EXHIBIT 4.2

<PAGE>

                         SUBSEQUENT TRANSFER INSTRUMENT


                  Pursuant to this Subsequent Transfer Instrument (the
"Instrument"), dated April 27, 2000, among Superior Bank FSB, as seller (the
"Seller"), LaSalle Bank National Association, as indenture trustee (the
"Indenture Trustee") and AFC Trust Series 2000-1, issuer of the AFC Mortgage
Loan Asset Backed Notes, Series 2000-1, as purchaser (the "Issuer"), and
pursuant to the Sale and Servicing Agreement, dated as of March 1, 2000, by and
among Superior Bank FSB, as Seller and Servicer, the Issuer and the Indenture
Trustee (the "Sale and Servicing Agreement"), the Seller and the Issuer agree to
the sale by the Seller and the purchase by the Issuer, and pledge by the Issuer
to the Indenture Trustee, 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 Sale and Servicing Agreement.

                  Section 1.        CONVEYANCE OF SUBSEQUENT MORTGAGE LOANS.

                  (a) The Seller, upon receipt of the purchase price therefor,
does hereby sell, transfer, assign, set over and convey to the Issuer, 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 Sale and Servicing Agreement; provided, however that the
Seller reserves and retains all right, title and interest in and to amounts
(including Prepayments, Curtailments and Excess Payments) due or accrued on the
Subsequent Mortgage Loans on or prior to the related Subsequent Cut-off Date.
The Seller, contemporaneously with the delivery of this Agreement, has delivered
or caused to be delivered to the Indenture Trustee or, if a Custodian has been
appointed pursuant to Section 6.12 of the Indenture to the Custodian each item
set forth in Section 2.04 of the Sale and Servicing Agreement. The transfer to
the Issuer by the Seller of the Subsequent Mortgage Loans identified on the
Mortgage Loan Schedule shall be absolute and is intended by the Seller, the
Servicer, the Issuer, the Indenture Trustee, the Noteholders and the
Certificateholders to constitute and to be treated as a sale by the Seller to
the Issuer.

                  (b) The Issuer hereby grants to the Indenture Trustee, as
trustee for the benefit of the Noteholders and the Note Insurer, all of the
Issuer's right, title and interest in and to the Subsequent Mortgage Loans and
the proceeds thereof under the Related Documents, excepting the Depositor's
Yield and all amounts due or accrued on the Subsequent Mortgage Loans on or
prior to the related Subsequent Cut-off Date.

                  (c) The expenses and costs relating to the delivery of the
Subsequent Mortgage Loans, this Instrument and the Sale and Servicing Agreement
shall be borne by the Seller.

                  (d) Additional terms of the sale are set forth on Attachment A
hereto.



<PAGE>




                  Section 2.        REPRESENTATIONS AND WARRANTIES; CONDITIONS
                                    PRECEDENT.

                  (a) The Seller, contemporaneously with the delivery of this
Agreement, hereby affirms the representations and warranties set forth in
Section 3.02 of the Sale and Servicing Agreement that relate to the Subsequent
Mortgage Loans as of the date hereof. The Seller 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 Sale and Servicing Agreement are satisfied as of the
date hereof.

                  (b) All terms and conditions of the Sale 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 Sale 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 Noteholders' expense on direction of the Note Insurer or the
related Majority Noteholders, but only when accompanied by an Opinion of Counsel
to the effect that such recordation materially and beneficially affects the
interests of the Noteholders 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.

                  Section 6.        SUCCESSORS AND ASSIGNS.

                  This Instrument shall inure to the benefit of and be binding
upon the Seller, the Issuer and the Indenture Trustee and their respective
successors and assigns.

                  Section 7.        LIMITATION OF LIABILITY.

                  It is expressly understood and agreed by the parties hereto
that (a) this Agreement is executed and delivered by Wilmington Trust Company,
not individually or personally but solely as Owner Trustee (in such capacity,
the "Owner Trustee") under the Trust Agreement, in the exercise



<PAGE>



of the powers and authority conferred and vested in it under the Trust
Agreement, (b) each of the representations, undertakings and agreements herein
made on the part of the Owner Trustee is made and intended not as personal
representations, undertakings and agreements by Wilmington Trust Company but is
made and intended for the purpose for binding only the Owner Trustee and (c)
under no circumstances shall Wilmington Trust Company be personally liable for
the payment of any indebtedness or expenses of the Owner Trustee or be liable
for the breach or failure of any obligation, representation, warranty or
covenant made or undertaken by the Owner Trustee under this Agreement or the
other related documents.



                                      SUPERIOR BANK FSB

                                      By: /s/ William Bracken
                                          --------------------------------------
                                      Name:   William Bracken
                                      Title:  Chief Financial Officer
                                              Senior Vice President


                                      LASALLE BANK NATIONAL
                                      ASSOCIATION, as Indenture Trustee

                                      By: /s/ Barbara L. Marik
                                          --------------------------------------
                                      Name:   Barbara L Marik
                                      Title:  Assistant Vice President


                                      AFC TRUST SERIES 2000-1

                                      By:  Wilmington Trust Company, not in
                                           its individual capacity but solely as
                                           Owner Trustee

                                      By: /s/ Christopher L. Kaiser
                                          --------------------------------------
                                      Name:   Christopher L. Kaiser
                                      Title:  Vice President


Attachments
-----------

         A.       Additional terms of the sale.
         B.       Schedule of Subsequent Mortgage Loans.



<PAGE>



           AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 2000-1
                       ATTACHMENT A TO SUBSEQUENT TRANSFER
                             INSTRUMENT FOR GROUP 1
                                  Series 2000-1
                                 April 27, 2000


<TABLE>
<CAPTION>
A.
<S>                                                                                             <C>
     1.       Subsequent Cut-off Date:                                                          April 26, 2000
                                                                                                --------------

     2.       Pricing Date:


     3.       Subsequent Transfer Date:                                                         April 27, 2000


                                                                                                --------------
     4.       Aggregate Principal Balance of the Group 1 Subsequent
              Mortgage Loans as of the Subsequent Cut-off Date:                                 $39,922,222.57
                                                                                                 -------------


     5.       Purchase Price for Group 1 Subsequent Mortgage Loans                              $39,922,222.57
                                                                                                 -------------


     6.       Amount for deposit into the Group 1 Interest Coverage
              Account                                                                           $53,121.63


                                                                                                 ---------
     7.       Aggregate Principal Balance of Group 1 Subsequent
              Mortgage Loans that are Permanent Buydown Companion
              Loans                                                                             $0
                                                                                                 -

B.   I.       As to the Group 1 Subsequent Mortgage Loans the subject of
              this Instrument (excluding any Permanent Buydown
              Companion Loans)

     1.       Longest original term to maturity:                                                360 months
                                                                                                ---

     2.       Shortest original term to maturity:                                               120 months
                                                                                                ---

     3.       Lowest Mortgage Rate:                                                             7.250 %
                                                                                                -----

     4.       Greatest Combined Loan-to-Value Ratio:                                            91.900 %
                                                                                                ------

     5.       Greatest Principal Balance:                                                       $991,000.00
                                                                                                 ----------

     6.       Percentage with a first payment date not later than August 1,
              2000                                                                              100.00%
                                                                                                ------

     II.      As to all Group 1 Mortgage Loans (other than any Permanent
              Buydown Companion Loans), upon final transfer of all Group
              1 Subsequent Mortgage Loans:

     1.       Percentage with a first payment date on or prior to July 1,
              2000                                                                              100.00 %
                                                                                                ------

     2.       WAC                                                                               11.440%
                                                                                                ------

     3.       WAM (remaining)                                                                   253.83 months
                                                                                                ------

     4.       Weighted average CLTV                                                             78.36 %
                                                                                                -----




<PAGE>




     5.       Balloon Loans                                                                     28.44 %
                                                                                                -----

     6.       Non-owner occupied Mortgaged Properties                                           5.90 %
                                                                                                ----

     7.       Single Zip Code Concentration                                                     0.94 %
                                                                                                ----

     8.       Condominiums and PUDs                                                             2.92 %
                                                                                                ----

     9.       Single Family Properties                                                          79.31 %
                                                                                                -----

     10.      Multifamily and Mixed Use Properties                                              2.88 %
                                                                                                ----

     11.      Manufactured Homes                                                                14.88 %
                                                                                                -----

     12.      Commercial Properties                                                             0.00 %
                                                                                                ----

     13.      Greatest Principal Balance                                                        $991,000.00
                                                                                                 ----------

     14.      First Liens                                                                       71.98%
                                                                                                -----

     15.      Second Liens                                                                      28.02%
                                                                                                -----

     16.      Percentage with an outstanding balance greater than
              $500,000.00                                                                       0.94%
                                                                                                ----

     17.      WA months since origination on Subsequent Transfers                               2.09 months
                                                                                                ----
</TABLE>




<PAGE>



           AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 2000-1
                       ATTACHMENT A TO SUBSEQUENT TRANSFER
                             INSTRUMENT FOR GROUP 2
                                  Series 2000-1
                                 April 27, 2000



<TABLE>
<CAPTION>
A.
<S>                                                                                             <C>
     1.       Subsequent Cut-off Date:                                                          April  26, 2000
                                                                                                ---------------

     2.       Pricing Date:


     3.       Subsequent Transfer Date:                                                         April 27, 2000
                                                                                                --------------

     4.       Aggregate Principal Balance of the Group 2 Subsequent
              Mortgage Loans as of the Subsequent Cut-off Date:                                 $265,750.00
                                                                                                 ----------

     5.       Purchase Price for Group 2 Subsequent Mortgage Loans:                             $265.750.00
                                                                                                 ----------

     6.       Amount for deposit into the Group 2 Interest Coverage
              Account in respect of Subsequent Mortgage Loans that are
              Deferred Payment Loans                                                            $0
                                                                                                 -


B.   I.       As to the Group 2 Subsequent Mortgage Loans the subject of
              this Instrument:

     1.       Longest original term to maturity:                                                360 months
                                                                                                ---

     2.       Shortest original term to maturity:                                               360 months
                                                                                                ---

     3.       Lowest Gross Margin:                                                              6.500 %
                                                                                                -----

     4.       Lowest Maximum Mortgage Rate:                                                     16.750%
                                                                                                ------

     5.       Greatest LTV.:                                                                    90.000 %
                                                                                                ------

     6.       Greatest Principal Balance:                                                       $148,750.00
                                                                                                 ----------

      7.      Percentage with a first payment date not later than August 1,
              2000                                                                              100.00%
                                                                                                ------

     II.      As to all Group 2 Mortgage Loans, upon final transfer of all
              Group 2 Subsequent Mortgage Loans:

     1.       Weighted Average Gross Margin                                                     6.668 %
                                                                                                -----

     2.       WAM (remaining)                                                                   357.52 months
                                                                                                ------

     3.       Weighted Average LTV.                                                             80.63 %
                                                                                                -----

     4.       Non-owner occupied Mortgaged Properties                                           2.62 %
                                                                                                ----

     5.       Single Zip Code Concentration                                                     0.70 %
                                                                                                ----

     6.       Condominiums and PUDS                                                             2.88 %
                                                                                                ----




<PAGE>




     7.       Single Family                                                                     82.31 %
                                                                                                -----

     8.       Multifamily                                                                       0.00 %
                                                                                                ----

     9.       Mixed Use                                                                         0.00 %
                                                                                                ----

     10.      Commercial                                                                        0.00 %
                                                                                                ----

     11.      Manufactured Homes                                                                14.81 %
                                                                                                -----

     12.      First Liens                                                                       100.00%
                                                                                                ------

     13.      WA months since origination on Subsequent Transfers                               1.23 months
                                                                                                ----

     14.      Percentage with first payment date due on or prior to August
              1, 2000                                                                           100.00%
                                                                                                ------

     15.      Weighted Average Coupon                                                           11.326%
                                                                                                ------

     16.      Weighted Average Maximum Mortgage Rate                                            17.336%
                                                                                                ------

     17.      Greatest Principal Balance                                                        $818,707.97
                                                                                                 ----------

     18.      Percentage with an outstanding principal balance greater than                     2.04%
              $500,000.00                                                                       ----
</TABLE>





<PAGE>


                 ATTACHMENT B TO SUBSEQUENT TRANSFER INSTRUMENT

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                  SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB    2000-1 2ND SUBSEQUENT TRANSFER OF GROUP 1 FIXED RATE MORTGAGES - SETTLEMENT 4/27/2000



Pool ID      Inv       Account        Name                             Address                                 City
--------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>                                     <C>
    246-04   901      802511287    HICKSON WENDY KEENE              28 CHESTNUT STREET                      WYANDANCH
    246-04   901      802645671    JORDAN PAUL S                    1752 NORTH PEACH STREET                 PHILADELPHIA
    246-04   901      802690545    ROOME DANIEL K                   747 NORTH CONCORD AVENUE                INDIANAPOLIS
    246-04   901      802753178    MEDEROS RAUL                     1601 LENOX AVENUE                       MIAMI BEACH
    246-04   902      802904458    LLC ALLAN & COFONE               206 OCEAN PARK AVENUE                   BRADLEY BEACH
    246-04   902      802913988    ALFANO FULVIA F                  3 BOULDER AVENUE                        GREENWICH
    246-04   901      802956987    BROW MARK T                      69 SUGARBUSH ROAD                       WEST CHAZY
    246-04   902      802972232    ACEVEDO CLARA                    39 24 65TH STREET                       WOODSIDE
    246-04   902      802981712    SANTANA MANUEL                   50 HERRIOT STREET                       YONKERS
    246-04   901      803045186    COTTON CECIL L                   1888 NW 49 STREET                       MIAMI
    246-04   901      803055847    BENDER JASON D                   57934 SOUTH 16TH STREET                 ELKHART
    246-04   901      803057116    HALL BOBBY                       64 BRITTANY ROAD                        STANTON
    246-04   901      803058965    HERR DENNIS F                    189 DAVIS ROAD                          BRANDAMORE
    246-04   901      803059104    GAINES JANNIE J                  3115 BURBANK DRIVE                      CHARLOTTE
    246-04   901      803059781    FITZGERALD SAMMIE T JR           432 HODNETTS MILL ROAD                  CHATHAM
    246-04   901      803061191    VANGIESON RHONDA                 4929 SPARTA ROAD                        SEBRING
    246-04   901      803062835    MCCARTHY PHILIP                  605 MACDONALD AVE                       FLINT
    246-04   901      803063247    DILKS JOSEPH W                   BOX 352 WEST VINE STREET                KREAMER
    246-04   901      803063502    STREAT FRANCES L                 5 ROUTE BOX 811                         FARMVILLE
    246-04   901      803074772    GUSE DIANE                       12280 CORNELL                           TAYLOR
    246-04   901      803075373    HAYDEN TAMIRA Y                  19376 DALE                              DETROIT
    246-04   901      803076843    DAVIS ROOSEVELT                  1157 PUTNAM AVENUE                      BROOKLYN
    246-04   901      803077031    BREGE CATHERINE                  3218 MCCORMICK DRIVE                    FORT WAYNE
    246-04   901      803078385    CLARK BETTIE ROBINSON            4616 LOVING ROAD                        NORTH GARDEN
    246-04   901      803079292    SMITH MICHAEL J                  44 WAKE ROBIN ROAD                      BALLSTON SPA
    246-04   901      803082700    MCHALE STEPHEN T                 164 TERRY STREET                        HORNELL
    246-04   901      803083062    GONZALEZ ANN K                   9 UNION AVENUE                          ONSET
    246-04   901      803084250    ANGUIANO VICENTE                 224 QUETA STREET                        BROWNSVILLE
    246-04   901      803085240    BURTON ERNESTINE                 4431 COTTAGE                            ST LOUIS
    246-04   901      803085323    BURROUGHS WILLIE CLAY            420 PERRY AVENUE                        BESSEMER
    246-04   901      803088863    TURNER VERNON J                  1118 NORTH JEFFERSON                    INDIANAPOLIS
    246-04   901      803088988    STAPLES ROBERT F JR              1916 STATE HIGHWAY 162                  SPRAKERS
    246-04   901      803094341    WALLACE CYNTHIA L                131 CHESTNUT STREET                     MIFFLINBURG
    246-04   901      803094556    STEWART LOUISE R                 9636 FIELDING                           DETROIT
    246-04   901      803096494    EVANS MARY JEAN                  2275 62ND AVENUE NORTH #10              ST PETERSBURG
    246-04   901      803096650    FAULKNER DANIEL EDWARD           205 207 ACADEMY AVENUE                  FEDERALSBURG
    246-04   901      803097484    GOODMAN CAROLE                   4409 RIDGE ROAD                         ANDERSON
    246-04   901      803103696    SCHNOPP EDWARD L                 ROUTE 3 BOX 147 2                       BRUCETON MILLS
    246-04   901      803105063    SPANN DONALD JR                  15045 S. BISCAYNE RIVER DR              MIAMI
    246-04   901      803105816    KUNDRATIC KEVIN W                257 LEE PARK AVENUE                     WILKES BARRE
    246-04   901      803106186    BURKE LORNA E                    358 NORTH FULTON AVENUE                 MOUNT VERNON
    246-04   901      803107036    THOMPSON ALBERTA                 283 285 S 10TH STREET                   NEWARK
    246-04   901      803109859    SHAW JESSIE STONEY               1053 BRAYTON STREET                     AUGUSTA
    246-04   901      803111962    MCINTUSH KATHERINE               1406 LOUISE STREET                      ANDERSON
    246-04   901      803113547    LIVERS CAROLYN                   22 NICHOLS DRIVE                        LOUISVILLE
    246-04   901      803114214    LATHROP CHRISTOPH                54 BELAIR DRIVE                         NEW MILFORD
    246-04   901      803117787    YOUNGER ANGELA                   5534 ELAMSVILLE ROAD                    STUART
    246-04   901      803119478    THACKER HILLARD                  12645 TWP RD 1001 NE                    CROOKSVILLE
    246-04   901      803121672    HENDERSON JOYCE L                2273 GLENWOOD AVE                       TOLEDO
    246-04   901      803126440    MCCREE BETTY                     1664 NORTH AVENNUE                      BRIDGEPORT
    246-04   901      803127497    BICKEL PAUL R JR                 113 WEST WELLOCK DRIVE                  AKRON
    246-04   901      803128123    PFAFFENBERGE ROBERT              6062 SOUTH COUNTY ROAD 325              BROWNSTOWN
    246-04   901      803129048    HUTTO JERRY T                    499 ASCAUGA LAKE ROAD                   GRANITEVILLE
    246-04   901      803129725    CAMERON CAROLYN                  447 RACOON ROAD                         BISHOPVILLE
    246-04   901      803130400    HOWARD EMMA                      707 AVENUE M                            GREENWOOD
    246-04   901      803130442    SITES WILLIAM A                  38 CARBON STREET                        PINE GROVE
    246-04   901      803130681    HUNT OWEN LEROY JR               1433 DECATUR STREET                     BALTIMORE
    246-04   901      803131796    WARE WILLIAM F                   2739 CLINTONVILLE ROAD                  PARIS
    246-04   901      803134493    DORSEY CHRISTOPHE S              2404 LINDSAY STREET                     CHESTER
    246-04   901      803135342    LEWIS ROSITA                     201 ROUTE                               SOLON
    246-04   901      803135714    MCINTYRE JOHN P                  309 NORTH FAIRVIEW AVENUE               LANSING
    246-04   901      803136530    CARABJAL JOSE                    304 PRAIRIE HILL ROAD                   DALE
</TABLE>

<TABLE>
<CAPTION>
                                                                                          Principal         Cut-off Date
                                                                             Zip          Balance at          Principal
Pool ID      Inv       Account        Name                          State   Code          Origination          Balance
-----------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>     <C>           <C>               <C>
    246-04   901      802511287    HICKSON WENDY KEENE                NY    11798          81,600.00          81,504.22
    246-04   901      802645671    JORDAN PAUL S                      PA    19131          41,600.00          41,548.61
    246-04   901      802690545    ROOME DANIEL K                     IN    46222          34,400.00          34,400.00
    246-04   901      802753178    MEDEROS RAUL                       FL    33139          46,400.00          46,288.99
    246-04   902      802904458    LLC ALLAN & COFONE                 NJ    07720         243,750.00         243,750.00
    246-04   902      802913988    ALFANO FULVIA F                    CT    06870         175,000.00         174,935.53
    246-04   901      802956987    BROW MARK T                        NY    12992          56,300.00          55,623.70
    246-04   902      802972232    ACEVEDO CLARA                      NY    11377         125,000.00         124,691.43
    246-04   902      802981712    SANTANA MANUEL                     NY    10701         130,000.00         130,000.00
    246-04   901      803045186    COTTON CECIL L                     FL    33142          69,700.00          69,700.00
    246-04   901      803055847    BENDER JASON D                     IN    46517          48,800.00          48,698.72
    246-04   901      803057116    HALL BOBBY                         KY    40380          30,000.00          30,000.00
    246-04   901      803058965    HERR DENNIS F                      PA    19316         240,500.00         240,370.47
    246-04   901      803059104    GAINES JANNIE J                    NC    28216          46,600.00          46,588.10
    246-04   901      803059781    FITZGERALD SAMMIE T JR             VA    24531          34,000.00          33,846.39
    246-04   901      803061191    VANGIESON RHONDA                   FL    33872          89,000.00          88,847.07
    246-04   901      803062835    MCCARTHY PHILIP                    MI    48507          43,550.00          43,550.00
    246-04   901      803063247    DILKS JOSEPH W                     PA    17833          75,200.00          75,109.69
    246-04   901      803063502    STREAT FRANCES L                   VA    23901          20,000.00          20,000.00
    246-04   901      803074772    GUSE DIANE                         MI    48180          58,500.00          58,500.00
    246-04   901      803075373    HAYDEN TAMIRA Y                    MI    48219          62,250.00          62,135.93
    246-04   901      803076843    DAVIS ROOSEVELT                    NY    11221         100,000.00          99,720.30
    246-04   901      803077031    BREGE CATHERINE                    IN    46803          25,600.00          25,571.48
    246-04   901      803078385    CLARK BETTIE ROBINSON              VA    22959          67,500.00          67,209.79
    246-04   901      803079292    SMITH MICHAEL J                    NY    12020          46,300.00          46,057.73
    246-04   901      803082700    MCHALE STEPHEN T                   NY    14843          40,500.00          40,418.12
    246-04   901      803083062    GONZALEZ ANN K                     MA    02558          40,000.00          39,157.83
    246-04   901      803084250    ANGUIANO VICENTE                   TX    78521          34,000.00          34,000.00
    246-04   901      803085240    BURTON ERNESTINE                   MO    63113          28,000.00          28,000.00
    246-04   901      803085323    BURROUGHS WILLIE CLAY              AL    35020          28,000.00          28,000.00
    246-04   901      803088863    TURNER VERNON J                    IN    46201          14,000.00          13,887.39
    246-04   901      803088988    STAPLES ROBERT F JR                NY    12166          18,000.00          17,807.88
    246-04   901      803094341    WALLACE CYNTHIA L                  PA    17844          68,000.00          68,000.00
    246-04   901      803094556    STEWART LOUISE R                   MI    48228          57,750.00          57,538.88
    246-04   901      803096494    EVANS MARY JEAN                    FL    33702          50,150.00          50,150.00
    246-04   901      803096650    FAULKNER DANIEL EDWARD             MD    21632          74,700.00          74,700.00
    246-04   901      803097484    GOODMAN CAROLE                     IN    46013          56,950.00          56,950.00
    246-04   901      803103696    SCHNOPP EDWARD L                   WV    26525          45,000.00          45,000.00
    246-04   901      803105063    SPANN DONALD JR                    FL    33168         114,750.00         114,750.00
    246-04   901      803105816    KUNDRATIC KEVIN W                  PA    18702          73,100.00          73,100.00
    246-04   901      803106186    BURKE LORNA E                      NY    10552         316,400.00         316,400.00
    246-04   901      803107036    THOMPSON ALBERTA                   NJ    07103          66,000.00          66,000.00
    246-04   901      803109859    SHAW JESSIE STONEY                 GA    30901           9,750.00           9,706.67
    246-04   901      803111962    MCINTUSH KATHERINE                 IN    46016          44,800.00          44,800.00
    246-04   901      803113547    LIVERS CAROLYN                     KY    40215          26,000.00          26,000.00
    246-04   901      803114214    LATHROP CHRISTOPH                  CT    06776          29,750.00          29,617.95
    246-04   901      803117787    YOUNGER ANGELA                     VA    24171          37,500.00          37,458.34
    246-04   901      803119478    THACKER HILLARD                    OH    43731          52,000.00          51,975.27
    246-04   901      803121672    HENDERSON JOYCE L                  OH    43620          81,910.00          81,709.13
    246-04   901      803126440    MCCREE BETTY                       CT    06604         148,750.00         148,750.00
    246-04   901      803127497    BICKEL PAUL R JR                   OH    44319         124,600.00         124,452.48
    246-04   901      803128123    PFAFFENBERGE ROBERT                IN    47220          78,600.00          78,600.00
    246-04   901      803129048    HUTTO JERRY T                      SC    29829          39,750.00          39,750.00
    246-04   901      803129725    CAMERON CAROLYN                    SC    29010          46,000.00          46,000.00
    246-04   901      803130400    HOWARD EMMA                        MS    38930          28,900.00          28,868.57
    246-04   901      803130442    SITES WILLIAM A                    PA    17963          25,200.00          24,895.69
    246-04   901      803130681    HUNT OWEN LEROY JR                 MD    21230          48,750.00          48,583.08
    246-04   901      803131796    WARE WILLIAM F                     KY    40361          65,000.00          64,879.97
    246-04   901      803134493    DORSEY CHRISTOPHE S                PA    19013          66,600.00          66,600.00
    246-04   901      803135342    LEWIS ROSITA                       ME    04979          69,550.00          69,120.42
    246-04   901      803135714    MCINTYRE JOHN P                    MI    48912          65,700.00          65,700.00
    246-04   901      803136530    CARABJAL JOSE                      TX    78616          67,500.00          67,347.65
</TABLE>

<TABLE>
<CAPTION>
                                                                   Cut-off Date   First
                                                                     Companion   Payment      Maturity      Rem        Date
Pool ID      Inv       Account        Name                            Loan Bal.    Date         Date        Term       Due
---------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                             <C>         <C>           <C>           <C>      <C>
    246-04   901      802511287    HICKSON WENDY KEENE                   0.00  02/01/2000    01/01/2030    356.19   05/01/2000
    246-04   901      802645671    JORDAN PAUL S                         0.00  01/22/2000    12/22/2014    175.86   04/22/2000
    246-04   901      802690545    ROOME DANIEL K                        0.00  12/01/1999    11/01/2014    174.18   05/01/2000
    246-04   901      802753178    MEDEROS RAUL                          0.00  01/07/2000    12/07/2029    355.36   05/07/2000
    246-04   902      802904458    LLC ALLAN & COFONE                    0.00  05/01/2000    04/01/2025    299.18   05/01/2000
    246-04   902      802913988    ALFANO FULVIA F                       0.00  05/01/2000    04/01/2030    359.18   06/01/2000
    246-04   901      802956987    BROW MARK T                           0.00  12/10/1999    11/10/2014    174.48   05/10/2000
    246-04   902      802972232    ACEVEDO CLARA                         0.00  05/01/2000    04/01/2015    179.18   06/01/2000
    246-04   902      802981712    SANTANA MANUEL                        0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803045186    COTTON CECIL L                        0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803055847    BENDER JASON D                        0.00  04/20/2000    03/20/2015    178.78   05/20/2000
    246-04   901      803057116    HALL BOBBY                            0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803058965    HERR DENNIS F                         0.00  04/21/2000    03/21/2015    178.82   06/21/2000
    246-04   901      803059104    GAINES JANNIE J                       0.00  04/24/2000    03/24/2015    178.92   05/24/2000
    246-04   901      803059781    FITZGERALD SAMMIE T JR                0.00  05/01/2000    04/01/2020    239.18   06/01/2000
    246-04   901      803061191    VANGIESON RHONDA                      0.00  04/22/2000    03/22/2020    238.85   05/22/2000
    246-04   901      803062835    MCCARTHY PHILIP                       0.00  04/17/2000    03/17/2030    358.68   05/17/2000
    246-04   901      803063247    DILKS JOSEPH W                        0.00  04/27/2000    03/27/2030    359.01   04/27/2000
    246-04   901      803063502    STREAT FRANCES L                      0.00  04/20/2000    03/20/2030    358.78   05/20/2000
    246-04   901      803074772    GUSE DIANE                            0.00  03/25/2000    02/25/2030    357.99   04/25/2000
    246-04   901      803075373    HAYDEN TAMIRA Y                       0.00  03/16/2000    02/16/2030    357.70   05/16/2000
    246-04   901      803076843    DAVIS ROOSEVELT                       0.00  04/21/2000    03/21/2015    178.82   05/21/2000
    246-04   901      803077031    BREGE CATHERINE                       0.00  04/21/2000    03/21/2015    178.82   05/21/2000
    246-04   901      803078385    CLARK BETTIE ROBINSON                 0.00  04/20/2000    03/20/2030    358.78   05/20/2000
    246-04   901      803079292    SMITH MICHAEL J                       0.00  03/22/2000    02/22/2015    177.90   05/22/2000
    246-04   901      803082700    MCHALE STEPHEN T                      0.00  03/26/2000    02/26/2010    118.03   04/26/2000
    246-04   901      803083062    GONZALEZ ANN K                        0.00  01/23/2000    12/23/2014    175.89   06/23/2000
    246-04   901      803084250    ANGUIANO VICENTE                      0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803085240    BURTON ERNESTINE                      0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803085323    BURROUGHS WILLIE CLAY                 0.00  05/01/2000    04/01/2020    239.18   05/01/2000
    246-04   901      803088863    TURNER VERNON J                       0.00  04/17/2000    03/17/2015    178.68   05/17/2000
    246-04   901      803088988    STAPLES ROBERT F JR                   0.00  03/24/2000    02/24/2010    117.96   05/24/2000
    246-04   901      803094341    WALLACE CYNTHIA L                     0.00  04/28/2000    03/28/2015    179.05   04/28/2000
    246-04   901      803094556    STEWART LOUISE R                      0.00  03/07/2000    02/07/2015    177.40   05/07/2000
    246-04   901      803096494    EVANS MARY JEAN                       0.00  04/20/2000    03/20/2030    358.78   04/20/2000
    246-04   901      803096650    FAULKNER DANIEL EDWARD                0.00  04/17/2000    03/17/2030    358.68   04/17/2000
    246-04   901      803097484    GOODMAN CAROLE                        0.00  04/13/2000    03/13/2015    178.55   04/13/2000
    246-04   901      803103696    SCHNOPP EDWARD L                      0.00  04/24/2000    03/24/2015    178.92   04/24/2000
    246-04   901      803105063    SPANN DONALD JR                       0.00  04/28/2000    03/28/2030    359.05   04/28/2000
    246-04   901      803105816    KUNDRATIC KEVIN W                     0.00  04/20/2000    03/20/2020    238.78   04/20/2000
    246-04   901      803106186    BURKE LORNA E                         0.00  04/01/2000    03/01/2015    178.16   05/01/2000
    246-04   901      803107036    THOMPSON ALBERTA                      0.00  04/16/2000    03/16/2030    358.65   04/16/2000
    246-04   901      803109859    SHAW JESSIE STONEY                    0.00  04/20/2000    03/20/2030    358.78   05/20/2000
    246-04   901      803111962    MCINTUSH KATHERINE                    0.00  04/24/2000    03/24/2030    358.92   05/24/2000
    246-04   901      803113547    LIVERS CAROLYN                        0.00  04/23/2000    03/23/2015    178.88   04/23/2000
    246-04   901      803114214    LATHROP CHRISTOPH                     0.00  04/01/2000    03/01/2015    178.16   05/01/2000
    246-04   901      803117787    YOUNGER ANGELA                        0.00  04/24/2000    03/24/2020    238.92   05/24/2000
    246-04   901      803119478    THACKER HILLARD                       0.00  04/27/2000    03/27/2015    179.01   04/27/2000
    246-04   901      803121672    HENDERSON JOYCE L                     0.00  05/01/2000    04/01/2015    179.18   06/01/2000
    246-04   901      803126440    MCCREE BETTY                          0.00  04/06/2000    03/06/2015    178.32   05/06/2000
    246-04   901      803127497    BICKEL PAUL R JR                      0.00  04/27/2000    03/27/2015    179.01   05/27/2000
    246-04   901      803128123    PFAFFENBERGE ROBERT                   0.00  04/20/2000    03/20/2015    178.78   04/20/2000
    246-04   901      803129048    HUTTO JERRY T                         0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803129725    CAMERON CAROLYN                       0.00  04/21/2000    03/21/2030    358.82   04/21/2000
    246-04   901      803130400    HOWARD EMMA                           0.00  04/20/2000    03/20/2030    358.78   05/20/2000
    246-04   901      803130442    SITES WILLIAM A                       0.00  03/16/2000    02/16/2015    177.70   06/16/2000
    246-04   901      803130681    HUNT OWEN LEROY JR                    0.00  04/28/2000    03/28/2015    179.05   05/28/2000
    246-04   901      803131796    WARE WILLIAM F                        0.00  04/20/2000    03/20/2020    238.78   05/20/2000
    246-04   901      803134493    DORSEY CHRISTOPHE S                   0.00  04/01/2000    03/01/2030    358.16   05/01/2000
    246-04   901      803135342    LEWIS ROSITA                          0.00  05/01/2000    04/01/2030    359.18   06/01/2000
    246-04   901      803135714    MCINTYRE JOHN P                       0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803136530    CARABJAL JOSE                         0.00  05/01/2000    04/01/2030    359.18   06/01/2000
</TABLE>

<TABLE>
<CAPTION>
                                                                   Original   Current            Scheduled
                                                                     LTV      Mortgage            Payment
Pool ID      Inv       Account        Name                          Ratio       Rate             Int & Prin
----------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                             <C>        <C>                <C>
    246-04   901      802511287    HICKSON WENDY KEENE               74.1      11.250              792.55
    246-04   901      802645671    JORDAN PAUL S                     80.0      11.380              408.16
    246-04   901      802690545    ROOME DANIEL K                    80.0      10.650              318.53
    246-04   901      802753178    MEDEROS RAUL                      80.0      10.800              434.88
    246-04   902      802904458    LLC ALLAN & COFONE                73.8      10.600            2,318.87
    246-04   902      802913988    ALFANO FULVIA F                   27.7      10.850            1,646.76
    246-04   901      802956987    BROW MARK T                       49.6      11.375              653.22
    246-04   902      802972232    ACEVEDO CLARA                     36.7       9.750            1,324.20
    246-04   902      802981712    SANTANA MANUEL                    65.0      10.150            1,408.94
    246-04   901      803045186    COTTON CECIL L                    85.0      12.500              743.88
    246-04   901      803055847    BENDER JASON D                    80.0      12.100              505.72
    246-04   901      803057116    HALL BOBBY                        73.1      11.000              285.70
    246-04   901      803058965    HERR DENNIS F                     83.3      11.850            2,446.08
    246-04   901      803059104    GAINES JANNIE J                   62.9      10.250              417.58
    246-04   901      803059781    FITZGERALD SAMMIE T JR            68.4      10.500              339.45
    246-04   901      803061191    VANGIESON RHONDA                  77.3       9.900              852.98
    246-04   901      803062835    MCCARTHY PHILIP                   65.0      12.990              481.41
    246-04   901      803063247    DILKS JOSEPH W                    80.0      13.100              837.74
    246-04   901      803063502    STREAT FRANCES L                  35.0      10.250              179.22
    246-04   901      803074772    GUSE DIANE                        65.0      12.900              642.56
    246-04   901      803075373    HAYDEN TAMIRA Y                   72.3      13.900              732.66
    246-04   901      803076843    DAVIS ROOSEVELT                   57.1      10.350              903.54
    246-04   901      803077031    BREGE CATHERINE                   80.0      12.500              273.22
    246-04   901      803078385    CLARK BETTIE ROBINSON             90.0      10.650              625.03
    246-04   901      803079292    SMITH MICHAEL J                   61.7      10.750              519.00
    246-04   901      803082700    MCHALE STEPHEN T                  75.0      11.000              557.89
    246-04   901      803083062    GONZALEZ ANN K                    28.5      12.990              505.83
    246-04   901      803084250    ANGUIANO VICENTE                  85.0      12.850              372.13
    246-04   901      803085240    BURTON ERNESTINE                  61.5      12.750              304.27
    246-04   901      803085323    BURROUGHS WILLIE CLAY             80.0      13.250              333.04
    246-04   901      803088863    TURNER VERNON J                   43.7      10.850              131.74
    246-04   901      803088988    STAPLES ROBERT F JR               40.0      11.000              247.95
    246-04   901      803094341    WALLACE CYNTHIA L                 78.1      13.100              757.53
    246-04   901      803094556    STEWART LOUISE R                  75.0      13.990              768.69
    246-04   901      803096494    EVANS MARY JEAN                   85.0      11.150              483.28
    246-04   901      803096650    FAULKNER DANIEL EDWARD            90.0      11.850              759.76
    246-04   901      803097484    GOODMAN CAROLE                    85.0      13.100              634.43
    246-04   901      803103696    SCHNOPP EDWARD L                  69.2      10.250              490.48
    246-04   901      803105063    SPANN DONALD JR                   85.0      12.850            1,255.92
    246-04   901      803105816    KUNDRATIC KEVIN W                 85.0      13.500              882.59
    246-04   901      803106186    BURKE LORNA E                     84.9      12.990            3,497.55
    246-04   901      803107036    THOMPSON ALBERTA                  56.8      14.840              826.09
    246-04   901      803109859    SHAW JESSIE STONEY                65.0      11.150               93.96
    246-04   901      803111962    MCINTUSH KATHERINE                80.0      13.500              513.14
    246-04   901      803113547    LIVERS CAROLYN                    60.4      12.490              277.29
    246-04   901      803114214    LATHROP CHRISTOPH                 85.0      10.400              327.01
    246-04   901      803117787    YOUNGER ANGELA                    75.0      10.250              368.12
    246-04   901      803119478    THACKER HILLARD                   74.2      11.100              499.14
    246-04   901      803121672    HENDERSON JOYCE L                 63.0      12.490              873.56
    246-04   901      803126440    MCCREE BETTY                      85.0      13.950            1,756.61
    246-04   901      803127497    BICKEL PAUL R JR                  85.9       8.250              936.08
    246-04   901      803128123    PFAFFENBERGE ROBERT               78.6      11.600              923.20
    246-04   901      803129048    HUTTO JERRY T                     75.0      12.000              477.07
    246-04   901      803129725    CAMERON CAROLYN                   79.3      12.750              499.88
    246-04   901      803130400    HOWARD EMMA                       85.0      12.850              316.31
    246-04   901      803130442    SITES WILLIAM A                   90.0      11.250              244.76
    246-04   901      803130681    HUNT OWEN LEROY JR                75.0      10.650              451.41
    246-04   901      803131796    WARE WILLIAM F                    66.3       9.000              584.82
    246-04   901      803134493    DORSEY CHRISTOPHE S               90.0      10.700              619.20
    246-04   901      803135342    LEWIS ROSITA                      65.0      11.625              695.39
    246-04   901      803135714    MCINTYRE JOHN P                   90.0       9.900              571.72
    246-04   901      803136530    CARABJAL JOSE                     90.0      10.650              625.03
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                  SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB    2000-1 2ND SUBSEQUENT TRANSFER OF GROUP 1 FIXED RATE MORTGAGES - SETTLEMENT 4/27/2000



Pool ID      Inv       Account        Name                             Address                                 City
--------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>                                     <C>
    246-04   901      803137405    SHEARER FRANKLIN P               323.5 MCKINLEY STREET                   KITTANNING
    246-04   901      803137736    ANTHONY MATTHEW                  2320 LAKE ROAD BLVD NW                  CANTON
    246-04   901      803144088    LEWIS JOHN P                     52300 COUNTY ROAD 35                    BRISTOL
    246-04   901      803145606    NIGRO STEVEN                     15 MYRTLE BLVD                          LARCHMONT
    246-04   901      803148923    COLEMAN KEVIN                    23648 OLD RANCH ROAD                    ALPINE
    246-04   901      803149814    HOLDEN VIVIAN D                  818 CRAWFORD STREET                     GOLDSBORO
    246-04   901      803153535    SIMS SHELIA MARIE                1219 MOUNTAIN ROAD                      CHARLESTON
    246-04   901      803154293    WILLIAMS LOVETT LEWIS JR         225 PIKE STREET                         PITTSBURGH
    246-04   901      803156900    SANTANA DENNIS                   1263 ELMWOOD AVENUE                     PROVIDENCE
    246-04   901      803158294    JOHNS WILLIAM N                  1834 VALCON AVENUE                      COLUMBUS
    246-04   901      803162080    BUTCHEE LISA ELDER               525 NORTHEAST AVENUE A                  WINTER HAVEN
    246-04   901      803166834    B0HLEN BRENDA K                  2308 CAHOKIA DRIVE                      SRPINGFIELD
    246-04   901      803167121    LECOUNTE GERALD D                15100 SARATOGA                          DETROIT
    246-04   901      803170729    MCALPINE DORETHEA                18 HANNAH STREET                        PROVIDENCE
    246-04   901      803171875    JEFTS THOMAS J JR                18623 ROSE HILL DRIVE                   RAWLINGS
    246-04   901      803172394    PENA JUANA M                     175 OHIO AVENUE                         PROVIDENCE
    246-04   901      803173079    MAESTAS JOHNNY LLOYD             1142 SCHOOL STREET                      PUEBLO
    246-04   901      803173780    FENWICK KATHRYN S                1154 WAYSIDE DR                         OWENSBORO
    246-04   901      803174937    LANDRUM DEBRA                    3395 HENDERSON RD                       CLEVELAND HTS
    246-04   901      803176460    DUGGAN FRANK E                   706 ALLEN STREET                        SPRINGFIELD
    246-04   901      803178011    WHITEHILL DELORIS                RD 1 BOX 188                            EMLENTON
    246-04   901      803178359    DAVIS MARY ANN                   3236 LOWELL                             SAGINAW
    246-04   901      803179340    JOHNSON SCOTT                    2971 113TH STREET                       TOLDEO
    246-04   901      803180504    AUSTGEN NICHOLAS G               2402 OLEANDER AVENUE                    FORT PIERCE
    246-04   901      803181593    CHILTON LISA G                   40 NORTH GLADSTONE AVENUE               INDIANAPOLIS
    246-04   901      803183177    PHILLIPS NANCY RUTH              336 DIXON DAIRY ROAD                    KINGS MOUNTAIN
    246-04   901      803183854    ANTUNEZ JOSE                     601 KENDALE STREET                      ORLANDO
    246-04   901      803185222    WRIGHT KAREN                     19867 190TH AVENUE                      BIG RAPIDS
    246-04   901      803186378    ESPINAL AURELIO D                69 POTTER AVENUE                        PROVIDENCE
    246-04   901      803187194    CUPAN GARY L                     1310 PENNSYLVANIA AVE                   MCDONALD
    246-04   901      803187368    HOLMES WILLIE                    5419 SW 22 STREET                       HOLLYWOOD
    246-04   901      803187467    STOLTZ ROBERT                    6015 THORPE HOLLOW ROAD                 KILLBUCK
    246-04   901      803192103    GOLDWIRE ROBERT                  533 A QUINCY STREET                     BROOKLYN
    246-04   901      803192210    DAYTON DARREN                    1 RR BOX 444 COUNTRY LAND               NORTH HAVERHILL
    246-04   901      803192533    DUCKETT GEORGE T                 210 LINDEN AVENUE                       NEWARK
    246-04   901      803193119    GETTEMY BEVERLY A                RD 7 BOX 240 A                          GREENSBURG
    246-04   901      803193952    GONZALEZ CARMEN                  311 N MAIN STREET                       PLEASANTVILLE
    246-04   901      803195908    ALI AMAR ALIM                    41 GREENWAY DRIVE                       STATEN ISLAND
    246-04   901      803196906    TVINTIKIS NAOMI MAILER           34 BERNATH STREET                       CARTERET
    246-04   901      803199850    ADAMS DENISE                     23007 AMBER COURT                       RICHTON PARK
    246-04   901      803202274    WILLIS ERIC M                    11170 PORTLANCE ST                      DETROIT
    246-04   901      803203108    VANCAMP DONALD E                 56 BACKUS ROAD                          RUSSELL
    246-04   901      803205251    MCCLOUD HENRY JAY                2203 HOLLOMAN ROAD                      PLANT CITY
    246-04   901      803205400    MCGRATH JAMES                    2632 SOUTH HICKS STREET                 PHILADELPHIA
    246-04   901      803205897    FILES WESLEY                     3726 EVERGREEN AVENUE                   JACKSONVILLE
    246-04   901      803205939    HARRY LENNOX                     106 MARLBOROUGH RD                      BROOKLYN
    246-04   901      803205988    PURRIER IAN                      2016 STORY AVE                          BRONX
    246-04   901      803206309    WHITE RICHARD C                  31 WEST MAHAN                           HAZEL PARK
    246-04   901      803206358    HOWARD TIMOTHY D                 1709 WEST 21ST STREET                   LORAIN
    246-04   901      803207463    DURATO MATTHEW                   506 SOUTH ELLIOTT STREET                MUNCIE
    246-04   901      803207893    DAVIS GEORGE                     3513 TETON ROAD                         PHILADELPHIA
    246-04   901      803208305    CONKLIN STEVEN J                 38 HAMPSHIRE ROAD                       FISHKILL
    246-04   901      803209634    CURTIS CLASSIE M                 2235 WEST 16TH ST.                      JACKSONVILLE
    246-04   901      803210764    BOUCHER ROSCOE                   HC 65 BOX 77                            SULLIVAN
    246-04   901      803211051    MARSHALL KATHY A                 38 SOUTH INDIANA                        BARGERSVILLE
    246-04   901      803211184    FREEMAN CLAUDE                   232 RAINBOW FALLS ROAD                  NORTH AUGUSTA
    246-04   901      803211481    PHAN NAOTHI                      4226 22ND STREET N.                     ST. PETERSBURG
    246-04   901      803212232    ROGERS TREVAINE                  1648 A SPOONBILL LANE                   NAPLES
    246-04   901      803213354    PATTERSON RAYCENE                107 SMITHTOWN ROAD                      CHATTAHOOCHEE
    246-04   901      803213545    NELSON TAMIKA                    245 A BAINBRIDGE STREET                 BROOKLYN
    246-04   901      803214071    WHITE MAURICE                    3912 W COURT ST                         FLINT
    246-04   901      803214477    MROWKA JAMES M                   407 NIAGARA STREET                      LOCKPORT
</TABLE>

<TABLE>
<CAPTION>
                                                                                          Principal         Cut-off Date
                                                                             Zip          Balance at          Principal
Pool ID      Inv       Account        Name                          State   Code          Origination          Balance
-----------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>     <C>           <C>               <C>
    246-04   901      803137405    SHEARER FRANKLIN P                 PA    16201          23,800.00          23,800.00
    246-04   901      803137736    ANTHONY MATTHEW                    OH    44708          32,725.00          32,725.00
    246-04   901      803144088    LEWIS JOHN P                       IN    46507         114,325.00         114,325.00
    246-04   901      803145606    NIGRO STEVEN                       NY    10538         464,000.00         464,000.00
    246-04   901      803148923    COLEMAN KEVIN                      CA    91901         175,000.00         175,000.00
    246-04   901      803149814    HOLDEN VIVIAN D                    NC    27530          23,200.00          23,200.00
    246-04   901      803153535    SIMS SHELIA MARIE                  WV    25303          32,000.00          32,000.00
    246-04   901      803154293    WILLIAMS LOVETT LEWIS JR           PA    15235         109,300.00         109,254.59
    246-04   901      803156900    SANTANA DENNIS                     RI    02907          68,850.00          68,850.00
    246-04   901      803158294    JOHNS WILLIAM N                    OH    43207          48,750.00          48,532.00
    246-04   901      803162080    BUTCHEE LISA ELDER                 FL    33881          63,750.00          63,681.04
    246-04   901      803166834    B0HLEN BRENDA K                    IL    62702         102,000.00         102,000.00
    246-04   901      803167121    LECOUNTE GERALD D                  MI    48205          51,000.00          51,000.00
    246-04   901      803170729    MCALPINE DORETHEA                  RI    02905          55,250.00          55,243.66
    246-04   901      803171875    JEFTS THOMAS J JR                  MD    21557         157,250.00         157,250.00
    246-04   901      803172394    PENA JUANA M                       RI    02905          99,000.00          99,000.00
    246-04   901      803173079    MAESTAS JOHNNY LLOYD               CO    81006          50,000.00          50,000.00
    246-04   901      803173780    FENWICK KATHRYN S                  KY    42301          47,600.00          47,600.00
    246-04   901      803174937    LANDRUM DEBRA                      OH    44112          57,000.00          55,975.69
    246-04   901      803176460    DUGGAN FRANK E                     MA    01118          88,800.00          88,800.00
    246-04   901      803178011    WHITEHILL DELORIS                  PA    16373          69,300.00          69,300.00
    246-04   901      803178359    DAVIS MARY ANN                     MI    48601          19,550.00          19,550.00
    246-04   901      803179340    JOHNSON SCOTT                      OH    43611          41,250.00          41,019.99
    246-04   901      803180504    AUSTGEN NICHOLAS G                 FL    34982          34,400.00          34,269.17
    246-04   901      803181593    CHILTON LISA G                     IN    46201          17,500.00          17,500.00
    246-04   901      803183177    PHILLIPS NANCY RUTH                NC    28086          38,000.00          38,000.00
    246-04   901      803183854    ANTUNEZ JOSE                       FL    32809          71,400.00          71,090.46
    246-04   901      803185222    WRIGHT KAREN                       MI    49307          30,500.00          30,500.00
    246-04   901      803186378    ESPINAL AURELIO D                  RI    02905          91,800.00          91,800.00
    246-04   901      803187194    CUPAN GARY L                       OH    44437          20,000.00          20,000.00
    246-04   901      803187368    HOLMES WILLIE                      FL    33023          73,100.00          73,062.10
    246-04   901      803187467    STOLTZ ROBERT                      NY    14748          35,250.00          34,920.30
    246-04   901      803192103    GOLDWIRE ROBERT                    NY    11211         129,600.00         129,600.00
    246-04   901      803192210    DAYTON DARREN                      NH    03774          50,000.00          49,983.68
    246-04   901      803192533    DUCKETT GEORGE T                   OH    43055          44,060.00          43,682.08
    246-04   901      803193119    GETTEMY BEVERLY A                  PA    15601         129,600.00         129,600.00
    246-04   901      803193952    GONZALEZ CARMEN                    NJ    08232          90,950.00          90,950.00
    246-04   901      803195908    ALI AMAR ALIM                      NY    10301         343,800.00         342,970.62
    246-04   901      803196906    TVINTIKIS NAOMI MAILER             NJ    07008          70,000.00          70,000.00
    246-04   901      803199850    ADAMS DENISE                       IL    60471         189,100.00         187,654.05
    246-04   901      803202274    WILLIS ERIC M                      MI    48205          32,800.00          32,776.17
    246-04   901      803203108    VANCAMP DONALD E                   NY    13684          54,000.00          53,978.47
    246-04   901      803205251    MCCLOUD HENRY JAY                  FL    33567          65,600.00          65,600.00
    246-04   901      803205400    MCGRATH JAMES                      PA    19145          10,000.00           9,863.21
    246-04   901      803205897    FILES WESLEY                       FL    32206          34,300.00          34,300.00
    246-04   901      803205939    HARRY LENNOX                       NY    11226         250,000.00         250,000.00
    246-04   901      803205988    PURRIER IAN                        NY    10473         160,000.00         160,000.00
    246-04   901      803206309    WHITE RICHARD C                    MI    48030          25,000.00          24,809.57
    246-04   901      803206358    HOWARD TIMOTHY D                   OH    44052          63,540.00          63,540.00
    246-04   901      803207463    DURATO MATTHEW                     IN    47305          38,250.00          38,098.45
    246-04   901      803207893    DAVIS GEORGE                       PA    19154          60,000.00          59,969.51
    246-04   901      803208305    CONKLIN STEVEN J                   NY    12525         116,800.00         116,800.00
    246-04   901      803209634    CURTIS CLASSIE M                   FL    32209          28,900.00          28,868.68
    246-04   901      803210764    BOUCHER ROSCOE                     MO    63080          46,700.00          46,700.00
    246-04   901      803211051    MARSHALL KATHY A                   IN    46106          58,500.00          58,500.00
    246-04   901      803211184    FREEMAN CLAUDE                     SC    29860          55,000.00          55,000.00
    246-04   901      803211481    PHAN NAOTHI                        FL    33714          54,000.00          53,958.42
    246-04   901      803212232    ROGERS TREVAINE                    FL    34105          18,000.00          17,942.98
    246-04   901      803213354    PATTERSON RAYCENE                  FL    32324          30,000.00          29,967.41
    246-04   901      803213545    NELSON TAMIKA                      NY    11233          72,000.00          72,000.00
    246-04   901      803214071    WHITE MAURICE                      MI    48506          87,000.00          87,000.00
    246-04   901      803214477    MROWKA JAMES M                     NY    14094          56,250.00          56,219.87
</TABLE>

<TABLE>
<CAPTION>
                                                                    Cut-off Date   First
                                                                      Companion   Payment      Maturity      Rem        Date
Pool ID      Inv       Account        Name                             Loan Bal.    Date         Date        Term       Due
----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>         <C>           <C>           <C>      <C>
    246-04   901      803137405    SHEARER FRANKLIN P                     0.00  04/16/2000    03/16/2030    358.65   05/16/2000
    246-04   901      803137736    ANTHONY MATTHEW                        0.00  04/14/2000    03/14/2030    358.59   05/14/2000
    246-04   901      803144088    LEWIS JOHN P                           0.00  04/20/2000    03/20/2030    358.78   05/20/2000
    246-04   901      803145606    NIGRO STEVEN                           0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803148923    COLEMAN KEVIN                          0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803149814    HOLDEN VIVIAN D                        0.00  04/13/2000    03/13/2020    238.55   04/13/2000
    246-04   901      803153535    SIMS SHELIA MARIE                      0.00  04/22/2000    03/22/2015    178.85   04/22/2000
    246-04   901      803154293    WILLIAMS LOVETT LEWIS JR               0.00  04/21/2000    03/21/2030    358.82   05/21/2000
    246-04   901      803156900    SANTANA DENNIS                         0.00  04/23/2000    03/23/2015    178.88   04/23/2000
    246-04   901      803158294    JOHNS WILLIAM N                        0.00  04/21/2000    03/21/2015    178.82   04/21/2000
    246-04   901      803162080    BUTCHEE LISA ELDER                     0.00  04/27/2000    03/27/2015    179.01   05/27/2000
    246-04   901      803166834    B0HLEN BRENDA K                        0.00  04/04/2000    03/04/2030    358.26   05/04/2000
    246-04   901      803167121    LECOUNTE GERALD D                      0.00  04/06/2000    03/06/2015    178.32   04/06/2000
    246-04   901      803170729    MCALPINE DORETHEA                      0.00  04/21/2000    03/21/2015    178.82   05/21/2000
    246-04   901      803171875    JEFTS THOMAS J JR                      0.00  04/15/2000    03/15/2015    178.62   05/15/2000
    246-04   901      803172394    PENA JUANA M                           0.00  04/21/2000    03/21/2030    358.82   04/21/2000
    246-04   901      803173079    MAESTAS JOHNNY LLOYD                   0.00  05/01/2000    04/01/2010    119.18   05/01/2000
    246-04   901      803173780    FENWICK KATHRYN S                      0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803174937    LANDRUM DEBRA                          0.00  04/24/2000    03/24/2030    358.92   05/24/2000
    246-04   901      803176460    DUGGAN FRANK E                         0.00  04/04/2000    03/04/2030    358.26   05/04/2000
    246-04   901      803178011    WHITEHILL DELORIS                      0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803178359    DAVIS MARY ANN                         0.00  04/17/2000    03/17/2030    358.68   04/17/2000
    246-04   901      803179340    JOHNSON SCOTT                          0.00  05/01/2000    04/01/2015    179.18   06/01/2000
    246-04   901      803180504    AUSTGEN NICHOLAS G                     0.00  04/24/2000    03/24/2015    178.92   05/24/2000
    246-04   901      803181593    CHILTON LISA G                         0.00  04/14/2000    03/14/2015    178.59   05/14/2000
    246-04   901      803183177    PHILLIPS NANCY RUTH                    0.00  04/08/2000    03/08/2020    238.39   05/08/2000
    246-04   901      803183854    ANTUNEZ JOSE                           0.00  04/01/2000    03/01/2015    178.16   06/01/2000
    246-04   901      803185222    WRIGHT KAREN                           0.00  04/22/2000    03/22/2030    358.85   04/22/2000
    246-04   901      803186378    ESPINAL AURELIO D                      0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803187194    CUPAN GARY L                           0.00  04/24/2000    03/24/2030    358.92   05/24/2000
    246-04   901      803187368    HOLMES WILLIE                          0.00  04/14/2000    03/14/2030    358.59   06/14/2000
    246-04   901      803187467    STOLTZ ROBERT                          0.00  04/22/2000    03/22/2010    118.85   05/22/2000
    246-04   901      803192103    GOLDWIRE ROBERT                        0.00  04/14/2000    03/14/2015    178.59   04/14/2000
    246-04   901      803192210    DAYTON DARREN                          0.00  04/08/2000    03/08/2030    358.39   05/08/2000
    246-04   901      803192533    DUCKETT GEORGE T                       0.00  04/14/2000    03/14/2030    358.59   05/14/2000
    246-04   901      803193119    GETTEMY BEVERLY A                      0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803193952    GONZALEZ CARMEN                        0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803195908    ALI AMAR ALIM                          0.00  05/01/2000    04/01/2015    179.18   06/01/2000
    246-04   901      803196906    TVINTIKIS NAOMI MAILER                 0.00  04/15/2000    03/15/2015    178.62   05/15/2000
    246-04   901      803199850    ADAMS DENISE                           0.00  04/17/2000    03/17/2030    358.68   04/17/2000
    246-04   901      803202274    WILLIS ERIC M                          0.00  04/22/2000    03/22/2030    358.85   05/22/2000
    246-04   901      803203108    VANCAMP DONALD E                       0.00  04/04/2000    03/04/2030    358.26   05/04/2000
    246-04   901      803205251    MCCLOUD HENRY JAY                      0.00  04/27/2000    03/27/2015    179.01   04/27/2000
    246-04   901      803205400    MCGRATH JAMES                          0.00  04/22/2000    03/22/2015    178.85   06/22/2000
    246-04   901      803205897    FILES WESLEY                           0.00  04/15/2000    03/15/2015    178.62   04/15/2000
    246-04   901      803205939    HARRY LENNOX                           0.00  04/14/2000    03/14/2030    358.59   04/14/2000
    246-04   901      803205988    PURRIER IAN                            0.00  04/21/2000    03/21/2015    178.82   04/21/2000
    246-04   901      803206309    WHITE RICHARD C                        0.00  04/20/2000    03/20/2015    178.78   05/20/2000
    246-04   901      803206358    HOWARD TIMOTHY D                       0.00  04/23/2000    03/23/2015    178.88   04/23/2000
    246-04   901      803207463    DURATO MATTHEW                         0.00  04/17/2000    03/17/2015    178.68   05/17/2000
    246-04   901      803207893    DAVIS GEORGE                           0.00  04/14/2000    03/14/2015    178.59   05/14/2000
    246-04   901      803208305    CONKLIN STEVEN J                       0.00  04/28/2000    03/28/2030    359.05   04/28/2000
    246-04   901      803209634    CURTIS CLASSIE M                       0.00  04/27/2000    03/27/2030    359.01   05/27/2000
    246-04   901      803210764    BOUCHER ROSCOE                         0.00  04/23/2000    03/23/2030    358.88   04/23/2000
    246-04   901      803211051    MARSHALL KATHY A                       0.00  04/20/2000    03/20/2030    358.78   05/20/2000
    246-04   901      803211184    FREEMAN CLAUDE                         0.00  04/27/2000    03/27/2030    359.01   04/27/2000
    246-04   901      803211481    PHAN NAOTHI                            0.00  04/22/2000    03/22/2030    358.85   05/22/2000
    246-04   901      803212232    ROGERS TREVAINE                        0.00  05/01/2000    04/01/2020    239.18   06/01/2000
    246-04   901      803213354    PATTERSON RAYCENE                      0.00  04/21/2000    03/21/2030    358.82   05/21/2000
    246-04   901      803213545    NELSON TAMIKA                          0.00  04/03/2000    03/03/2030    358.22   04/03/2000
    246-04   901      803214071    WHITE MAURICE                          0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803214477    MROWKA JAMES M                         0.00  04/13/2000    03/13/2020    238.55   05/13/2000
</TABLE>

<TABLE>
<CAPTION>
                                                                    Original   Current            Scheduled
                                                                      LTV      Mortgage            Payment
Pool ID      Inv       Account        Name                           Ratio       Rate             Int & Prin
-----------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>        <C>                <C>
    246-04   901      803137405    SHEARER FRANKLIN P                 85.0      12.500              254.01
    246-04   901      803137736    ANTHONY MATTHEW                    85.0      10.650              303.02
    246-04   901      803144088    LEWIS JOHN P                       85.0      12.000            1,175.96
    246-04   901      803145606    NIGRO STEVEN                       80.0       8.900            3,700.11
    246-04   901      803148923    COLEMAN KEVIN                      70.0      10.875            1,650.06
    246-04   901      803149814    HOLDEN VIVIAN D                    80.0      10.750              235.53
    246-04   901      803153535    SIMS SHELIA MARIE                  72.7      13.000              404.88
    246-04   901      803154293    WILLIAMS LOVETT LEWIS JR           80.9       8.900              871.60
    246-04   901      803156900    SANTANA DENNIS                     85.0      13.600              794.04
    246-04   901      803158294    JOHNS WILLIAM N                    65.0      13.500              558.39
    246-04   901      803162080    BUTCHEE LISA ELDER                 85.0      11.375              625.24
    246-04   901      803166834    B0HLEN BRENDA K                    85.0      11.750            1,029.60
    246-04   901      803167121    LECOUNTE GERALD D                  85.0      13.150              570.15
    246-04   901      803170729    MCALPINE DORETHEA                  85.0      11.750              557.70
    246-04   901      803171875    JEFTS THOMAS J JR                  85.0      12.250            1,647.82
    246-04   901      803172394    PENA JUANA M                       90.0      12.350            1,045.07
    246-04   901      803173079    MAESTAS JOHNNY LLOYD               59.5       9.500              646.99
    246-04   901      803173780    FENWICK KATHRYN S                  85.0      11.750              480.48
    246-04   901      803174937    LANDRUM DEBRA                      60.0      13.750              664.11
    246-04   901      803176460    DUGGAN FRANK E                     80.0      13.950            1,048.66
    246-04   901      803178011    WHITEHILL DELORIS                  90.0      12.000              712.83
    246-04   901      803178359    DAVIS MARY ANN                     85.0      13.350              221.62
    246-04   901      803179340    JOHNSON SCOTT                      55.0      10.375              452.79
    246-04   901      803180504    AUSTGEN NICHOLAS G                 80.0      13.600              396.73
    246-04   901      803181593    CHILTON LISA G                     70.0      11.375              171.63
    246-04   901      803183177    PHILLIPS NANCY RUTH                64.4      12.950              443.85
    246-04   901      803183854    ANTUNEZ JOSE                       85.0      13.100              795.41
    246-04   901      803185222    WRIGHT KAREN                       58.6      12.750              331.44
    246-04   901      803186378    ESPINAL AURELIO D                  90.0      12.100              951.34
    246-04   901      803187194    CUPAN GARY L                       40.0      12.250              209.58
    246-04   901      803187368    HOLMES WILLIE                      85.0      12.000              751.92
    246-04   901      803187467    STOLTZ ROBERT                      75.0      10.375              473.18
    246-04   901      803192103    GOLDWIRE ROBERT                    80.0      14.100            1,545.86
    246-04   901      803192210    DAYTON DARREN                      52.6      14.550              614.27
    246-04   901      803192533    DUCKETT GEORGE T                   51.8      13.750              513.35
    246-04   901      803193119    GETTEMY BEVERLY A                  80.0      14.000            1,535.59
    246-04   901      803193952    GONZALEZ CARMEN                    85.0      12.250              953.06
    246-04   901      803195908    ALI AMAR ALIM                      80.8       9.400            2,865.81
    246-04   901      803196906    TVINTIKIS NAOMI MAILER             46.6      12.750              760.69
    246-04   901      803199850    ADAMS DENISE                       84.9      12.500            2,018.18
    246-04   901      803202274    WILLIS ERIC M                      58.5      13.750              382.16
    246-04   901      803203108    VANCAMP DONALD E                   90.0      12.500              576.32
    246-04   901      803205251    MCCLOUD HENRY JAY                  80.0      13.000              725.67
    246-04   901      803205400    MCGRATH JAMES                      17.8      10.875              112.88
    246-04   901      803205897    FILES WESLEY                       70.0      11.500              400.69
    246-04   901      803205939    HARRY LENNOX                       67.5      14.300            3,021.64
    246-04   901      803205988    PURRIER IAN                        80.0      10.725            1,791.02
    246-04   901      803206309    WHITE RICHARD C                    38.4       9.625              262.95
    246-04   901      803206358    HOWARD TIMOTHY D                   90.0      11.250              617.14
    246-04   901      803207463    DURATO MATTHEW                     85.0      13.100              426.11
    246-04   901      803207893    DAVIS GEORGE                       75.0      10.625              554.46
    246-04   901      803208305    CONKLIN STEVEN J                   80.0      13.990            1,383.01
    246-04   901      803209634    CURTIS CLASSIE M                   62.8      12.500              308.44
    246-04   901      803210764    BOUCHER ROSCOE                     84.9      13.350              529.40
    246-04   901      803211051    MARSHALL KATHY A                   75.0      13.250              658.58
    246-04   901      803211184    FREEMAN CLAUDE                     60.4      11.750              555.18
    246-04   901      803211481    PHAN NAOTHI                        90.0      11.375              529.61
    246-04   901      803212232    ROGERS TREVAINE                    20.0      13.000              210.88
    246-04   901      803213354    PATTERSON RAYCENE                  75.0      12.750              326.01
    246-04   901      803213545    NELSON TAMIKA                      41.8      14.400              875.95
    246-04   901      803214071    WHITE MAURICE                      75.0      13.900            1,023.96
    246-04   901      803214477    MROWKA JAMES M                     73.0      11.750              609.58
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                  SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB    2000-1 2ND SUBSEQUENT TRANSFER OF GROUP 1 FIXED RATE MORTGAGES - SETTLEMENT 4/27/2000



Pool ID      Inv       Account        Name                             Address                                 City
--------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>                                     <C>
    246-04   901      803214923    TRAMMELL CAROLYN                 26 REED STREET                          BUFFALO
    246-04   901      803217041    AUXIER JAMES F                   5424 GAITOR TERRACE                     NORTH PORT
    246-04   901      803217827    HOWZE ROGER                      1657 MEMORIAL DRIVE                     ROCK HILL
    246-04   901      803218437    BROWN RUTH                       300 DESKINS STREET                      LOGAN
    246-04   901      803218544    TREVINO RUPERTO C                234 N JEFFERSON ST                      BAY CITY
    246-04   901      803222181    ROSS GARY C                      14066 EDMORE                            DETROIT
    246-04   901      803222702    WARE BARBARA P                   423 ST MARTIN ST                        FT WAYNE
    246-04   901      803223346    KITTLE DORA C                    23 WOLFSKIN ROAD                        ARNOLDSVILLE
    246-04   901      803223676    CHRISTIAN TYRONE                 15 PINE COURSE                          OCALA
    246-04   901      803224195    COLLINS RICHARD III              20242 WAKEFIELD                         DETROIT
    246-04   901      803224690    HARRY MARILYN                    116 BLAIR STREET                        PLYMOUTH
    246-04   901      803225713    PINCKNEY PETER                   RT 4 BOX 194 A                          HEMINGWAY
    246-04   901      803228097    GEYER LYNN ANN                   6482 N SECOND TRAIL                     NORTH WEBSTER
    246-04   901      803228246    MERTZ JOHN M                     528 MANOR STREET                        LANCASTER
    246-04   901      803228691    RENAUD JULIA                     1349 BIBLE UNION RD                     DRESDEN
    246-04   901      803228832    ADAMS ARTHUR H                   8251 DRAKE STATE LINE ROAD              HARTFORD
    246-04   901      803230127    MAJEWSKI DENIS ERVIN             426 CHAPIN ST                           TOLEDO
    246-04   901      803230804    MAETZOLD LANNY K                 1 RURAL ROUTE                           LEONARD
    246-04   901      803231695    HICKS BARBARA M                  5637 LESLIE COURT                       FLINT
    246-04   901      803232057    BURKHART GARY                    1907 ALMA BLVD                          VAN BUREN
    246-04   901      803234483    WHEELER DENNIS                   3074 TILLMAN                            DETROIT
    246-04   901      803235225    LINDSEY-BESS MAUREEN             2901 CAROLINE AVENUE                    INDIANAPOLIS
    246-04   901      803238716    ARTHUR ELIZABETH T               114 OAKLAND COURT                       PITTSBURGH
    246-04   901      803239060    SEXTON BOBBY D                   110 BROWN STREET                        LYNN
    246-04   901      803239144    ARCENEAUX VERA M                 9310 RIBBONWOOD                         HOUSTON
    246-04   901      803240720    RUIZ FELIX                       2340 LILYPAD LANE                       KISSIMMEE
    246-04   901      803241082    HAGWOOD KENDRICK L               776 W LACLEDE AVE                       YOUNGSTOWN
    246-04   901      803241124    LESTER JAMES M                   8575 CO RD 1                            SOUTH POINT
    246-04   901      803242148    TEAGUE BEATRCIE                  24 PUTNAM SW                            GRAND RAPIDS
    246-04   901      803243005    GONZALES MICHAEL J               1631 EAST 11TH STREET                   PUEBLO
    246-04   901      803243641    CARDOS0 ESTEBAN                  12431 FORREST GLEN DRIVE                FOUNTAIN
    246-04   901      803243674    HARRIS ELAINE                    826 WOODLAWN AVENUE                     BUFFALO
    246-04   901      803246362    JOHNSON JULIE                    3029 VALK                               MUSKEGON
    246-04   901      803246701    ESCHENLAUER DONALD E             3084 ALMETER ROAD                       ORANGEVILLE
    246-04   901      803248160    MIGUT ANTHONY F                  221 MARBURY AVE                         JOHNSTOWN
    246-04   901      803248434    VICKERS STEVEN ALLAN             2607 SOMERSET COURT                     STOCKTON
    246-04   901      803248574    JOHNSON ELAINE                   4516 WEST CARTER STREET                 ORLANDO
    246-04   901      803249192    CAMPBELL JIM                     2324 BERGAN                             SOUTH BEND
    246-04   901      803250331    MADDEN THEODORE                  7527 DEQUINDRE                          DETROIT
    246-04   901      803250604    LIGUE THERESE M                  4406 S LOWE AVENUE                      CHICAGO
    246-04   901      803250778    DREW BETTY                       2833 WEST CLEARFIELD STREE              PHILADELPHIA
    246-04   901      803250786    HARRISON THOMAS W JR             5931 CABLE AVENUE                       CLEVELAND
    246-04   901      803252410    HAWES PANSY B                    103 N WASHINGTON ST                     ROYALTON
    246-04   901      803252543    KEYES LINDA L                    1319 RUFFNER PLACE                      LYNCHBURG
    246-04   901      803252659    DIAZ JUAN C                      131 WADSWORTH STREET                    PROVIDENCE
    246-04   901      803254309    YOUNG ROGER E                    224 WEST 4TH STREET                     FREDERICA
    246-04   901      803256445    WILLIAMSON REGINALD D            406 WASHINGTON                          CAPE GIRARDEAU
    246-04   901      803257583    MARTIN MILDRED M                 1606 THOMAS AVE NORTH                   MINNEAPOLIS
    246-04   901      803258268    MURPHY JOHN D                    600 WAGRAM STREET                       LAURINGBURG
    246-04   901      803258755    FRISCHE FREDDIE D                205 DOVE DRIVE                          SEVIERVILLE
    246-04   901      803259175    ILENAS GEORGE                    803 WEST RAILROAD ST                    HATTIESBURG
    246-04   901      803259837    GRAY JOHN                        605 LIBERTY SW                          GRAND RAPIDS
    246-04   901      803261205    HIGGINS LEWIS R                  RR 2 BOX 22                             HARVEYS LAKE
    246-04   901      803261353    COOPER AREWILLA                  1190 BRISTOL TERRACE                    AKRON
    246-04   901      803262872    O'DANIEL LINDA                   3231 MT PLEASANT ST                     ST LOUIS
    246-04   901      803263797    VEGA PEDRO A                     12925 THIRD STREET                      FT MYERS
    246-04   901      803265628    BUCKLES JERRY C                  4615 GOLFVIEW DRIVE                     FORT WAYNE
    246-04   901      803266014    PETTY JOHN                       19938 WINSTON                           DETROIT
    246-04   901      803267160    FINLEY LENA S                    108 JORDON STREET                       CRYSTAL SPRINGS
    246-04   901      803269216    MINEAR VIRGIL E                  675 BELLEVUE AVENUE                     AKRON
    246-04   901      803273036    GRIER DIANE JEWELL               9930 FORRER                             DETROIT
    246-04   901      803273499    HARRER JOHN                      5045 PRESTLER RD                        TOLEDO
 </TABLE>

<TABLE>
<CAPTION>
                                                                                          Principal         Cut-off Date
                                                                             Zip          Balance at          Principal
Pool ID      Inv       Account        Name                          State   Code          Origination          Balance
-----------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>     <C>           <C>               <C>
    246-04   901      803214923    TRAMMELL CAROLYN                   NY    14208          10,000.00           9,948.06
    246-04   901      803217041    AUXIER JAMES F                     FL    34287          62,900.00          62,863.02
    246-04   901      803217827    HOWZE ROGER                        SC    29730          35,100.00          35,100.00
    246-04   901      803218437    BROWN RUTH                         WV    25601          21,000.00          20,836.80
    246-04   901      803218544    TREVINO RUPERTO C                  MI    48708          37,600.00          37,516.03
    246-04   901      803222181    ROSS GARY C                        MI    48205          64,000.00          63,855.38
    246-04   901      803222702    WARE BARBARA P                     IN    46803          34,000.00          34,000.00
    246-04   901      803223346    KITTLE DORA C                      GA    30619          41,000.00          41,000.00
    246-04   901      803223676    CHRISTIAN TYRONE                   FL    34472          43,000.00          43,000.00
    246-04   901      803224195    COLLINS RICHARD III                MI    48221         117,600.00         117,600.00
    246-04   901      803224690    HARRY MARILYN                      PA    18651          39,600.00          39,600.00
    246-04   901      803225713    PINCKNEY PETER                     SC    29554          35,200.00          35,200.00
    246-04   901      803228097    GEYER LYNN ANN                     IN    46555         105,400.00         105,400.00
    246-04   901      803228246    MERTZ JOHN M                       PA    17603          20,000.00          20,000.00
    246-04   901      803228691    RENAUD JULIA                       TN    38225          31,950.00          31,817.37
    246-04   901      803228832    ADAMS ARTHUR H                     OH    44424         101,600.00         101,600.00
    246-04   901      803230127    MAJEWSKI DENIS ERVIN               OH    43609          29,250.00          29,250.00
    246-04   901      803230804    MAETZOLD LANNY K                   MN    56652          66,000.00          66,000.00
    246-04   901      803231695    HICKS BARBARA M                    MI    48504          56,950.00          56,838.63
    246-04   901      803232057    BURKHART GARY                      AR    72956          33,375.00          33,375.00
    246-04   901      803234483    WHEELER DENNIS                     MI    48216          20,800.00          20,800.00
    246-04   901      803235225    LINDSEY-BESS MAUREEN               IN    46218          51,300.00          51,300.00
    246-04   901      803238716    ARTHUR ELIZABETH T                 PA    15213          17,850.00          17,850.00
    246-04   901      803239060    SEXTON BOBBY D                     IN    47355          48,750.00          48,750.00
    246-04   901      803239144    ARCENEAUX VERA M                   TX    77078          44,200.00          44,200.00
    246-04   901      803240720    RUIZ FELIX                         FL    34743          91,149.00          91,149.00
    246-04   901      803241082    HAGWOOD KENDRICK L                 OH    44511          29,250.00          28,927.63
    246-04   901      803241124    LESTER JAMES M                     OH    45680          54,570.00          54,417.43
    246-04   901      803242148    TEAGUE BEATRCIE                    MI    49507          23,000.00          23,000.00
    246-04   901      803243005    GONZALES MICHAEL J                 CO    81001          35,000.00          35,000.00
    246-04   901      803243641    CARDOS0 ESTEBAN                    FL    32438          18,000.00          17,892.06
    246-04   901      803243674    HARRIS ELAINE                      NY    14211          27,000.00          27,000.00
    246-04   901      803246362    JOHNSON JULIE                      MI    49444          35,750.00          35,750.00
    246-04   901      803246701    ESCHENLAUER DONALD E               NY    14569          17,500.00          17,500.00
    246-04   901      803248160    MIGUT ANTHONY F                    PA    15906          42,500.00          42,500.00
    246-04   901      803248434    VICKERS STEVEN ALLAN               CA    95205          20,500.00          20,500.00
    246-04   901      803248574    JOHNSON ELAINE                     FL    32811          16,500.00          16,146.97
    246-04   901      803249192    CAMPBELL JIM                       IN    46628          49,890.00          49,762.24
    246-04   901      803250331    MADDEN THEODORE                    MI    48212          32,800.00          32,630.85
    246-04   901      803250604    LIGUE THERESE M                    IL    60609          27,000.00          26,857.28
    246-04   901      803250778    DREW BETTY                         PA    19132          20,000.00          19,859.47
    246-04   901      803250786    HARRISON THOMAS W JR               OH    44127          42,250.00          36,548.87
    246-04   901      803252410    HAWES PANSY B                      IL    62983          52,000.00          51,760.33
    246-04   901      803252543    KEYES LINDA L                      VA    24504          30,600.00          30,495.42
    246-04   901      803252659    DIAZ JUAN C                        RI    02907          60,775.00          60,774.05
    246-04   901      803254309    YOUNG ROGER E                      DE    19946          43,550.00          43,550.00
    246-04   901      803256445    WILLIAMSON REGINALD D              MO    63701          48,400.00          48,400.00
    246-04   901      803257583    MARTIN MILDRED M                   MN    55411          30,000.00          30,000.00
    246-04   901      803258268    MURPHY JOHN D                      NC    28352          75,600.00          75,568.40
    246-04   901      803258755    FRISCHE FREDDIE D                  TN    37876         112,000.00         112,000.00
    246-04   901      803259175    ILENAS GEORGE                      MS    39401          45,600.00          45,600.00
    246-04   901      803259837    GRAY JOHN                          MI    49509          20,000.00          20,000.00
    246-04   901      803261205    HIGGINS LEWIS R                    PA    18618          54,000.00          53,742.24
    246-04   901      803261353    COOPER AREWILLA                    OH    44307          34,450.00          33,269.93
    246-04   901      803262872    O'DANIEL LINDA                     MO    63111          45,600.00          45,600.00
    246-04   901      803263797    VEGA PEDRO A                       FL    33905          60,400.00          60,400.00
    246-04   901      803265628    BUCKLES JERRY C                    IN    46818         106,200.00         105,927.15
    246-04   901      803266014    PETTY JOHN                         MI    48204          25,000.00          24,914.60
    246-04   901      803267160    FINLEY LENA S                      MS    39059          30,225.00          30,225.00
    246-04   901      803269216    MINEAR VIRGIL E                    OH    44307          67,500.00          67,336.37
    246-04   901      803273036    GRIER DIANE JEWELL                 MI    48227          30,400.00          30,261.35
    246-04   901      803273499    HARRER JOHN                        OH    43615          44,000.00          43,768.47
</TABLE>

<TABLE>
<CAPTION>
                                                                    Cut-off Date   First
                                                                      Companion   Payment      Maturity      Rem        Date
Pool ID      Inv       Account        Name                             Loan Bal.    Date         Date        Term       Due
----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>         <C>           <C>           <C>      <C>
    246-04   901      803214923    TRAMMELL CAROLYN                       0.00  04/23/2000    03/23/2015    178.88   05/23/2000
    246-04   901      803217041    AUXIER JAMES F                         0.00  04/23/2000    03/23/2030    358.88   06/23/2000
    246-04   901      803217827    HOWZE ROGER                            0.00  04/21/2000    03/21/2030    358.82   04/21/2000
    246-04   901      803218437    BROWN RUTH                             0.00  04/27/2000    03/27/2015    179.01   05/27/2000
    246-04   901      803218544    TREVINO RUPERTO C                      0.00  04/06/2000    03/06/2015    178.32   05/06/2000
    246-04   901      803222181    ROSS GARY C                            0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803222702    WARE BARBARA P                         0.00  04/24/2000    03/24/2015    178.92   04/24/2000
    246-04   901      803223346    KITTLE DORA C                          0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803223676    CHRISTIAN TYRONE                       0.00  04/24/2000    03/24/2030    358.92   04/24/2000
    246-04   901      803224195    COLLINS RICHARD III                    0.00  04/20/2000    03/20/2030    358.78   04/20/2000
    246-04   901      803224690    HARRY MARILYN                          0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803225713    PINCKNEY PETER                         0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803228097    GEYER LYNN ANN                         0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803228246    MERTZ JOHN M                           0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803228691    RENAUD JULIA                           0.00  05/01/2000    04/01/2020    239.18   06/01/2000
    246-04   901      803228832    ADAMS ARTHUR H                         0.00  04/28/2000    03/28/2030    359.05   04/28/2000
    246-04   901      803230127    MAJEWSKI DENIS ERVIN                   0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803230804    MAETZOLD LANNY K                       0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803231695    HICKS BARBARA M                        0.00  04/20/2000    03/20/2015    178.78   05/20/2000
    246-04   901      803232057    BURKHART GARY                          0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803234483    WHEELER DENNIS                         0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803235225    LINDSEY-BESS MAUREEN                   0.00  04/28/2000    03/28/2020    239.05   04/28/2000
    246-04   901      803238716    ARTHUR ELIZABETH T                     0.00  04/14/2000    03/14/2030    358.59   05/14/2000
    246-04   901      803239060    SEXTON BOBBY D                         0.00  04/21/2000    03/21/2030    358.82   04/21/2000
    246-04   901      803239144    ARCENEAUX VERA M                       0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803240720    RUIZ FELIX                             0.00  04/22/2000    03/22/2030    358.85   04/22/2000
    246-04   901      803241082    HAGWOOD KENDRICK L                     0.00  04/20/2000    03/20/2030    358.78   06/20/2000
    246-04   901      803241124    LESTER JAMES M                         0.00  05/01/2000    04/01/2030    359.18   06/01/2000
    246-04   901      803242148    TEAGUE BEATRCIE                        0.00  04/27/2000    03/27/2015    179.01   04/27/2000
    246-04   901      803243005    GONZALES MICHAEL J                     0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803243641    CARDOS0 ESTEBAN                        0.00  04/20/2000    03/20/2015    178.78   05/20/2000
    246-04   901      803243674    HARRIS ELAINE                          0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803246362    JOHNSON JULIE                          0.00  04/15/2000    03/15/2015    178.62   04/15/2000
    246-04   901      803246701    ESCHENLAUER DONALD E                   0.00  05/01/2000    04/01/2010    119.18   05/01/2000
    246-04   901      803248160    MIGUT ANTHONY F                        0.00  04/28/2000    03/28/2030    359.05   04/28/2000
    246-04   901      803248434    VICKERS STEVEN ALLAN                   0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803248574    JOHNSON ELAINE                         0.00  04/21/2000    03/21/2010    118.82   06/21/2000
    246-04   901      803249192    CAMPBELL JIM                           0.00  04/28/2000    03/28/2015    179.05   05/28/2000
    246-04   901      803250331    MADDEN THEODORE                        0.00  04/21/2000    03/21/2020    238.82   05/21/2000
    246-04   901      803250604    LIGUE THERESE M                        0.00  04/27/2000    03/27/2015    179.01   05/27/2000
    246-04   901      803250778    DREW BETTY                             0.00  04/27/2000    03/27/2015    179.01   05/27/2000
    246-04   901      803250786    HARRISON THOMAS W JR                   0.00  04/20/2000    03/20/2030    358.78   07/20/2000
    246-04   901      803252410    HAWES PANSY B                          0.00  04/17/2000    03/17/2020    238.68   05/17/2000
    246-04   901      803252543    KEYES LINDA L                          0.00  05/01/2000    04/01/2020    239.18   06/01/2000
    246-04   901      803252659    DIAZ JUAN C                            0.00  04/23/2000    03/23/2015    178.88   05/23/2000
    246-04   901      803254309    YOUNG ROGER E                          0.00  04/06/2000    03/06/2020    238.32   05/06/2000
    246-04   901      803256445    WILLIAMSON REGINALD D                  0.00  04/13/2000    03/13/2030    358.55   04/13/2000
    246-04   901      803257583    MARTIN MILDRED M                       0.00  04/27/2000    03/27/2015    179.01   04/27/2000
    246-04   901      803258268    MURPHY JOHN D                          0.00  04/21/2000    03/21/2015    178.82   05/21/2000
    246-04   901      803258755    FRISCHE FREDDIE D                      0.00  04/20/2000    03/20/2015    178.78   04/20/2000
    246-04   901      803259175    ILENAS GEORGE                          0.00  04/27/2000    03/27/2030    359.01   04/27/2000
    246-04   901      803259837    GRAY JOHN                              0.00  04/27/2000    03/27/2015    179.01   04/27/2000
    246-04   901      803261205    HIGGINS LEWIS R                        0.00  04/27/2000    03/27/2015    179.01   05/27/2000
    246-04   901      803261353    COOPER AREWILLA                        0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803262872    O'DANIEL LINDA                         0.00  04/21/2000    03/21/2030    358.82   04/21/2000
    246-04   901      803263797    VEGA PEDRO A                           0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803265628    BUCKLES JERRY C                        0.00  04/21/2000    03/21/2015    178.82   05/21/2000
    246-04   901      803266014    PETTY JOHN                             0.00  04/20/2000    03/20/2030    358.78   05/20/2000
    246-04   901      803267160    FINLEY LENA S                          0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803269216    MINEAR VIRGIL E                        0.00  04/24/2000    03/24/2030    358.92   05/24/2000
    246-04   901      803273036    GRIER DIANE JEWELL                     0.00  05/01/2000    04/01/2030    359.18   06/01/2000
    246-04   901      803273499    HARRER JOHN                            0.00  05/01/2000    04/01/2030    359.18   06/01/2000
</TABLE>

<TABLE>
<CAPTION>
                                                                    Original   Current            Scheduled
                                                                      LTV      Mortgage            Payment
Pool ID      Inv       Account        Name                           Ratio       Rate             Int & Prin
-----------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>        <C>                <C>
    246-04   901      803214923    TRAMMELL CAROLYN                   35.7      13.250              128.17
    246-04   901      803217041    AUXIER JAMES F                     85.0      11.500              622.89
    246-04   901      803217827    HOWZE ROGER                        65.0      13.750              408.95
    246-04   901      803218437    BROWN RUTH                         60.0      10.125              227.28
    246-04   901      803218544    TREVINO RUPERTO C                  80.0      13.750              438.08
    246-04   901      803222181    ROSS GARY C                        80.0      14.000              758.32
    246-04   901      803222702    WARE BARBARA P                     53.9      14.800              424.48
    246-04   901      803223346    KITTLE DORA C                      60.2      12.850              448.74
    246-04   901      803223676    CHRISTIAN TYRONE                   74.7      13.500              492.53
    246-04   901      803224195    COLLINS RICHARD III                80.0      14.000            1,393.41
    246-04   901      803224690    HARRY MARILYN                      90.0      11.500              392.16
    246-04   901      803225713    PINCKNEY PETER                     80.0      14.000              417.07
    246-04   901      803228097    GEYER LYNN ANN                     85.0      13.150            1,178.30
    246-04   901      803228246    MERTZ JOHN M                       40.8      12.000              240.03
    246-04   901      803228691    RENAUD JULIA                       90.0      11.900              349.57
    246-04   901      803228832    ADAMS ARTHUR H                     80.0      12.750            1,104.08
    246-04   901      803230127    MAJEWSKI DENIS ERVIN               75.0      11.125              334.75
    246-04   901      803230804    MAETZOLD LANNY K                   75.0      11.875              672.54
    246-04   901      803231695    HICKS BARBARA M                    85.0      10.500              520.94
    246-04   901      803232057    BURKHART GARY                      75.0      12.500              411.35
    246-04   901      803234483    WHEELER DENNIS                     57.7      13.500              238.25
    246-04   901      803235225    LINDSEY-BESS MAUREEN               90.0      10.800              522.55
    246-04   901      803238716    ARTHUR ELIZABETH T                 85.0      12.500              190.51
    246-04   901      803239060    SEXTON BOBBY D                     75.0      12.250              510.85
    246-04   901      803239144    ARCENEAUX VERA M                   85.0      10.500              404.31
    246-04   901      803240720    RUIZ FELIX                         85.9      11.250              885.30
    246-04   901      803241082    HAGWOOD KENDRICK L                 65.0      12.740              317.63
    246-04   901      803241124    LESTER JAMES M                     85.0      12.500              582.40
    246-04   901      803242148    TEAGUE BEATRCIE                    50.0      12.000              276.04
    246-04   901      803243005    GONZALES MICHAEL J                 55.5      13.750              407.79
    246-04   901      803243641    CARDOS0 ESTEBAN                    48.6      11.400              209.13
    246-04   901      803243674    HARRIS ELAINE                      90.0      11.750              319.72
    246-04   901      803246362    JOHNSON JULIE                      65.0      14.900              449.18
    246-04   901      803246701    ESCHENLAUER DONALD E               36.4      12.500              256.16
    246-04   901      803248160    MIGUT ANTHONY F                    85.0      13.100              473.46
    246-04   901      803248434    VICKERS STEVEN ALLAN               27.7      10.375              225.02
    246-04   901      803248574    JOHNSON ELAINE                     25.3      12.500              241.52
    246-04   901      803249192    CAMPBELL JIM                       84.9      10.750              465.71
    246-04   901      803250331    MADDEN THEODORE                    80.0       9.500              305.74
    246-04   901      803250604    LIGUE THERESE M                    24.5      10.125              292.21
    246-04   901      803250778    DREW BETTY                         55.5      10.500              221.08
    246-04   901      803250786    HARRISON THOMAS W JR               65.0      13.500              483.94
    246-04   901      803252410    HAWES PANSY B                      80.0      13.100              612.93
    246-04   901      803252543    KEYES LINDA L                      85.0      11.500              326.33
    246-04   901      803252659    DIAZ JUAN C                        85.0      13.100              677.05
    246-04   901      803254309    YOUNG ROGER E                      65.0      11.990              479.22
    246-04   901      803256445    WILLIAMSON REGINALD D              84.9      12.500              516.55
    246-04   901      803257583    MARTIN MILDRED M                   50.0      12.000              308.58
    246-04   901      803258268    MURPHY JOHN D                      80.0      12.100              783.46
    246-04   901      803258755    FRISCHE FREDDIE D                  80.0      12.500            1,195.33
    246-04   901      803259175    ILENAS GEORGE                      80.0      12.350              481.37
    246-04   901      803259837    GRAY JOHN                          41.6      11.500              233.64
    246-04   901      803261205    HIGGINS LEWIS R                    90.0      12.250              565.86
    246-04   901      803261353    COOPER AREWILLA                    65.0      13.500              394.59
    246-04   901      803262872    O'DANIEL LINDA                     80.0      14.000              540.30
    246-04   901      803263797    VEGA PEDRO A                       80.0      12.750              656.36
    246-04   901      803265628    BUCKLES JERRY C                    90.0       9.800            1,128.27
    246-04   901      803266014    PETTY JOHN                         51.0      12.000              257.15
    246-04   901      803267160    FINLEY LENA S                      65.0      11.750              305.09
    246-04   901      803269216    MINEAR VIRGIL E                    90.0      12.250              707.33
    246-04   901      803273036    GRIER DIANE JEWELL                 80.0      14.000              360.20
    246-04   901      803273499    HARRER JOHN                        73.3      10.125              390.20
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                  SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB    2000-1 2ND SUBSEQUENT TRANSFER OF GROUP 1 FIXED RATE MORTGAGES - SETTLEMENT 4/27/2000



Pool ID      Inv       Account        Name                             Address                                 City
--------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>                                     <C>
    246-04   901      803273887    ALLEN EARNESTINE                 4830 GERMANTOWN AVENUE                  PHILADELPHIA
    246-04   901      803275056    GILCHRIST VEVELYN M              6413 NORTH 47TH STREET                  TAMPA
    246-04   901      803277805    VEREEN BEVERLY A                 15327 KENTUCKY                          DETROIT
    246-04   901      803278134    MARKLE ROBERT J                  10205 CHERRY CREEK LANE                 PORT RICHEY
    246-04   901      803281807    DAVIS BILLY G                    5655 PAYNE ROAD                         LAKELAND
    246-04   901      803282250    JOHNSON DEBORA O                 2404 NORMAN                             DETROIT
    246-04   901      803286848    COTTON GREGORY                   4700 SAN FRANCISO AVENUE                ST LOUIS
    246-04   901      803286962    FLINN TODD                       RR 1 BOX 55 D                           BLOOMFIELD
    246-04   901      803289040    SKIPPER MATTIE M                 906 OHIO AVENUE                         LAKELAND
    246-04   901      803292267    BAULKMAN TAMMY D                 60 COTTAGE STREET                       ROCHESTER
    246-04   901      803292655    FORD JEROME A                    211 17TH STREET SOUTHEAST               WASHINGTON
    246-04   901      803293109    DANIELS CAROLYN NEEDHAM          1716 1 EL CAMINO ROAD                   JACKSONVILLE
    246-04   901      803294099    PICCO ANDREW J                   821 COUNTRY WOOD PLACE                  FORT WAYNE
    246-04   901      803294354    PLOEHN THEODORE F                2239 112TH AVENUE                       ALLEGAN
    246-04   901      803296060    FRIOLA GERARD                    603 PALMER AVENUE                       CORINTH
    246-04   901      803296912    ABRAMO CHARLES N JR              272 PARKDALE AVE                        BUFFALO
    246-04   901      803298520    WELCH WILLIE JAMES               3540 WHITING ROAD                       TALLADEGA
    246-04   901      803300565    NEWCOM VIRGINIA A                6857 MOTHER GOOSE ROAD                  JACKSONVILLE
    246-04   901      803300847    HOWARD WILLIE E                  226 KURTZ AVENUE                        YORK
    246-04   901      803301332    DAVIS KAYE B                     309 SPRING STREET                       UNION
    246-04   901      803301605    MYERS JAMES                      1468 SAINT PAUL STREET                  ROCHESTER
    246-04   901      803304765    MELDRUM GEORGE WILLIAM           8841 EATON AVENUE                       JACKSONVILLE
    246-04   901      803305465    WILLIAMS MARY J                  1611 ALAXANDER DRIVE                    DOTHAN
    246-04   901      803306810    ELSTON CHANTEL E                 1202 WEST 29TH STREET                   INDIANAPOLIS
    246-04   901      803307842    HAMEED NAILAH N  J               629 COUNTRY CLUB DR                     ST LOUIS
    246-04   901      803309475    SNYDER WILLIAM R                 8012 BEAVER CREEK LOOP                  BAYONET POINT
    246-04   901      803310192    GADSON ANTHONY                   13818 SVEC AVENUE                       CLEVELAND
    246-04   901      803310705    SMITH RUTH H                     6430 LOCKHART DRIVE EAST                JACKSONVILLE
    246-04   901      803311034    MCCAMPBELL FANNIE                1321 DUNAWAY DRIVE                      MOBILE
    246-04   901      803311315    BROWN RUTHIE LEE                 277 ROSS STREET                         BENTON HARBOR
    246-04   901      803317239    PROSS BETTY E                    4604 RIDGE ROAD                         NOTTINGHAM
    246-04   901      803317296    NOCELLA MICHAEL T                60 SOUTH WASHINGTON STREET              BEVERLY HILLS
    246-04   901      803317833    WALLACE LEVI                     104 THOMPSON STREET                     POUGHKEEPSIE
    246-04   901      803318609    KNIBB KHADIJA P                  3414 BRUNER AVENUE                      BRONX
    246-04   901      803319029    SMITH CARL                       1013 EAST MAIN AVENUE                   WANAMIE
    246-04   901      803319441    REEVES CARRIE JO                 703 OAKDALE                             LONGVIEW
    246-04   901      803319763    JORDAN ELLEN LOUISE              615 NORTHWEST 6TH STREET                GAINESVILLE
    246-04   901      803321207    ONDERKO NORMA JEAN               260 OAK HILL ROAD                       ADAH
    246-04   901      803323716    FOSTER GARY E                    976 BAIRD STREET                        AKRON
    246-04   901      803325075    ALLEN ERIC D                     102 COOLSPRING STREET                   UNIONTOWN
    246-04   901      803329044    YAGY GERALD J                    483 PLEASANT VALLEY ROAD                ARGYLE
    246-04   901      803336486    ROGISH HELEN M                   6207 TENNESSEE AVENUE                   NEW PORT RICHEY
    246-04   901      803339993    HUGHES ARETHA                    432 AVON AVENUE                         NEWARK
    246-04   901      803343185    DAVENPORT OSCAR                  1922 25TH STREET SOUTH                  SAINT PETERSBURG
    246-04   901      803346584    TUBBS JAMES F                    9439 BISHOP LANE ROAD                   BERLIN
    246-04   901      803350735    SHEDLOCK KEVEN                   47 JEFFERSON STREET                     CLYMER
    246-04   901      803358811    KRISANDA CYNTHIA A               73 WEST PETTEBONE STREET                FORTY FORT
    246-04   901      803360486    PARISI CANDACE                   835 53RD TERRACE NORTH                  SAINT PETERSBURG
    246-04   901      8000530975   ADDIS STEPHEN G                  4606 SIXTH STREET WEST                  LEHIGH ACRES
    246-04   901      8000567324   DAVIS LIONEL D                   229 BAKOS BLVD                          BUFFALO
                    ------------------------------------------------
                             236   Sale Total

    246-05   915      802300285    CLARK ELEANOR J                  6160 DEEPWATER DRIVE                    ST CLOUD
    246-05   915      802362426    REESE ERIC                       313 AVENUE G                            REDONDO BEACH
    246-05   915      802453787    PARRY JACK ALAN                  6704 SANDY BEACH                        AZLE
    246-05   915      802466391    BANKINS GREGORY                  4212 ELDERON AVE                        BALTIMORE
    246-05   915      802472621    BEVILACQUA JAMES J               749 PASADENA AVENUE                     NIAGARA FALLS
    246-05   915      802511006    WILLIAMS ALICE Y                 232 DERBY STREET                        SALEMBURG
    246-05   915      802513143    SALLUSTIO LOUISE                 810 HUDSON AVENUE                       SECAUCUS
    246-05   915      802514315    JULIUSSEN ARNE                   ROUTE 79                                COLESVILLE
    246-05   915      802525816    RHULE LARRY A                    19462 324TH AVENUE NORTHEA              DUVALL
    246-05   915      802540666    BREWER RUSSELL S                 30834 3RD PLACE SOUTH                   FEDERAL WAY
</TABLE>

<TABLE>
<CAPTION>
                                                                                          Principal         Cut-off Date
                                                                             Zip          Balance at          Principal
Pool ID      Inv       Account        Name                          State   Code          Origination          Balance
-----------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>     <C>           <C>               <C>
    246-04   901      803273887    ALLEN EARNESTINE                   PA    19144          36,750.00          36,540.69
    246-04   901      803275056    GILCHRIST VEVELYN M                FL    33610          51,500.00          51,500.00
    246-04   901      803277805    VEREEN BEVERLY A                   MI    48238          56,800.00          56,367.20
    246-04   901      803278134    MARKLE ROBERT J                    FL    34668          31,000.00          31,000.00
    246-04   901      803281807    DAVIS BILLY G                      FL    33810          27,900.00          27,900.00
    246-04   901      803282250    JOHNSON DEBORA O                   MI    48209          24,750.00          24,750.00
    246-04   901      803286848    COTTON GREGORY                     MO    63115          28,600.00          28,536.86
    246-04   901      803286962    FLINN TODD                         IN    47424          25,675.00          25,675.00
    246-04   901      803289040    SKIPPER MATTIE M                   FL    33815          46,434.00          46,336.09
    246-04   901      803292267    BAULKMAN TAMMY D                   NY    14608          10,000.00           9,973.32
    246-04   901      803292655    FORD JEROME A                      DC    20003          95,560.00          95,560.00
    246-04   901      803293109    DANIELS CAROLYN NEEDHAM            FL    32216          11,500.00          11,464.84
    246-04   901      803294099    PICCO ANDREW J                     IN    46845         201,600.00         201,600.00
    246-04   901      803294354    PLOEHN THEODORE F                  MI    49010          61,125.00          61,125.00
    246-04   901      803296060    FRIOLA GERARD                      NY    12822          49,000.00          49,000.00
    246-04   901      803296912    ABRAMO CHARLES N JR                NY    14216          42,000.00          42,000.00
    246-04   901      803298520    WELCH WILLIE JAMES                 AL    35160          32,500.00          32,500.00
    246-04   901      803300565    NEWCOM VIRGINIA A                  FL    32210          56,100.00          56,100.00
    246-04   901      803300847    HOWARD WILLIE E                    PA    17403          45,900.00          45,883.31
    246-04   901      803301332    DAVIS KAYE B                       SC    29379          21,250.00          21,250.00
    246-04   901      803301605    MYERS JAMES                        NY    14621          52,275.00          52,275.00
    246-04   901      803304765    MELDRUM GEORGE WILLIAM             FL    32211          36,800.00          36,800.00
    246-04   901      803305465    WILLIAMS MARY J                    AL    36301          61,625.00          61,625.00
    246-04   901      803306810    ELSTON CHANTEL E                   IN    46208          29,625.00          29,613.09
    246-04   901      803307842    HAMEED NAILAH N  J                 MO    63121         133,600.00         133,600.00
    246-04   901      803309475    SNYDER WILLIAM R                   FL    34667          44,000.00          44,000.00
    246-04   901      803310192    GADSON ANTHONY                     OH    44120          63,750.00          63,726.31
    246-04   901      803310705    SMITH RUTH H                       FL    32209          51,750.00          51,442.04
    246-04   901      803311034    MCCAMPBELL FANNIE                  AL    36605          84,000.00          84,000.00
    246-04   901      803311315    BROWN RUTHIE LEE                   MI    49022          48,800.00          48,599.04
    246-04   901      803317239    PROSS BETTY E                      MD    21236          83,375.00          83,375.00
    246-04   901      803317296    NOCELLA MICHAEL T                  FL    34465          44,500.00          44,500.00
    246-04   901      803317833    WALLACE LEVI                       NY    12601          81,600.00          81,600.00
    246-04   901      803318609    KNIBB KHADIJA P                    NY    10469         319,500.00         319,500.00
    246-04   901      803319029    SMITH CARL                         PA    18634          33,150.00          33,080.02
    246-04   901      803319441    REEVES CARRIE JO                   TX    75602          35,100.00          35,081.69
    246-04   901      803319763    JORDAN ELLEN LOUISE                FL    32601          35,200.00          35,200.00
    246-04   901      803321207    ONDERKO NORMA JEAN                 PA    15410          41,650.00          41,650.00
    246-04   901      803323716    FOSTER GARY E                      OH    44306          43,200.00          43,200.00
    246-04   901      803325075    ALLEN ERIC D                       PA    15401          18,900.00          18,900.00
    246-04   901      803329044    YAGY GERALD J                      NY    12809          48,750.00          48,750.00
    246-04   901      803336486    ROGISH HELEN M                     FL    34656          44,000.00          43,682.47
    246-04   901      803339993    HUGHES ARETHA                      NJ    07108          50,000.00          50,000.00
    246-04   901      803343185    DAVENPORT OSCAR                    FL    33712          49,600.00          49,600.00
    246-04   901      803346584    TUBBS JAMES F                      MD    21811          66,400.00          66,148.79
    246-04   901      803350735    SHEDLOCK KEVEN                     PA    15728          17,000.00          16,955.41
    246-04   901      803358811    KRISANDA CYNTHIA A                 PA    18704          18,169.00          18,169.00
    246-04   901      803360486    PARISI CANDACE                     FL    33703          53,200.00          53,085.20
    246-04   901      8000530975   ADDIS STEPHEN G                    FL    33971          47,200.00          47,155.49
    246-04   901      8000567324   DAVIS LIONEL D                     NY    14211         145,800.00         145,646.28
                    ------------------------------------------------               ------------------------------------------
                             236   Sale Total                                          14,748,707.00      14,723,663.18

    246-05   915      802300285    CLARK ELEANOR J                    FL    34771          35,750.00          35,531.04
    246-05   915      802362426    REESE ERIC                         CA    90277          99,000.00          98,715.65
    246-05   915      802453787    PARRY JACK ALAN                    TX    76020          34,000.00          33,946.60
    246-05   915      802466391    BANKINS GREGORY                    MD    21215          29,545.00          29,301.77
    246-05   915      802472621    BEVILACQUA JAMES J                 NY    14304          29,990.00          29,926.54
    246-05   915      802511006    WILLIAMS ALICE Y                   NC    28385          64,000.00          63,883.09
    246-05   915      802513143    SALLUSTIO LOUISE                   NJ    07094          30,000.00          29,950.45
    246-05   915      802514315    JULIUSSEN ARNE                     NY    13833          66,000.00          66,000.00
    246-05   915      802525816    RHULE LARRY A                      WA    98019          34,000.00          33,943.55
    246-05   915      802540666    BREWER RUSSELL S                   WA    98003          48,287.00          47,474.94
</TABLE>

<TABLE>
<CAPTION>
                                                                    Cut-off Date   First
                                                                      Companion   Payment      Maturity      Rem        Date
Pool ID      Inv       Account        Name                             Loan Bal.    Date         Date        Term       Due
----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>         <C>           <C>           <C>      <C>
    246-04   901      803273887    ALLEN EARNESTINE                       0.00  05/01/2000    04/01/2030    359.18   06/01/2000
    246-04   901      803275056    GILCHRIST VEVELYN M                    0.00  04/27/2000    03/27/2030    359.01   04/27/2000
    246-04   901      803277805    VEREEN BEVERLY A                       0.00  04/20/2000    03/20/2030    358.78   06/20/2000
    246-04   901      803278134    MARKLE ROBERT J                        0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803281807    DAVIS BILLY G                          0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803282250    JOHNSON DEBORA O                       0.00  05/01/2000    04/01/2015    359.18   05/01/2000
    246-04   901      803286848    COTTON GREGORY                         0.00  04/24/2000    03/24/2015    178.92   05/24/2000
    246-04   901      803286962    FLINN TODD                             0.00  04/27/2000    03/27/2010    119.01   04/27/2000
    246-04   901      803289040    SKIPPER MATTIE M                       0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803292267    BAULKMAN TAMMY D                       0.00  04/22/2000    03/22/2015    178.85   05/22/2000
    246-04   901      803292655    FORD JEROME A                          0.00  04/24/2000    03/24/2015    178.92   04/24/2000
    246-04   901      803293109    DANIELS CAROLYN NEEDHAM                0.00  04/24/2000    03/24/2015    178.92   05/24/2000
    246-04   901      803294099    PICCO ANDREW J                         0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803294354    PLOEHN THEODORE F                      0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803296060    FRIOLA GERARD                          0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803296912    ABRAMO CHARLES N JR                    0.00  04/24/2000    03/24/2015    178.92   04/24/2000
    246-04   901      803298520    WELCH WILLIE JAMES                     0.00  05/01/2000    04/01/2020    239.18   05/01/2000
    246-04   901      803300565    NEWCOM VIRGINIA A                      0.00  04/27/2000    03/27/2030    359.01   04/27/2000
    246-04   901      803300847    HOWARD WILLIE E                        0.00  04/27/2000    03/27/2015    179.01   06/27/2000
    246-04   901      803301332    DAVIS KAYE B                           0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803301605    MYERS JAMES                            0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803304765    MELDRUM GEORGE WILLIAM                 0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803305465    WILLIAMS MARY J                        0.00  04/24/2000    03/24/2015    178.92   05/24/2000
    246-04   901      803306810    ELSTON CHANTEL E                       0.00  05/01/2000    04/01/2015    179.18   07/01/2000
    246-04   901      803307842    HAMEED NAILAH N  J                     0.00  04/24/2000    03/24/2030    358.92   04/24/2000
    246-04   901      803309475    SNYDER WILLIAM R                       0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803310192    GADSON ANTHONY                         0.00  04/24/2000    03/24/2030    358.92   06/24/2000
    246-04   901      803310705    SMITH RUTH H                           0.00  04/24/2000    03/24/2015    178.92   05/24/2000
    246-04   901      803311034    MCCAMPBELL FANNIE                      0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803311315    BROWN RUTHIE LEE                       0.00  05/01/2000    04/01/2015    179.18   06/01/2000
    246-04   901      803317239    PROSS BETTY E                          0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803317296    NOCELLA MICHAEL T                      0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803317833    WALLACE LEVI                           0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803318609    KNIBB KHADIJA P                        0.00  04/27/2000    03/27/2030    359.01   04/27/2000
    246-04   901      803319029    SMITH CARL                             0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803319441    REEVES CARRIE JO                       0.00  05/01/2000    04/01/2030    359.18   07/01/2000
    246-04   901      803319763    JORDAN ELLEN LOUISE                    0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803321207    ONDERKO NORMA JEAN                     0.00  05/01/2000    04/01/2015    179.18   05/01/2000
    246-04   901      803323716    FOSTER GARY E                          0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803325075    ALLEN ERIC D                           0.00  04/24/2000    03/24/2030    358.92   04/24/2000
    246-04   901      803329044    YAGY GERALD J                          0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      803336486    ROGISH HELEN M                         0.00  05/01/2000    04/01/2015    179.18   06/01/2000
    246-04   901      803339993    HUGHES ARETHA                          0.00  04/03/2000    03/03/2015    178.22   05/03/2000
    246-04   901      803343185    DAVENPORT OSCAR                        0.00  05/01/2000    04/01/2020    239.18   05/01/2000
    246-04   901      803346584    TUBBS JAMES F                          0.00  05/01/2000    04/01/2015    179.18   06/01/2000
    246-04   901      803350735    SHEDLOCK KEVEN                         0.00  04/24/2000    03/24/2030    358.92   05/24/2000
    246-04   901      803358811    KRISANDA CYNTHIA A                     0.00  04/28/2000    03/28/2015    179.05   04/28/2000
    246-04   901      803360486    PARISI CANDACE                         0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-04   901      8000530975   ADDIS STEPHEN G                        0.00  04/20/2000    03/20/2030    358.78   06/20/2000
    246-04   901      8000567324   DAVIS LIONEL D                         0.00  04/27/2000    03/27/2030    359.01   06/27/2000
                    -----------------------------------------------------------                            ---------
                             236   Sale Total                             0.00                              268.61

    246-05   915      802300285    CLARK ELEANOR J                        0.00  01/01/2000    12/01/2014    175.17   05/01/2000
    246-05   915      802362426    REESE ERIC                             0.00  11/01/1999    10/01/2019    233.16   05/01/2000
    246-05   915      802453787    PARRY JACK ALAN                        0.00  11/01/1999    10/01/2024    293.16   05/01/2000
    246-05   915      802466391    BANKINS GREGORY                        0.00  12/24/1999    11/24/2014    174.94   05/24/2000
    246-05   915      802472621    BEVILACQUA JAMES J                     0.00  02/03/2000    01/03/2020    236.25   05/03/2000
    246-05   915      802511006    WILLIAMS ALICE Y                       0.00  03/09/2000    02/09/2030    357.47   05/09/2000
    246-05   915      802513143    SALLUSTIO LOUISE                       0.00  12/15/1999    11/15/2014    174.64   05/15/2000
    246-05   915      802514315    JULIUSSEN ARNE                         0.00  02/01/2000    01/01/2020    236.19   04/01/2000
    246-05   915      802525816    RHULE LARRY A                          0.00  12/09/1999    11/09/2014    174.44   05/09/2000
    246-05   915      802540666    BREWER RUSSELL S                       0.00  12/09/1999    11/09/2014    174.44   06/09/2000
</TABLE>

<TABLE>
<CAPTION>
                                                                    Original   Current            Scheduled
                                                                      LTV      Mortgage            Payment
Pool ID      Inv       Account        Name                           Ratio       Rate             Int & Prin
-----------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>        <C>                <C>
    246-04   901      803273887    ALLEN EARNESTINE                   75.0      10.500              336.17
    246-04   901      803275056    GILCHRIST VEVELYN M                75.7      12.050              531.72
    246-04   901      803277805    VEREEN BEVERLY A                   80.0       9.250              467.28
    246-04   901      803278134    MARKLE ROBERT J                    70.4       9.625              326.05
    246-04   901      803281807    DAVIS BILLY G                      59.3      10.375              306.25
    246-04   901      803282250    JOHNSON DEBORA O                   55.0      12.750              268.96
    246-04   901      803286848    COTTON GREGORY                     65.0      13.500              327.59
    246-04   901      803286962    FLINN TODD                         65.0      10.900              352.22
    246-04   901      803289040    SKIPPER MATTIE M                   85.9      12.475              494.67
    246-04   901      803292267    BAULKMAN TAMMY D                   80.0      10.750              112.09
    246-04   901      803292655    FORD JEROME A                      80.9      14.650            1,181.60
    246-04   901      803293109    DANIELS CAROLYN NEEDHAM            33.8      12.750              143.62
    246-04   901      803294099    PICCO ANDREW J                     80.0      13.100            2,245.87
    246-04   901      803294354    PLOEHN THEODORE F                  75.0      12.000              628.74
    246-04   901      803296060    FRIOLA GERARD                      70.0      12.250              513.47
    246-04   901      803296912    ABRAMO CHARLES N JR                70.0      10.750              392.06
    246-04   901      803298520    WELCH WILLIE JAMES                 65.0      13.500              392.40
    246-04   901      803300565    NEWCOM VIRGINIA A                  85.0      13.850              658.06
    246-04   901      803300847    HOWARD WILLIE E                    85.0      13.350              520.33
    246-04   901      803301332    DAVIS KAYE B                       85.0      13.350              240.89
    246-04   901      803301605    MYERS JAMES                        85.0      11.750              527.67
    246-04   901      803304765    MELDRUM GEORGE WILLIAM             80.0      14.000              436.03
    246-04   901      803305465    WILLIAMS MARY J                    85.0      13.600              710.71
    246-04   901      803306810    ELSTON CHANTEL E                   75.0      13.000              327.71
    246-04   901      803307842    HAMEED NAILAH N  J                 80.0      13.500            1,530.27
    246-04   901      803309475    SNYDER WILLIAM R                   67.6       9.375              365.97
    246-04   901      803310192    GADSON ANTHONY                     75.0      13.250              717.68
    246-04   901      803310705    SMITH RUTH H                       69.0       9.000              524.88
    246-04   901      803311034    MCCAMPBELL FANNIE                  80.0      13.750              978.69
    246-04   901      803311315    BROWN RUTHIE LEE                   80.0      10.000              428.25
    246-04   901      803317239    PROSS BETTY E                      69.4       8.750              655.91
    246-04   901      803317296    NOCELLA MICHAEL T                  84.7      10.525              407.89
    246-04   901      803317833    WALLACE LEVI                       80.0      11.250              792.55
    246-04   901      803318609    KNIBB KHADIJA P                    90.0      12.850            3,496.89
    246-04   901      803319029    SMITH CARL                         85.0      12.500              353.80
    246-04   901      803319441    REEVES CARRIE JO                   90.0      12.000              361.04
    246-04   901      803319763    JORDAN ELLEN LOUISE                80.0      13.250              396.27
    246-04   901      803321207    ONDERKO NORMA JEAN                 85.0      11.000              396.64
    246-04   901      803323716    FOSTER GARY E                      80.0      12.125              448.52
    246-04   901      803325075    ALLEN ERIC D                       70.0      12.375              199.88
    246-04   901      803329044    YAGY GERALD J                      75.0      12.250              510.85
    246-04   901      803336486    ROGISH HELEN M                     56.4      10.125              476.20
    246-04   901      803339993    HUGHES ARETHA                      47.6      12.550              617.89
    246-04   901      803343185    DAVENPORT OSCAR                    80.0      10.525              496.03
    246-04   901      803346584    TUBBS JAMES F                      80.0       9.750              570.48
    246-04   901      803350735    SHEDLOCK KEVEN                     85.0      13.850              199.41
    246-04   901      803358811    KRISANDA CYNTHIA A                 80.7      12.350              222.17
    246-04   901      803360486    PARISI CANDACE                     72.8      13.000              588.50
    246-04   901      8000530975   ADDIS STEPHEN G                    85.8       9.500              396.88
    246-04   901      8000567324   DAVIS LIONEL D                     90.0       9.000            1,173.14
                    ---------------------------------------------------------------------------------------
                             236   Sale Total                         76.0      11.904          155,329.73

    246-05   915      802300285    CLARK ELEANOR J                    67.4      11.250              411.96
    246-05   915      802362426    REESE ERIC                         79.9      13.990            1,230.37
    246-05   915      802453787    PARRY JACK ALAN                    85.0      12.150              361.87
    246-05   915      802466391    BANKINS GREGORY                    79.9      14.650              406.45
    246-05   915      802472621    BEVILACQUA JAMES J                 80.9      13.850              369.67
    246-05   915      802511006    WILLIAMS ALICE Y                   80.0      13.350              725.52
    246-05   915      802513143    SALLUSTIO LOUISE                   69.5      12.150              312.06
    246-05   915      802514315    JULIUSSEN ARNE                     83.1      14.700              854.49
    246-05   915      802525816    RHULE LARRY A                      77.1      11.300              331.52
    246-05   915      802540666    BREWER RUSSELL S                   84.9      13.400              623.71
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                  SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB    2000-1 2ND SUBSEQUENT TRANSFER OF GROUP 1 FIXED RATE MORTGAGES - SETTLEMENT 4/27/2000



Pool ID      Inv       Account        Name                             Address                                 City
--------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>                                     <C>
    246-05   915      802549162    SCHIEMANN ERNEST W JR            7145 HIGH CORNER ROAD                   BROOKSVILLE
    246-05   915      802563163    SCULLY WILLIAM                   22 BUCKINGHAM DRIVE                     EGG HARBOR TOWNSHIP
    246-05   915      802565671    DIAZ SANTA M                     32 PALM DRIVE                           KEY WEST
    246-05   915      802580449    LACEY ANTHONY H                  6111 RIPPLING TIDES TERRAC              CLARKSVILLE
    246-05   915      802585638    TIMS TROY A                      1057 PINE GROVE ROAD                    LEESVILLE
    246-05   915      802610758    EDMONDS KENNETH I                1432 RICHMOND ROAD                      AMELIA
    246-05   915      802623918    JACKSON THOMAS                   6532 BIRCHWOOD ROAD                     GRAND RIDGE
    246-05   915      802634345    STRANGE MARJORIE                 10 HERITAGE LANE                        WHEATLEY HEIGHTS
    246-05   915      802651083    SANFORD JOHN E                   2588 STRAWBERRY ROAD                    LONG
    246-05   915      802677625    EBERLY SCOT ERIC                 304 FRANKLIN AVE                        BERLIN
    246-05   915      802679431    HOFFMAN KENNETH WAYNE            216 WEST ANAPAMU STREET                 SANTA BARBARA
    246-05   915      802680199    HASTY ELIZABETH MARIE            1011 OLD APPLE GROVE RD                 MINERAL
    246-05   915      802690586    GUSLER JAY                       765 WEST BEECH STREET                   LONG BEACH
    246-05   915      802693135    FOXWORTH VERLINE                 5021 DORIS AVE                          CHARLOTTE
    246-05   915      802694653    PHILLIPS MARY                    105 ROOSEVELT LANE                      DUDLEY
    246-05   915      802705749    TYNER SCOTT L                    56859 GINA LANE                         BEND
    246-05   915      802708198    AWIZA RICHARD A                  328 NORTH WASHINGTON STREE              MONTOURSVILLE
    246-05   915      802721894    BROWN GARLAND L                  2500 PINESTRAW LANE                     ELGIN
    246-05   915      802725481    FYK JOAN M                       576 STREET ROAD                         COCHRANVILLE
    246-05   915      802727180    LEONARD MARY                     1120 CASEY'S DRIVE                      WAKE FOREST
    246-05   915      802727289    COPE SAMUEL H                    119 HAWKS BILL DRIVE                    LINCOLNTON
    246-05   915      802729210    GUEST BILLY                      168 ARNETT CIRCLE                       HOT SPRINGS
    246-05   915      802729756    PICCIN NANCY E                   212 MAIN STREET                         WILBRAHAM
    246-05   915      802730580    HINTON CLARENCE E                2340 CADDO GAP ROAD                     BONNERDALE
    246-05   915      802732750    HANAS DIANA C                    3A MAPLE AVENUE                         NORTH BRUNSWICK
    246-05   915      802737072    WARD ROBERT LEON JR              3821 WARDS HOME PLACE                   WALLACE
    246-05   915      802738807    CAMERON ROBERT JOHN              1747 EAST BRIARGLEN LANE                SANDY
    246-05   915      802740639    FISHKIND RUSSELL                 1 IKE COURT                             MARLBORO
    246-05   915      802741512    BRUNETTO MARGUERITE A            230 PEACEABLE HILL ROAD                 BREWSTER
    246-05   915      802741926    SCRIBELLITO JAMES                1050 GREENFIELD DRIVE                   EL CAJON
    246-05   915      802741967    DHILLON KARNAIL                  82 35 242ND STREET                      BELLEROSE
    246-05   915      802744953    EMILIANI ALVARO                  177 FOREST AVENUE                       PARAMUS
    246-05   915      802745968    PETTY CARL                       433 MINGA RD                            KINGSPORT
    246-05   915      802746750    EVERETT BARBARA J                RT 1 BOX 188A                           SEABOARD
    246-05   915      802753236    ANDERSON ANGELA SMITH            2411 FARMINGTON RD                      MOCKSVILLE
    246-05   915      802760223    PEREZ DANIEL S                   14043 LA FORGE STREET                   WHITTIER
    246-05   915      802760280    WHITAKER JOHN ALLEN              334 ANACAPA DRIVE                       ROSEVILLE
    246-05   915      802766477    PAVLOU ANASTASIO                 736 WILLIAM STREET                      MIDDLESEX
    246-05   915      802766550    KAPOUS GEORGE S                  2302 12TH STREET N                      SAINT PETERSBURG
    246-05   915      802767830    RODMAN KRISTINE M                23671 CAVANAUGH ROAD                    LAKE FOREST
    246-05   915      802770826    VICKERY STEVEN A                 12916 LOVERS LANE                       RIVERVIEW
    246-05   915      802771766    COLEMAN DONALD                   1212 FLORIDA STREET                     PRATTVILLE
    246-05   915      802772145    CARTER ELNETA                    1475 BILL HOOKS ROAD                    WHITEVILLE
    246-05   915      802772475    ALPIN LANA                       1423 EAST 35TH STREET                   BROOKLYN
    246-05   915      802773291    MINTZ JAMES A SR                 2815 GREENHILL ROAD NORTH               LELAND
    246-05   915      802773762    CONNERS WANDA E                  1112 REVEREND COLEMAN ROAD              CLOVER
    246-05   915      802775635    JONES MARK GREGORY               4736 MAYFLOWER WAY                      OCEANSIDE
    246-05   915      802777417    LIVANOS STAMATIS P               128 97TH STREET                         BROOKLYN
    246-05   915      802781591    JONES WILLIAM L                  2030 EDMOND MATHIS ROAD                 CLINTON
    246-05   915      802784975    MOSLEY CHERYL E                  14590 STORY ROAD                        SAN JOSE
    246-05   915      802786251    IPPOLITO CHRISTINE A             45 PELICAN COURT                        SYOSSET
    246-05   915      802787200    LA ROSA KENNETH P                3 WATERVIEW ROAD                        DOWNINGTOWN
    246-05   915      802787820    DELGADO BERTOLDO                 2534 N LUNA                             CHICAGO
    246-05   915      802788596    BAZ GEORGE R                     10455 CARLSON CIRCLE                    CLERMONT
    246-05   915      802789388    MOORE JOHN                       26 PALISADES COURT                      POMONA
    246-05   915      802791970    WESTON RONNIE                    970 BULLOCK HOLLOW RD                   BRISTOL
    246-05   915      802793869    LANE GARY M                      2680 BUENA VISTA AVENUE                 LEMON GROVE
    246-05   915      802794594    PEKAROVICH FRANK EDWARD          13160 BRANFORD STREET                   ARLETA
    246-05   915      802799288    HILL CHARLES J                   524 WEST 22ND STREET                    THE DALLES
    246-05   915      802799585    HOWE JAMES                       505 LINCOLN                             GROSSE POINTE
    246-05   915      802799866    ARDIS BARRY W                    635 MCLEOD ROAD                         MANNING
    246-05   915      802804211    INDRISANO MAUREEN J              46 PARKVIEW ROAD                        READING
</TABLE>

<TABLE>
<CAPTION>
                                                                                          Principal         Cut-off Date
                                                                             Zip          Balance at          Principal
Pool ID      Inv       Account        Name                          State   Code          Origination          Balance
-----------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>     <C>           <C>               <C>
    246-05   915      802549162    SCHIEMANN ERNEST W JR              FL    34602          40,000.00          40,000.00
    246-05   915      802563163    SCULLY WILLIAM                     NJ    08234          68,000.00          67,894.07
    246-05   915      802565671    DIAZ SANTA M                       FL    33040          48,000.00          47,646.94
    246-05   915      802580449    LACEY ANTHONY H                    MD    21029          37,640.00          37,621.48
    246-05   915      802585638    TIMS TROY A                        SC    29070         122,400.00         122,096.04
    246-05   915      802610758    EDMONDS KENNETH I                  VA    23002          66,300.00          66,300.00
    246-05   915      802623918    JACKSON THOMAS                     FL    32442          14,000.00          13,790.06
    246-05   915      802634345    STRANGE MARJORIE                   NY    11798          35,000.00          34,909.04
    246-05   915      802651083    SANFORD JOHN E                     SC    29568          23,200.00          22,971.97
    246-05   915      802677625    EBERLY SCOT ERIC                   MD    21811          29,239.00          28,993.25
    246-05   915      802679431    HOFFMAN KENNETH WAYNE              CA    93101          56,500.00          56,470.27
    246-05   915      802680199    HASTY ELIZABETH MARIE              VA    23117          78,450.00          78,365.08
    246-05   915      802690586    GUSLER JAY                         NY    11561          45,000.00          44,570.51
    246-05   915      802693135    FOXWORTH VERLINE                   NC    28205          33,000.00          32,539.15
    246-05   915      802694653    PHILLIPS MARY                      NC    28333          20,300.00          20,168.18
    246-05   915      802705749    TYNER SCOTT L                      OR    97707          66,000.00          66,000.00
    246-05   915      802708198    AWIZA RICHARD A                    PA    17754          30,000.00          29,957.95
    246-05   915      802721894    BROWN GARLAND L                    SC    29045          37,600.00          37,270.16
    246-05   915      802725481    FYK JOAN M                         PA    19330          29,500.00          29,276.53
    246-05   915      802727180    LEONARD MARY                       NC    27587          90,000.00          89,437.90
    246-05   915      802727289    COPE SAMUEL H                      NC    28092          39,000.00          39,000.00
    246-05   915      802729210    GUEST BILLY                        AR    71901          42,000.00          41,521.92
    246-05   915      802729756    PICCIN NANCY E                     MA    01095          45,000.00          44,708.36
    246-05   915      802730580    HINTON CLARENCE E                  AR    71933          29,200.00          28,932.06
    246-05   915      802732750    HANAS DIANA C                      NJ    08902          30,000.00          29,780.05
    246-05   915      802737072    WARD ROBERT LEON JR                SC    29596          21,600.00          21,322.90
    246-05   915      802738807    CAMERON ROBERT JOHN                UT    84092          35,200.00          35,180.06
    246-05   915      802740639    FISHKIND RUSSELL                   NJ    07746          50,000.00          50,000.00
    246-05   915      802741512    BRUNETTO MARGUERITE A              NY    10509          32,250.00          31,055.44
    246-05   915      802741926    SCRIBELLITO JAMES                  CA    92021          47,500.00          47,291.40
    246-05   915      802741967    DHILLON KARNAIL                    NY    11426          72,000.00          71,420.64
    246-05   915      802744953    EMILIANI ALVARO                    NJ    07652          62,000.00          61,867.83
    246-05   915      802745968    PETTY CARL                         TN    37663          42,400.00          42,377.19
    246-05   915      802746750    EVERETT BARBARA J                  NC    27876          19,575.00          19,396.07
    246-05   915      802753236    ANDERSON ANGELA SMITH              NC    27028          28,000.00          27,893.54
    246-05   915      802760223    PEREZ DANIEL S                     CA    90605          30,800.00          30,736.77
    246-05   915      802760280    WHITAKER JOHN ALLEN                CA    95678          28,300.00          28,280.13
    246-05   915      802766477    PAVLOU ANASTASIO                   NJ    08846          56,500.00          56,441.26
    246-05   915      802766550    KAPOUS GEORGE S                    FL    33704          37,800.00          37,705.09
    246-05   915      802767830    RODMAN KRISTINE M                  CA    92630          37,000.00          36,985.42
    246-05   915      802770826    VICKERY STEVEN A                   FL    33569          33,000.00          33,000.00
    246-05   915      802771766    COLEMAN DONALD                     AL    36067          24,000.00          23,675.98
    246-05   915      802772145    CARTER ELNETA                      NC    28472          57,637.00          57,016.79
    246-05   915      802772475    ALPIN LANA                         NY    11234          47,300.00          47,213.78
    246-05   915      802773291    MINTZ JAMES A SR                   NC    28451          32,460.00          32,430.77
    246-05   915      802773762    CONNERS WANDA E                    VA    24534          50,000.00          49,887.68
    246-05   915      802775635    JONES MARK GREGORY                 CA    92057          30,700.00          30,263.71
    246-05   915      802777417    LIVANOS STAMATIS P                 NY    11209         115,500.00         114,781.20
    246-05   915      802781591    JONES WILLIAM L                    NC    28328          30,450.00          30,249.03
    246-05   915      802784975    MOSLEY CHERYL E                    CA    95127          85,000.00          85,000.00
    246-05   915      802786251    IPPOLITO CHRISTINE A               NY    11791         149,890.00         149,774.96
    246-05   915      802787200    LA ROSA KENNETH P                  PA    19335          43,000.00          42,910.86
    246-05   915      802787820    DELGADO BERTOLDO                   IL    60639          38,500.00          38,500.00
    246-05   915      802788596    BAZ GEORGE R                       FL    34711          42,000.00          41,938.39
    246-05   915      802789388    MOORE JOHN                         NY    10970          36,500.00          36,500.00
    246-05   915      802791970    WESTON RONNIE                      TN    37620          28,500.00          28,494.09
    246-05   915      802793869    LANE GARY M                        CA    91945          40,000.00          39,990.45
    246-05   915      802794594    PEKAROVICH FRANK EDWARD            CA    91331          37,086.00          37,086.00
    246-05   915      802799288    HILL CHARLES J                     OR    97058          84,038.00          83,417.52
    246-05   915      802799585    HOWE JAMES                         MI    48230         303,750.00         303,750.00
    246-05   915      802799866    ARDIS BARRY W                      SC    29102          26,400.00          26,297.54
    246-05   915      802804211    INDRISANO MAUREEN J                MA    01867          56,000.00          55,665.39
</TABLE>

<TABLE>
<CAPTION>
                                                                    Cut-off Date   First
                                                                      Companion   Payment      Maturity      Rem        Date
Pool ID      Inv       Account        Name                             Loan Bal.    Date         Date        Term       Due
----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>         <C>           <C>           <C>      <C>
    246-05   915      802549162    SCHIEMANN ERNEST W JR                  0.00  02/26/2000    01/26/2025    297.01   04/26/2000
    246-05   915      802563163    SCULLY WILLIAM                         0.00  12/15/1999    11/15/2014    174.64   04/15/2000
    246-05   915      802565671    DIAZ SANTA M                           0.00  02/10/2000    01/10/2025    296.48   05/10/2000
    246-05   915      802580449    LACEY ANTHONY H                        0.00  01/15/2000    12/15/2014    175.63   05/15/2000
    246-05   915      802585638    TIMS TROY A                            0.00  03/15/2000    02/15/2030    357.67   05/15/2000
    246-05   915      802610758    EDMONDS KENNETH I                      0.00  03/22/2000    02/22/2030    357.90   04/22/2000
    246-05   915      802623918    JACKSON THOMAS                         0.00  02/18/2000    01/18/2010    116.75   05/18/2000
    246-05   915      802634345    STRANGE MARJORIE                       0.00  02/18/2000    01/18/2015    176.75   05/18/2000
    246-05   915      802651083    SANFORD JOHN E                         0.00  03/07/2000    02/07/2010    117.40   05/07/2000
    246-05   915      802677625    EBERLY SCOT ERIC                       0.00  01/20/2000    12/20/2014    175.79   04/20/2000
    246-05   915      802679431    HOFFMAN KENNETH WAYNE                  0.00  01/01/2000    12/01/2014    175.17   05/01/2000
    246-05   915      802680199    HASTY ELIZABETH MARIE                  0.00  03/28/2000    02/28/2015    178.09   04/28/2000
    246-05   915      802690586    GUSLER JAY                             0.00  02/20/2000    01/20/2020    236.81   05/20/2000
    246-05   915      802693135    FOXWORTH VERLINE                       0.00  01/01/2000    12/01/2014    175.17   06/01/2000
    246-05   915      802694653    PHILLIPS MARY                          0.00  03/25/2000    02/25/2010    117.99   04/25/2000
    246-05   915      802705749    TYNER SCOTT L                          0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802708198    AWIZA RICHARD A                        0.00  01/14/2000    12/14/2014    175.59   05/14/2000
    246-05   915      802721894    BROWN GARLAND L                        0.00  12/10/1999    11/10/2019    234.48   05/10/2000
    246-05   915      802725481    FYK JOAN M                             0.00  01/06/2000    12/06/2014    175.33   05/06/2000
    246-05   915      802727180    LEONARD MARY                           0.00  03/14/2000    02/14/2030    357.63   05/14/2000
    246-05   915      802727289    COPE SAMUEL H                          0.00  02/05/2000    01/05/2015    176.32   04/05/2000
    246-05   915      802729210    GUEST BILLY                            0.00  02/26/2000    01/26/2015    177.01   05/26/2000
    246-05   915      802729756    PICCIN NANCY E                         0.00  02/18/2000    01/18/2015    176.75   05/18/2000
    246-05   915      802730580    HINTON CLARENCE E                      0.00  02/25/2000    01/25/2020    236.98   05/25/2000
    246-05   915      802732750    HANAS DIANA C                          0.00  01/06/2000    12/06/2014    175.33   05/06/2000
    246-05   915      802737072    WARD ROBERT LEON JR                    0.00  02/19/2000    01/19/2010    116.78   05/19/2000
    246-05   915      802738807    CAMERON ROBERT JOHN                    0.00  04/01/2000    03/01/2015    178.16   06/01/2000
    246-05   915      802740639    FISHKIND RUSSELL                       0.00  02/12/2000    01/12/2015    176.55   05/12/2000
    246-05   915      802741512    BRUNETTO MARGUERITE A                  0.00  02/01/2000    01/01/2015    176.19   08/01/2000
    246-05   915      802741926    SCRIBELLITO JAMES                      0.00  02/01/2000    01/01/2020    236.19   05/01/2000
    246-05   915      802741967    DHILLON KARNAIL                        0.00  02/12/2000    01/12/2015    176.55   05/12/2000
    246-05   915      802744953    EMILIANI ALVARO                        0.00  02/06/2000    01/06/2015    176.35   05/06/2000
    246-05   915      802745968    PETTY CARL                             0.00  02/12/2000    01/12/2025    296.55   04/12/2000
    246-05   915      802746750    EVERETT BARBARA J                      0.00  03/07/2000    02/07/2010    117.40   05/07/2000
    246-05   915      802753236    ANDERSON ANGELA SMITH                  0.00  02/06/2000    01/06/2020    236.35   05/06/2000
    246-05   915      802760223    PEREZ DANIEL S                         0.00  02/14/2000    01/14/2015    176.61   05/14/2000
    246-05   915      802760280    WHITAKER JOHN ALLEN                    0.00  03/01/2000    02/01/2020    237.21   05/01/2000
    246-05   915      802766477    PAVLOU ANASTASIO                       0.00  02/01/2000    01/01/2015    176.19   05/01/2000
    246-05   915      802766550    KAPOUS GEORGE S                        0.00  02/01/2000    01/01/2015    176.19   05/01/2000
    246-05   915      802767830    RODMAN KRISTINE M                      0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802770826    VICKERY STEVEN A                       0.00  03/01/2000    02/01/2025    297.21   05/01/2000
    246-05   915      802771766    COLEMAN DONALD                         0.00  02/06/2000    01/06/2010    116.35   05/06/2000
    246-05   915      802772145    CARTER ELNETA                          0.00  03/11/2000    02/11/2030    357.53   05/11/2000
    246-05   915      802772475    ALPIN LANA                             0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802773291    MINTZ JAMES A SR                       0.00  03/04/2000    02/04/2015    177.30   05/04/2000
    246-05   915      802773762    CONNERS WANDA E                        0.00  03/15/2000    02/15/2030    357.67   05/15/2000
    246-05   915      802775635    JONES MARK GREGORY                     0.00  12/01/1999    11/01/2014    174.18   05/01/2000
    246-05   915      802777417    LIVANOS STAMATIS P                     0.00  02/20/2000    01/20/2015    176.81   05/20/2000
    246-05   915      802781591    JONES WILLIAM L                        0.00  02/04/2000    01/04/2015    176.28   05/04/2000
    246-05   915      802784975    MOSLEY CHERYL E                        0.00  04/01/2000    03/01/2020    238.16   05/01/2000
    246-05   915      802786251    IPPOLITO CHRISTINE A                   0.00  03/07/2000    02/07/2015    177.40   05/07/2000
    246-05   915      802787200    LA ROSA KENNETH P                      0.00  12/17/1999    11/17/2019    234.71   04/17/2000
    246-05   915      802787820    DELGADO BERTOLDO                       0.00  02/20/2000    01/20/2015    176.81   04/20/2000
    246-05   915      802788596    BAZ GEORGE R                           0.00  02/10/2000    01/10/2020    236.48   05/10/2000
    246-05   915      802789388    MOORE JOHN                             0.00  03/04/2000    02/04/2020    237.30   05/04/2000
    246-05   915      802791970    WESTON RONNIE                          0.00  02/11/2000    01/11/2020    236.52   05/11/2000
    246-05   915      802793869    LANE GARY M                            0.00  04/01/2000    03/01/2020    238.16   05/01/2000
    246-05   915      802794594    PEKAROVICH FRANK EDWARD                0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802799288    HILL CHARLES J                         0.00  02/01/2000    01/01/2020    236.19   06/01/2000
    246-05   915      802799585    HOWE JAMES                             0.00  03/02/2000    02/02/2020    237.24   05/02/2000
    246-05   915      802799866    ARDIS BARRY W                          0.00  02/18/2000    01/18/2020    236.75   05/18/2000
    246-05   915      802804211    INDRISANO MAUREEN J                    0.00  01/28/2000    12/28/2014    176.05   05/28/2000
</TABLE>

<TABLE>
<CAPTION>
                                                                    Original   Current            Scheduled
                                                                      LTV      Mortgage            Payment
Pool ID      Inv       Account        Name                           Ratio       Rate             Int & Prin
-----------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>        <C>                <C>
    246-05   915      802549162    SCHIEMANN ERNEST W JR              80.0      12.500              436.14
    246-05   915      802563163    SCULLY WILLIAM                     75.3      14.590              932.70
    246-05   915      802565671    DIAZ SANTA M                       80.0      10.500              453.21
    246-05   915      802580449    LACEY ANTHONY H                    89.8      12.600              404.64
    246-05   915      802585638    TIMS TROY A                        90.0      12.750            1,330.11
    246-05   915      802610758    EDMONDS KENNETH I                  85.0      12.000              681.97
    246-05   915      802623918    JACKSON THOMAS                     70.0      13.750              215.27
    246-05   915      802634345    STRANGE MARJORIE                   77.9      13.850              410.55
    246-05   915      802651083    SANFORD JOHN E                     80.0      10.400              311.75
    246-05   915      802677625    EBERLY SCOT ERIC                   77.4      13.400              377.68
    246-05   915      802679431    HOFFMAN KENNETH WAYNE              79.8      12.400              598.62
    246-05   915      802680199    HASTY ELIZABETH MARIE              84.3      11.250              761.95
    246-05   915      802690586    GUSLER JAY                         71.0       9.400              416.52
    246-05   915      802693135    FOXWORTH VERLINE                   77.0      14.200              443.92
    246-05   915      802694653    PHILLIPS MARY                      70.0      12.000              291.25
    246-05   915      802705749    TYNER SCOTT L                      84.6      11.600              658.63
    246-05   915      802708198    AWIZA RICHARD A                    83.3      12.500              320.18
    246-05   915      802721894    BROWN GARLAND L                    80.0       9.990              362.60
    246-05   915      802725481    FYK JOAN M                         89.9      12.850              370.34
    246-05   915      802727180    LEONARD MARY                       75.0      14.500            1,102.10
    246-05   915      802727289    COPE SAMUEL H                      75.0      14.350              528.58
    246-05   915      802729210    GUEST BILLY                        80.7      14.900              584.95
    246-05   915      802729756    PICCIN NANCY E                     89.9      11.400              522.83
    246-05   915      802730580    HINTON CLARENCE E                  80.0      12.000              321.52
    246-05   915      802732750    HANAS DIANA C                      82.5      12.550              370.73
    246-05   915      802737072    WARD ROBERT LEON JR                80.0      13.000              322.51
    246-05   915      802738807    CAMERON ROBERT JOHN                90.0      11.650              352.62
    246-05   915      802740639    FISHKIND RUSSELL                   81.3      13.225              561.91
    246-05   915      802741512    BRUNETTO MARGUERITE A              85.9      12.990              356.50
    246-05   915      802741926    SCRIBELLITO JAMES                  73.7      11.700              513.12
    246-05   915      802741967    DHILLON KARNAIL                    70.4      11.350              834.24
    246-05   915      802744953    EMILIANI ALVARO                    80.7      11.425              610.44
    246-05   915      802745968    PETTY CARL                         80.0      10.400              397.31
    246-05   915      802746750    EVERETT BARBARA J                  75.0      14.350              308.07
    246-05   915      802753236    ANDERSON ANGELA SMITH              80.0      12.250              313.20
    246-05   915      802760223    PEREZ DANIEL S                     83.7      10.900              290.99
    246-05   915      802760280    WHITAKER JOHN ALLEN                84.9      12.850              328.54
    246-05   915      802766477    PAVLOU ANASTASIO                   80.9      13.850              662.75
    246-05   915      802766550    KAPOUS GEORGE S                    89.9      12.250              459.76
    246-05   915      802767830    RODMAN KRISTINE M                  89.8      12.600              397.76
    246-05   915      802770826    VICKERY STEVEN A                   75.0      10.400              309.23
    246-05   915      802771766    COLEMAN DONALD                     63.1      11.250              334.01
    246-05   915      802772145    CARTER ELNETA                      74.9      11.625              576.28
    246-05   915      802772475    ALPIN LANA                         74.9      12.800              515.85
    246-05   915      802773291    MINTZ JAMES A SR                   72.1      12.150              392.71
    246-05   915      802773762    CONNERS WANDA E                    64.1      12.350              527.82
    246-05   915      802775635    JONES MARK GREGORY                 89.9      11.150              351.83
    246-05   915      802777417    LIVANOS STAMATIS P                 80.0      12.450            1,419.81
    246-05   915      802781591    JONES WILLIAM L                    70.0      11.500              355.71
    246-05   915      802784975    MOSLEY CHERYL E                    85.2      12.850              986.77
    246-05   915      802786251    IPPOLITO CHRISTINE A               73.5      11.450            1,478.63
    246-05   915      802787200    LA ROSA KENNETH P                  89.5      11.850              468.98
    246-05   915      802787820    DELGADO BERTOLDO                   65.7      12.350              406.42
    246-05   915      802788596    BAZ GEORGE R                       68.4      12.100              465.39
    246-05   915      802789388    MOORE JOHN                         79.9      14.000              453.88
    246-05   915      802791970    WESTON RONNIE                      75.0      13.600              346.15
    246-05   915      802793869    LANE GARY M                        89.0      11.150              416.97
    246-05   915      802794594    PEKAROVICH FRANK EDWARD            84.6      12.000              381.47
    246-05   915      802799288    HILL CHARLES J                     84.9      13.500            1,014.65
    246-05   915      802799585    HOWE JAMES                         89.8      12.150            3,376.37
    246-05   915      802799866    ARDIS BARRY W                      80.0      12.750              304.61
    246-05   915      802804211    INDRISANO MAUREEN J                78.6      12.900              615.10
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                  SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB    2000-1 2ND SUBSEQUENT TRANSFER OF GROUP 1 FIXED RATE MORTGAGES - SETTLEMENT 4/27/2000



Pool ID      Inv       Account        Name                             Address                                 City
--------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>                                     <C>
    246-05   915      802805523    BLOSSER BRENT L                  8351 BOLEYN ROAD                        SARASOTA
    246-05   915      802806968    RIGGS BARBARA ANN                9812 ESTRELLA DRIVE                     SPRING VALLEY
    246-05   915      802807123    OTERO PATRICIA J                 503 RAYMOND AVENUE                      SAN JOSE
    246-05   915      802809061    PORTER THOMAS                    252 CEDAR STREET                        STURBRIDGE
    246-05   915      802809178    WILLS WILLIAM                    206 43 46TH ROAD                        BAYSIDE
    246-05   915      802809301    LASSITER JEROME                  393 AMERICAN BLVD                       BRENTWOOD
    246-05   915      802814160    NATH DAWN M                      4349 WALTHAM ROAD                       ROSCOE
    246-05   915      802814293    CLOUD DORIS                      3716 QUEEN ANNE BRIDGE ROA              DAVIDSONVILLE
    246-05   915      802815969    RUDD THOMAS R                    359 US HIGHWAY 191 NORTH                BIG TIMBER
    246-05   915      802816082    LYNK DANIEL T                    9004 ELMHURST                           PLYMOUTH
    246-05   915      802816629    KITCHENS BETTY L                 206 MOORE ROAD                          LIBERTY
    246-05   915      802816983    FENNEY JAMES T                   10730 NORWAY STREET NW                  COON RAPIDS
    246-05   915      802819359    TOUMANIDIS ARISTA                185 WALWORTH STREET                     ROSLINDALE
    246-05   915      802819805    MURACCHIOLI ELILIO J             69 SPRUCE STREET                        BLOOMFIELD
    246-05   915      802821728    DE JESUS ANZ GUILLERMO           11124 COACHMAN CIRCLE                   CHARLOTTE
    246-05   915      802823369    MCNAIR STANLEY                   186 LLOYD ROAD                          TRENTON
    246-05   915      802824821    WEDGE PAUL                       10 CHRISTINE DRIVE                      WILMINGTON
    246-05   915      802826941    BERRY DOUGLAS T                  207 FELIX ROAD                          LEESVILLE
    246-05   915      802831016    STULLER NICHOLAS W               48 LONG POND ROAD                       SALISBURY
    246-05   915      802831701    ROBERT CHAVEZ                    1344 SOLEJAR DR                         WHITTIER
    246-05   915      802832667    MAZE JEREMY J                    12233 HWY 67 SOUTH                      JOPPA
    246-05   915      802833780    MAYLEAS ANTHONY                  12 TRUMPET LANE                         LEVITTOWN
    246-05   915      802833822    FLAX DOMINIQUE M                 16503 ARIEL COURT                       BOWIE
    246-05   915      802833988    BAKER SAMMY                      45 ROCKFISH LANE                        BISHOPVILLE
    246-05   915      802835231    SAFYARI BEN B                    1921 SOUTH BENTLEY AVENUE               LOS ANGELES
    246-05   915      802836734    SALTZER JOSEPH                   328 NORTH LITTLE TOR ROAD               NEW CITY
    246-05   915      802836841    BECKHAM WILLIAM C                1261 BROOK PATH TRAIL                   DENVER
    246-05   915      802839340    GARNER MICHAEL L                 19522 ARAGON CIRCLE                     HUNTINGTON BEACH
    246-05   915      802839639    STABILE WILLIAM R  JR            22 STEELE AVENUE                        SOMERVILLE
    246-05   915      802841445    FARA BOBAN                       63 31 83RD STREET                       MIDDLE VILLAGE
    246-05   915      802842088    WILKINS MELVIN V JR              2544 THOMAS ROAD                        HENDERSON
    246-05   915      802843730    KUBES JOHN K                     29391 STAMPEDE WAY                      CANYON LAKE
    246-05   915      802845669    MIZERAK RASJIDA D                8950 LA STELLA AVENUE                   FOUNTAIN VALLEY
    246-05   915      802845776    HALL WILLIE M                    903 OLD MCINTYRE ROAD                   MCINTYRE
    246-05   915      802847368    FORD TINA MARIE                  99 ROSALIE OAKS BOULEVARD               LAKE WALES
    246-05   915      802847731    PORTER GENA D                    1 WENTZELL AVENUE                       BEVERLY
    246-05   915      802848192    LADNER DINETTE MAE               17322 ROTTEN BAYOU ROAD                 PASS CHRISTIAN
    246-05   915      802849604    HINES FRANK                      783 CLARK ROAD                          INMAN
    246-05   915      802849885    WALDMAN TOMAR S                  111 LEONARD CIRCLE                      VINEYARD HAVEN
    246-05   915      802849893    PERRINO JAMES P                  6 GREENE AVENUE                         PORT JEFFERSON
    246-05   915      802850669    LYNSKEY CARL D                   428 LYNSKEY FARM ROAD                   DANVILLE
    246-05   915      802852137    SHELTON JOHN W                   4512 THE FOXES                          WILLIAMSBURG
    246-05   915      802852681    MOUJOUKIAN LIZA                  3885 SKYCREST DR                        PASADENA
    246-05   915      802855783    ANDERSON SYLVIA ANN              179 HIGHWAY 22                          KELLYTON
    246-05   915      802858118    CHANDLER LAMONT R                1835 SOUTH VAN GORDON STRE              LAKEWOOD
    246-05   915      802859017    HAYES ANTHONY P                  40 POND STREET                          DOUGLAS
    246-05   915      802860635    SPAUSE EDWARD A JR               9519 GUN HILL CIRCLE                    BALTIMORE
    246-05   915      802860957    CONYERS PAULA                    554 RABON CIRCLE                        ELGIN
    246-05   915      802862110    LEFKOWITZ EUGENE                 155 CLYMER STREET APT                   BROOKLYN
    246-05   915      802862458    PHILLIPS JAMES A                 20 BEAR LANE                            MARSHALL
    246-05   915      802864918    JAMALI PARVIN                    253 GRAVILA ST                          LA JOLLA
    246-05   915      802865311    ALICAKOS VAN                     1427 WASHINGTON AVENUE                  SEAFORD
    246-05   915      802865444    CARRION LUIS A                   7450 65TH STREET                        GLENDALE
    246-05   915      802865840    COTTER CHARLES B                 12381 PICRUS STREET                     SAN DIEGO
    246-05   915      802865865    SCHMIDT ANDREW C                 902 BIGFORK STAGE ROAD                  BIGFORK
    246-05   915      802868018    JOYNER JIMMIE                    142 SHERROD HEIGHTS EXTENS              ENFIELD
    246-05   915      802868364    ANDRADE LEVY A                   151 LONG MOUNTAIN ROAD                  NEW MILFORD
    246-05   915      802868760    MCCARTHY SCOTT A                 245 PEPPERWOOD COURT                    BRENTWOOD
    246-05   915      802870972    ROBERSON GERMAINE                14 GRACE STREET                         BLOOMFIELD
    246-05   915      802871103    CANFIELD GARY L JR               10240 SAYERS                            MUNITH
    246-05   915      802871129    ROMAN PATRICIA D                 53 STARBUCK STREET                      STATEN ISLAND
    246-05   915      802871533    INMAN CYNTHIA K                  RURAL RT 2 BOX 635 GUN CLU              BRIGHTON
</TABLE>

<TABLE>
<CAPTION>
                                                                                          Principal         Cut-off Date
                                                                             Zip          Balance at          Principal
Pool ID      Inv       Account        Name                          State   Code          Origination          Balance
-----------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>     <C>           <C>               <C>
    246-05   915      802805523    BLOSSER BRENT L                    FL    34240          49,500.00          49,500.00
    246-05   915      802806968    RIGGS BARBARA ANN                  CA    91977          33,500.00          33,500.00
    246-05   915      802807123    OTERO PATRICIA J                   CA    95128          33,500.00          32,949.66
    246-05   915      802809061    PORTER THOMAS                      MA    01518          34,970.00          34,873.88
    246-05   915      802809178    WILLS WILLIAM                      NY    10361         105,000.00         104,707.79
    246-05   915      802809301    LASSITER JEROME                    NY    11717          51,500.00          51,500.00
    246-05   915      802814160    NATH DAWN M                        IL    61073          40,000.00          39,985.42
    246-05   915      802814293    CLOUD DORIS                        MD    21035          57,750.00          57,735.21
    246-05   915      802815969    RUDD THOMAS R                      MT    59011         104,000.00         104,000.00
    246-05   915      802816082    LYNK DANIEL T                      MI    48170          42,100.00          42,100.00
    246-05   915      802816629    KITCHENS BETTY L                   SC    29657          23,250.00          22,939.56
    246-05   915      802816983    FENNEY JAMES T                     MN    55448          28,516.00          28,455.54
    246-05   915      802819359    TOUMANIDIS ARISTA                  MA    02131          40,000.00          39,974.27
    246-05   915      802819805    MURACCHIOLI ELILIO J               NJ    07003          27,400.00          26,815.74
    246-05   915      802821728    DE JESUS ANZ GUILLERMO             NC    28277          46,400.00          46,203.02
    246-05   915      802823369    MCNAIR STANLEY                     SC    29847          69,300.00          69,300.00
    246-05   915      802824821    WEDGE PAUL                         MA    01887          35,000.00          35,000.00
    246-05   915      802826941    BERRY DOUGLAS T                    SC    29070          20,000.00          19,725.74
    246-05   915      802831016    STULLER NICHOLAS W                 CT    06039          93,000.00          92,663.05
    246-05   915      802831701    ROBERT CHAVEZ                      CA    90603          60,000.00          59,714.31
    246-05   915      802832667    MAZE JEREMY J                      AL    35087          45,000.00          45,000.00
    246-05   915      802833780    MAYLEAS ANTHONY                    NY    11756          52,800.00          52,800.00
    246-05   915      802833822    FLAX DOMINIQUE M                   MD    20716          57,300.00          57,283.42
    246-05   915      802833988    BAKER SAMMY                        SC    29010          60,000.00          59,934.83
    246-05   915      802835231    SAFYARI BEN B                      CA    90025          30,000.00          29,705.76
    246-05   915      802836734    SALTZER JOSEPH                     NY    10956         118,300.00         118,264.61
    246-05   915      802836841    BECKHAM WILLIAM C                  NC    28037          49,500.00          49,500.00
    246-05   915      802839340    GARNER MICHAEL L                   CA    90630          90,000.00          89,843.96
    246-05   915      802839639    STABILE WILLIAM R  JR              NJ    08876          55,000.00          54,949.67
    246-05   915      802841445    FARA BOBAN                         NY    11379          76,722.00          76,579.85
    246-05   915      802842088    WILKINS MELVIN V JR                NC    27536          55,000.00          54,869.52
    246-05   915      802843730    KUBES JOHN K                       CA    92587          45,000.00          44,871.58
    246-05   915      802845669    MIZERAK RASJIDA D                  CA    92708          67,565.00          67,565.00
    246-05   915      802845776    HALL WILLIE M                      GA    31054          36,800.00          36,685.38
    246-05   915      802847368    FORD TINA MARIE                    FL    33853          45,050.00          43,837.69
    246-05   915      802847731    PORTER GENA D                      MA    01915          41,249.00          41,247.59
    246-05   915      802848192    LADNER DINETTE MAE                 MS    39571          29,600.00          29,289.33
    246-05   915      802849604    HINES FRANK                        SC    29349          37,500.00          37,330.09
    246-05   915      802849885    WALDMAN TOMAR S                    MA    02568         100,000.00          99,549.77
    246-05   915      802849893    PERRINO JAMES P                    NY    11776          29,900.00          29,708.75
    246-05   915      802850669    LYNSKEY CARL D                     VA    24541          35,000.00          34,541.76
    246-05   915      802852137    SHELTON JOHN W                     VA    23188          29,000.00          28,656.94
    246-05   915      802852681    MOUJOUKIAN LIZA                    CA    91107          48,000.00          48,000.00
    246-05   915      802855783    ANDERSON SYLVIA ANN                AL    35089          13,300.00          13,110.76
    246-05   915      802858118    CHANDLER LAMONT R                  CO    80228          31,825.00          31,825.00
    246-05   915      802859017    HAYES ANTHONY P                    MA    01516          50,300.00          50,171.41
    246-05   915      802860635    SPAUSE EDWARD A JR                 MD    21236          50,350.00          50,189.67
    246-05   915      802860957    CONYERS PAULA                      SC    29045          49,500.00          49,456.74
    246-05   915      802862110    LEFKOWITZ EUGENE                   NY    11211         246,000.00         246,000.00
    246-05   915      802862458    PHILLIPS JAMES A                   NC    28753          49,394.00          49,228.17
    246-05   915      802864918    JAMALI PARVIN                      CA    92037          75,000.00          74,996.34
    246-05   915      802865311    ALICAKOS VAN                       NY    11783          67,900.00          67,390.14
    246-05   915      802865444    CARRION LUIS A                     NY    11385          38,932.00          38,641.33
    246-05   915      802865840    COTTER CHARLES B                   CA    92129          68,800.00          67,752.98
    246-05   915      802865865    SCHMIDT ANDREW C                   MT    59911          30,000.00          29,971.12
    246-05   915      802868018    JOYNER JIMMIE                      NC    27823          23,200.00          23,093.09
    246-05   915      802868364    ANDRADE LEVY A                     CT    06776          60,000.00          59,910.45
    246-05   915      802868760    MCCARTHY SCOTT A                   CA    94513          36,000.00          35,764.29
    246-05   915      802870972    ROBERSON GERMAINE                  NJ    07003          46,000.00          45,651.60
    246-05   915      802871103    CANFIELD GARY L JR                 MI    49259          36,374.00          36,339.07
    246-05   915      802871129    ROMAN PATRICIA D                   NY    10304          49,100.00          47,462.43
    246-05   915      802871533    INMAN CYNTHIA K                    IL    62012          33,994.00          33,988.78
</TABLE>

<TABLE>
<CAPTION>
                                                                    Cut-off Date   First
                                                                      Companion   Payment      Maturity      Rem        Date
Pool ID      Inv       Account        Name                             Loan Bal.    Date         Date        Term       Due
----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>         <C>           <C>           <C>      <C>
    246-05   915      802805523    BLOSSER BRENT L                        0.00  01/01/2000    12/01/2014    175.17   04/01/2000
    246-05   915      802806968    RIGGS BARBARA ANN                      0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802807123    OTERO PATRICIA J                       0.00  01/01/2000    12/01/2019    235.17   06/01/2000
    246-05   915      802809061    PORTER THOMAS                          0.00  02/05/2000    01/05/2020    236.32   05/05/2000
    246-05   915      802809178    WILLS WILLIAM                          0.00  02/11/2000    01/11/2015    176.52   05/11/2000
    246-05   915      802809301    LASSITER JEROME                        0.00  03/15/2000    02/15/2020    237.67   05/15/2000
    246-05   915      802814160    NATH DAWN M                            0.00  02/10/2000    01/10/2020    236.48   04/10/2000
    246-05   915      802814293    CLOUD DORIS                            0.00  01/17/2000    12/17/2014    175.69   04/17/2000
    246-05   915      802815969    RUDD THOMAS R                          0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802816082    LYNK DANIEL T                          0.00  03/02/2000    02/02/2020    237.24   05/02/2000
    246-05   915      802816629    KITCHENS BETTY L                       0.00  02/14/2000    01/14/2010    116.61   05/14/2000
    246-05   915      802816983    FENNEY JAMES T                         0.00  03/01/2000    02/01/2020    237.21   05/01/2000
    246-05   915      802819359    TOUMANIDIS ARISTA                      0.00  01/20/2000    12/20/2014    175.79   05/20/2000
    246-05   915      802819805    MURACCHIOLI ELILIO J                   0.00  02/01/2000    01/01/2015    176.19   06/01/2000
    246-05   915      802821728    DE JESUS ANZ GUILLERMO                 0.00  03/14/2000    02/14/2015    177.63   05/14/2000
    246-05   915      802823369    MCNAIR STANLEY                         0.00  03/23/2000    02/23/2030    357.93   04/23/2000
    246-05   915      802824821    WEDGE PAUL                             0.00  03/01/2000    02/01/2015    177.21   04/01/2000
    246-05   915      802826941    BERRY DOUGLAS T                        0.00  02/12/2000    01/12/2010    116.55   05/12/2000
    246-05   915      802831016    STULLER NICHOLAS W                     0.00  03/16/2000    02/16/2015    177.70   05/16/2000
    246-05   915      802831701    ROBERT CHAVEZ                          0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802832667    MAZE JEREMY J                          0.00  02/01/2000    01/01/2025    296.19   05/01/2000
    246-05   915      802833780    MAYLEAS ANTHONY                        0.00  01/27/2000    12/27/2019    236.02   04/27/2000
    246-05   915      802833822    FLAX DOMINIQUE M                       0.00  01/06/2000    12/06/2014    175.33   05/06/2000
    246-05   915      802833988    BAKER SAMMY                            0.00  03/11/2000    02/11/2030    357.53   04/11/2000
    246-05   915      802835231    SAFYARI BEN B                          0.00  04/01/2000    03/01/2015    178.16   06/01/2000
    246-05   915      802836734    SALTZER JOSEPH                         0.00  01/01/2000    12/01/2014    175.17   05/01/2000
    246-05   915      802836841    BECKHAM WILLIAM C                      0.00  03/08/2000    02/08/2015    177.44   04/08/2000
    246-05   915      802839340    GARNER MICHAEL L                       0.00  02/01/2000    01/01/2015    176.19   05/01/2000
    246-05   915      802839639    STABILE WILLIAM R  JR                  0.00  02/01/2000    01/01/2015    176.19   05/01/2000
    246-05   915      802841445    FARA BOBAN                             0.00  03/18/2000    02/18/2015    177.76   04/18/2000
    246-05   915      802842088    WILKINS MELVIN V JR                    0.00  02/07/2000    01/07/2030    356.38   05/07/2000
    246-05   915      802843730    KUBES JOHN K                           0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802845669    MIZERAK RASJIDA D                      0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802845776    HALL WILLIE M                          0.00  02/01/2000    01/01/2015    176.19   05/01/2000
    246-05   915      802847368    FORD TINA MARIE                        0.00  02/03/2000    01/03/2010    116.25   06/03/2000
    246-05   915      802847731    PORTER GENA D                          0.00  01/15/2000    12/15/2019    235.63   05/15/2000
    246-05   915      802848192    LADNER DINETTE MAE                     0.00  02/14/2000    01/14/2015    176.61   05/14/2000
    246-05   915      802849604    HINES FRANK                            0.00  03/22/2000    02/22/2015    177.90   04/22/2000
    246-05   915      802849885    WALDMAN TOMAR S                        0.00  02/18/2000    01/18/2020    236.75   05/18/2000
    246-05   915      802849893    PERRINO JAMES P                        0.00  03/01/2000    02/01/2020    237.21   05/01/2000
    246-05   915      802850669    LYNSKEY CARL D                         0.00  02/04/2000    01/04/2015    176.28   05/04/2000
    246-05   915      802852137    SHELTON JOHN W                         0.00  02/20/2000    01/20/2010    116.81   05/20/2000
    246-05   915      802852681    MOUJOUKIAN LIZA                        0.00  02/01/2000    01/01/2015    176.19   05/01/2000
    246-05   915      802855783    ANDERSON SYLVIA ANN                    0.00  03/01/2000    02/01/2010    117.21   06/01/2000
    246-05   915      802858118    CHANDLER LAMONT R                      0.00  02/01/2000    01/01/2020    236.19   04/01/2000
    246-05   915      802859017    HAYES ANTHONY P                        0.00  01/06/2000    12/06/2014    175.33   05/06/2000
    246-05   915      802860635    SPAUSE EDWARD A JR                     0.00  02/21/2000    01/21/2015    176.84   04/21/2000
    246-05   915      802860957    CONYERS PAULA                          0.00  03/24/2000    02/24/2030    357.96   04/24/2000
    246-05   915      802862110    LEFKOWITZ EUGENE                       0.00  02/12/2000    01/12/2015    176.55   05/12/2000
    246-05   915      802862458    PHILLIPS JAMES A                       0.00  02/05/2000    01/05/2025    296.32   05/05/2000
    246-05   915      802864918    JAMALI PARVIN                          0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802865311    ALICAKOS VAN                           0.00  02/12/2000    01/12/2015    176.55   05/12/2000
    246-05   915      802865444    CARRION LUIS A                         0.00  02/12/2000    01/12/2020    236.55   05/12/2000
    246-05   915      802865840    COTTER CHARLES B                       0.00  12/01/1999    11/01/2014    174.18   05/01/2000
    246-05   915      802865865    SCHMIDT ANDREW C                       0.00  03/01/2000    02/01/2020    237.21   05/01/2000
    246-05   915      802868018    JOYNER JIMMIE                          0.00  03/10/2000    02/10/2010    117.50   05/10/2000
    246-05   915      802868364    ANDRADE LEVY A                         0.00  02/03/2000    01/03/2015    176.25   05/03/2000
    246-05   915      802868760    MCCARTHY SCOTT A                       0.00  04/01/2000    03/01/2015    178.16   06/01/2000
    246-05   915      802870972    ROBERSON GERMAINE                      0.00  02/04/2000    01/04/2015    176.28   05/04/2000
    246-05   915      802871103    CANFIELD GARY L JR                     0.00  02/04/2000    01/04/2020    236.28   05/04/2000
    246-05   915      802871129    ROMAN PATRICIA D                       0.00  01/09/2000    12/09/2009    115.43   05/09/2000
    246-05   915      802871533    INMAN CYNTHIA K                        0.00  03/01/2000    02/01/2015    177.21   05/01/2000
</TABLE>

<TABLE>
<CAPTION>
                                                                    Original   Current            Scheduled
                                                                      LTV      Mortgage            Payment
Pool ID      Inv       Account        Name                           Ratio       Rate             Int & Prin
-----------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>        <C>                <C>
    246-05   915      802805523    BLOSSER BRENT L                    74.8      14.200              594.36
    246-05   915      802806968    RIGGS BARBARA ANN                  90.0      12.350              353.64
    246-05   915      802807123    OTERO PATRICIA J                   85.1      12.600              382.97
    246-05   915      802809061    PORTER THOMAS                      84.9      13.250              415.95
    246-05   915      802809178    WILLS WILLIAM                      84.4      10.250              940.91
    246-05   915      802809301    LASSITER JEROME                    74.9      11.650              554.54
    246-05   915      802814160    NATH DAWN M                        89.8      11.900              437.65
    246-05   915      802814293    CLOUD DORIS                        86.5      12.500              616.35
    246-05   915      802815969    RUDD THOMAS R                      84.7      10.150              924.22
    246-05   915      802816082    LYNK DANIEL T                      84.9      13.600              511.34
    246-05   915      802816629    KITCHENS BETTY L                   75.0      14.100              362.39
    246-05   915      802816983    FENNEY JAMES T                     84.9      12.350              320.97
    246-05   915      802819359    TOUMANIDIS ARISTA                  80.0      13.050              444.04
    246-05   915      802819805    MURACCHIOLI ELILIO J               79.9      13.050              304.17
    246-05   915      802821728    DE JESUS ANZ GUILLERMO             87.4      10.950              525.93
    246-05   915      802823369    MCNAIR STANLEY                     75.0      14.500              848.62
    246-05   915      802824821    WEDGE PAUL                         84.2      13.750              460.25
    246-05   915      802826941    BERRY DOUGLAS T                    58.8      10.650              271.55
    246-05   915      802831016    STULLER NICHOLAS W                 69.8      11.600              928.07
    246-05   915      802831701    ROBERT CHAVEZ                      64.6       9.000              608.56
    246-05   915      802832667    MAZE JEREMY J                      72.5      12.400              487.30
    246-05   915      802833780    MAYLEAS ANTHONY                    84.9      14.250              666.19
    246-05   915      802833822    FLAX DOMINIQUE M                   89.8      11.950              587.19
    246-05   915      802833988    BAKER SAMMY                        75.0      12.750              652.02
    246-05   915      802835231    SAFYARI BEN B                      63.4      10.600              276.67
    246-05   915      802836734    SALTZER JOSEPH                     80.0      11.800            1,198.67
    246-05   915      802836841    BECKHAM WILLIAM C                  75.0      14.250              667.55
    246-05   915      802839340    GARNER MICHAEL L                   89.9      12.600              967.52
    246-05   915      802839639    STABILE WILLIAM R  JR              74.0      11.425              541.52
    246-05   915      802841445    FARA BOBAN                         79.4      13.700              890.87
    246-05   915      802842088    WILKINS MELVIN V JR                78.5      12.600              591.26
    246-05   915      802843730    KUBES JOHN K                       78.7      12.750              561.98
    246-05   915      802845669    MIZERAK RASJIDA D                  89.8      11.150              651.11
    246-05   915      802845776    HALL WILLIE M                      80.0      14.450              501.26
    246-05   915      802847368    FORD TINA MARIE                    85.0      11.650              637.25
    246-05   915      802847731    PORTER GENA D                      80.0      14.650              532.53
    246-05   915      802848192    LADNER DINETTE MAE                 80.0       9.750              313.57
    246-05   915      802849604    HINES FRANK                        72.1      14.350              508.25
    246-05   915      802849885    WALDMAN TOMAR S                    76.1      11.850            1,090.65
    246-05   915      802849893    PERRINO JAMES P                    80.9      13.250              355.64
    246-05   915      802850669    LYNSKEY CARL D                     77.7      10.150              379.33
    246-05   915      802852137    SHELTON JOHN W                     79.1      13.450              440.73
    246-05   915      802852681    MOUJOUKIAN LIZA                    72.8      10.650              444.47
    246-05   915      802855783    ANDERSON SYLVIA ANN                70.0      14.500              210.52
    246-05   915      802858118    CHANDLER LAMONT R                  83.5      13.350              380.82
    246-05   915      802859017    HAYES ANTHONY P                    89.9      11.950              602.07
    246-05   915      802860635    SPAUSE EDWARD A JR                 83.2      14.500              687.53
    246-05   915      802860957    CONYERS PAULA                      68.7       9.300              409.02
    246-05   915      802862110    LEFKOWITZ EUGENE                   80.5      13.300            2,779.06
    246-05   915      802862458    PHILLIPS JAMES A                   75.9      10.500              466.37
    246-05   915      802864918    JAMALI PARVIN                      66.4      12.950              826.72
    246-05   915      802865311    ALICAKOS VAN                       79.9       9.400              565.99
    246-05   915      802865444    CARRION LUIS A                     90.0      11.400              412.50
    246-05   915      802865840    COTTER CHARLES B                   84.9       9.750              728.84
    246-05   915      802865865    SCHMIDT ANDREW C                   64.7      12.150              333.47
    246-05   915      802868018    JOYNER JIMMIE                      80.0      13.000              346.40
    246-05   915      802868364    ANDRADE LEVY A                     73.7      12.530              641.76
    246-05   915      802868760    MCCARTHY SCOTT A                   78.6      10.650              401.30
    246-05   915      802870972    ROBERSON GERMAINE                  75.3      12.550              568.46
    246-05   915      802871103    CANFIELD GARY L JR                 84.9      13.250              432.65
    246-05   915      802871129    ROMAN PATRICIA D                   89.0      12.750              725.90
    246-05   915      802871533    INMAN CYNTHIA K                    79.0      11.300              331.47
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                  SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB    2000-1 2ND SUBSEQUENT TRANSFER OF GROUP 1 FIXED RATE MORTGAGES - SETTLEMENT 4/27/2000



Pool ID      Inv       Account        Name                             Address                                 City
--------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>                                     <C>
    246-05   915      802871723    WISSINGER BRUCE W                2606 IRONVILLE PIKE                     COLUMBIA
    246-05   915      802872432    KEITH JAMES H                    1797 BOYD WOOD ROAD                     CLARKSVILLE
    246-05   915      802872523    JEFFCOAT ROBERT B                506 FRANK MOORER DRIVE                  SWANSEA
    246-05   915      802872689    MAYS CALVIN T                    RT 2 BOX 124 J3                         CONCORD
    246-05   915      802874321    ROTTON SHAD D                    2891 FAST TROT TRAIL                    LAKE WALES
    246-05   915      802876771    COLE KENNETH                     404 DAVID ROAD                          WENDELL
    246-05   915      802877050    MARTIN STACEY L                  40 WHITE DANSBY ROAD                    MCCORMICK
    246-05   915      802877308    PLAVETZKY KARL FRANCIS           21 FRONT ROW                            ALISO VIEJO
    246-05   915      802877555    RAMDASS DIANNE                   97 JEDWOOD PLACE                        VALLEY STREAM
    246-05   915      802878082    POZNIAK GERALD A                 2145 OLD LANCASTER PK                   REINHOLDS
    246-05   915      802878272    HART GARY W                      385 RIDGE COURT                         TIMBERVILLE
    246-05   915      802879585    BARNES LARRY EARL                676 PRICE ROAD                          BETHEL
    246-05   915      802880070    STAVROS THOMAS J                 8 BRONTE COURT                          MEDFORD
    246-05   915      802880849    LAMPKIN MALCOLM                  1508 MATILDA CIRCLE                     PINEVILLE
    246-05   915      802881284    MERRITT NOKL RUTH SPILLER        1343 C LAKE MARTIN ROAD                 BREAUX BRIDGE
    246-05   915      802881672    GAGLIONE MICHAEL                 85 CENTRAL STREET                       IPSWICH
    246-05   915      802882209    KOZIOL BARRY                     6158 W NEWPORT AVE                      CHICAGO
    246-05   915      802884999    SINGH DEVINDER                   437 HIGGINS STREET                      FOLSOM
    246-05   915      802885590    FRENCH MARIE E                   350 NORTH WEST 135 AVENUE               PLANTATION
    246-05   915      802885814    LAVIGNE PAUL M                   13411 SOUTH WEST 8 STREET               DAVIE
    246-05   915      802886572    REED KELLEY ANN                  17742 WENDY SUE AVENUE                  HUDSON
    246-05   915      802886705    LAMORGESE ANTHONY                144 LAKE NANUET DRIVE                   NANUET
    246-05   915      802887612    GREENE WILLIAM M                 1211 SPRINGWOOD LANE                    ROCK HILL
    246-05   915      802890749    BACKER JOSEPH E                  8136 HEMINGWAY AVE S                    COTTAGE GROVE
    246-05   915      802892737    CHESHATSANG CHHUNI P             48 PIERMONT STREET                      WATERTOWN
    246-05   915      802892851    SANDY THERON  SR                 256 DUKE BLUE DEVIL ROAD                VASS
    246-05   915      802893081    HICKS ROSA M                     722 JACKSON STREET                      BISHOPVILLE
    246-05   915      802894113    HILLMAN WILLIAM                  5167 BREAKWATER WAY                     OXNARD
    246-05   915      802894865    GREER RACHEL                     211 HOLIDAY ROAD                        BRANDON
    246-05   915      802895359    KUMAS UGUR                       8 FLAMINGO ROAD                         LEVITTOWN
    246-05   915      802896613    SEWELL TIMOTHY W                 467 MORNING GLORY ROAD                  RANDLEMAN
    246-05   915      802896837    SAO UON                          7 COOK STREET                           DANBURY
    246-05   915      802896928    MORRIS JOHN E                    110 JEWELL STREET                       LEXINGTON
    246-05   915      802897769    LOPEZ ABILIO                     10771 SEVENHILLS DRIVE                  MONTEREY PARK
    246-05   915      802898429    PILYAVSKY OLGA                   2655 EAST 26TH STREET                   BROOKLYN
    246-05   915      802901405    SMITH HEATHER LEE                39 RUSSELL STREET                       MEDFORD
    246-05   915      802901777    REALE GENEVIEVE P                101 BOWDOIN STREET                      MALDEN
    246-05   915      802903088    FAUCETTE EVERETTE N              1270 SATTERWHITE ROAD                   HENDERSON
    246-05   915      802903567    PIXTON PAMELA L                  909 ACACIA AVENUE                       BAKERSFIELD
    246-05   915      802903583    BAILEY TERESA D                  1017 EAST PLATTE AVENUE                 COLORADO SPRINGS
    246-05   915      802903898    MEADOWCROFT JOHN W               1585 NORTH HADLEY                       ORTONVILLE
    246-05   915      802905455    KRETZER PEGGY ANN                105 JEANETTE DRIVE                      OPELOUSAS
    246-05   915      802905505    HELTON MELBA E                   865 GOODSON ROAD                        SUMTER
    246-05   915      802905968    PRUCHNICKI JAN MICHAEL           10830 SOUTH SPRINGFIELD                 CHICAGO
    246-05   915      802906875    SLUDER MELVIN E                  7901 HAPPY HOLLOW ROAD                  TRUSSVILLE
    246-05   915      802907261    ROBINSON KELVIN P                5935 DENNIS MACK LANE                   ETHEL
    246-05   915      802907659    ALPAUGH JEFFREY W                516 1/2 18TH AVENUE                     SOUTH BELMAR
    246-05   915      802907766    GOULET ROBERT M                  19 OLD CHARTER ROAD                     MARLBOROUGH
    246-05   915      802908343    CLAVERO JOSEFINA P               3337 NW 14 STREET                       MIAMI
    246-05   915      802910034    MATTEO NICHOLAS J                126 DALE ROAD                           WILLOW GROVE
    246-05   915      802910836    CURTIS WILLIAM M                 11203 XYLON AVE N                       CHAMPLIN
    246-05   915      802912543    GRAHAM GLADYS                    7831 JEAN CHASE ROAD                    LAKE WALES
    246-05   915      802913137    INMAN JAMES M                    1298 LEWISTON PLANK ROAD                BURKEVILLE
    246-05   915      802913541    HEJNY RONALD L                   34918 FOREST ESTATES ROAD               EVERGREEN
    246-05   915      802914465    ROTHSCHILD ROBERT T JR           47 ACRE LANE                            HICKSVILLE
    246-05   915      802918052    ROWE YVETTE H                    75 BROAD BAY ROAD                       CENTER OSSIPEE
    246-05   915      802918490    LOMBARDO FRANK V                 28 CONSELYEA STREET                     BROOKLYN
    246-05   915      802919522    MCDOWELL MICHAEL W               1730 FAIRFIELD ROAD                     CHESNEE
    246-05   915      802919597    WEBB PAUL D                      413 HILLTOP DRIVE                       ATHENS
    246-05   915      802920009    GILBERT HANK SHANE               106 SHALLMAR LANE                       MOORESVILLE
    246-05   915      802920645    COX BRIAN                        4 E ELLSWORTH PLACE                     EAST NORTHPORT
    246-05   915      802922203    PATEL GHANSHYAM M                2966 SANTA BARBARA                      NAPLES
</TABLE>

<TABLE>
<CAPTION>
                                                                                          Principal         Cut-off Date
                                                                             Zip          Balance at          Principal
Pool ID      Inv       Account        Name                          State   Code          Origination          Balance
-----------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>     <C>           <C>               <C>
    246-05   915      802871723    WISSINGER BRUCE W                  PA    17512          43,093.00          42,735.76
    246-05   915      802872432    KEITH JAMES H                      GA    30523          58,000.00          57,890.01
    246-05   915      802872523    JEFFCOAT ROBERT B                  SC    29160          32,800.00          32,536.92
    246-05   915      802872689    MAYS CALVIN T                      VA    24538          28,300.00          28,057.93
    246-05   915      802874321    ROTTON SHAD D                      FL    33853          35,700.00          35,447.71
    246-05   915      802876771    COLE KENNETH                       NC    27591          27,600.00          27,362.52
    246-05   915      802877050    MARTIN STACEY L                    SC    29835          58,400.00          57,779.88
    246-05   915      802877308    PLAVETZKY KARL FRANCIS             CA    92656          30,000.00          29,556.49
    246-05   915      802877555    RAMDASS DIANNE                     NY    11581          60,000.00          59,713.03
    246-05   915      802878082    POZNIAK GERALD A                   PA    17569          35,000.00          34,709.65
    246-05   915      802878272    HART GARY W                        VA    22853          38,700.00          38,677.16
    246-05   915      802879585    BARNES LARRY EARL                  NC    27812          50,150.00          49,558.38
    246-05   915      802880070    STAVROS THOMAS J                   NJ    08055          45,500.00          45,090.67
    246-05   915      802880849    LAMPKIN MALCOLM                    SC    29468          22,750.00          22,468.61
    246-05   915      802881284    MERRITT NOKL RUTH SPILLER          LA    70517          20,000.00          19,683.88
    246-05   915      802881672    GAGLIONE MICHAEL                   MA    01938          45,527.00          45,264.21
    246-05   915      802882209    KOZIOL BARRY                       IL    60634          38,500.00          38,468.71
    246-05   915      802884999    SINGH DEVINDER                     CA    95630          95,000.00          94,856.31
    246-05   915      802885590    FRENCH MARIE E                     FL    33325          38,000.00          37,834.62
    246-05   915      802885814    LAVIGNE PAUL M                     FL    33324          33,525.00          33,434.25
    246-05   915      802886572    REED KELLEY ANN                    FL    34667          64,400.00          64,400.00
    246-05   915      802886705    LAMORGESE ANTHONY                  NY    10954          97,410.00          97,410.00
    246-05   915      802887612    GREENE WILLIAM M                   SC    29730          40,000.00          39,701.37
    246-05   915      802890749    BACKER JOSEPH E                    MN    55016          32,400.00          32,020.14
    246-05   915      802892737    CHESHATSANG CHHUNI P               MA    02472          48,000.00          47,703.61
    246-05   915      802892851    SANDY THERON  SR                   NC    28394          50,400.00          49,241.01
    246-05   915      802893081    HICKS ROSA M                       SC    29010          30,750.00          30,750.00
    246-05   915      802894113    HILLMAN WILLIAM                    CA    93035          60,000.00          59,519.54
    246-05   915      802894865    GREER RACHEL                       MS    39042          25,600.00          25,277.04
    246-05   915      802895359    KUMAS UGUR                         PA    19056          37,300.00          37,205.30
    246-05   915      802896613    SEWELL TIMOTHY W                   NC    27317          51,000.00          50,914.94
    246-05   915      802896837    SAO UON                            CT    06810          42,000.00          42,000.00
    246-05   915      802896928    MORRIS JOHN E                      SC    29073          43,350.00          43,199.33
    246-05   915      802897769    LOPEZ ABILIO                       CA    91754          50,000.00          49,628.18
    246-05   915      802898429    PILYAVSKY OLGA                     NY    11235         160,000.00         159,876.67
    246-05   915      802901405    SMITH HEATHER LEE                  MA    02155          46,123.00          46,094.96
    246-05   915      802901777    REALE GENEVIEVE P                  MA    02148          30,000.00          29,955.23
    246-05   915      802903088    FAUCETTE EVERETTE N                NC    27536          56,500.00          55,979.92
    246-05   915      802903567    PIXTON PAMELA L                    CA    93305          45,000.00          44,658.00
    246-05   915      802903583    BAILEY TERESA D                    CO    80903          46,000.00          46,000.00
    246-05   915      802903898    MEADOWCROFT JOHN W                 MI    48462          46,000.00          45,986.43
    246-05   915      802905455    KRETZER PEGGY ANN                  LA    70570          12,000.00          11,868.87
    246-05   915      802905505    HELTON MELBA E                     SC    29153          66,750.00          66,303.33
    246-05   915      802905968    PRUCHNICKI JAN MICHAEL             IL    60655          54,000.00          53,984.14
    246-05   915      802906875    SLUDER MELVIN E                    AL    35173          35,000.00          34,939.76
    246-05   915      802907261    ROBINSON KELVIN P                  LA    70730          64,000.00          63,989.03
    246-05   915      802907659    ALPAUGH JEFFREY W                  NJ    07719          44,200.00          43,776.88
    246-05   915      802907766    GOULET ROBERT M                    MA    01752          29,216.00          29,095.61
    246-05   915      802908343    CLAVERO JOSEFINA P                 FL    33125          30,000.00          29,850.12
    246-05   915      802910034    MATTEO NICHOLAS J                  PA    19090          38,111.00          38,028.31
    246-05   915      802910836    CURTIS WILLIAM M                   MN    55316          30,000.00          29,911.06
    246-05   915      802912543    GRAHAM GLADYS                      FL    33853          26,000.00          25,939.19
    246-05   915      802913137    INMAN JAMES M                      VA    23922          63,000.00          62,776.90
    246-05   915      802913541    HEJNY RONALD L                     CO    80439          41,240.00          41,240.00
    246-05   915      802914465    ROTHSCHILD ROBERT T JR             NY    11801          30,900.00          30,813.13
    246-05   915      802918052    ROWE YVETTE H                      NH    03814          47,600.00          47,007.90
    246-05   915      802918490    LOMBARDO FRANK V                   NY    11211          32,000.00          31,811.53
    246-05   915      802919522    MCDOWELL MICHAEL W                 SC    29323          62,050.00          62,050.00
    246-05   915      802919597    WEBB PAUL D                        TN    37303          21,320.00          21,232.64
    246-05   915      802920009    GILBERT HANK SHANE                 NC    28115          53,550.00          53,170.92
    246-05   915      802920645    COX BRIAN                          NY    11768          58,100.00          57,890.21
    246-05   915      802922203    PATEL GHANSHYAM M                  FL    34116          50,800.00          48,963.62
</TABLE>

<TABLE>
<CAPTION>
                                                                    Cut-off Date   First
                                                                      Companion   Payment      Maturity      Rem        Date
Pool ID      Inv       Account        Name                             Loan Bal.    Date         Date        Term       Due
----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>         <C>           <C>           <C>      <C>
    246-05   915      802871723    WISSINGER BRUCE W                      0.00  01/15/2000    12/15/2014    175.63   05/15/2000
    246-05   915      802872432    KEITH JAMES H                          0.00  02/14/2000    01/14/2030    356.61   05/14/2000
    246-05   915      802872523    JEFFCOAT ROBERT B                      0.00  03/28/2000    02/28/2015    178.09   05/28/2000
    246-05   915      802872689    MAYS CALVIN T                          0.00  02/18/2000    01/18/2010    116.75   04/18/2000
    246-05   915      802874321    ROTTON SHAD D                          0.00  02/04/2000    01/04/2015    176.28   05/04/2000
    246-05   915      802876771    COLE KENNETH                           0.00  02/12/2000    01/12/2015    176.55   05/12/2000
    246-05   915      802877050    MARTIN STACEY L                        0.00  03/25/2000    02/25/2030    357.99   05/25/2000
    246-05   915      802877308    PLAVETZKY KARL FRANCIS                 0.00  04/01/2000    03/01/2015    178.16   05/01/2000
    246-05   915      802877555    RAMDASS DIANNE                         0.00  01/07/2000    12/07/2019    235.36   05/07/2000
    246-05   915      802878082    POZNIAK GERALD A                       0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802878272    HART GARY W                            0.00  02/20/2000    01/20/2015    176.81   04/20/2000
    246-05   915      802879585    BARNES LARRY EARL                      0.00  02/14/2000    01/14/2030    356.61   05/14/2000
    246-05   915      802880070    STAVROS THOMAS J                       0.00  02/12/2000    01/12/2015    176.55   05/12/2000
    246-05   915      802880849    LAMPKIN MALCOLM                        0.00  02/18/2000    01/18/2010    116.75   05/18/2000
    246-05   915      802881284    MERRITT NOKL RUTH SPILLER              0.00  02/25/2000    01/25/2010    116.98   05/25/2000
    246-05   915      802881672    GAGLIONE MICHAEL                       0.00  02/01/2000    01/01/2015    176.19   05/01/2000
    246-05   915      802882209    KOZIOL BARRY                           0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802884999    SINGH DEVINDER                         0.00  03/01/2000    02/01/2020    237.21   05/01/2000
    246-05   915      802885590    FRENCH MARIE E                         0.00  02/04/2000    01/04/2025    296.28   05/04/2000
    246-05   915      802885814    LAVIGNE PAUL M                         0.00  02/04/2000    01/04/2025    296.28   05/04/2000
    246-05   915      802886572    REED KELLEY ANN                        0.00  03/01/2000    02/01/2030    357.21   05/01/2000
    246-05   915      802886705    LAMORGESE ANTHONY                      0.00  02/18/2000    01/18/2015    176.75   04/18/2000
    246-05   915      802887612    GREENE WILLIAM M                       0.00  03/14/2000    02/14/2015    177.63   05/14/2000
    246-05   915      802890749    BACKER JOSEPH E                        0.00  03/01/2000    02/01/2015    177.21   06/01/2000
    246-05   915      802892737    CHESHATSANG CHHUNI P                   0.00  02/05/2000    01/05/2015    176.32   05/05/2000
    246-05   915      802892851    SANDY THERON  SR                       0.00  02/14/2000    01/14/2010    116.61   05/14/2000
    246-05   915      802893081    HICKS ROSA M                           0.00  03/01/2000    02/01/2030    357.21   04/01/2000
    246-05   915      802894113    HILLMAN WILLIAM                        0.00  02/25/2000    01/25/2015    176.98   05/25/2000
    246-05   915      802894865    GREER RACHEL                           0.00  03/14/2000    02/14/2015    177.63   05/14/2000
    246-05   915      802895359    KUMAS UGUR                             0.00  02/14/2000    01/14/2015    176.61   05/14/2000
    246-05   915      802896613    SEWELL TIMOTHY W                       0.00  02/19/2000    01/19/2015    176.78   05/19/2000
    246-05   915      802896837    SAO UON                                0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802896928    MORRIS JOHN E                          0.00  03/04/2000    02/04/2015    177.30   05/04/2000
    246-05   915      802897769    LOPEZ ABILIO                           0.00  03/01/2000    02/01/2020    237.21   06/01/2000
    246-05   915      802898429    PILYAVSKY OLGA                         0.00  03/02/2000    02/02/2015    177.24   05/02/2000
    246-05   915      802901405    SMITH HEATHER LEE                      0.00  02/01/2000    01/01/2015    176.19   05/01/2000
    246-05   915      802901777    REALE GENEVIEVE P                      0.00  02/18/2000    01/18/2020    236.75   04/18/2000
    246-05   915      802903088    FAUCETTE EVERETTE N                    0.00  03/01/2000    02/01/2015    177.21   06/01/2000
    246-05   915      802903567    PIXTON PAMELA L                        0.00  04/01/2000    03/01/2015    178.16   06/01/2000
    246-05   915      802903583    BAILEY TERESA D                        0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802903898    MEADOWCROFT JOHN W                     0.00  02/19/2000    01/19/2020    236.78   04/19/2000
    246-05   915      802905455    KRETZER PEGGY ANN                      0.00  03/01/2000    02/01/2010    117.21   05/01/2000
    246-05   915      802905505    HELTON MELBA E                         0.00  03/25/2000    02/25/2030    357.99   04/25/2000
    246-05   915      802905968    PRUCHNICKI JAN MICHAEL                 0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802906875    SLUDER MELVIN E                        0.00  02/12/2000    01/12/2020    236.55   05/12/2000
    246-05   915      802907261    ROBINSON KELVIN P                      0.00  03/11/2000    02/11/2030    357.53   05/11/2000
    246-05   915      802907659    ALPAUGH JEFFREY W                      0.00  03/17/2000    02/17/2015    177.73   05/17/2000
    246-05   915      802907766    GOULET ROBERT M                        0.00  03/18/2000    02/18/2015    177.76   04/18/2000
    246-05   915      802908343    CLAVERO JOSEFINA P                     0.00  03/14/2000    02/14/2015    177.63   05/14/2000
    246-05   915      802910034    MATTEO NICHOLAS J                      0.00  02/24/2000    01/24/2015    176.94   04/24/2000
    246-05   915      802910836    CURTIS WILLIAM M                       0.00  02/18/2000    01/18/2020    236.75   05/18/2000
    246-05   915      802912543    GRAHAM GLADYS                          0.00  03/11/2000    02/11/2020    237.53   05/11/2000
    246-05   915      802913137    INMAN JAMES M                          0.00  03/18/2000    02/18/2030    357.76   05/18/2000
    246-05   915      802913541    HEJNY RONALD L                         0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802914465    ROTHSCHILD ROBERT T JR                 0.00  02/13/2000    01/13/2010    116.58   04/13/2000
    246-05   915      802918052    ROWE YVETTE H                          0.00  01/28/2000    12/28/2014    176.05   04/28/2000
    246-05   915      802918490    LOMBARDO FRANK V                       0.00  01/20/2000    12/20/2014    175.79   05/20/2000
    246-05   915      802919522    MCDOWELL MICHAEL W                     0.00  02/04/2000    01/04/2030    356.28   04/04/2000
    246-05   915      802919597    WEBB PAUL D                            0.00  02/01/2000    01/01/2010    116.19   04/01/2000
    246-05   915      802920009    GILBERT HANK SHANE                     0.00  03/14/2000    02/14/2030    357.63   05/14/2000
    246-05   915      802920645    COX BRIAN                              0.00  02/20/2000    01/20/2020    236.81   05/20/2000
    246-05   915      802922203    PATEL GHANSHYAM M                      0.00  02/13/2000    01/13/2010    116.58   06/13/2000
</TABLE>

<TABLE>
<CAPTION>
                                                                    Original   Current            Scheduled
                                                                      LTV      Mortgage            Payment
Pool ID      Inv       Account        Name                           Ratio       Rate             Int & Prin
-----------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>        <C>                <C>
    246-05   915      802871723    WISSINGER BRUCE W                  90.0      12.100              519.96
    246-05   915      802872432    KEITH JAMES H                      82.8      12.650              625.77
    246-05   915      802872523    JEFFCOAT ROBERT B                  80.0      12.150              396.83
    246-05   915      802872689    MAYS CALVIN T                      85.7      11.650              400.32
    246-05   915      802874321    ROTTON SHAD D                      85.0      11.150              409.13
    246-05   915      802876771    COLE KENNETH                       80.0      13.000              349.21
    246-05   915      802877050    MARTIN STACEY L                    80.0      13.350              662.03
    246-05   915      802877308    PLAVETZKY KARL FRANCIS             78.6      12.350              366.83
    246-05   915      802877555    RAMDASS DIANNE                     79.8      12.100              664.84
    246-05   915      802878082    POZNIAK GERALD A                   64.9      10.850              394.52
    246-05   915      802878272    HART GARY W                        89.7      11.700              457.02
    246-05   915      802879585    BARNES LARRY EARL                  85.0      13.250              564.58
    246-05   915      802880070    STAVROS THOMAS J                   83.9      13.250              512.23
    246-05   915      802880849    LAMPKIN MALCOLM                    70.0      14.500              360.10
    246-05   915      802881284    MERRITT NOKL RUTH SPILLER          80.0      12.250              289.84
    246-05   915      802881672    GAGLIONE MICHAEL                   84.8      13.400              588.06
    246-05   915      802882209    KOZIOL BARRY                       89.7      12.600              413.88
    246-05   915      802884999    SINGH DEVINDER                     89.5      11.150              990.29
    246-05   915      802885590    FRENCH MARIE E                     80.0      12.000              400.23
    246-05   915      802885814    LAVIGNE PAUL M                     79.9      12.750              371.81
    246-05   915      802886572    REED KELLEY ANN                    70.0      12.100              667.39
    246-05   915      802886705    LAMORGESE ANTHONY                  90.0      12.150            1,013.24
    246-05   915      802887612    GREENE WILLIAM M                   80.0      12.250              486.52
    246-05   915      802890749    BACKER JOSEPH E                    75.7      12.100              390.94
    246-05   915      802892737    CHESHATSANG CHHUNI P               79.7      12.600              594.74
    246-05   915      802892851    SANDY THERON  SR                   80.0      11.750              715.83
    246-05   915      802893081    HICKS ROSA M                       75.0      15.150              392.51
    246-05   915      802894113    HILLMAN WILLIAM                    81.8      11.500              700.92
    246-05   915      802894865    GREER RACHEL                       80.0      10.750              286.96
    246-05   915      802895359    KUMAS UGUR                         84.8      12.350              456.10
    246-05   915      802896613    SEWELL TIMOTHY W                   85.0      11.500              505.05
    246-05   915      802896837    SAO UON                            90.0      12.150              436.87
    246-05   915      802896928    MORRIS JOHN E                      85.0      12.400              531.48
    246-05   915      802897769    LOPEZ ABILIO                       87.3      12.500              568.07
    246-05   915      802898429    PILYAVSKY OLGA                     89.6      11.350            1,566.18
    246-05   915      802901405    SMITH HEATHER LEE                  89.6      13.000              510.21
    246-05   915      802901777    REALE GENEVIEVE P                  81.7      10.000              289.51
    246-05   915      802903088    FAUCETTE EVERETTE N                88.7      10.900              638.63
    246-05   915      802903567    PIXTON PAMELA L                    84.5      12.250              547.33
    246-05   915      802903583    BAILEY TERESA D                    68.4      13.000              582.01
    246-05   915      802903898    MEADOWCROFT JOHN W                 84.6      10.150              448.49
    246-05   915      802905455    KRETZER PEGGY ANN                  48.0      10.750              163.61
    246-05   915      802905505    HELTON MELBA E                     75.0      13.600              769.82
    246-05   915      802905968    PRUCHNICKI JAN MICHAEL             83.2       9.900              469.90
    246-05   915      802906875    SLUDER MELVIN E                    78.6      13.000              410.05
    246-05   915      802907261    ROBINSON KELVIN P                  80.0      10.500              585.43
    246-05   915      802907659    ALPAUGH JEFFREY W                  85.8      13.000              488.94
    246-05   915      802907766    GOULET ROBERT M                    65.9      14.500              398.94
    246-05   915      802908343    CLAVERO JOSEFINA P                 81.9      11.000              340.98
    246-05   915      802910034    MATTEO NICHOLAS J                  89.8      11.650              448.85
    246-05   915      802910836    CURTIS WILLIAM M                   87.0      11.650              323.04
    246-05   915      802912543    GRAHAM GLADYS                      70.2      10.750              263.96
    246-05   915      802913137    INMAN JAMES M                      90.0      11.150              607.11
    246-05   915      802913541    HEJNY RONALD L                     84.9      12.850              517.72
    246-05   915      802914465    ROTHSCHILD ROBERT T JR             79.9      13.000              461.37
    246-05   915      802918052    ROWE YVETTE H                      38.2      11.300              550.02
    246-05   915      802918490    LOMBARDO FRANK V                   90.0      13.150              357.74
    246-05   915      802919522    MCDOWELL MICHAEL W                 85.0      12.650              669.46
    246-05   915      802919597    WEBB PAUL D                        83.6      13.000              318.33
    246-05   915      802920009    GILBERT HANK SHANE                 85.0      12.650              577.76
    246-05   915      802920645    COX BRIAN                          89.9      12.150              645.82
    246-05   915      802922203    PATEL GHANSHYAM M                  69.9      11.475              713.50
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                  SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB    2000-1 2ND SUBSEQUENT TRANSFER OF GROUP 1 FIXED RATE MORTGAGES - SETTLEMENT 4/27/2000



Pool ID      Inv       Account        Name                             Address                                 City
--------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>                                     <C>
    246-05   915      802923276    MITCHELL LAWERENCE               1191 FRANCIS LOOP                       ST MARTINVILLE
    246-05   915      802923748    PATE DAVID J                     2833 WEST SAHARA STREET                 TUCSON
    246-05   915      802923839    NGUYEN TUAN XUAN                 8792 CRESCENT DR                        HUNTINGTON BEACH
    246-05   915      802927608    KENNEDY PAULA D                  264 RED POINT RD                        NORTH EAST
    246-05   915      802927764    WILLIAMS THOMAS W                192 COUNTY ROAD 130                     GLENWOOD SPRINGS
    246-05   915      802929331    MCKINNEY SANDRA ELLEN            19010 N MARK LANE                       SUN CITY
    246-05   915      802929729    JOHNSON MYRON A                  7154 S WASHTENAW AVE                    CHICAGO
    246-05   915      802929927    BLACK SHOCKE BONNIE              2409 RIVERSIDE PLACE                    LOS ANGELES
    246-05   915      802931154    BARNA FRANK J                    17252 LYONS ST NE                       FOREST LAKE
    246-05   915      802932004    GRANT NORRIS                     RT 2 BOX 92                             VARNVILLE
    246-05   915      802932699    WILLIAMS BOBBY G                 2891 DRONE ROAD                         WAYNESBORO
    246-05   915      802934414    GRIMALDI SALVATORE               24 39 42ND STREET                       LONG ISLAND CITY
    246-05   915      802935692    MENDOZA ARACELI L                1303 BENT CREEK CT                      NAPERVILLE
    246-05   915      802936344    BREWER ARTHUR R                  48 SALEM CHURCH ROAD                    TYLERTOWN
    246-05   915      802936716    WATSON TREVOR G A                8805 JENNA COURT                        LANHAM
    246-05   915      802938258    DIAZ JOHN C                      3 WOODS AVENUE                          LONDONDERRY
    246-05   915      802938399    REED LUTHER H                    110 MONTGOMERY STREET                   PEARISBURG
    246-05   915      802938779    WELLER CHRISTOPHE L              RD 6 BOX 153 COUNTY RD 48               GEORGETOWN
    246-05   915      802939157    AGUSTIN BENHART A                388 VIA PRIMAVERA DRIVE                 SAN JOSE
    246-05   915      802939389    REILLY PHILIP A                  99 STEDMAN STREET                       QUINCY
    246-05   915      802939876    DORTCH CONRAD L                  6549 HIGHWAY 1                          BRACEY
    246-05   915      802940916    ROMANO FRANK C                   37 LINCOLN COURT                        ROCKVILLE CENTRE
    246-05   915      802941526    WHITAKER SPI BRENDA K            733 SHARPE CIRCLE                       LEXINGTON
    246-05   915      802941971    TYLER TED L                      12255 BOULDER POINT                     POWAY
    246-05   915      802942094    PAGE EDITH M                     164 MAITLAND AVENUE SOUTH               ALTAMONTE SPRINGS
    246-05   915      802942102    TURNER DELORIS                   214 EAST FRANCIS STREET                 RAYVILLE
    246-05   915      802942300    MITCHELL PHILLIP B               1527 HIGHWAY 324                        YORK
    246-05   915      802942425    GLASS FRED B                     1434 NORTH TAFT HILL ROAD               FORT COLLINS
    246-05   915      802942466    DAVIDSON JUDITH H                21301 BERMUDA STREET                    CHATSWORTH
    246-05   915      802942474    CONTRERAS RUBEN                  3118 GREENACRE ROAD                     CHINO HILLS
    246-05   915      802942532    LOPEZ MARTIN L                   44715 CUPA LANE                         TEMECULA
    246-05   915      802943928    PACHECO JOSE CARLOS              1333 FOXBURROW ROAD                     ASHEBORO
    246-05   915      802943944    DALY BRIAN                       266 FREEDOM RD                          PLEASANT VALLEY
    246-05   915      802944009    COATS ROBERT                     42055 CREST DRIVE                       HEMET
    246-05   915      802944470    COULSON JAMES M                  3082 JENSEN ROAD                        PETOSKEY
    246-05   915      802944769    HUTCHISON JOHN MARKEL            945 DOLSTRA LANE                        FALLBROOK
    246-05   915      802945360    THOMASSON JEROME                 345 CRAVEN ROAD                         ROOPVILLE
    246-05   915      802945881    SAFSTROM JOHN MICHAEL            1328 NOVA COURT                         WEST LINN
    246-05   915      802945931    CULLEN MICHAEL J                 45 SHAGBARK WAY                         FAIRPORT
    246-05   915      802946970    BIBB HAZEL                       108 SOUTH GOOSEWING COURT               GRANDY
    246-05   915      802947002    ALVAREZ JORGE A                  2210 COUNTRY CLUB PRADO                 CORAL GABLES
    246-05   915      802947010    BUSWELL THOMAS A                 14 LYFORD LANE                          BRENTWOOD
    246-05   915      802948075    GILMORE RICHARD T                658 EUCLID AVENUE                       CARBONDALE
    246-05   915      802948133    HOSKINS ROBERT EDWARD            26022 FALLBROOK                         LAKE FOREST
    246-05   915      802948406    RIOJAS GABRIEL R                 16224 TWILIGHT CIRCLE                   RIVERSIDE
    246-05   915      802948703    MCGRADY JOHN                     12 ANDOVER PLACE                        GLEN COVE
    246-05   915      802948729    ALVARADO MIGUEL                  85 25 96TH STREET                       WOODHAVEN
    246-05   915      802949131    LAYFIELD KEITH EARL              230 WEBSTER LN                          SCHAUMBURG
    246-05   915      802949933    SMITH DAVID H                    107 PARKWOOD DRIVE, OF THE              LAKE ARIEL
    246-05   915      802950642    HILL WILLIAM G                   5500 EAST PRESCOTT AVENUE               CASTLE ROCK
    246-05   915      802950816    FEENEY CHRISTOPHE S              119 WASHINGTON AVENUE                   CHATHAM
    246-05   915      802951129    OLSEN ROBYN RENEE                3256 BENT TREE DRIVE                    ST CLOUD
    246-05   915      802951764    RIDDLE ENOS H                    6406 FRANKLIN HILL                      BANGOR
    246-05   915      802952333    LOPES JODI L                     23 CLIFTWOOD PLACE                      KINGS PARK
    246-05   915      802952382    HUMPHRIES DUANE J                1239 WEST LUCKY COVE                    WEST JORDAN
    246-05   915      802952606    MERGES ADAM J                    5551 180TH AVE NW                       RAMSEY
    246-05   915      802952739    MUSSELWHITE EDNA M               222 PINWHEEL RD                         LUMBERTON
    246-05   915      802954180    BUKUR DEBORAH LOUISE             15865 SOUTH PINE LAKE DRIV              SEDALIA
    246-05   915      802954206    SANTIAGO DELIA                   4602 MONROE AVE                         SAN DIEGO
    246-05   915      802955138    HOLT HOLLIE                      1525 CHRISTIAN ROAD                     WESTFIELD
    246-05   915      802955617    MCNAIR MARY LOU                  477 DURHAM LAKE ROAD                    DUDLEY
    246-05   915      802957183    SHELTON EDDIE                    3713 FRIAR TUCK DRIVE                   GRAND PRAIRIE
</TABLE>

<TABLE>
<CAPTION>
                                                                                          Principal         Cut-off Date
                                                                             Zip          Balance at          Principal
Pool ID      Inv       Account        Name                          State   Code          Origination          Balance
-----------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>     <C>           <C>               <C>
    246-05   915      802923276    MITCHELL LAWERENCE                 LA    70582          32,000.00          32,000.00
    246-05   915      802923748    PATE DAVID J                       AZ    85705          49,300.00          49,072.77
    246-05   915      802923839    NGUYEN TUAN XUAN                   CA    92646         147,000.00         146,839.38
    246-05   915      802927608    KENNEDY PAULA D                    MD    21901          27,500.00          27,238.87
    246-05   915      802927764    WILLIAMS THOMAS W                  CO    81601          40,400.00          39,672.78
    246-05   915      802929331    MCKINNEY SANDRA ELLEN              AZ    85373          34,000.00          33,787.32
    246-05   915      802929729    JOHNSON MYRON A                    IL    60629          28,000.00          27,993.58
    246-05   915      802929927    BLACK SHOCKE BONNIE                CA    90039          48,499.00          48,499.00
    246-05   915      802931154    BARNA FRANK J                      MN    55025          39,000.00          38,929.90
    246-05   915      802932004    GRANT NORRIS                       SC    29944          27,825.00          27,825.00
    246-05   915      802932699    WILLIAMS BOBBY G                   GA    30830          34,875.00          34,653.49
    246-05   915      802934414    GRIMALDI SALVATORE                 NY    11103          75,000.00          74,542.44
    246-05   915      802935692    MENDOZA ARACELI L                  IL    60565          32,000.00          31,913.64
    246-05   915      802936344    BREWER ARTHUR R                    MS    39667          28,500.00          28,006.98
    246-05   915      802936716    WATSON TREVOR G A                  MD    20706          36,924.00          36,766.61
    246-05   915      802938258    DIAZ JOHN C                        NH    03053          53,000.00          52,163.32
    246-05   915      802938399    REED LUTHER H                      VA    24134          56,100.00          56,100.00
    246-05   915      802938779    WELLER CHRISTOPHE L                DE    19947          35,200.00          35,108.45
    246-05   915      802939157    AGUSTIN BENHART A                  CA    95111          56,000.00          55,941.45
    246-05   915      802939389    REILLY PHILIP A                    MA    02169          30,000.00          29,868.42
    246-05   915      802939876    DORTCH CONRAD L                    VA    23919          26,600.00          26,600.00
    246-05   915      802940916    ROMANO FRANK C                     NY    11570          54,600.00          54,445.76
    246-05   915      802941526    WHITAKER SPI BRENDA K              SC    29073          40,000.00          39,831.99
    246-05   915      802941971    TYLER TED L                        CA    92064          50,000.00          49,477.27
    246-05   915      802942094    PAGE EDITH M                       FL    32701          32,670.00          32,446.19
    246-05   915      802942102    TURNER DELORIS                     LA    71269          15,000.00          14,954.47
    246-05   915      802942300    MITCHELL PHILLIP B                 SC    29745          39,000.00          38,821.57
    246-05   915      802942425    GLASS FRED B                       CO    80521          30,300.00          30,040.10
    246-05   915      802942466    DAVIDSON JUDITH H                  CA    91311          85,000.00          84,790.44
    246-05   915      802942474    CONTRERAS RUBEN                    CA    91709          50,920.00          50,920.00
    246-05   915      802942532    LOPEZ MARTIN L                     CA    92592          51,000.00          51,000.00
    246-05   915      802943928    PACHECO JOSE CARLOS                NC    27203          32,555.00          32,381.02
    246-05   915      802943944    DALY BRIAN                         NY    12569          35,000.00          34,787.40
    246-05   915      802944009    COATS ROBERT                       CA    92544          41,000.00          40,718.28
    246-05   915      802944470    COULSON JAMES M                    MI    49770          32,000.00          31,906.29
    246-05   915      802944769    HUTCHISON JOHN MARKEL              CA    92028          40,000.00          39,700.01
    246-05   915      802945360    THOMASSON JEROME                   GA    30170          77,775.00          77,604.20
    246-05   915      802945881    SAFSTROM JOHN MICHAEL              OR    97068          38,000.00          37,531.54
    246-05   915      802945931    CULLEN MICHAEL J                   NY    14450          35,950.00          35,630.83
    246-05   915      802946970    BIBB HAZEL                         NC    27939          40,000.00          39,853.65
    246-05   915      802947002    ALVAREZ JORGE A                    FL    33143          56,500.00          56,081.90
    246-05   915      802947010    BUSWELL THOMAS A                   NH    03833          30,050.00          29,891.43
    246-05   915      802948075    GILMORE RICHARD T                  CO    81623          43,000.00          43,000.00
    246-05   915      802948133    HOSKINS ROBERT EDWARD              CA    92630          75,000.00          74,343.05
    246-05   915      802948406    RIOJAS GABRIEL R                   CA    92503          53,200.00          53,200.00
    246-05   915      802948703    MCGRADY JOHN                       NY    11542          47,970.00          47,737.41
    246-05   915      802948729    ALVARADO MIGUEL                    NY    11421          45,000.00          44,816.07
    246-05   915      802949131    LAYFIELD KEITH EARL                IL    60193          40,000.00          39,710.54
    246-05   915      802949933    SMITH DAVID H                      PA    18436          29,462.00          29,433.47
    246-05   915      802950642    HILL WILLIAM G                     CO    80104          30,000.00          29,958.27
    246-05   915      802950816    FEENEY CHRISTOPHE S                NJ    07928          85,000.00          85,000.00
    246-05   915      802951129    OLSEN ROBYN RENEE                  MN    56301         117,400.00         116,593.36
    246-05   915      802951764    RIDDLE ENOS H                      PA    18013          31,400.00          31,358.00
    246-05   915      802952333    LOPES JODI L                       NY    11754          72,000.00          71,882.09
    246-05   915      802952382    HUMPHRIES DUANE J                  UT    84084          40,000.00          39,970.57
    246-05   915      802952606    MERGES ADAM J                      MN    55303          47,700.00          47,412.27
    246-05   915      802952739    MUSSELWHITE EDNA M                 NC    28358          24,000.00          23,950.63
    246-05   915      802954180    BUKUR DEBORAH LOUISE               CO    80135          31,200.00          31,198.01
    246-05   915      802954206    SANTIAGO DELIA                     CA    92115          31,305.00          31,252.97
    246-05   915      802955138    HOLT HOLLIE                        NC    27053          25,000.00          25,000.00
    246-05   915      802955617    MCNAIR MARY LOU                    NC    28333          68,250.00          68,100.81
    246-05   915      802957183    SHELTON EDDIE                      TX    75060          40,600.00          40,496.74
</TABLE>

<TABLE>
<CAPTION>
                                                                    Cut-off Date   First
                                                                      Companion   Payment      Maturity      Rem        Date
Pool ID      Inv       Account        Name                             Loan Bal.    Date         Date        Term       Due
----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>         <C>           <C>           <C>      <C>
    246-05   915      802923276    MITCHELL LAWERENCE                     0.00  02/11/2000    01/11/2020    236.52   05/11/2000
    246-05   915      802923748    PATE DAVID J                           0.00  03/01/2000    02/01/2030    357.21   05/01/2000
    246-05   915      802923839    NGUYEN TUAN XUAN                       0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802927608    KENNEDY PAULA D                        0.00  02/14/2000    01/14/2015    176.61   05/14/2000
    246-05   915      802927764    WILLIAMS THOMAS W                      0.00  02/01/2000    01/01/2015    176.19   05/01/2000
    246-05   915      802929331    MCKINNEY SANDRA ELLEN                  0.00  03/01/2000    02/01/2020    237.21   05/01/2000
    246-05   915      802929729    JOHNSON MYRON A                        0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802929927    BLACK SHOCKE BONNIE                    0.00  04/01/2000    03/01/2020    238.16   05/01/2000
    246-05   915      802931154    BARNA FRANK J                          0.00  02/24/2000    01/24/2020    236.94   04/24/2000
    246-05   915      802932004    GRANT NORRIS                           0.00  02/12/2000    01/12/2020    236.55   05/12/2000
    246-05   915      802932699    WILLIAMS BOBBY G                       0.00  02/03/2000    01/03/2015    176.25   05/03/2000
    246-05   915      802934414    GRIMALDI SALVATORE                     0.00  03/11/2000    02/11/2015    177.53   05/11/2000
    246-05   915      802935692    MENDOZA ARACELI L                      0.00  03/07/2000    02/07/2015    177.40   05/07/2000
    246-05   915      802936344    BREWER ARTHUR R                        0.00  03/01/2000    02/01/2015    177.21   06/01/2000
    246-05   915      802936716    WATSON TREVOR G A                      0.00  02/18/2000    01/18/2020    236.75   05/18/2000
    246-05   915      802938258    DIAZ JOHN C                            0.00  02/04/2000    01/04/2015    176.28   06/04/2000
    246-05   915      802938399    REED LUTHER H                          0.00  03/15/2000    02/15/2030    357.67   05/15/2000
    246-05   915      802938779    WELLER CHRISTOPHE L                    0.00  02/21/2000    01/21/2020    236.84   04/21/2000
    246-05   915      802939157    AGUSTIN BENHART A                      0.00  02/01/2000    01/01/2015    176.19   05/01/2000
    246-05   915      802939389    REILLY PHILIP A                        0.00  02/01/2000    01/01/2015    176.19   05/01/2000
    246-05   915      802939876    DORTCH CONRAD L                        0.00  03/07/2000    02/07/2015    177.40   04/07/2000
    246-05   915      802940916    ROMANO FRANK C                         0.00  02/13/2000    01/13/2015    176.58   05/13/2000
    246-05   915      802941526    WHITAKER SPI BRENDA K                  0.00  02/21/2000    01/21/2025    296.84   05/21/2000
    246-05   915      802941971    TYLER TED L                            0.00  03/01/2000    02/01/2015    177.21   06/01/2000
    246-05   915      802942094    PAGE EDITH M                           0.00  02/24/2000    01/24/2015    176.94   05/24/2000
    246-05   915      802942102    TURNER DELORIS                         0.00  03/01/2000    02/01/2010    117.21   05/01/2000
    246-05   915      802942300    MITCHELL PHILLIP B                     0.00  02/20/2000    01/20/2020    236.81   05/20/2000
    246-05   915      802942425    GLASS FRED B                           0.00  02/26/2000    01/26/2015    177.01   05/26/2000
    246-05   915      802942466    DAVIDSON JUDITH H                      0.00  04/01/2000    03/01/2020    238.16   05/01/2000
    246-05   915      802942474    CONTRERAS RUBEN                        0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802942532    LOPEZ MARTIN L                         0.00  04/01/2000    03/01/2015    178.16   05/01/2000
    246-05   915      802943928    PACHECO JOSE CARLOS                    0.00  03/01/2000    02/01/2025    297.21   06/01/2000
    246-05   915      802943944    DALY BRIAN                             0.00  02/20/2000    01/20/2015    176.81   05/20/2000
    246-05   915      802944009    COATS ROBERT                           0.00  03/01/2000    02/01/2020    237.21   06/01/2000
    246-05   915      802944470    COULSON JAMES M                        0.00  02/03/2000    01/03/2015    176.25   05/03/2000
    246-05   915      802944769    HUTCHISON JOHN MARKEL                  0.00  01/01/2000    12/01/2014    175.17   05/01/2000
    246-05   915      802945360    THOMASSON JEROME                       0.00  03/24/2000    02/24/2030    357.96   04/24/2000
    246-05   915      802945881    SAFSTROM JOHN MICHAEL                  0.00  03/01/2000    02/01/2015    177.21   06/01/2000
    246-05   915      802945931    CULLEN MICHAEL J                       0.00  02/18/2000    01/18/2015    176.75   05/18/2000
    246-05   915      802946970    BIBB HAZEL                             0.00  03/11/2000    02/11/2025    297.53   05/11/2000
    246-05   915      802947002    ALVAREZ JORGE A                        0.00  02/19/2000    01/19/2015    176.78   05/19/2000
    246-05   915      802947010    BUSWELL THOMAS A                       0.00  02/05/2000    01/05/2015    176.32   05/05/2000
    246-05   915      802948075    GILMORE RICHARD T                      0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802948133    HOSKINS ROBERT EDWARD                  0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802948406    RIOJAS GABRIEL R                       0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802948703    MCGRADY JOHN                           0.00  02/14/2000    01/14/2015    176.61   05/14/2000
    246-05   915      802948729    ALVARADO MIGUEL                        0.00  03/14/2000    02/14/2015    177.63   05/14/2000
    246-05   915      802949131    LAYFIELD KEITH EARL                    0.00  03/01/2000    02/01/2020    237.21   06/01/2000
    246-05   915      802949933    SMITH DAVID H                          0.00  02/26/2000    01/26/2015    177.01   04/26/2000
    246-05   915      802950642    HILL WILLIAM G                         0.00  02/19/2000    01/19/2020    236.78   05/19/2000
    246-05   915      802950816    FEENEY CHRISTOPHE S                    0.00  02/18/2000    01/18/2015    176.75   04/18/2000
    246-05   915      802951129    OLSEN ROBYN RENEE                      0.00  02/12/2000    01/12/2015    176.55   05/12/2000
    246-05   915      802951764    RIDDLE ENOS H                          0.00  04/01/2000    03/01/2015    178.16   05/01/2000
    246-05   915      802952333    LOPES JODI L                           0.00  02/12/2000    01/12/2015    176.55   05/12/2000
    246-05   915      802952382    HUMPHRIES DUANE J                      0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802952606    MERGES ADAM J                          0.00  02/18/2000    01/18/2015    176.75   05/18/2000
    246-05   915      802952739    MUSSELWHITE EDNA M                     0.00  02/20/2000    01/20/2025    296.81   05/20/2000
    246-05   915      802954180    BUKUR DEBORAH LOUISE                   0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802954206    SANTIAGO DELIA                         0.00  03/01/2000    02/01/2020    237.21   05/01/2000
    246-05   915      802955138    HOLT HOLLIE                            0.00  03/16/2000    02/16/2025    297.70   04/16/2000
    246-05   915      802955617    MCNAIR MARY LOU                        0.00  03/11/2000    02/11/2030    357.53   05/11/2000
    246-05   915      802957183    SHELTON EDDIE                          0.00  03/01/2000    02/01/2025    297.21   05/01/2000
</TABLE>

<TABLE>
<CAPTION>
                                                                    Original   Current            Scheduled
                                                                      LTV      Mortgage            Payment
Pool ID      Inv       Account        Name                           Ratio       Rate             Int & Prin
-----------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>        <C>                <C>
    246-05   915      802923276    MITCHELL LAWERENCE                 80.0      13.600              388.66
    246-05   915      802923748    PATE DAVID J                       85.0      11.250              478.83
    246-05   915      802923839    NGUYEN TUAN XUAN                   69.3      10.500            1,344.67
    246-05   915      802927608    KENNEDY PAULA D                    87.0      10.250              299.74
    246-05   915      802927764    WILLIAMS THOMAS W                  79.9      14.100              540.74
    246-05   915      802929331    MCKINNEY SANDRA ELLEN              85.0      11.400              360.25
    246-05   915      802929729    JOHNSON MYRON A                    89.9      12.150              338.75
    246-05   915      802929927    BLACK SHOCKE BONNIE                89.8      11.150              505.56
    246-05   915      802931154    BARNA FRANK J                      84.8      10.650              393.31
    246-05   915      802932004    GRANT NORRIS                       75.0      13.600              337.96
    246-05   915      802932699    WILLIAMS BOBBY G                   75.0      13.600              455.11
    246-05   915      802934414    GRIMALDI SALVATORE                 75.6      11.450              873.76
    246-05   915      802935692    MENDOZA ARACELI L                  74.3      13.500              415.46
    246-05   915      802936344    BREWER ARTHUR R                    71.2      10.400              313.27
    246-05   915      802936716    WATSON TREVOR G A                  90.0      12.600              422.11
    246-05   915      802938258    DIAZ JOHN C                        69.7      12.250              644.64
    246-05   915      802938399    REED LUTHER H                      85.0      13.350              635.96
    246-05   915      802938779    WELLER CHRISTOPHE L                85.9      13.100              414.90
    246-05   915      802939157    AGUSTIN BENHART A                  84.6      11.750              565.27
    246-05   915      802939389    REILLY PHILIP A                    74.0      11.950              359.09
    246-05   915      802939876    DORTCH CONRAD L                    70.0      13.750              349.79
    246-05   915      802940916    ROMANO FRANK C                     64.9      12.100              565.83
    246-05   915      802941526    WHITAKER SPI BRENDA K              68.9      10.500              377.67
    246-05   915      802941971    TYLER TED L                        47.5      10.350              451.77
    246-05   915      802942094    PAGE EDITH M                       84.9      10.775              366.72
    246-05   915      802942102    TURNER DELORIS                     75.0      11.750              213.04
    246-05   915      802942300    MITCHELL PHILLIP B                 72.2      14.350              494.92
    246-05   915      802942425    GLASS FRED B                       80.0      13.700              397.43
    246-05   915      802942466    DAVIDSON JUDITH H                  85.0      11.850              927.05
    246-05   915      802942474    CONTRERAS RUBEN                    81.7       9.900              443.10
    246-05   915      802942532    LOPEZ MARTIN L                     79.2      11.100              489.54
    246-05   915      802943928    PACHECO JOSE CARLOS                85.0      12.650              358.61
    246-05   915      802943944    DALY BRIAN                         65.2      11.900              417.81
    246-05   915      802944009    COATS ROBERT                       90.0      11.500              437.24
    246-05   915      802944470    COULSON JAMES M                    84.7      12.850              350.24
    246-05   915      802944769    HUTCHISON JOHN MARKEL              89.4      11.900              477.50
    246-05   915      802945360    THOMASSON JEROME                   85.0      12.750              845.18
    246-05   915      802945881    SAFSTROM JOHN MICHAEL              33.9      12.600              470.83
    246-05   915      802945931    CULLEN MICHAEL J                   89.7      11.900              429.15
    246-05   915      802946970    BIBB HAZEL                         61.5      11.750              413.92
    246-05   915      802947002    ALVAREZ JORGE A                    89.8      10.900              638.63
    246-05   915      802947010    BUSWELL THOMAS A                   85.9      13.500              390.15
    246-05   915      802948075    GILMORE RICHARD T                  72.1      11.600              429.11
    246-05   915      802948133    HOSKINS ROBERT EDWARD              84.7      10.150              812.85
    246-05   915      802948406    RIOJAS GABRIEL R                   89.9      11.650              532.93
    246-05   915      802948703    MCGRADY JOHN                       80.9      12.100              497.12
    246-05   915      802948729    ALVARADO MIGUEL                    79.9      13.750              591.74
    246-05   915      802949131    LAYFIELD KEITH EARL                83.5      10.900              410.16
    246-05   915      802949933    SMITH DAVID H                      79.9      11.850              299.65
    246-05   915      802950642    HILL WILLIAM G                     67.6      12.150              333.47
    246-05   915      802950816    FEENEY CHRISTOPHE S                61.9      12.000              874.33
    246-05   915      802951129    OLSEN ROBYN RENEE                  84.4      12.650            1,266.64
    246-05   915      802951764    RIDDLE ENOS H                      84.6      10.150              340.31
    246-05   915      802952333    LOPES JODI L                       79.9      10.900              680.24
    246-05   915      802952382    HUMPHRIES DUANE J                  84.9      13.350              453.45
    246-05   915      802952606    MERGES ADAM J                      89.9      11.150              546.66
    246-05   915      802952739    MUSSELWHITE EDNA M                 75.0      13.850              286.15
    246-05   915      802954180    BUKUR DEBORAH LOUISE               83.6      12.400              330.57
    246-05   915      802954206    SANTIAGO DELIA                     65.8       9.750              296.93
    246-05   915      802955138    HOLT HOLLIE                        64.1      11.750              258.70
    246-05   915      802955617    MCNAIR MARY LOU                    75.0      12.750              741.67
    246-05   915      802957183    SHELTON EDDIE                      70.0      10.600              386.24
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                  SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB    2000-1 2ND SUBSEQUENT TRANSFER OF GROUP 1 FIXED RATE MORTGAGES - SETTLEMENT 4/27/2000



Pool ID      Inv       Account        Name                             Address                                 City
--------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>                                     <C>
    246-05   915      802957787    MALLOY DEBRA L                   7204 STAG PARK ROAD                     BURGAW
    246-05   915      802958116    MCCLINTOCK WILLIAM J             2519 GLENDALE WAY                       MICHIGAN CITY
    246-05   915      802958215    LEIB PETER T                     111 RUNNYMEDE PARKWAY                   NEW PROVIDENCE
    246-05   915      802958868    ALUKONIS JOHN A JR               1437 ROYAL PARK BOULEVARD               LIBRARY
    246-05   915      802959403    CROWE A BRYAN                    1726 CLUB HEIGHTS LANE                  VISTA
    246-05   915      802959437    HEBERT JULIE A                   4735 STIRLING STREET                    GRANITE BAY
    246-05   915      802960369    JOHNSON TIMOTHY W                634 EWERS LANE                          MADISON HEIGHTS
    246-05   915      802961367    BARLION JOHN E                   260 WINONA TERRACE                      HENDERSON
    246-05   915      802961623    TWINE MARGIE                     11361 PINEHURST PLACE WEST              GULFPORT
    246-05   915      802961789    MCGREW DOUGLAS R                 9477 EAST DESERT TRAIL                  SCOTTSDALE
    246-05   915      802961953    VERMILIO RODNEY RAY              626 LAKEMONTE AVENUE                    WINTER PARK
    246-05   915      802961961    LARKE WILLIAM                    50 OLD SELDEN STAGE ROAD                SELDEN
    246-05   915      802964387    JENKINS FRED                     132 HILLSIDE DRIVE                      TROY
    246-05   915      802967596    WILLIAMS WANDA J                 4011 BISHOP ROAD                        TALLAHASSEE
    246-05   915      802969279    TANNER ELISHA D                  2780 BRAD STREET                        LAKE CITY
    246-05   915      802971838    THOMPSON D JOYCE                 8565 MCGLOTHLIN STREET                  JACKSONVILLE
    246-05   915      802976225    TANKSLEY TIMOTHY LEWIS           200 RICE STREET                         ALTO
    246-05   915      802977967    LEWIS LILLIAN M                  3424 TELEGRAPH ROAD                     GRETNA
    246-05   915      802978866    AREHART WALLACE L                789 SUGAR CREEK ROAD                    LEXINGTON
    246-05   915      802980227    AMATO CAROL M                    6247 20TH STREET                        ZEPHYRHILLS
    246-05   915      802982108    GRISE JAY T                      9882 SOUTHEAST 160TH LANE               SUMMERFIELD
    246-05   915      802988899    BRANNON JESSIE J                 10802 PATHFINDER TRAIL                  LAKELAND
    246-05   915      802992388    KOPATCH JOANNE                   139 CADY DRIVE                          SUMMERVILLE
    246-05   915      802999110    FANSLER GRAY JR                  1040 GINGER CREEK CIRCLE                PINNACLE
    246-05   915      802999995    RANDALL JAMES H                  639 MCDILL ROAD                         ABBEVILLE
    246-05   915      803002534    STEWART CATHRINE M               HW 167 SOUTH PO BOX 68                  QUITMAN
    246-05   915      803005909    HARTSFIELD CLAUDE L              8011 DALEHURST DRIVE                    JACKSONVILLE
    246-05   915      803008960    MARION RICHARD C                 1610 LOWERY VIEW ROAD                   PINNACLE
    246-05   915      803009026    WELLER MELVIN A                  3770 WEST KLETT PATH                    LECANTO
    246-05   915      803009810    LANCASTER LINDA                  4614 REGAN ROAD                         MILLEN
    246-05   915      803011287    GULLEY EDWINA L                  1250 SUNNYSIDE ROAD                     GREENEVILLE
    246-05   916      803011808    PILLARD RICHARD A                12229 DUKE DRIVE NE                     BLAINE
    246-05   915      803015627    JOHNSON LORETTA                  9413 BELFAST LANE                       LA PORTE
    246-05   915      803016047    CARTER DAGNEA                    3201 PRESTON ROAD                       TEXARKANA
    246-05   915      803018167    KING CHARLES JR                  212 PLUM NELLY CIRCLE                   BAINBRIDGE
    246-05   915      803018241    HADLEY ROBERT M JR               122 CARL CLOUD ROAD                     CLIMAX
    246-05   915      803018530    SMITH PETER M                    5915 INDIAN TRAIL                       KEYSTONE HEIGHTS
    246-05   915      803019959    DEJARNETTE WILLIE THOMAS         2010 GOLDEN LEAF RD                     NATHALIE
    246-05   915      803021278    BECKUM CARLOS T                  126 JESSICA ROAD                        BRUNSWICK
    246-05   915      803026202    KING CHARLES                     39 CAMERON LN                           PICAYUNE
    246-05   915      803026434    WALKER ARLENE                    114 BAZINSKY ROAD                       VICKSBURG
    246-05   915      803029107    FORTIER NICOLE M                 13021 OSPREY AVENUE                     BROOKSVILLE
    246-05   915      803029552    HOWARD ROY                       106 K & M FARM ROAD                     BELTON
    246-05   915      803030014    BLACKWELL PAUL N                 7598 CORNWALL ROAD                      OXFORD
    246-05   915      803033661    SHARPE MARGARET B                845 DRAYMORE LANE                       ELGIN
    246-05   915      803034008    ANDERSON CARROLL                 1508 HAYNESWORTH ROAD                   GREENVILLE
    246-05   915      803038017    MILLER LORETTA M                 4022 LOURY DRIVE                        TAMPA
    246-05   915      803038058    MULDER ALANA                     263 WATTS HILL ROAD                     ELGIN
    246-05   915      803040641    HILL STEPHEN R                   RT 1 BOX 197 EAST                       SALUDA
    246-05   915      803043413    RAINBOLT RANDY K                 40 SUMMERS                              JACKSONVILLE
    246-05   915      803046796    COOPRIDER GREG                   612 NATURES TRAIL                       GAFFNEY
    246-05   915      803047315    SURBER PAUL                      1082 LR 35                              ASHDOWN
    246-05   915      803049154    CONLEY BELINDA L                 15196 BURNLEY ROAD                      BARBOURSVILLE
    246-05   915      803052935    LEE KATHERINE                    1609 ESTELLE STREET                     STARKE
    246-05   915      803058478    BRAWNER LAURA                    6410 WEST AVENUE                        LAVONIA
    246-05   915      803061704    KING WALTER D                    15556 MANGO DRIVE                       PUNTA GORDA
    246-05   915      803062116    BOVE PAUL JOHN                   21620 N 4 PLACE                         PEMBROKE PINES
    246-05   915      803062777    CUMMINGS WALTER D                11990 COUNTY ROAD 87                    ELBERTA
    246-05   915      803064963    NICOLETTE BEATRICE MARIE         972 COUNTY ROAD 464                     LAKE PANASOFFKEE
    246-05   915      803073501    HARRIS STARR DIXIE ANN           1952 BLACKBIRD STREET                   INYOKERN
    246-05   915      803075357    SALERNO JUDITH S                 5375 SE 145TH STREET                    SUMMERFIELD
    246-05   915      803076876    TURBEVILLE KEVIN                 424 COPELAND MOODY ROAD                 LATTA
</TABLE>

<TABLE>
<CAPTION>
                                                                                          Principal         Cut-off Date
                                                                             Zip          Balance at          Principal
Pool ID      Inv       Account        Name                          State   Code          Origination          Balance
-----------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>     <C>           <C>               <C>
    246-05   915      802957787    MALLOY DEBRA L                     NC    28425          32,300.00          32,165.57
    246-05   915      802958116    MCCLINTOCK WILLIAM J               IN    46340          54,016.00          54,016.00
    246-05   915      802958215    LEIB PETER T                       NJ    07974         110,000.00         109,788.67
    246-05   915      802958868    ALUKONIS JOHN A JR                 PA    15129          27,000.00          26,822.44
    246-05   915      802959403    CROWE A BRYAN                      CA    92083          59,000.00          59,000.00
    246-05   915      802959437    HEBERT JULIE A                     CA    95746          39,585.00          39,585.00
    246-05   915      802960369    JOHNSON TIMOTHY W                  VA    24572          47,400.00          47,400.00
    246-05   915      802961367    BARLION JOHN E                     NV    89015          30,000.00          29,910.55
    246-05   915      802961623    TWINE MARGIE                       MS    39503          31,200.00          31,032.51
    246-05   915      802961789    MCGREW DOUGLAS R                   AZ    85260          50,000.00          50,000.00
    246-05   915      802961953    VERMILIO RODNEY RAY                FL    32792          39,117.00          39,058.87
    246-05   915      802961961    LARKE WILLIAM                      NY    11784         115,250.00         114,048.53
    246-05   915      802964387    JENKINS FRED                       TX    76579          63,750.00          63,720.29
    246-05   915      802967596    WILLIAMS WANDA J                   FL    32310          24,500.00          24,500.00
    246-05   915      802969279    TANNER ELISHA D                    FL    32025          26,400.00          26,400.00
    246-05   915      802971838    THOMPSON D JOYCE                   FL    32210          34,000.00          33,746.19
    246-05   915      802976225    TANKSLEY TIMOTHY LEWIS             GA    30510          45,000.00          44,804.24
    246-05   915      802977967    LEWIS LILLIAN M                    VA    24557          82,980.00          82,980.00
    246-05   915      802978866    AREHART WALLACE L                  VA    24450          74,500.00          74,255.15
    246-05   915      802980227    AMATO CAROL M                      FL    33540          16,500.00          16,275.63
    246-05   915      802982108    GRISE JAY T                        FL    34491          41,225.00          41,158.85
    246-05   915      802988899    BRANNON JESSIE J                   FL    33809          21,000.00          20,862.54
    246-05   915      802992388    KOPATCH JOANNE                     SC    29483          18,500.00          18,140.32
    246-05   915      802999110    FANSLER GRAY JR                    NC    27043          72,250.00          72,190.14
    246-05   915      802999995    RANDALL JAMES H                    SC    29620          63,450.00          63,358.86
    246-05   915      803002534    STEWART CATHRINE M                 LA    71268          29,100.00          28,549.77
    246-05   915      803005909    HARTSFIELD CLAUDE L                FL    32277          56,950.00          56,950.00
    246-05   915      803008960    MARION RICHARD C                   NC    27043          29,750.00          29,535.06
    246-05   915      803009026    WELLER MELVIN A                    FL    34460          18,750.00          18,616.34
    246-05   915      803009810    LANCASTER LINDA                    GA    30442          22,050.00          22,030.42
    246-05   915      803011287    GULLEY EDWINA L                    TN    37743          63,000.00          62,791.17
    246-05   916      803011808    PILLARD RICHARD A                  MN    55434          28,600.00          28,564.88
    246-05   915      803015627    JOHNSON LORETTA                    TX    77571          22,400.00          21,585.50
    246-05   915      803016047    CARTER DAGNEA                      AR    71854          20,250.00          20,250.00
    246-05   915      803018167    KING CHARLES JR                    GA    31717          35,000.00          34,856.54
    246-05   915      803018241    HADLEY ROBERT M JR                 GA    31734          76,500.00          76,344.09
    246-05   915      803018530    SMITH PETER M                      FL    32656          24,750.00          24,299.87
    246-05   915      803019959    DEJARNETTE WILLIE THOMAS           VA    24577          22,000.00          21,653.31
    246-05   915      803021278    BECKUM CARLOS T                    GA    31520          38,400.00          38,400.00
    246-05   915      803026202    KING CHARLES                       MS    39466          45,600.00          45,375.66
    246-05   915      803026434    WALKER ARLENE                      MS    39180          36,000.00          35,918.15
    246-05   915      803029107    FORTIER NICOLE M                   FL    34613          30,000.00          29,777.02
    246-05   915      803029552    HOWARD ROY                         SC    29627          44,200.00          44,149.27
    246-05   915      803030014    BLACKWELL PAUL N                   NC    27565         102,000.00         102,000.00
    246-05   915      803033661    SHARPE MARGARET B                  SC    29045          25,500.00          25,364.09
    246-05   915      803034008    ANDERSON CARROLL                   SC    29607          35,750.00          35,720.73
    246-05   915      803038017    MILLER LORETTA M                   FL    33543          41,650.00          41,650.00
    246-05   915      803038058    MULDER ALANA                       SC    29045          60,210.00          59,964.52
    246-05   915      803040641    HILL STEPHEN R                     NC    28773          70,550.00          70,550.00
    246-05   915      803043413    RAINBOLT RANDY K                   AR    72076          23,375.00          23,057.63
    246-05   915      803046796    COOPRIDER GREG                     SC    29341          25,000.00          24,814.36
    246-05   915      803047315    SURBER PAUL                        AR    71822          42,500.00          42,006.89
    246-05   915      803049154    CONLEY BELINDA L                   VA    22923          68,000.00          67,962.43
    246-05   915      803052935    LEE KATHERINE                      FL    32091          45,500.00          45,395.69
    246-05   915      803058478    BRAWNER LAURA                      GA    30553          55,800.00          55,469.62
    246-05   915      803061704    KING WALTER D                      FL    33955          13,000.00          12,882.37
    246-05   915      803062116    BOVE PAUL JOHN                     FL    33029          27,750.00          27,635.09
    246-05   915      803062777    CUMMINGS WALTER D                  AL    36650          78,400.00          78,044.93
    246-05   915      803064963    NICOLETTE BEATRICE MARIE           FL    33538          37,400.00          37,043.77
    246-05   915      803073501    HARRIS STARR DIXIE ANN             CA    93527          76,500.00          76,500.00
    246-05   915      803075357    SALERNO JUDITH S                   FL    34491          49,000.00          48,629.75
    246-05   915      803076876    TURBEVILLE KEVIN                   SC    29565          55,125.00          55,125.00
</TABLE>

<TABLE>
<CAPTION>
                                                                    Cut-off Date   First
                                                                      Companion   Payment      Maturity      Rem        Date
Pool ID      Inv       Account        Name                             Loan Bal.    Date         Date        Term       Due
----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>         <C>           <C>           <C>      <C>
    246-05   915      802957787    MALLOY DEBRA L                         0.00  03/07/2000    02/07/2015    177.40   05/07/2000
    246-05   915      802958116    MCCLINTOCK WILLIAM J                   0.00  02/06/2000    01/06/2020    236.35   04/06/2000
    246-05   915      802958215    LEIB PETER T                           0.00  12/08/1999    11/08/2014    174.41   05/08/2000
    246-05   915      802958868    ALUKONIS JOHN A JR                     0.00  02/26/2000    01/26/2015    177.01   04/26/2000
    246-05   915      802959403    CROWE A BRYAN                          0.00  04/01/2000    03/01/2020    238.16   05/01/2000
    246-05   915      802959437    HEBERT JULIE A                         0.00  03/01/2000    02/01/2020    237.21   04/01/2000
    246-05   915      802960369    JOHNSON TIMOTHY W                      0.00  02/19/2000    01/19/2015    176.78   04/19/2000
    246-05   915      802961367    BARLION JOHN E                         0.00  03/01/2000    02/01/2015    177.21   05/01/2000
    246-05   915      802961623    TWINE MARGIE                           0.00  03/02/2000    02/02/2025    297.24   06/02/2000
    246-05   915      802961789    MCGREW DOUGLAS R                       0.00  04/01/2000    03/01/2020    238.16   05/01/2000
    246-05   915      802961953    VERMILIO RODNEY RAY                    0.00  04/01/2000    03/01/2015    178.16   05/01/2000
    246-05   915      802961961    LARKE WILLIAM                          0.00  02/01/2000    01/01/2010    116.19   05/01/2000
    246-05   915      802964387    JENKINS FRED                           0.00  04/01/2000    03/01/2030    358.16   05/01/2000
    246-05   915      802967596    WILLIAMS WANDA J                       0.00  02/25/2000    01/25/2015    176.98   04/25/2000
    246-05   915      802969279    TANNER ELISHA D                        0.00  02/18/2000    01/18/2025    296.75   04/18/2000
    246-05   915      802971838    THOMPSON D JOYCE                       0.00  02/25/2000    01/25/2025    296.98   05/25/2000
    246-05   915      802976225    TANKSLEY TIMOTHY LEWIS                 0.00  03/07/2000    02/07/2015    177.40   05/07/2000
    246-05   915      802977967    LEWIS LILLIAN M                        0.00  03/14/2000    02/14/2015    177.63   05/14/2000
    246-05   915      802978866    AREHART WALLACE L                      0.00  03/28/2000    02/28/2030    358.09   04/28/2000
    246-05   915      802980227    AMATO CAROL M                          0.00  02/19/2000    01/19/2010    116.78   04/19/2000
    246-05   915      802982108    GRISE JAY T                            0.00  03/18/2000    02/18/2025    297.76   05/18/2000
    246-05   915      802988899    BRANNON JESSIE J                       0.00  03/03/2000    02/03/2010    117.27   05/03/2000
    246-05   915      802992388    KOPATCH JOANNE                         0.00  03/07/2000    02/07/2010    117.40   05/07/2000
    246-05   915      802999110    FANSLER GRAY JR                        0.00  03/09/2000    02/09/2015    177.47   05/09/2000
    246-05   915      802999995    RANDALL JAMES H                        0.00  03/04/2000    02/04/2020    237.30   05/04/2000
    246-05   915      803002534    STEWART CATHRINE M                     0.00  04/01/2000    03/01/2020    238.16   07/01/2000
    246-05   915      803005909    HARTSFIELD CLAUDE L                    0.00  03/16/2000    02/16/2030    357.70   04/16/2000
    246-05   915      803008960    MARION RICHARD C                       0.00  03/03/2000    02/03/2015    177.27   05/03/2000
    246-05   915      803009026    WELLER MELVIN A                        0.00  03/02/2000    02/02/2010    117.24   05/02/2000
    246-05   915      803009810    LANCASTER LINDA                        0.00  03/24/2000    02/24/2010    117.96   04/24/2000
    246-05   915      803011287    GULLEY EDWINA L                        0.00  03/07/2000    02/07/2015    177.40   05/07/2000
    246-05   916      803011808    PILLARD RICHARD A                      0.00  03/15/2000    02/15/2015    177.67   05/15/2000
    246-05   915      803015627    JOHNSON LORETTA                        0.00  04/01/2000    03/01/2010    118.16   07/01/2000
    246-05   915      803016047    CARTER DAGNEA                          0.00  03/01/2000    02/01/2010    117.21   04/01/2000
    246-05   915      803018167    KING CHARLES JR                        0.00  03/01/2000    02/01/2025    297.21   05/01/2000
    246-05   915      803018241    HADLEY ROBERT M JR                     0.00  03/28/2000    02/28/2030    358.09   04/28/2000
    246-05   915      803018530    SMITH PETER M                          0.00  02/24/2000    01/24/2010    116.94   05/24/2000
    246-05   915      803019959    DEJARNETTE WILLIE THOMAS               0.00  03/14/2000    02/14/2015    177.63   06/14/2000
    246-05   915      803021278    BECKUM CARLOS T                        0.00  02/28/2000    01/28/2025    297.07   04/28/2000
    246-05   915      803026202    KING CHARLES                           0.00  02/20/2000    01/20/2025    296.81   05/20/2000
    246-05   915      803026434    WALKER ARLENE                          0.00  03/07/2000    02/07/2020    237.40   05/07/2000
    246-05   915      803029107    FORTIER NICOLE M                       0.00  03/15/2000    02/15/2015    177.67   05/15/2000
    246-05   915      803029552    HOWARD ROY                             0.00  03/16/2000    02/16/2020    237.70   05/16/2000
    246-05   915      803030014    BLACKWELL PAUL N                       0.00  03/09/2000    02/09/2015    177.47   04/09/2000
    246-05   915      803033661    SHARPE MARGARET B                      0.00  03/16/2000    02/16/2020    237.70   05/16/2000
    246-05   915      803034008    ANDERSON CARROLL                       0.00  03/08/2000    02/08/2015    177.44   05/08/2000
    246-05   915      803038017    MILLER LORETTA M                       0.00  04/01/2000    03/01/2025    298.16   05/01/2000
    246-05   915      803038058    MULDER ALANA                           0.00  03/14/2000    02/14/2015    177.63   05/14/2000
    246-05   915      803040641    HILL STEPHEN R                         0.00  03/16/2000    02/16/2015    177.70   04/16/2000
    246-05   915      803043413    RAINBOLT RANDY K                       0.00  02/28/2000    01/28/2010    117.07   05/28/2000
    246-05   915      803046796    COOPRIDER GREG                         0.00  03/28/2000    02/28/2020    238.09   05/28/2000
    246-05   915      803047315    SURBER PAUL                            0.00  03/01/2000    02/01/2020    237.21   06/01/2000
    246-05   915      803049154    CONLEY BELINDA L                       0.00  03/22/2000    02/22/2015    177.90   04/22/2000
    246-05   915      803052935    LEE KATHERINE                          0.00  03/14/2000    02/14/2025    297.63   05/14/2000
    246-05   915      803058478    BRAWNER LAURA                          0.00  03/23/2000    02/23/2030    357.93   05/23/2000
    246-05   915      803061704    KING WALTER D                          0.00  03/01/2000    02/01/2010    117.21   05/01/2000
    246-05   915      803062116    BOVE PAUL JOHN                         0.00  03/15/2000    02/15/2015    177.67   05/15/2000
    246-05   915      803062777    CUMMINGS WALTER D                      0.00  03/15/2000    02/15/2030    357.67   05/15/2000
    246-05   915      803064963    NICOLETTE BEATRICE MARIE               0.00  03/11/2000    02/11/2025    297.53   05/11/2000
    246-05   915      803073501    HARRIS STARR DIXIE ANN                 0.00  04/01/2000    03/01/2030    358.16   05/01/2000
    246-05   915      803075357    SALERNO JUDITH S                       0.00  04/01/2000    03/01/2020    238.16   06/01/2000
    246-05   915      803076876    TURBEVILLE KEVIN                       0.00  03/11/2000    02/11/2030    357.53   04/11/2000
</TABLE>

<TABLE>
<CAPTION>
                                                                    Original   Current            Scheduled
                                                                      LTV      Mortgage            Payment
Pool ID      Inv       Account        Name                           Ratio       Rate             Int & Prin
-----------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>        <C>                <C>
    246-05   915      802957787    MALLOY DEBRA L                     85.0      12.400              396.00
    246-05   915      802958116    MCCLINTOCK WILLIAM J               85.0      13.350              646.36
    246-05   915      802958215    LEIB PETER T                       72.9      11.825            1,116.68
    246-05   915      802958868    ALUKONIS JOHN A JR                 65.7      11.000              306.88
    246-05   915      802959403    CROWE A BRYAN                      74.4      10.500              589.04
    246-05   915      802959437    HEBERT JULIE A                     85.9      12.000              435.86
    246-05   915      802960369    JOHNSON TIMOTHY W                  90.0      12.150              493.04
    246-05   915      802961367    BARLION JOHN E                     65.3      11.350              347.60
    246-05   915      802961623    TWINE MARGIE                       65.0      10.400              292.36
    246-05   915      802961789    MCGREW DOUGLAS R                   84.6      11.150              521.21
    246-05   915      802961953    VERMILIO RODNEY RAY                76.4      11.000              372.52
    246-05   915      802961961    LARKE WILLIAM                      74.9      12.950            1,717.41
    246-05   915      802964387    JENKINS FRED                       74.5      11.250              619.18
    246-05   915      802967596    WILLIAMS WANDA J                   70.0      11.250              237.96
    246-05   915      802969279    TANNER ELISHA D                    80.0      10.650              252.10
    246-05   915      802971838    THOMPSON D JOYCE                   85.0      11.650              349.33
    246-05   915      802976225    TANKSLEY TIMOTHY LEWIS             75.0      14.350              609.90
    246-05   915      802977967    LEWIS LILLIAN M                    85.9      11.750              837.61
    246-05   915      802978866    AREHART WALLACE L                  78.8      11.500              737.77
    246-05   915      802980227    AMATO CAROL M                      58.9       9.900              217.14
    246-05   915      802982108    GRISE JAY T                        85.0      12.500              449.50
    246-05   915      802988899    BRANNON JESSIE J                   70.0      14.000              326.06
    246-05   915      802992388    KOPATCH JOANNE                     41.1      12.600              271.88
    246-05   915      802999110    FANSLER GRAY JR                    85.0      12.250              757.10
    246-05   915      802999995    RANDALL JAMES H                    90.0      11.650              683.22
    246-05   915      803002534    STEWART CATHRINE M                 72.7      10.500              290.53
    246-05   915      803005909    HARTSFIELD CLAUDE L                85.0      13.000              629.98
    246-05   915      803008960    MARION RICHARD C                   85.0      12.000              357.05
    246-05   915      803009026    WELLER MELVIN A                    75.0      13.600              286.63
    246-05   915      803009810    LANCASTER LINDA                    70.0      12.600              324.05
    246-05   915      803011287    GULLEY EDWINA L                    84.0      11.650              631.10
    246-05   916      803011808    PILLARD RICHARD A                  89.9      12.150              346.01
    246-05   915      803015627    JOHNSON LORETTA                    80.0      10.250              299.13
    246-05   915      803016047    CARTER DAGNEA                      75.0      13.600              309.56
    246-05   915      803018167    KING CHARLES JR                    74.4      14.600              437.46
    246-05   915      803018241    HADLEY ROBERT M JR                 90.0      11.650              766.34
    246-05   915      803018530    SMITH PETER M                      75.0      11.150              343.04
    246-05   915      803019959    DEJARNETTE WILLIE THOMAS           50.0       9.650              231.72
    246-05   915      803021278    BECKUM CARLOS T                    80.0      13.000              433.09
    246-05   915      803026202    KING CHARLES                       79.9      12.000              480.27
    246-05   915      803026434    WALKER ARLENE                      80.0      12.150              400.16
    246-05   915      803029107    FORTIER NICOLE M                   75.0      12.600              371.71
    246-05   915      803029552    HOWARD ROY                         85.0      12.000              486.68
    246-05   915      803030014    BLACKWELL PAUL N                   85.0      12.100            1,230.74
    246-05   915      803033661    SHARPE MARGARET B                  60.7      10.150              248.62
    246-05   915      803034008    ANDERSON CARROLL                   65.0      12.850              448.80
    246-05   915      803038017    MILLER LORETTA M                   85.0      12.150              443.29
    246-05   915      803038058    MULDER ALANA                       90.0      12.150              626.29
    246-05   915      803040641    HILL STEPHEN R                     85.0      12.850              772.16
    246-05   915      803043413    RAINBOLT RANDY K                   85.0      13.050              349.70
    246-05   915      803046796    COOPRIDER GREG                     52.6      11.500              266.61
    246-05   915      803047315    SURBER PAUL                        85.0      11.500              453.23
    246-05   915      803049154    CONLEY BELINDA L                   82.9      10.900              768.62
    246-05   915      803052935    LEE KATHERINE                      75.0      11.600              465.82
    246-05   915      803058478    BRAWNER LAURA                      90.0      11.650              558.98
    246-05   915      803061704    KING WALTER D                      33.3      12.600              191.05
    246-05   915      803062116    BOVE PAUL JOHN                     75.0      13.850              325.51
    246-05   915      803062777    CUMMINGS WALTER D                  80.0      13.850              919.64
    246-05   915      803064963    NICOLETTE BEATRICE MARIE           85.0      11.900              391.14
    246-05   915      803073501    HARRIS STARR DIXIE ANN             90.0      11.900              781.00
    246-05   915      803075357    SALERNO JUDITH S                   79.6      11.875              535.27
    246-05   915      803076876    TURBEVILLE KEVIN                   75.0      14.500              675.04
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                  SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB    2000-1 2ND SUBSEQUENT TRANSFER OF GROUP 1 FIXED RATE MORTGAGES - SETTLEMENT 4/27/2000



Pool ID      Inv       Account        Name                             Address                                 City
--------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>                                     <C>
    246-05   915      803077262    WALLEY DENNIS                    1346 WILEY PARDUE ROAD                  ASHLAND CITY
    246-05   915      803082155    HERENDON RANDALL                 178 HIGHROCK ROAD                       MONTEREY
    246-05   917      8000457237   JOHNSON JOHNNY                   4123 BETHEL CHAPEL RD                   LORIS
    246-05   917      8000458540   SMITH JAY JR                     5360 VALLEY DRIVE                       CUMMING
    246-05   917      8000466436   CONLEY CHARLES D                 6439 NAVARRO STREET                     PITTSBURGH
    246-05   917      8000484728   DAVIS TERRENCE O                 80 LOWELL ST                            WOBURN
    246-05   917      8000512866   LEITCH DAVID H                   2940 FENTON AVENUE                      BRONX
    246-05   917      8000519796   RAMIREZ JORGE M                  117 WAYNE COURT EAST                    REDWOOD CITY
    246-05   917      8000521610   BROSKO GEORGE C                  1 RURAL ROUTE BOX 187                   NEW ALEXANDRIA
                    ------------------------------------------------
                             329   Sale Total

    246-33   905      8000460504   DAVIDSON LEWIS M                 1108 ACKLEN AVE.                        NASHVILLE
    246-33   905      8000492697   ROSSI DANNY                      42 STAG LANE                            GREENWICH
    246-33   905      8000518467   WINEMILLER JACK                  2332 VINTAGE DR.                        COLORADO SPRINGS
    246-33   905      8000519432   ADKINS ROY D                     106 A GULLANT RD                        OPELIKA
    246-33   905      8000520588   JAQUEZ ELVIA R                   1642 NORTH 28TH STREET                  PHOENIX
    246-33   905      8000526577   RYAN MOLLY KIM                   RR 5 BOX 472                            DETROIT LAKES
    246-33   905      8000530504   HOWARD BYRON RICHARD             BOX 523                                 SALYERSVILLE
    246-33   905      8000535131   CUFFEY ALLEN                     167 RIDER AVE.                          PATCHOGUE
    246-33   905      8000540057   BILLOTTE JENROSE G               795 S. ALTON WAY #1B                    DENVER
    246-33   905      8000560006   TRUDT RAYMOND J                  BOX 53 R2                               GRIGGSVILLE
    246-33   905      8000568876   TORRES FELICITA                  537 RIVERSIDE ROAD                      SPRINGFIELD
    246-33   905      8000581531   MILAM SAMUEL P                   1324 S. PRESCOTT RD.                    MEMPHIS
    246-33   905      8000609100   IRWIN JAMES R                    1138 GRIFFITH RD                        MOHNTON
    246-33   905      8000610678   JONES W AMOS JR                  3439 FLORIDA GEORGIA HWY                HAVANA
    246-33   905      8000621832   FORRESTER SHARON K               5571 AMBASSADOR DR.                     ROANOKE
    246-33   905      8000637770   PORTER MORRY L                   31 E ASHWOOD LN                         SHELTON
                    ------------------------------------------------
                              16   Sale Total

    246-34   917      8000364912   SMITH LAKIA A                    1408 GLASSBORO RD                       WENONAH
    246-34   917      8000381155   BERRELLEZA ALAN                  3124 WEST PALO VERDE DRIVE              PHOENIX
    246-34   917      8000384852   ALEXANDER VICTORIA               51 HYDE AVENUE                          ISELIN
    246-34   917      8000396781   FRASCA JOSEPH F                  5 BRADFORD WAY                          VOORHEES TWP
    246-34   917      8000397623   ELLSWORTH THEODORE K             2920 MARYLAND AVE SOUTH                 ST LOUIS PARK
    246-34   917      8000399975   RUCKER DWIGHT GEORGE             127 CAMELOT DR.                         SLIDELL
    246-34   917      8000408883   SMITH BEVERLY J                  34 5 WISTER WAY                         READING
    246-34   917      8000411275   ELLEDGE NANCY                    RT 3 BOX 122                            POPLAR BLUFF
    246-34   917      8000415144   LAMB CHARLOTTE A                 2626 COOPER AV.                         COLORADO SPRINGS
    246-34   917      8000426869   THORNTON CARL K                  5450 PONCHA PASS CT.                    COLORADO SPRINGS
    246-34   917      8000429475   JAEGER ANDREW J                  1611 WCR 40 1/2                         BERTHOUD
    246-34   917      8000434558   FRANKLIN JEFFERY                 7915 FOX PARK CRT.                      CLINTON
    246-34   917      8000434897   MCCLARREN LAURA E                1446 CUMMINGS BLVD                      MADISON
    246-34   917      8000441975   BURROUGHS TRACI D                11457 COUNTY RD 64                      DAPHNE
    246-34   917      8000444102   GREEN MILDRED JAMES              106 MEL MARA DR                         OXON HILL
    246-34   917      8000450216   MIRANDA TERESITA J               30823 WATKINS STREET                    UNION CITY
    246-34   917      8000452758   STEVENSON MARY L                 1316 QUAIL HOLLOW DR                    SIERRA VISTA
    246-34   917      8000453012   CHITWOOD THEDA R                 1361 OAKWOOD DR                         HOLLISTER
    246-34   917      8000455363   KIRTON ELLEN E                   13824 N PLACITA MESETA DE               ORO VALLEY
    246-34   917      8000458276   SWAIN GERTRUDE                   1641 GLENHAVEN CIRCLE                   OCOEE
    246-34   917      8000467434   HAWES CHARLES E                  500 E. LOCUST ST.                       OLNEY
    246-34   917      8000468291   EDWARDS MARK D                   20728 HIGHWAY 171 SOUTH                 FAYETTE
    246-34   917      8000470354   HAMPTON DANITA                   3742 HWY 156                            BUTLER
    246-34   917      8000472756   TAYLOR PIERRE R                  3213 MONET DR                           VIRGINIA BEACH
    246-34   917      8000478167   ROLLO STEVEN B                   426 CHERRY VALLEY RD,                   VERNON HILLS
    246-34   917      8000479215   MUNJI GLORIA E                   1047 MARY AVE                           WINTHROP HARBOR
    246-34   917      8000479306   LAVANCHA GARY D                  43394 STRONG RD.                        NATURAL BRIDGE
    246-34   917      8000480858   TJAKRA WIRA                      518 DIAMOND STREET #E                   MONROVIA
    246-34   917      8000485279   MAGPANTAY NOLIE L                2318 E SWAIN RD                         STOCKTON
    246-34   917      8000485857   GANCI STEPHEN                    2771 MAYFIELD PLACE                     NORTH BELLMORE
    246-34   917      8000497464   LIPSCHUTZ LISA                   25 W ROSEDALE AVE                       NORTHFIELD
    246-34   917      8000503105   CASLIN LUKE S                    17 W 239 STILLWELL RD                   OAK BROOK TERRACE
    246-34   917      8000508526   HANNING ANNETTE L                9277 BRIAR DR.                          STREETSBORO
</TABLE>

<TABLE>
<CAPTION>
                                                                                          Principal         Cut-off Date
                                                                             Zip          Balance at          Principal
Pool ID      Inv       Account        Name                          State   Code          Origination          Balance
-----------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>     <C>           <C>               <C>
    246-05   915      803077262    WALLEY DENNIS                      TN    37015          43,350.00          43,057.11
    246-05   915      803082155    HERENDON RANDALL                   TN    38574          38,250.00          38,026.03
    246-05   917      8000457237   JOHNSON JOHNNY                     SC    29569          70,900.00          70,819.09
    246-05   917      8000458540   SMITH JAY JR                       GA    30041          63,700.00          63,628.65
    246-05   917      8000466436   CONLEY CHARLES D                   PA    15206          63,500.00          63,295.90
    246-05   917      8000484728   DAVIS TERRENCE O                   MA    01801          65,000.00          64,646.61
    246-05   917      8000512866   LEITCH DAVID H                     NY    10469          41,000.00          40,790.11
    246-05   917      8000519796   RAMIREZ JORGE M                    CA    94063         160,000.00         159,755.21
    246-05   917      8000521610   BROSKO GEORGE C                    PA    15670          58,100.00          57,913.26
                    ------------------------------------------------               ------------------------------------------
                             329   Sale Total                                          15,953,656.00      15,887,954.30

    246-33   905      8000460504   DAVIDSON LEWIS M                   TN    37203          61,800.00          61,788.82
    246-33   905      8000492697   ROSSI DANNY                        CT    06831         991,000.00         991,000.00
    246-33   905      8000518467   WINEMILLER JACK                    CO    80920          54,000.00          53,813.23
    246-33   905      8000519432   ADKINS ROY D                       AL    36804          65,450.00          65,400.98
    246-33   905      8000520588   JAQUEZ ELVIA R                     AZ    85008          65,000.00          65,000.00
    246-33   905      8000526577   RYAN MOLLY KIM                     MN    56501          70,000.00          69,958.21
    246-33   905      8000530504   HOWARD BYRON RICHARD               KY    41465          57,500.00          57,416.43
    246-33   905      8000535131   CUFFEY ALLEN                       NY    11772          80,000.00          79,968.15
    246-33   905      8000540057   BILLOTTE JENROSE G                 CO    80231          68,000.00          68,000.00
    246-33   905      8000560006   TRUDT RAYMOND J                    IL    62340          57,750.00          57,750.00
    246-33   905      8000568876   TORRES FELICITA                    MA    01107          58,500.00          58,500.00
    246-33   905      8000581531   MILAM SAMUEL P                     TN    38111          72,400.00          72,092.90
    246-33   905      8000609100   IRWIN JAMES R                      PA    19540          73,000.00          72,709.75
    246-33   905      8000610678   JONES W AMOS JR                    FL    32333          75,000.00          74,961.12
    246-33   905      8000621832   FORRESTER SHARON K                 VA    24019          66,000.00          65,722.38
    246-33   905      8000637770   PORTER MORRY L                     WA    98584          66,600.00          66,536.18
                    ------------------------------------------------               ------------------------------------------
                              16   Sale Total                                           1,982,000.00       1,980,618.15

    246-34   917      8000364912   SMITH LAKIA A                      NJ    08090          53,000.00          52,913.72
    246-34   917      8000381155   BERRELLEZA ALAN                    AZ    85017          14,425.00          14,389.41
    246-34   917      8000384852   ALEXANDER VICTORIA                 NJ    08830          33,800.00          33,632.88
    246-34   917      8000396781   FRASCA JOSEPH F                    NJ    08043          27,500.00          27,415.38
    246-34   917      8000397623   ELLSWORTH THEODORE K               MN    55426          43,300.00          43,042.07
    246-34   917      8000399975   RUCKER DWIGHT GEORGE               LA    70460          25,000.00          24,910.50
    246-34   917      8000408883   SMITH BEVERLY J                    PA    19606          11,100.00          11,027.27
    246-34   917      8000411275   ELLEDGE NANCY                      MO    63901          36,900.00          36,789.48
    246-34   917      8000415144   LAMB CHARLOTTE A                   CO    80907          35,000.00          34,979.21
    246-34   917      8000426869   THORNTON CARL K                    CO    80917          20,000.00          19,790.10
    246-34   917      8000429475   JAEGER ANDREW J                    CO    80513          41,200.00          41,118.70
    246-34   917      8000434558   FRANKLIN JEFFERY                   MD    20735          13,300.00          13,095.46
    246-34   917      8000434897   MCCLARREN LAURA E                  OH    44057          15,500.00          15,385.19
    246-34   917      8000441975   BURROUGHS TRACI D                  AL    36526          17,000.00          16,691.70
    246-34   917      8000444102   GREEN MILDRED JAMES                MD    20745          35,000.00          34,829.50
    246-34   917      8000450216   MIRANDA TERESITA J                 CA    94587          54,665.00          54,535.07
    246-34   917      8000452758   STEVENSON MARY L                   AZ    85635          28,500.00          28,438.35
    246-34   917      8000453012   CHITWOOD THEDA R                   MO    65672          69,000.00          69,000.00
    246-34   917      8000455363   KIRTON ELLEN E                     AZ    85737          66,500.00          66,218.38
    246-34   917      8000458276   SWAIN GERTRUDE                     FL    34761          19,750.00          19,717.85
    246-34   917      8000467434   HAWES CHARLES E                    IL    62450          35,000.00          34,952.80
    246-34   917      8000468291   EDWARDS MARK D                     AL    35555          29,200.00          29,050.93
    246-34   917      8000470354   HAMPTON DANITA                     AL    36904          16,200.00          16,158.12
    246-34   917      8000472756   TAYLOR PIERRE R                    VA    23456          33,700.00          33,631.83
    246-34   917      8000478167   ROLLO STEVEN B                     IL    60061          24,500.00          24,271.29
    246-34   917      8000479215   MUNJI GLORIA E                     IL    60096          12,500.00          12,500.00
    246-34   917      8000479306   LAVANCHA GARY D                    NY    13665          22,200.00          21,858.06
    246-34   917      8000480858   TJAKRA WIRA                        CA    91016          40,000.00          39,958.01
    246-34   917      8000485279   MAGPANTAY NOLIE L                  CA    95210          48,000.00          47,835.60
    246-34   917      8000485857   GANCI STEPHEN                      NY    11710          79,000.00          78,097.12
    246-34   917      8000497464   LIPSCHUTZ LISA                     NJ    08225          38,700.00          38,582.10
    246-34   917      8000503105   CASLIN LUKE S                      IL    60181          32,500.00          32,456.06
    246-34   917      8000508526   HANNING ANNETTE L                  OH    44241          17,700.00          17,619.30
</TABLE>

<TABLE>
<CAPTION>
                                                                    Cut-off Date   First
                                                                      Companion   Payment      Maturity      Rem        Date
Pool ID      Inv       Account        Name                             Loan Bal.    Date         Date        Term       Due
----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>         <C>           <C>           <C>      <C>
    246-05   915      803077262    WALLEY DENNIS                          0.00  03/24/2000    02/24/2015    177.96   05/24/2000
    246-05   915      803082155    HERENDON RANDALL                       0.00  04/01/2000    03/01/2020    238.16   05/01/2000
    246-05   917      8000457237   JOHNSON JOHNNY                         0.00  03/24/2000    02/24/2030    357.96   05/24/2000
    246-05   917      8000458540   SMITH JAY JR                           0.00  03/07/2000    02/07/2030    357.40   05/07/2000
    246-05   917      8000466436   CONLEY CHARLES D                       0.00  03/04/2000    02/04/2020    237.30   05/04/2000
    246-05   917      8000484728   DAVIS TERRENCE O                       0.00  03/01/2000    02/01/2025    297.21   06/01/2000
    246-05   917      8000512866   LEITCH DAVID H                         0.00  03/08/2000    02/08/2015    177.44   05/08/2000
    246-05   917      8000519796   RAMIREZ JORGE M                        0.00  03/15/2000    02/15/2025    297.67   05/15/2000
    246-05   917      8000521610   BROSKO GEORGE C                        0.00  03/23/2000    02/23/2020    237.93   05/23/2000
                    -----------------------------------------------------------                            ---------
                             329   Sale Total                             0.00                              219.49

    246-33   905      8000460504   DAVIDSON LEWIS M                       0.00  04/17/2000    03/17/2030    358.68   05/17/2000
    246-33   905      8000492697   ROSSI DANNY                            0.00  05/01/2000    04/01/2030    359.18   05/01/2000
    246-33   905      8000518467   WINEMILLER JACK                        0.00  03/14/2000    02/14/2015    177.63   05/14/2000
    246-33   905      8000519432   ADKINS ROY D                           0.00  04/20/2000    03/20/2030    358.78   06/20/2000
    246-33   905      8000520588   JAQUEZ ELVIA R                         0.00  04/27/2000    03/27/2025    299.01   04/27/2000
    246-33   905      8000526577   RYAN MOLLY KIM                         0.00  05/01/2000    04/01/2030    359.18   07/01/2000
    246-33   905      8000530504   HOWARD BYRON RICHARD                   0.00  04/20/2000    03/20/2025    298.78   06/20/2000
    246-33   905      8000535131   CUFFEY ALLEN                           0.00  04/22/2000    03/22/2030    358.85   06/22/2000
    246-33   905      8000540057   BILLOTTE JENROSE G                     0.00  04/17/2000    03/17/2025    298.68   05/17/2000
    246-33   905      8000560006   TRUDT RAYMOND J                        0.00  04/15/2000    03/15/2030    358.62   05/15/2000
    246-33   905      8000568876   TORRES FELICITA                        0.00  04/27/2000    03/27/2025    299.01   04/27/2000
    246-33   905      8000581531   MILAM SAMUEL P                         0.00  04/20/2000    03/20/2025    298.78   05/20/2000
    246-33   905      8000609100   IRWIN JAMES R                          0.00  04/17/2000    03/17/2025    298.68   05/17/2000
    246-33   905      8000610678   JONES W AMOS JR                        0.00  04/07/2000    03/07/2030    358.36   06/07/2000
    246-33   905      8000621832   FORRESTER SHARON K                     0.00  05/01/2000    04/01/2015    179.18   07/01/2000
    246-33   905      8000637770   PORTER MORRY L                         0.00  05/01/2000    04/01/2030    359.18   07/01/2000
                    -----------------------------------------------------------                            ---------
                              16   Sale Total                             0.00                              336.19

    246-34   917      8000364912   SMITH LAKIA A                          0.00  02/11/2000    01/11/2025    296.52   04/11/2000
    246-34   917      8000381155   BERRELLEZA ALAN                        0.00  02/12/2000    01/12/2025    296.55   05/12/2000
    246-34   917      8000384852   ALEXANDER VICTORIA                     0.00  02/11/2000    01/11/2020    236.52   05/11/2000
    246-34   917      8000396781   FRASCA JOSEPH F                        0.00  02/18/2000    01/18/2020    236.75   05/18/2000
    246-34   917      8000397623   ELLSWORTH THEODORE K                   0.00  02/14/2000    01/14/2015    176.61   05/14/2000
    246-34   917      8000399975   RUCKER DWIGHT GEORGE                   0.00  02/12/2000    01/12/2015    176.55   05/12/2000
    246-34   917      8000408883   SMITH BEVERLY J                        0.00  02/24/2000    01/24/2010    116.94   04/24/2000
    246-34   917      8000411275   ELLEDGE NANCY                          0.00  02/24/2000    01/24/2015    176.94   04/24/2000
    246-34   917      8000415144   LAMB CHARLOTTE A                       0.00  02/28/2000    01/28/2025    297.07   04/28/2000
    246-34   917      8000426869   THORNTON CARL K                        0.00  02/20/2000    01/20/2010    116.81   05/20/2000
    246-34   917      8000429475   JAEGER ANDREW J                        0.00  02/27/2000    01/27/2025    297.04   04/27/2000
    246-34   917      8000434558   FRANKLIN JEFFERY                       0.00  02/12/2000    01/12/2010    116.55   05/12/2000
    246-34   917      8000434897   MCCLARREN LAURA E                      0.00  02/11/2000    01/11/2015    176.52   05/11/2000
    246-34   917      8000441975   BURROUGHS TRACI D                      0.00  02/10/2000    01/10/2010    116.48   05/10/2000
    246-34   917      8000444102   GREEN MILDRED JAMES                    0.00  02/19/2000    01/19/2015    176.78   05/19/2000
    246-34   917      8000450216   MIRANDA TERESITA J                     0.00  02/18/2000    01/18/2025    296.75   05/18/2000
    246-34   917      8000452758   STEVENSON MARY L                       0.00  02/10/2000    01/10/2025    296.48   05/10/2000
    246-34   917      8000453012   CHITWOOD THEDA R                       0.00  02/24/2000    01/24/2025    296.94   04/24/2000
    246-34   917      8000455363   KIRTON ELLEN E                         0.00  02/26/2000    01/26/2025    297.01   05/26/2000
    246-34   917      8000458276   SWAIN GERTRUDE                         0.00  02/12/2000    01/12/2025    296.55   05/12/2000
    246-34   917      8000467434   HAWES CHARLES E                        0.00  03/01/2000    02/01/2025    297.21   05/01/2000
    246-34   917      8000468291   EDWARDS MARK D                         0.00  02/18/2000    01/18/2025    296.75   04/18/2000
    246-34   917      8000470354   HAMPTON DANITA                         0.00  02/25/2000    01/25/2015    176.98   04/25/2000
    246-34   917      8000472756   TAYLOR PIERRE R                        0.00  02/18/2000    01/18/2020    236.75   05/18/2000
    246-34   917      8000478167   ROLLO STEVEN B                         0.00  02/26/2000    01/26/2015    177.01   05/26/2000
    246-34   917      8000479215   MUNJI GLORIA E                         0.00  02/18/2000    01/18/2025    296.75   04/18/2000
    246-34   917      8000479306   LAVANCHA GARY D                        0.00  02/25/2000    01/25/2015    176.98   05/25/2000
    246-34   917      8000480858   TJAKRA WIRA                            0.00  02/20/2000    01/20/2030    356.81   04/20/2000
    246-34   917      8000485279   MAGPANTAY NOLIE L                      0.00  02/20/2000    01/20/2015    176.81   04/20/2000
    246-34   917      8000485857   GANCI STEPHEN                          0.00  02/20/2000    01/20/2020    236.81   05/20/2000
    246-34   917      8000497464   LIPSCHUTZ LISA                         0.00  02/28/2000    01/28/2025    297.07   04/28/2000
    246-34   917      8000503105   CASLIN LUKE S                          0.00  03/01/2000    02/01/2025    297.21   05/01/2000
    246-34   917      8000508526   HANNING ANNETTE L                      0.00  03/01/2000    02/01/2015    177.21   05/01/2000
</TABLE>

<TABLE>
<CAPTION>
                                                                    Original   Current            Scheduled
                                                                      LTV      Mortgage            Payment
Pool ID      Inv       Account        Name                           Ratio       Rate             Int & Prin
-----------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>        <C>                <C>
    246-05   915      803077262    WALLEY DENNIS                      85.0      11.250              499.54
    246-05   915      803082155    HERENDON RANDALL                   85.0      12.400              431.88
    246-05   917      8000457237   JOHNSON JOHNNY                     84.9       9.875              615.66
    246-05   917      8000458540   SMITH JAY JR                       84.9      10.000              559.01
    246-05   917      8000466436   CONLEY CHARLES D                   83.3       9.000              571.33
    246-05   917      8000484728   DAVIS TERRENCE O                   73.7       9.250              556.65
    246-05   917      8000512866   LEITCH DAVID H                     32.4       9.900              438.08
    246-05   917      8000519796   RAMIREZ JORGE M                    77.9      11.000            1,568.18
    246-05   917      8000521610   BROSKO GEORGE C                    89.9       9.000              522.74
                    ---------------------------------------------------------------------------------------
                             329   Sale Total                         80.0      12.081          177,780.27

    246-33   905      8000460504   DAVIDSON LEWIS M                   80.7      11.000              588.54
    246-33   905      8000492697   ROSSI DANNY                        72.0      11.500            9,813.79
    246-33   905      8000518467   WINEMILLER JACK                    80.9      10.510              597.25
    246-33   905      8000519432   ADKINS ROY D                       85.0      10.500              598.70
    246-33   905      8000520588   JAQUEZ ELVIA R                     76.4       9.910              586.54
    246-33   905      8000526577   RYAN MOLLY KIM                     75.6      11.460              691.07
    246-33   905      8000530504   HOWARD BYRON RICHARD               85.8      10.050              524.53
    246-33   905      8000535131   CUFFEY ALLEN                       53.3      13.000              884.96
    246-33   905      8000540057   BILLOTTE JENROSE G                 80.0      11.610              696.67
    246-33   905      8000560006   TRUDT RAYMOND J                    70.0      12.250              605.16
    246-33   905      8000568876   TORRES FELICITA                    65.0      13.450              679.68
    246-33   905      8000581531   MILAM SAMUEL P                     82.2      10.400              678.42
    246-33   905      8000609100   IRWIN JAMES R                      85.8      10.500              689.25
    246-33   905      8000610678   JONES W AMOS JR                    42.8      12.000              771.46
    246-33   905      8000621832   FORRESTER SHARON K                 69.4      11.400              766.81
    246-33   905      8000637770   PORTER MORRY L                     88.8       9.440              557.10
                    ---------------------------------------------------------------------------------------
                              16   Sale Total                         73.1      11.342           19,729.93

    246-34   917      8000364912   SMITH LAKIA A                      70.5      10.500              500.42
    246-34   917      8000381155   BERRELLEZA ALAN                    88.0      11.510              146.73
    246-34   917      8000384852   ALEXANDER VICTORIA                 85.8      11.960              371.22
    246-34   917      8000396781   FRASCA JOSEPH F                    85.4      14.000              341.97
    246-34   917      8000397623   ELLSWORTH THEODORE K               83.9      10.840              487.80
    246-34   917      8000399975   RUCKER DWIGHT GEORGE               90.0      11.510              292.21
    246-34   917      8000408883   SMITH BEVERLY J                    85.1      14.000              172.35
    246-34   917      8000411275   ELLEDGE NANCY                      85.8      11.990              442.62
    246-34   917      8000415144   LAMB CHARLOTTE A                   76.8      10.000              318.05
    246-34   917      8000426869   THORNTON CARL K                    80.0      13.710              307.06
    246-34   917      8000429475   JAEGER ANDREW J                    89.8      11.510              419.09
    246-34   917      8000434558   FRANKLIN JEFFERY                   89.2      10.000              175.76
    246-34   917      8000434897   MCCLARREN LAURA E                  84.2      12.110              187.12
    246-34   917      8000441975   BURROUGHS TRACI D                  71.8      11.440              238.43
    246-34   917      8000444102   GREEN MILDRED JAMES                72.3      12.250              366.76
    246-34   917      8000450216   MIRANDA TERESITA J                 85.9      12.110              580.19
    246-34   917      8000452758   STEVENSON MARY L                   90.0      10.510              269.30
    246-34   917      8000453012   CHITWOOD THEDA R                   78.4      10.860              669.31
    246-34   917      8000455363   KIRTON ELLEN E                     75.0       9.000              558.07
    246-34   917      8000458276   SWAIN GERTRUDE                     85.8      10.500              186.48
    246-34   917      8000467434   HAWES CHARLES E                    60.9      12.000              368.63
    246-34   917      8000468291   EDWARDS MARK D                     85.8      12.960              328.45
    246-34   917      8000470354   HAMPTON DANITA                     85.7      11.510              189.35
    246-34   917      8000472756   TAYLOR PIERRE R                    85.8      13.210              399.87
    246-34   917      8000478167   ROLLO STEVEN B                     51.6      10.500              270.82
    246-34   917      8000479215   MUNJI GLORIA E                     90.0      11.510              127.15
    246-34   917      8000479306   LAVANCHA GARY D                    85.8      12.210              269.44
    246-34   917      8000480858   TJAKRA WIRA                        84.1      11.760              404.07
    246-34   917      8000485279   MAGPANTAY NOLIE L                  80.8      13.000              607.32
    246-34   917      8000485857   GANCI STEPHEN                      85.7      10.000              762.37
    246-34   917      8000497464   LIPSCHUTZ LISA                     74.9      10.860              375.39
    246-34   917      8000503105   CASLIN LUKE S                      84.4      11.980              341.82
    246-34   917      8000508526   HANNING ANNETTE L                  89.9      11.300              204.52
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                  SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB    2000-1 2ND SUBSEQUENT TRANSFER OF GROUP 1 FIXED RATE MORTGAGES - SETTLEMENT 4/27/2000



Pool ID      Inv       Account        Name                             Address                                 City
--------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>                                     <C>
    246-34   917      8000516495   MEDINA BOBBY                     8532 E. CALLE BOLIVAR                   TUCSON
                    ------------------------------------------------
                              34   Sale Total

    246-55   900      803095629    BUKOWSKI GEORGE S                1 SOUTH 180 EUCLID AVENUE               VILLA PARK
    246-55   900      803107358    WALTER DENNIS K                  3326 N WISCONSIN STREET                 RACINE
    246-55   900      803108174    JANSSEN GERARD F                 43 SHORTRIDGE DRIVE                     MINEOLA
    246-55   900      803145820    ROVIG TED ANDREW                 3706 223RD STREET SW                    MOUNTLAKE TERRACE
    246-55   900      803232412    NELSON GEORGE F                  14571 LENORE STREET                     REDFORD
    246-55   900      803272871    MOYES CLARENCE L                 23102 102ND PLACE WEST                  EDMONDS
    246-55   900      803292671    SMITH-CROOKS JACQUELYN           186 BAY ROAD                            AMHERST
    246-55   900      803298967    WILCOX BILLY RAY                 415 EAST 5TH                            CAMERON
    246-55   900      803325331    LEWIS JOHN                       103 E EIGHTH STREET                     COLFAX
    246-55   900      803330687    CARL MARJORIE L                  234 FRONT STREET                        NEW HAVEN
    246-55   900      803337690    GORI MARCO                       61 BELTRAN STREET                       MALDEN
    246-55   900      803351337    CRAFT VIOLET W                   873 IROQUOIS STREET                     DETROIT
    246-55   900      803358225    SHEA KATHERINE R                 602 SALINE STREET                       PETERSBURG
    246-55   900      5100111425   ALBRECHT RICHARD L               2176 PEPPERMILL ROAD                    LAPEER
    246-55   900      5100183382   DAVIDSON CHARLES M               520 LYNCH STREET                        ROCKVILLE
    246-55   900      5100200376   ANTHONY ARCHIE L                 4313 N FRANKFORT AVENUE                 TULSA
    246-55   900      5100202133   LEON PHILLIP G                   1412 NE 112TH TERRACE                   KANSAS CITY
    246-55   900      5100202299   EVANS KATHLEEN L                 3910 REGALWAY DRIVE                     ST LOUIS
    246-55   900      5100202315   ELLIS SIDNEY E                   980 MCKINLEY AVENUE                     POCATELLO
    246-55   900      5100202323   BRONKEMA JAMES BERNARD           22508 51ST AVENUE WEST                  MOUNTLAKE TERRACE
    246-55   900      5100202380   CAMPFIELD KENNETH E              2665 MCARTHUR STREET                    MUSKEGON
    246-55   900      5100202455   HOLLIDAY RON                     18635 JEFFERSON ROAD                    MORLEY
    246-55   900      5200059201   WALERIUS KENNETH F               12742 PORTLAND CIRCLE                   BURNSVILLE
    246-55   900      5200059623   MANGONE FIORAVANTE C             41453 LORE DRIVE                        CLINTON TOWNSHIP
    246-55   900      5200059722   TALMAGE OSCAR                    350 GEORGE BLUFF LOOP                   CYPRESS
    246-55   900      5200059839   MANTILLA RAMON A                 10205 FARRAGUT COURT                    MANASSAS
    246-55   900      5200059912   JONES JEFFREY L                  2538 COUNTRYSIDE DRIVE                  FAIRBORN
    246-55   900      5700085557   VANDUREN PAUL                    1345 SHIREBOURN DRIVE                   HICKORY
    246-55   900      5700323396   POTTER JOHN                      19525 SOUTH 4220 ROAD                   CLAREMORE
                    ------------------------------------------------
                              29   Sale Total

    246-57   900      801969304    MORR DOUGLAS B                   415 JONES ST                            GRAND LEDGE
    246-57   900      802248245    NELSON BEVERLY ANN               1110 VALLEY VIEW DRIVE                  MINOT
    246-57   900      802313015    FLICKINGER EDNA KAY              213 CYPRESS DRIVE                       OKLAHOMA CITY
    246-57   900      802369520    BEETS SAMMY JOE                  115 N ETHEL STREET                      PICHER
    246-57   900      802497743    CROWE BETTY E                    1080 WEST SHORE DRIVE                   LANCASTER
    246-57   900      802538041    CHAMPAGNE LYELL H                3803 CASTLEMAN AVENUE                   ST LOUIS
    246-57   900      802842211    NEDROW LUANN C                   1312 MAPLE STREET                       CLARKSTON
    246-57   900      803178920    LEONARD DAVID A                  1504 CASSELBURY LANE                    CHAMPAIGN
    246-57   900      803207299    TUNSIL DEBBERIN L                545 AVALON STREET                       LAKE CITY
    246-57   900      803259886    FULK JOHN ALAN                   520 RIVER PINES TRAIL                   CLEMMONS
    246-57   900      803266519    OLD ESTHER R                     1326 WINTER STREET                      AUGUSTA
    246-57   900      803331339    HIGGINS STACEY L                 9 FIREHOUSE LANE                        CLINTON CORNERS
    246-57   900      803334085    SULLIVAN,JR WILLIAM F            129 CHARD STREET                        WEYMOUTH
    246-57   900      5100118008   BEEM MARK                        861 N GREEN ROAD                        LAKE CITY
    246-57   900      5100126589   SUAREZ MICHAEL B                 1634 WEST MCGEE STREET                  SPRINGFIELD
    246-57   900      5100202265   BISSELL BRIDGET M                4464 TRAILVIEW DRIVE NE                 GRAND RAPIDS
    246-57   900      5200051513   GUZMAN ARIEL                     4225 PINE ISLE DRIVE                    LUTZ
    246-57   900      5200058161   HORST JEFFREY G                  1244 WEST GORDON STREET                 ALLENTOWN
    246-57   900      5200059896   ELDREDGE GEORGE L                1425 LEHIGH WAY SE                      ALBANY
    246-57   900      5200059920   WHITNEY SALLY M                  29655 ORVYLLE DRIVE                     WARREN
    246-57   900      5200059961   BECKER PAULA M                   12027 GANTRY LANE                       APPLE VALLEY
    246-57   900      5200059987   BECKLEY DALTON J                 12800 S MERRILL ROAD                    BRANT
    246-57   900      5200060076   HARDY RICHARD OWEN               2237 SOUTH TROOST AVENUE                TULSA
    246-57   900      5600007834   FRITZ VIVIAN D                   358 MARYVILLE HWY                       SEYMOUR
    246-57   900      5700169575   KEMP CANDACE SUSAN               202 MCCONNELL RD                        MOUNTAIN PINE
    246-57   900      5700287682   OWENS BEATRICE Z                 67 MILTON AVENUE                        DORCHESTER
    246-57   900      5700301947   OWENS KENNETH W                  1755 BEARSKIN ROAD                      SALEMBURG
    246-57   900      5700358319   ROARK JAMES CRAIG                7581 NORTH MILTON ROAD                  MILTON
                    ------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
                                                                                          Principal         Cut-off Date
                                                                             Zip          Balance at          Principal
Pool ID      Inv       Account        Name                          State   Code          Origination          Balance
-----------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>     <C>           <C>               <C>
    246-34   917      8000516495   MEDINA BOBBY                       AZ    85715          28,000.00          27,718.69
                    ------------------------------------------------               ------------------------------------------
                              34   Sale Total                                           1,117,640.00       1,112,610.13

    246-55   900      803095629    BUKOWSKI GEORGE S                  IL    60181          52,500.00          52,444.11
    246-55   900      803107358    WALTER DENNIS K                    WI    53402          83,500.00          83,395.27
    246-55   900      803108174    JANSSEN GERARD F                   NY    11501         246,100.00         245,802.09
    246-55   900      803145820    ROVIG TED ANDREW                   WA    98043         155,200.00         155,062.37
    246-55   900      803232412    NELSON GEORGE F                    MI    48239         116,100.00         115,985.62
    246-55   900      803272871    MOYES CLARENCE L                   WA    98020         104,400.00         103,949.27
    246-55   900      803292671    SMITH-CROOKS JACQUELYN             MA    01002          92,700.00          92,470.25
    246-55   900      803298967    WILCOX BILLY RAY                   MO    64429          50,200.00          49,988.22
    246-55   900      803325331    LEWIS JOHN                         WA    99111          53,300.00          53,257.51
    246-55   900      803330687    CARL MARJORIE L                    CT    06513          82,000.00          81,971.65
    246-55   900      803337690    GORI MARCO                         MA    02148         131,200.00         131,049.16
    246-55   900      803351337    CRAFT VIOLET W                     MI    48214         114,000.00         113,150.56
    246-55   900      803358225    SHEA KATHERINE R                   MI    49270          76,500.00          75,919.40
    246-55   900      5100111425   ALBRECHT RICHARD L                 MI    48446         152,100.00         151,810.31
    246-55   900      5100183382   DAVIDSON CHARLES M                 MD    20850         194,400.00         194,182.05
    246-55   900      5100200376   ANTHONY ARCHIE L                   OK    74106          37,700.00          37,322.45
    246-55   900      5100202133   LEON PHILLIP G                     MO    64155          75,600.00          75,066.15
    246-55   900      5100202299   EVANS KATHLEEN L                   MO    63129          85,700.00          85,299.18
    246-55   900      5100202315   ELLIS SIDNEY E                     ID    83201          68,900.00          68,650.41
    246-55   900      5100202323   BRONKEMA JAMES BERNARD             WA    98043         150,500.00         150,386.24
    246-55   900      5100202380   CAMPFIELD KENNETH E                MI    49444          75,300.00          75,248.91
    246-55   900      5100202455   HOLLIDAY RON                       MI    49336          74,300.00          74,243.84
    246-55   900      5200059201   WALERIUS KENNETH F                 MN    55337         127,900.00         127,776.99
    246-55   900      5200059623   MANGONE FIORAVANTE C               MI    48038         144,900.00         144,757.28
    246-55   900      5200059722   TALMAGE OSCAR                      IL    62923         172,500.00         171,700.52
    246-55   900      5200059839   MANTILLA RAMON A                   VA    20109          78,000.00          77,930.42
    246-55   900      5200059912   JONES JEFFREY L                    OH    45324         161,700.00         161,596.10
    246-55   900      5700085557   VANDUREN PAUL                      NC    28602         159,000.00         158,924.64
    246-55   900      5700323396   POTTER JOHN                        OK    74017         159,500.00         159,321.16
                    ------------------------------------------------               ------------------------------------------
                              29   Sale Total                                           3,275,700.00       3,268,662.13

    246-57   900      801969304    MORR DOUGLAS B                     MI    48837          78,100.00          77,524.39
    246-57   900      802248245    NELSON BEVERLY ANN                 ND    58703         134,100.00         132,121.28
    246-57   900      802313015    FLICKINGER EDNA KAY                OK    73170          62,500.00          62,213.11
    246-57   900      802369520    BEETS SAMMY JOE                    OK    74360          42,900.00          42,646.55
    246-57   900      802497743    CROWE BETTY E                      SC    29720          55,900.00          55,620.57
    246-57   900      802538041    CHAMPAGNE LYELL H                  MO    63110         140,000.00         139,225.20
    246-57   900      802842211    NEDROW LUANN C                     WA    99403          83,500.00          83,358.48
    246-57   900      803178920    LEONARD DAVID A                    IL    61821          91,800.00          91,707.18
    246-57   900      803207299    TUNSIL DEBBERIN L                  FL    32025          48,600.00          48,423.94
    246-57   900      803259886    FULK JOHN ALAN                     NC    27012          70,500.00          70,316.63
    246-57   900      803266519    OLD ESTHER R                       GA    30904          77,200.00          77,119.63
    246-57   900      803331339    HIGGINS STACEY L                   NY    12514         135,100.00         134,986.37
    246-57   900      803334085    SULLIVAN,JR WILLIAM F              MA    02188         165,100.00         164,991.00
    246-57   900      5100118008   BEEM MARK                          MI    49651         226,300.00         225,631.87
    246-57   900      5100126589   SUAREZ MICHAEL B                   MO    65807          79,800.00          79,717.20
    246-57   900      5100202265   BISSELL BRIDGET M                  MI    49525         148,500.00         148,393.65
    246-57   900      5200051513   GUZMAN ARIEL                       FL    33549          93,400.00          92,851.65
    246-57   900      5200058161   HORST JEFFREY G                    PA    18102          50,300.00          49,570.44
    246-57   900      5200059896   ELDREDGE GEORGE L                  OR    97321          72,600.00          72,450.36
    246-57   900      5200059920   WHITNEY SALLY M                    MI    48092          66,900.00          66,675.59
    246-57   900      5200059961   BECKER PAULA M                     MN    55124         232,400.00         232,139.43
    246-57   900      5200059987   BECKLEY DALTON J                   MI    48614          50,600.00          50,580.86
    246-57   900      5200060076   HARDY RICHARD OWEN                 OK    74114         256,300.00         256,034.04
    246-57   900      5600007834   FRITZ VIVIAN D                     TN    37865          49,100.00          47,934.30
    246-57   900      5700169575   KEMP CANDACE SUSAN                 AR    71956          41,600.00          40,702.59
    246-57   900      5700287682   OWENS BEATRICE Z                   MA    02124         129,900.00         129,773.12
    246-57   900      5700301947   OWENS KENNETH W                    NC    28385          91,500.00          88,214.46
    246-57   900      5700358319   ROARK JAMES CRAIG                  TN    37118         152,400.00         152,229.12
                    ------------------------------------------------               ------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
                                                                    Cut-off Date   First
                                                                      Companion   Payment      Maturity      Rem        Date
Pool ID      Inv       Account        Name                             Loan Bal.    Date         Date        Term       Due
----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>         <C>           <C>           <C>      <C>
    246-34   917      8000516495   MEDINA BOBBY                           0.00  02/28/2000    01/28/2015    177.07   05/28/2000
                    -----------------------------------------------------------                            ---------
                              34   Sale Total                             0.00                              246.39

    246-55   900      803095629    BUKOWSKI GEORGE S                  3,539.00  04/06/2000    12/31/2029    358.32   06/01/2000
    246-55   900      803107358    WALTER DENNIS K                    4,492.00  04/06/2000    01/02/2030    358.32   06/01/2000
    246-55   900      803108174    JANSSEN GERARD F                  20,597.00  04/06/2000    01/02/2030    358.32   06/01/2000
    246-55   900      803145820    ROVIG TED ANDREW                       0.00  04/06/2000    01/15/2030    358.32   06/01/2000
    246-55   900      803232412    NELSON GEORGE F                        0.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-55   900      803272871    MOYES CLARENCE L                       0.00  05/06/2000    03/21/2015    179.34   07/01/2000
    246-55   900      803292671    SMITH-CROOKS JACQUELYN                 0.00  05/06/2000    03/14/2020    239.34   07/01/2000
    246-55   900      803298967    WILCOX BILLY RAY                       0.00  05/06/2000    03/21/2015    179.34   07/01/2000
    246-55   900      803325331    LEWIS JOHN                             0.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-55   900      803330687    CARL MARJORIE L                        0.00  05/01/2000    04/01/2030    359.18   07/01/2000
    246-55   900      803337690    GORI MARCO                             0.00  05/06/2000    03/08/2025    299.34   07/01/2000
    246-55   900      803351337    CRAFT VIOLET W                         0.00  05/06/2000    03/26/2011    131.34   07/01/2000
    246-55   900      803358225    SHEA KATHERINE R                       0.00  05/01/2000    04/01/2012    143.18   07/01/2000
    246-55   900      5100111425   ALBRECHT RICHARD L                     0.00  05/06/2000    03/14/2020    239.34   07/01/2000
    246-55   900      5100183382   DAVIDSON CHARLES M                 9,986.00  04/06/2000    01/23/2030    358.32   06/01/2000
    246-55   900      5100200376   ANTHONY ARCHIE L                       0.00  05/01/2000    04/01/2010    119.18   07/01/2000
    246-55   900      5100202133   LEON PHILLIP G                         0.00  05/06/2000    03/17/2012    143.34   07/01/2000
    246-55   900      5100202299   EVANS KATHLEEN L                       0.00  05/06/2000    03/21/2015    179.34   07/01/2000
    246-55   900      5100202315   ELLIS SIDNEY E                         0.00  05/06/2000    03/21/2015    179.34   07/01/2000
    246-55   900      5100202323   BRONKEMA JAMES BERNARD                 0.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-55   900      5100202380   CAMPFIELD KENNETH E                    0.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-55   900      5100202455   HOLLIDAY RON                           0.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-55   900      5200059201   WALERIUS KENNETH F                     0.00  04/01/2000    03/01/2030    358.16   06/01/2000
    246-55   900      5200059623   MANGONE FIORAVANTE C              12,744.00  04/06/2000    01/23/2030    358.32   06/01/2000
    246-55   900      5200059722   TALMAGE OSCAR                     14,886.00  05/06/2000    03/14/2015    179.34   07/01/2000
    246-55   900      5200059839   MANTILLA RAMON A                   7,553.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-55   900      5200059912   JONES JEFFREY L                        0.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-55   900      5700085557   VANDUREN PAUL                          0.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-55   900      5700323396   POTTER JOHN                       15,690.00  04/06/2000    01/23/2030    358.32   06/01/2000
                    -----------------------------------------------------------                            ---------
                              29   Sale Total                        89,487.00                              300.57

    246-57   900      801969304    MORR DOUGLAS B                     9,025.50  07/08/1999    05/03/2029    349.38   04/13/2000
    246-57   900      802248245    NELSON BEVERLY ANN                14,264.82  10/06/1999    08/14/2019    232.34   05/17/2000
    246-57   900      802313015    FLICKINGER EDNA KAY               14,215.23  10/06/1999    08/14/2019    232.34   04/19/2000
    246-57   900      802369520    BEETS SAMMY JOE                    4,249.69  10/06/1999    08/20/2014    172.34   04/19/2000
    246-57   900      802497743    CROWE BETTY E                      7,128.78  11/06/1999    09/01/2029    353.33   05/20/2000
    246-57   900      802538041    CHAMPAGNE LYELL H                 17,077.77  12/07/1999    10/08/2024    294.38   04/25/2000
    246-57   900      802842211    NEDROW LUANN C                     8,837.26  01/05/2000    10/31/2029    355.30   04/26/2000
    246-57   900      803178920    LEONARD DAVID A                    6,398.00  04/06/2000    01/21/2030    358.32   06/01/2000
    246-57   900      803207299    TUNSIL DEBBERIN L                  5,229.00  05/06/2000    03/21/2015    179.34   07/01/2000
    246-57   900      803259886    FULK JOHN ALAN                     6,221.00  05/06/2000    03/14/2020    239.34   07/01/2000
    246-57   900      803266519    OLD ESTHER R                       7,491.00  05/01/2000    04/01/2030    359.18   07/01/2000
    246-57   900      803331339    HIGGINS STACEY L                  13,146.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-57   900      803334085    SULLIVAN,JR WILLIAM F              7,906.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-57   900      5100118008   BEEM MARK                         29,345.00  05/06/2000    03/14/2020    239.34   07/01/2000
    246-57   900      5100126589   SUAREZ MICHAEL B                   4,209.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-57   900      5100202265   BISSELL BRIDGET M                  7,262.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-57   900      5200051513   GUZMAN ARIEL                      10,928.48  09/23/1999    07/19/2029    351.88   05/04/2000
    246-57   900      5200058161   HORST JEFFREY G                    5,317.52  02/05/2000    12/26/2009    116.32   04/29/2000
    246-57   900      5200059896   ELDREDGE GEORGE L                  4,317.00  05/06/2000    03/11/2023    275.34   07/01/2000
    246-57   900      5200059920   WHITNEY SALLY M                    6,691.00  05/06/2000    03/18/2017    203.34   07/01/2000
    246-57   900      5200059961   BECKER PAULA M                    15,403.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-57   900      5200059987   BECKLEY DALTON J                   3,463.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-57   900      5200060076   HARDY RICHARD OWEN                13,931.00  05/06/2000    03/02/2030    359.34   07/01/2000
    246-57   900      5600007834   FRITZ VIVIAN D                     5,094.07  03/01/1999    01/07/2019    225.21   04/24/2000
    246-57   900      5700169575   KEMP CANDACE SUSAN                 4,120.91  10/06/1999    08/21/2013    160.34   04/19/2000
    246-57   900      5700287682   OWENS BEATRICE Z                   6,540.00  05/06/2000    03/06/2027    323.34   07/01/2000
    246-57   900      5700301947   OWENS KENNETH W                    9,874.16  12/07/1999    10/27/2009    114.38   04/25/2000
    246-57   900      5700358319   ROARK JAMES CRAIG                  8,881.00  05/06/2000    03/02/2030    359.34   07/01/2000
                    -----------------------------------------------------------                            ---------
</TABLE>

<TABLE>
<CAPTION>
                                                                    Original   Current            Scheduled
                                                                      LTV      Mortgage            Payment
Pool ID      Inv       Account        Name                           Ratio       Rate             Int & Prin
-----------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>        <C>                <C>
    246-34   917      8000516495   MEDINA BOBBY                       64.7      11.250              322.66
                    ---------------------------------------------------------------------------------------
                              34   Sale Total                         80.6      11.397           12,002.80

    246-55   900      803095629    BUKOWSKI GEORGE S                  25.6       8.750              381.22
    246-55   900      803107358    WALTER DENNIS K                    74.5       7.950              562.84
    246-55   900      803108174    JANSSEN GERARD F                   82.0       8.125            1,686.62
    246-55   900      803145820    ROVIG TED ANDREW                   79.5       9.625            1,217.64
    246-55   900      803232412    NELSON GEORGE F                    58.6       9.125              871.92
    246-55   900      803272871    MOYES CLARENCE L                   37.0      10.375            1,057.66
    246-55   900      803292671    SMITH-CROOKS JACQUELYN             61.8       9.875              818.60
    246-55   900      803298967    WILCOX BILLY RAY                   83.6      10.625              515.75
    246-55   900      803325331    LEWIS JOHN                         91.8      10.125              436.29
    246-55   900      803330687    CARL MARJORIE L                    91.1      14.250              987.84
    246-55   900      803337690    GORI MARCO                         44.4      11.125            1,197.87
    246-55   900      803351337    CRAFT VIOLET W                     34.5      10.625            1,354.72
    246-55   900      803358225    SHEA KATHERINE R                   61.2       9.375              886.83
    246-55   900      5100111425   ALBRECHT RICHARD L                 90.0      11.875            1,533.56
    246-55   900      5100183382   DAVIDSON CHARLES M                 88.3       8.500            1,379.70
    246-55   900      5100200376   ANTHONY ARCHIE L                   72.5       9.625              490.41
    246-55   900      5100202133   LEON PHILLIP G                     69.3       9.250              803.90
    246-55   900      5100202299   EVANS KATHLEEN L                   63.4       9.500              825.95
    246-55   900      5100202315   ELLIS SIDNEY E                     68.9      12.250              773.46
    246-55   900      5100202323   BRONKEMA JAMES BERNARD             79.6      10.375            1,257.76
    246-55   900      5100202380   CAMPFIELD KENNETH E                87.5      10.875              655.35
    246-55   900      5100202455   HOLLIDAY RON                       62.9      10.375              620.94
    246-55   900      5200059201   WALERIUS KENNETH F                 79.9       9.626            1,087.23
    246-55   900      5200059623   MANGONE FIORAVANTE C               87.2       9.125            1,088.20
    246-55   900      5200059722   TALMAGE OSCAR                      89.8       9.600            1,672.12
    246-55   900      5200059839   MANTILLA RAMON A                   89.6       9.597              610.48
    246-55   900      5200059912   JONES JEFFREY L                    89.8      11.125            1,435.51
    246-55   900      5700085557   VANDUREN PAUL                      48.6      12.500            1,566.35
    246-55   900      5700323396   POTTER JOHN                        74.1       8.500            1,132.01
                    ---------------------------------------------------------------------------------------
                              29   Sale Total                         73.0       9.993           28,908.73

    246-57   900      801969304    MORR DOUGLAS B                     89.7       7.250              491.76
    246-57   900      802248245    NELSON BEVERLY ANN                 91.2       7.250              978.26
    246-57   900      802313015    FLICKINGER EDNA KAY                81.1       8.250              491.53
    246-57   900      802369520    BEETS SAMMY JOE                    91.2       8.625              392.81
    246-57   900      802497743    CROWE BETTY E                      88.7       7.375              356.37
    246-57   900      802538041    CHAMPAGNE LYELL H                  89.1       7.250              934.01
    246-57   900      802842211    NEDROW LUANN C                     90.2       9.875              669.26
    246-57   900      803178920    LEONARD DAVID A                    65.1       9.000              681.79
    246-57   900      803207299    TUNSIL DEBBERIN L                  78.3      12.250              545.58
    246-57   900      803259886    FULK JOHN ALAN                     64.0       9.500              606.54
    246-57   900      803266519    OLD ESTHER R                       51.4       9.250              635.11
    246-57   900      803331339    HIGGINS STACEY L                   84.4       9.875            1,082.84
    246-57   900      803334085    SULLIVAN,JR WILLIAM F              85.9      11.000            1,451.27
    246-57   900      5100118008   BEEM MARK                          64.6       8.500            1,812.63
    246-57   900      5100126589   SUAREZ MICHAEL B                   79.8       8.875              586.05
    246-57   900      5100202265   BISSELL BRIDGET M                  87.3      10.625            1,266.66
    246-57   900      5200051513   GUZMAN ARIEL                       89.8       7.250              588.10
    246-57   900      5200058161   HORST JEFFREY G                    91.4       8.875              584.93
    246-57   900      5200059896   ELDREDGE GEORGE L                  58.0       8.875              570.20
    246-57   900      5200059920   WHITNEY SALLY M                    55.7      10.343              644.03
    246-57   900      5200059961   BECKER PAULA M                     78.2       8.500            1,649.40
    246-57   900      5200059987   BECKLEY DALTON J                   79.6      13.500              534.98
    246-57   900      5200060076   HARDY RICHARD OWEN                 83.3       8.875            1,882.27
    246-57   900      5600007834   FRITZ VIVIAN D                     89.2       8.275              386.85
    246-57   900      5700169575   KEMP CANDACE SUSAN                 91.6       7.875              377.89
    246-57   900      5700287682   OWENS BEATRICE Z                   76.8      10.750            1,137.35
    246-57   900      5700301947   OWENS KENNETH W                    91.9       7.950            1,022.35
    246-57   900      5700358319   ROARK JAMES CRAIG                  85.1       8.500            1,081.62
                    ---------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                  SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB    2000-1 2ND SUBSEQUENT TRANSFER OF GROUP 1 FIXED RATE MORTGAGES - SETTLEMENT 4/27/2000



Pool ID      Inv       Account        Name                             Address                                 City
--------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>                                     <C>
                              28   Sale Total

    246-58   916      5200058336   JONES SHIRLEY J                  3509 OAK TREE LANE                      PACE
                    ------------------------------------------------
                               1   Sale Total

                             673   Grand Total Group 1
</TABLE>

<TABLE>
<CAPTION>
                                                                                          Principal         Cut-off Date
                                                                             Zip          Balance at          Principal
Pool ID      Inv       Account        Name                          State   Code          Origination          Balance
-----------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>     <C>           <C>               <C>
                              28   Sale Total                                           2,926,900.00       2,913,153.01

    246-58   916      5200058336   JONES SHIRLEY J                    FL    32571          36,100.00          35,561.67
                    ------------------------------------------------               ------------------------------------------
                               1   Sale Total                                              36,100.00          35,561.67

                             673   Grand Total Group 1                                 40,040,703.00      39,922,222.57
</TABLE>

<TABLE>
<CAPTION>
                                                                    Cut-off Date   First
                                                                      Companion   Payment      Maturity      Rem        Date
Pool ID      Inv       Account        Name                             Loan Bal.    Date         Date        Term       Due
----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>         <C>           <C>           <C>      <C>
                              28   Sale Total                       256,567.19                              305.27

    246-58   916      5200058336   JONES SHIRLEY J                    3,822.70  03/06/2000    01/25/2010    117.37   05/29/2000
                    -----------------------------------------------------------                            ---------
                               1   Sale Total                         3,822.70                              117.37

                             673   Grand Total Group 1              349,876.89                              256.95
</TABLE>

<TABLE>
<CAPTION>
                                                                    Original   Current            Scheduled
                                                                      LTV      Mortgage            Payment
Pool ID      Inv       Account        Name                           Ratio       Rate             Int & Prin
-----------------------------------------------------------------------------------------------------------
<S>          <C>      <C>          <C>                              <C>        <C>                <C>
                              28   Sale Total                         80.3       9.020           23,442.44

    246-58   916      5200058336   JONES SHIRLEY J                    79.3       8.375              410.86
                    ---------------------------------------------------------------------------------------
                               1   Sale Total                         79.3       8.375              410.86

                             673   Grand Total Group 1                77.6      11.562          417,604.76
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/27/2000


                                                                                                                         Zip
Pool ID    Inv     Account       Name                               Address                         City          State  Code
-------------------------------------------------------------------------------------------------------------------------------
<S>        <C>    <C>         <C>                                <C>                             <C>               <C>
   331-07  901    803252931   ROBINSON PAUL B                    885 CHESTNUT HILL RD            SOUTH GLASTONBURY CT   06073
   331-07  901    803296490   SEARCH SANDRA C                    603 SOUTH 6TH AVENUE            CALDWELL          ID   83605
                 ------------------------------------------------
                          2   Sale Total

                          2   Grand Total Group 2
</TABLE>

<TABLE>
<CAPTION>
                                                                     Principal     Cut-off Date   First                Initial
                                                                     Balance at     Principal    Payment   Maturity   Mortgage
Pool ID    Inv     Account       Name                               Origination      Balance      Date       Date       Rate
--------------------------------------------------------------------------------------------------------------------------------
<S>        <C>    <C>         <C>                                    <C>           <C>         <C>        <C>         <C>
   331-07  901    803252931   ROBINSON PAUL B                        148,750.00     148,750.00 05/01/2000 04/01/2030   12.000
   331-07  901    803296490   SEARCH SANDRA C                        117,000.00     117,000.00 05/01/2000 04/01/2030   10.750
                 ------------------------------------------------------------------------------                       ----------
                          2   Sale Total                             265,750.00     265,750.00                         11.450

                          2   Grand Total Group 2                    265,750.00     265,750.00                         11.450
</TABLE>

<TABLE>
<CAPTION>
                                                                  Minimum  Maximum
                                                                 Mortgage  Mortgage   Gross
Pool ID    Inv     Account       Name                              Rate      Rate     Margin
----------------------------------------------------------------------------------------------
<S>        <C>    <C>         <C>                                <C>       <C>        <C>
   331-07  901    803252931   ROBINSON PAUL B                     11.000    18.000     7.200
   331-07  901    803296490   SEARCH SANDRA C                      9.750    16.750     6.500
                 -----------------------------------------------------------------------------
                          2   Sale Total                          10.450    17.450     6.892

                          2   Grand Total Group 2                 10.450    17.450     6.892

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                     SALE SCHEDULE B - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/27/2000

                                                           Principal   Type of    Scheduled     Cut-off Date  Original   Next
                                                          Balance at  Mortgaged    Payment        Principal     LTV   Adjustment
Pool ID     Account       Name                            Origination Property    Int & Prin       Balance     Ratio     Date
---------------------------------------------------------------------------------------------------------------------------------
<S>        <C>         <C>                                <C>         <C>         <C>           <C>           <C>     <C>
331-07     803252931   ROBINSON PAUL B                     148,750.00     1         1,530.06      148,750.00   85.0   04/01/2002
331-07     803296490   SEARCH SANDRA C                     117,000.00     1         1,092.17      117,000.00   90.0   04/01/2003
          ------------------------------------------------------------          -------------------------------------
                    2  Sale Total                          265,750.00               2,622.23      265,750.00  87.2

                  2.00 Grand Total Group 2                 265,750.00               2,622.23      265,750.00  87.2
</TABLE>

<TABLE>
<CAPTION>
                                                           Current      Property
                                                           Mortgage      Value at     Owner
Pool ID     Account       Name                              Rate       Origination   Occupied
---------------------------------------------------------------------------------------------
<S>        <C>         <C>                                 <C>         <C>           <C>
331-07     803252931   ROBINSON PAUL B                     12.000        175,000.00     Y
331-07     803296490   SEARCH SANDRA C                     10.750        130,000.00     Y
          --------------------------------------------------------------------------
                    2  Sale Total                          11.450        305,000.00

                  2.00 Grand Total Group 2                 11.450        305,000.00
</TABLE>