000.00 Y
174 174 800352791 41,587.07 83.3 11/01/99 11.625 49,900.00 Y
174 174 800352973 87,018.89 80.0 08/01/99 10.375 109,000.00 Y
174 174 800353591 121,600.00 80.0 12/01/99 9.750 152,000.00 Y
174 174 800354151 41,565.89 80.0 01/01/00 10.375 52,000.00 Y
174 174 800355422 78,361.86 80.0 11/01/99 12.750 98,000.00 Y
174 174 800357691 148,754.99 80.0 12/01/99 11.750 186,000.00 Y
174 174 800359812 52,700.00 85.0 01/01/00 10.000 62,000.00 Y
174 174 800369290 103,895.00 79.9 05/01/98 12.375 129,995.00 Y
174 174 800372310 40,485.95 90.0 12/01/99 11.125 45,000.00 Y
174 174 800376303 55,482.75 79.2 12/01/99 11.625 70,000.00 Y
174 174 800377129 84,532.70 85.0 11/01/99 12.625 99,500.00 Y
174 174 800377368 126,000.00 90.0 01/01/00 10.625 140,000.00 Y
174 174 800379331 99,969.76 58.8 12/01/99 11.750 170,000.00 Y
174 174 800380628 128,150.36 90.0 10/01/99 10.625 142,500.00 Y
174 174 800382434 48,750.00 75.0 12/01/99 11.000 65,000.00 Y
174 174 800383036 30,000.00 42.8 12/01/99 10.750 70,000.00 N
174 174 800383549 79,968.21 80.0 12/01/99 10.500 100,000.00 Y
174 174 800383739 25,483.90 85.0 11/01/99 11.750 30,000.00 Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding Sale Schedule B - Group 2, Sub-Pool III
A division of Superior Bank FSB 1997-4 Class 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Page 2 1/29/98
<CAPTION>
Principal Type of Scheduled
Balance at Mortgaged Payment
Pool ID Sale ID Account Name Origination Property Int & Prin
- ------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
174 174 800383937 GRAMOSLI THEODORE 174,000.00 1 1,575.41
174 174 800384000 PRICE JAMES DAVID 29,700.00 1 263.39
174 174 800385528 REYNOLDS RANDY J 35,750.00 1 402.47
174 174 800385833 ROY RAYMOND 28,000.00 1 288.02
174 174 800387888 NELSON DAVID 25,750.00 1 262.39
174 174 800390502 DOMENICK JUDY H 61,600.00 1 717.71
174 174 800394033 ZROSKE LAURINE E 135,000.00 1 1,298.40
174 174 800395105 FRIESE CARL A 65,700.00 1 582.65
174 174 800398091 MEROE DOUGLAS 105,000.00 1 1,080.04
174 174 800401572 RZEMPOLUCH ROGER S 95,600.00 1 974.17
174 174 800401903 GOLDEN PETER F 160,000.00 1 1,389.36
174 174 800402356 KOCUR VICTOR J 34,650.00 1 333.26
174 174 800402380 PECK MARY E 51,500.00 1 505.09
174 174 800405946 JANSEN JOHN C 185,000.00 1 1,572.48
174 174 800406621 RICHARDS ELIZABETH 56,400.00 1 623.90
174 174 800406993 BROOKS JAMES W 37,500.00 1 357.13
174 174 800407983 SORBO ARMAND G 85,770.00 1 776.57
174 174 800409518 URBACH RICHARD SCOTT 198,000.00 1 1,792.71
174 174 800410458 LINDEMUTH SCOTT D 44,000.00 1 382.08
174 174 800414104 KEEN MICHAEL 68,000.00 1 590.48
174 174 800418576 SMITH MADELINE M 73,500.00 1 638.24
174 174 800420127 SHOPE NANCY 82,400.00 1 761.46
174 174 800421257 ROMERO LOUIS DEAN 187,000.00 1 1,658.36
174 174 800423865 REPELLA JANET S 100,300.00 1 861.73
174 174 800424434 LEONE FRANCES 39,985.00 1 399.79
174 174 800425522 TOOLE TERRENCE A 102,000.00 1 811.56
174 174 800425860 HARAMI RICHARD 41,600.00 1 452.06
174 174 800425928 HUGGLER DAVID C 85,000.00 1 785.48
174 174 800426413 PODOLAK JOSEPH A JR 56,000.00 1 641.44
174 174 800427452 STEFEL JAMES J 156,000.00 1 1,574.68
174 174 800428591 BOYD THOMAS LEVI 70,250.00 1 722.60
174 174 800429136 CUMBO CAROL L 38,250.00 1 364.26
174 174 800431199 SMITHERMAN ANITA 122,400.00 1 1,212.12
174 174 800431454 WHITE RICHARD E 160,000.00 1 1,202.03
174 174 800432544 BENSLEY DALE A 96,000.00 1 824.79
174 174 800435331 TOLMAN TRAVIS 160,000.00 1 1,554.02
174 174 800437741 KELLY ROBERT J 14,000.00 1 152.14
174 174 800437758 FUTIA PATRICIA A 80,750.00 1 822.84
174 174 800438939 VIDDISH GARY J 121,880.00 1 1,114.88
174 174 800439978 YAGLE BONNIE L 68,000.00 1 590.48
174 174 800441156 INGERSOLL DENISE 69,600.00 1 804.06
174 174 800443731 WHITE ALONZO 76,500.00 1 757.57
174 174 800444549 PEZUTI MICHELLE 188,000.00 1 1,597.98
174 174 800445306 PURCELL IRVING J 105,000.00 1 980.16
174 174 800445355 DUCKWORTH WILLIAM J 76,000.00 1 646.00
174 174 800445546 OBRIEN JOHN 98,800.00 1 1,151.13
174 174 800446650 KAHRIMANIS DEBORAH S 39,865.00 1 349.84
174 174 800448227 BUSH JACKIE L 108,285.00 1 900.66
174 174 800449001 PRICE JOSEPH S 67,500.00 1 662.02
174 174 800449308 FORD ANDRE 64,490.00 1 542.27
174 174 800449498 WADE BRYAN K 140,000.00 1 1,202.82
174 174 800450199 MONTOYA BAYANI P 151,725.00 1 1,634.03
174 174 800450439 HENDERSON ANDREA 31,000.00 1 339.90
174 174 800450447 HAAS GAYLE L 159,000.00 1 1,544.31
<CAPTION>
Cut-off Date Original Next Current Property
Principal LTV Adjustment Mortgage Value at Owner
Pool ID Sale ID Account Balance Ratio Date Rate Origination Occupied
- ----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
174 174 800383937 173,874.76 80.9 11/01/99 10.375 215,000.00 Y
174 174 800384000 29,687.20 90.0 12/01/99 10.125 33,000.00 Y
174 174 800385528 35,750.00 65.0 12/01/99 13.250 55,000.00 Y
174 174 800385833 28,000.00 80.0 07/01/98 12.000 35,000.00 Y
174 174 800387888 25,734.78 84.9 11/01/99 11.875 30,300.00 Y
174 174 800390502 61,588.12 80.0 12/01/99 13.750 77,000.00 Y
174 174 800394033 134,904.27 90.0 11/01/99 11.125 150,000.00 Y
174 174 800395105 65,671.69 90.0 12/01/99 10.125 73,000.00 Y
174 174 800398091 105,000.00 70.0 12/01/99 12.000 150,000.00 Y
174 174 800401572 95,542.63 84.9 05/01/98 11.875 112,500.00 Y
174 174 800401903 159,927.31 79.2 06/01/98 9.875 202,000.00 Y
174 174 800402356 34,457.70 90.0 11/01/99 11.125 38,500.00 Y
174 174 800402380 51,466.02 72.0 12/01/99 11.375 71,500.00 Y
174 174 800405946 184,700.43 67.0 08/01/99 9.625 276,000.00 Y
174 174 800406621 56,400.00 80.0 12/01/99 13.000 70,500.00 Y
174 174 800406993 37,486.62 53.5 11/01/99 11.000 70,000.00 Y
174 174 800407983 85,734.98 90.0 12/01/99 10.375 95,300.00 Y
174 174 800409518 197,672.45 90.0 09/01/99 10.375 220,000.00 Y
174 174 800410458 43,980.01 80.0 12/01/99 9.875 55,000.00 Y
174 174 800414104 67,968.87 85.0 11/01/99 9.875 80,000.00 Y
174 174 800418576 73,412.36 70.0 11/01/99 9.875 105,000.00 Y
174 174 800420127 82,400.00 80.0 01/01/00 10.625 103,000.00 Y
174 174 800421257 187,000.00 85.0 01/01/00 10.125 220,000.00 Y
174 174 800423865 100,300.00 85.0 01/01/00 9.750 118,000.00 Y
174 174 800424434 39,972.56 85.9 12/01/99 11.625 46,500.00 Y
174 174 800425522 102,000.00 78.4 01/01/00 8.875 130,000.00 Y
174 174 800425860 41,589.94 80.0 01/01/00 12.750 52,000.00 Y
174 174 800425928 84,967.12 85.0 12/01/99 10.625 100,000.00 Y
174 174 800426413 56,000.00 80.0 01/01/00 13.500 70,000.00 Y
174 174 800427452 155,905.18 80.0 05/01/98 11.750 195,000.00 Y
174 174 800428591 70,229.90 65.9 12/01/99 12.000 106,500.00 Y
174 174 800429136 38,208.72 85.0 10/01/99 11.000 45,000.00 Y
174 174 800431199 122,321.39 85.0 06/01/98 11.500 144,000.00 Y
174 174 800431454 160,000.00 78.0 01/01/00 8.250 205,000.00 Y
174 174 800432544 95,955.21 77.4 12/01/99 9.750 124,000.00 Y
174 174 800435331 159,945.98 80.0 12/01/99 11.250 200,000.00 Y
174 174 800437741 14,000.00 80.0 01/01/00 12.750 17,500.00 Y
174 174 800437758 80,678.04 85.0 10/01/99 11.875 95,000.00 Y
174 174 800438939 121,831.57 79.9 12/01/99 10.500 152,500.00 Y
174 174 800439978 67,969.10 85.0 12/01/99 9.875 80,000.00 Y
174 174 800441156 69,558.09 80.0 09/01/99 13.625 87,000.00 Y
174 174 800443731 76,500.00 90.0 12/01/99 11.500 85,000.00 Y
174 174 800444549 188,000.00 80.0 01/01/00 9.625 235,000.00 Y
174 174 800445306 105,000.00 70.0 12/01/99 10.750 150,000.00 N
174 174 800445355 75,926.88 80.0 11/01/99 9.625 95,000.00 Y
174 174 800445546 98,780.95 80.9 12/01/99 13.750 122,000.00 Y
174 174 800446650 39,865.00 78.1 01/01/00 10.000 51,000.00 Y
174 174 800448227 107,903.98 75.9 07/01/99 9.375 142,500.00 Y
174 174 800449001 67,477.82 75.0 12/01/99 11.375 90,000.00 N
174 174 800449308 64,458.28 85.9 12/01/99 9.500 75,000.00 Y
174 174 800449498 139,934.68 84.8 12/01/99 9.750 165,000.00 Y
174 174 800450199 151,687.24 85.0 12/01/99 12.625 178,500.00 Y
174 174 800450439 31,000.00 36.0 01/01/00 12.875 86,000.00 Y
174 174 800450447 159,000.00 79.8 01/01/00 11.250 199,000.00 Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding Sale Schedule B - Group 2, Sub-Pool III
A division of Superior Bank FSB 1997-4 Class 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Page 3 1/29/98
<CAPTION>
Principal Type of Scheduled
Balance at Mortgaged Payment
Pool ID Sale ID Account Name Origination Property Int & Prin
- -----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
174 174 800451098 MCMAHON KEVIN 93,600.00 1 953.78
174 174 800451205 ROBERTS RAYMOND JAMES 50,000.00 1 490.38
174 174 800451676 ROMIG DEBORAH H 85,050.00 1 770.05
174 174 800452260 FREDERICK TERRY W 92,500.00 1 752.61
174 174 800452468 OCHOA BRIGIDA 135,000.00 1 1,272.90
174 174 800452716 WALCK LORI ANN 48,000.00 1 549.80
174 174 800453540 ESCALERA HECTOR 52,000.00 1 565.08
174 174 800453607 HICKS LEEANN 71,315.00 1 554.68
174 174 800453748 DISALVO NANCY 85,000.00 1 849.86
174 174 800454290 HAIGOOD-ASHE WENDY V 72,450.00 1 642.50
174 174 800455651 GARCIA LUIS 136,800.00 1 1,213.17
174 174 800456303 PRICE MICHAEL A 99,200.00 1 1,029.94
174 174 800456840 STRAUB TIMOTHY F 56,285.00 1 463.04
174 174 800456949 WHITLEY LONNIE 79,050.00 1 805.52
174 174 800458671 MASON PATRICIA W 54,400.00 1 549.12
174 174 800459604 CARTER BRIAN LEE 103,920.00 1 1,058.95
174 174 800459711 MICHEL SABINE 65,000.00 1 662.35
174 174 800460107 GASH JOHN R 127,500.00 1 1,107.14
174 174 800460263 GRAHAM CRAIG D 117,300.00 1 891.56
174 174 800461139 RESH CLAYTON RICHARD 145,000.00 1 1,089.34
174 174 800462475 LOWELL RUSSELL 110,400.00 1 1,020.20
174 174 800462715 STOVALL HOWARD 81,000.00 1 786.72
174 174 800464661 CURTIS CATHERINE 70,000.00 1 774.34
174 174 800464950 CONZE ROSELLE 68,000.00 1 590.48
174 174 800465593 KALIL ADRIENNE 140,250.00 1 1,524.09
174 174 800465908 LOWERY LOU GARY 38,675.00 1 368.31
174 174 800467458 ROYAL WAYNE 59,400.00 1 537.81
174 174 800467763 GRIFFIN ALONZO P 60,300.00 1 585.67
174 174 800468431 TURKALL DOROTHY A 78,500.00 1 667.24
174 174 800468639 STONER ROGER A SR 64,700.00 1 561.82
174 174 800469231 PERGOLA JANET 212,000.00 1 2,262.59
174 174 800469561 ST GERMAIN KENNETH 60,000.00 1 554.46
174 174 800469751 ZELYAKOVSKY YEFIM 183,750.00 1 2,032.64
174 174 800469801 PAUL BRIAN F 127,500.00 1 1,348.40
174 174 800470015 WEH DOUGLAS 195,000.00 1 1,604.22
174 174 800470338 HEFFRON ANDREW 39,200.00 1 384.46
174 174 800470817 RUDDY FRANCIS AIDEN 106,250.00 1 981.85
174 174 800471484 MCINTIRE SHERLENE L 108,000.00 1 898.29
174 174 800471864 PIERRE NEGRONI P 162,000.00 1 1,332.73
174 174 800473357 SPECHT ROBERT 77,000.00 1 578.48
174 174 800473431 SINGH SOPHIA 121,975.00 1 1,093.02
174 174 800473654 LAURISTON RAPHAEL F 100,000.00 1 933.48
174 174 800475048 KANDEL BARRY S 200,000.00 1 2,134.51
174 174 800475121 MOLCHANY ROBERT W SR 108,000.00 1 908.12
174 174 800475956 SHARP CLEVE J 45,000.00 1 370.20
174 174 800476897 ROBERTS MARK A 75,600.00 1 727.11
174 174 800476913 HENNEY SONJA 135,200.00 1 1,482.38
174 174 800477325 HAWKINS EUGENE SCOTT JR 25,000.00 1 261.97
174 174 800477994 LOVELACE LEROY JR 115,200.00 1 947.72
174 174 800478018 CHAMBERS ANGELA R 46,110.00 1 456.62
174 174 800478760 VAVER LINDA MAI 164,000.00 1 1,424.09
174 174 800478828 MURRELLO FRANK D 207,600.00 1 1,937.91
174 174 800478992 JACKSON MELANIE B 87,056.00 1 739.97
174 174 800479123 LENZEN REINER 71,825.00 1 657.01
<CAPTION>
Cut-off Date Original Next Current Property
Principal LTV Adjustment Mortgage Value at Owner
Pool ID Sale ID Account Balance Ratio Date Rate Origination Occupied
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
174 174 800451098 93,544.67 80.0 12/01/99 11.875 117,000.00 Y
174 174 800451205 49,916.33 54.9 08/01/99 11.375 91,000.00 Y
174 174 800451676 85,015.28 90.0 01/01/00 10.375 94,500.00 Y
174 174 800452260 92,428.39 81.8 12/01/99 9.125 113,000.00 Y
174 174 800452468 135,000.00 75.0 12/01/99 10.875 180,000.00 Y
174 174 800452716 48,000.00 80.0 01/01/00 13.500 60,000.00 Y
174 174 800453540 52,000.00 80.0 01/01/00 12.750 65,000.00 Y
174 174 800453607 71,315.00 85.0 01/01/00 8.625 83,900.00 Y
174 174 800453748 85,000.00 85.0 01/01/00 11.625 100,000.00 Y
174 174 800454290 72,450.00 84.2 12/01/99 10.125 86,000.00 Y
174 174 800455651 136,800.00 90.0 12/01/99 10.125 152,000.00 Y
174 174 800456303 99,200.00 80.0 01/01/00 12.125 124,000.00 Y
174 174 800456840 56,285.00 80.9 01/01/00 9.250 69,500.00 Y
174 174 800456949 79,026.75 85.0 12/01/99 11.875 93,000.00 Y
174 174 800458671 54,400.00 80.0 06/01/98 11.750 68,000.00 Y
174 174 800459604 103,889.42 80.0 01/01/00 11.875 129,900.00 Y
174 174 800459711 65,000.00 50.0 12/05/99 11.875 130,000.00 Y
174 174 800460107 127,442.08 70.8 12/01/99 9.875 180,000.00 Y
174 174 800460263 117,227.10 85.0 12/01/99 8.375 138,000.00 Y
174 174 800461139 145,000.00 67.1 01/01/00 8.250 216,000.00 Y
174 174 800462475 110,400.00 80.0 06/01/98 10.625 138,000.00 Y
174 174 800462715 81,000.00 90.0 01/01/00 11.250 90,000.00 Y
174 174 800464661 70,000.00 56.0 01/01/00 13.000 125,000.00 Y
174 174 800464950 67,969.10 80.0 12/01/99 9.875 85,000.00 Y
174 174 800465593 140,250.00 85.0 01/01/00 12.750 165,000.00 Y
174 174 800465908 38,675.00 85.0 01/01/00 11.000 45,500.00 Y
174 174 800467458 59,400.00 90.0 01/01/00 10.375 66,000.00 Y
174 174 800467763 60,300.00 70.9 01/01/00 11.250 85,000.00 Y
174 174 800468431 78,462.40 87.2 12/01/99 9.625 90,000.00 Y
174 174 800468639 64,700.00 63.1 01/01/00 9.875 102,500.00 Y
174 174 800469231 212,000.00 80.0 12/01/99 12.500 265,000.00 Y
174 174 800469561 59,976.79 58.2 12/01/99 10.625 103,000.00 Y
174 174 800469751 183,707.98 75.0 12/01/99 13.000 245,000.00 Y
174 174 800469801 127,466.44 85.0 12/01/99 12.375 150,000.00 Y
174 174 800470015 195,000.00 72.2 01/01/00 9.250 270,000.00 Y
174 174 800470338 39,200.00 70.0 01/01/00 11.375 56,000.00 N
174 174 800470817 106,208.91 85.0 12/01/99 10.625 125,000.00 Y
174 174 800471484 108,000.00 80.0 12/01/99 9.375 135,000.00 Y
174 174 800471864 162,000.00 90.0 07/01/98 9.250 180,000.00 Y
174 174 800473357 76,950.90 83.6 06/01/98 8.250 92,000.00 Y
174 174 800473431 121,923.85 85.0 06/01/98 10.250 143,500.00 Y
174 174 800473654 100,000.00 80.0 07/01/98 10.750 125,000.00 Y
174 174 800475048 200,000.00 78.4 01/01/00 12.500 255,000.00 Y
174 174 800475121 107,946.88 83.0 12/01/99 9.500 130,000.00 Y
174 174 800475956 44,976.67 90.0 01/01/00 9.250 50,000.00 Y
174 174 800476897 75,600.00 84.9 01/01/00 11.125 89,000.00 Y
174 174 800476913 135,200.00 80.0 12/01/99 12.875 169,000.00 Y
174 174 800477325 25,000.00 71.4 01/01/00 12.250 35,000.00 Y
174 174 800477994 115,140.28 90.0 12/01/99 9.250 128,000.00 Y
174 174 800478018 46,095.27 80.8 12/02/99 11.500 57,000.00 Y
174 174 800478760 163,925.49 89.6 12/01/99 9.875 183,000.00 Y
174 174 800478828 207,600.00 89.4 01/01/00 10.750 232,000.00 Y
174 174 800478992 87,056.00 85.3 01/01/00 9.625 102,000.00 Y
174 174 800479123 71,796.46 85.0 12/01/99 10.500 84,500.00 Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding Sale Schedule B - Group 2, Sub-Pool III
A division of Superior Bank FSB 1997-4 Class 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Page 4 1/29/98
<CAPTION>
Principal Type of Scheduled
Balance at Mortgaged Payment
Pool ID Sale ID Account Name Origination Property Int & Prin
- -----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
174 174 800481533 DOONG JAMES 154,000.00 1 1,365.71
174 174 800483521 KNACKSTEDT JEFFREY S 164,240.00 1 1,336.31
174 174 800483851 LAWTON CHRISTINE 69,000.00 1 611.91
174 174 800484115 DABICE FRANCIS M 127,800.00 1 1,181.00
174 174 800484396 CARROLL SCOTT M 174,250.00 1 1,725.58
174 174 800485054 JEFFERS RODNEY L 125,000.00 1 1,273.75
174 174 800485732 PURCELL PATRICK A 95,115.00 1 878.95
174 174 800485898 LLOYD L CAROL 129,600.00 1 1,149.32
174 174 800486433 CAPRIO MICHELE K 187,000.00 1 1,869.70
174 174 800486813 ROCHA ALEJANDRO 118,950.00 1 1,212.10
174 174 800487407 VAZZANO MARION M 64,000.00 1 733.06
174 174 800488132 FOX TRENT A 176,760.00 1 1,359.13
174 174 800488504 MORRIS KENNETH 47,610.00 1 366.08
174 174 800489213 MOORE DELORES A 36,050.00 1 336.52
174 174 800489965 MYERS MARK W 180,000.00 1 1,765.38
174 174 800490419 MYERS BRENDA J 47,200.00 1 467.42
174 174 800490484 REGESTER GARY L 193,600.00 1 1,437.47
174 174 800492225 BETHEA DEBORAH 128,000.00 1 1,267.57
174 174 800493199 MACCLELLAN ROGER C 131,400.00 1 1,104.88
174 174 800493363 DINNOCENZO DONNA ANN 90,000.00 1 724.16
174 174 800493504 BRIGGS DONALD J 138,000.00 1 1,223.82
174 174 800493652 HEILMAN TODD A 77,600.00 1 805.68
174 174 800494338 NOEL WISNER A 67,500.00 1 655.60
174 174 800495343 MCKENNEY MICHAEL 79,000.00 1 607.44
174 174 800496416 CULLENS MELVIN E 66,500.00 1 565.24
174 174 800496663 SPINDLE KEVIN 198,750.00 1 1,689.35
174 174 800497109 MACHLE FRANK 81,000.00 1 718.33
174 174 800497281 TARBOX EDWARD 77,350.00 1 803.08
174 174 800497307 STUDLEY WALTER D 42,000.00 1 315.53
174 174 800497489 CLARKE PAMELA 30,600.00 1 305.95
174 174 800498156 HANNA FRANKLIN E 89,250.00 1 758.62
174 174 800499048 POOLE RICKY G 57,375.00 1 524.83
174 174 800499162 BOSTON PHYLLIS E 146,200.00 1 1,378.51
174 174 800499576 LASHLEY GILLIAN 46,750.00 1 467.43
174 174 800500258 GUALLPA JOSE P 127,500.00 1 1,274.80
174 174 800500639 HALL JERALD S JR 71,200.00 1 579.31
174 174 800500829 HALES PATRICK D 70,200.00 1 616.06
174 174 800502452 HUMEL DONALD 76,548.00 1 780.02
174 174 800503856 HARTMAN GARY D 117,040.00 1 973.48
174 174 800504235 LOPEZ GERMAN 109,650.00 1 1,127.87
174 174 800504870 ROSANIA NICHOLAS G 131,000.00 1 1,347.48
174 174 800505562 KURTZ DALE A 154,776.00 1 1,301.44
174 174 800506099 MANFREDI RICHARD J 180,000.00 1 1,513.54
174 174 800506164 STANLEY JEFFREY CALVIN 101,200.00 1 1,050.70
174 174 800509663 FORDE TERRENCE 81,000.00 1 763.74
174 174 800509846 KEENER KENNETH R 64,000.00 1 543.99
174 174 800511966 NEEL EARL F JR 64,000.00 1 503.49
174 174 800512915 GALLEGOS JAMES A 168,000.00 1 1,711.92
174 174 800514226 LEBEAU STEVEN 61,700.00 1 605.13
174 174 800514465 SMITH CHARLES M 103,500.00 1 956.44
174 174 800516908 FISKE WILLIAM D SR 76,000.00 1 618.37
174 174 800518185 BRADLEY FRANCES X 44,000.00 1 435.73
174 174 800519555 CANNIZZARO JOSEPH 67,550.00 1 636.92
174 174 800522971 HERNDON CARL L 75,200.00 1 802.58
<CAPTION>
Cut-off Date Original Next Current Property
Principal LTV Adjustment Mortgage Value at Owner
Pool ID Sale ID Account Balance Ratio Date Rate Origination Occupied
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
174 174 800481533 154,000.00 70.0 12/01/99 10.125 220,000.00 N
174 174 800483521 164,240.00 85.9 01/01/00 9.125 191,000.00 Y
174 174 800483851 69,000.00 89.6 01/01/00 10.125 77,000.00 Y
174 174 800484115 127,750.56 90.0 06/01/98 10.625 142,000.00 Y
174 174 800484396 174,194.32 85.0 12/01/99 11.500 205,000.00 Y
174 174 800485054 125,000.00 50.0 01/01/00 11.875 250,000.00 Y
174 174 800485732 95,078.21 85.0 12/01/99 10.625 111,900.00 Y
174 174 800485898 129,600.00 73.6 01/01/00 10.125 176,000.00 Y
174 174 800486433 187,000.00 85.0 01/01/00 11.625 220,000.00 Y
174 174 800486813 118,950.00 84.9 01/01/00 11.875 140,000.00 Y
174 174 800487407 63,986.94 80.0 12/01/99 13.500 80,000.00 Y
174 174 800488132 176,760.00 87.9 07/01/98 8.500 201,000.00 Y
174 174 800488504 47,581.16 90.0 06/01/98 8.500 52,900.00 Y
174 174 800489213 36,050.00 70.0 01/01/00 10.750 51,500.00 Y
174 174 800489965 180,000.00 75.0 01/01/00 11.375 240,000.00 Y
174 174 800490419 47,200.00 80.0 01/01/00 11.500 59,000.00 Y
174 174 800490484 193,473.36 80.0 12/01/99 8.125 242,000.00 Y
174 174 800492225 128,000.00 80.0 07/01/98 11.500 160,000.00 Y
174 174 800493199 131,335.37 90.0 12/01/99 9.500 146,000.00 Y
174 174 800493363 90,000.00 64.2 01/01/00 9.000 140,000.00 Y
174 174 800493504 137,940.56 87.3 01/01/00 10.125 158,000.00 Y
174 174 800493652 77,600.00 80.0 01/01/00 12.125 97,000.00 Y
174 174 800494338 67,500.00 90.0 01/01/00 11.250 75,000.00 Y
174 174 800495343 79,000.00 46.4 07/01/98 8.500 170,000.00 N
174 174 800496416 66,500.00 56.1 01/01/00 9.625 118,500.00 Y
174 174 800496663 198,750.00 75.0 01/01/00 9.625 265,000.00 Y
174 174 800497109 81,000.00 90.0 01/01/00 10.125 90,000.00 Y
174 174 800497281 77,328.48 85.0 01/01/00 12.125 91,000.00 Y
174 174 800497307 42,000.00 60.0 07/01/98 8.250 70,000.00 N
174 174 800497489 30,600.00 85.0 01/01/00 11.625 36,000.00 Y
174 174 800498156 89,250.00 85.0 01/01/00 9.625 105,000.00 Y
174 174 800499048 57,375.00 85.0 01/01/00 10.500 67,500.00 Y
174 174 800499162 146,146.43 85.4 01/01/00 10.875 171,000.00 Y
174 174 800499576 46,750.00 85.0 01/01/00 11.625 55,000.00 Y
174 174 800500258 127,460.36 85.0 12/01/99 11.625 150,000.00 Y
174 174 800500639 71,200.00 81.8 01/01/00 9.125 87,000.00 Y
174 174 800500829 70,200.00 90.0 01/01/00 10.000 78,000.00 Y
174 174 800502452 76,548.00 65.9 01/01/00 11.875 116,000.00 Y
174 174 800503856 117,040.00 88.0 01/01/00 9.375 133,000.00 Y
174 174 800504235 109,650.00 85.0 01/01/00 12.000 129,000.00 Y
174 174 800504870 130,924.67 74.9 05/01/98 12.000 174,700.00 Y
174 174 800505562 154,776.00 90.0 01/01/00 9.500 171,974.00 Y
174 174 800506099 180,000.00 80.3 01/01/00 9.500 224,000.00 Y
174 174 800506164 101,200.00 80.0 01/01/00 12.125 126,500.00 Y
174 174 800509663 81,000.00 90.0 01/01/00 10.875 90,000.00 Y
174 174 800509846 64,000.00 80.0 01/01/00 9.625 80,000.00 Y
174 174 800511966 64,000.00 74.8 01/01/00 8.750 85,500.00 Y
174 174 800512915 168,000.00 80.0 01/01/00 11.875 210,000.00 Y
174 174 800514226 61,617.77 64.9 09/01/99 11.375 95,000.00 N
174 174 800514465 103,500.00 88.4 12/01/99 10.625 117,000.00 Y
174 174 800516908 75,836.37 66.0 10/01/99 9.125 115,000.00 Y
174 174 800518185 44,000.00 80.0 01/01/00 11.500 55,000.00 Y
174 174 800519555 67,525.25 85.5 12/01/99 10.875 79,000.00 Y
174 174 800522971 75,200.00 80.8 01/01/00 12.500 93,000.00 Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding Sale Schedule B - Group 2, Sub-Pool III
A division of Superior Bank FSB 1997-4 Class 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Page 5 1/29/98
<CAPTION>
Principal Type of Scheduled
Balance at Mortgaged Payment
Pool ID Sale ID Account Name Origination Property Int & Prin
- ----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
174 174 800524225 BROWN MARGARET E 94,400.00 1 907.92
174 174 800524308 CHARLAND JEFFREY A 67,900.00 1 516.09
174 174 800524845 RICKARD FREDD J 147,350.00 1 1,252.46
174 174 800525362 MATSON SHARLENE B 38,000.00 1 412.94
174 174 800526055 CISOWSKI TODD D 140,250.00 1 1,041.35
174 174 800527053 BAILEY GENE L 117,000.00 1 889.28
------------------------------------------------------- --------------
195 Sale Total 18,717,550.00 174,241.93
220 Grand Total Sub-Pool III 22,087,550 205,070
<CAPTION>
Cut-off Date Original Next Current Property
Principal LTV Adjustment Mortgage Value at Owner
Pool ID Sale ID Account Balance Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
174 174 800524225 94,400.00 80.0 07/01/98 11.125 118,000.00 Y
174 174 800524308 67,772.50 52.2 09/01/99 8.375 130,000.00 N
174 174 800524845 147,350.00 89.8 01/01/00 9.625 164,000.00 Y
174 174 800525362 37,981.52 79.1 11/01/99 12.750 48,000.00 Y
174 174 800526055 140,250.00 85.0 01/01/00 8.125 165,000.00 Y
174 174 800527053 117,000.00 84.1 01/01/00 8.375 139,000.00 Y
------------------------------------- --------------------------
195 18,711,197.81 80.3 10.697 23,675,269.00
220 22,076,609 80.6 10.665 27,786,813
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Sale Schedule A - Group 2, Sub-Pool IV PAGE 1 1/29/98
A division of Superior Bank FSB 1997-4 Group 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 64 800208761 BISHOP FRANK 16 THE SERPENTINE AVENUE NEW ROCHELL NY 10801
64 64 800211179 CUCUZZA FRANK 2592 NATIONAL DRIVE BROOKLYN NY 11234
64 64 800236051 SCANDIFFIO ANTHONY M 42 PRINCETON DRIVE MANALAPAN NJ 07726
64 64 800242604 KLEIN ALEX 1938 E 9 ST BROOKLYN NY 11223
64 64 800266314 SOLIS JOSE L 151 MOUNT PROSPECT AVENUE NEWARK NJ 07104
64 64 800286692 RALSTON CURTIS W 43 WEBB ROAD FAIRFIELD CT 06432
64 64 800291700 LITA FAIK 225 CRESCENT LANE CLIFFSIDE P NJ 07010
64 64 800310849 ROGALEWICZ BEVERLY 436-438 BOULEVARD AVE DICKSON CTY PA 18519
64 64 800314296 CARDENAS JOSEPHINE 52 WESTERVELT AVENUE STATEN ISLA NY 10301
64 64 800317158 D'AMBRA FRANK 3901 REEDS LANDING CIRCLE MIDLOTHIAN VA 23113
64 64 800349722 BROWN BRIDGETT D 5337 SHERWOOD PARK LANE GAINESVILLE GA 30506
64 64 800356792 CUMBERLAND STEPHEN W 1954 COUNTRY CLUB DRIVE HAWLEY PA 18438
64 64 800356966 CRICH JOHN 193 ELIZABETH STREET PITTSTON PA 18640
64 64 800360356 BYRNE GEORGE A 88 ZABRISKIE STREET JERSEY CITY NJ 07307
64 64 800363624 EL SIMBA TARIK 1401 BELLEVIEW AVENUE CAMDEN NJ 08103
64 64 800366718 MUNOZ TRACY 3A WESTVIEW AVENUE PT JEFFERSO NY 11777
64 64 800371999 INNOCENT MAXIME 74 CHATSWORTH PLACE NEW ROCHELL NY 10801
64 64 800372278 MUSTO JOSEPH 117 EAST RIDGE STREET NANTICOKE PA 18634
64 64 800378697 SELLERS DONALD J 2201 OLEANDER STREET ST JAMES CI FL 33956
64 64 800379075 MARTIN FRANK A 487-489 LONDON GROVE ROAD LONDON GROV PA 19390
64 64 800380545 GAL YEHUDA LANGLEBEN 2733 BATCHELDER STREET BROOKLYN NY 11235
64 64 800384885 KHAN MAZFAR 903 FOSTER AVENUE BROOKLYN NY 11230
64 64 800385569 SCIARTILLI RICHARD M JR 1205-1207 ACADEMY STREET SCRANTON PA 18505
64 64 800386583 MCKEEL MARIA 721 FIG STREET SCRANTON PA 18505
64 64 800393316 HESTER VALERIE 1302 BRIARWOOD DRIVE WILLIAMSTWN NJ 08094
64 64 800393837 HANG MARSHA S 112 GROVE AVENUE WARWICK RI 02889
64 64 800394066 FIORITA ANGELO 143 MINIVALE ROAD STAMFORD CT 06907
64 64 800395634 FEHRER PAUL E SR 4905 BELL ROAD YAKIMA WA 98901
64 64 800395816 CARSON REGINA R RR#1 BOX 133 GREENTOWN PA 18426
64 64 800396483 SOLOMONE-LAW NANETTE KATH 759 SANDY STREET NORRISTOWN PA 19401
64 64 800397143 SMALL MARK 1151 EAST 59TH STREET BROOKLYN NY 11234
64 64 800400939 FERNANDEZ ROSELIN 32-27 95TH STREET E ELMHURST NY 11369
64 64 800402141 ANTONUCCI DAVID 44 JARDINE AVENUE STATEN ISLA NY 10314
64 64 800402596 PRETTIPAUL CHRISTENDU 2720 KINGSBRIDGE TERRACE BRONX NY 10468
64 64 800404550 SCHAAF GEORGIA A 7786 RENFREW COURT CITRUS HEIG CA 95610
64 64 800407157 GLASE THOMAS E 1654 ALLEN CIRCLE MACUNGIE PA 18062
64 64 800413833 MUNOZ EDWIN A 1109 EAST 105TH STREET BROOKLYN NY 11236
64 64 800415804 CHARKALES THERESA 21 PERRY MERRILL DR LOT 61 WEST HAVEN CT 06516
64 64 800416109 HURST ALEX 1227 EAST 94TH STREET BROOKLYN NY 11236
64 64 800416224 LEVINE JENNIFER 324 MARILOU LANE STROUDSBURG PA 18360
64 64 800418105 SEARS CHERYL ANN 5026 BISCAYNE RD KISSIMMEE FL 34746
64 64 800420143 RODRIGUEZ RAFAEL 104-106 HOUSTON STREET PROVIDENCE RI 02907
64 64 800420622 GRILLO JOHN D 101 POCONO HEIGHTS E STROUDSBU PA 18301
64 64 800421612 HORN JANIS M 21100 GOLF ESTATES DRIVE LAYTONSVILL MD 20882
64 64 800422875 PORRAS ARMANDO 3959 65TH STREET WOODSIDE NY 11377
64 64 800422982 THOMAS ARNELLE 420 STUYVESANT AVENUE IRVINGTON NJ 07111
64 64 800423493 BERIGUETE CARLOS 117-119 ATKINS AVENUE BROOKLYN NY 11208
64 64 800423923 PLANK JAMI R 399 SOUTH FAIRVIEW STREET LOCKHAVEN PA 17745
64 64 800423931 PLANK JAMI RAE 1785 BARON DR YORK PA 17404
64 64 800427098 ATENCIO MICHAEL E 56 BRIARWOOD CIRCLE PUEBLO CO 81005
64 64 800428104 COUNTS JACQUELINE B 23 BERGER ROAD GREENSBURG PA 15601
64 64 800429334 POZARLIK ALLEN 344 LEXINGTON AVENUE NEW HAVEN CT 06513
64 64 800431421 SWILLEY BOBBY 1954 HARVEST WAY MIDDLEBURG FL 32068
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Mortgage Mortgage Mortgage Warehouse
Pool ID Sale ID Account Origination Balance Date Rate Rate Rate Balance
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
64 64 800208761 342,000.00 341,270.60 09/01/97 10.250 9.250 16.250 342,000.00
64 64 800211179 592,500.00 590,980.43 09/01/97 9.375 9.375 15.375 592,500.00
64 64 800236051 283,500.00 283,120.88 10/01/97 10.000 10.000 16.000 283,248.39
64 64 800242604 335,000.00 334,483.42 09/01/97 11.750 10.750 17.750 335,000.00
64 64 800266314 31,500.00 31,469.51 11/01/97 11.500 10.500 17.500 31,500.00
64 64 800286692 276,750.00 275,789.94 10/01/97 9.625 8.625 15.625 275,929.11
64 64 800291700 232,500.00 232,136.34 11/01/97 9.250 9.250 15.250 232,500.00
64 64 800310849 55,360.00 55,325.63 12/01/97 11.625 10.625 17.625 55,343.01
64 64 800314296 161,000.00 160,899.41 11/01/97 11.625 10.625 17.625 161,000.00
64 64 800317158 401,250.00 400,804.93 11/01/97 10.875 9.875 16.875 401,250.00
64 64 800349722 21,000.00 20,885.53 11/01/97 13.125 12.125 19.125 21,000.00
64 64 800356792 144,000.00 143,934.58 01/01/98 9.875 8.875 15.875 144,000.00
64 64 800356966 48,800.00 48,774.88 12/01/97 12.500 11.500 18.500 48,787.50
64 64 800360356 110,833.00 110,833.00 01/01/98 11.750 11.750 17.750 110,833.00
64 64 800363624 58,500.00 58,429.66 11/01/97 10.500 9.500 16.500 58,500.00
64 64 800366718 297,415.00 297,325.06 01/01/98 11.750 10.750 17.750 297,415.00
64 64 800371999 182,750.00 182,518.10 11/01/97 10.250 10.250 16.250 182,596.06
64 64 800372278 43,920.00 43,896.10 11/01/97 12.250 11.250 18.250 43,920.00
64 64 800378697 84,000.00 83,955.30 01/01/98 9.125 8.125 15.125 84,000.00
64 64 800379075 650,000.00 649,712.45 01/01/98 10.000 9.000 16.000 650,000.00
64 64 800380545 202,475.00 202,426.02 01/01/98 12.750 11.750 18.750 202,475.00
64 64 800384885 151,785.00 151,651.67 12/01/97 11.125 10.125 17.125 151,705.08
64 64 800385569 81,600.00 81,577.29 12/01/97 12.125 11.125 18.125 81,600.00
64 64 800386583 48,000.00 47,961.68 12/01/97 10.500 9.500 16.500 47,980.92
64 64 800393316 90,100.00 90,100.00 02/01/98 11.875 10.875 17.875 90,100.00
64 64 800393837 105,600.00 105,542.55 12/01/97 12.250 11.250 18.250 105,600.00
64 64 800394066 247,500.00 247,291.54 12/01/97 10.250 9.250 16.250 247,500.00
64 64 800395634 100,000.00 100,000.00 02/01/98 9.375 8.375 15.375 100,000.00
64 64 800395816 115,000.00 114,920.31 12/01/97 11.125 10.125 17.125 114,960.58
64 64 800396483 53,400.00 53,359.60 12/01/97 10.750 9.750 16.750 53,400.00
64 64 800397143 194,400.00 194,087.28 11/01/97 9.125 8.125 15.125 194,296.55
64 64 800400939 208,250.00 208,155.39 01/01/98 9.875 8.875 15.875 208,250.00
64 64 800402141 197,900.00 197,900.00 02/01/98 10.250 10.250 16.250 197,900.00
64 64 800402596 161,500.00 161,393.41 12/01/97 11.375 11.375 17.375 161,500.00
64 64 800404550 215,100.00 214,824.74 12/01/97 8.250 8.250 14.250 215,100.00
64 64 800407157 184,000.00 184,000.00 02/01/98 11.000 11.000 17.000 184,000.00
64 64 800413833 214,200.00 214,073.35 12/01/97 11.875 10.875 17.875 214,200.00
64 64 800415804 142,400.00 142,400.00 02/01/98 11.875 10.875 17.875 142,400.00
64 64 800416109 247,500.00 247,396.21 12/01/97 10.250 10.250 16.250 247,500.00
64 64 800416224 57,375.00 57,375.00 02/01/98 11.625 10.625 17.625 57,375.00
64 64 800418105 46,750.00 46,750.00 02/01/98 9.875 8.875 15.875 46,750.00
64 64 800420143 80,000.00 80,000.00 02/01/98 11.875 10.875 17.875 80,000.00
64 64 800420622 85,300.00 85,300.00 02/01/98 10.000 9.000 16.000 85,300.00
64 64 800421612 476,000.00 475,702.59 12/01/97 11.625 11.625 17.625 476,000.00
64 64 800422875 278,100.00 277,787.03 12/01/97 8.875 8.875 14.875 278,100.00
64 64 800422982 127,500.00 127,136.58 07/01/97 10.375 10.375 16.375 127,235.22
64 64 800423493 143,100.00 143,100.00 02/01/98 10.250 10.250 16.250 143,100.00
64 64 800423923 40,000.00 39,967.20 12/01/97 10.375 9.375 16.375 40,000.00
64 64 800423931 34,230.00 34,201.94 12/01/97 10.375 9.375 16.375 34,230.00
64 64 800427098 82,500.00 82,500.00 02/01/98 10.625 9.625 16.625 82,500.00
64 64 800428104 49,600.00 49,588.00 01/01/98 12.750 11.750 18.750 49,600.00
64 64 800429334 67,500.00 67,478.42 01/01/98 11.500 10.500 17.500 67,500.00
64 64 800431421 51,200.00 51,163.32 12/01/97 11.000 10.000 17.000 51,200.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Sale Schedule A - Group 2, Sub-Pool IV PAGE 2 1/29/98
A division of Superior Bank FSB 1997-4 Group 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 64 800431967 NEWMAN JULIA R 5531 BRYANT ROAD SHINGLE SPR CA 95682
64 64 800433252 GREGORY STEPHEN 1996 GRAND AVENUE BRONX NY 10453
64 64 800434839 MOORE MICHAEL EDWARD 4334 HARBOUR LANE N FT MYERS FL 33903
64 64 800435042 BARONE MICHAEL JR 29 ELIOT AVENUE N PROVIDENC RI 02904
64 64 800435463 BACKNER RICHARD A 311-A MCGIRTS ROAD DAISYTOWN PA 15427
64 64 800437493 FURTADO JOSEPH M 289 LAWRENCE DRIVE PORTSMOUTH RI 02871
64 64 800438368 JOHNSON SHANE 251 NORTH SALINA CREEK DR SALINA UT 84654
64 64 800439622 AMMERMANN WILLIAM T RR 1 BOX 1868 BEACH LAKE PA 18405
64 64 800439697 ROTHFELD KATHRYN 72 TWIN LAKE ROAD SOUTH SALEM NY 10590
64 64 800439747 PETERSON DARLEEN 179A SCHAEFFER STREET BROOKLYN NY 11230
64 64 800440315 FERREIRA RAYMOND J 1525 EAST MAIN ROAD PORTSMOUTH RI 02871
64 64 800441495 GOSLEE TROY 8 AMBER MEADOWS HARDSCRABBL DE 19956
64 64 800444408 REYNOLDS FLORENCE 81 POTTER AVENUE NEW ROCHELL NY 10801
64 64 800444739 JOHNSON MAUDRINE 149-30 WELLER LANE ROSEDALE NY 11422
64 64 800444960 DAVIS DELROY 38 STRATFORD ROAD BROOKLYN NY 11210
64 64 800447500 ESPOSITO PETER 65 HIGHLAND AVENUE BLOOMINGDAL NJ 07403
64 64 800448193 ESTEVEZ CAROLINE 1203 RIVER ROAD UNIT 10 B EDGEWATER NJ 07020
64 64 800448284 OLIVEIRA GABRIEL 115 THURSTON STREET SOMERVILLE MA 02145
64 64 800448300 MCQUEEN DENISE 1229 EAST 92ND STREET BROOKLYN NY 11236
64 64 800448870 NAPLES ROBERT M JR 120 LACKAWANNA AVENUE E STROUDSBU PA 18301
64 64 800449266 DIXON GWENDOLYN 259-66 147TH DRIVE JAMAICA NY 11422
64 64 800450371 SMITH RONALD 3604 HOLLAND AVENUE BRONX NY 10467
64 64 800451643 CARAMUCHE GREGORY A 1149 N 26TH STREET ALLENTOWN PA 18104
64 64 800457772 COLLAZO ROBERTO TORRES 16 AMHERST ST ROSLINDALE MA 02131
64 64 800458416 DORSETT KELLY V 981 NW SELBO ROAD BREMERTON WA 98311
64 64 800459588 JOHNSON CLARITHA M 1028 WISTERIA ROAD GREENPOND SC 29466
64 64 800460784 HUDSON WILLIE MAE 3251 MEADOWBROOK BLVD CLEVELAND H OH 44118
64 64 800461006 LEBEL DOROTHY A 7133 ROBINWOOD DRIVE TOBYHANNA PA 18466
64 64 800462103 GUTIERREZ ARVEY 37-27 87TH STREET JACKSON HTS NY 11372
64 64 800464646 BOND SCOTT M 918 EAST 1275 NORTH OGDEN UT 84414
64 64 800465684 LECH JOHN R 4 TAMAQUA STREET BEAVER MEAD PA 18216
64 64 800466690 SKRENTNY MICHAEL T 334 W MEDLOCK DRIVE #A103 PHOENIX AZ 85013
64 64 800467805 MATTERN DAWN 19 E RIDGE STREET LANSFORD PA 18232
64 64 800468183 BLACKWELL JANIS 6751 NORTH 13TH ST UNIT 1D PHILADELPHI PA 19126
64 64 800469124 PUGH STEVEN M 4883 BRENT ROAD MOSES LAKE WA 98837
64 64 800469546 MYNDERSE BARENT P 14111 BOQUITA DRIVE DEL MAR CA 92014
64 64 800470700 CHOWDHURY NAZIM U 48 VIRGINIA STREET DORCHESTER MA 02124
64 64 800471278 HOPLOCK EDWARD 1532 4TH AVENUE MANCHESTER NJ 08757
64 64 800471716 KLINGER GARRY 2 GRETA STREET UNIT 3 WEST HAVEN CT 06516
64 64 800471732 ZFIRA YARON L 1 THERESA LANE SCARSDALE NY 10583
64 64 800472367 ROWSELL CAROLYN 3054 SOUTH JAMBOREE STREET W VALLEY CI UT 84120
64 64 800472540 HORNER RODNEY S 35 HIGH STREET STEWARTSTOW PA 17363
64 64 800472557 KLINGER GARRY 1 GRETA STREET UNIT 5 WEST HAVEN CT 06516
64 64 800473449 CARR RAE MARIE 124 OVERBROOK BOULEVARD LARGO FL 33782
64 64 800476970 LEWIS BERNADETTE 1140 DEKALB AVENUE BROOKLYN NY 11221
64 64 800477085 GARDNER RICHARD G III 515 SARI DRIVE LAS VEGAS NV 89110
64 64 800477119 SALINAS JOHNNY 2145 CHATTERTON AVENUE BRONX NY 10472
64 64 800478919 DICKSON STEPHANIE 3773 VIKING GARDEN CIRCLE LAS VEGAS NV 89121
64 64 800479750 ARENAS GABRIEL 9117 WEST VANDEVENTOR DR LITTLETON CO 80127
64 64 800480220 FRY CLAUDIA M 4104 WHITTNER DRIVE LAND O LAKE FL 34639
64 64 800480444 JONES CHAD E 4387 FINLEYVILLE ELRAMA RD FINLEYVILLE PA 15332
64 64 800480527 KEITT LAZARIUS 6751 NORTH 13TH STREET 3D PHILADELPHI PA 19126
64 64 800481335 KONTOS CHRIS 2 ANNA LANE EDISON NJ 08820
64 64 800482408 DUFFY THOMAS MARTIN 163 WEST JUAN WAY CASTLE ROCK CO 80104
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Mortgage Mortgage Mortgage Warehouse
Pool ID Sale ID Account Origination Balance Date Rate Rate Rate Balance
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
64 64 800431967 441,000.00 440,746.28 01/01/98 8.750 7.750 14.750 441,000.00
64 64 800433252 168,000.00 168,000.00 01/01/98 13.375 12.375 19.375 168,000.00
64 64 800434839 108,800.00 108,800.00 02/01/98 9.250 8.250 15.250 108,800.00
64 64 800435042 63,000.00 63,000.00 02/01/98 9.500 9.500 15.500 63,000.00
64 64 800435463 34,015.00 34,015.00 02/01/98 9.500 8.500 15.500 34,015.00
64 64 800437493 576,300.00 576,300.00 02/01/98 9.750 9.750 15.750 576,300.00
64 64 800438368 71,500.00 71,500.00 02/01/98 9.875 8.875 15.875 71,500.00
64 64 800439622 79,900.00 79,900.00 02/01/98 11.000 10.000 17.000 79,900.00
64 64 800439697 392,000.00 391,884.69 12/01/97 11.875 11.875 17.875 392,000.00
64 64 800439747 150,075.00 150,012.07 01/01/98 10.250 10.250 16.250 150,075.00
64 64 800440315 106,000.00 105,953.10 01/01/98 10.000 9.000 16.000 106,000.00
64 64 800441495 93,500.00 93,500.00 02/01/98 9.500 8.500 15.500 93,500.00
64 64 800444408 93,500.00 93,473.26 01/01/98 11.875 11.875 17.875 93,500.00
64 64 800444739 225,000.00 224,921.93 01/01/98 11.125 10.125 17.125 225,000.00
64 64 800444960 225,000.00 225,000.00 02/01/98 10.750 9.750 16.750 225,000.00
64 64 800447500 252,000.00 252,000.00 01/01/98 11.125 10.125 17.125 252,000.00
64 64 800448193 132,000.00 131,955.43 01/01/98 11.250 10.250 17.250 132,000.00
64 64 800448284 139,600.00 139,600.00 02/01/98 9.625 8.625 15.625 139,600.00
64 64 800448300 196,000.00 195,867.03 12/01/97 11.250 11.250 17.250 195,933.82
64 64 800448870 111,900.00 111,900.00 02/01/98 9.750 8.750 15.750 111,900.00
64 64 800449266 238,370.00 238,285.01 01/01/98 11.000 11.000 17.000 238,370.00
64 64 800450371 160,500.00 160,421.06 01/01/98 9.500 9.500 15.500 160,500.00
64 64 800451643 150,000.00 150,000.00 02/01/98 8.375 7.375 14.375 150,000.00
64 64 800457772 151,300.00 151,241.64 01/01/98 10.625 9.625 16.625 151,300.00
64 64 800458416 122,400.00 122,400.00 02/01/98 10.125 9.125 16.125 122,400.00
64 64 800459588 59,500.00 59,500.00 02/01/98 11.000 10.000 17.000 59,500.00
64 64 800460784 102,000.00 102,000.00 02/01/98 10.000 9.000 16.000 102,000.00
64 64 800461006 60,000.00 59,970.49 01/01/98 9.500 8.500 15.500 60,000.00
64 64 800462103 255,600.00 255,600.00 02/01/98 10.125 9.125 16.125 255,600.00
64 64 800464646 100,800.00 100,800.00 02/01/98 10.250 10.250 16.250 100,800.00
64 64 800465684 34,000.00 34,000.00 02/01/98 11.875 10.875 17.875 34,000.00
64 64 800466690 58,650.00 58,650.00 02/01/98 8.500 7.500 14.500 58,650.00
64 64 800467805 43,200.00 43,200.00 02/01/98 10.125 9.125 16.125 43,200.00
64 64 800468183 48,800.00 48,776.63 01/01/98 9.625 8.625 15.625 48,800.00
64 64 800469124 102,000.00 102,000.00 02/01/98 10.125 9.125 16.125 102,000.00
64 64 800469546 432,000.00 431,751.46 01/01/98 8.750 7.750 14.750 432,000.00
64 64 800470700 78,960.00 78,909.65 01/01/98 8.250 8.250 14.250 78,960.00
64 64 800471278 120,000.00 120,000.00 02/01/98 10.500 9.500 16.500 120,000.00
64 64 800471716 32,200.00 32,190.79 01/01/98 12.000 11.000 18.000 32,200.00
64 64 800471732 288,000.00 288,000.00 01/01/98 12.875 11.875 18.875 288,000.00
64 64 800472367 84,150.00 84,150.00 02/01/98 10.500 9.500 16.500 84,150.00
64 64 800472540 90,000.00 89,959.12 01/01/98 9.875 8.875 15.875 90,000.00
64 64 800472557 32,200.00 32,190.79 01/01/98 12.000 11.000 18.000 32,200.00
64 64 800473449 46,800.00 46,800.00 02/01/98 11.250 10.250 17.250 46,800.00
64 64 800476970 148,500.00 148,426.96 01/01/98 9.500 9.500 15.500 148,500.00
64 64 800477085 152,100.00 152,100.00 02/01/98 9.875 8.875 15.875 152,100.00
64 64 800477119 132,000.00 131,950.30 01/01/98 10.750 9.750 16.750 132,000.00
64 64 800478919 90,950.00 90,950.00 02/01/98 9.375 8.375 15.375 90,950.00
64 64 800479750 173,700.00 173,586.37 01/01/98 8.125 7.125 14.125 173,700.00
64 64 800480220 139,100.00 139,100.00 02/01/98 9.500 8.500 15.500 139,100.00
64 64 800480444 76,000.00 76,000.00 02/01/98 9.625 8.625 15.625 76,000.00
64 64 800480527 36,750.00 36,750.00 02/01/98 9.750 8.750 15.750 36,750.00
64 64 800481335 226,400.00 226,307.58 01/01/98 10.375 9.375 16.375 226,400.00
64 64 800482408 403,750.00 403,750.00 02/01/98 10.125 9.125 16.125 403,750.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Sale Schedule A - Group 2, Sub-Pool IV PAGE 3 1/29/98
A division of Superior Bank FSB 1997-4 Group 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 64 800482713 MILLER CLINTON 123 SOUTH FIRST AVENUE MT VERNON NY 10550
64 64 800484016 CARSLAKE MURRAY 5790 ESTERO BOULEVARD FT MYERS BE FL 33931
64 64 800484354 ALLEN DARLENE 3443 OCEAN FRONT WALK H SAN DIEGO CA 92109
64 64 800484792 ALLEN DARLENE 3443 OCEAN FRONT WALK J SAN DIEGO CA 92109
64 64 800485021 PAYNE DONNA S 4219 SOUTHWEST 22ND STREET LEHIGH ACRE FL 33971
64 64 800485955 LIEBERMAN RAY A JR 404 OLD ALLENTOWN ROAD WIND GAP PA 18091
64 64 800486243 ROBERTS HUERETTA P 1218 BRANDYWINE LONGVIEW TX 75601
64 64 800487035 POULOS GEORGE 4 CIRCUIT SQUARE ROXBURY MA 02121
64 64 800487191 TRIVEDI LUCINDA A 1274 FILLMORE DENVER CO 80206
64 64 800488520 CURRY CHRISTOPHE J 706 HISTORIC DRIVE HAWLEY PA 18428
64 64 800488553 HUNARA ANTHONY 304 VALLEY STREET BROCKTON PA 17925
64 64 800489361 KELLY CANDICE A 396 IVY STREET WARMINSTER PA 18974
64 64 800490617 BAUX STEPHEN G 204 HARDENBURG LANE E BRUNSWICK NJ 08816
64 64 800490765 WILLIAMS LATRICE 779 47TH AVENUE NORTH ST PETERSBU FL 33703
64 64 800491102 KELLEY JAMES D 2816 41ST STREET NW GIG HARBOR WA 98335
64 64 800491763 OSBUN BRUCE H 1240 HELLER LANE LONG POND PA 18334
64 64 800492274 CONNORS TIM 295 WEST SHORE DRIVE MASSAPEQUA NY 11758
64 64 800492563 BROWN JONES MAKITA T 307 HEMLOCK STREET GOLDSBORO NC 27530
64 64 800492944 HORN ROBERT F JR 1239 54TH AVENUE NORTH ST PETESBUR FL 33703
64 64 800493090 LURIE MARK 641 SOUTH 900 EAST SLT LK CITY UT 84102
64 64 800493918 HOLMES KENNETH 13790 WRIGHT DRIVE N HUNTINGDO PA 15642
64 64 800494601 SANTOS MIGUEL 772 MOORLAND LANE PALM HARBOR FL 34683
64 64 800494916 BRODBECK ALBERT B 56 DUNDEE ROAD STAMFORD CT 06903
64 64 800496051 MONACO DAVID L 518 S LINCOLN STREET HOMER CITY PA 15748
64 64 800496440 CIPOLLA CHARLES J 127 CAVALIER DRIVE WILMINGTON NC 28403
64 64 800496481 MANN ALISON 74 RIVER ROAD MONTVILLE NJ 07045
64 64 800496879 TAMAR KYRON C 4582 RIVER PARK DRIVE CORPUS CHRI TX 78410
64 64 800496929 CARSLAKE MURRAY 1666 I STREET FORT MYERS FL 33931
64 64 800497356 MATTHEW JAMES M 6915 PEPPERTREE LANE NIWOT CO 80503
64 64 800498917 MATTHEWS THOMAS E JR 13611 VINCENT WAY BOWIE MD 20720
64 64 800499774 MAGLIANE THOMAS 2923 S PIKE AVENUE ALLENTOWN PA 18103
64 64 800500357 RICHMOND GARY W 41 HIGH RIDGE ROAD NEWINGTON CT 06111
64 64 800501090 ALLEN KIM T 152 D WOODLAND TERRACE TOBYHANNA PA 18466
64 64 800501512 MOORE MARVIN 1286 NORTHWEST DRIVE NW ATLANTA GA 30318
64 64 800502486 BRADSHAW HAZELYN 3390 EVANS MILL ROAD LITHONIA GA 30038
64 64 800502726 DOOGAN WILLIAM T 850 WEST FOX FARM ROAD LARKSPUR CO 80118
64 64 800504961 VALENCIA IMELDA 16225 N 30TH STREET #13 PHOENIX AZ 85032
64 64 800505059 NAOMI JOHN J 61 FIELDSTONE ROAD MONTGOMERY NJ 08558
64 64 800505315 RYSER KAREN RAE 27350 67TH AVENUE EAST MYAKKA CITY FL 34251
64 64 800505943 JOHNSON ANTONY 6751 NORTH 13TH STREET PHILADELPHI PA 19126
64 64 800507527 MECCA WILLIAM A JR 815 JACKSON STREET DICKSON CIT PA 18519
64 64 800508384 BILLINGSLEA YOLANDA M 16A DEWEY PLACE BROOKLYN NY 11233
64 64 800508517 SLUITER CHERYL A 4266 SOUTH BANNOCK STREET ENGLEWOOD CO 80110
64 64 800508624 RAINEY SHERYL 3710 9TH STREET NORTH ST PETERSBU FL 33704
64 64 800508632 SANDERS SAMUEL J JR 3046 46TH AVENUE SOUTH ST PETERSBU FL 33712
64 64 800508699 TYLER CHARLES 417 MCWILLIAMS AVE ATLANTA GA 30316
64 64 800508970 HUGHES GLEN E 7340 DICK ROAD NE MOSES LAKE WA 98837
64 64 800511354 MARKUT CECYLIA 40-42 PROSPECT STREET DERBY CT 06418
64 64 800511701 GRUNDER DARYL R 2519 NORTH CASCADE AVENUE CO SPRINGS CO 80907
64 64 800513061 CARWELL IRA 9614 11TH STREET TAMPA FL 33612
64 64 800514168 MORENO-SALDA ALFONSO 1234 & 1238 E ROOSEVELT ST PHOENIX AZ 85006
64 64 800517112 DUNCAN JAMES L 2308 HAGERMAN STREET CO SPRINGS CO 80904
64 64 800517542 CATES WESLEY 1037 1039 EAST RICH STREET COLUMBUS OH 43205
64 64 800518540 LOUKOPOULOS LUKAS J 1020 SOUTH COVE WAY DENVER CO 80209
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Mortgage Mortgage Mortgage Warehouse
Pool ID Sale ID Account Origination Balance Date Rate Rate Rate Balance
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
64 64 800482713 199,750.00 199,750.00 02/01/98 11.625 10.625 17.625 199,750.00
64 64 800484016 400,000.00 400,000.00 02/01/98 9.000 8.000 15.000 400,000.00
64 64 800484354 157,500.00 157,411.70 01/01/98 8.875 7.875 14.875 157,500.00
64 64 800484792 140,000.00 139,932.94 01/01/98 9.625 8.625 15.625 140,000.00
64 64 800485021 49,600.00 49,600.00 02/01/98 12.500 11.500 18.500 49,600.00
64 64 800485955 112,625.00 112,625.00 02/01/98 9.625 8.625 15.625 112,625.00
64 64 800486243 100,700.00 100,700.00 02/01/98 9.000 9.000 15.000 100,700.00
64 64 800487035 148,500.00 148,500.00 02/01/98 10.375 9.375 16.375 148,500.00
64 64 800487191 361,250.00 361,250.00 02/01/98 9.500 8.500 15.500 361,250.00
64 64 800488520 56,625.00 56,597.15 02/01/98 9.500 8.500 15.500 56,625.00
64 64 800488553 55,000.00 55,000.00 02/01/98 9.500 8.500 15.500 55,000.00
64 64 800489361 122,400.00 122,400.00 01/01/98 10.625 9.625 16.625 122,400.00
64 64 800490617 110,000.00 110,000.00 02/01/98 9.750 8.750 15.750 110,000.00
64 64 800490765 49,500.00 49,476.91 01/05/98 9.750 8.750 15.750 49,500.00
64 64 800491102 240,000.00 240,000.00 02/01/98 9.375 8.375 15.375 240,000.00
64 64 800491763 83,000.00 82,972.74 01/01/98 11.375 10.375 17.375 83,000.00
64 64 800492274 480,000.00 480,000.00 02/01/98 9.500 8.500 15.500 480,000.00
64 64 800492563 45,900.00 45,900.00 02/01/98 11.625 10.625 17.625 45,900.00
64 64 800492944 54,000.00 54,000.00 02/01/98 10.125 9.125 16.125 54,000.00
64 64 800493090 102,000.00 102,000.00 02/01/98 8.875 7.875 14.875 102,000.00
64 64 800493918 77,350.00 77,350.00 02/01/98 11.250 10.250 17.250 77,350.00
64 64 800494601 124,000.00 124,000.00 02/01/98 10.625 9.625 16.625 124,000.00
64 64 800494916 440,000.00 440,000.00 02/01/98 12.875 11.875 18.875 440,000.00
64 64 800496051 76,000.00 76,000.00 02/01/98 12.500 11.500 18.500 76,000.00
64 64 800496440 149,600.00 149,600.00 02/01/98 8.500 7.500 14.500 149,600.00
64 64 800496481 140,000.00 140,000.00 02/01/98 10.500 9.500 16.500 140,000.00
64 64 800496879 284,000.00 284,000.00 02/01/98 9.875 8.875 15.875 284,000.00
64 64 800496929 182,000.00 182,000.00 02/01/98 9.375 8.375 15.375 182,000.00
64 64 800497356 318,600.00 318,600.00 02/01/98 9.375 8.375 15.375 318,600.00
64 64 800498917 233,550.00 233,550.00 02/01/98 9.250 8.250 15.250 233,550.00
64 64 800499774 40,050.00 40,050.00 02/01/98 10.125 9.125 16.125 40,050.00
64 64 800500357 111,200.00 111,200.00 02/01/98 12.500 11.500 18.500 111,200.00
64 64 800501090 125,500.00 125,500.00 02/01/98 10.875 9.875 16.875 125,500.00
64 64 800501512 51,500.00 51,500.00 02/01/98 10.750 9.750 16.750 51,500.00
64 64 800502486 126,000.00 126,000.00 02/01/98 10.125 9.125 16.125 126,000.00
64 64 800502726 417,000.00 416,103.36 11/01/97 9.500 8.500 15.500 416,522.79
64 64 800504961 36,720.00 36,706.18 01/01/98 10.750 9.750 16.750 36,720.00
64 64 800505059 396,000.00 396,000.00 02/01/98 9.875 9.875 15.875 396,000.00
64 64 800505315 157,500.00 157,500.00 02/01/98 8.500 7.500 14.500 157,500.00
64 64 800505943 36,750.00 36,750.00 02/01/98 10.000 9.000 16.000 36,750.00
64 64 800507527 71,600.00 71,600.00 02/01/98 10.375 9.375 16.375 71,600.00
64 64 800508384 145,000.00 145,000.00 02/01/98 9.500 8.500 15.500 145,000.00
64 64 800508517 78,300.00 78,300.00 02/01/98 9.125 8.125 15.125 78,300.00
64 64 800508624 187,000.00 187,000.00 02/01/98 11.625 10.625 17.625 187,000.00
64 64 800508632 54,000.00 54,000.00 02/01/98 9.875 8.875 15.875 54,000.00
64 64 800508699 72,000.00 72,000.00 02/01/98 10.125 9.125 16.125 72,000.00
64 64 800508970 243,000.00 243,000.00 02/01/98 9.250 8.250 15.250 243,000.00
64 64 800511354 80,000.00 80,000.00 02/01/98 10.375 9.375 16.375 80,000.00
64 64 800511701 83,250.00 83,250.00 02/01/98 9.375 8.375 15.375 83,250.00
64 64 800513061 39,100.00 39,100.00 02/01/98 10.750 9.750 16.750 39,100.00
64 64 800514168 48,000.00 48,000.00 02/01/98 11.000 10.000 17.000 48,000.00
64 64 800517112 99,000.00 99,000.00 02/01/98 9.125 8.125 15.125 99,000.00
64 64 800517542 42,000.00 42,000.00 02/01/98 9.750 8.750 15.750 42,000.00
64 64 800518540 247,500.00 247,500.00 02/01/98 9.125 8.125 15.125 247,500.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Sale Schedule A - Group 2, Sub-Pool IV PAGE 4 1/29/98
A division of Superior Bank FSB 1997-4 Group 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 64 800519696 PURO JOSEPH 24 WESTERMAN AVENUE SEYMOUR CT 06483
64 64 800520660 GLICKSTEIN JERRY 2306 S CENTRAL PARK AVENUE CHICAGO IL 60623
64 64 800520793 COVARRUBIAS GLORIA 1945 SOUTH GALAPAGO STREET DENVER CO 80223
64 64 800520819 SOLIS FRANCISCA 3022 WEST GLENROSA AVENUE PHOENIX AZ 85017
64 64 800521692 SHEELY ANNETTE 5671 EAST LINCOLN CIRCLE LAKE WORTH FL 33463
64 64 800522344 REAUX CLIFTON M 19184 BRIARWOOD DRIVE AURORA CO 80011
64 64 800522674 WINTERS RICHARD 104 GREENBRIER A W PALM BCH FL 33417
64 64 800523771 PEREZ RICHARD R 400 SOUTHEAST 3RD AVENUE POMPANO BCH FL 33060
64 64 800525321 MAY ANDREW J 217 SOUTH 11TH AVENUE MANVILLE NJ 08835
64 64 800525909 MENDOZA RAUL S 4401 N AVENIDA DEL CAZADOR TUCSON AZ 85718
64 64 800526469 OLAYINKA OLUSOJI C 4204 56TH AVENUE BLADENSBURG MD 20710
64 64 800528986 ELLIOTT THOMAS L 7137 HILLBECK DRIVE CO SPRINGS CO 80922
64 64 800530339 OVERLAND JODY R 2825 WEST SPRING HILL PEAK HIGHLANDS R CO 80126
64 64 800531857 WATSON JOHN 6678 NORTH VILLAGE ROAD PARKER CO 80134
64 64 800532095 WASIE SANDRA L 1747 BEACONWOOD S EUCLID OH 44121
64 64 800538175 MCKENNA EDWIN H 19132 EAST CUSTER AVENUE PARKER CO 80134
64 64 800542805 LANE MICHELE L 5265 WEST WAKE ROBIN DRIVE WEST JORDAN UT 84084
64 64 800542821 PETH ERIC W 96 MOUNTAINSIDE DRIVE #79 SILVER CRK CO 80446
64 64 800544678 GUZMAN CATHERINE S 2253 WEST COLUMBINE DRIVE PHOENIX AZ 85029
64 SB588 161544309 ROBISON DIANE 9 CRESTVIEW DRIVE INGLESIDE IL 60041
64 SB588 161551155 SQUIRES TERRY W 1510 WEST 5TH STREET ANDERSON IN 46016
64 SB588 161552542 THARP DAVID W 6808 MILHOUSE ROAD INDIANAPOLI IN 46221
64 SB588 161553508 ALBAN JAIME M 4040 WEST BIRCHWOOD STREET SKOKIE IL 60076
64 SB588 161553839 WILLIAMS CHERYL 1389 WOODVIEW CALUMET CTY IL 60409
64 SB588 161558424 COHEN ANDREW 1412 CHESTNUT DRIVE RND LK BCH IL 60073
64 SB588 161560750 THORN MARK S 1495 CARROLL AVENUE ST PAUL MN 55104
64 SB588 161560792 WILLIAMS NORMAN E 5390 RIVES JUNCTION RD JACKSON MI 49201
64 SB588 161564398 LOWERY LYNN C 44200 STATE ROUTE 18 EAST WELLINGTON OH 44090
64 SB588 161565510 MATTINSON DANIEL R 880 W LIVINGSTON HIGHLAND MI 48357
64 SB588 161567136 SMITH SHERRI ANN 209 N MAIN EDINBURG IN 46124
64 SB588 161568233 RUTLEDGE THOMAS H 11740 CHILLICOTHE ROAD CHESTERLAND OH 44026
64 SB588 161573621 LUCIUS RITA 3216 SOUTH EMERALD AVENUE CHICAGO IL 60616
64 SB588 161574223 PARKER GERALD 16439 SOUTH MICHIGAN AVE S HOLLAND IL 60473
64 SB588 161574900 LOUKAS PETER J 22106 BENJAMIN ST CLAIR SH MI 48081
64 SB588 161575600 GARCIA FELIX 1007 NORTH RICHMOND CHICAGO IL 60622
64 SB588 161578216 WILLIAMS CAROL A 1421 DOBSON EVANSTON IL 60202
64 SB588 161578471 SPUDWILLS STEPHEN E 5116 154TH STREET OAK FOREST IL 60452
64 SB588 161578547 STEPNIEWSKI STEVEN J 5325 W BALD EAGLE BLVD WHITE BEAR MN 55110
64 SB588 161578711 CRAWFORD TIMOTHY W 12924 CROFTSHIRE GRAND BLANC MI 48439
64 SB588 161578729 PENA ROBERTO 749 SMITH AVENUE ST PAUL MN 55112
64 SB588 161579818 SMITH JERRY 112 BEECH STREET E THREE OAKS MI 49128
64 SB588 161582374 ROSENBAUM RICHARD 616 MARTIN LANE DEERFIELD IL 60015
64 SB588 161582796 DILLARD LESLIE 14066 GLENWOOD DETROIT MI 48205
64 SB588 161582853 WARD MICHAEL L 3333 W 22ND ST INDIANAPOLI IN 46222
64 SB588 161584867 KYLES BETTY 9010 SOUTH PARNELL AVENUE CHICAGO IL 60620
64 SB588 161585146 FELTON JAMES 2837-39 WEST 51ST STREET CHICAGO IL 60632
64 SB588 161585344 PONIKIEWSKI KRIS J 9651 SPENCER BRIGHTON TW MI 48116
64 SB588 161585641 GARDNER JANI 95 FRANKLIN STREET TISBURY MA 02568
64 SB588 161586219 SCHULLO FREDERICK 652 CHATHAM STREET NW GRAND RAPID MI 49504
64 SB588 161586235 SIEBERT KATHLEEN J 22250 HAYES STREET TAYLOR MI 48180
64 SB588 161586367 MORROW JAMES 9148 N CTY RD 800 WEST MIDDLETOWN IN 47356
64 SB588 161587175 MAYNARD RALPH E 4505 SOUTH 600 EAST GREENFIELD IN 46140
64 SB588 161588603 SIMMONS ERIC L 1151 NORTH KING AVENUE INDIANAPOLI IN 46222
64 SB588 161589403 STULL LINCOLN ALLEN 4718 B OLD NATIONAL PIKE BRADDOCK HT MD 21714
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Mortgage Mortgage Mortgage Warehouse
Pool ID Sale ID Account Origination Balance Date Rate Rate Rate Balance
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
64 64 800519696 88,000.00 88,000.00 02/01/98 12.875 11.875 18.875 88,000.00
64 64 800520660 110,500.00 110,500.00 02/01/98 10.750 9.750 16.750 110,500.00
64 64 800520793 105,600.00 105,600.00 02/01/98 11.375 10.375 17.375 105,600.00
64 64 800520819 43,200.00 43,200.00 02/01/98 10.250 9.250 16.250 43,200.00
64 64 800521692 64,500.00 64,500.00 02/01/98 10.375 9.375 16.375 64,500.00
64 64 800522344 285,000.00 285,000.00 02/01/98 10.375 10.375 16.375 285,000.00
64 64 800522674 24,750.00 24,750.00 02/01/98 9.000 8.000 15.000 24,750.00
64 64 800523771 168,750.00 168,750.00 02/01/98 9.500 8.500 15.500 168,750.00
64 64 800525321 115,500.00 115,500.00 02/01/98 12.250 12.250 18.250 115,500.00
64 64 800525909 170,000.00 170,000.00 02/01/98 9.875 8.875 15.875 170,000.00
64 64 800526469 111,600.00 111,600.00 02/01/98 10.125 9.125 16.125 111,600.00
64 64 800528986 183,950.00 183,950.00 02/01/98 9.875 8.875 15.875 183,950.00
64 64 800530339 188,910.00 188,910.00 02/01/98 9.500 8.500 15.500 188,910.00
64 64 800531857 200,000.00 200,000.00 02/01/98 9.000 8.000 15.000 200,000.00
64 64 800532095 79,200.00 79,200.00 02/01/98 12.500 11.500 18.500 79,200.00
64 64 800538175 160,000.00 160,000.00 02/01/98 9.000 8.000 15.000 160,000.00
64 64 800542805 103,275.00 103,275.00 02/01/98 10.375 9.375 16.375 103,275.00
64 64 800542821 80,000.00 80,000.00 02/01/98 8.000 7.000 14.000 80,000.00
64 64 800544678 65,450.00 65,430.74 02/01/98 11.875 10.875 17.875 65,450.00
64 SB588 161544309 204,000.00 203,719.67 11/01/97 9.875 8.875 15.875 204,000.00
64 SB588 161551155 48,800.00 48,800.00 01/01/98 10.750 9.750 16.750 48,800.00
64 SB588 161552542 66,000.00 65,962.99 01/01/98 8.875 7.875 14.875 66,000.00
64 SB588 161553508 145,600.00 145,389.07 11/01/97 9.625 8.625 15.625 145,600.00
64 SB588 161553839 59,400.00 59,374.42 01/01/98 10.125 9.125 16.125 59,400.00
64 SB588 161558424 96,000.00 95,959.74 01/01/98 10.250 10.250 16.250 96,000.00
64 SB588 161560750 38,400.00 38,390.71 01/01/98 12.750 11.750 18.750 38,400.00
64 SB588 161560792 87,100.00 86,977.11 11/01/97 9.750 8.750 15.750 87,100.00
64 SB588 161564398 121,500.00 121,400.37 11/01/97 10.375 9.375 16.375 121,500.00
64 SB588 161565510 146,800.00 146,800.00 02/01/98 10.500 10.500 16.500 146,800.00
64 SB588 161567136 42,500.00 42,469.54 11/01/97 11.000 10.000 17.000 42,500.00
64 SB588 161568233 154,800.00 154,740.13 01/01/98 10.625 9.625 16.625 154,800.00
64 SB588 161573621 136,000.00 135,808.09 11/01/97 9.750 9.750 15.750 136,000.00
64 SB588 161574223 117,000.00 116,950.94 01/01/98 10.250 10.250 16.250 117,000.00
64 SB588 161574900 75,000.00 75,000.00 01/01/98 10.000 10.000 16.000 75,000.00
64 SB588 161575600 139,700.00 139,663.24 01/01/98 12.375 11.375 18.375 139,700.00
64 SB588 161578216 172,000.00 172,000.00 02/01/98 9.875 8.875 15.875 172,000.00
64 SB588 161578471 121,500.00 121,450.40 01/01/98 10.375 9.375 16.375 121,500.00
64 SB588 161578547 191,200.00 191,200.00 01/01/98 11.125 10.125 17.125 191,200.00
64 SB588 161578711 204,850.00 204,789.74 01/01/98 11.875 10.875 17.875 204,850.00
64 SB588 161578729 60,800.00 60,800.00 02/01/98 10.125 9.125 16.125 60,800.00
64 SB588 161579818 54,000.00 53,921.59 12/01/97 7.625 7.625 13.625 54,000.00
64 SB588 161582374 63,000.00 62,958.42 12/01/97 11.375 10.375 17.375 63,000.00
64 SB588 161582796 26,000.00 26,000.00 01/01/98 12.375 11.375 18.375 26,000.00
64 SB588 161582853 36,000.00 36,000.00 02/01/98 10.125 9.125 16.125 36,000.00
64 SB588 161584867 65,000.00 64,960.63 01/01/98 8.500 8.500 14.500 65,000.00
64 SB588 161585146 75,100.00 75,029.63 12/01/97 9.750 8.750 15.750 75,100.00
64 SB588 161585344 134,400.00 134,400.00 02/01/98 10.500 10.500 16.500 134,400.00
64 SB588 161585641 297,500.00 297,345.77 01/01/98 9.250 8.250 15.250 297,500.00
64 SB588 161586219 44,100.00 44,100.00 02/01/98 9.750 9.750 15.750 44,100.00
64 SB588 161586235 71,200.00 71,183.26 01/01/98 12.875 11.875 18.875 71,200.00
64 SB588 161586367 56,100.00 56,100.00 02/01/98 11.625 10.625 17.625 56,100.00
64 SB588 161587175 89,200.00 89,200.00 02/01/98 10.875 9.875 16.875 89,200.00
64 SB588 161588603 15,400.00 15,400.00 01/01/98 10.125 9.125 16.125 15,400.00
64 SB588 161589403 184,500.00 184,430.54 01/01/98 10.750 10.750 16.750 184,500.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Sale Schedule A - Group 2, Sub-Pool IV PAGE 5 1/29/98
A division of Superior Bank FSB 1997-4 Group 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 SB588 161589791 LANDIS SHANNON N 3243 PRIDHAM KEEGO HARBO MI 48320
64 SB588 161589825 GRIFFITH PAULINE 17181 PONCHARTRAIN DRIVE DETROIT MI 48203
64 SB588 161590450 RAGAN TERESA G 570 BLACKCREEK ROAD COLLINSVILL AL 35961
64 SB588 161590583 RODWELL WILLIAM I 1411 OKLAHOMA WATERFORD MI 48327
64 SB588 161592316 MURREY MARTIN J 235 WILLOW LANE BLOOMINGDAL IL 60108
64 SB588 161593090 ISLAM MOHAMMED 3297-3299 YEMANS AVE HAMTRAMCK MI 48212
64 SB588 161593918 LAND JOHN M 3975 TWENTY FIVE MILE ROAD SHELBY TWSP MI 48316
64 SB588 161593975 HICKS CHARLES E 4156 SENECA DETROIT MI 48214
64 SB588 161594353 MURRY STANFORD 9422 S PRAIRIE CHICAGO IL 60619
64 SB588 161595483 WARD JAMES 8102 MEADOW LANE INDIANAPOLI IN 46227
64 SB588 161595558 STURGILL BRETT C 457 W MECHANIC SHELBYVILLE IN 46176
64 SB588 161595749 MERCADO RUDY 6806 WEST 96TH STREET OAKLAWN IL 60453
64 SB588 161595988 ORELLANA JOSE 2909 WEST JEROME CHICAGO IL 60645
64 SB588 161597240 VANBUREN PHILIP 19420 FLEMING DETROIT MI 48221
64 SB588 161597257 RITCHIE JAMES R JR 19923 IMPERIAL REDFORD MI 48230
64 SB588 161598149 SPIES FRANK C 2800 HOLLENBACK COURT NAPERVILLE IL 60565
64 SB588 161598271 FETTY ROBBIE J 2415 HIGHLAND AVENUE ANDERSON IN 46011
64 SB588 161598297 BRECKENRIDGE JOEL 151 SOUTH EMERSON AVENUE INDIANAPOLI IN 46219
64 SB588 161599642 GRAB JEFFREY A 44933 MIDDLEBURY COURT CANTON MI 48188
64 SB588 161600275 GIVENS LEROY 124 WEST 104TH PLACE CHICAGO IL 60628
64 SB588 161600333 LEWIS LINDA 6618 FULLERTON AVENUE CLEVELAND OH 44105
64 SB588 161600606 HESS JENNIFER 1639 NORTH CENTENNIAL INDIANAPOLI IN 46222
64 SB588 161602396 MILLER CLARE R 6591 ST CLAIR HIGHWAY CHINA TWP MI 48054
64 SB588 161602412 HORSTMEIER KAREN L 10064 CREEKWOOD TRAIL SPRINGFIELD MI 48350
64 SB588 161602834 MCQUISTON THOMAS A 350 HOLIDAY DRIVE SOMONAUK IL 60552
64 SB588 161603618 DOUGLAS JOSEPH P JR 7257 ASHTON AVENUE DETROIT MI 48228
64 SB588 161603774 HARDEN DARYL D 4405 NORTH RALSTON INDIANAPOLI IN 46205
64 SB588 161603808 ALEXANDER CHARLES 946 WEST 33RD STREET INDIANAPOLI IN 46208
64 SB588 161603816 VADEN STEPHANIE 1908 GENT AVENUE INDIANAPOLI IN 46202
64 SB588 161604244 QUARANTA SALVATORE 28252 N DARRELL RD WAUCONDA IL 60084
64 SB588 161604269 STEVERDING AMY M 30248 HARRISON STREET WILLOWICK OH 44095
64 SB588 161604848 WAGNER STEVEN M 1835 WILLOWAY CIRCLE NORTH COLUMBUS OH 43220
64 SB588 161605332 SUAREZ ANA M 922 N RIDGEWAY CHICAGO IL 60651
64 SB588 161605811 PARAFINO GUERRA UNIT GC 842 WEST AINSLIE CHICAGO IL 60646
64 SB588 161605969 PRESTON JEFFERY A 10569 NINE MILE ROAD WHITMORE LK MI 48189
64 SB588 161606009 HANCOOK PAUL 2510 DEPEW W BLOOMFIEL MI 48324
64 SB588 161606033 BROWN ANTHONY C 19943 SALEM DETROIT MI 48219
64 SB588 161606611 CASTELLANOS REYNA 4141 NORTH FRANCISCO CHICAGO IL 60618
64 SB588 161606769 AL-KHAFAJI REZAQ 2689 PULASKI HAMTRAMCK MI 48212
64 SB588 161607700 NAVARRO MICHAEL 2515 WEST CHARLESTON AVE CHICAGO IL 60647
64 SB588 161608385 SHEPARD KEVIN J 1529 E 725 N W LAFAYETTE IN 47906
64 SB588 161608617 NEMEH JERRY 7921 WEST 103RD ST UNIT A3 PALOS HILLS IL 60465
64 SB588 161609185 KEENE CHRISTINE L 3965 LAUREL ROAD BRUNSWICK OH 44212
64 SB588 161609995 WILSON ALLIE MAE 1713 WASHINGTON BLVD MAYWOOD IL 60153
64 SB588 161610704 CNOTA AGNIESZKA 707 GOODWIN DRIVE PARK RIDGE IL 60068
64 SB588 161611199 BURNS JAMES A 6149 LINDA LANE INDIANAPOLI IN 46241
64 SB588 161613880 LOPEZ HENRIETTA GALLEGOS 1806 SOUTH 51ST COURT CICERO IL 60804
64 SB588 161615703 SINIFT TIMOTHY L 3675 BROOKEDALE WATERFORD MI 48328
64 SB588 161615752 BOWEN JOYCE E 210 VIENNA COURT HOUGHTON LK MI 48629
64 SB588 161616081 MARTIN SHONDA L 6761 NATHANIEL ST DAYTON OH 45416
64 SB588 161616396 DUNWIDDIE FREDERICK JR 2716 NOBLE STREET ANDERSON IN 46016
64 SB588 161617451 POORE RODNEY K 29806 AILANTHUS DRIVE FLAT ROCK MI 48134
64 SB588 161617469 FOLEY PHYLLIS M 3862 GLASER DR KETTERING OH 45429
64 SB588 161617782 PEMBROOK JEROME 16750 HUNTINGTON DETROIT MI 48219
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Mortgage Mortgage Mortgage Warehouse
Pool ID Sale ID Account Origination Balance Date Rate Rate Rate Balance
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
64 SB588 161589791 66,200.00 66,180.52 01/01/98 11.875 10.875 17.875 66,200.00
64 SB588 161589825 240,000.00 239,904.63 01/01/98 10.500 10.500 16.500 240,000.00
64 SB588 161590450 65,100.00 65,083.80 01/01/98 12.625 11.625 18.625 65,100.00
64 SB588 161590583 131,200.00 131,200.00 02/01/98 9.500 8.500 15.500 131,200.00
64 SB588 161592316 100,000.00 99,959.17 01/01/98 10.375 9.375 16.375 100,000.00
64 SB588 161593090 55,800.00 55,775.96 01/01/98 10.125 9.125 16.125 55,800.00
64 SB588 161593918 131,500.00 131,500.00 02/01/98 10.625 9.625 16.625 131,500.00
64 SB588 161593975 21,000.00 20,991.65 01/01/98 10.500 9.500 16.500 21,000.00
64 SB588 161594353 76,500.00 76,455.98 01/01/98 8.750 7.750 14.750 76,500.00
64 SB588 161595483 92,000.00 91,976.45 01/01/98 12.500 11.500 18.500 92,000.00
64 SB588 161595558 58,400.00 58,400.00 02/01/98 12.500 11.500 18.500 58,400.00
64 SB588 161595749 100,200.00 100,200.00 02/01/98 11.625 10.625 17.625 100,200.00
64 SB588 161595988 131,500.00 131,450.49 01/01/98 10.750 9.750 16.750 131,500.00
64 SB588 161597240 28,000.00 28,000.00 02/01/98 9.250 8.250 15.250 28,000.00
64 SB588 161597257 87,500.00 87,467.94 01/01/98 10.875 9.875 16.875 87,500.00
64 SB588 161598149 282,600.00 282,600.00 02/01/98 10.125 9.125 16.125 282,600.00
64 SB588 161598271 43,200.00 43,181.39 01/01/98 10.125 9.125 16.125 43,200.00
64 SB588 161598297 48,000.00 47,977.01 01/01/98 9.625 8.625 15.625 48,000.00
64 SB588 161599642 224,400.00 224,292.49 01/01/98 9.625 8.625 15.625 224,400.00
64 SB588 161600275 43,300.00 43,300.00 01/01/98 10.750 9.750 16.750 43,300.00
64 SB588 161600333 49,500.00 49,500.00 02/01/98 10.125 9.125 16.125 49,500.00
64 SB588 161600606 24,600.00 24,600.00 02/01/98 10.375 9.375 16.375 24,600.00
64 SB588 161602396 165,000.00 164,930.81 01/01/98 10.250 10.250 16.250 165,000.00
64 SB588 161602412 270,000.00 269,827.83 01/01/98 8.250 8.250 14.250 270,000.00
64 SB588 161602834 110,200.00 110,200.00 02/01/98 9.750 8.750 15.750 110,200.00
64 SB588 161603618 48,000.00 48,000.00 02/01/98 11.875 10.875 17.875 48,000.00
64 SB588 161603774 48,000.00 48,000.00 02/01/98 8.875 7.875 14.875 48,000.00
64 SB588 161603808 44,000.00 44,000.00 02/01/98 11.875 10.875 17.875 44,000.00
64 SB588 161603816 31,200.00 31,200.00 02/01/98 12.500 11.500 18.500 31,200.00
64 SB588 161604244 200,000.00 200,000.00 02/01/98 10.000 9.000 16.000 200,000.00
64 SB588 161604269 82,300.00 82,260.57 01/01/98 9.625 8.625 15.625 82,300.00
64 SB588 161604848 49,300.00 49,300.00 02/01/98 9.375 8.375 15.375 49,300.00
64 SB588 161605332 99,300.00 99,300.00 02/01/98 9.750 8.750 15.750 99,300.00
64 SB588 161605811 25,000.00 25,000.00 02/01/98 9.750 8.750 15.750 25,000.00
64 SB588 161605969 71,200.00 71,200.00 02/01/98 12.500 11.500 18.500 71,200.00
64 SB588 161606009 101,600.00 101,541.54 01/01/98 8.750 8.750 14.750 101,600.00
64 SB588 161606033 38,400.00 38,400.00 02/01/98 9.500 8.500 15.500 38,400.00
64 SB588 161606611 130,000.00 130,000.00 02/01/98 10.375 9.375 16.375 130,000.00
64 SB588 161606769 45,000.00 45,000.00 02/01/98 10.250 9.250 16.250 45,000.00
64 SB588 161607700 123,250.00 123,209.52 01/01/98 11.375 11.375 17.375 123,250.00
64 SB588 161608385 97,700.00 97,700.00 02/01/98 10.875 9.875 16.875 97,700.00
64 SB588 161608617 95,200.00 95,158.33 01/01/98 10.000 10.000 16.000 95,200.00
64 SB588 161609185 103,000.00 103,000.00 02/01/98 12.500 11.500 18.500 103,000.00
64 SB588 161609995 76,000.00 76,000.00 02/01/98 10.125 9.125 16.125 76,000.00
64 SB588 161610704 217,800.00 217,800.00 02/01/98 9.625 8.625 15.625 217,800.00
64 SB588 161611199 87,300.00 87,262.39 02/01/98 10.125 9.125 16.125 87,300.00
64 SB588 161613880 103,200.00 103,200.00 02/01/98 11.375 11.375 17.375 103,200.00
64 SB588 161615703 95,200.00 95,200.00 02/01/98 9.375 8.375 15.375 95,200.00
64 SB588 161615752 60,300.00 60,300.00 02/01/98 9.625 8.625 15.625 60,300.00
64 SB588 161616081 44,000.00 44,000.00 02/01/98 12.500 11.500 18.500 44,000.00
64 SB588 161616396 35,600.00 35,600.00 02/01/98 10.375 9.375 16.375 35,600.00
64 SB588 161617451 93,500.00 93,399.95 02/01/98 9.625 8.625 15.625 93,500.00
64 SB588 161617469 73,100.00 73,100.00 02/01/98 10.875 9.875 16.875 73,100.00
64 SB588 161617782 90,000.00 90,000.00 02/01/98 8.875 7.875 14.875 90,000.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Sale Schedule A - Group 2, Sub-Pool IV PAGE 6 1/29/98
A division of Superior Bank FSB 1997-4 Group 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 SB593 161539101 SPREEMAN STEVE L 481 N BLACKHAWK DRIVE CAROL STREA IL 60188
64 SB593 161558440 REAGAN MAUREEN R RR 3 BOX 38 PELICAN RAP MN 56572
64 SB593 161561287 ROBERTS DORIS A 6124 SOUTH WASHTENAW CHICAGO IL 60629
64 SB593 161569850 THOMPSON RONDA 6411 SOUTH MAPLEWOOD CHICAGO IL 60629
64 SB593 161575014 HOOPINGARNER CHARLES FRAN 1044 EDGE BROOK AVE TERRE HAUTE IN 47804
64 SB593 161585393 MADISON DONALD 8133 COOLEY LAKE RD COMMERCE TP MI 48382
64 SB593 161586227 ALGARRAI HAMED 6786 HEYDEN DETROIT MI 48228
64 SB593 161590005 HAMADE HANAN 6871 METTETAL DETROIT MI 48228
64 SB593 161591417 HABIBOVIC SENAD 2843 W ARTHUR AVE-UNIT #3 CHICAGO IL 60640
64 SB593 161594130 JONES DAVID 5434 E MINNESOTA INDIANAPOLI IN 46203
64 SB593 161594379 LARSEN STEVEN D 40 SPRING VALLEY ROAD MONTVALE NJ 07645
64 SB593 161594890 STEFANCIN JOCELYN 2029 WEST MARKET STREET ORRVILLE OH 44667
64 SB593 161596168 COHEN JEFF 2500 N SEMINARY UNIT 1E CHICAGO IL 60614
64 SB593 161596275 ALLEN KENNETH R 32425 ALVIN GARDEN CITY MI 48135
64 SB593 161596358 PORTER JAMES E 4826 GUILFORD INDIANAPOLI IN 46205
64 SB593 161597935 GIRARD JOSEPH T 3040 ROUTE #52 MINOOKA IL 60447
64 SB593 161601828 CREDO EMMANUEL M 116 ORIOLE ROAD MATTESON IL 60443
64 SB593 161604251 ROHLICEK JAMES P 742 FINLEY ROAD LOMBARD IL 60148
64 SB593 161604822 HAKIM ARJUNA 1239 BENDER AVENUE E CLEVELAND OH 44112
64 SB593 161604962 LAMBROS SOTIRIOS 3351 GOODRICH FERNDALE MI 48220
64 SB593 161607296 GLOVER LINDA 9044 S DAUPHIN CHICAGO IL 60619
64 SB593 161608443 WOOD KIMBERLY D 4614 EAST LYNN ANDERSON IN 46013
64 SB593 161609920 MAGON BRADLEY J UNIT 101 642 ALSACE CIRCLE BUFFALO GRO IL 60089
64 SB593 161611165 TOVAR TIMOTEO 965 CARLISLE PONTIAC MI 48340
64 SB593 161612031 KATTULA NABRAS 29609 MARSHALL SOUTHFIELD MI 48076
64 SB593 161612403 MUSACCHIA JAMES P 89 DEVONSHIRE AKRON OH 44312
64 SB593 161613583 ENGLUND KARL A 5043 N SPAULDING AVE CHICAGO IL 60625
64 SB593 161615612 YALDOO ANGIE 2820 S COMMERCE WALLED LAKE MI 48390
64 SB593 161615786 FLAHERTY COLOM F 396 WASHINGTON ELMHURST IL 60126
64 SB593 161616883 LOPEZ GUADALUPE J 268 PLAINVIEW DRIVE BOLINGBROOK IL 60440
64 SB593 161617014 POHLMAN MELVIN A 908 KENT STREET JACKSON MO 63755
64 SB593 161617634 WRIGHT MELOTT 9543 S WENTWORTH CHICAGO IL 60628
64 SB593 161618319 OLIVER ROBERT S 1011 DODGE AVENUE EVANSTON IL 60202
64 SB593 161619416 ABDUL AZIZ ABDUL AZIZ ALI 7242-44 BINGHAM DEARBORN MI 48126
64 SB593 161619523 HAYWOOD DUANE 19380 SUNDERLAND DETROIT MI 48219
64 SB593 161620448 ABBE MICHELLE L 5895 NORTH BROUSE INDIANAPOLI IN 46220
64 SB593 161621248 DARLING SCOTT A 1312 COUNTRY RIDGE LANE INDIANAPOLI IN 46234
64 SB593 161622600 HARDEN WALLACE DALE 2089 VAN ARSDALL COURT COLUMBUS IN 47201
----------------------------------------
307 Sale Total
307 Grand Total Sub-Pool IV
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Mortgage Mortgage Mortgage Warehouse
Pool ID Sale ID Account Origination Balance Date Rate Rate Rate Balance
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
64 SB593 161539101 118,500.00 118,314.18 10/01/97 10.625 10.625 16.625 118,500.00
64 SB593 161558440 87,500.00 87,446.82 12/01/97 11.750 10.750 17.750 87,500.00
64 SB593 161561287 66,800.00 66,753.23 12/01/97 13.750 12.750 19.750 66,766.50
64 SB593 161569850 67,500.00 67,481.73 01/01/98 12.250 11.250 18.250 67,500.00
64 SB593 161575014 68,000.00 68,000.00 02/01/98 12.500 11.500 18.500 68,000.00
64 SB593 161585393 132,800.00 132,800.00 02/01/98 12.500 11.500 18.500 132,800.00
64 SB593 161586227 43,200.00 43,157.33 12/01/97 9.500 9.500 15.500 43,200.00
64 SB593 161590005 32,400.00 32,400.00 02/01/98 9.875 8.875 15.875 32,400.00
64 SB593 161591417 55,000.00 54,945.68 12/01/97 9.500 8.500 15.500 54,972.95
64 SB593 161594130 33,600.00 33,600.00 02/01/98 9.500 8.500 15.500 33,600.00
64 SB593 161594379 61,000.00 61,000.00 02/01/98 8.250 7.250 14.250 61,000.00
64 SB593 161594890 124,100.00 124,100.00 02/01/98 10.375 9.375 16.375 124,100.00
64 SB593 161596168 248,000.00 248,000.00 02/01/98 10.875 9.875 16.875 248,000.00
64 SB593 161596275 75,700.00 75,700.00 01/01/98 12.250 11.250 18.250 75,700.00
64 SB593 161596358 60,000.00 60,000.00 02/01/98 11.000 10.000 17.000 60,000.00
64 SB593 161597935 140,000.00 140,000.00 02/01/98 13.375 12.375 19.375 140,000.00
64 SB593 161601828 93,300.00 93,300.00 02/01/98 9.250 8.250 15.250 93,300.00
64 SB593 161604251 122,300.00 122,300.00 02/01/98 11.625 10.625 17.625 122,300.00
64 SB593 161604822 58,500.00 58,500.00 02/01/98 9.500 9.500 15.500 58,500.00
64 SB593 161604962 50,700.00 50,700.00 02/01/98 11.125 10.125 17.125 50,700.00
64 SB593 161607296 110,500.00 110,500.00 02/01/98 10.250 9.250 16.250 110,500.00
64 SB593 161608443 30,100.00 30,100.00 02/01/98 11.000 10.000 17.000 30,100.00
64 SB593 161609920 172,500.00 172,500.00 02/01/98 9.875 8.875 15.875 172,500.00
64 SB593 161611165 35,500.00 35,500.00 02/01/98 10.000 9.000 16.000 35,500.00
64 SB593 161612031 93,000.00 93,000.00 02/01/98 8.875 7.875 14.875 93,000.00
64 SB593 161612403 57,600.00 57,600.00 02/01/98 9.250 8.250 15.250 57,600.00
64 SB593 161613583 110,000.00 110,000.00 02/01/98 9.500 8.500 15.500 110,000.00
64 SB593 161615612 147,000.00 147,000.00 02/01/98 9.750 8.750 15.750 147,000.00
64 SB593 161615786 199,000.00 199,000.00 02/01/98 9.000 8.000 15.000 199,000.00
64 SB593 161616883 96,000.00 96,000.00 02/01/98 12.625 11.625 18.625 96,000.00
64 SB593 161617014 90,000.00 90,000.00 02/01/98 10.625 9.625 16.625 90,000.00
64 SB593 161617634 71,500.00 71,500.00 02/01/98 12.750 11.750 18.750 71,500.00
64 SB593 161618319 225,200.00 225,200.00 02/01/98 10.000 9.000 16.000 225,200.00
64 SB593 161619416 131,700.00 131,700.00 02/01/98 8.500 7.500 14.500 131,700.00
64 SB593 161619523 48,000.00 48,000.00 02/01/98 11.375 11.375 17.375 48,000.00
64 SB593 161620448 130,500.00 130,500.00 02/01/98 10.125 9.125 16.125 130,500.00
64 SB593 161621248 97,200.00 97,200.00 02/01/98 10.125 9.125 16.125 97,200.00
64 SB593 161622600 87,900.00 87,900.00 02/01/98 10.125 9.125 16.125 87,900.00
------------------------------------------ ------------------------------------------------
307 39,858,518.00 10.308 9.532 16.308 39,856,151.48
307 39,858,518 10.308 9.532 16.308 39,856,151.48
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 1 1/29/98
Alliance Funding Sale Schedule B - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1997-4 Class 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Pool ID Sale ID Account Name Origination Property Int & Prin Balance
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 64 800208761 BISHOP FRANK 342,000.00 1 3,064.66 341,270.60
64 64 800211179 CUCUZZA FRANK 592,500.00 1 4,928.11 590,980.43
64 64 800236051 SCANDIFFIO ANTHONY M 283,500.00 1 2,487.91 283,120.88
64 64 800242604 KLEIN ALEX 335,000.00 1 3,381.52 334,483.42
64 64 800266314 SOLIS JOSE L 31,500.00 3 311.94 31,469.51
64 64 800286692 RALSTON CURTIS W 276,750.00 1 2,352.35 275,789.94
64 64 800291700 LITA FAIK 232,500.00 3 1,912.72 232,136.34
64 64 800310849 ROGALEWICZ BEVERLY 55,360.00 3 553.52 55,325.63
64 64 800314296 CARDENAS JOSEPHINE 161,000.00 4 1,609.74 160,899.41
64 64 800317158 D'AMBRA FRANK 401,250.00 1 3,783.35 400,804.93
64 64 800349722 BROWN BRIDGETT D 21,000.00 6 267.43 20,885.53
64 64 800356792 CUMBERLAND STEPHEN W 144,000.00 8 1,250.42 143,934.58
64 64 800356966 CRICH JOHN 48,800.00 3 520.83 48,774.88
64 64 800360356 BYRNE GEORGE A 110,833.00 4 1,118.76 110,833.00
64 64 800363624 EL SIMBA TARIK 58,500.00 3 535.12 58,429.66
64 64 800366718 MUNOZ TRACY 297,415.00 1 3,002.13 297,325.06
64 64 800371999 INNOCENT MAXIME 182,750.00 3 1,637.63 182,518.10
64 64 800372278 MUSTO JOSEPH 43,920.00 3 460.24 43,896.10
64 64 800378697 SELLERS DONALD J 84,000.00 3 683.45 83,955.30
64 64 800379075 MARTIN FRANK A 650,000.00 1 5,704.22 649,712.45
64 64 800380545 GAL YEHUDA LANGLEBEN 202,475.00 3 2,200.28 202,426.02
64 64 800384885 KHAN MAZFAR 151,785.00 3 1,459.84 151,651.67
64 64 800385569 SCIARTILLI RICHARD M JR 81,600.00 3 847.21 81,577.29
64 64 800386583 MCKEEL MARIA 48,000.00 3 439.07 47,961.68
64 64 800393316 HESTER VALERIE 90,100.00 1 918.12 90,100.00
64 64 800393837 HANG MARSHA S 105,600.00 3 1,106.58 105,542.55
64 64 800394066 FIORITA ANGELO 247,500.00 1 2,217.85 247,291.54
64 64 800395634 FEHRER PAUL E SR 100,000.00 1 831.75 100,000.00
64 64 800395816 CARSON REGINA R 115,000.00 5 1,106.05 114,920.31
64 64 800396483 SOLOMONE-LAW NANETTE KATH 53,400.00 3 498.48 53,359.60
64 64 800397143 SMALL MARK 194,400.00 3 1,581.70 194,087.28
64 64 800400939 FERNANDEZ ROSELIN 208,250.00 3 1,808.33 208,155.39
64 64 800402141 ANTONUCCI DAVID 197,900.00 3 1,773.38 197,900.00
64 64 800402596 PRETTIPAUL CHRISTENDU 161,500.00 4 1,583.93 161,393.41
64 64 800404550 SCHAAF GEORGIA A 215,100.00 1 1,615.97 214,824.74
64 64 800407157 GLASE THOMAS E 184,000.00 1 1,752.27 184,000.00
64 64 800413833 MUNOZ EDWIN A 214,200.00 3 2,182.70 214,073.35
64 64 800415804 CHARKALES THERESA 142,400.00 1 1,451.06 142,400.00
64 64 800416109 HURST ALEX 247,500.00 3 2,217.85 247,396.21
64 64 800416224 LEVINE JENNIFER 57,375.00 8 573.66 57,375.00
64 64 800418105 SEARS CHERYL ANN 46,750.00 7 405.95 46,750.00
64 64 800420143 RODRIGUEZ RAFAEL 80,000.00 4 815.20 80,000.00
64 64 800420622 GRILLO JOHN D 85,300.00 1 748.57 85,300.00
64 64 800421612 HORN JANIS M 476,000.00 1 4,759.24 475,702.59
64 64 800422875 PORRAS ARMANDO 278,100.00 3 2,212.69 277,787.03
64 64 800422982 THOMAS ARNELLE 127,500.00 4 1,249.87 127,136.58
64 64 800423493 BERIGUETE CARLOS 143,100.00 3 1,282.32 143,100.00
64 64 800423923 PLANK JAMI R 40,000.00 3 362.16 39,967.20
64 64 800423931 PLANK JAMI RAE 34,230.00 2 309.92 34,201.94
64 64 800427098 ATENCIO MICHAEL E 82,500.00 1 762.38 82,500.00
64 64 800428104 COUNTS JACQUELINE B 49,600.00 1 539.00 49,588.00
64 64 800429334 POZARLIK ALLEN 67,500.00 4 668.45 67,478.42
64 64 800431421 SWILLEY BOBBY 51,200.00 6 487.59 51,163.32
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Pool ID Sale ID Account Ratio Date Rate Origination Occupied
- ------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 64 800208761 90.0 08/01/99 10.250 380,000.00 Y
64 64 800211179 75.0 02/01/98 9.375 790,000.00 Y
64 64 800236051 90.0 03/01/98 10.000 315,000.00 Y
64 64 800242604 84.1 08/01/99 11.750 398,200.00 Y
64 64 800266314 90.0 10/01/99 11.500 35,000.00 Y
64 64 800286692 90.0 09/01/99 9.625 307,500.00 Y
64 64 800291700 75.0 04/01/98 9.250 310,000.00 N
64 64 800310849 80.0 11/01/99 11.625 69,200.00 Y
64 64 800314296 70.0 10/01/99 11.625 230,000.00 Y
64 64 800317158 72.9 10/01/99 10.875 550,000.00 Y
64 64 800349722 75.0 10/01/99 13.125 28,000.00 Y
64 64 800356792 90.0 12/01/99 9.875 160,000.00 Y
64 64 800356966 80.0 11/01/99 12.500 61,000.00 Y
64 64 800360356 80.9 06/01/98 11.750 137,000.00 Y
64 64 800363624 90.0 10/01/99 10.500 65,000.00 Y
64 64 800366718 85.0 12/01/99 11.750 349,900.00 Y
64 64 800371999 85.0 04/01/98 10.250 215,000.00 Y
64 64 800372278 80.0 10/01/99 12.250 54,900.00 Y
64 64 800378697 80.0 12/01/99 9.125 105,000.00 N
64 64 800379075 59.0 12/01/99 10.000 1,100,000.00 Y
64 64 800380545 80.9 12/01/99 12.750 250,000.00 Y
64 64 800384885 90.0 11/01/99 11.125 168,650.00 Y
64 64 800385569 80.0 11/01/99 12.125 102,000.00 Y
64 64 800386583 80.0 11/01/99 10.500 60,000.00 Y
64 64 800393316 85.0 01/01/00 11.875 106,000.00 Y
64 64 800393837 80.0 11/01/99 12.250 132,000.00 Y
64 64 800394066 90.0 11/01/99 10.250 275,000.00 Y
64 64 800395634 58.4 01/01/00 9.375 171,000.00 Y
64 64 800395816 83.6 11/01/99 11.125 137,500.00 Y
64 64 800396483 60.0 11/01/99 10.750 89,000.00 N
64 64 800397143 80.0 10/01/99 9.125 243,000.00 Y
64 64 800400939 85.0 12/01/99 9.875 245,000.00 Y
64 64 800402141 89.9 07/01/98 10.250 219,900.00 Y
64 64 800402596 85.0 05/01/98 11.375 190,000.00 Y
64 64 800404550 90.0 05/01/98 8.250 239,000.00 Y
64 64 800407157 80.0 07/01/98 11.000 230,000.00 Y
64 64 800413833 85.0 11/01/99 11.875 252,000.00 Y
64 64 800415804 80.0 01/01/00 11.875 178,000.00 Y
64 64 800416109 90.0 05/01/98 10.250 275,000.00 Y
64 64 800416224 85.0 01/01/00 11.625 67,500.00 Y
64 64 800418105 85.0 01/01/00 9.875 55,000.00 Y
64 64 800420143 80.0 01/01/00 11.875 100,000.00 Y
64 64 800420622 88.8 01/01/00 10.000 96,000.00 Y
64 64 800421612 80.0 05/01/98 11.625 595,000.00 Y
64 64 800422875 90.0 05/01/98 8.875 309,000.00 Y
64 64 800422982 85.0 06/01/98 11.375 150,000.00 Y
64 64 800423493 90.0 07/01/98 10.250 159,000.00 Y
64 64 800423923 55.5 11/01/99 10.375 72,000.00 N
64 64 800423931 70.0 11/01/99 10.375 48,900.00 Y
64 64 800427098 75.0 01/01/00 10.625 110,000.00 Y
64 64 800428104 80.0 12/01/99 12.750 62,000.00 Y
64 64 800429334 90.0 12/01/99 11.500 75,000.00 Y
64 64 800431421 83.9 11/01/99 11.000 61,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 2 1/29/98
Alliance Funding Sale Schedule B - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1997-4 Class 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Pool ID Sale ID Account Name Origination Property Int & Prin Balance
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 64 800431967 NEWMAN JULIA R 441,000.00 8 3,469.35 440,746.28
64 64 800433252 GREGORY STEPHEN 168,000.00 3 1,907.78 168,000.00
64 64 800434839 MOORE MICHAEL EDWARD 108,800.00 1 895.07 108,800.00
64 64 800435042 BARONE MICHAEL JR 63,000.00 1 529.74 63,000.00
64 64 800435463 BACKNER RICHARD A 34,015.00 6 355.19 34,015.00
64 64 800437493 FURTADO JOSEPH M 576,300.00 1 4,951.31 576,300.00
64 64 800438368 JOHNSON SHANE 71,500.00 7 620.87 71,500.00
64 64 800439622 AMMERMANN WILLIAM T 79,900.00 1 760.91 79,900.00
64 64 800439697 ROTHFELD KATHRYN 392,000.00 1 3,994.49 391,884.69
64 64 800439747 PETERSON DARLEEN 150,075.00 3 1,344.82 150,012.07
64 64 800440315 FERREIRA RAYMOND J 106,000.00 3 930.23 105,953.10
64 64 800441495 GOSLEE TROY 93,500.00 1 786.20 93,500.00
64 64 800444408 REYNOLDS FLORENCE 93,500.00 3 952.77 93,473.26
64 64 800444739 JOHNSON MAUDRINE 225,000.00 3 2,164.01 224,921.93
64 64 800444960 DAVIS DELROY 225,000.00 3 2,100.33 225,000.00
64 64 800447500 ESPOSITO PETER 252,000.00 1 2,423.69 252,000.00
64 64 800448193 ESTEVEZ CAROLINE 132,000.00 2 1,282.07 131,955.43
64 64 800448284 OLIVEIRA GABRIEL 139,600.00 4 1,186.58 139,600.00
64 64 800448300 MCQUEEN DENISE 196,000.00 3 1,903.67 195,867.03
64 64 800448870 NAPLES ROBERT M JR 111,900.00 4 961.39 111,900.00
64 64 800449266 DIXON GWENDOLYN 238,370.00 3 2,270.05 238,285.01
64 64 800450371 SMITH RONALD 160,500.00 5 1,349.57 160,421.06
64 64 800451643 CARAMUCHE GREGORY A 150,000.00 1 1,140.11 150,000.00
64 64 800457772 COLLAZO ROBERTO TORRES 151,300.00 3 1,398.16 151,241.64
64 64 800458416 DORSETT KELLY V 122,400.00 1 1,085.47 122,400.00
64 64 800459588 JOHNSON CLARITHA M 59,500.00 7 614.15 59,500.00
64 64 800460784 HUDSON WILLIE MAE 102,000.00 1 895.12 102,000.00
64 64 800461006 LEBEL DOROTHY A 60,000.00 3 504.51 59,970.49
64 64 800462103 GUTIERREZ ARVEY 255,600.00 3 2,266.72 255,600.00
64 64 800464646 BOND SCOTT M 100,800.00 1 903.27 100,800.00
64 64 800465684 LECH JOHN R 34,000.00 1 346.46 34,000.00
64 64 800466690 SKRENTNY MICHAEL T 58,650.00 2 450.97 58,650.00
64 64 800467805 MATTERN DAWN 43,200.00 1 383.11 43,200.00
64 64 800468183 BLACKWELL JANIS 48,800.00 2 414.79 48,776.63
64 64 800469124 PUGH STEVEN M 102,000.00 1 904.56 102,000.00
64 64 800469546 MYNDERSE BARENT P 432,000.00 1 3,398.54 431,751.46
64 64 800470700 CHOWDHURY NAZIM U 78,960.00 3 593.20 78,909.65
64 64 800471278 HOPLOCK EDWARD 120,000.00 1 1,097.69 120,000.00
64 64 800471716 KLINGER GARRY 32,200.00 2 331.21 32,190.79
64 64 800471732 ZFIRA YARON L 288,000.00 1 3,157.74 288,000.00
64 64 800472367 ROWSELL CAROLYN 84,150.00 8 769.75 84,150.00
64 64 800472540 HORNER RODNEY S 90,000.00 3 781.51 89,959.12
64 64 800472557 KLINGER GARRY 32,200.00 2 331.21 32,190.79
64 64 800473449 CARR RAE MARIE 46,800.00 1 454.55 46,800.00
64 64 800476970 LEWIS BERNADETTE 148,500.00 3 1,248.67 148,426.96
64 64 800477085 GARDNER RICHARD G III 152,100.00 1 1,320.76 152,100.00
64 64 800477119 SALINAS JOHNNY 132,000.00 5 1,232.20 131,950.30
64 64 800478919 DICKSON STEPHANIE 90,950.00 1 756.48 90,950.00
64 64 800479750 ARENAS GABRIEL 173,700.00 8 1,289.72 173,586.37
64 64 800480220 FRY CLAUDIA M 139,100.00 1 1,169.63 139,100.00
64 64 800480444 JONES CHAD E 76,000.00 7 670.62 76,000.00
64 64 800480527 KEITT LAZARIUS 36,750.00 2 315.74 36,750.00
64 64 800481335 KONTOS CHRIS 226,400.00 1 2,049.84 226,307.58
64 64 800482408 DUFFY THOMAS MARTIN 403,750.00 1 3,580.55 403,750.00
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Pool ID Sale ID Account Ratio Date Rate Origination Occupied
- ------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 64 800431967 90.0 12/01/99 8.750 490,000.00 Y
64 64 800433252 80.0 12/01/99 13.375 210,000.00 Y
64 64 800434839 85.0 01/01/00 9.250 128,000.00 Y
64 64 800435042 67.0 07/01/98 9.500 94,000.00 Y
64 64 800435463 80.9 01/01/00 9.500 42,000.00 Y
64 64 800437493 85.0 07/01/98 9.750 678,000.00 Y
64 64 800438368 69.0 01/01/00 9.875 103,500.00 Y
64 64 800439622 67.7 01/01/00 11.000 118,000.00 Y
64 64 800439697 80.0 05/01/98 11.875 490,000.00 Y
64 64 800439747 90.0 06/01/98 10.250 166,750.00 Y
64 64 800440315 69.7 12/01/99 10.000 152,000.00 N
64 64 800441495 75.4 01/01/00 9.500 124,000.00 Y
64 64 800444408 85.0 06/01/98 11.875 110,000.00 Y
64 64 800444739 90.0 12/01/99 11.125 250,000.00 Y
64 64 800444960 90.0 01/01/00 10.750 250,000.00 Y
64 64 800447500 90.0 12/01/99 11.125 280,000.00 Y
64 64 800448193 79.7 12/01/99 11.250 165,500.00 Y
64 64 800448284 80.0 01/01/00 9.625 174,500.00 Y
64 64 800448300 80.0 05/01/98 11.250 245,000.00 Y
64 64 800448870 79.9 01/01/00 9.750 139,900.00 Y
64 64 800449266 85.8 06/01/98 11.000 277,500.00 Y
64 64 800450371 90.0 06/01/98 9.500 178,333.00 Y
64 64 800451643 74.2 01/01/00 8.375 202,000.00 Y
64 64 800457772 85.0 12/01/99 10.625 178,000.00 Y
64 64 800458416 90.0 01/01/00 10.125 136,000.00 Y
64 64 800459588 85.0 01/01/00 11.000 70,000.00 Y
64 64 800460784 85.0 01/01/00 10.000 120,000.00 Y
64 64 800461006 66.6 12/01/99 9.500 90,000.00 Y
64 64 800462103 89.6 01/01/00 10.125 285,000.00 Y
64 64 800464646 80.0 07/01/98 10.250 126,000.00 Y
64 64 800465684 85.0 01/01/00 11.875 40,000.00 Y
64 64 800466690 85.0 01/01/00 8.500 69,000.00 Y
64 64 800467805 90.0 01/01/00 10.125 48,000.00 Y
64 64 800468183 80.0 12/01/99 9.625 61,000.00 Y
64 64 800469124 85.0 01/01/00 10.125 120,000.00 Y
64 64 800469546 90.0 12/01/99 8.750 480,000.00 Y
64 64 800470700 80.0 06/01/98 8.250 98,700.00 N
64 64 800471278 89.5 01/01/00 10.500 134,000.00 Y
64 64 800471716 70.0 12/01/99 12.000 46,000.00 N
64 64 800471732 80.0 12/01/99 12.875 360,000.00 Y
64 64 800472367 85.0 01/01/00 10.500 99,000.00 Y
64 64 800472540 90.0 12/01/99 9.875 100,000.00 Y
64 64 800472557 70.0 12/01/99 12.000 46,000.00 N
64 64 800473449 65.0 01/01/00 11.250 72,000.00 N
64 64 800476970 90.0 06/01/98 9.500 165,000.00 Y
64 64 800477085 90.0 01/01/00 9.875 169,000.00 Y
64 64 800477119 80.0 12/01/99 10.750 165,000.00 Y
64 64 800478919 85.0 01/01/00 9.375 107,000.00 Y
64 64 800479750 74.9 12/01/99 8.125 231,623.00 Y
64 64 800480220 79.9 01/01/00 9.500 173,900.00 Y
64 64 800480444 80.0 01/01/00 9.625 95,000.00 Y
64 64 800480527 75.0 01/01/00 9.750 49,000.00 Y
64 64 800481335 80.0 12/01/99 10.375 283,000.00 Y
64 64 800482408 85.0 01/01/00 10.125 475,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 3 1/29/98
Alliance Funding Sale Schedule B - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1997-4 Class 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Pool ID Sale ID Account Name Origination Property Int & Prin Balance
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 64 800482713 MILLER CLINTON 199,750.00 4 1,997.18 199,750.00
64 64 800484016 CARSLAKE MURRAY 400,000.00 1 3,218.49 400,000.00
64 64 800484354 ALLEN DARLENE 157,500.00 2 1,253.14 157,411.70
64 64 800484792 ALLEN DARLENE 140,000.00 2 1,189.98 139,932.94
64 64 800485021 PAYNE DONNA S 49,600.00 1 529.36 49,600.00
64 64 800485955 LIEBERMAN RAY A JR 112,625.00 1 957.30 112,625.00
64 64 800486243 ROBERTS HUERETTA P 100,700.00 8 810.25 100,700.00
64 64 800487035 POULOS GEORGE 148,500.00 4 1,344.53 148,500.00
64 64 800487191 TRIVEDI LUCINDA A 361,250.00 1 3,037.58 361,250.00
64 64 800488520 CURRY CHRISTOPHE J 56,625.00 8 476.13 56,597.15
64 64 800488553 HUNARA ANTHONY 55,000.00 1 462.47 55,000.00
64 64 800489361 KELLY CANDICE A 122,400.00 3 1,131.09 122,400.00
64 64 800490617 BAUX STEPHEN G 110,000.00 1 945.07 110,000.00
64 64 800490765 WILLIAMS LATRICE 49,500.00 1 425.28 49,476.91
64 64 800491102 KELLEY JAMES D 240,000.00 8 1,996.20 240,000.00
64 64 800491763 OSBUN BRUCE H 83,000.00 7 814.03 82,972.74
64 64 800492274 CONNORS TIM 480,000.00 1 4,036.10 480,000.00
64 64 800492563 BROWN JONES MAKITA T 45,900.00 1 458.93 45,900.00
64 64 800492944 HORN ROBERT F JR 54,000.00 1 478.88 54,000.00
64 64 800493090 LURIE MARK 102,000.00 3 811.56 102,000.00
64 64 800493918 HOLMES KENNETH 77,350.00 7 811.60 77,350.00
64 64 800494601 SANTOS MIGUEL 124,000.00 1 1,145.88 124,000.00
64 64 800494916 BRODBECK ALBERT B 440,000.00 1 4,824.32 440,000.00
64 64 800496051 MONACO DAVID L 76,000.00 1 811.12 76,000.00
64 64 800496440 CIPOLLA CHARLES J 149,600.00 1 1,150.29 149,600.00
64 64 800496481 MANN ALISON 140,000.00 1 1,280.64 140,000.00
64 64 800496879 TAMAR KYRON C 284,000.00 8 2,466.11 284,000.00
64 64 800496929 CARSLAKE MURRAY 182,000.00 3 1,513.78 182,000.00
64 64 800497356 MATTHEW JAMES M 318,600.00 8 2,649.95 318,600.00
64 64 800498917 MATTHEWS THOMAS E JR 233,550.00 1 1,921.36 233,550.00
64 64 800499774 MAGLIANE THOMAS 40,050.00 3 355.17 40,050.00
64 64 800500357 RICHMOND GARY W 111,200.00 1 1,186.79 111,200.00
64 64 800501090 ALLEN KIM T 125,500.00 1 1,183.33 125,500.00
64 64 800501512 MOORE MARVIN 51,500.00 1 480.74 51,500.00
64 64 800502486 BRADSHAW HAZELYN 126,000.00 1 1,117.40 126,000.00
64 64 800502726 DOOGAN WILLIAM T 417,000.00 1 3,506.37 416,103.36
64 64 800504961 VALENCIA IMELDA 36,720.00 2 342.78 36,706.18
64 64 800505059 NAOMI JOHN J 396,000.00 1 3,438.66 396,000.00
64 64 800505315 RYSER KAREN RAE 157,500.00 1 1,211.04 157,500.00
64 64 800505943 JOHNSON ANTONY 36,750.00 2 322.51 36,750.00
64 64 800507527 MECCA WILLIAM A JR 71,600.00 1 648.27 71,600.00
64 64 800508384 BILLINGSLEA YOLANDA M 145,000.00 3 1,219.24 145,000.00
64 64 800508517 SLUITER CHERYL A 78,300.00 1 637.07 78,300.00
64 64 800508624 RAINEY SHERYL 187,000.00 1 1,869.70 187,000.00
64 64 800508632 SANDERS SAMUEL J JR 54,000.00 1 468.91 54,000.00
64 64 800508699 TYLER CHARLES 72,000.00 1 638.51 72,000.00
64 64 800508970 HUGHES GLEN E 243,000.00 1 1,999.10 243,000.00
64 64 800511354 MARKUT CECYLIA 80,000.00 4 724.33 80,000.00
64 64 800511701 GRUNDER DARYL R 83,250.00 1 692.43 83,250.00
64 64 800513061 CARWELL IRA 39,100.00 1 364.99 39,100.00
64 64 800514168 MORENO-SALDA ALFONSO 48,000.00 5 457.12 48,000.00
64 64 800517112 DUNCAN JAMES L 99,000.00 1 805.50 99,000.00
64 64 800517542 CATES WESLEY 42,000.00 3 360.84 42,000.00
64 64 800518540 LOUKOPOULOS LUKAS J 247,500.00 1 2,013.74 247,500.00
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Pool ID Sale ID Account Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 64 800482713 85.0 01/01/00 11.625 235,000.00 Y
64 64 800484016 80.0 01/01/00 9.000 500,000.00 Y
64 64 800484354 70.0 12/01/99 8.875 225,000.00 N
64 64 800484792 70.0 12/01/99 9.625 200,000.00 N
64 64 800485021 80.0 01/01/00 12.500 62,000.00 Y
64 64 800485955 85.0 01/01/00 9.625 132,500.00 Y
64 64 800486243 89.9 07/01/98 9.000 111,900.00 Y
64 64 800487035 90.0 01/01/00 10.375 165,000.00 Y
64 64 800487191 85.0 01/01/00 9.500 425,000.00 Y
64 64 800488520 75.0 01/01/00 9.500 75,500.00 Y
64 64 800488553 73.8 01/01/00 9.500 74,500.00 Y
64 64 800489361 80.0 12/01/99 10.625 153,000.00 Y
64 64 800490617 70.9 01/01/00 9.750 155,000.00 Y
64 64 800490765 90.0 12/05/99 9.750 55,000.00 Y
64 64 800491102 74.4 01/01/00 9.375 322,500.00 Y
64 64 800491763 88.2 12/01/99 11.375 94,000.00 Y
64 64 800492274 80.0 01/01/00 9.500 600,000.00 Y
64 64 800492563 85.0 01/01/00 11.625 54,000.00 Y
64 64 800492944 90.0 01/01/00 10.125 60,000.00 Y
64 64 800493090 81.6 01/01/00 8.875 125,000.00 Y
64 64 800493918 85.0 01/01/00 11.250 91,000.00 Y
64 64 800494601 80.0 01/01/00 10.625 155,000.00 Y
64 64 800494916 80.0 01/01/00 12.875 550,000.00 Y
64 64 800496051 80.0 01/01/00 12.500 95,000.00 Y
64 64 800496440 80.0 01/01/00 8.500 187,000.00 Y
64 64 800496481 80.0 01/01/00 10.500 175,000.00 Y
64 64 800496879 80.0 01/01/00 9.875 355,000.00 Y
64 64 800496929 70.0 01/01/00 9.375 260,000.00 N
64 64 800497356 90.0 01/01/00 9.375 354,000.00 Y
64 64 800498917 90.0 01/01/00 9.250 259,500.00 Y
64 64 800499774 90.0 01/01/00 10.125 44,500.00 Y
64 64 800500357 80.0 01/01/00 12.500 139,000.00 Y
64 64 800501090 84.7 01/01/00 10.875 148,000.00 Y
64 64 800501512 83.0 01/01/00 10.750 62,000.00 Y
64 64 800502486 90.0 01/01/00 10.125 140,000.00 Y
64 64 800502726 60.8 10/01/99 9.500 685,000.00 Y
64 64 800504961 80.0 12/01/99 10.750 45,900.00 Y
64 64 800505059 90.0 07/01/98 9.875 440,000.00 Y
64 64 800505315 90.0 01/01/00 8.500 175,000.00 Y
64 64 800505943 75.0 01/01/00 10.000 49,000.00 Y
64 64 800507527 80.0 01/01/00 10.375 89,500.00 Y
64 64 800508384 87.8 01/01/00 9.500 165,000.00 Y
64 64 800508517 87.0 01/01/00 9.125 90,000.00 Y
64 64 800508624 85.0 01/01/00 11.625 220,000.00 Y
64 64 800508632 90.0 01/01/00 9.875 60,000.00 Y
64 64 800508699 90.0 01/01/00 10.125 80,000.00 Y
64 64 800508970 90.0 01/01/00 9.250 270,000.00 Y
64 64 800511354 80.0 01/01/00 10.375 100,000.00 N
64 64 800511701 90.0 01/01/00 9.375 92,500.00 Y
64 64 800513061 85.0 01/01/00 10.750 46,000.00 Y
64 64 800514168 75.0 01/01/00 11.000 64,000.00 N
64 64 800517112 90.0 01/01/00 9.125 110,000.00 Y
64 64 800517542 70.0 01/01/00 9.750 60,000.00 N
64 64 800518540 88.3 01/01/00 9.125 280,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4 1/29/98
Alliance Funding Sale Schedule B - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1997-4 Class 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Pool ID Sale ID Account Name Origination Property Int & Prin Balance
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 64 800519696 PURO JOSEPH 88,000.00 1 964.86 88,000.00
64 64 800520660 GLICKSTEIN JERRY 110,500.00 3 1,031.50 110,500.00
64 64 800520793 COVARRUBIAS GLORIA 105,600.00 1 1,035.69 105,600.00
64 64 800520819 SOLIS FRANCISCA 43,200.00 1 387.12 43,200.00
64 64 800521692 SHEELY ANNETTE 64,500.00 1 583.99 64,500.00
64 64 800522344 REAUX CLIFTON M 285,000.00 1 2,580.41 285,000.00
64 64 800522674 WINTERS RICHARD 24,750.00 2 199.14 24,750.00
64 64 800523771 PEREZ RICHARD R 168,750.00 1 1,418.94 168,750.00
64 64 800525321 MAY ANDREW J 115,500.00 3 1,210.32 115,500.00
64 64 800525909 MENDOZA RAUL S 170,000.00 1 1,476.20 170,000.00
64 64 800526469 OLAYINKA OLUSOJI C 111,600.00 1 989.69 111,600.00
64 64 800528986 ELLIOTT THOMAS L 183,950.00 1 1,597.33 183,950.00
64 64 800530339 OVERLAND JODY R 188,910.00 8 1,588.46 188,910.00
64 64 800531857 WATSON JOHN 200,000.00 8 1,609.25 200,000.00
64 64 800532095 WASIE SANDRA L 79,200.00 1 845.27 79,200.00
64 64 800538175 MCKENNA EDWIN H 160,000.00 1 1,287.40 160,000.00
64 64 800542805 LANE MICHELE L 103,275.00 1 935.06 103,275.00
64 64 800542821 PETH ERIC W 80,000.00 2 587.01 80,000.00
64 64 800544678 GUZMAN CATHERINE S 65,450.00 1 666.94 65,430.74
64 SB588 161544309 ROBISON DIANE 204,000.00 1 1,771.43 203,719.67
64 SB588 161551155 SQUIRES TERRY W 48,800.00 1 455.54 48,800.00
64 SB588 161552542 THARP DAVID W 66,000.00 1 525.13 65,962.99
64 SB588 161553508 ALBAN JAIME M 145,600.00 1 1,237.58 145,389.07
64 SB588 161553839 WILLIAMS CHERYL 59,400.00 1 526.77 59,374.42
64 SB588 161558424 COHEN ANDREW 96,000.00 1 860.26 95,959.74
64 SB588 161560750 THORN MARK S 38,400.00 1 417.29 38,390.71
64 SB588 161560792 WILLIAMS NORMAN E 87,100.00 1 748.32 86,977.11
64 SB588 161564398 LOWERY LYNN C 121,500.00 1 1,100.07 121,400.37
64 SB588 161565510 MATTINSON DANIEL R 146,800.00 1 1,342.84 146,800.00
64 SB588 161567136 SMITH SHERRI ANN 42,500.00 1 404.74 42,469.54
64 SB588 161568233 RUTLEDGE THOMAS H 154,800.00 1 1,430.50 154,740.13
64 SB588 161573621 LUCIUS RITA 136,000.00 3 1,168.45 135,808.09
64 SB588 161574223 PARKER GERALD 117,000.00 1 1,048.44 116,950.94
64 SB588 161574900 LOUKAS PETER J 75,000.00 1 658.18 75,000.00
64 SB588 161575600 GARCIA FELIX 139,700.00 4 1,477.42 139,663.24
64 SB588 161578216 WILLIAMS CAROL A 172,000.00 3 1,493.56 172,000.00
64 SB588 161578471 SPUDWILLS STEPHEN E 121,500.00 1 1,100.07 121,450.40
64 SB588 161578547 STEPNIEWSKI STEVEN J 191,200.00 1 1,838.92 191,200.00
64 SB588 161578711 CRAWFORD TIMOTHY W 204,850.00 1 2,087.42 204,789.74
64 SB588 161578729 PENA ROBERTO 60,800.00 1 539.19 60,800.00
64 SB588 161579818 SMITH JERRY 54,000.00 1 382.21 53,921.59
64 SB588 161582374 ROSENBAUM RICHARD 63,000.00 1 617.88 62,958.42
64 SB588 161582796 DILLARD LESLIE 26,000.00 1 274.97 26,000.00
64 SB588 161582853 WARD MICHAEL L 36,000.00 1 319.26 36,000.00
64 SB588 161584867 KYLES BETTY 65,000.00 1 499.79 64,960.63
64 SB588 161585146 FELTON JAMES 75,100.00 4 645.23 75,029.63
64 SB588 161585344 PONIKIEWSKI KRIS J 134,400.00 1 1,229.41 134,400.00
64 SB588 161585641 GARDNER JANI 297,500.00 5 2,447.46 297,345.77
64 SB588 161586219 SCHULLO FREDERICK 44,100.00 4 378.89 44,100.00
64 SB588 161586235 SIEBERT KATHLEEN J 71,200.00 1 780.66 71,183.26
64 SB588 161586367 MORROW JAMES 56,100.00 1 560.91 56,100.00
64 SB588 161587175 MAYNARD RALPH E 89,200.00 1 841.06 89,200.00
64 SB588 161588603 SIMMONS ERIC L 15,400.00 1 136.57 15,400.00
64 SB588 161589403 STULL LINCOLN ALLEN 184,500.00 1 1,722.27 184,430.54
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Pool ID Sale ID Account Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 64 800519696 80.0 01/01/00 12.875 110,000.00 Y
64 64 800520660 85.0 01/01/00 10.750 130,000.00 Y
64 64 800520793 80.0 01/01/00 11.375 132,000.00 Y
64 64 800520819 90.0 01/01/00 10.250 48,000.00 Y
64 64 800521692 75.0 01/01/00 10.375 86,000.00 Y
64 64 800522344 75.0 07/01/98 10.375 380,000.00 Y
64 64 800522674 75.0 01/01/00 9.000 33,000.00 Y
64 64 800523771 75.0 01/01/00 9.500 225,000.00 Y
64 64 800525321 70.0 07/01/98 12.250 165,000.00 Y
64 64 800525909 89.4 01/01/00 9.875 190,000.00 Y
64 64 800526469 90.0 01/01/00 10.125 124,000.00 Y
64 64 800528986 89.9 01/01/00 9.875 204,424.00 Y
64 64 800530339 89.5 01/01/00 9.500 211,000.00 Y
64 64 800531857 80.0 01/01/00 9.000 250,000.00 N
64 64 800532095 80.0 01/01/00 12.500 99,000.00 Y
64 64 800538175 80.0 01/01/00 9.000 200,000.00 Y
64 64 800542805 85.0 01/01/00 10.375 121,500.00 Y
64 64 800542821 66.6 01/01/00 8.000 120,000.00 Y
64 64 800544678 85.0 01/01/00 11.875 77,000.00 Y
64 SB588 161544309 80.0 10/01/99 9.875 255,000.00 Y
64 SB588 161551155 86.3 12/01/99 10.750 56,500.00 Y
64 SB588 161552542 60.0 12/01/99 8.875 110,000.00 Y
64 SB588 161553508 80.0 10/01/99 9.625 182,000.00 Y
64 SB588 161553839 90.0 12/01/99 10.125 66,000.00 Y
64 SB588 161558424 84.9 06/01/98 10.250 113,000.00 Y
64 SB588 161560750 80.0 12/01/99 12.750 48,000.00 Y
64 SB588 161560792 84.9 10/01/99 9.750 102,500.00 Y
64 SB588 161564398 90.0 10/01/99 10.375 135,000.00 Y
64 SB588 161565510 80.0 07/01/98 10.500 183,500.00 Y
64 SB588 161567136 85.0 10/01/99 11.000 50,000.00 Y
64 SB588 161568233 88.4 12/01/99 10.625 175,000.00 Y
64 SB588 161573621 80.0 04/01/98 9.750 170,000.00 Y
64 SB588 161574223 90.0 06/01/98 10.250 130,000.00 Y
64 SB588 161574900 65.9 06/01/98 10.000 113,700.00 Y
64 SB588 161575600 64.9 12/01/99 12.375 215,000.00 Y
64 SB588 161578216 76.4 01/01/00 9.875 225,000.00 Y
64 SB588 161578471 89.3 12/01/99 10.375 136,000.00 Y
64 SB588 161578547 84.9 12/01/99 11.125 225,000.00 Y
64 SB588 161578711 85.0 12/01/99 11.875 241,000.00 Y
64 SB588 161578729 89.4 01/01/00 10.125 68,000.00 Y
64 SB588 161579818 78.8 05/01/98 7.625 68,500.00 Y
64 SB588 161582374 37.2 11/01/99 11.375 169,000.00 Y
64 SB588 161582796 65.0 12/01/99 12.375 40,000.00 N
64 SB588 161582853 90.0 01/01/00 10.125 40,000.00 Y
64 SB588 161584867 66.3 06/01/98 8.500 98,000.00 Y
64 SB588 161585146 88.3 11/01/99 9.750 85,000.00 Y
64 SB588 161585344 70.0 07/01/98 10.500 192,000.00 Y
64 SB588 161585641 85.0 12/01/99 9.250 350,000.00 Y
64 SB588 161586219 70.0 07/01/98 9.750 63,000.00 N
64 SB588 161586235 80.0 12/01/99 12.875 89,000.00 Y
64 SB588 161586367 85.0 01/01/00 11.625 66,000.00 Y
64 SB588 161587175 84.9 01/01/00 10.875 105,000.00 Y
64 SB588 161588603 66.9 12/01/99 10.125 23,000.00 N
64 SB588 161589403 75.0 06/01/98 10.750 246,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 5 1/29/98
Alliance Funding Sale Schedule B - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1997-4 Class 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Pool ID Sale ID Account Name Origination Property Int & Prin Balance
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 SB588 161589791 LANDIS SHANNON N 66,200.00 1 674.58 66,180.52
64 SB588 161589825 GRIFFITH PAULINE 240,000.00 1 2,195.37 239,904.63
64 SB588 161590450 RAGAN TERESA G 65,100.00 1 701.11 65,083.80
64 SB588 161590583 RODWELL WILLIAM I 131,200.00 1 1,103.20 131,200.00
64 SB588 161592316 MURREY MARTIN J 100,000.00 1 905.41 99,959.17
64 SB588 161593090 ISLAM MOHAMMED 55,800.00 3 494.85 55,775.96
64 SB588 161593918 LAND JOHN M 131,500.00 1 1,215.19 131,500.00
64 SB588 161593975 HICKS CHARLES E 21,000.00 1 192.10 20,991.65
64 SB588 161594353 MURRY STANFORD 76,500.00 1 601.83 76,455.98
64 SB588 161595483 WARD JAMES 92,000.00 1 981.88 91,976.45
64 SB588 161595558 STURGILL BRETT C 58,400.00 1 623.28 58,400.00
64 SB588 161595749 MERCADO RUDY 100,200.00 1 1,001.84 100,200.00
64 SB588 161595988 ORELLANA JOSE 131,500.00 1 1,227.53 131,450.49
64 SB588 161597240 VANBUREN PHILIP 28,000.00 1 230.35 28,000.00
64 SB588 161597257 RITCHIE JAMES R JR 87,500.00 1 825.03 87,467.94
64 SB588 161598149 SPIES FRANK C 282,600.00 1 2,506.16 282,600.00
64 SB588 161598271 FETTY ROBBIE J 43,200.00 1 383.11 43,181.39
64 SB588 161598297 BRECKENRIDGE JOEL 48,000.00 1 407.99 47,977.01
64 SB588 161599642 GRAB JEFFREY A 224,400.00 1 1,907.38 224,292.49
64 SB588 161600275 GIVENS LEROY 43,300.00 1 404.20 43,300.00
64 SB588 161600333 LEWIS LINDA 49,500.00 1 438.98 49,500.00
64 SB588 161600606 HESS JENNIFER 24,600.00 1 222.73 24,600.00
64 SB588 161602396 MILLER CLARE R 165,000.00 1 1,478.57 164,930.81
64 SB588 161602412 HORSTMEIER KAREN L 270,000.00 1 2,028.42 269,827.83
64 SB588 161602834 MCQUISTON THOMAS A 110,200.00 1 946.79 110,200.00
64 SB588 161603618 DOUGLAS JOSEPH P JR 48,000.00 1 489.12 48,000.00
64 SB588 161603774 HARDEN DARYL D 48,000.00 1 381.91 48,000.00
64 SB588 161603808 ALEXANDER CHARLES 44,000.00 1 448.36 44,000.00
64 SB588 161603816 VADEN STEPHANIE 31,200.00 1 332.98 31,200.00
64 SB588 161604244 QUARANTA SALVATORE 200,000.00 1 1,755.14 200,000.00
64 SB588 161604269 STEVERDING AMY M 82,300.00 1 699.54 82,260.57
64 SB588 161604848 WAGNER STEVEN M 49,300.00 1 410.05 49,300.00
64 SB588 161605332 SUAREZ ANA M 99,300.00 3 853.14 99,300.00
64 SB588 161605811 PARAFINO GUERRA 25,000.00 2 214.79 25,000.00
64 SB588 161605969 PRESTON JEFFERY A 71,200.00 1 759.89 71,200.00
64 SB588 161606009 HANCOOK PAUL 101,600.00 1 799.29 101,541.54
64 SB588 161606033 BROWN ANTHONY C 38,400.00 1 322.89 38,400.00
64 SB588 161606611 CASTELLANOS REYNA 130,000.00 3 1,177.03 130,000.00
64 SB588 161606769 AL-KHAFAJI REZAQ 45,000.00 3 403.25 45,000.00
64 SB588 161607700 NAVARRO MICHAEL 123,250.00 1 1,208.79 123,209.52
64 SB588 161608385 SHEPARD KEVIN J 97,700.00 1 921.20 97,700.00
64 SB588 161608617 NEMEH JERRY 95,200.00 1 835.45 95,158.33
64 SB588 161609185 KEENE CHRISTINE L 103,000.00 1 1,099.28 103,000.00
64 SB588 161609995 WILSON ALLIE MAE 76,000.00 1 673.99 76,000.00
64 SB588 161610704 CNOTA AGNIESZKA 217,800.00 1 1,851.28 217,800.00
64 SB588 161611199 BURNS JAMES A 87,300.00 1 774.20 87,262.39
64 SB588 161613880 LOPEZ HENRIETTA GALLEGOS 103,200.00 3 1,012.15 103,200.00
64 SB588 161615703 SINIFT TIMOTHY L 95,200.00 1 791.83 95,200.00
64 SB588 161615752 BOWEN JOYCE E 60,300.00 1 512.54 60,300.00
64 SB588 161616081 MARTIN SHONDA L 44,000.00 1 469.59 44,000.00
64 SB588 161616396 DUNWIDDIE FREDERICK JR 35,600.00 1 322.32 35,600.00
64 SB588 161617451 POORE RODNEY K 93,500.00 1 794.75 93,399.95
64 SB588 161617469 FOLEY PHYLLIS M 73,100.00 1 689.25 73,100.00
64 SB588 161617782 PEMBROOK JEROME 90,000.00 1 716.09 90,000.00
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Pool ID Sale ID Account Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 SB588 161589791 84.9 12/01/99 11.875 77,888.00 Y
64 SB588 161589825 84.8 06/01/98 10.500 283,000.00 Y
64 SB588 161590450 70.0 12/01/99 12.625 93,000.00 Y
64 SB588 161590583 74.9 01/01/00 9.500 175,000.00 Y
64 SB588 161592316 80.0 12/01/99 10.375 125,000.00 Y
64 SB588 161593090 90.0 12/01/99 10.125 62,000.00 Y
64 SB588 161593918 58.4 01/01/00 10.625 225,000.00 Y
64 SB588 161593975 60.0 12/01/99 10.500 35,000.00 N
64 SB588 161594353 85.0 12/01/99 8.750 90,000.00 Y
64 SB588 161595483 80.0 12/01/99 12.500 115,000.00 Y
64 SB588 161595558 80.0 01/01/00 12.500 73,000.00 Y
64 SB588 161595749 84.2 01/01/00 11.625 119,000.00 Y
64 SB588 161595988 84.8 12/01/99 10.750 155,000.00 Y
64 SB588 161597240 77.7 01/01/00 9.250 36,000.00 Y
64 SB588 161597257 84.9 12/01/99 10.875 103,000.00 Y
64 SB588 161598149 90.0 01/01/00 10.125 314,000.00 Y
64 SB588 161598271 86.4 12/01/99 10.125 50,000.00 Y
64 SB588 161598297 80.0 12/01/99 9.625 60,000.00 Y
64 SB588 161599642 80.0 12/01/99 9.625 280,500.00 Y
64 SB588 161600275 84.9 12/01/99 10.750 51,000.00 Y
64 SB588 161600333 88.3 01/01/00 10.125 56,000.00 Y
64 SB588 161600606 68.3 01/01/00 10.375 36,000.00 Y
64 SB588 161602396 82.0 06/01/98 10.250 201,000.00 Y
64 SB588 161602412 76.0 06/01/98 8.250 355,000.00 Y
64 SB588 161602834 85.8 01/01/00 9.750 128,400.00 Y
64 SB588 161603618 80.0 01/01/00 11.875 60,000.00 Y
64 SB588 161603774 78.6 01/01/00 8.875 61,000.00 Y
64 SB588 161603808 80.0 01/01/00 11.875 55,000.00 Y
64 SB588 161603816 80.0 01/01/00 12.500 39,000.00 Y
64 SB588 161604244 64.5 01/01/00 10.000 310,000.00 Y
64 SB588 161604269 89.9 12/01/99 9.625 91,500.00 Y
64 SB588 161604848 85.0 01/01/00 9.375 58,000.00 Y
64 SB588 161605332 82.7 01/01/00 9.750 120,000.00 Y
64 SB588 161605811 59.5 01/01/00 9.750 42,000.00 N
64 SB588 161605969 80.0 01/01/00 12.500 89,000.00 Y
64 SB588 161606009 79.0 06/01/98 8.750 128,500.00 Y
64 SB588 161606033 76.8 01/01/00 9.500 50,000.00 N
64 SB588 161606611 66.6 01/01/00 10.375 195,000.00 Y
64 SB588 161606769 90.0 01/01/00 10.250 50,000.00 Y
64 SB588 161607700 85.0 06/01/98 11.375 145,000.00 Y
64 SB588 161608385 84.9 01/01/00 10.875 115,000.00 Y
64 SB588 161608617 70.0 06/01/98 10.000 136,000.00 Y
64 SB588 161609185 79.8 01/01/00 12.500 129,000.00 Y
64 SB588 161609995 73.7 01/01/00 10.125 103,000.00 Y
64 SB588 161610704 89.2 01/01/00 9.625 244,000.00 Y
64 SB588 161611199 90.0 01/01/00 10.125 97,000.00 Y
64 SB588 161613880 80.0 07/01/98 11.375 129,000.00 Y
64 SB588 161615703 80.0 01/01/00 9.375 119,000.00 Y
64 SB588 161615752 84.9 01/01/00 9.625 71,000.00 Y
64 SB588 161616081 80.0 01/01/00 12.500 55,000.00 Y
64 SB588 161616396 74.9 01/01/00 10.375 47,500.00 Y
64 SB588 161617451 85.0 01/01/00 9.625 110,000.00 Y
64 SB588 161617469 85.0 01/01/00 10.875 86,000.00 Y
64 SB588 161617782 56.2 01/01/00 8.875 160,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 6 1/29/98
Alliance Funding Sale Schedule B - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1997-4 Class 2 - Initial Pool of Adjustable Rate Mortgages - Settlement 12/22/97
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Pool ID Sale ID Account Name Origination Property Int & Prin Balance
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 SB593 161539101 SPREEMAN STEVE L 118,500.00 1 1,095.06 118,314.18
64 SB593 161558440 REAGAN MAUREEN R 87,500.00 1 883.23 87,446.82
64 SB593 161561287 ROBERTS DORIS A 66,800.00 1 778.30 66,753.23
64 SB593 161569850 THOMPSON RONDA 67,500.00 3 707.33 67,481.73
64 SB593 161575014 HOOPINGARNER CHARLES FRAN 68,000.00 1 725.74 68,000.00
64 SB593 161585393 MADISON DONALD 132,800.00 1 1,417.32 132,800.00
64 SB593 161586227 ALGARRAI HAMED 43,200.00 1 363.25 43,157.33
64 SB593 161590005 HAMADE HANAN 32,400.00 1 281.35 32,400.00
64 SB593 161591417 HABIBOVIC SENAD 55,000.00 1 462.47 54,945.68
64 SB593 161594130 JONES DAVID 33,600.00 1 282.53 33,600.00
64 SB593 161594379 LARSEN STEVEN D 61,000.00 3 458.27 61,000.00
64 SB593 161594890 STEFANCIN JOCELYN 124,100.00 1 1,123.61 124,100.00
64 SB593 161596168 COHEN JEFF 248,000.00 1 2,338.37 248,000.00
64 SB593 161596275 ALLEN KENNETH R 75,700.00 1 793.26 75,700.00
64 SB593 161596358 PORTER JAMES E 60,000.00 1 571.39 60,000.00
64 SB593 161597935 GIRARD JOSEPH T 140,000.00 1 1,589.82 140,000.00
64 SB593 161601828 CREDO EMMANUEL M 93,300.00 1 767.56 93,300.00
64 SB593 161604251 ROHLICEK JAMES P 122,300.00 1 1,222.80 122,300.00
64 SB593 161604822 HAKIM ARJUNA 58,500.00 1 491.90 58,500.00
64 SB593 161604962 LAMBROS SOTIRIOS 50,700.00 1 487.63 50,700.00
64 SB593 161607296 GLOVER LINDA 110,500.00 4 990.19 110,500.00
64 SB593 161608443 WOOD KIMBERLY D 30,100.00 1 286.65 30,100.00
64 SB593 161609920 MAGON BRADLEY J 172,500.00 1 1,497.90 172,500.00
64 SB593 161611165 TOVAR TIMOTEO 35,500.00 1 311.54 35,500.00
64 SB593 161612031 KATTULA NABRAS 93,000.00 1 739.95 93,000.00
64 SB593 161612403 MUSACCHIA JAMES P 57,600.00 1 473.86 57,600.00
64 SB593 161613583 ENGLUND KARL A 110,000.00 3 924.94 110,000.00
64 SB593 161615612 YALDOO ANGIE 147,000.00 1 1,262.96 147,000.00
64 SB593 161615786 FLAHERTY COLOM F 199,000.00 1 1,601.20 199,000.00
64 SB593 161616883 LOPEZ GUADALUPE J 96,000.00 1 1,033.89 96,000.00
64 SB593 161617014 POHLMAN MELVIN A 90,000.00 1 831.69 90,000.00
64 SB593 161617634 WRIGHT MELOTT 71,500.00 5 776.99 71,500.00
64 SB593 161618319 OLIVER ROBERT S 225,200.00 4 1,976.29 225,200.00
64 SB593 161619416 ABDUL AZIZ ABDUL AZIZ ALI 131,700.00 3 1,012.66 131,700.00
64 SB593 161619523 HAYWOOD DUANE 48,000.00 1 470.77 48,000.00
64 SB593 161620448 ABBE MICHELLE L 130,500.00 1 1,157.30 130,500.00
64 SB593 161621248 DARLING SCOTT A 97,200.00 1 861.99 97,200.00
64 SB593 161622600 HARDEN WALLACE DALE 87,900.00 1 779.52 87,900.00
------------------------------------------------------- ---------------------------------
307 Sale Total 39,858,518.00 359,638.43 39,843,608.62
307 Grand Total Sub-Pool IV 39,858,518 359,638 39,843,609
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Pool ID Sale ID Account Ratio Date Rate Origination Occupied
- ------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
64 SB593 161539101 75.0 03/01/98 10.625 158,000.00 Y
64 SB593 161558440 84.9 11/01/99 11.750 103,000.00 Y
64 SB593 161561287 80.0 11/01/99 13.750 83,500.00 Y
64 SB593 161569850 73.3 12/01/99 12.250 92,000.00 Y
64 SB593 161575014 80.0 01/01/00 12.500 85,000.00 Y
64 SB593 161585393 80.0 01/01/00 12.500 166,000.00 Y
64 SB593 161586227 80.0 05/01/98 9.500 54,000.00 Y
64 SB593 161590005 90.0 01/01/00 9.875 36,000.00 Y
64 SB593 161591417 67.0 11/01/99 9.500 82,000.00 Y
64 SB593 161594130 80.0 01/01/00 9.500 42,000.00 Y
64 SB593 161594379 21.4 01/01/00 8.250 285,000.00 Y
64 SB593 161594890 85.0 01/01/00 10.375 146,000.00 Y
64 SB593 161596168 84.9 01/01/00 10.875 291,800.00 Y
64 SB593 161596275 73.4 12/01/99 12.250 103,000.00 Y
64 SB593 161596358 69.7 01/01/00 11.000 86,000.00 Y
64 SB593 161597935 70.0 01/01/00 13.375 200,000.00 Y
64 SB593 161601828 75.2 01/01/00 9.250 124,000.00 Y
64 SB593 161604251 84.3 01/01/00 11.625 145,000.00 Y
64 SB593 161604822 90.0 07/01/98 9.500 65,000.00 Y
64 SB593 161604962 65.0 01/01/00 11.125 78,000.00 Y
64 SB593 161607296 85.0 01/01/00 10.250 130,000.00 Y
64 SB593 161608443 66.8 01/01/00 11.000 45,000.00 Y
64 SB593 161609920 63.8 01/01/00 9.875 270,000.00 N
64 SB593 161611165 62.8 01/01/00 10.000 56,500.00 Y
64 SB593 161612031 75.6 01/01/00 8.875 123,000.00 Y
64 SB593 161612403 80.0 01/01/00 9.250 72,000.00 N
64 SB593 161613583 73.3 01/01/00 9.500 150,000.00 Y
64 SB593 161615612 75.3 01/01/00 9.750 195,000.00 Y
64 SB593 161615786 66.3 01/01/00 9.000 300,000.00 Y
64 SB593 161616883 80.0 01/01/00 12.625 120,000.00 Y
64 SB593 161617014 90.0 01/01/00 10.625 100,000.00 Y
64 SB593 161617634 65.0 01/01/00 12.750 110,000.00 Y
64 SB593 161618319 84.9 01/01/00 10.000 265,000.00 Y
64 SB593 161619416 84.9 01/01/00 8.500 155,000.00 Y
64 SB593 161619523 80.0 07/01/98 11.375 60,000.00 Y
64 SB593 161620448 90.0 01/01/00 10.125 145,000.00 Y
64 SB593 161621248 90.0 01/01/00 10.125 108,000.00 Y
64 SB593 161622600 89.6 01/01/00 10.125 98,000.00 Y
------------------- ---------------------------
307 81.3 10.311 49,769,868.00
307 81.3 10.311 49,769,868
</TABLE>
