EXHIBIT 4.1

<PAGE>

                         SUBSEQUENT TRANSFER INSTRUMENT


                  Pursuant to this Subsequent Transfer Instrument (the
"Instrument"), dated April 20, 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/ Denise M. Geran
                                          --------------------------------------
                                      Name:   Denise M. Geran
                                      Title:  Senior Financial Services Officer


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 20, 2000


<TABLE>
<CAPTION>
A.
<S>                                                                                             <C>
     1.       Subsequent Cut-off Date:
                                                                                                ----------------

     2.       Pricing Date:


     3.       Subsequent Transfer Date:


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

     5.       Purchase Price for Group 1 Subsequent Mortgage Loans                              $
                                                                                                 --------------

     6.       Amount for deposit into the Group 1 Interest Coverage
              Account in respect of Subsequent Mortgage Loans that are
              Deferred Payment Loans                                                            $
                                                                                                 --------------

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


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:                                                           months
                                                                                                ----------

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

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

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

     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 no later than
              _____________                                                                                %
                                                                                                ----------

     2.       WAC                                                                                          %
                                                                                                ----------

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

     4.       CLTV                                                                                         %
                                                                                                ----------

     5.       Balloon Loans                                                                                %
                                                                                                ----------

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



<PAGE>




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

     8.       Condominiums                                                                                 %
                                                                                                ----------

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

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

     11.      Manufactured Homes                                                                           %
                                                                                                ----------

     12.      Commercial Properties                                                                        %
                                                                                                ----------
</TABLE>




<PAGE>



           AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 2000-1
                       ATTACHMENT A TO SUBSEQUENT TRANSFER
                             INSTRUMENT FOR GROUP 2
                                  Series 2000-1
                                 April 20, 2000


<TABLE>
<CAPTION>
A.
<S>                                                                                               <C>

     1.       Subsequent Cut-off Date:                                                            April  19, 2000
                                                                                                  ---------------

     2.       Pricing Date:
                                                                                                  --------------

     3.       Subsequent Transfer Date:                                                           April 20, 2000
                                                                                                  --------------

     4.       Aggregate Principal Balance of the Group 2 Subsequent
              Mortgage Loans as of the Subsequent Cut-off Date:                                   $55,211,418.74
                                                                                                   -------------

     5.       Purchase Price for Group 2 Subsequent Mortgage Loans:                               $55,211,418.74
                                                                                                   -------------

     6.       Amount for deposit into the Group 2 Interest Coverage Account
              in respect of Subsequent Mortgage Loans that are Deferred
              Payment Loans                                                                       $38,400.69
                                                                                                   ---------

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:                                                 120 months
                                                                                                  ---

     3.       Lowest Gross Margin:                                                                4.000 %
                                                                                                  -----

     4.       Lowest Maximum Mortgage Rate:                                                       14.500 %
                                                                                                  ------

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

     6.       Greatest Principal Balance:                                                         $550,000.00
                                                                                                   ----------

     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                                                                  %
                                                                                                  ----------

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

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

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

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

     6.       Condominiums and PUDS                                                                          %
                                                                                                  ----------




<PAGE>




     7.       Single Family                                                                                  %
                                                                                                  ----------

     8.       Multifamily                                                                                    %
                                                                                                  ----------

     9.       Mixed Use                                                                                      %
                                                                                                  ----------

     10.      Commercial                                                                                     %
                                                                                                  ----------

     11.      Manufactured Homes                                                                             %
                                                                                                  ----------

     12.      First Lien                                                                                     %
                                                                                                  ----------
</TABLE>




<PAGE>



                 ATTACHMENT B TO SUBSEQUENT TRANSFER INSTRUMENT

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000



Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     802245910    CORNWALL KENNETH                        49 STAGE COACH TRAIL                  IVANHOE
     331-06   915     802339317    LEVANDOSKI MICHAEL T                    201 NORTH MARKET STREET               MUNCY
     331-06   915     802361071    ZAPALAC MICHAEL LEWIS                   16606 EAST SANDY MEADOW DR            ROSHARON
     331-06   915     802381152    BRONCHELLA JAMES V                      473 475 NORTH 1100 WEST               SALT LAKE CITY
     331-06   915     802409680    COLES JANICE I                          4540 GOLF CLUB ROAD                   DANVILLE
     331-06   915     802411686    SHEPARD LEWIS J                         101 BUSH ROAD                         COOPERSTOWN
     331-06   915     802466508    RENE ROOSEVELT                          334 OLD NYACK TURNPIKE                SPRING VALLEY
     331-06   915     802487231    LOCKLEAR PHILLIP                        228 WIGGINS STREET                    FAIRMONT
     331-06   915     802517599    MCLEAN DONALD W                         1014 EAST EDGERTON STREET             DUNN
     331-06   915     802587881    CHAPMAN RICKY SCOTT                     219 CINDY ROAD                        SALISBURY
     331-06   915     802595439    GREEN BOOKER T                          108 LERALEGH ROAD                     ORANGEBURG
     331-06   915     802604652    NEWBY YOLANDA                           153 AMY LANE                          BENSON
     331-06   915     802607218    DAVIS ANTONIO                           1330 SCHLOSS ROAD                     LOUISBURG
     331-06   915     802622985    CHADUKIEWICZ JENNIFER                   7 WATCH HILL CIRCLE                   CROMWELL
     331-06   915     802628560    COE RICHARD                             215 PAWLEY'S ROAD                     MAXTON
     331-06   915     802641704    SUMTER TRACY                            304 WEBROOK ROAD                      EASTOVER
     331-06   915     802651562    HUGHES PATRICK M                        4163 CHERYL DRIVE                     BINGHAMTON
     331-06   915     802652750    COWLES RAY A                            204 NORTH MAIN STREET                 MUNCY
     331-06   915     802672899    CHESSEBORO JAMES                        RT 1 BOX 612                          CAMERON
     331-06   915     802674499    WELCH ROSE                              2204 NORTH BETHEL ROAD                SCRANTON
     331-06   915     802680116    SMITH DON RAYFORD                       4640 US HWY 278                       WALNUT GROVE
     331-06   915     802681346    FRANCO HEIDY C                          1349 TAYLOR AVE                       BRONX
     331-06   915     802682989    CARTER ELIZABETH V                      375 ROLLING CREEK ROAD                SUMTER
     331-06   915     802686733    KASTNER LINDA                           484 NORTH MAIN STREET                 WILKES BARRE
     331-06   915     802701292    SAMPSON LORI M                          41 KAPPA LANE                         LUMBERTON
     331-06   915     802704361    LINDSTROM PI DEAN                       1432 TURNER STREET                    ALLENTOWN
     331-06   915     802707331    JOYCE JEFFREY R                         761 SPLENDORS GATE ROAD               AXTON
     331-06   915     802707869    WHITE MICAH R                           217 EAST WILSON                       PONTIAC
     331-06   915     802717850    COBB JAMES N                            814 MELISSA DRIVE                     HAMER
     331-06   915     802722454    MARTIN CARY GAYLE                       175 GARNETT ROAD                      CHRISTIANSBURG
     331-06   915     802738294    EVANS BERTHA LEE                        2707 DEWEY LANE                       WALLER
     331-06   915     802752113    BLUM PATRICIA M                         RD 1 BOX 138                          KENNERDELL
     331-06   915     802755579    RYALS JAMES F                           4221 KNIGHTSBRIDGE WAY                RALEIGH
     331-06   915     802760066    SHAFFSTALL GARY B                       8472 COOK WAY                         THORNTON
     331-06   915     802760496    JOHNSON GLENDON                         2535 MILBOURNE DRIVE                  PORT NORRIS
     331-06   915     802765735    DEATON CAROL A                          425 TRINITY CHURCH ROAD               MOORESBORO
     331-06   915     802777797    SCOTT SAM                               122 HUCKABEE DRIVE                    RAEFORD
     331-06   915     802782805    MASTERPAUL DONALD A JR                  203 EAST LAWN ROAD                    NAZARETH
     331-06   915     802783639    SMITH DOLPHUS                           3347 PRICE HOUSE ROAD                 WOODRUFF
     331-06   915     802785535    KINARD TOMMY                            110 TOPIC STREET                      MONROE
     331-06   915     802788547    HALL GARY N                             32 WHEELER ROAD                       BELEN
     331-06   915     802792937    ALLEN ALICIA                            1087 WITHERBEE ROAD                   MONCKS CORNER
     331-06   915     802798850    KING DANIEL                             1046 VAUGHN ROAD                      WALNUT COVE
     331-06   915     802799056    SHOUB JOSEPH L                          271 CLAY HILL ROAD                    SNEADS FERRY
     331-06   915     802807156    MCGEE GERARD J                          12 MCGEE DRIVE                        WATERFORD
     331-06   915     802817676    ZACHARY VAUGHTELL                       19504 LESURE                          DETROIT
     331-06   915     802818013    LINDON EDGAR                            80 ROCKEY BRANCH                      JEFFERSONVILLE
     331-06   915     802820027    MOSLEY ROBERT L                         155 COMPUTER LANE                     HENDERSON
     331-06   915     802821298    HARRIS CHARLES W                        1502 PARK RIDGE DRIVE                 SENECA
     331-06   915     802823328    DALTON WILLIE L                         219 ARROWBROOK ROAD                   HARMONY
     331-06   915     802823427    BRYANT DAMIAN W                         61 E 155TH STREET                     HARVEY
     331-06   915     802825984    YEAGLE THOMAS L                         341 343 CLARK STREET                  SOUTH WILLIAMSPORT
     331-06   915     802828236    MEAD WILLIAM D                          497 MAYS ROAD                         STOCKBRIDGE
     331-06   915     802829937    JACKSON FELICIA                         389 THOMPSON AVE                      ASHBURN
     331-06   915     802831586    PIERCE JAMES                            170 EDGEWATER DRIVE                   BYRON
     331-06   915     802836015    JONES MEDDIE L                          579 SARATOGA                          CHICAGO HEIGHTS
     331-06   915     802839134    LEWIS AYANA                             132 SOUTH ELIZABETH STREET            HENDERSON
     331-06   915     802841452    MIZELLE RONALD                          103 DEERWOOD TRAIL                    BRUNSWICK
     331-06   915     802844852    SCOTT SUSAN MARIE                       1276 JERRY WAY                        SUMMERVILLE
</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>
     331-06   915     802245910    CORNWALL KENNETH                          NC    28447          76,925.00         76,899.73
     331-06   915     802339317    LEVANDOSKI MICHAEL T                      PA    17756          75,650.00         75,453.04
     331-06   915     802361071    ZAPALAC MICHAEL LEWIS                     TX    77583          32,080.00         31,996.68
     331-06   915     802381152    BRONCHELLA JAMES V                        UT    84116         150,500.00        150,153.48
     331-06   915     802409680    COLES JANICE I                            VA    24541          78,000.00         78,000.00
     331-06   915     802411686    SHEPARD LEWIS J                           NY    13326         116,000.00        115,928.15
     331-06   915     802466508    RENE ROOSEVELT                            NY    10977          64,000.00         63,973.73
     331-06   915     802487231    LOCKLEAR PHILLIP                          NC    28342          67,680.00         67,661.68
     331-06   915     802517599    MCLEAN DONALD W                           NC    28334          43,350.00         43,299.34
     331-06   915     802587881    CHAPMAN RICKY SCOTT                       NC    28147          91,800.00         91,764.49
     331-06   915     802595439    GREEN BOOKER T                            SC    29115          64,000.00         63,982.68
     331-06   915     802604652    NEWBY YOLANDA                             NC    27504          62,900.00         62,882.97
     331-06   915     802607218    DAVIS ANTONIO                             NC    27549          69,700.00         69,558.25
     331-06   915     802622985    CHADUKIEWICZ JENNIFER                     CT    06416          64,350.00         64,229.95
     331-06   915     802628560    COE RICHARD                               NC    28364          66,750.00         66,750.00
     331-06   915     802641704    SUMTER TRACY                              SC    29044          52,000.00         51,986.70
     331-06   915     802651562    HUGHES PATRICK M                          NY    13903          78,200.00         78,200.00
     331-06   915     802652750    COWLES RAY A                              PA    17756          55,710.00         55,651.47
     331-06   915     802672899    CHESSEBORO JAMES                          SC    29030          48,750.00         48,750.00
     331-06   915     802674499    WELCH ROSE                                SC    29591         149,500.00        149,500.00
     331-06   915     802680116    SMITH DON RAYFORD                         AL    35990          50,250.00         50,240.31
     331-06   915     802681346    FRANCO HEIDY C                            NY    10472         208,250.00        208,195.20
     331-06   915     802682989    CARTER ELIZABETH V                        SC    29150          55,500.00         55,500.00
     331-06   915     802686733    KASTNER LINDA                             PA    18705          50,400.00         50,360.90
     331-06   915     802701292    SAMPSON LORI M                            NC    28358          77,350.00         77,350.00
     331-06   915     802704361    LINDSTROM PI DEAN                         PA    18102          57,750.00         57,680.52
     331-06   915     802707331    JOYCE JEFFREY R                           VA    24054          99,450.00         99,450.00
     331-06   915     802707869    WHITE MICAH R                             MI    48341          42,250.00         42,240.07
     331-06   915     802717850    COBB JAMES N                              SC    29547          53,384.00         53,367.86
     331-06   915     802722454    MARTIN CARY GAYLE                         VA    24073          68,800.00         68,770.37
     331-06   915     802738294    EVANS BERTHA LEE                          TX    77484          41,600.00         36,038.07
     331-06   915     802752113    BLUM PATRICIA M                           PA    16374          48,750.00         48,665.23
     331-06   915     802755579    RYALS JAMES F                             NC    27604         119,000.00        119,000.00
     331-06   915     802760066    SHAFFSTALL GARY B                         CO    80229          45,000.00         44,937.47
     331-06   915     802760496    JOHNSON GLENDON                           NJ    08349          54,400.00         54,372.78
     331-06   915     802765735    DEATON CAROL A                            NC    28114          45,900.00         45,875.02
     331-06   915     802777797    SCOTT SAM                                 NC    28376          76,800.00         76,782.44
     331-06   915     802782805    MASTERPAUL DONALD A JR                    PA    18064          80,900.00         80,802.72
     331-06   915     802783639    SMITH DOLPHUS                             SC    29388          37,600.00         37,600.00
     331-06   915     802785535    KINARD TOMMY                              LA    71203          39,270.00         39,186.99
     331-06   915     802788547    HALL GARY N                               NM    87002          61,200.00         61,158.49
     331-06   915     802792937    ALLEN ALICIA                              SC    29461          79,475.00         79,475.00
     331-06   915     802798850    KING DANIEL                               NC    27052          38,400.00         38,384.39
     331-06   915     802799056    SHOUB JOSEPH L                            NC    28460          17,600.00         17,423.73
     331-06   915     802807156    MCGEE GERARD J                            ME    04088          60,800.00         60,736.13
     331-06   915     802817676    ZACHARY VAUGHTELL                         MI    48235          67,500.00         67,468.07
     331-06   915     802818013    LINDON EDGAR                              KY    40337          37,500.00         37,454.79
     331-06   915     802820027    MOSLEY ROBERT L                           NC    27536          47,000.00         46,956.02
     331-06   915     802821298    HARRIS CHARLES W                          SC    29678          42,400.00         42,355.63
     331-06   915     802823328    DALTON WILLIE L                           NC    28634          60,000.00         59,788.31
     331-06   915     802823427    BRYANT DAMIAN W                           IL    60426          48,000.00         47,987.72
     331-06   915     802825984    YEAGLE THOMAS L                           PA    17702          58,320.00         58,282.54
     331-06   915     802828236    MEAD WILLIAM D                            GA    30281          67,350.00         67,323.95
     331-06   915     802829937    JACKSON FELICIA                           GA    31714          48,800.00         48,800.00
     331-06   915     802831586    PIERCE JAMES                              GA    31008          62,000.00         61,934.88
     331-06   915     802836015    JONES MEDDIE L                            IL    60411          65,000.00         64,934.26
     331-06   915     802839134    LEWIS AYANA                               NC    27536          46,400.00         46,400.00
     331-06   915     802841452    MIZELLE RONALD                            GA    31523          48,450.00         48,393.39
     331-06   915     802844852    SCOTT SUSAN MARIE                         SC    29483          44,800.00         44,780.53
</TABLE>


<TABLE>
<CAPTION>
                                                                              First                     Initial    Minimum
                                                                             Payment      Maturity     Mortgage    Mortgage
Pool ID       Inv      Account        Name                                     Date         Date         Rate        Rate
------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                      <C>          <C>            <C>         <C>
     331-06   915     802245910    CORNWALL KENNETH                         04/01/2000   03/01/2030     11.375      10.375
     331-06   915     802339317    LEVANDOSKI MICHAEL T                     11/01/1999   10/01/2029     12.000      11.000
     331-06   915     802361071    ZAPALAC MICHAEL LEWIS                    12/01/1999   11/01/2024     12.250      11.250
     331-06   915     802381152    BRONCHELLA JAMES V                       10/01/1999   09/01/2029     11.500      10.500
     331-06   915     802409680    COLES JANICE I                           05/01/2000   04/01/2030      8.500       7.500
     331-06   915     802411686    SHEPARD LEWIS J                          02/01/2000   01/01/2030     13.500      12.500
     331-06   915     802466508    RENE ROOSEVELT                           03/01/2000   02/01/2030     13.500      12.500
     331-06   915     802487231    LOCKLEAR PHILLIP                         04/01/2000   03/01/2030     12.250      11.250
     331-06   915     802517599    MCLEAN DONALD W                          12/01/1999   11/01/2029     13.000      12.000
     331-06   915     802587881    CHAPMAN RICKY SCOTT                      04/01/2000   03/01/2030     10.625       9.625
     331-06   915     802595439    GREEN BOOKER T                           04/01/2000   03/01/2030     12.250      11.250
     331-06   915     802604652    NEWBY YOLANDA                            04/01/2000   03/01/2030     12.250      11.250
     331-06   915     802607218    DAVIS ANTONIO                            01/01/2000   12/01/2029     11.125      10.125
     331-06   915     802622985    CHADUKIEWICZ JENNIFER                    12/01/1999   11/01/2029     10.875       9.875
     331-06   915     802628560    COE RICHARD                              04/01/2000   03/01/2030     13.500      12.500
     331-06   915     802641704    SUMTER TRACY                             04/01/2000   03/01/2030     12.500      11.500
     331-06   915     802651562    HUGHES PATRICK M                         05/01/2000   04/01/2030     10.750       9.750
     331-06   915     802652750    COWLES RAY A                             02/01/2000   01/01/2030     11.125      10.125
     331-06   915     802672899    CHESSEBORO JAMES                         05/01/2000   04/01/2025     13.500      12.500
     331-06   915     802674499    WELCH ROSE                               04/01/2000   03/01/2030     13.125      12.125
     331-06   915     802680116    SMITH DON RAYFORD                        04/01/2000   03/01/2030     13.750      12.750
     331-06   915     802681346    FRANCO HEIDY C                           04/01/2000   03/01/2030     12.375      11.375
     331-06   915     802682989    CARTER ELIZABETH V                       04/01/2000   03/01/2030     11.625      10.625
     331-06   915     802686733    KASTNER LINDA                            02/01/2000   01/01/2030     12.500      11.500
     331-06   915     802701292    SAMPSON LORI M                           04/01/2000   03/01/2030     11.375      10.375
     331-06   915     802704361    LINDSTROM PI DEAN                        02/01/2000   01/01/2030     10.500       9.500
     331-06   915     802707331    JOYCE JEFFREY R                          05/01/2000   04/01/2030     11.375      10.375
     331-06   915     802707869    WHITE MICAH R                            04/01/2000   03/01/2030     12.875      11.875
     331-06   915     802717850    COBB JAMES N                             04/01/2000   03/01/2030     11.750      10.750
     331-06   915     802722454    MARTIN CARY GAYLE                        04/01/2000   03/01/2030     10.125       9.125
     331-06   915     802738294    EVANS BERTHA LEE                         03/01/2000   02/01/2025     11.375      10.375
     331-06   915     802752113    BLUM PATRICIA M                          02/01/2000   01/01/2030      8.750       7.750
     331-06   915     802755579    RYALS JAMES F                            05/01/2000   04/01/2030     12.750      11.750
     331-06   915     802760066    SHAFFSTALL GARY B                        03/01/2000   02/01/2025     10.500       9.500
     331-06   915     802760496    JOHNSON GLENDON                          03/01/2000   02/01/2030     12.625      11.625
     331-06   915     802765735    DEATON CAROL A                           04/01/2000   03/01/2025     11.875      10.875
     331-06   915     802777797    SCOTT SAM                                04/01/2000   03/01/2030     13.000      12.000
     331-06   915     802782805    MASTERPAUL DONALD A JR                   02/01/2000   01/01/2030     10.500       9.500
     331-06   915     802783639    SMITH DOLPHUS                            04/01/2000   03/01/2025     11.625      10.625
     331-06   915     802785535    KINARD TOMMY                             01/01/2000   12/01/2024     12.125      11.125
     331-06   915     802788547    HALL GARY N                              03/01/2000   02/01/2030     11.250      10.250
     331-06   915     802792937    ALLEN ALICIA                             05/01/2000   04/01/2030     11.375      10.375
     331-06   915     802798850    KING DANIEL                              04/01/2000   03/01/2025     13.500      12.500
     331-06   915     802799056    SHOUB JOSEPH L                           04/01/2000   03/01/2010      9.625       8.625
     331-06   915     802807156    MCGEE GERARD J                           02/01/2000   01/01/2030     11.125      10.125
     331-06   915     802817676    ZACHARY VAUGHTELL                        03/01/2000   02/01/2030     12.875      11.875
     331-06   915     802818013    LINDON EDGAR                             02/01/2000   01/01/2025     13.625      12.625
     331-06   915     802820027    MOSLEY ROBERT L                          02/01/2000   01/01/2025     12.750      11.750
     331-06   915     802821298    HARRIS CHARLES W                         03/01/2000   02/01/2025     12.125      11.125
     331-06   915     802823328    DALTON WILLIE L                          03/01/2000   02/01/2015     13.375      12.375
     331-06   915     802823427    BRYANT DAMIAN W                          04/01/2000   03/01/2030     12.500      11.500
     331-06   915     802825984    YEAGLE THOMAS L                          03/01/2000   02/01/2030     11.500      10.500
     331-06   915     802828236    MEAD WILLIAM D                           04/01/2000   03/01/2030     10.625       9.625
     331-06   915     802829937    JACKSON FELICIA                          04/01/2000   03/01/2025     12.250      11.250
     331-06   915     802831586    PIERCE JAMES                             02/01/2000   01/01/2030     11.125      10.125
     331-06   915     802836015    JONES MEDDIE L                           01/01/2000   12/01/2029     12.625      11.625
     331-06   915     802839134    LEWIS AYANA                              05/01/2000   04/01/2030     13.000      12.000
     331-06   915     802841452    MIZELLE RONALD                           03/01/2000   02/01/2025     11.500      10.500
     331-06   915     802844852    SCOTT SUSAN MARIE                        04/01/2000   03/01/2030     13.250      12.250
</TABLE>


<TABLE>
<CAPTION>
                                                                           Maximum
                                                                           Mortgage     Gross
Pool ID       Inv      Account        Name                                   Rate      Margin
---------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                      <C>         <C>
     331-06   915     802245910    CORNWALL KENNETH                         17.375      6.750
     331-06   915     802339317    LEVANDOSKI MICHAEL T                     18.000      7.400
     331-06   915     802361071    ZAPALAC MICHAEL LEWIS                    18.250      8.500
     331-06   915     802381152    BRONCHELLA JAMES V                       17.500      7.000
     331-06   915     802409680    COLES JANICE I                           14.500      4.500
     331-06   915     802411686    SHEPARD LEWIS J                          19.500      8.625
     331-06   915     802466508    RENE ROOSEVELT                           19.500      9.000
     331-06   915     802487231    LOCKLEAR PHILLIP                         18.250      7.000
     331-06   915     802517599    MCLEAN DONALD W                          19.000      8.000
     331-06   915     802587881    CHAPMAN RICKY SCOTT                      16.625      6.000
     331-06   915     802595439    GREEN BOOKER T                           18.250      7.000
     331-06   915     802604652    NEWBY YOLANDA                            18.250      7.000
     331-06   915     802607218    DAVIS ANTONIO                            17.125      7.000
     331-06   915     802622985    CHADUKIEWICZ JENNIFER                    16.875      7.000
     331-06   915     802628560    COE RICHARD                              19.500      8.000
     331-06   915     802641704    SUMTER TRACY                             18.500      6.500
     331-06   915     802651562    HUGHES PATRICK M                         16.750      6.125
     331-06   915     802652750    COWLES RAY A                             17.125      6.900
     331-06   915     802672899    CHESSEBORO JAMES                         19.500      8.500
     331-06   915     802674499    WELCH ROSE                               19.125      8.375
     331-06   915     802680116    SMITH DON RAYFORD                        19.750      8.625
     331-06   915     802681346    FRANCO HEIDY C                           18.375      7.750
     331-06   915     802682989    CARTER ELIZABETH V                       17.625      6.125
     331-06   915     802686733    KASTNER LINDA                            18.500      7.950
     331-06   915     802701292    SAMPSON LORI M                           17.375      6.750
     331-06   915     802704361    LINDSTROM PI DEAN                        16.500      6.100
     331-06   915     802707331    JOYCE JEFFREY R                          17.375      7.000
     331-06   915     802707869    WHITE MICAH R                            18.875      8.150
     331-06   915     802717850    COBB JAMES N                             17.750      6.000
     331-06   915     802722454    MARTIN CARY GAYLE                        16.125      5.500
     331-06   915     802738294    EVANS BERTHA LEE                         17.375      7.000
     331-06   915     802752113    BLUM PATRICIA M                          14.750      5.000
     331-06   915     802755579    RYALS JAMES F                            18.750      7.000
     331-06   915     802760066    SHAFFSTALL GARY B                        16.500      6.000
     331-06   915     802760496    JOHNSON GLENDON                          18.625      8.450
     331-06   915     802765735    DEATON CAROL A                           17.875      6.375
     331-06   915     802777797    SCOTT SAM                                19.000      7.000
     331-06   915     802782805    MASTERPAUL DONALD A JR                   16.500      6.250
     331-06   915     802783639    SMITH DOLPHUS                            17.625      7.000
     331-06   915     802785535    KINARD TOMMY                             18.125      7.875
     331-06   915     802788547    HALL GARY N                              17.250      7.000
     331-06   915     802792937    ALLEN ALICIA                             17.375      6.500
     331-06   915     802798850    KING DANIEL                              19.500      8.250
     331-06   915     802799056    SHOUB JOSEPH L                           15.625      4.500
     331-06   915     802807156    MCGEE GERARD J                           17.125      6.750
     331-06   915     802817676    ZACHARY VAUGHTELL                        18.875      8.650
     331-06   915     802818013    LINDON EDGAR                             19.625      9.375
     331-06   915     802820027    MOSLEY ROBERT L                          18.750      7.750
     331-06   915     802821298    HARRIS CHARLES W                         18.125      7.500
     331-06   915     802823328    DALTON WILLIE L                          19.375      8.125
     331-06   915     802823427    BRYANT DAMIAN W                          18.500      7.500
     331-06   915     802825984    YEAGLE THOMAS L                          17.500      7.150
     331-06   915     802828236    MEAD WILLIAM D                           16.625      5.500
     331-06   915     802829937    JACKSON FELICIA                          18.250      6.250
     331-06   915     802831586    PIERCE JAMES                             17.125      6.875
     331-06   915     802836015    JONES MEDDIE L                           18.625      8.150
     331-06   915     802839134    LEWIS AYANA                              19.000      8.000
     331-06   915     802841452    MIZELLE RONALD                           17.500      7.000
     331-06   915     802844852    SCOTT SUSAN MARIE                        19.250      8.250
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000



Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     802845164    SPITZMILLER ROGER A JR                  48 SARAH LANE                         WARRENTON
     331-06   915     802852954    HALL JERRY A                            502 RAMSEY LANE                       WINFIELD
     331-06   915     802853580    RYGIEWICZ MARNIE R                      28662 HAMPDEN                         NEW BALTIMORE
     331-06   915     802857805    CRAWFORD LEO R                          ROUTE 14 BOX 254                      LAKE CITY
     331-06   915     802862573    SMITH JOHNNY H                          RT 3 BOX 124                          WARRENTON
     331-06   915     802864942    YANCEY REGINA                           8626 MARK TWAIN                       DETROIT
     331-06   915     802867416    HINSHAW DEBRA S                         4080 NEW SALEM ROAD                   CLIMAX
     331-06   915     802870071    OXENDINE KENDRIA                        504 PARNELL ROAD                      LUMBERTON
     331-06   915     802872747    CARTRETTE JEFFERY                       2895 WALTER TODD ROAD                 CLARENDON
     331-06   915     802879395    KRISHER STEVEN H                        7 GREENVALE DRIVE                     EAST NORTHPORT
     331-06   915     802882779    GIBSON ROBERT GLENN                     1897 HASS DRIVE                       NEWTON
     331-06   915     802888438    GRIFFIN FRANK                           13127 WILFRED                         DETROIT
     331-06   915     802890756    MARTIN KATHY L                          405 EAST MARLEY                       KELLYVILLE
     331-06   915     802893545    SMALLS DAVID L                          32 ORANGE GROVE ROAD                  SAINT HELENA ISLAND
     331-06   915     802895417    CHANCE RICHARD L                        2647 S RYBOLT                         INDIANAPOLIS
     331-06   915     802898338    FELTON REUBIN                           1129 EAST 7TH STREET                  PLAINFIELD
     331-06   915     802899419    ADAMS KENNETH DURWOOD                   1190 MATTHEWS ROAD                    CLAYTON
     331-06   915     802900886    CERISIER GUY                            63 NORFELD BLVD                       ELMONT
     331-06   915     802900977    GEORGE FRANK                            1565 BYAM ROAD                        CHESHIRE
     331-06   915     802901355    MILES TRISHA HILL                       5247 STARMOUNT ROAD                   LIBERTY
     331-06   915     802902502    HARRIS MARILYN L                        RT 2 BOX 434                          WHITNEY
     331-06   915     802904706    IBARRA ANTONIO H                        611 CEDAR ROAD                        WINDSOR
     331-06   915     802905232    RAYMOND MICHAEL                         24 NORTH 21 STREET                    EAST ORANGE
     331-06   915     802907378    COKER RANDALL KEITH                     1501 SAMARIA ROAD                     CLANTON
     331-06   915     802908715    DEBERRY TONY                            168 BROADFIELD ACRES                  DOUGLAS
     331-06   915     802909192    HAYNES ALZENA                           275 HEMLOCK DRIVE                     ATHENS
     331-06   915     802912451    BYRD KATHY L                            934 HARVEST RIDGE DRIVE               PLAINFIELD
     331-06   915     802915371    GARCIA-MORAZ NORMA OBDULI               104 BERRY LANE                        MAGNOLIA
     331-06   915     802915967    REELS JOHN A                            128 KEVIN COURT                       BEAUFORT
     331-06   915     802916981    HENDERSON GEORGE E                      47 SOUTH LYNNBANK ROAD                HENDERSON
     331-06   915     802917492    BENTLEY MARGARET                        289 HANOVER STREET                    BRIDGEPORT
     331-06   915     802917575    KOWALSKI PAULA A                        210 RINALDI DRIVE                     TAYLOR
     331-06   915     802920694    SANDERS KIMBERLY                        2630 STINSON DRIVE                    FORT WAYNE
     331-06   915     802922377    FENNEKEN MARY ANN                       2123 SOUTHEAST 7TH STREET             CAPE CORAL
     331-06   915     802923730    RYAN MISTI                              1703 IVY CHAPEL ROAD                  LITTLE ROCK
     331-06   915     802925958    JORDAN JAMES M                          566 BAXTER ROAD                       ASHFORD
     331-06   915     802932913    KIRK THOMAS L                           974 EXETER RD                         COLUMBUS
     331-06   915     802934554    WOODRUFF BRIAN A                        RD 3 BOX 129                          SUNBURY
     331-06   915     802942888    WHITE LYNN                              6776 WARWICK                          DETROIT
     331-06   915     802942920    MUMMERT ROBIN LYNN                      2349 SPEER BRIDGE ROAD                YADKINVILLE
     331-06   915     802944025    WHITE LATISHA K                         7124 BETHEL ROAD                      FLORENCE
     331-06   915     802944058    CASAZZA JOANN                           515 MIDLAND AVENUE                    PINEBEACH
     331-06   915     802944322    WILLIAMS CARLOS E                       9 BENBRO DRIVE                        PINETOPS
     331-06   915     802944694    KRAUSE DAVID A                          1423 HEINS ROAD                       BLYTHEWOOD
     331-06   915     802947085    WARD DARRYL S SR                        6101 AVENUE O                         BIRMINGHAM
     331-06   915     802948141    BUNDT WALTER                            5891 PIERCE ROAD                      COTTAGEVILLE
     331-06   915     802949693    DANIELS SHIRLEY                         104 LAUREL STREET                     SUMTER
     331-06   915     802950451    HATCHETT CHARLENE                       13710  13712 MCELHATTEN AV            CLEVELAND
     331-06   915     802950477    REITSMA MELISSA L                       909 SOUTH BRADY STREET                ATTICA
     331-06   915     802951418    FLORES MARIO                            4087 STORM OAK                        ELMENDORF
     331-06   915     802951913    TATE LARRY O                            505 CLEARMOUNT DR                     YOUNGSTOWN
     331-06   915     802952085    ISAACS KATHLEEN A                       179 SHARON ACRES LANE                 GASTON
     331-06   915     802953315    CRAIG THOMAS J                          65 MILL STREET                        WILKES BARRE
     331-06   915     802955088    PARHAM JAMES L                          800 BELVIN AVENUE                     DURHAM
     331-06   915     802955229    RILEY TAMMY                             125 TRELL ROAD                        ORANGEBURG
     331-06   915     802955542    JOHNSON STACY A                         RT 4 BOX 875                          DILLWYN
     331-06   915     802955955    GINGRICH MARVIN F                       8 NORTH PARK STREET                   RICHLAND
     331-06   915     802956763    OATES JOAN P                            422 TRAPPER AVENUE                    CLINTON
     331-06   915     802957373    NOONAN CHARLES                          915 BRYANT AVENUE                     BRONX
     331-06   915     802957423    JOHNSON JEFFREY                         6604 NORTH DRIVE                      JENISON
</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>
     331-06   915     802845164    SPITZMILLER ROGER A JR                    MO    63383          40,600.00         40,600.00
     331-06   915     802852954    HALL JERRY A                              TN    37892          44,000.00         43,988.10
     331-06   915     802853580    RYGIEWICZ MARNIE R                        MI    48047         126,750.00        126,609.42
     331-06   915     802857805    CRAWFORD LEO R                            FL    32024          49,762.00         49,737.77
     331-06   915     802862573    SMITH JOHNNY H                            NC    27589          75,200.00         75,200.00
     331-06   915     802864942    YANCEY REGINA                             MI    48228          42,250.00         42,250.00
     331-06   915     802867416    HINSHAW DEBRA S                           NC    27233          38,250.00         38,218.73
     331-06   915     802870071    OXENDINE KENDRIA                          NC    28358          44,250.00         44,250.00
     331-06   915     802872747    CARTRETTE JEFFERY                         NC    28432          17,500.00         17,294.97
     331-06   915     802879395    KRISHER STEVEN H                          NY    11731         229,500.00        229,295.44
     331-06   915     802882779    GIBSON ROBERT GLENN                       NC    28658          78,400.00         78,354.12
     331-06   915     802888438    GRIFFIN FRANK                             MI    48213          36,000.00         36,000.00
     331-06   915     802890756    MARTIN KATHY L                            OK    74039          31,725.00         31,697.87
     331-06   915     802893545    SMALLS DAVID L                            SC    29920          52,500.00         52,463.61
     331-06   915     802895417    CHANCE RICHARD L                          IN    46241          38,000.00         37,987.17
     331-06   915     802898338    FELTON REUBIN                             NJ    07062         148,500.00        148,456.31
     331-06   915     802899419    ADAMS KENNETH DURWOOD                     NC    27520          67,500.00         67,500.00
     331-06   915     802900886    CERISIER GUY                              NY    11003         213,300.00        213,215.24
     331-06   915     802900977    GEORGE FRANK                              CT    06410         157,500.00        157,393.14
     331-06   915     802901355    MILES TRISHA HILL                         NC    27298          96,000.00         95,973.29
     331-06   915     802902502    HARRIS MARILYN L                          TX    76692          24,150.00         23,942.05
     331-06   915     802904706    IBARRA ANTONIO H                          SC    29856          60,000.00         60,000.00
     331-06   915     802905232    RAYMOND MICHAEL                           NJ    07019          61,750.00         61,717.99
     331-06   915     802907378    COKER RANDALL KEITH                       AL    35045          42,000.00         41,967.19
     331-06   915     802908715    DEBERRY TONY                              GA    31533          65,600.00         65,583.21
     331-06   915     802909192    HAYNES ALZENA                             GA    30601          76,000.00         75,982.62
     331-06   915     802912451    BYRD KATHY L                              IN    46168         155,550.00        155,447.32
     331-06   915     802915371    GARCIA-MORAZ NORMA OBDULI                 NC    28349          72,750.00         72,750.00
     331-06   915     802915967    REELS JOHN A                              NC    28516          49,300.00         49,273.17
     331-06   915     802916981    HENDERSON GEORGE E                        NC    27536          87,779.00         87,779.00
     331-06   915     802917492    BENTLEY MARGARET                          CT    06605          47,450.00         47,419.76
     331-06   915     802917575    KOWALSKI PAULA A                          PA    18517         120,000.00        119,835.09
     331-06   915     802920694    SANDERS KIMBERLY                          IN    46816          64,600.00         64,570.30
     331-06   915     802922377    FENNEKEN MARY ANN                         FL    33990          60,000.00         59,950.78
     331-06   915     802923730    RYAN MISTI                                AR    72206          48,800.00         48,784.83
     331-06   915     802925958    JORDAN JAMES M                            AL    36312          64,000.00         63,982.68
     331-06   915     802932913    KIRK THOMAS L                             OH    43213          51,000.00         50,975.20
     331-06   915     802934554    WOODRUFF BRIAN A                          PA    17801          58,500.00         58,442.23
     331-06   915     802942888    WHITE LYNN                                MI    48228          68,000.00         68,000.00
     331-06   915     802942920    MUMMERT ROBIN LYNN                        NC    27055          52,631.00         52,620.26
     331-06   915     802944025    WHITE LATISHA K                           SC    29505          63,750.00         63,730.72
     331-06   915     802944058    CASAZZA JOANN                             NJ    08741         163,200.00        163,200.00
     331-06   915     802944322    WILLIAMS CARLOS E                         NC    27864          83,300.00         83,274.10
     331-06   915     802944694    KRAUSE DAVID A                            SC    29016          76,316.00         76,286.48
     331-06   915     802947085    WARD DARRYL S SR                          AL    35228          51,200.00         51,182.80
     331-06   915     802948141    BUNDT WALTER                              SC    29435          66,750.00         66,732.92
     331-06   915     802949693    DANIELS SHIRLEY                           SC    29150          33,750.00         33,735.47
     331-06   915     802950451    HATCHETT CHARLENE                         OH    44110          67,500.00         67,500.00
     331-06   915     802950477    REITSMA MELISSA L                         IN    47918          46,500.00         46,469.30
     331-06   915     802951418    FLORES MARIO                              TX    78112          32,080.00         32,044.93
     331-06   915     802951913    TATE LARRY O                              OH    44511          43,550.00         43,550.00
     331-06   915     802952085    ISAACS KATHLEEN A                         SC    29053          41,250.00         41,250.00
     331-06   915     802953315    CRAIG THOMAS J                            PA    18702          62,010.00         62,010.00
     331-06   915     802955088    PARHAM JAMES L                            NC    27707          77,350.00         77,350.00
     331-06   915     802955229    RILEY TAMMY                               SC    29115          59,500.00         59,475.05
     331-06   915     802955542    JOHNSON STACY A                           VA    23936          53,975.00         53,955.75
     331-06   915     802955955    GINGRICH MARVIN F                         PA    17087          61,700.00         61,700.00
     331-06   915     802956763    OATES JOAN P                              NC    28328          58,772.00         58,759.35
     331-06   915     802957373    NOONAN CHARLES                            NY    10469         198,000.00        197,946.42
     331-06   915     802957423    JOHNSON JEFFREY                           MI    49428          96,000.00         95,959.46
</TABLE>


<TABLE>
<CAPTION>
                                                                             First                     Initial    Minimum
                                                                            Payment      Maturity     Mortgage    Mortgage
Pool ID       Inv      Account        Name                                    Date         Date         Rate        Rate
-----------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>          <C>           <C>         <C>
     331-06   915     802845164    SPITZMILLER ROGER A JR                  04/01/2000   03/01/2030     12.750      11.750
     331-06   915     802852954    HALL JERRY A                            03/01/2000   02/01/2030     12.250      11.250
     331-06   915     802853580    RYGIEWICZ MARNIE R                      02/01/2000   01/01/2030     10.875       9.875
     331-06   915     802857805    CRAWFORD LEO R                          04/01/2000   03/01/2025     12.500      11.500
     331-06   915     802862573    SMITH JOHNNY H                          05/01/2000   04/01/2030     13.000      12.000
     331-06   915     802864942    YANCEY REGINA                           05/01/2000   04/01/2030     12.000      11.000
     331-06   915     802867416    HINSHAW DEBRA S                         03/01/2000   02/01/2025     13.500      12.500
     331-06   915     802870071    OXENDINE KENDRIA                        05/01/2000   04/01/2025     13.500      12.500
     331-06   915     802872747    CARTRETTE JEFFERY                       03/01/2000   02/01/2010     14.000      13.000
     331-06   915     802879395    KRISHER STEVEN H                        02/01/2000   01/01/2030     11.875      10.875
     331-06   915     802882779    GIBSON ROBERT GLENN                     02/01/2000   01/01/2030     13.750      12.750
     331-06   915     802888438    GRIFFIN FRANK                           05/01/2000   04/01/2030     10.500       9.500
     331-06   915     802890756    MARTIN KATHY L                          03/01/2000   02/01/2025     13.250      12.250
     331-06   915     802893545    SMALLS DAVID L                          02/01/2000   01/01/2030     13.000      12.000
     331-06   915     802895417    CHANCE RICHARD L                        04/01/2000   03/01/2030     11.250      10.250
     331-06   915     802898338    FELTON REUBIN                           04/01/2000   03/01/2030     11.875      10.875
     331-06   915     802899419    ADAMS KENNETH DURWOOD                   05/01/2000   04/01/2030     12.500      11.500
     331-06   915     802900886    CERISIER GUY                            04/01/2000   03/01/2030     10.500       9.500
     331-06   915     802900977    GEORGE FRANK                            03/01/2000   02/01/2030     11.250      10.250
     331-06   915     802901355    MILES TRISHA HILL                       04/01/2000   03/01/2030     12.125      11.125
     331-06   915     802902502    HARRIS MARILYN L                        03/01/2000   02/01/2010     14.250      13.250
     331-06   915     802904706    IBARRA ANTONIO H                        05/01/2000   04/01/2030     13.000      12.000
     331-06   915     802905232    RAYMOND MICHAEL                         04/01/2000   03/01/2030      9.250       8.250
     331-06   915     802907378    COKER RANDALL KEITH                     03/01/2000   02/01/2025     13.750      12.750
     331-06   915     802908715    DEBERRY TONY                            04/01/2000   03/01/2030     12.500      11.500
     331-06   915     802909192    HAYNES ALZENA                           04/01/2000   03/01/2030     13.000      12.000
     331-06   915     802912451    BYRD KATHY L                            05/01/2000   04/01/2030     11.375      10.375
     331-06   915     802915371    GARCIA-MORAZ NORMA OBDULI               05/01/2000   04/01/2030     13.500      12.500
     331-06   915     802915967    REELS JOHN A                            04/01/2000   03/01/2025     11.875      10.875
     331-06   915     802916981    HENDERSON GEORGE E                      05/01/2000   04/01/2030     11.625      10.625
     331-06   915     802917492    BENTLEY MARGARET                        02/01/2000   01/01/2030     13.375      12.375
     331-06   915     802917575    KOWALSKI PAULA A                        02/01/2000   01/01/2030      9.875       8.875
     331-06   915     802920694    SANDERS KIMBERLY                        05/01/2000   04/01/2030     13.000      12.000
     331-06   915     802922377    FENNEKEN MARY ANN                       02/01/2000   01/01/2030     12.250      11.250
     331-06   915     802923730    RYAN MISTI                              04/01/2000   03/01/2030     11.625      10.625
     331-06   915     802925958    JORDAN JAMES M                          04/01/2000   03/01/2030     12.250      11.250
     331-06   915     802932913    KIRK THOMAS L                           05/01/2000   04/01/2030     12.750      11.750
     331-06   915     802934554    WOODRUFF BRIAN A                        02/01/2000   01/01/2030     11.375      10.375
     331-06   915     802942888    WHITE LYNN                              05/01/2000   04/01/2030     13.250      12.250
     331-06   915     802942920    MUMMERT ROBIN LYNN                      04/01/2000   03/01/2030     13.500      12.500
     331-06   915     802944025    WHITE LATISHA K                         04/01/2000   03/01/2030     11.750      10.750
     331-06   915     802944058    CASAZZA JOANN                           05/01/2000   04/01/2030     13.000      12.000
     331-06   915     802944322    WILLIAMS CARLOS E                       04/01/2000   03/01/2030     11.625      10.625
     331-06   915     802944694    KRAUSE DAVID A                          04/01/2000   03/01/2030     10.625       9.625
     331-06   915     802947085    WARD DARRYL S SR                        03/01/2000   02/01/2030     14.375      13.375
     331-06   915     802948141    BUNDT WALTER                            04/01/2000   03/01/2030     12.500      11.500
     331-06   915     802949693    DANIELS SHIRLEY                         04/01/2000   03/01/2030     10.125       9.125
     331-06   915     802950451    HATCHETT CHARLENE                       05/01/2000   04/01/2030     11.000      10.000
     331-06   915     802950477    REITSMA MELISSA L                       04/01/2000   03/01/2030     11.375      10.375
     331-06   915     802951418    FLORES MARIO                            03/01/2000   02/01/2025     11.875      10.875
     331-06   915     802951913    TATE LARRY O                            05/01/2000   04/01/2030     12.250      11.250
     331-06   915     802952085    ISAACS KATHLEEN A                       05/01/2000   04/01/2025     13.750      12.750
     331-06   915     802953315    CRAIG THOMAS J                          05/01/2000   04/01/2030     10.750       9.750
     331-06   915     802955088    PARHAM JAMES L                          04/01/2000   03/01/2030     12.250      11.250
     331-06   915     802955229    RILEY TAMMY                             04/01/2000   03/01/2030     10.250       9.250
     331-06   915     802955542    JOHNSON STACY A                         05/01/2000   04/01/2030     11.000      10.000
     331-06   915     802955955    GINGRICH MARVIN F                       05/01/2000   04/01/2030     11.750      10.750
     331-06   915     802956763    OATES JOAN P                            04/01/2000   03/01/2030     13.500      12.500
     331-06   915     802957373    NOONAN CHARLES                          04/01/2000   03/01/2030     12.250      11.250
     331-06   915     802957423    JOHNSON JEFFREY                         02/01/2000   01/01/2030     13.375      12.375
</TABLE>


<TABLE>
<CAPTION>

                                                                           Maximum
                                                                           Mortgage     Gross
Pool ID       Inv      Account        Name                                   Rate      Margin
---------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>         <C>
     331-06   915     802845164    SPITZMILLER ROGER A JR                   18.750      7.250
     331-06   915     802852954    HALL JERRY A                             18.250      8.000
     331-06   915     802853580    RYGIEWICZ MARNIE R                       16.875      6.400
     331-06   915     802857805    CRAWFORD LEO R                           18.500      8.000
     331-06   915     802862573    SMITH JOHNNY H                           19.000      7.250
     331-06   915     802864942    YANCEY REGINA                            18.000      7.250
     331-06   915     802867416    HINSHAW DEBRA S                          19.500      8.250
     331-06   915     802870071    OXENDINE KENDRIA                         19.500      8.500
     331-06   915     802872747    CARTRETTE JEFFERY                        20.000      9.500
     331-06   915     802879395    KRISHER STEVEN H                         17.875      7.200
     331-06   915     802882779    GIBSON ROBERT GLENN                      19.750      9.250
     331-06   915     802888438    GRIFFIN FRANK                            16.500      5.750
     331-06   915     802890756    MARTIN KATHY L                           19.250      8.250
     331-06   915     802893545    SMALLS DAVID L                           19.000      8.500
     331-06   915     802895417    CHANCE RICHARD L                         17.250      5.750
     331-06   915     802898338    FELTON REUBIN                            17.875      7.325
     331-06   915     802899419    ADAMS KENNETH DURWOOD                    18.500      7.000
     331-06   915     802900886    CERISIER GUY                             16.500      6.250
     331-06   915     802900977    GEORGE FRANK                             17.250      7.150
     331-06   915     802901355    MILES TRISHA HILL                        18.125      7.125
     331-06   915     802902502    HARRIS MARILYN L                         20.250      9.750
     331-06   915     802904706    IBARRA ANTONIO H                         19.000      8.000
     331-06   915     802905232    RAYMOND MICHAEL                          15.250      5.300
     331-06   915     802907378    COKER RANDALL KEITH                      19.750      9.250
     331-06   915     802908715    DEBERRY TONY                             18.500      6.500
     331-06   915     802909192    HAYNES ALZENA                            19.000      7.250
     331-06   915     802912451    BYRD KATHY L                             17.375      6.500
     331-06   915     802915371    GARCIA-MORAZ NORMA OBDULI                19.500      8.500
     331-06   915     802915967    REELS JOHN A                             17.875      7.250
     331-06   915     802916981    HENDERSON GEORGE E                       17.625      6.750
     331-06   915     802917492    BENTLEY MARGARET                         19.375      8.550
     331-06   915     802917575    KOWALSKI PAULA A                         15.875      5.425
     331-06   915     802920694    SANDERS KIMBERLY                         19.000      7.250
     331-06   915     802922377    FENNEKEN MARY ANN                        18.250      7.500
     331-06   915     802923730    RYAN MISTI                               17.625      7.000
     331-06   915     802925958    JORDAN JAMES M                           18.250      6.250
     331-06   915     802932913    KIRK THOMAS L                            18.750      8.000
     331-06   915     802934554    WOODRUFF BRIAN A                         17.375      6.900
     331-06   915     802942888    WHITE LYNN                               19.250      7.900
     331-06   915     802942920    MUMMERT ROBIN LYNN                       19.500      8.500
     331-06   915     802944025    WHITE LATISHA K                          17.750      7.250
     331-06   915     802944058    CASAZZA JOANN                            19.000      7.775
     331-06   915     802944322    WILLIAMS CARLOS E                        17.625      7.250
     331-06   915     802944694    KRAUSE DAVID A                           16.625      6.000
     331-06   915     802947085    WARD DARRYL S SR                         20.375      9.800
     331-06   915     802948141    BUNDT WALTER                             18.500      8.000
     331-06   915     802949693    DANIELS SHIRLEY                          16.125      5.500
     331-06   915     802950451    HATCHETT CHARLENE                        17.000      6.250
     331-06   915     802950477    REITSMA MELISSA L                        17.375      5.875
     331-06   915     802951418    FLORES MARIO                             17.875      7.250
     331-06   915     802951913    TATE LARRY O                             18.250      6.750
     331-06   915     802952085    ISAACS KATHLEEN A                        19.750      8.000
     331-06   915     802953315    CRAIG THOMAS J                           16.750      5.975
     331-06   915     802955088    PARHAM JAMES L                           18.250      7.650
     331-06   915     802955229    RILEY TAMMY                              16.250      5.625
     331-06   915     802955542    JOHNSON STACY A                          17.000      6.750
     331-06   915     802955955    GINGRICH MARVIN F                        17.750      6.300
     331-06   915     802956763    OATES JOAN P                             19.500      9.000
     331-06   915     802957373    NOONAN CHARLES                           18.250      7.350
     331-06   915     802957423    JOHNSON JEFFREY                          19.375      8.900
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000



Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     802957811    KARIKO FADIA                            29791 FOX CLUB DR                     FARMINGTON HILLS
     331-06   915     802958090    WILLIAMS MARK T                         RT 4 BOX 273                          CHARLES TOWN
     331-06   915     802959783    DANIELS STEPHEN R                       2614 GRANT AVENUE                     CLAYMONT
     331-06   915     802960443    MITCHELL J W                            297 WALKER ROAD                       FITZGERALD
     331-06   915     802962977    SLYFIELD THOMAS H                       149 SOUTH GROVE                       YPSILANTI
     331-06   915     802963546    TAYLOR DIANA                            140 DUNNINGS ROAD                     HARLEYVILLE
     331-06   915     802964403    JOHNSON KARI S                          701 VIRGINIA COURT                    PENROSE
     331-06   915     802966648    DRAYTON LAKITA                          48 RASPBERRY LANE                     LUMBERTON
     331-06   915     802967604    MONROE RONALD M                         75 UNION ST                           HILLSDALE
     331-06   915     802969303    GILLESPIE EDWARD H                      546 CEDAR FORK CHURCH ROAD            BEULAVILLE
     331-06   915     802969493    COOPER SHIRLEY                          614 N CENTRAL AVE                     CHICAGO
     331-06   915     802970681    PULLIAM WILLIAM                         327 NARROW GAUGE ROAD                 REIDSVILLE
     331-06   915     802971804    BROUSSARD WADE ANTHONY                  615 PAULA DRIVE                       DELCAMBRE
     331-06   915     802973172    JENKINS ANGELA                          150 COFFIN POINT ROAD                 SAINT HELENA ISLAND
     331-06   915     802974345    SEABOLT GARY W                          1612 PERDUE STREET                    LAFAYETTE
     331-06   915     802976530    LUNA RAMIRO                             42 11 157TH STREET                    FLUSHING
     331-06   915     802978213    COOPER BERNICE                          31 CLEVELAND AVENUE                   NEWARK
     331-06   915     802978767    WILSON JANNA L                          4962 E HARVARD                        CLARKSTON
     331-06   915     802979328    BOATWRIGHT BETTY S                      559 JACOBS CIRCLE                     DOUGLAS
     331-06   915     802980235    BANKS JOYCE A                           3833 CARROLLTON AVENUE                INDIANAPOLIS
     331-06   915     802980466    LOWERY DONALD DWAYNE                    149 COLUMBUS DR                       MT GILEAD
     331-06   915     802980573    DONLEN MELISSA A                        47 STATE ROAD                         BRANCHDALE
     331-06   915     802981407    BAUGHN TERRY                            69 PINE STREET                        JIM THORPE
     331-06   915     802981688    HOWARD LAVERNE                          108 MARILYN AVENUE                    BUENA VISTA
     331-06   915     802984328    ALEXANDER GA VIRGIL JR                  6615 NW 61ST AVENUE                   OCALA
     331-06   915     802987321    SPIRES HATTIE M                         2523 W GRUNEWALD ST                   BLUE ISLAND
     331-06   915     802988279    CAMPBELL MABLE                          2421 GOLF COURSE ROAD                 WHITEVILLE
     331-06   915     802989343    BROOKSHIRE JUDY                         274 WATER PLANT ROAD                  COMMERCE
     331-06   915     802989970    WALKER DIANA                            16 STILL POND LANE                    CAMERON
     331-06   915     802990325    ANDERSON JANICE M                       267 BROKER RD                         DOUGLAS
     331-06   915     802991760    FANNING JEFFREY ALAN                    16738 COLONIAL DRIVE                  FONTANA
     331-06   915     802992420    TAYLOR RICKY A                          225 MORAY ROAD                        ALMA
     331-06   915     802992719    COOPER DUANE J JR                       167 HONTZ ROAD                        SHICKSHINNY
     331-06   915     802992768    JOHNSON JANICE                          201 TIPPIN DRIVE                      DOUGLAS
     331-06   915     802992842    PERKINS LOUIE                           830 FOXBORO ROAD                      MARION
     331-06   915     802993048    HILL RICHARD R                          1719 ELAINE RD                        COLUMBUS
     331-06   915     802994293    TOMA YUSRA                              4776 BLOOMFIELD DR                    STERLING HEIGHTS
     331-06   915     802995738    HENDRY ROBERT L                         5902 AXELROD ROAD                     TAMPA
     331-06   915     802995860    COLLINS NATHAN L                        70 M&M AVENUE                         FARSON
     331-06   915     802996751    FOGGIE RONALD                           4532 EVANSDALE ROAD                   WILSON
     331-06   915     802996926    RAMIREZ-PERE ARMANDO                    18071 BISCAYNE BOULEVARD,             AVENTURA
     331-06   915     802998427    FREDERICK BRENDA                        12347 E STATE FAIR                    DETROIT
     331-06   915     802998534    GARCIA SLY                              1021 SW 93 PLACE                      MIAMI
     331-06   915     802999425    REILLY CASSANDRA                        302 LARCH COURT                       RARITAN TOWNSHIP
     331-06   915     803000041    SILVA LORI A                            14306 DUNDEE                          RIVERVIEW
     331-06   915     803001023    DODD JACKIE FRED JR                     79 COUNTY ROAD 924                    COLLINSVILLE
     331-06   915     803002153    WHEELER ANTHONY Q                       LOT 4 WHITE OAK LANE                  CONWAY
     331-06   915     803002773    GREGORY CHIQUITA                        5071 LIN HILL                         SWARTZ CREEK
     331-06   915     803003045    DAVIS REBECCA F                         1984 BIRDCAGE ROAD                    CHADBOURN
     331-06   915     803003102    WILLIAMS CLAUDE                         309 RAPID                             PONTIAC
     331-06   915     803005180    JONES ROGER M                           108 JOHNSON HORN ROAD                 ST GEORGE
     331-06   915     803005693    UNGER BONITA                            4001 MAPLE ISLAND RD                  TWIN LAKE
     331-06   915     803005941    DUCK WILLIAM E                          4595 NORTHWEST 170TH ST               TRENTON
     331-06   915     803006923    BARRETT MICHAEL                         619 WOODLAWN AVE                      ROCKFORD
     331-06   915     803010610    HARRIS JAMES C                          56 TRUESDALE LAKE DRIVE               SOUTH SALEM
     331-06   915     803011063    DENNIS BENJAMIN                         128 SOUTH POINTE DRIVE                DOUGLAS
     331-06   915     803012103    BLANCHARD RAYMOND W JR                  3127 RIDGE ROAD                       WHITE LAKE
     331-06   915     803012418    FLORES EFRAIN                           3350 TOLLAN DRIVE                     ELOY/TOLTEC
     331-06   915     803012541    SMITH BRIAN M                           36 COOPER STREET                      NORTH PROVIDENCE
     331-06   915     803014166    GADDIST MARY A                          493 LANGLEY AVENUE                    WEST HEMPSTEAD
</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>
     331-06   915     802957811    KARIKO FADIA                              MI    48331         266,050.00        265,938.43
     331-06   915     802958090    WILLIAMS MARK T                           WV    25414          78,000.00         77,978.89
     331-06   915     802959783    DANIELS STEPHEN R                         DE    19703         121,550.00        121,450.33
     331-06   915     802960443    MITCHELL J W                              GA    31750          69,600.00         69,578.95
     331-06   915     802962977    SLYFIELD THOMAS H                         MI    48197          58,100.00         58,080.38
     331-06   915     802963546    TAYLOR DIANA                              SC    29448          48,000.00         47,945.14
     331-06   915     802964403    JOHNSON KARI S                            CO    81240          53,250.00         53,219.72
     331-06   915     802966648    DRAYTON LAKITA                            NC    28358          57,375.00         57,357.82
     331-06   915     802967604    MONROE RONALD M                           MI    49242          54,600.00         54,585.63
     331-06   915     802969303    GILLESPIE EDWARD H                        NC    28518          76,500.00         76,484.39
     331-06   915     802969493    COOPER SHIRLEY                            IL    60624         104,000.00        104,000.00
     331-06   915     802970681    PULLIAM WILLIAM                           NC    27320         128,000.00        128,000.00
     331-06   915     802971804    BROUSSARD WADE ANTHONY                    LA    70528          46,750.00         46,750.00
     331-06   915     802973172    JENKINS ANGELA                            SC    29920          60,000.00         59,980.00
     331-06   915     802974345    SEABOLT GARY W                            IN    47905          63,750.00         63,720.69
     331-06   915     802976530    LUNA RAMIRO                               NY    11355         265,000.00        264,900.24
     331-06   915     802978213    COOPER BERNICE                            NJ    07106         127,500.00        127,459.25
     331-06   915     802978767    WILSON JANNA L                            MI    48348         100,000.00        100,000.00
     331-06   915     802979328    BOATWRIGHT BETTY S                        GA    31533          50,065.00         50,037.02
     331-06   915     802980235    BANKS JOYCE A                             IN    46205          60,450.00         60,450.00
     331-06   915     802980466    LOWERY DONALD DWAYNE                      NC    27306         101,583.00        101,541.53
     331-06   915     802980573    DONLEN MELISSA A                          PA    17923          32,396.00         32,388.37
     331-06   915     802981407    BAUGHN TERRY                              PA    18229          68,400.00         68,326.26
     331-06   915     802981688    HOWARD LAVERNE                            NJ    08310          98,880.00         98,831.91
     331-06   915     802984328    ALEXANDER GA VIRGIL JR                    FL    34480          82,400.00         82,400.00
     331-06   915     802987321    SPIRES HATTIE M                           IL    60406         165,750.00        165,716.16
     331-06   915     802988279    CAMPBELL MABLE                            NC    28472          61,480.00         61,480.00
     331-06   915     802989343    BROOKSHIRE JUDY                           GA    30529          70,000.00         69,972.92
     331-06   915     802989970    WALKER DIANA                              NC    28326          73,600.00         73,600.00
     331-06   915     802990325    ANDERSON JANICE M                         GA    31533          54,400.00         54,386.83
     331-06   915     802991760    FANNING JEFFREY ALAN                      CA    92336         168,696.00        168,696.00
     331-06   915     802992420    TAYLOR RICKY A                            GA    31510          46,800.00         46,765.48
     331-06   915     802992719    COOPER DUANE J JR                         PA    18655          32,000.00         31,926.14
     331-06   915     802992768    JOHNSON JANICE                            GA    31533          68,850.00         68,850.00
     331-06   915     802992842    PERKINS LOUIE                             SC    29571          73,200.00         73,200.00
     331-06   915     802993048    HILL RICHARD R                            OH    43227          64,000.00         64,000.00
     331-06   915     802994293    TOMA YUSRA                                MI    48310         156,000.00        155,907.77
     331-06   915     802995738    HENDRY ROBERT L                           FL    33634          62,400.00         62,400.00
     331-06   915     802995860    COLLINS NATHAN L                          WY    82932          74,800.00         74,746.41
     331-06   915     802996751    FOGGIE RONALD                             NC    27893          73,100.00         73,078.50
     331-06   915     802996926    RAMIREZ-PERE ARMANDO                      FL    33160          68,800.00         68,771.91
     331-06   915     802998427    FREDERICK BRENDA                          MI    48205          45,600.00         45,588.33
     331-06   915     802998534    GARCIA SLY                                FL    33174         127,500.00        127,461.44
     331-06   915     802999425    REILLY CASSANDRA                          NJ    08822          78,500.00         78,478.75
     331-06   915     803000041    SILVA LORI A                              MI    48192         136,000.00        136,000.00
     331-06   915     803001023    DODD JACKIE FRED JR                       AL    35961          29,750.00         29,721.42
     331-06   915     803002153    WHEELER ANTHONY Q                         SC    29526          82,400.00         82,377.70
     331-06   915     803002773    GREGORY CHIQUITA                          MI    48473         139,500.00        139,410.40
     331-06   915     803003045    DAVIS REBECCA F                           NC    28431          73,600.00         73,600.00
     331-06   915     803003102    WILLIAMS CLAUDE                           MI    48341          63,000.00         62,974.28
     331-06   915     803005180    JONES ROGER M                             SC    29018          51,750.00         51,705.23
     331-06   915     803005693    UNGER BONITA                              MI    49457          49,500.00         49,381.27
     331-06   915     803005941    DUCK WILLIAM E                            FL    32693          64,200.00         64,200.00
     331-06   915     803006923    BARRETT MICHAEL                           IL    61103          34,000.00         33,992.45
     331-06   915     803010610    HARRIS JAMES C                            NY    10590         217,500.00        217,391.19
     331-06   915     803011063    DENNIS BENJAMIN                           GA    31533          42,800.00         42,760.83
     331-06   915     803012103    BLANCHARD RAYMOND W JR                    MI    48383         250,000.00        250,000.00
     331-06   915     803012418    FLORES EFRAIN                             AZ    85231          25,500.00         25,467.67
     331-06   915     803012541    SMITH BRIAN M                             RI    02904          78,400.00         78,325.04
     331-06   915     803014166    GADDIST MARY A                            NY    11552         207,000.00        206,940.77
</TABLE>


<TABLE>
<CAPTION>
                                                                             First                     Initial    Minimum
                                                                            Payment      Maturity     Mortgage    Mortgage
Pool ID       Inv      Account        Name                                    Date         Date         Rate        Rate
-----------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>          <C>            <C>        <C>
     331-06   915     802957811    KARIKO FADIA                            04/01/2000   03/01/2030     10.250       9.250
     331-06   915     802958090    WILLIAMS MARK T                         04/01/2000   03/01/2030     12.250      11.250
     331-06   915     802959783    DANIELS STEPHEN R                       03/01/2000   02/01/2030     10.375       9.375
     331-06   915     802960443    MITCHELL J W                            04/01/2000   03/01/2030     11.750      10.750
     331-06   915     802962977    SLYFIELD THOMAS H                       04/01/2000   03/01/2030     11.250      10.250
     331-06   915     802963546    TAYLOR DIANA                            03/01/2000   02/01/2025     11.625      10.625
     331-06   915     802964403    JOHNSON KARI S                          02/01/2000   01/01/2030     13.875      12.875
     331-06   915     802966648    DRAYTON LAKITA                          04/01/2000   03/01/2030     11.625      10.625
     331-06   915     802967604    MONROE RONALD M                         04/01/2000   03/01/2030     12.375      11.375
     331-06   915     802969303    GILLESPIE EDWARD H                      04/01/2000   03/01/2030     13.500      12.500
     331-06   915     802969493    COOPER SHIRLEY                          05/01/2000   04/01/2030     12.250      11.250
     331-06   915     802970681    PULLIAM WILLIAM                         05/01/2000   04/01/2030     12.250      11.250
     331-06   915     802971804    BROUSSARD WADE ANTHONY                  04/01/2000   03/01/2025     11.000      10.000
     331-06   915     802973172    JENKINS ANGELA                          04/01/2000   03/01/2030     12.000      11.000
     331-06   915     802974345    SEABOLT GARY W                          05/01/2000   04/01/2030     13.000      12.000
     331-06   915     802976530    LUNA RAMIRO                             04/01/2000   03/01/2030     10.750       9.750
     331-06   915     802978213    COOPER BERNICE                          04/01/2000   03/01/2030     11.500      10.500
     331-06   915     802978767    WILSON JANNA L                          04/01/2000   03/01/2030     13.625      12.625
     331-06   915     802979328    BOATWRIGHT BETTY S                      03/01/2000   02/01/2030     12.250      11.250
     331-06   915     802980235    BANKS JOYCE A                           05/01/2000   04/01/2030     12.625      11.625
     331-06   915     802980466    LOWERY DONALD DWAYNE                    04/01/2000   03/01/2030     10.375       9.375
     331-06   915     802980573    DONLEN MELISSA A                        04/01/2000   03/01/2030     12.875      11.875
     331-06   915     802981407    BAUGHN TERRY                            04/01/2000   03/01/2030     11.125      10.125
     331-06   915     802981688    HOWARD LAVERNE                          03/01/2000   02/01/2030     12.750      11.750
     331-06   915     802984328    ALEXANDER GA VIRGIL JR                  04/01/2000   03/01/2030     11.750      10.750
     331-06   915     802987321    SPIRES HATTIE M                         04/01/2000   03/01/2030     13.500      12.500
     331-06   915     802988279    CAMPBELL MABLE                          05/01/2000   04/01/2030     11.375      10.375
     331-06   915     802989343    BROOKSHIRE JUDY                         04/01/2000   03/01/2030     10.625       9.625
     331-06   915     802989970    WALKER DIANA                            05/01/2000   04/01/2030     13.000      12.000
     331-06   915     802990325    ANDERSON JANICE M                       03/01/2000   02/01/2030     12.750      11.750
     331-06   915     802991760    FANNING JEFFREY ALAN                    05/01/2000   04/01/2030     10.375       9.375
     331-06   915     802992420    TAYLOR RICKY A                          04/01/2000   03/01/2025     10.125       9.125
     331-06   915     802992719    COOPER DUANE J JR                       03/01/2000   02/01/2025     11.625      10.625
     331-06   915     802992768    JOHNSON JANICE                          05/01/2000   04/01/2030     11.375      10.375
     331-06   915     802992842    PERKINS LOUIE                           05/01/2000   04/01/2030     10.625       9.625
     331-06   915     802993048    HILL RICHARD R                          05/01/2000   04/01/2030     12.250      11.250
     331-06   915     802994293    TOMA YUSRA                              03/01/2000   02/01/2030     11.875      10.875
     331-06   915     802995738    HENDRY ROBERT L                         05/01/2000   04/01/2030     11.375      10.375
     331-06   915     802995860    COLLINS NATHAN L                        03/01/2000   02/01/2030     11.000      10.000
     331-06   915     802996751    FOGGIE RONALD                           04/01/2000   03/01/2030     11.875      10.875
     331-06   915     802996926    RAMIREZ-PERE ARMANDO                    04/01/2000   03/01/2030     10.375       9.375
     331-06   915     802998427    FREDERICK BRENDA                        04/01/2000   03/01/2030     12.500      11.500
     331-06   915     802998534    GARCIA SLY                              04/01/2000   03/01/2030     11.750      10.750
     331-06   915     802999425    REILLY CASSANDRA                        04/01/2000   03/01/2030     12.250      11.250
     331-06   915     803000041    SILVA LORI A                            04/01/2000   03/01/2030     13.125      12.125
     331-06   915     803001023    DODD JACKIE FRED JR                     04/01/2000   03/01/2020     12.375      11.375
     331-06   915     803002153    WHEELER ANTHONY Q                       04/01/2000   03/01/2030     12.250      11.250
     331-06   915     803002773    GREGORY CHIQUITA                        03/01/2000   02/01/2030     11.500      10.500
     331-06   915     803003045    DAVIS REBECCA F                         05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803003102    WILLIAMS CLAUDE                         04/01/2000   03/01/2030     10.375       9.375
     331-06   915     803005180    JONES ROGER M                           04/01/2000   03/01/2030     10.125       9.125
     331-06   915     803005693    UNGER BONITA                            03/01/2000   02/01/2020     10.750       9.750
     331-06   915     803005941    DUCK WILLIAM E                          04/01/2000   03/01/2030     10.500       9.500
     331-06   915     803006923    BARRETT MICHAEL                         04/01/2000   03/01/2030     13.125      12.125
     331-06   915     803010610    HARRIS JAMES C                          04/01/2000   03/01/2030     12.625      11.625
     331-06   915     803011063    DENNIS BENJAMIN                         03/01/2000   02/01/2025     12.875      11.875
     331-06   915     803012103    BLANCHARD RAYMOND W JR                  05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803012418    FLORES EFRAIN                           04/01/2000   03/01/2025     11.750      10.750
     331-06   915     803012541    SMITH BRIAN M                           01/01/2000   12/01/2029     12.875      11.875
     331-06   915     803014166    GADDIST MARY A                          04/01/2000   03/01/2030     12.000      11.000
</TABLE>

<TABLE>
<CAPTION>

                                                                           Maximum
                                                                           Mortgage     Gross
Pool ID       Inv      Account        Name                                   Rate      Margin
---------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>         <C>
     331-06   915     802957811    KARIKO FADIA                             16.250      6.275
     331-06   915     802958090    WILLIAMS MARK T                          18.250      7.750
     331-06   915     802959783    DANIELS STEPHEN R                        16.375      6.300
     331-06   915     802960443    MITCHELL J W                             17.750      6.500
     331-06   915     802962977    SLYFIELD THOMAS H                        17.250      6.650
     331-06   915     802963546    TAYLOR DIANA                             17.625      7.000
     331-06   915     802964403    JOHNSON KARI S                           19.875      8.625
     331-06   915     802966648    DRAYTON LAKITA                           17.625      6.750
     331-06   915     802967604    MONROE RONALD M                          18.375      7.650
     331-06   915     802969303    GILLESPIE EDWARD H                       19.500      8.500
     331-06   915     802969493    COOPER SHIRLEY                           18.250      6.750
     331-06   915     802970681    PULLIAM WILLIAM                          18.250      7.250
     331-06   915     802971804    BROUSSARD WADE ANTHONY                   17.000      6.500
     331-06   915     802973172    JENKINS ANGELA                           18.000      6.750
     331-06   915     802974345    SEABOLT GARY W                           19.000      7.250
     331-06   915     802976530    LUNA RAMIRO                              16.750      6.250
     331-06   915     802978213    COOPER BERNICE                           17.500      6.700
     331-06   915     802978767    WILSON JANNA L                           19.625      9.150
     331-06   915     802979328    BOATWRIGHT BETTY S                       18.250      6.220
     331-06   915     802980235    BANKS JOYCE A                            18.625      7.125
     331-06   915     802980466    LOWERY DONALD DWAYNE                     16.375      5.500
     331-06   915     802980573    DONLEN MELISSA A                         18.875      8.400
     331-06   915     802981407    BAUGHN TERRY                             17.125      6.700
     331-06   915     802981688    HOWARD LAVERNE                           18.750      7.550
     331-06   915     802984328    ALEXANDER GA VIRGIL JR                   17.750      7.250
     331-06   915     802987321    SPIRES HATTIE M                          19.500      8.250
     331-06   915     802988279    CAMPBELL MABLE                           17.375      6.750
     331-06   915     802989343    BROOKSHIRE JUDY                          16.625      6.250
     331-06   915     802989970    WALKER DIANA                             19.000      7.250
     331-06   915     802990325    ANDERSON JANICE M                        18.750      8.125
     331-06   915     802991760    FANNING JEFFREY ALAN                     16.375      6.125
     331-06   915     802992420    TAYLOR RICKY A                           16.125      5.250
     331-06   915     802992719    COOPER DUANE J JR                        17.625      7.050
     331-06   915     802992768    JOHNSON JANICE                           17.375      6.500
     331-06   915     802992842    PERKINS LOUIE                            16.625      5.375
     331-06   915     802993048    HILL RICHARD R                           18.250      6.750
     331-06   915     802994293    TOMA YUSRA                               17.875      6.650
     331-06   915     802995738    HENDRY ROBERT L                          17.375      5.750
     331-06   915     802995860    COLLINS NATHAN L                         17.000      6.500
     331-06   915     802996751    FOGGIE RONALD                            17.875      7.250
     331-06   915     802996926    RAMIREZ-PERE ARMANDO                     16.375      5.750
     331-06   915     802998427    FREDERICK BRENDA                         18.500      7.650
     331-06   915     802998534    GARCIA SLY                               17.750      6.500
     331-06   915     802999425    REILLY CASSANDRA                         18.250      6.525
     331-06   915     803000041    SILVA LORI A                             19.125      7.900
     331-06   915     803001023    DODD JACKIE FRED JR                      18.375      7.875
     331-06   915     803002153    WHEELER ANTHONY Q                        18.250      7.000
     331-06   915     803002773    GREGORY CHIQUITA                         17.500      7.030
     331-06   915     803003045    DAVIS REBECCA F                          18.250      7.000
     331-06   915     803003102    WILLIAMS CLAUDE                          16.375      5.900
     331-06   915     803005180    JONES ROGER M                            16.125      5.500
     331-06   915     803005693    UNGER BONITA                             16.750      6.650
     331-06   915     803005941    DUCK WILLIAM E                           16.500      5.250
     331-06   915     803006923    BARRETT MICHAEL                          19.125      7.900
     331-06   915     803010610    HARRIS JAMES C                           18.625      8.400
     331-06   915     803011063    DENNIS BENJAMIN                          18.875      7.625
     331-06   915     803012103    BLANCHARD RAYMOND W JR                   17.875      6.650
     331-06   915     803012418    FLORES EFRAIN                            17.750      7.000
     331-06   915     803012541    SMITH BRIAN M                            18.875      8.000
     331-06   915     803014166    GADDIST MARY A                           18.000      7.500

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000



Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     803014612    IVORY NELLETT                           15400 GREENFIELD                      DETROIT
     331-06   915     803015817    DANTZLER LEON A                         1090 PINE GROVE ROAD                  LEESVILLE
     331-06   915     803015916    HALL LINDA BOYER                        607 WATERLOO ROAD                     CHULA
     331-06   915     803016062    SMITH HARVEY JR                         4727 NORTH HIGHWAY 41 A               MULLINS
     331-06   915     803016799    PELLERITO PAUL                          17209 15 ONTARIO                      DETROIT
     331-06   915     803017482    DEL VILLAR RICARDO A                    1637 WILSON AVENUE                    LANCASTER
     331-06   915     803017649    KISHBAUGH STEVEN                        215 EAST 14TH STREET                  BERWICK
     331-06   915     803019082    ARRONA MACIA REYNALDO                   3639 OAK CIRCLE                       WEATHERFORD
     331-06   915     803020114    PADILLA EDITH                           1080 WEST PINE RIVER RD               BRECKENRIDGE
     331-06   915     803020981    PARNELL BEVERLY                         13439 BREST STREET                    SOUTHGATE
     331-06   915     803021195    ROGERS DAVID L II                       430 EAST BEARDSLEY                    ELKHART
     331-06   915     803021716    CLEMONS NEWMAN D                        428 WALKER DRIVE                      EUTAWVILLE
     331-06   915     803022672    NIELSEN JOANNA                          4293 105TH AVENUE                     ALLEGAN
     331-06   915     803023191    RIPPEL DONNA L                          11021 CREEKWOOD DRIVE                 JACKSONVILLE
     331-06   915     803023837    DRAGON REINHARDT C                      129 ROVIRA ROAD                       CARRIERE
     331-06   915     803024132    KING RONALD L                           19070 NORTHEAST 3RD COURT             CITRA
     331-06   915     803024173    WATSON RUTH                             ROUTE 7 BONANZA CROSSING R            MANNING
     331-06   915     803024470    HOLLIS JERRY                            4 HOODS MILL ROAD                     COMMERCE
     331-06   915     803027135    HUBBARD DARRELL W                       209 SUTTERS MILL ROAD                 PIEDMONT
     331-06   915     803027531    CSOMOS STEVEN                           800 802 BIRBECK STREET                FREELAND
     331-06   915     803027648    DAVIS KENNETH                           RR 5 BOX 296                          PINE GROVE
     331-06   915     803027655    MCKENZIE MICHAEL L                      2068 UNA ROAD                         LAMAR
     331-06   915     803027671    CSOMOS STEVEN                           509 WALNUT STREET                     FREELAND
     331-06   915     803029347    GARNETT AARON                           2857 NORTH 28TH STREET                PHILADELPHIA
     331-06   915     803029719    MORALES EFRAIN                          218 NORTH MILLER ROAD                 VALRICO
     331-06   915     803030295    WHITE RICKY L                           GULLY OVEN ROAD                       LEBANON
     331-06   915     803031053    JEAN-BAPTIST WILMA                      110 NOYES ROAD                        RAMAPO
     331-06   915     803031897    MARSHALL LATONYA                        2021 W 8TH AVE                        GARY
     331-06   915     803032267    STEINBRUGGE THOMAS E                    21595 SUMMER ROAD                     SPRINGDALE
     331-06   915     803032580    ROEBUCK JOSEPH                          88 S ATHERTON STREET                  KINGSTON
     331-06   915     803032820    RICHARDSON RUTH                         1185 JUNEAU AVENUE                    AKRON
     331-06   915     803033281    BRANTLEY LISHA L                        240 TIPPIN DRIVE                      DOUGLAS
     331-06   915     803034339    MILLER BRIAN E                          7524 COUNTRY RD 426                   HANNIBAL
     331-06   915     803034461    KOSCEVIC SCOT W                         590 ARBOR DRIVE                       RED LION
     331-06   915     803034867    BENNETT JOHN J                          20 SEAVIEW AVENUE                     MILFORD
     331-06   915     803037019    MOORING REX A JR                        111 PINKNEY COURT                     FREMONT
     331-06   915     803038140    CHARLES TERRY                           2703 JACKSON ROAD                     MARION
     331-06   915     803038710    CASTILLO JOSE                           154 EAST CLAY AVENUE                  ROSELLE PARK
     331-06   915     803039387    BESSETTE RON                            107 MALONEY COURT                     WINSTED
     331-06   915     803041235    GRULLON MARTINA P                       14 PORTER STREET                      SALEM
     331-06   915     803042118    HICKS WILLIAM D                         726 SOUTH STARK HIGHWAY               WEARE
     331-06   915     803042266    WILLIAMS ANTHONY L                      122 FLINT DRIVE                       WARRENVILLE
     331-06   915     803042340    ETHEREDGE SHANNON                       121 BARN HART ROAD                    ORANGEBURG
     331-06   915     803043439    MATHIS EDNA                             12 GREENFIELD COURT                   JOHNSTON
     331-06   915     803043835    CIESLINSKI GARY                         5069 KINDE STREET                     KINDE
     331-06   915     803045541    LAWRENCE JANET S                        272 PROSPECT                          ROCHESTER HILLS
     331-06   915     803045780    CUNNINGHAM EDGAR H III                  16174 US ROUTE 50 E                   CANAAN TWP
     331-06   915     803046218    LOCKHART GERALDINE B                    126 SOUTH DRIVE                       PITTSBURGH
     331-06   915     803048370    GRANADA SULIMA                          104 57 ATLANTIC AVENUE                RICHMOND HILL
     331-06   915     803049709    BOSHELA PAMELA J                        1171 MADISON RD                       BELOIT
     331-06   915     803050343    FARLEY AMY L                            233 GLEN FOREST DRIVE                 MANCHESTER
     331-06   915     803051739    HOPKINS ROBERT E                        113 KATEKA ROAD                       GADSDEN
     331-06   915     803052034    ANDERSON LESTER                         148 FISHER AVENUE                     NEPTUNE
     331-06   915     803052281    FULLER MARVIN                           48 FAULKNER MOUNTAIN ROAD             EDGEFIELD
     331-06   915     803052885    CLEWELL DAVID H JR                      RD 1 BOX 1729 STATE ROAD              BARNESVILLE
     331-06   915     803053073    SHIER MARY ALICE                        31930 CALHOUN                         WESTLAND
     331-06   915     803054410    THOMAS PAUL                             4326 W WILCOX AVE                     CHICAGO
     331-06   915     803054683    GREEN JUDY                              3888 HART RD                          TWIN LAKE
     331-06   915     803055292    YBARRA DOUGLAS                          1118 EASTERN AVE                      GRAND RAPIDS
     331-06   915     803055763    BRANTLEY CINDY E                        220 TIPPIN DRIVE                      DOUGLAS
</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>
     331-06   915     803014612    IVORY NELLETT                            MI    48227          85,500.00         85,440.40
     331-06   915     803015817    DANTZLER LEON A                          SC    29070         102,000.00        101,567.40
     331-06   915     803015916    HALL LINDA BOYER                         GA    31733          62,400.00         62,370.11
     331-06   915     803016062    SMITH HARVEY JR                          SC    29574          20,000.00         20,000.00
     331-06   915     803016799    PELLERITO PAUL                           MI    48224         100,300.00        100,300.00
     331-06   915     803017482    DEL VILLAR RICARDO A                     PA    17603         106,800.00        106,741.66
     331-06   915     803017649    KISHBAUGH STEVEN                         PA    18603          80,800.00         80,767.89
     331-06   915     803019082    ARRONA MACIA REYNALDO                    TX    76088          29,750.00         29,729.26
     331-06   915     803020114    PADILLA EDITH                            MI    48615         112,000.00        111,976.47
     331-06   915     803020981    PARNELL BEVERLY                          MI    48195          87,550.00         87,483.79
     331-06   915     803021195    ROGERS DAVID L II                        IN    46514          71,010.00         71,010.00
     331-06   915     803021716    CLEMONS NEWMAN D                         SC    29048          55,650.00         55,650.00
     331-06   915     803022672    NIELSEN JOANNA                           MI    49010          57,600.00         57,560.92
     331-06   915     803023191    RIPPEL DONNA L                           FL    32256          60,300.00         60,279.64
     331-06   915     803023837    DRAGON REINHARDT C                       MS    39426          73,600.00         73,580.08
     331-06   915     803024132    KING RONALD L                            FL    32113          65,648.00         65,648.00
     331-06   915     803024173    WATSON RUTH                              SC    29102          51,000.00         50,984.58
     331-06   915     803024470    HOLLIS JERRY                             GA    30529         106,200.00        106,160.01
     331-06   915     803027135    HUBBARD DARRELL W                        SC    29673          49,875.00         49,841.05
     331-06   915     803027531    CSOMOS STEVEN                            PA    18224          85,500.00         85,467.81
     331-06   915     803027648    DAVIS KENNETH                            PA    17963          52,500.00         52,486.93
     331-06   915     803027655    MCKENZIE MICHAEL L                       SC    29069          71,600.00         71,600.00
     331-06   915     803027671    CSOMOS STEVEN                            PA    18224          44,000.00         43,982.04
     331-06   915     803029347    GARNETT AARON                            PA    19132          33,300.00         33,300.00
     331-06   915     803029719    MORALES EFRAIN                           FL    33594          67,600.00         67,586.96
     331-06   915     803030295    WHITE RICKY L                            ME    04027          36,000.00         36,000.00
     331-06   915     803031053    JEAN-BAPTIST WILMA                       NY    10977         148,500.00        148,444.09
     331-06   915     803031897    MARSHALL LATONYA                         IN    46402          32,800.00         32,800.00
     331-06   915     803032267    STEINBRUGGE THOMAS E                     AR    72762          52,275.00         52,241.84
     331-06   915     803032580    ROEBUCK JOSEPH                           PA    18704          32,335.00         32,326.95
     331-06   915     803032820    RICHARDSON RUTH                          OH    44320          57,750.00         57,725.78
     331-06   915     803033281    BRANTLEY LISHA L                         GA    31533          47,625.00         47,596.70
     331-06   915     803034339    MILLER BRIAN E                           MO    63401          27,000.00         26,987.44
     331-06   915     803034461    KOSCEVIC SCOT W                          PA    17356          86,450.00         86,450.00
     331-06   915     803034867    BENNETT JOHN J                           CT    06460         120,000.00        119,953.58
     331-06   915     803037019    MOORING REX A JR                         NC    27830          79,560.00         79,560.00
     331-06   915     803038140    CHARLES TERRY                            SC    29574          62,400.00         62,400.00
     331-06   915     803038710    CASTILLO JOSE                            NJ    07204         223,200.00        223,130.61
     331-06   915     803039387    BESSETTE RON                             CT    06098          62,800.00         62,734.38
     331-06   915     803041235    GRULLON MARTINA P                        MA    01970         198,000.00        198,000.00
     331-06   915     803042118    HICKS WILLIAM D                          NH    03281         178,500.00        178,460.32
     331-06   915     803042266    WILLIAMS ANTHONY L                       SC    29851          60,000.00         59,984.65
     331-06   915     803042340    ETHEREDGE SHANNON                        SC    29118          53,250.00         53,239.13
     331-06   915     803043439    MATHIS EDNA                              SC    29832          88,598.00         88,598.00
     331-06   915     803043835    CIESLINSKI GARY                          MI    48445          36,400.00         36,382.79
     331-06   915     803045541    LAWRENCE JANET S                         MI    48307         133,000.00        132,941.16
     331-06   915     803045780    CUNNINGHAM EDGAR H III                   OH    45701          78,200.00         78,200.00
     331-06   915     803046218    LOCKHART GERALDINE B                     PA    15238         480,000.00        479,880.56
     331-06   915     803048370    GRANADA SULIMA                           NY    11419         139,500.00        139,436.62
     331-06   915     803049709    BOSHELA PAMELA J                         WI    53511          68,000.00         68,000.00
     331-06   915     803050343    FARLEY AMY L                             NH    03109         166,500.00        166,443.79
     331-06   915     803051739    HOPKINS ROBERT E                         SC    29044          40,253.00         40,230.60
     331-06   915     803052034    ANDERSON LESTER                          NJ    07753          74,800.00         74,779.75
     331-06   915     803052281    FULLER MARVIN                            SC    29824          76,500.00         76,500.00
     331-06   915     803052885    CLEWELL DAVID H JR                       PA    18214          84,500.00         84,434.50
     331-06   915     803053073    SHIER MARY ALICE                         MI    48186          33,800.00         33,800.00
     331-06   915     803054410    THOMAS PAUL                              IL    60624         116,800.00        116,743.18
     331-06   915     803054683    GREEN JUDY                               MI    49457          56,270.00         56,249.94
     331-06   915     803055292    YBARRA DOUGLAS                           MI    49507          60,000.00         59,960.39
     331-06   915     803055763    BRANTLEY CINDY E                         GA    31533          47,625.00         47,596.06
</TABLE>


<TABLE>
<CAPTION>
                                                                             First                     Initial    Minimum
                                                                            Payment      Maturity     Mortgage    Mortgage
Pool ID       Inv      Account        Name                                    Date         Date         Rate        Rate
-----------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                      <C>          <C>           <C>         <C>
     331-06   915     803014612    IVORY NELLETT                            03/01/2000   02/01/2030     11.125      10.125
     331-06   915     803015817    DANTZLER LEON A                          04/01/2000   03/01/2030     11.500      10.500
     331-06   915     803015916    HALL LINDA BOYER                         04/01/2000   03/01/2030      9.625       8.625
     331-06   915     803016062    SMITH HARVEY JR                          05/01/2000   04/01/2010     11.500      10.500
     331-06   915     803016799    PELLERITO PAUL                           04/01/2000   03/01/2030     13.125      12.125
     331-06   915     803017482    DEL VILLAR RICARDO A                     04/01/2000   03/01/2030      9.000       8.000
     331-06   915     803017649    KISHBAUGH STEVEN                         04/01/2000   03/01/2030     10.500       9.500
     331-06   915     803019082    ARRONA MACIA REYNALDO                    03/01/2000   02/01/2030     11.125      10.125
     331-06   915     803020114    PADILLA EDITH                            03/01/2000   02/01/2030     13.375      12.375
     331-06   915     803020981    PARNELL BEVERLY                          03/01/2000   02/01/2030     10.750       9.750
     331-06   915     803021195    ROGERS DAVID L II                        05/01/2000   04/01/2030     11.625      10.625
     331-06   915     803021716    CLEMONS NEWMAN D                         05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803022672    NIELSEN JOANNA                           04/01/2000   03/01/2030     11.250      10.250
     331-06   915     803023191    RIPPEL DONNA L                           04/01/2000   03/01/2030     11.250      10.250
     331-06   915     803023837    DRAGON REINHARDT C                       04/01/2000   03/01/2030     12.250      11.250
     331-06   915     803024132    KING RONALD L                            05/01/2000   04/01/2030     13.000      12.000
     331-06   915     803024173    WATSON RUTH                              04/01/2000   03/01/2030     11.750      10.750
     331-06   915     803024470    HOLLIS JERRY                             04/01/2000   03/01/2030     10.750       9.750
     331-06   915     803027135    HUBBARD DARRELL W                        03/01/2000   02/01/2025     14.500      13.500
     331-06   915     803027531    CSOMOS STEVEN                            04/01/2000   03/01/2030     10.750       9.750
     331-06   915     803027648    DAVIS KENNETH                            04/01/2000   03/01/2030     12.625      11.625
     331-06   915     803027655    MCKENZIE MICHAEL L                       05/01/2000   04/01/2030     11.375      10.375
     331-06   915     803027671    CSOMOS STEVEN                            04/01/2000   03/01/2030     10.375       9.375
     331-06   915     803029347    GARNETT AARON                            05/01/2000   04/01/2030     10.500       9.500
     331-06   915     803029719    MORALES EFRAIN                           04/01/2000   03/01/2030     13.750      12.750
     331-06   915     803030295    WHITE RICKY L                            05/01/2000   04/01/2025     12.500      11.500
     331-06   915     803031053    JEAN-BAPTIST WILMA                       04/01/2000   03/01/2030     10.750       9.750
     331-06   915     803031897    MARSHALL LATONYA                         05/01/2000   04/01/2030     11.500      10.500
     331-06   915     803032267    STEINBRUGGE THOMAS E                     04/01/2000   03/01/2025     11.000      10.000
     331-06   915     803032580    ROEBUCK JOSEPH                           05/01/2000   04/01/2030     12.625      11.625
     331-06   915     803032820    RICHARDSON RUTH                          04/01/2000   03/01/2030     10.250       9.250
     331-06   915     803033281    BRANTLEY LISHA L                         04/01/2000   03/01/2025     11.375      10.375
     331-06   915     803034339    MILLER BRIAN E                           04/01/2000   03/01/2025     12.750      11.750
     331-06   915     803034461    KOSCEVIC SCOT W                          05/01/2000   04/01/2030     11.750      10.750
     331-06   915     803034867    BENNETT JOHN J                           04/01/2000   03/01/2030     10.625       9.625
     331-06   915     803037019    MOORING REX A JR                         05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803038140    CHARLES TERRY                            04/01/2000   03/01/2030     12.250      11.250
     331-06   915     803038710    CASTILLO JOSE                            04/01/2000   03/01/2030     11.625      10.625
     331-06   915     803039387    BESSETTE RON                             04/01/2000   03/01/2030     12.625      11.625
     331-06   915     803041235    GRULLON MARTINA P                        05/01/2000   04/01/2030     11.750      10.750
     331-06   915     803042118    HICKS WILLIAM D                          04/01/2000   03/01/2030     13.125      12.125
     331-06   915     803042266    WILLIAMS ANTHONY L                       04/01/2000   03/01/2030     12.500      11.500
     331-06   915     803042340    ETHEREDGE SHANNON                        04/01/2000   03/01/2030     13.500      12.500
     331-06   915     803043439    MATHIS EDNA                              04/01/2000   03/01/2030     10.875       9.875
     331-06   915     803043835    CIESLINSKI GARY                          03/01/2000   02/01/2030     12.875      11.875
     331-06   915     803045541    LAWRENCE JANET S                         04/01/2000   03/01/2030     10.000       9.000
     331-06   915     803045780    CUNNINGHAM EDGAR H III                   05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803046218    LOCKHART GERALDINE B                     04/01/2000   03/01/2030     12.625      11.625
     331-06   915     803048370    GRANADA SULIMA                           04/01/2000   03/01/2030      9.875       8.875
     331-06   915     803049709    BOSHELA PAMELA J                         05/01/2000   04/01/2030     11.375      10.375
     331-06   915     803050343    FARLEY AMY L                             04/01/2000   03/01/2030     11.250      10.250
     331-06   915     803051739    HOPKINS ROBERT E                         04/01/2000   03/01/2025     11.750      10.750
     331-06   915     803052034    ANDERSON LESTER                          04/01/2000   03/01/2030     12.250      11.250
     331-06   915     803052281    FULLER MARVIN                            05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803052885    CLEWELL DAVID H JR                       04/01/2000   03/01/2030     10.875       9.875
     331-06   915     803053073    SHIER MARY ALICE                         05/01/2000   04/01/2030     11.500      10.500
     331-06   915     803054410    THOMAS PAUL                              05/01/2000   04/01/2030     12.750      11.750
     331-06   915     803054683    GREEN JUDY                               04/01/2000   03/01/2030     11.000      10.000
     331-06   915     803055292    YBARRA DOUGLAS                           04/01/2000   03/01/2030     11.375      10.375
     331-06   915     803055763    BRANTLEY CINDY E                         04/01/2000   03/01/2025     11.250      10.250
</TABLE>

<TABLE>
<CAPTION>
                                                                            Maximum
                                                                            Mortgage     Gross
Pool ID       Inv      Account        Name                                    Rate      Margin
----------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                       <C>         <C>
     331-06   915     803014612    IVORY NELLETT                              17.125      6.580
     331-06   915     803015817    DANTZLER LEON A                            17.500      6.875
     331-06   915     803015916    HALL LINDA BOYER                           15.625      5.000
     331-06   915     803016062    SMITH HARVEY JR                            17.500      6.750
     331-06   915     803016799    PELLERITO PAUL                             19.125      7.900
     331-06   915     803017482    DEL VILLAR RICARDO A                       15.000      4.500
     331-06   915     803017649    KISHBAUGH STEVEN                           16.500      5.950
     331-06   915     803019082    ARRONA MACIA REYNALDO                      17.125      6.250
     331-06   915     803020114    PADILLA EDITH                              19.375      8.900
     331-06   915     803020981    PARNELL BEVERLY                            16.750      6.000
     331-06   915     803021195    ROGERS DAVID L II                          17.625      7.150
     331-06   915     803021716    CLEMONS NEWMAN D                           18.500      6.750
     331-06   915     803022672    NIELSEN JOANNA                             17.250      6.625
     331-06   915     803023191    RIPPEL DONNA L                             17.250      6.750
     331-06   915     803023837    DRAGON REINHARDT C                         18.250      7.000
     331-06   915     803024132    KING RONALD L                              19.000      8.500
     331-06   915     803024173    WATSON RUTH                                17.750      7.250
     331-06   915     803024470    HOLLIS JERRY                               16.750      6.250
     331-06   915     803027135    HUBBARD DARRELL W                          20.500      9.250
     331-06   915     803027531    CSOMOS STEVEN                              16.750      5.850
     331-06   915     803027648    DAVIS KENNETH                              18.625      7.900
     331-06   915     803027655    MCKENZIE MICHAEL L                         17.375      6.875
     331-06   915     803027671    CSOMOS STEVEN                              16.375      5.450
     331-06   915     803029347    GARNETT AARON                              16.500      6.250
     331-06   915     803029719    MORALES EFRAIN                             19.750      9.250
     331-06   915     803030295    WHITE RICKY L                              18.500      7.000
     331-06   915     803031053    JEAN-BAPTIST WILMA                         16.750      6.250
     331-06   915     803031897    MARSHALL LATONYA                           17.500      7.250
     331-06   915     803032267    STEINBRUGGE THOMAS E                       17.000      6.500
     331-06   915     803032580    ROEBUCK JOSEPH                             18.625      7.900
     331-06   915     803032820    RICHARDSON RUTH                            16.250      5.000
     331-06   915     803033281    BRANTLEY LISHA L                           17.375      6.450
     331-06   915     803034339    MILLER BRIAN E                             18.750      7.500
     331-06   915     803034461    KOSCEVIC SCOT W                            17.750      7.000
     331-06   915     803034867    BENNETT JOHN J                             16.625      5.950
     331-06   915     803037019    MOORING REX A JR                           17.875      7.250
     331-06   915     803038140    CHARLES TERRY                              18.250      7.000
     331-06   915     803038710    CASTILLO JOSE                              17.625      7.150
     331-06   915     803039387    BESSETTE RON                               18.625      8.400
     331-06   915     803041235    GRULLON MARTINA P                          17.750      7.100
     331-06   915     803042118    HICKS WILLIAM D                            19.125      7.875
     331-06   915     803042266    WILLIAMS ANTHONY L                         18.500      8.000
     331-06   915     803042340    ETHEREDGE SHANNON                          19.500      9.000
     331-06   915     803043439    MATHIS EDNA                                16.875      6.250
     331-06   915     803043835    CIESLINSKI GARY                            18.875      8.150
     331-06   915     803045541    LAWRENCE JANET S                           16.000      5.700
     331-06   915     803045780    CUNNINGHAM EDGAR H III                     18.250      7.000
     331-06   915     803046218    LOCKHART GERALDINE B                       18.625      7.875
     331-06   915     803048370    GRANADA SULIMA                             15.875      5.000
     331-06   915     803049709    BOSHELA PAMELA J                           17.375      6.750
     331-06   915     803050343    FARLEY AMY L                               17.250      7.250
     331-06   915     803051739    HOPKINS ROBERT E                           17.750      7.000
     331-06   915     803052034    ANDERSON LESTER                            18.250      7.475
     331-06   915     803052281    FULLER MARVIN                              17.875      7.250
     331-06   915     803052885    CLEWELL DAVID H JR                         16.875      5.700
     331-06   915     803053073    SHIER MARY ALICE                           17.500      6.750
     331-06   915     803054410    THOMAS PAUL                                18.750      8.250
     331-06   915     803054683    GREEN JUDY                                 17.000      6.500
     331-06   915     803055292    YBARRA DOUGLAS                             17.375      6.750
     331-06   915     803055763    BRANTLEY CINDY E                           17.250      6.000
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000



Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     803056316    LEONARD ROBERT                          124 FRANKLIN AVENUE                   GREENFIELD TOWNSHIP
     331-06   915     803057074    HOSSAIN MOHAMMED A                      31 84 47TH STREET                     ASTORIA
     331-06   915     803057686    GIBSON AMY J                            289 MCKEE ROAD                        NORTH VERSAILLES
     331-06   915     803058643    SEAMAN RICHARD S                        133 EAST COLUMBIA ST                  MASON
     331-06   915     803060854    ROBERTS MITCH                           315 BAY STREET                        MT CARMEL
     331-06   915     803061076    DAVIS ERVIN                             200 SOUTH HAMPTON ROAD                LEXINGTON
     331-06   915     803061894    FARRIS JAMES L                          5794 HIGHWAY 9                        NICHOLS
     331-06   915     803062157    SMITH HAROLD M                          20 UNIVERSITY DRIVE                   WESTPORT
     331-06   915     803062215    BARLOW THERESA K                        673 MERRIMAC                          CANTON
     331-06   915     803062470    WALK THOMAS R                           RR 1 BOX 134                          PORT TREVORTON
     331-06   915     803062496    SEILER LINDA                            1261 WEST PORTILLO DRIVE              DELTONA
     331-06   915     803062595    PEREZ RAMON                             132 SHEPHERD AVENUE                   BROOKLYN
     331-06   915     803064641    COLEY NATHANIEL J SR                    4961 NORTHWEST 182ND WAY              STARKE
     331-06   915     803064781    HENRY MARJORIE                          24350 CONDON                          OAK PARK
     331-06   915     803064971    CULLEN JOHN T                           3976 HADLEY ROAD BOX 7                CLARKS MILLS
     331-06   915     803065150    HIXON THOMAS R                          12 MECHANICS STREET                   WINTHROP
     331-06   915     803067032    MCKISSIC BERNICE                        873 FLORA STREET                      ELIZABETH
     331-06   915     803067222    RAMIREZ VIRGINIA                        305 NORTH 9TH AVENUE                  GREELEY
     331-06   915     803067867    HEDGEBETH MILTON                        125 VALENTINE ROAD                    EDENTON
     331-06   915     803068675    WASHINGTON KEITH L                      4964 66 PALM ST                       ST LOUIS
     331-06   915     803068840    FORNEY ALVIN DEAN                       54 ALLISON VIEW LANE                  WAYNESVILLE
     331-06   915     803069194    DAVIS JOHN H                            4603 BEECHER RD                       OSSEO
     331-06   915     803069673    BRADLEY SHEILA                          430 MAGNOLIA DRIVE                    BISHOPVILLE
     331-06   915     803070044    CAMPO ALBINA FLORES                     4141 SALEM ROAD                       OXFORD
     331-06   915     803071455    CURRY HAROLD W                          62 NORTH MECHANIC STREET              HAYESVILLE
     331-06   915     803071869    WALSH KENNETH                           606 CANARY DRIVE                      SPRINGFIELD
     331-06   915     803072412    SKEES MELODY                            211 MAIN STREET                       ATWOOD
     331-06   915     803072933    HEANANEZ LOP OSCAR                      4143 SALEM ROAD                       OXFORD
     331-06   915     803073733    KUGIT PETER                             7138 AMBOY ROAD                       STATEN ISLAND
     331-06   915     803073840    STAGE REBECCA J                         18310 FIVE POINTS PIKE                MONROE TOWNSHIP
     331-06   915     803073931    RANDOLPH RICHARD M                      RTE 3 BOX 744 A3                      NEBO
     331-06   915     803074210    HILL MITCHELL DAVID                     4862 SHORT RIDGE ROAD                 MORGANTON
     331-06   915     803074541    LEUTHY KAREN                            6037 SUMMERDALE AVENUE                PHILADELPHIA
     331-06   915     803074582    ROBINSON WANDA                          129 EAST MOORE STREET                 SUMTER
     331-06   915     803075969    MENSER DENYELLE L                       17708 MARTIN ROAD                     ROSEVILLE
     331-06   915     803076645    SWANZEY THOMAS                          23 HILLSIDE AVENUE                    MAHWAH
     331-06   915     803078054    GOTTOBED DEBORAH                        596 STEVERS MILLS ROAD                BROADALBIN
     331-06   915     803079094    WILSON STEVEN                           101 RISTER ROAD                       PELION
     331-06   915     803079169    GRANBERRY JAMES                         280 HARMON STREET                     DETROIT
     331-06   915     803079524    ROSNER MARK W                           1000 41ST STREET                      LAGRANGE
     331-06   915     803079888    SORISHO RHONIA                          1755 BRENTWOOD                        TROY
     331-06   915     803082270    WALLACE MARY ANN                        8907 S HERMITAGE                      CHICAGO
     331-06   915     803082353    PEEPLES CHARLES E SR                    237 ROSE LANE                         ESTILL
     331-06   915     803082957    BEATY WILHELMENI B                      5223 CROSS KEYS HIGHWAY               ENOREE
     331-06   915     803082965    THARBS DARWIN                           517 ALLEN STREET                      SOUTH BEND
     331-06   915     803084383    HANKERSON ALCENO                        1619 ALDERMAN HEIGHTS                 DOUGLAS
     331-06   915     803084698    LOY JAMES                               360 MIDWAY                            CAVE SPRINGS
     331-06   915     803085000    ROGERS BETTY                            28 WEST EYMAN                         ROSWELL
     331-06   915     803085042    GREENE SHARON W                         1479 DAISY ROAD                       LORIS
     331-06   915     803085869    MAREADY EARNEST R                       3001 KESLER ROAD                      CARNESVILLE
     331-06   915     803086057    KITCHENS STACY                          209 MCCLURE ROAD                      GILLSVILLE
     331-06   915     803086511    BOWEN RICHARD C                         503 WEST 14TH STREET                  CONVINGTON
     331-06   915     803086651    PITTS BRANDY N                          338 FOXTAIL DRIVE                     MACON
     331-06   915     803087113    JAYE GERALD                             6520 RIDGEWOOD LAKE DR                PARMA
     331-06   915     803087675    FOLMAR JUDITH M                         2256 MILL LANE                        WILLIAMSPORT
     331-06   915     803088780    BORNMAN TINA R                          6479 TITANIA DR                       INDIANAPOLIS
     331-06   915     803088939    JONES JIMMY W                           2203 WEST LEXINGTON STREET            BALTIMORE
     331-06   915     803088970    SOLIMINI JOSEPH J                       1258 LAYTON ROAD                      CLARKS SUMMIT
     331-06   915     803089259    REMPEL BRIAN R                          38 HALL HILL ROAD                     WILLINGTON
     331-06   915     803090968    REINHART FIT KRISTINE                   251 CAMBON AVENUE                     ST. JAMES
</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>
     331-06   915     803056316    LEONARD ROBERT                           PA    18407          40,800.00         40,800.00
     331-06   915     803057074    HOSSAIN MOHAMMED A                       NY    11102         208,800.00        208,800.00
     331-06   915     803057686    GIBSON AMY J                             PA    15137          48,000.00         48,000.00
     331-06   915     803058643    SEAMAN RICHARD S                         MI    48854          72,000.00         71,960.82
     331-06   915     803060854    ROBERTS MITCH                            TN    37645          36,000.00         35,976.66
     331-06   915     803061076    DAVIS ERVIN                              SC    29073          65,000.00         64,939.11
     331-06   915     803061894    FARRIS JAMES L                           SC    29581          84,997.00         84,997.00
     331-06   915     803062157    SMITH HAROLD M                           MA    02790         153,000.00        152,935.37
     331-06   915     803062215    BARLOW THERESA K                         MI    48188         145,350.00        145,317.70
     331-06   915     803062470    WALK THOMAS R                            PA    17864          58,800.00         58,800.00
     331-06   915     803062496    SEILER LINDA                             FL    32725          92,000.00         92,000.00
     331-06   915     803062595    PEREZ RAMON                              NY    11208         180,000.00        179,918.22
     331-06   915     803064641    COLEY NATHANIEL J SR                     FL    32091         104,000.00        103,910.02
     331-06   915     803064781    HENRY MARJORIE                           MI    48237         115,900.00        115,867.75
     331-06   915     803064971    CULLEN JOHN T                            PA    16114          56,000.00         56,000.00
     331-06   915     803065150    HIXON THOMAS R                           ME    04364          60,000.00         59,984.65
     331-06   915     803067032    MCKISSIC BERNICE                         NJ    07201          46,000.00         45,982.21
     331-06   915     803067222    RAMIREZ VIRGINIA                         CO    80631          72,250.00         72,250.00
     331-06   915     803067867    HEDGEBETH MILTON                         NC    27932          71,200.00         71,182.77
     331-06   915     803068675    WASHINGTON KEITH L                       MO    63115          62,100.00         62,100.00
     331-06   915     803068840    FORNEY ALVIN DEAN                        NC    28786          85,850.00         85,821.80
     331-06   915     803069194    DAVIS JOHN H                             MI    49266          97,750.00         97,720.44
     331-06   915     803069673    BRADLEY SHEILA                           SC    29010          47,600.00         47,583.02
     331-06   915     803070044    CAMPO ALBINA FLORES                      NC    27565          50,000.00         49,986.47
     331-06   915     803071455    CURRY HAROLD W                           OH    44838          52,000.00         52,000.00
     331-06   915     803071869    WALSH KENNETH                            GA    31329          80,800.00         80,800.00
     331-06   915     803072412    SKEES MELODY                             IN    46502          41,850.00         41,814.75
     331-06   915     803072933    HEANANEZ LOP OSCAR                       NC    27565          53,125.00         53,107.55
     331-06   915     803073733    KUGIT PETER                              NY    10307         103,350.00        103,350.00
     331-06   915     803073840    STAGE REBECCA J                          OH    43164          48,000.00         47,972.90
     331-06   915     803073931    RANDOLPH RICHARD M                       NC    28761          64,000.00         64,000.00
     331-06   915     803074210    HILL MITCHELL DAVID                      NC    28655          93,500.00         93,500.00
     331-06   915     803074541    LEUTHY KAREN                             PA    19149          40,000.00         39,979.43
     331-06   915     803074582    ROBINSON WANDA                           SC    29150          64,800.00         64,774.94
     331-06   915     803075969    MENSER DENYELLE L                        MI    48066          63,750.00         63,731.86
     331-06   915     803076645    SWANZEY THOMAS                           NJ    07430         187,800.00        187,747.74
     331-06   915     803078054    GOTTOBED DEBORAH                         NY    12025          59,200.00         59,182.10
     331-06   915     803079094    WILSON STEVEN                            SC    29123          75,200.00         75,200.00
     331-06   915     803079169    GRANBERRY JAMES                          MI    48202          37,400.00         37,400.00
     331-06   915     803079524    ROSNER MARK W                            IL    60525         221,000.00        221,000.00
     331-06   915     803079888    SORISHO RHONIA                           MI    48098         145,350.00        145,306.04
     331-06   915     803082270    WALLACE MARY ANN                         IL    60620          82,000.00         82,000.00
     331-06   915     803082353    PEEPLES CHARLES E SR                     SC    29918          70,289.00         70,289.00
     331-06   915     803082957    BEATY WILHELMENI B                       SC    29335          36,400.00         36,400.00
     331-06   915     803082965    THARBS DARWIN                            IN    46616          41,650.00         41,650.00
     331-06   915     803084383    HANKERSON ALCENO                         GA    31533          67,500.00         67,500.00
     331-06   915     803084698    LOY JAMES                                AR    72718          84,600.00         84,600.00
     331-06   915     803085000    ROGERS BETTY                             NM    88201          30,600.00         30,600.00
     331-06   915     803085042    GREENE SHARON W                          SC    29569          26,600.00         26,574.87
     331-06   915     803085869    MAREADY EARNEST R                        GA    30521          63,650.00         63,627.92
     331-06   915     803086057    KITCHENS STACY                           GA    30543          59,200.00         59,182.10
     331-06   915     803086511    BOWEN RICHARD C                          KY    41011          44,400.00         44,367.32
     331-06   915     803086651    PITTS BRANDY N                           GA    31220          80,000.00         80,000.00
     331-06   915     803087113    JAYE GERALD                              OH    44129         100,000.00         99,948.55
     331-06   915     803087675    FOLMAR JUDITH M                          PA    17701          51,805.00         51,805.00
     331-06   915     803088780    BORNMAN TINA R                           IN    46236          97,750.00         97,699.72
     331-06   915     803088939    JONES JIMMY W                            MD    21223          47,600.00         47,585.60
     331-06   915     803088970    SOLIMINI JOSEPH J                        PA    18411          88,908.00         88,877.15
     331-06   915     803089259    REMPEL BRIAN R                           CT    06279         118,400.00        118,369.70
     331-06   915     803090968    REINHART FIT KRISTINE                    NY    11780         159,000.00        159,000.00
</TABLE>


<TABLE>
<CAPTION>
                                                                             First                     Initial    Minimum
                                                                            Payment      Maturity     Mortgage    Mortgage
Pool ID       Inv      Account        Name                                    Date         Date         Rate        Rate
-----------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>          <C>           <C>         <C>
     331-06   915     803056316    LEONARD ROBERT                          05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803057074    HOSSAIN MOHAMMED A                      05/01/2000   04/01/2030     10.000       9.000
     331-06   915     803057686    GIBSON AMY J                            05/01/2000   04/01/2030      9.500       8.500
     331-06   915     803058643    SEAMAN RICHARD S                        04/01/2000   03/01/2030     12.250      11.250
     331-06   915     803060854    ROBERTS MITCH                           04/01/2000   03/01/2025     10.875       9.875
     331-06   915     803061076    DAVIS ERVIN                             04/01/2000   03/01/2030      9.750       8.750
     331-06   915     803061894    FARRIS JAMES L                          05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803062157    SMITH HAROLD M                          03/01/2000   02/01/2030     13.375      12.375
     331-06   915     803062215    BARLOW THERESA K                        04/01/2000   03/01/2030     13.125      12.125
     331-06   915     803062470    WALK THOMAS R                           05/01/2000   04/01/2030     11.250      10.250
     331-06   915     803062496    SEILER LINDA                            05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803062595    PEREZ RAMON                             04/01/2000   03/01/2030      9.875       8.875
     331-06   915     803064641    COLEY NATHANIEL J SR                    04/01/2000   03/01/2030     10.125       9.125
     331-06   915     803064781    HENRY MARJORIE                          04/01/2000   03/01/2030     12.125      11.125
     331-06   915     803064971    CULLEN JOHN T                           05/01/2000   04/01/2030      8.875       7.875
     331-06   915     803065150    HIXON THOMAS R                          04/01/2000   03/01/2030     12.500      11.500
     331-06   915     803067032    MCKISSIC BERNICE                        04/01/2000   03/01/2030     10.625       9.625
     331-06   915     803067222    RAMIREZ VIRGINIA                        04/01/2000   03/01/2030     12.000      11.000
     331-06   915     803067867    HEDGEBETH MILTON                        04/01/2000   03/01/2030     12.750      11.750
     331-06   915     803068675    WASHINGTON KEITH L                      05/01/2000   04/01/2030     10.625       9.625
     331-06   915     803068840    FORNEY ALVIN DEAN                       04/01/2000   03/01/2030     11.375      10.375
     331-06   915     803069194    DAVIS JOHN H                            04/01/2000   03/01/2030     11.750      10.750
     331-06   915     803069673    BRADLEY SHEILA                          04/01/2000   03/01/2030     11.000      10.000
     331-06   915     803070044    CAMPO ALBINA FLORES                     04/01/2000   03/01/2030     12.250      11.250
     331-06   915     803071455    CURRY HAROLD W                          05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803071869    WALSH KENNETH                           04/01/2000   03/01/2030     12.000      11.000
     331-06   915     803072412    SKEES MELODY                            05/01/2000   04/01/2030     10.250       9.250
     331-06   915     803072933    HEANANEZ LOP OSCAR                      04/01/2000   03/01/2030     11.375      10.375
     331-06   915     803073733    KUGIT PETER                             05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803073840    STAGE REBECCA J                         03/01/2000   02/01/2030     12.625      11.625
     331-06   915     803073931    RANDOLPH RICHARD M                      05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803074210    HILL MITCHELL DAVID                     05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803074541    LEUTHY KAREN                            04/01/2000   03/01/2030     12.500      11.500
     331-06   915     803074582    ROBINSON WANDA                          04/01/2000   03/01/2030     10.625       9.625
     331-06   915     803075969    MENSER DENYELLE L                       04/01/2000   03/01/2030     11.875      10.875
     331-06   915     803076645    SWANZEY THOMAS                          04/01/2000   03/01/2030     12.125      11.125
     331-06   915     803078054    GOTTOBED DEBORAH                        04/01/2000   03/01/2030     11.750      10.750
     331-06   915     803079094    WILSON STEVEN                           05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803079169    GRANBERRY JAMES                         04/01/2000   03/01/2030     11.750      10.750
     331-06   915     803079524    ROSNER MARK W                           05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803079888    SORISHO RHONIA                          04/01/2000   03/01/2030     11.750      10.750
     331-06   915     803082270    WALLACE MARY ANN                        05/01/2000   04/01/2030     12.875      11.875
     331-06   915     803082353    PEEPLES CHARLES E SR                    05/01/2000   04/01/2030      9.750       8.750
     331-06   915     803082957    BEATY WILHELMENI B                      05/01/2000   04/01/2030     11.250      10.250
     331-06   915     803082965    THARBS DARWIN                           04/01/2000   03/01/2030     12.125      11.125
     331-06   915     803084383    HANKERSON ALCENO                        05/01/2000   04/01/2030     10.000       9.000
     331-06   915     803084698    LOY JAMES                               05/01/2000   04/01/2030     11.250      10.250
     331-06   915     803085000    ROGERS BETTY                            05/01/2000   04/01/2030     10.750       9.750
     331-06   915     803085042    GREENE SHARON W                         04/01/2000   03/01/2020     12.500      11.500
     331-06   915     803085869    MAREADY EARNEST R                       04/01/2000   03/01/2030     11.125      10.125
     331-06   915     803086057    KITCHENS STACY                          04/01/2000   03/01/2030     11.750      10.750
     331-06   915     803086511    BOWEN RICHARD C                         03/01/2000   02/01/2030     10.875       9.875
     331-06   915     803086651    PITTS BRANDY N                          04/01/2000   03/01/2030     12.000      11.000
     331-06   915     803087113    JAYE GERALD                             04/01/2000   03/01/2030     12.500      11.500
     331-06   915     803087675    FOLMAR JUDITH M                         05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803088780    BORNMAN TINA R                          05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803088939    JONES JIMMY W                           04/01/2000   03/01/2030     11.750      10.750
     331-06   915     803088970    SOLIMINI JOSEPH J                       04/01/2000   03/01/2030     11.125      10.125
     331-06   915     803089259    REMPEL BRIAN R                          04/01/2000   03/01/2030     12.500      11.500
     331-06   915     803090968    REINHART FIT KRISTINE                   05/01/2000   04/01/2030     11.250      10.250
</TABLE>

<TABLE>
<CAPTION>

                                                                           Maximum
                                                                           Mortgage     Gross
Pool ID       Inv      Account        Name                                   Rate      Margin
---------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>         <C>
     331-06   915     803056316    LEONARD ROBERT                           18.250      7.000
     331-06   915     803057074    HOSSAIN MOHAMMED A                       16.000      5.500
     331-06   915     803057686    GIBSON AMY J                             15.500      5.000
     331-06   915     803058643    SEAMAN RICHARD S                         18.250      8.000
     331-06   915     803060854    ROBERTS MITCH                            16.875      5.750
     331-06   915     803061076    DAVIS ERVIN                              15.750      5.500
     331-06   915     803061894    FARRIS JAMES L                           18.500      7.250
     331-06   915     803062157    SMITH HAROLD M                           19.375      8.100
     331-06   915     803062215    BARLOW THERESA K                         19.125      7.900
     331-06   915     803062470    WALK THOMAS R                            17.250      5.750
     331-06   915     803062496    SEILER LINDA                             18.250      7.750
     331-06   915     803062595    PEREZ RAMON                              15.875      5.000
     331-06   915     803064641    COLEY NATHANIEL J SR                     16.125      5.750
     331-06   915     803064781    HENRY MARJORIE                           18.125      7.530
     331-06   915     803064971    CULLEN JOHN T                            14.875      4.875
     331-06   915     803065150    HIXON THOMAS R                           18.500      8.000
     331-06   915     803067032    MCKISSIC BERNICE                         16.625      6.000
     331-06   915     803067222    RAMIREZ VIRGINIA                         18.000      6.750
     331-06   915     803067867    HEDGEBETH MILTON                         18.750      8.000
     331-06   915     803068675    WASHINGTON KEITH L                       16.625      6.100
     331-06   915     803068840    FORNEY ALVIN DEAN                        17.375      6.750
     331-06   915     803069194    DAVIS JOHN H                             17.750      7.150
     331-06   915     803069673    BRADLEY SHEILA                           17.000      6.000
     331-06   915     803070044    CAMPO ALBINA FLORES                      18.250      7.000
     331-06   915     803071455    CURRY HAROLD W                           18.500      8.000
     331-06   915     803071869    WALSH KENNETH                            18.000      6.750
     331-06   915     803072412    SKEES MELODY                             16.250      5.750
     331-06   915     803072933    HEANANEZ LOP OSCAR                       17.375      6.750
     331-06   915     803073733    KUGIT PETER                              18.500      7.700
     331-06   915     803073840    STAGE REBECCA J                          18.625      7.125
     331-06   915     803073931    RANDOLPH RICHARD M                       18.250      7.000
     331-06   915     803074210    HILL MITCHELL DAVID                      17.875      7.000
     331-06   915     803074541    LEUTHY KAREN                             18.500      7.750
     331-06   915     803074582    ROBINSON WANDA                           16.625      6.125
     331-06   915     803075969    MENSER DENYELLE L                        17.875      6.650
     331-06   915     803076645    SWANZEY THOMAS                           18.125      8.000
     331-06   915     803078054    GOTTOBED DEBORAH                         17.750      6.500
     331-06   915     803079094    WILSON STEVEN                            18.000      6.750
     331-06   915     803079169    GRANBERRY JAMES                          17.750      7.650
     331-06   915     803079524    ROSNER MARK W                            17.875      7.150
     331-06   915     803079888    SORISHO RHONIA                           17.750      7.280
     331-06   915     803082270    WALLACE MARY ANN                         18.875      8.150
     331-06   915     803082353    PEEPLES CHARLES E SR                     15.750      5.125
     331-06   915     803082957    BEATY WILHELMENI B                       17.250      6.500
     331-06   915     803082965    THARBS DARWIN                            18.125      6.875
     331-06   915     803084383    HANKERSON ALCENO                         16.000      5.500
     331-06   915     803084698    LOY JAMES                                17.250      6.750
     331-06   915     803085000    ROGERS BETTY                             16.750      6.250
     331-06   915     803085042    GREENE SHARON W                          18.500      7.250
     331-06   915     803085869    MAREADY EARNEST R                        17.125      6.500
     331-06   915     803086057    KITCHENS STACY                           17.750      6.500
     331-06   915     803086511    BOWEN RICHARD C                          16.875      6.000
     331-06   915     803086651    PITTS BRANDY N                           18.000      7.500
     331-06   915     803087113    JAYE GERALD                              18.500      8.000
     331-06   915     803087675    FOLMAR JUDITH M                          17.875      7.125
     331-06   915     803088780    BORNMAN TINA R                           18.500      7.250
     331-06   915     803088939    JONES JIMMY W                            17.750      6.550
     331-06   915     803088970    SOLIMINI JOSEPH J                        17.125      5.950
     331-06   915     803089259    REMPEL BRIAN R                           18.500      8.000
     331-06   915     803090968    REINHART FIT KRISTINE                    17.250      6.500
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000



Pool ID       Inv      Account        Name                                    Address                              City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                  <C>
     331-06   915     803091859    DAVIS DENICE                            53 WEBBER PLACE                      GROSSE POINTE SHORES
     331-06   915     803093525    KNIGHT ROBERT W                         RT 4 BOX 464J                        TALLAHASSEE
     331-06   915     803093756    JETT SAMUEL JR                          1516 MECHANICSVILLE HIGHWA           DARLINGTON
     331-06   915     803094143    BEITZEL MARK A                          5143 ANGEL VALLEY RD SW              STONE CREEK
     331-06   915     803094325    ALEXIS CLARA J                          5030 B ELMHURST ROAD                 WEST PALM BEACH
     331-06   915     803094424    POKOJ JON                               16821 E 8 MILE RD                    EASTPOINTE
     331-06   915     803094440    HOUSTON LAROY                           2519 2521 CORA AVENUE                ST LOUIS
     331-06   915     803095488    HAYES GLADYS M                          419 OAK AVE                          LOCKPORT
     331-06   915     803095546    BROOKS LARETHA FAYE                     963 BOX, HIGHWAY 269                 CHATTAHOOCHEE
     331-06   915     803097237    PARHAM ARLIVIA                          2724 OXFORD DR                       MARKHAM
     331-06   915     803097369    JACOBS DARRON A                         1211 PENN AVENUE                     JEANNETTE
     331-06   915     803097955    TOMAS NASHAWN                           36005 ENGLISH                        STERLING HEIGHTS
     331-06   915     803098292    KAKOS ANGELA                            4727 S. KNOLL                        W. BLOOMFIELD
     331-06   915     803098805    MIELE JOSEPH JR                         536 537 WHITE TAIL LANE              LAKE AIREL
     331-06   915     803100346    KROESEN WILLIAM N                       3826 HIGHLAND RD                     CLEVELAND
     331-06   915     803101138    HATCHETT MAGGIE                         15745 S PAULINA                      HARVEY
     331-06   915     803103985    LUND JAMES N                            296 SECOND CROWN POINT ROA           STRAFFORD
     331-06   915     803104009    CADETTE MARK                            1576 EAST 55TH STREET                BROOKLYN
     331-06   915     803104603    WINCKOWSKI RAYMOND JR                   59 49 56 ROAD                        MASPETH
     331-06   915     803104819    PINEDA CONSUELO GARCIA                  36 TROUTMAN STREET                   BROOKLYN
     331-06   915     803105717    MASSOOD SHIRLEY                         54 STONYRIDGE DRIVE                  LINCOLN PARK
     331-06   915     803106202    SCHULTE ANITA L                         1502 EAST ILLINOIS STREET            EVANSVILLE
     331-06   915     803107440    MACARTHUR STEVEN W                      402 W RUDISILL BLVD                  FORT WAYNE
     331-06   915     803108182    FRIBERG DEBORAH                         180 NEWFOUND STREET                  CANTON
     331-06   915     803108315    WESTFIELD CASEY E                       4845 ALLEN BRIDGE ROAD               FOUNTAIN INN
     331-06   915     803108331    POLK ROSIE MAE                          8541 S PHILLIPS AVE                  CHICAGO
     331-06   915     803108422    HODGES BOBBY LYNN                       1911 ORLEAN DRIVE                    JACKSONVILLE
     331-06   915     803108745    GOLDSTEIN SHEREE                        6 BARNETT ROAD                       MONROE
     331-06   915     803108802    ROWE DIXIE                              610 BOILING SPRING ROAD              LEXINGTON
     331-06   915     803109180    MARCHESE SALVATORE                      111 SEVENTH AVENUE                   BELMAR
     331-06   915     803109479    ROMAN DAVID V                           2012 SLOAN AVENUE                    LATROBE
     331-06   915     803109545    LOVELACE SHERRY LANE                    4588 US HIGHWAY 64                   UNION MILLS
     331-06   915     803109560    JOBES WILLIAM L                         3603 NORTH 525 WEST                  LA PORTE
     331-06   915     803111442    STACCHIOTTI JAMES A                     956 KREHL AVENUE                     GIRARD
     331-06   915     803111558    LAFORTUNE GLADYS                        17622 SW 8 COURT                     PEMBROKE PINES
     331-06   915     803111731    PHILLIPS PAUL D                         1019 SELLS AVE                       ST LOUIS
     331-06   915     803112853    MARTINI RICHARD G                       39 TEELE DRIVE                       CORAM
     331-06   915     803113018    GHANEM JAMAL                            7401 KENDAL                          DEARBORN
     331-06   915     803114701    STIVALA SALVATORE J                     322 NORTH EVANS COURT                SCRANTON
     331-06   915     803115815    SEYMOUR CARROLL                         1108 JEFFERSON AVE                   SAINT MICHAELS
     331-06   915     803116193    SANFORD DOROTHY                         162 LISA CHERYL LANE                 ROXBORO
     331-06   915     803116391    JORDAN LORRENDA M                       6916 MORGAN DR                       LITTLE ROCK
     331-06   915     803116979    WILLIAMS JOHN P                         221 GOVERNOR OGLESBY STREE           ELKHART
     331-06   915     803118249    BARTON JACK V                           908 ROSETOWN CHURCH ROAD             CORBIN
     331-06   915     803118314    STACY KENNETH D                         1252 PROSPECT STREET                 BARBERTON
     331-06   915     803118686    JAMES WANDA M                           2324 N HARDING STREET                INDIANAPOLIS
     331-06   915     803119676    DARBY TERRY                             209 WILD MEADOWS DRIVE               GASTON
     331-06   915     803119759    PATTERSON GWENDOLYN                     15845 FERGUSON                       DETROIT
     331-06   915     803120658    TURNER RUDINE                           1211 NORTH VIEW DRIVE                WEST POINT
     331-06   915     803121367    HARRINGTON WILLIAM                      3661 S TOWERLINE                     BRIDGEPORT
     331-06   915     803121383    FIGUEROA VILMA                          74 FOURTH STREET                     WOODRIDGE
     331-06   915     803123298    COVINGTON KARLA S                       2563 BONNIEBROOK DR                  ST LOUIS
     331-06   915     803123355    COWSER LOUISE                           20420 CHARLESTON                     DETROIT
     331-06   915     803123447    LACROIX DAVID J                         109 ELIZABETH AVE                    EAST CARONDELET
     331-06   915     803123470    JOHNSON CYNTHIA L                       2822 EAST WELLESLEY                  SPOKANE
     331-06   915     803124015    PHILLIPS ELVERNA L                      4529 BLUEBERRY AVENUE                DAYTON
     331-06   915     803124684    BERNATHY BARRY R                        100 LAUREL CIRCLE                    SHOHOLA TOWNSHIP
     331-06   915     803124866    SMOLINSKY MARK J                        239 SPRING MOUNTAIN DRIVE            ZION GROVE
     331-06   915     803125053    WEST BEATRICE                           1031 W WASHBURN PLACE                SAGINAW
     331-06   915     803125145    BODNAR JADWIGA                          64 66 ST. CHARLES STREET             WEST HARTFORD
</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>
     331-06   915     803091859    DAVIS DENICE                             MI    48207         499,999.00        499,810.76
     331-06   915     803093525    KNIGHT ROBERT W                          FL    32304          76,500.00         76,500.00
     331-06   915     803093756    JETT SAMUEL JR                           SC    29540          72,375.00         72,375.00
     331-06   915     803094143    BEITZEL MARK A                           OH    43840          46,800.00         46,800.00
     331-06   915     803094325    ALEXIS CLARA J                           FL    33417          41,600.00         41,591.51
     331-06   915     803094424    POKOJ JON                                MI    48021          69,000.00         68,972.58
     331-06   915     803094440    HOUSTON LAROY                            MO    63113          34,800.00         34,800.00
     331-06   915     803095488    HAYES GLADYS M                           IL    60441          78,950.00         78,950.00
     331-06   915     803095546    BROOKS LARETHA FAYE                      FL    32324          52,500.00         52,500.00
     331-06   915     803097237    PARHAM ARLIVIA                           IL    60426          55,200.00         55,200.00
     331-06   915     803097369    JACOBS DARRON A                          PA    15644          39,600.00         39,600.00
     331-06   915     803097955    TOMAS NASHAWN                            MI    48310         173,700.00        173,642.94
     331-06   915     803098292    KAKOS ANGELA                             MI    48323         315,000.00        314,899.33
     331-06   915     803098805    MIELE JOSEPH JR                          PA    18436         107,000.00        106,959.72
     331-06   915     803100346    KROESEN WILLIAM N                        OH    44111          85,000.00         85,000.00
     331-06   915     803101138    HATCHETT MAGGIE                          IL    60426          73,900.00         73,900.00
     331-06   915     803103985    LUND JAMES N                             NH    03884         163,378.00        163,378.00
     331-06   915     803104009    CADETTE MARK                             NY    11214         299,250.00        299,137.34
     331-06   915     803104603    WINCKOWSKI RAYMOND JR                    NY    11378         164,700.00        164,700.00
     331-06   915     803104819    PINEDA CONSUELO GARCIA                   NY    11206          94,450.00         94,419.82
     331-06   915     803105717    MASSOOD SHIRLEY                          NJ    07035          96,700.00         96,657.22
     331-06   915     803106202    SCHULTE ANITA L                          IN    47711          54,000.00         53,952.02
     331-06   915     803107440    MACARTHUR STEVEN W                       IN    46807          52,800.00         52,800.00
     331-06   915     803108182    FRIBERG DEBORAH                          NC    28716         162,000.00        162,000.00
     331-06   915     803108315    WESTFIELD CASEY E                        SC    29644          73,000.00         72,980.25
     331-06   915     803108331    POLK ROSIE MAE                           IL    60617          70,000.00         70,000.00
     331-06   915     803108422    HODGES BOBBY LYNN                        FL    32210          58,225.00         58,225.00
     331-06   915     803108745    GOLDSTEIN SHEREE                         NY    10950          96,000.00         96,000.00
     331-06   915     803108802    ROWE DIXIE                               SC    29073          84,150.00         84,150.00
     331-06   915     803109180    MARCHESE SALVATORE                       NJ    07719         340,000.00        340,000.00
     331-06   915     803109479    ROMAN DAVID V                            PA    15650          69,000.00         68,930.03
     331-06   915     803109545    LOVELACE SHERRY LANE                     NC    28167          48,000.00         48,000.00
     331-06   915     803109560    JOBES WILLIAM L                          IN    46350         101,250.00        101,150.01
     331-06   915     803111442    STACCHIOTTI JAMES A                      OH    44420         131,500.00        131,500.00
     331-06   915     803111558    LAFORTUNE GLADYS                         FL    33029         124,000.00        124,000.00
     331-06   915     803111731    PHILLIPS PAUL D                          MO    63147          38,400.00         38,379.11
     331-06   915     803112853    MARTINI RICHARD G                        NY    11727         171,890.00        171,890.00
     331-06   915     803113018    GHANEM JAMAL                             MI    48126         224,000.00        223,895.49
     331-06   915     803114701    STIVALA SALVATORE J                      PA    18504          36,125.00         36,125.00
     331-06   915     803115815    SEYMOUR CARROLL                          MD    21663          80,250.00         80,224.35
     331-06   915     803116193    SANFORD DOROTHY                          NC    27573          95,200.00         95,166.97
     331-06   915     803116391    JORDAN LORRENDA M                        AR    72209          54,900.00         54,900.00
     331-06   915     803116979    WILLIAMS JOHN P                          IL    62634         110,500.00        110,500.00
     331-06   915     803118249    BARTON JACK V                            KY    40701          53,600.00         53,600.00
     331-06   915     803118314    STACY KENNETH D                          OH    44203          60,000.00         59,957.02
     331-06   915     803118686    JAMES WANDA M                            IN    46208          43,350.00         43,326.42
     331-06   915     803119676    DARBY TERRY                              SC    29052          49,393.00         49,393.00
     331-06   915     803119759    PATTERSON GWENDOLYN                      MI    48219          76,000.00         76,000.00
     331-06   915     803120658    TURNER RUDINE                            GA    31833          46,400.00         46,400.00
     331-06   915     803121367    HARRINGTON WILLIAM                       MI    48722          57,050.00         57,034.12
     331-06   915     803121383    FIGUEROA VILMA                           NJ    07075         165,000.00        165,000.00
     331-06   915     803123298    COVINGTON KARLA S                        MO    63043          65,000.00         65,000.00
     331-06   915     803123355    COWSER LOUISE                            MI    48203          34,000.00         34,000.00
     331-06   915     803123447    LACROIX DAVID J                          IL    62240          73,800.00         73,800.00
     331-06   915     803123470    JOHNSON CYNTHIA L                        WA    99207          78,400.00         78,400.00
     331-06   915     803124015    PHILLIPS ELVERNA L                       OH    45406          45,200.00         45,200.00
     331-06   915     803124684    BERNATHY BARRY R                         PA    18458         136,850.00        136,850.00
     331-06   915     803124866    SMOLINSKY MARK J                         PA    17985          42,750.00         42,750.00
     331-06   915     803125053    WEST BEATRICE                            MI    48602         119,850.00        119,816.64
     331-06   915     803125145    BODNAR JADWIGA                           CT    06119         100,000.00         99,960.26
</TABLE>


<TABLE>
<CAPTION>
                                                                             First                     Initial    Minimum
                                                                            Payment      Maturity     Mortgage    Mortgage
Pool ID       Inv      Account        Name                                    Date         Date         Rate        Rate
-----------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>          <C>           <C>         <C>
     331-06   915     803091859    DAVIS DENICE                            04/01/2000   03/01/2030     10.750       9.750
     331-06   915     803093525    KNIGHT ROBERT W                         05/01/2000   04/01/2030     10.625       9.625
     331-06   915     803093756    JETT SAMUEL JR                          05/01/2000   04/01/2030     11.500      10.500
     331-06   915     803094143    BEITZEL MARK A                          05/01/2000   04/01/2030     11.500      10.500
     331-06   915     803094325    ALEXIS CLARA J                          04/01/2000   03/01/2030     13.500      12.500
     331-06   915     803094424    POKOJ JON                               04/01/2000   03/01/2030     10.500       9.500
     331-06   915     803094440    HOUSTON LAROY                           05/01/2000   04/01/2030     13.250      12.250
     331-06   915     803095488    HAYES GLADYS M                          05/01/2000   04/01/2030     11.500      10.500
     331-06   915     803095546    BROOKS LARETHA FAYE                     05/01/2000   04/01/2030     12.750      11.750
     331-06   915     803097237    PARHAM ARLIVIA                          05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803097369    JACOBS DARRON A                         05/01/2000   04/01/2030     10.125       9.125
     331-06   915     803097955    TOMAS NASHAWN                           04/01/2000   03/01/2030     11.375      10.375
     331-06   915     803098292    KAKOS ANGELA                            04/01/2000   03/01/2030     11.500      10.500
     331-06   915     803098805    MIELE JOSEPH JR                         04/01/2000   03/01/2030     10.750       9.750
     331-06   915     803100346    KROESEN WILLIAM N                       05/01/2000   04/01/2030      9.500       8.500
     331-06   915     803101138    HATCHETT MAGGIE                         05/01/2000   04/01/2030     11.375      10.375
     331-06   915     803103985    LUND JAMES N                            05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803104009    CADETTE MARK                            04/01/2000   03/01/2030     10.750       9.750
     331-06   915     803104603    WINCKOWSKI RAYMOND JR                   05/01/2000   04/01/2030     10.625       9.625
     331-06   915     803104819    PINEDA CONSUELO GARCIA                  04/01/2000   03/01/2030     11.500      10.500
     331-06   915     803105717    MASSOOD SHIRLEY                         04/01/2000   03/01/2030     10.000       9.000
     331-06   915     803106202    SCHULTE ANITA L                         05/01/2000   04/01/2030     10.000       9.000
     331-06   915     803107440    MACARTHUR STEVEN W                      05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803108182    FRIBERG DEBORAH                         05/01/2000   04/01/2030      9.875       8.875
     331-06   915     803108315    WESTFIELD CASEY E                       04/01/2000   03/01/2030     12.250      11.250
     331-06   915     803108331    POLK ROSIE MAE                          05/01/2000   04/01/2030     12.875      11.875
     331-06   915     803108422    HODGES BOBBY LYNN                       05/01/2000   04/01/2030     11.125      10.125
     331-06   915     803108745    GOLDSTEIN SHEREE                        05/01/2000   04/01/2030     13.000      12.000
     331-06   915     803108802    ROWE DIXIE                              05/01/2000   04/01/2030     10.500       9.500
     331-06   915     803109180    MARCHESE SALVATORE                      05/01/2000   04/01/2030      9.500       8.500
     331-06   915     803109479    ROMAN DAVID V                           05/01/2000   04/01/2030      9.375       8.375
     331-06   915     803109545    LOVELACE SHERRY LANE                    05/01/2000   04/01/2030     10.500       9.500
     331-06   915     803109560    JOBES WILLIAM L                         05/01/2000   04/01/2030      9.500       8.500
     331-06   915     803111442    STACCHIOTTI JAMES A                     05/01/2000   04/01/2030      9.375       8.375
     331-06   915     803111558    LAFORTUNE GLADYS                        05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803111731    PHILLIPS PAUL D                         05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803112853    MARTINI RICHARD G                       05/01/2000   04/01/2030     10.375       9.375
     331-06   915     803113018    GHANEM JAMAL                            04/01/2000   03/01/2030      9.750       8.750
     331-06   915     803114701    STIVALA SALVATORE J                     05/01/2000   04/01/2030     11.250      10.250
     331-06   915     803115815    SEYMOUR CARROLL                         04/01/2000   03/01/2030     11.500      10.500
     331-06   915     803116193    SANFORD DOROTHY                         04/01/2000   03/01/2030     11.125      10.125
     331-06   915     803116391    JORDAN LORRENDA M                       05/01/2000   04/01/2030     11.125      10.125
     331-06   915     803116979    WILLIAMS JOHN P                         05/01/2000   04/01/2030     10.625       9.625
     331-06   915     803118249    BARTON JACK V                           05/01/2000   04/01/2030     11.250      10.250
     331-06   915     803118314    STACY KENNETH D                         05/01/2000   04/01/2030     11.000      10.000
     331-06   915     803118686    JAMES WANDA M                           05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803119676    DARBY TERRY                             05/01/2000   04/01/2025     12.750      11.750
     331-06   915     803119759    PATTERSON GWENDOLYN                     05/01/2000   04/01/2030     11.625      10.625
     331-06   915     803120658    TURNER RUDINE                           05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803121367    HARRINGTON WILLIAM                      04/01/2000   03/01/2030     12.125      11.125
     331-06   915     803121383    FIGUEROA VILMA                          05/01/2000   04/01/2030     12.125      11.125
     331-06   915     803123298    COVINGTON KARLA S                       04/01/2000   03/01/2030     11.750      10.750
     331-06   915     803123355    COWSER LOUISE                           04/01/2000   03/01/2030     12.125      11.125
     331-06   915     803123447    LACROIX DAVID J                         05/01/2000   04/01/2030     10.500       9.500
     331-06   915     803123470    JOHNSON CYNTHIA L                       05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803124015    PHILLIPS ELVERNA L                      05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803124684    BERNATHY BARRY R                        05/01/2000   04/01/2030     11.125      10.125
     331-06   915     803124866    SMOLINSKY MARK J                        05/01/2000   04/01/2030     10.750       9.750
     331-06   915     803125053    WEST BEATRICE                           04/01/2000   03/01/2030     12.125      11.125
     331-06   915     803125145    BODNAR JADWIGA                          04/01/2000   03/01/2030     10.500       9.500
</TABLE>

<TABLE>
<CAPTION>

                                                                           Maximum
                                                                           Mortgage     Gross
Pool ID       Inv      Account        Name                                   Rate      Margin
---------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>         <C>
     331-06   915     803091859    DAVIS DENICE                             16.750      5.950
     331-06   915     803093525    KNIGHT ROBERT W                          16.625      6.000
     331-06   915     803093756    JETT SAMUEL JR                           17.500      6.250
     331-06   915     803094143    BEITZEL MARK A                           17.500      6.750
     331-06   915     803094325    ALEXIS CLARA J                           19.500      8.750
     331-06   915     803094424    POKOJ JON                                16.500      5.900
     331-06   915     803094440    HOUSTON LAROY                            19.250      8.000
     331-06   915     803095488    HAYES GLADYS M                           17.500      6.250
     331-06   915     803095546    BROOKS LARETHA FAYE                      18.750      8.250
     331-06   915     803097237    PARHAM ARLIVIA                           18.250      7.000
     331-06   915     803097369    JACOBS DARRON A                          16.125      5.500
     331-06   915     803097955    TOMAS NASHAWN                            17.375      7.150
     331-06   915     803098292    KAKOS ANGELA                             17.500      6.650
     331-06   915     803098805    MIELE JOSEPH JR                          16.750      6.500
     331-06   915     803100346    KROESEN WILLIAM N                        15.500      5.000
     331-06   915     803101138    HATCHETT MAGGIE                          17.375      6.750
     331-06   915     803103985    LUND JAMES N                             18.250      8.000
     331-06   915     803104009    CADETTE MARK                             16.750      6.250
     331-06   915     803104603    WINCKOWSKI RAYMOND JR                    16.625      6.000
     331-06   915     803104819    PINEDA CONSUELO GARCIA                   17.500      6.250
     331-06   915     803105717    MASSOOD SHIRLEY                          16.000      5.500
     331-06   915     803106202    SCHULTE ANITA L                          16.000      5.500
     331-06   915     803107440    MACARTHUR STEVEN W                       18.500      7.750
     331-06   915     803108182    FRIBERG DEBORAH                          15.875      5.750
     331-06   915     803108315    WESTFIELD CASEY E                        18.250      7.000
     331-06   915     803108331    POLK ROSIE MAE                           18.875      8.000
     331-06   915     803108422    HODGES BOBBY LYNN                        17.125      6.500
     331-06   915     803108745    GOLDSTEIN SHEREE                         19.000      8.250
     331-06   915     803108802    ROWE DIXIE                               16.500      6.000
     331-06   915     803109180    MARCHESE SALVATORE                       15.500      4.250
     331-06   915     803109479    ROMAN DAVID V                            15.375      5.125
     331-06   915     803109545    LOVELACE SHERRY LANE                     16.500      5.750
     331-06   915     803109560    JOBES WILLIAM L                          15.500      5.000
     331-06   915     803111442    STACCHIOTTI JAMES A                      15.375      4.875
     331-06   915     803111558    LAFORTUNE GLADYS                         18.000      7.500
     331-06   915     803111731    PHILLIPS PAUL D                          18.250      7.750
     331-06   915     803112853    MARTINI RICHARD G                        16.375      6.250
     331-06   915     803113018    GHANEM JAMAL                             15.750      5.275
     331-06   915     803114701    STIVALA SALVATORE J                      17.250      6.625
     331-06   915     803115815    SEYMOUR CARROLL                          17.500      6.750
     331-06   915     803116193    SANFORD DOROTHY                          17.125      6.500
     331-06   915     803116391    JORDAN LORRENDA M                        17.125      6.400
     331-06   915     803116979    WILLIAMS JOHN P                          16.625      6.000
     331-06   915     803118249    BARTON JACK V                            17.250      6.750
     331-06   915     803118314    STACY KENNETH D                          17.000      6.250
     331-06   915     803118686    JAMES WANDA M                            18.250      7.000
     331-06   915     803119676    DARBY TERRY                              18.750      9.500
     331-06   915     803119759    PATTERSON GWENDOLYN                      17.625      6.750
     331-06   915     803120658    TURNER RUDINE                            18.500      8.000
     331-06   915     803121367    HARRINGTON WILLIAM                       18.125      7.400
     331-06   915     803121383    FIGUEROA VILMA                           18.125      7.850
     331-06   915     803123298    COVINGTON KARLA S                        17.750      6.500
     331-06   915     803123355    COWSER LOUISE                            18.125      7.530
     331-06   915     803123447    LACROIX DAVID J                          16.500      6.000
     331-06   915     803123470    JOHNSON CYNTHIA L                        18.250      7.750
     331-06   915     803124015    PHILLIPS ELVERNA L                       18.500      8.000
     331-06   915     803124684    BERNATHY BARRY R                         17.125      6.350
     331-06   915     803124866    SMOLINSKY MARK J                         16.750      6.250
     331-06   915     803125053    WEST BEATRICE                            18.125      7.650
     331-06   915     803125145    BODNAR JADWIGA                           16.500      5.925
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000



Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     803125616    OOST LIEVENS WILLEM                     2 GREENLEA COURT                      WESTPORT
     331-06   915     803126028    MCELVEEN DANNISHA                       5256 HIGHWAY 41 A SOUTH               CENTENARY
     331-06   915     803126796    WALKER MARIBETH C                       1030 MOUNTAIN DALE DRIVE              MARYSVILLE
     331-06   915     803127364    MILLER ACE JR                           232 GRANITE DRIVE                     LUCAMA
     331-06   915     803128354    PIERCE DONALD                           966 MILL POND ROAD                    BERNE
     331-06   915     803128420    STEEDE STACY L                          1610 RIDGE AVE                        ROCKFORD
     331-06   915     803128602    BARNETT GLENDA D                        7777 KIDWELL DRIVE                    HANOVER
     331-06   915     803129451    WINGO LORETTA Y                         17306 CLAIRFIELD LANE                 UPPER MARLBORO
     331-06   915     803129550    KNIPPRATH PATRICIA L                    155 NORTH SEELY AVENUE                POST FALLS
     331-06   915     803130954    HORNBAKER JAMES W                       725 EAST JACKSON STREET               MUNCIE
     331-06   915     803131002    HOOVER DELLA                            1418 108TH AVENUE EAST                TAMPA
     331-06   915     803131200    ROBERTS RONNIE                          3913 WASHINGTON BLVD                  UNIVERSITY HTS
     331-06   915     803131754    TAPLEY WILLIAM P                        127 CO ROAD 352                       SWEETWATER
     331-06   915     803131812    GAZOO THOMAS J                          729 HAMPTON STREET                    SCRANTON
     331-06   915     803132125    CARLISLE BRETT LAMAR                    2014 SANDY PLAIN CHURCH RO            TABOR CITY
     331-06   915     803134154    WHEELER DERRICK E                       22358 EAST OXFORD DRIVE               AURORA
     331-06   915     803134709    REYES SANCHE CRUZ                       1626 E JUNIPER AVENUE                 PHOENIX
     331-06   915     803134733    MILLER WILLIAM L                        916 WEST LIBERTY STREET               ALLENTOWN
     331-06   915     803135367    WHITESIDE LEE M                         904 E 141ST ST                        CLEVELAND
     331-06   915     803135953    MCWREATH JANET L                        1335 OAKRIDGE STREET                  PITTSBURGH
     331-06   915     803136761    VANHORN VELTA K                         80 HC BOX 47                          LOCK HAVEN
     331-06   915     803136860    GRAY CHARLES R JR                       1400 SOUTH U STREET                   RICHMOND
     331-06   915     803137454    DELONG TODD E                           2437 HOME ORCHARD DRIVE               SPRINGFIELD
     331-06   915     803138106    GRAY CHARLES                            329 SOUTH 11TH STREET                 RICHMOND
     331-06   915     803138965    COOK WILLIAM                            4816 RUSHMORE DRIVE                   CONWAY
     331-06   915     803139351    BROWN ERICA D                           870 SUNNINGDALE                       INKSTER
     331-06   915     803140409    SHEALER BARRY L                         4247 CARLISLE ROAD                    GARDNERS
     331-06   915     803140953    BOWEN MICHAEL                           111 SPRING VALLEY AVENUE              HACKENSACK
     331-06   915     803142025    TURRELL HARRY A                         333 23RD ST                           EAST MOLINE
     331-06   915     803142116    CORBIN EDWARD R                         7108 WOODLAND DRIVE                   SPRINGFIELD
     331-06   915     803142207    GITTENS GARY                            RR 2 BOX 117D                         WAPWALLOPEN
     331-06   915     803142645    KETCHUM JULIE A                         18083 EAST OHIO AVE #201              AURORA
     331-06   915     803142819    SOLOCK MICHAEL A                        33934 WALDMER DRIVE                   EASTLAKE
     331-06   915     803143296    CRAVEN JILL D                           33 YOUTZ AVE                          AKRON
     331-06   915     803143312    BROWN DAWN                              6465 SMALLWOOD ROAD                   RIDGEWAY
     331-06   915     803143387    STONEFIELD EARL STEPHEN                 6909 DEEP SRPING COURT                LOUISVILLE
     331-06   915     803143726    SMITH ANNIE P                           4383 BUCKINGHAM                       DETROIT
     331-06   915     803143767    STEWART CATHERINE                       1916 35TH STREET SOUTH                SAINT PETERSBURG
     331-06   915     803144476    PRICE GAYLE A                           105 MAYFIELD STREET                   WORCESTER
     331-06   915     803144666    TURNBULL VIRGINIA C                     2313 TRAVIS ROAD                      AUGUSTA
     331-06   915     803144955    WILLIAMS JAMES JR                       152 MAPLE STREET                      NORWAY
     331-06   915     803145036    MITCHELL ANTHONY V                      1511 PINE VIEW DR                     JACKSONVILLE
     331-06   915     803145531    STEVENS GARY L                          11214 WALNUT DOWLER RD                LOGAN
     331-06   915     803146232    JARSHAW THOMAS W JR                     1126 SW CRESTON AVE                   DES MOINES
     331-06   915     803146539    POTTS JOHN                              100 NORWOOD STREET                    CULLODEN
     331-06   915     803147107    PALMER RAY                              154 EAST NORTH STREET                 PEWAMO
     331-06   915     803147628    REAGLE BRIAN K                          10 MONROE STREET                      FRANKLIN
     331-06   915     803147800    AUTRY NANCY                             210 COKER COURT                       YORK
     331-06   915     803148121    WILLIAMS EVA                            559 PINE STREET                       BROOKLYN
     331-06   915     803149830    STRADWICK EVA                           205 MARATHON AVENUE                   DAYTON
     331-06   915     803150440    WALKER IRENE                            444 OTTER POND RD                     COTTONWOOD
     331-06   915     803150580    SHANNON WILLIAM A                       2630 PRINGLE ROAD                     GOSHEN
     331-06   915     803151224    MCCORMICK WILLIAM J                     7223 KAREN CT                         FT WAYNE
     331-06   915     803152909    GRANT JOHN A                            8 ABBOTT ROAD                         FREMONT
     331-06   915     803153014    KLINE JOYCE A                           212 ROOSEVELT STREET                  MISHAWAKA
     331-06   915     803153170    BRUCE MARGARET M                        64 TEMPLE STREET                      LOWELL
     331-06   915     803153923    WHITE CHAD                              5291 WEST 1000 NORTH                  ROANN
     331-06   915     803154236    MINGO PETERSON W                        2668 LOSANTVILLE AVE                  GOLF MANOR
     331-06   915     803154277    ABU-HALIMEH SHERRY L                    690 ASPEN AVENUE                      RIFLE
     331-06   915     803154905    BRYANT DOUGLAS                          12825 FERRIS AVE                      CLEVELAND
</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>
     331-06   915     803125616    OOST LIEVENS WILLEM                      CT    06880         550,000.00        550,000.00
     331-06   915     803126028    MCELVEEN DANNISHA                        SC    29519          49,500.00         49,500.00
     331-06   915     803126796    WALKER MARIBETH C                        PA    17053          77,450.00         77,414.81
     331-06   915     803127364    MILLER ACE JR                            NC    27851          76,000.00         76,000.00
     331-06   915     803128354    PIERCE DONALD                            IN    46711         104,000.00        104,000.00
     331-06   915     803128420    STEEDE STACY L                           IL    61103          62,900.00         62,878.77
     331-06   915     803128602    BARNETT GLENDA D                         MD    21076         151,200.00        151,200.00
     331-06   915     803129451    WINGO LORETTA Y                          MD    20774         132,750.00        132,750.00
     331-06   915     803129550    KNIPPRATH PATRICIA L                     ID    83854         121,600.00        121,600.00
     331-06   915     803130954    HORNBAKER JAMES W                        IN    47302          55,000.00         55,000.00
     331-06   915     803131002    HOOVER DELLA                             FL    33612          64,000.00         63,986.56
     331-06   915     803131200    ROBERTS RONNIE                           OH    44118         104,000.00        103,946.49
     331-06   915     803131754    TAPLEY WILLIAM P                         TN    37874          56,800.00         56,788.07
     331-06   915     803131812    GAZOO THOMAS J                           PA    18504          46,000.00         45,982.68
     331-06   915     803132125    CARLISLE BRETT LAMAR                     NC    28463          53,250.00         53,250.00
     331-06   915     803134154    WHEELER DERRICK E                        CO    80015         166,950.00        166,888.82
     331-06   915     803134709    REYES SANCHE CRUZ                        AZ    85022          71,400.00         71,334.86
     331-06   915     803134733    MILLER WILLIAM L                         PA    18102          43,350.00         43,350.00
     331-06   915     803135367    WHITESIDE LEE M                          OH    44110          68,800.00         68,760.42
     331-06   915     803135953    MCWREATH JANET L                         PA    15226          52,000.00         52,000.00
     331-06   915     803136761    VANHORN VELTA K                          PA    17745          67,900.00         67,884.91
     331-06   915     803136860    GRAY CHARLES R JR                        IN    47374          72,000.00         72,000.00
     331-06   915     803137454    DELONG TODD E                            OH    45503         126,650.00        126,650.00
     331-06   915     803138106    GRAY CHARLES                             IN    47374          47,200.00         47,200.00
     331-06   915     803138965    COOK WILLIAM                             SC    29526          78,375.00         78,375.00
     331-06   915     803139351    BROWN ERICA D                            MI    48101          82,800.00         82,774.96
     331-06   915     803140409    SHEALER BARRY L                          PA    17324          65,700.00         65,677.20
     331-06   915     803140953    BOWEN MICHAEL                            NJ    07601         246,500.00        246,500.00
     331-06   915     803142025    TURRELL HARRY A                          IL    61244          40,900.00         40,900.00
     331-06   915     803142116    CORBIN EDWARD R                          VA    22151         279,000.00        279,000.00
     331-06   915     803142207    GITTENS GARY                             PA    18660         115,000.00        114,867.18
     331-06   915     803142645    KETCHUM JULIE A                          CO    80017          75,200.00         75,139.98
     331-06   915     803142819    SOLOCK MICHAEL A                         OH    44095         104,000.00        104,000.00
     331-06   915     803143296    CRAVEN JILL D                            OH    44301          44,200.00         44,200.00
     331-06   915     803143312    BROWN DAWN                               SC    29130          68,000.00         68,000.00
     331-06   915     803143387    STONEFIELD EARL STEPHEN                  KY    40228         115,000.00        114,968.87
     331-06   915     803143726    SMITH ANNIE P                            MI    48234          56,000.00         56,000.00
     331-06   915     803143767    STEWART CATHERINE                        FL    33711          43,200.00         43,191.67
     331-06   915     803144476    PRICE GAYLE A                            MA    01610         110,075.00        110,075.00
     331-06   915     803144666    TURNBULL VIRGINIA C                      GA    30906          70,975.00         70,975.00
     331-06   915     803144955    WILLIAMS JAMES JR                        SC    29113          61,552.00         61,552.00
     331-06   915     803145036    MITCHELL ANTHONY V                       AR    72076          78,300.00         78,300.00
     331-06   915     803145531    STEVENS GARY L                           OH    43136         124,200.00        124,106.07
     331-06   915     803146232    JARSHAW THOMAS W JR                      IA    50315          42,200.00         42,191.13
     331-06   915     803146539    POTTS JOHN                               GA    31016          58,650.00         58,650.00
     331-06   915     803147107    PALMER RAY                               MI    48873          72,400.00         72,383.44
     331-06   915     803147628    REAGLE BRIAN K                           PA    16323          93,900.00         93,900.00
     331-06   915     803147800    AUTRY NANCY                              SC    29745          68,000.00         67,983.55
     331-06   915     803148121    WILLIAMS EVA                             NY    11208         184,500.00        184,500.00
     331-06   915     803149830    STRADWICK EVA                            OH    45405          54,400.00         54,400.00
     331-06   915     803150440    WALKER IRENE                             AL    36320          44,000.00         44,000.00
     331-06   915     803150580    SHANNON WILLIAM A                        OH    45122          76,500.00         76,500.00
     331-06   915     803151224    MCCORMICK WILLIAM J                      IN    46835          64,000.00         64,000.00
     331-06   915     803152909    GRANT JOHN A                             NH    03044         131,750.00        131,717.22
     331-06   915     803153014    KLINE JOYCE A                            IN    46544          48,860.00         48,860.00
     331-06   915     803153170    BRUCE MARGARET M                         MA    01851          68,000.00         67,971.48
     331-06   915     803153923    WHITE CHAD                               IN    46974         136,800.00        136,800.00
     331-06   915     803154236    MINGO PETERSON W                         OH    45237         104,000.00        103,964.89
     331-06   915     803154277    ABU-HALIMEH SHERRY L                     CO    81650         144,000.00        144,000.00
     331-06   915     803154905    BRYANT DOUGLAS                           OH    44105          66,400.00         66,400.00
</TABLE>


<TABLE>
<CAPTION>
                                                                             First                     Initial    Minimum
                                                                            Payment      Maturity     Mortgage    Mortgage
Pool ID       Inv      Account        Name                                    Date         Date         Rate        Rate
-----------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>          <C>           <C>         <C>
     331-06   915     803125616    OOST LIEVENS WILLEM                     04/01/2000   03/01/2030     11.250      10.250
     331-06   915     803126028    MCELVEEN DANNISHA                       05/01/2000   04/01/2025     11.000      10.000
     331-06   915     803126796    WALKER MARIBETH C                       05/01/2000   04/01/2030      9.875       8.875
     331-06   915     803127364    MILLER ACE JR                           04/01/2000   03/01/2030     11.875      10.875
     331-06   915     803128354    PIERCE DONALD                           05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803128420    STEEDE STACY L                          04/01/2000   03/01/2030     11.250      10.250
     331-06   915     803128602    BARNETT GLENDA D                        05/01/2000   04/01/2030     10.250       9.250
     331-06   915     803129451    WINGO LORETTA Y                         05/01/2000   04/01/2030     10.625       9.625
     331-06   915     803129550    KNIPPRATH PATRICIA L                    05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803130954    HORNBAKER JAMES W                       05/01/2000   04/01/2030     11.375      10.375
     331-06   915     803131002    HOOVER DELLA                            04/01/2000   03/01/2030     13.375      12.375
     331-06   915     803131200    ROBERTS RONNIE                          05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803131754    TAPLEY WILLIAM P                        04/01/2000   03/01/2030     13.375      12.375
     331-06   915     803131812    GAZOO THOMAS J                          05/01/2000   04/01/2030     10.750       9.750
     331-06   915     803132125    CARLISLE BRETT LAMAR                    05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803134154    WHEELER DERRICK E                       04/01/2000   03/01/2030     10.875       9.875
     331-06   915     803134709    REYES SANCHE CRUZ                       04/01/2000   03/01/2030      9.875       8.875
     331-06   915     803134733    MILLER WILLIAM L                        05/01/2000   04/01/2030     11.500      10.500
     331-06   915     803135367    WHITESIDE LEE M                         05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803135953    MCWREATH JANET L                        05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803136761    VANHORN VELTA K                         04/01/2000   03/01/2030     13.125      12.125
     331-06   915     803136860    GRAY CHARLES R JR                       05/01/2000   04/01/2030     10.750       9.750
     331-06   915     803137454    DELONG TODD E                           05/01/2000   04/01/2030      8.500       7.500
     331-06   915     803138106    GRAY CHARLES                            05/01/2000   04/01/2030     10.250       9.250
     331-06   915     803138965    COOK WILLIAM                            05/01/2000   04/01/2030     11.000      10.000
     331-06   915     803139351    BROWN ERICA D                           04/01/2000   03/01/2030     11.750      10.750
     331-06   915     803140409    SHEALER BARRY L                         04/01/2000   03/01/2030     11.125      10.125
     331-06   915     803140953    BOWEN MICHAEL                           05/01/2000   04/01/2030     11.750      10.750
     331-06   915     803142025    TURRELL HARRY A                         05/01/2000   04/01/2030     12.875      11.875
     331-06   915     803142116    CORBIN EDWARD R                         05/01/2000   04/01/2030     11.000      10.000
     331-06   915     803142207    GITTENS GARY                            04/01/2000   03/01/2030      8.750       7.750
     331-06   915     803142645    KETCHUM JULIE A                         05/01/2000   04/01/2030     10.500       9.500
     331-06   915     803142819    SOLOCK MICHAEL A                        05/01/2000   04/01/2030     11.750      10.750
     331-06   915     803143296    CRAVEN JILL D                           04/01/2000   03/01/2030     11.625      10.625
     331-06   915     803143312    BROWN DAWN                              05/01/2000   04/01/2030     12.750      11.750
     331-06   915     803143387    STONEFIELD EARL STEPHEN                 04/01/2000   03/01/2030     12.250      11.250
     331-06   915     803143726    SMITH ANNIE P                           05/01/2000   04/01/2030     13.000      12.000
     331-06   915     803143767    STEWART CATHERINE                       04/01/2000   03/01/2030     13.750      12.750
     331-06   915     803144476    PRICE GAYLE A                           05/01/2000   04/01/2030     13.000      12.000
     331-06   915     803144666    TURNBULL VIRGINIA C                     04/01/2000   03/01/2030      9.500       8.500
     331-06   915     803144955    WILLIAMS JAMES JR                       05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803145036    MITCHELL ANTHONY V                      05/01/2000   04/01/2030     11.375      10.375
     331-06   915     803145531    STEVENS GARY L                          05/01/2000   04/01/2030     10.750       9.750
     331-06   915     803146232    JARSHAW THOMAS W JR                     04/01/2000   03/01/2030     13.375      12.375
     331-06   915     803146539    POTTS JOHN                              05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803147107    PALMER RAY                              04/01/2000   03/01/2030     13.000      12.000
     331-06   915     803147628    REAGLE BRIAN K                          05/01/2000   04/01/2030      9.250       8.250
     331-06   915     803147800    AUTRY NANCY                             04/01/2000   03/01/2030     12.750      11.750
     331-06   915     803148121    WILLIAMS EVA                            04/01/2000   03/01/2030     12.250      11.250
     331-06   915     803149830    STRADWICK EVA                           05/01/2000   04/01/2030     12.875      11.875
     331-06   915     803150440    WALKER IRENE                            05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803150580    SHANNON WILLIAM A                       04/01/2000   03/01/2030      9.750       8.750
     331-06   915     803151224    MCCORMICK WILLIAM J                     05/01/2000   04/01/2030      9.125       8.125
     331-06   915     803152909    GRANT JOHN A                            04/01/2000   03/01/2030     12.625      11.625
     331-06   915     803153014    KLINE JOYCE A                           05/01/2000   04/01/2030     11.750      10.750
     331-06   915     803153170    BRUCE MARGARET M                        04/01/2000   03/01/2030     10.250       9.250
     331-06   915     803153923    WHITE CHAD                              05/01/2000   04/01/2030      9.500       8.500
     331-06   915     803154236    MINGO PETERSON W                        04/01/2000   03/01/2030     11.250      10.250
     331-06   915     803154277    ABU-HALIMEH SHERRY L                    05/01/2000   04/01/2030      9.125       8.125
     331-06   915     803154905    BRYANT DOUGLAS                          05/01/2000   04/01/2030     13.000      12.000
</TABLE>

<TABLE>
<CAPTION>

                                                                           Maximum
                                                                           Mortgage     Gross
Pool ID       Inv      Account        Name                                   Rate      Margin
---------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>         <C>
     331-06   915     803125616    OOST LIEVENS WILLEM                      17.250      6.500
     331-06   915     803126028    MCELVEEN DANNISHA                        17.000      6.250
     331-06   915     803126796    WALKER MARIBETH C                        15.875      5.250
     331-06   915     803127364    MILLER ACE JR                            17.875      6.625
     331-06   915     803128354    PIERCE DONALD                            18.250      7.750
     331-06   915     803128420    STEEDE STACY L                           17.250      6.400
     331-06   915     803128602    BARNETT GLENDA D                         16.250      6.250
     331-06   915     803129451    WINGO LORETTA Y                          16.625      6.700
     331-06   915     803129550    KNIPPRATH PATRICIA L                     18.250      7.750
     331-06   915     803130954    HORNBAKER JAMES W                        17.375      6.500
     331-06   915     803131002    HOOVER DELLA                             19.375      9.250
     331-06   915     803131200    ROBERTS RONNIE                           18.500      7.000
     331-06   915     803131754    TAPLEY WILLIAM P                         19.375      8.900
     331-06   915     803131812    GAZOO THOMAS J                           16.750      6.000
     331-06   915     803132125    CARLISLE BRETT LAMAR                     18.500      8.000
     331-06   915     803134154    WHEELER DERRICK E                        16.875      6.625
     331-06   915     803134709    REYES SANCHE CRUZ                        15.875      6.000
     331-06   915     803134733    MILLER WILLIAM L                         17.500      6.500
     331-06   915     803135367    WHITESIDE LEE M                          18.000      7.500
     331-06   915     803135953    MCWREATH JANET L                         18.000      8.000
     331-06   915     803136761    VANHORN VELTA K                          19.125      7.900
     331-06   915     803136860    GRAY CHARLES R JR                        16.750      6.250
     331-06   915     803137454    DELONG TODD E                            14.500      4.000
     331-06   915     803138106    GRAY CHARLES                             16.250      5.750
     331-06   915     803138965    COOK WILLIAM                             17.000      6.500
     331-06   915     803139351    BROWN ERICA D                            17.750      7.025
     331-06   915     803140409    SHEALER BARRY L                          17.125      6.700
     331-06   915     803140953    BOWEN MICHAEL                            17.750      7.250
     331-06   915     803142025    TURRELL HARRY A                          18.875      8.150
     331-06   915     803142116    CORBIN EDWARD R                          17.000      6.750
     331-06   915     803142207    GITTENS GARY                             14.750      4.500
     331-06   915     803142645    KETCHUM JULIE A                          16.500      6.125
     331-06   915     803142819    SOLOCK MICHAEL A                         17.750      7.250
     331-06   915     803143296    CRAVEN JILL D                            17.625      6.125
     331-06   915     803143312    BROWN DAWN                               18.750      8.250
     331-06   915     803143387    STONEFIELD EARL STEPHEN                  18.250      7.375
     331-06   915     803143726    SMITH ANNIE P                            19.000      8.500
     331-06   915     803143767    STEWART CATHERINE                        19.750      9.250
     331-06   915     803144476    PRICE GAYLE A                            19.000      7.225
     331-06   915     803144666    TURNBULL VIRGINIA C                      15.500      4.875
     331-06   915     803144955    WILLIAMS JAMES JR                        18.250      6.750
     331-06   915     803145036    MITCHELL ANTHONY V                       17.375      6.650
     331-06   915     803145531    STEVENS GARY L                           16.750      6.500
     331-06   915     803146232    JARSHAW THOMAS W JR                      19.375      8.150
     331-06   915     803146539    POTTS JOHN                               17.875      6.750
     331-06   915     803147107    PALMER RAY                               19.000      8.000
     331-06   915     803147628    REAGLE BRIAN K                           15.250      4.250
     331-06   915     803147800    AUTRY NANCY                              18.750      7.000
     331-06   915     803148121    WILLIAMS EVA                             18.250      7.050
     331-06   915     803149830    STRADWICK EVA                            18.875      7.875
     331-06   915     803150440    WALKER IRENE                             18.500      7.250
     331-06   915     803150580    SHANNON WILLIAM A                        15.750      4.750
     331-06   915     803151224    MCCORMICK WILLIAM J                      15.125      4.375
     331-06   915     803152909    GRANT JOHN A                             18.625      7.750
     331-06   915     803153014    KLINE JOYCE A                            17.750      7.000
     331-06   915     803153170    BRUCE MARGARET M                         16.250      6.000
     331-06   915     803153923    WHITE CHAD                               15.500      5.500
     331-06   915     803154236    MINGO PETERSON W                         17.250      6.500
     331-06   915     803154277    ABU-HALIMEH SHERRY L                     15.125      4.500
     331-06   915     803154905    BRYANT DOUGLAS                           19.000      8.000
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000



Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     803155308    TAYLOR SANDRA D                         14 BOSTWICK PLACE                     NEW MILFORD
     331-06   915     803156777    SILVER ROY                              4 HARGROVE STREET                     WISE
     331-06   915     803157270    HOLLON RAY MORTON                       5375 KENTUCKY HIGHWAY 191             CAMPTON
     331-06   915     803157544    STUHR GARY LEE                          3805 PECAN STREET                     PORTSMOUTH
     331-06   915     803158633    ARCE ANTONIO                            401 NW 97 STREET                      MIAMI
     331-06   915     803158849    HELMS JOHN F JR                         9289 SARALISSA LANE                   MIDDLESEX
     331-06   915     803158906    FURER REUVEN                            7910 BYRON AVENUE                     MIAMI BEACH
     331-06   915     803159045    COLUMBIE ACENETH                        320 THROOP AVENUE                     BROOKLYN
     331-06   915     803159169    YARBROUGH BRENDA A                      315 ROCK AVENUE                       PISCATAWAY
     331-06   915     803159243    BELL LARRY C                            1970 NORTH 500 EAST                   NORTH OGDEN
     331-06   915     803159342    DAVIS ROBERT                            407 MURRAY STREET                     GOLDSBORO
     331-06   915     803159466    FAIR JAMES L                            935 NORTH JEFFERSON ST                DELPHOS
     331-06   915     803161561    KORNEGAY MILDRED                        211 MORNING DRIVE                     MOUNT OLIVE
     331-06   915     803162353    LINDSAY THOMAS J                        1676 GENEVA CIRCLE                    LONGMONT
     331-06   915     803163658    COOPER JIMMY R                          2309 DARDEN DRIVE                     FLORENCE
     331-06   915     803164110    NORWOOD GEORGE W                        905 LONGFELLOW                        DETROIT
     331-06   915     803164433    TISON RONALD A                          ROUTE 1 BOX 178                       ROCKFORD
     331-06   915     803165117    JONES ROBERT                            4876 OLD NORCROSS ROAD                DULUTH
     331-06   915     803165299    BLACK PATRICK                           2619 BAINBRIDGE STREET                PHILADELPHIA
     331-06   915     803165497    LATIMER ROXANNE DENNIS                  22 LOT CONCORD CIR                    SUMTER
     331-06   915     803166008    VARNDELL-GRI KRIS A                     8680 MARSH                            ALGONAC
     331-06   915     803166339    ACOSTA BRYANT P                         1521 MASTERS DRIVE                    ST AUGUSTINE
     331-06   915     803166677    KRONER DOUGLAS E                        3610 MACTAVISH AVENUE                 BALTIMORE
     331-06   915     803166958    HARASANSKY CHARLES                      2014 MONAD ROAD                       BILLINGS
     331-06   915     803167063    WITTENAUER GARY F                       728 JOHNSON PLANK RD                  BAZETTA TWP
     331-06   915     803167659    COLEMAN SEQUOIA                         3023 25 MINNESOTA AVE                 ST LOUIS
     331-06   915     803168004    RIGMAIDEN SARAH J                       5383 N KINGSHIGHWAY BLVD              ST LOUIS
     331-06   915     803168293    SIMON HOWARD J JR                       41 AVIGNON DRIVE                      NEWARK
     331-06   915     803168756    SMITH RUSSEL W                          409 VERMILION DRIVE                   YORK
     331-06   915     803170083    MCCLINTON RAYLONDA M                    19956 STAHELIN                        DETROIT
     331-06   915     803171115    DAVIS DANA L                            1536 NORTH GALE STREET                INDIANAPOLIS
     331-06   915     803171339    ALMAYDA VALERIANA                       4530 BRONX BLVD                       BRONX
     331-06   915     803171594    HOLLOWAY LAWRENCE E                     8421 GEORGIANA LANE                   INDIANAPOLIS
     331-06   915     803172055    GAJECKY IRENE D                         7921 S BEACON DR                      PALOS HEIGHTS
     331-06   915     803172592    INGERSOLL PATRICIA FAGEN                1511 YORK ST                          DES MOINES
     331-06   915     803172691    PATIN MICHAEL                           511 DAY ROAD                          WENATCHEE
     331-06   915     803173830    REEVES ELIZABETH ANNE                   24889 LUCIE BEALL LANE                CHAPTICO
     331-06   915     803174630    GOFF CURTIS                             5731 WILLOWS AVENUE                   PHILADELPHIA
     331-06   915     803175140    KNIGHT ROBERT A                         17403 WEST 53RD DRIVE                 GOLDEN
     331-06   915     803175512    GORDON LEROY                            200 MARSHALL                          LITCHFIELD
     331-06   915     803175603    VARGAS DEBORAH                          18072 DRESDEN                         DETROIT
     331-06   915     803175660    HILSON MICHAEL A                        1516 ALTGELD STREET                   SOUTH BEND
     331-06   915     803176338    HOLLAND AL W                            4443 LEWISTON STREET                  ROANOKE
     331-06   915     803176700    VOIGTS DIANNE M                         341 KEYES FERRY ACRES BOX             HARPERS FERRY
     331-06   915     803177278    LEPRI DONNA                             585 ROOSEVELT DRIVE                   OXFORD
     331-06   915     803177724    HARRIS FELTON                           20411 WEXFORD                         DETROIT
     331-06   915     803177757    WILLIAMS CARMELETTA                     159 GLORIA TRAIL ROAD                 COLUMBIA
     331-06   915     803177815    BEAM MELANIE                            30 ROYAL COURT                        DAHLONEGA
     331-06   915     803178946    YOCHUM ESTHER M                         2622 E BRADBURY AVENUE                INDIANAPOLIS
     331-06   915     803179407    VELLA ANTHONY                           191 ST JOHNS AVE                      YONKERS
     331-06   915     803179449    OAKES PAULA FLORENE                     760 CANAL                             CHUBBUCK
     331-06   915     803180645    EVETT ALTON BRAZEL                      108 WARE STREET                       SENECA
     331-06   915     803181783    BEHAN COLLEEN                           1161 S BROAD ST                       WALLINGFORD
     331-06   915     803182088    SWARBRICK ALAN R                        20 DORCHESTER STREET                  LAWERNCE
     331-06   915     803182187    THOMPSON ROBERT V                       701 BIMINI LANE                       PUNTA GORDA
     331-06   915     803182625    MOORE NATHANIEL P                       25165 GRAND CONCOURSE                 SOUTHFIELD
     331-06   915     803182732    FARMER RAYMOND H                        163 WASHINGTON DRIVE                  MASTIC BEACH
     331-06   915     803183185    ROOK PAMELA A                           4023 MEADS CREEK ROAD                 PAINTED POST
     331-06   915     803183771    STAFFORD SAMUEL                         45 FRANK STREET                       NEW HAVEN
     331-06   915     803183987    EDWARDS ROBERT E                        4044 4044 1/2 CORNELIUS AV            INDIANAPOLIS
</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>
     331-06   915     803155308    TAYLOR SANDRA D                         CT    06776          36,375.00         36,375.00
     331-06   915     803156777    SILVER ROY                              NC    27594          68,000.00         68,000.00
     331-06   915     803157270    HOLLON RAY MORTON                       KY    41301          34,850.00         34,850.00
     331-06   915     803157544    STUHR GARY LEE                          VA    23703          77,600.00         77,585.87
     331-06   915     803158633    ARCE ANTONIO                            FL    33150          68,000.00         68,000.00
     331-06   915     803158849    HELMS JOHN F JR                         NC    27557          96,000.00         96,000.00
     331-06   915     803158906    FURER REUVEN                            FL    33141         100,000.00         99,911.15
     331-06   915     803159045    COLUMBIE ACENETH                        NY    11206         152,750.00        152,750.00
     331-06   915     803159169    YARBROUGH BRENDA A                      NJ    08854          59,800.00         59,787.44
     331-06   915     803159243    BELL LARRY C                            UT    84414          68,600.00         68,568.83
     331-06   915     803159342    DAVIS ROBERT                            NC    27530          70,975.00         70,975.00
     331-06   915     803159466    FAIR JAMES L                            OH    45833          99,450.00         99,398.83
     331-06   915     803161561    KORNEGAY MILDRED                        NC    28365          72,750.00         72,731.38
     331-06   915     803162353    LINDSAY THOMAS J                        CO    80503         156,000.00        156,000.00
     331-06   915     803163658    COOPER JIMMY R                          SC    29501          85,500.00         85,500.00
     331-06   915     803164110    NORWOOD GEORGE W                        MI    48202          68,900.00         68,900.00
     331-06   915     803164433    TISON RONALD A                          AL    35136          46,400.00         46,380.54
     331-06   915     803165117    JONES ROBERT                            GA    30096          88,800.00         88,784.74
     331-06   915     803165299    BLACK PATRICK                           PA    19146          77,000.00         77,000.00
     331-06   915     803165497    LATIMER ROXANNE DENNIS                  SC    29153          74,250.00         74,232.04
     331-06   915     803166008    VARNDELL-GRI KRIS A                     MI    48001          60,000.00         60,000.00
     331-06   915     803166339    ACOSTA BRYANT P                         FL    32095          48,000.00         48,000.00
     331-06   915     803166677    KRONER DOUGLAS E                        MD    21229          77,762.00         77,762.00
     331-06   915     803166958    HARASANSKY CHARLES                      MT    59102          80,800.00         80,800.00
     331-06   915     803167063    WITTENAUER GARY F                       OH    44481          52,325.00         52,325.00
     331-06   915     803167659    COLEMAN SEQUOIA                         MO    63118          64,500.00         64,500.00
     331-06   915     803168004    RIGMAIDEN SARAH J                       MO    63115          49,300.00         49,276.02
     331-06   915     803168293    SIMON HOWARD J JR                       DE    19702         155,700.00        155,644.48
     331-06   915     803168756    SMITH RUSSEL W                          SC    29745         107,950.00        107,929.19
     331-06   915     803170083    MCCLINTON RAYLONDA M                    MI    48219          51,200.00         51,200.00
     331-06   915     803171115    DAVIS DANA L                            IN    46201          65,450.00         65,450.00
     331-06   915     803171339    ALMAYDA VALERIANA                       NY    10470         238,000.00        237,931.90
     331-06   915     803171594    HOLLOWAY LAWRENCE E                     IN    46226          56,100.00         56,100.00
     331-06   915     803172055    GAJECKY IRENE D                         IL    60463         178,500.00        178,447.49
     331-06   915     803172592    INGERSOLL PATRICIA FAGEN                IA    50316          39,000.00         39,000.00
     331-06   915     803172691    PATIN MICHAEL                           WA    98801         269,100.00        268,998.69
     331-06   915     803173830    REEVES ELIZABETH ANNE                   MD    20621         331,100.00        331,100.00
     331-06   915     803174630    GOFF CURTIS                             PA    19143          38,000.00         38,000.00
     331-06   915     803175140    KNIGHT ROBERT A                         CO    80403         499,999.00        499,999.00
     331-06   915     803175512    GORDON LEROY                            MI    49252          60,000.00         60,000.00
     331-06   915     803175603    VARGAS DEBORAH                          MI    48205          51,500.00         51,500.00
     331-06   915     803175660    HILSON MICHAEL A                        IN    46614          66,300.00         66,300.00
     331-06   915     803176338    HOLLAND AL W                            VA    24017         159,500.00        159,417.93
     331-06   915     803176700    VOIGTS DIANNE M                         WV    25425         121,600.00        121,545.64
     331-06   915     803177278    LEPRI DONNA                             CT    06478          60,000.00         59,983.76
     331-06   915     803177724    HARRIS FELTON                           MI    48234          55,200.00         55,200.00
     331-06   915     803177757    WILLIAMS CARMELETTA                     SC    29203          76,491.00         76,491.00
     331-06   915     803177815    BEAM MELANIE                            GA    30533          45,000.00         45,000.00
     331-06   915     803178946    YOCHUM ESTHER M                         IN    46203          60,800.00         60,800.00
     331-06   915     803179407    VELLA ANTHONY                           NY    10704         118,800.00        118,771.26
     331-06   915     803179449    OAKES PAULA FLORENE                     ID    83202          79,200.00         79,200.00
     331-06   915     803180645    EVETT ALTON BRAZEL                      SC    29678          36,000.00         36,000.00
     331-06   915     803181783    BEHAN COLLEEN                           CT    06492         127,500.00        127,500.00
     331-06   915     803182088    SWARBRICK ALAN R                        MA    01843         126,000.00        126,000.00
     331-06   915     803182187    THOMPSON ROBERT V                       FL    33950         292,500.00        292,409.06
     331-06   915     803182625    MOORE NATHANIEL P                       MI    48075         161,100.00        161,100.00
     331-06   915     803182732    FARMER RAYMOND H                        NY    11951          59,600.00         59,600.00
     331-06   915     803183185    ROOK PAMELA A                           NY    14870         124,000.00        124,000.00
     331-06   915     803183771    STAFFORD SAMUEL                         CT    06519          40,950.00         40,940.90
     331-06   915     803183987    EDWARDS ROBERT E                        IN    46208          76,500.00         76,443.69
</TABLE>


<TABLE>
<CAPTION>
                                                                             First                     Initial    Minimum
                                                                            Payment      Maturity     Mortgage    Mortgage
Pool ID       Inv      Account        Name                                    Date         Date         Rate        Rate
-----------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                    <C>          <C>            <C>         <C>
     331-06   915     803155308    TAYLOR SANDRA D                        05/01/2000   04/01/2030     11.625      10.625
     331-06   915     803156777    SILVER ROY                             05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803157270    HOLLON RAY MORTON                      05/01/2000   04/01/2020     10.125       9.125
     331-06   915     803157544    STUHR GARY LEE                         04/01/2000   03/01/2030     14.000      13.000
     331-06   915     803158633    ARCE ANTONIO                           05/01/2000   04/01/2030     11.625      10.625
     331-06   915     803158849    HELMS JOHN F JR                        05/01/2000   04/01/2030     13.500      12.500
     331-06   915     803158906    FURER REUVEN                           05/01/2000   04/01/2030     10.000       9.000
     331-06   915     803159045    COLUMBIE ACENETH                       05/01/2000   04/01/2030     13.125      12.125
     331-06   915     803159169    YARBROUGH BRENDA A                     04/01/2000   03/01/2030     13.375      12.375
     331-06   915     803159243    BELL LARRY C                           04/01/2000   03/01/2030      9.875       8.875
     331-06   915     803159342    DAVIS ROBERT                           05/01/2000   04/01/2030     12.750      11.750
     331-06   915     803159466    FAIR JAMES L                           05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803161561    KORNEGAY MILDRED                       04/01/2000   03/01/2030     12.500      11.500
     331-06   915     803162353    LINDSAY THOMAS J                       05/01/2000   04/01/2030     12.750      11.750
     331-06   915     803163658    COOPER JIMMY R                         05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803164110    NORWOOD GEORGE W                       05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803164433    TISON RONALD A                         04/01/2000   03/01/2030     10.250       9.250
     331-06   915     803165117    JONES ROBERT                           04/01/2000   03/01/2030     14.250      13.250
     331-06   915     803165299    BLACK PATRICK                          05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803165497    LATIMER ROXANNE DENNIS                 04/01/2000   03/01/2030     12.750      11.750
     331-06   915     803166008    VARNDELL-GRI KRIS A                    05/01/2000   04/01/2030     13.250      12.250
     331-06   915     803166339    ACOSTA BRYANT P                        05/01/2000   04/01/2030     11.750      10.750
     331-06   915     803166677    KRONER DOUGLAS E                       05/01/2000   04/01/2030     12.750      11.750
     331-06   915     803166958    HARASANSKY CHARLES                     05/01/2000   04/01/2030     10.500       9.500
     331-06   915     803167063    WITTENAUER GARY F                      05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803167659    COLEMAN SEQUOIA                        05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803168004    RIGMAIDEN SARAH J                      04/01/2000   03/01/2030     12.750      11.750
     331-06   915     803168293    SIMON HOWARD J JR                      04/01/2000   03/01/2030     11.000      10.000
     331-06   915     803168756    SMITH RUSSEL W                         04/01/2000   03/01/2030     13.750      12.750
     331-06   915     803170083    MCCLINTON RAYLONDA M                   05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803171115    DAVIS DANA L                           05/01/2000   04/01/2030     12.750      11.750
     331-06   915     803171339    ALMAYDA VALERIANA                      05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803171594    HOLLOWAY LAWRENCE E                    05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803172055    GAJECKY IRENE D                        05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803172592    INGERSOLL PATRICIA FAGEN               05/01/2000   04/01/2030     14.125      13.125
     331-06   915     803172691    PATIN MICHAEL                          04/01/2000   03/01/2030     10.750       9.750
     331-06   915     803173830    REEVES ELIZABETH ANNE                  04/01/2000   03/01/2030     12.875      11.875
     331-06   915     803174630    GOFF CURTIS                            05/01/2000   04/01/2030     12.625      11.625
     331-06   915     803175140    KNIGHT ROBERT A                        05/01/2000   04/01/2030      9.500       8.500
     331-06   915     803175512    GORDON LEROY                           05/01/2000   04/01/2030     13.000      12.000
     331-06   915     803175603    VARGAS DEBORAH                         05/01/2000   04/01/2030     13.250      12.250
     331-06   915     803175660    HILSON MICHAEL A                       05/01/2000   04/01/2030     11.750      10.750
     331-06   915     803176338    HOLLAND AL W                           05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803176700    VOIGTS DIANNE M                        05/01/2000   04/01/2030     13.125      12.125
     331-06   915     803177278    LEPRI DONNA                            05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803177724    HARRIS FELTON                          05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803177757    WILLIAMS CARMELETTA                    05/01/2000   04/01/2030     11.750      10.750
     331-06   915     803177815    BEAM MELANIE                           05/01/2000   04/01/2025     14.000      13.000
     331-06   915     803178946    YOCHUM ESTHER M                        05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803179407    VELLA ANTHONY                          04/01/2000   03/01/2030     12.750      11.750
     331-06   915     803179449    OAKES PAULA FLORENE                    05/01/2000   04/01/2030     10.750       9.750
     331-06   915     803180645    EVETT ALTON BRAZEL                     05/01/2000   04/01/2030     13.000      12.000
     331-06   915     803181783    BEHAN COLLEEN                          05/01/2000   04/01/2030     11.500      10.500
     331-06   915     803182088    SWARBRICK ALAN R                       05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803182187    THOMPSON ROBERT V                      04/01/2000   03/01/2030     11.625      10.625
     331-06   915     803182625    MOORE NATHANIEL P                      05/01/2000   04/01/2030     11.000      10.000
     331-06   915     803182732    FARMER RAYMOND H                       04/01/2000   03/01/2030     11.000      10.000
     331-06   915     803183185    ROOK PAMELA A                          05/01/2000   04/01/2030     13.375      12.375
     331-06   915     803183771    STAFFORD SAMUEL                        04/01/2000   03/01/2030     13.125      12.125
     331-06   915     803183987    EDWARDS ROBERT E                       05/01/2000   04/01/2030     10.875       9.875
</TABLE>

<TABLE>
<CAPTION>

                                                                          Maximum
                                                                          Mortgage     Gross
Pool ID       Inv      Account        Name                                  Rate      Margin
--------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                    <C>         <C>
     331-06   915     803155308    TAYLOR SANDRA D                        17.625      6.250
     331-06   915     803156777    SILVER ROY                             18.250      6.250
     331-06   915     803157270    HOLLON RAY MORTON                      16.125      5.500
     331-06   915     803157544    STUHR GARY LEE                         20.000      8.990
     331-06   915     803158633    ARCE ANTONIO                           17.625      6.750
     331-06   915     803158849    HELMS JOHN F JR                        19.500      8.000
     331-06   915     803158906    FURER REUVEN                           16.000      5.000
     331-06   915     803159045    COLUMBIE ACENETH                       19.125      7.600
     331-06   915     803159169    YARBROUGH BRENDA A                     19.375      7.850
     331-06   915     803159243    BELL LARRY C                           15.875      5.625
     331-06   915     803159342    DAVIS ROBERT                           18.750      7.500
     331-06   915     803159466    FAIR JAMES L                           18.500      6.750
     331-06   915     803161561    KORNEGAY MILDRED                       18.500      8.000
     331-06   915     803162353    LINDSAY THOMAS J                       18.750      8.000
     331-06   915     803163658    COOPER JIMMY R                         18.500      7.750
     331-06   915     803164110    NORWOOD GEORGE W                       18.250      6.750
     331-06   915     803164433    TISON RONALD A                         16.250      5.375
     331-06   915     803165117    JONES ROBERT                           20.250      9.250
     331-06   915     803165299    BLACK PATRICK                          18.250      6.750
     331-06   915     803165497    LATIMER ROXANNE DENNIS                 18.750      7.250
     331-06   915     803166008    VARNDELL-GRI KRIS A                    19.250      7.650
     331-06   915     803166339    ACOSTA BRYANT P                        17.750      6.750
     331-06   915     803166677    KRONER DOUGLAS E                       18.750      7.250
     331-06   915     803166958    HARASANSKY CHARLES                     16.500      6.000
     331-06   915     803167063    WITTENAUER GARY F                      18.250      6.750
     331-06   915     803167659    COLEMAN SEQUOIA                        18.500      7.000
     331-06   915     803168004    RIGMAIDEN SARAH J                      18.750      7.000
     331-06   915     803168293    SIMON HOWARD J JR                      17.000      6.250
     331-06   915     803168756    SMITH RUSSEL W                         19.750      8.000
     331-06   915     803170083    MCCLINTON RAYLONDA M                   18.500      7.500
     331-06   915     803171115    DAVIS DANA L                           18.750      7.000
     331-06   915     803171339    ALMAYDA VALERIANA                      18.000      6.750
     331-06   915     803171594    HOLLOWAY LAWRENCE E                    18.000      6.250
     331-06   915     803172055    GAJECKY IRENE D                        17.875      7.400
     331-06   915     803172592    INGERSOLL PATRICIA FAGEN               20.125      8.600
     331-06   915     803172691    PATIN MICHAEL                          16.750      6.000
     331-06   915     803173830    REEVES ELIZABETH ANNE                  18.875      7.800
     331-06   915     803174630    GOFF CURTIS                            18.625      7.250
     331-06   915     803175140    KNIGHT ROBERT A                        15.500      5.250
     331-06   915     803175512    GORDON LEROY                           19.000      8.000
     331-06   915     803175603    VARGAS DEBORAH                         19.250      8.500
     331-06   915     803175660    HILSON MICHAEL A                       17.750      6.250
     331-06   915     803176338    HOLLAND AL W                           18.500      7.500
     331-06   915     803176700    VOIGTS DIANNE M                        19.125      8.125
     331-06   915     803177278    LEPRI DONNA                            18.250      7.100
     331-06   915     803177724    HARRIS FELTON                          18.500      7.500
     331-06   915     803177757    WILLIAMS CARMELETTA                    17.750      6.750
     331-06   915     803177815    BEAM MELANIE                           20.000      8.250
     331-06   915     803178946    YOCHUM ESTHER M                        18.500      7.500
     331-06   915     803179407    VELLA ANTHONY                          18.750      7.650
     331-06   915     803179449    OAKES PAULA FLORENE                    16.750      6.000
     331-06   915     803180645    EVETT ALTON BRAZEL                     19.000      8.000
     331-06   915     803181783    BEHAN COLLEEN                          17.500      6.250
     331-06   915     803182088    SWARBRICK ALAN R                       18.000      7.250
     331-06   915     803182187    THOMPSON ROBERT V                      17.625      7.375
     331-06   915     803182625    MOORE NATHANIEL P                      17.000      6.250
     331-06   915     803182732    FARMER RAYMOND H                       17.000      6.000
     331-06   915     803183185    ROOK PAMELA A                          19.375      8.000
     331-06   915     803183771    STAFFORD SAMUEL                        19.125      8.100
     331-06   915     803183987    EDWARDS ROBERT E                       16.875      6.000
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000



Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     803184035    HUCHKO TERRY M                          887 ROUTE 980 ROAD                    MCDONALD
     331-06   915     803184191    COOLEY DON                              9119 THRUSHWOOD COURT                 INDIANAPOLIS
     331-06   915     803184449    TRUJILLO ANTHONY A                      823 WEST ROUTT AVENUE                 PUEBLO
     331-06   915     803184712    SWEAT ANN R                             529 PINE THICKET RD                   DOUGLAS
     331-06   915     803185040    JENSEN DANE K                           615 E HIGH ST                         DAVENPORT
     331-06   915     803186089    MAYS JAMES H                            15225 UTOPIA AVE                      CLEVELAND
     331-06   915     803186220    ROSS RONALD J                           1510 WOODLAND AVENUE                  PITTSBURGH
     331-06   915     803186816    BOENIG CARL E SR                        5423 16TH AVENUE SOUTH                TAMPA
     331-06   915     803186931    HUGHES ROBERT E                         1200 GREENHILL AVENUE                 WILMINGTON
     331-06   915     803187426    EMMEL FRANK T                           2730 MERWYN AVENUE                    PITTSBURGH
     331-06   915     803188267    MILLER MARK L                           5846 WHITEFORD RD                     SYLVANIA
     331-06   915     803188440    HEATHERLY JAMES R                       1125 BLOUNT ROAD                      BELTON
     331-06   915     803188549    SARKIS TONY S                           10 HOFMANN AVENUE                     LAWRENCE
     331-06   915     803189265    CHAMBERS GEORGIANNA                     RR 2 BOX 181B                         WAYNESBURG
     331-06   915     803189299    GOODRICH FRED G                         225 BEAR SWAMP ROAD                   SHICKSHINNY
     331-06   915     803189711    SYLVESTER EVA LUMPKIN                   3409 EAST 32ND AVENUE                 TAMPA
     331-06   915     803190040    DERRYBERRY LARRY R                      207 BITTERWOOD DR.                    BALLWIN
     331-06   915     803190495    THAUSE LIORA                            2908 AVENUE X                         BROOKLYN
     331-06   915     803190941    HOBBS ALBERT G                          15349 SABILLASVILLE ROAD              SABILLASVILLE
     331-06   915     803191295    BISHOP EDWARD                           1030 SHORELAND DRIVE                  GLEN BURNIE
     331-06   915     803191543    JONES SHARON                            268 PALMETTO STREET                   BROOKLYN
     331-06   915     803192129    MUSCELLI ANTHONY F II                   31 MINQUIL DRIVE                      NEWARK
     331-06   915     803192251    LACY CLARINA LYNNE                      218 SOUTH 23RD ST                     NEW CASTLE
     331-06   915     803192301    ULITCHNEY SHELLY ANN                    305 PARK AVENUE                       WILKES BARRE
     331-06   915     803193010    MONICA JOHN M                           11 MCCANLESS STREET                   CARTERSVILLE
     331-06   915     803193770    MCDUFF DAVID                            89 CHESTNUT HILL ROAD                 ROCHESTER
     331-06   915     803193986    MCKENZIE SYDNEY A                       726 NORTH FIFTH STREET                ALLENTOWN
     331-06   915     803194158    FORD CONNIE                             5008 WEBSTER STREET                   FORT WAYNE
     331-06   915     803194653    ADKINS BILLY RONALD                     1203 PRAIRIE AVENUE                   GOSHEN
     331-06   915     803196757    DANO ZAHIR M                            1746 BEAUPRE                          MADISON HEIGHTS
     331-06   915     803196849    ENRIQUEZ JUAN CARLOS                    4800 SAN AMARO DRIVE                  CORAL GABLES
     331-06   915     803197060    HARRISON REGINA                         806 REID TERRACE                      FORT WASHINGTON
     331-06   915     803197284    POLING CONNIE                           584 LIBERTY HILL RD                   STONY POINT
     331-06   915     803197862    BURNS EVELYN M                          2815 WALNUT                           PORT HORON
     331-06   915     803198035    TYSON KAREN                             2022 18TH ST NE                       CANTON
     331-06   915     803198357    TILLMAN KIM                             336 HOWELL ROAD                       ST PAULS
     331-06   915     803198399    OLIVO JOSEPH                            500 MEMORIAL DR                       BLOOMING PRAIRIE
     331-06   915     803198415    FLINGOS EDWARD                          3461 MAPLE TERRACE                    PORT CHARLOTTE
     331-06   915     803198456    CURRY MARVIN T                          5081 WILSON VIEW DRIVE                ARCHDALE
     331-06   915     803198761    MACIAS LOLITA D                         677 VRAIN STREET 11                   DENVER
     331-06   915     803199363    MILLER LOWELL F                         817 JACKSON AVENUE                    NORTH AUGUSTA
     331-06   915     803199827    DAY JOHN S                              11765 FOX ROAD                        GREENS FORK
     331-06   915     803199959    DIAZ GREGORIO J                         35 20 LEVERICH STREET APT             JACKSON HEIGHTS
     331-06   915     803200203    SCHUBACK AMANDA DAWN                    1263 MINE STREET                      OLD FORGE
     331-06   915     803200815    JAVIER CRISTOBAL                        327 333 WILLIAM STREET                BRIDGEPORT
     331-06   915     803201565    BLOSE MARIA                             1548 POND BRANCH ROAD                 GILBERT
     331-06   915     803201649    HAAS FRED V                             2230 22ND ST NE                       CANTON
     331-06   915     803202019    MILLER DONALD                           1053 JACKSON STREET                   EASTON
     331-06   915     803202035    RIVERA JUAN                             4920 45TH AVENUE NORTH                SAINT PETERSBURG
     331-06   915     803202431    MENDEZ ABELARDO                         1017 PINE ST                          WAUKEGAN
     331-06   915     803202472    THAUSE LIORA                            2823 AVENUE X                         BROOKLYN
     331-06   915     803202787    CARTER HERMAN N                         16622 MARYBALL ROAD                   KILMARNOCK
     331-06   915     803203140    JENSEN SCOTT T                          609 FIFTH AVENUE                      WILLIAMSPORT
     331-06   915     803203348    HOLMES PHYLLIS ANN                      18 WREN COURT                         MARTINSVILLE
     331-06   915     803204056    DAVIS GEORGE JR                         182 DAVIS CREEK ROAD                  CANDLER
     331-06   915     803204395    CUMBO BRANT L                           13070 NORTHEAST 76TH PLACE            BRONSON
     331-06   915     803204718    MACKIN JAMES M                          540 SOUTHEAST 35TH STREET             CAPE CORAL
     331-06   915     803204783    LEE THOMAS                              5527 GAME FARM RD                     SALEM TOWNSHIP
     331-06   915     803205467    WALLER EDWARD                           202 NORTH WEST 92 STREET              MIAMI SHORES
     331-06   915     803207489    WEST CACELIA                            3516 HILLCREST AVE                    DAYTON
</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>
     331-06   915     803184035    HUCHKO TERRY M                           PA    15057          66,000.00         65,983.11
     331-06   915     803184191    COOLEY DON                               IN    46250         116,000.00        115,925.50
     331-06   915     803184449    TRUJILLO ANTHONY A                       CO    81004          66,300.00         66,300.00
     331-06   915     803184712    SWEAT ANN R                              GA    31533          53,550.00         53,550.00
     331-06   915     803185040    JENSEN DANE K                            IA    52803          50,000.00         50,000.00
     331-06   915     803186089    MAYS JAMES H                             OH    44110          63,750.00         63,750.00
     331-06   915     803186220    ROSS RONALD J                            PA    15212          49,500.00         49,500.00
     331-06   915     803186816    BOENIG CARL E SR                         FL    33619          36,954.00         36,954.00
     331-06   915     803186931    HUGHES ROBERT E                          DE    19809         136,000.00        136,000.00
     331-06   915     803187426    EMMEL FRANK T                            PA    15204          45,000.00         45,000.00
     331-06   915     803188267    MILLER MARK L                            OH    43560         108,800.00        108,735.68
     331-06   915     803188440    HEATHERLY JAMES R                        SC    29627          55,500.00         55,500.00
     331-06   915     803188549    SARKIS TONY S                            MA    01841          80,000.00         79,968.21
     331-06   915     803189265    CHAMBERS GEORGIANNA                      PA    15370          56,250.00         56,250.00
     331-06   915     803189299    GOODRICH FRED G                          PA    18655          50,000.00         49,966.67
     331-06   915     803189711    SYLVESTER EVA LUMPKIN                    FL    33610          53,600.00         53,600.00
     331-06   915     803190040    DERRYBERRY LARRY R                       MO    63021          68,500.00         68,500.00
     331-06   915     803190495    THAUSE LIORA                             NY    11235         280,000.00        280,000.00
     331-06   915     803190941    HOBBS ALBERT G                           MD    21780          70,400.00         70,400.00
     331-06   915     803191295    BISHOP EDWARD                            MD    21060         110,250.00        110,229.35
     331-06   915     803191543    JONES SHARON                             NY    11251         171,000.00        171,000.00
     331-06   915     803192129    MUSCELLI ANTHONY F II                    DE    19711         119,850.00        119,850.00
     331-06   915     803192251    LACY CLARINA LYNNE                       IN    47362          64,000.00         64,000.00
     331-06   915     803192301    ULITCHNEY SHELLY ANN                     PA    18702          54,000.00         54,000.00
     331-06   915     803193010    MONICA JOHN M                            GA    30120          55,500.00         55,480.74
     331-06   915     803193770    MCDUFF DAVID                             NH    03867          98,900.00         98,870.09
     331-06   915     803193986    MCKENZIE SYDNEY A                        PA    18102          33,600.00         33,600.00
     331-06   915     803194158    FORD CONNIE                              IN    46807          62,050.00         62,050.00
     331-06   915     803194653    ADKINS BILLY RONALD                      IN    46526          46,800.00         46,800.00
     331-06   915     803196757    DANO ZAHIR M                             MI    48071         134,300.00        134,300.00
     331-06   915     803196849    ENRIQUEZ JUAN CARLOS                     FL    33146         387,000.00        386,846.21
     331-06   915     803197060    HARRISON REGINA                          MD    20744         243,000.00        243,000.00
     331-06   915     803197284    POLING CONNIE                            NC    28678          75,650.00         75,650.00
     331-06   915     803197862    BURNS EVELYN M                           MI    48060          61,500.00         61,500.00
     331-06   915     803198035    TYSON KAREN                              OH    44705          48,800.00         48,781.09
     331-06   915     803198357    TILLMAN KIM                              NC    28384          56,000.00         56,000.00
     331-06   915     803198399    OLIVO JOSEPH                             MN    55917          73,200.00         73,200.00
     331-06   915     803198415    FLINGOS EDWARD                           FL    33952          55,505.00         55,491.57
     331-06   915     803198456    CURRY MARVIN T                           NC    27263          54,450.00         54,089.40
     331-06   915     803198761    MACIAS LOLITA D                          CO    80204          71,400.00         71,400.00
     331-06   915     803199363    MILLER LOWELL F                          SC    29841          86,450.00         86,450.00
     331-06   915     803199827    DAY JOHN S                               IN    47345         169,200.00        169,132.76
     331-06   915     803199959    DIAZ GREGORIO J                          NY    11372          76,000.00         76,000.00
     331-06   915     803200203    SCHUBACK AMANDA DAWN                     PA    18518          70,000.00         70,000.00
     331-06   915     803200815    JAVIER CRISTOBAL                         CT    06608          58,500.00         58,500.00
     331-06   915     803201565    BLOSE MARIA                              SC    29054          26,149.00         26,149.00
     331-06   915     803201649    HAAS FRED V                              OH    44705          52,000.00         51,970.09
     331-06   915     803202019    MILLER DONALD                            PA    18042          40,375.00         40,356.65
     331-06   915     803202035    RIVERA JUAN                              FL    33709          34,100.00         34,100.00
     331-06   915     803202431    MENDEZ ABELARDO                          IL    60085          68,700.00         68,700.00
     331-06   915     803202472    THAUSE LIORA                             NY    11235         225,000.00        225,000.00
     331-06   915     803202787    CARTER HERMAN N                          VA    22482          35,750.00         35,750.00
     331-06   915     803203140    JENSEN SCOTT T                           PA    17701          42,415.00         42,415.00
     331-06   915     803203348    HOLMES PHYLLIS ANN                       VA    24112          46,500.00         46,500.00
     331-06   915     803204056    DAVIS GEORGE JR                          NC    28715          91,500.00         91,500.00
     331-06   915     803204395    CUMBO BRANT L                            FL    32621          36,550.00         36,524.71
     331-06   915     803204718    MACKIN JAMES M                           FL    33904          80,100.00         80,100.00
     331-06   915     803204783    LEE THOMAS                               OH    43078         119,000.00        118,929.64
     331-06   915     803205467    WALLER EDWARD                            FL    33150          72,250.00         72,250.00
     331-06   915     803207489    WEST CACELIA                             OH    45406          55,165.00         55,165.00
</TABLE>


<TABLE>
<CAPTION>
                                                                             First                     Initial    Minimum
                                                                            Payment      Maturity     Mortgage    Mortgage
Pool ID       Inv      Account        Name                                    Date         Date         Rate        Rate
-----------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>          <C>           <C>         <C>
     331-06   915     803184035    HUCHKO TERRY M                          05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803184191    COOLEY DON                              05/01/2000   04/01/2030     11.500      10.500
     331-06   915     803184449    TRUJILLO ANTHONY A                      05/01/2000   04/01/2030     12.625      11.625
     331-06   915     803184712    SWEAT ANN R                             05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803185040    JENSEN DANE K                           05/01/2000   04/01/2030     13.625      12.625
     331-06   915     803186089    MAYS JAMES H                            05/01/2000   04/01/2030     13.250      12.250
     331-06   915     803186220    ROSS RONALD J                           05/01/2000   04/01/2030     10.750       9.750
     331-06   915     803186816    BOENIG CARL E SR                        05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803186931    HUGHES ROBERT E                         05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803187426    EMMEL FRANK T                           05/01/2000   04/01/2030     12.750      11.750
     331-06   915     803188267    MILLER MARK L                           05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803188440    HEATHERLY JAMES R                       05/01/2000   04/01/2030     14.500      13.500
     331-06   915     803188549    SARKIS TONY S                           04/01/2000   03/01/2030     10.500       9.500
     331-06   915     803189265    CHAMBERS GEORGIANNA                     05/01/2000   04/01/2030     11.375      10.375
     331-06   915     803189299    GOODRICH FRED G                         04/01/2000   03/01/2030     10.000       9.000
     331-06   915     803189711    SYLVESTER EVA LUMPKIN                   05/01/2000   04/01/2030     12.750      11.750
     331-06   915     803190040    DERRYBERRY LARRY R                      05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803190495    THAUSE LIORA                            05/01/2000   04/01/2030      9.875       8.875
     331-06   915     803190941    HOBBS ALBERT G                          05/01/2000   04/01/2030     12.875      11.875
     331-06   915     803191295    BISHOP EDWARD                           04/01/2000   03/01/2030     13.875      12.875
     331-06   915     803191543    JONES SHARON                            05/01/2000   04/01/2030     11.000      10.000
     331-06   915     803192129    MUSCELLI ANTHONY F II                   05/01/2000   04/01/2030     11.750      10.750
     331-06   915     803192251    LACY CLARINA LYNNE                      05/01/2000   04/01/2030     13.000      12.000
     331-06   915     803192301    ULITCHNEY SHELLY ANN                    05/01/2000   04/01/2030     11.000      10.000
     331-06   915     803193010    MONICA JOHN M                           04/01/2000   03/01/2030     11.125      10.125
     331-06   915     803193770    MCDUFF DAVID                            04/01/2000   03/01/2030     11.750      10.750
     331-06   915     803193986    MCKENZIE SYDNEY A                       05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803194158    FORD CONNIE                             05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803194653    ADKINS BILLY RONALD                     05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803196757    DANO ZAHIR M                            05/01/2000   04/01/2030     11.500      10.500
     331-06   915     803196849    ENRIQUEZ JUAN CARLOS                    04/01/2000   03/01/2030     10.500       9.500
     331-06   915     803197060    HARRISON REGINA                         05/01/2000   04/01/2030     10.750       9.750
     331-06   915     803197284    POLING CONNIE                           05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803197862    BURNS EVELYN M                          05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803198035    TYSON KAREN                             04/01/2000   03/01/2030     13.750      12.750
     331-06   915     803198357    TILLMAN KIM                             05/01/2000   04/01/2030     11.750      10.750
     331-06   915     803198399    OLIVO JOSEPH                            05/01/2000   04/01/2030     11.750      10.750
     331-06   915     803198415    FLINGOS EDWARD                          04/01/2000   03/01/2030     12.750      11.750
     331-06   915     803198456    CURRY MARVIN T                          04/01/2000   03/01/2020     11.500      10.500
     331-06   915     803198761    MACIAS LOLITA D                         05/01/2000   04/01/2030     10.125       9.125
     331-06   915     803199363    MILLER LOWELL F                         05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803199827    DAY JOHN S                              04/01/2000   03/01/2030     10.500       9.500
     331-06   915     803199959    DIAZ GREGORIO J                         05/01/2000   04/01/2030     10.875       9.875
     331-06   915     803200203    SCHUBACK AMANDA DAWN                    05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803200815    JAVIER CRISTOBAL                        04/01/2000   03/01/2030     11.500      10.500
     331-06   915     803201565    BLOSE MARIA                             05/01/2000   04/01/2030     14.000      13.000
     331-06   915     803201649    HAAS FRED V                             05/01/2000   04/01/2030      8.750       7.750
     331-06   915     803202019    MILLER DONALD                           05/01/2000   04/01/2030      9.875       8.875
     331-06   915     803202035    RIVERA JUAN                             05/01/2000   04/01/2030     11.000      10.000
     331-06   915     803202431    MENDEZ ABELARDO                         05/01/2000   04/01/2030     13.000      12.000
     331-06   915     803202472    THAUSE LIORA                            05/01/2000   04/01/2030     10.750       9.750
     331-06   915     803202787    CARTER HERMAN N                         05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803203140    JENSEN SCOTT T                          05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803203348    HOLMES PHYLLIS ANN                      05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803204056    DAVIS GEORGE JR                         05/01/2000   04/01/2030     15.000      14.000
     331-06   915     803204395    CUMBO BRANT L                           04/01/2000   03/01/2025     10.500       9.500
     331-06   915     803204718    MACKIN JAMES M                          05/01/2000   04/01/2030     10.750       9.750
     331-06   915     803204783    LEE THOMAS                              05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803205467    WALLER EDWARD                           05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803207489    WEST CACELIA                            05/01/2000   04/01/2030     11.625      10.625
</TABLE>

<TABLE>
<CAPTION>

                                                                           Maximum
                                                                           Mortgage     Gross
Pool ID       Inv      Account        Name                                   Rate      Margin
---------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>         <C>
     331-06   915     803184035    HUCHKO TERRY M                           18.500      7.750
     331-06   915     803184191    COOLEY DON                               17.500      5.750
     331-06   915     803184449    TRUJILLO ANTHONY A                       18.625      6.875
     331-06   915     803184712    SWEAT ANN R                              18.500      7.400
     331-06   915     803185040    JENSEN DANE K                            19.625      8.150
     331-06   915     803186089    MAYS JAMES H                             19.250      7.500
     331-06   915     803186220    ROSS RONALD J                            16.750      5.500
     331-06   915     803186816    BOENIG CARL E SR                         18.500      7.000
     331-06   915     803186931    HUGHES ROBERT E                          17.875      6.500
     331-06   915     803187426    EMMEL FRANK T                            18.750      8.000
     331-06   915     803188267    MILLER MARK L                            17.875      7.500
     331-06   915     803188440    HEATHERLY JAMES R                        20.500      9.000
     331-06   915     803188549    SARKIS TONY S                            16.500      5.750
     331-06   915     803189265    CHAMBERS GEORGIANNA                      17.375      6.250
     331-06   915     803189299    GOODRICH FRED G                          16.000      5.250
     331-06   915     803189711    SYLVESTER EVA LUMPKIN                    18.750      7.750
     331-06   915     803190040    DERRYBERRY LARRY R                       18.250      6.750
     331-06   915     803190495    THAUSE LIORA                             15.875      4.750
     331-06   915     803190941    HOBBS ALBERT G                           18.875      7.875
     331-06   915     803191295    BISHOP EDWARD                            19.875      9.125
     331-06   915     803191543    JONES SHARON                             17.000      6.250
     331-06   915     803192129    MUSCELLI ANTHONY F II                    17.750      6.500
     331-06   915     803192251    LACY CLARINA LYNNE                       19.000      8.000
     331-06   915     803192301    ULITCHNEY SHELLY ANN                     17.000      6.250
     331-06   915     803193010    MONICA JOHN M                            17.125      5.750
     331-06   915     803193770    MCDUFF DAVID                             17.750      6.850
     331-06   915     803193986    MCKENZIE SYDNEY A                        18.000      6.975
     331-06   915     803194158    FORD CONNIE                              18.000      6.250
     331-06   915     803194653    ADKINS BILLY RONALD                      18.000      6.500
     331-06   915     803196757    DANO ZAHIR M                             17.500      6.775
     331-06   915     803196849    ENRIQUEZ JUAN CARLOS                     16.500      5.250
     331-06   915     803197060    HARRISON REGINA                          16.750      6.000
     331-06   915     803197284    POLING CONNIE                            17.875      7.000
     331-06   915     803197862    BURNS EVELYN M                           17.875      6.250
     331-06   915     803198035    TYSON KAREN                              19.750      8.750
     331-06   915     803198357    TILLMAN KIM                              17.750      6.000
     331-06   915     803198399    OLIVO JOSEPH                             17.750      5.980
     331-06   915     803198415    FLINGOS EDWARD                           18.750      7.875
     331-06   915     803198456    CURRY MARVIN T                           17.500      6.000
     331-06   915     803198761    MACIAS LOLITA D                          16.125      5.375
     331-06   915     803199363    MILLER LOWELL F                          18.250      6.750
     331-06   915     803199827    DAY JOHN S                               16.500      6.250
     331-06   915     803199959    DIAZ GREGORIO J                          16.875      6.000
     331-06   915     803200203    SCHUBACK AMANDA DAWN                     17.875      6.450
     331-06   915     803200815    JAVIER CRISTOBAL                         17.500      7.000
     331-06   915     803201565    BLOSE MARIA                              20.000      8.250
     331-06   915     803201649    HAAS FRED V                              14.750      4.375
     331-06   915     803202019    MILLER DONALD                            15.875      6.250
     331-06   915     803202035    RIVERA JUAN                              17.000      5.750
     331-06   915     803202431    MENDEZ ABELARDO                          19.000      8.000
     331-06   915     803202472    THAUSE LIORA                             16.750      5.500
     331-06   915     803202787    CARTER HERMAN N                          18.500      7.000
     331-06   915     803203140    JENSEN SCOTT T                           18.000      7.150
     331-06   915     803203348    HOLMES PHYLLIS ANN                       18.000      6.500
     331-06   915     803204056    DAVIS GEORGE JR                          21.000      9.500
     331-06   915     803204395    CUMBO BRANT L                            16.500      5.250
     331-06   915     803204718    MACKIN JAMES M                           16.750      6.250
     331-06   915     803204783    LEE THOMAS                               17.875      6.125
     331-06   915     803205467    WALLER EDWARD                            18.250      6.500
     331-06   915     803207489    WEST CACELIA                             17.625      6.750
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000



Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     803208016    HOLDCRAFT ADRIAN L                      1645 W CR 800 S                       ROMNEY
     331-06   915     803208495    ELLISON LESLIE W                        1507 EAST JEFFERSON STREET            KOKOMO
     331-06   915     803208800    HILL LUDELL                             466 PORTER AVE                        CAMPBELL
     331-06   915     803208966    CLEVER CYNTHIA                          1222 VICTORIA AVENUE                  NEW KENSINGTON
     331-06   915     803209212    REESE ROLAND E                          98 100 WEST PETTEBONE STR             FORTY FORT
     331-06   915     803210103    FAUST FRED III                          2030 KUEHN ROAD                       STERLING HTS
     331-06   915     803211002    GRAY GLORIA                             2251 NORTH WEST 41 AVENUE             FORT LAUDERDALE
     331-06   915     803211226    THIBODEAUX PAUL                         45349 GEORGE DRIVE                    HAMMOND
     331-06   915     803211838    DITTLINGER BILL D                       2662 EAST US 36                       MARKLEVILLE
     331-06   915     803212935    SMITH TERRY                             155 DORETHA LANE                      HOPKINS
     331-06   915     803214519    WEBB LINDA D                            202 HIGH STREET                       CHASE CITY
     331-06   915     803215110    HARVEY RICHARD A                        5115 DILLON STREET                    DENVER
     331-06   915     803215219    SIMS DAVID                              11014 MATTHEWS                        CLINTON
     331-06   915     803216217    WILLIAMS MIRANDA D                      1630 JORDAN LANE                      FAYETTEVILLE
     331-06   915     803216316    MCCAFFERTY JOHN F                       19400 SOUTHEAST 264TH ST              COVINGTON
     331-06   915     803216480    DEDEN STEVEN ALLEN                      20304 NORTH TURKEY CREEK R            MORRISON
     331-06   915     803216605    WARE RAY M                              18930 PREST                           DETROIT
     331-06   915     803216795    CRANE RAYMOND C                         364 FAIRHILL DRIVE                    CHURCHVILLE
     331-06   915     803218700    BRINKLEY MICHAEL                        1528 KOEBEL RD                        COLUMBUS
     331-06   915     803218817    JESTER PAMELA                           1522 JACKSON ST                       BELOIT
     331-06   915     803220268    MCGLEW WARREN                           29 BRADSTREET AVENUE                  HAVERHILL
     331-06   915     803220664    WOODS ALEXANDER J                       3074 BROADPOINT DRIVE                 PUNTA GORDA
     331-06   915     803220706    DEMPSEY PATRICIA S                      5215 KILARNEY  COURT                  NEW PORT RICHEY
     331-06   915     803221167    ROSALES ANA                             1204 SPRING PLACE                     SILER CITY
     331-06   915     803221274    CALHOUN JAMES                           1931 WEST WILCOX STREET               INDIANAPOLIS
     331-06   915     803223247    BAEZ ROGELIO                            269 271 VIEW STREET                   NEW HAVEN
     331-06   915     803223478    HEADLEY HEATHER                         1 ROUTE BOX 195 EAST CR 50            NEW ROSS
     331-06   915     803223791    LEONARD VICTORIA                        621 GLADYS                            MICHIGAN CITY
     331-06   915     803225275    JONES EDDIE M                           19320 ROWE                            DETROIT
     331-06   915     803226018    FARNWORTH MARTIN D                      7354 EAST DIAMOND AVENUE              MESA
     331-06   915     803226661    AOUN HODA HANNA                         552 WHISPERING WIND BEND              LEHIGH ACRES
     331-06   915     803226745    GROOTHUIS CHERYL                        2621 EAST 93RD PLACE                  THORNTON
     331-06   915     803227859    HILLMAN RONALD R                        6089 HIGHVIEW DRIVE                   MABLETON
     331-06   915     803228360    HOLDREN DAVID A                         22119 GATEWOOD AVENUE                 PORT CHARLOTTE
     331-06   915     803228451    SPENCER EUGENE C SR                     803 E RIDGEVILLE BOULEVARD            MOUNT AIRY
     331-06   915     803228501    NUCICO MIGUEL                           8945 WEST HOLLY STREET                PHOENIX
     331-06   915     803228618    MCCLELAND JAMES F                       1835 NORTH KILDARE AVE                INDIANAPOLIS
     331-06   915     803229343    ARELLANO MAX E                          23243 PAWNEE AVENUE                   PADRONI
     331-06   915     803232107    SIMMONS DEREK                           2788 1/2 THE ALAMEDA                  BALTIMORE
     331-06   915     803232149    WALKER MIRIAM                           5507 CHENANGO BOULEVARD               JACKSONVILLE
     331-06   915     803232438    THOMAS MICHAEL                          9401 SOUTH WEST 82 AVENUE             MIAMI
     331-06   915     803234178    MOYER MARLIN L                          314 WALNUT STREET                     KUTZTOWN
     331-06   915     803234921    KHARGIE BEEJAI                          351 WHITEWOOD DRIVE                   ROCKY HILL
     331-06   915     803237445    GEARHART JAMES L                        11 SUMMER DRIVE                       DILLSBURG
     331-06   915     803237668    HOGAN ANN M                             629 STAFFORD AVENUE                   SCRANTON
     331-06   915     803238955    HALL THOMAS M                           1040 WOODROW ROAD                     BISHOPVILLE
     331-06   915     803239110    HINES PATRICIA                          9322 N. HIGHLAND AVENUE               TAMPA
     331-06   915     803241645    SILLIMAN THOMAS A                       550 EAST EIGHTH AVENUE                TARENTUM
     331-06   915     803241900    MCMULLEN GBARPUE                        3448 3RD AVE SOUTH                    MINNEAPOLIS
     331-06   915     803242783    POTTS JERRY L JR                        7231 OTTER CREEK DRIVE                NEW PORT RICHEY
     331-06   915     803243849    SCHULTZ DONALD A                        336 GROVE AVENUE                      PATCHOGUE
     331-06   915     803244003    MALOUIN ELIZABETH R                     25 LEWIS STREET                       WORCESTER
     331-06   915     803244102    DAVIS EMMA                              LOT 21 QUAIL ROOST SUBDIVI            MULLINS
     331-06   915     803244615    WILLIAMS KATHERINE                      13554 W OUTER DRIVE                   DETROIT
     331-06   915     803245794    NELSON DAVID L                          2050 GARDENDALE DRIVE                 MURFREESBORO
     331-06   915     803246610    ELSASS TOBIAS H                         367 E SYCAMORE ST                     COLUMBUS
     331-06   915     803247063    WALKER SEDDIS                           666 LAFAYETTE AVENUE                  UNIONDALE
     331-06   915     803247113    GINTER KENNETH A                        3413 COUNTY RD 222                    FULTON
     331-06   915     803247543    TARRANT PETER                           2626 BOLDER ROAD THE HIDE             LAKE ARIEL
     331-06   915     803247931    ALLEN WILLIAM A                         3 SAULS DRIVE                         BEAUFORT
</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>
     331-06   915     803208016    HOLDCRAFT ADRIAN L                        IN    47891         112,500.00        112,500.00
     331-06   915     803208495    ELLISON LESLIE W                          IN    46901          56,100.00         56,100.00
     331-06   915     803208800    HILL LUDELL                               OH    44405          42,250.00         42,250.00
     331-06   915     803208966    CLEVER CYNTHIA                            PA    15068          68,000.00         67,968.73
     331-06   915     803209212    REESE ROLAND E                            PA    18704         112,200.00        112,200.00
     331-06   915     803210103    FAUST FRED III                            MI    48659         119,000.00        119,000.00
     331-06   915     803211002    GRAY GLORIA                               FL    33313          36,975.00         36,975.00
     331-06   915     803211226    THIBODEAUX PAUL                           LA    70403          76,800.00         76,772.62
     331-06   915     803211838    DITTLINGER BILL D                         IN    46056          72,000.00         71,969.81
     331-06   915     803212935    SMITH TERRY                               SC    29061          74,800.00         74,800.00
     331-06   915     803214519    WEBB LINDA D                              VA    23924          51,594.00         51,594.00
     331-06   915     803215110    HARVEY RICHARD A                          CO    80239          98,800.00         98,800.00
     331-06   915     803215219    SIMS DAVID                                MI    49256          82,800.00         82,774.95
     331-06   915     803216217    WILLIAMS MIRANDA D                        AR    72703         112,625.00        112,625.00
     331-06   915     803216316    MCCAFFERTY JOHN F                         WA    98042          99,400.00         99,400.00
     331-06   915     803216480    DEDEN STEVEN ALLEN                        CO    80465         137,900.00        137,900.00
     331-06   915     803216605    WARE RAY M                                MI    48235          93,600.00         93,600.00
     331-06   915     803216795    CRANE RAYMOND C                           PA    18966         230,350.00        230,248.09
     331-06   915     803218700    BRINKLEY MICHAEL                          OH    43207          51,300.00         51,300.00
     331-06   915     803218817    JESTER PAMELA                             WI    53511          76,500.00         76,500.00
     331-06   915     803220268    MCGLEW WARREN                             MA    01832          66,000.00         66,000.00
     331-06   915     803220664    WOODS ALEXANDER J                         FL    33983          44,800.00         44,800.00
     331-06   915     803220706    DEMPSEY PATRICIA S                        FL    34652          39,865.00         39,849.99
     331-06   915     803221167    ROSALES ANA                               NC    27344          79,543.00         79,543.00
     331-06   915     803221274    CALHOUN JAMES                             IN    46222          38,250.00         38,250.00
     331-06   915     803223247    BAEZ ROGELIO                              CT    06514         132,000.00        132,000.00
     331-06   915     803223478    HEADLEY HEATHER                           IN    47968          54,800.00         54,773.34
     331-06   915     803223791    LEONARD VICTORIA                          IN    46360          72,250.00         72,250.00
     331-06   915     803225275    JONES EDDIE M                             MI    48205          36,000.00         36,000.00
     331-06   915     803226018    FARNWORTH MARTIN D                        AZ    85208         116,000.00        115,957.50
     331-06   915     803226661    AOUN HODA HANNA                           FL    33936         224,000.00        224,000.00
     331-06   915     803226745    GROOTHUIS CHERYL                          CO    80229          59,000.00         59,000.00
     331-06   915     803227859    HILLMAN RONALD R                          GA    30136         469,800.00        469,800.00
     331-06   915     803228360    HOLDREN DAVID A                           FL    33952          57,800.00         57,800.00
     331-06   915     803228451    SPENCER EUGENE C SR                       MD    21771          80,600.00         80,600.00
     331-06   915     803228501    NUCICO MIGUEL                             AZ    85037          75,200.00         75,170.11
     331-06   915     803228618    MCCLELAND JAMES F                         IN    46218          52,800.00         52,800.00
     331-06   915     803229343    ARELLANO MAX E                            CO    80745          73,100.00         73,100.00
     331-06   915     803232107    SIMMONS DEREK                             MD    21218          43,120.00         43,120.00
     331-06   915     803232149    WALKER MIRIAM                             FL    32254          39,685.00         39,685.00
     331-06   915     803232438    THOMAS MICHAEL                            FL    33176         132,000.00        132,000.00
     331-06   915     803234178    MOYER MARLIN L                            PA    19536          67,500.00         67,500.00
     331-06   915     803234921    KHARGIE BEEJAI                            CT    06067         288,500.00        288,226.17
     331-06   915     803237445    GEARHART JAMES L                          PA    17019          70,500.00         70,500.00
     331-06   915     803237668    HOGAN ANN M                               PA    18505          79,000.00         79,000.00
     331-06   915     803238955    HALL THOMAS M                             SC    29010         154,980.00        154,874.87
     331-06   915     803239110    HINES PATRICIA                            FL    33612          52,000.00         52,000.00
     331-06   915     803241645    SILLIMAN THOMAS A                         PA    15084          63,000.00         63,000.00
     331-06   915     803241900    MCMULLEN GBARPUE                          MN    55408          55,250.00         55,250.00
     331-06   915     803242783    POTTS JERRY L JR                          FL    34655          98,500.00         98,500.00
     331-06   915     803243849    SCHULTZ DONALD A                          NY    11772         140,100.00        140,100.00
     331-06   915     803244003    MALOUIN ELIZABETH R                       MA    01608         116,100.00        116,100.00
     331-06   915     803244102    DAVIS EMMA                                SC    29574          73,125.00         73,125.00
     331-06   915     803244615    WILLIAMS KATHERINE                        MI    48239          60,000.00         60,000.00
     331-06   915     803245794    NELSON DAVID L                            TN    37130         110,415.00        110,415.00
     331-06   915     803246610    ELSASS TOBIAS H                           OH    43206         140,250.00        140,154.86
     331-06   915     803247063    WALKER SEDDIS                             NY    11553         148,000.00        147,887.63
     331-06   915     803247113    GINTER KENNETH A                          MO    65251         111,900.00        111,900.00
     331-06   915     803247543    TARRANT PETER                             PA    18436          90,000.00         90,000.00
     331-06   915     803247931    ALLEN WILLIAM A                           SC    29906          88,000.00         88,000.00
</TABLE>


<TABLE>
<CAPTION>
                                                                             First                     Initial    Minimum
                                                                            Payment      Maturity     Mortgage    Mortgage
Pool ID       Inv      Account        Name                                    Date         Date         Rate        Rate
-----------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>          <C>           <C>         <C>
     331-06   915     803208016    HOLDCRAFT ADRIAN L                      05/01/2000   04/01/2030     10.250       9.250
     331-06   915     803208495    ELLISON LESLIE W                        05/01/2000   04/01/2030     12.625      11.625
     331-06   915     803208800    HILL LUDELL                             05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803208966    CLEVER CYNTHIA                          05/01/2000   04/01/2030     13.000      12.000
     331-06   915     803209212    REESE ROLAND E                          05/01/2000   04/01/2030     11.250      10.250
     331-06   915     803210103    FAUST FRED III                          05/01/2000   04/01/2030     13.625      12.625
     331-06   915     803211002    GRAY GLORIA                             05/01/2000   04/01/2030     10.625       9.625
     331-06   915     803211226    THIBODEAUX PAUL                         05/01/2000   04/01/2030     11.000      10.000
     331-06   915     803211838    DITTLINGER BILL D                       04/01/2000   03/01/2030     10.250       9.250
     331-06   915     803212935    SMITH TERRY                             05/01/2000   04/01/2030     13.000      12.000
     331-06   915     803214519    WEBB LINDA D                            05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803215110    HARVEY RICHARD A                        05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803215219    SIMS DAVID                              04/01/2000   03/01/2030     11.750      10.750
     331-06   915     803216217    WILLIAMS MIRANDA D                      05/01/2000   04/01/2030     11.500      10.500
     331-06   915     803216316    MCCAFFERTY JOHN F                       05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803216480    DEDEN STEVEN ALLEN                      05/01/2000   04/01/2030      9.750       8.750
     331-06   915     803216605    WARE RAY M                              05/01/2000   04/01/2030     10.500       9.500
     331-06   915     803216795    CRANE RAYMOND C                         04/01/2000   03/01/2030     10.000       9.000
     331-06   915     803218700    BRINKLEY MICHAEL                        05/01/2000   04/01/2030     10.250       9.250
     331-06   915     803218817    JESTER PAMELA                           05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803220268    MCGLEW WARREN                           05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803220664    WOODS ALEXANDER J                       05/01/2000   04/01/2030     10.375       9.375
     331-06   915     803220706    DEMPSEY PATRICIA S                      05/01/2000   04/01/2030     10.750       9.750
     331-06   915     803221167    ROSALES ANA                             05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803221274    CALHOUN JAMES                           05/01/2000   04/01/2030     12.750      11.750
     331-06   915     803223247    BAEZ ROGELIO                            05/01/2000   04/01/2030     11.125      10.125
     331-06   915     803223478    HEADLEY HEATHER                         05/01/2000   04/01/2030     12.750      11.750
     331-06   915     803223791    LEONARD VICTORIA                        05/01/2000   04/01/2030     10.875       9.875
     331-06   915     803225275    JONES EDDIE M                           05/01/2000   04/01/2030     11.625      10.625
     331-06   915     803226018    FARNWORTH MARTIN D                      04/01/2000   03/01/2030     10.875       9.875
     331-06   915     803226661    AOUN HODA HANNA                         05/01/2000   04/01/2030     12.750      11.750
     331-06   915     803226745    GROOTHUIS CHERYL                        05/01/2000   04/01/2030      9.375       8.375
     331-06   915     803227859    HILLMAN RONALD R                        05/01/2000   04/01/2030     11.625      10.625
     331-06   915     803228360    HOLDREN DAVID A                         05/01/2000   04/01/2030     12.625      11.625
     331-06   915     803228451    SPENCER EUGENE C SR                     05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803228501    NUCICO MIGUEL                           04/01/2000   03/01/2030     10.500       9.500
     331-06   915     803228618    MCCLELAND JAMES F                       05/01/2000   04/01/2030      9.750       8.750
     331-06   915     803229343    ARELLANO MAX E                          05/01/2000   04/01/2030     11.500      10.500
     331-06   915     803232107    SIMMONS DEREK                           05/01/2000   04/01/2030     12.625      11.625
     331-06   915     803232149    WALKER MIRIAM                           05/01/2000   04/01/2030     12.500      11.500
     331-06   915     803232438    THOMAS MICHAEL                          05/01/2000   04/01/2030     10.375       9.375
     331-06   915     803234178    MOYER MARLIN L                          05/01/2000   04/01/2030     10.500       9.500
     331-06   915     803234921    KHARGIE BEEJAI                          04/01/2000   03/01/2030     12.500      11.500
     331-06   915     803237445    GEARHART JAMES L                        05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803237668    HOGAN ANN M                             05/01/2000   04/01/2030     10.500       9.500
     331-06   915     803238955    HALL THOMAS M                           05/01/2000   04/01/2030     11.250      10.250
     331-06   915     803239110    HINES PATRICIA                          05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803241645    SILLIMAN THOMAS A                       05/01/2000   04/01/2030     11.250      10.250
     331-06   915     803241900    MCMULLEN GBARPUE                        05/01/2000   04/01/2030     11.375      10.375
     331-06   915     803242783    POTTS JERRY L JR                        05/01/2000   04/01/2030     10.750       9.750
     331-06   915     803243849    SCHULTZ DONALD A                        05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803244003    MALOUIN ELIZABETH R                     05/01/2000   04/01/2030     10.875       9.875
     331-06   915     803244102    DAVIS EMMA                              05/01/2000   04/01/2030     10.375       9.375
     331-06   915     803244615    WILLIAMS KATHERINE                      05/01/2000   04/01/2030      9.875       8.875
     331-06   915     803245794    NELSON DAVID L                          05/01/2000   04/01/2030     11.625      10.625
     331-06   915     803246610    ELSASS TOBIAS H                         05/01/2000   04/01/2030     11.250      10.250
     331-06   915     803247063    WALKER SEDDIS                           01/01/2000   12/01/2029     13.875      12.875
     331-06   915     803247113    GINTER KENNETH A                        05/01/2000   04/01/2030      9.500       8.500
     331-06   915     803247543    TARRANT PETER                           05/01/2000   04/01/2030     12.750      11.750
     331-06   915     803247931    ALLEN WILLIAM A                         05/01/2000   04/01/2030     13.375      12.375
</TABLE>

<TABLE>
<CAPTION>
                                                                           Maximum
                                                                           Mortgage     Gross
Pool ID       Inv      Account        Name                                   Rate      Margin
---------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>         <C>
     331-06   915     803208016    HOLDCRAFT ADRIAN L                       16.250      6.000
     331-06   915     803208495    ELLISON LESLIE W                         18.625      6.875
     331-06   915     803208800    HILL LUDELL                              18.250      6.750
     331-06   915     803208966    CLEVER CYNTHIA                           19.000      8.000
     331-06   915     803209212    REESE ROLAND E                           17.250      6.625
     331-06   915     803210103    FAUST FRED III                           19.625      7.650
     331-06   915     803211002    GRAY GLORIA                              16.625      5.750
     331-06   915     803211226    THIBODEAUX PAUL                          17.000      5.250
     331-06   915     803211838    DITTLINGER BILL D                        16.250      5.500
     331-06   915     803212935    SMITH TERRY                              19.000      7.000
     331-06   915     803214519    WEBB LINDA D                             18.000      6.250
     331-06   915     803215110    HARVEY RICHARD A                         18.000      6.750
     331-06   915     803215219    SIMS DAVID                               17.750      7.025
     331-06   915     803216217    WILLIAMS MIRANDA D                       17.500      6.625
     331-06   915     803216316    MCCAFFERTY JOHN F                        18.500      7.750
     331-06   915     803216480    DEDEN STEVEN ALLEN                       15.750      4.750
     331-06   915     803216605    WARE RAY M                               16.500      5.750
     331-06   915     803216795    CRANE RAYMOND C                          16.000      5.250
     331-06   915     803218700    BRINKLEY MICHAEL                         16.250      5.000
     331-06   915     803218817    JESTER PAMELA                            17.875      7.150
     331-06   915     803220268    MCGLEW WARREN                            18.250      7.000
     331-06   915     803220664    WOODS ALEXANDER J                        16.375      5.500
     331-06   915     803220706    DEMPSEY PATRICIA S                       16.750      6.000
     331-06   915     803221167    ROSALES ANA                              17.875      7.000
     331-06   915     803221274    CALHOUN JAMES                            18.750      7.000
     331-06   915     803223247    BAEZ ROGELIO                             17.125      6.350
     331-06   915     803223478    HEADLEY HEATHER                          18.750      7.750
     331-06   915     803223791    LEONARD VICTORIA                         16.875      6.000
     331-06   915     803225275    JONES EDDIE M                            17.625      6.400
     331-06   915     803226018    FARNWORTH MARTIN D                       16.875      6.000
     331-06   915     803226661    AOUN HODA HANNA                          18.750      8.000
     331-06   915     803226745    GROOTHUIS CHERYL                         15.375      4.620
     331-06   915     803227859    HILLMAN RONALD R                         17.625      7.375
     331-06   915     803228360    HOLDREN DAVID A                          18.625      7.750
     331-06   915     803228451    SPENCER EUGENE C SR                      18.500      7.000
     331-06   915     803228501    NUCICO MIGUEL                            16.500      5.750
     331-06   915     803228618    MCCLELAND JAMES F                        15.750      4.875
     331-06   915     803229343    ARELLANO MAX E                           17.500      6.625
     331-06   915     803232107    SIMMONS DEREK                            18.625      7.250
     331-06   915     803232149    WALKER MIRIAM                            18.500      7.500
     331-06   915     803232438    THOMAS MICHAEL                           16.375      5.250
     331-06   915     803234178    MOYER MARLIN L                           16.500      6.250
     331-06   915     803234921    KHARGIE BEEJAI                           18.500      7.250
     331-06   915     803237445    GEARHART JAMES L                         18.250      6.750
     331-06   915     803237668    HOGAN ANN M                              16.500      5.750
     331-06   915     803238955    HALL THOMAS M                            17.250      6.500
     331-06   915     803239110    HINES PATRICIA                           18.000      6.500
     331-06   915     803241645    SILLIMAN THOMAS A                        17.250      6.750
     331-06   915     803241900    MCMULLEN GBARPUE                         17.375      6.500
     331-06   915     803242783    POTTS JERRY L JR                         16.750      6.000
     331-06   915     803243849    SCHULTZ DONALD A                         18.250      6.500
     331-06   915     803244003    MALOUIN ELIZABETH R                      16.875      6.125
     331-06   915     803244102    DAVIS EMMA                               16.375      5.750
     331-06   915     803244615    WILLIAMS KATHERINE                       15.875      5.500
     331-06   915     803245794    NELSON DAVID L                           17.625      6.750
     331-06   915     803246610    ELSASS TOBIAS H                          17.250      6.500
     331-06   915     803247063    WALKER SEDDIS                            19.875      8.500
     331-06   915     803247113    GINTER KENNETH A                         15.500      4.750
     331-06   915     803247543    TARRANT PETER                            18.750      8.000
     331-06   915     803247931    ALLEN WILLIAM A                          19.375      8.000
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000



Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     803249283    CHRISTY DENNIS L                        525 BRANCHTON ROAD                    SLIPPERY ROCK
     331-06   915     803249697    TOWLES SELDON                           4033 CRUTCHFIELD STREET               RICHMOND
     331-06   915     803249846    TORRES RAMON                            1322 W 50TH ST                        CHICAGO
     331-06   915     803250133    DOYLE PATRICK R                         5542 EAST COSTILLA DRIVE              LITTLETON
     331-06   915     803251990    RODRIGUEZ JORGE                         2748 HAULOVER BLVD                    DELTONA
     331-06   915     803252188    DUNSON MONIQUE                          1890 RUNNETTE STREET                  PITTSBURGH
     331-06   915     803253707    HALEY ANGELA K                          RT 2 BOX 368                          WESTVILLE
     331-06   915     803257765    BEAUBIEN MELISSA                        1617 COMPTON COURT BLAIR T            GRAWN
     331-06   915     803258664    MORRIS KIMMALY A                        18911 LINDSAY                         DETROIT
     331-06   915     803260686    WILKEN CAROL A                          165 ROGER AVE                         AKRON
     331-06   915     803260942    HOWE TIMOTHY L                          110 EDWARDS AVENUE                    ORANGE CITY
     331-06   915     803264639    GETZ KENNETH H                          168 GARLAND AVENUE                    CHEEKTOWAGA
     331-06   915     803265420    YOUNG CORNELIA                          716 ROSELLE AVE                       AKRON
     331-06   915     803265917    ALLEY TODD                              12919 THIRD STREET                    FORT MYERS
     331-06   915     803269281    BARRIENTOS HECTOR A                     810 MACON STREET                      AURORA
     331-06   915     803269729    LAURITA MICHAEL A                       1423 LEJUNE                           LINCOLN PARK
     331-06   915     803270115    ROSS BONNIE E                           1948 BUFFALO DANCER TRL NE            ALBUQUERQUE
     331-06   915     803271956    IOSBAKER GARY D                         107 WOODBURN COURT                    SAFETY HARBOR
     331-06   915     803274729    MOORE CURTIS O                          916 HARRISON STREET                   LYNCHBURG
     331-06   915     803274877    MAGULA MARK                             512 NORTH EAST 7 AVENUE               FORT LAUDERDALE
     331-06   915     803275668    LAKEY BARBARA                           RT 2 BOX 2427                         SELIGMAN
     331-06   915     803276070    STEPHENS ILLANA                         3615 OREGON AVE                       ST LOUIS
     331-06   915     803281039    MONTJOY GUILLERMO                       175 HENRY STREET                      WESTBURY
     331-06   915     803282961    WARGA ROBERT W                          209 PASCOE DRIVE                      SOUTHBURY
     331-06   915     803286079    ROUNGRONG PORNTHIP                      5074 MATILDA STREET #225              DALLAS
     331-06   915     803287630    PALMER WILLIAM J JR                     1907 NORTH SHARON AVENUE              INDIANAPOLIS
     331-06   915     803296607    MARKS BARRY                             15 STACIE LANE                        SPRING VALLEY
     331-06   915     803301514    DOYLE JOSEPH III                        461 THIRD STREET                      PLYMOUTH
     331-06   915     803303189    NELSON PHYLLIS                          18516 RUNYON                          DETROIT
     331-06   915     803306240    REDDISH STEVE                           595 LAKE FOREST DRIVE                 COMMERCE
     331-06   915     803307792    SCHWEITZER JOSEPH T                     526 SOUTH WASHINGTON STREE            JASONVILLE
     331-06   915     803314046    SPARKS TROY D                           55 NORTH PINE STREET                  KEENESBURG
     331-06   915     803319748    WARD JOHN F                             1513 SOUTH 20 TH STREET               NEW CASTLE
                    -------------------------------------------------------
                             632   Sale Total

     331-33   917     8000522188   ELDER ALICE C                           3208 O'HARA DR SOUTH                  MACON
     331-33   917     8000608722   ORLOVE SEYMOUR B                        1425 VISTA LANE                       HOFFMAN ESTATES
                    -------------------------------------------------------
                               2   Sale Total

                             634   Grand Total Group 2
</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>
     331-06   915     803249283    CHRISTY DENNIS L                          PA    16057          69,700.00         69,636.40
     331-06   915     803249697    TOWLES SELDON                             VA    23225          56,000.00         56,000.00
     331-06   915     803249846    TORRES RAMON                              IL    60609          75,600.00         75,600.00
     331-06   915     803250133    DOYLE PATRICK R                           CO    80122         235,800.00        235,800.00
     331-06   915     803251990    RODRIGUEZ JORGE                           FL    32738          62,900.00         62,873.62
     331-06   915     803252188    DUNSON MONIQUE                            PA    15235          31,450.00         31,450.00
     331-06   915     803253707    HALEY ANGELA K                            OK    74965          65,500.00         65,500.00
     331-06   915     803257765    BEAUBIEN MELISSA                          MI    49637          80,750.00         80,750.00
     331-06   915     803258664    MORRIS KIMMALY A                          MI    48235          65,600.00         65,600.00
     331-06   915     803260686    WILKEN CAROL A                            OH    44305          40,000.00         40,000.00
     331-06   915     803260942    HOWE TIMOTHY L                            FL    32763          36,720.00         36,720.00
     331-06   915     803264639    GETZ KENNETH H                            NY    14206          49,950.00         49,927.31
     331-06   915     803265420    YOUNG CORNELIA                            OH    44307          43,550.00         43,550.00
     331-06   915     803265917    ALLEY TODD                                FL    33905          66,400.00         66,400.00
     331-06   915     803269281    BARRIENTOS HECTOR A                       CO    80010         102,000.00        102,000.00
     331-06   915     803269729    LAURITA MICHAEL A                         MI    48146          44,850.00         44,837.86
     331-06   915     803270115    ROSS BONNIE E                             NM    87112         156,000.00        156,000.00
     331-06   915     803271956    IOSBAKER GARY D                           FL    34695         103,920.00        103,920.00
     331-06   915     803274729    MOORE CURTIS O                            VA    24504          85,000.00         85,000.00
     331-06   915     803274877    MAGULA MARK                               FL    33313         212,000.00        212,000.00
     331-06   915     803275668    LAKEY BARBARA                             MO    65745          59,400.00         59,400.00
     331-06   915     803276070    STEPHENS ILLANA                           MO    63118          75,100.00         75,100.00
     331-06   915     803281039    MONTJOY GUILLERMO                         NY    11590         198,000.00        198,000.00
     331-06   915     803282961    WARGA ROBERT W                            CT    06488         106,250.00        106,250.00
     331-06   915     803286079    ROUNGRONG PORNTHIP                        TX    75206          48,365.00         48,345.26
     331-06   915     803287630    PALMER WILLIAM J JR                       IN    46222          42,925.00         42,925.00
     331-06   915     803296607    MARKS BARRY                               NY    10977         160,000.00        160,000.00
     331-06   915     803301514    DOYLE JOSEPH III                          PA    18651          65,700.00         65,674.58
     331-06   915     803303189    NELSON PHYLLIS                            MI    48234          60,800.00         60,800.00
     331-06   915     803306240    REDDISH STEVE                             GA    30529          69,000.00         69,000.00
     331-06   915     803307792    SCHWEITZER JOSEPH T                       IN    47438          37,200.00         37,200.00
     331-06   915     803314046    SPARKS TROY D                             CO    80643          81,250.00         81,250.00
     331-06   915     803319748    WARD JOHN F                               IN    47362          61,200.00         61,200.00
                    -------------------------------------------------------               ------------------------------------
                             632   Sale Total                                                 55,124,636.00     55,104,057.57

     331-33   917     8000522188   ELDER ALICE C                             GA    31206          54,200.00         54,161.17
     331-33   917     8000608722   ORLOVE SEYMOUR B                          IL    60194          53,200.00         53,200.00
                    -------------------------------------------------------               ------------------------------------
                               2   Sale Total                                                    107,400.00        107,361.17

                             634   Grand Total Group 2                                        55,232,036.00     55,211,418.74
</TABLE>


<TABLE>
<CAPTION>
                                                                             First                     Initial    Minimum
                                                                            Payment      Maturity     Mortgage    Mortgage
Pool ID       Inv      Account        Name                                    Date         Date         Rate        Rate
-----------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>          <C>           <C>         <C>
     331-06   915     803249283    CHRISTY DENNIS L                        05/01/2000   04/01/2030      9.875       8.875
     331-06   915     803249697    TOWLES SELDON                           05/01/2000   04/01/2030      9.875       8.875
     331-06   915     803249846    TORRES RAMON                            05/01/2000   04/01/2030     12.750      11.750
     331-06   915     803250133    DOYLE PATRICK R                         05/01/2000   04/01/2030     10.125       9.125
     331-06   915     803251990    RODRIGUEZ JORGE                         05/01/2000   04/01/2030     10.250       9.250
     331-06   915     803252188    DUNSON MONIQUE                          05/01/2000   04/01/2030     11.875      10.875
     331-06   915     803253707    HALEY ANGELA K                          05/01/2000   04/01/2030     10.750       9.750
     331-06   915     803257765    BEAUBIEN MELISSA                        05/01/2000   04/01/2030     12.375      11.375
     331-06   915     803258664    MORRIS KIMMALY A                        05/01/2000   04/01/2030     12.875      11.875
     331-06   915     803260686    WILKEN CAROL A                          05/01/2000   04/01/2030     10.375       9.375
     331-06   915     803260942    HOWE TIMOTHY L                          05/01/2000   04/01/2030     13.875      12.875
     331-06   915     803264639    GETZ KENNETH H                          05/01/2000   04/01/2030      9.875       8.875
     331-06   915     803265420    YOUNG CORNELIA                          05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803265917    ALLEY TODD                              05/01/2000   04/01/2030     11.625      10.625
     331-06   915     803269281    BARRIENTOS HECTOR A                     05/01/2000   04/01/2030     10.875       9.875
     331-06   915     803269729    LAURITA MICHAEL A                       05/01/2000   04/01/2030     12.250      11.250
     331-06   915     803270115    ROSS BONNIE E                           05/01/2000   04/01/2030     13.000      12.000
     331-06   915     803271956    IOSBAKER GARY D                         05/01/2000   04/01/2030     12.625      11.625
     331-06   915     803274729    MOORE CURTIS O                          05/01/2000   04/01/2030     11.750      10.750
     331-06   915     803274877    MAGULA MARK                             05/01/2000   04/01/2030     10.375       9.375
     331-06   915     803275668    LAKEY BARBARA                           05/01/2000   04/01/2030     12.625      11.625
     331-06   915     803276070    STEPHENS ILLANA                         05/01/2000   04/01/2030     10.500       9.500
     331-06   915     803281039    MONTJOY GUILLERMO                       05/01/2000   04/01/2030     10.500       9.500
     331-06   915     803282961    WARGA ROBERT W                          05/01/2000   04/01/2030     12.625      11.625
     331-06   915     803286079    ROUNGRONG PORNTHIP                      05/01/2000   04/01/2030     10.375       9.375
     331-06   915     803287630    PALMER WILLIAM J JR                     05/01/2000   04/01/2030     12.625      11.625
     331-06   915     803296607    MARKS BARRY                             05/01/2000   04/01/2030     11.000      10.000
     331-06   915     803301514    DOYLE JOSEPH III                        04/01/2000   03/01/2030     10.625       9.625
     331-06   915     803303189    NELSON PHYLLIS                          05/01/2000   04/01/2030     13.000      12.000
     331-06   915     803306240    REDDISH STEVE                           05/01/2000   04/01/2030     13.500      12.500
     331-06   915     803307792    SCHWEITZER JOSEPH T                     05/01/2000   04/01/2030     13.000      12.000
     331-06   915     803314046    SPARKS TROY D                           05/01/2000   04/01/2030     12.000      11.000
     331-06   915     803319748    WARD JOHN F                             05/01/2000   04/01/2030     11.000      10.000
                    -------------------------------------------------------                          ------------------------
                             632   Sale Total                                                          11.607      10.607

     331-33   917     8000522188   ELDER ALICE C                           05/01/2000   04/01/2030     11.000      10.000
     331-33   917     8000608722   ORLOVE SEYMOUR B                        05/01/2000   04/01/2030     11.375      10.375
                    -------------------------------------------------------                          ------------------------
                               2   Sale Total                                                          11.186      10.186

                             634   Grand Total Group 2                                                 11.606      10.606
</TABLE>

<TABLE>
<CAPTION>
                                                                           Maximum
                                                                           Mortgage     Gross
Pool ID       Inv      Account        Name                                   Rate      Margin
---------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>         <C>
     331-06   915     803249283    CHRISTY DENNIS L                         15.875      4.875
     331-06   915     803249697    TOWLES SELDON                            15.875      5.000
     331-06   915     803249846    TORRES RAMON                             18.750      7.000
     331-06   915     803250133    DOYLE PATRICK R                          16.125      6.125
     331-06   915     803251990    RODRIGUEZ JORGE                          16.250      5.500
     331-06   915     803252188    DUNSON MONIQUE                           17.875      6.500
     331-06   915     803253707    HALEY ANGELA K                           16.750      5.250
     331-06   915     803257765    BEAUBIEN MELISSA                         18.375      7.500
     331-06   915     803258664    MORRIS KIMMALY A                         18.875      7.500
     331-06   915     803260686    WILKEN CAROL A                           16.375      5.000
     331-06   915     803260942    HOWE TIMOTHY L                           19.875      9.125
     331-06   915     803264639    GETZ KENNETH H                           15.875      5.250
     331-06   915     803265420    YOUNG CORNELIA                           18.250      6.750
     331-06   915     803265917    ALLEY TODD                               17.625      6.750
     331-06   915     803269281    BARRIENTOS HECTOR A                      16.875      6.500
     331-06   915     803269729    LAURITA MICHAEL A                        18.250      6.750
     331-06   915     803270115    ROSS BONNIE E                            19.000      8.000
     331-06   915     803271956    IOSBAKER GARY D                          18.625      7.875
     331-06   915     803274729    MOORE CURTIS O                           17.750      6.500
     331-06   915     803274877    MAGULA MARK                              16.375      5.000
     331-06   915     803275668    LAKEY BARBARA                            18.625      7.250
     331-06   915     803276070    STEPHENS ILLANA                          16.500      5.750
     331-06   915     803281039    MONTJOY GUILLERMO                        16.500      5.750
     331-06   915     803282961    WARGA ROBERT W                           18.625      7.400
     331-06   915     803286079    ROUNGRONG PORNTHIP                       16.375      4.750
     331-06   915     803287630    PALMER WILLIAM J JR                      18.625      6.875
     331-06   915     803296607    MARKS BARRY                              17.000      6.750
     331-06   915     803301514    DOYLE JOSEPH III                         16.625      6.700
     331-06   915     803303189    NELSON PHYLLIS                           19.000      8.000
     331-06   915     803306240    REDDISH STEVE                            19.500      8.500
     331-06   915     803307792    SCHWEITZER JOSEPH T                      19.000      8.000
     331-06   915     803314046    SPARKS TROY D                            18.000      6.750
     331-06   915     803319748    WARD JOHN F                              17.000      6.250
                    -------------------------------------------------------------------------
                             632   Sale Total                               17.607      6.784

     331-33   917     8000522188   ELDER ALICE C                            17.000      8.500
     331-33   917     8000608722   ORLOVE SEYMOUR B                         17.375      6.750
                    -------------------------------------------------------------------------
                               2   Sale Total                               17.186      7.633

                             634   Grand Total Group 2                      17.606      6.785
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                     SALE SCHEDULE B - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000

                                                           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>
331-06     802245910   CORNWALL KENNETH                     76,925.00     7           754.45       76,899.73   85.0  03/01/2002
331-06     802339317   LEVANDOSKI MICHAEL T                 75,650.00     1           778.15       75,453.04   85.0  10/01/2001
331-06     802361071   ZAPALAC MICHAEL LEWIS                32,080.00     6           343.81       31,996.68   80.0  11/01/2001
331-06     802381152   BRONCHELLA JAMES V                  150,500.00     3         1,490.39      150,153.48   70.0  09/01/2001
331-06     802409680   COLES JANICE I                       78,000.00     7           599.75       78,000.00   75.0  04/01/2002
331-06     802411686   SHEPARD LEWIS J                     116,000.00     1         1,328.68      115,928.15   80.0  01/01/2002
331-06     802466508   RENE ROOSEVELT                       64,000.00     1           733.06       63,973.73   80.0  02/01/2002
331-06     802487231   LOCKLEAR PHILLIP                     67,680.00     7           709.22       67,661.68   80.0  03/01/2002
331-06     802517599   MCLEAN DONALD W                      43,350.00     1           479.54       43,299.34   85.0  11/01/2001
331-06     802587881   CHAPMAN RICKY SCOTT                  91,800.00     7           848.32       91,764.49   85.0  03/01/2002
331-06     802595439   GREEN BOOKER T                       64,000.00     7           670.65       63,982.68   80.0  03/01/2002
331-06     802604652   NEWBY YOLANDA                        62,900.00     7           659.13       62,882.97   68.3  03/01/2002
331-06     802607218   DAVIS ANTONIO                        69,700.00     7           670.36       69,558.25   85.0  12/01/2002
331-06     802622985   CHADUKIEWICZ JENNIFER                64,350.00     1           606.75       64,229.95   90.0  11/01/2001
331-06     802628560   COE RICHARD                          66,750.00     7           764.56       66,750.00   75.0  03/01/2002
331-06     802641704   SUMTER TRACY                         52,000.00     7           554.97       51,986.70   75.3  03/01/2002
331-06     802651562   HUGHES PATRICK M                     78,200.00     1           729.99       78,200.00   85.0  04/01/2002
331-06     802652750   COWLES RAY A                         55,710.00     1           535.81       55,651.47   90.0  01/01/2003
331-06     802672899   CHESSEBORO JAMES                     48,750.00     7           568.25       48,750.00   75.0  04/01/2002
331-06     802674499   WELCH ROSE                          149,500.00     1         1,668.39      149,500.00   65.0  03/01/2002
331-06     802680116   SMITH DON RAYFORD                    50,250.00     1           585.47       50,240.31   75.0  03/01/2002
331-06     802681346   FRANCO HEIDY C                      208,250.00     3         2,202.38      208,195.20   85.0  03/01/2002
331-06     802682989   CARTER ELIZABETH V                   55,500.00     7           554.91       55,500.00   75.0  03/01/2002
331-06     802686733   KASTNER LINDA                        50,400.00     1           537.90       50,360.90   80.0  01/01/2002
331-06     802701292   SAMPSON LORI M                       77,350.00     7           758.62       77,350.00   85.0  03/01/2002
331-06     802704361   LINDSTROM PI DEAN                    57,750.00     4           528.27       57,680.52   75.0  01/01/2002
331-06     802707331   JOYCE JEFFREY R                      99,450.00     7           975.37       99,450.00   84.6  04/01/2002
331-06     802707869   WHITE MICAH R                        42,250.00     1           463.24       42,240.07   65.0  03/01/2002
331-06     802717850   COBB JAMES N                         53,384.00     7           538.86       53,367.86   71.1  03/01/2002
331-06     802722454   MARTIN CARY GAYLE                    68,800.00     7           610.13       68,770.37   80.0  03/01/2003
331-06     802738294   EVANS BERTHA LEE                     41,600.00     6           359.85       36,038.07   80.0  02/01/2002
331-06     802752113   BLUM PATRICIA M                      48,750.00     6           383.52       48,665.23   75.0  01/01/2003
331-06     802755579   RYALS JAMES F                       119,000.00     1         1,293.16      119,000.00   85.0  04/01/2002
331-06     802760066   SHAFFSTALL GARY B                    45,000.00     6           424.88       44,937.47   60.0  02/01/2002
331-06     802760496   JOHNSON GLENDON                      54,400.00     1           585.87       54,372.78   80.0  02/01/2002
331-06     802765735   DEATON CAROL A                       45,900.00     6           479.20       45,875.02   85.0  03/01/2002
331-06     802777797   SCOTT SAM                            76,800.00     7           849.56       76,782.44   80.0  03/01/2002
331-06     802782805   MASTERPAUL DONALD A JR               80,900.00     1           740.02       80,802.72   89.9  01/01/2002
331-06     802783639   SMITH DOLPHUS                        37,600.00     7           385.63       37,600.00   80.0  03/01/2002
331-06     802785535   KINARD TOMMY                         39,270.00     6           417.23       39,186.99   85.0  12/01/2001
331-06     802788547   HALL GARY N                          61,200.00     6           594.41       61,158.49   85.0  02/01/2002
331-06     802792937   ALLEN ALICIA                         79,475.00     7           779.46       79,475.00   85.0  04/01/2002
331-06     802798850   KING DANIEL                          38,400.00     6           447.61       38,384.39   75.0  03/01/2002
331-06     802799056   SHOUB JOSEPH L                       17,600.00     6           228.95       17,423.73   80.0  03/01/2002
331-06     802807156   MCGEE GERARD J                       60,800.00     6           584.76       60,736.13   80.0  01/01/2002
331-06     802817676   ZACHARY VAUGHTELL                    67,500.00     1           740.10       67,468.07   75.0  02/01/2002
331-06     802818013   LINDON EDGAR                         37,500.00     6           440.68       37,454.79   66.9  01/01/2003
331-06     802820027   MOSLEY ROBERT L                      47,000.00     6           521.25       46,956.02   74.9  01/01/2002
331-06     802821298   HARRIS CHARLES W                     42,400.00     6           450.49       42,355.63   80.0  02/01/2002
331-06     802823328   DALTON WILLIE L                      60,000.00     6           774.01       59,788.31   75.0  02/01/2002
331-06     802823427   BRYANT DAMIAN W                      48,000.00     1           512.28       47,987.72   80.0  03/01/2002
331-06     802825984   YEAGLE THOMAS L                      58,320.00     3           577.54       58,282.54   79.8  02/01/2003
331-06     802828236   MEAD WILLIAM D                       67,350.00     7           622.38       67,323.95   79.2  03/01/2002
331-06     802829937   JACKSON FELICIA                      48,800.00     7           523.01       48,800.00   80.0  03/01/2002
331-06     802831586   PIERCE JAMES                         62,000.00     7           596.30       61,934.88   84.9  01/01/2002
331-06     802836015   JONES MEDDIE L                       65,000.00     1           700.03       64,934.26   65.0  12/01/2001
331-06     802839134   LEWIS AYANA                          46,400.00     1           513.28       46,400.00   80.0  04/01/2002
331-06     802841452   MIZELLE RONALD                       48,450.00     6           492.48       48,393.39   85.0  02/01/2002
331-06     802844852   SCOTT SUSAN MARIE                    44,800.00     7           504.35       44,780.53   80.0  03/01/2002
</TABLE>

<TABLE>
<CAPTION>
                                                          Current       Property
                                                          Mortgage       Value at     Owner
Pool ID     Account       Name                              Rate        Origination  Occupied
----------------------------------------------------------------------------------------------
<S>        <C>         <C>                                <C>           <C>          <C>
331-06     802245910   CORNWALL KENNETH                    11.375         90,500.00     Y
331-06     802339317   LEVANDOSKI MICHAEL T                12.000         89,000.00     Y
331-06     802361071   ZAPALAC MICHAEL LEWIS               12.250         40,100.00     Y
331-06     802381152   BRONCHELLA JAMES V                  11.500        215,000.00     N
331-06     802409680   COLES JANICE I                       8.500        104,000.00     Y
331-06     802411686   SHEPARD LEWIS J                     13.500        145,000.00     Y
331-06     802466508   RENE ROOSEVELT                      13.500         80,000.00     Y
331-06     802487231   LOCKLEAR PHILLIP                    12.250         84,600.00     Y
331-06     802517599   MCLEAN DONALD W                     13.000         51,000.00     Y
331-06     802587881   CHAPMAN RICKY SCOTT                 10.625        108,000.00     Y
331-06     802595439   GREEN BOOKER T                      12.250         80,000.00     Y
331-06     802604652   NEWBY YOLANDA                       12.250         92,000.00     Y
331-06     802607218   DAVIS ANTONIO                       11.125         82,000.00     Y
331-06     802622985   CHADUKIEWICZ JENNIFER               10.875         71,500.00     Y
331-06     802628560   COE RICHARD                         13.500         89,000.00     Y
331-06     802641704   SUMTER TRACY                        12.500         69,000.00     Y
331-06     802651562   HUGHES PATRICK M                    10.750         92,000.00     Y
331-06     802652750   COWLES RAY A                        11.125         61,900.00     Y
331-06     802672899   CHESSEBORO JAMES                    13.500         65,000.00     Y
331-06     802674499   WELCH ROSE                          13.125        230,000.00     Y
331-06     802680116   SMITH DON RAYFORD                   13.750         67,000.00     Y
331-06     802681346   FRANCO HEIDY C                      12.375        245,000.00     Y
331-06     802682989   CARTER ELIZABETH V                  11.625         74,000.00     Y
331-06     802686733   KASTNER LINDA                       12.500         63,000.00     Y
331-06     802701292   SAMPSON LORI M                      11.375         91,000.00     Y
331-06     802704361   LINDSTROM PI DEAN                   10.500         77,000.00     Y
331-06     802707331   JOYCE JEFFREY R                     11.375        117,500.00     Y
331-06     802707869   WHITE MICAH R                       12.875         65,000.00     Y
331-06     802717850   COBB JAMES N                        11.750         75,000.00     Y
331-06     802722454   MARTIN CARY GAYLE                   10.125         86,000.00     Y
331-06     802738294   EVANS BERTHA LEE                     9.375         52,000.00     Y
331-06     802752113   BLUM PATRICIA M                      8.750         65,000.00     Y
331-06     802755579   RYALS JAMES F                       12.750        140,000.00     Y
331-06     802760066   SHAFFSTALL GARY B                   10.500         75,000.00     Y
331-06     802760496   JOHNSON GLENDON                     12.625         68,000.00     Y
331-06     802765735   DEATON CAROL A                      11.875         54,000.00     Y
331-06     802777797   SCOTT SAM                           13.000         96,000.00     Y
331-06     802782805   MASTERPAUL DONALD A JR              10.500         89,900.00     Y
331-06     802783639   SMITH DOLPHUS                       11.625         47,000.00     Y
331-06     802785535   KINARD TOMMY                        12.125         46,200.00     Y
331-06     802788547   HALL GARY N                         11.250         72,000.00     Y
331-06     802792937   ALLEN ALICIA                        11.375         93,500.00     Y
331-06     802798850   KING DANIEL                         13.500         51,200.00     Y
331-06     802799056   SHOUB JOSEPH L                       9.625         22,000.00     Y
331-06     802807156   MCGEE GERARD J                      11.125         76,000.00     Y
331-06     802817676   ZACHARY VAUGHTELL                   12.875         90,000.00     Y
331-06     802818013   LINDON EDGAR                        13.625         56,000.00     Y
331-06     802820027   MOSLEY ROBERT L                     12.750         62,675.00     Y
331-06     802821298   HARRIS CHARLES W                    12.125         53,000.00     Y
331-06     802823328   DALTON WILLIE L                     13.375         80,000.00     Y
331-06     802823427   BRYANT DAMIAN W                     12.500         60,000.00     Y
331-06     802825984   YEAGLE THOMAS L                     11.500         73,000.00     Y
331-06     802828236   MEAD WILLIAM D                      10.625         85,000.00     Y
331-06     802829937   JACKSON FELICIA                     12.250         61,000.00     Y
331-06     802831586   PIERCE JAMES                        11.125         73,000.00     Y
331-06     802836015   JONES MEDDIE L                      12.625        100,000.00     Y
331-06     802839134   LEWIS AYANA                         13.000         58,000.00     Y
331-06     802841452   MIZELLE RONALD                      11.500         57,000.00     Y
331-06     802844852   SCOTT SUSAN MARIE                   13.250         56,000.00     Y
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                     SALE SCHEDULE B - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000

                                                           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>
331-06     802845164   SPITZMILLER ROGER A JR               40,600.00     6           441.20       40,600.00   67.6  03/01/2002
331-06     802852954   HALL JERRY A                         44,000.00     1           461.07       43,988.10   80.0  02/01/2002
331-06     802853580   RYGIEWICZ MARNIE R                  126,750.00     1         1,195.11      126,609.42   75.0  01/01/2002
331-06     802857805   CRAWFORD LEO R                       49,762.00     7           542.58       49,737.77   75.3  03/01/2002
331-06     802862573   SMITH JOHNNY H                       75,200.00     7           831.86       75,200.00   80.0  04/01/2002
331-06     802864942   YANCEY REGINA                        42,250.00     1           434.59       42,250.00   65.0  04/01/2002
331-06     802867416   HINSHAW DEBRA S                      38,250.00     6           445.86       38,218.73   75.0  02/01/2002
331-06     802870071   OXENDINE KENDRIA                     44,250.00     7           515.80       44,250.00   75.0  04/01/2002
331-06     802872747   CARTRETTE JEFFERY                    17,500.00     6           271.72       17,294.97   70.0  02/01/2002
331-06     802879395   KRISHER STEVEN H                    229,500.00     1         2,338.61      229,295.44   85.0  01/01/2002
331-06     802882779   GIBSON ROBERT GLENN                  78,400.00     7           913.45       78,354.12   80.0  01/01/2002
331-06     802888438   GRIFFIN FRANK                        36,000.00     1           329.31       36,000.00   90.0  04/01/2002
331-06     802890756   MARTIN KATHY L                       31,725.00     6           363.79       31,697.87   75.0  02/01/2003
331-06     802893545   SMALLS DAVID L                       52,500.00     6           580.75       52,463.61   70.0  01/01/2002
331-06     802895417   CHANCE RICHARD L                     38,000.00     1           369.08       37,987.17   73.0  03/01/2002
331-06     802898338   FELTON REUBIN                       148,500.00     4         1,513.22      148,456.31   90.0  03/01/2002
331-06     802899419   ADAMS KENNETH DURWOOD                67,500.00     7           720.40       67,500.00   75.0  04/01/2002
331-06     802900886   CERISIER GUY                        213,300.00     1         1,951.14      213,215.24   90.0  03/01/2002
331-06     802900977   GEORGE FRANK                        157,500.00     3         1,529.74      157,393.14   90.0  02/01/2002
331-06     802901355   MILES TRISHA HILL                    96,000.00     1           996.71       95,973.29   80.0  03/01/2002
331-06     802902502   HARRIS MARILYN L                     24,150.00     6           349.98       23,942.05   70.0  02/01/2003
331-06     802904706   IBARRA ANTONIO H                     60,000.00     7           663.72       60,000.00   75.0  04/01/2003
331-06     802905232   RAYMOND MICHAEL                      61,750.00     1           508.00       61,717.99   44.1  03/01/2002
331-06     802907378   COKER RANDALL KEITH                  42,000.00     6           497.56       41,967.19   70.0  02/01/2002
331-06     802908715   DEBERRY TONY                         65,600.00     7           700.12       65,583.21   80.0  03/01/2002
331-06     802909192   HAYNES ALZENA                        76,000.00     7           840.71       75,982.62   80.0  03/01/2002
331-06     802912451   BYRD KATHY L                        155,550.00     1         1,525.58      155,447.32   85.0  04/01/2003
331-06     802915371   GARCIA-MORAZ NORMA OBDULI            72,750.00     7           833.29       72,750.00   75.0  04/01/2002
331-06     802915967   REELS JOHN A                         49,300.00     7           514.69       49,273.17   85.0  03/01/2002
331-06     802916981   HENDERSON GEORGE E                   87,779.00     7           877.65       87,779.00   85.0  04/01/2003
331-06     802917492   BENTLEY MARGARET                     47,450.00     1           538.84       47,419.76   65.0  01/01/2002
331-06     802917575   KOWALSKI PAULA A                    120,000.00     1         1,042.02      119,835.09   75.0  01/01/2002
331-06     802920694   SANDERS KIMBERLY                     64,600.00     1           714.60       64,570.30   85.0  04/01/2002
331-06     802922377   FENNEKEN MARY ANN                    60,000.00     1           628.74       59,950.78   63.8  01/01/2002
331-06     802923730   RYAN MISTI                           48,800.00     6           487.92       48,784.83   80.0  03/01/2002
331-06     802925958   JORDAN JAMES M                       64,000.00     7           670.65       63,982.68   80.0  03/01/2002
331-06     802932913   KIRK THOMAS L                        51,000.00     1           554.21       50,975.20   75.0  04/01/2002
331-06     802934554   WOODRUFF BRIAN A                     58,500.00     1           573.75       58,442.23   90.0  01/01/2003
331-06     802942888   WHITE LYNN                           68,000.00     1           765.53       68,000.00   85.0  04/01/2002
331-06     802942920   MUMMERT ROBIN LYNN                   52,631.00     7           602.84       52,620.26   75.0  03/01/2002
331-06     802944025   WHITE LATISHA K                      63,750.00     7           643.50       63,730.72   73.2  03/01/2002
331-06     802944058   CASAZZA JOANN                       163,200.00     1         1,805.32      163,200.00   85.0  04/01/2002
331-06     802944322   WILLIAMS CARLOS E                    83,300.00     7           832.87       83,274.10   85.0  03/01/2002
331-06     802944694   KRAUSE DAVID A                       76,316.00     7           705.23       76,286.48   79.8  03/01/2002
331-06     802947085   WARD DARRYL S SR                     51,200.00     1           621.88       51,182.80   80.0  02/01/2002
331-06     802948141   BUNDT WALTER                         66,750.00     7           712.39       66,732.92   75.0  03/01/2002
331-06     802949693   DANIELS SHIRLEY                      33,750.00     7           299.30       33,735.47   75.0  03/01/2002
331-06     802950451   HATCHETT CHARLENE                    67,500.00     3           642.82       67,500.00   90.0  04/01/2002
331-06     802950477   REITSMA MELISSA L                    46,500.00     1           456.06       46,469.30   75.0  03/01/2002
331-06     802951418   FLORES MARIO                         32,080.00     6           334.91       32,044.93   80.0  02/01/2003
331-06     802951913   TATE LARRY O                         43,550.00     1           456.36       43,550.00   65.0  04/01/2002
331-06     802952085   ISAACS KATHLEEN A                    41,250.00     6           488.67       41,250.00   75.0  04/01/2003
331-06     802953315   CRAIG THOMAS J                       62,010.00     4           578.85       62,010.00   90.0  04/01/2003
331-06     802955088   PARHAM JAMES L                       77,350.00     1           810.55       77,350.00   85.0  03/01/2002
331-06     802955229   RILEY TAMMY                          59,500.00     7           533.18       59,475.05   85.0  03/01/2003
331-06     802955542   JOHNSON STACY A                      53,975.00     6           514.02       53,955.75   85.0  04/01/2003
331-06     802955955   GINGRICH MARVIN F                    61,700.00     1           622.81       61,700.00   65.9  04/01/2002
331-06     802956763   OATES JOAN P                         58,772.00     7           673.18       58,759.35   75.0  03/01/2002
331-06     802957373   NOONAN CHARLES                      198,000.00     4         2,074.83      197,946.42   90.0  03/01/2002
331-06     802957423   JOHNSON JEFFREY                      96,000.00     1         1,090.16       95,959.46   80.0  01/01/2002
</TABLE>

<TABLE>
<CAPTION>
                                                          Current       Property
                                                          Mortgage       Value at     Owner
Pool ID     Account       Name                              Rate        Origination  Occupied
----------------------------------------------------------------------------------------------
<S>        <C>         <C>                                <C>           <C>          <C>
331-06     802845164   SPITZMILLER ROGER A JR              12.750         60,000.00     Y
331-06     802852954   HALL JERRY A                        12.250         55,000.00     Y
331-06     802853580   RYGIEWICZ MARNIE R                  10.875        169,000.00     Y
331-06     802857805   CRAWFORD LEO R                      12.500         66,000.00     Y
331-06     802862573   SMITH JOHNNY H                      13.000         94,000.00     Y
331-06     802864942   YANCEY REGINA                       12.000         65,000.00     Y
331-06     802867416   HINSHAW DEBRA S                     13.500         51,000.00     Y
331-06     802870071   OXENDINE KENDRIA                    13.500         59,000.00     Y
331-06     802872747   CARTRETTE JEFFERY                   14.000         25,000.00     Y
331-06     802879395   KRISHER STEVEN H                    11.875        270,000.00     Y
331-06     802882779   GIBSON ROBERT GLENN                 13.750         98,000.00     Y
331-06     802888438   GRIFFIN FRANK                       10.500         40,000.00     Y
331-06     802890756   MARTIN KATHY L                      13.250         42,300.00     Y
331-06     802893545   SMALLS DAVID L                      13.000         75,000.00     Y
331-06     802895417   CHANCE RICHARD L                    11.250         52,000.00     Y
331-06     802898338   FELTON REUBIN                       11.875        165,000.00     Y
331-06     802899419   ADAMS KENNETH DURWOOD               12.500         90,000.00     Y
331-06     802900886   CERISIER GUY                        10.500        237,000.00     Y
331-06     802900977   GEORGE FRANK                        11.250        175,000.00     Y
331-06     802901355   MILES TRISHA HILL                   12.125        120,000.00     Y
331-06     802902502   HARRIS MARILYN L                    12.250         34,500.00     Y
331-06     802904706   IBARRA ANTONIO H                    13.000         80,000.00     Y
331-06     802905232   RAYMOND MICHAEL                      9.250        140,000.00     Y
331-06     802907378   COKER RANDALL KEITH                 13.750         60,000.00     Y
331-06     802908715   DEBERRY TONY                        12.500         82,000.00     Y
331-06     802909192   HAYNES ALZENA                       13.000         95,000.00     Y
331-06     802912451   BYRD KATHY L                        11.375        183,000.00     Y
331-06     802915371   GARCIA-MORAZ NORMA OBDULI           13.500         97,000.00     Y
331-06     802915967   REELS JOHN A                        11.875         58,000.00     Y
331-06     802916981   HENDERSON GEORGE E                  11.625        103,270.00     Y
331-06     802917492   BENTLEY MARGARET                    13.375         73,000.00     Y
331-06     802917575   KOWALSKI PAULA A                     9.875        160,000.00     Y
331-06     802920694   SANDERS KIMBERLY                    13.000         76,000.00     Y
331-06     802922377   FENNEKEN MARY ANN                   12.250         94,000.00     N
331-06     802923730   RYAN MISTI                          11.625         61,000.00     Y
331-06     802925958   JORDAN JAMES M                      12.250         80,000.00     Y
331-06     802932913   KIRK THOMAS L                       12.750         68,000.00     Y
331-06     802934554   WOODRUFF BRIAN A                    11.375         65,000.00     Y
331-06     802942888   WHITE LYNN                          13.250         80,000.00     Y
331-06     802942920   MUMMERT ROBIN LYNN                  13.500         70,175.00     Y
331-06     802944025   WHITE LATISHA K                     11.750         87,000.00     Y
331-06     802944058   CASAZZA JOANN                       13.000        192,000.00     Y
331-06     802944322   WILLIAMS CARLOS E                   11.625         98,000.00     Y
331-06     802944694   KRAUSE DAVID A                      10.625         95,566.00     Y
331-06     802947085   WARD DARRYL S SR                    14.375         64,000.00     Y
331-06     802948141   BUNDT WALTER                        12.500         89,000.00     Y
331-06     802949693   DANIELS SHIRLEY                     10.125         45,000.00     Y
331-06     802950451   HATCHETT CHARLENE                   11.000         75,000.00     Y
331-06     802950477   REITSMA MELISSA L                   11.375         62,000.00     Y
331-06     802951418   FLORES MARIO                        11.875         40,100.00     Y
331-06     802951913   TATE LARRY O                        12.250         67,000.00     Y
331-06     802952085   ISAACS KATHLEEN A                   13.750         55,000.00     Y
331-06     802953315   CRAIG THOMAS J                      10.750         68,900.00     Y
331-06     802955088   PARHAM JAMES L                      12.250         91,000.00     Y
331-06     802955229   RILEY TAMMY                         10.250         70,000.00     Y
331-06     802955542   JOHNSON STACY A                     11.000         63,500.00     Y
331-06     802955955   GINGRICH MARVIN F                   11.750         93,500.00     Y
331-06     802956763   OATES JOAN P                        13.500         78,363.00     Y
331-06     802957373   NOONAN CHARLES                      12.250        220,000.00     Y
331-06     802957423   JOHNSON JEFFREY                     13.375        120,000.00     Y
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                     SALE SCHEDULE B - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000

                                                           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>
331-06     802957811   KARIKO FADIA                        266,050.00     1         2,384.08      265,938.43   85.0  03/01/2002
331-06     802958090   WILLIAMS MARK T                      78,000.00     1           817.36       77,978.89   80.0  03/01/2003
331-06     802959783   DANIELS STEPHEN R                   121,550.00     1         1,100.52      121,450.33   85.0  02/01/2003
331-06     802960443   MITCHELL J W                         69,600.00     7           702.55       69,578.95   80.0  03/01/2002
331-06     802962977   SLYFIELD THOMAS H                    58,100.00     1           564.31       58,080.38   74.9  03/01/2002
331-06     802963546   TAYLOR DIANA                         48,000.00     6           492.30       47,945.14   80.0  02/01/2002
331-06     802964403   JOHNSON KARI S                       53,250.00     6           625.68       53,219.72   75.0  01/01/2003
331-06     802966648   DRAYTON LAKITA                       57,375.00     7           573.66       57,357.82   75.0  03/01/2002
331-06     802967604   MONROE RONALD M                      54,600.00     1           577.43       54,585.63   65.0  03/01/2002
331-06     802969303   GILLESPIE EDWARD H                   76,500.00     7           876.24       76,484.39   75.0  03/01/2002
331-06     802969493   COOPER SHIRLEY                      104,000.00     3         1,089.81      104,000.00   65.0  04/01/2002
331-06     802970681   PULLIAM WILLIAM                     128,000.00     1         1,341.31      128,000.00   80.0  04/01/2002
331-06     802971804   BROUSSARD WADE ANTHONY               46,750.00     6           458.20       46,750.00   85.0  03/01/2002
331-06     802973172   JENKINS ANGELA                       60,000.00     6           617.17       59,980.00   75.0  03/01/2002
331-06     802974345   SEABOLT GARY W                       63,750.00     1           705.20       63,720.69   85.0  04/01/2002
331-06     802976530   LUNA RAMIRO                         265,000.00     3         2,473.72      264,900.24   89.8  03/01/2002
331-06     802978213   COOPER BERNICE                      127,500.00     3         1,262.62      127,459.25   85.0  03/01/2002
331-06     802978767   WILSON JANNA L                      100,000.00     1         1,155.25      100,000.00   74.0  03/01/2002
331-06     802979328   BOATWRIGHT BETTY S                   50,065.00     7           524.63       50,037.02   85.0  02/01/2002
331-06     802980235   BANKS JOYCE A                        60,450.00     1           651.03       60,450.00   65.0  04/01/2002
331-06     802980466   LOWERY DONALD DWAYNE                101,583.00     7           919.74      101,541.53   88.7  03/01/2002
331-06     802980573   DONLEN MELISSA A                     32,396.00     1           355.21       32,388.37   80.9  03/01/2002
331-06     802981407   BAUGHN TERRY                         68,400.00     1           657.86       68,326.26   90.0  03/01/2002
331-06     802981688   HOWARD LAVERNE                       98,880.00     1         1,074.52       98,831.91   85.9  02/01/2002
331-06     802984328   ALEXANDER GA VIRGIL JR               82,400.00     7           831.75       82,400.00   75.9  03/01/2003
331-06     802987321   SPIRES HATTIE M                     165,750.00     3         1,898.53      165,716.16   85.0  03/01/2002
331-06     802988279   CAMPBELL MABLE                       61,480.00     7           602.97       61,480.00   80.0  04/01/2002
331-06     802989343   BROOKSHIRE JUDY                      70,000.00     7           646.87       69,972.92   79.5  03/01/2002
331-06     802989970   WALKER DIANA                         73,600.00     7           814.16       73,600.00   80.0  04/01/2002
331-06     802990325   ANDERSON JANICE M                    54,400.00     7           591.17       54,386.83   85.0  02/01/2002
331-06     802991760   FANNING JEFFREY ALAN                168,696.00     1         1,527.38      168,696.00   90.0  04/01/2002
331-06     802992420   TAYLOR RICKY A                       46,800.00     7           429.40       46,765.48   90.0  03/01/2002
331-06     802992719   COOPER DUANE J JR                    32,000.00     6           328.20       31,926.14   80.0  02/01/2003
331-06     802992768   JOHNSON JANICE                       68,850.00     7           675.26       68,850.00   85.0  04/01/2002
331-06     802992842   PERKINS LOUIE                        73,200.00     7           676.44       73,200.00   80.0  04/01/2002
331-06     802993048   HILL RICHARD R                       64,000.00     1           670.65       64,000.00   64.6  04/01/2002
331-06     802994293   TOMA YUSRA                          156,000.00     1         1,589.64      155,907.77   80.0  02/01/2002
331-06     802995738   HENDRY ROBERT L                      62,400.00     1           612.00       62,400.00   80.0  04/01/2002
331-06     802995860   COLLINS NATHAN L                     74,800.00     6           712.34       74,746.41   85.0  02/01/2002
331-06     802996751   FOGGIE RONALD                        73,100.00     7           744.89       73,078.50   85.0  03/01/2002
331-06     802996926   RAMIREZ-PERE ARMANDO                 68,800.00     2           622.92       68,771.91   80.0  03/01/2002
331-06     802998427   FREDERICK BRENDA                     45,600.00     1           486.67       45,588.33   80.0  03/01/2002
331-06     802998534   GARCIA SLY                          127,500.00     1         1,287.00      127,461.44   85.0  03/01/2002
331-06     802999425   REILLY CASSANDRA                     78,500.00     2           822.60       78,478.75   61.3  03/01/2002
331-06     803000041   SILVA LORI A                        136,000.00     1         1,517.73      136,000.00   85.0  03/01/2002
331-06     803001023   DODD JACKIE FRED JR                  29,750.00     6           335.38       29,721.42   85.0  03/01/2002
331-06     803002153   WHEELER ANTHONY Q                    82,400.00     7           863.47       82,377.70   80.0  03/01/2002
331-06     803002773   GREGORY CHIQUITA                    139,500.00     1         1,381.46      139,410.40   90.0  02/01/2002
331-06     803003045   DAVIS REBECCA F                      73,600.00     7           771.25       73,600.00   80.0  04/01/2002
331-06     803003102   WILLIAMS CLAUDE                      63,000.00     1           570.41       62,974.28   78.7  03/01/2002
331-06     803005180   JONES ROGER M                        51,750.00     7           458.93       51,705.23   75.0  03/01/2003
331-06     803005693   UNGER BONITA                         49,500.00     7           502.54       49,381.27   59.6  02/01/2002
331-06     803005941   DUCK WILLIAM E                       64,200.00     7           587.26       64,200.00   72.1  03/01/2002
331-06     803006923   BARRETT MICHAEL                      34,000.00     1           379.43       33,992.45   85.0  03/01/2002
331-06     803010610   HARRIS JAMES C                      217,500.00     1         2,342.40      217,391.19   75.0  03/01/2002
331-06     803011063   DENNIS BENJAMIN                      42,800.00     7           478.69       42,760.83   80.0  02/01/2002
331-06     803012103   BLANCHARD RAYMOND W JR              250,000.00     1         2,547.50      250,000.00   71.4  04/01/2002
331-06     803012418   FLORES EFRAIN                        25,500.00     6           263.87       25,467.67   75.0  03/01/2002
331-06     803012541   SMITH BRIAN M                        78,400.00     1           859.61       78,325.04   80.0  12/01/2001
331-06     803014166   GADDIST MARY A                      207,000.00     1         2,129.23      206,940.77   90.0  03/01/2002
</TABLE>

<TABLE>
<CAPTION>
                                                          Current       Property
                                                          Mortgage       Value at     Owner
Pool ID     Account       Name                              Rate        Origination  Occupied
----------------------------------------------------------------------------------------------
<S>        <C>         <C>                                <C>           <C>          <C>
331-06     802957811   KARIKO FADIA                        10.250        313,000.00     Y
331-06     802958090   WILLIAMS MARK T                     12.250         97,500.00     Y
331-06     802959783   DANIELS STEPHEN R                   10.375        143,000.00     Y
331-06     802960443   MITCHELL J W                        11.750         87,000.00     Y
331-06     802962977   SLYFIELD THOMAS H                   11.250         77,500.00     Y
331-06     802963546   TAYLOR DIANA                        11.625         60,000.00     Y
331-06     802964403   JOHNSON KARI S                      13.875         71,000.00     Y
331-06     802966648   DRAYTON LAKITA                      11.625         76,500.00     Y
331-06     802967604   MONROE RONALD M                     12.375         84,000.00     Y
331-06     802969303   GILLESPIE EDWARD H                  13.500        102,000.00     Y
331-06     802969493   COOPER SHIRLEY                      12.250        160,000.00     Y
331-06     802970681   PULLIAM WILLIAM                     12.250        160,000.00     Y
331-06     802971804   BROUSSARD WADE ANTHONY              11.000         55,000.00     Y
331-06     802973172   JENKINS ANGELA                      12.000         80,000.00     Y
331-06     802974345   SEABOLT GARY W                      13.000         75,000.00     Y
331-06     802976530   LUNA RAMIRO                         10.750        295,000.00     Y
331-06     802978213   COOPER BERNICE                      11.500        150,000.00     Y
331-06     802978767   WILSON JANNA L                      13.625        135,000.00     Y
331-06     802979328   BOATWRIGHT BETTY S                  12.250         58,900.00     Y
331-06     802980235   BANKS JOYCE A                       12.625         93,000.00     Y
331-06     802980466   LOWERY DONALD DWAYNE                10.375        114,500.00     Y
331-06     802980573   DONLEN MELISSA A                    12.875         40,000.00     Y
331-06     802981407   BAUGHN TERRY                        11.125         76,000.00     Y
331-06     802981688   HOWARD LAVERNE                      12.750        115,000.00     Y
331-06     802984328   ALEXANDER GA VIRGIL JR              11.750        108,500.00     Y
331-06     802987321   SPIRES HATTIE M                     13.500        195,000.00     Y
331-06     802988279   CAMPBELL MABLE                      11.375         76,850.00     Y
331-06     802989343   BROOKSHIRE JUDY                     10.625         88,000.00     Y
331-06     802989970   WALKER DIANA                        13.000         92,000.00     Y
331-06     802990325   ANDERSON JANICE M                   12.750         64,000.00     Y
331-06     802991760   FANNING JEFFREY ALAN                10.375        187,440.00     Y
331-06     802992420   TAYLOR RICKY A                      10.125         52,000.00     Y
331-06     802992719   COOPER DUANE J JR                   11.625         40,000.00     Y
331-06     802992768   JOHNSON JANICE                      11.375         81,000.00     Y
331-06     802992842   PERKINS LOUIE                       10.625         91,500.00     Y
331-06     802993048   HILL RICHARD R                      12.250         99,000.00     Y
331-06     802994293   TOMA YUSRA                          11.875        195,000.00     Y
331-06     802995738   HENDRY ROBERT L                     11.375         78,000.00     Y
331-06     802995860   COLLINS NATHAN L                    11.000         88,000.00     Y
331-06     802996751   FOGGIE RONALD                       11.875         86,000.00     Y
331-06     802996926   RAMIREZ-PERE ARMANDO                10.375         86,000.00     Y
331-06     802998427   FREDERICK BRENDA                    12.500         57,000.00     Y
331-06     802998534   GARCIA SLY                          11.750        150,000.00     Y
331-06     802999425   REILLY CASSANDRA                    12.250        128,000.00     Y
331-06     803000041   SILVA LORI A                        13.125        160,000.00     Y
331-06     803001023   DODD JACKIE FRED JR                 12.375         35,000.00     Y
331-06     803002153   WHEELER ANTHONY Q                   12.250        103,000.00     Y
331-06     803002773   GREGORY CHIQUITA                    11.500        155,000.00     Y
331-06     803003045   DAVIS REBECCA F                     12.250         92,000.00     Y
331-06     803003102   WILLIAMS CLAUDE                     10.375         80,000.00     Y
331-06     803005180   JONES ROGER M                       10.125         69,000.00     Y
331-06     803005693   UNGER BONITA                        10.750         83,000.00     Y
331-06     803005941   DUCK WILLIAM E                      10.500         89,000.00     Y
331-06     803006923   BARRETT MICHAEL                     13.125         40,000.00     Y
331-06     803010610   HARRIS JAMES C                      12.625        290,000.00     Y
331-06     803011063   DENNIS BENJAMIN                     12.875         53,500.00     Y
331-06     803012103   BLANCHARD RAYMOND W JR              11.875        350,000.00     Y
331-06     803012418   FLORES EFRAIN                       11.750         34,000.00     Y
331-06     803012541   SMITH BRIAN M                       12.875         98,000.00     Y
331-06     803014166   GADDIST MARY A                      12.000        230,000.00     Y
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                     SALE SCHEDULE B - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000

                                                           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>
331-06     803014612   IVORY NELLETT                        85,500.00     1           822.32       85,440.40   90.0  02/01/2002
331-06     803015817   DANTZLER LEON A                     102,000.00     7         1,010.10      101,567.40   80.0  03/01/2002
331-06     803015916   HALL LINDA BOYER                     62,400.00     7           530.39       62,370.11   80.0  03/01/2002
331-06     803016062   SMITH HARVEY JR                      20,000.00     6           281.19       20,000.00   80.0  04/01/2003
331-06     803016799   PELLERITO PAUL                      100,300.00     3         1,119.33      100,300.00   85.0  03/01/2002
331-06     803017482   DEL VILLAR RICARDO A                106,800.00     1           859.34      106,741.66   84.9  03/01/2002
331-06     803017649   KISHBAUGH STEVEN                     80,800.00     1           739.11       80,767.89   80.0  03/01/2002
331-06     803019082   ARRONA MACIA REYNALDO                29,750.00     6           286.13       29,729.26   85.0  02/01/2002
331-06     803020114   PADILLA EDITH                       112,000.00     1         1,271.86      111,976.47   80.0  02/01/2002
331-06     803020981   PARNELL BEVERLY                      87,550.00     1           817.26       87,483.79   85.0  02/01/2002
331-06     803021195   ROGERS DAVID L II                    71,010.00     1           709.99       71,010.00   90.0  04/01/2002
331-06     803021716   CLEMONS NEWMAN D                     55,650.00     7           593.93       55,650.00   77.9  04/01/2003
331-06     803022672   NIELSEN JOANNA                       57,600.00     6           559.45       57,560.92   80.0  03/01/2002
331-06     803023191   RIPPEL DONNA L                       60,300.00     7           585.67       60,279.64   90.0  03/01/2002
331-06     803023837   DRAGON REINHARDT C                   73,600.00     7           771.25       73,580.08   80.0  03/01/2002
331-06     803024132   KING RONALD L                        65,648.00     7           726.20       65,648.00   75.0  04/01/2002
331-06     803024173   WATSON RUTH                          51,000.00     7           514.80       50,984.58   75.0  03/01/2002
331-06     803024470   HOLLIS JERRY                        106,200.00     7           991.36      106,160.01   90.0  03/01/2002
331-06     803027135   HUBBARD DARRELL W                    49,875.00     6           619.53       49,841.05   75.0  02/01/2002
331-06     803027531   CSOMOS STEVEN                        85,500.00     4           798.13       85,467.81   90.0  03/01/2002
331-06     803027648   DAVIS KENNETH                        52,500.00     1           565.41       52,486.93   64.4  03/01/2003
331-06     803027655   MCKENZIE MICHAEL L                   71,600.00     7           702.23       71,600.00   75.3  04/01/2002
331-06     803027671   CSOMOS STEVEN                        44,000.00     1           398.38       43,982.04   73.3  03/01/2002
331-06     803029347   GARNETT AARON                        33,300.00     1           304.61       33,300.00   90.0  04/01/2002
331-06     803029719   MORALES EFRAIN                       67,600.00     1           787.62       67,586.96   80.0  03/01/2002
331-06     803030295   WHITE RICKY L                        36,000.00     6           392.53       36,000.00   64.2  04/01/2002
331-06     803031053   JEAN-BAPTIST WILMA                  148,500.00     1         1,386.22      148,444.09   90.0  03/01/2002
331-06     803031897   MARSHALL LATONYA                     32,800.00     1           324.82       32,800.00   80.0  04/01/2002
331-06     803032267   STEINBRUGGE THOMAS E                 52,275.00     6           512.35       52,241.84   85.0  03/01/2002
331-06     803032580   ROEBUCK JOSEPH                       32,335.00     1           348.24       32,326.95   65.9  04/01/2003
331-06     803032820   RICHARDSON RUTH                      57,750.00     1           517.50       57,725.78   75.0  03/01/2002
331-06     803033281   BRANTLEY LISHA L                     47,625.00     7           479.75       47,596.70   75.0  03/01/2002
331-06     803034339   MILLER BRIAN E                       27,000.00     6           299.44       26,987.44   75.0  03/01/2002
331-06     803034461   KOSCEVIC SCOT W                      86,450.00     1           872.63       86,450.00   65.0  04/01/2003
331-06     803034867   BENNETT JOHN J                      120,000.00     1         1,108.92      119,953.58   18.4  03/01/2002
331-06     803037019   MOORING REX A JR                     79,560.00     7           810.72       79,560.00   85.0  04/01/2002
331-06     803038140   CHARLES TERRY                        62,400.00     7           653.89       62,400.00   80.0  03/01/2002
331-06     803038710   CASTILLO JOSE                       223,200.00     3         2,231.64      223,130.61   90.0  03/01/2002
331-06     803039387   BESSETTE RON                         62,800.00     1           676.33       62,734.38   80.0  03/01/2002
331-06     803041235   GRULLON MARTINA P                   198,000.00     5         1,998.63      198,000.00   84.9  04/01/2002
331-06     803042118   HICKS WILLIAM D                     178,500.00     1         1,992.02      178,460.32   85.0  03/01/2002
331-06     803042266   WILLIAMS ANTHONY L                   60,000.00     7           640.35       59,984.65   75.0  03/01/2002
331-06     803042340   ETHEREDGE SHANNON                    53,250.00     7           609.93       53,239.13   75.0  03/01/2002
331-06     803043439   MATHIS EDNA                          88,598.00     7           835.38       88,598.00   85.0  03/01/2002
331-06     803043835   CIESLINSKI GARY                      36,400.00     1           399.10       36,382.79   65.0  02/01/2002
331-06     803045541   LAWRENCE JANET S                    133,000.00     1         1,167.17      132,941.16   61.8  03/01/2002
331-06     803045780   CUNNINGHAM EDGAR H III               78,200.00     1           819.45       78,200.00   85.0  04/01/2002
331-06     803046218   LOCKHART GERALDINE B                480,000.00     1         5,169.44      479,880.56   80.0  03/01/2002
331-06     803048370   GRANADA SULIMA                      139,500.00     1         1,211.35      139,436.62   90.0  03/01/2003
331-06     803049709   BOSHELA PAMELA J                     68,000.00     1           666.92       68,000.00   85.0  04/01/2002
331-06     803050343   FARLEY AMY L                        166,500.00     1         1,617.15      166,443.79   89.0  03/01/2002
331-06     803051739   HOPKINS ROBERT E                     40,253.00     7           416.54       40,230.60   60.9  03/01/2002
331-06     803052034   ANDERSON LESTER                      74,800.00     1           783.83       74,779.75   85.9  03/01/2002
331-06     803052281   FULLER MARVIN                        76,500.00     7           779.54       76,500.00   85.0  04/01/2002
331-06     803052885   CLEWELL DAVID H JR                   84,500.00     1           796.75       84,434.50   65.0  03/01/2002
331-06     803053073   SHIER MARY ALICE                     33,800.00     1           334.72       33,800.00   65.0  04/01/2002
331-06     803054410   THOMAS PAUL                         116,800.00     3         1,269.26      116,743.18   80.0  04/01/2002
331-06     803054683   GREEN JUDY                           56,270.00     6           535.87       56,249.94   85.0  03/01/2002
331-06     803055292   YBARRA DOUGLAS                       60,000.00     1           588.46       59,960.39   84.5  03/01/2002
331-06     803055763   BRANTLEY CINDY E                     47,625.00     7           475.42       47,596.06   73.2  03/01/2002
</TABLE>

<TABLE>
<CAPTION>
                                                          Current       Property
                                                          Mortgage       Value at     Owner
Pool ID     Account       Name                              Rate        Origination  Occupied
----------------------------------------------------------------------------------------------
<S>        <C>         <C>                                <C>           <C>          <C>
331-06     803014612   IVORY NELLETT                       11.125         95,000.00     Y
331-06     803015817   DANTZLER LEON A                     11.500        127,500.00     Y
331-06     803015916   HALL LINDA BOYER                     9.625         78,000.00     Y
331-06     803016062   SMITH HARVEY JR                     11.500         25,000.00     Y
331-06     803016799   PELLERITO PAUL                      13.125        118,000.00     Y
331-06     803017482   DEL VILLAR RICARDO A                 9.000        125,750.00     Y
331-06     803017649   KISHBAUGH STEVEN                    10.500        101,000.00     Y
331-06     803019082   ARRONA MACIA REYNALDO               11.125         35,000.00     Y
331-06     803020114   PADILLA EDITH                       13.375        140,000.00     Y
331-06     803020981   PARNELL BEVERLY                     10.750        103,000.00     Y
331-06     803021195   ROGERS DAVID L II                   11.625         78,900.00     Y
331-06     803021716   CLEMONS NEWMAN D                    12.500         71,388.00     Y
331-06     803022672   NIELSEN JOANNA                      11.250         72,000.00     Y
331-06     803023191   RIPPEL DONNA L                      11.250         67,000.00     Y
331-06     803023837   DRAGON REINHARDT C                  12.250         92,000.00     Y
331-06     803024132   KING RONALD L                       13.000         87,531.00     Y
331-06     803024173   WATSON RUTH                         11.750         68,000.00     Y
331-06     803024470   HOLLIS JERRY                        10.750        118,000.00     Y
331-06     803027135   HUBBARD DARRELL W                   14.500         66,500.00     Y
331-06     803027531   CSOMOS STEVEN                       10.750         95,000.00     Y
331-06     803027648   DAVIS KENNETH                       12.625         81,500.00     Y
331-06     803027655   MCKENZIE MICHAEL L                  11.375         95,000.00     Y
331-06     803027671   CSOMOS STEVEN                       10.375         60,000.00     N
331-06     803029347   GARNETT AARON                       10.500         37,000.00     Y
331-06     803029719   MORALES EFRAIN                      13.750         84,500.00     Y
331-06     803030295   WHITE RICKY L                       12.500         56,000.00     Y
331-06     803031053   JEAN-BAPTIST WILMA                  10.750        165,000.00     Y
331-06     803031897   MARSHALL LATONYA                    11.500         41,000.00     Y
331-06     803032267   STEINBRUGGE THOMAS E                11.000         61,500.00     Y
331-06     803032580   ROEBUCK JOSEPH                      12.625         49,000.00     Y
331-06     803032820   RICHARDSON RUTH                     10.250         77,000.00     Y
331-06     803033281   BRANTLEY LISHA L                    11.375         63,500.00     Y
331-06     803034339   MILLER BRIAN E                      12.750         36,000.00     Y
331-06     803034461   KOSCEVIC SCOT W                     11.750        133,000.00     Y
331-06     803034867   BENNETT JOHN J                      10.625        650,000.00     Y
331-06     803037019   MOORING REX A JR                    11.875         93,600.00     Y
331-06     803038140   CHARLES TERRY                       12.250         78,000.00     Y
331-06     803038710   CASTILLO JOSE                       11.625        248,000.00     Y
331-06     803039387   BESSETTE RON                        12.625         78,500.00     Y
331-06     803041235   GRULLON MARTINA P                   11.750        233,000.00     Y
331-06     803042118   HICKS WILLIAM D                     13.125        210,000.00     Y
331-06     803042266   WILLIAMS ANTHONY L                  12.500         80,000.00     Y
331-06     803042340   ETHEREDGE SHANNON                   13.500         71,000.00     Y
331-06     803043439   MATHIS EDNA                         10.875        104,233.00     Y
331-06     803043835   CIESLINSKI GARY                     12.875         56,000.00     Y
331-06     803045541   LAWRENCE JANET S                    10.000        215,000.00     Y
331-06     803045780   CUNNINGHAM EDGAR H III              12.250         92,000.00     Y
331-06     803046218   LOCKHART GERALDINE B                12.625        600,000.00     Y
331-06     803048370   GRANADA SULIMA                       9.875        155,000.00     Y
331-06     803049709   BOSHELA PAMELA J                    11.375         80,000.00     Y
331-06     803050343   FARLEY AMY L                        11.250        187,000.00     Y
331-06     803051739   HOPKINS ROBERT E                    11.750         66,000.00     Y
331-06     803052034   ANDERSON LESTER                     12.250         87,000.00     Y
331-06     803052281   FULLER MARVIN                       11.875         90,000.00     Y
331-06     803052885   CLEWELL DAVID H JR                  10.875        130,000.00     Y
331-06     803053073   SHIER MARY ALICE                    11.500         52,000.00     Y
331-06     803054410   THOMAS PAUL                         12.750        146,000.00     Y
331-06     803054683   GREEN JUDY                          11.000         66,200.00     Y
331-06     803055292   YBARRA DOUGLAS                      11.375         71,000.00     Y
331-06     803055763   BRANTLEY CINDY E                    11.250         65,000.00     Y
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                     SALE SCHEDULE B - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000

                                                           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>
331-06     803056316   LEONARD ROBERT                       40,800.00     1           427.54       40,800.00   85.0  04/01/2002
331-06     803057074   HOSSAIN MOHAMMED A                  208,800.00     1         1,832.37      208,800.00   90.0  04/01/2002
331-06     803057686   GIBSON AMY J                         48,000.00     1           403.61       48,000.00   81.3  04/01/2002
331-06     803058643   SEAMAN RICHARD S                     72,000.00     1           754.49       71,960.82   80.0  03/01/2002
331-06     803060854   ROBERTS MITCH                        36,000.00     6           349.59       35,976.66   80.0  03/01/2002
331-06     803061076   DAVIS ERVIN                          65,000.00     7           558.45       64,939.11   77.3  03/01/2003
331-06     803061894   FARRIS JAMES L                       84,997.00     7           907.14       84,997.00   80.9  04/01/2002
331-06     803062157   SMITH HAROLD M                      153,000.00     1         1,737.45      152,935.37   85.9  02/01/2002
331-06     803062215   BARLOW THERESA K                    145,350.00     1         1,622.07      145,317.70   85.0  03/01/2002
331-06     803062470   WALK THOMAS R                        58,800.00     1           571.10       58,800.00   80.0  04/01/2002
331-06     803062496   SEILER LINDA                         92,000.00     1           964.06       92,000.00   80.0  04/01/2003
331-06     803062595   PEREZ RAMON                         180,000.00     3         1,563.03      179,918.22   90.0  03/01/2002
331-06     803064641   COLEY NATHANIEL J SR                104,000.00     1           922.30      103,910.02   80.0  03/01/2003
331-06     803064781   HENRY MARJORIE                      115,900.00     1         1,203.32      115,867.75   83.9  03/01/2002
331-06     803064971   CULLEN JOHN T                        56,000.00     1           445.56       56,000.00   80.0  04/01/2002
331-06     803065150   HIXON THOMAS R                       60,000.00     1           640.35       59,984.65   80.0  03/01/2002
331-06     803067032   MCKISSIC BERNICE                     46,000.00     1           425.08       45,982.21   63.0  03/01/2003
331-06     803067222   RAMIREZ VIRGINIA                     72,250.00     1           743.17       72,250.00   85.0  03/01/2003
331-06     803067867   HEDGEBETH MILTON                     71,200.00     1           773.73       71,182.77   80.0  03/01/2002
331-06     803068675   WASHINGTON KEITH L                   62,100.00     5           573.86       62,100.00   90.0  04/01/2002
331-06     803068840   FORNEY ALVIN DEAN                    85,850.00     7           841.99       85,821.80   85.0  03/01/2002
331-06     803069194   DAVIS JOHN H                         97,750.00     1           986.70       97,720.44   85.0  03/01/2002
331-06     803069673   BRADLEY SHEILA                       47,600.00     1           453.31       47,583.02   85.0  03/01/2003
331-06     803070044   CAMPO ALBINA FLORES                  50,000.00     7           523.95       49,986.47   76.9  03/01/2002
331-06     803071455   CURRY HAROLD W                       52,000.00     1           554.97       52,000.00   80.0  04/01/2002
331-06     803071869   WALSH KENNETH                        80,800.00     7           831.12       80,800.00   80.3  03/01/2003
331-06     803072412   SKEES MELODY                         41,850.00     1           375.02       41,814.75   90.0  04/01/2002
331-06     803072933   HEANANEZ LOP OSCAR                   53,125.00     7           521.03       53,107.55   85.0  03/01/2002
331-06     803073733   KUGIT PETER                         103,350.00     1         1,103.01      103,350.00   65.0  04/01/2002
331-06     803073840   STAGE REBECCA J                      48,000.00     1           516.94       47,972.90   80.0  02/01/2002
331-06     803073931   RANDOLPH RICHARD M                   64,000.00     7           670.65       64,000.00   80.0  04/01/2002
331-06     803074210   HILL MITCHELL DAVID                  93,500.00     7           952.77       93,500.00   85.0  04/01/2002
331-06     803074541   LEUTHY KAREN                         40,000.00     1           426.90       39,979.43   80.0  03/01/2003
331-06     803074582   ROBINSON WANDA                       64,800.00     7           598.81       64,774.94   84.1  03/01/2003
331-06     803075969   MENSER DENYELLE L                    63,750.00     1           649.61       63,731.86   75.0  03/01/2002
331-06     803076645   SWANZEY THOMAS                      187,800.00     1         1,949.82      187,747.74   80.9  03/01/2002
331-06     803078054   GOTTOBED DEBORAH                     59,200.00     7           597.57       59,182.10   80.0  03/01/2002
331-06     803079094   WILSON STEVEN                        75,200.00     7           773.52       75,200.00   79.8  04/01/2003
331-06     803079169   GRANBERRY JAMES                      37,400.00     1           377.52       37,400.00   85.0  03/01/2002
331-06     803079524   ROSNER MARK W                       221,000.00     1         2,251.99      221,000.00   65.0  04/01/2002
331-06     803079888   SORISHO RHONIA                      145,350.00     2         1,467.18      145,306.04   85.0  03/01/2002
331-06     803082270   WALLACE MARY ANN                     82,000.00     3           899.08       82,000.00   61.6  04/01/2002
331-06     803082353   PEEPLES CHARLES E SR                 70,289.00     7           603.89       70,289.00   85.0  04/01/2003
331-06     803082957   BEATY WILHELMENI B                   36,400.00     1           353.54       36,400.00   65.0  04/01/2002
331-06     803082965   THARBS DARWIN                        41,650.00     1           432.43       41,650.00   85.0  03/01/2002
331-06     803084383   HANKERSON ALCENO                     67,500.00     7           592.36       67,500.00   90.0  04/01/2002
331-06     803084698   LOY JAMES                            84,600.00     7           821.69       84,600.00   90.0  04/01/2002
331-06     803085000   ROGERS BETTY                         30,600.00     1           285.65       30,600.00   90.0  04/01/2002
331-06     803085042   GREENE SHARON W                      26,600.00     6           302.21       26,574.87   70.0  03/01/2002
331-06     803085869   MAREADY EARNEST R                    63,650.00     7           612.17       63,627.92   84.9  03/01/2002
331-06     803086057   KITCHENS STACY                       59,200.00     7           597.57       59,182.10   78.9  03/01/2002
331-06     803086511   BOWEN RICHARD C                      44,400.00     3           418.64       44,367.32   80.0  02/01/2002
331-06     803086651   PITTS BRANDY N                       80,000.00     1           822.89       80,000.00   80.0  03/01/2002
331-06     803087113   JAYE GERALD                         100,000.00     1         1,067.26       99,948.55   80.0  03/01/2003
331-06     803087675   FOLMAR JUDITH M                      51,805.00     1           527.89       51,805.00   65.0  04/01/2002
331-06     803088780   BORNMAN TINA R                       97,750.00     1         1,043.24       97,699.72   85.0  04/01/2002
331-06     803088939   JONES JIMMY W                        47,600.00     1           480.48       47,585.60   85.0  03/01/2002
331-06     803088970   SOLIMINI JOSEPH J                    88,908.00     1           855.10       88,877.15   75.9  03/01/2003
331-06     803089259   REMPEL BRIAN R                      118,400.00     1         1,263.63      118,369.70   80.0  03/01/2002
331-06     803090968   REINHART FIT KRISTINE               159,000.00     1         1,544.31      159,000.00   85.9  04/01/2002
</TABLE>

<TABLE>
<CAPTION>
                                                         Current       Property
                                                         Mortgage       Value at     Owner
Pool ID     Account       Name                             Rate        Origination  Occupied
---------------------------------------------------------------------------------------------
<S>        <C>         <C>                               <C>           <C>          <C>
331-06     803056316   LEONARD ROBERT                     12.250         48,000.00     Y
331-06     803057074   HOSSAIN MOHAMMED A                 10.000        232,000.00     Y
331-06     803057686   GIBSON AMY J                        9.500         59,000.00     Y
331-06     803058643   SEAMAN RICHARD S                   12.250         90,000.00     Y
331-06     803060854   ROBERTS MITCH                      10.875         45,000.00     Y
331-06     803061076   DAVIS ERVIN                         9.750         84,000.00     Y
331-06     803061894   FARRIS JAMES L                     12.500        105,000.00     Y
331-06     803062157   SMITH HAROLD M                     13.375        178,000.00     Y
331-06     803062215   BARLOW THERESA K                   13.125        171,000.00     Y
331-06     803062470   WALK THOMAS R                      11.250         73,500.00     Y
331-06     803062496   SEILER LINDA                       12.250        115,000.00     Y
331-06     803062595   PEREZ RAMON                         9.875        200,000.00     Y
331-06     803064641   COLEY NATHANIEL J SR               10.125        130,000.00     Y
331-06     803064781   HENRY MARJORIE                     12.125        138,000.00     Y
331-06     803064971   CULLEN JOHN T                       8.875         70,000.00     Y
331-06     803065150   HIXON THOMAS R                     12.500         75,000.00     Y
331-06     803067032   MCKISSIC BERNICE                   10.625         73,000.00     Y
331-06     803067222   RAMIREZ VIRGINIA                   12.000         85,000.00     Y
331-06     803067867   HEDGEBETH MILTON                   12.750         89,000.00     Y
331-06     803068675   WASHINGTON KEITH L                 10.625         69,000.00     Y
331-06     803068840   FORNEY ALVIN DEAN                  11.375        101,000.00     Y
331-06     803069194   DAVIS JOHN H                       11.750        115,000.00     Y
331-06     803069673   BRADLEY SHEILA                     11.000         56,000.00     Y
331-06     803070044   CAMPO ALBINA FLORES                12.250         65,000.00     Y
331-06     803071455   CURRY HAROLD W                     12.500         65,000.00     Y
331-06     803071869   WALSH KENNETH                      12.000        100,549.00     Y
331-06     803072412   SKEES MELODY                       10.250         46,500.00     Y
331-06     803072933   HEANANEZ LOP OSCAR                 11.375         62,500.00     Y
331-06     803073733   KUGIT PETER                        12.500        159,000.00     N
331-06     803073840   STAGE REBECCA J                    12.625         60,000.00     Y
331-06     803073931   RANDOLPH RICHARD M                 12.250         80,000.00     Y
331-06     803074210   HILL MITCHELL DAVID                11.875        110,000.00     Y
331-06     803074541   LEUTHY KAREN                       12.500         50,000.00     Y
331-06     803074582   ROBINSON WANDA                     10.625         77,000.00     Y
331-06     803075969   MENSER DENYELLE L                  11.875         85,000.00     Y
331-06     803076645   SWANZEY THOMAS                     12.125        232,000.00     Y
331-06     803078054   GOTTOBED DEBORAH                   11.750         74,000.00     Y
331-06     803079094   WILSON STEVEN                      12.000         94,200.00     Y
331-06     803079169   GRANBERRY JAMES                    11.750         44,000.00     Y
331-06     803079524   ROSNER MARK W                      11.875        340,000.00     Y
331-06     803079888   SORISHO RHONIA                     11.750        171,000.00     Y
331-06     803082270   WALLACE MARY ANN                   12.875        133,000.00     Y
331-06     803082353   PEEPLES CHARLES E SR                9.750         82,693.00     Y
331-06     803082957   BEATY WILHELMENI B                 11.250         56,000.00     Y
331-06     803082965   THARBS DARWIN                      12.125         49,000.00     Y
331-06     803084383   HANKERSON ALCENO                   10.000         75,000.00     Y
331-06     803084698   LOY JAMES                          11.250         94,000.00     Y
331-06     803085000   ROGERS BETTY                       10.750         34,000.00     Y
331-06     803085042   GREENE SHARON W                    12.500         38,000.00     Y
331-06     803085869   MAREADY EARNEST R                  11.125         74,900.00     Y
331-06     803086057   KITCHENS STACY                     11.750         75,000.00     Y
331-06     803086511   BOWEN RICHARD C                    10.875         55,500.00     N
331-06     803086651   PITTS BRANDY N                     12.000        100,000.00     Y
331-06     803087113   JAYE GERALD                        12.500        125,000.00     Y
331-06     803087675   FOLMAR JUDITH M                    11.875         79,700.00     Y
331-06     803088780   BORNMAN TINA R                     12.500        115,000.00     Y
331-06     803088939   JONES JIMMY W                      11.750         56,000.00     Y
331-06     803088970   SOLIMINI JOSEPH J                  11.125        117,000.00     Y
331-06     803089259   REMPEL BRIAN R                     12.500        148,000.00     Y
331-06     803090968   REINHART FIT KRISTINE              11.250        185,000.00     Y
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                     SALE SCHEDULE B - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000

                                                           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>
331-06     803091859   DAVIS DENICE                        499,999.00     1         4,667.40      499,810.76   59.5  03/01/2002
331-06     803093525   KNIGHT ROBERT W                      76,500.00     1           706.93       76,500.00   85.0  04/01/2003
331-06     803093756   JETT SAMUEL JR                       72,375.00     7           716.72       72,375.00   76.1  04/01/2002
331-06     803094143   BEITZEL MARK A                       46,800.00     1           463.46       46,800.00   65.0  04/01/2002
331-06     803094325   ALEXIS CLARA J                       41,600.00     1           476.49       41,591.51   80.0  03/01/2002
331-06     803094424   POKOJ JON                            69,000.00     1           631.17       68,972.58   69.6  03/01/2002
331-06     803094440   HOUSTON LAROY                        34,800.00     5           391.77       34,800.00   84.8  04/01/2003
331-06     803095488   HAYES GLADYS M                       78,950.00     1           781.83       78,950.00   84.9  04/01/2002
331-06     803095546   BROOKS LARETHA FAYE                  52,500.00     7           570.51       52,500.00   73.9  04/01/2002
331-06     803097237   PARHAM ARLIVIA                       55,200.00     1           578.44       55,200.00   84.9  04/01/2002
331-06     803097369   JACOBS DARRON A                      39,600.00     1           351.18       39,600.00   80.0  04/01/2002
331-06     803097955   TOMAS NASHAWN                       173,700.00     1         1,703.59      173,642.94   90.0  03/01/2002
331-06     803098292   KAKOS ANGELA                        315,000.00     1         3,119.42      314,899.33   70.0  03/01/2002
331-06     803098805   MIELE JOSEPH JR                     107,000.00     1           998.82      106,959.72   89.9  03/01/2003
331-06     803100346   KROESEN WILLIAM N                    85,000.00     3           714.73       85,000.00   85.0  04/01/2002
331-06     803101138   HATCHETT MAGGIE                      73,900.00     1           724.78       73,900.00   84.9  04/01/2002
331-06     803103985   LUND JAMES N                        163,378.00     1         1,712.03      163,378.00   75.9  04/01/2002
331-06     803104009   CADETTE MARK                        299,250.00     3         2,793.44      299,137.34   90.0  03/01/2002
331-06     803104603   WINCKOWSKI RAYMOND JR               164,700.00     1         1,521.99      164,700.00   90.0  04/01/2002
331-06     803104819   PINEDA CONSUELO GARCIA               94,450.00     3           935.33       94,419.82   65.1  03/01/2002
331-06     803105717   MASSOOD SHIRLEY                      96,700.00     2           848.61       96,657.22   69.0  03/01/2002
331-06     803106202   SCHULTE ANITA L                      54,000.00     1           473.89       53,952.02   90.0  04/01/2003
331-06     803107440   MACARTHUR STEVEN W                   52,800.00     1           563.51       52,800.00   80.0  04/01/2003
331-06     803108182   FRIBERG DEBORAH                     162,000.00     1         1,406.72      162,000.00   90.0  04/01/2002
331-06     803108315   WESTFIELD CASEY E                    73,000.00     7           764.96       72,980.25   80.0  03/01/2002
331-06     803108331   POLK ROSIE MAE                       70,000.00     4           767.51       70,000.00   50.0  04/01/2002
331-06     803108422   HODGES BOBBY LYNN                    58,225.00     1           560.00       58,225.00   85.0  04/01/2003
331-06     803108745   GOLDSTEIN SHEREE                     96,000.00     1         1,061.96       96,000.00   64.8  04/01/2002
331-06     803108802   ROWE DIXIE                           84,150.00     7           769.75       84,150.00   85.0  04/01/2002
331-06     803109180   MARCHESE SALVATORE                  340,000.00     5         2,858.90      340,000.00   85.0  04/01/2002
331-06     803109479   ROMAN DAVID V                        69,000.00     1           573.91       68,930.03   79.3  04/01/2002
331-06     803109545   LOVELACE SHERRY LANE                 48,000.00     1           439.07       48,000.00   80.0  04/01/2002
331-06     803109560   JOBES WILLIAM L                     101,250.00     1           851.36      101,150.01   90.0  04/01/2003
331-06     803111442   STACCHIOTTI JAMES A                 131,500.00     1         1,093.75      131,500.00   84.8  04/01/2002
331-06     803111558   LAFORTUNE GLADYS                    124,000.00     1         1,275.48      124,000.00   80.0  04/01/2002
331-06     803111731   PHILLIPS PAUL D                      38,400.00     1           402.39       38,379.11   80.0  04/01/2002
331-06     803112853   MARTINI RICHARD G                   171,890.00     1         1,556.30      171,890.00   85.9  04/01/2002
331-06     803113018   GHANEM JAMAL                        224,000.00     1         1,924.51      223,895.49   80.0  03/01/2002
331-06     803114701   STIVALA SALVATORE J                  36,125.00     1           350.87       36,125.00   85.0  04/01/2002
331-06     803115815   SEYMOUR CARROLL                      80,250.00     1           794.71       80,224.35   75.0  03/01/2002
331-06     803116193   SANFORD DOROTHY                      95,200.00     7           915.61       95,166.97   85.0  03/01/2003
331-06     803116391   JORDAN LORRENDA M                    54,900.00     1           528.02       54,900.00   90.0  04/01/2002
331-06     803116979   WILLIAMS JOHN P                     110,500.00     1         1,021.13      110,500.00   85.0  04/01/2002
331-06     803118249   BARTON JACK V                        53,600.00     1           520.60       53,600.00   80.0  04/01/2003
331-06     803118314   STACY KENNETH D                      60,000.00     1           571.39       59,957.02   51.7  04/01/2002
331-06     803118686   JAMES WANDA M                        43,350.00     1           454.26       43,326.42   85.0  04/01/2003
331-06     803119676   DARBY TERRY                          49,393.00     7           547.79       49,393.00   75.9  04/01/2002
331-06     803119759   PATTERSON GWENDOLYN                  76,000.00     1           759.88       76,000.00   80.0  04/01/2002
331-06     803120658   TURNER RUDINE                        46,400.00     1           495.21       46,400.00   80.0  04/01/2002
331-06     803121367   HARRINGTON WILLIAM                   57,050.00     1           592.32       57,034.12   70.0  03/01/2002
331-06     803121383   FIGUEROA VILMA                      165,000.00     1         1,713.10      165,000.00   73.0  04/01/2002
331-06     803123298   COVINGTON KARLA S                    65,000.00     1           656.12       65,000.00   84.9  03/01/2002
331-06     803123355   COWSER LOUISE                        34,000.00     1           353.01       34,000.00   82.9  03/01/2002
331-06     803123447   LACROIX DAVID J                      73,800.00     1           675.08       73,800.00   90.0  04/01/2003
331-06     803123470   JOHNSON CYNTHIA L                    78,400.00     1           821.55       78,400.00   80.0  04/01/2003
331-06     803124015   PHILLIPS ELVERNA L                   45,200.00     1           482.40       45,200.00   80.0  04/01/2002
331-06     803124684   BERNATHY BARRY R                    136,850.00     1         1,316.20      136,850.00   85.0  04/01/2002
331-06     803124866   SMOLINSKY MARK J                     42,750.00     8           399.06       42,750.00   90.0  04/01/2002
331-06     803125053   WEST BEATRICE                       119,850.00     1         1,244.34      119,816.64   85.0  03/01/2002
331-06     803125145   BODNAR JADWIGA                      100,000.00     3           914.74       99,960.26   60.2  03/01/2003
</TABLE>

<TABLE>
<CAPTION>
                                                          Current       Property
                                                          Mortgage       Value at     Owner
Pool ID     Account       Name                              Rate        Origination  Occupied
----------------------------------------------------------------------------------------------
<S>        <C>         <C>                                <C>           <C>          <C>
331-06     803091859   DAVIS DENICE                        10.750        840,000.00     Y
331-06     803093525   KNIGHT ROBERT W                     10.625         90,000.00     Y
331-06     803093756   JETT SAMUEL JR                      11.500         95,000.00     Y
331-06     803094143   BEITZEL MARK A                      11.500         72,000.00     Y
331-06     803094325   ALEXIS CLARA J                      13.500         52,000.00     Y
331-06     803094424   POKOJ JON                           10.500         99,000.00     Y
331-06     803094440   HOUSTON LAROY                       13.250         41,000.00     Y
331-06     803095488   HAYES GLADYS M                      11.500         92,900.00     Y
331-06     803095546   BROOKS LARETHA FAYE                 12.750         71,000.00     Y
331-06     803097237   PARHAM ARLIVIA                      12.250         65,000.00     Y
331-06     803097369   JACOBS DARRON A                     10.125         49,500.00     Y
331-06     803097955   TOMAS NASHAWN                       11.375        193,000.00     Y
331-06     803098292   KAKOS ANGELA                        11.500        450,000.00     Y
331-06     803098805   MIELE JOSEPH JR                     10.750        119,000.00     Y
331-06     803100346   KROESEN WILLIAM N                    9.500        100,000.00     Y
331-06     803101138   HATCHETT MAGGIE                     11.375         87,000.00     Y
331-06     803103985   LUND JAMES N                        12.250        215,000.00     Y
331-06     803104009   CADETTE MARK                        10.750        332,500.00     Y
331-06     803104603   WINCKOWSKI RAYMOND JR               10.625        183,000.00     Y
331-06     803104819   PINEDA CONSUELO GARCIA              11.500        145,000.00     Y
331-06     803105717   MASSOOD SHIRLEY                     10.000        140,000.00     Y
331-06     803106202   SCHULTE ANITA L                     10.000         60,000.00     Y
331-06     803107440   MACARTHUR STEVEN W                  12.500         66,000.00     Y
331-06     803108182   FRIBERG DEBORAH                      9.875        180,000.00     Y
331-06     803108315   WESTFIELD CASEY E                   12.250         91,250.00     Y
331-06     803108331   POLK ROSIE MAE                      12.875        140,000.00     Y
331-06     803108422   HODGES BOBBY LYNN                   11.125         68,500.00     Y
331-06     803108745   GOLDSTEIN SHEREE                    13.000        148,000.00     Y
331-06     803108802   ROWE DIXIE                          10.500         99,000.00     Y
331-06     803109180   MARCHESE SALVATORE                   9.500        400,000.00     Y
331-06     803109479   ROMAN DAVID V                        9.375         87,000.00     Y
331-06     803109545   LOVELACE SHERRY LANE                10.500         60,000.00     Y
331-06     803109560   JOBES WILLIAM L                      9.500        112,500.00     Y
331-06     803111442   STACCHIOTTI JAMES A                  9.375        155,000.00     Y
331-06     803111558   LAFORTUNE GLADYS                    12.000        155,000.00     Y
331-06     803111731   PHILLIPS PAUL D                     12.250         48,000.00     Y
331-06     803112853   MARTINI RICHARD G                   10.375        199,900.00     Y
331-06     803113018   GHANEM JAMAL                         9.750        280,000.00     Y
331-06     803114701   STIVALA SALVATORE J                 11.250         42,500.00     Y
331-06     803115815   SEYMOUR CARROLL                     11.500        107,000.00     Y
331-06     803116193   SANFORD DOROTHY                     11.125        112,000.00     Y
331-06     803116391   JORDAN LORRENDA M                   11.125         61,000.00     Y
331-06     803116979   WILLIAMS JOHN P                     10.625        130,000.00     Y
331-06     803118249   BARTON JACK V                       11.250         67,000.00     Y
331-06     803118314   STACY KENNETH D                     11.000        116,000.00     Y
331-06     803118686   JAMES WANDA M                       12.250         51,000.00     Y
331-06     803119676   DARBY TERRY                         12.750         65,000.00     Y
331-06     803119759   PATTERSON GWENDOLYN                 11.625         95,000.00     Y
331-06     803120658   TURNER RUDINE                       12.500         58,000.00     Y
331-06     803121367   HARRINGTON WILLIAM                  12.125         81,500.00     Y
331-06     803121383   FIGUEROA VILMA                      12.125        226,000.00     Y
331-06     803123298   COVINGTON KARLA S                   11.750         76,500.00     Y
331-06     803123355   COWSER LOUISE                       12.125         41,000.00     Y
331-06     803123447   LACROIX DAVID J                     10.500         82,000.00     Y
331-06     803123470   JOHNSON CYNTHIA L                   12.250         98,000.00     Y
331-06     803124015   PHILLIPS ELVERNA L                  12.500         56,500.00     Y
331-06     803124684   BERNATHY BARRY R                    11.125        161,000.00     Y
331-06     803124866   SMOLINSKY MARK J                    10.750         47,500.00     Y
331-06     803125053   WEST BEATRICE                       12.125        141,000.00     Y
331-06     803125145   BODNAR JADWIGA                      10.500        166,000.00     Y
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                     SALE SCHEDULE B - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000

                                                           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>
331-06     803125616   OOST LIEVENS WILLEM                 550,000.00     1         5,341.94      550,000.00   70.5  03/01/2002
331-06     803126028   MCELVEEN DANNISHA                    49,500.00     7           485.16       49,500.00   90.0  04/01/2002
331-06     803126796   WALKER MARIBETH C                    77,450.00     1           672.54       77,414.81   51.6  04/01/2002
331-06     803127364   MILLER ACE JR                        76,000.00     7           774.44       76,000.00   80.0  03/01/2002
331-06     803128354   PIERCE DONALD                       104,000.00     1         1,089.81      104,000.00   80.0  04/01/2003
331-06     803128420   STEEDE STACY L                       62,900.00     1           610.92       62,878.77   89.9  03/01/2002
331-06     803128602   BARNETT GLENDA D                    151,200.00     1         1,354.90      151,200.00   90.0  04/01/2002
331-06     803129451   WINGO LORETTA Y                     132,750.00     1         1,226.74      132,750.00   90.0  04/01/2002
331-06     803129550   KNIPPRATH PATRICIA L                121,600.00     1         1,274.24      121,600.00   80.0  04/01/2003
331-06     803130954   HORNBAKER JAMES W                    55,000.00     1           539.42       55,000.00   51.8  04/01/2003
331-06     803131002   HOOVER DELLA                         64,000.00     1           726.77       63,986.56   80.0  03/01/2002
331-06     803131200   ROBERTS RONNIE                      104,000.00     1         1,109.95      103,946.49   80.0  04/01/2002
331-06     803131754   TAPLEY WILLIAM P                     56,800.00     1           645.01       56,788.07   80.0  03/01/2002
331-06     803131812   GAZOO THOMAS J                       46,000.00     1           429.40       45,982.68   63.8  04/01/2002
331-06     803132125   CARLISLE BRETT LAMAR                 53,250.00     7           568.31       53,250.00   75.0  04/01/2002
331-06     803134154   WHEELER DERRICK E                   166,950.00     8         1,574.16      166,888.82   90.0  03/01/2002
331-06     803134709   REYES SANCHE CRUZ                    71,400.00     1           620.00       71,334.86   85.0  03/01/2002
331-06     803134733   MILLER WILLIAM L                     43,350.00     1           429.29       43,350.00   85.0  04/01/2002
331-06     803135367   WHITESIDE LEE M                      68,800.00     3           707.69       68,760.42   80.0  04/01/2002
331-06     803135953   MCWREATH JANET L                     52,000.00     1           534.88       52,000.00   80.0  04/01/2002
331-06     803136761   VANHORN VELTA K                      67,900.00     1           757.75       67,884.91   85.9  03/01/2002
331-06     803136860   GRAY CHARLES R JR                    72,000.00     1           672.11       72,000.00   90.0  04/01/2003
331-06     803137454   DELONG TODD E                       126,650.00     1           973.83      126,650.00   85.0  04/01/2003
331-06     803138106   GRAY CHARLES                         47,200.00     1           422.96       47,200.00   80.0  04/01/2003
331-06     803138965   COOK WILLIAM                         78,375.00     7           746.38       78,375.00   75.0  04/01/2002
331-06     803139351   BROWN ERICA D                        82,800.00     1           835.79       82,774.96   90.0  03/01/2002
331-06     803140409   SHEALER BARRY L                      65,700.00     1           631.89       65,677.20   90.0  03/01/2002
331-06     803140953   BOWEN MICHAEL                       246,500.00     3         2,488.19      246,500.00   85.0  04/01/2002
331-06     803142025   TURRELL HARRY A                      40,900.00     1           448.44       40,900.00   64.9  04/01/2002
331-06     803142116   CORBIN EDWARD R                     279,000.00     1         2,656.98      279,000.00   87.1  04/01/2002
331-06     803142207   GITTENS GARY                        115,000.00     1           904.71      114,867.18   73.7  03/01/2002
331-06     803142645   KETCHUM JULIE A                      75,200.00     2           687.88       75,139.98   80.0  04/01/2002
331-06     803142819   SOLOCK MICHAEL A                    104,000.00     1         1,049.79      104,000.00   80.0  04/01/2002
331-06     803143296   CRAVEN JILL D                        44,200.00     1           441.93       44,200.00   65.0  03/01/2002
331-06     803143312   BROWN DAWN                           68,000.00     7           738.95       68,000.00   75.9  04/01/2002
331-06     803143387   STONEFIELD EARL STEPHEN             115,000.00     1         1,205.09      114,968.87   82.1  03/01/2002
331-06     803143726   SMITH ANNIE P                        56,000.00     1           619.47       56,000.00   74.6  04/01/2003
331-06     803143767   STEWART CATHERINE                    43,200.00     1           503.33       43,191.67   80.0  03/01/2002
331-06     803144476   PRICE GAYLE A                       110,075.00     4         1,217.65      110,075.00   85.0  04/01/2002
331-06     803144666   TURNBULL VIRGINIA C                  70,975.00     7           596.80       70,975.00   85.0  03/01/2002
331-06     803144955   WILLIAMS JAMES JR                    61,552.00     7           645.00       61,552.00   80.9  04/01/2002
331-06     803145036   MITCHELL ANTHONY V                   78,300.00     1           767.94       78,300.00   90.0  04/01/2003
331-06     803145531   STEVENS GARY L                      124,200.00     1         1,159.38      124,106.07   90.0  04/01/2002
331-06     803146232   JARSHAW THOMAS W JR                  42,200.00     1           479.22       42,191.13   64.9  03/01/2002
331-06     803146539   POTTS JOHN                           58,650.00     7           597.64       58,650.00   85.0  04/01/2002
331-06     803147107   PALMER RAY                           72,400.00     1           800.89       72,383.44   80.0  03/01/2002
331-06     803147628   REAGLE BRIAN K                       93,900.00     1           772.49       93,900.00   84.9  04/01/2002
331-06     803147800   AUTRY NANCY                          68,000.00     7           738.95       67,983.55   75.5  03/01/2002
331-06     803148121   WILLIAMS EVA                        184,500.00     3         1,933.37      184,500.00   90.0  03/01/2002
331-06     803149830   STRADWICK EVA                        54,400.00     1           596.46       54,400.00   80.0  04/01/2002
331-06     803150440   WALKER IRENE                         44,000.00     7           469.59       44,000.00   67.1  04/01/2003
331-06     803150580   SHANNON WILLIAM A                    76,500.00     1           657.25       76,500.00   85.0  03/01/2003
331-06     803151224   MCCORMICK WILLIAM J                  64,000.00     1           520.72       64,000.00   80.0  04/01/2002
331-06     803152909   GRANT JOHN A                        131,750.00     3         1,418.90      131,717.22   84.4  03/01/2002
331-06     803153014   KLINE JOYCE A                        48,860.00     1           493.20       48,860.00   74.9  04/01/2003
331-06     803153170   BRUCE MARGARET M                     68,000.00     1           609.35       67,971.48   80.0  03/01/2002
331-06     803153923   WHITE CHAD                          136,800.00     1         1,150.29      136,800.00   90.0  04/01/2002
331-06     803154236   MINGO PETERSON W                    104,000.00     5         1,010.11      103,964.89   80.0  03/01/2002
331-06     803154277   ABU-HALIMEH SHERRY L                144,000.00     1         1,171.63      144,000.00   80.0  04/01/2003
331-06     803154905   BRYANT DOUGLAS                       66,400.00     1           734.52       66,400.00   80.0  04/01/2002
</TABLE>

<TABLE>
<CAPTION>
                                                          Current       Property
                                                          Mortgage       Value at     Owner
Pool ID     Account       Name                              Rate        Origination  Occupied
----------------------------------------------------------------------------------------------
<S>        <C>         <C>                                <C>           <C>          <C>
331-06     803125616   OOST LIEVENS WILLEM                 11.250        780,000.00     Y
331-06     803126028   MCELVEEN DANNISHA                   11.000         55,000.00     Y
331-06     803126796   WALKER MARIBETH C                    9.875        150,000.00     Y
331-06     803127364   MILLER ACE JR                       11.875         95,000.00     Y
331-06     803128354   PIERCE DONALD                       12.250        130,000.00     Y
331-06     803128420   STEEDE STACY L                      11.250         69,900.00     Y
331-06     803128602   BARNETT GLENDA D                    10.250        168,000.00     Y
331-06     803129451   WINGO LORETTA Y                     10.625        147,500.00     Y
331-06     803129550   KNIPPRATH PATRICIA L                12.250        152,000.00     Y
331-06     803130954   HORNBAKER JAMES W                   11.375        106,000.00     Y
331-06     803131002   HOOVER DELLA                        13.375         80,000.00     Y
331-06     803131200   ROBERTS RONNIE                      12.500        130,000.00     Y
331-06     803131754   TAPLEY WILLIAM P                    13.375         71,000.00     Y
331-06     803131812   GAZOO THOMAS J                      10.750         72,000.00     Y
331-06     803132125   CARLISLE BRETT LAMAR                12.500         71,000.00     Y
331-06     803134154   WHEELER DERRICK E                   10.875        185,500.00     Y
331-06     803134709   REYES SANCHE CRUZ                    9.875         84,000.00     Y
331-06     803134733   MILLER WILLIAM L                    11.500         51,000.00     Y
331-06     803135367   WHITESIDE LEE M                     12.000         86,000.00     Y
331-06     803135953   MCWREATH JANET L                    12.000         65,000.00     Y
331-06     803136761   VANHORN VELTA K                     13.125         79,000.00     Y
331-06     803136860   GRAY CHARLES R JR                   10.750         80,000.00     Y
331-06     803137454   DELONG TODD E                        8.500        149,000.00     Y
331-06     803138106   GRAY CHARLES                        10.250         59,000.00     N
331-06     803138965   COOK WILLIAM                        11.000        104,500.00     Y
331-06     803139351   BROWN ERICA D                       11.750         92,000.00     Y
331-06     803140409   SHEALER BARRY L                     11.125         73,000.00     Y
331-06     803140953   BOWEN MICHAEL                       11.750        290,000.00     Y
331-06     803142025   TURRELL HARRY A                     12.875         63,000.00     Y
331-06     803142116   CORBIN EDWARD R                     11.000        320,000.00     Y
331-06     803142207   GITTENS GARY                         8.750        156,000.00     Y
331-06     803142645   KETCHUM JULIE A                     10.500         94,000.00     Y
331-06     803142819   SOLOCK MICHAEL A                    11.750        130,000.00     Y
331-06     803143296   CRAVEN JILL D                       11.625         68,000.00     Y
331-06     803143312   BROWN DAWN                          12.750         89,500.00     Y
331-06     803143387   STONEFIELD EARL STEPHEN             12.250        140,000.00     Y
331-06     803143726   SMITH ANNIE P                       13.000         75,000.00     Y
331-06     803143767   STEWART CATHERINE                   13.750         54,000.00     Y
331-06     803144476   PRICE GAYLE A                       13.000        129,500.00     Y
331-06     803144666   TURNBULL VIRGINIA C                  9.500         83,500.00     Y
331-06     803144955   WILLIAMS JAMES JR                   12.250         76,000.00     Y
331-06     803145036   MITCHELL ANTHONY V                  11.375         87,000.00     Y
331-06     803145531   STEVENS GARY L                      10.750        138,000.00     Y
331-06     803146232   JARSHAW THOMAS W JR                 13.375         65,000.00     Y
331-06     803146539   POTTS JOHN                          11.875         69,000.00     Y
331-06     803147107   PALMER RAY                          13.000         90,500.00     Y
331-06     803147628   REAGLE BRIAN K                       9.250        110,500.00     Y
331-06     803147800   AUTRY NANCY                         12.750         90,000.00     Y
331-06     803148121   WILLIAMS EVA                        12.250        205,000.00     Y
331-06     803149830   STRADWICK EVA                       12.875         68,000.00     Y
331-06     803150440   WALKER IRENE                        12.500         65,500.00     Y
331-06     803150580   SHANNON WILLIAM A                    9.750         90,000.00     Y
331-06     803151224   MCCORMICK WILLIAM J                  9.125         80,000.00     Y
331-06     803152909   GRANT JOHN A                        12.625        156,000.00     Y
331-06     803153014   KLINE JOYCE A                       11.750         65,150.00     Y
331-06     803153170   BRUCE MARGARET M                    10.250         85,000.00     Y
331-06     803153923   WHITE CHAD                           9.500        152,000.00     Y
331-06     803154236   MINGO PETERSON W                    11.250        130,000.00     N
331-06     803154277   ABU-HALIMEH SHERRY L                 9.125        180,000.00     Y
331-06     803154905   BRYANT DOUGLAS                      13.000         83,000.00     Y
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                     SALE SCHEDULE B - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000

                                                           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>
331-06     803155308   TAYLOR SANDRA D                      36,375.00     2           363.69       36,375.00   75.0  04/01/2003
331-06     803156777   SILVER ROY                           68,000.00     7           712.57       68,000.00   80.0  04/01/2002
331-06     803157270   HOLLON RAY MORTON                    34,850.00     6           339.20       34,850.00   85.0  04/01/2002
331-06     803157544   STUHR GARY LEE                       77,600.00     1           919.46       77,585.87   80.0  03/01/2003
331-06     803158633   ARCE ANTONIO                         68,000.00     3           679.89       68,000.00   85.0  04/01/2003
331-06     803158849   HELMS JOHN F JR                      96,000.00     7         1,099.60       96,000.00   75.0  04/01/2002
331-06     803158906   FURER REUVEN                        100,000.00     5           877.57       99,911.15   66.6  04/01/2002
331-06     803159045   COLUMBIE ACENETH                    152,750.00     4         1,704.66      152,750.00   65.0  04/01/2002
331-06     803159169   YARBROUGH BRENDA A                   59,800.00     1           679.08       59,787.44   65.0  03/01/2002
331-06     803159243   BELL LARRY C                         68,600.00     1           595.69       68,568.83   54.8  03/01/2002
331-06     803159342   DAVIS ROBERT                         70,975.00     1           771.29       70,975.00   85.0  04/01/2002
331-06     803159466   FAIR JAMES L                         99,450.00     1         1,061.39       99,398.83   85.0  04/01/2002
331-06     803161561   KORNEGAY MILDRED                     72,750.00     7           776.43       72,731.38   75.0  03/01/2002
331-06     803162353   LINDSAY THOMAS J                    156,000.00     1         1,695.24      156,000.00   80.0  04/01/2002
331-06     803163658   COOPER JIMMY R                       85,500.00     1           912.50       85,500.00   75.0  04/01/2002
331-06     803164110   NORWOOD GEORGE W                     68,900.00     1           722.00       68,900.00   65.0  04/01/2002
331-06     803164433   TISON RONALD A                       46,400.00     1           415.79       46,380.54   79.3  03/01/2002
331-06     803165117   JONES ROBERT                         88,800.00     1         1,069.76       88,784.74   80.0  03/01/2002
331-06     803165299   BLACK PATRICK                        77,000.00     1           806.88       77,000.00   56.4  04/01/2002
331-06     803165497   LATIMER ROXANNE DENNIS               74,250.00     7           806.87       74,232.04   75.0  03/01/2002
331-06     803166008   VARNDELL-GRI KRIS A                  60,000.00     1           675.46       60,000.00   49.3  04/01/2002
331-06     803166339   ACOSTA BRYANT P                      48,000.00     1           484.52       48,000.00   80.0  04/01/2002
331-06     803166677   KRONER DOUGLAS E                     77,762.00     1           845.03       77,762.00   59.8  04/01/2002
331-06     803166958   HARASANSKY CHARLES                   80,800.00     1           739.11       80,800.00   80.0  04/01/2002
331-06     803167063   WITTENAUER GARY F                    52,325.00     1           548.31       52,325.00   65.0  04/01/2002
331-06     803167659   COLEMAN SEQUOIA                      64,500.00     3           688.38       64,500.00   75.0  04/01/2003
331-06     803168004   RIGMAIDEN SARAH J                    49,300.00     1           535.74       49,276.02   85.0  03/01/2003
331-06     803168293   SIMON HOWARD J JR                   155,700.00     1         1,482.77      155,644.48   90.0  03/01/2002
331-06     803168756   SMITH RUSSEL W                      107,950.00     1         1,257.74      107,929.19   85.0  03/01/2002
331-06     803170083   MCCLINTON RAYLONDA M                 51,200.00     1           546.44       51,200.00   80.0  04/01/2002
331-06     803171115   DAVIS DANA L                         65,450.00     1           711.24       65,450.00   85.0  04/01/2002
331-06     803171339   ALMAYDA VALERIANA                   238,000.00     3         2,448.10      237,931.90   85.0  04/01/2002
331-06     803171594   HOLLOWAY LAWRENCE E                  56,100.00     1           577.05       56,100.00   85.0  04/01/2002
331-06     803172055   GAJECKY IRENE D                     178,500.00     1         1,818.92      178,447.49   85.0  04/01/2002
331-06     803172592   INGERSOLL PATRICIA FAGEN             39,000.00     1           465.96       39,000.00   65.0  04/01/2002
331-06     803172691   PATIN MICHAEL                       269,100.00     1         2,512.00      268,998.69   89.8  03/01/2003
331-06     803173830   REEVES ELIZABETH ANNE               331,100.00     1         3,630.31      331,100.00   70.0  03/01/2002
331-06     803174630   GOFF CURTIS                          38,000.00     1           409.25       38,000.00   80.0  04/01/2003
331-06     803175140   KNIGHT ROBERT A                     499,999.00     1         4,204.26      499,999.00   64.1  04/01/2002
331-06     803175512   GORDON LEROY                         60,000.00     1           663.72       60,000.00   80.0  04/01/2002
331-06     803175603   VARGAS DEBORAH                       51,500.00     1           579.77       51,500.00   74.6  04/01/2003
331-06     803175660   HILSON MICHAEL A                     66,300.00     1           669.24       66,300.00   85.0  04/01/2002
331-06     803176338   HOLLAND AL W                        159,500.00     1         1,702.28      159,417.93   80.9  04/01/2002
331-06     803176700   VOIGTS DIANNE M                     121,600.00     1         1,357.03      121,545.64   80.0  04/01/2002
331-06     803177278   LEPRI DONNA                          60,000.00     1           628.74       59,983.76   50.0  04/01/2002
331-06     803177724   HARRIS FELTON                        55,200.00     1           589.13       55,200.00   80.0  04/01/2002
331-06     803177757   WILLIAMS CARMELETTA                  76,491.00     7           772.11       76,491.00   90.0  04/01/2002
331-06     803177815   BEAM MELANIE                         45,000.00     6           541.69       45,000.00   75.0  04/01/2002
331-06     803178946   YOCHUM ESTHER M                      60,800.00     1           648.89       60,800.00   80.0  04/01/2002
331-06     803179407   VELLA ANTHONY                       118,800.00     1         1,290.99      118,771.26   60.0  03/01/2002
331-06     803179449   OAKES PAULA FLORENE                  79,200.00     1           739.32       79,200.00   90.0  04/01/2003
331-06     803180645   EVETT ALTON BRAZEL                   36,000.00     1           398.23       36,000.00   80.0  04/01/2002
331-06     803181783   BEHAN COLLEEN                       127,500.00     1         1,262.62      127,500.00   85.5  04/01/2002
331-06     803182088   SWARBRICK ALAN R                    126,000.00     1         1,296.05      126,000.00   90.0  04/01/2002
331-06     803182187   THOMPSON ROBERT V                   292,500.00     1         2,924.53      292,409.06   90.0  03/01/2003
331-06     803182625   MOORE NATHANIEL P                   161,100.00     1         1,534.19      161,100.00   90.0  04/01/2002
331-06     803182732   FARMER RAYMOND H                     59,600.00     1           567.58       59,600.00   70.9  03/01/2002
331-06     803183185   ROOK PAMELA A                       124,000.00     1         1,408.12      124,000.00   80.0  04/01/2003
331-06     803183771   STAFFORD SAMUEL                      40,950.00     4           456.99       40,940.90   65.0  03/01/2002
331-06     803183987   EDWARDS ROBERT E                     76,500.00     3           721.31       76,443.69   85.0  04/01/2003
</TABLE>

<TABLE>
<CAPTION>
                                                         Current       Property
                                                         Mortgage       Value at     Owner
Pool ID     Account       Name                             Rate        Origination  Occupied
---------------------------------------------------------------------------------------------
<S>        <C>         <C>                               <C>           <C>          <C>
331-06     803155308   TAYLOR SANDRA D                    11.625         48,500.00     Y
331-06     803156777   SILVER ROY                         12.250         85,000.00     Y
331-06     803157270   HOLLON RAY MORTON                  10.125         41,000.00     Y
331-06     803157544   STUHR GARY LEE                     14.000         97,000.00     Y
331-06     803158633   ARCE ANTONIO                       11.625         80,000.00     Y
331-06     803158849   HELMS JOHN F JR                    13.500        128,000.00     Y
331-06     803158906   FURER REUVEN                       10.000        150,000.00     Y
331-06     803159045   COLUMBIE ACENETH                   13.125        235,000.00     Y
331-06     803159169   YARBROUGH BRENDA A                 13.375         92,000.00     Y
331-06     803159243   BELL LARRY C                        9.875        125,000.00     Y
331-06     803159342   DAVIS ROBERT                       12.750         83,500.00     Y
331-06     803159466   FAIR JAMES L                       12.500        117,000.00     Y
331-06     803161561   KORNEGAY MILDRED                   12.500         97,000.00     Y
331-06     803162353   LINDSAY THOMAS J                   12.750        195,000.00     Y
331-06     803163658   COOPER JIMMY R                     12.500        114,000.00     Y
331-06     803164110   NORWOOD GEORGE W                   12.250        106,000.00     Y
331-06     803164433   TISON RONALD A                     10.250         58,500.00     Y
331-06     803165117   JONES ROBERT                       14.250        111,000.00     Y
331-06     803165299   BLACK PATRICK                      12.250        136,500.00     Y
331-06     803165497   LATIMER ROXANNE DENNIS             12.750         99,000.00     Y
331-06     803166008   VARNDELL-GRI KRIS A                13.250        121,500.00     Y
331-06     803166339   ACOSTA BRYANT P                    11.750         60,000.00     Y
331-06     803166677   KRONER DOUGLAS E                   12.750        130,000.00     Y
331-06     803166958   HARASANSKY CHARLES                 10.500        101,000.00     Y
331-06     803167063   WITTENAUER GARY F                  12.250         80,500.00     Y
331-06     803167659   COLEMAN SEQUOIA                    12.500         86,000.00     N
331-06     803168004   RIGMAIDEN SARAH J                  12.750         58,000.00     Y
331-06     803168293   SIMON HOWARD J JR                  11.000        173,000.00     Y
331-06     803168756   SMITH RUSSEL W                     13.750        127,000.00     Y
331-06     803170083   MCCLINTON RAYLONDA M               12.500         64,000.00     Y
331-06     803171115   DAVIS DANA L                       12.750         77,000.00     Y
331-06     803171339   ALMAYDA VALERIANA                  12.000        280,000.00     Y
331-06     803171594   HOLLOWAY LAWRENCE E                12.000         66,000.00     Y
331-06     803172055   GAJECKY IRENE D                    11.875        210,000.00     Y
331-06     803172592   INGERSOLL PATRICIA FAGEN           14.125         60,000.00     Y
331-06     803172691   PATIN MICHAEL                      10.750        299,500.00     Y
331-06     803173830   REEVES ELIZABETH ANNE              12.875        473,000.00     Y
331-06     803174630   GOFF CURTIS                        12.625         47,500.00     Y
331-06     803175140   KNIGHT ROBERT A                     9.500        780,000.00     Y
331-06     803175512   GORDON LEROY                       13.000         75,000.00     Y
331-06     803175603   VARGAS DEBORAH                     13.250         69,000.00     Y
331-06     803175660   HILSON MICHAEL A                   11.750         78,000.00     Y
331-06     803176338   HOLLAND AL W                       12.500        197,000.00     Y
331-06     803176700   VOIGTS DIANNE M                    13.125        152,000.00     Y
331-06     803177278   LEPRI DONNA                        12.250        120,000.00     Y
331-06     803177724   HARRIS FELTON                      12.500         69,000.00     Y
331-06     803177757   WILLIAMS CARMELETTA                11.750         84,990.00     Y
331-06     803177815   BEAM MELANIE                       14.000         60,000.00     Y
331-06     803178946   YOCHUM ESTHER M                    12.500         76,000.00     Y
331-06     803179407   VELLA ANTHONY                      12.750        198,000.00     N
331-06     803179449   OAKES PAULA FLORENE                10.750         88,000.00     Y
331-06     803180645   EVETT ALTON BRAZEL                 13.000         45,000.00     Y
331-06     803181783   BEHAN COLLEEN                      11.500        149,000.00     Y
331-06     803182088   SWARBRICK ALAN R                   12.000        140,000.00     Y
331-06     803182187   THOMPSON ROBERT V                  11.625        325,000.00     Y
331-06     803182625   MOORE NATHANIEL P                  11.000        179,000.00     Y
331-06     803182732   FARMER RAYMOND H                   11.000         84,000.00     N
331-06     803183185   ROOK PAMELA A                      13.375        155,000.00     Y
331-06     803183771   STAFFORD SAMUEL                    13.125         63,000.00     N
331-06     803183987   EDWARDS ROBERT E                   10.875         90,000.00     Y
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                     SALE SCHEDULE B - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000

                                                           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>
331-06     803184035   HUCHKO TERRY M                       66,000.00     1           704.39       65,983.11   75.0  04/01/2002
331-06     803184191   COOLEY DON                          116,000.00     1         1,148.74      115,925.50   80.0  04/01/2003
331-06     803184449   TRUJILLO ANTHONY A                   66,300.00     1           714.03       66,300.00   85.0  04/01/2002
331-06     803184712   SWEAT ANN R                          53,550.00     7           571.52       53,550.00   85.0  04/01/2002
331-06     803185040   JENSEN DANE K                        50,000.00     1           577.63       50,000.00   64.9  04/01/2002
331-06     803186089   MAYS JAMES H                         63,750.00     1           717.68       63,750.00   85.0  04/01/2003
331-06     803186220   ROSS RONALD J                        49,500.00     1           462.07       49,500.00   75.0  04/01/2002
331-06     803186816   BOENIG CARL E SR                     36,954.00     1           394.39       36,954.00   65.9  04/01/2003
331-06     803186931   HUGHES ROBERT E                     136,000.00     1         1,385.84      136,000.00   85.0  04/01/2003
331-06     803187426   EMMEL FRANK T                        45,000.00     1           489.01       45,000.00   75.0  04/01/2002
331-06     803188267   MILLER MARK L                       108,800.00     1         1,108.67      108,735.68   85.0  04/01/2003
331-06     803188440   HEATHERLY JAMES R                    55,500.00     7           679.63       55,500.00   75.0  04/01/2002
331-06     803188549   SARKIS TONY S                        80,000.00     1           731.79       79,968.21   65.0  03/01/2002
331-06     803189265   CHAMBERS GEORGIANNA                  56,250.00     1           551.68       56,250.00   75.0  04/01/2003
331-06     803189299   GOODRICH FRED G                      50,000.00     1           438.79       49,966.67   50.0  03/01/2002
331-06     803189711   SYLVESTER EVA LUMPKIN                53,600.00     1           582.47       53,600.00   80.0  04/01/2003
331-06     803190040   DERRYBERRY LARRY R                   68,500.00     1           717.81       68,500.00   58.5  04/01/2002
331-06     803190495   THAUSE LIORA                        280,000.00     3         2,431.37      280,000.00   80.0  04/01/2002
331-06     803190941   HOBBS ALBERT G                       70,400.00     1           771.89       70,400.00   80.0  04/01/2002
331-06     803191295   BISHOP EDWARD                       110,250.00     1         1,295.42      110,229.35   75.5  03/01/2003
331-06     803191543   JONES SHARON                        171,000.00     3         1,628.47      171,000.00   90.0  04/01/2002
331-06     803192129   MUSCELLI ANTHONY F II               119,850.00     1         1,209.78      119,850.00   85.0  04/01/2003
331-06     803192251   LACY CLARINA LYNNE                   64,000.00     1           707.97       64,000.00   80.0  04/01/2002
331-06     803192301   ULITCHNEY SHELLY ANN                 54,000.00     1           514.25       54,000.00   90.0  04/01/2002
331-06     803193010   MONICA JOHN M                        55,500.00     1           533.79       55,480.74   75.0  03/01/2002
331-06     803193770   MCDUFF DAVID                         98,900.00     1           998.31       98,870.09   79.9  03/01/2002
331-06     803193986   MCKENZIE SYDNEY A                    33,600.00     1           345.61       33,600.00   80.0  04/01/2003
331-06     803194158   FORD CONNIE                          62,050.00     1           638.25       62,050.00   85.0  04/01/2002
331-06     803194653   ADKINS BILLY RONALD                  46,800.00     1           481.39       46,800.00   65.0  04/01/2003
331-06     803196757   DANO ZAHIR M                        134,300.00     1         1,329.97      134,300.00   85.0  04/01/2002
331-06     803196849   ENRIQUEZ JUAN CARLOS                387,000.00     1         3,540.04      386,846.21   90.0  03/01/2003
331-06     803197060   HARRISON REGINA                     243,000.00     1         2,268.36      243,000.00   90.0  04/01/2003
331-06     803197284   POLING CONNIE                        75,650.00     7           770.87       75,650.00   85.0  04/01/2003
331-06     803197862   BURNS EVELYN M                       61,500.00     1           626.69       61,500.00   51.2  04/01/2002
331-06     803198035   TYSON KAREN                          48,800.00     1           568.57       48,781.09   80.0  03/01/2003
331-06     803198357   TILLMAN KIM                          56,000.00     7           565.27       56,000.00   74.6  04/01/2002
331-06     803198399   OLIVO JOSEPH                         73,200.00     1           738.89       73,200.00   77.8  04/01/2002
331-06     803198415   FLINGOS EDWARD                       55,505.00     1           603.17       55,491.57   85.0  03/01/2003
331-06     803198456   CURRY MARVIN T                       54,450.00     7           580.67       54,089.40   90.0  03/01/2002
331-06     803198761   MACIAS LOLITA D                      71,400.00     2           633.19       71,400.00   85.0  04/01/2002
331-06     803199363   MILLER LOWELL F                      86,450.00     1           905.91       86,450.00   65.0  04/01/2002
331-06     803199827   DAY JOHN S                          169,200.00     1         1,547.74      169,132.76   90.0  03/01/2002
331-06     803199959   DIAZ GREGORIO J                      76,000.00     2           716.60       76,000.00   80.0  04/01/2003
331-06     803200203   SCHUBACK AMANDA DAWN                 70,000.00     1           713.31       70,000.00   64.2  04/01/2002
331-06     803200815   JAVIER CRISTOBAL                     58,500.00     4           579.33       58,500.00   90.0  03/01/2002
331-06     803201565   BLOSE MARIA                          26,149.00     6           309.83       26,149.00   74.9  04/01/2002
331-06     803201649   HAAS FRED V                          52,000.00     1           409.08       51,970.09   76.4  04/01/2003
331-06     803202019   MILLER DONALD                        40,375.00     1           350.60       40,356.65   85.0  04/01/2002
331-06     803202035   RIVERA JUAN                          34,100.00     1           324.74       34,100.00   65.5  04/01/2003
331-06     803202431   MENDEZ ABELARDO                      68,700.00     1           759.96       68,700.00   77.6  04/01/2002
331-06     803202472   THAUSE LIORA                        225,000.00     3         2,100.33      225,000.00   90.0  04/01/2002
331-06     803202787   CARTER HERMAN N                      35,750.00     1           381.54       35,750.00   65.0  04/01/2003
331-06     803203140   JENSEN SCOTT T                       42,415.00     1           436.29       42,415.00   85.0  04/01/2002
331-06     803203348   HOLMES PHYLLIS ANN                   46,500.00     1           478.30       46,500.00   64.9  04/01/2002
331-06     803204056   DAVIS GEORGE JR                      91,500.00     7         1,156.97       91,500.00   75.0  04/01/2002
331-06     803204395   CUMBO BRANT L                        36,550.00     7           345.10       36,524.71   85.0  03/01/2003
331-06     803204718   MACKIN JAMES M                       80,100.00     1           747.72       80,100.00   90.0  04/01/2002
331-06     803204783   LEE THOMAS                          119,000.00     1         1,212.61      118,929.64   85.0  04/01/2002
331-06     803205467   WALLER EDWARD                        72,250.00     1           757.10       72,250.00   85.0  04/01/2002
331-06     803207489   WEST CACELIA                         55,165.00     1           551.56       55,165.00   85.0  04/01/2002
</TABLE>

<TABLE>
<CAPTION>
                                                          Current       Property
                                                          Mortgage       Value at     Owner
Pool ID     Account       Name                              Rate        Origination  Occupied
----------------------------------------------------------------------------------------------
<S>        <C>         <C>                                <C>           <C>          <C>
331-06     803184035   HUCHKO TERRY M                      12.500         88,000.00     Y
331-06     803184191   COOLEY DON                          11.500        145,000.00     Y
331-06     803184449   TRUJILLO ANTHONY A                  12.625         78,000.00     Y
331-06     803184712   SWEAT ANN R                         12.500         63,000.00     Y
331-06     803185040   JENSEN DANE K                       13.625         77,000.00     Y
331-06     803186089   MAYS JAMES H                        13.250         75,000.00     Y
331-06     803186220   ROSS RONALD J                       10.750         66,000.00     Y
331-06     803186816   BOENIG CARL E SR                    12.500         56,000.00     Y
331-06     803186931   HUGHES ROBERT E                     11.875        160,000.00     Y
331-06     803187426   EMMEL FRANK T                       12.750         60,000.00     Y
331-06     803188267   MILLER MARK L                       11.875        128,000.00     Y
331-06     803188440   HEATHERLY JAMES R                   14.500         74,000.00     Y
331-06     803188549   SARKIS TONY S                       10.500        123,000.00     Y
331-06     803189265   CHAMBERS GEORGIANNA                 11.375         75,000.00     Y
331-06     803189299   GOODRICH FRED G                     10.000        100,000.00     Y
331-06     803189711   SYLVESTER EVA LUMPKIN               12.750         67,000.00     Y
331-06     803190040   DERRYBERRY LARRY R                  12.250        117,000.00     Y
331-06     803190495   THAUSE LIORA                         9.875        350,000.00     N
331-06     803190941   HOBBS ALBERT G                      12.875         88,000.00     Y
331-06     803191295   BISHOP EDWARD                       13.875        146,000.00     Y
331-06     803191543   JONES SHARON                        11.000        190,000.00     Y
331-06     803192129   MUSCELLI ANTHONY F II               11.750        141,000.00     Y
331-06     803192251   LACY CLARINA LYNNE                  13.000         80,000.00     Y
331-06     803192301   ULITCHNEY SHELLY ANN                11.000         60,000.00     Y
331-06     803193010   MONICA JOHN M                       11.125         74,000.00     Y
331-06     803193770   MCDUFF DAVID                        11.750        123,690.00     Y
331-06     803193986   MCKENZIE SYDNEY A                   12.000         42,000.00     Y
331-06     803194158   FORD CONNIE                         12.000         73,000.00     Y
331-06     803194653   ADKINS BILLY RONALD                 12.000         72,000.00     Y
331-06     803196757   DANO ZAHIR M                        11.500        158,000.00     Y
331-06     803196849   ENRIQUEZ JUAN CARLOS                10.500        430,000.00     Y
331-06     803197060   HARRISON REGINA                     10.750        270,000.00     Y
331-06     803197284   POLING CONNIE                       11.875         89,000.00     Y
331-06     803197862   BURNS EVELYN M                      11.875        120,000.00     Y
331-06     803198035   TYSON KAREN                         13.750         61,000.00     Y
331-06     803198357   TILLMAN KIM                         11.750         75,000.00     Y
331-06     803198399   OLIVO JOSEPH                        11.750         94,000.00     Y
331-06     803198415   FLINGOS EDWARD                      12.750         65,300.00     Y
331-06     803198456   CURRY MARVIN T                      11.500         60,500.00     Y
331-06     803198761   MACIAS LOLITA D                     10.125         84,000.00     Y
331-06     803199363   MILLER LOWELL F                     12.250        133,000.00     Y
331-06     803199827   DAY JOHN S                          10.500        188,000.00     Y
331-06     803199959   DIAZ GREGORIO J                     10.875         95,000.00     Y
331-06     803200203   SCHUBACK AMANDA DAWN                11.875        109,000.00     Y
331-06     803200815   JAVIER CRISTOBAL                    11.500         65,000.00     Y
331-06     803201565   BLOSE MARIA                         14.000         34,866.00     Y
331-06     803201649   HAAS FRED V                          8.750         68,000.00     Y
331-06     803202019   MILLER DONALD                        9.875         47,500.00     Y
331-06     803202035   RIVERA JUAN                         11.000         52,000.00     Y
331-06     803202431   MENDEZ ABELARDO                     13.000         88,500.00     Y
331-06     803202472   THAUSE LIORA                        10.750        250,000.00     Y
331-06     803202787   CARTER HERMAN N                     12.500         55,000.00     Y
331-06     803203140   JENSEN SCOTT T                      12.000         49,900.00     Y
331-06     803203348   HOLMES PHYLLIS ANN                  12.000         71,600.00     Y
331-06     803204056   DAVIS GEORGE JR                     15.000        122,000.00     Y
331-06     803204395   CUMBO BRANT L                       10.500         43,000.00     Y
331-06     803204718   MACKIN JAMES M                      10.750         89,000.00     Y
331-06     803204783   LEE THOMAS                          11.875        140,000.00     Y
331-06     803205467   WALLER EDWARD                       12.250         85,000.00     Y
331-06     803207489   WEST CACELIA                        11.625         64,900.00     Y
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                     SALE SCHEDULE B - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000

                                                           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>
331-06     803208016   HOLDCRAFT ADRIAN L                  112,500.00     1         1,008.11      112,500.00   89.2  04/01/2003
331-06     803208495   ELLISON LESLIE W                     56,100.00     1           604.18       56,100.00   85.0  04/01/2002
331-06     803208800   HILL LUDELL                          42,250.00     1           442.74       42,250.00   65.0  04/01/2003
331-06     803208966   CLEVER CYNTHIA                       68,000.00     1           752.22       67,968.73   80.0  04/01/2003
331-06     803209212   REESE ROLAND E                      112,200.00     3         1,089.76      112,200.00   85.0  04/01/2002
331-06     803210103   FAUST FRED III                      119,000.00     1         1,374.75      119,000.00   85.0  04/01/2002
331-06     803211002   GRAY GLORIA                          36,975.00     2           341.68       36,975.00   85.0  04/01/2003
331-06     803211226   THIBODEAUX PAUL                      76,800.00     1           731.38       76,772.62   80.0  04/01/2002
331-06     803211838   DITTLINGER BILL D                    72,000.00     1           645.19       71,969.81   90.0  03/01/2002
331-06     803212935   SMITH TERRY                          74,800.00     7           827.44       74,800.00   80.0  04/01/2002
331-06     803214519   WEBB LINDA D                         51,594.00     1           530.70       51,594.00   85.9  04/01/2002
331-06     803215110   HARVEY RICHARD A                     98,800.00     1         1,016.27       98,800.00   65.0  04/01/2002
331-06     803215219   SIMS DAVID                           82,800.00     1           835.80       82,774.95   90.0  03/01/2002
331-06     803216217   WILLIAMS MIRANDA D                  112,625.00     1         1,115.32      112,625.00   85.0  04/01/2002
331-06     803216316   MCCAFFERTY JOHN F                    99,400.00     1         1,060.85       99,400.00   75.8  04/01/2002
331-06     803216480   DEDEN STEVEN ALLEN                  137,900.00     1         1,184.77      137,900.00   70.0  04/01/2002
331-06     803216605   WARE RAY M                           93,600.00     1           856.20       93,600.00   90.0  04/01/2002
331-06     803216795   CRANE RAYMOND C                     230,350.00     1         2,021.49      230,248.09   85.0  03/01/2002
331-06     803218700   BRINKLEY MICHAEL                     51,300.00     1           459.70       51,300.00   90.0  04/01/2003
331-06     803218817   JESTER PAMELA                        76,500.00     1           779.54       76,500.00   90.0  04/01/2002
331-06     803220268   MCGLEW WARREN                        66,000.00     1           691.61       66,000.00   47.4  04/01/2002
331-06     803220664   WOODS ALEXANDER J                    44,800.00     1           405.62       44,800.00   80.0  04/01/2002
331-06     803220706   DEMPSEY PATRICIA S                   39,865.00     1           372.13       39,849.99   85.0  04/01/2002
331-06     803221167   ROSALES ANA                          79,543.00     7           810.54       79,543.00   85.0  04/01/2002
331-06     803221274   CALHOUN JAMES                        38,250.00     1           415.66       38,250.00   85.0  04/01/2002
331-06     803223247   BAEZ ROGELIO                        132,000.00     4         1,269.55      132,000.00   89.7  04/01/2003
331-06     803223478   HEADLEY HEATHER                      54,800.00     1           595.51       54,773.34   80.0  04/01/2002
331-06     803223791   LEONARD VICTORIA                     72,250.00     1           681.24       72,250.00   82.1  04/01/2002
331-06     803225275   JONES EDDIE M                        36,000.00     1           359.94       36,000.00   80.0  04/01/2002
331-06     803226018   FARNWORTH MARTIN D                  116,000.00     1         1,093.75      115,957.50   80.0  03/01/2002
331-06     803226661   AOUN HODA HANNA                     224,000.00     1         2,434.19      224,000.00   80.0  04/01/2002
331-06     803226745   GROOTHUIS CHERYL                     59,000.00     1           490.73       59,000.00   43.7  04/01/2002
331-06     803227859   HILLMAN RONALD R                    469,800.00     1         4,697.25      469,800.00   90.0  04/01/2002
331-06     803228360   HOLDREN DAVID A                      57,800.00     1           622.49       57,800.00   85.0  04/01/2002
331-06     803228451   SPENCER EUGENE C SR                  80,600.00     1           860.21       80,600.00   65.0  04/01/2003
331-06     803228501   NUCICO MIGUEL                        75,200.00     1           687.89       75,170.11   80.0  03/01/2002
331-06     803228618   MCCLELAND JAMES F                    52,800.00     1           453.63       52,800.00   80.0  04/01/2002
331-06     803229343   ARELLANO MAX E                       73,100.00     1           723.90       73,100.00   85.0  04/01/2002
331-06     803232107   SIMMONS DEREK                        43,120.00     1           464.39       43,120.00   80.0  04/01/2003
331-06     803232149   WALKER MIRIAM                        39,685.00     1           423.54       39,685.00   80.9  04/01/2002
331-06     803232438   THOMAS MICHAEL                      132,000.00     1         1,195.14      132,000.00   75.0  04/01/2002
331-06     803234178   MOYER MARLIN L                       67,500.00     1           617.45       67,500.00   90.0  04/01/2002
331-06     803234921   KHARGIE BEEJAI                      288,500.00     1         3,079.04      288,226.17   79.9  03/01/2002
331-06     803237445   GEARHART JAMES L                     70,500.00     1           738.77       70,500.00   61.8  04/01/2002
331-06     803237668   HOGAN ANN M                          79,000.00     1           722.64       79,000.00   87.7  04/01/2003
331-06     803238955   HALL THOMAS M                       154,980.00     1         1,505.26      154,874.87   90.0  04/01/2002
331-06     803239110   HINES PATRICIA                       52,000.00     1           534.88       52,000.00   76.4  04/01/2003
331-06     803241645   SILLIMAN THOMAS A                    63,000.00     1           611.89       63,000.00   90.0  04/01/2002
331-06     803241900   MCMULLEN GBARPUE                     55,250.00     1           541.87       55,250.00   85.0  04/01/2003
331-06     803242783   POTTS JERRY L JR                     98,500.00     1           919.48       98,500.00   88.3  04/01/2003
331-06     803243849   SCHULTZ DONALD A                    140,100.00     1         1,468.10      140,100.00   85.9  04/01/2002
331-06     803244003   MALOUIN ELIZABETH R                 116,100.00     4         1,094.70      116,100.00   90.0  04/01/2002
331-06     803244102   DAVIS EMMA                           73,125.00     7           662.08       73,125.00   75.0  04/01/2002
331-06     803244615   WILLIAMS KATHERINE                   60,000.00     1           521.01       60,000.00   75.0  04/01/2002
331-06     803245794   NELSON DAVID L                      110,415.00     1         1,103.97      110,415.00   85.0  04/01/2002
331-06     803246610   ELSASS TOBIAS H                     140,250.00     1         1,362.19      140,154.86   75.0  04/01/2002
331-06     803247063   WALKER SEDDIS                       148,000.00     1         1,738.98      147,887.63   80.0  12/01/2001
331-06     803247113   GINTER KENNETH A                    111,900.00     1           940.92      111,900.00   79.9  04/01/2003
331-06     803247543   TARRANT PETER                        90,000.00     8           978.02       90,000.00   71.4  04/01/2002
331-06     803247931   ALLEN WILLIAM A                      88,000.00     1           999.31       88,000.00   80.0  04/01/2003
</TABLE>

<TABLE>
<CAPTION>
                                                          Current       Property
                                                          Mortgage       Value at     Owner
Pool ID     Account       Name                              Rate        Origination  Occupied
----------------------------------------------------------------------------------------------
<S>        <C>         <C>                                <C>           <C>          <C>
331-06     803208016   HOLDCRAFT ADRIAN L                  10.250        126,000.00     Y
331-06     803208495   ELLISON LESLIE W                    12.625         66,000.00     Y
331-06     803208800   HILL LUDELL                         12.250         65,000.00     Y
331-06     803208966   CLEVER CYNTHIA                      13.000         85,000.00     Y
331-06     803209212   REESE ROLAND E                      11.250        132,000.00     Y
331-06     803210103   FAUST FRED III                      13.625        140,000.00     Y
331-06     803211002   GRAY GLORIA                         10.625         43,500.00     Y
331-06     803211226   THIBODEAUX PAUL                     11.000         96,000.00     Y
331-06     803211838   DITTLINGER BILL D                   10.250         80,000.00     Y
331-06     803212935   SMITH TERRY                         13.000         93,500.00     Y
331-06     803214519   WEBB LINDA D                        12.000         60,000.00     Y
331-06     803215110   HARVEY RICHARD A                    12.000        152,000.00     Y
331-06     803215219   SIMS DAVID                          11.750         92,000.00     Y
331-06     803216217   WILLIAMS MIRANDA D                  11.500        132,500.00     Y
331-06     803216316   MCCAFFERTY JOHN F                   12.500        131,000.00     Y
331-06     803216480   DEDEN STEVEN ALLEN                   9.750        197,000.00     Y
331-06     803216605   WARE RAY M                          10.500        104,000.00     Y
331-06     803216795   CRANE RAYMOND C                     10.000        271,000.00     Y
331-06     803218700   BRINKLEY MICHAEL                    10.250         57,000.00     Y
331-06     803218817   JESTER PAMELA                       11.875         85,000.00     Y
331-06     803220268   MCGLEW WARREN                       12.250        139,000.00     Y
331-06     803220664   WOODS ALEXANDER J                   10.375         56,000.00     Y
331-06     803220706   DEMPSEY PATRICIA S                  10.750         46,900.00     Y
331-06     803221167   ROSALES ANA                         11.875         93,580.00     Y
331-06     803221274   CALHOUN JAMES                       12.750         45,000.00     Y
331-06     803223247   BAEZ ROGELIO                        11.125        147,000.00     Y
331-06     803223478   HEADLEY HEATHER                     12.750         68,500.00     Y
331-06     803223791   LEONARD VICTORIA                    10.875         88,000.00     Y
331-06     803225275   JONES EDDIE M                       11.625         45,000.00     Y
331-06     803226018   FARNWORTH MARTIN D                  10.875        145,000.00     N
331-06     803226661   AOUN HODA HANNA                     12.750        280,000.00     Y
331-06     803226745   GROOTHUIS CHERYL                     9.375        135,000.00     Y
331-06     803227859   HILLMAN RONALD R                    11.625        522,000.00     Y
331-06     803228360   HOLDREN DAVID A                     12.625         68,000.00     Y
331-06     803228451   SPENCER EUGENE C SR                 12.500        124,000.00     Y
331-06     803228501   NUCICO MIGUEL                       10.500         94,000.00     Y
331-06     803228618   MCCLELAND JAMES F                    9.750         66,000.00     N
331-06     803229343   ARELLANO MAX E                      11.500         86,000.00     Y
331-06     803232107   SIMMONS DEREK                       12.625         53,900.00     Y
331-06     803232149   WALKER MIRIAM                       12.500         49,000.00     Y
331-06     803232438   THOMAS MICHAEL                      10.375        176,000.00     Y
331-06     803234178   MOYER MARLIN L                      10.500         75,000.00     Y
331-06     803234921   KHARGIE BEEJAI                      12.500        360,660.00     Y
331-06     803237445   GEARHART JAMES L                    12.250        114,000.00     Y
331-06     803237668   HOGAN ANN M                         10.500         90,000.00     Y
331-06     803238955   HALL THOMAS M                       11.250        172,200.00     Y
331-06     803239110   HINES PATRICIA                      12.000         68,000.00     Y
331-06     803241645   SILLIMAN THOMAS A                   11.250         70,000.00     Y
331-06     803241900   MCMULLEN GBARPUE                    11.375         65,000.00     Y
331-06     803242783   POTTS JERRY L JR                    10.750        111,500.00     Y
331-06     803243849   SCHULTZ DONALD A                    12.250        163,000.00     Y
331-06     803244003   MALOUIN ELIZABETH R                 10.875        129,000.00     Y
331-06     803244102   DAVIS EMMA                          10.375         97,500.00     Y
331-06     803244615   WILLIAMS KATHERINE                   9.875         80,000.00     Y
331-06     803245794   NELSON DAVID L                      11.625        129,900.00     Y
331-06     803246610   ELSASS TOBIAS H                     11.250        187,000.00     N
331-06     803247063   WALKER SEDDIS                       13.875        185,000.00     Y
331-06     803247113   GINTER KENNETH A                     9.500        139,900.00     Y
331-06     803247543   TARRANT PETER                       12.750        126,000.00     Y
331-06     803247931   ALLEN WILLIAM A                     13.375        110,000.00     Y
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
ALLIANCE FUNDING                                                     SALE SCHEDULE B - GROUP 2
A DIVISION OF SUPERIOR BANK FSB    2000-1 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 4/20/2000

                                                           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>
331-06     803249283   CHRISTY DENNIS L                     69,700.00     1           605.24       69,636.40   85.0  04/01/2002
331-06     803249697   TOWLES SELDON                        56,000.00     1           486.27       56,000.00   80.0  04/01/2002
331-06     803249846   TORRES RAMON                         75,600.00     3           821.54       75,600.00   84.9  04/01/2002
331-06     803250133   DOYLE PATRICK R                     235,800.00     1         2,091.13      235,800.00   90.0  04/01/2002
331-06     803251990   RODRIGUEZ JORGE                      62,900.00     1           563.65       62,873.62   89.9  04/01/2002
331-06     803252188   DUNSON MONIQUE                       31,450.00     1           320.48       31,450.00   85.0  04/01/2002
331-06     803253707   HALEY ANGELA K                       65,500.00     1           611.43       65,500.00   74.0  04/01/2003
331-06     803257765   BEAUBIEN MELISSA                     80,750.00     1           853.99       80,750.00   85.0  04/01/2002
331-06     803258664   MORRIS KIMMALY A                     65,600.00     1           719.26       65,600.00   80.0  04/01/2002
331-06     803260686   WILKEN CAROL A                       40,000.00     1           362.16       40,000.00   80.0  04/01/2002
331-06     803260942   HOWE TIMOTHY L                       36,720.00     1           431.45       36,720.00   80.0  04/01/2002
331-06     803264639   GETZ KENNETH H                       49,950.00     1           433.74       49,927.31   75.6  04/01/2003
331-06     803265420   YOUNG CORNELIA                       43,550.00     1           456.36       43,550.00   65.0  04/01/2002
331-06     803265917   ALLEY TODD                           66,400.00     1           663.89       66,400.00   83.0  04/01/2002
331-06     803269281   BARRIENTOS HECTOR A                 102,000.00     1           961.75      102,000.00   85.0  04/01/2003
331-06     803269729   LAURITA MICHAEL A                    44,850.00     1           469.98       44,837.86   65.0  04/01/2002
331-06     803270115   ROSS BONNIE E                       156,000.00     1         1,725.67      156,000.00   80.0  04/01/2002
331-06     803271956   IOSBAKER GARY D                     103,920.00     1         1,119.18      103,920.00   80.0  04/01/2002
331-06     803274729   MOORE CURTIS O                       85,000.00     1           858.00       85,000.00   85.0  04/01/2003
331-06     803274877   MAGULA MARK                         212,000.00     5         1,919.46      212,000.00   80.0  04/01/2002
331-06     803275668   LAKEY BARBARA                        59,400.00     1           639.72       59,400.00   80.0  04/01/2003
331-06     803276070   STEPHENS ILLANA                      75,100.00     1           686.97       75,100.00   89.9  04/01/2002
331-06     803281039   MONTJOY GUILLERMO                   198,000.00     1         1,811.18      198,000.00   90.0  04/01/2002
331-06     803282961   WARGA ROBERT W                      106,250.00     1         1,144.28      106,250.00   85.0  04/01/2003
331-06     803286079   ROUNGRONG PORNTHIP                   48,365.00     2           437.90       48,345.26   85.0  04/01/2002
331-06     803287630   PALMER WILLIAM J JR                  42,925.00     1           462.29       42,925.00   85.0  04/01/2002
331-06     803296607   MARKS BARRY                         160,000.00     1         1,523.72      160,000.00   72.5  04/01/2002
331-06     803301514   DOYLE JOSEPH III                     65,700.00     1           607.14       65,674.58   90.0  03/01/2002
331-06     803303189   NELSON PHYLLIS                       60,800.00     1           672.57       60,800.00   80.0  04/01/2002
331-06     803306240   REDDISH STEVE                        69,000.00     7           790.33       69,000.00   75.0  04/01/2002
331-06     803307792   SCHWEITZER JOSEPH T                  37,200.00     1           411.51       37,200.00   80.0  04/01/2002
331-06     803314046   SPARKS TROY D                        81,250.00     1           835.75       81,250.00   65.0  04/01/2002
331-06     803319748   WARD JOHN F                          61,200.00     5           582.82       61,200.00   90.0  04/01/2002
          ------------------------------------------------------------          -------------------------------------
                  632  Sale Total                       55,124,636.00             551,776.27   55,104,057.57  80.2

331-33     8000522188  ELDER ALICE C                        54,200.00     1           516.16       54,161.17   80.8  04/01/2002
331-33     8000608722  ORLOVE SEYMOUR B                     53,200.00     2           521.77       53,200.00   70.0  04/01/2002
          ------------------------------------------------------------          -------------------------------------
                    2  Sale Total                          107,400.00               1,037.93      107,361.17  75.4

                   634 Grand Total Group 2              55,232,036.00             552,814.20   55,211,418.74  80.2
</TABLE>

<TABLE>
<CAPTION>
                                                       Current       Property
                                                       Mortgage       Value at     Owner
Pool ID     Account       Name                           Rate        Origination  Occupied
-------------------------------------------------------------------------------------------
<S>        <C>         <C>                             <C>           <C>          <C>
331-06     803249283   CHRISTY DENNIS L                  9.875         82,000.00     Y
331-06     803249697   TOWLES SELDON                     9.875         70,000.00     Y
331-06     803249846   TORRES RAMON                     12.750         89,000.00     Y
331-06     803250133   DOYLE PATRICK R                  10.125        262,000.00     Y
331-06     803251990   RODRIGUEZ JORGE                  10.250         69,900.00     Y
331-06     803252188   DUNSON MONIQUE                   11.875         37,000.00     Y
331-06     803253707   HALEY ANGELA K                   10.750         88,500.00     Y
331-06     803257765   BEAUBIEN MELISSA                 12.375         95,000.00     Y
331-06     803258664   MORRIS KIMMALY A                 12.875         82,000.00     Y
331-06     803260686   WILKEN CAROL A                   10.375         50,000.00     N
331-06     803260942   HOWE TIMOTHY L                   13.875         45,900.00     Y
331-06     803264639   GETZ KENNETH H                    9.875         66,000.00     Y
331-06     803265420   YOUNG CORNELIA                   12.250         67,000.00     Y
331-06     803265917   ALLEY TODD                       11.625         80,000.00     Y
331-06     803269281   BARRIENTOS HECTOR A              10.875        120,000.00     Y
331-06     803269729   LAURITA MICHAEL A                12.250         69,000.00     Y
331-06     803270115   ROSS BONNIE E                    13.000        195,000.00     Y
331-06     803271956   IOSBAKER GARY D                  12.625        129,900.00     Y
331-06     803274729   MOORE CURTIS O                   11.750        100,000.00     Y
331-06     803274877   MAGULA MARK                      10.375        265,000.00     N
331-06     803275668   LAKEY BARBARA                    12.625         74,250.00     Y
331-06     803276070   STEPHENS ILLANA                  10.500         83,500.00     Y
331-06     803281039   MONTJOY GUILLERMO                10.500        220,000.00     Y
331-06     803282961   WARGA ROBERT W                   12.625        125,000.00     Y
331-06     803286079   ROUNGRONG PORNTHIP               10.375         56,900.00     Y
331-06     803287630   PALMER WILLIAM J JR              12.625         50,500.00     Y
331-06     803296607   MARKS BARRY                      11.000        220,500.00     Y
331-06     803301514   DOYLE JOSEPH III                 10.625         73,000.00     Y
331-06     803303189   NELSON PHYLLIS                   13.000         76,000.00     Y
331-06     803306240   REDDISH STEVE                    13.500         92,000.00     Y
331-06     803307792   SCHWEITZER JOSEPH T              13.000         46,500.00     Y
331-06     803314046   SPARKS TROY D                    12.000        125,000.00     Y
331-06     803319748   WARD JOHN F                      11.000         68,000.00     Y
          -----------------------------------------------------------------------
                  632  Sale Total                       11.605     70,049,819.00

331-33     8000522188  ELDER ALICE C                    11.000         67,000.00     Y
331-33     8000608722  ORLOVE SEYMOUR B                 11.375         76,000.00     Y
          -----------------------------------------------------------------------
                    2  Sale Total                       11.186        143,000.00

                   634 Grand Total Group 2              11.604     70,192,819.00
</TABLE>